SHARDA SHAYAK KHAND-39 ALLAHABAD Estimate for C.C. Lining on Curve of Phoolpur Branch Between 0.000 to 68.

300
Analysis of Rate Material 1- Cement AT Site(i) Issued Rate of cement AT store @300/bag (ii) Carriage from phoolpur store to work site distance 36Km. = 1x92+4x7+25x4.60+6x3.80 = 92+28+11.5+22.80= 257.80 12.89 Rs. 362.89 Say Rs. 362.89/bag Rs. Rs. Rs. 535.00 6.00 21.40 /bag Rs. Material 350.00

2- Coarse sand above 2.0 F.M. AT site/m3 (i) cost of coarse sand AT quarry as per SOR-III/5iii (ii) Toll Tax one No bridge 60/10 (iii) Trade tax 4% on RS 535.00 (iv) Carriage from mahilaghat to work site 2 No. @ 0.90 lift i.e. 2x0.90 distance 150Km. = 1x92+4x7+25x6.40+40x3.8+30x3+50x2.65 = 92+28+115+152+90+132.50= 609.50/0.64 (v) Head load upto 50 m as per C.E'S 0.75(a) (vi) Add 2.50% westage Rs. 535.00 Rs. 13.38 /M3 Rs. 1528.12 Say Rs. 1528.00/m3 3- Local sand AT site/m3 (i) cost of load sand AT quarry SOR-5/5i (ii) Trade tax 4% on Rs 197.00 (iii) Carriage from quarry to work site distance 70 Km. = 1x92+4x7+25x6.40+40x3.80 = 92+28+115+152 =387/064 (iv) Head load upto 50 m as per C.E'S 0.75(a) (v) Add 2.50% westage Rs. 197.00 Rs. Rs. 197.00 7.88 952.34

Rs.

604.69

Rs. 4.92 /M3 Rs. 814.49 Say Rs. 814.49/m3 Rs. Rs. 760.00 6.00

4- Bharat Koop grite 10 to 20 mm. site/m3 (i) 1 m3 grite 10 to 20 mm. AT quarry SOR-3/3ii (ii) On bridge Toll tax 60/10 (iii) Carriage from quarry to work site distance 210 Km. = 1x92+4x7+25x6.40+40x3.80+ 30x3+50x2.65+60x2.40 = 753.50/0.71 (iv) Head load upto 50 m as per C.E'S 0.75(a) (v) Add 2.00% westage Rs. 760.00

Rs.

1061.27

Rs. 15.20 3 Rs. 1842.47 /M Say Rs. 1842.50/m3

5- Bharat Koop grite 4.75 To 10 mm. size/m3 at site (i) 1 m3 grite 4.75 to 10 mm. AT quarry SOR-3/13iii (ii) On bridge Toll tax 60/10 (iii) Carriage from quarry to work site distance 210 Km. = 1x92+4x7+25x6.40+40x3.80+ 30x3+50x2.65+60x2.40 = 753.50/0.71 (iv) Head load upto 50 m as per C.E'S 0.75(a) (v) Add 2.00% westage Rs.645 Rs. Rs. Rs. Rs.

Material 645.00 6.00

1061.27 12.90 /M3

Rs. 1725.17 Say Rs. 1725.15/m3 6- 1st class Brick Ballast 20mm. To 40 mm. AT site/m3 (i) 1 m3 Ist class brick rora including royalty TT within 8Km. Carriage from kiln to work site (ii) 1m3 breaking charge brick ballst 20mm. To 40mm as per SOR III/3 (iii) Head load upto 50 m as per C.E'S 0.75(a) (iv) Add 5 % Cont. profit on Rs. 600.00 Rs. 30.00 Rs. 735.00 Say Rs. 735.00/m3 7- Sealing Primer/LTR (i) Cost of 1 Kg. Primer at allahabad (ii) Carriage from allahabad to work site Rs. 100.00 L.S. 10.00 Rs. 110.00 Say Rs. 110.00 Rs. 105.00 Rs. 600.00

/M3

8- SealingCompound/Kg. (i) Cost of 1 Kg. sealing compound at allahabad (ii) Carriage from allahabad to work site

Rs. 110.00 L.S. 10.00 Rs. 120.00 Say Rs. 120.00 Rs. 3600.00

9- 1st class Brick at site/1000 (i) Ist Class brick 1000 No. including royalty TT with 8Km. Carriage from kiln to work site (ii) Add 5 % Cont. profit on Rs.3600.00 (iii) Head load upto 50 m as per C.E'S 0.75(a) Rs. 10- Earth work in canal with all type of soil Rs. 39.00 Say Rs. 39.00 /m3 3780.00 Say Rs. 3780.00/1000 Rs. 180.00

11- Preparation of grade for lining workExcluding cost of earth work SOR No v/26 Rs.

Material 9.00 m2 Say Rs. 9.00/m2

12- Supply and laying 200micron LDPE film (i) L.D.P.E Film white as per market rate = 20.00/m2 (ii) Laying LDPE/Film on sub grade before cement lining as per SOR Ch-mi55/33 labour charge (iii) Extra for 10% wastage of laying 20.00x0.05 13- 1st class Brick work 1:4 cm/m3 (i) 460 no Ist class brick @ 3780.00/1000 (ii) 2 bag cement@362.89/bag (iii) 0.275 m3 coarse sand@1528.00/m3 (iv) Labour charge as per SOR viii/3(a) Rs. Rs. Rs. Rs. Rs. 14- C.C. 1:2:4 with B.K. grite/m3 (i) 0.85m3B.K. grit@ 1842.50/m3 (ii) 6.10 bag cement@ 362.89/bag (iii) 0.42 m3 coarse sand@1528.00/m3 (iv) Labour charge as per SOR vii/1(a) (v) Extra for mechanical mixing SOR vii/1(b) (vi) Extra for mechanical vibration SOR vii/2 (vii) Extra for water Arrangement SOR vii/7(a) 0.42 Rs. Rs. Rs. Rs. Rs. Rs. Rs. Rs. 1738.80 725.78 420.20 361.00 3245.78 /M3 Rs. Rs. Rs. 2.40 2.00
2 34.40 /M

Rs.

30.00

Say Rs. 3245.78/m3 1528.00 641.76 1566.13 2213.63 641.76 265.00 34.00 29.00 23.00 4772.52 /M2

Say Rs.4772.52/m2 15- C.C. 1:4:8 in Brick ballast 20 to 40mm. With coarse sand/m3 (i) 0.93m3 brick ballast 20 to 40 mm @ 735.00/m3 (ii) 3.40 bag cement@362.89/bag (iii) 0.46 m3 coarse sand@1528.00/m3 (iv) Labour charge as per SOR vii/1(a) (v) Extra for water Arrangement SOR vii/7(a) Rs. Rs. Rs. Rs. Rs. Rs. 683.55 1233.83 702.88 265.00 23.00 2908.26 /M3

Say Rs.2908.26/m3

16- C.C. 1:3:6 in Brick ballast 20 to 40mm. With coarse sand/m3 (i) 0.90m3 brick ballast 20 to 40 mm @ 735.00/m3 (ii) 4.30 bag cement@362.89.00/bag (iii) 0.45 m3 coarse sand@1528.00/m3 (iv) Labour charge as per SOR vii/1(a) (v) Extra for water Arrangement SOR vii/7(a) Rs. Rs. Rs. Rs. Rs. Rs.

Material 661.50 1560.43 687.60 265.00 23.00 3 3197.53 /M

Say Rs. 3197.53/m3 17- Cement Plaster 15mm. thick 1:4/m2 (i) 0.132 bag cement@362.89/bag (ii) 0.018 m3 coarse sand@1528.00/m3 (iii) Labour charge as per SOR x/1(a) Rs. Rs. Rs. Rs. 18- Cement Plaster 20 mm. thick 1:3/m2 (i) 0.224 bag cement@362.89.00/bag (ii) 0.024 m3 coarse sand@1528.00/m3 (iii) Labour charge as per SOR x/1 Rs. Rs. Rs. Rs. 81.29 36.67 78.33
2 196.29 /M

47.90 27.50 59.25

2 134.65 /M

Say Rs. 134.65/m2

Say Rs. 196.29/m2 19- Making Construction Joint in lined concrete surface and painting with sealing primer & filing Sealing compound including cost of all material, labour, T&P etc. required for proper Completion of work. (i)Sealing primer required/RM 1st Coat 2nd Coat Total= 0.50lit/m2 = 0.25lit/m2 = 0.75Lit/m2 = 0.15lit. = 0.016 lit. = 0.021lit. 0.187 lit.

Top of sleeper = 1.00x0.20x0.75 Below grove = (0.025+0.025+0.015)x0.25 = 0.065x0.25 Groove = 0.25x(0.035+0.035+0.015) Total requiredment Total = (ii)Sealing compound required = 1.00x0.35x0.015= 0.0005m3 = 0.50 litre Hence weight @ 1.2Kg/lit = 0.5x1.2= 0.60 Kg. Cost of 0.187 litr. primer@ 110.00 Cost of 0.60Kg. Sealing compound @ 120.00 /Kg. Extra for fuel L.S. Labour Charge L.S.

= 20.57 = 72.00 = 1.00 = 3.00 = 96.57/R.M.

20- Supplying & Laying PVC Water Stop/RM. (i) Cost of 1M water stop (ii) Laying charges (as per SOR xix, item-23 of allahabad

Say Rs. 96.60/R.M. Material Rs. 540.00 RM Rs. Rs. 90.50 RM

2 630.50 /M

21- Side Shuttering/m2 SOR ix/11

Rs. Rs.

134.00 134.00
3 43.00 /M 3 43.00 /M

22- E/W in foundation as per Sor IV(1.01) Rs. Rs. 23- Supply & Laying local sand as filter material in bed size slope (i) Cost of 1.00 m3 local sand at site Rs. (ii) Laying filter material within total lead of 100M As per SOR viii/11 Rs. Rs.

3 814.49 /M 3 45.00 /M 3 859.49 /M

24- Providing M-15(1:2:4)75mm. Thick C.C. lining with 4.75 to 20mm. Crushed stone grit & coarse sand by paver machne on bed & side slope. (i) 0.85m3B.K. grit@ 1842.50/m3 Rs. 1566.13 (ii) 6.10 bag cement@ 362.89/bag Rs. 2213.63 (iii) 0.42 m3 coarse sand@1528.00/m3 Rs. 641.76 (iv) Labour charge as per SOR vii/1(a) Rs. 265.00 (v) Extra for mechanical mixing SOR vii/1(b) Rs. 34.00 (vi) Extra for mechanical vibration SOR vii/2 Rs. 29.00 (vii) Extra for water Arrangement SOR vii/7(a) Rs. 23.00 2 Rs. 4772.52 /M Say Rs.4772.52/m2 2 Henc Rate per m2 = 4772.52x0.075 Rs. 357.94 /M 75mm. Thick C.C. Lining in canal by paver machine 2 (excluding cost of paver charges) 58x0.75 Rs. 43.50 /M (As per SOR VII/5 Extra for Paver Charges 2 (As per SOR VII (4) Rs. 45.00 /M Rs.
2 446.44 /M

J.E.

A.E.

E.E.

er & filing

SHARDA SHAYAK KHAND-39 ALLAHABAD Estimate for C.C. Lining on Curve of Phoolpur Branch Between 0.000 to 68.300 Bill of Quantity
S.No 1 Desripation E/W in making proper section in bed & side slope cutting for laying C.C. in M-15grade & filter material with proper disposal & manual compaction as per direction of Engineer-in-charge. Long sleeper cross sleeper E/W in foundation for laying longitudinal and cross sleeper with proper dressing & manual compaction in all type of soil including all lead etc. complete as per direction of Engineer-in charge. Long sleeper cross sleeper Preparation of subgrade for lining work Centering & Shuttering Long sleeper cross sleeper 5 Providing and laying C.C. in M-15 (1:2:4) for sleeper (200x200) including cost of all material, labour T&P Long sleeper cross sleeper Providing and laying local sand as filter material in bed & side slope with cost of material for proper completion of work. Supplying & laying LDPE film 200 micron thick in bed & side slope over filter material including cost of all material, labour, T&P etc. required for proper completion of work. Making construction joint in C.C. including painting with sealing primer on joints & filling groove with sealing compound including cost of material, fuel for heating, labour T&P etc. completion of work. Long sleeper croos sleeper 3 21 100.00 29.69 0.00 0.00 0.00 0.00 Total300.00 623.49 923.49 No. L B H/D Quantity

1 2

100.00 100.00

18.00 4.55

0.40 0.18 Total-

720.00 159.25 879.25

m3

3 21 1 2x2 22x2

100.00 29.69 100.00 100.00 29.69

0.20 0.20 29.69 0.10 0.10

3 4

0.10 0.10 Total0.00 Total-

6.00 12.47 18.47 2969.00 40.00 130.64 170.64

m3 m2

m2

2 20 1

100.00 29.69 100.00

0.20 0.20 29.69

0.20 0.20 Total0.10

8.00 23.75 31.75 296.90

m3 m3

100.00

29.69

0.00

2969.00

m2

R.M.

Supplying & laying PVC water seal (150x6mm) at construction joints including all material, labour, T&P etc. complete. Long sleeper cross sleeper 3 21 1 100.00 29.69 100.00 0.00 0.00 29.69 0.00 0.00 Total0.00 300.00 623.49 923.49 2969.00
R.M. m2

10 Laying 75mm thick C.C. M-15 grade for lining by paver machine in bed & side slope including cost of all material, labour, T&P etc. complete for proper completion of work.

J.E.

A.E.

E.E.

SHARDA SHAYAK KHAND-39 ALLAHABAD Construction of Outlet with head and tail wall at Phoolpur Branch and Dys. Bill of Quantity
S.No Desripation No. 1 E/W work in excavation in foundation with chharri and bajari etc. Head wall 1 Tail Sump Outlet 1 2 L B H/D Quantity

(3.10+2.0 (1.50+0.76 0)/2 )/2 (2.07+2.5 (2.5+1.5)/2 )/2 14.00 (0.30+1.5)/ 2

1.50 1.10 1.50 Total-

2.63 5.16 37.80 45.59 0.56 0.80 1.36 0.84 0.46 2.65 1.50 0.58 4.61 2.08 1.58 2.34 3.12 0.62 0.46 0.42 0.46 0.36 11.43
m3

Cement concrete 1:4:8 CM in foundation Head wall Tail Sump 1 1 1 1 1 1 1 2.00 2.00 14.00 1.00 1.00 1.00 0.60 1.40 2.00 0.30 0.46 1.26 1.00 0.60 0.20 0.20 Total0.20 1.00 2.10 1.50 1.60 Total0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total-

m3 m3

3 4

Cement concrete 1:3:6 CM below pipe Ist class Brick work in 1:4 cm. Head wall Tail Sump

m3

Cement plaster in 1:4 1 1 2 4 1 1 2 1 1 1.30 1.76 1.30 0.60 1.76 1.30 0.60 1.30 0.60 1.60 0.90 0.90 1.30 0.35 0.35 0.35 0.35 0.60

m2

E/W in bank U/S and Down stream of outlet point U/S D/S Supplying and Placing 110mm. Dia PVC Pipe.

1 1 1

5.00 5.00 14.00

2.50 2.50 14.00

0.32 0.32 Total0.00

12.50 12.50 25.00 14.00

m3 Rmt.

J.E.

A.E.

E.E.

SHARDA SHAYAK KHAND-39 ALLAHABAD Construction of Outlet with head and tail wall at Phoolpur Branch and Dys. Bill of Quantity

S.No 1

Desripation Nos. of outlet at Phoolpur Branch

No. Nos

L 250.00

H/D

Quantity 250.00

Nos. of outlet at offtaking Dys. Of Phoolpur Nos Branch

370.00

370.00

J.E.

A.E.

E.E.

R.M.

R.M.

Rmt.

'kkjnk lgk;d [k.M&39] bykgkckn izLrkfor ykxr ,oa izHkkx }kjk vkadfyr ykxr dk rqyukRed fooj.k fuEuor~ gS%&
da 0 la0 1 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 en QhMj pSuy ,oa fMLVhC;wVjht 'kk[kk;s ,oa ekbulZ izLrkf vkadfy izLrkf vkadfy izLrkf vkadfy izLrkfo vkadfyr or 3 r 4 or 5 r 6 or 7 r 8 r 9 10
1.80 1700.1 18.09 18.09 1.80 1700.1 18.09 18.09 108.99 108.99 -

gsM oDlZ

fyad pSuy

;ksx

2 A-izkjfEHkd B-Hkwfe C-oDlZ D-jsxqysVj E-dzkl Mssust oDlZ F-Falls G-iqy H-bLdsi K-fcfYMax L-feV~Vh ds dk;Z M-IykUVs'ku O-fofo/k dk;Z P- esUVhusUl R-dE;wfuds'ku I;kZoj.k o bdksykWth dqy ;ksx

11
1.81 1809.09 18.09 18.09 1847.08

SHARDA SHAYAK KHAND-39 ALLAHABAD Estimate for C.C. Lining on Curve of Phoolpur Branch Between 0.000 to 68.300 Abstract of Cost
S.No Item of Work 1 E/W in making proper section in bed & side slope cutting for laying C.C. in M15grade & filter material with proper disposal & manual compaction as per direction of Engineer-in-charge. 2 E/W in foundation for laying longitudinal and cross sleeper with proper dressing & manual compaction in all type of soil including all lead etc. complete as per direction of Engineer-in charge. Preparation of subgrade for lining work Centering & Shuttering Providing and laying C.C. in M-15 (1:2:4) for sleeper (200x200) including cost of all material, labour T&P Providing and laying local sand as filter material in bed & side slope with cost of material for proper completion of work. Supplying & laying LDPE film 200 micron thick in bed & side slope over filter material including cost of all material, labour, T&P etc. required for proper completion of work. Making construction joint in C.C. including painting with sealing primer on joints & filling groove with sealing compound including cost of material, fuel for heating, labour T&P etc. completion of work. Supplying & laying PVC water seal (150x6mm) at construction joints including all material, labour, T&P etc. complete. Laying 75mm thick C.C. M-15 grade for lining by paver machine in bed & side slope including cost of all material, labour, T&P etc. complete for proper completion of work. Unit m3 Qty. 879.25 Rate 39.00 Amount Rs. 34290.75

m3

18.47

43.00

794.21

3 4 5

m2 m2 m3

2969.00 170.64 31.75

9.00 134.00 4772.52

26721.00 22865.76 151527.51

m3

296.90

859.49

255182.58

m2

2969.00

34.40

102133.60

R.M.

923.49

96.60

89209.13

R.M.

923.49

630.50

582260.45

10

m2

2969.00

446.44

1325480.36

Total = cost of lining per mtr. Lenth =

2590465.35 25904.65

J.E.

A.E.
SHARDA SHAYAK KHAND-39 ALLAHABAD

E.E.

Construction of Outlet with head and tail wall at Phoolpur Branch and Dys. Abstract of Cost
S.No Item of Work 1 E/W work in excavation in foundation with chharri and bajari etc. 2 3 4 5 6 7 Cement concrete 1:4:8 CM in foundation Cement concrete 1:3:6 CM below pipe Ist class Brick work in 1:4 cm. Cement plaster in 1:4 E/W in bank U/S and Down stream of outlet point Supplying and Placing 110mm. Dia PVC Pipe. Unit m3 Qty. 45.59 Rate 43.00 Amount Rs. 1960.37

m3 m3 m3 m2 m3 RMT

1.36 0.84 4.61 11.43 25.00 14.00

2908.26 3197.53 3245.78 134.65 39.00 418.00 Total-

3955.23 2685.93 14963.05 1539.05 975.00 5852.00 31930.62

For Phoolpur Branch Estimated cost of outlet = 31931.00/No. For Dys. Estimated cost of outlet = 3/4 of Phoolpur Branch cost = 23948.00/No.

J.E.

A.E.

E.E.

SHARDA SHAYAK KHAND-39 ALLAHABAD Estimate for C.C. Lining on Curve of Phoolpur Branch Between 0.000 to 68.300 & Construction of outlet with head wall and tailwall at Phoolpur Branch & Dys. Abstract of Cost
S.No Item of Work 1 C.C. Lining on Curve 20 No. of phoolpur branch between 0.000 to 68.300 each curve approximat 250 mts. Lenth 2 3 Construction of outlet with head wall and tailwall at Phoolpur Branch Construction of outlet with head wall and tailwall at Dys. Unit RMT Qty. 5000.00 Rate 25904.65 Amount Rs. 129523250.00

Nos Nos

250.00 370.00

31931.00 23948.00

7982750.00 8860760.00

Total Rs.= 146366760.00 20% Rate enhance due to SOR under revision hence cost Rs. = 175640112.00 Add 2% Contingency on Total Cost Rs. = Add 1% Labour cess Rs.= 3512802.24 1756401.12

G. Total Rs.= 180909315.36 Say Rs. 1809.09 Lacs

J.E.

A.E.

E.E.

SHARDA SHAYAK KHAND-39 ALLAHABAD Estimate for C.C. Lining on Curve of Phoolpur Branch Between 0.000 to 68.300 & Construction of outlet with head wall and tailwall at Phoolpur Branch & Dys. GENERAL ABSTRACT OF COST
S.No Sub Head 1 A-Preliminary @ 0.1% of Rs. 1809.09 2 B- Land 3 C- Work 4 L- Earth work 5 K- Building @ 1.% of Rs. 1809.09 6 O- Miscellaneous @ 1% of Rs. 1809.09 Sajra tracing, khasara, Register, Chader sheet, Km. Hm. Stone & Vehicle Journey Total Rs. Amount Rs. Rs. 1.81 Rs. 1809.09 Rs. 18.09 Rs 18.09

1847.08 Lacs

J.E.

A.E.

E.E.