EST No.

:WRD/KWA-CE(NR)/EST/2426/2024_26_1_1 (Edit Id : 1)
(Dsor year : 2018,Cost Index (Place : Badagara,Value : 136.44),GST : 18%

DETAILED ESTIMATE
O&M - Water Supply Schemes-PIPE REPLACEMENT FROM MOTTANTHARA TO
KARIKANDAMPARA-PIPE REPLACEMENT FROM MOTTANTHARA TO
KARIKANDAMPARA-Pipeline Work

Sl No Specification No Length Width Depth Cf Quantity

1 PIPE REPLACEMENT FROM MOTTANTHARA TO KARIKANDAMPARA
1.001 100.1.1
Excavating trenches of required width for pipes, cables, etc., including excavation for
sockets, and dressing of sides, ramming of bottoms, depth up to 1.5m, including
getting out the excavated soil, and then returning the soil as required, in layers not
exceeding 20cm in depth, including consolidating each deposited layer by ramming,
watering, etc., and disposing of surplus excavated soil as directed, within a lead of
50m, in all kinds of soil.
Excavation for PVC
90 mm PVC 1.000 100.000 0.500 1.000 0.5000 25.000
00
Total 25.000
Total Quantity in cum 25.000
1.002 100.1.5
Excavating trenches of required width for pipes, cables, etc., including excavation for
sockets, and dressing of sides, ramming of bottoms, depth up to 1.5m, including
getting out the excavated soil, and then returning the soil as required, in layers not
exceeding 20cm in depth, including consolidating each deposited layer by ramming,
watering, etc., and disposing of surplus excavated soil as directed, within a lead of 50
m, in Ordinary Rock.
Excavation for PVC
90 mm PVC 1.000 100.000 0.500 1.000 0.3000 15.000
00
Total 15.000
Total Quantity in cum 15.000
1.003 100.8.1
Fencing one side of trenches, 1.50m height with two rows of 10cm plastic caution tape
in vertical casuarina pole (girth 15cm to 24cm) fixed at 2m intervals.
fencing one side of trench
90mm PVC 1.000 100.000 100.000
Total 100.000
Total Quantity in metre 100.000
1.004 100.9.8

Printed On 2024-03-16 12:35:06.092 1

EST No. :WRD/KWA-CE(NR)/EST/2426/2024_26_1_1 (Edit Id : 1)
(Dsor year : 2018,Cost Index (Place : Badagara,Value : 136.44),GST : 18%

Sl No Specification No Length Width Depth Cf Quantity

Laying uPVC pipes of class 2 to class 6 and specials, lowering to the trenches already
made, placing in position aligning the pipeline to the lines and levels and jointing the
pipes and specials with solvent cement and testing the pipeline with water to the
required test pressure (excluding cost of pipes and specials): 90 mm nominal outside
diameter pipes.
LAYING UPVC PIPES
. 1.000 100.000 100.000
Total 100.000
Total Quantity in metre 100.000
1.005 100.98.236
Supply of PVC Pipe, 10kg/cm2, 90mm Dia.
supply of 90mm PVC
90 mm PVC 1.000 100.000 100.000
Total 100.000
Total Quantity in metre 100.000
1.006 OD275693/2023-2024
Add 3% for PVC Specials
PVC specials
10692 106920.0
. 0.000 00
106920.0
Total 00

Total Quantity in L.S 106920.0 00

1.007 OD275694/2023-2024
Supply of GI Pipe Medium 80mm
SUPPLY OF GI PIPE 80mm
. 1.000 900.000 900.000
Total 900.000
Total Quantity in metre 900.000
1.008 OD275695/2023-2024
Add 5% for GI Specials
GI SPECIALS
82062 820620.0
. 0.000 00
820620.0
Total 00

Total Quantity in L.S 820620.0 00

Printed On 2024-03-16 12:35:06.092 2

EST No. :WRD/KWA-CE(NR)/EST/2426/2024_26_1_1 (Edit Id : 1)
(Dsor year : 2018,Cost Index (Place : Badagara,Value : 136.44),GST : 18%

ABSTRACT ESTIMATE
O&M - Water Supply Schemes-PIPE REPLACEMENT FROM MOTTANTHARA TO
KARIKANDAMPARA-PIPE REPLACEMENT FROM MOTTANTHARA TO
KARIKANDAMPARA-Pipeline Work

Sl No Specification Quantity Rate Amount

1 PIPE REPLACEMENT FROM MOTTANTHARA TO KARIKANDAMPARA
1.001 100.1.1
Excavating trenches of required width for pipes, cables, etc., including excavation for
sockets, and dressing of sides, ramming of bottoms, depth up to 1.5m, including
getting out the excavated soil, and then returning the soil as required, in layers not
exceeding 20cm in depth, including consolidating each deposited layer by ramming,
watering, etc., and disposing of surplus excavated soil as directed, within a lead of
50m, in all kinds of soil.
Net Total 25.000cum @559.02/cum 13975.50
1.002 100.1.5
Excavating trenches of required width for pipes, cables, etc., including excavation for
sockets, and dressing of sides, ramming of bottoms, depth up to 1.5m, including
getting out the excavated soil, and then returning the soil as required, in layers not
exceeding 20cm in depth, including consolidating each deposited layer by ramming,
watering, etc., and disposing of surplus excavated soil as directed, within a lead of 50
m, in Ordinary Rock.
Net Total 15.000cum @811.79/cum 12176.85
1.003 100.8.1
Fencing one side of trenches, 1.50m height with two rows of 10cm plastic caution
tape in vertical casuarina pole (girth 15cm to 24cm) fixed at 2m intervals.
Net Total 100.000metre @28.15/metre 2815.00
1.004 100.9.8
Laying uPVC pipes of class 2 to class 6 and specials, lowering to the trenches already
made, placing in position aligning the pipeline to the lines and levels and jointing the
pipes and specials with solvent cement and testing the pipeline with water to the
required test pressure (excluding cost of pipes and specials): 90 mm nominal outside
diameter pipes.
Net Total 100.000metre @87.59/metre 8759.00
1.005 100.98.236
Supply of PVC Pipe, 10kg/cm2, 90mm Dia.
Net Total 100.000metre @356.40/metre 35640.00
1.006 OD275693/2023-2024
Add 3% for PVC Specials
Net Total 106920.000L. S @0.03/L.S 3207.60

Printed On 2024-03-16 12:35:06.765 3

EST No. :WRD/KWA-CE(NR)/EST/2426/2024_26_1_1 (Edit Id : 1)
(Dsor year : 2018,Cost Index (Place : Badagara,Value : 136.44),GST : 18%

Sl No Specification Quantity Rate Amount

1.007 OD275694/2023-2024
Supply of GI Pipe Medium 80mm
Net Total 900.000metre @911.80/metre 820620.00
1.008 OD275695/2023-2024
Add 5% for GI Specials
Net Total 820620.000L. @0.05/L.S 41031.00
S
Heading Total(Rs) 938224.95
Total Estimation PAC 938224.95
3 Extra Charges
Provision for GST
2.001
938224.95 18.00% 168880.49
Grand Total 0.00
Round off 0.00
Rounded Total(Rs) 1107105.44
Rupees Eleven Lakh Seven Thousand One Hundred and Five

Printed On 2024-03-16 12:35:06.765 4