RA Estimated Cost R01 - Tender of Cuttack - Banki, Dampada&Baranga R03 DT 081021

Procurement of Contractor/ Executing Agency The work “Execution of Mega PWS to 13
GPs of Banki,17 GPs Dampada & 02 GP of Baranga Block in Cuttack district including 05
(five) years of Operation & Maintenance” under one Package.
Bid ID No. : EIC, RWSS-09/21-22 : Banki Damapada, & Baranga Block-207.41 Cr
Abstract of Cost
S.No. PARTICULARS Estimated Cost Rs
1 Dewatering & Coffer Dam ₹ 8,431,570.13
2 Intake Well ₹ 19,807,978
3 Electro Mechanical for Intake well & PH ₹ 15,325,157
4 Raw Water Rising Main ₹ 6,101,456
6 Compound wall ₹ 67,536,840
7 Water Treatment Plant ₹ 75,000,000
8 Electro Mechanical for CWPH at WTP ₹ 29,052,998
5 Staff Quarters ₹ 1,395,000
10 Clear Water Rising Main ₹ 604,574,454
16 Sump and Elevated Service Reservoir #REF!
9 Pump and Motor for SUMP A & B ₹ 19,962,416
11 Distribution Clear Water ₹ 542,456,123
12 Approach Road ₹ 666,000
13 NH /Rail way Crossing ₹ 3,434,099
14 Improvement of Existing Sump and ESR ₹ 1,600,000
15 Improvement of Existing Pump and Motor ₹ 620,000
17 Solar power plant ₹ 28,800,000
18 House service connections ₹ 99,949,200
19 Survey and Geotech investigation & Detailed Engg. #REF!
Sub Total #REF!
22 O&M cost for 5 Years ₹ 118,110,472
Total Project Cost #REF!
Total Amount ( in crores) #REF!
Construction of Coffer Dam & Service Road for approach to Pillar site
1
Length
Particulars No Width / ID Ht / Depth Quantity Unit Rate Amount in Rs.
/ OD
Service Road Embankment 50
4.4 Construction of embankment with approved

material obtained from borrow pit with all lifts and
leads, transporting to site, spreading, grading to
required slope and compacting by vibratory roller 8-10
tonne to meet requirement of table 300-2 including
cost of compensation for earth taken from private land
complete as per MoRT&H specification clause 305.
(Lead taken upto 5 km) cum 163.00
E/W Emankment 1 50 5.5 2.5 687.5 Cum 163 163 112,062.50
WBM
7.5.1 Hand broken - Grade-I (90-45mm) cum 1230.00 1 50 3.00 0.2 30.00 Cum 1230 1230 36,900.00
7.5.2 Hand broken - Grade-II (63-45mm) cum 1250.00 1 50 3 0.15 22.50 Cum 1250 1250 28,125.00
Total Cost Rs 177,087.50
Construction of Coffer dam 10
4.13 Earth filling with available surplus soil excavated

from foundations
and taken only from outside of building plinth in layers
not exceeding
20cm in depth, consolidating each deposited layer
including ramming and watering and consolidation with
lead up to 50 m and lift upto 1.5 m. cum 98.00
E/W Emankment 10 11.13 3.25 2.50 904.3125 98 98 88,622.63
Cost of Dewatering during Construction

75 HP DG Sets 2 Nos
Days 5 Days
per day pumping hours 20 Hr
Fuel consumed per Hr 30 Litr/hr
Total Fuel Consumed 6000 Litr
Rate of Diesel 80
Total Fuel Cost for each Pillar 480,000.00
Manpower required 3 5 each 800 12,000.00
Total Manpower Charges
Other Charges Suction delivery etc. 5 LS 5000 25,000.00
Cost for construction of 1 Peir 517,000.00

For Nos Pillar 10 5,170,000.00
18.1 Supply delivery at site withnecessary packing,

receiving,unloading,shifting, storing, installation, testing
and commissioning of Non clog submersible pumping
set of 2% Ni CI Cascading, Impeller CF 8M ,Shaft SS
410,mechanical seal with 10M Power & Control cable ,
5M Galvanized Chain,,10M, 50mm MS galvanized Guide
pipe, Duck FootBend, with Guide wire SS 304
etc.complete with all respect as
Supply of Non Clog type Sumercible Pump sets 10KVA 8 135000 135000 1,080,000.00
18.1.10 Discharge 110 cum/hr and head 8 to 10 M each
135100.00
66.18 SITC of DG Set complete with 1500 RPM Diesel

Engine of suitable BHP & AC Brush less SPDP Alternator
mounted on a common base
66.18.2 Radiator cooled and turbo charged
66.18.2.8 82.5 KVA at 0.8 pf 415V 50Hz 3-Ø each 798275.00 2 798,275.00 957930 1,915,860.00
Total Estimated Cost Rs. 8,431,570.13

The work “Execution of Mega PWS to 13 GPs of Banki,17GPs Dampada & 02 GP of Ba
including 05 (five) years of Operation & Maintenance” under one
Loaction of Intake (Near G.P.,Village) Bid ID No. : EIC, RWSS-09/21-22
G.P.-Pathapur,Vill-Muraripur
Lat-20°26'30.31"N,Long-85°37'42.88"E
Estimate of Intake Well
. SOR No. Description
1 Attached Annexure - A Intake well (upto 20 M depth) including dewatering ,cofferdam,pump house on
,Page -1 ( Non Schedule the well,2.5 m wide RCC /MS walk way to intake pump house but excluding
Item Rates Approved by external electrification raw water pump,approach to site,outoff wall ect.
Deptt vide Letter No.
8611 Dated 06.06.2016
)
1 Nos. 10 m Dia.
RA Estimated cost of Intake Well & Pump House of Dia 10Mtr
RA Estimated cost of Approach bridge 2.5Mt width & 50Mtr Length
ESTIMATED COST Rs.

7GPs Dampada & 02 GP of Baranga Block in Cuttack district
n & Maintenance” under one Package.
C, RWSS-09/21-22
RA Estimated Cost
Unit Quantity Rate Amount Rate Amount
No.
8,123,441.24
11,684,536.29
19,807,977.52
Detailed cost estimate for Electro-mechanical & automation work at Raw Water Intake pumping station
S.No. Description Quantity Unit Rate Amount
Mechanical works
1 1 Provoiding, erecting & giving test & trial of water lubricated V.T.
pumpset directlycoupled motor with allied equipments of
discharge 533 M3/hr Head 30 m. (i/c 50% stand by) 3 nos. 937,500.00 2,812,500.00
KW/ Rate @12500
2 Valves -
Providing, lowering, laying, aligning, fixing in position and jointing

2.1 in pipe line, DI dual plate check valves of PN 1.0 rating of
following dia (including jointing and jointing material), including
all material, labour, testing and commissioning as per Technical
Specifications and as per direction of Engineer.
300MM Dia 3 nos. 62,800.00 188,400.00
Providing, lowering, laying, aligning, fixing in position in pipe line,

Resilient Seated D/F DI Butterfly valves of approved make &
2.2 design standard of following dia. complete (including jointing &
jointing material) including all material, labour, testing and
commissioning along with pipeline as per Technical Specification
& as per direction of Engineer.
(Category "A" Make: Kirloskar Bros. Ltd., Indian Valve Co. (IVC),
Fouress Engineers Pvt. Ltd., VAG)
Electrically Operated & SCADA Compatible (PN 1.6 class)
300MM Dia 3 nos. 137,100.00 411,300.00

Resilient Seated D/F DI Sluice valves of approved make & design
2.3 standard of following dia complete (including jointing & jointing
material ) including all material, labour, testing and
commissioning along with pipe line as per Technical Specification
(Category "A" " Make: Kirloskar Bros. Ltd., Indian Valve Co. (IVC),
450MM Dia 1 nos. 239,100.00 239,100.00
CI dismantling joint (suitable for sluice valves etc.) as per IS
specifications complete of the following sizes including all jointing
2.4 material, cost of all labour, testing and commissioning as per
Technical Specifications and as per direction of Engineer.
300MM Dia 3 nos. 10,100.00 30,300.00

450MM Dia 2 nos. 17,300.00 34,600.00
MS pipe and specials of suitable dia of 10mm thick M.S. plate
2.5 required for suction and pump delivery up to common manifold 903,700.00 Job work 10% 90,370.00
for each pump.
TOTAL OF PART (A) 3,806,570.00
Electrical works
Provision for dedicated 33KV power line to from nearby

GSS, including poles, overhead wires, power connections
3 charges, add. Load charges, file charges & complete work 600 M 550.00 330,000.00
up to PS
Providing, installation, testing and commissioning of LT MCC

panels housing motor starters relays, MCB/MCCBs/ACB, bus-bar
3 for all pump sets including all internal cabling and cable/bus-bar 1 lot 942,308.90 942308.9
from switchyard, up to panels, etc, complete in all respect as per
the scope of work & specifications .
Providing, installation, testing and commissioning of capacitor

control panels (APFC) , housing power factor control system
4 panel/capacitors (APFC Panel), other accessaries including all 1 lot 54,569.00 54569
internal cabling and cable/bus-bar from switchyard, up to panels,
etc, complete in all respect as per the scope of work &
specifications.
Supply installation testing & commisioning of 33KV HT panel

5 including one incoming, two outgoings and all other switchgears, 1 lot 4,111,356.83 4111356.83
Protection relays, and all accessories
Supply, Installation, Testing and commissioning of copper wound
Transformers 33/0.433 KV, Three Phase, 50 Hz, DYN 11, ONAN
type , Standard accessories with off load tap changer (+5% to -
10% in steps of 2.5%), winding / Top --- temperature rise of
6 45°C/40°C first fill oil, having permissible total loss values not 2 nos. 1,030,337.00 2,060,674.00
exceeding 7.5% of the maximum total loss values for 33 KV as per
energy efficiency level - 2 at basic Insulation level conferming to
ISS 2026 (Part- I to Part - II), latest ammended and IS 1180 Part-I :
2014.
200 KVA
SITC of DG Set complete with 1500 RPM Diesel Engine of

suitable BHP & AC Brush less SPDP Alternator mounted on a
common base Frame & coupled through a flexible coupling or
close coupled.Alternator shall be self regulated with standard
Alternator Protection( Over voltage, over speed & under voltage).
Engine shall have residential silencer, up to 10 M exhaust piping ,
electronic / Mechanical governor, Manual & electric Start,
Batteries, Fuel tank ( with Stand) & piping, control panel (16 G)
with MCCB (4P; 25KA), Ammeter, Voltmeter, Frequency Meter,
Energy Meter & Hour Meter, Engine instruments panel, AVM and
with Weatherproof, powder coated Accoustic enclosure for DG
set for sound attenuation fabricated from 1.6 mm CRCA sheet
steel (structure) with side wall fabricated from 1.6 mm CRCA
sheet and filled with foam as per CPCB norms latest amendments
6 & IS 8183 .The doors are fabricated from 1.6 mm CRCA sheet 1 nos. 1,605,141.00 1,605,141.00
packed with accoustic material, floor of MS chequrred plate 5.0
mmthick, All doors/ opening are sealed with neoprene/ EPDN
gaskets. The enclosure has built in fuel tank, residential silencer
(isolated from main DG chamber) with protection and tripping of
DG set against temperature of more than 50 °C. All controls for
operation of DG set are from outside the enclosure with DG
control panel having microprocessor based genset monitoring
and control system mccb Ammeter, voltmeter, Pf meter,
frequency meter, KWH meter, Ind. Lamps etc. mounted inside
enclosure , visible and accessible from outside. The enclosure
should be suitable for following capacity DG sets and alternator.
Noise level is less than 75 db (A) at a distance of 1 Mtrs. duly
certified by authorized agency. Complete in all respect of
following capacity : 200 KVA at 0.8 pf 415V 50Hz 3-Ø
Providing & Laying XLPE insulated / P.V.C. sheathed

cable of 1.1 KV grade with aluminium conductor
Armoured of IS:7098-I/1554-1 approved make in
7 ground as per IS:1255 including excavation of
30cmx75cm size trench, 25 cm thick under layer of
sand, second Class bricks covering, refilling earth,
compaction of earth, making necessary connection,
testing etc. as required of size.
3 core 185 sqmm 80 M 207.00 16560
3 core 25 sqmm 160 M 738.00 118080
4 Core 4 Sqmm 10 M 140.00 1400
Providing & Laying XLPE insulated IS:7098/II/85 of approved

make H.T.cable for working voltage 33 K.V.Earthed with
Stranded Compacted Circular Aluminium Conductor,
Conductor Screened with Extruded Semi-conducting
compound, XLPE Insulated,
Insulation Screened with extruded semi-conducting
8
compound in combination with Copper Tape, cores laid up,
inner sheath of Thermoplastic tape, galvanised flat steel
strip armoured and overall Extruded PVC Type ST- 2 Outer
Sheathed cable direct in ground including excavation of
30cmx150cm size trench, 25cm layer of river sand, second
Class bricks covering, refilling earth,
compaction of earth, making necessary connection testing
etc.as required of size.
8.1 3 Core 240 sqmm. 60 M 2,168.00 130080

Providing and laying XLPE/PVC insulated & PVC sheathed
armoured cables of 1.1 KV grade with copper conductor as per IS
9 1255 including excavation of 30 CmX75 Cm size trench 25 Cm
thick under layer of sand and second class bricks covering,
backfilling & compaction
Power Cables copper
9.1 3 Core 2.5 Sqmm 103 M 176.00 18128
9.2 3 Core 4 Sqmm 20 M 215.00 4300
9.3 4 Core 2.5 Sqmm 10 M 202.00 2020
Control Cables copper
9.5 5 Core 2.5 Sqmm 265 M 229.00 60685
9.6 12 Core 2.5 Sqmm 195 M 496.00 96720
Providing and laying Stranded/ Flexible Annealed Bare copper

conductor ,XLPE/PVC insulated suitably laid up together overall
polyester taped Al (Mylar tape wrapped) along with ATC Drain
10 wire overall PVC sheathed (ST-1) overall screened Pair armoured
instrumentation Cables generally confirming to PAS 5308- Part-2-
2009.
10.1 1 pair 1.5 Sqmm 22 107.00 2354

10.2 RS-485 75 120.00 9000
Pipe Earthing as per IS:3043 with perforated 3.0 Mtr. Long,

40 mm dia. ' B ' class G.I. Pipe including all accessories like
nut, bolts, reducer, nipple, wire meshed funnel, and C.C.
12 finished chamber covered with hinged type with locking 8 nos. 3,000.00 24000
arrangement C.I. Cover, C.I. Frame of size 300mm x 300 mm
and embodying the pipe complete with alternate layers salt
and coke/ charcoal, testing of earth resistance as required.
S & Laying following size earth wire/strip in horizontal or

vertical run in ground/surface/recess including riveting,
13 90 M 185.00 16650
soldering, saddles,
making connection etc. as required.
Supply, Fabricating & installing following sizes of ladder

type cable trays with rungs at span of 250 mm including
horizontal and vertical bends, reducers tees,cross members
and other accessories as required and duly suspended from
the ceiling/wall with suspenders and including painting as
required.
Hot Dipped Galvanized

300mm x 50mm x 1.6mm 15 M 333.00 4995
375mm x 50mm x 2.0mm 15 M 436.00 6540
450mm x 50mm x 2.0mm 25 M 468.00 11700
Concrete Padestals for transformers, meter room and misc
14
civil works. Including fencing at GSS etc.
1 job 96,020.81 96020.81
15 Exhaust fans of suitable capacity. 4 3,500.00 14,000.00

Supplying, erecting, testing & commissioning of Electrically
Operated Travelling Crane (EOT) .Main girder & End Carriage
fabricated from Rollled Steel Section, Gear Box for all motion,
Electro Magnetic Friction Disc Type Brakes, all safety limit
16 switches, LT wheels EN 9, Double Flanged 4No, with Sq. Cage 1 job 534,000.00 534,000.00
motor of adequate rating (KW), duly painted mechanical cleaning
and one coat of primer and two coat of synthetic paint and as per
the direction of the Engineer.
5 MT Capacity
17 Any other miscellaneous item required to make the system

functional and operational 50,000.00
TOTAL OF PART (B) 10,321,282.54
Instrumentation & Automation works

Providing, installation, testing and commissioning of
Electromagnetic flow Meter etc. including all materials (excluding
CI/DI fittings) and making connection with existing pipeline
required for Electromagnetic Flow Meter including cutting the
18 existing pipe line etc. complete in all respect as per technical
specification and as per direction of Engineer.
EMF450 for DN 450 mm 1 nos. 477,300.00 477,300.00
Providing, Installation, Testing and Commissioning of PRESSURE

19 TRANSMITTER for Water Application: Range: 0-10 Bar / Power
Supply: 24 V DC / Output: 4-20 mA with HART / Diaphragm:
SS316L / Process Connection: 1/2 "NPT (M) / Accuracy: 0.15%
Protection: IP67
1/2" M (NPT) 3 nos. 70,751.00 212,253.00
Providing, Installation, Testing and Commissioning of

ULTRASONIC LEVEL TRANSMITTER for Water Application :
20 Principle : Time of Flight / Sensor MOC PP / Process Connection 1
1/2 inch BSP or 2 inch BSP Threaded type / Power Supply: 24 V DC
/ Output: 4-20mA / Display: Integral display for programming and
Display Reading / IP 66
0 - 8 MTR 1 nos. 99,051.00 99,051.00
Supply, erection, testing and commissioning of RTU/PLC cum IC

21 panel with adequate number of analogue/digital I/O’s plus 20%
spare I/O’s, 15" coloured HMI display, GPRS modem installed in
control cabin including all external connections to power the
instruments at the following pumping stations 1 nos. 408700 408,700.00
TOTAL OF PART (C) 1,197,304.00
Estimated Cost Rs. 15,325,156.54

Estimated Cost Rs. in LACS 153.25
Estimate for Raw Water Rising Main
RA Estimated Cost
Item Item description Unit Quantity
No. Rate
Rate less 10%
-
1 Supplying all materials, labour T&P for laying in trenches centrically cast
(spun) D.I pressure, socket & spigot pipes Class-K9 & K7 without
cement mortar lining , confirming to IS.8329-2000 of the following
nominal diameter as per specification complete (Earth work in
excavation in trenches jointing of pipes & fittings to be measured &
paid separately)
DI - K9 Dia 600 mm M 490.00

11,859.00 11859.00
Total Cost Rs.
Add for Dismantling & Road Restoration @ 5% 5%
Say Total
Estimated Cost Rs.

Estimated Cost Rs. in LACS
Estimated Cost
Amount
5,810,910.00
5,810,910.00
290,545.50
6,101,455.50
6,101,455.50
61.01
ESTIMATE OF COMPOUND WALL
Total Cost for WTP 1x(120 x 120),For ESR-1 to 32=12x(20X20), & 2 Nos. Clear Water
Sump-2 (40 x 40) Total =3,360 Rmt. Diduction for Gate-140 Rmt.
Description Qty. Unit Rate (Rs) Amount (Rs)

WTP 1x(135 x 105) 570 Per Mtr 6068 3458760
For ESR-1 to 32=12x(20X20) 2560 Per Mtr 6068 15534080
Clear Water Sump-A (50 x 50) 5000 Per Mtr 6068 30340000
Clear Water Sump-B (30 x 50) 3000 Per Mtr 6068 18204000
11130 Per Mtr 67536840
Estimate for Raw Water Treatment Plant
Item SOR No. Description
No.
1 As Per SOR (Memo No- WTP with cascade aerator,raw water chanel,chemical house,chemical store,flash mixer
13827,Dated-16.9.2017)- rapid Mix/HBCF/Clariflocculator,bye pass channel,filter house with back wash
Government of Odisha- Works arrangement,CWR,Clear water pump house,sludge disposal arrangement lab,administrative
Departement- Revision of SOR 2014
on block but excluding clear water pump & External Electrification.
GST.
25
Estimated Cost Rs.

nt Plant RA Estimated Cost
Unit Quantity Rate Amount
Rate Amount
MLD 25.00
3,000,000.00 75,000,000.00
75,000,000.00
750.00
Detailed cost estimate for Electro-mechanical & automation work at CWPH in WTP campus
Mechanical works
Supply, delivery at site with necessary packing, receiving,

1 unloading, shifting, storing, installation, testing and
commissioning of Horizontal Centrifugal Split Casting pumps with
motor, CI casing and casing ring, SS 316 impeller, SS 410 Shaft and
shaft sleeve, coupling guard, common base plate, foundation
bolts etc. complete with all respect as per the specification
Discharge 313 m3/hr. 67 m Head (2W+1S) 3 nos. 344,900.00 1,034,700.00
Discharge 187 m3/hr. 92 m Head (2W+1S) 3 nos. 246,700.00 740,100.00
Discharge 164.88 m3/hr. 16 m Head (2W+1S) 2 nos. 152,300.00 304,600.00
2 Valves -

2.1 in pipe line, DI dual plate check valves of PN 1.0 rating of
following dia (including jointing and jointing material), including
200MM Dia 5 nos. 32,700.00 163,500.00
250MM Dia 3 nos. 51,900.00 155,700.00

2.2 design standard of following dia. complete (including jointing &
200MM Dia 5 nos. 106,500.00 532,500.00
250MM Dia 3 nos. 124,800.00 374,400.00
2.3 standard of following dia complete (including jointing & jointing
material ) including all material, labour, testing and
200MM Dia 8 nos. 34,100.00 272,800.00
250MM Dia 8 nos. 53,400.00 427,200.00
300MM Dia 3 nos. 68,800.00 206,400.00
specifications complete of the following sizes including all jointing
2.4 material, cost of all labour, testing and commissioning as per
200MM Dia 14 nos. 5,650.00 79,100.00

250MM Dia 13 nos. 7,900.00 102,700.00
300MM Dia 3 nos. 10,100.00 30,300.00

2.5 required for suction and pump delivery up to common manifold 2,344,600.00 Job work 10% 234,460.00
for each pump.
Electrical works

3 GSS, including poles, overhead wires, power connections 1700 M 550.00 935,000.00
charges, add. Load charges, file charges & complete work
up to PS
3 for all pump sets including all internal cabling and cable/bus-bar 1 lot 1,548,805.50 1,548,805.50

panel/capacitors (APFC Panel), other accessaries including all
4 internal cabling and cable/bus-bar from switchyard, up to panels, 1 lot 85,727.00 85,727.00
specifications.
Supply installation testing & commisioning of 33KV HT panel

5 including one incoming, two outgoings and all other switchgears, 1 lot 4,111,356.83 4,111,356.83
Protection relays, and all accessories
Supply, Installation, Testing and commissioning of copper wound

Transformers 33/0.433 KV, Three Phase, 50 Hz, DYN 11, ONAN
type , Standard accessories with off load tap changer (+5% to -
10% in steps of 2.5%), winding / Top --- temperature rise of
6 45°C/40°C first fill oil, having permissible total loss values not 2 nos. 2,154,178.00 4,308,356.00
exceeding 7.5% of the maximum total loss values for 33 KV as per
energy efficiency level - 2 at basic Insulation level conferming to
ISS 2026 (Part- I to Part - II), latest ammended and IS 1180 Part-I :
2014.
1000 KVA
3 core 300 sqmm 240 M 1,100.00 264000

3.5 core 240 sqmm 80 M 1,045.00 83600
3 core 240 sqmm 40 M 929.00 37160
3 core 95 sqmm 100 M 454.00 45400
3 core 70 sqmm 320 M 355.00 113600
4 Core 4 Sqmm 10 M 140.00 1400

compound, XLPE Insulated,
Insulation Screened with extruded semi-conducting
8
compound in combination with Copper Tape, cores laid up,
inner sheath of Thermoplastic tape, galvanised flat steel
strip armoured and overall Extruded PVC Type ST- 2 Outer
Sheathed cable direct in ground including excavation of
30cmx150cm size trench, 25cm layer of river sand, second
Class bricks covering, refilling earth,
compaction of earth, making necessary connection testing
etc.as required of size.
8.1 3 Core 240 sqmm. 110 M 2,168.00 238480

Power Cables copper
9.1 3 Core 2.5 Sqmm 225 M 176.00 39600
9.2 3 Core 4 Sqmm 160 M 215.00 34400
9.3 4 Core 2.5 Sqmm 10 M 202.00 2020
9.4 5 Core 2.5 Sqmm 724 M 229.00 165796
9.5 12 Core 2.5 Sqmm 520 M 496.00 257920

2009.
10.1 1 pair 1.5 Sqmm 112 107.00 11984

10.2 RS-485 150 120.00 18000

13 140 M 185.00 25900
soldering, saddles,

required.

300mm x 50mm x 1.6mm 20 M 333.00 6,660.00
375mm x 50mm x 2.0mm 20 M 436.00 8,720.00
450mm x 50mm x 2.0mm 30 M 468.00 14,040.00
Concrete Padestals for transformers, meter room and misc
14 1 job 96,020.81 96020.81
civil works. Including fencing at GSS etc.
15 Exhaust fans of suitable capacity. 5 3,500.00 17,500.00

5 MT Capacity
17 Any other miscellaneous item required to make the system

functional and operational 50,000.00
TOTAL OF PART (B) 22,759,550.14

required for Electromagnetic Flow Meter including cutting the
18 existing pipe line etc. complete in all respect as per technical
200MM Dia 1 nos. 119,300.00 119,300.00

250MM Dia 2 nos. 175,100.00 350,200.00

19 TRANSMITTER for Water Application: Range: 0-10 Bar / Power
Supply: 24 V DC / Output: 4-20 mA with HART / Diaphragm:
Protection: IP67
1/2" M (NPT) 8 nos. 70,751.00 566,008.00

20 Principle : Time of Flight / Sensor MOC PP / Process Connection 1
1/2 inch BSP or 2 inch BSP Threaded type / Power Supply: 24 V DC
0 - 5 MTR 2 nos. 62,890.00 125,780.00

21 panel with adequate number of analogue/digital I/O’s plus 20%
spare I/O’s, 15" coloured HMI display, GPRS modem installed in
instruments at the following pumping stations
RTU for 8 nos. pumps 1 nos. 473700 473,700.00

ANNEXURE – H 11 (A) & (B)
Construction of 5 Nos. H & I -Type Staff Quarter Building
Plinth Area
S.No. Description Quantity Rate
each Sqm
1 Construction of H-Type Staff Quarter Building 1 90 15,500.00
Estimated Cost Rs.

Unit Amount
SqMtr 1,395,000.00
1,395,000.00
13.95
UWSS KISHANGARH UNDER AMRUT ANNEXURE CE-03
Estimate for Providing Proposed Rising Mains Of DI Pipes
S. No. Item Description No. Length (m) Breadth Depth Quantity Unit Rate (Rs.) Amount (Rs.)
(m) (m)
1 Earthwork in excavation in foundation,
trenches etc. including dressing of sides
and ramming of bottoms, including
getting out the excavated material,
refilling after laying pipe/foundation and
disposal of surplus excavated material at
a lead upto 50m suitable site as per
direction of Engineer for following depth,
below natural ground/road top level.
OD
(mm)
HDPE PIPE DIAMETER(mm) PN-6
DI K-7 PIPE DIAMETER(mm)
100 118 1 37,743 0.500 1.12 21,098.34 cum
125 146 1 - 0.500 1.15 - cum
150 170 1 20,260 0.500 1.17 11,852.10 cum
200 222 1 29,582 0.600 1.22 21,689.52 cum
250 274 1 21,484 0.600 1.27 16,422.37 cum
300 326 1 12,867 0.700 1.33 11,943.15 cum
350 378 1 6,591 0.700 1.38 6,357.68 cum
400 429 1 21,402 0.800 1.43 24,466.77 cum
450 480 1 - 0.800 1.48 - cum
500 532 1 600 0.900 1.53 827.28 cum
600 635 1 - 1.000 1.64 - cum
Sub Total 150,529 114,657.20 cum
Total 150,529 114,657.20
Deduct for Road Dismantling quantity 2,303.09
Net Total quantity 112,354.11 cum

1.1 In all types soils/saturated soil such as
moorum, sand, sandy silt, clay, black
cotton soil, kankar etc.
Depth upto 1.50m 80% 89,883.29 cum 172.00 15,459,926.0
1.2 In ordinary rock
Depth upto 1.50m 15% 16,853.12 cum 322.00 5,426,704.0
1.3 In hard rock (blasting prohibited)
including blasting materials
WAPCOS LIMITED PAGE 27 OF 221

(m) (m)
Depth upto 1.50m 5% 5,617.71 cum 674.00 3,786,334.0
2 Dismantling of flexible pavements and

disposal of dismantled materials up to a % of
lead of 50 metres, stacking serviceable Total
and unserviceable materials separately as pipe
directed by Engineer length
2.1 Bituminous courses 1% 1 1,505 0.60 0.10 90.32 cum 362.00 32,694.90
2.2 Granular courses 1% 1 1,505 0.60 0.20 180.63 cum 259.00 46,784.41
3 Dismantling of cement concrete

pavement by mechanical means using
pneumatic tools, breaking to pieces not
exceeding 0.02 cum in volume and stock
piling at designated locations and disposal
of dismantled materials up to a lead of 9% 1 13,548 0.60 0.25 2,032.14 cum 653.00 1,326,988.40
1000 metres, stacking serviceable and
unserviceable materials separately as per
MoRT&H specification clause 202
2 Barricading work

(m) (m)
2.1 Providing and fixing Barricading at site of
work for restricting the general public
using 40 mm dia M.S. pipe ("B" class) as
vertical post with average spacing of 1.80
meter between two vertical posts, having
height at least 1.5m above road/ ground
level and atleast 30-45 cm below road/
ground level by making suitable size hole
in road/ ground, providing and fixing
suitably two rows of 100mm wide PVC
Tape preferabley of red colour. The M.S.
pipe shall be painted in red and white 50% 2 75,265 150,529 metre 51.00 7,676,979.0
colour strips as per approved pattern as
and when it becomes shabby but at least
after every alternate shifting at new
location. After shifting/ removal of
barricading the hole shall be filled up
properly and site is to be cleared in all
respect. (Note: measurement is to be
done in linear basis)

height at least 1.5 m above road/ ground
in road/ ground, providing and fixing two
rows of 40 mm dia M.S. pipe ("B"
class) as horizontal members with nuts
& bolts. Both vertical and horizontal
20% 2 30,106 60,212 metre 67.00 4,034,178.00
members shall be painted in red and
white colour strips as per approved
pattern as when it becomes shabby but
atleast after every alternate shifting at
new location. After shifting/ removal of
barricading holes shall be filled up

(m) (m)
Ref: RUIDP Integrated SoR-2013,
Item no: 4.28, Pg. no: 15
2.3 Providing and Fixing Minimum 0.63mm
thick GI corrugated sheets (minimum
width of each sheet shall be 60 cm) for
covering the barricading in one/ two rows
one above another and painting in red
and white stripes as per the specifications 10% 2 15,053 30,106 sqm 134.00 4,034,177.20
and directions of the Engineer-incharge
with proper fixing arrangements with GI
limpet washers nuts and bolts complete in
all respect.

#REF! Providing, lowering, laying in trenches, aligning,
fixing in position and jointing Ductile Iron (DI)
ISI marked K-9 grade S&S pipes as per
IS:8329-2000 (amended upto date), with
internal cement mortar lining suitable for
potable water with rubber ring (EPDM) joints
as per IS: 5382-1985 including special (tees,
bends, etc.) complete including all material,
labour, hydraulic testing and
commissioning (excluding earthwork) as per
technical specifications and direction of
Engineer-in-charge ; with Excise Duty
Exemption.
Note : Providing and fixing of all requisite
specials as per drawing, design and layout are
inclusive in RM measurement of the item and
shall not be paid separately.
PHED BSR 2016

100 37,743 1440.00 54349920
125 - 0.00 0
150 20,260 2055.00 41634300
200 29,582 2618.00 77445676
250 21,484 3458.00 74291672
300 12,867 4392.00 56511864
350 6,591 5342.00 35209122
400 21,402 6487.00 138834774
450 - 7744.00 0

(m) (m)
500 600 9072.00 5443200
600 - 11859.00 0
Providing, lowering, laying, aligning, fixing

in position in pipeline, manually operated
Resilient Seated D/F Sluice valves of
approved make & design standard PN 1.6
class of following dia. complete (including
jointing & jointing material ) including all
material, labour, testing and
commissioning along with pipeline as per
Technical Specification & as per direction
of Engineer.
A Sluice Valve : For isolation purpose

0.1 80mm diameter 0 0 Each 7,877 -
0.2 100mm diameter 51 51 Each 9,960 507,960.00
0.3 125mm diameter 0 0 Each 14,730 -
0.4 150mm diameter 28 28 Each 16,473 461,244.00
0.5 200mm diameter 40 40 Each 25,341 1,013,640.00
0.6 250mm diameter 30 30 Each 42,053 1,261,590.00
0.6 300mm diameter 18 18 Each 53,559 964,062.00
0.7 350mm diameter 10 10 Each 100,494 1,004,940.00
0.8 400mm diameter 30 30 Each 131,616 3,948,480.00
0.9 450mm diameter 0 0 Each 175,696 -
1.0 500mm diameter 2 2 Each 225,978 451,956.00
1 Providing, lowering, laying, aligning, fixing
in position and jointing CI dismantling
joint (suitable for sluice valves etc.) as
per IS specifications complete of the
following sizes including all jointing
material, cost of all labour, testing and
commissioning as per Technical
Specifications and as per direction of
Engineer

1.1 80mm diameter 0 0 Each 2,715.00 -
1.2 100mm diameter 51 51 Each 3,160.00 161,160.00
1.3 125mm diameter 0 0 Each 4,131.00 -
1.4 150mm diameter 28 28 Each 4,964.00 138,992.00
1.5 200mm diameter 40 40 Each 7,383.00 295,320.00
1.6 250mm diameter 30 30 Each 10,111.00 303,330.00
1.6 300mm diameter 18 18 Each 12,218.00 219,924.00

(m) (m)
1.7 350mm diameter 10 10 Each 15,730.00 157,300.00
1.8 400mm diameter 30 30 Each 21,306.00 639,180.00
1.9 450mm diameter 0 0 Each 24,790.00 -
2.0 500mm diameter 2 2 Each 29,475.00 58,950.00
pipe line Kinetic Double Air Valves as per

IS:14845 of following dia(including
jointing and jointing material), including
all material,
Category "A" Make: (Kirloskar Bros. Ltd.,
Indian Valve Co. (IVC),
50 MM DIA 244 244 Each 12178.00 2,971,432.00

80 MM DIA 58 58 Each 15732.00 912,456.00
100 MM DIA 0 0 Each 21174.00 -
150 MM DIA 0 0 Each 44067.00 -
200 MM DIA 0 0 Each 67505.00 -

(m) (m)
B Providing, lowering, aligning and fixing in
position DI D/F Diaphragm type Pressure
Reducing / Flow Control Valve of
approved make of following Pressure
rating & dia complete and of following
specifications: Body & Bonnet - Ductile
cast iron of grade GGG40/GGG50 as per
DIN 1693 or ASTM A 536, Diaphragm and
Resilient seal disc - Flexible, nonwicking
nylon fabric reinforced synthetic
elastomer -Buna-N / EPDM (FDA / WRAS
approved), Body Seat Ring - Cast
stainless steel ASTM- A 351 GR. CF8M /
AISI- 316, raised, replaceable inline &
onsite Stem Stainless Steel, AISI-316,
raised, replaceable inline & onsite Spring
& Bearing bush- Stainless Steel, AISI-316
,Disc guide, disc retainer & diaphragm
washer - Stainless Steel, AISI-304/
316/Bronze ,Seal- EPDM/ NBR ,Pilot
Body- Stainless Steel, AISI-304/ CF8 or
Brass Tubing Stainless Steel, AISI-304 /
Copper ,Solenoid Valve- Stainless Steel,
AISI316 ,Throttling plug - Stainless Steel,
AISI-304, Nut- Bolts - SS .
Face to Face- as per ANSI B 16.1/ EN

558-1 and Flange ends should be as per
ANSI B-16.5, Class 150 and Class 300/
EN-1092-2. Insersion rubber of black
EPDM 6mm thick Electrostatic Epoxy
Powder(EP-P) / Fusion Bonded Epoxy
(Non-Toxic & suitable for drinking water)
coated with minimum thickness of 250
micron applied both inside and outside .
Suitable support structure as per
directions of EIC including jointing &
jointing material, labour, testing and
Specification & as per direction of
Engineer-In- Charge.
Note: Rates are exclusive of tail piece/

dismantling joints and earth work.
80 mm 12 12 Each 98840.00 1,186,080.00

(m) (m)
100 mm 31 31 Each 107060.00 3,318,860.00
150 mm 8 8 Each 145841.00 1,166,728.00
200 mm 1 1 Each 180853.00 180,853.00
250 mm 0 Each 246193.00 -
300 mm 0 Each 324801.00 -
350 mm 0 Each 451464.00 -
C SITC of D/F Full bore type

Electromagnetic Flow Meter of approved
make of following dia and pecifications
complete: Media : Water (Raw/
Chlorinated) , Pressure : up to 1.5MPa,
Process temp: - 50 deg C, Flow/Meter
Tube : SS 304, Electrode : SS AISI 316L /
Hastelloy C276/ Tantalum, Lining Material
: Hard Rubber/ Neoprene / Poly-urethane
(PU) , Flange : SS / CS, Flange Standard
& Rating : ANSI 150, Coil housing : SS
AISI 304/ Carbon Steel/ Die Cast
Aluminium, with anticorrosive paint &
provide completely sealed (leak proof)
construction as per requirement of IEC
60529, Accuracy : ± 0.5 % M.V.- velocity
0.3 to 10 m/s, Transmitter/ signal
convertor Enclosure : Die Cast Aluminium,

(m) (m)
Power Supply : 80-240 V AC - 50Hz,
Output 1 : 4-20 mA, Output 2: Pulse,
Communication Output : RS 485/ Heart,
Display Type : LCD/ LED Display, Cable
Entry : M20 X 1.5, Provision of
RAM/PROM to store calibration and
configuration parameters and totalizer
value during power failure, Protection
category- IP 68 for sensor (flow tube) and
IP 67 for transmitter/ convertor, including
Surge Arrester, if required, and all
materials required for making connection
with existing pipeline including cutting the
existing pipeline etc. complete in all
respect as per technical specification and
as per direction of Engineer In-Charge.
Note: Rates are exclusive of tail piece /
dismantling joints and earth work
80 mm 12 12 Each 84835.00 1,018,020.00

100 mm 10 10 Each 95365.00 953,650.00
150 mm 0 0 Each 145841.00 -
200 mm 0 0 Each 180853.00 -
250 mm 0 Each 246193.00 -
300 mm 0 Each 324801.00 -
350 mm 0 Each 451464.00 -
A Construction of RCC valve chambers for

different types of valves and pipe sizes as
per Type Design Drawings and
specifications mentioned there in.
Type-I for pipes up to 150 mm DI/160

59 59 Each 40,000.00 2,360,000.00
mm HDPE
Type-II for pipes 200-350 mm DI/180-
72 72 Each 45,000.00 3,240,000.00
225 mm HDPE
Type-III for pipes 400-500 mm DI/180-
23 23 Each 50,000.00 1,150,000.00
225 mm HDPE

(m) (m)
Type-IV for pipes 600-700 mm DI 23 23 Each -
B Scour Valve: For Scouring purpose
Valve size up to 150 mm 20 20 Each 40,000.00 800,000.00

C Air Valve
0.1 Valve size up to 150 mm 302 302 Each 40,000.00 12,080,000
1 Providing sand bedding/ hunching for

pipe with clean sand passing through IS
sieve 2.36mm and retained on 180
micron sieve in layers including ramming,
consolidation complete in all respect as
per specification and the direction of the
Engineer with all lead and lift. (If rock
strata arise).
DI PIPES 20% 1 30,106 0.604 0.543 9,869.49

Deduct for DI pipe quantity (350mm
1,664.16
diameter)
Net quantity 8,205.33 cum 1,351.00 11,085,397
5 Interconnection work
5.1 Labour Charges for making connection
with proposed pipe line to existing
pipeline of AC/ DI/ CI including
dewatering etc. complete but excluding
the cost of pipes, specials, joints etc as
directed by site engineer for following dia.
(Earthwork to be measured and paid
separately)
17.1a 80-200mm diameter 22 22 Each 1,940.00 42,680.00

17.1b 250-500mm diameter 0 0 Each 2,570.00 -
5.2 Labour Charges for making connection
with proposed pipe line to existing pipe
line of PVC/ HDPE/ GRP including
dewatering etc. complete but excluding
the cost of pipes, specials, joints etc as
directed by site engineer for following dia.
(Earthwork to be measured and paid
separately)

(m) (m)
17.2a 80-200mm diameter 22 22 Each 1,620.00 35,640.00
6 Carriage of Materials by mechanical

transport including loading, unloading and
stacking of earth. With all lead & lift
(considering average lead of 3 km)
6.1 Stone boulders, gravelly material
Pavement dismentling quantity

1 2,303.09 Cum
TOTAL 2,303.09 Cum

100 0.785 37,743 0.118 0.118 412.54
125 0.785 - 0.146 0.146 -
150 0.785 20,260 0.170 0.170 459.63
200 0.785 29,582 0.222 0.222 1,144.47
250 0.785 21,484 0.274 0.274 1,266.15
300 0.785 12,867 0.326 0.326 1,073.45
350 0.785 6,591 0.378 0.378 739.27
400 0.785 21,402 0.429 0.429 3,091.99
450 0.785 - 0.480 0.480 -
500 0.785 600 0.532 0.532 133.30
600 0.785 - 0.635 0.635 -
Sub Total 8,320.81
Total 8,320.81
Pipe bedding qty (rocky material) 8,205.33 Cum

Total quantity to be transported 18,829.23 Cum 73.28 1,379,806.25
7 Providing and laying in position cement

concrete of specified grade excluding the
cost of centering and shuttering - All work
upto plinth level : 1:1½:3 (1 Cement :
5.0%
1½ coarse sand : 3 graded stone
aggregate 20 mm nominal size).
(For encasing of Pipes, where needed)
1 7,526 0.60 0.54 4,546.44 Cum 4,650.00 21,140,927.0
Page No.141, item no.21.1.2
Spares for pipes , valves and other
accessories 0.50%
2418602.64
Cost for RISING (Rs.) 604,574,454
GRAND TOTAL FOR DISTRIBUTION
SYSTEM (Rs.Lacs) 6045.74

Government of Odisha
Panchayati Raj and Drinking Water Department
Execution of Rural Piped Water Supply Project pertaining to Kuchinda and Bamra Blocks of Sambalpur
district including 05 (five) years of Operation & Maintenance.
Quantity Estimate for Construction of New OHSR of-240KL Capacity -20M Staging at-ESR-1
PHED BSR 2020-21
S.no Particulars Capacity Unit Rate Amount
(Rs.) Rs.
Construction of RCC INTZE type Head Service Reservoir of

following capacity and staging consisting of excavation in all
types of strata, RCC work, cement plaster with water proofing
compound to the inner face of the container including refilling
disposing off the surplus stuff, plinth protection , all labour and
material charges including providing and fixing of accessories
such as ladder , manhole frame and covers, water level indicator
(float type), ventilator with SS screen, lightening arrestor, float
valve, puddle collar, G.I. pipe railing around walk way and top
dome, providing RCC staircase from 4.5 mtr height of ground
level to top level, chambers for all valves, providing and applying
three coats of cement paint to the external surfaces of
1 Phase I Phase I
container, column, bracing, carbonation paint on external
surface of top dome, food grade epoxy paint on internal surface
and giving satisfactory hydraulic test and water tightness test as
per I.S. code, etc. complete in all respect as per design data,
criteria, obligatory requirements and detailed specifications,
scope of work and GA drawing. The job includes conducting SBC
test, design and proof check of reservoirs (if required),painting
the name of the scheme and other details on the reservoir,
providing alluminium portable ladder suitable to reach at height
of 4.5 Mtr(start of RCC reservoir) and any other work related to
structure as per the directions of Engineer-in- Charge, Technical
Specification and Scope of Work .
The rates are applicable for staging height of 18 M. These rates

shall be increased or decreased for variation in the staging height
as below
For staging 20 Mtr add 5%
For staging above 22 Mtr add 2% per mtr over rate of 22 mtr
staging ( only in exceptional condition where hydraulics does not
permit)
For staging less than 18 Mtr decrease 2% per Mtr.
PHED BSR 2020-21, 3.2
CIVIL (Part-A)
1.1 BASIC COST OF 240 KL AT STG-20M 240 Liter 19.52
INCREASE IN RATE AS PER BSR FOR-20M STAGING 0.00% -
FINAL RATE 19.52 4,684,800.00
SUB TOTAL (Part -A) 4,684,800.00
MECHANICAL (Part-B)
PHED BSR 2020-21, 3.6
1.2
Providing and fixing double flanged ISI marked DI Class K-9 pipes
as per IS:8329-2000 (amended up to date), as vertical pipes for
RCC Reservoirs including specials required such as duck foot
bend, bend, tee etc. providing clamps at every 3 mtr, jointing
materials such as nuts, bolt, rubber packing, hydraulic testing
etc. complete in all respect up to and from valve chamber as per
direction of EIC, Technical Specification and Scope of work.
1.2.1 INLET PIPE SIZE OF DIAMETER-100MM 35 M #REF! #REF!
1.2.2 OUTLET PIPE SIZE OF DIAMETER-200MM 29 M #REF! #REF!
1.2.3 OVERFLOW PIPE SIZE OF DIAMETER-100MM 35 M #REF! #REF!
1.2.4 WASHOUT PIPE SIZE OF DIAMETER-100MM 29 M #REF! #REF!
PHED BSR 2020-21, 6.8
1.3
Providing, lowering, aligning, fixing in position in pipe line at work

site, DI D/F Resilient seated (soft seated) Sluice Valves (Gate
Valves) , Vacuum tight(bubble tight), straight and pocket less
body passage of approved make of following class & dia
complete confirming to BS-EN- 1171/ AWWA C-509 and of
following specifications: Body & bonnet of Ductile cast iron of
grade GGG40/GGG50 as per DIN 1693 or GR SG-400/12 as per IS
1865 or equivalent grade as per IS :3896-part2-1985 and
subsequent revisions, Wedge of same material as body & shall
vulcanised rubber lined with EPDM (food grade quality) and seals
of NBR Face to face dimensions as per BS 5163-89/ IS
14846/2000 (amended up to date) /Din 3202 F4, Stem/ spindle
of SS (AISI 316 or equivalent) Electrostatic epoxy powder(EP-P)/
Fusion bond epoxy ( Non- Toxic- suitable for drinking water)
coated with minimum thickness of 250 microns inside and
outside, Drilled as per IS 1538. Nut-Bolt confirming to IS:1363
and IS: 1367 (Galvanised steel) Insertion rubber of black EPDM
6mm thick. Suitable support structure as per directions of EIC,
Sluice valves including all jointing & jointing material, labour,
testing and commissioning along with pipeline as per Technical
Specifications and as per direction of Engineer-in-charge. Note:
Rates are exclusive of tail piece/ dismantling joints and earth
work.
1.3.1 SLUICE VALVE AT INLET PIPE OF DIAMETER 100MM 1 Each Err:504 Err:504
1.3.2 SLUICE VALVE AT OUTLET PIPE OF DIAMETER 200MM 2 Each Err:504 Err:504
1.3.3 SLUICE VALVE AT INTERCONECTING OF DIAMETER 200MM 1 Each Err:504 Err:504
1.3.4 SLUICE VALVE AT WASHOUT PIPE OF DIAMETER 100MM 1 Each Err:504 Err:504
SITC of D/F Full bore type Electromagnetic Flow Meter of
approved make of following dia and specifications complete:
Media : Water (Raw/ Chlorinated) , Pressure : up to 1.5MPa,
Process temp: - 50 deg C, Flow/Meter Tube : SS 304, Electrode :
SS AISI 316L / Hastelloy C276/ Tantalum, Lining Material : Hard
Rubber/ Neoprene / Poly-urethane (PU) , Flange : SS / CS, Flange
Standard & Rating : ANSI 150, Coil housing : SS AISI 304/ Carbon
Steel/ Die Cast Aluminium, with anticorrosive paint & provide
completely sealed (leak proof) construction as per requirement
of IEC 60529, Accuracy : ± 0.5 % M.V.- velocity 0.3 to 10 m/s,
Transmitter/ signal convertor Enclosure : Die Cast Aluminium,
Power Supply : 80-240 V AC - 50Hz, Output 1 : 4-20 mA, Output
2: Pulse, Communication Output : RS 485/ Heart, Display Type :
LCD/ LED Display, Cable Entry : M20 X 1.5, Provision of
RAM/PROM to store calibration and configuration parameters
and totalizer value during power failure, Protection category- IP
68 for sensor (flow tube) and IP 67 for transmitter/ convertor,
including Surge Arrester, if required, and all materials required
for making connection with existing pipeline including cutting the
existing pipeline etc. complete in all respect as per technical
specification and as per direction of Engineer In-Charge. 1 NOS. 125,776.00 125,776.00
SUB TOTAL (Part -B) Err:504
PHED BSR 2020-21, 8.2
1.7
Construction of boundary wall of Brick/ stone masonary as per
enclosed GA drawing, scope of work and technical specifications
complete work in all respect. 120 RMT 4,719.00 566,280.00
SUB TOTAL (Part -C) 566,280.00
PHED BSR 2020-21, 8.3
1.8
Providing and fixing steel, gate, grating and grills made of angles,
tees, square bars, flats or black pipe with hold fast and fitting
complete as per design and drawing including cutting welding
and fabrication with priming coat of red oxide and two coat of
enamal paints. #REF! Kg 87.00 #REF!
SUB TOTAL (Part -D) #REF!
1.9 Campus Development 90 Sq.m 500.00 45,000.00
SUB TOTAL (Part -E) 45,000.00
Total Amount in Rs. (A+B+C+D+E) #REF!
Total (in Lacs.) #REF!
Detailed cost estimate for Electro-mechanical & automation work at CWPH Sump A
Mechanical works
unloading, shifting, storing, installation, testing and
1
2 Valves -

in pipe line, DI dual plate check valves of PN 1.0 rating of
2.1 following dia (including jointing and jointing material), including
200MM Dia 2 nos. 32,700.00 65,400.00

250MM Dia 2 nos. 51,900.00 103,800.00

design standard of following dia. complete (including jointing &
2.2 jointing material) including all material, labour, testing and

200MM Dia 2 nos. 106,500.00 213,000.00
250MM Dia 2 nos. 124,800.00 249,600.00
standard of following dia complete (including jointing & jointing
2.3 material ) including all material, labour, testing and
200MM Dia 3 nos. 34,100.00 102,300.00

250MM Dia 5 nos. 53,400.00 267,000.00
300MM Dia 2 nos. 68,800.00 137,600.00
400MM Dia 1 nos. 217,800.00 217,800.00

2.4 specifications complete of the following sizes including all jointing
material, cost of all labour, testing and commissioning as per
200MM Dia 7 nos. 5,650.00 39,550.00

250MM Dia 8 nos. 7,900.00 63,200.00
300MM Dia 2 nos. 10,100.00 20,200.00
400MM Dia 1 nos. 15,600.00 15,600.00
2.5 required for suction and pump delivery up to common manifold 1,495,050.00 Job work 10% 149,505.00
for each pump.
Electrical works

up to PS
3 for all pump sets including all internal cabling and cable/bus-bar 1 lot 1,548,805.50 1,548,805.50

specifications.
Out door type Ring Main Unit with one isolator and two
5 1 lot 529,000.00 529,000.00
outgoing VCBs for transformer protection.
Supply, Installation, Testing and commissioning of Aluminium

wound ISI marked Transformer 11/0.433 KV, Three Phase, 50 Hz,
DYN 11, ONAN type , Standard accessories like, conservator,
Silicagel breather, radiator, fins, HT & LT cable end boxes or Bus
Duct flange, Lifting lugs, Bi-directional Plain/ Flanged
Rollers,Earthing terminal,Air relaese plug.Off load tap changer
(+5% to -10% in steps of 2.5%), winding / Top oil temperature rise
6 of 45°C/40°C, ISI marked drain valves, Dial type temperature 2 nos. 703,698.00 1,407,396.00
gauge, first fill oil, Epoxy based paint etc having max. total losses
as per energy efficiency level - 2 at basic Insulation level
conforming to IS 2026 (Part- I to Part - II), latest ammended and IS
1180 Part-I : 2014 BEE star level - I as per Govt. of India, Ministry
of power notification Dated 16th Dec., 2016. Transformers
described as above and as per the following continuous rating
500 KVA
3 core 300 sqmm 165 m -

3 core 150 sqmm 20 m 623.00 12,460.00
3 core 70 sqmm 140 m 355.00 49,700.00
3 core 35 sqmm 72 m 242.00 17,424.00
4 Core 4 Sqmm 10 M 140.00 1400

compound, XLPE Insulated, Insulation Screened with
extruded semi-conducting compound in combination with
8
Copper Tape, cores laid up, inner sheath of Thermoplastic
tape, galvanised flat steel strip armoured and overall
Extruded PVC Type ST-
2 Outer Sheathed cable direct in ground including
excavation of 30cmx100cm size trench, 25cm layer of
river sand, second Class bricks covering, refilling earth,
compaction of earth, making necessary connection
testing etc.as required of size.
8.1 3 Core 185 sqmm. 85 M 1,249.00 106,165.00

Power Cables copper
9.1 3 Core 2.5 Sqmm 177 M 176.00 31,152.00
9.2 3 Core 4 Sqmm 20 M 215.00 4,300.00
9.3 4 Core 2.5 Sqmm 10 M 202.00 2,020.00
9.5 5 Core 2.5 Sqmm 515 M 229.00 117,935.00
9.6 12 Core 2.5 Sqmm 390 M 496.00 193,440.00

2009.
10.1 1 pair 1.5 Sqmm 84 107.00 8,988.00

10.2 RS-485 120 120.00 14,400.00

13 120 M 185.00 22200
soldering, saddles,

required.

300mm x 50mm x 1.6mm 15 M 333.00 4995
375mm x 50mm x 2.0mm 20 M 436.00 8720
450mm x 50mm x 2.0mm 25 M 468.00 11700
Concrete Padestals for Rin main unit, transformers, meter

14 1 job 96,020.81 96020.81
room and misc civil works. Including fencing at GSS etc.
15 Exhaust fans of suitable capacity. 3 nos. 3,500.00 10,500.00

5 MT Capacity
Any other miscellaneous item required to make the system

17 functional and operational 50,000.00
TOTAL OF PART (B) 8,975,101.31

18 required for Electromagnetic Flow Meter including cutting the
existing pipe line etc. complete in all respect as per technical
200MM Dia 1 nos. 119,300.00 119,300.00

250MM Dia 1 nos. 175,100.00 175,100.00
TRANSMITTER for Water Application: Range: 0-10 Bar / Power
19 Supply: 24 V DC / Output: 4-20 mA with HART / Diaphragm:
Protection: IP67
1/2" M (NPT) 4 nos. 70,751.00 283,004.00
Principle : Time of Flight / Sensor MOC PP / Process Connection 1
20 1/2 inch BSP or 2 inch BSP Threaded type / Power Supply: 24 V DC
0 - 5 MTR 2 nos. 62,890.00 125,780.00

panel with adequate number of analogue/digital I/O’s plus 20%
21 spare I/O’s, 15" coloured HMI display, GPRS modem installed in

Detailed cost estimate for Electro-mechanical & automation work at CWPH Sump B
Mechanical works
unloading, shifting, storing, installation, testing and
1
2 Valves -

in pipe line, DI dual plate check valves of PN 1.0 rating of
2.1 following dia (including jointing and jointing material), including
200MM Dia 2 nos. 32,700.00 65,400.00

design standard of following dia. complete (including jointing &
2.2

200MM Dia 2 nos. 106,500.00 213,000.00
standard of following dia complete (including jointing & jointing
2.3 material ) including all material, labour, testing and
200MM Dia 3 nos. 34,100.00 102,300.00

250MM Dia 2 nos. 53,400.00 106,800.00
350MM Dia 1 nos. 152,800.00 152,800.00

2.4 specifications complete of the following sizes including all jointing
material, cost of all labour, testing and commissioning as per
200MM Dia 6 nos. 5,650.00 33,900.00

250MM Dia 2 nos. 7,900.00 15,800.00
350MM Dia 1 nos. 12,200.00 12,200.00
2.5 required for suction and pump delivery up to common manifold 702,200.00 Job work 10% 70,220.00
for each pump.
Electrical works

up to PS
3 for all pump sets including all internal cabling and cable/bus-bar 1 lot 388,245.28 388,245.28

specifications.
Out door type Ring Main Unit with one isolator and two
5 1 lot 529,000.00 529,000.00
outgoing VCBs for transformer protection.
Supply, Installation, Testing and commissioning of Aluminium

wound ISI marked Transformer 11/0.433 KV, Three Phase, 50 Hz,
DYN 11, ONAN type , Standard accessories like, conservator,
Silicagel breather, radiator, fins, HT & LT cable end boxes or Bus
Duct flange, Lifting lugs, Bi-directional Plain/ Flanged
Rollers,Earthing terminal,Air relaese plug.Off load tap changer
(+5% to -10% in steps of 2.5%), winding / Top oil temperature rise
6 of 45°C/40°C, ISI marked drain valves, Dial type temperature 2 nos. 488,280.00 976,560.00
gauge, first fill oil, Epoxy based paint etc having max. total losses
as per energy efficiency level - 2 at basic Insulation level
conforming to IS 2026 (Part- I to Part - II), latest ammended and IS
1180 Part-I : 2014 BEE star level - I as per Govt. of India, Ministry
of power notification Dated 16th Dec., 2016. Transformers
described as above and as per the following continuous rating
200 KVA
3 core 95 sqmm 110 m 454.00 49,940.00

3 core 35 sqmm 100 m 242.00 24,200.00
3 core 16 sqmm 20 m 168.00 3,360.00

compound, XLPE Insulated, Insulation Screened with
extruded semi-conducting compound in combination with
8
Copper Tape, cores laid up, inner sheath of Thermoplastic
tape, galvanised flat steel strip armoured and overall
Extruded PVC Type ST-
2 Outer Sheathed cable direct in ground including
excavation of 30cmx100cm size trench, 25cm layer of
river sand, second Class bricks covering, refilling earth,
compaction of earth, making necessary connection
testing etc.as required of size.
8.1 3 Core 185 sqmm. 60 M 1,249.00 74,940.00

Power Cables copper
9.1 3 Core 2.5 Sqmm 98 M 176.00 17,248.00
9.2 4 Core 2.5 Sqmm 20 M 202.00 4,040.00
9.4 5 Core 2.5 Sqmm 180 M 229.00 41,220.00
9.5 12 Core 2.5 Sqmm 130 M 496.00 64,480.00

2009.
10.1 1 pair 1.5 Sqmm 52 M 107.00 5,564.00

10.2 RS-485 60 M 120.00 7,200.00

12 finished chamber covered with hinged type with locking 8 nos. 3,000.00 24,000.00

13 80 M 185.00 14,800.00
soldering, saddles,
14
required.

300mm x 50mm x 1.6mm 15 M 333.00 4,995.00
375mm x 50mm x 2.0mm 20 M 436.00 8,720.00
450mm x 50mm x 2.0mm 25 M 468.00 11,700.00
14
Concrete Padestals for Rin main unit, transformers, meter 1 job 96,020.81 96020.81
room and misc civil works. Including fencing at GSS etc.
15 Exhaust fans of suitable capacity. 3 nos. 3,500.00 10,500.00

5 MT Capacity

17 functional and operational 50,000.00
TOTAL OF PART (B) 5,154,774.09

18 required for Electromagnetic Flow Meter including cutting the
existing pipe line etc. complete in all respect as per technical
200MM Dia 1 nos. 119,300.00 119,300.00

TRANSMITTER for Water Application: Range: 0-10 Bar / Power
19 Supply: 24 V DC / Output: 4-20 mA with HART / Diaphragm:
Protection: IP67
1/2" M (NPT) 2 nos. 70,751.00 141,502.00
Principle : Time of Flight / Sensor MOC PP / Process Connection 1
20 1/2 inch BSP or 2 inch BSP Threaded type / Power Supply: 24 V DC
0 - 5 MTR 2 nos. 62,890.00 125,780.00

panel with adequate number of analogue/digital I/O’s plus 20%
21 spare I/O’s, 15" coloured HMI display, GPRS modem installed in
TOTAL OF PART (C) 777,082.00

Estimate Of Distribution System
Item Description Unit Dimensions Quantity Rate Amount
No.
Nos Length width Height
1 3 4 5 6 7 8 9 10 11.00
1 Earth Work in excavation for laying of Different types and
size of pipes so as to give one meter average cover over
the socket of pipe with disposal of excavated earth within
initial lead and lift as per direction of Engineer in-charge.
100 mm dia cum 0.0 0.50 1.05 -

150 mm dia cum 0.0 0.60 1.18 -
200 mm dia cum 74982.0 0.70 1.25 65,609.25
250 mm dia cum 14932.0 0.70 1.30 13,588.12
300 mm dia cum 4844.0 0.80 1.35 5,231.52
350 mm dia cum 0.0 0.90 1.40 -
63 mm dia (HDPE) cum 0.0 0.50 1.05 -
75 mm dia (HDPE) cum 0.0 0.50 1.05 -
90 mm dia (HDPE) cum 358002.0 0.50 1.05 1,87,951.05
110 mm dia (HDPE) cum 72442.0 0.50 1.05 38,032.05
125 mm dia (HDPE) cum 0.0 0.50 1.05 -
140 mm dia (HDPE) cum 19186.0 0.60 1.18 13,526.13
160 mm dia (HDPE) cum 32036.0 0.60 1.18 22,585.38
576,424.00 3,46,523.50
Add Extra for 5 % For Socket 0.05 17,326.18
279363.29 3,63,849.68
70% for Ordinary soil Cum 70% 195554.31 147.19 28,783,638.27
30% for Hard soil Cum 30% 83808.99 195.27 16,365,381.13
3 Puuca Road ( Except black top only taken out material to
be used ) for cutting road as per requirement Assuming
40 of total road cutting.as well restoring the home as per
specification & direction E/I.
100 mm dia - 0.50 -

150 mm dia - 0.60 -
200 mm dia 74,982 0.70 52,487.40
250 mm dia 14,932 0.70 10,452.40
300 mm dia 4,844 0.80 3,875.20
350 mm dia - 0.90 -
63 mm dia (HDPE) - 0.50 -
75 mm dia (HDPE) - 0.50 -
90 mm dia (HDPE) 3,58,002 0.50 1,79,001.00
110 mm dia (HDPE) 72,442 0.50 36,221.00
125 mm dia (HDPE) - 0.50 -
140 mm dia (HDPE) 19,186 0.60 11,511.60
160 mm dia (HDPE) 32,036 0.60 19,221.60
3,12,770.20
Assuming 70 % of road cutting 0.7 312770.20 2,18,939.14
40 % Taken as Pucca Road Sqm 0.4 218939.14 87,575.66 584.80 51,214,245.97
4 Water bound Macadam road ( taken out material will be
used ) for cutting road as per reuirement .)
30 % of restoration work Sqm 0.3 218939.14 65,681.74 284.90 18,712,727.73
5 Dismantling and removing cement concrete including
stacking the useful materials for reuse and removing the
debreis within 50 M lead.
30% of restoration work Cum 0.3 218939.14 0.15 9,852.26 527.70 5,199,037.60
6 P.C.C.(1:2:4) In foundation using 12mm size h.g.c.b.chips
30 % of restoration work Cum 0.3 218939.14 0.15 9,852.26 6,524.03 64,276,439.81

7 Earthwork in back filling the trenches after laying different
types and sizes of pipes with earth removed during
excavation within initial lead and lift as per direction of
Engineer-in-Charge.
Taken as 80 % of total earth work Cum 0.8 363849.68 2,91,079.74 184.64 53,744,963.19
8 Supplying all materials, labour T&P for laying in trenches
centrically cast (spun) D.I pressure, socket & spigotpipes
Class-K9 & K7 without cement mortar lining , confirming
to IS.8329-2000 of the following nominal diameter as per
specification complete (Earth work in excavation in
trenches jointing of pipes & fittings to be measured &
paid parately).(HDPE Pipe rate for PN-6)
100 mm dia RMtr 0.00 904.36 -

150 mm dia RMtr 0.00 1,291.34 -
200 mm dia RMtr 74982.00 1,625.64 121,893,738.48
250 mm dia RMtr 14932.00 2,129.46 31,797,096.72
300 mm dia RMtr 4,844.00 2,686.86 13,015,149.84
350 mm dia RMtr - 3,253.12 -
94,758.00
63 mm dia (HDPE) RMtr - 65.61 -
75 mm dia (HDPE) RMtr - 93.81 -
90 mm dia (HDPE) RMtr 358,002.00 133.27 47,710,926.54
110 mm dia (HDPE) RMtr 72,442.00 201.83 14,620,968.86
125 mm dia (HDPE) RMtr - 257.88 -
140 mm dia (HDPE) RMtr 19,186.00 323.03 6,197,653.58
160 mm dia (HDPE) RMtr 32,036.00 423.65 13,572,051.40
481,666.00
576,424.00
8a Providing and supplying ISI standard D.I. specials for KG Above pipe Rate 51,973 239.36 12,440,257.28
D.I. pipes including ED,CST, all taxes etc complete as per IS including
9523 but excluding freight @ 5%.(incluiding C.P & OHC.) Specials
8b
DI - K7 Dia 100 (laying ) M - 23.74 -
DI - K7 Dia 150 (laying ) M - 33.99 -
DI - K7 Dia 200 (laying ) M 74,982 45.35 3,400,433.70
DI - K7 Dia 250 (laying ) M 14,932 59.88 894,128.16
DI - K7 Dia 300 (laying ) M 4,844 75.18 364,171.92
DI - K7 Dia 350 (laying ) M - 92.66 -
HDPE Dia 63 (laying ) M - 23.74 -
HDPE Dia 90 (laying ) M 3,58,002 23.74 #VALUE!
HDPE Dia 110 (laying ) M 72,442 23.74 1,719,773.08
HDPE Dia 140 (laying ) M 19,186 23.74 455,475.64
HDPE Dia 160 (laying ) M 32,036 23.74 760,534.64
9 Above pipe Rate
including
Specials
DI-K7 Dia 100 Length (tytan jointing ) (Length/5 M av.) nos. - 110.02 -
DI-K7 Dia 200 Length (tytan jointing ) (Length/5 M av.) nos. 14,996 179.44 2,690,882.24
DI-K7 Dia 250 Length (tytan jointing ) (Length/5 M av.) nos. 2,986 179.44 535,807.84
DI-K7 Dia 300 Length (tytan jointing ) (Length/5 M av.) nos. 969 189.58 183,703.02
10 Double Flanged Sluice valve (P.N.1.0) (with Wheel)

(including 15% OH. & C.P.)
100 mm dia Each - 5,489.62 -

150 mm dia Each - 8,592.45 -
200 mm dia Each 76.00 12,917.97 981,765.72
250 mm dia Each 16.00 19,788.68 316,618.88
300 mm dia Each 6.00 25,912.97 155,477.82
350 mm dia Each - 49,180.94 -
63 mm dia (HDPE) Each - 1,890.50 -
75 mm dia (HDPE) Each - 2,350.20 -
90 mm dia (HDPE) Each 360.00 3,460.80 1,245,888.00
110 mm dia (HDPE) Each 74.00 3,460.80 256,099.20
125 mm dia (HDPE) Each 1.00 3,460.80 3,460.80
140 mm dia (HDPE) Each 21.00 3,460.80 72,676.80
160 mm dia (HDPE) Each 34.00 3,460.80 117,667.20
11 Providing and fixing CI Scour /sluice valve ( with Cap )
complete with bolts,nut,rubber insertions etc.( the tail
pipe if required will be paid separately ).PN-1.
100 mm dia Each 116.00 5,489.62 636,795.92

12 Providing ,installing and giving satisfaction field testing of
flanged ends Bulk water meter of following type and as
mentioned below in (a) and (b) with FGI -250 cast iron
body ,class "B" confirming to I.S 2373 or as per ISO
4064 , marked to read in metric system , along with
manufacturer,s test and guarantee certificate including
cost of all material with ISI mark or EEC mark (Enclosed
type as per IS 2373)
100 mm dia Each 30.00 10,007 300,210.00

13 Fitting & Fixing cast iron sluice valve (PN -1.0)with double
flanged end for water works purpose of the following
rating & nominal diameter excluding the cost of C.I. sluice
valve but including cost of nut & bolts & rubber insertion.
Etc.
Sluice valve
100 mm dia Each - 706.70 -
150 mm dia Each - 1,096.10 -
200 mm dia Each 76.00 1,271.22 96,612.72
250 mm dia Each 16.00 1,867.09 29,873.44
300 mm dia Each 6.00 2,067.29 12,403.74
350 mm dia Each - 2,397.29 -
63 mm dia (HDPE) Each - 706.70 -
75 mm dia (HDPE) Each - 706.70 -
90 mm dia (HDPE) Each 360.00 706.70 254,412.00
110 mm dia (HDPE) Each 74.00 706.70 52,295.80
125 mm dia (HDPE) Each 1.00 706.70 706.70
140 mm dia (HDPE) Each 21.00 706.70 14,840.70
160 mm dia (HDPE) Each 34.00 706.70 24,027.80
Scour Valve Each
100 mm dia Each 116.00 706.70 81,977.20
14 Construction of Sluice Valve Chamber of size 0.90 mt. x Each 604 21,654 13,079,016.00
0.90 mt.x 1.50 mt.including cost of all labour , materials
,cariage ,royality, etc.complete.
Carrage of Materials
Cement 3,192.20 47.00 150,033.40
Sand 4,433.60 367.84 1,630,855.42
Chips 8,867.10 439.18 3,894,252.98
Total 542,456,122.36
Estimated Cost Rs.
Say Total 542,456,123
Estimate of Approach Road
S.No Description Quantity units Rate Amount
1 Construction of embankment with approved material obtained from borrow pits

with all lifts and leads, transporting to site by mechanical means within a lead of 5
Kms spreading grading to required slope and compacting to meet requirement of
table 300-2 & Clause 305 of MoSRT&H specifications for Road & bridge works (4th
revision)
100X(9.05+5.0)/2X1.35-100X(3.0X0.35+2X0.15X0.50) 828.375 Cum 269.3 223081.3875

2 Granular sub base with well Graded Material (400.1)
Construction of granular sub-base by providing close graded granular sub-
base Grading-III material as per table 400-1, spreading in uniform layers
with motor grader 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 of MoSRT&H Specifications for Road & Bridge
works (4th Revision).
100 x 3 x 0.2 60 Cum 570.42 34225.2

3 Contruction of un-reinforced dowel joints at expansion and contruction joint only
plain cement concrete pavement thickness as per design over a with shovels rakes
compacted using prepared sub base with 43 grade cement or any other type as per
clause 1501.2.2 M30 (grade) coarse and fine aggregates conforming to IS 383
maxium size coarse not exceeding
25 mm mixid in concrete mixer of not less than 0.2 cum capacity and appropnate
weigt bacher using approved mix design laid in approved fixed side fromwork (steel
channal laying and fixing of 125 micron thick polythene film wedges steel plates
including leveling the fromwork as per drawing ), spreading the concrete with
shovels rankes compacted using needle seed and plate vibratos and finished in
contraction and expansion contraction joints applying debonding strips primer
sealant dowel bars near approches to bridge / culvert and contraction joints
admixtures as approved curring of concrete slabs for 14 days using curing compound
(where specified ) and water finishing to lines and grade as per drawing and technical
Specification
100 x 3 x 0.15 45 Cum 5143.32 231449.4

4 Providing and laying boulder apron for bed protection with stone boulders of
minimum size and weight as per table 1300. 1 no frament weighing less than 25 kg
laid dry comlete as per drawing and technical
specification .
2 x 100X0.15 x 0.50 15 Cum 1052.32 15784.8

SUB TOTAL 504540.7875
Carriage of material from divisional store or quarry site to work site including contractor
10% 50454.07875
profit loading transportation are complete @ 10%.
Total 554994.86625
Say Total 555000
Cost of 100 M Length 555000
Cost of 1 M Length 5550
Total 120 M ₹ 666,000.00
Sub Estimate of Railway Crossing-Scheme-3
Sr. Discription of Item Quantity Unit Rate

No. (Rs.)
1 Manufacturing providing and supplying spiraly welded / ERW / SAW / Fabricated M.S.
Pipes (Commercial Quantity) including procurements of Plates. Gas cutting to required
size rolling tack welding assembling in suitable lenghths to form pipes, welding on
automatic welding machine and forming 'v' edge on both ends of pipe including all
taxes (Central and Local), railway freight, Insurance unloading form railway wagon,
loading into truck transport to stores / site,unloading,stacking etc.complete as per IS -
3589 and IS - 5504 as applicable as per specifications (No
negative tolerance in thickness is permissible).MJP DSR ,Item no.2 , Page 167..
A) 500 mm dia 10 mm thk (For Casing) (3 Nos.) (40 Mx3=120 M) 120 m 7,570
2 Pushing of M.S.pipe of following dia for road crossing and Raiway crossing by push
through method in all types of strata by using hydraulic jack and drilling machine of
required diameter below 3.0 m depth including lowering, laying, jointing of M.S.
casting pipe including cost of labour, fuel and material, required welding machinery,
tripod, chain pulley block crane, blower,etc. transportation and dewatering etc.
complete as directed by Engineer in charge but excluding cost of M.S. pipe.
1) 500 mm dia 120 Rm 20749

3 Providing and applying primer first coat of inferol 49 W emaline 05/ 58 pipe cost or
any other equivelent approved pain to the internal surface of pipe line at sight.
MJP DSR 13-14,pg no185 it no 21 )For
500mm 320m X 3.142 X 0.5 X 2 surfaces
First Coat 377.04 Sqm 52

Second Coat 377.04 Sqm 43
TOTAL
Say Total
Amount
(Rs.)
908400
2489880
19606.08
16212.72
3434098.8
3434100
Detailed Cost Estimates for man power required during O&M period
1
Locations
Pumping Pumping Pipeline & Rate Per

S. No. Category Admin Intake CWPH at RCC ESR (32 Total Months Month(Rs.) Amount
WTP station at station at Bulk Water
Building well PS WTP nos)
Sump A Sump B Meter
1 Operation Manager 1 1 12 60,000 720,000

2 Senior Instrumentation / Scada Engineer 0 0 12 50,000 -
3 Instrumentation / Scada Engineer 1 1 12 20,000 240,000
4 Sr. Hydraulic Engineer 0 0 12 80,000 -
5 Hydraulic Engineer 1 1 12 30,000 360,000
6 Leak Detection/ NRW Expert 0 0 12 80,000 -
7 Leak detection Technician/ Engineer 1 1 12 30,000 360,000
8 GIS Expert 0 0 12 30,000 -
9 GIS Operator 1 1 12 15,000 180,000
10 Office Assistant(Account/Finance) 1 1 12 15,000 180,000
11 Customer Service Manager 0 12 20,000 -
12 Consumer Water Meter Reader 15 15 12 12,000 2,160,000
13 Billing/Revenue Clark 1 1 12 15,000 180,000
14 Computor Operator 1 1 12 10,000 120,000
15 Peon 1 1 12 6,500 78,000
16 Chemist 1 1 12 12,000 144,000
17 Pump Operator/Filter attendent 3 3 3 3 12 12 9,000 1,296,000
18 Valve Operator 32 32 12 6,500 2,496,000
19 Electrician 1 1 2 12 9,500 228,000
20 Fitter 1 2 1 2 6 12 9,500 684,000
21 Helper 1 1 1 3 12 8,000 288,000
22 Cleaner/Sweeper 1 1 1 3 12 6,500 234,000
23 Gardener 1 1 1 1 4 12 6,500 312,000
24 Watchman 1 1 1 1 1 1 32 38 12 8,000 3,648,000
Total 13.00 8 8 66 15 125.00 13,908,000.00
Total Cost of Manpower ₹ 13,908,000.00

Detailed Cost Estimates for 5 year O&M
Year of O&M
Particulars QTY Rate 1 2 3 4 5

Year 2023 2024 2025 2026 2027
Manpower Base Cost 13,908,000 13,908,000 13,908,000 13,908,000 13,908,000 13,908,000
On call manpower and machinary 10,000 10,000 10,000 10,000 10,000
Material for maintainence for repairs to equipments ,

electrical items and instruments
Pipeline 1,220,000,000.00 0.05% 610,000 610,000 610,000 610,000 610,000
Electro mechanical Equipments 59,619,313.08 0.30% 178,858 178,858 178,858 178,858 178,858
Intrumentation & Automation / SCADA 4,721,258.00 0.10% 4,721 4,721 4,721 4,721 4,721
Civil Works 450,000,000.00 0.05% 225,000 225,000 225,000 225,000 225,000
Water Meters 100,000,000.00 0.15% 150,000 150,000 150,000 150,000 150,000
Hiring of vehicles with POL(per month @Rs35000) 2 35,000 840,000 840,000 840,000 840,000 840,000
Trolley with tractor for sludge 1 15,000 180,000 180,000 180,000 180,000 180,000
Annual cost for Mobile phones for O&M Staff 3.00 3,600 10,800 10,800 10,800 10,800 10,800
Misc. Office Expences, stationery etc. (per month
1 10,000 120,000 120,000 120,000 120,000 120,000
@Rs 10000)
SIM Charges for tablets and RTUs 5 1,200 6,000 6,000 6,000 6,000 6,000
Broad Band connection for office/WTP(per month
1 18,000 18,000 18,000 18,000 18,000 18,000
@Rs 1500)
Total 16,261,379 16,261,379 16,261,379 16,261,379 16,261,379
% Escalation(over & above provision of price
3% MF - 0.03 0.06 0.09 0.13
adjustment taken in contract TD)
Escalation Amount - 487,841 990,318 1,507,869 2,040,946
Contractor's Proft and taxes 0.0% - - - - -
Total 16,261,379 16,749,221 17,251,697 17,769,248 18,302,326
Labour Cess 1%, GST afterSetback(6%) 7% 1,138,297 1,172,445 1,207,619 1,243,847 1,281,163
Total 17,399,675.74 17,921,666.01 18,459,315.99 19,013,095.47 19,583,488.34
Cost of Chemicals 3,892,963.66 4,172,304.82 4,471,690.22 4,792,558.14 5,136,450.07

Cost of billing 1,260,000.00 988,800.00 1,018,464.00
Energy charges
O & M cost 22,552,639.40 23,082,770.84 23,949,470.22 23,805,653.62 24,719,938.41
Total O&M for 22,552,639.40 23,082,770.84 23,949,470.22 23,805,653.62 24,719,938.41

Cost Estimates of Consumable Chemical for O&M period of 5 years
Year of O&M
S.No. Particulars Unit QTY Rate 1 2 3 4 5
Year 2025 2026 2027 2028 2029 Total Cost Rs.
I Water demand in MLD 17.81 18.01 18.21 18.41 18.61
II Yearly Water Demand in ML ML 6500.65 6572.74 6645.63 6719.33 6793.85
Increase In number of connections 3% 3% 3% 3% 3%
Number Of Connections 40000 41200 42436 43710 45022
Number bills 480000 494400 509232 524520 540264
Billing Cost Through external agency Each 2.00 960,000.00 988,800.00 1,018,464.00 1,049,040.00 1,080,528.00
One Time cost for data normalisation, hand held

systems/printers and training 300,000.00
SUB TOTAL (Billing Cost) 1,260,000.00 988,800.00 1,018,464.00 1,049,040.00 1,080,528.00
Total cost of Consumer billing Cr Rs. -
Cost of Consumables
1 Chlorine @5PPM Kg 5 32503.25 32863.71 33228.17 33596.67 33969.26
Rate of chlorine 1.06 30 31.80 33.71 35.73 37.87 40.15
Annual Cost of Chlorine Rs. Kg 1,033,603.35 1,107,769.97 1,187,258.45 1,272,450.65 1,363,755.86 5,964,838.29
2 Alum/Poly Aluminum Chloride @30Kg PPM Kg 30 195019.50 197182.27 199369.02 201580.02 203815.54
Rate of Alum/PAC 1.06 10 10.60 11.24 11.91 12.62 13.38
Annual Cost of Alum/PAC Rs. Kg 2,067,206.70 2,215,539.94 2,374,516.90 2,544,901.31 2,727,511.72 11,929,676.57
3 Annual Cost of PE and Lime @ 10% of Alum/PAC 10% 206,720.67 221,553.99 237,451.69 254,490.13 272,751.17 1,192,967.66
Miscellaneous Maintenance Cost(@10% of

4 Chemical) 10% 330,753.07 354,486.39 379,922.70 407,184.21 436,401.88 1,908,748.25
Total Cost of Consumable items Rs. 3,638,283.79 3,899,350.30 4,179,149.74 4,479,026.30 4,800,420.63 20,996,230.76
Labour Cess 1%, GST after setback(6%)
7% 254679.87 272954.52 292540.48 313531.84 336029.44 1,469,736.15
Total Cost of Consumables
3,892,963.66 4,172,304.82 4,471,690.22 4,792,558.14 5,136,450.07 22,465,966.92
O & M cost for 5 years 22,465,966.92
O & M cost for 5years (in crs)
2.2466
Breakup Cost of Works
Item.No. Description Pipeline Mechanical &
Electrical
1 Intake Well -
2 Pump and Motor for IW 47,94,194
3 Raw Water Rising Main 57,25,032
4 Staff Quarter
5 Compound wall
6 Water Treatment Plant
7 Pump and Motor for WTP 1,71,51,647
8 Pump and Motor for SUMP 66,24,221
9 Clear Water Rising Main 74,92,64,806
10 Distribution Clear Water 55,61,09,863
11 Approach Road
12 NH /Rail way Crossing
13 SCADA System 1,74,42,464
14 Sump and Elevated Service Reservoir
15 Improvement of Existing Sump and ESR
16 Improvement of Existing Pump and Motor 6,20,000
17 Intake Well 4,79,420
18 Water Treatment Plant 16,14,998
19 Sump 5,62,255
Total 1,31,10,99,701 4,92,89,199
rks
Civil Construction Misc. Work Total
Work
2,32,14,286 2,32,14,286
-
12,34,564 -
1,95,41,442 1,95,41,442
11,85,26,782 11,85,26,782
1,71,51,647
66,24,221
74,92,64,806
55,61,09,863
6,66,017 6,66,017
43,56,419 43,56,419
1,74,42,464
25,23,58,400 25,23,58,400
16,00,000 16,00,000
6,20,000
4,79,420
16,14,998
5,62,255
41,71,41,491 43,56,419 1,77,01,33,020
Estimate for Providing Proposed Internal Water Distribution System Using HDPE & DI pipe
(m) (m)
1 Earthwork in excavation in foundation,
trenches etc. including dressing of sides
and ramming of bottoms, including
getting out the excavated material,
refilling after laying pipe/foundation and
disposal of surplus excavated material at
a lead upto 50m suitable site as per
direction of Engineer for following depth,
below natural ground/road top level.
OD
(mm)
HDPE PIPE DIAMETER(mm) PN-6
90 90 1 358,002 0.400 1.09 156,088.87 cum
110 110 1 72,442 0.500 1.11 40,205.31 cum
125 125 1 - 0.500 1.13 - cum
140 140 1 19,186 0.500 1.14 10,936.02 cum
160 160 1 32,036 0.500 1.16 18,580.88 cum
180 180 1 - 0.500 1.18 - cum
200 200 1 - 0.500 1.20 - cum
225 225 1 - 0.600 1.23 - cum
Sub Total 481,666 225,811.08 cum

100 118 1 - 0.500 1.12 - cum
125 146 1 - 0.500 1.15 - cum
150 170 1 - 0.500 1.17 - cum
200 222 1 74,982 0.600 1.22 54,976.80 cum
250 274 1 14,932 0.600 1.27 11,414.02 cum
300 326 1 4,844 0.700 1.33 4,496.20 cum
350 378 1 - 0.700 1.38 - cum
400 429 1 - 0.800 1.43 - cum
450 480 1 - 0.800 1.48 - cum
500 532 1 - 0.900 1.53 - cum

(m) (m)
600 635 1 - 1.000 1.64 - cum
Sub Total 94,758 70,887.02 cum
Total 576,424 296,698.1
Deduct for Road Dismantling quantity 7,349.41
Net Total quantity 289,348.7 cum

1.1 In all types soils/saturated soil such as
moorum, sand, sandy silt, clay, black
cotton soil, kankar etc.
Depth upto 1.50m 80% 231,478.96 cum 172.00 39,814,382.00
1.2 In ordinary rock
Depth upto 1.50m 15% 43,402.31 cum 322.00 13,975,543.00
1.3 In hard rock (blasting prohibited)
including blasting materials
Depth upto 1.50m 5% 14,467.44 cum 674.00 9,751,052.00
2 Dismantling of flexible pavements and

disposal of dismantled materials up to a % of
lead of 50 metres, stacking serviceable Total
and unserviceable materials separately as pipe
directed by Engineer length
2.1 Bituminous courses 1% 1 5,764 0.50 0.10 288.21 cum 362.00 104,332.74
2.2 Granular courses 1% 1 5,764 0.50 0.20 576.42 cum 259.00 149,293.82
3 Dismantling of cement concrete

pavement by mechanical means using
pneumatic tools, breaking to pieces not
exceeding 0.02 cum in volume and stock
piling at designated locations and disposal
of dismantled materials up to a lead of 9% 1 51,878 0.50 0.25 6,484.77 cum 653.00 4,234,554.81
1000 metres, stacking serviceable and
unserviceable materials separately as per
MoRT&H specification clause 202

(m) (m)
2 Barricading work
height at least 1.5m above road/ ground
in road/ ground, providing and fixing
suitably two rows of 100mm wide PVC
Tape preferabley of red colour. The M.S.
pipe shall be painted in red and white 20% 2 115,285 230,570 metre 51.00 11,759,049.60
colour strips as per approved pattern as
and when it becomes shabby but at least
after every alternate shifting at new
location. After shifting/ removal of
barricading the hole shall be filled up

(m) (m)
height at least 1.5 m above road/ ground
in road/ ground, providing and fixing two
rows of 40 mm dia M.S. pipe ("B"
class) as horizontal members with nuts
& bolts. Both vertical and horizontal
10% 2 57,642 115,285 metre 67.00 7,724,082.00
members shall be painted in red and
white colour strips as per approved
pattern as when it becomes shabby but
atleast after every alternate shifting at
new location. After shifting/ removal of
barricading holes shall be filled up

2.3 Providing and Fixing Minimum 0.63mm
thick GI corrugated sheets (minimum
width of each sheet shall be 60 cm) for
covering the barricading in one/ two rows
one above another and painting in red
and white stripes as per the specifications 5% 2 28,821 57,642 sqm 134.00 7,724,081.60
and directions of the Engineer-incharge
with proper fixing arrangements with GI
limpet washers nuts and bolts complete in
all respect.


(m) (m)
in position at and jointing at all
level/depths ISI marked HDPE pipes,
accessories / fittings of PE-100 grade &
PN-6 (electro-fusion) for potable water as
per IS: 4984 (amended upto date) in
trenches in complete including all
Engineer. (5% of the pipe cost included
as specials)
PHED BSR 2016
3.1 90 1 358,002 358,002 metre 228.00 81,624,456.00
3.2 110 1 72,442 72,442 metre 381.00 27,600,402.00
3.2 125 1 - - metre 494.00 -
3.3 140 1 19,186 19,186 metre 615.00 11,799,390.00
3.3 160 1 32,036 32,036 metre 773.00 24,763,828.00
3.4 180 1 - - metre 970.00 -
3.4 200 1 - - metre 1162.00 -
3.5 225 1 - - metre 1463.00 -

(m) (m)
4 Providing, lowering, laying in trenches, aligning,
fixing in position and jointing Ductile Iron (DI)
ISI marked K-9 grade S&S pipes as per
IS:8329-2000 (amended upto date), with
internal cement mortar lining suitable for
potable water with rubber ring (EPDM) joints
as per IS: 5382-1985 including special (tees,
bends, etc.) complete including all material,
labour, hydraulic testing and
commissioning (excluding earthwork) as per
technical specifications and direction of
Engineer-in-charge ; with Excise Duty
Exemption.
Note : Providing and fixing of all requisite
specials as per drawing, design and layout are
inclusive in RM measurement of the item and
PHED BSR 2016

100 - 1440.00 0
125 - 0.00 0
150 - 2055.00 0
200 74,982 2618.00 196302876
250 14,932 3458.00 51634856
300 4,844 4392.00 21274848
350 - 5342.00 0
400 - 6487.00 0
450 - 7744.00 0
500 - 9072.00 0
600 - 11859.00 0

(m) (m)
Providing, lowering, laying, aligning, fixing
in position in pipeline, manually operated
Resilient Seated D/F Sluice valves of
approved make & design standard PN 1.6
class of following dia. complete (including
jointing & jointing material ) including all
commissioning along with pipeline as per
Technical Specification & as per direction
of Engineer.

0.1 80mm diameter 0 0 Each 7,877 -
0.2 100mm diameter 359 359 Each 9,960 3,575,640.00
0.3 125mm diameter 73 73 Each 14,730 1,075,290.00
0.4 150mm diameter 0 0 Each 16,473 -
0.5 200mm diameter 95 95 Each 25,341 2,407,395.00
0.6 250mm diameter 47 47 Each 42,053 1,976,491.00
0.6 300mm diameter 5 5 Each 53,559 267,795.00
0.7 350mm diameter 0 0 Each 100,494 -
0.8 400mm diameter 0 0 Each 131,616 -
0.9 450mm diameter 0 0 Each 175,696 -
1.0 500mm diameter 0 0 Each - -
in position and jointing CI dismantling
joint (suitable for sluice valves etc.) as
per IS specifications complete of the
following sizes including all jointing
material, cost of all labour, testing and
Engineer

1.1 80mm diameter 0 0 Each 2,715.00 -
1.2 100mm diameter 359 359 Each 3,160.00 1,134,440.00
1.3 125mm diameter 73 73 Each 4,131.00 301,563.00
1.4 150mm diameter 0 0 Each 4,964.00 -

(m) (m)
1.5 200mm diameter 95 95 Each 7,383.00 701,385.00
1.6 250mm diameter 47 47 Each 10,111.00 475,217.00
1.6 300mm diameter 5 5 Each 12,218.00 61,090.00
1.7 350mm diameter 0 0 Each 15,730.00 -
1.8 400mm diameter 0 0 Each 21,306.00 -
1.9 450mm diameter 0 0 Each 24,790.00 -
2.0 500mm diameter 0 0 Each 29,475.00 -
Fabrication, supply of flanged/ plain

ended MS pipe made from MS sheet strips
of relevant IS specification of approved
thickness by welding, lowering, laying,
aligning, fixing in position at all level/
depths in trenches complete (excluding
flanged jointing wherever required)
including all material, labour, testing and
commissioning along with pipe line as per
Technical Specifications and as per
direction of Engineer
MS pipe specials upto 600mm dia (with

minimum 5mm thickness sheet) 1 5,000 Kg 162.00 810,000.00
Construction of RCC valve chambers for

different types of valves and pipe sizes as
per Type Design Drawings and
specifications mentioned there in.
As per detailed estimates prepared.
A Sluice Valve Chamber: For isolation

purpose
Type-I for pipes up to 150 mm DI/160
mm HDPE 432 432 Each 40,000.00 17,280,000.00
Type-II for pipes 200-350 mm DI/180-

225 mm HDPE 147 147 Each 45,000.00 6,615,000.00

(m) (m)
Type-III for pipes 400-500 mm DI/180-
225 mm HDPE 0 0 Each 50,000.00 -
B Scour Valve Chamber
Valve size up to 150 mm 44 44 Each 40,000.00 1,760,000.00

C Air Valve Chamber
0.1 Valve size up to 150 mm

0 0 Each 40,000.00 -
1 Providing sand bedding/ hunching for

pipe with clean sand passing through IS
sieve 2.36mm and retained on 180
micron sieve in layers including ramming,
consolidation complete in all respect as
per specification and the direction of the
Engineer with all lead and lift. (If rock
strata arise).
1.1 HDPE pipe (110mm to 225mm diameter)

5% 1 24,083 0.426 0.400 4,097.07
for trench portion
1.2 DI pipe (350mm to 400mm diameter) for
20% 1 18,952 0.605 0.536 6,141.28
trench portion
Deduct for HDPE pipe quantity 195.17
Deduct for DI pipe quantity (350mm
837.01
diameter)
Net quantity 9,206.17 cum 1,020.00 9,390,295.54
5 Interconnection work
6 Carriage of Materials by mechanical

transport including loading, unloading and
stacking of earth. With all lead & lift
(considering average lead of 3 km)
6.1 Stone boulders, gravelly material

(m) (m)
Earthwork excavation quantity Earthwork
Excavation
1 7,349.41 Cum
quantity as
per Sl.No.1
Net quantity 7,349.41 Cum 68.97 506,888.53
6.2 Earth for pipe diameter
90 0.785 358,002 0.090 0.090 2,276.36
110 0.785 72,442 0.110 0.110 688.09
125 0.785 - 0.125 0.125 -
140 0.785 19,186 0.140 0.140 295.20
160 0.785 32,036 0.160 0.160 643.80
180 0.785 - 0.180 0.180 -
200 0.785 - 0.200 0.200 -
225 0.785 - 0.225 0.225 -
Sub Total

100 0.785 - 0.118 0.118 -
125 0.785 - 0.146 0.146 -
150 0.785 - 0.170 0.170 -
200 0.785 74,982 0.222 0.222 2,900.90
250 0.785 14,932 0.274 0.274 880.01
300 0.785 4,844 0.326 0.326 404.12
350 0.785 - 0.378 0.378 -
400 0.785 - 0.429 0.429 -
450 0.785 - 0.480 0.480 -
500 0.785 - 0.532 0.532 -
600 0.785 - 0.635 0.635 -
Sub Total
Total
Pipe bedding qty (rocky material) 9,206.17 Cum

Total quantity to be transported 17,294.64 Cum 73.28 1,267,351.19

(m) (m)
7 Providing and laying in position cement
concrete of specified grade excluding the
cost of centering and shuttering - All work
upto plinth level : 1:1½:3 (1 Cement :
0.5%
1½ coarse sand : 3 graded stone
aggregate 20 mm nominal size).
(For encasing of Pipes, where needed)
1 2,882 0.48 0.54 1,383.90 Cum 4,650.00 6,435,135.00
Page No.141, item no.21.1.2
Spares for pipes , valves and other
accessories 0.5%
728940.38
Cost for Distribution System (Rs.) 567,006,944
GRAND TOTAL FOR DISTRIBUTION
5670.07
SYSTEM (Rs.Lacs)

Intake Well(upto 20M DEPTH)
As per DPR
Sl No Particulars Unit Rate
Intake Well(upto 20M DEPTH)including dewatering,cofferdam,pump house onthe well,2.5
1 m wide PCC/MS walk way to intake pump house but excluding external electrification,raw
water pump,approch to site,spur & cutoff wall etc.
1.01 For diameter 7 m each M dia 13,400,956.40
ESTIMATE OF RCC APPROACH BRIDGE 2.5M CLEAR WIDE & 100 M LONG APPROACH
BRIDGE
Providing and making Gabion structure with mechanically woven double twisted
hexagonal shaped. Wire mesh gabion boxes as per IS:16014:2012,Morth Clause 2500, of
required size, mesh type 10x12(D=100mm with tolerance of +/- 2%),zinc+10%. Alloy+PVC
2 coated, mesh wire diameter2.7/3.7mm(ID/OD). Mechanically edged /selvedged with Cum 2572.00
partitions at every 1 m interval and shall have minimum 10 Nos of opening per meter of
mesh perpendicular to twist, tying with lacing wire of diameter 2.2/3.2 mm(ID/OD),
supplied @3%by weight of the gabion boxes, filled with boulders with least dimensions of
200mm as per drawing,all complete as per directions of Engineer-In- Charge.
Pump House
Sl No Particulars Unit Rate
Design(Aesthitically) and constructing RCC Frame structure of Pump Room With positive
1 suction/negative suction above the intakewell
1.01 Pump House Plinth Area Sqf. 1932.61
SqMtr
As per DPR As per Rate Analysis
Qty. Amount
1.00 ₹ 13,400,956.41 ₹ 8,123,441.24 ₹ 8,123,441.24

₹ 11,684,536.29
₹ 11,684,536.29
- ₹ 0.00
₹ 13,400,956.41 ₹ 19,807,977.52
Qty. Amount
414.15 ₹ 800,385.50
38.53
₹ 800,386.00
₹ 14,201,342.41
ESTIMATE OF 7.0 M DIAMETER INTAKE WELL CUM PUMP HOUSE
1
Length Ht /
Sr.No. Particulars No / OD Width / ID Depth Quantity Unit Rate Amount in Rs.
1 Bathometric Survey with DGPS 50,000.00
2 Geo-Technical Investigation 100,000.00

3 Earth work in Excavation of Foundation for structure as per drawing
and technical specification including setting out, construction of
shoring and bracing, removal of stumps and other deletrious matter,
dressing of sides and bottom and back filling with approved material
etc. and as per relevant clause of section 300 & 2100 in
Ordinary soil
3.1 1. up to 3.0 m depth 1 0.785 12.20 12.20 3.00 350.697 cum 136 136.00 47,694.77
3.2 4.9.2.2 Above 3.0 m and upto 6.0 m depth cum 346.00 1 0.785 12.20 12.20 3.00 350.697 cum 346 346.00 121,341.10
4.9.2.3 Above 6.0 m and upto 9.0 m depth cum 383.00 1 0.785 12.20 12.20 3.00 350.697 383 383.00 134,316.88
3.3 9 Mtr to 12Mtr 1 0.785 12.20 12.20 7.984 933.321 cum 581 542,259.56
581.00
4
Providing and constructing temporary island 16 m diameter for
construction of well foundation for 8m dia. Well including all material,
labour, machinery as per clause 1200 of MoRTH specification.
Assuming depth of water 4.0 m and height of island 4.5 m. each RA 313200 141780.96 141,780.96
5 Pumping out water caused by springs, tides or river seepage, broken

water mains or drains or well or the like. RA 1,389,200.00
RCC Well
6 Providing and laying Plain/Reinforced cement concrete (mixed in
concrete mixture), in well foundation complete as per drawing and
technical specification and as per relevant clauses of sections 1200,
1500 & 1700 for
Well steining( RCC Grade M30 Grade with 20 mm maximum size of
aggregate ) ;Well Curb 1 3.140 10.23 0.60 3.50 67.457 cum 6331 6331.00 427067.86
Well steining from foundation to HFL

7 Well steining( RCC Grade M30 Grade with 20 mm maximum size of
aggregate ) 1 3.140 10.23 0.23 11.98 88.539 cum 6331 6331.00 560540.80
Well steining from ground level to pump floor level
8 Providing and laying Reinforced/Prestressed cement concrete (mixed
in concrete mixture) in super-structure as per drawing and Technical
Specification and as per relevant clauses of sections 1500, 1700 and
2300 in
Sr.No. Particulars No Length Width / ID Ht / Quantity Unit Rate Amount in Rs.
/ OD Depth
(RCC Grade M30 with 20 mm maximum size of aggregate)
Height up to 5 m
Well Height up to floor (HFL) 1 3.140 10.23 0.23 1.50 11.082 cum
Pump floor slab 1 0.785 12.26 12.26 0.20 23.610 cum
Beam (0.30x0.60) 8 10.46 0.30 0.45 11.30
45.989 6331 6331.00 291158.11
9 RCC Grade M25 with 20 mm maximum size of aggregate

(For solid slab super structure)
Height up to 5 m
Pump Room Roof Slab 1 0.785 10.76 10.76 0.15 13.640

Roof Beam 3.140 10.23 0.23 0.45 3.325
Intermediant Beam 3.140 10.23 0.23 0.45 3.325
Beam for Gantry gerder (0.30x0.60) 2 10.46 0.30 0.60 3.77
Column 6 0.23 0.45 5.50 3.42
27.470 cum 6010 6010.00 165095.63
10 Stair slab (from intake foundation to pump floor) 1 15.54 1.00 0.20 3.108 cum 6010 6010.00 18679.08
Steel
11 Supplying, fitting and placing HYSD bar reinforcement in super-
structure complete as per drawing and technical specifications and as
per relevant clauses of sections 1600 (100 kg @per cum)
130Kg per Cum of Qty of Concrete of above Item no. 130.000 232.56 30233.20 Kg 55 55.00 1662826.26
12 13.11 Providing steel liner 10 mm thick for curbs and 6mm thick for
steining of wells including fabricating and setting out as per detailed
drawing and specifications as per sections 1200 and 1900.
Cutting Shoe 1500.00 Kg 54.95 54.95 82425.00
13 13.8 Providing and laying Plain/Reinforced cement concrete (mixed in
concrete mixture), in well foundation complete as per drawing and
technical specification and as per relevant clauses of sections 1200,
1500 & 1700 for
C Bottom Plug
14 iii) PCC Grade M30 with 40 mm maximum size of aggregate cum 0.785 11.20 11.20 0.50 49.235 cum 4164 205015.37
4164.00
E Top plug
15 iv) Grade M30 PCC with 40 mm maximum size of aggregate cum 0.785 10.00 10.00 0.20 15.700 cum 3594 3594.00 56425.80
16 13.10 Sand filling in wells complete as per drawing and technical

specifications as per
clause 1209. cum
0.785 10.00 10.00 3.50 274.750 cum 1045 1045.00 287113.75
/ OD Depth
17 13.11 Sinking of 7 m external diameter well true to vertical,
through all types of soil and rock, as shown against each case, (other
than pneumatic method of sinking) complete as per drawing and
technical specifications including all material, labour, machinery,
lighting, guarding and maintenance of diversion complete as per
clause 1200 of MoRT&H specification.
In Soft Rock at all depth 5.250 14600 14600.00 76650.00
Wall (Pump House)

18 Brick work with well burnt chinmey bricks having crushing strength
not less than 25 Kg/cm2 and water absorption not more than 20%
above plinth level including cost of form work.
In Cement Mortar 1:3 1 3.140 10.23 0.23 5.50 40.635 cum 3355 3355.00 136329.03
Extra rate for Brick work ith well burnt chinmey bricks having crushing cum 81
strength not less than 25 Kg/cm2 and water absorption not more than
20% above four m height
81.00
Deduction
(i)Window 2 2.10 0.23 1.20 1.16 cum
(ii)Door 1 2.00 0.23 2.10 0.97 cum
2.13
Total Qty 38.509 3436 3436.00 132318.24
19 18mm thick cement plaster in 2 coats under layer 12mm CP 1:5 (1
cement:5 coarse sand) and top layer 6mm thick cement plaster 1:3 (1
cement:3 fine sand) finished even, smooth and curing complete.
Technical specifications and as per relevant clauses of sections 1300.
Inside Pump Room 3.14 10.00 5.50 172.70

Outside Pump Room Wall 3.14 10.46 5.50 180.64
353.344 196 196.00 69255.46
Railing
20 8.16 Tubular Steel Railing on Medium Weight steel channel ( ISMC
series) 100 mm x 50 mm (Providing, fixing and erecting 50 mm dia GI
pipe (medium class) railing in 3 rows duly painted on medium weight
steel channels (ISMC series) 100 mm x 50 mm, 1.2 meters high above
ground, 2 m centre to centre, complete as per approved drawings as
per relevant clauses of section-800 of specifications.
Railing Outer Plate form Projection at pump house floor 3.14 12.26 38.50 RMtr. 1435 1435.00 55242.33
Flooring
21 Pump floor: Kota/cuddapah stone slab 30 mm thick flooring over 20
mm (average) thick base laid over and jointed with grey cement slurry
mixed with pigment to match the shade of the slab including rubbing
and polishing complete with the base of cement mortar (1 cement : 4
course sand ) 1:4 (minimum size of Kota stone 0.25 sqm)
1 0.7854 10.00 10.00 78.54 sqm 899 899.00 70607.46
Door & Window
/ OD Depth
22 Supplying and fixing rolling shutters of approved make, made of
required size M.S laths inter locked together through their entire
length and jointed together at the end by end locks mounted on
specially designed pipe shaft with brackets, side guides and
arrangements for iinside and outside locking with push and pull
operation complete including the cost of providing and fixing
necessary 27.5 cm long wire springs grade No.2 and M.S.top cover of
required thickness for rolling shutters.
(a) Doors (80x1.25 mm M.S. laths with 1.25 mm thick top cover 1 2.40 3.00 7.20 sqm 1919 13816.80
1919.00
23 Providing and fixing pressed steel frames for doors, windows &
ventilators confirming to IS: 4351 manufactured from commercial
mild steel sheet of 1.25 mm thickness including hinges jamb, lock
jamb, bead and if required angle threshold of mild steel angle of
section 50x25 mm, or baase ties of 1.25 mm pressed mild steel
welded or rigidly fixed together by mechanical means, adjustable lugs
with split end tail to each jamb including steel butt hinges 2.55 mm
thick with mortars gaurds, lock strike-plate and shock absorbers as
specified and applying a coat of approved steel primer
after pre-treatment of the surface as directed by Engineer- in-charge:
1522.08
Windows frame( single rebate 80x50mm) 2 1.20 2.10 5.04 Sqm 302
302.00
Providing and fixing pressed steel doors, windows & ventilators

confirming to IS: 4351 manufactured from commercial mild steel
24 sheet of 3.15 mm thickness and applying a coat of approved steel 2 1.20 2.10 5.04 Sqm 1473 1473.00 7423.92
primer after pre- treatment of the surface as directed by Engineer-in-
charge:
Painting
25 Distempering with oil bound washable distemper of approved brand
and manufacture to give an even shade
New work (two or more coats) over and including priming coat with
cement primer
Wall Outer (from Pump floor slab to roof slab) 1 3.140 10.46 5.50 180.64 sqm
Wall inner (from Pump floor slab to roof slab) 1 3.140 10.00 5.50 172.70 sqm
Roof 1 0.785 10.00 10.00 78.54 sqm
Total 431.884 sqm 52 52.00 22457.98
26 Painting with ssynthetic enamel paint of approved brand and
manufacture to give an even shade:
/ OD Depth
Two or more coats on new work
For Doors and Windows 2.5 12.24 30.60 sqm 45 45.00 1377.00
Estimated Cost of Intake Well (A) 6,869,941.24
Earthing & Lightening Conductor

27 Earthing with Copper Earth Plate 600mm X 600mm X 3mm thick
including accessories and providing masonary
encloserincementmortar, cover plate having locking arrangement on 2 2.00 each 7618 0.00
the top and G.I watering pipe 20 mm dia 2.7 meter long etc.(but
without charcoal or coke andsalt) complete as required.
28 Add Extra for using salt and charcol / coke for G.I. Plate or Copper
Plate earth electrode as required including excavation & refilling. 2 2.00 each 520 0.00
29 Providing & fixing 25mm X 5mm copper strip in 40 mm dia G.I. pipe 50.00 m 979
from earth electrode as required. 0.00
30 Providing and fixing of lightning conductor finial made of 25 mm dia
300 mm long copper tube having single prong at top with 85 mm dia 3 2 2.00 each 1373 0.00
mm thick copper base plate including holes complete as required.
Electrical & Mechanical Appurtenances
31 Providing and fixing all eclectrical fittings , wire, clamps etc complete LS
and celing fan, exhaust fan , fluorescent tube, CFL etc complete in 25000.00
intake well and approach bridge
32 Providing & fixing coarse screen to the port 13 mm wide 3 mm thick
MS flat bars c / c 80 mm spaced vertically etc complete 4 500.00 kg 57 28500.00
57.00
33 Providing & installing MS gate in all ports hand operated from the 2 LS 150000 75000
motor floor through spindle to regulate the flow of water in the intake 2.00 150000.00
well
34 Providing Supplying & Installation of Electrically Operated Hoist &
trolley with Monorail, 450,000.00 750,000.00
1 5T
35 Providing & installation of Mud Pump of Suitable capacity to desludge 1
the intake well LS 300,000.00
36 Providing & installation of Silt excluder electrically operated of 1
Suitable capacity to remove the silt from the intake well .
Estimated Cost of Electrical & Mechanical for Intake Well (B) 1,253,500.00
NET ESTIMATED COST RS.(A+B) Total 8,123,441.24
ESTIMATE OF RCC APPROACH BRIDGE 2.5M CLEAR WIDE & 50M LONG APPROACH BRIDGE
50 Mtr
1
Length
Particulars No Width / ID Ht / Depth Quantity Unit BSR Rate Rate Amount in Rs.
/ OD
Construction of Service Road Embankment & Coffer Dam

1 Emabakment, Including Dewatering during Construction of 50 Mtr
50Nos Pillar Pump out cost
8,431,570.13
2 16.4 Earth work in excavation by mechanical means (Hydraulic

excavator) / manual means over areas(exceeding 30 cm in depth,
1.5 m in width as well as 10 sqm on plan) including disposal of
excavated earth,lead up to 50 m and lift up to 1.5 m, disposed
earth to be leveled and neatly dressed.
All kind of soil Cum 140.00
16.5 For muddy area cum 210.00 10 2.8 1.8 1.3 65.52 Cum 210 210.00 13,759.20
3 255
(a) In ordinary or Soft rock with or without blasting or 10 2.8 1.8 1.00 50.40 Cum 255.00 12,852.00
4
(b) Hard rock (requiring blasting.) 10 2.8 1.8 1.00 50.40 Cum 436 436.00 21,974.40
PCC
16.22 Providing and laying mechanically mixed cement concrete
with crushed stone aggregate excluding centering and shuttering
6 (with 40mm nominal size
iv 1:2:4 (M-15) cum 4661.00 10 2.8 1.8 0.15 7.56 Cum 4695 4695.00 35,494.20
RCC Footing
7 Providing & laying mechanically mixed R.C.C. excluding centering

& shuttering and reinforcement in foundation/plinth (20mm
graded metal)
ii 1:1:2 (M 25) cum 5974.00 10 2.5 1.5 0.45 16.88

Trapazoidal 10 3.75 0.27 0.3 5.03
Column 10 0.6 0.45 2.1 5.67
27.57 Cum 6010 6010.00 165,703.10
Length
/ OD
8 (b) Providing & laying mechanically mixed R.C.C.excluding

centering & shuttering and reinforcement in superstructure up to
4 mtr. Height above plinth level (20mm graded metal)
1:1:2 (M 25) cum 6010.00
Column Ht above GL 20 0.6 0.45 11.83 63.90
15 0.6 0.45 5 20.25
15 0.6 0.45 3.5 14.18
Column Top Beam 10 2.75 0.45 0.25 3.09
Trapazoidal 10 1.24 0.27 0.3 2.09
Gurder Beam 20 5 0.45 0.45 20.25
Road Slab 10 5 2.5 0.15 18.75
142.51 Cum 6010 6010.00 856,472.39
Ccentering and shuttering
9
16.30 Providing & fixing form work i/c centering and shuttering
including strutting, propping etc. and removal of form work for:
i Foundation , footing, bases of columns ,etc for mass concrete
sqm 182.00 10 8 0.45 36 Sqm 182 182.00 6,552.00
10 iv Lintels, beams , plinth beams, girders, bressumers and
cantilevers.sqm 298.00 10 6.4 0.25 16
Gurder Beam 20 5 0.9 90.00
106.00 298 298.00 31,588.00

11 iii Suspended floors, roofs, landings, balconies and access
platform. sqm 354.00
Road Slab 10 5 2.5 125.00
20 5 0.15 15.00
140.00 354 354.00 49,560.00

12
v Columns, pillars, piers, Abutments, posts and Struts sqm 406.00 20 2.1 11.83 497.028
15 2.1 5.00 157.5
15 2.1 3.50 110.25
764.78 406 406.00 310,499.87

Length
/ OD
Extra provision for steel structures shuttering of trusses/box and
13 other supporting props etc for support to pier to pier beam / slab
of bridge span LS 300,000.00
Steel Reinforcement
Providing and placing in position cold twisted steel and hot rolled
13 deformed steel reinforcement for R.C.C. work i/c cutting, bending,
binding etc. complete i/c cost of binding wire and wastage.
(@95Kg/Cum)
95 170.08 16157.52 Kg 55 55.00 888,663.38
Abutment
14 Plain cement concrete 1:3:6 nominal mix in foundation with

crushed stone aggregate 40 mm nominal size mechanically mixed,
placed in foundation and compacted by vibrator including curing
complete as per clause 2100 of MoRT&H specification including all
scaffolding, material, labour, machinery. cum
Abutment Wall 1 5 2 0.15 1.5
Wing Wall 2 4 2 0.15 2.4
3.9 Cum 3550 3550.00 13,845.00
Providing, laying and compacting design mix plain/ reinforced
cement concrete of specified grade in foundation/ leveling
course/ pile cap using batching plant, transit mixer and concrete
pump and vibrater including cost of form work, complete as per
drawing and technical specifications as per clause 1100,
1500,1700,2100 of MoRT&H specification including all material,
15 labour, machinery, and maintenance of diversion.
RCC Grade M -25
Footing of Abutment Wall 1 5 2 0.45 4.5
Wing Wall 2 4 2 0.45 7.2
Wall
Abutment Wall 1 5 0.375 5 9.375
Wing Wall 2 4 0.375 5 15
36.075 Cum 6010 6010.00 216,810.75

Length
/ OD
Providing and placing in position cold twisted steel and hot rolled
16 deformed steel reinforcement for R.C.C. work i/c cutting, bending,
binding etc. complete i/c cost of binding wire and wastage.
(@95Kg/Cum) 95 36.075 3427.125 Kg 55 55.00 188,491.88
17 Filling available excavated earth in trenches, plinth sides of

foundation in layers not exceeding 20cm. In depth including
consolidation of each layer by ramming watering, lead up to 50m
and lift up to 1.5m in all kinds of soils
1 5 4 5 100 Cum 37 37.00 3,700.00
18 14.29 Construction of precast/ cast-in-situ RCC railing M-30 grade,

true to line and grade, center to center spacing between vertical
post not to exceed 2000mm leaving adequate space between
vertical post for 2 50 100 RMtr 1370 1370.00 137,000.00
Total Estimated Cost Rs.
11,684,536.29
233690.73
Bid ID No. : EIC, RWSS-09/21-22 : Banki Damapada, & Baranga Block-207.41 Cr
Mechanical & Electrical Part at Intake Well
Raw Water pumping machinery at Intake Well

Rate less 10%
Design, manufacture, supply, erection, testing & commissioning of - 0.10
A 1 Provoiding, erecting & giving test & trial of water lubricated V.T.
pumpset directlycoupled motor with allied equipments of
1 discharge 8670 LPM, Head 32 m. 110 BHP (i/c 50% stand by) 3 nos. 1,689,339.71 1520405.73 4,561,217.20
HP/ Rate per HP@14000
2 Mechanical pressure gauge as per relevant IS specification. The
dial gauge should be of 100 mm dia and pressure rating up to 0 to
2 8 kg/cm2.
(i) On delivery side of each pump 3 nos. 1,650.00 1485.00 4,455.00
(ii) On common manifold 1 nos. 1,750.00 1575.00 1,575.00
3 3) Valves -
Delivery side
(i) Reflux valve of Suitable dia, pressure rating (PN1.6) with bye-
pass arrangements As Per IS:5312:1984(Part-I) for each pump
delivery pipe.
300MM DIA 3 nos. 24,694.00 22224.60 66,673.80
(ii) Sluice valve of suitable dia (PN1.6)as per IS:14846-2000 for
each pump suction and delivery pipe.
300MM DIA 3 nos. 76,742.00 69067.80 207,203.40
(iii) Butter fly valve of suitable dia pressure rating (PN1.6) as per
IS: 13095-1991 for delivery pipe.(Moterise)
300MM DIA 3 nos. 167,108.00 150397.20 451,191.60
Commen header
(iv) Suitable dia. Reflux valve with bye-pass arrangements
pressure rating (PN1.0) As Per IS:5312:1984(Part-I) suitable for
manifold pipe.
450MM DIA 1 nos. 262,180.00 235962.00 235,962.00
(v) Suitable mm dia. Butter fly valve pressure rating ( PN1.0) for
manifold pipe as per IS:13095-1991. (Moterized)
450MM DIA 1 nos. 233,964.00 210567.60 210,567.60
vii) Dismantling Joint (Expansion Bellow)

(i) One no. of suitable dia, each for suction side and one for
deliveryside.
300MM DIA 6 nos. 35,034.00 31530.60 189,183.60
(ii) On co m m o n m an i f o ld
450MM DIA 1 nos. 35,034.00 31530.60 31,530.60
4) Electromagnetic flow meter with display unit to be mounted

inside pump house with required cable and all other accessories
400MM DIA 1 nos. 278,495.00 250645.50 250,645.50
5) Sludge pumps for dewatering, having capacity of
discharge 10000GPH at 35meter head including all allied
works. 2 nos. 87,221.00 78498.90 156,997.80
vi) MS pipe and specials of suitable dia of 10mm thick M.S. plate
required for suction and pump delivery up to common manifold
for each pump. 6,367,203.10 Job work 10% 636,720.31
ADD THIRD PARTY INSPECTION CHARGES @2% 2% 127,344.06

B 6) Panel Boards :-
Control & Relay panel for operation of VCB with Numerical
earth fault relay, ampere & voltmeter with S/s, etc
i. complete as per requirement. 1 Set
LT Panel board for 0.415 KV having 2 Incomers, 1 Bus-coupler
ii. Out going feeders complete. 1 Set
2 Supplying all material,Labour, T & P for earthing with 4 Each 3,125

40 mm dia G.I. pipe 3 Mtr. Long etc. all complete.(including 2 Nos.
for Transformer & 12 Nos. Pump Motor)
3 Transformer (S/S)
Including installation with all requred material.350 1 Each 8,03,571
KVA.
4 Our Door control pannel empty Box made of MS 4 Each 6,250
plate.
5 Star Delta Control Pannel with APFC arrangment. 4.00 HP 1,786
6 A T S control pannel 4.00 HP 2,679
7 Soft starter with six wire bypass arrangement up to 3 HP 1,339
300 HP.
8 Cost for provision of LT/HT Line from the nearest 5.50 Km 2,86,192
available power source including electrical connection, metering
etc .In other states or market rate is about 6 Lakh per km.
O u td o o r an d S tr e et L i g h t in g ar r an g e m e n t s w
ith 2 5 0 W MV lamp f it t i n g c o m p l et e asp er s p e c i f i c
at i o n s in cl u d i n g allr e l at ed civ ilworks at sub station
7) campus.
TOTAL OF PART (B) -
C Civil works complete as required
8)
Construction of civil foundation for sub station equipments. AND
i) 4-pole structure one job. 125,000.00
Construction of RCC Cable trenches for outdoor cabling up to
pump house and inside sub-station with pre cast RCC covers.
ii) one job. 50,000.00
RCC valves chamber necessary RCC pillars/supports, anchor

blocks, thrust blocks for butter fly valve, non return valves,
sluice valves, flow meter, common manifold , su c t io n an d d e
l i v er y p ip e s .Block tile flooring for entire sub station surface.
Block tile flooring for entire sub station surface
iii) One Job 50,000.00
TOTAL OF PART (C) 225,000.00
D 9) Lightning conductor at raw water pump house One set 50,000.00
10) Providing spare parts and tools as described in enclosed One job 100000
11) Exhaust fans of suitable capacity. One job

3 3,500.00 10,500.00
12 Provision for EOT Crane 5T 450,000.00

12) functional and operational 150,000.00
TOTAL OF PART (D) 760,500.00

quotation of
Flowmore
RAW WATER INTAKE ON MAHANADI RIVER NEAR VILLAGE MURARIPUR , CUTTACK
Allowable velocity M/Sec,considered for Design
From CWR to Suction Header Suction Header pipe Individual suction Individual delivery Delivery header
1.6 0.6 1.6 2.5 2.5
DESIGN OF PIPING FOR FLOWS OF YEAR 2053

S.No. Pump Identification INDIVIDUAL SUCTION INDIVIDUAL DELIVERY
Year 2053 No of Discharge Per
Year 2038 pump Discharge Per Pump Year
Pump Working Pump Year Diameter Diameter Actual Diameter Diameter Actual
Discharge 2053
Discharge Pumps 2038 required proposed velocity required proposed velocity
M3 / HOUR M3 / HOUR M3 / HOUR M3 / HOUR M3 / SEC M M M/Sec M M M/Sec
1
Raw Water Intake Pump 1040.50 1218.00 2 520.25 609 0.1692 0.367 0.400 1.346 0.294 0.300 2.393
S.No. DELIVERY HEADER

1 Raw Water Intake Pump 1218.00 0.34 0.415 0.450 2.127
450.000
Raw Water Pumping Main
As per DPR As per Rate Analysis
Sl. No Items Qty. Rate Unit Amount(INR)
1 2 3.00 5.00 4 6
Cutting asphalt or bituminous road of flexiblepavments and disposal of

dismantalled materials up a lead of 1000 mtr stacking servicable and
1 unservicable materials separately including cost of all labour, T & P etc. all 12.75 649.60 cum. ₹ 8,282.40 ₹ 356.00 ₹ 4,539.00
complete as per the direction of engineer-in- charge.
Cutting concrete road of grannualar course of flexible pavments and

2 disposal of dismantalled materials up a lead of 1000 mtr stacking servicable 25.50 1001.58 cum. ₹ 25,540.41 ₹ 247.00 ₹ 6,298.50
and unservicable materials separately including cost of all labour, T & P
etc. all complete as per the direction of engineer-in-charge.
Dismantling brick or stone masonry in clay under 3m. height including

3 stacking the useful materials for reuse and removing the debris within 50m. 0.00 600.50 cum. ₹ 0.00
Lead
Supplying all labour & T & P & Earthwork in excavation for trial pits of size
0.9m X 0.9m X 1.2m and refilling the excavated material compacting
4 properly and levelled with road surface for location of underground utility 1.00 833.00 Nos. ₹ 833.00
services all complete as per approved specification & direction of the
Engineer-in- charge
trial pits of size 0.9m X 0.9m X 1.2m and refilling the excavated material
0.97 262 ₹ 254.66
Earth work in oridinary soil within 50m, initial lead and 1.5m, initial lift
including rought dressing and breaking clods to maximum 5cm to 7cm and
5 laying in layers not exceeding 0.3m in depth and as per direction of the
Engineer-in-charge
(i) Rate for Foundation (1st depth) 106.25 137.40 1/Cum. ₹ 14,598.22 ₹ 164.00 ₹ 17,425.00
(ii) Rate for 2nd depth 193.75 1/Cum. ₹ 0.00
Earth work in hard soil or gravelly soil within 50m. Initial lead and 1.5m
initial lift including rough dressing and breaking clods to maximum 5cm to
6
7cm and laying in layers not exceeding 0.3m in depth and as per the
direction of the Engineer-in-charge.
(i) Rate for Froundation (1st depth) 42.50 184.63 1/Cum. ₹ 7,846.56 ₹ 324.00 ₹ 13,770.00
Cutting in disintegrated rock not requiring blasting to be removed by pick

axes and crow bars and depositing materials within 50m initial lead and
7 1.5m initial lift including rough dressing as per direction and specification
of the department including stacking the useful materials separately as
ordered.
(i) Rate for Froundation (1st depth) 42.50 468.00 1/Cum. ₹ 19,890.09 ₹ 496.00 ₹ 21,080.00
(ii) Rate for 2nd depth 607.01 1/Cum. ₹ 0.00
Excavation of founation in hard rock (granite) removed by chiselling

including dressing and levelling the bed not exceeding 1.5m in depth and
8 depositing the soil within initial lead of 50m and as per specification
approvedby the Department
(i) Rate for Froundation (1st depth) 21.25 2032.30 1/cum ₹ 43,186.38 ₹ 689.00 ₹ 14,641.25
(ii) Rate for 2nd depth 3070.50 1/cum ₹ 0.00
Laying in trenches Centrifugally Cast (Spun) Ductile Iron pressure, socket

and spigot pipes Class K9 without cement mortar lining conforming to
9 IS:8329 - 2000 of the following nominal diameter as per specification
complete. (Earthwork in trenches, jointing of pipes, specials and fittings to
be measured and paid for separately)
9.01 100mm dia DI (K9) 0.00 1100.20 Mtr. ₹ 0.00

9.02 150mm dia DI (K9) 0.00 1620.40 Mtr. ₹ 0.00
9.03 200mm dia DI (K9) 0.00 2224.60 Mtr. ₹ 0.00
9.04 250mm dia DI (K9) 0.00 2954.70 Mtr. ₹ 0.00
9.05 300mm dia DI (K9) 0.00 3746.40 Mtr. ₹ 0.00
9.06 350mm dia DI (K9) 0.00 4575.20 Mtr. ₹ 0.00
9.07 400mm dia DI (K9) 0.00 5493.30 Mtr. ₹ 0.00
9.08 450mm dia DI (K9) 200.00 6526.20 Mtr. ₹ 1,305,240.00 ₹ 4,896.26 ₹ 979,252.00
9.09 500mm dia DI (K9) 0.00 7623.60 Mtr. ₹ 0.00
fotting included in
9.1 Auxiliary Pipe fittings & Joints @ 5% of the Total pipe cost- LS ₹ 65,262.00 above rate
10 Construction of Thrust Block of RCC M-20 with surface reinforcement.

10.01 For 11.25 deg bend 2.00 3110.11 No. ₹ 6,220.23 ₹ 6,500.00 ₹ 13,000.00
10.02 For 22.5 deg bend 2.00 4723.23 No. ₹ 9,446.45 ₹ 9,500.00 ₹ 19,000.00
10.03 For 45 deg bend 1.00 9077.99 No. ₹ 9,077.99 ₹ 10,500.00 ₹ 10,500.00
10.04 For 90 deg bend 1.00 16752.60 No. ₹ 16,752.60 ₹ 17,500.00 ₹ 17,500.00
11 Pipes using Rubber Gaskets Conforming to I.S 5382 of S.B.R quality

including testing of joints as per specification complete .
11.01 100mm diameter 0.00 151.70 Each ₹ 0.00
11.02 150mm diameter 0.00 211.90 Each ₹ 0.00
11.03 200mm diameter 0.00 272.80 Each ₹ 0.00
11.04 250mm diameter 0.00 284.00 Each ₹ 0.00
11.05 300mm diameter 0.00 326.50 Each ₹ 0.00
11.06 350mm diameter 0.00 441.10 Each ₹ 0.00
11.07 400mm diameter 0.00 550.40 Each ₹ 0.00
11.08 450mm diameter 36.00 618.00 Each ₹ 22,472.73 ₹ 183.70 ₹ 6,613.20
11.09 500mm diameter 0.00 643.50 Each ₹ 0.00
Providing & fixing of Kirloskar/equivalent make DI double flanged Non

12 Rising Sluice Valve confirming to IS 14846 including all materials, labours,
insertions & nut-bolt complete.
For Installation/Replacement of Sluice Valve in Existing Water Supply Pipe

Line & Newly Proposed Pipeline for controlling flow & scouring Purpose.
12.01 80mm Dia Sluice With Hand Wheel & Without bypass arrangements. 0.00
12.02 100mm Dia Sluice With Hand Wheel & Without bypass arrangements. 0.00 16807.10 Each ₹ 0.00
12.08 400mm Dia Sluice With Hand Wheel& Without bypassarrangements. 6.00 157324.10 Each ₹ 943,944.60 ₹ 91,141.98 ₹ 546,851.88
12.09 450mm Dia Sluice With Hand Wheel & Without bypassarrangements. 0.00 191528.10 Each ₹ 0.00
Fixing single Air Relief Valve conforming to IS 14845 : 2000 for water works
13 purposes for the following diameters including drilling the water main (Cast
iron pipes with metal straps) as per specification complete
13.01 25mm dia single air valve with metal strap for pipe 0.00 2254.50 Each ₹ 0.00
13.02 40mm dia Double air valve with metal strap for pipe 0.00 6702.10 Each ₹ 0.00
13.05 100mm dia Double air valve with metal strap for pipe 2.00 22156.10 Each ₹ 44,312.20 ₹ 22,364.94 ₹ 44,729.88
Supplying all materials,labour and T&P and constructing brick masonry

14 chamber as per P.H. specification and design all complete including RCC
Cover Slab (per each)
14.01 Construction of brick masonry sluice valve Chamber of size 6.00 13318.00 Each ₹ 79,908.00 ₹ 18,564.00 ₹ 111,384.00
(0.9mx0.9mx1.2m)
14.02 Construction of brick masonry air valve chamber of size (0.9mx0.9mx1.2m) 2.00 13318.00 Each ₹ 26,636.00 ₹ 23,015.00 ₹ 46,030.00
15 Supplying all materials,labour and T&P and constructing RCC chamber as

per P.H. specification and design all complete including RCC Cover Slab
Construction of RCC chamber for Bulk Flow Meter of size

15.01 (3.5mx1.2mx1.2m) 1.00 50186.00 Each ₹ 50,186.00 ₹ 61,972.68 ₹ 61,972.68
Supplying all material, labour, T & P for Encasing of Pipelines with M20
grade Cement Concrete at the road Junction points for protection to pipe
16 from damages due to vehicle movement all complete as per the direction 5.00 1211.10 m ₹ 6,055.49 ₹ 6,900.00 ₹ 34,500.00
of Engineer-in-charge.
17 Filling in foundation and plinth with excavated materials including watering

and ramming as directed by the Engineer-in-charge.
17.01 Backfilling in Pipe trenches- 144.60 109.86 Cum. ₹ 15,880.46 ₹ 98.00 ₹ 14,170.80
Filling in foundatin and plinth with sand watered and rammed including
18 cost of sand & labour. 36.10 469.38 cum. ₹ 16,963.06 ₹ 518.00 ₹ 18,699.80
18.01 Sand bedding below the pipe at hard rock strata- 3.60 469.38 cum. ₹ 1,696.31 ₹ 518.00 ₹ 1,864.80
Supplying all materials, labour, and T&P for removal/carriage of excavated

19 earth from site to a distance 5 km away etc all complete and as per the 67.90 149.67 Cum. ₹ 10,168.89 ₹ 45.24 ₹ 3,071.80
specifications and directions of engineer-in-charge.
Hydraulic testing of C.I./D.I. pipe line to specified pressure including cost of
all materials and labour andwater for testing for specified length including
cutting,placing end cap making arrangement for filling safe waterusing
20 reciprocating type pumps which should be able to provide specified test
pressure gauges and other necessary equipments, labour, operation
charges, etc. required fortesting. The rate under this item shall also include
cost of retesting, if necessary and reinstating to original position using
water supplied by contractor.
20.01 100mm 0.00 7201.00 km ₹ 0.00

20.02 150mm 0.00 9639.00 km ₹ 0.00
20.03 200 mm 0.00 12659.00 km ₹ 0.00
20.04 250 mm 0.00 16491.00 km ₹ 0.00
20.05 300 mm 0.00 18581.00 km ₹ 0.00
20.06 350 mm 0.00 22646.00 km ₹ 0.00
20.07 400 mm 0.00 28104.00 km ₹ 0.00
20.08 450 mm 0.20 29614.00 km ₹ 5,922.80 ₹ 24,481.30 ₹ 4,896.26
20.09 500 mm 0.00 34143.00 km ₹ 0.00
Making cross connection to existing distribution main of any type including

excavation, breaking and removing exiting pipes, lowering, laying of
specials and pipes in their position, refilling, closing the water supply in that
area, dewatering and restarting the water supply, etc. complete as directed
21 by Engineer- in-charge for following diameters of existing pipeline,
irrespective of diameter of branch line (the number of joints involved will
be paid separately dependingupon the nature of joints and required pipes,
valves and specials will be supplied free of cost at stores).
21.01 100mm 0.00 2443.00 NO ₹ 0.00

21.02 150mm 0.00 3023.00 NO ₹ 0.00
21.03 200 mm 0.00 3191.00 NO ₹ 0.00
21.04 250 mm 0.00 3835.00 NO ₹ 0.00
21.05 300 mm 0.00 4488.00 NO ₹ 0.00
21.06 350 mm 0.00 5281.00 NO ₹ 0.00
21.07 400 mm 0.00 6343.00 NO ₹ 0.00
21.08 450 mm 0.00 7108.00 NO ₹ 0.00
21.09 500 mm 0.00 8759.00 NO ₹ 0.00
Road restoration as per specifications , comprising of 100 mm th.of PCC

22 (1:3:6) and finshed with 150mm thick CC of M20 grade.
Cement concrete (1:3:6) with 4cm. Size crusher broken hard Granite
22.01 metal including cost of all labour, materials with all taxes, lead,T & P etc 17.00 4324.83 Cum ₹ 73,522.18 ₹ 4,500.00 ₹ 76,500.00
all complete .
22.02 Cement concrete (1:1.5:3) with 20mm size broken hard granite broken 25.50 8432.32 Cum ₹ 215,024.08 ₹ 5,640.00 ₹ 143,820.00
chips per 1 Cu.m.
₹ 3,044,869.00 ₹ 2,232,365.51
Clear Water HSC Pump set for CWPH at WTP 2890LPM175Mt 200 HP
Mechanical & Electrical Part at WTP

Item No. Item Description Unit Quantity Rate
PART -A
1 Horizontal Split Casing Centrifugal Pump set with
control panel.
Therefore(6W +3S) Pumps Have been taken HP 1,800 7,143

(Discharge-
2890 LPM,Head- 175 M 200 HP.)
2890 LPM,Head- 175 M 200 HP.) (6W +3S) Nos 9.00
3) Valves -
WTP to MBR
2890 LPM,Head- 175 M 200 HP.) (6W +3S)
2 150MM DIA Individual Suction Side
150MM DIA Sluice valve 9.00
150MM DIA Dismantling Joint (Expansion Bellow) 9.00
3 125MM DIA Individual Delivery Side
(i) Reflux valve of Suitable dia, pressure rating (PN1.6)
with bye-pass arrangements As Per IS:5312:1984(Part-
I) for each pump delivery pipe.
125MM Dia 9.00
(ii) Sluice valve of suitable dia (PN1.6)as per IS:14846-

2000 for each pump suction and delivery pipe.
125MM Dia 9.00
(iii) Butter fly valve of suitable dia pressure rating

(PN1.6) as per IS: 13095-1991 for delivery pipe.
(Moterise)
125MM Dia 9.00
Dismantling Joint (Expansion Bellow)
125MM Dia 18.00
4 300MM DIA Commen Delivery Header
(iv) Suitable dia. Reflux valve with bye-pass
arrangements pressure rating (PN1.0) As Per
IS:5312:1984(Part-I) suitable for manifold pipe.
300MM Dia 3.00
(v) Suitable mm dia. Butter fly valve pressure rating

( PN1.0) for manifold pipe as per IS:13095-1991.
(Moterized)
300MM Dia 3.00
300MM Dia 3.00
5
4) Electromagnetic flow meter with display unit to be
mounted inside pump house with required cable and
all other accessories
300MM Dia 3.00
6 5) Sludge pumps for dewatering, having capacity 2.00
of discharge 10000GPH at 15meter head including
all allied works.
7 10% 13130429.50
vi) MS pipe and specials Flanges etc. suitable dia of
10mm thick M.S. plate required for suction and pump
delivery up to common manifold for each pump.
8 ADD THIRD PARTY INSPECTION CHARGES @1% 1%
TOTAL OF PART (A)
PART -B
Civil works complete as required
Construction of civil foundation for sub station
equipments. AND 4-pole structure
Construction of RCC Cable trenches for outdoor
cabling up to pump house and inside sub-station with
pre cast RCC covers.
RCC valves chamber necessary RCC

pillars/supports, anchor blocks, thrust blocks for
butter fly valve, non return valves, sluice valves,
flow meter, common manifold , su c t io n an d d e l i
v er y p ip e s .Block tile flooring for entire sub station
surface. Block tile flooring for entire sub station
surface
TOTAL OF PART (B)
PART -C
2 Supplying all material,Labour, T & P for earthing with Each 10 3,125
40 mm dia G.I. pipe 3 Mtr. Long etc. all complete.
(including 2 Nos. for Transformer & 12 Nos. Pump
Motor)
3 Transformer (S/S)
Including installation with all requred material. 1800 Each 1 32,14,284
KVA.
4 Our Door control pannel empty Box made of MS plate. Each 3 6,250
5 Star Delta Control Pannel with APFC arrangment. HP 3.00 1,786

6 A T S control pannel HP 3.00 2,679
7 Soft starter with six wire bypass arrangement up to HP 3 1,339
300
HP.
8 Substation Building of size (5 M x 3 M) for 250 KVA Each 1 10,879
and Above Transformers
9 Cost for provision of LT/HT Line from the nearest Km 3.50 2,86,192
available power source including electrical
connection, metering etc .In other states or market
rate is about 6
Lakh per km.
TOTAL OF PART (C)

Say Total
10 External Electrification 3%
Estimated Cost Rs.
9 Sets(6W+3S) 2890
RA Estimated Cost
Amount Rate Rate less 10% Amount
0.10
1,28,57,400
1,295,199.24 1165679.31 10,491,113.80
14788 13309.20 119,782.80

9251 8325.90 74,933.10
12047 10842.30 97,580.70
12884 11595.60 104,360.40
101488 91339.20 822,052.80
7674 6906.60 124,318.80
48414 43572.60 130,717.80
167108 150397.20 451,191.60
18837 16953.30 50,859.90
187600 168840.00 506,520.00

87,221.00 78498.90 156,997.80
1,313,042.95
131,304.30
14574776.748885
150,000.00
150,000.00
100,000.00
400,000.00
31,250
3,125 2812.50 28,125.00
32,14,284
32,14,284 #VALUE! #VALUE!

18,750
6,250 5625.00 16,875.00
5,358 1,786 1607.40 4,822.20
8,037 2,679 2411.10 7,233.30
4,017
1,339 1205.10 3,615.30

10,879
10,879 9791.10 9,791.10
10,01,672
2,86,192 #VALUE! #VALUE!

3,864,822.30
1,71,51,647
16,14,998 115,944.67
18,955,543.72
189.56
CWR SAMODA ACHHOLA
Allowable velocity M/Sec,considered for Design
From CWR to Suction Header Suction Header pipe Individual suction Individual delivery Delivery header
1.6 0.6 1.6 2.5 2.5
DESIGN OF PIPING FOR FLOWS OF YEAR 2053

S.No. Pump Identification INDIVIDUAL SUCTION INDIVIDUAL DELIVERY
Year 2053 No of Discharge Per
Year 2038 pump Discharge Per Pump Year
Pump Working Pump Year Diameter Diameter Actual Diameter Diameter Actual
Discharge 2053
Discharge Pumps 2038 required proposed velocity required proposed velocity
M3 / HOUR M3 / HOUR M3 / HOUR M3 / HOUR M3 / SEC M M M/Sec M M M/Sec
1
CENTRIFUGAL PUMP at WTP CWPH(P1 to P6) 520.25 609.00 6 86.71 101.5 0.0282 0.150 0.150 1.595 0.1199 0.125 2.297
2
CENTRIFUGAL PUMP at SUMP-A(P1,P2 & P3) 117.75 321.60 2 58.88 160.8 0.0447 0.189 0.200 1.422 0.151 0.200 1.422
2
CENTRIFUGAL PUMP at SUMP-B (P1, & P2 ) 117.75 15.00 1 117.75 15 0.0042 0.058 0.080 0.829 0.046 0.080 0.829
3 BACKWASH PUMP (P5&P6) 98.32 98.32 1 98.32 98.32 0.0273 0.147 0.150 1.545 0.118 0.125 2.226
SUCTION PIPE FROM CWR TO SUCTION HEADER

S.No. Location Diameter Diameter Actual
Max. flow required proposed velocity CWPH WTP 6+3 (6W+3S)
M3 / HOUR M3 / SEC M M/Sec 48.167 LPS 175 68%
1 From CWR to Suction Header 1043.92 0.29 0.480 0.500 1.477 2890 LPM 121.52777778 BHP
173400 LPH 145.83333333 KW
17340 173.4 M3 / HOUR 195.487042 HP
CWPH Sump-A 2+1 (2W+1S)
SUCTION AND DELIVERY HEADER PIPE SIZING 44.667 LPS 110 68%
S.No. Location Diameter Diameter Actual
Max. flow required proposed velocity 2680 LPM 70.838139177 BHP
M / HOUR
3
M / SEC
3
M M M/Sec 160800 LPH 85.005767013 KW
SUCTION HEADER 160.8 M3 / HOUR 113.94874935 HP
1 Left Side (S.No. 1) 609.00 0.17 0.599 0.600 0.598 CWPH Sump-B 1+1 (1W+1S)
2 Right Side (S.No. 2+ S.No.3) 419.92 0.12 0.498 0.500 0.594 4.167 LPS 75 68%
Common Suction Header Pipe Size (Both Sides) 0.600 250 LPM 4.5054786621 BHP
15000 LPH 5.4065743945 KW
S.No. DELIVERY HEADER 15 M3 / HOUR 7.2474187593 HP
CENTRIFUGAL PUMP at WTP CWPH(P1 to P6)
1 609.00 0.17 0.294 0.300 2.393
2 CENTRIFUGAL PUMP at SUMP-A(P1,P2 & P3) 321.60 0.09 0.213 0.250 1.820 5610
CENTRIFUGAL PUMP at SUMP-B (P1, & P2 )
15.00 0.00 0.046 0.080 0.829
3 BACKWASH PUMP (P5&P6) 98.32 0.03 0.118 0.125 2.226
Mechanical & Electrical Part at Clear Water Sump
Item No. Item Description Unit Quantity Rate
1 Horizontal Split Casing Centrifugal Pump set with

control panel.
Sump-A Therefore(2W + 1S) Pumps Have been taken HP 420 7,143

(Discharge-2680 LPM,Head- 110 M 140 HP.)
2680 LPM,Head- 110 M 140 HP.) (2W +1S)
3.00
3) Valves -
WTP to MBR
2680 LPM,Head- 110 M 140 HP.) (2W +1S)
147.460215705297MM DIA Individual Suction Side
147.460215705297MM DIA Sluice valve

147.460215705297MM DIA Dismantling Joint
(Expansion Bellow)
117.968172564238MM DIAdia,
(i) Reflux valve of Suitable Individual
pressureDelivery Side
rating (PN1.6)
117.968172564238MM Dia
117.968172564238MM Dia dia pressure rating

(iii) Butter fly valve of suitable
(Moterise)
117.968172564238MM Dia
117.968172564238MM Dia
117.968172564238MM DIA Commen Delivery Header

(iv) Suitable dia. Reflux valve with bye-pass
117.968172564238MM Dia fly valve pressure rating

(v) Suitable mm dia. Butter
(Moterized)
117.968172564238MM Dia
117.968172564238MM
4) Electromagnetic flow Dia
meter with display unit to be
117.968172564238MM Dia
Sump-B Therefore(1W + 1S) Pumps Have been taken HP 20 7,143

(Discharge-
250
2890LPM,Head-
LPM,Head-75 MM
175 10200
HP.)HP.) (6W +3S)
3) Valves -
WTP to MBR
2890 LPM,Head- 175 M 200 HP.) (6W +3S)

0MM DIA Individual Suction Side
0MM DIA Sluice valve
0MM DIA Dismantling Joint (Expansion Bellow)
0MM DIAvalve
(i) Reflux Individual Delivery
of Suitable dia,Side
pressure rating (PN1.6)
0MM Dia
0MM Dia fly valve of suitable dia pressure rating

(iii) Butter
(Moterise)
0MM Dia
0MM Dia
0MM DIA Commen

(iv) Suitable Delivery
dia. Reflux valveHeader
with bye-pass
0MM Dia mm dia. Butter fly valve pressure rating

(v) Suitable
(Moterized)
0MM Dia
0MM Dia
4) Electromagnetic flow meter with display unit to be
0MM Dia
Supplying all material,Labour, T & P for earthing with Each 7 3,125
40 mm dia G.I. pipe 3 Mtr. Long etc. all complete.
(including 2 Nos. for Transformer & 12 Nos. Pump
Motor)
2 Transformer (S/S)
3 Including installation with all requred material. 700 Each 1 16,07,142
KVA.
Including installation with all requred material. 63 Each 1 8,03,571
KVA.
Our Door control pannel empty Box made of MS plate. Each 3 6,250
4 Star Delta Control Pannel with APFC arrangment. HP 3.00 1,786

5 A T S control pannel HP 3.00 2,679
6 Soft starter with six wire bypass arrangement up to HP 3 1,339
300
7 HP.
Substation Building of size (5 M x 3 M) for 250 KVA Each 1 10,879
and
8 Above
Cost forTransformers
provision of LT/HT Line from the nearest Km 3.50 2,86,192
available power source including electrical
connection, metering etc .In other states or market
rate is about 6
Lakh per km.
9 Say Total
External Electrification
10
RA Estimated Cost
Amount
Rate Amount
Rate less 10%
0.10
3,000,060.00
1,295,199.24 1165679.31
142,860.00
21,875.00
1,607,142.00
#VALUE!
18,750.00
5,358.00
8,037.00
4,017.00
10,879.00
#VALUE!
₹ 6,624,221.00
Estimate for Clear Water Rising Main RA Estimated Cost
Item SOR Description Unit Quantity Rate Amount
No. No. Rate Amount
Rate less 10%
0.10
1 Attache Supplying all materials, labour T&P for laying in trenches centrically
d pipe cast (spun) D.I pressure, socket & spigot pipes Class-K9 & K7 without
Rate cement mortar lining , confirming to IS.8329-2000 of the following
nominal diameter as per specification complete (Earth work in
excavation in
trenches jointing of pipes & fittings to be measured & paid
separately)
DI K-9 ,Dia 100 mm M 5944.0 1,026.26 40,75,278.46 1303.98 1173.58 6,975,771.41

DI K-9 ,Dia 150 mm M 36332.0 1,487.18 5,17,83,607.60 1851.15 1666.04 60,530,383.62
DI K-9 ,Dia 200 mm M 26180.0 1,913.14 7,86,97,013.90 2794.44 2515.00 65,842,595.28
DI K-9 ,Dia 250 mm M 29474.0 2,548.52 3,27,71,354.39 3742.71 3368.44 99,281,371.09
DI K-9 ,Dia 300 mm M 5927.0 3,224.83 2,20,90,085.50 4736.97 4263.27 25,268,419.07
DI K-9 ,Dia 350 mm M 2613.0 3,943.12 3,23,65,128.96 5812.26 5231.03 13,668,691.84
DI K-9 ,Dia 400 mm M 32716.0 4,706.26 3,55,13,437.96 5008.88 4507.99 147,483,466.27
DI K-9 ,Dia 450 mm M 0.0 5,575.55 29,54,76,007.28 5979.49 5381.54 -
DI K-9 ,Dia 500 mm M 0.0 6,576.39 3,11,58,935.82 7013.76 6312.38 -
DI K-9 ,Dia 600 mm M 866.0 8,456.41 91,32,922.80 8761.25 7885.13 6,828,518.25
140,052.00
2 Attache
d
Annexu
re - A ,
( Non DI K-9 ,Dia 100 mm (Laying) M 5944.000 23.740 94,271.54
Schedul
e Item DI K-9 ,Dia 150 mm (Laying) M 36332.000 33.990 11,83,531.80
Rates
Approv DI K-9 ,Dia 200 mm (Laying) M 26180.000 45.350 18,65,266.58
ed by
Deptt DI K-9 ,Dia 250 mm (Laying) M 29474.000 59.880 7,69,996.92
vide
Letter DI K-9 ,Dia 300 mm (Laying) M 5927.000 75.180 5,14,983.00
No. DI K-9 ,Dia 350 mm (Laying) M 2613.000 92.660 7,60,553.28
8611
Dated DI K-9 ,Dia 400 mm (Laying) M 32716.000 111.060 8,38,058.76
06.06.2
016 ), DI K-9 ,Dia 450 mm (Laying) M 0.000 132.540 70,23,957.30
Page -
2,S DI K-9 ,Dia 500 mm (Laying) M 0.000 154.170 7,30,457.46
No. 15
DI K-9 ,Dia 600 mm (Laying) M 866.000 259.680 2,80,454.40
3 Attache
d
Annexu
re - A ,
( Non
Schedul
e Item
Rates
Approv
ed by
Deptt
vide
Letter
DI K-9 ,Dia 100 mm (tytan jointing ) (Length/5 M av.) nos. 795.000 110.020 87,465.90
DI K-9 ,Dia 150 mm (tytan jointing ) (Length/5 M av.) nos. 6,964 150.710 10,49,544.44
DI K-9 ,Dia 500 mm (tytan jointing ) (Length/5 M av.) nos. 948.000 310.220 2,94,088.56
DI K-9 ,Dia 600 mm (tytan jointing ) (Length/5 M av.) nos. 216.000 424.100 91,605.60
Attache Providing and supplying ISI standard D.I. specials for D.I. pipes KG 1,23,885 239.36 2,96,53,113.60
d pipe including ED,CST, all taxes etc complete as per IS
Rate 9523 but excluding freight @ 5%.(incluiding C.P & OHC.)
4 Annexu Double Flanged Sluice valve (P.N.1.6) (with Wheel) (including 15% OH.
re & C.P.)
A,Page -
4,S DI K-9 ,Dia 100 mm Each 6.00 5,516.10 22,064.40 11,981.00 10782.90 64,697.40
No.
29
DI K-9 ,Dia 150 mm Each 36.00 8,633.10 2,76,259.20 17,507.00 15756.30 567,226.80
DI K-9 ,Dia 200 mm Each 26.00 12,978.80 4,80,215.60 27,718.00 24946.20 648,601.20
DI K-9 ,Dia 250 mm Each 29.00 19,881.40 2,38,576.80 55,826.00 50243.40 1,457,058.60
DI K-9 ,Dia 300 mm Each 6.00 26,143.20 1,56,859.20
76,742.00 69067.80 414,406.80
DI K-9 ,Dia 350 mm Each 3.00 49,411.90 3,45,883.30
167,123.00 150410.70 451,232.10
DI K-9 ,Dia 400 mm Each 32.00 58,094.10 4,06,658.70
212,227.00 191004.30 6,112,137.60
DI K-9 ,Dia 450 mm Each 0.00 75,196.60 36,09,436.80
262,180.00 235962.00 -
DI K-9 ,Dia 500 mm Each 0.00 91,021.20 3,64,084.80
328,988.00 296089.20 -
DI K-9 ,Dia 600 mm Each 1.00 1,23,167.80 1,23,167.80
487,625.00 438862.50 438,862.50
139.00
5 AnnexureCost
A,Page
of Non
-5 , return
S No.
valve
31 (P.N.1.6) (including 15% OH. & C.P.)
DI K-9 ,Dia 100 mm Each 2.00 4816.100 9,632.20

6,849.00 6,164.10 6,164.10
DI K-9 ,Dia 150 mm Each 18.00 6914.400 1,17,544.80
9,151.00 8,235.90 74,123.10
DI K-9 ,Dia 200 mm Each 16.00 13583.100 2,71,662.00
22,163.00 19,946.70 219,413.70
DI K-9 ,Dia 250 mm Each 15.00 23,028.80 1,38,172.80
41,439.00 37,295.10 149,180.40
DI K-9 ,Dia 300 mm Each 3.00 30,254.20 90,762.60
58,888.00 52,999.20 105,998.40
DI K-9 ,Dia 350 mm Each 2.00 45,566.10 1,82,264.40
86,169.00 77,552.10 232,656.30
DI K-9 ,Dia 400 mm Each 16.00 75,832.20 3,03,328.80
60,610.00 54,549.00 109,098.00
DI K-9 ,Dia 450 mm Each 0.00 1,04,961.90 27,29,009.40
86,661.00 77,994.90 1,091,928.60
DI K-9 ,Dia 500 mm Each 0.00 1,60,654.20 3,21,308.40
162,225.00 146,002.50 292,005.00
DI K-9 ,Dia 600 mm Each 1.00 2,60,801.70 2,60,801.70
202,516.00 182,264.40 182,264.40
73.00
6 Annexu Cost of CI Double flange Air valve. 50 mm Dia (P.N. -1.6) (including Each 100 6,274.01 11,92,061.79
re A, 15% OH. & C.P.) (upto 250 mm dia pipe.)
Page - 6544 5,889.60 553,622.40
5,S
7a Annexu
No. Cost of CI Double flange Air valve. 80 mm Dia (P.N. -1.6) (including Each 70 8,858.25 2,65,747.64
re
33 A,
(i) 15% OH. & C.P.) (Above 250 mm dia upto 350 mm dia pipe.)
Page -
5,S
No.
33 (ii)
6849 6,164.10 246,564.00

7b Annexu Cost of CI Double flange Air valve. 100 mm Dia (P.N. -1.6) (including Each 4 10,580.00 15,87,000.00
re A, 15% OH. & C.P.) (Above 450 mm dia upto 600 mm dia pipe.)
Page -
5,S
No.
33 (ii)
9151 8,235.90 980,072.10
7c Annexu Cost of CI Double flange Air valve. 150 mm Dia (P.N. -1.6) (including Each - 21,991.04 -
re A, 15% OH. & C.P.) (Above 600 mm dia upto 1000 mm dia pipe.)
Page -
5,S
No.
33 (ii)
8 Rate Earth Work in excavation for laying of Different types and size of
Analysis pipes so as to give one meter average cover over
as per the socket of pipe with disposal of excavated earth within initial
attache lead and lift as per direction of Engineer in- charge.
d
Annexu
re - B
(Extern
al
Water
Supply
Analysis
PHE
Odisha)
Page
-12 , S
No. 1
DI K-9 ,Dia 100 mm 4160.800

DI K-9 ,Dia 150 mm 28611.450
DI K-9 ,Dia 200 mm 23038.400
DI K-9 ,Dia 250 mm 28810.835
DI K-9 ,Dia 300 mm 6401.160
DI K-9 ,Dia 350 mm 4056.683
DI K-9 ,Dia 400 mm 54962.880
DI K-9 ,Dia 450 mm 0.000
DI K-9 ,Dia 500 mm 0.000
DI K-9 ,Dia 600 mm 1939.840
sub Total 151982.048
5% extra for junction 7599.102
Total Cum 159581.150
50% for Ordinary soil Cum 95,826.02
Err:509 Err:509
50% for Hard soil Cum 95,826.02
Err:509 Err:509
3 Annexu Puuca Road ( Except black top only taken out material to be used ) for
re A, cutting road as per requirement Assuming 40 of total road cutting.as
Page - well restoring the home as per specification & direction E/I.
3,S
No.
22
DI K-9 ,Dia 100 mm 0.7 5944.00 4160.80
DI K-9 ,Dia 150 mm 0.7 36332.00 25432.40
DI K-9 ,Dia 200 mm 0.7 26180.00 18326.00
DI K-9 ,Dia 250 mm 1.05 29474.00 30947.70
DI K-9 ,Dia 300 mm 1.1 5927.00 6519.70
DI K-9 ,Dia 350 mm 1.15 2613.00 3004.95
DI K-9 ,Dia 400 mm 1.2 32716.00 39259.20
DI K-9 ,Dia 450 mm 1.45 0.00 0.00
DI K-9 ,Dia 500 mm 1.5 0.00 0.00
DI K-9 ,Dia 600 mm 1.6 866.00 1385.60
Sum of surface Cutting Sqm 129036.35
Assuming road cutting 40% 51614.54
40 % Taken as Pucca Road 0.4 20645.82 584.800 1,35,94,270.16
584.80 526.32 10,866,305.88
20645.82
4 Water bound Macadam road ( taken out material will be used ) for 8258.326
cutting road as per reuirement .)
40 % of restoration work Sqm 8258.326 284.900 7,94,734.80
284.90 256.41 2,117,517.47
5 Rate Dismantling and removing cement concrete including stacking the 6193.745
Analysis useful materials for reuse and removing the debreis within 50 M lead.
as per
attache
d
30% of restoration work Cum 6193.745 527.700 11,04,023.04
Annexu 527.700 474.93 2,941,595.22
re - B
6 Rate
(Extern P.C.C.(1:2:4) In foundation using 12mm size h.g.c.b.chips
Analysis
al
as
Waterper
attache
Supply 30 % of restoration work & 15 mm Cum 6193.745 6524.030 20,47,379.03
d
Analysis
6524.030 5,871.63 36,367,359.20
9 Annexu
PHE Fitting & Fixing Double Air Valve for water works purpose of the
re -B
A,
Odisha) following diameter including cost of rubber insertion,Nut & Bolt but
(Extern
Page
Page- excluding the cost of Double Air valve as per specification complete.
al
3
-14S, S
,
Water
No.
No. 13
Supply
21
Analysis
PHE
Odisha)
Air valve. 50 mm Dia Each 190.000 292.790 55,629.30
Page 219.00 197.10 37,449.00
-15 &
Air valve. 80 mm Dia Each 30.000 742.890 22,286.58
16 , S 252.00 226.80 6,804.00
No. 3
Air valve. 100 mm Dia Each 150.000 742.890 1,11,432.91
340.00 306.00 45,900.00
Air valve. 150 mm Dia Each 0.000 742.890 -
440.00 396.00 -
10 Annexu Fitting & Fixing cast iron sluice valve (PN -1.6) with double flanged end
re A, for water works purpose of the following rating
Page - & nominal diameter excluding the cost of C.I. sluice valve but
3,S including cost of nut & bolts & rubber insertion. etc
No. .Supplying Labour and tools for fixing C.I. sluice valve.
20
DI K-9 ,Dia 100 mm Each 4.000 724.410 2,897.64

338.00 304.20 1,216.80
DI K-9 ,Dia 150 mm Each 32.000 1,118.32 35,786.24
508.00 457.20 14,630.40
DI K-9 ,Dia 200 mm Each 37.000 1,315.55 48,675.35
740.00 666.00 24,642.00
DI K-9 ,Dia 250 mm Each 12.000 1,940.90 23,290.80
1,046.00 941.40 11,296.80
DI K-9 ,Dia 300 mm Each 6.000 2,155.95 12,935.70
1,632.00 1,468.80 8,812.80
DI K-9 ,Dia 350 mm Each 7.000 2,858.52 20,009.64
1,921.00 1,728.90 12,102.30
DI K-9 ,Dia 400 mm Each 7.000 4,002.08 28,014.56
3,228.00 2,905.20 20,336.40
DI K-9 ,Dia 450 mm Each 48.000 4,786.71 2,29,762.08
4,580.00 4,122.00 197,856.00
DI K-9 ,Dia 500 mm Each 4.000 5,279.07 21,116.28
5,523.00 4,970.70 19,882.80
DI K-9 ,Dia 600 mm Each 1.000 8,599.42 8,599.42
6,894.00 6,204.60 6,204.60
158.000
11 Annexu Fitting & Fixing cast iron NRV with double flanged end for water works
re A, purpose of the following rating & nominal diameter excluding the cost
Page - of NRV but including cost of nut & bolts & rubber insertion. Etc.
3,S
No.
20
DI K-9 ,Dia 100 mm Each 2.000 724.410 1,448.82

338.00 304.20 304.20
DI K-9 ,Dia 150 mm Each 17.000 1,118.32 19,011.44
508.00 457.20 4,114.80
DI K-9 ,Dia 200 mm Each 20.000 1,315.55 26,311.00
760.00 684.00 7,524.00
DI K-9 ,Dia 250 mm Each 6.000 1,940.90 11,645.40
1,126.00 1,013.40 4,053.60
DI K-9 ,Dia 300 mm Each 3.000 2,155.95 6,467.85
1,678.00 1,510.20 3,020.40
DI K-9 ,Dia 350 mm Each 4.000 2,858.52 11,434.08
2,486.00 2,237.40 6,712.20
DI K-9 ,Dia 400 mm Each 4.000 4,002.08 16,008.32
3,609.00 3,248.10 6,496.20
DI K-9 ,Dia 450 mm Each 26.000 4,786.71 1,24,454.46
4,732.00 4,258.80 59,623.20
DI K-9 ,Dia 500 mm Each 2.000 5,279.07 10,558.14
6,403.00 5,762.70 11,525.40
DI K-9 ,Dia 600 mm Each 1.000 8,599.42 8,599.42
9,939.00 8,945.10 8,945.10
12 Earthwork in back filling the trenches after laying different types and
sizes of pipes with earth removed during excavation within initial
lead and lift as per direction of Engineer-in-Charge.
Taken as 80% of total earth work i.e Each 1,53,321.63 184.640 2,83,09,305.76
Err:509 Err:509 Err:509
13 Rate Analysis
Construction
as per attached
of Sluice
Annexure
Valve Chamber
- B (External
of size
Water
0.90Supply
mt. x Analysis PHE Odisha)
Each , S No .1,Page 10238 21,702 51,65,076.00
0.90 mt.x 1.50 mt. including cost of all labour , materials
,cariage ,royality, etc.complete.
21,702 19,531.80 3,671,978.40
14 Rate Analysis
Construction
as per attached
of Air Valve
Annexure
Chamber
- B (External
of size 0.60
Water
mt.Supply
x 0.60 Analysis
mt.x 1.10PHE Odisha) , S No .2,Page 10370 11,348 41,98,760.00
mt. including cost of all labour , materials ,cariage
, royality, curing ,T & P etc.complete.
11,348 10,213.20 2,583,939.60

15 Supply all materials & construction of Thrust Block where required.
Up to 250mm Each 266.000 4,266 11,34,756

4,266 3,839.40 1,021,280.40
Above 350mm upto 450 mm Each 197.000 5,667 11,16,399
5,667 5,100.30 1,004,759.10
Above 450mm upto 900 mm Each 17.000 9,026 1,53,442
9,026 8,123.40 138,097.80
Total 74,92,64,805.10
Say Total 74,92,64,806
Estimated Cost Rs. Err:509

Estimated Cost Rs. in LACS Err:509
M/s EAST INDIA UDYOG LTD.,
DI Pipe complete item rate P/L/J & Commissioning
Sl No Item Name Unit Unit Rate As per quatation FOR
including GST & packing
forwerding FOR
PHE USOR- Elect-steel

2020
Raw Water Rising / Gravity Main Providing laying and jointing socket
& spigot centrifugally cast (Spun) Ductile Iron pressure pipes with
inside cement mortar lining (Class K-9 ) conforming to IS 8329/2000
with suitable Rubber Gasket (push on) Joints as per IS:5382/85
including testing of joint (Laying conforming to IS:12288:1987), DI
Specials like All Bends, All Tees, Scokets and Flanges of Class (K-12)
etc and Design, supply and installation of Surge Protection Device
as required for Transmission main.
DI Pipe K-7
1 100 mm Dia K7 Mtrs 1058 1266.3
2 150 mm Dia K7 Mtrs 1494 1765.8
3 200mm Dia K7 Mtrs 2037 2191
2 250 mm Dia K7 Mtrs 2724 2882.6
3 300 mm Dia K7 Mtrs 3461 3659.6
4 350 mm Dia K7 Mtrs 4193 4548.65
5 400 mm Dia K7 Mtrs 5055 5630.35
450 mm Dia K7 Mtrs 4586
6 500 mm Dia K7 Mtrs 5488
600 mm Dia K7
DI Pipe K-9 Mtrs
100 mm Dia K9 Mtrs 2108.7
150 mm Dia K9 Mtrs 2775.6
200mm Dia K9 Mtrs 2721.65
250 mm Dia K9 Mtrs 3646.75
350 mm Dia K9 Mtrs 5441.85
400 mm Dia K9 4653
1.4.2 HDPE PE-100 PN-6
1.4.2.1 75 mm dia RMT 160.00
1.4.2.2 90 mm dia RMT 228.00
1.4.2.3 110 mm dia RMT 381.00
1.5.2 HDPE PE-100 PN-6
1.5.2.1 125 mm dia RMT 494.00
1.5.2.2 140 mm dia RMT 615.00
1.5.2.3 160 mm dia RMT 773.00
1.5.2.4 180 mm dia RMT 970.00
100mm Dia Metre 1058 938

ElectroTherm(including GST@18%)
100 K7 918
150 K7 1298
200 K7 1562
250 K7 2056
300 K7 2627
350 K7 3225
400 K7 3955
450 K7 4663
500 K7 5553
100 K9 1055
150 K9 1496
200 K9 1871
250 K9 2512
300 K9 3184
350 K9 3901
400 K9 4768
450 K9 5686
3 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, Transit insurance, Railway Freight,
Unloading from railwaywagon, Loading into Truck,
Transportation to departmental store, unloading, stacking etc.
completed as directed by Engineer in charges (IS 8329/2000
for pipes and IS158/1969 and IS 12820/1989 or latest edition/
revision with amendments for Rubber Gaskets.(IS:8329-2000
Latest Version) D. I. K-7 D. I. K-9
100mm Rmt 808.00 952.00
150mm Rmt 1192.00 1383.00
200mm Rmt 1469.00 1870.00
250mm Rmt 2044.00 2485.00
300mm Rmt 2505.00 3106.00
350 mm Rmt 3371.00 3919.00
400 mm Rmt 3774.00 4558.00
450 mm Rmt 4696.00 5560.00
500 mm Rmt 5349.60 6405.00
600 mm Rmt 6817.50 8175.00
700 mm Rmt 9245.00 10370.00
750 mm Rmt 10759.00 12130.00
800 mm Rmt 12215.00 13188.00
900 mm Rmt 14852.00 16283.00
1000 mm Rmt 17900.00 19580.00
1100 mm Rmt 24375.00 24397.00
1200 mm Rmt 26964.00 27874.00
Note: For DI pipe supply from MJP 18% GST would be
applicable
500 K9 6650
Providing, lowering, laying and jointing in trenches, standard

lengths HDPE ISI marked Pipes as per IS-4984: 1995 (amended upto
date) with necessary jointing material like mechanical connectors,
i.e. thread/ insert joint/ quick release coupler joint/ compression
fitting joint or flanged joint and specials jointing pipe by electro
fusion welding method, including all taxes , transportation and
freight charges, inspection charges, loading/ unloading charges,
stacking of pipes, including cost of labour and material, specials
(Tee, bend etc.), satisfactory hydraulic testing, disinfection etc.
complete as per technical specifications and direction of Engineer-
in-charge of following class and diameter. (excluding earth work) .
Note : Providing and fixing of all requisite specials as per drawing,
design and layout are inclusive in RM measurement of the item and
Supply may be in coil or straight length in 6 M/12 M.
As per quatation FOR GST Add for Jointing Add for Misc charges Hydro-testing
including GST & packing material and specials Laying , (Local Handing and
forwerding FOR Bends, Tees, Scokets Jointing unloading etc commissioning./
and Flanges of Class Labour mtr
(K-12) Charges
Elect-Therm Mini Rate
0% 5.0% 2.0% 1.00% 1.50%
1,213.00 1213 60.65 24.26 12.13 18.20

1,722.00 1722 86.10 34.44 17.22 25.83
2,126.00 2126 106.30 42.52 21.26 31.89
2,793.00 2793 139.65 55.86 27.93 41.90
3,560.00 3560 178.00 71.20 35.60 53.40
4,379.00 4379 218.95 87.58 43.79 65.69
5,360.00 5360 268.00 107.20 53.60 80.40
4663 4586 233.15 91.72 46.63
5553 5488 277.65 109.76 55.53
1,213.00 1213 60.65 60.65 12.13 18.20

1,722.00 1722 86.10 86.10 17.22 25.83
2552 2552 127.60 51.04 25.52 38.28
3418 3418 170.90 68.36 34.18 51.27
4326 4326 216.30 86.52 43.26 64.89
5308 5308 265.40 106.16 53.08 79.62
4768 4653 238.40 93.06 47.68 69.80
5686 5555 284.30 111.10 56.86 83.33
6650 6517 332.50 130.34 66.50 97.76
8150 8150 407.50 163.00 81.50 122.25
1877
2515
3140
3753
without GST
18%
752.76 1213 1.321
1064.36 1722 1.327
1280.84 2126 1.361
1685.92 2793 1.358
2154.14 3560 1.355
2644.5 4379 1.358
3243.1 5360 1.355
3823.66
4553.46
865.1
1226.72
1534.22
2059.84
2610.88
3198.82
3909.76
4662.52
5453
Total Rate Add Contractor Net Rate per Mtr. Laying, Jointing,
Profit Testing and
Commissioning
0.0%
1,328.24 - 1,328.24 -
1,885.59 - 1,885.59 -
2,327.97 - 2,327.97 -
3,058.34 - 3,058.34 -
3,898.20 - 3,898.20 -
4,795.01 - 4,795.01 -
5,869.20 - 5,869.20 -
4,865.78 - 4,865.78 -
5,821.18 - 5,821.18 -
1,303.98 - 1,303.98 -
1,851.15 - 1,851.15 -
2,794.44 - 2,794.44 -
3,742.71 - 3,742.71 -
4,736.97 - 4,736.97 -
5,812.26 - 5,812.26 -
5,008.88 - 5,008.88 -
5,979.49 - 5,979.49 -
7,013.76 - 7,013.76 -
8,761.25 - 8,761.25 -
Sl No Class Dia FOR (Rs/Mtr)
1 K9 100 1082
2 K9 150 1506
3 K9 200 1877
4 K9 250 2515
5 K9 300 3140
6 K9 350 3753
7 K9 400 4653
8 K9 450 5555
9 K9 500 6517
10 K7 100 938
11 K7 150 1308
12 K7 200 1565
13 K7 250 2059
14 K7 300 2614
15 K7 350 3137
16 K7 400 3883
17 K7 450 4586
18 K7 500 5488
Total (Rs)
2011 180989 70 12669230
2023 207663 14536410
2038 244769 17133830
2053 286585 ### 20060.95
1.2 2023 2038 2053
Demand(Mld) 17.651 20.81 24.36

add 20% losses 21.1812 24.972 29.232
LPH 882550 1040500 1218000
LPM 14709.17 17341.67 20300.00 8670.83 2890.278
(LPS 245.15 289.03 338.33 10150.00 3383.333
M3/Hr 882.55 1040.5 1218
520.25 609
Discharge Motor
Head Rating Well Depth Qty
1 Raw Water VT Pump at Intake well 8670LPM 32Mt 110 HP 13.5M 3 Sets(2W+1S)
Clear Water HSC Pump set for

2 CWPH at WTP 2890LPM 175Mt 200 HP 9 Sets(6W+3S)
Clear Water HSC Pump set at Sump-

A 2680LPM 110Mt 140 HP 3 Sets(2W+1S)
Clear Water HSC Pump set at Sump-
A 250LPM 75Mt 10 HP 2 Sets(2W+1S)
29.232 24.36 Mld 29.5
24360000 litr per day29500000
20 pumping H 24
1218000 Ltr/hr 1229167
20300 Ltr/M 20486.11
Raw VT (2W+1S)
144.5 LPS 32 70%
20.81 10150.00 8670 LPM 64.7619 BHP
24.972 609000 520200 LPH 77.71429 KW
1040500 609 520.2 M3/H 104.1746 HP
17341.67 2890.28
289.03
1040.5 CWPH WTP (6W+3S)
48.16667 LPS 175 68%
3383.333 2890 LPM 121.5278 BHP
203000 173400 LPH 145.8333 KW
203 173.4 M3/H 195.487 HP

CWPH Sump-A (2W+1S)
44.66667 LPS 110 68%

2680 LPM 70.83814 BHP
160800 LPH 85.00577 KW

160.8 M3/H 113.9487 HP
CWPH Sump-B (1W+1S)
4.166667 LPS 75 68%
250 LPM 4.505479 BHP

15000 LPH 5.406574 KW
15 M3/H 7.247419 HP
CH_USOR-2020
DUCTILE IRON SOFT SEATED

VALVES
CLASS
CLASS PN- 16
PN- 10
100mm dia 11981 11981
150mm dia 17507 17507
200mm dia 27718 27718
250mm dia 55826 55826
300mm dia 76742 76742
350mm dia 134116 167123
400mm dia 170131 212227
450mm dia 209706 262180
500mm dia 263596 328988
600mm dia 390402 487625
11.1.1 EFM 50 mm Each 72391.00

11.1.2 EFM 80 mm Each 77920.00
11.1.3 EFM100 mm Each 87889.00
11.1.4 EFM 125 mm Each 96870.00
11.1.5 EFM 150 mm Each 107792.00
11.1.6 EFM 200 mm Each 134178.00
11.1.7 EFM 250 mm Each 160447.00
11.1.8 EFM 300 mm Each 187600.00
11.1.9 EFM 400 mm Each 278495.00
11.1.10 EFM 450 mm Each 235294.66
11.1.11 EFM 500 mm Each 393491.00
11.1.12 EFM 600 mm Each 507471.00
11.3.1 BFM 80 mm Each 12849.00

11.3.2 BFM100 mm Each 16372.00
11.3.3 BFM 125 mm Each 21191.00
11.3.4 BFM 150 mm Each 24160.00
11.3.5 BFM 200 mm Each 29425.00
11.3.6 BFM 250 mm Each 65844.00
11.3.7 BFM 300 mm Each 92423.00
11.3.8 BFM 400 mm Each 155188.00
11.3.9 BFM 450 mm Each 169923.00
11.3.10 BFM 500 mm Each 194974.00
11.3.1 BFM80mm '. . Each 10938.00

11.3.2 BFM100 mrn " Each 13359.00
80mm dia Each 2972
100mm-dia Each 3808
150mm-dia Each 6590
11.3.3 BFM 125mm 200mm dia Each 12793
11.3.4 BFM 150 mm ,
Expansion bellow
6.19.1 80mm dia. Each 6258.00
6.19.2 100mm dia. ,. , Each 7189.00
6.19.3 125 mrndla, - Each 8289.00
6.19.4 150 mm dia. Each 9866:0°
\~t. - 6.19.5 200 mrndla, . - , Each 11167.00
6.19.6 250 mm dia. _: Each 13674.00
6.19.7 300 mm dia. :, .. Each 16909,00
6.19.8 350mm dia.:\Each 21227.00
6.19.9 400mm dia. Each 26314.00
6.19.10 450 mm dia. .,j. Each 31520.00
.....
E
1.1 Manually Operated CI Sluice valve of Class PN-1.0
." ','
1.1.1 80 mm HW Each 5,432.00

1.1.2 100 mm HW Each 7,456.00
1.1.3 125 mm HW Each 9,632.00
1.1.4 150 mm HW Each 11,720.00
1.1.5 200 mm HW Each 19,485.00
1.1.6 250 mm HW Each - 30,795.00
1.1.7 300 mm HW Each 39,122.00
1.1.8 350 mm with Gear Each 74,860.00
1.1.9 400 mm with Gear Each 97,808.00
1.1.10 450 mm with Gear Each 127,297.00
1.1.11 500 mm with Gear Each 159,383.00
1.1.12 600 mm with Gear Each .'
226,871.00
,
.. :0- ... '
11.3.7
BFM 300mm
: ,'~:. ~
';_':)-
Each 80704.00
11.3.8 BFM 400mm ..

, :.'1
11.3.9 BFM,450mm
Each 146932.00
11.3.10 BFM 500mm , "
-
non-return valve) ductile iron
butterfly valves
EMF BFM
CLASS CLASS CLASS
CLASS PN- 10
PN- 16 PN- 10 PN- 16
3,808.00 6849 6406 8073 87889 13359
6,590.00 9151 7504 9444 107792 20709
12,793.00 22163 10145 12768 134178 26219
19,073.00 41439 14956 20678 160447 60321
24,694.00 58888 17946 26694 187600 80704
42,789.00 86169 50478 63520 106,138.50
51,266.00 60610 60209 75769 278495 131573
60,228.00 86661 71117 89578
107,469.00 162225 98344 123746
147,937.00 202516
100mm dia Each 3808 6240 6544

150mm dia Each 6590 6531 6849
200mm dia Each 12793 8726 9151
250mm dia Each 19073 11969
300mm dia Each 24694 11969
350mm dia Each 42789
400mm dia Each 51266 60610

450mm dia Each 60228 86661
500mm dia Each 107469 162225
600mm dia Each 147937 202516
Each 10938.00
Each 13359.00
a Each 2972
ia Each 3808
ia Each 6590
ia Each 12793
." ',' Each 20709.00
'.
Each 131573.00
" Each 222629.00

Expansion
bellow
7189 50mm dia Each 6240 6544

9866 80mm dia Each 6531 6849
11167 100mm dia Each 8726 9151
13674 150mm dia Each 11969 11969
16909 -
21227
26314
31520
Clear Water Rising Main Details
S.No. Dia (in mm) 100 150 200 250 300 350 400
1 Part-A - 21,610 26,770 7,523 1,899 - 5,565
h (in M
Lengt
Part-B 86 t5,683
r .) 14,365 5,336 4,951 8,208 1,981
gt h ( in M
Le n
Part-C - 3,125
.) - - - - -
t h ( i n Mt r
Leng
Baranga 3,885 t4,402
r .) - - - - -
e n gt h ( in M
L
Total 3,971 34,820 41,135 12,859 6,850 8,208 7,546
g Main Details
450 500 600 700 750 800 900 1000
12,385 4,738 1,080 - - - - -
40,610 - - - - - - -
- - - - - - - -
- - - - - - - -
52,995 4,738 1,080 - - - - -

Estimate of Elevated Service Reservoir & Sumps
Item No. Description Unit Rate/Ltr.
Sumps
Above 10.0 lakh ltr.
Sump-A ltr. 4.02
Above 2.25 Upto 10.0 lakh ltr.
Sump-B ltr. 4.46
ESR Details Staiging of ESR's Unit Rate

Banki Block
Elevated Storage Reservoirs
Above 1.0 lakh ltr.(Upto 20 mtr.Ht.)
1 ESR-1 20 1 17.86
2 ESR-2 20 1 22.91
3 ESR-3 20 1 15.55
4 ESR-4 20 1 18.00
5 ESR-5 20 1 19.82
6 ESR-6 20 1 16.91
7 ESR-7 20 1 16.45
8 ESR-8 20 1 16.41
9 ESR-9 20 1 15.55
10 ESR-10 20 1 16.45
11 ESR-11 20 1 13.82
Damapada Block
1 ESR-2 20 1 17.91
2 ESR-3 20 1 17.87
3 ESR-5 20 1 17.87
4 ESR-6 20 1 17.82
5 ESR-7 20 1 17.87
6 ESR-8 20 1 17.82
7 ESR-9 20 1 17.91
8 ESR-10 20 1 12.82
9 ESR-13 20 1 17.75
10 ESR-14 20 1 16.09
11 ESR-15 20 1 17.82
12 ESR-16 20 1 16.91
13 ESR-17 20 1 16.41
14 ESR-12 20 1 17.82
Sub Total ltr.
1 ESR-1 20 1 13.55
2 ESR-4 20 1 14.27
3 ESR-11 20 1 11.27
Sub Total ltr.
Baranga Block
1 ESR-1 20 1 16.00
2 ESR-2 20 1 16.00
Sub Total ltr.
Total
Qty.in Lit Amount
37,70,000 15155400.00
1,80,000 802800.00
Capacity
Discount
10%
240000 4287272.73 19.65 17.863636
1,30,000 #VALUE! 25.2 22.909091
4,50,000 #VALUE! 17.1 15.545455
2,30,000 #VALUE! 19.8 18
1,80,000 #VALUE! 21.8 19.818182
3,50,000 #VALUE! 18.6 16.909091
4,20,000 #VALUE! 18.1 16.454545
3,90,000 #VALUE! 18.05 16.409091
4,70,000 #VALUE! 17.1 15.545455
3,70,000 #VALUE! 18.1 16.454545
5,90,000 #VALUE! 15.2 13.818182
62744090.91 0
0
0
0
2,90,000 5193636.36 19.7 17.909091
3,00,000 #VALUE! 19.66 17.872727
3,00,000 #VALUE! 19.66 17.872727
3,10,000 #VALUE! 19.6 17.818182
3,00,000 #VALUE! 19.66 17.872727
2,70,000 #VALUE! 19.6 17.818182
2,90,000 #VALUE! 19.7 17.909091
7,20,000 #VALUE! 14.1 12.818182
2,50,000 #VALUE! 19.52 17.745455
4,10,000 #VALUE! 17.7 16.090909
2,70,000 #VALUE! 19.6 17.818182
3,50,000 #VALUE! 18.6 16.909091
3,90,000 #VALUE! 18.05 16.409091
3,10,000 #VALUE! 19.6 17.818182
79722272.73 0
0
6,10,000 8262727.27 14.9 13.545455
5,30,000 #VALUE! 15.7 14.272727
8,80,000 #VALUE! 12.4 11.272727
25747272.73 0
0
0
0
4,20,000 6720000.00 17.6 16
4,20,000 6720000.00 17.6 16
13440000.00
₹ 197,611,836.36
ESRs Details
Banki Block
Capaci Staging G.P.Na Village

ESRs ty in
Liters (in m) me Name
ESR-1 240,000 20 Baideswar Malisahi
ESR-2 130,000 20 Nuagaon Kendupali
ESR-3 450,000 20 Jagannathpur Gopinathpur
ESR-4 230,000 20 Kalapathar Samapurdal
Balabhadrapu
ESR-5 180,000 20 r Botalama
ESR-6 350,000 20 Golaganda Baraput
ESR-7 420,000 20 Anuary Kumusara
ESR-8 390,000 20 Baraput Tiarasahi
ESR-9 470,000 20 Kiapalla Bania
ESR-10 370,000 20 Barahampur Khajuripada
ESR-11 590,000 20 Kalipoi Baghei
Damapada Block

ESRs ty in
Liters (in m) me Name
ESR-1 610,000 20 Pathapur Charigharia
ESR-2 290,000 20 Bhagipur Bhagipur

ESR-3 300,000 20 Banara Banara
ESR-4 530,000 20 Kusupangi Nistipur
ESR-5 300,000 20 Similipur Karabara
ESR-6 310,000 20 Gobindpur Gobindpur
ESR-7 300,000 20 Harirajpur Harirajpur
ESR-8 270,000 20 Bilipada Dharas
ESR-9 290,000 20 Dulanapur Dulanpur
ESR-10 720,000 20 Gopalpur Singhnathpur
ESR-11 880,000 20 Talabasta Talabast
ESR-12 310,000 20 Ragadi Kotadwar
Ramchandarp
ESR-13 250,000 20 Durgapur
ur
ESR-14 410,000 20 Dhansar Jamudihi
ESR-15 270,000 20 Tulasipur Sunapatana
ESR-16 350,000 20 Naragang Naragang
ESR-17 390,000 20 Damapada Damapada
Baranga Block

ESRs ty in
(in m) me Name
Liters
ESR-1 420,000 20 Mundali Chakardharpu

r
ESR-2 420,000 20 Ramdaspur Arilo

Estimate for Construction of New OHSR of-240KL Capacity -20M Staging at-240 KL- proposed
PHED BSR 2020-21 Rate

S.no Particulars Capacity Unit (Rs.)
Construction of RCC INTZE type Head Service Reservoir of following capacity and staging
consisting of excavation in all types of strata, RCC work, cement plaster with water proofing
compound to the inner face of the container including refilling disposing off the surplus
stuff, plinth protection , all labour and material charges including providing and fixing of
accessories such as ladder , manhole frame and covers, water level indicator (float type),
ventilator with SS screen, lightening arrestor, float valve, puddle collar, G.I. pipe railing
around walk way and top dome, providing RCC staircase from 4.5 mtr height of ground level
to top level, chambers for all valves, providing and applying three coats of cement paint to
1 the external surfaces of container, column, bracing, carbonation paint on external surface of
top dome, food grade epoxy paint on internal surface and giving satisfactory hydraulic test
and water tightness test as per I.S. code, etc. complete in all respect as per design data,
criteria, obligatory requirements and detailed specifications, scope of work and GA drawing.
The job includes conducting SBC test, design and proof check of reservoirs (if
required),painting the name of the scheme and other details on the reservoir, providing
alluminium portable ladder suitable to reach at height of 4.5 Mtr(start of RCC reservoir) and
any other work related to structure as per the directions of Engineer-in- Charge, Technical
Specification and Scope of Work .
The rates are applicable for staging height of 18 M. These rates shall be increased or
decreased for variation in the staging height as below
For staging above 22 Mtr add 2% per mtr over rate of 22 mtr staging ( only in exceptional
condition where hydraulics does not permit)
For staging less than 18 Mtr decrease 2% per Mtr.
PHED BSR 2020-21, 3.2
CIVIL (Part-A)
1.1 BASIC COST OF 240KL AT STG-12M 240,000.00 Liter 9.50
INCREASE IN RATE AS PER BSR FOR-20M STAGING 38.00% 3.61
FINAL RATE 13.11
SUB TOTAL (Part -A)
MECHANICAL (Part-B)
PHED BSR 2020-21, 3.6
1.2
Providing and fixing double flanged ISI marked DI Class K-9 pipes as per IS:8329-2000
(amended up to date), as vertical pipes for RCC Reservoirs including specials required such
as duck foot bend, bend, tee etc. providing clamps at every 3 mtr, jointing materials such as
nuts, bolt, rubber packing, hydraulic testing etc. complete in all respect up to and from
valve chamber as per direction of EIC, Technical Specification and Scope of work.
1.2.1 INLET PIPE SIZE OF DIAMETER-150MM 38 M 2,583.00
1.2.2 OUTLET PIPE SIZE OF DIAMETER-250MM 34 M 4,534.00
1.2.3 OVERFLOW PIPE SIZE OF DIAMETER-150MM 38 M 2,583.00
1.2.4 WASHOUT PIPE SIZE OF DIAMETER-100MM 34 M 1,782.00
PHED BSR 2020-21, 6.8
1.3
Providing, lowering, aligning, fixing in position in pipe line at work site, DI D/F Resilient
seated (soft seated) Sluice Valves (Gate Valves) , Vacuum tight(bubble tight), straight and
pocket less body passage of approved make of following class & dia complete confirming to
BS-EN- 1171/ AWWA C-509 and of following specifications: Body & bonnet of Ductile cast
iron of grade GGG40/GGG50 as per DIN 1693 or GR SG-400/12 as per IS 1865 or equivalent
grade as per IS :3896-part2-1985 and subsequent revisions, Wedge of same material as
body & shall vulcanised rubber lined with EPDM (food grade quality) and seals of NBR Face
to face dimensions as per BS 5163-89/ IS 14846/2000 (amended up to date) /Din 3202 F4,
Stem/ spindle of SS (AISI 316 or equivalent) Electrostatic epoxy powder(EP-P)/ Fusion bond
epoxy ( Non- Toxic- suitable for drinking water) coated with minimum thickness of 250
microns inside and outside, Drilled as per IS 1538. Nut-Bolt confirming to IS:1363 and IS:
1367 (Galvanised steel) Insertion rubber of black EPDM 6mm thick. Suitable support
structure as per directions of EIC, Sluice valves including all jointing & jointing material,
labour, testing and commissioning along with pipeline as per Technical Specifications and as
per direction of Engineer-in-charge. Note: Rates are exclusive of tail piece/ dismantling
joints and earth work.
1.3.1 SLUICE VALVE AT INLET PIPE OF DIAMETER 150MM 1 Each 107,065.00

1.3.2 SLUICE VALVE AT OUTLET PIPE OF DIAMETER 250MM 2 Each 140,493.00
1.3.3 SLUICE VALVE AT INTERCONECTING OF DIAMETER 250MM 1 Each 140,493.00
1.3.4 SLUICE VALVE AT WASHOUT PIPE OF DIAMETER 100MM 1 Each 96,422.00
PHED BSR 2020-21, 6.17
1.4
Providing, lowering, aligning, fixing in position and jointing CI dismantling joint (Suitable
for Sluice valves etc.) as per IS specifications complete of the following sizes including
all jointing material, cost of all labour, testing and commissioning and as per technical
specifications and direction of Engineer In-Charge. Class PN 1.0/1.6
1.4.1 DISMANTALING JOINT AT INLET PIPE 1 Each 4,219.00

1.4.2 DISMANTALING JOINT AT OUTLET PIPE 2 Each 8,862.00
1.4.3 DISMANTALING JOINT AT INTERCONECTING 1 Each 4,219.00
1.4.4 DISMANTALING JOINT AT WASHOUT PIPE 1 Each 2,688.00
PHED BSR 2020-21, 1.3.3
1.5 A/F Tee , Bend, Reducer (All End Flanged)
1.5.1 Upto 300 mm Diameter 294 Kg 114.00
1.5.2 Above 300mm and up to 600 mm diameter 0 Kg 140.00
1.5.3 Above 600 mm diameter 0 Kg 175.00
PHED BSR 2020-21, 1.3.5
1.6 Double Flange Duckfoot Bend
1.6.1 Upto 300 mm Diameter 154.7 Kg 162.00
1.6.2 Above 300mm and up to 600 mm diameter 0 Kg 192.00
1.6.3 Above 600 mm diameter 0 Kg 230.00
SUB TOTAL (Part -B)
PHED BSR 2020-21, 8.2
1.7 Construction of boundary wall of Brick/ stone masonary as per enclosed GA drawing, scope
of work and technical specifications complete work in all respect. 160 RMT 6,500.00
SUB TOTAL (Part -C)
PHED BSR 2020-21, 8.3
1.8
Providing and fixing steel, gate, grating and grills made of angles, tees, square bars, flats or
black pipe with hold fast and fitting complete as per design and drawing including cutting
welding and fabrication with priming coat of red oxide and two coat of enamal paints. 320.00 Kg 87.00
SUB TOTAL (Part -D)
1.9 Campus Development 160 Sq.m 50.00

SUB TOTAL (Part -E)
Watchman Room (Part-F) 13 14,500.00
Total Amount in Rs. (A+B+C+D+E+F)
Total (in Lacs.)
5,534,185.40
1 240
2 350
3 100
4 730
5 600
6 800
7 600
8 370
9 490
Amount
Rs.
3,146,400.00
3,146,400.00
98,154.00
154,156.00
98,154.00
60,588.00
107,065.00
280,986.00
140,493.00
96,422.00
4,219.00
17,724.00
4,219.00
2,688.00
33,516.00
-
-
25,061.40
-
-
1,123,445.40
1,040,000.00
1,040,000.00
27,840.00
27,840.00
8,000.00
8,000.00
188,500.00
5,534,185.40
55.34
23.06
KEONJHAR
S.NO OHSR DATA SHEET UNIT

1 LOCATION 240 KL- proposed
2 ZONE NO. ESR-1

3 CAPACITY 240 KL
4 STAGING 25 M
5 SEISMIC ZONE III
6 SBC 10 T/M2
7 BASIC PRICE AT 12M 10TSBC 9.5
8 PIPE SIZING -
9 INLET PIPE SIZE 150 MM
10 OUTLET PIPE SIZE 250 MM
11 OVERFLOW PIPE SIZE 150 MM
12 WASHOUT PIPE SIZE 100 MM
13 CONTAINER HEIGHT 3.5 M
14 COLUMN DIA 0.5 M
15 PLINTH PROTECTION OUTER EDGE 5 M
16 EXTRA PIPE LENGTH 3.75 M
17 PIPE RATE -
18 INLET PIPE RATE ₹ 2,583.00 RMT
19 OUTLET PIPE RATE ₹ 4,534.00 RMT
20 OVERFLOW PIPE RATE ₹ 2,583.00 RMT
21 WASHOUT PIPE RATE ₹ 1,782.00 RMT
22 PIPE LENGTH -
23 INLET PIPE LENGTH 38.0 M
24 OUTLET PIPE LENGTH 34.0 M
25 OVERFLOW PIPE LENGTH 38.0 M
26 WASHOUT PIPE LENGTH 34.0 M
27 TOTAL PIPE COST -
28 INLET PIPE COST ₹ 98,154.00 Rs.
29 OUTLET PIPE COST ₹ 154,156.00 Rs.
30 OVERFLOW PIPE COST ₹ 98,154.00 Rs.
31 WASHOUT PIPE COST ₹ 60,588.00 Rs.
32 -
33 SLUICE VALVES -
34 PN TYPE 1.0
35 MANUAL/MOTORISED 9
36 AT INLET PIPE Y
37 AT OUTLET PIPE Y
38 AT OVERFLOW PIPE N
39 AT INTERCONECTING Y
40 AT WASHOUT PIPE Y
41 SLUICE VALVES PRICE -
42 AT INLET PIPE ₹ 107,065.00 Rs.
43 AT OUTLET PIPE ₹ 140,493.00 Rs.
44 AT INTERCONECTING ₹ 140,493.00 Rs.
45 AT WASHOUT PIPE ₹ 96,422.00 Rs.
46 -
47 DISMANTALING JOINT -
48 AT INLET PIPE ₹ 4,219.00 Rs.
49 AT OUTLET PIPE ₹ 8,862.00 Rs.
50 AT INTERCONECTING ₹ 4,219.00 Rs.
51 AT WASHOUT PIPE ₹ 2,688.00 Rs.
52 -
53 DUCK FOOT BEND -
54 AT INLET PIPE 30.50 KG
55 AT OUTLET PIPE 76.00 KG
56 AT OVERFLOW PIPE 30.50 KG
57 AT WASHOUT PIPE 17.70 KG
58 -
59 90DEG BEND -
60 AT INLET PIPE 2
61 AT OUTLET PIPE 2
62 AT OVERFLOW PIPE 2
63 AT WASHOUT PIPE 2
64 90DEG BEND WEIGHT -
65 AT INLET PIPE 42 KG
66 AT OUTLET PIPE 100 KG
67 AT OVERFLOW PIPE 42 KG
68 AT WASHOUT PIPE 24 KG
69 -
70 TEE -
71 AT INLET PIPE Y
72 AT OUTLET PIPE Y
73 AT OVERFLOW PIPE N
74 AT WASHOUT PIPE N
75 TEE WEIGHT -
76 AT INLET PIPE 27 KG
77 AT OUTLET PIPE 59 KG
78 AT OVERFLOW PIPE 0 KG
79 AT WASHOUT PIPE 0 KG
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193 0
194 0
SLUICE VALVE
7 (MANUAL)1.0/1.6
SLUICE VALVE
8 (MOTORIZED) 1.0
SLUICE VALVE
9 (MOTORIZED) 1.6
Banki
1 1 2 3 4
2 240 KL- proposed 350 KL- proposed 100 KL- proposed 730 KL- proposed,
St- 23 m
3 ESR-1 ESR-2 ESR-3 ESR-4

4 240 350 100 730
5 25 25 25 23
6 III III III III
7 10 10 10 10
8 9.5 8.5 11.5 8.5
9 - - - -
10 150 200 150 200
11 250 300 200 350
12 150 200 150 200
13 100 100 100 100
14 3.5 5.5 3 5
15 0.5 0.6 0.45 0.6
16 5.0 5.0 4.5 5.0
17 3.75 3.75 3.75 3.75
18 - - - -
19 ₹ 2,583.00 ₹ 3,349.00 ₹ 2,583.00 ₹ 3,349.00
20 ₹ 4,534.00 ₹ 5,724.00 ₹ 3,349.00 ₹ 6,671.00
21 ₹ 2,583.00 ₹ 3,349.00 ₹ 2,583.00 ₹ 3,349.00
22 ₹ 1,782.00 ₹ 1,782.00 ₹ 1,782.00 ₹ 1,782.00
23 - - - -
24 38.00 40.00 37.00 37.00
25 34.00 34.00 34.00 32.00
26 38.00 40.00 37.00 37.00
27 34.00 34.00 34.00 32.00
28 - - - -
29 ₹ 98,154.00 ₹ 133,960.00 ₹ 95,571.00 ₹ 123,913.00
30 ₹ 154,156.00 ₹ 194,616.00 ₹ 113,866.00 ₹ 213,472.00
31 ₹ 98,154.00 ₹ 133,960.00 ₹ 95,571.00 ₹ 123,913.00
32 ₹ 60,588.00 ₹ 60,588.00 ₹ 60,588.00 ₹ 57,024.00
33 - - - -
34 - - - -
35 1.0 1.0 1.0 1.0
36 9.0 9.0 9.0 9.0
37 Y Y Y Y
38 Y Y Y Y
39 N N N N
40 Y Y Y Y
41 Y Y Y Y
42 - - - -
43 ₹ 107,065.00 ₹ 118,212.00 ₹ 107,065.00 ₹ 118,212.00
44 ₹ 140,493.00 ₹ 161,500.00 ₹ 118,212.00 ₹ 212,652.00
45 ₹ 140,493.00 ₹ 161,500.00 ₹ 118,212.00 ₹ 212,652.00
46 ₹ 96,422.00 ₹ 96,422.00 ₹ 96,422.00 ₹ 96,422.00
47 - - - -
48 - - - -
49 ₹ 4,219.00 ₹ 6,354.00 ₹ 4,219.00 ₹ 6,354.00
50 ₹ 8,862.00 ₹ 10,791.00 ₹ 6,354.00 ₹ 13,688.00
51 ₹ 4,219.00 ₹ 6,354.00 ₹ 4,219.00 ₹ 6,354.00
52 ₹ 2,688.00 ₹ 2,688.00 ₹ 2,688.00 ₹ 2,688.00
53 - - - -
54 - - - -
55 30.50 47.00 30.50 47.00
56 76.00 108.00 47.00 147.00
57 30.50 47.00 30.50 47.00
58 17.70 17.70 17.70 17.70
59 - - - -
60 - - - -
61 2 2 2 2
62 2 2 2 2
63 2 2 2 2
64 2 2 2 2
65 - - - -
66 42 62 42 62
67 100 140 62 194
68 42 62 42 62
69 24 24 24 24
70 - - - -
71 - - - -
72 Y Y Y Y
73 Y Y Y Y
74 N N N N
75 N N N N
76 - - - -
77 27.00 42.00 27.00 42.00
78 59.00 83.00 42.00 108.00
79 0.00 0.00 0.00 0.00
80 0.00 0.00 0.00 0.00
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
RESILIENT
RESILIENT
RESILIENT
Banki Block
5 6 7
600 KL- proposed, 800 KL-proposed, 600 KL-proposed,
St- 23 m St- 23 m St- 25 m
ESR-5 ESR-6 ESR-7 ESR-8 ESR-9

600 800 600
23 23 25
III III 2
10 10 10
8.98 8.25 8.98
- - -
200 200 200
350 350 350
200 200 200
100 100 100
4.5 5 4.5
0.6 0.7 0.6
4.5 5.0 4.5
3.75 3.75 3.75
- - -
₹ 3,349.00 ₹ 3,349.00 ₹ 3,349.00
₹ 6,671.00 ₹ 6,671.00 ₹ 6,671.00
₹ 3,349.00 ₹ 3,349.00 ₹ 3,349.00
₹ 1,782.00 ₹ 1,782.00 ₹ 1,782.00
- - -
36.00 37.00 38.00
32.00 32.00 34.00
36.00 37.00 38.00
32.00 32.00 34.00
- - -
₹ 120,564.00 ₹ 123,913.00 ₹ 127,262.00
₹ 213,472.00 ₹ 213,472.00 ₹ 226,814.00
₹ 120,564.00 ₹ 123,913.00 ₹ 127,262.00
₹ 57,024.00 ₹ 57,024.00 ₹ 60,588.00
- - -
- - -
1.0 1.0 1.0
9.0 9.0 7.0
Y Y Y
Y Y Y
N N N
Y Y Y
Y Y Y
- - -
₹ 118,212.00 ₹ 118,212.00 ₹ 118,212.00
₹ 212,652.00 ₹ 212,652.00 ₹ 212,652.00
₹ 212,652.00 ₹ 212,652.00 ₹ 212,652.00
₹ 96,422.00 ₹ 96,422.00 ₹ 96,422.00
- - -
- - -
₹ 6,354.00 ₹ 6,354.00 ₹ 6,354.00
₹ 13,688.00 ₹ 13,688.00 ₹ 13,688.00
₹ 6,354.00 ₹ 6,354.00 ₹ 6,354.00
₹ 2,688.00 ₹ 2,688.00 ₹ 2,688.00
- - -
- - -
47.00 47.00 47.00
147.00 147.00 147.00
47.00 47.00 47.00
17.70 17.70 17.70
- - -
- - -
2 2 2
2 2 2
2 2 2
2 2 2
- - -
62 62 62
194 194 194
62 62 62
24 24 24
- - -
- - -
Y Y Y
Y Y Y
N N N
N N N
- - -
42.00 42.00 42.00
108.00 108.00 108.00
0.00 0.00 0.00
0.00 0.00 0.00
ESR-10 ESR-11
8 9 10 11
370 KL-proposed, 490 KL- proposed DHARNIDHAR JAIL WELL II
St- 23 m STADIUM
Zone 11 Zone 12 29 33
370 490 900 2000
23 23 25 22
2 2 2 2
10 10 10 10
11 9.75 10.77 8.28
- - - -
150 200 250 450
250 300 350 500
150 200 250 450
100 100 150 150
4.25 4.5 6 7.75
0.55 0.55 0.7 0.7
4.5 5.0 4.2 5.0
3.75 3.75 3.75 3.75
- - - -
₹ 2,583.00 ₹ 3,349.00 #REF! #REF!
₹ 4,534.00 ₹ 5,724.00 #REF! #REF!
₹ 2,583.00 ₹ 3,349.00 #REF! #REF!
₹ 1,782.00 ₹ 1,782.00 #REF! #REF!
- - - -
36.00 37.00 39.00 39.00
32.00 32.00 33.00 31.00
36.00 37.00 39.00 39.00
32.00 32.00 33.00 31.00
- - - -
₹ 92,988.00 ₹ 123,913.00 #REF! #REF!
₹ 145,088.00 ₹ 183,168.00 #REF! #REF!
₹ 92,988.00 ₹ 123,913.00 #REF! #REF!
₹ 57,024.00 ₹ 57,024.00 #REF! #REF!
- - - -
- - - -
1.0 1.0 1.0 1.0
7.0 7.0 7.0 7.0
Y Y Y Y
Y Y Y Y
N N N N
Y Y Y Y
Y Y Y Y
- - - -
₹ 107,065.00 ₹ 118,212.00 Err:504 Err:504
₹ 140,493.00 ₹ 161,500.00 Err:504 Err:504
₹ 140,493.00 ₹ 161,500.00 Err:504 Err:504
₹ 96,422.00 ₹ 96,422.00 Err:504 Err:504
- - - -
- - - -
₹ 4,219.00 ₹ 6,354.00 #REF! #REF!
₹ 8,862.00 ₹ 10,791.00 #REF! #REF!
₹ 4,219.00 ₹ 6,354.00 #REF! #REF!
₹ 2,688.00 ₹ 2,688.00 #REF! #REF!
- - - -
- - - -
30.50 47.00 #REF! #REF!
76.00 108.00 #REF! #REF!
30.50 47.00 #REF! #REF!
17.70 17.70 #REF! #REF!
- - - -
- - - -
2 2 2 2
2 2 2 2
2 2 2 2
2 2 2 2
- - - -
42 62 #REF! #REF!
100 140 #REF! #REF!
42 62 #REF! #REF!
24 24 #REF! #REF!
- - - -
- - - -
Y Y Y Y
Y Y Y Y
N N N N
N N N N
- - - -
27.00 42.00 #REF! #REF!
59.00 83.00 #REF! #REF!
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
12 13 14 15 16 17
GOPALESHWAR GOGA GATE II CHOUDHARY PATEL NAGAR
MAHADEV COLONY COLONY
36 38 45 48
800 1750 1750 1500
22 18 22 22
2 2 2 2
10 10 10 10
11.2 8.28 8.28 8.57
- - - -
250 300 350 300
350 400 400 400
250 300 350 300
150 150 150 150
6 7.4 7.4 7
0.7 0.7 0.7 0.7
4.2 5.0 5.0 4.8
3.75 3.75 3.75 3.75
- - - -
#REF! #REF! #REF! #REF!
- - - -
36.00 35.00 39.00 38.00
30.00 27.00 31.00 31.00
36.00 35.00 39.00 38.00
30.00 27.00 31.00 31.00
- - - -
- - - -
- - - -
1.0 1.0 1.0 1.0
7.0 7.0 7.0 7.0
Y Y Y Y
Y Y Y Y
N N N N
Y Y Y Y
Y Y Y Y
- - - -
Err:504 Err:504 Err:504 Err:504
Err:504 Err:504 Err:504 Err:504
Err:504 Err:504 Err:504 Err:504
Err:504 Err:504 Err:504 Err:504
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
2 2 2 2
2 2 2 2
2 2 2 2
2 2 2 2
- - - -
- - - -
- - - -
Y Y Y Y
Y Y Y Y
N N N N
N N N N
- - - -
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
18 19 20 21
1 2 3 4 5 6
DISMANTALI
DISMANTALING NG JOINT EXPANSION
K-7 K-9 JOINT (CI) (MS) BELLOWS
PIPE SIZES PRICE (RMT) PRICE (RMT) PN1.0/1.6 PN1.0/1.7
80 1084 1782 2393 3519 5615
100 1145 1782 2688 4285 6604

125 1644 2583 3566 5466 7674
150 1644 2583 4219 7784 9251
200 1986 3349 6354 9493 15531
250 2573 4534 8862 12405 17926
300 3271 5724 10791 15502 18837
350 3822 6671 13688 20906 20817
400 4591 8040 18706 28531 33884
450 5606 9695 21888 33767 35034
500 6587 11347 25208 40043 44016
600 8520 14981 35917 51920 55118
700 11535 19417 - 74172 70174
800 14907 - 93060 91582
900 18025 - 126295 114589
1000 22227 - 137608 147415
1100 - - - -
1200 - - - -
7 8 9 10 11 12
BUTTERFLY BUTTERFLY BUTTERFLY

SLUICE VALVE VALVE VALVE VALVE
(MANUAL)1.0/1 SLUICE VALVE SLUICE VALVE (MANUAL)1. (MOTORIZED (MOTORIZED)
.6 (MOTORIZED) 1.0 (MOTORIZED) 1.6 0/1.6 ) 1.0 1.6
RESILIENT RESILIENT RESILIENT RESILIENT RESILIENT RESILIENT
7143 92697 93484 - - 10131
9011 95521 96422 22341 - 67341

12884 97051 104963 46488 - 101488
14788 105952 107065 46488 - 101488
22846 119702 118212 43949 114164 130199
36542 138432 140493 50383 124696 142353
48414 158736 161500 64850 141066 167108
93558 206568 212652 78704 165362 190400
119248 231001 238271 101755 179725 208101
161041 291901 296480 123861 202533 233964
210689 339930 340445 156113 226278 264067
298886 424541 425781 198462 266447 322090
607910 - - 266094 342136 406543
860494 - - 360936 440287 527060
1198962 - - 503655 534055 639210
1788722 - - 669758 683614 820390
- - - - - -
- - - - - -
13 14 15 16 17 18
FLOW CONTROL
VALVE D/F 90DEG END D/F TEE
SWING TYPE NRV CHECK VALVE (PLUNGER) WEIGHT WEIGHT D/F PIPE WEIGHT (2.75M)
RESILIENT KG KG KG
8410 11002 304646 10 13 61.8
9882 11721 335096 12 16 78.2

12047 11589 377772 16 20 101.6
17376 20461 399377 21 27 127.8
28280 31261 537746 31 42 183.9
45685 55551 662944 50 59 249
64227 69724 770792 70 83 321.4
113710 76548 793929 97 108 405.1
154489 85428 880320 128 139 494
205670 100701 1009853 165 178 594.7
210501 117415 1235191 214 227 694.8
404652 - 1636560 325 339 930.9
- - 2424378 419 - -
- - 3144084 575 - -
- - 4039372 746 - -
- - 4577043 992 - -
- - - - - -
- - - - - -
19 20
D/F DUCKFOOT BEND DOUBLE FLANGED PIPES

WEIGHT FOR OHSR
KG MTR
14 1782
17.7 1782
22 2583
30.5 2583
47 3349
76 4534
108 5724
147 6671
196 8040
246 9695
322 11347
502 14981
566 19417
798
1810
2365
4080
4080
S.N Pump Model Flow Head Pump Pump Motor
(LPH) (m) Stage Type Rating

18.5
1 12MA-1470 168500 30 2 Stg VT KW/4P
F-5822-350x300- 225
2 1490 1177550 51 1 Stg HSC KW/4P
FM-590BD-125X100- 90
3 1485 109625 174 6 Stg MSP KW/4P
Ex Work Price 8
Freight &
Price of Qty Total Pumpset Prices loading
GST unloading other local
Pump Set 12% 3.50% 1.00%
1,450,077.00 3 4,350,231 174,009.24 50752.695 14500.77
1,111,759.00 2 2,223,518 133,411.08 38911.565 11117.59
786,858.00 3 2,360,575 94,422.96 27540.03 7868.58
8 8,934,324
Contractor
profit(Less/A Net Rate
dd)
0.00%
0 1,689,339.71
0 1,295,199.24
0 916,689.57
Annexure Dia of Pipe Type of pipe deduction add add(C.P+OH C) final Rate
Rate
786.4 100 D.I-K7 0% 0% 15% 904.36

1122.9 150 D.I-K7 0% 0% 15% 1291.34
1413.6 200 D.I-K7 0% 0% 15% 1625.64
1851.7 250 D.I-K7 0% 0% 15% 2129.46
2336.4 300 D.I-K7 0% 0% 15% 2686.86
2828.8 350 D.I-K7 0% 0% 15% 3253.12
3387.3 400 D.I-K7 0% 0% 15% 3895.4
4047.5 450 D.I-K7 0% 0% 15% 4654.63
4788.1 500 D.I-K7 0% 0% 15% 5506.32
6219.5 600 D.I-K7 0% 0% 15% 7152.43
Annexure Dia of Pipe Type of pipe deduction add add(C.P+OH C) final Rate
Rate
892.4 100 D.I-K9 0% 0% 15% 1026.26
1293.2 150 D.I-K9 0% 0% 15% 1487.18
1663.6 200 D.I-K9 0% 0% 15% 1913.14
2216.1 250 D.I-K9 0% 0% 15% 2548.52
2804.2 300 D.I-K9 0% 0% 15% 3224.83
3428.8 350 D.I-K9 0% 0% 15% 3943.12
4092.4 400 D.I-K9 0% 0% 15% 4706.26
4848.3 450 D.I-K9 0% 0% 15% 5575.55
5718.6 500 D.I-K9 0% 0% 15% 6576.39
7353.4 600 D.I-K9 0% 0% 15% 8456.41
9694.9 700 D.I-K9 0% 0% 15% 11149.14
12015.3 800 D.I-K9 0% 0% 15% 13817.6
15259.43 900 D.I-K9 0% 0% 15% 17548.34
19379.48 1000 D.I-K9 0% 0% 15% 22286.4
D.I Specials
Annexure deduction add add(C.P+OH C)
Rate
187 15% 28% 15% 239.36
Calculation of Rate per meter of Different sixes of Marked HDPE pipes as per I.S:4984/2016 (with Ammendent No-1 to5)
Material Grade PE-100 98.87 Rupees One Hundred & Two - Paise Twenty Two Only
S.No. Pipe Pressure rating PN.4 Pressure rating PN.6 Contractor Carriage @ Total Pressure rating PN.8
Diameter Weight per Amonunt Weight per Amonunt Profit 7.50% Amount Weight per Meter (in KG.)
(in mm) Meter (in KG.) (Rs.) Meter (in KG.) (Rs.) 7.50%
1 63 0.491 48.55 0.577 57.05 4.28 4.28 65.61 0.874

2 75 0.671 66.35 0.825 81.57 6.12 6.12 93.81 1.237
3 90 0.974 96.3 1.172 115.88 8.69 8.69 133.27 1.772
4 110 1.445 142.87 1.775 175.5 13.16 13.16 201.83 2.612
5 125 1.841 182.02 2.268 224.24 16.82 16.82 257.88 3.367
6 140 2.305 227.9 2.841 280.89 21.07 21.07 323.03 4.219
7 160 3.026 299.19 3.726 368.39 27.63 27.63 423.65 5.53
8 180 3.845 380.16 4.682 462.91 34.72 34.72 532.35 6.996
9 200 4.707 465.39 5.8 573.45 43.01 43.01 659.47 8.608
ressure rating PN.8 Pressure rating PN.10
Amonunt Weight per Amonunt
(Rs.) Meter (in KG.) (Rs.)
86.42 1.054 104.21

122.31 1.488 147.12
175.2 2.119 209.51
258.25 3.159 312.34
332.9 4.098 405.17
417.14 5.142 508.39
546.76 6.704 662.83
691.7 8.452 835.65
851.08 10.425 1,030.72
System Requirement
The objective of the system is to effectively and efficiently monitor and control the WTP, Intake Well Pumping
Station, ESR- I to ESR 51. The central SCADA system is installed at the WTP, thus the WTP PLC system will be installed locally wi
respect to the central SCADA system and all the remaining sites will be installed at different locations. The remote sites will
communicate with the central SCADA system over mobile or V-SAT network depending upon suitability. Then, the WTP SCADA
System which is collecting data from Intake Well Pumping Station, ESR- I, ESR- II, ESR- III and ESR- IV will communicate with SCA
system installed at the JUIDCO office. The total system should record and report the failure events so that corrective actions ca
implemented immediately. The system should reliably communicate with real time data transmission from all the remote sites
data from all the remote sites should be effectively centralized at the central SCADA system, which can be further utilized for
various types of report
generation.
The system should have following operational features:

a) The remote units should work either on GPRS/3G/VSAT broadband and should send the status of the inputs and outputs. Th
also should be provision to control the input and outputs.
The system should monitor the following parameters:- (1) Voltage each phase
(2) Current each phase
(3) PF each phase
(4) Frequency of power supply
(5) KWH cumulative
c) Further the system should be able to indicate various faults:- (1) Number of operational Pumps
(2) Number of non- operational Pumps
(3) Status of incoming supply (power failure) (4) High, low Voltage status
d) There should be options for event, alarm and data logging and it should also allow customization for further analysis of vario
faults, i.e., fault duration and type of fault.
e) The SCADA Software should provide report of various inputs and outputs as per the requirement with time intervals starting
from 2 seconds. f) In case of GPRS/3G/VSAT broadband failure, the remote units
should store all the data for at least 30 days and send it to the server in FIFO order as soon as the network resumes.
g) The DATA sent by the unit should have real time stamping of data at the remote units and this time stamped data
Rate analysis for Providing,Installing, commissioning of SCADA System

Sr No Description Qty Unit Rate
Intake Well
1 effective range of 19.2 V DC to 30 V DC (including all tolerances, including 1 Nos 9,00,000
ripple). There should be provision for surge voltage protection with Input
protective diode, pulse load up to 1500 W and polarity reversal with
parallel diode in the lead path of the power supply unit.
b) The PLC should have an Ethernet interfaces with transmission speed of
10/100 Mbps (half and full duplex (automatic detection)).
c) The PLC should have a processing speed 1.5 milli Seconds for 1 k bit
instructions. The shortest cycle time for cyclic task should be
1 milli Seconds.
d) The Program memory in the PLC must not be less than 512
Kbyte, Mass storage not less than 512 Kbyte and Retentive mass storage
not less than 48 kbyte.
e) The PLC should have an integrated real time clock with accuracy of +/-
1 m /week at 25°C and power reserve for the RTC should be at-least 7
days.
WTP
1 The SCADA software should have the following features:- 1 Nos 4,20,000
a)Full SCADA (Supervisory Control And Data Acquisition) function with
visualization, trend representation, and alarm management b) Control
coupling with OPC and 2 direct drivers
c) Direct driver connection to controllers, e.g., to Siemens S7 or via
Modbus/TCP and Modbus/RTU
d) Data logging, trend display, and recipe management e) Scripts can be
created in VBA and IL
f) Fully scalable process diagrams for using one design on different
devices and monitor sizes
g) Multilingual software and projects, thanks to Unicode support
and online selection
h) Access protection with user management
i)Real-time database coupling with ODBC to MS ACCESS, MS EXCEL and
SQL server
J)FDA CFR 21 Part 11 compatible k) Statistical alarm function
2 a) Power Supply for the PLC system should be 24 V DC with an 1 Nos 12,00,000
effective range of 19.2 V DC to 30 V DC (including all tolerances, including
serial diode in the lead path of the power supply unit.
b) There must be protection against voltage failure, i.e., bridging time in
the event of voltage interruptions 200 ms, i.e., 150 ms for backing up
retain data (assigned by system) + 50 ms for executing event task (to be
parameterized by user).
c) The PLC should have two Ethernet interfaces with transmission speed
of 10/100 Mbps (half and full duplex (automatic detection)).
d) The PLC should have the options to configure it as a PROFINET
controller (conformance class- B and performance class- RT) and
PROFINET device, though it also should support Modbus/TCP (UDP),
TCP/IP (UDP).
e) The PLC should have a processing speed 7 milli Seconds for 1 k mix
1 milli Seconds.
f) The Program memory in the PLC must not be less than 1 Mbyte and
Retentive mass storage not less than 64 kbyte.
g) The PLC should have an integrated real time clock with accuracy of +/-
1 s /day at 25°C and power reserve for the RTC should be at-least 7 days.
h) The Degree of protection of the PLC should be IP20 and
Protection class should be class III, IEC 61140, EN 61140, VDE
0140-1.
ESR-32 Nos.
1 a Power Supply for the PLC system should be 24 V DC with an 32 Nos 1,60,000
effective range of 19.2 V DC to 30 V DC (including all tolerances, including
parallel diode in the lead path of the power supply unit.
b) The PLC should have an Ethernet interfaces with transmission speed of
10/100 Mbps (half and full duplex (automatic detection)).
c) The PLC should have a processing speed 1.5 milli Seconds for 1 k bit
1 milli Seconds.
d) The Program memory in the PLC must not be less than 512
Kbyte, Mass storage not less than 512 Kbyte and Retentive mass storage
not less than 48 kbyte.
e) The PLC should have an integrated real time clock with accuracy of +/-
1 m /week at 25°C and power reserve for the RTC
3 VAG PICO Altitude/level Control Valve 200 mm,Rating 25. 32 Nos 3,06,327
Total Rs
Well Pumping
em will be installed locally with
ons. The remote sites will
ability. Then, the WTP SCADA
IV will communicate with SCADA
s so that corrective actions can be
sion from all the remote sites. All
h can be further utilized for
of the inputs and outputs. There
on for further analysis of various
nt with time intervals starting

nd failure, the remote units
network resumes.
time stamped data
Amount
900000
420000
1200000
5120000
9802464
₹ 17,442,464.00
Estimate for House Connection
As Per EIC RWSS Description Unit Quantity

Bhubanesh war
Letter No-MC-
57/2019,29
22/Dated - Estimate of House Connection 50% Conceded Along the No. 19,221
06/05/2020 Pipe Line
Estimate of House Connection 50% No. 19,221

Conceded Opposite Site Line with Road
Cutting
38,441
Total
S. No. Items Unit Rates in Rs.
House hold connection with 15mm S.S. tap

including earth work in excavaton for pipe
trench in all kinds of soil & W.B.M. in areas
with demolishing cement concrete road and
reconstruction of same good with providing
and fixing 15mm G.M./ brass ferrule
90x15mm MS/ PVC Clamp in main line
19.14 15mm dia PVC pipe heavy class from main 1 Job
pipe line to house of consumer up to 5 to 10
meter long as per site condition PVC specials
such as
15mm PVC sockets elbows, union with

all other work pertaining to it job completed,
as per approved specification and as
directedbyEngineer incharge
House hold connection with 15mm S.S.
19.15 Job
tap including earth work in excavaton for pipe
trench in all kinds of soil & W.B.M. in areas
with demolishing cement concrete road and
reconstruction of same good with providing
and fixing 15mm G.M./ brass ferrule
19.15 90x15mm MS/ PVC Clamp in main line, Job
15mm dia G.I. pipe from main pipe line to
house of consumer up to 5 to 10 meter long
as per site condition i/c specials such as
G.I. Bends, elbows, tees,union etc. with all
other work pertaining to job completed, as per
approved specificationand as directed by
Engineer incharge
RECTANGULAR CONCRETE
BLOCK PAVEMENT
19.16 Manufacturing, laying of cement
concrete blocks of cement Concrete (C.C.)
M30 grade and spreading 25mm thick sand
under neath and filling joints with sand on
existing baseincludingtesting.
Concrete M30 grade for block,

(i) (0.600x0.450x0.200) with
Sqm
(Concrete M30 for edge block,
(0.300x0.300x0.300))
nnection
Rate Amount
2,250 43247250
2,950 56701950
99949200
Rates in Rs.
1647
1830
1830
1292

RA Estimated Cost R01 - Tender of Cuttack - Banki, Dampada&Baranga R03 DT 081021

Uploaded by

Document Information

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

RA Estimated Cost R01 - Tender of Cuttack - Banki, Dampada&Baranga R03 DT 081021

Uploaded by

Copyright:

Available Formats

Procurement of Contractor/ Executing Agency The work “Execution of Mega PWS to 13

Bid ID No. : EIC, RWSS-09/21-22 : Banki Damapada, & Baranga Block-207.41 Cr

Service Road Embankment 50

4.4 Construction of embankment with approved

4.13 Earth filling with available surplus soil excavated

Cost of Dewatering during Construction

Other Charges Suction delivery etc. 5 LS 5000 25,000.00

Cost for construction of 1 Peir 517,000.00

18.1 Supply delivery at site withnecessary packing,

66.18 SITC of DG Set complete with 1500 RPM Diesel

66.18.2 Radiator cooled and turbo charged

Total Estimated Cost Rs. 8,431,570.13

ESTIMATED COST Rs.

Providing, lowering, laying, aligning, fixing in position and jointing

Providing, lowering, laying, aligning, fixing in position in pipe line,

Providing, lowering, laying, aligning, fixing in position in pipe line,

300MM Dia 3 nos. 10,100.00 30,300.00

Provision for dedicated 33KV power line to from nearby

Providing, installation, testing and commissioning of LT MCC

Providing, installation, testing and commissioning of capacitor

Supply installation testing & commisioning of 33KV HT panel

SITC of DG Set complete with 1500 RPM Diesel Engine of

Providing & Laying XLPE insulated / P.V.C. sheathed

Providing & Laying XLPE insulated IS:7098/II/85 of approved

8.1 3 Core 240 sqmm. 60 M 2,168.00 130080

Providing and laying Stranded/ Flexible Annealed Bare copper

10.1 1 pair 1.5 Sqmm 22 107.00 2354

Pipe Earthing as per IS:3043 with perforated 3.0 Mtr. Long,

S & Laying following size earth wire/strip in horizontal or

Supply, Fabricating & installing following sizes of ladder

Hot Dipped Galvanized

15 Exhaust fans of suitable capacity. 4 3,500.00 14,000.00

17 Any other miscellaneous item required to make the system

TOTAL OF PART (B) 10,321,282.54

Instrumentation & Automation works

EMF450 for DN 450 mm 1 nos. 477,300.00 477,300.00

Providing, Installation, Testing and Commissioning of PRESSURE

Providing, Installation, Testing and Commissioning of

Supply, erection, testing and commissioning of RTU/PLC cum IC

TOTAL OF PART (C) 1,197,304.00

Estimated Cost Rs. 15,325,156.54

DI - K9 Dia 600 mm M 490.00

Estimated Cost Rs.

Description Qty. Unit Rate (Rs) Amount (Rs)

Estimated Cost Rs.

Supply, delivery at site with necessary packing, receiving,

Providing, lowering, laying, aligning, fixing in position and jointing

Providing, lowering, laying, aligning, fixing in position in pipe line,

200MM Dia 14 nos. 5,650.00 79,100.00

MS pipe and specials of suitable dia of 10mm thick M.S. plate

Provision for dedicated 33KV power line to from nearby

Providing, installation, testing and commissioning of capacitor

Supply installation testing & commisioning of 33KV HT panel

Supply, Installation, Testing and commissioning of copper wound

3 core 300 sqmm 240 M 1,100.00 264000

Providing & Laying XLPE insulated IS:7098/II/85 of approved

8.1 3 Core 240 sqmm. 110 M 2,168.00 238480

Providing and laying Stranded/ Flexible Annealed Bare copper

10.1 1 pair 1.5 Sqmm 112 107.00 11984

Pipe Earthing as per IS:3043 with perforated 3.0 Mtr. Long,

Supply, Fabricating & installing following sizes of ladder

Hot Dipped Galvanized

Supplying, erecting, testing & commissioning of Electrically