APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY

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

work alloted/done/in progress to M/s Nisar & Co Govt. Contractor
Table F-4: Cost Of New Tube Well (2 Cusecs)
Name of Tube Well Location and Zone
MRS 1st Qtr. Kalra Kalan
Sr.No. 2009 Ref. Description of Items Unit Rate Zamindar College Nangey Shah Darbar Makki Masjid Science College Margzar Park Gujrat Aziz Bhati Hospital DISTRICT JAIL
(Zone-II) G-I
Ch/Item (Zone-II) G-I (Zone-II) G-I (Zone-II) G-I (Zone-II) G-I (Zone-V) G-I (Zone-V) G-I (Zone-V) G-I

Qty. Amount Qty. Amount Qty. Amount Qty. Amount Qty. Amount Qty. Amount Qty. Amount Qty. Amount

1 NS Electrical resistivity survey at each site 1 Job 20,000 1 20,000 1 20,000 1 20,000 1 20,000 1 20,000 1 20,000 1 20,000 1 20,000

2 23/5(a)(ii) Direct rotary/reverse rotary drilling of bore for P.ft 387 150 58,035 150 58,035 150 58,035 150 58,035 150 58,035 150 58,035 150 58,035 150 58,035
tubewells, in all types of soil except shingle, gravel
and rock
a). From ground level to 250 ft. below ground level
i). 20" to 26" i/d

0 - 0 0 0
23/5(b)(ii) b). Exceeding 250 ft. depth below ground level P.ft 387 386 149,212 390 150,891 338 130,772 360 139,412 389 150,632 426 164,526 389 150,504 398 153,986
i). 20" to 26" i/d

0 - 0 0 0
3 23/7 Providing strong substantially built box of deodar P.Job 6,055 1 6,055 1 6,055 1 6,055 1 6,055 1 6,055 1 6,055 1 6,055 1 6,055
wood 4'x2.5'x9" with compartments, lock and
locking arrangement, for preserving samples strata
from bore hole

4 NS Electrical log of the bore hole P.Job 25,000 1 25,000 1 25,000 1 25,000 1 25,000 1 25,000 1 25,000 1 25,000 1 25,000

5 23/8 Furnishing sample of water from bore hole P.Set 156 2 312 2 312 2 312 2 312 2 312 2 312 2 312 2 312

0 - 0 0 0
6 23/14(k) Providing and Installing MS Housing Pipe P.ft 2,134 153 326,494 154 328,095 154 328,095 155 330,229 154 328,095 156 332,363 156 332,363 15,375 328,095
socketed/welded joints, including 15"/10" MS
Reducer in tubewell bore hole, including
jointing/welding with strainer etc. complete.
k) 15" i/d, 1/4" thick

0 - 0 0 0
7 Ref Appendix I Providing and Installing stainless steel wirewound P.ft 12,200 87 1,057,252 87 1,058,594 87 1,061,400 87 1,061,644 87 1,061,400 87 1,061,766 87 1,061,766 87 1,061,766
(RA 18 of 40) strainer in tube well bore hole, including sockets,
studs, etc. complete, 10" i/d , 1/4" thick

8 23/14(i) Providing and Installing MS Blind Pipe P.ft 1,435 297 426,269 301 431,407 245 351,995 271 388,350 300 429,972 356 481,842 229 328,988 308 442,373
socketed/welded joint,MS reducer (where
necessary) in tubewell borehole, including
jointing/welding with strainer etc. complete
i) 10" i/d, 1/4" thick (250' for Blind)
ii) 10" i/d, 1/4" thick (8' for Bail Plug)
0 - 0 0 0
9 23/10 Providing and installing M.S. Bail plug in tubewell Each 3,503 1 3,503 1 3,503 1 3,503 1 3,503 1 3,503 1 3,503 1 3,503 1 3,503
bore hole:
i) 10" i/d, 2 ft. (250 mm i/d 600 mm) long
0 0
10 NS Providing and Fixing MS Cap, 15" i/d complete Each 1,000 1 1,000 1 1,000 1 1,000 1 1,000 1 1,000 1 1,000 1 1,000 1 1,000
with welding of the same with casing pipe complete

11 NS Providing and Fixing MS suspension clamp made P.Job 6,000 - - - - - - - - - - - - - - - -

of 1/4" thic M.S flat 4" wide 4.25 ft long in two
parts, with nuts bolts for jointing including cost of
(1:2:4) PCC block size 4'x4'x3'

12 23/18 Shrouding with graded pea gravel 3/8" to 1/8", P.Cft 47 881 40,967 734 34,131 654 30,416 693 32,246 739 34,352 797 37,054 739 34,364 751 34,926
around tubewell in bore hole
0 - 0 0 0
13 NS Grouting of top 30 ft of annular space between P.Cft 72 68 4,856 224 16,093 232 16,665 240 17,220 240 17,220 240 17,232 237 16,994 240 17,232
bore and pump housing casing.

14 NS Hire charges of air compressor or P.Job 51,000 1 51,000 1 51,000 1 51,000 1 51,000 1 51,000 1 51,000 1 51,000 1 51,000
turbine/submersible pump for 72 hours.

15 23/17(ii) Testing and developing of tubewell of size 6" i/d P.Hour 698 72 20,249 72 50,249 72 50,249 72 50,249 72 50,249 72 50,249 72 50,249 72 50,249
and above continuously
i). Above 1.5 cusec discharge
0 - 0 0 0
16 23/27 (a) Providing and fixing two gravel feeding pvc pipes 2 P.ft 56 200 11,270 250 14,088 220 12,397 220 12,397 220 12,397 220 12,397 220 12,397 220 12,397
inches diameter, 40 ft long each
0 -
TOTAL 2,201,474 2,248,453 2,146,894 2,196,652 2,249,222 2,322,334 2,152,530 2,265,929

F12-1
 APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT

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

Table F-4: Cost Of New Tube Well (2 Cusecs)
Name of Tube Well Location and Zone
MRS 1st Qtr.
Sr.No. 2009 Ref. Description of Items Rate Unit Makki Masjid Kalra Kalan Science College Zamindar College Nangey Shah Darbar Margzar Park Gujrat Aziz Bhati Hospital DISTRICT JAIL
Ch/Item G-I (Zone-II) G-I (Zone-II) G-I (Zone-II) G-I (Zone-V) G-I (Zone-V) G-I (Zone-V) G-I (Zone-V) G-I (Zone-V) Remarks

Qty. Amount Qty. Amount Qty. Amount Qty. Amount Qty. Amount Qty. Amount Qty. Amount Qty. Amount

1 23/1e Trial boring of tube well (0-100Ft) 122.900 Rft 100 12,290.00 100 12,290

23/2c (100.1-200Ft) 165.400 Rft 100 16,540.00 100 16,540

23/3c (200.1-300Ft) 207.900 Rft 100 20,790.00 100 20,790

23/4a (300.1-550Ft) 250.450 Rft 250 62,612.50 250 62,613

1 NS Electrical resistivity survey at each site 20,000 1 Job 1 20,000 1 20,000 2 40,000.00 2 40,000 1 20,000 1 20,000 1 20,000 1 20,000

2 23/5(a)(ii) Direct rotary/reverse rotary drilling of bore for 387 P.ft 250 96,725 250 96,725 250 96,725.00 250 96,725 250 96,725 250 96,725 250 96,725 250 96,725
tubewells, in all types of soil except shingle, gravel
and rock
a). From ground level to 250 ft. below ground level
i). 20" to 26" i/d

0 - 0
23/5(b)(ii) b). Exceeding 250 ft. depth below ground level 387 P.ft 238 92,082 260 100,722 290 112,201.00 286 110,522 290 112,201 326 125,936 289 111,814 298 115,296
i). 20" to 26" i/d
0 - 0
3 23/7 Providing strong substantially built box of deodar 6,055 P.Job 1 6,055 1 6,055 1 6,055.20 1 6,055 1 6,055 1 6,055 1 6,055 1 6,055
wood 4'x2.5'x9" with compartments, lock and
locking arrangement, for preserving samples strata
from bore hole

4 NS Electrical log of the bore hole 25,000 P.Job 1 25,000 1 25,000 2 50,000.00 2 50,000 1 25,000 1 25,000 1 25,000 1 25,000

5 23/8 Furnishing sample of water from bore hole 156 P.Set 2 312 2 312 2 312.00 2 312 2 312 2 312 2 312 2 312
0 - 0
6 23/14(k) Providing and Installing MS Housing Pipe 2,134 P.ft 154 328,095 155 330,229 154 328,094.81 153 326,494 154 328,095 156 332,363 156 332,363 153 326,494
socketed/welded joints, including 15"/10" MS
Reducer in tubewell bore hole, including
jointing/welding with strainer etc. complete.
k) 15" i/d, 1/4" thick

0 - 0
7 Ref Appendix I Providing and Installing stainless steel wirewound 12,200 P.ft 87 1,061,400 87 1,061,644 87 1,061,400.00 87 1,057,252 87 1,058,594 87 1,061,766 87 1,061,766 87 1,061,766
(RA 21 of 43) strainer in tube well bore hole, including sockets,
studs, etc. complete, 10" i/d , 1/4" thick

8 23/14(i) Providing and Installing MS Blind Pipe 1,435 P.ft 245 351,995 271 388,350 300 429,972.20 297 426,269 301 431,407 356 510,547 229 328,988 308 442,373
socketed/welded joint,MS reducer (where
necessary) in tubewell borehole, including
jointing/welding with strainer etc. complete
i) 10" i/d, 1/4" thick (250' for Blind)
ii) 10" i/d, 1/4" thick (8' for Bail Plug)
0 - 0
9 23/10 Providing and installing M.S. Bail plug in tubewell 3,503 Each 1 3,503 1 3,503 1 3,502.50 1 3,503 1 3,503 1 3,503 1 3,503 1 3,503
bore hole:
i) 10" i/d, 2 ft. (250 mm i/d 600 mm) long

10 NS Providing and Fixing MS Cap, 15" i/d complete 1,000 Each 1 1,000 1 1,000 1 1,000.00 1 1,000 1 1,000 1 1,000 1 1,000 1 1,000
with welding of the same with casing pipe complete

11 NS Providing and Fixing MS suspension clamp made 6,000 P.Job - - - - - - - - - - - - - - - -

of 1/4" thic M.S flat 4" wide 4.25 ft long in two
parts, with nuts bolts for jointing including cost of
(1:2:4) PCC block size 4'x4'x3'

12 23/18 Shrouding with graded pea gravel 3/8" to 1/8", 47 P.Cft 654 30,416 693 32,246 739 34,351.88 881 40,967 734 34,131 797 37,054 739 34,364 751 34,926
around tubewell in bore hole
0 0
13 NS Grouting of top 100 ft of annular space between 71.75 P.Cft 232 16,665 240 17,220 240 17,220.00 67.68 4,856 224 16,094 240 17,220 237 16,994 240 17,220
bore and pump housing casing.

14 NS Hire charges of air compressor or 51,000 P.Job 1 51,000 1 51,000 1 51,000.00 1 51,000 1 51,000 1 51,000 1 51,000 1 51,000
turbine/submersible pump for 72 hours.

F4-1
 APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT

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

Table F-4: Cost Of New Tube Well (2 Cusecs)
Name of Tube Well Location and Zone
MRS 1st Qtr.
Sr.No. 2009 Ref. Description of Items Rate Unit Makki Masjid Kalra Kalan Science College Zamindar College Nangey Shah Darbar Margzar Park Gujrat Aziz Bhati Hospital DISTRICT JAIL
Ch/Item G-I (Zone-II) G-I (Zone-II) G-I (Zone-II) G-I (Zone-V) G-I (Zone-V) G-I (Zone-V) G-I (Zone-V) G-I (Zone-V) Remarks

15 23/17(ii) Testing and developing of tubewell of size 6" i/d 698 P.Hour 72 50,249 72 50,249 72 50,248.80 72 20,249 72 50,249 72 50,249 72 50,249 72 50,249
and above continuously
i). Above 1.5 cusec discharge
0 0
16 23/27 (a) Providing and fixing two gravel feeding pvc pipes 2 56 P.ft 220 12,397 220 12,397 220 12,397.00 200 11,270 250 14,088 220 12,397 220 12,397 220 12,397
inches diameter, 110ft long each
0
TOTAL 2,146,894 2,196,651 2,406,713 2,358,706 2,248,453 2,351,126 2,152,530 2,264,315
Grand total for 08 (Eight) Tube Wells TOTAL 18,125,388

F4-2
 APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT

Revised Rough Cost Estimate of Group-II (Zone-III)
Table F-5: Cost Of New Tube Well (2 Cusecs)
Name of Tube Well Location and Zone
MRS 1st Qtr.
Sr.No. 2009 Ref. Description of Items Rate Unit Ghazi Khokar Road Shah Jahngir Tomb Comprehensive School Darbar Walayi Shah Veterinery Hospital At Village Banth
Ch/Item G-II (Zone-III) G-II (Zone-III) G-II (Zone-III) G-II (Zone-III) G-II (Zone-III) G-II (Zone-III)

Qty. Amount Qty. Amount Qty. Amount Qty. Amount Qty. Amount Qty. Amount

1 23/1e Trial boring of tube well (0-100Ft) 128.430 RFT 100 12,843.00

23/2c (100.1-200Ft) 172.840 RFT 100 17,284.00

23/3c (200.1-300Ft) 217.260 RFT 100 21,726.00

23/4a (300.1-550Ft) 261.720 RFT 250 65,430.00

1a NS Electrical resistivity survey at each site 20,900 1 Job 1 20,900 1 20,900 1 20,900 2 41,800.00 1 20,900 1 20,900

2 23/5(a)(ii) Direct rotary/reverse rotary drilling of bore for 404.31 P.ft 250 101,078 250 101,078 250 101,078 250 101,077.50 250 101,078 250 101,078
tubewells, in all types of soil except shingle, gravel
and rock
a). From ground level to 250 ft. below ground level
i). 20" to 26" i/d

0
23/5(b)(ii) b). Exceeding 250 ft. depth below ground level 404.31 P.ft 293 118,463 308 124,527 312 126,145 299 120,888.69 309 124,932 250 101,078
i). 20" to 26" i/d

0
3 23/7 Providing strong substantially built box of deodar 6,327.68 P.Job 1 6,328 1 6,328 1 6,328 1 6,327.68 1 6,328 1 6,328
wood 4'x2.5'x9" with compartments, lock and
locking arrangement, for preserving samples strata
from bore hole

4 NS Electrical log of the bore hole 26,125.0 P.Job 1 26,125 1 26,125 1 26,125 2 52,250.00 1 26,125 1 26,125

5 23/8 Furnishing sample of water from bore hole 163.02 P.Set 2 326 2 326 2 326 2 326.04 2 326 2 326

0
6 23/14(k) Providing and Installing MS Housing Pipe 2,229.98 P.ft 155 346,026 156 347,319 156 347,319 154 344,152.81 151 336,169 150 334,497
socketed/welded joints, including 15"/10" MS
Reducer in tubewell bore hole, including
jointing/welding with strainer etc. complete.
k) 15" i/d, 1/4" thick

0
7 Ref Appendix I Providing and Installing stainless steel wirewound 12,749.0 P.ft 87 1,109,545 87 1,109,545 68 862,980 87 1,109,545.47 87 1,109,545 87 1,109,163
(RA 21 of 43) strainer in tube well bore hole, including sockets,
studs, etc. complete, 10" i/d , 1/4" thick

8 23/14(i) Providing and Installing MS Blind Pipe 1,499.84 P.ft 303 454,287 318 477,279 342 512,285 309 463,030.60 319 478,779 273 409,186
socketed/welded joint,MS reducer (where
necessary) in tubewell borehole, including
jointing/welding with strainer etc. complete
i) 10" i/d, 1/4" thick (250' for Blind)
ii) 10" i/d, 1/4" thick (8' for Bail Plug)
0
9 23/10 Providing and installing M.S. Bail plug in tubewell 3,660.11 Each 1 3,660 1 3,660 1 3,660 1 3,660.11 1 3,660 1 3,660
bore hole:
i) 10" i/d, 2 ft. (250 mm i/d 600 mm) long

10 NS Providing and Fixing MS Cap, 15" i/d complete 1,045 Each 1 1,045 1 1,045 1 1,045 1 1,045.00 1 1,045 1 1,045
with welding of the same with casing pipe complete

F5-1
 APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT

Revised Rough Cost Estimate of Group-II (Zone-III)
Table F-5: Cost Of New Tube Well (2 Cusecs)
Name of Tube Well Location and Zone
MRS 1st Qtr.
Sr.No. 2009 Ref. Description of Items Rate Unit Ghazi Khokar Road Shah Jahngir Tomb Comprehensive School Darbar Walayi Shah Veterinery Hospital At Village Banth
Ch/Item G-II (Zone-III) G-II (Zone-III) G-II (Zone-III) G-II (Zone-III) G-II (Zone-III) G-II (Zone-III)

11 NS Providing and Fixing MS suspension clamp made 6,270 P.Job - - - - - - - - - - 1 6,270

of 1/4" thic M.S flat 4" wide 4.25 ft long in two
parts, with nuts bolts for jointing including cost of
(1:2:4) PCC block size 4'x4'x3'

12 23/18 Shrouding with graded pea gravel 3/8" to 1/8", 48.59 P.Cft 731 35,538 760 36,913 775 37,680 753 36,577.58 763 37,096 698 33,923
around tubewell in bore hole
0
13 NS Grouting of top 100ft of annular space between 75.03 P.Cft 217 16,315 215 16,114 238 17,845 236 17,669.57 222 16,668 238.00 17,857
bore and pump housing casing.

14 NS Hire charges of air compressor or 53,295 P.Job 1 53,295 1 53,295 1 53,295 1 53,295.00 1 53,295 1 53,295
turbine/submersible pump for 72 hours.

15 23/17(ii) Testing and developing of tubewell of size 6" i/d 729.30 P.Hour 72 52,510 72 52,510 72 52,510 72 52,509.60 72 52,510 72 52,510
and above continuously
i). Above 1.5 cusec discharge
0
16 23/27 (a) Providing and fixing two gravel feeding pvc pipes 2 58.89 P.ft 250 14,723 220 12,956 280 16,489 250 14,722.50 220 12,956 220 Rft 12,956
inches diameter, 110 ft long each
0
TOTAL 2,360,162 2,389,921 2,186,009 2,536,161 2,381,411 2,290,195

Grand Total for 6 (six) Tube Wells 14,143,859

F5-2
 APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT

Revised Rough Cost Estimate of Group-III (Zone-I & IV)
Table F-6: Cost Of New Tube Well (2 Cusecs)
Name of Tube Well Location and Zone
MRS 1st Qtr.
Sr.No. 2009 Ref. Description of Items Rate Unit Niamat Pura Tahli Pura Mission School Remarks
Ch/Item G-III (Zone-I) G-III (Zone-I) G-III (Zone-IV)

Qty. Amount Qty. Amount Qty. Amount

1 23/1e Trial boring of tube well (0-100Ft) 128.360 Rft 100 2 25,672.00 100 12,836.00

23/2c (100.1-200Ft) 172.760 Rft 100 2 34,552.00 100 17,276.00

23/3c (200.1-300Ft) 217.150 Rft 100 2 43,430.00 100 21,715.00

23/4a (300.1-550Ft) 261.600 Rft 250 2 130,800.00 250 65,400.00

1 NS Electrical resistivity survey at each site 20,890 1 Job 1 20,890 3 62,670.00 2 41,780.00

2 23/5(a)(ii) Direct rotary/reverse rotary drilling of bore for 404.12 P.ft 250 101,030 250 101,030.00 250 101,030.00
tubewells, in all types of soil except shingle, gravel
and rock
a). From ground level to 250 ft. below ground level
i). 20" to 26" i/d

23/5(b)(ii) b). Exceeding 250 ft. depth below ground level 404.12 P.ft 300 121,236 289 116,790.68 312 126,085.44
i). 20" to 26" i/d

3 23/7 Providing strong substantially built box of deodar 6,324.66 P.Job 1 6,325 1 6,324.66 1 6,324.66
wood 4'x2.5'x9" with compartments, lock and
locking arrangement, for preserving samples strata
from bore hole

4 NS Electrical log of the bore hole 26,112.50 P.Job 1 26,113 3 78,337.50 2 52,225.00

5 23/8 Furnishing sample of water from bore hole 162.94 P.Set 1 163 3 488.82 2 325.88

6 23/14(k) Providing and Installing MS Housing Pipe 2,228.91 P.ft 154 342,695 154 342,694.91 156 347,152.73
socketed/welded joints, including 15"/10" MS
Reducer in tubewell bore hole, including
jointing/welding with strainer etc. complete.
k) 15" i/d, 1/4" thick

7 Ref Appendix I Providing and Installing stainless steel wirewound 12,742.90 P.ft 87 1,109,015 87 1,109,014.59 88 1,127,364.36
(RA 21 of 43) strainer in tube well bore hole, including sockets,
studs, etc. complete, 10" i/d , 1/4" thick

8 23/14(i) Providing and Installing MS Blind Pipe 1,499.12 P.ft 389 582,408 299 447,862.10 320 480,138.15
socketed/welded joint,MS reducer (where
necessary) in tubewell borehole, including
jointing/welding with strainer etc. complete
i) 10" i/d, 1/4" thick (250' for Blind)
ii) 10" i/d, 1/4" thick (8' for Bail Plug)

9 23/10 Providing and installing M.S. Bail plug in tubewell 3,658.36 Each 1 3,658 1 3,658.36 1 3,658.36
bore hole:
i) 10" i/d, 2 ft. (250 mm i/d 600 mm) long

F6-1
 APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT

Revised Rough Cost Estimate of Group-III (Zone-I & IV)
Table F-6: Cost Of New Tube Well (2 Cusecs)
Name of Tube Well Location and Zone
MRS 1st Qtr.
Sr.No. 2009 Ref. Description of Items Rate Unit Niamat Pura Tahli Pura Mission School Remarks
Ch/Item G-III (Zone-I) G-III (Zone-I) G-III (Zone-IV)

10 NS Providing and Fixing MS Cap, 15" i/d complete 1,044.50 Each 1 1,045 1 1,044.50 1 1,044.50
with welding of the same with casing pipe complete

11 NS Providing and Fixing MS suspension clamp made 6,267.00 P.Job - - - - - -

of 1/4" thic M.S flat 4" wide 4.25 ft long in two
parts, with nuts bolts for jointing including cost of
(1:2:4) PCC block size 4'x4'x3'

12 23/18 Shrouding with graded pea gravel 3/8" to 1/8", 48.57 P.Cft 716 34,776 737 35,800.46 761 36,940.88
around tubewell in bore hole

13 NS Grouting of top 100 ft of annular space between 74.94 P.Cft - - 225 16,828.53 232 17,354.61
bore and pump housing casing.

14 NS Hire charges of air compressor or 53,269.50 P.Job 1 53,270 1 53,269.50 1 53,269.50

turbine/submersible pump for 72 hours.

15 23/17(ii) Testing and developing of tubewell of size 6" i/d 728.96 P.Hour 72 52,485 72 52,485.12 72 52,485.12
and above continuously
i). Above 1.5 cusec discharge

16 23/27 (a) Providing and fixing two gravel feeding pvc pipes 2 58.86 P.ft 230 13,538 250 14,715.00 240 14,126.40
inches diameter, 110 ft long each

TOTAL 2,468,645 2,677,469 2,578,533

Grand Total for 3 ( Three) Tube Wells 7,724,646

F6-2