Government of Rajasthan

PUBLIC HEALTH ENGINEERING DEPARTMENT

BLOCK - AANDHI

Name of work:-Proposal for Rejuvenation of JJY

scheme DANGARWADA gram panchayat
DANGARWADA including replacement of
Pipelines and pump sets under Block AANDHI
jurisdiction of sub division AANDHI District
Jaipur.

FOR A&F SANCTION

Estimated Cost : Rs. 67.53 lacs

EXECUTIVE ENGINEER
PUBLIC HEALTH ENGINEERING DEPARTMENT
DISTRICT RURAL DIVISION-II JAIPUR
 TECHNICAL REPORT
Name of work:-Proposal for Rejuvenation of JJY scheme DANGARWADA gram
panchayat DANGARWADA including replacement of Pipelines and pump sets
under Block AANDHI jurisdiction of sub division AANDHI District Jaipur.

Block AANDHI have 26 gram panchayat (104 revenue villages) Out of

104 villages 2 Nos of schemes benefitted by piped schemes and 14 villages are
benefitted with Janta Jal Yojna schemes.
DANGARWADA is a village (Gram Panchayat DANGARWADA )
in Tehsil AANDHI District Jaipur, Rajasthan. DANGARWADA is a Janta Jal Yojna
Scheme Under this Sub Division. As the O&M of JJY scheme of dangarwada was
under Gram Panchayat. Currently O&M of JJY scheme of dangarwada is under this
Department. Pipelines & sources are partly damaged. So rejenuvation of the scheme is
required to run the scheme. Hence Proposals For A&F Sanction of Rejenuvation of
Janta Jal Yojna (JJY) DANGARWADA , Gram Panchayat DANGARWADA Under
Sub Division AANDHI is prepared. Pipelines/Pump's are installed in these schemes
which are not functioning properly needs replacement due to following reasons:
a)Being in use for more than 5 years.
b)Due to long operations and frequent repairs which is neighter economical nor as
specified.
c)Maintenance is uneconomical & technically unsuitable.

Therefor survey report for declaring pump sets unserviceable has been prepared and
for smooth operations of water supply proposal for replacement of pump sets are
framed as enclosed.

Proposal amounting to Rs. 67.53 Lacs is submitted for A&F sanction accordingly
under budget head 4215- MNP state plan.

Assistant Engineer Executive Engineer

Public Health Eng. Department Public Health Eng. Department
Sub Div. AANDHI District rural division-II Jaipur
 Office Of Executive Engineer Public Health Engineer Department
District Rural division-II Jaipur

GENERAL ABSTRACT OF COST

Name of work:-Proposal for Rejuvenation of JJY scheme DANGARWADA gram

panchayat DANGARWADA including replacement of Pipelines and pump sets
under Block AANDHI jurisdiction of sub division AANDHI District Jaipur.

S. Particulars Amount in lacs

No.
1 Provision for replacement of pump sets 4.26
2 Provision for P,L,J of Pipelines 59.42
3 Provision for construction of tubewell 200mm dia. 0.00
3 Provision for repairing of existing reservior 0.63
5 Provision for Power connection. 0.00
Total :- 64.31
Add. 5 % Contigency:- 3.22
Sub Total :- 67.53

Assistant Engineer Executive Engineer

Public Health Eng. Department Public Health Eng. Department
Sub Division AANDHI Division-II Jaipur

Superintending Engineer Additional Chief Engineer

Public Health Eng. Department Public Health Eng. Department
District Circle Jaipur Region-II Jaipur
Name of work:-Proposal for Rejuvenation of JJY scheme DANGARWADA gram panchayat DANGARWADA including replacement of Pipelines and pump sets
under Block AANDHI jurisdiction of sub division AANDHI District Jaipur.
DESIGN OF POPULATION

Present population of the Habitations have been projected as per the growth rate of state water grid for District Jaipur (rural) for the decade 2001-2011 is 21.3% and thereafter projected as 18% increase over present
population(For Intermediate Stage) and 32% over present population(For Ultimate/Design Year) as per JJM guide lines and circular issued by CE(TM) DS/2020-21/37 dated 10.06.2020 .The rate of water supply has been
kept as 55 LPCD and 15% UFW as per JJM guide lines .

Population souls
Sl. Habitatio Gram Present Intermediate Design Present
Name of village Tehsil Status
No. n ID Panchayat 2011 2023 2030 2038 Demand Demand Demand

1 DANGARWADA 80594 DANGARWADA AANDHI 3293 4152 4526 4899 285.45 311.16 336.81 JJY

3293 4152 4526 4899 285.45 311.16 336.81

DESIGN OF DAILY DEMAND

Design population of the scheme for year 2038 = 4899 Souls

Design water demand of the village @ 55 lpcd = 269.45 KLD

Provision for Non Revenue Water component @ 15% = 40.42 KLD

Provision for Institutional Water component @ 10% = 26.94
Total design demand for year 2038 = 336.81 KLD

say = 337.00 KLD

As per the norms prescribed by the department the scheme has been designed @100/55√LPCD

The scheme has been designed for the year = 2038

Design population for the scheme = 4899 Souls

Design daily demand of the scheme = 337.00 KL

Intermediate demand for Scheme (Including 15% Losses) = 311.16 KL
Existing production consider for proposed scheme (potable water) = 100.00 KL

Hence the source has been designed for a net demand of 2038 211.16 KLD

Junior Engineer, ASSISTANT ENGINEER

PHED,Section AANDHI PHED SUB DN.AANDHI
Name of work:-Proposal for Rejuvenation of JJY scheme DANGARWADA gram panchayat
DANGARWADA including replacement of Pipelines and pump sets under Block AANDHI
jurisdiction of sub division AANDHI District Jaipur.

DESIGN OF PUMPING MACHINERY FOR PROPOSED

1. Proposed discharge from each source = 6000 LPH

2. Source of Power = Electricity
3. Level of target point = 101.40 mtr
4. Level of source point = 100.00 mtr.
5. Type of pumpset proposed = Submersible
6. Efficiency of pumpset proposed = 60 %

CALCULATION OF STATIC HEAD

1. Difference of GL = 1.40 mtr

2. Depth of water table from GL = 80.00 mtr
3. Drawdown during summer = 9.00 mtr
4. Drawdown due to continuous pumping = 7.00 mtr
5. Staging of container = 0.00 mtr
5. Height of container = 4.50 mtr
6. Fricion losses in rising main = 45.50 mtr
7. Other losses = 4.55 mtr
8. Residual pressure/terminal head = 1.00 mtr

Total = 152.95 mtr

Say 160 Mtr.

CALCULATION FOR PUMPING SETS

Discharge LPS X Head Mtr.

Power of pumpset required = ------------------------------ = 5.03 KW
102 X Efficiency
Add for temp. & thermal losses @ 17.5% = 0.88 KW

Pump input/ Motor required = 5.91 KW

Say 7.50 KW

Hence provide submercible pumpset as under

Total sets including 50% standby = 2 Nos.
Discharge = 100.00 LPM
Head = 160 Mtr.
Motor output of each pumpset = 7.50 KW

Junior Engineer, ASSISTANT ENGINEER

PHED,Section AANDHI PHED SUB DN.AANDHI
 PUBLIC HEALTH ENGINEERING DEPARTMENT
SURVEY REPORT OF UNSERVICEABLE MATERIAL
1 Name of Division District Rural Division-II , Jaipur
2 Name of Sub Division : AANDHI
3 Name of Scheme : JJY DANGARWADA , Gram panchyat-DANGARWADA , Block AANDHI

Year of Book Value Condition in Which Material Contition of Material Approximate Amount to Suggestion of
S. No. Name of Material Scrap UoM Qty. Remarks
Purchase (in Rs.) Become Unserviceable Serviceable Unserviceable be Recovered Disposal

1 2 3 4 5 6 7 8 9 10 11 12

Nil. As the will be

Due to Long Use, Excessive
1 80mm Dia. Ac Pipeline Mtrs 1200 2006 63600 No Yes damaged during Nil
Depth and Excessive Cracks
excavation.

Submersible motor pumpset

1 Set 2 2013 60 Due to wear and tear No Yes 3600 Nil
10.0 HP

Total 63600 3600

CERTIFICATES
1 It is certified that these material have become absolutely unservicable by way of wear and tear.
2 It is certified that these material have become economical repair due to constant use.
3 It is certified that these material have not become unserviceable due to the fault of serious negligency on the part to any of the officials of more in dividual
Government officers which possibly be talled discipliunary action requiring the orders of any higher authorities.
4 It is certified that the losses does not disclose the defect of system , the amendment of which requires the order or higher authorities.
5 It is certified that these material has run more than five years form its date of purchases.

Junior Engineer Assistant Engineer Divisional Accountant Executive Engineer

PHED Sub Div. AANDHI PHED Sub Div. AANDHI PHED District Rural Division-II Jaipur PHED District Rural Division-II Jaipur
 Estimate for Pumpset replacement
Name of work:-Proposal for Rejuvenation of JJY scheme DANGARWADA gram panchayat DANGARWADA
including replacement of Pipelines and pump sets under Block AANDHI jurisdiction of sub division AANDHI
Amendment BSR 2022
Sr.
Description Qty. Unit Rate (Rs.) Amount
No.
1 Supply & Installation of 3 phase ISI marked submersible motor pump
set of five star (if not available then three/ four star whichever higher
rating available) rating by BEE and as per IS: 8034-2018 (pump) and IS
9283-2013 (motor) or as amended up to date of approved make of
following duty condition with required accessories including making
connection suitable for tube well/DCB. The job includes lowering of
motor pump, installation of complete fitting & accessories, jointing of
electrical cables up to switch board, testing of submersible pump set and
interconnection up to water mains, complete in all respect.

7.5 KW (10 HP) & head above 120 mtr.(10 HP-2 nos.) 15 KW 7881.00 118215
2 Supply and Fixing of electric control feeder panel comprising of suitable
rating MCCB , fully automatic star-delta starter, over load relay, ampere
meter with CTs, volt meter, phase preventer, suitable starting capacitors,
phase indicators, lighting arrangement etc complete suitable for three
phase pump set. The panel should have space for energy meter ( supplied
by DISCOM). All these equipments shall be housed by panel box made
out from 18 gauge M.S. Sheet with powder coating. Panel should be of
minimum size 900 x 600 x 450 mm with Stand ( made of angle iron of
size 35x35x5mm) duly bolted/screwed with enclosure box having 4 legs,
each leg’s length 18" and double door including in built locking system.
The legs should be embedded in M-15 cement concrete plat form. The
size of CC platform should be equal or bigger than the base size of panel
having height of at least 200 mm from ground level. The panel should
have opening of suitable size in front of space for energy meter with glass
for meter reading. The operation of panel should be suitable for on 440
Volt AC Supply.

Above 10 HP and up to 15 HP 2 Each 29204.00 58408

4 Providing & Lowering in tube well ISI marked GI Pipe medium duty (“B"
class), Steel tube as per IS:1239 or amended up to date and zinc coating
as per IS 4736, threaded and double flanged (welded) on both ends and
two number 25x3mm MS flat welded on both ends between pipe &
flange, rubber washer & nut bolts etc. complete in all respect.

50 mm dia 140 mtr 659.00 92260

5 Supply & Fixing of ISI marked three core PVC flat submersible cable as
per IS 694:1990 or amended up to date and conductor as per class 5 of IS
8130:1980 including making connection etc.

3 core 6.0 Sq.mm 500 Mtr 314.00 157000

Total :- 425883.00
Total say in lacs :- 4.26

Junior Engineer Assistant Engineer

Public Health Eng. Department Public Health Eng. Department
Section AANDHI Sub Div. AANDHI
 Estimate for reservior repair
Name of work:-Proposal for Rejuvenation of JJY scheme DANGARWADA gram
panchayat DANGARWADA including replacement of Pipelines and pump sets under
Block AANDHI jurisdiction of sub division AANDHI District Jaipur.PWD BSR 2022
Sr. BSR
Description Qty. Unit Rate (Rs.) Amount
No. ref.
1 14.2 Demolishing cement concrete manually/ by
mechanical means including disposal of
material within 50 metres lead as per
direction of Engineer-in-charge.
14.2.1 1: 3: 6 or richer mix. 2.5 Cum 637.00 1592.50
14.2.2 1: 4: 8 or leaner mix. 2 Cum 393.00 786.00
2 14.3 Demolishing R.C.C. work manually/ by
mechanical means including stacking of steel
bars and disposal of unserviceable material 3.5 Cum 930.00 3255.00
within 50 metres lead as per direction of
Engineer-in-charge.
3 13.1 Repairs to plaster of thickness 12mm to
20mm in patches of area 2.5 sq. metres and
under including cutting the patch in proper
shape, raking out joints and preparing and
25.12 Sqm 235.00 5903.20
plastering the surface of the walls complete
including disposal of rubbish to the dumping
ground within 50 m lead With cement
mortar 1 :4 ( 1 cement : 4 coarse sand)
4 13.29 Repair to damaged RCC slabs, beams and
columns etc for strengthening with cement 4 Sqm 1568.00 6272.00
mortar 1 : 2 in following steps :-
(i) Choping losse and cracked concrete to
required depth, cleaning the exposed surface
of steel and concrete with wire brush and
sand papering , cleaning of concrete surface
with water as necessary and getting dried.
(ii) Applying Epoxy primer on the exposed steel
bars.
(iii) Applying Epoxy hardener and resin mix (as
per manufectured's specification) on
concrete and steel bars with brush.
(iv) Speading dry cement mortar 1 : 2 mix over
epoxy treated wet surface and allow it to dry
for one day.
(v) Plastering the surface with cement sand
mortar 1 : 3 upto depth of 30mm complete.
 (vi) Cure the plastered surface for 15 days, All
work including scaffolding etc. complete in
all respect.
5 3.1 Providing and laying in position cement
concrete including curing, compaction etc.
complete in specified grade excluding the
cost of centering and shuttering - All work
up to plinth level.
3.1.1 M20 grade Nominal Mix
1: 1.5: 3 (1 cement : 1.5 coarse sand : 3 4.5 Cum 4915.00 22117.50
graded stone aggregate 20mm nominal size).
6 4.10 Centering & shuttering with plywood or
steel sheets including strutting, propping
bracing both ways with steel props and
removal of formwork for upto floor five
4.10.1 level for : (any
Walls thickness) including
attached pilasters, buttresses plinth 8 Sqm 289.00 2312.00
and string course.
4.10.2 Suspended floors, roofs, landings, staircases,
balconies, girders, cantilevers, bands, coping
5 Sqm 340.00 1700.00
bed plates, anchor blocks, sills, chhajjas,
lintel, beam, plinth beam etc.
7 9.2 Structural steel work riveted, bolted or
welded in built up sections, trusses and
framed work, including cutting, hoisting 60 Kg. 81.00 4860.00
(height upto 10 m) , fixing in position and
applying a priming coat of approved steel
8 9.26 primer all complete:
Supplying and fixing fixed wire gauge of 14
mesh x 24 gauge to the metal frame of rolled
section by metal beading 20x3mm with 1.5 Sqm. 617.00 925.50

suitable screw at not exceeding 150mm

15.4 distance.
Providing and laying water proofing
treatment on roofs of slabs by applying
28 Sqm. 372.00 10416.00
cement slurry mixed with water proofing
cement compound consisting of applying :
(i) after surface preparation, first layer of slurry
of cement @ 0.488 kg/sqm mixed with water
proofing cement compound @ 0.253
kg/sqm.
(ii) laying second layer of Fiber glass cloth
when the first layer is still green . Overlaps
of joints of fiber cloth should not be less
than 10 cm .
 (iii) Third layer of 1.5 mm thickness consisting
of slurry of cement @ 1.289 kg/sqm mixed
with water proffing cement compound @
0.670 kg/sqm and coarse sand @ 1.289
kg/sqm. This will be allowed to air cure for
4 hours followed by water curing for 48
hours. The entire treatment will be taken
upto 30cm on parapet wall and tucked into
groove in parapet all around
(iv) fourth and final layer of brick tiling ‘with
cement mortar or any other approved
protective coarse. (which will be paid for
separately) For the purpose of measurement
the entire treated surface will be measured
9 12.41 Finishing wall with water proofing cement
paint of approved brand and manufacture
and or required shade to give an even shade
including all scaffolding:
12.41. New work (Two or more coats applied @
55 Sqm 53.00 2915.00
1 3.84 kg/10 sqm).
12.41. Old work (One or more coats).
Sqm 20.00 0.00
2
Total 63054.70
Say in lacs 0.63

Junior Engineer Assistant Engineer

Public Health Eng. Department Public Health Eng. Department
Section AANDHI Sub Div. AANDHI
 Name of work:-Proposal for Rejuvenation of JJY scheme DANGARWADA gram panchayat DANGARWADA including
replacement of Pipelines and pump sets under Block AANDHI jurisdiction of sub division AANDHI District Jaipur.
ESTIMATE FOR PIPELINE
Amended BSR 2022

Sl. No. Ref Particulars per Qty. Rate Amount in Rs

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

Ductile Iron (DI) ISI marked K-7 grade S&S pipes as per IS:8329-2000
(amended up to date), with internal cement mortar lining suitable for
potable water with rubber ring (EPDM) joints as per IS: 5382-1985
including all taxes (Central and local), transportation and freight
charges, inspection charges, loading/ unloading charges, including cost
1.1

of labour and material, specials (Tee, bend etc.) satisfactory hydraulic

testing, disinfection, commissioning etc. complete as per technical
specifications and direction of Engineer-in-charge. (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 shall not be
paid separately.
1.1.2 100 mm
Rmt.
1850.00 1606.00 2971100.00
150 mm
1.1.3 RMT
1030.00 2279.00 2347370.00
Providing, lowering, laying and jointing in trenches, standard lengths HDPE ISI
marked Pipes as per IS-4984: 1995 (amended up to date) with necessary
PHED,CE(TM)BSR ; Item No 1.4

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 ,
1 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, commissioning 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 shall not be paid
separately.
Supply may be in coil or straight length in 6 M/12 M.
1.4 Providing, lowering, laying and jointing in trenches, standard lengths HDPE
ISI marked Pipes as per IS-4984: 1995 (amended up to 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, commissioning
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 shall not be paid separately.
Supply may be in coil or straight length in 6 M/12 M.

Earth work in excavation by mechanical means (Hydraulic Excavator )/ manual

means in trenches of required width and gradient for laying and jointing of pipe
line including excavation for sockets, and dressing of sides, ramming of
PHED BSR 4.1 and 4.3.1

bottoms, depth up to 1.5 Mtr. including taking out the excavated soil, and then
returning the soil as required in layers not exceeding 20cm in depth including
consolidating each deposited layer by ramming, watering etc. and disposal of
2
surplus excavated soil as directed within a lead of 50 Mtr. including required all
safety provisions etc.:
All kinds of soil
All kinds of soil
For pipe line CuM 777.60 204.00 158630.40
Oridinary Rock

For pipe line CuM 518.40 366.00 189734.40

3 6.6 Providing, lowering, aligning, fixing in position and Jointing in pipe line, CI Double
6.6.1 ActingPNKinetic
Class 1.0 Air Valve with isolating Sluice Valve of approved makes for 12374.00 0.00
6.6.1.1 40 mm Each 0.00

6.7.1.6 200 mm Each 0.00 39725.00

0.00
 Providing, lowering, aligning, fixing in position in pipe line, CI D/F Sluice
valves straight and pocket less body passage of approved make of following
Pressure rating & dia complete, confirming to IS:14846 (amended up to date) and of

PHED BSR 6.8.1

following specifications: Body, Bonnet, Wedge, Gland, Thrust Plate, Cap & Hand wheel
of Grey cast iron of IS:210/ FG200 Stem - AISI- 410 ,Body Seat ring, Wedge facing ring
3
& Bushes - LTB2/ SS , Face to face dimensions as per IS 14846/2000 (amended
up to date) ,Epoxy ( Non-Toxic- suitable for drinking water) applied inside and
outside, Flanges Drilled as per IS 1538. Nut-Bolt confirming to IS:1363 and IS: 1367/
CS/ galvanised steel Insertion rubber of black EPDM 6mm thick . Sluice valves
Manually Operated CI Sluice valve of Class PN-1.0

8.1.1 80 mm Each 2 6219.00 12438.00

4 8.1.2 100 mm Each 0

8768.00 0.00
Dismantling of cement concrete pavement for pipe line line and chambers by
mechanical means using pneumatic tools, cutting the peripheral edge by CC
cutter, breaking to pieces not exceeding 0.02 cum in volume and stock piling at
5 4.5 designated locations and disposal of dismantled materials up to a lead of 1000 CuM 35.94 756.00 27172.45
meters. Measurement for dismantled trench to be made as per standard trench
width specified in tender document and no extra payment shall be made be
made for trench width more than specified, re-handling of material/earth to
Providing and laying in position cement concrete M10 grade nominal mix 1:3:6
(1 Cement : 3coarse sand : 6 graded stone aggregate 40 mm nominal size) in
base course complete including all material, labour, machinery, lighting,
6 4.7 CuM 20.47 4797.00 98200.35
guarding for road restoration work in trenches of pipe line and chamber work.
Measurement for CC work to be made as per standard trench width specified
in tender document and no extra payment shall be made be made for trench
width moreand
Providing thanlaying
specified, complete
in position work asconcrete
cement per technical specification
in specified gradeand
over
7 4.8 prepared base course complete including finishing, curing, all material, labour,
machinery, lighting, guarding for road restoration work in trenches of pipe line
and
M20chamber work. Measurement
grade Nominal Mix for CC work to be made as per standard
8 4.8.1 1: 1.5: 3 (1 cement : 1.5 coarse sand : 3 graded stone aggregate 20mm CuM 20.47 6507.00 133206.10
nominal size).
Horizontal directional drilling (by trenchless technology) of suitable dia hole
minimum 1.0 mtr below natural ground level in all type of soil under CC/BT
4.1 roads and pulling HDPE pipes of dia up to 110 mm, which are available in the Rmt. 15.00 298.00 4470.00
form of a coil including excavation, shoring/ strutting, preparation, maintain the
Total thrust and including, road dismantling, excavation and refilling of drive pit and
exit pit, restoration of road cut as per technical specification and scope of work. 5942321.70

Say Rs. 5942322.00

Say(Rs.In Lac.) 59.42

Junior Engineer Assistant Engineer

PHED Sub division AANDHI PHED Sub division AANDHI