You are on page 1of 32

23.

Sl. No.
1

S.S. RATES FOR DUCTILE IRON PRESSURE PIPES : S & S PIPES 2010-11

Description
2
CENTRIFUGALLY CAST (SPUN) DUCTILE
IRON PRESSURE PIPES FOR WATER, GAS
AND SEWAGE WITH SOCKET SPIGOT
ENDS CONFORMING TO I.S.: 8329/2000 IN
STANDARD WORKING LENGTHS OF 4, 5 5.5
& 6 METER FOR CLASSIFICATION K9 & K7
SUITABLE FOR PUSH-ON-JOINT (RUBBER
GASKET D JOINTING) WITH CEMENT
MORTAR LINING INSIDE THE PIPES WITH
OUTSIDE ZINC COATING. RATES ARE EXFACTORY, EXCLUDING TRANSPORTATION,
TAXES & DUTIES.
Nominal Dia in mm
100
150
200
250
300
350
400
450
500
600
700
750
800
900
1000

Unit
3

Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt

4
Weight
of pipe
per RM
IN Kgs

5
Rate of pipe
as per CSSR
:2010-11

100
200
300
400
500
600
700
800
900
1000
1100
1200
1300
1400
1500

S.S.Rates for
2010-11

DI K9
997.00
1474.00
1967.00
2581.00
3269.00
4075.00
4914.00
5880.00
6840.00
9021.00
11667.00
13092.00
14445.00
17169.00
20884.00

Note: The duties and taxes as applicable shall be added as per rules at the time of preparation of estimate.

Present rate of pipe P2 = P1 +(R2-R1)/1000*M*0.96


M=Weight of pipe per RM IN Kgs as per IS:8329-2000
P2=Revised rate of pipe per RM in Rs
P1=Rate of pipe per RM as given in CSSR
R2=Price of Pig Iron per MT excluding CED & ST as per CSSR 2008-09
R1=Price of Pig Iron per MT at the time of preparation of estimate

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

& S PIPES 2010-11


S.S.Rates for
2010-11
6
7
9
8
Revised
Weight of Rate of pipe Revised
Rate of pipe pipe per RM as per CSSR Rate of
at present
IN Kgs
:2010-11
pipe at
rates
present
rates

DI K9

997.00
1474.00
1967.00
2581.00
3269.00
4075.00
4914.00
5880.00
6840.00
9021.00
11667.00
13092.00
14445.00
17169.00
20884.00

100.00
200.00
300.00
400.00
500.00
600.00
700.00
800.00
900.00
1000.00
1100.00
1200.00
1300.00
1400.00
1500.00

DI K7
887.00
1194.00
1711.00
2296.00
2951.00
3713.00
4508.00
5424.00
6466.00
8604.00
11137.00
12479.00
13788.00
16824.00
19940.00

887.00
1194.00
1711.00
2296.00
2951.00
3713.00
4508.00
5424.00
6466.00
8604.00
11137.00
12479.00
13788.00
16824.00
19940.00

me of preparation of estimate.

25000
25000

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

23.2 S.S. RATES FOR DUCTILE IRON PRESSURE PIPES PLAIN ENDED 2010-11

CENTRIFUGALLY CAST (SPUN) DUCTILE IRON


PRESSURE PIPES FOR WATER, GAS AND SEWAGE
WITH PLAIN ENDS CONFORMING TO I.S.:
8329/2000 IN STANDARD WORKING LENGTHS OF
4, 5, 5.5 & 6 METER FOR CLASSIFICATION K9 &
K7 WITH CEMENT MORTAR LINING INSIDE THE
PIPES WITH OUTSIDE ZINC COATING. RATES ARE
EX-FACTORY,
EXCLUDING
TRANSPORTATION,
TAXES & DUTIES.

Weight
of pipe
per RM
IN Kgs

Rate of
pipe as
per CSSR
:2010-11

100
200
300
400
500
600
700
800
900
1000
1100
1200
1300
1400
1500

DI K9
916.00
1342.00
1825.00
2422.00
3065.00
3808.00
4590.00
5424.00
6480.00
8358.00
10603.00
11880.00
13116.00
15861.00
18855.00

Nominal Dia in mm
100
150
200
250
300
350
400
450
500
600
700
750
800
900
1000

Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt

Note: The duties and taxes as applicable shall be added as per rules at the time of preparation of estimate.

Present rate of pipe P2 = P1 +(R2-R1)/1000*M*0.96


M=Weight of pipe per RM IN Kgs as per IS:8329-2000
P2=Revised rate of pipe per RM in Rs
P1=Rate of pipe per RM as given in CSSR
R2=Price of Pig Iron per MT excluding CED & ST as per CSSR 2009-10
R1=Price of Pig Iron per MT at the time of preparation of estimate

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

ENDED 2010-11

Revised
Rate of
pipe at
present
rates

Weight
of pipe
per RM
IN Kgs

Rate of
pipe as
per CSSR
:2010-11

916.00
1342.00
1825.00
2422.00
3065.00
3808.00
4590.00
5424.00
6480.00
8358.00
10603.00
11880.00
13116.00
15861.00
18855.00

100
200
300
400
500
600
700
800
900
1000
1100
1200
1300
1400
1500

DI K7
755.00
1086.00
1546.00
2010.00
2648.00
3326.00
4027.00
4824.00
5743.00
7608.00
10082.00
11278.00
12471.00
15080.00
17928.00

DI K9

Revised
Rate of
pipe at
present
rates

755.00
1086.00
1546.00
2010.00
2648.00
3326.00
4027.00
4824.00
5743.00
7608.00
10082.00
11278.00
12471.00
15080.00
17928.00

f preparation of estimate.

25000
25000

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

23.3 S.S. RATES FOR DUCTILE IRON PRESSURE PIPES : FLANGED ENDS 2010-11
3

CENTRIFUGALLY CAST (SPUN) DUCTILE


IRON PRESSURE PIES WITH FLANGED
(WELDED) ENDS FOR WATER, GAS,
SEWAGE CONFORMING TO I.S.: 8329/2000
IN STANDARD WORKING LENGTHS OF 4, 5
Mts FOR CLASSIFICATION K9
WITH
CEMENT MORTAR LINING INSIDE THE PIPES
WITH OUTSIDE ZINC COATING. RATES ARE
EX-FACTORY,
EXCLUDING
TRANSPORTATION, TAXES & DUTIES.
Nominal Dia in mm
100
150
200
250
300
350
400
450
500
600
700
800
900
1000
100
150
200
250
300
350
400
450
500
600
700
800
900
1000
100
150
200
250
300
350
400
450

Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each

Length of
pipe in
RM

Weight
of pipe
per RM
IN Kgs

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00

100
200
300
400
500
600
700
800
900
1000
1100
1200
1300
1400
100
200
300
400
500
600
700
800
900
1000
1100
1200
1300
1400
100
200
300
400
500
600
700
800

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

Rate of pipe
as per
CSSR :201011

3570
5043
6665
8700
10871
17040
21145
25539
30927
43781
52220
64374
76717
98466
4635
6592
8776
11517
14427
21458
26484
31836
38322
53508
64562
79640
95176
120409
5701
8142
10890
14334
17981
25878
31822
38131

500
600
700
800
900
1000
100
150
200
250
300
350
400
450
500
600
700
800
900
1000
100
150
200
250
300
350
400
450
500
600
700
800
900
1000
Note: The duties and taxes as applicable shall be added

45719
Each
3.00
900
63231
Each
3.00
1000
76904
Each
3.00
1100
94903
Each
3.00
1200
113636
Each
3.00
1300
142352
Each
3.00
1400
6233
Each
4.00
100
9031
Each
4.00
200
12239
Each
4.00
300
16167
Each
4.00
400
20396
Each
4.00
500
28327
Each
4.00
600
34362
Each
4.00
700
41040
Each
4.00
800
49051
Each
4.00
900
67179
Each
4.00
1000
82263
Each
4.00
1100
101612
Each
4.00
1200
121951
Each
4.00
1300
151191
Each
4.00
1400
7275
Each
5.00
100
10569
Each
5.00
200
14351
Each
5.00
300
18980
Each
5.00
400
23959
Each
5.00
500
32744
Each
5.00
600
39693
Each
5.00
700
47332
Each
5.00
800
56433
Each
5.00
900
76882
Each
5.00
1000
94581
Each
5.00
1100
116846
Each
5.00
1200
144576
Each
5.00
1300
173091
Each
5.00
1400
as per rules at the time of preparation of estimate.

Present rate of pipe P2 = P1 +(R2-R1)/1000*M*0.96


M=Weight of pipe per RM IN Kgs as per IS:8329-2000
P2=Revised rate of pipe per RM in Rs
P1=Rate of pipe per RM as given in CSSR
R2=Price of Pig Iron per MT excluding CED & ST as per CSSR 2009-10
R1=Price of Pig Iron per MT at the time of preparation of estimate

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

25000
25000

ENDS 2010-11
Revised Rate of
pipe at present
rates

3570
5043
6665
8700
10871
17040
21145
25539
30927
43781
52220
64374
76717
98466
4635
6592
8776
11517
14427
21458
26484
31836
38322
53508
64562
79640
95176
120409
5701
8142
10890
14334
17981
25878
31822
38131

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

45719
63231
76904
94903
113636
142352
6233
9031
12239
16167
20396
28327
34362
41040
49051
67179
82263
101612
121951
151191
7275
10569
14351
18980
23959
32744
39693
47332
56433
76882
94581
116846
144576
173091

paration of estimate.

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

23.4. CONVEYANCE OF DI PIPES 2010-11


Sl. No.

Description

Unit

For S/S Pipes


and Plain ended
pipes

1
1

2
Conveyance of Ductile iron pressure pipes and
accessories including loading at factory,un loading at
site and stacking for the following sizes.(The minimum
distance/lead for destination below 100 km to be taken
as 100 km)
100

Per KM/RM

0.20

150

Per KM/RM

0.30

200

Per KM/RM

0.30

250

Per KM/RM

0.40

300

Per KM/RM

0.60

350

Per KM/RM

0.70

400

Per KM/RM

0.80

450

Per KM/RM

1.00

500

Per KM/RM

1.20

600

Per KM/RM

1.70

700

Per KM/RM

2.50

750

Per KM/RM

3.00

800

Per KM/RM

5.10

900

Per KM/RM

5.10

1000

Per KM/RM

5.10

4
K7

For S/S Pipes


and Plain ended
pipes

For
Welded
double
flanged
pipes
5

K9

K9

0.20

0.3

0.30

0.4

0.30

0.6

0.40

0.8

0.60

1.0

0.70

1.2

0.80

1.4

1.00

1.7

1.20

2.0

1.70

2.6

2.50

3.8

3.00

4.6

5.10

7.6

5.10

7.6

5.10

7.6

DATA SHEET : DI PIPE LINES CSSR 2010-11


Name of the Scheme : Providing CPWS Scheme to Gudur mandal in Nellore District

Earth work excavation and depositing on bank with an initial lead and lift in All Kinds of soils for a pipe line of trench including lowering,laying and jointing and tes
pipes but excluding of taxes but including of refilling charges etc complete - using Manual
EW exacavation type

Manual

71.34

Sand filling charges

All Kinds of soils

Manual

71.34

Earth Refilling charges

75%

Extra allowance

PIPE DIA IN MM
TRENCH SIZE

DI PIPES
EW
SF

800
750
1.40*1.90
1.30*1.80
1.40
1.90 1.30
1.80
1.40
0.15 1.30
0.15

60.76
0.00

Add LA & LI

700
1.30*1.80
1.30
1.80
1.30
0.15

0%

600
1.20*1.70
1.20
1.70
1.20
0.15

500
1.10*1.60
1.10 1.60
1.10 0.15

450
1.00*1.40
1.00 1.40
1.00 0.15

Sand cushion cost


Difference of 20A-B
DI Pipe Lead KM

400
1.00*1.40
1.00 1.40
1.00 0.15

100.0

350
1.00*1.40
1.00
1.40
1.00
0.15

Earth work

189.76

166.94

166.94

145.53

125.56

99.88

99.88

99.88

Extra allowance

142.32

125.21

125.21

109.15

94.17

74.91

74.91

74.91

Sand cushion cost

66.74

61.97

61.97

57.20

52.44

47.67

47.67

47.67

Sand filling charges

12.76

11.85

11.85

10.94

10.03

9.11

9.11

9.11

Refilling charges

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Diff of 20A&B

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

280.42

251.16

224.05

173.66

130.07

111.58

92.24

75.58

692.00

617.13

590.02

496.48

412.27

343.15

323.81

307.15

Lowering & Laying

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

CLASS OF PIPE

DI K7

PIPE DIA IN MM

800 DI K7

750 DI K7

700 DI K7

600 DI K7

500 DI K7

450 DI K7

400 DI K7

350 DI K7

800

750

700

600

500

450

400

350

13788.00

12479.00

11137.00

8604.00

6466.00

5424.00

4508.00

3713.00

PART - A :
Cost of pipe
CED & Cess

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Sales tax

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

510.00

300.00

250.00

170.00

120.00

100.00

80.00

70.00

206.82

187.19

167.06

129.06

96.99

81.36

67.62

55.70

Transportation
Cost of specials

1.50%

Jointing

With Pig Lead

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Jointing

With Rubber gaskets

1.00

79.77

58.66

55.40

46.78

39.85

34.84

30.83

28.07

174.40

145.40

131.00

98.60

83.20

60.00

55.60

51.00

14584.59

12966.19

11554.06

8903.06

6682.99

5605.36

4655.62

3838.70

Earth work,L/J

692.00

617.13

590.02

496.48

412.27

343.15

323.81

307.15

PART - B Total

692.00

617.13

590.02

496.48

412.27

343.15

323.81

307.15

15276.59

13583.32

12144.08

9399.54

7095.26

5948.51

4979.43

4145.85

2138.72

1901.66

1700.17

1315.94

993.34

832.79

697.12

580.42

17415.31

15484.98

13844.25

10715.48

8088.60

6781.30

5676.55

4726.27

Rubber Rings

PART - A Total
PART - B

Part A+Part B

Without contractors profit

Add Contractors profit @ 14%


Grand Total

14%

With contractors profit

Provision for CED & CESS on cost of pipes


Provision for APGST on cost of pipes
Hence Provision for Taxes/RM

16.32%
4%

2250.20
641.53
2891.73

2036.57
580.62
2617.19

1817.56
518.18
2335.74

1404.17
400.33
1804.50

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

1055.25
300.85
1356.10

885.20
252.37
1137.57

735.71
209.75
945.46

605.96
172.76
778.72

Length of pipes
Total provision for taxes for each pipe

100
289173

100
261719

100
233574

100
180450

100
135610

0.00
8.27
8.27
100
827

0.00
7.49
7.49
100
749

0.00
6.68
6.68
100
668

0.00
5.16
5.16
100
516

0.00
3.88
3.88
100
388

Total provision for taxes for all pipes


Provision for CED & CESS on cost of RRs
Provision for APGST on cost of RRs

16.32%
4%

Hence Provision for Taxes/RM


Length of pipes
Total provision for taxes for RRs
Total provision for taxes for all pipes

Grand Total
CLASS OF PIPE

DI K9

PIPE DIA IN MM

100
100
113757
94546
1577000.00
0.00
0.00
3.25
2.7
3.25
2.70
100
100
325
270
5000.00
1582000.00

100
77872
0.00
2.23
2.23
100
223

800 DI K9

750 DI K9

700 DI K9

600 DI K9

500 DI K9

450 DI K9

400 DI K9

350 DI K9

800

750

700

600

500

450

400

350

14445.00

13092.00

11667.00

9021.00

6840.00

5880.00

4914.00

4075.00

PART - A :
Cost of pipe
CED & Cess

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Sales tax

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

510.00

300.00

250.00

170.00

120.00

100.00

80.00

70.00

216.68

196.38

175.01

135.32

102.60

88.20

73.71

61.13

Transportation
Cost of specials

1.50%

Jointing

With Pig Lead

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Jointing

With Rubber gaskets

1.00

79.77

58.66

55.40

46.78

39.85

34.84

30.83

28.07

174.40

145.40

131.00

98.60

83.20

60.00

55.60

51.00

15251.45

13647.04

12147.41

9373.10

7102.45

6103.04

5098.54

4234.20

692.00

617.13

590.02

496.48

412.27

343.15

323.81

307.15

Rubber Rings

PART - A Total
PART - B
Earth work,L/J

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

PART - B Total

692.00

617.13

590.02

496.48

412.27

343.15

323.81

307.15

Part A+Part B

15943.45

14264.17

12737.43

9869.58

7514.72

6446.19

5422.35

4541.35

2232.08

1996.98

1783.24

1381.74

1052.06

902.47

759.13

635.79

18175.53

16261.15

14520.67

11251.32

8566.78

7348.66

6181.48

5177.14

Add Contractors profit @ 14%

14%

Grand Total

Provision for CED & CESS on cost of pipes


Provision for APGST on cost of pipes

16.32%
4%

Hence Provision for Taxes/RM


Length of pipes
Total provision for taxes for each pipe

2357.42
672.1
3029.52
100
302952

2136.61
609.14
2745.75
100
274575

1904.05
542.84
2446.89
100
244689

1472.23
419.73
1891.96
100
189196

1116.29
318.25
1434.54
100
143454

0.00
8.67
8.67
100
867

0.00
7.86
7.86
100
786

0.00
7
7.00
100
700

0.00
5.41
5.41
100
541

0.00
4.1
4.10
100
410

Total provision for taxes for all pipes


Provision for CED & CESS on cost of RRs
Provision for APGST on cost of RRs
Hence Provision for Taxes/RM
Length of pipes
Total provision for taxes for RRs

16.32%
4%

Total provision for taxes for all pipes

Grand Total

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

959.62
801.96
273.58
228.64
1233.20
1030.60
100
100
123320
103060
1683000.00
0.00
0.00
3.53
2.95
3.53
2.95
100
100
353
295
5000.00
1688000.00

665.04
189.6
854.64
100
85464
0.00
2.45
2.45
100
245

Manual
Machine

ointing and testing of pipe line,including cost and conveyance of

317.80

Length of each pipe

5.00 Mts

0.00
100.00

300
0.90*1.30
0.90
1.30
0.90
0.15

Min Lead to be considered

250
0.90*1.30
0.90
1.30
0.90
0.15

200
0.90*1.30
0.90
1.30
0.90
0.15

100

150
0.90*1.20
0.90 1.20
0.90 0.15

Km

100
0.90*1.20
0.90
1.20
0.90
0.15

83.47

83.47

83.47

77.05

77.05

62.60

62.60

62.60

57.79

57.79

42.90

42.90

42.90

42.90

42.90

8.20

8.20

8.20

8.20

8.20

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

60.26

46.59

34.48

23.72

14.56

257.43

243.76

231.65

209.66

200.50

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

71.34
52.08

75%
0%

300 DI K7

250 DI K7

200 DI K7

150 DI K7

100 DI K7

300

250

200

150

100

2951.00

2296.00

1711.00

1194.00

887.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

60.00

40.00

30.00

30.00

20.00

44.27

34.44

25.67

17.91

13.31

0.00

0.00

0.00

0.00

0.00

23.53

19.45

16.88

14.62

11.33

40.40

26.40

23.80

19.40

13.40

3055.27

2370.44

1766.67

1241.91

920.31

257.43

243.76

231.65

209.66

200.50

257.43

243.76

231.65

209.66

200.50

3312.70

2614.20

1998.32

1451.57

1120.81

463.78

365.99

279.76

203.22

156.91

3776.48

2980.19

2278.08

1654.79

1277.72

481.60
137.3
618.90

374.71
106.83
481.54

279.24
79.61
358.85

194.86
55.55
250.41

144.76
41.27
186.03

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

100
61890

100
48154

100
35885

100
25041

100
18603

0.00
1.77
1.77
100
177

0.00
1.38
1.38
100
138

0.00
1.03
1.03
100
103

0.00
0.72
0.72
100
72

0.00
0.53
0.53
100
53

300 DI K9

250 DI K9

200 DI K9

150 DI K9

100 DI K9

300

250

200

150

100

3269.00

2581.00

1967.00

1474.00

997.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

60.00

40.00

30.00

30.00

20.00

49.04

38.72

29.51

22.11

14.96

0.00

0.00

0.00

0.00

0.00

23.53

19.45

16.88

14.62

11.33

40.40

26.40

23.80

19.40

13.40

3401.57

2679.17

2043.39

1540.73

1043.29

257.43

243.76

231.65

209.66

200.50

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

257.43

243.76

231.65

209.66

200.50

3659.00

2922.93

2275.04

1750.39

1243.79

512.26

409.21

318.5

245.05

174.13

4171.26

3332.14

2593.54

1995.44

1417.92

533.50
152.1
685.60
100
68560

421.22
120.09
541.31
100
54131

321.01
91.52
412.53
100
41253

240.56
68.58
309.14
100
30914

162.71
46.39
209.10
100
20910

0.00
1.96
1.96
100
196

0.00
1.55
1.55
100
155

0.00
1.18
1.18
100
118

0.00
0.88
0.88
100
88

0.00
0.6
0.60
100
60

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

DATA SHEET : DI PIPE LINES CSSR 2010-11


Name of the Scheme : Providing CPWS Scheme to Gudur mandal in Nellore District

Earth work excavation and depositing on bank with an initial lead and lift in All Kinds of soils for a pipe line of trench including lowering,laying and jointing and tes
pipes but excluding of taxes but including of refilling charges etc complete - using Machine
EW exacavation type

Machine

52.08

Sand filling charges

All Kinds of soils

Machine

52.08

Earth Refilling charges

0%

Extra allowance

PIPE DIA IN MM
TRENCH SIZE

DI PIPES
EW
SF

800
750
1.40*1.90
1.30*1.80
1.40
1.90 1.30
1.80
1.40
0.15 1.30
0.15

60.76
0.00

Add LA & LI

700
1.30*1.80
1.30
1.80
1.30
0.15

0%

600
1.20*1.70
1.20
1.70
1.20
0.15

500
1.10*1.60
1.10 1.60
1.10 0.15

450
1.00*1.40
1.00 1.40
1.00 0.15

Sand cushion cost


Difference of 20A-B
DI Pipe Lead KM

400
1.00*1.40
1.00 1.40
1.00 0.15

100.0

350
1.00*1.40
1.00
1.40
1.00
0.15

138.53

121.87

121.87

106.24

91.66

72.91

72.91

72.91

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Sand cushion cost

66.74

61.97

61.97

57.20

52.44

47.67

47.67

47.67

Sand filling charges

12.76

11.85

11.85

10.94

10.03

9.11

9.11

9.11

Refilling charges

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Diff of 20A&B

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

280.42

251.16

224.05

173.66

130.07

111.58

92.24

75.58

498.45

446.85

419.74

348.04

284.20

241.27

221.93

205.27

Earth work
Extra allowance

Lowering & Laying

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

CLASS OF PIPE

DI K7

PIPE DIA IN MM

800 DI K7

750 DI K7

700 DI K7

600 DI K7

500 DI K7

450 DI K7

400 DI K7

350 DI K7

800

750

700

600

500

450

400

350

13788.00

12479.00

11137.00

8604.00

6466.00

5424.00

4508.00

3713.00

PART - A :
Cost of pipe
CED & Cess

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Sales tax

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

510.00

300.00

250.00

170.00

120.00

100.00

80.00

70.00

206.82

187.19

167.06

129.06

96.99

81.36

67.62

55.70

Transportation
Cost of specials

1.50%

Jointing

With Pig Lead

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Jointing

With Rubber gaskets

1.00

79.77

58.66

55.40

46.78

39.85

34.84

30.83

28.07

174.40

145.40

131.00

98.60

83.20

60.00

55.60

51.00

14758.99

13170.25

11740.46

9048.44

6806.04

5700.20

4742.05

3917.77

Earth work,L/J

498.45

446.85

419.74

348.04

284.20

241.27

221.93

205.27

PART - B Total

498.45

446.85

419.74

348.04

284.20

241.27

221.93

205.27

15257.44

13617.10

12160.20

9396.48

7090.24

5941.47

4963.98

4123.04

2136.04

1906.39

1702.43

1315.51

992.63

831.81

694.96

577.22

17393.48

15523.49

13862.63

10711.99

8082.87

6773.28

5658.94

4700.26

Rubber Rings

PART - A Total
PART - B

Part A+Part B

Without contractors profit

Add Contractors profit @ 14%


Grand Total

14%

With contractors profit

Provision for CED & CESS on cost of pipes


Provision for APGST on cost of pipes
Hence Provision for Taxes/RM

16.32%
4%

2250.20
641.53
2891.73

2036.57
580.62
2617.19

1817.56
518.18
2335.74

1404.17
400.33
1804.50

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

1055.25
300.85
1356.10

885.20
252.37
1137.57

735.71
209.75
945.46

605.96
172.76
778.72

Length of pipes
Total provision for taxes for each pipe

100
289173

100
261719

100
233574

100
180450

100
135610

28.46
9.41
37.87
100
3787

23.73
8.44
32.17
100
3217

21.38
7.54
28.92
100
2892

16.09
5.81
21.90
100
2190

13.58
4.42
18.00
100
1800

Total provision for taxes for all pipes


Provision for CED & CESS on cost of RRs
Provision for APGST on cost of RRs

16.32%
4%

Hence Provision for Taxes/RM


Length of pipes
Total provision for taxes for RRs
Total provision for taxes for all pipes

Grand Total
CLASS OF PIPE

DI K9

PIPE DIA IN MM

100
100
113757
94546
1577000.00
9.79
9.07
3.65
3.07
13.44
12.14
100
100
1344
1214
21000.00
1598000.00

100
77872
8.32
2.56
10.88
100
1088

800 DI K9

750 DI K9

700 DI K9

600 DI K9

500 DI K9

450 DI K9

400 DI K9

350 DI K9

800

750

700

600

500

450

400

350

14445.00

13092.00

11667.00

9021.00

6840.00

5880.00

4914.00

4075.00

PART - A :
Cost of pipe
CED & Cess

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Sales tax

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

510.00

300.00

250.00

170.00

120.00

100.00

80.00

70.00

216.68

196.38

175.01

135.32

102.60

88.20

73.71

61.13

Transportation
Cost of specials

1.50%

Jointing

With Pig Lead

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Jointing

With Rubber gaskets

1.00

79.77

58.66

55.40

46.78

39.85

34.84

30.83

28.07

174.40

145.40

131.00

98.60

83.20

60.00

55.60

51.00

15425.85

13792.44

12278.41

9471.70

7185.65

6163.04

5154.14

4285.20

498.45

446.85

419.74

348.04

284.20

241.27

221.93

205.27

Rubber Rings

PART - A Total
PART - B
Earth work,L/J

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

PART - B Total

498.45

446.85

419.74

348.04

284.20

241.27

221.93

205.27

Part A+Part B

15924.30

14239.29

12698.15

9819.74

7469.85

6404.31

5376.07

4490.47

2229.4

1993.5

1777.74

1374.76

1045.78

896.6

752.65

628.67

18153.70

16232.79

14475.89

11194.50

8515.63

7300.91

6128.72

5119.14

Add Contractors profit @ 14%

14%

Grand Total

Provision for CED & CESS on cost of pipes


Provision for APGST on cost of pipes

16.32%
4%

Hence Provision for Taxes/RM


Length of pipes
Total provision for taxes for each pipe

2357.42
672.1
3029.52
100
302952

2136.61
609.14
2745.75
100
274575

1904.05
542.84
2446.89
100
244689

1472.23
419.73
1891.96
100
189196

1116.29
318.25
1434.54
100
143454

28.46
9.81
38.27
100
3827

23.73
8.8
32.53
100
3253

21.38
7.86
29.24
100
2924

16.09
6.06
22.15
100
2215

13.58
4.65
18.23
100
1823

Total provision for taxes for all pipes


Provision for CED & CESS on cost of RRs
Provision for APGST on cost of RRs
Hence Provision for Taxes/RM
Length of pipes
Total provision for taxes for RRs

16.32%
4%

Total provision for taxes for all pipes

Grand Total

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

959.62
801.96
273.58
228.64
1233.20
1030.60
100
100
123320
103060
1683000.00
9.79
9.07
3.92
3.31
13.71
12.38
100
100
1371
1238
21000.00
1704000.00

665.04
189.6
854.64
100
85464
8.32
2.78
11.10
100
1110

Manual
Machine

ointing and testing of pipe line,including cost and conveyance of

317.80

Length of each pipe

5.00 Mts

0.00
100.00

300
0.90*1.30
0.90
1.30
0.90
0.15

Min Lead to be considered

250
0.90*1.30
0.90
1.30
0.90
0.15

200
0.90*1.30
0.90
1.30
0.90
0.15

100

150
0.90*1.20
0.90 1.20
0.90 0.15

Km

100
0.90*1.20
0.90
1.20
0.90
0.15

60.93

60.93

60.93

56.25

56.25

0.00

0.00

0.00

0.00

0.00

42.90

42.90

42.90

42.90

42.90

8.20

8.20

8.20

8.20

8.20

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

60.26

46.59

34.48

23.72

14.56

172.29

158.62

146.51

131.07

121.91

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

71.34
52.08

75%
0%

300 DI K7

250 DI K7

200 DI K7

150 DI K7

100 DI K7

300

250

200

150

100

2951.00

2296.00

1711.00

1194.00

887.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

60.00

40.00

30.00

30.00

20.00

44.27

34.44

25.67

17.91

13.31

0.00

0.00

0.00

0.00

0.00

23.53

19.45

16.88

14.62

11.33

40.40

26.40

23.80

19.40

13.40

3119.20

2416.29

1807.35

1275.93

945.04

172.29

158.62

146.51

131.07

121.91

172.29

158.62

146.51

131.07

121.91

3291.49

2574.91

1953.86

1407.00

1066.95

460.81

360.49

273.54

196.98

149.37

3752.30

2935.40

2227.40

1603.98

1216.32

481.60
137.3
618.90

374.71
106.83
481.54

279.24
79.61
358.85

194.86
55.55
250.41

144.76
41.27
186.03

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

100
61890

100
48154

100
35885

100
25041

100
18603

6.59
2.03
8.62
100
862

4.31
1.55
5.86
100
586

3.88
1.18
5.06
100
506

3.17
0.84
4.01
100
401

2.19
0.62
2.81
100
281

300 DI K9

250 DI K9

200 DI K9

150 DI K9

100 DI K9

300

250

200

150

100

3269.00

2581.00

1967.00

1474.00

997.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

60.00

40.00

30.00

30.00

20.00

49.04

38.72

29.51

22.11

14.96

0.00

0.00

0.00

0.00

0.00

23.53

19.45

16.88

14.62

11.33

40.40

26.40

23.80

19.40

13.40

3441.97

2705.57

2067.19

1560.13

1056.69

172.29

158.62

146.51

131.07

121.91

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

172.29

158.62

146.51

131.07

121.91

3614.26

2864.19

2213.70

1691.20

1178.60

506

400.99

309.92

236.77

165

4120.26

3265.18

2523.62

1927.97

1343.60

533.50
152.1
685.60
100
68560

421.22
120.09
541.31
100
54131

321.01
91.52
412.53
100
41253

240.56
68.58
309.14
100
30914

162.71
46.39
209.10
100
20910

6.59
2.23
8.82
100
882

4.31
1.72
6.03
100
603

3.88
1.34
5.22
100
522

3.17
1.01
4.18
100
418

2.19
0.69
2.88
100
288

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

DATA SHEET : DI PIPE LINES CSSR 2010-11


Name of the Scheme : Providing CPWS Scheme to Gudur mandal in Nellore District
Earth work excavation and depositing on bank with an initial lead and lift in All Kinds of soils for a pipe line of trench including lowering,laying and jointing and testing of pipe line,including cost
and conveyance of pipes but excluding of taxes but including of refilling charges etc complete - using Machine
EW exacavation type

Machine

0.67

52.08

Sand filling charges

All Kinds of soils

Manual

0.33

71.34

Earth Refilling charges

Extra allowance

Machine

Extra allowance

Manual

PIPE DIA IN MM
TRENCH SIZE

PVC PIPES
EW
SF

800
1.40*1.90
1.40
1.90
1.40
0.15

0%

700
1.30*1.80
1.30
1.80
1.30
0.15

0.00
0%

Add LA & LI

75%

750
1.30*1.80
1.30
1.80
1.30
0.15

60.76

5.00

Length of pipe
600
500
450
400
350
1.20*1.70
1.10*1.60 1.00*1.40 1.00*1.40 1.00*1.40
1.20
1.70 1.10 1.60 1.00 1.40
1.00 1.40
1.00 1.40
1.20
0.15 1.10 0.15 1.00 0.15
1.00 0.15
1.00 0.15

300
0.90*1.30
0.90 1.30
0.90 0.15

Sand cushion cost

317.80
0.00

Difference of 20A-B
DI Pipe lead KM

100.0

Min lead to be considered


250
200
0.90*1.30
0.90*1.30
0.90
1.30 0.90
1.30
0.90
0.15 0.90
0.15

100.00
100.00
150
100
0.90*1.20 0.90*1.20
0.90 1.20 0.90 1.20
0.90 0.15 0.90 0.15

155.44

136.74

136.74

119.21

102.85

81.81

81.81

81.81

68.37

68.37

68.37

63.11

63.11

Extra allowance

46.97

41.32

41.32

36.02

31.08

24.72

24.72

24.72

20.66

20.66

20.66

19.07

19.07

Sand cushion cost

66.74

61.97

61.97

57.20

52.44

47.67

47.67

47.67

42.90

42.90

42.90

42.90

42.90

Sand filling charges

12.76

11.85

11.85

10.94

10.03

9.11

9.11

9.11

8.20

8.20

8.20

8.20

8.20

Refilling charges

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Diff of 20A&B

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

280.42

251.16

224.05

173.66

130.07

111.58

92.24

75.58

60.26

46.59

34.48

23.72

14.56

562.33

503.04

475.93

397.03

326.47

274.89

255.55

238.89

200.39

186.72

174.61

157.00

147.84

Earth work

Laying and jointing

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

CLASS OF PIPE

DI K7

PIPE DIA IN MM

800 DI K7

750 DI K7

700 DI K7

600 DI K7

500 DI K7

450 DI K7

400 DI K7

350 DI K7

300 DI K7

250 DI K7

200 DI K7

150 DI K7

100 DI K7

800

750

700

600

500

450

400

350

300

250

200

150

100

13788.00

12479.00

11137.00

8604.00

6466.00

5424.00

4508.00

3713.00

2951.00

2296.00

1711.00

1194.00

887.00

PART - A :
Cost of pipe
CED & Cess

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Sales tax

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

510.00

300.00

250.00

170.00

120.00

100.00

80.00

70.00

60.00

40.00

30.00

30.00

20.00

206.82

187.19

167.06

129.06

96.99

81.36

67.62

55.70

44.27

34.44

25.67

17.91

13.31

Transportation
Cost of specials

1.50%

Jointing

With Pig Lead

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Jointing

With Rubber gaskets

1.00

79.77

58.66

55.40

46.78

39.85

34.84

30.83

28.07

23.53

19.45

16.88

14.62

11.33

174.40

145.40

131.00

98.60

83.20

60.00

55.60

51.00

40.40

26.40

23.80

19.40

13.40

14758.99

13170.25

11740.46

9048.44

6806.04

5700.20

4742.05

3917.77

3119.20

2416.29

1807.35

1275.93

945.04

Earth work,L/J

562.33

503.04

475.93

397.03

326.47

274.89

255.55

238.89

200.39

186.72

174.61

157.00

147.84

PART - B Total

562.33

503.04

475.93

397.03

326.47

274.89

255.55

238.89

200.39

186.72

174.61

157.00

147.84

Part A+Part B

15321.32

13673.29

12216.39

9445.47

7132.51

5975.09

4997.60

4156.66

3319.59

2603.01

1981.96

1432.93

1092.88

2144.98

1914.26

1710.29

1322.37

998.55

836.51

699.66

581.93

464.74

364.42

277.47

200.61

153

17466.30

15587.55

13926.68

10767.84

8131.06

6811.60

5697.26

4738.59

3784.33

2967.43

2259.43

1633.54

1245.88

Rubber Rings

PART - A Total
PART - B

Add Contractors profit @ 14%


Grand Total

14%

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

CLASS OF PIPE

DI K9

PIPE DIA IN MM

800 DI K9

750 DI K9

700 DI K9

600 DI K9

500 DI K9

450 DI K9

400 DI K9

350 DI K9

300 DI K9

250 DI K9

200 DI K9

150 DI K9

100 DI K9

800

750

700

600

500

450

400

350

300

250

200

150

100

14445.00

13092.00

11667.00

9021.00

6840.00

5880.00

4914.00

4075.00

3269.00

2581.00

1967.00

1474.00

997.00

PART - A :
Cost of pipe
CED & Cess

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Sales tax

0.00%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

510.00

300.00

250.00

170.00

120.00

100.00

80.00

70.00

60.00

40.00

30.00

30.00

20.00

216.68

196.38

175.01

135.32

102.60

88.20

73.71

61.13

49.04

38.72

29.51

22.11

14.96

Transportation
Cost of specials

1.50%

Jointing

With Pig Lead

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Jointing

With Rubber gaskets

1.00

79.77

58.66

55.40

46.78

39.85

34.84

30.83

28.07

23.53

19.45

16.88

14.62

11.33

174.40

145.40

131.00

98.60

83.20

60.00

55.60

51.00

40.40

26.40

23.80

19.40

13.40

15425.85

13792.44

12278.41

9471.70

7185.65

6163.04

5154.14

4285.20

3441.97

2705.57

2067.19

1560.13

1056.69

Earth work,L/J

562.33

503.04

475.93

397.03

326.47

274.89

255.55

238.89

200.39

186.72

174.61

157.00

147.84

PART - B Total

562.33

503.04

475.93

397.03

326.47

274.89

255.55

238.89

200.39

186.72

174.61

157.00

147.84

Part A+Part B

15988.18

14295.48

12754.34

9868.73

7512.12

6437.93

5409.69

4524.09

3642.36

2892.29

2241.80

1717.13

1204.53

2238.34

2001.37

1785.61

1381.62

1051.7

901.31

757.36

633.37

509.93

404.92

313.85

240.4

168.63

18226.52

16296.85

14539.95

11250.35

8563.82

7339.24

6167.05

5157.46

4152.29

3297.21

2555.65

1957.53

1373.16

Rubber Rings

PART - A Total
PART - B

Add Contractors profit @ 14%


Grand Total

14%

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

Cost of pvc specials

1.20%

Manual
Machine

71.34
52.08

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

75%
0%

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

\\vboxsrv\conversion_tmp\scratch9531\87233762.xls.ms_office

You might also like