SUMMARY OF COST

WATER SUPPLY SCHEME WITH SOLIARIZATION AT IQRA STREET NEAR IQRA

FLOOR MILL WESTERN BYPASS QUETTA

ENGINEER'S COST ESTIMATE BASED ON CSR-2023

WATER SUPPLY SCHEME

S/N DESCRIPTION AMOUNT (Rs.)

A SCHEDULED ITEMS
 DRILLING AND DEVELOPMENT OF
1 8,085,837
TUBEWELL BORE
2  SOLARIZATION 4,825,215
3  SURFACE TANK (Capacity 45,000G) 2,780,664
4  Pipeline High Density Polyethylene 2,018,710
Total : 17,710,425
IN MILLION : 17.710
WATER SUPPLY SCHEME WITH SOLIARIZATION AT IQRA STREET NEAR IQRA FLOOR MILL WESTERN
BYPASS QUETTA
ENGINEER'S COST ESTIMATE BASED ON CSR-2023

WATER SUPPLY SCHEME

Item REF. Nos

Description of Items Unit Qty Rate (Rs.) Amount (Rs.)
No. CH/ITEM

SCHEDULE ITEMS-A
DRILLING AND DEVELOPMENT OF TUBEWELL
BORE
1 (S.I.No 27-2 a ) Drilling of bore for tube well including reaming of
borehole by Rotary Rig in all types of soil except
shingle, gravel and rock from ground Level upto
1400ft depth including sinking and withdrawing
casing pipe & disposal of excavated material within
100ft (30m).
10" to 24" inner dia R.ft. 250.00 1,946.07 486,518
2 (S.I.No 27-2 b ) Drilling of bore for tube well including reaming of
borehole by Rotary Rig in shingle,gravel and boulder
from ground Level upto 1400ft depth including
sinking and withdrawing casing pipe & disposal of
excavated material within 100ft (30m) 10" to 24" R.ft. 250.00 2,889.27 722,318
inner dia
3 S.I.No 27-2 c ) Drilling of bore for tube well including reaming of
borehole by Rotary Rig in Hard Rock with Foam
Drilling from ground Level upto 1400ft depth
including sinking and withdrawing casing pipe &
disposal of excavated material within 100ft (30m)
10" to 12" inner dia

R.ft. 300.00 6,622.46 1,986,738

4 (S.I.No 27-4 ) Drilling of bore for tube well including reaming of
borehole by Foam drilling in shingle,gravel and
boulder from ground Level upto 1200ft depth
including sinking and withdrawing casing pipe &
disposal of excavated material within 100ft (30m)
10" to 12"
inner dia. R.ft. 300.00 5,215.46 1,564,638
5 (N.S.R ) Providing & Installation u PVC bail Plug in Tube well
bore i) 250 mm (10•) dia.
Each 1.00 12,000.00 12,000
6 27-16 b-VI Providing and Installing uPVC Strainer pipe IIL,
Prince, Dadex or equivalent make registered with
PSQCA for tube well bore hole. Class C, 10" Dia R.ft. 300.00 4644.42 1,393,326
7 Providing and Installing uPVC Blind pipe IIL, Prince,
27-19 b-VI Dadex or equivalent make registered with PSQCA
in tube well bore hole. Class C, 10" Dia R.ft. 300.00 5,126.34 1,537,902.00
8 Shrouding with graded pea gravel 3/8" to 1/8" (10
S.I No. 27-21)
mm to 3mm) around tubewell bore hole.
1000' Depth and Area 0.674 Sft
Cu.ft. 674.00 211.19 142,342.06
9 Testing and development of tubewell of size 6" (150
(S.I No. 27-20) mm) inner dia. and above continously
b ) Above 1.5 cusecs (0.0425 cumec) capacity

Job 1.00 165056.2 165,056.20

10 N.S.R Logging of bore hole.

Job 1.00 44999.22 44,999.22

11 N.S.R Providing of Tube Well Design (Starta Chart)
Job 1.00 30000.3 30,000.30

G. TOTAL 8,085,836.78
SOLARIZATION
WATER SUPPLY SCHEME WITH SOLIARIZATION AT IQRA STREET NEAR IQRA FLOOR MILL WESTERN
BYPASS QUETTA
ENGINEER'S COST ESTIMATE BASED ON CSR-2023

WATER SUPPLY SCHEME

Item REF. Nos

Description of Items Unit Qty Rate (Rs.) Amount (Rs.)
No. CH/ITEM
1 NSR Providing and fixing at Site of Solar Submersible
Pumpset including Motor of KSB, Alarko, Grandfos
or approved equivalent (similar specifications),
complete in all respects including all taxes.Solar
Solar Submersible PumpSet, 20 HP

Ground Floor
Each 1.00 135000 135,000.00
2

Supply, Install, connect, test and commission of

(S.I NO 31-1 a )
SOLAR PANEL (Chinese) & accessories.

P.Watt 15000 148.68 2,230,200.00

3 (S.I NO 31-1 d-1 ) Supply, Install, connect, test and commission of
SOLARMOUNTING STRUCTURE (Chinese) &
accessories. Fixed P.Watt 15000 47.52 712,800.00
4 (S.I NO 31-1 b-4 ) Supply, Install, connect, test and commission of
SOLAR INVERTER (Chinese) & accessories.
Supply and Erection of GRID TIE INVERTER (ON-
Grid Inverter) (10-20 KW) P.Watt 15000 109.08 1,636,200.00
5 Ch-31 item 3-1-d DC Cable - Stranded and flexible insulated copper
DC wires and cables must be used for all outdoor
and indoor installations. - voltage drop must not
exceed 1% on DC side of the power inverter and
1.5% on AC side of the power inverter. - The wiring
that leads into the pole, protected in a PVC Spiral /
Flexible conduit. - External cables adapted to
outdoor exposure as per IEC 60811. - The outer
insulation: sunlight (UV)- resistant and weather-
proof. Supply, Install, connect, test and commission
of CABLES & accessories.

P/Rft 750.00 148.02 111,015.00

G. TOTAL 4,825,215.00
SURFACE TANK (Capacity 45,000G)
1 (S.I No. 3-21/aii) Excavation in foundation of buildings and
bridges including layout, dressing, refilling
around structures with excavated earth, watering
& ramming lead upto 100 ft. (30m) & lift upto 5 ft.
(1.5m
Storage Tank bed & walls
Cu.ft 628.32 11.33 7,118.87
2 (S.I No. 5-4/b) Providing and laying plain hand mixed cement
concrete using sand approved source and
crushed aggregate having maximum size upto 1-
1/2" (38mm) & down gauge in foundation and
plinth including leveling, compacting & curing.
Under earth floor bed

b) 1:4:8
Cu.ft 942.48 287.5 270,963.00
WATER SUPPLY SCHEME WITH SOLIARIZATION AT IQRA STREET NEAR IQRA FLOOR MILL WESTERN
BYPASS QUETTA
ENGINEER'S COST ESTIMATE BASED ON CSR-2023

WATER SUPPLY SCHEME

Item REF. Nos

Description of Items Unit Qty Rate (Rs.) Amount (Rs.)
No. CH/ITEM
3 (S.I No. 5-22a+5- Providing and laying 1:2:4 cement concrete using
30a) approved coarse sand and crushed aggregate 3/4"
(19mm) and down gauge in underground tank,
septic tank and underground drain including
formwork and its removal, compacting and curing.
a) Foundation & Floor Slab

i. Extra for sulphate resisting cement

Bottom floor slab

Cu.ft 157.08 441.42 69,338.25
Chamfered Portion
Cu.ft 13.43 441.42 5,928.27
Column footing
Cu.ft 1.52 441.42 670.96
i. Extra for sulphate resisting cement
Ton 2.00 6,000.00 12,000.00
4 (S.I No. 5-15-b) Providing and laying 1:1.5:3 cement concrete
using shingle or bajri 19mm (3/4") and down
gauge in slabs including formwork and its
removal, compacting and curing in basement
and ground floor.
b) Walls Cu.ft 305.21 631.46 192,727.91
Column Cu.ft 7.01 631.46 4,426.53
Beams Cu.ft 60 631.46 37,887.60
5 (S.I No. 5-16-a) Providing and laying 1:2:4 cement concrete
using approved coarse sand and crushed
aggregate 3/4" (19mm) and down gauge in
beams, lintels and cantilevers of required shape
or section including formwork and its removal
compacting and curing in basement and ground
floor.

c) Top slab Cu.ft

157.08 548.57 86,169.38
ii. Extra for sulphate resisting cement. Ton
2 6,000.00 12,000.00
6 (S.I No. 29-6-1) Supplying and stacking approved garden soil
(sweet earth) free from salts, pebbles and grass
roots including all leads and lifts.
For top slab insulation
Cu.ft 31.42 52.67 1,654.89
7 (S.I No. 13-1-b) Providing and laying roof insulation comprising
single layer of first class burnt brick tile 12"x6"x1.25"
laid with 1:6 cement sand mortar and
grouted with 1:3 cement sand mortar laid over
4inches (100mm) thick earth and 1inch (25mm)
thick gobri leaping over two coats of hot
bitumen @ 34 lbs. per 100 Sq.ft.(1.65 Kg/Sq.m)
sand blended covered with polythene sheet 300
gauge provided including sand pointing underside of
tiles including curing.

Roof top Sq.ft. 314.16 129.93 40,818.81

D/d for top opening Sq.ft. 4.5 129.93 584.69

WATER SUPPLY SCHEME WITH SOLIARIZATION AT IQRA STREET NEAR IQRA FLOOR MILL WESTERN
BYPASS QUETTA
ENGINEER'S COST ESTIMATE BASED ON CSR-2023

WATER SUPPLY SCHEME

Item REF. Nos

Description of Items Unit Qty Rate (Rs.) Amount (Rs.)
No. CH/ITEM
8 (S.I No. 5-38 c) Providing and fixing P.V.C. ribbed waterstop in
vertical or horizontalexpansion joints including
cutting or jointing.

In tank walls
Rft 56.55 193.51 10,942.99

9 Providing, laying, cutting, jointing, testing and

disinfecting G.I. pipe line IIL or equivalent of
approved make registered with PSQCA including
(S.I No. 27-23-b-
the cost of specials and cost of painting 2 coats
xi)
with bitumen to pipes and specials after cleaning
and wrapping tightly hessian cloth soaked in
Mexphalt composition around pipes.
ii) For outlet 150mm (6" Dia)
Rft 100.00 5,367.80 536,780.00
i) For inlet 100mm (4" Dia)
Rft 25.00 3,416.41 85,410.25
iv) For vent 100mm (4" Dia)
Rft 40.00 3,416.41 136,656.40
(S.I No. 27-23-vi)
iii) For overflow 50mm (2" Dia)
Rft 20.00 1,434.88 28,697.60

10 Providing, laying, cutting, jointing, testing and

disinfecting cement concrete pipe line in
trenches including comet joint and rubber ring.

(S.I No. 27-25-iii) ii) For outlet 150mm (6" Dia)

R.ft. 100.00 725.93 72,593.00
(S.I No. 27-25-ii)
i) For inlet 100mm (4" Dia)
R.ft. 25.00 462.80 11,570.00
(S.I No. 27-25-ii)
iv) For vent 100mm (4" Dia)
R.ft. 40.00 462.80 18,512.00
(S.I No. 27-24-vi)
iii) For overflow 50mm (2" Dia)
R.ft. 20.00 1,610.93 32,218.60
11 (S.I No 23 - 47-f Supply and fitting cast iron manhole cover with
frame weighing not less then 50 kg/sq.m (10.25
lbs/sq.ft.) 60 cm (24") dia.

Top cover
Each 2 5,025.60 10,051.20

12 (S.I No. 5-65 a) Providing, fabricating and laying deformed

Grade 60 steel reinforcement (deformed bar) for
all kinds of R.C.C work in foundation, plinth and
ground floor including the cost of straightening,
removal of rust, cutting, bending, binding,
wastage and providing such over-laps as are not
shown on the drawings. The cost of binding
wire and cement concrete spacer blocks or
chairs for binding and holding the reinforcement
in position is inclusive upto 15 ft. (5m) height

Ton 3.09 354,350.42 1,094,942.80

G. TOTAL 2,780,663.99
WATER SUPPLY SCHEME WITH SOLIARIZATION AT IQRA STREET NEAR IQRA FLOOR MILL WESTERN
BYPASS QUETTA
ENGINEER'S COST ESTIMATE BASED ON CSR-2023

WATER SUPPLY SCHEME

Item REF. Nos

Description of Items Unit Qty Rate (Rs.) Amount (Rs.)
No. CH/ITEM

Pipeline High Density Polyethylene

1 (S.I No. 3-7-b)
Earthwork excavation in open cutting upto 5ft. (1.5m)
depth for storm water channels, drains in open area,
roads, streets lanes and shoring to protect existing
works, shuttering and timbering the trenches
dressed to designed level and dimension, trimming
from trenches, backfilling and disposal of surplus
excavated material upto 50ft (15m) including
dressing, excluding removal of surface water
from drains.

45 mm o/d 36 mm i/d pipe 9.93

Cu.ft 3,375.00 33,513.75
90 mm o/d 76.60 mm i/d pipe 9.93
Cu.ft 562.50 5,585.63
125 mm o/d 106.60 mm i/d pipe 9.93
Cu.ft 225.00 2,234.25

2 (S.I No. 27-42) Providing, laying, cutting, jointing, testing and

disinfecting HDPE pipes density 700-960 kg/cu.m
and carbon black contants > 2% with DIN- 8074,
8075 or PS 3580:1997(rev.) ISO 9001-2000
pressure classification of PE -100 (black) for water
PN-10, complete in all respects with specials and
valves etc. including all fittings, connnections and
jointing material.

d) HDPE Pipe PN10 50mm) Outer dia

Rft 1,500.00 211.44 317,160.00
g) HDPE Pipe PN10 90mm) Outer dia
Rft 250.00 483.44 120,860.00
i) HDPE Pipe PN10 125mm) Outer dia
Rft 100.00 868.05 86,805.00

3 (S.I No. 27-17) Providing and installing uPVC elbow of approved

make registered with PSQCA
90 Elbow

Size 3"x3"x3"-75mm i/d

Each 2.00 340.92 681.84
Size 6"x6"x6"-150mm i/d
Each 5.00 1108.99 5,544.95
45 Elbow

Size 3"x3"x3"-75mm i/d

Each 2.00 340.92 681.84
Size 6"x6"x6"-150mm i/d
Each 5.00 1108.99 5,544.95
Equal Tee spigot

Size 3"x3"x3"-75mm i/d

Each 2.00 340.92 681.84
Size 6"x6"x6"-150mm i/d
Each 5.00 1108.99 5,544.95
Cross

Size 6"x6"x6"x6"ø-150mm i/d

Each 5.00 1108.99 5,544.95
Size 3"x3"x3"x3"ø-75mm i/d
Each 4.00 340.92 1,363.68
(S.I No. 27-40) End Plug
WATER SUPPLY SCHEME WITH SOLIARIZATION AT IQRA STREET NEAR IQRA FLOOR MILL WESTERN
BYPASS QUETTA
ENGINEER'S COST ESTIMATE BASED ON CSR-2023

WATER SUPPLY SCHEME

Item REF. Nos

Description of Items Unit Qty Rate (Rs.) Amount (Rs.)
No. CH/ITEM

Size 6"ø 150mm i/d

Each 3.00 1405.80 4,217.40
Size 4"ø 100mm i/d
Each 2.00 660.96 1,321.92
Size 3"ø 75mm i/d
Each 5.00 535.56 2,677.80
(S.I No. 27-36)
Reducer

Size 6"x4" 150mmx100mm i/d

Each 3.00 834.00 2,502.00
Size 6"x3" 150mmx75mm i/d
Each 2.00 487.32 974.64
Size 4"x3" 100mmx75mm i/d
Each 5.00 522.96 2,614.80

4 (S.I No. 23-63/a) Providing chambers 30" x 18" x 56" as per approved
design for sluice valve 3" to 12" dia. with 18" dia. C.I.
cover and frame weighing 88.9 Kg. fixed in 4" thick
R.C.C. 1:2:4 slab with re-steel 5 lbs./cu.ft and 9"
thick
burnt brick masonry walls in 1:6 cement sand
mortar, 6" thick cement concrete 1:3:6 in foundation,
1" thick
concrete 1:2:4 flooring, 1/2" thick plaster in 1:3
cement sand mortar to all inner wall surfaces,
including providing anf fixing C.I. foot rest at every
12" beyond 30" depth including curing, excavation,
back filling and disposal of surplus earth.

Each 1.00 25712.71 25,712.71

5 (S.I No. 3-14-b) Rehandling of earthwork upto single throw of
pharoah or shovel.
i. Main Pipeline
Cu.ft 15.00 4.76 71.40
6 (S.I No. 3-15-1) Rehandling of gravel work or excavated rock lead
up to 15m.
i. Main Pipeline
Cu.ft 180.00 10.75 1,935.00
7 (S.I No. 27-30) Providing and fixing C.I. sluice valve of BSS quality
and weight for asbestos cement pipe line with comet
joint and rubber ring including cost of Jointing
material.

v) Size 6"ø 150mm i/d

Each 2.00 48398.4 96,796.80
iv) Size 4"ø 100mm i/d
Each 2.00 34420.8 68,841.60
iii) Size 3"ø 75mm i/d
Each 2.00 28750.8 57,501.60
8 (S.I No. 27-32-2) Providing and fixing air valve 2.5" (65 mm) inner
dia.of
BSS quality and weight, cost of Jointing material is
included.

iv) Size 4"ø 100mm i/d

Each 20.00 54714.72 1,094,294.40
9 (N.S.R) Providing and installation Presser reducer Valve
complete in all respect.
8''-10" (200mm-250 mm) size

Each 1.00 67,500.00 67,500.00

WATER SUPPLY SCHEME WITH SOLIARIZATION AT IQRA STREET NEAR IQRA FLOOR MILL WESTERN
BYPASS QUETTA
ENGINEER'S COST ESTIMATE BASED ON CSR-2023

WATER SUPPLY SCHEME

Item REF. Nos

Description of Items Unit Qty Rate (Rs.) Amount (Rs.)
No. CH/ITEM

Total "A"(Schedule items) C/o to Summary of Cost: 2,018,710