23.1

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

Sl. No. 1

1

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

4 Weight of pipe per RM IN Kgs

5 Rate of pipe as per CSSR :2010-11

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

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

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 2010-11S.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

2

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. 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

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

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

Revised Rate of pipe at present rates

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 18855.00 100 200 300 400 500 600 700 800 900 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

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 2010-113 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 Length of pipe in RM Weight of pipe per RM IN Kgs Rate of pipe as per CSSR :201011

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

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

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

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

25000 25000

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

ENDS 2010-11Revised 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 2010-11Sl. 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) 100 150 200 250 300 350 400 450 500 600 700 750 800 900 1000

3

4 K7

Per KM/RM Per KM/RM Per KM/RM Per KM/RM Per KM/RM Per KM/RM Per KM/RM Per KM/RM Per KM/RM Per KM/RM Per KM/RM Per KM/RM Per KM/RM Per KM/RM Per KM/RM

0.20 0.30 0.30 0.40 0.60 0.70 0.80 1.00 1.20 1.70 2.50 3.00 5.10 5.10 5.10

For S/S Pipes and Plain ended pipes

For Welded double flanged pipes 5 K9

K9

0.20 0.30 0.30 0.40 0.60 0.70 0.80 1.00 1.20 1.70 2.50 3.00 5.10 5.10 5.10

0.3 0.4 0.6 0.8 1.0 1.2 1.4 1.7 2.0 2.6 3.8 4.6 7.6 7.6 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 ManualEW exacavation type All Kinds of soils Extra allowance Manual Manual 71.34 71.34 75% Sand filling charges Earth Refilling charges Add LA & LI 60.76 0.00 0% Sand cushion cost Difference of 20A-B DI Pipe Lead KM 100.0

PIPE DIA IN MM TRENCH SIZE EW SF Earth work Extra allowance Sand cushion cost Sand filling charges Refilling charges Diff of 20A&B Lowering & Laying

DI PIPES

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

700 1.30*1.80 1.30 1.80 1.30 0.15

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

400 1.00*1.40 1.00 1.40 1.00 0.15

350 1.00*1.40 1.00 1.40 1.00 0.15

189.76 142.32 66.74 12.76 0.00 0.00 280.42 692.00

166.94 125.21 61.97 11.85 0.00 0.00 251.16 617.13

166.94 125.21 61.97 11.85 0.00 0.00 224.05 590.02

145.53 109.15 57.20 10.94 0.00 0.00 173.66 496.48

125.56 94.17 52.44 10.03 0.00 0.00 130.07 412.27

99.88 74.91 47.67 9.11 0.00 0.00 111.58 343.15

99.88 74.91 47.67 9.11 0.00 0.00 92.24 323.81

99.88 74.91 47.67 9.11 0.00 0.00 75.58 307.15

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

CLASS OF PIPE PIPE DIA IN MM

DI K7

800 DI K7 800

750 DI K7 750

700 DI K7 700

600 DI K7 600

500 DI K7 500

450 DI K7 450

400 DI K7 400

350 DI K7 350

PART - A :Cost of pipe CED & Cess Sales tax Transportation Cost of specials Jointing Jointing Rubber Rings

13788.00 0.00% 0.00% 0.00 0.00 510.00 1.50%With Pig Lead With Rubber gaskets

12479.00 0.00 0.00 300.00 187.19 0.00 58.66 145.40 12966.19

11137.00 0.00 0.00 250.00 167.06 0.00 55.40 131.00 11554.06

8604.00 0.00 0.00 170.00 129.06 0.00 46.78 98.60 8903.06

6466.00 0.00 0.00 120.00 96.99 0.00 39.85 83.20 6682.99

5424.00 0.00 0.00 100.00 81.36 0.00 34.84 60.00 5605.36

4508.00 0.00 0.00 80.00 67.62 0.00 30.83 55.60 4655.62

3713.00 0.00 0.00 70.00 55.70 0.00 28.07 51.00 3838.70

206.82 0.00 1.00 0.00 79.77 174.40 14584.59

PART - A Total PART - BEarth work,L/J

692.00 692.00 Without contractors profit 14% 15276.59 2138.72 17415.31 2250.20 641.53 2891.73

617.13 617.13 13583.32 1901.66 15484.98 2036.57 580.62 2617.19

590.02 590.02 12144.08 1700.17 13844.25 1817.56 518.18 2335.74

496.48 496.48 9399.54 1315.94 10715.48 1404.17 400.33 1804.50

412.27 412.27 7095.26 993.34 8088.60 1055.25 300.85 1356.10

343.15 343.15 5948.51 832.79 6781.30 885.20 252.37 1137.57

323.81 323.81 4979.43 697.12 5676.55 735.71 209.75 945.46

307.15 307.15 4145.85 580.42 4726.27 605.96 172.76 778.72

PART - B Total Part A+Part B

Add Contractors profit @ 14% Grand Total

With contractors profit16.32% 4%

Provision for CED & CESS on cost of pipes Provision for APGST on cost of pipes Hence Provision for Taxes/RM

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

Length of pipes Total provision for taxes for each pipe 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 Total provision for taxes for all pipes 16.32% 4%

100 289173 0.00 8.27 8.27 100 827

100 261719 0.00 7.49 7.49 100 749

100 233574 0.00 6.68 6.68 100 668

100 180450 0.00 5.16 5.16 100 516

100 135610 0.00 3.88 3.88 100 388

Grand TotalCLASS OF PIPE PIPE DIA IN MM DI K9 800 DI K9 800 750 DI K9 750 700 DI K9 700 600 DI K9 600 500 DI K9 500

100 100 113757 94546 1577000.00 0.00 0.00 3.25 2.7 3.25 2.70 100 100 325 270 5000.00 1582000.00450 DI K9 450 400 DI K9 400

100 77872 0.00 2.23 2.23 100 223

350 DI K9 350

PART - A :Cost of pipe CED & Cess Sales tax Transportation Cost of specials Jointing Jointing Rubber Rings

14445.00 0.00% 0.00% 0.00 0.00 510.00 1.50%With Pig Lead With Rubber gaskets

13092.00 0.00 0.00 300.00 196.38 0.00 58.66 145.40 13647.04

11667.00 0.00 0.00 250.00 175.01 0.00 55.40 131.00 12147.41

9021.00 0.00 0.00 170.00 135.32 0.00 46.78 98.60 9373.10

6840.00 0.00 0.00 120.00 102.60 0.00 39.85 83.20 7102.45

5880.00 0.00 0.00 100.00 88.20 0.00 34.84 60.00 6103.04

4914.00 0.00 0.00 80.00 73.71 0.00 30.83 55.60 5098.54

4075.00 0.00 0.00 70.00 61.13 0.00 28.07 51.00 4234.20

216.68 0.00 1.00 0.00 79.77 174.40 15251.45

PART - A Total PART - BEarth work,L/J

692.00

617.13

590.02

496.48

412.27

343.15

323.81

307.15

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

PART - B Total Part A+Part B Add Contractors profit @ 14% Grand Total 14%

692.00 15943.45 2232.08 18175.53

617.13 14264.17 1996.98 16261.15

590.02 12737.43 1783.24 14520.67

496.48 9869.58 1381.74 11251.32

412.27 7514.72 1052.06 8566.78

343.15 6446.19 902.47 7348.66

323.81 5422.35 759.13 6181.48

307.15 4541.35 635.79 5177.14

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

16.32% 4%

2357.42 672.1 3029.52 100 302952 0.00 8.67 8.67 100 867

2136.61 609.14 2745.75 100 274575 0.00 7.86 7.86 100 786

1904.05 542.84 2446.89 100 244689 0.00 7 7.00 100 700

1472.23 419.73 1891.96 100 189196 0.00 5.41 5.41 100 541

1116.29 318.25 1434.54 100 143454 0.00 4.1 4.10 100 410

16.32% 4%

Grand Total

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

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

Manual Machine

71.34 52.08

75% 0%

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

317.80 0.00 100.00

Length of each pipe

5.00 Mts

Min Lead to be considered

100

Km

300 0.90*1.30 0.90 1.30 0.90 0.15

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

150 0.90*1.20 0.90 1.20 0.90 0.15

100 0.90*1.20 0.90 1.20 0.90 0.15

83.47 62.60 42.90 8.20 0.00 0.00 60.26 257.43

83.47 62.60 42.90 8.20 0.00 0.00 46.59 243.76

83.47 62.60 42.90 8.20 0.00 0.00 34.48 231.65

77.05 57.79 42.90 8.20 0.00 0.00 23.72 209.66

77.05 57.79 42.90 8.20 0.00 0.00 14.56 200.50

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

300 DI K7 300

250 DI K7 250

200 DI K7 200

150 DI K7 150

100 DI K7 100

2951.00 0.00 0.00 60.00 44.27 0.00 23.53 40.40 3055.27

2296.00 0.00 0.00 40.00 34.44 0.00 19.45 26.40 2370.44

1711.00 0.00 0.00 30.00 25.67 0.00 16.88 23.80 1766.67

1194.00 0.00 0.00 30.00 17.91 0.00 14.62 19.40 1241.91

887.00 0.00 0.00 20.00 13.31 0.00 11.33 13.40 920.31

257.43 257.43 3312.70 463.78 3776.48 481.60 137.3 618.90

243.76 243.76 2614.20 365.99 2980.19 374.71 106.83 481.54

231.65 231.65 1998.32 279.76 2278.08 279.24 79.61 358.85

209.66 209.66 1451.57 203.22 1654.79 194.86 55.55 250.41

200.50 200.50 1120.81 156.91 1277.72 144.76 41.27 186.03

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

100 61890 0.00 1.77 1.77 100 177

100 48154 0.00 1.38 1.38 100 138

100 35885 0.00 1.03 1.03 100 103

100 25041 0.00 0.72 0.72 100 72

100 18603 0.00 0.53 0.53 100 53

300 DI K9 300

250 DI K9 250

200 DI K9 200

150 DI K9 150

100 DI K9 100

3269.00 0.00 0.00 60.00 49.04 0.00 23.53 40.40 3401.57

2581.00 0.00 0.00 40.00 38.72 0.00 19.45 26.40 2679.17

1967.00 0.00 0.00 30.00 29.51 0.00 16.88 23.80 2043.39

1474.00 0.00 0.00 30.00 22.11 0.00 14.62 19.40 1540.73

997.00 0.00 0.00 20.00 14.96 0.00 11.33 13.40 1043.29

257.43

243.76

231.65

209.66

200.50

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

257.43 3659.00 512.26 4171.26

243.76 2922.93 409.21 3332.14

231.65 2275.04 318.5 2593.54

209.66 1750.39 245.05 1995.44

200.50 1243.79 174.13 1417.92

533.50 152.1 685.60 100 68560 0.00 1.96 1.96 100 196

421.22 120.09 541.31 100 54131 0.00 1.55 1.55 100 155

321.01 91.52 412.53 100 41253 0.00 1.18 1.18 100 118

240.56 68.58 309.14 100 30914 0.00 0.88 0.88 100 88

162.71 46.39 209.10 100 20910 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 MachineEW exacavation type All Kinds of soils Extra allowance Machine Machine 52.08 52.08 0% Sand filling charges Earth Refilling charges Add LA & LI 60.76 0.00 0% Sand cushion cost Difference of 20A-B DI Pipe Lead KM 100.0

PIPE DIA IN MM TRENCH SIZE EW SF Earth work Extra allowance Sand cushion cost Sand filling charges Refilling charges Diff of 20A&B Lowering & Laying

DI PIPES

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

700 1.30*1.80 1.30 1.80 1.30 0.15

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

400 1.00*1.40 1.00 1.40 1.00 0.15

350 1.00*1.40 1.00 1.40 1.00 0.15

138.53 0.00 66.74 12.76 0.00 0.00 280.42 498.45

121.87 0.00 61.97 11.85 0.00 0.00 251.16 446.85

121.87 0.00 61.97 11.85 0.00 0.00 224.05 419.74

106.24 0.00 57.20 10.94 0.00 0.00 173.66 348.04

91.66 0.00 52.44 10.03 0.00 0.00 130.07 284.20

72.91 0.00 47.67 9.11 0.00 0.00 111.58 241.27

72.91 0.00 47.67 9.11 0.00 0.00 92.24 221.93

72.91 0.00 47.67 9.11 0.00 0.00 75.58 205.27

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

CLASS OF PIPE PIPE DIA IN MM

DI K7

800 DI K7 800

750 DI K7 750

700 DI K7 700

600 DI K7 600

500 DI K7 500

450 DI K7 450

400 DI K7 400

350 DI K7 350

PART - A :Cost of pipe CED & Cess Sales tax Transportation Cost of specials Jointing Jointing Rubber Rings

13788.00 0.00% 0.00% 0.00 0.00 510.00 1.50%With Pig Lead With Rubber gaskets

12479.00 0.00 0.00 300.00 187.19 0.00 58.66 145.40 13170.25

11137.00 0.00 0.00 250.00 167.06 0.00 55.40 131.00 11740.46

8604.00 0.00 0.00 170.00 129.06 0.00 46.78 98.60 9048.44

6466.00 0.00 0.00 120.00 96.99 0.00 39.85 83.20 6806.04

5424.00 0.00 0.00 100.00 81.36 0.00 34.84 60.00 5700.20

4508.00 0.00 0.00 80.00 67.62 0.00 30.83 55.60 4742.05

3713.00 0.00 0.00 70.00 55.70 0.00 28.07 51.00 3917.77

206.82 0.00 1.00 0.00 79.77 174.40 14758.99

PART - A Total PART - BEarth work,L/J

498.45 498.45 Without contractors profit 14% 15257.44 2136.04 17393.48 2250.20 641.53 2891.73

446.85 446.85 13617.10 1906.39 15523.49 2036.57 580.62 2617.19

419.74 419.74 12160.20 1702.43 13862.63 1817.56 518.18 2335.74

348.04 348.04 9396.48 1315.51 10711.99 1404.17 400.33 1804.50

284.20 284.20 7090.24 992.63 8082.87 1055.25 300.85 1356.10

241.27 241.27 5941.47 831.81 6773.28 885.20 252.37 1137.57

221.93 221.93 4963.98 694.96 5658.94 735.71 209.75 945.46

205.27 205.27 4123.04 577.22 4700.26 605.96 172.76 778.72

PART - B Total Part A+Part B

Add Contractors profit @ 14% Grand Total

With contractors profit16.32% 4%

Provision for CED & CESS on cost of pipes Provision for APGST on cost of pipes Hence Provision for Taxes/RM

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

Length of pipes Total provision for taxes for each pipe 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 Total provision for taxes for all pipes 16.32% 4%

100 289173 28.46 9.41 37.87 100 3787

100 261719 23.73 8.44 32.17 100 3217

100 233574 21.38 7.54 28.92 100 2892

100 180450 16.09 5.81 21.90 100 2190

100 135610 13.58 4.42 18.00 100 1800

Grand TotalCLASS OF PIPE PIPE DIA IN MM DI K9 800 DI K9 800 750 DI K9 750 700 DI K9 700 600 DI K9 600 500 DI K9 500

100 100 113757 94546 1577000.00 9.79 9.07 3.65 3.07 13.44 12.14 100 100 1344 1214 21000.00 1598000.00450 DI K9 450 400 DI K9 400

100 77872 8.32 2.56 10.88 100 1088

350 DI K9 350

PART - A :Cost of pipe CED & Cess Sales tax Transportation Cost of specials Jointing Jointing Rubber Rings

14445.00 0.00% 0.00% 0.00 0.00 510.00 1.50%With Pig Lead With Rubber gaskets

13092.00 0.00 0.00 300.00 196.38 0.00 58.66 145.40 13792.44

11667.00 0.00 0.00 250.00 175.01 0.00 55.40 131.00 12278.41

9021.00 0.00 0.00 170.00 135.32 0.00 46.78 98.60 9471.70

6840.00 0.00 0.00 120.00 102.60 0.00 39.85 83.20 7185.65

5880.00 0.00 0.00 100.00 88.20 0.00 34.84 60.00 6163.04

4914.00 0.00 0.00 80.00 73.71 0.00 30.83 55.60 5154.14

4075.00 0.00 0.00 70.00 61.13 0.00 28.07 51.00 4285.20

216.68 0.00 1.00 0.00 79.77 174.40 15425.85

PART - A Total PART - BEarth work,L/J

498.45

446.85

419.74

348.04

284.20

241.27

221.93

205.27

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

PART - B Total Part A+Part B Add Contractors profit @ 14% Grand Total 14%

498.45 15924.30 2229.4 18153.70

446.85 14239.29 1993.5 16232.79

419.74 12698.15 1777.74 14475.89

348.04 9819.74 1374.76 11194.50

284.20 7469.85 1045.78 8515.63

241.27 6404.31 896.6 7300.91

221.93 5376.07 752.65 6128.72

205.27 4490.47 628.67 5119.14

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

16.32% 4%

2357.42 672.1 3029.52 100 302952 28.46 9.81 38.27 100 3827

2136.61 609.14 2745.75 100 274575 23.73 8.8 32.53 100 3253

1904.05 542.84 2446.89 100 244689 21.38 7.86 29.24 100 2924

1472.23 419.73 1891.96 100 189196 16.09 6.06 22.15 100 2215

1116.29 318.25 1434.54 100 143454 13.58 4.65 18.23 100 1823

16.32% 4%

Grand Total

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

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

Manual Machine

71.34 52.08

75% 0%

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

317.80 0.00 100.00

Length of each pipe

5.00 Mts

Min Lead to be considered

100

Km

300 0.90*1.30 0.90 1.30 0.90 0.15

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

150 0.90*1.20 0.90 1.20 0.90 0.15

100 0.90*1.20 0.90 1.20 0.90 0.15

60.93 0.00 42.90 8.20 0.00 0.00 60.26 172.29

60.93 0.00 42.90 8.20 0.00 0.00 46.59 158.62

60.93 0.00 42.90 8.20 0.00 0.00 34.48 146.51

56.25 0.00 42.90 8.20 0.00 0.00 23.72 131.07

56.25 0.00 42.90 8.20 0.00 0.00 14.56 121.91

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

300 DI K7 300

250 DI K7 250

200 DI K7 200

150 DI K7 150

100 DI K7 100

2951.00 0.00 0.00 60.00 44.27 0.00 23.53 40.40 3119.20

2296.00 0.00 0.00 40.00 34.44 0.00 19.45 26.40 2416.29

1711.00 0.00 0.00 30.00 25.67 0.00 16.88 23.80 1807.35

1194.00 0.00 0.00 30.00 17.91 0.00 14.62 19.40 1275.93

887.00 0.00 0.00 20.00 13.31 0.00 11.33 13.40 945.04

172.29 172.29 3291.49 460.81 3752.30 481.60 137.3 618.90

158.62 158.62 2574.91 360.49 2935.40 374.71 106.83 481.54

146.51 146.51 1953.86 273.54 2227.40 279.24 79.61 358.85

131.07 131.07 1407.00 196.98 1603.98 194.86 55.55 250.41

121.91 121.91 1066.95 149.37 1216.32 144.76 41.27 186.03

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

100 61890 6.59 2.03 8.62 100 862

100 48154 4.31 1.55 5.86 100 586

100 35885 3.88 1.18 5.06 100 506

100 25041 3.17 0.84 4.01 100 401

100 18603 2.19 0.62 2.81 100 281

300 DI K9 300

250 DI K9 250

200 DI K9 200

150 DI K9 150

100 DI K9 100

3269.00 0.00 0.00 60.00 49.04 0.00 23.53 40.40 3441.97

2581.00 0.00 0.00 40.00 38.72 0.00 19.45 26.40 2705.57

1967.00 0.00 0.00 30.00 29.51 0.00 16.88 23.80 2067.19

1474.00 0.00 0.00 30.00 22.11 0.00 14.62 19.40 1560.13

997.00 0.00 0.00 20.00 14.96 0.00 11.33 13.40 1056.69

172.29

158.62

146.51

131.07

121.91

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

172.29 3614.26 506 4120.26

158.62 2864.19 400.99 3265.18

146.51 2213.70 309.92 2523.62

131.07 1691.20 236.77 1927.97

121.91 1178.60 165 1343.60

533.50 152.1 685.60 100 68560 6.59 2.23 8.82 100 882

421.22 120.09 541.31 100 54131 4.31 1.72 6.03 100 603

321.01 91.52 412.53 100 41253 3.88 1.34 5.22 100 522

240.56 68.58 309.14 100 30914 3.17 1.01 4.18 100 418

162.71 46.39 209.10 100 20910 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 DistrictEarth 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 MachineEW exacavation type All Kinds of soils Extra allowance Extra allowance PIPE DIA IN MM TRENCH SIZE EW SF Earth work Extra allowance Sand cushion cost Sand filling charges Refilling charges Diff of 20A&B Laying and jointing PVC PIPES Machine Manual Machine Manual 800 1.40*1.90 1.40 1.90 1.40 0.15 750 1.30*1.80 1.30 1.80 1.30 0.15 0.67 0.33 52.08 71.34 0% 75% 700 1.30*1.80 1.30 1.80 1.30 0.15 Sand filling charges Earth Refilling charges Add LA & LI 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 60.76 0.00 0% 5.00 300 0.90*1.30 0.90 1.30 0.90 0.15 Sand cushion cost Difference of 20A-B DI Pipe lead KM 100.0 317.80 0.00 100.00 100.00 150 100 0.90*1.20 0.90*1.20 0.90 1.20 0.90 1.20 0.90 0.15 0.90 0.15

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

155.44 46.97 66.74 12.76 0.00 0.00 280.42 562.33

136.74 41.32 61.97 11.85 0.00 0.00 251.16 503.04

136.74 41.32 61.97 11.85 0.00 0.00 224.05 475.93

119.21 36.02 57.20 10.94 0.00 0.00 173.66 397.03

102.85 31.08 52.44 10.03 0.00 0.00 130.07 326.47

81.81 24.72 47.67 9.11 0.00 0.00 111.58 274.89

81.81 24.72 47.67 9.11 0.00 0.00 92.24 255.55

81.81 24.72 47.67 9.11 0.00 0.00 75.58 238.89

68.37 20.66 42.90 8.20 0.00 0.00 60.26 200.39

68.37 20.66 42.90 8.20 0.00 0.00 46.59 186.72

68.37 20.66 42.90 8.20 0.00 0.00 34.48 174.61

63.11 19.07 42.90 8.20 0.00 0.00 23.72 157.00

63.11 19.07 42.90 8.20 0.00 0.00 14.56 147.84

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

CLASS OF PIPE PIPE DIA IN MM

DI K7

800 DI K7 800

750 DI K7 750

700 DI K7 700

600 DI K7 600

500 DI K7 500

450 DI K7 450

400 DI K7 400

350 DI K7 350

300 DI K7 300

250 DI K7 250

200 DI K7 200

150 DI K7 150

100 DI K7 100

PART - A :Cost of pipe CED & Cess Sales tax Transportation Cost of specials Jointing Jointing Rubber Rings

13788.00 0.00% 0.00% 0.00 0.00 510.00 1.50%With Pig Lead With Rubber gaskets

12479.00 0.00 0.00 300.00 187.19 0.00 58.66 145.40 13170.25

11137.00 0.00 0.00 250.00 167.06 0.00 55.40 131.00 11740.46

8604.00 0.00 0.00 170.00 129.06 0.00 46.78 98.60 9048.44

6466.00 0.00 0.00 120.00 96.99 0.00 39.85 83.20 6806.04

5424.00 0.00 0.00 100.00 81.36 0.00 34.84 60.00 5700.20

4508.00 0.00 0.00 80.00 67.62 0.00 30.83 55.60 4742.05

3713.00 0.00 0.00 70.00 55.70 0.00 28.07 51.00 3917.77

2951.00 0.00 0.00 60.00 44.27 0.00 23.53 40.40 3119.20

2296.00 0.00 0.00 40.00 34.44 0.00 19.45 26.40 2416.29

1711.00 0.00 0.00 30.00 25.67 0.00 16.88 23.80 1807.35

1194.00 0.00 0.00 30.00 17.91 0.00 14.62 19.40 1275.93

887.00 0.00 0.00 20.00 13.31 0.00 11.33 13.40 945.04

206.82 0.00 1.00 0.00 79.77 174.40 14758.99

PART - A Total PART - BEarth work,L/J

562.33 562.33 15321.32 14% 2144.98 17466.30

503.04 503.04 13673.29 1914.26 15587.55

475.93 475.93 12216.39 1710.29 13926.68

397.03 397.03 9445.47 1322.37 10767.84

326.47 326.47 7132.51 998.55 8131.06

274.89 274.89 5975.09 836.51 6811.60

255.55 255.55 4997.60 699.66 5697.26

238.89 238.89 4156.66 581.93 4738.59

200.39 200.39 3319.59 464.74 3784.33

186.72 186.72 2603.01 364.42 2967.43

174.61 174.61 1981.96 277.47 2259.43

157.00 157.00 1432.93 200.61 1633.54

147.84 147.84 1092.88 153 1245.88

PART - B Total Part A+Part B Add Contractors profit @ 14% Grand Total

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

CLASS OF PIPE PIPE DIA IN MM

DI K9

800 DI K9 800

750 DI K9 750

700 DI K9 700

600 DI K9 600

500 DI K9 500

450 DI K9 450

400 DI K9 400

350 DI K9 350

300 DI K9 300

250 DI K9 250

200 DI K9 200

150 DI K9 150

100 DI K9 100

PART - A :Cost of pipe CED & Cess Sales tax Transportation Cost of specials Jointing Jointing Rubber Rings

14445.00 0.00% 0.00% 0.00 0.00 510.00 1.50%With Pig Lead With Rubber gaskets

13092.00 0.00 0.00 300.00 196.38 0.00 58.66 145.40 13792.44

11667.00 0.00 0.00 250.00 175.01 0.00 55.40 131.00 12278.41

9021.00 0.00 0.00 170.00 135.32 0.00 46.78 98.60 9471.70

6840.00 0.00 0.00 120.00 102.60 0.00 39.85 83.20 7185.65

5880.00 0.00 0.00 100.00 88.20 0.00 34.84 60.00 6163.04

4914.00 0.00 0.00 80.00 73.71 0.00 30.83 55.60 5154.14

4075.00 0.00 0.00 70.00 61.13 0.00 28.07 51.00 4285.20

3269.00 0.00 0.00 60.00 49.04 0.00 23.53 40.40 3441.97

2581.00 0.00 0.00 40.00 38.72 0.00 19.45 26.40 2705.57

1967.00 0.00 0.00 30.00 29.51 0.00 16.88 23.80 2067.19

1474.00 0.00 0.00 30.00 22.11 0.00 14.62 19.40 1560.13

997.00 0.00 0.00 20.00 14.96 0.00 11.33 13.40 1056.69

216.68 0.00 1.00 0.00 79.77 174.40 15425.85

PART - A Total PART - BEarth work,L/J

562.33 562.33 15988.18 14% 2238.34 18226.52

503.04 503.04 14295.48 2001.37 16296.85

475.93 475.93 12754.34 1785.61 14539.95

397.03 397.03 9868.73 1381.62 11250.35

326.47 326.47 7512.12 1051.7 8563.82

274.89 274.89 6437.93 901.31 7339.24

255.55 255.55 5409.69 757.36 6167.05

238.89 238.89 4524.09 633.37 5157.46

200.39 200.39 3642.36 509.93 4152.29

186.72 186.72 2892.29 404.92 3297.21

174.61 174.61 2241.80 313.85 2555.65

157.00 157.00 1717.13 240.4 1957.53

147.84 147.84 1204.53 168.63 1373.16

PART - B Total Part A+Part B Add Contractors profit @ 14% Grand Total

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

Cost of pvc specials

1.20%

Manual Machine

71.34 52.08

75% 0%

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

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

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