DIFFERENCE IN AMOUNT BETWEEN PRE AND POST SANCTIONED ESTIMATEof Malay Barrag

HEAD WORKS:PRE
POST
SANCTIONED SANCTIONED
AMOUNT
AMOUNT
Diff. of amount
SN ITEMS
1 E/W Excavation in foundation
1650700.09
1775908.78
-125208.69
2 Extra for marshy land
372738.73
0
372738.73
3 Extra for wet soil
61836.84
44352
17484.84
4 Etra for lift in cutting
247347.36
266109.12
-18761.76
5 Etra for lead in cutting
123673.68
0
123673.68
6 E/W in filling
3890651.97
1500106.8
2390545.17
7 Extra for lift in filling
617019.7
237902.4
379117.3
8 Exra for lead in filling
617019.7
0
617019.7
9 Compaction
1242609.11
479109
763500.11
10 Stripping
1050557.45
0
1050557.45
11 Filling in foundation
356706.75
0
356706.75
12 P.C.C.-M 10
5398829.77
782017.86
4616811.91
13 P.C.C.-M15
29044519.27
29122267.7
-77748.43
14 C.C. BLOCK pitching
9012094.45
7073002.36
1939092.09
15 R.C.C. M2027677241 26996864.76
680376.24
16 Deck slab
1267134.75
1267134.75
0
17 Brick work
973833.25
1850419.71
-876586.46
18 Sheet pile
27072486 17853201.33
9219284.67
19 M.S Steel bar
45244012.7 15146789.24 30097223.46
20 Stone boulder
19628353.39
10096422.5
9531930.89
21 Pitching above apron and on slope
2474613.6
0
2474613.6
22 Gravel filter
115226.84
115234.56
-7.72
23 Dewatering
10237984.6
2891428.25
7346556.35
24 Shuttering in barrage portion
2025908.94
2006924.18
18984.76
25 Shuttering in deck slab
363317.33
363317.33
0
26 Brick on edge
1777133.6
0
1777133.6
27 Copper seal
2400804
2130378.74
270425.26
28 Rubber seal
400000
346000
54000
29 Bituminous board
18231940
15770628.1
2461311.9
30 Outlet in Kasath & Bhojpur distry.
400000
0
400000
31 Transformer purchase
20000000
0
20000000
32 Weep holes
179840
98055
81785
33 Carriage Sheet pile Lead-150 km
300437.78
198126.42
102311.36
34 Carriage of stonechips Lead-260 km
43099367.29
39037826.4
4061540.89
35 Carriage of sand Lead-65 km p+1 km k
6446691.01
5758550.07
688140.94
37 Carriage of steel Lead-30 km
214811.59
99441.9
115369.69
38 Carriage of bricks lead-7 km p+ 1 km k
314452.52
141674.62
172777.9
39 Carriage of cement Lead-30 km
1796494.83
1596911.93
199582.9
40 Carriage of gravel Lead-260 km
439911.01
439941.99
-30.98
TOTAL
286768300.9 185486047.8 101282253.1
E/W Excavation in foundation
1650700.09
1775908.78
-125208.69
Extra for marshy land
372738.73
0
372738.73
Extra for wet soil
61836.84
44352
17484.84
Etra for lift in cutting
247347.36
266109.12
-18761.76
Etra for lead in cutting
123673.68
0
123673.68

E/W in filling
Extra for lift in filling
Exra for lead in filling
Compaction
Stripping
Filling in foundation
P.C.C.-M 10
P.C.C.-M15
C.C. BLOCK pitching
R.C.C. M20Deck slab
Brick work
Sheet pile
M.S Steel bar
Stone boulder
Pitching above apron and on slope
Gravel filter
Dewatering
Shuttering in barrage portion
Shuttering in deck slab
Brick on edge
Copper seal
Rubber seal
Bituminous board
Outlet in Kasath & Bhojpur distry.
Transformer purchase
Weep holes
Carriage Sheet pile Lead-150 km
Carriage of stonechips Lead-260 km
Carriage of sand Lead-65 km p+1 km k
Carriage of steel Lead-30 km
Carriage of bricks lead-7 km p+ 1 km k
Carriage of cement Lead-30 km
Carriage of gravel Lead-260 km
TOTAL

3890651.97
617019.7
617019.7
1242609.11
1050557.45
356706.75
5398829.77
29044519.27
9012094.45
27677241
1267134.75
973833.25
27072486
45244012.7
19628353.39
2474613.6
115226.84
10237984.6
2025908.94
363317.33
1777133.6
2400804
400000
18231940
400000
20000000
179840
300437.78
43099367.29
6446691.01
214811.59
314452.52
1796494.83
439911.01
286768300.9

1500106.8
237902.4
0
479109
0
0
782017.86
29122267.7
7073002.36
26996864.76
1267134.75
1850419.71
17853201.33
15146789.24
10096422.5
0
115234.56
2891428.25
2006924.18
363317.33
0
2130378.74
346000
15770628.1
0
0
98055
198126.42
39037826.4
5758550.07
99441.9
141674.62
1596911.93
439941.99
185486047.8

2390545.17
379117.3
617019.7
763500.11
1050557.45
356706.75
4616811.91
-77748.43
1939092.09
680376.24
0
-876586.46
9219284.67
30097223.46
9531930.89
2474613.6
-7.72
7346556.35
18984.76
0
1777133.6
270425.26
54000
2461311.9
400000
20000000
81785
102311.36
4061540.89
688140.94
115369.69
172777.9
199582.9
-30.98
101282253.1

MALAY BARRAGE EATIMATE OF S.L.R.

SN

ITEMS
E/W in excavation in foundation
Sand filling in foundation
Brick flat soling in foundation
Foundation slab -P.C.C.-M150 (1:2:4)
5a Brick work in foundation (1:4)
5b Brick work in super structure (1:4)
6 R.C.C. in super structure M200(1:1.5:3)
7 Weep holes
8 R.C.C. in super structure M200(1:1.5:3)
1
2
3
4

PRE
POST
SANCTIONED SANCTIONED
AMOUNT
AMOUNT
9738.93
6006.06
48331.44
345244.46
134579.29
262312.7
28356.59
5395.2
167391.52

Diff. of amount
9738.93
6006.06
48331.44
345244.46
134579.29
262312.7
28356.59
5395.2
167391.52

9 M.S. Steel Fe 415

M.S. Steel Fe 515
10 Cement plaster (1:3)
11 Shuttering
12 Back fillinf of foundation
13 E xtra for lift of E/W
14 Carriage of materials
Bricks
cement
Sand
Stone chips
Steel
Local sand
Part B Dismentalling
15 Dismentalling of cement/Lime concrete
16 Dismentalling of R. concrete cement
17 Dismentalling of Brick work

18
19
20
21
22
23

Part C temporary Diversion work

E/W in filling
Extra for lift
Sand filljng
Brick on edge soling
E/W in excavation
Carriage of materials
Bricks
Local sand
GRAND TOTAL=

0
327828.49
24258.79
11783.08
99286.95
7143.9
0
41804.08
16831.88
105783.4
319196.05
1556.14
7094.7
1969923.65

0
327828.49
24258.79
11783.08
99286.95
7143.9
0
41804.08
16831.88
105783.4
319196.05
1556.14
7094.7
1969923.65

6662.85
5925.31
10422.29
23010.45

6662.85
5925.31
10422.29
23010.45

9550.99
2639.00
1137.34
21230.14
9141.42

9550.99
2639
1137.34
21230.14
9141.42
0
2678.21
1343.82
47720.92
2040655.02

2678.21
1343.82
47720.92
2040655.02

MALAY BARRAGE EATIMATE OF CULVERTS

SN
1
2
3
4
5a
5b
6
7
8
9
10
11
12

ITEMS
E/W in excavation in foundation
Sand filling in foundation
Brick flat soling in foundation
Foundation slab -P.C.C.-M150 (1:2:4)
Brick work in foundation (1:4)
Brick work in super structure (1:4)
R.C.C. in super structure M200(1:1.5:3)
Weep holes
R.C.C. in super structure M200(1:1.5:3)
M.S. Steel Fe 415
M.S. Steel Fe 515
Cement plaster (1:3)
Shuttering
Back fillinf of foundation

PRE
POST
SANCTIONED SANCTIONED
AMOUNT
AMOUNT
7493.18
2361.86
34261.56
261866.25
102145.5
190254.00
214012
3596.8
101691.96
0
201822.29
17468.51
8317.77
47623.73

Diff. of amount
7493.18
2361.86
34261.56
261866.25
102145.5
190254
214012
3596.8
101691.96
0
201822.29
17468.51
8317.77
47623.73

13 E xtra for lift of E/W

14 Carriage of materials
Bricks
cement
Sand
Stone chips
Steel
Local sand
Part B Dismentalling
15 Dismentalling of cement/Lime concrete
16 Dismentalling of R. concrete cement
17 Dismentalling of Brick work

18
19
20
21
22
23

Part C temporary Diversion work

E/W in filling
Extra for lift
Sand filljng
Brick on edge soling
E/W in excavation
Carriage of materials
Bricks
Local sand
GRAND TOTAL=

3426.62
0
28785.59
9562.05
52179.86
215615.44
957.89
2789.56
1506232.42

3426.62
0
28785.59
9562.05
52179.86
215615.44
957.89
2789.56
1506232.42

6662.85
5925.31
10422.29
23010.45

6662.85
5925.31
10422.29
23010.45

9550.99
2639.00
1137.34
21230.14
9141.42

9550.99
2639
1137.34
21230.14
9141.42
0
2678.21
1343.82
47720.92
1576963.79

2678.21
1343.82
47720.92
1576963.79

MALAY BARRAGE ESTIMATE OF OUTLETS

SN
1
2
3
4
5a
6
7
8
14

ITEMS
E/W in excavation in foundation
Sand filling in foundation
Brick flat soling in foundation
Foundation slab -P.C.C.-M150 (1:2:4)
Brick work in foundation (1:4)
Cement plaster (1:3)
Laying fitting fixing og NP2 PIPE
Supply of NP2 Pipe
Carriage of materials
Bricks
cement
Sand
Stone chips
Local sand

PRE
POST
SANCTIONED SANCTIONED
AMOUNT
AMOUNT
2728.43
223.08
2672.16
5586.48
33098.49
1038.09
1502.06
1823.12
0
2532.28
352.91
2159.43
3484.95
263.58
57465.06

Diff. of amount
2728.43
223.08
2672.16
5586.48
33098.49
1038.09
1502.06
1823.12
0
2532.28
352.91
2159.43
3484.95
263.58
57465.06

A CLEARIFICATION ABOUT RATE OF BITUMINOUS BOARD FOR EXPANSION JOINTS

The rate for Supplying, fitting and fixing of bituminous board in expansion joints has
been provided as item no. 5. 3. 8 in the present schedule of rate, Water Resources
,effective from 01.10.2012, which is Rs.45579.10/sqm. It is erroneous one which will be
cleared from following para.
The schedule of rate Book of Darbhanga zone ,which was effective from 08.11.2005 ,
has given the following rates for bituminous shaltex board for expansion joints:Thichness of the board Rate Rs.per sqm
Percentage increase with respect to
12 mm thick board
12 mm thick
332.0
0%
18 mm thick
487.0
146.58 % , say 147 %
25 mm thick
581.0
175%
The above rates are mentioned on page no. 53 of the said Schedule of rate of
Darbhanga zone , whose photcopy has been attached hereby.
In the same way ,the rate of the same board is mentioned on page no. 89 of the
present Schedule of Rate, WRD, Bihar, effective from 01.10.2012 in following way:Thichness of the board Rate Rs.per sqm
Percentage increase with respect to
12 mm thick board
12 mm thick
346.0
0%
18 mm thick
507.0
146.53 % , say 147 %
25 mm thick
37587.0
10863% Which is highly abrupt.
If we compare the incremental rate of Darbhanga zone and present Schedule of rate,
the incremental percentage from 12 mm to 18 mm is same( i.e. 147 %) ,but in 25 mm thick
it is highly abrupt and not acceptable in any case and the same figure has been taken for
analysis part too, so it has brought incremental error in the final rate. It is clearly a printing
mistake and it needs correction.
In the logical way ,we can increase the rate of 25 mm thick board by 175 % of the
rate of 12 mm thick board on the basis of Darbhanga zone Schedule of Rate. In this way,
the rate for 25 mm thick board becomes 1.75 x 346 = Rs.605.50 per sqm say Rs. 610.0 /sqm.
The analysis part becomes as follows for 25 mm thick board for S/F/F :Taking out 9.3 sqm
Bituminous board- 25 mm thick-9.3 sqm @610.0/sqm =
5673.00
Saltexprimer 2.25 kg @ 42.0/ kg
=
94.50
Labour
Mason Gr. II 0.25 NO. @ 190.00
=
47.50
Unskilled mazdoor 0.25 no. @157
=
39.25
Total=
5854.25
Add 20 % as overhead charge & C.P.
1170.85
Total=
7025.10
Add 1 % cess
70.25
GRAND TOTAL
7095.35
So , rate per sqm =
7095.35 /
9.3=
762.9409677
Say Rs. 765.00/sqm
But it should be approved by the Departmental Schedule of Rate Committee