Professional Documents
Culture Documents
DPR2
DPR2
Basic Details
Name of the Project
Mega Rural Piped Water Supply Project to 117 Villages Under Samakhunta Block
State Odisha
District Baripada
Block Samakhunta
Panchayats Total 13 Nos. Gram Panchayats
WTP Details
Sump-A Details
Dia of Pipe. (in mm) Pipe Maiterial Length of Pipe (in M.)
100 8,731
150 39,409
200 10,449
250 DI K-9 10,646
300 5,417
350 3,691
400 52
Total (in KM) 78.395
ESRs Details
ESRs Capacity in Liters Staging (in m) G.P.Name Village Name
ESR-1 5,70,000 20 Sindurgaura Bangei
ESR-2 3,20,000 20 Samakhunta Jayabilla
ESR-3 2,40,000 20 Sirisbani Ambasikida
ESR-4 3,70,000 22 Baunsabilla Baunsabila
ESR-5 4,90,000 24 Paikabasa Tikarpada
ESR-6 2,60,000 24 Gundihudi Dadhiasol
ESR-7 3,70,000 18 Kendua Besarpani
ESR-8 4,90,000 20 Rangamatia Sansul
ESR-9 2,70,000 20 Kochilaghati Lulung
ESR-10 5,50,000 20 Balidiha Balidiha
ESR-11 3,70,000 20 Khandia Khandia
ESR-12 3,30,000 20 Bhaluki Asanbani
ESR-13 3,50,000 20 Kalapathar Alubani
Distribution Details
90 (HDPE) 58,132
A Total 78,13,30,978
8 Survey & Investigation @ 1.0 % (of Sum total of Item No.1-6) 80,23,360
A Total 78,13,30,978
8 Survey & Investigation @ 1.0 % (of Sum total of Item No.1-6) 80,23,360
Source Sustainability
Basic Details (Based on survey)
a Type of Source Surface Water
b Source Name Budhabalanga River
c High Flood Level (in m) 35.99
d Water Level (in m) 31.63
e Bed Level (in m) 31.26
Page 1 of 4
Population as per
Sl No. Block Name of GP Name of Village Reamark
census 2011
Harisul 390
Rangibhol 553
Kendujhari 437
Besarpani 397
Duldradahr Nagar 508
Samaidhi 19
Anayatpur 24
Saratchandra Pur 1,441 70 comm.
5,649
Khandia Khandia 1,092
Khuntapal 609
Karkachia 69
Badapanipal 112
Kantapal 599
Kendudiha 464
Gaaudruma Colony Sahi 524
Teldiha 499
Sankadar 183
Sankochiamara 349
Chhahalapada 266
Tolakpokhari 365
Inkidapal 372
Manika 22
Janudahi 1,205
6,730
Kochilaghati Kochilaghaty 506
Khasadiha 242
Lulung 57
Gobidchandra Pur 698
Krushnachandrapur 28
Kakarapani 331
Godipokhari 604
Jhinei 484
Pithabata 61
Jogendranathpur 237
Tarajodi 469
Laxmiposi 412
4129
Paikabasa Paikabasa 1,145
Pundra 430
Sataputia 489
Tikarpada 962
Bajratundi 903
Bahadur Pur 1,742
Harischandra Pur 627
Karanjia 586
Hatimar 46
Ektali 95
Sundardihi 204
Jhinkapal 200
Page 2 of 4
Population as per
Sl No. Block Name of GP Name of Village Reamark
census 2011
7,429
Rangamatia Rangamatia 1,529
Jagananthpur 1,919 70 comm.
Salabani 727
Sansul 777
Sapanchua 510
Badsol 953
Kundalbani 976
7,391
Samakhunta Samakhunta 608
Balimunduli 383
Dhanpur 1,170 70 comm.
Jayabilla 1,021
Sibajambani 977
Telibila 649
Kunapal 69
4877
Sindurgaura Sindurgoura 1,706
Chipatastia 1,697
Durgapur 449
Golagadia 102
Malarpada 585
Ambadubi 1,862 70 comm.
Mankdopal 627
Bangei 71
Gomadihi 422
Jambani 639
Laxmipur 458
8,618
Sirisbani Sirisbani 934
Ambasikida 1,142
Sudiam 663
Kadalibadia 895
3634
Total 13 117 75,367
Page 3 of 4
Mega PWS to 117 villages of Samakhunta
block under Mayurbhanj District.
70 LPCD
Population as per
Sl No. Block Name of GP Name of Village Reamark
census 2011
Samakhunta
Gundihudi Mahulkarakachia 1,146 70 comm.
Kalapathar Kalapathar 369 70 comm.
Kendua Saratchandra Pur 1,441 70 comm.
Rangamatia Jagananthpur 1,919 70 comm.
Samakhunta Dhanpur 1,170 70 comm.
Sindurgaura
Ambadubi 1,862 70 comm.
Page 4 of 4
Population Calculation as Per CPHEEO Manual Population Calculation as Per CPHEEO Manual
2011 23,26,842 259086 0.125 -40339 2011 75,363 8194 0.122 805
Considering 2011 as base year, the Population growth rate is Considering 2011 as base year, the Population growth rate is
9.90% 10.34%
Projected Population - Considering Growth rate of District Projected Population - Considering Growth rate of Block
Population in 2011 as per Agreement = 75367 Population in 2011 as per Agreement = 75367
For a total Population of 2326842 230244 10115 For a total Population of 75363 7792 805
For a total Population of 75367 7458 328 For a total Population of 75367 7792 805
30.87 1.00
Pn P1 + nX + (n(n+1)Y)/2 Pn P1 + nX + (n(n+1)Y)/2
P2023 = 84749 P2023 = 85780
P2038 = 97139 P2038 = 100426
P2053 = 110267 P2053 = 116884
Projected Population
Year AI GP IIC Year AI GP IIC
2023 84316 88064 84749 85710 2023 84717 86605 85780 85701
2038 95503 106984 97139 99875 2038 96405 103037 100426 99956
2053 106689 129968 110267 115641 2053 108093 122586 116884 115855
2023 2038 2053
Considering Growth rate of Mayurbhanj District 85710 99875 115641
Considering Growth rate of Samakhunta 85701 99956 115855
Final Populaction Projection to be Considering 85701 99956 115855
Water Demand Calculations
Intake System
Intake Design
1 Total Quantity of Water in MLD at Design Year 9.848
9 Say 5.20
2011 23,26,842 259086 0.125 -40339 2011 75,363 8194 0.122 805
Considering 2011 as base year, the Population growth rate is Considering 2011 as base year, the Population growth rate is
9.90% 10.34%
Projected Population - Considering Growth rate of District Projected Population - Considering Growth rate of Block
Population in 2011 as per Agreement = 75367 Population in 2011 as per Agreement = 75367
For a total Population of 2326842 230244 10115 For a total Population of 75363 7792 805
For a total Population of 75367 7458 328 For a total Population of 75367 7792 805
30.87 1.00
Pn P1 + nX + (n(n+1)Y)/2 Pn P1 + nX + (n(n+1)Y)/2
P2023 = 84749 P2023 = 85780
P2038 = 97139 P2038 = 100426
P2053 = 110267 P2053 = 116884
Projected Population
Year AI GP IIC Year AI GP IIC
2023 84316 88064 84749 85710 2023 84717 86605 85780 85701
2038 95503 106984 97139 99875 2038 96405 103037 100426 99956
2053 106689 129968 110267 115641 2053 108093 122586 116884 115855
2023 2038 2053
Considering Growth rate of Mayurbhanj District 85710 99875 115641
Considering Growth rate of Samakhunta 85701 99956 115855
Final Populaction Projection to be Considering 85701 99956 115855
Mega Rural Piped Water Supply Project to 117 Villages Under Samakhunta Block
Intake System
Sr Description Data
1 Water Level at Intake 31.26
2 GL at WTP 35.14
3 Difference between Bed Level at Intake Well Site and G.L. of WTP 3.88
6 Terminal Pressure 3
7 Subtotal 17.58
8 Total Frictional losses in Rising Main including specials and fittings (in
0.79
M.)
Total 18.38
Say 19
600.0E+3
Total Cost
500.0E+3 534723
400.0E+3
300.0E+3
200.0E+3
100.0E+3 85685
000.0E+0 31353 19845 16628 15658 15261 15617 15925 16798 17883 18511 19118 20514
100 150 200 250 300 350 400 450 500 600 700 750 800 900
Pipe Dia in mm
1 No of Pump 1
WTP System
Requirement of Pumping Plant at WTP
Base Year Intermediate
Sr No Description
2023 Year 2038 Ultimate Year 2053
1 Water Demand in KLD 7,284.56 8,496.27 9,847.63
2 Water Demand in MLD 7.285 8.496 9.848
Sr Description Data
BHP of Motor at WTP
1 Discharge of Proposed pumping plant (lpm) 7,090
2 Total Head of Pumping Plant (As Per Branch Design) 170
3 Efficiency of Pumping Set 72%
4 Efficiency of Motor 85%
5 Comined Efficiency 61%
6 BHP Required 437.654
7 Add Fluctuation @ 10% 43.765
8 Total BHP 481.420
9 Adopted Standard BHP 540
Therefore(3W +2S) Pumps Have been taken (Discharge-2363 LPM,Head- 170 M 180 HP.)
Label Demand (L/s) Elevation (m) Hydraulic Grade (m) Pressure (m H2O)
J-1 0 115.26 151.72 36.39
J-2 0 80.37 159.46 78.928
J-5 65.936 73.66 169.43 95.576
J-7 0 68.43 170.38 101.747
J-8 0 52.25 153.29 100.84
J-9 0 50.22 156.46 106.024
J-10 0 49.36 156.57 106.998
J-11 0 62.32 174.5 111.953
J-12 0 44.39 157.1 112.482
J-13 0 58.26 174.11 115.619
J-14 0 57.33 185.04 127.457
J-16 0 56.90 183.8 126.646
J-17 0 38.26 160.75 122.242
J-18 0 36.25 159.34 122.842
J-19 0 42.48 164.9 122.177
J-20 0 39.26 163.88 124.37
J-21 0 41.26 165.92 124.406
J-22 0 53.31 189.07 135.484
J-23 0 50.27 187.33 136.787
J-24 0 42.35 200.37 157.699
J-25 0 42.36 200.02 157.342
J-26 0 35.40 205.51 169.763
T-1 13.78 50.29 192.4 141.826
T-1-EA 1.188 42.22 200.36 157.822
T-1-EB 1.188 43.20 200 156.482
T-2 7.971 56.16 183.75 127.333
T-2E 1.172 52.36 187.28 134.645
T-3 6.813 59.65 184.86 124.963
T-4 9.168 42.57 164.82 122.005
T-4E 1.175 42.48 164.9 122.172
T-5 10.386 40.28 156.59 116.074
T-5EA 1.77 37.62 160.74 122.871
T-5EB 1.77 39.65 158.39 118.503
T-6 1.874 50.41 156.44 105.819
T-6EA 1.288 37.52 156.98 119.22
T-6EB 1.288 50.16 156.45 106.075
T-6EC 1.288 45.10 152.99 107.676
1 No of Pump 1
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Sump-A System
Requirement of Pumping Plant at Sump
Base Year Intermediate Ultimate Year
Sr No Description
2023 Year 2038 2053
1 Water Demand in KLD 3,460.44 4,036.06 4,677.98
Sr Description Data
BHP of Motor at Sump
1 Discharge of Proposed pumping plant (lpm) 3,370
2 Total Head of Pumping Plant (As per Branch Design) 130
3 Efficiency of Pumping Set 72%
4 Efficiency of Motor 85%
5 Comined Efficiency 61%
6 BHP Required 159.078
7 Add Fluctuation @ 10% 15.908
8 Total BHP 174.985
9 Adopted Standard BHP 190
Therefore(2W + 1S) Pumps Have been taken (Discharge-1685 LPM,Head- 130 M 95 HP.)
Headloss
Length Start Stop Diameter Hazen- Velocity
Label Material Flow (L/s) Gradient
(m) Node Node (mm) Williams C (m/s)
(m/km)
PB-1 114 PMP-2 J-15 300 DI K-9 140 65.936 0.93 2.59
PB-2 3,283 J-15 T-9 150 DI K-9 140 12.782 0.72 3.631
PB-3 4,030 J-15 J-4 250 DI K-9 140 53.154 1.08 4.224
PB-4 3,433 J-4 J-6 250 DI K-9 140 45.413 0.93 3.156
PB-5 6,076 J-4 T-10 150 DI K-9 140 7.741 0.44 1.435
PB-6 1,461 J-6 J-5 250 DI K-9 140 35.055 0.71 1.954
PB-7 3,266 J-6 T-12 150 DI K-9 140 10.358 0.59 2.46
PB-8 872 J-5 T-11 200 DI K-9 140 15.738 0.5 1.315
PB-9 2,124 J-5 J-3 200 DI K-9 140 19.317 0.61 1.922
PB-10 1,465 J-3 T-13 150 DI K-9 140 9.381 0.53 2.048
PB-11 5,231 J-3 T-14 150 DI K-9 140 9.936 0.56 2.278
PB-12 20 R-2 PMP-2 300 DI K-9 140 65.936 0.93 2.59
Label Demand (L/s) Elevation (m) Hydraulic Grade (m) Pressure (m H2O)
J-3 0 83.46 168.6 84.973
J-4 0 106.48 186.37 79.734
J-5 0 82.15 172.69 90.355
J-6 0 80.34 175.54 95.009
J-15 0 75.26 203.4 127.881
T-9 12.782 104.47 191.48 86.834
T-10 7.741 157.2 177.66 20.417
T-11 15.738 106.83 171.54 64.58
T-12 10.358 62.14 167.51 105.153
T-13 9.381 98.61 165.61 66.861
T-14 9.936 119.57 156.69 37.045
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Demand (Out-
water in liters
Cummulative
Cummulative
Flow) in liters
Cummulative
Cummulative
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
Demand
Demand
in liters
Supply
Supply
Hourly
Hourly
Supply
Timings
Distribution Details
Material
Dia (in MM) Length ( in m)
of Pipe
200 56,132
250 9,018
(DI-K7)
300 -
350 -
90 58,132
110 11,018
140 18,806
160 28,204
Zoning in the distribution system ensures equalization of supply of water throughout the area. The zoning depends
upon (a) density of population (b) type of locality (c) topography (d) facility for isolating for assessment of waste
and leak detection. Project Area is divided in 14 G.P.
Mega Rural Piped Water Supply Project to 117 Villages Under Samakhunta Block
G.P-1
Length Headloss
Start Stop Diameter Hazen- Flow Velocity
Label (Scaled) Material Gradient
Node Node (mm) Williams C (L/s) (m/s)
(m) (m/km)
P1-1 38 J1-1 T-1 250 DI-K7 140 -40.036 0.82 2.499
P1-2 104 J1-1 J1-2 90 HDPE 145 2.085 0.45 3.127
P1-3 66 J1-2 J1-3 90 HDPE 145 0.209 0.05 0.044
P1-4 64 J1-2 J1-5 90 HDPE 145 1.668 0.36 2.069
P1-5 172 J1-4 J1-1 250 DI-K7 140 -37.742 0.77 2.24
P1-6 44 J1-5 J1-7 90 HDPE 145 0.626 0.14 0.336
P1-7 50 J1-5 J1-6 90 HDPE 145 0.209 0.05 0.044
P1-8 231 J1-5 J1-10 90 HDPE 145 0.626 0.14 0.336
P1-9 60 J1-7 J1-8 90 HDPE 145 0.209 0.05 0.044
P1-10 116 J1-7 J1-9 90 HDPE 145 0.209 0.05 0.044
P1-11 223 J1-11 J1-10 90 HDPE 145 -0.417 0.09 0.159
P1-12 332 J1-11 J1-12 90 HDPE 145 0.209 0.05 0.044
P1-13 43 J1-13 J1-14 90 HDPE 145 0.209 0.05 0.044
P1-14 284 J1-13 J1-4 250 DI-K7 140 -37.534 0.76 2.218
P1-15 106 J1-15 J1-13 250 DI-K7 140 -37.117 0.76 2.172
P1-16 183 J1-15 J1-16 90 HDPE 145 0.417 0.09 0.159
P1-17 193 J1-16 J1-17 90 HDPE 145 0.209 0.05 0.044
P1-18 69 J1-18 J1-19 90 HDPE 145 0.209 0.05 0.044
P1-19 161 J1-18 J1-15 250 DI-K7 140 -36.491 0.74 2.105
P1-20 278 J1-20 J1-18 250 DI-K7 140 -36.074 0.73 2.06
P1-21 265 J1-21 J1-20 250 DI-K7 140 -35.866 0.73 2.038
P1-22 309 J1-21 J1-22 200 DI-K7 140 12.389 0.39 0.844
P1-23 309 J1-22 J1-23 200 DI-K7 140 12.181 0.39 0.818
P1-24 234 J1-23 J1-25 200 DI-K7 140 11.972 0.38 0.792
P1-25 188 J1-24 J1-27 90 HDPE 145 1.043 0.23 0.866
P1-26 222 J1-24 J1-21 200 DI-K7 140 -23.268 0.74 2.712
P1-27 71 J1-25 J1-26 90 HDPE 145 0.209 0.05 0.044
P1-28 260 J1-25 J1-32 200 DI-K7 140 11.555 0.37 0.742
P1-29 132 J1-27 J1-28 90 HDPE 145 0.209 0.05 0.044
P1-30 257 J1-27 J1-29 90 HDPE 145 0.626 0.14 0.336
P1-31 211 J1-29 J1-30 90 HDPE 145 0.209 0.05 0.044
P1-32 382 J1-29 J1-31 90 HDPE 145 0.209 0.05 0.044
P1-33 269 J1-32 J1-33 200 DI-K7 140 11.347 0.36 0.717
P1-34 253 J1-33 J1-35 200 DI-K7 140 11.138 0.35 0.693
P1-35 241 J1-34 J1-24 200 DI-K7 140 -22.017 0.7 2.448
P1-36 172 J1-35 J1-36 90 HDPE 145 0.626 0.14 0.336
P1-37 210 J1-35 J1-39 200 DI-K7 140 10.304 0.33 0.6
P1-38 50 J1-36 J1-37 90 HDPE 145 0.209 0.05 0.044
P1-39 118 J1-36 J1-38 90 HDPE 145 0.209 0.05 0.044
P1-40 26 J1-39 J1-41 200 DI-K7 140 9.887 0.31 0.556
P1-41 110 J1-39 J1-40 90 HDPE 145 0.209 0.05 0.044
P1-42 57 J1-41 J1-43 200 DI-K7 140 9.47 0.3 0.513
Total 222,408,086.66
39,454,393.73
Total 82,512,119.55
14,637,353.00
4 Pumping Hours 18
Total Annual Units consumed ( B.H.P.x pumping hours x 0.746
5 4,229,752.86
x 365)
6 Rate of electricity(Rs. Per Unit) 5.5
1 Keyman cum chaukidar 19 nos ESR x 2 nos each x @ 338.0 /day 4,688,060
Total 9,077,550
Item No. SOR No. Item Description Unit Quantity Rate Amount
5 363 ii Star Delta Control Pannel with APFC arrangment. HP 3 1,786 5,358
6 363 iii A T S control pannel HP 3 2,679 8,037
Soft starter with six wire bypass arrangement up to
7 363 iv HP 3 1,339 4,017
300 HP.
Cost for provision of LT/HT Line from the nearest
available power source including electrical connection,
8 S.No.362 Km 0.15 286,192 42,929
metering etc .In other states or market rate is about 6
Lakh per km.
Say Total 2,124,163
9 External Electrification 212,417
Fitting & Fixing cast iron sluice valve (PN -1.6) with double
flanged end for water works purpose of the following rating
Annexure A, Page -3 , S No.
9 & nominal diameter excluding the cost of C.I. sluice valve
20
but including cost of nut & bolts & rubber insertion. etc
.Supplying Labour and tools for fixing C.I. sluice valve.
Item No. SOR No. Item Description Unit Quantity Rate Amount
5 363 ii Star Delta Control Pannel with APFC arrangment. HP 5 1,786 8,930
6 363 iii A T S control pannel HP 5 2,679 13,395
Soft starter with six wire bypass arrangement up to
7 363 iv HP 5 1,339 6,695
300 HP.
Substation Building of size (5 M x 3 M) for 250 KVA and
8 S No.361-vi Each 1 10,879 10,879
Above Transformers
Cost for provision of LT/HT Line from the nearest
available power source including electrical
9 S.No.362 Km 5.00 286,192 1,430,960
connection, metering etc .In other states or market
rate is about 6 Lakh per km.
Say Total 10,357,147
10 External Electrification 1,035,715
Item No. SOR No. Item Description Unit Quantity Rate Amount
5 363 ii Star Delta Control Pannel with APFC arrangment. HP 4 1,786 7,144
6 363 iii A T S control pannel HP 4 2,679 10,716
Soft starter with six wire bypass arrangement up to
7 363 iv HP 4 1,339 5,356
300 HP.
Substation Building of size (5 M x 3 M) for 250 KVA and
8 S No.361-vi Each 1 10,879 10,879
Above Transformers
Cost for provision of LT/HT Line from the nearest
available power source including electrical
9 S.No.362 Km 4.50 286,192 1,287,864
connection, metering etc .In other states or market
rate is about 6 Lakh per km. (Sump-A)
Annexure A,Page -4 , S No. Double Flanged Sluice valve (P.N.1.6) (with Wheel)
4
29 (including 15% OH. & C.P.)
DI K-9 ,Dia 100 mm Each 6 5,516.10 33,096.60
DI K-9 ,Dia 150 mm Each 25 8,633.10 215,827.50
DI K-9 ,Dia 200 mm Each 7 12,978.80 90,851.60
DI K-9 ,Dia 250 mm Each 7 19,881.40 139,169.80
DI K-9 ,Dia 300 mm Each 3 26,143.20 78,429.60
DI K-9 ,Dia 350 mm Each 2 49,411.90 98,823.80
DI K-9 ,Dia 400 mm Each - 58,094.10 -
DI K-9 ,Dia 450 mm Each - 75,196.60 -
DI K-9 ,Dia 500 mm Each - 91,021.20 -
DI K-9 ,Dia 600 mm Each - 123,167.80 -
DI K-9 ,Dia 700 mm Each - 166,276.53 -
DI K-9 ,Dia 800 mm Each - 232,787.14 -
DI K-9 ,Dia 900 mm Each - 330,557.74 -
DI K-9 ,Dia 1000 mm Each - 469,391.99 -
Annexure A,Page -5 , S Cost of Non return valve (P.N.1.6) (including 15% OH. &
5
No. 31 C.P.)
DI K-9 ,Dia 100 mm Each 4 4816.10 19,264.40
DI K-9 ,Dia 150 mm Each 18 6914.40 124,459.20
DI K-9 ,Dia 200 mm Each 5 13583.10 67,915.50
DI K-9 ,Dia 250 mm Each 5 23,028.80 115,144.00
DI K-9 ,Dia 300 mm Each 2 30,254.20 60,508.40
DI K-9 ,Dia 350 mm Each 2 45,566.10 91,132.20
DI K-9 ,Dia 400 mm Each - 75,832.20 -
DI K-9 ,Dia 450 mm Each - 104,961.90 -
DI K-9 ,Dia 500 mm Each - 160,654.20 -
DI K-9 ,Dia 600 mm Each - 260,801.70 -
DI K-9 ,Dia 700 mm Each - 326,002.13 -
Annexure A, Page -5 , S Cost of CI Double flange Air valve. 50 mm Dia (P.N. -1.6)
6 Each 60 6,274.01 376,440.57
No. 33 (i) (including 15% OH. & C.P.) (upto 250 mm dia pipe.)
Fitting & Fixing cast iron sluice valve (PN -1.6) with double
flanged end for water works purpose of the following
Annexure A, Page -3 , S
10 rating & nominal diameter excluding the cost of C.I. sluice
No. 20
valve but including cost of nut & bolts & rubber insertion.
etc. .Supplying Labour and tools for fixing C.I. sluice valve.
17 iii DI-K7 Dia 200 Length (tytan jointing ) (Length/5 M av.) nos. 11,226 179.44 2,014,393.44
17 iv DI-K7 Dia 250 Length (tytan jointing ) (Length/5 M av.) nos. 1,804 179.44 323,709.76
17v DI-K7 Dia 300 Length (tytan jointing ) (Length/5 M av.) nos. - 189.58 -
17v DI-K7 Dia 350 Length (tytan jointing ) (Length/5 M av.) nos. - 264.07 -
17 i HDPE Dia 90 Length (tytan jointing ) (Length/5 M av.) nos. 11,626 110.02 1,279,092.52
17 i HDPE Dia 110 Length (tytan jointing ) (Length/5 M av.) nos. 2,204 110.02 242,484.08
17 i HDPE Dia 125 Length (tytan jointing ) (Length/5 M av.) nos. 5,244 150.71 790,323.24
17 i HDPE Dia 140 Length (tytan jointing ) (Length/5 M av.) nos. 3,761 150.71 566,820.31
17 i HDPE Dia 160 Length (tytan jointing ) (Length/5 M av.) nos. 5,641 150.71 850,155.11
Material Grade PE 80 102.22 Rupees One Hundred & Two - Paise Twenty Two Only
Pressure rating PN.4 Pressure rating PN.6 Pressure rating PN.8 Pressure rating PN.10
Pipe Contracto
Weight per Carriage Total
S.No. Diameter Weight per Amonunt Weight per Amonunt Amonunt Weight per Amonunt r Profit
Meter (in @ 7.50% Amount
(in mm) Meter (in KG.) (Rs.) Meter (in KG.) (Rs.) (Rs.) Meter (in KG.) (Rs.) 7.50%
KG.)
1 63 0.491 50.20 0.703 71.87 0.874 89.35 1.054 107.74 8.08 8.08 123.91
2 75 0.671 68.59 1.015 103.76 1.237 126.45 1.488 152.11 11.41 11.41 174.93
3 90 0.974 99.57 1.423 145.46 1.772 181.14 2.119 216.61 16.25 16.25 249.11
4 110 1.445 147.71 2.142 218.96 2.612 267.00 3.159 322.92 24.22 24.22 371.36
5 125 1.841 188.19 2.752 281.31 3.367 344.18 4.098 418.90 31.42 31.42 481.74
6 140 2.305 235.62 3.458 353.48 4.219 431.27 5.142 525.62 39.42 39.42 604.47
7 160 3.026 309.32 4.537 463.78 5.530 565.28 6.704 685.29 51.40 51.40 788.09
8 180 3.845 393.04 5.691 581.74 6.996 715.14 8.452 863.97 64.80 64.80 993.57
9 200 4.707 481.15 7.029 718.51 8.608 879.91 10.425 1,065.65 79.92 79.92 1,225.50
Material Consumption Statement
Stone Stone Chips
Sl.No Item Unit Cement Sand Bricks Quantity Cement (M3) Sand ( M3) Bricks (Nos)
chips (M3)
1 Sand cum 0 1 0 0 0.000 0 0.000 0 0
2 P.C.C. 1:4:8 cum 0.120 0.480 0.960 — 0.000 0.000 0.000 0.000 —
3 P.C.C. (1:3:6) cum 0.156 0.470 0.940 — 0.000 0.000 0.000 0.000 —
4 R.C.C. (1:2:4) cum 0.225 0.450 0.900 — 2186.937 492.061 984.122 1968.243 —
5 R.C.C. (1:1½:3) cum 0.286 0.430 0.860 — 0.000 0.000 0.000 0.000 —
6 R.C.C. (1:1:2)m25 cum 0.293 0.425 0.858 0.000 0.000 0.000 0.000
7 m30 0.299 0.420 0.857 0.000 0.000 0.000 0.000
8 B/w (1:3) cum 0.100 0.300 — 406 0.000 0.000 0.000 — 0
9 B/w (1:4) cum 0.080 0.320 — 406 0.000 0.000 0.000 — 0
10 B/w (1:6) cum 0.057 0.340 — 406 0.000 0.000 0.000 — 0
11 B/w (1:8) cum 0.044 0.360 — 406 0.000 0.000 0.000 — 0
12 6 mm C.P. (1:4) sqm 0.0018 0.0075 — — 0.000 0.000 0.000 —
13 12mm C.P. (1:3) sqm 0.0045 0.014 — — 0.000 0.000 0.000 —
14 12mm C.P. (1:4) sqm 0.0036 0.0146 — — 0.000 0.000 0.000 —
15 12mm C.P. (1:6) sqm 0.0026 0.0156 — — 0.000 0.000 0.000 —
16 12mm C.P. (1:8) sqm 0.0020 0.017 — — 0.000 0.000 0.000 —
19mm C.P. (1:3)
17 sqm 0.0069 0.015 — — 0.000 0.000 0.000 —
water proof
Cement flush
18 sqm 0.0015 0.0045 — — 0.000 0.000 0.000 —
pointing (1:3)
1.5 mm neat cement
19 sqm 0.0015 — — — 0.000 0.000 — —
punning
20 Brick on edge soling sqm 0.03 — 54 0.000 — 0.000 — 0
Brick on edge
21 sqm 0.011 0.044 — 54 0.000 0.000 0.000 — 0
soling(1:4)
22 Brick flat soling sqm 0.015 — 32.5 0.000 — 0.000 — 0
23 50 mm floring sqm 0.0122 0.023 0.0456 — 0.000 0.000 0.000 0.000
24 25 mm floring sqm 0.0076 0.009 0.0232 — 0.000 0.000 0.000 0.000
Dri rammed khoa
25 sqm 0.0010 0.038 0 152 0.000 0.000 0.000 — 0
150 mm thick
63 mm Chhajja
26 sqm 0.0180 0.027 0.0542 0.000 0.000 0.000 0.000 0
1:1.5:3
27 25 mm D P C 1:1.5:3 sqm 0.007 0.011 0.0215 0.000 0.000 0.000 0.000 0
28 63 mm Chhajja 1:2:4 sqm 0.0142 0.0284 0.0567 0.000 0.000 0.000 0.000 0
29 25 mm D P C 1:2:4 sqm 0.006 0.011 0.023 0.000 0.000 0.000 0.000 0
30 Dain 250mm wide pm 0.021 0.093 0.0530 67 0.000 0.000 0.000 0.000 0
31 Dain 150mm wide pm 0.011 0.045 0.0290 29 0.000 0.000 0.000 0.000 0
Total Qty — 492.061 984.122 1968.243 0.00
Bags 14472.38 X1440 Cement in KG — 708567.588
Cement
1440 kg/m3 Cement in MT— 708.57
MS rod Kg 0.000
MS rod MT 0.000
Total MT 708.568
say 708.60 984.200 1968.300 0.000
Carriage of HDPE & DI Pipe
Carriage 100 Rate mm dia 150 Rate mm dia 200 Rate mm dia 250 Rate mm dia
upto 5 km 5 388.54 388.54 upto 5 km 5 621.67 621.67 upto 5 km 5 1036.12 1036.12 upto 5 km 5 1413.24 1413.24
5 to 10 km 5 27.92 139.60 5 to 10 km 5 44.67 223.35 5 to 10 km 5 74.46 372.30 5 to 10 km 5 101.56 507.80
10 to 20 km 10 23.46 234.60 10 to 20 km 10 37.54 375.40 10 to 20 km 10 62.57 625.70 10 to 20 km 10 85.56 855.60
20 to 30 km 10 20.79 207.90 20 to 30 km 10 33.26 332.60 20 to 30 km 10 55.43 554.30 20 to 30 km 10 75.61 756.10
30 to 150 km 120 19.82 2378.40 30 to 150 km 120 31.72 3806.40 30 to 150 km 120 52.86 6343.20 30 to 150 km 120 72.1 8652.00
150 to 300 km 0 19.13 0.00 150 to 300 km 0 30.61 0.00 150 to 300 km 0 51.02 0.00 150 to 300 km 0 69.6 0.00
150 3349.04 KM = 150 5359.42 KM = 150 8931.62 KM = 150 12184.74
per metre 33.49 per metre 53.59 per metre 89.32 per metre 121.85
10% CP 3.35 10% CP 5.36 10% CP 8.93 10% CP 12.18
36.84 TOT. per M 58.95 TOT. per M 98.25 TOT. per M 134.03
300 Rate mm dia 350 Rate mm dia 400 Rate mm dia 500 Rate mm dia
upto 5 km 5 1828.5 1828.45 upto 5 km 5 2590.30 2590.30 upto 5 km 5 3453.73 3453.73 upto 5 km 5 4440.51 4440.51
5 to 10 km 5 131.4 657.00 5 to 10 km 5 186.15 930.75 5 to 10 km 5 248.19 1240.95 5 to 10 km 5 319.11 1595.55
10 to 20 km 10 110.41 1104.10 10 to 20 km 10 156.42 1564.20 10 to 20 km 10 208.56 2085.60 10 to 20 km 10 268.14 2681.40
20 to 30 km 10 97.82 978.20 20 to 30 km 10 138.58 1385.80 20 to 30 km 10 184.77 1847.70 20 to 30 km 10 237.56 2375.60
30 to 150 km 120 93.28 11193.60 30 to 150 km 120 132.15 15858.00 30 to 150 km 120 176.2 21144.00 30 to 150 km 120 226.55 27186.00
150 to 300 km 0 90.04 0.00 150 to 300 km 0 127.56 0.00 150 to 300 km 0 170.08 0.00 150 to 300 km 0 218.68 0.00
150 15761.35 KM = 150 22329.05 KM = 150 29771.98 KM = 150 38279.06
per metre 157.61 per metre 223.29 per metre 297.72 per metre 382.79
10% CP 15.76 10% CP 22.33 10% CP 29.77 10% CP 38.28
173.37 TOT. per M 245.62 TOT. per M 327.49 TOT. per M 421.07
W1 (2X1.4X0.45=1.26)
MaRS Planning Engineering Services Pvt. Ltd.
D (4X1.3X0.45=2.34)
Shelves in kitchen (2X3.75X0.575=4.3125)
Shelves in room (10 X1.4X0.575=8.05) Sqm 19.001 1103.545 20968.46
Providing R.C.C M-200 with nominal mix of (1:1.5:3) in roof slab with approved
quality of stone chips 20 mm to 6 mm size Graded & Clean coarse sand F.M 2.5 to
including screening , shuttering ,mixing cement concrete in mixer & placing in
10 R.A.2018
position , vibrating ,striking, curing (but excluding the cost of reinforcement) taxes &
royalty all complete as per building Specification & direction of the E/I
Room (2X4.1X4.1X0.1=3.362)
Kitchen (2X2.65 X2.3X0.1=1.219)
Varandh (1X5.95X1.975X0.1)=1.1751)
Lavatory (1X2.775X1.15X0.1=0.3191) Cum 6.075 5361.87 32573.36
Providing R.C.C M-200 with nominal mix of (1:1.5:3) in plinth level with approved
quality of stone chips 20 mm to 6 mm size Graded & Clean coarse sand F.M 2.5 to
including screening , shuttering ,mixing cement concrete in mixer & placing in
10 R.A.2018
position , vibrating ,striking, curing (but excluding the cost of reinforcement) taxes &
royalty all complete as per building Specification & direction of the E/I
D2 (4X1.95X0.75=5.85)
W (6X 1.2X0.9 =6.48)
W1 (2X0.9X0.6 =1.08) Sqm 29.205 4059.03 118543.97
Supplying , fittings & fixing M.S /Gril made of 20X6 mm M.S flat as per approved
design & drawing properly fabricated with joints continous filllet welded and
finshed smooth , carriage of grill to work site hoisting as per the building
14 specification and direction of E/I ( where materials is not supplied by the Deptt .)
@ 40 Kg/ sqm (40X7.56 M2) Per Kg 302.400 74.12 22413.89
Providing 25 mm thick pre cast R.C.C M-150 with nominal mix of (1:2:4) in jali with
approved quality to stone chips of 6mm nominal size and clean coarse sand of FM
2.5 to 3 with 1.6 mm thick M.S wire as per approved design and drawing and placing
the same in position true to plumb and level and properly grouted with cement
mortar (1:3) including cost of curing , Scaffolding and finishing all complete as per
15 building specification and direction E/I
In room (4 X0.3X0.3 =0.36)
In laboratory (2X 0.3X 0.3=1.8) Sqm 0.540 244.164 131.85
Providing and fixing fan hook of 16 mm dia M.S bar 1 meter long bent to reqired size
and shape placed in position and fixing in R.C.C slab/beam at the time of casting all
16 complete as per building specification of E/I where material is not supplied by cheet
MaRS Planning Engineering Services Pvt. Ltd.
In room 2 No
In Varandh 2 No Each 4.000 115.61 462.44
Supplying all materials, labour T&P and fixing of fabricated M.S door, windows & grill
R.A.2018
17 in wall
Grill Gate per Sqm (2X1.05X1.95X4.095) Sqm 4.095 437.12 1790.01
6mm thick C.P.(1:4) to RCC surface finished smooth including closed deep chiping and
R.A.2018
18 slury treatment.
Room (2X 3.6X 3= 21.6)
(2X 0.6 X 2.75=3.3)
Kithchen (2 X 2.4X1.8=8.64)
Varandh (2 X2.85X1.73=9.861)
Laboratory (2X1.2X0.9 =2.16) Sqm 45.561 120.06 5470.05
R.A.2018
19 12mm.thick C.P.(1:6) to outer brick wall surface including curing etc.complete.
In Slide Plaster
Room
L/ W(4X3.6=14.4)
S/W (4X3 =12.0)
(4X0.6=2.4)
Kitchen L/W (4X2.4 =9.6)
S/W (4X1.8 =7.2)
Varandh (4 X1.725 =6.9)
(4X2.85 =11.4)
Total Quantity (63.9X 3 =191.7)
Laboratory L/W & open bath
Laboratory L/W (4X1.2 =4.8)
S/W (4X0.9 =3.6)
Open bath L/W (4 X1.5 =6.0)
S/W (4 X1.312 =5.248)
Total Qunatity (19.684 X 2.25 = 44.208)
Total of A = 191.7 +44.208 =235.908
(B) Outside Plaster
Room & Kitchen
(2 X6.788 =13.576)
(1X10.425 =10.425)
(4X0.6 =2.4)
20 R.A.2018 12mm thick C.P. ( 1:3 ) on brick work including cost of materials
Plinth (2 X 10.313 X0.6 =12.3756)
(4X 10.425 X0.6 =25.02)
(4X0.6X0.6 =1.44)
Dado in room (8X3.6X0.15=4.32)
Kitchen (2X2.4X0.15=0.72)
(2X1.8X0.15 =0.54)
Varandh (4X 1.725X0.15=1.035)
(4X2.85X0.15 =1.71)
Laboratory (4X0.9X0.15 =0.54)
(4X1.2X0.15 =0.72 )
Open Bath (4 X1.5 X0.15 =0.90)
(4 X1.312 X0.15 =0.7872) Sqm 50.108 158.36 7935.10
3
Qty. =2x1.20x1.20x0.15 =0.432 M
3
2x0.45x0.45x0.60x= 0.243 M
2x0.30x0.30x2.0 = 0.36 M3
total = 1.035 M3 1.035 M3 4792.90 4,960.65
10 Providing tor steel reinforcement of 10 mm, 12 mm ,
&16 mm dia bars as per approved design and drawing
excluding carriages of F.M. Rods (straight or in coils) to
work site, cutting, bending and binding with annealed
wire with cost of wire, removal of rust, placing the rods
in position all complete as per building specifiction and
direction of E/I.
A) 500 mm dia 10 mm thk (For Casing) (7 Nos.) (40 Mx7=280 M) 280 m 7,570 2,119,600.00
2 Pushing of M.S.pipe of following dia for road crossing and Raiway
crossing by push through method in all types of strata by using hydraulic
jack and drilling machine of required diameter below 3.0 m depth
including lowering, laying, jointing of M.S. casting pipe including cost of
labour, fuel and material, required welding machinery, tripod, chain
pulley block crane, blower,etc. transportation and dewatering etc.
complete as directed by Engineer in charge but excluding cost of M.S.
pipe.
Total 1,92,84,750
Air valve
2 Construction of Air Valve Chamber of size 0.60 mt. x 0.60 mt.x 1.10 mt. including cost of all
labour , materials ,cariage , royality, curing ,T & P etc.complete.
( A ). Earth work in excavation of foundation in all kinds of soil.
1 x 1.30 x 1.30 x 1.20 mt. = 2.028 cum. cum. 2.03 147.19 Rs.298.50
( B ) P.C.C.( 1:4:8 ) using 4cm.size BHCB metal.
1 x 1.30 x 1.30 x 0.10 mt. = 0.17 cum. cum. 0.17 3254.41 Rs.553.25
( C ) K.B.Brick work in CM ( 1:3 ) in F & P.
2 x ( 1.10 + 0.60 ) x 0.25 x 1.10 = 0.935 cum. cum. 0.94 6297.92 Rs.5,888.55
( D ) Cement flush pointing in CM ( 1;3 ).
Inside = 4x 0.6 x 1.10 mt. = 2.64sqm.
Outside = 4 x1.10x 1.10 mt = 4.840 sqm.
7.480 sqm. sqm. 7.48 158.03 Rs.1,182.05
( E ) 12mm.thick C.P.( 1:4 )with punning and
bitumen painting .
top of wall = 2 x ( 1.10 + 0.60 ) x 0.25 mt = 0.85 sqm. 0.85 168.63 Rs.143.34
( F ) RCC ( 1:2:4 ) in cover slab
1 x 1.10 x 1.10 x 0.10mt. = 0.12 cum. cum. 0.12 6368.64 Rs.764.24
( G ) Labour for M.S reinforcement for RCC work
including cost of steel etc.complete.
for RCC 0.12cum @ 1.00 qtl / cum. = 0.12qtl. qtl. 0.12 6821.38 Rs.818.57
( H ) Centering and shuttering for RCC cover slab.
0.6 x 0.6 = 0.36 sqm.
4 x 1.10 x 0.10 = 0.44 sqm.
Total = 0.80 sqm. sqm. 0.80 461.68 Rs.369.34
( I ) Filling F & P with excavated earth.
2 x ( 1.30 + 1.10 ) x 0.10 x 1.10 mt = 0.528cum. cum. 0.53 184.64 Rs.97.49
Carriage
Cement (upto 65 Km.) qtl. 2.35 Rs.67.85 Rs.159.45
Sand (25 Km.) cum. 0.50 Rs.367.84 Rs.183.92
Chips (40 Km.) cum. 0.30 Rs.577.18 Rs.173.15
Bricks (25 Km.) /1000 385.00 Rs.1,838.80 Rs.707.94
steel (65 km.) qtl. 0.12 Rs.67.20 Rs.8.064
Gr.Total Rs.11,347.85
Rs.11,348
Estimate of RCC Thrust Block for up to 250 mm dia Pipe
Sl. No. Item Description Quantity Unit Rate Amount
Analysis of Earth work in ordinary soil within 50 m. initial lead and 1.5 m initial
rate Anixter- lift including ressing & breading clods to omaximum 5cm to 7cm &
C Page-14. laying in layers not exceding 0.3 M in depth & as per direction of
1
I.N.-1 the Engineer-in-charge.
3
0.75 X 0.75 X 0.675 = 0.37969 m
3
Total 0.37969 0.38 M 147.19 55.89
Analysis of Filling in foundation & plinth with sand watered and ramed
rate Anixter-
C Page-15-
2
16. I.N.-9