Professional Documents
Culture Documents
2- Name of District :
3- Name of Tehsil :
4- Name of Block :
5- Name of Programme :
6- Name of Scheme :
7- Revenue Village :
8- Population
S. No. Year
a As per census 2011
b Base year 2018
c Middle Year 2033
d Design Year 2048
e) Appurtenants
i Sluice Valve 80 mm dia :
ii Sluice valve 150 mm dia
iii Scour Valve 80 mm dia :
iv Air Valve 20 mm dia :
vi Fire Hydrant 80 mm dia :
21- Total Cost of Estimate :
a GoI Share :
b U.P. Govt. Share :
FAIZABAD
FAIZABAD
PURA BAZAR
SANSAD ADARSH GRAM
YOJANA
ANJANA (166414)
0.50 P.P.M
0.20 P.P.M
150 mm dia 30 M
05 M
Length in M
1492
850
311
15869
18522
Habitation
Anjana
Mafia
Bhawanipur
Sujainpur
Harinarayanpur
Keshavpura
Surapur
Chaubepur
Bhidura
Datiya
3.0
7.0m
145
Computer system
(Hazen William Formula)
12 No.
02 No.
02 No.
01 No.
01 No.
Rs. 229.52 Lacs
Rs. 102.49 Lacs
Rs. 127.03 Lacs
4732.37
3637.40
2826.60
572000.00
963000.00
1519000.00
509000.00
865000.00
1381000.00
(+) 63000.00
(+) 98000.00
(+) 138000.00
104.95
137.08
170.07
5.10
6.66
8.26
ASSISTANT ENGINEER
ANJANA GRAM PANCHAYAT WATER SUPPLY SCHEME,
BLOCK-PURA BAZAR, TEHSIL-FAIZABAD
DISTRICT FAIZABAD
FORM- J (COMPREHENSIVE)
GOI U.P. Govt.
Sl. Amount Total Amount
Particulars %age Share Share
No. (Rs. In Lacs) (In Lacs)
50% 50%
1 2 3 4 5 6 7
1- Cost of Work 202.81 - 202.81
2- Contingency 202.81 2% 4.06
Sub Total 206.87
3- Deduct 5% Efficiency 206.87 5% -10.34
Sub Total 196.53 98.27 98.26
4- Labour Welfare cess 196.53 1% 1.97 0.99 0.98
Departmental Supervision
5- 196.53 12.50% 24.57 24.57
Charges
6- Power Connection 6.45 3.23 3.22
Total Estimated Cost 229.52 102.49 127.03
Sl. Amount
Description %age
No. Rs. in Lacs
PREPARED BY RECOMMENDED BY
CHECKED BY CHECKED BY
M YOJANA ]
Total Amount
Rs. in Lacs
174.38
3.49
177.87
-8.89
168.98
1.69
21.12
191.79
RECOMMENDED BY
( A.K. Singh )
Superintending Engineer
Construction Circle
U.P. Jal Nigam,
Faizabad
APPROVED BY
( P.S. Singh )
Chief Engineer
Faizabad Zone
U.P.Jal Nigam
Faizabad
ANJANA GRAM PANCHAYAT WATER SUPPLY SCHEME,
BLOCK-PURA BAZAR, TEHSIL-FAIZABAD
DISTRICT FAIZABAD
Deduct 5%
Sl. AMOUNT efficiency cost
DESCRIPTION
No. (Rs. In Lacs) (Rs. in Lacs)
Assistant Engineer
ANJANA GRAM PANCHAYAT WATER SUPPLY SCHEME,
BLOCK-PURA BAZAR, TEHSIL-FAIZABAD
DISTRICT FAIZABAD
(CIVIL WORKS)
Deduct 5%
Sl. AMOUNT efficiency cost
DESCRIPTION
No. (Rs. In Lacs) (Rs. in Lacs)
Assistant Engineer
ANJANA GRAM PANCHAYAT WATER SUPPLY SCHEME,
BLOCK-PURA BAZAR, TEHSIL-FAIZABAD
DISTRICT FAIZABAD
Cost of Work
Sl. AMOUNT
DESCRIPTION Pipe
No. (Rs. In Lacs) OHT Bldg. Machy.
Line
Assistant Engineer
EME,
Work
Misc.
1.81
0.91
2.72
16.32
0.40
1.95
18.67
21.39
6.13
Assistant Engineer
ANJANA GRAM PANCHAYAT WATER SUPPLY SCHEME
BLOCK PURA BAZAR, TEHSILFAIZABAD,
DISTRICT FAIZABAD
10 Net Profit + / Loss (-) (Rs.) (+) 63000.00 (+) 98000.00 (+)
ASSISTANT ENGINEER
HEME
A]
Ultimate Stage
Year 2048
8120
229.52
2826.60
167097
1381000.00
8.26
170.07
1376
1519000.00
138000.00
ASSISTANT ENGINEER
ANJANA GRAM PANCHAYAT WATER SUPPLY SCHEME
BLOCK PURA BAZAR, TEHSILFAIZABAD,
DISTRICT FAIZABAD
6 ANNUAL INCOME
ASSISTANT ENGINEER
ANJANA GRAM PANCHAYAT WATER SUPPLY SCHEME
BLOCK PURA BAZAR, TEHSILFAIZABAD,
DISTRICT FAIZABAD
ASSISTANT ENGINEER
ANJANA GRAM PANCHAYAT WATER SUPPLY SCHEME
BLOCK PURA BAZAR, TEHSILFAIZABAD,
DISTRICT FAIZABAD
ASSISTANT ENGINEER
ANJANA GRAM PANCHAYAT WATER SUPPLY SCHEME,
BLOCK-PURA BAZAR, TEHSILFAIZABAD,
DISTRICT FAIZABAD
ASSISTANT ENGINEER
Y SCHEME,
ENANCE
Year 2048
Amount
(Rs.)
58425.00
77392.50
41620.00
33360.00
210797.50
210800.00
ASSISTANT ENGINEER
ANJANA GRAM PANCHAYAT WATER SUPPLY SCHEME,
DISTRICT FAIZABAD
The quantity of Bleaching powder required for 3 1000 x 17.84 1000 x 23.18 1000 x 29.84
Months Maintenance. = 120 = 148.67 120 = 193.17 120 =
Assuming wastage of bleaching powder during filling
in chlorinator. @ 3 % = 4.46 = 155.00 5.8 = 200.00 7.46 =
No. of T.W.
Total required Qty of Bleaching powder for 2018 = 155.00 x 1 = 155.00 Kg.
Total required Qty of Bleaching powder for 2033 = 200.00 x 1 = 200.00 Kg.
Total required Qty of Bleaching powder for 2048 = 255.00 x 1 = 255.00 Kg.
2-
Cost of bleaching powder required for
3 Months
i) At Initial stage 2018 155.00 x 25.00 = Rs 3875.00
ii) In Middle Stage 2033 200.00 x 40.00 = Rs 8000.00
iii) At Ultimate Stage 2048 255.00 x 50.00 = Rs 12750.00
ASSISTANT ENGINEER
9.08
248.67
255.00
ANJANA GRAM PANCHAYAT WATER SUPPLY SCHEME,
BLOCK-PURA BAZAR, TEHSIL-FAIZABAD
DISTRICT FAIZABAD
ASSISTANT ENGINEER
ANJANA GRAM PANCHAYAT WATER SUPPLY SCHEME,
DISTRICT FAIZABAD
Assistant Engineer
ESTIMATE OF PUMP HOUSE CUM CHLORONOME
( 3.60 M x 3.0 M x3.0 M/ 2.50M x 1.30M x 3.0 M)
Sl. Amount
Particulars Qty. Unit Rate (Rs.)
No. (Rs.)
Total 456000.00
Say Rs. In Lacs 4.56
ASSISTANT ENGINEER
ESTIMATE OF RISING MAIN AND APPURTENANT WORKS
Sl. Rate
Item of Work Qty. Unit
No. (Rs.)
1 Supply of following pipes as per IS-8329/2000 or its latest
amendments including their jointing materials and railway
freight, taxes, insurance charges and cartage from store to
site of work etc. complete.
ASSISTANT ENGINEER
NT WORKS
Amount
45160.50
4516.05
49676.55
12000.00
5413.98
1510.60
15000.00
11984.54
1256.08
1500.00
658.25
99000.00
0.99
addition of 10% inflation
w no. 594/PC/Gen/2121-
l NIgam Lucknow no.
SSISTANT ENGINEER
DETAILED MEASUREMENT OF RISING MAIN
Sl.
Item of Work No. L B H Qty.
No.
1 Supply of following pipes as per IS-8329/2000 or its
latest amendments including their jointing materials
and railway freight, taxes, insurance charges and
cartage from store to site of work etc. complete.
(a) DI pipe Class K-9 150mm Dia
From T.W. no. 1 to OHT 1 30 30.00
Bye pass arrangement 1 5 5.00
Total 35.00
2 Supply of DI specials for the above pipelines 10% of
item no.1 1 1
3 Supply of following sizes of CI D/F Sluice valves as
per IS-780-1960 tested to 10Kg / Cm2 fixing in
pipelines trenches, jointing and testing etc. complete.
150mm dia 1 1
4 Earth work in ordinary soil, loam, clay or sand with
lift upto 1.50M and lead upto 50m, filling watering
and ramming of excavated earth into the trenches
and disposal of surplus earth upto 50M.
150mm dia 1 35.00 0.750 1.150 30.19
Add extra excavation for specials and fittings 1.81
Total 32.00
5 Carting laying and jointing of the following sizes of
pipes into the trenches including cost of all jointing
material, labour T&P and testing etc. complete of
work.
(i) DI pipe class K-9 150mm dia 1 35.00 35.00
6 Supply of all materials, labours T&P etc. and
construction of masonary type sluice valve chamber. 1 1
7 Thrust Block
(a) RCC with cement, coarse sand and 20mm gauge
stone ballast in proportion of 1:1.5:3 for thrust block
of pipeline excluding supply of reinforcement and its
bending but including its fixing and binding wire in
proportion, necessary centering and shuttering
including curing and supply of all materials, labours
T&P etc. required for proportion completion of
work.
150mm dia 2 1.150 0.950 0.550 1.20
Deduction for pipes
150mm dia -2 1.150 0.022 0.550 -0.03
Total 1.17
Sl.
Item of Work No. L B H Qty.
No.
(b) Mild steel or iron work in RCC work wrought to
required shape as necessary including bending for
proper completion of work supply. 1 16.84 16.84
Say 0.17
8 Provision for watch and ward. 1 1
9 Site Clearance and other unforeseen items. 1 1
ASSISTANT ENGINEE
MAIN
Unit
M
M
M
Job
No.
Cum
Cum
Cum
No.
M3
M3
M3
Unit
Kg
Qtl.
Job
Job
SSISTANT ENGINEER
ABSTRACT OF COST OF R.C.C. OVERHEAD TANK
250 KL / 16 M STAGING
Sl.
DESCRIPTION Qty. Unit Rate Amount
No.
1 2 3 4 5 6
1 Provide all materials, labour and T&P etc. and
constructed R.C.C. O.H.T. 250 KL / 16 M Staging
with RCC Staircase and 1.0 M wide balcony, G.I.
pipe railing containing 3 rows of 15mm dia G.I. pipes
angle iron rows of 15mm GI Pipe and angle iron
posts around balcony and at the done periphery, MS
ladder from balcony to top of tank and inside the
tank, supplying and fixing water tight manhole cover
over with locking device, lightening conductor, water
level indicator, fixing of the puddle collars, bell
mouth and short pipe of required size for inlet, outlet,
overflow and washout to be embedded with tank slab
and upto 1 M away from the apron of floor at the
tank including supplying of all jointing materials,
supply and fixing of MS clamps with R.C.C. column,
construct 1 m wide apron around the tank from the
outer face of the columns with entrance of the
staircase having locking arrangement painting of
exposed surface of tank with three coats of snowcem,
painting of vertical pipe sand railing with approved
synthetic enamel paint and testing of water tightness
of the tank etc. complete.
Sl.
DESCRIPTION Qty. Unit Rate Amount
No.
1 2 3 4 5 6
100 mm dia 1 No.
6 Supply all materials, labour, T&P etc. and construct,
masonry type sluice valve chambers as per type
design. 3 No.
7 Carting of following size of D/F Sluice valve from
departmental store to the site of work, lowering the
same in trenches, fixing in position and jointing the
same with supply of jointing materials and testing
etc. complete.
ASSISTANT ENGINEER
DETAILED MEASUREMENT OF R.C.C. OVERHEAD TANK
250 KL / 16 M STAGING
Sl.
Item of Work No. L B H Qty.
No.
1 2 3 4 5 6 7
1 Provide all materials, labour and T&P etc. and
constructed R.C.C. O.H.T. 250 KL / 16 M Staging
with RCC Staircase and 1.0 M wide balcony, G.I.
pipe railing containing 3 rows of 15mm dia G.I. pipes
angle iron rows of 15mm GI Pipe and angle iron
posts around balcony and at the done periphery, MS
ladder from balcony to top of tank and inside the
tank, supplying and fixing water tight manhole cover
over with locking device, lightening conductor, water
level indicator, fixing of the puddle collars, bell
mouth and short pipe of required size for inlet, outlet,
overflow and washout to be embedded with tank slab
and upto 1 M away from the apron of floor at the
tank including supplying of all jointing materials,
supply and fixing of MS clamps with R.C.C. column,
construct 1 m wide apron around the tank from the
outer face of the columns with entrance of the
staircase having locking arrangement painting of
exposed surface of tank with three coats of snowcem,
painting of vertical pipe sand railing with approved
synthetic enamel paint and testing of water tightness
of the tank etc. complete.
1 01 Each
2 Supply of following size of DI D/F pipes as per BS
8329/2000 Relevant specifications amendment
including destination and all taxes and insurance etc.
complete.
ASSISTANT ENGINEER
ABSTRACT OF COST OF FEEDER MAIN DISTRIBUTION SYSTEM
Sl. Amount
Item of Work Qty. Unit Rate (Rs.)
No. (Rs.)
1 Supply of following type/class and sizes of
HDPE Grade PE-100 IS-4984/1995 or their
latest amendments with coupler and all jointing
material such as couplers, solvent cement etc.
including FOR destination and all taxes and
insurance etc. with loading, unloading &
stacking all complete.
1.1 HDPE pipe rating PN-6
160mm OD 1492 Per M 555.00 828060.00
140mm OD 850 Per M 430.00 365500.00
110mm OD 311 Per M 265.00 82415.00
90mm OD 15869 Per M 185.00 2935765.00
Sub Total 4211740.00
2 Supply of specials for following pipes.
2.1 Supply of specials for HDPE pipes. 5% of item No. 1.1 210587.00
Sub Total (1&2) 4422327.00
3 Excavation of earth in ordinary for laying
pipeline including refilling and disposal of
surplus earth for different sizes of pipe.
3.1 In ordinary soil Clay / Silt. 10422.74 Cum 169.20 1763527.61
3.2 In Maruam /Kankar / Shingle etc. 3474.25 Cum 197.52 686233.86
4 Carting of site of work, laying and jointing of
HDPE pipes in trenches including lowering,
testing and supply of all jointing materials etc.
complete.
4.1 HDPE pipe rating PN-6
160mm OD 1492 Per M 39.56 59023.52
140mm OD 850 Per M 30.77 26154.50
110mm OD 311 Per M 28.18 8763.98
90mm OD 15869 Per M 25.35 402279.15
5 Supply of following types of fittings including
railway freight, cartage from store to site of
work, all taxes and duties etc. complete.
5.1 CI D/F Sluice Valves, Scour Valve Class-I as
per IS 780 (1969) suitable for a working
pressure of 10 Kg / Sq.Cm.
80 mm 12 Each 5575.00 66900.00
5.1
Sl. Amount
Item of Work Qty. Unit Rate (Rs.)
No. (Rs.)
150 mm 2 Each 12000.00 24000.00
Scour Valve 80mm dia 1 Each 5575.00 5575.00
Fire Hydrant 80mm Dia 1 Each 20000.00 20000.00
Air Valve 20mm Dia 1 Each 2500.00 2500.00
6 Carting of following sluice valves store to site
of work, lowering, fixing and jointing of
following fitting in trenches :
80 mm 12 Each 700.00 8400.00
150 mm 2 Each 1375.00 2750.00
Scour Valve 80mm dia 1 Each 700.00 700.00
Fire Hydrant 80mm Dia 1 Each 2000.00 2000.00
Air Valve 20mm Dia 1 Each 750.00 750.00
7 Supply of all types of materials and construct
following chambers as per type design with
supply of all labour, T&P etc. completed.
S.V. Chamber (Surface Box Type) 13 Each 4300.00 55900.00
10 Provision for house connections (Two Tap). 822 No. 2500.00 2055000.00
ASSISTANT ENGINEER
DETAILS OF MEASUREMENTS OF DISTRIBUTION SYSTEM
Item of Work
Sl.
Description No L B H Qty Unit
No.
1 Supply of following type/class and sizes of
HDPE Grade PE-100 IS-4984/1995 or their
latest amendments with coupler and all
jointing material such as couplers, solvent
cement etc. including FOR destination and
all taxes and insurance etc. with loading,
unloading & stacking all complete.
1.1 HDPE pipe rating PN-6
160mm OD 1 1492 1492 M
140mm OD 1 850 850 M
110mm OD 1 311 311 M
90mm OD 1 15869 15869 M
2 Supply of specials for following pipes.
Sl.
Description No L B H Qty Unit
No.
150 mm 2 No 2 No
Scour Valve 80mm dia 1 No 1 No
Fire Hydrant 80mm Dia 1 No 1 No
Air Valve 20mm Dia 1 No 1 No
Sl.
Description No L B H Qty Unit
No.
6 Carting of following sluice valves store to
site of work, lowering, fixing and jointing of
following fitting in trenches :
80 mm 12 No 12 No
150 mm 2 No 2 No
Sl. Line
SC.V. A.V. F.H.
No. no. 80 100 125 150 200
1 2 5 6 7 8 9 11 12 13
1 1 - - - - - - - 1
2 2 - - - 1 - - - -
3 6 1 - - - - - - -
4 14 - - - 1 - - - -
5 20 1 - - - - - - -
6 39 1 - - - - - - -
7 45 1 - - - - - - -
8 55 1 - - - - - - -
9 63 1 - - - - - - -
10 75 1 - - - - - - -
11 106 1 - - - - - - -
12 118 1 - - - - - - -
13 146 - - - - - 1 - -
14 161 1 - - - - - - -
15 163 - - - - - - 1 -
16 169 1 - - - - - - -
17 188 1 - - - - - - -
TOTAL 12 0 0 2 0 1 1 1
ASSISTANT ENGINEER
STATEMENT OF ROAD CUTTING AND REINSTATEMENT
ASSISTANT ENGINEER
OFFICE OF THE EXECUTIVE ENGINEER, CONSTRUCTION DIVISION,
U.P. JAL NIGAM, FAIZABAD
CERTIFICATE
Certified that the quantities of different types of road cutting and its
EXECUTIVE ENGINEER
N DIVISION,
heme
ASSISTANT ENGINEER
ESTIMATE OF BOUNDARY WALL, APPROACH ROAD & GATE
Sl.
Item of Work Qty. Unit Rate Amount
No.
1 2 3 4 5 6
1. Construction of Boundary wall alround
water works compound and Tubewell
complete including supply of all
materials, labour, T&P etc. complete
required for proper completion of the
works. 135.20 M 3500.00 473200.00
2. Fixing of 3.6 M wide MS Gate including
fabrication and supply of steel and
construction of boundary pillars etc. all
complete.
1 Each 32000.00 32000.00
3. Fixing of 1.2 M wide MS wicket Gate
including fabrication and supply of steel
and construction of boundary pillars etc.
all complete.
1 Each 18600.00 18600.00
4. Construction of brick on edge approach
road including preparation of sub grade.
50.00 Sqm. 531.80 26590.00
5. Filling of earth at lower portion
including leveling and dressing at water
36.00 Cum 470.81 16949.16
works.
6. Provision for arboriculture for
development of water works. 1 Job L.S. 1000.00
7. Site clearance. 1 Job L.S. 660.84
Total 569000.00
Say (in Lacs) 5.69
ASSISTANT ENGINEER
DETAILED MEASUREMENT OF BOUNDARY WALL,
APPROACH ROAD, AND 1.2 M WIDE GATE
Sl.
Item of Work No. L B H Qty. Unit
No.
1 Construction of Boundary wall alround water
works compound and Tubewell complete including
supply of all materials, labour, T&P etc. complete
required for proper completion of the works.
ASSISTANT ENGINEER
ESTIMATE OF STAFF QUARTERS
Sl.
Particulars Qty. Unit Rate (Rs.) Amount (Rs.)
No.
Total 1165000.00
Say Rs. In Lacs 11.65
ASSISTANT ENGINEER
ESTIMATE FOR HIRE CHARGES OF GODOWN
Sl.
Item of work Qty. Unit Rate Amount
No.
1 2 3 4 5 6
1 Hiring of godown for storing cement, steel,
pipes and specials etc. during the execution
of work. 24 Months 5000.00 120000.00
2 Provision of Tin shed for and Chaukidar
and termporary fencing etc. 1 Job 70000.00 70000.00
Total 190000.00
ASSISTANT ENGINEER
HIRE CHARGES OF GODOWN
Sl.
Description Qty. L B H Qty.
No.
1 2 3 4 5 6 7
1 Hiring of godown for storing cement,
steel, pipes and specials etc. during the
execution of work. 1 x 24 - - - 24 Months
2 Provision of Tin shed for and
Chaukidar and termporary fencing etc. 1 Job - - - 1 Job
ASSISTANT ENGINEER
ABSTRACT OF COST OF SURVEY/PREPARATION OF DPR
Sl.
Item of work Qty. Unit Rate Amount
No.
1 2 3 4 5 6
1 Survey work of ANJANA GRAM
PANCHAYAT including submission of
Survey Data / Layout plan. 18.522 Km. 2500.00 46305.00
2 Provision for Design/ Estimation/ Typing
and Binding of DPR. 1 Job 50000.00 50000.00
Total 96305.00
ASSISTANT ENGINEER