Zone

Operating hr of Pump 20 Zone-06

at WTP hr
2908
Average pumping flow m3/hr
2423
Average Water demand m3/hr
Peak factor 2

Sr No time % of avgerage flow Water demand

water demand (m3)

From To
1 4 5 40% 969
2 5 6 80% 1938
3 6 7 200% 4846
4 7 8 200% 4846
5 8 9 200% 4846
6 9 10 200% 4846
7 10 11 100% 2423
8 11 12 100% 2423
9 12 13 60% 1454
10 13 14 200% 4846
11 14 15 70% 1696
12 15 16 70% 1696
13 16 17 70% 1696
14 17 18 200% 4846
15 18 19 90% 2181
16 19 20 90% 2181
17 20 21 80% 1938
18 21 22 80% 1938
19 22 23 70% 1696
20 23 0 40% 969
21 0 1 40% 969
22 1 2 40% 969
23 2 3 40% 969
24 3 4 40% 969
58152.473

Maximum surplus
3878 m3
Accumulation
Minimum deplecite
-4846 m3
Accumulation
Total Volume of Service
8724 m3
Reservoir
Say 9000 m3
 Ward Population Water demand
(MLD)
2035 2050 2035 2050
Ward-13 43218 56107 5.40 7.01
Ward-14 42044 54582 5.26 6.82
Ward-15 80016 103879 10.00 12.98
Ward-16 51283 66576 6.41 8.32

Ward-17 85184 110588 10.65 13.82

Ward-18 56607 73488 7.08 9.19

Total 358352 465220 44.79 58.15

Cummulative water Inflow from WTP Cummulative inlet Cummulative 60000

demand (m3) (m3/hr) from WTP (m3) Accumulation

969 2908 2908 1938

50000
2908 2908 5815 2908
7754 2908 8723 969
12600 2908 11630 -969
17446 2908 14538 -2908
22292 2908 17446 -484640000
24715 2908 20353 -4361
27138 2908 23261 -3877
28592 2908 26169 -2423
33438 2908 29076 -436130000
Axis Title
35134 2908 31984 -3150
36830 2908 34891 -1938
38526 2908 37799 -727
43372 2908 40707 -266520000
45553 2908 43614 -1938
47733 2908 46522 -1212
49672 2908 49430 -242
51610 2908 52338 72810000
53306 2908 55246 1940
54276 2908 58154 3878
55245 0 58154 2909
56214 0 58154 1940 0
57183 0 58154 971 0 5 10
58152 0 58154 2
A
58152
 Column F
Column H

5 10 15 20 25

Axis Title
 Ward
Zone

Ward-24
Ward-25
Ward-26

Zone-04 Ward-27
Ward-28
Ward-29
Ward-30
Ward-31
Total

Operating hr of Pump 20
at WTP hr
3675
Average pumping flow m3/hr
3062
Average Water demand m3/hr
Peak factor 2

% of avgerage flow Water demand Cummulative water

Sr No time water demand (m3) demand (m3)

From To
1 4 5 40% 1225 1225
2 5 6 80% 2450 3675
3 6 7 200% 6125 9799
4 7 8 200% 6125 15924
5 8 9 200% 6125 22049
6 9 10 200% 6125 28173
7 10 11 100% 3062 31236
8 11 12 100% 3062 34298
9 12 13 60% 1837 36135
10 13 14 200% 6125 42260
11 14 15 70% 2144 44404
12 15 16 70% 2144 46547
13 16 17 70% 2144 48691
14 17 18 200% 6125 54816
15 18 19 90% 2756 57572
16 19 20 90% 2756 60328
17 20 21 80% 2450 62778
18 21 22 80% 2450 65228
19 22 23 70% 2144 67371
20 23 0 40% 1225 68596
21 0 1 40% 1225 69821
22 1 2 40% 1225 71046
23 2 3 40% 1225 72271
24 3 4 40% 1225 73496
73495.879

Maximum surplus
4900 m3
Accumulation
Minimum deplecite
Accumulation -6125 m3

Total Volume of Service

11024 m3
Reservoir
Say 14000 m3
 Population Water demand
(MLD)
2035 2050 2035 2050
15078 19443 1.88 2.43
43689 56334 5.46 7.04
102920 132709 12.87 16.59
79877 102996 9.98 12.87
119855 154544 14.98 19.32
36962 47660 4.62 5.96
20801 26821 2.60 3.35
36807 47460 4.60 5.93
455989 587967 73.50

Inflow from WTP Cummulative inlet Cummulative

(m3/hr) from WTP (m3) Accumulation

3675 3675 2450 60000

3675 7350 3675
3675 11024 1225 50000
3675 14699 -1225
3675 18374 -3675 40000
3675 22049 -6125
3675 25724 -5512 30000
3675 29398 -4900
3675 33073 -3062 20000
3675 36748 -5512
3675 40423 -3981
10000
3675 44098 -2450
3675 47772 -919
0
3675 51447 -3369 0 5 10 15 20
3675 55122 -2450
3675 58797 -1531
3675 62471 -306
3675 66146 919
3675 69821 2450
3675 73496 4900
0 73496 3675
0 73496 2450
0 73496 1225
0 73496 0
 Column F
Column H

15 20 25
 Ward
Zone

Ward-32
Ward-33
Ward-34
Zone-04
Ward-35
Ward-36
Ward-37
Ward-38
Total

Operating hr of Pump 20
at WTP hr
4324
Average pumping flow m3/hr
3603
Average Water demand m3/hr
Peak factor 2

Sr No time % of avgerage flow Water demand Cummulative water

water demand (m3) demand (m3)

From To
1 4 5 40% 1441 1441
2 5 6 80% 2883 4324
3 6 7 200% 7206 11530
4 7 8 200% 7206 18737
5 8 9 200% 7206 25943
6 9 10 200% 7206 33149
7 10 11 100% 3603 36753
8 11 12 100% 3603 40356
9 12 13 60% 2162 42518
10 13 14 200% 7206 49724
11 14 15 70% 2522 52246
12 15 16 70% 2522 54769
13 16 17 70% 2522 57291
14 17 18 200% 7206 64497
15 18 19 90% 3243 67740
16 19 20 90% 3243 70983
17 20 21 80% 2883 73865
18 21 22 80% 2883 76748
19 22 23 70% 2522 79270
20 23 0 40% 1441 80712
21 0 1 40% 1441 82153
22 1 2 40% 1441 83594
23 2 3 40% 1441 85035
24 3 4 40% 1441 86477
86476.648

Maximum surplus
5765 m3
Accumulation
Minimum deplecite
-7206 m3
Accumulation
Total Volume of Service
12971 m3
Reservoir
Say 13000 m3
 Population Water demand
(MLD)
2035 2050 2035 2050
65418 79352 8.18 9.92
53619 65040 6.70 8.13
94531 114667 11.82 14.33
133349 161753 16.67 20.22
60461 73339 7.56 9.17
87969 106706 11.00 13.34
74983 90955 9.37 11.37
572365 693863 86.48

Inflow from WTP Cummulative inlet Cummulative

(m3/hr) from WTP (m3) Accumulation

4324 4324 2883 60000

4324 8648 4324
4324 12971 1441 50000
4324 17295 -1441
4324 21619 -4324 40000
4324 25943 -7206
4324 30267 -6486 30000
4324 34591 -5765
4324 38914 -3603 20000
4324 43238 -6486
4324 47562 -4684
10000
4324 51886 -2883
4324 56210 -1081
0
0 5 10 15 20
 10000

0
4324 60534 -3964 0 5 10 15 20
4324 64857 -2883
4324 69181 -1802
4324 73505 -360
4324 77829 1081
4324 82153 2883
4324 86477 5765
0 86477 4324
0 86477 2883
0 86477 1441
0 86477 0
 Column F
Column H

15 20 25
15 20 25
 Ward
Zone

Ward-44
Ward-45
Ward-46
Ward-47
Ward-48
Ward-49

Zone-04 Ward-50
Ward-51
Ward-52
Ward-53
Ward-54
Ward-55
Ward-56
Ward-57
Total

Operating hr of Pump 20
at WTP hr
6261
Average pumping flow m3/hr
5217
Average Water demand m3/hr
Peak factor 2

% of avgerage flow Water demand Cummulative water

Sr No time water demand (m3) demand (m3)

From To
1 4 5 40% 2087 2087
2 5 6 80% 4174 6261
3 6 7 200% 10434 16695
4 7 8 200% 10434 27129
5 8 9 200% 10434 37563
6 9 10 200% 10434 47997
7 10 11 100% 5217 53214
8 11 12 100% 5217 58432
9 12 13 60% 3130 61562
10 13 14 200% 10434 71996
11 14 15 70% 3652 75648
12 15 16 70% 3652 79300
13 16 17 70% 3652 82952
14 17 18 200% 10434 93386
15 18 19 90% 4695 98081
16 19 20 90% 4695 102777
17 20 21 80% 4174 106951
18 21 22 80% 4174 111124
19 22 23 70% 3652 114776
20 23 0 40% 2087 116863
21 0 1 40% 2087 118950
22 1 2 40% 2087 121037
23 2 3 40% 2087 123124
24 3 4 40% 2087 125210
125210.415

Maximum surplus
8347 m3
Accumulation
Minimum deplecite
-10434 m3
Accumulation
Total Volume of Service
18782 m3
Reservoir
Nubmer of Service
reservoir 1

Volum eof each

18782 m3
reservoir
Say 19000 m3
 Population Water demand
(MLD)
2035 2050 2035 2050
72950 81780 9.12 10.22
110895 124317 13.86 15.54
24067 26980 3.01 3.37
65262 73161 8.16 9.15
98080 109951 12.26 13.74
68637 76945 8.58 9.62
61761 69236 7.72 8.65
19253 21584 2.41 2.70
31881 35739 3.99 4.47
34444 38613 4.31 4.83
139212 156062 17.40 19.51
35319 39594 4.41 4.95
76264 85494 9.53 10.69
55510 62229 6.94 7.78
893534 1001683 112 125.21

Inflow from WTP Cummulative inlet Cummulative

(m3/hr) from WTP (m3) Accumulation

6261 6261 4174 60000

6261 12521 6261
6261 18782 2087 50000
6261 25042 -2087
6261 31303 -6261 40000
6261 37563 -10434
6261 43824 -9391 30000
6261 50084 -8347
6261 56345 -5217
20000
6261 62605 -9391
6261 68866 -6782
10000
6261 75126 -4174
6261 81387 -1565
0
0 5 10 15 20
 10000

0
6261 87647 -5739 0 5 10 15 20
6261 93908 -4174
6261 100168 -2609
6261 106429 -522
6261 112689 1565
6261 118950 4174
6261 125210 8347
0 125210 6261
0 125210 4174
0 125210 2087
0 125210 0
 Column F
Column H

15 20 25
15 20 25
 1 Water Demand
Descripsion Year Demand (MLD)
Cumment 2021 5
Intermedient 2035 7.5
Design 2050 10

2 Length of Pipeline 7000 m

3 Static Head of Pump 50

Combined efficiency
4 of Pump 60%

5 Cost of Pump Unit 2000 Rs/Kw

6 Life of electric Pump 15 Years

7 Energy Chargesh 1 Rs/Unit

For Period From2021 to2035

Avg Water Avg Water

Water demand From Water demand Water demand
Sr Number demand at demand at
2021 To 2035 at End of 2035 at End of 2050 End of 2035 End of 2050

1 5 7.5 10 6.25 8.75

A) Head loss calculation across Pipe

FOR YEAR 2035

Operating Hr
SR NO. PIPE MOC ID (MM) C / K, manning of pump, Q, M3/HR
coeficient
Hr/day

1 CI 300 100 23 326.09

2 CI 350 100 23 326.09
3 CI 400 100 23 326.09
4 CI 450 100 23 326.09
5 CI 500 100 23 326.09

B) Power consumpsion of pumps across various head

 FOR YEAR 2035

SR NO. PIPE MOC ID (MM) C / K, manning Q, M3/HR Head loss

coeficient

1 CI 300 100 312.50 116.91

2 CI 350 100 312.50 81.58
3 CI 400 100 312.50 66.48
4 CI 450 100 312.50 59.28
5 CI 500 100 312.50 55.56

C) Commercial Evaluation of economical pipe Size

FOR YEAR 15

SR NO. PIPE MOC and class ID (MM) Head loss Length of Cost of
pipeline, m pieline, Rs/m

1 CI, 300 116.91 7000.00 640.77

2 CI, LA 350 81.58 7000.00 805.00
3 CI, LA 400 66.48 7000.00 919.00
4 CI, LA 450 59.28 7000.00 1107.00
5 CI, LA 500 55.56 7000.00 1303.00

Pre value 1192

rate 10%
Year 15
componding
period 1

₹ 4,979.28
₹ 0.00
 Hr of Operation of Hr of Operation of
Hr of Operation
pump at Average pump at Average
for Pumps
flow for 2035 flow for 2050
23 19.17 20.13

R YEAR 2035

ADDISIONAL
VELOCITY , LENGTH (M)/NOS. PRESSURE DROP, TOTAL PRESS. , LOAD DUE TO STATIC HEAD,
(M/SEC) MWC/M LENGTH LOSS (MWC) (M)
FITTINGS

10%
1.28 7000 0.00869 60.83 6.08 50.00
0.94 7000 0.00410 28.71 2.87 50.00
0.72 7000 0.00214 14.98 1.50 50.00
0.57 7000 0.00121 8.44 0.84 50.00
0.46 7000 0.00072 5.05 0.51 50.00
 FOR YEAR 2050

Kw Rating of
Kw Rating of the Cost of Power per Cost of Pumps @ 2000 Q, M3/HR Head loss the pump
pump rwquired Annum @ 1 Rs/Unit Rs/Kw
rwquired

1 2000.00
165.93 1160825.54 331861.98 416.67 155.36 293.99
115.78 810006.04 231568.14 416.67 99.72 188.71
94.35 660069.58 188703.63 416.67 75.95 143.72
84.14 588636.96 168282.16 416.67 64.62 122.28
78.85 551630.03 157702.45 416.67 58.75 111.18

Total Energy Cost for PRESSURE Total Cost for 1st

Cost of Pipeline cost of Pump set Pumpset for design DROP, Year inclusing Q, M3/HR
period @ 10% interest MWC/M Pipe and
rate LENGTH Pumpset cost

A
4485.39 331.86 4849.06 0.00 9666.31 416.67
5635.00 231.57 3383.60 0.00 9250.16 416.67
6433.00 188.70 2757.27 0.00 9378.98 416.67
7749.00 168.28 2458.88 0.00 10376.16 416.67
9121.00 157.70 2304.30 0.00 11583.00 416.67
 FOR YEAR 2050

GROSS TOTAL TOTAL

PRESS. , LOSS Operating hr of Q , M3/HR VELOCITY , PRESSURE DROP, PRESS. ,
pump , Hr/day (M/SEC) MWC/M LENGTH LOSS
(MWC)
(MWC)

116.91 24.00 416.67 1.64 0.01368 95.78

81.58 24.00 416.67 1.20 0.00646 45.20
66.48 24.00 416.67 0.92 0.00337 23.59
59.28 24.00 416.67 0.73 0.00190 13.29
55.56 24.00 416.67 0.59 0.00114 7.96
OR YEAR 2050

Cost of Power
per Annum @ Cost of Pumps @
2000Rs/Kw
1 Rs/Unit

1
2159556.24 587984.34
1386222.37 377428.02
1055707.82 287438.53
898244.34 244565.80
816667.59 222354.83

FOR YEAR

Pump Cost Energy cost Cost of Pumps @

2000Rs/Kw

B A+B
2456.16 9021.00 2747.70 12414.01
1576.61 5790.59 1763.76 11013.92
1200.70 4409.95 1343.23 10722.20
1021.61 3752.19 1142.88 11519.04
928.83 3411.42 1039.08 12622.08

10722.20
 GROSS
TOTAL
ADDISIONAL LOAD STATIC PRESS. ,
DUE TO FITTINGS HEAD, (M)
LOSS
(MWC)
10%
9.58 50.00 155.36
4.52 50.00 99.72
2.36 50.00 75.95
1.33 50.00 64.62
0.80 50.00 58.75