AMRUT 2.

0
Revised Water Supply Scheme to Provide 100% FHTC in Nagar Parishad Chachaura- Binaganj Under Amrut 2.0
Nagar Parishad Chachura - Binganj, District - Guna (M.P.)
Comparative statement & Justification sheet for in Sanctioned DPR and on Contractor design.
As per UADD Sor 2021
Amount Excess Amount Saving
As per Design Sanctioned DPR As per Contractor Design Quantity (+) (-)
[Link]. Particles of Items Justification & Remarks
Excess Saving
Qty. Unit Rate Amount Qty. Rate Amount Amount % Amount %
(+) (-)
1 2 3 4 5 6 7 8 9 11 12 13 14 15 16 17
Clear Water Feader Main
DI K-7 100mm dia, 35 mtr length added, because existing
100 mm Diameter of pipe DI K-7 0 35 35.00 0.00 GSR get connected to proposed. GSR 200 KL. At ward No. -
2.0; same was not part of DPR Design.
For DI K-7 150mm dia. Length increased because in DPR
150 mm Diameter of pipe DI K-7 300 1550 1250.00 0.00
Design no CWRM for Binaganj area.

1 Mtr 81.13 80.09 1.04 1.29% Pipe length reduced because proposed GSR is Get
200 mm Diameter of pipe DI K-7 3200 1600 0.00 1600.00 interconnected with old GSR and feeded with Dugwell
intead of main CWRM of Chachura Town.
DI K-7 250mm dia, 35 mtr length added, because common
header pipe dia of existing sump cum-pumping
250 mm Diameter of pipe DI K-7 0 35 35.00 0.00
Station(Near Railway Puliya)was found insufficient
during detail design.
Total 3500 3220 280.00
Distribution Network `
In DPR Design old abunded ACP pipe replacement was
90 mm dia. Of pipe HDPE PN-6 9765 15956 6191 0.00 not Considered. Many areas was leftout in DPR design of
110 mm dia. Of pipe HDPE PN-6 1624 9823 8199 0.00 Ward no.-2, Ward no. -1, Ward no.-11, Ward no.-09, Ward
2 160 mm dia. Of pipe HDPE PN-6 860 mtr - 127.26 914 - 322.16 54 0.00 195 153% no.-6, Ward No.-3 , Ward No. -7 & Ward no. -8 etc. In
contractor Detail design of distribution is now 100%
200 mm dia. Of pipe HDPE PN-6 1500 1155 0 345.00
coverage, So the net quantity is get increased. For Detail
200 mm dia. Of pipe DI K - 7 0.0 360 360 0.00
please refer the Contractor distribution design sheets.
Total 13749 28208 14804 345
Construction of R.C.C. Gtound Level There is no any changes in DPR design and Contractor
3 200 KL - 18.44 200 - 18.44 0.00 0.00 0.00%
Service Reservior Design.
There is no any changes in DPR design and Contractor
4 Construction of R.C.C. Overhead Tank 200/15 KL/St - 20.28 200/15 - 20.28 0.00 0.00 0.00%
Design.
Since the Serial no.02 get revised and increased (due to
Provision for Functional House hold tap
5 2150 Each - 64.33 3950 - 118.50 1800.00 54.17 84.21% non consideration in DPR design) Serail no. 5
connection (FHTC).
Automatically get increased.
The cost increased due to Non consideration of
Providing and Installing PLC SCADA for instrument (Pressure Transmeter and Flow Meter) At
6 6 Each - 62.5 8 - 76.19 2.00 13.72 21.96%
monitoring and controlling of NRW. OHT, Dugewell and Sump cum Pumping Station in PLC
SCADA Estimation of DPR.

There was no any pumping Machinery proposed in

sanctioned DPR . Though One GSR and One OHT was
Proposed and there demand was added on the existing
Provision of Clear water submersible
pump; So existing pump discharge and head was
pumps at 500 KL sump well, submersible
insufficient. Same was considered in Contractor
7 pumps at dugwell intermediate pumping 0 Each - 0.0 1 - 5.89 1.00 5.89 100.00%
Design.(Submersible pump for Dugwell - 1 no.
station & ONLINE Chlorine water
Submersible pump for Sump cum pump house -2 no. For
disinfection equipment.
Detail please refer the pump design Sheets.). Chlorine
disinfection system is added to dugwell and Electrical
panel system is added to run the pumping machinery.

Total 373.91 Total 641.54

Sub Total 373.91 Sub Total 641.54
Above sanctioned tender rate on Above sanctioned tender rate on The surplus amount
51.32 Rs 333.42 Lakh /- ie
@ (8.0 % Above) (+) @ (8.0 % Above) (+)
equal to 75.80 % of
Grand Total 373.91 Grand Total 692.86
the previously
Add 18% GST charges 67.30 Add 18% GST charges 124.71 sanctioned scheme
Total Cost of Scheme cost.
Say Rs. ₹ 441.20 ₹ 817.57
including GST Say Rs.
 Revised General Abstract water supply scheme under umrut 2.0

[Link]. Particulars Years

Providing and laying 3220.0 meters long 100 mm to 250 diameter DI K-7
1.0 80.09
Class clear water feader main.
Providing, laying & jointing 28207.6 meter of Distribution network
2.0 comprising of HDPE PN 6/DI K-7 pipe of 90 mm to 200 mm diameter for 322.16
strengthening and extension of Distribution system.
Providing 1 Nos of Over Head Tank of comulative capacity of 200 KL &
3.0 20.28
15.0 m staging.
4.0 Provision for Construction of GLSR of 200 KL Capacity 18.44
Providing House service connection including 20mm MDPE pipe 5.00m,
5.0 alongwith excavation, road restoration, all complete @Rs 3000 for 3950 118.50
connections.
Providing and Installing PLC SCADA for monitoring and controlling of
6.0 76.19
NRW.
Provision of Clear water submersible pumps at 500 KL sump well,
7.0 submersible pumps at dugwell intermediate pumping station & ONLINE 5.89
Chlorine water disinfection equipment.

Total Civil cost 641.54

Sub Total 641.54
Above sanctioned tender rate on @ (8.0 % Above) (+) 51.32

Grand Total 692.86

Add 18% GST charges 124.71

Total Cost of Scheme including GST Say Rs. ₹ 817.57

Rs in words (Rupees Eight Crore Seventeen Lacs Fifty seven Thousands only)

Chief Municipal Officer

Nagar Parishad Chachaura -Binaganj (M.P.)
 Sub Estimate -1

Providing & Laying following diameter and DI K7 Class pipe for Feeder Network
UADD
SOR Rate Amount
[Link] Particulars Length Width Depth Qty. Unit
(2021) (2021) (In Lakh)
ITEMS

Providing, laying, jointing & testing of

socket & spigot centrifugally cast (Spun)
Vol (i) Ductile Iron pressure pipes with inside
4.3/4.4 cement mortar lining (class K-7) with
suitable Rubber Gasket (Push on) joints as
per IS:5382/85 including testing of joint.
1
b) DI K-7 100 mm diametre pipe 35.00 Rm 1074.00 0.38
b) DI K-7 150 mm diametre pipe 1550.00 Rm 1573.00 24.38
DI K-7 200 mm diametre pipe 1600.00 Rm 2007.00 32.11
DI K-7 250 mm diametre pipe 35.00 Rm 2628.00 0.92
Total 3220.00 Rm 57.79
Add 3 % for bends and specials 1.73
Sub Total 59.52
Providing & fixing of following Ductile iron double
flanged sluice valves glandless, resililent (soft seated)
non-rising spindle with body bonnet of ductile iron of
grade GGG 40/SGI 400/12 or equivalaent grade or of
higher tensile strength grade, as per IS: 3896 part-II-
1986 and subsequent revision, wedge fully rubber
lined with EPDM food grade quality and seals of
NBR. The valve should be with replaceable nut and
replaceable sliding shoes, valve stems shall be of
single piece thread rolled. Sluice valve shall be
vol (i) compitable for buried applications without valve
14.8.1 chambers. The valve should be vaccum tight and
100% leakproof with face to face dimensions as BS:
2 5163-89/ IS: 14846/2000/DIN 3204 F4 and flange
connections as per IS: 1538. Valve should be with
electrostatic powder coatilng both inside and outside
(thickness 250 micron)with pocketless strailght thro
body passage including jointing and testing with cost
of jointing material such as bolts, nuts, rubber
insertions etc. all complete.

100 mm Dia PN -1.6 1 each 8386.0 0.08

150 mm Dia PN -1.6 3 each 14379.0 0.43
200 mm dia PN -1.6 1 each 21385.0 0.21
250 mm Dia PN -1.6 2 each 35229.0 0.70

Providing, fixing in position and jointing in

pipe line DI Kinetic Double Air Valves of
vol (i) following dia (including jointing and jointing
3 material), including all material, labour,
14.45
testing and commissioning as per Technical
Specifications.
14.45.1 80 mm dia 7 each 9120 0.64
 UADD
SOR Rate Amount
[Link] Particulars Length Width Depth Qty. Unit
(2021) (2021) (In Lakh)
ITEMS
Providing and fixing in position air valve
shaft including providing and fixing GI
Medium Class or 6mm thick M.S. pipe shaft
2.70 M long over branch flange of air valve
tee, providing PCC block of M-15 concrete,
150 mm thick around the air valve tee
vol (i) including encasing of vertical shaft in PCC
4 M-15 as shown in type design together with
14.50.
providing and making flanged joints
wherever required and fixing of air valve
tee, etc. complete as per type design and as
directed by Engineer - in- charge for
following diameters of pipe lines
(type design attached.)

14.50.1 a) Foundation on Murum and Harder Strata

[Link] upto 150 mm 2 each 5071.00 0.10
[Link] 200 to 400 mm 5 each 5941.00 0.30
Providing Valve Chamber including Cost of
Working Material & Labour Etc to Complete the Item
5 14 each 16589.00 2.32
Estimate of the Work

Working
6 Strem/canal Crosing - 10 M 1 84668.00 0.85
Estimate
Working Thrust Block -150 mm Ø Pipes 2 1623.00 0.03
7
Estimate Thrust Block -200 mm Ø Pipes 3 3237.00 0.10

Earth work in excavation for foundation,

trenches for pipes / cables or drains etc. by
mechanical means / manual means
(exceeding 30cm in depth.) including
8 ramming of bottom, dressing of sides,
disposal of excavated earth including of all
lift and lead upto 50m. Disposed earth to be
levelled and neatly dressed.
DI K-7 100 mm diametre pipe 35.0 0.50 0.70 12.25
DI K-7 150 mm diametre pipe 1550.0 0.55 0.70 596.75
DI K-7 200 mm diametre pipe 1600.0 0.60 0.70 672.00
DI K-7 250 mm diametre pipe 35.0 0.65 0.70 15.93
Total 1296.93 Cum 151.00 1.96
Ordinary rock
DI K-7 100 mm diametre pipe 35.0 0.50 0.40 7.00
9 DI K-7 150 mm diametre pipe 1550.0 0.55 0.45 383.63
DI K-7 200 mm diametre pipe 1600.0 0.60 0.50 480.00
DI K-7 250 mm diametre pipe 35.0 0.65 0.55 12.51
Total 883.14 Cum 261.00 2.30
For Hard Rock (blasting prohibited)
DI K-7 100 mm diametre pipe 35.0 0.50 0.10 1.75
10 DI K-7 150 mm diametre pipe 1550.0 0.55 0.10 85.25
DI K-7 200 mm diametre pipe 1600.0 0.60 0.10 96.00
DI K-7 250 mm diametre pipe 35.0 0.65 0.10 2.28
Total 185.28 Cum 261.00 0.48
Filling with moorum for pipe bedding or
vol (i)
11 over the pipe including supply of
18.3.3
murrom,
DI K-7 100 mm diametre pipe 35.00 0.50 0.10 1.75
 UADD
SOR Rate Amount
[Link] Particulars Length Width Depth Qty. Unit
(2021) (2021) (In Lakh)
ITEMS
DI K-7 150 mm diametre pipe 1550.00 0.55 0.10 85.25
DI K-7 200 mm diametre pipe 1600.00 0.60 0.10 96.00
DI K-7 250 mm diametre pipe 35.00 0.60 0.10 2.10
Total 185.10 Cum 720.00 1.33

Dismantling of flexible pavements and

disposal of dismantled materials upto a lead
of stacking serviceable and unserviceable
material separately and as per relevant
Vol. (i)
clause of section 200 (34.12of the Total
18.11
Length) (Taking Bituminous Road
Thickmess as 10 cms and Granular coarse
thickness as 20 cms) (34.12% of the Total
Length)
18.11.1 Bituminous Course
12
DI K-7 100 mm diametre pipe 0.00 0.50 0.10 0.00
DI K-7 150 mm diametre pipe 155.00 0.55 0.10 8.53
DI K-7 200 mm diametre pipe 160.00 0.60 0.10 9.60
DI K-7 250 mm diametre pipe 0.00 0.65 0.10 0.00
Total 18.13 Cu.m 420.00 0.08

18.11.2 Granular Course

DI K-7 100 mm diametre pipe 0.00 0.50 0.10 0.00
DI K-7 150 mm diametre pipe 155.00 0.55 0.10 8.53
DI K-7 200 mm diametre pipe 160.00 0.60 0.10 9.60
DI K-7 250 mm diametre pipe 0.00 0.60 0.10 0.00
Total 18.13 Cu.m 378.00 0.07
ISSR (VOL- I) Dismantling of cement concrete
18.12/229
pavement i/c breaking to pieces not
exceeding 0.02 cum in volume and
stock piling at designated locations
and disposal of dismantled materials up
13 to a lead upto 1000 meter, stacking
serviceable and unserviceable materials
separately and as per relevant clauses of
section-200.

DI K-7 100 mm diametre pipe 0 0.50 0.10 0.00

DI K-7 150 mm diametre pipe 310 0.55 0.10 17.05
DI K-7 200 mm diametre pipe 480 0.60 0.10 28.80
DI K-7 250 mm diametre pipe 0 0.60 0.10 0.00
Total 45.85 Cu.m 378.00 0.17
 UADD
SOR Rate Amount
[Link] Particulars Length Width Depth Qty. Unit
(2021) (2021) (In Lakh)
ITEMS
Construction of Dry lean cement concrete Sub-base
over a prepared sub grade with coarse and fine
aggregate conforming to IS: 383, the size of coarse
aggregate not exceeding 26.5mm, aggregate cement
ratio not to exceed 15:1, aggregate gradation after
blending to be as per MORTH Specifications Table
600-1, cement content not to be less than 150
kg/cum, optimum moisture content to be determined
during trial length construction, concrete strength not
to be less than 10 Mpa at 7 days, mixed in a batching
plant, transported to site, Deduct from Item No.6.1
above if paver with Electronic sensor/ mechanical
paver, is not used and laying is done by any other
Vol. (iii) method. (Note :- The acceptance criteria regarding
4.1 level, thickness, surface regularity, texture finish,
strength of concrete and all other quality control
14 measures shall be the same as in case of machine laid
work.) This item is to be executed with Prior written
permission of Engineer in-charge Deduct from Item
No.6.1 above if static roller is used in place of
vibratoryroller laid with paver with electronic
sensor/mechanical paver, compacting with 8-10
tonnes vibratory roller, finishing and curing and as
per relevant clauses of section 601.(Rate = 3017-
211-302 = 2504 Rs. )

DI K-7 100 mm diametre pipe 0.00 0.500 0.10 0.00

DI K-7 150 mm diametre pipe 465.00 0.550 0.10 25.58
DI K-7 200 mm diametre pipe 640.00 0.600 0.10 38.40
DI K-7 200 mm diametre pipe 0.00 0.600 0.10 0.00
Total 63.98 Cu.m 2504.00 1.60

Providing and laying Cement Concrete grade

M-20 (Nominal mix 1:1.5:3) with 20 mm
graded crushed stone aggregate, mixing shall
be in mechanical mixer, laying with paver
compacting by use of pin, plate / screed
vibrators including form work by strong steel
girders fixed by spikes, separation
membrane 125 micron thick, i/c cutting of
joints @ 4 to 5 m interval & filling it with
hot applied bituminous sealant (without
Vol. (iii) dowel bars). (max. thickness 20cm) Deduct
4.3 (i) a from Item No.6.2, 6.3 and 6.6 above if paver
with electronic sensoris not used and laying,
15 compaction is done by any other method
(Note :- The acceptance criteria regarding
level, thickness, surface regularity, texture
finish, strength of concrete and all other
quality control measures shall be the same as
in case of machine laid work.)
This item is to be executed with Prior
written permission of Engineer in-charge (
5420-391=5029 Rs)

DI K-7 100 mm diametre pipe 0.0 0.500 0.15 0.00

DI K-7 150 mm diametre pipe 465.0 0.550 0.15 38.36
DI K-7 200 mm diametre pipe 640.0 0.600 0.15 57.60
DI K-7 250 mm diametre pipe 0.0 0.600 0.15 0.00
Total 95.96 Cu.m 5029.00 4.83
 UADD
SOR Rate Amount
[Link] Particulars Length Width Depth Qty. Unit
(2021) (2021) (In Lakh)
ITEMS

Filling available excavated earth in

trenches, plinth sides of foundation in
Vol. (i) layers not exceeding 20 cms. In depth
16
18.2.8 including consolidation of each layer by
ramming watering, lead upto 50 m and
lift upto 1m in all kind of soils
(Total exacavated qty) 2365.34 Cu.m
Volume of Pipe 79.61 Cu.m
Volume of restoration 159.94 Cu.m
Net qty of refilling 2125.79 Cu.m 89.00 1.89

Carriage of material by mechinacal transport

17 including loading unloading and stacking
etc.
Earth upto 1 km distance (20.% of net
82.10 Cum 92.87 0.08
refilling)

Total cost 80.09

 Sub Estimate -2
5.0 Estimate for Providing, Laying and Jointing of various diamater HDPE PN-6 pipe for strengthning of water supply
distribution network
S. MP UADD Particulars L B H Qty Unit Rate on Amount
No. SOR SOR (In Lacs)
(2021) (2021)
ITEM Providing, Laying, Jointing & field testing of High Density
Polyethylene pipes, (HDPE) confirming to IS 4984/ 14151/
12786/ 13488 with necessary jointing material like mechanical
connector of jointing pipes by heating to the ends of pipes with
the help of Teflon coated electric mirror/ heater to the required
temperature and then pressing the ends together against each
other, to form a monolithic & leak proof joint by thermosetting
process. It may be required to be done with Jack/Hydraulic
Vol. (i) 7.1 Jacks/ Butt fusion machine. (50 mm & above fusion jointed &
below 50mm mechanical jointed) for Distribution Network
1.0
90 mm diameter HDPE PN-6 15956 Rm 354.00 56.48
110 mm diameter HDPE PN-6 9823 Rm 354.00 34.77
160 mm diameter HDPE PN-6 914 Rm 743.00 6.79
200 mm diameter HDPE PN-6 1155 Rm 1151.00 13.29
200 mm Diameter DI K-7 360 Rm 2007.00 7.23
28208 Rm 118.56
Add 10 % for specials including civil structure for support thrust
block & valve chambers etc.
11.86
Sub Total 130.42
Providing & fixing of following Ductile iron double flanged
sluice valves glandless, resililent (soft seated) non-rising spindle
with body bonnet of ductile iron of grade GGG 40/SGI 400/12 or
equivalaent grade or of higher tensile strength grade, as per IS:
3896 part-II-1986 and subsequent revision, wedge fully rubber
lined with EPDM food grade quality and seals of NBR. The
valve should be with replaceable nut and replaceable sliding
shoes, valve stems shall be of single piece thread rolled. Sluice
valve shall be compitable for buried applications without valve
vol (i) 14.8.1
chambers. The valve should be vaccum tight and 100% leakproof
with face to face dimensions as BS: 5163-89/ IS:
2.0 14846/2000/DIN 3204 F4 and flange connections as per IS:
1538. Valve should be with electrostatic powder coatilng both
inside and outside (thickness 250 micron)with pocketless
strailght thro body passage including jointing and testing with
cost of jointing material such as bolts, nuts, rubber insertions etc.
all complete. PN-1.6

200 mm diameter PN-1.6 2 each 21385.0 0.43

vol (i) 14.8.4 150 mm diameter PN-1.6 10 each 14379.0 1.44
100 mm diameter PN-1.6 15 each 8386.0 1.26

Providing Valve Chamber including Cost of Material

Working & Labour Etc to Complete the Item of the Work
3.0 27 each 16589.00 4.48
Estimate
Earth work in Excavation for pipe trench in all kind of soil in
areas including dressing, watering and ramming and disposal of
excavated earth lead upto 50 meters and lift upto 1 meters,
disposal earth to be levelled neatly and dressed.

90 mm diameter 15956 0.51 0.60 4882.44

vol (i) 18.2.1
110 mm diameter 9823 0.51 0.60 3005.96
160 mm diameter 914 0.56 0.60 306.94
200 mm diameter 1155 0.6 0.60 415.80
200 mm diameter 360 0.6 0.60 129.60
4.0
Total Quantity of Excavation 8740.74 Cum 151.00 13.20

Ordinary rock
90 mm diameter 15956 0.51 0.50 4068.7
110 mm diameter 9823 0.51 0.55 2755.5
S. MP UADD Particulars L B H Qty Unit Rate on Amount
No. SOR SOR (In Lacs)
(2021) (2021)
ITEM 160 mm diameter 914 0.56 0.60 306.9
200 mm diameter 1155 0.60 0.65 450.5
250 mm diameter 360 0.60 0.65 140.4
Total 7721.95 Cum 261.00 20.15

Dismantling of flexible pavements and disposal of dismantled

materials upto a lead of 1000 m, stacking serviceable and
unserviceable material separately and as per relevant clause of
5.0 Vol. (i) 18.11 section 200 (Taking Bituminous Road Thickmess as 10 cms and
Granular coarse thickness as 20 cms) (20% of the Total Length)

a) 18.11.1 Bituminous Course

90 mm diameter 798 0.51 0.10 40.69
110 mm diameter 491 0.51 0.10 25.05
160 mm diameter 46 0.56 0.10 2.56
200 mm diameter 58 0.6 0.10 3.47
200 mm diameter 0 0 0.10 0.00
Total Quantity of Excavation 71.76 Cu.m 420.00 0.30
b) 18.11.2 Granular Course
90 mm diameter 798 0.51 0.10 40.69
110 mm diameter 491 0.51 0.10 25.05
160 mm diameter 46 0.56 0.10 2.56
200 mm diameter 58 0.6 0.10 3.47
200 mm diameter 0 0 0.10 0.00
Total Quantity of Excavation 71.76 Cu.m 378.00 0.27
Construction of Dry lean cement concrete Sub-base over a
prepared sub grade with coarse and fine aggregate conforming
to IS: 383, the size of coarse aggregate not exceeding 26.5mm,
aggregate cement ratio not to exceed 15:1, aggregate gradation
after blending to be as per MORTH Specifications Table 600-1,
cement content not to be less than 150 kg/cum, optimum
moisture content to be determined during trial length
construction, concrete strength not to be less than 10 Mpa at 7
days, mixed in a batching plant, transported to site, Deduct from
Item No.6.1 above if paver with Electronic sensor/ mechanical
paver, is not used and laying is done by any other method. (Note
:- The acceptance criteria regarding level, thickness, surface
regularity, texture finish, strength of concrete and all other
6.0 quality control measures shall be the same as in case of machine
laid work.) This item is to be executed with Prior written
permission of Engineer in-charge
Deduct from Item No.6.1 above if static roller is used in place of
vibratoryroller laid with paver with electronic sensor/mechanical
paver, compacting with 8-10 tonnes vibratory roller, finishing
and curing and as per relevant clauses of section 601.(Rate =
3017-211-302 = 2504 Rs. )

90 mm diameter 798 0.51 0.10 41.09

110 mm diameter 491 0.51 0.10 25.45
160 mm diameter 46 0.56 0.10 2.56
200 mm diameter 58 0.6 0.10 3.47
Total 72.56 cum 2504.00 1.82
Providing and laying Cement Concrete grade M-20 (Nominal mix
1:1.5:3) with 20 mm graded crushed stone aggregate, mixing shall be in
mechanical mixer, laying with paver compacting by use of pin, plate /
screed vibrators including form work by strong steel girders fixed by
spikes, separation membrane 125 micron thick, i/c cutting of joints @ 4
to 5 m interval & filling it with hot applied bituminous sealant (without
dowel bars). (max. thickness 20cm) Deduct from Item No.6.2, 6.3 and
6.6 above if paver with electronic sensor is not used and laying,
7.0 compaction is done by any other method (Note :- The acceptance
criteria regarding level, thickness, surface regularity, texture finish,
strength of concrete and all other quality control measures shall be the
same as in case of machine laid work.) This item is to be executed with
Prior written permission of Engineer in-charge ( 5420-391=5029 Rs)
S. MP UADD Particulars L B H Qty Unit Rate on Amount
No. SOR SOR (In Lacs)
(2021) (2021)
ITEM
90 mm diameter 798 0.51 0.15 61.03
110 mm diameter 491 0.51 0.15 37.57
160 mm diameter 46 0.56 0.15 3.84
200 mm diameter 58 0.6 0.15 5.20
Total 107.64 cum 5029.00 5.41

Dismantling of cement concrete pavements including breaking to

pieces not exceeding 0.02 Cum in volume and stock piling at
designed locations and disposal of dismantled material upto a
lead of total length, stacking of serviceable & unserviceable
8.0 Vol. (iii) 2.5 material separately and as per relevant clause of section 200
30% of total length (having Thickness of Road as 20cm and
Width has been considered different for different diameter pipes)

90 mm diameter 12765 0.51 0.2 1301.99

110 mm diameter 7859 0.51 0.2 801.59
160 mm diameter 731 0.56 0.2 81.85
200 mm diameter 1212 0.6 0.2 145.44
Total 2330.86 Cu.m 749.00 17.46
Construction of Dry lean cement concrete Sub-base over a
prepared sub grade with coarse and fine aggregate conforming
to IS: 383, the size of coarse aggregate not exceeding 26.5mm,
aggregate cement ratio not to exceed 15:1, aggregate gradation
after blending to be as per MORTH Specifications Table 600-1,
cement content not to be less than 150 kg/cum, optimum
moisture content to be determined during trial length
construction, concrete strength not to be less than 10 Mpa at 7
days, mixed in a batching plant, transported to site, Deduct from
Item No.6.1 above if paver with Electronic sensor/ mechanical
paver, is not used and laying is done by any other method. (Note
9.0 vol lll 6.1 :- The acceptance criteria regarding level, thickness, surface
regularity, texture finish, strength of concrete and all other
quality control measures shall be the same as in case of machine
laid work.) This item is to be executed with Prior written
permission of Engineer in-charge Deduct from Item No.6.1
above if static roller is used in place of vibratoryroller
laid with paver with electronic sensor/mechanical paver,
compacting with 8-10 tonnes vibratory roller, finishing and
curing and as per relevant clauses of section 601.(Rate = 3017-
211-302 = 2504 Rs. )

90 mm diameter 12765 0.51 0.10 650.99

110 mm diameter 7859 0.51 0.10 400.79
160 mm diameter 731 0.56 0.10 40.92
200 mm diameter 1212 0.6 0.10 72.72
Total 1165.43 Cum 2504.00 29.18

Providing and laying Cement Concrete grade M-20 (Nominal

mix 1:1.5:3) with 20 mm graded crushed stone aggregate,
mixing shall be in mechanical mixer, laying with paver
compacting by use of pin, plate / screed vibrators including form
work by strong steel girders fixed by spikes, separation
membrane 125 micron thick, i/c cutting of joints @ 4 to 5 m
interval & filling it with hot applied bituminous sealant (without
dowel bars). (max. thickness 20cm) Deduct from Item No.6.2,
10.0 Vol. (iii) 6.6
6.3 and 6.6 above if paver with electronic sensor is not used and
laying, compaction is done by any other method (Note :- The
acceptance criteria regarding level, thickness, surface regularity,
texture finish, strength of concrete and all other quality control
measures shall be the same as in case of machine laid work.)
This item is to be executed with Prior written permission of
Engineer in-charge ( 5420-391=5029 Rs)

90 mm diameter 12765 0.51 0.15 976.49

110 mm diameter 7859 0.51 0.15 601.19
S. MP UADD Particulars L B H Qty Unit Rate on Amount
No. SOR SOR (In Lacs)
(2021) (2021)
ITEM 160 mm diameter 731 0.56 0.15 61.39
200 mm diameter 1212 0.6 0.15 109.08
1748.15 cum 5029 87.91
Filling available excavated earth in trenches, plinth sides of
foundation in layers not exceeding 20 cms. In depth including
consolidation of each layer by ramming watering, lead upto
50 m and lift upto 1m in all kind of soils
Vol. (i)
11.0 (Total exacavated qty) 8740.74 Cu.m
18.2.8
Volume of Pipe 111.67 Cu.m
Volume of Concrete work 1748.15 Cu.m
Volume of moorum bedding 6880.93 Cu.m 89.00 6.12

Carriage of material by mechinacal transport including loading

12.0 unloading and stacking etc.
Earth upto 1 km distance (20.% of net refilling) 2474.38 Cum 92.87 2.30

Total Cost 322.16

 Sub Estimate -5

Name of the Work: ESTIMATE FOR HOUSE HOLD CONNECTION

[Link]. SOR Item Qty Rate Unit Amount

Providing, Supplying and fixing of Electro Fusion Tapping Ferrule
(Branch Tapping Saddle) female BSP Threaded with SS 304 insert
fittings in accordance with BS EN 12201 : Part-3 suitable for
drinking water with in black/blue colour manufactured from
ISSR (VOL- compounded PE80/PE 100 virgin polymer and compatible with
1 1 1129 No 1129
I)7.12.13 PE80/PE100 pipes, in pressure rating SDR 11 with min PN 12.5
rated for water application. The cost such as testing, inspection
charges, transportation upto site, transit insurance, loading,
unloading, stacking etc. all [Link] Fusion Tapping Ferrule
110 X 15 mm

ISSR (VOL- Metal inserted Compression Female Threaded Adaptor

2 1 193 No 193
I)7.13.1 with SS 304 Material 20x15mm
ISSR (VOL- Compression 90 Deg. Elbow threaded Female off take in
3 2 206 No 412
I)7.13.4 Metal
Providing, Supplying and fixing of PVC Ball Valves in PN16 rating
with one end compression using Blue colour compression nut in
polypropylene material & other end with female threads
conforming to ISO:4422-4, certified from certified agencies suitable
ISSR (VOL- for food products & drinking water, female threads in accordance
4 1 199 No 199
I)7.14.1 with ISO:7/BS:21/ IS: 554 and shall be inclusive of all cost of
testing of all materials, inspection charges, transportation upto site,
transit insurance, loading, unloading, stacking etc.
complete.20x15mm

Providing, Supplying and laying Blue MDPE (medium density

polyethylene) pipes conforming to ISO 4427:1996 manufactured
from virgin resin PE 80 Food grade compounded Raw Material
having Blue Colour only with quality assurance certificate from
ISSR (VOL- quality agencies like CIPET (India) and other recognised agencies
5 5 38 RM 190
I)[Link] for usage in Drinking Water System. The cost shall include testing
of all materials, Inspection charges, transportation upto site, transit
insurance, loading, unloading, stacking etc. [Link] 16 (SDR 9)
20 mm

ISSR (VOL- Providing and fixing GM or brass ferrules, tested to 21.09 kg/[Link].
6 I)6.9.1 i/c boring and tapping the main 15 mm 1 416 No 416

Earth work in excavation for foundation, trenches for pipes /cables

or drains etc. by mechanical means / manual means(exceeding
ISSR (VOL- 30cm in depth.) including ramming of bottom,dressing of sides,
7 I)18.2.1/2 disposal of excavated earth including of all lift and lead upto 50m. 1.888 151 cum 285.088
27 Disposed earth to be levelled and neatly dressed. 18.2.1 All kinds
of ordinary soil

ISSR (VOL- Filling by available excavated earth (excluding rock) in trenches,

I)18.2.8/2 plinth, sides of foundations etc. in layers not exceeding 20cm in
8 28 depth, consolidating each deposited layer by ramming and watering, 1.888 89 cum 168.032
lead up to 50 m and lift upto 1.5 m.
[Link]. SOR Item Qty Rate Unit Amount

Total 2992.12
Total for 1 [Link] service connection say 3000.00
Total Proposed House Connection 3950.00
Say in Lakhs 118.500
 Sub Estimate -6
Rajgarh Project
Estimation & costing of SCADA & Instrumentation items Intake
unit
S. No. Item Description Location Unit Quantity price in Tota Price (Rs) Remark
Rs
SITC of PLC pannel/RTU panel including HMI, online UPS, AI/AO/DI/DO cards &
1 Intake well premises nos 1 108000 1,08,000.00
etc. accessories as per tender specification
2 SITC of Radar level transmitter (0-30)m range & as per tender specification at Intake well nos 1 80000 80,000.00
1 no. for each pumps & 4=3+1(if 3 nos pumps installed
1 for intake well at Intake & 1 for comon
3 SITC of Pressure Transmitter as per tender specification common header for
nos 3 20000 60,000.00 header)
existing and only one
intake well common
4 SITC of Electromagnetic Flowmeter with display as per tender specification
header
4.1 200 mm DIA nos 1 140295 1,40,295.00 19.14.8
5 SLTC of Energy Meter/Multifunctional Meter as per tender specification Intake well premises nos 2 11000 22,000.00
SubTotal - A 4,10,295.00

Estimation & costing of SCADA & Instrumentation items for each ESR/GSR
SITC of PLC pannel/RTU panel including HMI, online UPS, surge prottection, AI
1 ESR/GSR premises nos 8 108000 8,64,000.00
cards & etc. accessories as per tender specification
at ESR/GSR/DW/
2 SITC of Ultrasonic level transmitter (0-5)m range & as per tender specification nos 10 48000 4,80,000.00
SWPH
4 SITC of Pressure Transmitter as per tender specification ESR/GSR Inlet nos 8 20000 1,60,000.00
Supply of Electromagnetic full bore meter complete as per specification including
transportation to site, storage, safety, installation, testing, commissioning, making
connections with existing pipe line, including excavation at site, cuts in the existing
pipe system, dewatering and reinstating the same after completion of installation as per
specification and drawings including all taxes. Accuracy of meter + 0.3% of measured
value, Flange connection as per AWWA & IS, Liner: Hard Rubber, Fully welded sensor UADD SOR 2021 Vol-
5 ESR/GSR Inlet
housing complying to IP 68 standard, Electrodes SS 316, Sensor housing SS 304, 1
Cable gland 1/2" NPT, Sensor housing fully welded SS 304 housing with protective
Polyurethane paint, Flow Transmitter/ Converter : Microprocessor based, modular
design display 2 line back lit LCD for indication of actual flow rate, forward, reverse,
sumtotalizer, Perfection category : IP 65 Output : One current output (4-20 mA) one
scalable pulse output
100 mm DIA nos 2 124629 2,49,258.00 19.14.4
150 mm DIA nos 4 131765 5,27,060.00 19.14.4
200 mm DIA nos 2 140295 2,80,590.00 19.14.6
Designing, Supplying, Installing, Commissioning & testing of Flow Control Valve with
level control / Pressure reducing valve/ Alttitude Valve for inlet/ outlet with flow
6
controlling, pressure controlling & monitoring on web and to the pipeline feeding to UADD SOR 2021 Vol-
ESR/MBR/GSR with cable, PLC SCADA etc. complete. 1
100 mm DIA nos 2 126717 2,53,434.00 24.2.2
150 mm DIA nos 4 163576 6,54,304.00 24.2.2
200 mm DIA nos 2 206052 4,12,104.00 24.2.3
Residual Chlorine Analyzer as per tender specification at Chann Takari
7 nos 1 234000 2,34,000.00
at Chann Takari GSR GSR
SubTotal - B 41,14,750.00

Estimation & costing of SCADA & Instrumentation items for WTP

SITC of PLC pannel/RTU panel including HMI, online UPS, surge prottection, SCADA MCC
1 AI/AO/DI/DO cards & etc. accessories, SCADA software & accessories such as PC, room at New WTP nos 1 1008000 10,08,000.00
Furniture, Printer, AC, UPS, etc. as per tender specification as per tender specification 6.75 mld

SITC of PLC pannel/RTU panel including HMI, online UPS, surge prottection,
for old 1 nos. of SW nos 1 108000 1,08,000.00
AI/DI/DO cards & etc. accessories as per tender specification
at CWR & Back
2 SITC of Ultrasonic level transmitter (0-5)m range & as per tender specification nos 4 48000 1,92,000.00
wash tank
1 no. for each 4=3+1(if 3 nos pumps
3 SITC of Pressure Transmitter as per tender specification At WTP pumps & 1 for nos 3 20000 60,000.00 installed at WTP & 1 for
common header common header)
SITC of Pressure Transmitter as per tender specification at 500 KL Pumping Station & 1 no. for each
3 nos 2 20000 40,000.00
Dugwell pumps
 unit
S. No. Item Description Location Unit Quantity price in Tota Price (Rs) Remark
Rs

Supply of Electromagnetic full bore meter complete as per specification including

transportation to site, storage, safety, installation, testing, commissioning, making
connections with existing pipe line, including excavation at site, cuts in the existing
pipe system, dewatering and reinstating the same after completion of installation as per
specification and drawings including all taxes. Accuracy of meter + 0.3% of measured
value, Flange connection as per AWWA & IS, Liner: Hard Rubber, Fully welded sensor UADD SOR Vol-1
4 nos -
housing complying to IP 68 standard, Electrodes SS 316, Sensor housing SS 304, 19.14.11
Cable gland 1/2" NPT, Sensor housing fully welded SS 304 housing with protective
Polyurethane paint, Flow Transmitter/ Converter : Microprocessor based, modular
design display 2 line back lit LCD for indication of actual flow rate, forward, reverse,
sumtotalizer, Perfection category : IP 65 Output : One current output (4-20 mA) one
scalable pulse output

100 mm DIA at Dug well nos 1 124629 1,24,629.00 19.14.4

150 mm DIA at sump well nos 3 131765 3,95,295.00 19.14.4
4.2 200 mm DIA (At WTP Outlet) nos 2 140295 2,80,590.00
at WTP Outlet
5 Residual Chlorine Analyzer as per tender specification nos 1 234000 2,34,000.00
(at CWR)
at WTP inlet and
6 SITC of pH Analyzer as per tender specification nos 2 88000 1,76,000.00
outlet
at WTP inlet and
7 SITC of Turbidity Meter as per tender specification nos 2 232000 4,64,000.00
outlet
8 SITC of Energy Meter/Multifunctional Meter as per tender specification WTP premises nos 1 11000 11,000.00
Subtotal - C 30,93,514.00
Grand Total (A+B+C) 76,18,559.00
Total say in laks 76.19
1. Intake Well (1 No.): SITC (Supply Installation Testing Commissioning) of Electromagnetic Flow Meter for both of two intake well outlet , Pressure transmitter (at common header for

both of two intake well outlet ), Radar level Transmitter (at only old Intake well), Multifunctional meter (for electrical parameters for both intake well) and RTU with HMI and 0nline UPS (for

both intake well)as per tender specification.

2. WTP (1 No.): SITC of Electromagnetic Flow meter for both of two WTP outlet, Pressure Transmitter (at each pump and common header for both of two WTP), Ultrasonic level

transmitter (at back wash tank and CWR for both of two WTP), pH Analyzer (for both of two WTP outlet), & Turbidity Analyzer (for both of two WTP outlet), Residual Chlorine Analyzer (for

both of two WTP outlet), Multifunctional meter (for electrical parameters for both of two WTP), RTU panel with online UPS at old 6.75 MLD WTP and SCADA Control Room setup including

main PLC Panel, SCADA Software & Hardware, printer, furniture and UPS, etc. at New 3.5 MLD WTP as per Tender Specification.

3. ESR/GSR (8 Nos.): SITC of Electromagnetic Flow Meter (at ESR/GSR Inlet), Pressure transmitter (at ESR/GSR Inlet), Ultrasonic level transmitter and RTU with online UPS as per tender

specification.
 Sub Estimate - 7

Detailed Estimate for Clear water centrifugal pump at 30 kl sump well

[Link] USOR Item/ Description of work Qty Unit Rate Amount

Page no.
1 2 3 4 5 6 7
Providing, erecting and giving test of submersible pump set conforming to IS 8034 and
motor conforming to IS 9283, with water proof winding. Pump shall be suitable
for various delivery head and discharge with stainless steel shaft. Motor suitable for
working on 415 V ± 10%, 3 Ph, 50 Hz A.C. Supply, with cable guard, thrust
UADD SOR
carbon/fiber bearing to withstand entire hydraulic thrust. The pump set shall be suitable
Vol.1 Clause
1 for direct coupling, with suitable suction strainer. Pump should have suitable discharge
16.1.4. Page NO-
198 out let as per manufacturer's design. Antithrust stream lined non return valve shall be
provided with the pump. 3 m submersible copper conductor cable in single / double run
and 2 pairs of suitable size erection clamp 10 mm thick shall be provided with each
pump.

Submersible Pump 250 mm dia (with Bronze / Stainless steel(CF8M) Impeller) up to 8

16.3.7 stages of category A & B 25.0 HP for Sump-cum Pumphouse (For Chachaura Town). 2 No.s 81,890 1,63,780

Submersible Pump 150 mm dia (with Bronze / Stainless steel (CF8M) Impeller) up to 15
[Link] stages 20 H.P. for Dugwell. 1 No.s 60031 60,031

Supply ,delivery and erection of Automatic ONLINE S- Hypo dosing Chlorine disinfection
System , 4-20 mA Communication with respective Pumpset as per UADD guideline and
Market Qutation Engineer-incharge guideline. 1 No.s 65000 65,000

Complete Electrical system (Example - MCC Panel, cable, Earthing Arrangement, and
cable tray and other consumables) to run above Submersible pump set.(For Dugwell and 2 No.s 150000 3,00,000
Sump Cum Pump Satation)

5.88811
Total Lakhs 5.89