DETAIL OF MAN-DAYS FOR COST ESTIMATION

Man-days
Sr. No. Description Unit Measure Skilled unskilled
1 Excavation
a- ordinary soil per cft - 0.022
b- gravelly soil per cft - 0.016
c- Boulder mix soil per cft - 0.031
2 PCC
(1:2:4) per cft 0.031 0.113
(1:4:8) per cft 0.031 0.113
3 RCC (1:2:4) per cft 0.047 0.095
4 Stone Masonry per cft 0.04 0.09
5 Plaster per sft 0.013 0.02
6 Pointing per sft 0.018 0.028
7 Steel work for RCC per kg - 0.01
8 Shingle work per cft - 0.015
9 Centring and shuttering for RCC work per cft 0.02 0.01
WATSAN Operational Team

Drinking Water Supply Scheme: KALSAN-II U/C SACHAN STAND POST (1.5' X 1.5'X 2.25')
Detail of Quantities Detail of Materials Labour
Sub Skilled Unskilled
Head Description Gravel/ Labour Labour
Length Breadth Depth/Ht No of Cement Sand
No Quantity Unit Crush Shingle
in ft in ft in ft Units (Bags) (cft)
(cft)
Men-days Men-days
1 Excavation (gravelly soil)
Pad 4.50 4.50 1.00 1.00 20.25 Cft
stand post 0.75 0.42 1.00 1.00 0.32 Cft
dispose off drain 5.41 1.00 1.00 1.00 5.41 Cft
Total 25.98 Cft 0.57
2 Shingle bed
Pad 4.50 4.50 0.33 1.00 6.68 Cft
stand post 0.75 0.42 0.33 1.00 0.10 Cft
dispose off drain 5.41 1.00 0.33 1.00 1.79 Cft
Total 8.57 Cft 8.57 0.13
3 P/L PCC (1:4:8)
Pad 4.50 4.50 0.33 1.00 6.68 Cft
stand post 0.75 0.42 0.33 1.00 0.10 Cft
dispose off drain 5.41 1.00 0.33 1.00 1.79 Cft
Total 8.57 Cft 0.90 4.50 9.00 0.27 0.97
4 P/L PCC (1:2:4)
Pad 4.00 4.00 0.33 1.00 5.28 Cft
stand post 0.75 0.75 3.42 1.00 1.92 Cft
dispose off drain 6.00 1.00 0.58 1.00 3.48 Cft
pad boundary projection Lond side 4.50 0.25 0.58 2.00 1.31 Cft
Short sides (stand post side) 3.25 0.25 0.48 1.00 0.39 Cft
(Drain side) 3.00 0.25 0.48 1.00 0.36 Cft
Seat pad 1.00 1.00 0.50 1.00 0.50 Cft
Total 13.24 Cft
deduct for drain flow 6.00 0.33 0.33 1.00 0.65 Cft
Net Total 12.59 Cft 2.60 6.50 13.00 0.39 1.42
5 GI Pipe 1/2 " dia 10.00 Rft 0.20 0.40
6 GI Socket 1/2" dia 1 No.
7 GI Elbow 1/2 " dia 2 No.
8 Brass tap 1/2" 1 No.

Quantities for 1 Stand Post 3.50 11.00 22.00 8.57 0.86 3.49

CRS-Mansehra 24 Engr. Amir Jamal Qureshi

WATSAN Operational Team

Quantities for 6 Stand Posts 21.00 66.00 132.00 51.43 5.14 20.94

CRS-Mansehra 24 Engr. Amir Jamal Qureshi

WATSAN Operational Team

Drinking Water Supply Scheme: KALSAN-II U/C SACHAN VALVE CHAMBER (1.5' X 1.5'X 2.25')

Detail of Quantities Detail of Materials Labour

Sub Skilled Unskilled
Head Description Gravel/ Labour Labour
Length Breadth Depth/Ht No of Cement Sand Stone
No Quantity Unit Crush
in ft in ft in ft Units (Bags) (cft) (cft)
(cft)
Men-days Men-days
1 Excavation (gravelly soil) 4.00 4.00 2.50 1.00 40.00 Cft 0.88
2 P/L PCC (1:4:8) as in Foundation 4.00 4.00 0.25 1.00 4.00 Cft 0.50 2.50 5.00 0.12 0.45
3 Stone Masonry in (1:3) CSM
Long Wall 3.50 1.00 2.25 2.00 15.75 Cft
Short Wall 1.50 1.00 2.25 2.00 6.75 Cft
Total 22.50 Cft 0.90 2.03
30% (1:3) CSM 6.75 Cft 1.87 7.00
Stone 15.75 Cft 15.75
4 PCC (1:2:4) as coping 4.00 4.00 0.25 1.00 4.00 Cft
Long Wall 3.50 1.00 0.16 2.00 1.12 Cft
Short Wall 1.50 1.00 0.16 2.00 0.48 Cft
Total 1.60 Cft 0.20 1.00 2.00 0.05 0.18
5 P/L Plaster 3/4" thick in (1:3) CSM 1.50 - 2.25 4.00 13.50 Sft 0.23 0.84 0.18 0.27
Steel Man hole cover 1.5'x1.5' (16
6 Guage sheet) 1.50 1.50 2.25 Sft 0.06
Quantities for 1 Source Tank 2.79 11.34 7.00 15.75 1.31 3.81

CRS-Mansehra 23 Engr. Amir Jamal Qureshi

WATSAN Opertaional Team

Drinking Water Supply Scheme: KALSAN- II U/C SACHAN SOURCE TANK (4' X 4'X 3')

Detail of Quantities Detail of Materials Labour

Sub Skilled Unskilled
Head Description Gravel/ Steel Steel Labour Labour
Length Breadth Depth/Ht No of Cement Sand Stone Binding
No Quantity Unit Crush #4 bars #3 bars
in ft in ft in ft Units (Bags) (cft) (cft) wire (kg)
(cft) (kg) (kg)
Men-days Men-days
1 Excavation (in hard soil) 7.00 7.00 1.50 1.00 73.50 Cft 2.28
2 P/L PCC (1:4:8) as in Foundation 7.00 7.00 0.50 1.00 24.50 Cft 2.50 12.50 25.00 0.76 2.77
3 Stone Masonry in (1:3) CSM
Long Wall 7.00 1.50 3.50 2.00 73.50 Cft
Short Wall 2.00 4.00 3.50 2.00 56.00 Cft
Total 129.50 Cft 5.18 11.66
30% (1:3) CSM 38.85 Cft 10.67 40.00
Stone 90.65 Cft 90.65
4 P/L PCC (1:2:4) as in Bed 4.00 4.00 0.25 1.00 4.00 Cft 0.50 2.50 5.00 0.12 0.45
5 Vertical Reinforcement in walls
(#4 @ 12" c/c all around) 7.50 20.00 45.50 kg 50.00 1.37 0.46
6 P/L Plaster 3/4" thick in (1:3) CSM 4.00 - 3.50 4.00 56.00 Sft 0.93 3.50 0.73 1.12
7 P/L Pointing 3/4" in (1:2) CSM 7.00 - 2.25 4.00 63.00 Sft 0.16 0.39 1.13 1.76
8.1 P/L RCC (1:2:4) as in Slab 7.56 7.50 0.33 1.00 18.71 Cft 4.00 10.00 20.00 0.88 1.78
Decuction for man hole cover 2.00 2.00 0.33 1.00 1.32 Cft
Net Total 17.39 Cft
8.2 Steel
(#3 @ 6" c/c as main steel) 7.56 15.00 19.30 kg
(#3 @ 9" c/c as temp. steel) 7.50 10.00 12.80 kg
Total 32.10 kg 38.00 0.96 0.32
9 Centring and shuttring 7.56 7.50 0.33 1.00 18.71 Cft 0.37 0.19
10 Binding wire 2.33 kg
11 GI strainer 2" dia 3.00 Rft 0.06 0.12
12 GI Over flow pipe 1.5" dia 6.00 Rft 0.12 0.24
13 GI wash out pipe 1" dia 5.00 Rft 0.10 0.20
14 GI Plug 1" 1.00 No
15 Steel Man hole cover (2'x2') 2.00 2.00 4.00 Sft 0.10
Quantities for 1 Source Tank 18.76 68.89 50.00 90.65 50.00 38.00 2.33 9.56 23.34

CRS-Mnasehra 20 Engr. Amir Jamal Qureshi

WATSAN Operational Team

Drinking Water Supply Scheme: KALSAN-II U/C SACHAN

ROOF SLAB DESIGN (1500 Gallon Tank)
compressive strength of concrete= = fc’ = 3 ksi L
Yield Strength of steel = fy = 50 ksi

Max. steel ratio r max = 0.021 W

Specific weight of PCC g pcc = 0.15 k/cft

Specific weight of steel g Steel= 490 lb/cft

Long span = L = 10 ft
Short span =W= 10 ft
Wall thickness= 1.5 ft

Design depth of slab, effective depths and design effective lengths

Effective
clear clear depths Design Le
Perime
span span hmin Proposed (in)
wall
along along W
ter P
(in) h (in) thickn Clear lengths Le (ft) (ft)
(ft) along along ess along L along W along along
L (ft) (ft)
L W (ft) (1) (2) (1) (2) L W
6.5 6.5 40 2.67 4 2.5 3 1.5 8 6.71 8 6.75 8 8

Ultimate Load and ultimate moment

Ult. Load Ultimate moments Mu
depth h self wt./ft Wu (k-in)
(ft) (k/ft) (k/ft) along L along W
0.33 0.0495 0.0693 4.44 4.44

Design Steel Areas per 1 ft span of slab (b=12")

Asmin = 0.002bh = 0.096 sq.in
Along Short span (main steel) d= 3 in
Asmax = max
g
bd = 0.742 sq.in

As a a/2 (d-a/2) Design moment Md

(sq.in) (in) (in) (in) (k-in) Remarks
0.096 0.16 0.08 2.92 12.61 Greater than Mu=4.44 k-in Proposed

Along Long span (transverse steel) d= 2.5 in

Asmax = g max bd = 0.618 sq.in
As a a/2 (d-a/2) Design moment Md
(sq.in) (in) (in) (in) (k-in) Remarks
0.096 0.16 0.08 2.42 10.45 Greater than Mu=4.44 k-in Proposed

Rebar sizes and spacings

Along Short span (main steel) W= 10 ft Bar length = 10 ft = L
# length
# bars of wt. of
As Area of bar Ab # bars in propo in full bars steel
(sq.in) Bar No. (sq.in) 1ft span sed span (ft) (kg) Remarks
Proposed (#3
0.096 3 0.11 0.9 2 20 200 34 bars @ 6" c/c)
0.096 4 0.196 0.5 1 10 100 30

Along Long span (transverse steel) L= 10 ft Bar length= 10 ft = W

# length
# bars of wt. of
As Area of bar Ab # bars in propo in full bars steel
(sq.in) Bar No. (sq.in) 1ft span sed span (ft) (kg) Remarks
Proposed (#3
0.096 3 0.11 0.9 2 20 200 34 bars @ 6" c/c)
0.096 4 0.196 0.5 1 10 100 30

Total steel (#3 bars) required = 68 kg

Engr. Amir Jamal Qureshi

CRS- Mansehra 17
WATSAN Operational Team

SAY = 75 kg

Engr. Amir Jamal Qureshi

CRS- Mansehra 17
WATSAN Operational Team

Drinking Water Supply Scheme: KALSAN- II U/C SACHAN STORAGE TANK: 1500 US GALLONS
Detail of Quantities Detail of Materials Labour
Sub Skilled Unskilled
Head Description Gravel/ Shingle Steel #3 Steel #4 Binding Labour Labour
Length Breadth Depth/Ht No of Cement Sand Stone
No Quantity Unit Crush (cft) bars (kg) bars (kg) Wire
in ft in ft in ft Units (Bags) (cft) (cft)
(cft) (kg)
Men-days Men-days

Excavation (gravelly soil, not

1 requiring blasting)
Long Wall 10.67 2 1 2 42.68 Cft
Short Wall 6.67 2 1 2 26.68 Cft
Plinth/Apron 10.17 3 0.5 1 15.26 Cft
shingle bed 6.7 6.1 0.5 1 20.44 Cft
Total 105.05 Cft 2.31

2 Shingle as in Bed 6.67 6.67 0.5 1 22.24 Cft 22.24 0.33

3 P/L PCC (1:4:8) as in Foundation

Long Wall 10.67 2 0.5 2 21.34 Cft
Short Wall 6.67 2 0.5 2 13.34 Cft
Plinth/Apron 10.17 3 0.5 1 15.26 Cft
Bed 7.17 7.17 0.5 1 25.70 Cft
Total 75.64 Cft 7.50 37.50 75.00 2.34 8.55

4 P/L PCC (1:2:4) as in Bed 7.17 7.17 0.25 1 12.85 Cft 2.60 6.50 13.00 0.40 1.45

5 Ring Beam (18"X12")

5.1 RCC (1:2:4)
Long sides 10.17 1.5 1 2 30.51 cft
Short sides 7.17 1.5 1 2 21.51 cft
Total 52.02 cft 10.40 26.00 52.00 2.44 4.94
5.2 Steel
Main steel (4, #4 bars) 200 60.60 kg 70.00 1.82 0.61
Shear stirrups (#3@ 12" c/c) 4.5 40 30.60 kg 35.00 0.92 0.31
5.3 Centring and shuttering 17.34 1.5 1 2 52.02 Cft 1.04 0.52

6 CR Stone Masonry in (1:6) CSM

Long Wall 10.17 1.5 6.25 2 190.69 Cft
Short Wall 7.17 1.5 6.25 2 134.44 Cft
Total 325.13 Cft
Deduct for 2 seismic bands 34.34 Cft
Net Total 290.79 Cft 11.63 26.17
30% (1:6) CSM 87.24 Cft 10.67 80.00
Stone 203.55 Cft 203.55

7 Vertical Reinforcement in walls

(#4 @ 12" c/c all around) 11.25 36 122.80 kg 130.00 3.68 1.23

8 Seismic Bands
8.1 @ 2' from top of ring beam
8.11 RCC (1:2:4)
Long sides 10.17 1.5 0.33 2 10.07 cft
short sides 7.17 1.5 0.33 2 7.10 cft
Total 17.17 cft 3.60 9.00 18.00 0.81 1.63
8.12 Steel
Main steel (2,#4) bars 68 20.60 kg 27.00 0.62 0.21
Shear stirrups(#3 @ 12"c/c) 1.75 40 11.90 kg 15.00 0.36 0.12

CRS-Mansehra 21/22 Engr. Amir Jamal Qureshi

WATSAN Operational Team

Detail of Quantities Detail of Materials Labour

Sub Skilled Unskilled
Head Description Gravel/ Shingle Steel #3 Steel #4 Binding Labour Labour
Length Breadth Depth/Ht No of Cement Sand Stone
No Quantity Unit Crush (cft) bars (kg) bars (kg) Wire
in ft in ft in ft Units (Bags) (cft) (cft)
(cft) (kg)
Men-days Men-days
corner reinforcement (1,#4 bar 2'
ovelap with main steel at each
corner) 5.25 4 6.40 kg 10.00 0.19 0.06
8.2 @ 2' from top of 1st seismic band
8.21 RCC (1:2:4)
Long wall 10.17 1.5 0.33 2 10.07 cft
short wall 7.17 1.5 0.33 2 7.10 cft
Total 17.17 cft 3.60 9.00 18.00 0.81 1.63
8.22 Steel
Main steel (2,#4) bars 68 20.60 kg 27.00 0.62 0.21
Shear stirrups(#3 @ 12"c/c) 1.75 40 11.90 kg 15.00 0.36 0.12
corner reinforcement (1,#4 bar 2'
ovelap with main steel at each
corner) 5.25 4 6.40 kg 10.00 0.19 0.06
9.1 RCC (1:2:4) as in core wall
Long wall 7.17 0.33 5.5 2 26.03 cft
Short wall 6.5 0.33 5.5 2 23.60 cft
Total 49.63 cft 10.00 25.00 50.00 2.33 4.71
9.2 Steel Horizontal(#3 @6"c/c) 9 44 67.40 kg
Vertical (#3 @6"c/c) 8 52 70.80 kg
Total 138.20 kg 130.00 4.15 1.38

11 Pointing (0.75") in (1:2) CSM 10.17 - 5.58 4 226.99 Sft 0.57 1.42 4.09 6.36

12.1 P/L RCC (1:2:4) as in Slab 10.67 10.67 0.333 1 37.91 Cft
Decuction for manhole cover 2 2 0.333 1 1.33 Cft
Net Total 36.58 Cft 7.40 18.50 37.00 1.72 3.48
Steel (#3 @ 6" c/c) (as per detail) 68.00 kg 75.00 2.04 0.75
12.2 Centring and shuttering 10.67 10.67 0.333 1 37.91 Cft 0.76 0.38
13 GI over flow pipe 1.5" dia. 12 Rft 0.24 0.48
14 GI wash out pipe 1.5" dia 6 Rft 0.12 0.24
15 GI Plug 1.5 " 1 No.
16 Steel man hole cover (2'x2') 2 2 4.00 Sft

Quantities for 1 Tank 56.33 212.92 263.00 203.55 22.24 270.00 274.00 14.94 28.73 68.23

CRS-Mansehra 21/22 Engr. Amir Jamal Qureshi

WATSAN Operational Team

Hydraulic Statement of DWSS Kalsan 2

Hydraulic Grade
Length of Projected Proposed dia Velocity in Head Total Terminal
Design Q in Ground
S.NO Name of Line pipe in Sector Zone Popolation of G.I pipe in " Loss per Head Pressrure in
US GAL U/End L/End Level
" ft " (persons) " inches" ft/sec " 1000 ft Losss ft of water

Supply Main
1 ST1--WST 4200 All All 257 2.14 0.75 1.51 29.10 122.22 5750 5627.78 5558 69.8

Distribution NetWork

1 WST--1 100 1 1 108 1.35 0.75 1.20 19.30 1.93 5558 5556.07 5500 56.1

2 1--2 20 1 1 28 0.35 0.5 0.53 5.82 0.12 5556.1 5556 5500 56.0

3 1--3 2250 1 1 81 1.01 0.5 1.03 21.00 47.25 5556.1 5508.85 5450 58.9

4 WST--4 20 2 1 108 1.35 0.75 0.90 11.30 0.23 5558 5557.77 5550 7.8

5 4--5 320 2 1 14 0.18 0.5 0.53 5.82 1.86 5557.8 5555.94 5535 20.9

6 4--6 800 2 1 95 1.19 0.75 0.90 11.30 9.04 5555.9 5546.86 5425 121.9

7 6--7 500 2 1 20 0.25 0.5 1.05 21.00 10.50 5546.9 5536.4 5450 86.4

8 6--8 500 2 1 81 1.01 0.75 0.90 11.30 5.65 5546.9 5541.25 5420 121.3

9 ST2--9 400 3 1 41 0.51 0.5 0.52 5.80 2.32 5545 5542.68 5451 91.7

Peaking Factor 1.5

CRS-Mansehra 19 Engr. Amir Jamal Qureshi

WATSAN Operational Team

Remarks

Proposed

Proposed

Proposed

Proposed

Proposed

Proposed

Proposed

Proposed

Proposed

Proposed

CRS-Mansehra 19 Engr. Amir Jamal Qureshi

WATSAN Operational Team

DRINKING WATER SUPPLY SCHEME KALSAN-II U/C SACHAN

DESIGN CRITERIA
DESIGN PERIOD
Design Period = 20 years

DESIGN POPULATION

No. of persons/H.H for present population = 7.5

Design growth rate = 3%
Design growth rate factor G.R.F = 1.8

SECTOR NO. 1
Design
Present population population
# of persons/ (July 2006) (July 2026)
Sr. # Zone Name H.Hs H.H Persons G.R.F Persons
1 ZONE 1 8 7.5 60 1.8 108
0 0
TOTAL 60 108

SECTOR NO. 2
Design
Present population population
# of persons/ (July 2006) (July 2026)
Sr. # Zone Name H.Hs H.H Persons G.R.F Persons
1 ZONE 2 8 7.5 60 1.8 108
TOTAL 60 108

SECTOR NO. 3
Design
Present population population
# of persons/ (July 2006) (July 2026)
Sr. # Zone Name H.Hs H.H Persons G.R.F Persons
1 ZONE 3 3 7.5 23 1.8 41
TOTAL 41

TOTAL DESIGN POPULATION = 257 Persons

DESIGN WATER DEMAND

Water requirement of design population @ 10 gpcd = 2570 GPD (Imp)

2.14 GPM (US)

Additional water requirement

# students in taking half as Daily req. @ 2.5

1 Schools NO. # students in 2006 2026 outsiders gpcd GPD (Imp)
1 20 36 18 45

TOTAL 45

# attending Daily req. @ 3

1 Mosques NO. Population in 2026 mosques (10%) gpcd GPD (Imp)
1 257 25.7 77.1

CRS-Mansehra 15/16 Engr. Amir Jamal Qureshi

WATSAN Operational Team

TOTAL 77.1

2 Animals
daily
# in requirement @
Large animals No. # in 2006 2026 12 GPD (Imp)
9 14 168

daily
# in requirement @ 6
Small animals No. # in 2006 2026 GPD (Imp)
2 3 18

Total additional water requirements = 231 GPD (Imp)

0.19 GPM (US)

Design Water Demand of community = 2.33 GPM (US)

FLOWS AND CONSUMPTIONS

Safe Yield of source(s) = 3.17 GPM (US)
OK
Design water consumption = 2.33 GPM (US)

MAIN STORAGE TANK CAPACITY

Design water consumption of community = 2.33 GPM (US)
3355 GPD (US)
Total water storage per day = 3355 GALLONS (US)
Taking half day storage,
Design capacity of tank = 1678 GALLONS (US)

PROPOSED MAIN STORAGE TANK 1500 GALLONS (US) CAPACITY

CRS-Mansehra 15/16 Engr. Amir Jamal Qureshi

WATSAN Operational Team

DRINKING WATER SUPPLY SCHEME KALSAN-II U/C SACHAN

TRANSPORTATION COST
TRANSPORTATION COST UP TO NEAREST ROAD SITE 6 % of Total Cost
Total Amount Amount
Sr.# Item Description quantity Unit Transp. Rate (PKR) (PKR) (USD) Remarks
1 Cement 99 Bags 75 per bag 7425 123.8
2 Sand 359 cft 0 per cft 0 0 will be arranged locally
3 Gravel 452 cft 25 per cft 11300 188.3 from Ichrian by trolly
4 Shingle 74 cft 25 per cft 1850 30.8 from Ichrian by trolly
5 Steel & Binding wire 649 kg 5 per kg 3245 54.1
6 Stone 310 cft 25 per cft 7750 129.2 from Sachan by trolly
7 Pipe materials 1 LS 5500 per job 5500 91.7
8 Steel manhole cover 3 No. 150 per No. 450 7.5

TOTAL 37520 625.33

TRANSPORTATION COST OF JEEPABLE CARRIAGE 0 % of Total Cost

Total Amount Amount
Sr.# Item Description quantity Unit Transp. Rate (PKR) (PKR) (USD) Remarks
1 Cement 99 Bags per bag 0 0
2 Sand 359 cft per cft 0 0
3 Gravel 452 cft per cft 0 0
4 Shingle 74 cft per kg 0 0
5 Steel & Binding wire 649 kg per cft 0 0
6 Stone 310 cft per cft 0 0
7 Pipe materials 1 LS per job 0 0
8 Steel manhole cover 3 No. per No. 0 0
TOTAL 0 0

TRANSPORTATION COST OF DONKEY CARRIAGE 0 % of Total Cost

Total Amount Amount
Sr.# Item Description quantity Unit Transp. Rate (PKR) (PKR) (USD) Remarks
1 Cement 99 Bags per bag 0 0
2 Sand 359 cft per cft 0 0
3 Gravel 452 cft per cft 0 0
4 Shingle 74 cft per kg 0 0
5 Steel & Binding wire 649 kg per cft 0 0
6 Stone 310 cft per cft 0 0
7 Pipe materials 1 LS per job
8 Steel manhole cover 3 No. per No. 0 0
TOTAL 0 0

TRANSPORTATION COST OF MANUAL CARRIAGE 13 % of Total Cost

Total Amount Amount
Sr.# Item Description quantity Unit Transp. Rate (PKR) (PKR) (USD) Remarks
1 Cement 99 Bags 50 per bag 4950 82.5 5 trips per day each 1cft
2 Sand 359 cft 50 per cft 17950 299.2 5 trips per day each 1cft
3 Gravel 452 cft 50 per cft 22600 376.7 5 trips per day each 1cft
4 Shingle 74 cft 50 per cft 3700 61.7 5 trips per day each 1cft
5 Steel & Binding wire 649 kg 5 per kg 3245 54.1
6 Stone 310 cft 50 per cft 15500 258.3 5 trips per day each 1cft
7 Pipe materials 1 LS 5000 per job 5000 83.3
8 Steel manhole cover 3 No. 80 per No. 240 4

TOTAL 73185 1219.75

19
TOTAL TRANSPORTATION COST OF DWSS KALSAN-I 110,705.00 1,845.08
% of Total Cost

Amir Jamal Qureshi

CRS-Mansehra 14
WATSAN Operational Team

DRINKING WATER SUPLLY SCHEME KALSAN-II U/C SACHAN

FITTINGS AND FIXTURES' DETAIL
NEW INSTALLATION
Total
Sr Total length Qty/100 SAY Unit cost Total Cost
Item Description Qty
# (RFt) Rft (No.) (No.) (PKR) (PKR)
(No.)
SUPPLY MAIN
1 Sockets 3/4" 4200 4 168 193 17 3284
Sockets1.5"
1 2 45 90
2 (wash out main tank)
3 Unions 3/4" 4200 1 42 48 56 2705
4 Ball valve 3/4" 2 3 204 612
5 GI Elbows 3/4" ( 90 deg) 2 3 21 63
6 GI Elbows 1.5" ( 90 deg) 2 3 62 186
7 GI T 2"-3/4"(source tank) 1 2 122 244
DISTRIBUTION SYSTEM
1 Sockets 3/4" 1420 4 57 65 17 1110
2 Unions 3/4" 1420 1 14 16 56 914
3 Sockets 1/2" 1500 4 60 69 13 897
4 Unions 1/2" 1500 1 15 17 45 776
5 GI T's (3/4"-1/2") 4 7 26 182
6 Ball valve 3/4"(out let) 1 204 204
TAP STANDS
Qty/tap Total
Sr Total Tap SAY Unit cost Total Cost
Item Description stand Qty
# stands (NO.) (PKR) (PKR)
(No.) (No.)
1 GI pipe 1/2" dia 6 10 60 80 32.75 2620
2 GI Elbows 0.5"(90 deg) 6 2 12 15 13 195
3 Sockets 1/2" 6 1 6 8 13 104
4 Brass Taps 1/2" 6 1 6 8 85 680
TOTAL COST FOR FITTINGS AND FIXTURES 14,867

ACCESSORIES' DETAIL
Unit
Sr
Item Description Location Quantity unit cost Total Cost (PKR)
#
(PKR)
1 GI strainer 2" dia source tank 3 RFt 132.65 398
2 GI Over flow pipe 1.5" dia source tank 6 RFt 93.9 563
3 GI wash out pipe 1" dia source tank 5 RFt 62.35 312
wash out
GI Plug 1" 1 No. 30 30
source tank
4 GI Over flow pipe 1.5" dia main tank 12 RFt 93.9 1127
5 GI wash out pipe 1.5" dia main tank 6 RFt 93.9 563
wash out main
1 No. 45 45
6 GI Plug 1.5" tank
Steel Man hole cover Source tank,
2 No. 600 1200
7 (2'x2') main tank
Steel Man hole cover
Valve chamber 1 No. 350 350
8 (1.5'x1.5')
9 Barbed wire source tank 100 Ft 3.35 335
TOTAL COST FOR ACCESSORIES 4,923

CRS-Mansehra 25 Engr. Amir Jamal Qureshi

WATSAN Operational Team

DRINKING WATER SUPPLY SCHEME KALSAN-II U/C SACHAN

SUMMARY OF OVER ALL PROJECT COST

MATERIAL COST
Unit
Amount Amount
Sr.# Item Description Quantity Unit Rate
(PKR) (USD)
(PKR) Remarks

A CIVIL WORKS
1 Cement 99 Bags 370 36630 610.5
2 Sand 359 cft 0 0
3 Gravel 452 cft 0 0
4 Shingle 74 cft 0 0
5 Stone 310 cft 0 0
6 Steel 632 kg 48 30336 505.6
7 Steel Binding wire 17 kg 48 816 13.6
SUB TOTAL - A 67,782 1,130

B PIPE WORKS
1 Supply main
300 Rft is already installed
3/4" dia 3900 Rft 42.9 167310 2789 (excluding this)
2 Distribution mains
3/4" dia 1420 Rft 42.9 60918 1015
2700 Rft is already installed
1/2" dia 790 Rft 32.75 25873 431 (excluding this)
Fitting & fixtures
3 (as per detail) 1 L.S. 14867 14,867 248
4 Accessories (as per detail) 1 L.S. 11288 4,923 82
SUB TOTAL- B 273,892 4,565
SUB TOTAL MATERIAL COST 341,674 5,695

TRANSPORTATION COST

Donkey Manual Total

up to nearest road Jeepable carriage carriage Amount Amount
Sr.# Item Description site (PKR) carriage (PKR) (PKR) (PKR) (PKR) (USD)
1 Cement 7425 0 0 4950 12375 206
2 Sand 0 0 0 17950 17950 299
3 Gravel 11300 0 0 22600 33900 565
4 Shingle 1850 0 0 3700 5550 93
5 Steel & Binding wire 3400 0 0 3400 6800 113
6 Stone 7750 0 0 15500 23250 388
7 Pipe materials etc 5500 0 0 5000 10500 175
8 steel manhole covers 450 0 0 240 690 12

SUB TOTAL TRANSPORTATION COST 111,015 1,851

LABOR COST
Rate Amount Amount
Sr.# Category Quantity unit (PKR) (PKR) (USD) Remarks
1 Unskilled Labor 45.27 man-days 250 11318 189 2 % of Total Cost
2 Skilled Labour 117.62 man-days 450 52929 882 9 % of Total Cost
3 Plumber 142 man-days 450 63900 1065 11 % of Total Cost
SUB TOTAL LABOR COST 128,147 2,136 22 % of Total Cost

TOTAL COST PKR 580,836 USD 9,681

CONTINGENCIES CHARGES @ 3% OF TOTAL COST PKR 17,425 USD 290
GRAND TOTAL PKR 598,261 USD 9,971

CRS-Mansehra 13 Engr. Amir Jamal Qureshi