ABSTRACT

ESTIMATE

Name of work: Providing Bore Well and Erection of Submersible Pump set and Pipe line in Salavai Kudam at Myladumparai panchayat
Estimate Amount :1,55,000 /=
Sl. No. Quantity Description of Work Rate Unit Amount

1.00

Geophysical Servey Charges ( minimum 3 locations ) inculding transportion charges and labour charges etc. complete Drilling of 150 mm dia Vertical Bore well in hard rock area inculding labour charges for inserting of casing pipe etc.

1900.00

No

1900

2 3 4 5 30.00 50.00 30.00

Overburden Soil Hord Rock areas Supply and delivery of MS Casing pipes Supply and delivery of 5 HP Three phase submersible pumpset with out pannel Board having duty condition of 50 lpm x 175 m head Supply and delivery of Three phase 5 Hp panel board with two level Guard and Auto Start Suitable for 5HP Submersible pumpset 4 Sqr.mm x 3 core cable 50mm GI Pipe 50mm GI Nipple 50mm GI Elbow 50mm GM non Return Valve 50mm GM Flange set 80 x 50mm GI Reducer 25 mm GI Pipe 90 x 20mm Saddle Piece Air Value Bore Well cover plate 7/20 GI Wire

230.00 250.00 1255.00

Mt Mt Mt

6900 12500 37650

1.00

32560.00

No

32560

1.00

8200.00

No

8200

8 9 10 11 12 13 14 15 16 17 18 19

90.00 80.00 5.00 1.00 1.00 1.00 1.00 4.00 4.00 4.00 1.00 90.00

122.00 297.00 66.00 99.00 1107.00 48.00 97.00 149.00 70.00 400.00 256.30 20.75

Mt Mt No No No No No Mt No No No No

10980 23760 330 99 1107 48 97 596 280 1600 256 1868

20 21 22 23 24 25

1.00 1.00 1.00 1.00 20.00 40.00

60A/440V Fuse Unit Arial Board Meter Board 50mm GM Gate Valve Cutting Charges for 50mm GI pipe Threading Charges for 50mm GI pipe Labour Charges for erection of 5 HP submersible pumpset deep bore well type vertical including fixing and joining submersible cableup to the starter and all materials, labour charges etc., Charges for E.B. Service connection deposit Amount Charges for writing the scheme details including the cost of paint and labour charges etc. complete Unforseen Charges TOTAL

51.00 276.00 400.00 1117.00 7.40 14.85

No No No No No No

51 276 400 1117 148 594

26

1.00

4639.80

No

4640

27 28 29

1.00 1.00

6400.00 500.00

No No

6400 500 143 155000

DETAILED ESTIMATE
Name of work: Providing Bore Well and Erection of Submersible Pump set and Pipe line in Salavai Kudam at Myladumparai panchayat Estimate Amount :1,55,000 /= Sl.No 1 Description of work Geophysical Servey Charges ( minimum 3 locations ) inculding transportion charges and labour charges etc. complete Drilling of 150 mm dia Vertical Bore well in hard rock area inculding labour charges for inserting of casing pipe etc. Overburden Soil Hord Rock areas Supply and delivery of MS Casing pipes 1 Nos L 1 B D Quantity 1.00

3 4 5

1 1 1

1 1 1

30.00 50.00 30.00

X X

Supply and delivery of 5 HP Three phase submersible pumpset with out pannel Board having duty condition of 50 lpm x 175 m head

1.00

Supply and delivery of Three phase 5 Hp panel board with two level Guard and Auto Start Suitable for 5HP Submersible pumpset 4 Sqr.mm x 3 core cable 50mm GI Pipe 50mm GI Nipple 50mm GI Elbow 50mm GM non Return Valve 50mm GM Flange set 80 x 50mm GI Reducer 25 mm GI Pipe 90 x 20mm Saddle Piece Air Value Bore Well cover plate 7/20 GI Wire

1.00

8 9 10 11 12 13 14 15 16 17 18 19

1 1

X X

1 1

90.00 80.00 5.00

1 1 1 1 1 1 1 1 1

X X X X X X X X X

1 1 1 1 1 1 1 1 1

1.00 1.00 1.00 1.00 4.00 4.00 4.00 1.00 90.00

20 21 22 23 24 25

60A/440V Fuse Unit Arial Board Meter Board 50mm GM Gate Valve Cutting Charges for 50mm GI pipe Threading Charges for 50mm GI pipe Labour Charges for erection of 5 HP submersible pumpset deep bore well type vertical including fixing and joining submersible cableup to the starter and all materials, labour charges etc., Charges for E.B. Service connection deposit Amount Charges for writing the scheme details including the cost of paint and labour charges etc. complete Unforseen Charges

1 1 1 1 1 1

X X X X X X

1 1 1 1 1 1

1.00 1.00 1.00 1.00 20.00 40.00

26

1.00

27 28 29

1 1 1

1 1 1

1.00 1.00