Mamillapalli MVS 400 (1) .00

GOVERNMENT OF ANDHRA PRADESH
RURAL WATER SUPPLY AND SANITATION DEPARTMENT
Name of the work : Providing Multi village scheme to Mamillapalli and other habitations in
Santhamagulur Mandal,Prakasam District.
Estimate Cost : Rs.400.00Lakhs.
SUB DIVISION : MARTUR
DIVISION : ONGOLE
CIRCLE : ONGOLE
1
Specification Report accompany the Detailed Project Reports
Name of the work: “Providing Water supply Multi village scheme to Mamillapalli and other Habitation in Santhamag
Scope of work:-
As it has been proposed to cover the needy habitation of the Addanki Assembly Constituency viz Paritalavaripalem
Necessity of Present Proposal
The Habitations Paritalavaripalem,kundur,Mamillapalli is suffering from scarcity of water to entire area of popula
The present proposed drinking water project is designed to supply safe drinking water for a total population of 7348 as
Existing drinking water facilities available in the habitation is here under furnished.
Open wells Bore wells PWS Schemes

not not not
Name of the HabitationNos working working Nos working working Nos working
(a) Mamillapalli 2 2 0 21 21 0 ###
0 0
(b) Kundur 3 3 0 37 37 0 ###
0 0
(c) Paritalavaripalem - 2 2 0 12 12 0 ###
0 0
Per capita demand for which the present MVS is designed - 70 LPCD
Present rate of supply available - 0 Ltrs/Day
There is no PWS Scheme existing in the above habitation.
Flow Chart of MVS:-
Presently the MVS Scheme is envisaged to provide water and designed to cover all streets and
localities of the habitation with safe dependable water on NS Canal. The water from this source will be
pumped into SS Tank and after filtration in SS filters, the water fed into OHSR by pumping main. From this
OHSR, the water will be supplied to the end users through Gravity main (distribution main) with a ferrule
provision out side each house, to enable the house holds to get their house hold connection through the
GPWSC concerned.
The following are the salient features of the present MVS to Mamillapalli and Other habitations.
1. Source of Water: NS Canal
2. SS Tank: Construction of SS Tank is proposed to store water
3. Gravity Main: Gravity main from NS Canal to SS Tank is proposed,450mm dia,NP2 Class.
4. Intake well cum pump house: Intake well is proposed to draw water from SS Tank and to pump
water to SS Filters.
5. Raw water Pumpsets: 2 nos of 5.00 hp open well type pump sets are proposed
6. Pumping Main: Pumping Main is proposed from SS Tank to SS filters
7. SS Filters: 12.50 mts.dia Filters is proposed to filter water
8. Clear water Sump: A clear water sump is proposed to store water the treated water with120KL
Capacity of 8.00mts dia..
9. Clear water Pump sets: 2 nos of 15.00 hp open well type pumpsets are proposed
10. Service Reservoir: As per the designs, a capacity of 60,100 KL OHSR's is required in this villages.
11. Pumping main from Sump to OHSR: The total length of pumping main required from sump to OHSR's ,
Executive Engineer Deputy Executive Engineer Asst. Engineer
RWS&S Div Ongole RWS&S SD Martur RWS&S Santhamagulur
DESIGNS
Name of the work : Providing Multi village scheme to Mamillapalli and other habitations in Santhamagulur
Mandal,Prakasam District.
Total population as per 2011 census 7348
Population growth rate ( % ) 1
Estimate prepare Year 2016
Base year population 2016 7723
Prospective population (10 years) 2026 8531
Ultimate population (20 years) 2036 9424

including 2 years for commissionig
Hours of Operation 16
Raw water demand 100 Lpcd
Clear water demand 70 Lpcd
R.water C.Water
Base Year 772300 540610
Prospective demand 853100 597170
inc Ultimate demand 942400 659680
R.water C.Water
Base Year 1073 751
Prospective demandL.P.M 1185 829
Ultimate demand L.P.M 1309 916
1 Summer Storage Tank
Canal closure period of 240 days 226176 Cum

Extra Period 15 days for canal Uncerinity 14136 Cum
Total 240312 Cum
Seepage & Evoparation looses @ 50% 120156 Cum
Total 360468 Cum
Net capacity 360468 Cum
2 Raw water demand calculation from canal to SS tank

( for canal closer period 240 days)
SS tank capacity 360468 Cum
For regular supply of 125 days) 117800 Cum
Total Qty for year 478268 Cum
Hours of Supply 16
LPM 3986
Ultimate MLD 3.82656
For regular supply of 125 days) 106637.5 Cum
Total Qty for year 467105.5 Cum
Hours of Supply 16
LPM 3893
Prospective MLD 3.73728
For regular supply of 125 days) 96537.5 Cum
Total Qty for year 457005.5 Cum
Hours of Supply 16
LPM 3808
Base MLD 3.65568
Ultimate 3986 3.82656 MLD

Prospective 3893 3.73728 MLD
Base 3808 3.65568 MLD
3 Raw water Gravity main from canal to SS Tank

Hours of Supply 24
Ultime 1309 LPM MLD 0.9424
Prospective 1185 LPM MLD 0.8531
Base 1073 LPM MLD 0.7723
0.76* 3893 ^0.46 34.06782580804
Raw water pipe line length 1500 Rm
Provide 450mm dia RCC NP2 Pipes from Canal to SS Tank
4 Raw water Pumping main from SS Tank Intake well to SSFilter

Hours of Pumping 16
0.76* 1309 ^0.46 20.63506445171

pipe line length 500 Rm
Provide HDPE 225mm dia 6Kg/cm2 pumping main from intakewell to SS Filters
5 Clear water pumping main from Sump to OHSR

Hours of Pumping 16
0.76* 916 ^0.46 17.50997436101
Provide pumping main of HDPE 200mm dia 6Kg/cm2 from Sump to OHSR of 4300mt
length.
6 SS Filters
Prospective daily demand 597.17 Cum

With 100 lts/sqmt/hr area required 597.17 /(20x0.10+0.5) 238.868
Existing Area 12.50mts dia 0
Net req 238.868
Hence provide SS filter of 12.50mts dia.2.00nos
Provided area 245.3125
Standby SS filter of 12.50mts dia.1.00nos Total-3.00nos
7 Clear water sump
Capacity required 150 minites 124.35 Cum
Existing 0
Net required 124.35 Cum
Provide 8.0mt dia Clear Water Sump of Height 2.70mt . 135.81 Cum
8 OHSR's
Population
OHSR-Req Existing Bal req
2026
Hab Name
Paritalavaripalem 1800 63000 0 63000
Kundur 4757 166495 100000 66495
Mamillapalli 1977 69195 60000 9195
Therefore Provide200KL,60KL,40KL OHSR with 12.75mt staging at Kundur,Paritalavariaplem,Mamillapalli village
9 Pumpsets
a Intake well to SS Filters LPM 1185

Say 10 Mt.
H.P required 10 /4500 X0.60
Hence Provide Suitable Pumpsets having capactiy to discharge 1185 lpm with 10.00mt Pumping H
b Clear Water Sump to OHSR

LPM 829
Say 48 Mt.
H.P required 48 0 /4500 X0.60
Hence Provide Suitable Pumpsets having capactiy to discharge 829 lpm with 48mt Pumping Head

sqmt
sqmt
sqmt
Sqmt
Proposed based
on type design
60000
100000
0
plem,Mamillapalli villages.
4.388888888889 5.00HP
with 10.00mt Pumping Head
14.73777777778 15.00HP
ith 48mt Pumping Head
sst. Engineer
RWS&S Santhamagulur
ABSTRACT OF ESTIMATE
Name of the work :Providing Water supply Multi village scheme to Mamillapalli and other Habitation in
Santhamagulur Magulur mandal
Total Amount :400.00
Sl.No. Name of sub Works Amount in (Rs.in
Rs.Lakhs. Lakhs )
1 GRAVITY MAIN
Providing Gravity main from Kundur Major Canal to SS Tank

at Paritalavaripalem. 4000000 4000000
2 SS Tank
Providing SSTank at Paritalavaripalem including intake well

cum pump house and foot bridge. 11000000 11000000
2.1 Intake well cum pump house 546692 546692
2.2 Foot bridge 234177 234177
3 PUMPING MACHINERY
3.1 Providing Pumping Machinery for Raw water .

409584 409584
3.2 Providing Pumping Machinery for Clear water

510000 510000
4 PUMPING MAIN
Providing Pumping Main from SS Tank Intake Well to SS

4.1 Filters at Paritalavaripalem to OHSR 's at Mamillapalli,Kundur
villages. 11000000 11000000
5 TREATMENT UNIT
Construction of S.S.Filters of size 12.50 mt dia in 2 nos 2207187 4414374

6 SUMP
6.1 Construction of120 KL Clear Water Sump 876255 876255
6.2 Pump room 150464 150464
7 OVER HEAD SERVICE RESERVOIR
7.1 OHSR of 100 KL Capcity with 12.75mt Staging at Kundur 3100000 3100000
OHSR of 60KL Capcity with 12.75mt
7.2
Staging,Paritalavaripalem 2200000 2200000
8 Power Supply
9 Provision for power supply 500000
10 LABOUR CESS 400000
11 Provision towards Physical & Financial contingences 658454
Grand Total in Rs Lakhs 40000000
Executive Engineer Deputy Executive Engineer Assistant Engineer

RWS & S Divn Ongole RWS & S sub Divn Martur RWS & S S Maguluru
Superintending Engineer
RWS & S, Circle, Ongole
Name of the work : Providing Multi village scheme to Mamillapalli and other habi
Executive Engineer Deputy Executive Engineer Asst.Engineer

llapalli and other habitations in
District.
Leads statement
Name of the work : Providing Multi village scheme to Mamillapalli and other habitations in Santhamagulur Mandal,Prakasam District.
Conveyance,
diff. in
Initial cost & Loding &
Loadin Unloadi seignorage
Lead in Working blasting" Convey Unloding
Sl.No Description of material Name of the Quarry g ng (G.O.Ms.No. Total
K.m. K.m. and ance Charges
charges charges 198, dt:
Seignorage Excluding
`13.8.2009)
14%
1 2 3 4 5 6 7 8 9 10 11 12
1 40mm size HBG (SS5) Ramaanjaneyapuram 8.00 7.00 845.00 95.79 113.95 56.97 266.71 75.00 1186.71
2 20mm size HBG metal Ramaanjaneyapuram 8.00 7.00 1365.00 141.80 113.95 56.97 312.72 75.00 1752.72
3 12mmsize HBG metal Ramaanjaneyapuram 8.00 7.00 1097.00 141.80 113.95 56.97 312.72 75.00 1484.72
6 RR Stone Ramaanjaneyapuram 8.00 7.00 245.00 141.80 113.95 56.97 312.72 75.00 632.72
7 Sand for Filter Media Kadavakuduru 75.00 74.00 505.00 755.26 97.37 35.09 887.72 50.00 1442.72
7 Sand for mortar Addanki 33.00 32.00 385.00 368.42 97.37 35.09 500.88 50.00 935.88
8 Sand for filling Petlurivaripalem 24.00 23.00 285.00 272.63 97.37 35.09 405.09 50.00 740.09
9 Bricks Addanki 31.00 30.00 6000.00 563.68 192.19 192.19 948.06 38.50 6986.56
10 Cement 0.00 6000 0 6000.00
11 Steel 0.00 0.00 36000 0 36000.00
12 Gravel Local 2.00 1.00 103.00 28.00 90.00 32.11 150.11 38.50 291.61
Certified that the above leads provided in the lead statement are true and correct to the best of my knowledge

40mm size HBG (SS5)
Lead
Up to 1 km 1 26.70
Up to 2 km 2 37.40
Up to 3 km 3 52.20
Up to 4 km 4 63.40
Up to 5 km 5 74.60
Up to 30 km 13 164.20
Above 30 km 31 173.50
20mm, 12 mm, 10 mm, 6 mm size HBG (SS5)

Lead
Up to 1 km 1 26.70
Up to 2 km 2 37.40
Up to 3 km 3 52.20
Up to 4 km 4 63.40
Up to 5 km 5 74.60
Up to 30 km 11 141.80
Above 30 km 31 151.10
RR Stone
Lead
Up to 1 km 1 26.70
Up to 2 km 2 37.40
Up to 3 km 3 52.20
Up to 4 km 4 63.40
Up to 5 km 5 74.60
Up to 30 km 12 153.00
Above 30 km 31.00 162.30
Sand for FILTER MEDIA
Up to 1 km 1 28.00
Up to 2 km 2 39.20
Up to 3 km 3 52.20
Up to 4 km 4 63.40
Up to 5 km 5 74.60
Up to 30 km 30 354.60
Above 30 km 79 810.30
'Sand for mortar
Up to 1 km 1 28.00
Up to 2 km 2 39.20
Up to 3 km 3 52.20
Up to 4 km 4 63.40
Up to 5 km 5 74.60
Up to 30 km 22 265.00
Above 30 km 36 320.80
'Sand for filling
Up to 1 km 1 28.00
Up to 2 km 2 39.20
Up to 3 km 3 52.20
Up to 4 km 4 63.40
Up to 5 km 5 74.60
Up to 30 km 26 309.80
Above 30 km 31 319.10
Bricks
Up to 1 km 1 44.50
Up to 2 km 2 62.30 17.80
Up to 3 km 3 83.10 20.80
Up to 4 km 4 100.90 17.80
Up to 5 km 5 118.70 17.80
Up to 30 km 20 385.70
Above 30 km 31 400.50
Gravel
Up to 1 km 1 28.00
Up to 2 km 2 39.20
Up to 3 km 3 52.20
Up to 4 km 4 63.40
Up to 5 km 5 74.60
Up to 30 km 30 354.60
Above 30 km 74 763.80
DATA SHEET
Datas-SSR -2016-2017
Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1
including setting out, construction of shoring and bracing, removal of stumps and other deleterious
1 material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches
with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH
ordinary gravelly soils for foundations SS No.20B.

3.64 No. Man Mazdoor 350.00 Each 1274.00
Contractor's Profit 14% 178.36

VAT Charges 5% 72.62
Total 1525.00
rate per 1cum 152.5
2 Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1
material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches
with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH by
manually
ordinary gravelly soils for pipeline trenches SS No.20B. In narrow trenches

1.00 cum Initial rate 127.4 Cum 127.40
Add for pipe line 75% 95.55
Total rate per 1cum 222.95
3 Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1
material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches
with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH by
Machinery
ordinary gravelly soils for pipeline trenches SS No.20B.

8.32 No Man Mazdoor 350.00 No. 2912.00
6.00 hours Rent for Hydralic Excavator 1 cum capacity 3254.5 1 hour 19527.00
Overheads & contractors profits 14% 3141.46
VAT 5% 1279.02
Total 26859.48
rate per 1cum 111.91
4 Earth work by 2/3rd machinery and 1/3rd manual pipe line trenches
0.67 cum Initial rate by machinery 22439.00 93.50 Cum 62.65
0.33 cum Initial rate by manual 127.4 222.95 Cum 73.57
Total rate per 1cum 136.22
5 Sand filling including cost and conveyance including labour charges in basement with watering and tamping etc. complete.
1.00 cum cost of sand @ Rs. 740.09 per cum 740.09
0.31 No. Labour charges 350.00 6 18.08
758.17
Total rate per cum Rs. 907.53
Earth filling including cost and conveyance including labour charges in basement with watering and tamping etc.
6 complete.
1.00 No. Labour charges 350.00 350.00

7 Cement concrete (1:4:8)prop using 40 mm gauge HG metal including cost &conveyance of all materials and labour charges
,seigniorage charges using concret mixer etc complete
162 kg Cement Rs. 6000 cum 972.00
0.9 cum Coarse aggregate 40 mm Rs. 1186.71 cum 1068.04
0.45 cum Sand Rs. 935.88 each 421.15
1.2 kl Water (including for curing) Rs. 100.00 each 120.00
1 hour Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) c Rs. 352.50 each 352.50
0.10 day Mason 1st class Rs. 445.00 44.50
1.39 day Mazdoor (unskilled) Rs. 350.00 Cum 486.50
Water Charges 1% 5.31
3470.00
Total Rs. 4153.59
8 Construction of Random rubble stone masonry in CM(1:6) including cost and conveyance of all materials and labour
charges ,seigniorage charges etc complete.
Intial cost of RR stone &

0.94 cum CR Stone@ Rs. 632.72 cum 594.76
Bond Stones 7Nos 0.24 x
7.00 nos. 0.24 x 0.39 = 0.16cum Rs. 38 nos. 266.00
0.33 cum cost of sand @ Rs. 935.88 cum 308.84
1.20 nos. masons 1st class @ Rs. 445.00 each 534.00
2.00 nos. man and woman mazdoor @ Rs. 350.00 each 700.00
0.0792 MT cost of cement @ Rs. 6000.00 MT 475.20
2878.80
Contractor's Profit 403.03
VAT Charges 164.09
Total Rs. 3445.92
9 Construction of course rubble stone masonry in CM(1:6) including cost and conveyance of all materials and labour charges ,seigniora
0.94 cum Intial cost of RR stone @ Rs. 632.72 cum 594.7568

1.5 nos. masons 1st class @ Rs. 445 each 667.5
2.32 nos. man and woman mazdoor @ Rs. 350 each 812
0.0768 MT cost of cement @ Rs. 6000 MT 460.8
2834.5384
Contractor's Profit 0.14 396.835376
VAT Charges 0.05 161.568689
Total Rs. 3392.94
9A Construction of super stucture with brick masonary in (1:6) using 2nd class bricks including cost
and conveyance of all materials,labour charges and seign. charges etc. complete.
520 nos. cost of bricks Rs. 6986.56 per 1000 3633.01
0.24 nos. brick layer 1st class @ Rs. 445.00 each 106.80
0.56 nos. brick layer 2nd class @ Rs. 400.00 each 224.00
0.0504 MT cost of cement @ Rs. 6000.00 1 MT 302.40
5124.24
10 VRCC ( 1:1.5:3) using 20mm gauge HG metal including cost and conveyance of all materials and
labour charges ,seign. charges etc.complete.
FOUNDATIONS, PLINTH, PEDESTALS (Below Plinth)

0.9 cum 20mm HBG graded metal Rs. 1752.72 cum 1577.45
0.45 cum Sand Rs. 935.88 cum 421.15
400 Kgs Cement Rs. 6000.00 Kgs 2400.00
0.133 day 1st Class Mason Rs. 445.00 day 59.19
0.267 day 2nd Class Mason Rs. 400.00 day 106.80
3.6 day Mazdoor (Both Men and Women) Rs. 350.00 day 1260.00
1 hour Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) c Rs. 352.50 hour 352.50
0.667 Liters Cost of Petrol for Vibrator 68.45 Liters 45.66
1.2 kl Water (including for curing) 77.00 kl 92.40
Total rate per cum 6315.15
11 COLUMNS, LINTELS, WATER TANKS, RCC WALLS IN BUILDINGS

0.45 cum Sand Rs. 935.88 cum 421.15
400.0 Kgs Cement Rs. 6000.00 Kgs 2400.00
0.167 day 1st Class Mason Rs. 445.00 day 74.32
0.167 day 2nd Class Mason Rs. 400.00 day 66.80
4.7 day Mazdoor (Both Men and Women) Rs. 350.00 day 1645.00
1 hour Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) c Rs. 303.10 hour 303.10
1.2 kl Water (including for curing) Rs. 77.00 kl 92.40
12 RCC SLABS, BEAMS

0.45 cum Sand Rs. 935.88 cum 421.15
400.0 Kgs Cement Rs. 6000.00 Kgs 2400.00
0.067 day 1st Class Mason Rs. 445 day 29.82
0.133 day 2nd Class Mason Rs. 400 day 53.20
2.5 day Mazdoor (Both Men and Women) Rs. 350 day 875.00
0.267 hour Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) c Rs. 352.50 hour 94.12
1.2 kl Water (including for curing) Rs. 77.00 kl 92.40
Add
Add VAT
Centering Contracto
Prop Item Basic Rate Charges Total Rate Per
Charges rs profit
5%
14 %
RCC (1:1.5:3) Footings 6315.15 876.00 1006.76 409.90 8607.81 /1Cum
RCC (1:1.5:3) Plinth beam 6315.15 2046.00 1170.56 476.59 10008.30 /1Cum
RCC (1:1.5:3) Columns 6580.22 1787.00 1171.41 476.93 10015.56 /1Cum
Side wall
RCC (1:1.5:3) circular 6580.22 1115.00 1077.33 438.63 9211.18 /1Cum
RCC (1:1.5:3) Beams 5543.14 876.00 898.68 365.89 7683.71 /1Cum
Lintels &
RCC (1:1.5:3) Bed Blocks 6580.22 876.00 1043.87 425.00 8925.09 /1Cum
Sun shades
RCC (1:1.5:3) 0.6m Width 249.44 876.00 29.96 12.20 1167.60 1 sqm
Roof slab
RCC (1:1.5:3) 100mm thick 5543.14 3488.00 1264.36 514.78 10810.28 /10 sqm
Roof slab
RCC (1:1.5:3) 150mm thick 8314.71 3488.00 1652.38 672.75 14127.84 /10 sqm
Roof slab 200
RCC (1:1.5:3) mm thick 11086.28 3488.00 2040.40 830.73 17445.41 /10 sqm
13 VRCC (1:1.5:3) using 20 mm HB metal including cost and conveyance of all materials and labour charges etc., complete
but excluding cost of steel and its fabrication charges for 200 mm thick circular wall.
2 cum Cost of RCC (1:1.5:3) 6580.22 13160.44

20 sqm Centring Charges 1115.00 22300.00
TOTAL 42446.15
Rate per 1 cum 21223.08
14 VRCC (1:1.5:3) using 20 mm HB metal including cost and conveyance of all materials and labour charges etc., complete
but excluding cost of steel and its fabrication charges for 100 mm thick circular wall.
1 cum Cost of RCC (1:1.5:3) 6580.22 6580.22

TOTAL 34569.62
Rate per 1 cum 34569.62
Total 16157.24
1 cum Cost of RCC (1:1.5:3) 6580.22 6580.22

TOTAL 34569.62
Rate per 1 cum
Total
15 Cost of CM(1:3) prop including cost and conveyance of all materials and labour charges etc., complete.
0.48 cum Cost of cement @ Rs. 6000.00 MT 2880.00

0.20 cum mixing charges @ Rs. 250.00 cum 50.00


Impervious Plastering with CM(1:3) prop 12mm thick including cost&coveyance of all materials
18
lalbour charges,seign.charges etc.complete.
0.15 cum Cost of CM(1:3) Rs. 3912.67 cum 586.90

1.44 Kgs Accoproof Powder Rs. 24.00 Kg 34.56
0.6 nos. mason 1st class @ Rs. 350.00 each 210.00
1100.26
Total rate per 10 Sqm 1317.02
Plastering with CM(1:3) prop 12mm thick including cost&coveyance of all materials lalbour
19
charges,seign.charges etc.complete.
0.15 cum Cost of CM(1:3) Rs. 3912.67 cum 586.90

0.6 nos. mason 1st class @ Rs. 445.00 each 267.00
1189.90
Total rate per 10 Sqm 1424.31
Resid
Hydraulic statement ual
Name of the work : Providing Multi village scheme to Mamillapalli and other habitations in Santhamagulur Mandal,Prakasam District. head
MWL in Static
Description Friction losse HGL
Cum Ultim Length Of m(HG head
Sl Hab. ulativ ateP of pipe Dia. Intern per Lowest Highest OHSR L at in m Class
n POP Cum e op. line in In al dia 1000 Total at start at End level in level in /GLS end- MWL- Typ of Rem
o. From To 2013 pop Pop 2031 LPM KM mm in mm m ( m) (m) (m) G.L m m R Gl) GL e pipe Velocity arks
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
1 OHSR A 1466 ### 1466 1789 410 0.1 120.97 140 132.4 2.233 0.22 106.75 106.53 95.000 94.000 95.000 107.9 11.53 12.85 PVC 4kg/cm 0.519314
2 A B 0 ### 1356 1655 379 0.388 116.68 140 132.4 1.936 0.75 106.53 105.78 95.500 99.400 100.100 113.9 10.28 18.35 PVC 4kg/cm 0.483486 Extension p
3 B B1 79 142 142 173 40 0.242 41.47 75 70.6 0.682 0.17 105.78 105.61 94.800 95.000 95.500 113.9 10.81 19.05 PVC 4kg/cm 0.182791
4 B1 B2 22 22 22 26.8 6 0.03 17.33 63 59.2 0.055 0 105.61 105.61 93.800 93.800 94.800 113.9 11.81 20.05 PVC 4kg/cm 0 Extension p
5 B1 B3 50 50 50 61 14 0.175 25.59 63 59.2 0.242 0.04 105.61 105.57 94.000 94.000 94.800 113.9 11.57 19.85 PVC 4kg/cm 0.087551
6 B C 15 ### 1206 1472 337 0.03 110.54 140 132.4 1.562 0.05 105.57 105.52 96.000 95.500 96.000 113.9 9.52 17.85 PVC 4kg/cm 0.445465 Extension p
7 C C1 46 205 205 250 57 0.094 48.81 75 70.6 1.287 0.12 105.52 105.4 95.800 95.800 96.000 113.9 9.6 18.05 PVC 4kg/cm 0.254263
8 C1 C2 32 32 32 39 9 0.056 20.88 63 59.2 0.11 0.01 105.4 105.39 95.900 95.800 95.900 113.9 9.49 17.95 PVC 4kg/cm 0.076388
9 C1 C3 32 127 127 155 36 0.09 39.51 63 59.2 1.309 0.12 105.57 105.45 94.700 94.700 95.800 113.9 10.75 19.15 PVC 4kg/cm 0.231969
10 C3 C4 45 45 45 54.9 13 0.09 24.73 63 59.2 0.209 0.02 105.52 105.5 94.800 94.700 94.800 113.9 10.7 19.05 PVC 4kg/cm 0.086199
11 C3 C5 50 50 50 61 14 0.125 25.59 63 59.2 0.242 0.03 105.5 105.47 94.300 94.300 94.700 113.9 11.17 19.55 PVC 4kg/cm 0.089943
12 C D 15 978 978 1193 273 0.038 100.33 110 104 3.41 0.13 105.47 105.34 96.700 96.000 96.700 113.9 8.64 17.15 PVC 4kg/cm 0.565488
13 D D1 35 169 169 206 47 0.105 44.67 75 70.6 0.913 0.1 105.34 105.24 96.800 96.700 96.800 113.9 8.44 17.05 PVC 4kg/cm 0.216263
14 D1 D2 30 30 30 36.6 8 0.1 19.78 63 59.2 0.088 0.01 106.53 106.52 96.900 96.800 96.900 113.9 9.62 16.95 PVC 4kg/cm 0.05545
15 D1 D3 25 110 110 134 31 0.06 36.88 75 70.6 0.429 0.03 106.52 106.49 96.500 96.500 96.800 113.9 9.99 17.35 PVC 4kg/cm 0.151485
16 D3 D4 28 28 28 34.2 8 0.059 19.78 63 59.2 0.088 0.01 106.49 106.48 96.300 96.300 96.500 113.9 10.18 17.55 PVC 4kg/cm 0.074217
17 D3 D5 57 57 57 69.6 16 0.17 27.21 63 59.2 0.297 0.05 106.52 106.47 94.600 94.600 96.500 113.9 11.87 19.25 PVC 4kg/cm 0.100637
18 D E 30 480 480 586 134 0.1 72.32 90 84.8 2.508 0.25 106.49 106.24 97.000 96.700 97.000 113.9 9.24 16.85 PVC 4kg/cm 0.415798
19 E E1 50 50 50 61 14 0.1 25.59 63 59.2 0.242 0.02 106.48 106.46 97.100 97.000 97.100 113.9 9.36 16.75 PVC 4kg/cm 0.081324
20 E F 15 388 388 473 108 0.042 65.49 90 84.8 1.694 0.07 106.47 106.4 97.600 97.000 97.600 113.9 8.8 16.25 PVC 4kg/cm 0.332347
21 F F1 30 170 170 207 48 0.05 45.1 75 70.6 0.946 0.05 106.48 106.43 97.700 97.600 97.700 113.9 8.73 16.15 PVC 4kg/cm 0.222172
22 F1 F2 38 140 140 171 39 0.07 40.99 75 70.6 0.649 0.05 106.43 106.38 97.600 97.600 97.700 113.9 8.78 16.25 PVC 4kg/cm 0.184482
23 F2 F3 20 20 20 24.4 6 0.04 17.33 63 59.2 0.055 0 106.38 106.38 97.500 97.600 97.800 113.9 8.88 16.35 PVC 4kg/cm 0
24 F2 F4 25 107 107 131 30 0.045 36.33 63 59.2 0.946 0.04 106.48 106.44 97.4 97.1 97.6 113.9 9.04 16.45 PVC 4kg/cm 0.185413
25 F4 F5 22 22 22 26.8 6 0.04 17.33 63 59.2 0.055 0 106.43 106.43 97.5 96.8 97.5 113.9 8.93 16.35 PVC 4kg/cm 0
26 F4 F6 30 30 30 36.6 8 0.045 19.78 63 59.2 0.088 0 106.38 106.38 97.1 97.1 97.4 113.9 9.28 16.75 PVC 4kg/cm 0
27 F4 F7 30 30 30 36.6 8 0.075 19.78 63 59.2 0.088 0.01 106.38 106.37 96.8 96.8 97.4 113.9 9.57 17.05 PVC 4kg/cm 0.065003
28 F G 12 198 198 242 55 0.045 48.02 90 84.8 0.506 0.02 106.49 106.47 97.5 97.5 97.6 113.9 8.97 16.35 PVC 4kg/cm 0.160118
29 G G1 37 79 79 96.4 22 0.114 31.5 75 70.6 0.231 0.03 106.47 106.44 97.6 97.5 97.6 113.9 8.84 16.25 PVC 4kg/cm 0.106257
30 G1 G2 42 42 42 51.2 12 0.1 23.84 63 59.2 0.176 0.02 106.47 106.45 97.7 97.6 97.7 113.9 8.75 16.15 PVC 4kg/cm 0.081324
31 G H 20 100 100 122 28 0.043 35.2 75 70.6 0.352 0.02 106.47 106.45 98 97.5 98 113.9 8.45 15.85 PVC 4kg/cm 0.145552
32 H H1 40 80 80 97.6 22 0.115 31.5 63 59.2 0.539 0.06 106.45 106.39 97.9 97.9 98 113.9 8.49 15.95 PVC 4kg/cm 0.138132
33 H1 H2 40 40 40 48.8 11 0.1 22.9 63 59.2 0.154 0.02 106.39 106.37 97.8 97.8 97.9 113.9 8.57 16.05 PVC 4kg/cm 0.081324
34 A I 0 110 110 134 31 0.12 36.88 75 70.6 0.429 0.05 106.37 106.32 95 95 95 113.9 11.32 18.85 PVC 4kg/cm 0.136969
35 I I1 15 110 110 134 31 0.18 36.88 75 70.6 0.429 0.08 106.37 106.29 94.6 94.6 95 113.9 11.69 19.25 PVC 4kg/cm 0.141941
36 I1 I2 28 28 28 34.2 8 0.045 19.78 63 59.2 0.088 0 106.32 106.32 94.8 94.6 94.8 113.9 11.52 19.05 PVC 4kg/cm 0
37 I1 I3 10 10 10 12.2 3 0.015 12.6 63 59.2 0.011 0 106.39 106.39 94.7 94.6 94.7 113.9 11.69 19.15 PVC 4kg/cm 0
38 I1 I4 10 67 67 81.8 19 0.04 29.45 75 70.6 0.176 0.01 106.37 106.36 94.7 94.6 94.7 113.9 11.66 19.15 PVC 4kg/cm 0.103288
39 I4 I5 22 22 22 26.8 6 0.04 17.33 63 59.2 0.055 0 106.32 106.32 94.5 94.5 94.7 113.9 11.82 19.35 PVC 4kg/cm 0
40 I4 I6 20 20 20 24.4 6 0.02 17.33 63 59.2 0.055 0 106.39 106.39 94.4 94.4 94.7 113.9 11.99 19.45 PVC 4kg/cm 0
41 I4 I7 15 15 15 18.3 4 0.045 14.38 63 59.2 0.022 0 106.37 106.37 94.2 94.2 94.7 113.9 12.17 19.65 PVC 4kg/cm 0
Abstract showing the pipe size and Length
Dia in mm Length in KM Length in mts Deputy Executive Engineer Assistant Engineer

140 0.518 1000 518 RWS&S Sub-division- Martur RWS & S S Maguluru
110 0.038 1000 38
90 0.187 1000 187
75 1.118 1000 1118
63 1.72 1000 1720
`
Extension possibility
Data based on 2012-13 Common SSR
MAA 0%
Earthwork excavation in all soils upto SDR using 2/3 machinery and 1/3rd manual labour Common SSR 2012-2013
Rate Analysis : Rate Add: LI 13% Total Sand for bedding/encasing: Rate Earth work classification : Rate/cum
1 E/W Rate -using machinery 73.67 - 73.67 Cost of sand for filling - 285.00 1 Sand or Loose soils wet sand(8b)
Conveyance charges
2 Diff. of 20a & 20b (of 8,9,12,13) 0.00 0.00 271.75 2 Loamy clayey soils like BC and OG soils (9b)
excluding 14%
Seignorage
3 Cost of refilling included in e/w 0.00 charges(already - 0.00 3 Slushy Soils (10b)
included in cost )
4 Cost of sand filling 556.75 - 556.75 Filling charges - 0.00 4 Clayey Soils(11b)
5 E/W rate - manual(as per Std 91.00 91.00 Deduct stacking stacking 5 Hard gravelly soils (12b)
Add: ALLOWANCE 0.00 6 Mixture of gravel and SDR (13b)
E/w rate for 2/3rd machinery & 1/3rd m 79.45 /cum Total: 556.75 Total: 91.00
= 73.67 x 2/3 + 91.00 x 1/3 =
Extra Allowance for trench cutting 75% Add LA & LI at 13%

Average Manual earth work rate with LA & LI - per cum: 91.00
PVC pipes - (Earth work Manually)

1 Earth work excavation in all soils upto SDR except hard rock requiring blasting for P.V.C pipes with 150 mm thick sand cushion and filling with excavated soils including
laying jointing testing of pipe line but excluding cost of materials etc. complete
Trench size 0.70m x 1.00m 0.80m x 1.10m 0.90m x 1.20m

Pipe dia in mm = 63 mm 75 mm 90 mm 110 mm 125 mm 140 mm 160 mm 180 mm 200 mm 225 mm 250 mm 280 mm 315 mm
1 Earth work 55.62 55.62 55.62 55.62 55.62 55.62 69.92 69.92 69.92 85.81 85.81 85.81 85.81
2 Extra allowance at 75% 15.93 15.93 15.93 15.93 15.93 15.93 20.02 20.02 20.02 24.57 24.57 24.57 24.57
3 Sand cushion cost 58.46 58.46 58.46 58.46 58.46 58.46 66.81 66.81 66.81 75.16 75.16 75.16 75.16
4 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
5 Lowering, Laying, Jointing & HF 5.10 6.08 7.29 8.91 10.13 11.34 12.96 14.58 16.20 18.23 20.25 22.68 25.52
testing
6 MAA 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
Total 135.11 136.09 137.30 138.92 140.14 141.35 169.71 171.33 172.95 203.77 205.79 208.22 211.06
HDPE pipes - Earth work-E/w rate for 2/3rd machinery & 1/3rd manual
2 Earth work excavation in all soils upto SDR except hard rock requiring blasting for HDPE pipes filling with excavated soils including laying jointing testing of pipe line but
excluding cost of materials etc. complete
1 Earth work 55.62 55.62 55.62 55.62 55.62 55.62 69.92 69.92 69.92 85.81 85.81 85.81 85.81
2 Extra allowance 15.93 15.93 15.93 15.93 15.93 15.93 20.02 20.02 20.02 24.57 24.57 24.57 24.57
3 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
4 Laying, Jointing & H F Testing 29.00 32.00 36.00 41.00 50.00 53.00 57.00 63.00 68.00 75.00 80.00 88.00 158.00
5 MAA 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
Total 100.55 103.55 107.55 112.55 121.55 124.55 146.94 152.94 157.94 185.38 190.38 198.38 268.38
Executive Engineer Deputy Executive Engineer Asst.Ex.Engineer

DATA SHEET
Datas-SSR -2016-17
MA 0%
Contractor' Profit 14%
SSTank
IRR-
CAW
-1-1 Excavation in all kinds of soil including boulders upto 0.3 m diameter for canal, seating of
embankment, filter drains / catch water drains etc., including dressing bed and sides to
Stripping required level and profile, cost of all materials, machinery, labour, placing the excavated soil
neatly in dump area or for the formation of service road / embankment as directed etc.,
complete with initial lead upto 1 km and all lifts.
DAT
A: Capacity of shovel bucket : 0.85 cum
Capacity of shovel bucket under heaped condition : 1.00 cum
Capacity of tipper : 5.00 cum
Lead for disposal of excavated soil :Upto 1 km
Speed for loaded tipper under canal excavation conditi : 15 km / hr 0.066666667
Speed for empty tipper under canal excavation conditio : 15 km / hr
Turning and unloading time : 2.00 min
Shovel digging and loading cycle per bucket : 20 sec
In-situ quantity / bucket for 20 % bulkage on unloading : 0.83 cum
In-situ quantity per load for 20 % bulkage of soil ( 5 /1 : 4.16 cum
Number of buckets per load ( 4.16 / 0.83 ) say : 5 buckets
Corrected Quantity of in-situ soil per load ( 5 x 0.83 ) say : 4.16 cum
Ideal cycle time for loading 5 buckets ( 5 x 20 / 60 ) : 1.67 min
The ideal cycle time for shovel requires spotting of a tipper within 1.67 minutes near the shovel.
However, in practice for canal excavation the space available may not permit positioning of the
tippers on either side of the shovel. Generally, one tipper has to move after loading to position
the next tipper for loading. Assuming one cycle time extra the corrected cycle time for the
shovel will be 2.00 minutes.
floor trip cycle time for tipper:
Ideal cycle time of shovel for digging & loading : 1.67 min
Time for ( av ) 0.75km haulage under load ( 0.75 x 60 / : 3.00 min
Time for turning and un-loading : 2.00 min
Time for average 0.75 km return trip ( 0.75 x 60 / 15 ) : 3.00 min
Extra time for spotting : 0.33 min
Total time : 10.00 min
No. of tippers to match corrected cycle time of shovel ( : 5 Nos
Output of tipper / hr with 50 min working / hr ( 50 x 4. : 20.8 cum
Output for 5 tippers per day ( 5 x 20.80 x 8 ) : 832 cum
Further, assuming about 90 percent of excavation by deploying shovel and about 10 percent
excavation mainly for trimming the canal to final profile by manual labour the daily output will
be : say : 925 cum
Average output of 2 mazdoors assumed at 6 cum / day for trimming.
Deploy 30 mazdoors for trimming 93 cum.
Deploy one tipper for disposal of manually excavated soil.
DATA: RATE ANALYSIS UNIT : 925.00 cum

A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Shovel 0.85 cum capacity Hour 8.00 1750.50 14004.00
Fuel / Energy charges Hour 8.00 816.80 6534.40
2 Tippers 5 cum capacity 6 Nos Hour 48.00 456.20 21897.60
Total hire charges of Machinery Rs: 55909.60
C. LABOUR:
in Rs. in Rs.
1 Crew for Shovel Hour 8.00 187.2 1497.60
2 Crew for Tipper Hour 48.00 140.4 6739.20
3 work inspector Day 1.00 335 335.00
4 mazdoor Day 30.00 280 8400.00
Total cost of Labour Rs: 16971.80
labour component/unit qty 18.35
labour component/unit qty (including contractor's profit 20.92
ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 55909.60
C. Cost of Labour Rs: 16971.80 (Add MA if necessary))
--- 0% 0.00
Total Rs: 72881.40
(A+B+C) 14% Rs: 10203.40
Total cost for 925.00 cum Rs: 83084.80
Rate p cum (A+B+C+D)/925 Rs. 89.80
SS Tank
IRR-
only CAW
consolida -4-1 Providing impervious hearting embankment with soil collected in embankment area in
tion for heaps as part of disposal of excavated soil from canal including cost of all materials,machinery,
labour, all operations such as sortingout, spreading in layer of 25 cm before compaction,
key breaking clods,sectioning, watering and compacting each layer to density control of not less
trench than 98 percent or as stipulated by sheep's foot / pad foot roller etc., complete with lead upto
1 km for water.
DAT
A: Quantity of embankment considered : 600
1 Stripping of borrow area :
No stripping of top soil involved as useful soil from excavation is collected.
2 Collection of soil for embankment:
Soil already collected in embankment area as part of disposal of excavated soil
from canal excavation.
3 Spreading soil in 25 cm layer:
Quantity of loose soil to be spread ( 600 x 1.20 ) : 720
Output of dozer for levelling per hour : 200
Time required for levelling 720 cum say : 3.60
4 Watering;
Generally soil from canal excavation will be in moist condition.In the beginning of the season no
watering may be necessary and in summer months about 8 to 10 percent watering may be
needed to maintain the soil moisture within OMC plus or minus 3 percent limit. Assuming
seasonal average of 4 to 5 percent watering by weight, daily requirement of water for 600 cum
of embankment will be about 5 tanker loads of 8000 ltrs each.
Deploy 8000 ltr capacity water tanker for 5 hours daily for watering before rolling.
Deploy 5 hp pump for 3 hours.
5 Compaction:
Soil collected for embankment layer gets compacted to some extent during levelling.
Generally 10 to 12 passes of vibratory pad foot roller is adequate for achieving specified density
control of 98 percent.
Effective length of roller drum : 1.90
Speed of roller per hour : 4.0
Thickness of layer : 0.25
Number of roller passes to achieve specified density control : 12
Output of roller / hr with 50 min /hr working and 75 % effenciancy
50 / 60 ( 1.9 x 4000 x 0.25 x 0.75 / 12 ) say : 99
Time for rolling 720 cum soil in embankment layer 7.27272727 say : 7.30
6 Sorting out/ sectioning/ labour for testing etc :
Assume 4 mazdoors.
DAT
A: RATE ANALYSIS UNIT : 600.00 cum
A. MATERIALS:
in Rs. in Rs.
1 Nill 0.00 0.00 0.00
0.00 0.00 0.00
Seioniorage charges for soil cum 19.30 11580.00
B. MACHINERY:
in Rs. in Rs.
1 Angle dozer 90 hp Hour 3.60 1753.1 6311.16
2 Pump 5 hp ( diesel ) Hour 3.00 10.4 31.20
3 Water tanker 8000 ltr Hour 5.00 411 2055.00
4 Vibratory pad foot roller 8 tonne Hour 7.30 1367.1 9979.83
5 Sundries LS 2.00 41 82.00
C. LABOUR:
in Rs. in Rs.
1 Crew for Dozer Hour 3.60 187.2 673.92
2 Crew for Pump Hour 3.00 87.4 262.20
3 Crew for Water tanker Hour 5.00 140.4 702.00
4 Crew for Roller Hour 7.30 209 1525.70
6 mazdoor Day 4.00 280 1120.00
Contractor's Profit 0.14 1.08
ABSTRACT:
A. Cost of Materials including seignorage charges Rs: 11580.00
--- 0% 0.00
Total Rs: 45388.14
(A+B+C) 14% Rs: 6354.34
IRR-
CAW
-1-2 Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seating
of embankment for field channels etc., including dressing of bed and sides to required profile,
EW for cost of all materials, machinery, labour, placing the excavated stuff for formation of service
key road / embankment as directed etc., complete with lead upto 10 m and lift upto 3 m.
trench &
Toe wall
DAT
Lead for disposal of excavated soil :Upto 10 m
In-situ qty / bucket for 15 % bulkage of soil ( 0.57 / 1.15 ) : 0.5 cum
Output of shovel with 50 min./ hr working ( 50 x 60 x 0.5 : 50 cum / hr
Daily output of excavation ( 8 x 50 ) : 400 cum
Further, assuming about 90 percent of excavation by deploying shovel and about 10 percent
excavation mainly for trimming bed and sides of channels / trenches to final profile by manual
labour, the daily output will be : say : 440 cum
DATA: Average output of 2 mazdoors assumed at 5 cum / day for trimming
RATE ANALYSIS UNIT : 440.00 cum

A. MATERIALS:
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
B. MACHINERY:
in Rs. in Rs.
C. LABOUR:
in Rs. in Rs.
3 mazdoor Day 17.00 280 4760.00
Add contractor's profit and overhead charge 14% 2.10
ABSTRACT:
A. Cost of Materials Rs: 0.00
--- 0% 0.00
Total Rs: 18387.80
(A+B+C) 14% Rs: 2574.292
Consolid IRR-
ation CAW
borrowe -2-6 Providing hearting / casing embankment with homogeneous soil from approved borrow
d earth
areas in layers of 25 cm before compaction including cost of all materials, machinery,
labour, all operations such as excavation, sorting out, transporting, spreading in layer of
specified thickness, breaking clods, sectioning, watering, compacting each layer to density
control of not less than 98 percent or as stipulated by sheep / pad foot roller etc., complete
with initial lead upto 1 km and all lifts.
DAT
Capacity of tipper : 5.00 cum
Lead for conveyance of soil :Upto 1 km
Speed for loaded tipper under haul road condition : 12 km / hr
Speed for empty tipper under haul road condition : 15 km / hr
Turning and unloading time : 2.00 min
In-situ qty / bucket for 15 % bulkage of soil ( 0.58 /1.15 ) : 0.50 cum
In-situ quantity per load for 20 % bulkage of soil ( 5.0 /1.2 ) : 4.00 cum
Number of buckets per load ( 4.00 / 0.50 ) say : 8 buckets
Cycle time for loading 8 buckets ( 8 x 20 / 60 ) say : 2.67 min
round trip cycle time for tipper: :
Ideal cycle time of shovel for digging & loading : 2.67 min
Time for 1km haulage under load ( 60 / 12 5 : 5.00 min
Time for turning and un-loading : 2.00 min
Time for 1 km return trip ( 60 / 15 ) x 1 Km 4 : 4.00 min
Time for turning and spotting : 0.50 min
: 14.17 min
No. of tippers to match corrected cycle time 14.17 2.67 6 6 Nos
Output of tipper / hr with 50 min working / hr ( 50 x 4.00 / 14.17 ) : 14.1 14.10 cum
Output for 6 tippers per day (6 x 14.1 x 8) 676.8 say : 676.8 cum
1 Stripping of borrow area :
Generally borrow area is stripped once in a week for 6 days requirement of soil.
Area to be stripped assuming 1.5 m depth of cut (676.8 x 6 / 1.5 ) : 2707.2 2707.2 sqm
Depth of stripping : 0.2 m
Qty of stripping with 5 % extra area ( 2707.2x1.05x0.2 ) : 568.6 cum
Output of dozer per hr with 50 min / hr working for stripping : 70 cum
Time required for stripping 568.6 cum : 8.1 hours
Consider 6 hours including time for levelling stripped siol / shifting time.
Requirement of dozer for one day work 705.6 cum 1.35 2.00 hours
2 Collection of soil for embankment:
Deploy one 0.50 cum capacity shovel for 8 hours for digging and loading soil.
Deploy 4 tippers of 5.00 cum capacity for 8 hours to convey soil to embankment area.
3 Spreading soil in 25 cm layer:
Quantity of loose soil to be spread (676.8 x 1.2 ) : : 812.16 cum
Output of dozer for levelling per hour : 200 cum
Time required for levelling 812.74 cum 4.0608 say : 4.0608 hours
4 Watering; 4.06 hours
Generally soil in the borrow area will be in moist condition. In the beginning of the season no
watering may be necessary and in summer months about 8 to 10 percent watering may be
needed to maintain the soil moisture within OMC plus or minus 3 percent limit. Assuming
seasonal average of 4 to 5 percent watering by weight, daily requirement of water for 677.28 cum
of embankment will be about 6 tanker loads of 8000 ltrs each. Deploy 8000 ltr capacity water
tanker for 6 hours daily for watering before rolling. Deploy 5 hp pump for 3 hours.
5 Compaction:
Soil collected for embankment layer gets compacted to some extent during levelling.
Generally 10 to 12 passes of vibratory pad foot roller is adequate for achieving specified density
control of 98 percent.
Effective length of roller drum : 1.90 m
Speed of roller per hour : 4.0 km
Thickness of layer : 0.25 m
Number of roller passes to achieve specified density control : 11 Nos
Output of roller / hr with 50 min /hr working and 75 % effenciancy
50 / 60 ( 1.9 x 4000 x 0.25 x 0.75 /11 ) 107.95 say : 107.95 cum
Time for rolling 812.74 cum soil in embankment layer say : 7.53 hours
6 Sorting out/ sectioning/ labour for testing etc :
Assume 4 mazdoors.
DAT
A: RATE ANALYSIS UNIT : 676.80 cum
A. MATERIALS:
in Rs. in Rs.
1 Nill 0.00 0.00 0.00
0.00 0.00 0.00
Seioniorage charges for soil cum 19.30 13062.24
B. MACHINERY:
in Rs. in Rs.
1 Angle dozer Hour 6.06 1753.1 10623.79
3 Tippers 5.00 cum capacity 6 Nos. Hour 48.00 456.20 21897.60
4 Pump 5 hp ( diesel ) Hour 3.00 10.4 31.20
5 Water tanker 8000 ltr Hour 6.00 411 2466.00
6 Vibratory pad foot roller 8 tonne Hour 7.53 1367.1 10294.26
7 Sundries LS 2.00 41 82.00
C. LABOUR:
in Rs. in Rs.
1 Crew for Dozer Hour 6.06 187.2 1134.43
3 Crew for Tipper Hour 48.00 140.4 6739.20
4 Crew for Pump Hour 3.00 87.4 262.20
5 Crew for Water tanker Hour 6.00 140.4 842.40
6 Crew for Roller Hour 7.53 209 1573.77
8 mazdoor Day 4.00 280 1120.00
97141.74
labour component/unit qty 20.45 13599.84
Add contractor's profit and overhead charge 0.14 2.86 110741.58
labour component/unit qty (including contractor's profit 23.31 163.63
ABSTRACT:
--- 0% 0.00
Total Rs: 110203.98
(A+B+C) 14% Rs: 15428.56
Rate p cum (A+B+C+D)/D2204 Rs. 185.60
Providing and filling murum / gravely soil ( CNS

IRR-CCDW-7-3
gravel soil ) for foundation or above pipes
top including breaking clods, spreading in layers of 10 to 15 cm, watering, compaction by power
roller to achieve density control of not less than 98 percent etc., complete with lead upto
50 m and all lifts.
DATA: For foundation filling in large area and above pipes no rehandling of soil is considered.
Output of 1 mazdoor for spreading & levelling at site pe : 12.00 cum
Output of 8-10 tonne road roller for compaction per hou : 58.6 cum/hour
Cartman with double bullock cart for supplying water : 0.5 day
1mazdoor for watering at site.

A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Murum cum 12.00 291.61 3499.32
0.00 0.00 0.00
Add seignorage charges on Soil @ (Included in material rat Rs: 0.00
B. MACHINERY:
in Rs. in Rs.
1 Diesel road roller 8-10 tonne Hour 0.17 202.9 34.49
C. LABOUR:
in Rs. in Rs.
1 Operator road roller Hour 0.17 167.2 28.42
2 Cartman with double bullock cart Day 0.50 365 182.50
4 mazdoor Day 1.50 280 420.00
Add contractor's profit and overhead charge 0.14 11.18
labour component/unit qty (including contractor's profit) 91.02
ABSTRACT:
--- 0% 0.00
Total Rs: 4445.84
D. Add for contractor's profit and overh 14% Rs: 622.42
Rate pecum (A+B+C+D)/10.0 Rs. 506.80
Sand IRR-
blanket CAW
-5-3
A Providing and laying sand blanket below embankment including cost of all
materials, machinery, labour, spreading to specified thickness etc., complete with initial lead
upto 50 m and all lifts.
DAT
A: Consider 100 sqm sand blanket laying.
Quantity of sand ( unscreened ) 100.00 cum
Requirement of labour for spreading collected sand.
2 mazdoors @ 10 cum / day.
RATE ANALYSIS UNIT : 100.00 sqm

A. MATERIALS:
in Rs. in Rs.
1 Sand ( unscreened ) cum 100.00 670.27 67027.00
0.00 0.00 0.00
Seionorage charges for sand
(included in the material rates) Rs: 0.00
B. MACHINERY:
in Rs. in Rs.
1 Nil 0.00 0.00 0.00
0.00 0.00 0.00
C. LABOUR:
in Rs. in Rs.
1 mazdoor Day 20.00 280.00 5600.00
ABSTRACT:
--- 0% 0.00
Total Rs: 72627.00
(A+B+C) 14% Rs: 10167.78
Total cost for 100.00 sqm Rs: 82794.78
Rate p sqm (A+B+C+D)/100 Rs. 827.90
Rock toe IRR-

CAW
-5-4 Providing and constructing dry rubble rock-toe using rubble and stone chips from
approved source including cost of all materials, machinery, labour, hand packing rubble
and stone chips, finishing top and sides to required slopes etc., complete with initial lead upto
50 m and all lifts.
DAT
A: Top width : NIL
Side slope upstream side : 1 (V) : 1 (H)
Side slope down stream side : 1 (V) : 1.5 (H)
Height 1.00 m
Cross sectional area ( 0.00 + 2.50 ) x 1 / 2 1.25 sqm
Consider 100 cum rock toe:
Length of rock toe for 100 cum ( 100 / 1.25 ) : 80 m
Requirement of materials for 100 cum
Rubble ( 1.25 x 80 ) : 100.00 cum
Stone chips @ 15 % of rubble ( 100 x 0.15 ) : 15.00 cum
Surface finishing for D / S face ( 1.80 x 80 ) : 144 sqm
Requirement of labour :
For conveying, spreading and packing :
Rock-toe material can be spread partly by dumping the material directly at spot and partly by
conveying manually. Assuming 50 % manual conveying.
mazdoor for rubble : 10 Nos.
mazdoor for chips : 2 Nos.
For packing and surface finishing.
mazdoor : 7 Nos.
Mason Class-II : 7 Nos.

A. MATERIALS:
in Rs. in Rs.
1 Rubble cum 100.00 545.61 54561.00
2 Stone chips cum 15.00 580.61 8709.15
3 Sundries LS 2.00 41.00 82.00
Seionorage charges for stone chips

(included in the material rates) 0.00
Seionorage charges for
stone(included in the material
rates) 0.00
B. MACHINERY:
in Rs. in Rs.
1 Nil 0.00 0.00 0.00
0.00 0.00 0.00
C. LABOUR:
in Rs. in Rs.
2 Mason Class-II Day 7.00 320 2240.00
3 mazdoor Day 19.00 280 5320.00
ABSTRACT:
--- 0% 0.00
Total Rs: 71247.15
(A+B+C) 14% Rs: 9974.601
IRR-
CAW
rock fill -6-1 Providing and constructing rockfill casing to canal embankment with graded stones and
spalls from approved quarry including cost of all materials, machinery, labour, spreading
stones and spalls in layers, hand packing, wedging, finishing surface to required slopes etc.,
complete with initial lead upto 50 m and all lifts.
DAT
A: Consider 100 cum rockfill casing to canal embankment.
Quantity of rubble stones from quarry : 100.00 cum
Quantity of spalls from quarry : 15.00 cum
Assume average 20 sqm surface finishing for 100 cum of rockfill.
Consider 4 Mason Cl- II and 4 mazdoors for levelling & packing rockfill.
Consider 2 Mason Cl- II and 2 mazdoors for surface finishing to slope.
Consider 2 mazdoors for supplying spalls and miscellaneous works.

A. MATERIALS:
in Rs. in Rs.
1 Rubble stones ( at quarry ) cum 100.00 545.61 54561.00
2 Stone chips / spalls ( at quarry ) 15.00 580.61 8709.15
Add for seignorage charges for
rubble/spalls(included in the
material cost) Rs: 0.00
B. MACHINERY:
in Rs. in Rs.
1 Nil 0.00 0.00 0.00
0.00 0.00 0.00
C. LABOUR:
in Rs. in Rs.
1 Mason Cl- II Day 6.00 320 1920.00
2 mazdoor Day 8.00 280 2240.00
ABSTRACT:
--- 0% 0.00
Total Rs: 67430.15
(A+B+C) 14% Rs: 9440.221
Rate p cum (A+B+C+D)/100.0 Rs. 768.70

MA 0%
(Add MA if necessary))
say
Data Based on 2012-13 Common SSR for PVC pipes
Cost of specials : 1.20 %
cost of pvc resin for month sept/12
Pipe dia in mm = 63 mm 75 mm 90 mm 110 mm 125 mm 140 mm 160 mm 180 mm 200 mm 225 mm 250 mm 280 mm 315 mm 355 mm
4 Kg 46.11 67.56 92.19 134.14 174.09 218.09 287.65 367.50 446.29 589.09 687.85 900.08 1140.37
6 Kg 66.58 91.19 132.14 191.52 243.96 315.40 407.53 524.19 638.08 851.94 1050.48 1325.46 1666.34
10 KG 101.40 145.42 205.83 308.27 402.33 497.65 654.23 836.22 1018.75 1356.10 1655.21 2094.59 2642.74
CED 12.36% VAT 5%

1 PVC 4 kg/cm2
A) Materials component
1 Cost of pipe 46.11 67.56 92.19 134.14 174.09 218.09 287.65 367.50 446.29 589.09 687.85 900.08 1140.37 0
CED 12.36% 5.70 8.35 11.39 16.58 21.52 26.96 35.55 45.42 55.16 72.81 85.02 111.25 140.95
VAT(Turn over) 5% 2.59 3.80 5.18 7.54 9.78 12.25 16.16 20.65 25.07 33.10 38.64 50.57 64.07
2 Cost of specials (1.20%) 0.55 0.81 1.11 1.61 2.09 2.62 3.45 4.41 5.36 7.07 8.25 10.80 13.68
3 Earth work 135.11 136.09 137.30 138.92 140.14 141.35 169.71 171.33 172.95 203.77 205.79 208.22 211.06
4 Add Contractors profit@14% 25.45 28.62 32.28 38.45 44.28 50.69 64.51 76.05 87.44 111.99 126.26 156.67 191.12
VAT(Turn over) 5% 10.78 12.26 13.97 16.86 19.60 22.60 28.85 34.27 39.61 50.89 57.59 71.88 88.06
Total 226.29 257.49 293.42 354.10 411.50 474.56 605.88 719.63 831.88 1068.72 1209.40 1509.47 1849.31
2 PVC Class 6 kg/cm2
1 Cost of pipe 66.58 91.19 132.14 191.52 243.96 315.40 407.53 524.19 638.08 851.94 1050.48 1325.46 1666.34
CED 12.36% 8.23 11.27 16.33 23.67 30.15 38.98 50.37 64.79 78.87 105.30 129.84 163.83 205.96
VAT(Turn over) 5% 3.74 5.12 7.42 10.76 13.71 17.72 22.90 29.45 35.85 47.86 59.02 74.46 93.62
2 Cost of specials (1.20%) 0.80 1.09 1.59 2.30 2.93 3.78 4.89 6.29 7.66 10.22 12.61 15.91 20.00
3 Earth work 135.11 136.09 137.30 138.92 140.14 141.35 169.71 171.33 172.95 203.77 205.79 208.22 211.06
4 Add Contractors profit@14% 28.35 31.97 37.94 46.58 54.18 64.47 81.50 98.25 114.62 149.23 177.64 216.94 265.64
VAT(Turn over) 5% 12.14 13.84 16.64 20.69 24.25 29.09 36.85 44.72 52.40 68.42 81.77 100.24 123.13
Total 254.95 290.57 349.36 434.44 509.32 610.79 773.75 939.02 1100.43 1436.74 1717.15 2105.06 2585.75

Data based on 2012-13 Common SSR - for HDPE pipes
HDPE PE80 Raw material : Rs.71,400/MT (excluding CED) Cost of specials : 0.01
HDPE PE100 Raw material : Rs.72,400/MT (excluding CED)
Earth work excavation in all soils upto SDR except hard rock requiring blasting for HDPE 'filling with excavated soils including laying jointing testing of pipe line including cost of materials etc. complete
HDPE PE 80 Class 4 kg/cm2

Trench size 0.70 x 1.00m 0.80 x1.10m 0.90 x 1.20m
1 Cost of pipe 70.69 96.95 139.37 207.05 267.63 330.26 432.27 545.38 668.58 870.35 1077.33 1342.87 1706.37
CED 12.36% 8.74 11.98 17.23
VAT 5% 3.97 5.45 7.83 10.35 13.38 16.51 21.61 27.27 33.43 43.52 53.87 67.14 85.32
2 Cost of specials (0.50%) 0.35 0.48 0.70 1.04 1.34 1.65 2.16 2.73 3.34 4.35 5.39 6.71 8.53
3 Earthwork,L/J 100.55 103.55 107.55 112.55 121.55 124.55 146.94 152.94 157.94 185.38 190.38 198.38 268.38
Add Contractors profit@14% 24.02 28.14 34.67 44.89 54.67 63.90 81.39 98.15 116.18 148.41 178.23 216.71 277.66
VAT(Turn over) 5% 10.42 12.33 15.37 18.79 22.93 26.84 34.22 41.32 48.97 62.60 75.26 91.59 117.31
Total 218.74 258.88 322.72 394.67 481.50 563.71 718.59 867.79 1028.44 1314.61 1580.46 1923.40 2463.57
HDPE PE 100 Class 6 kg/cm2
Trench size 0.70m x 1.00m 0.80mx1.10m 0.90m x 1.20m
1 Cost of pipe 83.78 119.12 169.57 254.32 325.00 407.77 532.91 670.20 828.63 1071.70 1318.91 1652.93 2095.91
CED 12.36% 10.36 14.72 20.96
VAT 5% 4.71 6.69 9.53 12.72 16.25 20.39 26.65 33.51 41.43 53.59 65.95 82.65 104.80
2 Cost of specials (0.50%) 0.42 0.60 0.85 1.27 1.63 2.04 2.66 3.35 4.14 5.36 6.59 8.26 10.48
3 Earthwork,L/J 100.55 103.55 107.55 112.55 121.55 124.55 146.94 152.94 157.94 185.38 190.38 198.38 268.38
Add Contractors profit@14% 25.87 31.26 38.92 51.54 62.75 74.81 95.55 115.71 138.70 176.74 212.22 260.34 332.47
VAT(Turn over) 5% 11.28 13.80 17.37 21.62 26.36 31.48 40.24 48.79 58.54 74.64 89.70 110.13 140.60
Total 236.97 289.74 364.75 454.02 553.54 661.04 844.95 1024.50 1229.38 1567.41 1883.75 2312.69 2952.64

355mm 400mm 450mm 500mm
2069.42 2681.48
355mm 400mm 450mm 500mm
2628.97 3463.99
Data based on 2016-17 Common SSR
RCC pipes - Earth work

Earth work excavation in all soils upto SDR except hard
rock requiring blasting for RCC pipes and filling with
excavated soils including laying jointing testing of pipe line
but excluding cost of materials etc. complete
Trench size
450 mm
1 Cost of Pipe 787.00
2 Earth work 136.22
3 Extra allowance 102.17
4 Sand cushion cost 740.09
5 Lowering, Laying, jointing, testing HFT pressure in 149.64
6 Cost of Rubber ring 145.00
Total 2060.12
Add Contractor profit @14% 2060.12 288.42
Add Vat @5% 103.01
Total 2451.55
Executive Engineer
RWS&S Div Ongole
Est.Cost Rs. 400.00 Lakhs
SUB ESTIMATE:-Construction of Intake well cum pump house at SS Tank.
0.1
Input data
In.well int dia 3.00
3.60 Well ht above bed level 3.00
Bottom slab thick 0.2 T.B.L = 3.00
Above bed level 3.00
Below bed level 1.25 3.00

0.2
Wall thickness 0.20

0.15
VRCC(1:1.5:3) 0.20
CC(1:4:8) 0.30
Sand 0.30
Raw water well cum Pump House
Concrete Mix : M 30
Steel : Fe 415
Note : I. All dimensions are in Mts
II.Reinforcement detailing shall be accordance with IS-SP 34
S.No Description Quantity Rate Amount

1
Earth work excavation in all type of soils
1
with intial lead and lift etc complete
0-2 Mts 1xp/4 4.10 4.10 2.05 27.08 152.50 4130
Filling the Foundation with sand
2 including cost,conveyance ,watering and
ramming etc complete.
1xp/4 2.90 0.30 1.98 907.53 1797
CC(1:4:8)using 40 mm HBG metal icluding
3 Cost and conveyance of the all materials etc
complete.
1xp/4 2.90 2.90 0.30 1.98 4153.59 8224
VRCC(1:1.5:3) using 40,20,10 mm HBG
4 metal including cost and conveyance of all
the materials etc complete for Raft
1xp/4 2.90 2.90 0.20 1.32 8607.81 11362
M30 grade concrete using 20 mm HBG metal
including cost and conveyance of all the
5
materials,but excluding the cost of the steel
etc complete for Side Walls
Above BL p 3.20 0.20 3.00 6.03 21223.08 127975
below BL p 3.20 0.20 1.25 2.51 21223.08 53270
6 materials,but excluding the cost of the steel
etc complete for Pump House Floor Slab-
0.20 m thick
1xp/4 3.70 10.75 17445.41 18754
7
etc complete for Pump House Side Walls
p 3.20 3.60 0.10 3.62
Total 3.62 34569.62 125142
8 materials,but excluding the cost of the steel
etc complete for Pump House Top Slab-
0.10 m thick
1xp/4 4.00 12.57 10810.28 13589
Supply and placing of the HYSD bars,
9 fabrication including cost and conveyance of
all the materials etc complete.
1.60 55193.67 88310
Accoproof plastering withCM(1:3) 20mm
10 thick including cost and conveyance of all
the materials ect complete.
Bottom Slab 1xp/4 3.70 3.70 10.76
Top Slab P.House 1xp/4 4.00 4.00 12.57
23.33 1317.02 3073
Cement plastering with CM(1:3),12mm
11 thick including cost and conveyance of all
the materials ect complete.
Side walls inside p 3.10 2.7 26.31
Side walls Outside p 3.30 2.7 28.00
Deductions Door 1 1.2 2.1 -2.52
Deductions Windows 2 0.9 1.2 -2.16
49.63 1424.31 7069
Snowcem painting including cost and
12
conveyance of all the materials ect complete.
As Per above qty 49.63 1041.39 5168
Supply and placing of the Country wood
13 Door& WIndows including cost and
conveyance of the materials etc complete.
Door(1.05x1.98) 1 No 1.00 6440.76 6441
Windows(.9x1.2) 2 Nos 2.00 4614.18 9228
Supply and placing of the CI D/F Pipes
14 and specials for inlet including cost and
conveyance of the materials etc complete.
250 Dia pipe 2mt-0 ,0.9mt-3,0.6mt- LS 60000
Synthatic Enamil paint including cost and
15
Door 1 No 4.73
Windows 2 Nos 5.94
10.67 1896.05 2023
16 Unforeseen items 1137
Total रु 546,692

Name of the work : Providing Multi village scheme to Mamillapalli and other
habitations in Santhamagulur Mandal,Prakasam District.
Est. Cost Rs :- 160.00 Lakhs
SUB-ESTIMATE:-Construction of Foot Bridge at Intake well cum pumphouse
Est. Cost Rs :- 2.34 Lakhs
Sl.
No
Description of Item No L B D Qty unit Rate per Amount
1
2 3 4 5 6 7 7 8 9 10
Earth work excavation in ordinary gravelly solls with initial
llead and lift including cost and conveyanance of all
1 materials and labour charges etc., complete as per
standard specificatiion.
for foot bridge pier and abutment foundations

Spacing at 3.00 c/c 5 1.20 1.20 1.50 10.80 cum 152.50 cum 1647
C.C(1:4:8)mix using 40mm HBG metal inculuding cost and

convance of all materaials and labour charges
2 etc.complete as per standard specification for levelling
course of pierand abutment footing of foot bridge.
5 1.20 1.20 0.30 2.16 cum 4153.59 cum 8972
Cement concrete(1:1.5:3) prop using 20mm gauge HG

metal including cost and conveyance of all materials and
3 labour charges, seign. Charges, Centring Charges
etc.complete.
Ist Footing 5 1.20 1.20 0.50 3.60

II nd Footing 5 0.60 0.60 0.50 0.90
4.50 cum 8607.81 cum 38735
Cement concrete(1:1.5:3) prop using 20mm gauge HG
metal including cost and conveyance of all materials and
4 labour charges, seign. Charges, Centring Charges
etc.complete.for columns
Ist Pier 1 0.30 0.30 5.00 0.45

II nd Pier 1 0.30 0.30 5.00 0.45
III rd Pier 1 0.30 0.30 5.00 0.45
IV rd Pier 1 0.30 0.30 5.00 0.45
Vth Pier 1 0.30 0.30 5.00 0.45
2.25 cum 10015.56 cum 22535
VRCC(1:1.5:3)mix using 20mm HBR crused metal
inculuding cost and conveyance of all materaials, labour
5 charges,centrng,curing but excluding cost of steel and its
fabrication charges etc. complete asper standard
specification for
For slab 1 12.00 1.50 0.150 2.70

For longitudinal beam 1 12.00 0.30 0.300 1.08
For T beams 5 1.50 0.30 0.300 0.68
Side railing 2 12.00 1.00 0.100 2.40
6.86 cum 14127.84 cum 96917
Plastering with CM (1:3) 12mm thick including cost and

6
conveyance of all material, labour charges etc., complete
For top & bottom of slab 2 12.00 1.00 24.00

Longitudinal beam 1 12.00 0.90 10.80
For T Beam 5 1.00 0.90 4.50
For Columns 5 3.00 1.20 18.00
For Railings 2 12.00 1.00 24.00
81.30 Sqm 1317.02 Sqm 10707

Cost of steel and its fabrication charges incl., bending,
7 cost of binding wire etc., complete as per standard
specification
900 Kgs 55.19 Kgs 49671

Refilling with available excavated earth in pier footings in
layers not exceeding 20 cm. In depth consolidating each
8 layer by ramming and watering etc., complete as per
standard specification
50 cum 116.20 10cum 581
Add LS provision towards unforeseen items such as to

9 work under water etc., provision for bearings, mastic pads
change of soil classification etc., LS 4412
Total 234177

9.11 911
SUB ESTIMATE
Subwork: Providing Gravitymain from canal to SS tank
Sl. No.Description of items Nos. Length Qty. Rate in Rs. Per Amount
1 2 3 4 5 6 7 8
Construction of pipe line for water supply with 450mm dia RCC NP2 S/S
pipes with its amendments and revisions there on including cost of pipes
,specials and Rubber packing as per requirements, and earth work
excuvation trench of size 1.00 x1.40 mt using mechinary 2/3 and Manual
1/3 for pipe lines in all soils and except rock and boulders over a sand bed
of 100mm with lowering,laying and jointing of pipe line true to alignement
and gradient and refilling trenchs with excavated soils with watering,
tamping and removing surplus earth from site of work excluding pipe rates
2 and labour needed for finished pipe line work.
450mm dia RCC NP2 S/S pipes 1 1500 1500 2451.55 3677325
100mm dia Air valve PN 1.0 on 450 mm

pipe line 1 1 3 26500 79500
4 Construction of Valve chamber 1 1 3 35000 105000
Providing Intake structure at the Intake

3 point of the gravity main at Kundur major LS 50000
4 Unforeseen items
88175
Total Rs. 4000000

Est.Cost Rs. 400.00.00 Lakhs
SUB-ESTIMATE:-Formation of SS Tank .
Estimate Year = 2032 Tank capacity req = 360468 Cum

Below tank capacity 364666 Cum
Mts Mts
3 T.B.L 3
---- F.B: 0.6
|
2.0 :1U.S 0 | 2.40 3
2.0 :1 D.S |D.St: 0
15 D.storage 0 1.2 Mts
Centrel cutting depth= 0.00 Mts
Tank dimensions = 385 385 Mts : 415.7 415.7 43.02 Acres
Storage capacity in Cent 0 Cum E.W from centrel portion 0 Cum

Portion
Water storage in the tank = 364666 Cum E.W for Bund formation 21600 Cum
Total storage = 364666 Cum
Dead storage = 0 Cum Storage for prospective 299153 Cum
Live storage = 364666 Cum Bund height = 3.00 Mts
Key Trench 4.25 3 1.25

CENTRE LINE DIMENSIONS OF SS TANK
Length of new Bund= 415 (SOUTH SIDE) 400
Length of new Bund= 415 (WEST SIDE) 400
830
Length of new Bund= 415 (EAST SIDE) 400

Length of new Bund= 415 (NORTH SIDE) 400
830 M 1600
Estimate details: Dimensions:Center line Prospective
Key trench earth work : 7521.88 Cum
Sand blanket : 0.00 Cum
Earth work for bund : 44820.00 Cum

formation
Revetment for D/S : 10736.00 Sqmt

Rock toe : 576.00 Cum 830.00 Mts 0.60 X 0.60
Top bund consolidation : 44820.00 Cum

Total 44820.00
U/S rock toe : 0.00 Sqmt 0.00 Mts 0.00 Cum
Toe drain earth work : 0.00 Cum 0.00 Mts 0.00 Cum
Toe drain rough stone : 0.00 Sqmt 836.00 Mts
Graded metal : 0.00 Cum 0.00 Mts 0.90 X 0.30
E.W cosolidation extra : 0.00 Cum 0.00 Mts 07.0 X 1.20

for rock toe U/S
S.no. Description Dimensions/C.line Quantity Rate Amount

SS tank Bund Stripping by machinery and
disposing the excavted soil to a distance of
1 0.15 mts , including conveyance ect,
complete
SS Tank 1600 15.00 0.15

Bund 3600.00 110.00 396000

2 up to HDR by machinery witn in radius of
5mt cut and dump Ect complete.
Key trench 1600 7521.88 7521.88
7521.88 109.00 819885
Consolidation of the Key Trench with
already excavated soils by 8-10T power
3
roller to procter density including watering
with intial lead of 0.5 Km ect complete.
Key trench portion 7521.88 7521.88 116.00 872538
Consolidation of the Bund portion with

excavated soils with in the bed/Work spot
4 with a minmum lead of 1 Km and
consolidation by 8-10T power roller to
procter density including watering with
intial lead of 0.5 Km ect complete 44820.00
Including 44820.00 191.00 8560620
seignorage charges.
Consolidation of the Top bund portion
with gravel by 8-10T power roller to
5 procter density including watering with an
initial lead of 2 hectometres barricading
etc.Complete
1720 3.0 0.15 774.00 450.00 348300
6 Outlet & Inlet Arrangement LS

7 Unforseen items 2657
Total 11000000
1600
400
480000
-0.30
210 3 15
1720
5.5
2.75
5912.5
7.25
3.625
7793.75
Est.Cost Rs :- 400.00 Lakhs
SUB ESTIMATE:-Construction of 12.50 m dia SS Filters.
Free board 0.15

LPM 164.01
Ht above G.L 1.15 12.50
Number of Units 1 Supernatant water 1.0 Mts Ground level 1.00
Fine sand 0.2-0.30 mm1.0 Mts 1.00
Side wall thicknes 0.20
Coarse sand 1-1:4 mm 0:10 Mts 0.1
Depth below G.L 1.55 Metal of size 4-5.6 mm0.10 Mts 0.1
Metal of size 16-23 m 0.15 Mts 0.15

0.2
Bottom slab thick 0.35
CC(1:4:8)
13.2 Sand filling
Slow sand filter of size 12.50 Mts dia
SS filter capacity 258 Cum

Concrete Mix : M30
Steel : Fe 415
II.Reinforcement detailing shall be accordance with IS-SP 34
S.No Description Quantity Rate Amount
Earth work excavation in all type of soils with intial
1
lead and lift etc complete
1st mattu- 10.78571429 14.40 14.40 2.00 325.85
2nd mattu- 10.78571429 14.40 14.40 0.50 81.46
connection 1x1 15.00 0.75 1.20 13.50
Total 420.81 152.50 64174.00
Filling the Foundation with sand including cost,
2
conveyance, watering and ramming etc complete.
1 0.78571429 13.20 13.20 0.30 41.07 907.53 37272.00
CC(1:4:8)using 40 mm HBG metal icluding Cost and
3
conveyance of the all materials etc complete.
1 0.78571429 13.20 13.20 0.30 41.07 4153.59 170588.00
VRCC(1:1.5:3) using 20 mm HBG metal including cost
4 and conveyance of all the materials,but excluding the
cost of the steel etc complete for bottom raft
1 0.78571429 13.20 13.20 0.25 34.23 10008.30 342584.00
cost of the steel etc complete for Side walls
1 3.14285714 12.70 0.20 2.80 22.35 9211.18 205870.00
Supply of the SS Filter media of size 16-23 mm metal
6 with specific gravity not bleow than 2.5, including
washing sieving placing in position ect complete.
1 0.78571429 12.50 12.50 0.15 18.42 2169.58 39964.00
Supply of the SS Filter media of size 4-5.6 mm metal
7 with specific gravity not bleow than 2.5, including
washing sieving placing in position ect complete.
1 0.78571429 12.50 12.50 0.10 12.28 1369.99 16823.00
Supply of the SS Filter media of Effective size 0.7-
8 1.40mm Course sand including washing sieving placing
in position ect complete.
1 0.78571429 12.50 12.50 0.10 12.28 1780.80 21868.00
Supply of the SS Filter media of Effective size 0.2-
9 0.3mm Fine sand including washing sieving placing in
position ect complete.
1 0.78571429 12.50 12.50 1.00 122.77 3777.28 463737.00
CC(1:2:4) using 12 mm HBG metal including cost and
10 conveyance of all the materials,placing in position for
brickets of size 200X100X100,ect complete.
No of Brickets 0.7857 12.50 13 12768 10.24 130744.00
RCC(1:1.5:3) using 20 mm HBG metal including cost
and conveyance of all the materials,but excluding the
11
cost of the steel etc complete for Cover Slab to
Central Drain
1 12.50 0.55 0.10 0.69 5543.14 3825.00
VRCC(1:1.5:3) using 20 mm HBG metal including
cost and conveyance of all the materials,but excluding
12
the cost of the steel etc complete for inlet Chambers in
SSF Units
side wall 1.8 0.1 0.6 0.11
bottom
slab 0.6 0.6 0.1 0.04
0.15 5543.14 831.47
Accoproof plastering with CM(1:3),12mm thick
13 including cost and conveyance of all the materials ect
complete.
Inside wall 1 3.14 12.50 2.80 109.90
Bottom 1 0.785 12.50 12.50 122.66
Total 232.56 1317.02 30629.00
Cement plastering with CM(1:3),20mm thick
14 including cost and conveyance of all the materials for
out side of SSF ect complete.
out side 1 3.143 10.30 2.75 88.99
of SSF
inlet
chamber- 1 1.8 0.60 1.08
inside
inlet
chamber- 1 2.2 0.70 1.54
outside
91.61 2103.92 19274.01
Snowcem painting including cost and conveyance of
15
all the materials ect complete.
3.143 7.80 1.15 28.19 1041.39 2936.00
Supply and placing of the HYSD bars, fabrication
16 including cost and conveyance of all the materials etc
complete.
1 6.00 55193.67 331162.00
Supply and placing of the C.I valves including cost

17 and conveyance of the materials etc complete. For 150
mm dia 1 11763.40 11763.00
nos No
Supply and placing of the CI D/F Pipes and specials
18 including cost and conveyance of the materials etc
complete. 2000 87.42 174840.00
kgs kg
19 Labour charges for CI joints 100mm dia 30 422.92 12688.00
joints kg
20 Lowering of CI pipes 20 18.80 376.00
Rm Rm
Lowering of valve for 100 mm dia and
21
keeping in postion 3 31.13 93.00
Nos No
For Ist SS Filter sub total 2082041.00
22 Cost of Outlet Chamber as per Sub Estimate 125146.00
23 Unforseen Items
Total 2207187
Outlet chamber
1 Earth work excavation in all type of soils with intial
lead and lift etc complete
Foundation of Out let
chamber 3.800 2.65 2.40 24.17
Total 24.17 152.50 3686.00
2 Filling the Foundation with sand including cost,
conveyance, watering and ramming etc complete.
3.800 2.65 0.15 1.51
Total 1.51 907.53 1370.00
CC(1:4:8)using 40 mm HBG metal icluding Cost and
3 conveyance of the all materials etc complete.
3.800 2.65 0.15 1.51

Total 1.51 4153.59 6272.00
4 cost and conveyance of all the materials,but excluding
the cost of the steel etc complete for bottom raft
Valve chamberr 3.800 2.65 0.15 1.51
Total 1.51 10008.30 15113.00
cost and conveyance of all the materials,but excluding
5 the cost of the steel etc complete for Side Walls
Outer
Wall-2
nos 2 2.300 0.15 2.25 1.55
Inner
walls 2 2.300 0.15 2.62 1.81
inner wall 1 1.000 0.15 2.62 0.39
outer
walls 2 3.600 0.15 2.44 2.64
deduction
for v-
notch 2 0.30 0.15 0.6 -0.05
Total 6.34 9211.18 58399.00
cost of the steel etc complete for top Slab
top slab 1 2.650 3.95 0.10 1.05
deductin
for
Manhole 4 0.600 0.60 0.10 -0.14
Total 0.91 5543.14 5044.00
complete.
Inside chamber 3.000 6.30 2.44 46.12
central wall 2.000 1.00 2.62 5.24
Top slab 1.000 3.94 2.65 10.44
deductin
for
Manhole 4 0.600 0.60 0.00 -1.44
Total 60.36 1317.02 7950.00
Cement plastering with CM(1:3), 12 mm thick
complete.
Out side 12.100 0.65 7.87 1317.020 1036.00
Snowcem painting including cost and conveyance of
9
all the materials ect complete.
Out side 12.100 0.65 7.87 1041.390 820.00
10 including cost and conveyance of all the materials etc
complete.
0.31 55193.67 17110.00
11 Cost and supply of the V notch Ect 2 1000.00 2000.00
12 complete
Unforceen Items 6346.00
Total cost 125146.00

Total depth 2.50
1 st mattu 2
2 nd mattu 0.50
1.00 -1.0
0.30
0.30
0.78571429
0.8
8.4
16
0.785
7.65
0.002
0.011
0.55
0.55
-61854.00
34854.00 0
Est.Cost Rs :- 400.00.00 lakhs
SUB ESTMATE:- Construction of clear water sump of 120KL Capacity with 8.0 m dia at Head Works
Estt: 8.76 Lakhs
Input data
Depth below G.L 3.20
Sump int dia 8.00
Up lift condition no
Water table Ht OK 5.00
8.70
Top slab thickness 0.150
Ht above G.L 0.15 Ground level
Below G.L 3.20
Side wall thickness 0.20 8.00
Dead storage 0.15 0.15
Bottom slab thicknes 0.25

C.C(1:4:8) 0.15
8.7 Sand filling 0.15
Clear water sump live capacity
Concrete Mix : M20

Steel : Fe 415
II.Reinforcemnt detailing shall be accordance with IS-SP 34
S.no Description Quantity Rate Amount
1 Earth work excavation in all type of soils with
intial lead and lift etc complete
Initial 1xp /4 9.70 9.70 2.00 147.86 152.50 22549
2 nd mattu 1xp/4 9.70 9.70 2.25 166.34 152.50 25367
2 CC(1:4:8)using 40 mm HBG metal icluding Cost

and conveyance of the all materials etc complete.
1xp/4 8.70 8.70 0.15 8.92 4153.59 37050
Filling the Foundation with sand including
3 cost,conveyance ,watering and ramming etc
complete.
1xp/4 8.70 8.70 0.15 8.92 907.53 8095
cost and conveyance of all the materials,but
4
excluding the cost of the steel etc complete for
bottom raft
1xp/4 8.70 8.70 0.25 14.87 8500.00 126395
5
Side walls
p 8.20 3.50 0.20 18.04 17000.00 306680
6
Top Slab with 0.15 thickness
1xp/4 8.70 0.15 1.03 14127.84 1455
7 including cost and conveyance of all the materials
ect complete.
Top of the slab II 1xp/4 8.70 8.70 59.47
Side wall inside p 8.00 3.20 80.46
Bottom slab 1xp/4 8.00 8.00 50.29
Toatl 190.22 1317.02 25052
Cement plastering with CM(1:3),12 mm thick
ect complete.
Side wall Out Side p 8.40 0.15 3.96 1424.31 564
Snowcem painting including cost and
9
p 8.40 0.15 3.96 1041.39 412
etc complete.
4.00 55193.67 220775
11 Man hole covers No 2 1861
12 150 Dia pipe 2mt-1 ,0.9mt-1,0.6mt-2,Bellmouth-
1,Duckfoot bend-1 100000
13 Unforcen items
Total 876255

219.8
65.74375
Est Cost 400.00 Lakhs
SUB-ESTIMATE:-Provision for pump set at Raw water at Intake well cum pump house.
Est Cost :- 4.10 Lakhs
S.No Description of item Quantity Rate Per Amount
1 Supply and Transportation of 5.00 HP Three phase

open well ISI submersible motor pumpset.(75/65)
Makes: Kirloskar / Crompton / CRI / L&T /
Texmo / Varsha.
5 HP 2 Nos 55000.00 each 110000

2 Cost and supply of panel board - direct - on - line
LTLK/ SIEMENS/ Crompton make starters fitted in
sheet metal box size of 265 X 295 X 110 mm
suitable enclousure for Three phase motors upto 10
HP at 415 V 50 Hz fitted with all equiments with
suitable I
2 No 15000.00 each 30000

4 Supplying of 3 core 2.50 mm flat copper cable of ISI for
submersible motors of makes Finolex / polycab / gold
medal / Million / payal / sunlight / Power Flex / Fortune 50 mt 100.07 mt 5004
Art.
Supply of 6 Sqmm 7/18 WPSC ISI make Alluminium

wire of makes Finolex/ Poly cab / Gold medal / Million /
Payal / Sunlight / Power Flex / Fortune Art.7/16 60 mt 17.07 each 1024
Aluminium wire for service line connections
5
8 Supply and erecting GI medium 'B' class ISI marked

252 mt 850.00 mt 214200
pipe of 100 mm dia suitable for all
10 Cost and supply of 50 mm GI Non return valve ISI Make

4 No. 4500.00 18000
as per SSR
11 Cost and supply of 50 mm GI Gate valve ISI Make as

4 No. 5630.69 22523
per SSR
13 25 mm HDPE pipe to insert cable from bore to panel board 24 mt 34.71 each 833
14 Erection of submerssible pumpset including

commissiong, testing and trial run. 2 Job 4000.00 8000
15 Provision for unforseen items if any

Total 409584

HP of the Pumpset 0
Head required (MWL of OHSR/GLSR - FVL) in metres 0.00
Power supply : Single phase / 3 phase(Enter 1 or 3) 0
Depth of Suction pipe 0
Distance from Pumpshed to Source 0
Distance from Pump house to Electric pole in mts 0
Description HP Staging Total cost

0 0 0.00 00
Submersible pumps 1.5 2 16330 1.5 2
suitable for 150mm dia 2 3 16840 23
bore wells, 3 phase 415V, 3 4 17050 34
50 HZ, ISI marked with 3 6 17262 36
nut and bolts etc with 3 8 17993 38
necessary H-type clamp 3 10 19910 3 10
of suitable size and 4 6 17947 46
strength 4 12 21920 4 12
item 11.3 of R&B Ele SSR 5 3 17568 53
5 8 19305 58
5 12 22020 5 12
7.5 6 24485 7.5 6
7.5 12 30307 7.5 12
10 6 27531 10 6
10 12 29261 10 12
10 16 31620 10 16
15 8 33308 15 8
16 16 36280 16 16
Air valves in RCC pipeline 2016-17
150mm
40mm air 50mm air 50mm air 50mm air 80mm air 80mm air 100mm air 100mm air 150mm air air
40mm air valve/100 valve/125 valve/150 valve/200 valve/250 valve/300 valve/350 100mm air valve/450m valve/500m valve/600
valve/80mm mm main mm main mm main mm main mm main mm main mm main valve/400m m main line m main line mm main
main line line with line with line with line with line with line with line with m main line with with line with
with 100mmx4 125mmx 150mmx 200mmx 250mmx 300mmx 350mmx with 400mmx 450mmx 500mmx 600mmx
80mmx40m 0mm A/F 50mm A/F 50mm A/F 50mm A/F 80mm A/F 80mm A/F 100mm 100mm A/F 100mm A/F 150mm A/F 150mm
SL NDiscription of Item m A/F tee tee tee tee tee tee tee A/F tee tee tee tee A/F tee
PN16 PN16 PN16 PN16 PN16 PN16 PN16 PN16 PN16 PN16 PN16 PN16
Size of Pipeline 80mm 100mm 125mm 150mm 200mm 250mm 300mm 350mm 400mm 450mm 500mm 600mm
Size of A/F tee 80x40 100x40 125x50 150x50 200x50 250x80 300x80 350x100 400x100 450x100 500x150 600x150
0.90x0.75x 0.90x0.90 0.90x0.90 0.90x0.90 0.90x0.90 1.05x1.20 1.05x1.20 1.05x1.20 1.05x1.20x 1.20x1.20x 1.20x1.20x 1.20x1.20
Size of Valve Chamber 1.05m x 1.40m x 1.40m x 1.40m x 1.40m x 1.70m x 1.70m x 1.70m 1.70m 2.10m 2.10m x 2.10m
Single Chamber DI Air Valve with

Body and cover in Ductile Iron of
grade SG 400/12 or equivalent
grade as per I.S.3896-part2-1985
1 and subsequent revisions 17100 17100 29421 29421 29421 39250 39250 45825 45825 45825 55787 55787
2 Transportation charges (5%) 855 855 1471.05 1471.05 1471.05 1962.5 1962.5 2291.25 2291.25 2291.25 2789.35 2789.35
3 Cost of Air Tee CI A/F 1218.336 1481.76 1986.432 2553.6 3884.16 5980.8 8198.4 10824.576 13624.8 16783.872 20760.768 29607.65
Cost of CI tail pices 0.6m long 2
4 nos 2093.96 2612.74 3381.5 4255.1 6096.38 8209.16 10545.02 13319.04 16257.02 19447.68 22805 30629.76
Cost of CID Joints including bolts &

5 Nuts 2 Nos 602.56 744.16 953.04 1184.72 1703.44 2169.52 2597.36 4077.92 4858.24 5749.68 8381.36 12768.08
Jointing materials such as bolts nuts

and rubber vouchers including material
6 cost for main line - 2nos 278.42 469.18 486.7 760.16 834.32 1220.46 1278.52 1853.18 2977.52 3472.46 4035.74 5638.12
Jointing materials such as bolts

nuts and rubber vouchers for Air
7 valve fixing 50.3 50.3 61.7 61.7 96.135 96.135 96.135 176.196 176.196 176.196 309.22 309.22
Labour charges for lowering CI

8 tailpieces and tees - (2 jobs+1job) 57.5408 92.848 122.2256 155.16 228.748 328.64 436.74 563.4008 698.1 850.4776 1023.7544 1418.578
9 Labour charges for fixing of valve 146 146 155 155 182 182 182 212 212 212 362 362
10 Add MA 0 0 0 0 0 0 0 0 0 0 0 0
11 Cost of RCC valve chamber 12420 16556 16556 16556 16556 24941 24941 24941 24941 41780 41780 41780
12 Add: contractors profit 14% 3136.29635 3297.2783 5325.4107 5602.4486 6148.4126 8315.8901 9036.5345 11079.959 12168.81764 13273.20618 16275.5869 19503.37
Total 37958 43405 59920 62176 66622 92656 98524 115164 124030 149862 174310 200593

Data based on 2016-17Common SSR
MA 0
Earthwork excavation in all soils upto SDR using 2/3 machinery and 1/3rd manual labour Common SSR 2016-17
Rate Analysis : Rate Add: LI Total Sand for bedding/encasing: Rate Earth work classification : Rate/cum
1 E/W Rate -using machine 78.57 - 78.57 Cost of sand for filling - 285 1 Sand or Loose soils wet sand(8b)
2 Diff. of 20a & 20b (of 8,9,12,13) 0 0 Conveyance charges 6 202.81 2 Loamy clayey soils like BC and OG soils (9b)
3 Cost of refilling included in e/w 0 Seignorage charges - 40 3 Slushy Soils (10b)
4 Cost of sand filling 614.61 - 614.61 Filling charges - 86.8 4 Clayey Soils(11b)
5 E/W rate - manual(as per 101.92 101.92 Deduct stacking stacking 5 Hard gravelly soils (12b)
Add: MA on filling charges 0 6 Mixture of gravel and SDR (13b)
E/w rate for 2/3rd machinery & 1/ 86.35 /cum Total: 614.61 Total: 101.92
= 78.57 x 2/3 + 101.92 x 1/3 =
Extra Allowance for trench cutting 0.75 Add LA & LI at 13%

Average Man 101.92
HDPE pipes - Earth work
Earth work excavation in all soils upto SDR except hard rock requiring blasting for HDPE pipes filling with excavated soils including laying jointing testing of pipe
2 line but excluding cost of materials etc. complete
Pipe dia in mm = 63 75 90 110 125 140 160 180 200 225 250 280 315
1 Earth work 60.45 60.45 60.45 60.45 60.45 60.45 75.99 75.99 75.99 93.26 93.26 93.26 93.26
2 Extra allowance 17.84 17.84 17.84 17.84 17.84 17.84 22.42 22.42 22.42 27.52 27.52 27.52 27.52
3 Refilling charges 0 0 0 0 0 0 0 0 0 0 0 0 0
4 Laying, Jointing & H F Testin 32 35 40 45 55 58 63 69 75 83 88 97 166
5 Add MA 0 0 0 0 0 0 0 0 0 0 0 0 0
Total 110.29 113.29 118.29 123.29 133.29 136.29 161.41 167.41 173.41 203.78 208.78 217.78 286.78
RCC pipes - Earth work
Earth work excavation in all soils upto SDR except hard rock requiring blasting for RCC pipes and filling with excavated soils including laying jointing testing of p
Trench size 0.9 x 1.2 0.9 x 1.3 1.10 x 1.60 1.1 x 1.6 1.2 x 1.7
80 100 125 150 200 250 300 350 400 450 500 600 700
1 Earth work 93.258 93.258 93.258 93.258 101.0295 101.03 120.89 120.89 120.89 120.89 151.976 176.154
2 Extra allowance 27.52 27.52 21.66 27.52 29.81 29.81 21.66 35.67 35.67 35.67 44.84 51.98
3 Sand cushion cost 82.972 82.972 82.972 82.9724 82.97235 82.972 49.76 92.1915 92.1915 92.1915 101.41065 110.6298
4 Refilling charges 0 0 0 0 0 0 0 0 0 0 0 0
5 Lowering, Laying, jointing, 41.73 51.64 65.54 78.38 102.07 108.19 120.96 134.25 148.64 172.51 202.22 265
6 Add MA 0 0 0 0 0 0 0 0 0 0 0 0
Total 245.48 255.39 197.89 269.29 292.19185 315.88 300.5 369.712 383.0015 397.392 470.73665 540.9838

Est.Cost 400.00 Lakhs
SUB ESTIMATE:- Provision for Pumpset at Clear water Sump.
Est.Cost Rs:- 1.00 Lakhs
1 Supply and Transportation of 15HP Three phase

Texmo / Varsha.
15 HP 2 Nos 55000.00 each 110000

suitable enclousure for Three phase motors upto
15HP at 415 V 50 Hz fitted with all equiments with
suitable I
2 No 15000.00 each 30000

Art.

5

500 mt 681.72 mt 340860
9 Cost and supplyof GI Union 50 mm dia ISI Make as per

0 No. 0
SSR

2 No. 2810.56 5621
as per SSR
11 Cost and supply of 50 mm GI Gate valve ISI Make as

2 No. 5630.69 11261
per SSR
11 25 mm GI service pipe set including bend 0 No. 150.00 0

15 Provision for unforseen items if any 2611

Total 510000

HP of the Pumpset 0

0 0 0.00 00
strength 4 12 21920 4 12
item 11.3 of R&B Ele SSR 5 3 17568 53
5 8 19305 58
5 12 22020 5 12
7.5 6 24485 7.5 6
7.5 12 30307 7.5 12
10 6 27531 10 6
10 12 29261 10 12
10 16 31620 10 16
15 8 33308 15 8
16 16 36280 16 16
Name of the work : Providing Multi village scheme to Mamillapalli and other habitations in Santhamagulur Mandal,Prakasam
District.
Est Cost Rs. 250.00 Lakhs
SUB ESTIMATE:- Provision for Pumpset at Clear water Sump (from sump to 120 kl capacity Prop. OHSR at Kukatlapally
Est.Cost Rs. 1.10 lakhs
1 Supply and Transportation of 5.00HP Three phase

Texmo / Varsha.
5 HP 2 Nos 21136.63 each 42273

suitable enclousure for Three phase motors upto
5.00 HP at 415 V 50 Hz fitted with all equiments
with suitable I
2 No 11203.92 each 22408

Art.

5

20 mt 681.72 mt 13634

2 No. 2810.56 5621
as per SSR
11 Cost and supply of 50 mm GI Gate valve ISI Make as 2 No. 5630.69 11261
per SSR

15 Provision for unforseen items if any 5156

Total 110000

RWS&S Div Ongole RWS&S SD Martur RWS&Ssanthamagulur
HP of the Pumpset 0

0 0 0.00 00
strength 4 12 21920 4 12
item 11.3 of R&B Ele SSR 5 3 17568 53
5 8 19305 58
5 12 22020 5 12
7.5 6 24485 7.5 6
7.5 12 30307 7.5 12
10 6 27531 10 6
10 12 29261 10 12
10 16 31620 10 16
15 8 33308 15 8
16 16 36280 16 16
Name of the work : Providing Multi village scheme to Mamillapalli and other habitations in Santhamagulur Mandal,Prakasam
District.
Est Cost Rs :- 400.00 lakhs
SUB ESTIMATE:-Construction of Pump House of 3.0 m x 2.40 m size at Head Works.
Sl
Description No L B D Qty Rate Per Amount
No
1) Earth Work excavation and depositing on bank with an initial lead of 10 m and
2 m lift in sandy soils including all labour charges for foundation.
For foundation 1 11.72 0.60 0.80 5.63

For steps 1 1.00 1.00 0.15 0.15
5.78 cum 152.50 1 881.00
2) Sand filling for basement including watering and ramming charges etc
complete.
Inside Room 1 3.00 2.40 0.45 3.24
3.24 cum 907.53 1 2940.00
3) CC(1:4:8) mix using 40mm HG metal including cost and conveyance of all
materials and all labour charges etc complete.
For foundation 1 11.72 0.60 0.20 1.41

For steps 1 1.00 1.00 0.15 0.15
1.56 cum 4153.59 1 6480.00
4) Construction of foundation with Random Rubble masonary in (1:6) including
cost and conveyance of all materials,labour charges and seign. charges etc.
complete.
Up to GL 1 11.72 0.60 0.60 4.22 cum 3445.92 1 14542.00
5 Construction of foundation and super stucture with brick masonary in (1:6)

using 2nd class bricks including cost and conveyance of all materials,labour
charges and seign. charges etc. complete.
for Basement 1 11.72 0.45 0.60 3.16
For Super structure 1 11.72 0.23 3.00 8.09

Deduct Door -1 1.00 0.23 1.80 -0.41
Deduct Window -1 0.90 0.23 1.20 -0.25
Step-1 1 1.00 1.20 0.15 0.18
Step-2 1 1.00 0.90 0.15 0.14
Step-3 1 1.00 0.60 0.15 0.09
11.00 cum 6133.70 1 67471.00
6) VRCC (1:1.5:3) using 20 mm HBG chips with required qty of steel including
cost and conveyance of all materials and all labour charges etc complete.
For Plinth beam 1 11.72 0.23 0.23 0.62

For Lintels over door 1 1.30 0.23 0.10 0.03
Over window 1 1.30 0.23 0.10 0.03
0.68 cum 8925.09 1 6069.00
7) VRCC (1:1.5:3) using 20 mm HBG chips with required qty of steel including
cost and conveyance of all materials and all labour charges etc complete.
Roof Slab 1 3.60 3.00 10.80 sqm 10810.28 10 11675.00
8) Impervous Plastering with CM (1:3) 12mm thick including cost and

conveyance of all material, labour charges etc., complete
a) Top Slab 1 3.60 3.00 10.80

10.80 sqm 1317.02 10 1422.00
9) Flooring in CM (1:4:10) mix using 40 mm HBG metal 80 mm thick,CC(1:2:4) mix using
20 mm HBG chips 40 mm thickand plastering with CM(1:3) 7 mm thick including cost
and conveyance charges
In room 1 3.00 2.40 7.20 sqm 6257.51 10 4505.00

10) Plastering in CM(1:5) mix 12mm thick including c/c of all materials and all
labour charges etc complete.
Basement 1 13.20 0.60 7.92

Inside walls 1 10.80 3.00 32.4
Out side walls 1 12.60 3.00 37.80
Deduct Door -1 1.00 1.80 -1.8
window -1 0.90 1.20 -1.08

Add for jallies 1 0.60 0.45 -0.27
Add for step 1 1.00 0.90 0.9
75.87 sqm 1217.49 10 9237.00
11) Snowcem paint two coats over a primary coat of white cement including cost
and conveyance charges etc complete.
75.87 sqm 1041.39 10 7901.00
12) Cost ,supply of steel FE 415 including fabrication charges and labour charges
etc. complete
1x1 125 kgs 55193.67 1000 6899.00

13) Cost and supply of steel door with frame of size 1.0 x 1.80 Mts including cost
and conveyance of all materials, labour charges, etc. complete
1X1 1.00 1 1.00 3500.00 1 3500.00
window 0.9x1.2 1X1 1.00 1 1.00 2500.00 1 2500.00
14) Cost ,supply and fixing of cement jali of 40 mm thick 0.60 m X 0.45 m
including conveyance and labour charges etc. complete
1 0.6 0.45 0.27 Sqm 293.27 1 79.00
15) Unforseen items if any LS 4363.00
Total Rs 150464

SUB ESTIMATE
Est.cost :-250.00 lakhs

SUB-ESTIMATE :-Construction of Cisterns with 2.50 kl-2 Nos-at Yanadisangam.
Est.cost :-1.00 lakhs
Sl.
Description of the Item No L B D Qty Rate Per Amount
No.
1 2 3 4 5 6 7 8 9 10
Earth work excavation and depositing on bank in OG and HG soils wiath
1
initial lead and lift including c/c of all for foundatioin of ELSR.
For foundation TT/4 2.10 2.10 1.20 4.16
For plotforms TT 3.40 0.90 0.15 1.44
5.60 152.50 cum 854.00
CC(1:4:8) mix using 40mm guage HG or trap metal including c/c of all
2
materials and labour charges etc., complete.
For foundation TT/4 2.10 2.10 0.45 1.56
For platforms TT 3.40 0.90 0.15 1.44
3.00 4153.59 cum 12461.00
Cement concrete (1:3:6)prop using 40 mm gauge HG metal including cost

3
&conveyance
upto GL TT/4 1.80 1.80 0.75 1.91
1.91 3384.01 cum 6463.00
Cement concrete (1:3:6)prop using 40 mm gauge HG metal including cost

4
&conveyance
above GL TT/4 1.50 1.50 0.65 1.15
1.15 3384.01 cum 3892.00
CC(1:2:4) mix using 20mm guage HG or trap crushed metal including c/c of
5
all materials and labour charges etc., complete.
over pedestal TT/4 1.50 1.50 0.10 0.18
for inside cistern TT/4 1.20 1.20 0.20 0.23
For platforms TT 3.30 0.90 0.05 0.12
for core alround TT 3.20 0.10 0.10 0.03
0.56 3334.30 cum 1867.00
Plastering 12mm thick in CM(1:5)mix including c/c of all materials and

7
labour charges etc., complete
For plotforms TT 3.40 0.90 9.61
core sides 2xTT 3.30 0.10 2.07
for pedestal alround TT 1.50 0.90 4.24
pedestal edges TT 1.35 0.15 0.64
core top TT 3.40 0.10 1.07
for pedestal alround TT 1.50 0.90 4.24
10sq
21.87 1217.49 m 2663.00
Cost and supply of RCC readymade cisterns of 1.20x2.50 Mts size

8 including c/c of all materials and labour charges transportation charges,
topens etc., complete.
1 1.00 15000.00 each 15000.00
9 Cost and supply of following GI pipes and other specials

50mm dia GI 'B' class pipe 2 0.30 0.60 324.00 Mts 194.00
25mm dia GI 'B' class pipe 1 5.05 5.05 191.00 each 965.00
25x15mm dia Reducers 3 3.00 50.00 each 150.00
15mm dia gunmetal taps 3 3.00 150.00 each 450.00
50mm dia GI dummy plug 1 1.00 50.00 each 50.00
25mm dia GI 'B' class elbows 2 2.00 50.00 each 100.00
50mm dia Ms Gate Valve 1 1.00 606.32 each 606.00
10 Labour charges for fixing GI specials for vertical connections

1 1.00 500.00 job 500.00
11 Add for unforeseen items 7604.00
Total 53819.00
For 2 Nos 100000.00

RWS&S Div Ongole RWS&S SD Martur RWS&S Ballikurava
Name of the work : Providing Multi village scheme to Mamillapalli and other habitations in Santhamagulur Mandal,P
Est.co 400 Lakhs
SUB ESTIMATE :-Providing Pumping Mains.
Sl. No. Description of items Nos. Length DepthQty. Units Rate in RsPer Amount
1 2 3 4 6 7 8 9 10 11
1 Construction of pipe line for water supply with HDPE PE 100 pipes as per IS:
Raw water Pumping Main from Intakewell to SSFilters.
225 mm dia HDPE PE100 6 Kg/cm1x1

2
250 250 Rmts 2392.25 Rmts 598063
Clear water Pumping Main from Clear water Sump to OHSRs at Paritalavar
200mm dia HDPE PE100 6 Kg/cm21x1 4300 4300 Rmts 1881.40 Rmts 8090020
50 mm dia. Air valves including va 10 10 nos 17500 nos 175000
3 Provision for unforseen itemsif any 39035
Total Rs. 11000000

RWS&S Div Ongole RWS&S S RWS&S Santhamagulur
Data based on 2016-17 Common SSR - for HDPE pipes,8.00kg/cm2
HDPE PE80 Raw material : Cost of specials : 0.01

HDPE PE100 Raw material :
Earth work excavation in all soils upto SDR except hard rock requiring blasting for HDPE 'filling with excavated soils including laying
jointing testing of pipe line including cost of materials etc. complete
Trench size 0.80mx1.10m 0.90m x 1.20m
Pipe dia in mm = 110 mm 125 mm 140 mm 160 mm 180 mm 200 mm 225 mm

1 Cost of pipe 365.00 471.00 407.77 768.00 670.20 1201.00 1550.00
CED 12.36% 45.11 58.22 50.40 94.92 82.84 148.44 191.58
VAT 5% 20.51 26.46 22.91 43.15 37.65 67.47 87.08
2 Cost of specials (0.50%) 1.83 2.36 2.04 3.84 3.35 6.01 7.75
3 Earthwork,L/J 125.00 135.26 145.26 158.96 165.25 175.36 196.35
Add Contractors profit@14% 68.86 85.21 77.71 130.31 117.43 193.53 245.57
VAT(Turn over) 5% 31.32 38.93 35.30 59.96 53.84 89.59 113.92

Total 657.63 817.44 741.39 1259.14 1130.56 1881.40 2392.25

Requirement of CI Specials
Name of the work : Providing Multi village scheme to Mamillapalli and other
Requirement of CI Specials for the 60KL OHSR with 12.75 M
staging
Rate per 1
S.No. Description Dia. Req No's Weight Qty in kgs kg Amount
1 Inlet connections
D/F pipes - 2m. Long 100 7 59.2 414.4 87.41 36222.7
D/F pipes - 0.90m. Long 100 2 31.26 62.52 87.41 5464.873
D/F pipes - 0.60m. Long 100 1 23.64 23.64 87.41 2066.372
Tail pieces-1.0 m length 100 1 38.4 38.4 87.41 3356.544
Duck foot bends 100 1 36.00 36.00 87.41 3146.76
2 Outlet connections
D/F pipes - 2m. Long 140 6 138.8 832.8 77.81 64800.17
D/F pipes - 0.90m. Long 140 2 72.69 145.38 77.81 11312.02
D/F pipes - 0.60m. Long 140 1 54.66 54.66 77.81 4253.095
Duck foot bends 140 1 47.00 47.00 77.81 3657.07
3 Scour connections
D/F pipes - 2m. Long 80 6 47.00 282 87.41 24649.62
D/F pipes - 0.90m. Long 80 2 25.12 50.24 87.41 4391.478
D/F pipes - 0.60m. Long 80 1 19.28 19.28 87.41 1685.265
Duck foot bends 80 1 13.00 13 87.41 1136.33
4 Overflow connections
D/F pipes - 2m. Long 100 7 76.2 533.4 77.81 41503.85
D/F pipes - 0.90m. Long 100 2 40.39 80.78 77.81 6285.492
D/F pipes - 0.60m. Long 100 1 30.46 30.46 77.81 2370.093
Duck foot bends 100 1 36.00 36.00 77.81 2801.16
2824.83
Cost of CI Specials= 229030.4
Executive Engineer Deputy Executive Engineer

RWS&S Div Ongole RWS&S SD Martur
Asst.Engineer
RWS&S Ballikurava
60 KL OHSR with 12.75mt staging data sheet
Input data
OHSR yes
OHSR Capacity 60000 OHSR
Staging 12.75 Inlet 110
Valv Ch 0.90 21000 Oulet 140
Vlav Ch1.05 26000 Over flow 110
Valv Ch1.20 31000
Valv 25% add no
Basic rate 23.200
Cement rate 6000.00
Steel rate 39000.00
PH SSR Cem rate 4100
PH SSR steel rat 43000
MA 0%
60000 Lts Capacity OHSR
M.W.L 86.95 Free board 0.15
L.W.L 82.950 Dead storge 0.15
G.L 70.20
Sluice Cost 6553 17226 4915 28694

Inlet outlet Scour
*
Wind Velocity 200 KMPH Velocity 44 Pressure 116.16
Construction of 60000 Lts capacity OHSR with 12.75 Mts staging
Construction of 60000 Lts Capacity OHSR with 12.75 m staging with raft foundation
platering with CM(1:3) 2 coats of Whether proof emulsion painting for external surfaces
,and 3 coats
a)Balcony of of epoxy width
0.75mts paint at
to floor
innerslab
surface
levelof the reservoir including roof down,lettering as
b)C.I man hole covers with frame of size 0.60 X 0.60 mts
c)RCC mosquito proof ventilator
d)RCC phinial 1 No
e)RCC pre-cast ladder or Aluminium ladder of 0.45 mts width 2 nos
f)RCC spiral stair case with 0.75 mts width ,and handrailing
g)Water level indicator of approved pattern 1 No
h)Lightening arrestor of approved pattern 1 No complete including conductor earthing
A) Basic cost 60000 X 23.20 : Rs 1392000
B) Rate is including of raft foundation
C) Add for increse in price of cement

6000 4100 0.7 1392000 : Rs 185136
( 100 X 100)
D) Add for increase/ Decrease in price of Steel

39000 43000 2.0 1392000 : Rs -111360
( 1000 X 100)
E) Add 0.05 or deduct 0.02 for staging above or below 10 Mts by : Rs 8250
0.02 paise per lts
Add or deduct for wind pressure

116.16 350 x 5 x 1392000 : Rs -162753
( 100 X 100)
1311273
F) Add Rural area allowance 10% 131127
G) Cost of C.I specials 229030
H) Cost of sluice valves 28694
I) Cost of valve chambers 68000

Total 1768124
J) Add Contractor's Profit 14% 247537
Add VAT 5% 100783
83556
Rate per lt 36.67

Asst.Engineer
RWS&S Santhamagulur
Input data
OHSR yes
Valv Ch 0.90 21000 Oulet 200
Valv Ch1.20 31000
Valv 25% add no
Basic rate 21.400
Cement rate 6000.00
Steel rate 39000.00
MA 0%
G.L 79.60
Sluice Cost 6553 17226 4915 28694

Inlet outlet Scour
*
,and 3 coats
0.75mts paint at
to floor
innerslab
surface
d)RCC phinial 1 No
A) Basic cost 100000 X 21.40 : Rs 2140000

6000 4100 0.7 2140000 : Rs 284620
( 100 X 100)

39000 43000 2.0 2140000 : Rs -171200
( 1000 X 100)
0.02 paise per lts

116.16 350 x 5 x 2140000 : Rs -250209
( 100 X 100)
2016961

Total 2544381
Add VAT 5% 145030
54376
Rate per lt 31.00

Asst.Engineer
RWS&S Santhamagulur
Input data
OHSR yes
Valv Ch 0.90 21000 Oulet 140
Valv Ch1.20 31000
Valv 25% add no
Basic rate 30.600
Cement rate 6000.00
Steel rate 39000.00
MA 0%
G.L 82.60
Sluice Cost 6553 17226 4915 28694

Inlet outlet Scour
*
,and 3 coats
0.75mts paint at
to floor
innerslab
surface
d)RCC phinial 1 No
A) Basic cost 40000 X 30.60 : Rs 1224000

6000 4100 0.7 1224000 : Rs 162792
( 100 X 100)

39000 43000 2.0 1224000 : Rs -97920
( 1000 X 100)
0.02 paise per lts

116.16 350 x 5 x 1224000 : Rs -143110
( 100 X 100)
1151262

Total 1592112
Add VAT 5% 90750
94242
Rate per lt 50.00

Name of the work : Providing Multi village scheme to Mamillapalli and other habitations in Santhamagulur M
Construction o60 kl capacity OHSR with 12.75 Staging at Paritalavaripalem.

Est.Cost: 22.00 Lakhs
Construction of Over Head Service Reservoir (OHSR) of 60,000 lts capacity withn 12.75 mts stagging w
Construction of OHSR with the following items
a) Platering with CM(1:3) 2 coats of Whether proof emulsion painting for external
b) surfaces,
3 coats of epoxy paint to inner surface of the reservoir including roof down
c) Lettering as per Dept Direction ,S/Fof the CI D/F Pipes verticals , vlaves, Execution
d) Supply and fixing CI D/F Pipes verticals, Valves, Execution
e) Balcony of 0.75mts width at floor slab level
f) C.I man hole covers with frame of size 0.75 X 0.75 mts
g) RCC mosquito proof ventilator
h) RCC phinial 1 No
i) RCC pre-cast ladder or Aluminium ladder of 0.45 mts width 2 nos
j) RCC spiral stair case with 0.75 mts width ,and handrailing
k) Water level indicator of approved pattern 1 No
l) Lightening arrestor of approved pattern 1 No complete including conductor earthing
m) Including Valve chambers 3 Nos, Valves and CI Pipes and Specials as per data sheet.
1) Cost of OHSR (As

per data sheet) 1 No. 2200000.00 1No. 2200000
2)Provision for
Unforeseen Items
2200000

Asst.Ex.Engineer
RWS&S Santmamagulur

SUB ESTIMATE:- Providing Internal Distribution system.
Sl.
No. Description of item Nos. L B D Qty Units Rate Per Amount
1 2 3 4 5 6 7 8 9 10 11
Construction of pipe line for water supply with pvc pipes as
per IS:4985/1988,with its amendments and revisons there on
including supply of pipes, specials, as per requirements,
lowering,laying and jointing of pipe lines true to alignment
and gradient, trench excavtion for pipe lines in all soils
except Rock requring blasting, and refilling trenches with
excavated earth(other than rocky soils and boulders) with
1 watering and tamping and removeing surplus earth from site
of work and filling pipe line with water and testing etc.,
complete. The rates are inclusive of cost,conveyance of all
materials and labour charges, including turn over tax for
finished item of pipe line work and including CED and cess
using 2/3rd machine and 1/3rd manual labour for earth work
excavation of pipeline trenches.
At Paritalavaripalem
a 63 mm dia PVC 4 Kg/cm2 ( Manually) 1x1 1720 1720 Rmts #REF! Rmt #REF!
b 75 mm dia PVC 4 Kg/cm2 ( Manually) 1x1 1118 1118 Rmts #REF! Rmt #REF!
c 90 mm dia pvc 4 kg/sq.cm by machine 1 x1 187 187 Rmts #REF! Rmt #REF!
d 110 mm dia pvc 4 kg/sq.cm by machine 1 x1 38 38 Rmts #REF! Rmts #REF!
e 140 mm dia pvc 4 kg/sq.cm by machine 1 x1 518 518 Rmts #REF! Rmts #REF!
At Kundur village
e 140 mm dia pvc 4 kg/sq.cm by machine 1 x1 518 518 Rmts #REF! Rmts #REF!
e 160 mm dia pvc 4 kg/sq.cm by machine 1 x1 518 518 Rmts 520.00 Rmts 269360
At Mamillapalli
d 160 mm dia pvc 4 kg/sq.cm by machine 1 x1 38 18 Rmts 520.00 Rmts 9360
Supply, Delivery and fixing of CI DF Sluice Valve
arrangement as per IS 14846/2000 on Pipe line including
supply of valve with dismanting joint, CI Specials to suit the
pressure class of main line, construction of RCC Valve
chambers as per requirement with RCC slab and RCC
2 manole cover with locking arrangements etc complete. The
rates are inclusive of cost and conveyance of all materials
and labour charges including turnover tax for finished item of
work, but excluding CED
b 150 mm dia-on PVC 140 mm dia 4

Kg/cm2 (Pipeline) 1x1 10 10 No 42967.00 No 429670
e 80 mm dia -on PVC 75 mm dia 4

Kg/cm2 (Pipeline) 1x1 15 15 No 28740.00 No 431100
5 Provision for unforseen items if any Ls 20340
TOTAL 0

Name of the work : Providing Multi village scheme to Mamillapalli and other habitations in Santhamagulur Mandal,Prakasam District.
Est.Cost Rs :- 160
SUB ESTIMATE : Providing Eletronic Dosing system & Saddle pieces & House Hold connection ,Flow meters
S.No Description of item Nos L B D Qty Rate Per
1 2 3 4 5 6 7 9 10
1 Providing House service connection Supply Laying of 15mm pvc 10 m length with all access
Kukatlapally 50 50
Gorrepadu 50 50
100 3450 LS
2 Provision for SaddlePiecies

Kukatlapally 845 845
Gorrepadu 216 216
1061 110 LS
3 Supply , Delivery , Installation and Commissioning of Electronic Chlorine Solution Dosing System with required accessories for dosing the s
Kukatlapally 1 1
Gorrepadu 1 1
(Rate as per sub estimate) 2 20000 Each
12.4 Privision for Bulk Flow Meters 2 2 8200 LS
12.5 Unforseen Items

Total Rs.
Rupees Say in Lakhs

am District.
Lakhs
Amount
11
345000
116710
red accessories for dosing the s
40000
16400
6890
525000
5.25
194.2
SUB ESTIMATE (COMPOUND WALL)
Name of the work : Providing Multi village scheme to Mamillapalli and other habitations in Sant
Name of the Sub Work : Providing Compound wall
Sl
Description No L B D Qty Rate
No
1) Earth Work excavation and depositing on bank with an initial lead of 10 m and
2 m lift in loamy clayey soils including all labour charges.
All round 1 90.00 0.75 0.90 60.75

60.75 cum 152.50
2) CC(1:4:8) mix using 40mm HG metal including cost and conveyance of all
materials and all labour charges etc complete.
All round 1 90.00 0.75 0.30 20.25
20.25 cum 4153.59
3) RR stone masonry in CM(1:6) using HG stone including c/c of all materials
and all labour charges etc complete.
All round 1 90.00 0.45 0.60 24.3 cum 2626.20
4) Construction of super stucture with brick masonary in (1:6) using 2nd class
bricks including cost and conveyance charges
All round 1 90.00 0.23 1.50 31.05
For pillars 40.00 0.15 0.35 1.50 3.15
34.20 cum 3292.30
5) Plastering in CM(1:5) mix 12mm thick including c/c of all materials and all
labour charges etc complete.
For all round the compound wall 1 90.00 3.30 297.00
For basement 2 90.00 0.30 54.00
351.00 sqm 795.19
6) Cost ,supply of MS grills and gate
1x1 950 kgs 51.22

Cost and supply of steel door with frame of size 0.75 x 1.80 Mts including cost
and conveyance of all materials, labour charges, etc. complete
1X1 1.00 1 1.00 3500.00

7) Cost ,supply and fixing of cement jali of 40 mm thick 0.30 m X 0.30 m
including conveyance and labour charges etc. complete
1 0.3 0.3 0.09 Sqm 290.47

8) Unforseen items if any LS
Total Rs
RWS&S Div Ongole RWS&S SD Martur RWS&S Ballikurava
350063
Per Amount
1 9264
1 84110
1 63817
1 112597
10 27911
48659
1 3500
1 26
179
Total Rs 350063
Asst.Ex.Engineer
RWS&S Ballikurava
Detailed cum abstract Estimate
Name of the Sub work: Construction of Valve Chamber 1.05 Dia 150-300 mm
Est.Cost Rs 16718
S.No Description Rate Amount
1
with intial lead and lift etc complete
1xp/4 1.40 1.40 2.39 152.50 364
2 CC(1:4:8)using 40 mm HBG metal icluding

Cost and conveyance of the all materials etc
complete. 1xp/4 1.40 0.15 0.23 4153.59 955
Filling the Foundation with sand including
3
cost,conveyance ,watering and ramming etc
complete. 1xp/4 1.40 0.10 0.15 907.53 136
RCC(1:1.5:3) using 20 mm HBG metal
4
etc complete for Raft.
p/4 1.40 0.10 0.15 7559.23 1134
4
etc complete for Side Wall
p 1.15 1.30 0.47 9211.18 4329
5
etc complete for Top Slab
Slab 1xp/4 1.40 1.40 1.54
Manhole 1xp/4 0.23 0.23 0.04
Total 1.500 10810.28 1622
Cement plastering with CM(1:3),12mm
6
thick including cost and conveyance of all the
materials ect complete.
Side wall inside p 1.05 1.30 4.29
Bottom 1xp/4 1.05 1.05 0.87
Cover slab top 1xp/4 1.40 1.40 1.54
Deduction 1xp/4 0.23 0.23 0.04
Total 6.66 1424.31 949
Supply and placing of the HYSD bars,
7 fabrication including cost and conveyance of
all the materials etc complete.
0.0300 55193.67 1656
Total 11145
For isolated works @ 50% extra 16718
Executive Engineer, Dy. Executive Engineer, Assistant Engineer,

RWS&S, ongole RWS&S, Martur RWS&S, Santhamagulur
Air valves PN-1.00 on HDPE Mains
Double Air valve 2016-17 #N/A Kinetic Air Valve 2016-17
SL Kinetic Double Air Valve PN-1.0 Kinetic Double Valve (with isolation valve)
Discription of Item 50mm dia double air
No. 40mm dia double air valve 50mm dia double air valve 80mm double air valve
valve
Size of Pipeline 63mm 75mm 90mm 110mm 125mm 140mm 160mm 180mm 200mm 225mm 250mm 280mm 315mm 355mm 400mm
Size of A/F tee 80x40mm 80x40mm 80x40mm 100x40mm 125x50mm 150x50mm 150x50mm 150x50mm 200x50mm 200x50mm 250x80mm 250x80mm 300x80mm 350x100mm 400x100mm
Size of Valve Chamber 0.9 0.9 0.9 0.9 0.9 0.9 1.05 1.05 1.05 1.05 1.05 1.05 1.2 1.2 1.2
40PN-1 40PN-1 40PN-1 40PN-1 50PN-1 50PN-1 50PN-1 50PN-1 50PN-1.6 50PN-1.6 80PN-1.6 80PN-1.6 80PN-1.6 80PN-1.6 80PN-1.6
2770.00 2770.00 2770.00 3347.00 3347.00 3347.00 - - - - -
1 Cost of Kinetic Double Air valve heavy dury suitable for working pressure upto 16 kg/cm2 without isolating valve,3347
2770 confirming to IS 14845 - -
10578.00 13928.00 13928.00 13928.00 13928.00
Cost of Kinetic Air valve as per IS 14845 heavy duty with isolating valve bevel gear operated as per IS 14846 10578 13928
2 Transportation charges(10%) 277 277 277 277 334.7 334.7 334.7 334.7 1057.8 1057.8 1392.8 1392.8 1392.8 1392.8 1392.8
3 Cost of Air Tee CI A/F 1365 1365 1365 1625 2080 2665 2665 2665 4030 4030 5785 5785 7930 10985 13715
4 Cost of 0.6m D/F CI pipes 2nos 2506.4 2506.4 2506.4 3073.2 3959.8 4986.8 4986.8 4986.8 7105.8 7105.8 9500.4 9500.4 12123.8 12883 15724.8
5 Cost of HDPE Tail pieces 2 nos 156.00 186.00 242.00 334.00 600.00 606.00 844.00 1198.00 1542.00 1768.00 2070.00 2314.00 2668.00 5574.00 7428.00
6 Cost of MS flanges 2nos 280 352 378 400 548 594 780 1100 1426 1782 2104 2388 2810 4758 5902
7 Jointing materials such as bolts nuts and rubber vouchers

665.72 665.72
for main line jointing - 4nos665.72 1181.16 1242.36 1640.16 1640.16 1640.16 1755.76 1755.76 2562.24 2562.24 2735.64 3586.422 5617.602672
8 Jointing materials such as bolts nuts and rubber vouchers for Air valve
102.68 fixing
102.68 102.68 102.68 162.18 162.18 162.18 162.18 162.18 162.18 166.43 166.43 166.43 295.29 295.29
9 Labour charges for flanged joints - 4 nos 564.36 564.36 564.36 913.16 974.44 1476 1476 1476 1677.92 1677.92 2422.04 2422.04 2618.72 3725.84 5760.96
10 Labour charges for fixing of valve 133 133 133 133 141 141 141 141 141 141 165 165 165 193 193
11 Add MA 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
12 Add CED 12.36% 652.16 652.16 652.16

13 Cost of RCC valve chamber of size 17240 17240 17240 17240 17240 17240 19278 19278 19278 19278 19278 19278 23153 23153 23153
14 Add: contractors profit 14% 1234.8224 1249.1024 1260.5824 1513.288 1874.5272 2233.3976 2292.7576 2387.1176 4126.7044 4208.1844 5613.4274 5687.3474 6515.3746 8024.98928 9794.043374
15 Add VAT 5% 535.35712 541.17112 545.84512 616.1244 763.20036 909.31188 933.47988 971.89788 1680.15822 1713.33222 2285.46687 2315.5629 2652.68823 3267.31706 3987.574802
16 Total 28482.5 28604.594 28702.74752 30178.6124 33267.208 36335.5495 38881.077 39687.855 54561.3226 55257.9766 67272.8043 67904.82 78859.4528 91766.6583 106892.0708

Data Sheet for Fixing Butter fly valves on PVC Mains
PN - 16 2013-14
Discription of Item/ Dia of valve 80mm dia 100mm dia 125mm dia 150mm dia 200mm dia 250mm dia 300mm dia
SL NoDia of Pipeline 63mm line 75mm line 90mm line 110mm line 125mm line 140mm line 160mm line 180mm line 200mm line 225mm line 250mm line 280mm line 315mm line
Size of Chamber 0.90x0.75x 1. 0.90x0.75x1. 0.90x0.75x 1.0 0.90x0.90x 1. 0.90x0.90x1. 0.90x0.90x 1. 0.90x0.90x 1. 0.90x0.90x 1.4 0.90x0.90x 1.40 0.90x0.90x 1.4 1.05x1.20x 1 1.05x1.20x 1. 1.05x1.20x 1.70m
A) MATERIALS
1 DI Wafer Butterfly valves conforming to IS 6595 6595 6595 8771 10633 14670 14670 14670 19482 19482 25925 25925 36479
2 Transportation charges(5%) 329.75 329.75 329.75 438.55 531.65 733.5 733.5 733.5 974.1 974.1 1296.25 1296.25 1823.95
2591.24 2591.24 2591.24 3177.22 4093.82 5155.58 5155.58 5155.58 7346.30 7346.30 9821.96 9821.96 12534.14
3 Cost of 0.6m CI D/F pipes
4 Cost of MTA's 90 125 160 180 250 310 350 400 475 520 630 700 750
5 Cost of M S threaded flanges two nos 274 346 372 392 538 584 766 1080 1400 1750 2066 2344 2758
278.42 278.42 278.42 469.18 486.70 760.16 760.16 760.16 834.32 834.32 1220.46 1220.46 1278.52
6 Jointing materials such as bolts nuts and rubber vouchers including material cost for main line - 2nos
192.27 192.27 192.27 352.39 363.67 618.44 618.44 618.44 680.29 680.29 1046.84 1046.84 1080.30
7 Jointing materials such as bolts nuts and rubber vouchers for Sluice valve fixing
8 Labour charges for lowering CI pipes (2 jobs) 25.632 25.632 25.632 32.424 42.12 52.968 52.968 52.968 76.212 76.212 103.2 103.2 133.212
62.42 62.42 62.42 82.89 108.71 140.50 140.50 140.50 231.79 231.79 329.40 329.40 468.96
9 Lowering of valve and keeping in postion
10 Add MA 0 0 0 0 0 0 0 0 0 0 0 0 0
11 Cost of RCC valve chamber 16718.00 16718.00 16718.00 16556.00 16556.00 16718.00 16556.00 16556.00 16556.00 16556.00 24941.00 24941.00 24941.00
12 Add: contractors profit 14% 1461.42248 1476.40248 1484.94248 1945.39156 2386.6738 3223.52072 3254.60072 3305.56072 4410.00168 4465.30168 5941.4754 5990.1954 8022.85148
Grand total 28618 28740 28810 32397 35990 42967 43058 43473 52466 52916 73322 73718 90270
Data Sheet for Fixing Sluice valves on HDPE Mains
PN-1.0 2016-2017
Discription of Item/ Dia of valve 100mm dia 125mm dia

80mm dia 150mm dia 200mm dia 450mm dia
160mm
Dia of Pipeline 63mm line 75mm line 90mm line 110mm line 125mm line 140mm line 180mm line 200mm line 225mm line 450mm line 280mm line
SL N line
Size of Chamber 0.9 0.9 0.9 0.9 0.9 0.9 1.05 1.05 1.05 1.05 1.05 1.05
1 Cost of Sluice valves PN 1.0 10800 10800 10800 12800 6364 18800 18800 18800 24800 24800 152800 152800
2 Transportation charges (10% of basic cos 1080 1080 1080 1280 636.4 1880 1880 1880 2480 2480 15280 15280
3 Cost of 0.6m D/F pipes 2nos 2506.4 2506.4 2506.4 3073.2 3959.8 4986.8 4986.8 4986.8 7105.8 7105.8 9500.4 9500.4
4 Cost of HDPE Tial pieces 2 nos 156 186 242 334 600 606 844 1198 1542 1768 2070 2314
5 Cost of MS flanges 2nos 280 352 378 400 548 594 780 1100 1426 1782 2104 2388
6 Jointing materials such as bolts nuts and 1440.9 1440.9 1440.9 2495.6 2612.15 3695.4 3695.4 3695.4 4004.65 4004.65 5841.1 5841.1
7 Labour charges for 5 nos flanged joints 608.75 608.75 608.75 1019.15 1059.2 1645.2 1645.2 1645.2 1809.95 1809.95 2638.3 2638.3
8 Lowering charges for Sluice valve 56.39 56.39 56.39 74.88 98.21 126.92 126.92 126.92 209.4 209.4 297.58 297.58
9 Add MA 0 0 0 0 0 0 0 0 0 0 0 0
10 Add CED 12.36% 1644.67 1644.67 1644.67 1961.93 1276.02 2940.05 2940.05 2940.05 3943.56 3943.56 20060.33 20060.33
11 Cost of RCC valve chamber 16718 16718 16718 16718 16718 16718 16718 16718 16718 16718 16718 16718
12 Add: contractors profit 14% 2369.9816 2384.2616 2395.7416 3006.7562 2222.8864 4526.8048 4586.1648 4680.5248 6072.892 6154.372 26674.3932 26748.3132
13 Add VAT 5% 1047.15458 1052.96858 1057.64258 1322.27581 968.83332 1990.05874 2014.2267 2052.64474 2669.7126 2702.8866 11863.30516 11893.40116
14 Grand total 38708.2462 38830.34018 38928.49418 44485.79201 37063.49972 58509.2335 59016.762 59823.5395 72781.9646 73478.6186 265847.40836 266479.42436

Data Sheet for fixing Scour Valves (PN -1.0) on MS / PVC,HDPE, PSC,GRP,& BWSCP Mains
2016-17
Dia of Valve 80mm dia 100mm dia 125mm dia 150mm dia 200mm dia 300mm dia 450mm dia
63-125mm dia >125-180mm >180-225mm >225-350mm >350-400mm >400-600mm 600-1000mm

Discription of Item/ Dia o fpipe line
line dia line dia line dia line dia line dia line dia line
SL No.
Size of Chamber 0.90 0.90 1.05 1.05 1.20 1.50 1.50
1 Cost of Sluice Valve of PN 1.0 4468.00 12800.00 7445.00 18800.00 24800.00 30404.00 152800.00
2 Transportation charges 446.80 1280.00 744.50 1880.00 2480.00 3040.40 15280.00
4 Cost of Duck foot bend 1176.00 1508.00 2088.00 2726.00 4292.00 9048.00 25868.00
5 Cost of 0.6m D/F pipes 3nos 3759.60 4609.80 5939.70 7480.20 10658.70 18185.70 39347.10
6 Cost of Semicircular bend 1450.00 2030.00 2610.00 3770.00 5800.00 12180.00 20300.00
7 Jointing materials such as bolts nuts and rubber 2017.26 3493.84 3657.01 5173.56 5606.51 8666.70 25897.07
vouchers
8 Labour charges for flanged joints 852.25 1426.81 1482.88 2303.28 2533.93 3879.33 12195.75
9 Sluice valve lowering and fixing charges 56.39 74.88 98.21 126.92 209.40 423.67 1331.62
10 Add MA 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11 Add CED 12.36% 697.60
12 Cost of RCC valve chamber 24350.00 24350.00 16718.00 16718.00 16718.00 16718.00 16718.00
13 Add: contractors profit 14% 1991.68 3811.27 3369.14 5916.39 7893.28 12015.89 41022.74
14 Add VAT 5% 845.78 1551.73 1371.72 2408.82 3213.69 4892.18 16702.11
15 Grand total 42111.36 56936.33 45524.16 67303.17 84205.51 119453.87 367462.39

SUB ESTIMATE
Name of the sub work: Provision for Power Supply at SS Tank.
Sl.
Description Amount
No
Quantity Rate in Rs.
1 Erection of 11 KV line with 50sqmm conductor with 1 km ### km 300000.00
Towers, poles, fixures , Overhead conductors and
devices from existing line at Gajuladinne to Source
2 11 KV with Metering equipment, terminal 1 No 25000.00 each 25000.00

arrangements
4 40 KVA Transformrer with necessary arrangements 1 No 35000.00 each 35000.00
Total for Sub heads 360000.00
3% S & H charges 10800.00
3% Contingencies 10800.00
Total for Works 381600.00
10% Estt. And General charges 36000.00
5 Add for Power saving Devices 300000.00
Unforcein items if any 2400.00

Total 720000.00
Deputy Executive Engineer Asst.Ex.Engineer

RWS&S SD Martur RWS&S Santhamagulur
Executive Engineer
RWS&S Div Ongole
SUB ESTIMATE
Name of the sub work: Provision for Power Supply at Head Works.
Sl.
Description Rate in Rs. Amount
No
Quantity
1 Erection of 11 KV line with 50sqmm conductor with 0.5 km ### km 150000.00
Towers, poles, fixures , Overhead conductors and
devices from existing line at Gajuladinne to Source
2 1 No 25000.00 each 25000.00

11 KV with Metering equipment, terminal arrangeme
4 40 KVA Transformrer with necessary arrangements 1 No 35000.00 each 35000.00
Total for Sub heads 210000

3% S & H charges 6300.00
3% Contingencies 6300.00
Total for Works 222600

10% Estt. And General charges 21000.00
Unforcein items if any 6400.00
Total 250000
Deputy Executive Engineer Asst.Engineer

RWS&S SD Martur RWS&S Santhamagulur
Executive Engineer
RWS&S Div Ongole

Mamillapalli MVS 400 (1) .00

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Mamillapalli MVS 400 (1) .00

Uploaded by

Copyright:

Available Formats

GOVERNMENT OF ANDHRA PRADESH

RURAL WATER SUPPLY AND SANITATION DEPARTMENT

Estimate Cost : Rs.400.00Lakhs.

SUB DIVISION : MARTUR

Open wells Bore wells PWS Schemes

Population growth rate ( % ) 1

Estimate prepare Year 2016

Base year population 2016 7723

Prospective population (10 years) 2026 8531

Ultimate population (20 years) 2036 9424

1 Summer Storage Tank

Canal closure period of 240 days 226176 Cum

Net capacity 360468 Cum

2 Raw water demand calculation from canal to SS tank

Ultimate 3986 3.82656 MLD

3 Raw water Gravity main from canal to SS Tank

Provide 450mm dia RCC NP2 Pipes from Canal to SS Tank

4 Raw water Pumping main from SS Tank Intake well to SSFilter

0.76* 1309 ^0.46 20.63506445171

5 Clear water pumping main from Sump to OHSR

Prospective daily demand 597.17 Cum

Therefore Provide200KL,60KL,40KL OHSR with 12.75mt staging at Kundur,Paritalavariaplem,Mamillapalli village

a Intake well to SS Filters LPM 1185

b Clear Water Sump to OHSR

H.P required 48 0 /4500 X0.60

Executive Engineer Deputy Executive Engineer Asst. Engineer

with 10.00mt Pumping Head

ith 48mt Pumping Head

Providing Gravity main from Kundur Major Canal to SS Tank

Providing SSTank at Paritalavaripalem including intake well

3.1 Providing Pumping Machinery for Raw water .

3.2 Providing Pumping Machinery for Clear water

Providing Pumping Main from SS Tank Intake Well to SS

Construction of S.S.Filters of size 12.50 mt dia in 2 nos 2207187 4414374

Executive Engineer Deputy Executive Engineer Assistant Engineer

Executive Engineer Deputy Executive Engineer Asst.Engineer

11 Steel 0.00 0.00 36000 0 36000.00

Executive Engineer Deputy Executive Engineer Asst.Engineer

20mm, 12 mm, 10 mm, 6 mm size HBG (SS5)

Sand for FILTER MEDIA

'Sand for mortar

'Sand for filling

ordinary gravelly soils for foundations SS No.20B.

Contractor's Profit 14% 178.36

ordinary gravelly soils for pipeline trenches SS No.20B. In narrow trenches

ordinary gravelly soils for pipeline trenches SS No.20B.

Contractor's Profit 14% 49.00

Intial cost of RR stone &

0.94 cum Intial cost of RR stone @ Rs. 632.72 cum 594.7568

FOUNDATIONS, PLINTH, PEDESTALS (Below Plinth)

11 COLUMNS, LINTELS, WATER TANKS, RCC WALLS IN BUILDINGS

12 RCC SLABS, BEAMS

RCC (1:1.5:3) Columns 6580.22 1787.00 1171.41 476.93 10015.56 /1Cum

RCC (1:1.5:3) Beams 5543.14 876.00 898.68 365.89 7683.71 /1Cum

2 cum Cost of RCC (1:1.5:3) 6580.22 13160.44

1 cum Cost of RCC (1:1.5:3) 6580.22 6580.22

1 cum Cost of RCC (1:1.5:3) 6580.22 6580.22

0.48 cum Cost of cement @ Rs. 6000.00 MT 2880.00

0.288 cum Cost of cement @ Rs. 6000.00 MT 1728.00

0.24 cum Cost of cement @ Rs. 6000.00 MT 1440.00

0.15 cum Cost of CM(1:3) Rs. 3912.67 cum 586.90

0.15 cum Cost of CM(1:3) Rs. 3912.67 cum 586.90