29 Aug 2019 143139927XKES7XQNDPR
29 Aug 2019 143139927XKES7XQNDPR
29 Aug 2019 143139927XKES7XQNDPR
WAPCOS LIMITED
(International Consultant in water Resources
Power and Infrastructure, Development)
76-C, Sector – 18, Institutional Area, Gurgaon,
Haryana, India, Tele-fax : + 91-124-2399427
E-mail: [email protected]
2017
TABLE OF CONTENTS
LINGAMPALLI RESERVOIR PROJECT, TELANGANA
CONTENTS
Salient Features
SALIENT FEATURES
1 Name of the Project Lingampalli Reservoir Project
Chapter-1
INTRODUCTION
1.1 GENERAL
Telangana is situated on the Deccan Plateau, in the central stretch of the eastern
seaboard of the Indian Peninsula. It covers 112,077 square kilometres (43,273 sq mi),
which makes it the twelfth largest state of India. In terms of population also,
Telangana is the twelfth largest state of India with a population of 35.19 Million
(2011 Census). Given the present rural population of about 73 percent, the state can
be considered to be predominantly rural. The region is drained by two major rivers,
Godavari and Krishna. Out of the Godavari river catchment area situated in the
erstwhile Andhra Pradesh State, about 79% of the catchment area lies within
Telangana and 21% lies in Andhra. Similarly, out of the Krishna river catchment area
situated in the erstwhile Andhra Pradesh State, about 69% lies within Telangana State
and about 31% lies in Andhra. But most of the land in Telangana is arid. Between the
two rivers Godavari and Krishna, Godavari is the bigger one, in fact the biggest
among all the rivers in South India and second largest in the country. As per the
Interstate agreement concluded under Godavari Water Dispute Tribunal Award
(GWDTA), Telangana & Andhra Pradesh state is having share of 1480 TMC of water
at 75% dependability. On the basis of GWDT award various agencies like WAPCOS,
Chapter-1: Introduction 1-1 WAPCOS Limited
Detailed Project Report for Lingampalli Reservoir Project
The annual rainfall is between 900 to 1500 mm in northern Telangana and 700 to 900
mm in southern Telangana, both from the southwest and the northeast monsoon.
Telangana is a semi-arid area and has a predominantly hot and dry climate. Summers
start in March, and peak in May with average high temperatures in the 42 °C (108 °F)
range. A dry, mild winter starts in late November and lasts until early February with
little humidity and average temperatures in the 22–23 °C (72–73 °F) range.
Telangana is a semi-arid area and has a predominantly hot and dry climate and it has a
skewed distribution of rainfall in space and time. Such situation has triggered exodus
of people from rural area in search of livelihood towards urban areas. Statistics
suggests that neither adequate concern nor due attention was paid in the past for the
development of irrigation facilities in Telangana area. Even the existing major /
medium irrigation projects of Telangana in Godavari basin are suffering for want of
adequate flow at the project sites as well as reduction of storage capacities due to
siltation.
There has been general emphasis on gravity (flow canal) irrigation according to the
command ground levels. However, very large commandable area exists in the middle
reaches of Godavari covering uplands of Telangana State spread over the erstwhile
districts Rangareddy, Medak, Nizamabad, Karimnagar, Adilabad, Warangal,
Nalgonda and Khammam where only lift irrigation is feasible. Most of these areas are
backward and a drought-prone area as there is no permanent irrigation facilities even
though there is adequate rainfall at some places.
These command areas, even though fertile, are mostly upland areas which cannot be
served by gravity. Hence, in order to provide dependable and permanent irrigation
facilities, the only alternative left is to lift the water in stages near the vicinity of
various patches of command areas. The transfer of water through lift schemes and
In view of the above, a lift irrigation scheme namely, J. Chokkarao Devadula Lift
Irrigation Scheme (JRDLIS) was formulated and executed. J.Chokka Rao Devadula
Lift Irrigation Scheme envisages lifting of water from Godavari River near Gangaram
(V), Eturunagaram (M), erstwhile district Warangal from El. 70 m. to El. 540 m to
irrigate 6.21 Lakh Acres in upland drought prone areas of erstwhile districts
Karimnagar, Warangal, Nalgonda and Medak by utilizing about 38 TMC of water
from river Godavari. Warangal district has command area of about 5.30 Lakh Acres
under this scheme. Out of 38.2 TMC water lifted from river Godavari with a power
requirement of about 484 MW, 35.4 TMC is utilized for Agriculture, 2.8 TMC is used
for both Industrial and Drinking Water purposes.
The Lift Irrigation Scheme executed in three phases. Phase-I comprises of one pipe
line of 2.50 m. dia., with two pumps to carry 10 Cumecs of water to irrigate 1.23 lakh
acres with Intake point at Gangaram (v) to Station Ghanpur tank connecting enroute
tanks viz., Bheemghanpur, Nagaram, Dharmasagar with 4 stage lifting covering a
distance of 135 kms. Phase-II of the Project is to lift 14 Cumecs of water from river
Godavari near Gangaram (v), Eturunagaram (M), erstwhile Warangal district with 7
Nos. of pumping stations connecting Intake near Gangaram (v), Bheemghnapur,
Salivagu, Dharmasagar, R.S. Ghanpur, Gandi Ramaram and Bommakur Tanks. And
Phase-III is to lift 49.6 Cumecs of water from river Godavari near Gangaram (v),
Eturunagaram (M), erstwhile Warangal district with 7 Nos. of pumping stations
connecting Intake near Gangaram (v), Ramappa, Dharmasagar, R.S Ghanpur,
Gandiramaram, Bommakur, Tapaspally tanks.
In this regard, in order to utilize the diverted water of Godavari River, it is essential to
have sufficient storage in the scheme, because there is going to be mismatch between
demand and supply, which is highly skewed in the present case. As such, the
provision of sufficient storage has been proposed in the system to have operational
flexibilities to provide the water as per the requirement. There are existing reservoirs
in the system having overall capacity of less than 10 TMC, which will only act as
transit storage for balancing purpose, since there is already prior commitment for
these storages. Therefore, the need for creation of additional storage to the tune of
about 75% of the overall requirement was felt necessary, since there is a high gap
between demand and supply and also the command area is not distributed uniformly.
It is in this context a high capacity artificial reservoir having capacity of about 25-
30% of overall water demand has been kept at higher elevation to act as a mother
reservoir and also as a carryover storage in case there is a shortage in the system.
From this point of view, Lingampalli Reservoir Project having capacity of about
10.78 TMC with less submergence area has been proposed in the present scheme
which is located at 17º 56′ N, 79º 17′ E near Malkapur Village, Chilpur Mandal in
Jangaon District (erstwhile Warangal Dist.) of Telangana State in order to have
operational flexibilities to provide the water as per the requirement in the current
Devadula Lift Irrigation System. Water with a discharge of about 39.26 cumecs is
drawn from existing Dharma Sagar Reservoir through Approach Channel of about
1.25 Km enters the surge pool of the proposed Lift System. Water from here is lifted
from El. 297 m to El. 424 m and allowed to flow through Pumping Main of 17.0 Km
(3.0 m Dia, 3 nos), fills the proposed Lingampalli Reservoir in 90 days.
Thus, the present report deals with project conceptual planning, design, drawings
and cost estimation of Lingampalli Reservoir Project.
The proposed Lingampalli Reservoir is located at 17º 56′ N, 79º 17′ E near
Malkapur Village, Chilpur Mandal in Jangaon District (erstwhile Warangal Dist.) of
Telangana State. It is located about 30 KM towards west from District headquarters
The Proposed dam site is near the village Malkapur has no railway station in and
around 10 km. However, the nearest railway Station to the proposed site is
Warangal. The site has good road connectivity from Warangal which is about 30
km from Malkapur.
The Present Report is Detailed Project Report covering project conceptual planning,
topographic survey, design, drawings and estimate of Lingampalli Reservoir and its
appurtenant structures along with cost estimates for the proposed structures such as
Pump House, Approach Channel, Head Regulator etc.
The present report starts with Chapter-1 which describes the background and need
for this project as well as the objective and scope of the consultancy services for the
same. Chapter-2: It covers physiographic details, river system, and meteorological
details of Godavari Basin. It also provides sub-basin level details of the basin.
Chapter-3: deals with survey & investigations carried out for the project. Chapter-4
deals with the design of various components of the scheme which comprise of
Lingampalli Reservoir having earthen and concrete gravity embankment / dam, Head
Regulator near Dharma Sagar, Lifting System, Piped water conductor system for raw
water pumping, etc. Chapter-5 deals with Construction, Planning and Scheduling for
the proposed scheme which has been taken to be 3-years because the earthen dam /
concrete gravity dam will have voluminous work and it requires sequential activities
which can’t be minimised in terms of time because they follow their inherent
sequence and finally Chapter-6 deals with the detailed cost estimate for the project.
CHAPTER-2
GODAVARI BASIN
The biggest river of peninsular India and the second largest in the country, River
Godavari, flows eastwards across the Deccan Plateau from Western Ghats. It rises in
Sahyadris at an altitude of 1067 m above mean sea level at Triambakeshwar about 80
km from the Arabian Sea in the Nasik district of Maharashtra. After flowing for
about 1,465 km in a generally southeasterly direction through Maharashtra and
Andhra Pradesh, it falls into the Bay of Bengal, about 97 km below Rajahmundry.
The state wise breakup of the Godavari basin area is given below:
Table 2.1
Sl. Name of the state Catchment As percentage
No. area (sq.km) of total
1 Maharashtra 152200 48.6
2 Telangana 57829 18.4
3 Andhra Pradesh 15372 4.9
4 Madhya Pradesh 31821 10.2
5 Chhattisgarh 33434 10.7
6 Odisha 17752 5.7
7 Karnataka 4405 1.4
Total 312812 100
The Godavari basin, lies between latitudes 16º 16’ N and 22º 43’ N and longitudes 73º
26’ E and 83º 7’ E, extending over an area of nearly 3,12,812 square km, roughly
about 10% of the total geographical area of India. The basin comprises areas in the
State of Maharastra, Madhya Pradesh, Telangana, Andhra Pradesh, Chhattisgarh,
Odisha and Karnataka.
The drainage basin of the Godavari comprises rolling and undulating country - a
series of ridges and valleys interspersed with low hill ranges. Large flat areas of the
type characteristics of the Indo-Gangetic plains are scarce except in the delta. The
western edge of the basin is an almost unbroken line formed by the Sahyadris range of
Western Ghats. The interior of the basin is a plateau divided into a series of valleys
sloping generally towards east. The northern boundary of the basin comprises a series
of tableland varying in elevation, which has withstood the effect of ages of denudation
better than the terrain to the north and south of them. Large stretches of plains
interspersed with hills range lie to the south. The Eastern Ghats & Bay of Bengal
forms the eastern boundary. The Eastern Ghats are not as well defined or continuous
as the Sahyadris range on the west. They rise from the plains of East Godavari and
Visakhapatnam to the level of the table land of Jeypore. The delta of the Godavari
formed by deposits at the mouth of the river over the ages, consists of a wide belt of
the river borne alluvium.
About 64 km from its source, the Godavari receives the water of Darna river and at a
short distance lower down the river, it gets out of the high rainfall zone of the Western
Ghats and there is no further significant contribution to the river flow until about 150
km below when it receives the combined waters of the Pravara and Mula rivers.
About 483 km lower, Manjra river joins from the south. The river Pranahita
conveying the combined waters of the rivers Penganga, Wardha and Wainganga falls
into the Godavari about 306 km below the Manjra confluence. About 48 km lower,
the Godavari receives the water of the Indrāvati River. Both Pranahita and Indrāvati
are major rivers in their own right. Sabari is the last major tributary which falls into
the Godavari 100 km above Rajahmundry.
The slope of the river from its source to 100 km distance is 2.7 m per km, 0.3 m per
km in the next 700 km and 1.19 m per km in the next 160 km up to the confluence of
Godavari with Pranahita. In the next reach up to the sea, the slope is very mild, about
0.23 m per km.
The river Manjra rises in the Balaghat range in the Bhir district of Maharashtra at an
altitude of about 823 m. The river flows in a generally east and southeasterly direction
for 515 km. The total length of the river from the source to its confluence with the
Godavari, at an altitude of 329 m is about 724 km.
The Pranahita with its three principal branches, the Penganga, the Wardha and the
Wainganga is by far the most important tributary of the Godavari. The Penganga
rises at an altitude of about 686 m in the Buldana range in Maharashtra and after
flowing for a length of 676 km in a generally southeasterly and easterly direction joins
river Wardha at an elevation of 174 m. Except in its upper most reach of about 161
km which is mostly barren and hilly, the river passes through dense forests of
Yeotmal and Nanded districts and is then joined by several tributaries.
The Wardha rises at an altitude of 777 m in the Betul district of Madhya Pradesh and
enters Maharashtra about 32 km from its source. After flowing further for a distance
of 483 km in a generally southeasterly direction it joins the Wainganga at an elevation
of 145 m. For the last 42 km of its course it forms the boundary between Maharashtra
and Andhra Pradesh. Throughout its course, river flows through dense forests.
The combined waters of the Wainganga and the Wardha, now called Pranhita, flow
for 113 km along the border between Maharashtra and Andhra Pradesh before falling
into the Godavari at an elevation of 107 m.
The Indravati rises at an altitude of 914 m in the Kalahandi district of Orissa on the
western slopes of the Eastern Ghats. It flows westward through Koraput and Bastar
districts, turns south and about 531 km from its source joins the Godavari at an
elevation of about 82 m. The important tributaries of the Indravati are the Narangi,
Boardhing, Kotri and Bandia from its right and Nandiraj from its left.
The Sabari also known as the Kolab is one of the important tributaries of the
Godavari. The Sabari rises at an altitude of 1,372 m in the Sinkaram hill range of the
Eastern Ghats. After flowing for a short distance in northwesterly and westerly
direction, it turns south and joins Godavari about 418 km from its source at an altitude
of 25 m about 97 km upstream of Rajahmundry. The index map of the Godavari is
given at plate-2.1.
2.4 SUB-BASINS
The Godavari Basin has been divided into 12 sub- basins as per the Report of the
Godavari Water Disputes Tribunal as given below in Table 2.2.
Table 2.2 Sub-basins of Godavari Basin
Sl. Sub-basin Details
No.
1. G-1: UPPER GODAVARI This sub-basin includes the reach of the river Godavari
from its source to its confluence with the Manjra. The
sub-basin excludes the catchment areas of the Pravara,
the Purna and the Manjra but includes that of all other
tributaries which fall into the Godavari in this reach.
2. G-2: PRAVARA This sub-basin includes the entire catchment of the
Pravara from the source to its confluence with the
Godavari including the catchment areas of the Mula and
other tributaries of the Pravara.
3. G-3 : PURNA This sub-basin includes the entire catchment of the
Purna and of all of its tributaries.
4. G-4: MANJRA This sub-basin includes the entire catchment of the
Manjra from its source to its confluence with the
Godavari including the catchment areas of the Tima, the
Karanja, the Haldi, the Lendi, Maner and other
tributaries.
5. G- 5: MIDDLE GODAVARI This sub-basin comprises the river Godavari from its
confluence with the Manjra to its confluence with the
Pranahita. The sub-basin includes the direct
catchment of the Godavari in this reach as well as of its
tributaries, except the Maner and the Pranahita.
2.5 METEOROLOGY
2.5.1 Rainfall
The Godavari Basin receives the maximum rainfall during the months of June to
September due to south west monsoon. The south-west monsoon establishes itself
over Godavari Basin by about 2nd week of June and withdraws towards end of
September. South-west monsoon rainfall accounts for about 80% of the annual
rainfall. The Godavari Basin receives annually a rainfall of about 1062 mm on the
average. The normal rainfall over the basin has a minimum of the order of 500 mm
over parts of Nasik and Ahmednagar districts of Maharashtra, the area being far away
from Bay of Bengal and the Western Ghats posing a barrier for moisture inflow from
the Arabian Sea. Westward of Nasik, the annual normal rainfall increases
progressively and is about 1600 mm over extreme western parts of the basin.
Eastward of the line connecting Ahmednagar to a point about 40 km west of
Aurangabad, the normal annual rainfall again increases gradually to more than 1500
mm over extreme eastern parts of the basin.
2.5.2 Temperature
The Godavari Basin has a tropical climate. The mean annual surface temperature is
about 24°C in Western Ghats. It increases gradually towards east and reaches about
29°C on the eastern coasts.
The maximum temperature increases from 35°C in the Western Ghats to 40°C in the
middle of the plateau and it goes down again to about 35° C on the east coast.
2.5.3 Evaporation
CHAPTER – 3
SURVEY AND INVESTIGATION
3.1 GENERAL
The surveys and other field investigation as required for preparation of present report
for Lingampalli Reservoir Project have been executed as per CWC guidelines. The
field survey requirements were identified based on toposheet study and
reconnaissance surveys and carried out as per the conceptual planning of the various
components of the scheme. The other investigation works relating to geological
assessment, construction materials etc. have also been executed keeping in view the
requirements of the above referred documents. After reconnaissance survey of various
sites using toposheets and satellite imageries, reservoir at Malkapur Village located at
17º 56′ N, 79º 17′ E has been selected for the proposed reservoir.
The following field surveys and investigations were taken up for firming up selection
of the project sites.
Based on toposheet identification and satellite imageries, some tentative sites near the
reservoir at Malkapur village were visited. Areas of the sites were traversed and
physiographical and other relevant features noted for further examination.
Experts of Irrigation & CAD Dept, Govt. of Telangana and WAPCOS visited the
proposed site at Malkapur village, Chilpur Mandal, Jangaon District (erstwhile
Warangal Dist.), Telangana. After geological reconnaissance and detailed appraisal of
the geological features of the project area, the proposed site has been found to be
geologically safe and suitable for construction of the proposed dam.
Following Topographical Survey work using ETS, DGPS & Aerial LiDAR Survey
work have been carried out as per requirement of Terms of Reference and as per
specifications of CWC guideline 2010.
A detailed analysis of the project was carried out and suitable alignment for
approach channel was selected based on the unit cost of link canal per km, unit
cost of land per ha and cost involved in cutting and various cross drainage works
etc. The project development underwent many changes during the course of the
detailed investigations from the concept proposals taken up at the time of the
commencement of the investigations of the project. The merits and demerits of
each alternative have been studied in detail. Based on reconnaissance survey,
command area location and detailed analysis for large storage and less
submergence have been carried out to finalize the Lingampalli Reservoir site.
The surveys and other field investigation as required for preparation of DPR for
the Reservoir have been executed. The field survey requirements were identified
based on toposheet study and reconnaissance surveys and carried out as per the
conceptual planning of the various components of the scheme. After
reconnaissance survey of various sites, Lingampalli Reservoir, near Malkapur
Village is proposed to store larger capacity.
Topographical Survey work has been carried out with the latest technology in
mapping i.e, LiDAR Survey (Light Detection and Ranging), for maintaining high
accuracy as per requirement of Terms of Reference and as per specifications of
CWC guideline 2010. The survey has been carried out in and around the reservoir
area. L-Section has been developed along the proposed reservoir bund. Drawing
pertaining to reservoir area survey has been represented in a universal Northing
and Easting co-ordinate system (UTM). Topographical contour plan of the
Reservoir has been developed with contour interval of 1 m. The contour layout
map of the reservoir area along with the proposed bund alignment is given as
Drawing No. WAP/WRD/LRP/DWG/PLATE-1.
A total land of about 1786 Ha is under submergence at FRL 420 m and 1 No. of
village (Lingampalli Village) and 6 Nos. of Hamlets are also under submergence
due to construction of this reservoir. There is no forest area under submergence.
Provisions for resettlement and rehabilitation have been provided in the estimate.
Willium King (1872-1881) surveyed the entire Godavari valley and gave the
comprehensive geological account of the geology and structure. In the recent year’s
officers of geological survey of India have systematically mapped the area on
1:63,360 scale.
The following is the regional geological set up of the area as worked out by them.
According to Sri K.S.Rao, S. Rajagopalan Nair and T. S. Rao of GSI, the Archean
gneissic complex and the Upper-precambrian meta-sedimentary rocks were together
deformed on a regional scale into NW to NNE plunging folds. Subsequently, but prior
to the deposition of Gondwana rocks, there had been a major faulting activity that led
to the development of NW-SE and E-W trending regional faults which now delimit
the Pre-Cambrian outcrops. This faulting activity followed by periodic rejuvenations
culminated in bringing the major geological units of the area, namely, the
Archeans,Pkhals, Sullavais and the Gondwanas into mutual juxtaposition with faulted
contacts
CHAPTER 4
PROJECT DESIGN
4.1 GENERAL
The Lift Irrigation Scheme executed in three phases. Phase-I comprises of one pipe
line of 2.50 m. dia., with two pumps to carry 10 Cumecs of water to irrigate 1.23 lakh
acres with Intake point at Gangaram (v) to Station Ghanpur tank connecting enroute
tanks viz., Bheemghanpur, Nagaram, Dharmasagar with 4 stage lifting covering a
distance of 135 kms. Phase-II of the Project is to lift 14 Cumecs of water from river
Godavari near Gangaram (v), Eturunagaram (M), erstwhile Warangal district with 7
Nos. of pumping stations connecting Intake near Gangaram (v), Bheemghnapur,
Salivagu, Dharmasagar, R.S. Ghanpur, Gandi Ramaram and Bommakur Tanks. And
Phase-III is to lift 49.6 Cumecs of water from river Godavari near Gangaram (v),
Eturunagaram (M), erstwhile Warangal district with 7 Nos. of pumping stations
connecting Intake near Gangaram (v), Ramappa, Dharmasagar, R.S Ghanpur,
Gandiramaram, Bommakur, Tapaspally tanks.
From this point of view, Lingampalli Reservoir having capacity of about 10.78 TMC
with less submergence area has been proposed in the present scheme which is located
at 17º 56′ N, 79º 17′ E near Malkapur Village, Chilpur Mandal, Jangaon Dist.
(erstwhile Warangal Dist.) of Telangana State in order to have operational flexibilities
to provide the water as per the requirement in the current Devadula Lift Irrigation
System. Water with a discharge of about 39.26 cumecs is drawn from existing
Dharma Sagar Reservoir through Approach Channel of about 1.25 Km enters the
surge pool of the proposed Lift System. Water from here is lifted from El. 297 m to
El. 424 m and allowed to flow through Pumping Main of 17.0 Km (3.0 m Dia, 3 nos),
fills the proposed Lingampalli Reservoir in 90 days.
The present chapter deals with project conceptual planning, design, drawings of
Lingampalli Reservoir Project.
A Head Regulator is a structure constructed at the head of a canal off taking from a
reservoir behind a weir/Cistern or a dam. The head regulator regulates the supply of
flow in the canal & also controls the silt entry in the canal. Head regulator also served
as a meter for measurement to the distributaries.
The Head Regulator has been designed for a discharge of 40.0 cumecs in order to
regulate the supply of flow in the channel flowing towards Pump House to pump the
water to Lingampalli Reservoir. There are 2 Nos. of bays of 4.5 m each. The sill level
has been kept at El. 301.1 m and designed to pass the discharge with water depth of
2.9 m above the sill level.
It is proposed to provide 4 Nos (2 no' service gate and 2 no' bulkhead/emergency gate)
fixed wheel type vertical lift gates of size 4.0 mx 2.9 m for the head regulator service
and emergency gate of Dharma Sagar Reservoir. These gates shall be utilised to
regulate the discharge. These gates shall be designed for 6.9 m unbalanced hydrostatic
head corresponding to FRL 308.0 m in accordance with the provisions contained in the
IS:4622-2003. These gates shall be operated under flow condition with the help of
individual electrically operated rope drum hoist of adequate capacity (11 tons
tentative) to be installed on trestles at the top of head regulator. These gates shall
remain normally in closed condition during off season / repairing & remain open only
as per irrigation demand. The salient feature and drawings of the gates is given under
Annexure 4.1.1 and as Dwg. No. WAP/WRD/LRP/DWG/13.1 & 13.2.
Design of the Head Regulator is appended as Annexure 4.1 and drawing No.
WAP/WRD/LRP/DWG/12.
The Present report consisting of approach channel having a length of about 1.25 Km
and has been designed as lined canal with a bed width of 9 m and full supply depth of
3 m, 10 cm thick cement concrete with trapezoidal sections having side slopes of 1.5
(H): 1 (V). Trapezoidal canal section is adopted for practicability and the canal has
been designed by Manning’s formula. Considerations with respect to relevant IS codes
have been taken into account.
Side slope in cutting and filling is taken as 1:1 and 1.5:1 respectively depending upon
the type of the soil. Outer slope of the bank has been provided as 1.5:1. Freeboard has
been provided as per clause 6.2 of IS 4030:1982 and clause 4.3 of IS 7112:2002 for
unlined and lined canals respectively. The freeboard shall be measured from the full
supply level to the level of the top of the bank. A freeboard of 1.0 m has been
provided.
The design section has been computed by calculating velocity using Manning’s'
equation and cross sectional area (A) computed considering channel side slopes of
0.5:1 i.e. stabilized regime section of unlined channel as
2 1
R3 S 2
V
N
Where,
V = Velocity in m/s.
R = Hydraulic mean depth = A / P in meter.
A = Sectional area of canal with side slope 0.5:1, in square metre.
P = Wetted perimeter in metre.
The following criteria have also to be kept in view while designing the irrigation
channels.
It has been adopted as per IS 7112, Annexure B. If the gradient is steep, falls / drops
are to be provided where the Canal Full Supply level touches the ground level.
b) Conveyance Losses
d) Rugosity Co-efficient
The following values of rugosity co-efficient (N) are to be adopted in design of canal
system for channel with concrete lining 0.02 and for earthen channel 0.0225.
Design and drawing of the typical sections of approach Channel are appended as
Annexure 4.2 and as drawing No WAP/WRD/LRP/DWG/16.
The irrigation canals create an obstruction to the traffic. So means of crossing should
be provided at suitable intervals for roads, village cart tracks etc. These structures are
provided as Village Road Bridge, Major District Road Bridge, depending upon the
type of the road. Bridges in the canal system are provided based on the type of roads.
It crosses i.e. village road, district road, state highway or National highway. The
bridges are combined with irrigation structures like falls or regulators. All the bridges
across canals are designed according to IRC specifications/loadings. These are now
usually constructed with R.C.C decking and concrete substructure. The criteria for
Village Road Bridge and Major District Road Bridge are given in detailed below:
The typical drawing of Double Lane Road Bridge is shown in the drawing a
WAP/WRD/LRP/DWG/15.1 & 15.2.
are aligned as contour channels, cross largest number of natural nallah or drains.
Cross Drainage works are thus unavoidable on any canal system. These include
aqueducts, drainage syphons, super passages, drainage under tunnel and canal siphon,
falls, inlets, outlets and diversion works.
CD works have been designed as per relevant IS codes. The Typical design of
Viaduct for FFC is given as Annexure 4.12 and WAP/WRD/LRP/DWG/30.
Lift System near Dharma Sagar has been proposed to fill the proposed Lingampalli
reservoir. The system consists of the following components:
a) Surge Pool
b) Pump house
c) Delivery Mains
d) Electro-Mechanical works
The proposed Pump Houses near Dharma Sagar required power requirement of 76.5
MW. It is proposed to lift about 39.26 cumecs of water to fill the Lingampalli
Reservoir of 10.78 TMC in 90 days of non diversion period.
The design of Pump House, Trash Rack and Salient Features of Stoplog at PH, Details
of Pumping and Rating Calculations are appended as Annexure- 4.3, 4.4, 4.5, 4.6 and
4.7 respectively. The pump house drawings WAP/WRD/LRP/DWG/17 & 18 are
appended in Volume III: Drawings.
Lingampalli Reservoir having capacity of about 10.78 TMC with less submergence
area has been proposed in the present scheme which is located at 17º 56′ N, 79º 17′ E
near Malkapur Village, Chilpur Mandal in Jangaon District of Telangana State in
order to have operational flexibilities to provide the water as per the requirement in
the current Devadula Lift Irrigation System. The proposed Lingampalli Reservoir has
a submergence area of about 1786 Ha at FRL 420 m.
All the appurtenant structures, along with its designed capacity, proposed to be part of
this scheme are enumerated hereunder.
(i) Pumping main/pump house at Dharma Sagar for diversion of about 10.78
TMC of water within a period of about 90 days of non diversion period.
(ii) Three parallel pipes of 3.0 m dia. and 17.0 km length each connecting Pump
house and proposed reservoir
(iii) 10.78 TMC Reservoir having a maximum height of about 48 m mostly as a
earthen dam (of about 7.5 km length) and 8 blocks (each 25 m length) of
concrete gravity dam for housing inlet and outlet arrangement for supplying
water to reservoir as well as withdrawal of water from reservoir.
In order to fill the reservoir, an ogee shaped spillway has been proposed in the one of
the concrete gravity dam block. Similarly, for bypassing the excess water out of the
reservoir with a discharge of about 120 Cumecs another spillway block has been
proposed in the same concrete gravity dam portion.
The topographical location of the reservoir site is so selected such that, it is in the
gorge portion near the hillock area and having adequate storage capacity.
Initially, Department Officials and Engineers, based on their site visit and geological
interpretation and their best judgment of selection of reservoir site, selected this site.
Later on, WAPCOS experts along with local engineers visited the dam site and
selected the best location for construction of a safe and economical reservoir.
Considering the site topography and availability of construction material, the type of
dam has been selected as an earthen dam with only a small portion having concrete
gravity type so as to provide secured inlet and outlet arrangement in it. The other dam
parameters such as Full Reservoir Level (FRL), Free Board (FB), Top Level etc. were
fixed based on the storage requirement as well as nature of topography and geology of
the area.
The entire earthen dam / embankment will act as non-overflow section and has been
designed for the same while the concrete gravity dam portion will have both overflow
Chapter-4: Project Design 4-10 WAPCOS Limited
Detailed Project Report for Lingampalli Reservoir Project
and non-overflow sections. The concrete gravity section has been proposed to house
inlet spillway, Outlet sluices and excess overflow spillway. The Outlet sluice will
provide regulated water supply to the command area and the reservoir is proposed to
be filled through the inlet spillway. Further, one spillway is proposed to discharge
excess water above FRL from the reservoir to nearby drainage as and when required.
The width at the top of the dam (EL 424.00 m) is kept as 8.0 m. The various levels of
the reservoir proposed are as under:
Water is to be supplied to the reservoir through pumping main from pump house near
Dharma Sagar, which is about 17.0 Km away. It is proposed to fill this reservoir in 90
days of non diversion period through 3 nos. pipes of 3.0 m Ø each under pressure
flow.
3 nos. pipes have been designed for a discharge of 13.5 cumecs each. The velocity in
pipe is proposed to be of the order of 1.91 m/sec considering operation duration to be
24 hours. These pipes are proposed to discharge water from top of dam to reservoir
through an ogee shaped profile on the top of concrete block with a D/S slope of 0.8
(H) to 1.0 (V).
up to a height of about 9m, the energy will be dissipating by the cushion of water in
the reservoir.
Spillway has been proposed in one of the block of concrete main dam to discharge
excess surplus water of reservoir above FRL. Ogee shaped profile of concrete dam
with a D/S slope of 0.8 (H) to 1.0 (V) has been proposed and designed to pass the
discharge of about 120 Cumecs.
This condition will arise in rare conditions. The spilled water is proposed to be
discharged into the existing stream through a spill channel having 3.0 m depth and
15m width with a solid sill of 2m to dissipate the kinetic energy of flow.
The simplest type of earthen dam consists of single material and is homogeneous
throughout except clay core. Such a section is used for low to moderately high dams.
Large dams are seldom designed as earthen dams. Earthen dam section poses the
problem of seepage and huge sections are required to make it safe against stability.
Due to these difficulties such sections are generally added with an internal drainage
system such as clay core, horizontal filter, etc. to keep phreatic line, i.e., top seepage
line well within the body of the dam.
The design of zoned earthen dam is based both on precedents and analytical studies.
The design of zoned earthen dam is adjusted to the ground conditions so that
foundation is adequately watertight and is governed by the following aspects.
The dam materials should have sufficient shear strength so that the requirement of
stability under various static conditions and earthquake conditions, to which the dam
and its foundation is subjected, are met.
The design flexibility should be sufficient to allow the fullest possible utilization
of all required excavation and readily available borrow materials.
The core material is to be sufficiently impermeable to resist seepage through the
dam and there shall be a general increase in permeability from the core towards
4.2.5.11 Berms
For providing level surface for construction and maintenance of the dam section
For reducing the surface erosion in case of downstream slope and breaking the
continuity of the slope
To protect the lower edge of the rip rap and preventing it from undermining in
case of the upstream slope
Berms of 8 m width each on upstream and of 5m width each on downstream slope of
dam have been provided at EL 412m, El 400m and El 388m.
A parapet wall of 1.0 m height over and above the free board requirements has been
provided as an additional safety. The reservoir face of the parapet wall has been
provided so that the splashes resulting from reservoir waves if any are returned back
to the reservoir.
Guard stones of size 300 mm x 300 mm x 750 mm have been provided in cement
concrete blocks at spacing of 3.0 m centre to centre on the downstream edge at top of
dam.
The basic requirements in the design of Dam are to achieve safety with economy
under various conditions of operations of the reservoir. The criteria adopted for the
design of dam is given as under: -
Adequate spillway capacity has been provided to prevent overtopping of the earthen
dam during and after construction. The free board provided is sufficient to prevent
overtopping by waves and shall also take into consideration the settlement of the
dam and foundation.
b) Stability of slopes
The slopes of embankment shall be stable under all loading conditions. They should
also be flat enough so as not to impose excessive stresses on foundation. The
upstream slope shall be protected against erosion by wave action and the downstream
slope shall be protected against erosion due to wind and rain.
Seepage control measures have been provided to protect the dam from any
undesirable effect of seepage occurring through the dam body or through the
foundation and abutments. Drainage system has been so devised as to tackle the
problem of seepage and or migration of fine particles through the body of the dam or
foundation. The design is governed by the type of base material, height of water in
the reservoir and topographical features of dam site. The following Combination of
measures has been taken to provide multiple lines of defense for seepage control
measures.
i) Impervious clay core
ii) Cutoff trench
iii) Filter on downstream of core
iv) Horizontal filter
v) Toe Drain
The compacted impervious clay core provides an impermeable barrier within the
body of the dam. Impervious clays available locally are very suitable for the core.
However, clays having high compressibility and liquid limit tend to swell and are
prone to hydraulic fracturing of clay core. Clay soils having organic content are also
not to be used as core material.
A central core is preferred over the inclined core as it has the advantage of providing
higher pressures at the contact between the core and foundation and reduces the
possibility of leakage and piping. Since the availability of impervious clay core
material locally is not a constraint at site, a thicker core of compacted clay with
upstream and downstream slopes of 0.50 H: 1V has been provided for resisting the
piping action. The top elevation of the clay core has been kept at the maximum water
level to prevent seepage due to capillary siphoning. The top width of core has been
provided 5.0 m against minimum of 3m as per Indian standards.
water coming out of the core resulting from seepage and thereby keeping the
downstream shell relatively dry. The filter should be clean and well graded. The
minimum thickness of filter is determined from considerations of
a) The thickness of filter should have allowance for intermixing with the
adjoining zones. The allowance shall be varying depending on compaction
equipment used for the purpose.
b) Minimum width required for compaction depending upon the equipment
deployed
c) Earthquake effects
Considering the above aspects, in the downstream adjoining to core, 1.50m of sand
filter layer of maximum size 25 mm has been provided from working point of view.
The top elevation of the filter has been kept at the same level at that of the impervious
core elevation at EL 422.0 m. The filter material provided is free draining and well
graded as far as possible and it shall not generally have size greater than 25 mm to
minimize segregation during placement.
Filter material should satisfy the standard criteria with the base material as laid down
in Indian Standard.
Compaction of Filter
The compaction of sand in the filter should be done by plate vibratory rollers till
specific density is achieved. The relative density (RD) of sand after compaction
should be equal to or more than 70%. In order to obtain the desired density with
minimum compacting efforts, sand may be placed in dry or in saturated condition. In
the case of inclined sand filters, the sand should not be allowed to flow out of
specified width on either side during compaction. It should be confined in between
two sheets or plates installed on either sides of the filter, in order to ensure the
specified width of the filter and to avoid contamination of filter due to mixing with
adjoining material.
In order to maintain the prescribed slope or inclination of the filter during the
construction, the impervious core hearting zone must always be at higher level than
the level of the filter and the downstream casing zone must be kept at a level which is
a bit lower than the level of the filter. This process should be continued in the same
fashion till the end of season, at the end of which, the filter should be kept at least 15
cm above the adjoining zones to avoid contamination of soil with the filter during
rainy season. It must also be ensured that the material near the junction of filter and
the adjoining zones on either sides of it is compacted to the stipulated densities of the
respective zones.
The standard filter criteria adopted in the design is as under:
Sl.
Standard Range
No.
D15oftheFilte rMaterial
D15oftheBaseM aterial
1. (Provided that the filter does not contain more than 5% of 5 to 40
the material finer than 0.074mm.
D15oftheFilte rMaterial
2. D85oftheBaseM aterial <5
The horizontal filter has been provided on stripped ground level downstream of the
impervious core/transition zone and has been connected with inclined filter
downstream of impervious clay core. A minimum slope of 1 in 100 has been provided
towards the toe drain for quick disposal of seepage water. The filter material shall
satisfy the filter criteria. Though the thickness of horizontal filter required is small but
considering the safety importance of the Reservoir, one layer of horizontal filter
consisting of 1.0 m thick sand layer has been provided. The horizontal filter has been
provided to collect seepage from the foundation and the filter and minimizes
possibility of piping along the dam seat.
v) Toe Drain
The toe drain is provided at the downstream toe of the earthen dam to collect seepage
from the horizontal filter, through the foundation as well as the rainwater falling on
the face of dam by suitable means according to site conditions. It is preferable to
provide the toe drain outside the toe of downstream face to facilitate visual inspection.
The section of toe drain should be adequate for carrying total seepage from the dam,
the foundation and the expected rainwater.
The minimum depth of toe drain should be 0.60 m with gradual increase depending
upon the site conditions and the gradient provided to the toe of drain. However, the
maximum depth of toe drain should not exceed 1.20 m for ease of construction and
maintenance. The bed level of the toe drain should be kept at or below the stripped
level. The rainwater from transverse drains along the slope of the dam and
longitudinal drains along the berms is also collected in the toe drain.
For the proposed Dam, hand placed rock riprap of 600mm thickness has been
provided over a filter thickness layer of 400 mm, which consists of graded sand layer
of 200 mm and Graded metal layer of 200 mm. Necessity to provide a blanket of
graded gravel underneath the riprap is to guard against the danger of finer particles
being sucked out of voids. The riprap for upstream slope has been provided from crest
elevation of 424 m to stripped level. A well-graded rock riprap will exert less pressure
and stress on the filter.
The rock riprap shall be hard, dense and durable and shall be resistant to weathering
and wave pounding. It should not crumble on long exposure to water, frost and air. It
consists of boulders of blasted rock fragments. Filter below rock riprap have been
provided to prevent waves action from eroding of the underlying embankment
material by the suction effect.
The hand placed rock riprap need not be compacted, but shall be placed to grade in a
manner to ensure that the larger rock fragments are uniformly distributed and the
smaller rock fragments serve to fill the spaces between the larger rock fragments in
such a manner as will result in well keyed, densely placed, uniform layer of riprap of
specified thickness.
Protection by riprap or pitching to the downstream slope of the earthen dam from
top to toe against erosion by rain-wash in particular is uneconomical. As the
reservoir does not fall in heavy rainfall catchment area, only turfing has been
provided in the downstream slope of the dam.
A system of open paved drains along the sloping surface terminating at the
junction of berms shall be provided at 50 m centre to centre to drain the rainwater.
The lower most sloping drain shall be connected to the toe drain. In addition,
longitudinal drains along the berms have been provided to connect these sloping
drains to divert the drain water to the toe drain. The surface arrangement details
provided has been shown as drawing no. WAP/WRD/LRP/DWG/11 in the
drawing volume.
Stability Analysis for the earthen dam considering the following effective shear
parameters:
The stability analysis carried out using software program for the Reservoir and found
to be stable. The output results of the stability analysis have been given as Annexure-
4.8 (b).
For the proposed reservoir, a concrete block of about 200 m has been provided in the
dam to accommodate supplies inlet and outlet water spillway and irrigation sluices.
As the foundation levels were height in the right bank, the concrete dam is proposed
The top level of the concrete block has been proposed as EL 424 m and deepest
foundation at EL 378 m, which makes a 46 m high dam from foundation level. The
top width of dam has been kept as 8.0m to accommodate arrangement for operation of
sluice gate of outlet and bridge for transportation at the top of dam. D/S slope of dam
has been kept as 0.80(H) to 1(V). U/s face of the dam has been kept vertical.
The Stability Analysis for concrete non-overflow section with deepest foundation
elevations have been carried out using the references given hereunder:
ii) 12966 (Part-1):1990 – Code of practice for gallery and other openings;
iii) 12966 (Part-2):1990 – Code of practice for gallery and other openings;
Stability analysis was carried out for the following load combinations:
D – A + Earthquake ;
E – B + Earthquake ;
G – E + extreme uplift.
i) No tension stress shall be permitted on the upstream face of the dam for load
combination B. Nominal tensile stresses, however, may be permitted in other
load combinations and their permissible values shall not exceed the values
given in Table given below:
3) As per cl. No. 5.12.2.1, the factor of safety against sliding shall not be less than
1.0.
It is seen from the analysis that the concrete section is safe under all mandatory
provisions.
The stability analysis for Non-overflow sections of the concrete block carried out for
the reservoir is appended as Annexure 4.8 (b).
In the reinforced concrete portion, M25 grade concrete is preferred and in the hearting
portion M15 grade concrete is proposed. Around sluices, high strength silica flume
concrete of 0.5m thick in vertical and horizontal walls with M25 grade concrete is
used to bear high velocities. In spillway, M25 grade concrete is used. Zoning of
materials depicting the locations of M15, M20, M25 concrete have been indicated in
drawing of zoning of materials.
One service & one emergency gate for irrigation sluice have been provided, which
will be operated from the top of the dam. The plan & section of the irrigation and
scour sluices are appended as Dwg. WAP/WRD/LRP/DWG/08, 9.1 & 9.2, 9.3 &
9.4.
One irrigation sluice has been provided in the block no. 5. For the irrigation sluice one
set of vertical lift wheeled gates of size 2m x 2m i.e., one service gate and one
emergency gate (bulk head gate). The entrance of conduit is also very important since
a square edged entrance is likely to cause more separation of flow and more danger of
cavitations as compared to bell mouthed entrance. Hence, bell mouth entry is
provided in the conduits.
x2 y2 x y
1
D 2 ( 2 D) 2 0.0 1.33
3
0.5 1.29
Put D = 2.0
1.0 1.15
1.5 0.88
2.0 0
x2 y2 x y
1
D2 ( D )2 0.0 0.67
3
Putting value D=2.0, equation becomes 0.5 0.64
1.0 0.57
1.5 0.44
2.0 0.0
It is proposed to provide 2 Nos (1no' service gate and 1 no' bulkhead/emergency gate)
fixed wheel type vertical lift gates of size 2.0 m x 2.0 m for the irrigation sluice of
block no 5. These gates shall be utilized to regulate the discharge Irrigation Sluice of
Block 5. These gates shall be designed for 35.0 m unbalanced hydrostatic head
corresponding to FRL 420.0 m in accordance with the provisions contained in the IS:
4622-2003. These gates shall be operated under flow condition with the help of
individual electrically operated rope drum hoist of adequate capacity (27 tons
tentative) to be installed. These gates shall remain normally in closed condition during
off season / repairing & remain open only as per irrigation demand. The salient
features of the same are appended as Annexure 4.9. The detailed drawing of
2000X2000mm service gate and emergency gate of the irrigation sluice are appended
as Dwg. WAP/WRD/LRP/DWG/9.1 & 9.2
Chapter-4: Project Design 4-23 WAPCOS Limited
Detailed Project Report for Lingampalli Reservoir Project
The entrance of conduit is also very important since a square edged entrance is likely
to cause more separation of flow and more danger of cavitations as compared to bell
mouthed entrance. Hence, bell mouth entry is provided in the conduits.
x2 y2 x y
1
D 2 ( 2 D) 2 0.0 2.67
3
1.0 2.59
Put D = 4.0
2.0 2.32
2 2
x y
1 3.0 1.77
4.0 2
(0.67 4.0) 2
4.0 0
2 2
x y
1
16.0 7.18
x2 y2 x y
1
D2 ( D )2 0.0 1.33
3
1.0 1.29
Putting value D=4.0, equation becomes
2.0 1.15
2 2
x y
2
1 3.0 0.88
4.0 4.0 2
( ) 4.0 0.0
3
X2 y2
1
16.0 1.78
It is proposed to provide 2 sets of vertical lift wheel type 4000 mm X 4000 mm size
gate for Scour Sluice Service Gate & Emergency gate of Reservoir. The gate shall be
designed for unbalanced head of 31.0 m corresponding to FR in accordance with the
provision contained in IS:4622. These gates shall have upstream skin plate & sealing
in case of emergency gate and downstream skin plate & sealing in case of service
gate. These gates shall be operated with the help of electrically operated rope drum
hoist of adequate capacity (37-ton tentative capacity) installed on the trestle on the top
of Reservoir EL 424 m. Gates shall be used for regulation of discharge for scouring
sluices during flood seasons reservoir filling. The drawing showing section and plan
of the scour sluice emergency gate and scour sluice service gate are given as drawing
No.WAP/WRD/LRP/DWG/9.3 & 9.4 respectively in the drawing volume.
The layout plan, Sections, Elevation and all other drawings related to the Reservoir
are appended as Dwg. WAP/WRD/LRP/DWG/01 to 11.
1 DESIGN DATA
SN Particulars Value Unit
(i) Required Discharge Qr 40.000 cumecs
(ii) Designed Discharge (Qd) Qd 40.000 cumecs
(iii) MDDL of Tank MDDL 304.000 m
FRL of Tank FRL 308.000 m
Top Level of head regulator gate 309.000 m
(iv) Full Supply Level (FSL) FSL 303.500 m
(v) Canal Bed Level (CBL) CBL 300.500 m
(vi) Bed Width (BW) BW 9.00 m
(viii) Full Supply Depth (FSD) FSD 3.00 m
(xi) Free Board (FB) FB 0.75 m
(xii) Canal Bed Slope S 1 in 8000
0.000125 -
(xiii) Safe Exit Gradient Ge 1 in 5
(xiv) Inner Side Slope (H:V) 1.5:1 -
(xv) Outer Side Slope (H:V) -
(xvi) Rugosity coefficient 'N' N 0.0180 -
(xvii) Gravitational Acceleration (g) g 9.81 m/sec2
(xviii) Working head h 0.50 m
(xix) Type of canal Lined -
(xx) Lacey's silt factor f 1.00 -
(xxi) Angle of Offtake canal 90.00 degrees
(xxii) No. of Piers Np 1.00
(xxiii) Pier Width PW 1.50 m
(xxiv) Downstream Glacis Slope Sg 3H:1V 3 in 1
∆ The Head Regulator will be designed for submerged flow over the crest of Head regulator.
1
Where,
Cd1 0.6
Coefficient of Discharge
Cd2 0.76
Waterway (Length of Crest) L BW - Np*PW 7.5 m
3 WIDTH OF CREST :
Sharp Crested Weir will be provided so as to have minimum possible head loss. The minimum width as per IS 6531-
1994 is 2/3 He
2
Prejump Depth D1 = 0.43 m
Post jump depth D2 = 3.42 m
Cistern Level FSL - D2 = 300.08 m
Say 300.00 m
Keep Cistern Level at El 300 m
Froude no. q / √ (g x D13) F = 6.06
5 VERTICAL CUT-OFFS
Scour Depth 1.35 (q^2/f)^(1/3) R = 4.12 m
Downstream Maximum Scour Depth 1.25 R = 5.15 m
Level of Scour Depth below FSL = 298.35 m
Scour Depth below canal bed level = 2.15 m
3
From Khosla's theory, the exit gradient can be expressed by the relation as
Exit gradient, GE = 1 / (pi x sqrt ( λ )) X (H / d )
Where, GE ( Exit gradient ) = 1 / 5
d = Depth of d/s cutoff = 6.00 m
H = Maximum static head = Pond Level - D/S Bed Level = 7.50 m
Substituting the values 1 / 5 = 1 / (pi x sqrt ( λ )) X (H / d )
or 1 / (pi x sqrt ( λ )) = 0.160
λ = 3.958
2 So, α = 6.843
λ = (1+sqrt(1+α ))/2
E1 C 1 EC
Floor Length = 45.00 m
D1 D
( i ) At U/S & D/S cut off wall Total floor length (b) = 45.00 m
Depth of D/S cut off wall (d) = 3.00 m
From Khosla's equation 1/α = d/b = 0.067
α = b/d = 15.000
λ = (1 + √ (1 + α2))/2 = 8.017
ΦE = (1/pi) *Cos-1((λ - 2)/λ) = 22.98 %
ΦD = (1/pi) *Cos-1((λ - 1)/λ) = 16.00 %
ΦC1 = 100 - ΦE = 77.02 %
ΦD1 = 100 - ΦD = 84.00 %
2
Correction for depressed Floor ΦD' = ΦD- (2/3)*(ΦE-ΦD) + (3/α ) = 11
Assuming floor thickness at U/S end as = 1.0
Corr. for floor thickness at U/S end = (84 - 77.02) X 1.00 / 3.00 = 2.33
77.02 + 2.33 = 79.35
4
(ii) At Downstream of Glacis
ΦGlacis = ΦE + (D/s Floor Length upto Glacis end point)*(ΦC1-ΦE)/b = 60.81 %
Balanced Head = 4.561 m
Thickness of floor at Glacis end point = 3.68 m
5
Gang Way
U/S FSL
308.00
D/S FSL 303.50
Stoplog
Groove Gate Groove
CRL
301.10
1:1 3:1 Cistern Level D/S BL 300.50
U/S RBL 0.60 300.00 5:1
300.50 B C 2.00
Provide 5 rows of 1.2m X 1.2m X 0.9m C.C. Blocks with gap of 75mm filled with 'bajri' over 0.6m thick graded
filter
6
Sloping length = 7.11 m
say = 10.0 m
Length Required = 11.111 m
Say 12.000 m
7
Annexure 4.1.1
LINGAMPALLI RESERVOIR PROJECT
HEAD REGULATOR SERVICE & EMERGENCY GATE AT DHARMA SAGAR RESERVOIR
It is proposed to provide 4 Nos (2 no' service gate and 2 no' bulkhead/emmergency gate) fixed wheel type vertical lift gates
of size 4.0 mx 2.9 m for the head regulator service and emergency gate of Dharma Sagar Reservoir. These gates shall be
utilised to regulate the discharge . These gates shall be designed for 6.9 m unbalanced hydrostatic head corresponding to
FRL 308.0 m in accordance with the provisions contained int he IS:4622-2003. These gates shall be operated under flow
condition with the help of individual electrically operated rope drum hoist of adequate capacity (11 tons tentative) to be
installed on trestles at the top of head regulator . These gates shall remain normally in closed condition during off season /
repairing & remain open only as per irrigation demand. The salient features are as under:
Reach RD Avg NSL CBL FSL TBL Area of Average Area Volume of Area of Average Volume of Cummulative Cummulative
No. Dist Cutting( m2 ) of Cutting( m2 Cutting( m3 ) Filling( m2 ) Area of Filling( m3 ) Volume of Volume of Filling(
) Filling( m2 ) Cutting( MCM ) MCM )
Page 1 of 2
Earthwork Excavation Statement of the Approach Channel
Reach RD Avg NSL CBL FSL TBL Area of Average Area Volume of Area of Average Volume of Cummulative Cummulative
No. Dist Cutting( m2 ) of Cutting( m2 Cutting( m3 ) Filling( m2 ) Area of Filling( m3 ) Volume of Volume of Filling(
) Filling( m2 ) Cutting( MCM ) MCM )
1 950 25.0 308.63 300.38 303.38 308.63 201.9 201.0 5024 0.149 0.008
1 975 25.0 308.69 300.38 303.38 308.69 204.2 203.0 5076 0.154 0.008
1 1000 25.0 308.65 300.38 303.38 308.65 203.0 203.6 5089 0.159 0.008
1 1025 25.0 308.54 300.37 303.37 308.54 198.6 200.8 5019 0.164 0.008
1 1050 25.0 308.71 300.37 303.37 308.71 205.4 202.0 5050 0.169 0.008
1 1075 25.0 309.15 300.37 303.37 309.15 223.6 214.5 5361 0.174 0.008
1 1100 25.0 309.60 300.36 303.36 309.60 242.4 233.0 5824 0.180 0.008
1 1125 25.0 309.75 300.36 303.36 309.75 249.3 245.8 6146 0.186 0.008
1 1150 25.0 309.55 300.36 303.36 309.55 240.9 245.1 6127 0.192 0.008
1 1175 25.0 309.35 300.35 303.35 309.35 232.5 236.7 5918 0.198 0.008
1 1200 25.0 309.29 300.35 303.35 309.29 230.0 231.3 5782 0.204 0.008
1 1225 25.0 309.44 300.35 303.35 309.44 236.3 233.1 5829 0.210 0.008
1 1250 25.0 309.52 300.34 303.34 309.52 239.8 238.0 5951 0.216 0.008
Page 2 of 2
Annexure 4.3
LINGAMPALLI RESERVOIR PROJECT
Design of Pumphouse near Dharmasagar Reservoir
The maximum divergence for the forebay side walls with respect to forebay center line
10
should be limited to 20 degrees 31.61 m
Say 35.00 m
I. Data
Discharge Q = 13.5 Cumecs/bay
FSL = 303.88 m
Sill Level = 295.38 m
El. of Top of pump floor = 313.8 m
No. of rack panels in elevations = 2 nos
Height of rack panels = 4.15 m
No. of rack panels in plan = 4 nos
Width of Rack Panel = 7.035 m
Width of the pier = 1.5 m
Clear opening betwewn pier = 6.875 m
Groove depth = 0.18 m
Groove width = 0.26 m
Span of the Trash Rack beam = 7.035 m
No. of Intermediate horizontal beam in rack = 5 nos
C/C of Spacing of Trash Bar = 0.1 m
A) Intermediate Beam
Differential water head considered = 7m
C/C of Spacing of horizontal beam = 692 mm
2
Water pressure coming on to the beam W1 = 47.52 KN/m
Span of the beam = 7.035 m
Max B.M in the bar (= wL2 /10) = 235.181 KN-m
Permissible Bending Stress = 72.186 N/mm2
Sectional modulus required = 3257986 mm3
Provide ISMC 250 whose section modulus = 4080000 mm3
Horizontal beam
No. of beams = 7 nos.
Length of the beam = 7.035 m
Type ISMC 250 = 38.1 Kg/m
Total weight of the beam = 1876.235 Kgs
Vertical beam
No. of beams = 2 nos.
Length of the beam = 4.15 m
Type ISMC 250 = 38.1 Kg/m
Total weight of the beam = 316.23 Kgs
Total weight of one Panel = 3262.773 Kgs
Total weight including guide shoe (4 nos.), Lifting Hook - 2 nos., Chain, Pilot Pin etc.
L = 3400 Kg/ Panel
i.e., = 6800 Kg/Bay
Total weight for 4 bays = 27200 Kgs
= 27.2 T
Guide bars = 4 x 2 x 0.1 x 0.025 x 7850 x 16 = 2.512 T
Embedded Parts of Guide bar = 1.632 T
Total requirement of Steel = 31.34 T
Where
Fn = = 16.86 cycles/sec
Vortex shedding forcing frequency
Ff = SVO/t
where
S = Stouhal number = 0.265
VO = Net velocity through trash bar = 30.762 cm/sec
t = Thickness of the bar in cm = 1 cm
Ff = = 8.15 cycles/sec
Check for resonance as per IS Code 11388 Ff/Fn = 0.48 < 0.65
O.K
Annexure 4.5
LINGAMPALLI RESERVOIR PROJECT
1.10 tons/bay
21 Mode of operation Llfting beam & gantry crane of
22 Operation Balance head condition achieved by crack opening
17 Design Standards IS:4622 , IS:800, IS:6938, IS:807
20 Hoist capacity calculation
a Design Head = (8 + 6.8) x 0.5 7.40 m
b Weight of the bottom unit of stoplog 25.63 KN
Sliding Friction
c (Brass/Bronze on Steel) =7.4x1.2x2x0.5x0.05x9.859 4.3774 KN
d Friction on side seal due to pre compression = (2*0.5+1.2)*1.6
1.92 KN
e Hydraulic friction on side seal
i) 2*0.5*9.859*1.2*3.0*7.4 2.626 KN
f Guide friction =0.1*25.63*0.60 1.5378 KN
g Seating load = 7.025*2.5 17.5625 KN
h Raising load 53.65 KN
5.470 T
Details of Pumping
No. of Pumping Days 90 days
Pumping Hours 24 hrs
10.78 TMC
Capacity of Dam
305.29 MCM
Discharge 39.26 Cumecs
No. of Pipes 3.00 Nos.
Diameter of Pipe 3.00 m
Velocity 1.85 m/sec
Power Requirement 76.50 MW
Energy Requirement 143.05 MU
Annexure 4.7
LINGAMPALLI RESERVOIR PROJECT, TELANGANA
(Vertical Pumps with 10% Over Load and 85% Pump Efficiency)
Power Requirement Calculations
Location
S.No. Description Near Dharmasagar
Tank
Pipe Losses
16 Discharge in each Delivery main (Cumecs ) 13.50
17 Friction losses in Delivery main ( m ) as per Hazen Williams 11.38
Formula
18 Total losses ( m ) 17.54
19 Static Head ( m) 128.62
20 Total pump head (H) in m 146.16
Power Calculations
21 Pump efficiency (η) 0.85
22 P = (1000 x 9.81 x Q x H/η) in MW 22.77
23 over load @ 10% in MW 2.28
24 Power Required in MWs for each pump 25.05
say 25.50
STEADY SEEPAGE
----------------------------------------------------------------------
STABILITY ANALYSIS FOR LINGAMPALLI RESERVOIR PROJECT
DOWNSTREAM SLOPE STABILITY ANALYSIS
STEADY SEEPAGE
----------------------------------------------------------------------
STABILITY ANALYSIS FOR LINGAMPALLI RESERVOIR PROJECT
UPSTREAM SLOPE STABILITY ANALYSIS
STEADY SEEPAGE CONDITION
POOL ELEVATION = 420.00
----------------------------------------------------------------------
X1 Y1 X2 Y2 DENSITY COHESION TAN PHI
----------------------------------------------------------------------
.00 376.00 641.00 376.00 1.15 1.50 .530
641.00 376.00 677.00 388.00 1.19 2.00 .430
677.00 388.00 685.00 388.00 1.19 2.00 .430
685.00 388.00 721.00 400.00 1.19 2.00 .430
721.00 400.00 729.00 400.00 1.19 2.00 .430
729.00 400.00 762.00 412.00 1.19 2.00 .430
762.00 412.00 770.00 412.00 1.19 2.00 .430
770.00 412.00 790.00 420.00 1.19 2.00 .430
790.00 420.00 800.00 424.00 2.18 2.00 .430
800.00 424.00 808.00 424.00 2.18 2.00 .430
808.00 424.00 835.00 412.00 2.18 2.00 .430
835.00 412.00 840.00 412.00 2.18 2.00 .430
840.00 412.00 870.00 400.00 2.18 2.00 .430
870.00 400.00 875.00 400.00 2.18 2.00 .430
875.00 400.00 908.00 388.00 2.18 2.00 .430
908.00 388.00 913.00 388.00 2.18 2.00 .430
913.00 388.00 940.50 378.00 2.18 2.00 .430
940.50 378.00 946.00 376.00 1.19 2.00 .430
946.00 376.00 1500.00 376.00 1.15 1.50 .530
677.00 388.00 784.50 388.00 1.19 2.00 .430
790.00 420.00 800.50 420.00 1.19 2.00 .430
778.50 376.00 784.50 388.00 1.04 3.00 .210
784.50 388.00 800.50 420.00 1.04 3.00 .210
800.50 420.00 801.50 422.00 2.02 3.00 .210
801.50 422.00 806.50 422.00 2.02 3.00 .210
806.50 422.00 808.50 418.00 2.02 3.00 .210
808.50 418.00 823.50 422.00 1.04 3.00 .210
823.50 422.00 828.50 378.00 1.04 3.00 .210
828.50 378.00 829.50 376.00 1.04 3.00 .210
800.50 420.00 808.50 418.00 1.04 3.00 .210
784.50 388.00 823.50 388.00 1.04 3.00 .210
828.50 378.00 940.50 378.00 1.19 2.00 .430
641.00 376.00 946.00 376.00 1.15 1.50 .530
----------------------------------------------------------------------
STABILITY ANALYSIS FOR LINGAMPALLI RESERVOIR PROJECT
UPSTREAM SLOPE STABILITY ANALYSIS
STEADY SEEPAGE CONDITION
POOL ELEVATION = 420.00
STEADY SEEPAGE CONDITION
POOL ELEVATION = 420.00
----------------------------------------------------------------------
X1 Y1 X2 Y2 DENSITY COHESION TAN PHI
----------------------------------------------------------------------
.00 376.00 641.00 376.00 1.15 1.50 .530
641.00 376.00 677.00 388.00 1.19 2.00 .430
677.00 388.00 685.00 388.00 1.19 2.00 .430
685.00 388.00 721.00 400.00 1.19 2.00 .430
721.00 400.00 729.00 400.00 1.19 2.00 .430
729.00 400.00 762.00 412.00 1.19 2.00 .430
762.00 412.00 770.00 412.00 1.19 2.00 .430
770.00 412.00 790.00 420.00 1.19 2.00 .430
790.00 420.00 800.00 424.00 2.18 2.00 .430
800.00 424.00 808.00 424.00 2.18 2.00 .430
808.00 424.00 835.00 412.00 2.18 2.00 .430
835.00 412.00 840.00 412.00 2.18 2.00 .430
840.00 412.00 870.00 400.00 2.18 2.00 .430
870.00 400.00 875.00 400.00 2.18 2.00 .430
875.00 400.00 908.00 388.00 2.18 2.00 .430
908.00 388.00 913.00 388.00 2.18 2.00 .430
913.00 388.00 940.50 378.00 2.18 2.00 .430
940.50 378.00 946.00 376.00 1.19 2.00 .430
946.00 376.00 1500.00 376.00 1.15 1.50 .530
677.00 388.00 784.50 388.00 1.19 2.00 .430
790.00 420.00 800.50 420.00 1.19 2.00 .430
778.50 376.00 784.50 388.00 1.04 3.00 .210
784.50 388.00 800.50 420.00 1.04 3.00 .210
800.50 420.00 801.50 422.00 2.02 3.00 .210
801.50 422.00 806.50 422.00 2.02 3.00 .210
806.50 422.00 808.50 418.00 2.02 3.00 .210
808.50 418.00 823.50 422.00 1.04 3.00 .210
823.50 422.00 828.50 378.00 1.04 3.00 .210
828.50 378.00 829.50 376.00 1.04 3.00 .210
800.50 420.00 808.50 418.00 1.04 3.00 .210
784.50 388.00 823.50 388.00 1.04 3.00 .210
828.50 378.00 940.50 378.00 1.19 2.00 .430
641.00 376.00 946.00 376.00 1.15 1.50 .530
----------------------------------------------------------------------
STABILITY ANALYSIS FOR LINGAMPALLI RESERVOIR PROJECT
UPSTREAM SLOPE STABILITY ANALYSIS
DRAWDOWN CONDITION
RESULTS
_______
LOAD COMBINATION VERTICAL STRESS IN (T/M2)
U/S D/S
A 119.74 -2.17
B 27.25 48.32
C 27.18 46.48
D 133.16 -13.01
E 8.60 64.40
F 27.18 46.48
G 8.60 64.40
1 DESIGN DATA
SN Particulars U/S D/S Unit
(i) Full Supply Discharge (Q) 15.0000 5.000 cumecs
(ii) Full Supply Level (FSL) 383.750 383.600 m
(iii) Bed Width (BW) 8.00 8.00 m
(iv) Full Supply Depth (FSD) 2.00 2.00 m
(v) Free Board (FB) 0.90 0.90 m
(vi) Canal Bed Level (CBL) 381.750 381.600 m
(vii) Canal Bed Slope (1 in ) 8000 8000 -
(viii) Velocity in Canal (V) 0.715 0.715 m/sec
(ix) Top Bank Level (TBL) 384.650 384.500 m
(x) Inner Side Slope (H:V) 1.0:1 1.0:1 -
(xi) Outer Side Slope (H:V) 1.5:1 1.5:1 -
(xii) Rugosity coefficient (N) 0.018 0.018 -
(xiii) Gravitational Acceleration (g) 9.81 9.81 m/sec2
(xiv) Head Loss - 0.15 m
(xv) Type of canal Lined Lined -
(xvi) Original Ground Level (OGL) 384.300 384.300 m
(xvii) Lacey's silt factor 1.00 1.00 -
(xviii) Top Bank Width (L/R) 5.00 5.00 m
(xix) Width of Dowel 1.50 1.50 m
(xx) Provision of CNS layor below foundation 0.00 0.00 m
(xxi) Top Width of walls 0.45 0.45 m
(xxii) Top Width of Platform Wall/Abutment 0.75 0.75 m
(xxii) Type of Soil Alluvial Soil
∆ The Cross Regulator will be designed for submerged flow over the crest
2 SETTING OF CREST
Keep crest height above bed ( U/S or D/S whichever is higher ) may be from 0.15m (min.)
U/S bed level = 381.750 m
D/S bed level = 381.600 m
Fixing the Crest Level at U/s bed levels
∆ crest level = 381.750 m
3 WIDTH OF WATER-WAY:
The discharge in this case is determined by the Drowned weir formula :-
Q = 2/3 Cd1 L √2g [(h + ha) 3/2 - ha3/2] + Cd2 L h1 √2g (h + ha)
Where Discharge flowing over the crest Q = 15.000 cumecs
Difference in U/S FSL & D/S FSL of canal h = 0.150 m
Head due to velocity of approach ha = 0.026 m
Depth of D/S FSL above Crest Level h1 = 1.850 m
Cd1 = 0.577
Cd2 = 0.800
No. of Piers Np = 1
Width of Pier Pw = 2
No. of Bays = 2
Waterway (Length of Crest) L BW - Np*PW 6 m
Effective Length of Head Regulator of waterway = 5.56 m
Provide clear width of water-way (L) = 5.56 m
6 VERTICAL CUT-OFFS
The minimum depth of U/S & D/S Cut-off required for the given discharge is 1.20 m
(i) Provide U/S Cut-off of 1.20 m depth below U/S bed level = 1.20 m
Bottom elevation of upstream pile = 380.400 m
(ii) Provide D/S cut-off of 1.50 m depth for safe exit gradient = 1.50 m
Bottom elevation of downstream pile = 380.100 m
7 FLOOR LENGTH
From Khosla's theory, the exit gradient can be expressed by the relation as
Exit gradient = 1 / p x sqrt ( l ) X (H / d )
Where, GE ( Exit gradient ) = 1 / 5
d = Depth of d/s cutoff = 1.50 m
H = Maximum static head = U/S FSL - D/S bed level = 2.15 m
E1 C1 E C
Floor Length = 27.00 m
D1 D
9 FLOOR THICKNESS
(i) D/S FLOOR
Floor thickness from D/S face of D/S cut off wall at = 3.00 m
r= = 58.650 %
Floor thickness = (r x H) / ((sp,gr.-1) X 100) = 1.017 m
Provide minimum as = 1.000 m
Floor thickness of D/S slope varies from 0.800 m to 1.000 m from d/s floor to cistern.
Floor thickness from D/S face of D/S cut off wall at = 10.00 m
= 44.61 %
Floor thickness = (r x H) / ((sp.gr.-1) X 100) = 0.774 m
Provide minimum as = 1.000 m
Floor thickness of under cistern 1.000 m from start of cistern to end of cistern.
U/S FSL
383.75
D/S FSL 383.60
0.5
10.00
10 Protection Works beyond Impervios Floor
1 DESIGN DATA
S.No Particulars Parent Channel Offtake Unit
U/S D/S
(i) Required Discharge Qr 15 10.00 cumecs
(ii) Designed Discharge (Qd) Qd 15 10.00 cumecs
(iii) Full Supply Level (FSL) FSL 383.750 383.600 m
(iv) Top Level of head regulator gate 383.750 m
(v) Canal Bed Level (CBL) CBL 381.750 382.000 m
(vi) Bed Width of HR (BW) BW 8.00 m
Bed Width of Canal 8 8.00 m
(viii) Full Supply Depth (FSD) FSD 2.000 1.600 m
(xi) Free Board (FB) FB 0.9 0.90 m
(xii) Canal Bed Slope S 1 in 5000
0.0002 -
(xiii) Safe Exit Gradient Ge 1 in 5
(xiv) Inner Side Slope (H:V) 1.5:1 -
(xv) Outer Side Slope (H:V) -
(xvi) Rugosity coefficient 'N' N 0.0025 -
(xvii) Gravitational Acceleration (g) g 9.81 m/sec2
(xviii) Working head h 0.15 m
(xix) Type of canal Unlined -
(xx) Lacey's silt factor f 1.00 -
(xxi) Angle of Offtake canal degrees
(xxii) No. of Piers Np 1.00
(xxiii) Pier Width PW 1.50 m
(xxiv) Downstream Glacis Slope Sg 3H:1V 3 in 1
∆ The Head Regulator will be designed for free flow over the crest .
10 = 2/3 * 0.577 * 6.5 * 4.41 * 0.15 ^1.5 + 0.8 * 6.58(19.62 * 0.15 )^0.5
10.00 = 0.64 + 8.92 d
1
Velocity of Approach Head ha 0 m
3 WIDTH OF CREST :
Sharp Crested Weir will be provided so as to have minimum possible head loss. The minimum width as per IS 6531-1994 is 2/3 He
2
(vi) U/S floor length = 0.00 m
(vii) Total length of floor = 14.95 m
(viii) Provided total floor length = 14.95 m
(ix) Provided U/S Floor length = 0.00 m
5 VERTICAL CUT-OFFS
Scour Depth 1.35 (q^2/f)^(1/3) R = 1.80 m
Downstream Maximum Scour Depth 1.5 R = 2.70 m
Level of Scour Depth below FSL = 381.050 m
Scour Depth below canal bed level = 0.95 m
The minimum depth of U/S & D/S Cut-off required for the given discharge is 1.5 m
(i) Provide D/S Cut-off of 1.5m depth below D/S bed level as per exit gradient = 1.50 m
Bottom elevation of Downstream pile = 380.500 m
Upstream maximum scour depth 1.25 R = 2.250 m
Scour Depth below Canal Bed Level = 0.65 m
(ii) Provide U/S cut-off of 1.00 m depth for safe exit gradient = 1.00 m
Bottom elevation of U/s cutoff = 381.00 m
U/S D/S
E1 C1 EC
Floor Length = 15.00 m
D1 D
3
( i ) At U/S & D/S cut off wall Total floor length (b) = 15.00 m
Depth of D/S cut off wall (d) = 1.50 m
From Khosla's equation 1/α = d/b = 0.100
α = b/d = 10.00
2
λ = (1 + √ (1 + α ))/2 = 5.53
-1
ΦE = (1/pi) *Cos ((λ - 2)/λ) = 27.98 %
-1
ΦD = (1/pi) *Cos ((λ - 1)/λ) = 19.00 %
ΦC1 = 100 - ΦE = 72.02 %
ΦD1 = 100 - ΦD = 81.00 %
4
The launching apron is assumed to launch in slope 2H:1 V
Sloping length = 4.47 m
say = 5.0 m
Length Required = 3.3 m
Say 4.0 m
5
Annexure 4.12
Lingampalli Reservoir Project, Telangana
Viaduct for FFC
4 Design of Transitions
Since the depth is kept constant, Mitra's transition equation is uses as:
Contraction transition Bx= (Bn.Bf.Lf)/ (Lf.Bn-x(Bn-Bf))
Bn.Bf.Lf=4.2x2.5x1.7 17.850
Lf.Bn 7.140
Bn-Bf 1.70
Bx 17.85/(7.14-1.7X)
At Section -4-4:-
At Section 2-2
At Section 1-1
Area A1=A4 9.250 m2
Velocity V1=V4 0.71 m/sec
Velocity V2=V3 2.86 m/sec
Loss of Head in Contraction HL=0.2(V22-V12)/2g 0.018 m
RL of TEL at section 1-1= RL of TEL at 384.903+0.018 384.921 m
section2-2 + loss in transition
384.921-0.026 384.896 m
RL of Water Surface at section 1-1= RL
of TEL at section1-1 -Velocity head4-4
RL of Bed at section 1-1 = RL of water 384.896-1.45 383.446 m
surface - water head
6 Design of Trough :
The trough shall be designed keeping the following data
Width of trough 2.50 m
wall thickness 0.30 m
bottom slab of trough 0.30 m
A free board of 0.6m above the normal water depth of 1.2m is sufficient and hence, the bottom level of
bridge slab over the compartment can be kept at 1.2+0.6=1.8m above the bed level of the trough. The
height of the trough will therfore be kept equal to 1.8 m. The entire trough will be constructed in
monolithic reinforced concrete and can be designed by usual structural methods
Chapter-5
CONSTRUCTION PLANNING AND EQUIPMENTS
The Project is proposed to be constructed in a period of three years from the date of
award of work, which will be possible only on completion of Pre-construction
activities as under:
The working season for construction on the open works is eight months from 15th
October to 15th June. Four months from 15th June to 15th October witness rains as
such these are not considered as working months.
It is proposed to complete the Project in three years. Activity schedule for major
items of works is indicated at Annexure(s) enclosed for construction of main works,
i.e. of Earthen Dam, Concrete dam block, Inlet and Outlet Structures, Laying Pipeline
etc. The programme of construction is proposed as follows and corresponding PERT
chart are appended at end of this chapter
a) Package – I
Laying of 3.0 m Dia. Pipe of 3 nos. from Pump House near Dharma Sagar to
Lingampalli Reservoir having a total length of 17.0 kilometres each.
b) Package – II
c) Package – III
The whole project is to be completed in three years/three working seasons of Eight (8)
months each from 15th October to 15th June every year.
Package-I:
1st Season
In first season 30% of the work is proposed to be completed. Three M.S. pipes of 3.0
m diameter each shall be laid in the trenches with an earth cover of 1.2 m. 30 cm thick
boulders will be compacted below the pipes so that settlements do not take place.
Concrete brackets & Thrust blocks are proposed to be constructed to support pipes at
bends etc.
2nd Season
3rd Season
Package II:
Stripping of Earthen dam and excavation of cutoff trench and Downstream Toe
drains.
Curtain Grouting
Laying of earth fill in the U/S and D/S casing with sand and gravel filters
It is proposed to complete 40% work in 1st season, 40% in 2nd season and rest in 3rd
season.
Fabrication of vertical sluice gates and emergency service gates and their
installation
It is proposed to complete 40% of work in 1st season, 40% in 2nd season and rest in 3rd
season.
Package III:
It is proposed to undertake the construction work in two shifts, each of eight hours
duration, for all the works to meet the construction schedule described earlier.
Mechanized equipment shall be needed to achieve progress as per schedule.
5.4.1 PACKAGE I
Laying of pipes (3 nos. of 3.0 m Dia) from Pump House near Dharma Sagar to
Lingampalli Reservoir having a total length of 17.0 kilometres each.
a. Excavation
Lead involved to dumping site about 1 Km. About 10 Hydraulic excavators will be
required and 5 loaders are proposed to be used. Besides all these 4 Nos. Dozers will
be required at dumping sites. For proper stacking and handling of pipes, 8 Nos.
Cranes are proposed to facilitate in laying of pipes. The same equipment will be used
for backfilling of trench.
b. Cement Concrete
About 3215 cum concrete will be required in anchor block and brackets. Concrete
mixture will be required at different sites. About 5 transit concrete mixers are
proposed for concrete works at different sites of work along the pipeline.
5.4.2 PACKAGE II
a. Excavation
Excavation/month = 13432 m3
Assuming 0.63 swell factor quantity of excavated Material, to be handled = 56/ 0.63 =
89 cum/hr
15 No. Hydraulic excavators of 3.5 cum bucket & 10 No. loaders of 3.5 cum bucket
along-with 20 No. Tippers of 15 Tons (6 cum) capacity are proposed. Besides 10 Nos.
Riper Dozers, D-6 (180 H.P) dozers are also to be deployed for stripping and handling
the excavated material.
Besides above, 4 dozers shall be required at dumping sites for proper stacking of the
material.
b. Concrete Planning
Quantity of concrete involved for concrete dam and intake structure is as under:
199475 m3 Approximate
It is proposed to install a B&M plant at the Concrete Dam Block site for concreting
the dam and other components of works cited above as shown in the general layout
drawing.
= 48 m3
It is proposed to install One B&M Plant of 50 m3/hr capacity at the dam site for
concreting of Dam & Appurtenant works.
In order to match the concrete production of 50 m3/hr for dam and other works, a
crusher & screening plant of about 80 Ton/hr is proposed to be installed at the same
place, nearby the proposed B&M Plant site. Besides, rod mill for production of sand
from raw aggregate is also required to produce requisite quantity of sand to improve
fineness modulus of sand which is required for use in concrete.
a. Excavation
Excavation/month = 46050 m3
15 No. Hydraulic excavators of 3.5 cum bucket & 10 No. loaders of 3.5 cum bucket
along-with 20 No. Tippers of 15 Tons (6 cum) capacity are proposed. Besides 10 No.
Riper Dozers, D-6 (180 H.P) dozers are also to be deployed for stripping and handling
the excavated material.
Besides above, 4 dozers shall be required at dumping sites for proper stacking of the
material.
Earthen Dam
Chapter-5: CONSTRUCTION PLANNING AND EQUIPMENTS 5-7 WAPCOS Limited
Detailed Project Report for Lingampalli Reservoir Project
Fill Placement
The earthmoving machinery surplus from excavation of concrete dams and earth fill
dam shall be utilised for fill placement as per requirement of fill material to be
handled.
Besides above, following additional equipment shall be required for fill placement
and compaction:
Lead involved is about 10 Kms. and for these 50 Nos. Of 15 Ton (6 Cum) capacity
Tippers are proposed.
c. Earth Filling
Average lead involved about 4 Kms and for this 20 Nos. Tippers of 15 Ton (6 cum)
will be required and 6 Nos. Loader will be required.
d. Sand Filter
About 985983 Cumecs of sand filter filling will be required in a period of about 20
months.
25 Nos. Tippers of 15 Ton Capacity (6 Cumecs) will be required along with 8 Nos.
Loaders.
e. Graded Filter
25 Nos. Tippers of 15 Ton capacity (6 Cum) will be required along with 8 loader.
Two Hydraulic excavators will be required having 2 cumecs bucket capacity. One
loader and two dumpers will be required for the whole work.
Cement Concrete
This work is spread in a large area so, 20 mobile concrete mixers will be required.
5 mobile mixers will be required for this work.
5.5.1 Transportation
The crane shall also handle materials such as form work, reinforcement steel & other
materials for preparation of blocks and other units of dam. The placement equipment
will be required for 22 months as indicated in Construction Schedule.
Miscellaneous equipment i.e. Mobile cranes, Diesel generator sets of 500/750 kVA
capacity, Electric & Diesel compressors of adequate capacity, welding sets, wagon
drills, Jack hammers, paving breakers, needle vibrators, road rollers, water tankers,
Motor grader, Dewatering pumps (for diversion), fuel tank, explosive vans,
firefighting engine, water storage tanks at different work locations, hot line
equipment, telephone exchange, equipment for soil & concrete test laboratories,
computers, etc. will be required as per need on various working fronts for permanent
work and infrastructure development works. Winches with suitable chain-pulley
arrangement would also be needed for erection of pipes, etc.
Electric pumps, Pneumatic pumps, water tankers/water sprinklers etc. fall under this
category.
This category includes light vehicles for inspection such as Gypsy, Pickups, Cars,
Station Wagons, Bus, Explosive van, Ambulance for use by different categories of
project personnel’s.
Workshop on a small scale will be required to be set up at site for repair and
maintenance of the contingent of various types of machineries. Mobile workshops are
also planned for effective servicing/repairing of vehicles/ equipments’ scattered on the
project area. Carpentry shop for manufacture of formwork and reinforcement yard for
fabrication of reinforcement steel shall also be established in the Project area.
Quarries for coarse & fine aggregate have already been identified. The requisite
quantity of material has to be handled at Dam site near Right Terrace where B&M
Plant & Aggregate crushing Plants are proposed. Further processed coarse & fine
aggregate have to be handled from Dam site to Power House site, pipe line network.
The different size of coarse aggregate & fine aggregate will be stacked in bins near
the B&M Plant.
A fleet of 18 Tonnes Dumper/15 Tonne Tipper would haul the aggregate from quarry
sites as per requirement. 10 No. 2.5 cum Hydraulic excavator, 4nos. loader 2.5 cum
bucket and four wheel Dozers (130 HP) shall be required at quarry sites for handling
and transportation of aggregate.
Bagged and Bulk cement requirement for the project will involve its carriage by road
to Project site. The lead involved is 20 Km from Warangal by road to the Dam site.
Acceptable carriage rate would be provided to the Contractor for haulage of cement.
Water tight cement sheds shall be constructed near the site of B&M Plant for storage
of bagged cement. Along-with that pumping system shall be installed near the site of
B&M plant for handling of bulk cement.
The Contractor shall make his own arrangement for construction power supply
through Diesel generating sets of adequate capacity for various components of works.
It is proposed to provide the following facilities to staff and workers. The staff may
consist of regular, work charged or daily wagers employed on the project.
All the existing infrastructural facilities like access roads, buildings and civic
amenities already available near the Project.
1. Quality Management
2. Management of Information System
3. Safety/Security aspects
Concrete is the most versatile construction material used on various works of this
project namely including dam, spillway, Pump House, pipe line network etc. Quality
control of concrete would involve the followings:
d) Acceptance
Standards for concreting and its various ingredients are universally standardized and
the specifications would be in conformity with the same.
Quality Auditing
Monitoring
The Project Management Information System broadly caters to the major functions as
under:
SNo. Name of Equipment Unit 1st Year 2nd Year 3rd Year
(a) Staff Car No. 2 2 2
(b) Gypsy No. 5 5 5
(c) Truck 10 Tonnes No. 3 3 3
(d) Mini Truck No. 2 2 2
(e) School/Staff Bus No. 1 1 1
(f) Ambulance No. 2 2 2
VI. Miscellaneous Equipment
(b) Mobile Crane - 18 Tonnes No. 1 1 1
(c) Mobile Crane – 10 Tonnes No. 2 2 2
(d) DG Sets 500 kVA No. 2 2 2
(e) Welding Sets No. 4 4 4
(f) Tractor Trailor No. 1 1 1
(g) Explosive van 10 Tonnes No. 1 1 1
(h) Weigh Bridge – 20 Tonnes No. 1 1 1
(i) Pumps 5 HP No. 10 10 10
(j) Pumps 10 HP No. 10 10 10
(k) Pumps 40 HP No. 4 4 4
VII Workshop Equipment
(a) Central lathe Machines No. 1 1 1
(b) Shaper Machine No. 1 1 1
(c) Hydraulic Press No. 1 1 1
(d) Bench drilling Machine No. 1 1 1
(e) Grinder No. 2 2 2
(f) Drill Steel Grinder No. 2 2 2
(g) Power Hacksaw No. 2 2 2
(h) Hydraulic Jack No. 4 4 4
(i) Engine Repair shop No. 1 1 1
(j) Auto electric repair shop No. 2 2 2
(k) Battery charger No. 2 2 2
(l) Compressor for tyre inflation No. 2 2 2
(m) Gas cutting sets No. 2 3 3
(n) Greasing Plant No. 2 2 2
(o) Unforeseen items L.S.
15th June
15th June
15th June
November
November
November
December
December
December
February
February
February
Particulars Unit at the
January
January
January
Qty. for Qty. for Qty. for
March
March
March
No.
April
April
Upto
Upto
April
Upto
May
May
Oct.
May
Oct.
Oct.
begining of the 1st the 2nd the 3rd
the Work Season Season Season
I. Package-I
Laying of 3 nos. of 3.0 m Dia Pipe
A) from Pump House to Lingampalli
Reservoir
3
a) Earth Work (Cum) in excavation of Trench m 1020000 306000 510000 204000
Laying of MS Pipe - 3.0 mm Dia 20 mm
b)
thick
Km 51.00 15.30 25.50 10.20
II. Package-II
A) Concrete Dam
a) Jungle Clearance m2 11000 11000
B) Earthen Dam
a) Stripping in Foundation m2 1219080 609540 609540
15th June
15th June
15th June
November
November
November
December
December
December
February
February
February
Particulars Unit at the
January
January
January
Qty. for Qty. for Qty. for
March
March
March
No.
April
April
Upto
Upto
April
Upto
May
May
Oct.
May
Oct.
Oct.
begining of the 1st the 2nd the 3rd
the Work Season Season Season
k) Rip Rap on U/s face and Toe Drain m3 622990 186897 311495 124598
III. Package-III
A) Head Regulator
B) Approach Channel
C) Pumping Station
a) Excavation m3 295800 88740 147900 59160
CHAPTER -6
COST ESTIMATE
6.1. Item Rates
Under this head provisions have been made for various structures of the project as
detailed here under: -
Direct Charges
I Works Rs.3142.83 Crores
II Establishment Rs. 214.23 Crores
III Tools and Plants Rs. 31.43 Crores
GST 5% of works Rs 119.04 Crores
IV Suspense -
V Receipts and recoveries on
Rs. (-) 0.80 crores
capital account
Total Direct Charges in Lakhs Rs. 3506.76 Crores
Total Indirect Charges in Lakhs Rs. 47.18 Crores
A-Preliminary
This head includes provisions for command area survey, surveys & investigations,
model studies etc. to be conducted to arrive at the optimum project components. A
provision of Rs. 8.40 crores under this head has been kept.
B-Land
This covers the provision for acquisition of land for Channel, Submergence under
reservoir, Rehabilitation and Resettlement, various structures, colonies, roads etc. A
provision of Rs. 762.07 crores have been made.
C-works
This sub head covers the cost of Pump House including cost of pumps, motors etc.,
Construction of Dam, Head Regulator etc. The quantities indicated in the estimates
are calculated from the preliminary design and rate as per experience of other ongoing
or commissioned projects. A provision of Rs. 2280.86 crores have been made to
frame the estimate of this project.
F- CD Works
A total estimate of Rs. 8.88 Crores has been made under this subhead for
construction for Viaduct for FFC.
G-Bridges
A total estimate of Rs. 1.89 Crores has been made under this subhead for
construction of Double Lane Bridge.
K-Buildings
Buildings, both residential & non-residential have been grouped separately under
permanent and temporary construction. Included under the permanent category are all
those buildings which will be subsequently utilized for running and maintenance of
project utilities. The cost has been taken on plinth area basis as per experience of
other ongoing or commissioned projects. The total cost has been worked out as Rs.
8.68 Crores
A total of Rs. 12.59 Crores has been worked out under this subhead.
An estimate of Rs. 4.07 Crores has been worked out in this subhead.
M- Plantation
A total of Rs 0.50 Crores has been made under this subhead to frame a preliminary
estimate.
O-Miscellaneous
Provision under this head has been made to cover the cost of the following
miscellaneous works:
c) Other services such as laboratory testing, R&M of Guest House and transit
camps, community centre, retrenchment compensation, photographic instruments
as well as R & M charges etc. A provision of Rs. 4.35 Crores has been provided
under this head.
It is proposed that the maintenance charges for Civil Works at 0.1% per year for 5
years including 2 years defect liability period and for Electro Mechanical and Hydro
Mechanical Works at 1% per year for 15 years including 2 years defect liability has
been provided. A provision of Rs. 41.60 Crores has been to made under this sub head.
The provision under this head has been made to cover the residual value of the
equipment to be used for infrastructure works only re-capital cost of equipment less
the credit due to resale or transfer of equipments and life of machinery used in works.
A chargeable amount of Rs. 2.83 crores are allocated tentatively under Q –Special T
& P.
R-Communication
Provision of Rs. 3.12 crores under this head covers the cost of construction and
improvement of approach and connecting roads etc. in the project area. Widening of
road have been planned to cater for the anticipated traffic including movement of
heavy trailers.
A provision of Rs. 0.88 crores under this head has been made for environment and
impact mitigation measures including compensatory afforestation, public health
measures to control water and soil borne diseases, restoration of land etc.
Y-Losses on Stock
Under this sub head is made at 0.25% of the I works excluding A-preliminary works,
B-land, O-miscellaneous, M-plantation, Q-special Tools, X-environment and Ecology
as provided in CWC guidelines for preparation of cost estimates for River Valley
Projects.
Indirect Charges
These charges cover the cost towards fees for audit and accounts which has been
taken as 1% of I-works as per norms. Provision has also been made for capitalization
abatement of land revenue @ 5% of cost of cultivable land.
II – Establishment
Provision for establishment has been made @ 8% of less B-Land for unit-II.
This provision is distinct from that under Q-special T&P and is meant to cover cost of
survey instruments, camp equipment & other small tools and plants. The outlay is
provided at 1% of cost of I-works.
IV-Suspense
The total estimated cost of the project (including direct and indirect changes) is
Rs. 3553.94 Crores as per Telangana SOR 2017-18. The general Abstract of the same
is here under and details of the cost estimate has been appended.
GENERAL ABSTRACT
Grand Total
Sl.No Description
(Rs. in Lakhs)
A) DIRECT CHARGES
I WORKS
1 A - Preliminary 840.00
2 B - Land 76206.65
3 C - Works 228086.06
4 D - Regulators 0.00
5 E - Fall 0.00
6 F - Cross Drainage Works 887.97
7 G Bridges 188.92
8 H Escape 0.00
9 J Power Plant 0.00
10 K Buildings 868.31
11 L1 Earthwork 1258.93
12 L2 Lining 407.62
14 M Plantation 50.50
15 N Tanks & Reservoir -
15 O Miscellaneous 435.00
16 P Maintenance 4160.81
17 Q - Special T & P 283.81
18 R - Communication 312.00
19 U-Distributaries, Minors and sub minors 0.00
20 V-Water courses / field channels 0.00
21 X Environment and Ecology 88.00
22 Y - Losses on stock 208.04
Total I-Works 314282.61
II ESTABLISHMENT
Establishment charges of I works excluding B Land @ 9% 21426.84
III TOOLS AND PLANTS
1 Tools & Plants @ 1% of cost of I-Works 3142.83
2 GST @5% on I-Works (Excluding B-Land) 11903.80
IV SUSPENSE 0.00
V RECEIPTS AND RECOVERIES -80.00
Total Direct Charges (I to V) 350676.07
B) INDIRECT CHARGES
Capitalisation of abatement of land revenue at 5% of cost of
1574.67
cultivated land
Audit and Accounts charges at 1% of I-works 3142.83
Total Indirect Charges 4717.49
Grand Total (Rs. in Lakhs): 355393.57
Grand Total (Rs. in Crores): 3553.94
LINGAMPALLI RESERVOIR PROJECT, TELANGANA
A - Preliminary
Amount,
Sl. No. Item
Rs. (Lakh)
B - Land
Rate Amount
Sl. No. Item Qty. Unit
(Lakhs) (Lakhs)
A. Land acquisition
1 Private/Forest land
a) Pipe Line 27.20 ha 18.00 612.00
b) Reservoir 1711.63 ha 18.00 30809.32
c) Pump House 2.00 ha 18.00 36.00
d) Land for Colony 2.00 ha 18.00 36.00
e) Approach channel 13.00 ha 18.00 234.00
f) Surplus course and Escape Channel 10.00 ha 18.00 180.00
g) Viaduct 15.00 ha 18.00 270.00
2 Govt Land 196.98 ha 0.00 0.00
3 Forest Land (Provision made under sub-head X-Envi. and
0.00 ha 0.00 0.00
Eco)
Total 1977.81 ha 32177.32
4 Compensation for Trees,House, Wells etc L.S 22.00
Total Cost 32199.32
5 Rent for use of Land 1 ha 0.2 0.20
6 100% Solatium Charges for land compensation as per Right 32177.32
to Fair Compensation Act 2013 issued by Ministry of Rural
Development (GoI)
7 Establishment charge @ 6.25% 2012.46
8 Interest charges on amount of compensation award for the 1931.96
period between taking over possession of land and date of
award @12% per annum on 25% of cost of total
compansation for two years
9 Legal Charges @ 1% of Total Cost 321.99
10 Shifting of HT towers, telephone lines , water pipelines etc. LS 50.00
11 For measurement and demarcation @ 1% of total cost of land 321.99
Rate Amount
Sl. No. Item Unit Qty.
(Lakhs) (Lakhs)
Rehabilitation and Resettlement
B) As per R & R Act 2013 issued by Ministry of
Rural Development (GoI)
1 Subsistence Allowance @ 3000/month for 12 months = 3000 Family 900 0.36 324
* 12 = 36000
2 Lump Sum Grant @ Rs. 5.00 Lacs per Family Family 900 5 4500.00
3 Compensation for lost of house in rural area with Plinth Area Family 900 1.35 1215.00
of 30 Sqm per Family @ Rs. 4500 per sqm
4 Transportation Charges @ Rs. 50000 per Family Family 900 0.5 450.00
5 One time resettlement allowances @ Rs. 50000 per Family Family 900 0.5 450.00
6 Special Provision and additional Benefits for SCs/STs @ One Family 225 0.5 112.50
time Financial Assistance
Total 7051.50
LINGAMPALLI RESERVOIR PROJECT, TELANGANA
Annexure B2
B-Land
2017-18
Rate Amount (Rs.
S. No. Item Code Item of Work Unit Quantity
(in Rs.) Lakh)
1 Clearing thin jungle growth (more than 50 %
open space) including bushes upto 30 cm/
parthenium and other weeds including
PMW-1-1 m2 1600.00 1.70 0.03
burning or disposing off the same directed
etc sample (including contractor's profit and
overheads)
Excavation for foundation in all kinds of soil
including boulders upto 0.3 m diameter for
diameter of dam,spillway, intake structure
and other appurtenant works and placing
2 DAW-1-1 m3 2248.84 124.50 2.80
the excavated soil neatly in dump area or
disposing off the same as directed etc.,
complete with initial lead upto 1km and all
lifts
3 Excavation for foundation in ordinary rock (
including HDR) without blasting including
boulders above 0.3 m upto 0.6m dia for
dam, spillway , intake structure and other
DAW-1-2 appurtenant works and placing the m3 1499.22 164.30 2.46
excavated material neatly in dump area o
disposing off the same as directed etc.,
complete with initial lead upto 1km and all
lifts
Cement concrete (M-20) for Retaining
4 DAW-2-9 Wall, Breast Wall, piers,abutment,CC Block m3 5152.26 7673.30 395.35
etc
IRR-CCDW-2- Providing HYSD bars in deck slab including
5 MT 242.67 51300.00 124.49
1 bending, cutting and placing.
6 Sheet Pile MT 1.14 87193.00 0.99
IRR-CAW-8-
7 Boulder for Launching Apron m3 102.60 1430.70 1.47
4
Fabricating, sealing, hoisting and placing in
8 position of Vertical steel gates and stoplogs 63.51
(As per Annexure HR-HM )
IRR-DAW-6-
9 Filter m3 18.38 3109.10 0.57
6 (Modified)
Total A 591.67
7 Reinforcement MT 242.67
ANNEXURE HR-HM
Amount (Rs.) in
Sl no Item Remarks
Lakhs
1 Pump House Civil Works 1200.78
4 Sub-Station 4774.90
6 Switchyard 250.00 LS
7 Miscellenous 200.00 LS
Rate.Rs Amount
S.no Item Description Quantity Unit
/Unit Rs in Lakhs
5 DAW 2-9 RCC M20 (1:1.5:3) for sub-structure of pump house. 4071.97 cum 7673.30 312.45
DAW
6 RCC M25 (1:1:2) for sub-structure of pump house. 755.31 cum 6705.50 50.65
2-13
CCDW
7 Steel Reinforcement 366.00 MT 51300.00 187.76
2-1
2 Earthwork in Excavation
i Forebay m3 1 35 713.95 24988.25
ii Pump house m3 1 60 867.82 52069.20
iii Control Room and Cable Gallery m3 1 12 33 5.6 2217.60
Total 79275.05
30% of Total quantity of EW in Ordinary rock 23782.52
30% of Total Quantity of EW in Hard Rock (F&F) without blasting 23782.52
40% of Total Quantity of EW in Hard Rock with blasting 31710.02
3 Cement Concrete M 15
i In foundation at Fore bay Sloped Portion m3 1 35 21.5 0.15 112.88
ii In foundation at Fore bay Sump Portion m3 1 43.4 33 0.15 214.83
iii At Pump House m3 1 18.2 33 0.3 180.18
Total 507.89
4 Cement Concrete M 20
i RCC at Forebay (SideWall)
a) Sloped Portion m3 2 36.84 0.5 6.24 229.88
b) Horizontal Portion at main Sump m3 2 44.2 0.9 8.73 694.56
ii a) PH Long Wall m3 1 29 0.4 8.73 101.27
ii b) PH Short Wall m3 2 14.2 0.9 8.73 223.14
iii CC Flooring in Bed
a) Sloped Portion m3 1 35 21.5 0.5 376.25
b) Horizontal Portion at main Sump m3 1 43.7 33 0.5 721.05
c) Pump House m3 1 17.6 33 0.5 290.40
Total 2636.55
5 Cement Concrete M 25 (for Pump House)
19 Stair case, lift and other miscellanious items in the pump house. LS
Annex-Truss
Sample Estimate of Truss
4.38
8.75
3.75 2.5
4.38 1.88
1.25
4.2 2.8 2.8
1.4
5.6 5.6 5.6
16.80
3) GI sheet
=85*8.75*2 1487.50 sq.m
4) Ridge
=85 85 m
Abstract of Cost
Sl.No Name of item Unit Quantity Rate Amount(Rs.)
Cost of Pipe (50mm dia, 3 mm
1 thick) for truss kg 2616.48 73.7 192834.58
Cost Runner 40mm Dia, 2 mm
2 thick kg 948.6 73.7 69911.82
Cost of Corrogated GS sheet
3 roofing (1mm thick) sq.m 1487.50 650 966875.00
4 Cost of Ridge RM 85 30 2550.00
Sub total 1232171.40
5 Unforseen item L.S 5000.00
Contigency Charges (1%) 12321.71
Total 1249493.11
Amount
S.no Item Description Quantity Unit Rate.Rs /Unit
Rs in Lakhs
Supply, erection and commissioning of pumps and
1 motors for lift at main pumping station and its 76.50 MW 24000000.00 18360.00
auxillaries.
sub-Total 625.00
Total 19035.00
Total in Crores 190.35
Detailed Estimate of Electro-Mechanical and Hydro-Mechanical works
Dimensions.
S.no Item Description Nos Quantity Unit
L B D
(1) (2) (3) (3a) (3b) (3c) (4) (5)
Supply, erection and commissioning of pumps and
1 motors for lift at main pumping station and its 76.50 MW
auxillaries.
Pipe Losses
16 Discharge in each Delivery main (Cumecs ) 13.50
17 Friction losses in Delivery main ( m ) as per Hazen Williams 11.38
Formula
18 Total losses ( m ) 17.54
19 Static Head ( m) 128.62
20 Total pump head (H) in m 146.16
Power Calculations
21 Pump efficiency (η) 0.85
22 P = (1000 x 9.81 x Q x H/η) in MW 22.77
23 over load @ 10% in MW 2.28
24 Power Required in MWs for each pump 25.05
say 25.50
A) Cost of Pipe
Rate Amount
S. No. Item of Work Unit No. length (m) Diameter (m) Quantity
(in Rs.) (Rs. Lakh)
1 MS pipe- 3000 mm Dia (20 mm thick) m 3 17000 3 51000 120114 61258.14
2 Provision for Surge Protection arrangement Nos. 3 3 20000000 600.00
3 Provision for Sluice Valves, Zero Velocity Valves Nos. 120 120 1500000 1800.00
Total Amount in Lakhs (Rs.) 63658.14
5 Providing 0.3 m thick gravely soil below the pipes 17000 3 5 0.3 76500 372.10 284.66
Plate Weight of Ms Rate including Variation in MS Plate Cost 25% Area allowance on Contractors
Inner Dia Laying, Total Rate
Sno. Thickness Plate (Wm) Lining and (41000-41000)/1000*Wm Labour on Laying, Net Rate Profit @ Item Code
(mm) Jointing etc., (Rs.)
(mm) Kgs outcoating etc., (Kgs) jointing 13.615%
Transport Total
Basic Rate Market Rate of SSR Rate of Pig Weight of Pipe per RMT Total Rate
Sno. Dia (mm) Actual Rate P2 ST 5% ation/Rmt Lead (km) Transpora
of Pipe Pig Iron (R2) Iron (R1) (M) (Rs.)
/Km tion (Rs.)
1 300 3076 22000 26000 53.45 2870.74 143.54 1.2 225 270.00 3141
LINGAMPALLI RESERVOIR PROJECT, TELANGANA
Annexure P1
Rate per Km in
II Distribution System Distance (Km) Lakhs (Rs.)
High Tension Cable including
a
towers etc.,
Substation at Dharmasagar (220
10 52
KV) 520.00
Sub-Total 10 520.00
Total 3733.00
III Insurance and service charges @ 15% on I and II 1041.9
Grand Total 4774.90
LINGAMPALLI RESERVOIR PROJECT, TELANGANA
IRR-DAW-
5 2-5
Cement concrete (M-15) m3 119505.00 5884.70 7032.51
IRR-DAW-
6 2-9
Cement concrete (M-20) m3 113929.33 7673.30 8742.14
IRR-DAW-
7 2-13
Cement concrete (M-25) m3 840.00 6705.50 56.33
IRR- Providing HYSD bars in deck slab including bending,
8 CCDW-2- cutting and placing. MT 4504.70 51300.00 2310.91
1
Fabricating,sealing, hoisting and placing of Gates in
9 313.98
position (as per annexure -SLG)
10 Curtain Grouting
Drilling 45 to 50 mm dia holes vertical or inclined upto 10
degrees to vertical in rock /masonry / concrete by
percussion drilling using waggon drill or any other
IRR-DAW-
a suitable equipment including cost of all materials, m 2220.00 202.5 4.50
1-9
machinery, labour, redrilling through partially set grout
wherever required etc., complete for drilling upto 42 - 48
m depth from surface
10 Consolidated Grouting
Item Rate Amount (Rs.
S. No. Item of Work Unit Quantity Remarks
code (in Rs.) Lakh)
Drilling 45 to 50 mm dia holes vertical or inclined upto 10
degrees to vertical in rock /masonry / concrete by
percussion drilling using waggon drill or any other
IRR-DAW-
a suitable equipment including cost of all materials, m 2220.00 202.5 4.50
1-9
machinery, labour, redrilling through partially set grout
wherever required etc., complete for drilling upto 42 - 48
m depth from surface
Consolidation grouting with neat cement grout mix of
suitable consistency under specified pressure as directed
IRR-DAW-
b in drilled holes by stage grouting method including cost of MT 376.50 10100.7 38.03
1-11
all materials, machinery, labour, redrilling if necessary
etc.,complete with initial lead upto 1 km and all lifts.
Flushing grout holes of all sizes with water and air jets
IRR-DAW- alternatively for an average period of 30 minutes including
c m 2220.00 57.6 1.28
1-10 water intake observations after flushing, cost of all
materials, machinery, labour etc., complete.
Bridge
Slab cum 3 25 8 0.5 300.00
Parapet cum 6 25 1 0.15 22.50
5 Reinforcement MT 1109.97
Depth of grouting m 30
No. of Holes @ 3m C/C for 1 Block nos. 9
Total No. of Holes for 3 Blocks nos. 27
Depth of grouting m 10
Width of Dam for 1 Block m 38.4
Length of the Dam for 1 Block m 25
No. of Holes @ 6m x 6 m C/C for 1 Block nos. 27
Total No. of Holes for 3 Blocks nos. 81
Bridge
Slab cum 3 25 8 0.5 300.00
Parapet cum 6 25 1 0.15 22.50
5 Reinforcement MT 1047.48
Depth of grouting m 30
No. of Holes @ 3m C/C for 1 Block nos. 9
Total No. of Holes for 3 Blocks nos. 27
Depth of grouting m 10
Width of Dam for 1 Block m 38.4
Length of the Dam for 1 Block m 25
No. of Holes @ 6m x 6 m C/C for 1 Block nos. 27
Total No. of Holes for 3 Blocks nos. 81
4 Reinforcement MT 1053.73
Depth of grouting m 30
No. of Holes @ 3m C/C for 1 Block nos. 9
Total No. of Holes for 1 Blocks nos. 9
Depth of grouting m 10
Width of Dam for 1 Block m 38.4
Length of the Dam for 1 Block m 25
No. of Holes @ 6m x 6 m C/C for 1 Block nos. 27
Total No. of Holes for 1 Blocks nos. 27
Depth of grouting m 30
No. of Holes @ 3m C/C for 1 Block nos. 9
Total No. of Holes for 1 Blocks nos. 9
Depth of grouting m 10
Width of Dam for 1 Block m 38.4
Length of the Dam for 1 Block m 25
No. of Holes @ 6m x 6 m C/C for 1 Block nos. 27
Total No. of Holes for 1 Blocks nos. 27
5 Reinforcement MT 302.47
6 Curtain grouting
Drilling of Holes m 5 12 60
Grouting with Cement
Slurry MT 12
Depth of grouting m 12
No. of Holes @ 3m C/C for 1 Block nos. 5
Total No. of Holes for 1 Blocks nos. 5
7 Consolidated grouting
Depth of grouting m 15 10 150
Quantity of cement mt 22.5
Depth of grouting m 10
Width of Dam for 1 Block m 36.99
Length of the Dam for 1 Block m 14.5
No. of Holes @ 6m x 6 m C/C for 1 Block nos. 15
Total No. of Holes for 1 Blocks nos. 15
2 Embedded parts 2 11.5 23 164467.90 18.91 37.83 345 526.70 496.9 1023.6 3.53 41.36
Hoisting of gates Electrically operated ropedrum 37
3 2 37 74 66679.00 24.67 49.34 1110 526.70 447.9 974.6 10.82 60.16
Tonn Capacity
4 Weight of Ballast 2 9 18 73740.60 6.64 13.27 270 526.70 447.9 974.6 2.63 15.90
5 Hoist Bridge 2 5 10 116780.70 5.84 11.68 150 526.70 496.9 1023.6 1.54 13.21
6 Walkway Bridge 2 1.5 3 116780.70 1.75 3.50 45 526.70 496.9 1023.6 0.46 3.96
Remote control with SCADA/Miscelleneous 50.00
Total in lakhs 313.98
C4) Abstract Estimate for Construction of Lingapalli Reservoir Earthen Dam
Capacity - 10.78 TMC
SSR - 2017-18
Item Quantity Amount
S.No. Description Rate
Code Total Units (Rs. In Lakhs)
IRR-CAW-1- Stripping of 500 to 800 mm top soil and its disposal with
1
1 1KM lead in all soils 439986 Cum 98.30 432.51
Excavation for Cutoff trench in all kinds of soil including
boulders upto 0.30 m diameter for dam, spillway, intake
IRR-DAW- structure and other appurtenant works and placing the
2.a
1-1 excavated soil neatly in dump area or disposing off the
same as directed etc., complete with initial lead upto 1 km
and all lifts. 189285 Cum 124.50 235.66
Excavation for Cutoff Trench in ordinary rock (including
HDR) without blasting including boulders above 0.3 m upto
0.6 m dia for dam, spillway, intake
IRR-DAW-
2.b structure and other appurtenant works and placing the
1-2
excavated material neatly in dump area or disposing off the
same as directed etc., complete with initial lead upto 1 km
and all lifts. 141964 Cum 164.30 233.25
Excavation for Cutoff Trench in hard rock (including F&F)
requiring blasting including boulders above 0.6 m upto 1.2
m dia. for dam, spillway, intake structure and other
IRR-DAW-
2.c appurtenant works and placing the excavated material
1-3
neatly in dump area or disposing off the same as directed
etc., complete with initial
lead upto 1 km and all lifts. 141964 Cum 249.40 354.06
Excavation for D/s Toe drain and U/s Toe Support in all
kinds of soil including boulders upto 0.30 m diameter for
IRR-DAW- dam, spillway, intake structure and other appurtenant
3
1-1 works and placing the excavated soil neatly in dump area or
disposing off the same as directed etc., complete with initial
lead upto 1 km and all lifts.
196864 Cum 124.50 245.10
Providing cut-off trench filling using selected impervious soil
from approved borrow areas in layers of 25 to 30 cm before
compaction including cost of all
materials, machinery, labour, all operations such as
IRR-DAW- excavation, sorting out, transportation, spreading soil to
4
5-2 specified thickness, breaking clods, sectioning,
watering, compacting to density control of not less than 95
percent using Sheep foot roller / Vibratory roller/ 8 to 10
tonne power roller as stipulated etc.,
complete with a lead of 10 kms and all lifts. 473213 Cum 297.80 1409.23
30
Item Quantity Amount
S.No. Description Rate
Code Total Units (Rs. In Lakhs)
Providing hearting embankment using selected impervious
soil from approved borrow areas in layers of 25 to 30 cm
before compaction including cost of all materials,
machinery, labour, all operations such as excavation, sorting
IRR-DAW- out, transportation, spreading soil in layer of specified
5
5-1 thickness, breaking clods, setioning, watering, compacting
to density control of not less than 95 percent or as
stipulated using Sheep foot roller / Vibratory roller/ 8 to 10
tonne power roller etc., complete with initial lead upto 1 km
and all lifts.
4732106 Cum 287.50 13604.80
31
Item Quantity Amount
S.No. Description Rate
Code Total Units (Rs. In Lakhs)
IRR-DAW-
Laying 200 mm thick graded metal filter below rirap for toe
16 6-4
wall on U/S
(Modified)
21413 Cum 1443.8 309.16
IRR-DAW-
Laying 200 mm thick graded Sand filter below rirap for toe
17 6-6
wall on U/S
(Modified)
19648 Cum 3109.1 610.88
32
Item Quantity Amount
S.No. Description Rate
Code Total Units (Rs. In Lakhs)
Flushing grout holes of all sizes with water and air jets
IRR-DAW- alternatively for an average period of 30 minutes including
29 46709.19 m 57.60 26.90
1-10 water intake observations after flushing, cost of all
materials, machinery, labour etc., complete.
Providing Gravel inspection path to utilize during the
30 lump sum 150.00
constrution stage of the earthen bund.
31 Provision for Wave Breakers lump sum 150.00
32 Provision for Road 7675.00 m 2500.00 191.88
33 Provision for Instrumentation at 2 Places at Dam lump sum 100.00
33
Quantity of Quantity of
Rain Water
Quantity of U/s Protection Work Downstream Downstream Quantity of
Total Average Drain in D/s
Av. Area Length of Length of Surface Quantity of Inclined Filter Horizontal Filter Curtain Length of Profile Walls Total Quantity
Stripped Qty. (Main Area of Qty (clay Width of Width of Length of D/s Surface Area Slope (C/s Area-
Distane Levels Length Area Av. Area (clay U/s Avg. U/s Area of U/s Graded Graded Earthwork in Grouting (2 Avg. D/s @ 25 m of Pipe (300 mm
level Dam) (clay core) core) RipRap Bottom of Bottom of Turfing of D/s Turfing 12.6 m2 of Chute
core) Protection Protection Protection Metal Sand Stripping Sand Sand Rows @ 6 m Turfing interval Dia DI Pipe)
(600mm the Bund the Bund and 1.8 m3
(200mm (200mm (1.5 m thick) (1 m thick) c/c)
Thick) Quanity of Pits)
thick) thick)
m m m m m2 m2 m3 m2 m2 m3 m m m2 m3 m3 m3 m m m3 m3 m3 m m m m2 m3 m3 m
MAIN DAM (LEFT BANK)
0 424.00 423.50 0.00 4.59 0.00 0.00 0.00 0.00 0.00 1.35 0.00 0.00 0.00 0.00 0.00 10.38 0.00 0.00 0.00 0.00 0.00 1.23 0.00 0.00 0.96 1.55 0.00
50 419.59 419.00 50.00 99.38 51.98 2599.22 19.50 9.75 487.50 13.46 7.40 370.23 222.14 74.05 74.05 31.75 21.06 315.94 125.78 243.75 166.67 12.31 6.77 338.55 9.60 15.51 0.00
100 417.00 416.50 50.00 193.59 146.48 7324.22 42.63 31.06 1553.13 20.19 16.83 841.43 504.86 168.29 168.29 43.63 37.69 565.31 356.37 596.88 166.67 18.47 15.39 769.44 14.40 23.27 0.00
150 415.78 415.20 50.00 254.32 223.96 11197.84 57.12 49.87 2493.63 23.69 21.94 1097.23 658.34 219.45 219.45 49.80 46.71 700.69 515.69 763.13 166.67 21.67 20.07 1003.35 16.90 27.30 0.00
200 418.84 418.30 50.00 122.76 188.54 9427.09 25.35 41.23 2061.63 15.35 19.52 976.06 585.64 195.21 195.21 35.08 42.44 636.56 440.23 684.38 166.67 14.03 17.85 892.55 10.95 17.68 0.00
250 413.98 413.40 50.00 351.66 237.21 11860.47 79.98 52.66 2633.13 28.54 21.94 1097.23 658.34 219.45 219.45 58.35 46.71 700.69 515.69 763.13 166.67 26.10 20.07 1003.35 20.36 32.89 0.00
300 414.93 414.40 50.00 295.68 323.67 16183.38 66.88 73.43 3671.50 25.85 27.20 1359.75 815.85 271.95 271.95 53.60 55.98 839.63 679.21 933.75 166.67 23.64 24.87 1243.42 18.44 29.78 0.00
350 411.94 411.40 50.00 485.75 390.71 19535.63 109.18 88.03 4401.50 42.07 33.96 1697.89 1018.73 339.58 339.58 81.15 67.38 1010.63 763.06 1150.00 166.67 36.16 29.90 1494.98 28.21 42.86 5.00
400 410.47 409.90 50.00 613.38 549.56 27478.03 133.71 121.44 6072.13 46.46 44.26 2213.07 1327.84 442.61 442.61 89.03 85.09 1276.31 951.73 1485.00 166.67 40.20 38.18 1909.08 31.36 47.95 5.00
450 408.00 407.50 50.00 842.16 727.77 36388.31 177.63 155.67 7783.25 53.48 49.97 2498.37 1499.02 499.67 499.67 101.63 95.33 1429.88 1115.24 1680.00 166.67 46.66 43.43 2171.60 36.40 56.10 5.00
500 410.00 409.50 50.00 649.41 745.78 37289.06 140.63 159.13 7956.25 47.63 50.55 2527.63 1516.58 505.53 505.53 91.13 96.38 1445.63 1132.01 1700.00 166.67 41.28 43.97 2198.53 32.20 49.31 5.00
550 408.73 408.20 50.00 772.31 710.86 35542.78 164.22 152.42 7621.13 51.43 49.53 2476.42 1485.85 495.28 495.28 97.95 94.54 1418.06 1102.66 1665.00 166.67 44.78 43.03 2151.41 34.93 53.72 5.00
600 408.00 407.50 50.00 842.16 807.23 40361.53 177.63 170.92 8546.13 53.48 52.45 2622.73 1573.64 524.55 524.55 101.63 99.79 1496.81 1186.51 1765.00 166.67 46.66 45.72 2286.04 36.40 56.10 5.00
650 408.00 407.50 50.00 842.16 842.16 42107.81 177.63 177.63 8881.25 53.48 53.48 2673.94 1604.36 534.79 534.79 101.63 101.63 1524.38 1215.86 1800.00 166.67 46.66 46.66 2333.16 36.40 56.10 5.00
700 406.67 406.10 50.00 989.58 915.87 45793.31 205.91 191.77 9588.25 57.58 55.53 2776.35 1665.81 555.27 555.27 108.98 105.30 1579.50 1274.56 1870.00 166.67 50.43 48.55 2427.40 39.34 60.85 5.00
750 406.55 406.00 50.00 1000.50 995.04 49751.91 208.00 206.95 10347.63 57.87 57.72 2886.09 1731.65 577.22 577.22 109.50 109.24 1638.56 1337.45 1945.00 166.67 50.70 50.57 2528.37 39.55 61.18 5.00
800 406.27 405.70 50.00 1033.59 1017.04 50852.16 214.35 211.17 10558.63 58.75 58.31 2915.35 1749.21 583.07 583.07 111.08 110.29 1654.31 1354.22 1965.00 166.67 51.51 51.11 2555.30 40.18 62.20 5.00
850 406.77 406.20 50.00 978.71 1006.15 50307.28 203.82 209.08 10454.13 57.28 58.01 2900.72 1740.43 580.14 580.14 108.45 109.76 1646.44 1345.83 1955.00 166.67 50.16 50.84 2541.83 39.13 60.51 5.00
900 406.12 405.60 50.00 1044.72 1011.71 50585.63 216.48 210.15 10507.50 59.04 58.16 2908.03 1744.82 581.61 581.61 111.60 110.03 1650.38 1350.03 1960.00 166.67 51.78 50.97 2548.57 40.39 62.54 5.00
950 405.20 404.70 50.00 1147.29 1096.00 54800.16 236.15 226.31 11315.63 61.67 60.36 3017.76 1810.66 603.55 603.55 116.33 113.96 1709.44 1412.92 2035.00 166.67 54.20 52.99 2649.54 42.28 65.60 5.00
1000 403.57 403.00 50.00 1352.63 1249.96 62497.78 275.50 255.82 12791.13 66.65 64.16 3207.97 1924.78 641.59 641.59 125.25 120.79 1811.81 1521.92 2165.00 177.65 58.78 56.49 2824.56 45.85 71.36 5.00
1050 405.00 404.50 50.00 1170.66 1261.64 63082.03 240.63 258.06 12903.13 62.26 64.45 3222.60 1933.56 644.52 644.52 117.38 121.31 1819.69 1530.31 2175.00 178.75 54.74 56.76 2838.02 42.70 66.27 5.00
1100 406.00 405.50 50.00 1055.91 1113.28 55664.06 218.63 229.63 11481.25 59.33 60.79 3039.71 1823.83 607.94 607.94 112.13 114.75 1721.25 1425.49 2050.00 166.67 52.05 53.39 2669.73 40.60 62.88 5.00
1150.00 406.28 405.70 50.00 1033.59 1044.75 52237.31 214.35 216.49 10824.25 58.75 59.04 2951.93 1771.16 590.39 590.39 111.08 111.60 1674.00 1375.18 1990.00 166.67 51.51 51.78 2588.96 40.18 62.20 5.00
1200.00 407.00 406.50 50.00 946.41 990.00 49499.81 197.63 205.99 10299.25 56.40 57.58 2878.77 1727.26 575.75 575.75 106.88 108.98 1634.63 1333.26 1940.00 166.67 49.36 50.43 2521.64 38.50 59.49 5.00
1250.00 407.43 406.90 50.00 904.08 925.24 46262.06 189.51 193.57 9678.25 55.23 55.82 2790.99 1674.59 558.20 558.20 104.78 105.83 1587.38 1282.94 1880.00 166.67 48.28 48.82 2440.86 37.66 58.13 5.00
1300.00 408.00 407.50 50.00 842.16 873.12 43655.81 177.63 183.57 9178.25 53.48 54.36 2717.83 1630.70 543.57 543.57 101.63 103.20 1548.00 1241.02 1830.00 166.67 46.66 47.47 2373.55 36.40 56.10 5.00
1350.00 406.57 406.00 50.00 1000.50 921.33 46066.41 208.00 192.81 9640.63 57.87 55.67 2783.67 1670.20 556.73 556.73 109.50 105.56 1583.44 1278.75 1875.00 166.67 50.70 48.68 2434.13 39.55 61.18 5.00
1400.00 407.11 406.60 50.00 935.75 968.12 48406.13 195.58 201.79 10089.50 56.11 56.99 2849.51 1709.71 569.90 569.90 106.35 107.93 1618.88 1316.49 1920.00 166.67 49.09 49.89 2494.71 38.29 59.15 5.00
1450.00 410.81 410.30 50.00 578.19 756.97 37848.28 126.95 161.26 8063.13 45.29 50.70 2534.95 1520.97 506.99 506.99 86.93 96.64 1449.56 1136.20 1705.00 166.67 39.12 44.11 2205.26 30.52 46.60 5.00
1500.00 410.99 410.40 50.00 569.52 573.85 28692.66 125.28 126.11 6305.63 44.99 45.14 2256.96 1354.18 451.39 451.39 86.40 86.66 1299.94 976.88 1515.00 166.67 38.85 38.99 1949.47 30.31 46.26 5.00
1550.00 414.44 413.90 50.00 323.07 446.30 22314.84 73.31 99.29 4964.63 27.20 36.09 1804.70 1082.82 360.94 360.94 55.98 71.19 1067.81 825.95 1221.88 166.67 24.87 31.86 1593.08 19.40 31.33 0.00
1600.00 422.24 421.70 50.00 30.96 177.02 8850.94 1.55 37.43 1871.25 6.19 16.69 834.70 500.82 166.94 166.94 18.93 37.45 561.75 352.18 592.50 166.67 5.66 15.27 763.29 4.42 7.14 0.00
1650.00 411.07 410.50 50.00 560.91 295.94 14796.75 123.63 62.59 3129.25 44.70 25.45 1272.33 763.40 254.47 254.47 85.88 52.40 786.00 494.73 875.63 166.67 38.59 22.12 1106.21 30.10 45.92 5.00
1700.00 408.55 408.00 50.00 792.00 676.45 33822.66 168.00 145.81 7290.63 52.02 48.36 2417.90 1450.74 483.58 483.58 99.00 92.44 1386.56 1069.12 1625.00 166.67 45.32 41.95 2097.56 35.35 54.40 5.00
1750.00 407.05 406.50 50.00 946.41 869.20 43460.16 197.63 182.81 9140.63 56.40 54.21 2710.52 1626.31 542.10 542.10 106.88 102.94 1544.06 1236.83 1825.00 166.67 49.36 47.34 2366.82 38.50 59.49 5.00
1800.00 406.00 405.50 50.00 1055.91 1001.16 50057.81 218.63 208.13 10406.25 59.33 57.87 2893.40 1736.04 578.68 578.68 112.13 109.50 1642.50 1341.64 1950.00 166.67 52.05 50.70 2535.10 40.60 62.88 5.00
1850.00 404.88 404.30 50.00 1194.24 1125.07 56253.56 245.15 231.89 11594.25 62.84 61.09 3054.34 1832.60 610.87 610.87 118.43 115.28 1729.13 1433.88 2060.00 166.67 55.28 53.66 2683.20 43.12 66.95 5.00
1900.00 404.38 403.80 50.00 1254.11 1224.17 61208.53 256.62 250.88 12544.13 64.31 63.57 3178.70 1907.22 635.74 635.74 121.05 119.74 1796.06 1505.15 2145.00 175.45 56.63 55.95 2797.63 44.17 68.65 5.00
1950.00 402.94 402.40 50.00 1428.72 1341.41 67070.63 290.08 273.35 13667.50 68.40 66.35 3317.70 1990.62 663.54 663.54 128.40 124.73 1870.88 1584.81 2240.00 185.90 60.40 58.51 2925.53 47.11 73.40 5.00
2000.00 402.49 401.90 50.00 1493.58 1461.15 73057.41 302.51 296.29 14814.63 69.87 69.13 3456.69 2074.01 691.34 691.34 131.03 129.71 1945.69 1664.47 2335.00 196.35 61.74 61.07 3053.43 48.16 75.09 5.00
2050.00 401.22 400.70 50.00 1654.59 1574.08 78704.06 333.35 317.93 15896.25 73.38 71.62 3581.05 2148.63 716.21 716.21 137.33 134.18 2012.63 1735.75 2420.00 205.70 64.97 63.36 3167.86 50.68 79.17 5.00
2100.00 400.00 399.50 50.00 1829.72 1742.15 87107.63 365.63 349.49 17474.25 85.01 79.19 3959.57 2375.74 791.91 791.91 156.88 147.10 2206.50 1836.37 2668.13 218.90 73.32 69.15 3457.34 57.19 86.98 10.00
2150.00 398.92 398.40 50.00 2005.76 1917.74 95886.97 396.48 381.05 19052.63 88.48 86.75 4337.27 2602.36 867.45 867.45 163.20 160.04 2400.56 1932.80 2918.13 231.55 76.54 74.93 3746.50 59.70 91.04 10.00
2200.00 397.69 397.10 50.00 2222.78 2114.27 105713.47 434.51 415.49 20774.63 92.60 90.54 4527.01 2716.21 905.40 905.40 170.68 166.94 2504.06 2033.42 3053.13 244.75 80.34 78.44 3922.07 62.67 95.83 10.00
2250.00 396.63 396.10 50.00 2396.33 2309.55 115477.69 464.91 449.71 22485.25 95.76 94.18 4708.84 2825.30 941.77 941.77 176.43 173.55 2603.25 2129.85 3182.50 257.40 83.27 81.81 4090.33 64.95 99.52 10.00
2300.00 395.57 395.00 50.00 2593.88 2495.10 124755.09 499.50 482.20 24110.13 99.24 97.50 4874.86 2924.92 974.97 974.97 182.75 179.59 2693.81 2217.90 3300.63 268.95 86.49 84.88 4243.95 67.46 103.58 10.00
2350.00 395.00 394.40 50.00 2704.56 2649.22 132460.88 518.88 509.19 25459.50 101.13 100.19 5009.26 3005.55 1001.85 1001.85 186.20 184.48 2767.13 2289.17 3396.25 278.30 88.24 87.37 4368.31 68.83 105.79 10.00
2400.00 393.87 393.30 50.00 2912.86 2808.71 140435.47 555.35 537.11 26855.63 104.61 102.87 5143.65 3086.19 1028.73 1028.73 192.53 189.36 2840.44 2360.45 3491.88 287.65 91.46 89.85 4492.68 71.34 109.84 10.00
2450.00 393.71 393.20 50.00 2932.14 2922.50 146124.97 558.72 557.03 27851.63 104.93 104.77 5238.52 3143.11 1047.70 1047.70 193.10 192.81 2892.19 2410.76 3559.38 294.25 91.76 91.61 4580.46 71.57 110.21 10.00
2500.00 394.00 393.50 50.00 2874.47 2903.30 145165.22 548.63 553.67 27683.63 103.98 104.45 5222.71 3133.63 1044.54 1044.54 191.38 192.24 2883.56 2402.38 3548.13 293.15 90.88 91.32 4565.83 70.88 109.11 10.00
2550.00 394.48 393.90 50.00 2798.38 2836.42 141821.19 535.31 541.97 27098.25 102.71 103.35 5167.37 3100.42 1033.47 1033.47 189.08 190.23 2853.38 2373.03 3508.75 289.30 89.71 90.29 4514.62 69.97 107.63 10.00
2600.00 394.05 393.50 50.00 2874.47 2836.42 141821.19 548.63 541.97 27098.25 103.98 103.35 5167.37 3100.42 1033.47 1033.47 191.38 190.23 2853.38 2373.03 3508.75 289.30 90.88 90.29 4514.62 70.88 109.11 10.00
2650.00 393.41 392.90 50.00 2990.33 2932.40 146619.94 568.91 558.77 27938.25 105.88 104.93 5246.43 3147.86 1049.29 1049.29 194.83 193.10 2896.50 2414.95 3565.00 294.80 92.63 91.76 4587.78 72.25 111.32 10.00
2700.00 392.82 392.30 50.00 3108.26 3049.29 152464.69 589.55 579.23 28961.25 107.77 106.83 5341.30 3204.78 1068.26 1068.26 198.28 196.55 2948.25 2465.26 3632.50 301.40 94.39 93.51 4675.56 73.62 113.53 10.00
2750.00 391.95 391.40 50.00 3289.04 3198.65 159932.34 621.18 605.36 30268.13 110.62 109.20 5459.88 3275.93 1091.98 1091.98 203.45 200.86 3012.94 2528.15 3716.88 309.65 97.02 95.71 4785.29 75.68 116.85 10.00
2800.00 391.24 390.70 50.00 3432.86 3360.95 168047.34 646.35 633.76 31688.13 112.83 111.73 5586.37 3351.82 1117.27 1117.27 207.48 205.46 3081.94 2595.24 3806.88 318.45 99.07 98.05 4902.34 77.28 119.43 10.00
2850.00 390.55 390.00 50.00 3579.50 3506.18 175308.97 672.00 659.17 32958.63 115.05 113.94 5697.05 3418.23 1139.41 1139.41 211.50 209.49 3142.31 2653.93 3885.63 326.15 101.12 100.10 5004.76 78.87 122.01 10.00
2900.00 389.52 389.00 50.00 3793.88 3686.69 184334.38 709.50 690.75 34537.50 118.21 116.63 5831.45 3498.87 1166.29 1166.29 217.25 214.38 3215.63 2725.21 3981.25 335.50 104.05 102.58 5129.12 81.16 125.70 10.00
2950.00 389.00 388.50 50.00 3903.22 3848.55 192427.34 728.63 719.06 35953.13 119.79 119.00 5950.04 3570.02 1190.01 1190.01 220.13 218.69 3280.31 2788.10 4065.63 343.75 105.51 104.78 5238.85 82.30 127.54 10.00
3000.00 388.91 388.40 50.00 3925.26 3914.24 195711.97 732.48 730.55 36527.63 120.11 119.95 5997.47 3598.48 1199.49 1199.49 220.70 220.41 3306.19 2813.25 4099.38 347.05 105.80 105.65 5282.74 82.52 127.91 10.00
3050.00 388.50 387.90 50.00 4037.63 3981.44 199072.22 751.91 742.19 37109.63 129.69 124.90 6244.90 3746.94 1248.98 1248.98 236.58 228.64 3429.56 2838.41 4258.13 350.35 112.26 109.03 5451.64 87.57 133.35 15.00
3100.00 388.13 387.60 50.00 4108.86 4073.24 203662.22 763.68 757.79 37889.63 130.64 130.16 6508.15 3904.89 1301.63 1301.63 238.30 237.44 3561.56 2871.95 4428.13 354.75 113.14 112.70 5635.16 88.25 134.46 15.00
3150.00 387.82 387.30 50.00 4180.61 4144.73 207236.72 775.55 769.61 38480.63 131.59 131.11 6555.58 3933.35 1311.12 1311.12 240.03 239.16 3587.44 2897.11 4461.88 358.05 114.02 113.58 5679.05 88.94 135.57 15.00
3200.00 387.56 387.00 50.00 4252.88 4216.74 210837.09 787.50 781.52 39076.13 132.53 132.06 6603.02 3961.81 1320.60 1320.60 241.75 240.89 3613.31 2922.26 4495.63 361.35 114.90 114.46 5722.95 89.62 136.67 15.00
3250.00 387.26 386.70 50.00 4325.66 4289.27 214463.34 799.55 793.52 39676.13 133.48 133.01 6650.45 3990.27 1330.09 1330.09 243.48 242.61 3639.19 2947.42 4529.38 364.65 115.78 115.34 5766.84 90.31 137.78 15.00
3300.00 387.00 386.50 50.00 4374.47 4350.06 217503.19 807.63 803.59 40179.25 134.12 133.80 6689.98 4013.99 1338.00 1338.00 244.63 244.05 3660.75 2968.38 4557.50 367.40 116.36 116.07 5803.42 90.76 138.51 15.00
3350.00 386.00 385.50 50.00 4621.97 4498.22 224910.94 848.63 828.13 41406.25 137.28 135.70 6784.85 4070.91 1356.97 1356.97 250.38 247.50 3712.50 3018.69 4625.00 374.00 119.29 117.82 5891.20 93.04 142.20 15.00
3400.00 386.00 385.50 50.00 4621.97 4621.97 231098.44 848.63 848.63 42431.25 137.28 137.28 6863.91 4118.34 1372.78 1372.78 250.38 250.38 3755.63 3060.62 4681.25 379.50 119.29 119.29 5964.35 93.04 142.20 15.00
3450.00 385.51 385.00 50.00 4747.88 4684.92 234246.09 869.50 859.06 42953.13 138.86 138.07 6903.43 4142.06 1380.69 1380.69 253.25 251.81 3777.19 3081.58 4709.38 382.25 120.75 120.02 6000.93 94.19 144.05 15.00
3500.00 385.00 384.50 50.00 4875.22 4811.55 240577.34 890.63 880.06 44003.13 140.44 139.65 6982.49 4189.49 1396.50 1396.50 256.13 254.69 3820.31 3123.51 4765.63 387.75 122.21 121.48 6074.09 95.33 145.89 15.00
3550.00 384.98 384.40 50.00 4900.86 4888.04 244401.97 894.88 892.75 44637.63 140.76 140.60 7029.93 4217.96 1405.99 1405.99 256.70 256.41 3846.19 3148.66 4799.38 391.05 122.51 122.36 6117.98 95.55 146.26 15.00
3600.00 384.99 384.40 50.00 4900.86 4900.86 245043.00 894.88 894.88 44744.00 140.76 140.76 7037.83 4222.70 1407.57 1407.57 256.70 256.70 3850.50 3152.86 4805.00 391.60 122.51 122.51 6125.29 95.55 146.26 15.00
3650.00 384.44 383.90 50.00 5029.93 4965.39 248269.72 916.31 905.59 45279.63 142.34 141.55 7077.36 4246.42 1415.47 1415.47 259.58 258.14 3872.06 3173.82 4833.13 394.35 123.97 123.24 6161.87 96.70 148.10 15.00
3700.00 384.24 383.70 50.00 5081.96 5055.94 252797.19 924.95 920.63 46031.25 142.97 142.65 7132.70 4279.62 1426.54 1426.54 260.73 260.15 3902.25 3203.17 4872.50 398.20 124.55 124.26 6213.08 97.15 148.84 15.00
3750.00 384.00 383.50 50.00 5134.22 5108.09 255404.44 933.63 929.29 46464.25 143.60 143.29 7164.32 4298.59 1432.86 1432.86 261.88 261.30 3919.50 3219.94 4895.00 400.40 125.14 124.85 6242.34 97.61 149.58 15.00
3800.00 385.00 384.50 50.00 4875.22 5004.72 250235.94 890.63 912.13 45606.25 140.44 142.02 7101.08 4260.65 1420.22 1420.22 256.13 259.00 3885.00 3186.40 4850.00 396.00 122.21 123.68 6183.82 95.33 145.89 15.00
3850.00 383.49 382.90 50.00 5292.38 5083.80 254189.94 959.91 925.27 46263.25 145.50 142.97 7148.51 4289.11 1429.70 1429.70 265.33 260.73 3910.88 3211.55 4883.75 399.30 126.90 124.55 6227.71 98.98 151.79 15.00
3900.00 383.28 382.70 50.00 5345.56 5318.97 265948.44 968.75 964.33 48216.25 146.13 145.82 7290.81 4374.49 1458.16 1458.16 266.48 265.90 3988.50 3287.02 4985.00 409.20 127.48 127.19 6359.39 99.43 152.53 15.00
3950.00 383.00 382.50 50.00 5398.97 5372.26 268613.19 977.63 973.19 48659.25 146.76 146.45 7322.44 4393.46 1464.49 1464.49 267.63 267.05 4005.75 3303.79 5007.50 411.40 128.07 127.77 6388.65 99.89 153.26 15.00
4000.00 382.00 381.50 50.00 5669.47 5534.22 276710.94 1022.63 1000.13 50006.25 149.93 148.35 7417.30 4450.38 1483.46 1483.46 273.38 270.50 4057.50 3354.10 5075.00 418.00 130.99 129.53 6476.44 102.17 156.95 15.00
4050.00 381.21 380.70 50.00 5890.01 5779.74 288986.94 1059.35 1040.99 52049.25 152.46 151.19 7559.61 4535.76 1511.92 1511.92 277.98 275.68 4135.13 3429.57 5176.25 427.90 133.33 132.16 6608.11 104.00 159.90 15.00
4100.00 381.00 380.50 50.00 5945.72 5917.86 295893.19 1068.63 1063.99 53199.25 153.09 152.77 7638.66 4583.20 1527.73 1527.73 279.13 278.55 4178.25 3471.50 5232.50 433.40 133.92 133.63 6681.27 104.46 160.64 15.00
4150.00 381.00 380.50 50.00 5945.72 5945.72 297285.94 1068.63 1068.63 53431.25 153.09 153.09 7654.48 4592.69 1530.90 1530.90 279.13 279.13 4186.88 3479.88 5243.75 434.50 133.92 133.92 6695.90 104.46 160.64 15.00
4200.00 381.00 380.50 50.00 5945.72 5945.72 297285.94 1068.63 1068.63 53431.25 153.09 153.09 7654.48 4592.69 1530.90 1530.90 279.13 279.13 4186.88 3479.88 5243.75 434.50 133.92 133.92 6695.90 104.46 160.64 15.00
4250.00 380.81 380.30 50.00 6001.66 5973.69 298684.44 1077.95 1073.29 53664.25 153.72 153.41 7670.29 4602.17 1534.06 1534.06 280.28 279.70 4195.50 3488.27 5255.00 435.60 134.50 134.21 6710.53 104.91 161.37 15.00
4300.00 381.00 380.50 50.00 5945.72 5973.69 298684.44 1068.63 1073.29 53664.25 153.09 153.41 7670.29 4602.17 1534.06 1534.06 279.13 279.70 4195.50 3488.27 5255.00 435.60 133.92 134.21 6710.53 104.46 160.64 15.00
4350.00 380.15 379.60 50.00 6199.26 6072.49 303624.47 1110.88 1089.75 54487.63 155.94 154.51 7725.63 4635.38 1545.13 1545.13 284.30 281.71 4225.69 3517.61 5294.38 439.45 136.55 135.23 6761.74 106.51 163.95 15.00
4400.00 380.00 379.50 50.00 6227.72 6213.49 310674.47 1115.63 1113.25 55662.63 156.25 156.09 7804.68 4682.81 1560.94 1560.94 284.88 284.59 4268.81 3559.54 5350.63 444.95 136.84 136.70 6834.89 106.74 164.32 15.00
4450.00 379.62 379.10 50.00 6342.13 6284.92 314246.19 1134.71 1125.17 56258.25 157.52 156.88 7844.21 4706.53 1568.84 1568.84 287.18 286.03 4290.38 3580.50 5378.75 447.70 138.01 137.43 6871.47 107.65 165.80 15.00
4500.00 379.70 379.10 50.00 6342.13 6342.13 317106.44 1134.71 1134.71 56735.25 157.52 157.52 7875.83 4725.50 1575.17 1575.17 287.18 287.18 4307.63 3597.27 5401.25 449.90 138.01 138.01 6900.73 107.65 165.80 15.00
4550.00 380.00 379.50 50.00 6227.72 6284.92 314246.19 1115.63 1125.17 56258.25 156.25 156.88 7844.21 4706.53 1568.84 1568.84 284.88 286.03 4290.38 3580.50 5378.75 447.70 136.84 137.43 6871.47 106.74 164.32 15.00
4600.00 380.00 379.50 50.00 6227.72 6227.72 311385.94 1115.63 1115.63 55781.25 156.25 156.25 7812.59 4687.55 1562.52 1562.52 284.88 284.88 4273.13 3563.73 5356.25 445.50 136.84 136.84 6842.21 106.74 164.32 15.00
4650.00 376.54 376.00 50.00 7260.00 6743.86 337192.97 1288.00 1201.81 60090.63 167.32 161.79 8089.29 4853.57 1617.86 1617.86 305.00 294.94 4424.06 3710.48 5553.13 464.75 147.09 141.96 7098.25 114.73 177.23 15.00
4700.00 379.00 378.50 50.00 6515.47 6887.73 344386.72 1163.63 1225.81 61290.63 159.41 163.37 8168.35 4901.01 1633.67 1633.67 290.63 297.81 4467.19 3752.40 5609.38 470.25 139.77 143.43 7171.40 109.02 168.01 15.00
4750.00 379.00 378.50 50.00 6515.47 6515.47 325773.44 1163.63 1163.63 58181.25 159.41 159.41 7970.70 4782.42 1594.14 1594.14 290.63 290.63 4359.38 3647.59 5468.75 456.50 139.77 139.77 6988.52 109.02 168.01 15.00
4800.00 378.45 377.90 50.00 6690.88 6603.17 330158.69 1192.91 1178.27 58913.25 161.31 160.36 8018.14 4810.88 1603.63 1603.63 294.08 292.35 4385.25 3672.74 5502.50 459.80 141.53 140.65 7032.41 110.39 170.22 15.00
4850.00 377.55 377.00 50.00 6957.88 6824.38 341218.84 1237.50 1215.20 60760.13 164.16 162.73 8136.72 4882.03 1627.34 1627.34 299.25 296.66 4449.94 3735.63 5586.88 468.05 144.16 142.84 7142.14 112.44 173.54 15.00
4900.00 377.00 376.50 50.00 7108.22 7033.05 351652.34 1262.63 1250.06 62503.13 165.74 164.95 8247.40 4948.44 1649.48 1649.48 302.13 300.69 4510.31 3794.33 5665.63 475.75 145.62 144.89 7244.56 113.59 175.38 15.00
4950.00 377.47 376.90 50.00 6987.83 7048.02 352401.19 1242.51 1252.57 62628.25 164.47 165.11 8255.31 4953.18 1651.06 1651.06 299.83 300.98 4514.63 3798.52 5671.25 476.30 144.45 145.04 7251.87 112.67 173.91 15.00
5000.00 378.00 377.50 50.00 6808.97 6898.40 344919.94 1212.63 1227.57 61378.25 162.58 163.53 8176.25 4905.75 1635.25 1635.25 296.38 298.10 4471.50 3756.59 5615.00 470.80 142.70 143.57 7178.72 111.30 171.70 15.00
5050.00 378.31 377.80 50.00 6720.32 6764.64 338232.09 1197.82 1205.22 60261.13 161.63 162.10 8105.10 4863.06 1621.02 1621.02 294.65 295.51 4432.69 3718.86 5564.38 465.85 141.82 142.26 7112.88 110.62 170.59 15.00
5100.00 378.79 378.20 50.00 6602.92 6661.62 333080.75 1178.22 1188.02 59401.00 160.36 161.00 8049.76 4829.86 1609.95 1609.95 292.35 293.50 4402.50 3689.51 5525.00 462.00 140.65 141.23 7061.67 109.71 169.12 15.00
5150.00 379.29 378.70 50.00 6457.46 6530.19 326509.34 1153.95 1166.08 58304.13 158.78 159.57 7978.61 4787.17 1595.72 1595.72 289.48 290.91 4363.69 3651.78 5474.38 457.05 139.19 139.92 6995.83 108.56 167.27 15.00
5200.00 379.71 379.20 50.00 6313.44 6385.45 319272.47 1129.92 1141.93 57096.63 157.20 157.99 7899.55 4739.73 1579.91 1579.91 286.60 288.04 4320.56 3609.85 5418.13 451.55 137.72 138.45 6922.68 107.42 165.43 15.00
5250.00 380.18 379.60 50.00 6199.26 6256.35 312817.50 1110.88 1120.40 56020.00 155.94 156.57 7828.40 4697.04 1565.68 1565.68 284.30 285.45 4281.75 3572.12 5367.50 446.60 136.55 137.14 6856.84 106.51 163.95 15.00
5300.00 380.55 380.00 50.00 6086.00 6142.63 307131.50 1092.00 1101.44 55072.00 154.67 155.30 7765.15 4659.09 1553.03 1553.03 282.00 283.15 4247.25 3538.58 5322.50 442.20 135.38 135.97 6798.31 105.60 162.48 15.00
5350.00 381.07 380.50 50.00 5945.72 6015.86 300792.97 1068.63 1080.31 54015.63 153.09 153.88 7694.00 4616.40 1538.80 1538.80 279.13 280.56 4208.44 3500.84 5271.88 437.25 133.92 134.65 6732.48 104.46 160.64 15.00
5400.00 382.00 381.50 50.00 5669.47 5807.59 290379.69 1022.63 1045.63 52281.25 149.93 151.51 7575.42 4545.25 1515.08 1515.08 273.38 276.25 4143.75 3437.95 5187.50 429.00 130.99 132.45 6622.74 102.17 156.95 15.00
5450.00 381.37 380.80 50.00 5862.24 5765.85 288292.72 1054.72 1038.67 51933.63 152.14 151.03 7551.70 4531.02 1510.34 1510.34 277.40 275.39 4130.81 3425.38 5170.63 427.35 133.04 132.02 6600.80 103.77 159.53 15.00
5500.00 380.50 380.00 50.00 6086.00 5974.12 298706.00 1092.00 1073.36 53668.00 154.67 153.41 7670.29 4602.17 1534.06 1534.06 282.00 279.70 4195.50 3488.27 5255.00 435.60 135.38 134.21 6710.53 105.60 162.48 15.00
5550.00 380.85 380.30 50.00 6001.66 6043.83 302191.47 1077.95 1084.97 54248.63 153.72 154.20 7709.82 4625.89 1541.96 1541.96 280.28 281.14 4217.06 3509.23 5283.13 438.35 134.50 134.94 6747.11 104.91 161.37 15.00
5600.00 380.76 380.20 50.00 6029.72 6015.69 300784.34 1082.62 1080.28 54014.13 154.04 153.88 7694.00 4616.40 1538.80 1538.80 280.85 280.56 4208.44 3500.84 5271.88 437.25 134.80 134.65 6732.48 105.14 161.74 15.00
5650.00 380.63 380.10 50.00 6057.83 6043.77 302188.59 1087.31 1084.96 54248.13 154.35 154.20 7709.82 4625.89 1541.96 1541.96 281.43 281.14 4217.06 3509.23 5283.13 438.35 135.09 134.94 6747.11 105.37 162.11 15.00
5700.00 381.22 380.70 50.00 5890.01 5973.92 298695.94 1059.35 1073.33 53666.25 152.46 153.41 7670.29 4602.17 1534.06 1534.06 277.98 279.70 4195.50 3488.27 5255.00 435.60 133.33 134.21 6710.53 104.00 159.90 15.00
5750.00 381.60 381.00 50.00 5806.88 5848.44 292422.09 1045.50 1052.42 52621.13 151.51 151.98 7599.14 4559.48 1519.83 1519.83 276.25 277.11 4156.69 3450.53 5204.38 430.65 132.45 132.89 6644.69 103.31 158.79 15.00
5800.00 382.02 381.50 50.00 5669.47 5738.17 286908.59 1022.63 1034.06 51703.13 149.93 150.72 7535.89 4521.53 1507.18 1507.18 273.38 274.81 4122.19 3416.99 5159.38 426.25 130.99 131.72 6586.17 102.17 156.95 15.00
5850.00 382.82 382.30 50.00 5452.61 5561.04 278051.94 986.55 1004.59 50229.25 147.40 148.66 7433.12 4459.87 1486.62 1486.62 268.78 271.08 4066.13 3362.49 5086.25 419.10 128.65 129.82 6491.07 100.35 154.00 15.00
5900.00 383.00 382.50 50.00 5398.97 5425.79 271289.44 977.63 982.09 49104.25 146.76 147.08 7354.06 4412.44 1470.81 1470.81 267.63 268.20 4023.00 3320.56 5030.00 413.60 128.07 128.36 6417.91 99.89 153.26 15.00
5950.00 383.00 382.50 50.00 5398.97 5398.97 269948.44 977.63 977.63 48881.25 146.76 146.76 7338.25 4402.95 1467.65 1467.65 267.63 267.63 4014.38 3312.18 5018.75 412.50 128.07 128.07 6403.28 99.89 153.26 15.00
6000.00 383.00 382.50 50.00 5398.97 5398.97 269948.44 977.63 977.63 48881.25 146.76 146.76 7338.25 4402.95 1467.65 1467.65 267.63 267.63 4014.38 3312.18 5018.75 412.50 128.07 128.07 6403.28 99.89 153.26 15.00
6050.00 384.01 383.50 50.00
6100.00 384.93 384.40 50.00
6150.00 385.65 385.10 50.00 4722.58 2361.29 118064.47 865.31 432.65 21632.63 138.54 69.27 3463.58 2078.15 692.72 692.72 252.68 252.68 3790.13 3123.51 4765.63 387.75 120.46 120.46 6022.88 93.96 143.68 15.00
6200.00 386.06 385.50 50.00 4621.97 4672.27 233613.69 848.63 856.97 42848.25 137.28 137.91 6895.53 4137.32 1379.11 1379.11 250.38 251.53 3772.88 3077.39 4703.75 381.70 119.29 119.87 5993.62 93.04 142.20 15.00
6250.00 387.86 387.30 50.00 4180.61 4401.29 220064.44 775.55 812.09 40604.25 131.59 134.43 6721.60 4032.96 1344.32 1344.32 240.03 245.20 3678.00 2985.15 4580.00 369.60 114.02 116.65 5832.68 88.94 135.57 15.00
6300.00 390.00 389.50 50.00 3685.97 3933.29 196664.44 690.63 733.09 36654.25 116.63 124.11 6205.38 3723.23 1241.08 1241.08 214.38 227.20 3408.00 2817.45 4230.00 347.60 102.58 108.30 5415.06 80.01 123.85 10.00
6350.00 390.00 389.50 50.00 3685.97 3685.97 184298.44 690.63 690.63 34531.25 116.63 116.63 5831.45 3498.87 1166.29 1166.29 214.38 214.38 3215.63 2725.21 3981.25 335.50 102.58 102.58 5129.12 80.01 123.85 10.00
6400.00 390.00 389.50 50.00 3685.97 3685.97 184298.44 690.63 690.63 34531.25 116.63 116.63 5831.45 3498.87 1166.29 1166.29 214.38 214.38 3215.63 2725.21 3981.25 335.50 102.58 102.58 5129.12 80.01 123.85 10.00
6450.00 389.15 388.60 50.00 3881.24 3783.60 189180.09 724.78 707.70 35385.13 119.48 118.05 5902.60 3541.56 1180.52 1180.52 219.55 216.96 3254.44 2762.94 4031.88 340.45 105.22 103.90 5194.96 82.07 127.17 10.00
6500.00 388.86 388.30 50.00 3947.36 3914.30 195714.84 736.35 730.56 36528.13 120.42 119.95 5997.47 3598.48 1199.49 1199.49 221.28 220.41 3306.19 2813.25 4099.38 347.05 106.09 105.65 5282.74 82.75 128.28 10.00
6550.00 388.00 387.40 50.00 4156.64 4052.00 202599.84 771.58 753.96 37698.13 131.27 125.85 6292.34 3775.40 1258.47 1258.47 239.45 230.36 3455.44 2863.56 4291.88 353.65 113.73 109.91 5495.53 88.71 135.20 15.00
6600.00 388.07 387.50 50.00 4132.72 4144.68 207233.84 767.63 769.60 38480.13 130.95 131.11 6555.58 3933.35 1311.12 1311.12 238.88 239.16 3587.44 2897.11 4461.88 358.05 113.43 113.58 5679.05 88.48 134.83 15.00
6650.00 388.49 387.90 50.00 4037.63 4085.17 204258.69 751.91 759.77 37988.25 129.69 130.32 6516.06 3909.63 1303.21 1303.21 236.58 237.73 3565.88 2876.14 4433.75 355.30 112.26 112.85 5642.48 87.57 133.35 15.00
6700.00 389.12 388.60 50.00 3881.24 3959.43 197971.59 724.78 738.34 36917.13 119.48 124.58 6229.09 3737.46 1245.82 1245.82 219.55 228.06 3420.94 2830.02 4246.88 349.25 105.22 108.74 5437.01 82.07 127.17 10.00
6750.00 389.96 389.40 50.00 3707.44 3794.34 189716.75 694.38 709.58 35479.00 116.95 118.21 5910.51 3546.30 1182.10 1182.10 214.95 217.25 3258.75 2767.13 4037.50 341.00 102.88 104.05 5202.27 80.24 124.22 10.00
6800.00 390.84 390.30 50.00 3516.31 3611.87 180593.59 660.95 677.66 33883.13 114.10 115.52 5776.11 3465.67 1155.22 1155.22 209.78 212.36 3185.44 2695.86 3941.88 331.65 100.24 101.56 5077.91 78.19 120.90 10.00
6850.00 391.12 390.60 50.00 3453.64 3484.97 174248.59 649.98 655.46 32773.13 113.15 113.62 5681.24 3408.75 1136.25 1136.25 208.05 208.91 3133.69 2645.55 3874.38 325.05 99.36 99.80 4990.13 77.50 119.80 10.00
6900.00 392.70 392.10 50.00 3148.03 3300.83 165041.59 596.51 623.24 31162.13 108.41 110.78 5538.94 3323.36 1107.79 1107.79 199.43 203.74 3056.06 2570.08 3773.13 315.15 94.97 97.17 4858.45 74.08 114.27 10.00
6950.00 393.95 393.40 50.00 2893.64 3020.83 151041.59 551.98 574.24 28712.13 104.30 106.35 5317.58 3190.55 1063.52 1063.52 191.95 195.69 2935.31 2452.69 3615.63 299.75 91.17 93.07 4653.62 71.11 109.47 10.00
7000.00 395.02 394.50 50.00 2685.97 2789.80 139490.09 515.63 533.80 26690.13 100.82 102.56 5127.84 3076.71 1025.57 1025.57 185.63 188.79 2831.81 2352.06 3480.63 286.55 87.95 89.56 4478.05 68.60 105.42 10.00
7050.00 395.74 395.20 25.00 1278.72 1982.34 49558.61 246.56 381.09 9527.31 98.60 99.71 2492.77 1495.66 498.55 498.55 90.80 138.21 1036.59 1138.30 1689.69 138.33 85.90 86.93 2173.18 33.50 99.24 10.00
7100.00 397.00 396.50 50.00 2326.22 1802.47 90123.47 452.63 349.59 17479.63 94.49 96.55 4827.43 2896.46 965.49 965.49 174.13 132.46 1986.94 2192.74 3266.88 265.65 82.10 84.00 4200.06 64.04 98.04 10.00
7150.00 398.06 397.50 50.00 2154.97 2240.59 112029.69 422.63 437.63 21881.25 91.33 92.91 4645.60 2787.36 929.12 929.12 168.38 171.25 2568.75 2096.31 3137.50 253.00 79.17 80.64 4031.80 61.75 94.36 10.00
7200.00 399.66 399.10 50.00 1892.93 2023.95 101197.44 376.71 399.67 19983.25 86.27 88.80 4440.05 2664.03 888.01 888.01 159.18 163.78 2456.63 1987.31 2991.25 238.70 74.49 76.83 3841.60 58.10 88.46 10.00
7250.00 402.00 401.50 50.00 1546.41 1719.67 85983.38 312.63 344.67 17233.25 71.04 78.65 3932.67 2359.60 786.53 786.53 133.13 146.15 2192.25 1819.60 2650.63 216.70 62.82 68.65 3432.75 49.00 76.45 5.00
7300.00 404.00 403.50 50.00 1290.66 1418.53 70926.56 263.63 288.13 14406.25 65.18 68.11 3405.48 2043.29 681.10 681.10 122.63 127.88 1918.13 1635.12 2300.00 192.50 57.43 60.13 3006.31 44.80 69.67 5.00
7350.00 410.35 409.80 50.00 622.31 956.48 47824.03 135.42 199.52 9976.13 46.75 55.97 2798.30 1678.98 559.66 559.66 89.55 106.09 1591.31 1287.14 1885.00 166.67 40.47 48.95 2447.59 31.57 48.29 5.00
7400.00 410.72 410.20 50.00 586.91 604.61 30230.25 128.62 132.02 6601.00 45.58 46.16 2308.17 1384.90 461.63 461.63 87.45 88.50 1327.50 1006.23 1550.00 166.67 39.39 39.93 1996.59 30.73 46.94 5.00
7450.00 404.22 403.70 50.00 1266.24 926.57 46328.53 258.95 193.78 9689.13 64.60 55.09 2754.41 1652.65 550.88 550.88 121.58 104.51 1567.69 1261.98 1855.00 166.67 56.90 48.14 2407.21 44.38 68.99 5.00
7500.00 407.00 406.50 50.00 946.41 1106.32 55316.06 197.63 228.29 11414.25 56.40 60.50 3025.08 1815.05 605.02 605.02 106.88 114.23 1713.38 1417.11 2040.00 166.67 49.36 53.13 2656.27 38.50 59.49 5.00
7550.00 410.17 409.60 50.00 640.32 793.36 39668.16 138.88 168.25 8412.63 47.33 51.87 2593.47 1556.08 518.69 518.69 90.60 98.74 1481.06 1169.74 1745.00 166.67 41.01 45.18 2259.11 31.99 48.97 5.00
7600.00 414.00 413.50 50.00 345.84 493.08 24654.09 78.63 108.75 5437.63 28.27 37.80 1890.15 1134.09 378.03 378.03 57.88 74.24 1113.56 876.26 1279.38 166.67 25.85 33.43 1671.55 20.17 32.58 0.00
7650.00 416.93 416.40 50.00 197.98 271.91 13595.59 43.68 61.15 3057.63 20.46 24.37 1218.39 731.04 243.68 243.68 44.10 50.99 764.81 591.16 841.88 166.67 18.71 22.28 1114.15 14.60 23.58 0.00
7700.00 424.00 423.50 50.00 4.59 101.29 5064.34 0.00 21.84 1092.00 1.35 10.90 545.25 327.15 109.05 109.05 10.38 27.24 408.56 234.79 357.50 166.67 1.23 9.97 498.60 0.96 1.55 0.00
TOTAL 25609782.80 4732105.81 794577.94 476746.76 158915.59 158915.59 439985.53 363767.03 544228.44 46709.19 697908.86 10891.70 16813.21 1540.00
Items Quantity (m3)
(i) Gross Quantity of Earthen Dam (including Clay Core, Filters, etc.) 25609782.80
Deductions for the following item
(A) Total Quantity of clay core 4732105.81
(B) Quantity of U/s Protection Work
(a) RipRap (600mm Thick) 476746.76
(b) Graded Gravel (200mm thick) 158915.59
(c) Graded Sand (200mm thick) 158915.59
(C ) Quantity of Downstream Inclined Filter
(a) Sand (1.5m thick) 363767.03
(b) Gravel (1m thick) 0.00
(E) Quantity of Downstream Horizontal Filter
(a) Sand (1m thick) 544228.44
(b) Gravel (1m thick) 0.00
TOTAL DEDUCTIONS 6434679.22 -6434679.22
50
Stripped
Chainage FRL TBL Cutting Depth BW TW Area Avg Area Volume
Level
3150.00 387.30 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3200.00 387.00 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3250.00 386.70 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3300.00 386.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3350.00 385.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3400.00 385.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3450.00 385.00 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3500.00 384.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3550.00 384.40 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3600.00 384.40 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3650.00 383.90 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3700.00 383.70 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3750.00 383.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3800.00 384.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3850.00 382.90 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3900.00 382.70 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
3950.00 382.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4000.00 381.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4050.00 380.70 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4100.00 380.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4150.00 380.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4200.00 380.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4250.00 380.30 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4300.00 380.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4350.00 379.60 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4400.00 379.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4450.00 379.10 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4500.00 379.10 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4550.00 379.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4600.00 379.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4650.00 376.00 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4700.00 378.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4750.00 378.50 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4800.00 377.90 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4850.00 377.00 420 424 6.0 4.0 16.0 60.0 60.0 3000.0
4900.00 376.50 420 424 6.0 6.0 18.0 72.0 66.0 3300.0
4950.00 376.90 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5000.00 377.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5050.00 377.80 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5100.00 378.20 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5150.00 378.70 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5200.00 379.20 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5250.00 379.60 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5300.00 380.00 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5350.00 380.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5400.00 381.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5450.00 380.80 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5500.00 380.00 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5550.00 380.30 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5600.00 380.20 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5650.00 380.10 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5700.00 380.70 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5750.00 381.00 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5800.00 381.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5850.00 382.30 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5900.00 382.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
5950.00 382.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6000.00 382.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6050.00 383.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6100.00 384.40 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6150.00 385.10 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6200.00 385.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6250.00 387.30 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6300.00 389.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6350.00 389.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6400.00 389.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
51
Stripped
Chainage FRL TBL Cutting Depth BW TW Area Avg Area Volume
Level
6450.00 388.60 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6500.00 388.30 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6550.00 387.40 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6600.00 387.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6650.00 387.90 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6700.00 388.60 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6750.00 389.40 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6800.00 390.30 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6850.00 390.60 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6900.00 392.10 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
6950.00 393.40 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7000.00 394.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7050.00 395.20 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7100.00 396.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7150.00 397.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7200.00 399.10 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7250.00 401.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7300.00 403.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7350.00 409.80 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7400.00 410.20 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7450.00 403.70 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7500.00 406.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7550.00 409.60 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7600.00 413.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7650.00 416.40 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
7700.00 423.50 420 424 6.0 6.0 18.0 72.0 72.0 3600.0
52
Abstract Quantities of Toe drain, Toe wall and Parapet wall
2017-18
Rate Amount (Rs.
S. No. Item Code Item of Work Unit Quantity Remarks
(in Rs.) Lakh)
1 Clearing thin jungle growth (more than 50 %
open space) including bushes upto 30 cm/
parthenium and other weeds including
PMW-1-1 m2 140.00 1.70 0.002
burning or disposing off the same directed
etc sample (including contractor's profit and
overheads)
Excavation for foundation in all kinds of soil
including boulders upto 0.3 m diameter for
diameter of dam,spillway, intake structure
and other appurtenant works and placing the
2 DAW-1-1 m3 238.70 124.50 0.30
excavated soil neatly in dump area or
disposing off the same as directed etc.,
complete with initial lead upto 1km and all
lifts
3
Excavation for foundation in ordinary rock (
including HDR) without blasting including
boulders above 0.3 m upto 0.6m dia for dam,
spillway , intake structure and other
DAW-1-2 m3 159.13 164.30 0.26
appurtenant works and placing the excavated
material neatly in dump area o disposing off
the same as directed etc., complete with
initial lead upto 1km and all lifts
Total A 100.04
7 Reinforcement MT 24.69
ANNEXURE CR-HM
2017-18
Rate Amount (Rs.
S. No. Item Code Item of Work Unit Quantity Remarks
(in Rs.) Lakh)
1 Clearing thin jungle growth (more than 50 %
open space) including bushes upto 30 cm/
parthenium and other weeds including
PMW-1-1 m2 300.00 1.70 0.005
burning or disposing off the same directed
etc sample (including contractor's profit and
overheads)
Excavation for foundation in all kinds of soil
including boulders upto 0.3 m diameter for
diameter of dam,spillway, intake structure
and other appurtenant works and placing the
2 DAW-1-1 m3 485.52 124.50 0.60
excavated soil neatly in dump area or
disposing off the same as directed etc.,
complete with initial lead upto 1km and all
lifts
3
Excavation for foundation in ordinary rock (
including HDR) without blasting including
boulders above 0.3 m upto 0.6m dia for dam,
spillway , intake structure and other
DAW-1-2 m3 323.68 164.30 0.53
appurtenant works and placing the excavated
material neatly in dump area o disposing off
the same as directed etc., complete with
initial lead upto 1km and all lifts
Total A 80.84
7 Reinforcement MT 17.49
ANNEXURE ER-HM
Amount in
SL. NO Items Unit Quantity Rate Remarks
Lakhs
Total 4950.27
3 RCC M20 m3 4119.42
a Abutment 1 3.5 26.96 94.36
1 3.5 29.51 103.29
Wingwall Main
U/s 2 5.75 0.93 2.10 22.46
D/s 2 6.17 0.93 2.10 24.10
b Pier M20
Intermediate Piers 64 3.5 13.386 2998.46
End Piers 15 3.5 16.7 876.75
Total 4119.42
4 Cement Concrete M25 m3 2431.59
TROUGH
Canal Bed Slab 1043.6 2.5 0.5 1304.5
Side Walls and Divide Walls 2 1043.6 1.8 0.3 1127.088
Total 2431.59
5 Steel Reinforcement MT 433.41
a) Trough (M25 etc @ 1% of
CC 190.88
b) M20@ 0.75 % of CC 242.53
Total 433.41
LINGAMPALLI RESERVOIR PROJECT, TELANGANA
Cost Estimate of Double Lane Road Bridge (DLRB) @ Ch 0.8 km of Approach Channel
Abstract of Cost
Item Amount
SL. NO Items Unit Quantity Rate Remarks
Code in Lakhs
Clearing thin jungle growth (more than 50 % open space)
IRR- including bushes upto 30 cm/ parthenium and other
1 PMW- weeds including burning or disposing off the same sq m 1500.0 1.7 0.03
1-1 directed etc sample (including contractor's profit and
overheads)
Excavation in ordinary rock (including HDR) without
blasting including boulders upto 0.3 m diameter for canal,
seating of embankment, filter drains/catch water drains
IRR-
etc .including dressing bed and sides to required level
2 DAW- cum 2168.5 164.3 3.56
and prfile, cost of all materials , machinery, labour,
1-2 placing the excavated soil neatly in dump area or for the
formation of service road/embankment as directed,
complete with initial lead upto 2km and all lifts
Providing and laying insitu vibrated M-15 ( 28 days cube
compressive strength not less than 15 N / sq mm ) grade
cement concrete using 40 mm down size approved,
clean, hard, graded aggregates including cost of all
IRR- materials, machinery, labour, formwork, centering,
scaffolding, cleaning, batching, mixing, placing in
3 DAW- position, levelling, vibrating, finishing, curing cum 168.21 5884.7 9.90
2-5 etc.,complete for plain concrete works with initial lead
upto 1 km and all lifts. ( Cement content : 260 kg /cum
with use of super plasticiser,CA : 0.90 cum, Blending
Ratio of CA -- 50:30:20, FA : 0.40 cum) (Cement
concrete for C/C block in u/s , d/s (M-15)
Cost Estimate of Double Lane Road Bridge (DLRB) @ Ch 0.8 km of Approach Channel
Abstract of Cost
Item Amount
SL. NO Items Unit Quantity Rate Remarks
Code in Lakhs
Providing, fabricating and placing in position
reinforcement steel for RCC,below 36 dia rods overlaps
and wastages wherever required, tying with 1.25 mm
IRR- diameter soft annealed steel wire, including cost of all
6 CCDW- MT 68.91 51300.00 35.35
2-1 materials, machinery, labour etc., complete with initial
lead upto 1 km and all lifts.Providing,fabricating and
placing reinforcement steel for RCC, below 36 dia rods (
HYSD bars )(including contractor's profit and overheads)
Providing and constructing protective railing consisting of
in-situ railing posts of size 15 x 15 cm at bottom, 10 x 10
cm at top and 75 cm height at 2 m centre to centre in M-
20 grade concrete using 20 mm down size graded
aggregates and with each post reinforced by 4 Nos. of 8
7 mm dia main bars embedded in kerb concrete for a depth RM 285.00 1233.60 3.52
of 40 cm and 5 Nos. of 6 mm dia. stirrups including fixing
3 rows of 40 mm dia. GI pipes with one coat of red oxide
primer and two coats of synthetic enamel paint, cost of all
materials, machinery, labour, formwork, finishing, curing
etc., complete with lead upto 50 m and all lifts.
Common SOR
2016-17 Govt of
8 AC Pipe for draining rain water of Dia 100 mm m 94.25 327.00 0.31 Telanagana Refno.
8. S o R FOR A.C.
PIPES
Sub-Total 186.94
Contigency @ 1% 1.9
Dewatering @ 3% 0.1
Total in Lakhs 188.92
Waterway calculation (B+D)m= (9+3)=12 m m 12.00
Rate per m Water way lakhs per m 15.74
Quantities of Double Lane Road Bridge (DLRB) @Ch 0.8 km of Approach Channel
SL TOTAL
ITEM UNIT NO LENGTH BREADTH HEIGHT AREA
NO QUANTITY
JUNGLE
1 M2 100 15 1500
CLEARANCE
2
EW IN EXCAVATION cum 2168.45
ABUTMENT 2 13 6.575 7.7 1316.32
PIERS 2 13 6.364 5.15 852.14
7 Reinforcement MT 68.91
Railing Pipe 3no
8
pipes m 6 47.5 285
AC Pipe for draining
9 rain water of Dia 100
mm m 1 94.5 94.5
LINGAMPALLI RESERVOIR PROJECT, TELANGANA
K - Building
2 Non-Residential Buildings
Permanent building m2 1500 12000 180.00
Various Services @ 14.5% 26.10
Temporary Building m2 1600 9600 153.60
Various services @ 12.5% 19.20
Total 868.31
LINGAMPALLI RESERVOIR PROJECT, TELANGANA
Calculation of Plinth Area (Residential)
Permanent Temporary
Unit Area Total Plinth Unit Area Total
Sl. No. Description
(m2) Area (m2) Plinth
Area
1 CE/SE -Type 0 200 0 1 200 200
2 EE - Type 2 150 300 2 150 300
3 A -Type 2 104 208 3 104 312
4 B -Type 10 70 700 20 70 1400
5 C -Type 10 49 490 15 49 735
Total Plinth Area 1698 2947
L-1 Earthwork
Total EW
Sl.No Description % Unit
Excavation
Quantity Estimate
L2-LINING
Bed Free Coping Total
Reach (m) Length Discharge Width F.S.D Board Perimeter Length Perimeter Thickness Quantity CC
Canal Lining Unit
lining M15
From To (m) m3/sec (m) (m) (m) (m) (m) (m) (m) 100mm thick
1 CC M15 Canal Lining
Approach Canal 0 1750 1750 39.26 9 3 1 23.42 1.10 24.52 0.10 sq m 42913.86
FFC 0 1401 1401 6.5 4.2 1.45 0.6 11.59 1.10 12.69 0.10 sq m 17780.62
Net Quantity 3151 60694.48
2 EW in Lip Cutting
Approach Canal 0 1750 1750 39.26 9 3 1 23.42 1.10 24.52 0.10 cum 4291.39
FFC 0 1401 1401 6.50 4 1 1 11.59 1.10 12.69 0.10 cum 1778.06
Net Quantity Total 3151 EW in ordinary soil 6069.45
Length Spacing
(m) Rows (m) Quantity
Pressure relief Valve 3
3 Rows @ 5m c/c 1891.00
Approach Canal 1750 3 5 3 x 1750 / 5 nos. 1050.00
FFC 1401 3 5 3 x 1401 / 5 nos. 841.00
Total
Perimeter length of
Length Spacing No. of of each expansion
(m) (m) section section (m) joint Quantity
Providing Expansion
4 2023.15
Joints @ 30 m c/c
Approach Canal 0 1750 1750 30 58.3 24.52 1430.46 m 1430.46
FFC 0 1401 1401 30 46.7 12.69 592.69 m 592.69
1750 1430.46
Total
Perimeter length of
Length Spacing No. of of each expansion
(m) (m) section section (m) joint Quantity
Providing Construction
5 606.94
Joints @ 100 m c/c
Approach Canal 0 1750 1750 100 17.5 24.52 429.14 m 429.14
FFC 0 1401 1401 100 14.0 12.69 177.81 m 177.81
1750 606.94
Net
Spacing
Length
(m)
(m) Rows Quantity
Providing Weep Holes@
6 10 m c/c 632.00
Approach Canal 1750 2 10 nos 350.00
FFC 1401 2 10 nos 282.00
LINGAMPALLI RESERVOIR PROJECT, TELANGANA
M - Plantation
Total 50.50
LINGAMPALLI RESERVOIR PROJECT, TELANGANA
O - Miscellaneous
P- MAINTENANCE
Total Amount of
Sl. Total Maintenance
Component of work item Work (Rs. In
No (Rs. In Lakhs)
Lakhs)
1 2 3 4
1 Civil Works Except Pump House 140597.44 702.99
2 Pump House
a Pump House Civil Works 1200.78 6.00
Pump and its accessories (EM and
b 19035.00 2855.25
HM)
c Cost of Rising Main 63658.14 318.29
d Cost of Pipeline Civil Works 3024.76 15.12
e Sub-Station 4774.90 238.75
Hoisting Arrangement (20 T) for lifting
f 38.10 1.91
of pumps one set
g Switchyard 250.00 12.50
h Miscellenous 200.00 10.00
Grand Total 232779.12 4160.81
Rate Amount
Sl. No. Item Quantity (Rs. (Rs.
Lakh) Lakh)
1 Loader cum Excavator, 140 HP, 1 cum 1 65 65
R - Communication
Rate Amount
Sl. No. Item Unit Length (Rs. (Rs.
Lakh) Lakh)
1 Construction of Jeepable road km 10.00 10.00 100.00
2 Construction of Approach road km 5.00 22.00 110.00
3 Construction of Quarry Roads km 10.00 4.20 42.00
4 Bridge/ culvert etc. L.S. 15.00
Rate Amount
Sl. No. Item Unit Qty.
(Rs.) (Rs. Lakh)
A
1 Compensatory Afforestation
a Cost of land( including afforestation) ha 0.00 2500000 0.00
b Afforestation charges ha 0.00 0.00
Deduction
Distance Total Lead Seigniorage Net Lead Charges
S.No Item Calculation for Lead for Unit
(Kms) (In Rs.) Charges (in Rs.)
1 Km
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 work inspector Day 0.50 565.00 282.50
2 mazdoor Day 3.00 400.00 1200.00
Total cost of Labour Rs: 1482.50
labour component/unit qty 1.30
Add contractor's profit and overhead charges 13.615% 0.20
labour component/unit qty (including contractor's profit) 1.50
ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 1482.50
Total Rs: 1482.50
D. Add for contractor's profit and overheads
on (A+B+C) 13.615% Rs: 201.84
Total cost for 1000.00 sqm Rs: 1684.34
Rate per sqm (A+B+C+D)/1000.0 Rs. 1.70
IRR-CAW-1-1 Excavation in all kinds of soil including boulders upto 0.3 m diameter for canal, seating of
embankment, filter drains / catch water drains etc., including dressing bed and sides to
required level and profile, cost of all materials, machinery, labour, placing the excavated soil
neatly in dump area or for the formation of service road / embankment as directed etc.,
complete with initial lead upto 1 km and all lifts.
B. MACHINERY:
Descriptio
Sl No n Unit Quantity Rate Amount
in Rs. in Rs.
1 Shovel 0.85 cum capacity Hour 8.00 1618.90 12951.20
Fuel / Energy charges Hour 8.00 923.20 7385.60
2 Tippers 5 cum capacity 6 Nos Hour 48.00 436.20 20937.60
Fuel / Energy charges Hour 48.00 317.30 15230.40
Total hire charges of Machinery Rs: 56504.80
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Shovel Hour 8.00 249.60 1996.80
2 Crew for Tipper Hour 48.00 187.20 8985.60
3 work inspector Day 1.00 565.00 565.00
4 mazdoor Day 30.00 400.00 12000.00
Total cost of Labour Rs: 23547.40
labour component/unit qty 25.50
Add contractor's profit and overhead charges 13.615% 3.50
labour component/unit qty (including contractor's profit) 29.00
ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 56504.80
C. Cost of Labour Rs: 23547.40
Total Rs: 80052.20
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 10899.10703
Total cost for 925.00 cum Rs: 90951.31
Rate per cum (A+B+C+D)/925 Rs. 98.30
IRR-DAW-1-1 Excavation for foundation in all kinds of soil including boulders upto
0.30 m diameter for dam, spillway, intake structure and other appurtenant
works and placing the excavated soil neatly in dump area or disposing off
the same as directed etc., complete with initial lead upto 1 km
and all lifts.
A. MATERIALS: UNIT
880 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00
B. MACHINERY:
C. LABOUR:
IRR-DAW-1-2 Excavation for foundation in ordinary rock (including HDR) without blasting including
boulders above 0.3 m upto 0.6 m dia for dam, spillway, intake structure and
other appurtenant works and placing the excavated material neatly in dump
area or disposing off the same as directed etc., complete with initial lead
upto 1 km and all lifts.
A. MATERIALS: UNIT :
520 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00
B. MACHINERY:
C. LABOUR:
ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 58441.60
C. Cost of Labour Rs: 16776.60
Total Rs: 75218.20
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 10240.95793
Total cost for 520.00 cum Rs: 85459.16
Rate per cum (A+B+C+D)/520 Rs: 164.30
IRR-DAW-1-3 Excavation for foundation in hard rock (including F&F rock) requiring blasting including
boulders above 0.6 m upto 1.2 m dia. for dam, spillway, intake structure
and other appurtenant works and placing the excavated material neatly in
dump area or disposing off the same as directed etc., complete with initial
lead upto 1 km and all lifts.
DATA: RATE ANALYSIS
A. MATERIALS: UNIT :
520.00 cum.
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Use rate of 1.5 m drill rod Rm 216.00 23.21 5013.36
Reconditioning charges @ 10% 501.34
2 Use rate of air hose 4 Nos. Hour 26.00 9.69 251.94
3 Explosive small dia kg 104.00 75.00 7800.00
4 Electric detonators Nos 154.00 8.00 1232.00
5 Fuse coil Rm 320.00 7.00 2240.00
6 Sundries LS 5.00 20.00 100.00
Total cost of Materials Rs. 17138.64
B. MACHINERY:
C. LABOUR:
ABSTRACT:
A. Cost of Materials Rs: 17138.64
B. Hire charges of Machinery Rs: 67555.90
C. Cost of Labour Rs: 29463.00
Total Rs: 114157.54
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 15542.54853
Total cost for 520.00 cum. Rs: 129700.08
Rate per cum. (A+B+C+D)/520 Rs: 249.40
UNIT
A. MATERIALS: 320.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 Use rate of drill rod 1.5 m long Rm 310.00 30.94 9591.40
Reconditioning charges @ 10% 959.14
2 Use rate of air hose 4 Nos. Hour 48.00 9.69 465.12
3 Explosive small dia kg 95.00 75.00 7125.00
4 Ordinary detonators Nos 10.00 6.00 60.00
5 Electric detonators Nos 333.00 8.00 2664.00
6 Fuse coil Rm 450.00 7.00 3150.00
7 Sundries LS 5.00 20.00 100.00
Total cost of Materials Rs: 24114.66
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Shovel 0.85 cum capacity Hour 8.00 1618.90 12951.20
Fuel / Energy charges Hour 8.00 923.20 7385.60
2 Dumpers 5 cum capacity 3 Nos. Hour 24.00 579.40 13905.60
Fuel / Energy charges Hour 24.00 423.00 10152.00
3 Tipper 5 cum capacity 1 No Hour 4.00 436.20 1744.80
Fuel / Energy charges Hour 4.00 317.30 1269.20
4 Angle dozer 90 hp Hour 1.00 1640.20 1640.20
Fuel / Energy charges Hour 1.00 645.80 645.80
5 Air compressor 8.5 cmm (ele) 2 Nos. Hour 24.00 159.30 3823.20
Fuel / Energy charges Hour 24.00 502.00 12048.00
6 Jack hammers 4 Nos. Hour 48.00 19.90 955.20
Fuel / Energy charges Hour 48.00 0.00 0.00
Total hire charges of Machinery Rs. 66520.80
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Shovel Hour 8.00 249.60 1996.80
2 Crew for Dumper Hour 24.00 239.60 5750.40
3 Crew for Tipper Hour 4.00 187.20 748.80
4 Crew for Dozer Hour 1.00 249.60 249.60
5 Crew for Air compressor Hour 24.00 173.60 4166.40
6 Crew for Jack hammer Hour 48.00 347.10 16660.80
7 work inspector Day 1.00 565.00 565.00
8 Blaster Day 1.00 565.00 565.00
9 Helper blaster Day 1.00 420.00 420.00
10 Crowbarman Day 1.00 420.00 420.00
11 Stone breaker Day 2.00 420.00 840.00
12 mazdoor Day 6.00 400.00 2400.00
Total cost of Labour Rs. 34782.80
labour component/unit qty 102.50
Add contractor's profit and overhead charges 13.615% 14.00
labour component/unit qty (including contractor's profit) 116.50
ABSTRACT:
A. Cost of Materials Rs: 24114.66
B. Hire charges of Machinery Rs: 66520.80
C. Cost of Labour Rs: 34782.80
Total Rs: 125418.26
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 17075.70
Total cost for 320.00 cum Rs: 142493.96
Rate per cum (A+B+C+D)/320 Rs: 445.30
IRR-DAW-5-2 Providing cut-off trench filling using selected impervious soil from
approved borrow areas in layers of 25 to 30 cm before compaction
including cost of all materials, machinery, labour, all operations such as
excavation, sorting out, transportation, spreading soil to specified thickness,
breaking clods, sectioning, watering, compacting to density control of not
less than 95 percent using Sheep foot roller / Vibratory roller/ 8 to 10 tonne power roller as stipulated etc.,
complete with initial lead upto 1 km and all lifts.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Angle dozer 90 hp Hour 5.50 1640.20 9021.10
Fuel / Energy charges Hour 5.50 645.80 3551.90
2 Shovel 0.85 cum capacity Hour 8.00 1618.90 12951.20
Fuel / Energy charges Hour 8.00 923.20 7385.60
3 Tippers 5.00 cum capacity 6 Nos. Hour 48.00 436.20 20937.60
Fuel / Energy charges Hour 48.00 317.30 15230.40
4 Pump 5 hp ( ele ) Hour 4.00 2.8 11.20
Fuel / Energy charges Hour 4.00 44.6 178.40
5 Water tanker 8000 ltr Hour 8.00 393.70 3149.60
Fuel / Energy charges Hour 8.00 317.30 2538.40
6 Vibratory Roller 8 tonne Hour 6.50 1292.50 8401.25
Fuel / Energy charges Hour 6.50 1091.10 7092.15
7 Sundries LS 2.00 20.00 40.00
Total hire charges of Machinery Rs: 90488.80
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Dozer Hour 5.50 249.60 1372.80
2 Crew for Shovel Hour 8.00 249.60 1996.80
3 Crew for Tipper Hour 48.00 187.20 8985.60
4 Crew for Pump Hour 4.00 88.00 352.00
5 Crew for Water tanker Hour 8.00 187.20 1497.60
6 Crew for Roller Hour 6.50 277.70 1805.05
7 work inspector Day 2.00 565.00 1130.00
8 mazdoor Day 4.00 400.00 1600.00
Total cost of Labour 18739.85
labour component/unit qty 22.70
Add contractor's profit and overhead charges 13.615% 3.10
labour component/unit qty (including contractor's profit) 25.80
ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 90488.80
C. Cost of Labour Rs: 18739.85
Total Rs: 109228.65
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 14871.4807
Total cost for 825.00 cum Rs: 124100.13
Rate per cum (A+B+C+D)/825 Rs: 150.40
Lead Charges for 10 Km & Seinorage charges 147.40
297.80
IRR-DAW-5-1 Providing hearting embankment using selected impervious soil from
approved borrow areas in layers of 25 to 30 cm before compaction
including cost of all materials, machinery, labour, all operations such as
excavation, sorting out, transportation, spreading soil in layer of specified
thickness, breaking clods, sectioning, watering, compacting to density
control of not less than 95 percent or as stipulated using Sheep foot roller /
Vibratory roller/ 8 to 10 tonne power roller etc., complete with initial lead upto 1 km and all lifts.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Angle dozer 90 hp Hour 5.50 1640.20 9021.10
Fuel / Energy charges Hour 5.50 645.80 3551.90
2 Shovel 0.85 cum capacity Hour 8.00 1618.90 12951.20
Fuel / Energy charges Hour 8.00 923.20 7385.60
3 Tippers 5.00 cum capacity 5 Nos. Hour 40.00 436.20 17448.00
Fuel / Energy charges Hour 40.00 317.30 12692.00
4 Pump 5 hp ( ele ) Hour 4.00 2.8 11.20
Fuel / Energy charges Hour 4.00 44.6 178.40
5 Water tanker 8000 ltr Hour 8.00 393.70 3149.60
Fuel / Energy charges Hour 8.00 317.30 2538.40
6 Vibratory Roller 8 tonne Hour 6.50 1292.50 8401.25
Fuel / Energy charges Hour 6.50 1091.10 7092.15
7 Sundries LS 2.00 20.00 40.00
Total hire charges of Machinery Rs: 84460.80
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Dozer Hour 5.50 249.60 1372.80
2 Crew for Shovel Hour 8.00 249.60 1996.80
3 Crew for Tipper Hour 40.00 187.20 7488.00
4 Crew for Pump Hour 4.00 88.00 352.00
5 Crew for Water tanker Hour 8.00 187.20 1497.60
6 Crew for Roller Hour 6.50 277.70 1805.05
7 work inspector Day 2.00 565.00 1130.00
8 mazdoor Day 4.00 400.00 1600.00
Total cost of Labour Rs: 17242.25
labour component/unit qty 19.60
Add contractor's profit and overhead charges 13.615% 2.70
labour component/unit qty (including contractor's profit) 22.30
ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 84460.80
C. Cost of Labour Rs: 17242.25
Total Rs: 101703.05
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 13846.87026
Total cost for 825.00 cum Rs: 115549.92
Rate per cum (A+B+C+D)/825 Rs: 140.10
Lead Charges for 10 Km & Seinorage charges 147.40
287.50
IRR-DAW-5-5 Providing homogeneous embankment using soil from approved borrow
area in layers of 25 to 30 cm before compaction including cost of all
materials, machinery, labour, all operations such as excavation, sorting out,
transportation, spreading soil in layer of specified thickness, breaking clods,
sectioning, watering, compacting to density control of not less than
95 percent or as stipulated using Sheep foot roller / Vibratory roller/ 8 to 10 tonne power roller etc., complete
with initial lead upto 1 km and all lifts.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Angle dozer 90 hp Hour 5.40 1640.20 8857.08
Fuel / Energy charges Hour 5.40 645.80 3487.32
2 Shovel 0.85 cum capacity Hour 8.00 1618.90 12951.20
Fuel / Energy charges Hour 8.00 923.20 7385.60
3 Tippers 5.00 cum capacity 5 Nos. Hour 40.00 436.20 17448.00
Fuel / Energy charges Hour 40.00 317.30 12692.00
4 Pump 5 hp ( ele ) Hour 4.00 2.8 11.20
Fuel / Energy charges Hour 4.00 44.6 178.40
5 Water tanker 8000 ltr Hour 8.00 393.70 3149.60
Fuel / Energy charges Hour 8.00 317.30 2538.40
6 Vibratory Roller 8 tonne Hour 6.40 1292.50 8272.00
Fuel / Energy charges Hour 6.40 1091.10 6983.04
7 Sundries LS 2.00 20.00 40.00
Total hire charges of Machinery Rs: 83993.84
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Dozer Hour 5.40 249.60 1347.84
2 Crew for Shovel Hour 8.00 249.60 1996.80
3 Crew for Tipper Hour 40.00 187.20 7488.00
4 Crew for Pump Hour 4.00 88.00 352.00
5 Crew for Water tanker Hour 8.00 187.20 1497.60
6 Crew for Roller Hour 6.40 277.70 1777.28
7 work inspector Day 2.00 565.00 1130.00
8 mazdoor Day 4.00 400.00 1600.00
Total cost of Labour Rs: 17189.52
labour component/unit qty 19.90
Add contractor's profit and overhead charges 13.615% 2.70
labour component/unit qty (including contractor's profit) 22.60
ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 83993.84
C. Cost of Labour Rs: 17189.52
Total Rs: 101183.36
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 13776.11446
Total cost for 807.00 cum Rs: 114959.47
Rate per cum (A+B+C+D)/807 Rs: 142.50
Lead Charges for 5 Km & Seinorage charges 83.40
225.90
IRR-CAW-5-3A Providing and laying sand blanket below embankment including cost of all
(New Item3-
2011--12) materials, machinery, labour, spreading to specified thickness etc., complete with initial lead
upto 50 m and all lifts.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Nil 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 mazdoor Day 20.00 400.00 8000.00
Total cost of Labour Rs: 8000.00
labour component/unit qty 70.00
Add contractor's profit and overhead charges 13.615% 9.50
labour component/unit qty (including contractor's profit) 79.50
ABSTRACT:
A. Cost of Materials Rs: 56000.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 7000.00
Total Rs: 63000.00
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 8577.45
Total cost for 100.00 cum Rs: 71577.45
Rate per cum (A+B+C+D)/100 Rs. 715.80
IRR-DAW-6-6 Providing and constructing 1.5m thick chimney filter using clean approved sand satisfying
Modified filter creteria including cost of all materials, machinery, labour, compacting etc., complete with
initial lead upto 50 m and all lifts.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 work inspector Day 1.00 565.00 565.00
2 mazdoor Day 30.00 400.00 12000.00
Total cost of Labour Rs: 12565.00
labour component/unit qty 109.60
Add contractor's profit and overhead charges 13.615% 14.90
labour component/unit qty (including contractor's profit) 124.50
ABSTRACT:
A. Cost of Materials Rs: 63000.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 12565.00
Total Rs: 75565.00
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 10288.17475
Total cost for 100.00 cum Rs: 85853.17
Rate per cum (A+B+C+D)/100 Rs: 858.53
Lead Charges for 200 Km & Seinorage charges 2232.4
3090.90
IRR-DAW-6-6 Providing and constructing 1.0m thick chimney filter using clean approved sand satisfying
Modified filter creteria including cost of all materials, machinery, labour, compacting etc., complete with
initial lead upto 50 m and all lifts.
DATA: Thickness of sand filter 0.45 m
Consider 100 cum chimney filter:
Requirement of materials with 5 % for compaction and wastage:
Sand satisfying filter creteria 105.00 cum.
Requirement of labour:
For conveying & laying sand ( 2 mazdoors @ : 7 cum / day ).
work inspector 1.00 Nos.
mazdoor 30.00 Nos.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 work inspector Day 1.00 565.00 565.00
2 mazdoor Day 30.00 400.00 12000.00
Total cost of Labour Rs: 12565.00
labour component/unit qty 109.60
Add contractor's profit and overhead charges 13.615% 14.90
labour component/unit qty (including contractor's profit) 124.50
ABSTRACT:
A. Cost of Materials Rs: 63000.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 12565.00
Total Rs: 75565.00
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 10288.17475
Total cost for 100.00 cum Rs: 85853.17
Rate per cum (A+B+C+D)/100 Rs: 858.53
Lead Charges for 200 Km & Seinorage charges 2232.4
3090.90
IRR-DAW-6-13 Providing and laying Hariyala or other approved quality turfing sods for the slopes of earthen
embankments over 20 mm thick sand backing including cost of all materials, machinery,
labour including preparing surface, spreading sand, watering for 15 days etc., complete with
initial lead upto 1 km and all lifts.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Cartman with double bullock cart Day 2.00 480.00 960.00
2 mazdoor Day 15.00 400.00 6000.00
Total cost of Labour Rs: 6960.00
labour component/unit qty 61.70
Add contractor's profit and overhead charges 13.615% 8.40
labour component/unit qty (including contractor's profit) 70.10
ABSTRACT:
A. Cost of Materials Rs: 4400.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 6960.00
Total Rs: 11360.00
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 1546.664
Lead Charges for 1 Km for FA 2.00 cum @ 32.1 Rs./Cum 64.20
Total cost for 100.00 sqm. Rs: 12970.86
Rate per sqm. (A+B+C+D)/100 Rs: 129.70
IRR-DAW-2-8 Providing and laying insitu vibrated M-15 ( 28 days cube compressive
strength not less than 15 N / sq mm ) grade cement concrete using 20 mm
down size approved, clean, hard, graded aggregates including cost of all
materials, machinery, labour, formwork, centering, scaffolding, cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for plain concrete works with initial lead upto 1 km and all
lifts. ( Cement content : 280 kg / cum with use of super plasticiser,
CA : 0.80 cum, Blending Ratio of CA -- 65:35, FA : 0.44 cum)
DATA: RATE ANALYSIS
UNIT:
A. MATERIALS: 15.87 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 Cement for mix kg 4443.6 4.84 21524.80
Cement for incidentals @ 3 kg/ cum kg 47.61 4.84 230.62
2 Coarse aggregate 20-10 mm cum 8.25 1065.00 8788.81
Coarse aggregate 10 mm below cum 4.44 815.00 3621.53
3 Fine aggregate (Un-Screened ) cum 6.98 600.00 4189.68
4 Super plasticiser kg 17.77 35.00 622.10
5 Use rate of shuttering sqm 15.87 202.67 3216.37
6 Use rate of scaffolding @ 15% 482.46
Total cost of Materials Rs: 42676.37
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Concrete mixer 300 / 200 ltr ( ele ) Hour 8.00 49.50 396.00
Fuel / Energy charges Hour 8.00 44.60 356.80
2 10 hp pump ( ele ) Hour 1.00 6.20 6.20
Fuel / Energy charges Hour 1.00 89.30 89.30
3 Needle vibrator 40 mm dia ( ele ) Hour 8.00 5.00 40.00
Fuel / Energy charges Hour 8.00 8.90 71.20
Total hire charges of Machinery Rs: 959.50
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Concrete mixer Hour 8.00 231.40 1851.20
2 Crew for Pump Hour 1.00 88.00 88.00
3 Crew for Needle vibrator Hour 8.00 166.60 1332.80
4 Mason Class-I Day 1.00 470.00 470.00
5 mazdoor 0.00
for batching cement ( cement handling Day 2.00 400.00 800.00
for batching other materials Day 9.00 400.00 3600.00
for loading mortar pans Day 4.00 400.00 1600.00
for laying Day 3.00 400.00 1200.00
for conveying concrete Day 15.87 400.00 6348.00
for cleaning / washing / curing Day 1.00 400.00 400.00
6 Labour cost of shuttering sqm 15.87 98.70 1566.37
7 Labour cost of scaffolding @ 15% 234.96
Total cost of Labour Rs: 19491.32
labour component/unit qty 1095.10
Add contractor's profit and overhead charges 13.615% 149.10
labour component/unit qty (including contractor's profit) 1244.20
ABSTRACT:
A. Cost of Materials Rs: 42676.37
B. Hire charges of Machinery Rs: 959.50
C. Cost of Labour Rs: 19491.32
Total Rs: 63127.20
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 8594.768066
Lead Charges for 200 Km for FA & Seniorage charges 6.98 cum @ 32.1 Rs./Cum 15582.152
Lead Charges for 20 Km for CA 12.69 cum @ 30.9 Rs./Cum 5705.42
Lead Charges for 1Km for Cement (including Loading and Unloading
Charges) 4.49 tonne @ 161.30 Rs./Tonne
724.43
Total cost for 15.87 cum Rs: 93733.97
Rate per cum (A+B+C+D)/15.87 Rs: 5906.40
IRR-DAW-2-5 Providing and laying insitu vibrated M-15 ( 28 days cube compressive
strength not less than 15 N / sq mm ) grade cement concrete using 40 mm
down size approved, clean, hard, graded aggregates including cost of all
materials, machinery, labour, formwork, centering, scaffolding, cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for plain concrete works with initial lead upto 1 km and
all lifts. ( Cement content : 260 kg / cum with use of super plasticiser,
CA : 0.90 cum, Blending Ratio of CA -- 50:30:20, FA : 0.40 cum)
DATA: RATE ANALYSIS
UNIT :
A. MATERIALS: 14.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 Cement for mix kg 3640.00 4.84 17632.16
Cement for incidentals @ 3 kg kg 42.00 4.84 203.45
2 Coarse aggregate 40-20 mm cum 6.3 950.00 5985.00
Coarse aggregate 20-10 mm cum 3.78 1065.00 4025.70
Coarse aggregate 10 mm below cum 2.52 815.00 2053.80
3 Fine aggregate (Un-Screened ) cum 5.6 600.00 3360.00
4 Super plasticizer kg 14.56 35.00 509.60
5 Use rate of shuttering sqm 14.00 202.67 2837.38
6 Use rate of scaffolding @ 15% 425.61
Total cost of Materials Rs: 37032.70
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Concrete mixer 300 / 200 ltr ( ele ) Hour 8.0 49.50 396.00
Fuel / Energy charges Hour 8.0 44.60 356.80
2 10 hp pump ( ele ) Hour 1.0 6.20 6.20
Fuel / Energy charges Hour 1.0 89.30 89.30
3 Needle vibrator 40 mm dia ( ele ) Hour 8.0 5.00 40.00
Fuel / Energy charges Hour 8.0 8.90 71.20
Total hire charges of Machinery Rs: 959.50
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Concrete mixer Hour 8.00 231.40 1851.20
2 Crew for Pump Hour 1.00 88.00 88.00
3 Crew for Needle vibrator Hour 8.00 166.60 1332.80
4 Mason Class-I Day 1.00 470.00 470.00
5 mazdoor 0.00
for batching cement ( cement handling Day 2.00 400.00 800.00
for batching other materials Day 9.00 400.00 3600.00
for loading mortar pans Day 4.00 400.00 1600.00
for laying Day 3.00 400.00 1200.00
for conveying concrete Day 14.00 400.00 5600.00
for cleaning / washing / curing Day 1.00 400.00 400.00
6 Labour cost of shuttering sqm 14.00 98.70 1381.80
7 Labour cost of scaffolding @ 15% 207.27
Total cost of Labour Rs: 18531.07
labour component/unit qty 1323.60
Add contractor's profit and overhead charges 13.615% 180.20
labour component/unit qty (including contractor's profit) 1503.80
ABSTRACT:
A. Cost of Materials Rs: 37032.70
B. Hire charges of Machinery Rs: 959.50
C. Cost of Labour Rs: 18531.07
Total Rs: 56523.27
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 7695.64
Lead Charges for 200 Km for FA & Seniorage charges 5.60 cum @ 32.1 Rs./Cum 12501.44
Lead Charges for 20 Km for CA 12.60 cum @ 30.4 Rs./Cum 5664.96
Total cost for 14.00 cum Rs: 82385.31
Rate per cum (A+B+C+D)/14 Rs: 5884.70
IRR-DAW-2-9 Providing and laying insitu vibrated M-20 ( 28 days cube compressive
strength not less than 20 N / sq mm ) grade cement concrete using 20 mm
down size approved, clean, hard, graded aggregates including cost of all
materials, machinery, labour, formwork, centering, scaffolding, cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for RCC works of spillway bridge, blockouts and such
other similar structures with conjested reinforcement with initial lead
upto 1 km and all lifts. ( Cement content : 330 kg / cum with use of
super plasticiser, CA : 0.80 cum, Blending Ratio of CA -- 65:35,
FA : 0.44 cum)
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Concrete mixer Hour 8.00 231.40 1851.20
2 Crew for Pump Hour 1.00 88.00 88.00
3 Crew for Needle vibrator Hour 8.00 166.60 1332.80
4 Mason Class-I Day 1.00 470.00 470.00
5 mazdoor 0.00
for batching cement ( cement handling ) Day 2.00 400.00 800.00
for batching other materials Day 9.00 400.00 3600.00
for loading mortar pans Day 4.00 400.00 1600.00
for laying Day 3.00 400.00 1200.00
for conveying concrete Day 13.47 400.00 5388.00
for cleaning/ washing/ curing Day 1.00 400.00 400.00
6 Labour cost of shuttering sqm 33.68 98.70 3323.72
7 Labour cost of scaffolding @ 100% 3323.72
Total cost of Labour Rs: 23377.45
labour component/unit qty 1552.10
Add contractor's profit and overhead charges 13.615% 211.30
labour component/unit qty (including contractor's profit) 1763.40
ABSTRACT:
A. Cost of Materials Rs: 50089.57
B. Hire charges of Machinery Rs: 959.50
C. Cost of Labour Rs: 23377.45
Total Rs: 74426.51
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 10133.17
Lead Charges for 200 Km for FA & Seignorage charges 5.93 cum @ 13231.0
Lead Charges for 20 Km for CA & Seignorage charges 10.78 cum @ 4844.89
Lead Charges for 1Km for Cement (including Loading and Unloading
Charges) 4.49 tonne @ 161.30 723.512763
Total cost for 13.47 cum Rs: 103359.07
Rate per cum (A+B+C+D)/13.47 Rs: 7673.30
IRR-DAW-2-13 Providing and laying insitu M- 25 ( 28 days cube compressive strength not
less than 25 N / sq mm ) grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for wearing coat including cost
of all materials, machinery, labour, formwork, cleaning, batching, mixing,
placing in position in alternate panels, levelling, compacting, finishing,
curing, packing joints with asphalt mortar etc., complete
with initial lead upto 1 km and all lifts.
( Cement content : 380 kg / cum with use of super plasticiser(0.4% by
wt. of cement, CA : 0.80 cum, Blending Ratio of CA--65:35, FA : 0.45 cum)
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Concrete mixer Hour 8.00 231.40 1851.20
2 Crew for Pump Hour 0.50 88.00 44.00
3 Mason Class-I Day 3.00 470.00 1410.00
4 work inspector Day 1.00 565.00 565.00
5 mazdoor 0.00
for batching cement ( cement handling ) Day 2.00 400.00 800.00
for batching materials Day 9.00 400.00 3600.00
for loading mortar pans Day 4.00 400.00 1600.00
for laying & compacting Day 5.00 400.00 2000.00
for conveying concrete Day 11.70 400.00 4680.00
for cleaning/ washing/ curing Day 1.00 400.00 400.00
6 Labour cost for shuttering sqm 5.85 98.70 577.40
Total cost of Labour Rs: 17527.60
labour component/unit qty 1329.90
Add contractor's profit and overhead charges 13.615% 181.10
labour component/unit qty (including contractor's profit) 1511.00
ABSTRACT:
A. Cost of Materials Rs: 36036.26
B. Hire charges of Machinery Rs: 800.55
C. Cost of Labour Rs: 17527.60
Total Rs: 54364.40
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 7401.71
Lead Charges for 200 Km for FA & Seinorage charges 5.27 cum @ 2232.40 11753.586
Lead Charges for 20 Km for CA & Seinorage charges 9.36 cum @ 449.60 4208.26
Lead Charges for 1Km for Cement (including Loading and Unloading
Charges) 4.50 tonne @ 161.3 Rs./Tonne
726.57585
Total cost for 11.70 cum Rs: 78454.53
Rate per cum (A+B+C+D)/11.70 Rs: 6705.50
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Waggon drill Hour 8.00 177.50 1420.00
Fuel / Energy charges Hour 8.00 0.00 0.00
2 Air compressor 8.5 cmm ( ele ) Hour 8.00 159.30 1274.40
Fuel / Energy charges Hour 8.00 502.00 4016.00
3 Sundries LS 2.00 20.00 40.00
Total hire charges of Machinery Rs: 6750.40
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Waggon drill Hour 8.00 299.50 2396.00
2 Crew for Air compressor Hour 8.00 173.60 1388.80
3 mazdoor Day 2.00 400.00 800.00
Total cost of Labour Rs: 4584.80
labour component/unit qty 44.80
Add contractor's profit and overhead charges 13.615% 6.10
labour component/unit qty (including contractor's profit) 50.90
ABSTRACT:
A. Cost of Materials Rs: 5779.20
B. Hire charges of Machinery Rs: 6750.40
C. Cost of Labour Rs: 4584.80
Total Rs: 17114.40
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 2330.12556
Total cost for 96.00 Rm Rs: 19444.53
Rate per Rm (A+B+C+D)/96 Rs: 202.55
IRR-DAW-1-12 Curtain grouting with neat cement grout mix of suitable consistency
(b) under specified pressure as directed in drilled holes by stage grouting
method including cost of all materials, machinery, labour, redrilling if
necessary etc., complete with initial lead upto 1 km and all lifts.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Grouting equipment Hour 8.00 34.10 272.80
Fuel / Energy charges Hour 8.00 44.60 356.80
2 Pump 5 hp ( ele ) Hour 2.00 2.80 5.60
Fuel / Energy charges Hour 2.00 44.60 89.20
3 Sundries LS 2.00 20.00 40.00
Total hire charges of Machinery Rs: 764.40
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Grout pump Hour 8.00 277.70 2221.60
2 Crew for Pump Hour 2.00 88.00 176.00
3 Pipe fitter Day 1.00 540.00 540.00
4 mazdoor ( cement handling ) Day 3.00 400.00 1200.00
Total cost of Labour Rs: 4137.60
labour component/unit qty 3657.50
Add contractor's profit and overhead charges 13.615% 498.00
labour component/unit qty (including contractor's profit) 4155.50
ABSTRACT:
A. Cost of Materials Rs: 5341.88
B. Hire charges of Machinery Rs: 764.40
C. Cost of Labour Rs: 4137.60
Total Rs: 10243.88
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 1394.704262
Lead Charges for 1Km for Cement 1.05 Tonne @ (including Loading and
Unloading Charges) 161.30 Rs/Tonne 169.365
Total cost for 1.05 tonne Rs: 11807.95
Rate per tonne (A+B+C+D)/1.05 Rs: 11245.70
IRR-DAW-1-10 Flushing grout holes of all sizes with water and air jets alternatively for an
average period of 30 minutes including water intake observations after
flushing, cost of all materials, machinery, labour etc., complete.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Air compressor 8.5 cmm ( ele ) Hour 8.00 159.30 1274.40
Fuel / Energy charges Hour 8.00 502.00 4016.00
2 Pump 5 hp ( ele ) Hour 8.00 2.80 22.40
Fuel / Energy charges Hour 8.00 44.60 356.80
3 Sundries LS 2.00 20.00 40.00
Total hire charges of Machinery Rs: 5709.60
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Air compressor Hour 8.00 173.60 1388.80
2 Crew for Pump Hour 8.00 88.00 704.00
3 mazdoor Day 4.00 400.00 1600.00
Total cost of Labour Rs: 3692.80
labour component/unit qty 17.60
Add contractor's profit and overhead charges 13.615% 2.40
labour component/unit qty (including contractor's profit) 20.00
ABSTRACT:
A. Cost of Materials Rs: 338.08
B. Hire charges of Machinery Rs: 5709.60
C. Cost of Labour Rs: 3692.80
Total Rs: 9740.48
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 1326.17
Total cost for 192.00 Rm. Rs: 11066.65
Rate per Rm. (A+B+C+D)/192 Rs: 57.60
IRR-DAW-1-11 Consolidation grouting with neat cement grout mix of suitable
(a) consistency under specified pressure as directed in drilled holes by stage
grouting method including cost of all materials, machinery, labour,
redrilling if necessary etc.,complete with initial lead upto 1 km and all lifts.
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Grout pump Hour 8.00 277.70 2221.60
2 Crew for Pump Hour 2.00 88.00 176.00
3 mazdoor ( cement handling) Day 2.00 400.00 800.00
Total cost of Labour Rs: 3197.60
labour component/unit qty 2833.70
Add contractor's profit and overhead charges 13.615% 385.80
labour component/unit qty (including contractor's profit) 3219.50
ABSTRACT:
A. Cost of Materials Rs: 5223.72
B. Hire charges of Machinery Rs: 764.40
C. Cost of Labour Rs: 3197.60
Total Rs: 9185.72
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 1250.635778
Lead Charges for 1Km for Cement 1.05 Tonne @ (including Loading and
Unloading Charges) 161.30 Rs/Tonne 169.365
Total cost for 1.05 tonne Rs: 10605.72
Rate per tonne (A+B+C+D)/1.05 Rs: 10100.70
IRR-DAW-6-4 Providing and constructing graded filter media below and behind rock-toe consisting of
Modified 20 cm thick sand, satisfying filter creteria as per specifications including cost of all materials, labour,
machinery, laying to required slope, compaction etc., complete with initial lead upto 50 m and
all lifts.
DATA: Total thickness of filter 0.85 m
Thickness of sand layers 20.00 cm
Thickness of 20 mm down CA layers 25.00 cm
Thickness of 80-20 mm CA filter 40.00 cm
Consider 100 cum filter drain:
Area of filter drain for 100 cum 100 / 0.85 117.65 sqm.
Requirement of materials
Quantity of 80-20 mm filter aggregate.
117.65 x 0.40 47.10 cum
80-20 mm filter shall contain 90 % 80-40 mm & 10 % 40-20 mm
Quantity of 20 mm down filter aggregate. cum.
117.65 x 0.25 29.40
20 mm down filter shall contain 75 % 20-10 mm & 25 % 10 mm down
Quantity of filter sand.
117.65 x 0.20 23.55 cum.
Requirement of labour:
For conveying & laying sand ( 2 mazdoors @ : 6 cum / day ).
mazdoor 8.00 Nos.
For conveying & laying 20 mm down CA ( 2 mazdoors @ : 6 cum / day ).
mazdoor 10.00 Nos.
For conveying & laying 80-20 mm CA ( 2 mazdoors @ : 6 cum / day ).
mazdoor 16.00 Nos.
work inspector 1.00 No.
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 work inspector Day 1.00 565.00 565.00
2 mazdoor Day 34.00 400.00 13600.00
Total cost of Labour Rs: 14165.00
labour component/unit qty 123.60
Add contractor's profit and overhead charges 13.615% 16.80
labour component/unit qty (including contractor's profit) 140.40
ABSTRACT:
A. Cost of Materials Rs: 63000.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 14165.00
Total Rs: 77165.00
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 10506.01
Total cost for 100.00 cum Rs: 87671.01
Rate per cum (A+B+C+D)/100 Rs: 876.71
Lead charges for FA 20 Kms & Seinorages 2232.4
3109.10
IRR-DAW-6-4 Providing and constructing graded filter media below and behind rock-toe consisting of
Modified 20 cm thick 20 - 4.75 mm and thick 80 - 20 mm size graded coarse
aggregates satisfying filter creteria as per specifications including cost of all materials, labour,
machinery, laying to required slope, compaction etc., complete with initial lead upto 50 m and
all lifts.
DATA: Total thickness of filter 0.20 m
Thickness of sand layers cm
Thickness of 20 mm down CA layers 8.00 cm
Thickness of 80-20 mm CA filter 12.00 cm
Consider 100 cum filter drain:
Area of filter drain for 100 cum 100 / 0.2 500.00 sqm.
Requirement of materials
Quantity of 80-20 mm filter aggregate.
500 x 0.12 60.00 cum
80-20 mm filter shall contain 90 % 80-40 mm & 10 % 40-20 mm
Quantity of 20 mm down filter aggregate. cum.
500 x 0.008 40.00
20 mm down filter shall contain 75 % 20-10 mm & 25 % 10 mm down
Requirement of labour:
For conveying & laying sand ( 2 mazdoors @ : 6 cum / day ).
mazdoor 8.00 Nos.
For conveying & laying 20 mm down CA ( 2 mazdoors @ : 6 cum / day ).
mazdoor 10.00 Nos.
For conveying & laying 80-20 mm CA ( 2 mazdoors @ : 6 cum / day ).
mazdoor 16.00 Nos.
work inspector 1.00 No.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 work inspector Day 1.00 565.00 565.00
2 mazdoor Day 34.00 400.00 13600.00
Total cost of Labour Rs: 14165.00
labour component/unit qty 123.60
Add contractor's profit and overhead charges 13.615% 16.80
labour component/unit qty (including contractor's profit) 140.40
ABSTRACT:
A. Cost of Materials Rs: 73340.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 14165.00
Total Rs: 87505.00
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 11913.81
Total cost for 100.00 cum Rs: 99418.81
Rate per cum (A+B+C+D)/100 Rs: 994.19
Lead charges for CA 20 Kms & Seinorages 449.6
1443.79
IRR-CAW-8-4 Providing and Constructing 30 cm thick dry rubble stone pitching
including cost of all materials,labour,hand packing,finishing etc.,complete
( rubble stones : 0.33 cum/sqm)
B.MACHINERY :
Rate Amount
Sl No Description Unit Quantity
in Rs in Rs
C.LABOUR :
Rate Amount
Sl No Description Unit Quantity
in Rs in Rs
ABSTRACT
A.Cost of Materials including ryolty charges Rs: 11220.00
B. Hire charges of Machinery Rs: 0.00
C.Cost of Labour Rs: 14685.00
Total Rs: 25905.00
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 3526.96575
Total cost for 100.00 sqm Rs: 29431.97
Rate per sqm (A+B+C+D)/100.0 Rs. 294.32
Rate per Cum 981.07
Lead charges of Rough stone for 20 Kms & Seinorages 449.6
Rate per Cum 1430.70
IRR-CCDW-2-1 Providing, fabricating and placing in position reinforcement steel bars for RCC works including
cleaning, straightening, cutting, bending, hooking, lapping, welding wherever required,tying with
1.25 mm dia soft annealed steel wire, including cost of all materials, machinery, labour etc.,
complete with initial lead upto 50 and all lifts.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Nil 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 work inspector Day 1.00 565.00 565.00
2 Bar bender Day 6.00 565.00 3390.00
3 mazdoor Day 11.00 400.00 4400.00
Total cost of Labour Rs: 8355.00
labour component/unit qty 7.70
Add contractor's profit and overhead charges 13.615% 1.00
labour component/unit qty (including contractor's profit) 8.70
ABSTRACT:
A. Cost of Materials Rs: 36758.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 8355.00
Total Rs: 45113.00
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 6142.1
Total cost for 1000.00 kg Rs: 51255.13
Rate per kg (A+B+C+D)/1000.0 Rs. 51.30 51300
IRR-CAW-7-20 Providing and fixing 50 mm dia perforated GI pressure relief pipes 30 cm long with
one end closed with perforated GI plate and other end provided with alluminium lid hinged
to pipe including cost of all materials, labour, drilling 8 mm dia holes etc., complete with all
leads and lifts.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Drilling 8 mm dia holes LS 7.00 20.00 140.00
0.00
Total hire charges of Machinery Rs: 140.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Pipe fitter Day 0.50 540.00 270.00
mazdoor Day 0.50 400.00 200.00
Total cost of Labour Rs: 470.00
labour component/unit qty 43.30
Add contractor's profit and overhead charges 13.615% 5.90
labour component/unit qty (including contractor's profit) 49.20
ABSTRACT:
A. Cost of Materials Rs: 935.00
B. Hire charges of Machinery Rs: 140.00
C. Cost of Labour Rs: 470.00
Total Rs: 1545.00
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 210.35175
Total cost for 10.00 Nos. Rs: 1755.35
Rate per No. (A+B+C+D)/10.0 Rs. 175.50
IRR-CAW-7-23 Providing and fixing 100 mm dia perforated PVC pipes 40 cm long for Weep holes
including cost of all materials, labour, drilling 8 mm dia holes etc. complete with all
leads and lifts.
B. MACHINERY
Sl.No Description Unit Quantity Rate in Rs. Amount in Rs.
1 Nill 0.00 0.00
0.00 0.00
Total hire chargs of Machinery Rs. 0.00
C. LABOUR
Sl.No Particulars Unit Qty Rate in Rs Amount in Rs.
1 Pipe fitter Day 0.25 540.00 135.00
2 Mazdoor Day 0.25 400.00 100.00
Total cost of Labour Rs. 235.00
labour component/unit qty 21.60
Add contractor's profit and overhead charges 13.615% 2.90
labour component/unit qty (including contractor's profit) 24.50
ABSTRACT
A. Cost of Materials Rs. 1520.00
B. Hire charges of Machinery Rs. 0.00
C. Cost of Labour Rs. 235.00
Total Rs: 1755.00
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 238.94325
Total cost for 10.00 Nos. Rs: 1993.94
Rate per No. (A+B+C+D)/10.0 Rs. 199.40
IRR-CAW-7-34 Providing and fixing 20 mm thick 100 mm depth tarfelt expansion joint filler boards for
cement concrete lining of canal including cost of all materials, labour etc., complete with all
leads and lifts.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Nill 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Carpenter Cl- II Day 1.00 440.00 440.00
2 mazdoor Day 1.00 400.00 400.00
Total cost of Labour Rs: 840.00
labour component/unit qty 7.60
Add contractor's profit and overhead charges 13.615% 1.00
labour component/unit qty (including contractor's profit) 8.60
ABSTRACT:
A. Cost of Materials Rs: 5800.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 840.00
Total Rs: 6640.00
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 904.036
Total cost for 100.00 Rm Rs: 7544.04
Rate per Rm (A+B+C+D)/100.00 Rs. 75.40
IRR-CAW-7-36 Providing and forming 35 mm wide and 10 mm thick construction / contraction joints
for concrete lining by mastic filler including cost of all materials, labour etc., complete with
all leads and lifts.
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Nill 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Mason Cl- II Day 0.50 425.00 212.50
2 mazdoor Day 1.00 400.00 400.00
Total cost of Labour Rs: 612.50
labour component/unit qty 5.50
Add contractor's profit and overhead charges 13.615% 0.70
labour component/unit qty (including contractor's profit) 6.20
ABSTRACT:
A. Cost of Materials Rs: 1432.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 612.50
Total Rs: 2044.50
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 278.36
Total cost for 100.00 Rm Rs: 2322.86
Rate per Rm (A+B+C+D)/100.00 Rs. 23.20
IRR-GAW-2-1 Design, fabrication, supply, erection and commissioning of embedded parts consisting of
sill beam, slide tracks, seal seats, guide rails, dogging sets for storage of stoplog elements
etc., with all accessories for spillway stop log gates and other vertical lift elements including cost of all materials,
machinery, labour, etc., complete as per specifications and approved drawings
(without painting on sand-blasted or mechanical cleaning surfaces which are added extra
as perscedule of rates under items in this chapter and add as applicable separately)
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Welding transformer Hour 385.00 15.00 5775.00
Fuel / Energy charges Hour 385.00 107.10 41233.50
2 Plate shearing machine Hour 8.00 40.80 326.40
Fuel / Energy charges Hour 8.00 178.50 1428.00
3 Pug cutting machine Hour 110.00 6.70 737.00
Fuel / Energy charges Hour 110.00 4.50 495.00
4 Planing machine Hour 270.00 107.80 29106.00
Fuel / Energy charges Hour 270.00 133.90 36153.00
5 Mobile Crane 16 T Hour 24.00 2107.70 50584.80
Fuel / Energy charges Hour 24.00 75.00 1800.00
6 Stationery derric crane Hour 14.00 79.40 1111.60
Fuel / Energy charges Hour 14.00 0.00 0.00
7 Grinding machine Hour 14.00 21.30 298.20
Fuel / Energy charges Hour 14.00 44.60 624.40
8 Drilling machines Hour 21.00 21.30 447.30
Fuel / Energy charges Hour 21.00 44.60 936.60
9 Bending Machine Hour 14.00 38.30 536.20
Fuel / Energy charges Hour 14.00 133.90 1874.60
10 Sundries LS 40.00 20.00 800.00
Total hire charges of Machinery Rs: 174267.60
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Mobile crane 16 T Hour 24.00 554.10 13298.40
2 Crew for Planing machine Hour 270.00 222.10 59967.00
3 Crew for Drilling machine Hour 21.00 210.60 4422.60
4 Crew for Grinding machine Hour 14.00 210.60 2948.40
5 Crew for Bending machine Hour 14.00 138.80 1943.20
6 Foreman Day 32.00 540.00 17280.00
7 Marker / Fabricator / Erector Day 35.00 580.00 20300.00
8 Gas cutter Day 9.00 470.00 4230.00
9 Welder ( General ) Day 46.00 470.00 21620.00
10 Welder ( X - ray ) Day 6.00 540.00 3240.00
11 Helper fabrication / erection Day 240.00 420.00 100800.00
12 Electrician Day 4.00 540.00 2160.00
Total cost of Labour Rs: 252209.60
Add towards highly skilled labour charges @ 30% on total cost of labour 75662.88
Total Cost of Labour 327872.48
Drawing NO. CE/CDO/CL3/MRP/783/2002 (Spillway Stop log gate Elements of Madduvalasa Project)
Vent Size: 12.624 X 0.50 M 16 Elements
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Welding transformer Hour 12880.00 15.00 193200.00
Fuel / Energy charges Hour 12880.00 107.10 1379448.00
2 Pug cutting machine Hour 6440.00 6.70 43148.00
Fuel / Energy charges Hour 6440.00 4.50 28980.00
3 Mobile crane 16 T Hour 360.00 2107.70 758772.00
Fuel / Energy charges Hour 360.00 75.00 27000.00
4 Stationery derric crane Hour 238.00 79.40 18897.20
Fuel / Energy charges Hour 238.00 0.00 0.00
5 Grinding machine Hour 238.00 21.30 5069.40
Fuel / Energy charges Hour 238.00 44.60 10614.80
6 Drilling machines Hour 357.00 21.30 7604.10
Fuel / Energy charges Hour 357.00 44.60 15922.20
7 Bending Machine Hour 240.00 38.30 9192.00
Fuel / Energy charges Hour 240.00 133.90 32136.00
8 Sundries LS 180.00 20.00 3600.00
Total hire charges of Machinery Rs: 2533583.70
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Mobile crane 16T Hour 360.00 554.10 199476.00
2 Crew for Drilling machine Hour 357.00 210.60 75184.20
3 Crew for Grinding machine Hour 238.00 210.60 50122.80
4 Crew for Bending machine Hour 240.00 138.80 33312.00
5 Foreman Day 120.00 540.00 64800.00
6 Marker / Fabricator / Erector Day 195.00 580.00 113100.00
7 Gas cutter Day 100.00 470.00 47000.00
8 Welder ( General ) Day 1442.00 470.00 677740.00
9 Welder ( X - ray ) Day 275.00 540.00 148500.00
10 Khalasi Day 2023.00 470.00 950810.00
11 Helper fabrication / erection Day 2727.00 420.00 1145340.00
12 Electrician Day 10.00 540.00 5400.00
Total cost of Labour Rs: 3510785.00
Add towards highly skilled labour charges @ 30% on total cost of labour 1053235.50
Total Cost of Labour 4564020.50
ABSTRACT:
A. Cost of Materials Rs: 6777694.94
B. Hire charges of Machinery Rs: 2533583.70
C. Cost of Labour Rs: 4564020.50
Total Rs: 13875299.14
D. Add for excise duty 0.00% Rs: 0.00
(on 75 percent cost excluding cost of materials) Total Rs: 13875299.14
E. Add for transportation upto work site @ 3% Rs: 416258.97
Total Rs: 14291558.11
F. Add for contractor's profit and overheads on 13.615% Rs: 1945795.64
Add 2 leads
Add 1 km lead charges for fabricated parts Rs. 19.30 per tonne 4593.400
Unloading charges of fabricated parts Rs 85.10 per tonne 20253.8
Total cost for 119.00 tonne Rs: 16262200.95
Rate per tonne Rs: 136657.20
IRR-GAW-2-7 Design, fabrication, supply, erection, testing and commissioning of adequate capacity rope
drum hoist consisting of hoist platform, rope drum, gear system, electric motor, electro-
magnetic brake system, hand operation assembly, control panel, wire rope, pulleys, ladder etc.,
with all accessories for operating river sluice / canal sluice service gate including cost of
all materials, machinery, labour, , complete as per specifications and drawings with all leads and lifts
(without painting on sand-blasted or mechanical cleaning surfaces which are added extra
as perscedule of rates under items in this chapter and add as applicable separately)
DATA: Rope drum hoist for river / canal sluice service gate consists of embedded parts for anchorage,
hoist supporting structure, pulley support, pulleys, drive stool, rope drums, shafts, couplings,
gears and pinions, plummer blocks, gear box, electric motor, hand operation assembly, brake,
wire rope, gate position indicator, switch box etc. with related accessories.
Consider rope drum hoist for river / canal sluice service gate for vent of size 2.5 m x 3 m.
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Mobile crane Hour 10.00 187.20 1872.00
2 Crew for Tower crane Hour 2.00 199.70 399.40
3 Crew for Drilling machine Hour 2.00 210.60 421.20
4 Crew for Grinding machine Hour 2.00 210.60 421.20
5 Foreman Day 15.00 540.00 8100.00
6 Marker / Fabricator / Erector Day 19.00 580.00 11020.00
7 Gas cutter Day 4.00 470.00 1880.00
8 Welder ( General ) Day 8.00 470.00 3760.00
9 Khalasi Day 4.00 470.00 1880.00
10 Helper fabrication / erection Day 44.00 420.00 18480.00
11 Electrician Day 2.00 540.00 1080.00
Total cost of Labour Rs: 49313.80
Add towards highly skilled labour charges @ 30% on total cost of labour 14794.14
Total Cost of Labour 64107.94
ABSTRACT:
A. Cost of Materials Rs: 1340526.95
B. Hire charges of Machinery Rs: 18731.30
C. Cost of Labour Rs: 64107.94
Total Rs: 1423366.19
D. Add for excise duty 0.00% Rs: 0.00
(on 75 percent cost excluding cost of materials) Total Rs: 1423366.19
E. Add for transportation upto work site @ 3% Rs: 42700.99
Total Rs: 1466067.18
F. Add for contractor's profit and overheads on 13.615% Rs: 199605.05
Add 2 leads
Add 1 km lead charges for fabricated parts Rs. 19.30 per tonne 240.98
Unloading charges of fabricated parts Rs 85.10 per tonne 1062.558
Total cost for 6.243 tonne wt Rs: 1666975.76
25.000 t capacity Rs:
Rate per tonne wt Rs: 267015.20
Rate per tonne capacity of hoist Rs: 66679.00
IRR-GAW-3-1 Cleaning gates / hoists / embedded parts/lifting beams etc, to expose fresh metal surface
for painting by sand blasting method as per specifications including cost of all materials, l
abour, machinery, scaffolding, etc., complete with initial lead for sand upto 1 km and all lifts.
DATA: Consider 100 sqm area for cleaning by sand blasting:
1 Requirement of materials:
Sand of gradation 2mm to 1mm @ 0.10 cum / sqm
Approximately 2 cum natural river sand yeilds 1 cum of sand blasting grade sand after seiving
in 2mm and 1 mm sieves.
Allowing 50 % extra for projections, the actual area of sand blasting : 150 sqm
Requirement of processed sand ( 150 x 0.10 ) : 15.00 cum
Requirement of natural river sand ( 15.00 x 2 ) : 30.00 cum
2 Requirement of machinery:
Output of sand blasting per hour : 20 to 25 sqm
Considering 50 minutes per hour working,
Requirement of 7 cmm compressor ( 150 x 60 / 50 / 22.5 ): 8 hours
Requirement of sand blasting equipment : 8 hours
Requirement of labour:
mazdoor:
For seiving sand : 6 Nos.
For loading sand blast drum : 2 Nos.
For assisting sand blaster : 1 No.
mazdoor:
For seiving sand : 4 Nos.
For cleaning collection of rebound sand and other works : 2 Nos.
3 Use rate of materials :
Cost of 50 m air hose @ 217.00
Rs: / Rm Rs: 10850.00
Life of air hose : 800 hours
Use rate of (air
cost
hose
/ life
per
) hour Rs: 13.56
Cost of sand blast gun nozzle @ 675.00
Rs: / Each Rs: 675.00
Life of sand blast gun nozzle : 200 hours
Use rate of (sand
cost blast
/ life )gun nozzle per hour Rs: 3.38
DATA: RATE ANALYSIS UNIT : 100 sqm
A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Sand (Screened) cum 30.00 800.00 24000.00
2 Use rate of air hose Hour 8.00 13.56 108.50
3 Use rate of sand blast gun nozzle Hour 8.00 3.38 27.00
4 Sundries( Rust inhibitive, seive etc )LS 5.00 20.00 100.00
Total 24235.50
Add 10% towards scaffolding/laddor @ 0.10 2423.55
Total cost of Materials 26659.05
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Air compressor 7 cmm diesel Hour 8.00 228.50 1828.00
Fuel / Energy charges Hour 8.00 755.40 6043.20
2 Sand blasting equipment Hour 8.00 105.90 847.20
Fuel / Energy charges Hour 8.00 0.00 0.00
Total hire charges of Machinery 8718.40
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Air compressor Hour 8.00 222.10 1776.80
2 Crew for Sand blasting equipment Hour 8.00 231.40 1851.20
3 mazdoor Day 15.00 400.00 6000.00
Total cost of Labour 9628.00
labour component/unit qty 96.30
Add contractor's profit and overhead charges 13.615% 13.10
labour component/unit qty (including contractor's profit) 109.40
ABSTRACT:
A. Cost of Materials Rs: 26659.05
B. Hire charges of Machinery Rs: 8718.40
C. Cost of Labour Rs: 9628.00
Total Rs: 45005.45
D. Add for excise duty 0.00% Rs: 0.00
(on 75 percent cost excluding cost of materials) Total Rs: 45005.45
E. Add for transportation upto work site @ 3% Rs: 1350.16
Total Rs: 46355.61
F. Add for contractor's profit and overheads on 13.615% Rs: 6311.32
Total cost for 100.00 sqm Rs: 52666.93
Rate per sqm Rs: 526.70
IRR-GAW-3-2 painting of embedded metal parts and all types of gates, stoplogs,etc, on sand blasted
surfaces with one coat of inorganic zinc silicate (airless spray preferred)70+/- 5
and two super coats with a total thickness of 300 microns
(each 150+/- 5) of solventless coaltar epoxy paint each coat 150 microns ( total 300 microns)
cost of all materials, labour, scaffolding etc., complete with all leads and
all lifts
(Upstream surface of gates portion may be painted with solventless coaltar epoxy brown paint
instead of solventless coaltar black. The rate for coaltar epoxy brown shall be adopted in data
for Upstream side painting)
ABSTRACT:
A. Cost of Materials Rs: 14740.00
B. Hire charges of Machinery Rs: 6615.60
C. Cost of Labour Rs: 20132.60
Total Rs: 41488.20
D. Add for excise duty 0 Rs: 0.00
(on 75 percent cost excluding cost of materials) Total Rs: 41488.20
E. Add for transportation upto work site @ 0.03 Rs: 1244.65
Total Rs: 42732.85
F. Add for contractor's profit and overheads on 13.615% Rs: 5818.08
Total cost for 100.00 sqm Rs: 48550.92
Rate per sqm Rs: 485.50