Name of work:

1 PART A TEST BORE = 122806

2 PART B TUBE WELL = 904538

3 PART C PUMP MACHINARY = 1464947

3 PART D PUMP HOUSE = 238185

4 Cost of LSR Tanks = 137926

5 Cost of Rising Main & Delivery Main = 0

6 cost of two culvert = 574525

Contigency Lump sum 35011

= 3477938

Say 3.48 (MILLION)

 CONSTRUCTION / INSTALLATION OF TUBEWELL FOR DRINKING
PURPOSE IN JUMA KHAN GABOOL UCSANN TALUKA MANJHAND
DISTRICT JAMSHORO.

PART A

1 Cost of Schedule item = 95255

2 Cost of non Schedule item = 6092

3 Add Premium on item no 1

20% x 95255 = 19051

Total = 120398

4 Add contigency

2% x 120398 = 2408

Total = 122806
 CONSTRUCTION / INSTALLATION OF TUBEWELL FOR DRINKING
PURPOSE IN JUMA KHAN GABOOL UCSANN TALUKA MANJHAND
DISTRICT JAMSHORO.

PART A

TubeWell Boring

1 Boring for tube well in water bearing soil from G.I upto 100'ft
or 30.05 m depth i/c sinking and with drawing of casing pipe
(P.H.S.I No:1,P/36)

6 inch

1 X 100.00 RFT = 100

100 @ 259.25 P.RFT = 25925

2 Boring for tube well in water bearing soil from depth 100 to 200'ft
or 30.51 to 61 m below ground level including sinking with drawing
of casing pipe (P.H.S.I No:2,P/36)

6 inch

1 X 100.00 RFT = 100

100 @ 330.20 P.RFT = 33020

3 Boring for tube well in water bearing soil from depth 200 to 300'ft
or 60.01 to 91.50 m below ground level including sinking with drawing
of casing pipe (P.H.S.I No:3,P/36)

6 inch

1 X 100.00 RFT = 100

100 @ 363.10 P.RFT = 36310

4 Air lift sampels water at any depth upto maximum at 400 ft

(approved R.A attached)

1 No @ 6092 EACH = 6092

TOTAL 101347
 CONSTRUCTION / INSTALLATION OF TUBEWELL FOR DRINKING
PURPOSE IN JUMA KHAN GABOOL UCSANN TALUKA MANJHAND
DISTRICT JAMSHORO.

Part B

1 Cost of Schedule item = 72512

2 Cost of non Schedule item = 799788

3 Add Premiu 1

20% x 72512 = 14502

Total = 886802

4 Add contigency

2% x 886802 = 17736

Total = 904538
 Construction/ installation of tube well for drinking purpose in
village Juma Khan Gabool UC Sann Taluka Manjhand District
Jamshoro

PART B

TubeWell Boring

1 Boring for tube well in water bearing soil from G.I upto 100'ft
or 30.05 m depth i/c sinking and with drawing of casing pipe
(R.A IS ATTACHED)

15 inch dia
1 X 100.00 RFT = 100

100 @ 1129.67 P.RFT = 112967

2 Boring for tube well in water bearing soil from Ground level 100 to 200'ft
or 30.51 to 61 m depth including sinking with drawing of casing pipe
(R.A IS ATTACHED)

15 inch dia

1 X 100.00 RFT = 100

100 @ 1337.92 P.RFT = 133792

3 Boring for tube well in all water bearing soil from Ground level 200 to 300'ft
or 60.01 to 91.50 m below ground level including sinking with drawing
of casing pipe ( R.A IS ATTACHED)

15 inch dia

1 X 100.00 RFT = 100

100 @ 1337.92 P.RFT = 133792

4 providing strong substantially build wooden locked box with

compartments for preserving 2 Ibs(1 kg) samples of stratas
(P.H.S.I No:5,P/36)

11 Nos 1650.00 Each = 18150

5 Taking & preserving in box 2 Ibs (1 kg) sample of strats from bore holes
(P.H.S.I No:7,P/3)
 300 / 10 = 30

30 Nos 165.00 Each = 4950

6 Taking samples of water from bore holes and placing in two separate bottles.
(P.H.S.I No:7,P/36)

30 Samples @ 165.00 P.Each = 4950

7 Providing and installing PVC 8 inch dia blind pipe C class 9 bar best and
approved quality and make including necessary socket etc complete
R.A IS APPROVED

150 RFT @ 969.79 P.RFT = 145469

8 Providing and installing PVC 8 inch dia blind pipe C class 9 bar best and
approved quality and make including necessary socket etc complete
(R.A Approved)

150 RFT @ 1060.00 P.RFT = 159000

9 supplying and installing 6 inch dia nominal ball plug 5 ft long complete including
casing and cap and concrete plug (R.A APPROVED)

2 NO @ 2000.00 P.Each = 4000

10 shrouding with graded bajri (3/8" to 1/8" or 9 to 3 mm) in between bore

and blind pipe for the follwing daimeter or strainers
(P.H.S.I No. 13 P/38)

300 RFT @ 63.5 Each = 19050

11 supplying/ installing well head casing and security camps 15 inch

dia 4 ft M.S well casing (Price of M.S Blind Pipe) (P.H.S.I No. 11(f) P/37)

5 X 890180 = 4854

2 NOS @ 4854 Each = 9708

12 Disinfection wall approved (R.A Approved)

2 NOS @ 500 Each = 1000

13 Construction concrete Class B Plenith around well head
(R.A Approved)

2 NOS @ 1285 Each = 2570

14 Mobilisation for construction of tube well (Rate approved attached)

2 NOS @ 19580 Each = 39160

15 Development and taste wail (Rate approved attached)

2 NOS @ 34019 P.JOB = 68038

16 providing and fixing suspension clamps (M.R)

31 Nos Each 350 EACH = 10850

Total 872300

13

4 Air lift sampels water at any depth upto maximum at 400 ft

(approved R.A attached)
 6 supply and installing PVC 8" blind pipe"C" class 9 bar approved design
quality and make i/c necessary socket etc:complete (R.A Attached

52 RFT Each 969.79 = 50429

7 supply and installing PVC 8" strainer pipe"C" class 9 bar approved design
quality and make i/c necessary socket etc:complete (R.A Attached

48 RFT Each 1060 = 50880

9 testing of tube well ( R.A AttACHED )

24 Hours 921 = 22104

10 development charges of tube well (R.A ATtacHED )

24 Hours 832.5 = 19980

12 supplying and installing 8" dia PVc class 'D' bluid plug 5, feet long complete

rate work out 5 ft pipe i/c 1 no bail plug and jointing

5/969/79 = 4848/95+550+67/26 = 5466

13 S/I weLl head casing & security camps 15" dia 4'feet M.S well
casing (price of m.s blind pipe) (p.H.S.I.No:11(f)P/37)

Welded Camps Allow I feet casing cement seal 2 ft rum allow as

400+4454
5x890/80 = 4854

14 construct concrete 1:2:4 around well hand casing complete

1 Nos Each 2303 = 2303

15 cartage of pVc pipe of any class by mechanical transport i/c loading unloading and
stacking at site
(p.H.S.I.No:4'P/6)

8 inch dia
100 Nos Each 89.65 = 90

Cost of one Tube Well Total = 1900705

Cost of Two Tube Well
1900705 x 2 = 3801411
Detailed working estimation for providing laying jointing and testing
PVC pipe 6 inch dia and 3 inch dia rising main at water supply scheme village @
Juma Khan Gabool Uc Sann Taluka Manjhand

1 Excavation for pipe lines into trenches and pits in soft soils including
trimming and dressing sides to true alignment and shape leveling of beds
of treches to correct level and great cutting joint holes and disposal of surplus
earth within a one chain as directed by engineer incharge providing fence guards \
lights flags and temporary crossing for non vehicular traffic wherever required
lift upto 5 ft and lead upto one chain.

6 inch dia

1 x 1 x 1400 x 3.00 x 3.50 x = 14700

14700 x 1742.40 x O Cft 25613

2 cutting and jointinz with Z joints with one rubber rings including testing with
water to head of 61 metr or 200 ft

6 inch dia

1 x 1 x 1 x 1 x 4000.00 x = 4000

4000 x 209.90 x P rft 839600

3 inch dia

1 x 1 x 1 x 1 x 3000.00 x = 3000

3000 x 113.00 x P rft 339000

3 CI bend for PVC pipe .

90 Angle
1 x 1 x 1 x 1 x 1.00 x = 1

no 1 x 650.00 x Each 650

45 Angle
1 x 1 x 1 x 1 x 1.00 x = 1

no 1 x 675.00 x Each 675

4 Manufacturing supplying fixing black steel MS Pipe made nuts of MS Sheet

of 4.8 mm thick from 3 inch to 6 inch dia meter conforming to API 5L glad -
x 42 spirally welder and externally asphalt cotted internally apox of loated B24
AWWA specification including laying jointing with straight welding in treches
including testing with water minimum specified pressure for different dia of pipe.
6 inch dia
 1 x 1 x 1 x 1 x 50.00 x = 50

50 x 448.89 x P.Rft 22445

5 Manufacturing supplying M.S flanges of different dia made out of M.S sheet
of various thickness including cutting drilling holes and welding flanges with
MS Pipe etc

6 inch dia

1 x 1 x 1 x 2 x 4.00 x = 8

8 x 3.14 x P.Rft 25

25 x 111.30 x P.Kg 2796

6 PVC Z joint

Socket
3 inch dia

1 x 1 x 1 x 1 x 8.00 x = 8

8 x 325.00 x Each 2600

7 C.I.T unequal
6 inch to 6 inch

1 x 1 x 1 x 1 x 2.00 x = 2

2 x 800.00 x Each 1600

6 inch to 3 inch

1 x 1 x 1 x 1 x 5.00 x = 5

5 x 675.00 x Each 3375

8 Supplying and fixing air value double acting 3 inch to 1 inch imported.

1 x 1 x 1 x 1 x 1.00 x = 1

1 x 1700.00 x Each 1700

 9 Supplying hydrant tee

1 x 1 x 1 x 1 x 1.00 x = 1

1 x 900.00 x Each 900

10 C.I Tail piece.

6 inch dia

1 x 1 x 1 x 1 x 8.00 x = 8

8 x 550.00 x Each 4400

11 supplying C.I sluce wall heavy pattern

6 inch dia

1 x 1 x 1 x 1 x 1.00 x = 1

1 x 1800.00 x Each 1800

12 Jointing C.I / M.S flange pipes at special flanged inside a trenches including
supplying rubber packing of the requried thickness nuts bolts with washers and
etc and other tools required for jointing and testing the joints to specified
pressure etc complete

6 inch dia

1 x 1 x 1 x 1 x 4.00 x = 4

4 x 339.55 x P/J 1358

13 Making to joint PVC special including laying of the required diameter and testing
the joints along with Asbestos cement pressure pipe line to the specified pressure
and making good to all leaky joints etc complete.

6 inch dia

1 x 1 x 1 x 1 x 4.00 x = 4

4 x 60.05 x Each 240

14 Providing chamber 2.5 inch x 2.5 inch inside dimension 4.5 deep as per approved
design for sluce wall 3" x 12" diameter with 18" diameter inside cost iron cover
and frame (WT= 1 cwt 3 fixed in RCC 1:2:4 thick 9 " thick brick masonary wall
set in 1:6 marter 6" thick cement concrete 1:3:6 in foundation 1" thick cement
 concret 1:2:4 floooring thick cement plaster 1:3 to inside all wall surface and top
including providing and fixing M.S foot beyond 2.5" foot depth rest at every one 1 ft
beyond 2.5 depth curring excavation back filling and disposal of surplus earth etc.

1 x 1 x 1 x 1 x 2.00 x = 2

2 x 6769.70 x Each 13539

15 Refilling the excavated stuff in trenches 6 " thick layer including watering ramming
to full compaction etc complete

Excavated quantity 98000Cft

1 x 1 x 30000 x 90 / 100.00 = 27000

27000 x 1343.00 x % Ocft 36261

16 Cartage of PVC pipe from Karachi site of work

lead 204 miles

6 inch Dia

1 x 1 x 1 x 1 x 4000.00 x = 4000

4000 x 130.05 x P. RFT 5202

3 inch dia

1 x 1 x 1 x 1 x 3000.00 x = 3000

3000 x 32.80 x Each 984

Total 1304738
 Providing and installing of Diesel Oil Engine KVA Generating at
Remaining work of water . Supply scheme at village Juma Gabol
UC Sann Taluka Manjhand District Jamshoro.

PART F

1 Providing installing Deisiel oil Engine Generating Set 24 KVG self

start air cooled 4 cylinder i.e testing and commisioning on lowest
quoted rates (R.A approved by D.G P.H.E)
 Estimation for providing installing 10 BHP Electric submersible
pumping set for drinking purpose at village Juma Gabol
UC Sann Taluka Manjhand District Jamshoro.
PART C

1 Providing and installing position including transportation to the site of work

at Talukan Thana Bula Khan Grundos submersible pump SP 8A-37+10
P.Motro Complete capable to discharge 30 GPM against a head of 4.30 HP
Grundeos Motor including M.S riser pipe of 2" dia x 42 Nos. of 10 ft each
with flanged ends. The flanges are no touched to accommodate the cable
i.e of 2" dia containing bore holes cover plate with 90 bend sluice valve jacket
nuts and bolts and 2 set of installation clamps (M.S) i.e consist of metallic
box circuit breaker, ammater, am meter selector switch volt meter, volt meter
selector, switch electronic over current relay magnetic contractor under/
over voltage relay (EVR) dry running protection relay indication lamps and
on/ off switch i.e electrodes and cable 3 x 6 mm 2 x 90m. Drop cable 3 x 6
mm x 1.3 metre cable clamps 45 Nos. cable termination kit (CTK) x 01 No.
and taking necessary arrangement for testing of etc: complete (Lowest
quoted rates) Quotation attached.
1 X 2 set = 2

2 @ 716900 P.SET = 1433800

2 Providing M.S Pipe of Heavy Quality (S.I Item No: P/36)

3 INCH DIA 40 FT

1 X 40 Rft = 40

40 @ 224.77 P.RFT = 8991

3 Manunfacturing supplying M.S Pipe of different dia made out of M.S Steel of
various thickness i.e cutting drilling holes and welling of flange with M.S Pipe
etc: (P.H.S.I No. D(i)P/32)

3 INCH DIA
2X2X2X16= 128

1 X 128 Rft = 128

128 @ 111.3 p.Kg = 14246

4 C.I Tapper flate bottomed or central tapered flanged ends with holes including
turning and acting tuning and facing of flanges for all size (P.H.S.I.No.9 p/11).
100 kg
1 X 100 KG = 100

100 @ 40 P.KG = 4000

5 Reflex valve heavy pattern test pressure 300 lbs sq inch (P.H.S.(m)I-16 P/10)
3 inch dia
1 X 2 NO = 2

2 @ 600 Each = 1200

6 Jointing C.I / M.S lange pipe and specials flanged and in side a trenches i
including supplying rubber packing of the required thickness nuts and bolts
with washer etc and other required for jointing testing the specified pressure
etc. complete (P/35 item 1)

3 inch dia 14 joints

1 X 14 NO = 14

14 @ 193.55 P.joint = 2710

TOTAL 1464947
 SUMMARY OF COST

Name of work: Construction of three span culvert / CC block/ well/ under ground Tank/
water supply line @ village juma Khan Gabool Uc sann
Taluka manjhand District Jamshoro

LSR Tanks

1 Cost of civil work = 83870

2 Cost of carriage = 15618

3 Add Premium on (1)

20% x 83870 = 16774

4 Difference of cement

46 x 205.00 = 9407

5 Difference of steel

0.38 x 32000.00 = 12256

Total = 137926
 Name of work: Construction of three span culvert / CC block/ well/ under ground Tank/
water supply line @ village juma Khan Gabool Uc sann
Taluka manjhand District Jamshoro

ITEM QTY CEMENT HILL SAND SHINGLE STONE STEEL SAND

1 CC 1:4:8 75.00 7.20 36.00 72.00

2 CC 1:2:4 0.00 0.00 0.00 0.00

3 CC 1:3:6 0.00 0.00 0.00 0.00

4 RCC 1:2:4 155.98 27.45 68.63 137.27

5 Fabrication 7.66 0.38

6 Brick in fdn 41.78 1 11

7 Cement Plaster( 1:6) 1/2" 322 2 13

8 Cement Plaster( 1:4) 3/8" 322 2 10

9 Brick in Ground 182 6 47

14 Sand 24.00 24.00

TOTAL 46 185 137 72 0.38 24

RATE 60.33 3181.40 2367.40 3507.00 2725.56 649.86

TOTAL 2769 5875 3250 2525 1044 156

TOTAL 15618
 ESTIMATION

Name of work: Construction of three span culvert / CC block/ well/ under ground Tank/
water supply line @ village juma Khan Gabool Uc sann
Taluka manjhand District Jamshoro

LSR TANK

Description Qunatity Rate Unit Amount

1 Excavtion in foundation of bulding, bridges and other structure including dag belling
reflling around strecture with excavated earth watering and ramming. lead upto
upto 5ft(b) in hard Soil or soft murum.
(S.I.NO.18 (b)/C-1
LSR

1 x 2 x 8.75 x 2.00 x 2.00 = 70

1 x 2 x 2.75 x 2.00 x 2.00 = 22
Drain of Lsr 1 x 2 x 20.00 x 2.00 x 1.50 = 120
= 212

212 x 1306.80 O%Cft = 277

2 Cement concrete brick or stone ballast1.5 inch to2 inch guage.(b) Ratio 1:4:8.
(S.I.No.4 (b) /C-4).
1 x 2 x 8.75 x 2.00 x 0.50 = 18
1 x 2 x 2.75 x 2.00 x 0.50 = 6
Under Bed
LSR Inside 1 x 1 x 6.00 x 4.00 x 0.50 = 12
Drain of Lsr 1 x 2 x 20.00 x 2.00 x 0.50 = 40
75.00
2688
75.00 x 3584.10 %Cft =
3
Pacca brick work in foundation and plinth in cement sand mortar ratio 1:6.
(S.I.NO.4( I )/E/C-5) .

Ist Step
1 x 2 x 8.75 x 1.13 x 0.50 = 10
1 x 2 x 2.75 x 2.00 x 0.50 = 6
2ndStep
1 x 2 x 8.75 x 1.13 x 0.50 = 10
1 x 2 x 2.75 x 1.00 x 3.00 = 17
= 42
 1615
42 x 3865.15 %Cft
4
Rcc work including all labour and material except the cost of steel reinforcment and its labour for bending
and binding which will be paid seperatively. This rate also includes all kinds of forms moulds lifting, shuttering
curing rendering and finishing the exposed surface
work in roof slab,beams, columns,rafts,lintels and other structural members laid in situ or pre cast laid in
position . Complete in all respects.( I ) Ratio 1:2:4 90 lbs.( S.I.No.6 (a) /I /C-4)
S.I.No.6 (a) /I /C-4)

Plinth Beam

1 x 2 x 8.75 x 1.13 x 1.50 = 30

1 x 2 x 2.75 x 1.13 x 1.50 = 9

Bottom Slab

1 x 1 x 8.00 x 6.00 x 0.75 = 36

Walls

1 x 2 x 8.75 x 0.75 x 4.00 = 53

1 x 2 x 2.75 x 0.75 x 4.00 = 17

Slab

Top 1 x 1 x 6.00 x 4.00 x 0.50 = 12.00

= 156
17782
156 x 114.00 x P.Cft =

5
fabrication of Miled Steel Reinforcement for Cement Concrete including cutting, bending,
laying in position, making joints and fastly including cost of binding wire (also includes \
removal of rust from bars

Qty same as item no 04

1 x 1 x 156 x 5.50 x 112.00 = 7.66

21238
7.66 x 2772.55 x P.Cwt =

6
Filling watering and ramming earth in floors with surplus earth from foundation lead upto
one chain and lift upto 5 ft.
( S.I.No.21 /C-1)
Qty same as item no 01
 1 x 1 x 212 x 2 / 3 = 141
91
141.33 x 641.30 x O%Cft =
8
Supplying and filling sand under floors and plugging in walls.
(S.I.NO.29/C-5)

1 x 1 x 6.00 x 4.00 x 1.00 = 24.00

= 24.00
49
24.00 x 203.50 %Cft =

9 Pacca brick work in ground floor inculding stricking of joints in cemend sand mortar raio 1:6.

Ist Step
1 x 2 x 8.75 x 1.13 x 7.00 = 138
1 x 2 x 2.75 x 1.13 x 7.00 = 44
= 182
182 x 4246.30 x Cft = 7725
13
Cement plaster 1:6 upto 20 height (b) 1/2" (S.I.No.13(b)/C-19)

Room inside 1 x 1 x 2 x 6.00 x 7.00 = 84

1 x 1 x 2 x 4.00 x 7.00 = 56

Main Building O/S

1 x 2 x 8.75 x 1.13 x 7.00 = 138

1 x 2 x 2.75 x 1.13 x 7.00 = 44
= 322

322 x 531.41 x %Sft = 1711

14
Cement plaster 1:4 upto 20 height (a) 3/8" thick (S.I.No.11(a)/C-9)
= 322
Qty same as item NO(15) 1726
322 x 536.14 x %Sft =

15 Providing construction joint in concrete work of 9" wide (1:6) corrugated PVC water stopper with bulb
i/c cutting cost of material and labour
(P.H.S.I No:5 P/45)

16 providing and fixing C.I man holes cover with frame i/c cost of material etc
(P.H.S.I No:11 P/23)

For Man Holes 1 x 1 x 1 x 1 x 1.75 = 1.75

 (2 x 2) 2 x 1954.70 x P.Cwt = 3421

17 providing G.I pipes & special and climbs, etc i/c fixing cutting and fitting complete with and i/c the cost
of breaking through walls and roof making good etc painting 2 coats after cleaning the pipe etc
with white/zinc paint with pigment to match the color and testin with water to a pressure head of 200'ft
and handing
3 Inch Dia
20 x 308.75 x P. Rft = 6175

18 manufacturing and supplying M.S flanges of different dia made out of M.S sheet of various thickness i/c
cutting weiding holes and weiding of flange with M.S pipe etc complete

3 Inch Dia
25 x 462.40 x P. Rft = 11560

22 providing and fixing C.I ventilator (weight not be less than 90 Ibs/each in tank of roof or approved
design with water light joint i/c painting etc complete (P.H.S.I No.4 p/36)

Ventilator
1 x 1884.45 x P. Rft = 1884

23 providing fixing in position in cerment concrete in foundation (1:3:6) M.S ladder Of M.S angle iron
2"x 2"x1/4" 1'-0" a part painting 3 caost of anticorrosive paint ect complete (P.H.S.I No:4 P/36)

Ms Ladder
10 x 342.90 x P. Rft = 3429

24 supplying C.I sluicc valve heavy pattern test pressure 21 kg/sq cum or 300 Ibs/inch

3 Inch Dia
1 x 2500.00 x P. Rft = 2500

Total 83870.5
 SUMMARY OF COST

Name of work: Construction of three span culvert / CC block/ well/ under ground Tank/
water supply line @ village juma Khan Gabool Uc sann
Taluka manjhand District Jamshoro

Pump room

1 Cost of civil work = 122884

2 Cost of carriage = 43525

3 Add Premium on (1)

20% x 122884 = 24577

4 Difference of cement

93 x 205.00 = 19020

5 Difference of steel

0.64 x 32000.00 = 20603

6 Difference of Wood @ 1900.00 Per Cft ( Only Shutters)

28 x 0.145 x 1900.00 = 7576

Total = 238185
 Name of work: Construction of three span culvert / CC block/ well/ under ground Tank/
water supply line @ village juma Khan Gabool Uc sann
Taluka manjhand District Jamshoro

ITEM QTY CEMENT HILL SAND CRUSH STONE STEEL Bricks SAND
1 CC 1:4:8 110 11 53 106

3 CC 1:3:6 30 4 14 28

4 RCC 1:2:4 262 46 115 231

5 Fabrication 13 0.64

6 Brick in fdn 159 5 41 2151

7 Cement Plaster( 1:6) 1/2" 974 5 39

8 Cement Plaster( 1:4) 3/8" 974 6 29

9 Brick in Ground 329 11 85 4440

10 CC 1:2:4 Topping 2" 155 5 11 23

11 Sand 504 504

TOTAL 93 387 281 106 0.64 6591 504

RATE 60.33 3181.40 2367.40 3507.00 2725.56 1763.74 649.86

TOTAL 5597 12316 6657 3703 351 11624 3275

TOTAL 43525
 Cartage Material

Name of work: Construction of three span culvert / CC block/ well/ under ground Tank/
water supply line @ village juma Khan Gabool Uc sann
Taluka manjhand District Jamshoro

1 Cement Zeal Pak Miles 90

Ist & 2nd 7.53
3rd & Sbsequent Mile 88 0.6 52.80
= 60.33

2 Hill Sand Bolhari Miles 80

Ist & 6th 771.96
7th & Sbsequent Mile 74 32.56 2409.44
= 3181.40

3 Crush Patero Miles 55

Ist & 6th 771.96
7th & Sbsequent Mile 49 32.56 1595.44
= 2367.40
4 Stone Metal Ongar Miles 90
Ist & 6th 771.96
7th & Sbsequent Mile 84 32.56 2735.04
= 3507.00

5 Steel % Cwt Hyderabad Miles 66

Ist & 6th 771.96
7th & Sbsequent Mile 60 32.56 1953.60
= 2725.56

6 Bricks Tando Fazal Miles 50

Ist & 6th 617.54
7th & Sbsequent Mile 44 26.05 1146.20
1763.74

7 Sand Land Source Miles 4

Ist & 4th 649.86
7th & Sbsequent Mile 0 32.56 0.00
= 649.86
 ESTIMATION

Name of work: Construction of three span culvert / CC block/ well/ under ground Tank/
water supply line @ village juma Khan Gabool Uc sann
Taluka manjhand District Jamshoro

PUMP ROOM

Description Qunatity Rate Unit Amount

1 Excavtion in foundation of bulding, bridges and other structure including dag belling
reflling around strecture with excavated earth watering and ramming. lead upto
upto 5ft(b) in hard Soil or soft murum.
(S.I.NO.18 (b)/C-1
Room

Long walls Room 1 x 2 x 14.75 x 2.00 x 2.00 = 118

Short walls room 1 x 2 x 8.75 x 2.00 x 2.00 = 70
Steps 1 x 1 x 4.00 x 1.50 x 0.50 = 3
= 191

191 x 1306.80 O%Cft = 250

2 Cement concrete brick or stone ballast1.5 inch to2 inch guage.(b) Ratio 1:4:8.
(S.I.No.4 (b) /C-4).
Long walls Room 1 x 2 x 14.75 x 2.00 x 0.50 = 30
Short walls room 1 x 2 x 8.75 x 2.00 x 0.50 = 18
Steps 1 x 1 x 4.00 x 1.50 x 0.50 = 3
Under Bed

Room Inside 1 x 1 x 12.00 x 10.00 x 0.50 = 60.00

110.00

110.00 x 3584.10 %Cft = 3943

3 Pacca brick work in foundation and plinth in cement sand mortar ratio 1:6.
(S.I.NO.4( I )/E/C-5) .

Ist Step
Long walls Room 1 x 2 x 13.88 x 1.13 x 3.00 = 94
Short walls Room 1 x 2 x 9.62 x 1.13 x 3.00 = 65
= 159

159 x 3865.15 %Cft 6158

4 Rcc work including all labour and material except the cost of steel reinforcment and its labour for bending
and binding which will be paid seperatively. This rate also includes all kinds of forms moulds lifting, shuttering
curing rendering and finishing the exposed surface
work in roof slab,beams, columns,rafts,lintels and other structural members laid in situ or pre cast laid in
position . Complete in all respects.( I ) Ratio 1:2:4 90 lbs.( S.I.No.6 (a) /I /C-4)
 S.I.No.6 (a) /I /C-4)

Plinth Beams

Long walls Room 1 x 2 x 14.75 x 1.13 x 2.00 = 67

Short walls Room 1 x 2 x 8.75 x 1.13 x 2.00 = 40

Lintels

Window 1 x 1 x 6.00 x 0.75 x 1.00 = 5

Door 1 x 1 x 4.50 x 0.75 x 1.00 = 3

Roof Beams
Long walls Room 1 x 2 x 14.75 x 0.75 x 2.00 = 44
Short walls Room 1 x 2 x 8.75 x 0.75 x 2.00 = 26

Slab
Room 1 x 1 x 13.50 x 11.50 x 0.50 = 78
= 262

262 x 114.00 x P.Cft = 29893

5 fabrication of Miled Steel Reinforcement for Cement Concrete including cutting, bending,
laying in position, making joints and fastly including cost of binding wire (also includes \
removal of rust from bars

Qty same as item no 04

1 x 1 x 262 x 5.50 x 112.00 = 12.88

12.88 x 2772.55 x P.Cwt = 35702

6 Filling watering and ramming earth in floors with surplus earth from foundation lead upto
one chain and lift upto 5 ft.
( S.I.No.21 /C-1)
Qty same as item no 01

1 x 1 x 191 x 2 / 3 = 127

127.33 x 641.30 x O%Cft = 82

8 Supplying and filling sand under floors and plugging in walls.

(S.I.NO.29/C-5)

Room 1 x 1 x 12.00 x 14.00 x 3.00 = 504.00

504.00 x 900.00 %Cft = 4536

9 Pacca brick work in ground floor inculding stricking of joints in cemend sand mortar raio 1:6.

Long walls Room 1 x 2 x 14.75 x 0.75 x 10.00 = 221

 Short walls Room 1 x 2 x 8.75 x 0.75 x 10.00 = 131
IST STEP 1 x 1 x 4.00 x 1.50 x 0.75 = 5
2nd STEP 1 x 1 x 4.00 x 1.00 x 0.75 = 3
3rd STEP 1 x 1 x 4.00 x 0.50 x 0.75 = 2
= 362
DEDUCTION

Door 1 x 1 x 3.50 x 0.75 x 7.00 = 18

Window 1 x 1 x 4.00 x 0.75 x 4.00 = 12
Bath Ventilator 1 x 1 x 2.00 x 0.75 x 1.50 = 2
= 33

Net Quantity 362 - 33 - = 329

329 x 4246.30 x %Cft = 13965

10 First class deodar wood rought, joinry in doors and windows etc fixed in position including chowkats,
hold fasts, hinges, iron tower bolts, chowks, cleates, handles and cords with hookd etc. Deodar panelled
or panelled and glazed or fully glazed, (b) 1.75" thick (S.I.NO.7(b)/C-10).

Room Door 1 x 1 x 1 x 3.50 x 7.00 = 25

Ventilator 1 x 1 x 1 x 2.00 x 1.50 = 3
= 28

28 x 228.38 x P.Sft = 6280

11 Providing and fixing Galvanized iron frames/chowkats of size 7" x 2" or 4.5" x 3" for doors using 20 guage
G.I sheet including welded hinges and fixing at site with necessary hold fasts, filling with cement sand
slurry of ration 1:6 and repairing the jams. The cost also include all carriage, tools and plants used in making
and fixing (S.I.NO.29/C-17).

Door 1 x 1 + 7.00 + 3.50 + 7.00 = 18

18 x 113.37 x P.Sft = 1984

12 Providing and fixing Galvanized iron frames/chowkats of size 7" x 2" or 4.5" x 3" for Window using 20 guage
G.I sheet including welded hinges and fixing at site with necessary hold fasts, filling with cement sand
slurry of ration 1:6 and repairing the jams. The cost also include all carriage, tools and plants used in making
and fixing (S.I.NO.29/C-17).

Window 1 x 4.00 + 4.00 + 4.00 + 4.00 = 16.00

16 x 122.17 x P.Sft = 1955

13 Cement plaster 1:6 upto 20 height (b) 1/2" (S.I.No.13(b)/C-19)

Room inside 1 x 1 x 2 x 12.00 x 10.00 = 240.00

1 x 1 x 2 x 10.00 x 10.00 = 200.00
Steps
 Step Side1 1 x 1 x 2 x 1.50 x 0.50 = 1.50
Step Side2 1 x 1 x 2 x 1.00 x 0.50 = 1.00
Step Side3 1 x 1 x 2 x 0.50 x 0.50 = 0.50

Main Building O/S

Long walls Room 1 x 1 x 2 x 14.75 x 12.00 = 354.00

Short walls Room 1 x 1 x 2 x 8.75 x 12.00 = 210.00
= 1007.00
DEDUCTION
Door 1 x 1 x 3.50 x 0.75 x 7.00 = 18
Window 1 x 1 x 4.00 x 0.75 x 4.00 = 12
Ventilator 1 x 1 x 2.00 x 0.75 x 1.50 = 2
= 33

1007 - 33 - = 974
NET QUANTITY
974 x 531.41 x %Sft = 5178

14 Cement plaster 1:4 upto 20 height (a) 3/8" thick (S.I.No.11(a)/C-9)

= 974
Qty same as item NO(15)
974 x 536.14 x %Sft = 5224

15 Cement concret plan including placing, compacting, finishing and curing complete (including screening
and washing of stone aggregate without shuttering). (H) Ratio1:3:6 (S.I.NO.5 (H) /C-4 ).

Room 1 x 1 x 12.00 x 10.00 x 0.25 = 30

= 30
30 x 5001.70 x %Sft 1501

16 Providing and laying topping cement concrete 1:2:4 including surface finishing and dividing into panels
© 2" thick (S.I.No.16©/C-8

Over roof 1 x 1 x 1 x 13.50 x 11.50 x = 155

155 x 1396.67 x %Sft 2168

17 Primary coat of chalk under distemper

S.I.No.23/C-9).

Room Ceiling 1 x 1 x 1 x 12.00 x 10.00 = 120.00

Qty same as item no 14 = 974

= 1094.38
1094.38 x 58.85 x %Sft = 644

18 Distempering C-3 Coats (S.I.No. 24© / C-9)

Qty same as item no( 23) = 1094

 1094 x 263.51 x %Sft = 2884

19 Painting new surface © preparing surface and painting of doors and windows any type including
edges (I and II) 3 coats (S.I.No.5© /I and II / C-11).
(S.I.No.5© /I and II / C-11).

Qty same as item no 10 27.50 x 2.00 55.00

55.00 x 978.95 %Sft = 538.42

Total 122884
)
ROOM 12 X10