Office of the Executive Engineer, Unicef Project Unit (E/M)

U.P. Jal Nigam Chitrakoot

Akabarpur (Bharatkoop) Village water supply scheme

Under Adarsh Janpad Yozana Distt.- Chitrakoot

Report
This estimate for construction of one number tube well and connected E/M
works one T/w at Akabarpur (Bharatkoop) Village water supply scheme under
Adarsh Janpad Yozana, Distt.- Chitrakoot has been prepared as per discussion
With S.D.O., 16th Division, U.P. Jal Nigam Chitrakoot dham Karwi letter number
411/Addarsh Janpad Yozana/7 dt. 26.04.2006.
1. Tube well: -
Construction of one number 200x150mm. Size 90mt. deep tube well by D.T.H.
rig machine, electric logging of bore, development of tube well by air
compressor and O.P. unit to get a sand free discharge has been provided in this
item.
2. Pumping Plant: -
Supply and erection of 2 No. submersible pump capable of giving a discharge of
450 L.P.M. against 50 m. Head coupled with 10HP. Motor has been provided.
3. Chlorinating Plant: -
Supply and installation of 2 No. electro mechanical type 7 LPH. Capacity
complete in all respect.
4. Power Connection: -
Supply of all required material, erection of transmission line and providing three
phase power connection to energize the tube well by U.P. Power Corporation
Ltd. and electrification of 1 No. pump house and chlorinate has also been
provided.
5. Operation and maintenance: -
Provision of operation and maintenance of the Tube well for six months has
been made in the estimate.
This area lies in rocky terrain therefore a poor thickness of aquifer is
available in fissures.
The tube well assembly will be lowered according to electric logging of
the bore, it is anticipated that the tube well will yield a discharge of 460 L.P.M at
4.5 M depression. During the course of construction of tube well and supply and
installation of pumping plant, all relevant B.I.S. specification shall be followed,
However if the quantity or quality of water from the bore is not adequate or
reduces in future, cannot be guaranteed as it all depends upon the geophysical
condition of the soil and type of strata encountered during the drilling. All
precautions shall be taken to make the bore successful. the quantities of items
mentioned in this estimate are approximate and may vary during the execution
of works, in case of such variation the estimate will be revised accordingly.
In this estimate the rate for construction and development of tube well
has been taken in accordance with analysis of schedule of rates. Rates of
pumping plant pea gravel and chlorinator are based on the current market rate,
while the rates of power connection are as per latest norms of U.P.P.C.L.
In the light of above the estimate of Akabarpur (Bharatkoop) Village
water supply scheme under Adarsh Janpad Yozana, District- Chitrakoot for
one tube wells at village- Akabarpur amounting Rs. 23.04 Lacs has been
technically approved and submitted for financial approval and allotment of
funds.

(Thakur Das)
Executive Engineer
 Office of the Executive Engineer, Unicef Project Unit (E/M)
U.P. Jal Nigam Chitrakoot

Akabarpur (Bharatkoop) Village water supply scheme

Under Adarsh Janpad Yozana Distt.- Chitrakoot

Form 'J' (E/M)

Sl. Amount Total Amount

Description %
No. Rs. Lacs Rs. in Lacs
1 2 3 4 5
1. Cost of work as per abstract 18.38 - 18.38

2. Contingency 18.38 2% 0.367

Total- 18.747

Less- 18.747 5% (-) 0.937

Total- 17.809

4. Supervision charge 17.809 12.5% 2.226

Total- 20.035

Say- 20.04

5 Power Connection 3.00 L/S 3.00

G. Total- 23.04

Prepared by Checked by Recommended by

(Hari Narayan) (S.B. Yadava) (Thakur Das)

Assistant Engineer Junior Engineer (T) Executive Engineer

Approved by

(A.K. Jain)
Superintending Engineer
XV Circle, U.P. Jal Nigam
Jhansi
 Office of the Executive Engineer, Unicef Project Unit (E/M)
U.P. Jal Nigam Chitrakoot

Akabarpur (Bharatkoop) Village water supply scheme

Under Adarsh Janpad Yozana Distt.- Chitrakoot

General Abstract of Cost (E/M)

Sl.
Particulars Qty. Rate Amount
No.
1 2 3 4
1 Construction of tube well 2 No. 5.691 11.382

2 Pumping plant 2 No. 1.970 3.940

3 Chlorinating Plant 2 No. 0.200 0.400

4 Operation and maintenance 2 Job 1.333 2.666

Total- 18.38

5. Power Connection 2 Job 1.5 3.00

G. Total 21.38

Assistant Engineer
 Office of the Executive Engineer, Unicef Project Unit (E/M)
U.P. Jal Nigam Chitrakoot

Akabarpur (Bharatkoop) Village water supply scheme

Under Adarsh Janpad Yozana Distt.- Chitrakoot

Estimate for Construction of Tube well

Sl.
Description Qty. Unit Rate Amount
No.
1 2 3 4 5 6
1 Resistivity and hydrological Survey 1 Job L.S. 5000.00
2 Transportation from store: -
A. Transportation of rig machine 1x1x20 km. 25 Km. 36.30 907.50
B. Transportation of T&P of rig M/c 2x2x20
km 100 Km. 18.15 1815.00
C. Loading and unloading of T&P 2x2xJob 2 Job 510.00 1020.00
D. Toeing of Air compressor by Tractor
1x2x25 km. 50 Km. 32.15 1607.50
E. Transportation of compressor T&P by
Truck 1x2x25 km. 50 Km. 18.15 907.50
F. Loading and unloading of compressor
T&P 1x2x Job 2 Job 510.00 1020.00
G. Toeing of O.P. unit by Tractor 1x2x25 km. 50 Km. 32.15 1607.50
H. Transportation of T&P by truck 1x2x25
km. 50 Km. 18.15 907.50
I. Loading and unloading of T&P 1x2xJob 2 Job 510.00 1020.00
Total (A to I)- 10812.50
J. Return trip of above T&P and rig M/c - - - 10812.50
K. Transportation and tube well assembly
1x2x25 km. 50 Km. 18.15 907.50
L. Loading & unloading of tube well
assembly 1x2xjob 2 Job 510.00 1020.00
Total of Transportation- 23552.50
3. Supply of Tube well assembly: -
A. 200mm. dia M.S.E.R.W. housing pipe of
wall thickness 7mm. as per IS 3589 40 m. 1950.00 78000.00
B. 150mm. dia M.S. E.R.W. blind pipe of wall
thickness 7mm. as per IS 3589 25 m. 1250.00 31250.00
C. 150mm. dia M.S.E.R.W. slotted pipe of
wall thickness 7mm. as per IS 3589 25 m. 1650.00 41250.00
D. 200x150mm. dia M.S. reducer/Packing ring 01 No. 1800.00 1800.00
E. 200mm. dia M.S. ring 08 No. 850.00 6800.00
F. 150mm. dia M.S. ring 12 No. 650.00 7800.00
G. 150mm. dia M.S. bail plug with hook 01 No. 850.00 850.00
H. 200mm. dia M.S. housing clamp 01 Set 1800.00 1800.00
I. 200mm. dia M.S. well cap 01 No. 700.00 700.00
J 150x75mm. M.S. Girder for tube well
foundation 02 No. 2200.00 4400.00
Total Tube well Assembly 174650.00
4 Drilling of Tube well bore: -
A. Erection of rig M/c and its T&P 01 Job 11844.00 11844.00
B. Drilling and reaming of 250mm. dia bore
from GL to 80m. BGL In hard rock 80 m. 1650.00 132000.00
C. Drilling and reaming of 250mm. dia bore
from 80m. to 90m. In hard rock 10 m 1875.00 18750.00
D. Dismantling of rig M/c and its T&P after
completion of work 01 Job 5922.00 5922.00
Total Drilling of Bore 168516.00
5. Lowering of Tube well assembly: -
A. Electrical logging of the bore 01 Job 18000.00 18000.00
B. Lowering of 200mm. dia M.S. housing
pipe from G.L. to 40m. BGL 40 m. 77.80 3112.00
C. Lowering of 150mm. dia M.S. Blind
Slotted pipe from 40m. BGL to 80m. BGL 40 m 58.80 2352.00
D. Lowering of 150mm. dia M.S. Blind
Slotted pipe from 80m. BGL to 90m. BGL 10 m 69.75 697.50
E. Supply of 1.6mm. to 4.8mm. Size pea
gravel from Lalkuan guarry 15 M³ 1850.00 27750.00
Sub Total- 51911.50
6. Development of Tube well: -
A. Erection of air compressor and Camp 01 Job 3920.00 3920.00
equipage
B. Development of Tube well by 250 PSI 39 Hrs. 1275.00 49725.00
capacity air compressor
C. Dismantling of air compressor and comp 01 Job 1960.00 1960.00
equipage
D. Erection of O.P. Unit and camp equipage 01 Job 6376.00 6376.00
E. Development of tube well by O.P. Unit 90 Hrs. 469.35 42241.50
F. Dismantling of O.P. Unit and comp 01 Job 3188.00 3188.00
equipage after completion
G. Yield test/verticality test of tube well 01 Job 2302.00 2302.00
H. Chemical & Bacteriological test of water 01 Job 3000.00 3000.00
I. Gas cutting/welding of tube well cap 01 Job 2000.00 2000.00
Sub Total- 114712.50
7. Rental Charges of rig M/c with T&P, Air
compressor and O.P. unit 01 Job 30000.00 30000.00
Total (1 to 7)- 569142.50
Say 5.691 Lacs

Assistant Engineer
 Office of the Executive Engineer, Unicef Project Unit (E/M)
U.P. Jal Nigam Chitrakoot

Akabarpur (Bharatkoop) Village water supply scheme

Under Adarsh Janpad Yozana Distt.- Chitrakoot

Estimate of Pumping Plant

Sl.
Description Qty. Unit Rate Amount
No.
1 2 3 4 5 6
1 Switchgear plant for 10 H.P. along with
cubical panel, starter, power wiring and
earthing material 01 Set 35000.00 35000.00
2 Submersible pump set 460 LPM. 50m.
Head coupled with 10 HP. electric motor
with 27 m. Column pipe and submersible
cable 01 Set 65000.00 65000.00
3 Main Piping and Valves complete with all
accessories (100mm. Size) 01 Set 38000.00 38000.00
4 Pressure & Depth Gauge with all
accessories complete 01 Set 3500.00 3500.00
5 Lifting tackle of 1 Ton capacity 4.5m. Lift 01 No. 10000.00 10000.00
6 Tools and spanners for maintenance 01 Set 5500.00 5500.00
7 Water meter 100mm. dia 01 No. 6000.00 6000.00
8 Electric resistance rubber sheet 01 No. 1500.00 1500.00
9 Kit Kat fuses suitably mounted on wooden
board & M.S. angle lron frame 01 No. 5000.00 5000.00
Sub Total - 169500.00
10 Painting of pumping plant & Accessories 01 Job 1500.00 1500.00
11 Erection of pumping plant including
foundation etc. 01 Job 7500.00 7500.00
12 Commissioning and testing of pumping
plant 01 Job 5000.00 5000.00
13 Miscellaneous items such as Tube well
cover, M.S. Cross support foundation,
cutting of housing pipe and well cap 01 Job 3500.00 3500.00
14 Trial and running of pumping plant for one
month 01 Job 10000.00 10000.00
Total 197000.00
Say 1.97 Lacs

Assistant Engineer
 Office of the Executive Engineer, Unicef Project Unit (E/M)
U.P. Jal Nigam Chitrakoot

Akabarpur (Bharatkoop) Village water supply scheme

Under Adarsh Janpad Yozana Distt.- Chitrakoot

Design of Chlorinating Plant

Discharge of pumping plant - 460 LPM
Average dose of chlorinating Plant - 0.5 PPM
Strength of bleaching Powder - 25%
Daily Pumping house - 8 Hrs.
460x60x08x0.5
Quantity of chlorine required per day = -------------------- = 0.110 kg
106

0.110x100
Quantity of bleaching Powder = ---------------- = 0.44 kg
25
0.44 x100
Quantity of bleaching Powder solution of 2% strength = --------------- = 22.00 lit.
2

22.00
Quantity of bleaching Powder solution per hour = -------- = 2.75 LPH.
8
Next stage of electromechanical type Chlorinating
Plant available as per manufacturing standard = 2.75 LPH
Hence one number electromechanical type chlorinating plant of 7 LPH.
Capacity has been provided.

Estimate of Chlorinating Plant

Sl.
Description Qty. Unit Rate Amount
No.
1 2 3 4 5 6
1 Supply and erection of 7 LPH. Capacity
electro mechanical type chlorinating plant
suitable to inject bleaching Powder
solution up to 10kg/cm² pressure with
three phase electric motor with adequate
capacity CGI tank complete in all respect 01 Set 20000.00 20000.00
Total- 20000.00
Say- 0.20 Lacs

Assistant Engineer
 Office of the Executive Engineer, Unicef Project Unit (E/M)
U.P. Jal Nigam Chitrakoot

Akabarpur (Bharatkoop) Village water supply scheme

Under Adarsh Janpad Yozana Distt.- Chitrakoot

Estimate of Power Connection

Sl.
Description Qty. Unit Rate Amount
No.
1 2 3 4 5 6
1 Supply & erection of H.T. Transmission

line up to Tube well site including all

material and labour 275 M 200.00 55000.00

2 Supply & Installation of 25 KVA capacity

step down transformer with double pole

& accessories/fittings 01 Job 62000.00 62000.00

3 Security charges 10 HP L/S 7500.00

4 System loading charges 10 HP L/S 7500.00

5 Metering System 1 No. 7350.00 7350.00

6 Electrification of pump house and

chloronome with fittings and fixture 01 Job L/S 10000.00

Total- 149350.00

Say- 1.50 Lacs

Assistant Engineer
 Office of the Executive Engineer, Unicef Project Unit (E/M)
U.P. Jal Nigam Chitrakoot

Akabarpur (Bharatkoop) Village water supply scheme

Under Adarsh Janpad Yozana Distt.- Chitrakoot

Design of Pumping Plant

1 Anticipated Discharge from the tube well 450 LPM

2 Static water level 20.00 m.
3 Seasonal variation 7.50 m.
4 Depression due to pumping 6.50 m.
5 Staging of O.H.T. 7.00 m.
6 Water column in O.H.T. 2.00 m.
7 Difference in R.L. of Tube well and O.H.T. 4.00 m.
8 Friction losses in Rising main 3.00 m.
Total Head 50.00 m.

Discharge x head
H.P. of pumping plant = -----------------------
4500 x n

450 x 50
= --------------- = 8.33 HP.
4500 x 0.60

Add 10% for voltage variation = 0.83 HP.

Total HP. of Motor = 9.16 HP.
Pumping plant as per Standard = 10 HP.

Hence Provision of 10 HP. Submersible pumping plant for the Tube well has been
made. How ever H.P. of pumping plant will be rechecked on the basis of yield available from
the tube well and required head at the time of execution.

Assistant Engineer
 Office of the Executive Engineer, Unicef Project Unit (E/M)
U.P. Jal Nigam Chitrakoot

Akabarpur (Bharatkoop) Village water supply scheme

Under Adarsh Janpad Yozana Distt.- Chitrakoot

Estimate for Operation and maintenance of Pumping Plant for Six Month
A. Charges of Electricity for Six Month: -

(i) Kwh Charges @ 3.90/kwh = 10.0x0.736x8x180x3.90 = 41333.76

(ii) Fix charges @ 80/- per kw per month for 5.50 kw = 2640.00
----------------
Total = 43973.76
Say = 43974.00

B. Expenditure on bleaching powder for six month: -

460x60x8x180x0.5x20
= ------------------------------ = Rs. 1589.76 say = 1590.00
106 x 0.25

C. Expenditure on Staff for Six Months: -

Sl.
Description No. Period Rate Amount
No.
1 2 3 4 5 6
1 Pump Operator Grade - I 1 6 months 6000.00 36000.00
2 Pump Operator Grade - II 1 6 months 5500.00 33000.00
3 T.A. and Bonus etc. - - L.S. 4158.00
Total- 73158.00

D. Repair & Maintenance for Six Months: -

Sl.
Description Period Rate Amount
No.
1 2 3 4 5
1 Minor repair of Pumping Plant and Switch
gear 6 months 600.00 3600.00
2 Transformer oil, fuse, kit Kat bulb, tube lights
etc. 6 months 1000.00 6000.00
3 Expenditure on Vehicle ic motorcycle, Jeep. 6 months L.S. 5000.00
Total- 14600.00

Total expenditure for Six months = A+B+C+D+E

= 43974.00 + 1590+ 73158.00 + 14600.00 = 133322.00
Say = 1.333 Lacs.

Assistant Engineer