Professional Documents
Culture Documents
1 Taharpur
1 Taharpur
UTTAR PRADESH
(JAL JEEVAN MISSION)
1. INTRODUCTION
This Detailed Project Report for TAHARPUR Gram Panchayat Water Supply Scheme, Block- KADAURA,
Tehsil- KADAURA, District-JALAUN, has been prepared under Jal Jeevan Mission Program (JJM) for
providing piped water supply to gram panchayat consisting of 1 Gram Panchayat , 1 Revenue Village
and 1 Habitation under the district of JALAUN.
requirement from installed India Mark-II Hand-pumps / Shallow hand-pumps and open wells in the
village. Installed India Mark-II hand pumps, although extract water from safe water supply source but
are inadequate to meet the water demand of all villages , also open wells are exposed to contamination.
It is therefore necessary that piped water supply system is provided in the village at the earliest.
3. DESIGN CRITERIA
The Design Criteria adopted for the works proposed under this detailed project Report accordance with
the directives / guidelines issued by Ministry of Jal Shakti Department of Drinking Water and Sanitation
National Jal Jeevan Mission.
4. POPULATION
Population of TAHARPUR Gram Panchayat Water Supply Scheme based on Year 2011 Census is 1682.
Initial Stage, Middle stage and Ultimate Stage has been adopted as 2022, 2037 and 2052 respectively.
Population for the stages of the scheme has been calculated by the standard prescribed methods.
Population adopted for the Initial Stage Year 2013, Middle Stage Year 2465 and Ultimate Stage Year
2916 are as under:
Table 1: Population Adopted
G.P Name Year/Stage Population
2022 INITIAL YEAR 2013
TAHARPUR Gram Panchayat 2037 MIDDLE YEAR 2465
2052 ULTIMATE YEAR 2916
5. WATER DEMAND
The water demand has been calculated on the basis of 55 Liters per head per day and 15% water losses
has been considered. Water requirement for different stages of the scheme is detailed below:
7. RISING MAIN
From the proposed tube wells water will be conveyed to the R.C.C. Overhead Tank through Rising Main.
Therefore, Rising Main of 125 mm dia pipe class DI K7 length 50 meters has been provided.
Table 2: Rising Main Summary
Pipeline Type Material Class Diameter(mm) Length (m)
Rising Mains DI K7 125 50
Total Length (m) 50
8. PUMPING PLANT
At the tube well , 1 Submersible Type Pumping Plant of 450 Liters per Minute discharge / 63 Meters
head and 15 H.P. have been provided.
9. PUMPING HOURS
Based on the Standard Norms / Design Criteria 6.5 hour pumping has been adopted for Intermediate
stage.
Accordingly design of Distribution System has been done. Summary of pipeline proposed in this scheme
is given below:
Table 3: Distribution Network Summary
Dia.
Pipeline Type Material Class Length (m)
(mm)
Distribution Mains HDPE PIPE PN-6 PE100 63 1969
Distribution Mains HDPE PIPE PN-6 PE100 75 128
Distribution Mains HDPE PIPE PN-6 PE100 90 336
Distribution Mains HDPE PIPE PN-6 PE100 110 101
Distribution Mains HDPE PIPE PN-6 PE100 140 22
Distribution Mains HDPE PIPE PN-6 PE100 160 0
Distribution Mains HDPE PIPE PN-6 PE100 200 0
Total Length (m) 2556
TECHNICAL REPORT
TECHNICAL REPORT
1.1 DESIGN CRITERIA
The Design Criteria adopted for the works proposed under this detailed project Report are in
accordance with the directives / guidelines issued by Ministry of Jal Shakti Department of
Drinking Water and Sanitation National Jal Jeevan Mission.
Friction Head Loss per Meter of pipe are computed by using modified Hazen William Formula
given below:
The Modified Hazen-Williams formula is derived from the Darcy-Weisbach and Colebrook-
White equations and is given as:
1 Tubewell 15
2 Overhead Tanks 15
3 Rising/Distribution System 30
Basis of Population projection is provided in this chapter. For the sake of Population projection,
past decadal population of the villages in this GP is considered.
Table 2: Population based on census during last five decades
Population Details
TAHARPU
1 Taharpur 151585 479 529 1067 1439 1682
R
TOTAL 479 529 1067 1439 1682
Note: For population forecasting, available data of the past decades for particular GP has been
considered.
The population projection for different stages of the design period has been done by the different
standard prescribed methods detailed below:
(i) Arithmetical Increase Method
(ii) Incremental Increase Method
(iii) Geometrical Increase Method
(iv) Simple Graph Method
(v) Semi Log Graph Method.
As stated above population figures of last five decades that is for 1971, 1981, 1991, 2001 and
2011 are available, based on these figures increase in population over previous decades,
percentage increase in population and the incremental increase in population have been
computed and these details are tabulated below:
Table 3: Population Projection Calculation
Incremental Percentage
Census Increase in
Sr.No. Total Population Increase in Increase in
Year Population
Population Population
1 1971 479 - -
2 1981 529 50 - 10%
3 1991 1067 538 488 102%
4 2001 1439 372 -166 35%
5 2011 1682 243 -129 17%
Total 1203 193
Average 300.75 64.33 rg = 0.2812
Say X= 301 Y= 64
3500
3,060
3000
2,565
2500
POPULATION
2,065
2000
1682
1500
1439
1000 1067
479 529
500
0
1971
1981
1991
2001
2011
2021
2031
2041
2051
2061
2071
2081
(i) Population in the year 2022 2065
(ii) Population in the year 2037 2565
(iii) Population in the year 2052 3060
(E) SEMI-LOG GRAPHICAL METHOD:
It is useful for data with exponential relationships, or where one variable covers a large range of
values. This is a line with slope and vertical intercept. This method gives increased values
compared to the figures obtained by the arithmetical increase method with increase in duration.
Following table shows the projected population for future years by this method.
50000
POPULATION
7,830
5000 4,625
2,730
1682
1439
1067
529
500
1971
1981
1991
2001
2011
2021
2031
2041
2051
2061
2071
DECADE
Projected population figure arrived by Arithmetical Increase Method are closer to the pattern of
growth of Population compared to average of all population projection methods. Thus,
population figures worked out by the Arithmetical Increase Method are more realistic,
reasonable and conform to the pattern of Growth of Population of villages in TAHARPUR Gram
Panchayat.
In view of above, projected population of revenue villages and its habitations at Initial stage year
2022, Intermediate stage year 2037 and Ultimate stage year 2052 have been adopted
proportionately to the respective year population of Hiramanpur gram panchayat. Population
ratio adopted for the population projection is given below:
and Sanitation National Jal Jeevan, the rate of water supply adopted is 55 liters per head per day.
In addition to above water supply rate 15% losses have been included. i.e., 64.70 LPCD at source.
Water Demand
Village Population
S. No. (KLD)
Name
2011 2022 2037 2052 2022 2037 2052
Sl no Description Remarks
Input
Load Details
Motor 15 HP
The capacity of Over-head tank has been calculated by performing mass balancing over a
duration of 24 hours by considering CPHEEO guidelines. The mass balance calculations is
presented below.
Water Requirement at Mid stage = 159 KLD
The Capacity of OHT as per Draw Off Patter is = 125 KL
HDPE Pipe PE-100 Grade PN-6 working pressure has been provided.
5 CIVIL SCOPE OF WORK
5.1. SCOPE
Water and Sanitation Mission, Uttar Pradesh (SWSM) proposes to take up Construction, operation &
Maintenance for 10 years, of various Water Supply Projects in Rural Areas of Uttar Pradesh through
District Water and Sanitation Mission (DWSM) and Gram Panchayat.
Civil scope for this gram panchayat includes design and construction of the following:
Table 26: SCOPE OF WORK
Sr. No. Structure Details
Capacity- 125 KL
· Staging- 12 m.
· Soil bearing capacity (SBC) - As per Soil
1 Over Head Tank (OHT)
· Construction method –
Staging - Cast-In-Situ/Structural Steel/Precast.
Container MOC – RCC Tank
Dimensions- 3.6 m X 3.0 m X 3.0 m
· SBC- As per Soil report data
2 Pump House cum Chlorination Room
· Construction method- Pre-Engineered/Cast-
In-Situ/Pre Cast Structure.
· Boundary wall shall be of 1.3m height and
115mm thick Brick Masonry/Precast panels.
· 230mm X 230mm Brick pillar/Precast pillar
3 Boundary Wall
to be provided at 3m center to center.
· Construction method- Brick
masonry/Precast.
· Valve chamber shall be constructed in brick
4 Valve Chamber masonry.
5.4. MATERIAL
5.4.1. Concrete Mix
Ordinary Portland cement of 43 grade conforming to latest IS codes shall be used and minimum cement
content shall be as per the IS: 456-2000.
Imposed Load
The Imposed loads considered shall not be less than that specified in IS: 875(Part-II). Floors and supporting
members, which may be subjected to equipment live loads, shall be designed based on the weight of the
equipment or specifically defined loads, whichever is greater.
Following minimum loads shall be considered in the design of structure as per IS 875.
Monorail Loads
Monorail and supporting columns shall be designed for vertical and horizontal forces including impact
forces. All lifting beams and monorails shall have their design loads increased for impact factor.
Impact factor:
Impact loads for monorail, shall be taken as per IS: 875(Part-II). The minimum impact factors to be used in
design shall be as follows:
Monorail loads:
As per IS 875(Part-II)-1987, cl. 6.3, Pg.16
a. Impact factor of 10% of lifted load in case of hand operated chain pulley block.
b. Impact factor of 25% of lifted load of electrical pulley and support design.
5.6.1. General
The Structure in contact with water including the members covering the same such as roof of a tanks,
channel, chamber etc.) shall be designed as cracked section with limited crack width of 0.2 mm as per IS
3370 -2009 part-2. Basement RC walls and slabs below ground shall also be designed by cracked method of
design as liquid retaining structures.
6 TREATMENT PROCESS
As stated above the water obtained from shallow hand pumps are not fit for drinking purpose due to
presence of water born deseases. The drinking water obtained from India mark-II hand pumps of village are
safe but the maximum populant of this village are using shallow H.P. for their daily needs due to lack of
awareness. Sanitation is also a major issue in thsese villages. Due to unsafe water and lack of sanitation in
this Gram Panchayat faces many health issues. As per instruction of Government of India and State
Government, all House Holds of this villages are to be covered with FHTC (Functional Household Tap
Connection) through piped water supply scheme. Accordinglly, this scheme has been prepared in the
compliance of the above instruction.and for bacteriological treatment NaOcl solution based manual electro
mechanical type chlorinatiing system is considered.
However during O&M period the water samples from proposed tube well shall be checked for parameters
like TDS, Hardness, Iron , Fluoride & Arsenic . If any of mentioned parameters exceed beyond the limit of
human consumption as per IS 10500, suitable treatment shall be provided to make water fit for drinking
purpose. Accordingly the DPR may be revised during execution.
During maintenance period all the necessary tools and tackles required for field testing for quality and
As in this particular case tube well is powered by solar and the other by electric connection no provision for
DG set for lean period of 45 days is made.
DRAW OFF PATTERN
Tubewell Based Group of Gram Panchayat's (277 Nos.) Piped Water Supply Scheme
District-Jalaun, Uttar Pradesh
Cummulati
Total Rate of Total Cummulat Rate of Total Draw Difference
Hours ve Draw
hour Inflow Inflow ive inflow Draw off off Excess/Deficit
off
1 2 3 4 5 6 7 8 9
0.00-4.00 4.00 0.00 0.00 0.00 0.08 0.32 0.32 0.32
4.00-5.00 1.00 0.00 0.00 0.00 0.20 0.20 0.52 0.52
5.00-6.00 1.00 0.00 0.00 0.00 0.50 0.50 1.02 1.02
6.00-8.00 2.00 0.00 0.00 0.00 3.00 6.00 7.02 7.02
8.00-9.00 1.00 0.00 0.00 0.00 3.00 3.00 10.02 10.02
9.00-10.00 1.00 3.69 3.69 3.69 2.00 2.00 12.02 8.33
10.00-12.00 2.00 3.69 7.38 11.08 1.00 2.00 14.02 2.94
12.00-13.30 1.50 3.69 5.54 16.61 1.00 1.50 15.52 -1.09
13.30-14.30 1.00 3.69 3.69 20.31 0.25 0.25 15.77 -4.54
14.30-15.30 1.00 3.69 3.69 24.00 0.24 0.24 16.01 -7.99
15.30-16.00 0.50 0.00 0.00 24.00 1.00 0.50 16.51 -7.49
16.00-16.30 0.50 0.00 0.00 24.00 1.00 0.50 17.01 -6.99
16.30-17.00 0.50 0.00 0.00 24.00 2.00 1.00 18.01 -5.99
17.00-17.30 0.50 0.00 0.00 24.00 2.00 1.00 19.01 -4.99
17.30-18.00 0.50 0.00 0.00 24.00 2.00 1.00 20.01 -3.99
18.00-19.00 1.00 0.00 0.00 24.00 2.00 2.00 22.01 -1.99
19.00-20.30 1.50 0.00 0.00 24.00 1.00 1.50 23.51 -0.49
20.30-21.00 0.50 0.00 0.00 24.00 0.50 0.25 23.76 -0.24
21.00-22.00 1.00 0.00 0.00 24.00 0.08 0.08 23.84 -0.16
22.00-23.00 1.00 0.00 0.00 24.00 0.08 0.08 23.92 -0.08
23.00-24.00 1.00 0.00 0.00 24.00 0.08 0.08 24.00 0.00
Balancing Capacity of reservoir = max excess-max. deficit
Balancing Capacity of reservoir = 10.02 (-) -7.988 xa
= 18.01 x a
= 119.30 KL
Adopted 125.00 KL
RISING MAIN DESIGN
Tubewell Based Villages Piped Water Supply Scheme District-Jalaun, Uttar Pradesh
ECONOMICAL DESIGN OF RISING MAIN
Rising Main
S No Particulars Year Discharge
1 Water demand
a Initial demand 2022 0.130 mld
b Intermediate demand 2037 0.159 mld PIPE DATA
c Ultimate demand 2052 0.189 mld Dia.mm Material Class Cr. Value Rate
2 Pumping main Length 50 m 80 DI K-7 1 685
3 Total Static head for pump St. head 21 m 100 DI K-7 1 890
4 Design Period 30 years 125 DI K-7 1 1050
5 Combined efficiency of Pumps 60 % 150 DI K-7 1 1320
6 Cost of Pumping Unit 15000 per kw 200 DI K-7 1 1620
7 Interest Rate 10 % 250 DI K-7 1 2250
8 Life of Electric moter pump 15 years 300 DI K-7 1 2760
9 Energy charges present rate per unity 8.3 Rs.
10 Pumping hour 6.5 hour
11 Stand by pump capacity 100 %
1st period 2nd period
12 Discharge at the start of period in mld 0.130 0.159
13 Discharge at end of period in mld 0.159 0.189
14 Average discharge in mld 0.145 0.174
15 Average pumping hours at average discharge 5.91 5.984
16 Kw required of Pumping sets per m 0.111 0.132
17 Annual Cost in Rs. Of electric al energy 17908 18141
18 Energy charges capitalised in terms of recurring chargespresent rate 12.63 8.86
Table showing velocity and loss of Head for different pipe size
Frictional loss/km Velocity in m/s Total head in( m ) for total pipe length including static head
Pipe
S No. size in 1st stage flow 2nd stage flow
1st stage 2nd stage
mm 1st stage flow 2nd stage flow Frictional Other Frictional Other losses
flow flow Total m Total m
loss m losses m loss m m
1 80 22.63 30.95 1.35 1.61 1.13 0.11 22.24 1.55 0.15 22.70
2 100 7.74 10.58 0.87 1.03 0.39 0.04 21.43 0.53 0.05 21.58
3 125 2.65 3.62 0.55 0.66 0.13 0.01 21.15 0.18 0.02 21.20
4 150 1.10 1.50 0.38 0.46 0.06 0.01 21.06 0.08 0.01 21.08
5 200 0.28 0.38 0.22 0.26 0.01 0.00 21.02 0.02 0.00 21.02
6 250 0.09 0.13 0.14 0.16 0.00 0.00 21.01 0.01 0.00 21.01
7 300 0.04 0.05 0.10 0.11 0.00 0.00 21.00 0.00 0.00 21.00
CHECK FOR WATER HAMMER IN THE ADOPTED PIPE FOR RISING MAIN
Rising Main
Hmax= 1425 V0
* g
1+ K d
Material DI E Ct
E 1.70E+10 kg/sqm DI 17000000000
AS PER CPHEEO
K 2.07E+08 kg/sqm CI 7500000000
V 0.66 m/s
g 9.81 m/sqs
Ct 0.005 m
d 125 mm 0.125 m
S. No. Particulars
: 10.461 HP
Say : 15 HP
HENCE PROPOSE 2 CENTRIFUGAL PUMPS OF 15 HP EACH. OUT OF THESE 2 PUMPS ONE WILL BE WORKING WHEREAS OTHER WILL BE STAND BYE
DISTRIBUTION
DESIGN
TAHARPUR GRAM PANCHAYAT PIPED WATER SUPPLY SCHEME
PIPE ABSTRACT
8 DI PIPE 250mm 0
1.NETWORK DESIGN
Headloss
Start Stop ID OD PIPE HW Flow VEL.
ID Label Length (m) Gradient
Node Node (mm) (mm) TYPE C (L/min) (m/s)
(m/Km)
1 PA-1 22 T-4 A-50 126.00 140 HDPE 145 393.750 0.526 2.315
2 PA-2 107 A-50 A-26 81.40 90 HDPE 145 158.043 0.506 3.585
3 PA-3 78 A-26 A-23 81.40 90 HDPE 145 145.748 0.467 3.086
4 PA-4 21 A-23 A-16 57.00 63 HDPE 145 3.353 0.022 0.016
5 PA-5 36 A-23 A-13 81.40 90 HDPE 145 129.940 0.416 2.495
6 PA-6 28 A-13 A-5 57.00 63 HDPE 145 4.471 0.029 0.027
7 PA-7 18 A-13 A-43 81.40 90 HDPE 145 119.721 0.383 2.144
8 PA-8 77 A-43 A-24 57.00 63 HDPE 145 33.834 0.221 1.171
9 PA-9 13 A-24 A-17 67.80 75 HDPE 145 129.702 0.599 6.057
10 PA-10 19 A-17 A-12 57.00 63 HDPE 145 3.034 0.020 0.014
11 PA-11 46 A-17 A-32 67.80 75 HDPE 145 124.592 0.575 5.623
12 PA-12 44 A-32 A-45 57.00 63 HDPE 145 37.608 0.246 1.424
13 PA-13 46 A-45 A-4 57.00 63 HDPE 145 53.049 0.346 2.693
14 PA-14 19 A-43 A-4 81.40 90 HDPE 145 150.682 0.483 3.282
15 PA-15 33 A-4 A-22 67.80 75 HDPE 145 87.254 0.403 2.907
16 PA-16 35 A-22 A-1 57.00 63 HDPE 145 15.967 0.104 0.291
17 PA-17 39 A-1 A-10 57.00 63 HDPE 145 6.227 0.041 0.051
18 PA-18 26 A-1 A-21 57.00 63 HDPE 145 4.151 0.027 0.024
19 PA-19 8 A-22 A-47 57.00 63 HDPE 145 66.017 0.431 4.038
20 PA-20 29 A-45 A-47 57.00 63 HDPE 145 8.416 0.055 0.089
21 PA-21 14 A-47 A-41 57.00 63 HDPE 145 68.525 0.448 4.327
22 PA-22 58 A-41 A-2 57.00 63 HDPE 145 9.261 0.060 0.106
23 PA-23 80 A-41 A-9 57.00 63 HDPE 145 57.029 0.372 3.079
24 PA-24 35 A-9 A-8 57.00 63 HDPE 145 28.319 0.185 0.842
25 PA-25 41 A-8 A-19 57.00 63 HDPE 145 10.707 0.070 0.139
26 PA-26 36 A-19 A-7 57.00 63 HDPE 145 5.748 0.038 0.044
27 PA-27 6 A-8 A-27 57.00 63 HDPE 145 12.023 0.079 0.174
28 PA-28 11 A-27 A-33 57.00 63 HDPE 145 14.681 0.096 0.249
29 PA-29 33 A-33 A-19 57.00 63 HDPE 145 6.857 0.045 0.061
30 PA-30 38 A-33 A-34 57.00 63 HDPE 145 6.068 0.040 0.049
31 PA-31 20 A-9 A-15 57.00 63 HDPE 145 15.936 0.104 0.291
32 PA-32 30 A-15 A-36 57.00 63 HDPE 145 27.917 0.182 0.820
33 PA-33 16 A-36 A-27 57.00 63 HDPE 145 6.170 0.040 0.050
34 PA-34 93 A-36 A-28 57.00 63 HDPE 145 16.957 0.111 0.326
35 PA-35 9 A-32 A-14 81.40 90 HDPE 145 154.855 0.496 3.453
36 PA-36 73 A-14 A-18 57.00 63 HDPE 145 54.831 0.358 2.863
37 PA-37 20 A-18 A-15 57.00 63 HDPE 145 18.368 0.120 0.378
38 PA-38 36 A-14 A-30 67.80 75 HDPE 145 98.587 0.455 3.645
39 PA-39 52 A-30 A-25 57.00 63 HDPE 145 40.216 0.263 1.612
40 PA-40 15 A-25 A-35 57.00 63 HDPE 145 23.450 0.153 0.594
41 PA-41 61 A-35 A-18 57.00 63 HDPE 145 15.067 0.098 0.262
42 PA-42 53 A-25 A-11 57.00 63 HDPE 145 8.463 0.055 0.090
43 PA-43 35 A-35 A-28 57.00 63 HDPE 145 36.122 0.236 1.322
44 PA-44 101 A-50 A-39 99.00 110 HDPE 145 232.195 0.503 2.818
45 PA-45 57 A-39 A-3 57.00 63 HDPE 145 9.101 0.059 0.103
46 PA-46 9 A-39 A-29 81.40 90 HDPE 145 211.757 0.678 6.164
47 PA-47 20 A-29 A-20 57.00 63 HDPE 145 3.193 0.021 0.015
48 PA-48 28 A-29 A-44 81.40 90 HDPE 145 207.126 0.663 5.916
49 PA-49 39 A-44 A-46 57.00 63 HDPE 145 6.227 0.041 0.051
50 PA-50 51 A-44 A-48 57.00 63 HDPE 145 8.143 0.053 0.084
51 PA-51 32 A-44 A-24 81.40 90 HDPE 145 188.285 0.603 4.959
52 PA-52 46 A-24 A-6 57.00 63 HDPE 145 7.345 0.048 0.069
Headloss
Start Stop ID OD PIPE HW Flow VEL.
ID Label Length (m) Gradient
Node Node (mm) (mm) TYPE C (L/min) (m/s)
(m/Km)
53 PA-53 79 A-30 A-31 57.00 63 HDPE 145 52.624 0.344 2.653
54 PA-54 56 A-31 A-38 57.00 63 HDPE 145 8.942 0.058 0.100
55 PA-55 87 A-31 A-49 57.00 63 HDPE 145 31.068 0.203 1.000
56 PA-56 124 A-28 A-40 57.00 63 HDPE 145 32.641 0.213 1.096
57 PA-57 68 A-40 A-37 57.00 63 HDPE 145 17.632 0.115 0.350
58 PA-58 31 A-49 A-37 57.00 63 HDPE 145 9.193 0.060 0.105
59 PA-59 69 A-37 A-42 57.00 63 HDPE 145 11.017 0.072 0.147
60 PA-60 50 A-49 A-51 57.00 63 HDPE 145 7.984 0.052 0.081
TOTAL= 2556
Node Data
Demand Hydraulic
ID Label Elevation (m) Pressure (m)
(L/min) Grade (m)
0 T-4 130.34 0 142.34 12.00
1 A-1 125.84 5.589 141.37 15.5
2 A-2 131.67 9.261 141.28 9.59
3 A-3 132.22 9.101 142 9.76
4 A-4 132.5 10.379 141.47 8.96
5 A-5 132.31 4.471 141.57 9.25
6 A-6 131.2 7.345 141.62 10.4
7 A-7 133.26 5.748 141 7.73
8 A-8 131.49 5.589 141.01 9.5
9 A-9 133.79 12.774 141.04 7.24
10 A-10 133.58 6.227 141.36 7.77
11 A-11 133.25 8.463 141.03 7.76
12 A-12 133.51 3.034 141.54 8.02
13 A-13 133.5 5.748 141.57 8.05
14 A-14 133.33 1.437 141.25 7.91
15 A-15 133.19 6.387 141.04 7.83
16 A-16 133.02 3.353 141.66 8.63
17 A-17 132.75 2.076 141.54 8.78
18 A-18 132.71 21.396 141.04 8.32
19 A-19 132.63 11.816 141.01 8.36
20 A-20 131.34 3.193 141.95 10.59
21 A-21 131.74 4.151 141.37 9.61
22 A-22 132.01 5.269 141.38 9.35
23 A-23 131.84 12.454 141.66 9.8
24 A-24 131.75 17.404 141.62 9.85
25 A-25 131.44 8.303 141.04 9.57
26 A-26 131.35 12.295 141.9 10.54
27 A-27 131.26 3.513 141.01 9.73
28 A-28 131.22 20.438 140.98 9.74
29 A-29 130.75 1.437 141.95 11.17
30 A-30 131.14 5.748 141.12 9.96
31 A-31 130.61 12.614 140.91 10.28
32 A-32 130.95 7.345 141.29 10.31
33 A-33 130.93 1.756 141.01 10.06
34 A-34 130.7 6.068 141.01 10.28
35 A-35 130.15 2.395 141.03 10.85
36 A-36 130.65 4.79 141.01 10.34
37 A-37 130.2 15.807 140.82 10.6
38 A-38 129.84 8.942 140.91 11.04
39 A-39 129.66 11.337 142 12.32
40 A-40 129.64 15.009 140.85 11.19
41 A-41 129.5 2.235 141.29 11.77
42 A-42 129.35 11.017 140.81 11.43
43 A-43 128.61 2.874 141.53 12.9
44 A-44 128.68 4.471 141.78 13.08
45 A-45 124.05 7.026 141.35 17.26
46 A-46 126.83 6.227 141.78 14.92
47 A-47 126.13 5.908 141.35 15.18
48 A-48 125.18 8.143 141.78 16.57
49 A-49 125.04 13.891 140.82 15.76
50 A-50 130.28 3.513 142.29 11.98
51 A-51 123.73 7.984 140.82 17.06
DETAILED ESTIMATE
Tubewell Based Group of Gram Panchayat's Piped Water Supply Scheme,
District-Jalaun, Uttar Pradesh
General Abstract of Cost (TAHARPUR GP)
Cost as per
S. No. Items of Works Remarks
Design
1 Tubewell and Mini Tubewell 5,50,000.00
2 Over Head Tanks 18,00,000.00
3 Rising Main 1,20,000.00
4 Distribution System 6,11,500.00
5 Excavation for Pipe Line (Rising & Distribution) 2,26,720.00
6 Valves & Valves Chambers 3,63,500.00
7 Road Cutting & Road Restoration in Pipe Line 21,80,018.00
8 Miscleanous Civil Items
8.1 Roof Solar System 1,00,000.00
8.2 Pump House Cum Chlorinating Room 5,00,000.00
8.3 Thrust Block of different Dia. in Rising Main 25,000
8.4 Stand Post 15,000
8.5 Various Crossings and duct pipes 2,80,000
8.6 House Connections 12,32,500
8.7 Boundary Wall, Drain, Earth Filling, Staff Quaters etc. 29,96,000
9 Pumping Plants-Submersible Pump 12,00,000.00
Other Electrical Items like Substation, cables, Voltage
10 1,10,000.00
Stablizer etc.
11 Operation & Maintenance of complete Scheme 20,15,000
12 Total Cost of the Scheme 1,43,25,238 143.25
(In Rs. Lacs)
State Water & Sanitation Mission, Lucknow
Estimate for Tubewell Based Water Supply Scheme
(TAHARPUR GP Scheme)
Name of Work: Construction of Electric/Solar based Piped Ground Water Supply Schemes (277 Nos) of blocks
(Jalaun, Kadaura, Madhogarh, Mahewa, Nadigaon and Rampura), District-Jalaun with relevant works including
Commissioning and Operation & Maintenance for 10 Years
1.00 2 3 4 5 6
BUILD PHASE (PART - A)
Construction of Intake well cum
1.00 pump house as per site conditions. 0.00
Survey, Investigation, Soil Testing,
2.00
Construction of Water Treatment 0.00
2.30
Plant : 0 Job 120000000.00 0.00
WTP 16Water
Clear MLD ( Reservoir
at the inlet cum
of WTP)
Pump
3.00 0.00
House
Construction of Tube Well capable
up to required depth of providing
4.00 following capacity sand free
discharge, including MS Pipes,
Drilling of bore, supplying, fixing &
1000 LPM Discharge (+/- 10% in
4.01 Nos. 900000.00 0.00
discharge)
900 LPM Discharge (+/- 10% in
4.02 Nos. 800000.00 0.00
discharge)
850 LPM Discharge (+/- 10% in
4.03 Nos. 700000.00 0.00
discharge)
800 LPM Discharge (+/- 10% in
4.04 Nos. 550000.00 0.00
discharge)
750 LPM Discharge (+/- 10% in
4.05 Nos. 550000.00 0.00
discharge)
700 LPM Discharge (+/- 10% in
4.06 Nos. 550000.00 0.00
discharge)
650 LPM Discharge (+/- 10% in
4.07 Nos. 550000.00 0.00
discharge)
600 LPM Discharge (+/- 10% in
4.08 Nos. 550000.00 0.00
discharge)
550 LPM Discharge (+/- 10% in
4.09 Nos. 550000.00 0.00
discharge)
500 LPM Discharge (+/- 10% in
4.10 Nos. 550000.00 0.00
discharge)
450 LPM Discharge (+/- 10% in
4.11 1 Nos. 550000.00 5,50,000.00
discharge)
400 LPM Discharge (+/- 10% in
4.12 Nos. 500000.00 0.00
discharge)
350 LPM Discharge (+/- 10% in
4.13 Nos. 450000.00 0.00
discharge)
Item Description
Amount
Sl. Rates in figures
Quantity Units For theScheme
No. (in Rs.)
(in Rs.)
1.00 2 3 4 5 6
300 LPM Discharge (+/- 10% in
4.14 Nos. 450000.00 0.00
discharge)
250 LPM Discharge (+/- 10% in
4.15 Nos. 450000.00 0.00
discharge)
200 LPM Discharge (+/- 10% in
4.16 Nos. 450000.00 0.00
discharge)
150 LPM Discharge (+/- 10% in
4.17 Nos. 450000.00 0.00
discharge)
100 LPM Discharge (+/- 10% in
4.18 Nos. 450000.00 0.00
discharge)
75 LPM Discharge (+/- 10% in
4.19 Nos. 450000.00 0.00
discharge)
70 LPM Discharge (+/- 10% in
4.20 Nos. 450000.00 0.00
discharge)
50 LPM Discharge (+/- 10% in
4.21 Nos. 450000.00 0.00
discharge)
30 LPM Discharge (+/- 10% in
4.22 Nos. 450000.00 0.00
discharge)
Construction of Mini Tube Well
capable up to required depth of
5.00
providing following capacity sand
free discharge, including 160mm dia
80 LPM Discharge (+/- 10% in
5.01 Nos. 500000.00 0.00
discharge)
150 LPM Discharge (+/- 10% in
5.02 Nos. 600000.00 0.00
discharge)
200 LPM Discharge (+/- 10% in
5.03 Nos. 700000.00 0.00
discharge)
Supply, Erection, Testing and
6.00 commissioning of V.T. water- 0.00
lubricated raw water / clear water
Supply and installation of
submersible clear water Pump set of
7.00 following capacity (H.P) (As per IS
8034:1989) including switch gear
(cubical panel board, starter, cable,
With Electric
7.01 10.00 H.P (+/- 10% in H.P.) Nos. 450000.00 0.00
1.00 2 3 4 5 6
With Solar panel and required
accessories.
7.08 1.00 H.P (+/- 10% in H.P.) Nos. 900000.00 0.00
1.00 2 3 4 5 6
Construction of Over Head Tank of
14.00 different capacities and staging
heights as mentioned below.
14.01 Survey, Investigation,
10 KLCapacity and 10 Soil Testing,
M Stagging Nos. 500000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.02 25 KLCapacity and 8 M Stagging Nos. 800000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.03 25 KLCapacity and 10 M Stagging Nos. 900000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.04 25 KLCapacity and 12 M Stagging Nos. 1000000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.05 50 KLCapacity and 8 M Stagging Nos. 1200000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.06 50 KLCapacity and 10 M Stagging Nos. 1200000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.07 50 KLCapacity and 12 M Stagging Nos. 1200000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.08 50 KLCapacity and 14 M Stagging Nos. 1400000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.09 75 KLCapacity and 10 M Stagging Nos. 1400000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.10 75 KLCapacity and 12 M Stagging Nos. 1400000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.11 75 KL, 14 M Staging Nos. 1500000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.12 100 KLCapacity and 10 M Stagging Nos. 1500000.00 0.00
Item Description
Amount
Sl. Rates in figures
Quantity Units For theScheme
No. (in Rs.)
(in Rs.)
1.00 2 3 4 5 6
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.13 100 KLCapacity and 12 M Stagging Nos. 1500000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.14 100 KLCapacity and 14 M Stagging Nos. 1600000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.15 100 KLCapacity and 16 M Stagging Nos. 1700000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.16 100 KLCapacity and 18 M Stagging Nos. 1700000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.17 125 KLCapacity and 10 M Stagging Nos. 1700000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.18 125 KLCapacity and 12 M Stagging 1 Nos. 1800000.00 18,00,000.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.19 125 KLCapacity and 14 M Stagging Nos. 1800000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.20 125 KLCapacity and 16 M Stagging Nos. 1900000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.21 125 KLCapacity and 18 M Stagging Nos. 2000000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.22 125 KLCapacity and 20 M Stagging Nos. 2000000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.23 150 KLCapacity and 10 M Stagging Nos. 2000000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.24 150 KLCapacity and 12 M Stagging Nos. 2100000.00 0.00
Item Description
Amount
Sl. Rates in figures
Quantity Units For theScheme
No. (in Rs.)
(in Rs.)
1.00 2 3 4 5 6
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.25 150 KLCapacity and 14 M Stagging Nos. 2100000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.26 150 KLCapacity and 16 M Stagging Nos. 2100000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.27 150 KLCapacity and 18 M Stagging Nos. 2100000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.28 150 KLCapacity and 20 M Stagging Nos. 2200000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.29 150 KLCapacity and 22 M Stagging Nos. 2200000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.30 175 KLCapacity and 12 M Stagging Nos. 2200000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.31 175 KLCapacity and 14 M Stagging Nos. 2300000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.32 175 KLCapacity and 16 M Stagging Nos. 2400000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.33 175 KL, 18 M Staging Nos. 2500000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.34 200 KLCapacity and 12 M Stagging Nos. 2800000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.35 200 KLCapacity and 14 M Stagging Nos. 2900000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.36 200 KLCapacity and 16 M Stagging Nos. 3000000.00 0.00
Item Description
Amount
Sl. Rates in figures
Quantity Units For theScheme
No. (in Rs.)
(in Rs.)
1.00 2 3 4 5 6
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.37 225 KLCapacity and 12 M Stagging Nos. 3200000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.38 225 KLCapacity and 14 M Stagging Nos. 3300000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.39 225 KLCapacity and 16 M Stagging Nos. 3400000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.40 225 KL, 20 M Staging Nos. 3500000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.41 250 KLCapacity and 12 M Stagging Nos. 3600000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.42 250 KLCapacity and 16 M Stagging Nos. 3700000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.43 250 KL, 18 M Staging Nos. 3800000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.44 300 KLCapacity and 12 M Stagging Nos. 4200000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.45 325 KL, 20 M Staging Nos. 4500000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.46 350 KL, 22 M Staging Nos. 5800000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.47 500 KLCapacity and 16 M Stagging Nos. 7000000.00 0.00
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
14.48 550 KL, 20 M Staging Nos. 8200000.00 0.00
Item Description
Amount
Sl. Rates in figures
Quantity Units For theScheme
No. (in Rs.)
(in Rs.)
1.00 2 3 4 5 6
(a)Cost variation due to soil bearing
capacity (SBC) from assumed 8 MT/Sqm 100.00 Rate only
MT/Sqm
Excavation of earth in ordinary soil
mixed with moorum/shingle/kankar
for pipe line and rising main /Feeder
15.00
Main & Distribution System trenches
including lift upto 1.50 m and lead
upto 50 m and refilling watering,
15.01
(loam, clay or sand mixed with kankar) 942 Cum. 135.00 1,27,170.00
15.02
(loam, clay or sand) 905 Cum. 110.00 99,550.00
17.03 125 mm dia DI pipe Class K-7 50.00 Rmt 2400.00 1,20,000.00
1.00 2 3 4 5 6
1.00 2 3 4 5 6
Construction of following type valve
chambers as per department type
23.00 design and drawing including Heavy
duty R.C.C. Manhole Cover and all
materials, labour, T&P etc complete
23.01 CC Surface Box Type 5 No. 8000.00 40,000.00
1.00 2 3 4 5 6
Survey site Investigation Planning,
design Drawings as per State Road
manual and vetting / checked from
29.00
State Road Divisional Office /
Railway Divisional Office and taking
NOC for trenchless crossing of
Railway
National Crossing
highway (Water
road and Carrier Pipe
Railway
29.01 Rmt 100000.00 0.00
dia 300 mm to 600 mm)
National Highway / State Highway
29.02 Crossing (Water Carrier Pipe dia 300 Rmt 100000.00 0.00
mm to 600 mm)
Making house connection from
30.00 distribution line to outer wall of 493 Nos. 2500.00 12,32,500.00
house, with supply of 2.0 m G.I. pipe
& average 10.0 mtr.
Construction of MDPE
115mm Pipe thick
31.00 boundary wall with 230 mmx230 mm 150 Rmt 6000.00 9,00,000.00
thick pillar made in Brick masonry in
1 cement
Supply and
and 4 sand
fixing of mortar,
3.6 m xthe1.20 m
32.00 MS gate including fabrication and 1 No. 50000.00 50,000.00
supply of steel and construction of
bounary wall pillars
Construction of size on edge
of Brick
33.00 pavement for approach to water 150 Sqm. 1000.00 1,50,000.00
works, as per departmental type
design and drawing
Construction of 300and as per
X 300 mm size
34.00 drain for water works, as per 150 Rmt 2000.00 3,00,000.00
departmental type design and
drawing and work
Earth filling as perfor
specifications
proper leveling
35.00 of water work site, in accordance 480 Cum. 200.00 96,000.00
with the contour map and Grid map
of existingROOM
SINGLE site, including
STAFF leveling,
QUARTER-
construction of staff quarter for
36.00 pump operator, chaukidar, pump 1 Nos. 1500000.00 15,00,000.00
attendent as per departmental type
design attached with tender
Supply and fixing of Electromagnetic
Flow Water Meter (with totalizer) for
37.00 measurement of bulk flow at outlets
of every pump stations and inlets of
CWRs/OHTs (compatible to SCADA).
37.01 including
25 mm supply of all materials, Nos. 100000.00 0.00
1.00 2 3 4 5 6
1.00 2 3 4 5 6
Internal and External Electrification
44.00 at Sub Station of Intake Well 0.00
Name of Work: Construction of Electric/Solar based Piped Ground Water Supply Schemes (277 Nos) of blocks (Jalaun, Kadaura, Madhogarh,
Mahewa, Nadigaon and Rampura), District-Jalaun with relevant works including Commissioning and Operation & Maintenance for 10 Years