IRRIGATION DIVISION AURAIYA, DIBIYAPUR Providing C.C. Lining of Phaphund Dy. From Km. To Km.

Analysis of Rates
1- Supplying cement bag per No. Cost of 1No. cement bag as per stock issue rate Carriage from store to site Average distance 16 Km. Pacca + 2 Km. S road = 18 Km. {236.10+(236.10-226.20)x0.15}/20 Total Say Rs. 2- Supplying coarse sand - per cum. 1.0 M3 collection charges of coarse sand as per PWD SOR Rehandling upto 1.00 Km 109.40/0.64 Westage charges 2.5% as per ID SOR on 1600.00 Say Rs.
3 3- Cost of stone ballast 10 to 20 mm szie per m 1.0 M3 cost of stone ballast 10-20 mm size at quarry Deduct stacking & loading charges as per PWD schedule

308.00

11.88 319.88 319.90 /No. 1600.00 170.94 40.00 3 1810.94 /M 3 1810.95 /M 950.00 48.50 901.50 36.06 45.07

(-)

Add 4% VAT on Rs. 901.50 5% Contractor Profit on Rs. 901.50 Carriage form quarry to site of work as per ID schedule 2 Km. Kachcha + 207 Km. Pacca = 209 Km.+Rehandling upto1.00 Km 135.20x0.15/ + 379.90 + 169x4.20 +109.40 = 1219.38/0.71 Wastage charges 2% as per on Rs. 901.50 ID schedule Total Say Rs. 4- Supplying 1st class bricks per 1000 No. Cost of 1000 Nos. bricks M 150 at kilan (Subject to approval) Deduct. 8 Km. carriage as per L.H.V. (51.80+2x9.30+2x6.60+5x5.40 110.60x2.3-15% (as per PWD Schedule) Deduct 4% Vat Add 5% contractors profit on Rs. 3239.78 4% VAT Add. 10 Km Carriage by Tractor/Bulackcart as per ID schedule+ 100 m head load (194.00+43.50)x1000/333 Total Say Rs. 5 Earth work in embankment & restoring of channels per m3 Extra for manual compaction as per schedule 3/10 Add. 10% Extra for Inst. Area Total Say Rs.

1717.44 18.03 2718.10 3 2718.10 /M 3600.00 (-) (-) 216.22 144.00 3239.78 161.99 144.00

(+)

713.21 4258.98 per Thou. 4259.00 per Thou. 47.30 5.20 5.25 3 57.75 /M 3 57.75 /M

d. estimat.phaphound analysis of rate ph. 09pcii

Supplying and Laying LDPE Film200 micron in position - per sqm As per markat Rate Carrage & Laying Total Cement concrete in 1:2:4 with stone grit - Per cum. Cost of 6.10 No. cement bag @ Rs.319.90 per No. Cost of 0.42 m3 coarse sand @ Rs. 1810.95/ m 3 Cost of 0.85 m3 stone grit @2718.10/ per m3 Labour charge as per ID S.O.R. @ 385.00/m 3 Add. 10% Extra for Inst. Area Extra for mechanical mixing @ 88.00/m 3 x1.1 Total Say Rs.

41.30 2.80 2 44.10 /M 1951.39 760.60 2310.38 385.00 38.50 96.80 5542.67 3 5542.70 /M

Cement concrete in 1:3:6 with stone grit - Per cum. Cost of 4.30 No. cement bag @ Rs. 319.90 per No. Cost of 0.45m3 coarse sand @ Rs. 1810.95/ m 3 Cost of 0.90m3 stone grit @2718.10/ per m3 Labour charge as per ID S.O.R. @ 385.00/m 3 Add. 10% Extra for Inst. Area Extra for mechanical mixing @ 88.00/m 3 x1.1 Total Say Rs.

1375.57 814.93 2446.29 385.00 38.50 96.80 5157.09 3 5157.10 /M 27.16 35.19 78.65 141.00 2 141.00 /m 146.35 57.04 173.28 72.60 60.50 509.77
2 509.80 /m

12.5mm Cement Plaster 1:4 cement mortar per m2 0.015 coarse sand @ 1810.95/m3 Cost of 0.11 No. cement bags @ 319.90 Labour rate with 10% Extra for Inst. Area 71.50x1.1 Total Say Rs.

10 Providing 75mm thick C.C. lining 1:2:4 per m2 Cost of 6.1x 0.075 No. cement bags @ Rs.319.90 Cost of 0.42x 0.075 M3 coarse sand @ Rs 1810.95/m3 Cost of 0.85x 0.075 M3 stone grit 10-20 mm size @ Rs 2718.10 Laying 75mm thick C.C. in Lining I/C machenical mixing, compection with Vibrator and Proper Quaring 96.80.00x75/100 Extra for C.C. Lining with Paver Mechine I/C Genrator

Total Say Rs.

11 Ist class brick work in 1:4 cum - per cum Cost of 460 No.1st class bricks @ Rs.4259.00 Per thu. Cost of 0.275m3 coarse sant @ Rs. 1810.95/M3 Cost of 2 No cement bags @ Rs.319.90 Labour charges as per S.O.R. Add. 10% Extra for Inst. Area Total Say Rs.

1959.14 498.01 639.80 594.00 59.40 3750.35 3 3750.35 /m

d. estimat.phaphound analysis of rate ph. 09pcii

3 12 Earth work in foundation for canal structure - per m As per schedule of rate Add. 10% Extra for Inst. Area

Total Say
2 13 Preparation of sub Grade per m Preparation of sub Grade excluding cost of earth work Add. 10% Extra for Inst. Area

61.60 6.16 3 67.76 / m 3 67.75 / m 7.70 0.77 2 8.47 / m 2 8.45 / m

Total Say 14 Laying local sand layer below CC lining including manual compaction per M 3 Cost of 1.00 cum local sand @400.00/m3 as per PWD SOR Ch. No. 1 Iem No. 1.08 (8) Labour charges as per ID SOR chapter 22 item 18 @31.00 Add. 10% Extra for Inst. Area Total Say 15 Making Construction /Expansion joint in CC lining bed and sides slope filled with sealing compound including cost of all charges Cost of 1.19 Kg. sealing compound @ Rs. 50.00/ Kg. Labour charges for filling sealing compound in joint including transportation charges etc. 1 Beldar for 50 R.M. 175/50
2 16 Ordinary C.C. for coping work per m Ordinary Centering & Shuttering for C.C. at coping work as per SOR

400.00 31.90 3.19 3 435.09 /m 3 435.10 /m

Total

59.50 3.50 63.00 /RM

2 429.00 /m

J. E. I. D. Auraiya, Dibiyapur

A. E. I. D. Auraiya, Dibiyapur

d. estimat.phaphound analysis of rate ph. 09pcii

IRRIGATION DIVISION AURAIYA, DIBIYAPUR Providing C.C. Lining of Harchandpur Dy. From Km. 0.000 To Km. 15.000 Analysis of Rates
1- Supplying cement bag per No. Cost of 1No. cement bag as per stock issue rate Carriage from store to site Average distance 21 Km. Pacca + 3 Km. S road = 24 Km. (268.60+(268.60-252.80)x0.15+43.50= Total Say Rs. 2- Supplying coarse sand - per cum. 1.0 M3 collection charges of coarse sand deduct stacking charges Add 4% VAT on Rs. 561.00 Carriage from quarry 1Km.Kachcha+ 135km Pacca + Head load 1/0.64(127.70x0.33+379.90+96x4.20+43.50) = Westage charges 2.5% as per ID SOR on1940.85 Total Say Rs.
3 3- Cost of stone ballast 10 to 20 mm szie per m 1.0 M3 cost of stone ballast 10-20 mm size at quarry Deduct stacking & loading charges as per PWD schedule

308.00

15.72 323.72 323.70 /No. 580.00 19.00 561.00 22.44 1357.41 48.52 3 1989.37 /M 3 1989.40 /M 1035.00 48.50 886.50 35.46 44.32

(-)

(-)

Add 4% VAT on Rs.886.50 5% Contractor Profit on Rs. 886.50 Carriage form quarry to site of work as per ID schedule 2 Km. Kachcha + 219 Km. Pacca = 218 Km.+Rehandling upto1.00 Km 135.20x0.15/ + 379.90 + 181x4.20 +109.40 = 1269.78/0.71 Wastage charges 2% as per on Rs. 2754.70 ID schedule Total Say Rs. 4- Supplying 1st class bricks per 1000 No. Cost of 1000 Nos. bricks M 150 at kilan (Subject to approval) 4% VAT Add 5% contractors profit on Rs. 4032.00 4% VAT Add. 10 Km Carriage by Tractor/Bulackcart as per ID schedule+ 100 m head load (194.00+43.50)x1000/333 (+)

1788.42 55.09 2809.79 3 2809.80 /M 4200.00 (-) 168.00 4032.00 201.60 168.00 713.21 5114.81 per Thou. 5114.80 per Thou. 47.30 5.20 5.25 3 57.75 /M 3 57.75 /M

Total Say Rs. 5 Earth work in embankment & restoring of channels per m3 Extra for manual compaction as per schedule 3/10 Add. 10% Extra for Inst. Area Total Say Rs.

d.project lining HarchandpurDy.2013(Anlaysis of rate). PCII

Supplying and Laying LDPE Film200 micron in position - per sqm As per Schdule of Rate Carrage & Laying Total Cement concrete in 1:2:4 with stone grit - Per cum. Cost of 6.10 No. cement bag @ Rs.323.70 per No. Cost of 0.42 m3 coarse sand @ Rs. 1989.40/ m 3 Cost of 0.85 m3 stone grit @ 2809.80/ per m3 Labour charge as per ID S.O.R. @ 385.00/m 3 Add. 10% Extra for Inst. Area Extra for mechanical mixing @ 88.00/m 3 x1.1 Total Say Rs.

41.30 2.80 2 44.10 /M 1974.57 835.55 2388.33 385.00 38.50 96.80 5718.75 3 5718.70 /M

Cement concrete in 1:3:6 with stone grit - Per cum. Cost of 4.30 No. cement bag @ Rs.323.70 per No. Cost of 0.45m3 coarse sand @ Rs. 1989.40 m 3 Cost of 0.90m3 stone grit @ 2809.80/ per m3 Labour charge as per ID S.O.R. @ 385.00/m 3 Add. 10% Extra for Inst. Area Extra for mechanical mixing @ 88.00/m 3 x1.1 Total Say Rs.

1391.91 895.23 2528.82 385.00 38.50 96.80 5336.26 3 5336.30 /M 29.84 35.61 78.65 144.10 2 144.10 /m 148.09 62.67 179.12 72.60 60.50

12.5mm Cement Plaster 1:4 cement mortar per m2 0.015 coarse sand @ 1989.40/m3 Cost of 0.11 No. cement bags @ 323.70 Labour rate with 10% Extra for Inst. Area 71.50x1.1 Total Say Rs.

10 Providing 75mm thick C.C. lining 1:2:4 per m2 Cost of 6.1x 0.075 No. cement bags @ Rs. 323.70 Cost of 0.42x 0.075 M3 coarse sand @ Rs 1989.40/m3 Cost of 0.85x 0.075 M3 stone grit 10-20 mm size @ Rs2809.80 Laying 75mm thick C.C. in Lining I/C machenical mixing, compection with Vibrator and Proper Quaring 96.80.00x75/100 Extra for C.C. Lining with Paver Mechine I/C Genrator

Total Say Rs.

11 Ist class brick work in 1:4 cum - per cum Cost of 460 No.1st class bricks @ Rs.5114.80 Per thu. Cost of 0.275m3 coarse sant @ Rs. 1989.40/M3 Cost of 2 No cement bags @ Rs.323.70 Labour charges as per S.O.R. Add. 10% Extra for Inst. Area Total Say Rs.

522.98
2 523.00 /m

2352.81 547.09 647.40 594.00 59.40 4200.69 3 4200.70 /m

d.project lining HarchandpurDy.2013(Anlaysis of rate). PCII

3 12 Earth work in foundation for canal structure - per m As per schedule of rate Add. 10% Extra for Inst. Area

Total Say
2 13 Preparation of sub Grade per m Preparation of sub Grade excluding cost of earth work Add. 10% Extra for Inst. Area

61.60 6.16 3 67.76 / m 3 67.75 / m 7.70 0.77 2 8.47 / m 2 8.45 / m

Total Say 14 Laying local sand layer below CC lining including manual compaction per M 3 Cost of 1.00 cum local sand @400.00/m3 as per PWD SOR Ch. No. 1 Iem No. 1.08 (8) Labour charges as per ID SOR chapter 22 item 18 @31.90 Add. 10% Extra for Inst. Area Total Say 15 Making Construction /Expansion joint in CC lining bed and sides slope filled with sealing compound including cost of all charges Cost of 1.19 Kg. sealing compound @ Rs. 50.00/ Kg. Labour charges for filling sealing compound in joint including transportation charges etc. 1 Beldar for 50 R.M. 175/50
2 16 Ordinary C.C. for coping work per m Ordinary Centering & Shuttering for C.C. at coping work as per SOR

400.00 31.90 3.19 3 435.09 /m 3 435.10 /m

Total

59.50 3.50 63.00 /RM

2 429.00 /m

J. E. I. D. Auraiya, Dibiyapur

A. E. I. D. Auraiya, Dibiyapur

d.project lining HarchandpurDy.2013(Anlaysis of rate). PCII