Kotaranga III R.L. (Odagaon) 20

STATE - ODISHA
STATE - ODISHA
(A GOVT. OF ODISHA UNDERTAKING)
(A GOVT.
NAME OF THE OF ODISHA
SCHEME UNDERTAKING)
: :B.K.V.Y. (RIDF)
NAME
NAME
NAME OF
OFOF THE
THE
THE SCHEME
SCHEME B.K.V.Y.
SCHEME : B.K.V.Y.
: B.K.V.Y. (RIDF)
(RIDF)
(RIDF)
NAME OF THE PROPOSED
NAME
NAME OFOFTHE
THEPROPOSED
PROPOSED
NEW
NAMEL.I.PROJECT :
OF THE PROPOSED BHUINANI-II
NEW
NEW
NEW L.I.PROJECT
L.I.PROJECT
L.I.PROJECT : :: BHUINANI-I
LATHIPADA-III
ANGISINGI-III
NAME OF THE: BLOCK
L.I.PROJECT : ODAGAON
MANGARAJPUR-II-R.L
RAIGADIA-R.L
RAJINGI-I-R.L
RAJINGI-II-R.L
MOHANAPADA-I-R.L
MOHANAPADA-II-R.L
MAHUKANA-I-R.L
MAHUKANA-II-R.L
MASKAJHOLA-R.L
NAME
NAME OFOFTHE
THEBLOCK
BLOCK : NAYAGARH
: ODAGAON
ODAGAON
NAME OF THE SCHEME : B.K.V.Y. (RIDF)
T/W
NAME OF THE BLOCK : GANIA
NAME
NAME OF THE
OFTHE DISTRICT:
PROPOSEDNAYAGARH
THEDISTRICT:
NAME
NAMEOF OF THE DISTRICT: NAYAGARH
NAYAGARH
NAME OF THE DISTRICT : NAYAGAGH
L.I.PROJECT : KOTARANGA-III-R.L.T/W
NAME OF THE BLOCK : ODAGAON

DEPARTMENT OF WATER RESOURCES
DEPARTMENT
NAME OF OF: WATER
THE DISTRICT RESOURCES
NAYAGAGH
GOVT. OF ODISHA
GOVT. OF ODISHA
DEPARTMENT
DEPARTMENTOF
OFWATER
WATERRESOURCES
RESOURCES
GOVT. OF ODISHA
GOVT. OF ODISHA
LIFT IRRIGATION DIVISION, NAYAGARH.
LIFT IRRIGATION DIVISION, NAYAGARH.
LIFT
LIFT
LIFT
LIFT
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
DIVISION,
DIVISION,
DIVISION, NAYAGARH. .
NAYAGARH
NAYAGARH
DIVISION,
NAYAGARH
Schedule-XXVI Form No.11
STATE OF ODISHA
ESTIMATE OF ORIGINAL WORK
(SHOWING REPORT,SPECIFICATION DETAILS
AND ABSTRACT)
Reference to P.W.D. Code
Chapter-11, Para 192
NAME OF THE CIRCLE : CUTTACK CIRCLE, OLIC. LTD. CUTTACK.
NAME OF THE DIVISION : LIFT IRRIGATION DIVISION, NAYAGARH
NAME OF THE SUB DIVISION : LIFT IRRIGATION SUB-DIVISION, NAYAGARH
NAME OF THE SECTION LIFT IRRIGATION SECTION, NAYAGARH
NAME OF THE BLOCK ODAGAON
NAME OF THE VILLAGE / G.P. : KOTARANGA / GODIPALLI
SCHEME FOR INSTALLATION AND

NAME OF WORK : ENERGISATION OF KOTARANGA-III R.L.
PROJECT UNDER ODAGAON BLOCK IN
NAYAGARH DISTRICT.
MAIN HEAD OF CLASSIFICATION: 7 BKVY (RIDF)
SUB-HEAD OF CLASSIFICATION : 2
FINANCING AGENCY NABARD
AMOUNT OF ESTIMATE : Rs 2060000.00
SANCTIONED ESTIMATE NO. : /2018-19
Checked
Sanctioned Rs
(Rupees
)only
ASST. ENGINEER(Estimator)
L.I.DIVISION, NAYAGARH
EXECUTIVE ENGINEER
L.I.DIVISION, NAYAGARH
CERTIFICATE OF SURVEY, DESIGN & ESTIMATE
NAME OF THE PROJECT : KOTARANGA-III R.L.P.
Certified that I have visited the Project site on dt.

18.11.18 and fully satisfied about the survey, contours in ayacut
map. The flow data of the River Duanto during different seasons of
the year has been collected from Irrigation Deptt. / local
information. The survey and other data's done/ compiled by SRI
Niranjan Das A.E. L.I.Section, Nayagarh
The design of pump, structures and estimate has been

framed as per the current schedule of rate and the distribution
system provided will command the entire designed ayacut as per
the cropping pattern.
This project posed for sanction under RIDF-XXIV comply

with the parameters and requirement of FD.GoO ciircular No.
1316 dt.11.01.10
Asst.ENGINEER
L.I.SUB-DIVISION, NAYAGARH
The estimate is recommended for sanction.
EXECUTIVE ENGINEER
L.I.DIVISION,NAYAGARH.
SALIENT FEATURE OF KOTARANGA-III R.L PROJECT
1 Name of L.I.Project KOTARANGA-III R.L.P.
2 Name of Pani Panchayat
3 Name of G.P. GODIPALLI
4 Name of Block ODAGAON
5 Name of District. NAYAGARH
6 Type of Project River Lift
7 Source of Water River Duanto
8 No. of Beneficiary Nos.
9 Area proposed to be irrigated
a) Khariff 20 Hect.
b) Rabi 12 Hect.
c) Summer 0 Hect.
10 Design discharge 0.028
11 Pumping head
a) Static Head 4.50 Mtr.
b) Total Head 21.00 Mtr.
12 No. & H.P. pump to be installed 1 x 12.50 H.P
13 Name of Scheme BKVY
14 Estimated cost = a) OLIC Cost Rs. 1393604.00
b) Cost of power Supply Rs. 666396.00
Total Rs. 2060000.00
15 Pani Panchayat Share 20% Rs. 412000.00
16 Capital cost involved
a) Per ayacut Hect. Rs. 103000.00
b) Per crop Hect. Rs. 51500.00
17 Cost of Irrigation per Hect. - CM. of water to be supplied Rs. 186.88
18 Benefit cost ratio 3.06 : 1

19 Energy consumption per annum in KWH 11516.00 KWH
20 Stream flow of River
a) Rainy Cumec. 16.49 Cumec
b) Winter Cumec 6.30 Cumec
c) Summer Cumec 2.57 Cumec
JUNIOR ENGINEER, ASSISTANT ENGINEER EXECUTIVE ENGINEER

L.I.SECTION, NAYAGARH L.I.SUB-DIVISION, NAYAGARH L.I.DIVISION NAYAGARH
JUNIOR ENGINEER, ASSISTANT ENGINEER EXECUTIVE ENGINEER
L.I.SECTION, NAYAGARH L.I.SUB-DIVISION, NAYAGARH L.I.DIVISION NAYAGARH
SCHEME FOR INSTALLATION OF KOTARANGA-III L.I.PROJECT
UNDER ODAGAON BLOCK IN NAYAGARH DIST.
1 INTRODUCTION :
It is proposed to install one new river lift irrigation project namely KOTARANGA-III
R.L.P.in KOTARANGA- Village of ODAGAON Block in NAYAGARH District. The scheme is
intended for implementation through State Sponsored Scheme namely “BIJU KRUSHAK VIKASH
YOJANA.”
In this district majority of the population depends on agriculture. The existing irrigation
facilities are inadequate to meet growing demand of agricultural production. Because of this the most
vulnerable to the uncertainities of weather for the most basic of all needs “FOOD”
The Monsoon rainfall is erratic, irregular and unpredictable for growing Kharif crops,
which is the only livelihood for the people in the area. Creation of additional irrigation facilities can
boost the agriculture production and thereby will up-grade the socio-economic status of the people in
the area. Again in acute drought prone year, the flow irrigation suffers to the vagaries of low-rainfall.
Hence creation of additional Lift Irrigation facilities can be treated as immediate measure to increase
in irrigation facilities.
To strengthen and expand the irrigation infrastructure in rural area, the Government have
formulated a scheme, titled as “BIJU KRUSHAK VIKASH YOJANA” where 80% of the estimated
amount will be borne by Govt. and 20% will be beneficiaries share to be borne by Pani Panchayat.
The said 20% cost will be in shape of materials, labour, and land.
The object of the scheme is to accelerate rapid economic growth of the cultivators and
landless labourers.
2 OBJECT OF THE SCHEME :
This area experiences a very erratic nature of monsoon rainfall, resulting in chronically
drought situation in all most every year thereby causing crop losses which is the back bone of
livelihood of the people in the area.
The object of the scheme is to provide irrigations to an area of 20 hectares in Khariff 20

hectares in Rabi. This will help the farmers in the scheme area to save their Khariff Crops in drought
situation and to raise crops in Rabi Season.
3 WATER BALANCE STUDY :

This Lift Irrigation Project is to be installed in the bank of RIVER DUANTO from which
the water is to be tapped. As assessed the flow of water in the source is 16.49 cumec in Rainy season
6.30 cumec in Winter season & 2.57 cumec in Summer season. further in all the months of year. The
requirement of water for this scheme is 0.028 cumec.
4 DESIGNED FEATURE OF THE PROPOSED LIFT IRRIGATION PROJECT (RLP) :
Considering the characteristics of project location, its topography 600 Mt. length of 200
dia. PVC PipeLine with 06 Nos.distribution "Tee" Tanks for raising main have been proposed and
provision made to install 1x12.5 H.P. monoblock pumpset of total head of 21 Mtr. having 1700 LPM
discharge. The diameter of the suction and delivery pipe will be of 100 mm with 12 mtr. and 6 mt.
length respectively. It is proposed to construct distribution system by earthern canal & 200 mm dia
PVC pipe Line 402 Mtr. for proper distribution of water with 04 Nos. of distribution "Tee" tank and
outlets.
Contd..P/2
(2)
5 ESTIMATED COST OF THE PROJECT :
The total estimated cost of the Project has been worked out to Rs.2060000.00 including
Rs 666396.00 towards extension of 11 KV power line 0..54 K.M. and L.T.Power Line 0.04 K.M.
installation of one power sub-station of 25 KVA capacities. The cost of power supply has been
calculated basing on the present cost data of CESU after obtaining feasibility and joint verification on
the scope of work to be taken up by both OLIC & CESU officials.
6 COST ECONOMY FACTOR :

The cost irrigation per hectare-cm of water has been assessed to be Rs 186.88 The cost
of irrigation per hectare of ayacut and per crop hectare has been calculated to be Rs 103000.00 and
Rs.51500.00 respectively. The benefit cost ration has been arrived to be 3.06:1 The Lift Irrigation
Project is intended for implementation under “BKVY PROGRAMME.”
7 PANI-PANCHAYAT AND PARTICIPATION OF BENEFICIARIES :

The beneficiaries of the LIP has formed water users Association popularly known as Pani
Panchayat in Odisa. After completion of each Project, the registered Pani Panchayat so formed will
take over the Project on the guidelines made by Govt. of Orissa and will take the responsibility for
operation and maintenance of the LIP.
8 CONCLUSION :
The scheme after implementation will extend assured irrigation to an area of 20 Hect. in
Khariff crop in drought situation and to raise additional crops in Rabi Season every year. The
implementation of the scheme will ensure self-reliance, self-sufficiency and sound socio-economic
status for the most vulnerable section of the society in the Project area.
JUNIOR ENGINEER ASSISTANT ENGINEER

L.I.SECTION, NAYAGARH L.I.DIVISION,NAYAGARH
Abst 8
ABSTRACT OF ESTIMATE FOR INSTALLATION OF PAIKA PANTHIKHARI R.L.I.PROJECT

UNDER ODAGAON BLOCK IN NAYAGARH DISTRICT.
Sl.
Particulars of work Unit Qnty. Rate Amount
No.
A) SURVEY AND INVESTIGATION
1 Ayacut Survey & Investigation Ha. 20 335 6700.00
2 Preparation of Scheme including allignment survey Km 1 1235 1235.00
3 Cross section of river/nalla including flow measurement No. 1 1400 1400.00
4 L.S. 1 505 505.00
Deposit with DISTCO towards procesing fees for feasibility study
5 Movement of vehicle for feasibility study of powr supply with DISTCO L.S. 1 505 505.00
counterpart (2 times)
6 Construction of Approach Road at the time of execution of work L.S. 1 2020 2020.00
7 20 1 935 935.00
Preparation of Land Plan marked with Levels,collection of ROR
Ha.
8 PCR, Photograph, L.S. 1 3030 3030.00
9 Layout of works L.S. 1 2525 2525.00
10 Delineation and election of PP L.S. 1 1515 1515.00
Tota 20370.00
l
B) ELECTRICAL WORKS
Cost of 12.5 HP Centrifugal monoblock pumpset having 0.028 cumec
1 No. 1 30781 30781.00
discharge and 21Mtr. head
2 Cost of 15 HP Control Pannel with Auto star delta starter No. 1 11245 11245.00
3 Cost of 63 Amp 400 V.T.P. Main Switch confirming to IS No.4064 No. 1 2361 2361.00
4 3 Phase energy meter tested by DISTCO Set 1 8772 8772.00
5 Electrical Disrtibution Box fitted with all accessorises LS 1 5050 5050.00
6 Cost of motor hood made out of 18 gauge CR sheet No. 1 758 758.00
7 Base Plate made of MS Channel with holes No. 1 1012 1012.00
8 4 KVAR Capacitor No. 1 1705 1705.00
9 Cost of 3x10mm2 T.D. cable Mtr. 30 103 3090.00
10 Cost of 4 mm² PVC wire Mtr. 24 41 984.00
11 Electrical earthing No. 2 3500 7000.00
12 Electrical installation and energisation LS 1 6060 6060.00
TOTAL 78818.00
C) SUCTION SIDE :
1 Cost of 100 mm Ø G.I. pipe Mtr. 12 823 9876.00
2 Cost of 100 mm Ø G.I. Bend No. 2 794 1588.00
3 Cost of 100 mm Ø C.I. Foot Valve No. 1 1183 1183.00
4 Cost of 100 mm Ø G.I. Flange No. 4 445 1780.00
5 Cost of 3mm (1/8") thick Rubber insertion KG 4 56 224.00
6 Cost of 5/8"x3" MS Steel nut bolts, KG 2 91 182.00
7 Cost of supporting pillar LS 1 2020 2020.00
TOTAL 16853.00
D) RISING MAIN (DELIVERY SIDE) :
1 Cost of 100 mm Ø G.I. pipe Mtr. 6 823 4938.00
2 Cost of 219 mm Ø M.S. pipe Mtr. 6 1871 11226.00
3 Cost of 200 mm Ø PVC. pipe (Cl-I) 2.5Kgf/cm 2 Mtr. 600 309 185400.00
4 Labour charges for laying and fitting of 200 mm Ø PVC pipe Mtr. 600 244 146400.00
5 Cost for construction of Tee Tank . No 6 6212 37272.00
Cost of 200 mm x200 mm x100 mm Ø M.S Raiser Tee with
6 Set 6 4810 28860.00
accessories
7 Cost of 100 mm Ø G.I. Bend No 3 794 2382.00
Abst 9
8 Cost of 100 mm Ø G.I. Flange No 6 445 2670.00
9 Cost of 100 mm Ø C.I.Sluice Valve Set 1 5320 5320.00
9 Cost of 100 mm Ø C.I.Reflux Valve (NR) Set 1 9221 9221.00
10 Cost of 50 mm Ø Air release valve with saddle & Raiser pipe No. 1 2405 2405.00
11 Cost of Air release valve protection Tank No. 1 5426 5426.00
12 Cost of 200 mm x200 mm x200 mm Ø PVC Equal Tee No 3 907 2721.00
13 Cost of 200 mm Ø PVC End Cap No 4 297 1188.00
14 Cost of 110 mm Φ P.V.C.Tail Piece No 1 74.00 74.00
15 Cost of 110 mm Φ P.V.C.Flange No 1 220.00 220.00
16 Cost of 110 mm Φ P.V.C Pipe (2.5 Kgf/cm²) Mtr. 1 96.00 96.00
18 Cost of 200 mm Φ P.V.C.Tail Piece No 2 296 592.00
19 Cost of 200 mm Φ P.V.C.Flange No 2 880 1760.00
20 200 mm diaM.S/ steel slipon flange No 2 1011 2022.00
21 Cost of Welding of 200 mm Φ M.S.Pipe Mtr. 12 195 2340.00
17 Cost of 100x100x25mm G.I. Tee with Plug for priming No 1 721 721.00
18 200 mmx100 mm PVC Reduceing Socket No 1 417 417.00
19 Cost of 3mm (1/8") thick Rubber insertion KG 6 56 336.00
20 Cost of 5/8"x3" MS Steel nut bolts, KG 11 91 1001.00
21 Misc. Welding charges for "Z" joint, "S" bend, etc. LS 1 3030 3030.00
Labour charges for delivery and fitting including fitting of priming Tee,
22 sluice Valve, NR Valve, air release valve and riser Tee etc and LS 1 10100 10100.00
installation
28 Cost of PWD/Village Road Crossing No. 1 29620 29620.00
Cost of extra earthwork for , foot path, ridges along the pressure
23 L.S. 1 25908 25908.00
pipeline
Tota
523666.00
l
E) CIVIL WORKS :
1 Cost of 1 No. Pump Foundation No. 1 9044 9044.00
2 Cost of River Bank cutting & shaping for const. of P.F. LS 1 4545 4545.00
3 Cost of 200 mm Ø PVC Pipe (Cl-I) 2.5 kg/cm2 Mtr. 402 309 124218.00
4 Labour charge for laying and fitting of 200 mm Ø PVC Pipe line Mtr. 402 244 98088.00
5 Cost for construction of Tee Tank No. 4 6212 24848.00
Cost of 200 mm x200 mm x100 mm Ø M.S.Raiser Tee with
6 4 4810 19240.00
accessories Set
7 Cost of Display Board No. 1 4065 4065.00
8 Cost of Pump Chamber No. 1 111366 111366.00
9 Cost of Jack well No 1 0 0.00
Total 395414.00
F) Service connection, security deposit & inspection fees No 1 12120 12120.00
G) Movement of vehicle for supervision of works etc L.S. 1 3030 3030.00
Total 15150.00
Cost for drawal of 11 KV line, LT Line & installation of Sub-Station
H) Set 1 666396 666396.00
with 25 KVA Transformer
Tota
666396.00
l
Sub.Total (A to H) 1716667.00
ADD GST 12% (CGST 6% AND SGST 6%) 206000.04
Contigency @ 1% 17166.67
Misc. Expenditure @ 7% 120166.69
Grant Total 2060000.40
Or say 2060000.00
Abst 10
JUNIOR ENGINEER ASSISTANT.ENGINEER

ASST.ENGINEER EXECUTIVE ENGINEER
L.I.SECTION, NAYAGARH L.I.SUB-DIVISION,NAYAGARH
L.I.SUB-DIVISION,NAYAGARH L.I. DIVISION ,NAYAGARH
PANI PANCHAYAT SHARE OF KOTARANGA-III R L.I.P. OF ODAGAON BLOCK
(A) ESTIMATED COST OF THE PROJECT RS. 2060000.00
(B) PANI PANCHAYAT CONTRIBUTION 20% RS. 412000.00
ESTIMATE FOR DETAILS OF WORKS TO BE EXECUTED BY PANI PANCHAYAT OUT OF CIVIL WORKS
Sl.
Particulars of work Unit Qnty. Rate Amount
No.
CIVIL WORKS :
1 Cost of 200 mm Ø PVC Pipe (Cl-I) 2.5 kg/cm2 Mtr. 450 309 139050.00
3 Labour charge for laying and fitting of 200 mm Ø PVC Pipe line Mtr. 450 244 109800.00
5 Labour charges for misc. earth work for pipe laying LS 1 7696 7696.00
6 Cost for construction of Tee Tank No. 4 6212 24848.00
Cost of 200 mm x200 mm x100 mm Ø PVC.Raiser Tee with

7 Set 4 4810 19240.00
accessories
8 Cost of Pump Chamber No. 1 111366 111366.00
Total 412000.00
JUNIOR ENGINEER ASST.ENGINEER EXECUTIVE ENGINEER

L.I.SECTION, NAYAGARH. L.I.SUB-DIVIN, NAYAGARH L.I. DIVISION, NAYAGARH.
WATER BALANCE REPORT OF RIVER KUSUMI FLOWING IN ODAGAON DISTRICT.
Flow in different seasons in Balance flow available

No. of projects Flow committed in cumec
Sl. Name of the cumec. in cumec.
No. River Awaiting Awaiting
Rainy Winter Summer Installed Total Installed Total Rainy Winter Sumer
installation installation
1 2 3 4 5 6 7 8 9 10 11 12 13 14
1 RIVER KUSUMI 16.49 6.3 2.57 25 10 35 0.7 0.28 0.98 15.51 5.32 1.59
Certified that the flow data has been collected from the irrigation department/locally.
JUNIOR ENGINEER ASSISTANT ENGINEER EXECUTIVE ENGINEER

L.I.SECTION, NAYAGARH L.I.SUB-DIVISION, NAYAGARH L.I.DIVISION, NAYAGARH.
WATER BALANCE REPORT OF RIVER KUSUMI FLOWING IN NAYAGARH DISTRICT.
Flow in different seasons in Balance flow available
Sl. Name of the cumec. in cumec.
No. River Awaiting Awaiting
Rainy Winter Summer Installed Total Installed Total Rainy Winter Sumer
installation installation
1 2 3 4 5 6 7 8 9 10 11 12 13 14
1 RIVER KUSUMI 21.1 18.4 9.9 75 6 81 2.1 0.168 2.268 18.832 16.132 7.632

L.I.SECTION, NAYAGARH L.I.SUB-DIVISION, NAYAGARH L.I.DIVISION, NAYAGARH.
No. of
L.I.Ps.
proposed
15
ENGINEER
NAYAGARH.
No. of
L.I.Ps.
proposed
15
1
ENGINEER
NAYAGARH.
WATER BALANCE REPORT OF RIVER DUANTO FLOWING IN ODAGAON DIS
Flow in different seasons in

Sl. Name of the cumec.
No. River Awaiting
Rainy Winter Summer Installed Total Installed
installation
1 2 3 4 5 6 7 8 9
1 RIVER DUANTO 16.49 6.3 2.57 25 10 35 0.7

L.I.SECTION, NAYAGARH L.I.SUB-DIVISION, NAYAGARH
WATER BALANCE REPORT OF RIVER KUSUMI FLOWING IN

No. River Awaiting
installation
1 2 3 4 5 6 7 8 9
1 RIVER KUSUMI 21.1 18.4 9.9 75 6 81 2.1

LOWING IN ODAGAON DISTRICT.
Balance flow available

Flow committed in cumec No. of
in cumec.
L.I.Ps.
Awaiting
Total Rainy Winter Sumer proposed
installation
10 11 12 13 14 15
0.28 0.98 15.51 5.32 1.59 1
igation department/locally.
GINEER EXECUTIVE ENGINEER

NAYAGARH L.I.DIVISION, NAYAGARH.
LOWING IN NAYAGARH DISTRICT.

Balance flow available
in cumec.
Awaiting L.I.Ps.
Total Rainy Winter Sumer proposed
installation
10 11 12 13 14 15
0.168 2.268 18.832 16.132 7.632 1

WATER BALANCE REPORT OF BADA NALLAH FLOWING IN NAYAGARH

No. River Awaiting
installation
1 2 3 4 5 6 7 8 9
1 MULIA NALLAH 10.3 6.8 4.29 2 8 10 0.056

FLOWING IN NAYAGARH DISTRICT.
Balance flow available in

cumec.
L.I.Ps.
Awaiting proposed
Total Rainy Winter Sumer
installation
10 11 12 13 14 15
0.224 0.28 10.02 6.52 4.01 1

RAINFALLMonthwis
DATA FOR LAST TEN YEARS IN DIFFERENT BLOCKS OF NAYAGARH
Sl.
MONTH e rainfall
No.
in mm
2008 2009 2010 2011 2012 2013
1 2 3 4 5 6 7 8
1 JANUARY 33.30 0.00 19.33 5.80 105.31 1.75
2 FEBRUARY 31.00 0.00 6.30 31.78 0.00 9.03
3 MARCH 5.40 0.00 6.88 0.90 0.00 0.00
4 APRIL 81.90 5.40 2.74 84.78 49.05 94.15
5 MAY 47.00 120.60 125.93 93.90 22.63 56.35
6 JUNE 290.30 74.20 265.06 167.09 153.93 310.94
7 JULY 370.00 639.40 217.65 169.60 438.64 444.91
8 AUGUST 277.00 245.30 315.80 364.10 466.40 186.54
9 SEPTEMBER 281.30 266.60 238.23 238.28 270.71 212.28
10 OCTOBER 48.40 155.60 183.38 15.03 121.70 739.43
11 NOVEMBER 33.00 43.20 44.43 0.00 119.33 0.00
12 DECEMBER 0.00 0.00 52.90 0.25 1.38 0.00
TOTAL 1498.60 1550.30 1478.63 1171.51 1749.08 2055.38
SOURCE- Directorate Of Statistics and Economics and Hydromet Division INDIA METEOROLOGICAL DEPA

BLOCKS OF NAYAGARH DISTRICT.
2014 2015 2016 2017

9 10 11 12
21.64 36.69 10.30 0.25
31.70 5.28 16.20 0.00
65.24 15.73 16.65 59.55
10.55 78.40 9.59 8.40
133.18 42.88 108.68 30.86
66.73 156.09 144.79 132.94
467.99 199.36 274.24 317.44
309.18 267.63 232.48 254.75
198.15 253.64 250.54 183.13
162.76 37.33 85.82 181.65
0.00 5.44 2.78 49.46
0.00 32.72 0.00 1.23
1467.12 1131.19 1152.07 1219.66
DIA METEOROLOGICAL DEPARTMENT
SSISTANT ENGINEER
VISION, NAYAGARH
L.I.SUB-DIVISION, NAYAGARH
DESIGN OF PUMP
Ayacut 20 Hect.
Requirement of water as per cropping patter 0.028 cumec.
Providing 1 Nos. of pumping unit each having 0.028 cumec. discharge
CALCULATION OF PUMPING UNIT
(A) SUCTION SIDE:

Assuming the dia of G.I. pipe to be 0.10 mtr.
Length of suction pipe 12 mtr.
π 3.14
Area of pipe = d2 = x0.102 = 0.0079 Sqm.
4 4
0.028
Velocity = = 3.544 m/sec.
0.0079
4 F.L.V.2 4 x 0.01 x 12 x ( 3.544 )2
Head loss due to frition = = = 3.07 m
2 g.d. 2 x 9.81 x 0.10
(B) DELIVERY SIDE:
Assuming the dia of delivery pipe = 0.200 M

Length of delivery pipe = 600 M
π 3.14
Area of pipe = d2 = x 0.2002 = 0.0314 m2
4 4
0.028
Velocity through delivery pipe = 0.0314
= 0.892 m/sec.
4 F.L.V.2 4 x 0.005 x 600 x ( 0.892 )2

Head loss due to friction = = = 2.43 m
2 g.d. 2 x 9.81 x 0.200
Head loss due to friction 4 F.L.V.2 4 x 0.010 x 6 x ( 0.892 )2
= = 0.05 m
for M.S. / G.I. Pipe = 2 g.d. 2 x 9.81 x 0.200
2.48 m
(C) FRICTION LOSSES DUE TO FITTING MATERIALS TAKING THE EQUIVALENT EFFECTIVE
LENGTH INTO CONSIDERATION.
Details of losses Effective Length in Mtr. Friction in Mtr.
SUCTION SIDE :
a) 4” Ø C.I. Foot Valve 6.00 1.58
b) 4” Ø G.I. Bend 2.00 1.06
DELIVERY SIDE :
a) 4” Ø G.I. Bend 2.00 1.59
b) 4” Ø Sluice Valve 4.60 1.20
c) 4” Ø N.R. Valve 6.00 1.58
d) 4” Ø G.I. Pipe 6 mtr. 6.00 1.58
e) 4” Ø G.I. Raiser Tee 1.5 mtr.. 1.50 2.40
TOTAL 10.99 mtr.
Cont…P/2
(D) DESIGN OF PUMP:

Static head =(D.T.L. – S.W.L)= R.L ― R.L = 4.50 mtr.
including Raiser pipe height above G.L. 0.30m
Head Loss due to friction in suction side = 3.07 mtr.
Head Loss due to friction in delivery side = 2.48 mtr.
Head Loss due to fitting materials = 10.99 mtr.
TOTAL = 21.04 mtr.
Assuming efficiency to be 66%

W.Q.H. 1000 x 0.03 x 21.04
H.P. = = = 11.90 HP or say 12.50 H.P
75xή 75 x 0.66
Hence provide 1 Nos. of 12.5 HP Pumping unit having a discharge of 0.028 cumec at a head of 21 mtr.

L.I.SECTION, NAYAGARH L.I.SUB-DIVISION, NAYAGARH L.I.DIVISION, NAYAGARH
MONTH WISE CROP WATER REQUIREMENT OF THE R.L.I PROJECT
Khariff 20 Ha. Rabi 20 Ha.
Crop Water Requirement in Ha. Cm.

Month
Paddy in Ha Veg in Ha Munga/Pulse Patato in Ha G.Nut in Ha Maize in Ha
(120 days) (120 days) in Ha (75 days) (100 days) (110 days)
20 4 4 1 1 2
1 3 4 5 6 7 8
January 10 20 10 10 10
February 10 20 10 5 5
March 140 40 30 30 15
April 10
May 10
June 50
July 75
August 150
September 255
October 70
November 10 10 5
December 10 10 10 10
Total 600 200 100 65 55 30
Peak Water Rerquirement = ( 255 x 100) / (25 x 12 x 60 x 60)

Add 20% for Transmission losses
Hence provide 1 no of pump set having discharge of 0.0283 Cumec ( 1700 LPM) to meet the peak water requirement of the c
JUNIOR ENGINEER ASSISTANT. ENGINEER

L.I.SECTION, NAYAGARH L.I SUB - DIVISION, NAYAGARH
THE R.L.I PROJECT
Total Water
Requirement in Ha. Remark
Cm.
10 11
60
50
255
10
10
50 Peak water demand 255
75 Ha.Cm
150
255
70
25
40
1050 0
0.0236
0.0047
0.0283 Cumec
ak water requirement of the crops in the ayacut Area.

Cropping Pattern & Water Requirement of Different
Crops in the Ayacut of the R.L. L.I Project
Ayacut : Khariff- 28Hect Rabi-16Hect Summer- 12 Hect
Requirement Total
Crop Sl. Area in of Water in Requirement
Name of the Crop
Season No Hect. Hect-Cm per of Water in
Hect Hect-Cm
Khariff 1 Khariff Paddy 20 30 600
1 Winter Vegetable 4 50 200
2 Mung/Pulses 4 25 100
Rabi 3 Patato 1 65 65
4 Ground Nut 1 55 55
5 Hy. Maize 2 15 30
TOTAL 1050
Add 20% Transmission losses 210
G. Total:- 1260
Provide 1 No.12.5 H.P.Mono block pumpset having discharge of 1700 LPM at 21 mtr Head.
HOURS OF OPERATION OF PUMPSET & ENERGY CHARGES :
1 Discharge of Pump Set 1700 LPM

2 Hours of Operation 1260 x 100 x 1000 = 1235.00
1700 x 60 HOURS
3 Energy Requirement 12.5 HP 0.746 x x 1235.00 .= 11516.00 KWH
4 Energy Cost = 11516.00 KWHx 1.50 .= Rs 17274.00
5 Electricity Duty = 11516.00 Unit @ Rs 0.05 /Unit.= Rs 575.80
6 Fixed Charges = 10 KW @ Rs. 20/- for 1st KW +

Rs. 10/- for subsequent KW per month
for 12 months .= Rs 1320.00
7 Meter Rent = Rs.100.00 / month for 12 months= .= Rs
8 Total Energy Cost TOTAL Rs 19169.80
Or Say Rs 19170.00
JUNIOR ENGINEER ASSISTANT. ENGINEER

L.I SECTION, NAYAGARH L.I SUB - DIVISION, NAYAGARH
9.325
1560
CROPPING PATTERN & CALCULATION OF PROFIT FROM CROPS TO BE
GROWN IN THE AYACUT OF THE R.L. PROJECT
Crop Season Sl.No. Name of Crops Area in Profit / Hect in Total Profit in Rs.
Hects Rs.
Khariff 1 Khariff Paddy 20 21750.00 Rs. 435,000.00
1 Winter Vegetable 4 42000.00 Rs. 168,000.00
2 Munga/Pulses 4 17450.00 Rs. 69,800.00
Rabi 3 Patato 1 29800.00 Rs. 29,800.00
4 Ground Nut 1 20750.00 Rs. 20,750.00
2 Khariff Maize 2 18250.00 Rs. 36,500.00
TOTAL Rs. 759,850.00

N.B:- The profit for Hect.of crops is based as per the report of the Deputy Director,Agriculture,
Nayagarh & Dy.Director, Horticulture, Nayagarh vide their Lr.No. 5920/agril.dt. 30.10.2009 & No.
4300/Hort. Dt. 10.11.2009 respectively.
Calculation of Cost of Irrigation & Benefit Cost Ratio
1 Estimated Cost Rs 2060000.00
2 Ayacut Area 20 Hect.
3 Requirement of Water 1260 Ha.cm.
A. EXPENDITURE OF THE PROJECT PER ANNUM :

1) Depreciation of the Project taking total life of the Project as 20years Rs. 103,000.00
2) Energy Charges per Annum as per Annexure Rs. 19,170.00
3) Maintenance Cost of the Project @ 5% of the capital cost per annum Rs. 103,000.00
4) Miscellaneous Expenditure & Supervision Charges @ 10% Rs. 10,300.00

of Item No - 3
Total :- Rs. 235,470.00
Cost of Irrigation = Rs 235,470.00 / 1,260 .= 186.88 /Hect-Cm
B. BENEFIT COST RATIO :

1) Yearly Expenditure for Maintenance Rs. 235,470.00
2) Benefit due to Irrigation per Annum as per Annexure Rs. 759,850.00
3) Deduct @Rs 2,000/ per Hect. For 20 Hect. (Before irrigation) Rs. 40,000.00
Total :- Rs. 719,850.00
Benefit Cost Ratio : 719,850.00 / 235,470.00 .= 3.06 : 1

L.I.SECTION, NAYAGARH L.I.SUB:DIVISION, NAYAGARH
ESTIMATE FOR DRAWAL OF POWER SUPPLY TO KOTARANGA-III - R.L. I. PROJECTS.
ESTIMATE
Sl.
Description Unit Qnty. Rate in Rs. Amount (Rs.)
No.
11 KV Line with 200 Kg. 9 mtr. H.T. PSC Pole and

1 55 mm2 Iinsulated Conductor 3 Ph. 3 W. (80 Mtrs. Km. 0.54 431189.84 232842.51
Span)
2 11/0.4 KV 25 KVA PSC Pole mounted Sub-station. No. 1 250762.90 250762.90
3 11/0.4 KV 63 KVA PSC Pole mounted Sub-station. No. 0 0.00
4 L.T.Line by 35 mm2 AB Cable 3 Phase. Km. 0.04 242955.02 9718.20
TOTAL Rs. 493323.61

3% STOCK & STORE 14799.71
Sub-Total 508123.32
22.5%(T&P,TRANSPORTATION,ERECT &CONT. 114327.75
Total estimated cost 622451.07
Supervision charges 6% 37347.06
G.TOTAL Rs. 659798.13
LABOUR CESS 1% 6597.98
OR SAY Rs. 666396.00
JUNIOR ENGINEER(ELECT.) ASSISTANT ENGINEER

L.I. SECTION, NAYAGARH L.I.SUB-DIVISION, NAYAGARH
LEAD STATEMENT OF THE R.L.PROJECT
Sl. Conveyance in Km.
Materials Quarry/Place Rate
No. Truck Cart
1 Sand River Kusumi 5 1 Rs. 335.78 /cum
2 Chips/R.Stone Brundabanpur 32 1 Rs. 722.27 /cum
3 Metal Brundabanpur 32 1 Rs. 633.29 /cum
4 Bricks 25cmx12cmx8cm Panipoilla 25 1 Rs. 1214.84 /1000 Nos.
5 Khoa Panipoilla 25 1 Rs. 511.78 /cum
6 Cement/Iron/Grills Nayagarh 45 1 Rs. 63.85 /Qntl.
7 200 mm dia PVC Pipe Bhubaneswar 130 1 Rs. 13.74 /Mtr
8 250 mm dia PVC Pipe Bhubaneswar 130 1 Rs. 18.06 /Mtr.
9 Wood Nayagarh 45 1 Rs. 209.86 /Mtr.
(A) Sand i) 1st 5 Km by Truck (up to 50 Km.) 149.67 Rs. 149.67
Subsequent Km. @ Rs. 8.80 Rs. 0.00
Subsequent Km. @ Rs. 6.22 Rs. 0.00
Total Rs. 149.67 ═ Rs. 149.67 /cum
ii) 1 Km by Bullock Cart
st
@ Rs. 67.00 /Km. Rs. 67.00
Subsequent 0 Km. @ Rs. 34.00 /Km. Rs. 0.00
Total Rs. 67.00 /0.36 cum ═ Rs. 186.11 /cum
TOTAL ═ Rs. 335.78 /cum
(B) Chips/R.Stone i) 1st 5 Km by Truck (up to 50 Km.) Rs. 149.67

Subsequent 27 Km. @ Rs. 8.80 Rs. 237.60
Total Rs. 387.27 ═ Rs. 387.27 /cum
ii) 1st Km. By Bullock Cart Rs. 67.00 /0.20 cum ═ Rs. 335.00 /cum
© Metal i) 1st 5 Km by Truck (up to 50 Km.) Rs. 156.40

Total Rs. 394.00 ═ Rs. 394.00 /cum
(D) Bricks i) 1st 5 Km. By Truck Rs. 967.27

(up to 50 Km.) Total Rs. 1759.67 /2000 Nos. ═ Rs. 879.84 /1000 Nos.
ii) 1st Km. By Bullock Cart Rs. 67.00 /200 Nos. ═ Rs. 335.00 /1000 Nos.
TOTAL ═ Rs. 1214.84 /1000 Nos.
(E) Khoa i) 1st 5 Km by Truck (up to 50 Km.) Rs. 149.67

Total Rs. 325.67 ═ Rs. 325.67 /cum

(F) Cement/Iron/
i) 1st 5 Km. By Truck Rs. 161.72
Grills
(up to 50 Km.)
Subsequent 0 Km. @ Rs. /Km. Rs. 0.00
Total Rs. 490.92 /10 Qntl. ═ Rs. 49.09 /1 Qntl.
ii) 1st Km. By Bullock Cart Rs. 67.00 /4.54 Qntl. ═ Rs. 14.76 /1 Qntl.
TOTAL ═ Rs. 63.85 /1 Qntl.
Wood i) 1st 5 Km. By Truck Rs. 161.72
(up to 50 Km.)
Subsequent 0 Km. @ Rs. /Km. Rs. 0.00
Total Rs. 490.92 /5 Cum = Rs 98.19 /Cum
ii) 1st Km. By Bullock Cart Rs. 67.00 /0.60 Qntl. ═ Rs. 111.67 /Cum
TOTAL ═ Rs. 209.86 /Cum

(G) 200 mm dia
PVC Pipe
Subsequent 45 km @ Rs. 40.67 Rs. 1830.15
(up to 50 Km.)
Total Rs. 5700.32 /480 mtr ═ Rs. 11.88 /Mtr
ii) 1st Km. By Bullock Cart Rs. 67.00 /36 mtr ═ Rs. 1.86 /Mtr
TOTAL ═ Rs. 13.74 /Mtr

(H) 250 mm dia
PVC Pipe
(up to 50 Km.)
Total Rs. 5700.32 /360 mtr ═ Rs. 15.83 /Mtr
ii) 1st Km. By Bullock Cart Rs. 67.00 /30 mtr ═ Rs. 2.23 /Mtr
TOTAL ═ Rs. 18.06 /Mtr
Certified that the leads provided above are minimum and correct to the best of my knowledge and belief.

L.I.SECTION,NAYAGARH L.I.SUB-DIVISION,NAYAGARH L.I.DIVISION,NAYAGARH
ANALYSIS OF RATES
1 Earth work in hard soil within initial lead of 50m & cum 100 S/R 10557.58 /100 cum.
lift of 1.5m including dressing and levelling the bed
etc. Add for W.W. Cess 1% 105.58
Total Rs. 10663.16 /100 cum.
2 Earth work excavation of foundation in hard soil cum 100 S/R 12669.10 /100 cum.
within initial lead of 50m & lift of 1.5m including
dressing and levelling the bed etc.
Add for W.W. Cess 1% 126.69
Total Rs. 12795.79 /100 cum.
3 Filling F and P with sand, well watered and rammed cum 1.00 S/R 72.25 / cum.
Royalty on sand cum 1.00 35.00 35.00
carriage of sand cum 1.00 335.78 335.78
Total Rs. 443.03 / cum.
Total Rs. 447.46 /100 cum.
4 Cement concrete (1:4:8) with 4cm size H.G. Metal (C.B) cum 1.00 S/R 2963.19
Carriage of metal cum 0.96 633.29 607.96
Carriage of sand cum 0.48 335.78 161.17
Royalty on metal cum 0.96 130.00 124.80
Carriage of cement Qntl. 1.72 63.85 109.82
Total Rs. 3983.74 /cum
5 Cement concrete (1:2:4) with 12mm size H.G. chips (H.B.) cum 1.00 S/R 4346.06
Carriage of chips cum 0.90 722.27 650.04
Royalty on chips cum 0.90 130.00 117.00
6 RCC for Cement concrete (1:2:4) with 12mm cum 1.00 S/R 4590.53
size H.G. chips (C.B.)
Total Rs. 5787.97 /cum.
7 K.B.Brick masonary (25cmx12cmx8cm) in CM (1:6) in F&P cum 1.00 S/R 3473.14
Carriage of bricks 1000 350 1214.84 425.19
Carriage of cement Qtl. 0.672 63.85 42.91
For superstructure Add Rs 33.00 Total Rs. 4118.51 /cum
8 RRHG Stone massonary (1:6) in F&P cum 1.00 S/R 2092.42

Carriage of Stone cum. 1.00 722.27 722.27
Royalty on stone cum 1.00 130.00 130.00
9 12mm thick Cement plaster in CM (1:6) over brick work Sqm 1.00 S/R 95.00
Total Rs. 102.86 /sqm.
10 20mm thick Cement plaster in CM (1:6) over stone work Sqm 1.00 S/R 145.42
11 Dry brick rammed Khoa (10 cm) thick well watered Sqm. 1.00 S/R 159.83
and rammed.
Carriage of brick khoa cum. 0.140 511.78 71.65
12 2.5 cm thick A.S. Flooring with cement concrete (1:2:4) Sqm 1.00 S/R 214.91
13 Cement punning over plastering Sqm 1.00 S/R 95.00
14 Filling foundation and plinth with excavated cum 100 S/R 7038.24 /100 cum.
materials (2/3 of excavated rate)
Total Rs. 7108.62 /100 cum.
Rigid smooth centering shuttering for R.C.C. work Sqm
15
including all cost etc. complete
(A) Roof slab, R.C.C. floor, Landing Balcony, Sqm 327.84 /sqm.
Projection sun shed & Chajja,
(B) R.C.C.Lintels Sqm 217.00 /sqm.

16 Supplying ,Fitting & Placing Uncoated HYSD bar S/R 5879.64

reinforcement complete As per drawing & technical QNTL QNTL
specification including Labour
Carriage of Rod QNTL 63.85 QNTL
Total Rs. 5943.49 QNTL
Total Rs. 6002.92 QNTL
17 Priming of M.S. Door S/R Rs. 36.70 /sqm.

Painting 2 coats with approved shade of paint S/R Rs. /sqm.

95.10
18 including all cost.
White washing 2 coats with shell lime per 1 Sqm. S/R Rs. 11.74 /sqm.
19
21 Distempering two coats to walls with distermper of S/R Rs. 47.83

approved shade on new work to give an even
shade (Labour only)
23 Earth work in excavation in slushy soil (in water up
to 0.6m. Depth requiring the aid of pans and
vessels ) within 50 m initial lead & 1.5 M initial lift
including dressing & levelling the bed & depositing
excavated materials within above lead & lift as per
direction approved by the department.
Rs 10803.1 / 100 Cum
Total Rs. 10911.13 / 100 Cum
Labour for sinking of well in all kinds of soil and

plumbby scooping out from inside and below the
staining including cost of tools and plants supplying
and making boiling out of water and removal of all
materials and obstacles from inside the well.
Rs 12288.00 Mtr
Total Rs. 12410.88 Mtr

L.I.SECTION.NAYAGARH L.I.SUB-DIVISION,NAYAGARH
cum.
cum.
Page 41
ANALYSIS OF RATE
(As per CSR - 2014 ) W.E.F. Dt.10.11.2014
1 Earth work in hard soil 50m initial lead & 1.5 m initial lift including rough dressing &
breaking of clods to minimum 5 cm to 7 cm and laying in layers not exceeding
0.30M (1’-0”) in depth
Man mulia 21.50 Nos @ Rs 213.50 / day = Rs 4590.25
Female mulia 21.50 Nos @ Rs 213.50 / day = Rs 4590.25
7.5% Over head charges = Rs 688.54
7.5% Contractor's Profit = Rs 688.54
TOTAL = Rs 10557.58 / 100 Cum
2 Earth work in excavation of foundation in hard soil within 50 m initial lead & 1.5 M
initial lift including dressing & levelling the bed & depositing excavated materials
within above lead & lift
TOTAL = Rs 12669.10 / 100 Cum
3 Filling in F&P with excavated materials including well watered and rammed.(2/3 of
respective earth work)
TOTAL = Rs 7038.24 / 100 Cum
4 Filling in F & P with sand well watered and rammed.
= Rs 3034.68
Cost of Sand 100 cum @ Rs 41.90 / cum. = Rs 4190.00
TOTAL = Rs 7224.68 / 100 Cum
Or Say Rs 72.25 / Cum
5 Cement concrete (1:4:8) with 4cm (1½”) size hard granite metal (Hand Broken)
Cost of 4 cm H.g.Metal 0.96 cum @ Rs 564.76 / cum. = Rs 542.17

Sand (screened & washed) 0.48 cum @ Rs 46.67 / cum. = Rs 22.40
Cement 1.72 Qntl. @ Rs 580.00 / Qntl. = Rs 997.60
Mason 0.18 Nos @ Rs 253.50 / day = Rs 45.63
Male mulia 1.80 Nos @ Rs 213.50 / day = Rs 384.30
Male Mulia for mixing metal,
sand, cement in small quantity & 0.70 Nos @ Rs 213.50 / day = Rs 149.45
getting water
TOTAL = Rs 2806.51 / Cum
6 Cement concrete (1:4:8) with 4cm (1½”) size hard granite metal (Crusser Broken)
Page 42
Cost of 4 cm H.g.Metal 0.96 cum @ Rs 706.67 / cum. = Rs 678.40

Sand (screened & washed) 0.48 cum @ Rs 46.67 / cum. = Rs 22.40
Mason 0.18 Nos @ Rs 253.50 / day = Rs 45.63
Male mulia 1.80 Nos @ Rs 213.50 / day = Rs 384.30
Male Mulia for mixing metal,
sand, cement in small quantity & 0.70 Nos @ Rs 213.50 / day = Rs 149.45
getting water
7 Cement concrete (1:2:4) with 12mm (½”) size hard granite chips (Hand broken)
12mm (½”) size h.g. chips 0.90 cum @ Rs 811.43 / cum. = Rs 730.29
Sand (screened & washed) 0.45 cum @ Rs 46.67 / cum = Rs 21.01
Mason 0.18 Nos. @ Rs 253.50 / day = Rs 45.63
Male Mulia 1.80 Nos. @ Rs 213.50 / day = Rs 384.30
Female Mulia 1.40 Nos. @ Rs 213.50 / day = Rs 298.90
Male Mulia for mixing 1.40 Nos. @ Rs 213.50 / day = Rs 298.90
chips,
Masonsand cement in small 0.50 Nos. @ Rs 253.50 / day = Rs 126.75
quantity & getting water
8 RCC for Cement concrete (1:2:4) with 12mm (½”) size
hard granite chips (Crosser broken)
12mm (½”) size C.B. chips 0.90 cum @ Rs 1047.62 / cum. = Rs 942.86
chips,
Masonsand cement in small 0.50 Nos. @ Rs 253.50 / day = Rs 126.75
9 . Brick masonary in cm(1:6) in foundation and plinth 25cm X 12cm X 8cm size
K.B. Bricks 350.00 Nos. @ Rs 4638.30 / 1000nos. = Rs 1623.41
Sand 0.28 cum @ Rs 46.67 / cum = Rs 13.07
Mason special 0.35 Nos. @ Rs 273.50 / day = Rs 95.73
Preparing motar and getting
water etc. (Female Mulia) 0.14 Nos. @ Rs 213.50 / day = Rs 29.89
For superstructure ADD Rs33.00 = Rs 3506.14 / Cum
10 RRHG Stone massonary (1:6) in foundation & plinth.
Rough stone 1.00 cum @ Rs 200.87 / 1cum. = Rs 200.87
Page 43
Sand 0.34 cum @ Rs 46.67 / cum = Rs 15.87

Male Mulia for mixing mortar etc. 0.35 Nos. @ Rs 213.50 / day = Rs 74.73
11 20mm (¾") thick C.P. (1:6) over stone works.
Sand 0.021 cum @ Rs 46.67 / cum = Rs 0.99
Male Mulia for mixing Sand
& Concrete in small 0.02 Nos. @ Rs 213.50 / day = Rs 4.27
quantities
TOTAL = Rs 145.42 / Sqm.
12 12mm (½") thick C.P. (1:6) over brick works.
Sand 0.015 cum @ Rs 46.67 / cum = Rs 0.71

13 Cement punning
14 Rigid smooth centering shuttering for R.C.C. work including all cost etc. complete
(for 9.00 sqm.)
Roof slab, R.C.C. floor, Landing Balcony, Projection sun shed & Chajja, Sheles
a) Data (for 9.00 Sqms.)
Non sal wood scantling 0.112 cum @ Rs 16298.76 / cum = Rs 1825.47
Planks 38 mm 0.34 cum @ Rs 16298.76 / cum = Rs 5541.58
120mm,Dia Sal Bullah 56 meter @ Rs 82.99 / meter = Rs 4647.44
Carriage of wood 1.142 cum @ Rs 218.09 / cum = Rs 249.06
For 10 times use cost = Rs 12263.55
Page 44
For 1 time use cost = Rs 1226.36

Carpenter Second Class 2.75 Nos. @ Rs 253.50 / day = Rs 697.13
Semi Skilled Mulia 2.75 Nos. @ Rs 233.50 / day = Rs 642.13
TOTAL = Rs 2950.48 9/Sqm.
2950.48
For 1.00 Sqm.
9 = Rs 327.84 /Sqm.
b) R.C.C.Lintels (for7.8 Sqms.)
Non sal wood scantling 0 cum @ Rs 16298.76 / cum = Rs 0.00
Planks 38 mm 0.413 cum @ Rs 16298.76 / cum = Rs 6731.39
120mm,Dia non Sal Bullah 21 meter @ Rs 82.99 / meter = Rs 1742.79
Carriage of wood 0.689 cum @ Rs 218.09 / cum = Rs 150.27
For 10 times use cost = Rs 8624.45
For 1 time use cost = Rs 862.45
Carpenter Second Class 1.25 Nos. @ Rs 253.50 / day = Rs 316.88
Semi Skilled Mulia 1.25 Nos. @ Rs 233.50 / day = Rs 291.88
TOTAL = Rs 1692.56 7.8/Sqm.
1692.56
For 1.00 Sqm.
7.8 = Rs 217.00 /Sqm.
15 2.5 CM Damp Proff Course with Cement concrete (1:2:4) using 12mm (½”) size
hard granite chips (Crosser broken)
12mm (½”) size C.B. chips 0.023 cum @ Rs 1047.62 / cum. = Rs 24.10
Mason (Special) 0.103 Nos. @ Rs 273.50 / day = Rs 28.18
7.5% chips, sand
Over head cement in small
charges = Rs 13.01
16 Supplying ,Fitting & Placing Uncoated HYSD bar reinforcement complete As per
drawing & technical specification Unit-1MT Taking output 1 MT
HYSD bars Including 5%
1.050 MT @ Rs 45600.00 / cum = Rs 47880.00
overlaps & wastage
Winding Wire 8.00 KG @ Rs 77.00 / Qntl. = Rs 616.00
Blacksmith Special for
cutting,bending,shifting to
site,laying & placing in 3 Nos. @ Rs 273.50 / day = Rs 820.50
position
Mate 0.44 Nos. @ Rs 233.50 / day = Rs 102.74
Page 45
TOTAL = Rs 58796.34 / TON

= Rs 5879.64 / QNTL
17 Dry brick rammed Khoa (10 cm) thick well watered and rammed including all cost
etc. complete
Brick khoa 40mm size 0.14 cum. @ Rs 322.55 / cum = Rs 45.16
Mason second class 0.05 Nos. @ Rs 253.50 / day = Rs 12.68
Male Mulia for raming 0.16 Nos. @ Rs 213.50 / day = Rs 34.16
Female Mulia for watering 0.22 Nos. @ Rs 213.50 / day = Rs 46.97
TOTAL = Rs 159.83 / cum.
18 2.5 cm. thick A.S flooring with cement concrete (1:2:4) including punning using
12mm size C.B. chips including at cost etc. complete
12mm size H.B.granite chips 0.023 Nos. @ Rs 1047.62 / cum = Rs 24.10
Sand 0.012 Nos. @ Rs 46.67 / cum = Rs 0.57
Cement 0.0858 Nos. @ Rs 580.00 / Qntl = Rs 49.77
Male Mulia for mixing sand 0.030 Nos. @ Rs 213.50 / day = Rs 6.41
Male Mulia 0.110 Nos. 213.50 / day 23.49
19 Labour charge for M.S. reinforcement for R.C.C. work including cutting bending,
binding & typing the grills & placing in position including cost of binding wire 18 to
20 guage per Qntl.
Black-smith special 1.00 Nos. @ Rs 273.50 / cum = Rs 273.50
Semi Skilled Mulia 1.00 Nos. @ Rs 233.50 / cum = Rs 233.50
15% Over head charges = Rs 76.05
30% Sundries including watering T&P = Rs 152.10
TOTAL = Rs 735.15 / Qntl.
20 Painting two coats with approved paint on steel. (For 9.30 Sqm.)
Painter Special 1.25 Nos. @ Rs 273.50 / day = Rs 341.88
Male Mulia for preparation 0.100 Nos. 213.50 / day = Rs 21.35
7.5% of surface
Over head charges = Rs 43.26
TOTAL = Rs 663.25 /9.30 Sqm.
663.25
For 1.00 Sqm. = Rs 71.32 /Sqm.
9.3
Cost of paint 2 coats 1.25 Ltr./10 Sqm. @ Rs 190.00 / ltr. = Rs 23.75 /Sqm.
G.TOTAL = Rs 95.07 / Sqm.
Or Say Rs 95.10 / Sqm.
21 Priming over coat with any approved primer ( for 9.30 Sqm)
Painter Special 0.50 Nos. @ Rs 273.50 / day = Rs 136.75
Page 46
Male Mulia for preparation 0.50 Nos. 213.50 / day = Rs 106.75

@ Rs
of surface
TOTAL = Rs 280.04 /9.30 Sqm.
For 1.00 Sqm. 280.04 = Rs 30.12 /Sqm.

9.30
Cost of primer 0.54 Ltr./10 Sqm. @ Rs 122.00 / ltr. = Rs 6.59
Or Say Rs 36.70 / Sqm.
22 Distempering two coats to walls with distermper of approved shade on new work to
give an even shade (Labour only)
(Data for 10 Sqm.)
Painter special 0.52 Nos. @ Rs 273.50 / day = Rs 142.22
Male Mulia for preparation of surface 0.10 Nos. @ Rs 213.50 / day = Rs 21.35
315.79
For 1.00 Sqm. = Rs 31.58 /Sqm.
10
Cost of distemper 2 coats 2.50 Kg/10 @ Rs 65.00 / per Kg. = Rs 16.25 /Sqm.
23 White washing 2 coats with shell lime per 1 Sqm.
(Data for 93 Sqm.)

Shell lime unslaked 23.32 Kg. @ Rs 15.24 / Kg = Rs 355.40
Painter 2nd Class 1.5 Nos. @ Rs 253.50 / day = Rs 380.25
TOTAL = Rs 1091.53 93/ Sqm.
1091.53
For 1.00 Sqm.
93 = Rs 11.74 /Sqm.
24 Earth work in excavation in slushy soil (in water up to 0.6m. Depth

requiring the aid of pans and vessels ) within 50 m initial lead & 1.5
M initial lift including dressing & levelling the bed & depositing
excavated materials within above lead & lift as per direction
approved by the department.
###
25 Labour for sinking of well in all kinds of soil and plumbby

scooping out from inside and below the staining including
cost of tools and plants supplying and making boiling out of
water and removal of all materials and obstacles from inside
the well. ###
Page 47
COST OF MATERIALS
1 Cement 580.00 /Qntl.
2 4 cm HB Metal 564.76 /cum.
3 4 cm CB Metal 706.67 /cum.
4 12mm HB Chips 811.43 /cum.
5 12mm CB Chips 1047.62 /cum.
6 RRHG Stone 200.87 /cum.
7 K.B.Brick size 25x12x8 cm 4638.30 / 1000 Nos.
8 Sand for Motar 46.67 /cum.
9 Sand for Filling 41.90 /cum.
10 Brick Khoa 322.55 /cum.
11 Royality of Sand 35.00 /cum.
12 Royality of Chips & Metals 130.00 /cum.
13 Non sal wood scantling 16298.76 / cum
14 Planks 38 mm 16298.76 / cum
15 120mm,Dia Sal Bullah 82.99 / meter
16 Shell lime unslaked 15.24 / Kg
17 M.S.Rod 45600.00 / M.T.
LABOUR RATE
i) M.Mulia / F.Mulia 213.50 / day
ii) Semi Skilled / Help to plumber 233.50 / day
iii) Skilled Mulia / 2nd Cl. Masson / 2nd 253.50 / day

Cl. Plumber / 2nd Cl. Welder
iv) Special Masson/Welder/Painter 273.50 / day

L.I. SECTION, NAYAGARH L.I. SUB-DIVISION, NAYAGARH
DETAILED ESTIMATE FOR 1 NO. OF FIXED FOUNDATION
1 Earth work in excavation of foundation in hard soil

including dressing and leveling the bed and depositing
the soil within 5.00M initial lead 1.5M lift .
1.82x1.22x0.76 = 1.69 cum.
@ Rs. 12795.79 /100 cum. Rs. 216.25
2 Filling in foundation and plinth with sand well watered

and rammed.
1.82x1.22x0.15 = 0.33 cum.
@ Rs. 447.46 /cum. Rs. 147.66
3
C.C. (1:4:8) with 4 cm (1½”) size hard granite metal.
1.82x1.22x0.15 = 0.33 cum.
@ Rs. 4023.58 /cum. Rs. 1327.78
4 Brick massonary (1:6) in foundation and plinth

1.50x0.90x0.90 = 1.22 cum.
@ Rs. 4085.51 /cum. Rs. 4984.32
5 C.C.(1:2:4) with 12mm (½”) size hand broken granite

chips
1.50x0.90x0.20 = 0.27 cum.
@ Rs. 5541.05 /cum. Rs. 1496.08
6 12mm thick plaster in C.M (1:6)

SW. 2x0.90x0.90 = 1.62 sm.
LW. 2x1.50x0.90 = 2.70 sm.
4.32 sm.
@ Rs. 103.89 /sm. Rs. 448.80
7 Filling in F&P with excavated materials including well

watered & rammed. Qnty same as item No.1
1.69 cum
@ Rs. 7108.62 /100 cum. Rs. 120.14
8 Provision for foundation nut bolt including Labour cess 1% Rs. 303.00
TOTAL Rs. 9044.03

OR SAY Rs. 9044.00

L.I. SECTION,NAYAGARH L.I.SUB-DIVISION ,NAYAGARH
DETAILED ESTIMATE OF 1 NO. RCC DISTRIBUTION TANK
Earth work in excavation of foundation in hard soil within 50 m initial

1 lead & 1.5 M initial lift including dressing & levelling the bed &
depositing the soil within above lead & lift
1xp/4 (1.20)2x0.65 = 0.74 cum @ Rs. 12795.79 /100 cum. Rs. 94.69
2 Filling in foundation and plinth with sand well watered and rammed.
1xp/4 (1.20)2x0.10 = 0.11 cum @ Rs. 447.46 / cum. Rs. 49.22
3 C.C. (1:4:8) with 4 cm. (1½ ) size hard granite metal.

1xp/4 (1.20)2x0.10 = 0.11 cum @ Rs. 4023.58 / cum. Rs. 442.59
4 R.C.C. (1:2:4) with 12 mm. (½ ") size hard granite Chips
Base
1xp/4 (0.9)2x0.15 = 0.10 cum
Wall
1xp/4 (0.90)2-(0.60) 2 x 0.60 = 0.21 cum
0.31 cum @ Rs. 5787.97 / cum. Rs. 1794.27
5 Rigid smooth centring & shuttering for RCC work
(A) Roof slab,
Inside p x0.60x0.60 = 1.13 Sqm.
Outside p x0.90x0.75 = 2.12 Sqm.
3.25 Sqm @ Rs. 331.12 / cum. Rs. 1076.14
6 Cost of M.S.Rod 90% of item No.4 including Labour charges for cutting,
bending, binding, straightening and laying grills & placing in position
including cost of binding wire 18 to 20 guage
0.90 x 0.31 = 0.280 Qntl @ Rs. 6002.92 / cum. Rs. 1680.82
7 12mm ( ½” ) thick cement plaster (1:6)
Inside p x0.60x0.60 = 1.13 Sqm.
Outside p x0.90 x0.75 = 2.12 Sqm.
Top:1xp/4[ (0.9) 2 -(0.60) 2 ] = 0.35 Sqm.
3.60 Sqm.
@ Rs. 103.89 /Sqm. Rs. 374.00
8 Cement punning
Inside p x0.60x0.60 = 1.13 Sqm.
Top:1xp/4[ (0.9) 2 -(0.60) 2 ] = 0.35 Sqm.
Total 1.48 Sqm.
@ Rs. 96.69 /Sqm. Rs. 143.10
Filling in foundation and plinth with excavated materials. Qnty. Same
9
as item No.1 i.e.
0.74 cum. @ Rs. 7108.62 /100 cum. Rs. 52.60
10 Cost of outlet including Labour cess 1% Rs. 505.00
Total Rs. 6212.43
Or say Rs. 6212.00
L.I. SECTION,NAYAGARH L.I.SUB-DIVISION ,NAYAGARH
ESTIMATE FOR CONSTRUCTION OF DISPLAY BOARD (TRANSPARENCY PILLAR)
Earth work in excavation of foundation in hard soil within initial lead

1
and lift.
1.50 m x 0.50 mx 0.60 m = 0.45 cum

@ Rs. 12795.79 / 100 cum Rs.
2 Filling sand in F&P well watered and rammed
1.50 m x 0.50 mx 0.15 m = 0.11 cum

@ Rs. 447.46 / cum Rs.
3 C.C.(1:4:8) using 4 cm size b.h.g. metal
1.50 m x 0.50 mx 0.15 m = 0.11 cum

@ Rs. 4023.58 / cum Rs.
4 1st Class CB Brick maonary in C.M. (1:6) in F&P.
1.20 m x 0.38 mx 0.45 m = 0.21 cum
1.20 m x 0.25 mx 0.90 m = 0.27 cum

0.48 cum Rs.
@ Rs. 4085.51 / cum
6 12 mm thick Cement Plaster in C.M. (1:6)
2 x 1.20 mx( 0.90 + 0.13 + 0.15 )m= 1.18 2.83

2 x 0.25 mx 1.20 = 0.60
1 x 1.20 mx 0.25 = 0.30
Total 3.73
@ Rs. 103.89 / sqm. Rs.
7 White washing 3 coat with stone lime

Qnty. Same as item No. 6 i.e. 3.73 @ Rs. 11.86 /sqm. Rs.
Cement Concrete (1:2:4) with 12mm size h.g.b chips over the top of
8
Pillar to avoid damage
1.20 m x 0.25 x 0.05 = 0.02 cum
@ Rs. 4023.58 / cum Rs.
9 Filling F&P with excavated earth

i.e. 0.45 cum @ Rs. 7108.62 / 100 cum Rs.
10 Labour charges for writing reqd. data & information on the Brick pillar L.S. Rs.
Total Rs.
Or say Rs.

L.I.SECTION,NAYAGARH L.I.SUB-DIVISION ,NAYAGARH
OF DISPLAY BOARD (TRANSPARENCY PILLAR)
57.58
49.22
442.59
1961.04
387.51
44.24
80.47
31.99
1010.00
4064.64
4065.00
ESTIMATE FOR CONSTRUCTION OF PROTECTION TANK FOR AIR RELEASE VALVE
Earth work in excavation of foundation in hard soil with in 50mt. Initial lead
1
and 1:5 mm including dressing & leveling the bed
2x 1.3 x0.60 x 0.4 ,= 0.62 Cum

2x 0.6 x0.60 x 0.4 ,= 0.29 Cum
0.91 Cum @ Rs. 12795.79 / 100 cum Rs.
2 Filling F& P with sand well watered and rammed
2x 1.3 x0.60 x 0.10 ,= 0.16 Cum

2x 0.6 x0.60 x 0.10 ,= 0.16 Cum
0.32 Cum @ Rs. 447.46 / cum Rs.
3 Cement Concrete (1:4:8) using 4 cm. size hg. Metal
2x 1.3 x0.60 x 0.10 ,= 0.16 Cum

2x 0.6 x0.60 x 0.10 ,= 0.07 Cum
0.23 Cum @ Rs. 4023.58 / cum Rs.
4 Brick masonary (1:6) in cm. in F&P
2x 1.1 x0.25 x 0.50 ,= 0.28 Cum

2x 0.6 x0.25 x 0.50 ,= 0.15 Cum
0.43 Cum '@ Rs. 4085.51 /cum Rs.
5 R.C.C. (1:2:4) with 12 mm. (½ ") size hard granite Chips
1x 1.3 x1.3 x 0.075 ,= 0.13 Cum @ Rs. 5787.97 /cum Rs.

6 Cost of M.S.Rod 90% of item No.5 including Labour charges for cutting,
bending, binding, straightening and laying grills & placing in position including
cost of binding wire 18 to 20 guage
0.90 x 0.13 .= 0.12 Qntl @ Rs 6002.92 /Qntl Rs.
7 12mm thick cement plastering (1:6) over Brick work
Inside 4x 0.60 x 0.50 = 1.20

Out side 4x 1.10 x 0.50 = 2.20
Top 2x 1.10 x 0.25 = 0.55
2x 0.60 x 0.25 = 0.30
Total area 4.25 Sqm
@ Rs. 103.89 /Sqm Rs.
8 Filling F&P with excavated material well watere and rammed
Qty. as per item No. (1) 0.91 @ Rs. 7108.62 /100 cum Rs.
9 Fitting of Air Release valveincluding Labour cess 1% L.S Rs.

Total Rs.
Or say Rs.

L.I.SECTION,NAYAGARH L.I.SUB-DIVISION ,NAYAGARH
N OF PROTECTION TANK FOR AIR RELEASE VALVE
116.44
143.19
925.42
1756.77
752.44
720.35
441.53
64.69
505.00
5425.83
5426.00
DETAILED ESTIMATE FOR CONSTRUCTION OF PUMP SHED
1. Earth work on excavation of foundation in hard soil within 30m initial lead &
1.5 m initial lift including dressing and leveling the bed & depositing the
excavated materials within above lead & lift.
LW 2 x 3.45 mx 0.76 mx 1.22 m = 6.40 cum.
SW 2 x 1.94 mx 0.76 mx 1.22 m = 3.60 cum.
= 10.00 cum. @ Rs. 12669.10 / 100 cum.
2. Filling in F&P with sand wall watered and rammed.

LW 2 x 3.45 mx 0.76 mx 0.15 m = 0.79 cum.
SW 2 x 1.94 mx 0.76 mx 0.15 m = 0.44 cum.
In side 2.44 mx 2.44 m 0.55 m = 3.27 cum.
= 4.50 cum. @ Rs. 443.03 / cum.
3. C.C. (1:4:8) with 40mm size of h.g. metal.

LW 2 x 3.45 mx 0.76 mx 0.15 m = 0.79 cum.
SW 2 x 1.94 mx 0.76 mx 0.15 m = 0.44 cum.
= 1.23 cum. @ Rs. 3983.74 / cum.
4. R.R.H.G. stone masonary in cm (1:6).

1st Footing
LW 2 x 3.3 mx 0.61 mx 0.61 m = 2.46 cum.
SW 2 x 2.09 mx 0.61 mx 0.61 m = 1.56 cum.
Plinth & 2nd Footing
LW 2 x 3.15 mx 0.46 mx 0.76 m = 2.20 cum.

SW 2 x 2.24 mx 0.46 mx 0.76 m = 1.57 cum.
= 7.78 cum. @ Rs. 3122.80 / cum.
5. Filling in F&P with excavated materials.

Quantity same as item No.1 i.e. 10.00 cum. @ Rs. 7038.24 / 100 cum.
6. K.B. brick masonary in cm (1:6) in supper structure.

LW 2 x 2.95 mx 0.25 mx 3.20 m = 4.72 cum.
SW 2 x 2.44 mx 0.25 mx 3.20 m = 3.90 cum.
(i) = 8.62 cum.
Deduction:
Door 1 x 1.20 mx 0.25 mx 1.98 m = 0.59 cum.

Ventilator 2 x 0.45 mx 0.25 mx 0.30 m = 0.07 cum.
Lintel 1 x 1.82 mx 0.25 mx 0.10 m = 0.05 cum.
(ii) = 0.71 cum.
(i) - (ii) = 7.92 cum. @ Rs. 4118.51 / cum.
7. 12mm thick cement plaster over brick works.

Out side 4 x 2.94 mx 3.20 m = 37.63 sqm.
In side 4 x 2.44 mx 3.20 m = 31.23 sqm.
Door 2 x 1.98 mx 0.25 m = 0.99 sqm.
1 x 1.20 mx 0.25 m = 0.30 sqm.
Ventilator 2 x 2 x 0.45 mx 0.25 m = 0.45 sqm.
2 x 1 x 0.30 mx 0.25 m = 0.15 sqm.
= 70.75 sqm.
Deduction:
Door 1 x 1.20 mx 1.98 m = 2.38 sqm.
Ventilator 2 x 0.45 mx 0.30 m = 0.27 sqm.
= 2.65 sqm.
(i) - (ii) = 68.11 sqm. @ Rs. 103.89 / Sqm.
8. 20mm (¾") thick C.P. (1:6) over stone

works.
Out side 4 x 3.15 mx 0.45 m = 5.67 sqm. @ Rs. 158.48 / Sqm.
9. Rigid and smooth centering & shuttering for RCC works including tales works
after dismantlling then after centering including cost of all materials in ground
floor
Roof Slab 1 x 3.25 mx 3.25 m = 10.56 sqm.
Chajja D 1 x 1.52 mx 0.60 m = 0.91 sqm.
Lintel 1 x 1.82 mx 0.25 m = 0.46 sqm.
P.Bend 2 x 2.95 mx 0.25 m = 1.48 sqm.
2 x 2.44 mx 0.25 m = 1.22 sqm.
= 14.62 sqm. @ Rs. 327.84 / Sqm.
10. RCC (1:2:4) with 12mm size C.B. chips including hoisting and laying
Plinth band
LW 2 x 2.95 mx 0.25 mx 0.10 m = 0.15 cum.
SW 2 x 2.44 mx 0.25 mx 0.10 m = 0.12 cum.
Chajja
Door 1 x 1.52 mx 0.6 mx 0.08 m = 0.07 cum.
Lintel
Door 1 x 1.82 mx 0.25 mx 0.10 m = 0.05 cum.
Roof Slab
1 x 3.25 mx 3.25 mx 0.10 m = 1.06 cum.
= 1.44 cum. @ Rs. 5787.97 / cum.
11. Cost of steel for 1.22 Qntl. @ 85% of item No.10 including Labour charges
for cutting, bending, binding, straightening and laying grills & placing in
position including cost of binding wire 18 to 20 guage for 1.22 Qntl.
= 1.22 Qntl. @ Rs. 6002.92 / Qntl.
12. cost of Iron Door (size 1.2x1.98m) = 1 No.

Cost of Iron Ventilator (size 0.45x0.30m) = 2 Nos.
= 3 Nos. 70 Kg @ Rs. 70.00 / Kg.
13. Dry brick khoa rammed to 10 cm

Room 1 x 2.44 mx 2.44 m = 5.95
Door Seal 1 x 1.2 mx 0.25 m = 0.30
= 6.25 Sqm. @ Rs. 233.79 / Sqm.
14. 2.5cm A.S. flooring with C.C.(1:2:4) including punning with 12mm size chips.
Room 1 x 2.44 mx 2.44 m = 5.95

Door Seal 1 x 1.2 mx 0.25 m = 0.30
= 6.25 Sqm. @ Rs. 246.88 / Sqm.
15. Priming of M.S. Door

2 x 1.20 mx 1.98 m = 4.75 Sqm. @ Rs. 37.07 / Sqm.
16. Painting 2 coats with approved shade of paint including all cost.
Door 2 x 1.20 mx 1.98 m = 4.75 Sqm. @ Rs. 96.05 / Sqm.
Distempering two coats to walls with distermper of approved shade on new

17.
work to give an even shade
a) Qnty. same as brick work plastering 68.11 sqm.
b) Qnty. same as stone work plastering 5.67 sqm.
73.78 sqm. @ Rs. 48.31 / Sqm.
18 Add for Pump shed Electrification (wiring) L.S.

TOTAL
G.Total
OR SAY

ED
Rs. 1266.30
Rs. 1995.14
Rs. 4895.70
Rs. 24295.15
Rs. 703.49
Rs. 32606.24
Rs. 7075.74
Rs. 898.58
Rs. 4794.50
Rs. 8359.04
Rs. 7323.56
Rs. 4900.00
Rs. 1462.03
Rs. 1543.89
Rs. 176.16
Rs. 456.43
Rs. 3564.09
Rs. 5050.00
Rs. 111366.03
Rs. 111366.03
Rs. 111366.00
Sl. ESTIMATE OF JACKWELL
No
1 Earth work in slushy soil within intial lead and lift.
Well Carb: 0.785 x (3.6) 2 x 0.75m = 7.63 cum 7.63
Coffer dam:2x15.00m(9.3+1.5m)/2x1.50 =243.00 cum 243
Total = 251 cum 251
Q = 251 cum @ Rs 10911.13 Rs 30640.83
2 Labour for sinking of well in all kinds of soil and plumbby

scooping out from inside and below the staining including
cost of tools and plants supplying and making boiling out of
water and removal of all materials and obstacles from inside
the well.
circular well down to 4 mtr @ Rs 12410.88 Rs 49643.52
3 Cement concrete (1:2:4) for R.C.C work.

Well Carb: 1x 0.785 x (2.80) 2_ ( 2.0)2x0.20 = 0.35cum 0.6
1x0.785x{(2.80)2-(2.10)2}x0.20 =0.21cum 0.27

well stainin 1x0.785x{(2.30)2-(2.0)2}x5.00m =4.27cum 5.06
Total =4.83cum 5.93
Q= 5.93cum @ Rs 5787.97 Rs 38090.25
4
Supplying , fitting & placing uncoated HYSD bar enforcement
including cost of reinforcement
@ 0.785 qtl /cum for 5.93 cum =4.65 qtl @ Rs 6002.92 Rs. 27913.58
5 Rigid smooth centering and shuttering for R.C.C work

3.14 x2.00 m x 5.15m = 32.34 sqm
3.14 x2.30m x 0.50m =36.11 sqm
3.14 x 2.80m x0.40m = 3.51 sqm
3.14 x 2.40m x0.50m = 3.76 sqm
Total = 75.72sqm @ Rs 331.12 Rs 5102.5592
6 Stone patching around the jack well

4.24 m x6.50m x 0.50m =13.78 cum @ Rs 3154.03 Rs 43462.533
G.Total Rs 194853.27
Or Say Rs 194853.00

12669.1
ANALYSIS OF RATE FOR LAING AND JOINTING OF 200mm (8”) Ø PVC PIPE FOR 30M
LENGTH
1
Earth work in excavation in foundation in hard soil or gravelly
soil within initial lead 50m and lift 1.5m including dressing and
levelling the bed & depositing the excavated materials with in
above lead & lift.
30mx0.75mx1.00m = 22.50 Cum @ Rs 12795.79 /100cum Rs.

2
Filling foundation plinth with sand well watered rammed
30mx0.75mx0.05m = 1.13 cum @ Rs 447.46 / cum Rs.
3
Conveyance of pipe from village to work site
Male Mulia 2 Nos. @ Rs 213.50 Per Day Rs.
4 Labour charges for laying and jointing the pipes for 30m
a) Male Mulia 2 Nos. @ Rs 213.50 Per Day Rs.
b) Skilled Mulia 1 Nos. @ Rs 253.50 Per Day Rs.
c) 2nd Class Plumber 1 Nos. @ Rs 253.50 Per Day Rs.
d) Helper to Plumber 1 Nos. @ Rs 233.50 Per Day Rs.

Total Rs.
5 Filling the trench with excavated materials quantity as per item
No.1 =
22.50 cum @ Rs. 7108.62 /100cum Rs.
6 Transportation of Pipes from Factory outlet to Project site

@Rs 13.74 /Mtr for 30 mtr Rs.
7 Solvent Cement 1Ltr.per 30pc pipe(180mtr.)

@Rs 360.00 /180 for 30 mtr
Mtr
8 Over head charges & contractors profit 15 % over item No. 3 & 4 Rs.
TOTAL Rs.
9 Add 1% Labour Cess over item No. 3 , 4,, 6 & 8 Rs.
G. TOTAL Rs.
7312.46
Hence cost per meter = 30 ═ Rs.
OR SAY RS. Rs.
Labour cost for 200mm dia.PVC Pipe Laying & Jointing including 1% cess per mtr. Rs.

AND JOINTING OF 200mm (8”) Ø PVC PIPE FOR 30M
LENGTH
2879.05
505.63
427.00
427.00
253.50
253.50
233.50
1594.50
1599.44
412.20
60.00
239.18
7290.00
22.46
7312.46
243.75
244.00
77.61
ANALYSIS OF RATE FOR LAING AND JOINTING OF 250mm (8”) Ø PVC PIPE FOR
30M LENGTH
1
Earth work in excavation in foundation in hard soil or
gravelly soil within initial lead 50m and lift 1.5m including
dressing and levelling the bed & depositing the excavated
materials with in above lead & lift.
30mx0.75mx1.10m 24.75 Cum 12669.10 /100cum Rs. 3135.60
2
Filling foundation plinth with sand well watered rammed
30mx0.75mx0.05m 1.13 cum @ Rs. 443.03 / cum Rs. 500.62
3
Conveyance of pipe from village to work site
Male Mulia 2 Nos. @ Rs.213.50/- each for 30 mtr. Rs. 427.00
a) Male Mulia 2 Nos. Per day @ Rs.213.50 Rs. 427.00
b) Skilled Mulia 1 No. For day @ Rs.253.50 Rs. 253.50
c) 2nd Class Plumber 1 No. For 1 day @ Rs.253.50 Rs. 253.50
d) Helper to Plumber 1 No. For 1 day @ Rs.233.50 Rs. 233.50
5 Filling the trench with excavated materials

quantity as per item No.1 = 24.75 cum @ 7038.24 /100cum Rs. 1741.96
Rs..
6 Over head charges & contractors profit 15 % over item No.

Rs. 239.18
3&4
TOTAL Rs. 7211.86
7211.86
Hence cost per meter = ═ Rs. 240.40
30
7
Transportation of Pipes from Factory outlet to Village Per Mtr. Rs. 13.74
Cost per mtr. Rs. 254.14
OR SAY RS. Rs. 254.00

1594.50 Not to delet
ANALYSIS OF RATE FOR LAING AND JOINTING OF 250mm (10”) Ø PVC PIPE FOR
30M LENGTH
1
Earth work in excavation in foundation in hard soil or
gravelly soil within initial lead 50m and lift 1.5m including
dressing and levelling the bed & depositing the excavated
materials with in above lead & lift.
30mx0.75mx1.10m=24.75cum @ Rs. 12795.79 /100cum Rs. 3166.96
2 Filling foundation plinth with sand well watered rammed
30mx0.75mx0.05m 1.125 cum @ Rs. 447.46 / cum Rs. 503.39
3 Conveyance of pipe from village to work site
Male Mulia 2 Nos. @ Rs.150/- each for 30 mtr. Rs. 300.00
a) Male Mulia 2 Nos. Per day @ Rs.150.00 Rs. 300.00
b) Skilled Mulia 1 No. For day @ Rs.190.00 Rs. 190.00
c) 2nd Class Plumber 1 No. For 1 day @ Rs.190.00 Rs. 190.00
d) Helper to Plumber 1 No. For 1 day @ Rs.170.00 Rs. 170.00

5
Filling the trench with excavated materials
7038.24 /100cum Rs. 1741.96
quantity as per item No.1 = 24.75 cum
6 Over head charges & contractors profit 15 % over item No.

Rs. 172.50
3&4
TOTAL Rs. 6734.81
6734.81
30
7
Transportation of Pipes from Factory outlet to Village Per Mtr. Rs. 13.74
Cost per mtr. Rs. 238.23
OR SAY RS. Rs. 238.00

wrong
1150.00 Not to delet

ESTIMATE FOR VILLAGE ROAD CROSSING
Earth work in excavation of foundtion trench within inital lead and
1 lift in hard soil.
1 x (5.0 + 12.0) x4.0 x0.75= 25.50 /cum
2
Rs. 12795.79 100/cum 3262.93
2 Filling in foundation trench with sand well watered and rammed

around the pipe
1 x 12.00 x0.75 x 0.15 = 1.35 /cum

Rs. 447.46 /cum 604.07
3 Filling in foundation trench with excavated materials

Qnty. Same as item No. 1 = 25.50 /cum
Rs. 7108.62 /100cum 1812.70
4 Cost of 200 mm M.S. pipe as per specifications

including laying & fitting
Rs. 1800.00 /mtr. for 12 mtr 21600
5 Welding and Jointing the 219mm dia. M.S.Pipe

Rs 195.00 / Mtr for 12 Mtr 2340.00
29619.70
or say 29620.00
Junior Engineer Assistant Engineer

L.I. Section, Khandapada L.I. Sub-Division,khandapada
25.5 25.5
ANALYSIS OF RATE FOR WELDING AND
FITTING OF 8” Ø M.S. PIPE
(Taking 40’-0” unit and 200’-0” approx, welding, laying and fitting of pipe per one day)
1 Electrical welding 3 layers for 2 Nos. of 8” Ø M.S.

Flange with M.S. pipe at both end and including welding
of 3 layers with 2 Nos. of 8” Ø M.S. pipe at the middle of
average length of 18’-0” to 20’-0”
LABOUR COMPONENT:
Welding of 3 layers of 40’-0” unit

= 3 places x 3 layers x p X Diameter
= 3x3x3.14x8.62” =243.6”@nRs.6.48/inch Rs. 1577.88
2 8 pairs of semiskilled Mulia for laying of pipes and Rs. 747.20

helping the plumber @ Rs.233.50/ day for 1/5 day
including transportation at worksite
3 Plumber 1 No. for fitting of pipe @ Rs.253.50/ day for Rs. 50.70
1/5 day.
TOTAL Rs. 2375.78
Cost per rft. = 2375.78

═ Rs. 59.39
Rs. 40
Cost per mtr. = 59.39 X 3.28 194.81

Or Say Rs 195.00

L.I.SECTION, DASPALLA L.I.SUB-DIVISION,KHANDAPADA
RATE OF ANALYSIS OF ELECTRICAL WELDING
1 Capital cost of welding set life period 10,000 hrs. Rs. 8500.00
2 Fixed Cost: Capital Cost – 10% capital cos 8500-850

A) ═ ═ ═ Rs. 0.77
Depreciation/hr. Life Period 10000
(Capital cost + 10% capital co 1

B) Interest/day. ═ 2 X Total working days during
(8500+850) 14 1
═ x x ═ Rs. Rs. 2.73
2 100 240
(Working hrs. has been considered as 8 hrs. per day and 240 days
a year) The total working hour in a year = 240 x 8 = 1920 hrs.
10% of capital cost 850

C) Maintenance/day ═ Working day in a year ═ 240 ═ Rs. 3.54
D) Running Cost
253.50/day x 30 days x 12 mont

i) ═ Rs. 47.53
Pay of welder/hrs = 1920
Cost of electode including energy charges /hr.

ii)
(Considering 15 Nos. of electrodes to be used in a ═ 15 x Rs. 5 Rs. 75.00
hour) @ Rs. 5.00 per electrode
Cost of welding per hour = A+B+C+D = Rs. 129.56

Considering 20” of welding to be completed in a hour
129.56
Welding per inch ═ Rs. ═ Rs. 6.48
20
OR Say cost per inch of welding = Rs.6.48 (Rupees Six & paise Forty eight) only

L.I.SECTION,NAYAHARH L.I.SUB-DIVISION NAYAGARH.
EARTHING ESTIMATE FOR THE L.I.PROJECT.
Sl.
Name of the materials / Works Unit Qnty. Rate Amount
No.
1 2 3 4 5 6
30mmx3mt long G.I.earth pipe with proper sloting (Tata
1 No. 2 400.00 800.00
make)
2 300mm Ø G.I. Flange for earth pipe No. 2 50.00 100.00
3 No. of 6 G.I. Wire Kg. 10 30.00 300.00
4 100 Amp. Cable Socket No. 12 15.00 180.00
5 Al-ka-Pea Kg. ¼ 600.00 150.00
6 Soft-Salder Kg. ¼ 600.00 150.00
7 Char Cool Beg 10 100.00 1000.00
8 Coman Salt Beg/Kg. 100 5.00 500.00
9 50mm Ø flexible condute pipe Mt. 5 30.00 150.00
10 Kerasin Lt. 2 25.00 50.00
11 50mm long TVS males nut & bolt No. 30 5.00 150.00
Earth work excavation on hard soil with initial lead and lift
including rough dressing and leveling the bed in S/R
12
/Earth pit size 4'x4'x10' x 2 Nos. = 320 cft. Earthing
Trench = 1'x3'x20'x 3 Nos. = 180 cft.
Total 500 cft. or say 14.15 cum 100 cum 14.15 12795.79 1810.60
Filling the Earth pit with salt char cool & excavated earth
13 and filling the earthing trench with the No.6 G.I. wire with 100 cum 14.15 7108.62 1005.87
watering quantity same as per item No.12
Transportation of earthy materials with loading &
14 unloading with the shifting to the project size by the help LS 1 653.53 653.53
of brench court on contract basis.
G. TOTAL 7000.00
OR SAY 7000.00
JUNIOR ENGINEER (ELECT) ASST. ENGINEER

L.I.SECTION,NAYAGARH L.I.SUBDIVISION.NAYAGARH
ITEM WISE QUANTITIY OF WORK FOR THE STRUCTURE OF HATADWARA RLP U
Unit RCC T,Tank ARV Display Fix.
1 No Board Fdn.
1No
Name of the Item
Sl. Unit Tank1 1No. 1No
No. Rate 0No. Total Total Total Total
1 Earth work excavation in hard soil Cum 0.74 10 7.40 0.91 0.45 1.69
2 Filling F & P with sand Cum 0.11 10 1.10 0.23 0.11 0.33
3 C. C. (1:4:8 )with 4cm size H.G.Metal Cum 0.11 10 1.10 0.23 0.11 0.33
4 C. C. (1:2:4) with12 mm.size HG Chips Cum 0.00 0.27
5 RCC (1:2:4) with 12 mm size hg chips Cum 0.31 10 3.10 0.13
6 1st.ClassKB Brick masonry inF&P in c.m(1:6) Cum 0.43 0.48 1.22
7 Filling F and P with excavated materials Cum 0.74 10 7.40 0.91 0.00 1.69
8 12 mm.Thick cement plaster over brick work (1:6) Sqm 3.60 10 36.00 4.25 3.73 4.32
9 Cement punning over cement plaster Sqm 1.48 10 14.80 4.25 4.32
Rigid smooth centering and shuttering for RCC
10 works Sqm 3.25 10 32.50
Cutting,Bending, Binding and tying the MS rod
11 including cost of M.S.Rod & binding wire (Labour Qtl 0.28 10 2.80 0.12
12 White washing Sqm 3.73
Labour charges for laying & fitting of 200 mm Ф
13 PVC Pipe Mtr
14 Writing of Display Board in Black colour LS
15 Cost of out let No.
16 Nut & Bolt ( 5/8"x3"),3/8"X3",1/2"X2" (Heavy Duty) KG 10 3
17 3mm (1/8) Rubber Inseration Kg 10
JUNIOR ENGINEER ASST. ENGINEER

L.I.SECTION,NAYAGARH L.I.SUBDIVISION,NAYAGARH
OF HATADWARA RLP UNDER NAYAGARH BLOCK
PVC Pipe Line G.Total Rate with Amount in
1% cess Rs
YES
Unit 948
Rate Mtr Total
0.75 948 711.00 721.45 127.96 92316.74
0.0375 948 35.55 37.32 447.46 16699.21
1.77 4023.58 7121.74
0.27 5541.05 1496.08
3.23 5787.97 18695.14
2.13 4085.51 8702.14
0.75 948 711.00 721.00 71.09 51255.89
48.30 103.89 5017.89
23.37 96.69 2259.65
32.50 331.12 10761.40
2.92 6002.92 17528.53

3.73 11.86 44.24
948.00 244.00 231312.00

1.00 1020.10 1020.10
10.00 510.05 5100.50
13.00 94.00 1222.00
10.00 58.00 580.00
471133.25
471133.00
SION,NAYAGARH
BOQ OF HATADWARA-RLP UNDER NAYAGARH BLOCK IN NAYAGARH DISTRICT
Sl.No Nameof the Items Unit Qnty. Rate

1 2 3 4 5
PART- A:- CIVIL WORKS
1 Earth work excavation in hard soil Cum 721.45 127.96
2 Filling F & P with sand Cum 37.32 447.46
3 C. C. (1:4:8 )with 4cm size H.G.Metal Cum 1.77 4023.58
4 C. C. (1:2:4) with12 mm.size HG Chips Cum 0.27 5541.05
5 RCC (1:2:4) with 12 mm size hg chips Cum 3.23 5787.97
6 1st.ClassKB Brick masonry inF&P in c.m(1:6) Cum 2.13 4085.51
7 Filling F and P with excavated materials Cum 721.00 71.09
8 12 mm.Thick cement plaster over brick work (1:6) Sqm 48.30 103.89
9 Cement
Rigid punning
smooth over cement
centering plaster for RCC works
and shuttering Sqm 23.37 96.69
10 Sqm 32.50 331.12
Cutting,Bending, Binding and tying the MS rod including
11 cost of M.S.Rod & binding wire (Labour Qtl 2.92 6002.92
12 White washing Sqm 3.73 11.86
13 Labour charges for laying & fitting of 200 mm Ф PVC Pipe Mtr 948.00 244.00
14 Writing of Display Board in Black colour LS 1.00 1020.10
15 Cost of out let No. 10.00 510.05
16 Nut & Bolt ( 5/8"x3") KG 13.00 94.00
17 3mm (1/8) Rubber Inseration Kg 10.00 58.00
Cost of 10 HP Centrifugal monoblock pumpset having
No. 1.00 39292.00
18 0.028 cumec discharge and 18 Mtr. head
19 Cost of 10 HP Control Pannel with Auto star delta starter No. 1.00 11691.00
Cost of 63 Amp -400 V.T.P. Main Switch confirming to IS
No. 1.00 2455.00
20 No.4064
21 Cost of motor hood made out of 18 gauge CR sheet No. 1.00 788.00
22 Base Plate made of MS Channel with holes No. 1.00 1052.00
23 4 KVAR Capacitor No. 1.00 1772.00
24 Cost of 3x10mm2 T.D. cable Mtr. 30.00 107.00
25 Cost of 4mm² PVC wire Mtr. 24.00 44.00
26 Cost of supporting pillar LS 1.00 2000.00
27 Cost of 100 mm Ø G.I. pipe Mtr. 18.00 856.00
28 Cost of 219 mm Ø M.S. pipe Mtr. 6.00 1871.00
Cost of 200 mm Ø PVC. pipe (Cl-I) 2.5/cm2 to deliver water
Mtr. 948.00 330.00
29 at highest counter
Cost of 200 mm x200 mm x100 mm Ø M.S. Raiser Tee
Set 10.00 4600.00
30 with accessories
31 Cost of 100 mm Ø G.I. Bend No 5.00 825.00
32 Cost of 100 mm Ø G.I. Flange No 10.00 463.00
33 Cost of 100 mm Ø C.I. Foot Valve No. 1.00 1230.00
34 Cost of 100 mm Ø C.I.Reflux Valve (NR) Set 1.00 6750.00
Cost of 50 mm Ø Air release valve with saddle & Raiser
No. 1.00 2500.00
35 pipe
Cost of 200 mm x200 mm x200 mm Ø PVC Equal Tee No 3.00 943.00

36
37 Cost of 200 mm Ø PVC End Cap No 4.00 309.00
38 Cost of 110 mm Φ P.V.C.Tail Piece No 1.00 77.00
39 Cost of 110 mm Φ P.V.C.Flange No 1.00 229.00
40 Cost of 110 mm Φ P.V.C Pipe (6 Kgf/cm²) Mtr. 1.00 100.00
41 Cost of 100x100x25mm G.I. Tee with Plug for priming No 1.00 750.00
42 200 mmx100 mm PVC Reduceing Socket No 1.00 434.00
43 Misc. Welding charges for "Z" joint, "S" bend, etc. LS 1.00 3030.00
Labour charges for delivery and fitting including fitting of
priming Tee, sluice Valve, NR Valve, air release valve and
LS 1.00 10100.00
riser Tee including Cutting Threading of 100 mm dia.
44 G.I.Pipesetc and installation
Cost of extra earthwork for road cross, foot path, ridges
L.S. 1.00 25908.00
45 along the pressure pipeline
46 Cost of River Bank cutting & shaping for const. of P.F. LS 1.00 4545.00
TOTAL PART A
PART- B: -ELECTRICAL POWER SUPPLY WORKS
Construction of 11KV 3phase 3 wire line with 9mtr long
300kg PSC pole supported and alloy conductor 55 sqmm
as per RE standard and specification (60mtr average span
47 length). Km 0.20 490686.00
Construction of 11/0.4 KV 25 KVA (3star Rated) double
pole mounted substation with 9 mtr long 300kg PSC pole
supported and moulded circuit brackets of 90Amp with all
materials required as per RE standard and specification
48 No 1.00 240129.00
Barbed wire fencing size 15'x10' with construction of
retaining wall, errection of RCC fencing post, sand filling
and metal spreding, fixing of iron grill gate etc as per CESU
49 specification No 1.00 45232.00
50 L.T.Line by 35 mm2 AB Cable 3 Phase. Km 0.05 276478.00
51 3 Phase energy meter tested by DISTCO Set 1.00 9119.00
52 Electrical earthing No. 2.00 3325.00
53 Electrical installation and energisation LS 1.00 6000.00
TOTAL- PART:- B
GRAND TOTAL- PART=( A+B)
Or Say
DISTRICT
Amount
6
92316.74
16699.21
7121.74
1496.08
18695.14
8702.14
51255.89
5017.89
2259.65
10761.40
17528.53
44.24
231312.00 .
1020.10
5100.50
1222.00
580.00
39292.00
11691.00
2455.00
788.00
1052.00
1772.00
3210.00
1056.00
2000.00
15408.00
11226.00
312840.00
46000.00
4125.00
4630.00
1230.00
6750.00
2500.00
2829.00
1236.00
77.00
229.00
100.00
750.00
434.00
3030.00
10100.00
25908.00
4545.00
988396.25
98137.20
240129.00
45232.00
13823.90
9119.00
6650.00
6000.00
419091.10
1407487.35 343333.40 20370.00 15150.00 37347.06 14799.71 15243.70 ###
1407487.00
206268.78

Kotaranga III R.L. (Odagaon) 20

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

Kotaranga III R.L. (Odagaon) 20

Uploaded by

Copyright:

Available Formats

STATE - ODISHA

(A GOVT. OF ODISHA UNDERTAKING)

NAME OF THE BLOCK : ODAGAON

NAME OF THE CIRCLE : CUTTACK CIRCLE, OLIC. LTD. CUTTACK.

NAME OF THE DIVISION : LIFT IRRIGATION DIVISION, NAYAGARH

NAME OF THE SUB DIVISION : LIFT IRRIGATION SUB-DIVISION, NAYAGARH

NAME OF THE SECTION LIFT IRRIGATION SECTION, NAYAGARH

NAME OF THE BLOCK ODAGAON

NAME OF THE VILLAGE / G.P. : KOTARANGA / GODIPALLI

SCHEME FOR INSTALLATION AND

MAIN HEAD OF CLASSIFICATION: 7 BKVY (RIDF)

FINANCING AGENCY NABARD

AMOUNT OF ESTIMATE : Rs 2060000.00

SANCTIONED ESTIMATE NO. : /2018-19

NAME OF THE PROJECT : KOTARANGA-III R.L.P.

Certified that I have visited the Project site on dt.

The design of pump, structures and estimate has been

This project posed for sanction under RIDF-XXIV comply

The estimate is recommended for sanction.

17 Cost of Irrigation per Hect. - CM. of water to be supplied Rs. 186.88

18 Benefit cost ratio 3.06 : 1

JUNIOR ENGINEER, ASSISTANT ENGINEER EXECUTIVE ENGINEER

The object of the scheme is to provide irrigations to an area of 20 hectares in Khariff 20

3 WATER BALANCE STUDY :

4 DESIGNED FEATURE OF THE PROPOSED LIFT IRRIGATION PROJECT (RLP) :

5 ESTIMATED COST OF THE PROJECT :

6 COST ECONOMY FACTOR :

7 PANI-PANCHAYAT AND PARTICIPATION OF BENEFICIARIES :

JUNIOR ENGINEER ASSISTANT ENGINEER

ABSTRACT OF ESTIMATE FOR INSTALLATION OF PAIKA PANTHIKHARI R.L.I.PROJECT

JUNIOR ENGINEER ASSISTANT.ENGINEER

(A) ESTIMATED COST OF THE PROJECT RS. 2060000.00

(B) PANI PANCHAYAT CONTRIBUTION 20% RS. 412000.00

6 Cost for construction of Tee Tank No. 4 6212 24848.00

Cost of 200 mm x200 mm x100 mm Ø PVC.Raiser Tee with

8 Cost of Pump Chamber No. 1 111366 111366.00

JUNIOR ENGINEER ASST.ENGINEER EXECUTIVE ENGINEER

Flow in different seasons in Balance flow available

JUNIOR ENGINEER ASSISTANT ENGINEER EXECUTIVE ENGINEER

JUNIOR ENGINEER ASSISTANT ENGINEER EXECUTIVE ENGINEER

Flow in different seasons in

1 RIVER DUANTO 16.49 6.3 2.57 25 10 35 0.7

JUNIOR ENGINEER ASSISTANT ENGINEER

WATER BALANCE REPORT OF RIVER KUSUMI FLOWING IN

JUNIOR ENGINEER ASSISTANT ENGINEER

Balance flow available

0.28 0.98 15.51 5.32 1.59 1

GINEER EXECUTIVE ENGINEER

LOWING IN NAYAGARH DISTRICT.

GINEER EXECUTIVE ENGINEER

Flow in different seasons in

1 MULIA NALLAH 10.3 6.8 4.29 2 8 10 0.056

JUNIOR ENGINEER ASSISTANT ENGINEER

Balance flow available in

0.224 0.28 10.02 6.52 4.01 1

GINEER EXECUTIVE ENGINEER

2 FEBRUARY 31.00 0.00 6.30 31.78 0.00 9.03

3 MARCH 5.40 0.00 6.88 0.90 0.00 0.00

4 APRIL 81.90 5.40 2.74 84.78 49.05 94.15

5 MAY 47.00 120.60 125.93 93.90 22.63 56.35

6 JUNE 290.30 74.20 265.06 167.09 153.93 310.94

7 JULY 370.00 639.40 217.65 169.60 438.64 444.91

8 AUGUST 277.00 245.30 315.80 364.10 466.40 186.54