INSTRUCTIONS FOR USER

BOXES WITH COLOUR

READ AND WRITE

IN ORDER TO ENTER THE VALUES
,CLICK OVER THE BOXES AND SELECT
THE REQUIRED VALUE

BOXES WITH COLOUR

READ ONLY
THE VALUES DISPLAYED IN THESE
BOXES ARE THE CALCULATED ONE
.FOR PROPER OPERATION DON'T TRY
TO ENTER THE DATAS IN THESE
BOXES

BOXES WITH COLOUR

WRITE ONLY
THE REQUIRED VALUES WILL BE
ENTERED USING KEYBOARD

* FOR PRINTING THE DOCUMENTS, SINGLE CLICK OVER THE SHEETS GIVEN JUST BELOW THE PRINTING MESSAGE
** FOR PROGRAMM OPERATION, ADJUST MACRO SECURITY OF YOUR P.C AT LOW LEVEL.
*** USE LEGAL SIZE PAPER FOR PRINTING OF DOCUMENTS
READ HISTORY SHEET OF ESTIMATE AND EDIT WHERE EVER NECESSARY BEFORE PRINTING OF ESTIMATE
DON'T CHANGE VALUE IN THE CELL WHERE CURSOR DOES NOT SHOW

CLICK

SIGN

FOR DATA SHEET

ER THE VALUES
BOXES AND SELECT
ALUE

LAYED IN THESE
ALCULATED ONE
ERATION DON'T TRY
TAS IN THESE

ALUES WILL BE
KEYBOARD

LOW THE PRINTING MESSAGE

LOW LEVEL.

EFORE PRINTING OF ESTIMATE

FOR DATA SHEET

Annexure -

WATER RESOURCES DEPARTMENT

DIVISION ITANAGAR

DETAILED ESTIMATE
FOR
MIP from Beedi bada at Ganga village
Estimated Cost : Rs 85.39 lakh

VOLUME - II

Check list for minor irrigation schemes proposed under AIBP

Sl No

Item / Activities

1
2
a

Name of Project
Name of District / Block / Village
District

MIP from Beedi Bada at Ganga village

Block

c
3
4
5

Village
Longitude
Latitude
Catogory of project - Storage / diversion / lift /
percolation tank

Ganga

Type of project ( Ongoing / New )

New

Whether scheme is in DPAP / Tribal area ?

Tribal area

Have foundation investigation been carried out

?

Yes

Have soil survey in the comand area been done

?

Yes

10

Have topographical survey been carried out ?

Yes

11

Have any alternative proposal been studied and

merits and de-merits discussed ?

Yes

12

Average rainfall in command area

2900 mm

13

In source ( River / Stream / Nallah ) perennial

Perinial

14

Availability of water in source ( in MCM)

107.395

15

Minimum discharge in Cumec ?

1.30

16

Maximum discharge in cumec ?

180.00

17

Effect of the present scheme on existing /

conpemplated/ upstream and down stream
scheme on the same source if any ?

No any effect

18

Details of drinking water supply components ,

if any ?

No

19

Area of land required to be aquired for the

project ?

No, land will be donated by farmers

20
21

Status of land acquisition ?

Does the project fall in the command area of
any existing / ongoing / proposed major /
medium irrigation project ? If so details
thereof ?

NA
No

Papumpare

Diversion

22

Whether clearence from state electricity board

has been taken in case of LI schemes ?

NA

23
24

Existing cropping pattern ?

Proposed cropping pattern ( Approved by
agriculture department ) ?

Single Cropping
Double Cropping

25

Has the method used for determinning the crop

water requirement discussed ?

Yes

26

Whether detailed design has been carried out

for various components of the scheme as per
BIS code?

Yes

27

Whether latest SOR adopted for preparation of

cost estimate ?

Yes

28

Whether unik identification number has been

given to each scheme ?

Yes

29

Has the source of construction material has

been identified .

Yes

30
31

No of villages and people benefitted .

No of farmers of SC / ST community
benefitted ?

No of Village - 1 , Population - 100

25

32

Whether land levelling in command area is

required ? If so , how state government
proposed to meet the expenditure ?

No

33

How state government proposes to meet O &

M charges after completion of the project ?

Through WUA

34

When state government proposes to hand over

scheme to WUA ?

Yes

35

When state government proposes to take up

evaluation studies by independent ageny ?

Yes

36

Attach index map and layout plan of the

project along with all major, medium and
minor projects ( GEO Based )

Attached

37

Period of completion of scheme ?

2015-2016

38

Development cost Rs -- Lakh / Ha ?

39
40

B C Ratio at 10% interest ?

Location of scheme in reference to existing
schemes ?

41

Whether quality control mechanism exists for

MI Schemes ? Implementing quality control Scope & arrangments ( desirable , independent
quality control arrangment )

Yes , By State Deptt

42

MI scheme having CCA more than 1500 Ha , a

certificate cfrom state government indicating
that it is not substitute of medium irrigation
projects is required .

NA

43

Certificate from government indicating that the

MI schemes is not a part of any other major or
medium irrigation scheme.

Attached

44

Are benefits from pisciculture / Animal

husbandary / plantation etc discussed ?

Yes

Executive Engineer
Water Resources Division
Itanagar

Ganga village

SALIENT FEATURES OF THE SURFACE MINOR IRRIGATION SCHEMES

1
2
3
(a)
b.
c
d
4
5
a.
b.
c
d
e
f
g
h
I
6
7
8
a
b
9
10

Name of project
Name of river / tributary / Nallah
Irrigation ( Ha)
Gross command area ( GCA)
Culturable command area ( CCA)
Area under irrigation
Cost per hectare potential planned ?
Name of villages getting water supply
Hydrology
Gross catchment area in sqkm
Intercepted catchment area in sqkm
Unintercepted catchment area in sqkm
Catchment rainfall details in mm
Name of climatic station in the catchment
Annual yield at the proposed site in M CUM
Water utilization of upstream projects in M CUM
Water utilization of proposed projects in M CUM
Designed flood at weir / Barrage in Cum
Submergences details in Ha
Technical details of Barrage / Weir
Cropping pattern in Ha
Existing
Proposed
Cost of project in Rs Lakh ( at latest SOR)
Benefit cost ratio at 10% interest

Junior Engineer
Water Resources Section,
Itanagar

MIP from Beedi bada at ganga village

Beedi Bada
70.00 Ha
55.00 Ha
68.75 Ha
10.00 Lakh/Ha

0.52 Sqkm
0.52 Sqkm
0.00
2900
Itanagar
107.395 MCM
0
0.193 MCM
180.00 Cumec
Nil
Attached
single cropping
Double cropping
1.132
1.40 : 1

Assistant Engineer
Water Resources Sub-Division,
Itanagar

Executive Engineer
Water Resources Division
Itanagar

Joint Survey Report

We jointly visited the proposed command area of Rillo village for joint survey of Water Resources
department & Agriculture department.Detail survey report of the project is as follows;
1 Name of work / Scheme :
2 Location :
(a) State :
(b) District :
( c ) Circle :
(d) Village :
(e) Division Survey No :
3 Name of Command Area :
4 Command Area :
(a) G C A
(b) C C A
( c ) Area to brought under permanent cultivation
5 Name of stream /Source
6 Discharge of stream
(I) Max Flood Discharge
(ii) Min Lean Period discharge
7 Total area under permanent cultivation in Ha
8 Type of soil of command area
9 Number faimily to be benefitted
10 Approximate cost of project.
11 Accessibility by road
12 Name of crops to be irrigated

Representative from Agriculture Deptt.

A.D.O. / A.F.A.
Agriculture Department

MIP from Beedi Bada at Ganga village

Arunachal Pradesh
Papumpare
Beedi Bada
Ganga
2
Beedi Bada
70 Ha
55 Ha
69 Ha
Beedi Stream
180.00 Cumec
1.30 Cumec
69.00 Ha
Sandy Loam
20.0 No
Rs
80.00 Lakh
16 Km from Itanagar
Paddy, millet, mustered, Potato,
maize and vegatable crops

Representative from W R Deptt.

Junior Engineer
Water Resources Section
Poma-I

Executive Engineer

Assistant Engineer
Water Resources Sub Divis
Itanagar

Water Resources Division

Itanagar

Brief Writeup of Project

Name of Scheme :
Estimated Cost :

MIP from Beedi Bada at Ganga village

Rs 80.00 Lakh

Presently the farmers have developed their cultivable land and cultivating as rainfed cultivati
depending upon the rain, by adopting single cropping system. The crop production is very meagre due
uncertain irrigation to the field through rain. Further the land is not utilized during Rabi season due to n
availability of irrigation water. The food requirment of the beneficiaries is not being fulfilled due to lo
crop production. Hence they depend upon the local market which affect the economy of the poor people.

Hence the project has been formulated for providing assurred irrigation to boost the crop producti
and improve the socio-economic condition of the beneficiaries. The double cropping pattern wiil
adopted by the farmers after completion of project.Further the employment will be generated duri
implementation of the project for rural people.

The project site is located at Ganga village under Beedi Bada adminstrative circle of Papumpa
District.The project has been designed to irrigate 55.0 Ha culturable land by tapping the irrigation wa
from Tagu Stream.The convayence system has been designed by adopting the following parameter.
(A) Command area Analysis
1 Gross command area (GCA)
70.0 Ha
2 Culturable command area ( C C A )
55.0 Ha
3 Ultimate irrigation Potential
68.8 Ha
4 Land Topography
Foot Hill having 1 - 5 % slope.
5 Type of Soil
Sandy loam
(B) Convayence System
Design of canal as per Laccy's Regime Theory
1 Type of Channel
Earthen
2 Designed Discharge
0.1261 Cumec
3 Free Board
0.10 Mtr
4 Designed Depth of Channel
0.53 Mtr
5 Designed Width of Channel
0.66 Mtr
6 Length of canal
2000.00 Mtr
7 Channel Longitudedal Slope
1 : 1200
C) The following provisions has been kept in the estimate.
1 Hill cutting for formation of canal for a length 2000.00 Mtr
2 Submerged Gabion weir type head work
1.0
No

3
4
5
6
7
8

Earthen Channel Lined canal length

Distribution Tanks Transportation of materials by Mechanical transport Transportation of materials by Head Load Transportation of River Bed materials by Head Load -

Junior Engineer
Water Resources Section
Itanagar

Assistant Engineer
Water Resources Sub Division
Itanagar

1900.00
1800.00
0
15
1.00
1.00

Mtr
Mtr
No
Km
Km
Km

Executive Engineer
Water Resources Division
Itanagar

ater Resources

at Ganga village

ssistant Engineer
Resources Sub Division

g as rainfed cultivation
n is very meagre due to
Rabi season due to non
ing fulfilled due to low
y of the poor people.

ost the crop production

opping pattern wiil be
ll be generated during

ve circle of Papumpare
ing the irrigation water
wing parameter.

ABSTRACT OF COST - ORIGINAL ESTIMATE

Name of Work :
Sl No

MIP from Togu Nala at Rillo

Sub-Head & Item of work

Qnty

Rate

Unit Amount

Remark
Annexure - I

SH : Formation cutting

2000

436.03

Rmt 872060.00

SH : Earthen Main Canal

1900

37.00

Rmt

70300.00 Annexure - II

SH : Lined Main Canal

1800

3068.00

Rmt

5522400 Annexure - III

SH : Diversion Head Work

SH : Silt Excluder Tank

1
0
1

1870159.00 No
203142.00 Rmt
G/Total =
Say Rs

Junior Engineer
Water Resources Section,
Itanagar

Executive Engineer
Water Resources Division
Itanagar

1870159 Annexure - IV
203142.00 Annexure - V
8538061
8538060

Assistant Engineer
Water Resources Sub-Division,
Itanagar

1 - ORIGINAL ESTIMATE
ABSTRACT OF COST
:

SH: Formation Cutting

Sl No

Sub Head & Item of Work

Jungle clearance thick and thin

i/c cutting, uprooting and
removing of trees etc (cane or
bamboo jungle area not less
than 50% and not more than
50% of the jungle area)

Excavation in soil in hilly area

by
mechanical
means
including cutting and trimming
of side slopes and disposing of
excavated earth on the Barren
Valley side
Excavation in hilly area in
ordinary rock not requiring
blasting by mechanical means
including cutting and trimming
of slopes and disposal of
excavated earth on the barren
valley side

Add 22.5%

Annexure - I
Qnty

1.20

Rate

Per

38584.50

Ha

Amount

Remark

46301.40

SR-2010
(R&B) Item 2.3
(i) A

4473.00

72.70

cum

325187.10

2982.00

114.15

cum

SR-2010
340395.30 (R&B) Item No
- 3.33 (i)

Total
711883.80
cost index over SR-2010 on item no. 1 to 3 (+) 160173.86
G/Total Rs
872057.66
Say Rs
872058.00

Cost Per Rmt =

Junior Engineer
Water Resources Section
Itanagar

SR-2010
(R&B)
Item No 3.32 (i)

872058.00
2000.00

= Rs 436.03

Assistant Engineer
Water Resources Sub Division
Itanagar

Details of Mesurment
SH : Formation Cutting
Sl No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

Chainage
0.00
100.00
200.00
300.00
400.00
500.00
600.00
700.00
800.00
900.00
1000.00
1100.00
1200.00
1300.00
1400.00
1500.00
1600.00
1700.00
1800.00
1900.00
2000.00

Length
0.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00

Width
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60

Height
2.00
4.00
5.00
6.00
5.00
6.00
3.00
3.00
8.00
7.00
3.00
7.00
5.00
4.00
4.00
6.00
5.00
4.00
3.00
2.00
3.00

C/S Area
1.60
3.20
4.00
4.80
4.00
4.80
2.40
2.40
6.40
5.60
2.40
5.60
4.00
3.20
3.20
4.80
4.00
3.20
2.40
1.60
1.70

Av C/S Area Volume (cum)

0
0
2.40
240.000
3.60
360.000
4.40
440.000
4.40
440.000
4.40
440.000
3.60
360.000
2.40
240.000
4.40
440.000
6.00
600.000
4.00
400.000
4.00
400.000
4.80
480.000
3.60
360.000
3.20
320.000
4.00
400.000
4.40
440.000
3.60
360.000
2.80
280.000
2.00
200.000
2.55
255.000
Total =
7455.000

Soil Classification
Ordinary soil
60%
4473.000 Cum
Hard Soil
0%
Err:512 Cum
Soft Rock
40%
2982.000 Cum
Hard Rock
0%
Err:512 Cum
1 Jungle clearance thic & thin i/c cutting, removing of trees etc
2000 x
6.00
= 12000 Sqm
or
1.2 Ha
2 Earth work in excavation in road formation cutting
Ordinary Soil
=
4473.000 Cum
3 Excavation in decomposed or soft Rock
Soft Rock
=
2982.000 Cum
4 Excavation in hard rock by blasting and disposal of unserviceable materials lead upto 30 m

Junior Engineer
Water Resources Section

Assistant Engineer
Water Resources Sub Division

Itanagar

Itanagar

ABSTRACT OF COST - ORIGINAL ESTIMATE

SH: Earthen Main Canal
Sl Sub Head & Item of Work
No
1

Cost per Rmt Length

Qnty

Rate

Annexure - II

Per

Amount

Remark

Construction of unlined surface drains of average cross

sectional area 0.40 sqm in soil to specified lines, grades, levels
and dimensions. Excavated material to be used in embankment
within a lead of 50 metres
Ordinary Soil

0.290

51.80 Cum

15.02

APSOR -2010 Item N

-3.24 B

Ordinary Rock without Blasting

0.196

76.25 Cum

14.95

APSOR -2010 Item N

-3.25 B

G/Total = Rs

6.74
36.71

2 Add 22.5% cost index over SR-2010

Say Rs

37.00

DETAILS OF MEASURMENT
SH: Earthen Main Canal

Details for per Rmt Length

Sl.No

Item of work

Length Top Width

Earth work in excavation in

Canal
1.00 x

B/Width

1.19 +

0.66

Depth

0.53 =

Qnty (Cum)

0.490

2
Ordinary Soil

60%

0.290

Cum

Ordinary Rock
without Blasting =

40%

0.19600

Cum

Junior Engineer
W R section Itanagar

18.0625

Assistant Enginner
W R Sub Division Itanagar

DESIGN OF EARTHEN MAIN CANAL

Culturable Commond Area =
Duty of Water( D) =
Net irrigation requirement ( NIR ) =
Field irrigation requirement ( FIR) =
Gross irrigation requirement ( GIR) =
Add 10 % for Rush irriagtion =
Total Discharge 'Q' =
Considering Silt factor ( f ) = 1.5
Longitudenal slope of canal ( S ) =

55.00
1000
0.055
0.069
0.1146
0.01146
0.1261
0.0003 f 5/3
Q

11200

1/ 6

Hydraulic Mean Depth ( R ) = 0.47 [ Q / f ] 1/=3

Canal Side slope (n) =
0.5
Bottom Width of canal =
1.236 d

Ha
Ha / Cumec
Cumec
Cumec
Cumec
Cumec
Cumec

0.206

:1
Canal Cross Sectional Area =

1.736

Using manning Equation for velocity in canal

V = 1/N x R 2/3 S 1/2
Discharge Q = A x 1/N x R 2/3 S 1/2
Taking Roughness Cofficient ( N ) = 0.025
0.1261 = 1.736 x
40 x 0.03
d2 = 0.185

Or

d=

0.0371 d2

0.43 m

Taking Free Board = 0.10 m

Total Depth =
0.53 m Say
Canal Bottom Width ( b ) = 1.236 d = 0.66 m
Say
Top Width of Canal = b + 2 n x d = 1.19 m
Velocity in Channel =
FINAL SIZE OF CHANNEL
Bottom width =
0.66 Mtr
Depth =
0.53 mtr
Top Width =
1.19 Mtr
Formation Width = Top width +Dowel width + Service Road
Considering
Dowel Width =
0.45 mtr
Service path =
0.60 mtr
Formation width =
2.24 mtr
Hill

Dowel
0.45

1.19

0.40 m/Sec

Service path
0.60
Valley

0.53

0.66
2.24
FORMATION WIDTH
X - SECTION OF EARTHEN CHANNEL

Junior Engineer
W R section Itanagar

Assistant Enginner
W R Sub Division

Executive Engineer
Water Resources Division

Itanagar

Itanagar

Remark

SOR -2010 Item No

4B

SOR -2010 Item No

5B

M3

d2

0.40 m/Sec

ABSTRACT OF COST - ORIGINAL ESTIMATE

SH:

Lined channel

Sl.No

Sub - Head & Item of work

Earth work in excavation of

foundation of structures as per
drawing
and
technical
specification, including setting
out, construction of shoring and
bracing, removal of stumps and
other deleterious matter, dressing
of sides and bottom, backfilling
the excavation earth to the extent
required and utilising the
remaining earth locally

Plain cement concrete 1:3:6 mix

with crushed stone aggregate 40
mm nominal size mechanically
mixed, placed in foundation and
compacted by vibration including
curing for 14 days.
Plain cement concrete M 15
Grade in sub-structure complete
as per drawing and Technical
Specifications I/c cost of form
work and finshing complete
Carriage
of
Cement
by
mechanical transport from market
to road point
15.0 Km
lead
Carriage of Cement by head load
from road point to work site lead
1.00 Km
Carriage of River bed Material by
mechanical transport fromquarry
to road point lead
10.00 Km

Cost per Rmt Length

Quantity

Rate

Annexure - III
Per

Amount

Remark

0.738

79.00

cum

58.30

SR-2010
(R&B) Item
- 12.1 ( I A
(i))

0.185

3812.60

cum

705.33

SR-2010
(R&B) Item
9.1

0.196

5347.70

cum

1048.00

0.110

29.00

Mt/km

47.85

App. Rate

110.00

0.80

kg/km

88.00

App. Rate

2.068

29.00

Mt/km

148.19

App. Rate

SR-2010
(R&B) Item
13.5 (A)

Carriage of sand & S/aggregate

by head load from road point to
work site
lead

511.00

0.80

kg/km

1.00 Km

Add

Total

22.5% Cost index over SR -2010 on item 1 to 3

(+)

G/Total =
Say Rs.

Junior Engineer
W R section Itanagar

408.80

App. Rate

2504.47
563.51
3067.98
3068.00

Assistant Enginner
W R Sub Division Itanagar

Details of measurment
SH: Lined channel
Sl.No
1

Item of work

Measurment per RMt Length

No

Length

Width

Depth

Qnty

Earth work in excavation of foundation of structures as per drawing and

technical specification
1 x 1.0 x

1.23

0.60

1 x 1.0 x

1.23

0.74

Cum

P/L C.C 1:3:6 in base

0.15

0.185

Cum

P/L.C.C work 1:2:4 i/c. cost of centering & shuttering and finishing in
wall 2 x 1.0 x 0.20 x 0.41
Floor 1 x 1.0 x 0.63 x 0.05
Total

=
=
=

0.164
0.032
0.196

Cum
Cum
Cum

0.110

Mt

Carriage of cement by mech mean

Qnty as per T.C. =

Carriage of cement by head load

Qnty as per T.C. =

Carriage of sand/aggregate by Mechanical transport

Sand
0.811 Cum weight @ 1600 Kg/Cum
S/ Aggregate
0.428 cum weight @
1800 Kg/Cum
Total

Carriage of sand/aggregate by head load

Junior Engineer
W R section Poma -I

110.00 kg

=
=
=
Or

1297.60
770.40
2068.00
2.070

kg
MT

2068.00

Kg

Assistant Enginner
W R Sub Division Itanagar

Design of Lined Main Canal

C CA =
55 Ha
Duty for Paddy crop =
1000 Ha/Cumec
Net irrigation requirement ( NIR ) =
Field irrigation requirement ( FIR) =
Gross irrigation requirement ( GIR) =
Add 10 % for Rush irriagtion =
Total Water requirment ( Q ) =
Considering Silt factor ( f ) =

0.055
0.069
0.115
0.0115
0.1261

Cumec
Cumec
Cumec
Cumec
Cumec

1.5

Longitudenal slope of canal ( S ) =

0.0003 f 5/3

Q 1/ 6
Hydraulic Mean Depth ( R ) = 0.47 [ Q / f ] 1/ 3
Canal Side slope (n) =
0.25 : 1
Bottom Width of canal =
1.562 d

11200

0.206

Canal Cross Sectional Area =

1.812 d2
Using manning Equation for velocity in canal
V = 1/N x R 2/3 S 1/2
Discharge Q = A x 1/N x R 2/3 S 1/2
Taking Roughness Cofficient ( N ) = 0.01 5
0.1261 =

1.812 x

67 x

0.030 x

0.0371 d2

d2 = 0.009
d = 0.30 m
Taking Free Board =
0.10 m
Total Depth =
0.40 m
Say 0.40
Canal Bottom Width ( b ) =
1.562 d
= 0.63 m Say
Top Width of Canal = b + 2 n x d =
0.83 m
Velocity in Channel = Q/A = 0.74 m/Sec
Final size of canal
Bottom Width =
Top Width =
Depth =

0.2

0.83

0.2

0.63 m
0.83 m
0.40 m
0.41
C C M15
C C M10
.1.23

0.05
0.15

Junior Engineer
W R section Poma -I

Assistant Enginner
W R Sub Division Itanagar

ABSTRACT OF COST
SH : Diversion Head Work
Sl No Item of Work

Earth work in excavation of foundation

of structures as per drawing and technical
specification, including setting out,
construction of shoring and bracing,
removal of stumps and other deleterious
matter, dressing of sides and bottom and
backfilling with approved material

Annexure - IV
Qnty

75.94

Amount

cum

31435.00

3812.00

Cum

56493.84

6576.10

Cum

653138.25

8.761

56146.00

cum

491872.65

6.250

11400.0

Sqm

71250.00

14.90

MT/Km

509.58

Providing and laying of boulder apron

laid in wire crates made with 4mm dia
GI wire conforming to IS: 280 & 99.320
IS:4826

Supply & fixing of M.S Sluice gate as

per approved specification

Carriage of Material by Mechanical Transport lead

15 Km
34.200
Carriage of Maerial by Head Load , Lead

Per

413.95

Providing and constructing gabian

structures for erosion control, river
training works and protection works
with wire crates of size 2 m x 1 m x
0.3 m divided into compartments by
cross netting, made from 4 mm
galvanised steel wire @ 32 kg per 10
sqm having minimum tensile strength of
300 Mpa conforming to IS:280 and
galvanizing coating conforming to 14.820
IS:4826, woven into mesh with double
twist, mesh size not exceeding 100 x 100
mm, filled with boulders with least
dimension of 200 mm, all loose ends to
be tied with 4 mm galvanised steel wire

Plain cement concrete 1:3:6 mix with

crushed stone aggregate 40 mm nominal
size mechanically mixed, placed in
foundation and compacted by vibration
including curing for 14 days

Rate

1.00 Km

42960.00

Carriage of Boulder by Mechanical Transport lead

10 Km
234.490

0.80

Kg/Km

34368.00

0.80

MT/Km

187593.00

Total =
10 Add Cost index over SR - 2010 rates on Item -1 to 4 22.50%
only @ 22.50%

Junior Engineer
W R section Itanagar

1526660.32
343498.57191

G/Total =

1870158.89

Say Rs

1870159.00

Assistant Engineer
WR Sub division Itanagar

Remark

SR-2010
(R&B) Item
3.13 ( i) A

SR-2010
(R&B) Item
15.13

SR-2010
(R&B) Item
15.2

SR-2010
(R&B) Item
9.1

App Rate

App Rate

App Rate

App Rate

STRUCTURAL DRAWING OF DIVERSION HEAD WORK

1.00

U/S Wing Wall

B

D/S Wing Wall

1.00

1.50

B
D

2.50

2.00

A
Sluice Gate
C
1.50

2.00

2.60

C
Canal

Sec at B - B

Sec at C - C

Sec at D - D

2.0
U/S Wing Wall
D/S Wing Wall

0.5
River Bed Level

RBL

0.3

Weir
Wall

2.61

Loose Boulder Apron

Weir
Wall

8.0

Front View

3.0

2.60

Sec at A - A

4.0
2.0

2.61

Sec at D - D

0.50

Theoritical consumption of Materials

Sl No

Sub Head

Linned Channel

Diversion Head Work

3172

Junior Engineer
W R section Poma -I

Qnty

Unit

Cement ( MT )

Sand (Cum )

S/Aggregate
(Cum)

Boulder
(Cum)

20.000

Rmt

1.20

2.044

3.870

1.00

No

0.06

0.127

0.240

24.86

1.26

2.170

4.110

24.86

3168.08958

108.523

324.69158

2734.875

Assistant Enginner
W R Sub Division Itanagar

SITE PLAN OF PROPOSED MIP

(Not To Scale)

beddi

Diversion Head Work

Hill

Lined MainCanal

Earthen Main Canal

Hill

beedi bada
C C A - 55 Ha

Earthen Field Drain

Junior Engineer
W R section Poma -I

Assistant Enginner
W R Sub Division Itanagar

Name of Sub-Project:
SH: C/O Silt Excluder Tank
Sub head and item of work
1. Earth work in excavation of foundation of structures as per drawing
and technical setting out ,construction of shoring and bracing,removal of slumps and other deleterious matter ,dressing of slide and
bottom,backfilling the excavation
earth to the extent required and utilizing the remaining earth locally
for road work
2. Plain cement concrete 1:3:6 mix
with Crushed stone agg-regate 40
mm nominal Size mechanically
mixed ,placed in foundation and
compacted by vibration including
curing for 14 days
3. Reinforced cement concrete in substructure(height upto 5m) complete
as per drawing and Technical specifications RCC grade M 20 i/c cost
of Form work
4. Supplying,fitting and placing HYSD
bar reinforcement in Sub-structure
complete as per Drawing and Technical spec.
5. P/Fixing G I pipe :100mm dia
6. P/Fixing stop Valve- 65mm dia
7. P/Fixing MS sluice Gate as per approved drawing and design
8. Carriage of cement and steel by mechanical transport lead km
9. Carriage of cement and steel by head
load from road point to work site 10 km
10. Carriage of River bed material by head
load from road point to work Site 10 km
Total=
11.Add 22.5% cost index over SR-2010 rate on item 1 to 4

Quantity

Rate

30.13

203.3

3.76

3812.6

11.59

6576.1

1.09

56146.15

463.1

1765.9

0.45

11400

5.79

14.9

5.79

0.8

50.12

0.8

11.Add 22.5% cost index over SR-2010 rate on item 1 to 4

TOTAL=

Sl.NO.

SH: Silt Excluder Tank

Item of Work
No.
L
1 Earth work in excavation of foundation of structures as per drawing and technical specs
Tank
1
2 Plain cement concrete 1:3:6 mix crushed stone aggregate 40mm
nominal size mechanically mixed,placedin foundation and compacted
Tank Base
1
3 Reinforcement cement concrete in sub structure
Tank Long Wall
2
Tank Small wall
2
Tank Buffle Wall
1
Tank Floor
1
RCC slab
1

Reinforcement in RCC work i/c bending binding and placing in position

1.2% of RCC work

4 P/Fixing G I pipe for flushing 65 mm dia

5 P/Fixing Stop Valve- 65mm dia
6 P/Fixing Sluice Gate size
7 Carriage of cement & steel by mechanical transport
Cement
=
Steel
=
Total
Total=
8 Carriage of cement & steel by head load from Banderdewa to Chimpu

8.1

8.1
7.9
2.5
2.5
7.5
7.9

0.012

1 x 2m
1 nos.
1 x0 .45
4.7
1.09
5.79

5.79 Mt
9 Carriage of River bed material by head load from road point to work site within radius of 100 mtr
Sand
=
5.92
S/Aggregate
=
13.91
Cement & Steel
=
15.61

Junior Engineer
W R section Poma -I

ABSTRACT OF COST ORIGINAL ESTIMATE

Per

Amount Remark

cum

APSR-2010 Item-3.13(I A)

6125.429
cum

cum

MT

14335.38 SR-2010(R&B) Item 9.1

76217 SR-2010(R&B) Item 13.5 E(i)

61199.3 SR-2010(R&B) Item 13.6

926.2 App Rate

No

1765.9 App Rate

sqm
MT/km

5130 App Rate

86.271 Analysis Rate

MT/km

4.632 App Rate

MT/km

40.096 App Rate

165830.2
37311.8

203142

Qnty

3.1

1.2

cum
30.13
cum

x 11.59

3.1

0.15

0.2
0.2
0.1
2.5
2.9
Total=

1.95
1.95
1.05
0.05
0.1

x7850

3.76 cum
cum
6.16 cum
1.95 cum
0.26 cum
0.93 cum
2.29
11.59
1091.1 Kg
1.0911 Mt
=
=

2m

0.45 sqm

Mt
Mt
Mt

cum
cum
Mt

1600 kg/cum
1800 kg/cum

Total

Assistant Enginner
W R Sub Division Itanagar

=
=
=
=

9472 kg
25038 kg
15610 kg
50120 kg

DESIGN OF SILT EXCLUDER TANK

N/Work:

41

MIP from Togu Nala at Rillo

FIELD DATA:
Discharge required in take off channel (Q)=
#REF! Cumec
Depth of Channel
0.42 Mtr
Considerations
Detention period (T) =
60 Second
Discharge for Auto flushing of Silt = 20 %
#REF! Cumec
Total Discharge required in approach channel = 1.25Q
#REF! Cumec
Depth of tank (D) =
1.5 Mtr
Design of structure
A: Tank
Volume of Water storage(V) = Q x T
=
#REF! cum
Surface area of tank (A) = V/D
=
#REF! Sqm
Width of tank (W) = 1/3x length
=
#REF! Mtr
Say
#REF! Mtr
Length of tank (L) = 3W
=
#REF! Mtr
Say
0.02 Mtr
Depth of tank (D) = water storage +depth of take off channel + free board
Free board =
0.2 Mtr
H1=
2.12 Mtr
1:10

Floor Slope of Tank

DRAWING OF SILT EXCLUDER TANK

0.2
#REF!

0.42
2.12
1.50
1:10
0.15

C C 1:4:8
0.02

Sectional Elevation of Tank

Flushing Pipe

0.1
0.2
#REF!

#REF!

Inlet

outlet
0.2
0.1
0.1

0.02
0.2
0.62

Plan
Details of Measurments
Length of Foundation
0.62 Mtr
Length of short wall
#REF! Mtr
Width of foundation
#REF! Mtr
Thickness of wall
0.20 Mtr
Depth of foundation
1.65 Mtr
Height of wall
2.12 Mtr
Base Length
0.62 Mtr
Floor length
0.02 Mtr
Base width
#REF! Mtr
Floor width
#REF! Mtr
Base thickness
0.15 Mtr
Floor thickness
0.10 Mtr
Length of long wall
0.42 Mtr
B;Design for Size of Flushing Pipe
Discharge in flushing pipe (Qf)
=
#REF! cumec
Considering piped openning
Depth of water above openning (H) =
1.50 M
Discharge through openning ( Q = 2.75 A H 1/2)
Area of Circular opening(A) = Q/2.75 H1/2
#REF! sqm
Dia of pipe =
#REF! mm
Final size of Pipe as per availability =
150 mm

Junior Engineer
W R Section Poma-I

Assistant Engineer
W R Sub Division Itanagar

Assistant Surveyor of work

W R Division Itanagar