Professional Documents
Culture Documents
DPR1
DPR1
DPR1
State Odisha
District Mayurbhanj
Block Baripada & Samakhunta
Panchayats Total Nos. of G.P.-12
Source Details
WTP Details
Type of Plant (Conventional/Unconventional) Conventional
Sumps Details
Capacity of Sump (in KL.) 1,700
Dia of Pipe. (in mm) Pipe Maiterial Length of Pipe (in M.)
100 24,798
150 19,646
200 16,261
DI K-9
250 4,345
300 5,771
350 8,441
Total (in KM) 79.262
ESRs Details
Distribution Details
Dia (in MM) Material of Pipe Length (in M)
200 43,326
DI K-7
250 9,855
90 3,97,034
110 78,291
140 41,429
160 26,185
1 Head Works with Rising main, Pump House and Staff Accommodation 74,534,066
8 Survey & Investigation @ 1.0 % (of Sum total of Item No.-B) 9,564,943
1 Head Works with Rising main, Pump House and Staff Accommodation 74,534,066
8 Survey & Investigation @ 1.0 % (of Sum total of Item No.-B) 9,564,943
Elevated Service Estimate of Sump for all Existing Headworks & Pump House
17 4,728,000
Reservoir (6 Nos. ESRs Existing)
Pump house for 1 Nos. Sump (1 to 2) (15 m X 15 m X 11607
18 5,223,150
Rs./Sqm X1 Nos.)
Sub Total 84,912,150
140 140
Ductile iron Pipes Metallic lined (Up to 1200 mm dia)
145 145
Ductile iron Pipes Metallic lined (Above 1200 mm dia)
HDPE Pipes 150 145
PVC Pipes 150 145
RCC Pipes 140 140
C.I Pipes 130 100
3.4 Minimum Pipe Size
Minimum pipe size of 100 mm dia is adopted for DI -K7 & DI-K9
2011 23,26,842 259086 0.125 -40339 2011 1,42,559 16976 0.135 -4475
Considering 2011 as base year, the Population growth rate is Considering 2011 as base year, the Population growth rate is
9.90% 13.48%
Projected Population - Considering Growth rate of District Projected Population - Considering Growth rate of Block
Population in 2011 as per Agreement = 72562 Population in 2011 as per Agreement = 72562
P2023 = P2011 + (P2011 X Groth rate of District per Decade X 1.2) P2023 = P2011 + (P2011 X Groth rate of District per Decade X 1.2)
81178 84298
P2038 = P2011 + (P2011 X Groth rate of District per Decade X 2.7) P2038 = P2011 + (P2011 X Groth rate of District per Decade X 2.7)
91948 98967
P2053 = P2011 + (P2011 X Groth rate of District per Decade X 4.2) P2053 = P2011 + (P2011 X Groth rate of District per Decade X 4.2)
102718 113636
For a total Population of 2326842 230244 10115 For a total Population of 142559 19214 -4475
For a total Population of 72562 7180 315 For a total Population of 72562 9780 -2278
32.07 1.96
Pn P1 + nX + (n(n+1)Y)/2 Pn P1 + nX + (n(n+1)Y)/2
P2023 = 81594 P2023 = 81291
P2038 = 93524 P2038 = 87590
P2053 = 106163 P2053 = 88763
Projected Population
Year AI GP IIC Year AI GP IIC
2023 81178 84786 81594 82520 2023 84298 87325 81291 84304
2038 91948 103002 93524 96158 2038 98967 110071 87590 98876
2053 102718 125131 106163 111338 2053 113636 138742 88763 113714
2023 2038 2053
Considering Growth rate of Mayurbhanj District 82520 96158 111338
Considering Growth rate of Baripada &
84304 98876 113714
Samakhunta
Final Populaction Projection to be Considering 84304 98876 113714
Water Demand Calculations
Intake System
Intake Well Design
1 Total Quantity of Water in MLD at Design Year 9.666
2
Design Volume (1.25 times Water Requirement at Ultimate Year) 12.082
Intake System
Requirement of Pumping Plant at Intake
Base Year Intermediate Ultimate Year
Sr No Description
2023 Year 2038 2053
1 Water Demand in KLD 7,165.87 8,404.44 9,665.67
3 Difference between Bed Level at Intake well Site and G.L. of WTP 13.16
5 Terminal Pressure 3
7 Subtotal 25.06
8 Total Frictional losses in Rising Main including specials and fittings (in M.)
0.79
Total 25.86
Say 26
BHP of Motor at Intake Site
1 Discharge of Proposed pumping plant (lpm) 7,010
2 Total Head of Pumping Plant 26
3 Efficiency of Pumping Set 75%
4 Efficiency of Motor 85%
5 Comined Efficiency 64%
6 BHP Required 63.533
7 Add Fluctuation @ 10% 6.353
8 Total BHP 69.886
9 Adopted Standard BHP 80
10 Nos. of Pump Motor Working 1
11 Discharge of Each Proposed Pump Motor (lpm) 7,010
12 Adopted Standard BHP for Each Pump Motor 80
13 Nos. of Pump Motor Including Stand By (1W +1S)
Therefore (1W +1S) Pumps Have been taken (Discharge-7010 LPM,Head- 26 M 80 HP.)
TABLE 3 SHOWING COMPARATIVE STATEMENT OF OVER ALL COST STRUCTURE OF PUMPING MAIN FOR DIFF. PIPE SIZES
Sr no Pipe size in Total head in (m) Cost of Pipeline of Cost of Pump Annual cost of Energy charges Total capitalized cost Cost of Pump Annual Energy charges Initial capital investment Grand total of capitalized cost
mm length mts. energy charges capitalized cost of capitalized for pumpset & annual for 30 years
energy electrical charges
1st stage 2nd stage 390 charges
1 100 700 899 473 34321 44512 338562 373356 50719 66379 504884 133007 506363
2 150 119 146 693 5822 7551 57434 63949 8257 10806 82191 21653 85601
3 200 48 55 900 2361 3061 23282 26543 3099 4056 30850 8127 34670
4 250 33 35 1208 1611 2089 15889 18708 1982 2594 19730 5198 23906
5 300 28 29 1512 1386 1798 13676 16574 1648 2156 16399 4320 20894
6 350 27 27 1841 1303 1690 12854 15999 1524 1995 15174 3997 19996
7 400 26 26 2213 1268 1644 12504 15985 1471 1926 14649 3859 19844
8 450 26 26 2591 1251 1622 12337 16179 1446 1893 14398 3793 19972
9 500 25 25 3024 1242 1611 12253 16520 1433 1876 14269 3759 20279
10 600 25 25 4044 1235 1601 12177 17456 1422 1861 14155 3729 21185
11 700 25 25 5123 1232 1597 12147 18502 1417 1855 14109 3717 22219
12 750 25 25 6257 1231 1597 12147 19635 1416 1854 14102 3715 23350
13 800 25 25 6362 1231 1596 12139 19732 1416 1853 14094 3713 23445
14 900 25 25 7605 1230 1595 12132 20967 1415 1852 14086 3711 24678
15 1000 25 25 9168 1230 1595 12132 22529 1414 1851 14079 3709 26238
16 1100 25 25 11374 1230 1595 12132 24735 1414 1851 14079 3709 28444
17 1200 25 25 13109 1229 1594 12124 26463 1414 1851 14079 3709 30171
Table 3 shows that the most economical size of Main is 400 mm costing Capitalised Rs. 19844451.91
Dia of economical size of rising main 400 mm
DESIGN FOR ECONOMIC SIZE OF PUMPING MAIN 100 150 200 250 300 350 400 450 500 600 700 750 800 900 1000 1100 1200
600.0E+3
Total Cost
500.0E+3 506363
400.0E+3
300.0E+3
200.0E+3
100.0E+3 85601
000.0E+0 34670 23906 20894 19996 19844 19972 20279 21185 22219 23350 23445 24678 26238 28444 30171
100 150 200 250 300 350 400 450 500 600 700 750 800 900 1000 1100 1200
Pipe Dia in mm
S.N. Pipe Velocity H Fr. head 10 % for Condition 1 Condition 2A Condition 2B P. work. P.F.T. Cond.1 Cond.2A Cond.2B
dia. m / sec max m. 'y' spl. 'z' Static+Fr Static+Fr+Hmax (Static + Frictional)*1.5 press(m) press(m)
1 100 14.86 1967.81 794.66 79.47 896.19 2864.00 1344.29 82 178 NOT OK NOT OK NOT OK
2 150 6.60 839.88 110.29 11.03 143.39 983.26 215.08 82 178 NOT OK NOT OK NOT OK
3 200 3.71 458.22 27.17 2.72 51.95 510.17 77.92 82 178 OK NOT OK OK
4 250 2.38 287.01 9.16 0.92 32.14 319.15 48.21 82 178 OK NOT OK OK
5 300 1.65 195.32 3.77 0.38 26.21 221.53 39.32 82 178 OK NOT OK OK
6 350 1.21 141.36 1.78 0.18 24.02 165.38 36.03 82 178 OK OK OK
7 400 0.93 106.60 0.93 0.09 23.08 129.68 34.63 82 178 OK OK OK
8 450 0.73 83.30 0.52 0.05 22.64 105.94 33.96 82 178 OK OK OK
9 500 0.59 66.68 0.31 0.03 22.41 89.08 33.61 82 178 OK OK OK
10 600 0.41 45.48 0.13 0.01 22.20 67.68 33.31 82 178 OK OK OK
11 700 0.30 32.93 0.06 0.01 22.13 55.06 33.19 82 178 OK OK OK
12 750 0.26 28.53 0.04 0.00 22.11 50.64 33.17 102 204 OK OK OK
13 800 0.23 24.91 0.03 0.00 22.10 47.01 33.15 102 204 OK OK OK
14 900 0.18 19.49 0.02 0.00 22.08 41.57 33.12 102 204 OK OK OK
15 1000 0.15 15.65 0.01 0.00 22.07 37.72 33.11 102 204 OK OK OK
16 1100 0.12 12.84 0.01 0.00 22.07 34.91 33.11 102 204 OK OK OK
17 1200 0.10 10.72 0.00 0.00 22.07 32.79 33.10 102 204 OK OK OK
1 No of Pump 1
2 BHP of the Pump 80
3 Include for Lighting and Others 95
4 KW at Intake Site ( BHP x 0.746) 70.87
5 KVA (KW/0.80) 88.59
6 Taking 50% extra at Safety Factor 44.29
7 Total KVA 132.88
8 Taking Standard Nearby Manufacturing Range 150
WTP capacity
20
2 Total Hours of Power Supply
11.599
3 Total Capacity of WTP (Requirement x 24)/20 in MLD
Therefore(2W + 1S) Pumps Have been taken (Discharge-3505 LPM,Head- 120 M 175 HP.)
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
Therefore(1W + 1S) Pumps Have been taken (Discharge-3540 LPM,Head- 70 M 110 HP.)
3 Other Load 20
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
Cummulative
(Out-Flow) in
Cummulativ
Cummulativ
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
e Supply
Demand
water in
Demand
Demand
in liters
Supply
Hourly
Hourly
Supply
liters
liters
Timings
e
5 to 6 3.00 a 3.0 a 152171 1.20 a 1.20 a 60869 -91303 liters
6 to 7 3.00 a 6.0 a 304343 1.20 a 2.40 a 121737 -182606 liters
7 to 8 3.00 a 9.0 a 456514 1.20 a 3.60 a 182606 -273908 liters
8 to 9 3.00 a 12.0 a 608685 1.20 a 4.80 a 243474 -365211 liters
9 to 10 0.00 a 12.0 a 608685 1.20 a 6.00 a 304343 -304343 liters
10 to 11 0.00 a 12.0 a 608685 1.20 a 7.20 a 365211 -243474 liters
11 to 12 0.00 a 12.0 a 608685 1.20 a 8.40 a 426080 -182606 liters
12 to 13 0.00 a 12.0 a 608685 1.20 a 9.60 a 486948 -121737 liters
13 to 14 0.00 a 12.0 a 608685 0.00 a 9.60 a 486948 -121737 liters
14 to 15 0.00 a 12.0 a 608685 1.20 a 10.80 a 547817 -60869 liters
15 to 16 3.00 a 15.0 a 760856 1.20 a 12.00 a 608685 -152171 liters
16 to 17 3.00 a 18.0 a 913028 1.20 a 13.20 a 669554 -243474 liters
17 to 18 3.00 a 21.0 a 1065199 1.20 a 14.40 a 730422 -334777 liters
18 to 19 3.00 a 24.0 a 1217370 1.20 a 15.60 a 791291 -426080 liters
19 to 20 0.00 a 24.0 a 1217370 1.20 a 16.80 a 852159 -365211 liters
20 to 21 0.00 a 24.0 a 1217370 1.20 a 18.00 a 913028 -304343 liters
21 to 22 0.00 a 24.0 a 1217370 1.20 a 19.20 a 973896 -243474 liters
22 to 23 0.00 a 24.0 a 1217370 1.20 a 20.40 a 1034765 -182606 liters
23 to 24 0.00 a 24.0 a 1217370 1.20 a 21.60 a 1095633 -121737 liters
0 to 1 0.00 a 24.0 a 1217370 0.00 a 21.60 a 1095633 -121737 liters
1 to 2 0.00 a 24.0 a 1217370 0.00 a 21.60 a 1095633 -121737 liters
2 to 3 0.00 a 24.0 a 1217370 0.00 a 21.60 a 1095633 -121737 liters
3 to 4 0.00 a 24.0 a 1217370 1.20 a 22.80 a 1156502 -60869 liters
4 to 5 0.00 a 24.0 a 1217370 1.20 a 24.00 a 1217370 0 liters
Total Demand= 24.0 24.0 Total surplus= 0.0 liters
Total deficit= -426080 liters
(Total Surplus + Total Deficit) Total Storage required = 426080 liters
Hence, capacity of ESR required = 430000 liters
Capacity as % of total Demand = 35.32%
Say Capacity as 50% of total Demand = 610000 liters
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
Cummulative
(Out-Flow) in
Cummulativ
Cummulativ
Amount of
Surplus or
(out-flow)
Deficit(-)
(in-flow)
e Supply
Demand
water in
Demand
Demand
in liters
Supply
Hourly
Hourly
Supply
liters
liters
Timings
e
5 to 6 3.00 a 3.0 a 152171 1.20 a 1.20 a 60869 -91303 liters
6 to 7 3.00 a 6.0 a 304343 1.20 a 2.40 a 121737 -182606 liters
7 to 8 3.00 a 9.0 a 456514 1.20 a 3.60 a 182606 -273908 liters
8 to 9 3.00 a 12.0 a 608685 1.20 a 4.80 a 243474 -365211 liters
9 to 10 0.00 a 12.0 a 608685 1.20 a 6.00 a 304343 -304343 liters
10 to 11 0.00 a 12.0 a 608685 1.20 a 7.20 a 365211 -243474 liters
11 to 12 0.00 a 12.0 a 608685 1.20 a 8.40 a 426080 -182606 liters
12 to 13 0.00 a 12.0 a 608685 1.20 a 9.60 a 486948 -121737 liters
13 to 14 0.00 a 12.0 a 608685 0.00 a 9.60 a 486948 -121737 liters
14 to 15 0.00 a 12.0 a 608685 1.20 a 10.80 a 547817 -60869 liters
15 to 16 3.00 a 15.0 a 760856 1.20 a 12.00 a 608685 -152171 liters
16 to 17 3.00 a 18.0 a 913028 1.20 a 13.20 a 669554 -243474 liters
17 to 18 3.00 a 21.0 a 1065199 1.20 a 14.40 a 730422 -334777 liters
18 to 19 3.00 a 24.0 a 1217370 1.20 a 15.60 a 791291 -426080 liters
19 to 20 0.00 a 24.0 a 1217370 1.20 a 16.80 a 852159 -365211 liters
20 to 21 0.00 a 24.0 a 1217370 1.20 a 18.00 a 913028 -304343 liters
21 to 22 0.00 a 24.0 a 1217370 1.20 a 19.20 a 973896 -243474 liters
22 to 23 0.00 a 24.0 a 1217370 1.20 a 20.40 a 1034765 -182606 liters
23 to 24 0.00 a 24.0 a 1217370 1.20 a 21.60 a 1095633 -121737 liters
0 to 1 0.00 a 24.0 a 1217370 0.00 a 21.60 a 1095633 -121737 liters
1 to 2 0.00 a 24.0 a 1217370 0.00 a 21.60 a 1095633 -121737 liters
2 to 3 0.00 a 24.0 a 1217370 0.00 a 21.60 a 1095633 -121737 liters
3 to 4 0.00 a 24.0 a 1217370 1.20 a 22.80 a 1156502 -60869 liters
4 to 5 0.00 a 24.0 a 1217370 1.20 a 24.00 a 1217370 0 liters
Total Demand= 24.0 24.0 Total surplus= 0.0 liters
Total deficit= -426080 liters
(Total Surplus + Total Deficit) Total Storage required = 426080 liters
Hence, capacity of ESR required = 430000 liters
Capacity as % of total Demand = 35.32%
Say Capacity as 50% of total Demand = 610000 liters
200 43,326
250 9,855
DI K-7
300 -
350 -
90 397,034
110 78,291
140 41,429
160 26,185
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 Total Nos. of G.P.-12
32,853,338.98
4 Pumping Hours 18
Total Annual Units consumed ( B.H.P.x pumping hours x 0.746
5 3,097,571.04
x 365)
6 Rate of electricity(Rs. Per Unit) 6
D For ESRs.
1 Keyman cum chaukidar (13) Nos. ESR x 2 nos each x @ 326.30 /day 3,096,587
7,867,320
Total
Say Total 7,867,320
S.No-357-ii Discharge-7010 lpm ,Head-26 m,80 HP (1W +1S) HP 180 11,607 2,089,260
5 363 ii Star Delta Control Pannel with APFC arrangment. HP 2 1,786 3,572
6 363 iii A T S control pannel HP 2 2,679 5,358
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,
7 S.No.362 Km 0.39 305,357 119,089
metering etc .In other states or market rate is about 6
Lakh per km.(from WTP to Intake Well.)
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 but
20
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 2 1,786 3,572
6 363 iii A T S control pannel HP 2 2,679 5,358
Soft starter with six wire bypass arrangement up to 300
7 363 iv HP 2 1,339 2,678
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 connection,
9 S.No.362 Km 5.50 305,357 1,679,464
metering etc .In other states or market rate is about 6
Lakh per km.
Say Total 7,188,188
External Electrification @ 10% 1,221,992
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 300
7 363 iv HP 5 1,339 6,695
HP.
Cost for provision of LT/HT Line from the nearest
available power source including electrical connection,
8 S.No.362 Km 6.50 305,357 1,984,821
metering etc .In other states or market rate is about 6
Lakh per km.
Say Total 4,422,522
External Electrification @ 10% 619,154
DI K-9 ,Dia 100 mm (tytan jointing ) (Length/5 M av.) nos. 4,960 110.02 545,699.20
DI K-9 ,Dia 150 mm (tytan jointing ) (Length/5 M av.) nos. 3,930 150.71 592,290.30
DI K-9 ,Dia 200 mm (tytan jointing ) (Length/5 M av.) nos. 3,253 179.44 583,718.32
DI K-9 ,Dia 250 mm (tytan jointing ) (Length/5 M av.) nos. 869 179.44 155,933.36
DI K-9 ,Dia 300 mm (tytan jointing ) (Length/5 M av.) nos. 1,155 189.58 218,964.90
DI K-9 ,Dia 350 mm (tytan jointing ) (Length/5 M av.) nos. 1,689 264.07 446,014.23
DI K-9 ,Dia 400 mm (tytan jointing ) (Length/5 M av.) nos. 1,545 264.07 407,988.15
DI K-9 ,Dia 450 mm (tytan jointing ) (Length/5 M av.) nos. - 297.22 -
DI K-9 ,Dia 500 mm (tytan jointing ) (Length/5 M av.) nos. - 310.22 -
DI K-9 ,Dia 600 mm (tytan jointing ) (Length/5 M av.) nos. - 424.10 -
Providing and supplying ISI standard D.I. specials for D.I.
pipes including ED,CST, all taxes etc complete as per IS
Attached pipe Rate KG 38,665 239.36 9,254,854.40
9523 but excluding freight @ 5%.(incluiding C.P & OHC.)
Annexure A, Page -5 , S Cost of CI Double flange Air valve. 50 mm Dia (P.N. -1.6)
6 Each 130 6,274.01 815,621.23
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.
Taken as 80% of total earth work i.e Each 60,480.98 108.68 6,573,073.21
Attached Annexure - A , ( Non Schedule Item Rates Approved by Deptt vide Letter No.
9
8611 Dated 06.06.2016 ),Page -2 , S No. 17
17 iii DI-K7 Dia 200 Length (tytan jointing ) (Length/5 M av.) nos. 8,665 179.44 1,554,847.60
17 iv DI-K7 Dia 250 Length (tytan jointing ) (Length/5 M av.) nos. 1,971 179.44 353,676.24
17v DI-K7 Dia 350 Length (tytan jointing ) (Length/5 M av.) nos. - 264.07 -
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 — 659.880 1319.760 2639.519 0.00
Bags 19408.23 X1440 Cement in KG — 950227.006
Cement
1440 kg/m3 Cement in MT— 950.23
MS rod Kg 0.000
MS rod MT 0.000
Total MT 950.227
say 950.40 1319.800 2639.600 0.000
W1 (2X1.4X0.45=1.26)
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 position ,
10 R.A.2018
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 position
10 R.A.2018
, 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
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
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
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
Providing average 115 mm thick lime tracing (24 lime :36 shurki :100 brick khoa ) well
beaten and compacted including maintaing proper level & slope ,making ghundi with
finishing treatment ,cost of carriage , curing ,royalty & taxes all complete as per
21 specification & direction Of E/I
Room (2 X4.1 X 4.1 =33.62)
Kitchen (2 X 2.65 X2.3 =12.19)
Varandh (1 X5.95 X1.98 =11.751)
Laboratory (1 X 2.755 X1.15 =3.168) Sqm 60.759 633.63 38498.73
Filling foundation & plinth with excavated earth materials including watering and
R.A.2018
22 ramming(2/3rd rate of respective item)
In foundation trenches 20 % of earth work quantity Item no1
Room (2 X 3.6 X3X0.325 =7.020)
(2x0.85X0.6x0.325 =0.332)
Kitchen (2 X2.4 X 1.8 X0.325=2.808)
Varandh (2 X2.85X1.725X0.325 =3.196)
A) 500 mm dia 10 mm thk (For Casing) (4 Nos.) (40 Mx8=320 M) 320 m 7,570 2,422,400.00
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.
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