CNB Estimate

NAME OF PROJECT: EXCEL PROGRAMME
1.ABHISHEK NALGULWAR
A.E GR - 1
WASHIM
GRAMME OF C.N.B
SAWARGAON JIRE CEMENT NALLA BANDH NO.1
Taluka :- WASHIM District :- WASHIM
INDEX
Sr. Pages
No. Particular
From To
1 Face sheet
2 General Report
3 Certificates
4 Latters
5 Principal Features
6 Capacity Table
7 Yield Calculations
8 Stability Calculations
9 Water Requirement Statement
10 Cropping Pattern
11 B.C.Ratio Calculations
12 E.R.R. Calculations
13 General Abstract & Royalty Statement.
14 " C " Work Abstract
15 Measurements
16 Lead Chart
17 Rate Analysis
18 Pit Lift Calculations
19 Measurements Cross sections
Drawings
1 Index Map
2 Plan and L-Section
3 Contour Map
4 Quarry Map
5 Village Map
E S T I MAT E
Division : Small Scale Irrigation (W. C.).) Division WASHIM.
Saction Estimate No. :
Fund Head : 2702 Minor Irrigation Work
Major Head : 2702 Soil Conservation & water Conservation.
Minor Head :
Service Head : Construction of Cement Storage Bandhara (0 to 100 Hect.)
Departmental Head : CONSTRUCTION OF SAWARGAON JIRE CEMENT NALLA BANDH NO.1
The estimate is prepared in the office of the Executive Engineer, Small Scale Irrigation (W. C.) Division, Washim for the
probable expenditure for construction of SAWARGAON JIRE CEMENT NALLA BANDH NO.1 across the LOCAL NALLA
near village Taluka : WASHIM District : WASHIM
For Rs. 2495900 /-
Administratively approved vide No. Date
Technically Sanctioned vide No. Date
Estimate Prepared by: P R MAKODE Sec Engr
Estimate checked by: SHRI Mamidwar Sec Engr
GENERAL DESCRIPTION
--------------- Attached Sepreatly ---------------
Asstt Engineer Gr I Executive Engineer

Small Scale Irri.(W.C.) Sub-Division Small Scale Irri.(W.C.) Division
WASHIM WASHIM
GENERAL REPORT
This Cement Storage Bandhara is proposed across the local nalla near village kakad dati Taluka : WASHIM District :
WASHIM. The proposed site is 1.00 Km. away on D/S of the village. It's longitude and latitude based on the Topo Sheet No. 55 H /
4 are 76 20" 35" and 20 55' 21" respectively
FOUNDATION
The suitability of the foundation will be verified during construction and will be fixed accordingly. It is seen that hard rock is
available in the bed with short depth where site is proposed . Foundation of structure is proposed minimum 0.60 m. in hard
rock/massive rock.
HEAD WORKS
ADVATAGES
1). No submergence of private land.
2). No Irrigation Management is required.
3). Village water supply to some extent is possible to near by villages.
4). The water table in the near by land & wells in down stream regions will also increase.
5). Provides intensive Irrigation rotation for cotton crops in shotfall of rains.
MATERIALS LEADS
The materials for arious items ar available as follows.
Sr.No. Name of Materials Lead in Km. Place
1 Cement 16.00 WASHIM
2 Steel 16.00 WASHIM
3 Rubble 15.00 YEWATA
4 Metal 10.00 YEWATA
5 Sand 10.00 HIVARAPEN
6 Water Within initial lead
RATES
The rates adopted for this scheme is as per the R.S.R. 2013--14 The rate analysis worked out for various items considering the
leads and lifts.
CONCLUSION
Prepared by
A.S.NALGULWAR
P R MAKODE Asstt Engineer Gr I Executive Engineer
Sec Engr Small Scale Irri.(W.C.) Sub-Division Small Scale Irri.(W.C.) Division
WASHIM WASHIM

C E R T I FI CAT E
Certified that , I have gone through the Plans and Estimate for Construction of SAWARGAON JIRE
CEMENT NALLA BANDH NO.1 Taluka : WASHIM, District : WASHIM and 100 % arithmatic check has been
execised in Sub-Division office.
Prepared By :-
Asstt Engineer Gr I
P R MAKODE Small Scale Irri.(W.C.) Sub-Division
Sec Engr WASHIM
C E R T I FI CAT E
Certified that , I have gone through the Plans and Estimate for Construction of SAWARGAON JIRE
CEMENT NALLA BANDH NO.1 Taluka : WASHIM, District : WASHIM and 100 % arithmatic check has been
Checked by:-
Executive Engineer
Small Scale Irri.(W.C.) Division
WASHIM
CERTIFICATE
1)
Certified that, I have personally selected location of site and fixed the alignment of Cement Storage Bandhara line.
2)
Certified that, I have personally verified the catchment area and location of site shown on Index Map and Found correct.
3) Certified that, I have personally checked the levels of center line of weir and Found correct.
4)
Certified that, I have personally verified the Surveyed Contour are shown on capacity table and Found correct.
5) Certified that, I have personally verified the trial pits results shown on Plan & L- Section and ascertained the strata before
submitting the Plan & Estimate to the higher authority.
6) Certified that, the estimate has been prepared on the basis of actual field data.
7) Certified that, the leads of various materials shown in lead chart are shortest by road, which are actually measured and
verified by me.
8) Certified that, the materials at quarry site is as per specifications and available in sufficent required quantity.
9) Certified that, the Estimate has been checked 100 % Techically in my office.
10) Certified that, the Proposed project do not affected command of any other completed & on going project, not this project
comes under the submergence of any other project.
Perpared by

WASHIM WASHIM
PRINCIPAL FEATURES
1 Village : 0
2 Taluka : WASHIM
3 District : WASHIM
4 Topo Sheet No. : 55 H / 4
5 Longitude. : 76 20" 35"
6 Latitude. : 20 55' 21"
7 Name of River / Nalla : Local
8 Total Catchment Area : 3.720 Sq Miles 9.630 Sq. Kms
9 Free Catchment Area 3.720 Sq Miles 9.625 Sq. Kms
10 Nature of Catchment : Average
11 Average Mansoon Rainfall : 36.33 Inches
12 50 % Dependable Rainfall : 34.70 Inches
13 Yield Per Sq. Mile : 25.457 Mcft
14 Total Yield @ site : 94.70 Mcft
15 Total Yield from free catchment Area 94.70 Mcft
16 Maximum Flood Discharge. : #REF! Cumsec.
17 Foundation Level F.L. : 98.450 M.
18 Lowest Nalla bed Level N.B.L. : 100.000 M.
19 Sill Level Sill : 100.000 M.
20 Full Storage Level. F.S.L. : 101.000 M.
21 Maximum Water Level M.W.L. : #REF! M.
22 D/S Guide wall top level TBL T.B.L. : 104.000 M.
23 Natural High Flood Level. H.F.L. : 102.100 M.
24 Afflux High Flood Level. A.H.F.L. : 102.116 M.
25 Left Bank Level. : 101.900 M.
26 Right Bank Level. : 102.000 M.
27 Av.Depth of Nalla : 2.85 M.
28 Nalla Bed Width : 31.00 M.
29 Nalla Top Width : 32.30 M.
30 Length of Weir : 31.00 M.
31 Height of Body Wall : 5.75 M.
32 Length of Key Wall : 0.00 M.
33 Length of Apron Filling : 3.00 M.
34 Length of U/S Wing wall : 10.00 M.
35 Total Storage Capacity : 6.00 TCM 0.21 Mcft
36 No. of Vents & height : 0 Nos. 2.50 m
37 Irrigation Potential : 2.00 Ha.
38 Total Cost of Scheme : Rs. 2495900
40 Cost per Hect. : Rs. < 300000 /-
41 BC Ratio : > 1.00
42 ERR : > 12.00
Prepared by

WASHIM WASHIM
CATCHMENT AREA CALCULATION
Topo Sheet No. : 55 H / 4
Longitude : 76 20" 35"
Latitude : 20 55' 21"
Scale : 1 : 50000
1 Total Catchment 9.63

in Sq.Km
2 Catchment Area in Sq.Km 9.63
Paldhag Medium Project
3 catchment Area in Sq.Km

Praposed Storage Bandhara 9.63
1). Total No.of 1 cm. x 1 cm. parts. = 597 Nos.

2). Total No.of quarter parts. 27.00 /4 = 6.75 Nos.
Total 604 Nos.
Area of 1 cm. x 1 cm. part = 0.25 Sq.Km.

There for Total Catchment area = 39 x 0.25
= 9.63 Sq.Km.
= 3.72 Sq.mile.
CERTIFICATE
Certified that the Catchment area checked by me and found correct.
Prepared by :-

WASHIM WASHIM
YIELD CALCULATION
1) Total Catchment Area at site : 9.630 sq.km 3.720 sq,miles

2) Nature of Catchment : Average
3) Rain gauge station : Washim
4) No of years for which rain fall data available. : 108 Years 1901 to 2008
5) Average Rain Fall : 922.80 mm 36.33 inches
6) 50% dependable rainfall : 881.40 mm 34.70 inches
7) Strange,s Co-efficient for the above rain fall 35.00 inch 25.939 Mcft./Sq.Mile
34.00 inch 24.329 Mcft./Sq.Mile
Diff. for 1 inch 1.610
8) Yield per Square Mile For 34.70 " = 24.329 + ( 0.70 x 1.610 )
= 24.329 + 1.128
= 25.457 Mcft./Sq.Mile
9) Total Yield At Site = C.A. x Yield per Sq.Mile
= 3.720 x 25.457
= 94.7 Mcft.
OR = 2.682 Mm
OR = 2681.90 T.C.M.
10) Proposed storage capacity @ F.T.L at R.L.101.000 6.00 T.C.M

( Including regenration flow)
Total Yield at site 2681.90 TCM is more and designed for the same capacity
11) catchment Area of Praposed Storage Bandhara = 9.63 Sq.Km.

= 3.720 sq,miles
12 Total Yield At Site from catchment Area = 3.720 x 25.457
= 94.701036 Mcft.
OR = 2.682 Mm
OR = 2681.9333 T.C.M.
13 The Regenaration Flow at 1 % to 5% of 1% 26.8193 T.C.M.

Dependable Yield at site considarable for 2% 53.6387 T.C.M.
calculating utilisational Storage Capcity 3% 80.458 T.C.M.
(As per M.I.Manual Provision) 4% 107.277 T.C.M.
5% 134.097 T.C.M.
Prepared by

WASHIM WASHIM
YEARLY MANSOON RAINFALL DATA AT RAIN GAUGE STATION WASHIM
RAINFALL IN CRONOLOGICAL AND DECENDING ORDER
CRONOLOGICAL ORDER DECENDING ORDER ###
Sr.No. Year Rain fall. Sr.No. Year Rain fall.

1 1972 485.00 1 2002 1325.00
2 1973 905.00 2 1988 1284.00
3 1974 686.00 3 2006 1124.00
4 1975 996.00 4 1998 1070.00
5 1976 776.00 5 1990 1053.00
6 1977 712.00 6 1983 997.00
7 1978 686.00 7 1975 996.00
8 1979 747.00 8 1973 905.00
9 1980 613.00 9 1989 858.00
10 1981 829.00 10 1992 854.00 50 % dependable Rain fall
11 1982 453.00 11 1996 839.00 = 881.40 mm.
12 1983 997.00 12 2003 832.00 = 34.70 inch
13 1984 566.00 13 2004 832.00
14 1985 456.00 14 1981 829.00
15 1986 566.00 15 1994 824.00
16 1987 808.00 16 1987 808.00
17 1988 1284.00 17 1997 778.00
18 1989 858.00 18 1976 776.00
19 1990 1053.00 19 1993 756.00
20 1991 586.00 20 1979 747.00
21 1992 854.00 21 1995 741.00
22 1993 756.00 22 2001 735.00
23 1994 824.00 23 1977 712.00
24 1995 741.00 24 1974 686.00
25 1996 839.00 25 1978 686.00
26 1997 778.00 26 1999 685.00
27 1998 1070.00 27 2005 655.00
28 1999 685.00 28 1980 613.00
29 2000 563.00 29 1991 586.00
30 2001 735.00 30 1984 566.00
31 2002 1325.00 31 1986 566.00
32 2003 832.00 32 2000 563.00
33 2004 832.00 33 1972 485.00
34 2005 655.00 34 1985 456.00
35 2008 1224.00 35 1982 453.00
27775.00
Av.Rain fall = 922.8 mm 922.8
OR 36.33 inch 36.33
Prepared By 92.28

P R MAKODE Small Scale Irri.(W.C.) Sub-Division Small Scale Irri.(W.C.) Division
Sec Engr WASHIM WASHIM
GENERAL ABSTRACT
Sr No Item Rs. Total Cost

1 2 4
1 "A" PRELIMINARY Rs. 15000
2 "B" LAND COMPENSATION Rs. 0
3 "C" WORKS Rs. 2233200
4 "K" BUILDING Rs. 5000
5 "M" PLANATION Rs. 5000
6 "O" MISCELLANEOUS Rs. 5000
7 "P" MAINTENANCE Rs. 5000
8 'R" COMMUNICATION Rs. 5000
TotalCentage
Add Rs. Charges 10 % excluding 2273200
'B' Land & Royalty charges. 2273200 - 46219 222698
Grand Total 2495898
Or Say 2495900
Cost Per M.Cft. 2273200 = #REF!

#REF!
Cost Per Hect.
Benefit Cost Ratio
E.R.R.
Prepared by

WASHIM WASHIM
ROYALTY CHARGES
.:-.10/2001/..24
Sr. Item of Work Qty Sand Metal Rubble

No. Factor Net Factor Net Factor Net Earth Work
CEMENT CONCRETE BANDHARA

1) C.C. in 1:3:6 prop. 0.00 0.00 0.00 0.00 0.00
2) C.C. in 1:2:4 prop. 488.00 0.45 219.60 0.89 434.32
3) Boulder filling 0.00 0.00 0.00
4) Earthwork & Re-filling 0.00 0.00
5) Revetment 0.00 0 0.00
6)
TOTAL 219.60 434.32 0.00 0.00
ABSTRACT
Sr.No. Particulars Qty. in Cum Qty. in Brass Rate per Cum Amount
1) SAND 219.60 77.52 70.68 Rs. 15521

2) METAL 434.32 153.31 70.68 Rs. 30698
3) RUBBLE 0.00 0.00 70.68 Rs. 0
4) EARTH WORK 0.00 0.00 70.68 Rs. 0
TOTAL 653.92 ### Rs. 46219

Say Rs. 46219
Prepared by

WASHIM WASHIM
ABSTRACT
Quantity Clearing the site before and afterItem Of Work

construction,and every year, before and after Rate Unit Amount
L.S. Item No.1during construction period, including removing shrubs, bushes etc.
mansoon
diposing of the material beyond the dam site, clearing the ground, with all
leads and lifts as directed etc. complete. 2000
Item No.2
2997.00 Excavation in soil / silt / soft murum / lime shadu (exceeding 1.50 m. in width)
including depositing the excavated material as directed with all leads and lifts
including dressing etc. complete. 29.80 Cum. 89311
Item No.3
3016.00
Excavation in Hard murum, hardman, kanker, pebbles,etc.( including boulders
of size less then 0.1 cum.) exceeding 1.50 m. in width including depositing the
excavated materials as directed with all leads and lifts including dressing etc.
complete. 40.75 Cum. 122902
Item No.4
1513.00
Excavation in soft rock exceeding 1.50 m. in width including depositing the
excavated materials as directed with all leads and lifts including dressing etc.
complete. 106.00 Cum. 160378
Item No.5
338.00
Excavation in hard rock exceeding 1.50 m. in width with or without blasting
including depositing the excavated materials as directed with all leads and lifts
including dressing etc. complete. 264.70 Cum. 89469
Item No.6
488.00
Providing and laying plain cement concrete of grade M -15(1:2:4) prop. 40
MSA of trap / granite / quartzite graded metal for foundation and bedding of
weir body wall including mixing, placing / casting the cement concrete at the
desired location, vibrating, finishing he surface, watering, curing, with all
leads and lifts etc. complete as directed. (excluding reinforcement) (cement
5.20Bags / cum.) 3036.85 Cum. 1481983
C/O Rs. 1946043

Quantity Item Of Work Rate Unit Amount
B/F Rs. 1946043
Item No.7
691.00
Providing, errecting & laying form work for plane surface, including making
suitable for concreting , dismantling etc. complete with all leads & lifts as
directed. 90.55 Sqm. 62570
Item No.8
18.04
Providing & fixing TMT steel reinforcement bar as per design and drawing
including cutting, bending, hooking binding with G.I. wire as directed with all
lead & lifts etc completed. 5840.90 qtl 105374
Item No.9 9
640
Providing and dewatering from the excavated trenches and pools water by
using pumps and other devices including disposing of the water to a safe
distance as directed. 20.90 Bhp-hr 13376
Item No.110
Item No.111
15.50
Dilling holes in hard rock for fixing anchor bars in foundation as directed etc.
complete. 960.80 Rmt. 14892
L.S. Item No. 12
1 Provision for informatory board and unforeseen work. 4650.00 4650
Total Rs. 2146905
Add contengencies charges 2 % 42938
Total Rs. 2189843
Add supervision charges 1 % Rs. 21898
Add 1% for Insurance as per General Note 6 of I.D.C.S.R. Total2012- Rs. 2211741
2013 Rs. 21469
Grand Total Rs. 2233210
Say Rs. 2233200
Prepared by

M EAS U R E M E NTS
Item of work Nos. L B D Quantity Unit

Item No. 1 shrubs, bushes etc. diposing of the material beyond the dam site, clearing the ground, with all leads and lifts as directed
removing
etc. complete.
Lump Sum
Item No. 2
Excavation in soil / silt / soft murum / lime shadu (exceeding 1.50 m. in width) including depositing the excavated material as
directed with all leads and lifts including dressing etc.complete.
1) U/S & D/S Weir Up to NBL
body wall with
Hydraulic bucket. Below NBL 1 x 31.00 x 8.20 + 8.20 x 0.50 = 127.10
2
2) U/S Flank wall. 2 x 1.50 x 4.05 + 4.05 x 0.50 = 6.08
2
3) D/S Guide wall. 2 x 8.20 x 4.35 + 2.40 x 0.50 = 27.68
2
2
6) D/S For Apron. 1 x 3.00 x 31.00 + 31.00 x 0.50 = 46.50
2
7) Obsruction removal in nalla
8) Nalla Dippening 1 x 300.00 x 31.00 + 31.60 x 0.30 2790.00
2 Total 2997.36 Cum.
Excav.for removal of obstraction on U/S & D/S 30 M total 60 m Say 2997.00 Cum.
Flank total D SS HM SR HR
Left flank
Centre
right flank
Avarage
Item No.3 0.00
Excavation in hard murum, hardman, kankar, pebbles, etc. exceeding 1.50 m. in width including depositing the excavated materials
as directed with all leads and lifts including dressing etc. complete.
1) U/S & D/S Weir body wall 31.00 8.20 8.20 0.70 177.94
with Hydraulic bucket. 2
2) U/S Flank wall. 2 x 1.50 x 4.05 + 4.05 x 0.70 = 8.51
2
3) D/S Guide wall. 2 x 8.20 x 4.35 + 2.40 x 0.70 = 38.75
2
2
5) Obsruction removal in nalla = 0.00
Say 3016.00 Cum.
Item No.4
Excavation in soft rock exceeding 1.50 m. in width including depositing the excavated materials as directed with all leads and lifts
including dressing etc. complete.
1) U/S & D/S Weir body wall 1 x 31.00 x 8.20 + 8.20 x 1.05 = 266.91
2) U/S Flank wall. 2 x 1.50 x 4.05 + 4.05 x 1.05 = 12.76
2
3) D/S Guide wall. 2 x 8.20 x 4.35 + 2.40 x 1.05 = 58.12
2
2
5) Obsruction removal in nalla = 0.00
Say 1513.00 Cum.
Item No.5
Excavation in hard rock exceeding 1.50 m. in width with or without blasting including depositing the excavated materials as directed
with all leads and lifts including dressing etc. complete.
1) U/S & D/S Weir body wall 1 x 31.00 x 8.20 + 8.20 x 1.05 = 266.91
2) U/S Flank wall. 2 x 1.50 x 4.05 + 4.05 x 1.05 = 12.76
2
3) D/S Guide wall. 2 x 8.20 x 4.35 + 2.40 x 1.05 = 58.12
2
2
5) Obsruction removal in nalla
2 Total 337.79 Cum.

Say 338.00 Cum.
Item No.6
Providing and laying plain cement concrete of grade M -15(1:2:4) prop. 40 MSA of trap / granite / quartzite graded metal for
foundation and bedding of weir body wall including mixing, placing / casting the cement concrete at the desired location, vibrating,
finishing he surface, watering, curing, with all leads and lifts etc. complete as directed. (excluding reinforcement) (cement
5.20Bags / cum.)
1) U/S Weir body wall. 1 x 31.00 x 0.60 + 2.80 x 4.00 = 210.80
Above Bucket 2
2) Hydraulic bucket. 1 x 31.00 x 8.20 + 8.20 x 0.30 = 76.26
2
3) D/S Weir body wall. 1 x 31.00 x 0.30 + 0.70 x 0.50 = 7.75
2
4) U/S Flank wall. 2 x 1.50 x 0.60 + 4.05 x 5.75 = 40.11
2
6)
Flank wall. L/S And R/S
2 x 8.20 x
1
2 {( 0.60 +
2
4.05
x 5.75 ) +
(
0.60 + 2.10
2 x 2.50 )} = 137.30
D/S Toe wall. 2 x 31.0 ( 0.30 + 0.70

2.00 ) x 0.50 = 15.50
Total Qty. 487.72 Cum.
Say 488.00 Cum.
Item No.7
Providing, errecting & laying form work for plane surface, including making suitable for concreting, dismantling etc. complete
with all leads & lifts as directed.
1) U/S Weir body wall. Vertical 1 x 31.00 x x 4.00 = 124.00

Batter 1 x 31.00 x x 4.80 = 148.80
2) D/S Weir body wall. Vertical 1 x 31.00 x x 0.50 = 15.50
Batter 1 x 31.00 x x 1.12 = 34.72
3) U/S Flank wall. Vertical 2 x 8.20 x x 5.75 = 94.30
Batter 2 x 8.20 + 6.90 x 4.60 = 69.46
2
Ends 2 x x 0.60 + 4.05 x 5.75 = 26.74
2
4) U/S Return wall. Vertical 2 x 1.50 x x 5.75 = 17.25
Batter 2 x 1.50 + 6.90 x 4.60 = 38.64

2
Ends 2 x x 0.60 + 4.05 x 5.75 = 26.74

2
5) D/S Guide wall. Vertical 1 x 8.20 x x 5.75 = 47.15

Batter 1 x 8.20 + 8.20 x 5.75 = 47.15
2
2
Total 690.45 Sqm.
Say 691.00 Sqm.
Item No.9 8
Providing & fixing TMT steel reinforcement bar as per design and drawing including cutting, bending, hooking binding with G.I.
wire as directed with all lead & lifts etc completed.
Qty. of surface reinforcement provided @ 5.00 Kg/Sqm. 345.50 = 1727.50 Kg
Considering 50 % Surface Area.
Anchor bars of 20 mm. dia in foundation. 31.00 x 1.00 x 2.47 = 76.57 Kg
Total 1804.07 Kg
18.04
Say 1.80 M.T.
Item No. 9
Providing and dewatering from the excavated trenches and pools water by using pumps and other devices including disposing of
the water to a safe distance as directed.
No. of Pumps x H.P. x Hours per day x No. of days
2 x 5 x 8 x 8 = 640 Bhp-hr
Dilling holes in hard rock for fixing anchor bars in foundation as directed etc. complete.
31 x x 0.50 = 15.50 Rmt.
Item No. 10
Provision for informatory board and unforeseen work. pwd 2014--15 4650 m2
item no 116 p no 216
Prepared by

WASHIM WASHIM
LEAD CHART
Name of material Lead in Km. Lead Charges Source of Material

Sr. No
1 2 3 4 5
5.14*16+45.5/20
1) Cement 16.00 Rs. 6.39 /Bag. WASHIM 82.24
2) Rubble Rs. /Cum. YEWATA 127.74
3) Metal 10.00 Rs. 188.18 /Cum. YEWATA 6.387
4) Sand 10.00 Rs. 165.60 /Cum. HIVARAPEN
5) Steel 16.00 Rs. 172.17 /M.T. WASHIM
6) Water 0.00 Rs. Litre. Within initial lead
Diff In Issue rate Of Cement 268-248 20
Certificate
1 Certified that all leads of above materials are verified personally by me along road and found correct.
2 Adequate quantity of suitable materials is available at the source shown above.
3 No material is available within lesser lead.
Prepared by

WASHIM WASHIM
ISSUE RATE OF CEMENT@ SITE
As per lr.No.M.I.(L.S) Dn / Buldana / T.S.-4 / 3524 dt. 29.12.2012

Market rate of Cement 302.00 / bag. Rs. 6040.00 / M.T.
Add extra lead charges for 16.00 Km.
As per I.D.R.S.R. 2013-2014
For 0 to 20 kms. @ Rs. 4.63 / MT / Km. Rs. 74.08 / M.T.
As per P.W.D.D.S.R. 2012-13
Add for loading charges. P.No.189 Rs. 23.00 / M.T.
Add for unloading charges at work site. P.No.189 Rs. 17.00 / M.T.
Total Rs. 114.08 / M.T.

Total Rs. 5.704 / bag.
Difference in issue rate of cement per bag
= 302.00 - 223.00 79.00 / bag.
Prepared by

WASHIM WASHIM
### ### ### ###
RATE ANALYSIS
Clearing the site before and after construction, and every year, before and after mansoon during construction period, including
Item No. 1shrubs, bushes etc. diposting of the material beyond the dam site, clearing the ground, with all leads and lifts as directed
removing
etc. complete.
1) Basic rate as per R.S.R. 2013-2014 I. No. R-18 P.No. 35 Rs. 2.90 /Sqm
Add for labour welfare charges @ 1% as per G.R.No.BCA- Rs. 0.03 /Sqm.
2009/CR-108/Labour 7-A, dt.17/06/2010 Total Rs. 2.93 /Sqm.
Say Rs. 2.95 /Sqm.
Item No.2 in soil / silt / soft murum / lime shadu (exceeding 1.50 m. in width ) including depositing the excavated material as
Excavation
directed with all leads and lifts including dressing etc.complete.
1) Basic rate as per R.S.R. 2013-2014 I. No. 1 P.No. 8 Rs. 29.50 /Cum.
2) Add for extra lift charges as calcualated above. P.No. Rs. 0.00 /Cum.
Total Rs. 29.50 /Cum.
Add for labour welfare charges @ 1% as per G.R.No.BCA- Rs. 0.30 /Cum.
2009/CR-108/Labour 7-A, dt.17/06/2010 Total Rs. 29.80 /Cum.
Say Rs. 29.80 /Cum.
Item No.3
Excavation in hard murum, hardman, kanker, pebbles, etc. (including boulders of size less then 0.1cum.) exceeding 1.50 m. in
width including depositing the excavated materials as directed with all leads and lifts including dressing etc. complete.
1) Basic rate as per R.S.R. 2013-2014 I. No. B-2 P.No. 8 Rs. 40.35 /Cum.
Say Rs. 40.75 /Cum.
Item No.4
Excavation in soft rock exceeding 1.50 m. in width including depositing the excavated materials as directed with all leads and lifts
including dressing etc. complete.
Say Rs. 106.00 /Cum.
Item No.5
Excavation in hard rock exceeding 1.50 m. in width with or without blasting including depositing the excavated materials as
directed with all leads and lifts including dressing etc. complete.
3) Add 20 % for wet condition as per RSR Note. Rs. 0.00 /Cum.
2009/CR-108/Labour 7-A, dt.17/06/2010
Item No.6
Providing Dewatering during exn etc. complete.
1) Basic rate as per R.S.R. 2013-2014 I. No. 10 P.No. 10 Rs. 20.70 /BHPHR.

Say Rs. 20.90 /Cum.
Item No.7
Providing Hole 35 mm dia by jack hammer 0.50 m deep in vertical or inclined direction in foundation bed for anchoring M S Bar
including protecting hole till filled with bar with all leads and lift
1) Basic rate as per R.S.R. 2013-2014 I. No. 11 P.No. 27 Rs. 951.30 /RMT
Item No.8
Providing and laying plain cement concrete of grade M -15 (1:2:4) prop. 40 MSA of trap / granite / quartzite graded metal for Bucket copping
including mixing, placing / casting the cement concrete at the desired location, vibrating, finishing he surface, watering, curing, with all leads and
lifts etc. complete as directed. (excluding reinforcement) (cement 5.20 Bags / cum.)
1) Basic rate as per R.S.R. 2013-2014 I. No. E-10 P.No. 21 Rs. 2532.85 /Cum.
2) Add for extra lead charges of materials
Cement for 16 Km. 5.20 Bag x 6.39 Rs. 33.21 /Cum.
Metal for 10 Km. 0.89 Cum x 188.18 Rs. 167.48 /Cum.
Sand for 10 Km. 0.45 Cum x 165.60 Rs. 74.52 /Cum.
3) ### 5.20 x 20.00 104.00 /Cum.
Add for royalty 1.34 x 70.68 94.71

Add for labour welfare charges @ 1% as per G.R.No.BCA-
2009/CR-108/Labour 7-A, dt.17/06/2010
Rs. 30.07 /Cum.
Say Rs. 3036.85 /Cum.
Item No. 10
Providing, errecting & laying form work for plane surface, including making suitable for concreting , dismantling etc. complete
with all leads & lifts as directed.
1) Basic rate as per R.S.R. 2013-2014 I. No. 9 P.No. 18 Rs. 89.65 /Sqm.
Add for labour welfare charges @ 1% as per G.R.No.BCA- Rs. 0.90 /Sqm.
2009/CR-108/Labour 7-A, dt.17/06/2010 Total Rs. 90.55 /Sqm.
Say Rs. 90.55 /Sqm.
Item No. 11
Providing and fixing deformed cold twisted ( TMT ) Steel reinforcement bars of various sizes as per design, drawing & schedule
including cuttings, bending, hooking, placing at the desired location, binding with G.I.Wire, supporting with all leads & lifts, etc.
complete as directed and as per specifications.(For RCC works). (including cost of binding wire).
1) Basic rate as per R.S.R. 2013-2014 I. No. E-18 P.No. 22 Rs. 5765.86 /QTL
Rate as per Govt. Lr.No.28 / 11 MI-2, dt. 17/01/2012 /QTL
For Tor/TMT/CTD 10 mm Rs. 44800 Basic - RSR /QTL
2) Add difference in Basic rate of Steel Rs. 0.00 /QTL
3) Add extra lead charges for 16 Km. 1.00 M.T x 172.17 /mt Rs. 17.22 /QTL
Total Rs. 5783.08 /QTL
Add for labour welfare charges @ 1% as per G.R.No.BCA- Rs. 57.83 /QTL
2009/CR-108/Labour 7-A, dt.17/06/2010 Total Rs. 5840.91 /QTL
Say Rs. 5840.90 /QTL
Say /Cum.
Item No.12
Providing Earth work in embankment & filling in excavated trenches (back filling) behind abutments, piers & wings etc. with
available soils of approved quality from excavation spoil banks including laid in layers , breaking clods, with all leads and lifts
excluding watering and compaction etc. complete.
1) Basic rate as per R.S.R. 2013-2014 I. No. Kh-5 P.No. 42 Rs. 112.65 /Cum.
2) Add for extra lead charges 10.00 m. I.No. B-24 P.No. 7 Rs. 3.90 /Cum.
3) Deduct difference in Mech. & Manual Compaction I.No.4 P.No.33 18.30 - 13.75 Rs. -4.55 /Cum.
Item No. 13
Providing and Fixing Information Sign Board as directed.

1 Basic rate as per R.S.R. 2014--15 PWD I. No. 116 P.No. 216 Rs. 4650.00 SqM
Rs.
Total Rs. 4650.00
Say Rs. 4650.00 SqM
Item No. 14
Provision for unforeseen work. L.S.
Prepared by
Taluka :- WASHI District :- WASHIM

M
CROSS SECTIONAL AREA AT H.F.L.
Assumed H.F.L. 102.10 M

Sr. Chainage G.L. H.F.L. Depth Av. Depth Length Area
No.
1 2 3 4 5 6 7 8
1 L 120 102.50 102.10 -0.40 0.00 0.00 0.00
2 L 100 102.30 102.10 -0.20 -0.30 20.00 -6.00
3 L 80 102.00 102.10 0.10 -0.05 20.00 -1.00
4 L 60 101.50 102.10 0.60 0.35 20.00 7.00
5 L 40 101.45 102.10 0.65 0.62 20.00 12.50
6 L 20 101.90 102.10 0.20 0.42 20.00 8.50
7 0 100.00 102.10 2.10 1.15 20.00 23.00
8 R 20 102.00 102.10 0.10 1.10 20.00 22.00
9 R 40 102.30 102.10 -0.20 -0.05 20.00 -1.00
10 R 60 102.50 102.10 -0.40 -0.30 20.00 -6.00
11 R 80 102.60 102.10 -0.50 -0.45 20.00 -9.00
12 R 100 102.90 102.10 -0.80 -0.65 20.00 -13.00
13 R 120 103.40 102.10 -1.30 -1.05 20.00 -21.00

Total 240.00 16.00
Prepared By

WASHIM WASHIM
Taluka :- WASHI District :- WASHIM

M
BED GRADIENT CALCULATION
Sr. No. D/S U/S
CH. G.L. FALL CH. G.L. RISE
1 2 3 4 5 6 7
1 0.00 100.00 0.00 0.00 99.10 0.00

2 30.00 98.90 1.10 30.00 100.15 1.05
3 60.00 98.70 0.20 60.00 100.30 0.15
4 90.00 98.65 0.05 90.00 100.45 0.15

5 120.00 98.30 0.35 120.00 100.70 0.25
6 150.00 98.10 0.20 150.00 100.60 -0.10
7 1.90 1.50
Total bed fall 1 in 150 M = 3.40 M

Bed Gradient 1 in 150 M 1 X 150
3.40
= 44 M
Bed Gradient S = 1 in 44
SAY S = 1 in 44
Prepared By

Washim WASHIM
H.F.L. CALCULATION
A) CATCHMENT AREA BASIS
Catchment area at site A= 3.72 Sq.mile 9.63 Sq.Km.
Max. flood discharge by Inglish formula Q = #REF!
#REF! #REF!
Valu of C Q = Discharge in cumec

Where
A = Catchment area in Sq.Km
For C 125 C = Constant
= #REF! Cusecs
#REF! Cumecs
B) DISCHARGE THROUGH C/S AREA AT SITE
Cross sectional area A = 16.00 M2

Wetted Perimeter P = 240.00 M
Bed Gradient S = 1 in 44
Valu of N n = 0.03
Wetted Perimeter R = A/P = 16.00
= 0.067
240
( R )2/3
Velocity V =
n x S
=( 0.067 ) 2/3
0.03 X 44
= 0.83 M/Sec
Discharge Q = A X V
= 16.00 x 0.83
= 13.20 Cumec
As against the design discharge of #REF! Cumec

Hence the H.F.L. is fixed at 102.10 M
Prepared By
Washim WASHIM
WASHI
Taluka :- WASHIM District :- M
AFFLUX H.F.L. CALCULATION
Obstruction Area
Due to Weir body wall = 1x 20.00 x 1.50 = 30.0
Total C/S Area A = 16.00 M2
Flowing Area a = Total Area - Obstruction Area

16.00 - 30.0
-14.00 M2
Velocity V = 0.83 M/Sec
Afflux A2
= [{
a2
}-1 x { 0.056 ( V )2 + 0.0152 }]
16.0 2
= [{ }- 1 x { 0.056 ( 0.825 ) 2 + 0.015 }]
-14.00 2
= 0.31 x 0.05
= 0.02
Hence Afflux H.F.L. = 102.10 + 0.02
= 102.12 M
Prepared By
Washim WASHIM
104.50
1.5
1
2
4.05 1
Key Wall B 102.50 0.6
A 2.1 101.25
2.5 MAIN BODY WALL P C C M 15 2

E 0.55 0.3 99.25
MAIN BODY WALL P C C M 15 N 100.00 99.25 xxxxxx
D xxxx 1
W 0.5
39.7 31 Water A 31 35.8 1.5 98.75 0.70 98.75 98.75

Cushion L 98.45 0.3 98.45
L 2.80 4.7
8.80 1.5 98.15
35.8 3.10
104.5 0.6
Key Wall 2.1
4.05 0.4 0.6 101.25 0.6
FLANK WALL 5.75 1

0.3 1.5
0.6
2.5 1
8.20
98.75
PLAN 98.45
4.05
98.75
MAXIMUM C/S OF WALL 98.45
4.35 2.1
32.3 2.4
101.3 Avg GL 101.90 102.00
0.5 ss MINIMUM C/S OF FLANK WALL
0.7 HM
2.85 GOVT OF MAHARASHTRA
SMALL SCALE IRRIGATION (W C) CIRCLE AMRAVATI
1.05 SR SMALL SCALE IRRIGATION (W C) DIVISION WASHIM
CEMENT NALLA BANDHARA @ SAWARGAON JIRE
0.6 HR Taluka :- WASHIM District :- WASHIM
98.45 100.00
###
Asstt Engr Gr 1 EXECUTIVE ENGR

S S I ( W C) SUB DN S S I ( W C) DN
WASHIM WASHIM
#N/A
CAPACITY AT R L101.00m ( F T L )
Sr No CHAINAGE Area DIFF L Quantity
1 0 7.8 0
2 90 9.5 8.65 90 778
3 180 9.4 9.45 90 850
4 270 5.72 7.56 90 680
5 360 3.1 4.41 90 397
6 450 0 1.55 90 140
7 480
8 510
9 540
10 570
Add For Nalla Dippening

1 7 300.00 1.5 3150
5996
0.0059958 M M3
5.9958 TCM
Certified that capacity checked by me and found correct
Sub Divisinal Engineer

Small Scale Irrigation (W C ) Sub Dn
Washim
FTL 102.50 M
C/S @ R D 0 M
CHAINAG
E GL FTL Toal D Mean D L Area
5 101.90 101 0 0.00 -5 0.00

4 100.20 101 0.8 0.40 1 0.40
0 100.00 101 1 0.90 4 3.60
4 100.10 101 0.9 0.95 4 3.80
5 102.00 101 1 0.00
7.8
C/S @ R D90 M
CHAINAG
0 0
12 102.1 101
6 101.9 101
4 100.2 101 0.8 0.40 2 0.80
0 100.15 101 0.85 0.82 4 3.30
6 100.05 101 0.95 0.90 6 5.40
10 101.85 101
12
9.5
C/S @ R D 180 M
CHAINAG
101 101
8 102.35 101
4 100.2 101 0.8 0.40 4 1.60
0 100.3 101 0.7 0.75 4 3.00
4 100.15 101 0.85 0.77 4 3.10
8 102.10 0 0.42 4 1.70
0.00
50 9.4
C/S @ R D 270 M
CHAINAG
0 0
6 102.3 101
4 100.28 101 0.72 0.36 2 0.72
0 100.45 101 0.55 0.63 4 2.54
4 100.32 101 0.68 0.62 4 2.46
6 101.95 0 2
0
5.72
C/S @ R D 360M
CHAINAG
0 0 0
7 102.5 101
4 100.8 101 0.2 0.10 3 0.30
0 100.7 101 0.3 0.25 4 1.00
4 100.6 101 0.4 0.35 4 1.40
6 102.14 101 0.20 2 0.40
0
3.1
C/S @ R D 450 M
CHAINAG
0 0
8 100.6 101
4 101.3 101
0 101 101 0 0.00 4 0.00
4 101.2 101 4 0.00
8 102.56 101 4
Executive Engineer
Asst Engr Gr 1
Small Scale Irrigation (W. C. ) Small Scale Irrigation (W.

Sub Division C. ) Division
Washim Washim
Rate of cement per bag 223.00 Concrete lift up to 3.00 M
Loading as per B & C C.S.R. 18.00 Above 3.00 M.downward 20.90
Loading as per B & C C.S.R. 15.00 Above 3.00 M.upward 10.45
RATES FOR TRANSPORTATION 2012-2013
Lead in Masonary,P.C.C, R.C.C, Pipe jointing, Roofing, Flooring, Brick works, Wood works.
KM Metal Rubble Sand Steel, Bricks A.C. Bullis/ Wood Manglor Water
Cum Cum. Cum. G.C.I. 1000 sheets Bamboo Cum. e Tiles 1000
sheets, Ton. Ton. 1000 Liters
R.C.C.
pipes,
shahabad
stone,
maxfall
1 2 3 4 5 6 7 8 9 10 11
0.5 37.78 37.78 37.78 41.35 50.91 11.05

1.0 41.22 41.22 41.22 45.00 63.92 14.62
1.5 41.22 47.55 44.59 48.29 76.72 17.97
2.0 54.76 51.60 50.31 51.74 89.64 21.42
2.5 61.96 58.73 53.00 55.10 102.65 24.71
3.0 69.12 65.94 55.69 58.73 115.66 28.35
3.5 76.31 73.15 62.51 62.10 128.37 31.79
4.0 83.52 80.28 69.12 65.46 141.38 35.22
4.5 90.65 87.50 75.70 68.90 154.31 38.53
5.0 97.87 94.50 82.44 72.47 167.18 42.17
6.0 112.27 108.84 97.65 79.28 193.10 48.97
7.0 126.63 123.19 109.05 86.22 219.03 55.97
8.0 140.97 137.60 122.39 93.08 244.75 62.71
9.0 155.11 151.95 135.78 100.02 270.70 69.71
10 169.53 166.37 149.19 106.82 296.48 76.45
11 183.87 180.71 162.33 113.84 322.41 83.52
12 198.29 195.05 175.72 120.62 348.22 90.26
13 212.64 209.48 189.06 127.57 374.15 97.27
14 226.99 223.81 202.47 134.37 399.95 104.27
15 241.40 238.23 215.67 141.38 425.67 111.07
16 255.75 252.57 229.00 148.32 451.67 118.00
17 270.16 266.92 242.42 155.11 477.61 124.88
18 284.51 281.34 255.75 162.12 503.33 131.81
19 298.85 295.69 268.95 168.94 529.07 138.55
20 313.26 310.10 282.35 175.86 555.05 145.61
21 327.61 324.45 295.69 182.74 580.99 152.35
22 342.02 338.79 309.09 189.67 606.79 159.36
23 356.36 353.07 322.28 196.48 632.71 166.09
24 370.71 367.41 335.62 203.47 658.51 173.17
25 385.12 381.75 349.03 210.28 684.25 179.91
26 399.48 396.18 362.37 217.21 710.24 186.91
27 413.69 410.53 375.77 224.02 736.18 193.65
28 428.10 424.93 388.98 231.02 761.84 200.65
29 442.44 439.29 402.30 237.82 787.62 207.64
30 456.85 453.63 415.70 244.75 813.57 214.38
31 471.20 468.04 429.05 251.76 839.56 221.46
32 485.55 482.39 442.24 258.58 865.29 228.19
33 499.95 496.80 455.64 265.50 891.28 235.27
34 514.31 511.14 468.97 272.38 917.01 242.01
35 528.72 525.49 482.39 279.31 942.80 249.01
36 529.53 526.52 483.33 279.92 944.56 249.62
37 530.47 527.51 484.39 280.53 946.31 250.22
38 531.29 528.46 485.35 281.06 948.20 250.56
39 532.22 529.53 486.43 281.73 949.95 251.16
40 533.11 530.28 487.37 282.35 951.76 251.63
41 534.12 531.29 488.38 285.95 953.53 252.17
42 534.84 532.09 489.39 283.68 955.40 252.57
43 547.04 544.27 500.57 284.37 977.30 258.37
44 559.23 556.40 511.95 290.16 996.26 264.35
45 571.42 568.87 523.27 295.88 1021.21 270.16
46 583.82 580.99 534.73 301.93 1043.18 276.15
47 595.95 593.18 545.89 307.67 1065.20 281.95
48 608.13 605.37 557.22 313.46 1087.08 287.66
49 620.33 617.56 568.65 319.45 1109.11 293.66
50 632.52 629.68 579.98 325.24 1131.07 299.45
51 644.70 641.88 591.17 331.25 1152.96 305.31
52 656.90 654.27 602.55 337.03 1174.98 311.24
53 669.22 666.47 614.00 342.84 1196.84 317.03
54 681.41 678.65 625.31 348.83 1219.03 322.9
55 693.60 690.77 636.50 354.61 1241.06 328.82
56 705.80 703.04 647.94 360.35 1263.01 334.68
57 717.98 715.16 659.26 366.40 1284.96 340.48
58 730.17 727.55 670.63 372.13 1306.93 346.47
59 742.51 739.68 681.81 377.92 1328.89 352.20
60 754.69 751.93 693.19 383.92 1350.84 358.26
61 766.89 763.98 704.58 389.71 1372.80 363.99
62 779.08 776.32 715.98 395.49 1394.82 369.78
63 791.28 788.45 727.21 401.49 1416.71 375.77
64 803.39 800.63 738.53 407.28 1438.67 381.56
65 815.58 812.96 749.92 413.14 1460.70 387.34
66 827.98 825.21 761.29 419.07 1482.58 393.35
67 840.16 837.33 772.48 424.93 1504.74 399.13
68 852.29 849.53 783.86 430.87 1526.77 404.93
69 864.55 861.72 795.24 436.64 1548.66 410.92
70 876.67 873.91 806.62 442.44 1570.68 416.65
71 888.87 886.24 817.81 448.44 1592.65 422.44
72 901.20 898.50 829.18 454.23 1614.59 428.42
73 913.45 910.62 840.57 460.03 1636.55 434.23
74 925.57 922.81 851.95 466.03 1658.51 440.02
75 937.84 935.01 863.13 471.81 1680.47 446.02
76 949.95 947.12 874.45 477.61 1702.41 451.81
77 962.14 959.39 885.90 483.60 1724.45 457.80
78 974.34 971.78 897.21 489.39 1746.34 463.59
79 986.73 983.89 908.40 495.12 1768.37 469.46
80 998.86 996.03 919.85 501.11 1790.53 475.38
81 1011.05 1008.29 931.24 506.91 1812.41 481.24
82 1023.22 1020.42 942.54 513.68 1834.43 486.98
83 1035.43 1032.60 953.75 518.68 1856.39 492.96
84 1047.62 1045.06 965.18 524.48 1878.28 498.76
85 1059.74 1057.17 976.49 530.47 1900.31 504.54
86 1072.13 1069.30 987.87 536.27 1922.26 510.54
87 1084.34 1081.56 999.12 542.08 1944.22 516.34
88 1096.51 1093.67 1010.44 548.06 1966.17 522.11
89 1108.63 1105.87 1021.82 553.85 1988.07 528.11
90 1120.89 1118.06 1033.26 559.64 2010.10 533.91
91 1133.03 1130.46 1044.38 565.57 2032.06 539.63
92 1145.41 1142.58 1055.77 571.42 2054.02 545.70
93 1157.54 1154.84 1067.15 577.22 2076.97 551.41
94 1169.80 1166.97 1078.53 583.22 2098.12 557.22
95 1181.92 1179.15 1089.72 589.00 2120.14 563.20
96 1194.11 1191.35 1101.09 594.80 2142.04 569.01
97 1206.30 1203.73 1112.48 600.78 2164.00 575.00
98 1218.48 1215.86 1123.86 606.59 2186.01 580.78
99 1230.81 1228.12 1135.03 612.38 2207.91 586.58
100 1243.07 1240.25 1146.35 618.37 2229.94 592.57
Carting beyond 100 Km.

Steel/GCI Shhet, R.C.C.Pipes, Shahabad Stone, Maxphalt 2.02 Per Km per ton.
A.C.Sheet, Bullies/Bamboo 4.05 Per Km per ton.
Manglore Tiles, Bricks 4.05 Per Km per 1000 Nos.
Wood 2.02 Per Km per cum.
Earth/Murum 1.89 Per Km per cum.
Water For other than earthwork 2.02 Per Km per 1000 liters.
For earthwork 1.89 Per Km per 1000 liters.
Metal/Rubble/SanFor other than earthwork 2.02 Per Km per cum.
For earthwork 1.89 Per Km per cum.
Excavation & Earth Dam items Lead in
Metal Rubble Earth/ Water KM
Cum. Cum. Murum/ 1000
Sand Liters
Cum.
RATE FOR CARTING OF CEMENT

12 13 14 15 16 Stage of KM. Raate / Km./ MT
0 10 4.82
34.82 34.82 34.82 10.18 0.5 0 20 4.63
37.92 37.92 37.92 13.41 1.0 0 50 4.51
43.78 43.78 41.02 16.57 1.5 0 100 3.83 Min. Rs.
50.38 47.48 46.40 19.73 2.0 0 200 3.34 Min. Rs.
57.05 54.08 48.83 22.84 2.5 0 300 2.91 Min. Rs.
63.65 60.69 51.32 26.14 3.0 0 400 2.78 Min. Rs.
70.24 67.36 57.59 29.30 3.5 0 500 2.71 Min. Rs.
76.92 73.95 63.65 32.40 4.0
83.52 80.55 69.71 35.49 4.5
90.19 86.95 75.98 38.80 5.0
103.39 100.23 88.10 45.06 6.0
116.59 113.48 100.42 51.52 7.0
129.86 126.68 112.75 57.79 8.0
142.92 139.96 125.09 64.19 9.0
156.12 153.24 137.33 70.45 10
169.40 166.49 149.52 76.92 11
182.67 179.70 161.78 83.11 12
195.87 192.91 174.18 89.59 13
209.07 206.16 186.50 96.05 14
222.33 219.37 198.62 102.24 15
235.60 232.63 210.94 108.70 16
248.79 245.92 223.20 114.91 17
262.07 259.11 235.60 121.37 18
275.34 272.38 247.73 127.64 19
288.60 285.64 260.05 134.10 20
301.75 298.78 272.38 140.30 21
315.01 312.05 284.64 146.77 22
328.28 325.12 296.83 153.02 23
341.48 338.39 309.17 159.42 24
354.75 351.65 321.48 165.75 25
368.01 364.92 333.80 172.16 26
381.02 378.05 346.06 178.41 27
394.29 391.33 358.26 184.89 28
407.49 404.58 370.59 191.28 29
420.76 417.78 382.90 197.55 30
434.02 431.04 395.16 203.95 31
447.22 444.34 407.36 210.21 32
460.51 457.54 419.61 216.61 33
473.70 470.73 431.94 222.95 34
486.98 484.01 444.34 229.33 35
487.70 484.94 445.21 229.87 36
488.66 485.89 446.15 230.40 37
489.39 486.76 446.95 230.82 38
490.27 487.70 448.03 231.37 39
491.00 488.38 448.90 231.76 40
491.95 489.39 449.79 232.30 41
492.61 490.13 450.72 232.63 42
503.86 501.31 461.04 237.96 43
515.05 512.57 471.48 243.48 44
526.30 523.94 482.06 248.79 45
537.75 535.12 492.49 254.32 46
548.94 546.31 502.79 259.72 47
560.11 557.62 513.30 265.04 48
571.35 568.79 523.73 270.49 49
582.53 579.98 534.24 275.82 50
593.86 591.23 544.49 281.20 51
605.04 602.60 554.99 286.73 52
616.41 613.86 565.43 292.04 53
627.60 625.11 575.94 297.38 54
638.85 636.30 586.25 302.90 55
650.03 647.46 596.69 308.21 56
661.27 658.71 607.26 313.54 57
672.52 670.17 617.70 319.13 58
683.91 681.34 628.00 324.37 59
695.08 692.59 638.50 329.90 60
706.33 703.78 648.96 335.28 61
718.58 714.97 659.46 341.61 62
728.77 726.21 669.76 346.06 63
740.00 737.38 680.21 351.39 64
751.19 748.83 690.71 356.78 65
762.58 760.02 701.16 362.31 66
773.90 771.26 711.46 367.62 67
785.07 785.45 722.03 372.93 68
796.25 793.70 732.47 378.48 69
807.50 804.89 742.91 383.78 70
818.69 816.32 753.20 389.10 71
830.06 827.51 763.73 394.69 72
841.32 838.75 774.16 400.03 73
852.56 849.94 784.68 405.34 74
863.74 861.18 794.96 410.86 75
874.99 872.44 805.41 416.19 76
886.17 883.61 815.93 421.64 77
897.35 894.99 826.36 427.02 78
908.80 906.25 836.66 432.41 79
920.05 917.41 847.25 437.86 80
931.24 928.60 857.67 443.19 81
942.41 939.92 868.19 448.51 82
953.66 951.10 878.49 454.02 83
964.84 962.49 888.93 459.36 84
976.15 973.65 899.43 464.68 85
987.53 984.91 909.88 470.27 86
998.72 996.16 920.12 475.58 87
1009.90 1007.41 930.68 480.90 88
1021.14 1018.58 941.13 486.43 89
1032.32 1029.77 951.72 491.74 90
1043.64 1041.15 961.94 497.08 91
1055.03 1052.47 972.45 502.60 92
1066.21 1063.64 982.95 507.99 93
1077.38 1047.89 993.39 513.30 94
1088.62 1086.07 1003.71 518.75 95
1099.88 1097.26 1014.14 524.07 96
1111.06 1108.63 1024.65 529.60 97
1122.31 1119.86 1035.09 534.92 98
1133.69 1131.13 1045.38 540.24 99
1144.87 1142.38 1055.91 545.82 100
FOR CARTING OF CEMENT LEAD CHART EXTRA LIFT
0 0.00 Initial 0 0.00
10 3.90 1 1.0 4.20
20 5.50 2 1.5 5.30
30 7.00 3 2.0 6.00
225.52 40 8.70 4 2.5 7.20
38.41 50 10.00 5 3.0 8.10
667.58 60 11.70 6 3.5 9.00
871.41 70 13.20 7 4.0 10.00
112.28 80 14.80 8 4.5 11.30
90 16.30 9 5.0 12.00
100 18.15 10 5.5 12.85
110 19.60 11 6.0 14.20
120 21.30 12 6.5 15.35
130 22.75 13 7.0 16.00
140 24.25 14 7.5 17.00
150 25.85 15 8.0 18.15
16 8.5 18.80
17 9.0 19.85
18 9.5 21.05
19 10.0 21.80
Above 10 m./ mtr.li 1.75
I.NO.24/P. No.7 & 8 I.NO.25/P.No.8

Name Of Work :- SAWARGAON JIRE CEMENT NALLA BANDH NO.1 Name of River/ Nalla
Name of village :- SAWARGAON JIRE
Taluka :- WASHIM WASHIM
District :- WASHIM WASHIM
Details of Cement Storage Bandhara
Strata clasification
Sr.No. L/S Flank Apron / R/S Flank Total Depth of Flood lift Free
Weir depth water Board
below
NBL
BC 1.20 0.50 1.20 2.10 1.50 1.50 1.00

D/S Side
U/S Side D/S Side U/S Side
nalla
HM 1.50 0.00 1.50 Pitching Pitching nalla
widenin
length length widening
g
SR 1.50 0.00 1.50 20.00 20.00 0.00 50.00
Nalla Deepaning Width Depth Length
20.00 0.00 0.00 H.R Depth 1.6
S.S H.M S.R

0.00 0.00 0.00
Slant
Perticulars Height Top widh Batter Guide Band
hight
Length of G.C.B 20.00 Length Height Top widt
Apron width 3.00 10.00 1.25 2.00
key wall 0.00
flank wall #REF! 1.00 #REF! #REF!
key wall #REF! 0.40 0.10 #REF!
u/s weir wall #REF! 0.40 #REF! #REF! D/S TBL
d/s weir wall #REF! 0.40 3.00 #REF! D/S HFL
No. Length Height Rate of Needle & Vr.channel
FRP Needle 0 2.20 0.50 10225.00 1950
No of vent 0 2.00 1.50 Sqm Rmt
C.A 9.630 Sq.Km. 3.72 Sq.miles
Leads of materials R.S.R. 2013-2014
Materials Soures lead in km.
Rubble YEWATA 15.00
Metal YEWATA 10.00
Sand HIVARAPEN 10.00
Cement WASHIM 16.00
Steel WASHIM 16.00
Water Within initial lead 1.00
Prepared By P R MAKODE
Sec Engr ..
S.D.O Asstt Engineer Gr I
Small Scale Irri.(W.C.) Sub-Division (
WASHIM
Ex.Engr Executive Engineer
Small Scale Irri.(W.C.) Division (
WASHIM
Total Cost of Scheme
Capacity #REF!
Cost / TCM < 68598
River/ Nalla Local
.1

Nalla Nalla Nalla

depth B.W T.W
### 15.00 20.00

pitchi
ng
slant #REF!
### .
#REF! #REF! ###
D/S TBL #REF!

#REF! #REF!
Bottom width ### ###

4.50 #REF! ### #REF!
### :1 ### :1
#REF!
D/S TBL ### ### #REF!
D/S HFL ###
#REF! ### #REF!
#REF!
#REF!
9.63
1
()
()
#REF!
#REF!
#REF!
#REF!
#REF!
###
5.0
UTILISATION OF STORAGE WATER PROPOSED
The Utilisation storage for Bandhara is decided on the basis on storage capacity and regeration flow at the
rate of 1% to 5% of 50% dependable yield at site
The storage capacity for bandhara at F.T.L. 101.000 is 6.00 T.C.M.

Annual yield by Stranges Coefficient available T.C.M.
from free catchment area comes to
Regeneration flow at the rate of 1 % from Annual

yield by Stranges Coefficient available from free
catchment area comes to 0.06 T.C.M.
Net utilisation Storage = ( capacity at F.T.L. + Regeneration ) 6.06 T.C.M.
EVAPORATION LOSSES
1) Evaporation Losses in kharif and Rabbi
= 0.75 m over average spreaded area FSL & Sill RL
a) Area of Sill RL Contour 100.000 m 0.15 T.Sqm
b) Area of FSL Contour 101.000 m 3.12 T.Sqm
Evaporation Losses = ( 0.15 + 3.12 )/ 2 x 0.75 = 0.82 T.C.M.
Net Quantity Available for Irrigation 5.24 T.C.M.
Area that can be irrigated ( Indirect Irrigation )
Assuming 20 acres / Mcft of available storage 5.24 0
Or 0.18 Mcft
Indirect Irrigation Area = 20 x 0.18 3.699 Acres
Or 1.50 Hector
2
Prepared By

WASHIM WASHIM
Rate of cement per bag 223.00 Concrete lift up to 3.00 M
Loading as per B & C C.S.R. 18.00 Above 3.00 M.downward 20.90
Loading as per B & C C.S.R. 15.00 Above 3.00 M.upward 10.45
RATES FOR TRANSPORTATION 2012-2013
Lead in Masonary,P.C.C, R.C.C, Pipe jointing, Roofing, Flooring, Brick works, Wood works.
KM Metal Rubble Sand Steel, Bricks A.C. Bullis/ Wood Manglor Water
Cum Cum. Cum. G.C.I. 1000 sheets Bamboo Cum. e Tiles 1000
sheets, Ton. Ton. 1000 Liters
R.C.C.
pipes,
shahabad
stone,
maxfall
1 2 3 4 5 6 7 8 9 10 11
0.5 37.78 37.78 37.78 41.35 50.91 11.05

1.0 41.22 41.22 41.22 45.00 63.92 14.62
1.5 41.22 47.55 44.59 48.29 76.72 17.97
2.0 54.76 51.60 50.31 51.74 89.64 21.42
2.5 61.96 58.73 53.00 55.10 102.65 24.71
3.0 69.12 65.94 55.69 58.73 115.66 28.35
3.5 76.31 73.15 62.51 62.10 128.37 31.79
4.0 83.52 80.28 69.12 65.46 141.38 35.22
4.5 90.65 87.50 75.70 68.90 154.31 38.53
5.0 97.87 94.50 82.44 72.47 167.18 42.17
6.0 112.27 108.84 97.65 79.28 193.10 48.97
7.0 126.63 123.19 109.05 86.22 219.03 55.97
8.0 140.97 137.60 122.39 93.08 244.75 62.71
9.0 155.11 151.95 135.78 100.02 270.70 69.71
10 169.53 166.37 149.19 106.82 296.48 76.45
11 183.87 180.71 162.33 113.84 322.41 83.52
12 198.29 195.05 175.72 120.62 348.22 90.26
13 212.64 209.48 189.06 127.57 374.15 97.27
14 226.99 223.81 202.47 134.37 399.95 104.27
15 241.40 238.23 215.67 141.38 425.67 111.07
16 255.75 252.57 229.00 148.32 451.67 118.00
17 270.16 266.92 242.42 155.11 477.61 124.88
18 284.51 281.34 255.75 162.12 503.33 131.81
19 298.85 295.69 268.95 168.94 529.07 138.55
20 313.26 310.10 282.35 175.86 555.05 145.61
21 327.61 324.45 295.69 182.74 580.99 152.35
22 342.02 338.79 309.09 189.67 606.79 159.36
23 356.36 353.07 322.28 196.48 632.71 166.09
24 370.71 367.41 335.62 203.47 658.51 173.17
25 385.12 381.75 349.03 210.28 684.25 179.91
26 399.48 396.18 362.37 217.21 710.24 186.91
27 413.69 410.53 375.77 224.02 736.18 193.65
28 428.10 424.93 388.98 231.02 761.84 200.65
29 442.44 439.29 402.30 237.82 787.62 207.64
30 456.85 453.63 415.70 244.75 813.57 214.38
31 471.20 468.04 429.05 251.76 839.56 221.46
32 485.55 482.39 442.24 258.58 865.29 228.19
33 499.95 496.80 455.64 265.50 891.28 235.27
34 514.31 511.14 468.97 272.38 917.01 242.01
35 528.72 525.49 482.39 279.31 942.80 249.01
36 529.53 526.52 483.33 279.92 944.56 249.62
37 530.47 527.51 484.39 280.53 946.31 250.22
38 531.29 528.46 485.35 281.06 948.20 250.56
39 532.22 529.53 486.43 281.73 949.95 251.16
40 533.11 530.28 487.37 282.35 951.76 251.63
41 534.12 531.29 488.38 285.95 953.53 252.17
42 534.84 532.09 489.39 283.68 955.40 252.57
43 547.04 544.27 500.57 284.37 977.30 258.37
44 559.23 556.40 511.95 290.16 996.26 264.35
45 571.42 568.87 523.27 295.88 1021.21 270.16
46 583.82 580.99 534.73 301.93 1043.18 276.15
47 595.95 593.18 545.89 307.67 1065.20 281.95
48 608.13 605.37 557.22 313.46 1087.08 287.66
49 620.33 617.56 568.65 319.45 1109.11 293.66
50 632.52 629.68 579.98 325.24 1131.07 299.45
51 644.70 641.88 591.17 331.25 1152.96 305.31
52 656.90 654.27 602.55 337.03 1174.98 311.24
53 669.22 666.47 614.00 342.84 1196.84 317.03
54 681.41 678.65 625.31 348.83 1219.03 322.9
55 693.60 690.77 636.50 354.61 1241.06 328.82
56 705.80 703.04 647.94 360.35 1263.01 334.68
57 717.98 715.16 659.26 366.40 1284.96 340.48
58 730.17 727.55 670.63 372.13 1306.93 346.47
59 742.51 739.68 681.81 377.92 1328.89 352.20
60 754.69 751.93 693.19 383.92 1350.84 358.26
61 766.89 763.98 704.58 389.71 1372.80 363.99
62 779.08 776.32 715.98 395.49 1394.82 369.78
63 791.28 788.45 727.21 401.49 1416.71 375.77
64 803.39 800.63 738.53 407.28 1438.67 381.56
65 815.58 812.96 749.92 413.14 1460.70 387.34
66 827.98 825.21 761.29 419.07 1482.58 393.35
67 840.16 837.33 772.48 424.93 1504.74 399.13
68 852.29 849.53 783.86 430.87 1526.77 404.93
69 864.55 861.72 795.24 436.64 1548.66 410.92
70 876.67 873.91 806.62 442.44 1570.68 416.65
71 888.87 886.24 817.81 448.44 1592.65 422.44
72 901.20 898.50 829.18 454.23 1614.59 428.42
73 913.45 910.62 840.57 460.03 1636.55 434.23
74 925.57 922.81 851.95 466.03 1658.51 440.02
75 937.84 935.01 863.13 471.81 1680.47 446.02
76 949.95 947.12 874.45 477.61 1702.41 451.81
77 962.14 959.39 885.90 483.60 1724.45 457.80
78 974.34 971.78 897.21 489.39 1746.34 463.59
79 986.73 983.89 908.40 495.12 1768.37 469.46
80 998.86 996.03 919.85 501.11 1790.53 475.38
81 1011.05 1008.29 931.24 506.91 1812.41 481.24
82 1023.22 1020.42 942.54 513.68 1834.43 486.98
83 1035.43 1032.60 953.75 518.68 1856.39 492.96
84 1047.62 1045.06 965.18 524.48 1878.28 498.76
85 1059.74 1057.17 976.49 530.47 1900.31 504.54
86 1072.13 1069.30 987.87 536.27 1922.26 510.54
87 1084.34 1081.56 999.12 542.08 1944.22 516.34
88 1096.51 1093.67 1010.44 548.06 1966.17 522.11
89 1108.63 1105.87 1021.82 553.85 1988.07 528.11
90 1120.89 1118.06 1033.26 559.64 2010.10 533.91
91 1133.03 1130.46 1044.38 565.57 2032.06 539.63
92 1145.41 1142.58 1055.77 571.42 2054.02 545.70
93 1157.54 1154.84 1067.15 577.22 2076.97 551.41
94 1169.80 1166.97 1078.53 583.22 2098.12 557.22
95 1181.92 1179.15 1089.72 589.00 2120.14 563.20
96 1194.11 1191.35 1101.09 594.80 2142.04 569.01
97 1206.30 1203.73 1112.48 600.78 2164.00 575.00
98 1218.48 1215.86 1123.86 606.59 2186.01 580.78
99 1230.81 1228.12 1135.03 612.38 2207.91 586.58
100 1243.07 1240.25 1146.35 618.37 2229.94 592.57
Carting beyond 100 Km.

Steel/GCI Shhet, R.C.C.Pipes, Shahabad Stone, Maxphalt 2.02 Per Km per ton.
A.C.Sheet, Bullies/Bamboo 4.05 Per Km per ton.
Manglore Tiles, Bricks 4.05 Per Km per 1000 Nos.
Wood 2.02 Per Km per cum.
Earth/Murum 1.89 Per Km per cum.
Water For other than earthwork 2.02 Per Km per 1000 liters.
For earthwork 1.89 Per Km per 1000 liters.
Metal/Rubble/SanFor other than earthwork 2.02 Per Km per cum.
For earthwork 1.89 Per Km per cum.
Excavation & Earth Dam items Lead in
Metal Rubble Earth/ Water KM
Cum. Cum. Murum/ 1000
Sand Liters
Cum.
RATE FOR CARTING OF CEMENT

12 13 14 15 16 Stage of KM. Raate / Km./ MT
0 10 4.82
34.82 34.82 34.82 10.18 0.5 0 20 4.63
37.92 37.92 37.92 13.41 1.0 0 50 4.51
43.78 43.78 41.02 16.57 1.5 0 100 3.83 Min. Rs.
50.38 47.48 46.40 19.73 2.0 0 200 3.34 Min. Rs.
57.05 54.08 48.83 22.84 2.5 0 300 2.91 Min. Rs.
63.65 60.69 51.32 26.14 3.0 0 400 2.78 Min. Rs.
70.24 67.36 57.59 29.30 3.5 0 500 2.71 Min. Rs.
76.92 73.95 63.65 32.40 4.0
83.52 80.55 69.71 35.49 4.5
90.19 86.95 75.98 38.80 5.0
103.39 100.23 88.10 45.06 6.0
116.59 113.48 100.42 51.52 7.0
129.86 126.68 112.75 57.79 8.0
142.92 139.96 125.09 64.19 9.0
156.12 153.24 137.33 70.45 10
169.40 166.49 149.52 76.92 11
182.67 179.70 161.78 83.11 12
195.87 192.91 174.18 89.59 13
209.07 206.16 186.50 96.05 14
222.33 219.37 198.62 102.24 15
235.60 232.63 210.94 108.70 16
248.79 245.92 223.20 114.91 17
262.07 259.11 235.60 121.37 18
275.34 272.38 247.73 127.64 19
288.60 285.64 260.05 134.10 20
301.75 298.78 272.38 140.30 21
315.01 312.05 284.64 146.77 22
328.28 325.12 296.83 153.02 23
341.48 338.39 309.17 159.42 24
354.75 351.65 321.48 165.75 25
368.01 364.92 333.80 172.16 26
381.02 378.05 346.06 178.41 27
394.29 391.33 358.26 184.89 28
407.49 404.58 370.59 191.28 29
420.76 417.78 382.90 197.55 30
434.02 431.04 395.16 203.95 31
447.22 444.34 407.36 210.21 32
460.51 457.54 419.61 216.61 33
473.70 470.73 431.94 222.95 34
486.98 484.01 444.34 229.33 35
487.70 484.94 445.21 229.87 36
488.66 485.89 446.15 230.40 37
489.39 486.76 446.95 230.82 38
490.27 487.70 448.03 231.37 39
491.00 488.38 448.90 231.76 40
491.95 489.39 449.79 232.30 41
492.61 490.13 450.72 232.63 42
503.86 501.31 461.04 237.96 43
515.05 512.57 471.48 243.48 44
526.30 523.94 482.06 248.79 45
537.75 535.12 492.49 254.32 46
548.94 546.31 502.79 259.72 47
560.11 557.62 513.30 265.04 48
571.35 568.79 523.73 270.49 49
582.53 579.98 534.24 275.82 50
593.86 591.23 544.49 281.20 51
605.04 602.60 554.99 286.73 52
616.41 613.86 565.43 292.04 53
627.60 625.11 575.94 297.38 54
638.85 636.30 586.25 302.90 55
650.03 647.46 596.69 308.21 56
661.27 658.71 607.26 313.54 57
672.52 670.17 617.70 319.13 58
683.91 681.34 628.00 324.37 59
695.08 692.59 638.50 329.90 60
706.33 703.78 648.96 335.28 61
718.58 714.97 659.46 341.61 62
728.77 726.21 669.76 346.06 63
740.00 737.38 680.21 351.39 64
751.19 748.83 690.71 356.78 65
762.58 760.02 701.16 362.31 66
773.90 771.26 711.46 367.62 67
785.07 785.45 722.03 372.93 68
796.25 793.70 732.47 378.48 69
807.50 804.89 742.91 383.78 70
818.69 816.32 753.20 389.10 71
830.06 827.51 763.73 394.69 72
841.32 838.75 774.16 400.03 73
852.56 849.94 784.68 405.34 74
863.74 861.18 794.96 410.86 75
874.99 872.44 805.41 416.19 76
886.17 883.61 815.93 421.64 77
897.35 894.99 826.36 427.02 78
908.80 906.25 836.66 432.41 79
920.05 917.41 847.25 437.86 80
931.24 928.60 857.67 443.19 81
942.41 939.92 868.19 448.51 82
953.66 951.10 878.49 454.02 83
964.84 962.49 888.93 459.36 84
976.15 973.65 899.43 464.68 85
987.53 984.91 909.88 470.27 86
998.72 996.16 920.12 475.58 87
1009.90 1007.41 930.68 480.90 88
1021.14 1018.58 941.13 486.43 89
1032.32 1029.77 951.72 491.74 90
1043.64 1041.15 961.94 497.08 91
1055.03 1052.47 972.45 502.60 92
1066.21 1063.64 982.95 507.99 93
1077.38 1047.89 993.39 513.30 94
1088.62 1086.07 1003.71 518.75 95
1099.88 1097.26 1014.14 524.07 96
1111.06 1108.63 1024.65 529.60 97
1122.31 1119.86 1035.09 534.92 98
1133.69 1131.13 1045.38 540.24 99
1144.87 1142.38 1055.91 545.82 100
FOR CARTING OF CEMENT LEAD CHART EXTRA LIFT
0 0.00 Initial 0 0.00
10 3.90 1 1.0 4.20
20 5.50 2 1.5 5.30
30 7.00 3 2.0 6.00
225.52 40 8.70 4 2.5 7.20
38.41 50 10.00 5 3.0 8.10
667.58 60 11.70 6 3.5 9.00
871.41 70 13.20 7 4.0 10.00
112.28 80 14.80 8 4.5 11.30
90 16.30 9 5.0 12.00
100 18.15 10 5.5 12.85
110 19.60 11 6.0 14.20
120 21.30 12 6.5 15.35
130 22.75 13 7.0 16.00
140 24.25 14 7.5 17.00
150 25.85 15 8.0 18.15
16 8.5 18.80
17 9.0 19.85
18 9.5 21.05
19 10.0 21.80
Above 10 m./ mtr.li 1.75
I.NO.24/P. No.7 & 8 I.NO.25/P.No.8

GOVERNMENT OF MAHARASHTRA
SMALL SCALE IRRIGATION (WATER CONSERVATION) CIRCLE, AMRAVATI
SMALL SCALE IRRIGATION (WATER CONSERVATION) DIVISION, WASHIM
INDEX MAP
TALUKA : WASHIM DISTRICT : WASHIM

DRAWN BY :
Sub-Divisional Officer Executive Engineer

Small Scale Irri. (W. C.) Sub Division Small Scale Irri. (W. C.) Division
WASHIM WASHIM
Superintending Engineer Chief Engineer

Small Scale Irri. (W. C.) Circle Small Scale Irri. (W. C.)
Amrawati Pune
GOVERNMENT OF MAHARASHTRA
SMALL SCALE IRRIGATION (WATER CONSERVATION) CIRCLE, AMRAVATI
SMALL SCALE IRRIGATION (WATER CONSERVATION) DIVISION, WASHIM
PLAN AND CROSS-SECTION OF STORAGE BANDHARA

TALUKA : WASHIM DISTRICT : WASHIM
DRAWN BY :
Sub-Divisional Officer Executive Engineer

Small Scale Irri. (W. C.) Sub Division Small Scale Irri. (W. C.) Division
Washim Washim
Superintending Engineer Chief Engineer

Small Scale Irri. (W. C.) Circle Small Scale Irri. (W. C.)
Amrawati Pune
Sub-Divisional Officer
Small Scale Irri. (W. C.) Sub Division
Malkapur
(),

),
DESIGN OF STORAGE BANDHARA

Free catchment Area SqKM
Total C A SqKM Hect
Soil Type
SrNo Details Of C A Hect Constant Density Of RainFall
Pasture Land
1 Slope 61 0.35 100mm/Hr
Covered With
Grass And
2 Bushes 31 0.35 100mm/Hr
Cultivated
3 Land 43 0.6 100mm/Hr
Total 135
1 Discharge Q AREA x CONSTANT x DENSITY

360
2 Q223 Cumecs
3 Length Of Weir L M
As Per C D O Circular 0705 /73/2005/237 dt
28/07/2005
Flood Lift d 1.5
NBL
Depth Of Foundation D 1.25
Water Storage Ws 1.5

28/07/2005
Free Board Fb 1
Total Ht Of Weir Wall Hw D Ws
1.25 1.5
2.75 M
Top Width Of Weir Wall 28/07/2005
TW 0.6 m
D/S Slope 0.55
N
Bottom Width Of Weir TW + (N * As Per C D O Circular 0705 /73/2005/237 dt

Wall BW Hw ) 28/07/2005
2.1125
Length O f Apron As Per C D O Circular 0705 /73/2005/237 dt 28/07/2005

m
Lb 3 m
Depth Of Water
Cushion As Per C D O Circular 0705 /73/2005/237 dt 28/07/2005
Dw 0.5 m
Depth Of Concrete
Appron 0.3 m
Length Of
Width Of Appron Weir
Top Width Of End Weir

tw 0.3
Bottom Width Of Wier + L of Water Cushion + Bottom Width Of

Length Of Flank Wall L End Weir
Total Ht Of Flank Wall

U/S Side Hf D+ Ws +Fb +d
5.25
Total Ht Of Flank Wall
D/S Side Hf Ds D+ Fb +d
3.75 m
Top Width Of F/wall Tf 0.4 m
Earth Side Slope Of As Per

F/wall Stability
n 01:00.8

Bottom Width Of U S End Weir
bw Tf + (n x Hf )
4.6

Bottom Width Of D S End Weir
Tf + (n x Hf )
Length Of Key Wall As Per C D O Circular 0705 /73/2005/237 dt 28/07/2005
Tf + free board ) x Slope Of F/wall )

2.4
Height Of Key Wall As Per C D O Circular 0705 /73/2005/237 dt 28/07/2005
FB + Flod Lift
2.5
Width Of Water Cushion As Per C D O Circular 0705 /73/2005/237 dt 28/07/2005

Length Of
Appron
3 m

Small Scale Irri.(W.C.) Small Scale Irri.(W.C.)
Sub-Division Division
WASHIM WASHIM
###
### #REF! #REF! #REF!
STABILITY CALCULATION
104.5 0.6
5.75 0.6 H
1
98.75
98.45
0.6 3.45 90.2
4.05
EARTH PRESSURE (W x h 2 x Ka) /2
W Earth Density 2.1 M T /M2
h Height 4.8
BW 4.05
FOR BATTER 8
Ka E /P Co -efficient 0.854
Cos (d + q) 0.456
Sin (d+Q ) 0.889
Therefore
Ep 20.65997
Ph Ep x (cos d+q)
9.4209454
Pv Ep x (Sin ( d+q)
18.366712
TAKING MOMENT @ A
Sr No Material Forces V H LA Moments

Possitive Negative
0
1
A PCC 0.4 4.8 2.24 4.3008 0.2 0.86016
B PCC 3.8 4.8 2.24 20.64384 1.75 36.12672
PCC 3.8 0.15 2.24 1.29024 0.2 0.258048
Pv 18.36671 2.8404 52.16881
Ph 9.420945 2.016 18.99263

V 44.60159 89.41374 18.99263
M 70.4211095498
M 70.42111
POSSITION OF RESULANT V 44.60159 1.578892
MIDDLE THIRD 1.41 to 2.83
A) RESULTANT PASSES THROUGH MIDDLE THIRD HENCE SAFE
CHECK FOR C OMPRESSION

e Eccentricity Bw 4.05 1.578892
2 2
0.446108
P (max) Total V (1+6e)
BW x BW
44.60159 3.676646
4.05 x 4.05
11.01274 x 0.907814
9.997517 Tonns /Sq M < 40 t/ SqM
OK
P (Min) Total V (1-6e)

BW x BW
44.60159 -1.676646
4.05 4.05
CHECK FOR C SLIDING 1 x Total V
3 x Total H
1 x 44.60159
3 x 9.420945
44.602
28.263
1.5781003 > 1 HENCE SAFE
CHECK FOR OVER TURNING Possitive Mom 89.41374

Negative Moment 18.99263
4.7078132 > 1 HENCE SAFE

0 Small Scale Irri.(W.C.) Sub-Division Small Scale Irri.(W.C.) Division
WASHIM WASHIM
1 2 3 4 5 6 7
Sr.no. Batter W Sin(d+w) Cos(d+w) Ka.
1 Vertical 0 0 0.3827 0.5239 0.3000
2 0.05 1 20 52'' 0.4285 0.9036 0.3200
3 0.10 1 50 43'' 0.4729 0.8812 0.3400
4 0.15 1 80 52'' 0.5155 0.857 0.3700
5 0.20 1 11 19 0.5709 0.8308 0.3900
6 0.25 1 14 20 0.5953 0.8036 0.4200
7 0.30 1 16 42 0.6020 0.7749 0.4400
8 0.35 1 19 18 0.6665 0.7455 0.4750
9 0.40 1 21 48 0.6884 0.7157 0.5200
10 0.45 1 24 14 0.7282 0.685 0.5400
11 0.50 1 26 54 0.7555 0.6562 0.5730
12 0.55 1 28 49 0.7806 0.62 0.6060
13 0.60 1 30 58 0.8035 0.5953 0.6300
14 0.65 1 33 2 0.8244 0.5661 0.6850
15 0.70 1 35 0 0.8434 0.5372 0.7500
16 0.75 1 36 52 0.8606 0.5092 0.7800
17 0.80 1 39 40 0.876 0.482 0.8160
18 0.85 1 40 22 0.8802 0.456 0.8540
19 0.90 1 41 59 0.9024 0.43 0.8910
20 0.95 1 45 32 0.9137 0.4062 0.9480
21 1.00 1 45 0 0.9238 0.3825 1.0000
3.6
Body wall 1
Length 31
Height 2.5 1.35
Top Width 1 2
Batter 0.4 0.5 2.5
Bottom Width 2 2.675 0.4
3.85 2
Area 3.75 3.16
Quantity 214.07 m3 1.35 0.5
Cost 685,038
2.675
Right Abutment 0.6
Length 10.5
Height 4.8
Top Width 0.6
Batter 0.55
Bottom Width 3.24 0.55
4.8
Area 9.22
Quantity 96.77 m3
Cost 309,658
3.24
Left Abutment 0.6
Length 10.5
Height 4.8
Top Width 0.6
Batter 0.6
4.8
Area 9.79
Quantity 102.82 m3
Cost 329,011
3.48
Total Cost 1,323,707

Body wall 1
Length 30
Height 4
Top Width 1
Batter 0.5
Bottom Width 3 0.5
4
Area 8.00
Quantity 240.00 m3
Cost 768,000
Difference 82,962
3
Right Abutment 0.6
Length 10.5
Height 6
Top Width 0.6
Batter 0.6
6
Area 14.40
Quantity 151.20 m3
Cost 483,840
Difference 174,182
4.2
Left Abutment 0.6
Length 10.5
Height 6
Top Width 0.6
Batter 0.6
6
Area 14.40
Quantity 151.20 m3
Cost 483,840
Difference 154,829
4.2

Difference 411,973
Body wall 1
Length 18
Height 2.5 1.5
Top Width 1 2
Batter 0.4 0.4 2.5
4 2
Area 3.75 3.45
Quantity 129.60 m3 1.5 0.4
Cost 414,720
2.6
Right Abutment 0.6
Length 10.5
Height 6
Top Width 0.6
Batter 0.55
6
Area 13.50
Quantity 141.75 m3
Cost 453,600
3.9
Left Abutment 0.6
Length 10.5
Height 4.8
Top Width 0.6
Batter 0.6
4.8
Area 9.79
Quantity 102.82 m3
Cost 329,011
3.48

Body wall 1
Length 18
Height 4
Top Width 1
Batter 0.5
Bottom Width 3 0.5
4
Area 8.00
Quantity 144.00 m3
Cost 460,800
Difference 46,080
3
Right Abutment 0.6
Length 10.5
Height 6
Top Width 0.6
Batter 0.6
6
Area 14.40
Quantity 151.20 m3
Cost 483,840
Difference 30,240
4.2
Left Abutment 0.6
Length 10.5
Height 6
Top Width 0.6
Batter 0.6
6
Area 14.40
Quantity 151.20 m3
Cost 483,840
Difference 154,829
4.2

Difference 231,149
Body wall 1
Length 18
Height 2.5 1.5
Top Width 1 2
Batter 0.4 0.4 2.5
4 2
Area 3.75 3.45
Quantity 129.60 m3 1.5 0.4
Cost 414,720
2.6
Right Abutment 0.6
Length 10.5
Height 6
Top Width 0.6
Batter 0.55
6
Area 13.50
Quantity 141.75 m3
Cost 453,600
3.9
Left Abutment 0.6
Length 10.5
Height 4.8
Top Width 0.6
Batter 0.6
4.8
Area 9.79
Quantity 102.82 m3
Cost 329,011
3.48

Body wall 0.6
Length 15
Height 3
Top Width 0.6
Batter 0.5
3
Area 4.05
Quantity 60.75 m3
Cost 194,400
Difference - 220,320
2.1
Right Abutment 0.6
Length 3
Height 4
Top Width 0.6
Batter 0.5
4
Area 6.40
Quantity 19.20 m3
Cost 61,440
2.6
Left Abutment 0.6
Length 3
Height 4
Top Width 0.6
Batter 0.5
4
Area 6.40
Quantity 19.20 m3
Cost 61,440
2.6
Concrete Excavation 30%
Total Cost 317,280 95,184
412,464
TCM Storage 3.375 1 4.375
Cost per TCM 94277.48571

CNB Estimate

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

CNB Estimate

Diunggah oleh

Hak Cipta:

Format Tersedia

NAME OF PROJECT: EXCEL PROGRAMME

Division : Small Scale Irrigation (W. C.).) Division WASHIM.

Saction Estimate No. :

Fund Head : 2702 Minor Irrigation Work

Major Head : 2702 Soil Conservation & water Conservation.

Service Head : Construction of Cement Storage Bandhara (0 to 100 Hect.)

Departmental Head : CONSTRUCTION OF SAWARGAON JIRE CEMENT NALLA BANDH NO.1

For Rs. 2495900 /-

Administratively approved vide No. Date

Technically Sanctioned vide No. Date

Estimate Prepared by: P R MAKODE Sec Engr

Estimate checked by: SHRI Mamidwar Sec Engr

--------------- Attached Sepreatly ---------------

Asstt Engineer Gr I Executive Engineer

SAWARGAON JIRE CEMENT NALLA BANDH NO.1

Taluka :- WASHIM District :- WASHIM

Taluka :- WASHIM District :- WASHIM

P R MAKODE Asstt Engineer Gr I Executive Engineer

Taluka :- WASHIM District :- WASHIM

P R MAKODE Asstt Engineer Gr I Executive Engineer

Topo Sheet No. : 55 H / 4

Longitude : 76 20" 35"

Latitude : 20 55' 21"

1 Total Catchment 9.63

3 catchment Area in Sq.Km

1). Total No.of 1 cm. x 1 cm. parts. = 597 Nos.

Total 604 Nos.

Area of 1 cm. x 1 cm. part = 0.25 Sq.Km.

P R MAKODE Asstt Engineer Gr I Executive Engineer

Taluka :- WASHIM District :- WASHIM

1) Total Catchment Area at site : 9.630 sq.km 3.720 sq,miles

Diff. for 1 inch 1.610

10) Proposed storage capacity @ F.T.L at R.L.101.000 6.00 T.C.M

11) catchment Area of Praposed Storage Bandhara = 9.63 Sq.Km.

13 The Regenaration Flow at 1 % to 5% of 1% 26.8193 T.C.M.

P R MAKODE Asstt Engineer Gr I Executive Engineer

Taluka :- WASHIM District :- WASHIM

YEARLY MANSOON RAINFALL DATA AT RAIN GAUGE STATION WASHIM

RAINFALL IN CRONOLOGICAL AND DECENDING ORDER

CRONOLOGICAL ORDER DECENDING ORDER ###

Sr.No. Year Rain fall. Sr.No. Year Rain fall.

Asstt Engineer Gr I Executive Engineer

Taluka :- WASHIM District :- WASHIM

Sr No Item Rs. Total Cost

Cost Per M.Cft. 2273200 = #REF!

Cost Per Hect.

Benefit Cost Ratio

P R MAKODE Asstt Engineer Gr I Executive Engineer

Taluka :- WASHIM District :- WASHIM

Sr. Item of Work Qty Sand Metal Rubble

CEMENT CONCRETE BANDHARA

1) SAND 219.60 77.52 70.68 Rs. 15521

TOTAL 653.92 ### Rs. 46219

P R MAKODE Asstt Engineer Gr I Executive Engineer

Taluka :- WASHIM District :- WASHIM

Quantity Clearing the site before and afterItem Of Work

C/O Rs. 1946043

Asstt Engineer Gr I Executive Engineer

Item of work Nos. L B D Quantity Unit

Item No.3 0.00

2 Total 337.79 Cum.

D/S Toe wall. 2 x 31.0 ( 0.30 + 0.70

1) U/S Weir body wall. Vertical 1 x 31.00 x x 4.00 = 124.00

4) U/S Return wall. Vertical 2 x 1.50 x x 5.75 = 17.25