You are on page 1of 30

APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-I (Zone-II & V)
Table F-7: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)

(CIVIL WORKS)
1 Excavation in foundation of building, 3-21(b) 1000 Cft. 0.65 2162.15 1,405
bridges and other structures,
including dagbelling, dressing,
refilling around structure with
excavated earth, watering and
rammiing lead upto one chain (30 m)
and lift upto 5 ft. (1.5 m).

2 Providing & laying watering & 10/3 100Cft 0.86 2229.65 1,917
rammering Brick ballast 11/2” to 2''
guage mixed with 25% sand, for
foundation complete in all respects.

3 Supplying and filling sand under 7/30 100Cft 0.72 838.00 603
floor.

4 Spraying anti-termite liquid mixed 26/42 100 Sft. 2.88 142.00 409
with water in the ratio of 1:40.

5 Cement concrete brick or stone 6/3 (b) 100Cft 1.80 7246.50 13,044
ballast 1-1/2" to 2" gauge, in
foundation and under floor
(Ratio 1:4:8)

6 Providing and laying damp proof 6/33(a)(ii) 100Sft 0.72 3014.85 2,171
course of cement concrete 1:2:4
(using cement, sand and shingle),
including bitumen coating:
a). With one coat bitumen and one
coat polythene sheet 500 gauge
i). 2" thick

7 Providing and laying vertical damp 6/35(a)(ii)(b) 100Sft 0.72 1890.55 1,361
proof course with cement sand
plaster and bitumen coating:-
(a) with one coat of bitumen and one
coat of polythene sheet 500 gauge :-
ii) Ratio 1:3
b) ¾ " thick (20mm)

8 Pacca brick work in foundation and 7/4(i) 100Cft 4.09 9381.75 38,371
plinth in:
i). Cement, sand mortar Ratio 1:5

F7-1
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-I (Zone-II & V)
Table F-7: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)

F7-2
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-I (Zone-II & V)
Table F-7: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)
9 Pacca brick work in super structure 7/5(i), 7/6(i) 100Cft 4.52 10274.25 46,456
i). Cement, sand mortar Ratio 1:4

10 Providing and laying reinforced


cement concrete (including
prestressed concrete), using coarse
sand and screened graded and
washed aggregate, in required
shape and design, including forms,
moulds, shuttering, lifting,
compacting, curing, rendering and
finishing exposed surface, complete
(but excluding the cost of steel
reinforcement, its fabrication and
placing in position, etc.):-
(a) (i) Reinforced cement concrete in
roof slab, beams, columns lintels,
girders and other structural
members laid in situ or precast laid
in position, or prestressed members
cast
in situ, complete in all respects:-
Type C (nominal mix 1: 2: 4)

6/6(a)(i)(3) Per Cft 100.13 191.50 19,174

11 Providing and laying roof insulation,


comprising of sigle layer of tiles 9" x
41/2' x 11/2" (225x113x40 mm)
grouted with cement sand mortar 1:3
laid over 2" (50 mm) thick earth
(included mud plaster) over
thermopore sheet, over polythene
sheet 300 gauge over a layer of
bitumen, complete in all respect:-
i) thermopore sheet 1" (25 mm) thick

9/35 (iii) 100Sft 1.82 4439.10 8,079

12 Khassi parnalas in cement, sand 9/14 Rft 11.00 54.70 602


mortar 1:2, 12" (300 mm) outside
width finished smooth with a floating
coat of neat cement.

13 Khuras on roof 2'x2'x6" (600 x 600 x 9/15 Each 1 275.55 276


150 mm)

F7-3
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-I (Zone-II & V)
Table F-7: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)
14 Bottom Khuras of brick masonry in 9/16 Each 1 402.50 403
cement mortar 1:6, 4' x 2' x 4.5' over
3" cement concrete 1:4:8

15 Providing and laying topping of 10/15 (c) 100Sft 1.44 2164.85 3,117
cement concrete 1:2:4, including
surface finishing and dividing in
panels for floor:-
(c) 1½"(40 mm) thick

16 Cement concrete plain including 6/5 (f) 100Cft 0.76 12946.55 9,839
placing, compacting, finishing and
curing complete (including screening
and washing of stone aggregate)
Ratio 1:2:4

17 Providing and laying 3/8" thick under 11/10 (c ) 100Sft 1.44 1089.05 1,568
soffit of RCC roof slabs ratio 1:4
cement sand plaster.

18 Cement sand plaster 3/4" thick ratio 11/9 (c ) 100Sft 6.55 1320.45 8,649
1:4 cement sand plaster upto 20'
height
19 Making and fixing steel grated door 25/31 Per Sft 28.00 604.06 16,914
with 1/16" thick (1.5mm) sheeting,
including angle iron frame 2"x2"x3/8"
(50x50x10 mm) and ¾" (20 mm)
square bars 4" (100 mm) centre to
centre, with locking arrangement.

20 Painting new surface 13/5 (c )(i),13/5 100Sft 0.96 669.60 643


c). Preparing surface and painting of (c )(ii)
doors and windows any type
(including edges)
i). Prime coat
ii). Each subsequent coat of paint.

21 Cement pointing struck joint, on 11/18(b) 100Sft 5.73 982.20 5,628


walls upto 20' height ratio 1:3
.

F7-4
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-I (Zone-II & V)
Table F-7: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)
22 Providing and fixing steel windows
with openable glazed panels, using
beam section for frame 1 1/2" x1
"x5/8''x1/8'' (40x25x16x3 mm),Z-
section for leaves 3/4"x1''x3/4"x1/8''
(20x25x20x3 mm), T-section sashes
1"x1"x1/8'' (25x25x3 mm), glass
panes,wooden screed for glazing
embedded over a thin layer of putty
duly screwed with leaves, brass
fittings, holdfast, duly painted,
complete in all respects, including all
cost of material and labour, etc. as
per approved design and as directed
by the engineer-in-charge.
b) For openable panels fixed with
wire gauze 22 SWG, glass panes (5
mm) thick.

25/41(b) Per Sft 20.00 272.01 5,440

23 Fabrication of mild steel 6/9b 100 Kg 3.18 7601.65 24,173


reinforcement for cement
concrete,including cutting, bending,
laying in position, making joints and
fastenings, including cost of binding
wire and labour charges for binding
of steel reinforcement (also includes
removal of rust from bars)
b) Deformed bars

24 Fabrication of heavy steel work, with 25/(10+11) 100 Kg 3.62 8530.75 30,881
angle, tees, flat iron round iron and
sheet iron for making trusses,
girders, tanks, etc., including cutting,
drilling, revitting, handling,
assembling and fixing, including
erection in position. (Steel Girder
and MS Cover as per drawing)

25 Providing and fixing Chain Pulley Ref Appendix I Each 1.00 12350 12,350
Block of 5 ton capacity with 5 metre (RA 24 of 43)
long chain.

26 Distempering (3 Coats) 11/23 a (i) 100 Sft. 7.36 247.14 1,819

F7-5
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-I (Zone-II & V)
Table F-7: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)
27 Plinth Protection
Cement concrete brick or stone 6/3 (b) 100Cft 0.54 7246.5 3,913
ballast 1-1/2" to 2" gauge, in plinth
(Ratio 1:4:8)
28 Pacca brick work on edge, herring 20/5 (a) 100 Sft. 1.36 4424.35 6,017
bond pitching in cement, sand
mortar, laid to lines,grades, shapes
and slopes as per Engineer's
drawing (Ratio 1:3 c/s)

29 Providing and installing Ref Appendix I Each 1.00 36661.95 36,662


Hypochlorinator complete in all (RA 20 of 43)
respect.
30 Providing and fixing water proof light No 2.00 700.00 1,400

31 1½"(40 mm) thick mosaic flooring, 10/22 100 Sft. 1.72 4674.65 8,018
consisting of ½ "(13 mm) mosaic
topping of one part of cement and
marble powder in the ratio of 3:1 and
two parts of marble chips, laid over
1"(25 mm) thick floor of 1:2:4
cement concrete,
including rubbing and polishing
complete with finishing :-

(a) using grey cement/ Marble


Flooring
Total 311,303
Cost of 8 No. Pump House 2,490,422

F7-6
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-II (Zone-III)
Table F-8: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)

(CIVIL WORKS)
1 Excavation in foundation of building, 3-21(b) 1000 Cft. 0.65 2259.45 1,469
bridges and other structures,
including dagbelling, dressing,
refilling around structure with
excavated earth, watering and
rammiing lead upto one chain (30 m)
and lift upto 5 ft. (1.5 m).

2 Providing & laying watering & 10/3 100Cft 0.86 2329.98 2,004
rammering Brick ballast 11/2” to 2''
guage mixed with 25% sand, for
foundation complete in all respects.

3 Supplying and filling sand under 7/30 100Cft 0.72 875.71 631
floor.

4 Spraying anti-termite liquid mixed 26/42 100 Sft. 2.88 148.39 427
with water in the ratio of 1:40.

5 Cement concrete brick or stone 6/3 (b) 100Cft 1.80 7572.59 13,631
ballast 1-1/2" to 2" gauge, in
foundation and under floor
(Ratio 1:4:8)

6 Providing and laying damp proof 6/33(a)(ii) 100Sft 0.72 3150.52 2,268
course of cement concrete 1:2:4
(using cement, sand and shingle),
including bitumen coating:
a). With one coat bitumen and one
coat polythene sheet 500 gauge
i). 2" thick

7 Providing and laying vertical damp 6/35(a)(ii)(b) 100Sft 0.72 1975.62 1,422
proof course with cement sand
plaster and bitumen coating:-
(a) with one coat of bitumen and one
coat of polythene sheet 500 gauge :-
ii) Ratio 1:3
b) ¾ " thick (20mm)

F8-1
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-II (Zone-III)
Table F-8: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)
8 Pacca brick work in foundation and 7/4(i) 100Cft 4.09 9803.93 40,098
plinth in:
i). Cement, sand mortar Ratio 1:5

F8-2
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-II (Zone-III)
Table F-8: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)

9 Pacca brick work in super structure 7/5(i), 7/6(i) 100Cft 4.52 10736.59 48,546
i). Cement, sand mortar Ratio 1:4

10 Providing and laying reinforced


cement concrete (including
prestressed concrete), using coarse
sand and screened graded and
washed aggregate, in required
shape and design, including forms,
moulds, shuttering, lifting,
compacting, curing, rendering and
finishing exposed surface, complete
(but excluding the cost of steel
reinforcement, its fabrication and
placing in position, etc.):-
(a) (i) Reinforced cement concrete in
roof slab, beams, columns lintels,
girders and other structural
members laid in situ or precast laid
in position, or prestressed members
cast
in situ, complete in all respects:-
Type C (nominal mix 1: 2: 4)

6/6(a)(i)(3) Per Cft 100.13 200.12 20,037

11 Providing and laying roof insulation,


comprising of sigle layer of tiles 9" x
41/2' x 11/2" (225x113x40 mm)
grouted with cement sand mortar 1:3
laid over 2" (50 mm) thick earth
(included mud plaster) over
thermopore sheet, over polythene
sheet 300 gauge over a layer of
bitumen, complete in all respect:-
i) thermopore sheet 1" (25 mm) thick

9/35 (iii) 100Sft 1.82 4638.86 8,443

12 Khassi parnalas in cement, sand 9/14 Rft 11.00 57.16 629


mortar 1:2, 12" (300 mm) outside
width finished smooth with a floating
coat of neat cement.

13 Khuras on roof 2'x2'x6" (600 x 600 x 9/15 Each 1 287.95 288


150 mm)

F8-3
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-II (Zone-III)
Table F-8: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)
14 Bottom Khuras of brick masonry in 9/16 Each 1 420.61 421
cement mortar 1:6, 4' x 2' x 4.5' over
3" cement concrete 1:4:8

15 Providing and laying topping of 10/15 (c) 100Sft 1.44 2262.27 3,258
cement concrete 1:2:4, including
surface finishing and dividing in
panels for floor:-
(c) 1½"(40 mm) thick

16 Cement concrete plain including 6/5 (f) 100Cft 0.76 13529.14 10,282
placing, compacting, finishing and
curing complete (including screening
and washing of stone aggregate)
Ratio 1:2:4

17 Providing and laying 3/8" thick under 11/10 (c ) 100Sft 1.44 1138.06 1,639
soffit of RCC roof slabs ratio 1:4
cement sand plaster.

18 Cement sand plaster 3/4" thick ratio 11/9 (c ) 100Sft 6.55 1379.87 9,038
1:4 cement sand plaster upto 20'
height

19 Making and fixing steel grated door 25/31 Per Sft 28.00 604.06 16,914
with 1/16" thick (1.5mm) sheeting,
including angle iron frame 2"x2"x3/8"
(50x50x10 mm) and ¾" (20 mm)
square bars 4" (100 mm) centre to
centre, with locking arrangement.

20 Painting new surface 13/5 (c )(i),13/5 100Sft 0.96 689.73 662


c). Preparing surface and painting of (c )(ii)
doors and windows any type
(including edges)
i). Prime coat
ii). Each subsequent coat of paint.

21 Cement pointing struck joint, on 11/18(b) 100Sft 5.73 1026.40 5,881


walls upto 20' height ratio 1:3

F8-4
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-II (Zone-III)
Table F-8: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)
22 Providing and fixing steel windows
with openable glazed panels, using
beam section for frame 1 1/2" x1
"x5/8''x1/8'' (40x25x16x3 mm),Z-
section for leaves 3/4"x1''x3/4"x1/8''
(20x25x20x3 mm), T-section sashes
1"x1"x1/8'' (25x25x3 mm), glass
panes,wooden screed for glazing
embedded over a thin layer of putty
duly screwed with leaves, brass
fittings, holdfast, duly painted,
complete in all respects, including all
cost of material and labour, etc. as
per approved design and as directed
by the engineer-in-charge.
b) For openable panels fixed with
wire gauze 22 SWG, glass panes (5
mm) thick.

25/41(b) Per Sft 20.00 272.01 5,440

23 Fabrication of mild steel 6/9b 100 Kg 3.18 7943.72 25,261


reinforcement for cement
concrete,including cutting, bending,
laying in position, making joints and
fastenings, including cost of binding
wire and labour charges for binding
of steel reinforcement (also includes
removal of rust from bars)
b) Deformed bars

24 Fabrication of heavy steel work, with 25/(10+11) 100 Kg 3.62 8914.63 32,271
angle, tees, flat iron round iron and
sheet iron for making trusses,
girders, tanks, etc., including cutting,
drilling, revitting, handling,
assembling and fixing, including
erection in position. (Steel Girder
and MS Cover as per drawing)

25 Providing and fixing Chain Pulley Ref Appendix I Each 1.00 12905.75 12,906
Block of 5 ton capacity with 5 metre (RA 24 of 43)
long chain.

26 Distempering (3 Coats) 11/23 a (i) 100 Sft. 7.36 247.14 1,819

F8-5
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-II (Zone-III)
Table F-8: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)
27 Plinth Protection
Cement concrete brick or stone 6/3 (b) 100Cft 0.54 7572.6 4,089
ballast 1-1/2" to 2" gauge, in plinth
(Ratio 1:4:8)
28 Pacca brick work on edge, herring 20/5 (a) 100 Sft. 1.36 4623.45 6,288
bond pitching in cement, sand
mortar, laid to lines,grades, shapes
and slopes as per Engineer's
drawing (Ratio 1:3 c/s)

29 Providing and installing Ref Appendix I Each 1.00 36679.50 36,680


Hypochlorinator complete in all (RA 20 of 43)
respect.

30 Providing and fixing water proof light No 2.00 700.00 1,400

31 1½"(40 mm) thick mosaic flooring, 10/22 100 Sft. 1.72 4674.65 8,018
consisting of ½ "(13 mm) mosaic
topping of one part of cement and
marble powder in the ratio of 3:1 and
two parts of marble chips, laid over
1"(25 mm) thick floor of 1:2:4
cement concrete,
including rubbing and polishing
complete with finishing :-

(a) using grey cement Marble


Flooring
Total 322,158
Cost of 6 No. Pump House 1,932,949

F8-6
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-III (Zone-I & IV)
Table F-9: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)

(CIVIL WORKS)
1 Excavation in foundation of building, 3-21(b) 1000 Cft. 0.65 2259.45 1,469
bridges and other structures,
including dagbelling, dressing,
refilling around structure with
excavated earth, watering and
rammiing lead upto one chain (30 m)
and lift upto 5 ft. (1.5 m).

2 Providing & laying watering & 10/3 100Cft 0.86 2328.87 2,003
rammering Brick ballast 11/2” to 2''
guage mixed with 25% sand, for
foundation complete in all respects.

3 Supplying and filling sand under 7/30 100Cft 0.72 875.71 631
floor.

4 Spraying anti-termite liquid mixed 26/42 100 Sft. 2.88 148.39 427
with water in the ratio of 1:40.

5 Cement concrete brick or stone 6/3 (b) 100Cft 1.80 7568.97 13,624
ballast 1-1/2" to 2" gauge, in
foundation and under floor
(Ratio 1:4:8)

6 Providing and laying damp proof 6/33(a)(ii) 100Sft 0.72 3149.01 2,267
course of cement concrete 1:2:4
(using cement, sand and shingle),
including bitumen coating:
a). With one coat bitumen and one
coat polythene sheet 500 gauge
i). 2" thick

7 Providing and laying vertical damp 6/35(a)(ii)(b) 100Sft 0.72 1974.68 1,422
proof course with cement sand
plaster and bitumen coating:-
(a) with one coat of bitumen and one
coat of polythene sheet 500 gauge :-
ii) Ratio 1:3
b) ¾ " thick (20mm)

F9-1
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-III (Zone-I & IV)
Table F-9: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)
8 Pacca brick work in foundation and 7/4(i) 100Cft 4.09 9799.24 40,079
plinth in:
i). Cement, sand mortar Ratio 1:5

F9-2
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-III (Zone-I & IV)
Table F-9: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)

9 Pacca brick work in super structure 7/5(i), 7/6(i) 100Cft 4.52 10731.45 48,523
i). Cement, sand mortar Ratio 1:4

10 Providing and laying reinforced


cement concrete (including
prestressed concrete), using coarse
sand and screened graded and
washed aggregate, in required
shape and design, including forms,
moulds, shuttering, lifting,
compacting, curing, rendering and
finishing exposed surface, complete
(but excluding the cost of steel
reinforcement, its fabrication and
placing in position, etc.):-
(a) (i) Reinforced cement concrete in
roof slab, beams, columns lintels,
girders and other structural
members laid in situ or precast laid
in position, or prestressed members
cast
in situ, complete in all respects:-
Type C (nominal mix 1: 2: 4)

6/6(a)(i)(3) Per Cft 100.13 200.02 20,027

11 Providing and laying roof insulation,


comprising of sigle layer of tiles 9" x
41/2' x 11/2" (225x113x40 mm)
grouted with cement sand mortar 1:3
laid over 2" (50 mm) thick earth
(included mud plaster) over
thermopore sheet, over polythene
sheet 300 gauge over a layer of
bitumen, complete in all respect:-
i) thermopore sheet 1" (25 mm) thick

9/35 (iii) 100Sft 1.82 4636.64 8,439

12 Khassi parnalas in cement, sand 9/14 Rft 11.00 57.13 628


mortar 1:2, 12" (300 mm) outside
width finished smooth with a floating
coat of neat cement.

13 Khuras on roof 2'x2'x6" (600 x 600 x 9/15 Each 1 287.81 288


150 mm)

F9-3
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-III (Zone-I & IV)
Table F-9: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)
14 Bottom Khuras of brick masonry in 9/16 Each 1 420.41 420
cement mortar 1:6, 4' x 2' x 4.5' over
3" cement concrete 1:4:8

15 Providing and laying topping of 10/15 (c) 100Sft 1.44 2261.19 3,256
cement concrete 1:2:4, including
surface finishing and dividing in
panels for floor:-
(c) 1½"(40 mm) thick

16 Cement concrete plain including 6/5 (f) 100Cft 0.76 13522.67 10,277
placing, compacting, finishing and
curing complete (including screening
and washing of stone aggregate)
Ratio 1:2:4

17 Providing and laying 3/8" thick under 11/10 (c ) 100Sft 1.44 1137.51 1,638
soffit of RCC roof slabs ratio 1:4
cement sand plaster.

18 Cement sand plaster 3/4" thick ratio 11/9 (c ) 100Sft 6.55 1379.21 9,034
1:4 cement sand plaster upto 20'
height

19 Making and fixing steel grated door 25/31 Per Sft 28.00 604.06 16,914
with 1/16" thick (1.5mm) sheeting,
including angle iron frame 2"x2"x3/8"
(50x50x10 mm) and ¾" (20 mm)
square bars 4" (100 mm) centre to
centre, with locking arrangement.

20 Painting new surface 13/5 (c )(i),13/5 100Sft 0.96 699.40 671


c). Preparing surface and painting of (c )(ii)
doors and windows any type
(including edges)
i). Prime coat
ii). Each subsequent coat of paint.

21 Cement pointing struck joint, on 11/18(b) 100Sft 5.73 1025.91 5,878


walls upto 20' height ratio 1:3

F9-4
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-III (Zone-I & IV)
Table F-9: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)
22 Providing and fixing steel windows
with openable glazed panels, using
beam section for frame 1 1/2" x1
"x5/8''x1/8'' (40x25x16x3 mm),Z-
section for leaves 3/4"x1''x3/4"x1/8''
(20x25x20x3 mm), T-section sashes
1"x1"x1/8'' (25x25x3 mm), glass
panes,wooden screed for glazing
embedded over a thin layer of putty
duly screwed with leaves, brass
fittings, holdfast, duly painted,
complete in all respects, including all
cost of material and labour, etc. as
per approved design and as directed
by the engineer-in-charge.
b) For openable panels fixed with
wire gauze 22 SWG, glass panes (5
mm) thick.

25/41(b) Per Sft 20.00 272.01 5,440

23 Fabrication of mild steel 6/9b 100 Kg 3.18 7939.92 25,249


reinforcement for cement
concrete,including cutting, bending,
laying in position, making joints and
fastenings, including cost of binding
wire and labour charges for binding
of steel reinforcement (also includes
removal of rust from bars)
b) Deformed bars

24 Fabrication of heavy steel work, with 25/(10+11) 100 Kg 3.62 8910.37 32,256
angle, tees, flat iron round iron and
sheet iron for making trusses,
girders, tanks, etc., including cutting,
drilling, revitting, handling,
assembling and fixing, including
erection in position. (Steel Girder
and MS Cover as per drawing)

25 Providing and fixing Chain Pulley Ref Appendix I Each 1.00 12899.58 12,900
Block of 5 ton capacity with 5 metre (RA 24 of 43)
long chain.

26 Distempering (3 Coats) 11/23 a (i) 100 Sft. 7.36 247.14 1,819

F9-5
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate of Group-III (Zone-I & IV)
Table F-9: Construction of Tube Well Chamber (12'x12')

MRS 1st Qtr.


Sr. Amount
Description 2009 Ref. Unit Qty. Rate (Rs.)
No. Ch/Item (Rs.)
27 Plinth Protection
Cement concrete brick or stone 6/3 (b) 100Cft 0.54 7569.0 4,087
ballast 1-1/2" to 2" gauge, in plinth
(Ratio 1:4:8)

28 Pacca brick work on edge, herring 20/5 (a) 100 Sft. 1.36 4621.23 6,285
bond pitching in cement, sand
mortar, laid to lines,grades, shapes
and slopes as per Engineer's
drawing (Ratio 1:3 c/s)

29 Providing and installing Ref Appendix I Each 1.00 36661.95 36,662


Hypochlorinator complete in all (RA 20 of 43)
respect.
30 Providing and fixing water proof light No 2.00 700.00 1,400

31 1½"(40 mm) thick mosaic flooring, 10/22 100 Sft. 1.72 4674.65 8,018
consisting of ½ "(13 mm) mosaic
topping of one part of cement and
marble powder in the ratio of 3:1 and
two parts of marble chips, laid over
1"(25 mm) thick floor of 1:2:4
cement concrete,
including rubbing and polishing
complete with finishing :-

(a) using grey cement/ Marble


flooring
Total 322,030
Cost of 3 No. Pump House 966,091

F9-6
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate Group-I (Zone-II & V)

Table F-13: Cost of New Tube Well (2 Cusecs)

Sr.
Description Market Rate Unit Unit Rate Qty Amount
No.

PUMPING EQUIPMENT
1 Providing installing of deep well NS No 2,331,646 8 18,653,168
turbine pump cap able to give
discharge of 2 cusec clear water
against the total dynamic head of 200
ft. with 151 ft. column pipe including
bowl assembly directly couppled with
80 BHP hollow shaft vertical A.C.
electrical motor. Rate also includs the
cost of proividing and fixing M.S base
plate with anchor foundation
bolts(pump & motor will be of
approved manufeacturer of HUD and
PHE. Department).Rate further
includs the cost of providing errecting
ASD motor control unit for 80 BHP
electric motor complete with main
switch, Automatic star delta starter,
Ampere meter, Volt meter, of
maximum Volt/Ampare range, Phase
indector and digital device, cable for
water level mesurment. Rate also
includes the 3 phase Electrification
between motor and MCU with 3 Core
50 mm2 x2 cable complete in all
respect and entire satisfaction of the
Engineer incharge.

Note:- The rate of pumping machinary


is only for estimation purposes is
based on K.S.B manufacturer
quotation. The Engineer incharge will
purchase the pumping machinary
from approved manufacturer of HUD
& PHED through competative bidding.

Total for 1 No. Tube Well 2,331,646

Total for 3 No. Tube Well 6,994,938


of Zone-II
Total for 5 No. Tube Well 11,658,230
of Zone-V
TOTAL for 8 Nos. Tube Well of G-I (Zone-II & V) 18,653,168

F13-1
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate Group-II (Zone-III)

Table F-14: Cost of New Tube Well (2 Cusecs)

Sr.
Description Market Rate Unit Unit Rate Qty Amount
No.

PUMPING EQUIPMENT
1 Providing installing of deep well NS No 2,237,345 1 2,237,345
turbine pump cap able to give
discharge of 2 cusec clear water
against the total dynamic head of 200
ft. with 151 ft. column pipe including
bowl assembly directly couppled with
80 BHP hollow shaft vertical A.C.
electrical motor. Rate also includs the
cost of proividing and fixing M.S base
plate with anchor foundation
bolts(pump & motor will be of
approved manufeacturer of HUD and
PHE. Department).Rate further
includs the cost of providing errecting
ASD motor control unit for 80 BHP
electric motor complete with main
switch, Automatic star delta starter,
Ampere meter, Volt meter, of
maximum Volt/Ampare range, Phase
indector and digital device, cable for
water level mesurment. Rate also
includes the 3 phase Electrification
between motor and MCU with 3 Core
50 mm2 x2 cable complete in all
respect and entire satisfaction of the
Engineer incharge.

Note:- The rate of pumping machinary


is only for estimation purposes is
based on K.S.B manufacturer
quotation. The Engineer incharge will
purchase the pumping machinary
from approved manufacturer of HUD
& PHED through competative bidding.

TOTAL for 1 No. Tube Well 2,237,345


TOTAL for 6 Nos. Tube Well of G-II (Zone-III) 13,424,070

F14-1
APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY


Revised Rough Cost Estimate Group-III (Zone-I & IV)

Table F-15: Cost of New Tube Well (2 Cusecs)

Sr.
Description Market Rate Unit Unit Rate Qty Amount
No.

PUMPING EQUIPMENT
1 Providing installing of deep well NS No 2,236,275 1 2,236,275
turbine pump cap able to give
discharge of 2 cusec clear water
against the total dynamic head of 200
ft. with 151 ft. column pipe including
bowl assembly directly couppled with
80 BHP hollow shaft vertical A.C.
electrical motor. Rate also includs the
cost of proividing and fixing M.S base
plate with anchor foundation
bolts(pump & motor will be of
approved manufeacturer of HUD and
PHE. Department).Rate further
includs the cost of providing errecting
ASD motor control unit for 80 BHP
electric motor complete with main
switch, Automatic star delta starter,
Ampere meter, Volt meter, of
maximum Volt/Ampare range, Phase
indector and digital device, cable for
water level mesurment. Rate also
includes the 3 phase Electrification
between motor and MCU with 3 Core
50 mm2 x2 cable complete in all
respect and entire satisfaction of the
Engineer incharge.

Note:- The rate of pumping machinary


is only for estimation purposes is
based on K.S.B manufacturer
quotation. The Engineer incharge will
purchase the pumping machinary
from approved manufacturer of HUD
& PHED through competative bidding.

Total for 1 No. Tube Well 2,236,275

Total for 2 No. Tube Well 4,472,549


of Zone-I
Total for 1 No. Tube Well 2,236,275
of Zone-IV

TOTAL 6,708,824

F15-1
APPENDIX I

WATER SUPPLY SYSTEM, GUJRAT


TUBEWELL CHAMBER

TABLE I-7: Backup Calculations of Quantities


Sr. Total
No Description of Items Unit No. Length Width Height Quantity Quantity

1 Excavation in plinth foundation 4 15.75 1.5 2 189.00 189.00


Excavation in foundation Cft 4 12.75 3 3 459.00 648.00
1000Cft 0.650
2 PCC 1:4:8 in foundation Cft 4 12.75 2.5 1 127.50

3 Brickwork
Brick work in foundation &
plinth in (1:5) cement sand mortar
Wall 4 12.75 1.875 1 95.63
Wall 4 12.75 1.5 2 153.00
Wall 4 12.75 1.125 0.75 43.03

Wall 4 12.75 0.75 2 76.50


Cft Total 368.16
100Cft 3.680
0.410
Total item No. 3 and 18-a 4.090
4 DPC (Hz) (1:2:4) 2" thick with
bitumen coating
Wall 8 12.75 0.75 - 76.50

DEDUCTION
Door 1 3 0.75 - 4.50
Sft 72.00
100Sft 0.72
5 Vt. DPC 3/4" thick cement sand
plaster(1:3) with bitumen coating
Wall Sft 4 12 1.5 - 72.00 72.00
100Sft 0.72
6 Brickworks in super structure

Brick work from DPC to RCC slab


in 1:4 cement sand mortar 4 12.75 0.75 11.375 435.09
Brick work at 4 corner 4 3 0.375 11.375 51.19
DEDUCTIONS 486.28

Door 1 3 0.75 7 15.75

Window 1 4 0.75 5 15.00

Lintels above door 1 4 0.75 0.5 1.50


Window 1 5 0.75 0.5 1.88
34.13
Cft 452.16 452.16
100Cft 4.52
Total quantity of brickwork from DPC to RCC slab =

Backup of Tubewell Chamber - 1


APPENDIX I

WATER SUPPLY SYSTEM, GUJRAT


TUBEWELL CHAMBER

TABLE I-7: Backup Calculations of Quantities


Sr. Total
No Description of Items Unit No. Length Width Height Quantity Quantity

7 Total RCC work excluding quantity


of steel

Door 1 5.5 0.75 0.75 3.09

Window 1 6.5 0.75 0.75 3.66

Sunshade over door 1 4.5 1.5 0.25 1.69

Sunshade over window 1 5.5 1.5 0.25 2.06

Slab 1 13.5 13.5 0.5 91.13

Beam over opening side 4 3 0.5 0.5 3


104.63
DEDUCTION
MS cover (3'x3'x6") 1 3 3 0.5 4.50

Cft Total RCC work 100.13

8 Quantity of steel Kg Quantity of Steel = 7 lb/cft 318.0014


100Kg 3.180

9 Brickwork in super structure in C/s


mortar (1:5) Girder lift wall

Step 1

Wall 2 3 0.75 1.75 7.88


2 20 0.75 1.25 37.50
Step-2

Wall 2 2.25 0.75 1.75 5.91

Step 3

Wall 2 1.5 0.75 1.83 4.12


Parapet walls 4 12.75 0.75 1.83 70.00
Pacca brick work for approach wall Sft Total of Item (6 & 9) 577.55
100Sft 5.780
PCC 1:2:4 over plinth 4 14.75 1.5 0.25 22.125
10 PCC (1:2:4) Cft 2 1.5 0.75 0.667 1.50
For approach road Cft 20 8 0.33 52.8
Cft 76.43
100Cft 0.760

Backup of Tubewell Chamber - 2


APPENDIX I

WATER SUPPLY SYSTEM, GUJRAT


TUBEWELL CHAMBER

TABLE I-7: Backup Calculations of Quantities


Sr. Total
No Description of Items Unit No. Length Width Height Quantity Quantity

11 Plastering in C/s mortar (1:4) inside


room
Wall 4 12 - 10 480.00
For approach wall 1 20 1.25 25.00

Parapets top 4 12 - 1.375 66.00

4 12 2 96.00
4 12.75 - 0.75 38.25
Total 705.25

DEDUCTION
Dooe1 1 3 - 7 21.00

Window 1 4 - 5 20.00

Slab cover 1 3 - 3 9.00


Total 50.00
Sft Internal Plastering 655.25
100Sft 6.550
Ceiling 1 12 12 144.00 144.000
100Sft 1.440
12 Flooring

Brick Ballast under floor Cft 12 12 0.25 36.00 36.00


For approach road Cft 2 20 1.25 50.00 50.00
Total 86.00
100Cft 0.860
Sand filling under floor Cft 12 12 0.5 72.00 72.00
100Cft 0.720
Cement concrete (1:4:8) Cft 12 12 0.25 36.00
For appraoch road Cft 2 20 1.25 0.33 16.50
52.50
Cft Total of Item (2&12) 180.00
100Cft 1.800
PCC 1:2:4 1-1/2" thick Sft 12 12 - 144.00 144.00
100Sft 1.440
13 Steel Works for Doors & Windows

Door Sft 4 - 7 28.00 28.00


Sft
Window 4 - 5 20.00 20.00

14 Distempering
Room inside

Backup of Tubewell Chamber - 3


APPENDIX I

WATER SUPPLY SYSTEM, GUJRAT


TUBEWELL CHAMBER

TABLE I-7: Backup Calculations of Quantities


Sr. Total
No Description of Items Unit No. Length Width Height Quantity Quantity

Wall 4 12 - 12 576
Ceiling 1 12 12 144.00

Parapets top 4 12 - 1.375 66.00


DEDUCTION Total 786.00

Door 1 3 - 7 21.00

Window 1 4 - 5 20.00

Slab cover 1 3 - 3 9.00


Total 50.00
Sft White washing = 736.00
15 Painting 100Sft 7.360
Sft Painting = (Total of Item 13 x2) 96
100Sft 0.960
16 Pointing
Cement pointing 1:3 struck jointing
on wall outside (from ground level)

4 13.5 - 11.375 614.25

DEDUCTION
Door 1 3 - 7 21.00

Window 1 4 - 5 20.00
41.00
Sft Pointing = 573.25
17 Heavy Steel works 100Sft 5.730
Girder WF 10" @ 30 lb/ft rolled steel
section (Lft)
Web 1 13.5 0.75 0.03 0.41
Flanges 1 13.5 0.83 0.04 0.54
Total Qty of Steel 0.95

@ 490 lbs/Cft of steel 463.05


MS cover Total Steel (A) 210.4773
MS Sheet (3'x3'x2/8") 1 5 5 0.02 0.50
Angle iron (1-1/2"x1-1/2"x1/4") 1 20 0.23 0.02 0.09
Angle iron (1-1/4"x1-1/4"x1/4") 1 20 0.19 0.02 0.08
2% for Lock and Hinges 0.01
Total Qty of Steel 0.68
Wt @ 490 lbs/Cft of steel 333.87
Total Steel (B) 151.7575
Kg Total Steel (A+B) 362.2347
100Kg 3.620

Backup of Tubewell Chamber - 4


APPENDIX I

WATER SUPPLY SYSTEM, GUJRAT


TUBEWELL CHAMBER

TABLE I-7: Backup Calculations of Quantities


Sr. Total
No Description of Items Unit No. Length Width Height Quantity Quantity

18 Plinth protection

- PCC 1:4:8 Cft 4 18.125 1.5 0.5 54.38 54.38


100Cft 0.540
- Brickwork Cft 4 18.125 0.375 1.5 40.78 40.78
100Cft 0.410
- Brick on edge flooring grouting Sft 4 16 2.125 - 136.00 136.00
with 1:3: cement sand mortar
100Sft 1.360
19 Chain pulley block 5 ton capacity No 1 1
with 3 m chain

20 Roof insulation and water proofing Sft


Over roof Sft 13.5 13.5 182.25 182.25
100Sft 1.820

21 Water proof light No 2 2 2


22 Anti termite proofing Sft 2 12 12 288 288
100Sft 2.880
23 Marble flooring Sft 1 12 12 - 144
Side of Moter foundation Sft 4 4 - 0.83 13.28
Top of moter foundation Sft 1 4 4 - 16
173.28
D/d Moter foundation Plate Sft 1 1.33 1.33 - 1.7689

Sft 171.5111
100Sft 1.715111

Backup of Tubewell Chamber - 5


APPENDIX-F

WATER SUPPLY SYSTEM, GUJRAT

TABLE F-16: Summary Of Tubewell Construction and Rehablitation Cost

Sr. Item Description Unit Unit Rate Qty Amount


No (Rs) (Rs)

1 Tubewells giving low discharge (Investigation)


(Tubewell # 55,29)

a) Mobilization and demobilization Job 20,000


Shifting of 5-6 labour persons with equipment , driver and
vehicle, 1 suppervisor, includes the partial salary and
wages.
b) Pulling and installation of pumping equipment Job 20,000
Includes salary and wages of labour, suppervisor, rent for
the equipment
c) Inspection and cleaning of pump Job 30,000
After pulling of pump, Rectification of fault if any with
pumping machinery, equipment and the charges of
engineering workshop.
d) Testing for 2 hour Job 30,000
After repairing of the pumping unit,Testing of unit with
available source of electric supply, salary and wages of the
staff etc.
Total 100,000 2 200,000

2 Tubewells giving low discharge (Rehabilitation)


(Tubewell # 55,29)

a) Mobilization and demobilization Job 20,000


Means shifting of unit ie 5-6 labour persons with driver and
vehicle, 1 suppervisor, includes the partial salary and
wages.
b) Pulling and installation of pumping equipment
Includes salary and wages of labour, suppervisor, rent for
the equipment Job 20,000
c) Cost of chemicals Job 60,000
Purchase of the chemical i.e ( Sodium Hexa Meta -
Phosphate, Sulpharic acid) etc transportion cost to site
Salary and wages cost of staff.
d) Surging and overpumping Job 80,000
Type of Development and testing of tubewell in which
backwashing of tubewell at the interval of five mintus or as
required by the site suppervisor or clearence of well.
e) Testing for 2 hour Job 60,000
After repairing of the pumping unit,Testing of unit with
available source of electric supply, salary and wages of the
staff etc.
Total 240,000 2 480,000

3 Repair of pumping equipment No 100,000 3 300,000


(Tubewell # 5,10,14)
Pulling and installation of pumping unit including labour
charges and charges of Engineering workshop.

F16-1
APPENDIX-F

WATER SUPPLY SYSTEM, GUJRAT

TABLE F-16: Summary Of Tubewell Construction and Rehablitation Cost

Sr. Item Description Unit Unit Rate Qty Amount


No (Rs) (Rs)

4 Replacement of Motor Control Units and Wiring 139,530 7 976,710


(Tubewell # 31,35,36,37,40,41,46)
(Rate analysis in Appendix-I)

5 Repair of Pump Houses No 30,000 17 510,000


(Tubewell # 3,5,7,8,9,10,12,14,15,23,28,31,39,41,44,45,54)

6 Improvement of Environment No 20,000 10 200,000


(Tubewell # 3,4,7,15,23,24,25,26,30,35)

7 Replacement of tube well Machinery 8,417,096


(Detail Attached in Appendix-I)

Total 11,083,806

F16-2
APPENDIX I

WATER SUPPLY SYSTEM, GUJRAT


TUBEWELL

Table I-8: Backup Calculations of Quantities

Item
Description Unit Quantity
No.

1 BORING
i) Upto 250 ft below Ground Level Rft 250
ii) Exceeding 250 ft depth below Ground Level Rft 250
Total Rft 500

2 CONVERSION

i) 15" i/d MS Hosing Pipe Rft 150


ii) 15" i/d Stainless Steel Wire Wound Strainer Rft 90
iii) 10" i/d Blind Pipe Rft 250
iv) 10" i/d Pipe for bail Plug Rft 10
Total Rft 500

3 SHROUDING
Dia of Boring= 26"
For 10" length 10+265+90 =365 ft
Volume of Crush = 3.14 x (D + t) x T x Length
For 10" i.d
Volume = 3.14 x 1.52 x 0.65 x 365 Cft 1,132
For 15" i.d
Volume = 3.14 x 1.73 x 0.44 x 105 Cft 251
Total Cft 1,383

4 GROUTING
Volume = 3.14 x 1.73 x 0.65 x 365 Cft 71.75

You might also like