3

Abstract of Cost
Construction of Lift Water Supply Scheme for Dehar and Multi Village Group Piped Water Supply Scheme for Part of Sundernagar Block of Mandi
District (H.P) [SH: Re-Survey, Designing, Construction, testing and commissioning of Lift Water Supply Scheme including all contingent Civil,
Electrical, Mechanical, Piping and Instrumentation works with trial run and commissioning of all works operation & maintenance of entire Project
for 5 years.]

Sr.No Description Qty Rate Unit Amount

1 Mahindra Scorpio S11-BS IV. 1569713.00

Labor Rates
Driver for 1st years 365 Days 119233.00
Driver for 2nd years 131156.00
3rd year 144272.00
4th year 158699.00
5th year 174569.00
6th year 192026.00
7th year 211229.00
8th year 232352.00
Total:- 1363536.00
S/Total 2933249.00
Add 10% contractor profit 293325.00
Add 5% overhead charges 146662.00
Total:- 3373236.00
Add 12% GST (Labour only) 163624.00
Total:- 3536860.00
Add 1% labour cess 35369.00

Cost for 08 years Total:- 3572229.00

Executive Engineer
I&P.H Division Sunder Nagar
 3
Abstract of Cost
Construction of Lift Water Supply Scheme for Dehar and Multi Village Group Piped Water Supply Scheme for Part of Sundernagar Block of Mandi
District (H.P) [SH: Re-Survey, Designing, Construction, testing and commissioning of Lift Water Supply Scheme including all contingent Civil,
Electrical, Mechanical, Piping and Instrumentation works with trial run and commissioning of all works operation & maintenance of entire Project
for 5 years.]

Sr.No Description Qty Rate Unit Amount

1 Mahindra Bolero Camper (Quotation attached) 743424.00

Labor Rates
Driver for 1st years 365 Days 119233.00
Driver for 2nd years 131156.00
3rd year 144272.00
4th year 158699.00
5th year 174569.00
6th year 192026.00
7th year 211229.00
8th year 232352.00
Total:- 1363536.00
S/Total 2106960.00
Add 10% contractor profit 210696.00
Add 5% overhead charges 105348.00
Total:- 2423004.00
Add 12% GST (Labour only) 163624.00
Total:- 2586628.00
Add 1% labour cess 25866.00

Cost for 08 years Total:- 2612494.00

Executive Engineer
I&P.H Division Sunder Nagar
 3
Abstract of Cost
Construction of Lift Water Supply Scheme for Dehar and Multi Village Group Piped Water Supply Scheme for Part of Sundernagar Block of Mandi
District (H.P) [SH: Re-Survey, Designing, Construction, testing and commissioning of Lift Water Supply Scheme including all contingent Civil,
Electrical, Mechanical, Piping and Instrumentation works with trial run and commissioning of all works operation & maintenance of entire Project
for 5 years.]

Sr.No Description Qty Rate Unit Amount

1 Mahindra Scorpio S11-BS IV. 1569713.00

S/Total 1569713.00
Add 10% contractor profit 156971.00
Total:- 1726684.00
Total:- 1726684.00

Executive Engineer
I&P.H Division Sunder Nagar
 3
Abstract of Cost
Construction of Lift Water Supply Scheme for Dehar and Multi Village Group Piped Water Supply Scheme for Part of Sundernagar Block of Mandi
District (H.P) [SH: Re-Survey, Designing, Construction, testing and commissioning of Lift Water Supply Scheme including all contingent Civil,
Electrical, Mechanical, Piping and Instrumentation works with trial run and commissioning of all works operation & maintenance of entire Project
for 5 years.]

Sr.No Description Qty Rate Unit Amount

1 Mahindra Bolero Camper (Quotation attached) 743424.00

S/Total 743424.00
Add 10% contractor profit 74342.00
Total:- 817766.00

Executive Engineer
I&P.H Division Sunder Nagar