4.

00 Lakhs
1
Drilling of 165mm dia Borewell for source - As
per sub estimate
1 x 1 1.00 No 40974.00 1 No 40974.00
2
Provision for 3HP Submersible Pumpset with
accessories as per sub estimate
1 x 1 1.00 No 43026.00 1 No 43026.00
3
Manufacture,Supply,Delivery,Installation and
Commissioning of 1000 Ltrs per hour Water
Treatment Plant (Defluoride) with Reverse
Osmosis Technology and conveyance of all
materials to site including all accessories
including packing,transportation,installation and
testing etc, complete including VAT 14.5%
1 x 1 1.00 Set 222130.00 1M 222130.00
4
Providing and Placing of Polyethylene water
storage tank double layer confirming to IS 12701-
1996 with Aqua Tech of double layer and
manufacturing with cover and suitable locking
arrangements and making necessary holes for
inlet,outlet and overflow pipes but witout fittings
and base support for tank of syntex or equivalent
make for raw water tank etc complete (B.M.S.W.
29)
1 x 1 4000 Ltrs 7.50 1 Ltr 30000.00
5
Supply,Delivery and Fixing of Stainless steel tank
of 1000 Ltrs capacity including
input,output,overflow and scour arrangements
etc complete including VAT @ 4%
1 x 1 1.00 No 45000.00 1 No 45000.00
6 Provision for VAT @ 5% 4626.00
7 Provision for Q.C. Charges @ 1.0% 925.00
8 Provision for Labour Cess @ 0.5% 436.00
9
Provision for unforeseen items for Power
charges and fluctuation of Rates etc
12883.00
TOTAL 400000.00
Executive Engineer Dy Executive Engineer Asst.Exe.Engineer,
RWS & S Division, Rajampet RWS & S Sub Division, Badvel RWS&S,Porumamilla(M).
Amount
DETAILED ESTIMATE
NAME OF WORK: Providing RO plant in Harizanawada, Mahaboob Nagar colony near 12th
ward member Jakkala Lakshmidevi house in Rangasamudram village of Porumamilla Mandal
Estimate Cost:Rs.
Sl.
No.
Description of Item No Quantity Rate per
:
: Rs:4.00 Lakhs
: PORUMAMILLA Name of the Mandal
Name of the work Providing RO plant in Harizanawada, Mahaboob Nagar
colony near 12th ward member Jakkala Lakshmidevi house
in Rangasamudram village of Porumamilla Mandal
Estimate Cost
Grant MPLADS 2013-14
S.N
o.
Item of work No. L B D Rate Amount
1 Drilling of 165 mm dia Bore well
with power rig including flushing to
the clear in all starta ,hard rock
loose soil, inserting 180 mm dia
PVC 6 kgf/Sqcm pipe casing
pipe,but excluding cost of casing
pipe and flushing the borewell at
required pressure etc. complete 1X1 110.00 110.00 Rmt 290.00 31900.00
2 Cost, Supply and fixing of 180 mm
PVC 6kg/cm2 pipe for casing
1X1 15.00 15.00 Rmt 604.92 9074.00
Total 40974.00
Executive Engineer Deputy Executive Engineer AE/AEE
RWS&S, Division, Rajampeta RWS&S Sub Division Badvel RWS&S Porumamilla
SUB ESTIMATE
Name of Sub Work : Drilling of 165 mm dia Bore well
Quantity
1
Supply and Transportation of 3.00HP 26 Stage
Three phase ISI submersible motor pumpset
suitable for 4" Bore well. Makes: Kirloskar /
Crompton / CRI / KSB / Texmo / Aryan Varsha.
(ELEC-5.4.14 of Building SoR 2013-14)
1 No. 23004.00 1 No 23004.00
2
Manufacture, Supply and Delivery of HDPE pipe
of OD 40mm,PE 100 Grade and 10 kgf/Sqcm
confirming to IS 4984-1995 including
transportation etc complete 65.00 Rmt 70.00 1 Rmt 4550.00
3 Providing suitable panel board for 3 HP SP set 1 No. 5400.00 1 No 5400.00
4
Supply of 3 Core 2.5 Sqmm Flat Copper cable as
per IS 694:1990 for Submersible Motors of
makes Finolex / GM / Million / V-Guard / Payal /
Nakoda / Gold Medal / HPL / RPG. (ELEC-1.6.10
of Building SoR 2013-14) 70.00 Rmt 8360.00 100 Rmt 5852.00
5 Supply of 40mm dia GI nipple (0.30m Length) 1.00 No. 90.00 1 No 90.00
6 Supply of 40 mm Dia GI Bends 1 No. 50.00 Each 50.00
7 Supply of MS Clamp Set 50/250mm 2 No. 400.00 Each 800.00
8 Supply of 7/18 Aluminium Service wire 80.00 Rmt 17.00 1 Rmt 1360.00
9 Supply of 180mm dia Bore Cap 1 No. 120.00 Each 120.00
10
Installation and commissioning of SP set
including all labour charges etc. complete
1 No. 1800.00 1 No 1800.00
11 TOTAL 1C to 11 43026.00
43026.00
Deputy Executive Engineer AE/AEE
RWSS, Sub division, Badvel RWSS Porumamilla
Executive Engineer
RWSS Division Rajampeta
Total
SUB ESTIMATE
Sub work :- Providing Submersible Pump Set with accessories
S.
No
Description Quantity Rate Per Amount