Model Estimate for Construction/ installation of CPP unit with Solar Power connection

consists of (Population 351-500 & Raw Water As concentration upto 0.15 ppm)
SL. Description Unit Quantity Rate (Rs.) Value (Rs.)
NO.
1.00 Providing and installation of 125 mm x 40 mm dia. tubewell No 1.00 79983.00 79983.00
with water jet system with supply and instalation of all PVC
pipes and strainers of approved make (medium duty)
conforming to ASTMD - 1785 with all necessary accessories,
specials with adapter conforming to IS : 12818 of adequate
length, with supply of all pipes, strainers and other materials
(steel cutter piece, plug, reducer, housing clamp of M.S. Plate
etc.), labours, carriage, collection of tube well water and
performing bacteriological and chemical tests (including
Arsenic test) all complete as per direction of the Engineer-in-
charge.
(Total depth of tubewell - 70 m; 125 mm dia. Housing pipe - 42
m; 40 mm dia. Well pipe - 16.0 m; 40 mm dia. Strainer - 12
m.).
NOTE:
Payment will be made as per actual work done and as per
detail item entered in Annexure - I

2.00 Supplying, installation and lowering in position Solar Panel Set 1.00 151040.00 151040.00
based AC Submersible pumping machinery (preferably with
stainless steel fabricated componets) with solar cable & cable
connector Kit, PV Panel (IEC 61215:2015 certified),
Controller, Overhead protection, Dry run protection, Auto
Restart facility, Float Switch with Water Level sensors,
software for start-up of motors, making necessary connections
with treatment units with supplying G.I. Controller box and
external electrical (GRID) connections with necessary wiring,
switch board and supplying 32 mm dia. PVC column pipe 42 m
length as per direction of the EIC.
i) Solar Panel configuration: 4 panels of 325 Wp ( 72 cell) each
(Solar Panel to be installed on top of M.S. Supporting
structure);
ii) Submersible pump capacity 1.0 HP, 14 Stage, 32 mm outlet
dia (preferably oil filled) KSB/Crompton or renowned brand.

3.00 Supplying and erecting in position M.S. Supporting structure No 1.00 129425.00 129425.00
for supporting PVC Tanks (as shown in the Dept. drawing) and
Solar Panel, 5 mm M.S. chequerred plate at top platform (2m X
2m), M.S. Ladder (suitably placed), Supplying and installation
in position PVC Tanks, all necessary pipeline connections with
32/25 mm dia. PVC pipe from Tubewell to delivery through
Treatment unit, all complete with all pipes, specials, valves, 3
nos. Bib Cocks fitted to treated water tank all complete as per
direction of the E-in-C.

4.00 Construction of 3 m X 3 m X 0.3 m platform around Arsenic No 1.00 72420.00 72420.00

treatment Units and MS supporting structure including Fencing
and Gate with locking arrangement all complete as per
departmental drawing.
5.00 Construction of Surface Drain about 15 m length and 2 No 1.00 31660.00 31660.00
numbers of Soak Pit of 900 mm dia. and 775 mm overall depth
including 75 mm dia. UPVC drain pipe 5 m long as per
drawing no. P&DD-IV/292/12-14) and as per direction of the
EIC.
NOTE:
Deduction @ Rs. 850.00 has to be made for each m of less
length of drain than 15 m).

6.00 3000 Lit Raw water tank and 2000 Lit treated water tank. No 1.00 40280.00 40280.00

7.00 Supplying, installation, commissioning and trial run (for 3 Set 1.00 198175.00 198175.00
months) of Water Treatment unit for removal of Iron and
Arsenic below permissible limit as per IS: 10500 - 2012
including supply of all required media (vessels design for latest
IS codes with minimum 3 mm thick), Food grade epoxy coating
inside, outside Painting with best quality synthetic enamel paint
of approved make, all necessary 25 mm dia. G.I. pipeline
(medium duty), valves, 3 bib cocks fitted after each tretment
unit to collect water sample for testing, meters and making
arrangement of connection with existing pipeline as per
specification and drawing and direction of the EIC.
Quantity/ volume of all media are mentioned in the
departmental drawing and to be followed strictly.
Treatment unit size:
1. Oxidation chamber: 350 mm dia X 1200 mm depth (1 no.)
2. Pre Filtration unit: 350 mm dia X 1200 mm depth (1 no.)
3. Arsenic treatment unit: 350 mm dia X 1200 mm depth +
250 mm dia X 1200 mm depth
4. Backwash chamber: 500 mm dia X 1200 mm depth (1 no.)
5. UV treatment unit of adequate capacity
Adsorption capacity of Arsenic media should not be less than
45 g Arsenic per kg of Arsenic Media(dry weight) and must
have certificate from CSIR / IIT or other Government reputable
Institutions. Imported media must have NSF certification in
addition to the above certificate.or other Details as per
ANNEXURE - I/A)

8.00 Construction of community tank ( 1000 lit capacity PVC tank with Set 1.00 70985.00 70985.00
locking arrangement ) rested on support slab with 4 numbers bib
cocks to collect water ,Upto a distance of 50 m from the treated
water storage tank including cost of supplying and laying of 50 m
25 mm dia .PVC pipe as per departmental drawing.( Deduction @
Rs. 191.00 has to be made for each m of less length of pipeline
than 50 m).Probable numbers are given .The Working division
may change the number of CT as per site condition.
9.00 No 4.00 4355.00 17420.00
Construction Soakpit for management of waste water from street
stand post/community tanks. Probable numbers are given.The
working division may change the number depending on the
numbers of CTs and SSPs as per site condition.
10.00 Construction of street stand post with platform upto a distance of No 3.00 17985.00 53955.00
50 m from the treated water storage tank including cost of
supplying and laying of 50 m 25 mm dia .PVC pipe as per
departmental drawing.(Deduction @ Rs.191.00 has to be made for
each m of less length of pipeline than 50 m).Probable numbers are
given .The working division may change the number of SSP as per
site condition.
11.00 Operation and maintenance of entire installations for 5 years Job 1.00 200395.00 200395.00
(except day to day operation) which includes:
a) Cleaning of site, checking of valves and pipes, checking of
electrical connections, cleaning solar panel etc. Twice in a
month;
b) Replacement of damaged Valves, Bib cocks and any other
parts of all units as and when necessary;
c) Repair/ replacement of pumping machinery i/c controller, PV
Panel, wiring, switches etc. as and when necessary;
d) Painting of M.S. structure and all painted surface at the end
of each year.
12.00 Complete overhauling of Oxidation Vessel, Pre-Filter Vessel No 5.00 6000.00 30000.00
and Back-wash Vessel as and when required by engagement of
labour & equipments (the work to be executed on written
permission from the E-in-C.) which includes:
a) Complete removal of media from the vessels, breaking of
clots and thorough washing and cleaning of all media;
b) Placement of all media with 10% fresh new media (lost
during washing) including cost and carriage of the fresh new
media.

13.00 Complete replacement of MnO2 and Green sand in the No 4.00 6465.00 25860.00
Oxidation Vessel and Pre-Filter Vessel as and when required by
engagement of labour & equipments (the work to be executed
on written permission from the E-in-C.) which includes:
Complete removal of old media from the vessels and placement
of new media including cost and carriage.

14.00 Engagement of labour for daily operation @Rs.100.00 per day Job 1.00 36500.00 36500.00
for 1 (one) years
Total 1138098.00
Add @ 18% GST 204857.64
Total 1342955.64
Add @ 1% CESS 13429.56
Total 1356385.20
Say 1356385.00