Name of Work : Lift Irrigation Scheme to Lift 292Mcft of water from SPVBR left canal @ KM.20.500, KM.24.

900 and KM.32.000 to fill the tanks of Itugulapdu, Savisettipalli,

Kondrajpalli, Varikuntla and Ganganapalli near their respective villages in S.A. Kasinayana Mandal of Kadapa District

LEAD STATEMENT (As per SSR 2021-22)

Conveyance Net Conveyance

Total Lead Charges Deduct Initial Charges Total
S. No. Material Unit SSR Item Source in Km Initial Cost Lead for 1 Km Including (7+8+9+10) Seigniorage charges
without CP&OH CP&OH

1 2 3 4 5 6 7 10 11
1 Coarse aggregate 40 mm Nominal Cum MAT-00220 Varikunta 13 881.00 190.6 32.50 179.63 1060.60 90

2 Coarse aggregate 20 mm Nominal Cum MAT-00218 Varikunta 13 1418.00 190.6 32.50 179.63 1597.60 90

3 Coarse aggregate 10 mm Nominal Cum MAT-00216 Varikunta 13 977.00 190.6 32.50 179.63 1156.60 90

4 Coarse aggregate 80-40 mm Cum MAT-00010 Varikunta 13 697.00 190.6 32.50 179.63 876.60 90
5 Coarse aggregate 40-20 mm Cum MAT-00009 Varikunta 13 1265.00 190.6 32.50 179.63 1444.60 90
6 Coarse aggregate 20-10 mm Cum MAT-00008 Varikunta 13 1313.00 190.6 32.50 179.63 1492.60 90
7 Coarse aggregate 10 mm below Cum MAT-00007 Varikunta 13 967.00 190.6 32.50 179.63 1146.60 90
8 Rough Stone for RR Masonry Cum MAT-00341 Varikunta 13 166.00 190.6 32.50 179.63 345.60 90
Rough stone for Revetment 225 mm
9 thick Cum MAT-00341 Varikunta 13 166.00 190.6 32.50 179.63 345.60 90

10 Sand for Concrete Cum MAT-00027 MYDUKUR 48 605.00 629 33.7 676.35 1281.40 100
11 Sand for Filling Cum MAT-00028 MYDUKUR 48 460.00 629 33.7 676.35 1136.40 100

Sand screened for motars,

12 plastering items and sand blasting Cum MAT-00029 MYDUKUR 48 700.00 629 33.7 676.35 1376.40 100

13 Gravel Cum MAT-00177 Local 4 138.00 76.4 33.7 48.51 186.50 45

14 Earth for embankment and filling Cum Local 3 0.00 62.9 33.7 33.18 33.20 45

Common burnt clay bricks of class

as per Table-1 of IS:1077-1992
15 Modular of traditional size 19x 1000 Nos MAT-00748 Porumamilla 15 7200.00 361.4 54.1 349.14 7549.10 75
9x9cm

16 Cement (OPC) MT MAT-00005 at site 0 3680.00 0 0 0 3680.00 -

17 Reinforcement Steel (Fe-415) MT MAT-00063 at site 0 52500.00 0 0 0 52500.00 -

Structural Steel i.e. Angles, Channels

18 & I-sections MT MAT-00069 at site 0 50500.00 0 0 0 50500.00 -

19 Structural steel plate / flats MT MAT-00070 at site 0 52000.00 0 0 0 52000.00 -

19 MS Flats MT at site 0 52000.00 0 0 0 52000.00 -
20 6 mm MS rods MT at site 0 53000.00 0 0 0 53000.00 -
21 MS Plate MT at site 0 55000.00 0 0 0 55000.00 -
22 NP3 PIPES 450 MM DIA rmt MAT-5639 badvel 40 1327.00 154.49 0 175.52 1502.50
23 NP3 PIPES 800 MM DIA rmt MAT- 05643 badvel 40 3555.00 371.22 0 421.76 3976.80
Certificates:
1) Certified that the leads mentioned in the estimate are correct to the best of my knowledge.
2) Certified that the materials are available in the required quantity in the specified quarry.
3) Certified that the abundent quantity is available in the proposed sand quarry.
4) Certified that the rates are followed from the SSR for the year 2021-22.
5) Certified that seignorage charges are as per G.O.Ms No.11 Industries & commerce dept. dt.11-02-2020.
 Name of Work : Lift Irrigation Scheme to Lift 292 Mcft of water from SPVBR left canal @
KM.20.500, KM.24.900 and KM.32.000 to fill the tanks of Itugulapdu, Savisettipalli, Kondrajpalli,
Varikuntla and Ganganapalli near their respective villages in S.A. Kasinayana Mandal of Kadapa
District

Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed
Mudhireddy Palli tank from TGP main canal at Km 120.925 and to lift 23.210 mcft to feed
Thippireddy Palli tank(Goderu cheruvu) from TGP main canal at Km 120.925 in Mydukur Mandal,
YSR Kadapa District including O&M

General Abstract
S.No Description Amount

PART - A

I Civil Works

1 Intake Structure & Intake Pipeline ₹ 2,890,766.00

2 Pump House ₹ 5,241,425.00

3 Lift To Thippireddypalle Tank- Thrust Blocks ₹ 43,190.00

Lift To Mudireddypalle Tank- CM & CD Works and Thrust Blocks ₹ 1,827,041.00

4 Lift To Thippireddypalle Tank-Delivery Cisterns ₹ 943,691.00

Lift To Mudireddypalle Tank-Delivery Cisterns ₹ 549,077.00

5 Lift To Thippireddypalle Tank-Pressure Mains (EW, Sand Blanket) ₹ 440,881.00

Lift To Mudireddypalle Tank-Pressure Mains (EW, Sand Blanket) ₹ 4,012,561.00

6 Construction of Transformer Yard Civil Work & Fencing around Pum House ₹ 1,014,807.00

7 Lift To Mudireddypalle Tank-Formation of Inspection Track ₹ 1,142,121.00

Civil Works Total Cost ₹ 18,105,560.00

II Electrical & Mechanical Works

1 Lift To Thippireddypalle Tank-Pressure Mains ₹ 2,868,190.00

Lift To Mudireddypalle Tank-Pressure Mains ₹ 31,205,536.00

Lift To Thippireddypalle Tank-Pumps & Motors (MW, Valves, Trash Rack,

2 Sluice Shutter, including LT&HT panels, Panel Boards, Control Panels, Fire ₹ 2,345,062.00
protection system)

Lift To Mudireddypalle Tank-Pumps & Motors (MW, Valves, Trash Rack,

Sluice Shutter, including LT&HT panels, Panel Boards, Control Panels, Fire ₹ 2,732,824.00
protection system)

3 DP Structure with 1 No 200 KVA Transformer ₹ 1,211,014.00

4 Internal Electrification in Pump House and External Street Lighting ₹ 201,600.00

E&M Works Total Cost ₹ 40,564,226.00

III Operation and Maintenance ₹ 552,865.00

ECV (PART - A) ₹ 59,222,651.00

 Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed
Mudhireddy Palli tank from TGP main canal at Km 120.925 and to lift 23.210 mcft to feed
Thippireddy Palli tank(Goderu cheruvu) from TGP main canal at Km 120.925 in Mydukur Mandal,
YSR Kadapa District including O&M

General Abstract
S.No Description Amount

PART - B

IV Seigniorage Charges as per Statement ₹ 1,113,823.00

V NAC @ 0.1% on (ECV+IV) ₹ 60,337.00

VI GST @ 18% on (ECV+IV+V) ₹ 10,871,426.00

Sub-Total (Part B) ₹ 12,045,586.00

Sub-Total (PART A + Part B) ₹ 71,268,237.00

PART - C

Design,Supply,Errection and Commissioning of Surge Protection system @

VII 5% on cost of pressure main=(28,68,190+3,12,05,536)x5% 1703687.00

Provision towards Manifold, M.S Specials, Tail end pieces, Valves for Manifold,
VIII , Flanges, Bends, Fittings of specials, slab supporting girders, Pump ₹ 500,000.00
supporting girders with all necessary accessories etc., which is inclusive of
fitting at the suitable locations.

Provision towards Price Adjustment as per G.O.Ms.No.62 dt.30.11.2021 (5 %

IX on PART-A+PART-B) ₹ 3,563,412.00

Provision towards Land Acquisition (L.A) of 7.00 Acres in Villages of

X Thippireddy palle and Mudireddy palle villages of Mydukur Mandal ₹ 7,000,000.00

Amount payable to AP Trans Co for Dedicated Power Line Charges, Service

XI line charges, development charges, security deposit and service connection ₹ 3,343,000.00
charges

Provision towards Plantation near pump house, boundary stones, fixing of H.P
XII boards, KM & HM stones. ₹ 300,000.00

XIII Provision towards Staff quarters with compound wall etc., ₹ 1,500,000.00

Provision towards tender publication charges, paper advertisement charges

XIV for LA, Inauguration charges, Photography and Video Charges etc., ₹ 521,664.00

Sub-Total (Part C) ₹ 18,431,763.00

Grand Total (PART A + Part B+PART C) ₹ 89,700,000.00

Estimat Total Value in Crores 8.97

Rupees Eight Crores Ninety Seven Lakhs Only

 Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli tank from TGP main
canal at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu cheruvu) from TGP main canal at Km 120.925 in
Mydukur Mandal, YSR Kadapa District including O&M

INTAKE STRUCTURE & INTAKE PIPE LINE ABSTRACT ESTIMATE

S. No Specification Item Description Unit Rate Qty Amount

Excavation for Structures- Mechanical Means ( Data

adopted from MORTH)
Earth work in excavation in all kinds of soils of
foundation of structures as per drawing and technical
1 IRR-CCDW-1-2 specification, including setting out, construction Cum ₹ 119.90 909.80 ₹ 109,085.00
ofshoring and bracing, removal of stumps and other
deleterious matter, dressing of sides and bottom and
backfilling with approved material. ( depth upto 3
meters)

Providing and laying insitu vibrated M-15 ( 28 days

cube compressive strength not less than 15 N /sq
mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for
foundation filling including cost of all materials,
2 IRR-CCDW-2-3 machinery, labour, formwork, cleaning, batching, Cum ₹ 5,984.00 25.80 ₹ 154,387.00
mixing, placing in position, levelling, vibrating,
finishing, curing etc., complete with initial lead upto
50 m and all lifts. (Cement content: 260 kg / cum with
use of super plasticiser(0.4% by wt. of cement),CA :
0.90cum, Blending Ratio of CA--
50:30:20, FA : 0.40 cum) For Foundations

Providing and laying insitu vibrated M-20 ( 28 days

cube compressive strength not less than 20 N / sq mm
) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for cantiliver
/ counterfort retaining walls including cost of all
materials, machinery, labour, formwork, scaffolding,
3 IRR-CCDW-2-20 cleaning, batching, mixing, placing in position, Cum ₹ 7,743.60 210.67 ₹ 1,631,359.00
levelling, vibrating, finishing, curing etc., complete
with initial lead upto 50 m and all lifts. (Cement
content: 320 kg / cum with use of super
plasticiser(0.4% by wt. of cement), CA : 0.90cum,
Blending Ratio of CA--50:30:20, FA : 0.40 cum)

Providing and laying insitu vibrated M-15 ( 28 days

cube compressive strength not less than 15 N /sq
mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for
foundation filling including cost of all materials,
machinery, labour, formwork, cleaning, batching,
4 IRR-CCDW-2-3 mixing, placing in position, levelling, vibrating, Cum ₹ 5,984.00 47.70 ₹ 285,437.00
finishing, curing etc., complete with initial lead upto
50 m and all lifts. (Cement content: 260 kg / cum with
use of super plasticiser(0.4% by wt. of cement),CA :
0.90cum, Blending Ratio of CA--
50:30:20, FA : 0.40 cum) For Apron & Steps
 INTAKE STRUCTURE & INTAKE PIPE LINE ABSTRACT ESTIMATE

S. No Specification Item Description Unit Rate Qty Amount

Providing and laying insitu vibrated M-15 ( 28 days

cube compressive strength not less than 15 N /sq
mm ) grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for bed and
side lining(of thickness 100 mm) of canal including
finishing the junction of bed and sides to required
5 IRR-CAW-7-15 curveture, cost of all materials, machinery, labour, Cum ₹ 6,704.00 73.90 ₹ 495,426.00
formwork including supports, cleaning, batching,
mixing, placing in position, levelling, vibrating,
finishing, curing etc., complete with initial lead upto
50 m and all lifts. (Cement content: 300 kg / cum for
use of super plasticiser(0.4% by wt. of cement),CA :
0.80 cum, Blending Ratio of CA--65:35, FA : 0.45 cum)

Providing impervious hearting embankment with soil

collected in embankment area in heaps as part of
disposal of excavated soil from canal including cost of
all materials,machinery, labour, all operations such as
6 IRR-CAW-4-2 sortingout, spreading in layer of 25 cm before Cum ₹ 80.30 518.60 ₹ 41,644.00
compaction, breaking clods,sectioning, watering and
compacting each layer to density control of not less
than 95 percent or as stipulated by Sheep foot roller /
Vibratory roller/ 8 to 10 tonne power roller etc.,
complete with lead upto 1 km for water.

Manufacture, Supply and Delivery of R.C.C. Plain

7 MAT05644 ended pipes conforming to B.I.S 458/2003,Ex -factory, 1 Rmt ₹ 5,204.3 12.50 ₹ 65,054.00
including transportation. (For NP3 Pipes of Dia
900mm)

Manufacture, Supply and Delivery of R.C.C. Collars

8 MAT05695 conforming to B.I.S. 458/2003 (rate per each collar) Each ₹ 839.00 7.00 ₹ 5,873.00
suitable for R.C.C. Plain ended pipes including
transportation.

Laying and jointing 900 mm dia. NP- 2 class or IRC

standard hume pipes in CM 1 : 2 proportion by volume
including cost of all materials ( excluding pipes and
collars ), machinery, labour, aligning, packing joints
9 IRR-CCDW-6-6 with hemp, finishing, curing etc., complete with initial Each ₹ 966.00 6.00 ₹ 5,796.00
lead upto 50 m and all lifts.(Cement content: 39.6 kg /
joint, FA : 0.039cum/joint, Hemp Yarn : 0.31kg/joint)
For NP3 Class - 10% extra over the rates of NP2 Class

OT SLUICE SHUTTERS EM parts for Below 5 Tons

capacity (small gates)
As per Guidelines of Chief Engineer, Central Designs
Organization, Hyderabad Specification drawing for
Krishna Delta System
IRR-GAW-2-13 Fabrication, supply, erection, testing and
10 New Item2015- commissioning of Embedded parts consisting of sil Tonne ₹ 114,542.00 0.40 ₹ 45,817.00
16-3
beam, slide tracks, seal seats, Guide plates etc. with all
accessories including cost of all materials, machinery,
labour, etc. complete as per specifications and
approved drawings. (including painting on mechanical
cleaning surfaces)
 INTAKE STRUCTURE & INTAKE PIPE LINE ABSTRACT ESTIMATE

S. No Specification Item Description Unit Rate Qty Amount

Vertical lift gates and stop log gate elements ( SLIDING

GATES) Design, fabrication, supply, erection, testing
and commissioning of vertical lift gates and stoplog
gate elements, consisting of skin plate, horizontal and
vertical girders, stiffeners, lifting pins, bronze padded
11 IRR-GAW-2-2 slide blocks/bearings, guide shoes, rubber seals, Tonne ₹ 191,272.30 0.10 ₹ 19,529.00
clamps etc., with all accessories including cost of all
materials, machinery, labour, seal fixing etc.,complete
as per specificationsand approved drawings
(including painting on sand-blasted or mechanical
cleaning surfaces ) For TRASH RACK GATES

Providing, fabricating and placing in position

reinforcement steel bars for RCC works including
cleaning, straightening, cutting, bending, hooking,
12 IRR-CCDW-2-1 lapping, welding wherever required,tying with 1.25 Kg ₹ 87.20 1109.00 ₹ 96,705.00
mm dia soft annealed steel wire, including cost of all
materials, machinery, labour etc., complete with initial
lead upto 50 and all lifts.

Total ₹ 2,956,112.00

Cost of Trash Track & O.T Sluice Shutter ₹ 65,346.00

Cost of Intake Structure & Intake Pipeline ₹ 2,890,766.00

excluding Trash Track & O.T Sluice Shutter
 Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli tank from TGP main canal
at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu cheruvu) from TGP main canal at Km 120.925 in Mydukur
Mandal, YSR Kadapa District including O&M

PUMP HOUSE ABSTRACT ESTIMATE

S. No Specification Item Description Unit Rate Qty Amount

Excavation for Structures- Mechanical Means ( Data

adopted from MORTH)
Earth work in excavation in all kinds of soils of
foundation of structures as per drawing and technical
1 IRR-CCDW-1-2 specification, including setting out, construction Cum ₹ 119.90 158.50 ₹ 19,004.00
ofshoring and bracing, removal of stumps and other
deleterious matter, dressing of sides and bottom and
backfilling with approved material. ( depth upto 3
meters)

Excavation in hard rock requiring blasting including

boulders above 0.6 m upto 1.2 m dia. For foundations
of canal cross drainage and other appurtenant
2 IRR-CCDW-1-5 structures and placing the excavated stuff neatly in Cum ₹ 522.60 254.00 ₹ 132,740.00
specified dump area or disposing off the same as
directed etc., complete with initial lead upto 50 m and
initial lift upto 3 m.

Excavation in hard rock requiring blasting including

boulders above 0.6 m upto 1.2 m dia. For foundations
of canal cross drainage and other appurtenant
3 IRR-CCDW-1-5 structures and placing the excavated stuff neatly in Cum ₹ 522.60 8.00 ₹ 4,181.00
specified dump area or disposing off the same as
directed etc., complete with initial lead upto 50 m and
initial lift upto 3 m-Dewatering Quantity

Providing and laying insitu vibrated M-15 ( 28 days

cube compressive strength not less than 15 N /sq
mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for
foundation filling including cost of all materials,
machinery, labour, formwork, cleaning, batching,
4 IRR-CCDW-2-3 mixing, placing in position, levelling, vibrating, Cum ₹ 5,984.00 21.13 ₹ 126,442.00
finishing, curing etc., complete with initial lead upto
50 m and all lifts. (Cement content: 260 kg / cum with
use of super plasticiser(0.4% by wt. of cement),CA :
0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40
cum) For Foundations filling

Providing and laying insitu vibrated M-25 ( 28 days

cube compressive strength not less than 20 N / sq mm
) grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for columns
IRR-CCDW-2-25 and beams including cost of all materials, labour,
5 Modified from machinery, formwork, scaffolding, cleaning, batching, Cum ₹ 9,640.00 166.00 ₹ 1,600,240.00
M20 to M25 mixing, placing in position, levelling, vibrating,
finishing, curing etc.,complete with initial lead upto 50
m and all lifts. (Cement content: 380 kg / cum with use
of super plasticiser(0.4% by wt. of cement),CA :
0.80cum, Blending Ratio of CA-- 65:35, FA : 0.45 cum)
 PUMP HOUSE ABSTRACT ESTIMATE

S. No Specification Item Description Unit Rate Qty Amount

Providing and laying insitu vibrated M-20 ( 28 days

cube compressive strength not less than 20 N / sq mm
) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for well
steining including cost of all materials, machinery,
labour, formwork, scaffolding, cleaning, batching,
6 IRR-CCDW-2-13 mixing, placing in position, levelling, vibrating, Cum ₹ 7,873.00 90.10 ₹ 709,357.00
finishing, curing etc., complete with initial lead upto
50 m and all lifts. If water is to be brought from other
place add only lead charges @ 500 ltr / cum. (Cement
content: 320 kg / cum with use of super
plasticiser(0.4% by wt. of cement), CA : 0.90cum,
Blending Ratio of CA--50:30:20, FA : 0.40 cum)

Providing and laying insitu vibrated M-20 ( 28 days

cube compressive strength not less than 20 N / sq mm
) grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for deck
slab & kerb including cost of all materials,machinery,
labour, formwork, scaffolding, cleaning, batching,
7 IRR-CCDW-2-24 mixing, placing in position, levelling, vibrating, Cum ₹ 10,868.00 35.00 ₹ 380,380.00
finishing, curing etc., complete with initial lead upto
50 m and all lifts. (Cement content: 330 kg / cum with
use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45
cum)

8 BLD-CSTN-3-1(iii) Brick Masonry in CM (1:5) with Bricks traditional size Cum ₹ 6,596.00 30.60 ₹ 201,838.00
23 x 11 x 7 cms 2nd class

Providing casing embankment using homogeneous

soil from approved borrow area in layers of 25 cm
before compaction including cost of all materials,
machinery, labour,all operations such as excavation,
sortingout, transporting, spreading in layer of
9 IRR-CAW-2-8 specified thickness, breaking clods, sectioning, Cum ₹ 233.40 225.00 ₹ 52,515.00
compacting each layer without watering to density
control of not less than 95 percent or as stipulated by
Sheep foot roller / Vibratory roller/ 8 to 10 tonne
power roller etc., complete with initial lead upto 1
km and all lifts.

Providing, fabricating and placing in position

reinforcement steel bars for RCC works including
cleaning, straightening, cutting, bending, hooking,
10 IRR-CCDW-2-1 lapping, welding wherever required,tying with 1.25 Kg ₹ 87.20 20191.00 ₹ 1,760,655.00
mm dia soft annealed steel wire, including cost of all
materials, machinery, labour etc., complete with initial
lead upto 50 and all lifts.
 PUMP HOUSE ABSTRACT ESTIMATE

S. No Specification Item Description Unit Rate Qty Amount

Supply & fixing of Rolling shutter made of 80 x 1.25

mm machine rolled CRCA laths, interlocked together
through their entire length and jointed together at
theends by end-locks, mounted on specially designed
pipe shaft of 50mmdia nominal bore MS B class pipe
BMT-F.29 with brackets, plates, guide channels, stoppers,
11 MAT-00895 bottom locking plates and arrangements for inside & Sqm ₹ 4,025.00 7.50 ₹ 30,188.00
outside locking with push-pull operations including
cost of hood cover and springs complete, painted with
one coat of approved steel primer, locks, ball bearings,
all accessories etc complete for finished item of work
as per special spn: 1108 (1 Nos Of Size 2.50 M X 3.00
M)

Windows: Double shutter 3'-0" x 4 '-0" (914.4 mm

BMT - P.02 x1219.2mm) outer frame section size of 46 x 52 mm
12 MAT-01410 shutter frame section size of 46 x 46 mm) (3 Nos of Sqm ₹ 6,200.00 3.24 ₹ 20,088.00
Size 0.90 M x 1.20 M)

BMT-P.13 Ventilators:Fixedlouvers 2'-0"x2'-0"(609.6x609.6mm)

13 Sqm ₹ 4,650.00 1.10 ₹ 5,115.00
MAT-01421 (Boxsection) outer frame section sizeof 33x 56mm

BMS- W.40 Painting for steel structure with 2coats of grade-1

14 enamel paint(BMS -W.40 page no:144) of Building SSR Sqm ₹ 125.00 24.20 ₹ 3,025.00
MAT-01610 in Sqm (Rolling Shutters & Windows)

Providing 12 mm thick plastering in cement mortar

1:4 proportion by volume including cost of all
15 IRR-CCDW-4-8 materials, machinery, labour, scaffolding, cleaning Sqm ₹ 232.00 129.93 ₹ 30,144.00
joints, smooth finishing, curing etc., complete with
initial lead upto 50 m and all lifts. (Internal)

Providing 20 mm thick plastering in cement mortar

1:3 proportion by volume including cost of all
16 IRR-CCDW-4-9 materials, machinery, labour, scaffolding, cleaning Sqm ₹ 333.80 203.42 ₹ 67,902.00
joints, smooth finishing, curing etc., complete with
initial lead upto 50 m and all lifts. (External)

Painting to new walls with 2 coats of Acrylic Interior

Emulsion Paint having VOC (Volatile Organic
Compound) content less than 50 grams/ liter) of
approved brand and shade over a base coat of
appropriate primer of approved brand, making 3
coats in all to give an even shade after thoroughly
17 BLD - CSTN 10-1 brushing the surface to remove all dirt and remains of Sqm ₹ 153.00 129.93 ₹ 19,879.00
loose powdered materials, including cost and
conveyance of all materials to work site and all
operational, incidental, labour charges etc. complete
for finished item of work as per SS 911 for for Internal
Walls

Painting to new walls with 2 coats of water proof

cement paint of approved brand and shade over base
coat of approved cement primer grade-I making 3
coats in all to given an even shade after thoroughtly
brushing the surface to remove all dirt and remains of
18 BLD - CSTN 10-5 loose powdered materials, including cost and Sqm ₹ 214.40 203.42 ₹ 43,613.00
conveyance of all materials to work site and all
operational, incidental, labour charges etc. complete
for finished item of work as per SS 912 for external
walls for External Colouring-Water proof cement
paint - 3 coats (BLD-CSTN 10-5)
 PUMP HOUSE ABSTRACT ESTIMATE

S. No Specification Item Description Unit Rate Qty Amount

Whitening to Ceiling in three coats with Surya cem or

equavalent quality to give an even shade after
thoroughly brushing the surface to remove all loose
powdered materials including cost and conveyance of
19 BLD - CSTN 11-6 all materials and water to site, sales & other taxes, all Sqm ₹ 58.60 50.20 ₹ 2,942.00
operational, incidental and labour charges such as
cleaning the surface, painting, curing etc., complete for
finished item of work for Slabs (APSS No.901 & 908)
in All Floors Slabs

Providing impervious coat over RCC Roof Slab to

required slopes with CM (1:3) proportion 20mm thick
(average) mixed with water proofing compound
manufactured by reputed manufacturers as approved
by Engineer-in-Charge at 1Kg/bag of Cement laid over
roof slab when it is green, finished smooth with a
floating coat of neat cement and thread lining at
regular intervals of 45cmX45cm including cost and
20 BDL - CSTN 10-25 conveyance of all materials like cement, sand, water Sqm ₹ 490.20 63.60 ₹ 31,177.00
proofing compound, water etc., to site, sales & other
taxes on all materials, all operational, incidental and
labour charges such as mixing mortar, laying,
rounding off at junctions of wall and slab, rendering
smooth with thread lining, curing, lift charges etc.,
complete for finished item of work (APSS No. 901 &
903).

Total ₹ 5,241,425.00
 Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli tank
from TGP main canal at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu cheruvu) from
TGP main canal at Km 120.925 in Mydukur Mandal, YSR Kadapa District including O&M

THIPPIREDDYPALLE LIS PRESSURE MAIN

S.No Specification Item Description Unit Rate Qty Amount

Excavation in all kinds of soil

including boulders upto 0.3 m
diameter for canal, seating of
embankment, filter drains / catch
water drains etc., including dressing
IRR-CAW-1-1 bed and sides to required level and
Modified for Pipe
1 Earth work profile, cost of all materials, Cum ₹ 110.30 139.00 ₹ 15,332.00
machinery, labour, placing the
excavation excavated soil neatly in dump area or
for the formation of service road /
embankment as directed etc.,
complete with initial lead upto 1 km
and all lifts.

Excavation in ordinary rock (including

HDR) without blasting including
boulders above 0.30 m upto 0.6 m dia.
For canals, seating of embankment,
IRR-CAW-1-3 filter drain / catch water drains etc.,
Modified for Pipe including dressing of bed and sides to
2 Earth work required level and profile, cost of all Cum ₹ 130.70 348.00 ₹ 45,484.00
excavation materials, machinery, labour, placing
the excavated soft rock neatly in dump
area or for formation of service road
as directed etc., complete with lead
upto 1 km and all lifts.

Excavation in hard rock (including

F&F rock) requiring blasting including
boulders above 0.6 m upto 1.2 m dia.
for canals, seating of embankment,
IRR-CAW-1-5 filter drain / catch water drains etc.,
Modified for Pipe including dressing bed and sides to
3 Earth work required level and profile, cost of all Cum ₹ 204.80 838.00 ₹ 171,622.00
excavation materials, machinery, labour, placing
the excavated rock in dump area or
for formation of service road as
directed etc., complete with lead upto
1 km and all lifts.

Providing and laying sand blanket

below embankment including cost of
all materials, machinery, labour,
4 IRR-CAW-5-3A spreading to specified thickness etc., Cum ₹ 1,255.40 89.60 ₹ 112,484.00
complete with initial lead upto 50 m
and all lifts.
 THIPPIREDDYPALLE LIS PRESSURE MAIN

S.No Specification Item Description Unit Rate Qty Amount

Cenrtifugally Cast( Spun) Ductile Iron

Pressure Pipes for Water, Gas and
Sewerage with Socket Spigot Ends
confirming to IS: 8329/2000 in
Standard Working lengths of
4.0m,5.0m,5.50m & 6.0m for
classification K9 suitable for Push-On
5 MAT-07784 Rmt ₹ 8,760.20 320.00 ₹ 2,803,264.00
-Joint ( Rubber Gasket D Jointing) with
cement mortor lining inside the pipes
with out side zinc coating. Rates are
ex-factory, including transportation
etc complete for finished item of work.
(For 400mm Dia) including Lowering
& Laying.

Manufacture as per BIS: 12820/89

with S.B.R. Quality Rubber confirming
to BIS: 5382/85, supply and delivery
of Rubber Gaskets suitable for C.I/ D.I
S/S pipes anywhere in A.P. F.O.R.
6 MAT-07973 Destination departmental stores Each ₹ 647.00 58.00 ₹ 37,526.00
including cost of material, loading,
incidental handling with companies
standard packing, transportation,
unloading & stacking including
Jointing of Pipe (For 400mm)

Providing impervious hearting

embankment with soil collected in
embankment area in heaps as part of
disposal of excavated soil from canal
including cost of all
materials,machinery, labour, all
operations such as sortingout,
spreading in layer of 25 cm before
7 IRR-CAW-4-2 compaction, breaking Cum ₹ 80.30 1195.00 ₹ 95,959.00
clods,sectioning, watering and
compacting each layer to density
control of not less than 95 percent or
as stipulated by Sheep foot roller /
Vibratory roller/ 8 to 10 tonne power
roller etc., complete with lead upto 1
km for water.

Total ₹ 3,281,671.00

A Cost of Eathwork excavation, Sand filling & Refilling of trench ₹ 440,881.00

B Cost of Pressure Main & Valves ₹ 2,868,190.00
 Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli tank
from TGP main canal at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu cheruvu) from
TGP main canal at Km 120.925 in Mydukur Mandal, YSR Kadapa District including O&M

MUDIREDDYPALE LIS PRESSURE MAIN

S.No Specification Item Description Unit Rate Qty Amount

Excavation in all kinds of soil

including boulders upto 0.3 m
diameter for canal, seating of
embankment, filter drains / catch
water drains etc., including dressing
IRR-CAW-1-1 bed and sides to required level and
Modified for Pipe
1 Earth work profile, cost of all materials, Cum ₹ 110.30 8272.00 ₹ 912,402.00
machinery, labour, placing the
excavation excavated soil neatly in dump area or
for the formation of service road /
embankment as directed etc.,
complete with initial lead upto 1 km
and all lifts.

Excavation in ordinary rock (including

HDR) without blasting including
boulders above 0.30 m upto 0.6 m dia.
For canals, seating of embankment,
IRR-CAW-1-3 filter drain / catch water drains etc.,
Modified for Pipe including dressing of bed and sides to
2 Earth work required level and profile, cost of all Cum ₹ 130.70 3275.00 ₹ 428,042.00
excavation materials, machinery, labour, placing
the excavated soft rock neatly in dump
area or for formation of service road
as directed etc., complete with lead
upto 1 km and all lifts.

Excavation in hard rock (including

F&F rock) requiring blasting including
boulders above 0.6 m upto 1.2 m dia.
for canals, seating of embankment,
IRR-CAW-1-5 filter drain / catch water drains etc.,
Modified for Pipe including dressing bed and sides to
3 Earth work required level and profile, cost of all Cum ₹ 204.80 2358.00 ₹ 482,918.00
excavation materials, machinery, labour, placing
the excavated rock in dump area or
for formation of service road as
directed etc., complete with lead upto
1 km and all lifts.

Providing and laying sand blanket

below embankment including cost of
all materials, machinery, labour,
4 IRR-CAW-5-3A spreading to specified thickness etc., Cum ₹ 1,255.40 943.00 ₹ 1,183,842.00
complete with initial lead upto 50 m
and all lifts.
 MUDIREDDYPALE LIS PRESSURE MAIN

S.No Specification Item Description Unit Rate Qty Amount

Cenrtifugally Cast( Spun) Ductile Iron

Pressure Pipes for Water, Gas and
Sewerage with Socket Spigot Ends
confirming to IS: 8329/2000 in
Standard Working lengths of
4.0m,5.0m,5.50m & 6.0m for
classification K9 suitable for Push-On
5 MAT-07784 Rmt ₹ 8,760.20 3515.00 ₹ 30,792,103.00
-Joint ( Rubber Gasket D Jointing) with
cement mortor lining inside the pipes
with out side zinc coating. Rates are
ex-factory, including transportation
etc complete for finished item of work.
(For 400mm Dia) including Lowering
& Laying.

Manufacture as per BIS: 12820/89

with S.B.R. Quality Rubber confirming
to BIS: 5382/85, supply and delivery
of Rubber Gaskets suitable for C.I/ D.I
S/S pipes anywhere in A.P. F.O.R.
6 MAT-07973 Destination departmental stores Each ₹ 647.00 639.00 ₹ 413,433.00
including cost of material, loading,
incidental handling with companies
standard packing, transportation,
unloading & stacking including
Jointing of Pipe (For 400mm)

Providing impervious hearting

embankment with soil collected in
embankment area in heaps as part of
disposal of excavated soil from canal
including cost of all
materials,machinery, labour, all
operations such as sortingout,
7 IRR-CAW-4-2 spreading in layer of 25 cm before Cum ₹ 80.30 12520.00 ₹ 1,005,356.00
compaction, breaking
clods,sectioning, watering and
compacting each layer to density
control of not less than 95 percent or
as stipulated by Sheep foot roller /
Vibratory roller/ 8 to 10 tonne power
roller etc., complete with lead upto 1
km for water.

Total ₹ 35,218,097.00

A Cost of Eathwork excavation, Sand filling & Refilling of trench ₹ 4,012,561.00

B Cost of Pressure Main & Valves ₹ 31,205,536.00
Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli tank from TGP main
canal at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu cheruvu) from TGP main canal at Km
120.925 in Mydukur Mandal, YSR Kadapa District including O&M

THIPPIREDDYPALLE LIS THURST BLOCKS

S.No Specification Item Description Unit Rate Qty Amount

Excavation for Structures- Mechanical

Means ( Data adopted from MORTH)
Earth work in excavation in all kinds of
soils of foundation of structures as per
drawing and technical specification,
1 IRR-CCDW-1-2 including setting out, construction Cum ₹ 119.90 0.00 ₹ 0.00 ###
ofshoring and bracing, removal of stumps
and other deleterious matter, dressing of
sides and bottom and backfilling with
approved material. ( depth upto 3 meters)

( Data adopted from MORTH) (manual

means of excavation and conveyance)
Excavation in ordnary rock (including
HDR) without blasting for foundations of
canal cross drainage and other appurtenant
2 IRR-CCDW-1-4 structures and placing the excavated stuff Cum ₹ 152.90 9.14 ₹ 1,397.51 ###
neatly in specified dump area or disposing
off the same as directed etc., complete with
initial lead upto 50 m and initial lift upto 3
m.

Excavation in hard rock (including F&F

rock) requiring blasting including boulders
above 0.6 m upto 1.2 m dia. for canals,
seating of embankment, filter drain / catch
water drains etc., including dressing bed
3 IRR-CCDW-1-5 and sides to required level and profile, cost Cum ₹ 522.60 3.15 ₹ 1,646.19 ###
of all materials, machinery, labour, placing
the excavated rock in dump area or for
formation of service road as directed etc.,
complete with lead upto 1 km and all lifts.

Providing and laying insitu vibrated M-15

( 28 days cube compressive strength not
less than 15 N /sq mm ) grade cement
concrete using 40 mm down size approved,
clean, hard, graded aggregates for
foundation filling including cost of all
materials, machinery, labour, formwork,
3 IRR-CCDW-2-3 cleaning, batching, mixing, placing in Cum ₹ 5,984.00 6.00 ₹ 35,904.00 ###
position, levelling, vibrating, finishing,
curing etc., complete with initial lead upto
50 m and all lifts. (Cement content: 260
kg / cum with use of super plasticiser(0.4%
by wt. of cement),CA : 0.90cum, Blending
Ratio of CA--
50:30:20, FA : 0.40 cum) For Foundations
 THIPPIREDDYPALLE LIS THURST BLOCKS

S.No Specification Item Description Unit Rate Qty Amount

Providing and laying insitu vibrated M-20

( 28 days cube compressive strength not
less than 20 N / sq mm ) grade cement
concrete using 40 mm down size approved,
clean, hard, graded aggregates for sub-
structure / super- structure works
including cost of all materials, machinery,
labour, formwork, scaffolding, cleaning,
4 IRR-CCDW-2-8 batching, mixing, placing in position, Cum ₹ 6,909.80 0.60 ₹ 4,145.88 ###
levelling, vibrating, finishing, curing etc.,
complete with initial lead upto 50 m and all
lifts.
(Cement content: 320 kg / cum with use of
super plasticiser(0.4% by wt. of cement),
CA : 0.90cum, Blending Ratio of CA--
50:30:20, FA : 0.40 cum)

Providing impervious hearting

embankment with soil collected in
embankment area in heaps as part of
disposal of excavated soil from canal
including cost of all materials,machinery,
labour, all operations such as sortingout,
spreading in layer of 25 cm before
5 IRR-CAW-4-2 compaction, breaking clods,sectioning, Cum ₹ 80.30 1.20 ₹ 96.36 ###
watering and compacting each layer to
density control of not less than 95 percent
or as stipulated by Sheep foot roller /
Vibratory roller/ 8 to 10 tonne power
roller etc., complete with lead upto 1 km
for water.

Providing, fabricating and placing in

position reinforcement steel bars for RCC
works including cleaning, straightening,
cutting, bending, hooking, lapping, welding
8 IRR-CCDW-2-1 wherever required,tying with 1.25 mm dia Kg ₹ 87.20 0.00 ₹ 0.00 ###
soft annealed steel wire, including cost of
all materials, machinery, labour etc.,
complete with initial lead upto 50 and all
lifts.

Total ₹ 43,190.00
Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli tank from TGP main
canal at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu cheruvu) from TGP main canal at Km
120.925 in Mydukur Mandal, YSR Kadapa District including O&M

MUDIRDDYPALE LIS THURST BLOCKS CM &CD WORKS

S.No Specification Item Description Unit Rate Qty Amount

Excavation for Structures- Mechanical Means

( Data adopted from MORTH)
Earth work in excavation in all kinds of soils
of foundation of structures as per drawing
and technical specification, including setting
1 IRR-CCDW-1-2 out, construction ofshoring and bracing, Cum ₹ 119.90 1249.00 ₹ 149,755.10###
removal of stumps and other deleterious
matter, dressing of sides and bottom and
backfilling with approved material. ( depth
upto 3 meters)

( Data adopted from MORTH) (manual means

of excavation and conveyance)
Excavation in ordnary rock (including HDR)
without blasting for foundations of canal
2 IRR-CCDW-1-4 cross drainage and other appurtenant Cum ₹ 152.90 26.00 ₹ 3,975.40 ###
structures and placing the excavated stuff
neatly in specified dump area or disposing off
the same as directed etc., complete with
initial lead upto 50 m and initial lift upto 3 m.

Excavation in hard rock (including F&F rock)

requiring blasting including boulders above
0.6 m upto 1.2 m dia. for canals, seating of
embankment, filter drain / catch water
drains etc., including dressing bed and sides
3 IRR-CCDW-1-4 to required level and profile, cost of all Cum ₹ 522.60 19.00 ₹ 9,929.40 ###
materials, machinery, labour, placing the
excavated rock in dump area or for formation
of service road as directed etc., complete
with lead upto 1 km and all lifts.

Providing and laying insitu vibrated M-15

( 28 days cube compressive strength not less
than 15 N /sq mm ) grade cement concrete
using 40 mm down size approved, clean,
hard, graded aggregates for foundation filling
including cost of all materials, machinery,
labour, formwork, cleaning, batching, mixing,
3 IRR-CCDW-2-3 placing in position, levelling, vibrating, Cum ₹ 5,984.00 35.10 ₹ 210,038.40###
finishing, curing etc., complete with initial
lead upto 50 m and all lifts. (Cement content:
260 kg / cum with use of super
plasticiser(0.4% by wt. of cement),CA :
0.90cum, Blending Ratio of CA--
50:30:20, FA : 0.40 cum) For Foundations
 MUDIRDDYPALE LIS THURST BLOCKS CM &CD WORKS

S.No Specification Item Description Unit Rate Qty Amount

Providing and laying insitu vibrated M-20

( 28 days cube compressive strength not less
than 20 N / sq mm ) grade cement concrete
using 40 mm down size approved, clean,
hard, graded aggregates for sub-structure /
super- structure works including cost of all
materials, machinery, labour, formwork,
4 IRR-CCDW-2-8 scaffolding, cleaning, batching, mixing, Cum ₹ 6,909.80 113.70 ₹ 785,644.26###
placing in position, levelling, vibrating,
finishing, curing etc., complete with initial
lead upto 50 m and all lifts.
(Cement content: 320 kg / cum with use of
super plasticiser(0.4% by wt. of cement), CA :
0.90cum, Blending Ratio of CA--50:30:20, FA :
0.40 cum)

Providing impervious hearting embankment

with soil collected in embankment area in
heaps as part of disposal of excavated soil
from canal including cost of all
materials,machinery, labour, all operations
such as sortingout, spreading in layer of 25
5 IRR-CAW-4-2 cm before compaction, breaking Cum ₹ 80.30 680.70 ₹ 54,660.21 ###
clods,sectioning, watering and compacting
each layer to density control of not less than
95 percent or as stipulated by Sheep foot
roller / Vibratory roller/ 8 to 10 tonne power
roller etc., complete with lead upto 1 km for
water.

Providing and filling murum / gravely soil

for foundation or above pipes including
breaking clods, spreading in layers of 10 to
6 IRR-CCDW-7-3 15 cm, watering, compaction by power roller Cum ₹ 572.10 100.70 ₹ 57,610.47 ###
to achieve density control of not less than 98
percent etc., complete with lead upto 50 m
and all lifts.

Providing and Constructing 30 cm thick dry

rubble stone pitching including cost of all
7 IRR-CAW-8-4 materials,labour, hand packing,finishing Sq.m ₹ 459.20 137.50 ₹ 63,140.00 ###
etc.,complete
( rubble stones : 0.33 cum/sqm)

Providing, fabricating and placing in position

reinforcement steel bars for RCC works
including cleaning, straightening, cutting,
bending, hooking, lapping, welding wherever
8 IRR-CCDW-2-1 required,tying with 1.25 mm dia soft Kg ₹ 87.20 5645.50 ₹ 492,287.60###
annealed steel wire, including cost of all
materials, machinery, labour etc., complete
with initial lead upto 50 and all lifts.

Total ₹ 1,827,041.00
Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli
tank from TGP main canal at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu
cheruvu) from TGP main canal at Km 120.925 in Mydukur Mandal, YSR Kadapa District including O&M

THIPPIREDDYPALLI LIS DELIVERY CISTERN

Specificati
S.No on Item Description Unit Rate Qty Amount

Excavation for Structures- Mechanical Means

( Data adopted from MORTH)
Earth work in excavation in all kinds of soils
of foundation of structures as per drawing
IRR- and technical specification, including setting
1 CCDW-1-2 out, construction ofshoring and bracing, Cum ₹ 119.90 0.00 ₹ 0.00
removal of stumps and other deleterious
matter, dressing of sides and bottom and
backfilling with approved material. ( depth
upto 3 meters)

Excavation in ordnary rock (including HDR)

IRR- without blasting for foundations of canal
2 CCDW-1-4 cross drainage and other appurtenant Cum ₹ 152.90 89.50 ₹ 13,685.00
structures and placing the excavated stuff
neatly in specified dump area or disposing off
the same as directed etc., complete with initial
lead upto 50 m and initial lift upto 3 m.

Excavation in hard rock requiring blasting

including boulders above 0.6 m upto 1.2 m
dia. For foundations of canal cross drainage
IRR- and other appurtenant structures and placing
3 CCDW-1-5 the excavated stuff neatly in specified dump Cum ₹ 522.60 405.30 ₹ 211,810.00
area or disposing off the same as directed etc.,
complete with initial lead upto 50 m and
initial lift upto 3 m.

Providing and laying insitu vibrated M-15 ( 28

days cube compressive strength not less than
15 N /sq mm ) grade cement concrete using
40 mm down size approved, clean, hard,
IRR- graded aggregates for apron portion and cut
4 Cum ₹ 5,984.00 16.20 ₹ 96,941.00
CCDW-2-3 off including cost of all materials, machinery,
labour, formwork, cleaning, batching, mixing,
placing in position, levelling, vibrating,
finishing, curing etc., complete with initial
lead upto 1 km and all lifts.
 THIPPIREDDYPALLI LIS DELIVERY CISTERN

Specificati
S.No on Item Description Unit Rate Qty Amount

Providing and laying insitu vibrated M-20 ( 28

days cube compressive strength not less than
20 N / sq mm ) grade cement concrete using
40 mm down size approved, clean, hard,
graded aggregates for sub-structure / super-
structure works including cost of all
IRR- materials, machinery, labour, formwork,
5 CCDW-2-8 scaffolding, cleaning, batching, mixing, placing Cum ₹ 6,909.80 71.60 ₹ 494,742.00
in position, levelling, vibrating, finishing,
curing etc., complete with initial lead upto 50
m and all lifts.(Cement content: 320 kg / cum
with use of super plasticiser(0.4% by wt. of
cement), CA : 0.90cum, Blending Ratio of CA--
50:30:20, FA : 0.40 cum)

Providing and laying insitu M- 20 ( 28 days

cube compressive strength not less than 20
N /sqmm ) grade cement concrete using 20
mm down size approved, clean, hard, graded
aggregates for wearing coat including cost of
all materials, machinery, labour,
formwork,cleaning, batching, mixing, placing
in position in alternate panels, levelling,
compacting,finishing, curing, packing joints
with asphalt mortar etc., complete with initial
IRR-
6 CCDW-2- lead upto 50 m and all liftsProviding and Cum ₹ 5,918.30 9.20 ₹ 54,448.00
laying insitu M- 20 ( 28 days cube
26 compressive strength not less than 20 N
/sqmm ) grade cement concrete using 20 mm
down size approved, clean, hard, graded
aggregates for wearing coat including cost of
all materials, machinery, labour,
formwork,cleaning, batching, mixing, placing
in position in alternate panels, levelling,
compacting,finishing, curing, packing joints
with asphalt mortar etc., complete with initial
lead upto 50 m and all lifts

Providing, fabricating and placing in position

reinforcement steel bars for RCC works
including cleaning, straightening, cutting,
IRR- bending, hooking, lapping, welding wherever
7 CCDW-2-1 required,tying with 1.25 mm dia soft annealed Kg ₹ 87.20 683.20 ₹ 59,575.00
steel wire, including cost of all materials,
machinery, labour etc., complete with initial
lead upto 50 and all lifts.

Providing and Constructing 30 cm thick dry

rubble stone pitching including cost of all
IRR-CAW-
8 8-4 materials,labour, hand packing,finishing Sqm ₹ 459.20 27.20 ₹ 12,490.00
etc.,complete ( rubble stones : 0.33 cum/sqm)

Total ₹ 943,691.00
Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli
tank from TGP main canal at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu
cheruvu) from TGP main canal at Km 120.925 in Mydukur Mandal, YSR Kadapa District including O&M

MUDIREDDYPALLI LIS DELIVERY CISTERN

Specificati
S.No on Item Description Unit Rate Qty Amount

Excavation for Structures- Mechanical Means

( Data adopted from MORTH)
Earth work in excavation in all kinds of soils
of foundation of structures as per drawing
IRR- and technical specification, including setting
1 CCDW-1-2 out, construction ofshoring and bracing, Cum ₹ 119.90 35.80 ₹ 4,292.00
removal of stumps and other deleterious
matter, dressing of sides and bottom and
backfilling with approved material. ( depth
upto 3 meters)

Providing and laying insitu vibrated M-15 ( 28

days cube compressive strength not less than
15 N /sq mm ) grade cement concrete using
40 mm down size approved, clean, hard,
IRR- graded aggregates for apron portion and cut
2 Cum ₹ 5,984.00 8.00 ₹ 47,872.00
CCDW-2-3 off including cost of all materials, machinery,
labour, formwork, cleaning, batching, mixing,
placing in position, levelling, vibrating,
finishing, curing etc., complete with initial
lead upto 1 km and all lifts.

Providing and laying insitu vibrated M-20 ( 28

days cube compressive strength not less than
20 N / sq mm ) grade cement concrete using
40 mm down size approved, clean, hard,
graded aggregates for sub-structure / super-
structure works including cost of all
IRR- materials, machinery, labour, formwork,
3 CCDW-2-8 scaffolding, cleaning, batching, mixing, placing Cum ₹ 6,909.80 49.90 ₹ 344,799.00
in position, levelling, vibrating, finishing,
curing etc., complete with initial lead upto 50
m and all lifts.(Cement content: 320 kg / cum
with use of super plasticiser(0.4% by wt. of
cement), CA : 0.90cum, Blending Ratio of CA--
50:30:20, FA : 0.40 cum)
 MUDIREDDYPALLI LIS DELIVERY CISTERN

Specificati
S.No on Item Description Unit Rate Qty Amount

Providing and laying insitu M- 20 ( 28 days

cube compressive strength not less than 20
N /sqmm ) grade cement concrete using 20
mm down size approved, clean, hard, graded
aggregates for wearing coat including cost of
all materials, machinery, labour,
formwork,cleaning, batching, mixing, placing
in position in alternate panels, levelling,
compacting,finishing, curing, packing joints
IRR- with asphalt mortar etc., complete with initial
lead upto 50 m and all liftsProviding and
4 CCDW-2- laying insitu M- 20 ( 28 days cube Cum ₹ 5,918.30 4.30 ₹ 25,449.00
26
compressive strength not less than 20 N
/sqmm ) grade cement concrete using 20 mm
down size approved, clean, hard, graded
aggregates for wearing coat including cost of
all materials, machinery, labour,
formwork,cleaning, batching, mixing, placing
in position in alternate panels, levelling,
compacting,finishing, curing, packing joints
with asphalt mortar etc., complete with initial
lead upto 50 m and all lifts

Providing, fabricating and placing in position

reinforcement steel bars for RCC works
including cleaning, straightening, cutting,
IRR- bending, hooking, lapping, welding wherever
5 CCDW-2-1 required,tying with 1.25 mm dia soft annealed Kg ₹ 87.20 1294.60 ₹ 112,889.00
steel wire, including cost of all materials,
machinery, labour etc., complete with initial
lead upto 50 and all lifts.

Providing and Constructing 30 cm thick dry

IRR-CAW- rubble stone pitching including cost of all
6 materials,labour, hand packing,finishing Kg ₹ 459.20 30.00 ₹ 13,776.00
8-4 etc.,complete ( rubble stones : 0.33 cum/sqm)

Total ₹ 549,077.00
Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli
tank from TGP main canal at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu
cheruvu) from TGP main canal at Km 120.925 in Mydukur Mandal, YSR Kadapa District including O&M

THIPPIREDDY PALLE LIS PUMPS , MOTORS & HM PARTS

S.No Specification Item Description Unit Rate Qty in (MW) Amount

Design Supply Errection and

Commissioning of VT pumps/HSC
pumps and Motors of required
discharge , required MW
Pumps & capacityrespectively including ,HT and
1 MW ₹ 24,000,000.00 0.0523 ₹ 1,255,200.00
###
Motors LTpanels cables, Battery charger,
Battery Banks, LT transformer, soft
starters, fire fighting works
and other necessary Equipment,
required for completion of work.

Difference of Motor Input to Pump

Pumps & Input ( 10% on pump input) (Rate
2 adopted as MW ₹ 300,000.00 0.00523 ₹ 1,569.00###
Motors per approved Purushothapatnam L.I
Scheme)

Total ₹ 1,256,769.00
Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli
tank from TGP main canal at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu
cheruvu) from TGP main canal at Km 120.925 in Mydukur Mandal, YSR Kadapa District including O&M

MUDIREDDY PALLE LIS PUMPS AND MOTORS

S.No Specification Item Description Unit Rate Qty in (MW) Amount

Design Supply Errection and

Commissioning of VT pumps/HSC
pumps and Motors of required
discharge , required MW
Pumps & capacityrespectively including ,HT and
1 Motors LTpanels cables, Battery charger, MW ₹ 24,000,000.00 0.0746 ₹ 1,790,400.00
###
Battery Banks, LT transformer, soft
starters, fire fighting works and other
necessary Equipment, required for
completion of work.

Difference of Motor Input to Pump

Input ( 10% on pump input) (Rate
2 Pumps & adopted as MW ₹ 300,000.00 0.00746 ₹ 2,238.00###
Motors per approved Purushothapatnam L.I
Scheme)

Total ₹ 1,792,638.00
 Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli tank from
TGP main canal at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu cheruvu) from TGP main
canal at Km 120.925 in Mydukur Mandal, YSR Kadapa District including O&M

THIPPIREDDY PALLE LIS VALVES

S.No Specification Item Description Unit Rate Qty Amount

Manufacture, Supply and Delivery of M.S.

Dismantling Joints with both side flange end
1 MAT-08241 suitable for installation in between flange end Each ₹ 81,259.00 8.00 ₹ 650,072.00
###
pipes. Thickness as per IS: 7322.
(For 400mm Dia) including transportation and
all taxes

EOPD Valves : Manufacture, Supply and delivery

of DI D/F Butterfly Valves, Body and disc of
Ductile Iron of grade GGG-40/SG-400/15 or GGG-
50/SG-500/7 or Equivalent as per IS1865,
IS:3896-2 Double eccentrically designed Disc.,
with renewable soft seal on the disc and Integral
Body seat face of nickel-chromium overlay
welding (Fusion Bonded) micro finished, 100 %
leak tight in both directions, Medium free
bearings and with minimum thickness of 250
2 MAT-08178 microns Fusion bonded food grade epoxy coating Each ₹ 130,150.00 1.00 ₹ 130,150.00
###
and 1200mm dia. and above food grade liquid
Epoxy coating of minimum 150 microns applied
on both body and disc inside and outside. Face to
face dimensions as per EN558-1/IS 13095 body
or IS: 13095 long body design standard as per EN
593/IS 5163 Flange drilling as per EN 1092-2/ IS
1538 the Valve should be suitable for buried
application. (400mm with P.N.1.6 MPA) including
transportation and all taxes

Supply and delivery of "Resilient Seated Soft

Sealing" Gate Valves (Sluice Valves) with Body
and Bonnet of Ductile Iron GGG-40/SG-400/15 or
GGG-50/SG-500/7 or Equivalent as per IS1865,
IS:3896-2 and Wedge fully Rubber Lined with
food grade quality grade W270 grade EPDM,
Replaceable Spindle Nut without gland packing
with 3-O ring protection system on the Shaft and
Seals of NBR. The Valves should be Vacuum tight
3 MAT-08071 and 100% leak proof with face to face dimensions Each ₹ 35,555.00 1.00 ₹ 35,555.00
###
as BS:5163 Type A/IS:14846. All the valves should
be with fusion bonded Electrostatic Powder
coating both inside and outside (Min 250
Microns)- RAL 5005 with Pocket Less Straight
through body Passage conforming to Design
standards of DIN-3202F4/BS:5163 Type A Flange
drilling as per IS - 1538 (For 200mm Dia with
PN 1.6 MPa) including transportation and all
taxes
 THIPPIREDDY PALLE LIS VALVES

S.No Specification Item Description Unit Rate Qty Amount

Supply delivery of Double Flanged Slant seat

Swing Check Valve (NRV) with body and Disc of
Ductile Iron GGG-40/SG-400/15 or GGG-50/SG-
500/7 or Equivalent as per IS1865, IS:3896-2 with
fully encapsulated in Vulcanized EPDM rubber &
Fusion bonded Electro Static epoxy powder
Vide Pg.No.103
4 of SoR 2022- coating inside and outside color Blue RAL 5005 Each ₹ 27,400.00 1.00 ₹ 27,400.00
###
with Min. Coating thickness of 250 microns. The
2023 EPDM rubber & Epoxy rubber & Epoxy powder
should conform to W 270 standards (Drinking
water application) and face to face dimensions as
per EN 558-1 / DIN 3202-F6 / IS 5312 & Flange
connections as per IS:1538 including all duties,
taxes and transportation (For 100MM Dia)

Cenrtifugally Cast( Spun) Ductile Iron Pressure

Pipes for Water, Gas and Sewerage with Socket
Spigot Ends confirming to IS: 8329/2000 in
Standard Working lengths of 4.0m,5.0m,5.50m &
6.0m for classification K9 suitable for Push-On -
5 MAT-07787 Joint ( Rubber Gasket D Jointing) with cement Rmt ₹ 16,239.00 11.00 ₹ 178,629.00
###
mortor lining inside the pipes with out side zinc
coating. Rates are ex-factory, including
transportation etc complete for finished item of
work. (For 600mm Dia) including Lowering &
Laying.-Suction Pipe

Cenrtifugally Cast( Spun) Ductile Iron Pressure

Pipes for Water, Gas and Sewerage with Socket
Spigot Ends confirming to IS: 8329/2000 in
Standard Working lengths of 4.0m,5.0m,5.50m &
6.0m for classification K9 suitable for Push-On -
6 MAT-07976 Joint ( Rubber Gasket D Jointing) with cement Each ₹ 1,140.80 1.00 ₹ 1,141.00###
mortor lining inside the pipes with out side zinc
coating. Rates are ex-factory, including
transportation etc complete for finished item of
work. (For 600mm Dia) including Lowering &
Laying.-Suction Pipe

Total ₹ 1,022,947.00
Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli tank from TGP
main canal at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu cheruvu) from TGP main canal at
Km 120.925 in Mydukur Mandal, YSR Kadapa District including O&M

MUDIREDDY PALLE LIS VALVES

S.No Specification Item Description Unit Rate Qty Amount

Manufacture, Supply and Delivery of M.S.

Dismantling Joints with both side flange end
suitable for installation in between flange end
1 MAT-08241 pipes. Thickness as per IS: 7322. Each ₹ 81,259.00 8.00 ₹ 650,072.00###
(For 400mm Dia) including transportation and
all taxes

EOPD Valves : Manufacture, Supply and delivery

of DI D/F Butterfly Valves, Body and disc of
Ductile Iron of grade GGG-40/SG-400/15 or GGG-
50/SG-500/7 or Equivalent as per IS1865,
IS:3896-2 Double eccentrically designed Disc.,
with renewable soft seal on the disc and Integral
Body seat face of nickel-chromium overlay
welding (Fusion Bonded) micro finished, 100 %
leak tight in both directions, Medium free
2 MAT-08178 bearings and with minimum thickness of 250 Each ₹ 130,150.00 1.00 ₹ 130,150.00###
microns Fusion bonded food grade epoxy coating
and 1200mm dia. and above food grade liquid
Epoxy coating of minimum 150 microns applied
on both body and disc inside and outside. Face to
face dimensions as per EN558-1/IS 13095 body
or IS: 13095 long body design standard as per EN
593/IS 5163 Flange drilling as per EN 1092-2/ IS
1538 the Valve should be suitable for buried
application. (400mm with P.N.1.6 MPA) including
transportation and all taxes

Supply and delivery of "Resilient Seated Soft

Sealing" Gate Valves (Sluice Valves) with Body
and Bonnet of Ductile Iron GGG-40/SG-400/15 or
GGG-50/SG-500/7 or Equivalent as per IS1865,
IS:3896-2 and Wedge fully Rubber Lined with
food grade quality grade W270 grade EPDM,
Replaceable Spindle Nut without gland packing
with 3-O ring protection system on the Shaft and
Seals of NBR. The Valves should be Vacuum tight
3 MAT-08071 and 100% leak proof with face to face dimensions Each ₹ 35,555.00 1.00 ₹ 35,555.00###
as BS:5163 Type A/IS:14846. All the valves should
be with fusion bonded Electrostatic Powder
coating both inside and outside (Min 250
Microns)- RAL 5005 with Pocket Less Straight
through body Passage conforming to Design
standards of DIN-3202F4/BS:5163 Type A Flange
drilling as per IS - 1538 (For 200mm Dia with
PN 1.6 MPa) including transportation and all
taxes
 MUDIREDDY PALLE LIS VALVES

S.No Specification Item Description Unit Rate Qty Amount

Supply delivery of Double Flanged Slant seat

Swing Check Valve (NRV) with body and Disc of
Ductile Iron GGG-40/SG-400/15 or GGG-50/SG-
500/7 or Equivalent as per IS1865, IS:3896-2 with
fully encapsulated in Vulcanized EPDM rubber &
Fusion bonded Electro Static epoxy powder
Vide Pg.No.103 coating inside and outside color Blue RAL 5005
4 of SoR 2022- Each ₹ 27,400.00 1.00 ₹ 27,400.00###
2023 with Min. Coating thickness of 250 microns. The
EPDM rubber & Epoxy rubber & Epoxy powder
should conform to W 270 standards (Drinking
water application) and face to face dimensions as
per EN 558-1 / DIN 3202-F6 / IS 5312 & Flange
connections as per IS:1538 including all duties,
taxes and transportation (For 100MM Dia)

Cenrtifugally Cast( Spun) Ductile Iron Pressure

Pipes for Water, Gas and Sewerage with Socket
Spigot Ends confirming to IS: 8329/2000 in
Standard Working lengths of 4.0m,5.0m,5.50m &
6.0m for classification K9 suitable for Push-On -
5 MAT-07784 Joint ( Rubber Gasket D Jointing) with cement Rmt ₹ 8,760.20 11.00 ₹ 96,362.00###
mortor lining inside the pipes with out side zinc
coating. Rates are ex-factory, including
transportation etc complete for finished item of
work. (For 400mm Dia) including Lowering &
Laying.-Suction Pipe of 400 mm dia

Cenrtifugally Cast( Spun) Ductile Iron Pressure

Pipes for Water, Gas and Sewerage with Socket
Spigot Ends confirming to IS: 8329/2000 in
Standard Working lengths of 4.0m,5.0m,5.50m &
6.0m for classification K9 suitable for Push-On -
6 MAT-07973 Joint ( Rubber Gasket D Jointing) with cement Each ₹ 647.00 1.00 ₹ 647.00 ###
mortor lining inside the pipes with out side zinc
coating. Rates are ex-factory, including
transportation etc complete for finished item of
work. (For 400mm Dia) including Lowering &
Laying.-Suction Pipe of 400 mm dia

Total ₹ 940,186.00
 Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed Mudhireddy Palli tank from
TGP main canal at Km 120.925 and to lift 23.210 mcft to feed Thippireddy Palli tank(Goderu cheruvu) from TGP main
canal at Km 120.925 in Mydukur Mandal, YSR Kadapa District including O&M

INSPECTION TRACK ALONG MUDIREDDYPALLE LIFT

S.No Specification Item Description Unit Rate Qty Amount

Excavation in all kinds of soil including boulders

upto 0.3 m diameter for canal, seating of
embankment, filter drains / catch water drains
IRR-CAW-1-1
Modified for etc., including dressing bed and sides to required
1 level and profile, cost of all materials, machinery, Each ₹ 110.30 1979.07 ₹ 218,291.00
###
Pipe Earth work labour, placing the excavated soil neatly in dump
excavation
area or for the formation of service road /
embankment as directed etc., complete with
initial lead upto 1 km and all lifts.

Providing casing embankment using

homogeneous soil from approved borrow area in
layers of 25 cm before compaction including cost
of all materials, machinery, labour,all operations
such as excavation, sortingout, transporting,
2 CAW_2-8 spreading in layer of specified thickness, breaking Each ₹ 233.40 3958.14 ₹ 923,830.00
###
clods, sectioning, compacting each layer without
watering to density control of not less than 95
percent or as stipulated by Sheep foot roller /
Vibratory roller/ 8 to 10 tonne power roller etc.,
complete with initial lead upto 1 km and all lifts.

Total ₹ 1,142,121.00
 Name of Work : Construction and Commissioning of Lift schemes to lift 12.50 mcft to feed
Mudhireddy Palli tank from TGP main canal at Km 120.925 and to lift 23.210 mcft to feed
Thippireddy Palli tank(Goderu cheruvu) from TGP main canal at Km 120.925 in Mydukur Mandal,
YSR Kadapa District including O&M

Operation & Maintenance Estimate for 7 Years including 2 Years Defect Liability Period including all spares etc.,

MUDIREDDY PALLE & THIPPIREDDYPALLE LIS

S.No Item Description Unit Amount % Year Amount

Repairs and Maintenance of the Pipe
1 A Line Main etc Job

Cost of Pressure mains, Valves, EOT

i Cranes etc., ₹ 34,073,726.00 0.250% ₹ 85,184.00

Repairs and Maintenance of the Pumps

2 B and Motors and their accessories etc., Job
including all specials and spares

Cost of Pumps & Motors and all other

i electrical installations Maintenance cost Job ₹ 5,077,886.00 0.500% ₹ 25,389.00
( 5 years) @ 0.5% / year of cost of
Pumps

Total ₹ 110,573.00

Abstract

A Pipe Line ₹ 85,184.00

B Electromechanical Works ₹ 25,389.00

(A+B)*5 Operation and Maintenance for 5 Years ₹ 552,865.00

including Spares
 SEIGNIORAGE STATEMENT
THIPPIREDDYPALLE & MUDIREDDYPALLE LIS
THEORITICAL REQUIRMENT OF MATERIALS
TOTAL
SL.No. DESCRIPTION OF ITEM QUANTITY IN UNIT METEAL IN SAND IN CUM EARTH IN CUM GRAVEL IN RSD IN
CUM CUM CUM
CUM
1 2 3 4 5 6 7 8
1 M15 For Foundation Filling using 40 MSA 172.20 Cum 154.98 68.88
2 M 15 For Lining of Canal bed & sides Using 20 MSA 78.82 Cum 63.06 35.47
3 M 25 Columns & Beams using 20 MSA 166.00 Cum 132.80 74.70
4 M 20 For Deckslabs using 20 MSA 35.00 Cum 28.00 15.75
5 M20 for Sub/Super structure using 40 MSA 261.30 Cum 235.17 104.52
6 M20 for well steining using 40 MSA 90.10 Cum 81.09 36.04
7 M20 for retaining wall using 40 MSA 210.67 Cum 189.60 84.27
8 M20 for wearing coat using 20 MSA 13.50 Cum 10.80 6.08
9 Laying and Jointing 900mm Pipes 6.00 Joints 0.27
10 Sand For Filling 1145.11 Cum 1145.11
11 Embankment-Reuse soil 14932.30 Cum 14932.30
12 Embankment-Barrow Earth 4183.14 Cum 4183.14
13 Gravel / Murrum 100.70 Cum 120.84
14 RSD 30.0 cm Thick 194.70 Sqm 64.25
15 12 mmPlastering internal 129.93 Sqm 1.72
16 20 mm plastering exeternal 324.98 Sqm 7.15
17 Impervious coat to roof slab 63.60 Sqm
18 RR Masonry 20.20 Cum 22.22
19 40 mm HBG Metalspreading 20.20 Cum 20.20
TOTAL QUANTITY : 895.50 1579.95 19115.44 120.84 106.66
RATE PER UNIT : 90.00 100.00 45.00 45.00 90.00
TOTAL AMOUNT : 80595.10 157994.80 860194.80 5437.80 9599.60
TOTAL REQUIREMENT AMOUNT FOR SEIGNIORAGE CHARGES = 1113823.00

3
*Seigniorage charges are considered as per G.O.Ms.No:11, Dated:11.02.2020

3
Name of Work : Lift Irrigation Scheme to Lift 292 Mcft of water from SPVBR left canal @ KM.20.500, KM.24.900 and
KM.32.000 to fill the tanks of Itugulapdu, Savisettipalli, Kondrajpalli, Varikuntla and Ganganapalli near their
respective villages in S.A. Kasinayana Mandal of Kadapa District
General Abstract
THIPPIREDDY PALLE MUDIREDDY PALLE TOTAL
LIS LIS

S.No Description Amount Amount Amount

PART - A

I Civil Works

1 Intake Structure & Intake Pipeline - - ₹ 2,890,766.00

2 Pump House - - ₹ 5,241,425.00

3 Lift To Thippireddypalle Tank- CM & ₹ 43,190.00 ₹ 1,827,041.00 ₹ 1,870,231.00

CD Works and Thrust Blocks
Lift To Mudireddypalle Tank- CM &
CD Works and Thrust Blocks

Lift To Thippireddypalle Tank-

4 Delivery Cisterns ₹ 943,691.00 ₹ 549,077.00 ₹ 1,492,768.00

Lift To Mudireddypalle Tank-Delivery

Cisterns

Lift To Thippireddypalle Tank-

5 Pressure Mains (EW, Sand Blanket) ₹ 440,881.00 ₹ 4,012,561.00 ₹ 4,453,442.00

Lift To Mudireddypalle Tank-Pressure

Mains (EW, Sand Blanket)

Construction of Transformer Yard

6 Civil Work & Fencing around Pum - - ₹ 1,014,807.00
House

Lift To Mudireddypalle Tank-

7 ₹ 1,142,121.00
Formation of Inspection Path

II Electrical & Mechanical Works

1 Lift To Thippireddypalle Tank- ₹ 2,868,190.00 ₹ 31,205,536.00 ₹ 34,073,726.00

Pressure Mains (Pipe Line, Valves)

Lift To Mudireddypalle Tank-Pressure

Mains (Pipe Line, Valves)

Pumps & Motors (MW, Valves, Trash

2 Rack, Sluice Shutter, including LT&HT ₹ 5,077,886.00
panels, Panel Boards, Control Panels,
Fire protection system)

DP Structure with 1 No 200 KVA

3 ₹ 0.00
Transformer
Internal Electrification in Pump House
4 and External Street Lighting ₹ 201,600.00

III Operation and Maintenance ₹ 552,865.00

ECV (PART - A) ₹ 58,011,637.00

PART - B

IV Seigniorage Charges as per ₹ 1,113,823.00

Statement
V NAC @ 0.1% on (ECV+IV) ₹ 59,125.46
 General Abstract
THIPPIREDDY PALLE MUDIREDDY PALLE
LIS LIS TOTAL

S.No Description Amount Amount Amount

VI GST @ 12% on (ECV+IV+V) ₹ 7,102,150.26

Sub-Total (Part B) ₹ 8,275,098.72

Sub-Total (PART A + Part B) ₹ 66,286,735.72

PART - C

Design, Supply, errection and

commissioning of Surge Protection 143409.5 1560276.8 1703686.3
system @ 5% on cost of pressure
main

Provision towards Manifold, M.S

Specials, Tail end pieces, Valves for
Manifold, , Flanges, Bends, Fittings of
specials, slab supporting girders,
VII Pump supporting girders with all ₹ 289,077.00 ₹ 0.00 ₹ 289,077.00
necessary accessories etc., which is
inclusive of fitting at the suitable
locations.

VIII Provision towards Land Acquisition ₹ 7,000,000.00

Provision towards Price Adjustment

IX as per G.O.Ms.No.62 dt.30.11.2021 ₹ 1,657,168

Amount payable to AP Trans Co for

Dedicated Power Line Charges,
X Service line charges, development ₹ 1,000,000.00 ₹ 1,000,000.00 ₹ 3,343,000.00
charges, security deposit and service
connection charges

Provision towards Amounts payable

to APTRANSCO for dedicated power
XI line charges, service line charges, ₹ 2,000,000.00
development charges, security deposit
and service connection charges.

Provision towards Plantation near

XII pump house, boundary stones, fixing ₹ 500,000.00
of H.P boards, KM & HM stones.

Provision towards Staff quarters with

XIII compound wall etc., ₹ 5,000,000.00

Provision towards tender publication

charges, paper advertisement charges
XIV ₹ 300,735.26
for LA, Inauguration charges,
Photography and Video Charges etc.,

Sub-Total (Part C) ₹ 20,089,980.65

Grand Total (PART A + Part B+PART C) ₹ 86,376,716.36