DATA SHEET

#REF!

Index-code S No Description Unit Qty Rate Rs. Amount Rs. Remarks

1 2 3 4 5 6 7
21 VRCC (1:11/2:3) mix for Stair case
For Column footing
BASIC COST per 1 cum cum 1.00 6549.72 6549.72
Centering and scaffolding charges cum 1.00 919.00 919.00
Add Muncipal Allowance 40% 631.00 252.40
b&c) Overheads & Contractors Profit 14% 919.00 128.66
Add for sundries 0.00
Cost per 1 cum 7849.78
22 VRCC (1:11/2:3) mix for Stair case
column Pedastal upto GL
Cost of VRCC 1:11/2:3 Cum 1.00 6549.72 6549.72
Centering charges Sqm 1.00 1332.00 1332.00
Add Muncipal Allowance 40% 1004.00 401.60
Overheads & Contractors Profit 14% 1332.00 186.48
Sundries 0.00
8469.80
23 VRCC (1:11/2:3) mix for Connecting
brace 0 - 5M height
Cost of VRCC 1:11/2:3 Cum 1.00 5321.64 5321.64
Centering charges Sqm 1.00 3988.00 3988.00
Add Muncipal Allowance 40% 1903.00 761.20
Overheads & Contractors Profit 14% 3988.00 558.32
Sundries 0.04
10629.20
24 VRCC (1:11/2:3) mix for Connecting
brace 5M - 8M height
Cost of VRCC 1:11/2:3 Cum 1.00 10629.16 10629.16
Lift charges 1.00 161.00 161.00
Add Muncipal Allowance 40% 161.00 64.40
Overheads & Contractors Profit 14% 161.00 22.54
Sundries 0.00
10877.10
25 VRCC (1:11/2:3) mix for Spiral stair
case 0 - 5M height
Cost of VRCC 1:11/2:3 Cum 0.1121 7150.69 801.59
Centering charges Sqm 1.5280 306.00 467.57
Add Muncipal Allowance 40% 136.46 83.40
Overheads & Contractors Profit 14% 467.57 65.46
Sundries 0.00
1418.02
For 1 Rmt rise Spiral Stair case 1418.02 X 5 = 7,090.10
26 VRCC (1:11/2:3) mix for spiral stair
case 5M - 8M height
Cost of VRCC 1:11/2:3 Cum 1.00 7090.10 7090.10
Lift charges 0.1121X3= 0.34 161.00 54.14
Add Muncipal Allowance 40% 54.14 21.66
Overheads & Contractors Profit 14% 54.14 7.58
Sundries 0.00
7173.48
27 VRCC (1:11/2:3) mix for Sprial stair case 8M - 11M height
Cost of VRCC 1:11/2:3 Cum 1.00 7173.48 7173.48
Lift charges 0.34 161.00 54.14
Add Muncipal Allowance 40% 54.14 21.66
Overheads & Contractors Profit 14% 54.14 7.58
Sundries 0.00
 Index-code S No Description Unit Qty Rate Rs. Amount Rs. Remarks

1 2 3 4 5 6 7
7256.85
28 Supplying and fixing of fabricating steel works like Steel ladders complete as per drawings
BLD-CSTN-2-18 and technical specifications
1000 Unit = t
&
1200
(a) Material
Structral Steel including 5 per cent for t 1.05 40500.00 42525.00
overlaps and wastage
(b) Labour for cutting,and fabricating 1 1.00 20000.00 20000.00

(b) Labour for fixing and placing in 1 1.00 4000.00 4000.00

position
Add Muncipal Allowance 40% 24000.00 9600.00
Sundries on Material
(c) Overheads on (a+b)
(d) Contractor’s profit on (a+b+c) 14% 66525.00 9313.50
0.00
Rate per t = a+b+c+d 85438.50

DEPUTY EXECUTIVE ENGINEER ASST.EXE.ENGINEER

RWS&S SUB DIVISION, KURUPAM RWS&S G.L.PURAM
 SSR 2020-21
S.No Description Unit Rate
Labour rates
1 Bar bender Day 665
2 Fitter Cl- I Day 585
3 Mason Cl- I / Brick layer Cl- I Day 550
4 Painter Cl- I Day 615
5 Plumber / Pipe fitter Cl- I Day 615
6 Fitter Cl- II Day 500
7 Mason Cl- ll / Brick layer Cl-II Day 500
8 Painter Cl- II Day 500
9 Man mazdoor Day 460
10 Woman mazdoor Day 460
11 Watchman Day 460
12 Work Inspector with I.T.I qualification Day 615
13 Binding wire Kg 56
Cement 43 Gr/53 Gr 3672
14 Note: Rate as fixed by the Government Tonne
15 Coursed rubble stone 30 x 30 x 45 cm Each 25
16 Coursed rubble stone 30 x 30 x 60 cm Each 28
Fine aggregate/ sand(un- screened) for Concrete
17 & Filtering items) Cum 510
18 Fineaggregate/Sand(unscreened) for filling Cum 375
Fine aggregate /Sand (Screened) for Mortar
,Plastering items and Sand blasting items (Rs.95
19 is added towards screening Charges) Cum 605
Bolt,Nut, washers kg 135
Reinforcement steel (HYSD/TMT )
Note: As per Monthly rate fixed by Sub-
20 Committee Tonne 40500
21 Rough stone 20 x 20 x 75 cm Each 24
Structural steel angle / channel / beam / bars
Note: As per Monthly rate fixed by Sub-
22 Committee Tonne 41500
Structural steel plate / flats
Note: As per Monthly rate fixed by Sub-
23 Committee Tonne 43000
24 Water proofing compound Kg 72
25 Diesel Lt 79.73
26 Petrol Lt 79.47
27 Gravel/Quarry spall Cum 130
28 Fly ash conforming to IS: 3812 ( Part II & I) Cum 70
29 Aggregates 20 mm nominal size Cum 1400
30 Aggregates 25 mm nominal size Cum 1350
31 Aggregates 40 mm nominal size Cum 870
32 Mild Steel bars Tonne 40470
33 Paint Lt 210
34 Random Rubble Stone Cum 255
35 Water charges(Rural) KL 83
36 Concrete mixer 300 / 200 ( diesel) Hour 424.90
37 Concrete mixer 600 / 400 ( diesel) / 0.28 cum Hour 566.10
38 Bond stones ( 600 x 200 x 200 mm ) Each 47.60
39 White cement 1 Kg 27.95
 Cutting open B.T. road surface (as well as
asphalt concrete up to 75 mm thick) including
40 water bound macadam 10 Sqm 794.00
Cutting open C.C. road surface with concrete saw
41 cutter and removal with Breaker 1 Cum 2424.00
Cutting open water bound macadam road
42 including soiling 1 Cum 270.00
Removal of wet silt and sludge by manual means
from sullage drains with aid of baskets and
43 vessels. 10 Cum 2734.00
Common burnt clay bricks of class as per Table-1
of IS:1077-1992 Non-Modular of traditional size
44 23 x 11 x 7 cm 1000 No's 6000.00
Common burnt clay bricks of class as per Table-1
of IS:1077-1992 Modular of traditional size 19 x 9
45 x 9 cm 1000 No's 6750.00
Hirecharges of Generator Set & Hydraulic Testing
46 Equipment 1 Day 1200.00
47 Kerosene 1 Lt 40.00
Agreegate 12mm nominal 1 cum 1130
Agreegate 20mm nominal 1 cum 1400
Agreegate 25mm nominal 1 cum 1350
Agreegate 40mm nominal 1 cum 870
 Sand for Mortor Metal Bricks / Water
Lead Rate Lead Rate Lead
1 30.40 1 29.40 1
2 42.60 2 41.10 2
3 56.80 3 54.80 3
4 69.00 4 66.50 4
5 81.10 5 78.30 5

5KM - 30KM 12.20 5KM - 30K 11.70 5KM - 30KM

Beyond 30K 10.10 Beyond 30 9.80 Beyond 30KM
Loading 110.80 Loading 97.20 Loading
Unloading 15.40 Unloading 15.40 Unloading
Stacking Stacking Stacking
For Stone
Loading 132.60
Unloading 15.40
 SSR 2020-21
ks / Water Allowance
Rate Muncipal Add Muncipal A
48.90 Contractors prof
68.50
91.30 Materials Centering Charges
110.90 Valve pit
130.40 White cement 27.95 Footing

19.60 SnowCem 53.00 Side walls

16.30 Acco Proof powd 115.00
221.40
221.40 Water (KL) 83.00
Bricks 2nd Class 6750.00
Petrol (Lt) 79.47
Diesel (Lt) 79.73
Binding wire 56.00
Synthatic enamel paint

Labour Mechinary
Mason 1st clas 550.00
Concrete
Fitter 1st Class Mixer300/200(
585.00 10/7Cuft)
1st Painter 615.00
Bar binder 665.00
Plumber 1st
class 615.00
Mason/painter/
Fitter/ Bar
binder 2nd
Class 500.00 Lift charges
Man Mazdoor 460.00
 40%
0.000%

ng Charges Centering Charges Labour

Labour Slab 100mm 462.00 226.00
919.00 631.00 Plinth & Lintel 2911.00 1521.00

1270.00 Sun Shades 481.00 248

PSP Pedastal 1332.00 1004.00
Valve slab
Valve Side wall 1270.00

Staircase total Labour

Footing 919 631
Column 2623 2268
Brass 3988 1903
Helical stair cas 559 267

424.90
CC road cutting 2424
BT road cutting 794
161.00 water tanker 8 kilo leter 987.9
 Rate of 70.94
m Rates of various materials
Size 2m d/f .9 d/f .6 d/f bellmouth
80 3334.18 1789.11 1367.72 496.58

100 4199.65 2217.58 1677.02 638.46

125 5448.19 2865.27 2160.83 851.28
150 6852.80 3606.59 2721.26 1064.10

sqm
 Non
sluice Retur
various materials valve( n
90 bend T Piece 1 DuFbend semicir pn- valve( Sl.N
922.22 1667.09 1489.74 1773.50 1.0) pn- 1
1.0) 8. a.

1205.98 2099.82 1844.44 2482.90

1631.62 2724.10 2553.84 3192.30
2199.14 3426.40 3334.18 4611.10
8. b.
9. a.
9b
10
11b

13
14

15
16
17

17
18 a.

19

20
21

22

23
Discription Unit SoR for 2015-16
2 3 4
Lowering the C.I. Pipes, D.I. Pipes
and fittings with S/S ends carefully
into the trenches and laying them
true to alignment and gradient
DIAMETER
including OF all PIPE : (S/S Pipes)
sundries, butin mm :
excluding conveyance from source 80 Per Met 18.81
of supply as per BIS No.3114/85. 100 Per Met 23.91
125 Per Met 31.09
150 Per Met 38.94
200 Per Met 56.61
250 Per Met 76.49
300 Per Met 98.93
350 Per Met 124.08
400 Per Met 151.43
450 Per Met 183.19

500 Per Met 213.55

600 Per Met 285.12
700 Per Met 367.84
 750 Per Met 412.35
800 Per Met 460.39
900 Per Met 559.68
1000 Per Met 674.96
Lowering the C.I. Pipes, D.I. Pipes
and fittings with flanged ends
carefully into the trenches and
laying them true to alignment and
gradient including all sundries, but
excluding conveyance from source
of supply as per BIS No.3114/85.

DIAMETER OF PIPE : (D/F Pipes) in mm :

80 Per Met 24.73
100 Per Met 31.29
125 Per Met 40.64
150 Per Met 51.11
200 Per Met 73.54
250 Per Met 99.58
300 Per Met 128.54
350 Per Met 162.05
400 Per Met 197.58
450 Per Met 237.89
500 Per Met 277.91
600 Per Met 372.35
700 Per Met 481.64
750 Per Met 543.93
Jointing the C.I. / DI Pipes &
fittings with S/S ends excluding
cost of jointing materials such as
lead or lead wool and hemp yarn
but including sundries such as cost
of fuel for melting lead, filling with
water, with a water lead upto 500
m and testing to required pressure
etc, complete as BIS No.3114/85

DIAMETER OF PIPE : (S/S Pipes) in mm :

80 Each Jo 738.64
100 Each Jo 906.29
125 Each Jo 1050.7
150 Each Jo 1325.7
200 Each Jo 1932.1
250 Each Jo 2345.4
300 Each Jo 2710.7
350 Each Jo 3215.9
400 Each Jo 3723.7
450 Each Jo 5244.1
500 Each Jo 5597.5
600 Each Jo 7126.1
700 Each Jo 8333.8
750 Each Jo 9333.8
800 Each Jo 11105
Jointing the C.I. Pipes, D.I. Pipes &
fittings with Rubber Gasket,
excluding the cost of the gasket
but including all sundries filling with
water with a water lead upto 500 m
and testing to required pressure
etc., complete as per BIS
No.3114/85.

DIAMETER OF PIPE : in mm :
80 Each Jo 123.91
100 Each Jo 167.33
125 Each Jo 207.89
150 Each Jo 248.44
200 Each Jo 293.49
250 Each Jo 330.54
300 Each Jo 460.41
350 Each Jo 570.95
400 Each Jo 623.79
450 Each Jo 705.05
500 Each Jo 887.95
600 Each Jo 1048.1
650 Each Jo 1196.7
700 Each Jo 1345.3
750 Each Jo 1473.3
800 Each Jo 1900.1
900 Each Jo 2263.9
1000 Each Jo 2479.1
Jointing the C.I. Pipes, fittings and
valves with flanged ends excluding
cost of jointing materials such as
bolts, nuts, rubber insertion, white
lead and including filling with water
with a water lead upto 500 m and
testing to required pressure etc.,
comp as per BIS No.3114/85.

DIAMETER OF PIPE : in mm :
80 Each Jo 154.56
100 Each Jo 260.14
125 Each Jo 269.7
150 Each Jo 420.17
200 Each Jo 460.74
250 Each Jo 672.81
300 Each Jo 705.03
350 Each Jo 1020.9
400 Each Jo 1638.3
450 Each Jo 1910.9
500 Each Jo 2220.1
600 Each Jo 3100.2
700 Each Jo 3954.7
750 Each Jo 4251.3
Lowering the RCC S/S pipes
carefully into the trenches, laying
them true to the alignment and
gradient, jointing with rubber rings
and testing including filling with
water with a water lead upto 500
metres excluding cost of rubber
rings as per BIS No.783/

Per Metre
Lowering & laying AC pressure
pipes in ready made trenches true
to alignment and gradient including
all sundries but excluding
conveyance from source of supply,
as per BIS No.6530/72.
Dia of Pipes in mm.

80 Per Metre
100 Per Metre
125 Per Metre
150 Per Metre
200 Per Metre
250 Per Metre
300 Per Metre
350 Per Metre
400 Per Metre
450 Per Metre
500 Per Metre
600 Per Metre
Jointing AC pressure pipes with
AC couplings or CID joints
complete with Rubber Rings
including filling with water with a
water lead upto 500 m and testing
to required pressure, etc.,
complete but excluding cost of
jointing materials and conveyance
of pipes.

80 Each Joint
100 Each Joint
125 Each Joint
150 Each Joint
200 Each Joint
250 Each Joint
300 Each Joint
350 Each Joint
400 Each Joint
450 Each Joint
500 Each Joint
600 Each Joint
Lowering and laying in ready made
trenches true to alignment and
gradient, jointing and testing of
stoneware pipes excluding cost of
jointing materials such as cement
mortar and hemp yarn as per BIS
No. 4127/83.

DIA of Pipes in mm .
100 Per Metre
150 Per Metre
200 Per Metre
 225 Per Metre
250 Per Metre
300 Per Metre
400 Per Metre
450 Per Metre
Lowering, laying, jointing & testing
to Hydraulic Field test pressure
including cost of water with
minimum water lead of 500 M
(Labour charges only) for PVC
pipes excluding the cost of jointing
materials.

DIA of Pipes in mm .
63 Per Met 6.24
75 Per Met 7.43
90 Per Met 8.91
110 Per Met 10.89
125 Per Met 12.38
140 Per Met 13.86
160 Per Met 15.84
180 Per Met 17.82
200 Per Met 19.8
225 Per Met 22.28
250 Per Met 24.75
280 Per Met 27.72
315 Per Met 31.19
NOTE:- For item 9 to 16 the element of testing charges
is to be considered as 20% of the combined rate
for laying, jointing and testing. This 20% shall be
released only after satisfactory testing of the
pipe line to the required pressure.
Laying and jointing of HDPE pipes
by Butt fusion welding as per
IS:7634 - part-II/1975 as amended
from
DIA oftime to in
Pipes time
mmto. the alignment
and gradient and testing the pipe 63 Per Met 33.91
line to the required pressure
75 Per Met 36.11
90 Per Met 39.82
110 Per Met 46.75
125 Per Met 57.93
140 Per Met 67.42
160 Per Met 69.37
180 Per Met 90.42
200 Per Met 101.71
225 Per Met 113.7
250 Per Met 117.44
280 Per Met 136.15
315 Per Met 146.39
Labour charges for lowering and
keeping in position of C.I. Sluice
valves, reflux valves and scour
valves. Dia of Valve in mm. 80 Each 72.35
100 Each 96.08
125 Each 126.01
150 Each 162.85
200 Each 268.66
250 Each 381.8
300 Each 543.57
350 Each 918
400 Each 1127.1
450 Each 1473.9
Labour charges for fixing Air
Valves including boring the mains,
threading the bore and fixing
nipple etc., complete. Dia of Air
valve in mm.
25 Each
40 Each
50 Each
65 Each
80 Each
100 Each
125 Each
150 Each
Labour charges for fixing fire
hydrants excluding cost of jointing
materials.
65 mm Each
80 mm Each
Uprooting C.I./ DI Pipes by melting
the lead, loosening the joints,
scraping the pipes, hoisting and
keeping within a lead of 10 m but
excluding earth work excavation
and refilling. Dia of Pipes in mm.

80 Per Metre
100 Per Metre
125 Per Metre
150 Per Metre
180 Per Metre
200 Per Metre
225 Per Metre
 250 Per Metre
300 Per Metre
350 Per Metre
400 Per Metre
450 Per Metre
500 Per Metre
600 Per Metre
Uprooting of RCC pipes including
breaking the collars, loosening the
joint, scraping the pipes, hoisting
and keeping within a lead of 10 m
but excluding earthwork
excavation and refilling.
Per Metre
Removing GI/PVC/HDPE pipes
and specials/ fittings and clearing.

Dia of Pipes in mm
50
40 Per Metre
30 Per Metre
25 Per Metre
20 Per Metre
15 Per Metre
Cutting C.I./ DI Pipes without water
in mains.Dia of pipes in mm.

80 Each cut
100 Each cut
125 Each cut
150 Each cut
180 Each cut
200 Each cut
225 Each cut
250 Each cut
300 Each cut
350 Each cut
380 Each cut
400 Each cut
450 Each cut
500 Each cut
530 Each cut
560 Each cut
600 Each cut
680 Each cut
 LEAD STATEMENT

NAME OF THE WORK: Providing NSVS to

Estimate Amount Rs
LEAD IN K.M
PLAIN
Loading
INTIAL Unloading
QUARRY TOTAL COST OF charges(excl ADD 25% TOTAL
SL.NO NAME OF MATERIALS COST (excl charges(exclu
NAME LEAD CONVEYANCE uding Allowance AMOUNT
Seig) ding CP&OH)
CP&OH)

M.R C.T
1 2 3 4 5 6 7 8 9 10 12 13
1 Sand for mortor 4.00 0.00 4.00
### 69.00 510.00 579.00

2 Sand for Filling 4.00 0.00 4.00

### 69.00 375.00 444.00

3 Sand for Mortar and 4.00 0.00 4.00

### 69.00 605.00 674.00
Plastering
4 RR Stone HBG 23.00 0.00 23.00
### 288.90 255.00 132.60 15.40 691.90

3 40mm HBG SS5 23.00 0.00 23.00

### 288.90 870.00 97.20 15.40 1271.50

4 20mm HBG chips 23.00 0.00 23.00

### 288.90 1400.00 97.20 15.40 1801.50

5 Bricks 2nd Class 10.00 0.00 10.00

### 228.40 6000.00 221.40 221.40 6671.20

6 Cement ### 3680.00 3680.00

7 Steel ### 40500.00 40500.00

Certified that the above leads are correct to the best of knowledge and belief
Certified that the work spot located within 16 KM from the allweather route in agency limits
 DATA SHEET(SSR 2020-21)

Index-code S No Description Unit Qty Rate Rs. Amount Rs. Remarks

1 2 3 4 5 6 7 8
BLD-CSTN-1 MORTARS
BLD-CSTN-1-4 1 Cement Mortar (1 : 3) Unit : 1cum
A. MATERIALS:
Cement kg. 480.00 3680.00 1766.40
Sand (including 5% wastage) cum 1.05 579.00 607.95
B. MACHINERY - Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 460.00 92.00
Add Muncipal Allowance 40% 92.00 36.80
C) Overheads & Contractors Profit 0.000% 2466.35 0.00
Grand Total 2503.15

BLD-CSTN-1-6 2 Cement Mortar (1 : 5) Unit : 1cum

A. MATERIALS:
Cement kg. 288.00 3680.00 1059.84
Sand (including 5% wastage) cum 1.05 579.00 607.95
B. MACHINERY - Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 460.00 92.00 P.No.8/SSR2015-16
Add Muncipal Allowance 40% 92.00 36.80
C) Overheads & Contractors Profit 0.000% 1759.79 0.00
Grand Total 1796.59

BLD-CSTN-1-7 3 Cement Mortar (1 : 6) Unit : 1cum

A. MATERIALS:
Cement kg. 240.00 3680.00 883.20
Sand (including 5% wastage) cum 1.05 579.00 607.95
B. MACHINERY - Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 460.00 92.00
Add Muncipal Allowance 40% 92.00 36.80
C) Overheads & Contractors Profit 0.000% 1583.15 0.00
Grand Total 1619.95

4 Plain Cement concrete (1:4:8) using 40 mm metal with hand Unit =

BLD-CSTN-2-4 mixing upto Plinth level 1cum

A. MATERIALS:
Cement kg 162.00 3680.00 596.16
Coarse aggregate 40 mm cum 0.90 1271.50 1144.35
Fine aggregate (Sand) cum 0.45 579.00 260.55
Water (including for curing) kl 1.20 83.00 99.60
B. LABOUR:
Mason 1st class day 0.10 550.00 55.00
Mazdoor (unskilled) day 2.36 460.00 1085.60
Add Muncipal Allowance 40% 1140.60 456.24
b&c) Overheads & Contractors Profit 0.000% 3241.26 0.00
Seigniorage charges for C.A cum 0.90 0.00
Seigniorage charges for F.A cum 0.45 0.00
Add for sundries 0.04
Cost per 1 cum 3697.54
BLD-CSTN-2-13 5 R.C.C. M-20 Nominal Mix

NEW RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate) corresponding to Table 9 of IS 456 using 20mm size graded machine crushed hard
granite metal (coarse aggregate) from approved quarry including cost and conveyance of all materials like cement, fine aggregate (sand) coarse aggregate,
water etc., to site and including Seigniorage charges, sales & other taxes on all materials including all operational, incidental and labour charges such as
machine mixing, laying concrete, curing etc.,complete but excluding cost of steel and its fabrication charges for finished item of work, but excluding
centering, shuttering.

A FOUNDATIONS, PLINTH, PEDESTALS (Below Plinth)

A. MATERIALS:
20mm HBG graded metal cum 0.900 1801.50 1621.35
Sand cum 0.450 579.00 260.55
Cement Kgs 400.000 3680.00 1472.00
B. LABOUR: 0.00
1st Class Mason day 0.133 550.00 73.15
2nd Class Mason day 0.267 500.00 133.50
Mazdoor (Both Men and Women) day 3.600 460.00 1656.00
Add Muncipal Allowance 40% 1862.65 745.06
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.000 424.90 424.90
Cost of Diesel for Miller Liters 0.133 79.73 10.60
Cost of Petrol for Vibrator Liters 0.667 79.47 53.01
Water (including for curing) kl 1.200 83.00 99.60
C) Overheads & Contractors Profit 0.000% 5804.66 0.00
Seigniorage charges for C.A cum 0.90 0.00
Seigniorage charges for F.A cum 0.45 0.00
BASIC COST per 1 cum 6549.72
 Index-code S No Description Unit Qty Rate Rs. Amount Rs. Remarks

1 2 3 4 5 6 7 8

6 RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate) corresponding to Table 9 of IS 456
using 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry
including cost and conveyance of all materials like cement, fine aggregate (sand) coarse aggregate, water
etc., to site and including Seigniorage charges, sales & other taxes on all materials including all operational,
incidental and labour charges such as machine mixing, laying concrete, curing etc.,complete but excluding
cost of steel and its fabrication charges for finished item of work, but including centering, shuttering.

For Bottom Raft

BASIC COST per 1 cum cum 1.00 6549.72 6549.72
Centering and scaffolding charges cum 1.00 462.00 462.00
Add Muncipal Allowance 40% 0.00 0.00
b&c) Overheads & Contractors Profit 0.000% 462.00 0.00
Add for sundries 0.03
Cost per 1 cum 7011.75
7 For Side wall alround
BASIC COST per 1 cum cum 1.00 6549.72 6549.72
Centering and scaffolding charges cum 10.00 1270.00 12700.00
Add Muncipal Allowance 40% 0.00 0.00
b&c) OHs & Contractors Profit 0.000% 12700.00 0.00
Add for sundries
Cost per 1 cum 19249.72
8 For Precast slab
BASIC COST per 1 cum cum 1.00 6549.72 6549.72
Centering and scaffolding charges cum 1.00 919.00 919.00
Add Muncipal Allowance 40% 631.00 252.40
b&c) OHs & Contractors Profit 0.000% 919.00 0.00
Add for sundries
Cost per 1 cum 7721.12
9 For Plinth beam
BASIC COST per 1 cum cum 1.00 6549.72 6549.72
Centering and scaffolding charges cum 1.00 2911.00 2911.00
Add Muncipal Allowance 40% 1521.00 608.40
b&c) Overheads & Contractors Profit 0.000% 2911.00 0.00
Seigniorage charges for C.A cum 0.90 75.00 67.50
Seigniorage charges for F.A cum 0.45 50.00 22.50
Add for sundries
Cost per 1 cum 10159.12
10 For 100mm Thick Slab
BASIC COST per 1 cum cum 1.00 5321.64 5321.64
Centering and scaffolding charges Sqm 10.00 462.00 4620.00
Add Muncipal Allowance 40% 89.00 35.60
b&c) OHs & Contractors Profit 0% 4620.00 0.00
Seigniorage charges for C.A cum 0.90 75.00 67.50
Seigniorage charges for F.A cum 0.45 50.00 22.50
Add for sundries
Cost per 1 cum 10067.24
12 Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per drawings and
BLD-CSTN-2-18 technical specifications for Bars below 36 mm dia including over laps and wastage, where they are not
welded

1000 Unit = t
& (a) Material
1200
HYSD bars including 5 per cent for overlaps and wastage t 1.05 40500.00 42525.00

Binding wire kg 6.00 56.00 336.00

(b) Labour for cutting, bending, shifting to site, tying and placing
in position
Blacksmith / Bar bender day 10.00 665.00 6650.00
Mazdoor (Unskilled) day 10.00 460.00 4600.00
Add Muncipal Allowance 13.615% 7367.21
Sundries on Material
(c) Overheads on (a+b)
(d) Contractor’s profit on (a+b+c) 0.000% 54111.00 0.00
Rate per t = a+b+c+d 61478.21
13 Masonry work in CM (1:6) prop with Flyash Cement solid blocks of size 290 x 225 x 140 mm for
manufacturing of flyash solid blocks using flyash of 80 kgs, cement of 15 kgs. Gypsum of 5 kgs. and stone
BLD-CSTN-6-18 dust including cost and conveyance of all materials, labour charges, seiniorage charges, scaffolding and
curing etc., cpomplete with a compresive streangth not lessthan 50 kg/sqm for walls for Superstructure
Walls.

Ground Floor Unit =

1 cum
A. MATERIALS:
 Index-code S No Description Unit Qty Rate Rs. Amount Rs. Remarks

1 2 3 4 5 6 7 8
No of blocks required for one cum of Masonry day 110.000 23.00 2530.00
Cost of Cement Mortar (1:6) cum 0.100 1619.95 162.00
B. LABOUR
Mason 1st class day 0.420 550.00 231.00
Mason 2nd class day 0.920 500.00 460.00
Man Mazdoor day 0.700 460.00 322.00
Woman Mazdoor day 2.100 460.00 966.00
Add Muncipal Allowance 40% 1979.00 791.60
Overheads & Contractors Profit 0% 4509.00 0.00
Seigniorage charges for F.A cum 0.10 100.00 10.00
Add for sundries 0.02
Total 5472.62
BLD-CSTN-3 14 BRICK WORK
Brick Masonry in CM (1:6) with 2nd class Bricks traditional size 23 x 11 x 7 cms
Unit = 1cum
A. MATERIALS:
Cement kg 48.00 3680.00 176.64
Bricks traditional size 23 x 11 x 7 cms 2nd class Nos 512.00 6671.20 3415.65
Fine aggregate (Sand) cum 0.20 579.00 115.80
B. LABOUR:
Mason 1st class day 0.24 550.00 132.00
Mason 2nd class day 0.56 500.00 280.00
Mazdoor (unskilled) day 1.89 460.00 869.40
Add Muncipal Allowance 40% 1281.40 512.56
Overheads & Contractors Profit 0% 4989.49 0.00
Seigniorage charges for F.A cum 0.20 100.00 20.00
Add for sundries 0.01
Grand Total 5522.06

27 STONE MASONRY
RR Masonry in CM (1:6)
Unit = 1cum
A. MATERIALS:
Cement kg 79.2 3.68 291.46
CR Stone cum 0.44 691.90 304.44
Rough Stone cum 0.5 691.90 345.95
Bond Stones 7Nos 0.24 x 0.24 x 0.39 = 0.16cum cum 0.16 691.90 110.7
Fine aggregate (Sand) cum 0.33 579.00 191.07
Seigniorage charges for F.A cum 0.33 0 0
Seigniorage charges for Stone cum 1.1 0 0
B. LABOUR:
Mason 1st class day 1.2 550.00 660
Mazdoor (unskilled) day 2 460.00 920
Add 20% MBA / IA 0 0
Overheads & Contractors Profit on Labour 0.13615 215.12
0.01
Grand Total 3038.75
BLD-CSTN-6 15 PLASTERING
BLD-CSTN-6-1 16 Plastering with CM (1:3), 12 mm thick
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:3) cum 0.15 2503.15 375.47
B. LABOUR:
Mason 1st class day 0.60 550.00 330.00
Mazdoor (unskilled) day 0.96 460.00 441.60
Add Muncipal Allowance 40% 771.60 308.64
Overheads & Contractors Profit 0.000% 771.60 0.00
Seigniorage charges for F.A cum 0.15 100.00 15.00
Add for sundries
Grand Total 1470.71
BLD-CSTN-6-3 17 Plastering with CM (1:5), 12 mm thick
Unit = 10 sqm
A. MATERIALS:
Cement Mortor (1:5) cum 0.150 1796.59 269.49
B. LABOUR:
Mason 1st class day 0.60 550.00 330.00
Mazdoor (unskilled) day 0.96 460.00 441.60
Add Muncipal Allowance 40% 771.60 308.64
Overheads & Contractors Profit 0.000% 771.60 0.00
 Index-code S No Description Unit Qty Rate Rs. Amount Rs. Remarks

1 2 3 4 5 6 7 8
Seigniorage charges for F.A cum 0.15 100.00 15.00
Add for sundries
Grand Total 1364.73

18 Snowcem paint two coats over a prime coat of white cement conveyence
including cost and of all materials and labour charges etc.comp

Snowcem @ 3.5 kg 49.00 171.50

White cement @ 1.34 kg 27.95 37.45
Painter 1st class @ 0.36 nos 615.00 221.40
Painter 2nd class @ 0.84 nos 500.00 420.00
Mazdoor @ 1.50 nos 460.00 690.00
Sundries including brushes, etc., 0.01 15.40
Add Muncipal Allowance 0.40 364.56
Contractor's Profit 0.00000 0.00
Grand Total 1920.30
19 Painting to new walls with 2 coats of water proof cement paint of apporved brand and shade over a base
BLD-CSTN-10-5

coat of approved cement primer grade I making making 3 coats in all to give an even shade after thourughly
brushing the surface to remove all dirt and remains of loose powdered materials, including cost and
conveyance of all materials to work site and all operational, incidental, labour charges etc. complete for
finished item of work as per SS 912 for internal walls

Cost of Cement Primer kg 1.00 27.95 27.95

Ist class painter day 0.21 615.00 129.15
2nd class painter day 0.49 500.00 245.00
Add Muncipal Allowance 40% 374.15 149.66
Cost of water proof cement Paint of approved quality kg 3.50 49.00 171.50

1st class painter day 0.15 615.00 92.25

2nd class painter day 0.35 500.00 175.00
Mazdoor (unskilled) day 1.50 460.00 690.00
Add Muncipal Allowance 40% 957.25 382.90
Overheads & Contractors Profit 0.000% 1530.85 0.00
Total cost 2063.41
RBR-FNDN-1 20 Excavation for Structures
Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out,
construction of shoring and bracing, removal of stumps and other deleterious material and disposal upto a lead of 50 m, dressing
of sides and bottom and backfilling in trenches with excavated suitable material as per Technical Specification 305 MORD / 304
MORTH

Note : Classifications of Earth Work Specification are as per (I) Ordinary soil
302.2.1(a) of MORD and 301.2.1 of MORT&H

(A) Manual Means Upto 3 m depth Unit = cum

Taking output = 10 cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 3.64 460.00 1674.40
Add Muncipal Allowance 40% 1674.40 669.76
b&c) Overheads & Contractors Profit 0.000% 1674.40 0.00
Add Seinorage charges Cum 10.00 0.00 0.00
Cost for 10 cum = a+b+c 2344.16
Rate per cum = (a+b+c)/10 Rate per 1 Cum 234.42
BLD-CSTN-2-12 21 Plain Cement concrete (M 15) Nominal Mix 1:2:4
Unit : 1cum
A. MATERIALS:
Cement Kg 330.000 3680.00 1214.40
Coarse aggregate 20mm cum 0.920 1801.50 1657.38
Fine aggregate (Sand) cum 0.460 579.00 266.34
Water (including for curing) kl 1.20 83.00 99.60
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 0.000 424.90 0.00
C. LABOUR:
Mason 1st class day 0.100 550.00 55.00
Mazdoor (unskilled) day 2.360 460.00 1085.60
Add Muncipal Allowance 40% 1140.60 456.24
Overheads & Contractors Profit 0.000% 4378.32 0.00
Seigniorage charges for C.A cum 0.92 90.00 82.80
Seigniorage charges for F.A cum 0.46 100.00 46.00
Grand Total 4963.36

22 Plain Cement concrete (M 15) Nominal Mix 1:2:4 for Stand post For Single
tap fountain
 Index-code S No Description Unit Qty Rate Rs. Amount Rs. Remarks

1 2 3 4 5 6 7 8
BASIC COST per 1 cum cum 1.00 4963.36 4963.36
Centering and scaffolding charges(Pedastals) cum 1.00 1332.00 1332.00

Add Muncipal Allowance 40% 1004.00 401.60

b&c) Overheads & Contractors Profit 0.000% 1332.00 0.00
Add for sundries
Cost per 1 cum 6696.96

RBR-FNDN-1 23 Excavation for Pipe line

Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out, construction of shoring and bracing,
removal of stumps and other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with
excavated suitable material as per Technical Specification 305 MORD / 304 MORTH

(I) Ordinary soil (A) Manual Means

(i) Upto 3 m depth Unit =
cum
Taking output = 10 cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 3.64 460.00 1674.40
Add Muncipal Allowance 40% 1674.40 669.76
0.000% 1674.40 0.00
Cost for 10 cum = a+b+c 2344.16
Rate per cum = (a+b+c)/10 234.42

27 Manufacture,Supply, delivery and fixing of Scour valve arrangement on pipe line including cost of
Resilient Seated Soft Sealing" Gate Valves (Sluice Valves) with Body and Bonnet of Ductile Iron
GGG-40/SG-400/15 or GGG-50/SG-500/7 or Equivalent as per IS1865, IS:3896-2, and C I Specials to
suit the pressure class of pipe etc.complete. The rates are inclusive of cost and conveyance of all materials
and labour charges for finished item of work, but excluding CED,VAT and other taxes.

80mm Scour valve arrangement on 63mm dia HDPE line

DI Sluice valve(soft seated) PN1 1 10500.00 10500.00
Transportation chargers (5% of basic cost) 525.00

Cost of 80mm CI Duck foot bend no 1 1547.70 1547.70

Cost of 0.6m CI D/F pipes 2nos nos 2 1367.72 2735.45
Cost of 0.9m CI D/F pipes 2nos no 1 1789.11 1789.11
Cost of CI Semicircular bend no 1 1773.50 1773.50
Labour chages for main line jointing including 'Jointing materials
such as bolts nuts and rubber vouchers etc joints 4 154.56 618.24

Jointing materials such as bolts nuts and rubber washers for

valve fixing - 2Jobs joints 2 210.54
Labour charges for lowering CI pipes & Bends (5 jobs)
145.77
80mm Sluice valve lowering and fixing charges 72.35

Add MA 0.00
Add: Overheads & CP 0.000% 2711.79
Grand total 22629.00

80mm Scour valve arrangement on( 63mm to 90mm)dia HDPE line

DI Sluice valve(soft seated) PN1 10500.00 10500.00
1
Transportation chargers (5% of basic cost) 525.00

Cost of 80mm CI Duck foot bend 1547.70 1547.70

no 1
Cost of 0.6m CI D/F pipes 2nos nos 1420.94
2
Cost of 0.9m CI D/F pipes 2nos 1858.71
no 1
Cost of CI Semicircular bend no 1 663.30 663.30
Labour chages for main line jointing including 'Jointing materials
such as bolts nuts and rubber vouchers etc joints 4 154.56 0.96

Jointing materials such as bolts nuts and rubber washers for

valve fixing - 2Jobs joints 2 210.54
Labour charges for lowering CI pipes & Bends (5 jobs)
145.77
80mm Sluice valve lowering and fixing charges 72.35

Add MA 0.00
Add: Overheads & CP 0.000% 2307.10
Grand total 19252.00
30 GI Pipe line SSR2020-21
Supplying and fixing of 50mm nominal bore GI pipe medium grade with ISI mark with GI
Fittings including cost and conveyance of materials and all labour charges etc complete
 Sub Estimate
Name of the Sub work : Construction of Cattle Trough

Sl.No. Description of Item Nos Measurements

L B D/H
l Earth work excavation and depositing on bank with intial lead of
10Mts and intial lift of 2Mts in loamy and Clayey soils like red earth,
Black cotton soils and Ordinary gravelly soils etc., complete

Cattle Trough 1 X 1 6.46 6.46 0.15

2 Cement concrete (1:4:8) mix using 40mm HBG metal

including cost and conveyance of all materials and all
labour charges etc complete below foundation

Cattle Trough 1 X 1 6.46 6.46 0.15

3 Brick masonry using 2nd class bricks including

cost,conveyance of all materials &all Labour Charges
etc
Cattle Trough 1 X 1 16.92 0.23 0.60

4 Plastering with CM 1:3 mix of 12mm thick including

cost and conveyance of all materials and all labour
charges Etc., complete

Side wall inside 1 X 1 16.00 0.60

Side wall outside 1 X 1 17.84 0.60
Bottom 1 X 1 6.00 2.00
Top 1 X 1 17.38 0.23

7 Supplying and fixing of 20mm nominal bore GI pipe

medium grade with ISI mark with GI Fittings including cost
and conveyance of materials and all labour charges etc
complete

Cattle Trough 1 X 1 6.00

8 Cost and Supply of20mm tap

Soak pit 1 X 1

DEPUTY EXECUTIVE ENGINEER

RWS&S SUB DIVISION, BHOGAPURAM
ttle Trough
Estimate Rs. 28786.00
Quantity Rate Per Amount

Size
6.26 234.42 1 Cum 1035.00 6.00 X
Wall thickne 0.23
Height 0.60

6.26 3697.54 1 Cum 5120.00

2.33 5522.06 1 Cum 11914.00

11876.686
9.60
10.70
12.00
4.00
36.30 1470.71 10 Sqm 8841.00

6.00 214.40 1 Rmt 1759.00

1.00 200.00 1 No 200.00

Total 28869.00

ASST.EXE.ENGINEER
RWS&S BHOGAPURAM
Size
2.00
 SUB-ESTIMATE
Name of the Sub Work: Construction of Pannel Board Pedastal
Sl Description No. L B D/H Qty. Unit Rate Per
No. mts mts mts Rs
1 Eartwork excavation and depositing on bank with an initial lead and
lift inloamy and clayey soils such as B.C soils, hard red earth and
ordinary gravel as per SS20B for Foundations
For Pannel board 1 1.4 1.4 0.6 1.176
For Bore well Protection 1 0.75 0.75 0.45 0.25313
Deduct Bore well portion 0.79 0.25 0.25 0.45 -0.02222
Say 1.40691 cum 234.416 1 Cum

2 Cement concrete ( 1:4:8) with 40 mm HBG matal of

Graniteincluding cost,conveyancd and seigniorage of materials and
alllabour charges etc.,complete All round theRoom
For pump house Foundation 1 1.4 1.4 0.15 0.294
For Bore well Protection 1 0.75 0.75 0.9 0.50625
Deduct Bore well portion 0.79 0.25 0.25 0.9 -0.04444

0.75581 cum 3697.54 1 Cum

3 Cement concrete ( 1:2:4) with 20 mm HBG matal of
Graniteincluding cost,conveyancd and seigniorage of materials and
alllabour charges etc.,complete All round the
For pump house 1 1.25 1.25 0.1 0.15625 cum 6696.96 1 Cum

3 R.R Masonry in CM(1:6) including cost and conveyance of all

materials and all labour charges etc., complete
For pump house below GL
For pump house below GL 1x1 1.25 0.950.85 1.00938
Say 1.00938 cum 3038.75 1 cum
4 Brick masonry in CM(1:6) using 2nd. class bricks including cost
and conveyance of all materials and all labour charges etc.,
complete
Up to door level 1x1 3.15 0.23 0.65 0.47093
Above door level 1x1 1.25 0.115 0.65 0.09344
Deduct Door portion 1 0.6 0.115 0.6 -0.0414
0.52296 cum 5522.06 1 cum
6 Plastering with CM (1:5) 12mm thk. including cost and conveyance

of all materials and all labour charges etc., complete

Outside 1 4 1.7 6.8
Inside 1 3.5 0.75 2.625
Deduct door portion 1 0.6 0.6 -0.36
9.065 Sqm 1364.7285 10 Sqm

8 Painting with Snowcem paint two coats over a primary coat of

white cement including cost and conveyance of all materials and all
labour charges etc., complete.
Outside 1 4 1.7 6.8
Inside 1 3.5 0.75 2.625
 Deduct door portion 1 0.6 0.6 -0.36
9.065 Sqm 1920.30 10 Sqm

9 RCC(!:2:4) using 20mm HBG metal including cost & convayance

of all materials & labour charges etc., complete
For Cover slab 1 1.25 1.1 0.075 0.10313 cum
0.10313 7721.12 1 No

10 Supply and fixing of MS door of

size 0.6X0.6Mts including cost and
conveyance of all materials and all
labour charges etc 1 1 1 No 2000 1 No

11 Provision for cost and conveyance of 4 4 Kg 61478.21 1000 Kgs

steel incl. fabrication charges.

Dy.Executive Engineer, Asst. Exe Engineer,

RWS , Bhogapuram RWS , Bhogapuram
Amount
Rs

330

2585 1025.658

773

4.92

4.48
3239 3638.485 3067.238

3670.124 0.95
.95+.85
0.95
0.75
2653 2887.83 2504.828 2887.83

4.92 4.46

1.25
5
2090 0.9

1.25
5
 0.28
1397

0 715.653
469 0.0525

2000 8.333333

246

245912.9 18.4 4.048

15782 0.222222
0.95
0.8

1.7

-0.8
 GOVERNMENT OF ANDHRA PRADESH

--- DETAILED ESTIMATE

Providing Drinking water and Running water facilities to

NAME OF THE WORK : Sachivaliyam GP)

ESTIMATE AMOUNT :

GRANT : GP Funds

MANDAL : Anakapalli

SUB DIVISION : RWS&S SUB DIVISION, Anakapalli

DIVISION : RWS&S DIVISION, Visakhapatnam

DISTRICT : Visakhapatnam
 SPECIFICATION REPORT

Specification report to accompany the Detailed Estimate for the work

Providing Drinking water and Running water facilities to Sachivaliyam GP)

Estimate Cost: - Rs3.40 Lakhs

The village ......................... is Habitation of .................... GP located in Anakapalli

mandal. The village is having Population of ........nos and ........house holds.The existing Drinking water
fecilities in the village are ...... hand pumps and one PWS scheme with .......KL OHSR with .......Public taps
and ...... house connections.The Status of this habitation is ........ The work was Administratively sanctioned
under Jal Jeevan Mission(JJM) Programme under G.O.RT.No.556.dated 05.10.2020 of the Principal
Seretary,PR&RD(RWS-II) Department,Govt of Andhra Pradesh with a sharing pattern of 50:50 between
the Centre and State to provide 100%Functional House Hold Tap connections(FHTCs).

The Detailed esimate is prepared for technical sanction and work execution. The scheme is desined for
30years with 55 LPCD. The Hydraulic statement is prepared for distribution system for
providingFunctional house hold connections(FHTCs) to all Houses in the village. As per Hydraulic
statement, the exisiting pipe line is utilised wherever necessary and the balance pipe line is proposed in the
estimate.But the Sanctioned amount of Rs. 4.25 Lakhs was sufficient for providing balance ..... FHTCs in
the village.But the existing source (Borewell ) is with low yield. Sufficient amount ia available in the
estimate hence aditional bore well ,pumpset and pumpingmain was proposed in the estimate.

Accordingly,the detailed Estimate is prepared with the following provisions

3 Provission for

4 Provision for FHTCS for House connections

5 Provisions are made for NAC, GST and Qc charges etc.

The Detailed Estimate was prepared based on the current SSR 2020-21. The work will be
executed as per APDSS

Assistant Engineer
Dy.Exe. RWS&S,Anakapalli
Enginner
RWS&S,L.Kota
Asst. Exe. Engineer
RWS&S,S.Kota
 GENARAL ABSTRACT

Providing Drinking water and Running water facilities to Sachivaliyam GP)

Estimate Cost .Rs. 157192

S.No. Description of Item Qty Rate Per Amount

1 Provision for Bore well with DTH Power rig 1 as per sub estimate 1 No 75901

2 Provision for Submersible pumpset with all acessories as per sub estimate 1 No 52230
1

3 Provision for Pumping Main 1 as per sub estimate 1 No 11471

139602

4 Provision for NAC charges @0.1% 140

5 Provision for GST @12% 16752

6 Provision for QC charges @0.5% 698

7 Unforseen items

Grand Total 157192

Assistant Engineer
RWS&S,Anakapalli
 Design Calculations
Providing Drinking water and Running water facilities to Sachivaliyam GP)

Bhogapuram
1 Population as per census 2011 185
2 Projected population for 2021 204
3 Design population for 20 years 2051 249
4 Prospective population for 10 years 2036 226
5 Prospective demand for 10 years @ lpcd 55 12415 litres
Ultimate demand for 20 years @ lpcd 55 13714 litres
6 Service reservoir calculations (OHSR)
No.of Fillings Proposed 2
Capacity required ( Prospective demand with one / Two filling ) 6208
Capacity of Existing OHSR 0
Net capacity of OHSR required 6208

Capacity of Existing OHSR 10000

Capacity of OHSR Required Nil

Hence provide capacity of OHSR litres
7 Hours of Operation = 9 hours
8 Duty for the future 10 years @ 55lpcd = 55 23.00 LPM
9 Duty for the future 20 years @55lpcd = 55 25.00 LPM
10 Staging of OHSR
Heighest point in distribution 24.10 mts
Residual head 3.00 mts
Add friction losses etc., 1.20 mts
R.L. of proposed OHSR site 24.00 mts
Stagging required 4.30 mts
Hence provide Stagging OHSR 6.00
11 Pumping Main
Diameter of the pumping main = 0.76(Duty) 0.46 3.34 cm
say 33 mm
Hence, provide Dia of HDPE pipe is 63 mm
Internal dia of Pipe 6kg/sqcm 56.20 mm
Frictional losses for 1 Km of Pumping Main in M 0.87 m
Length of Pumping Main 300 m
Total frictional losses 0.26 m
LWL of OHSR =(RL of Proposed OHSR Site+Staging of OHSR) 30.00 m
Dead Storage 0.15 m
Live Storage = (Side wall Height-Freebord-Dead Storage) 1.60 m
MWL of OHSR =(LWL of OHSR+ Live Storage) 31.60 m
GL at Source 94.16 m
Total Static Head = (MWL of OHSR)-(GL at Source) -62.56 m
Total Head -62.30 m
Water hammer head in Pumping main = (Water hammer Coefficient)*(Ultimate rate of
flow) 1.242
Total head on Pumping Main = (Total head+Water hammer head) -61.06
Hence Provide mm dia 6 Kg/Cm2 HDPE Pipe 63

12 Capacity of Pumpset Caluculation

Depth of Bore well proposed in mts 70 m

Depth of Pumpset inserted in the source 67 M
Total Head on the Pump set = (Total static Head in the pumping main)+(Depth
of Pumpset inserted in the source)+Driving Head 7.44 M
Efficency of Pump set( 40to 50%) 45%
Capacity of Pump set required = (Prospective rate of flow in LPM)*(Total head on the
Pumpset)/(4500* efficiency of pumpset)
0.08
Say 3.00 HP

Hence proposed 3 H.P Single phase Submersible Pump set having a discharge
of 35LPM and 90 m head for Bore well
 Sub Estimate
Name of the Sub Work : Drilling of Bore well
1
Estimate Amount Rs75,901.44
Measurements(Rm)
S.No Description of Item Nos Qty Rate Per Amount
L B D/H
1 2 3 4 5 6 7 8 9 10
1 Drilling of Bore well by down the hole hammer drilling to afinished dia of 165mm in all
formations suitable for down the hole hammer drilling such as medium hard rock formation all
consolidated formation to hard rock formation,all consolidated formation etc, and drilling in over
burden to dia not less tham 200mm etc and reaming the borewell to suit insertion of suitable
casing pipe etc,including insertion casing pipe with couplings, caps any other relevent materials
upto required depth as directed by the department including transportation of drilling rigs and
supporting vehicle and including bore development( Flushing of bore well at an average pressure
of 150 PSI) conducting yield test, consumable charges,Crew charges required in fixation of pipe
assembly completely done to the satisfaction of the department and including all labour charges
but excluding all taxes,the cost of casing pipe,couplings,cap etc . the entire work should be carried
out as per IS-2800 Part I &II and amended from time to time

1X 1 50.00 50.00 450.00 1 Rmt 22500

2 Cost and supply of 140mm dia 6kg/sqcm PVC

casing pipe 1X 1 50.00 50.00 519.60 1 Rmt 25980

3 Slotting charges 1X 1 24.00 24.00 250.00 1 Rmt 6000

180mm dia PVCBore Cap including cost ,

Supply and fixing charges etc complete
4 1X 1 6.00 6.00 863.60 1 Rmt 5182

5 Provision for Geological survey charges 5000

5 Provision for Yield Test charges 7500
Provision for GST@12% 3739
6 Unforseen items if any 0

Total 75901
 Sub Estimate
Name of the Sub Work:- Providing Submersible pumpset

Estimate Amount : Rs. 52229.9

Sl.No Description Qty Rate per Amount

1 Supply,Delivery ,Installation and Commissioning of ISI mark 30 LPM 60M Head

Submercible Pumpset suitable to 150 mm dia Borewell with High quality ,wear resistence
and Dynamically balanced Bronze impeller with Stainless steel shaft sleeves ,Pump
coupling and Pivot of Single Phase 230 V ,50 Hz A.C.power supply Copper winding with
Water proof insulation and High precision and strength not to be effected by chemical in
water and Suitable Bronze bearings with Nut and Bolts etc. with a necessary H-Type clamp
of suitable size and Strength (CRI,TEXMO,KIRLOSKAR,LUBI/CROMPTON)3 HP single
Phase

1 No 16700.00 1 No 16700
2 Cable Jointing Charges of the Submersible motor including the Cost of
Insulated Material and all Labour charges etc. complete. 1 Job 325.00 1 Job 325
3 Supply of Single phase pannel board 1 No 4500.00 1 No 4500

4 32mm GI Medium Class 48.00 Rmt 375.40 1 Rmt 18019

5 Supply of SS and GI Nipple set Set 135.00 1 Set 0

6 32mm GI Pipe for Nipples 2m 359.00 1 No 718

7 32mm GI Union 1 No 102.40 1 No 102

8 32mm GI Elbow 3 No 40.00 1 No 120

9 Bore cover no 300.00 1 0

10 32mm MS Clamp set 2 Set 300.00 1 600

11 32mm NRV 1 No 959.00 1 No 959

12 32mm GM Gate valve 1 No 1611.60 1 No 1612

14 32A cutout 3 No 100.00 1 No 300

Cost and supply of 20mm HDPE Pipe line etc 25 Rmt 59.60 1 Rmt 1490
16 2.50 Sqmm Submersible cable 50 Rmt 80.00 1 Rmt 4000

17 Shellock Bottles 2 No 15.00 1 No 30

19 7/20 Service wire 30 Rmt 13.75 1 Rmt 413

22 Teflon Tape 3 No 34.00 1 No 102

2
23 PVC Insulation Tape 2 No 12.00 1 No 24

1 Labour charges for Errection 1 Job 2000.00 1 Job 2000

2 Earthing charges 0 Job 2000.00 1 Job 0

28 Unforseen Items
216

52230
 SUB - ESTIMATE
Name of Sub work : Providing Pumping main

S.No Description of item No L B D Qty Rate per

Construction of pipe line for water supply with GI pipes including Supply and fixing of GI Pipe
medium grade properties and weight as per IS 1239 ISI mark with GI fittings including the cost
of pipe and its fittings and labour charges ,trench excavtion for pipe lines in all soils except Rock
requring blasting, and refilling trenches with excavated earth(other than rocky soils and boulders)
with watering and tamping and removing surplus earth from site of work and filling pipe line
with water and testing etc., complete ar CC road crossings

20mm GI Pipe CL-B--below ground level 1 50.00 Rmt 214.40 Rmt

32mm GI Pipe CL-B--below ground level 1 2.00 Rmt 375.40 Rmt

Provision for Unforseen items if any

Total
Amount

10720

751

11471
 SUB - ESTIMATE
Name of Sub work : Providing Pipe line System

S.No Description of item No L B D Qty Rate per Amount

2 Construction of pipe line for water supply with GI pipes including Supply and
fixing of GI Pipe medium grade properties and weight as per IS 1239 ISI mark
with GI fittings including the cost of pipe and its fittings and labour charges
,trench excavtion for pipe lines in all soils except Rock requring blasting, and
refilling trenches with excavated earth(other than rocky soils and boulders) with
watering and tamping and removing surplus earth from site of work and filling
pipe line with water and testing etc., complete ar CC road crossings

20mm GI Pipe CL-B--below ground level 1 50.00 Rmt 214.40 Rmt 10720

32mm GI Pipe CL-B--below ground level 1 2.00 Rmt 375.40 Rmt 751
3 Manufacture,Supply, delivery and fixing of Sluice valve arrangement on pipe
line including cost of Resilient Seated Soft Sealing" Gate Valves (Sluice Valves)
with Body and Bonnet of Ductile Iron GGG-40/SG-400/15 or GGG-50/SG-500/7
or Equivalent as per IS1865, IS:3896-2, and C I Specials to suit the pressure
class of pipe etc.complete. The rates are inclusive of cost and conveyance of all
materials and labour charges for finished item of work, but excluding all taxes.
80mm dia SLV on 63mm dia line --- --- --- 1.00 nos 13356.00 1no 13356

50mm dia GM Gate valve --- --- --- 1.00 nos 3181.80 1no 3182

Arresting of leakages in existing PVC pipe line including earth work

excavation 0.70X1.00mts removing and uprooting PVC Pipe line, Cutting
PVC pipe, Jointing pipes and relaying PVC pipes Jointing pipes true to
alignment and gradient and testing the pipe line and labour charges but
excluding cost of materials

for 63 mm dia PVC 4Kg/sqcm pipe line 3.00 nos 1200.00 1no 3600

for 75 mm dia PVC 4Kg/sqcm pipe line 1.00 nos 1250.00 1no 1250

for 110 mm dia PVC 4Kg/sqcm pipe line 2.00 nos 1350.00 1no 2700

Arresting of leakages in existing HDPE pipe line including earth work

excavation 0.70X1.00mts removing and uprooting HDPE Pipe line,
Cutting PVC pipe, Jointing pipes and relaying HDPE pipes Jointing pipes
true to alignment and gradient and testing the pipe line and labour
charges but excluding cost of materials

for 75 mm dia HDPE 4Kg/sqcm pipe line 1.00 nos 1730.00 1no 1730

for 90 mm dia HDPE 4Kg/sqcm pipe line 2.00 nos 1750.00 1no 3500
10 Provision for Unforseen items if any

Total 40789
 Data Sheet

Supply and fixing of GI Pipe medium grade properties and weight as per IS 1239 ISI mark with GI fittings including the cost of pipe and its fittings a
labour charges complete
S.No Description of Item Unit 15mm 20mm 25mm 32mm

Cost of Pipe line/1 Rm

Cost per 1 RM including specials,labour charges Rs.179.00 Rs.198.00 Rs.258.00 Rs.359.00

Add Muncipal Allowance 40% Rs.16.40 Rs.16.40 Rs.16.40 Rs.16.40

Contractor's over heads and profit including Labour

Importation(13.615%) 0.000% 0.00 0.00 0.00 0.00

Rate per / RM 195.40 214.40 274.40 375.40

Supply and fixing of GI Union medium grade properties and weight as per IS 1239 ISI mark with GI fittings including the cost of pipe and its fittings
labour charges complete
S.No Description of Item Unit 15mm 20mm 25mm 32mm

A Cost of Pipe line/1 Rm

Cost per 1 RM including specials,labour charges Rs.38.00 Rs.46.00 Rs.70.00 Rs.86.00

Add Muncipal Allowance 40% Rs.16.40 Rs.16.40 Rs.16.40 Rs.16.40

Contractor's over heads and profit including Labour

Importation(13.615%) 0.000% 0.00 0.00 0.00 0.00

Rate per / RM 54.40 62.40 86.40 102.40

uding the cost of pipe and its fittings and

40mm 50mm

Rs.401.00 Rs.436.00

Rs.17.60 Rs.26.80

0.00 0.00

418.60 462.80

luding the cost of pipe and its fittings and

40mm 50mm

Rs.103.00 Rs.128.00

Rs.17.60 Rs.26.80

0.00 0.00

120.60 154.80
 Sub Estimate
Name of the Sub work : Individual House connection
Estimate Rs. 26436
Sl.No. Description of Item Nos Measurements QuantityRate Per Amount
L B D/H
1 Supply and fixing of GI pipe of medium grade (CL-
B)with GI fittings including cost of pipe and its
fittings and all labour charges etc complte

15mm GI pipe "B" Class including specials 1X 15 5.00 75.00 195.40 1 Rmt 14655
Saddle piece 1X 15 15 300.00 1 No 4500
15mm dia GI Union 1X 15 15 54.40 1 No 816
12.75mm dia Brass stop tap 1X 15 15 200.00 1 No 3000
Shllock bottles 1X 15 15 15.00 1 No 225
Tafflan Tape 1X 15 15 34.00 1 No 510
Ferruel 1X 15 15 182.00 1 No 2730

Total 26436
 Providing NSVS to
Sub Estimate
Construction of 20000 KL OHSR ,STAGING:- 9.55 Mtr
Estimate cost Rs. 1150000.00

Requirement of CI/DI Specials for the 20000 Litre OHSR with 9.55 m staging
Side wall depth : 2.675 m
Staging of the OHSR : 9.55 m

Discharge through inlet pipe 70 : 70 LPM

Diameter of pipe 80 : 80 mm
140.00 LPM
Requirement of CI/DI Specials for the OHSR with 9.55 m staging 80 mm

S.No. Description Size (mm) Qty Rate Amount

Inlet connections
1 D/F pipes - 2m. Long 80 6 4321.93 25931.59
2 D/F pipes - 0.90m. Long 80 0 2319.13 0.00
3 D/F pipes - 0.60m. Long 80 1 1772.91 1772.91
4 Bell mouths 80 1 643.69 643.69
5 Duck foot bends 80 1 1931.08 1931.08
6 DI Sluice valve(soft seated) 80 1 12342.90 12342.90

Outlet connections
1 D/F pipes - 2m. Long 80 4 4321.93 17287.73
2 D/F pipes - 0.90m. Long 80 1 2319.13 2319.13
3 D/F pipes - 0.60m. Long 80 2 1772.91 3545.82
4 Bell mouths 80 1 643.69 643.69
5 Duck foot bends 80 1 1931.08 1931.08
6 DI Sluice valve(soft seated) 80 1 12342.90 12342.90
Scour connections
1 D/F pipes - 2m. Long 80 4 4321.93 17287.73
2 D/F pipes - 0.90m. Long 80 1 2319.13 2319.13
3 D/F pipes - 0.60m. Long 80 2 1772.91 3545.82
4 Bell mouths 80 1 643.69 643.69
5 Duck foot bends 80 1 1931.08 1931.08
6 DI Sluice valve(soft seated) 80 1 12342.90 12342.90

Overflow connections
1 D/F pipes - 2m. Long 80 6 4321.93 25931.59
2 D/F pipes - 0.90m. Long 80 0 2319.13 0.00
3 D/F pipes - 0.60m. Long 80 1 1772.91 1772.91
4 Bell mouths 80 1 643.69 643.69
5 Duck foot bends 80 1 1931.08 1931.08

Total 149042.15
 SUB ESTIMATE
CPWS Scheme to Alamanda and Other Habitations
Abstract litre rate estimate for construction of 20000 litres, 9.55 m staging OHSR

Wind speed 180 KMPH Wind Pressure 150 kq/sqcm

50 m/sec Amount in Rs. 1150000.00
S.No Description Qty Rate per Amount

Construction of OHSR of 20000 litre capacity with 9.55m staging for finished work including

2 coats of snowcem painting,lettering, fixing of all required fixtures, pipes, bends,valves,

Raft foundation, etc. complete as per departmental designs and drawings.

Fixtures include:

1. RCC/Aluminium inside ladder(0.60 mtr wide) 2. RCC Spiral staircase . 3. Lightening arrestor

including conductor and earthing etc 4. Water level indicator of good quality with ebonite/copper

float, approved pattern, 5.DI swan neck Ventilators 6.DI Manholes frame and cover 0.60mx0.60m

(Light duty) 2 Nos. and 7.Hand Railing with stainless steel of grade 304 at topslab level

of Reservoir and stair case for a height of 1mts

a Basic rate per litre(including Raft foundation) 20000 39.80 litre 796000.00

b Add for increase/decrease in staging 20000 -0.895 litre -17910.00

c Add for increase/decrease in rate of Cement 20000 0.15933 litre 3187.00

d Add for increase/decrease in rate of Steel 20000 -0.01056 litre -211.00

Add increase/decrease @5%per100kg/sqcm for
e wind pressure 20000 -1.990 litre -39800.00

f Provision towards Rural area allowance.(10%) 20000 3.980 79600.00

g Provision towards cost of CI Specials and valves 149042.15

h Provision towards const.of valve chambers 2 11324.00 No. 22648.00

Contractor's over heads and profit including

j Labour Importation(13.615%) 132053

j Provision towards unforeseen items 25390.85

Total Amount Rs. 1150000.00

Superintending Engineer, Executive Engineer, Dy. Executive Engineer, Asst.Exe. Engineer,

RWS&Sanitation RWS&Sanitation RWS&Sanitation RWS&Sanitation
Vizianagaram Vizianagaram Bhogapuram Bhogapuram
 Statement Showing Comparative Data (2020-21)
Drinking Water Supply Schemes (Public Health)
Index-code S Description Unit Quantity Rate Rs. Amt Rs. Remarks
No
1 2 3 4 5.00 6 7
Sub Analysis MBA 20%
Lowering C.I. Pipes, A class and specials with s/s ends
carefully into trench and laying them true to alignment and
gradient including all sundries but excluding cost and
Common Data conveyance of pipes from source of supply. (Reference to
specifications. BIS No.3114/94)

Assumtion 10 m
200 mm dia CI pipes 5m long (class ‘A’)
Weight = 2 x 257 kgs = 514 kgs = 5.14 quintal
(a) LABOUR:
Plumber 1st class day 0.102 585.00 59.67
Plumber 2nd class day 0.238 500.00 119.00
Man mazdoor day 1.330 460.00 611.80
MBA 20% 790.47 158.09
(b) Cost for 10 metres 948.56
Rate per metre = b/10 94.86
Rate for 1 kg = b/514 1.85

1 Lowering C.I. / D.I. Pipes (all classes) and

specials (fittings) with s/s ends carefully
PHE-LCIS-1 into trenches and laying them true to
alignment and gradient including all
sundries but excluding cost and
conveyance
Note ofcharges
: The Labour pipes for
from
costsource of &
of Lowering supply
Laying
per 1 kg weight shall be as per sub-analysis made for 200
(Ref
mm diatoCIspecifications.
Pipes S/s ends. BIS No.3114/1994)
Details of cost for 5m
i 80 mm dia pipe
Weight of 5m length = (79 +85.5 + 92)/3 = 85.5 kgs
(a) Labour charges for laying kgs 85.500 1.85 158.17
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 158.17
Rate per metre = c/5 31.63
ii 100 mm dia pipe
Weight of 5m length = (100+109+117)/3 = 108.67 kgs
(a) Labour charges for laying kgs 108.670 1.85 201.03
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 201.03
Rate per metre = c/5 40.21
iii 125 mm dia pipe
Weight of 5m length = (130+141+153)/3 = 141.33 kgs
(a) Labour charges for laying kgs 141.330 1.85 261.46
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 261.46
Rate per metre = c/5 52.29
iv 150mm dia pipe
Weight of 5m length = (162+178+191)/3 = 177 kgs
(a) Labour charges for laying kgs 177.000 1.85 327.45
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 327.45
Rate per metre = c/5 65.49
v 200 mm dia pipe
Weight of 5m length = (237+257+278)/3 = 257.33 kgs
(a) Labour charges for laying kgs 257.330 1.85 476.06
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 476.06
Rate per metre = c/5 95.21
vi 250 mm dia pipe
Weight of 5m length = (319+348+376)/3 = 347.67 kgs
(a) Labour charges for laying kgs 347.670 1.85 643.18
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 643.18
Rate per metre = c/5 128.64
vii 300 mm dia pipe
Weight of 5m length = (412+450+487)/3 = 449.67 kgs
 (a) Labour charges for laying kgs 449.670 1.85 831.88
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 831.88
Rate per metre = c/5 166.38
viii 350 mm dia pipe
Weight of 5m length =(519+563+610)/3=564
(a) Labour charges for laying kgs 564.000 1.85 1043.40
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 1043.40
Rate per metre = c/5 208.68
ix 400 mm dia pipe
Weight of 5m length =(631+690+744)/3=688.33
(a) Labour charges for laying kgs 688.330 1.85 1273.41
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 1273.41
Rate per metre = c/5 254.68
x 450mm dia pipe s/s for 5m
Weight of 5m length =(761+836+901)/3=832.67
(a) Labour charges for laying kgs 832.670 1.85 1540.43
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 1540.43
Rate per metre = c/5 308.09
xi 500 mm dia pipe
Weight of 5m length =(892+971+1049)/3=970.67
(a) Labour charges for laying kgs 970.670 1.85 1795.73
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 1795.73
Rate per metre = c/5 359.15
xii 600 mm dia pipe
Weight of 5m length =(1188+1296+1404)/3=1296
(a) Labour charges for laying kgs 1296.000 1.85 2397.60
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 2397.60
Rate per metre = c/5 479.52
xiii 700mm dia pipe s/s for 5m
Weight of 5m length =(1533+1675+1808)/3=1672
(a) Labour charges for laying kgs 1672.000 1.85 3093.20
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 3093.20
Rate per metre = c/5 618.64
xiv 750 mm dia pipe
Weight of 5m length =(1718+1876+2029)/3=1874.33
(a) Labour charges for laying kgs 1874.330 1.85 3467.51
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 3467.51
Rate per metre = c/5 693.50
xv 800 mm dia pipe
Weight of 5m length =(1922+2093+2263)/3=2092.67
(a) Labour charges for laying kgs 2092.670 1.85 3871.43
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 3871.43
Rate per metre = c/5 774.29
xvi 900 mm dia pipe
Weight of 5m length =(2342+2544+2766)/3=2554
(a) Labour charges for laying kgs 2544.000 1.85 4706.40
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 4706.40
Rate per metre = c/5 941.28
xvii 1000 mm dia pipe

Weight of 5m length =(2814+3072+3318)/3=3068

(a) Labour charges for laying kgs 3068.000 1.85 5675.80
(b) Overheads & Contractors Profit 0.00
(c) Cost for 5 metres = a+b 5675.80
Rate per metre = c/5 1135.16

2 Lowering C.I. / D.I. Pipes (all classes) and specials (fittings)

with flanged ends carefully into trench and laying them true
to alignment and gradient including all sundries but
PHE-LCIF-2 excluding cost and conveyance of pipes from source of
supply. (Reference to specifications. BIS No.3114/1994)
 Note : The cost of lowering and laying is taken as per sub
analysis made for S/S ends.
Details of cost for 10m
i 80 mm dia pipe
Weight of 1m length = 19.8+(2x3.7)/2.75 = 22.49 kgs
(a) Labour charges for laying kgs 22.490 1.85 41.60
(b) Overheads & Contractors Profit 0.00
Rate per metre 41.60
ii 100 mm dia pipe
Weight of 1m length = 25.4+(2x4.2)/2.75 = 28.45 kgs
(a) Labour charges for laying kgs 28.450 1.85 52.63
(b) Overheads & Contractors Profit 0.00
Rate per metre 52.63
iii 125 mm dia pipe
Weight of 1m length = 33.1+(2x5.3)/2.75 = 36.95 kgs
(a) Labour charges for laying kgs 36.950 1.85 68.35
(b) Overheads & Contractors Profit 0.00
Rate per metre 68.35
iv 150mm dia pipe
Weight of 1m length = 41.6+(2x6.7)/2.75 = 46.47 kgs
(a) Labour charges for laying kgs 46.470 1.85 85.96
(b) Overheads & Contractors Profit 0.00
Rate per metre 85.96
v 200 mm dia pipe
Weight of 1m length = 60.1+(2x9.3)/2.75 = 66.86 kgs
(a) Labour charges for laying kgs 66.860 1.85 123.69
(b) Overheads & Contractors Profit 0.00
Rate per metre 123.69
vi 250 mm dia pipe
Weight of 1m length = 81.8+(2x12)/2.75 = 90.53 kgs
(a) Labour charges for laying kgs 90.530 1.85 167.48
(b) Overheads & Contractors Profit 0.00
Rate per metre 167.48
vii 300 mm dia pipe
Weight of 1m length = 106.1+(2x14.8)/2.75 = 116.86 kgs

(a) Labour charges for laying kgs 116.860 1.85 216.19

(b) Overheads & Contractors Profit 0.00
Rate per metre 216.19
viii 350 mm dia pipe
Weight of 1m length = 133.5+(2x19)/2.75 = 147.32 kgs

(a) Labour charges for laying kgs 147.320 1.85 272.54

(b) Overheads & Contractors Profit 0.00
Rate per metre 272.54
ix 400 mm dia pipe
Weight of 1m length = 162.6+(2x23.4)/2.75 = 179.62 kgs

(a) Labour charges for laying kgs 179.620 1.85 332.29

(b) Overheads & Contractors Profit 0.00
Rate per metre 332.29
x 450mm dia pipe
Weight of 1m length = 197+(2x26.5)/2.75 = 216.27 kgs

(a) Labour charges for laying kgs 216.270 1.85 400.09

(b) Overheads & Contractors Profit 0.00
Rate per metre 400.09
xi 500 mm dia pipe
Weight of 1m length = 229.3+(2x32.1)/2.75 = 252.65 kgs

(a) Labour charges for laying kgs 252.650 1.85 467.40

(b) Overheads & Contractors Profit 0.00
Rate per metre 467.40
xii 600 mm dia pipe
Weight of 1m length = 306.5+(2x44)/2.75 = 338.5 kgs
(a) Labour charges for laying kgs 338.500 1.85 626.22
(b) Overheads & Contractors Profit 0.00
Rate per metre 626.22
xiii 700mm dia pipe s/s for 5m
Weight of 1m length = 394.3+(2x59.9)/2.75 = 437.86 kgs

(a) Labour charges for laying kgs 437.860 1.85 810.04

(b) Overheads & Contractors Profit 0.00
 Rate per metre 810.04
xiv 750 mm dia pipe
Weight of 1m length = 443.8+(2x59.7)/2.75 = 494.49 kgs

(a) Labour charges for laying kgs 494.490 1.85 914.80

(b) Overheads & Contractors Profit 0.00
Rate per metre 914.80

PHE-LCIF- 2 A Sub Analysis : (Basic Data)

2A
OBSERVED DATA FOR TESTING OF 450 MM DIA PSC
MAIN : Pumping main to Hydralic field test pressure
including transportation of Water with minimum lead of
500 M
(Length = 500 Mts) taking out put / 500 Mts. Unit = 1
Rmt.
Labour
Fitters (2 x 3 days)
Fitters I Class day 3.000 615.00 1845.00
Fitters II Class day 3.000 585.00 1755.00
MBA 20% 3600.00 720.00
Machinery
Hire chargers for Hydralic field test pressure testing days 3.000 1200.00 3600.00
including transportation of water @ Rs. 1200/-
(1000+200) / day
Materials
Pressure guage Nos 0.050 440.00 22.00 LR
3/4" G.I. Pipe (20 mm) RM 3.000 198.00 594.00
Specials Ls 6.16
Dummies No. 0.100 40.00 4.00 LR
Diesel (2 Lts. / Hr) 30 Hrs. Lts. 60.000 79.73 4783.80
(T) Total Rate per 500 Mts. 13329.96
(r) Rate per 1 Rmt for 450 mm dia 26.66
(R) Rate per 1 Rmt for 10 mm dia = (10/450) x r 0.592
Note : Proportionate Testing Charges may be arrived,
keeping the diametre of pipe based on this analysis,
for an varities of pipes for various Dia Pipes.

5 Jointing CI pipes, fittings and valves with flanged ends

including cost of jointing materials such as bolts, rubber
insertion, white lead including filling with water, with lead
PHE-JCIF-5 up to 500 meters and testing to required pressure complete.
(Reference to specifications. BIS No.3114/1994.)

Details of cost for 10 joints

i 80 mm dia pipe
a) Labour
Plumber 1st class day 0.090 615.00 55.35
Plumber 2nd class day 0.210 500.00 105.00
Man mazdoor day 0.800 460.00 368.00
MBA 20% 528.35 105.67
b) Material
Bolts and nuts 16mm dia 60mm long kg 6.800 93.00 632.40
Rubber insertion 5mm thick kg 2.125 111.00 235.87
White lead kg 0.100 93.00 9.30
c) Testing
Testing of Pipelines with required pressure as per rm 27.500 4.74 130.33
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 1641.92
(e) Add for water charges @ 1% on Labour & Testing 6.59
Charges
(f) Total = d+e+f 1648.51
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 1648.51
Rate per joint = h/10 164.85
ii 100 mm dia pipe
a) Labour
Plumber 1st class day 0.150 615.00 92.25
 Plumber 2nd class day 0.350 500.00 175.00
Man mazdoor day 1.000 460.00 460.00
MBA 20% 727.25 145.45
b) Material
Bolts and nuts 16mm dia 60mm long kg 13.600 93.00 1264.80
Rubber insertion 5mm thick kg 2.540 111.00 281.94
White lead kg 0.150 93.00 13.95
c) Testing
Testing of Pipelines with required pressure as per rm 27.500 5.92 162.92
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 2596.31
(e) Add for water charges @ 1% on Labour & Testing 8.90
Charges
(f) Total = d+e+f 2605.21
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 2605.21
Rate per joint = h/10 260.52
iii 125 mm dia pipe
a) Labour
Plumber 1st class day 0.150 615.00 92.25
Plumber 2nd class day 0.350 500.00 175.00
Man mazdoor day 1.000 460.00 460.00
MBA 20% 727.25 145.45
b) Material
Bolts and nuts 16mm dia 60mm long kg 13.600 93.00 1264.80
Rubber insertion 5mm thick kg 3.140 111.00 348.54
White lead 0.180 93.00 16.74
c) Testing
Testing of Pipelines with required pressure as per rm 27.500 7.41 203.65
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 2706.43
(e) Add for water charges @ 1% on Labour & Testing 9.31
Charges
(f) Total = d+e+f 2715.74
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 2715.74
Rate per joint = h/10 271.57
iv 150 mm dia pipe
a) Labour
Plumber 1st class day 0.180 615.00 110.70
Plumber 2nd class day 0.420 500.00 210.00
Man mazdoor day 1.100 460.00 506.00
MBA 20% 826.70 165.34
b) Material
Bolts and nuts 20mm dia 65mm long kg 24.000 93.00 2232.00
Rubber insertion 5mm thick kg 4.300 111.00 477.30
White lead 0.200 93.00 18.60
c) Testing
Testing of Pipelines with required pressure as per rm 27.500 8.89 244.38
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 3964.32
(e) Add for water charges @ 1% on Labour & Testing 10.71
Charges
(f) Total = d+e+f 3975.03
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 3975.03
Rate per joint = h/10 397.50
v 200 mm dia pipe
a) Labour
Plumber 1st class day 0.180 615.00 110.70
Plumber 2nd class day 0.420 500.00 210.00
Man mazdoor day 1.100 460.00 506.00
MBA 20% 826.70 165.34
 b) Material
Bolts and nuts 20mm dia 70mm long kg 25.200 93.00 2343.60
Rubber insertion 5mm thick kg 6.160 111.00 683.76
White lead 0.250 93.00 23.25
c) Testing
Testing of Pipelines with required pressure as per rm 27.500 11.85 325.84
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 4368.49
(e) Add for water charges @ 1% on Labour & Testing 11.53
Charges
(f) Total = d+e+f 4380.02
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 4380.02
Rate per joint = h/10 438.00
vi 250 mm dia pipe
a) Labour
Plumber 1st class day 0.200 615.00 123.00
Plumber 2nd class day 0.420 500.00 210.00
Man mazdoor day 1.200 460.00 552.00
MBA 20% 885.00 177.00
b) Material
Bolts and nuts 20mm dia 75mm long kg 39.600 93.00 3682.80
Rubber insertion 5mm thick kg 8.500 111.00 943.50
White lead 0.300 93.00 27.90
c) Testing
Testing of Pipelines with required pressure as per rm 27.500 14.81 407.30
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 6123.50
(e) Add for water charges @ 1% on Labour & Testing 12.92
Charges
(f) Total = d+e+f 6136.42
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 6136.42
Rate per joint = h/10 613.64
vii 300 mm dia pipe
a) Labour
Plumber 1st class day 0.240 615.00 147.60
Plumber 2nd class day 0.560 500.00 280.00
Man mazdoor day 1.200 460.00 552.00
MBA 20% 979.60 195.92
b) Material
Bolts and nuts 20mm dia 75mm long kg 39.600 93.00 3682.80
Rubber insertion 5mm thick kg 10.280 111.00 1141.08
White lead 0.350 93.00 32.55
c) Testing
Testing of Pipelines with required pressure as per rm 27.500 17.77 488.76
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 6520.71
(e) Add for water charges @ 1% on Labour & Testing 14.68
Charges
(f) Total = d+e+f 6535.39
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 6535.39
Rate per joint = h/10 653.54
viii 350 mm dia pipe
a) Labour
Plumber 1st class day 0.300 615.00 184.50
Plumber 2nd class day 0.600 500.00 300.00
Man mazdoor day 1.500 460.00 690.00
MBA 20% 1174.50 234.90
b) Material
Bolts and nuts 20mm dia 80mm long kg 54.400 93.00 5059.20
Rubber insertion 8mm thick kg 21.260 111.00 2359.86
 White lead 0.400 93.00 37.20
c) Testing
Testing of Pipelines with required pressure as per rm 27.500 20.74 570.22
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 9435.88
(e) Add for water charges @ 1% on Labour & Testing 17.45
Charges
(f) Total = d+e+f 9453.33
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 9453.33
Rate per joint = h/10 945.33
ix 400 mm dia pipe
a) Labour
Plumber 1st class day 0.300 615.00 184.50
Plumber 2nd class day 0.700 500.00 350.00
Man mazdoor day 1.500 460.00 690.00
MBA 20% 1224.50 244.90
b) Material
Bolts and nuts 24mm dia 85mm long kg 98.400 93.00 9151.20
Rubber insertion 8mm thick kg 27.640 111.00 3068.04
White lead 0.450 93.00 41.85
c) Testing
Testing of Pipelines with required pressure as per rm 27.500 23.70 651.68
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 14382.17
(e) Add for water charges @ 1% on Labour & Testing 18.76
Charges
(f) Total = d+e+f 14400.93
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 14400.93
Rate per joint = h/10 1440.09
x 450 mm dia pipe
a) Labour
Plumber 1st class day 0.360 615.00 221.40
Plumber 2nd class day 0.840 500.00 420.00
Man mazdoor day 1.700 460.00 782.00
MBA 20% 1423.40 284.68
b) Material
Bolts and nuts 24mm dia 85mm long kg 123.000 93.00 11439.00
Rubber insertion 8mm thick kg 22.660 111.00 2515.26
White lead 0.500 93.00 46.50
c) Testing
Testing of Pipelines with required pressure as per rm 27.500 26.66 733.15
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 16441.99
(e) Add for water charges @ 1% on Labour & Testing 21.57
Charges
(f) Total = d+e+f 16463.56
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 16463.56
Rate per joint = h/10 1646.36
xi 500 mm dia pipe
a) Labour
Plumber 1st class day 0.390 615.00 239.85
Plumber 2nd class day 0.910 500.00 455.00
Man mazdoor day 1.800 460.00 828.00
MBA 20% 1522.85 304.57
b) Material
Bolts and nuts 24mm dia 90mm long kg 134.000 93.00 12462.00
Rubber insertion 8mm thick kg 38.190 111.00 4239.09
White lead 0.550 93.00 51.15
c) Testing
 Testing of Pipelines with required pressure as per rm 27.500 29.62 814.61
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 19394.27
(e) Add for water charges @ 1% on Labour & Testing 23.37
Charges
(f) Total = d+e+f 19417.64
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 19417.64
Rate per joint = h/10 1941.76
xii 600 mm dia pipe
a) Labour
Plumber 1st class day 0.450 615.00 276.75
Plumber 2nd class day 1.050 500.00 525.00
Man mazdoor day 2.000 460.00 920.00
MBA 20% 1721.75 344.35
b) Material
Bolts and nuts 24mm dia 90mm long kg 192.000 93.00 17856.00
Rubber insertion 8mm thick kg 51.710 111.00 5739.81
White lead 0.600 93.00 55.80
c) Testing
Testing of Pipelines with required pressure as per rm 27.500 35.55 977.53
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 26695.24
(e) Add for water charges @ 1% on Labour & Testing 26.99
Charges
(f) Total = d+e+f 26722.23
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 26722.23
Rate per joint = h/10 2672.22
xiii 700 mm dia pipe
a) Labour
Plumber 1st class day 0.510 615.00 313.65
Plumber 2nd class day 1.190 500.00 595.00
Man mazdoor day 2.200 460.00 1012.00
MBA 20% 1920.65 384.13
b) Material
Bolts and nuts 24mm dia 90mm long kg 244.800 93.00 22766.40
Rubber insertion 8mm thick kg 68.910 111.00 7649.01
White lead 0.700 93.00 65.10
c) Testing
Testing of Pipelines with required pressure as per rm 27.500 41.47 1140.45
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 33925.74
(e) Add for water charges @ 1% on Labour & Testing 30.61
Charges
(f) Total = d+e+f 33956.35
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 33956.35
Rate per joint = h/10 3395.64
xiv 750 mm dia pipe
a) Labour
Plumber 1st class day 0.510 615.00 313.65
Plumber 2 class
nd
day 1.190 500.00 595.00
Man mazdoor day 2.200 460.00 1012.00
MBA 20% 1920.65 384.13
b) Material
Bolts and nuts 24mm dia 90mm long kg 260.400 93.00 24217.20
Rubber insertion 8mm thick kg 78.430 111.00 8705.73
White lead 0.750 93.00 69.75
c) Testing
 Testing of Pipelines with required pressure as per rm 27.500 44.43 1221.91
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 36519.37
(e) Add for water charges @ 1% on Labour & Testing 31.43
Charges
(f) Total = d+e+f 36550.80
(g) Overheads & Contractors Profit 0.00
(h) Cost for 10 joints (f+g) 36550.80
Rate per joint = h/10 3655.08

6 Lowering the RCC S/S pipes carefully into the trenches

laying them true to alignment and gradient, jointing with
rubber rings and testing including filling with water with a
PHE-LRCS-6 water lead upto 500 meters including cost of rubber rings as
per BIS No. 783/1985

Unit= 1 rmt
Taking out put 100 rmt
i 80 mm dia NP2 PIPES
a) Labour
Mason 1st class day 0.780 420.00 327.60
Mason 2nd class day 1.800 375.00 675.00
Man mazdoor day 5.000 320.00 1600.00
Woman mazdoor(water carrier) day 1.300 320.00 416.00
MBA 20% 3018.60 603.72
b) Material
Rubber rings conforming BIS 5382/1985 each 50.000 29.00 1450.00

c) Testing
Testing of Pipelines with required pressure as per rm 100.000 4.74 473.95
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 5546.27
(e) Add for water charges @ 1% on Labour & Testing 34.93
Charges
(f) Total = d+e 5581.20
(g) Overheads & Contractors Profit 0.00
(h) Cost for 100 rmt (f+g) 5581.20
Rate per rmt = h/100 55.81
ii 100 mm dia
a) Labour
Mason 1st class day 0.960 420.00 403.20
Mason 2nd class day 2.240 375.00 840.00
Man mazdoor day 6.300 320.00 2016.00
Woman mazdoor(water carrier) day 1.600 320.00 512.00
MBA 20% 3771.20 754.24
b) Material
Rubber rings conforming BIS 5382/1985 each 50.000 35.00 1750.00

c) Testing
Testing of Pipelines with required pressure as per rm 100.000 5.92 592.44
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 6867.88
(e) Add for water charges @ 1% on Labour & Testing 43.64
Charges
(f) Total = d+e 6911.52
(g) Overheads & Contractors Profit 0.00
(h) Cost for 100 rmt (f+g) 6911.52
Rate per rmt = h/100 69.12
iii 150 mm dia
a) Labour
Mason 1st class day 1.170 420.00 491.40
Mason 2nd class day 2.730 375.00 1023.75
Man mazdoor day 7.800 320.00 2496.00
 Woman mazdoor(water carrier) day 1.600 320.00 512.00
MBA 20% 4523.15 904.63
b) Material
Rubber rings conforming BIS 5382/1985 each 50.000 63.00 3150.00

c) Testing
Testing of Pipelines with required pressure as per rm 100.000 8.89 0.00
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 8577.78
(e) Add for water charges @ 1% on Labour & Testing 45.23
Charges
(f) Total = d+e 8623.01
(g) Overheads & Contractors Profit 0.00
(h) Cost for 100 rmt (f+g) 8623.01
Rate per rmt = h/100 86.23
iv 200 mm dia
a) Labour
Mason 1st class day 1.170 420.00 491.40
Mason 2nd class day 2.730 375.00 1023.75
Man mazdoor day 7.800 320.00 2496.00
Woman mazdoor(water carrier) day 1.600 320.00 512.00
MBA 20% 4523.15 904.63
b) Material
Rubber rings conforming BIS 5382/1985 each 50.000 74.00 3700.00

c) Testing
Testing of Pipelines with required pressure as per rm 100.000 11.85 1184.88
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 10312.66
(e) Add for water charges @ 1% on Labour & Testing 57.08
Charges
(f) Total = d+e 10369.74
(g) Overheads & Contractors Profit 0.00
(h) Cost for 100 rmt (f+g) 10369.74
Rate per rmt = h/100 103.70
v 225 mm dia
a) Labour
Mason 1st class day 1.620 420.00 680.40
Mason 2nd class day 3.780 375.00 1417.50
Man mazdoor day 10.500 320.00 3360.00
Woman mazdoor(water carrier) day 2.300 320.00 736.00
MBA 20% 6193.90 1238.78
b) Material
Rubber rings conforming BIS 5382/1985 each 50.000 81.00 4050.00

c) Testing
Testing of Pipelines with required pressure as per rm 100.000 13.33 1333.00
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 12815.68
(e) Add for water charges @ 1% on Labour & Testing 75.27
Charges
(f) Total = d+e 12890.95
(g) Overheads & Contractors Profit 0.00
(h) Cost for 100 rmt (f+g) 12890.95
Rate per rmt = h/100 128.91
vi 250 mm dia
a) Labour
Mason 1st class day 1.620 420.00 680.40
Mason 2nd class day 3.780 375.00 1417.50
Man mazdoor day 10.500 320.00 3360.00
Woman mazdoor(water carrier) day 2.300 320.00 736.00
MBA 20% 6193.90 1238.78
b) Material
 Rubber rings conforming BIS 5382/1985 each 50.000 91.00 4550.00

c) Testing
Testing of Pipelines with required pressure as per rm 100.000 14.81 1481.11
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 13463.79
(e) Add for water charges @ 1% on Labour & Testing 76.75
Charges
(f) Total = d+e 13540.54
(g) Overheads & Contractors Profit 0.00
(h) Cost for 100 rmt (f+g) 13540.54
Rate per rmt = h/100 135.41
vii 300 mm dia
a) Labour
Mason 1st class day 1.750 420.00 735.00
Mason 2nd class day 4.140 375.00 1552.50
Man mazdoor day 11.600 320.00 3712.00
Woman mazdoor(water carrier) day 2.300 320.00 736.00
MBA 20% 6735.50 1347.10
b) Material
Rubber rings conforming BIS 5382/1985 each 40.000 111.00 4440.00

c) Testing
Testing of Pipelines with required pressure as per rm 100.000 17.77 1777.33
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 14299.93
(e) Add for water charges @ 1% on Labour & Testing 85.13
Charges
(f) Total = d+e 14385.06
(g) Overheads & Contractors Profit 0.00
(h) Cost for 100 rmt (f+g) 14385.06
Rate per rmt = h/100 143.85
viii 350 mm dia
a) Labour
Mason 1st class day 1.900 420.00 798.00
Mason 2nd class day 4.500 375.00 1687.50
Man mazdoor day 12.700 320.00 4064.00
Woman mazdoor(water carrier) day 2.400 320.00 768.00
MBA 20% 7317.50 1463.50
b) Material
Rubber rings conforming BIS 5382/1985 each 40.000 129.00 5160.00

c) Testing
Testing of Pipelines with required pressure as per rm 100.000 20.74 2073.55
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 16014.55
(e) Add for water charges @ 1% on Labour & Testing 93.91
Charges
(f) Total = d+e 16108.46
(g) Overheads & Contractors Profit 0.00
(h) Cost for 100 rmt (f+g) 16108.46
Rate per rmt = h/100 161.08
ix 400 mm dia
a) Labour
Mason 1st class day 2.100 420.00 882.00
Mason 2nd class day 4.900 375.00 1837.50
Man mazdoor day 13.900 320.00 4448.00
Woman mazdoor(water carrier) day 2.900 320.00 928.00
MBA 20% 8095.50 1619.10
b) Material
Rubber rings conforming BIS 5382/1985 each 40.000 142.00 5680.00

c) Testing
 Testing of Pipelines with required pressure as per rm 100.000 23.70 2369.77
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 17764.37
(e) Add for water charges @ 1% on Labour & Testing 104.65
Charges
(f) Total = d+e 17869.02
(g) Overheads & Contractors Profit 0.00
(h) Cost for 100 rmt (f+g) 17869.02
Rate per rmt = h/100 178.69
x 450 mm dia
a) Labour
Mason 1st class day 2.250 420.00 945.00
Mason 2nd class day 5.250 375.00 1968.75
Man mazdoor day 15.000 320.00 4800.00
Woman mazdoor(water carrier) day 3.300 320.00 1056.00
MBA 20% 8769.75 1753.95
b) Material
Rubber rings conforming BIS 5382/1985 each 40.000 161.00 6440.00

c) Testing
Testing of Pipelines with required pressure as per rm 100.000 26.66 2666.00
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 19629.70
(e) Add for water charges @ 1% on Labour & Testing 114.36
Charges
(f) Total = d+e 19744.06
(g) Overheads & Contractors Profit 0.00
(h) Cost for 100 rmt (f+g) 19744.06
Rate per rmt = h/100 197.44
xi 500 mm dia
a) Labour
Mason 1st class day 2.430 420.00 1020.60
Mason 2nd class day 5.670 375.00 2126.25
Man mazdoor day 16.200 320.00 5184.00
Woman mazdoor(water carrier) day 3.300 320.00 1056.00
MBA 20% 9386.85 1877.37
Rubber rings conforming BIS 5382/1985 each 40.000 210.00 8400.00

c) Testing
Testing of Pipelines with required pressure as per rm 100.000 29.62 2962.22
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 22626.44
(e) Add for water charges @ 1% on Labour & Testing 123.49
Charges
(f) Total = d+e 22749.93
(g) Overheads & Contractors Profit 0.00
(h) Cost for 100 rmt (f+g) 22749.93
Rate per rmt = h/100 227.50
xii 600 mm dia
a) Labour
Mason 1st class day 2.750 420.00 1155.00
Mason 2nd class day 6.450 375.00 2418.75
Man mazdoor day 16.300 320.00 5216.00
Woman mazdoor(water carrier) day 3.300 320.00 1056.00
MBA 20% 9845.75 1969.15
b) Material
Rubber rings conforming BIS 5382/1985 each 40.000 276.00 11040.00

c) Testing
 Testing of Pipelines with required pressure as per rm 100.000 35.55 3554.66
relevant IS Specification including filling with water with a
water lead upto 500 M, including hire charges of testing
equipment, labour and Materials needed for testing (as
per Sub Analysis 2 A)
(d) Total = a+b+c 26409.56
(e) Add for water charges @ 1% on Labour & Testing 134.00
Charges
(f) Total = d+e 26543.56
(g) Overheads & Contractors Profit 0.00
(h) Cost for 100 rmt (f+g) 26543.56
Rate per rmt = h/100 265.44
700 mm dia 292.00 AS PER SSR pg.297 ite
800 mm dia 350.00 AS PER SSR pg.297 ite
900 mm dia 420.00 AS PER SSR pg.297 ite
1000 mm dia 503.00 AS PER SSR pg.297 ite

12 Laying and jointing of HDPE pipes by butt fusion welding

as per IS:7634 – part-II/1975 as amended from time to
PHE-LJHE- time to the alignment and gradient and testing the pipeline
12 to the required pressure.
Rates given i
Note : Specialized labour is needed for execution of
laying & jointing for HDPE Pipes with buttfusion welding
technique as per IS Specification. with effect from SSR 201
i 40 mm Dia
Taking output : Length - 480 m ; Joints - 40 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 4.000 460.00 1840.00
Jointing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 475.00 475.00
Total 5325.00
MBA 20% 5325.00 1065.00
(b) Machinery
Hirecharges of Generator Set & Hydraulic Testing Equipme day 1.000 1200.00 1200.00
(c) Material
Kerosene Lt 4.000 40.00 160.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 603.186 0.083 50.06
Transport day 1.000 0.00 0.00
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 13762.90
Rate per RM =d/480 28.67 Go for
i 50 mm Dia
Taking output : Length - 480 m ; Joints - 40 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 4.000 460.00 1840.00
Jointing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 475.00 475.00
Total 5325.00
MBA 20% 5325.00 1065.00
(b) Machinery
Hirecharges of Generator Set & Hydraulic Testing Equipme day 1.000 1200.00 1200.00
(c) Material
Kerosene Lt 4.000 40.00 160.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 942.478 0.083 78.23
 Transport day 1.000 0.00 0.00
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 13791.07
Rate per RM =d/480 28.73 Go for
i 63 mm Dia
Taking output : Length - 480 m ; Joints - 40 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 4.000 460.00 1840.00
Jointing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 5465.00
MBA 20% 5465.00 1093.00
(b) Machinery
Hirecharges of Generator Set & Hydraulic Testing Equipme day 1.000 1200.00 1200.00
(c) Material
Kerosene Lt 4.000 40.00 160.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 1496.278 0.083 124.19
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 16583.23
Rate per RM =d/480 34.55 Go for
ii 75 mm Dia
Taking output : Length - 456 m ; Joints - 38 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 4.000 460.00 1840.00
Jointing 0.00
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 5465.00
MBA 20% 5465.00 1093.00
(b) Machinery
Hire charges of Generator Set & Hydraulic testing day 1.000 1200.00 1200.00
equipment
(c) Material
Kerosene Lt 4.000 40.00 160.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 2014.546 0.083 167.21
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 16626.25
Rate per RM =d/456 36.46
iii 90 mm Dia
Taking output : Length - 432 m ; Joints - 36 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 5.000 460.00 2300.00
Jointing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 0.00 5925.00
MBA 20% 5925.00 1185.00
(b) Machinery 0.00
Hire charges of Generator Set & Hydraulic testing day 1.000 1200.00 1200.00
equipment
(c) Material
Kerosene Lt 5.000 40.00 200.00
Diesel Lt 8.000 79.73 637.84
 Water for Testing Lt 2748.265 0.083 228.11
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 17279.150
Rate per RM =d/432 40.00
iv 110 mm Dia
Taking output : Length - 384 m ; Joints - 32 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 6.000 460.00 2760.00
Jointing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 6385.00
MBA 20% 6385.00 1277.00
(b) Machinery
Hirecharges of Generator Set & Hydraulic Testing day 1.000 1200.00 1200.00
Equipment
(c) Material
Kerosene Lt 6.000 40.00 240.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 3649.274 0.083 302.89
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 17945.930
Rate per RM =d/384 46.73
v 125 mm Dia
Taking output : Length - 348 m ; Joints - 29 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 7.000 460.00 3220.00
Jointing
Fitter day 2.000 585.00 1170.00
Mazdoor day 3.000 460.00 1380.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 7890.00
MBA 20% 7890.00 1578.00
(b) Machinery
Hire charges of Generator Set & Hydraulic testing day 1.000 1200.00 1200.00
equipment
(c) Material
Kerosene Lt 7.000 45.00 315.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 4270.603 0.083 354.46
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 19878.500
Rate per RM =d/348 57.12
vi 140 mm Dia
Taking output : Length - 300 m ; Joints - 25 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 7.000 460.00 3220.00
Jointing
Fitter day 2.000 585.00 1170.00
Mazdoor day 3.000 460.00 1380.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 7890.00
MBA 20% 7890.00 1578.00
(b) Machinery
Hire charges of Generator Set & Hydraulic testing day 1.000 1200.00 1200.00
equipment
(c) Material
 Kerosene Lt 8.000 45.00 360.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 4618.141 0.083 383.31
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 19952.350
Rate per RM =d/300 66.51
vii 160 mm Dia
Taking output : Length - 303 m ; Joints - 25 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 7.000 460.00 3220.00
Jointing
Fitter day 2.000 585.00 1170.00
Mazdoor day 4.000 460.00 1840.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 8350.00
MBA 20% 8350.00 1670.00
(b) Machinery
Hire charges of Generator Set & Hydraulic testing day 1.000 1200.00 1200.00
equipment
(c) Material
Kerosene Lt 9.000 45.00 405.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 6092.176 0.083 505.65
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 20671.690
Rate per RM =d/303 68.22
viii 180 mm Dia
Taking output : Length - 240 m ; Joints - 20 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 8.000 460.00 3680.00
Jointing
Fitter day 2.000 585.00 1170.00
Mazdoor day 4.000 460.00 1840.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total Labour 8810.00
MBA 20% 8810.00 1762.00
(b) Machinery
Hire charges of Generator Set & Hydraulic testing day 1.000 1200.00 1200.00
equipment
(c) Material
Kerosene Lt 10.000 45.00 450.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 6107.256 0.083 506.90
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 21269.940
Rate per RM =d/240 88.62
ix 200 mm Dia
Taking output : Length - 240 m ; Joints - 20 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 10.000 460.00 4600.00
Jointing
Fitter day 2.000 585.00 1170.00
Mazdoor day 6.000 460.00 2760.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 10650.00
MBA 20% 10650.00 2130.00
Hire charges of Generator Set & Hydraulic testing day 1.000 1200.00 1200.00
equipment
 (c) Material
Kerosene Lt 11.000 45.00 495.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 7539.822 0.083 625.81
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 23641.850
Rate per RM =d/240 98.51
x 225 mm Dia
Taking output : Length - 216 m ; Joints -18 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 10.000 460.00 4600.00
Jointing
Fitter day 2.000 585.00 1170.00
Mazdoor day 6.000 460.00 2760.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 10650.00
MBA 20% 10650.00 2130.00
(b) Machinery
Hire charges of Generator Set & Hydraulic testing day 1.000 1200.00 1200.00
equipment
(c) Material
Kerosene Lt 12.000 45.00 540.00
Diesel Lt 8.000 75.75 606.00
Water for Testing Lt 8946.176 0.083 742.53
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 23771.730
Rate per RM =d/216 110.05
xi 250 mm Dia
Taking output : Length - 216 m ; Joints - 18 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 11.000 460.00 5060.00
Jointing
Fitter day 2.000 585.00 1170.00
Mazdoor day 6.000 460.00 2760.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 11110.00
MBA 20% 11110.00 2222.00
Hire charges of Generator Set & Hydraulic testing day 1.000 1200.00 1200.00
equipment
(c) Material
Kerosene Lt 13.000 45.00 585.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 10602.875 0.083 880.04
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 24538.080
Rate per RM =d/216 113.60
xii 280 mm Dia
Taking output : Length - 192 m ; Joints - 16 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 12.000 460.00 5520.00
Jointing
Fitter day 2.000 585.00 1170.00
Mazdoor day 6.000 460.00 2760.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 11570.00
MBA 20% 11570.00 2314.00
Hire charges of Generator Set & Hydraulic testing day 1.000 1200.00 1200.00
equipment
 (c) Material
Kerosene Lt 14.000 45.00 630.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 11822.441 0.083 981.26
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 25236.300
Rate per RM =d/192 131.44
xiii 315 mm Dia
Taking output : Length - 180 m ; Joints - 15 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 12.000 460.00 5520.00
Jointing
Fitter day 2.000 585.00 1170.00
Mazdoor day 6.000 460.00 2760.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 11570.00
MBA 20% 11570.00 2314.00
Hire charges of Generator Set & Hydraulic testing day 1.000 1200.00 1200.00
equipment
(c) Material
Kerosene Lt 15.000 45.00 675.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 14027.604 0.083 1164.29
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 25464.330
Rate per RM =d/180 141.47
xiv 355 mm Dia
Taking output : Length - 144 m ; Joints - 12 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 14.000 460.00 6440.00
Jointing
Fitter day 2.000 585.00 1170.00
Mazdoor day 8.000 460.00 3680.00
Testing
Fitter day 1.000 585.00 585.00
Mazdoor day 2.000 460.00 920.00
Supervisor day 1.000 615.00 615.00
Total 13410.00
MBA 20% 13410.00 2682.00
Hire charges of Generator Set & Hydraulic testing day 1.000 1200.00 1200.00
equipment
(c) Material
Kerosene Lt 16.000 45.00 720.00
Diesel Lt 8.000 79.73 637.84
Water for Testing Lt 14253.092 0.083 1183.01
Transport day 1.000 7903.20 7903.20
Overheads & Contractors Profit 0.00
(d) Total (a+b+c) 27736.050
Rate per RM =d/144 192.61

13 Sub Analysis :
PHE-CISP-
Labour charges for laying in position S&S or flanged C.I.
14(sub_anal
specials such as tees, bends, collars tapers and caps etc
ysis)

10 No. Tees of 200x150mm dia

Weight = 10x70kgs = 700 kgs
(a) Labour
Plumber 1st class day 0.465 615.00 285.97
Plumber 2nd class day 1.094 500.00 547.00
Man mazdoor day 2.480 460.00 1140.80
MBA 20% 1973.77 394.75
Cost for 700 kgs 2368.52
Cost for 1kg 3.38
 15 Lowering, keeping in position and fixing C.I. sluice valves
PHE-CISV- (with cap / with hand wheel & reflex valves) excluding cost
15 of bolts, nuts, rubber insertion, sluice valve and tail pieces

Details of cost for 1No

i 80 mm dia meter
(a) Labour
Labour for laying Sluice Valve with cap, with hand wheel kgs 35.470 3.38 119.88
& reflex valves - Weight (32.3+34.1+40)/3=35.47
Overheads & Contractors Profit 0.00
Rate per 1 Sluice valve 119.88
ii 100 mm dia meter
(a) Labour
Labour for laying Sluice Valve with cap, with hand wheel kgs 47.100 3.38 159.19
& reflex valves - Weight (44.3+47+50)/3=47.1
(g) Overheads & Contractors Profit 0.00
Rate per 1 Sluice valve 159.19
iii 125 mm dia meter
(a) Labour
Labour for laying Sluice Valve with cap, with hand wheel kgs 61.770 3.38 208.78
& reflex valves - Weight (56.3+59+70)/3=61.77
(g) Overheads & Contractors Profit 0.00
Rate per 1 Sluice valve 208.78
iv 150 mm dia meter
(a) Labour
Labour for laying Sluice Valve with cap, with hand wheel kgs 79.830 3.38 269.82
& reflex valves - (72.5+77+90)/3=79.83
(g) Overheads & Contractors Profit 0.00
Rate per 1 Sluice valve 269.82
v 200 mm dia meter
(a) Labour
Labour for laying Sluice Valve with cap, with hand wheel kgs 131.700 3.38 445.14
& reflex valves - (121.5+128.6+145)/3=131.7
(g) Overheads & Contractors Profit 0.00
Rate per 1 Sluice valve 445.14
vi 250 mm dia meter
Labour for laying Sluice Valve with cap, with hand wheel kgs 187.160 3.38 632.60
& reflex valves - (179.9+186.6+195)/3=187.16
(g) Overheads & Contractors Profit 0.00
Rate per 1 Sluice valve 632.60
vii 300 mm dia meter
(a) Labour
Labour for laying Sluice Valve with cap, with hand wheel kgs 266.460 3.38 900.63
& reflex valves - (242.4+257+300)/3=266.46
(g) Overheads & Contractors Profit 0.00
Rate per 1 Sluice valve 900.63
viii 350 mm dia meter
(a) Labour
Labour for laying Sluice Valve with cap, with hand wheel kgs 450.000 3.38 1521.00
& reflex valves - (430+470)/2=450
Overheads & Contractors Profit 0.00
Rate per each 1521.00
ix 400 mm dia meter
(a) Labour
Labour for laying Sluice Valve with cap, with hand wheel kgs 552.500 3.38 1867.45
& reflex valves - (525+580)/2=552.5
Overheads & Contractors Profit 0.00
Rate per each 1867.45
x 450 mm dia meter
(a) Labour
Labour for laying Sluice Valve with cap, with hand wheel kgs 722.500 3.38 2442.05
& reflex valves - (635+810)/2=722.5
Overheads & Contractors Profit 0.00
Rate per each 2442.05
xi 500 mm dia meter
(a) Labour
Labour for laying Sluice Valve with cap, with hand wheel kgs 837.500 3.38 2830.75
& reflex valves - (775+900)/2=837.5
Overheads & Contractors Profit 0.00
Rate per each 2830.75
xii 600 mm dia meter
(a) Labour
 Labour for laying Sluice Valve with cap, with hand wheel kgs 1422.500 3.38 4808.05
& reflex valves - (1220+1625)/2=1422.5
Overheads & Contractors Profit 0.00
Rate per each 4808.05

16Providing and fixing double acting air valves including

PHE-DAAV- boring the main threading the bore and fixing nipple
16 A etc.,excluding the cost of rubber insertions, bolts & nuts,
air valve & flanged tail pieces complete
Details of cost for each
i 50 mm dia meter
(a) Labour
Labour for laying air valve kgs 28.336 3.38 53.20
Plumber 2nd class day 0.180 440.00 79.20
Man mazdoor day 0.180 400.00 72.00
MBA 20% 151.20 30.24
Overheads & Contractors Profit 0.00
Rate per each valve 98.00 As per SSR pg.42
16 Labour charges for fixing Air valves including boring the
mains and threading the bore fixing nipple etc., complete.
B
Unit each
i 40 mm dia
(a) Labour
Lowering charges for air valve kgs 27.000 3.38 91.26
Boring main & threding etc
Plumber 2nd class day 0.140 440.00 61.60
Man mazdoor day 0.140 400.00 56.00
MBA 20% 117.60 23.52
Overheads & Contractors Profit 0.00
Rate per each valve 232.38
ii 25 mm dia
(a) Labour
Lowering charges for air valve kgs 20.000 3.38 67.60
Boring main & threding etc
Plumber 2nd class day 0.110 440.00 48.40
Man mazdoor day 0.110 400.00 44.00
MBA 20% 92.40 18.48
Overheads & Contractors Profit 0.00
Rate per each valve 178.48
 Data based on 2020-21 Common SSR - for HDPE pipes
SSR20-21 Pr Resin Cost Month
HDPE PE80 Raw material : 76616 92038 (excluding CED) Cost of specials : 0.50 EW

HDPE PE100 Raw material : 77426 104730 (excluding CED) MBA for EW 40%
Earth work excavation in all soils upto SDR except hard rock requiring blasting for HDPE 'filling with excavated soils including laying jointing testing of pipe line including cost of materials etc. complete

HDPE PE 80 Class 4 kg/cm2

Trench size 0.50 x 0.75m 0.70 x 1.00m 0.80 x1.10m

Pipe dia in mm = 63 mm 75 mm 90 mm 110 mm 125 mm 140 mm 160 mm

A) Materials component
1 Cost of pipe 68.43 94.15 134.69 201.98 259.19 322.91 421.74
2 Cost of specials (0.50%) 0.34 0.47 0.67 1.01 1.30 1.61 2.11
Earth work including Refilling 62.79 62.79 117.21 117.21 117.21 117.21 147.35
3
4 Extra allowance 75.35 75.35 87.91 87.91 87.91 87.91 110.51

5 Laying, Jointing & H F Testing 34.55 36.46 40.00 46.73 57.12 66.51 68.22

Add Overheads & CP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 241.50 269.20 380.50 454.80 522.70 596.20 749.90

HDPE PE 100 Class 6 kg/cm2

Trench size 0.50x0.75m 0.70 x 1.00m 0.80mx1.10m

Pipe dia in mm = 20 mm 25 mm 32 mm 40 mm 50 mm 63 mm 75 mm 90 mm 110 mm 125 mm 140 mm 160 mm

16kg/sqcm 16kg/sqcm 10kg/sqcm 8kg/sqcm 6 kg/cm2 6 kg/cm2 6 kg/cm2 6 kg/cm2 6 kg/cm2 6 kg/cm2 6 kg/cm2 6 kg/cm2
A) Materials component
1 Cost of pipe 26.50 31.00 35.00 45.00 65.47 96.76 137.19 192.83 292.84 372.81 467.44 612.96
2 Cost of specials (0.50%) 0.13 0.16 0.18 0.23 0.33 0.48 0.69 0.96 1.46 1.86 2.34 3.06

3 Earth work including Refilling 62.79 62.79 62.79 117.21 117.21 117.21 117.21 117.21 117.21 147.35

4 Extra allowance 75.35 75.35 75.35 87.91 87.91 87.91 87.91 87.91 87.91 110.51

5 Laying, Jointing & H F Testing 33.00 33.00 21.16 26.45 28.73 34.55 36.46 40.00 42.35 51.32 59.76 61.22
Add Overheads & CP 0.00 0.00 0.00 0.00 0.00 46.88 0.00 0.00 0.00 0.00 0.00 0.00
Total 59.60 64.20 194.50 209.80 232.70 383.80 379.50 438.90 541.80 631.10 734.70 935.10
 .12.2020 Dec-20
167.44 167.44

0.80 x1.10m 0.90 x 1.20m

180 mm 200 mm 225 mm 250 mm 280 mm 315 mm

532.66 650.53 824.50 1021.74 1272.90 1618.43

2.66 3.25 4.12 5.11 6.36 8.09
147.35 147.35 180.84 180.84 180.84 180.84

110.51 110.51 135.63 135.63 135.63 135.63

88.62 98.51 110.05 113.60 131.44 141.47

0.00 0.00 0.00 0.00 0.00 0.00

881.80 1010.20 1255.10 1456.90 1727.20 2084.50

0.80mx1.10m 0.90m x 1.20m

180 mm 200 mm 225 mm 250 mm 280 mm 315 mm

6 kg/cm2 6 kg/cm2 6 kg/cm2 6 kg/cm2 6 kg/cm2 6 kg/cm2

769.37 953.53 1231.57 1514.43 1898.76 2405.98

3.85 4.77 6.16 7.57 9.49 12.03
147.35 147.35 180.84 180.84 180.84 180.84

110.51 110.51 135.63 135.63 135.63 135.63

79.38 98.51 110.05 113.60 131.44 141.47

0.00 0.00 0.00 0.00 0.00 0.00

1110.50 1314.70 1664.20 1952.10 2356.20 2876.00
HDPE PE 80 Resin Cost as on 92038 dated 23.11.2020

Resin Cost Cost of Pipe

as per as per Present Resin
Dia Class Weight(kg)
Estimate(Rs Estimate per Cost (Rs)A2
)A1 1 Rm M

63 4 0.491 76116 61 92038

75 4 0.671 76116 84 92038
90 4 0.971 76116 120 92038
110 4 1.453 76116 180 92038
125 4 1.864 76116 231 92038
140 4 2.308 76116 288 92038
160 4 3.024 76116 376 92038
180 4 3.812 76116 475 92038
200 4 4.663 76116 580 92038
225 4 5.917 76116 735 92038
250 4 7.321 76116 911 92038
280 4 9.117 76116 1135 92038
315 4 11.598 76116 1443 92038

HDPE PE 100 Resin Cost as on 104730 dated0 16.08.2021

Resin Cost Cost of Pipe
as per as per Present Resin
Dia Class Weight(kg)
Estimate(Rs Estimate per Cost (Rs)A2
)A1 1 Rm M
20 16 0.135 77426 23 104730
32 10 77426 35 104730
40 8 77426 45 104730
50 6 0.365 77426 56 104730
63 6 0.569 77426 82 104730
75 6 0.817 77426 116 104730
90 6 1.15 77426 163 104730
110 6 1.69 77426 249 104730
125 6 2.19 77426 316 104730
140 6 2.754 77426 396 104730
160 6 3.584 77426 520 104730
180 6 4.525 77426 652 104730
200 6 5.572 77426 809 104730
225 6 7.077 77426 1048 104730
250 6 8.691 77426 1289 104730
280 6 10.901 77426 1616 104730
315 6 13.801 77426 2048 104730
ed 23.11.2020

Cost of Pipe as
Difference
per Resin Cost at
of cost per 1
present per 1
Rm
Rm

68.43 7.43
94.15 10.15
134.69 14.69
201.98 21.98
259.19 28.19
322.91 34.91
421.74 45.74
532.66 57.66
650.53 70.53
824.50 89.50
1021.74 110.74
1272.90 137.90
1618.43 175.43

ed0 16.08.2021
Cost of Pipe as
Difference
per Resin Cost at
of cost per 1
present per 1
Rm
Rm
26.50 3.50
35.00 0.00
45.00 0.00
65.47 9.47
96.76 14.76
137.19 21.19
192.83 29.83
292.84 43.84
372.81 56.81
467.44 71.44
612.96 92.96
769.37 117.37
953.53 144.53
1231.57 183.57
1514.43 225.43
1898.76 282.76
2405.98 357.98
 Sub Estimate

Name of Sub work : Construction of Valve pit of size 0.90 mt Dia(up to 150mm dia pipe line)

S.No Description of item No. L(m) B(m) D(m) QTY Rate Per Amount

1 Earth work Excavation & depositing on bank with an

initial lead & lift in Loamy and Clayey soils like B.C
Soils,red earth and ordinary soils as per SS 20B for
Foundations.
for Valve pit 0.79 1.25 1.25 1.30 1.60 cum 234.42 10 cum 38

2 Cement concrete (1:4:8) mix using 40mm HBG metal

inclu- ding cost and conveyance of all materials and all
labour charges etc complete below foundation

0.79 1.25 1.25 0.15 0.18 cum 3697.54 1 cum 666

3 RCC(1:1.5:3) using 20mm HBG Chips with Required

Quantity steel per 1 cum of Concrete including
cost&conveyance of all materials &all Labour charges
etc complete for Cover slab excluding costof steel
&fabrication charges of Steel
Raft 0.79 1.25 1.25 0.10 0.12 cum 7011.75 1 cum 841

4 RCC(1:2:4) using 20mm HBG Chips with Required

Quantity steel per 1 cum of Concrete including
cost&conveyance of all materials &all Labour charges
etc complete for Cover slab excluding costof steel
&fabrication charges of Steel

Side wall 3.14 1.00 0.10 1.20 0.38 cum 19249.72 1 cum 7315

5 RCC(1:2:4) using 20mm HBG Chips with Required Quantity

steel per 1 cum of Concrete including cost&conveyance of all
materials &all Labour charges etc complete for Cover slab
excluding costof steel &fabrication charges of Steel

Cover slab over valve pit 0.79 1.25 1.25 0.10 0.12 cum 7721.12 1 cum 927

6 Supply of Tor Steel confirming to IS 1786-1966 to site

including loading, unloading, stacking, all taxes, including
fabr- ication of reinforcement, cutting rods, tying grills,
bending binding and placing at site in position including cost
of bindingwire, cost and conveyance of all materials and all
labour charges etc., complete for isolated works

1 25.00 25.00 Kgs 61478.21 Kg 1537

At OHSRs Total 11324

Extra allowance of30% for Isolated scattered works

3397
On Pipe line 14721
 Sub Estimate

Name of Sub work : Construction of Valve pit of size 1.05 mt Dia

S.No Description of item No. L(m) B(m) D(m) QTY Rate Per Amount

1 Earth work Excavation & depositing on bank with an

initial lead & lift in Loamy and Clayey soils like B.C
Soils,red earth and ordinary soils as per SS 20B for
Foundations.
for Valve pit 0.79 1.40 1.40 1.30 2.00 cum 234.42 10 cum 47

2 Cement concrete (1:4:8) mix using 40mm HBG metal

inclu- ding cost and conveyance of all materials and all
labour charges etc complete below foundation

0.79 1.40 1.40 0.15 0.23 cum 3697.54 1 cum 850

3 RCC(1:1.5:3) using 20mm HBG Chips with Required

Quantity steel per 1 cum of Concrete including
cost&conveyance of all materials &all Labour charges
etc complete for Cover slab excluding costof steel
&fabrication charges of Steel
Raft 0.79 1.40 1.40 0.10 0.15 cum 7011.75 1 cum 1052

4 RCC(1:2:4) using 20mm HBG Chips with Required

Quantity steel per 1 cum of Concrete including
cost&conveyance of all materials &all Labour charges
etc complete for Cover slab excluding costof steel
&fabrication charges of Steel

Side wall 3.14 1.15 0.10 1.40 0.51 cum 19249.72 1 cum 9817

5 RCC(1:2:4) using 20mm HBG Chips with Required Quantity

steel per 1 cum of Concrete including cost&conveyance of all
materials &all Labour charges etc complete for Cover slab
excluding costof steel &fabrication charges of Steel

Cover slab over valve pit 0.79 1.40 1.40 0.10 0.15 cum 7721.12 1 cum 1158

6 Supply of Tor Steel confirming to IS 1786-1966 to site

including loading, unloading, stacking, all taxes, including
fabr- ication of reinforcement, cutting rods, tying grills,
bending binding and placing at site in position including cost
of bindingwire, cost and conveyance of all materials and all
labour charges etc., complete for isolated works

1 30.00 30.00 Kgs 61478.21 Kg 1844

At OHSRs Total 14768

Extra allowance of30% for Isolated scattered works

4430
On Pipe line 19198
 Sub Estimate

Name of Sub work : Construction of Valve pit of size 1.20 mt Dia

S.No Description of item No. L(m) B(m) D(m) QTY Rate Per Amount

1 Earth work Excavation & depositing on bank with an

initial lead & lift in Loamy and Clayey soils like B.C
Soils,red earth and ordinary soils as per SS 20B for
Foundations.
for Valve pit 0.79 1.55 1.55 1.50 2.83 cum 234.42 10 cum 66

2 Cement concrete (1:4:8) mix using 40mm HBG metal

inclu- ding cost and conveyance of all materials and all
labour charges etc complete below foundation

0.79 1.55 1.55 0.15 0.28 cum 3697.54 1 cum 1035

3 RCC(1:1.5:3) using 20mm HBG Chips with Required

Quantity steel per 1 cum of Concrete including
cost&conveyance of all materials &all Labour charges
etc complete for Cover slab excluding costof steel
&fabrication charges of Steel
Raft 0.79 1.55 1.55 0.10 0.19 cum 7011.75 1 cum 1332

4 RCC(1:2:4) using 20mm HBG Chips with Required

Quantity steel per 1 cum of Concrete including
cost&conveyance of all materials &all Labour charges
etc complete for Cover slab excluding costof steel
&fabrication charges of Steel

Side wall 3.14 1.30 0.10 1.50 0.61 cum 19249.72 1 cum 11742

5 RCC(1:2:4) using 20mm HBG Chips with Required Quantity

steel per 1 cum of Concrete including cost&conveyance of all
materials &all Labour charges etc complete for Cover slab
excluding costof steel &fabrication charges of Steel

Cover slab over valve pit 0.79 1.55 1.55 0.10 0.19 cum 7721.12 1 cum 1467

6 Supply of Tor Steel confirming to IS 1786-1966 to site

including loading, unloading, stacking, all taxes, including
fabr- ication of reinforcement, cutting rods, tying grills,
bending binding and placing at site in position including cost
of bindingwire, cost and conveyance of all materials and all
labour charges etc., complete for isolated works

1 35.00 35.00 Kgs 61478.21 Kg 2152

At OHSRs Total 17794

Extra allowance of30% for Isolated scattered works

5338
On Pipe line 23132
 CI SPECIALS(SSR 2018-19)

Weight of All Flanged Tees as per IS : 1538 : 1993 (Table Weight of Duck Foot Bends as per IS : 1538 : 1993
24) (Table 22)
all flanged teesrate per Duck Foot Bend
Sno. Dia Wt. in Kg Amount Sno. Dia Wt. in rate per Kg Amount
mm Kg/ 1No mm Kg/ Pc
1 80x80x40 18.13 70.94 1286.14 1 2 3 8 9
2 80x80x50 19.13 70.94 1357.08 1 80 21.00 70.94 1489.74
3 80x80x80 21.00 70.94 1489.74 2 100 26.00 70.94 1844.44
4 100x100x40 22.05 70.94 1564.23 3 125 36.00 70.94 2553.84
5 100x100x50 23.05 70.94 1635.17 4 150 47.00 70.94 3334.18
6 100x100x80 25.00 70.94 1773.50 5 200 74.00 70.94 5249.56
7 100x100x100 26.00 70.94 1844.44 6 250 111.00 70.94 7874.34
8 125x125x50 29.56 70.94 2096.99 7 300 156.00 70.94 11066.64
9 125x125x80 32.00 70.94 2270.08 8 350 214.00 70.94 15181.16
10 125x125x100 34.00 70.94 2411.96 9 400 281.00 70.94 19934.14
11 125x125x125 36.00 70.94 2553.84 10 450 350.00 70.94 24829.00
12 150x150x50 38.00 76.63 2911.94 11 500 446.00 70.94 31639.24
13 150x150x80 41.00 70.94 2908.54 12 600 667.00 70.94 47316.98
14 150x150x100 42.00 70.94 2979.48
15 150x150x125 45.00 70.94 3192.30 Weight of Bell Mouth Pieces as per IS : 1538 : 1993
(Table 20)
16 150x150x150 47.00 70.94 3334.18
17 200x200x50 57.80 70.94 4100.33 Wt.Bell Mouth
of bell
18 200x200x80 62.00 70.94 4398.28 Sno. Dia mouth in rate per Kg Amount
19 200x200x100 63.00 70.94 4469.22 mm Kg/ Pc
20 200x200x125 66.00 70.94 4682.04 1 2 3 8 9
21 200x200x150 68.00 70.94 4823.92 1 80 7.00 70.94 496.58
22 200x200x200 74.00 70.94 5249.56 2 100 9.00 70.94 638.46
23 250x250x80 89.00 70.94 6313.66 3 125 12.00 70.94 851.28
24 250x250x100 90.00 70.94 6384.60 4 150 15.00 70.94 1064.10
25 250x250x125 93.00 70.94 6597.42 5 200 23.00 70.94 1631.62
26 250x250x150 96.00 70.94 6810.24 6 250 31.00 70.94 2199.14
27 250x250x200 102.00 70.94 7235.88 7 300 45.00 70.94 3192.30
28 250x250x250 109.00 70.94 7732.46 8 350 58.00 70.94 4114.52
29 300x300x80 122.00 70.94 8654.68 9 400 80.00 70.94 5675.20
30 300x300x100 124.00 70.94 8796.56 10 450 93.00 70.94 6597.42
31 300x300x125 126.00 70.94 8938.44 11 500 120.00 70.94 8512.80
32 300x300x150 129.00 70.94 9151.26 12 600 201.00 70.94 14258.94
33 300x300x200 136.00 70.94 9647.84
34 300x300x250 143.00 70.94 10144.42 Semi Circular Bends
35 300x300x300 151.00 70.94 10711.94 Sno. Dia Wt. in rate per Kg Amount
36 350x350x100 161.08 70.94 11427.02 mm Kg/ Pc
37 350x350x200 169.00 70.94 11988.86 1 2 3 8 9
38 350x350x250 173.00 70.94 12272.62 1 80 25.00 70.94 1773.50
39 350x350x300 188.00 70.94 13336.72 2 100 35.00 70.94 2482.90
40 350x350x350 195.00 70.94 13833.30 3 125 45.00 70.94 3192.30
41 400x400x100 202.75 70.94 14383.09 4 150 65.00 70.94 4611.10
42 400x400x200 211.00 70.94 14968.34 5 200 100.00 70.94 7094.00
43 400x400x250 215.00 70.94 15252.10 6 250 160.00 70.94 11350.40
44 400x400x300 232.00 70.94 16458.08 7 300 210.00 70.94 14897.40
45 400x400x350 239.00 70.94 16954.66 400 275.00 70.94 19508.50
46 400x400x400 246.00 70.94 17451.24
47 450x450x100 249.76 70.94 17717.97
Weight of Plain end flanged spigots ( CI tail pieces)
48 450x450x250 260.00 70.94 18444.40
49 450x450x300 277.00 70.94 19650.38 Sno. Dia Wt. in rate per Kg Amount
50 450x450x350 284.00 70.94 20146.96 mm Kg/ Pc
51 450x450x400 290.00 70.94 20572.60 1 80 7.40 70.94 524.956
52 450x450x450 296.00 70.94 20998.24 2 100 9.00 70.94 638.46
53 500x500x150 308.94 70.94 21916.20 3 125 11.30 70.94 801.622
54 500x500x250 315.00 70.94 22346.10 4 150 14.30 70.94 1014.442
55 500x500x300 334.00 70.94 23693.96 5 200 20.60 70.94 1461.364
56 500x500x350 342.00 70.94 24261.48 6 250 34.40 70.94 2440.336
57 500x500x400 349.00 70.94 24758.06 7 300 43.50 70.94 3085.89
58 500x500x450 356.00 70.94 25254.64 8 350 54.40 70.94 3859.136
59 500x500x500 363.00 70.94 25751.22 9 400 66.50 70.94 4717.51
60 600x600x150 440.59 70.94 31255.45 10 450 77.00 70.94 5462.38
61 600x600x300 466.00 70.94 33058.04 11 500 92.50 70.94 6561.95
62 600x600x350 475.00 70.94 33696.50 12 600 126.00 70.94 8938.44
63 600x600x400 485.00 70.94 34405.90
64 600x600x450 492.00 70.94 34902.48
65 600x600x500 499.00 70.94 35399.06
66 600x600x600 516.00 70.94 36605.04
67 700x700x150 608.40 70.94 43159.90
 SSR 2020-21

Weight of Double Flanged CI pipes and Tail pieces as per 7181 : 1986 (Table 2)

0.6 mtrs Length

Wt. of wt. of
Wt. of 1m wt. of 0.6 one double rate per
Sno. Dia length m length flange flange Total wt. Kg
mm
1 2 3 4 5 6 7 8
1 80 19.8 11.88 3.70 7.40 19.28 70.94
2 100 25.4 15.24 4.20 8.40 23.64 70.94
3 125 33.1 19.86 5.30 10.60 30.46 70.94
4 150 41.6 24.96 6.70 13.40 38.36 70.94
5 200 60.1 36.06 9.30 18.60 54.66 70.94
6 250 81.8 49.08 12.00 24.00 73.08 70.94
7 300 106.1 63.66 14.80 29.60 93.26 70.94
8 350 133.5 80.1 19.00 38.00 118.1 70.94
9 400 162.6 97.56 23.40 46.80 144.36 70.94
10 450 197 118.2 26.50 53.00 171.2 70.94
11 500 229.3 137.58 32.10 64.20 201.78 70.94
12 600 306.5 183.9 44.00 88.00 271.9 70.94

0.9 mtrs Length

Wt. of wt. of
Wt. of 1m wt. of 0.9 one double rate per
Sno. Dia length m length flange flange Total wt. Kg
mm
1 2 3 4 5 6 7 8
1 80 19.8 17.82 3.70 7.40 25.22 70.94
2 100 25.4 22.86 4.20 8.40 31.26 70.94
3 125 33.1 29.79 5.30 10.60 40.39 70.94
4 150 41.6 37.44 6.70 13.40 50.84 70.94
5 200 60.1 54.09 9.30 18.60 72.69 70.94
6 250 81.8 73.62 12.00 24.00 97.62 70.94
7 300 106.1 95.49 14.80 29.60 125.09 70.94
8 350 133.5 120.15 19.00 38.00 158.15 70.94
9 400 162.6 146.34 23.40 46.80 193.14 70.94
10 450 197 177.3 26.50 53.00 230.3 70.94
11 500 229.3 206.37 32.10 64.20 270.57 70.94
12 600 306.5 275.85 44.00 88.00 363.85 70.94

1.0 mtrs Length

Wt. of wt. of
Wt. of 1m wt. of 1.0 one double rate per
Sno. Dia length m length flange flange Total wt. Kg
mm
1 2 3 4 5 6 7 8
1 80 19.8 19.8 3.70 7.40 27.2 70.94
2 100 25.4 25.4 4.20 8.40 33.8 70.94
3 125 33.1 33.1 5.30 10.60 43.7 70.94
4 150 41.6 41.6 6.70 13.40 55 70.94
5 200 60.1 60.1 9.30 18.60 78.7 70.94
6 250 81.8 81.8 12.00 24.00 105.8 70.94
7 300 106.1 106.1 14.80 29.60 135.7 70.94
8 350 133.5 133.5 19.00 38.00 171.5 70.94
9 400 162.6 162.6 23.40 46.80 209.4 70.94
10 450 197 197 26.50 53.00 250 70.94
11 500 229.3 229.3 32.10 64.20 293.5 70.94
12 600 306.5 306.5 44.00 88.00 394.5 70.94
 2.0 mtrs Length
Wt. of wt. of
Wt. of 1m wt. of 2.0 one double rate per
Sno. Dia length m length flange flange Total wt. Kg
mm
1 2 3 4 5 6 7 8
1 80 19.8 39.6 3.70 7.40 47 70.94
2 100 25.4 50.8 4.20 8.40 59.2 70.94
3 125 33.1 66.2 5.30 10.60 76.8 70.94
4 150 41.6 83.2 6.70 13.40 96.6 70.94
5 200 60.1 120.2 9.30 18.60 138.8 70.94
6 250 81.8 163.6 12.00 24.00 187.6 70.94
7 300 106.1 212.2 14.80 29.60 241.8 70.94
8 350 133.5 267 19.00 38.00 305 70.94
9 400 162.6 325.2 23.40 46.80 372 70.94
10 450 197 394 26.50 53.00 447 70.94
11 500 229.3 458.6 32.10 64.20 522.8 70.94
12 600 306.5 613 44.00 88.00 701 70.94

2.5 mtrs Length

Wt. of wt. of
Wt. of 1m wt. of 2.5 one double rate per
Sno. Dia length m length flange flange Total wt. Kg
mm
1 2 3 4 5 6 7 8
1 80 19.8 49.5 3.7 7.4 56.9 76.63
2 100 25.4 63.5 4.2 8.4 71.9 76.63
3 125 33.1 82.75 5.3 10.6 93.35 76.63
4 150 41.6 104 6.7 13.4 117.4 76.63
5 200 60.1 150.25 9.3 18.6 168.85 76.63
6 250 81.8 204.5 12 24 228.5 76.63
7 300 106.1 265.25 14.8 29.6 294.85 76.63
8 350 133.5 333.75 19 38 371.75 76.63
9 400 162.6 406.5 23.4 46.8 453.3 76.63
10 450 197 492.5 26.5 53 545.5 76.63
11 500 229.3 573.25 32.1 64.2 637.45 76.63
12 600 306.5 766.25 44 88 854.25 76.63

2.75 mtrs Length

wt. of Wt. of wt. of
Wt. of 1m 2.75 m one double rate per
Sno. Dia length length flange flange Total wt. Kg
mm
1 2 3 4 5 6 7 8
1 80 19.8 54.45 3.70 7.40 61.85 70.94
2 100 25.4 69.85 4.20 8.40 78.25 70.94
3 125 33.1 91.025 5.30 10.60 101.625 70.94
4 150 41.6 114.4 6.70 13.40 127.8 70.94
5 200 60.1 165.275 9.30 18.60 183.875 70.94
6 250 81.8 224.95 12.00 24.00 248.95 70.94
7 300 106.1 291.775 14.80 29.60 321.375 70.94
8 350 133.5 367.125 19.00 38.00 405.125 70.94
9 400 162.6 447.15 23.40 46.80 493.95 70.94
10 450 197 541.75 26.50 53.00 594.75 70.94
11 500 229.3 630.575 32.10 64.20 694.775 70.94
12 600 306.5 842.875 44.00 88.00 930.875 70.94
1986 (Table 2)

tail piece

Amount wt rate

9 10 11
1367.72 15.58 1105.25
1677.02 19.44 1379.07
2160.83 25.16 1784.85
2721.26 31.66 2245.96
3877.58 45.36 3217.84
5184.30 61.08 4333.02
6615.86 78.46 5565.95
8378.01 99.10 7030.15
10240.90 120.96 8580.9
12144.93 144.70 10265.02
14314.27 169.68 12037.1
19288.586 227.90 16167.23

tail piece

Amount wt rate

9 10 11
1789.11 21.52 1526.63
2217.58 27.06 1919.64
2865.27 35.09 2489.28
3606.59 44.14 3131.29
5156.63 63.39 4496.89
6925.16 85.62 6073.88
8873.88 110.29 7823.97
11219.16 139.15 9871.3
13701.35 169.74 12041.36
16337.48 203.80 14457.57
19194.24 238.47 16917.06
25811.52 319.85 22690.16

tail piece

Amount wt rate

9 10 11
1929.57 23.50 1667.09
2397.77 29.60 2099.82
3100.08 38.40 2724.1
3901.70 48.30 3426.4
5582.98 69.40 4923.24
7505.45 93.80 6654.17
9626.56 120.90 8576.65
12166.21 152.50 10818.35
14854.84 186.00 13194.84
17735.00 223.50 15855.09
20820.89 261.40 18543.72
27985.83 350.50 24864.47
 tail piece

Amount wt rate

9 10 11
3334.18 43.30 3071.7
4199.65 55.00 3901.7
5448.19 71.50 5072.21
6852.80 89.90 6377.51
9846.47 129.50 9186.73
13308.34 175.60 12457.06
17153.29 227.00 16103.38
21636.70 286.00 20288.84
26389.68 348.60 24729.68
31710.18 420.50 29830.27
37087.43 490.70 34810.26
49728.94 657.00 46607.58

tail piece

Amount wt rate

9 10 11
1912.9 53.20 4076.72
2409.44 67.70 5187.85
3125.76 88.05 6747.27
3931.62 110.70 8482.94
5649.16 159.55 12226.32
7635.32 216.50 16590.4
9841.26 280.05 21460.23
12413.5 352.75 27031.23
15140.4 429.90 32943.24
18192.9 519.00 39770.97
21277.96 605.35 46387.97
28530.7 810.25 62089.46

tail piece

Amount wt rate

9 10 11
4387.64 58.15 4125.16
5551.06 74.05 5253.11
7209.28 96.33 6833.3
9066.13 121.10 8590.83
13044.09 174.58 12384.35
17660.51 236.95 16809.23
22798.34 306.58 21748.43
28739.57 386.13 27391.71
35040.81 470.55 33380.82
42191.57 568.25 40311.66
49287.34 662.68 47010.16
66036.27 886.88 62914.91
 Sub Estimate
Name of the Sub work : Construction of Single Tap Fountain
Estimate Rs. 6763.00
Sl.No. Description of Item Nos Measurements QuantityRate Per Amount
L B D/H
1 Earth work excavation and depositing on bank with
intial lead of 10Mts and intial lift of 2Mts in loamy
and Clayey soils like red earth, Black cotton soils
and Ordinary gravelly soils etc., complete

Plat form 1 X 1 1.20 1.20 0.10 0.144

Pedastall 1 X 1 0.30 0.30 0.30 0.027
0.171 234.42 1 Cum 40.00
2 CC (1:2:4) mix Using 20mm HBG metal including
cost and conveyance of all materials and all labour
charges Etc., complete

Pedastall below GL 1 X 1 0.30 0.30 0.30 0.027

Plat form 1 X 1 1.20 1.20 0.15 0.216
Edge wall alround 1 X 1 4.10 0.10 0.10 0.041
Pedastall above plat form 1 X 1 0.30 0.30 0.90 0.081
Coping top =(0.40^2+0.20^2)/2 1 X 1 0.100 0.10 0.010
coping base 1 X 1 0.40 0.40 0.05 0.008
0.383 6696.96 1 Cum 2565.00
3 Plastering with CM 1:3 mix of 8mm thick including
cost and conveyance of all materials and all labour
charges Etc., complete

Top of Platform 1 X 1 1.00 1.00 1.000

Edge wall allround 1 X 1 4.10 0.35 1.435
Edge of Coping 1 X 1 1.20 0.90 1.080
Top of Coping 1 X 1 0.30 0.30 0.090
3.605 748.39 10 SqM 270.00
4 Painting with Snow cem paint Two coats over a
primary coat of White cement including cost and
conveyance of all materials and all labour charges
etc.,complete

Allround peda stall 1 X 1 1.20 0.90 1.080

Edge of Coping 1 X 1 1.20 0.05 0.060
Top of Coping 1 X 1 0.30 0.30 0.090
LS 0.17
1.400 1920.30 10 sqm 269.00

5 Add 50% for Isolated works on Item no 1 to 4 1572.00

6 Supply and fixing of GI pipe of medium grade (CL-

B)with GI fittings including cost of pipe and its
fittings and all labour charges etc complte

20mm GI pipe "B" Class including specials 1 X 1 6.00 6.00 214.40 1 Rmt 1286.00
Saddle piece 1 X 1 1 300.00 1 No 300.00
20mm dia GI Union 1 X 1 1 46.00 1 No 46.00
12.75mm dia Brass stop tap 1 X 1 1 177.00 1 No 177.00
Ferruel 1 X 1 1 225.00 1 No 225.00
7 Unforseen items 13.00

Total 6763.00
 Sub Estimate
Name of the Sub work : Individual House connection
Estimate Rs.
Sl.No. Description of Item Nos Measurements Quantity Rate Per
L B D/H
1 Supply and fixing of GI pipe of medium
grade (CL-B)with GI fittings including cost
of pipe and its fittings,Saddle,Union ,Ball
valve,Ferrule and all labour charges etc
complete for fixing of FHTC

1X 69 69.000 12 1 No

Total

DY.Executive Engineer Assistant Exe Engineer

RWS&S Subdivision, RWS&S,Nellimarla
Bhogapuram
 800
Amount
FHTC

800 116 #VALUE! #VALUE! 73

#VALUE!

800
 Sub Estimate
FHTC Data

Sl.No. Description of Item Nos Measurements Quantity Rate Per Amount

L B D/H
1 Earth work excavation 1X 1 1 1 1 1.00 234.42 1 No 234
2 Earth work excavation for allowance 176
3 Supply and fixing of PP
saddle piece@63x1/2" 1X 1 1 800.00 1 No 800

4 15mm dia GI Union 1X 1 1 38.00 1 No 38

5 Shllock bottles 1X 1 1 15.00 1 No 15
6 Tafflan Tape 1X 1 1 34.00 1 No 34
7 15mm dia Ferruel -1/2" 1X 1 1 182.00 1 No 182
Cost and Supply of 15mm
8 X230mm GI Nipples 1X 1 1 32.00 1 No 32
9
Cost and Supply of
12.7mm N.P.bib tap indian
make heavy duty 1X 1 1 223.00 1 No 223
10 Labour Charges 1X 1 1 29.00 1 No 29
11 MA 40% 12
12 15mm dia GI Elbow 1X 2 2 22.00 1 No 44
Cost of each FHTC 1818

DY.Executive Engineer Assistant Engineer

RWS&S Subdivision, RWS&S,Anakapalli
Anakapalli
 Althipalem---VILLAGE PROFILE

A Village Details
Mandal : Nellimarla
Revenue Village : Thammapuram
Gram Panchayat : Thammapuram
Population(as per 2011 Census) : 303
SC : 63
ST : 0

B Present Drinking Water Fecilities :

1 Hand Pumps : 3 Nos
2 PWSScheme 1
Source : Bore well
OHSR Capacity : 15 KL with 9.25m staging
Public tap Points : 12
No. Of Houses in the village : 95
No. of FHTCs (Existing) : 90
No. of FHTCs Proposed : 5
C Estimate Details

Projected Population for the Year 2051 : 451

Design Period (2051) : 30 Years

Per capita Drinking water Supply : 55LPCD

 Data Sheet for
PN-1.0 CED

SL Discription of Item/ Dia of valve 50mm Dia 80mm dia

No
. Dia of Pipeline 63mm line 63mm line

0.90x0.75x1.
Size of Chamber 0.90x0.75x1.05m
05m

1 Cost of CI sluice valves PN 1.0 6527.00 9922.00

CED @ 12.36% 806.74 1226.36

2 Transportation charges (5% of basic 326.35 496.10
cost)
3 Cost of 0.6m D/F pipes 2nos 2814.88

4 Cost of HDPE Tail pieces 2 nos 156.00

5 Cost of MS flanges 2nos 280.00

6 Jointing materials such as bolts nuts 750.00 750.00

and rubber vouchers for main line
jointing 5nos
7 Labour charges for 5 nos flanged 631.60 631.60
joints
8 Lowering charges for Sluice valve 55.33 55.33

GVMC Allowence 274.77 274.77

9 Cost of RCC valve chamber 11716.00

10 Add: contractors profit 13.615% 1718.58

VAT(Turn over)@5% 717.06
Grand total 26774.00 13356.00
Data Sheet for Fixing Sluice valves on HDPE Mains
12.360% VAT 5% GVMC Allowence 40%

80mm dia 100mm dia 125mm dia 150mm dia

75mm line 90mm line 110mm line 125mm line 140mm line 160mm line 180mm line

0.90x0.75x1.0 0.90x0.75x1.0 0.90x0.90x1.4 0.90x0.90x1.4 0.90x0.90x1.40 0.90x0.90x1.4 0.90x0.90x1.4

5m 5m 0m 0m m 0m 0m

10500.00 10500.00 10800.00 6364.00 7631.00 7631.00 7631.00

1297.80 1297.80 1334.88 786.59 943.19 943.19 943.19

525.00 525.00 540.00 636.40 763.10 763.10 763.10

2814.88 2814.88 3451.44 4447.16 5600.56 5600.56 5600.56

186.00 242.00 334.00 600.00 606.00 844.00 1198.00

352.00 378.00 400.00 548.00 594.00 780.00 1100.00

750.00 750.00 750.00 750.00 750.00 750.00 750.00

631.60 631.60 1066.40 1105.60 1732.55 1732.55 1732.55

55.33 55.33 73.48 96.36 124.53 124.53 124.53

274.77 274.77 455.95 480.78 742.83 742.83 742.83

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2367.29 2378.46 2614.92 2153.20 2653.26 2710.99 2802.75

987.73 992.39 1091.05 898.40 1107.05 1131.14 1169.43

20742.00 20840.00 22912.00 18866.00 23248.00 23754.00 24558.00

Executive Engineer, Dy. Executive Engineer,

RWS&S,Visakhapatnam RWS&S, Yelamanchili
 CI 73.00 Common SSR 15-16

200mm dia 250mm dia 300mm dia

200mm line 225mm line 250mm line 280mm line 315mm line

0.90x0.90x1.40 0.90x0.90x1.4 1.05x1.20x1.70 1.05x1.20x1. 1.05x1.20x1.70

m 0m m 70m m

11849.00 11849.00 17007.00 17007.00 26207.00

1464.54 1464.54 2102.07 2102.07 3239.19

1184.90 1184.90 1700.70 1700.70 2620.70

7980.36 7980.36 10669.68 10669.68 13615.96

1542.00 1768.00 2070.00 2314.00 2668.00

1426.00 1782.00 2104.00 2388.00 2810.00

750.00 750.00 5185.10 5185.10 5484.60

1901.05 1901.05 2786.25 2786.25 2916.75

205.45 205.45 291.97 291.97 415.68

842.60 842.60 1231.29 1231.29 1332.97

0.00 0.00 0.00 0.00 0.00

3968.21 4047.45 6146.91 6218.80 8347.47

1655.71 1688.77 2564.75 2594.74 3482.92

34770.00 35464.00 53860.00 54490.00 73141.00

y. Executive Engineer, Assistant Exe Engineer,

RWS&S, Yelamanchili RWS&S,Mungapaka