Professional Documents
Culture Documents
Kotaranga III R.L. (Odagaon) 20
Kotaranga III R.L. (Odagaon) 20
STATE - ODISHA
(A GOVT.
NAME OF THE OF ODISHA
SCHEME UNDERTAKING)
: :B.K.V.Y. (RIDF)
NAME
NAME
NAME OF
OFOF THE
THE
THE SCHEME
SCHEME B.K.V.Y.
SCHEME : B.K.V.Y.
: B.K.V.Y. (RIDF)
(RIDF)
(RIDF)
NAME OF THE PROPOSED
NAME
NAME OFOFTHE
THEPROPOSED
PROPOSED
NEW
NAMEL.I.PROJECT :
OF THE PROPOSED BHUINANI-II
NEW
NEW
NEW L.I.PROJECT
L.I.PROJECT
L.I.PROJECT : :: BHUINANI-I
LATHIPADA-III
ANGISINGI-III
NAME OF THE: BLOCK
L.I.PROJECT : ODAGAON
MANGARAJPUR-II-R.L
RAIGADIA-R.L
RAJINGI-I-R.L
RAJINGI-II-R.L
MOHANAPADA-I-R.L
MOHANAPADA-II-R.L
MAHUKANA-I-R.L
MAHUKANA-II-R.L
MASKAJHOLA-R.L
NAME
NAME OFOFTHE
THEBLOCK
BLOCK : NAYAGARH
: ODAGAON
ODAGAON
NAME OF THE SCHEME : B.K.V.Y. (RIDF)
T/W
NAME OF THE BLOCK : GANIA
NAME
NAME OF THE
OFTHE DISTRICT:
PROPOSEDNAYAGARH
THEDISTRICT:
NAME
NAMEOF OF THE DISTRICT: NAYAGARH
NAYAGARH
NAME OF THE DISTRICT : NAYAGAGH
L.I.PROJECT : KOTARANGA-III-R.L.T/W
DEPARTMENT
DEPARTMENTOF
OFWATER
WATERRESOURCES
RESOURCES
GOVT. OF ODISHA
GOVT. OF ODISHA
LIFT IRRIGATION DIVISION, NAYAGARH.
LIFT IRRIGATION DIVISION, NAYAGARH.
LIFT
LIFT
LIFT
LIFT
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
DIVISION,
DIVISION,
DIVISION, NAYAGARH. .
NAYAGARH
NAYAGARH
DIVISION,
NAYAGARH
Schedule-XXVI Form No.11
STATE OF ODISHA
ESTIMATE OF ORIGINAL WORK
(SHOWING REPORT,SPECIFICATION DETAILS
AND ABSTRACT)
Reference to P.W.D. Code
Chapter-11, Para 192
SUB-HEAD OF CLASSIFICATION : 2
Checked
Sanctioned Rs
(Rupees
)only
ASST. ENGINEER(Estimator)
L.I.DIVISION, NAYAGARH
EXECUTIVE ENGINEER
L.I.DIVISION, NAYAGARH
CERTIFICATE OF SURVEY, DESIGN & ESTIMATE
Asst.ENGINEER
L.I.SUB-DIVISION, NAYAGARH
EXECUTIVE ENGINEER
L.I.DIVISION,NAYAGARH.
SALIENT FEATURE OF KOTARANGA-III R.L PROJECT
1 Name of L.I.Project KOTARANGA-III R.L.P.
2 Name of Pani Panchayat
3 Name of G.P. GODIPALLI
4 Name of Block ODAGAON
5 Name of District. NAYAGARH
6 Type of Project River Lift
7 Source of Water River Duanto
8 No. of Beneficiary Nos.
9 Area proposed to be irrigated
a) Khariff 20 Hect.
b) Rabi 12 Hect.
c) Summer 0 Hect.
10 Design discharge 0.028
11 Pumping head
a) Static Head 4.50 Mtr.
b) Total Head 21.00 Mtr.
12 No. & H.P. pump to be installed 1 x 12.50 H.P
13 Name of Scheme BKVY
14 Estimated cost = a) OLIC Cost Rs. 1393604.00
b) Cost of power Supply Rs. 666396.00
Total Rs. 2060000.00
15 Pani Panchayat Share 20% Rs. 412000.00
16 Capital cost involved
a) Per ayacut Hect. Rs. 103000.00
b) Per crop Hect. Rs. 51500.00
1 INTRODUCTION :
It is proposed to install one new river lift irrigation project namely KOTARANGA-III
R.L.P.in KOTARANGA- Village of ODAGAON Block in NAYAGARH District. The scheme is
intended for implementation through State Sponsored Scheme namely “BIJU KRUSHAK VIKASH
YOJANA.”
In this district majority of the population depends on agriculture. The existing irrigation
facilities are inadequate to meet growing demand of agricultural production. Because of this the most
vulnerable to the uncertainities of weather for the most basic of all needs “FOOD”
The Monsoon rainfall is erratic, irregular and unpredictable for growing Kharif crops,
which is the only livelihood for the people in the area. Creation of additional irrigation facilities can
boost the agriculture production and thereby will up-grade the socio-economic status of the people in
the area. Again in acute drought prone year, the flow irrigation suffers to the vagaries of low-rainfall.
Hence creation of additional Lift Irrigation facilities can be treated as immediate measure to increase
in irrigation facilities.
To strengthen and expand the irrigation infrastructure in rural area, the Government have
formulated a scheme, titled as “BIJU KRUSHAK VIKASH YOJANA” where 80% of the estimated
amount will be borne by Govt. and 20% will be beneficiaries share to be borne by Pani Panchayat.
The said 20% cost will be in shape of materials, labour, and land.
The object of the scheme is to accelerate rapid economic growth of the cultivators and
landless labourers.
2 OBJECT OF THE SCHEME :
This area experiences a very erratic nature of monsoon rainfall, resulting in chronically
drought situation in all most every year thereby causing crop losses which is the back bone of
livelihood of the people in the area.
Considering the characteristics of project location, its topography 600 Mt. length of 200
dia. PVC PipeLine with 06 Nos.distribution "Tee" Tanks for raising main have been proposed and
provision made to install 1x12.5 H.P. monoblock pumpset of total head of 21 Mtr. having 1700 LPM
discharge. The diameter of the suction and delivery pipe will be of 100 mm with 12 mtr. and 6 mt.
length respectively. It is proposed to construct distribution system by earthern canal & 200 mm dia
PVC pipe Line 402 Mtr. for proper distribution of water with 04 Nos. of distribution "Tee" tank and
outlets.
Contd..P/2
(2)
The total estimated cost of the Project has been worked out to Rs.2060000.00 including
Rs 666396.00 towards extension of 11 KV power line 0..54 K.M. and L.T.Power Line 0.04 K.M.
installation of one power sub-station of 25 KVA capacities. The cost of power supply has been
calculated basing on the present cost data of CESU after obtaining feasibility and joint verification on
the scope of work to be taken up by both OLIC & CESU officials.
5 Movement of vehicle for feasibility study of powr supply with DISTCO L.S. 1 505 505.00
counterpart (2 times)
6 Construction of Approach Road at the time of execution of work L.S. 1 2020 2020.00
7 20 1 935 935.00
Preparation of Land Plan marked with Levels,collection of ROR
Ha.
8 PCR, Photograph, L.S. 1 3030 3030.00
9 Layout of works L.S. 1 2525 2525.00
10 Delineation and election of PP L.S. 1 1515 1515.00
Tota 20370.00
l
B) ELECTRICAL WORKS
Cost of 12.5 HP Centrifugal monoblock pumpset having 0.028 cumec
1 No. 1 30781 30781.00
discharge and 21Mtr. head
2 Cost of 15 HP Control Pannel with Auto star delta starter No. 1 11245 11245.00
3 Cost of 63 Amp 400 V.T.P. Main Switch confirming to IS No.4064 No. 1 2361 2361.00
4 3 Phase energy meter tested by DISTCO Set 1 8772 8772.00
5 Electrical Disrtibution Box fitted with all accessorises LS 1 5050 5050.00
6 Cost of motor hood made out of 18 gauge CR sheet No. 1 758 758.00
7 Base Plate made of MS Channel with holes No. 1 1012 1012.00
8 4 KVAR Capacitor No. 1 1705 1705.00
9 Cost of 3x10mm2 T.D. cable Mtr. 30 103 3090.00
10 Cost of 4 mm² PVC wire Mtr. 24 41 984.00
11 Electrical earthing No. 2 3500 7000.00
12 Electrical installation and energisation LS 1 6060 6060.00
TOTAL 78818.00
C) SUCTION SIDE :
1 Cost of 100 mm Ø G.I. pipe Mtr. 12 823 9876.00
2 Cost of 100 mm Ø G.I. Bend No. 2 794 1588.00
3 Cost of 100 mm Ø C.I. Foot Valve No. 1 1183 1183.00
4 Cost of 100 mm Ø G.I. Flange No. 4 445 1780.00
5 Cost of 3mm (1/8") thick Rubber insertion KG 4 56 224.00
6 Cost of 5/8"x3" MS Steel nut bolts, KG 2 91 182.00
7 Cost of supporting pillar LS 1 2020 2020.00
TOTAL 16853.00
D) RISING MAIN (DELIVERY SIDE) :
1 Cost of 100 mm Ø G.I. pipe Mtr. 6 823 4938.00
2 Cost of 219 mm Ø M.S. pipe Mtr. 6 1871 11226.00
3 Cost of 200 mm Ø PVC. pipe (Cl-I) 2.5Kgf/cm 2 Mtr. 600 309 185400.00
4 Labour charges for laying and fitting of 200 mm Ø PVC pipe Mtr. 600 244 146400.00
5 Cost for construction of Tee Tank . No 6 6212 37272.00
Cost of 200 mm x200 mm x100 mm Ø M.S Raiser Tee with
6 Set 6 4810 28860.00
accessories
7 Cost of 100 mm Ø G.I. Bend No 3 794 2382.00
Abst 9
8 Cost of 100 mm Ø G.I. Flange No 6 445 2670.00
9 Cost of 100 mm Ø C.I.Sluice Valve Set 1 5320 5320.00
9 Cost of 100 mm Ø C.I.Reflux Valve (NR) Set 1 9221 9221.00
10 Cost of 50 mm Ø Air release valve with saddle & Raiser pipe No. 1 2405 2405.00
11 Cost of Air release valve protection Tank No. 1 5426 5426.00
12 Cost of 200 mm x200 mm x200 mm Ø PVC Equal Tee No 3 907 2721.00
13 Cost of 200 mm Ø PVC End Cap No 4 297 1188.00
14 Cost of 110 mm Φ P.V.C.Tail Piece No 1 74.00 74.00
15 Cost of 110 mm Φ P.V.C.Flange No 1 220.00 220.00
16 Cost of 110 mm Φ P.V.C Pipe (2.5 Kgf/cm²) Mtr. 1 96.00 96.00
18 Cost of 200 mm Φ P.V.C.Tail Piece No 2 296 592.00
19 Cost of 200 mm Φ P.V.C.Flange No 2 880 1760.00
20 200 mm diaM.S/ steel slipon flange No 2 1011 2022.00
21 Cost of Welding of 200 mm Φ M.S.Pipe Mtr. 12 195 2340.00
17 Cost of 100x100x25mm G.I. Tee with Plug for priming No 1 721 721.00
18 200 mmx100 mm PVC Reduceing Socket No 1 417 417.00
19 Cost of 3mm (1/8") thick Rubber insertion KG 6 56 336.00
20 Cost of 5/8"x3" MS Steel nut bolts, KG 11 91 1001.00
21 Misc. Welding charges for "Z" joint, "S" bend, etc. LS 1 3030 3030.00
Labour charges for delivery and fitting including fitting of priming Tee,
22 sluice Valve, NR Valve, air release valve and riser Tee etc and LS 1 10100 10100.00
installation
28 Cost of PWD/Village Road Crossing No. 1 29620 29620.00
Cost of extra earthwork for , foot path, ridges along the pressure
23 L.S. 1 25908 25908.00
pipeline
Tota
523666.00
l
E) CIVIL WORKS :
1 Cost of 1 No. Pump Foundation No. 1 9044 9044.00
2 Cost of River Bank cutting & shaping for const. of P.F. LS 1 4545 4545.00
3 Cost of 200 mm Ø PVC Pipe (Cl-I) 2.5 kg/cm2 Mtr. 402 309 124218.00
4 Labour charge for laying and fitting of 200 mm Ø PVC Pipe line Mtr. 402 244 98088.00
5 Cost for construction of Tee Tank No. 4 6212 24848.00
Cost of 200 mm x200 mm x100 mm Ø M.S.Raiser Tee with
6 4 4810 19240.00
accessories Set
7 Cost of Display Board No. 1 4065 4065.00
8 Cost of Pump Chamber No. 1 111366 111366.00
9 Cost of Jack well No 1 0 0.00
Total 395414.00
F) Service connection, security deposit & inspection fees No 1 12120 12120.00
G) Movement of vehicle for supervision of works etc L.S. 1 3030 3030.00
Total 15150.00
Cost for drawal of 11 KV line, LT Line & installation of Sub-Station
H) Set 1 666396 666396.00
with 25 KVA Transformer
Tota
666396.00
l
Sub.Total (A to H) 1716667.00
ADD GST 12% (CGST 6% AND SGST 6%) 206000.04
Contigency @ 1% 17166.67
Misc. Expenditure @ 7% 120166.69
Grant Total 2060000.40
Or say 2060000.00
Abst 10
ESTIMATE FOR DETAILS OF WORKS TO BE EXECUTED BY PANI PANCHAYAT OUT OF CIVIL WORKS
Sl.
Particulars of work Unit Qnty. Rate Amount
No.
CIVIL WORKS :
1 Cost of 200 mm Ø PVC Pipe (Cl-I) 2.5 kg/cm2 Mtr. 450 309 139050.00
3 Labour charge for laying and fitting of 200 mm Ø PVC Pipe line Mtr. 450 244 109800.00
5 Labour charges for misc. earth work for pipe laying LS 1 7696 7696.00
Total 412000.00
1 RIVER KUSUMI 16.49 6.3 2.57 25 10 35 0.7 0.28 0.98 15.51 5.32 1.59
Certified that the flow data has been collected from the irrigation department/locally.
Certified that the flow data has been collected from the irrigation department/locally.
15
ENGINEER
NAYAGARH.
No. of
L.I.Ps.
proposed
15
1
ENGINEER
NAYAGARH.
WATER BALANCE REPORT OF RIVER DUANTO FLOWING IN ODAGAON DIS
Certified that the flow data has been collected from the irrigation department/locally.
igation department/locally.
Certified that the flow data has been collected from the irrigation department/locally.
igation department/locally.
SOURCE- Directorate Of Statistics and Economics and Hydromet Division INDIA METEOROLOGICAL DEPA
SSISTANT ENGINEER
VISION, NAYAGARH
L.I.SUB-DIVISION, NAYAGARH
DESIGN OF PUMP
Ayacut 20 Hect.
Requirement of water as per cropping patter 0.028 cumec.
Providing 1 Nos. of pumping unit each having 0.028 cumec. discharge
(C) FRICTION LOSSES DUE TO FITTING MATERIALS TAKING THE EQUIVALENT EFFECTIVE
LENGTH INTO CONSIDERATION.
Details of losses Effective Length in Mtr. Friction in Mtr.
SUCTION SIDE :
a) 4” Ø C.I. Foot Valve 6.00 1.58
b) 4” Ø G.I. Bend 2.00 1.06
DELIVERY SIDE :
a) 4” Ø G.I. Bend 2.00 1.59
b) 4” Ø Sluice Valve 4.60 1.20
c) 4” Ø N.R. Valve 6.00 1.58
d) 4” Ø G.I. Pipe 6 mtr. 6.00 1.58
e) 4” Ø G.I. Raiser Tee 1.5 mtr.. 1.50 2.40
TOTAL 10.99 mtr.
Cont…P/2
Hence provide 1 Nos. of 12.5 HP Pumping unit having a discharge of 0.028 cumec at a head of 21 mtr.
Hence provide 1 no of pump set having discharge of 0.0283 Cumec ( 1700 LPM) to meet the peak water requirement of the c
Total Water
Requirement in Ha. Remark
Cm.
10 11
60
50
255
10
10
50 Peak water demand 255
75 Ha.Cm
150
255
70
25
40
1050 0
0.0236
0.0047
0.0283 Cumec
Requirement Total
Crop Sl. Area in of Water in Requirement
Name of the Crop
Season No Hect. Hect-Cm per of Water in
Hect Hect-Cm
Khariff 1 Khariff Paddy 20 30 600
1 Winter Vegetable 4 50 200
2 Mung/Pulses 4 25 100
Rabi 3 Patato 1 65 65
4 Ground Nut 1 55 55
5 Hy. Maize 2 15 30
TOTAL 1050
Add 20% Transmission losses 210
G. Total:- 1260
Provide 1 No.12.5 H.P.Mono block pumpset having discharge of 1700 LPM at 21 mtr Head.
1560
CROPPING PATTERN & CALCULATION OF PROFIT FROM CROPS TO BE
GROWN IN THE AYACUT OF THE R.L. PROJECT
Crop Season Sl.No. Name of Crops Area in Profit / Hect in Total Profit in Rs.
Hects Rs.
Khariff 1 Khariff Paddy 20 21750.00 Rs. 435,000.00
3) Maintenance Cost of the Project @ 5% of the capital cost per annum Rs. 103,000.00
3) Deduct @Rs 2,000/ per Hect. For 20 Hect. (Before irrigation) Rs. 40,000.00
Total :- Rs. 719,850.00
ESTIMATE
Sl.
Description Unit Qnty. Rate in Rs. Amount (Rs.)
No.
ii) 1st Km. By Bullock Cart Rs. 67.00 /0.20 cum ═ Rs. 335.00 /cum
ii) 1st Km. By Bullock Cart Rs. 67.00 /0.28 cum ═ Rs. 239.29 /cum
ii) 1st Km. By Bullock Cart Rs. 67.00 /200 Nos. ═ Rs. 335.00 /1000 Nos.
TOTAL ═ Rs. 1214.84 /1000 Nos.
ii) 1st Km. By Bullock Cart Rs. 67.00 /4.54 Qntl. ═ Rs. 14.76 /1 Qntl.
TOTAL ═ Rs. 63.85 /1 Qntl.
Wood i) 1st 5 Km. By Truck Rs. 161.72
Subsequent 40 Km. @ Rs. 8.23 /Km. Rs. 329.20
(up to 50 Km.)
Subsequent 0 Km. @ Rs. /Km. Rs. 0.00
Total Rs. 490.92 /5 Cum = Rs 98.19 /Cum
ii) 1st Km. By Bullock Cart Rs. 67.00 /0.60 Qntl. ═ Rs. 111.67 /Cum
ii) 1st Km. By Bullock Cart Rs. 67.00 /36 mtr ═ Rs. 1.86 /Mtr
ii) 1st Km. By Bullock Cart Rs. 67.00 /30 mtr ═ Rs. 2.23 /Mtr
Certified that the leads provided above are minimum and correct to the best of my knowledge and belief.
1 Earth work in hard soil within initial lead of 50m & cum 100 S/R 10557.58 /100 cum.
lift of 1.5m including dressing and levelling the bed
etc. Add for W.W. Cess 1% 105.58
Total Rs. 10663.16 /100 cum.
2 Earth work excavation of foundation in hard soil cum 100 S/R 12669.10 /100 cum.
within initial lead of 50m & lift of 1.5m including
dressing and levelling the bed etc.
Add for W.W. Cess 1% 126.69
Total Rs. 12795.79 /100 cum.
3 Filling F and P with sand, well watered and rammed cum 1.00 S/R 72.25 / cum.
Royalty on sand cum 1.00 35.00 35.00
carriage of sand cum 1.00 335.78 335.78
Total Rs. 443.03 / cum.
Add for W.W. Cess 1% 4.43
Total Rs. 447.46 /100 cum.
4 Cement concrete (1:4:8) with 4cm size H.G. Metal (C.B) cum 1.00 S/R 2963.19
Carriage of metal cum 0.96 633.29 607.96
Carriage of sand cum 0.48 335.78 161.17
Royalty on metal cum 0.96 130.00 124.80
Royalty on sand cum 0.48 35.00 16.80
Carriage of cement Qntl. 1.72 63.85 109.82
Total Rs. 3983.74 /cum
Add for W.W. Cess 1% 39.84
Total Rs. 4023.58 / cum.
5 Cement concrete (1:2:4) with 12mm size H.G. chips (H.B.) cum 1.00 S/R 4346.06
Carriage of chips cum 0.90 722.27 650.04
Carriage of sand cum 0.45 335.78 151.10
Royalty on chips cum 0.90 130.00 117.00
Royalty on sand cum 0.45 35.00 15.75
Carriage of cement Qntl. 3.23 63.85 206.24
Total Rs. 5486.19 /cum
Add for W.W. Cess 1% 54.86
Total Rs. 5541.05 / cum.
6 RCC for Cement concrete (1:2:4) with 12mm cum 1.00 S/R 4590.53
size H.G. chips (C.B.)
Carriage of chips cum 0.90 722.27 650.04
Carriage of sand cum 0.45 335.78 151.10
Royalty on chips cum 0.90 130.00 117.00
Royalty on sand cum 0.45 35.00 15.75
Carriage of cement Qntl. 3.23 63.85 206.24
Total Rs. 5730.66 /cum
Add for W.W. Cess 1% 57.31
Total Rs. 5787.97 /cum.
7 K.B.Brick masonary (25cmx12cmx8cm) in CM (1:6) in F&P cum 1.00 S/R 3473.14
Carriage of bricks 1000 350 1214.84 425.19
Carriage of sand cum 0.28 335.78 94.02
Royalty on sand cum 0.28 35.00 9.80
Carriage of cement Qtl. 0.672 63.85 42.91
Total Rs. 4045.06 /cum
Add for W.W. Cess 1% 40.45
Total Rs. 4085.51 /cum
For superstructure Add Rs 33.00 Total Rs. 4118.51 /cum
9 12mm thick Cement plaster in CM (1:6) over brick work Sqm 1.00 S/R 95.00
Carriage of sand cum 0.015 335.78 5.04
Royalty on sand cum 0.015 35.00 0.53
Carriage of cement Qtl. 0.0358 63.85 2.29
Total Rs. 102.86 /sqm.
Add for W.W. Cess 1% 1.03
Total Rs. 103.89 /sqm.
10 20mm thick Cement plaster in CM (1:6) over stone work Sqm 1.00 S/R 145.42
Carriage of sand cum 0.021 335.78 7.05
Royalty on sand cum 0.021 35.00 0.74
Carriage of cement Qtl. 0.058 63.85 3.70
Total Rs. 156.91 /sqm.
Add for W.W. Cess 1% 1.57
Total Rs. 158.48 /sqm.
11 Dry brick rammed Khoa (10 cm) thick well watered Sqm. 1.00 S/R 159.83
and rammed.
Carriage of brick khoa cum. 0.140 511.78 71.65
Total Rs. 231.48 /sqm.
Add for W.W. Cess 1% 2.31
Total Rs. 233.79 /cum.
12 2.5 cm thick A.S. Flooring with cement concrete (1:2:4) Sqm 1.00 S/R 214.91
Carriage of chips cum 0.023 722.27 16.61
Carriage of sand cum 0.012 335.78 4.03
Royalty on chips cum 0.023 130.00 2.99
Royalty on sand cum 0.012 35.00 0.42
Carriage of cement Qntl. 0.0858 63.85 5.48
Total Rs. 244.44 /sqm.
Add for W.W. Cess 1% 2.44
Total Rs. 246.88 /cum.
13 Cement punning over plastering Sqm 1.00 S/R 95.00
Carriage of cement Qtl. 0.0114 63.85 0.73
Total Rs. 95.73 /sqm.
Add for W.W. Cess 1% 0.96
Total Rs. 96.69 /cum.
14 Filling foundation and plinth with excavated cum 100 S/R 7038.24 /100 cum.
materials (2/3 of excavated rate)
Add for W.W. Cess 1% 70.38
Total Rs. 7108.62 /100 cum.
Rigid smooth centering shuttering for R.C.C. work Sqm
15
including all cost etc. complete
(A) Roof slab, R.C.C. floor, Landing Balcony, Sqm 327.84 /sqm.
Projection sun shed & Chajja,
Add for W.W. Cess 1% 3.28
Total Rs. 331.12 /sqm.
White washing 2 coats with shell lime per 1 Sqm. S/R Rs. 11.74 /sqm.
19
Add for W.W. Cess 1% 0.12
Total Rs. 11.86 /sqm.
cum.
Page 41
ANALYSIS OF RATE
(As per CSR - 2014 ) W.E.F. Dt.10.11.2014
1 Earth work in hard soil 50m initial lead & 1.5 m initial lift including rough dressing &
breaking of clods to minimum 5 cm to 7 cm and laying in layers not exceeding
0.30M (1’-0”) in depth
Man mulia 21.50 Nos @ Rs 213.50 / day = Rs 4590.25
Female mulia 21.50 Nos @ Rs 213.50 / day = Rs 4590.25
7.5% Over head charges = Rs 688.54
7.5% Contractor's Profit = Rs 688.54
TOTAL = Rs 10557.58 / 100 Cum
2 Earth work in excavation of foundation in hard soil within 50 m initial lead & 1.5 M
initial lift including dressing & levelling the bed & depositing excavated materials
within above lead & lift
Man mulia 25.80 Nos @ Rs 213.50 / day = Rs 5508.30
Female mulia 25.80 Nos @ Rs 213.50 / day = Rs 5508.30
7.5% Over head charges = Rs 826.25
7.5% Contractor's Profit = Rs 826.25
TOTAL = Rs 12669.10 / 100 Cum
3 Filling in F&P with excavated materials including well watered and rammed.(2/3 of
respective earth work)
Man mulia 14.333 Nos @ Rs 213.50 / day = Rs 3060.10
Female mulia 14.333 Nos @ Rs 213.50 / day = Rs 3060.10
7.5% Over head charges = Rs 459.02
7.5% Contractor's Profit = Rs 459.02
TOTAL = Rs 7038.24 / 100 Cum
4 Filling in F & P with sand well watered and rammed.
Female mulia 12.36 Nos @ Rs 213.50 / day = Rs 2638.86
7.5% Over head charges = Rs 197.91
7.5% Contractor's Profit = Rs 197.91
= Rs 3034.68
Cost of Sand 100 cum @ Rs 41.90 / cum. = Rs 4190.00
TOTAL = Rs 7224.68 / 100 Cum
Or Say Rs 72.25 / Cum
5 Cement concrete (1:4:8) with 4cm (1½”) size hard granite metal (Hand Broken)
12mm (½”) size h.g. chips 0.90 cum @ Rs 811.43 / cum. = Rs 730.29
Sand (screened & washed) 0.45 cum @ Rs 46.67 / cum = Rs 21.01
Cement 3.23 Qntl. @ Rs 580.00 / Qntl. = Rs 1873.40
Mason 0.18 Nos. @ Rs 253.50 / day = Rs 45.63
Male Mulia 1.80 Nos. @ Rs 213.50 / day = Rs 384.30
Female Mulia 1.40 Nos. @ Rs 213.50 / day = Rs 298.90
Male Mulia for mixing 1.40 Nos. @ Rs 213.50 / day = Rs 298.90
chips,
Masonsand cement in small 0.50 Nos. @ Rs 253.50 / day = Rs 126.75
quantity & getting water
7.5% Over head charges = Rs 283.44
7.5% Contractor's Profit = Rs 283.44
TOTAL = Rs 4346.06 / Cum
8 RCC for Cement concrete (1:2:4) with 12mm (½”) size
hard granite chips (Crosser broken)
12mm (½”) size C.B. chips 0.90 cum @ Rs 1047.62 / cum. = Rs 942.86
Sand (screened & washed) 0.45 cum @ Rs 46.67 / cum = Rs 21.01
Cement 3.23 Qntl. @ Rs 580.00 / Qntl. = Rs 1873.40
Mason 0.18 Nos. @ Rs 253.50 / day = Rs 45.63
Male Mulia 1.80 Nos. @ Rs 213.50 / day = Rs 384.30
Female Mulia 1.40 Nos. @ Rs 213.50 / day = Rs 298.90
Male Mulia for mixing 1.40 Nos. @ Rs 213.50 / day = Rs 298.90
chips,
Masonsand cement in small 0.50 Nos. @ Rs 253.50 / day = Rs 126.75
quantity & getting water
7.5% Over head charges = Rs 299.39
7.5% Contractor's Profit = Rs 299.39
TOTAL = Rs 4590.53 / Cum
9 . Brick masonary in cm(1:6) in foundation and plinth 25cm X 12cm X 8cm size
K.B. Bricks 350.00 Nos. @ Rs 4638.30 / 1000nos. = Rs 1623.41
Sand 0.28 cum @ Rs 46.67 / cum = Rs 13.07
Cement 0.672 Qntl. @ Rs 580.00 / Qntl. = Rs 389.76
Mason special 0.35 Nos. @ Rs 273.50 / day = Rs 95.73
Mason 1.05 Nos. @ Rs 253.50 / day = Rs 266.18
Male Mulia 1.41 Nos. @ Rs 213.50 / day = Rs 301.04
Female Mulia 1.41 Nos. @ Rs 213.50 / day = Rs 301.04
Preparing motar and getting
water etc. (Female Mulia) 0.14 Nos. @ Rs 213.50 / day = Rs 29.89
7.5% Over head charges = Rs 226.51
7.5% Contractor's Profit = Rs 226.51
TOTAL = Rs 3473.14 / Cum
For superstructure ADD Rs33.00 = Rs 3506.14 / Cum
10 RRHG Stone massonary (1:6) in foundation & plinth.
Rough stone 1.00 cum @ Rs 200.87 / 1cum. = Rs 200.87
Page 43
15 2.5 CM Damp Proff Course with Cement concrete (1:2:4) using 12mm (½”) size
hard granite chips (Crosser broken)
12mm (½”) size C.B. chips 0.023 cum @ Rs 1047.62 / cum. = Rs 24.10
Sand (screened & washed) 0.012 cum @ Rs 46.67 / cum = Rs 0.57
Cement 0.0754 Qntl. @ Rs 580.00 / Qntl. = Rs 43.74
Mason (Special) 0.103 Nos. @ Rs 273.50 / day = Rs 28.18
Male Mulia 0.33 Nos. @ Rs 213.50 / day = Rs 70.46
Male Mulia for mixing 0.03 Nos. @ Rs 213.50 / day = Rs 6.41
7.5% chips, sand
Over head cement in small
charges = Rs 13.01
quantity & getting water
7.5% Contractor's Profit = Rs 13.01
TOTAL = Rs 199.48 / Cum
16 Supplying ,Fitting & Placing Uncoated HYSD bar reinforcement complete As per
drawing & technical specification Unit-1MT Taking output 1 MT
HYSD bars Including 5%
1.050 MT @ Rs 45600.00 / cum = Rs 47880.00
overlaps & wastage
Winding Wire 8.00 KG @ Rs 77.00 / Qntl. = Rs 616.00
Blacksmith Special for
cutting,bending,shifting to
site,laying & placing in 3 Nos. @ Rs 273.50 / day = Rs 820.50
position
Mate 0.44 Nos. @ Rs 233.50 / day = Rs 102.74
Male Mulia 8.00 Nos. @ Rs 213.50 / day = Rs 1708.00
7.5% Over head charges = Rs 3834.55
7.5% Contractor's Profit = Rs 3834.55
Page 45
17 Dry brick rammed Khoa (10 cm) thick well watered and rammed including all cost
etc. complete
Brick khoa 40mm size 0.14 cum. @ Rs 322.55 / cum = Rs 45.16
Mason second class 0.05 Nos. @ Rs 253.50 / day = Rs 12.68
Male Mulia for raming 0.16 Nos. @ Rs 213.50 / day = Rs 34.16
Female Mulia for watering 0.22 Nos. @ Rs 213.50 / day = Rs 46.97
7.5% Over head charges = Rs 10.43
7.5% Contractor's Profit = Rs 10.43
TOTAL = Rs 159.83 / cum.
18 2.5 cm. thick A.S flooring with cement concrete (1:2:4) including punning using
12mm size C.B. chips including at cost etc. complete
12mm size H.B.granite chips 0.023 Nos. @ Rs 1047.62 / cum = Rs 24.10
Sand 0.012 Nos. @ Rs 46.67 / cum = Rs 0.57
Cement 0.0858 Nos. @ Rs 580.00 / Qntl = Rs 49.77
Male Mulia for mixing sand 0.030 Nos. @ Rs 213.50 / day = Rs 6.41
Mason special 0.130 Nos. @ Rs 273.50 / day = Rs 35.56
Female Mulia 0.220 Nos. @ Rs 213.50 / day = Rs 46.97
Male Mulia 0.110 Nos. 213.50 / day 23.49
7.5% Over head charges = Rs 14.02
7.5% Contractor's Profit = Rs 14.02
TOTAL = Rs 214.91 / Sqm.
19 Labour charge for M.S. reinforcement for R.C.C. work including cutting bending,
binding & typing the grills & placing in position including cost of binding wire 18 to
20 guage per Qntl.
Black-smith special 1.00 Nos. @ Rs 273.50 / cum = Rs 273.50
Semi Skilled Mulia 1.00 Nos. @ Rs 233.50 / cum = Rs 233.50
15% Over head charges = Rs 76.05
20 Painting two coats with approved paint on steel. (For 9.30 Sqm.)
Painter Special 1.25 Nos. @ Rs 273.50 / day = Rs 341.88
Male Mulia 1.00 Nos. @ Rs 213.50 / day = Rs 213.50
Male Mulia for preparation 0.100 Nos. 213.50 / day = Rs 21.35
7.5% of surface
Over head charges = Rs 43.26
7.5% Contractor's Profit = Rs 43.26
TOTAL = Rs 663.25 /9.30 Sqm.
663.25
For 1.00 Sqm. = Rs 71.32 /Sqm.
9.3
Cost of paint 2 coats 1.25 Ltr./10 Sqm. @ Rs 190.00 / ltr. = Rs 23.75 /Sqm.
G.TOTAL = Rs 95.07 / Sqm.
Or Say Rs 95.10 / Sqm.
21 Priming over coat with any approved primer ( for 9.30 Sqm)
Painter Special 0.50 Nos. @ Rs 273.50 / day = Rs 136.75
Page 46
COST OF MATERIALS
1 Cement 580.00 /Qntl.
2 4 cm HB Metal 564.76 /cum.
3 4 cm CB Metal 706.67 /cum.
4 12mm HB Chips 811.43 /cum.
5 12mm CB Chips 1047.62 /cum.
6 RRHG Stone 200.87 /cum.
7 K.B.Brick size 25x12x8 cm 4638.30 / 1000 Nos.
8 Sand for Motar 46.67 /cum.
9 Sand for Filling 41.90 /cum.
10 Brick Khoa 322.55 /cum.
11 Royality of Sand 35.00 /cum.
12 Royality of Chips & Metals 130.00 /cum.
13 Non sal wood scantling 16298.76 / cum
14 Planks 38 mm 16298.76 / cum
15 120mm,Dia Sal Bullah 82.99 / meter
16 Shell lime unslaked 15.24 / Kg
17 M.S.Rod 45600.00 / M.T.
LABOUR RATE
i) M.Mulia / F.Mulia 213.50 / day
ii) Semi Skilled / Help to plumber 233.50 / day
3
C.C. (1:4:8) with 4 cm (1½”) size hard granite metal.
1.82x1.22x0.15 = 0.33 cum.
@ Rs. 4023.58 /cum. Rs. 1327.78
8 Provision for foundation nut bolt including Labour cess 1% Rs. 303.00
2 Filling in foundation and plinth with sand well watered and rammed.
1xp/4 (1.20)2x0.10 = 0.11 cum @ Rs. 447.46 / cum. Rs. 49.22
Cement Concrete (1:2:4) with 12mm size h.g.b chips over the top of
8
Pillar to avoid damage
1.20 m x 0.25 x 0.05 = 0.02 cum
@ Rs. 4023.58 / cum Rs.
10 Labour charges for writing reqd. data & information on the Brick pillar L.S. Rs.
Total Rs.
Or say Rs.
57.58
49.22
442.59
1961.04
387.51
44.24
80.47
31.99
1010.00
4064.64
4065.00
ESTIMATE FOR CONSTRUCTION OF PROTECTION TANK FOR AIR RELEASE VALVE
Earth work in excavation of foundation in hard soil with in 50mt. Initial lead
1
and 1:5 mm including dressing & leveling the bed
Qty. as per item No. (1) 0.91 @ Rs. 7108.62 /100 cum Rs.
116.44
143.19
925.42
1756.77
752.44
720.35
441.53
64.69
505.00
5425.83
5426.00
DETAILED ESTIMATE FOR CONSTRUCTION OF PUMP SHED
1. Earth work on excavation of foundation in hard soil within 30m initial lead &
1.5 m initial lift including dressing and leveling the bed & depositing the
excavated materials within above lead & lift.
LW 2 x 3.45 mx 0.76 mx 1.22 m = 6.40 cum.
SW 2 x 1.94 mx 0.76 mx 1.22 m = 3.60 cum.
= 10.00 cum. @ Rs. 12669.10 / 100 cum.
10. RCC (1:2:4) with 12mm size C.B. chips including hoisting and laying
Plinth band
LW 2 x 2.95 mx 0.25 mx 0.10 m = 0.15 cum.
SW 2 x 2.44 mx 0.25 mx 0.10 m = 0.12 cum.
Chajja
Door 1 x 1.52 mx 0.6 mx 0.08 m = 0.07 cum.
Lintel
Door 1 x 1.82 mx 0.25 mx 0.10 m = 0.05 cum.
Roof Slab
1 x 3.25 mx 3.25 mx 0.10 m = 1.06 cum.
= 1.44 cum. @ Rs. 5787.97 / cum.
11. Cost of steel for 1.22 Qntl. @ 85% of item No.10 including Labour charges
for cutting, bending, binding, straightening and laying grills & placing in
position including cost of binding wire 18 to 20 guage for 1.22 Qntl.
= 1.22 Qntl. @ Rs. 6002.92 / Qntl.
16. Painting 2 coats with approved shade of paint including all cost.
Rs. 1266.30
Rs. 1995.14
Rs. 4895.70
Rs. 24295.15
Rs. 703.49
Rs. 32606.24
Rs. 7075.74
Rs. 898.58
Rs. 4794.50
Rs. 8359.04
Rs. 7323.56
Rs. 4900.00
Rs. 1462.03
Rs. 1543.89
Rs. 176.16
Rs. 456.43
Rs. 3564.09
Rs. 5050.00
Rs. 111366.03
Rs. 111366.03
Rs. 111366.00
Sl. ESTIMATE OF JACKWELL
No
1 Earth work in slushy soil within intial lead and lift.
Well Carb: 0.785 x (3.6) 2 x 0.75m = 7.63 cum 7.63
Coffer dam:2x15.00m(9.3+1.5m)/2x1.50 =243.00 cum 243
Total = 251 cum 251
Q = 251 cum @ Rs 10911.13 Rs 30640.83
4
Supplying , fitting & placing uncoated HYSD bar enforcement
including cost of reinforcement
@ 0.785 qtl /cum for 5.93 cum =4.65 qtl @ Rs 6002.92 Rs. 27913.58
1
Earth work in excavation in foundation in hard soil or gravelly
soil within initial lead 50m and lift 1.5m including dressing and
levelling the bed & depositing the excavated materials with in
above lead & lift.
3
Conveyance of pipe from village to work site
Male Mulia 2 Nos. @ Rs 213.50 Per Day Rs.
4 Labour charges for laying and jointing the pipes for 30m
2879.05
505.63
427.00
427.00
253.50
253.50
233.50
1594.50
1599.44
412.20
60.00
239.18
7290.00
22.46
7312.46
243.75
244.00
77.61
ANALYSIS OF RATE FOR LAING AND JOINTING OF 250mm (8”) Ø PVC PIPE FOR
30M LENGTH
1
Earth work in excavation in foundation in hard soil or
gravelly soil within initial lead 50m and lift 1.5m including
dressing and levelling the bed & depositing the excavated
materials with in above lead & lift.
2
Filling foundation plinth with sand well watered rammed
3
Conveyance of pipe from village to work site
4 Labour charges for laying and jointing the pipes for 30m
7211.86
Hence cost per meter = ═ Rs. 240.40
Hence cost per meter = ═ Rs. 240.40
30
7
Transportation of Pipes from Factory outlet to Village Per Mtr. Rs. 13.74
Cost per mtr. Rs. 254.14
OR SAY RS. Rs. 254.00
1
Earth work in excavation in foundation in hard soil or
gravelly soil within initial lead 50m and lift 1.5m including
dressing and levelling the bed & depositing the excavated
materials with in above lead & lift.
4 Labour charges for laying and jointing the pipes for 30m
a) Male Mulia 2 Nos. Per day @ Rs.150.00 Rs. 300.00
6734.81
Hence cost per meter = ═ Rs. 224.49
30
7
Transportation of Pipes from Factory outlet to Village Per Mtr. Rs. 13.74
Cost per mtr. Rs. 238.23
OR SAY RS. Rs. 238.00
(Taking 40’-0” unit and 200’-0” approx, welding, laying and fitting of pipe per one day)
LABOUR COMPONENT:
3 Plumber 1 No. for fitting of pipe @ Rs.253.50/ day for Rs. 50.70
1/5 day.
1 Capital cost of welding set life period 10,000 hrs. Rs. 8500.00
(8500+850) 14 1
═ x x ═ Rs. Rs. 2.73
2 100 240
(Working hrs. has been considered as 8 hrs. per day and 240 days
a year) The total working hour in a year = 240 x 8 = 1920 hrs.
D) Running Cost
129.56
Welding per inch ═ Rs. ═ Rs. 6.48
20
OR Say cost per inch of welding = Rs.6.48 (Rupees Six & paise Forty eight) only
11 50mm long TVS males nut & bolt No. 30 5.00 150.00
Earth work excavation on hard soil with initial lead and lift
including rough dressing and leveling the bed in S/R
12
/Earth pit size 4'x4'x10' x 2 Nos. = 320 cft. Earthing
Trench = 1'x3'x20'x 3 Nos. = 180 cft.
Total 500 cft. or say 14.15 cum 100 cum 14.15 12795.79 1810.60
Filling the Earth pit with salt char cool & excavated earth
13 and filling the earthing trench with the No.6 G.I. wire with 100 cum 14.15 7108.62 1005.87
watering quantity same as per item No.12
Transportation of earthy materials with loading &
14 unloading with the shifting to the project size by the help LS 1 653.53 653.53
of brench court on contract basis.
G. TOTAL 7000.00
OR SAY 7000.00
Unit 948
Rate Mtr Total
0.75 948 711.00 721.45 127.96 92316.74
0.0375 948 35.55 37.32 447.46 16699.21
1.77 4023.58 7121.74
0.27 5541.05 1496.08
3.23 5787.97 18695.14
2.13 4085.51 8702.14
0.75 948 711.00 721.00 71.09 51255.89
48.30 103.89 5017.89
23.37 96.69 2259.65
SION,NAYAGARH
BOQ OF HATADWARA-RLP UNDER NAYAGARH BLOCK IN NAYAGARH DISTRICT
13 Labour charges for laying & fitting of 200 mm Ф PVC Pipe Mtr 948.00 244.00
14 Writing of Display Board in Black colour LS 1.00 1020.10
15 Cost of out let No. 10.00 510.05
16 Nut & Bolt ( 5/8"x3") KG 13.00 94.00
17 3mm (1/8) Rubber Inseration Kg 10.00 58.00
Cost of 10 HP Centrifugal monoblock pumpset having
No. 1.00 39292.00
18 0.028 cumec discharge and 18 Mtr. head
19 Cost of 10 HP Control Pannel with Auto star delta starter No. 1.00 11691.00
Cost of 63 Amp -400 V.T.P. Main Switch confirming to IS
No. 1.00 2455.00
20 No.4064
21 Cost of motor hood made out of 18 gauge CR sheet No. 1.00 788.00
22 Base Plate made of MS Channel with holes No. 1.00 1052.00
23 4 KVAR Capacitor No. 1.00 1772.00
24 Cost of 3x10mm2 T.D. cable Mtr. 30.00 107.00
25 Cost of 4mm² PVC wire Mtr. 24.00 44.00
26 Cost of supporting pillar LS 1.00 2000.00
27 Cost of 100 mm Ø G.I. pipe Mtr. 18.00 856.00
28 Cost of 219 mm Ø M.S. pipe Mtr. 6.00 1871.00
Cost of 200 mm Ø PVC. pipe (Cl-I) 2.5/cm2 to deliver water
Mtr. 948.00 330.00
29 at highest counter
Cost of 200 mm x200 mm x100 mm Ø M.S. Raiser Tee
Set 10.00 4600.00
30 with accessories
31 Cost of 100 mm Ø G.I. Bend No 5.00 825.00
32 Cost of 100 mm Ø G.I. Flange No 10.00 463.00
33 Cost of 100 mm Ø C.I. Foot Valve No. 1.00 1230.00
34 Cost of 100 mm Ø C.I.Reflux Valve (NR) Set 1.00 6750.00
Cost of 50 mm Ø Air release valve with saddle & Raiser
No. 1.00 2500.00
35 pipe
Amount
6
92316.74
16699.21
7121.74
1496.08
18695.14
8702.14
51255.89
5017.89
2259.65
10761.40
17528.53
44.24
231312.00 .
1020.10
5100.50
1222.00
580.00
39292.00
11691.00
2455.00
788.00
1052.00
1772.00
3210.00
1056.00
2000.00
15408.00
11226.00
312840.00
46000.00
4125.00
4630.00
1230.00
6750.00
2500.00
2829.00
1236.00
77.00
229.00
100.00
750.00
434.00
3030.00
10100.00
25908.00
4545.00
988396.25
98137.20
240129.00
45232.00
13823.90
9119.00
6650.00
6000.00
419091.10
1407487.35 343333.40 20370.00 15150.00 37347.06 14799.71 15243.70 ###
1407487.00
206268.78