Kelgaon Working Estimate 03.2.22

MAHARASHTRA JEEVAN PRADHIKARAN JAL JEEVAN MISSION YIS LLP.
FORTRESS INFRACON LTD (JV)
Maharashtra Jeevan Pradhikaran Circle, Aurangabad

Maharashtra Jeevan Pradhikaran Division, Aurangabad
Name of Scheme - kelgaon and 2 Villages R.R.W.S.Scheme
Dist. Aurangabad (Under Jal Jeevan Mission)
Population Forecasting for Kelgaon
DATA:-
Incremental
Increase in Rate of Growth per
Year Population increase in
Decade Decade
Decade
1981 1530
617 0.4033
1991 2147 -247
370 0.1723
2001 2517 69
439 0.1744
2011 2956
Total 9150 1426 -178 Rg =

Average 2288 475 -89 0.2300
Population Projection :-
Arithmetical Increamental Geometric Population

Year Increase Increase Progression Projected( Average of AI
Method Method Method and II)
2021 3431 3342 3636 3533
2022 3479 3376 3712 3595
2023 3526 3409 3790 3658
2024 3574 3440 3869 3721
2025 3621 3471 3950 3785
2026 3669 3502 4032 3850
2027 3716 3531 4117 3916
2028 3764 3559 4203 3983
2029 3811 3587 4291 4051
2030 3859 3613 4381 4120
2031 3906 3639 4472 4189
2032 3954 3664 4566 4260
2033 4001 3688 4661 4331
2034 4049 3711 4759 4404
2035 4096 3733 4858 4477
2036 4144 3754 4960 4552
YIS LLP, Aurangabad Executive Engineer Division MJP,Auragabad

MAHARASHTRA JEEVAN PRADHIKARAN JAL JEEVAN MISSION YIS LLP.FORTRESS INFRACON LTD (JV)

Year Increase Increase Progression Projected( Average of AI
Method Method Method and II)
2037 4191 3774 5064 4627

2038 4239 3794 5169 4704
2039 4286 3813 5278 4782
2040 4334 3830 5388 4861
2041 4381 3847 5501 4941
2042 4429 3863 5616 5022
2043 4476 3878 5733 5105
2044 4524 3892 5853 5188
2045 4571 3905 5976 5273
2046 4619 3918 6101 5360
2047 4666 3929 6228 5447
2048 4714 3940 6358 5536
2049 4761 3949 6491 5626
2050 4809 3958 6627 5718
2051 4856 3966 6766 5811
2052 4904 3973 6907 5905
2053 4951 3979 7052 6001
2054 4999 3984 7199 6099

Pahur Peth Pahur Kasbe Gram Panchayat Annexure
Err:509
Err:509
INSTITUTIONAL DEMAND
Particular Pahur Peth Savangi KharchanePahur Kasbe Combined
LPCD (As per

A Institutional Demand Water Requirement (Liters)
CPHEEO Norms)
Pahur Peth
1. Schools/ Colleg 1293 Students 45 58185 Ltrs.
2. Offices 57 Employes 45 2565 Ltrs.
3. Hospital 27 Beds 340 9180 Ltrs.
4. Restaurants 230 Seats 70 16100 Ltrs.
Pahur Kasbe Ltrs.
1. Schools/ Colleg 2643 Students 45 118935 Ltrs.
2. Offices 111 Employes 45 4995 Ltrs.
3. Hospital 83 Beds 340 28220 Ltrs.
4. Restaurants 345 Seats 70 24150 Ltrs.
Total Daily Net Institutional Dem 86030 176300 262330 Ltrs.
B. Industrial Demand
Pahur Peth 17 Units 5000 85000
Pahur Kasbe 0 Units 0.000
85000 0.000 85000 Ltrs.
C) Total Gross Demand For 2021 171030 176300 347330 Ltrs.

2024 180131 #REF! #REF! #REF! #REF! Ltrs.
YIS, LLP EXECUTIVE ENGINEERMJP DIVISION JALGAON.

MAHARASHTRA JEEVAN PRADHIKARAN JAL JEEVAN MISSION YIS LLP FORTRESS INFRACON LTD JV

Err:509
Walandi Water Supply Scheme
Tq. Deoni Dist. Latur
TOTAL DESIGN POPULATION
Total
Sr. No. Stage / Year Walandi
Population
1 2011 Census Figure 2956 2956
2 Present Stage Year 2024 3721 3721
3 Intermediate Stage Year 2039 4782 4782
4 Design Stage Year 2054 6099 6099
Total Population


Population Forecasting for Adharwadi + Adharwadi Tanda
DATA:-
Incremental
Decade Decade
Decade
1981 412
60 0.1456
1991 472 -55
5 0.0106
2001 477 517
522 1.0943
2011 999
Total 2360 587 462 Rg =

Average 590 196 231 0.1190

Year Increase Increase Progression Projected( Average of
Method Method Method AI and II)
2021 1195 1426 1118 1246
2022 1215 1481 1131 1276
2023 1234 1539 1143 1306
2024 1254 1599 1156 1336
2025 1273 1661 1169 1368
2026 1293 1726 1183 1401
2027 1313 1793 1196 1434
2028 1332 1862 1209 1468
2029 1352 1934 1223 1503
2030 1371 2008 1237 1539
2031 1391 2084 1251 1575
2032 1411 2163 1265 1613
2033 1430 2243 1279 1651
2034 1450 2326 1294 1690
2035 1469 2412 1308 1730


Year Increase Increase Progression Projected( Average of
Method Method Method AI and II)
2036 1489 2500 1323 1771

2037 1509 2590 1338 1812
2038 1528 2682 1353 1855
2039 1548 2777 1369 1898
2040 1567 2874 1384 1942
2041 1587 2973 1400 1987
2042 1607 3075 1416 2032
2043 1626 3179 1432 2079
2044 1646 3285 1448 2126
2045 1665 3393 1464 2174
2046 1685 3504 1481 2223
2047 1705 3617 1497 2273
2048 1724 3733 1514 2324
2049 1744 3851 1532 2375
2050 1763 3971 1549 2428
2051 1783 4093 1566 2481
2052 1803 4218 1584 2535
2053 1822 4345 1602 2590
2054 1842 4474 1620 2645



Population Forecasting for Korhala + Korhala Tanda
DATA:-
Incremental
Decade Decade
Decade
1981 224
86 0.3839
1991 310 -165
-79 -0.2548
2001 231 342
263 1.1385
2011 494
Total 1259 270 177 Rg =

Average 315 90 89 -0.4810
Arithmetical Increamental Geometric

Population Projected
Year Increase Increase Progression
( Average of AI and II)
Method Method Method
2021 584 673 256 628
2022 593 695 240 644
2023 602 719 225 660
2024 611 743 211 677
2025 620 769 197 694
2026 629 795 185 712
2027 638 822 173 730
2028 647 850 162 749
2029 656 879 152 768
2030 665 909 142 787
2031 674 940 133 807
2032 683 971 125 827
2033 692 1004 117 848
2034 701 1037 109 869
2035 710 1071 102 891

Arithmetical Increamental Geometric

Population Projected
Year Increase Increase Progression
( Average of AI and II)
Method Method Method
2036 719 1106 96 913

2037 728 1142 90 935
2038 737 1179 84 958
2039 746 1217 79 981
2040 755 1255 74 1005
2041 764 1295 69 1030
2042 773 1335 65 1054
2043 782 1377 61 1079
2044 791 1419 57 1105
2045 800 1462 53 1131
2046 809 1506 50 1157
2047 818 1551 47 1184
2048 827 1597 44 1212
2049 836 1643 41 1240
2050 845 1691 38 1268
2051 854 1739 36 1297
2052 863 1788 34 1326
2053 872 1838 31 1355
2054 881 1889 29 1385


Forecasted Population for Villages
Base stage Intermediate stage Ultimate stage

Village
population (2024) population (2039) population(2054)
KELGAON 3721 4782 6099

ADHARWADI +
1336 1898 2645
ADHARWADI TANDA
KORHALA +
677 981 1385
KORHALA TANDA
Total 5734 7661 10129


Cattle Demand Statement of Kelgaon
Population as per Rate of Daily Cattle
Type of
S.N. Animal Husbandary Supply as Water
Cattle
Census 2019 per GR Demand
1 Cows 896 35 31360
2 buffalo 425 35 14875
3 sheep 2 3 6
4 goat 1163 3 3489
5 pig 0 3 0
Total 49730
Demand for 2024 (5% more than 2019) 52217

Cattle Demand Statement of Adharwadi + Adharwadi Tanda
Type of
Cattle
1 Cows 629 35 22015
2 buffalo 112 35 3920
3 sheep 46 3 138
4 goat 1024 3 3072
5 pig 0 3 0
Total 29145

Cattle Demand Statement of Korhala + Korhala Tanda
Type of
Cattle
1 Cows 157 35 5495
2 buffalo 15 35 525
3 sheep 0 3 0
4 goat 215 3 645
5 pig 0 3 0
Total 6665


Total Cattle Demand
5% Inc 10% Inc 20% Inc
over over over
Total Cattle 2019 base base
S.N. village_name Demand in Total in Total in Total in
liters (2019) liters liters liters
(2024) (2039) (2054)
1 Kelgaon 49730 52217 57438 62660
Adharwadi +
2 Adharwadi 29145 30602 33662 36723
Tanda
Korhala +
3 6665 6998 7698 8398
Korhala Tanda
89817 98799 107780


Institutional Demand
Rate of
Water
Sr. Type of Demand
Numbers Unit Supply
No. Institutes (liters)
(liters per
day)
1 Floating 264 souls 15 3960
School/College
2 1318 Students 15 19770
Kelgaon
School/College
3 229 Students 15 3435
Adharwaadi
School/College
4 108 Students 15 1620
korhala
Total Institutional Demand 28785


Total Demand Calculations of Kelgaon & 2 Villages
Domestic Demand at Demand Annual Water
Cattle Institutiona
Demand Distributio (with 15 % Reservation
Year Souls Demand l Demand
@ 55 n system losses) in Required
in liters liters
LPCD in MLD MLD (Mm3)
2024 5734 315370 89817 28785 0.43 0.51 0.19
2025 5862 322410 90414 29428 0.44 0.52 0.19
2026 5991 329505 91015 30075 0.45 0.53 0.19
2027 6119 336545 91611 30718 0.46 0.54 0.20
2028 6248 343640 92213 31365 0.47 0.55 0.20
2029 6376 350680 92809 32008 0.48 0.56 0.20
2030 6505 357775 93411 32655 0.48 0.57 0.21
2031 6633 364815 94007 33298 0.49 0.58 0.21
2032 6762 371910 94608 33946 0.50 0.59 0.21
2033 6890 378950 95205 34588 0.51 0.60 0.22
2034 7019 386045 95806 35236 0.52 0.61 0.22
2035 7147 393085 96403 35878 0.53 0.62 0.23
2036 7276 400180 97004 36526 0.53 0.63 0.23
2037 7404 407220 97601 37168 0.54 0.64 0.23
2038 7533 414315 98202 37816 0.55 0.65 0.24

2039 7661 421355 98799 38459 0.56 0.66 0.24
2040 7826 430430 99399 39287 0.57 0.67 0.24
2041 7990 439450 99996 40110 0.58 0.68 0.25
2042 8155 448525 100596 40939 0.59 0.69 0.25
2043 8319 457545 101193 41762 0.60 0.71 0.26
2044 8484 466620 101794 42590 0.61 0.72 0.26
2045 8648 475640 102391 43413 0.62 0.73 0.27
2046 8813 484715 102991 44242 0.63 0.74 0.27
2047 8977 493735 103588 45065 0.64 0.76 0.28
2048 9142 502810 104188 45893 0.65 0.77 0.28
2049 9306 511830 104785 46717 0.66 0.78 0.28
2050 9471 520905 105386 47545 0.67 0.79 0.29
2051 9635 529925 105983 48368 0.68 0.81 0.29


Cattle Institutiona
in liters liters
2052 9800 539000 106583 49197 0.69 0.82 0.30
2053 9964 548020 107180 50020 0.71 0.83 0.30
2054 10129 557095 107780 50848 0.72 0.84 0.31


Demand Calculations for Kelgaon
Cattle Institutiona
in liters liters
2024 3721 204655 52217 23730 0.28 0.33 0.12
2025 3792 208560 52566 24183 0.29 0.34 0.12
2026 3862 212410 52910 24629 0.29 0.34 0.12
2027 3933 216315 53260 25082 0.29 0.35 0.13
2028 4004 220220 53609 25535 0.30 0.35 0.13
2029 4075 224125 53959 25988 0.30 0.36 0.13
2030 4145 227975 54303 26434 0.31 0.36 0.13
2031 4216 231880 54653 26887 0.31 0.37 0.13
2032 4287 235785 55002 27340 0.32 0.37 0.14
2033 4358 239690 55351 27792 0.32 0.38 0.14
2034 4428 243540 55696 28239 0.33 0.39 0.14
2035 4499 247445 56045 28692 0.33 0.39 0.14
2036 4570 251350 56395 29144 0.34 0.40 0.14
2037 4641 255255 56744 29597 0.34 0.40 0.15
2038 4711 259105 57089 30044 0.35 0.41 0.15

2039 4782 263010 57438 30496 0.35 0.41 0.15
2040 4870 267850 57787 31058 0.36 0.42 0.15
2041 4958 272690 58136 31619 0.36 0.43 0.16
2042 5045 277475 58481 32174 0.37 0.43 0.16
2043 5133 282315 58830 32735 0.37 0.44 0.16
2044 5221 287155 59179 33296 0.38 0.45 0.16
2045 5309 291995 59528 33857 0.39 0.45 0.17
2046 5397 296835 59877 34418 0.39 0.46 0.17
2047 5484 301620 60221 34973 0.40 0.47 0.17
2048 5572 306460 60570 35534 0.40 0.47 0.17
2049 5660 311300 60919 36096 0.41 0.48 0.18
2050 5748 316140 61268 36657 0.41 0.49 0.18
2051 5836 320980 61617 37218 0.42 0.49 0.18


Cattle Institutiona
in liters liters
2052 5923 325765 61962 37773 0.43 0.50 0.18
2053 6011 330605 62311 38334 0.43 0.51 0.19
2054 6099 335445 62660 38895 0.44 0.51 0.19


Err:509
Err:509
Villagewise Tank Demand
Daily Daily Other Daily
Population Daily Total
Domestic Demand in Demand with Design
Rate of of ultimate Cattle Daily
Village Demand of liters 10 % losses demand for
Supply stage Demand demand
ultimate stage (Institutional for ESR ESR in (LPS)
(2039) in liters in liters
(2039) in liters ) (MLD)
Walandi 55 4782 263010 57439 30496 350945 0.39 4.51
Total 4.51
Total Storage reqiured 206438

Exsiting ESR Capacity (120000) Constructed in Year 2000 120000
Required Capacity 86438
Hence Provide ESR of Capacity 87000

Err:509
Err:509
Water Demand Calculation
Net Gross Gross
Population
Years Demand in Demand in Demand
in souls
MLD MLD in Mm³
1 2024 3721 0.28 0.33 0.12
2 2031 4189 0.31 0.37 0.13
2 2039 4782 0.35 0.41 0.15

3 2054 6099 0.44 0.51 0.19

Demand Calculations for Adharwadi + Adharwadi Tanda
Cattle Institutiona
in liters liters
2024 1336 73480 30602 3435 0.11 0.13 0.05
2025 1373 75515 30804 3530 0.11 0.13 0.05
2026 1411 77605 31011 3628 0.11 0.13 0.05
2027 1448 79640 31212 3723 0.11 0.13 0.05
2028 1486 81730 31419 3821 0.12 0.14 0.05
2029 1523 83765 31621 3916 0.12 0.14 0.05
2030 1561 85855 31827 4013 0.12 0.14 0.05
2031 1598 87890 32029 4109 0.12 0.15 0.05
2032 1636 89980 32236 4206 0.13 0.15 0.05
2033 1673 92015 32437 4301 0.13 0.15 0.06
2034 1711 94105 32644 4399 0.13 0.15 0.06
2035 1748 96140 32846 4494 0.13 0.16 0.06
2036 1786 98230 33053 4592 0.14 0.16 0.06
2037 1823 100265 33254 4687 0.14 0.16 0.06
2038 1861 102355 33461 4785 0.14 0.17 0.06

2039 1898 104390 33662 4880 0.14 0.17 0.06
2040 1948 107140 33867 5009 0.15 0.17 0.06
2041 1998 109890 34072 5137 0.15 0.18 0.06
2042 2047 112585 34273 5263 0.15 0.18 0.07
2043 2097 115335 34478 5392 0.16 0.18 0.07
2044 2147 118085 34683 5520 0.16 0.19 0.07
2045 2197 120835 34887 5649 0.16 0.19 0.07
2046 2247 123585 35092 5777 0.16 0.19 0.07
2047 2296 126280 35293 5903 0.17 0.20 0.07
2048 2346 129030 35498 6032 0.17 0.20 0.07
2049 2396 131780 35703 6160 0.17 0.20 0.07
2050 2446 134530 35907 6289 0.18 0.21 0.08
2051 2496 137280 36112 6417 0.18 0.21 0.08


Cattle Institutiona
in liters liters
2052 2545 139975 36313 6543 0.18 0.22 0.08
2053 2595 142725 36518 6672 0.19 0.22 0.08
2054 2645 145475 36723 6801 0.19 0.22 0.08


Demand Calculations for Korhala + Korhala Tanda
Cattle Institutiona
in liters liters
2024 677 37235 6998 1620 0.05 0.05 0.02
2025 697 38335 7044 1668 0.05 0.06 0.02
2026 718 39490 7093 1718 0.05 0.06 0.02
2027 738 40590 7139 1766 0.05 0.06 0.02
2028 758 41690 7185 1814 0.05 0.06 0.02
2029 778 42790 7231 1862 0.05 0.06 0.02
2030 799 43945 7279 1912 0.05 0.06 0.02
2031 819 45045 7325 1960 0.05 0.06 0.02
2032 839 46145 7371 2008 0.06 0.07 0.02
2033 859 47245 7417 2056 0.06 0.07 0.02
2034 880 48400 7466 2106 0.06 0.07 0.02
2035 900 49500 7512 2154 0.06 0.07 0.03
2036 920 50600 7558 2201 0.06 0.07 0.03
2037 940 51700 7604 2249 0.06 0.07 0.03
2038 961 52855 7652 2300 0.06 0.07 0.03

2039 981 53955 7698 2347 0.06 0.08 0.03
2040 1008 55440 7745 2412 0.07 0.08 0.03
2041 1035 56925 7792 2477 0.07 0.08 0.03
2042 1062 58410 7838 2541 0.07 0.08 0.03
2043 1089 59895 7885 2606 0.07 0.08 0.03
2044 1116 61380 7932 2670 0.07 0.08 0.03
2045 1143 62865 7979 2735 0.07 0.09 0.03
2046 1170 64350 8025 2800 0.08 0.09 0.03
2047 1196 65780 8071 2862 0.08 0.09 0.03
2048 1223 67265 8117 2927 0.08 0.09 0.03
2049 1250 68750 8164 2991 0.08 0.09 0.03
2050 1277 70235 8211 3056 0.08 0.10 0.03
2051 1304 71720 8258 3120 0.08 0.10 0.04


Cattle Institutiona
in liters liters
2052 1331 73205 8304 3185 0.08 0.10 0.04
2053 1358 74690 8351 3250 0.09 0.10 0.04
2054 1385 76175 8398 3314 0.09 0.10 0.04


Distribution Demand
Daily Design Demand for
Daily ESR and Annual
Domestic Daily Other demand for
Population Daily Demand Dist. Water
Demand of Demand in Total Daily DS in l/s with
Rate of of ultimate Cattle with 15 %
Village ultimate liters demand in peak factor System Reservation
Supply stage Demand losses in
stage (Institution liters and factor for (with Required
(2024) in liters distribution
(2024) in al) additional 15 % losses) (Mm3)
system
liters losses in MLD
KELGAON 55 3721 204655 52217 23730 280602 330119 6.03 0.33 0.12
ADHARWADI +
55 1336 73480 30602 3435 107517 126491 2.31 0.13 0.05
ADHARWADI TANDA
KORHALA +
KORHALA TANDA
55 677 37235 6998 1620 45853 53945 0.99 0.05 0.02
Total 5734 315370 89817 28785 433972 510555 9.33 0.51 0.19


Distribution Demand
Demand
Daily for ESR Annual Design
Daily Daily
Populati Domestic and Dist. Water demand for
Daily Other Demand
on of Demand of Total Daily DS in l/s with
Rate of Cattle Demand with 15 % System Reservati
Village ultimate ultimate demand in peak factor
Supply Demand in liters losses in on
stage stage liters and factor for
in liters (Institutio distribution (with 15 Required
(2039) (2039) in additional
nal) system % losses) (Mm3)
liters losses
in MLD
KELGAON 55 4782 263010 57438 30496 350944 412876 0.41 0.15 7.55
ADHARWADI + 55 1898 104390 33662 4880 142932 168156 0.17 0.06 3.07
ADHARWADI TANDA
KORHALA + 55 981 53955 7698 2347 64001 75295 0.08 0.03 1.38
KORHALA TANDA
Total 7661 421355 98799 37724 557877 656327 0.66 0.24 12.00
Prepared By, ( )
(YIS LLP, Aurangabad) Sectional Engineer
Sub-Divisional Engineer, Executive Engineer,

M.J.P. Sub-Division Aurangabad M.J.P. Division Aurangabad


Distribution Demand
Daily Design Demand for
Daily ESR and Annual
Populati Domestic Daily Other demand for
Daily Demand Dist. Water
on of Demand of Demand in Total Daily DS in l/s with
Rate of Cattle with 15 %
Village ultimate ultimate liters demand in peak factor System Reservation
Supply Demand losses in
stage stage (Institution liters and factor for (with Required
in liters distribution
(2054) (2054) in al) additional 15 % losses) (Mm3)
system
liters losses in MLD
55 6099 335445 62660 38895 437000 514118 9.40 0.51 0.19
KELGAON
ADHARWADI + 2645
55 145475 36723 6801 188998 222351 4.06 0.22 0.08
ADHARWADI TANDA
KORHALA + 1385
55 76175 8398 3314 87887 103397 1.89 0.10 0.04
KORHALA TANDA
Total 10129 557095 107780 49010 713885 839866 15.35 0.84 0.31
Prepared By, ( )



Service Reservoir Capacity Calculation Statement
Demand for
Net
Daily Daily ESR and Annual Total Capacity
Populati Required
Domestic Daily Daily Other Total Demand Dist. Water Required of
on of capacity Proposed
Sr. Rate of Demand of Cattle Demand in Daily with 15 % System Reservatio capacity Existing
Village ultimate for Capacity
No. Supply ultimate Demand liters demand losses in (with n for Service Service
stage Service in liters
stage (2039) in liters (Institutional) in liters distributio 15 % Required Reservoir Reservoir
(2039) Reservoir
in liters n system losses) in (Mm3) in liters in liters
in liters
MLD
1 KELGAON 55 4782 263010 57438 30496 350944 412876 0.41 0.151 206438 0 206438 207000
ADHARWADI +
2 55 1898 104390 33662 4880 142932 168156 0.17 0.061 84078 42000 42078 43000
ADHARWADI
KORHALA +
TANDA
3 55 981 53955 7698 2347 64001 75295 0.08 0.027 37648 0 37648 38000
KORHALA TANDA
Total A+B 7661 421355 98799 37724 557877 656327 0.66 0.240 328164 42000 288000


Statement Showing capacity calculations for WTP
Population of Intermediate Stage
1 7661 Souls
(Year 2039)
2 Requirement at Intermediate Stage 0.66 MLD
3 Hours of Pumping 16 Hours
4 Capacity Required 0.99 MLD
5 Deduct capacity of Existing WTP 0 MLD
7 Proposed WTP capacity 1.00 MLD
Hence Packagetype WTP of 1 MLD capacity is proposed


Name of Scheme - kelgaon and 2 Villages
R.R.W.S.Scheme
Statement Showing capacity calculations for MBR
1 For Proposed MBR 7661 Souls
2 Total Demand at intermediate stage of these Thr 0.24 MLD
3 Storage for 2 Hrs as recommended by CPDM 2 Hours
5 Proposed Capacity 31000 Liters
6 FSL of highest MBR 837.00 m
7 Minimum Residual Head Required 3.00 m
9 LSL of MBR to be Keep 837.00 m
10 GL at location of proposed MBR 813.00 m
11 Required Staging hieght of proposed MBR 24.00 m
12 Proposed Container Heigth 4.00 m
13 FSL of the proposed MBR 841.00 m
Hence MBR of capacity 0.31 LL and 24.0 m staging height is proposed.

CALCULATION OF LEAST-COST PIPE SIZE
RAW WATER RISING MAIN IN DI K 9PIPE
Design of Economic Size of Rising Main INPUT DATA

From : Source Kelgaon ===== ============== ========= ======== ======= ====== =========
TO : Lip of Aeration fountain
1) Water requirement : Year Discharge

P I P E D A T A
A. Initial 2024 0.51 mld ------------- ------------ ----------- --------- --------------
B. Intermediate 2039 0.66 mld DIAMETERMATERIAL CLASS HWC RATE
C. Ultimate 2054 0.84 mld MM. Rs/M
------------- ------------ ----------- --------- --------------
2) Pumping main LENGTH 1600 M 100.00 DI K9 140 1102.00
3) Static head for pump ST.HEAD 52.90 M 150.00 DI K9 140 1454.00
4) Design period YEAR 30 yr. 200.00 DI K9 140 1975.00
5) Combined eff. of pump set EFF. % 75 % 250.00 DI K9 140 2660.00
6) Cost of pumping unit Rs./KW 50000 Rs 300.00 DI K9 140 3295.00
7) Interest rate INTEREST 12.00 % 350.00 DI K9 140 4060.00
8) Life of elec. motors P.Yrs 15 yr. 400.00 DI K9 140 4866.00
9) Energy charges P/KWH 750.0 paise 450.00 DI K9 140 5922.00
10) Pumping hours for discharge PUMPING- 16 hrs
the end of 15 years HOURS
====== ======== ====== ============ ======== ======= ======= ========= ======== ======= ====== =========
CALCULATIONS: 1st 15 years 2nd 15 years

1) Discharge at Start OF PERIOD 0.51 mld 0.66 mld
2) Discharge at the end of 15 yrs 0.66 mld 0.84 mld
3) Average Discharge 0.58 mld 0.75 mld
4) Ave.pumping hours during the period 14.22 hrs 14.24 hrs
5) KW required at combined 0.15 * H1 0.19 * H2
efficiency of pumping set
6) Ave.annual charges for electrical
energy Rs. 38939.2 * KW1 39018.3 * KW2
====== ======== ====== ============ ======== ======= ======= ========= ======== ======= ====== =========
TABLE 1 - VELOCITY AND HEADLOSSES FOR DIFFERENT PIPE SIZES
--------- ------------ --------- ------------------- ------------ ----------- ----------- ------------- ------------ ----------- --------- --------------
Total head (m) for 1600 m length
Sr. Pipe Frictional Head Velocity in including 52.90 m static head
No. Size in loss per m/s
mm. 1000 m 1st stage flow 2nd stage flow
1st 2nd 1st 2nd Frictional Total Frictional Total

stage stage stage stage loss Other* losses loss Other* losses
flow flow flow flow losses H1 losses H2
--------- ------------ --------- ------------------- ------------ ----------- ----------- ------------- ------------ ----------- --------- --------------
1 100 21.21 33.56 1.45 1.86 33.93 3.39 90.22 53.69 5.37 111.96
2 150 2.94 4.66 0.65 0.83 4.71 0.47 58.08 7.45 0.75 61.10
3 200 0.73 1.15 0.36 0.47 1.16 0.12 54.18 1.84 0.18 54.92
4 250 0.24 0.39 0.23 0.30 0.39 0.04 53.33 0.62 0.06 53.58
5 300 0.10 0.16 0.16 0.21 0.16 0.02 53.08 0.25 0.03 53.18
6 350 0.05 0.08 0.12 0.15 0.08 0.01 52.98 0.12 0.01 53.03
7 400 0.02 0.04 0.09 0.12 0.04 0.00 52.94 0.06 0.01 52.97
8 450 0.01 0.02 0.07 0.09 0.02 0.00 52.92 0.04 0.00 52.94
>>> * Other losses = 10% of frictional loss
====== ======== ====== ============ ======== ======= ======= ========= ======== ======= ====== =========
TABLE 2 - KILOWATTS & COST OF PUMP SETS REQUIRED FOR DIFFERENT PIPE SIZES AND PIPE CO
--------- ------------ --------- ------------------- ------------ ----------- ----------- ------------- ------------ ----------- --------- --------------
1st stage flow of 2nd stage flow of Cost Cost
0.66 liters/day 0.84 liters/day of of
pipe 1600
PIPE Class H1 Kw Pump H2 Kw Pump per meter
Size of Total req'd Cost @ Rs Total req'd Cost @ Rs unit pipe
Sr. in PIPE head plus % 50000 head plus % 50000 length line
No. mm in 100 per kw in 100 per kw THS
meters standby Rs THS meters standby Rs THS ( Rs ) ( Rs )
--------- ------------ --------- ------------------- ------------ ----------- ----------- ------------- ------------ ----------- --------- --------------
1 100 K9 90.00 27 1350 112.00 43 2150 1102 1763.2
2 150 K9 58.00 17 850 61.00 23 1150 1454 2326.4
3 200 K9 54.00 16 800 55.00 21 1050 1975 3160
4 250 K9 53.00 16 800 54.00 21 1050 2660 4256
5 300 K9 53.00 16 800 53.00 20 1000 3295 5272
6 350 K9 53.00 16 800 53.00 20 1000 4060 6496
7 400 K9 53.00 16 800 53.00 20 1000 4866 7785.6
8 450 K9 53.00 16 800 53.00 20 1000 5922 9475.2
====== ======== ====== ============ ======== ======= ======= ========= ======== ======= ====== =========
TABLE 3 - COMPARATIVE STATEMENT OF OVERALL COST OF PUMPING MAIN FOR DIFFERENT PIPE SIZES
--------- ------------ --------- ------------------- ------------ ----------- ----------- ------------- ------------ ----------- --------- --------------
1st stage flow 0.66 mld 2nd stage flow 0.84 mld
GRAND
TOTAL
of
Cost Annual Capitalised Capitalise Cost Annual Capitalised Capitalise Capitalis PIPE
of Energy Energy Total of Energy Energy Total cost SIZE
Sr. pump Charges Charges Cost pump Charges Charges Cost for in
No. sets sets 30 yrs (mm)
THS THS THS THS THS THS THS THS THS
( Rs ) ( Rs ) ( Rs ) ( Rs ) ( Rs ) ( Rs ) ( Rs ) ( Rs ) ( Rs )
--------- ------------ --------- ------------------- ------------ ----------- ----------- ------------- ------------ ----------- --------- --------------
1 1350 526 3583 6696 2150 839 5714 1437 8133 100.00
2 850 331 2254 5430 1150 449 3058 769 6199 150.00
3 800 312 2125 6085 1050 410 2792 702 6787 200.00
4 800 312 2125 7181 1050 410 2792 702 7883 250.00
5 800 312 2125 8197 1000 390 2656 668 8865 300.00
6 800 312 2125 9421 1000 390 2656 668 10089 350.00
7 800 312 2125 10711 1000 390 2656 668 11379 400.00
8 800 312 2125 12400 1000 390 2656 668 13068 450.00
*** TABLE 3 shows that the most economical size=
150 mm costing CAPITALISED Rs. 6199 thousands 150 MM DI K-9 PIPE IS PROPOSED
==== ====== ============ =============================
WATER HAMMER CALCULATIONS OF DI PIPES (K-9) From WTP Sump to KELGAON WTP.
DESIGNED DISCHARGE IN MLD 1.263

Highest GL at Chainage 767.500
Lowest GL at Chainage 730.000
STATIC HEAD IN M 37.50
LENGTH IN M 1600.00
RESIDUAL HEAD IN M 4
C value 140
VELOCITY
D.I. PIPE THICKNESS NORMAL RATE OF WORKING ALLO. OF WATER TOTAL ALLOWABLE SUITABILITY
DIA VELOCITY FRICTION PR PR. WAVE PR HAMMER PR PR.
IN MM IN MM M/S (C=140) TRAVEL

A
100 6 1.86 33.56 100.57 652.64 1299.25 246.64 347.20 785.20 NO
150 6 0.83 4.66 49.70 652.64 1247.69 105.27 154.96 785.20 YES
200 6.3 0.47 1.15 43.52 632.24 1210.17 57.43 100.95 754.61 YES
250 6.8 0.30 0.39 42.18 550.66 1184.35 35.97 78.15 662.83 YES
300 7.2 0.21 0.16 41.78 499.67 1160.67 24.48 66.26 601.65 YES
350 7.7 0.15 0.08 29.44 458.88 1143.31 17.72 47.16 550.66 YES
400 8.1 0.12 0.04 41.57 428.29 1126.10 13.36 54.93 520.07 YES
450 8.6 0.09 0.02 41.54 407.90 1113.71 10.44 51.98 489.48 YES
Design of Raw water pumping Machinery for Kelgaon WTP
Sr.No
Discription 2039 2054 unit
.
1 Daily Demand 0.66 0.84 MLD
2 Pumping Hours 16.000 16.000 Hr
3 Design Discharge with 12% losses 1.104 1.415 MLD
4 Design Discharge 12.779 16.373 LPS

5 Efficiency of pump 65.000 65.000 %
6 Length of Rising main DI pipe 1600 1600 M
7 Diameter, Type & class of Pipe 150 150 DI K-9
8 Value of C for DI material 140.000 140.000 DI K-9
9 Calculation of Static Head
a LIP of A/F 767.500 767.500 M
b LSL 714.600 714.600 M

c Static Head (8a-8b) 52.90 52.90 M
Calculation of Frictional Head for

10
DI pipe line
Calculation of Frictional head per M per
a 3.631 5.746
1000 meter 1000M
Frictional head for total length of
b 5.810 9.193 M
Rising main
Add for losses in bends and valve
c 0.58 0.92 M
(10%)
d Total Frictional Head (10+11) 6.39 10.11 M
11 Velocity Head 4.00 4.00 M
12 Total head on pump (8c+12+13) 63.29 67.01 M
Say 64.00 68.00

Total BHP Reqiured (with 30 %
13 21.57 29.26 BHP
overloading) Q*h/(75*n)
Provide 22.50 30.00 BHP
Hence Provide pumps of 22.5 HP in 1 working + 1 stand by arrangement

CALCULATION OF LEAST-COST PIPE SIZE D A T E
PUMPING TRANSMISSION MAIN 07-Jul ###
Design of Economic Size of Pure Water Rising Main. INPUT DATA
From : WTP at Kelgaon
To : Kelgaon ESR P I P E D A T A
A. Initial 2024 0.33 mld

B. Intermediate 2039 0.41 mld DIAMETER MATER- CLASS HWC RATE
C. Ultimate 2054 0.51 mld MM. IAL Rs/M
2) Pumping main LENGTH 220.00 M 100.00 DI K9 140 1102.00

3) Static head for ST.HEAD 23.00 M 150.00 DI K9 140 1454.00
5) Combined eff. of pump set EFF. % 65.00 % 250.00 DI K9 140 2660.00
6) Cost of Pumping Set Rs./KW ### Rs 300.00 DI K9 140 3295.00
7) Interest rate INTERES 12.00 % 350.00 DI K9 140 4060.00
8) Life of elec. motors P.Yrs 15 yr.
9) Energy charges /KWH Unit P/KWH 750.00 paise
10) Pumping hours for discharge PUMPING 16 hrs
at the end of 15 Years HOURS
11) Inflation rate 5.00 %

energy Rs. ### * KW1 ### * KW2
Total head (m) for 220.00 m length

No. Size loss per m/s
in 1000 m 1st stage flow 2nd stage flow
mm. 1st 2nd 1st 2nd Frict- Total Frict- Total

stage stage stage stage ional Other* losses ional Other* losses
flow flow flow flow loss losses H1 loss losses H2
1.00 100.00 8.97 13.46 0.91 1.14 1.97 0.20 25.17 2.96 0.30 26.26
2.00 150.00 1.24 1.87 0.41 0.51 0.27 0.03 23.30 0.41 0.04 23.45
3.00 200.00 0.31 0.46 0.23 0.28 0.07 0.01 23.07 0.10 0.01 23.11
4.00 250.00 0.10 0.16 0.15 0.18 0.02 0.00 23.03 0.03 0.00 23.04
5.00 300.00 0.04 0.06 0.10 0.13 0.01 0.00 23.01 0.01 0.00 23.02
6.00 350.00 0.02 0.03 0.07 0.09 0.00 0.00 23.00 0.01 0.00 23.01
TABLE 2 - KILOWATTS & COST OF PUMP SETS REQUIRED FOR DIFFERENT PIPE SIZES AND PIPE COST
0.41 million liters/day 0.51 liters/day of of
pipe 220.00
Sl. in PIPE head plus % ### head plus % 50000.00 length line
No. mm in 100.00 per kw in 100.00 per kw THS
1 100.00 K9 25.00 5.00 250.00 26.00 7.00 350.00 ### 242.44

2 150.00 K9 23.00 5.00 250.00 23.00 6.00 300.00 ### 319.88
3 200.00 K9 23.00 5.00 250.00 23.00 6.00 300.00 ### 434.50
4 250.00 K9 23.00 5.00 250.00 23.00 6.00 300.00 ### 585.20
5 300.00 K9 23.00 5.00 250.00 23.00 6.00 300.00 ### 724.90
6 350.00 K9 23.00 5.00 250.00 23.00 6.00 300.00 ### 893.20
GRAND
TOTAL
of
Cost Annual Capital- Capital- Cost Annual Capital- Capital- Capital- PIPE
of Energy & ised ised of Energy & ised ised ised SIZE
Sl. pump Maint'nce M & E Total pump Maint'nce M & E Total cost in
No. sets Charges Charges Cost sets Charges Charges Cost for (mm)
30 yrs
1 250 99 877 1369 728 288 2552 599 1968 100.00

2 250 99 877 1447 624 246 2180 512 1959 150.00
3 250 99 877 1562 624 246 2180 512 2074 200.00
4 250 99 877 1712 624 246 2180 512 2224 250.00
5 250 99 877 1852 624 246 2180 512 2364 300.00
6 250 99 877 2020 624 246 2180 512 2532 350.00
*** TABLE 3 shows that the most economical si 150.00 mm cotsing CAPITALI1959.00 thousands
Name of Scheme - kelgaon and 9 Villages R.R.W.S.Scheme in kelgaon sillod
WATER HAMMER CALCULATIONS OF DI PIPES (K-9) From WTP Sump to KELGAON ESR at WTP Premises

Highest Point 782.000
Lowest Point 763.000
LENGTH IN M 220.00
C value 140
VELOCITY

A
100 6 1.14 13.46 26.26 652.64 1299.25 150.59 176.85 785.20 YES
150 6 0.51 1.87 23.45 652.64 1247.69 64.27 87.72 785.20 YES
200 6.3 0.28 0.46 23.11 632.24 1210.17 35.07 58.18 754.61 YES
250 6.8 0.18 0.16 23.04 550.66 1184.35 21.96 45.00 662.83 YES
300 7.2 0.13 0.06 23.02 499.67 1160.67 14.95 37.96 601.65 YES
350 7.7 0.09 0.03 16.27 458.88 1143.31 10.82 27.09 550.66 YES
400 8.1 0.07 0.02 23.00 428.29 1126.10 8.16 31.16 520.07 YES
450 8.6 0.06 0.01 23.00 407.90 1113.71 6.37 29.38 489.48 YES
Design of pure water pumping Machinery for Kelgaon ESR
Sr.No
.
Design Discharge 7.53 9.37 LPS

5 Length of Rising main DI pipe 220.00 220.00 M
a Highest Point 782.000 782.000 M
b LSL 759.000 759.000 M


9
DI pipe line
a 1.362 2.045
1000 meter 1000M
b 0.300 0.450 M
Rising main
c 0.03 0.04 M
(10%)
Say 28.00 28.00

15 5.49 6.87 BHP
Hence Provide Sub pumps of 5 HP in 1 working + 1 stand by arrangement

Name of Scheme - 11 Villages R.R.W.S.Scheme in Kelgaon
Design of Economic Size of Raw Water Rising Main. INPUT DATA
From : VIRGAON WTP
To : VIRGAON ESR P I P E D A T A





1.00 100.00 8.58 12.77 0.89 1.11 0.45 0.05 3.50 0.68 0.07 3.74
2.00 150.00 1.19 1.77 0.40 0.49 0.06 0.01 3.07 0.09 0.01 3.10
3.00 200.00 0.29 0.44 0.22 0.28 0.02 0.00 3.02 0.02 0.00 3.03
4.00 250.00 0.10 0.15 0.14 0.18 0.01 0.00 3.01 0.01 0.00 3.01
5.00 300.00 0.04 0.06 0.10 0.12 0.00 0.00 3.00 0.00 0.00 3.00
6.00 350.00 0.02 0.03 0.07 0.09 0.00 0.00 3.00 0.00 0.00 3.00
pipe 53.00
1 100.00 K9 3.00 1.00 35.00 4.00 1.00 35.00 934.00 49.50

2 150.00 K9 3.00 1.00 35.00 3.00 1.00 35.00 ### 65.30
3 200.00 K9 3.00 1.00 35.00 3.00 1.00 35.00 ### 88.72
4 250.00 K9 3.00 1.00 35.00 3.00 1.00 35.00 ### 119.46
5 300.00 K9 3.00 1.00 35.00 3.00 1.00 35.00 ### 147.98
6 350.00 K9 3.00 1.00 35.00 3.00 1.00 35.00 ### 182.37
GRAND
TOTAL
of
30 yrs
1 35 16 142 227 73 33 292 67 294 100.00

2 35 16 142 242 73 33 292 67 309 150.00
3 35 16 142 266 73 33 292 67 333 200.00
4 35 16 142 296 73 33 292 67 363 250.00
5 35 16 142 325 73 33 292 67 392 300.00
6 35 16 142 359 73 33 292 67 426 350.00
*** TABLE 3 shows that the most economical si 100.00 mm cotsing CAPITALI 294.00 thousands
Prop. 150 mm because of frictional loss per 1000 KM
Prepared By, (I.H. Rathod)

Sub-Divisional Engineer,
Executive Engineer,
M.J.P. Sub-Division
M.J.P. Division Aurangabad
Aurangabad
Sr.No
.

b LSL 778.000 778.000 M


9
DI pipe line
a 1.303 1.940
1000 meter 1000M
b 0.069 0.103 M
Rising main
c 0.01 0.01 M
(10%)
Say 8.00 8.00

15 1.20 1.50 BHP


LENGTH IN M 53.00
C value 140
VELOCITY

A
100 6 1.11 12.77 7.74 652.64 1299.25 146.35 154.09 785.20 YES
150 6 0.49 1.77 7.10 652.64 1247.69 62.46 69.57 785.20 YES
200 6.3 0.28 0.44 7.03 632.24 1210.17 34.08 41.10 754.61 YES
250 6.8 0.18 0.15 7.01 550.66 1184.35 21.35 28.35 662.83 YES
300 7.2 0.12 0.06 7.00 499.67 1160.67 14.53 21.53 601.65 YES
350 7.7 0.09 0.03 4.95 458.88 1143.31 10.51 15.46 550.66 YES
400 8.1 0.07 0.01 7.00 428.29 1126.10 7.93 14.93 520.07 YES
450 8.6 0.05 0.01 7.00 407.90 1113.71 6.20 13.20 489.48 YES
( )
Prepared By, Sectional Engineer
(YIS LLP, Aurangabad)

Kelgaon & 11 Villages RRWSS
Tq.Sillod, Dist. Aurangabad
Design of Gravity DI K-7 pipeline for proposed Adharwadi ESR
1 LSL at WTP Sump 778 m
2 Lip of Aeration fountain 679 m
3 Velocity Head Required 3 m
4 HGL Required at WTP 682 m

5 Length 10.41 km
6 Discharge 0.88 Mld
7 C "VALUE 140
8 Allowable Head Loss (Slope) 8.300 m/1000 m
9 Diameter Required 116.12 mm
10 Adopting Diameter 150 mm
11 Rate of Frictional Loss 2.375 m/1000 m
Total Frictional Loss including
12 27.19 m
losses in specials
Actual Velocity V = 4.567 x
13 10^(-3) x C x (d)^0.63 x 0.31 m/s
(s)^.54
14 HGL at WTP 750.81 m
Residual Pressure available at
15 71.81 M
WTP
16 Suitabilty Yes M
Hence DI Pipe K-7 pipeline of diameter 100 mm is
proposed.
Design of Gravity DI K-7 pipeline for proposed Adharwadi.T
ESR
1 LSL at MBR 778 m
2 ESR @ Dhawda 682 m
4 HGL Required at ESR 685 m

5 Length 7.12 km
7 C "VALUE 140
12 15.59 m
losses in specials

13 0.22 m/s
10^(-3) x C x (d)^0.63 x (s)^.54
14 HGL 762.41 m
15 Residual Pressure available 80.41 M
16 Suitabilty Yes M
Hence DI Pipe K-7 pipeline of diameter 100 mm is proposed.
Design of Gravity DI K-7 pipeline for proposed Korhala ESR
1 LSL at MBR 778 m
2 ESR @Korhala 697 m

5 Length 5.25 km
7 C "VALUE 140
12 10.90 m
losses in specials

13 0.21 m/s
10^(-3) x C x (d)^0.63 x (s)^.54
14 HGL 767.10 m
16 Suitabilty Yes M
Design of Economic Size of Pure Water Rising Main. INPUT DATA
From : Kelgaon WTP
To : Adharwadi MBR P I P E D A T A





1.00 100.00 3.37 5.78 0.54 0.72 14.67 1.47 98.13 25.15 2.51 109.66
2.00 150.00 0.47 0.80 0.24 0.32 2.04 0.20 84.24 3.49 0.35 85.84
3.00 200.00 0.12 0.20 0.13 0.18 0.50 0.05 82.55 0.86 0.09 82.95
4.00 250.00 0.04 0.07 0.09 0.12 0.17 0.02 82.19 0.29 0.03 82.32
5.00 300.00 0.02 0.03 0.06 0.08 0.07 0.01 82.08 0.12 0.01 82.13
6.00 350.00 0.01 0.01 0.04 0.06 0.03 0.00 82.04 0.06 0.01 82.06

pipe 4350.00
1 100.00 K9 98.00 12.00 600.00 110.00 19.00 950.00 ### 4793.70

2 150.00 K9 84.00 11.00 550.00 86.00 15.00 750.00 ### 6324.90
3 200.00 K9 83.00 11.00 550.00 83.00 14.00 700.00 ### 8591.25
4 250.00 K9 82.00 10.00 500.00 82.00 14.00 700.00 ### ###
5 300.00 K9 82.00 10.00 500.00 82.00 14.00 700.00 ### ###
6 350.00 K9 82.00 10.00 500.00 82.00 14.00 700.00 ### ###
GRAND
TOTAL
of
30 yrs
1 600 229 3069 8463 5207 1994 26722 5833 14296 100.00
2 550 210 2814 9689 4111 1574 21094 4605 14294 150.00
3 550 210 2814 11955 3837 1469 19686 4297 16252 200.00
4 500 191 2560 14631 3837 1469 19686 4297 18928 250.00
5 500 191 2560 17393 3837 1469 19686 4297 21690 300.00
6 500 191 2560 20721 3837 1469 19686 4297 25018 350.00
*** TABLE 3 shows that the most economical s 150.00 mm cotsing CAPITA ### thousands
WATER HAMMER CALCULATIONS OF DI PIPES (K-9) From WTP to MBR at Adharwadi

LENGTH IN M 4350
C value 140
VELOCITY

A
100 6 0.72 5.78 135.66 652.64 1299.25 95.41 231.08 785.20 YES
150 6 0.32 0.80 111.84 652.64 1247.69 40.72 152.56 785.20 YES
200 6.3 0.18 0.20 108.95 632.24 1210.17 22.22 131.16 754.61 YES
250 6.8 0.12 0.07 108.32 550.66 1184.35 13.92 122.24 662.83 YES
300 7.2 0.08 0.03 108.13 499.67 1160.67 9.47 117.60 601.65 YES
350 7.7 0.06 0.01 76.41 458.88 1143.31 6.85 83.27 550.66 YES
400 8.1 0.05 0.01 108.03 428.29 1126.10 5.17 113.20 520.07 YES
450 8.6 0.04 0.00 108.02 407.90 1113.71 4.04 112.06 489.48 YES
( )

Design of pure water pumping Machinery for Adharwadi MBR
Sr.No
.

5 Length of Rising main DI pipe 4350 4350 M
b LSL 759.000 759.000 M


9
DI pipe line
a 0.512 0.878
1000 meter 1000M
b 2.228 3.821 M
Rising main
c 0.22 0.38 M
(10%)
Say 89.00 91.00

15 10.47 13.18 BHP
Hence Provide pumps of 10 HP in 1 working + 1 stand by arrangement

Design of Gravity DI K-7 pipeline for proposed Adharwadi ESR
1 LSL at mbr 833 m
2 fsl esr 824 m
4 HGL Required at WTP 827 m

5 Length 0.05 km
7 C "VALUE 140
12 0.05 m
losses in specials
13 10^(-3) x C x (d)^0.63 x 0.14 m/s
(s)^.54
14 HGL at WTP 832.95 m
Residual Pressure available at
15 8.95 M
WTP
16 Suitabilty Yes M
Hence DI Pipe K-7 pipeline of diameter 100 mm is
proposed.
Design of Gravity DI K-7 pipeline for proposed Adharwadi.T ESR
1 LSL at MBR 833 m
2 ESR @ Adharwadi.T 829 m

5 Length 0.88 km
7 C "VALUE 140
12 0.89 m
losses in specials

13 0.14 m/s
10^(-3) x C x (d)^0.63 x (s)^.54
14 HGL 832.11 m
16 Suitabilty Yes M
Design of Gravity DI K-7 pipeline for proposed Korhala ESR
1 LSL at MBR 833 m
2 ESR @Korhala 818 m

5 Length 3.2 km
7 C "VALUE 140
12 3.28 m
losses in specials

13 0.19 m/s
10^(-3) x C x (d)^0.63 x (s)^.54
14 HGL 829.72 m
16 Suitabilty Yes M
Name of Scheme - 11 Villages R.R.W.S.Scheme in Kelgaon
Design of Economic Size of Raw Water Rising Main. INPUT DATA
From : VIRGAON WTP
To : VIRGAON ESR P I P E D A T A





1.00 100.00 0.51 0.84 0.19 0.25 0.03 0.00 9.03 0.04 0.00 9.05
2.00 150.00 0.07 0.12 0.09 0.11 0.00 0.00 9.00 0.01 0.00 9.01
3.00 200.00 0.02 0.03 0.05 0.06 0.00 0.00 9.00 0.00 0.00 9.00
4.00 250.00 0.01 0.01 0.03 0.04 0.00 0.00 9.00 0.00 0.00 9.00
5.00 300.00 0.00 0.00 0.02 0.03 0.00 0.00 9.00 0.00 0.00 9.00
6.00 350.00 0.00 0.00 0.02 0.02 0.00 0.00 9.00 0.00 0.00 9.00
pipe 50.00
1 100.00 K9 9.00 0.00 0.00 9.00 1.00 35.00 934.00 46.70

2 150.00 K9 9.00 0.00 0.00 9.00 1.00 35.00 ### 61.60
3 200.00 K9 9.00 0.00 0.00 9.00 1.00 35.00 ### 83.70
4 250.00 K9 9.00 0.00 0.00 9.00 1.00 35.00 ### 112.70
5 300.00 K9 9.00 0.00 0.00 9.00 1.00 35.00 ### 139.60
6 350.00 K9 9.00 0.00 0.00 9.00 1.00 35.00 ### 172.05
GRAND
TOTAL
of
30 yrs
1 0 0 0 47 73 32 284 65 112 100.00

2 0 0 0 62 73 32 284 65 127 150.00
3 0 0 0 84 73 32 284 65 149 200.00
4 0 0 0 113 73 32 284 65 178 250.00
5 0 0 0 140 73 32 284 65 205 300.00
6 0 0 0 172 73 32 284 65 237 350.00
*** TABLE 3 shows that the most economical si 100.00 mm cotsing CAPITALI 112.00 thousands
Prepared By, (I.H. Rathod)

Sub-Divisional Engineer,
Executive Engineer,
M.J.P. Sub-Division
M.J.P. Division Aurangabad
Aurangabad
Sr.No
.

b LSL 824.000 824.000 M


9
DI pipe line
a 0.555 0.953
1000 meter 1000M
b 0.028 0.048 M
Rising main
c 0.00 0.00 M
(10%)
Say 14.00 14.00

15 0.48 0.64 BHP


LENGTH IN M 50.00
C value 140
VELOCITY

A
100 6 0.25 0.84 13.05 652.64 1299.25 33.68 46.72 785.20 YES
150 6 0.11 0.12 13.01 652.64 1247.69 14.37 27.38 785.20 YES
200 6.3 0.06 0.03 13.00 632.24 1210.17 7.84 20.84 754.61 YES
250 6.8 0.04 0.01 13.00 550.66 1184.35 4.91 17.91 662.83 YES
300 7.2 0.03 0.00 13.00 499.67 1160.67 3.34 16.34 601.65 YES
350 7.7 0.02 0.00 9.19 458.88 1143.31 2.42 11.61 550.66 YES
400 8.1 0.02 0.00 13.00 428.29 1126.10 1.82 14.82 520.07 YES
450 8.6 0.01 0.00 13.00 407.90 1113.71 1.43 14.43 489.48 YES
( )

MAHARASHTRA JEEVAN PRASHIKARAN JAL JEEVAN MISSION FORTRESS INFRACON LTD.YIS LLP (JV)

R.R.W.S.Scheme
DESIGN OF ROSE PIECE
S.N. Description Value Unit
1 Demand of Kelgaon & 2 Villages 0.84 MLD
2 Hours of pumping 16 Hrs.
3 Rate of Pumping 1.26 MLD
4 Rate of Pumping 0.015 cum/sec

volume
5 Peak Factor 2.00
flow
6 Designed discharge for rose piece 0.029 cum/sec
7 Dia of Holes 25 mm
8 A = Area of orifice in sqm 0.000491 sqm
9 Assume Head 0.10 m

Theoratical Velocity through barrel
10
(sqrt(2gH))
1.40 m/s
Actual Discharge through single orifice=
11 Cd X Area of orifice X Theoratical 0.000413 m3/s
velocity
12 Considering the diameter of rose piece 150 mm
Considering orifices at spacing c/c

13 50 mm
circumferentially as well as horizontally,
No.of orifice required for the demand at

14 71 Nos
ultimate stage
15 Provide rose piece at each level 1 No
16 No of holes per rose piece 71 No
No of holes required on the

17 71.000 No
circumference of rose piece
18 no.of orifices in circumferential one row 10.000 No
19 Number of rows required 8.000 No

Therefore, length of each rose piece
20 500.000 mm
required
Therefore, propose rose piece of 150 mm dia. each of length
0.50 m having 25 mm dia holes, staggered at 50 mm c/c 1 nos
at each level for Jack well.
YIS LLP, Aurangabad Executive Engineer Division MJP,Aurangabad


DESIGN OF APPROACH CHANNEL
Sr. No. Description Value Unit
Data
1 Demand 0.84 MLD
2 Hours of pumping 16 Hrs.
7 Peak Factor 2.00
8 Design Discharge (2 V.F.) 2.53 MLD
9 Length of Channel 60 M
10 Average ground level at jack well location 722.00

Average ground level at tail end of
11 717
Approach Channel
LSL to be kept for lifting the water from
12 717.00
Dam
Assumption
1 Assume Bottom Width of Channel 1 M
2 Assume Depth of Water 0.10 M
3 Diameter of rose piece 0.15
4 Silt pocket below rose piece 0.5
Proposed RL of Approach channel to be

5 716.25
kept at JW
6 Assume side slope of channel 0.1 M/M
7 Proposed slope 100
Calculations
Invert of approach channel at tail end of
1 716.85
Approach Channel
2 Top Width of Channel at FSL 1.02 M
3 Area beneath FSL of Channel 0.101 SQM
4 Wetted Perimeter 1.201 M
5 Hydraulic mean depth 0.084 M
6 Co-efficient of Manning's Formula 0.025 For canals
7 Actual Velocity V = 1 / n x R ^ (2/3) x S (1/2) 0.77 m/s
8 Actual Discharge = Q = A X V 6.70 Mld
9 Suitability OK
10 Thickness of PCC 0.15 m
11 Excavation top at Jack well end 716.1 m
12 Excavation top at tail end 716.70 m


DESIGN OF JACK WELL
Sr.
Description Value Unit
No.
A Obligatory RLs
1 Maximum Water Level 730.750 M
2 Full Reservoir Level 727.870 M
3 Maximum draw down level (MDDL) 721.000 M
5 River Bed level 714.63 M
6 Average ground level at jackwell location 722.00 M
7 Crest level of bottom Rose piece 717.00 M
8 Crest level of middle Rose piece 719.00 M
9 Crest level of top Rose piece 721.00 M
B Demand
3 Rate of pumping 1.26 MLD
4 Rate of pumping 877.11 LPM
C Design
1 Detention Time 30.0 Min
2 Required Capacity of jack well for detention time 26313 Liters
3 Dia of JW 6.00 M
5 Area of Jack well 28 Sqm
12 Required Depth of Water 0.9 M
13 Height of Bowl Assembly 1.5 M
14 Additional Depth required for silt pocket 1.0 M

Total depth of suction pit required below level of Bottom
15 3.4 M
Sluice gates
16 Bottom level of jack well 713.60 M
17 Floor level to be kept above MWL 1.00 M
18 Floor level of jack well 731.75 M
19 Depth of Jackwell below Ground Level 8.40 M
20 Height of Jackwell above Ground Level 9.75 M
21 Clear height of pump house 5.5 M
22 Soffit of Roof Slab of Jackwell 737.25 M


FINANCIAL STATUS
% Recovery
Total O&M Surplus / Defficient
S.N. Year Revenue w.r.t. O&M
Expenses w.r.t.O&M only
cost
1 2024 3438207 3347278 90929 102.72
2 2025 3573876 3434260 139616 104.07
3 2026 3714443 3523544 190899 105.42
4 2027 3858948 3614872 244077 106.75
5 2028 4008566 3708592 299974 108.09
6 2029 4160455 3804438 356017 109.36
7 2030 4317607 3902834 414773 110.63
8 2031 4478975 4003432 475543 111.88
9 2032 4645820 4106699 539121 113.13
10 2033 4817051 4223601 593450 114.05
11 2034 4993976 4332217 661758 115.28
12 2035 5175454 4443290 732165 116.48
13 2036 5362845 4557267 805578 117.68
14 2037 5554957 4673805 881152 118.85
15 2038 5753199 4793400 959799 120.02
16 2039 5956329 4915666 1040663 121.17
17 2040 6189299 5385641 803657 114.92
18 2041 6428268 5533512 894756 116.17
19 2042 6674756 5698842 975913 117.12
20 2043 6929779 5854638 1075141 118.36
21 2044 7192674 6014620 1178054 119.59
22 2045 7462078 6178401 1283677 120.78
23 2046 7739626 6346556 1393069 121.95
24 2047 8023895 6518691 1505204 123.09
25 2048 8319105 6695497 1623608 124.25
26 2049 8621329 6891934 1729395 125.09
27 2050 8932327 7078034 1854293 126.20
28 2051 9253193 7268542 1984650 127.30
29 2052 9583189 7464144 2119046 128.39
30 2053 9920700 7693143 2227557 128.96
31 2054 10270384 7899254 2371131 130.02
YIS LLP, Aurangabad Executive Engineer Division MJP, Aurangabad.


R.R.W.S.Scheme
REVENUE STATEMENT
Collection
Demand Supply Total
S. N. Year Water Tax Efficiency
in Cum Days Revenue
in %
1 2024 510.56 365.00 20.50 90.00% 3438207
2 2025 520.30 365.00 20.91 90.00% 3573876
3 2026 530.11 365.00 21.33 90.00% 3714443
4 2027 539.85 365.00 21.76 90.00% 3858948
5 2028 549.67 365.00 22.20 90.00% 4008566
6 2029 559.41 365.00 22.64 90.00% 4160455
7 2030 569.22 365.00 23.09 90.00% 4317607
8 2031 578.96 365.00 23.55 90.00% 4478975
9 2032 588.78 365.00 24.02 90.00% 4645820
10 2033 598.52 365.00 24.50 90.00% 4817051
11 2034 608.34 365.00 24.99 90.00% 4993976
12 2035 618.08 365.00 25.49 90.00% 5175454
13 2036 627.89 365.00 26.00 90.00% 5362845
14 2037 637.63 365.00 26.52 90.00% 5554957
15 2038 647.45 365.00 27.05 90.00% 5753199
16 2039 657.19 365.00 27.59 90.00% 5956329
17 2040 669.55 365.00 28.14 90.00% 6189299
18 2041 681.83 365.00 28.70 90.00% 6428268
19 2042 694.19 365.00 29.27 90.00% 6674756
20 2043 706.47 365.00 29.86 90.00% 6929779
21 2044 718.83 365.00 30.46 90.00% 7192674
22 2045 731.11 365.00 31.07 90.00% 7462078
23 2046 743.47 365.00 31.69 90.00% 7739626
24 2047 755.75 365.00 32.32 90.00% 8023895
25 2048 768.11 365.00 32.97 90.00% 8319105
26 2049 780.39 365.00 33.63 90.00% 8621329
27 2050 792.75 365.00 34.30 90.00% 8932327
28 2051 805.03 365.00 34.99 90.00% 9253193
29 2052 817.39 365.00 35.69 90.00% 9583189
30 2053 829.67 365.00 36.40 90.00% 9920700
31 2054 842.03 365.00 37.13 90.00% 10270384

Collection
Demand Supply Total
S. N. Year Water Tax Efficiency
in Cum Days Revenue
in %
Prepared By,
Sub-Divisional
Engineer,
M.J.P. Sub-Division
Aurangabad

Maharashtra Jeevan Pradhikaran Jal Jeevan Mission

REVENUE STATEMENT
Qty of Supply in cum

Water Tax
(Considering 15% NRW)
Collection
S.N Total
Year Population Efficiency in
. No of Domestic Revenue
Commercial %
Domestic Commercial (Rs per
(Rs per
Connection demand connection
Cum)
s per Annum)
1 2024 5734 1147 28785 2500.00 22.00 95.00% 3325257
2 2025 5847 1169 29428 2550.00 22.44 95.00% 3460208
3 2026 5963 1193 30075 2601.00 22.89 95.00% 3600854
4 2027 6080 1216 30718 2653.02 23.35 95.00% 3746165
5 2028 6200 1240 31365 2706.08 23.82 95.00% 3897528
6 2029 6322 1264 32008 2760.20 24.30 95.00% 4054399
7 2030 6446 1289 32655 2815.40 24.79 95.00% 4217185
8 2031 6571 1314 33298 2871.71 25.29 95.00% 4385303
9 2032 6700 1340 33946 2929.14 25.80 95.00% 4560802
10 2033 6830 1366 34588 2987.72 26.32 95.00% 4742007
11 2034 6963 1393 35236 3047.47 26.85 95.00% 4930488
12 2035 7098 1420 35878 3108.42 27.39 95.00% 5125650
13 2036 7236 1447 36526 3170.59 27.94 95.00% 5328562
14 2037 7374 1475 37168 3234.00 28.50 95.00% 5537365
15 2038 7517 1503 37816 3298.68 29.07 95.00% 5755622
16 2039 7661 1532 38459 3364.65 29.65 95.00% 5980835
17 2040 7808 1562 39287 3431.94 30.24 95.00% 6219987
18 2041 7958 1592 40110 3500.58 30.84 95.00% 6468097
19 2042 8108 1622 40939 3570.59 31.46 95.00% 6724096
20 2043 8263 1653 41762 3642.00 32.09 95.00% 6990961
21 2044 8419 1684 42590 3714.84 32.73 95.00% 7266572
22 2045 8578 1716 43413 3789.14 33.38 95.00% 7552300
23 2046 8740 1748 44242 3864.92 34.05 95.00% 7849196
24 2047 8904 1781 45065 3942.22 34.73 95.00% 8156144
25 2048 9072 1814 45893 4021.06 35.42 95.00% 8475286
26 2049 9241 1848 46717 4101.48 36.13 95.00% 8804816
27 2050 9414 1883 47545 4183.51 36.85 95.00% 9147307
28 2051 9589 1918 48368 4267.18 37.59 95.00% 9501672
29 2052 9766 1953 49197 4352.52 38.34 95.00% 9868161
30 2053 9946 1989 50020 4439.57 39.11 95.00% 10248095
31 2054 10129 2026 50848 4528.36 39.89 95.00% 10641790
YIS LLP, Aurangabad EXECUTIVE ENGINEERMJP DIVISION, LATUR.


O & M EXPENDITURE STATEMENT
Total Cost
Total Maintainenc Irrigation Total
Electrical Chemical of Water
S.N. Year Estt. e and Water Direct
Charges Charges per 1000
Charges Repairs Charges Charges
litre
1 2024 1627560 1061483 72799 551893 33543 3347278 17.96

2 2025 1660116 1102088 74258 562931 34867 3434260 18.08
3 2026 1693332 1144046 75741 574189 36235 3523544 18.21
4 2027 1727220 1187085 77254 585673 37639 3614872 18.35
5 2028 1761768 1231549 78798 597387 39090 3708592 18.48
6 2029 1797000 1277152 80373 609334 40578 3804438 18.63
7 2030 1832964 1324254 81979 621521 42116 3902834 18.78
8 2031 1869612 1372559 83616 633952 43694 4003432 18.94
9 2032 1907016 1422440 85290 646631 45323 4106699 19.11
10 2033 1945188 1473589 98266 659563 46994 4223601 19.33
11 2034 1984116 1526397 100229 672754 48721 4332217 19.51
12 2035 2023812 1580544 102234 686210 50491 4443290 19.70
13 2036 2064300 1636433 104282 699934 52318 4557267 19.88
14 2037 2105580 1693734 106366 713932 54193 4673805 20.08
15 2038 2147700 1752869 108493 728211 56127 4793400 20.28
16 2039 2190624 1813491 110664 742775 58111 4915666 20.49
17 2040 2234412 2220333 112878 757631 60388 5385641 22.04
18 2041 2279100 2303767 115136 772783 62726 5533512 22.23
19 2042 2324664 2389893 130907 788239 65140 5698842 22.49
20 2043 2371200 2478294 133522 804004 67618 5854638 22.70
21 2044 2418636 2569529 136194 820084 70177 6014620 22.92
22 2045 2467032 2663164 138916 836486 72803 6178401 23.15
23 2046 2516352 2759779 141695 853215 75515 6346556 23.39
24 2047 2566656 2858926 144532 870280 78297 6518691 23.63
25 2048 2618016 2961208 147419 887685 81169 6695497 23.88
26 2049 2670384 3066159 165836 905439 84117 6891934 24.20

Total Cost
Total Maintainenc Irrigation Total
Electrical Chemical of Water
S.N. Year Estt. e and Water Direct
Charges Charges per 1000
Charges Repairs Charges Charges
litre
27 2050 2723772 3174407 169149 923548 87158 7078034 24.46

28 2051 2778240 3285470 172536 942019 90278 7268542 24.74
29 2052 2833800 3400000 175987 960859 93497 7464144 25.02
30 2053 2890476 3517497 208294 980076 96800 7693143 25.40
31 2054 2948268 3638640 212461 999678 100207 7899254 25.70


ESTABLISHMENT CHARGES
Pump Operator/
Year Supervisor Rate Amount Electrician Rate Amount Rate Amount Labour Rate Amount Total Estt. Charges
Fitter etc.
2024 0.0 12360 0 1 16170 194040 2 15360 368640 6 14790 1064880 1627560
2025 0.0 12607 0 1 16493 197916 2 15667 376008 6 15086 1086192 1660116
2026 0.0 12859 0 1 16823 201876 2 15980 383520 6 15388 1107936 1693332
2027 0.0 13116 0 1 17159 205908 2 16300 391200 6 15696 1130112 1727220
2028 0.0 13378 0 1 17502 210024 2 16626 399024 6 16010 1152720 1761768
2029 0.0 13646 0 1 17852 214224 2 16959 407016 6 16330 1175760 1797000
2030 0.0 13919 0 1 18209 218508 2 17298 415152 6 16657 1199304 1832964
2031 0.0 14197 0 1 18573 222876 2 17644 423456 6 16990 1223280 1869612
2032 0.0 14481 0 1 18944 227328 2 17997 431928 6 17330 1247760 1907016
2033 0.0 14771 0 1 19323 231876 2 18357 440568 6 17677 1272744 1945188
2034 0.0 15066 0 1 19709 236508 2 18724 449376 6 18031 1298232 1984116
2035 0.0 15367 0 1 20103 241236 2 19098 458352 6 18392 1324224 2023812
2036 0.0 15674 0 1 20505 246060 2 19480 467520 6 18760 1350720 2064300
2037 0.0 15987 0 1 20915 250980 2 19870 476880 6 19135 1377720 2105580
2038 0.0 16307 0 1 21333 255996 2 20267 486408 6 19518 1405296 2147700
2039 0.0 16633.0 0 1 21760 261120 2 20672 496128 6 19908 1433376 2190624
2040 0.0 16966 0 1 22195 266340 2 21085 506040 6 20306 1462032 2234412
2041 0.0 17305 0 1 22639 271668 2 21507 516168 6 20712 1491264 2279100
2042 0.0 17651 0 1 23092 277104 2 21937 526488 6 21126 1521072 2324664
2043 0.0 18004 0 1 23554 282648 2 22376 537024 6 21549 1551528 2371200
2044 0.0 18364 0 1 24025 288300 2 22824 547776 6 21980 1582560 2418636
2045 0.0 18731 0 1 24506 294072 2 23280 558720 6 22420 1614240 2467032
2046 0.0 19106 0 1 24996 299952 2 23746 569904 6 22868 1646496 2516352
2047 0.0 19488 0 1 25496 305952 2 24221 581304 6 23325 1679400 2566656
2048 0.0 19878 0 1 26006 312072 2 24705 592920 6 23792 1713024 2618016
2049 0.0 20276 0 1 26526 318312 2 25199 604776 6 24268 1747296 2670384
2050 0.0 20682 0 1 27057 324684 2 25703 616872 6 24753 1782216 2723772
2051 0.0 21096 0 1 27598 331176 2 26217 629208 6 25248 1817856 2778240
2052 0.0 21518 0 1 28150 337800 2 26741 641784 6 25753 1854216 2833800
2053 0.0 21948 0 1 28713 344556 2 27276 654624 6 26268 1891296 2890476
2054 0.0 22387.0 0 1 29287 351444 2 27822 667728 6 26793 1929096 2948268


Staff Pattern for 1 MLD
Supervi Assitant
Superint
sor/ Supervis Electricia
No of endent
Sr. No. Subworks Asstt. or/ Operators Fitters Helpers n/ Watchman
Units Manager
Manager Junior Mechanic
(A.E.E.)
(A.E.) manager
1 Pump House 1 0 0 0 1 0 1 0 1
2 RWRM 1 0 0 0 0 0 1 0 0
3 WTP 1 0 0 0 1 0 1 1 1
4 Gravity Main 1 0 0 0 0 0 1 0 0
5 D/System 0 0 0 0 0 0 0 0 0
Total 0 0 0 2 0.00 4.00 1 2


ENERGY CHARGES
Connect
Demand Avg. unit
ed Max. Demand Rate of
Connected Charges Tot. Qty. Hrs. of Running Energy Power Total Power
Year Deman Charges Pumping
HP /KW Per KVA Ltrs Pumping KWH Charges in Charges Charges
d In in Rs. in lps
In Rs. Rs
KVA
2024 17 21.0 1800 37766 510555.3 11.4 12.4 76152.71 7.5 571145.33 608911.58
2025 17 21.0 1836 38522 520295.5 11.4 12.7 77605.53 7.7 593682.30 632203.88
2026 17 21.0 1873 39292 530111.8 11.4 12.9 79069.69 7.8 616980.79 656272.80
2027 17 21.0 1910 40078 539852.0 11.4 13.1 80522.51 8.0 640883.49 680961.34
2028 17 21.0 1948 40879 549668.3 11.4 13.4 81986.68 8.1 665587.64 706467.05
2029 17 21.0 1987 41697 559408.5 11.4 13.6 83439.49 8.3 690929.54 732626.54
2030 17 21.0 2027 42531 569224.8 11.4 13.9 84903.66 8.4 717114.83 759645.77
2031 17 21.0 2068 43382 578965.0 11.4 14.1 86356.47 8.6 743973.30 787354.85
2032 17 21.0 2109 44249 588781.3 11.4 14.3 87820.64 8.8 771719.08 815968.26
2033 17 21.0 2151 45134 598521.5 11.4 14.6 89273.45 9.0 800175.28 845309.44
2034 17 21.0 2194 46037 608337.8 11.4 14.8 90737.62 9.1 829564.89 875601.74
2035 17 21.0 2238 46958 618078.0 11.4 15.0 92190.44 9.3 859704.18 906661.77
2036 17 21.0 2283 47897 627894.3 11.4 15.3 93654.60 9.5 890825.08 938721.82
2037 17 21.0 2328 48855 637634.5 11.4 15.5 95107.42 9.7 922736.92 971591.59
2038 17 21.0 2375 49832 647450.8 11.4 15.8 96571.58 9.9 955681.12 1005512.88
2039 17 21.0 2423 50828 657191.0 11.4 16.0 98024.40 10.1 989459.52 1040287.92
2040 22 28.0 2471 69127 669548.4 14.6 12.7 103927.03 10.3 1070021.56 1139148.18
2041 22 28.0 2520 70509 681830.9 14.6 13.0 105833.52 10.5 1111443.59 1181952.74
2042 22 28.0 2571 71919 694188.3 14.6 13.2 107751.63 10.7 1154218.96 1226138.30
2043 22 28.0 2622 73358 706470.8 14.6 13.4 109658.11 10.9 1198133.70 1271491.43
2044 22 28.0 2675 74825 718828.2 14.6 13.7 111576.22 11.1 1243472.95 1318297.83
2045 22 28.0 2728 76321 731110.7 14.6 13.9 113482.71 11.4 1290014.43 1366335.81
2046 22 28.0 2783 77848 743468.1 14.6 14.1 115400.82 11.6 1338054.91 1415902.72
2047 22 28.0 2838 79405 755750.6 14.6 14.4 117307.30 11.8 1387363.46 1466768.23
2048 22 28.0 2895 80993 768108.0 14.6 14.6 119225.41 12.1 1438249.43 1519242.29
2049 22 28.0 2953 82613 780390.5 14.6 14.8 121131.90 12.3 1490472.91 1573085.62
2050 22 28.0 3012 84265 792747.9 14.6 15.1 123050.01 12.6 1544355.87 1628620.84
2051 22 28.0 3072 85950 805030.4 14.6 15.3 124956.49 12.8 1599649.07 1685599.34
2052 22 28.0 3134 87669 817387.8 14.6 15.5 126874.60 13.1 1656688.12 1744357.40
2053 22 28.0 3197 89423 829670.3 14.6 15.8 128781.09 13.3 1715214.11 1804636.77
2054 22 28.0 3260.5 91211.1 842027.7 14.6 16.0 130699.2 13.6 1775576.32 1866787.44


ENERGY CHARGES for WTP
Connecte Demand Avg. unit

Demand Rate of Hrs. of
Connecte d Max. Charges Tot. Qty. Running Energy Power Total Power
Year Charges Pumping Pumpin
d HP /KW Demand Per KVA Ltrs KWH Charges in Charges Charges
in Rs. in lps g
In KVA In Rs. Rs
2024 12 15.6 1800 28035 510555 11.4 12.4 56604.82 7.5 424536.15 452571.15
2025 12 15.6 1836 28596 520295 11.4 12.7 57684.71 7.7 441288.03 469883.73
2026 12 15.6 1873 29168 530112 11.4 12.9 58773.03 7.8 458605.95 487773.57
2027 12 15.6 1910 29751 539852 11.4 13.2 59852.92 8.0 476372.98 506123.95
2028 12 15.6 1948 30346 549668 11.4 13.4 60941.24 8.1 494735.69 525081.67
2029 12 15.6 1987 30953 559408 11.4 13.6 62021.13 8.3 513572.54 544525.45
2030 12 15.6 2027 31572 569225 11.4 13.9 63109.45 8.4 533036.18 564608.15
2031 12 15.6 2068 32203 578965 11.4 14.1 64189.34 8.6 553000.31 585203.71
2032 12 15.6 2109 32847 588781 11.4 14.4 65277.67 8.8 573623.96 606471.43
2033 12 15.6 2151 33504 598521 11.4 14.6 66357.55 9.0 594775.61 628280.03
2034 12 15.6 2194 34175 608338 11.4 14.8 67445.88 9.1 616621.14 650795.64
2035 12 15.6 2238 34858 618078 11.4 15.1 68525.77 9.3 639023.86 673881.86
2036 12 15.6 2283 35555 627894 11.4 15.3 69614.09 9.5 662156.24 697711.40
2037 12 15.6 2328 36266 637634 11.4 15.5 70693.98 9.7 685876.51 722142.77
2038 12 15.6 2375 36992 647451 11.4 15.8 71782.3 9.9 710364.15 747355.74
2039 12 15.6 2422.6 37731 657191 11.4 16.0 72862.19 10.1 735471.86 773203.28
2040 21 26.5 2471 65451 669548 14.6 12.8 98654.24 10.3 1015733.48 1081184.47
2041 21 26.5 2520 66760 681831 14.6 13.0 100464 10.5 1055053.90 1121813.91
2042 21 26.5 2571 68095 694188 14.6 13.2 102284.8 10.7 1095659.11 1163754.32
2043 21 26.5 2622 69457 706471 14.6 13.5 104094.56 10.9 1137345.89 1206803.00
2044 21 26.5 2675 70846 718828 14.6 13.7 105915.35 11.1 1180384.79 1251231.05
2045 21 26.5 2728 72263 731111 14.6 13.9 107725.11 11.4 1224564.93 1296828.11
2046 21 26.5 2783 73708 743468 14.6 14.2 109545.9 11.6 1270168.01 1343876.45
2047 21 26.5 2838 75183 755751 14.6 14.4 111355.66 11.8 1316974.94 1392157.55
2048 21 26.5 2895 76686 768108 14.6 14.6 113176.46 12.1 1365279.26 1441965.52
2049 21 26.5 2953 78220 780391 14.6 14.9 114986.21 12.3 1414852.99 1493072.98
2050 21 26.5 3012 79784 792748 14.6 15.1 116807.01 12.6 1466002.25 1545786.64
2051 21 26.5 3072 81380 805030 14.6 15.3 118616.77 12.8 1518490.20 1599870.28
2052 21 26.5 3134 83008 817388 14.6 15.6 120437.56 13.1 1572635.30 1655642.99
2053 21 26.5 3197 84668 829670 14.6 15.8 122247.32 13.3 1628191.91 1712859.74
2054 21 26.5 3260 86361 842028 14.6 16.0 124068.11 13.6 1685491.56 1771852.75


STATMENT SHOWING ANNUAL M & R CHARGES
Annual M & Annual
90% of Life in Depreciation % of M & R Charges Depreciation
S.N. Sub Work Net cost Gross cost
Gross Cost Years Factor R
(3x8) (5x7)
1 2 3 4 5 6 7 8 9 10
Proposed components
1 Working Survey 301000 337120 303408 0 0 0.00% 0 0
2 Approach Channel (L=60m) 1918520 2148742 1933868 50 0.0076 0.50% 9593 14697
3 Jackwell and Pump House (Dia.= 6 m) 4559823 5107002 4596302 50 0.0076 0.50% 22799 34932
4 Approach Bridge & RW (Length= 80m) 5632822 6308761 5677885 50 0.0076 0.50% 28164 43152
5 Approach Bund & Approach Road ( L=80 m) 1175492 1316551 1184896 50 0.0076 0.50% 5877 9005
Raw water Pumping Machinery 22.5HP, H =64 m & Q= 13
7 1066836 1194856 1075371 20 0.257 2.50% 26671 276370
lps ( 1 W + 1 S )
8 Raw Water Rising Main( 150 mm dia DI K-9 ,L= 1600 m ) 4145189 4642611 4178350 50 0.0354 2.50% 103630 147914
10 Package WTP of 1.0 MLD 5102767 5715099 5143589 50 0.0076 0.25% 12757 39091
Pure Water Pumping Machinery at WTP HP - 10 (1W+1S)

11 756700 847504 762754 20 0.257 2.50% 18917 196028
and 5 HP (1+1)
12 Pure Water Rising Main( 150mm dia DI K-9 ,L= 4570 m ) 10812807 12110343 10899309 50 0.0354 2.50% 270320 385836
13 MBR (RCC ESR of Cap 0.31 LL and 24.0 m St. Ht.) 1689355 1892078 1702870 67 0.0039 0.50% 8447 6641
Pure Water Gravity Main (100 & 150 mm dia DI K-7 ,L=
14 6758507 7569528 6812575 50 0.0076 0.25% 16896 51776
3640 m )
15 Elevated Service Reservoirs 5564291 6232006 5608805 67 0.0039 0.50% 27821 21874
17 Trial and Run 1770825 1983324 1784992 0 0.0000 0.00% 0 0
51254933 57405525 51664974 Total Rs. 551893 1227316


CHEMICAL CHARGES
Tot. Qty. Alum Chlorine Amount of
S.N. Year Rate of Alum Amount of Alum Rate of Chlorine Total Amount
Ltrs Requirement (MT) Requirement Chlorine
1 2024 510555 6.00 9430.91 56585 1.00 16213.59 16214 72799
2 2025 520295 6.00 9620.00 57720 1.00 16538.00 16538 74258
3 2026 530112 6.00 9812.00 58872 1.00 16869.00 16869 75741
4 2027 539852 6.00 10008.00 60048 1.00 17206.00 17206 77254
5 2028 549668 6.00 10208.00 61248 1.00 17550.00 17550 78798
6 2029 559408 6.00 10412.00 62472 1.00 17901.00 17901 80373
7 2030 569225 6.00 10620.00 63720 1.00 18259.00 18259 81979
8 2031 578965 6.00 10832.00 64992 1.00 18624.00 18624 83616
9 2032 588781 6.00 11049.00 66294 1.00 18996.00 18996 85290
10 2033 598521 7.00 11270.00 78890 1.00 19376.00 19376 98266
11 2034 608338 7.00 11495.00 80465 1.00 19764.00 19764 100229
12 2035 618078 7.00 11725.00 82075 1.00 20159.00 20159 102234
13 2036 627894 7.00 11960.00 83720 1.00 20562.00 20562 104282
14 2037 637634 7.00 12199.00 85393 1.00 20973.00 20973 106366
15 2038 647451 7.00 12443.00 87101 1.00 21392.00 21392 108493
16 2039 657191 7.00 12692.00 88844 1.00 21820.00 21820 110664
17 2040 669548 7.00 12946.00 90622 1.00 22256.00 22256 112878
18 2041 681831 7.00 13205.00 92435 1.00 22701.00 22701 115136
19 2042 694188 8.00 13469.00 107752 1.00 23155.00 23155 130907
20 2043 706471 8.00 13738.00 109904 1.00 23618.00 23618 133522
21 2044 718828 8.00 14013.00 112104 1.00 24090.00 24090 136194
22 2045 731111 8.00 14293.00 114344 1.00 24572.00 24572 138916
23 2046 743468 8.00 14579.00 116632 1.00 25063.00 25063 141695
24 2047 755751 8.00 14871.00 118968 1.00 25564.00 25564 144532
25 2048 768108 8.00 15168.00 121344 1.00 26075.00 26075 147419
26 2049 780391 9.00 15471.00 139239 1.00 26597.00 26597 165836
27 2050 792748 9.00 15780.00 142020 1.00 27129.00 27129 169149
28 2051 805030 9.00 16096.00 144864 1.00 27672.00 27672 172536
29 2052 817388 9.00 16418.00 147762 1.00 28225.00 28225 175987
30 2053 829670 9.00 16746.00 150714 2.00 28790.00 57580 208294
31 2054 842028 9.00 17081.00 153729 2.00 29366.00 58732 212461


RAW WATER CHARGES
Tot. Qty.
Tot. Qty. Rate of Amount of
S.N. Year Ltrs Incl
Ltrs Water Raw Water
losses
1 2024 510555 0.51 180.00 33543
2 2025 520295 0.52 183.60 34867
3 2026 530112 0.53 187.27 36235
4 2027 539852 0.54 191.02 37639
5 2028 549668 0.55 194.84 39090
6 2029 559408 0.56 198.73 40578
7 2030 569225 0.57 202.71 42116
8 2031 578965 0.58 206.76 43694
9 2032 588781 0.59 210.90 45323
10 2033 598521 0.60 215.12 46994
11 2034 608338 0.61 219.42 48721
12 2035 618078 0.62 223.81 50491
13 2036 627894 0.63 228.28 52318
14 2037 637634 0.64 232.85 54193
15 2038 647451 0.65 237.51 56127
16 2039 657191 0.66 242.26 58111
17 2040 669548 0.67 247.10 60388
18 2041 681831 0.68 252.04 62726
19 2042 694188 0.69 257.08 65140
20 2043 706471 0.71 262.23 67618
21 2044 718828 0.72 267.47 70177
22 2045 731111 0.73 272.82 72803
23 2046 743468 0.74 278.28 75515
24 2047 755751 0.76 283.84 78297
25 2048 768108 0.77 289.52 81169
26 2049 780391 0.78 295.31 84117
27 2050 792748 0.79 301.22 87158
28 2051 805030 0.81 307.24 90278
29 2052 817388 0.82 313.38 93497
30 2053 829670 0.83 319.65 96800
31 2054 842028 0.84 326.05 100207


Bar Chart
2022 2023
Cost in
S.N. Name of sub-work
lacs Mar Apr May Jun July Aug Sep Oct Nov Dec Jan Feb mar Apr may Jun July Aug
1 Working Survey 3.01 1.51 1.51
2 Approach Channel (L=60m) 19.19 6.40 6.40 6.40
3 Jackwell and Pump House (Dia.= 6 m) 45.60 15.20 15.20 15.20
4 Approach Bridge & RW (Length= 80m) 56.33 18.78 18.78 18.78
5 Approach Bund & Approach Road ( L=80 m) 11.75 3.92 3.92 3.92
Raw water Pumping Machinery 22.5HP, H =64 m &
7 3.56 3.56 3.56
Q= 13 lps ( 1 W + 1 S ) 10.67
Raw Water Rising Main( 150 mm dia DI K-9 ,L=
8 41.45 20.73 20.73
1600 m )
10 Package WTP of 1.0 MLD 12.76 12.76 12.76 12.76
51.03
Pure Water Pumping Machinery at WTP HP - 10
11 1.51 1.51 1.51 1.51 1.51
(1W+1S) and 5 HP (1+1) 7.57
Pure Water Rising Main( 150mm dia DI K-9 ,L= 4570
12 27.03 27.03 27.03 27.03
m) 108.13
13 MBR (RCC ESR of Cap 0.31 LL and 24.0 m St. Ht.) 3.38 3.38 3.38 3.38 3.38
16.89
Pure Water Gravity Main (100 & 150 mm dia DI K-
14 67.59 16.90 16.90 16.90 16.90
7 ,L= 3640 m )
15 Elevated Service Reservoirs 22.53 22.53 22.53
67.59
17 Trial and Run 18.55 18.55 18.55

55.64
Net cost excluding GST 575.98 56.68 60.06 80.79 36.86 27.03 32.46 32.46 52.74 21.79 18.41 57.97 41.08 41.08 0.00 0.00 0.00 0.00 0.00
Add 12% for GST 69.12 6.80 7.21 9.69 4.42 3.24 3.90 3.90 6.33 2.61 2.21 6.96 4.93 4.93 0.00 0.00 0.00 0.00 0.00
Net cost including GST 645.09 63.49 67.27 90.48 41.28 30.28 36.36 36.36 59.07 24.40 20.62 64.93 46.01 46.01 0.00 0.00 0.00 0.00 0.00


Per capita cost of the scheme(Ultimate stage )
Name of Town Kelgaon
Taluka Sillod
District Aurangabad
Source of supply Kelgaon Dam
Population as per 2011 census. 4449

Present
Intermediate Intermediate
Details Stage
Stage 2039 Stage 2054
2024
Projected Population (souls) 5734 7661 10129
Rate of water supply ( lpcd) 55 55 55
Daily Domestic water demand in MLD 0.315 0.421 0.557
Daily Institutional, Floating and commercial

0.12 0.14 0.16
and other water demand in MLD
Daily demand with losses in MLD 0.51 0.66 0.84

Rate of Raw Water pumping ( liters per
41074.44 41074.44 52626.73
hours )
Daily Pumping Hours 12.43 16.00 16.00
Cost of the scheme ( DSR 2021-22) in Rs. 64509329

Per capita cost of the scheme(Ultimate
11250.32 8420.48 6368.78
stage )
Per capita cost of the scheme( Cost Per 3
8808.40 6592.79 4986.41
km )
Cost of water per 1000 liters in Rs. 17.96 20.49 25.70
Domestic water tax /Commercial water tax
20.50 27.59 37.13
per Cum in Rs.
Recurring charges per year per head in Rs. 583.76 641.65 779.87
Revenue in Rs. 3438207 5956329 10270384
Expenditure in Rs. 3347278 4915666 7899254
Surplus/ deficits in Rs. 90929 1040663 2371131

JAL JEEVAN MISSION
MAHARASHTRA JEEVAN PRADHIKARAN
Arvi Water Supply Scheme
Tq. Latur Dist. Latur
Per capita cost of the scheme for 3 KM (Ultimate stage )
Name of Town Kelgaon
Taluka Sillod
District Aurangabad
Source of supply Kelgaon Dam

Present
Intermediate Intermediate
Details Stage
Stage 2039 Stage 2039
2024
Projected Population (souls) 5734 7661 10129
Rate of water supply ( lpcd) 55 55 55
Daily Domestic water demand in MLD 0.315 0.421 0.557

0.12 0.14 0.16
Daily demand with losses in MLD 0.51 0.66 0.84

41074.44 41074.44 52626.73
hours )
Daily Pumping Hours 12.43 16.00 16.00

6982.50 5226.16 3952.77
stage )
Cost of water per 1000 liters in Rs. 17.96 20.49 25.70
Domestic water tax per Cum in Rs. 2500.00 3364.65 4528.36

Commercial water tax per hours per year in
20.50 27.59 37.13
Rs.
Recurring charges per year per head in Rs. 583.76 641.65 779.87
Revenue in Rs. 3438207 5956329 10270384
Expenditure in Rs. 3347278 4915666 7899254
Surplus/ deficits in Rs. 90929 1040663 2371131
YIS LLP, AURANGABAD EXECUTIVE ENGINEER MJP DIVISION LATUR


Recapitulation Sheet
Sub Work
Name of Sub Work Cost in Rs.
No.
1 Working Survey 301000
2 Approach Channel (L=60m) 1918520
3 Jackwell and Pump House (Dia.= 6 m) 4557529
4 Approach Bridge & RW (Length= 80m) 5632822
5 Approach Bund & Approach Road ( L=80 m) 1175492
6 Raw water Pumping Machinery 22.5HP, H =64 m & Q= 13 lps ( 1 W + 1 S ) 1066836
7 Raw Water Rising Main( 150 mm dia DI K-9 ,L= 1600 m ) 7581
8 Package WTP of 1.0 MLD 5102767
9 Pure Water Pumping Machinery at WTP HP - 10 (1W+1S) and 5 HP (1+1) 0
10 Pure Water Rising Main( 150mm dia DI K-9 ,L= 4570 m ) 0
11 MBR (RCC ESR of Cap 0.31 LL and 24.0 m St. Ht.) 0
12 Pure Water Gravity Main (100 & 150 mm dia DI K-7 ,L= 3640 m ) 0
13 Elevated Service Reservoirs 5564291

14 Express Feeder 10421051
15 Trial and Run 0
Net cost excluding GST 35747890

Add 12% for GST 4289747
Net cost including GST 40037637


Calculations for cost of Scheme considering source of scheme at a distance of 3.0 km
Cost of
Exemption Cost
Total Cost subworks
of subworks
Sr. (As per Considering
Sub Works Considering Remarks
No. proposed source at a
source at a
scheme) distance of 3.0
distance > 3.0 km
km
1 Working Survey 301000.00 301000.00 0.00
2 Approach Channel (L=60m) 1918520.00 1918520.00 0.00
Jackwell and Pump House (Dia.= 6 m)
3 4559823.03 4559823.03 0.00
4 Approach Bridge & RW (Length= 80m) 5632822.00 5632822.00 0.00

5 Approach Bund & Approach Road ( L=80 m) 1175492.00 1175492.00 0.00
Raw water Pumping Machinery 22.5HP, H
7 =64 m & Q= 13 lps ( 1 W + 1 S ) 1066836.00 1066836.00 0.00
Raw Water Rising Main( 150 mm dia DI K-
8 9 ,L= 1600 m ) 4145188.73 4145188.73 0.00
9 Approach Road To WTP (Length = 80m) 564141.00 564141.00 0.00
10 Package WTP of 1.0 MLD 5102767.00 5102767.00 0.00
Pure Water Pumping Machinery at WTP HP Cost of pumping for
- 10 (1W+1S) and 5 HP (1+1) only 3 km length is
11 756699.96 524888.16 231811.80 considered for per
capita cost. Cost of
pumping for additional
length is not
Pure Water Rising Main( 150mm dia DI K- Cost of only 1.6 km
9 ,L= 4570 m ) length of RWRM and
PWRM 1.4 KM is
12 10812806.51 7500349.37 3312457.14
considered for per
capita cost. Hence cost
of remaining length of
13 MBR (RCC ESR of Cap 0.31 LL and 24.0 m 1689355.00 1689355.00 0.00 pipeline is not
St.
PureHt.)
Water Gravity Main (100 & 150 mm dia considered.
Cost of only 1.6 km
DI K-7 ,L= 3640 m ) length of RWRM and
PWRM 1.4 KM is
14 6758507.15 0.00 6758507.15 considered for per
capita cost. Hence cost
of remaining length of
pipeline is not
15 Elevated Service Reservoirs 5564291.00 5564291.00 0.00
16 Express Feeder 5350402.00 5350402.00 0.00
17 Trial and Run 1770825.00 0.00 1770825.00
Net cost excluding GST 57597615.00 45095875.28
Add 12% for GST 6911714.00 5411505.00
Net cost including GST 64509329.00 50507380.28
Designed Population (2054) 10129 10129
Per Capita Cost OF Scheme (2054) 6368.78 4986.41


Statement showing per capita cost calculations considering source of scheme at
a dist of 3 km
1 Cost of Scheme 64509329
2 Cost of scheme considering source at a dist of 3 km 50507380
3 No of villages 3
4 Design Population (2054) 10129 Souls
5 Present Population (2024) 5734 Souls
6 Daily Demand designed stage 0.84 MLD
7 Per Capita Cost
Designed stage Rs. 4986.41
Present stage Rs. 8808.40

MAHARASHTRA JEEVAN PRADHIKARAN JAL JEEVAN MISSION YIS LLP. FORTRESS INFRACON LTD (JV)

Working Survey
S.N. Description Qty Rate Unit Amount
Item No. 1:- Working Survey DPR
1 Preparation and validation of hydraulic 1 301000 Job 301000
design
Total Net Cost Rs. 301000.00
YIS LLP, Aurangabad Executive Engineer MJP Division, Auragabad.


Approach Channel (L=60m)
Abstract
Sr. Total Basic Rate % Final Rate
Description Unit Lead Amount Rs.
No. Quantity (Rs.) Increase (Rs)
Exacavation in general in soft material comprising of soft soil,soft murum,

sand, hard murum with boulders in wet or dry condition for head works i.e.
Intake well, Connecting pipe, jack well, Pump house, Supply Well Etc. for
lift 0 to 1.5M and lead of 150M Including barricading, guaeding, disposing
1 off surplus excavated stuff within a radius of 0.5km. as directed by
Engineer-in-charge etc. complete excluding refilling.
MJP SSR 2021-22 I.N.10(a) P.N.44

Lift 0 to 1.5 177.41 Cum 464.00 10% 510.40 90,547.89
Excavation in general in hard material comprising of soft rock, hard rock,
Manjara rock, etc, by blasting / controlled blasting, chiselling as required in
wet or dry condition for Head Works i.e. Intake Well, Connecting Pipe,
Jack Well, Pump House, supply Well, etc. for lift 0 to 1.5 M and lead of 150
2 M including barricading, guarding, disposing off surplus excavated stuff
within a radius of 0.5 km. as directed by Engineer-in-charge, excluding
refilling.
For Head Works on river or dam submergence
MJP SSR 2021-22 P.N. 44 I.N. 11 a
Lift 1.5 to 3 68.31 Cum 1044.00 10% 1148.40 78,452.72
Lift 3.0 to 4.5 1.44 Cum 1072.00 10% 1179.20 1,697.23
Lift 4.5 to 6.0 0.55 Cum 1100.00 10% 1210.00 665.50
3 Dewatering charges for estimation purpose for head works in river basin or 60.00 RM 6219 10% 6840.90 410,454.00
dam
MJP SSR 2021-22 I.N. 16(i) P.N.231
Providing and laying in situ following grades of Cement concrete of

trap/granite/quartzite/ gneiss metal for foundation and bedding including
dewatering, form work, compaction,curing, finishing and etc, complete.
4
MJP SSR 2021-22 I.N. 1(b) P.N. 49
PCC M 150 (180 x 1 x .15) 6.00 Cum 5640.00 337.51 10% 6575.26 39,451.55
Providing dry rubble stone pitching 23 cm (about 9 ) thick including all

material, quarry spalls, labour etc. complete. 421.21 Sqm 386.00 395.69 10% 859.86 362,177.33
5
PWD DSR 2021-22 I.N. 2.34 P.N. 25
Disposing of excavated stuff at 2 km distance including loading, unloading, 245.72 Cum 212.14 0.00 10% 233.35 57,339.42
6 etc.
MJP SSR 2021-22 statement no II P.N. 17
Providing, constructing coffer dam in river basin / dam storages as per

type design including excavation, filling the middle portion with B. C. soil
(in gunny bags if required). Providing impervious / semipervious materials
on both side of B.C. soil (in gunny bags if required) including ramming, 1170.00 Cum 682.00 10% 750.20 877,734.00
7
compacting to the satisfaction of Engneer-in-charge, till the completion of
work including dismantling coffer dam after completion of works and
disposing off the material as directed by the Engineer-in-charge. for entire
MJP SSR 2021-22 I.N. 1 P.N.228
Net Cost Rs. 1,918,520.00


Approach Channel 60 m
Measurement
From 4.5 to 6 From 3 to 4.5 From 1.5 to 3 From 0 to 1.5
Qty of Qty of Qty of Qty of Slant Ht. Mean

Total MEAN MEAN MEAN MEAN
CH LENGTH AV.GL CBL Depth TW B.W. AREA Excavati Unit Depth TW B.W. AREA Excavati Unit Depth TW B.W. AREA Excavati Unit Depth TW B.W. AREA Excavati Unit of Slant Qty of Pitching Unit
Depth AREA AREA AREA AREA
on on on on pitching Height
0.00 722.00 716.50 5.50 1.00 1.200 1.00 1.10 1.50 1.500 1.20 2.03 1.50 1.80 1.50 2.48 1.50 3.81 1.80 4.21 4.83
20.00 0.55 0.55 Cu.m 1.23 1.23 Cu.m 2.16 43.23 Cu.m 3.89 77.88 Cu.m 4.83 193.02 Sq.m.
20.00 720.00 716.59 3.41 0.00 1.00 1.00 0.00 0.41 1.08 1.00 0.43 1.50 1.38 1.08 1.85 1.50 3.39 1.38 3.58 4.83
40.00 718.50 716.68 1.82 0.00 1.00 1.00 0.00 0.00 1.00 1.00 0.00 0.32 1.06 1.00 0.33 1.50 3.07 1.06 3.10 3.16
60.00 717.00 716.85 0.15 0.00 1.00 1.00 0.00 0.00 1.00 1.00 0.00 0.00 1.00 1.00 0.00 0.15 1.20 1.00 0.17 0.27
Total 60.00 0.55 Cu.m 1.44 Cu.m 68.31 Cu.m 177.41 Cu.m 421.21 Sq.m.


Coffer Dam
Measurement ( Slope - 1:1.5)
Qty of
CH LENGTH AV.GL T.L. HT B.W. TW area m/a Earth
work
0.00 722.00 722.00 0.00 2.00 2.00 0.00
30.00 1.75 52.50
30.00 720.00 721.00 1.00 5.00 2.00 3.50
30.00 17.75 532.50
60.00 717.00 721.00 4.00 14.00 2.00 32.00
585.00
For Both Side 1170.00


Intake Well (Dia.= 3 m)
Basic Rate % Final Rate
Sr. No. Description Qty. Unit Lead Amount (Rs.)
(Rs.) Increase (Rs)
Exacavation in general in soft material comprising of soft soil,soft
murum, sand, hard murum with boulders in wet or dry condition for head
works i.e. Intake well, Connecting pipe, jack well, Pump house, Supply
1 Well Etc. for lift 0 to 1.5M and lead of 150M Including barricading,
guaeding, disposing off surplus excavated stuff within a radius of 0.5km.
as directed by Engineer-in-charge etc. complete excluding refilling.
For Head Works on river or dam submergence for initial lift of 0 to 1.5 M
Lift 0 to 1.5 (602.00 to 600.50) Soil/ Murrum 188.43 Cum 464.00 0% 464.00 87431.52
MJP SSR 2021-22 P.N. 44 I.N. 10 a

Manjara rock, etc, by blasting / controlled blasting, chiselling as required
in wet or dry condition for Head Works i.e. Intake Well, Connecting Pipe,
Jack Well, Pump House, supply Well, etc. for lift 0 to 1.5 M and lead of
2 150 M including barricading, guarding, disposing off surplus excavated
stuff within a radius of 0.5 km. as directed by Engineer-in-charge,
excluding refilling.
Lift 1.5 to 3.0 (600.50 to 599.00) Soft Rock 78.25 Cum 1044.00 0% 1044.00 81693.00
Lift 3.0to 4.5 (599.00 to 597.50) Rock 52.10 Cum 1072.00 0% 1072.00 55851.20
Lift 4.5 to 6.0 (597.50 to 597.25) Rock 5.21 Cum 1100.00 0% 1100.00 5731.00
MJP SSR 2021-22 P.N. 44 I.N. 11 a

3
PCC M 150
Lift 0 to 5 2.83 Cum 5640.00 337.51 0% 5977.51 16916.35
MJP SSR 2021-22 P.N. 49 I.N. 1-b


(Rs.) Increase (Rs)
Providing and laying in situ Cement Concrete of trap/ granite / quartzite /
gneiss metal for RCC work in foundation like raft, grillage, strip
foundation and footing of RCC columns and steel stanchions including
normal dewatering, form work, compaction, finishing and curing, etc.
4
complete. (By weigh batching and mix design for M250 and M-300 only.
Use of L&T, A.C.C., Ambuja, Birla Gold, Manikgad, Rajashree, etc.
cement is permitted.) (Excluding M.S. or Tor reinforcement)
Bottom Raft in RCC M 300
In RCC M-300 BASE SLAB (Top RL597.80m ) lift 0 to 5 m 6.65 Cum 7448.00 337.51 0% 7785.51 51773.63
MJP SSR 2021-22 P.N. 49 I.N. 2
Providing and casting in situ Cement Concrete of trap/granite/quartzite/

gneiss metal of approved quality for RCC work as per detailed drawings
and designs or as directed by Engineer-in-charge including normal
dewatering, centering, 'plywood formwork, bully/steel prop-ups,
compaction, finishing the formed surfaces with CM 1:3 of sufficient
5 minimum thickness if special finish is to be provided and curing, etc.
complete. (By weigh batching and mix design for M-250 and M-300 only.
Use of L&T, A.C. C., Ambuja, Birla Gold, Manikgad, Rajashree, etc.
cement is permitted)
(excluding M.S, or Tor reinforcement)
RCC M-300 for slab/landing/Vertical Wall/Waist Slabs/Steps for staircase
Lift 0 to 5 m 27.52 Cum 9247.00 337.51 0% 9584.51 263725.53

Lift 5 to10 m 0.00 Cum 10171.70 337.51 0% 10509.21 0.00
MJP SSR 2021-22 P.N. 50 I.N. 5
Providing and fixing in position steel bar reinforcement of various

diameters for RCC piles, caps, footings, foundation, slabs, beams,
columns, canopies, staircases. newels, chajjas, lintels, pardies, copings,
fins, arches, etc. as per detailed designs, drawings and schedules;
6
including cutting, bending, hooking the bars, binding with wires or tack
welding and supporting as required, etc. complete.(including cost of
binding wire)
Tor steel
Lift 0.0 to 5 m (@62KG PER CUM) 2.12 MT 66218.00 0% 66218.00 140268.30
MJP SSR 2021-22 P.N. 52 I.N. 8


(Rs.) Increase (Rs)
Refilling the trenches with available excavated stuff with soft material first
7 over pipeline and then hard material in 15 cm layers with all leads and 271.76 Cum 84.00 0% 84.00 22827.84
lifts including consolidation, surcharging, etc. complete.
MJP SSR 2021-22 P.N. 45 I.N. 15
Providing and fixing in position C.I. /M.S. rose pieces in intake wells
including cost of all materials and labour, painting with three coats of
8 anti-corrosive oil paint, etc.complete as directed by Engineer-in-charge. 1207.60 Kg 100.00 0% 100.00 120760.00
Dia - 300 mm
Length - 0.900 m
MJP SSR 2021-22 P.N. 230 I.N. 13
Providing double flange sluice valve confirming for IS- 14846 including
worn gear arrangements as per test pressure,stainless steel spindle,
caps, including inspection charges, transportation upto departmental
9 2 No 36471.00 0% 36471.00 72942.00
store, unloading,stacking excluding GST levied by GOI & GOM in all
respect etc. complete.
300 mm dia PN 1.0
MJP SSR 2021-22 P.N. 132 I.N. 2
Providing and fixing in position C.I. dapuri steps or 22 mm dia. M.S. bar
step with proper anchorage, etc. and providing and applying 3 coats of
10 28.00 No 387.00 0% 387.00 10836.00
anti-corrosive paint, etc. complete as directed by Engineer-in-
charge.@0.30m c/c
MJP SSR 2021-22 P.N. 230 I.N. 11
Providing, hoisting and fixing in position C.I. manhole, frame and

cover of best quality and of required size and shape with locking
11 1.00 No 2898.00 0% 2898.00 2898.00
arrangements including applying 2 coats of anti-corrosive paint, etc.
complete.
MJP SSR 2021-22 P.N. 217 I.N. 4-i
Providing, hoisting and fixing in position inverted ‘J’ type 100 mm dia.
C.I. cowl type ventilators with mosquitoproof aluminium mesh at top
12 2.00 No 2352.00 0% 2352.00 4704.00
including No applying 2 coats of anti-corrosive paint, etc.complete as
directed by Engineer-in-charge, weighing not less than 35 kg


(Rs.) Increase (Rs)
MJP SSR 2021-22 P.N. 216 I.N. 3
13 Penstcok Arrangement for operation of Valves 2.00 No 119.00 0% 119.00 238.00
Dewatering charges for estimation purpose for head works in river basin
14 or dam. 1.00 No 81798.00 0% 81798.00 81798.00
Intake well 3.0m dia
MJP SSR 2021-22 P.N. 231 I.N. 16-ii
Disposing of excavated stuff at 2 km distance including loading, 47.02 Cum 212.14 212.14 9,974.74
15 unloading, etc.
16 Design and Approval (2%) 1.00 Job 14067.81 0% 14067.81 14067.81

Total Net Cost 1044437.00


Intake Well (Dia.= 3 m)
Measurement
Diameter 3.00 m
Wall thk 0.30 m
Measurements
S.N. Description Qty. Unit
No L B D

murum, sand, hard murum with boulders in wet or dry condition for
head works i.e. Intake well, Connecting pipe, jack well, Pump house,
Supply Well Etc. for lift 0 to 1.5M and lead of 150M Including
1 barricading, guaeding, disposing off surplus excavated stuff within a
radius of 0.5km. as directed by Engineer-in-charge etc. complete
For Head Works on river or dam submergence for initial lift of 0 to 1.5
M
Lift 0 to 1.5 (602.00 to 600.50) Soil/ Murrum 0.785 12.65 12.65 1.50 188.43 Cum
Excavation in general in hard material comprising of soft rock, hard

rock, Manjara rock, etc, by blasting / controlled blasting, chiselling as
required in wet or dry condition for Head Works i.e. Intake Well,
Connecting Pipe, Jack Well, Pump House, supply Well, etc. for lift 0 to
2
1.5 M and lead of 150 M including barricading, guarding, disposing off
surplus excavated stuff within a radius of 0.5 km. as directed by
Engineer-in-charge, excluding refilling.
Lift 1.5 to 3.0 (600.50 to 599.00) Soft Rock 0.785 8.15 8.15 1.50 78.25 Cum
Lift 3.0to 4.5 (599.00 to 597.50) Rock 0.785 6.65 6.65 1.50 52.1 Cum
Lift 4.5 to 6.0 (597.50 to 597.25) Rock 0.785 5.15 5.15 0.25 5.21 Cum

Measurements
No L B D
trap/granite/quartzite/ gneiss metal for foundation and bedding
3 including dewatering, form work, compaction,curing, finishing and
etc, complete.
PCC M 150
Lift 0 to 5 0.785 4.90 4.90 0.15 2.83 Cum
Providing and laying in situ Cement Concrete of trap/ granite /

quartzite / gneiss metal for RCC work in foundation like raft,
grillage, strip foundation and footing of RCC columns and steel
stanchions including normal dewatering, form work, compaction,
4 finishing and curing, etc. complete. (By weigh batching and mix
design for M250 and M-300 only. Use of L&T, A.C.C., Ambuja, Birla
Gold, Manikgad, Rajashree, etc. cement is permitted.) (Excluding
M.S. or Tor reinforcement)
In RCC M-300 BASE SLAB (Top RL597.80m ) lift 0 to 5 m 0.785 4.60 4.60 0.40 6.65 Cum
Providing and casting in situ Cement Concrete of

trap/granite/quartzite/ gneiss metal of approved quality for RCC work
as per detailed drawings and designs or as directed by Engineer-in-
charge including normal dewatering, centering, 'plywood formwork,
bully/steel prop-ups, compaction, finishing the formed surfaces with
5 CM 1:3 of sufficient minimum thickness if special finish is to be
provided and curing, etc. complete. (By weigh batching and mix
design for M-250 and M-300 only. Use of L&T, A.C. C., Ambuja, Birla
Gold, Manikgad, Rajashree, etc. cement is permitted)
RCC M-300 for slab/landing/Vertical Wall/Waist Slabs/Steps for
staircase
Lift 0.0 to 5 m
Vertical Wall below GL (602.00 to 597.80) 3.142 3.30 0.30 4.20 13.06
Vertical Wall above GL (602.00 to 606.00) 3.142 3.30 0.30 4.00 12.44
Roof slab at 606.15 m 0.785 3.60 3.60 0.15 1.53
Deduct for MH frame -1.000 0.90 0.60 0.15 -0.08

Measurements
No L B D
Deduct for opening of Connecting main -0.785 0.38 0.38 0.30 -0.03
Landing for Rosepiece 2.000 1 1 0.15 0.3
Landing for Sluice valve 2.000 1 1 0.15 0.3
Quantity for 0 to 5 m 27.52 Cum

columns, canopies, staircases. newels, chajjas, lintels, pardies,
copings, fins, arches, etc. as per detailed designs, drawings and
6 schedules; including cutting, bending, hooking the bars, binding with
wires or tack welding and supporting as required, etc. complete.
(including cost of binding wire)
Tor steel
Lift 0.0 to 5 m (@62KG PER CUM) 34.17 x 62 2.12 MT
Refilling the trenches with available excavated stuff with soft

7 material first over pipeline and then hard material in 15 cm layers with
all leads and lifts including consolidation, surcharging, etc. complete.
Total quantity 323.99 Cum

deductions
i)PCC -2.83 Cum
II)Base slab -6.65 Cum
iii)Volume of well upto GL -0.785 3.600 3.600 4.2 -42.75 Cum
Quantity of Refilling 271.76 Cum
8 anti-corrosive oil paint, etc.complete as directed by Engineer-in- 2 603.80 1207.60 Kg
charge.
Dia - 300 mm
Length - 0.900 m

Measurements
No L B D
Providing double flange sluice valve confirming for IS- 14846 including
worn gear arrangements as per test pressure,stainless steel spindle,
9 caps, including inspection charges, transportation upto departmental 2 2.00 No
store, unloading,stacking excluding GST levied by GOI & GOM in all
respect etc. complete.
300 mm dia PN 1.0
Providing and fixing in position C.I. dapuri steps or 22 mm dia. M.S.

bar step with proper anchorage, etc. and providing and applying 3
10 coats of anti-corrosive paint, etc. complete as directed by Engineer-in- 28 28 No
charge.@0.30m c/c
Providing and hoisting and fixing in position C.I. manhole,frame and

11 arrangements including applying 2 coats of amticorrosive paint etc 1 1 No
90 x 60 cm size and weight 35 kg.
Providing, hoisting and fixing in position inverted ‘J’ type 100 mm

dia. C.I. cowl type ventilators with mosquitoproof aluminium mesh
12 at top including No applying 2 coats of anti-corrosive paint, 2 2 No
etc.complete as directed by Engineer-in-charge, weighing not less
than 35 kg
13 Penstcok Arrangement for operation of Valves 2 2 No
Dewatering charges for estimation purpose for head works in river

14 basin or dam. 1 1 No
Intake well 3.0m dia

Measurements
No L B D
Disposing of excavated stuff at 2 km distance including loading,
15 unloading, etc. 47.02 47.02 Cum
Exacavation Qty-Refiiling qty
16 Design and Approval 1 1 Job


Inspection Well (Dia.= 2 m) - 4 Nos
(Rs.) Increase (Rs)
murum, sand, hard murum with boulders in wet or dry condition for head
works i.e. Intake well, Connecting pipe, jack well, Pump house, Supply
1 Well Etc. for lift 0 to 1.5M and lead of 150M Including barricading,
guaeding, disposing off surplus excavated stuff within a radius of 0.5km.
as directed by Engineer-in-charge etc. complete excluding refilling.
Lift 0 to 1.5 (603.50 to 602.00) Soil/ Murrum 203.62 Cum 464.00 0% 464.00 94479.68
MJP SSR 2021-22 P.N. 44 I.N. 10 a

Manjara rock, etc, by blasting / controlled blasting, chiselling as required
in wet or dry condition for Head Works i.e. Intake Well, Connecting Pipe,
Jack Well, Pump House, supply Well, etc. for lift 0 to 1.5 M and lead of
2 150 M including barricading, guarding, disposing off surplus excavated
stuff within a radius of 0.5 km. as directed by Engineer-in-charge,
Lift 1.5 to 3.0 (602.00 to 600.50) Soft Rock (1016+1*28=1044) 88.15 Cum 1044.00 0% 1044.00 92026.70
Lift 3.0 to 4.5 (603.00 to 601.5) Rock (1016+2*28=1072) 60.23 Cum 1072.00 0% 1072.00 64563.64
MJP SSR 2021-22 P.N. 44 I.N. 11 a

3
PCC M 150
Lift 5 to 10 (5640*1.10 =6204) 1.79 Cum 6204.00 337.51 0% 6541.51 11721.64
MJP SSR 2021-22 P.N. 49 I.N. 1-b


(Rs.) Increase (Rs)
Providing and laying in situ Cement Concrete of trap/ granite / quartzite /
gneiss metal for RCC work in foundation like raft, grillage, strip
foundation and footing of RCC columns and steel stanchions including
normal dewatering, form work, compaction, finishing and curing, etc.
4
complete. (By weigh batching and mix design for M250 and M-300 only.
Use of L&T, A.C.C., Ambuja, Birla Gold, Manikgad, Rajashree, etc.
In RCC M-300 BASE SLAB (Top RL597.80m) lift 5 to 10 m 4.07 Cum 8192.80 337.51 0% 8530.31 34718.35
(7448x1.10= 8192.80)
MJP SSR 2021-22 P.N. 49 I.N. 2

gneiss metal of approved quality for RCC work as per detailed drawings
and designs or as directed by Engineer-in-charge including normal
dewatering, centering, 'plywood formwork, bully/steel prop-ups,
compaction, finishing the formed surfaces with CM 1:3 of sufficient
5 minimum thickness if special finish is to be provided and curing, etc.
Use of L&T, A.C. C., Ambuja, Birla Gold, Manikgad, Rajashree, etc.
cement is permitted)
RCC M-300 for slab/landing/Vertical Wall/Waist Slabs/Steps for staircase
Lift 0 to 5 m 16.49 Cum 9247.00 337.51 0% 9584.51 158045.61

Lift 5 to10 m 2.23 Cum 10171.70 337.51 0% 10509.21 23464.78
MJP SSR 2021-22 P.N. 50 I.N. 5

columns, canopies, staircases. newels, chajjas, lintels, pardies, copings,
fins, arches, etc. as per detailed designs, drawings and schedules;
6
including cutting, bending, hooking the bars, binding with wires or tack
welding and supporting as required, etc. complete.(including cost of
binding wire)
Tor steel
Lift 0.0 to 5 m (@62KG PER CUM) 1.27 MT 66218.00 0% 66218.00 84408.16
Lift 5.0 to 10.0 m (@62KG PER CUM) 0.14 MT 69528.90 0% 69528.90 9625.06


(Rs.) Increase (Rs)
MJP SSR 2021-22 P.N. 52 I.N. 8
7 over pipeline and then hard material in 15 cm layers with all leads and 356.86 Cum 84.00 0% 84.00 29976.49
lifts including consolidation, surcharging, etc. complete.
MJP SSR 2021-22 P.N. 45 I.N. 15
8 anti-corrosive oil paint, etc.complete as directed by Engineer-in-charge. 1207.60 Kg 100.00 0% 100.00 120760.00
Dia - 300 mm
Length - 0.900 m
MJP SSR 2021-22 P.N. 230 I.N. 13
Providing and fixing in position C.I. dapuri steps or 22 mm dia. M.S. bar
step with proper anchorage, etc. and providing and applying 3 coats of
10 28.00 No 387.00 0% 387.00 10836.00
anti-corrosive paint, etc. complete as directed by Engineer-in-
charge.@0.30m c/c
MJP SSR 2021-22 P.N. 230 I.N. 11
Providing, hoisting and fixing in position C.I. manhole, frame and

11 1.00 No 2898.00 0% 2898.00 2898.00
arrangements including applying 2 coats of anti-corrosive paint, etc.
complete.
MJP SSR 2021-22 P.N. 217 I.N. 4-i
Providing, hoisting and fixing in position inverted ‘J’ type 100 mm dia.
C.I. cowl type ventilators with mosquitoproof aluminium mesh at top
12 2.00 No 2352.00 0% 2352.00 4704.00
including No applying 2 coats of anti-corrosive paint, etc.complete as
directed by Engineer-in-charge, weighing not less than 35 kg
MJP SSR 2021-22 P.N. 216 I.N. 3
Dewatering charges for estimation purpose for head works in river basin
13 or dam. 1.00 No 53189.00 0% 53189.00 53189.00
Inspection well 2.0m dia
MJP SSR 2021-22 P.N. 231 I.N. 16-iiI


(Rs.) Increase (Rs)
Disposing of excavated stuff at 2 km distance including loading, 36.12 Cum 212.14 212.14 7,662.84
14 unloading, etc.
15 Design and Approval (2%) 1.00 Job 12364.73 0% 12364.734 12364.73

Total Net Cost of one inspection well 860628.00
Total Net Cost of Four inspection well 3442512.00


Inspection Well (Dia.= 2 m) - 4 Nos
Measurement
Diameter 2.00 m
Wall thk 0.30 m
Measurements
No L B D

murum, sand, hard murum with boulders in wet or dry condition for
head works i.e. Intake well, Connecting pipe, jack well, Pump house,
Supply Well Etc. for lift 0 to 1.5M and lead of 150M Including
1 barricading, guaeding, disposing off surplus excavated stuff within a
radius of 0.5km. as directed by Engineer-in-charge etc. complete
For Head Works on river or dam submergence for initial lift of 0 to 1.5
M
Lift 0 to 1.5 (603.50 to 602.00) Soil/ Murrum 0.785 13.15 13.15 1.50 203.62 Cum
Excavation in general in hard material comprising of soft rock, hard

rock, Manjara rock, etc, by blasting / controlled blasting, chiselling as
required in wet or dry condition for Head Works i.e. Intake Well,
Connecting Pipe, Jack Well, Pump House, supply Well, etc. for lift 0 to
2
1.5 M and lead of 150 M including barricading, guarding, disposing off
surplus excavated stuff within a radius of 0.5 km. as directed by
Lift 1.5 to 3.0 (602.00 to 600.50) Soft Rock 0.785 8.65 8.65 1.50 88.15 Cum

Measurements
No L B D
392.98
trap/granite/quartzite/ gneiss metal for foundation and bedding
3 including dewatering, form work, compaction,curing, finishing and
etc, complete.
PCC M 150
Lift 5 to 10 0.785 3.90 3.90 0.15 1.79 Cum
Providing and laying in situ Cement Concrete of trap/ granite /

quartzite / gneiss metal for RCC work in foundation like raft,
grillage, strip foundation and footing of RCC columns and steel
stanchions including normal dewatering, form work, compaction,
finishing and curing, etc. complete. (By weigh batching and mix
4 design for M250 and M-300 only. Use of L&T, A.C.C., Ambuja, Birla
Gold, Manikgad, Rajashree, etc. cement is permitted.) (Excluding
In RCC M-300 BASE SLAB (Top RL597.80m) lift 5 to 10 m 0.785 3.60 3.6 0.4 4.07 Cum

trap/granite/quartzite/ gneiss metal of approved quality for RCC work
as per detailed drawings and designs or as directed by Engineer-in-
charge including normal dewatering, centering, 'plywood formwork,
bully/steel prop-ups, compaction, finishing the formed surfaces with
5 CM 1:3 of sufficient minimum thickness if special finish is to be
provided and curing, etc. complete. (By weigh batching and mix
design for M-250 and M-300 only. Use of L&T, A.C. C., Ambuja, Birla
Gold, Manikgad, Rajashree, etc. cement is permitted)
RCC M-300 for slab/landing/Vertical Wall/Waist Slabs/Steps for
staircase
Lift 0.0 to 5 m
Vertical Wall above GL (603.50 to 606.00) 3.142 2.30 0.30 2.5 5.42
Vertical Wall below GL (603.50 to 598.50) 3.142 2.30 0.3 5 10.84

Measurements
No L B D
Deduct for opening of Connecting main -1.571 0.38 0.38 0.3 -0.07
Landing for Rose piece 2.000 1 1 0.15 0.30
Lift 5 to 10 m
Vertical Wall below GL (598.50 to 597.80) 3.142 2.30 0.3 0.7 1.52
Roof slab 0.785 2.6 2.6 0.15 0.80
Deduct for MH frame -1.000 0.9 0.6 0.15 -0.08

columns, canopies, staircases. newels, chajjas, lintels, pardies,
copings, fins, arches, etc. as per detailed designs, drawings and
6
schedules; including cutting, bending, hooking the bars, binding with
wires or tack welding and supporting as required, etc. complete.
Tor steel
Lift 0.0 to 5 m (@62KG PER CUM) 20.56 x 62 1.27 MT
Lift 5.0 to 10.0 m (@62KG PER CUM) 2.23 x 62 0.14 MT

7 material first over pipeline and then hard material in 15 cm layers with
all leads and lifts including consolidation, surcharging, etc. complete.
Total quantity 392.98 Cum

deductions
i)PCC -1.79 Cum
II)Base slab -4.07 Cum
iii)Volume of well upto GL -0.785 2.600 2.600 5.7 -30.26 Cum
Quantity of Refilling 356.86 Cum

Measurements
No L B D
8 anti-corrosive oil paint, etc.complete as directed by Engineer-in- 2 603.8 1207.6 Kg
charge.
Dia - 300 mm
Length - 0.900 m
Providing and fixing in position C.I. dapuri steps or 22 mm dia. M.S.

bar step with proper anchorage, etc. and providing and applying 3
10 coats of anti-corrosive paint, etc. complete as directed by Engineer-in- 28 28 No
charge.@0.30m c/c
Providing and hoisting and fixing in position C.I. manhole,frame and

11 arrangements including applying 2 coats of amticorrosive paint etc 1 1 No
90 x 60 cm size and weight 35 kg.
Providing, hoisting and fixing in position inverted ‘J’ type 100 mm

dia. C.I. cowl type ventilators with mosquitoproof aluminium mesh
12 at top including No applying 2 coats of anti-corrosive paint, 2 2 No
etc.complete as directed by Engineer-in-charge, weighing not less
than 35 kg
Dewatering charges for estimation purpose for head works in river

13 basin or dam. 1 1 No
Inspection well 2.0m dia
Disposing of excavated stuff at 2 km distance including loading,

14 unloading, etc. 36.12 36.12 Cum
Exacavation Qty-Refiiling qty
15 Design and Approval 1 1 Job


Abstract
10 % rate
Basic Rate Increase Final Rate Amount
Sr. No. Description Qty. Unit Lead
(Rs.) for Hilly (Rs) (Rs.)
Area
Item No. 1 : Excavation in general in soft material
comprising of soft soil, soft murum, sand, Hard
murum with boulders in wet or dry condition for
Head works i.e. intake well, connecting pipe, jack
well, pump house, supply well, etc. for lift 0 to
1a 1.5m and lead of 150m including barricading,
guarding, disposing off surplus excavated stuff
within a radius of 0.5 km as directed by Engineer-
in-Charge, etc. complete excluding refilling. Rate
as per rate analysis . a) For Head Works on river
or dam submergence for initial lift of 0 to 1.5 M
MJP SSR 2021-22 I.N. 10(a) P.N. 44
Lift 0 to 1.5 117.75 Cum 464.00 10% 510.40 60100
Excavation in general in hard material comprising

of soft rock, hard rock, Manjara rock, etc, by
blasting / controlled blasting, chiselling as required
in wet or dry condition for Head Works i.e. Intake
Well, Connecting Pipe, Jack Well, Pump House,
supply Well, etc. for lift 0 to 1.5 M and lead of 150
M including barricading, guarding, disposing off
surplus excavated stuff within a radius of 0.5 km.
1b
as directed by Engineer-in-charge, excluding
refilling.
MJP SSR 2021-22 I.N. 11(a) P.N. 44
Lift 1.5 to 3 110.85 Cum 1044.00 10% 1148.40 127297
Lift 3 to 4.5 101.89 Cum 1072.00 10% 1179.20 120153
Lift 4.5 to 6 85.12 Cum 1100.00 10% 1210.00 102992
Lift 6 to 7.5 85.12 Cum 1128.00 10% 1240.80 105614
Lift 7.5 to 9 46.38 Cum 1156.00 10% 1271.60 58973
Providing and laying in situ following grades of

Cement concrete of trap/granite/quartzite/ gneiss
metal for foundation and bedding including
dewatering, form work, compaction,curing,
2
finishing and etc, complete.
MJP SSR 2021-22 I.N. 1(b) P.N. 49
Lift 5 to 10
PCC M 150 6.62 Cum 5640.00 337.51 10% 6575.26 43551
Providing and laying in situ Cement concrete of

trap/granite/quartzite/ gneiss metal for RCC work
in foundation like raft, grillage, strip foundation and
footing of RCC columns and steel stanchions
including normal dewatering, form work,bally,steel
propups compaction, finishing and curing, etc,
complete. (By weigh batching and mix design for
3 M-250 and M-300 only. Use of L & T, A.C.C.,
Ambuja, Birla Gold, Manikgad, Rajashree, etc.
cement is permitted.) (Excluding M.S. or Tor
reinforcement)
In RCC M-300
MJP SSR 2021-22 I.N. 2 (d) P.N. 49
Lift 5 to 10 m
For Base Slab 16.28 Cum 8192.80 337.51 10% 9383.34 152740

trap/granite/quartzite/ gneiss metal of approved
quality for RCC works as per detailed drawings
and designs or as directed by Engineer-in-charge
including normal dewatering,centering,form
work,bally,steel propups, compaction, finishing the
formed surfaces with CM 1:3 of sufficient minimum
thickness to give a smooth and even surface
whereever necessary or roughning if special finish
4 is to be provided and curing, etc. complete. (By
weigh batching and mix design for M-250 and M-
300 only. Use of L&T, A.C. C., Ambuja, Birla Gold,
Manikgad, Rajashree, etc. cement is permitted. )
(Excluding M.S. or Tor reinforcement) for RCC
Columns (M-300)

4
10 % rate
Area
Four columns provided from floor slab of jackwell
to
MJProof
SSRslab of pump
2021-22 house.
I.N 3d (Lvl 731.750 m to
P.N. 49
737.30
Net Qtym)
for 5 to 10 m 1.80 Cum 9651.40 337.51 10% 10987.80 19778
Net Qty for 10 to 15 m 0.18 Cum 10528.80 337.51 10% 11952.94 2152
Providing and casting in situ C.C. of

quality for RCC work as per detailed drawings and
designs or as directed by Engineer-in-charge
including normal dewatering, centering, form
wherever necessary or roughening if special finish
is to be provided and curing, etc. complete. (By
5 weigh batching and mix design for M-250 and M-
300 only. Use fo L&T, A.C.C., Ambuja, Birla Gold,
Manikgad, Rajashree, etc. cement is permitted.)
(Excluding M.S. or Tor reinforcement)
For RCC M-300 grade Slabs / Landings / Vertical
Walls / Waist Slabs / Steps for Staircase
MJP SSR 2021-22 I.N. 5 d) P.N. 50
Providing and casting in situ C. C. of trap /

granite / quartzite/ gneiss metal of approved
quality for RCC works as per detailed drawings
and designs or as directed by Engineer-in-charge
including normal dewatering, ,centering, form
work,bally,steel propups compaction, finishing the
formed surfaces with C. M. 1:3 of sufficient
minimum thickness to give a smooth and even
surface wherever nesessary or roughening if
6 special finish is to be provided and curing, etc.
complete. (By weigh batching and mix design for
M-250 and M-300 only. Use of L&T, A.C.C.,
Ambuja, Birla Gold, Manikgad, Rajashree, etc.
cement is permitted.)(Excluding M.S. or Tor
For RCC M-30 grade Beams/Braces/Lintels
MJP SSR 2021-22 I.N. 4(d) P.N. 50

desingns or as directed by Engineer-in-charge
7 wherever necessary or roughening if special finish
is to be provided and curing, etc. complete. (By
weigh batching and mix design for M-250 and M-
300 only. Use of L&T, A.C. C., Ambuja, Birla
Gold, Manikgad, Rajashree, etc. cement is
permitted .) (Excluding M.S. or Tor reinforcement)
For RCC M-300 grade Chajjas / Parapets /
Curtain Walls / Partition Walls / Pardies
MJP SSR 2021-22 I.N. 6 d) P.N. 51
lift 10 to 15 m Above GL (732 m to 737 m)
Chhajjas at 735.25 m 0.65 Cum 11061.6 337.51 10% 12539.02 8125
Providing and fixing in position steel bar

reinforcement of various diameters for RCC piles,
caps, footings, foundation, slabs, beams, columns,
canopies, staircases. newels, chajjas, lintels,
pardies, copings, fins, arches, etc. as per detailed
designs, drawings and schedules; including
8 cutting, bending, hooking the bars, binding with
wires or tack welding and supporting as required,
etc. complete. (including cost of binding wire)
MJP SSR 2021-22 I.N. 8(b) P.N. 52
Below and above GL : Lift 0.0 to 5 m 4.82 MT 73502.00 10% 80852.20 389449
Below and above GL : Lift 5 to 10 m 5.10 MT 77177.10 10% 84894.81 432964

8
10 % rate
Area
Below and above GL : Lift 10 to 15 m 1.15 MT 80852.20 10% 88937.42 102588
Providing second class Burnt Brick masonry with

conventional/ I.S. type bricks in cement mortar 1:6
in superstructure including striking joints, raking
out joints, watering and scaffolding etc. Complete
9
Spec. No. : Bd.G.5 IS 12894 : 1990 Page No. 314
PWD SSR 2021-22 I.N.27.05 P.N. 144
Net Qty for 2nd Lift 6.01 Cum 7645.70 139.13 10% 8549.40 51361
Net Qty for 3rd Lift 7.96 Cum 7721.40 139.13 10% 8632.67 68740
Providing and fixing rolling shutter fabricated from

steel laths of minimum thickness 0.9 mm with lock
plate of 3.15 mm thickness reinforced with 35 x 35
x 5 mm angle section fitted with sliding bolts and
handles for both sides, deep M.S. channel section
of depth and thickness not less than 65 mm and
3.15 mm respectively with hold fast arrangements,
M.S. Bracket plate 300 x 300 x 3.15 mm minimum
size and shape with square bar, suspension shaft
13.50 Sqm 4730.00 10% 5203.00 70241
10 of minimum 32 mm diameter, hood cover of M.S.
sheet not less than 0.9 mm thickness and of any
size at top and safety devices including
mechanical gear operation arrangement
consisting of worm gear wheels and worms of high
grade cast iron or mild steel and one coat of red
lead primer etc. complete. (I.S. 62481979) (With
mechanical gear)
PWD SSR 2021-22 I.N.39.25 P.N. 181
Providing and fixing 50 mm x 50 mm Mild Steel

square pipe framed steel windows of various sizes
as per details with welded square bars 12 mm at
10 cm center to center without hot dip zinc coating
without / with ventilator including fabrication, 7.20 Sqm 3096.00 10% 3405.60 24520
11 glazing with plain / obscured glass panes 5 mm
thick of approved type and quality, all fixtures and
fastenings and finishing with one coat of primer
complete.
PWD SSR 2021-22 I.N.39.66 P.N. 188
Providing and fixing in position Mild steel fixed

staggered ( Z Type ) Ventilator as per detailed
drawing with hot deep zink coating including
fabricating with Mild steel 'Z 'Section of size 20mm
x 25 mm and 3 mm thick at weight 1.42 1.80 Sqm 3675.00 10% 4042.50 7277
12 Kg/Rmt,with stainless steel mosquito net of 304
Grade,4 mm thick float glass ?as directed by
Engineer In charge including necessary welding,
grinding, two coats of oil paint etc.complete
PWD SSR 2021-22 I.N.39.77 P.N. 189
Providing internal cement plaster 20mm. thick in

two coats in cement mortar 1:3 without neeru
finish, to concrete, brick surface, in all positions
including scaffolding and curing etc. complete.
13
PWD SSR 2021-22 I.N.32.08 P.N. 153
Net Qty for 2nd Lift 29.61 Sqm 379.76 10.87 10% 428.61 12693
Net Qty for 3rd Lift 57.37 Sqm 383.52 10.87 10% 432.74 24828
Providing and applying Two coats of wall care

Putty of 2mm thickness for plastered surface and
5-6mm thickness finished concrete surface to
Ceiling and Walls to prepare surface even and
smooth of Brands
14 BIRLA WHITE, BERGER, BISION, J.K., make, etc
complete.
a) For plastered walls/ceiling 2mm
PWD SSR 2021-22 I.N.32.34 P.N. 155
Net Qty for 2nd Lift 29.61 Sqm 87.87 10% 96.66 2862
Net Qty for 3rd Lift 57.37 Sqm 88.74 10% 97.61 5600

10 % rate
Area
Providing sand faced plaster externally in cement
mortar using approved screened sand, in all
positions including base coat of 15 mm thick in
cement mortar 1:4 using waterproofing compound
at 1 kg per cement bag curing the same for not
less than 2 days and keeping the surface of the
15 base coat rough to receive the sand faced
treatment 6 to 8 mm thick in cement mortar 1:4
finishing the surface by taking out grains and
curing for fourteen days scaffolding etc.complete.
PWD SSR 2021-22 I.N.32.11 P.N. 153
Net Qty for 2nd Lift 30.92 Sqm 604.99 14.35 10% 679.84 21024
Net Qty for 3rd Lift 60.01 Sqm 610.98 14.35 10% 686.43 41193
Providing cement based water proofing treatment

to terraces (Indian water proofing or alike) with
brick bats laid in required slope to drain the water
for any span after cleaning the base surface.
Applying a coat of cement slurry admixed with
approved water proofing compound and laying the
brick bats on bottom layer in C.M.1:5 admixed with
approved water proofing compound filling up to
half depth of brick bats, curing this layer for 3
days, applying cement slurry over this layer joints
of brick bats with C.M.1:3 admixed with approved
water proofing compound and finally top finishing
with average 20 mm. thick layers of same mortar 37.37 Sqm 1080.00 30.44 10% 1218.44 45538
16
added with jute fiber at 1 Kg per bag including
finishing the surface smooth with cement slurry
admixed with approved water proofing compound.
Marking finished surface with false squares of
300mm x 300 mm. making the junctions at the
parapet rounded and tapered top for required
height, with drip mould at the junction of plaster
and parapet and curing and covering 10 years
Guarantee against leakproofness on Court fee
stamp paper of Rs. 500/- including ponding test
etc. complete.
PWD SSR 2021-22 I.N.31.04 P.N. 150
Providing and applying two coats of exterior

acraylic emulsion paint confirming to
corresponding I.S. of approved manufacture and
of approved colour to the plastered surfaces
including cleaning ,preparing the plaster surface,
17 applying primer coat ,scaffolding if necessary ,
and watering the surface for two days etc
complete.
PWD SSR 2021-22 I.N.35.25 P.N. 165
Providing and applying two coats of textured

synthetic paint of approved shade and quality and
one coat of primer before applying textured paint
including scaffolding if necessary preparing
surface by thoroughly cleaning oil, grease, dirt and
18 other materials as required, etc. complete.
PWD SSR 2021-22 I.N.35.24 P.N. 165

Providing and fixing M.S. chaquerred plate flooring

of following thickness supported on M.S.angles
(25 x 25 x 5 mm size) including welding, cutting
and fabricating the plate to the required square or
rounding shape, making holes in the plate,
19 including providing and applying 3 coats of
anticorrosive paint, etc. complete as directed by
Engineer-in-charge.
b) 8 mm thick 5.00 Sqm 5111.00 10% 5622.10 28111
MJP SSR 2021-22 I.N. 6(b) P.N. 229

10 % rate
Area
Providing and applying priming coat over new/old
steel and other metal surfaces including preparing
the surface by thoroughly cleaning oil, grease, dirt
and other foreign matter and scoured with wire 27.50 Sqm 33.00 10% 36.30 998
20
brushes, fine steel wool, scrappers and sand
paper, scaffolding etc. complete.
PWD SSR 2021-22 I.N.35.20 P.N. 165
Providing structural steel work in rolled sections

like joists, channels, angles, tees, etc. as per
detailed designs and drawings including fixing in
position without connecting plates, braces, etc.
21 and one coat of anticorrosive paint and over it two
coats of oil painting, of approved quality and
shade, etc. complete.
MJP SSR 2021-22 I.N. 5 P.N. 48
ISMB 200*300 1.05 MT 74618.00 10% 82079.80 86020
Dewatering charges for estimation purpose for

head works in river basin or dam
22
MJP SSR 2021-22 I.N. 16(i) P.N.231
For Jackwell 1.00 Job 249579.00 10% 274536.90 274537
Providing and fixing in position C.I. /M.S. rose

pieces in intake wells including cost of all
materials and labour, painting with three coats of 600.00 KG 100.00 10% 110.00 66000
23 anti-corrosive oil paint, etc.complete as directed
by Engineer-in-charge.
MJP SSR 2021-22 I.N. 13 P.N. 230
3 nos of 150mm dia & 0.5 m Length
Providing double flange sluice valve confirming for

IS- 14846 including worn gear arrangements as
per test pressure,stainless steel spindle, caps,
including inspection charges, transportation upto
24 A)
departmental store, unloading,stacking excluding
GST levied by GOI & GOM in all respect etc.
complete.
150 mm Dia 3.00 No 10251.00 10251.00 30753
MJP SSR 2021-22 I.N. 2(a-ix) P.N. 132
Providing and fixing M.S. sluice gates in position

as per detailed drawings and specification
24 B) including cost of all materials, labour, operating 1100.00 kg 119.00 119.00 130900
pedestal, connecting rod, painting with three coats
of anti-corrosive paint, etc. complete as directed
by Engineer-incharge
Providing and fixing in position copper lightening

conductor including copper rod of 20 mm dia as
per upper terminal 1.5 M long with a knob at end
and with conical spike at top, copper tape
conductor 20 x 3 mm size, copper earth plate of
3 mm thick and 0.81 sqm. in area, clamps at 1 M
centre to centre including, necessary excavation,
laying and fixing the conductor, providing and
25 fixing 40 mm G.I pipe upto 3 M height from ground
and 0.5 M below ground including making all
connections, filling the earthing pit with charcoal,
salt, etc. and refilling and watering, etc. complete
as per specifications laid down in relevent I.S.
i ) For Tape of 10M length 1.00 Job 13543.00 10% 14897.30 14897
ii) Rebate / Extra rate per metre length or part
thereof over and above initial length of 10M 3.00 Rmt 379.00 10% 416.90 1251
MJP SSR 2021-22 I.N. 1 P.N. 216
Providing, hoisting and fixing in position C.I.

manhole, frame and cover of best quality and of
required size and shape with locking
arrangements including applying 2 coats of anti-
26
corrosive paint, etc. complete
ii) Rate on weight basis for any size and type of
frame and cover 180.00 Kg 82.00 10% 90.20 16236
MJP SSR 2021-22 I.N. 4 (ii) P.N. 217

10 % rate
Area
Providing and fixing in position M.S. ladder 0.50 M
wide consisting of 75 x 10 mm M.S. flats as
stringers and 16 mm dia M.S. bars in double rows
as steps placed at 25 cm c/c including cost of
27
material and labour involved, welding, anchoring
and applying 3 coats of anti-corrosive paint, etc.
complete as directed by Engineer-in-charge.
MJP SSR 2021-22 I.N. 5 P.N. 217 15.65 Rmt 1493.00 10% 1642.30 25694
Providing and fixing G.I. pipe railing having 1.0 M

height consisting 50 x 50 x 6 mm thick M. S.
angles as verticals at 1.5 M c/c, and additional
posts at every corner with 3 rows of 25 mm dia
G.I. pipes of medium class variety as horizontal
28 and painting 3 coats of oil paint over 1 coat of
anticorrosive paint of approved colour and shade
including cost of all labour, transporting bends to
curved shape, etc. complete.
MJP SSR 2021-22 I.N. 1 P.N. 58 28.28 Rmt 916.00 10% 1007.60 28493
Refilling the trenches with available excavated

stuff with soft material first over pipeline and then
hard material in 15 cm layers with all leads and
29 lifts including consolidation, surcharging, etc.
complete.
MJP SSR 2021-22 I.N. 15 P.N. 45
Net Qty 210.81 Cum 84.00 10% 92.40 19479
Providing and fixing in position C.I. dapuri steps

of 22 mm dia. M.S. bar step with proper
30 anchorage, etc. and providing and applying 3
coats of ant-corrosive paint, etc complete as
directed by Engineer-in-charge.
MJP SSR 2021-22 I.N. 11 P.N. 230 70.00 No 387.00 10% 425.70 29799
Providing and laying handcut polished Kotah

Stone flooring 25mm to 30mm thick and 30cm
wide in plain/diamond pattern on a bed of 1:6 C.M.
including cement float, filling joints with neat
31 cement slurry, curing, polishing and cleaning etc.
complete. For Flooring
For Pump House 51.68 SQ.M 1153.00 9.57 10% 1277.87 66045
PWD SSR 2021-22 I.N. 33.07 P.N.156
Providing and fixing in required position skirting or

dado of polished Kotah Stone slab 25 mm to 30
mm thick fixed on base on plaster of cement
32
mortar 1:4 including cement float, filling joints with
cement slurry, curing rubbing, polishing and
cleaning complete.Skirting
For Pump House 5.04 SQ.M 1281.00 9.57 10% 1418.67 7148
PWD SSR 2021-22 I.N. 33.81 P.N. 162
33 Design and Approval (2%) 53752

Net Total 4557529


Measurement
Diameter 6.00 m
Wall thk 0.30 m
Avg GL 722.00 m
Bottom of Jackwell 713.60 m
Measurements
No L B D
Excavation in general in soft material comprising of

soft soil, soft murum, sand, Hard murum with
boulders in wet or dry condition for Head works i.e.
intake well, connecting pipe, jack well, pump house,
supply well, etc. for lift 0 to 1.5m and lead of 150m
1A) including barricading, guarding, disposing off surplus
excavated stuff within a radius of 0.5 km as directed
by Engineer-in-Charge, etc. complete excluding
refilling. Rate as per rate analysis . a) For Head
Works on river or dam submergence for initial lift of 0
to
MJP1.5SSR
M 2021-22 I.N. 10(a) P.N. 44
GL 720.63 m to Excavation Lvl 719.13 m
Lift 0 to 1.5 0.785 10.00 10.00 1.50 117.75 Cum
Excavation in general in hard material comprising of

soft rock, hard rock, Manjara rock, etc, by blasting /
controlled blasting, chiselling as required in wet or
dry condition for Head Works i.e. Intake Well,
Connecting Pipe, Jack Well, Pump House, supply
Well, etc. for lift 0 to 1.5 M and lead of 150 M
including barricading, guarding, disposing off surplus
excavated stuff within a radius of 0.5 km. as directed
1B) by Engineer-in-charge, excluding refilling.
MJP SSR 2021-22 I.N. 11(a) P.N. 44

Lift 1.5 to 3 0.785 9.70 9.70 1.50 110.85 Cum
Lift 3 to 4.5 0.785 9.30 9.30 1.50 101.89 Cum
Lift 4.5 to 6 0.785 8.90 8.90 1.50 93.32 Cum
Lift 6 to 7.5 0.785 8.50 8.50 1.50 85.12 Cum
Lift 7.5 to 9 0.785 8.10 8.10 0.90 46.38 Cum
Total 555.30 Cum
Providing and laying in situ following grades of

Cement concrete of trap/granite/quartzite/ gneiss
metal for foundation and bedding including
dewatering, form work, compaction,curing, finishing
2 and etc, complete.
MJP SSR 2021-22 I.N. 1(b) P.N. 49
Lift 5 to 10
PCC M 150 0.785 7.50 7.50 0.15 6.62 Cum

Measurements
No L B D
trap/granite/quartzite/ gneiss metal for RCC work in
foundation like raft, grillage, strip foundation and
footing of RCC columns and steel stanchions
including normal dewatering, form work,bally,steel
propups compaction, finishing and curing, etc,
complete. (By weigh batching and mix design for M-
250 and M-300 only. Use of L & T, A.C.C., Ambuja,
3 Birla Gold, Manikgad, Rajashree, etc. cement is
permitted.) (Excluding M.S. or Tor reinforcement)
In RCC M-300
MJP SSR 2021-22 I.N. 2 (d) P.N. 49
Lift 5 to 10 m
For Base Slab 0.785 7.20 7.20 0.4 16.28 Cum

quality for RCC works as per detailed drawings and
whereever necessary or roughning if special finish is
to be provided and curing, etc. complete. (By weigh
batching and mix design for M-250 and M-300 only.
4 Use of L&T, A.C. C., Ambuja, Birla Gold, Manikgad,
Rajashree, etc. cement is permitted. ) (Excluding
M.S. or Tor reinforcement) for RCC Columns (M-
300)
MJP SSR 2021-22 I.N 3d P.N. 49
Four columns provided from floor slab of jackwell to
roof slab of pump house. (Lvl 731.750 m to 737.30
m)
Lift 10 to 15 m Above GL (731.750 m to 736.75 m) 4.00 0.30 0.30 5.00 1.80 Cum
Net Qty for 5 to 10 m 1.80 Cum
Lift 10.0 to 15 m Above GL (736.75 m to 737.25 m) 4.00 0.30 0.30 0.50 0.18 Cum

including normal dewatering, centering, form
wherever necessary or roughening if special finish is
Use fo L&T, A.C.C., Ambuja, Birla Gold, Manikgad,
Rajashree, etc. cement is permitted.)(Excluding M.S.
or Tor reinforcement)
For RCC M-300 grade Slabs / Landings / Vertical
Walls / Waist Slabs / Steps for Staircase
5 MJP SSR 2021-22 I.N. 5 d) P.N. 50
For vertical wall
Lift 0.0 to 5 m below GL (722 m to 717 m) 3.140 6.30 0.30 5.00 29.67 Cum
Lift 0.0 to 5 m Above GL (722 m to 727 m) 3.140 6.30 0.30 5.00 29.67 Cum
lift 0 to 5 m Below & Above GL landings 4.00 1.20 1.20 0.15 0.86 Cum
For vertical wall
Lift 5.0 to 10 m below GL (717 m to 713.60 m) 3.140 6.30 0.30 2.85 16.91 Cum

Measurements
No L B D
Lift 5.0 to 10 m Above GL (727 m to 731.75 m) 3.140 6.30 0.30 4.75 28.19 Cum
lift 5 to 10 m Below & Above GL landings 2.00 1.20 1.20 0.15 0.43 Cum
For floor slab M-30 (Lvl 731.750 m) 0.785 6.60 6.60 0.30 10.26 Cum
Gallary M-30 (Lvl 731.75 m) 3.140 7.80 1.20 0.15 4.41 Cum
Lift 10.0 to 15.0 m above GL
Pump House Roof slab M-30 (Lvl 737.25) 0.785 6.90 6.90 0.15 5.61 Cum
Providing and casting in situ C. C. of trap / granite /

quartzite/ gneiss metal of approved quality for RCC
works as per detailed drawings and designs or as
directed by Engineer-in-charge including normal
dewatering, ,centering, form work,bally,steel propups
compaction, finishing the formed surfaces with C. M.
1:3 of sufficient minimum thickness to give a smooth
and even surface wherever nesessary or roughening
if special finish is to be provided and curing, etc.
complete. (By weigh batching and mix design for M-
250 and M-300 only. Use of L&T, A.C.C., Ambuja,
Birla Gold, Manikgad, Rajashree, etc. cement is
6 permitted.)(Excluding M.S. or Tor reinforcement)

MJP SSR 2021-22 I.N. 4(d) P.N. 50
Lift 5 to 10 m
For Floor Beam M-30 (Lvl 731.75 m) 2.000 6.00 0.30 0.30 1.08 Cum
For Lintel Beam M-30 (Lvl 735.25 m) 3.140 6.23 0.23 0.45 2.02 Cum
Lift 10 to 15 m
For Corbel beam M-30 (Lvl 735.75 m) 3.142 6.23 0.75 0.45 6.61 Cum
For Roof beam M-30 (Lvl 737.25 m) 3.142 6.23 0.23 0.45 2.03 Cum

desingns or as directed by Engineer-in-charge
wherever necessary or roughening if special finish is
7
Use of L&T, A.C. C., Ambuja, Birla Gold, Manikgad,
Rajashree, etc. cement is permitted .) (Excluding
For RCC M-300 grade Chajjas / Parapets / Curtain

Walls / Partition Walls / Pardies
MJP SSR 2021-22 I.N. 6 d) P.N. 51
lift 10 to 15 m Above GL (732 m to 737 m) Chhajjas
at 735.25 m 4.0 1.80 0.60 0.15 0.65 Cum
Providing and fixing in position steel bar

reinforcement of various diameters for RCC piles,
caps, footings, foundation, slabs, beams, columns,
canopies, staircases. newels, chajjas, lintels, pardies,
copings, fins, arches, etc. as per detailed designs,
drawings and schedules; including cutting, bending,
hooking the bars, binding with wires or tack welding
8 and supporting as required, etc. complete. (including
cost of binding wire)

8 Measurements
No L B D
MJP SSR 2021-22 I.N. 8(b) P.N. 52
80Kg/Cum
Below and above GL : Lift 0.0 to 5 m 60.210 80 4.82 MT
Below and above GL : Lift 5 to 10 m 82.032 80 6.56 MT
Below and above GL : Lift 10 to 15 m 14.419 80 1.15 MT

conventional/ I.S. type bricks in cement mortar 1:6 in
superstructure including striking joints, raking out
joints, watering and scaffolding etc. Complete
Spec. No. : Bd.G.5 IS 12894 : 1990 Page No. 314
PWD SSR 2021-22 I.N.27.05 P.N. 144
Lift 2nd (Lvl 731.75 to 733.85 m) 3.142 6.23 0.23 2.10 9.45
Deduction for Roliing Shutter -1.000 3.00 0.23 2.10 -1.45
Deuction for windows -4.000 1.50 0.23 0.90 -1.24
Deuction for Column -4.000 0.30 0.30 2.10 -0.76
9
Net Qty for 2nd Lift 6.01 Cum
Lift 3rd (Lvl 733.85 to 737.25 m) 3.142 6.23 0.23 3.40 15.31
Deduction for Roliing Shutter -1.000 3.00 0.23 2.40 -1.66
Deuction for windows -4.000 1.50 0.23 0.30 -0.41
Deuction for Column -4.000 0.30 0.30 3.40 -1.22
Deuction for Lintel Beam -3.140 6.23 0.23 0.45 -2.02
Deuction for Corbel Beam -3.142 6.23 0.23 0.45 -2.03
Net Qty for 3rd Lift 7.96 Cum
Providing and fixing rolling shutter fabricated from

steel laths of minimum thickness 0.9 mm with lock
plate of 3.15 mm thickness reinforced with 35 x 35 x
5 mm angle section fitted with sliding bolts and
handles for both sides, deep M.S. channel section of
depth and thickness not less than 65 mm and 3.15
mm respectively with hold fast arrangements, M.S.
Bracket plate 300 x 300 x 3.15 mm minimum size
10 and shape with square bar, suspension shaft of 1.000 3 4.5 13.50 Sqm
minimum 32 mm diameter, hood cover of M.S. sheet
not less than 0.9 mm thickness and of any size at top
and safety devices including mechanical gear
operation arrangement consisting of worm gear
wheels and worms of high grade cast iron or mild
steel and one coat of red lead primer etc. complete.
(I.S. 62481979) (With mechanical gear)
PWD SSR 2021-22 I.N.39.25 P.N. 181
Providing and fixing 50 mm x 50 mm Mild Steel

square pipe framed steel windows of various sizes as
per details with welded square bars 12 mm at 10 cm
center to center without hot dip zinc coating without /
11 with ventilator including fabrication, glazing with plain 4.000 1.5 1.2 7.20 Sqm
/ obscured glass panes 5 mm thick of approved type
and quality, all fixtures and fastenings and finishing
with one coat of primer complete.
PWD SSR 2021-22 I.N.39.66 P.N. 188

Measurements
No L B D
Providing and fixing in position Mild steel fixed
staggered ( Z Type ) Ventilator as per detailed
drawing with hot deep zink coating including
fabricating with Mild steel 'Z 'Section of size 20mm x
12 25 mm and 3 mm thick at weight 1.42 Kg/Rmt,with 4.000 1.5 0.3 1.80 Sqm
stainless steel mosquito net of 304 Grade,4 mm thick
float glass ?as directed by Engineer In charge
including necessary welding, grinding, two coats of
oil paint etc.complete
PWD SSR 2021-22 I.N.39.77 P.N. 189
Providing internal cement plaster 20mm. thick in two

coats in cement mortar 1:3 without neeru finish, to
concrete, brick surface, in all positions including
scaffolding and curing etc. complete.
PWD SSR 2021-22 I.N.32.08 P.N. 153

Lift 2nd (Lvl 731.75 to 733.85 m) 3.142 6.00 2.10 39.59
Deduction for Roliing Shutter -1.000 3.00 2.10 -6.30
Sides of Roliing Shutter 1.000 4.20 0.23 0.97
13 Deuction for windows -4.000 1.50 0.90 -5.40
Sides of windows 1.000 3.30 0.23 0.76
Net Qty for 2nd Lift 29.61 Sqm
Lift 3rd (Lvl 733.85 to 737.25 m) 3.142 6.00 3.40 64.10

Sides of Roliing Shutter 1.000 7.80 0.23 1.79
Deuction for windows -4.000 1.50 0.30 -1.80
Sides of windows 1.000 2.10 0.23 0.48
Net Qty for 3rd Lift 57.37 Sqm
Providing and applying Two coats of wall care Putty

of 2mm thickness for plastered surface and 5-6mm
thickness finished concrete surface to Ceiling and
Walls to prepare surface even and smooth of Brands
14 BIRLA WHITE, BERGER, BISION, J.K., make, etc
complete.
a) For plastered walls/ceiling 2mm
PWD SSR 2021-22 I.N.32.34 P.N. 155

Providing sand faced plaster externally in cement

mortar using approved screened sand, in all
positions including base coat of 15 mm thick in
cement mortar 1:4 using waterproofing compound at
1 kg per cement bag curing the same for not less
than 2 days and keeping the surface of the base coat
rough to receive the sand faced treatment 6 to 8 mm
thick in cement mortar 1:4 finishing the surface by
taking out grains and curing for fourteen days
scaffolding etc.complete.
PWD SSR 2021-22 I.N.32.11 P.N. 153
15 Lift 2nd (Lvl 731.75 to 733.85 m) 3.142 6.46 2.10 42.62
Lift 3rd (Lvl 733.85 to 737.25 m) 3.142 6.46 3.40 69.01


Measurements
No L B D
Providing cement based water proofing treatment to

terraces (Indian water proofing or alike) with brick
bats laid in required slope to drain the water for any
span after cleaning the base surface. Applying a coat
of cement slurry admixed with approved water
proofing compound and laying the brick bats on
bottom layer in C.M.1:5 admixed with approved
water proofing compound filling up to half depth of
brick bats, curing this layer for 3 days, applying
cement slurry over this layer joints of brick bats with
C.M.1:3 admixed with approved water proofing
compound and finally top finishing with average 20
16 0.785 6.900 6.900 37.37 Sqm
mm. thick layers of same mortar added with jute fiber
at 1 Kg per bag including finishing the surface
smooth with cement slurry admixed with approved
water proofing compound. Marking finished surface
with false squares of 300mm x 300 mm. making the
junctions at the parapet rounded and tapered top for
required height, with drip mould at the junction of
plaster and parapet and curing and covering 10
years Guarantee against leakproofness on Court fee
stamp paper of Rs. 500/- including ponding test etc.
complete.
PWD SSR 2021-22 I.N.31.04 P.N. 150
Providing and applying two coats of exterior acraylic

emulsion paint confirming to corresponding I.S. of
approved manufacture and of approved colour to the
plastered surfaces including cleaning ,preparing the
plaster surface, applying primer coat ,scaffolding if
17 necessary , and watering the surface for two days
etc complete.
PWD SSR 2021-22 I.N.35.25 P.N. 165

Providing and applying two coats of textured

synthetic paint of approved shade and quality and
one coat of primer before applying textured paint
including scaffolding if necessary preparing surface
by thoroughly cleaning oil, grease, dirt and other
18 materials as required, etc. complete.
PWD SSR 2021-22 I.N.35.24 P.N. 165
Providing and fixing M.S. chaquerred plate flooring of

following thickness supported on M.S.angles (25 x 25
x 5 mm size) including welding, cutting and
fabricating the plate to the required square or
rounding shape, making holes in the plate, including
providing and applying 3 coats of anticorrosive paint,
19 etc. complete as directed by Engineer-in-charge.
b) 8 mm thick 1.000 1 6 6.00 Sqm

Deductions at Pump -2.000 1 0.5 -1.00 Sqm
5.00 Sqm
MJP SSR 2021-22 I.N. 6(b) P.N. 229

Measurements
No L B D
20 Providing and applying priming coat over new/old
steel and other metal surfaces including preparing
the surface by thoroughly cleaning oil, grease, dirt 27.50 Sqm
and other foreign matter and scoured with wire
brushes, fine steel wool, scrappers and sand paper,
scaffolding etc. complete.
PWD SSR 2021-22 I.N.35.20 P.N. 165
Providing structural steel work in rolled sections like

joists, channels, angles, tees, etc. as per detailed
designs and drawings including fixing in position
without connecting plates, braces, etc. and one coat
21 of anticorrosive paint and over it two coats of oil
painting, of approved quality and shade, etc.
complete.
MJP SSR 2021-22 I.N. 5 P.N. 48
ISMB 200*300 20.000 52.4 1.05 MT
Dewatering charges for estimation purpose for head

works in river basin or dam
22
MJP SSR 2021-22 I.N. 16(i) P.N.231
For Jackwell 1 Job
23 Providing and fixing in position C.I. /M.S. rose pieces

in intake wells including cost of all materials and
labour, painting with three coats of anti-corrosive oil 600 Kg
paint, etc.complete as directed by Engineer-in-
charge.
MJP SSR 2021-22 I.N. 13 P.N. 230

IS- 14846 including worn gear arrangements as per
test pressure,stainless steel spindle, caps, including
inspection charges, transportation upto departmental
24
store, unloading,stacking excluding GST levied by
A)
GOI & GOM in all respect etc. complete.
150 mm Dia 3.00 No

MJP SSR 2021-22 I.N. 2(a-ix) P.N. 132
24
Penstcok Arrangement for operation of Valves 1.000 1.00 Job
B)
Providing and fixing in position copper lightening

conductor including copper rod of 20 mm dia as per
upper terminal 1.5 M long with a knob at end and
with conical spike at top, copper tape conductor 20 x
3 mm size, copper earth plate of 3 mm thick and 0.81
sqm. in area, clamps at 1 M centre to centre
including, necessary excavation, laying and fixing the
conductor, providing and fixing 40 mm G.I pipe upto
3 M height from ground and 0.5 M below ground
25 including making all connections, filling the earthing
pit with charcoal, salt, etc. and refilling and watering,
etc. complete as per specifications laid down in
relevent I.S. codes.
i ) For Tape of 10M length 1 Job
ii) Rebate / Extra rate per metre length or part thereof
over and above initial length of 10M 3 Rmt
MJP SSR 2021-22 I.N. 1 P.N. 216
Providing, hoisting and fixing in position C.I.

manhole, frame and cover of best quality and of
required size and shape with locking arrangements
including applying 2 coats of anti-corrosive paint, etc.
26
complete

Measurements
26 No L B D
ii) Rate on weight basis for any size and type of
frame and cover 180 Kg
MJP SSR 2021-22 I.N. 4 (ii) P.N. 217
Providing and fixing in position M.S. ladder 0.50 M

wide consisting of 75 x 10 mm M.S. flats as stringers
and 16 mm dia M.S. bars in double rows as steps
placed at 25 cm c/c including cost of material and
27 labour involved, welding, anchoring and applying 3
coats of anti-corrosive paint, etc. complete as
directed by Engineer-in-charge.
MJP SSR 2021-22 I.N. 5 P.N. 217 15.65 Rmt
Providing and fixing G.I. pipe railing having 1.0 M

height consisting 50 x 50 x 6 mm thick M. S. angles
as verticals at 1.5 M c/c, and additional posts at
every corner with 3 rows of 25 mm dia G.I. pipes of
medium class variety as horizontal and painting 3
coats of oil paint over 1 coat of anticorrosive paint of
28 approved colour and shade including cost of all
labour, transporting bends to curved shape, etc.
complete.
For Gallary 3.142 9.00 28.28 Rmt
MJP SSR 2021-22 I.N. 1 P.N. 58
Refilling the trenches with available excavated stuff

with soft material first over pipeline and then hard
material in 15 cm layers with all leads and lifts
including consolidation, surcharging, etc. complete.
29 MJP SSR 2021-22 I.N. 15 P.N. 45

Total Excavation 555.30
Deduct Volume of Jackwell 0.785 6.60 6.60 9.40 -321.59
Deduct Volume of Base slab -16.28
Deduct Volume of PCC -6.62
Net Qty 210.81 Cum
Providing and fixing in position C.I. dapuri steps of

22 mm dia. M.S. bar step with proper anchorage, etc.
30 and providing and applying 3 coats of ant-corrosive
paint, etc complete as directed by Engineer-in-
charge.
MJP SSR 2021-22 I.N. 11 P.N. 230 70 No
Providing and laying handcut polished Kotah Stone

flooring 25mm to 30mm thick and 30cm wide in
plain/diamond pattern on a bed of 1:6 C.M. including
cement float, filling joints with neat cement slurry,
curing, polishing and cleaning etc. complete. For
31 Flooring
For Pump House 0.785 6.00 6.00 28.27 SQ.M
For Gallary 3.142 7.80 1.20 29.41 SQ.M
Deduct for Chaquerred Plate -6.00 SQ.M
Net Qty 51.68 SQ.M
PWD SSR 2021-22 I.N. 33.07 P.N.156
Providing and fixing in required position skirting or
dado of polished Kotah Stone slab 25 mm to 30 mm
thick fixed on base on plaster of cement mortar 1:4
including cement float, filling joints with cement
slurry, curing rubbing, polishing and cleaning
32 complete.Skirting
For Pump House 3.142 6.00 0.15 2.83 SQ.M
For Gallary 3.142 6.60 0.15 3.11 SQ.M

32 Measurements
No L B D
Deduction for Rolling Shutter -2.000 3.00 0.15 -0.90 SQ.M
Net Qty 5.04 SQ.M
PWD SSR 2021-22 I.N. 33.81 P.N. 162
33 Design and Approval (2%) 1.000 1.000 Job


Approach Bridge & RW (Length= 80m)
Abstract
10 %
rate
Sr. Basic Rate Final Rate
Description Qty. Unit Lead Increase Amount (Rs.)
No. (Rs.) (Rs)
for Hilly
Area
Excavation in general in soft material comprising of soft

soil, soft murum, sand, Hard murum with boulders in wet or
dry condition for Head works i.e. intake well, connecting
pipe, jack well, pump house, supply well, etc. for lift 0 to
1.5m and lead of 150m including barricading, guarding,
disposing off surplus excavated stuff within a radius of 0.5
1 km as directed by Engineer-in-Charge, etc. complete
excluding refilling. Rate as per rate analysis .
For Head Works on river or dam submergence for initial lift
of 0 to 1.5 M
Lift 0 to1.5 m 272.18 Cum 464.00 10% 510.40 138918.12

MJP SSR 2021-22 I.N. 11(a) P.N. 44
Excavation in general in hard material comprising of soft

rock, hard rock, Manjara rock, etc, by blasting / controlled
blasting, chiselling as required in wet or dry condition for
Head Works i.e. Intake Well, Connecting Pipe, Jack Well,
Pump House, supply Well, etc. for lift 0 to 1.5 M and lead of
150 M including barricading, guarding, disposing off surplus
excavated stuff within a radius of 0.5 km. as directed by
2
Lift 1.5 to 3.0 m 90.73 Cum 1044.00 10% 1148.40 104188.59

MJP SSR 2021-22 I.N. 11(a) P.N. 44
Providing and laying in situ following grades of Cement

concrete of trap/granite/quartzite/ gneiss metal for
foundation and bedding including dewatering, form work,
3 compaction,curing, finishing and etc, complete.
Lift 0.0 to 5 m PCC M 150 23.26 Cum 5640.00 337.51 10% 6575.26 152968.46
MJP SSR 2021-22 I.N. 1(b) P.N.49

trap/granite/quartzite/ gneiss metal for RCC work in
foundation like raft, grillage, strip foundation and footing of
RCC columns and steel stanchions including normal
dewatering, form work,bally,steel propups compaction,
finishing and curing, etc, complete. (By weigh batching and
4 mix design for M-250 and M-300 only. Use of L & T,
A.C.C., Ambuja, Birla Gold, Manikgad, Rajashree, etc.
RCC M-300 for foundation
Lift 0.0 to 5 m 58.91 Cum 7448.00 337.51 10% 8564.06 504465.86

MJP SSR 2021-22 I.N. 2(d) P.N. 49

trap/granite/quartzite/ gneiss metal of approved quality for
RCC work as per detailed drawings and designs or as
dewatering,centering,form work,bally,steel propups,
compaction, finishing the formed surfaces with CM 1:3 of
5 sufficient minimum thickness to give a smooth and even
surface whereever necessary or roughning if special finish
is to be provided and curing, etc. complete. (By weigh
batching and mix design for M-250 and M-300 only. Use of
L&T, A.C. C., Ambuja, Birla Gold, Manikgad, Rajashree,
etc. cement is permitted ) (Excluding M.S. or Tor
reinforcement)
RCC M300 for columns
Lift 0 to 5.0 m 0.50 Cum 8774.00 337.51 10% 10022.66 5037.95
MJP SSR 2021-22 I.N. 3d P.N. 49

10 %
rate
No. (Rs.) (Rs)
for Hilly
Area
Providing and casting in situ C. C. of trap / granite /

quartzite/ gneiss metal of approved quality for RCC works
as per detailed drawings and designs or as directed by
Engineer-in-charge including normal
dewatering, ,centering, form work,bally,steel propups
compaction, finishing the formed surfaces with C. M. 1:3 of
sufficient minimum thickness to give a smooth and even
6 surface wherever nesessary or roughening if special finish
is to be provided and curing, etc. complete. (By weigh
batching and mix design for M-250 and M-300 only. Use of
L&T, A.C.C., Ambuja, Birla Gold, Manikgad, Rajashree,
etc. cement is permitted.)(Excluding M.S. or Tor
reinforcement)
lift 0 to 5 24.00 Cum 8624.00 337.51 10% 9857.66 236583.80
MJP SSR 2021-22 I.N. 4d P.N.50
Providing and casting in situ C.C. of trap/granite/quartzite/

gneiss metal of approved quality for RCC work as per
detailed drawings and designs or as directed by Engineer-
in-charge including normal dewatering, centering, form
work,bally,steel propups, compaction, finishing the formed
surfaces with CM 1:3 of sufficient minimum thickness to
give a smooth and even surface wherever necessary or
roughening if special finish is to be provided and curing,
7 etc. complete. (By weigh batching and mix design for M-
250 and M-300 only. Use fo L&T, A.C.C., Ambuja, Birla
Gold, Manikgad, Rajashree, etc. cement is permitted.)
(Excluding M.S. or Tor reinforcement)
For RCC M-300 grade Slabs / Landings / Vertical Walls /
Waist Slabs / Steps for Staircase
Lift 0 to 5 m 209.15 Cum 9247.00 337.51 10% 10542.96 2205059.75

MJP SSR 2021-22 I.N. 5(c) P.N. 50
Providing and fixing in position steel bar reinforcement of

various diameters for RCC piles, caps, footings, foundation,
slabs, beams, columns, canopies, staircases. newels,
chajjas, lintels, pardies, copings, fins, arches, etc. as per
detailed designs, drawings and schedules; including
8 cutting, bending, hooking the bars, binding with wires or
tack welding and supporting as required, etc. complete.
Lift 0 to 5 m above GL 23.40 MT 73502.00 10% 80852.20 1892314.41

MJP SSR 2021-22 I.N. 8b P.N.52
Refilling the trenches with available excavated stuff with

soft material first over pipeline and then hard material in 15
cm layers with all leads and lifts including consolidation, 253.64 Cum 84.00 10% 92.40 23436.41
9 surcharging, etc. complete.
MJP SSR 2021-22 I.N. 15 P.N. 45
Providing and fixing G.I. pipe railing having 1.0 M height

consisting 50 x 50 x 6 mm thick M. S. angles as verticals at
1.5 M c/c, and additional posts at every corner with 3 rows
of 25 mm dia G.I. pipes of medium class variety as
horizontal and painting 3 coats of oil paint over 1 coat of 160.00 Rmt 916.00 10% 1007.60 161216.00
10
anticorrosive paint of approved colour and shade including
cost of all labour, transporting bends to curved shape, etc.
complete.
MJP SSR 2021-22 I.N. 1 P.N. 58
Providing expansion joints in R.C.C. framed structure (at

floor level) with premoulded filler 25 mm thick and 3 mm
thick aluminium plate as required, bitumen poured filler and 7.00 Sqm 4586.00 10% 5044.60 35312.20
11
fixing T.W. battens on rear faces etc. complete as directed.
PWD SSR 2021-22 I.N.30.03 P.N. 149
Dewatering charges for estimation purpose for head works

in river basin or dam 80.00 Rmt 834.00 10% 917.40 73392.00
12
MJP SSR 2021-22 I.N. 16(iv) P.N.231
13

10 %
rate
No. (Rs.) (Rs)
for Hilly
Area
14 Structural Design and Approval (2%) 99928.60

Total Net Cost 5,632,822


Approach Bridge & RW (Length= 80m)
Measurement
Measurements
No L B D
Excavation in general in soft material comprising of soft soil, soft murum,
sand, Hard murum with boulders in wet or dry condition for Head works i.e.
intake well, connecting pipe, jack well, pump house, supply well, etc. for lift 0
to 1.5m and lead of 150m including barricading, guarding, disposing off
1 surplus excavated stuff within a radius of 0.5 km as directed by Engineer-in-
Charge, etc. complete excluding refilling. Rate as per rate analysis .
Lift 0 to1.5 m
For Piers 11.00 4.60 2.05 1.50 155.60
For foundation of R/W 1.00 11.60 6.70 1.50 116.58
Total Qty of Excavation in soft 272.18 Cum

Manjara rock, etc, by blasting / controlled blasting, chiselling as required in
wet or dry condition for Head Works i.e. Intake Well, Connecting Pipe, Jack
Well, Pump House, supply Well, etc. for lift 0 to 1.5 M and lead of 150 M
2
including barricading, guarding, disposing off surplus excavated stuff within
a radius of 0.5 km. as directed by Engineer-in-charge, excluding refilling.
Lift 1.5 to 3.0 m

For Piers 11.00 4.60 2.05 0.50 51.87
Total Qty of Excavation in Hard 90.73 Cum
Providing and laying in situ following grades of Plain Cement concrete of

trap/ granite/ quartzite/ gneiss metal for foundation and bedding including
normal dewatering, form work, compaction and curing, etc, complete. Use of
3
L & T, A.C.C., Ambuja, Birla Gold, Manikgad, Rajashree, etc. cement is
permitted.)
PCC M-150
Lift 0.0 to 5 m
For Piers 11.00 4.30 1.75 0.15 12.42
Total Qty of PCC 23.26 Cum
Providing and laying in situ Cement concrete of trap/granite/quartzite/ gneiss

metal for RCC work in foundation like raft, grillage, strip foundation and
footing of RCC columns and steel stanchions including normal dewatering,
form work,bally,steel propups compaction, finishing and curing, etc,
4 complete. (By weigh batching and mix design for M-250 and M-300 only.
Use of L & T, A.C.C., Ambuja, Birla Gold, Manikgad, Rajashree, etc. cement
is permitted.) (Excluding M.S. or Tor reinforcement)
RCC M-300 for foundation
Lift 0.0 to 5 m
For Piers 11.00 4.00 1.45 0.45 28.71 Cum
For foundation of R/W 1.00 11.00 6.10 0.45 30.20 Cum
Total Qty of RCC for foundation in M-30 58.91 Cum

gneiss metal of approved quality for RCC work as per detailed drawings and
designs or as directed by Engineer-in-charge including normal
dewatering,centering,form work,bally,steel propups, compaction, finishing
the formed surfaces with CM 1:3 of sufficient minimum thickness to give a
smooth and even surface whereever necessary or roughning if special finish
5
is to be provided and curing, etc. complete. (By weigh batching and mix
design for M-250 and M-300 only. Use of L&T, A.C. C., Ambuja, Birla Gold,
Manikgad, Rajashree, etc. cement is permitted ) (Excluding M.S. or Tor
reinforcement)
RCC M300 for columns
Lift 0 to 5.0 m
For foundation of serge vessel 4.00 0.785 0.16 1.00 0.50 Cum
Providing and casting in situ C. C. of trap / granite / quartzite/ gneiss metal

of approved quality for RCC works as per detailed drawings and designs or
as directed by Engineer-in-charge including normal dewatering, ,centering,
form work,bally,steel propups compaction, finishing the formed surfaces with
C. M. 1:3 of sufficient minimum thickness to give a smooth and even surface
wherever nesessary or roughening if special finish is to be provided and
6
curing, etc. complete. (By weigh batching and mix design for M-250 and M-
300 only. Use of L&T, A.C.C., Ambuja, Birla Gold, Manikgad, Rajashree,
etc. cement is permitted.)(Excluding M.S. or Tor reinforcement)
lift 0 to 5
For deck beam 2.00 80.00 0.30 0.50 24.00 Cum
Total Qty of RCC for Beams in M-30 for lift 0 to 5 m 24.00 Cum
Providing and casting in situ C.C. of trap/granite/quartzite/ gneiss metal of

approved quality for RCC work as per detailed drawings and designs or as
directed by Engineer-in-charge including normal dewatering, centering,
form work,bally,steel propups, compaction, finishing the formed surfaces
with CM 1:3 of sufficient minimum thickness to give a smooth and even
surface wherever necessary or roughening if special finish is to be provided
7 and curing, etc. complete. (By weigh batching and mix design for M-250 and
M-300 only. Use fo L&T, A.C.C., Ambuja, Birla Gold, Manikgad, Rajashree,
etc. cement is permitted.)(Excluding M.S. or Tor reinforcement)
For RCC M-300 grade Slabs / Landings / Vertical Walls / Waist Slabs /
Steps for Staircase
Lift 0 to 5 m below and above GL

For vertical wall of R/W 1.00 10.00 0.45 3.90 17.55 Cum

Measurements
No L B D
For vertical wall of pier 1 GL 722.00 m and upto RL 731.75 m 1.00 3.00 0.45 10.7 14.38 Cum
Deck slab of bridge Top RL 731.75 m 1.00 80.00 4.00 0.25 80.00 Cum
RCC Block For RWRM DI K9 150mm Dia Pipe 15.00 0.60 0.50 0.50 2.25 Cum
Total Qty of RCC Vertical Wall/slab in M-30 for lift 0 to 5 m 209.15 Cum
Providing and fixing in position steel bar reinforcement of various diameters

for RCC piles, caps, footings, foundation, slabs, beams, columns, canopies,
staircases. newels, chajjas, lintels, pardies, copings, fins, arches, etc. as per
8 detailed designs, drawings and schedules; including cutting, bending,
hooking the bars, binding with wires or tack welding and supporting as
required, etc. complete.(including cost of binding wire)
Lift 0 to 5 m above GL 292.56 80 kg/cum 23.40 MT
over pipeline and then hard material in 15 cm layers with all leads and lifts
9 including consolidation, surcharging, etc. complete.
Total Excavation 362.90

Deduct Volume of Foundation -58.91
Deduct Volume of Piers upto GL -11.00 3.00 0.45 1.40 -20.79
Deduct Volume of RW upto GL -1.00 10.00 0.45 1.40 -6.30
Net Qty 253.64 Cum
Providing and fixing G.I. pipe railing having 1.0 M height consisting 50 x 50 x
6 mm thick M. S. angles as verticals at 1.5 M c/c, and additional posts at
every corner with 3 rows of 25 mm dia G.I. pipes of medium class variety as
10 horizontal and painting 3 coats of oil paint over 1 coat of anticorrosive paint 2 80 160 Rmt
of approved colour and shade including cost of all labour, transporting
bends to curved shape, etc. complete.
Providing expansion joints in R.C.C. framed structure (at floor level) with
premoulded filler 25 mm thick and 3 mm thick aluminium plate as required,
11 bitumen poured filler and fixing T.W. battens on rear faces etc. complete as 4 5 0.35 7 Sqm
directed.
PWD DSR 2019-20 I.N. 30.03
12 Dewatering charges for estimation purpose for head works in river basin or 80.00 Rmt
dam
14 Structural Design and Approval (2%) LS


Approach Bund & Approach Road ( L=80 m)
Abstract
10%
Basic
Increase Final Rate Amount
Sr. No. Description Qty. Unit Rate Lead
for Hilly (Rs) (Rs.)
(Rs.)
Area
Providing earth work in embankment with approved
materials obtained from departmental land or other
sources upto lead of 50m. including all lifts, laying in
layers of 20cm. to 30cm. thickness breaking clods,
1 dressing to the required lines, curves, grades and 793.98 Cum 201.00 266.57 10% 514.32 408359.87
section, watering and compaction with Power roller to
achieve not less than 97 % of standard proctor density
etc. complete
(Material obtained from departmental Land)
PWD SSR 2021-22 I.N. 2.27 P.N. 24
Providing dry rubble stone pitching 23 cm (about 9 )

2 thick including all material, quarry spalls, labour etc. 377.60 Sqm 386.00 395.69 10% 859.86 324678.21
complete.
PWD SSR 2021-22 I.N. 2.34 P.N. 25
Construction of granular sub-base by providing close

graded Material, mixing in a mechanical mix plant at
OMC, carriage of mixed Material to work site, spreading
3 in uniform layers with motor grader/ Paver on prepared 42.00 Cum 1864.00 267.97 10% 2345.17 98497.12
surface and compacting with vibratory roller to achieve
the desired density, complete as per clause 401 -- Plant
Mix Method and Grading - I Material
PWD SSR 2021-22 I.N. 3.01 P.N.26
Providing, laying, spreading and compacting stone

aggregates of specific sizes to water bound macadam
specification including spreading in uniform thickness,
hand packing to proper grade and camber, applying
4 and brooming requisite type of screening/ binding
42.00 Sqm 2043.00 508.50 10% 2806.65 117879.35
Materials to fill up the interstices of coarse aggregate,
watering and compacting ?with Intelligent Compactor
with compaction analyzer and V-Sat attachment.to the
required density. Grading I (Using Screening Type B
(11.2 mm) Aggregate)
PWD SSR 2021-22 I.N. 3.19 P.N.27
Prime coat - Providing and applying primer coat with

5 bitumen emulsion on prepared surface of granular Base
280.00 Sqm 26.00 2.62 10% 31.48 8814.65
including cleaning of road surface and spraying, primer
at the rate of 0.60 kg/sqm using mechanical means.
PWD SSR 2021-22 I.N. 3.29 P.N.28
Providing and constructing 75 mm. thick Modified

Penetration Macadam (MPM) road surface including all
materials, preparing the existing road surface,
spreading 40 mm. stone metal layers 30% crusher
broken metal + 70% Hand broken (by breaking rubble
obtained by blasting) heating and spraying the bitumen
6 of specified grade @ 2 Kg/sqm, spreading 12 mm.size 280.00 Sqm 229.00 100.28 10% 362.21 101418.18
chips compacting with three wheel static roller having
weight 8 to 10 MT. to achive the desired degree of
compaction as per Technical Specification Clause 506
etc. complete. Including picking of existing WBM
surface. (VG-30 bulk bitumen rates are considered to
arrive at rates)
PWD SSR 2021-22 I.N. 3.35 a P.N.29
Providing and applying tack coat on the prepared

surface heating by flames in Boiler and spraying
7 bitumen with sprayer on Granular surface treated with 280.00 Sqm 14.00 2.18 10% 17.80 4984.21
primer @ 2.75 kg/10 sqm(VG-30 bulk bitumen rates are
considered to arrive at rates)
PWD SSR 2021-22 I.N. 3.32 P.N.28

10%
Basic
Increase Final Rate Amount
Sr. No. Description Qty. Unit Rate Lead
for Hilly (Rs) (Rs.)
(Rs.)
Area
BITUMINOUS CONCRETE:- Providing and laying

bituminous concrete using crushed aggregates of
grading 1, premixed with bituminous binder @ 5.20 per
cent by weight of total mix and filler transported to site
with VTS , laid over a previously prepared surface,
finished to the required grade, level, alignment, and
8 rolling to achieve the desired compaction for 50 mm 11.20 Cum 7746.00 1252.41 10% 9898.25 110860.37
compacted thickness with specified grade of
Bitumen,Excluding prime / tack coat. For Bitumen of
specified grade -- USING Batch mix type hot mix plant
with SCADA, Sensor Paver, Vibratory roller with Stone
Dust filler. (VG-30 bulk bitumen rates are considered to
arrive at rates)
For Non SCADA deduct Rs. 120 per Cum
(7866-120 =7746.00)
PWD SSR 2021-22 I.N. 3.48 P.N.31
Total Net Cost 1,175,492


Measurment
S.N
Description No Length Width Depth Qty. Unit
.
materials obtained from departmental land or other sources
upto lead of 50m. including all lifts, laying in layers of 20cm.
to 30cm. thickness breaking clods, dressing to the required
1 lines, curves, grades and section, watering and compaction 793.98 Cum
with Power roller to achieve not less than 97 % of standard
proctor density etc. complete
As per statement
Providing dry rubble stone pitching 23 cm (about 9 ) thick

2 377.60 Sqm
including all material, quarry spalls, labour etc. complete.
As per statement
Construction of granular sub-base by providing close graded

Material, mixing in a mechanical mix plant at OMC, carriage
of mixed Material to work site, spreading in uniform layers
3 with motor grader/ Paver on prepared surface and 1 80.00 3.50 0.15 42.00 Cum
compacting with vibratory roller to achieve the desired
density, complete as per clause 401 -- Plant Mix Method and
Grading - I Material

specification including spreading in uniform thickness, hand
packing to proper grade and camber, applying and brooming
4 requisite type of screening/ binding Materials to fill up the 1 80.00 3.50 0.15 42.00 Cum
interstices of coarse aggregate, watering and compacting ?
with Intelligent Compactor with compaction analyzer and V-
Sat attachment.to the required density. Grading I (Using
Screening Type B (11.2 mm) Aggregate)
Prime coat - Providing and applying primer coat with bitumen

emulsion on prepared surface of granular Base including
5 1 80.00 3.50 280.00 Sqm
cleaning of road surface and spraying, primer at the rate of
0.60 kg/sqm using mechanical means.

Penetration Macadam (MPM) road surface including all
materials, preparing the existing road surface, spreading 40
mm. stone metal layers 30% crusher broken metal + 70%
Hand broken (by breaking rubble obtained by blasting)
heating and spraying the bitumen of specified grade @ 2
6 1 80.00 3.50 280.00 Sqm
Kg/sqm, spreading 12 mm.size chips compacting with three
wheel static roller having weight 8 to 10 MT. to achive the
desired degree of compaction as per Technical Specification
Clause 506 etc. complete. Including picking of existing WBM
surface. (VG-30 bulk bitumen rates are considered to arrive
at rates)
Providing and applying tack coat on the prepared surface
heating by flames in Boiler and spraying bitumen with
7 sprayer on Granular surface treated with primer @ 2.75 1 80.00 3.50 280.00 Sqm
kg/10 sqm(VG-30 bulk bitumen rates are considered to
arrive at rates)

S.N
Description No Length Width Depth Qty. Unit
.
bituminous concrete using crushed aggregates of grading 1,
premixed with bituminous binder @ 5.20 per cent by weight
of total mix and filler transported to site with VTS , laid over a
previously prepared surface, finished to the required grade,
8 level, alignment, and rolling to achieve the desired 1 80.00 3.50 0.040 11.20 Cum
compaction for 50 mm compacted thickness with specified
grade of Bitumen,Excluding prime / tack coat. For Bitumen of
specified grade -- USING Batch mix type hot mix plant with
SCADA, Sensor Paver, Vibratory roller with Stone Dust filler.
(VG-30 bulk bitumen rates are considered to arrive at rates)


Quantities of Approach Bund (Slope : 1:1)
Qty of Slant Ht. Qty of
Bottom Top Avg. Avg.
CH Length Avg. GL T.B.L. HT Area Earth Unit of Pitchin Unit
Width Width Area Slant Ht.
work pitching g
0 728.75 731.35 2.60 9.20 4.00 17.16 3.68
10 16.48 164.81 Cum 3.571 71.42 Sqm.
10 728.90 731.35 2.45 8.90 4.00 15.80 3.46
10 14.93 149.33 Cum 3.323 66.47 Sqm.
20 729.10 731.35 2.25 8.50 4.00 14.06 3.18
10 13.23 132.33 Cum 3.041 60.81 Sqm.
30 729.30 731.35 2.05 8.10 4.00 12.40 2.90
10 11.23 112.33 Cum 2.687 53.74 Sqm.
40 729.60 731.35 1.75 7.50 4.00 10.06 2.47
10 8.64 86.43 Cum 2.192 43.84 Sqm.
50 730.00 731.35 1.35 6.70 4.00 7.22 1.91
10 6.89 68.93 Cum 1.838 36.77 Sqm.
60 730.10 731.35 1.25 6.50 4.00 6.56 1.77
10 5.63 56.33 Cum 1.556 31.11 Sqm.
70 730.40 731.35 0.95 5.90 4.00 4.70 1.34
10 2.35 23.51 Cum 0.672 13.44 Sqm.
80 731.35 731.35 0.00 4.00 4.00 0.00 0.00
Total Qty. 793.98 Cum Total 377.60 Sqm.


Jal Jeevan Mission
Kelgaon & 2 Villages Water Supply Scheme
Tq. Sillod Dist. Aurangabad
Meter Room at Headwork ( 3m x 3m x 3m )
Abstract
10 %
Sr Increase Final
Description of Item Qty Unit Rate Lead Amount
No for Hilly Rate
Area
Item No 1
Excavation for foundation / pipe trenches in earth, soils of
all types, sand, gravel and soft murum, including removing
1 the excavated material upto a distance of 50 metres and ###
lifts as below, stacking and spreading as directed, manual
dewatering, preparing the bed for foundation and
excluding backfilling, etc. complete.
(MJP SSR 2021-22, I N.1, P.N. 42) 16.26 M3 150.00 10.00% 165.00 2683
Item No 2 ###
Providing and laying in situ following grades of Plain
Cement concrete of trap/ granite/ quartzite/ gneiss metal
2 for foundation and bedding including normal dewatering, ###
form work, compaction and curing, etc, complete.
PCC M 150
(MJP SSR 2021-22, I N.1, P.N. 49) 2.98 M3 5640.00 214.36 10.00% 6439.80 19191
Item No 3 ###
YIS LLP, Aurangabad Executive Engineer ,MJP Divsion, Aurangabad

10 %
Sr Increase Final
No for Hilly Rate
Area
Providing and laying in situ Cement Concrete of trap
/granite/quartzite/ gneiss metal for RCC work in
foundation like raft, grillage, strip foundation and footing of
3 RCC columns and steel stanchions including normal ###
dewatering , formwork, bally, steel prop ups compaction,
finishing and curing, etc. complete. (Excluding M.S. or
Tor reinforcement).
RCC M-200
(MJP SSR 2021-22, I N.2, P.N. 49) 2.30 M3 6653.00 214.36 10.00% 7554.10 17374
Item No 4 ###
trap/granite/quartzite/gneiss metal of approved quality for
RCC works as per detailed drawings and designs or as
dewatering,centering, formwork, bally, steel
4 propups ,compaction, finishing the formed surfaces with ###
CM 1:3 of sufficient minimum thickness to give a smooth
and even surface where ever necessary or roughning if
special finishis to be provided and curing,
etc.complete.ExcludingM.S.orTorreinforcement) For all
types of Columns-
For RCC M-200 grade
(MJP SSR 2021-22, I N.3, P.N. 49) 1.23 M3 8014.00 214.36 10.00% 9051.20 11133
Item No 5 ###

10 %
Sr Increase Final
No for Hilly Rate
Area
Providing and casting in situ C.C. of trap / granite/
quartzite / gneiss metal of approved quality for RCC works
Engineer-in-charge including normal dewatering,
centering, form work, bally, steel propups, compaction,
5 finishing the formed surfaces with C.M. 1:3 of sufficient ###
minimum thickness to give a smooth and even surface
wherever necessary or roughening if special finish is to be
provided and curing, etc. complete. (Excluding M.S. or Tor
reinforcement).For Beams / Braces / Lintels-
RCC M-200 grade
(MJP SSR 2021-22, I N.4, P.N. 50) 2.50 M3 7885.00 214.36 10.00% 19713
Item No 6 ###
provided and curing, etc. complete. (Excluding M.S. or Tor
reinforcement).Slabs / Landings / Vertical Walls / Waist
Slabs / Steps for Staircase.
For RCC M-250 for Roof Slab
(MJP SSR 2021-22, I N.5, P.N. 50) 2.12 M3 8466.00 214.36 10.00% 9548.40 20243
Item No 7 ###

10 %
Sr Increase Final
No for Hilly Rate
Area
provided and curing, etc. complete. Chajjas / Parapets /
Curtain Walls / Partition Walls / Pardies.
For RCC M-200 grade
(MJP SSR 2021-22, I N.6, P.N. 51) 0.39 M3 8430.00 214.36 10.00% 9508.80 3708
Item No 8 ###
various diameter for RCC pipes, caps footings,
foundation, slabs, beams, columns, canopies, staircases.
Newels, chajjas, lintels, pardies, copings, fins, arches, etc.
8 as per detailed designs, drawings and schedules; ###
including cutting, bending hooking the bars, binding with
wires or tack welding and supporting as required, etc.
complete. (including cost of binding wire) Tor Steel
Assuming 80 Kg of Steel per Cum of Concrete
(MJP SSR 2021-22, I No 8b, P.N. 52) 0.68 MT 73502.00 10.00% 80852.20 55238
Item No 9 ###
conventional/ I.S. type bricks in cement mortar 1:6 in
9 foundations and plinth of inner walls/ in plinth external ###
walls including bailing out water manually , striking joints
on unexposed faces, raking out joints on exposed faces
and watering etc. Complete.
PWD SSR 2021-22 I.N.27.01 3.28 M3 7343.00 135.16 10.00% 8225.98 26981
Item No 10 ###

10 %
Sr Increase Final
No for Hilly Rate
Area
10 conventional/ I.S. type bricks in cement mortar 1:6 in ###
superstructure including striking joints, raking out joints,
watering and scaffolding etc. Complete
(PWD SSR 2021-22 I.N.27.01) 8.06 M3 7570.00 135.16 10.00% 8475.68 68314
Item No 11 ###
Providing and fixing rolling shutter fabricated from steel
laths of minimum thickness 0.9 mm with lock plate of 3.15
mm thickness reinforced with 35 x 35 x 5 mm angle
section fitted with sliding bolts and handles for both sides,
deep M.S. channel section of depth and thickness not less
than 65 mm and 3.15 mm respectively with hold fast
arrangements, M.S. Bracket plate 300 x 300 x 3.15 mm
11 minimum size and shape with square bar, suspension ###
shaft of minimum 32 mm diameter, hood cover of M.S.
sheet not less than 0.9 mm thickness and of any size at
top and safety devices including mechanical gear
operation arrangement consisting of worm gear wheels
and worms of high grade cast iron or mild steel and one
coat of red lead primer etc. complete. (I.S. 62481979)
(With mechanical gear)
(PWD SSR 2021-22 I.N.39.25 P.No.181) 3.60 M2 4730.00 10.00% 5203.00 18731
Item No 12 ###
Providing and fixing 50 mm x 50 mm Mild Steel square
pipe framedsteel windows of various sizes as per details
with welded square bars12 mm at 10 cm center to center
12 without hot dip zinc coating without/ with ventilator ###
including fabrication, glazing with plain / obscuredglass
panes 5 mm thick of approved type and quality, all fixtures
andfastenings and finishing with one coat of primer
( PWD SSR 2021-22 I.N.39.66 P.N.188) 5.40 M2 3096.00 10.00% 3405.60 18390
Item No 13 ###

10 %
Sr Increase Final
No for Hilly Rate
Area
Providing and fixing in position Mild steel fixed staggered (
Z Type ) Ventilator as per detailed drawing with hot deep
zink coating including fabricating with Mild steel 'Z 'Section
13 of size 20mm x 25 mm and 3 mm thick at weight 1.42 ###
Kg/Rmt,with stainless steel mosquito net of 304 Grade,4
mm thick float glass ?as directed by Engineer In charge
including necessary welding, grinding, two coats of oil
paint etc.complete
(PWD SSR 2021-22, I.N.39.77, P.N. 189) 1.62 M2 3675.00 10.00% 4042.50 6549
Item No 14 ###
Providing internal cement plaster 20 mm.thick in Single
14 coats in cement mortar 1:3 without neeru finish,to ###
concrete,brick surface,in all positions including scaffolding
and curing etc. complete.
(PWD SSR 2021-22 I.N. 32.04) 45.90 M2 264.00 10.56 10.00% 302.02 13863
Item No 15 ###
Providing and applying Two coats of wall care Putty on
plastered surface and Ceiling and Walls to prepare
15 ###
surface even and smooth of approved make, etc
complete.
(PWD SSR 2021-22, I.N.32.34, P.N.155) 45.90 M2 87.00 10.00% 95.70 4393
Item No 16 ###
Providing sand faced plaster externally in cement mortar
using approved screened sand, in all positions including
base coat of 15 mm thick in cement mortar 1:4 using
waterproofing compound at 1 kg per cement bag curing
16 the same for not less than 2 days and keeping the surface ###
of the base coat rough to receive the sand faced
treatment 6 to 8 mm thick in cement mortar 1:4 finishing
the surface by taking out grains and curing for fourteen
days scaffolding etc.complete.
PWD SSR 2021-22 I.N. 32.11 45.72 M2 599.00 13.94 10.00% 674.23 30826

10 %
Sr Increase Final
No for Hilly Rate
Area
Item No 17 ###
Providing cement based water proofing treatment to
terraces (Indian water proofing or alike) with brick bats laid
in required slope to drain the water for any span after
cleaning the base surface. Applying a coat of cement
slurry admixed with approved water proofing compound
and laying the brick bats on bottom layer in C.M.1:5
admixed with approved water proofing compound filling up
to half depth of brick bats, curing this layer for 3 days,
applying cement slurry over this layer joints of brick bats
17 with C.M.1:3 admixed with approved water proofing ###
compound and finally top finishing with average 20 mm.
thick layers of same mortar added with jute fiber at 1 Kg
per bag including finishing the surface smooth with
cement slurry admixed with approved water proofing
compound. Marking finished surface with false squares of
300mm x 300 mm. making the junctions at the parapet
rounded and tapered top for required height, with drip
mould at the junction of plaster and parapet and curing
and covering 10 years Guarantee against leak proofness
on Court
(PWD fee2021-22,
SSR stamp paper of Rs.P.N.150)
I.N.31.04, 500/- including ponding 14.14 M2 1080.00 29.57 10.00% 1220.52 17258
Item No 18 ###
Providing and applying priming coat on concrete/
masonary/ Asbestos Cement plastered surfaces including
18 scaffolding if necessary, preparing the surface by ###
thoroughly cleaning oil, grease, dirt and other foreign
matter and sand papering as required etc. complete.
(PWD SSR 2021-22, I.N.35.21, P.N.165) 45.90 Sqm 34.00 10.00% 37.40 1717
Item No 19 ###

10 %
Sr Increase Final
No for Hilly Rate
Area
Providing and applying two coats of exterior acraylic
emulsion paint confirming to corresponding I.S. of
19 approved manufacture and of approved colour to the ###
plastered surfaces including cleaning ,preparing the
plaster surface, applying primer coat ,scaffolding if
necessary , and watering the surface for two days etc
(PWD SSR 2021-22, I.N.35.25, P.N.165) 45.72 M2 240.00 10.00% 264.00 12070
Item No 20 ###
Providing and applying two coats of textured synthetic
paint of approved shade and quality and one coat of
20 primer before applying textured paint including scaffolding ###
if necessary preparing surface by thoroughly cleaning oil,
grease, dirt and other materials as required, etc.
complete.
(PWD SSR 2021-22, I.N.35.24, P.N.165) 45.90 M2 148.00 10.00% 162.80 7473
Item No 21 ###
Providing and applying priming coat over new/old steel
and other metal surfaces including preparing the surface
21 by thoroughly cleaning oil, grease, dirt and other foreign ###
matter and scoured with wire
brushes, fine steel wool, scrappers and sand paper,
scaffolding etc. complete.
(PWD SSR 2021-22, I.N.35.20, P.N.165) 9.00 M2 33.00 10.00% 36.30 327
Item No 22 ###
Providing and laying polished hand cut Kotah Stone
flooring 25mm to 30mm thick and 45cm to 55cm wide in
22 plain/diamond pattern on a bed of 1:6 C.M. including ###
cement float, filling joints with neat cement slurry, curing,
polishing and cleaning complete.
PWD SSR 2021-22, I.N.33.08, P.N.156) 9.00 M2 1231.00 9.29 10.00% 1364.32 12279
Item No 23 ###

10 %
Sr Increase Final
No for Hilly Rate
Area
Providing and fixing in required position skirting or dado of
polished Kotah Stone slab 25 mm to 30 mm thick fixed on
23 base on plaster of cement mortar 1:4 including cement ###
float, filling joints with cement slurry, curing rubbing,
polishing and cleaning complete.
(PWD SSR 2021-22, I.N. 33.81, P.N. 162) 1.80 M2 1281.00 9.29 10.00% 1419.32 2555
Item No 24 ###
Filling in plinth and floors murum bedding in trenches with
approved murum from excavated materials from
24 foundation 15cm to 20cm layers including watering and ###
compaction, etc complete. (Bd-A-10/263)
Net Qty 13.49 M3 84.00 10.00% 92.40 1246
(MJP SSR 2021-22, I N.16, P.N. 45) ###
Item No 25 ###
Providing Service Connection , Electric meter and Service
25 1.00 Job 30000.00 10.00% 33000.00 33000
Connection charges.
Item No 26 ###
Point wiring for light/fan/bell in 20 mm ISI marked HMS
PVC conduit with 1.5 sq.mm (2+1E) FRLSH grade copper
26 wire with flush type switch and required accessories as ###
per specification No: WG-PW/SW
(PWD Electrical 2021-22 I.N. 1-9-6) 6.00 Job 437.00 10.00% 480.70 2884
Total 428139


Jal Jeevan Mission
Meter Room at Headwork ( 3m x 3m x 3m )
Measurement
Description No. L B D Qty. Unit
1 2 3 4 5 6 7
Item No 1A
Excavation for foundation / pipe trenches in earth, soils of all
types, sand, gravel and soft murum, including removing the
excavated material upto a distance of 50 metres and lifts as
below, stacking and spreading as directed, manual dewatering,
preparing the bed for foundation and excluding backfilling, etc.
complete.
For column footings 4 1.5 1.5 1.5 13.50 M3
For Steps 1 2 0.92 1.5 2.76 M3
Item No 2
Providing and laying in situ following grades of Plain Cement
concrete of trap/ granite/ quartzite/ gneiss metal for foundation
and bedding including normal dewatering, form work,
compaction and curing, etc, complete. Use of L & T, A.C.C.,
Ambuja, Birla Gold, Manikgad, Rajashree, etc. cement is
permitted.)
PCC M 150
For footings 4 1.5 1.5 0.15 1.35 M3

For bedding at plinth 1 3 3 0.15 1.35 M3
For Steps 1 2 0.92 0.15 0.28 M3
Item No 3

w
o
MAHARASHTRA JEEVAN PRADHIKARAN JAL JEEVAN MISSION r YIS LLP FORTRESS INFRACON LTD JV
k
,
b
Description No. L B D Qty. Unit a
1 2 3 4 5 6 7 l
Providing and laying in situ Cement Concrete of trap l
/granite/quartzite/ gneiss metal for RCC work in foundation like y
raft, grillage, strip foundation and footing of RCC columns and ,
steel stanchions including normal dewatering , formwork, bally, s
steel prop ups compaction, finishing and curing, etc. complete. t
(By weigh batching and mix design for M-250and M-300 only. e
Use of L&T ,A.C.C., Ambuja,BirlaGold,Manikgad,Rajashree,etc. e
cement is permitted.) (Excluding M.S. or Tor reinforcement). l
RCC M-200
p
r
o
p
4 1.2 1.2 0.4 2.30 M3 u
Item No 4 p
Providing and casting in situ Cement Concrete of s
trap/granite/quartzite/gneiss metal of approved quality for RCC
works as per detailed drawings and designs or as directed by c
Engineer-in-charge including normal dewatering,centering, o
formwork, bally, steel propups ,compaction, finishing the formed m
surfaces with CM 1:3 of sufficient minimum thickness to give a p
smooth and even surface where ever necessary or roughning if a
special finishis to be provided and curing, etc.complete. c
(ExcludingM.S.orTorreinforcement) For all types of Columns- t
For RCC M-200 grade i
o
4 0.23 0.3 4.45 1.23 M3 n
,
f
Item No 5
i
n
i
s
h
i
n
g
a
n
d
YIS LLP, Aurangabad c

Executive Engineer ,MJP Divsion, Aurangabad
u

1 2 3 4 5 6 7
Providing and casting in situ C.C. of trap / granite/ quartzite /
gneiss metal of approved quality for RCC works as per detailed
drawings and designs or as directed by Engineer-in-charge
including normal dewatering, centering, form work, bally, steel
propups, compaction, finishing the formed surfaces with C.M.
1:3 of sufficient minimum thickness to give a smooth and even
surface wherever necessary or roughening if special finish is to
be provided and curing, etc. complete. (By weigh batching and
mix design for M-250 and M-300 only. Use of L&T, A.C.C.,
permitted.) (Excluding M.S. or Tor reinforcement).For Beams /
Braces / Lintels-
RCC M-200 grade
For meter room plinth beams 2 3 0.23 0.3 0.41 M3
2 3.46 0.23 0.3 0.48 M3
For meter room roof beams 2 3 0.23 0.45 0.62 M3
2 3.46 0.23 0.45 0.72 M3
For meter room lintel beams (Shutter) 1 2.3 0.23 0.15 0.08 M3
For meter room lintel beams (Windows) 3 1.8 0.23 0.15 0.19 M3
Item No 6
permitted.) (Excluding M.S. or Tor reinforcement).Slabs /
Landings / Vertical Walls / Waist Slabs / Steps for Staircase.
For RCC M-200 for Roof Slab
1 3.76 3.76 0.15 2.12 M3
Item No 7


1 2 3 4 5 6 7
permitted.) (Excluding M.S. or Tor reinforcement).Chajjas /
Parapets / Curtain Walls / Partition Walls / Pardies.
For RCC M-200 grade
For chhajjas at window 3 1.5 0.4 0.15 0.27 M3
For chhajja at shutter 1 2 0.4 0.15 0.12 M3
Item No 8
various diameter for RCC pipes, caps footings, foundation,
slabs, beams, columns, canopies, staircases. Newels, chajjas,
lintels, pardies, copings, fins, arches, etc. as per detailed
designs, drawings and schedules; including cutting, bending
hooking the bars, binding with wires or tack welding and
supporting as required, etc. complete. (including cost of binding
wire) Tor Steel
Assuming 80 Kg of Steel per Cum of Concrete
8.54 80/1000 0.68 MT
Item No 9


1 2 3 4 5 6 7
Providing second class Burnt Brick masonry with conventional/
I.S. type bricks in cement mortar 1:6 in foundations and plinth of
inner walls/ in plinth external walls including bailing out water
manually , striking joints on unexposed faces, raking out joints
on exposed faces and watering etc. Complete.
Along plinth beam in external walls 2 3 0.23 0.75 1.04

2 3.46 0.23 0.75 1.19
For Steps 1 2 1.15 0.15 0.35
1 2 0.92 0.15 0.28
1 2 0.69 0.15 0.21
1 2 0.46 0.15 0.14
1 2 0.23 0.15 0.07
Net Qty Total 3.28 M3
Item No 10
Providing second class Burnt Brick masonry with conventional/
I.S. type bricks in cement mortar 1:6 in superstructure including
striking joints, raking out joints, watering and scaffolding etc.
Complete
2 3.46 0.23 3.5 5.57

2 3 0.23 3.5 4.83
Deduction for Roling Shutter -1 2 0.23 2.4 -1.10
Deuction for windows -3 1.5 0.23 1.2 -1.24
Item No 11


1 2 3 4 5 6 7
Providing and fixing rolling shutter fabricated from steel laths of
minimum thickness 0.9 mm with lock plate of 3.15 mm thickness
reinforced with 35 x 35 x 5 mm angle section fitted with sliding
bolts and handles for both sides, deep M.S. channel section of
depth and thickness not less than 65 mm and 3.15 mm
respectively with hold fast arrangements, M.S. Bracket plate
300 x 300 x 3.15 mm minimum size and shape with square bar,
suspension shaft of minimum 32 mm diameter, hood cover of
M.S. sheet not less than 0.9 mm thickness and of any size at
top and safety devices including mechanical gear operation
arrangement consisting of worm gear wheels and worms of high
grade cast iron or mild steel and one coat of red lead primer etc.
complete. (I.S. 62481979) (With mechanical gear)
1 1.5 2.4 3.60 M2

Item No 12
Providing and fixing 50 mm x 50 mm Mild Steel square pipe
framed steel windows of various sizes as per details with
welded square bars 12 mm at 10 cm center to center without
hot dip zinc coating without / with ventilator including fabrication,
glazing with plain / obscured glass panes 5 mm thick of
approved type and quality, all fixtures and fastenings and
finishing with one coat of primer complete.
3 1.5 1.2 5.40 M2
Item No 13


1 2 3 4 5 6 7
Providing and fixing in position Mild steel fixed staggered ( Z
Type ) Ventilator as per detailed drawing with hot deep zink
coating including fabricating with Mild steel 'Z 'Section of size
20mm x 25 mm and 3 mm thick at weight 1.42 Kg/Rmt,with
stainless steel mosquito net of 304 Grade,4 mm thick float glass
?as directed by Engineer In charge including necessary
welding, grinding, two coats of oil paint etc.complete
3 0.9 0.6 1.62 M2
Item No 14
Providing internal cement plaster 20mm.thick in Single coats in
cement mortar 1:3 without neeru finish,to concrete,brick
surface,in all positions including scaffolding and curing etc.
complete.
2 3 3.5 21.00
2 3 3.5 21.00
Ceiling Plaster 1 3 3 9.00
Deduction for Roling Shutter -0.5 2 2.4 -2.40
Item No 15
Providing and applying Two coats of wall care Putty on
plastered surface and Ceiling and Walls to prepare surface
even and smooth of approved make, etc complete.
2 3 3.5 21.00
2 3 3.5 21.00
Ceiling Plaster 1 3 3 9.00


1 2 3 4 5 6 7
Item No 16
Providing sand faced plaster externally in cement mortar using
approved screened sand, in all positions including base coat of
15 mm thick in cement mortar 1:4 using waterproofing
compound at 1 kg per cement bag curing the same for not less
than 2 days and keeping the surface of the base coat rough to
receive the sand faced treatment 6 to 8 mm thick in cement
mortar 1:4 finishing the surface by taking out grains and curing
for fourteen days scaffolding etc.complete.
2 3.46 3.5 24.22

2 3.46 3.5 24.22
Roof Slab offset 2 0.3 0.15 0.09
Roof slab 1 3.76 0.61 2.29
Item No 17


1 2 3 4 5 6 7
Providing cement based water proofing treatment to terraces
(Indian water proofing or alike) with brick bats laid in required
slope to drain the water for any span after cleaning the base
surface. Applying a coat of cement slurry admixed with
approved water proofing compound and laying the brick bats on
bottom layer in C.M.1:5 admixed with approved water proofing
compound filling up to half depth of brick bats, curing this layer
for 3 days, applying cement slurry over this layer joints of brick
bats with C.M.1:3 admixed with approved water proofing
compound and finally top finishing with average 20 mm.thick
layers of same mortar added with jute fiber at 1 Kg per bag
including finishing the surface smooth with cement slurry
admixed with approved water proofing compound. Marking
finished surface with false squares of 300mm x 300 mm.
making the junctions at the parapet rounded and tapered top for
required height, with drip mould at the junction of plaster and
parapet and curing and covering 10 years Guarantee against
leakproofness on Court fee stamp paper of Rs. 500/- including
ponding test etc. complete.
1 3.76 3.76 14.14 M2
Item No 18
Providing and applying priming coat on concrete/ masonary/

Asbestos Cement plastered surfaces including scaffolding if
necessary, preparing the surface by thoroughly cleaning oil,
grease, dirt and other foreign matter and sand papering as
required etc. complete.
45.9 M2
Item No 19


1 2 3 4 5 6 7
Providing and applying two coats of exterior acraylic emulsion

paint confirming to corresponding I.S. of approved manufacture
and of approved colour to the plastered surfaces including
cleaning ,preparing the plaster surface, applying primer
coat ,scaffolding if necessary , and watering the surface for two
days etc complete.
45.72 M2
Item No 20
Providing and applying two coats of textured synthetic paint of
approved shade and quality and one coat of primer before
applying textured paint including scaffolding if necessary
preparing surface by thoroughly cleaning oil, grease, dirt and
other materials as required, etc. complete.
45.9 M2
Item No 21
Providing and applying priming coat over new/old steel and

other metal surfaces including preparing the surface by
thoroughly cleaning oil, grease, dirt and other foreign matter and
scoured with wire brushes, fine steel wool, scrappers and sand
paper, scaffolding etc. complete.
9 M2
Item No 22


1 2 3 4 5 6 7
Providing and laying polished hand cut Kotah Stone flooring
25mm to 30mm thick and 45cm to 55cm wide in plain/diamond
pattern on a bed of 1:6 C.M. including cement float, filling joints
with neat cement slurry, curing, polishing and cleaning
complete.
1 3 3 9.00 M2
Item No 23
Providing and fixing in required position skirting or dado of
polished Kotah Stone slab 25 mm to 30 mm thick fixed on base
on plaster of cement mortar 1:4 including cement float, filling
joints with cement slurry, curing rubbing, polishing and cleaning
complete.
1 6 0.15 0.90 M2
1 6 0.15 0.90 M2
Total 1.8 M2
Item No 24
approved murum from excavated materials from foundation
15cm to 20cm layers including watering and compaction, etc
complete. (Bd-A-10/263)
Total Excavation
Deduct Volume of Foundation 16.26
Deduct Volume of Plinth Columns 4 0.23 0.3 0.75 0.21
Item No 25
Providing Service Connection , Electric meter and Service
Connection charges.
1 Job


1 2 3 4 5 6 7
Item No 26
Point wiring for light/fan/bell in 20 mm ISI marked HMS PVC
conduit with 1.5 sq.mm (2+1E) FRLSH grade copper wire with
6 Job
flush type switch and required accessories as per specification
No: WG-PW/SW


Raw water Pumping Machinery 22.5HP, H =64 m & Q= 13 lps ( 1 W + 1 S )
Material Add 10% on Manfacturer

Labour
cost SSR rate of inspecting
Sr. cost with
Description of Item Qty. Unit with 2% Basic Rate completed for agency Final Rate
No. 20% for
for Hill works at Hilly Charges and
Hill Area
Area Area TPI Charges
Submersibal Pump - Providing, erecting and giving test of

submersiblepump set conforming to IS 8034 and motor
conforming to IS 9283, with water proof winding, Pump shall be
suitable for various delivery head and discharge with stainless
steel shaft. Motor suitable for working on 415 V + 10%, 3 Ph, 50
Hz A.C. Supply, with cable guard, thrust
carbon/fiber bearing to withstand entire hydraulic thrust. The
pump set shall be suitable for direct PMI coupling, with suitable
suction strainer. Pump should have suitable discharge out let as
per’ manufacturer's design. Antithrust stream lined non return
valve shall be provided with the pump. 3 m submersible copper
1 conductor cable in single / 2 Nos. 84368.3 8876.4 93244.68 6000 99245
double run and 2 pairs of suitable size erection clamp 10 mm
thick shall be provided with each pump.Submersible Pump 250
mm dia (with Bronze /|Stainless steel(CF8M) Impeller) up to
8 stages of category A & B with TCTC Mechanical Seal with
TPS
Head-64 m
Discharge -13, depth 16m
Hp-22.5 (90111+8250+6000)
MJP Mech 2021-22 PM 1-3 P.N.3


Labour
Sr. cost with
No. 20% for
Hill Area
2 Sluice/Reflux Valves
Providing double flange sluice valve confirming for IS- 14846
including worn gear arrangements as per test pressure,
stainless steel spindle, caps, including inspection
a charges, transportation upto departmental store, unloading,
stacking excluding GST levied by GOI & GOM in all respect etc.
i 100mm dia PN -1.0 2 Nos. 6835 6835.00

MJP SSR 2021-2022 I.N. 2a P.N. 132
ii 150 mm dia PN -1.0 (CIDF Sluice Valve) 1 Nos. 10251 10251.00
MJP SSR 2021-2022 I.N. 2a P.N. 132
Reflux valves
i)Providing and supplying ISI mark CI D/F reflux valves (non-
return valves ) of following dia including railway freight,
inspection charges, unloading from railway wagon, loading into
b
truck, transportation upto departmental stores, unloading,
stacking excluding GST levied by GOI & GOM in all respect etc.
complete. Reflux valves as per I.S.5312 Part I (1984). Without
by pass arrangement -
i 100mm dia PN -1.0 2 Nos. 5713 5713.00
ii 150mm dia PN -1.0 1 Nos. 9876 9876.00
MJP SSR 2021-2022 I.N. 1a P.N. 131


Labour
Sr. cost with
No. 20% for
Hill Area
Lowering, laying and jointing in position following C.I.D/F Reflex

valves, Butterfly valves and Sluice valves including cost of all
c labour jointing material, including nut bolts and giving
satisfactory hydraulic testing etc.
complete. (Rate for all class of valves.)
i 100mm dia PN -1.0 4 Nos. 0 2272 227.2 2499.20

ii 150mm dia PN -1.0 2 Nos. 0 3570 357 3927.00
MJP SSR 2021-2022 I.N. 4 P.N. 135
3
Providing and supplying Kinetic Double Orifice type Air Valves
confirming to IS 14845 as per MJP’s standard specifications
having small orifice elastic ball resting on a gun metal orifice
nipple, large orifice vulcanite ball seating on moulded seat
ring,with built-in Kinetic features, isolating sluice valve mounted
a in horizontal position and operated by wheel gearing, inlet face
and drilled, including insurance, third party inspection charges,
loading, unloading, transportation upto departmental stores,
excluding GST levied by GOI & GOM in all respect etc.
complete.
Kinetic Air valve 40 mm dia P.N.1 1 Nos. 9064 9064.00

MJP SSR 2021-2022 I.N. 8 P.N. 137


Labour
Sr. cost with
No. 20% for
Hill Area
Lowering, laying and fixing in proper alignment and position all

types of C.I. air valves as directed by Engineer-in-charge
including cost of conveyance from stores to site of work, cost of
all material and giving
b 1 Nos. 330 33 363.00
satisfactory hydraulic testing, etc. complete. (for all class of
valves)
Kinetic Air Valve (PN-1 and PN - 1.6)
40 mm dia
MJP SSR 2021-2022 I.N. 10 C P.N. 138
Full bore Electromagnetic flow meter

Supply, install and commission Electromagnetic Flow Meter
(EMF) As Per ISO 4064, for Raw /Pure water with accuracy +/-
0.5% of measured value & protection as per given specifications
for size 100 mm-1000mm including sensor, transmitter surge
arrestor, cable suitable size for 25 mtrs built in GSM ( with
4 1 No 117435 5167.2 122601.84 6000 128601.84
Simcard and its charges,valid for 36 months) including the pipe
cutting, leveling and installation of flow meter in the pipelines
with necessary tool tackles, cranes including 36 months
guarantee etc complete, as may be required at site & based on
technical specifications (Annexure-A) attached with TPI.
100 mm Nominal Diameter Flowmeter
MJP SSR E&M 2021-2022 I.N. WM 3 -1P.N. 60


Labour
Sr. cost with
No. 20% for
Hill Area
MSDF MS Pipe & Specials

Providing and supplying ISI standard MS specials of required
thickness with 3 coats of approved make epoxy paint (Shalimar,
Ciba or Mahindra & Mahindra make) from inside and outside
6 excluding all statutory duties & taxes such as GST levied by GOI 300 Kgs 95 9.5 104.50
& GOM in all respect, inspection charges, transportation to
stores / site, and stacking, etc. complete.
Double flanged specials of all diameters
MJP SSR 2021-2022 I.N. 7 C P.N. 72
Providing ISI mark G.I. pipe of following class and

dia. excluding GST levied by GOI & GOM in all
7 respect, inspection charges, transportation to 30 Rmt 914 91.4 1005.40
stores, etc. complete as per IS-1239/2004.
100mm Dia B
MJP SSR 2021-2022 I.N. 1 b P.N. 82
MS FLANGE
Providing, fabricating, erecting, M.S. Flanges sleep on type (all
8 tables) of required size and thickness with both side machined.
Up to 300 mm NB 150 kg 141 14.1 155.10

MJP SSR E&M 2021-2022 I.N. PW 10 P.N. 13


Labour
Sr. cost with
No. 20% for
Hill Area
Pressure Gauge Glyscerine Filled Pressure gauge

10 Bourdon's type as IS 3624:1987 Providing, installing, 2 Nos. 1907.4 90 1997.40 1997.40
commissioning and testing of 150 mm dia Pressure gauge
MJP SSR E&M 2021-2022 I.N. PM 11-4 P.N. 8
Panel board 25HP X 2 PUMP

Providing, Erecting, commissioning and testing cubical L. T.
11 2 Job 138863.00 6000 144863.00
Panel board comprising and suitable for as per detailed
specification attached.
As per rate Analysis
12 LT Cable
Supplying, erecting & terminating XLPE armoured cable 3½
core 35 sq. mm. aluminium conductor with continuous 8.35 sq.
mm. (10 SWG) G.I. earth wire complete erected with glands &
a lugs, on wall/ trusses/pole or laid in provided trench/ pipe as per 100 Rmt 264 26.4 290.40
specification no. CB-LT/AL
Main incomer from transformer to LT Panel
PWD CSR (E) 2021-22 I.N. 7-1-16 .
Supplying and erecting flat flexible 3 core 6 sq mm PVC

c sheathed submersible type copper cable suitably clamped at 100 Rmt 242 24.2 266.20
fixed intervals with column pipe assembly complete
PWD SSR (E) 2021-22 I.N. 12-4-10


Labour
Sr. cost with
No. 20% for
Hill Area
Providing and fixing cable lugs glands and other required

d 1 Job 2000 200 2200.00
material etc comp.
13 Earthling
Providing earthing with galvanized iron earth plate size 60 x 60
x 0.6 cm with funnel with a wire mesh for watering and brick
masonry block C.l. cover complete with all materials, testing &
a recording the results as per specification no. EA-EP 2 Nos. 5476 547.6 6023.60
(Pumps2)
PWD SSR (E) 2021-22 I.N. 9-1-3
Supplying and erecting GI strip of required size used for earthing

on wall and/or any other purpose with necessary GI clamps
b fixed on wall painted with bituminous paint in an approved 100 Kg 207 20.7 227.70
manner with joints required. As per specification no EA-EP.
PWD SSR (E) 2021-22 I.N. 9-2-3


Labour
Sr. cost with
No. 20% for
Hill Area
Valve Chamber With Cast Iron Manhole Frame And Covers

Providing and constructing B.B masonary valve chamber with 15
cm thick 1:2:4 proportion PCC bedding, excluding excavation,
B.B masonary in CM 1:5 proportion, 12 mm thick cement plaster
in CM 1:4 proportion on both sides with providing and fixing C.I.
14 1 No 29656.00 2965.6 32621.60
manhole frame and cover in RCC 1:1.5:3 coping or RCC 1:1.5:3
proportion x15 cm thick slab, etc. complete as directed by
Engineer-in-charge . As above of 1.5 x1.5 M internal size and
depth upto1.5 m with 53 cm dia CI manhole frame and cover of
90 Kg. fixed in RCC Slab.
MJP SSR 2021-2022 I.N. 2 F P.N. 221
[Chain Pulley Block

Providing, erecting triple spur gear type Chain Pulley Block
15 suitable for capacity as below with 6 mi lift complete with load
chain and hand chain suitable for above lift. tested to 50% over
ioad as
per IS 3832 carrying ISI mark.
Above 6 m upto 8 m span.(2 Tonne Capacity)
MJP Mech SSR 2021-2022 I.N. LF -1-2 P.N.14 1 No 16620.9 336 16956.90 6000 22956.90
|Travelling Trolley
16 Providing, erecting Travelling Trolley of capacity’ as below with 6
m lifi, tested to 50% over load
MJP Mech SSR 2021-2022 I.N. LF 2-2 P.N.15 1 No 11657.6 271.2 11928.78 6000 17928.78


Labour
Sr. cost with
No. 20% for
Hill Area
17 Tools 1 No 18644.40 0 18644.40
18 Electricfication work for pump house 1 Job 0.00 103917.00
Total Net Cost

dhikaran Circle, Aurangabad

hikaran Division, Aurangabad
and 2 Villages R.R.W.S.Scheme
nder Jal Jeevan Mission)
5HP, H =64 m & Q= 13 lps ( 1 W + 1 S )
Amount
198489.36

Amount
13670.00
10251.00
11426.00
9876.00

Amount
9996.80
7854.00
9064.00

Amount
363.00
128601.84

Amount
31350.00
30162.00
23265.00

Amount
3994.80
289726.00
29040.00
26620.00

Amount
2200.00
12047.20
22770.00

Amount
32621.60
22956.90
17928.78

Amount
18644.40
103917.00
1066836.00

Rate Analysis for LT Panel board at Raw Water Pumping Station of 25 HP x 2 Nos
Panal Size (1.5 X 1.5 X 0.5 M)
Add 10% on PWD SSR

Sr. Kelgaon & 2 Villages Water Supply
Qty. Unit Basic Rate rate of completed for Final Rate Amount
No. Scheme
works at Hilly Area
Supplying and erecting metal work in CRCA
sheet with fabrication of boxes, panel
boards, etc. including cutting, bending,
drilling, welding, riveting, treated with anti-
1 rust treatment and duly powder coated or 10 Sqm 2264 226.4 2490.4 24904.00
painted with one coat of red lead paint and 2
coats of enamel paint complete.
PWD SSR (E) 2021-22 I.N. 6-1-2
Supplying and erecting iron, sheet metal

work consisting of CRCA sheets, various
sections of iron, plates, chequered plates,
rods, bars, MS pipes, etc. for panel board or
any other purpose with bending, cutting,
drilling and welding complete erected at the
2 position with necessary materials duly 50 Kg 140 14 154 7700.00
painted with one coat of red oxide and two
coats of enamel paint to match the
switchgears or as
per directions by the authority
PWD SSR (E) 2021-22 I.N. 6-1-19

Add 10% on PWD SSR

No. Scheme
works at Hilly Area
Supplying and erecting bus bar chamber
triple pole with neutral with four aluminium
bars, 500V 100 A complete as per
3 specification no. 1.5 Mtr 5444 544.4 5988.4 8982.60
CP-BB
PWD SSR (E) 2021-22 I.N. 6-2-1
Providing & erecting 4 Pole MCCB of 100 A,

415V capacity with short circuit rating 36 kA
(Ics=100% of Icu), adjustable thermal
(overload) setting and fixed magnetic setting
with provided leads, provision for installation
4 of shunt/ UV/ trip alarm contact and MCCB 1 Nos. 5725.2 572.52 6297.72 6297.72
should have phase barriers both sides, in
provided enclosure on iron /GI frame as per
specification no. SW-SWR/MCCB)
(4771+20%)
PWD SSR (E) 2021-22 I.N. 5-5-1
Providing & erecting 3 Pole MCCB of 100 A,

415V capacity with short circuit rating 36 kA
(Ics=100% of Icu), adjustable thermal
(overload) setting and fixed magnetic setting
with provided leads, provision for installation
5 of shunt/ UV/ trip alarm contact and MCCB 3 Nos. 4771 477.1 5248.1 15744.30
should have phase barriers both sides, in
provided enclosure on iron /GI frame as per
specification no. SW-SWR/MCCB)
pump-2, spare-1
PWD SSR (E) 2021-22 I.N. 5-5-1

Add 10% on PWD SSR

No. Scheme
works at Hilly Area
Supplying, erecting & marking TPMCB 6 A
to 32A in provided distribution board as per
8 specification no. SW-SWR/MCB 2 Nos. 690 69 759 1518.00
For Lighting.
PWD SSR (E) 2021-22 I.N. 5-3-14
Supplying, erecting & marking TPN MCB 6A

to 32A, C- series in provided distribution
9 board as per specification no. 3 Nos. 955 95.5 1050.5 3151.50
SW-SWR/MCB
for actuator 2+1 Capacitor
PWD SSR (E) 2021-22 I.N. 5-3-16
Supplying & erecting LED type indicating

pilot lamp with LED colours Red / Yellow /
Green, 230 / 250V on provided box / panel
10 3 Nos. 245 24.5 269.5 808.50
with necessary material, wiring &
connections etc
PWD SSR (E) 2021-22 I.N. 6-5-7

Add 10% on PWD SSR

No. Scheme
works at Hilly Area
Supplying and erecting panel mounting type
digital ammeter having Three and half digit
LED display, external C.T. operated,
calibrated for 0 to 1000A AC suitable to
operate on 500V AC supply with necessary
PVC wire leads and lugs and mounting
11 hardware on provided panel complete with 3 Nos. 1366 136.6 1502.6 4507.80
calibration certificate from manufacturer.
Pump-2, I/c-1 =3 Nos.
PWD SSR (E) 2021-22 I.N. 6-3-7
Providing and erecting L.T. Current

Transformer with bar primary 50/5 to 1000/5
ratio with 15VA burden erected in provided
12 9 Nos. 881 88.1 969.1 8721.90
CRCA box duly secured with insulating
materials connected to the meter with test
certificates.
PWD SSR (E) 2021-22 I.N. 6-5-2
Supplying and erecting panel mounting type

Digital voltmeter having Three and half digit
LED display, calibrated for 0 to 750V AC
suitable to operate on 500V AC supply with
13 1 Nos. 1310 131 1441 1441.00
necessary PVC wire leads and lugs and
mounting ardware on provided panel
complete with calibration certificate from
manufacturer.

Add 10% on PWD SSR

No. Scheme
works at Hilly Area
PWD SSR (E) 2021-22 I.N. 6-3-8
Supplying and erecting Dual Source

Intelligent flush mounted panel meter three
phase four wire (IPM) 415V CT/ PT site
programmable class1 Flush mounted (96 x
96 mm) meter with Voltage, current,
frequency, Power factor , ON hours ,kWh,
14 1 Nos. 3749 374.9 4123.9 4123.90
EB and DG set metering with LED Display
(excluding CT'S) complete with RS 485
communication protocol, class 1 accuracy
and wriring connections and mounting
hardware on provided panels complete with
calibration certificate from manufacture..
PWD SSR (E) 2021-22 I.N. 6-3-10
Providing and erecting Selector Switch

suitable for Voltmeter /Ammeter for 3 phase
A.C supply 500V, 50Hz, on provided box /
15 4 Nos. 322 32.2 354.2 1416.80
panel and duly connecting with necessary
PVC wire leads and lugs. (6-5-1 B&C E/M
CSR 2020-21)
PWD SSR (E) 2021-22 I.N. 6-5-1

Add 10% on PWD SSR

No. Scheme
works at Hilly Area
Supplying and fixing PVC Synthetic

elastomer electrically insulating mat with
16 class A nsulation conforming to IS:15652 – 2 Sqm 4542 454.2 4996.2 9992.40
2006 & CPRI tested having 2 mm thickness
upto 3.3 kV
PWD SSR (E) 2021-22 I.N. 10-2-28
Electronic Motor Protection Relay (for LT

motors) Providing, installing in panel EMPR
for protection like overload, phase failure,
17 locked rotor, phase reversal with trip 2 Nos 11584.56 11584.56 23169.12
indication and adjustable over current
function, DIN rail (should be provided in
ATS) ((8388*1.02)+(2524*1.2))
MJP SSR E&M 2021-2022 LG 7 P.N. 29
Supplying and erecting GI sheet 1.6mm (16

SWG) caution board of size 250 x 200 mm
18 duly painted with red oxide and enamel paint 2 Nos 146 14.6 160.6 321.20
in Marathi and Hindi erected at position for
HV/EHV installation.
PWD SSR (E) 2021-22 I.N. 6-1-16
Labour charges for internal wiring of panels

including all material
19 1 Job 3583.2 3583.2 3583.20
Add as below foot note No.5 (20 % add on
labour cost)
MJP SSR E&M 2021-2022 Note 5 P.N. 25

Add 10% on PWD SSR

No. Scheme
works at Hilly Area
F.A.S.D. Starter
Supplying and erecting Fully Automatic Star’
Delta starter to operate squirrel cage
induction motor working on 380- 440 Volt, 3
phase, 50 Hz! with no volt coil, over load
22 2 No. 10348.44 10348.44 10348.44
element, and ON - OFF push buttons, with
necessary material and connected to supply,
etc complete. Starter with original sheet
steel encloser. ((9882*1.02)+(224*1.2))
MJP SSR E&M 2021-2022 LG 3-3 P.N. 27
|All Polypropylene Capacitors ( APP )

Supplying and erecting bank of All
Polypropylene capacitors with the standard
capacities of 1, 2, 3, 5, 7, 12.5, 15, 20 and
25 KVAR units of power factor correction for
23 operation on 3 phase, 50 Hz, 400 V+/- 10% 6 KVAR 355.08 355.08 2130.48
with]externally discharging resistances,
earthing terminals and built on angle iron or
channel iron frame work and provided with
terminal cover box complete erected and
tested.((314*1.02)+(29*1.2))
MJP SSR E&M 2021-2022 Cp1 P.N. 26

RATE ANALYSIS FOR TOOLS (Charner Dam)

Mech.CSR
Sr.No. Description of Items Qty Unit Rate Amount
2021-22
Kelgaon & 2 Villages Water Supply
1 I.N. TL1,P.N.44 1.0 Set 749 749
Scheme
2 Ring spanner set 12 piece 6-32mm I.N. TL2,P.N.44 1.0 Set 1303 1303
3 Ball pein hammer I.N. TL3,P.N.44 1.0 No. 337 337
4 Combination Plier 200mm I.N. TL4,P.N.44 1.0 No. 247 247
5 Adjustable wrench 250-30 mm I.N. TL5,P.N.44 1.0 No. 321 321
6 Tester I.N. TL12,P.N.44 1.0 No. 68 68
7 Pipe wrench 450 mm-60mm I.N. TL6,P.N.44 1.0 No. 631 631
9 Long nose plier 200mm I.N. TL37,P.N.45 1.0 No. 208 208
10 Tubuler box spanner set 8 pieces 7-22mm I.N TL35,P.N.45 1.0 No. 903 903
Hand operated crimping tool with set of
11 dies ranging from 6 to 185 sq mm cable I.N TL38,P.N.45 1.0 No. 10512 10512
lug, in pairs of hand ratches
12 Screw driver 6x300 mm I.N TL8,P.N.44 1.0 No. 108 108
13 Screw driver8 x 200 mm I.N TL9,P.N.44 1.0 No. 94 94
14 Screw driver 5-200 mm I.N TL10,P.N.44 1.0 No. 68 68
15 Screw driver 5 x300mm I.N TL11,P.N.44 1.0 No. 70 70
16 Hack saw frame 300 mm size with I.N TL13,P.N.44 1.0 No. 76 76
17 M.S.Tool box I.N TL14,P.N.44 1.0 No. 1202 1202
21 Hand Gloves 10-2-23/188 1.0 No. 617 617
Total Rs. 18644.40


Recapitulation Sheet As Per T.S
Sub Work Cost in Rs. Cost in
Name of Sub Work
No. As per TS Crores
1 Working Survey 301000 0.03
2 Approach Channel (L=60m) 1918520 0.19
3 Jackwell and Pump House (Dia.= 6 m) 4559823 0.46
4 Approach Bridge & RW (Length= 80m) 5632822 0.56
5 Approach Bund & Approach Road ( L=80 m) 1175492 0.12
6 Meter Room (3 x 3 x 3 m) 428139 0.04
7 Raw water Pumping Machinery 22.5HP, H =64 m & Q= 13 lps ( 1 W + 1 S ) 1066836 0.11
8 Raw Water Rising Main( 150 mm dia DI K-9 ,L= 1600 m ) 4145189 0.41
9 Approach Road To WTP (Length = 80m) 564141 0.06
10 Package WTP of 1.0 MLD 5102767 0.51
11 Pure Water Pumping Machinery at WTP HP - 10 (1W+1S) and 5 HP (1+1) 756700 0.08
12 Pure Water Rising Main( 150mm dia DI K-9 ,L= 4570 m ) 10812807 1.08
13 MBR (RCC ESR of Cap 0.31 LL and 24.0 m St. Ht.) 1689355 0.17
14 Pure Water Gravity Main (100 & 150 mm dia DI K-7 ,L= 3640 m ) 6758507 0.68
15 Elevated Service Reservoirs 5564291 0.56

16 Express Feeder 5350402 0.54
17 Trial and Run 1770825 0.18
Add 12% for GST 6911714 0.69
Design population 2054 10129.00
Per capita cost of scheme 6368.78
Per capita cost 3 Km of scheme 4986.41


Recapitulation Sheet As per Working Estimate
Sub Work Cost in Rs. Cost in
Name of Sub Work
No. As per working Crores
1 Working Survey 301000 0.03
2 Approach Channel (L=60m) 1918520 0.19
3 Jackwell and Pump House (Dia.= 6 m) 4557529 0.46
4 Approach Bridge & RW (Length= 80m) 5632822 0.56
5 Approach Bund & Approach Road ( L=80 m) 1175492 0.12
6 Meter Room (3 x 3 x 3 m) 428139 0.04
7 Raw water Pumping Machinery 22.5HP, H =64 m & Q= 13 lps ( 1 W + 1 S ) 1066836 0.11
8 Raw Water Rising Main( 150 mm dia DI K-9 ,L= 1600 m ) 4003234 0.40
9 Approach Road To WTP (Length = 80m) 564141 0.06
10 Package WTP of 1.0 MLD 5102767 0.51
11 Pure Water Pumping Machinery at WTP HP - 10 (1W+1S) and 5 HP (1+1) 768700 0.08
12 Pure Water Rising Main( 150mm dia DI K-9 ,L= 4570 m ) 10942730 1.09
13 MBR (RCC ESR of Cap 0.31 LL and 24.0 m St. Ht.) 1689355 0.17
14 Pure Water Gravity Main (100 & 150 mm dia DI K-7 ,L= 3640 m ) 6758507 0.68
15 Elevated Service Reservoirs 5564291 0.56

16 Express Feeder 5350402 0.54
17 Trial and Run 1770825 0.18
Add 12% for GST 6911435 0.69
Design population 2054 10129.00
Per capita cost of scheme 6368.78
Per capita cost 3 Km of scheme 4986.41


Recapitulation Sheet ( Difference Between TS & Working )
Sub Work Cost in Rs. Cost in Rs.
Name of Sub Work Difference Remark
No. As per TS As per working
1 Working Survey 301000 301000 0
2 Approach Channel (L=60m) 1918520 1918520 0
3 Jackwell and Pump House (Dia.= 6 m) 4559823 4557529 -2294
4 Approach Bridge & RW (Length= 80m) 5632822 5632822 0
5 Approach Bund & Approach Road ( L=80 m) 1175492 1175492 0
6 Meter Room (3 x 3 x 3 m) 428139 428139 0
7 Raw water Pumping Machinery 22.5HP, H =64 m & Q= 13 lps ( 1 W + 1 S ) 1066836 1066836 0
Concrete qty for
8 Raw Water Rising Main( 150 mm dia DI K-9 ,L= 1600 m ) 4145189 4003234 -141954 Thrust block is
changed
9 Approach Road To WTP (Length = 80m) 564141 564141 0
10 Package WTP of 1.0 MLD 5102767 5102767 0
11 Pure Water Pumping Machinery at WTP HP - 10 (1W+1S) and 5 HP (1+1) 756700 768700 12000 Rate corrected
100mm DI pipe is
replaced by 150mm
DI pipe, Excavation
skipped in estimate
12 Pure Water Rising Main( 150mm dia DI K-9 ,L= 4570 m ) 10812807 10942730 129924
now considered,
Concrete qty for
Thrust block is
changed
13 MBR (RCC ESR of Cap 0.31 LL and 24.0 m St. Ht.) 1689355 1689355 0
14 Pure Water Gravity Main (100 & 150 mm dia DI K-7 ,L= 3640 m ) 6758507 6758507 0
15 Elevated Service Reservoirs 5564291 5564291 0

16 Express Feeder 5350402 5350402 0
17 Trial and Run 1770825 1770825 0
Net cost excluding GST 57597615.00 57595291.00 -2324
Add 12% for GST 6911714 6911435
Design population 2054 10129.00 10129.00
Per capita cost of scheme 6368.78 6368.78
Per capita cost 3 Km of scheme 4986.41 4986.41


Raw Water Rising Main( 150 mm dia DI K-9 ,L= 1600 m )
Measurement
Measurements
Sr. No. Description Qty. Unit
No. L B D
Providing D.I. pipes (push on joints pressure pipes of D.I.of
following class and Diameters confirming to the I.S.
specification inclusive cost of jointing materials (Rubber
gasket of EPDM Quality) excluding GST levied by GOI &
GOM in all respect,including Third party inspection charges
of TPI Agency approved by MJP includingTransit insurance,
Railway Freight unloading from railway wagon, Loading into
1 Truck, Transportation to departmental store,
unloading ,stacking etc. completed as directed by Engineer in
charge(IS 1536/2001 for pipes and IS 158/1969 and IS
12820/1989 or latest edition/ revision with amendments for
Rubber Gasskets.
MJP SSR 2021-22 I.N.3 P.N.71

150 mm dia. DI - K-9 1 1600 1600.00 RM
Providing & Supplying ISI Standard D.I. specials & fitting with
sealing rubber gasket of S.B.R. complete with Cast iron
follower gland & M.S. nut bolts coated or otherwise protected
from rusting and suitable for D.I. Pipes including cost of
labour, materials and transportation to stores , loading and
2 unloading excluding GST levied by GOI and GOM in all
respect etc. complete as per IS- 9523.
MJP SSR 2021-22 I.N.10(i) P.N.73 1 1048.00 Kg

Measurements
No. L B D
including worn gear arrangements as per test
pressure,stainless steel spindle, caps, including inspection
charges, transportation upto departmental store,
unloading,stacking excluding GST levied by GOI & GOM in
all respect etc. complete.
3
For Rating Class 150 (Working Pressure 20 kg/cm² & Test
Pressure 30 kg/cm²)
MJP SSR 2021-22 I.N.2a P.N.132
150 mm diameter sluice valve PN-1 2 2.00 Nos
100 mm diameter (scour valve) PN-1 2 2.00 Nos
Providing and supplying at site ductile iron/ Spheroidal

Graphite ( S.G.) iron single/ Double chamber tamper proof air
valve without isolating sluice valve. Valves in accordance
with BSEN 1074-4 of PN 10/16 rated,with body and bonnet
of ductile iron confirming to EN 1563/IS 1865 Gr.500/7 or
Gr.400/15 floats,float guide,seat ring of stainless steel
1.4436/1.4306,seat ring gasket of WRAS approved EPDM
rubber (suitable for drinking water ), internal fasteners of
stainless steel A2.Body & Bonnet coated inside & outside
with electrostatically applied epoxy powder coated blue
4 colour (suitable for drinking water) as per DIN 30677-2 &
GSK guidelines with a coating thickness of min.250 microns.
Flange connections as per IS 1538 raised face & pressure
testing at manufactures works shall be done as per IS
14845.including transportation charges excluding GST levied
by GOI &GOM in all respect etc.complete.(For PN 10 & 16)
MJP SSR 2021-22 I.N.25 P.N.145

50 mm dia 3 3.00 Nos

Measurements
No. L B D
5 Providing Isolating Sluice Valve for Tamper proof Air Valve
Isolating Sluice Valve 50 mm dia 3 3.00 Nos
MJP SSR 2021-22 I.N.2a P.N.132

below, stacking and spreading as directed, normal
dewatering, preparing the bed for foundation and excluding
6 backfilling, etc. complete. (Bd-A-1/259)
MJP SSR 2021-22 I.N.1 P.N.42

Lift 0 to 1.5m
Soft Soil and Soft Murum Strata 1 1520.00 0.75 0.25 285.00 Cum
Excavation for foundation/pipeline trenches in hard murum

including removing the excavated material upto a distance of
50 M and lift as below stacking and spreading as directed by
Engineer-in-charge, normal dewatering, preparing the bed for
7 foundation and excluding backfilling, etc. complete. (Bd-A-
2/259)
MJP SSR 2021-22 I.N.2 P.N.42
Lift 0 to 1.5m
hards Murum 1 1520 0.75 0.15 171.00 Cum
Excavation for foundation / pipe trenches in soft rock and old

cement and lime masonry foundation asphalt road by all
means including removing the excavated material upto a
distance of 50 M beyond the area and lifts as below, stacking
as directed by Engineer-in-charge, normal dewatering,
8 preparing the bed for foundation and excluding backfilling,
etc. complete.( Bd -A-4/259)

8 Measurements
No. L B D
MJP SSR 2021-22 SECTION- E Sr.No.5 pg.no..33
Lift 0 to 1.5m
Soft Rock 1 1520 0.75 0.35 399.00 Cum
Excavation for foundation / pipe trenches in hard rock and

concrete road by chiselling, wedging, line drilling by
mechanical means or by all means other than blasting
including trimming and levelling the bed, removing the
excavated material upto a distance of 50 metres beyond the
area and lifts as below, stacking as directed by Engineer-
9 incharge, normal dewatering, excluding backfilling, etc.
complete by all means.
MJP SSR 2021-22 I.N.7 P.N.43

Lift 0 to 1.5m
Hard Rock 1 1520 0.75 0.45 513.00 Cum

10 complete. (Bd-A-10/263)
MJP SSR 2021-22 I.N.16 P.N.45

150 mm Dia. 1 1520 0.75 0.15 171.00 Cum
Lowering laying and jointing with SBR ruber gaskets C.I. S/S
pipes of various classes with CI / MS specials of following
diameter in proper position, grade and alignment as directed
by Engineer-in-charge including conveyance of material from
stores to site of work, including cost of jointing materials and
rubber rings,labour, etc. complete.
11

Measurements
Sr.11
No. Description Qty. Unit
No. L B D
Note : Only SBR. Rubber gasket to be used as per IS- 5382
and IS -12820
C.I.'L.A.' Class / Mortar inlined DI K-9/K-7
MJP SSR 2021-22 I.N.2(a-vi) P.N.70
150 MM Dia. Without rubber rings 1 1600 1600.00 RM
Hydraulic testing of C.I/D.I pipe line to specified pressure

including cost of all materials and labour and water for testing
for specified length including cutting,placing end cap making
arrangement for filling safe water using reciprocating type
pumps which should be able to provide specified test
pressure gauges and other necessary equipments, labour,
12 operation charges, etc. required for testing. The rate under
this item shall also include cost of retesting, if necessary and
reinstating to original position using water supplied by the
contractor.
MJP SSR 2021-22 I.N.12 P.N.74

150 mm dia. DI - K-9 1.6 1.60 Km
Lowering, laying, jointing in position following C.I.D/F Reflex

labour jointing material including nut bolts and giving
satisfactory hydraulic testing etc complete ( Rates for all class
13 of valves )
MJP SSR 2021-22 I.N.4 P.N.135
150 mm diameter sluice valve PN-1 2 2.00 NO
100 mm diameter (scour valve) PN-1 2 2.00 NO
Isolating Sluice Valve 50 mm dia 3 3.00 NO

Measurements
No. L B D
Providing and constructing B.B. masonry valve chamber with
15 cm thick 1:2:4 proportion PCC bedding, excluding
excavation, B.B. masonry in CM 1:5 Proportion precast
S.F.R.C. frame and cover, etc. complete as directed by
14 Engineer-in-charge.
As above of 90x90 cm internal size and depth upto 1.2 M with
S.F.R.C. frame and cover. 4 4.00 No
MJP SSR 2021-22 I.N.3 (D,E) P.N.222

material first over pipeline and then hard material in 15 cm
layers with all leads and lifts including consolidation,
surcharging, etc. complete.
Total excavation 1368.00
15
Deductions:
Quantity of Murum bedding -171.00
Pipe Volume 1 1520 0.785 0.0225 -26.86
Net volume of refilling 1170.14 Cum
MJP SSR 2021-22 I.N.15 P.N.45
Thrust blocks for the pipeline by encasing the pipe with RCC
M -20 including all material, labour, mechanical mixing,
compaction, curing etc. complete as directed by Engineer in-
charge
16
Total Quantity of RCC 4 5 0.75 0.75 11.25
Deduct pipe diam. -4 0.785 0.15 0.0225 -0.50
MJP SSR 2021-22 I.N.2(b) P.N.49 10.75 Cum

Measurements
No. L B D
Providing and fixing in position air valve shaft including
providing and fixing GI Medium Class or 6 mm thick M.S.
pipe shaft 2.70 M long over branch flange of air valve tee,
providing PCC block of M-150 concrete, 150 mm thick around
the air valve tee including encasing of vertical shaft in PCC
M-150 as shown in type design together with providing and
17 making flanged joints wherever required and fixing of air
valve tee etc. complete ,as per type design and as directed
by Engineer-in-charge for following diameters of pipe lines
(type design attached.)
Foundation on murrum and hard strata 150 mm dia pipeline 3 3.00 No
MJP SSR 2021-22 I.N.17(a-ii) P.N.140
Providing steel bar reinforcement for pipe encasing, thrust

block, pile foundation, pile cap, and pedestal as per IS: 1786
18 High Yield Strength Deformed Bars etc. complete.as per
specifications etc complete as directed by Engineer-In-
Charge.
MJP SSR 2021-2022 I.N. 8 b P.N. 52 10.75 x 60 0.64 MT

Rate Analysis for Internal and External Electrification at Raw Water Pumping Station
Add 10% on PWD
Basic SSR rate of
Sr. No. Particulars Qty. Unit Final Rate Amount
Rate completed for
works at Hilly Area
1 Supplying and erecting LED square / circular 16 to 20W
down lighter having pressure die-cast aluminium housing,
opal translucent cover, mounting arrangement with board 4 nos 1281 128.1 1409.1 5636.40
for surface type or spring loaded mounting clips for flush
type complete.
PWD SSR (E) 2021-22 I.N. 2-1-5
2 Supplying and erecting LED street light fitting suitable

above 26W to 36W lamp, including lamp, with PF > 0.95
class IP 65 and above housing of pressure die cast
aluminium alloy and heat sink extruded aluminium 4 nos 2751 275.1 3026.1 12104.40
complete as per specification No FGODF/ FLS2.
PWD SSR (E) 2021-22 I.No. 2-5-3
3 Supplying and erecting Street light bracket for erection of

Single fitting made from 40 mm. dia ‘B’ class G.I. pipe 1.0
m in length along with pole cap of 300 mm length 100 mm 4 nos 892 89.2 981.2 3924.80
dia duly welded as per specification no. FG-BKT/BPC
PWD SSR (E) 2021-22 I.No. 2-9-5
4 Point wiring for light/fan/bell in 20 mmrigid PVC conduit

with 1.5 sq.mm (2+1E) FRLS grade Copper wire with flush
type switch and required accessoriesas per specification 8 nos 437 43.7 480.7 3845.60
No: WG-PW/SW
PWD SSR (E) 2021-22 I.No. 1-9-6

Add 10% on PWD

Basic SSR rate of
Rate completed for
works at Hilly Area
5 Supplying, erecting & marking SPMCB 6A to 32A, C-

series (for motor/power) in provided distribution board as
8 nos 165 16.5 181.5 1452.00
per specification No. SWSWR/ MCB
PWD SSR (E) 2021-22 Item No.5-3-2
External
6 Making cement concrete foundation including excavation (
45 x 45 x 120 ) cm deep in 1:3:6 cement concrete, 20 to
25 mm stone metal, (45 x 45 x 45) cm / 45 cm dia. x 45 4 nos 1245 124.5 1369.5 5478.00
cm height plinth duly plastered, with necessary curing and
finishing complete. (for 6 m pole)
PWD SSR (E) 2021-22 Item No.16-3-2
6 Supplying and erecting ISI mark G.I. pipe pole ‘B’ grade
80 mm dia 6 m long with pole cap, base plate in provided
foundation as per specification no. OH-PL/GIP 4 nos 4829 482.9 5311.9 21247.60
PWD SSR (E) 2021-22 Item No.8-1-16
7 Supplying and erecting Street light bracket for erection of

Single fitting made from 40 mm. dia ‘B’ class G.I. pipe 1.0
m in length along with pole cap of 300 mm length 100 mm 4 nos 892 89.2 981.2 3924.80
dia duly welded as per specification no. FG-BKT/BPC
PWD SSR (E) 2021-22 Item No.2-9-5

Add 10% on PWD

Basic SSR rate of
Rate completed for
works at Hilly Area
above 40 W to 48 W lamp, including lamp, with PF > 0.95
class IP 65 and above housing of pressure die cast
aluminium alloy and heat sink extruded aluminium 4 nos 3646 364.6 4010.6 16042.40
PWD SSR (E) 2021-22 I.No. 2-5-6
8 Supplying, erecting & terminating XLPE armoured cable 4

core 6 sq. mm. aluminium conductor with continuous 5.48
sq. mm. (12 SWG) G.I. earth wire complete erected with
glands & lugs, on wall/ trusses/pole or laid in provided 100 m 137 13.7 150.7 15070.00
trench/ pipe as per specification no. CB-LT/AL
PWD SSR (E) 2021-22 Item No.7-1-27

Add 10% on PWD

Basic SSR rate of
Rate completed for
works at Hilly Area
9 Supplying and erecting mains with ISI mark WP 2 x 2.5
sq. mm. 1100 V grade aluminium PVC insulated and PVC
sheathed wires on G.I. bearer wire No. 8 SWG complete
erected with required size of porcelain reel insulators and 70 m 65 6.5 71.5 5005.00
16 SWG G.I. binding wire.
PWD SSR (E) 2021-22 Item No.1-4-1
10 Supplying & erecting FRP box of size 150 x 125 x 100

mm, 2.7 mm thick complete on pole/wall as per
specification no. CB-SB 4 nos. 472 47.2 519.2 2076.80
PWD SSR (E) 2021-22 Item No.7-8-10
11 Supplying, erecting & marking DPMCB 6A to 32A, C-

series (for motor/power) in provided distribution board as
4 nos. 488 48.8 536.8 2147.20
per specification no. SW-SWR/MCB
PWD SSR (E) 2021-22 Item No.5-3-6
12 Providing pipe type earthing with 40mm. dia. G.l. pipe or

20 mm dia. G.l. Rod complete with all materials as per 4 nos. 1355 135.5 1490.5 5962.00
specification no. EAEP
PWD SSR (E) 2021-22 Item No.9-1-4



Abstract
10 % rate
Sr. Basic Final Rate
Description Qty. Lead Increase for Unit Amount (Rs)
No Rate (Rs) (Rs)
Hilly Area
Providing D.I. pipes (push on joints pressure

pipes of D.I.of following class and Diameters
confirming to the I.S. specification inclusive cost of
jointing materials (Rubber gasket of EPDM
Quality) excluding GST levied by GOI & GOM in
all respect,including Third party inspection
charges of TPI Agency approved by MJP
includingTransit insurance, Railway Freight
1 unloading from railway wagon, Loading into Truck,
Transportation to departmental store,
unloading ,stacking etc. completed as directed by
Engineer in charge(IS 1536/2001 for pipes and IS
158/1969 and IS 12820/1989 or latest edition/
revision with amendments for Rubber Gasskets.
MJP SSR 2021-22 I.N.3 P.N.71

150 mm dia. DI - K-9 1600.00 1454.00 0.00% 1454.00 RM 2326400

10 % rate
No Rate (Rs) (Rs)
Hilly Area
Providing & Supplying ISI Standard D.I. specials &

fitting with sealing rubber gasket of S.B.R.
complete with Cast iron follower gland & M.S. nut
bolts coated or otherwise protected from rusting
and suitable for D.I. Pipes including cost of labour,
2 materials and transportation to stores , loading
and unloading excluding GST levied by GOI and
GOM in all respect etc. complete as per IS-
9523.
80to 300mm dia 1048.00 111.00 0.00% 111.00 Kg 116328
MJP SSR 2021-22 I.N.10(i) P.N.73

3 GST levied by GOI & GOM in all respect etc.
complete.
MJP SSR 2021-22 I.N.2a P.N.132

150 mm diameter sluice valve PN-1 2.00 10251.00 0.00% 10251.00 Nos 20502
100 mm diameter (scour valve) PN-1 2.00 6835.00 0.00% 6835.00 Nos 13670

10 % rate
No Rate (Rs) (Rs)
Hilly Area
Providing and supplying at site ductile iron/

Spheroidal Graphite ( S.G.) iron single/ Double
chamber tamper proof air valve without isolating
sluice valve. Valves in accordance with BSEN
1074-4 of PN 10/16 rated,with body and bonnet
of ductile iron confirming to EN 1563/IS 1865
Gr.500/7 or Gr.400/15 floats,float guide,seat ring
of stainless steel 1.4436/1.4306,seat ring gasket
of WRAS approved EPDM rubber (suitable for
drinking water ), internal fasteners of stainless
steel A2.Body & Bonnet coated inside & outside
with electrostatically applied epoxy powder coated
4
blue colour (suitable for drinking water) as per DIN
30677-2 & GSK guidelines with a coating
thickness of min.250 microns. Flange connections
as per IS 1538 raised face & pressure testing at
manufactures works shall be done as per IS
14845.including transportation charges excluding
GST levied by GOI &GOM in all respect
etc.complete.(For PN 10 & 16)
MJP SSR 2021-22 I.N.25 P.N.145

50 mm dia 3.00 24790.00 0.00% 24790.00 Nos. 74370
Providing Isolating Sluice Valve for Tamper proof

5 Air ValveSluice Valve 50 mm dia
Isolating 3.00 4198.00 0.00% 4198.00 Nos. 12594
MJP SSR 2021-22 I.N.2a P.N.132

10 % rate
No Rate (Rs) (Rs)
Hilly Area
Excavation for foundation / pipe trenches in earth,

soils of all types, sand, gravel and soft murum,
including removing the excavated material upto a
distance of 50 metres and lifts as below, stacking
and spreading as directed, normal dewatering,
6 preparing the bed for foundation and excluding
backfilling, etc. complete. (Bd-A-1/259)
Soft Strata
MJP SSR 2021-22 I.N.1 P.N.42
Lift 0 to 1.5 m 285.00 150.00 10.00% 165.00 Cum 47025
Excavation for foundation/pipeline trenches in

hard murum including removing the excavated
material upto a distance of 50 M and lift as below
stacking and spreading as directed by Engineer-
in-charge, normal dewatering, preparing the bed
7 for foundation and excluding backfilling, etc.
hards Murum
MJP SSR 2021-22 I.N.2 P.N.42
Lift 0 to 1.5 m 171.00 170.00 10.00% 187.00 Cum 31977

10 % rate
No Rate (Rs) (Rs)
Hilly Area
Excavation for foundation / pipe trenches in soft

rock and old cement and lime masonry foundation
asphalt road by all means including removing the
excavated material upto a distance of 50 M
beyond the area and lifts as below, stacking as
directed by Engineer-in-charge, normal
8 dewatering, preparing the bed for foundation and
excluding backfilling, etc. complete.( Bd -A-4/259)
Soft Rock 399.00 572.00 10.00% 629.20 Cum 251051

Lift 0 to 1.5m
MJP SSR 2021-22 I.N.5 P.N.42
Excavation for foundation / pipe trenches in hard

rock and concrete road by chiselling, wedging, line
drilling by mechanical means or by all means
other than blasting including trimming and levelling
the bed, removing the excavated material upto a
distance of 50 metres beyond the area and lifts as
9 below, stacking as directed by Engineer-incharge,
normal dewatering, excluding backfilling, etc.
Hard Rock
MJP SSR 2021-22 I.N.7 P.N.43
Lift 0 to 1.5 m 513.00 1017.00 10.00% 1118.70 Cum 573893

10 % rate
No Rate (Rs) (Rs)
Hilly Area
Filling in plinth and floors murum bedding in

trenches with approved murum from excavated
materials from foundation 15cm to 20cm layers
10 including watering and compaction, etc complete.
(Bd-A-10/263)
MJP SSR 2021-22 I.N.16 P.N.45
150 mm Dia. 171.00 84.00 10.00% 92.40 Cum 15800
Lowering laying and jointing with SBR ruber

gaskets C.I. S/S pipes of various classes with CI /
MS specials of following diameter in proper
position, grade and alignment as directed by
Engineer-in-charge including conveyance of
11 material from stores to site of work, including cost
of jointing materials and rubber rings,labour, etc.
complete.
MJP SSR 2021-22 I.N.2(a-vi) P.N.70
150 MM Dia. Without rubber rings 1600.00 86.00 10.00% 94.60 RM 151360

10 % rate
No Rate (Rs) (Rs)
Hilly Area
Hydraulic testing of C.I/D.I pipe line to specified

pressure including cost of all materials and labour
and water for testing for specified length including
cutting,placing end cap making arrangement for
filling safe water using reciprocating type pumps
which should be able to provide specified test
pressure gauges and other necessary
12 equipments, labour, operation charges, etc.
required for testing. The rate under this item shall
also include cost of retesting, if necessary and
reinstating to original position using water supplied
by the contractor.
MJP SSR 2021-22 I.N.12 P.N.74

150 mm dia. DI - K-9 1.60 9453.00 10.00% 10398.30 Km 16637
Lowering, laying, jointing in position following

C.I.D/F Reflex valves, Butterfly valves and Sluice
valves including cost of all labour jointing material
including nut bolts and giving satisfactory
13 hydraulic testing etc complete ( Rates for all class
of valves )
MJP SSR 2021-22 I.N.4 P.N.135
150 mm diameter sluice valve PN-1 2.00 3570.00 10.00% 3927.00 No 7854
100 mm diameter (scour valve) PN-1 2.00 3570.00 10.00% 3927.00 No 7854
Isolating Sluice Valve 50 mm dia 3.00 833.00 10.00% 916.30 No 2749

10 % rate
No Rate (Rs) (Rs)
Hilly Area
Providing and constructing B.B. masonry valve

chamber with 15 cm thick 1:2:4 proportion PCC
bedding, excluding excavation, B.B. masonry in
CM 1:5 Proportion precast S.F.R.C. frame and
cover, etc. complete as directed by Engineer-in-
14 charge.
As above of 90x90 cm internal size and depth
upto 1.2 M with S.F.R.C. frame and cover. 4.00 17404.00 10.00% 19144.40 Nos 76578
MJP SSR 2021-22 I.N.3 (D,E) P.N.222

hard material in 15 cm layers with all leads and 1170.14 84.00 10.00% 92.40 Cum 108121
15
lifts including consolidation, surcharging, etc.
complete.
MJP SSR 2021-22 I.N.15 P.N.45
Thrust blocks for the pipeline by encasing the pipe

with RCC M -20 including all material,
labour, mechanical mixing, compaction, curing
etc. complete as directed by Engineer in-charge
16
Total Quantity of RCC 10.74900 6653.00 337.51 10.00% 7689.560 Cum 82655
MJP SSR 2021-22 I.N.2(b) P.N.49

10 % rate
No Rate (Rs) (Rs)
Hilly Area
Providing and fixing in position air valve shaft

including providing and fixing GI Medium Class or
6 mm thick M.S. pipe shaft 2.70 M long over
branch flange of air valve tee, providing PCC
block of M-150 concrete, 150 mm thick around the
air valve tee including encasing of vertical shaft in
PCC M-150 as shown in type design together with
providing and making flanged joints wherever
17 required and fixing of air valve tee etc.
complete ,as per type design and as directed by
Engineer-in-charge for following diameters of pipe
lines (type design attached.)
Foundation on murrum and hard strata 150 mm

dia pipeline 3.00 5578.00 10.00% 6135.80 No 18407
MJP SSR 2021-22 I.N.17(a-ii) P.N.140
Providing steel bar reinforcement for pipe

encasing, thrust block, pile foundation, pile cap,
and pedestal as per IS: 1786 High Yield Strength
18 Deformed Bars etc. complete.as per specifications 0.645 73502 0.00 0.00% 73502.00 MT 47409
etc complete as directed by Engineer-In- Charge.
MJP SSR 2021-2022 I.N. 8 b P.N. 52
Total Net Cost 4003234


Approach Road To WTP (Length = 80m)
Abstract
Sr. Basic % Final Rate
Description Qty. Unit Lead Amount (Rs.)
No. Rate (Rs.) Increase (Rs)
Excavation for roadway in earth, soil of all sorts, sand,

gravel or soft murum including dressing section to the
required grade, camber and side slopes and
108.00 Cum 104.00 0.00% 104.00 11232.00
1 conveying the excavated materials with all lifts upto a
lead of 50m. and spreading for embankment or
stacking as directed.
PWD SSR 2021-22 I.N. 2.11

dressing to the required lines, curves, grades and 108.00 Cu.M 201.00 266.57 0.00% 467.57 50497.20
2 section, watering and compaction with Power roller to
achieve not less than 97 % of standard proctor density
etc. complete
for Approch Road
PWD SSR 2021-22 I.N. 2.27


Construction of granular sub-base by providing close
graded Material, mixing in a mechanical mix plant at
OMC, carriage of mixed Material to work site,
spreading in uniform layers with motor grader/ Paver
54.00 Cu.M 1738.00 267.97 0.00% 2005.97 108322.51
3 on prepared surface and compacting with vibratory
roller to achieve the desired density, complete as per
clause 401 -- Plant Mix Method and Grading - I
Material
PWD SSR 2021-22 I.N. 3.01

specification including spreading in uniform thickness,
hand packing to proper grade and camber, applying
and brooming requisite type of screening/ binding
54.00 Cu.M 1864.00 508.50 0.00% 2372.50 128115.05
4 Materials to fill up the interstices of coarse aggregate,
watering and compacting ?with Intelligent Compactor
with compaction analyzer and V-Sat attachment.to the
required density. Grading I (Using Screening Type B
(11.2 mm) Aggregate)
PWD SSR 2021-22 I.N. 3.19
Prime coat - Providing and applying primer coat with

bitumen emulsion on prepared surface of granular
Base including cleaning of road surface and spraying, 360.00 Sqm 26.00 2.62 0.00% 28.62 10302.84
5 primer at the rate of 0.60 kg/sqm using mechanical
means.
PWD SSR 2021-22 I.N. 3.29


Penetration Macadam (MPM) road surface including
all materials, preparing the existing road surface,
spreading 40 mm. stone metal layers 30% crusher
broken metal + 70% Hand broken (by breaking rubble
obtained by blasting) heating and spraying the
bitumen of specified grade @ 2 Kg/sqm, spreading 12 360.00 Sqm 229.00 100.28 0.00% 329.28 118540.72
6 mm.size chips compacting with three wheel static
roller having weight 8 to 10 MT. to achive the desired
degree of compaction as per Technical Specification
Clause 506 etc. complete. Including picking of existing
WBM surface. (VG-30 bulk bitumen rates are
considered to arrive at rates)
PWD SSR 2021-22 I.N. 3.35 a

bitumen with sprayer on Granular surface treated with
7 primer @ 2.75 kg/10 sqm(VG-30 bulk bitumen rates
are considered to arrive at rates)
for Approch Road 360.00 Sqm 14.00 2.18 0.00% 16.18 5825.70
PWD SSR 2021-22 I.N. 3.32


grading 1, premixed with bituminous binder @ 5.20
per cent by weight of total mix and filler transported to
site with VTS , laid over a previously prepared surface,
finished to the required grade, level, alignment, and
rolling to achieve the desired compaction for 50 mm 14.40 Cum 7866.00 ### 0.00% 9118.41 131305.05
8 compacted thickness with specified grade of
Bitumen,Excluding prime / tack coat. For Bitumen of
specified grade -- USING Batch mix type hot mix plant
with SCADA, Sensor Paver, Vibratory roller with Stone
Dust filler. (VG-30 bulk bitumen rates are considered
to arrive at rates)
PWD SSR 2021-22 I.N. 3.48
Total Net Cost 564,141


Approach Road To WTP (Length = 80m)
Measurement
MEASUREMENT
Sr. No. Particulars Qty. Unit
No L B D
Excavation for roadway in earth, soil of all sorts,
sand, gravel or soft murum including dressing
section to the required grade, camber and side
1 1.00 80.00 4.50 0.30 108.00 Cum
slopes and conveying the excavated materials with
all lifts upto a lead of 50m. and spreading for
embankment or stacking as directed.

2 dressing to the required lines, curves, grades and 1.00 80.00 4.50 0.30 108.00 Cu.M
section, watering and compaction with Power roller
to achieve not less than 97 % of standard proctor
density etc. complete
Construction of granular sub-base by providing

close graded Material, mixing in a mechanical mix
plant at OMC, carriage of mixed Material to work
site, spreading in uniform layers with motor grader/
3 1.00 80.00 4.50 0.15 54.00 Cu.M
Paver on prepared surface and compacting with
vibratory roller to achieve the desired density,
complete as per clause 401 -- Plant Mix Method
and Grading - I Material

MEASUREMENT
No L B D
aggregates of specific sizes to water bound
macadam specification including spreading in
uniform thickness, hand packing to proper grade
and camber, applying and brooming requisite type
4 of screening/ binding Materials to fill up the 1.00 80.00 4.50 0.150 54.00 Cu.M
interstices of coarse aggregate, watering and
compacting ?with Intelligent Compactor with
compaction analyzer and V-Sat attachment.to the
required density. Grading I (Using Screening Type
B (11.2 mm) Aggregate)
Prime coat - Providing and applying primer coat

with bitumen emulsion on prepared surface of
5 granular Base including cleaning of road surface 1 80.00 4.50 360.00 Sqm
and spraying, primer at the rate of 0.60 kg/sqm
using mechanical means.

Penetration Macadam (MPM) road surface
including all materials, preparing the existing road
surface, spreading 40 mm. stone metal layers 30%
crusher broken metal + 70% Hand broken (by
breaking rubble obtained by blasting) heating and
spraying the bitumen of specified grade @ 2
6 1 80.00 4.50 360.00 Sqm
Kg/sqm, spreading 12 mm.size chips compacting
with three wheel static roller having weight 8 to 10
MT. to achive the desired degree of compaction as
per Technical Specification Clause 506 etc.
complete. Including picking of existing WBM
surface. (VG-30 bulk bitumen rates are considered
to arrive at rates)

MEASUREMENT
No L B D
7 bitumen with sprayer on Granular surface treated 1 80.00 4.50 360.00 Sqm
with primer @ 2.75 kg/10 sqm(VG-30 bulk bitumen
rates are considered to arrive at rates)

grading 1, premixed with bituminous binder @ 5.20
per cent by weight of total mix and filler transported
to site with VTS , laid over a previously prepared
surface, finished to the required grade, level,
8 alignment, and rolling to achieve the desired 1 80.00 4.50 0.040 14.40 Cum
compaction for 50 mm compacted thickness with
specified grade of Bitumen,Excluding prime / tack
coat. For Bitumen of specified grade -- USING
Batch mix type hot mix plant with SCADA, Sensor
Paver, Vibratory roller with Stone Dust filler. (VG-30
bulk bitumen rates are considered to arrive at rates)


Package WTP of 1.0 MLD
Abstract
%
Sr. Basic Final Rate Amount
Description Quantity Unit Lead Increas
No. Rate (Rs.) (Rs) (Rs.)
e
Designing (aesthetically), providing, fabricating
Package Water Treatment Plant at the shop,
1 transporting to site, installing, testing and
commissioning at the site, giving necessary one
month's free test and trail run with guarantee for one
year, etc. complete.
Prefabricated Package Water
Treatment Plant comprising following :
1) Rapid mixing channel in M.S. sheets and
M.S. baffle.
2) Flocculator not less than 10 minutes detention, in
M.S. prefabricated box, flocculation being achieved
either by glass pebbles of graded size or PVC
tetrapod or equivalent arrangement to ensure good\
floc formation.
3) Plate or tube settlers of not less than 30 minutes
detention in M.S. prefabricated box, the plates /
tubes mounted in the settler basin with inclination of
not less
than 60 degree to horizontal.
4) Rapid sand gravity filter in M.S. prefabricated box
with filter sand not less than 500 mm thick,
supported on false
floor below with polypropylene nozzles spaced at
not more than 500 mm centres in either direction.

%
e
5) Backwashing, inlet & outlet facilities shall
be provided
Air blowers - Air Blowers are not required for WTP
having capacity less than and equal to 3 MLD, for
WTP having capacity more than 3 MLD air blowers
capacity of delevering 600 LPM per sqm of free air
of filter area 0.4 kg/sqcm at underdrain (100%
standby)
Wash water tank capacity equal to 2 % of designed
quantity of filer water in a day + 10 %
## wash water pump with 100 % standby (Minimum
3 HP with all accessories)
##
Backwash with water not less than 0.6 cum/sqm of
filter bed area in filter box.
# Piping of outlet upto sump
6) Laboratory equipments
7) External & Internal electrification
8) TCL solution tank with mixing, carrying and
dosing arrangement with piping.
9) Gravity feed gas chlorinator with 100%
standby
10) Four alum storage unit
11) Drainage arrangement
12) Providing room with RCC roof for office and Lab
space with necessary water supply & drainage
arrangement & internal roads
13) RCC sump of one hour cap.and pump
house on it.
14) Internal Road
15) Wire fencing with gate for WTP premises.

%
e
16) All civil works for foundation, consisting of raised
RCC platform above G.L. or walls in B.B. masonry
or UCR masonry shall be provided as per needs at
site.
17) Bypass in the form of pipes or M.S. channels
included in the design, effecting bypass of such new
tank and filter
individually or both. (Limit upto 5.0 M. from W.T.P.
18) The entire M.S. fabricated tank provided with
FRP lining (5 mm thick) to inside face in contact with
water epoxy painting- two coats with one coat of
primer on outside. The thickness of plates employed
shall not
be less than 6 mm
19) Alum dosing and mixing arrangements to be
provided in twin tanks, each of 8 hours capacity,
capable of importing does of 20 ppm with 5%
solution. The alum tanks provided with a dose in
steps of 5 ppm and entire unit mounted on the top of
flocculator / settler box, in the form of prefabricated
structure, with access platform and ladder. Alum
boxes with FRP lining (5 mm thick) inside and epoxy
paint two coats with one coat of primer on
outside.
20) Both flocculator and settling basins provided
with hopper bottom with slope not less than 45
degrees to the horizontal drain pipes and valves
provided to both
flocculator and settling basin.

%
e
21) Flow ratings to conform following
parameters :
a) Velocities in channels not to exceed 0.6
M./Second.
b) Velocities in filter outlet pipes and valves not to
exceed 1 M./Second.
c) Velocities in interconnecting pipe and controls not
to exceed 1M./Second.
d) Backwash with air : Not required.
e) Backwash with water : Not less than 0.6
M./ Sqm. of filter bed area in filter box.
23) Free board for all units not less than 300
mm
23) Rates as above include all taxes, octroi
and duties which would be specific to the
site locations.
MJP SSR 2021-22 I.N.3 P.N.181
a. 42 Cum/Hr. (1.00 MLD) 1 Each 4502000 10% 4952200.00 4952200
Cu.
b. Add For Lead 150
m
sand 63.75 151.33 10% 166.46 10611.67
Metal Above 40 mm 127.5 186.18 10% 204.80 26112.10
Arrangement for Drainage Outlet
Providing ISI standard R.C.C. pipes in standard

lengths of following class and diameter suitable for
2 either collar joints or rubber ring joints, excluding all
taxes (Central and local), inspection charges,
transport to departmental stores / site, unloading
and stacking, etc. complete. (IS-458/1988)

%
e
At every 3m Provide RCC pipes of Dia.300 mm & 150 Rmt 510.00 0% 510.00 76500.00
NP II Class,collar joint
MJP SSR 2021-22 I.N.1d P.N.97
Lowering Laying & Jointing in proper grade and

alignment RCC pipes with collar joint in CM 1:1
propotion or socketed RCC pipes with rubber joints
3 (excuding cost of rcc ring or collar) including cost of
conveyance from stores to site of work, cost of
jointing material, labour etc , complete as directed
by engineer in charge.(IS-783/1985)
At every 3m Provide RCC pipes of Dia.300 mm & 150 Rmt 204.00 10% 224.40 33660.00
MJP SSR 2021-22 I.N.2vii P.N.98
Hydraulic testing of RCC pipe line to specified
cutting, placing end cap making arrangement for
4 which should be able to provide specified test
pressure gauges and other necessary equipments,
labour, operation charges, etc. required for testing.
The rate under this item shall also include cost of
retesting, if necessary and reinstating to original
position.
At every 3m Provide RCC pipes of Dia.300 mm & 0.15 Km 22325.00 10% 24557.50 3683.63
MJP SSR 2021-22 I.N.3vii P.N.99


Pure Water Pumping Machinery at WTP HP - 10 (1W+1S) and 5 HP (1+1)
Estimate
Material cost
Labour cost with
S.N. Description Qty. Unit with 2% for Basic Rate
20% for Hill Area
Hill Area
1A SUBMERSIBLE PUMPS
Providing, erecting and giving test of submersible pump set conforming to IS
8034 and motor conforming to IS 9283, with water proof winding. Pump shall
be suitable for various delivery head and discharge with stainless steel shaft.
Motor suitable for working on 415 V ± 10%, 3 Ph, 50 Hz A.C. Supply, with
cable guard, thrust carbon/fiber bearing to withstand entire hydraulic thrust.
The pump set shall be suitable for direct coupling, with suitable suction
strainer. Pump should have suitable discharge out let as per manufacturer's
design. Antithrust stream lined non return valve shall be provided with the
pump. 3 m submersible copper conductor cable in single / double run and 2
pairs of suitable size erection clamp 10 mm thick shall be 2 Nos 38566.2 6079.2 44647.4
provided.Submersible monoblock pump set with bronze/stainless Steel
(CF8M) Impeller Horizhontal/ Vertical Pump.Motor with Water
lubriccated bearing to accept entire hydrualic thrust
For Adharwadi MBR
Duty head 85 m
Discharge of Pump 4.5 LPS
HP - 10
length of col. Assembly= 4m

Material cost
Labour cost with
20% for Hill Area
Hill Area
B For Kelgaon ESR

Duty head 28 m
HP - 5 2 Nos 17633.76 5372.4 23008.16
length of col. Assembly= 4m
MJP Mech SSR 2021-22 I.N. PM 1-5-4 & 1-5-2 P.N.3
2 GI Pipes
Providing erecting and testing G.I. pipe of B class and dia.excluding GST
levied by GOI and GOM in all respect including inspection charges,
transportation to stores, etc. complete as per IS-1239/2004.
50 mm Medium GI Pipe 10 RMT 402

80 mm Medium GI Pipe 10 RMT 669
MJP SSR 2021-22 I.N. 1 b & 2b P.N. 82 & 83
3 Sluice Valves - PN - 1
Providing & Fixing double flange sluice valve confirming for IS- 14846
including worn gear arrangements as per test pressure, stainless steel
spindle, caps, including inspection charges, transportation upto departmental
store, unloading, stacking excluding GST levied by GOI & GOM in all respect
etc
A)80MM Dia (For Pumps) 4 Nos 6870
B)150MM Dia (For Rising Main) 2 Nos 13821
MJP SSR 2021-22 I.N. 2a P.N. 131

Material cost
Labour cost with
20% for Hill Area
Hill Area
4 CIDF REFLUX VALVE - PN-1

Providing erecting testing & commissioning ISI mark CI D/F Reflux valve
(non-return valves) of following dia including all taxes (central&local) railway
freight, inspection charges, unloading from railway wagon, loading into truck,
transportation upto departmental stores/ site, unloading, stacking etc
complete as per detailed specifications. without byepass Arrangement
(16590+3376)
A)80MM Dia (For Pumps) 4 Nos 5830.00
B)150MM Dia (For Rising Main) 2 Nos 13446.00
MJP SSR 2021-22 I.N. 1 b P.N. 131
5 Kinetic Air Valve (P.N.-1)- Providing and supplying Kinetic Double Orifice
type Air Valves confirming to IS 14845 as per MJP’s standard specifications
combined with screw down isolating valve, small orifice elastic ball resting on
a gun metal orifice nipple, large orifice vulcanite ball seating on moulded seat
ring, inlet face and drilled, including insurance, third party inspection 2 Nos 9394.00
charges, loading, unloading, transportation upto departmental stores,
excluding GST levied by GOI & GOM in all respectetc. complete. Dia=40mm
(9064+330)
MJP SSR 2021-22 I.N. 8 a & 10 C P.N. 137 & 138
6 M.S.PIPES & SPECIALS

a)Providing lowering,laying jointing and testing M.S.Pipes & Specials as per
standard specifications and approved size & layout of pumping machinery 500 kg 95.00
MJP SSR 2021-22 I.N. 7 c P.N.72

Material cost
Labour cost with
20% for Hill Area
Hill Area
7 M.S.DISMANTLING JOINTS 250 mm

Providing lowering,laying jointing and testing M.S.Dismantaling Joints as per
standard specifications and approved size & layout of pumping machinery
150 mm Dia for Flowmeter 2 Nos 9103.5 1004.4 10109.9

MJP SSR Mech 2021-22 I.N. PW 6 P.N. 12
8 M.S.FLANGES
Providing favricating erecting M.S.flanges sleepon type of required size and
thickness with both side machined as per detailed specification and
approved layout of pumping machinery & size mentioned by the
6department. (weight of Flanges 8kg Each 25 Nos=200kg)
MJP SSR Mech 2021-22 I.N. PW10-1 P.N. 13 50 kg 141.00
10 PRESSURE GAUGES
Providing erecting and testing Glyscerine filled pressure gauge Bourdon's
type of 150 mm dia as per IS 3624: 1987 with brass cock,syphon tube
etc.as per standerd. Specification.
MJP SSR Mech 2021-22 I.N.PM-11-2 P.N. 8 6 Nos 941.46 90 1037.46
11 CONCRETE FOUNDATION
Making cement concrete foundation in 1:2:4 cement concrete with
foundation bolts and nuts complete. (cost of wooden box is included) (for
pumps).
PWD Ele.CSR 2021-22 Item no 16-3-5/Page no 240 2 cum 4797.00

Material cost
Labour cost with
20% for Hill Area
Hill Area
12 Chain Pully Block

Providing, erecting triple spur gear type Chain Pulley Block suitable for
capacity as below with 6 m lift complete with load chain and hand chain
suitable for above lift, tested to 50% over load as per IS 3832 carrying ISI
mark.
MJP SSR Mech 2021-22 I.N.LF-1-1 P.N. 14
1tonne Capacity 1 Job 11836.08 271.2 12108.28
13 Travelling Trolley- Providing, erecting Travelling Trolley of capacity as

below with 6 m lift, tested to 50% over load. 1 No 9299.34 204 9504.34
1tonne capacity
MJP SSR Mech 2021-22 I.N.LF-2-1 P.N. 14
14 L.T.Panel
Providing erecting, Commissioning & giving satisfactory test and trial of
L.T.Panel comprising of specified Breakers, Bus bar,switches, FASD starter 1 No. 129858.00
indicating instruments etc as per specification.
As Per attached Panel rate analysis
15 Supplying, erecting & terminating XLPE armoured cable 3½ core 25sq. mm.
aluminium conductor with continuous 8.35 sq. mm. (10 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/ trusses/pole or laid in provided 50 RMT 194.00
trench/ pipe as per specification no. CB-LT/AL
Main incomer from transformer to LT Panel
PWD CSR (E) 2021-22 I.N. 7-1-12

Material cost
Labour cost with
20% for Hill Area
Hill Area
b)Supplying and erecting flat flexible 3 core2.5sq mm PVC sheathed

submersible type copper cable suitably clamped at fixed intervals with
40 RMT 128.00
column pipe assembly complete.(for panel board to motor)
PWD Ele.CSR 2021-22 I.N.12-4-8
16 EARTHING
Providing earthing with galvanized iron earth plate size 60 x 60 x 0.6 cm
complete with all materials, testing & recording the results as per
specification no. EA-EP
PWD Ele.CSR20221-22 I. N.9-1-1 4 No. 4238.00
17 G. I. EARTHING STRIPS
Supplying and erecting GI strip of required size used for earthing on wall
and/or any other purpose with necessary GI clamps fixed on wall painted
with bituminous paint in an approved manner with joints required. As per
specification no EA-EP..
PWD Ele.CSR 2021-22 I.N.9-2-3 50 kg 207.00
18 IRON WORK for Fabrication

Providing, fabricating iron work of ISMB, Angles, M.S.Flats, Chequared
plates, for panel stand, supports of ventilation ducting and items related to
crane with all other similar work, including cutting, bending, welding and
painting as per specification.
MJP SSR 2021-22 I.N. 4 P.N. 47 200 kg 70.02

Material cost
Labour cost with
20% for Hill Area
Hill Area
19 TOOLS & FIRE FIGHTING EQUIPMENTS

Providing Tools, furniture & Fireflghting equipments as per specification
As per Tools Rate Analysis 1 Job 18644.40
21 AMR Bulk Meters Providing,installing testing and commissioning

of in fine battery operated ultrasonic bulk type water meters ISO 4064 with
built in data logger and GSM/GPRS modem for transfer of data
communication to remote central computer as per working on following
conditions and specifications.The meter shali te suitable for
50°C and provided with IP 68 protection class with complete immersion of
water.The meter shall have battery life of min.10 years should be
able to detect the reverse flow volume and tampering.The accuracy of the
meter shall be +/- 1 % of measured value including 36 months
guarantee etc complete.( With Simcard and its charges, valid for 36 months)
100 mm Nominal Diameter ( with TPI) 2 Nos 33472.32 3590.4 37064.72

MJP Mech SSR 2021-22 I.N. WM-2b-2 & 3 P.N. 54
22 Providing and constructing B.B. masonry valve chamber with 15 cm thick

1:3:6 proportion PCC bedding, excluding excavation, B.B. masonry in C.M.
1:5 proportion 12 mm thick cement plaster in cm 1:4 proportion on both sides
with providing and fixing C.I. manhole frame and cover in RCC 1:2:4 coping
or RCC 1:2:4 proportion 15 cm thick slab, etc.complete as directed by
Engineer-in-charge.As above of 1.5 x 1.5 M internal size and depth upto 1.5
M with 53 cm dia CI manhole frame and cover of 90 kg fixed in R.C.C. Slab

Material cost
Labour cost with
20% for Hill Area
Hill Area
1.5 x 1.5 M internal size and depth upto 1.5 M 2 Nos 32621.6 32623.6
MJP SSR 2021-22 I.N. 2 F P.N. 221
23 All Polypropylene Capacitors ( APP ):Supplying and erecting bank of All

Polypropylene capacitors with the standard capacities of
1,2,3,5,7,12.5,15,20 and 25 KVAR units of power factor correction for
operation on 3 phase, 50 Hz, 400 V+/- 10% with externally discharging
resistances, earthing terminals and built on angle iron or channel iron frame 5 KVAR 320.28 34.8 360.08
work and provided with terminal cover box complete erected and
MJP SSR Mech -2021-22 I.N. CP-1 P.N. 26
24 Test ands Trial-

Giving Test and Trial run of above pumping machinery and all allied
equipments as per specifoications for the period of one month 1 Job 10000

adhikaran Circle, Aurangabad

dhikaran Division, Aurangabad
n and 2 Villages R.R.W.S.Scheme
Under Jal Jeevan Mission)
at WTP HP - 10 (1W+1S) and 5 HP (1+1)
Estimate
Add 10%
on PWD Manfacturer
SSR inspecting
Final Rate Amount (Rs.)
complete agency Charges
rate for and TPI Charges
Hilly Area
44647.4 89294.8

Add 10%
on PWD Manfacturer
SSR inspecting
Hilly Area
23008.16 46016.32
4020
6690
27480.00
27642.00

Add 10%
on PWD Manfacturer
SSR inspecting
Hilly Area
23320.00
26892.00
18788.00
10.00% 104.50 52250.00

Add 10%
on PWD Manfacturer
SSR inspecting
Hilly Area
20220.00
10.00% 155.10 7755.00
6225.00
10.00% 5276.70 10553.00

Add 10%
on PWD Manfacturer
SSR inspecting
Hilly Area
12108.28 12108.00
9504.34 9504.00
129858.00
10.00% 213.40 10670.00

Add 10%
on PWD Manfacturer
SSR inspecting
Hilly Area
10.00% 140.80 5632.00
10.00% 4661.80 18647.00
10.00% 227.70 11385.00
10.00% 77.02 15404.00

Add 10%
on PWD Manfacturer
SSR inspecting
Hilly Area
18644.00
6000.00 43064.72 86129.44

Add 10%
on PWD Manfacturer
SSR inspecting
Hilly Area
10.00% 35885.96 71772.00
360.08 1800.40
10000
Total Cost 768700.0

Rate Analysis for Panel Board For 10 Hp and 5 Hp (1+1) Each

Increase
10% rate
Sr No Particular Quantity Unit Basic Rate Final Rate Unit Amount
for Hilly
Area
1 G.I. sheet 1.6mm (16 gauge) to be used for fabrication of boxes

panel boards etc. including cutting, bending, drilling, welding,
rivetting etc. and painting with one coat of red lead paint and 2 10 Sqm 2264 10.00% 2490.4 Sqm 24904.00
coats of enamel paint. (6-1-2 B&C Elect. CSR 2021-22)
2 Supplying and erecting Iron, sheet metal work consisting of CRCA

Sheets, Various sections of iron, Plates, Chequered Plates, Rods,
Bars, MS pipes, etc. for panel board or any other purposes
complete with bending, cutting,drilling and welding complete
erected at the position with necessary materials duly painted with 50 Kg 140 10.00% 154 Kg 7700.00
one coat of red oxide and two coats of enamel paint to match the
switchgears or as per directions by the authority. (6-1-19 B&C Elect.
CSR 2021-22)
3 Supplying and erecting Bus bar chamber triple pole with neutral with
four aluminium bars, 500V 100A complete as per specification no. 1.5 Mtr 5444 10.00% 5988.4 Rmt 8982.60
CP-BB(6-2-1 B&C Elect. CSR 2021-22)
4 Providing & erecting 4 Pole MCCB of 100A, 415V capacity with

short circuit rating 36 kA (Ics=100% of Icu), adjustable thermal
(overload) setting and fixed magnetic setting with provided leads,
provision for installation of shunt/ UV/ trip alarm contact and MCCB
should have phase barriers both sides, in provided enclosure on 2 Nos. 5725.2 10.00% 6297.72 Each 12595.44
iron /GI frame as per specification. no. SW-SWR/MCCB(5-5-2 &
add 20% for 4 pole as per foot Note B&C Elect. CSR 2021-22 (Main
incommer 1 nos+ WTP 1 nos)

Increase
10% rate
for Hilly
Area
5 Supplying, erecting & marking FPMCB 32A in provided distribution
board as per specification. No. SW-SWR/MCB (5-3-16 B&C Elect.
CSR 2020-21) for actuator- 4+ pump-4+1 For Lighting.+1 for 12 Nos. 955 10.00% 1050.5 Each 12606.00
capacitor+1foer WTP supplyu
6 Supplying & erecting LED type indicating pilot lamp with LED
colours Red / Yellow / Green, 230 / 250V on provided box / panel
with necessary material, wiring & connections etc (6-5-7 B&C Elect. 3 Nos. 245 10.00% 269.5 Each 808.50
CSR 2021-22)
7 Supplying and erecting panel mounting type digital ammeter having

three and half digit LED display, external CT operated, calibrated for
suitable to operate on 500V, 0 to 1000A AC supply with necessary
PVC wire leads and lugs and mounting hardware on provided panel
complete with calibration certificate from manufacturer.(6-3-7 B&C 5 Nos. 1366 10.00% 1502.6 Each 7513.00
Elect. CSR 2021-22) Pump-4, I/c-1,
8 Providing and erecting L.T. Current Transformer with bar primary

50/5 to 1000/5 ratio with 15VA burden erected in provided CRCA
box duly secured with insulating materials connected to the meter
with test certificates.(6-5-2 B&C Elect. CSR 2021-22) 15 Nos. 881 10.00% 969.1 Each 14536.50
9 Supplying and erecting panel mounting type Digital voltmeter having

Three and half digit LED display, calibrated for 0 to 750V AC
suitable to operate on 500V AC supply with necessary PVC wire
leads and lugs and mounting ardware on provided panel complete 1 Nos. 1310 10.00% 1441 Each 1441.00
with calibration certificate from manufacturer. (6-3-8 B&C Elect.
CSR 2021-22)

Increase
10% rate
for Hilly
Area
10 Supplying and erecting Dual Source Intelligent flush mounted panel
meter three phase four wire (IPM) 415V CT/ PT site programmable
class1 Flush mounted (96 x 96 mm) meter with Voltage, current,
frequency, Power factor , ON hours ,kWh, EB and DG set metering
with LED Display (excluding CT'S) complete with RS 485
communication protocol, class 1 accuracy and wriring connections 1 Nos. 3749 10.00% 4123.9 Each 4123.90
and mounting hardware on provided panels complete with
calibration certificate from manufacture.(6-3-10 B&C Elect. CSR
2021-22)
11 Providing and erecting Selector Switch suitable for

Voltmeter/Ammeter for 3 phase A.C supply 500V, 50Hz, on
provided box / panel and duly connecting with necessary PVC wire 5 Nos. 322 10.00% 354.2 Each 1771.00
leads and lugs. (6-5-1 B&C Elect. CSR 2021-22)
12 Pannel wiring foot note No.5 (Page No.40 MJP Elect.CSR 2021-22)
(1792+1792+2986) ( 20 % add on labour cost) 1 Job 5017.2 Job 5017.20
13 Supplying and fixing PVC Synthetic lastomer electrically insulating

mat with class A nsulation conforming to IS:15652 – 2006 & CPRI
tested having 2 mm thickness upto 3.3 kV.(10-2-28 B&C Elect. 2 Sqm 4542 10.00% 4996.2 Sqm 9992.40
CSR 2021-22)
14 Assembled D.O.L. Starter reverse and forward operation up to 7.5

HP for valve actuator. Supplying and erecting assembled DOL
starter in provided cubical panel, with ON-OFF push buttons, no volt
coil, over load element and required power and control wiring 2 Nos 1783 Each 3566.00
complete.( MJP MECH. SSR 2021-22 I.N. . LG 2.1P.N. 47 )( for 4
no acutors,2pump )
Up to 7.5 HP

Increase
10% rate
for Hilly
Area
15 F.A.S.D. Starter
Supplying and erecting Fully Automatic Star’ Delta starter to operate
squirrel cage induction motor working on 380- 440 Volt, 3 phase, 50
Hz! with no volt coil, over load element, and ON - OFF push
buttons, with necessary material and connected to supply, etc 2 Nos 7150 Each 14300.00
complete. Starter with original sheet steel encloser.
(MJP SSR E&M 2021-2022 LG 3-1 P.N. 27)
TOTAL 129857.54
Say Total Rs 129858.00

RATE ANALYSIS FOR TOOLS (Prop WTP)

Mech.CSR
Sr.No. Description of Items Qty Unit Rate Amount
2021-22
Kelgaon & 2 Villages Water Supply
1 I.N. TL1,P.N.44 1.0 Set 749 749
Scheme
2 Ring spanner set 12 piece 6-32mm I.N. TL2,P.N.44 1.0 Set 1303 1303
3 Ball pein hammer I.N. TL3,P.N.44 1.0 No. 337 337
4 Combination Plier 200mm I.N. TL4,P.N.44 1.0 No. 247 247
5 Adjustable wrench 250-30 mm I.N. TL5,P.N.44 1.0 No. 321 321
6 Tester I.N. TL12,P.N.44 1.0 No. 68 68
9 Long nose plier 200mm I.N. TL37,P.N.45 1.0 No. 208 208
10 Tubuler box spanner set 8 pieces 7-22mm I.N TL35,P.N.45 1.0 No. 903 903
Hand operated crimping tool with set of
11 dies ranging from 6 to 185 sq mm cable I.N TL38,P.N.45 1.0 No. 10512 10512
lug, in pairs of hand ratches
12 Screw driver 6x300 mm I.N TL8,P.N.44 1.0 No. 108 108
13 Screw driver8 x 200 mm I.N TL9,P.N.44 1.0 No. 94 94
14 Screw driver 5-200 mm I.N TL10,P.N.44 1.0 No. 68 68
15 Screw driver 5 x300mm I.N TL11,P.N.44 1.0 No. 70 70
16 Hack saw frame 300 mm size with I.N TL13,P.N.44 1.0 No. 76 76
17 M.S.Tool box I.N TL14,P.N.44 1.0 No. 1202 1202
21 Hand Gloves 10-2-23/188 1.0 No. 617 617
Total Rs. 18644.40


Pure Water Rising Main( 150mm dia DI K-9 ,L= 4570 m )
Abstract
%
Increas
Description Qty. Lead e for Unit Amount (Rs)
No Rate (Rs) (Rs)
Hilly
Area
MJP SSR 2021-22 I.N.3 P.N.71

150 mm dia. DI - K-9 4570.00 1454.00 1454.00 RM 6644780
0 0.00 1454.00 1454.00 RM 0
YIS LLP, Aurangabad Executive Engineer MJP Division, Aurangabad.

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
9523.
80to 300mm dia 2993.00 111.00 111.00 Kg 332223
MJP SSR 2021-22 I.N.10(i) P.N.73

GST levied by GOI & GOM in all respect etc.
3 complete.
MJP SSR 2021-22 I.N.2a P.N.132

150 mm diameter sluice valve PN-1 2.00 10251.00 10251.00 Nos 20502
100 mm diameter (scour valve) PN-1 2.00 6835.00 6835.00 Nos 13670

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
4
MJP SSR 2021-22 I.N.25 P.N.145

50 mm dia 9.00 24790.00 24790.00 Nos. 223110

Isolating 9.00 4198.00 4198.00 Nos. 37782
MJP SSR 2021-22 I.N.2a P.N.132

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
Soft Strata
MJP SSR 2021-22 I.N.1 P.N.42
Lift 0 to 1.5 m 942.56 150.00 10.00% 165.00 Cum 155523

hards Murum
MJP SSR 2021-22 I.N.2 P.N.42
Lift 0 to 1.5 m 771.19 170.00 10.00% 187.00 Cum 144212

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
Soft Rock 1028.25 572.00 10.00% 629.20 Cum 646975

Lift 0 to 1.5m
MJP SSR 2021-22 I.N.5 P.N.42

Hard Rock
MJP SSR 2021-22 I.N.7 P.N.43
Lift 0 to 1.5 m 1371.00 1017.00 10.00% 1118.70 Cum 1533738

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
(Bd-A-10/263)
MJP SSR 2021-22 I.N.16 P.N.45
150 mm dia. DI - K-9 514.13 84.00 10.00% 92.40 Cum 47505

complete.
MJP SSR 2021-22 I.N.2(a-vi) P.N.70

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
by the contractor.
MJP SSR 2021-22 I.N.12 P.N.74

150 mm dia. DI - K-9 4.57 9453.00 10.00% 10398.30 Km 47520

of valves )
MJP SSR 2021-22 I.N.4 P.N.135

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
14 charge.
MJP SSR 2021-22 I.N.3 (D,E) P.N.222

15
complete.
MJP SSR 2021-22 I.N.15 P.N.45

16
MJP SSR 2021-22 I.N.2(b) P.N.49

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
dia pipeline 9.00 5578.00 10.00% 6135.80 No 55222
MJP SSR 2021-22 I.N.17(a-ii) P.N.140
Providing steel bar reinforcement for pipe

encasing, thrust block, pile foundation, pile cap,
and pedestal as per IS: 1786 High Yield Strength
18 Deformed Bars etc. complete.as per specifications 0.6660 73502 0.00 0.00% 73502.00 MT 48952
etc complete as directed by Engineer-In- Charge.
MJP SSR 2021-2022 I.N. 8 b P.N. 52
Providing and constructing RCC chairs for

supprting the DI pipeline.
19
1) Chair Type 2 (height=3m) 2.00 12025.00 12025.00 Rmt 24050

%
Increas
No Rate (Rs) (Rs)
Hilly
Area


Pure Water Rising Main( 150mm dia DI K-9 ,L= 4570 m )
Measurement
Measurements
No. L B D
Rubber Gasskets.
MJP SSR 2021-22 I.N.3 P.N.71

150 mm dia. DI - K-9 1 4570 4570.00 RM
1 0 0.00 RM
MJP SSR 2021-22 I.N.10(i) P.N.73 1 2993.14 Kg

Measurements
No. L B D

3 For Rating Class 150 (Working Pressure 20 kg/cm² & Test
MJP SSR 2021-22 I.N.2a P.N.132

MJP SSR 2021-22 I.N.25 P.N.145

Measurements
No. L B D

MJP SSR 2021-22 I.N.2a P.N.132

MJP SSR 2021-22 I.N.1 P.N.42

Lift 0 to 1.5m
Soft Soil and Soft Murum Strata 1 4570 0.75 0.28 942.56 Cum

2/259)
MJP SSR 2021-22 I.N.2 P.N.42
Lift 0 to 1.5m
hards Murum 1 4570 0.75 0.23 771.19 Cum
hards Murum 1 0 0.75 0.23 0.00 Cum

Measurements
No. L B D
Lift 0 to 1.5m
Soft Rock 1 4570 0.75 0.30 1028.25 Cum
Soft Rock 1 0 0.75 0.30 0.00 Cum

MJP SSR 2021-22 I.N.7 P.N.43

Lift 0 to 1.5m
Hard Rock 1 4570 0.75 0.40 1371.00 Cum
Hard Rock 1 0 0.75 0.40 0.00 Cum

MJP SSR 2021-22 I.N.16 P.N.45

150 mm dia. DI - K-9 1 4570 0.75 0.15 514.13 Cum

Measurements
No. L B D
0 1 0 0.75 0.15 0.00 Cum
Total Qty 514.13 Cum
11
and IS -12820
MJP SSR 2021-22 I.N.2(a-vi) P.N.70

contractor.
MJP SSR 2021-22 I.N.12 P.N.74

150 mm dia. DI - K-9 4.57 4.57 Km

Measurements
No. L B D
13 of valves )
MJP SSR 2021-22 I.N.4 P.N.135

MJP SSR 2021-22 I.N.3 (D,E) P.N.222

15 Deductions:
Pipe Volume 1 4570 0.785 0.01 -35.89
Pipe Volume 1 0 0.785 0.0225 0.00
MJP SSR 2021-22 I.N.15 P.N.45

Measurements
No. L B D
charge
16
Deduct pipe diam. -4 0.785 5 0.01 -0.16
MJP SSR 2021-22 I.N.2(b) P.N.49 11.09 Cum

MJP SSR 2021-22 I.N.17(a-ii) P.N.140
Providing steel bar reinforcement for pipe encasing, thrust

block, pile foundation, pile cap, and pedestal as per IS: 1786
18 High Yield Strength Deformed Bars etc. complete.as per
specifications etc complete as directed by Engineer-In-
Charge.
MJP SSR 2021-2022 I.N. 8 b P.N. 52 11.09 x 60 0.67 MT
Providing and constructing RCC chairs for supprting the DI

19 pipeline.
1) Chair Type 2 (height=3m) 2 2 No


MBR (RCC ESR of Cap 0.31 LL and 24.0 m St. Ht.)
ABSTRACT
% Increase
Sr. No. Particulars Qty. Unit Basic Rate for Hilly Final Rate Amount
Area
Designing (aesthetically;, and constructing RCC elevated

service reservoirs of followir,g capacity with RCC staging
consisting of columns, internal and external bracings
spaced vertically not more than 4,5 meters centre to centre
for ESR having capacity 500 m3 & not more than 6 m c/c
for E.S.R.having capacity above 500 m3 including
excavation in all iypes of strata, foundation concret, cement
plaster with water proofing compound to the inside face of
1 the container including refilling disposing of the surplus stuff
within a lead of 50 meters, all labour and nraterial charges
including lowering, iaying, erecting, hoisting and jointing of
pipe assembly of inlet, outlet, washout, overflow and
bypass arrangements as per departmental design.
Providing and fixing accessories such as Stainless steel
ladder inside and M.S. ladder with G'1. railing outside, C' l'
manhole frame and covers water level indicatiors,
Iightening conductor, G. l. pipe railing around walk way and
top slab,

% Increase
Area
providing spiral staire case from ground level to roof level,

M.S.Grill gate of 2 lt/trs height with lockirrg arrangement, B
B' masonry chambers for all valves, ventilating shafts,
providing and applying three coats of acrylic emulsion with
silicon additives paint to the structure including roof slab
and epoxy paint to internal surface & anti-termite treatment
for underground parts of the structures and giving
satisfactory water tightness test as per l.S. code, The job to
include painting the name of the scheme and other details
on the reservoir as per the directions of Engineer-in-charge'
Notes
The design of the structure be in accordance with relevant
I.S.specification (I.S. 3370 - 1965 or revised.)
The design shall satisfy the stipulations as per I.S.1893-
1984 and I.S.13920/1993 for seismic force and I.S.-
11682/1985 for R.C.C. staging of over head tanks.
For design having more than 6 columns, provision of
internal bracing is obligatory.External bracings is also
obligatory.
Plain round mild steel bars grade-I conforming to I.S.432
part-I or high yield strength deformed bars conforming to
I.S.1786 or I.S.1139 shall be used,grade-II mild steel bars
will not be allowed.
Irrespective of the type of foundation proposed in the
design, one set of bracing be provided at the ground level.
These rates include providing M.S. ladder for E.S.R.s upto
2 lakh litres capacity and providing spiral staircase for
E.S.R. above 2 lakh litres capacity.

% Increase
Area
Staging shall have to be designed with stresses of M-250

concrete for ESR. However,all RCC construction should be
done in M-300.Structures in contact with water shall be
designed & casted in M-300
These rates are including the cost of uplift pressure if any
and entire dewatering during execution. Incase of water
logging are a where water is struck at shallow depth, extra
provision of dewatering shall be made as per site condition.
All conditions given in the Member Secretary's Circular No.
MJP/TS-I/350/1668 dt.2-8-97 and MJP/S I/350/2127dt.13-
7-99 shall be strictly followed and additional cost, if any,
due to these condition included in the rates mentioned
below.
75% part rate shall be payable for reinforcement concrete
and plastering items of containers of E.S.R. till satisfactory
hydraulic testing for water tightness is given; and til lthat
work shall be treated as incomplete.
The rates indicated in the table are excluding the cost of
pipes, specials and valves required for inlet, outlet,
washout, overflow and bypassarrangement. The scope of
work, however, includes cost of erecting, laying and jointing
of pipes and valves including cost of jointing materials upto
5M beyond outer face of outer most column.
For ESR upto 500 cum capacity C.I. double flanged pipes
upto 300 mm dia shall be provided and C.I. specials shall
be used. For ESR above 500 cum capacity C.I./M.S. pipe
assembly with minimum 8mm thickness upto 500 mm dia.
and minimum10 mm thickness above 500 mm dia. can be
used with proper anti-corrosive epoxy treatment from inside
and outside.

% Increase
Area
Below mentioned rates are for foundations with individual

footing with bearing capacity of 20 tonnes per square
metre.For raft foundations, these rates shall be increased
by 7.5% where safe bearing capacity (SBC)is 5MT per sqm
and by 5% where SBC is more than 5MT/sqm and
upto10MT/sqm.This % of 5% or 7.5% is applicable for
estimation of amount of lump sum item of ESR. For extra
item due to change from individual foundation to raft, actual
increase in concrete and steel be paid as per relevant DSR
item.
The rate shall be increased by 30%for bearing piles upto
depth of 10 M and for further increased in depth by 5M
each, it shall be increased by another 10%. These rates
are applicable where raft is not feasible. For pile
foundations sulphate resistant cement shall only be
used.Single pile for the column is not permitted, group of
piles shall be designed with pile cap for each column of
The rates are applicable for staging height of 12M. These
rates shall be increased or decreased for per metre
variation in this staging height as below :
12 to 16 M staging - 2% per metre
16 to 20 M staging - 3% per metre
20 M and above - 4% per metre
For 17 M staging height, percentage calculation will be like
below : M --- 4 x 2 = 8%
12 to 16
16 & 17 M --- 1 x 3% = 3% Total = 11%
For 21 M staging height, percentage calculation will be like
below : M --- 4 x 2 = 8%
12 to 16
16 to 20 M --- 4 x 3% = 12%
20& 21 M --- 1 x 4% = 4% Total = 24%

% Increase
Area
Following rates are for seismic zoneIII. For zone IV, these
rates shall be increased by 5%and for zone II, these rates
shall be decreased by 5%. Concerned Executive Engineer
shall confirm the seismic zone for the scheme from seismic
zones plan before estimation and adopt appropriate rates
as per actual seismic zones. (Seismic maps attached in
this CSR).
Notes
Conditions from Sr.No. 1 to 10 shall form apart and parcel
of the tender and must be included in the draft tender
papers for works of R.C.C. E.S.R.
Conditions from Sr.No.11 to 16 are for estimation purpose
only and shall not appear in the tender.
MJP SSR 2021-2022 I.N. 1 P.N. 215
Proposed MBR Cap.-0.31 LL Staging Height - 24 m
For 25000 Litres 24 m staging Hieght 750358
Add for next per lit for 6000 Lit. 6000 94080
12 to 16 M --- 4 x 2 = 8% 844438
16 to 20 M --- 4 x 3% = 12% 303997.68
20 & 24 M --- 4 x 4% = 16% 1148435.68
Deduct for Seismic zone II -5.00% -57421.784
Total Cost For Proposed MBR Cap.-0.31 LL Staging
Height - 24 m 1.00 Job 1091013.90 10% 1200115.29 1200115.29
Add for lead 32.70 Cum

Sand 13.90 cum 151.33 10% 166.46 2313.35
Metal 27.80 cum 186.18 10% 204.80 5692.44

% Increase
Area
Item No.2. Providing & supplying ISI standard DI double

flanged pipesExcluding GST levied by GOI & GOM in all
2 respect but including railway freight, insurance , unloading
from railway wagon, loading into truck transport to stores/
site, unloading,stacking etc. complete as directed by
Engineer-in-charge. .
100 mm 10.00 Rmt 2341.00 0.00% 2341.00 23410.00
150 mm 123.00 Rmt 3179.00 0.00% 3179.00 391017.00
MJP SSR 2021-2022 I.N. 11 P.N. 74
Item No.3.Providing double flange sluice valve confirming

for IS- 14846 including worn gear arrangements as per test
3 pressure, stainless steel spindle, caps, including inspection
charges, transportation upto departmental store, unloading,
stacking excluding GST levied by GOt & GOM in all respect
etc. complete
Sluice valves PN-1 without bye-pass arrangement
100 mm 1.00 No 6835.00 0.00% 6835.00 6835.00
150 mm 3.00 No 10251.00 0.00% 10251.00 30753.00
MJP SSR 2021-2022 I.N. 2 P.N. 132
Providing q.nd supplying lSl standard D. l. specials & fitting

with sealing rubber gasket of S.B.R,complete with cast iron
follower gland and M. S. nut bolts coated or otherwise
protected from rusting and suitable for D.l.pipes including
4 cost of labour, materials, and transpotlaiion to stores,
loading and unhading excluding GST levied by GOI & GOM
in all respect etc. complete as per IS-9523

% Increase
Area
80 mm to 300 mm dia 284.00 kg 73.00 0.00% 73.00 20732.00

MJP SSR 2021-2022 I.N. 10 P.N. 73

% Increase
Area
Providing and fixing Cautionary / Warning sign boards in

Equilateral Triangle size of____mm made out of___mm
aluminum sheet bonded with white retroreflective sheeting
of Class B (Type IV High intensity micro-prismaticgrade
sheeting - HIP) having pressure sensitive / heat activated
adhesive retoreflective specified background , border and
back side retoreflctive symbols,letters,numerals,arrow as
per IRC:67-2012 Table No 8.3 Supported with back support
frame 25mm x 25mm x 3mm , duly painted on back side
with grey stove enamel paint and supported on one no.of
M.S. angle iron post of size 65 mm X 65 mm X 6 mm ,3.45
5 m long , duly painted with with flat oil paint having alternate
black and white bands of 25 cm width including G.I. fixtures
etc; fixing the boards in M25 grade concrete block of size
60cm X 60 cm X 75 cm including transportation etc;
complete .Class B (Type IV High intensity micro-prismatic
grade sheeting-HIP) shall have 7 years written warranty
from the manufacturer and authorised distributor /
convertor issued for field performance including the screen
printed areas and cut - out sheeting and cut-out durable
transparent overlay film and this warranty certificate in
original should be submitted to the Engineer incharge by
the contractor / supplier.
f) 900 mm made out of 4mm aluminum composite material 1.00 No. 4306.00 10.00% 4736.60 4736.60
PWD SSR 2020-21 I.N. 6.29

% Increase
Area
6 Retro Reflective Test. For SIGN BOARD 1.00 No 3750.00 0.00% 3750.00 3750.00


Jal Jeevan Mission
Charner & 4 Water Supply Scheme
MBR (RCC ESR of Cap 0.31 LL and 24.0 m St. Ht.)
Measurement
E
L B D No.
1 Designing (aesthetically), and constructing RCC elevated
service reservoirs of following capacity with RCC staging
consisting of columns, internal and external bracings spaced
vertically not more than 4.5 meters centre to centre for E.S.R.
having capacity upto 500 Cum & not more than 6 m c/c for
ESRs having capacity above 500 Cum including excavation in all
types of strata, foundation concret, cement plaster with water
proofing compound to the inside face of the container including
refilling disposing off the surplus stuff within a lead of 50 meters, all
labour and material charges including lowering, laying, erecting,
hoisting and jointing of pipe assembly of inlet, outlet, washout,
overflow and bypass arrangements as per departmental design,
providing and fixing accessories such as Stainless steel ladder
inside container & M.S. ladder outside, C. I. manhole frame and
covers, water level indicatiors, lightening conductor, G. I. pipe
railing around walk way and top slab, providing spiral staire case
from ground level to roof level, M.S.Grill gate of 2 M height with
locking arrangement of approved design, providing and applying
three coats of Acrylic emulsion with silicon additives to the
structure including roof slab, epoxy painting to internal surface &
anti-termite treatment for underground parts of the structures and
giving satisfactory water tightness test as per I.S. code, The job to
include painting the name of the scheme and other details on the
reservoir as per the directions of Engineer-in-charge.
Proposed MBR Cap.-0.31 LL Staging Height - 24 m 1 No.

E
L B D No.
Providing and supplying ISI standard Welded D.I. double
flanged pipes excluding GST levied by GOI & GOM in all
respect but including railway freight, insurance, unloading
from railway wagon, loading into truck transport to stores ,
unloading , stacking,etc. complete as directed by Engneer-in-
charge.( for 2.75 m bare pipe)
2
MJP SSR 2021-22 I.N.11 P.N.74
200 mm DI D/F 0 0 RM
150 mm DI D/F 123 123 RM
100 mm DI D/F 10 10 RM
from rusting and suitable for D.I. Pipes including coat of
labour, materials and transportation to stores, loading and
3
unloading excluding GST levied by GOI &GOM in all respct
etc. complete as per IS -9523.
MJP SSR 2021-22 I.N.6 P.N.72
D/F Specials 80 to 300 mm dia 284.00 Kg
Providing double flange sluice valves confirming for IS-

14846 including worn gear arrangements as per test
pressure, stainless steel spindle, caps, including inspection
charges, transportation upto departmental store
4 unloading,stacking excluding GST levied by GOI &GOM in all
respct etc. complete.
MJP SSR 2021-22 I.N.2 P.N.132
150 mm Dia PN- 1 1 1 Nos
100 mm Dia PN -1 1 1 Nos


MBR Pipe Details
Sluice Vertical Horizontal Total
Sr.N. Label GL LSL FSL Inlet Dia
Valve Length Length Length
1 Inlet 813.00 837.00 841.00 150 mm 1 29 10 39
2 Outlet 813.00 837.00 841.00 150 mm 1 25 10 35
3 Overflow 813.00 837.00 841.00 150 mm 29 10 39
4 Bye Pass 813.00 837.00 841.00 150 mm 1 10 10
5 Wash Out 813.00 837.00 841.00 100 mm 1 10 10


Pure Water Gravity Main (100 & 150 mm dia DI K-7 ,L= 3640 m )
Abstract
%
Increas
No Rate (Rs) (Rs)
Hilly
Area
MJP SSR 2021-22 I.N.3 P.N.71

100 mm dia. DI - K-7 2930.00 889.00 889.00 RM 2604770
150 mm dia. DI - K-7 710.00 1240.00 1240.00 RM 880400

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
9523.
80to 300mm dia 1570.00 111.00 111.00 Kg 174270
MJP SSR 2021-22 I.N.10(i) P.N.73

complete.
MJP SSR 2021-22 I.N.2a P.N.132


%
Increas
No Rate (Rs) (Rs)
Hilly
Area
4
MJP SSR 2021-22 I.N.25 P.N.145

50 mm dia 6.00 24790.00 24790.00 Nos. 148740

Isolating 6.00 4198.00 4198.00 Nos. 25188
MJP SSR 2021-22 I.N.2a P.N.132

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
Soft Strata
MJP SSR 2021-22 I.N.1 P.N.42
Lift 0 to 1.5 m 682.50 150.00 10.00% 165.00 Cum 112613

hards Murum
MJP SSR 2021-22 I.N.2 P.N.42
Lift 0 to 1.5 m 546.00 170.00 10.00% 187.00 Cum 102102

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
Soft Rock 955.50 572.00 10.00% 629.20 Cum 601201

Lift 0 to 1.5m
MJP SSR 2021-22 I.N.5 P.N.42

Hard Rock
MJP SSR 2021-22 I.N.7 P.N.43
Lift 0 to 1.5 m 1065.38 1017.00 10.00% 1118.70 Cum 1191835

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
(Bd-A-10/263)
MJP SSR 2021-22 I.N.16 P.N.45
150 mm Dia. 409.50 84.00 10.00% 92.40 Cum 37838

complete.
MJP SSR 2021-22 I.N.2(a-vi) P.N.70
100 MM Dia. 2930.00 64.00 10.00% 70.40 RM 206272
150 MM Dia. 710.00 86.00 10.00% 94.60 RM 67166

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
by the contractor.
MJP SSR 2021-22 I.N.12 P.N.74

100 mm dia. DI - K-7 2.93 7153.00 10.00% 7868.30 Km 23054
150 mm dia. DI - K-7 0.71 9453.00 10.00% 10398.30 Km 7383

of valves )
MJP SSR 2021-22 I.N.4 P.N.135

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
14 charge.
MJP SSR 2021-22 I.N.3 (D,E) P.N.222

15
complete.
MJP SSR 2021-22 I.N.15 P.N.45

16
MJP SSR 2021-22 I.N.2(b) P.N.49

%
Increas
No Rate (Rs) (Rs)
Hilly
Area

dia pipeline 6.00 5578.00 10.00% 6135.80 No 36815
MJP SSR 2021-22 I.N.17(a-ii) P.N.140
Provision for Permission to lay pipe line

Along/across the NH Highway & state High way
( From Permission from P.W.D. Dept)
18 Laying Parallel SH 0.00 275.00 275.00 Rmt 0
Crossing SH
Tar Road 0.00 5500.00 5500.00 Rmt 0
Shoulder 0.00 1150.00 1150.00 Rmt 0

19

%
Increas
No Rate (Rs) (Rs)
Hilly
Area
RATES FOR ROAD AND RAILWAY CROSSING

BY PUSH THROUGH METHOD
Pushing of M.S. pipe of following dia for road
crossing and railway crossing by push through
method in all types of strata by using hydraulic
jack and drilling machine of required diameter,
20 below MS casing pipe lowering, laying, jointing of
material,required welding machinery,tripod, chain
pully block,crane , blower ,compressor,loading
and unloading of machinery into the trench
etc,transporting and dewatering etc.complete as
directed by engineer in charge but excluding cost
of MS Pipes.
200 mm dia to 499 mm dia M.S.pipe 0.00 25107.00 25107.00 Rmt 0
MJP SSR 2021-22 I.N.14a P.N.63
Manufacturing, providing and supplying spirally

welded / ERW/ SAW / fabricated M. S. pipes
(Commercial Quality) including procurements of
plates, gas cutting to required size rolling, tack
welding assembling in suitable lengths to form
pipes, welding on automatic welding machine and
21 forming ‘V’ edge on both ends of pipes including
railway freight, insurance, unloading from railway
wagon, loading into truck, transport to stores,
unloading, stacking, excluding GST levied by GOI
and GOM in all respect etc. complete as per IS -
3589 and IS-5504 as applicable as per
specifications (No negative tolerance in thickness
is permissible).
Dia of Pipe : 400 mm (I. D.) 8mm thk 0.00 7202.00 7202.00 Rmt 0
MJP SSR 2021-22 I.N.2 (e) P.N.158

%
Increas
No Rate (Rs) (Rs)
Hilly
Area


Pure Water Gravity Main (100 & 150 mm dia DI K-7 ,L= 3640 m )
Measurement
Measurements
No. L B D
Rubber Gasskets.
MJP SSR 2021-22 I.N.3 P.N.71

100 mm dia. DI - K-7 1 2930 2930.00 RM
150 mm dia. DI - K-7 1 710 710.00 RM
MJP SSR 2021-22 I.N.10(i) P.N.73 1 1570.00 Kg

Measurements
No. L B D

3
MJP SSR 2021-22 I.N.2a P.N.132

MJP SSR 2021-22 I.N.25 P.N.145


Measurements
No. L B D

MJP SSR 2021-22 I.N.2a P.N.132

MJP SSR 2021-22 I.N.1 P.N.42

Lift 0 to 1.5m
Total Qty 682.50

2/259)
MJP SSR 2021-22 I.N.2 P.N.42
Lift 0 to 1.5m
hards Murum 1 2930 0.75 0.20 439.50 Cum
hards Murum 1 710 0.75 0.20 106.50 Cum
Total Qty 546.00

Measurements
No. L B D
Lift 0 to 1.5m
Soft Rock 1 2930 0.75 0.35 769.13 Cum
Soft Rock 1 710 0.75 0.35 186.38 Cum
Total Qty 955.50

MJP SSR 2021-22 I.N.7 P.N.43

Lift 0 to 1.5m
Hard Rock 1 2930 0.75 0.40 879.00 Cum
Hard Rock 1 710 0.75 0.35 186.38 Cum
Total Qty 1065.38

10

Measurements
10 No. L B D
MJP SSR 2021-22 I.N.16 P.N.45
100 mm Dia. 1 2930 0.75 0.15 329.63 Cum
150 mm Dia. 1 710 0.75 0.15 79.88 Cum
Total Qty 409.50
11
and IS -12820
MJP SSR 2021-22 I.N.2(a-vi) P.N.70
100 MM Dia. 1 2930 2930.00 RM
150 MM Dia. 1 710 710.00 RM

contractor.
MJP SSR 2021-22 I.N.12 P.N.74

100 mm dia. DI - K-7 2.93 2.93 Km
150 mm dia. DI - K-7 0.71 0.71 Km

Measurements
No. L B D

13 of valves )
MJP SSR 2021-22 I.N.4 P.N.135

MJP SSR 2021-22 I.N.3 (D,E) P.N.222

15 Deductions:
Pipe Volume 1 2930 0.785 0.01 -23.01
Pipe Volume 1 710 0.785 0.0225 -12.55
MJP SSR 2021-22 I.N.15 P.N.45

Measurements
No. L B D
charge
16
Deduct pipe diam. -7 0.785 0.1 0.01 -0.01
Deduct pipe diam. -7 0.785 0.15 0.0225 -0.02
MJP SSR 2021-22 I.N.2(b) P.N.49 19.66 Cum

MJP SSR 2021-22 I.N.17(a-ii) P.N.140
Provision for Permission to lay pipe line Along/across the NH

Highway & state High way ( From Permission from P.W.D.
Dept)
Laying Parallel SH 0 0 Rmt
18
Crossing SH 0
Tar Road 0 0 Rmt
Shoulder 0 0 Rmt
Providing and constructing RCC chairs for supprting the DI

19 pipeline.

Measurements
No. L B D
20 RATES FOR ROAD AND RAILWAY CROSSING BY PUSH

THROUGH METHOD
Pushing of M.S. pipe of following dia for road crossing and
railway crossing by push through method in all types of strata
by using hydraulic jack and drilling machine of required
diameter, below MS casing pipe lowering, laying, jointing of
material,required welding machinery,tripod, chain pully
block,crane , blower ,compressor,loading and unloading of
machinery into the trench etc,transporting and dewatering
etc.complete as directed by engineer in charge but excluding
cost of MS
200 mm diaPipes.
to 499 mm dia M.S.pipe 0 0 RMT
21 Manufacturing, providing and supplying spirally welded /

ERW/ SAW / fabricated M. S. pipes (Commercial Quality)
including procurements of plates, gas cutting to required size
rolling, tack welding assembling in suitable lengths to form
pipes, welding on automatic welding machine and forming ‘V’
edge on both ends of pipes including railway freight,
insurance, unloading from railway wagon, loading into truck,
transport to stores, unloading, stacking, excluding GST
levied by GOI and GOM in all respect etc. complete as per
IS - 3589 and IS-5504 as applicable as per specifications (No
negative tolerance in thickness is permissible).
Dia of Pipe : 400 mm (I. D.) 8mm thk 0 0 Rmt


Elevated Service Reservoirs
Abstract
10 %
Sr. Basic Rate Increase Final Rate Amount
Description Quantity Unit Lead
No. (Rs.) for Hilly (Rs) (Rs.)
Area
Designing (aesthetically), and constructing RCC
elevated service reservoirs of following capacity with
RCC staging consisting of columns, internal and
external bracings spaced vertically not more than 4.5
meters centre to centre for E.S.R. having capacity upto
500 Cum & not more than 6 m c/c for ESRs having
capacity above 500 Cum including excavation in all
1 types of strata, foundation concret, cement plaster with
water proofing compound to the inside face of the
container including refilling disposing off the surplus
stuff within a lead of 50 meters, all labour and material
charges including lowering, laying, erecting, hoisting
and jointing of pipe assembly of inlet, outlet, washout,
overflow and bypass arrangements as per
departmental design,

10 %
Area
providing and fixing accessories such as Stainless steel
ladder inside container & M.S. ladder outside, C. I.
manhole frame and covers, water level indicatiors,
lightening conductor, G. I. pipe railing around walk way
and top slab, providing spiral staire case from ground
level to roof level, M.S.Grill gate of 2 M height with
locking arrangement of approved design, providing and
applying three coats of Acrylic emulsion with silicon
additives to the structure including roof slab, epoxy
painting to internal surface & anti-termite treatment for
underground parts of the structures and giving
satisfactory water tightness test as per I.S. code, The
job to include painting the name of the scheme and
other details on the reservoir as per the directions of
Engineer-in-charge.
Notes
1) The design of the structure be in accordance with
relevent I.S. specification ( I.S. 3370 - 1965 or revised )
2) The design shall satisfy the stipulations as per I.S.

1893 -1984 and I.S. 13920 /1993 for seismic force and
I. S. 11682/1985 for R.C.C. staging of overhead tanks.
3) For design having more than 6 columns, provision of

internal bracing is obligatory. External bracings is also
obligatory.

10 %
Area
4) Plain round mild steel bars grade-I conforming to I.S.
432 part - I or high yield strength deformed bars
conforming to I.S. 1786 or I.S. 1139 shall be used,
grade -II mild steel bars will not be allowed.
5) Irrespective of the type of foundation proposed in the

design, one set of bracing be provided at the ground
level.
6) These rates include providing M.S. ladder for

E.S.R.s upto 2 Lakh litres capacity and providing spiral
staircase for E.S.R.s above 2 lakh litres capacity.
7) Staging shall have to be desinged with stresses of

M-200 concrete for ESR. However all RCC construction
should be done in M- 250.Structures in contact with
water shall be designed & casted in M-300
8) These rates are including the cost of uplift prssure if

any and entire dewatering during execution. In case of
water logging area where water is struck at shallow
depth, extra provision of dewatering shall be made as
per site condition.
9) All conditions given in the Member Secretary's

Circular No. MJP /TS-1/ 350/1668 dt. 2-8-97 and
MJP /S-I/350/2127 dt. 13-7-99 shall be strictly followed
and additional cost, if any, due to these conditions is
included in the rates mentioned below.

10 %
Area
10) 75 % part rate shall be payable for reinforcement
concrete and plastering items of containers of E.S.R. till
satisfactory hydraulic testing for water tightness is
given ; and till that work shall be treated as incomplete.
11) The rates indicatd in the table are excluding the

cost of pipes, specials and valve required for inlet,
outlet ,washout, overlfow and by-pass arrangment. The
scope of work, however, includes cost of erecting,
laying and jointing of pipes and valves including cost of
jointing materials upto to 5 M beyond outer face of
outermost column.
12) For ESR upto 500 cum capacity C.I. double

flanged pipes upto 300 mm dia shall be provided and
C.I. specials shall be used. For ESR above 500 cum
capacity C.I. /M.S. pipe assembly with minimum 8 mm
thickness upto 500 mm dia and minimum 10 mm
thickness above 500 mm dia can be used with proper
anti-corrosive epoxy treatment from inside and outside.
13) Below mentioned rates fare for foundations with

individual footing with bearing capacity of 20 tonnes per
square metre. For raft foundations, these rates shall be
increased by 7.5% where safe bearing capacity (SBC )
is 5 MT per sqm and by 5% where SBC is more than 5
MT /sqm and upto 10 MT /sqm . This % of 5% or 7.5 %
is applicable for estimation of amount of lumsum item
of ESR .For extra item due to change from individual
foundation to raft, actual increase in concrete and steel
be paid as per relevant DSR item.

10 %
Area
14) The rate shall be increased by 30 % for bearing
piles upto depth of 10 M and for further increased in
depth in by 5 M each, it shall be increased by another
10 % . These rates are applicable wherer raft is not
feasible. For pile foundations sulphate resistant cement
shall only be used. Single pile for the column is not
permitted, group of piles shall be designed with pile cap
for each column of ESR.
15) The rates are applicable for staging height of 12 M.

These rates shall be increased or decreased for per
metre variation in this staging height as below :
12 to 16 M staging - 2 % per metre

16 to 20 M staging - 3 % per metre
20 M and above - 4 % per metre
For 17 M staging height, percentage calculation will be
like below :
12 to 16 M ---------4x2 = 8%
16 to 17 M ------1x 3 % = 3% Total = 11 %
For 21 M staging height, percentage calculation will be
like below :
12 to 16 M---------4x2 = 8%
16 to 20 M--------4x3 %=12%
20 & 21 M------1x4 % = 4% Total = 24 %

10 %
Area
16) Following rates are for seismic zone III.For zone
IV , these rates shall be increased by 5 % and for zone
II , these rates shall be decreased by 5 %.Concerned
Executive Engineer shall confirm the seismic zone for
the scheme from seismic zones plan before estimation
and adopt appropriate rates as per actual seismic
zones. ( Seismic maps attached in this CSR).
Notes
1) Conditions from Sr. No. 1 to 10 shall form a part and
parcel of the tender and must be included in the draft
tender papers for works of R.C.C. E.S.R.
2) Conditions from Sr. No. 11 to 16 are for estimation
purpose only and shall not appear in the tender .
MJP SSR-2021-22 I.N.1 P.N.214
1 Pro ESR @ Kelgaon 2.07 LL 12Mtr STG HT
Cost of 2.07 LL, Capacity 12 m Staging
Cost of 2,00,000 Litres, 1.00 Job 2453410
Cost of 7000 Litres, 7000 Lit. 45920
Deduct for Seismic zone II -5.00% -124966.5
1.00 No 2374363.5 10% 2611799.85 2611799.85
Add for LEAD CHARGES 150.00
Sand 63.75 cum 151.33 151.33 9646.98
Metal 127.50 cum 186.18 186.18 23738.27
2 Pro ESR @ Adharwadi 0.45 LL 12Mtr STG HT

Cost of 25,000 Litres, 1.00 Job 750358

10 %
Area
Cost of 20000 Litres, 20000 Lit. 313600
Deduct for Seismic zone II -0.05 -53197.9
1.00 No 1010760.1 10% 1111836.11 1111836.11

Sand 16.94 cum 151.33 151.33 2562.88
Metal 33.87 cum 186.18 186.18 6306.47
3 Pro ESR @ Korhala 0.38 LL 12Mtr STG HT

Cost of 25,000 Litres, 1.00 Job 750358
Cost of 13000 LL Litres, 13000 Lit. 203840
Deduct for Seismic zone II -0.05 -47709.9
1.00 No 906488.1 10% 997136.91 997136.91
Sand 15.63 cum 151.33 151.33 2365.44
Metal 31.26 cum 186.18 186.18 5820.62
Providing and supplying ISI standard Welded D.I.
double flanged pipes excluding GST levied by GOI &
GOM in all respect but including railway freight,
insurance, unloading from railway wagon, loading into
truck transport to stores , unloading , stacking,etc.
2
complete as directed by Engneer-in-charge.( for 2.75 m
bare pipe)
MJP SSR 2021-22 I.N.11 P.N.74
200 mm 0 Rmt. 4067.00 4067.00 0.00
150 mm 69 Rmt. 3179.00 3179.00 219351.00
100 mm 222 Rmt. 2341.00 2341.00 519702.00

10 %
Area
fitting with sealing rubber gasket of S.B.R. complete
with Cast iron follower gland & M.S. nut bolts coated or
otherwise protected from rusting and suitable for D.I.
Pipes including coat of labour, materials and
3 transportation to stores, loading and unloading
excluding GST levied by GOI &GOM in all respct etc.
complete as per IS -9523.
MJP SSR 2021-22 I.N.6 P.N.72
D/F Specials 80 to 300 mm dia 506 Kg 73.00 73.00 36938.00

pressure, stainless steel spindle, caps, including
4 store unloading,stacking excluding GST levied by GOI
&GOM in all respct etc. complete.
MJP SSR 2021-22 I.N.2 P.N.132

150 mm Dia PN- 1 1 Nos 10251.00 10251.00 10251.00
100 mm Dia PN -1 1 Nos 6835.00 6835.00 6835.00


Elevated Service Reservoirs
Measurement
E
L B D No.
1 Designing (aesthetically), and constructing RCC elevated
service reservoirs of following capacity with RCC staging
consisting of columns, internal and external bracings spaced
vertically not more than 4.5 meters centre to centre for E.S.R.
having capacity upto 500 Cum & not more than 6 m c/c for
ESRs having capacity above 500 Cum including excavation in all
types of strata, foundation concret, cement plaster with water
proofing compound to the inside face of the container including
refilling disposing off the surplus stuff within a lead of 50 meters, all
labour and material charges including lowering, laying, erecting,
hoisting and jointing of pipe assembly of inlet, outlet, washout,
overflow and bypass arrangements as per departmental design,
providing and fixing accessories such as Stainless steel ladder
inside container & M.S. ladder outside, C. I. manhole frame and
covers, water level indicatiors, lightening conductor, G. I. pipe
railing around walk way and top slab, providing spiral staire case
from ground level to roof level, M.S.Grill gate of 2 M height with
locking arrangement of approved design, providing and applying
three coats of Acrylic emulsion with silicon additives to the
structure including roof slab, epoxy painting to internal surface &
anti-termite treatment for underground parts of the structures and
giving satisfactory water tightness test as per I.S. code, The job to
include painting the name of the scheme and other details on the
reservoir as per the directions of Engineer-in-charge.
Pro ESR @ Kelgaon 2.07 LL 12Mtr STG HT 1 No.

Pro ESR @ Adharwadi 0.45 LL 12Mtr STG HT 1 No.

E
L B D No.
Pro ESR @ Korhala 0.38 LL 12Mtr STG HT 1 No.
Providing and supplying ISI standard Welded D.I. double
flanged pipes excluding GST levied by GOI & GOM in all
respect but including railway freight, insurance, unloading
from railway wagon, loading into truck transport to stores ,
unloading , stacking,etc. complete as directed by Engneer-in-
charge.( for 2.75 m bare pipe)
2
MJP SSR 2021-22 I.N.11 P.N.74
200 mm DI D/F 0 0 RM
150 mm DI D/F 69 69 RM
100 mm DI D/F 222 222 RM
from rusting and suitable for D.I. Pipes including coat of
labour, materials and transportation to stores, loading and
3
unloading excluding GST levied by GOI &GOM in all respct
etc. complete as per IS -9523.
MJP SSR 2021-22 I.N.6 P.N.72
D/F Specials 80 to 300 mm dia 506.00 Kg

pressure, stainless steel spindle, caps, including inspection
charges, transportation upto departmental store
4 unloading,stacking excluding GST levied by GOI &GOM in all
respct etc. complete.
MJP SSR 2021-22 I.N.2 P.N.132
150 mm Dia PN- 1 1 1 Nos
100 mm Dia PN -1 1 1 Nos


ESR Kelgaon Pipe Details
Sr.N. Label GL LSL FSL Pipe Dia
1 Inlet 766.00 778.00 782.00 100 mm 1 17 10 27
2 Outlet 766.00 778.00 782.00 150 mm 1 13 10 23
3 Overflow 766.00 778.00 782.00 100 mm 17 10 27
4 Bye Pass 766.00 778.00 782.00 100 mm 1 10 10
5 Wash Out 766.00 778.00 782.00 100 mm 1 10 10
ESR Adharwadi Pipe Details

1 Inlet 811.00 823.00 827.00 100 mm 1 17 10 27
2 Outlet 811.00 823.00 827.00 150 mm 1 13 10 23
3 Overflow 811.00 823.00 827.00 100 mm 17 10 27
4 Bye Pass 811.00 823.00 827.00 100 mm 1 10 10

5 Wash Out 811.00 823.00 827.00 100 mm 1 10 10
ESR Korhala Pipe Details

1 Inlet 802.00 814.00 818.00 100 mm 1 17 10 27
2 Outlet 802.00 814.00 818.00 150 mm 1 13 10 23
3 Overflow 802.00 814.00 818.00 100 mm 17 10 27
4 Bye Pass 802.00 814.00 818.00 100 mm 1 10 10
5 Wash Out 802.00 814.00 818.00 100 mm 1 10 10

Maharashtra Jeevan Pradhikaran Jal Jeevan Mission Fortress Infracon Ltd.YIS LLP (JV)

All ESR RATE ANALYSIS
Add Add for
(%) for increas
Per Add SBC e of
Sr. Proposed ESR ESR ESR St. Ht. Total Add Amt Concret Lead
Rate Diff Litr (%) for /Overh SBC/Ov Lead Rate Total Rate
no Name Capacity Capacity (m) Rate for St. Ht. e Qty. Amount
Rate St. Ht. ead erhead
pumph pumpho
ouse use
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
Village ESRs
1 Kelgaon 2.07 LL 207000 200000 12 2453410 7000 6.56 2499330 0% 0 -5% -124967 51.0 279.3 14243 2388606
2 Adharwadi 0.45 LL 45000 25000 12 750358 20000 15.68 1063958 0% 0 -5% -53198 63.0 279.3 17594 1028354
3 Korhala 0.38 LL 38000 25000 12 750358 13000 15.68 954198 0% 0 -5% -47710 200.0 279.3 55855 962343
4379303
RCC GSR

Jal Jeevan Mission
Kelgaon & 2 Water Supply Scheme
Express Feeder
Item
Description of Item Qty Unit Rate Final Rate Amount
No.
11 KV, Pin type with 55 Sq.mm AAAC

1 1 Job 3716846 3716846 3716846
lines on 9 Mtr PSC poles 7.50 Km
As per MSDCL Qoutation
2 Estimate for 25 KVA DTC Structure 1 Job ### ### 191383
3 Estimate for 63 KVA DTC Structure 1 Job ### ### 252003
11KV Feeder Bay with Gantry

4 1 Nos ### ### 990170
Structure & PT
Demand charges, service connection
5 charges,meter & security deposit for 2 Job 100000 ### 200000
Head Works & WTP
Total Cost 5,350,402


Express Feeder
Add 10% Manfacturer
on PWD inspecting
SSR agency
Item No. Description of Item Qty Unit Rate Final Rate Amount
complete Charges
rate for and TPI
Hilly Area Charges
Provison for power Supply at Head Work for (25)
1 HP pump & WTP for (25) HP Load Total 50 HP 8 Km 1130692 9045536
Load
Supplying, installing, testing & commissioning of 3
phase, 11/0.433 kV, 50 Hz., 63 kVA, oil immersed
and naturally cooled outdoor type, copper wound
transformer, delta/star connected with additional
neutral brought out on load side, temperature rise
should not exceed 40oC by thermometer in oil and
45oC by the resistance in winding at full load
2 rating, with HV tapping (with off load tap changer)
off load +5 to -10 in steps of 2.5%, with standard
accessories complete with test certificate with
losses below 340 Watts at 50% load, 1140 Watts
at 100% load as per IS:1180 - 2014
energy efficiency level II, with necessary
permissions of
Electrical Inspector, as per specification no SS-
TR.
PWD SSR E 2021-22 I.N.10-1-2 P.N162
A) At Head Work 1 Job 259944.00 10.00% 10000 295938.4 295938.4
B) At WTP 1 Job 259944.00 10.00% 10000 295938.4 295938.4
3 11Kv Feeder Bay 1 Nos 521489.60 10.00% 10000 583638.56 583638.56
As per MSDCL
Demand charges, service connection
4 charges,meter & security deposit for Head Works 2 Job 100000 200000
& WTP
YIS LLP, Aurangabad Executive Engineer ,MJP Divsion, Latur

Total Cost 10,421,051


Trial Run
ABSTRACT
Quantity Item of work Rate Unit Amount
ITEM NO. 1
Commissioning, running and maintaining the scheme with
billing, maintaining water supply and recovery of minimum
75% every month etc complete as directed.
12 month For regional scheme up to 3 villages 55034 Month 660408.00

Add for every additional villages or part thereof
0 Month =12*0 = 0 0 Month
0.00
ITEM NO.2
Provision for Alum,Bleaching powder,Chlorine Gas
cyclinder & electrical charges to paid by Deptt during 3
months. After complition.
1 Job As per Rate analysis. 1110417 12 months 1110417.00

Total Rs. 1770825.00


Trial Run
MEASUREMENT
Sr.No Item of work No. L B D QTY Unit
1 ITEM NO. 1
Commissioning, running and maintaining the
scheme…….etc. complete.
For Regional scheme 5 villages trial period of 3 months

For Regional scheme up to 3 villages trial period of 3 Per year 1 Job
months
Add for every additional village 0 Per year 0 Villages
2 ITEM NO.2
cyclinder & electrical charges to paid by Deptt during 6
months. After complition.
(As per statement attached) 3 months 1 Job


STATEMENTS SHOWING YEARLY M & R CHARGES
Sr.No Particulars Quantity Rate Amount
1 Payment of Raw water charges @ Rs.150 / Ml

0.51x 365 186.35 150.00 27953
As per Irrigation Deptt Rates
2 Raw Water Cess Payable to M.P.C.B. 20% of Raw water Quantity 37.27 150.00 5591
3 Chlorine Gas 3 Kg/Mld @ Rs.16.03/Kg

900 kg Deptt Tunner (Rate per No.Rs.14423)
a) At WTP SITE - 0.51 MLD @ Rs 16.03/kg
0.51x 365 x 3= 558.45 kg 558.45 16.03 8952.00

MJP CSR 2020-21 MATERIAL RATES
4 PAC Liquid @ 15.00 Kg/ML @ Rs.10.0 / Kg
a) At WTP SITE -0.51 MLD @ Rs 10.0/kg

0.51x 365 x 15 = 2795.29 kg 2795.29 10.00 27953
5
Bleaching powder @ 6 Kg/Ml @ Rs. 22.00 / Kg for post Chlorination (25
kg pack )
0.51 x 365 x 6 = 1118.12 kg 1118.12 22.00 24599

6 Power consumption charges for operation of Raw water & pure water
pumping machinery ,water treatment plant & Area lighting at MBRs &
sumps for one year
Total 29.84 KW consumption per day i.e per year 135382.59 units as per
135382.59 7.50 1015369
rate Rs.7.50 per unit. For 12 months units 5460765
Total for 12 month 1110417


Trial and Run
Abstract
Basic %
Sr. Final Rate
Description Qty. Unit Rate Lead Increas Amount (Rs.)
No. (Rs)
(Rs.) e
1 Commisioning running and maintaining the
scheme to quantites, rated capacity, including
managing necessary personnel such as
operator, valveman, etc. as per requirements of
the scheme and who should also administer
chemical dose for a period of 1 month for
individual scheme and 3 months for regional
scheme, together with training of personnel
spared by MJP/ Local Body and handing over
the scheme to Local Body after completion of
the above period as directed by Engineer-in-
charge.
Note. : Required chemicals to be supplied by
Department free of cost and electricity bill will
also be paid by the Depertment.
for 3 Month
MJP SSR 2021-22 I.N.1b P.N.232 12 Month 55034 660408.00 660408.00
2 Provision for Electriciy charges for three months

trail period 1 Job 265371 265370.68 265370.68
Provision for Chemical charges for three
months trail period 1 Job 18200 18199.76 18199.76
Provision for Raw Water charges for three
months trail period 1 Job 8386 8385.87 8385.87

Basic %
Sr. Final Rate
Description Qty. Unit Rate Lead Increas Amount (Rs.)
No. (Rs)
(Rs.) e


TRIAL AND RUN
Measurement
Sr. Measurements
Description Qty. Unit
No. No L B D
Commisioning running and maintaining the
scheme to quantites, rated capacity,
including managing necessary personnel
such as operator, valveman, etc. as per
requirements of the scheme and who
should also administer chemical dose for a
1 period of 1 month for individual scheme
and 3 months for regional scheme,
together with training of personnel spared
by MJP/ Local Body and handing over the
scheme to Local Body after completion of
the above period as directed by Engineer-
in-charge.
Note. : Required chemicals to be supplied

by Department free of cost and electricity
bill will also be paid by the Depertment.
e) For regional scheme upto 3 villages trial

period shall be one year with raw water
pumping, one treatment plant with pumps, 1 1 Job
raw water pumping main, leading main,
ESR, BPT and distribution system, etc.
(For one year)


TRIAL PIT(RWRM)
LANDMARK Strata Classification

Trial Pit Size Trial Pit
Sr No. Hard
L*B*H No.
Soft Murum & Soft Hard Total
VILLAGE Soil(m) Boulders Rock(m) rock(m) Depth
(m)
Kelgaon Dam to
1 1.5*1.5*1.2 1 0.2 0.1 0.4 0.5 1.2
Kelgaon 1 km
2 1.5*1.5*1.2 2 Kelgaon Dam to 0.3 0.2 0.3 0.4 1.2

Kelgaon 1.2 km
0.25 0.15 0.35 0.45 1.20
20.80% 12.50% 29.20% 37.50% 100.00%


DETAILS OF TRIAL PITS FOR PURE WATER RISING MAIN
Landmark Strata Classification

Trial Pit Hard
Sr No. Size Trial Pit
Murum
L*B*H No. Soft & Soft Hard Total
Village
Soil(m) Boulder Rock(m) rock(m) Depth
s
(m)
Kelgaon to Adharwadi
1 1.5*1.5*1.2 1 0.50 0.30 0.20 0.20 1.20
0.3 km
2 1.5*1.5*1.2 2 0.40 0.30 0.20 0.30 1.20
1.5 km
3 1.5*1.5*1.2 3 0.00 0.20 0.40 0.60 1.20
3.5 km
4 1.5*1.5*1.2 4 0.20 0.10 0.40 0.50 1.20
4.2 km
0.28 0.23 0.30 0.40 1.200
22.90% 18.80% 25.00% 33.30% 100.00%


DETAILS OF TRIAL PITS FOR PURE WATER GRAVITY MAIN
Landmark Strata Classification

Trial Pit Hard
Sr No. Size Trial Pit
Murum
L*B*H No. Soft & Soft Hard Total
Village
Soil(m) Boulder Rock(m) rock(m) Depth
s
(m)
Adharwadi Tanda to
1 1.5*1.5*1.2 1 0.20 0.20 0.40 0.40 1.20
Korhala Tanda 1 km
Adharwadi Tanda to
2 1.5*1.5*1.2 2 0.30 0.20 0.30 0.40 1.20
Korhala Tanda 2 km
0.25 0.20 0.35 0.40 1.20
20.80% 16.70% 29.20% 33.30% 100.00%


Lead Statement ( PWD DSR 2021-2022) STATEMENT - C (With

Machine Loading) P.N. 396
Lead Net Lead
Lead In Pay Lead Charges Charges
Sr.No. Material Unit Load
KM Cu.m Cu.m Cu.m
Factor
1 Sand Cum 30 5.75 2500.06 434.79 434.79
2 Metal Below 40 mm Cum 20 5.75 1859.74 323.43 323.43
3 Metal Above 40 mm Cum 20 6 1859.74 309.96 309.96
4 Crushed Metal Cum 20 4.7 1859.74 395.69 395.69
5 Rubble Cum 20 4.7 1859.74 395.69 395.69
6 Murum Cum 5 6 751.36 125.23 125.23
BITUMEN at plant
8 site (PWD SSR 21-22, MT 500 4365 4365.00 4365.00
P.N.7, I.N (c)
BITUMEN at works
9 site (PWD SSR 21-22, MT 500 4365 4365.00 4365.00
P.N.7, I.N ©
Lead Statement (MJP SSR 2021-22)

Lead Initial Lead Net Lead
Lead In Pay Lead Charges Charges Charges
Sr.No. Material Unit Load
KM Cu.m Cu.m Cu.m Cu.m
Factor
1 Sand Cum 30 5.75 2947.25 512.57 156.51 356.06
2 Metal Below 40 mm Cum 20 5.75 2159.38 375.54 156.51 219.04
3 Metal Above 40 mm Cum 20 5.5 2159.38 392.61 163.62 228.99

4 Crushed Metal Cum 20 4.7 2159.38 459.44 191.47 267.97

5 Rubble Cum 20 4.7 2159.38 459.44 191.47 267.97
6 Murum Cum 5 6 899.91 149.99 149.99 0.00


Rate Analysis
Sr. No. Item Quantity Rate Total Unit

MJP SSR 2021-22 I.N.1b P.N.49

1 M 150 1:2:4
Sand lead 0.425 356.06 151.33
Metal Lead 0.85 219.04 186.18
Total Rate 337.51 Cu.M.
Providing and laying Cast in situ/Ready Mix cement concrete in M15 of trap/
granite/quartzite/gneiss metal for bed blocks, foundation blocks and such
other items including bailing out water, plywood/steel formwork, laying/
pumping, compacting, roughening them if special finish is to be provided,
finishing uneven and honeycombed surface and curing etc. complete. The
Cement Mortar 1:3 plaster is considered for rendering uneven and
honeycombed surface only. Newly laid concrete shall be covered by gunny
bag, plastic, tarpaulin etc. (Wooden centering will not be allowed.), with fully
automatic micro processor based PLC with SCADA enabled reversible
Drum Type mixer/ concrete Batch mix plant (Pan mixer) etc. complete. With
2 natural sand/V.S.I. quality Artificial Sand
M 150 1:2:4
PWD SSR 2021-22 I.N.835
Sand lead 0.425 434.79 184.79
Metal Lead 0.85 323.43 274.92
Sand Royalty 0.425 0 0.00

Metal Royalty 0.85 0 0.00

Providing and laying Cast in situ/Ready Mix cement concrete M-25 of trap /
granite /quartzite/ gneiss metal for R.C.C. work in foundations like raft, strip
foundations, grillage and footings of R.C.C. columns and steel stanchions
etc. including bailing out water, formwork ,cover blocks, laying/pumping,
compaction and curing roughening the surface if special finish is to be
3
provided (Excluding reinforcement and structural steel) etc. complete, with
fully automatic micro processor based PLC with SCADA enabled reversible
Drum Type mixer/ concrete Batch mix plant (Pan mixer) etc. complete. With
natural sand/V.S.I. quality Artificial Sand
PWD SSR 2020-21 I.N 25.13

Sand lead 0.425 434.79 184.79
Metal Lead 0.85 323.43 274.92
Sand Royalty 0 0.00
Metal Royalty 0 0.00
Providing and casting in situ C. C. of trap/granite/quartzite/ gneiss metal of

and curing, etc. complete. (By weigh batching and mix design for M-250 and
M-300 only. Use fo L&T, A.C. C., Ambuja, Birla Gold, Manikgad, Rajashree,
4 etc. cement is permitted .)(Excluding M.S. or Tor reinforcement)
Steps for Staircase
MJP SSR 2021-22 I.N.5 P.N.49

4
Sand lead 0.425 356.06 151.33

Metal Lead 0.85 219.04 186.18
Providing and casting in situ C. C. of trap/granite/quartzite/ gneiss metal of

and curing, etc. complete. (By weigh batching and mix design for M-300 and
M-300 only. Use fo L&T, A.C. C., Ambuja, Birla Gold, Manikgad, Rajashree,
etc. cement is permitted .)(Excluding M.S. or Tor reinforcement)
5
Steps for Staircase
MJP SSR 2021-22 I.N.5 P.N.49
Sand lead 0.425 356.06 151.33
Metal Lead 0.85 219.04 186.18
Providing second class Burnt Brick masonry with conventional/ I.S. type
bricks in cement mortar 1:6 in superstructure including striking joints, raking
out joints, watering and scaffolding etc. Complete
6 Spec. No. : Bd.G.5 IS 12894 : 1990 Page No. 314

PWD SSR 2021-22 I.N.27.05
Sand lead 0.32 434.79 139.13

Providing internal cement plaster 20mm. thick in two coats in cement mortar
1:3 without neeru finish, to concrete, brick surface, in all positions including
scaffolding and curing etc. complete.
7 PWD SSR 2021-22 I.N.32.08

Sand lead 0.025 434.79 10.87
Total Rate 10.87 Sqm
Providing sand faced plaster externally in cement mortar using approved

screened sand, in all positions including base coat of 15 mm thick in cement
mortar 1:4 using waterproofing compound at 1 kg per cement bag curing the
same for not less than 2 days and keeping the surface of the base coat
rough to receive the sand faced treatment 6 to 8 mm thick in cement mortar
1:4 finishing the surface by taking out grains and curing for fourteen days
8 scaffolding etc.complete.
PWD SSR 2021-22 I.N.32.11

Sand lead 0.033 434.79 14.35

Providing cement based water proofing treatment to terraces (Indian water

proofing or alike) with brick bats laid in required slope to drain the water for
any span after cleaning the base surface. Applying a coat of cement slurry
admixed with approved water proofing compound and laying the brick bats
on bottom layer in C.M.1:5 admixed with approved water proofing compound
filling up to half depth of brick bats, curing this layer for 3 days, applying
cement slurry over this layer joints of brick bats with C.M.1:3 admixed with
approved water proofing compound and finally top finishing with average 20
mm. thick layers of same mortar added with jute fiber at 1 Kg per bag
including finishing the surface smooth with cement slurry admixed with
9 approved water proofing compound. Marking finished surface with false
squares of 300mm x 300 mm. making the junctions at the parapet rounded
and tapered top for required height, with drip mould at the junction of plaster
and parapet and curing and covering 10 years Guarantee against
leakproofness on Court fee stamp paper of Rs. 500/- including ponding test
etc. complete.
PWD SSR 2021-22 I.N.31.04
Sand lead 0.07 434.79 30.44

Providing dry trap/granite/quartzite/gneiss rubble stone soling 15 cm to 20

cm thick layers (including hand packing and compacting complete.)
10 MJP SSR 2021-22 I.N.18 P.N.46

Metal Lead 1.2 267.97 321.57

Providing earth work in embankment with approved materials obtained from

departmental land or other sources upto lead of 50m. including all lifts,
laying in layers of 20cm. to 30cm. thickness breaking clods, dressing to the
required lines, curves, grades and section, watering and compaction with
Power roller to achieve not less than 97 % of standard proctor density etc.
11 complete
PWD SSR-2021-22 I.N.2.27
Murrum Lead 1 125.23 125.23
Murrum Royalty 1 141.34 141.34
Providing dry rubble stone pitching 23 cm (about 9 ) thick including all

material, quarry spalls, labour etc. complete.
PWD SSR 2021-22 I.No. 2.34
12
Rubble Lead 1 395.69 395.69
Metal Royalty 1 0 0.00
Construction of granular sub-base by providing close graded material,

spreading in uniform layers with motor grader/ Paver on prepared surface,
mixing by mix in place method with rotavator at OMC, and compacting with
vibratory roller to achieve the desired density, complete as per clause 401 --
By Mix in Place Method and Grading - III Material
PWD SSR-2021-22 I.N.3.06

13
40mm crushed boulder 0.3 267.97 80.39
20 mm 0.1 267.97 26.80
12/10 mm 0.1 267.97 26.80
6 mm 0.2 267.97 53.59
(crushed Metal ) 0.3 267.97 80.39

Providing, laying, spreading and compacting stone aggregates of specific

sizes to water bound macadam specification including spreading in uniform
thickness, hand packing to proper grade and camber, applying and
brooming requisite type of screening/ binding Materials to fill up the
interstices of coarse aggregate, watering and compacting with Intelligent
Compactor with compaction analyzer and V-Sat attachment. to the required
density. Grading II (Using Screening Type B (11.2 mm) Aggregate)
14
PWD SSR-2021-22 I.N. 3.20
Metal 53 to 22.4 mm Lead 1.32 323.43 426.93
Murum Lead 0.306 125.23 38.32
Murum Royalty 0.306 141.34 43.25
Prime coat - Providing and applying primer coat with bitumen emulsion on
prepared surface of granular Base including cleaning of road surface and
13 spraying, primer at the rate of 0.60 kg/sqm using mechanical means.
PWD SSR 2020-21 Pg.No31 Item No.3.29

Bitumen VG-30 0.0006 4365.00 2.62 Sqm
Providing, laying, spreading and compacting stone aggregates of specific
sizes to water bound macadam specification including spreading in uniform
thickness, hand packing to proper grade and camber, applying and
brooming requisite type of screening/ binding Materials to fill up the
interstices of coarse aggregate, watering and compacting ?with Intelligent
Compactor with compaction analyzer and V-Sat attachment.to the required
density. Grading I (Using Screening Type B (11.2 mm) Aggregate)
15
PWD SSR 2021-22 I.N. 3.19

Sr.15
No. Item Quantity Rate Total Unit
Metal 53 to 22.4 mm Lead 1.07 323.43 346.07

Metal 11.2 mm nominal size Lead 0.22 323.43 71.16
Metal Royalty 1.29 141.34 182.33
Murum Lead 0.24 125.23 30.05
Murum Royalty 0.24 141.34 33.92
Open Graded Premix Surfacing- Providing and Laying OGC 20 mm

thickness composed of 13.2 mm to 5.6 mm aggregates premixed with
bituminous binder transported to site with VTS , laid over a previously
prepared surface, finished to the required grade, level, alignment, and rolling
to achieve the desired compaction VG-30 Bitumen, including providing and
laying seal coat sealing voids in a bituminious surface laid to the specified
level and cross fall using Type A seal coat but excluding prime / tack coat.
For Bitumen VG-30 bulk--USING drum mix type hot mix plant with SCADA,
16 Paver and Vibratory roller
PWD SSR-2021-22I.N.4.08
Metal lead 0.027 395.69 10.68
Asphalt Lead 0.00144 4365.00 6.29
Asphalt Lead 0.0003 4365.00 1.31
Providing bituminous Type A liquid seal coat on bituminous surface including

supplying all materials and bitumen of VG-30 grade preparing existing road
surface, heating and applying bitumen @ 0.98 KgSqm. by mechanical
means, spreading chips and rolling, by static roller having weight 8 to 10 MT.
etc. complete.
17
PWD SSR-2021-22 I.N. 4.01
Metal lead 0.009 395.69 3.56
Asphalt Lead 0.00098 4365.00 4.28

17
Metal Royalty 0.009 0 0

Total Rate 7.84 Sqm
Providing, laying and compacting of built-up-spray grout layer 75 mm thick

over prepared base consisting of two layers composite construction of
compacted crushed coarse aggregates with application of bituminous
binder of VG-30 Grade @ 1.520 Kg/ Sqm after each layer, ( i.e
1.520x2=3.04 say 3.00 Kg/Sqm) and with key aggregates placed on top of
the second layer and compacting with static roller 8 to 10 MT. Excluding cost
of tack coat and scarifying etc. Complete.
18
PWD SSR-2021-22 I.N.3.39
Metal lead 0.09 395.69 35.61
Metal lead 0.033 395.69 13.06
Asphalt Lead 0.003 4365.00 51.61
Providing and applying tack coat on the prepared surface heating by fames
in Boiler and spraying bitumen set footed in bitumen boller on B.T. surface
2.5 kg/10 sqm.VG-30 bulk bitumen
19
PWD SSR-2021-22 I.N. 3.30
Asphalt Lead 0.0005 4365.00 2.18
Total Rate 2.18 Sqm

BITUMINOUS CONCRETE:- Providing and laying bituminous concrete using

crushed aggregates of grading 1, premixed with bituminous binder @ 5.20
per cent by weight of total mix and filler transported to site with VTS , laid
over a previously prepared surface, finished to the required grade, level,
alignment, and rolling to achieve the desired compaction for 50 mm
16
compacted thickness with specified grade of Bitumen,Excluding prime / tack
coat. For Bitumen of specified grade -- USING Batch mix type hot mix plant
with SCADA, Sensor Paver, Vibratory roller with Stone Dust filler. (VG-30
bulk bitumen rates are considered to arrive at rates)
PWD SSR 2020-21 Item No 3.48

Coarse Agreegate 1.006 323.43 325.37
Fine Agreegate 0.566 434.79 246.09
Cement in Kg 72 0 0.00
Bitumen VG-30 0.156 4365.00 680.94
1252.41 Cum
Providing and laying in situ Cement concrete of trap/granite/quartzite/ gneiss
metal for RCC work in foundation like raft, grillage, strip foundation and
footing of RCC columns and steel stanchions including normal dewatering,
form work,bally,steel propups compaction, finishing and curing, etc,
Use of L & T, A.C.C., Ambuja, Birla Gold, Manikgad, Rajashree, etc. cement
is permitted.) (Excluding M.S. or Tor reinforcement)
20
In RCC M-200
MJP SSR 2021-22 I.N.2 P.N45
Sand lead 0.425 356.06 151.33
Metal lead 0.85 219.04 186.18

Providing and laying handcut polished Kotah Stone flooring 25mm to 30mm
thick and 30cm wide in plain/diamond pattern on a bed of 1:6 C.M. including
curing, polishing and cleaning etc. complete For Skirting
21
PWD SSR 2021-22 I.N.
Sand lead 0.022 434.79 9.57
Total Rate 9.57 Sqm
Providing and laying handcut polished Kotah Stone flooring 25mm to 30mm
thick and 30cm wide in plain/diamond pattern on a bed of 1:4 C.M. including
curing, polishing and cleaning etc. complete. For Flooring
22
PWD SSR 2021-22 I.N.33.07
Sand lead 0.022 434.79 9.57
Total Rate 9.57 Sqm
Supplying hard murum/ kankar at the road site, including conveying and
stacking complete.
PWD SSR 2021-22 I.N. 2.29
23
Murum Lead 1.2 125.23 150.27
Murum Royalty 1.2 141.34 169.61

Providing uncoursed rubble masonry of trap / granite / quartzite / gneiss

stones in cement mortar 1:6 in foundation and plinth of inner walls / in plinth
of external walls including bailing out water manually , striking joints on un
exposed faces and watering etc.complete.
PWD SSR 2021-22 I.N. 28.01

24
Sand lead 0.35 434.79 152.18
Rubble Lead 1.7 395.69 672.67

MJP SSR 2021-22 I.N.2 P.N.49
25 M 200 1:1.5:3
Sand lead 0.425 356.06 151.33
Metal Lead 0.85 219.04 186.18
Providing and laying ceramic tiles of approved quality and 7mm thick for
flooring in required position laid on a bed of 1:4 cement mortar including
cement float, filling joint with white / colour cement slurry cleaning curing
complete.
26 PWD SSR 2020-21, I.N. 33.24
Sand lead 0.05 434.793 21.739652
Sand Royalty 0.05 0

Providing and laying vitrified tiles of approved first quality colour and size of
600mm X 600mm of 10mm thickness for flooring in reuired position laid on a
bed of 1:4 cement morter incluing neat cement float,filling joints with
white/coloured cement slurry, curing and cleaning complete.
27
PWD SSR 2020-21, I.N. 33.42
Sand lead 0.032 434.793 13.913377
Sand Royalty 0.032 0 0
Penstock Arrangement for operation of Valaves

20 mm MS Bar
28 Proposed Top Rose Piece 36.4198
Proposed Middle Rose Piece 31.4815
Proposed Bottom Rose Piece 26.5432
Wheel Arrangement for Operation of valve 7.61481
MJP SSR 2021-22, I.N.8 a, P.N.52
Total 102.059 64.122 6544.2438 KG


DESIGN OF RCC CHAIRS (M-20) HEIGHT-1 M
DATA:-
Total
Quant Basic
Description Depth Nos Quantit Lead Final Rate Amount
ity Rate
1 Pipe diameter in mm (Outer) 326 y
2 Pipe wall thickness in mm - tk 7.2 Excavation in soft soil in Cum 0.75 0.992 1 0.992 150 150 148.78
3 Width of Chair in m - B 0.8
4 Co-efficient of friction between Excavation in hard Rock in Cum 0.1 0.132 1 0.132 1017 1017 134.50
block & soil strata 'µ' 0.4
5 Angle of Saddle in degree "0" 120 P. C. C. in Cum 0.08 0.097 1 0.097 5640 459.71 6100 590.45
6 Thickness of morter lining in mm 10
Internal Diameter of pipe - I.D. 291.6 R.C.C. Stem in Cum 0.076 1 0.076 8014 459.71 8474 640.82
7 Safe bearing capacity of soil 10
in T/Sqm R.C.C. Footing in Cum 0.137 1 0.137 6653 459.71 7113 974.44
8 Height of earth fill in m at footing level - 'h' 0.5
9 Angle of repose in degree 30 Steel in MT 0.030 1 0.030 73502 73502 2178.36
10 Spacing of chairs in m - ' L' 7 Total Amount 4667.00
CALCULATIONS:-
1 Weight of water /m
= 3.1415 / 4 x ID^2 x 1000
66.78
2 Weight of shell / m
(Ps = 7850 Kg/Cum)= Ps x 3.1415 x ID X tk
= 56.61 Kg/m
3 Weight of cement lining
= 3.1415 x ID X Tk x 2400
= 23.49 Kg/m
4 Live Load 5 Kg/m
5 Total weight of Chair - w
= 151.88 Kg/m
6 Total Weight for whole span - W
=wxL
1063.19 Kg
7 Horizonal Thrust =uxW =u x W
425.28 Kg

CASE - II LINE EMPTY CONDITION

The horizontal force on chair due to temp. stress is being shaired by
25 % by all chairs.
1 Maximum temperature in degree 45 0
2 Minimum temperature in degree 10 0
Difference 35 0
Horizontal force due to temp. stress

S = Alfa x t x E
= 12 x 10 -6 x t x 2.1 x 10 6
882 Kg/Cm2
Force due to Temp. stress
F = S x 3.14/4 x ( O.D.2 - I.D.2)
63602 Kg
Distance between two fixity block in 250 m
Number of chairs in between 35.714285714 No.
Force acting horizontally on each chF / 4 /No.
(25%) 445.21 Kg
Maximum Horizontal Thrust = Max. of above Two
445.21 Kg
Height of chair = 1m
Maximum B. M. at foundation Level
= Force x Lever arm
44521 Kg -cm
Depth Required d = (M / Q / b)^0.5
7.82 cm
Prvide depth as = 15.00 cm
Over all depth = 15.00 cm
Area of steel required = Ast =
= M / ( 6st x j x 1.43 cm 2 kg
Provide steel as main 10 5 Main 7.38
mm No on both face
Saddle bar 10 Saddle 3.92
Stirrups 6 34 14.7
26
DESIGN OF FOOTING
Length of footing 1m

width of footing 1m
Assume depth of footing (Overall) 20 cm
Side depth of footing 20 cm
Area = 1m
Weight of pipe - W 1063.19 Kg
Weight of chair = width x depth x height x 2400

288.00 kg
Wt. Of soil refill on footing
=(Size of foot.-Size of chair )*height of soil * density
475.2 Kg
Self Wt.of footing 480.00 kg
Total 2306.39 Kg
Area of footing required = 0.23 sqm

< 1 sqm
SAFE
5 Earth pressure - (soil density 1800 kg/cum)
a) Active - p = Ka x Soil density x h
(Ka = 0.333) = 300.0 Kg/m2
b)Passive - P = Kp x Soil density x h
(Kp = 3) = 2700 Kg/m2
c)Net pressure NetP= 2400 Kg/m2
Fp = 0.5 x NetP x h x B 480.00 Kg
Moment due to soil resistance 8000.00 Kg-cm
Net B. M. 36521 Kg-cm
Z= 1/6 x B x L 2
166667 cm3
Net upward pressureP/A + M/Z = 0.45 Kg / cm 2
P/A - M/Z = 0.01 Kg / cm 2
d
0.01 a
0.45
a1
d= 0.425 m
a= 0.26 m2
a1= 0.19 m2
Moment =
= B x d 2 / 2 x (a + 2/3 x a1) 35068 Kg-cm
Depth required = d=(M/Q/b)^0.5 6.21 cm

Prvide depth as 15.00 cm

Overall depth 15.00 cm
Side depth of footing 20.00 cm
SAFE
= M / ( 6st x j x d)
= 1.13 cm 2 kg
Prvide steel as main 8.00 5 Main 1.83
distribution 8.00 5 1.79
3.61
Check for overturning :-
Factor of safety against overturning
= Stabilizing moment / Overturning moment
2.77 >2
SAFE
Check for sliding :-
Factor of safety against sliding
= Sliding force / Horizontal Thrust
= 'µ' x W / P
= 2.07 >1.4
SAFE


DATA:-
Quantit Total Basic Final
Description Depth Nos Lead Amount
1 Pipe diameter in mm (Outer) 308 y Quantity Rate Rate
2 Pipe wall thickness in mm - tk 8 Excavation in soft soil in Cum 0.75 2.042 1 2.042 150 150 306.28
4 Co-efficient of friction between Excavation in hard Rock in C 0.1 0.272 1 0.272 1017 1017 276.88
Internal Diameter of pipe - I.D. 272 R.C.C. Stem in Cum 0.429 1 0.429 8014 459.71 8474 3633.10
8 Height of earth fill in m at footing level - 'h' 1
10 Spacing of chairs in m - ' L' 10 Total amount 12025.00
CALCULATIONS:-
= 3.1415 / 4 x ID^2 x 1000
= 58.11
= 59.19 Kg/m
= 3.1415 x ID X Tk x 2400
= 22.02 Kg/m
4 Live Load 5 Kg/m
= 144.31 Kg/m
=wxL
1443.11 Kg

577.24 Kg

25 % by all chairs.
Difference 35 0

S = Alfa x t x E
= 12 x 10 -6 x t x 2.1 x 10 6
882 Kg/Cm2
F = S x 3.14/4 x ( O.D.2 - I.D.2)
66501 Kg
Distance between two fixity block 250 m
Number of chairs in between 25 No.
Force acting horizontally on each cF / 4 /No.
(25%) 665.01 Kg
665.01 Kg
= Force x Lever arm
199504 Kg -cm
16.55 cm
= M / ( 6st x j 4.82 cm 2 kg
Provide steel as main 10 6 Main 24
mm No on both face
Saddle bar 10 Saddle3.92
Stirrups 6 34 15
43

DESIGN OF FOOTING
Length of footing 1.5 m
width of footing 1.5 m
Area = 2.25 m

1152.00 kg
3009.6 Kg
Total 6684.71 Kg

< 2.25 sqm
SAFE
(Ka = 0.333) = 600.0 Kg/m2
(Kp = 3) = 5400 Kg/m2
Fp = 0.5 x NetP x h x B 1920.00 Kg
Z= 1/6 x B x L 2
562500 cm3
P/A - M/Z = 0.06 Kg / cm 2
d
0.06 a
0.54
a1
d= 0.65 m
a= 0.33 m2

a1= 0.21 m2
Moment =
= B x d 2 / 2 x (a + 2/3 x a1) 148645 Kg-cm
SAFE
= M / ( 6st x j x d)
= 4.79 cm 2 kg
Check for overturning :- 15
2.83 >2
SAFE
= 'µ' x W / P
= 4.02 >1.4
SAFE


DATA:-
Quantit Total Basic Final
Description Depth Nos Lead Amount
1 Pipe diameter in mm (Outer) 308 y Quantity Rate Rate
2 Pipe wall thickness in mm - tk 8 Excavation in soft soil in Cum 0.75 3.467 1 3.467 150 150 520.03
4 Co-efficient of friction between Excavation in hard Rock in C 0.1 0.462 1 0.462 1017 1017 470.11
Internal Diameter of pipe - I.D. 272 R.C.C. Stem in Cum 0.909 1 0.909 8014 459.71 8474 7700.48
8 Height of earth fill in m at footing level - 'h' 1
10 Spacing of chairs in m - ' L' 10 Total amount 21343.00
CALCULATIONS:-
= 3.1415 / 4 x ID^2 x 1000
= 58.11
= 59.19 Kg/m
= 3.1415 x ID X Tk x 2400
= 22.02 Kg/m
4 Live Load 5 Kg/m
= 144.31 Kg/m
=wxL
1443.11 Kg

577.24 Kg

25 % by all chairs.
Difference 35 0

S = Alfa x t x E
= 12 x 10 -6 x t x 2.1 x 10 6
882 Kg/Cm2
F = S x 3.14/4 x ( O.D.2 - I.D.2)
66501 Kg
Distance between two fixity block 250 m
Number of chairs in between 25 No.
Force acting horizontally on each cF / 4 /No.
(25%) 665.01 Kg
665.01 Kg
= Force x Lever arm
399007 Kg -cm
23.41 cm
= M / ( 6st x j 9.64 cm 2 kg
Provide steel as main 10 6 Main 46
mm No on both face
Saddle bar 10 Saddle3.92
Stirrups 6 34 15
65

DESIGN OF FOOTING
Length of footing 2m
width of footing 2m
Area = 4m

2304.00 kg
5529.6 Kg
Total 11196.71 Kg

< 4 sqm
SAFE
(Ka = 0.333) = 600.0 Kg/m2
(Kp = 3) = 5400 Kg/m2
Fp = 0.5 x NetP x h x B 1920.00 Kg
Z= 1/6 x B x L 2
1333333 cm3
P/A - M/Z = 0.03 Kg / cm 2
d
0.03 a
0.53
a1
d= 0.9 m
a= 0.31 m2

a1= 0.23 m2
Moment =
= B x d 2 / 2 x (a + 2/3 x a1) 369806 Kg-cm
SAFE
= M / ( 6st x j x d)
= 11.91 cm 2 kg
Check for overturning :- 20
2.97 >2
SAFE
= 'µ' x W / P
= 6.73 >1.4
SAFE


Thurst Block Details
Ch from
Width of Height Lengh of Qty in
WTP to Angular
block of block block Cu.m
Headwork
45.00 1.00 0.80 1.30 1.04
90.00 1.00 0.80 1.30 1.04
45.00 1.00 0.80 1.30 1.04
45.00 1.00 0.80 1.30 1.04
22.50 1.00 0.80 1.30 1.04
22.50 1.00 0.80 1.30 1.04

45.00 1.00 0.80 1.30 1.04
45.00 1.00 0.80 1.30 1.04
22.50 1.00 0.80 1.30 1.04

45.00 1.00 0.80 1.30 1.04
90.00 1.00 0.80 1.30 1.04

90.00 1.00 0.80 1.30 1.04
Total 12.48

Rate Analysis for Internal and External Electrification at Raw

Water Pumping Station
Sr.
Particulars Qty. Unit
No.
1 Supplying and erecting LED square / circular 16 to 20W
down lighter having pressure die-cast aluminium
housing, opal translucent cover, mounting arrangement 4 nos
with board for surface type or spring loaded mounting
clips for flush type complete.
above 26W to 36W lamp, including lamp, with PF >
0.95 class IP 65 and above housing of pressure die
cast aluminium alloy and heat sink extruded aluminium 4 nos
3 Supplying and erecting Street light bracket for erection

of Single fitting made from 40 mm. dia ‘B’ class G.I.
pipe 1.0 m in length along with pole cap of 300 mm 4 nos
length 100 mm dia duly welded as per specification no.
FG-BKT/BPC
4 Point wiring for light/fan/bell in 20 mmrigid PVC conduit
with 1.5 sq.mm (2+1E) FRLS grade Copper wire with
flush type switch and required accessoriesas per 8 nos
specification No: WG-PW/SW
5 Supplying, erecting & marking SPMCB 6A to 32A, C-

series (for motor/power) in provided distribution board
8 nos
as per specification No. SWSWR/ MCB
External

Sr.
No.
6 Making cement concrete foundation including
excavation ( 45 x 45 x 120 ) cm deep in 1:3:6 cement
concrete, 20 to 25 mm stone metal, (45 x 45 x 45) cm / 4 nos
45 cm dia. x 45 cm height plinth duly plastered, with
necessary curing and finishing complete. (for 6 m pole)
7 Supplying and erecting ISI mark G.I. pipe pole ‘B’ grade
80 mm dia 6 m long with pole cap, base plate in
provided foundation as per specification no. OH-PL/GIP 4 nos
8 Supplying and erecting Street light bracket for erection

of Single fitting made from 40 mm. dia ‘B’ class G.I.
pipe 1.0 m in length along with pole cap of 300 mm 4 nos
length 100 mm dia duly welded as per specification no.
FG-BKT/BPC
above 40 W to 48 W lamp, including lamp, with PF >
0.95 class IP 65 and above housing of pressure die 4 nos
cast aluminium alloy and heat sink extruded aluminium
10 Supplying, erecting & terminating XLPE armoured cable

4 core 6 sq. mm. aluminium conductor with continuous
5.48 sq. mm. (12 SWG) G.I. earth wire complete
erected with glands & lugs, on wall/ trusses/pole or laid 100 m
in provided trench/ pipe as per specification no. CB-
LT/AL

Sr.
No.
11 Supplying and erecting mains with ISI mark WP 2 x 2.5
sq. mm. 1100 V grade aluminium PVC insulated and
PVC sheathed wires on G.I. bearer wire No. 8 SWG
complete erected with required size of porcelain reel 70 m
insulators and 16 SWG G.I. binding wire.
12 Supplying & erecting FRP box of size 150 x 125 x 100

mm, 2.7 mm thick complete on pole/wall as per
specification no. CB-SB 4 nos.
13 Supplying, erecting & marking DPMCB 6A to 32A, C-

series (for motor/power) in provided distribution board
4 nos.
as per specification no. SW-SWR/MCB
14 Providing pipe type earthing with 40mm. dia. G.l. pipe

or 20 mm dia. G.l. Rod complete with all materials as 4 nos.
per specification no. EAEP

MAHARASHTRA JEEVAN PRADHIKARAN JAL JEEVAN MISSION FORTRESS INFRACON LTD.YIS LLP (JV)

Name of Scheme - 179 Villages Paithan Grid Water Supply Scheme
Trial Run
ABSTRACT
Quantity Item of work Rate Unit Amount
ITEM NO. 1
scheme with billing, maintaining water supply and
recovery of minimum 75% every month etc
complete as directed.
mont For regional scheme up to 3 villages
12 52255 Month 627060.00
h
Add for every additional villages or part thereof
Mont = (179-3)*12=2112
36 9691 Month
h
348876.00
ITEM NO.2
cyclinder & electrical charges to paid by Deptt
during 3 months. After complition.
1 Job As per Rate analysis. 45619124 3 months 45619124.00

Total Rs. 46595060.00
MAHARASHTRA JEEVAN PRADHIKARAN JAL JEEVAN MISSION FORTRESS INFRACON LTD.YIS LLP (JV)

Name of Scheme - 179 Villages Paithan Grid Water Supply Scheme
Trial Run
MEASUREMENT
Sr.No Item of work No. L B D QTY Unit
1 ITEM NO. 1
scheme…….etc. complete.
For Regional scheme 176 villages trial period of

3 months
For Regional scheme up to 3 villages trial period Per year 1 Job
of 3 months
Add for every additional village 3 Per year 3 Villages
2 ITEM NO.2
Provision for Alum,Bleaching powder,Chlorine
Gas cyclinder & electrical charges to paid by
Deptt during 6 months. After complition.
(As per statement attached) 3 months 1 Job

Err:509
Err:509
Design of Connecting Main
Given flow rate and slope of Connecting Pipe, find diameter and
velocity
1 Demand at ultimate stage 0.51 MLD
2 Hours of pumping 16 hrs
3 Design Discharge at ultimate stage 0.77 MLD
4 Peak Factor 2.00 volume flow
Design Discharge at ultimate stage
5 with peak factor for the design of 1542 Cum per day
connecting pipein Cum per day
6 Length of Connecting Pipe 30 m
7 Assuming Slope 1 in 300
8 Slope power 0.54 0.046
9 Pipe material RCC NP III
10 Hazen Williams C 140
11 diameter power 2.63 773285
12 diameter, mm 173 mm
13 Say Diameter in mm 400 mm
14 diameter power 0.63 43.6
15 velocity, m/s 1.281 m/s
16 Actual Discharge 13903.847 Cum per day
17 Suitability for discharge OK
18 Suitability for velocity OK
400 mm dia RCC NP III pipeline is proposed for connecting pipe having
slope 1 in 300.


Err:509
Err:509

DESIGN OF INTAKE WELL
A Obligatory RLs
1 HFL 573.31 M
2 Full Reservoir Level 568..50 M
3 Sill Level 560.00 M
6 Average ground level at Intke Well location 560.00 M
7 Proposed Invert RL of Top Rose Piece 562.00 M
8 Proposed Invert RL of Bottom Rose Piece 560.00 M
B Design
1 Assuming the Diameter of Intake Well 3.00 M
2 Diameter of Connecting Main 0.40

Depth of Water required (3 timest dia of
3 1.20 M
connecting main)
4 Invert of Connecting Main at Intake well 558.40
5 Additional Depth required for silt pocket 1.00 M
6 Top of the Bottom salb 557.40 M
7 Depth required for PCC and bottom raft 0.55
8 Excavation Bottom level of intake well 556.85 M
9 Roof level to be kept at 1 m above top rosepiece 563.00 M
10 Depth of Intake Well below Ground Level 3.15 M
11 Hieght of Intake Well above Ground Level 3.00 M
Intake Well of 3.0 m dia is proposed with the depth 3.15 m below ground
and hieght 1.00 m above the ground


Err:509
Err:509
DESIGN OF ROSE PIECE
Sr.
Description Value Unit
No.
1 Demand at ultimate stage 0.51 MLD
2 Hours of pumping 16 hrs
4 Rate of Pumping 0.009 cum/sec
5 Peak Factor 2.00 volume flow
6 Designed discharge for rose piece 0.018 cum/sec
7 Dia of Holes 20 mm
8 A = Area of orifice in sqm 0.000314 sqm
9 Assume Head 0.10 m

Theoratical Velocity through barrel
10
(sqrt(2gH))
1.40 m/s
Actual Discharge through single
11 orifice= Cd X Area of orifice X 0.000264 m3/s
Theoratical velocity
Considering the diameter of rose
12 250 mm
piece
Considering orifices at spacing c/c
13 circumferentially as well as 50 No
horizontally,
No.of orifice required for the demand
14 68 Nos
at ultimate stage
15 Provide rose piece at each level 1 No
16 No of holes per rose piece 68 No

No of holes required on the
18 68.000 No
circumference of rose piece
no.of orifices in circumferential one
19 16.000 No
row
20 Number of rows required 5.000 No
Therefore, length of each rose piece
21 350.000 mm
required
Therefore, propose 3 rose pieces of 200 mm dia. each of length
0.500 m having 20 mm holes, staggered.


Err:509
Err:509
R.R.W.S.Scheme
Design of Proposed Jack well
A Obligatory RLs
1 HFL 730.75 M
2 Full Reservoir Level 727.87 M
3 Sill Level 721.00 M
5 Average ground level at jackwell location 726.00 M
6 Proposed RL of Top Rose Piece 724.00 M
7 Proposed RL of Bottom Rose Piece 721.00 M
B Design
Diameter of Jack well Required as per
1 6.00 M
space requirement for Pumping Machinery
2 Depth required for bowl assembly 1.00 M
3 RL of bottom of bowl assembly 725.00 M
4 Depth required for silt pocket 1.00 M
5 RL of top of bottom slab of Jackwell 724.00 M
6 Depth required for PCC and bottom raft 0.50 M

7 Bottom level of jack well 723.50 M
8 RL of top of floor slab of Jack well 731.75 M
9 Depth of Jack Well below Ground Level 2.50 M
Hieght of Jack Well above Ground
10 5.75 M
Level
11 Height of Column Assembly 7.00 M
Jack Well of 6.0 m dia is proposed with the depth 18.40 m
below floor slab and pump house of hieght 5.50 m above the
floor slab


Err:509
Err:509
RAW WATER RISING MAIN IN DI K9 PIPE
From : Jack Well at Dhanegaon Barrage ====== ======= ========== ======== ======== ======== ===========
TO : Prop. WTP
1) Water requirement : YearDischarge
P I P E D A T A
A. Initial 2024 0.33 mld ------------------ -------------- ------------- -------------- -------------------
B. Intermediate 2039 0.41 mld DIAMETER MATERIAL CLASS HWC RATE
------------------ -------------- ------------- -------------- -------------------
======= ========== ======= ======== =========== ======= ======= ========== ======== ======== ======== ===========


energy Rs. 39436.3 * KW1 43828.8 * KW2
======= ========== ======= ======== =========== ======= ======= ========== ======== ======== ======== ===========
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ -------------- ------------- -------------- -------------------

------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ -------------- ------------- -------------- -------------------
1 100 8.97 8.97 0.91 0.91 65.01 6.50 119.51 65.01 6.50 119.51
2 150 1.24 1.24 0.41 0.41 9.02 0.90 57.93 9.02 0.90 57.93
3 200 0.31 0.31 0.23 0.23 2.22 0.22 50.44 2.22 0.22 50.44
4 250 0.10 0.10 0.15 0.15 0.75 0.07 48.82 0.75 0.07 48.82
5 300 0.04 0.04 0.10 0.10 0.31 0.03 48.34 0.31 0.03 48.34
6 350 0.02 0.02 0.07 0.07 0.15 0.01 48.16 0.15 0.01 48.16
7 400 0.01 0.01 0.06 0.06 0.08 0.01 48.08 0.08 0.01 48.08

8 450 0.01 0.01 0.05 0.05 0.04 0.00 48.05 0.04 0.00 48.05

======= ========== ======= ======== =========== ======= ======= ========== ======== ======== ======== ===========
0.41 illion liters/day 0.41 on liters/day of of
pipe 7250
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ -------------- ------------- -------------- -------------------
1 100 K9 120.00 28 1400 120.00 28 1400 934 6771.5
2 150 K9 58.00 14 700 58.00 14 700 1232 8932
3 200 K9 50.00 12 600 50.00 12 600 1674 12136.5
4 250 K9 49.00 11 550 49.00 11 550 2254 16341.5
5 300 K9 48.00 11 550 48.00 11 550 2792 20242
6 350 K9 48.00 11 550 48.00 11 550 3441 24947.25
7 400 K9 48.00 11 550 48.00 11 550 4124 29899
8 450 K9 48.00 11 550 48.00 11 550 5019 36387.75

======= ========== ======= ======== =========== ======= ======= ========== ======== ======== ======== ===========

------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ -------------- ------------- -------------- -------------------
GRAND
TOTAL
of
Cost Annual Capitalised Capitalised Cost Annual Capitalised Capitalised Capitalise PIPE
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ -------------- ------------- -------------- -------------------
1 1400 552 3760 11932 1400 614 4182 1020 12952 100.00
2 700 276 1880 11512 700 307 2091 510 12022 150.00
3 600 237 1614 14351 600 263 1791 437 14788 200.00
4 550 217 1478 18370 550 241 1641 400 18770 250.00
5 550 217 1478 22270 550 241 1641 400 22670 300.00
6 550 217 1478 26975 550 241 1641 400 27375 350.00
7 550 217 1478 31927 550 241 1641 400 32327 400.00
8 550 217 1478 38416 550 241 1641 400 38816 450.00
*** TABLE 3 shows that the most economical size of MA

=
150 mm costing CAPITALISED Rs. 12022 thousands Hence 150 mm dia DI K-9 Pipe is proposed.
==== ======= ======== =============================

Err:509
Err:509
WATER HAMMER CALCULATIONS OF DI PIPES (K-9)

STATIC HEAD IN M -126.75 (Lip of A/f of prop. WTP - Floor Level of Jackwell)
LENGTH IN M 7250
D.I. PIPETHICKNESS NORMAL RATE OF WORKING ALLO. VELOCITY OF WATER TOTAL ALLOWABLESUITABILITY

A
100 6.1 0.91 8.97 -52.23 640 1301.05 121.10 68.87 770.00 YES
150 6.3 0.41 1.24 -113.82 640 1254.68 51.91 -61.92 770.00 YES
200 6.4 0.23 0.31 -121.31 640 1212.81 28.22 -93.08 740.00 YES
250 6.8 0.15 0.10 -122.93 620 1184.35 17.64 -105.29 650.00 YES
300 7.2 0.10 0.04 -123.41 540 1160.67 12.00 -111.41 590.00 YES
350 7.7 0.07 0.02 -123.59 490 1143.31 8.69 -114.90 540.00 YES
400 8.1 0.06 0.01 -123.67 450 1126.10 6.55 -117.12 510.00 YES
450 8.5 0.05 0.01 -123.70 420 1111.17 5.11 -118.60 480.00 YES
500 9 0.04 0.00 -123.72 400 1100.57 4.10 -119.62 460.00 YES
600 9.9 0.03 0.00 -123.74 380 1080.92 2.79 -120.94 430.00 YES


Err:509
Err:509
Design of Raw Water Pumping Machinery at Dhanegaon Barrage
Jackwell
Sr.
Discription 2039 Unit
No.
1 Demand at stage 0.413 ML
2 Pumping Hours 16.00 Hours
3 Demand with 12% losses 0.694 MLD
8.03 LPS
Submersible
4 Type of Pump
Pump
5 Efficiency of pump 60.00% %
6 Length of Rising main DI pipe 7250.00 M
7 Adopting diameter 150.00 DI K-9
8 Value of C for DI material 140.00 DI K-9
a lip of aeration fountain 605.00 M
b LSL at source 560.00 M
c Static Head (8a-8b) 45.00 M
Calculation of Frictional Head for DI pipe

10
line
a Calculation of Frictional head per 1000 meter 1.54 M per 1000M
b Frictional head for total length of Rising main 11.131 M
c Add for losses in bends and valve (10%) 1.11 M
d Total Frictional Head (10+11) 12.24 M
11 Velocity Head 4.00 M
12 Total head on pump 61.24 M
Total BHP Reqiured (with 30 % overloading)

13 14.20 BHP
Q*h/(75*n)
Required HP 15 BHP
Hence, Proposed 30 HP (1W+1S) 15 BHP


Err:509
Err:509
Statement Showing capacity calculations for WTP
Walandi
1 Population of Intermediate Stage (Year 2039) 4782 Souls
2 Requirement of Town 0.41 MLD
3 Hours of Pumping 16 Hours
5 Deduct capacity of Existing WTP 0 MLD
.Hence provide package type WTP of capcity 1 MLD 1.00 MLD


Err:509
Err:509
Statement Showing capacity calculations for ESR
Population of Intermediate Stage (Year

1 4782 Souls
2039)
2 Requirement of Town 0.413 MLD
3 Storage for 12.000 Hours
5 Deduct capacity of Existing WTP 0.120 MLD
.Hence provide ESR of capcity 87000.00 Liters

Err:509
PURE WATER RISING MAIN IN DI K9 PIPE FOR SHIV NAGAR MBR (Prop Abd Road+Exi Abd Road+Exi Plice Station ESR+Shiv Nagar MBR )
From : WTP ===== ====== ======= ========== ======= ======= ====== ===========
TO : Shiv Nagar MBR
P I P E D A T A
A. Initial 2024 #REF! mld ------------------ ------------- ------------ ----------- -------------------
B. Intermediate 2039 #REF! mld DIAMETERMATERIAL CLASS HWC RATE
C. Ultimate 2039 #REF! mld MM. Rs/M
------------------ ------------- ------------ ----------- -------------------
3) Static head for pump ST.HEAD #REF! M 150.00 DI K9 140 1383.00
5) Combined eff. of pump set EFF. % 65% % 250.00 DI K9 140 2485.00
======= ========== ======= ======== =========== ======= ======= ========== ======= ======= ====== ===========
1) Discharge at Start OF PERIOD #REF! mld #REF! mld
2) Discharge at the end of 15 yrs #REF! mld #REF! mld
3) Average Discharge #REF! mld #REF! mld
4) Ave.pumping hours during the period #REF! hrs #REF! hrs
5) KW required at combined #REF! * H1 #REF! * H2


energy Rs. #REF! * KW1 #REF! * KW2
======= ========== ======= ======== =========== ======= ======= ========== ======= ======= ====== ===========
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
Sr. Pipe Frictional Head Velocity in including #REF! m static head

------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1 100 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

======= ========== ======= ======== =========== ======= ======= ========== ======= ======= ====== ===========

#REF! illion liters/day #REF!n liters/day of of
pipe 1520
Size of Total req'd Cost @ Rs Total req'd Cost @ R unit pipe
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1 100 K9 #REF! #REF! #REF! #REF! #REF! #REF! 952 1447.04

======= ========== ======= ======== =========== ======= ======= ========== ======= ======= ====== ===========
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1st stage flow #REF! mld 2nd stage flow #REF! mld
GRAND

TOTAL
of
Cost Annual Capitalised Capitalised Cost Annual Capitalised Capitalise Capitalis PIPE
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 100.00

=
#REF! mm costing CAPITALISED Rs. #REF! thousands Hence 200 mm dia DI K-9 Pipes are proposed.

Err:509
WATER HAMMER CALCULATIONS OF DI PIPES (K-9)
DESIGNED DISCHARGE IN MLD #REF!

STATIC HEAD IN M #REF!
LENGTH IN M 1520
D.I. PIPETHICKNESS NORMAL RATE OF WORKING ALLO. VELOCITY OF WATER TOTAL ALLOWABLE
SUITABILITY
A
100 6.1 #REF! #REF! #REF! 640 1301.05 #REF! #REF! 770.00 #REF!

SUITABILITY
500 9 #REF! #REF! #REF! 400 1100.57 #REF! #REF! 460.00 #REF!

Err:509
Design of Pure Water Pumping Machinery For Shiv Nagar MBR
Sr.
Discription #REF! #REF! Unit
No.
1 Demand at stage #REF! #REF! ML
2 Pumping Hours 16.000 16.000 Hours
3 Demand with 12% losses #REF! #REF! MLD
#REF! #REF! LPS

Submersible Submersible
4 Type of Pump
Pump Pump
5 Efficiency of pump 65.00% 65.00% %
7 Adopting diameter #REF! #REF! DI K-9
a FSL of MBR #REF! #REF! M
b LSL at PW Sump 597.00 597.00 M
c Static Head (8a-8b) #REF! #REF! M

10
line
a Calculation of Frictional head per 1000 meter #REF! #REF! M per 1000M
b Frictional head for total length of Rising main #REF! #REF! M
c Add for losses in bends and valve (10%) #REF! #REF! M
d Total Frictional Head (10+11) #REF! #REF! M
12 Total head on pump #REF! #REF! M

13 #REF! #REF! BHP
Q*h/(75*n)
Required HP #REF! #REF! BHP

Sr.
Discription #REF! #REF! Unit
No.
Hence, Proposed 30 HP (1W+1S) #REF! #REF! BHP


Err:509
Err:509
PURE WATER RISING MAIN FOR Existing ESR
From : Proposed WTP Sump ===== ====== ======= ========== ======= ======= ====== ===========
TO : Existing ESR
P I P E D A T A
A. Initial 2024 0.24 mld ------------------ ------------- ------------ ----------- -------------------
------------------ ------------- ------------ ----------- -------------------
2) Pumping main LENGTH 350 M 99.30 HDPE 6 KG 140 276.00
3) Static head for pump ST.HEAD 23.00 M 126.30 HDPE 6 KG 140 475.00
4) Design period YEAR 15 yr. 144.40 HDPE 6 KG 140 615.00
5) Combined eff. of pump set EFF. % 60.00% % 162.50 HDPE 6 KG 140 774.00
6) Cost of pumping unit Rs./KW 50000 Rs 180.60 HDPE 6 KG 140 908.00
7) Interest rate INTEREST 12.00 % 225.80 HDPE 6 KG 140 1169.00
8) Life of elec. motors P.Yrs 15 yr. 252.90 HDPE 6 KG 140 1438.00
9) Energy charges P/KWH 750.0 paise 284.50 HDPE 6 KG 140 1801.00
======= ========== ======= ======== =========== ======= ======= ========== ======= ======= ====== ===========


energy Rs. 43828.8 * KW1 43828.8 * KW2
======= ========== ======= ======== =========== ======= ======= ========== ======= ======= ====== ===========
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------

------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1 99.3 3.40 3.40 0.54 0.54 1.19 0.12 24.31 1.19 0.12 24.31
2 126.3 1.05 1.05 0.33 0.33 0.37 0.04 23.41 0.37 0.04 23.41
3 144.4 0.55 0.55 0.25 0.25 0.19 0.02 23.21 0.19 0.02 23.21
4 162.5 0.31 0.31 0.20 0.20 0.11 0.01 23.12 0.11 0.01 23.12
5 180.6 0.18 0.18 0.16 0.16 0.06 0.01 23.07 0.06 0.01 23.07
6 225.8 0.06 0.06 0.10 0.10 0.02 0.00 23.02 0.02 0.00 23.02
7 252.9 0.04 0.04 0.08 0.08 0.01 0.00 23.01 0.01 0.00 23.01

8 284.5 0.02 0.02 0.07 0.07 0.01 0.00 23.01 0.01 0.00 23.01

======= ========== ======= ======== =========== ======= ======= ========== ======= ======= ====== ===========
0.24 illion liters/day 0.24 n liters/day of of
pipe 350
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1 99.3 6 KG 24.00 327 16350 24.00 327 16350 276 96.6
2 126.3 6 KG 23.00 313 15650 23.00 313 15650 475 166.25
3 144.4 6 KG 23.00 313 15650 23.00 313 15650 615 215.25
4 162.5 6 KG 23.00 313 15650 23.00 313 15650 774 270.9
5 180.6 6 KG 23.00 313 15650 23.00 313 15650 908 317.8
6 225.8 6 KG 23.00 313 15650 23.00 313 15650 1169 409.15
7 252.9 6 KG 23.00 313 15650 23.00 313 15650 1438 503.3
8 284.5 6 KG 23.00 313 15650 23.00 313 15650 1801 630.35

======= ========== ======= ======== =========== ======= ======= ========== ======= ======= ====== ===========

------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
GRAND
TOTAL
of
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1 16350 7166 48807 65254 16350 7166 48807 11904 77158 99.30
2 15650 6859 46716 62532 15650 6859 46716 11394 73926 126.30
3 15650 6859 46716 62581 15650 6859 46716 11394 73975 144.40
4 15650 6859 46716 62637 15650 6859 46716 11394 74031 162.50
5 15650 6859 46716 62684 15650 6859 46716 11394 74078 180.60
6 15650 6859 46716 62775 15650 6859 46716 11394 74169 225.80
7 15650 6859 46716 62869 15650 6859 46716 11394 74263 252.90
8 15650 6859 46716 62996 15650 6859 46716 11394 74390 284.50
=
Hence 140 mm OD HDPE Pipes with 6 kg/cm2 are
126.3 mm costing CAPITALISED Rs. 73926 thousands
proposed.
==== ======= ======== =============================

Err:509
Err:509
WATER HAMMER CALCULATIONS OF HDPE Pipes

STATIC HEAD IN M 17.20 (FSL of Prop. ESR - Invert level of pipe near WTP Sump)
LENGTH IN M 350
SUITABILITY

A
99.3 5.35 0.54 3.40 21.51 60 203.52 11.17 32.68 90.00 YES
126.3 6.85 0.33 1.05 20.61 60 204.18 6.93 27.53 90.00 YES
144.4 7.8 0.25 0.55 20.41 60 203.78 5.29 25.70 90.00 YES
162.5 8.75 0.20 0.31 20.32 60 203.46 4.17 24.49 90.00 YES
180.6 9.7 0.16 0.18 20.27 60 203.21 3.37 23.64 90.00 YES
225.8 12.1 0.10 0.06 20.22 60 202.98 2.15 22.38 90.00 YES
252.9 13.55 0.08 0.04 20.21 60 202.96 1.72 21.93 90.00 YES
284.5 15.25 0.07 0.02 20.21 60 203.01 1.36 21.56 90.00 YES


Err:509
Err:509
Design of Pure Water Pumping Machinery For Proposed WTP ESR 1.82
LL
Sr.
Discription 2039 Unit
No.
1 Demand at stage 0.24 ML
2 Pumping Hours 16.000 Hours
3 Demand with 5% losses 0.378 MLD
4.38 LPS
Submersible
4 Type of Pump Monoblock
Pump
5 Efficiency of pump 60.00% %
6 Length of Rising main DI pipe 350.00 M
7 Adopting diameter 126.30 DI K-9
8 Value of C for DI material 140.00 DI K-9
a FSL of Existing ESR 617.00 M
b LSL at PW Sump 597.00 M
c Static Head (8a-8b) 20.00 M

10
line
a Calculation of Frictional head per 1000 meter 1.15 M per 1000M
b Frictional head for total length of Rising main 0.403 M
c Add for losses in bends and valve (10%) 0.04 M
d Total Frictional Head (10+11) 0.44 M
11 Velocity Head 4.00 M
12 Total head on pump 24.44 M

13 3.56 BHP
Q*h/(65*n)

Required HP 5.00 BHP
Hence, Proposed 7.5 HP (1W+1S) 5.00 BHP

Err:509


From : Recirculation Sump ===== ====== ======= ========== ======= ======= ====== ===========
TO : Aeration fountain
P I P E D A T A
A. Initial 2021 0.06 mld ------------------ ------------- ------------ ----------- -------------------
------------------ ------------- ------------ ----------- -------------------

======= ========== ======= =============== ========== ======= ======= ========== ======= ======= ====== ===========
YIS,LLP. EXECUTIVE ENGINEERMJP DIVISION JALGAON.


energy Rs. 8765.8 * KW1 8765.8 * KW2
======= ========== ======= =============== ========== ======= ======= ========== ======= ======= ====== ===========
------------ ----------------- ------------ -------------------------- ----------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------

------------ ----------------- ------------ -------------------------- ----------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1 100 3.28 3.28 0.53 0.53 0.16 0.02 10.68 0.16 0.02 10.68
2 150 0.46 0.46 0.24 0.24 0.02 0.00 10.53 0.02 0.00 10.53
3 200 0.11 0.11 0.13 0.13 0.01 0.00 10.51 0.01 0.00 10.51
4 250 0.04 0.04 0.08 0.08 0.00 0.00 10.50 0.00 0.00 10.50
5 300 0.02 0.02 0.06 0.06 0.00 0.00 10.50 0.00 0.00 10.50
6 350 0.01 0.01 0.04 0.04 0.00 0.00 10.50 0.00 0.00 10.50
7 400 0.00 0.00 0.03 0.03 0.00 0.00 10.50 0.00 0.00 10.50

8 450 0.00 0.00 0.03 0.03 0.00 0.00 10.50 0.00 0.00 10.50
======= ========== ======= =============== ========== ======= ======= ========== ======= ======= ====== ===========
------------ ----------------- ------------ -------------------------- ----------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
0.06 lion liters/day 0.06 n liters/day of of
pipe 50
------------ ----------------- ------------ -------------------------- ----------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1 100 K9 11.00 1 35 11.00 1 35 934 46.7
2 150 K9 11.00 1 35 11.00 1 35 1232 61.6
3 200 K9 11.00 1 35 11.00 1 35 1674 83.7
4 250 K9 11.00 1 35 11.00 1 35 2254 112.7
5 300 K9 11.00 1 35 11.00 1 35 2792 139.6
6 350 K9 11.00 1 35 11.00 1 35 3441 172.05
7 400 K9 11.00 1 35 11.00 1 35 4124 206.2
8 450 K9 11.00 1 35 11.00 1 35 5019 250.95
======= ========== ======= =============== ========== ======= ======= ========== ======= ======= ====== ===========

------------ ----------------- ------------ -------------------------- ----------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
GRAND
TOTAL
of
------------ ----------------- ------------ -------------------------- ----------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1 35 4 27 109 35 4 27 11 120 100.00
2 35 4 27 124 35 4 27 11 135 150.00
3 35 4 27 146 35 4 27 11 157 200.00
4 35 4 27 175 35 4 27 11 186 250.00
5 35 4 27 202 35 4 27 11 213 300.00
6 35 4 27 234 35 4 27 11 245 350.00
7 35 4 27 268 35 4 27 11 279 400.00
8 35 4 27 313 35 4 27 11 324 450.00
*** TABLE 3 shows that the most economical size of MAIN is =
100 mm costing CAPITALISED Rs. 120 thousands 100 mm dia DI K-9 Pipes are proposed.
==== ======= =============== =============================

Err:509


From : Recirculation Sump ===== ====== ======= ========== ======= ======= ====== ===========
TO : Aeration fountain
P I P E D A T A
A. Initial 2021 0.02 mld ------------------ ------------- ------------ ----------- -------------------
------------------ ------------- ------------ ----------- -------------------

======= ========== ======= =============== ========== ======= ======= ========== ======= ======= ====== ===========


energy Rs. 4382.9 * KW1 4382.9 * KW2
======= ========== ======= =============== ========== ======= ======= ========== ======= ======= ====== ===========
------------ ----------------- ------------ -------------------------- ----------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------

------------ ----------------- ------------ -------------------------- ----------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1 100 0.91 0.91 0.27 0.27 0.05 0.00 10.55 0.05 0.00 10.55
2 150 0.13 0.13 0.12 0.12 0.01 0.00 10.51 0.01 0.00 10.51
3 200 0.03 0.03 0.07 0.07 0.00 0.00 10.50 0.00 0.00 10.50
4 250 0.01 0.01 0.04 0.04 0.00 0.00 10.50 0.00 0.00 10.50
5 300 0.00 0.00 0.03 0.03 0.00 0.00 10.50 0.00 0.00 10.50
6 350 0.00 0.00 0.02 0.02 0.00 0.00 10.50 0.00 0.00 10.50
7 400 0.00 0.00 0.02 0.02 0.00 0.00 10.50 0.00 0.00 10.50
8 450 0.00 0.00 0.01 0.01 0.00 0.00 10.50 0.00 0.00 10.50

======= ========== ======= =============== ========== ======= ======= ========== ======= ======= ====== ===========
------------ ----------------- ------------ -------------------------- ----------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
0.02 lion liters/day 0.02 n liters/day of of
pipe 50
------------ ----------------- ------------ -------------------------- ----------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1 100 K9 11.00 1 35 11.00 1 35 934 46.7
2 150 K9 11.00 1 35 11.00 1 35 1232 61.6
3 200 K9 11.00 1 35 11.00 1 35 1674 83.7
4 250 K9 11.00 1 35 11.00 1 35 2254 112.7
5 300 K9 11.00 1 35 11.00 1 35 2792 139.6
6 350 K9 11.00 1 35 11.00 1 35 3441 172.05
7 400 K9 11.00 1 35 11.00 1 35 4124 206.2
8 450 K9 11.00 1 35 11.00 1 35 5019 250.95
======= ========== ======= =============== ========== ======= ======= ========== ======= ======= ====== ===========

------------ ----------------- ------------ -------------------------- ----------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
GRAND
TOTAL
of
------------ ----------------- ------------ -------------------------- ----------------- ------------ ------------- ------------------ ------------- ------------ ----------- -------------------
1 35 2 14 96 35 2 14 9 105 100.00
2 35 2 14 111 35 2 14 9 120 150.00
3 35 2 14 133 35 2 14 9 142 200.00
4 35 2 14 162 35 2 14 9 171 250.00
5 35 2 14 189 35 2 14 9 198 300.00
6 35 2 14 221 35 2 14 9 230 350.00
7 35 2 14 255 35 2 14 9 264 400.00
8 35 2 14 300 35 2 14 9 309 450.00
*** TABLE 3 shows that the most economical size of MAIN is =
100 mm costing CAPITALISED Rs. 105 thousands 100 mm dia DI K-9 Pipes are proposed.
==== ======= =============== =============================

Annexure 11
Err:509
DESIGN OF WASTEWATER PUMPING MACHINERFor DI K9
(i) - For Proposed R/main Pipe
1)RATE OF PUMPING, 0.360 4.167 LIT/SEC

= 15000 LIT/HR
2)STATIC HEAD
a) Lip of aeration fountain = 303.41 M
b)LSL of Recirculation sump = 597.00 M
c) HENCE, STATIC HEAD (a-b) = -293.59 M

3)FRICTIONAL HEAD
a)DISCHARGE =
= 0.36 MLD
4.17 LIT/SEC
b)LENGTH OF MAIN = 25.00
c)DIA OF PIPE,TYPE &CLASS OF PIPE = 150.00 MM (I. dia.)

DI K9
d)C = 140.00
e)Hf M/KM = 0.46
f)TOTAL FRICTIONAL LOSS M = 0.01
g)ADD FOR LOSSES IN BENDS,VALVES
ETC.@ 10% OF ABOVE(f) = 0.00
h)TOTAL FRICTION HEAD(f+g) M = 0.01
4)VELOCITY HEAD AT Aeration Fountain M = 3.00
5)TOTAL HEAD ON PUMP ((2+3(h)+4)) M = -290.58
Say M 12.00
6)EFFICIENCY, n % = 65.00
7)BHP REQUIRED (with 30 % overloading) Q*h/(75*n)BHP = 1.33
BHP 3.00
10)DESCRIPTION OF PUMPS
Submersible Pump 3 HP X 2 NO WITH 100 % STANDBY
(ONE PUMP IN WORKING, ONE STANDBY )
Note:- Efficiency of Pumps

V. T. 75 %

Centrifugal 70 %
Submerssible 65 %

Annexure 11
Err:509
DESIGN OF WASTEWATER PUMPING MACHINERFor DI K9
(i) - For Proposed R/main Pipe
1)RATE OF PUMPING, 0.180 2.1 LIT/SEC

= 7500 LIT/HR
2)STATIC HEAD
a) GL = 303.41 M
b)LSL of Recirculation sump = 597.00 M
c) HENCE, STATIC HEAD (a-b) = -293.59 M

3)FRICTIONAL HEAD
a)DISCHARGE =
= 0.18 MLD
2.08 LIT/SEC
b)LENGTH OF MAIN = 50.00
c)DIA OF PIPE,TYPE &CLASS OF PIPE = 150.00 MM (I. dia.)

DI K9
d)C = 140.00
e)Hf M/KM = 0.13
f)TOTAL FRICTIONAL LOSS M = 0.01
g)ADD FOR LOSSES IN BENDS,VALVES
ETC.@ 10% OF ABOVE(f) = 0.00
h)TOTAL FRICTION HEAD(f+g) M = 0.01
4)VELOCITY HEAD AT Aeration Fountain M = 2.00
5)TOTAL HEAD ON PUMP ((2+3(h)+4)) M = -291.58
Say M 8.00
6)EFFICIENCY, n % = 65.00
7)BHP REQUIRED (with 30 % overloading) Q*h/(65*n)BHP = 0.51
BHP 3.00
10)DESCRIPTION OF PUMPS
Submerssiblel Pump 3 HP X 2 NO WITH 100 % STANDBY
(ONE PUMP IN WORKING, ONE STANDBY )
Note:- Efficiency of Pumps

V. T. 75 %
Centrifugal 70 %
Submerssible 65 %


Err:509
Err:509
PURE WATER RISING MAIN FOR Proposed ESR
From : Proposed WTP Sump ===== ====== ======= ========== ======== ======== ======== ===========
TO : Ext. 1.2 LL ESR
P I P E D A T A
A. Initial 2024 0.17 mld ------------------ -------------- ------------- -------------- -------------------
B. Intermediate 2039 0.17 mld DIAMETER MATERIAL CLASS HWC RATE
------------------ -------------- ------------- -------------- -------------------
2) Pumping main LENGTH 1500 M 99.30 HDPE 6 KG 140 276.00
3) Static head for pump ST.HEAD 40.00 M 126.30 HDPE 6 KG 140 475.00
4) Design period YEAR 15 yr. 144.40 HDPE 6 KG 140 615.00
5) Combined eff. of pump set EFF. % 60 % 162.50 HDPE 6 KG 140 774.00
6) Cost of pumping unit Rs./KW 50000 Rs 180.60 HDPE 6 KG 140 908.00
7) Interest rate INTEREST 12.00 % 225.80 HDPE 6 KG 140 1169.00
8) Life of elec. motors P.Yrs 15 yr. 252.90 HDPE 6 KG 140 1438.00
9) Energy charges P/KWH 750.0 paise 284.50 HDPE 6 KG 140 1801.00
======= ========== ======= ======== =========== ======= ======= ========== ======== ======== ======== ===========


energy Rs. 43828.8 * KW1 43828.8 * KW2
======= ========== ======= ======== =========== ======= ======= ========== ======== ======== ======== ===========
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ -------------- ------------- -------------- -------------------

------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ -------------- ------------- -------------- -------------------
1 99.3 1.85 1.85 0.39 0.39 2.78 0.28 43.05 2.78 0.28 43.05
2 126.3 0.57 0.57 0.24 0.24 0.86 0.09 40.95 0.86 0.09 40.95
3 144.4 0.30 0.30 0.18 0.18 0.45 0.04 40.49 0.45 0.04 40.49
4 162.5 0.17 0.17 0.14 0.14 0.25 0.03 40.28 0.25 0.03 40.28
5 180.6 0.10 0.10 0.12 0.12 0.15 0.02 40.17 0.15 0.02 40.17
6 225.8 0.03 0.03 0.07 0.07 0.05 0.01 40.06 0.05 0.01 40.06
7 252.9 0.02 0.02 0.06 0.06 0.03 0.00 40.03 0.03 0.00 40.03

8 284.5 0.01 0.01 0.05 0.05 0.02 0.00 40.02 0.02 0.00 40.02

======= ========== ======= ======== =========== ======= ======= ========== ======== ======== ======== ===========
0.17 illion liters/day 0.17 on liters/day of of
pipe 1500
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ -------------- ------------- -------------- -------------------
1 99.3 6 KG 43.00 4 200 43.00 4 200 276 414
2 126.3 6 KG 41.00 4 200 41.00 4 200 475 712.5
3 144.4 6 KG 40.00 4 200 40.00 4 200 615 922.5
4 162.5 6 KG 40.00 4 200 40.00 4 200 774 1161
5 180.6 6 KG 40.00 4 200 40.00 4 200 908 1362
6 225.8 6 KG 40.00 4 200 40.00 4 200 1169 1753.5
7 252.9 6 KG 40.00 4 200 40.00 4 200 1438 2157
8 284.5 6 KG 40.00 4 200 40.00 4 200 1801 2701.5

======= ========== ======= ======== =========== ======= ======= ========== ======== ======== ======== ===========

------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ -------------- ------------- -------------- -------------------
GRAND
TOTAL
of
Cost Annual Capitalised Capitalised Cost Annual Capitalised Capitalised Capitalise PIPE
------------ ----------------- ------------ --------------- ------------------- ------------ ------------- ------------------ -------------- ------------- -------------- -------------------
1 200 88 599 1213 200 88 599 146 1359 99.30
2 200 88 599 1512 200 88 599 146 1658 126.30
3 200 88 599 1722 200 88 599 146 1868 144.40
4 200 88 599 1960 200 88 599 146 2106 162.50
5 200 88 599 2161 200 88 599 146 2307 180.60
6 200 88 599 2553 200 88 599 146 2699 225.80
7 200 88 599 2956 200 88 599 146 3102 252.90
8 200 88 599 3501 200 88 599 146 3647 284.50

=
Hence 140 mm OD HDPE Pipes with 6 kg/cm2 are
99.3 mm costing CAPITALISED Rs. 1359 thousands
proposed.
==== ======= ======== =============================

Err:509
Err:509
WATER HAMMER CALCULATIONS OF HDPE Pipes

STATIC HEAD IN M 33.00 (FSL of Ext. ESR - Invert level of pipe near WTP Sump)
LENGTH IN M 1500
SUITABILITY
A
99.3 5.35 0.39 1.85 39.05 60 203.52 8.04 47.10 90.00 YES
126.3 6.85 0.24 0.57 36.95 60 204.18 4.99 41.94 90.00 YES
144.4 7.8 0.18 0.30 36.49 60 203.78 3.81 40.30 90.00 YES
162.5 8.75 0.14 0.17 36.28 60 203.46 3.00 39.28 90.00 YES
180.6 9.7 0.12 0.10 36.17 60 203.21 2.43 38.59 90.00 YES
225.8 12.1 0.07 0.03 36.06 60 202.98 1.55 37.61 90.00 YES
252.9 13.55 0.06 0.02 36.03 60 202.96 1.24 37.27 90.00 YES
284.5 15.25 0.05 0.01 36.02 60 203.01 0.98 37.00 90.00 YES


Err:509
Err:509
Design of Pure Water Pumping Machinery For Ext. ESR 1.20 LL
Sr.
Discription 2039 2054 Unit
No.
1 Demand at stage 0.173 0.173 ML
2 Pumping Hours 16.000 16.000 Hours
3 Demand with 5% losses 0.272 0.272 MLD
3.15 3.15 LPS

Submersible
Submersible
4 Type of Pump Monoblock
Monoblock Pump
Pump
5 Efficiency of pump 60.00% 60.00% %
7 Adopting diameter 99.30 99.30 DI K-9
a FSL of ESR in 634.00 634.00 M
b LSL at PW Sump 597.00 597.00 M

10
line
a Calculation of Frictional head per 1000 meter 2.03 2.03 M per 1000M
b Frictional head for total length of Rising main 3.039 3.039 M
c Add for losses in bends and valve (10%) 0.30 0.30 M
12 Total head on pump 43.34 43.34 M

13 4.55 4.55 BHP
Q*h/(65*n)

Required HP 5.00 5.00 BHP
Hence, Proposed 10 HP (1W+1S) 5.00 5.00 BHP

Err:509
Err:509
Pipe Table
Flow Headloss
Length Diameter Hazen- Velocity
Label Start Node Stop Node Material (Absolute) Gradient Zone
(Scaled) (m) (mm) Williams C (m/s)
(L/s) (m/km)
P-3 J-17 J-18 15 81.1 P-HDPE 140 0.01 0 0 Exist. ESR 0.4 LL
P-40 J-170 J-171 48 81.1 P-HDPE 140 0.02 0 0.0016 Exist. ESR 0.4 LL
P-100 J-429 J-542 186 81.1 P-HDPE 140 0.08 0.02 0.006 Exist. ESR 0.4 LL
P-122 J-28 J-17 12 99.3 P-HDPE 140 0.04 0.01 0 Exist. ESR 0.4 LL
P-232 J-33 J-31 13 99.3 P-HDPE 140 0.05 0.01 0 Exist. ESR 0.4 LL
P-276 J-375 J-534 9 81.1 P-HDPE 140 0 0 0 Exist. ESR 0.4 LL
P-421 J-61 V-1 560 99.3 P-HDPE 140 2.76 0.36 1.588 Exist. ESR 0.4 LL
P-422 V-1 Existing ESR 0.4 LL 26 99.3 P-HDPE 140 2.76 0.36 1.5867 Exist. ESR 0.4 LL
P-424 J-549 J-376 56 81.1 P-HDPE 140 0.02 0 0.0013 Exist. ESR 0.4 LL
P-1 J-1 J-2 58 81.1 P-HDPE 140 0.03 0 0 Prop. ESR 2.60 LL
P-22 J-104 J-105 36 99.3 P-HDPE 140 0.67 0.09 0.1139 Prop. ESR 2.60 LL
P-37 J-158 J-159 45 81.1 P-HDPE 140 0.02 0 0.0017 Prop. ESR 2.60 LL
Yash Innovative Solutions LLP.Aurangabad Engineer DNP Chief Officer DNP

Flow Headloss
Label Start Node Stop Node Length Diameter Material Hazen- Velocity Zone
(Absolute) Gradient
(L/s) (m/km)
P-56 J-222 J-223 59 81.1 P-HDPE 140 0.03 0.01 0 Prop. ESR 2.60 LL
P-287 J-452 J-445 37 144.4 P-HDPE 140 3 0.18 0.2968 Prop. ESR 2.60 LL

Flow Headloss
(Absolute) Gradient
(L/s) (m/km)
P-358 J-660 J-491 416 250 P-DI 140 15.03 0.31 0.4071 Prop. ESR 2.60 LL

Flow Headloss
(Absolute) Gradient
(L/s) (m/km)
P-551 J-619 J-278 10 81.1 P-HDPE 140 0 0 0 Prop. ESR 2.60 LL
P-611 Prop. ESR 2.60 LL J-660 19 250 P-DI 140 18.8 0.38 0.6145 Prop. ESR 2.60 LL

Flow Headloss
(Absolute) Gradient
(L/s) (m/km)
P-656 J-660 V-12 7 99.3 P-HDPE 140 1.18 0.15 0.339 Prop. ESR 2.60 LL
P-657 V-12 J-510 85 99.3 P-HDPE 140 1.18 0.15 0.3286 Prop. ESR 2.60 LL

Flow Headloss
(Absolute) Gradient
(L/s) (m/km)
P-110 Prop. ESR 3.65 LL J-533 27 250 P-DI 140 26.34 0.54 1.1508 Prop. ESR 3.65 LL

Flow Headloss
(Absolute) Gradient
(L/s) (m/km)

Flow Headloss
(Absolute) Gradient
(L/s) (m/km)

Flow Headloss
(Absolute) Gradient
(L/s) (m/km)

Flow Headloss
(Absolute) Gradient
(L/s) (m/km)
P-514 J-513 J-515 54 126.3 P-HDPE 140 4 0.32 0.9744 Prop. ESR 3.65 LL

JAL JEEVAN MISSION
Pakharsangvi Water Supply Scheme
Tq. Latur Dist. Latur
Coffer Dam for Headworks
Measurement ( Slope - 1:1.5)
Qty of
CH LENGTH AV.GL T.L. HT B.W. TW area m/a
Earth work
0.00 565.00 566.00 2.00 8.00 2.00 10.00
30.00 10.00 300.00
30.00 562.00 564.00 2.00 8.00 2.00 10.00
30.00 10.00 300.00
60.00 560.00 562.00 2.00 8.00 2.00 10.00
600.00
For Both Side 1200.00
YIS LLP, Aurangabad EXECUTIVE ENGINEERMJP DIVISION, LATUR

#REF!
#REF!
#REF!
#REF!
Pipe Table
By pass
Inlet Outlet Overflow arrangement Wash out
pipe
Sr. Capacity in
Label GL LSL FSL
N. Lac Liters
Vertical Horizontal Total Outlet Vertical Horizontal Total Overflow Vertical Horizontal Total Total Total
Inlet Dia Dia Dia
Length Length Length Dia Length Length Length Dia Length Length Length Length Length
1 Prop. ESR 1.82 LL 1.82 617 629 632 110 16 15 31 250 13 15 28 150 16 15 31 110 15 100 10
Deoni Nagar Panchayat Annexure
#REF!
#REF!
#REF!
#REF!
Distribution System ( 54.827 KM)
Abstract
%
Sr. Basic Rate
Description quantity Unit Lead Increa Final Rate (Rs) Amount (Rs.)
No. (Rs.)
se
Providing and supplying in standard lengths Polyethelene
Pipes , confirming to I.S. 4984 / 14151 / 12786 / 13488
with necessary jointing material like mechanical
connectors i.e. thread / insert joint / quick release coupler
joint / compression fitting joint or flanged joint excluding
coupler/specials, including transportation and freight
charges , inspection charges , loading / unloading charges
, conveyance to the departmental stores & stacking the
same in closed shade duly protecting from sunrays & rains
,excluding GST levied by GOI & GOM in all respect
1 etc.complete.
HDPE P.E.-100 6Kg/cm

90 mm dia. 21050 RM 190.00 190.00 3999500.00
110 mm dia. 25764 RM 276.00 276.00 7110864.00
140mm dia. 4793 RM 475.00 475.00 2276675.00
160 mm dia. 796 RM 615.00 615.00 489540.00
180 mm dia. 303 RM 774.00 774.00 234522.00
200 mm dia. 1011 RM 908.00 908.00 917988.00
MJP SSR-2021-22 I.N.1(iv) (vi),(vii),(viii),(ix) P.N.113

%
Sr. Basic Rate
No. (Rs.)
se
Providing & Supply of Electro Fusion Fittings in
accordance with BS EN12201:Part-3 suitable for drinking
water with in black/ blue colour manufactured from
compounded PE80/ PE100 virgin polymer and compatible
with PE80/PE100 pipes, in pressure rating SDR11 with
min PN12.5 rated for water application and shall be 1 LS 1502908.90 1502908.90 1502908.90
2 inclusive of all cost such as testing, inspection charges,
transportation upto store, transit insurance, loading,
unloading, stacking excluding GST levied by GOI & GOM
in all respect, etc.complete.
MJP SSR-2021-22 I.N.2 P.N.113
Providing D.I. pipes (push on joints pressure pipes of

D.I.of following class and Diameters confirming to the I.S.
GOM in all respect,including Third party inspection
charges of TPI Agency approved by MJP includingTransit
insurance, Railway Freight unloading from railway wagon,
Loading into Truck, Transportation to departmental store,
3 unloading ,stacking etc. completed as directed by
158/1969 and IS 12820/1989 or latest edition/ revision with
amendments for Rubber Gasskets.
DI K 7
250 mm dia 1110 RMT 1811.00 1811.00 2010210.00
MJP SSR 2021-22 I.N.3 P.N.71

%
Sr. Basic Rate
No. (Rs.)
se
Providing & Supplying ISI Standard D.I. specials & fitting
with sealing rubber gasket of S.B.R. complete with Cast
iron follower gland & M.S. nut bolts coated or otherwise
protected from rusting and suitable for D.I. Pipes including
cost of labour, materials and transportation to stores ,
4 loading and unloading excluding GST levied by GOI and
GOM in all respect etc. complete as per IS- 9523.
MJP SSR 2021-22 I.N.10b P.N.73

80 to 300 mm Dia 1250.00 Kg 111.00 111.00 138750.00
Providing and supplying D.I. fittings with ISI mark

Mechanical joint confirming to tables 12 to table 31 of IS
9523/2000 upto latest amendments including cost of SBR/
EDPM gaskets, Nuts, Bolts, Washers and Ductile iron
follower glands. Fittings should be with internally Ordinary
5 portland cement mortor lined and externally metallic zinc
coating/zinc rich paint with finishing layer of black bitumen
coating including transportation and excluding all statutary
duties and taxes such as GST levied by Gol and GoM in
MJ Collar/Coupling
250 mm dia 2 0 6967.00 6967.00 13934.00
MJP SSR 2021-22 I.N.2 P.N.91

inspection charges, transportation upto departmental store
unloading,stacking excluding GST levied by GOI &GOM in
6 all respct etc. complete.
100 mm dia. Sluice valve PN-1 6 Nos. 6835.00 6835.00 41010.00

%
Sr.
6 Basic Rate
No. (Rs.)
se
150 mm dia. Sluice valve PN-1 11 Nos. 10251.00 10251.00 112761.00
200 mm dia Sluice Valve PN-1 1 Nos. 18581.00 18581.00 18581.00
MJP SSR 2021-22 I.N.2 P.N.132

all types, sand, gravel and soft murum, including removing
the excavated material upto a distance of 50 metres and
lifts as below, stacking and spreading as directed, normal
7 excluding backfilling, etc. complete. (Bd-A-1/259)
MJP SSR 2021-22 I.N.1 P.N.42

Lift 0 to 1.5m
Soft Soil 11777.28 Cum 150.00 10% 165.00 1943251.20

distance of 50 M and lift as below stacking and spreading
etc. complete. (Bd-A-2/259)
Hard Murrum 10010.69 cum 170.00 10% 187.00 1871999.32

MJP SSR 2021-22 I.N.2 P.N.42

%
Sr. Basic Rate
No. (Rs.)
se
Excavation for foundation / pipe trenches in soft rock and
old cement and lime masonry foundation asphalt road by
all means including removing the excavated material upto
a distance of 50 M beyond the area and lifts as below,
stacking as directed by Engineer-in-charge, normal
MJP SSR 2021-22 I.N.5 P.N.42

16929.85 Cum 572.00 10% 629.20 10652259.13

including trimming and
levelling the bed, removing the excavated material upto a
distance of 50 metres beyond the area and lifts as below,
10
stacking as directed by Engineer-incharge, normal
dewatering, excluding backfilling, etc. complete by all
means.
Hard Rock 10354.20 Cum 1017.00 10% 1118.70 11583238.72

MJP SSR 2021-22 I.N.7 P.N.43

foundation 15cm to 20cm layers including watering and
11 compaction, etc complete. (Bd-A-10/263)
MJP SSR 2021-22 I.N.16 P.N.45

Lift 0 to 1.5m 5835.11 Cum 84.00 84.00 490149.45

%
Sr. Basic Rate
No. (Rs.)
se
Lowering laying and jointing H.D.P.E. /M.D.P.E. pipes in
proper position including all specials by Compression
fitting /electrofusion and Butt fusion jointing procedure as
per relevent IS Code complete with all materials for
jointing procedure like Electrofusion machine, Electric
heater /butt fusion welding machine with hydraulic jack,
top loading clamp etc. and all labours as directe by
engineer in charge as per IS - 7634 Part II
12 PE 100 6 Kg/sq.m
90 mm dia. 21050 Rmt 67.00 67.00 1410350.00
110 mm dia. 25764 Rmt 70.00 70.00 1803480.00
140mm dia. 4793 Rmt 107.00 107.00 512851.00
160 mm dia. 796 Rmt 116.00 116.00 92336.00
180 mm dia. 303 Rmt 116.00 116.00 35148.00
200 mm dia. 1011 Rmt 129.00 129.00 130419.00
MJP SSR 2021-22 I.N.2 P.N.115
Lowering laying and jointing with SBR ruber gaskets C.I.

S/S pipes of various classes with CI / MS specials of
following diameter in proper position, grade and alignment
as directed by Engineer-in-charge including conveyance of
material from stores to site of work, including cost of
jointing materials and rubber rings,labour, etc. complete.
13
Note : Only SBR. Rubber gasket to be used as per IS-

5382 and IS -12820
250 mm dia 1110.00 Rmt 149.00 149.00 165390.00
MJP SSR 2021-22 I.N.2 (a) P.N.70

%
Sr. Basic Rate
No. (Rs.)
se
Hydraulic testing of H.D.P.E./M.D.P.E. pipe line to
specified pressure including cost of all materials and
labour and water for testing for specified length including
cutting,placing end cap making arrangement for filling safe
water using reciprocating type pumps which should be
able to provide specified test pressure gauges and other
necessary equipments,labour,operation
charges,etc.required for testing.The rate under this item
shall also include cost of retesting,if necessary and
14 reinstating to original position.
MJP SSR 2021-22 I.N.3 P.N.116

90 mm dia. 21.05 Km 7442.00 7442.00 156654.10
110 mm dia. 25.764 Km 7442.00 7442.00 191735.69
140mm dia. 4.793 Km 12403.00 12403.00 59447.58
160 mm dia. 0.796 Km 12403.00 12403.00 9872.79
180 mm dia. 0.303 Km 12403.00 12403.00 3758.11
200 mm dia. 1.011 Km 13643.00 13643.00 13793.07

including cost of all materials and labour and water for
testing for specified length including cutting,placing end
cap making arrangement for filling safe water using
reciprocating type pumps which should be able to provide
specified test pressure gauges and other necessary
equipments, labour, operation charges, etc. required for
15
testing. The rate under this item shall also include cost of
retesting, if necessary and reinstating to original position
using water supplied by the contractor.
250 mm dia 1.11 Km 17885.00 17885.00 19852.35

MJP SSR 2021-22 I.N.12 (a) P.N.74

%
Sr. Basic Rate
No. (Rs.)
se
Lowering, laying, jointing in position following C.I.D/F
Reflex valves, Butterfly valves and Sluice valves including
16 cost of all labour jointing material including nut bolts and
giving satisfactory hydraulic testing etc complete ( Rates
for all class of valves )
100 mm dia. Sluice valve PN-1 6 No 2272.00 2272.00 13632.00
150 mm dia. Sluice valve PN-1 11 No 3570.00 3570.00 39270.00
200 mm dia Sluice Valve PN-1 1 No 3714.00 3714.00 3714.00
MJP SSR 2021-22 I.N.4 P.N.135
Providing and constructing B.B. masonry valve chamber

with 15 cm thick 1:2:4 proportion PCC bedding, excluding
Engineer-in-charge.
17 Valve Chamber with Precast steel fibre reinforced
concrete ( S.F.R.C.) frame & covers.
As above of 90x90cm internal size and depth upto 1.2 M
18 No. 17404.00 17404.00 313272.00
with S.F.R.C. frame and cover.
MJP SSR 2021-22 I.N.3(d,e) P.N.222

soft material first over pipeline and then hard material in 15
cm layers with all leads and lifts including consolidation,
18 surcharging, etc. complete.
MJP SSR 2021-22 I.N.15 P.N.45

Net volume of refilling 42539.39 Cum 84.00 84.00 3573308.67
Disposing of surplus excavated stuff at distance of 5 km or

19 as directed by engineer in charge. 697.52 Cum 149.99 149.99 104617.32

%
Sr. Basic Rate
No. (Rs.)
se

Concrete of trap/granite/quartzite/ gneiss metal for
20 foundation and bedding including dewatering, form work,
compaction, curing,finishing etc. complete.
Total Quantity of PCC for Pipe Encasing on River or Nalla 135.03 Cum 5646.00 #REF! #REF! #REF!
MJP SSR 2021-22 I.N.1(b) P.N.49
Providing, fabricating, erecting, M.S. Flanges sleep on

21 2500.00 kg 98.00 #REF! #REF! #REF!
type (all tables) of required size and thickness with both
side
MJP machined.
SSR 2021-22 I.N.7 b P.N.72
MJP SSR 2021-22 I.N.7 b P.N.72 #REF!

#REF!
#REF!
#REF!
#REF!
Distribution System ( 54.827 KM)
Measurement
Sr. E
No. No. L B D
Providing and supplying in standard lengths Polyethelene
Pipes , confirming to I.S. 4984 / 14151 / 12786 / 13488
with necessary jointing material like mechanical
connectors i.e. thread / insert joint / quick release coupler
joint / compression fitting joint or flanged joint excluding
coupler/specials, including transportation and freight
charges , inspection charges , loading / unloading
charges , conveyance to the departmental stores &
stacking the same in closed shade duly protecting from
1 sunrays & rains ,excluding GST levied by GOI & GOM in
all respect etc.complete.
HDPE P.E.-100 6Kg/cm
90 mm dia. 1 21,050 21050 RM
110 mm dia. 1 25,764 25764 RM
140mm dia. 1 4,793 4793 RM
160 mm dia. 1 796 796 RM
180 mm dia. 1 303 303 RM
200 mm dia. 1 1,011 1011 RM
53717

Sr. E
No. No. L B D
Providing & Supply of Electro Fusion Fittings in
accordance with BS EN12201:Part-3 suitable for drinking
water with in black/ blue colour manufactured from
2 compounded PE80/ PE100 virgin polymer and compatible
with PE80/PE100 pipes, in pressure rating SDR11 with
min PN12.5 rated for water application and shall be
inclusive of all cost such as testing, inspection charges,
transportation upto store, transit insurance, loading, 1 LS
Providing
unloading,D.I. pipes
stacking (push on
excluding joints
GST pressure
levied by GOIpipes of
& GOM
D.I.of followingetc.complete.
in all respect, class and Diameters confirming to the I.S.
GOM in all respect,including Third party inspection
charges of TPI Agency approved by MJP includingTransit
3 insurance, Railway Freight unloading from railway
wagon, Loading into Truck, Transportation to
departmental store, unloading ,stacking etc. completed as
directed by Engineer in charge(IS 1536/2001 for pipes
and IS 158/1969 and IS 12820/1989 or latest edition/
250 mm dia 1 1,110 1110 RM
1110

Sr. E
No. No. L B D
Providing & Supplying ISI Standard D.I. specials & fitting
with sealing rubber gasket of S.B.R. complete with Cast
iron follower gland & M.S. nut bolts coated or otherwise
protected from rusting and suitable for D.I. Pipes
4
including cost of labour, materials and transportation to
stores , loading and unloading excluding GST levied by
GOI and GOM in all respect etc. complete as per IS-
9523.
1 1250.00 Kg
Providing and supplying D.I. fittings with ISI mark
Mechanical joint confirming to tables 12 to table 31 of IS
9523/2000 upto latest amendments including cost of
SBR/ EDPM gaskets, Nuts, Bolts, Washers and Ductile
iron follower glands. Fittings should be with internally
Ordinary portland cement mortor lined and externally
5 metallic zinc coating/zinc rich paint with finishing layer of
black bitumen coating including transportation and
excluding all statutary duties and taxes such as GST
levied by Gol and GoM in all respect etc. complete.
MJ Collar/Coupling
250 mm dia 2 2 No.

6 store unloading,stacking excluding GST levied by GOI
&GOM in all respct etc. complete.

Sr.
6 E
No. No. L B D
100 mm dia. Sluice valve PN-1 6 6 Nos.
150 mm dia. Sluice valve PN-1 11 11 Nos.
200 mm dia Sluice Valve PN-1 1 1 Nos.
`
all types, sand, gravel and soft murum, including
removing the excavated material upto a distance of 50
metres and lifts as below, stacking and spreading as
directed, normal dewatering, preparing the bed for
foundation and excluding backfilling, etc. complete. (Bd-
A-1/259)
Lift 0 to 1.5m
90 mm dia. 21050 0.7 1.24 18271.4
7
110 mm dia. 25764 0.7 1.26 22723.85
140mm dia. 4793 0.75 1.29 4637.23
160 mm dia. 796 0.75 1.31 782.07
180 mm dia. 303 0.8 1.33 322.39
200 mm dia. 1011 0.8 1.35 1091.88
250 mm dia 1110 0.8 1.4 1243.2
49072.02 Cum
#REF! 21050 0.7 0.2976 4385.14

25764 0.7 0.3024 5453.72
4793 0.75 0.3096 1112.93
796 0.75 0.3144 187.7
Soft Soil 303 0.8 0.3192 77.37
1011 0.8 0.324 262.05

Sr. Soft Soil E

No. No. L B D
1110 0.8 0.336 298.37
11777.28 Cum
Excavation for foundation/pipeline trenches in hard
murum including removing the excavated material upto
a distance of 50 M and lift as below stacking and
spreading as directed by Engineer-in-charge, normal
excluding backfilling, etc. complete. (Bd-A-2/259)
#REF!
21050 0.70 0.25 3727.37
8 25764 0.70 0.26 4635.66
4793 0.75 0.26 945.99
Hard Murrum 796 0.75 0.27 159.54
303 0.80 0.27 65.77
1011 0.80 0.28 222.74
1110 0.80 0.29 253.61
10010.69 Cum

old cement and lime masonry foundation asphalt road by
all means including removing the excavated material
upto a distance of 50 M beyond the area and lifts as
9 below, stacking as directed by Engineer-in-charge,
normal dewatering, preparing the bed for foundation and

Deoni Nagar
9 Panchayat Annexure
Sr. E
No. No. L B D
#REF!
21050 0.70 0.43 6303.63
25764 0.70 0.43 7839.73
4793 0.75 0.45 1599.84
796 0.75 0.45 269.81
Soft Rock 303 0.80 0.46 111.23
1011 0.80 0.47 376.70
1110 0.80 0.48 428.90
16929.85 Cum

including trimming and
10 levelling the bed, removing the excavated material upto a
distance of 50 metres beyond the area and lifts as below,
stacking as directed by Engineer-incharge, normal
dewatering, excluding backfilling, etc. complete by all
means.
#REF!
21050 0.70 0.26 3855.27
25764 0.70 0.27 4794.73
4793 0.75 0.27 978.46
796 0.75 0.28 165.02
Hard Rock 303 0.80 0.28 68.02
1011 0.80 0.28 230.39

Sr. Hard Rock E

No. No. L B D
1110 0.80 0.30 262.32
10354.20 Cum

foundation 15cm to 20cm layers including watering and
compaction, etc complete. (Bd-A-10/263)
90 mm dia. ### 0.70 0.15 2210.25 Cum

11 110 mm dia. ### 0.70 0.15 2705.22 Cum
140mm dia. 4793.00 0.75 0.15 539.21 Cum
160 mm dia. 796.00 0.75 0.15 89.55 Cum
180 mm dia. 303.00 0.80 0.15 36.36 Cum
200 mm dia. 1011.00 0.80 0.15 121.32 Cum
250 mm dia 1110.00 0.80 0.15 133.20 Cum
Total Qty 5835.11 Cum
Lowering laying and jointing H.D.P.E. /M.D.P.E. pipes in

proper position including all specials by Compression
fitting /electrofusion and Butt fusion jointing procedure as
per relevent IS Code complete with all materials for
jointing procedure like Electrofusion machine, Electric
heater /butt fusion welding machine with hydraulic jack,
top loading clamp etc. and all labours as directe by
12 engineer in charge as per IS - 7634 Part II
90 mm dia. ### 21050 Rmt
110 mm dia. ### 25764 Rmt

12
Sr. E
No. No. L B D
140mm dia. 4793.00 4793 Rmt
160 mm dia. 796.00 796 Rmt
180 mm dia. 303.00 303 Rmt
200 mm dia. 1011.00 1011 Rmt
Lowering laying and jointing with SBR ruber gaskets C.I.

S/S pipes of various classes with CI / MS specials of
following diameter in proper position, grade and
alignment as directed by Engineer-in-charge including
conveyance of material from stores to site of work,
13 including cost of jointing materials and rubber
rings,labour, etc. complete.
Note : Only SBR. Rubber gasket to be used as per IS-
5382 and IS -12820
250 mm dia 1110 1110 Rmt
Hydraulic testing of H.D.P.E./M.D.P.E. pipe line to

specified pressure including cost of all materials and
labour and water for testing for specified length including
cutting,placing end cap making arrangement for filling
safe water using reciprocating type pumps which should
be able to provide specified test pressure gauges and
14 other necessary equipments,labour,operation
90 mm dia.
charges,etc.required for testing.The rate under this item 21.05 21.05 Km
110
shallmm dia.include cost of retesting,if necessary and
also 25.764 25.764 Km
140mm dia.to original position.
reinstating 4.793 4.793 Km
160 mm dia. 0.796 0.796 Km

14
Sr. E
No. No. L B D
180 mm dia. 0.303 0.303 Km
200 mm dia. 1.011 1.011 Km

including cost of all materials and labour and water for
testing for specified length including cutting,placing end
cap making arrangement for filling safe water using
reciprocating type pumps which should be able to provide
15 specified test pressure gauges and other necessary
equipments, labour, operation charges, etc. required for
testing. The rate under this item shall also include cost of
retesting, if necessary and reinstating to original position
using water supplied by the contractor.
250 mm dia 1 1.11 1.11 Km
Lowering, laying, jointing in position following C.I.D/F

Reflex valves, Butterfly valves and Sluice valves including
16 cost of all labour jointing material including nut bolts and
giving satisfactory hydraulic testing etc complete ( Rates
for all class of valves )
100 mm dia. Sluice valve PN-1 6 6 No.
150 mm dia. Sluice valve PN-1 11 11 No.
200 mm dia Sluice Valve PN-1 1 1 No.
MJP SSR 2021-22 I.N.4 P.N.135

Sr. E
No. No. L B D
Providing and constructing B.B. masonry valve chamber
with 15 cm thick 1:2:4 proportion PCC bedding, excluding
17 S.F.R.C. frame and cover, etc. complete as directed by
Engineer-in-charge.
Valve Chamber with Precast steel fibre reinforced
concrete ( S.F.R.C.) frame & covers.
As above of 90x90cm internal size and depth upto 1.2 M
D) with S.F.R.C. frame and cover. 18 18 No.

soft material first over pipeline and then hard material in
15 cm layers with all leads and lifts including
consolidation, surcharging, etc. complete.
Total Excavation 49072.02 Cum
Deductions:
Quantity of Murum bedding -5835.11 Cum
Pipe Volume
18 90 mm dia. 21050 0.785 0.008 -133.91 Cum
110 mm dia. 25764 0.785 0.012 -244.84 Cum
140mm dia. 4793 0.785 0.020 -73.78 Cum
160 mm dia. 796 0.785 0.026 -16 Cum
180 mm dia. 303 0.785 0.032 -7.71 Cum
200 mm dia. 1011 0.785 0.040 -31.76 Cum
250 mm dia 1110 0.785 0.063 -54.49 Cum
Encasing for road Nala and River -135.0286

Sr. E
No. No. L B D
Disposing of surplus excavated stuff at distance of 5 km

697.52 Cum
19 or as directed by engineer in charge.

Concrete of trap/granite/quartzite/ gneiss metal for
foundation and bedding including dewatering, form work,
compaction, curing,finishing etc. complete.
90 mm dia. 105.25 0.70 0.70 51.57
110 mm dia. 128.82 0.70 0.70 63.12
140mm dia. 23.97 0.75 0.75 13.48
160 mm dia. 3.98 0.75 0.75 2.24
180 mm dia. 1.52 0.80 0.80 0.97
200 mm dia. 5.06 0.80 0.80 3.24
20
250 mm dia 5.55 0.80 0.80 3.55
Deduct Pipe diameter
90 mm dia. 105.25 0.785 0.01 1.00
110 mm dia. 128.82 0.785 0.01 1.22
140mm dia. 23.97 0.785 0.02 0.37
160 mm dia. 3.98 0.785 0.03 0.08
180 mm dia. 1.52 0.785 0.03 0.04
200 mm dia. 5.06 0.785 0.04 0.16
250 mm dia 5.55 0.785 0.06 0.27

Sr. E
No. No. L B D
Total Quantity of PCC for Pipe Encasing on River or Nalla 135.03
Providing, fabricating, erecting, M.S. Flanges sleep on

21 type (all tables) of required size and thickness with both 2500.00 2500.00 Kg
side machined.

Annexure

Err:509
Err:509
Solar Power Plant (46 KWp For Raw Water & Pure Water)
Estimate
S.N. Description Qty Rate Unit Amount

Item No. 1 : Solar plant at WTP
1 Providing Installing commissoing and testing of solar pannel,
invertor (Single/3 Phase) whenever applicable, balance of
system e.g. cable switches/ circuit breakers / connections/
juntion boxs , mounting structure, earthing, lightening arrestor
and civil work including tranportation, incurance , applicable
taxes and five year O & M and etc. complete.
Note : 46 41640 Kwp 1915578.80
The above benchmark costs are inclusive of total system cost
and its installation, commissioning, transportation, insurance,
five year AMC/CMC, and applicable fees and taxes.
Head Work 30 Hp WTP 15 Hp+7.5 Hp PWPM Prop. ESR + 3
HP PWPM Other Load=-55.5*0.746/0.9=46KWA
As per MNRE OFFICE dated 18 Aug 2021

2 Item No. 2:
Construction of soalar panel room 4mx5m. 1 500000 Year 500000.00
Net Total Rs. 0.00
YIS, LLP EXECUTIVE ENGINEERMJP DIVISION, LATUR

Annexure

Err:509
Err:509
Automation for Raw Water & Pure Water
Sr Increase
Item Reference Qty Unit Rate Final Rate Amount
No. 5%
1 SUB WORK No 1 :- Simple Automation of Raw Water
2 Pump Operation
3 Item No. 1 : Ultrasonic level transmitter - Designing,
Supplying, Installing, commissioning & testing of
Ultrasonic Raddar type level transmitter CE marked with
following technical parameters at Raw
Water Pump House and Interfacing with PLC panel
including mounting arrangement.
Output-4-20 mA MJP Mech/Elect
Power supply - 24V DC ext. SSR 21-22 I.N. SA 1 Nos 61446 61446 61446
Display - 4" LED 1.1 P.N.68
Range- 0 to 20 mtrs
Accuracy - +/- 0.25% of Full Scale or better
Enclosure- IP 67
Mounting - On PLC panel
4 Item No. 2 : Pressure Transmitter - Designing,

Supplying, Installing,
commissioning & testing of pressure transmitter CE markd
with following technical parameters at Raw Water Pump
House and Interfacing with PLC panel including mounting
arrangement. MJP Mech/Elect
Output 4-20 mA SSR 21-22 I.N. SA 3 Nos 34581 34581 103743
Power supply - 24V DC ext. 1.2 P.N.68
Display - 4" LED
Accuracy - +/- 0.1 % of full scale or better
Enclosure- IP 67
(Sensor should be suitable for total pressure of the
system)

Annexure
Sr Increase
No. 5%
5 Item No. 3 : Power Analyser - Designing, Supplying,
Installing, MJP Mech/Elect
commissioning & testing of Power Analyser interfacing to SSR 21-22 I.N. SA 3 Nos 31278 31278 93834
PLC Panel with modbus communicatuion port , as per IEC 1.3 P.N.69
62053 and in the prescribed format including mounting
arrangement. (Suitable for pump capacity listed in
6 Item No. 4 : PLC Panel suitable for Wireless
communication- Designing.supplying, Installing MJP Mech/Elect
commissioning & testing of following equipments with SSR 21-22 I.N. SA 1 Nos 154619 154619 154619
satisfactory test and trial of PLC Panel control, monitoring 7.2 P.N.78
and communication system along with PLC Panel at
Central monitoring system.
7 Item No. 5 : PLC based control monitoring and
communication software - Designing, Supplying,
Installing, commissioning & testing of PLC based control
MJP Mech/Elect
monitoring and communication software as per IEC 61131
SSR 21-22 I.N. SA 1 Nos 48883 48883 48883
at Raw water Jackwell / Sump suitable for monitoring and
1.5 P.N.69
control of Raw water Pumps, Pressure Transmitters, Level
Transmitter, Flow Transmitter complete.
8 SUB WORK No 2 :- Simple Automation of Pure Water

Pumping Station
9 Pump Operation

Annexure
Sr Increase
No. 5%
10 Item No. 1 : Ultrasonic level transmitter - Designing,
Supplying, Installing, commissioning & testing of
Ultrasonic Raddar type level transmitter CE marked with
following technical parameters at Raw
Water Pump House and Interfacing with PLC panel
including mounting arrangement.
Output-4-20 mA MJP Mech/Elect
Power supply - 24V DC ext. SSR 21-22 I.N. SA 1 Nos 49399 49399 49399
Display - 4" LED 7.1P.N.78
Range- 0 to 5 mtrs
Accuracy - +/- 0.25% of Full Scale or better
Enclosure- IP 67
Mounting - On PLC panel
11 Item No. 2 : Pressure Transmitter - Designing,

Supplying, Installing,
commissioning & testing of pressure transmitter CE markd
with following technical parameters at Raw Water Pump
House and Interfacing with PLC panel including mounting
arrangement. MJP Mech/Elect
Output 4-20 mA SSR 21-22 I.N. SA 6 Nos 34581 34581 207486
Power supply - 24V DC ext. 1.2 P.N.68
Display - 4" LED
Accuracy - +/- 0.1 % of full scale or better
Enclosure- IP 67
(Sensor should be suitable for total pressure of the
system)
12 Item No. 3 : Power Analyser - Designing, Supplying,
Installing,
commissioning & testing of Power Analyser interfacing to MJP Mech/Elect
PLC Panel with modbus communicatuion port , as per IEC SSR 21-22 I.N. SA 4 Nos 31278 31278 125112
62053 and in the prescribed format including mounting 1.3 P.N.69
arrangement. (Suitable for pump capacity listed in
specifications)

Annexure
Sr Increase
No. 5%
13 Item No. 4 : PLC Panel suitable for Wireless
communication- Designing.supplying, Installing
commissioning & testing of following equipments with MJP Mech/Elect
satisfactory test and trial of PLC Panel control, monitoring SSR 21-22 I.N. SA 2 Nos 154619 154619 309238
and communication system along with PLC Panel at 7.2 P.N.78
Central monitoring system.
23 Item No. 10 : Cable 0 0

24 Item No. A : Power Cable : Supplying & erecting mains
with 2x1.5 sq.mm FRLSH copper PVC insulated wire laid PWD Ele.DSR 2021-
in provided conduit/trunking/inside pole/Bus bars or any 22, 1-3-2, Page No. 100 Mtrs 40 5.00% 42 4200
other places as per specification No: WGMA/ BW(40+5%) 5
25 Item No. B : Communication Cable : Supplying and PWD Ele.DSR

fixing cat-6 LSZH cable suitable for LAN / WAN as per 2021-22, 1-12-2, 100 Mtrs 54 5.00% 56.7 5670
specification complete(54+5%) Page No. 23
26 Item No. C : Signal Cable : Designing, Supplying,
Installing, commissioning & testing with Terminating & MJP Mech/Elect
Interfacing of 2 Pair x 1 sq.mm as per IS 694 copper SSR 21-22 I.N. SA 100 Mtrs 171 171 17100
Shielded twisted, multistranded armoured cablew on wall 1.8.1 P.N.69
in GI tray or on ground.
27 Item No. D : Signal Cable : Designing, Supplying,
commissioning & testing with Terminating & Interfacing of SSR 21-22 I.N. SA 100 Mtrs 217 217 21700
3 Pairs x1 sq.mm. as per IS 694 copper Shielded, twisted, 1.8.2 P.N.69
multi stranded armoured cable on wall in GI tray or on
ground.
28 Item No. E : Signal Cable : Designing, Supplying,
4.5 Pairs x 1.0 sq.mm as per IS 694 copper shielded, 1.8.3 P.N.70
twisted, multi stranded armoured cable on wall in GI tray
or on ground.

Annexure
Sr Increase
No. 5%
29 Item No. F : Signal Cable : Designing, Supplying,
8 Pairs x 1.0 sq.mm as per IS 694 copper shielded, 1.8.4 P.N.70
twisted, multi stranded armoured cable on wall in GI tray
30 Item
or on No. 11 : EARTHING - Providing earthing with copper
ground.
earth plate size 30 x 30 x 0.315 cm complete with all PWD Ele.DSR
materials, testing & recording the results as per 2021-22, 9-1-2 , 2 Nos 5872 5% 6165.6 12331
specification no. EA-EP(5872+5%) Page No. 160
31 Item No. 12 : Cable Trays : Providing & erecting Hot

dipped galvanized ladder type cable tray manufactured PWD Ele.DSR
from 16 swg (1.6 mm thick) GI sheet of 150 mm width & 2021-22, 7-11-1, 100 Mtrs 680 5% 714 71400
100 mm height comprising all required standard Page No. 142
accessories.(680+5%)
32 Item No. 13 : Providing, installing, testing and
commissioning of Laptop with programming software run
time version along with required cables and As per Model DTP 1 Nos 54000 54000 54000
communication devices for PLC and programming ( web
based)
Total Rs. 1429561

33 ComprehensiveO & M Operation and Maintenance
Charges of the whole water supply scheme on SCADA
and generation off daily report of water quality parameters
and electrical parameters with specific consumption in
kWh/ml . The report shall be mailed daily to the head
quarters for monitoring MJP Mech/Elect
During First year SSR 21-22 I.N. SA Free 0 0
During Second year 11 P.N.82 3% 42886.83 42886.83
During Third year 5% 71478.05 71478.05
During Fourth year 7% 100069 100069.27
During Fifth year 7% 100069 100069.27
During Sixth year 7% 100069 100069.27

Annexure
Sr Increase
No. 5%
Total 414572.69
Total Rs 0.00


#REF!
#REF!
#REF!
Main Features
Name of Town Walandi
Taluka Deoni
District Latur
Source of supply Dhanegaon barrage

Present
Intermediate
Details Stage
Stage 2039
2024
Projected Population (souls) 3721 4782
Rate of water supply ( lpcd) 55 55
Daily Domestic water demand in MLD 0.205 0.263

0.08 0.09
Daily demand with losses in MLD 0.33 0.41

25804.74 25804.74
hours )
Daily Pumping Hours 12.79 16.00
Cost of the scheme ( DSR 2021-22) in Rs. #REF!

#REF! #REF!
stage )
Cost of water per 1000 liters in Rs. #REF! #REF!
Domestic water tax per Cum in Rs. #REF! #REF!

Commercial water tax per hours per year in
#REF! #REF!
Rs.
Recurring charges per year per head in Rs. #REF! #REF!
Revenue in Rs. #REF! #REF!
Expenditure in Rs. #REF! #REF!
Surplus/ deficits in Rs. #REF! #REF!


Err:509
Err:509
Recapitulation Sheet
Sub
Work Name of Sub Work Cost in Rs.
No.
1 #REF! #REF!
2 #REF! #REF!
3 #REF! #REF!
4 #REF! #REF!
5 #REF! #REF!
6 #REF! #REF!
7 Raw Water Rising Main( 150 mm dia DI K-9 ,L= 7250 m ) #REF!
8 #REF! #REF!
9 #REF! #REF!
10 #REF! #REF!
11 #REF! #REF!
12 #REF! #REF!
13 #REF! #REF!
14 #REF! #REF!
Net Cost Excluding GST #REF!
Add for GST (12%) #REF!
Net Cost Including GST #REF!
Add Charges for ETPA (9%) #REF!
Total Gross Cost #REF!
#REF!
#REF!
#REF!
#REF!
Abstract
%
Description Qty. Lead Increas Unit Amount (Rs)
No Rate (Rs) (Rs)
e
MJP SSR 2021-22 I.N.3 P.N.71

150 mm dia. DI - K-9 3000.00 1674.00 1674.00 RM 5022000

9523.
2
%
No Rate (Rs) (Rs)
e
80to 300mm dia 2262.16 111.00 111.00 Kg 251100
MJP SSR 2021-22 I.N.10(i) P.N.73

complete.
MJP SSR 2021-22 I.N.2a P.N.132

Providing and fixing in position and jointing high

performance C. I. Air valves for water combination
type ( Kinetic air valve along with automatic air
valves ) double ball, double orifice with stainless
steel ball, tamper proof air vents rolling seal
mechanism for air release and anti vacuum
application designed for 16 Kg. Per sq. cm.
4 working pressure and tested for 20 for kg per sq.
cm. pressure. ( Rate to include cost of gaskets,
bolt, nut and any other material required for
jointing and its transportation etc. excluding GST
levied by GOI & GOM in all respect.
MJP SSR 2021-22 I.N.22 P.N.143

50 mm dia 6.00 13243.00 13243.00 Nos. 79458
%
No Rate (Rs) (Rs)
e
Soft Strata
MJP SSR 2021-22 I.N.1 P.N.42
Lift 0 to 1.5 m #REF! 150.00 10.00% 165.00 Cum #REF!

hards Murum
MJP SSR 2021-22 I.N.2 P.N.42

Soft Rock #REF! 572.00 10.00% 629.20 Cum #REF!

7
%
No Rate (Rs) (Rs)
e
Lift 0 to 1.5m
MJP SSR 2021-22 I.N.5 P.N.42

Hard Rock
MJP SSR 2021-22 I.N.6 P.N.43

(Bd-A-10/263)
MJP SSR 2021-22 I.N.16 P.N.45
200 mm Dia. 337.50 84.00 0.00% 84.00 Cum 28350

complete.
10
%
No Rate (Rs) (Rs)
e
MJP SSR 2021-22 I.N.2(a-vi) P.N.70
200 MM Dia. Without rubber rings 3000.00 113.00 113.00 RM 339000

by the contractor.
MJP SSR 2021-22 I.N.12 P.N.74

150 mm dia. DI - K-9 3.00 12647.00 12647.00 Km 37941

of valves )
MJP SSR 2021-22 I.N.4 P.N.134
150 mm diameter sluice valve PN-1 2.00 3714.00 3714.00 No 7428
100 mm diameter (scour valve) PN-1 2.00 3570.00 3570.00 No 7140
%
No Rate (Rs) (Rs)
e
charge.
13 As above of 90x90 cm internal size and depth
upto 1.2 M with S.F.R.C. frame and cover. 2.00 17404.00 17404.00 Nos 34808
As above of 1.2 x 1.2 M internal size and depth

upto 1.2 M with S.F.R.C. frame and cover of size 2.00 21532.00 21532.00 Nos 43064
540 mm dia fixed in R.C.C. Slab
MJP SSR 2021-22 I.N.3 (D,E) P.N.222

hard material in 15 cm layers with all leads and #REF! 84.00 84.00 Cum #REF!
14
complete.
MJP SSR 2021-22 I.N.15 P.N.45

15
Total Quantity of RCC 19.20 6653.00 #REF! #REF! Cum #REF!
MJP SSR 2021-22 I.N.2(b) P.N.49
%
No Rate (Rs) (Rs)
e
Foundation on murrum and hard strata 200 to 400

mm dia pipeline 6.00 6535.00 6535.00 No 39210
MJP SSR 2021-22 I.N.17(a-ii) P.N.140
Provision for Permission to lay pipe line

Along/across the NH Highway & state High way
( From Permission from P.W.D. Dept)
17 Laying Parallel MDR 6600.00 275.00 275.00 Rmt 1815000
Crossing MDR
Tar Road 0.00 5500.00 5500.00 Rmt 0
Shoulder 0.00 1150.00 1150.00 Rmt 0

18 1) Chair Type 1 (height=1m) 10.00 #REF! #REF! Rmt #REF!
1) Chair Type 2 (height=3m) 45.00 #REF! #REF! Rmt #REF!
1) Chair Type 3 (height=6m) 45.00 #REF! #REF! Rmt #REF!
%
No Rate (Rs) (Rs)
e
Total Net Cost #REF!

Err:509
Err:509
Measurement
Measurements
No. L B D
Rubber Gasskets.
MJP SSR 2021-22 I.N.3 P.N.71

150 mm dia. DI - K-9 1 3000 3000.00 RM
MJP SSR 2021-22 I.N.10(i) P.N.73 1 2262.16 Kg

Measurements
No. L B D
3
MJP SSR 2021-22 I.N.2a P.N.132
Providing and fixing in position and jointing high performance

C. I. Air valves for water combination type ( Kinetic air valve
along with automatic air valves ) double ball, double orifice
with stainless steel ball, tamper proof air vents rolling seal
mechanism for air release and anti vacuum application
designed for 16 Kg. Per sq. cm. working pressure and tested
4 for 20 for kg per sq. cm. pressure. ( Rate to include cost of
gaskets, bolt, nut and any other material required for jointing
and its transportation etc. excluding GST levied by GOI &
GOM in all respect.
MJP SSR 2021-22 I.N.22 P.N.143


types, sand, gravel and soft murum, including removing
the excavated material upto a distance of 50 metres and lifts
as below, stacking and spreading as directed, normal
5 Measurements
No. L B D
MJP SSR 2021-22 I.N.1 P.N.42
Lift 0 to 1.5m
Soft Soil and Soft Murum Strata 1 3000 0.75 #REF! #REF! Cum

2/259)
MJP SSR 2021-22 I.N.2 P.N.42
Lift 0 to 1.5m
hards Murum 1 3000 0.75 #REF! #REF! Cum

old cement and lime masonry foundation asphalt road by all
Lift 0 to 1.5m
Soft Rock 1 3000 0.75 #REF! #REF! Cum
Measurements
No. L B D
MJP SSR 2021-22 I.N.6 P.N.43

Lift 0 to 1.5m
Hard Rock 1 3000 0.75 #REF! #REF! Cum

MJP SSR 2021-22 I.N.16 P.N.45

200 mm Dia. 1 3000 0.75 0.15 337.50 Cum
10
and IS -12820
MJP SSR 2021-22 I.N.2(a-vi) P.N.70
Measurements
No. L B D

contractor.
MJP SSR 2021-22 I.N.12 P.N.74

150 mm dia. DI - K-9 3 3.00 Km

12 of valves )
MJP SSR 2021-22 I.N.4 P.N.134

Engineer-in-charge.
13 S.F.R.C. frame and cover. 2 2.00 No
As above of 1.2 x 1.2 M internal size and depth upto 1.2 M

with S.F.R.C. frame and cover of size 540 mm dia fixed in 2 2.00 No
R.C.C. Slab
13
Measurements
No. L B D
MJP SSR 2021-22 I.N.3 (D,E) P.N.222

Total excavation #REF!
14
Deductions:
Pipe Volume 1 3000 0.785 0.0225 -53.01
Net volume of refilling #REF! Cum
MJP SSR 2021-22 I.N.15 P.N.45
15 charge
Total Quantity of RCC

MJP SSR 2021-22 I.N.2(b) P.N.49 19.20 Cum

Foundation on murrum and hard strata 200 to 300 mm dia pipe 6 6.00 No
MJP SSR 2021-22 I.N.17(a-ii) P.N.140
Measurements
No. L B D
Provision for Permission to lay pipe line Along/across the NH

Highway & state High way ( From Permission from P.W.D.
Dept)
Laying Parallel MDR 6600 6600 Rmt
17
Crossing MDR
Tar Road 0 0 Rmt
Shoulder 0 0 Rmt
18 Providing and constructing RCC chairs for supprting the DI

pipeline.
Ghansawangi Nagar Panchayat Cost Estimates
#REF!
#REF!
Thurst Block Details
Units Inputs
mm 1 Internal Diameter of pipe 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00 200.00
mm 2 Thickness of pipe 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30
External Diameter of
mm 3 212.60 212.60 212.60 212.60 212.60 212.60 212.60 212.60 212.60 212.60 212.60 212.60 212.60 212.60 212.60
pipe
m 4 Length of Pipeline 6570 6570 6570 6570 6570 6570 6570 6570 6570 6570 6570 6570 6570 6570 6570
m 5 HGL at Source #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
m/km 6 Rate of friction #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
m 7 Ch 60.00 125.42 358.52 526.69 995.57 1046.35 1274.48 1429.74 1496.43 1749.09 3917.77 3974.63 5260.05 5865.95 6450.96
degree 8 Angular 45.00 11.25 90.00 90.00 45.00 45.00 90.00 22.50 22.50 22.50 45.00 90.00 90.00 11.25 45.00
m 9 GL 453.49 453.76 456.12 459.61 457.71 458.26 457.59 457.41 457.70 459.21 467.61 466.68 468.85 457.79 480.39
m 10 Width 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
m 11 Height 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9
m 12 HGL at Deviation #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
m 13 Pressure at Deviation #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
m 14 Water hammer 91.76 91.76 91.76 91.76 91.76 91.76 91.76 91.76 91.76 91.76 91.76 91.76 91.76 91.76 91.76
kg/
15 Total internal Pressure #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
sqcm Co-efficient of friction
16 between block & strata 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40
'µ'
17 Factor of safety against 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50
sliding
18 Factor of safety against 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40
Overturning
Safe bearing capacity of
T/Sqm 19 soil 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00
degree 20 Angle of internal friction 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00
kg/cum 21 Density of Soil 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00
Density of Concrete in
kg/cum 22 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00
kg / cum
kg/cum 23 Density of pipe material 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27
24 Depth of cutting 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60
m 25 Minimum Cover of earth 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70
Lever arm for horizontal
m 26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.26
thrust from base
YIS, LLP. Nagar Panchayat Engineer GNP Chief Officer GNP

Horizontal Thurst
27
Calculations
Cross sectional area of
sqcm 28 314.16 314.16 314.16 314.16 314.16 314.16 314.16 314.16 314.16 314.16 314.16 314.16 314.16 314.16 314.16
pipe
29 sin(angle of deviation/2) 0.38 0.10 0.71 0.71 0.38 0.38 0.71 0.20 0.20 0.20 0.38 0.71 0.71 0.10 0.38
2 x P x Area of
Ton 30 pipe(internal dia.) x Sin #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
(0/2)
Weight per meter

Calculations
Wieght of Water in pipe
Kg/m 31 31.42 31.42 31.42 31.42 31.42 31.42 31.42 31.42 31.42 31.42 31.42 31.42 31.42 31.42 31.42
per meter
Weight of pipe material
Kg/m 32 37.31 37.31 37.31 37.31 37.31 37.31 37.31 37.31 37.31 37.31 37.31 37.31 37.31 37.31 37.31
per meter
Wieght of concrete per
Kg/m 33 2074.80 2074.80 2074.80 2074.80 2074.80 2074.80 2074.80 2074.80 2074.80 2074.80 2074.80 2074.80 2074.80 2074.80 2074.80
meter
Total weight of block
Ton/m 34 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14
per meter
Calculation of Net
Passive Resistance of
soil
Coefficient for net
35 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42
passive resistance
Net passive resistance
Ton/m 36 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54
of Soil
Check for bearing

capacity
Ton/
37 Base Pressure 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14 2.14
sqm
38 Suitability SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE
Check for Stability

against overturning
39 Thurst Per meter 8.50 8.50 8.50 8.50 8.50 8.50 8.50 8.50 8.50 8.50 8.50 8.50 8.50 8.50 8.50
Length of block required
40 for Stability against #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
overturning
41 Say #REF! #REF! #REF! 0.24 0.49 0.45 0.24 0.50 0.45 0.22 0.45 0.22 0.45 0.45 0.22
Final Results

m 46 Width of Block 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
m 47 Height of Block 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90
m 48 Length of Block #REF! #REF! #REF! 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
49 Grade of Concrete M-20 M-20 M-20 M-20 M-20 M-20 M-20 M-20 M-20 M-20 M-20 M-20 M-20 M-20 M-20
50 #REF! #REF! #REF! 0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.86
Provide 10 mm bars at
51 200 c/c which is more
than 5 kg/sq.m.

Bodwad Nagar Panchayat Cost Estimates
Thurst Block Det

Inputs
mm 1 Internal Diameter of pipe 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00
mm 2 Thickness of pipe 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20
mm 3 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00
pipe
m 4 Length of Pipeline 12093 12093 12093 12093 12093 12093 12093 12093 12093 12093 12093 12093 12093 12093
m 5 HGL at Source 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26
m/km 6 Rate of friction 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41
m 7 Ch 164.59 193.41 245.00 325.34 365.20 440.90 558.39 736.00 960.00 1110.00 1285.16 3089.18 3251.58 3376.00
degree 8 Angular 90.00 22.50 22.50 45.00 45.00 45.00 22.50 22.50 45.00 22.50 11.25 22.50 22.50 11.25
m 9 GL 371.42 371.51 373.30 375.18 375.06 371.63 369.72 372.18 371.49 374.22 374.42 371.06 370.37 369.82
m 10 Width 1.6 1.6 1.6 1.6 1.6 1.6 1.6 1.6 1.6 1.6 1.9 1.6 1.6 1.6
m 11 Height 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 1 0.9 0.9 0.9
m 12 HGL at Deviation 422.70 422.60 422.42 422.15 422.01 421.76 421.36 420.75 419.99 419.47 418.88 412.73 412.17 411.75
m 13 Pressure at Deviation 51.28 51.09 49.12 46.97 46.95 50.13 51.64 48.57 48.50 45.25 44.46 41.67 41.80 41.93
m 14 Water hammer 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63
kg/
15 Total internal Pressure 15.99 15.97 15.78 15.56 15.56 15.88 16.03 15.72 15.71 15.39 15.31 15.03 15.04 15.06
16 between block & strata 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40
Factor
'µ' of safety against
17 sliding 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50
Factor of safety against
18 Overturning 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40
T/Sqm 19 soil 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00
degree 20 Angle of internal friction 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00
kg/cum 21 Density of Soil 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00
kg/cum 22 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00
kg / cum
kg/cum 23 Density of pipe material 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27
24 Depth of cutting 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60
m 25 Minimum Cover of earth 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.60 0.70 0.70 0.70
m 26 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31
thrust from base
YIS, LLP. Engineer BNP Chief Officer BNP

Horizontal Thurst
27
Calculations
sqcm 28 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86
pipe
29 sin(angle of deviation/2) 0.71 0.20 0.20 0.38 0.38 0.38 0.20 0.20 0.38 0.20 0.10 0.20 0.20 0.10
2 x P x Area of
Ton 30 pipe(internal dia.) x Sin 16.05 4.52 4.46 8.36 8.36 8.53 4.53 4.44 8.44 4.35 2.16 4.25 4.25 2.13
(0/2)
Weight per meter

Calculations
Kg/m 31 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69
per meter
Kg/m 32 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50
per meter
Kg/m 33 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 4359.67 3255.67 3255.67 3255.67
meter
Ton/m 34 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 4.49 3.39 3.39 3.39
per meter
Calculation of Net
soil
Coefficient for net
35 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42
passive resistance
Ton/m 36 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.27 4.54 4.54 4.54
of Soil
Check for bearing

capacity
Ton/
37 Base Pressure 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 4.49 3.39 3.39 3.39
sqm
38 Suitability SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE SAFE
Check for Stability

against overturning
39 Thurst Per meter 7.56 7.56 7.56 7.56 7.56 7.56 7.56 7.56 7.56 7.56 8.59 7.56 7.56 7.56
40 for Stability against 2.97 0.84 0.83 1.55 1.55 1.58 0.84 0.82 1.56 0.81 0.35 0.79 0.79 0.39
overturning
41 Say 3.00 0.90 0.90 1.60 1.60 1.60 0.90 0.90 1.60 0.90 0.40 0.80 0.80 0.40
Check for Sliding

Ton 42 Net Horizantal force 2.43 0.43 0.37 1.09 1.09 1.26 0.44 0.36 1.17 0.26 0.46 0.62 0.62 0.31
43 say 2.43 0.43 0.37 1.09 1.09 1.26 0.44 0.36 1.17 0.26 0.46 0.62 0.62 0.31
44 Actual factor of safety 1.68 2.85 3.27 1.99 1.99 1.72 2.75 3.42 1.85 4.63 1.57 1.76 1.75 1.74

Final Results
m 46 Width of Block 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.90 1.60 1.60 1.60
m 47 Height of Block 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 1.00 0.90 0.90 0.90
m 48 Length of Block 3.00 0.90 0.90 1.60 1.60 1.60 0.90 0.90 1.60 0.90 0.40 0.80 0.80 0.40
49 Grade of Concrete M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15
50 4.07 1.22 1.22 2.17 2.17 2.17 1.22 1.22 2.17 1.22 0.73 1.09 1.09 0.54
than 5 kg/sq.m.

Thurst Block Details Thurst Block Det

Inputs
mm 1 Internal Diameter of pipe 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00
mm 2 Thickness of pipe 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20 7.20
mm 3 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00 326.00
pipe
m 4 Length of Pipeline 12093 12093 12093 12093 12093 12093 12093 12093 12093 12093 12093 12093 12093 12093
m 5 HGL at Source 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26 423.26
m/km 6 Rate of friction 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41
m 7 Ch 3484.00 3668.10 3727.54 3823.00 3953.71 5902.27 6494.76 696.12 7137.45 7260.00 7334.10 7560.00 8050.00 8400.00
degree 8 Angular 22.50 22.50 45.00 22.50 45.00 11.25 11.25 22.50 22.50 22.50 22.50 22.50 11.25 11.25
m 9 GL 371.26 375.79 375.89 376.30 375.04 375.25 374.42 373.95 373.42 373.21 372.05 374.76 372.43 375.54
m 10 Width 1.6 1.6 1.6 1.6 1.6 1.6 1.6 1.6 1.6 1.6 1.6 1.6 1.6 1.8
m 11 Height 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.95
m 12 HGL at Deviation 411.38 410.75 410.55 410.22 409.78 403.13 401.11 420.89 398.92 398.50 398.25 397.48 395.81 394.62
m 13 Pressure at Deviation 40.12 34.96 34.66 33.92 34.74 27.88 26.69 46.94 25.50 25.29 26.20 22.72 23.38 19.08
m 14 Water hammer 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63 108.63
kg/
15 Total internal Pressure 14.87 14.36 14.33 14.26 14.34 13.65 13.53 15.56 13.41 13.39 13.48 13.14 13.20 12.77
16 between block & strata 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40 0.40
Factor
17 sliding 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50
18 Overturning 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40
T/Sqm 19 soil 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00
degree 20 Angle of internal friction 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00 35.00
kg/cum 21 Density of Soil 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00 1600.00
kg/cum 22 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00 2400.00
kg / cum
kg/cum 23 Density of pipe material 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27 9138.27
24 Depth of cutting 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60
m 25 Minimum Cover of earth 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.65
m 26 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31 0.31
thrust from base

Horizontal Thurst
27
Calculations
sqcm 28 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86 706.86
pipe
29 sin(angle of deviation/2) 0.20 0.20 0.38 0.20 0.38 0.10 0.10 0.20 0.20 0.20 0.20 0.20 0.10 0.10
2 x P x Area of
Ton 30 pipe(internal dia.) x Sin 4.21 4.06 7.70 4.03 7.70 1.93 1.91 4.40 3.79 3.79 3.81 3.71 1.87 1.81
(0/2)
Weight per meter

Calculations
Kg/m 31 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69 70.69
per meter
Kg/m 32 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50 63.50
per meter
Kg/m 33 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 3255.67 3903.67
meter
Ton/m 34 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 4.04
per meter
Calculation of Net
soil
Coefficient for net
35 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42 3.42
passive resistance
Ton/m 36 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.40
of Soil
Check for bearing

capacity
Ton/
37 Base Pressure 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 3.39 4.04
sqm
Check for Stability

against overturning
39 Thurst Per meter 7.56 7.56 7.56 7.56 7.56 7.56 7.56 7.56 7.56 7.56 7.56 7.56 7.56 8.12
40 for Stability against 0.78 0.75 1.43 0.75 1.43 0.36 0.35 0.81 0.70 0.70 0.71 0.69 0.35 0.31
overturning
41 Say 0.80 0.80 1.50 0.80 1.50 0.40 0.40 0.90 0.80 0.80 0.80 0.70 0.40 0.40
Check for Sliding

Ton 42 Net Horizantal force 0.57 0.43 0.89 0.40 0.89 0.11 0.10 0.31 0.16 0.15 0.18 0.53 0.05 0.04
43 say 0.57 0.43 0.89 0.40 0.89 0.11 0.10 0.31 0.16 0.15 0.18 0.53 0.05 0.04
44 Actual factor of safety 1.90 2.54 2.30 2.73 2.29 4.79 5.63 3.92 6.82 7.08 6.07 1.78 10.95 14.88

Final Results
m 46 Width of Block 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.80
m 47 Height of Block 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.95
m 48 Length of Block 0.80 0.80 1.50 0.80 1.50 0.40 0.40 0.90 0.80 0.80 0.80 0.70 0.40 0.40
49 Grade of Concrete M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15 M-15
50 1.09 1.09 2.03 1.09 2.03 0.54 0.54 1.22 1.09 1.09 1.09 0.95 0.54 0.65
than 5 kg/sq.m.

Inputs
mm 1 Internal Diameter of pipe 300.00 300.00 300.00 300.00 300.00
mm 2 Thickness of pipe 7.20 7.20 7.20 7.20 7.20
mm 3 326.00 326.00 326.00 326.00 326.00
pipe
m 4 Length of Pipeline 12093 12093 12093 12093 12093
m 5 HGL at Source 423.26 423.26 423.26 423.26 423.26
m/km 6 Rate of friction 3.41 3.41 3.41 3.41 3.41
m 7 Ch ### ### ### ### ###
degree 8 Angular 22.50 22.50 11.25 90.00 90.00
m 9 GL 374.67 373.66 374.23 381.40 374.24
m 10 Width 1.6 1.6 2.1 1.6 1.6
m 11 Height 0.9 0.9 0.9 0.9 0.9
m 12 HGL at Deviation 387.83 387.61 386.44 384.69 382.24
m 13 Pressure at Deviation 13.16 13.95 12.21 3.29 8.00
m 14 Water hammer 108.63 108.63 108.63 108.63 108.63
kg/
15 Total internal Pressure 12.18 12.26 12.08 11.19 11.66
16 between block & strata 0.40 0.40 0.40 0.40 0.40
Factor
17 sliding 1.50 1.50 1.50 1.50 1.50
18 Overturning 1.40 1.40 1.40 1.40 1.40
T/Sqm 19 soil 15.00 15.00 15.00 15.00 15.00
degree 20 Angle of internal friction 35.00 35.00 35.00 35.00 35.00
kg/cum 21 Density of Soil 1600.00 1600.00 1600.00 1600.00 1600.00
kg/cum 22 2400.00 2400.00 2400.00 2400.00 2400.00
kg / cum
kg/cum 23 Density of pipe material 9138.27 9138.27 9138.27 9138.27 9138.27
24 Depth of cutting 1.60 1.60 1.60 1.60 1.60
m 25 Minimum Cover of earth 0.70 0.70 0.70 0.70 0.70
m 26 0.31 0.31 0.31 0.31 0.31
thrust from base

Horizontal Thurst
27
Calculations
sqcm 28 706.86 706.86 706.86 706.86 706.86
pipe
29 sin(angle of deviation/2) 0.20 0.20 0.10 0.71 0.71
2 x P x Area of
Ton 30 pipe(internal dia.) x Sin 3.44 3.47 1.71 11.23 11.71
(0/2)
Weight per meter

Calculations
Kg/m 31 70.69 70.69 70.69 70.69 70.69
per meter
Kg/m 32 63.50 63.50 63.50 63.50 63.50
per meter
Kg/m 33 3255.67 3255.67 4335.67 3255.67 3255.67
meter
Ton/m 34 3.39 3.39 4.47 3.39 3.39
per meter
Calculation of Net
soil
Coefficient for net
35 3.42 3.42 3.42 3.42 3.42
passive resistance
Ton/m 36 4.54 4.54 4.54 4.54 4.54
of Soil
Check for bearing

capacity
Ton/
37 Base Pressure 3.39 3.39 4.47 3.39 3.39
sqm
38 Suitability SAFE SAFE SAFE SAFE SAFE
Check for Stability

against overturning
39 Thurst Per meter 7.56 7.56 8.08 7.56 7.56
40 for Stability against 0.64 0.64 0.30 2.08 2.17
overturning
41 Say 0.70 0.70 0.30 2.10 2.20
Check for Sliding

Ton 42 Net Horizantal force 0.26 0.29 0.35 1.70 1.71
43 say 0.26 0.29 0.35 1.70 1.71
44 Actual factor of safety 3.59 3.31 1.55 1.68 1.74

45 Suitability SAFE SAFE SAFE SAFE SAFE
Final Results
m 46 Width of Block 1.60 1.60 2.10 1.60 1.60
m 47 Height of Block 0.90 0.90 0.90 0.90 0.90
m 48 Length of Block 0.70 0.70 0.30 2.10 2.20
49 Grade of Concrete M-15 M-15 M-15 M-15 M-15
50 0.95 0.95 0.54 2.85 2.98
than 5 kg/sq.m.

#REF!
#REF!
Rate analysis for Item No.3 :
Isolating Panel Board in Sub Station TO JW
Quantity Particular Rate Unit Amount
1 2 3 4 5
Item No.3 : Panel board 150 X 2 PUMP
Providing, Erecting, commissioning and
testing cubical L. T. Panel board comprising
and suitable for as per detailed
specification attached. PWD CSR 2020-21
& MJP E/M CSR 2020-21
I) G.I. sheet 1.6mm (16 gauge) to be used

for fabrication of boxes panel boards etc.
including cutting, bending, drilling, welding,
rivetting etc. and painting with one coat of
red lead paint and 2 coats of enamel paint.
(6-1-2 B&C Elect. CSR2020-21)
8 Sqm 2296.81 Sqm 18374.50

1746 1.1319 390 2296.81
II)Supplying and erecting Iron, sheet metal
work consisting of CRCA Sheets, Various
sections of iron, Plates, Chequered Plates,
Rods, Bars, MS pipes, etc. for panel board
or any other purposes complete with
bending, cutting,drilling and welding
complete erected at the position with
necessary materials duly painted with one
coat of red oxide and two coats of enamel
paint to match the switchgears or as per
directions by the authority (6-1-19 B&C
Elect. CSR2020-21)
40 Kg 142.34 Kg 5693.57
105 1.1319 27 142.34
III) Supplying and erecting bus bar chamber
triple pole with neutral with four aluminium
bars, 500V 800A complete as per
specification no. CP-BB (6-2-6, B&C Elect.
CSR 20-21)
1 Mtr 7039.131 Rmt 7039.13
5915 1.1319 697 7039.13
IV) Supplying and erecting air circuit

breaker manually operated non-drawout
type of 800A rated at 50º C without
deration, 500V, 3 pole with having short
circuit rating 50 kA (Ics=Icu=Icw for 1s),
standard accessories and thermal magnetic
release on provided iron frame as per
specification no. SW-SWR/ACB (5-8-2 &
foot Note p no.105 B&C Elect. CSR 20-21)
1 Nos. 63505.00 Each 63505.00
58602 1.1319 1660 63505.00
VII) Supplying & erecting LED type

indicating pilot lamp with LED colours Red /
Yellow / Green, 230 / 250V on provided box
/ panel with necessary material, wiring &
connections etc (6-5-7 B&C Elect. CSR)
3 Nos. 248.78 Each 746.35

186 1.1319 45 248.78

XII)Pannel wiring foot
1 job 5000 job 5000.00

XIII) Supplying and fixing PVC Synthetic
lastomer electrically insulating mat with
class A nsulation conforming to IS:15652 –
2006 & CPRI tested having 2 mm thickness
upto 3.3 kV (10-2-28 B&C Elect. CSR 2020-
21)
2 Sqm 4576.10 Sqm 9152.20

3876 1.1319 426 4576.10
TOTAL 109510.76

#REF!
#REF!
Rate Analysis for Sludge Pump at
Jackwell
Sr No Description Unit Rate

1 Supplying Sludge pump for
below mentioned Head &
Discharge for the year 2019-20
Each 53600.00
2 Erection Charges as per MJP
DSR 2019-20, PM 10-1
Each 4279.00
Total Rs. 57879.00
YIS, LLP President Pahur

#REF!
#REF!
Pumping Machinery for Recirculation Sump at WTP
Estimate
Description Qty. Rate Unit Amount
2 3 4 5 6
Item No- 1. SUBMERSIBL MONOBLOCK PUMPS
Submersible monoblock Pump set (with Bronze / Stainless
steel(CF8M) Impeller) Horizontal / Vertical - up to 3 stages
(Motor with water lubricated bearing to accept entire
hydraulic thrust). With TCTC Mechanical seal.
Duty head 12 m
HP - 3HP x 2 No
As per Design
MJP SSR E/M 21-22 I.N. PM 1-5-1 P.N 3 2 27687.00 Nos 55374.00
B)Mud Pump
C.S.R. for Sewage pump set is not prepared due to wide
variation in rates per H.P. as per duty conditions, speed,
length of transmission shaft, type etc. The rates required
shall be worked out on the basis of quotations / offers from
manufacturers / authorised distributors in each individual
3 HP Head-8 m. Discharge - 2.1 LPS 2 16370.00 Nos 32740.00

As per Quotation
Item No- 2 GI Pipe

Providing erecting and testing G.I. pipe of B class and
dia.excluding GST levied by GOI and GOM in all respect
including inspection charges, transportation to stores, etc. 10 669.00 m 6690.00
complete as per IS-1239/2004.
80mm dia
50 mm Dia 30 402.00 m 12060.00

MJP SSR 2021-22, I.N 1b&2b P.N.82&83
Item No.:-3
Sluice Valves - PN - 1.0
all respect etc. complete. P.N 1
Dia= 80mm 4 6870.00 nos 27480.00

Dia 100 mm 2 9107.00 nos 18214.00
MJP SSR 2021-22, I.N 2a & 4 P.N.132&135


Item No.4 :-
CIDF REFLUX VALVE 80 MM DIA PN-1.0
Providing erecting testing & commissioning ISI mark CI D/F
Reflux valve (non-return valves) of following dia including all
taxes (central&local) railway freight, inspection charges,
unloading from railway wagon, loading into truck,
transportation upto departmental stores/ site, unloading,
stacking etc complete as per detailed specifications. without
byepass Arrangement P.N 1
80 mm Dia (4092+1738) 4 5830.00 Nos 23320.00

Dia 100 mm (5713+2272) 2 7985.00 Nos 15970.00
MJP SSR 2021-22, I.N 1a & 4 P.N.131&135
Item No-5: Kinetic Air Valve- Providing and supplying

Kinetic Double Orifice type Air Valves confirming to IS 14845
as per MJP’s standard specifications combined with screw
down isolating valve, small orifice elastic ball resting on a
gun metal orifice nipple, large orifice vulcanite ball seating
on moulded seat ring, inlet face and drilled, including
insurance, third party inspection charges, loading, unloading,
transportation upto departmental stores, excluding GST
levied by GOI & GOM in all respectetc. complete (9064+330)
Dia=40mm (Each for recirculation) 1 9394.00 Nos 9394.00

MJP SSR 2021-22, I.N 8a&c P.N.137&138
Item No :-6 M.S.PIPES & SPECIALS

Providing lowering,laying jointing and testing M.S.Pipes &
Specials as per standard specifications and approved size &
layout of pumping machinery
MJP SSR 2021-22, I.N 7d P.N.72 100 95.00 kg 9500.00
Item No.:-7 M.S.FLANGES

Providing favricating erecting M.S.flanges sleepon type of
required size and thickness with both side machined as per
detailed specification and approved layout of pumping
machinery & size mentioned by the department. (weight of
Flanges 15 kg Each *10 Nos=150kg)
MJP SSR E/M 21-22 I.N. PW 10-1 P.N 13 20 141.00 kg 2820.00
Item No.8:- PRESSURE GAUGES

Providing erecting and testing Glyscerine filled pressure
gauge Bourdon's type of 150 mm dia as per IS 3624: 1987
with brass cock,syphon tube etc.as per standerd.
Specification.
MJP SSR E/M 21-22 I.N. PM 11-2 P.N 8
4 988.00 Nos 3952.00
Item.No.:-9
CONCRETE FOUNDATION
Making cement concrete foundation in 1:2:4 cement
concrete with foundation bolts and nuts complete. (cost of
wooden box is included) (for pumps).
PWD CSR 2020-21 Item no 16-3-5/Page no 244 4 4864.60 cum 19458.00


Item No.:- 10A- Lifting Arrangement
Chain Pulley Block - Providing, erecting triple spur gear
type Chain Pulley Block suitable for capacity as below with 6
m lift complete with load chain and hand chain suitable for
above lift, tested to 50% over load as per IS 3832 carrying
ISI mark.
1 tonne Capacity 1 11830.00 Job 11830.00
MJP SSR E/M 21-22 I.N. LF 1-1 P.N 14
Item No.:- 10B Travelling Trolly : Providing, erecting

Travelling Trolley of capacity as below with 6 m lift, tested to
50% over load. 1 Tonne Capacity
MJP SSR E/M 21-22 I.N. LF 2-1 P.N 14 1 9287.00 Nos 9287.00
Item No.:- 11-Fabrication Work

M S fabrication for lifing arrangement, for covering pump
opening,Base frame of pump sets like RSJ, Channal, angle
etc comp. (attached drawing for lifting)
MJP SSR 2021-22, I.N 4 P.N.47 300 70.02 Kg 21005.00
Item No. 12 L.T.Panel for 10 HP & 3 HP

Providing erecting, Commissioning & giving satisfactory test
and trial of L.T.Panel comprising of specified Breakers, Bus
bar,switches, indicating instruments etc as per specification.
As Per attached Panel rate analysis 1 70354.00 No. 70354.00
Item No.13 :- CABLE

A)Providing,lowering,laying, jointing,Commissioning &Giving
test and trial of XLPE insulated, armoured cable,ISI Marked
with stranded or solid conductor as per detailed
specification.
B)Aluminium conductor 4 Core, XLPE / PVC insulated &
armoured cable Supplying and erecting, XLPE / PVC
insulated, armoured cable 1100 V grade with ISI mark Four
core, solid / stranded aluminium conductor with 6 mm thick
25 mm width M.S. spacer with G.I. Earth wire 6 sq mm,
complete erected on wall / on pole with 25 X 3 mm M.S.
clamps or in provided trench in an approved manner.
4 Core 16 Sq.mm 40 187.00 m 7480.00

MJP SSR 2021-22, I.N CB 6-4 P.N.35
C)Supplying and erecting flat flexible 3 core 2.5 sq mm PVC

sheathed submersible type copper cable suitably clamped at
fixed intervals with column pipe assembly complete
For 3 HP & 3 HP pump
PWD CSR for 2020-21 I.N 12-4-10 50 243.00 m 12150.00
Item No.14:- EARTHING

Providing earthing with galvanized iron earth plate size 60 x
60 x 0.6 cm complete with all materials, testing & recording
the results as per specification no. EA-EP
PWD Ele CSR 2020-21 Item No.9-1-1 pg. 161 4 4262.44 No. 17050.00


Item No.15 :- G. I. EARTHING STRIPS
Supplying and erecting GI strip of required size used for
earthing on wall and/or any other purpose with necessary GI
clamps fixed on wall painted with bituminous paint in an
approved manner with joints required. As per specification
no EA-EP..
PWD Ele.CSR 2020-21 I.No.9-2-3 P.No.161 20 209.83 Kg 4197.00

#REF!
#REF!
Rate analysis for Pure Water Pumping Machinery
Panel for 03 HP 4 No
1 2 3 4 5
Item No.1 : Panel board
Providing, Erecting, commissioning and testing cubical L.
T. Panel board comprising and suitable for as per detailed
specification attached.
6 I) CRCA Sheet (6-1-1/114 B&C Elect. CSR 2020-21) 243.95 Sqm 1463.69
II)Supplying and erecting Iron, sheet metal work consisting
of CRCA Sheets, Various sections of iron, Plates,
Chequered Plates, Rods, Bars, MS pipes, etc. for panel
board or any other purposes complete with bending,
40 cutting,drilling and welding complete erected at the position 141.15 Kg 5646.03
with necessary materials duly painted with one coat of red
oxide and two coats of enamel paint to match the
switchgears or as per directions by the authority (6-1-
19/115 B&C Elect. CSR 2020-21)
III) Supplying and erecting Bus bar chamber triple pole with
1 neutral with four aluminium bars, 500V 100A complete as 5458.06 Rmt 5458.06
per specification no. CP-BB(6-2-1/115 B&C Elect. CSR
2020-21)
IV) Providing & erecting 4 Pole MCCB of 100A, 415V
capacity with short circuit rating 36 kA (Ics=100% of Icu),
adjustable thermal (overload) setting and fixed magnetic
setting with provided leads, provision for installation of
1 shunt/ UV/ trip alarm contact and MCCB should have 4780.27 Each 4780.27
phase barriers both sides, in provided enclosure on iron /GI
frame as per specification no. SW-
SWR/MCCB(5-5-1/101 & add 20% for 4 pole as per foot
Note B&C Elect. CSR 2020-21 ) Main incommer.
V) Supplying, erecting & marking TPMCB 32A in provided

5 distribution board as per specification No. SW-SWR/MCB 692.30 Each 3461.49
(5-3-14/97 B&C Elect. CSR 2020-21) for Pump 4 +1 For
Lighting.
V) Supplying, erecting & marking TPMCB 32A in provided
1 distribution board as per specification No. SW-SWR/MCB 692.30 Each 692.30
(5-3-14/97 B&C Elect. CSR 2020-21) 1 For Capacitors
VI) Supplying & erecting LED type indicating pilot lamp with
LED colours Red / Yellow / Green, 230 / 250V on provided
3 box / panel with necessary material, wiring & connections 246.41 Each 739.22
etc (6-5-7 /120 B&C Elect. CSR 2020-21)
VII) a) Supplying and erecting panel mounting type digital

ammeter having three and half digit LED display, external
CT operated, calibrated for suitable to operate on 500V, 0
to 1000A AC supply with necessary PVC wire leads and
5 lugs and mounting hardware on provided panel complete 1372.21 Each 6861.04
with calibration certificate from manufacturer.(6-3-7/117
B&C Elect. CSR 2020-21) Pump-4, I/c-1,
YIS, LLP. EXECUTIVE ENGINEERMJP DIVISION JALGAON.

VIII) (b)Providing and erecting L.T. Current Transformer
with bar primary 50/5 to 1000/5 ratio with 15VA burden
erected in provided CRCA box duly secured with insulating
15 881.66 Each 13224.83
materials connected to the meter with test certificates.(6-5-
2/120 B&C Elect. CSR 2020-21)
IX) Supplying and erecting panel mounting type Digital

voltmeter having Three and half digit LED display,
calibrated for 0 to 750V AC suitable to operate on 500V AC
1 supply with necessary PVC wire leads and lugs and 1316.56 Each 1316.56
mounting ardware on provided panel complete with
calibration certificate from manufacturer.
(6-3-8/117 B&C Elect. CSR 2020-21)
X) Supplying and erecting Dual Source Intelligent flush
mounted panel meter three phase four wire (IPM) 415V CT/
PT site programmable class1 Flush mounted (96 x 96 mm)
meter with Voltage, current, frequency, Power factor , ON
hours ,kWh, EB and DG set metering with LED Display
1 (excluding CT'S) complete with RS 485 communication 3761.87 Each 3761.87
protocol, class 1 accuracy and wriring connections and
mounting hardware on provided panels complete with
calibration certificate from manufacture.
(6-3-10/118 B&C Elect. CSR 2020-21)
XI) Providing and erecting Selector Switch suitable for

Voltmeter/Ammeter for 3 phase A.C supply 500V, 50Hz, on
6 provided box / panel and duly connecting with necessary 323.06 Each 1938.33
PVC wire leads and lugs.(6-5-1/120 B&C Elect. CSR 2020-
21)
XII)Pannel wiring foot note No.5 (Page No.40 MJP
1 Elect.CSR 2019-20) (1605+2140) 3745.00 Job 3745.00
XIII) Supplying and fixing PVC Synthetic lastomer

electrically insulating mat with class A nsulation conforming
2 to IS:15652 – 2006 & CPRI tested having 2 mm thickness 4552.33 Sqm 9104.66
upto 3.3 kV (10-2-28/189 B&C Elect. CSR 2020-21)
IVX) Assembled D.O.L. Starter reverse and forward

operation up to 7.5 HP for valve actuator. Supplying and
erecting assembled DOL starter in provided cubical panel,
4 with ON-OFF push buttons, no volt coil, over load element 1783.00 Each 7132.00
and required power and control wiring complete.( MJP SSR
2021-22 I.N LG 2.1 P.N 27 ) for pump 4
XV) All Polypropylene Capacitors ( APP )

Supplying and erecting bank of All Polypropylene
capacitors with the standard capacities of
1,2,3,5,7,12.5,15,20 and 25 KVAR units of power factor
3 correction for operation on 3 phase, 50 Hz, 400 V+/- 10% 343.00 Kvar 1029.00
with externally discharging resistances, earthing terminals
and built on angle iron or channel iron frame work and
provided with terminal cover box complete erected and .
( MJP SSR 2021-22 I.N CP P.N 26 )
TOTAL 70354.33
YIS, LLP. EXECUTIVE ENGINEERMJP DIVISION JALGAON.

Kelgaon Working Estimate 03.2.22

Uploaded by

Copyright:

Available Formats

You might also like

Kelgaon Working Estimate 03.2.22

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

Kelgaon Working Estimate 03.2.22

Uploaded by

Copyright:

Available Formats

MAHARASHTRA JEEVAN PRADHIKARAN JAL JEEVAN MISSION YIS LLP.

FORTRESS INFRACON LTD (JV)

Maharashtra Jeevan Pradhikaran Circle, Aurangabad

Total 9150 1426 -178 Rg =

Arithmetical Increamental Geometric Population

YIS LLP, Aurangabad Executive Engineer Division MJP,Auragabad

Arithmetical Increamental Geometric Population

2037 4191 3774 5064 4627

YIS LLP, Aurangabad Executive Engineer Division MJP,Auragabad

Particular Pahur Peth Savangi KharchanePahur Kasbe Combined

LPCD (As per

C) Total Gross Demand For 2021 171030 176300 347330 Ltrs.

YIS, LLP EXECUTIVE ENGINEERMJP DIVISION JALGAON.

Maharashtra Jeevan Pradhikaran Circle, Aurangabad

1 2011 Census Figure 2956 2956

2 Present Stage Year 2024 3721 3721

3 Intermediate Stage Year 2039 4782 4782

4 Design Stage Year 2054 6099 6099

Maharashtra Jeevan Pradhikaran Circle, Aurangabad

Dist. Aurangabad (Under Jal Jeevan Mission)

Total 2360 587 462 Rg =

Arithmetical Increamental Geometric Population

YIS LLP, Aurangabad Executive Engineer Division MJP,Auragabad

Arithmetical Increamental Geometric Population

2036 1489 2500 1323 1771

YIS LLP, Aurangabad Executive Engineer Division MJP,Auragabad

Maharashtra Jeevan Pradhikaran Circle, Aurangabad

Dist. Aurangabad (Under Jal Jeevan Mission)

Total 1259 270 177 Rg =

Arithmetical Increamental Geometric

YIS LLP, Aurangabad Executive Engineer Division MJP,Auragabad

Arithmetical Increamental Geometric

2036 719 1106 96 913

YIS LLP, Aurangabad Executive Engineer Division MJP,Auragabad

Maharashtra Jeevan Pradhikaran Circle, Aurangabad

Base stage Intermediate stage Ultimate stage

KELGAON 3721 4782 6099

Total 5734 7661 10129

YIS LLP, Aurangabad Executive Engineer Division MJP,Auragabad

Maharashtra Jeevan Pradhikaran Circle, Aurangabad

Maharashtra Jeevan Pradhikaran Circle, Aurangabad

Maharashtra Jeevan Pradhikaran Circle, Aurangabad

YIS LLP, Aurangabad Executive Engineer Division MJP,Auragabad

Maharashtra Jeevan Pradhikaran Circle, Aurangabad

YIS LLP, Aurangabad Executive Engineer Division MJP,Auragabad

Maharashtra Jeevan Pradhikaran Circle, Aurangabad

YIS LLP, Aurangabad Executive Engineer Division MJP,Auragabad

Maharashtra Jeevan Pradhikaran Circle, Aurangabad

2025 5862 322410 90414 29428 0.44 0.52 0.19

2026 5991 329505 91015 30075 0.45 0.53 0.19

2027 6119 336545 91611 30718 0.46 0.54 0.20

2028 6248 343640 92213 31365 0.47 0.55 0.20

2029 6376 350680 92809 32008 0.48 0.56 0.20

2030 6505 357775 93411 32655 0.48 0.57 0.21

2031 6633 364815 94007 33298 0.49 0.58 0.21

2032 6762 371910 94608 33946 0.50 0.59 0.21

2033 6890 378950 95205 34588 0.51 0.60 0.22