GOVERNMENT OF ANDHRA PRADESH

RURAL WATER SUPPLY AND SANITATION DEPARTMENT

CHANDRAGIRI - 1

DETAILED ESTIMATE

Name of the Work : Providing new Pipeline from Ravi house to gopal House
in haripuram Colony of Peruru G.P in Tirupathi Rural
mandal.

Est . Cost : Rs. 0.45 Lakhs

GRANT : GP Grants

Habitation : Haripuram Colony

MANDAL : Tirupati Rural

SUB-DIVISION : Chandragiri - 1
 SPECIFICATION REPORT

Specification report to accompany the Line Estimate for the work "
Name of work: PROVIDING FHTC'S IN B N R PETA (BY UTILIZING EXISTING INFRA & RETRO/AUG) IN
CHITTOOR (M)

Grant : Navaratnalu Pedalandariki Illu (NPI) Est.Cost :-Rs. 950000.00

The work Providing water suuply to jagananna Colony for construction purpose at C R
KANDRIGA of C R KANDRIGA GP in Penumur Mandal is Administartively sanctioned for Rs.9.50 Lakhs
vide Proceddings No.319/2020/NPI-Phase - I/AM(Engg.) Dt:21.12.2020 of the District
Collector,Chittoor.

The Governament has takenup programme Jagan anna Colony at C R KANDRIGA of C R

KANDRIGA GP in Penumur mandal. The colony is proposed with 10 plots and located at a distance from
the main village further the available yield in the existing pws scheme source is not sufficient to provide
water to the Jagan anna colony proposed in the village. Therefore new pws scheme is proposed for
Rs.9.50 Lakhs.

The Estimate is prepared with following provisions and submited for necesssary sanctiones

1 Provision is made for Drilling of bore well

2 Provision for Pumpset with its accessories

3 Provision for Pumping main

4 Provision for Gravity Main

5 Provision for Syntex tank capacity of 5000 Lts

6 Provision is made for GST @ 12%

7 Provision for Q.C.Charges @ 0.50%

8 Provision for unforeseen items

The Estimate is prepared as per the rates approveds by the District Collector,Chittoor and

as per the SSR 20-21,and the Estimate is submitted for according necessary sanction.

Asst Exe Engineer

RWS & S
PENUMURU
 DETAILED CUM ABSTRACT ESTIMATE
Name of the work: Adding of G.I Pipe and Cable wire to the PWS Scheme at Chukkavaripalle H/O
Ramabadhrapuram G.P in Gudipala mandal.
Grant: GP GF/ 15th FC Funds Estimate Cost: 1,53,000/-

Measureme
Sl. nts
Description of work No Contents Rate per Amount
No
L B D

1 Cost of 50 mm GI pipes B Class excluding GST 1x 17 6 102.00 649.30 1 Rmt 66,229.00

2 Cost of 4 Sq.mm finolex cable wire excluding GST 1x1 274.00 170.00 1 Rmt 46,580.00

3 Cost of 50mm GI Heavy couplings excluding GST 1x 17 17.00 240.00 1 No 4,080.00

4 Cost of 7/16 Alluminium Service wire excluding GST 1x1 180.00 33.00 1 Rmt 5,940.00

Being the labour charges for the erection of

submersible pump set with all accessories and running
5 1x1 1.00 5,745.00 1 Job 5,745.00
the pump set in good condition etc. complete upto 150
m depth

Sub-Total 128,574.00
6 Provision for NAC Charges @ 0.1 % 129.00
7 QC charges @ 0.5% 643.00
8 GST @ 18% 23,143.00
9 Unforeseen items of work 511.00
10 Total Estimate cost 153,000.00

Assistant Engineer
RWS&S, Gudipala (M)
 DETAILED CUM ABSTRACT ESTIMATE
Name of the Work : Providing new Pipeline from Ravi house to gopal House in haripuram Colony of
Peruru G.P in Tirupathi Rural mandal.

Grant: ZPP 15th FC Tied Funds Estimate Cost: 3,50,000/-

Measurement
Sl. s
Description of work No Contents Rate per Amount
No
L B D
BORE WELL

Geological survey charges for drilling of bore well by

1 1x1 1 1323.00 1 Job 1,323.00
the approved Geologist

Flushing of existing 163mm dia Borewell upto clear

2 depth including cost and conveyance of all materials, 1x1 1 10473.75 1 Job 10,474.00
labour charges etc complete

Drilling of Tube/Bore wells by down the hole hammer

to a finished diameter of 163mm dia in all
formations/stratus such as medium hard rock
formation, consolidation formations etc., including
drilling in over burden soils to a diameter of not less
then 200mm including inspertion of 180mm diameter
including the insetion of unplasticized PVC Pipe with
work pressure not less than 6 kg/sqm as casing pipe
confirming to IS Specification No. 4966/1988 with ISI
Mark up to depth as directed by the department and
3 -
flushing 8 hours for Bore development conducting yield
test including transportation of drilling rigs supporting
vehecles including crew charges and all other charges
as required etc., complete all done to the satisfaction of
the Department and as stipulated in the technical
specification to theis schedule but excluding the cost of
PVC Casing pipes,couplings and cap, the entire work
should be carried out as per IS 28000 part I and
II/1979. The rate is exclusive of all taxes in rural and
urban areas.

Depth of Drilling upto 150.00 Mts 1x1 60.00 60.00 578.81 1m 34,729.00

Depth of drilling from 150.00 to 250.00 Mts 1x1 95.00 95.00 661.50 1m 62,843.00

Depth of drilling from 250.00 to 350.00 Mts 1x1 0.00 0.00 718.50 1m -

Depth of drilling above 350.00 Mts 1x1 0.00 0.00 777.60 1m -

Supply and delivery of 250 mm diameter PVC pipes

with working pressure of 6 kg/sqcm as casing pipe for
3 bore wells confirming to IS Specification No. 1x1 12.00 0.00 1452.37 1m -
4958/1988 with ISI mark. Inclusive of CED and Cess
but excluding GST

Supply and delivery of 180 mm diameter PVC pipes

with working pressure of 6 kg/sqcm as casing pipe for
3 bore wells confirming to IS Specification No. 1x1 20.00 0.00 730.82 1m -
4958/1988 with ISI mark. Inclusive of CED and Cess
but excluding GST

PVC Bore cap suitable for 180mm die PVC pipe used
4 1x1 1 330.75 1 No 331.00
for bore wells . The rate exclusive of all taxes.

SUBMERSIBLE PUMPSET

Supply and Transportation of ………..,5star rated

submersible motor pumpset, confirming to IS 8034 and
motor confirming to IS 9283 with water proof
1 winding,Pump shall be suitable for various delivery
head and discharge with stainless steel shaft.Motor
suitable for working on 415V ± 10% , Three Phase 50
Hz AC supply,etc complete for 6" Bore well.

for 7.5 HP/ 20-24 Stages submersiblel pump set 1x1 - 52,030.00 1 Set -

Category 1 :Makes: Kirloskar / Crompton / Texmo / CRI

1x1 -
/ KSB/Lubi//PSG/AryenVarsha/Falcon/
Category 2 :Make : Pluga / U-Neel / Sterling /Kumar /
Unnati/zen/Duke/Lada/Ellen/ Suguna/UNItek /KSP
1x1 -
(Karunya) / Anco / Sabar/ Fitwell/ Polycab/
Deccan/Karvel/ SILVER

Cost of Control panel board of approved one with all

accessories suitable for up to 5 HP / Above 5 HP & Up
2 1x1 - 12,209.00 1 No -
to 7.50 HP / Above 7.5 HP & Up to 15 HP. The rates
are exclusive of GST
 Measurement
Sl. s
Description of work No Contents Rate per Amount
No
L B D

3 Cost of 50 mm GI pipes B Class excluding GST 1x 0 6 - 649.30 1 Rmt -

4 Cost of 4 Sq.mm finolex cable wire excluding GST 1x1 - 170.00 1 Rmt -

5 Cost of 50mm GI Heavy couplings excluding GST 1x 0 - 240.00 1 No -

6 Cost of 180mm MS bore cap excluding GST 1x1 - 545.00 1 No -

7 Cost of 50 mm MS clamp set excluding GST 1x2 - 1,035.00 1 Set -

8 Cost of 7/16 Alluminium Service wire excluding GST 1x1 - 33.00 1 Rmt -

9 Cost of 50 mm Non return valve excluding GST 1x1 - 2,825.00 1 No -

10 Cost of 50 mm GI Bends excluding GST 1x1 - 160.00 1 No -

11 Cost of 50mm MS Flange set excluding GST 1x1 - 229.00 1 No -

Being the labour charges for the erection of

submersible pump set with all accessories and running
12 1x1 - 5,745.00 1 Job -
the pump set in good condition etc. complete upto 150
m depth

Single Phase Pumpset

Supply and delivery of 2 HP/ 25 Stages, Single phase

submersible pump set as per ISI standards including
1 1x1 1 26,730.00 #REF! 26,730.00
cost and conveyance of all materials and labour
charges etc.

Cost of Control panel board of approved one with all

2 accessories suitable for up to and including 3 HP, 1x1 1 8,410.00 #REF! 8,410.00
single phase excluding GST

48 / 40mm UPVC pipe with standing upto 20 Kgs /

3 1x1 171 0 194.00 #REF! -
CM2 upto 200 Mts

4 Cost of 4 Sq.mm finolex cable wire excluding GST 1x1 210 0 164.00 #REF! -

5 Cost of 180mm MS bore cap excluding GST 1x1 0 545.00 #REF! -

6 Cost of 32 mm MS clamp set excluding GST 1x1 0 1,035.00 #REF! -

7 Cost of 32 mm GI Bends excluding GST 1x2 0 160.00 #REF! -

8 7/ 16 Alluminium service wire 1x5 90 0 33.00 #REF! -

Instalation of Submersible Pumpset including

3 Transportation, erection and Testing charges etc 1x1 1 2,318.00 #REF! 2,318.00
complete for 2 HP, single Phase Pumpset

Pipeline

Being the supply and delivery of 75 mm x 6 Kg/cm2 ISI

1 1x1 60.00 60.00 127.73 1 Rmt 7,664.00
approved PVC including all taxes etc. complete

Earth work excavation in OG soils oftrench size 0.50x

0.75 m (WidthxDepth), lowering, laying and jointing of
2 75 mm x 6 Kg/cm2 PVC pipes and refilling the trench 1x1 60.00 60.00 191.36 1 Rmt 11,482.00
with excavated soil and testing the pipe line to required
pressure etc.complete with manually.

Sub-Total 166,304.00

13 Provision for NAC Charges @ 0.1 % 166.00

14 QC charges @ 0.5% 832.00

15 GST @ 18% 29,935.00

16 Unforeseen items of work 2,763.00

17 Total Estimate cost 200,000.00

Assistant Engineer
RWS&S, Gudipala (M)
 SPECIFICATION REPORT

Specification report to accompny the Detailed Estimate for the work Providing new Pipeline from Ravi
house to gopal House in haripuram Colony of Peruru G.P in Tirupathi Rural mandal.

Grant: GP GF/ 15th FFC Funds Estimate Cost: Rs. 0.45 Lakhs

The above work Providing new Pipeline from Ravi house to gopal House in haripuram Colony of Peruru G.P
in Tirupathi Rural mandal. is Administratively sanctioned vide G.P Resolution Number: , Dated:
____________________ of the Sarpanch, __________________________ G.P under GP GF/ 15th FFC
Funds.

The Estimate is Prepared as per the Following Provisions.

PIPE LINE
Cutting of Open cc road suface with concrete saw cutter and removed with breaker including C/C of all
1
materials, labour charges etc complete

2 Being the supply and delivery of 90 mm x 6 Kg/cm2 ISI approved PVC including all taxes etc. complete

Earth work excavation in OG soils oftrench size 0.50 x 0.75 m (Width x Depth), lowering, laying and
3 jointing of 90 mm x 6 Kg/cm2 PVC pipes and refilling the trench with excavated soil and testing the pipe
line to required pressure etc.complete with manually.

5 Provision for Supervision charges @ 3 %

6 Provision for GST@18%

7 Provision for QC @0.5%

8 Provision for Unforeseen Items

The detailed estimate is prepared as per SSR 2024-25 and the work will be executed as per

Standards of APDSS

Assistant Engineer
RWS&S, Tirupati Rural (M)
w Pipeline from Ravi
al.

olony of Peruru G.P

, Dated:
GP GF/ 15th FFC

er including C/C of all

all taxes etc. complete

wering, laying and

oil and testing the pipe

will be executed as per

 DETAILED CUM ABSTRACT ESTIMATE
Name of the Work : Providing new Pipeline from Ravi house to gopal House in haripuram Colony of Peruru G.P in
Tirupathi Rural mandal.

GRANT : GP Grants Est . Cost : Rs. 0.45 Lakhs

Sl. Measurements
Description of work No Contents Rate per Amount
No
L B D

PIPE LINE

Cutting of Open cc road suface with concrete saw cutter and removed with breaker including
1
C/C of all materials, labour charges etc complete
CC Road cutting for Pipeline 0x1 - 0.50 0.17 - 3,502.00 1 Cum -
Being the supply and delivery of 90 mm x 6 Kg/cm2 ISI approved PVC including all taxes etc.
2
complete
a) From Ravi house to Gopal House 1x1 85.00 85.00
Total Quantity 85.00 184.22 1 Rmt 15,659.00

Earth work excavation in OG soils oftrench size 0.50 x 0.75 m (Width x Depth), lowering, laying
3 and jointing of 90 mm x 6 Kg/cm2 PVC pipes and refilling the trench with excavated soil and
testing the pipe line to required pressure etc.complete with manually.

a) From Ravi house to Gopal House 1x1 85.00 85.00

Total Quantity 85.00 242.14 1 Rmt 20,582.00
4 Provision for PVC and G.I Specials 5,000.00

Sub-Total 41,241.00

5 QC charges @ 0.5% 206.00

6 GST @ 18% -

7 Supervision charges @ 3% 1,237.00

8 Provision for Unforseen items of the work 2,316.00

9 Total Estimate cost 45,000.00

Assistant Engineer
RWS&S, Tirupati Rural (M)
 DATA SHEET
Name of the Work : Providing new Pipeline from Ravi house to gopal House in haripuram Colony of
Peruru G.P in Tirupathi Rural mandal.
SSR: 2024-25

Sl.
content Description of work Rate Per Amount
No
1 2 3 4 5 6.00

Earth work excavation for structures as per drawing and technical

specifications clause 305.1 in Ordinary Soils including setting
1 1.000 cu.m 216.58 1 cu.m 216.58
out ,construction of shoring and bracing, removal of stumps and other
deleterious material and disposal upto a lead of 50m

Earth work excavation for structures as per drawing and technical

specifications clause 305.1 in Ordinary Soils including setting
2 1.000 cu.m 110.48 1 cu.m 110.48
out ,construction of shoring and bracing, removal of stumps and other
deleterious material and disposal upto a lead of 50m

3 1.000 Rmt Earth work excavation in OG soils of trench size

0.70 x 1.00 m with initial lead and lift for laying and
jointing of PVC pipes and refilling the
trench with excavated soil and bringing the
surface to original level and testing the pipe line
to required pressure etc. complete

90 mm PVC Pipe Trench size 0.50 m x 0.75 m

- m3 2/3 Qty Earthwork excavation by machinery 110.48 1 cu.m -
1/3 Earthwork excavation by Manual means
0.375 m3 Earth work excavation including refilling 216.58 1 cu.m 81.22
Add 75% extra where depth is 1.5 times or
0.75*0.7*216
0.375 m3 Less than the width 1 cu.m 97.46
.58
1.000 Rmt Laying and jointing charges 1 Rmt 15.03
Municipal Corporation allowences @ 25% on Labour component 193.71 25% 48.43
Total 242.14

Supply and delivery of UPVC pipes for drinking water supplies confirming IS
: 4985/2000 with socket including transportation chrges, including CED but
4 1.000 Rmt
excluding VAT @ 5% (Resin Cost Rs. _____________/- per MT as per PH
SSR basic rate excluding CED) as per SSR

June/24
Present Resin Cost = _________/- per MT
90 mm * 6 75 mm * 6 63 mm * 6
Kg/Cm2 Kg/Cm2 Kg/Cm2
Cost of PVC Pipes as per present resin cost 184.22 127.73 93.17
CED @ 12% 0.00 0.00 -
Cess @ 3% 0.00 0.00 -
Cost of PVC pipe per Rmt 184.22 127.73 98.00

Assistant Engineer
RWS&S, Tirupati Rural (M)
 DETAILED CUM ABSTRACT ESTIMATE
Name of the Work : Providing new Pipeline from Ravi house to gopal House in haripuram Colony of
Peruru G.P in Tirupathi Rural mandal.

Grant: ZPP 15th FC Tied Funds Estimate Cost: 3,50,000/-

Measuremen
Sl. ts
Description of work No Contents Rate per Amount
No
L B D
BORE WELL

Geological survey charges for drilling of bore well by

1 1x1 1 1323.00 1 Job 1,323.00
the approved Geologist

Drilling of Tube/Bore wells by down the hole hammer

to a finished diameter of 163mm dia in all
formations/stratus such as medium hard rock
formation, consolidation formations etc., including
drilling in over burden soils to a diameter of not less
then 200mm including inspertion of 180mm diameter
including the insetion of unplasticized PVC Pipe with
work pressure not less than 6 kg/sqm as casing pipe
confirming to IS Specification No. 4966/1988 with ISI
Mark up to depth as directed by the department and
2 -
flushing 8 hours for Bore development conducting yield
test including transportation of drilling rigs supporting
vehecles including crew charges and all other charges
as required etc., complete all done to the satisfaction of
the Department and as stipulated in the technical
specification to theis schedule but excluding the cost of
PVC Casing pipes,couplings and cap, the entire work
should be carried out as per IS 28000 part I and
II/1979. The rate is exclusive of all taxes in rural and
urban areas.

Depth of Drilling upto 90.00 Mts 1x1 90.00 90.00 492.16 1m 44,294.00

Depth of Drilling from 90.00 to 150.00 Mts 1x1 60.00 60.00 526.55 1m 31,593.00

Supply and delivery of 250 mm diameter PVC pipes

with working pressure of 6 kg/sqcm as casing pipe for
3 bore wells confirming to IS Specification No. 1x1 12.00 12.00 1452.37 1m 17,428.00
4958/1988 with ISI mark. Inclusive of CED and Cess
but excluding GST

Supply and delivery of 180 mm diameter PVC pipes

with working pressure of 6 kg/sqcm as casing pipe for
3 bore wells confirming to IS Specification No. 1x1 20.00 20.00 730.82 1m 14,616.00
4958/1988 with ISI mark. Inclusive of CED and Cess
but excluding GST

PVC Bore cap suitable for 180mm die PVC pipe used
4 1x1 1 330.75 1 No 331.00
for bore wells . The rate exclusive of all taxes.

SUBMERSIBLE PUMPSET
 Measuremen
Sl. ts
Description of work No Contents Rate per Amount
No
L B D

Supply and Transportation of ………..,5star rated

submersible motor pumpset, confirming to IS 8034 and
motor confirming to IS 9283 with water proof
1 winding,Pump shall be suitable for various delivery
head and discharge with stainless steel shaft.Motor
suitable for working on 415V ± 10% , Three Phase 50
Hz AC supply,etc complete for 6" Bore well.

for 7.5 HP/ 20-24 Stages submersiblel pump set 1x1 1.00 52,030.00 1 Set 52,030.00

Category 1 :Makes: Kirloskar / Crompton / Texmo / CRI

1x1 -
/ KSB/Lubi//PSG/AryenVarsha/Falcon/

Cost of Control panel board of approved one with all

accessories suitable for up to 5 HP / Above 5 HP & Up
2 1x1 1.00 12,209.00 1 No 12,209.00
to 7.50 HP / Above 7.5 HP & Up to 15 HP. The rates
are exclusive of GST

3 Cost of 50 mm GI pipes B Class excluding GST 1x 20 6 120.00 649.30 1 Rmt 77,916.00

4 Cost of 4 Sq.mm finolex cable wire excluding GST 1x1 135.00 170.00 1 Rmt 22,950.00

5 Cost of 50mm GI Heavy couplings excluding GST 1x 22 22.00 240.00 1 No 5,280.00

6 Cost of 180mm MS bore cap excluding GST 1x1 1.00 545.00 1 No 545.00

7 Cost of 50 mm MS clamp set excluding GST 1x2 2.00 1,035.00 1 Set 2,070.00

8 Cost of 7/16 Alluminium Service wire excluding GST 1x1 90.00 33.00 1 Rmt 2,970.00

9 Cost of 50 mm Non return valve excluding GST 1x1 1.00 2,825.00 1 No 2,825.00

10 Cost of 50 mm GI Bends excluding GST 1x1 2.00 160.00 1 No 320.00

11 Cost of 50mm MS Flange set excluding GST 1x1 1.00 229.00 1 No 229.00

Being the labour charges for the erection of

submersible pump set with all accessories and running
12 1x1 1.00 5,745.00 1 Job 5,745.00
the pump set in good condition etc. complete upto 150
m depth
Sub-Total 294,674.00
13 Provision for NAC Charges @ 0.1 % 295.00

14 QC charges @ 0.5% 1,473.00

15 GST @ 18% 53,041.00

16 Unforeseen items of work 517.00

17 Total Estimate cost 350,000.00

Assistant Engineer
RWS&S, Gudipala (M)
 COMPARTIVE STATEMENT CUM COMPLETION REPORT
Name of the Work : Providing new Pipeline from Ravi house to gopal House in haripuram Colony of Peruru G.P in Tirupathi Rural mandal.
Grant: ZPP 15th FC Tied Funds MB. No: 3779-B Est . Cost : Rs. 0.45 Lakhs

Sl. As per Sanctioned Estimate As per Completion Report

Description of work Excess Less Remarks
No. Qty Rate per Amount Qty Rate per Amount
1 2 3 4 5 6 7 8 9 10 11 12 13
BORE WELL
Geological survey charges for drilling of bore well by the approved
1 1.00 #NAME? 1 Job #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
Geologist

Drilling of Tube/Bore wells by down the hole hammer to a finished

diameter of 163mm dia in all formations/stratus such as medium
hard rock formation, consolidation formations etc., including drilling
in over burden soils to a diameter of not less then 200mm
including inspertion of 180mm diameter including the insetion of
unplasticized PVC Pipe with work pressure not less than 6 kg/sqm
as casing pipe confirming to IS Specification No. 4966/1988 with
ISI Mark up to depth as directed by the department and flushing 8
2
hours for Bore development conducting yield test including
transportation of drilling rigs supporting vehecles including crew
charges and all other charges as required etc., complete all done
to the satisfaction of the Department and as stipulated in the
technical specification to theis schedule but excluding the cost of
PVC Casing pipes,couplings and cap, the entire work should be
carried out as per IS 28000 part I and II/1979. The rate is exclusive
of all taxes in rural and urban areas.

Depth of Drilling upto 90.00 Mts 90.00 #NAME? 1 m #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
Depth of Drilling from 90.00 to 150.00 Mts 60.00 #NAME? 1 m #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
Depth of drilling from 150.00 to 250.00 Mts 75.00 #NAME? 1 m #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
Supply and delivery of 250 mm diameter PVC pipes with working
pressure of 6 kg/sqcm as casing pipe for bore wells confirming to
3 10.00 #NAME? #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
IS Specification No. 4958/1988 with ISI mark. Inclusive of CED and
Cess but excluding GST
Supply and delivery of 180 mm diameter PVC pipes with working
pressure of 6 kg/sqcm as casing pipe for bore wells confirming to
3 22.00 #NAME? 1 m #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
IS Specification No. 4958/1988 with ISI mark. Inclusive of CED and
Cess but excluding GST
PVC Bore cap suitable for 180mm die PVC pipe used for bore
4 1.00 #NAME? 1 No #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
wells . The rate exclusive of all taxes.
SUBMERSIBLE PUMPSET -
1 #NAME? -
#NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?

2 #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
Sl. As per Sanctioned Estimate As per Completion Report
Description of work Excess Less Remarks
No. Qty Rate per Amount Qty Rate per Amount
1 2 3 4 5 6 7 8 9 10 11 12 13
3 #NAME? 48.00 #NAME? ### #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
4 #NAME? 66.00 #NAME? ### #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
5 #NAME? 10.00 #NAME? ### #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
6 #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
7 #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
8 #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
9 #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
9 #NAME? 2.00 #NAME? ### #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?
10 #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?

11 #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME? ### #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

QC charges @ 0.5% #NAME? #NAME? #NAME? #NAME?

GST @ 18% #NAME? #NAME? #NAME? #NAME?

Provision for NAC Charges @ 0.1 % #NAME? #NAME? #NAME? #NAME?

Unforeseen items of work 623.00 2,316.00 1,693.00 -

Total Amount #NAME? #NAME? #NAME? #NAME?

As per Original Estimate : #NAME? Excess : #NAME?

As per Execution : #NAME? Less : #NAME?
#NAME? #NAME?

Assistant Engineer
RWS&S, Gudipala (M)
 FHTC SUB-ESTIAMTE (FOR NEW LINES)
Construction of Functional House Hold Tap connection with PP Saddle, FCV, Compression
MTA/FTA , MDPE Pipe, GI Pipe and CP bib cock

Providing 15mm dia House Hold service connection as per standard specification

S.
Description No L B D Qty UNIT Rate per Amount
No
Supply & Fixing of House service connections
(PP Saddle) PP Clamp saddles-PP clamp
Saddles shall bemaunfactured by injection
moulding usingvirgin polypropylene. Mechanical
tappingsaddles for water works purposes
anddesigned for use with PVC/PE pipe as per
IS4985/IS 4984 respectively. These
saddlesshould be contoured to fit around the
pipe. PPsaddles shall be Blue/Black moulded-in
withNickel plated Brass / SS 304 metal
femalethreaded outlets. Seal shall be
thermoplasticelastomer rubber suitable for
drinking waterand nut-bolt-washer with SS. The
PP Clampsaddle fittings shall be moulded with
SS304/Nickel plated Brass female threaded
outletinserted to connect necessary fittings.
1 1X1 1 NO 677.97 No 678.00
Threaddimension shall conform to IS-554/ISO-
7.Adequate thickness of PP shall be provided
tohold brass insert in place and avoid
leakagewhile pressure applications. Fasteners
shall bethreaded type, with SS. Fasteners of
size125mm and above. The grade of raw
materialused must be certified by WRAS, UK for
typetest as per BS 6920 from their
certifiedlaboratories like NSF International Ltd.
UKand certificate of Compliance to be
producedfor the following parameters: i) Odour
&Flavour of water ii) Appearance of water
iii)Growth of Micro Organism iv) Extraction
ofSubstances that may be of concern to
publichealth (Cyto
Cost and Supply of toxicity) v) Extraction
tamper proof of
house hold
Metals (as per
Non return SoRFlow
cum 21-22) excluding
control GST
valve (with all
three parts made by using solid steel bars of SS
316) with CNC machine make and of 15 mm dia
designed for 5 LPM discharge @0.5 bar pressure
2 loss, not exceeding the flow of 7 LPM at 1 bar 1X1 1 NO 265.00 No 265.00
pressure and working on float principle (as per
CPHEO manual) including cost of materials,
manufacturing, loading, unloading, stacking,
transit insurance, transporation but excluding
GST.

Cost, Supply and fixing of compression

fittings shall comply with ISO 17885 2015, PN-
16 rating and manufactured from virgin resin of
PE-80 having blue colour.Raw material must be
WRAS approved as per BS 6920 for effect on
water quality intended for human
consumption.Compression fittings should have
3 moulded in SS 304 threaded insert outlet with
thread dimension conforming to IS 554/IS07.
The cost shall include testing of all materials,
labour all taxes(central and state) inspection
charges, transporatation up to site, transit
insurance, loading, unloading, stacking and
fixing etc, complete as specified and directed by
the departmet engineer incharge excluding GST
S.
Description No L B D Qty UNIT Rate per Amount
No

Compression male/female threaded

a 1X2 2 NO 139.83 280.00
adaptor with SS insert D20 mmx 1/2"

Manufacture, Supply & delivery of MDPE pipe

confirming to ISO 4427 Part 2 of PE-80 grade
material along with all fittings, including cost of
4
materials, manufacturing, loading, unloading,
stacking, transit Insurance, transportation but
excluding GST

20mm OD MDPE pipe (Pipe series SDR 11) PN

a 1 3.00 3.00 RM 27.00 81.00
12.5 pressure class

Laying, Jointing of 20mm dia MDPE pipes

b including trench excavation upto 0.6 mts depth 1 3.00 3.00 RM 35.00 105.00
including testing etc., complete

cost & supply of 15 mm dia GI Pipe Medium

Grade Properties & weight as per IS 12391 ISI
5 mark with GI Fittings including the cost of pipe & 1X1 1.40 1.40 RM 188.00 mts 263.00
its fittings, labour charges etc complete
excluding GST

S&F of 15 mm brass body Chromium Plated

finish bib tap of not less than 300 grams
6 weight screw type (full turn) with internal 1X1 1 NO 210.00 No 210.00
/external threaded connection conforming to IS
8931 without GST

Sub total 1882.00

7 Add for contractor profit & over heads 13.615%

8 unforseen items

Grand TOTAL 1882.00

Assistant Engineer
RWS&S, Gudipala (M)
 1 2 3 4 5 6
#NAME? #NAME?

#NAME? #NAME?

Date………….200
Signature of Contractor Check Measurement certificate

Certificate that the proceding claim id counect that the of worked that
necessary measurement have been made by me on Certified the only cheked
and recorded on page Meterals were
Measurement Book No and that the work
had been satisfactory perfofemed Measured by me on
Certified also that the materials billed for have
been received and brought to account
Dated

Assistant Engineer
RWS&S, Gudipala

Memorandum of Payments Made

Rs Ps Rs Ps
Total valve of work done
Amount of previous payments from last certificate No of towarded
1 2 3 4 5 6
With account for
Fines and other deducation up to date Rs
By Cssh
Payments now made } Cheque No.
Valve of stock supplied
Balance due
 CONTRACT CERTIFICATE
CC 2nd and Part MB. No: 3779-B
Name of the Work : Providing new Pipeline from Ravi house to gopal House in haripuram Colony of Peruru G.P in Tirupathi
Rural mandal.
Name of the Contractor: M/s. Mohan Electricals and Hardwares, Pakala.

Admin. Sanction no & Date: Procs Roc No: E6/1620/2024, Dated: 16.08.2024 of the Chief Executive Officer, ZPP, Chittoor

Tech. Sanction No & Date: SDR No: /2024-25, Dated: 16.08.2024 of the Deputy Executive Engineer, RWS&S Sub-Division,
Chittoor.
GRANT : GP Grants Est . Cost : Rs. 0.45 Lakhs

Amount
Quantity Rate Since last
executed Description of Work Per Upto Date
Certificate
up to date
Rs. Ps. Rs. Ps. Rs. Ps.
1 2 3 4 5 6
BOREWELL

#NAME? #NAME? #NAME? #NAME? #NAME? -

#NAME?

#NAME? #NAME? #NAME? 1m #NAME?

#NAME? #NAME? #NAME? 1m #NAME?
#NAME? #NAME? #NAME? 1m #NAME?

#NAME? #NAME? #NAME? 1m #NAME?

#NAME? #NAME? #NAME? 1m #NAME?

#NAME? #NAME? #NAME? 1m #NAME?

SUBMERSIBLE PUMPSET
 1 2 3 4 5 6

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

Net Value of Workdone #NAME? #NAME?

QC charges @ 0.5% #NAME? #NAME?

GST @ 18% #NAME? #NAME?

Provision for NAC Charges @ 0.1 % #NAME? #NAME?

Unforeseen items of work

1 2 3 4 5 6

Total Amount #NAME? #NAME?

 1 2 3 4 5 6
#NAME? #NAME?

#NAME? #NAME?

Date………….200
Signature of Contractor Check Measurement certificate

Certificate that the proceding claim id counect that the of worked that
necessary measurement have been made by me on Certified the only cheked
and recorded on page Meterals were
Measurement Book No and that the work
had been satisfactory perfofemed Measured by me on
Certified also that the materials billed for have
been received and brought to account
Dated

Assistant Engineer
RWS&S, Gudipala

Memorandum of Payments Made

Rs Ps Rs Ps
Total valve of work done
Amount of previous payments from last certificate No of towarded
1 2 3 4 5 6
With account for
Fines and other deducation up to date Rs
By Cssh
Payments now made } Cheque No.
Valve of stock supplied
Balance due
 CONTRACT CERTIFICATE
CC 1st and Part MB. No: 3779-B
Name of the Work : Providing new Pipeline from Ravi house to gopal House in haripuram Colony of Peruru G.P in Tirupathi
Rural mandal.
Name of the Contractor: M/s. DNC Bore Wells, Chittoor

Admin. Sanction no & Date: Procs Roc No: E6/1620/2024, Dated: 16.08.2024 of the Chief Executive Officer, ZPP, Chittoor

Tech. Sanction No & Date: SDR No: /2024-25, Dated: 16.08.2024 of the Deputy Executive Engineer, RWS&S Sub-Division,
Chittoor.
GRANT : GP Grants Est . Cost : Rs. 0.45 Lakhs

Amount
Quantity Rate Since last
executed Description of Work Per Upto Date
Certificate
up to date
Rs. Ps. Rs. Ps. Rs. Ps.
1 2 3 4 5 6
BOREWELL

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

#NAME?

#NAME? #NAME? #NAME? 1m #NAME? #NAME?

#NAME? #NAME? #NAME? 1m #NAME? #NAME?
#NAME? #NAME? #NAME? 1m #NAME? #NAME?

#NAME? #NAME? #NAME? 1m #NAME? #NAME?

#NAME? #NAME? #NAME? 1m #NAME? #NAME?

#NAME? #NAME? #NAME? 1m #NAME? #NAME?

Net Value of Workdone #NAME? #NAME?

QC charges @ 0.5% #NAME? #NAME?

GST @ 18% #NAME? #NAME?

Provision for NAC Charges @ 0.1 % #NAME? #NAME?

1 2 3 4 5 6
Unforeseen items of work
Total Amount #NAME? #NAME?
 DATA SHEET

#REF!

Grant : JJM (Jal Jeeven Mission) #REF!

Pipe Line ~ Data Sheet SSR 2020-21
SL
Content Description of Work Rate Per Amount
No
for 63/75 mm dia Distribution Lines
Earth work excavation for structures as per drawing and technical
specifications clause 305.1 in Ordinary Soils including setting
1 1.00 cu.m out ,construction of shoring and bracing, removal of stumps and 89.58 1 cu.m 89.58
other deleterious material and disposal upto a lead of 50m using
Machinery

Earth work excavation for structures as per drawing and technical

specifications clause 305.1 in Ordinary Soils including setting
2 1.00 cu.m out ,construction of shoring and bracing, removal of stumps and 167.44 1 cu.m 167.44
other deleterious material and disposal upto a lead of 50m using
Manual as per Std Data

Earth work excavation in OG soils of trench size 0.50*0.50 m with

initial lead and lift for laying and jointing of PVC pipes and refilling
1.00 Rmt
the trench with excavated soil and bringing the surface to original
level and testing the pipe line to required pressure etc. complete

3 for ~ 20mm PVC / HDPE / uPVC Pipes

Laying, jointing of PVC/HDPE pipes as per BIS No.7634 part-III/75

1 Rmt for PVC and BIS No.7634 part-II/75 for HDPE pipes including trench 33.00 1 Rmt 33.00
excavation and refilling. For 20 mm Dia PVC Pipe

Total : 33.00

Earth work excavation in OG soils of trench size 0.5*0.75 m with

initial lead and lift for laying and jointing of PVC pipes and refilling
1.00 Rmt
the trench with excavated soil and bringing the surface to original
level and testing the pipe line to required pressure etc. complete
4 For 75mm PVC Pipe (for Manual excavation)
0.375 m3 Earth work excavation including refilling with Manual quantity 167.44 1 cu.m 62.79
Add 120% extra where depth is 1.5 times or more than the width 1.2*167.4
0.375 m3 1 cu.m 75.35
for Manual only 4
1 Rmt Laying and jointing charges 10.02
Over head charges @13.615% 0.00
Total : 148.16
B Data for FHTC / Tap Connection GI 15 mm Dia for 63 / 75 mm dia Internal Distribution Line

1.00 Rmts Earth Work Charges including Refiling for 63/75 mm dia PVC Pipe 138.14 1 Rmt 138.14

2.00 Rmts Earth Work Charges including Refiling of 15 mm Dia GI Pipe 33.00 1 Rmt 66.00

1.00 No Cost of 75 mm dia Service Saddle PVC 61.00 1No 61.00

1.00 No Cost of 15 mm Dia Gun Ferrol 385.00 1No 385.00

2.00 Rmts Cost of 15 mm Dia GI Pipe Medium 103.00 1 Rmt 206.00

1.00 No Cost of 15 mm Dia GI Nipple 9" long 18.00 1No 18.00

1.00 No Cost of 15 mm Dia GI Coupling 18.00 1No 18.00

2.00 No Cost of 15 mm Dia GI Elbow 30.00 1No 60.00

1.00 No Cost of 15 mm Dia SS Tap 210.00 1No 210.00

1.00 No Labour charges for fixing of specials for 3 RMT length 475.00 1No 475.00

Total : 1637.14

#REF!
#REF!
 DATA SHEET (PIPE LINE FINISHED ITEM)

#REF!

SSR 2020-2021

S.No content Description of work Rate Per Amount

1 2 3 4 5 6

Construction of pipeline for water supply with PVC pipes as per IS:4985-1988, with its
amendments and revisions thereon including supply of pipes, necessary specials
such as bends, Tees, etc. lowering, laying and jointing of pipe lines true to alignment
and gradient, trench excavation (Earthwork excavation in all soils up to SDR) for
pipelines in all soils except rock requiring blasting and refilling trenches with
1 Rmt
excavated earth (other than rocky soils and boulders) with watering and tamping and
removing surplus earth from site of work and filling the pipeline with water and
testing etc., complete. The rates are inclusive of cost and conveyance of all
materials and labour charges for finished item of pipeline work, but excluding CED
and other taxes

63 mm * 4 75 mm * 4
Pipe Size & Gauge
Kg/Cm2 Kg/Cm2

Trench Size (m) 0.50 x 0.75 0.50 x 0.75

Cost of Pipe 80.56 115.77

Cost of Specials (1.20% of pipe cost) 0.97 1.39

Earth work and L & J #REF! #REF!

#REF! 0.00 0.00

Total #REF! #REF!

#REF!
#REF!
 DETAILED ESTIMATE

Name of work: PROVIDING FHTC'S IN B N R PETA (BY UTILIZING EXISTING INFRA & RETRO/AUG) IN
CHITTOOR (M)
Est:: 17.00 Lakhs
Sl. Description of work Measurement Conte Rate Pe Amount
N No L B D
o nts r
1 2 3 4 5 6 7 8 9 10
BOREWELL
1 Gological survey charges
1 x 1 1.00 Job 1300.00 1 job 1300.00
2
Drilling of Borewells to a finished diameter of 163mm dia in all straaus , including
drilling in over burdern soils to a diameter of not less then 200mm including insetion
of 180mm diameter unplasticized PVC Pipe with work pressure not less than 6 kg/sqm
as casing pipe confirming to IS Specification No. 4966/1988 up to depth as directed
by the department and flushing 8 hours for Bore development conducting yield test
including transportation of drilling rigs supporting vehecles including crew charges
and all other charges as required etc., complete all done to the satisfaction of the
Department and as stipulated in the technical specification but excluding the cost of
PVC Casing pipes,couplings and cap,

Depth of Drilling upto 150.00 Mts 1 x 1 150.00 150.00 Mts 410.00 1 Mtr 61500.00
from 150.00 to 250.00 Mts 1 x 1 100.00 100.00 Mts 470.00 1 Mtr 47000.00
3 Supply and delivery of 180mm diameter PVC
pipes with working pressure of 6 kg/sqcm as
casing pipe for borewells confirming to IS
Specification No. 4958/1988 with ISI
mark.inclusive of CED and Cess but excluding
VAT
1 x 1 16.00 10.00 Mts 622.00 1 Mtr 6220.00
PVC Borecap suitable for 180mm dia PVC pipe
4 used for borewells . The rate exclusive of all
taxes.
1 x 1 1.00 No 250.00 1 No 250.00
PUMPSET
5 Supply and dilivery of 7.50 HP/ 25 Stage
submersible pump set as per ISI standards incuding cost
and conveyance of all materials and labour charges etc.
1 x 1 1.00 Set 49005.00 1 Set 49005.00
6
Cost of Control panel board of approved one with
all accessories suitable for 10.00 HP excluding
taxes
1 x 1 1.00 Set 12012.00 1 No 12012.00
7 Cost of 4.00Sqcm PVC Flat Cable
1 x 1 250.00 250.00 Mtr 125.40 1 Mtr 31350.00
8 Cost of 50 mm GI pipes B Class excluding VAT
1 x 1 246.00 246.00 Mtr 415.00 1 Mtr 102090.00
9 Cost of 50mm GI Heavy couplings excluding VAT
1 x 43 43.00 Nos 240.00 1 No 10320.00
10 Cost of 180mm MS bore cap excluding VAT
1 x 1 1.00 No 545.00 1 No 545.00
11 Cost of 50 mm MS clamp set excluding VAT
1 x 1 1.00 Sets 1035.00 1 Set 1035.00
12 Cost of 7/16 Service wire excluding VAT
1 x 1 180.00 180.00 Mtr 24.41 1 Mtr 4394.00
13 Cost of 50 mm Non return valve excluding VAT
1 x 1 1.00 No 1804.00 1 No 1084.00
14 Cost of 50 mm GI Bends excluding VAT
1 x 1 2.00 No 165.00 2 No 330.00
15
Being the labour charges for the erection of
submersible pump set with all accessories and
running the pump set in good condition etc.
complete
1 x 1 1.00 Job ### 1 Job 3399.00
PUMPING MAIN
16
Earthwork excavation for trench of size 0.50x0.75 mts in OG/ HSC soils for
Pipeline work , laying and joinitng of 75x6 Kg/Sqcm PVC Pipes using cement
solvent and PVC specials required , testing of pipeline to desired pressure ,
refilling the trench with excavated earth confirming to its original level by
depositing surplus earth etc complete
1 x 1 300.00 300.00 Mtr #REF! 1 Mtr #REF!
17
Cost of 75x6 Kg/Sqcm PVC Pipes
1 x 1 300.00 300.00 Mtr #REF! 1 Mtr #REF!
Gravity main
18
Earthwork excavation for trench of size 0.50x0.75 mts in OG/ HSC soils for
Pipeline work , laying and joinitng of 75x4 Kg/Sqcm PVC Pipes using cement
solvent and PVC specials required , testing of pipeline to desired pressure ,
refilling the trench with excavated earth confirming to its original level by
depositing surplus earth etc complete
1 x 1 400.00 400.00 Mtr #REF! 1 Mtr #REF!
19
Cost of 75x6 Kg/Sqcm PVC Pipes
1 x 1 400.00 400.00 Mtr #REF! 1 Mtr #REF!

20
Provision for PVC and GI Specials --LS-- 5000.00

21 Earth work exacavation and depositing on bank with intial lead and
lift in HSC soils for foundations

1 x 0.785 4.00 4.00 0.60 7.54 Cum #REF! 1 Cum #REF!

22 Cement concrete (1:6:10) hand mixing using 40 mm metal including
cost and conveyances and labour charges etc. complete

1 x 0.785 4.00 4.00 0.15 1.88 Cum #REF! 1 Cum #REF!

23 RR Masonary in CM(1:8)using RR Stone including cost and
conveyances and labour charges etc. complete

1 x 0.785 4.00 4.00 1.50 18.84 Cum #REF! 1 Cum #REF!

24 Plastering with C.M. (1:5) 20 mm thick including cost and
conveyances of all materials and labour charges etc. complete

1x 3.140 4.00 1.20 15.07 Sqm #REF! 1 Sqm #REF!

25
Painting with Snow cem in two coats including cost and conveyances
of all materials and labour charges etc. complete
1x 3.140 3.00 1.20 11.30 Sqm #REF! 1 Sqm #REF!
26 Supply and delivery of Poly etheylene water storage tank at all floor level with
double layer approved brand and manufacture with cover and suitable
locking arrangements and making necessary holes for inlet, outlet and over
flow pipes but with out fittings and base support for tanks including all labour
cahrges etc. complete

1X 1 5000 5000.00 Lt 6.00 1 Lt 30000.00

27
Provision for Power supply charges
LS 80000.00
28
Provision for GST @ 12% #REF!

29 Provision for QC Charges @ 0.50% #REF!

30 Supervision charges @ 3% #REF!

31 Unforeseen items of work #REF!

Total : 950000.00

Asst.Exe.Engineer
RWS&S-Chittoor
 OHSR DATA
#REF!

Capacity of Reservoir 20 KL
Staging (St) 9.65 m
Wind pressure as per estimate (Wf 150 Kg/Cm2 Dia (m)
Cost of steel and cement for the month Oct/20 Side wall height
Cost of Cement as on Tech Sanction month (Rc) 1 Mt (m)
3680.00
Cost of Steel as on Tech Sanction month (Rs) 40500 1 Mt
Cost of Cement as per PH SSR 3672.00 1 Mt
Cost of Steel as per PH SSR 40500.00 1 Mt
Wind pressure as per PH SSR 250 Kg/Cm2
Type of Foundation (Raft / Individual) Raft
SSR 2020-21
S.No Description of work Rate per Amount
Construction of circular OHSR with VRCC M - 30 Design mix using 20 mm size machine crushed
metal for elevated service reservoir of approved type design with single compartment inside dia
of 4 .00 & 1.9 0 m height side walls below the top of slab and capable of holding 20000 Lts with
staging of 9.65 mt. and with Raft Foundation including CM(1:3) 12 mm thick with 2% acco proof
powder and out side with CM(1:3) 8 mm thick, for a finished work inculuding 2 coats of snow
cem painting for external surfaces and Three coats of epoxy paint to inner surfaces of the
reservoir including roof cover slab, including lettering and fixing of all required fixtures pipes,
bends, valves etc. for vertical connections, but excluding the cost fo pipes, bends and valves etc.
complete as per Dept. designs and drawings, with the following fixtures.

a) RCC or Aluminium Ladder of width 0.60m inside

b) Spiral stair case out side the reservoir up to 20
KL
c) Lightening arrestor including conductor and
earthing
d) Water level indicator of approved pattern with
ebonite / copper float
e) RCC Ventilator with copper or stainless steel fly
proof mesh
f) DI Manhole cover and cover 0.60 x 0.60 m - 2 Nos

g) Railing to be provided for the gallery and stair

case shall be stainless steel grade 304 for a height
of 1.20 m

Rate for VRCC OHSR including fixtures with a

staging of 10 m. with raft foundation and rate of
1 39.80 1 Lt 39.80
cement Rs. 3900/- per Tonne and Rs. 43500/- per
Tonne for Steel.

2 Add for staging (St - 10) * 0.10*SSR rate 0.00

3 Deduct for staging ( 10 - St) * 0.05*SSR Rate -0.02

Basic Cost 39.78

4 Variation in cost of cement
((Rc -3900)/3900) * 0.07*Basic rate 0.01

5 Variation in cost of Steel

(Rs - 43500) * 0.00002*Basic rate 0.00

Deduct for wind pressure at 5% for every

6
100 Kg/Cm2
(250 - Wf) * 5% * Basic rate/100 -1.99

7 Add 10% for Rural areas 3.78

8 Overhead charges @ 13.615% 5.66

TOTAL 47.24

#REF! #REF!
#REF! #REF!