MUNICIPAL CORPORATION, ELURU

Name of work:Providing Water supply facilities to the Sanivarapu peta ( Ac.20.29, 1094 plots )
urben Housing lay-out covered under Navaratnalu Pedalandariki Illu.
Estimate Amount: Rs 35.00
TENTATIVE ABSTRACT ESTIMATE
S.
No Description of Work No L B D Quantity Rate Per Amount

1 2 3 4 5 6 7 8 9 10

Earthwork excavation for structures as per drawing and

technical specifications Clause 305.1 including setting out,
construction of shoring and bracing, removal of stumps and
1 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

for Sintex tank base 1 99 2.00 2.00 0.20 79.20

Say 79.20 211.91 1 Cum 16783
Filling in foundation trenches as per drawing and technical
2 specification Clause 305.3.9 MORD & 304 MORTH for
foundations of cc drains/buildings using Quarry Dust
for Sintex tank base 1 99 2.00 2.00 0.10 39.60
Say 39.60 1178.05 1 Cum 46651

Plain cement concrete (1:4:8) using 40mm M/c SS5 HBG

3 including machine mixing , laying, compacting, finishing ,
curing etc., for foundations of CC drains and culverts

for Sintex tank base 1 99 1.50 1.50 0.10 22.28

Say 22.28 4405.35 1 Cum 98129

VCC (1:3:6) using 20 mm HBG graded metal machine

crushed granite from approved quarry including cost and
conveyance of all materials like cement, sand, coarse
aggregate, water etc. to site, excluding seigniorage charges,
on all materials and including all charges for machine mixing,
4 laying concrete in under bed, compacted by vibration
including curing for 14 days complete but excluding cost of
steel and its fabrication charges for finished item of work as
per drawings and technical specifications Clause 802, 803,
1202 & 1203 MORD and 1500, 1700 & 2100 MORTH Nominal
mix 1:3:6 without Formwork

for Sintex tank base 1 99 1.50 1.50 0.45 100.24

Say 100.24 4956.81 1Cum 496858
Supply and delivery, Erection of Sintex Tanks 1000 lts
capacity P.N.6 Kgs/Cm2 Pressure ISI make including cost
5
and conveyance of meterial including all charges etc.,
complete
for Sintex tank 1 99 1000.00 99000 Lts 5.68 1 Lts 562320
Supply and delivery, Erection of 20 HP Submergible otar with
all necessary accesries accessories ISI make including cost
6
and conveyance of meterial including all charges etc.,
complete
4 no's 200000 10no 800000

Page 1 of 4
S.
No Description of Work No L B D Quantity Rate Per Amount

1 2 3 4 5 6 7 8 9 10
Supply and delivery of OD HDPE pipes confirming to IS 4984-
1995 P.E.100 grade, P.N.6 Kgs/Cm2 Pressure ISI make
7
including cost and conveyance of meterial including all
charges etc., complete
160mm dia HDPE pipe 1 1 73.00 73.00
160mm dia HDPE pipe 1 1 68.00 68.00
160mm dia HDPE pipe 1 1 87.00 87.00
160mm dia HDPE pipe 1 1 15.00 15.00
243.00 243.00 639.65 1 Rmt 155435
For 90 mm dia 1 9 50.00 450.00 149.90 1 Rmt 67455
For75 mm dia 1 8 55.00 440.00 104.53 1 Rmt 45993
1133.00

8 Supply and Delivery of HDPE Sepcials including all Charges

110mm dia HDPE Collars 1 16 16.00 210.19 Each 3363
110mm dia MS Flange 1 16 16.00 160.20 Each 2563
110mm Flange Washers 1 16 16.00 60.00 Each 960
110mm dia HDPE Bend 1 2 2.00 411.29 Each 823
140 X 160 mm dia HDPE
1 2 2.00 697.60 Each 1395
reducers
140 X 125 mm dia HDPE
1 2 2.00 499.91 Each 1000
Reducers
125 X 110 mm dia HDPE
1 2 2.00 361.30 Each 723
Reducers
160 X 160 X 160mm dia
1 2 2.00 1432.69 Each 2865
HDPE Tee
100mm dia MS Dummy Plate 1 1 1.00
, 110mm dia HDPE Tee 1 2 2.00 338.57 Each 677
9 Supply and Delivery of CI Specials including all charges

100mm dia CID/F Sluice

1 4 4.00 30000.00 Set 120000
Valves with P.N 1.0

100mm dia Class X CID Joints

1 5 5.00 539.50 Each 2698
with rubber rings bolts nuts

150mm dia Class X CID Joints

1 6 6.00 859.74 Set 5158
with rubber rings bolts nuts

10 Supply and Delivery of GI Specials including all charges

100mm dia X 90' GI Bends 1 2 2.00 1685.00 Each 3370

100mm dia GI Socket 1 1 1.00 485.00 Each 485

100mm X 300mm GI Nipple 1 2 2.00 560.00 Each 1120

Page 2 of 4
S.
No Description of Work No L B D Quantity Rate Per Amount

1 2 3 4 5 6 7 8 9 10
Supply, Delivery of D.I double flanged short/Long body or
Wafer Type patternButterfly Valves for the following dia.
conforming to IS 13095 (with up to date amendments, if any)
11 manually operated having Body, Disc with D.I; Shaft, Seating
ring, internal fastenings with Stainless steel (IS: 6603);
External bolting with Carbon steel; Seat with Nitrile or EPDM
rubber; excluding transportation and all taxes, complete.
100mm DI Air Valve 1 1 1.00 18496.52 Each 18497

Supply and delivery of MS bolts, nuts with double washers

12
including cost and conveyance of material and all charges
1/2" X 4" 1 1 52.00 52.00
1/2"X5" 1 1 5.00 5.00
57.00 126.11 1 Kg 7188
Supply and delivery of 6MM thick rubber insertion sheet
13
inculding all charges
1 1 35.00 35.00
35.00 105.66 1 Kg 3698
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
14 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
110mm dia HDPE pipe 1 1 243.00 0.40 0.50 48.60
For 90 mm dia 1 1 450.00 0.40 0.50 90.00
For75 mm dia 1 1 440.00 0.40 0.50 88.00
226.60 342.19 1 Cum 77539
Laying and jointing of HDPE pipes by butt fusion weiing as per
IS: 7634 - part-II/1975 as amened from time to time to the
15
alignment an gradient an testing the pipeline to the required
pressure.
110mm dia HDPE Pipe 1 1 243.00 243.00 44.30 1 Rmt 10765
Collection and supply of stone crushed dust including cost
and conveyance of materials to work site, all labour charges
16
and stacking to deptl guage etc., complete for use as binder
for WBM/sub-base
1 1 243.00 0.50 0.10 12.15
12.15 1178.05 1 Cum 14313
Refilling the pipe line trenches with excavated earth including
17
sectioning leveling etc., complete. As per earth work quantity
1 1 226.60 226.60
1 1 12.15 -12.15
214.45 27.15 1 Cum 5822

Page 3 of 4
S.
No Description of Work No L B D Quantity Rate Per Amount

1 2 3 4 5 6 7 8 9 10
Inter Connection charges for existing distribution pipe
18 line to newly laid distribution pipe line including fitter and
helper charges etc., Complete.

315mm dia HDPE Pipe to

1 0 0.00 4000.00 1 Job 0.00
110mm dia HDPE Pipe line

Providing tap connection to Sintex tank on New

19 distribution Pipe line including cost and conveyance of
materials and all charges etc..,Complete
1 1 99 99.00
99.00 2500.00 Each 247500
20 Provision for providing shed for Existing Bore wel etc 2 no's 65000 1 no's 130000
Provision for Power connection for exisitng running
21 2 no's 55000 1 no's 110000
power bores

Sub Total 3062146

22 Provision for GST @ 12% 367458
23 unforeseen items L.S. 70396
3500000

Assistant Engineer, Deputy Executive Engineer,

Municipal Corporation, Eluru.
Municipal Corporation, Eluru

Page 4 of 4