Estimated Cost of “Repairs and Re-activation of Water Supply Scheme Rehman Abad”, Tehsil Lachi, District Kohat

Estimated Cost of “Repairs and Re-activation of Water Supply  Scheme Rehman Abad”, Tehsil Lachi, District Kohat

I. Sub H No  :  Replacemeent of Rising Main

1.       Providing and Layig of 6” Dia GI Pipe

Qty: 600 rft OR 183 M @ Rs.2063.57 Per M  =          Rs. 377633.00

2.       Supply / Fixing of 6” Dia Sluice Valve: 3 No.

@ Rs. 5406.20 Per No.=                                               Rs. 16219.00

3.       Supply/Fixing of 2” Dia Air Valve: 10 No @

       Rs. 3034.60 Per No.=                                                   Rs 30340.00.

4.       Supply/Fixing of 6” Dia Non-Return Valve: 10 No:

      @ Rs. 5048.20=                                                             Rs. 50482.00

5.       Const. of Masonry Chamber i/c main Hole Cover:

       3 No @Rs. 6700.00 Per No=                                        Rs. 20100.00

        Total:                                                                            Rs. 494774.00

              Add factor 3 % (+)                                                      Rs. 14843.00

             G.Total :                                                                       Rs. 509617.00

                                                                                Say          Rs. 0.510  M

II. Sub H No. 2 : Replacement of Pipeline

1.     Providing and Laying GI Pipeline

a.     3000 rft or 914.34 M @ Rs. 1117.65 Per M=               Rs. 1021923.00

b.     3” Dia GI  4200 rft or 1280 M @ Rs. 765.77 Per M=   Rs. 980185.00

c.      2” Dia GI  5100 rft or 1554 M @ Rs. 478.88 Per M =  Rs. 744180.00

d.     1.5” Dia GI 5600 rft or 1707 M @ Rs. 387.81 Per M = Rs. 661962.00

2.     Providing and Laying HDPE Pipe of the following Sizes:

a.  50 mm Dia = 5200 rft or 1585 M @ Rs. 247.98

     Per M=                                                                    Rs.393049.00

b.     40 mm Dia = 7600 rft Or 2316 M @ Rs. 180.97

      Per M =                                                                         Rs. 419126.00

3.     Supply/ Fixing of Following Sizes of Sluice Valves

a.       4” Dia  2 No @ Rs. 3588.13 Per No=                              Rs. 7176.00

b.      3” Dia 3 No @ Rs. 2922.63 Per No=                              Rs 8768.00

4.     Const. of Masonry Chamber I/c Main Hole Cover

5 No @ Rs. 6700 Per No =                                                  Rs 33500.00

Total:                                                                                Rs. 4359869.00

Add factor 3 % (+)                                                              Rs. 130797.00

G.Total:                                                                            Rs. 4490665.00

                                                                           Say       Rs. 4.491 M.

III. SH No 3:  Repair of Chamber/Reservoir

1.     Provision made for Repair of Pumping Chamber/Reservoir

4 No @ Rs. 50,000.00 per No=                                    Rs. 200,000.00

                                                                  Say                 Rs. 0.20 M

IV. SH No. 4: Replacement of Pumping Machinery

a.     Supply/ Installation of 80 HP Pumping Machinery capable

     to give the required discharge= 1 set @

     Rs. 1000000.00 Per Set=                                           Rs. 10,00,000.00.  

b.   Voltage Rregulator for 80 HP P/Machinery 2 No.

     @Rs.120000.00 Per No. =                                          Rs. 240000.00

________________________________________________________

     Total:                                                  Rs. 1440000.00

                                                      Or:      Rs. 1.44 M

________________________________________________________

G. Total( SH No 1+ 2+ 3+4) =      Rs. 6.641 M.

  Add 5 % Unforeseen Expenses  =      Rs 0.359 M

 G.G. Total :                         Rs.07.00 Million