Beruflich Dokumente
Kultur Dokumente
Sl. No
Item of work
Qty.
Amount
Labour
S/S
41.00
179.046
23.9119
5.3172
9.904
Earth work
838434.37
9039.55
Surplus
309176
1083.00
Sluice
23586.00
80.00
Canal
395
1000
4200
60
10
1400
20
11
500
12
1000
13
41050.20
Total Rs.
Materials
U/S
11
12
stone
13
513.13
Asst. Engineer
Bheden Block
203.00
Junior Engineer
Bheden Block
628516
PROJECT AT A GLANCE
Locaton of a project
Village
Grampanchayat
Block
Scheme
Funding source
Type of project
Catchment area
Aycut area
Length of bund
Main bund
Side bund
Top width
U/S slope
D/S slope
Span of surplus
No. of sluice
Reduced Level
T.B.L
M.F.L
F.T.L
D.S.L
Deepest nalaha bed
Highest Aycut level
Estimated cost
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
:
Item of work
no.
length
breadth
height
1.5
0.75
0.75
0.84375
volume
Rate in Rs.
Amount
cum/sqm
per cum/sqm
in Rs.
58.38
293.00
1431.08
1768.00
1643.00
5928.00
1643.00
8910.00
1.1
0.6
0.75
0.99
0.75
0.45
0.75
0.50625
1.5
0.6
0.6
0.54
1.1
0.6
0.6
0.792
0.75
0.45
0.6
0.405
(1.5+1.3)/2
0.45
0.6
0.378
(1.3+0.3)/2
1.05
0.35
0.294
0.5
0.5
0.35
0.2625
5.0115
1.5
0.75
0.15
1.1
0.6
0.15
0.198
0.75
0.45
0.15
0.10125
1.5
0.6
0.15
0.135
1.1
0.6
0.15
0.198
0.75
0.45
0.15
0.10125
(1.5+1.3)/2
1.05
0.15
0.2205
0.5
0.5
0.15
Total
3
0.16875
0.1125
1.23525
1.5
0.75
0.6
0.675
1.1
0.6
0.6
0.792
0.75
0.45
0.6
0.405
1.5
0.6
0.45
0.405
1.1
0.6
0.45
0.594
0.75
0.45
0.45
0.30375
(1.5+1.3)/2
0.45
0.45
0.2835
0.5
0.5
0.2
Total
4
0.15
3.60825
1.5
(0.75+0.45)/2
1.8
1.1
(0.6+0.45)/2
(2+0.6)/2
1.5015
0.75
0.45
0.6
0.405
1.5
(0.60+0.45)/2
0.6
0.4725
1.1
(0.60+0.45)/2
(1.20+0.30)/2
0.86625
0.75
0.45
0.3
0.2025
0.5
0.5
0.3
0.225
5.47275
Deduction of pipe
1 x II /4 x0.15 x0.15 x0.75 =0.01
1 x II /4 x0.15 x0.15 x0.60 = 0.01
3 x II /4 x0.15 x0.15 x 0.50 = 0.3
0.05
Net qty.
5.42275
1.5
0.45
0.675
side
0.3
0.2
0.06
(0.75+0.45)/2
2.4
0.45
0.9
1.1
(2.0+0.60)/2
2.86
0.75
0.45
0.675
0.75
0.6
0.9
0.45
0.6
1.08
1.5
0.45
0.675
(0.60+0.45)/2
1.2
0.63
0.3
1.2
0.36
1.1
0.45
0.99
(1.2+0.3)/2
1.5
0.75
0.45
0.675
0.45
0.3
0.54
0.75
0.3
0.45
(1.50+1.30)/2
0.45
0.63
(1.50+1.30)/2
0.2
0.56
(1.30+0.30)/2
1.05
0.84
Total
6
7
8
17.4
LS
58.35
LS
250.00
55.40
1500.00
1015.00
1080.00
81.00
Vat 4%
46.00
1059.00
b)Carriage cost
1082.00
c)Royality cost
574.00
Total
Rs.
Asst. Engineer
Bheden Block
Junior Engineer
Bheden Block
23586.00
Material statement
Sl.no
Item of work
1.23525
2.12463
1.18584
0.59292
3.60825
8.2628925
3.46392
1.73196
5.47275
12.5325975
5.25384
2.62692
17.4
0.9918
Metal
H.G stone
cement
3
23.91192
0.3654
0
9.9036
5.3172
Unit
2
H.G.H.B.Metal 4CM Size.
H.G.C.B.Chips 12MM Size
Sand for filling.
Sand Mortar.
Cement.
Morrum.
Stone boulder
3
Cum.
Cum.
Cum.
Cum.
Qntl.
Cum.
Cum.
Qty
Distance
labour
carriage
royality
5
10
10
10
5
15
5
5
6
564.51
0.00
0.00
303.08
191.30
0.00
0.00
1059.00
7
683.35
0.00
0.00
207.37
191.30
0.00
0.00
1082.00
8
499.14
0.00
0.00
74.44
0.00
0.00
0.00
574.00
4
9.90
0.00
0.00
5.32
23.91
0.00
0.00
Total
in km.
Asst. Engineer
Bheden Block
Junior Engineer
Bheden Block
Labour statement
U/S
S/S
H/S
287.79
433.57
25.79
1266.50
58.45
1903.39
87.85
375.84
250.56
250
1059.00
5576.00
423.00
0.00
80.00
5.00
0.00
no.
length
breadth
height
Head wall
30.00
1.2
0.9
32.4
Side wall
5.5
0.9
0.9
8.91
1.2
0.9
0.9
1.944
1.2
0.9
0.9
1.944
Cut off
4.6
0.9
0.9
3.726
Appron
4.6
1.2
0.3
1.656
1
1
in Rs.
9
50.58
2
Amount
90.83
4594.02233
1431.08
17153.21
30.00
1.2
0.23
8.28
Side wall
5.5
0.9
0.15
1.485
1.2
0.9
0.15
0.324
1.2
0.9
0.15
0.324
Cut off
4.6
0.9
0.23
0.9522
Appron
4.6
0.9
0.15
0.621
11.9862
30.00
0.9
0.67
18.09
Side wall
5.5
0.6
0.75
4.95
1.2
0.6
0.75
1.08
1.2
0.6
0.75
1.08
Cut off
4.6
0.6
0.67
1.8492
27.0492
1643.00 44441.8356
30.00
(0.9+0.6)/2
0.6
13.5
1.2
(0.6+0.45)/2
2.46
3.0996
Slope portion
1.84
(0.6+0.45)/2
(2.46+1.2)/2
3.53556
1.2
(0.6+0.45)/2
0.9
1.134
1.2
(0.6+0.45)/2
(1.20+0.90)/2
1.323
200
0.3
1.5
90
112.59216
1643.00 184988.919
30.00
1.84
55.2
Side wall
1.2
3.38
8.112
Slope portion
1.84
(3.38+2.15)/2
10.1752
1.2
1.84
4.416
1.2
(2.15+1.84)/2
Centering &shuttering
30.00
1.69
L.S
4.788
0.3
82.6912
58.35
4825.28
15.21
276.60
4207.09
55.40
10000.00
a)Labour cost
14844.00
b)Carriage cost
14976.00
c)Royality cost
9146.00
Rs.
Total
Asst. Engineer
Bheden Block
Junior Engineer
Bheden Block
309176.00
Material statement
Sl.no
Item of work
1
1
Qty.
11.9862
20.616264
11.506752
5.75338
27.0492
61.942668
25.967232
12.9836
112.59216 91.77386962
108.0884736 54.0442
Sand
Metal
H.G stone
Requirement of materials
cement
82.6912
4.7133984
15.21
Total qty.
1.73652
15.21
179.0462
15.21
145.5624576 74.5177
Unit
Qty
Distance
in km.
1
labour
carriage
royality
Cum.
145.56
10
8297.06
10043.81
7336.35
Cum.
0.00
10
0.00
0.00
0.00
Cum.
0.00
10
0.00
0.00
0.00
Sand Mortar.
Cum.
74.52
4247.51
2906.19
1043.25
Cement.
Qntl.
179.05
15
1432.37
1432.37
0.00
Morrum.
Cum.
0.00
0.00
0.00
0.00
Stone boulder
Cum.
15.21
866.97
593.19
766.58
14844.00
14976.00
9146.00
Total
Asst. Engineer
Bheden Block
Junior Engineer
Bheden Block
Labour statement
U/S
S/S
H/S
4518.96
4207.16
250.27
9494.27
438.20
39519.85
1823.99
1786.13
1190.75
1423.66
425.88
258.57
14844.00
75794.00
426.00
3703.00
259.00
Total mandays
1083.00
5.00
41.00
3.00
Material statement
Unit
1
Qty
Next
total
in km
lead
labour
carriage total
8
Royality
Cum.
145.56
10
57
39.00
96.00 30.00
50.40
10
Cum.
0.00
10
57
39.00
96.00 30.00
50.40
Cum.
0.00
10
57
39.00
96.00 30.00
14.00
Cum.
74.52
57
39.00
96.00
0.00
14.00
Qntl.
179.05
15
2.00
10.00
6.00
0.00
Cum.
0.00
57
39.00
96.00
0.00
14.00
Cum.
15.21
57
39.00
96.00
0.00
50.40
no.
2
200
200
200
200
6.5
Total qty.(final)
200
Existing qty
200
Addbed scouring
Amount
in Rs.
200
40000.00
1.27
50800.00
200
40000.00
2.62
104727.27
400.00
1.51
602.36
0.15
390.00
48.65
18973.5
11.625
4.5
10462.50
4800.00
21.75
11.5
4.5
1125.56
15
21
1.5
472.50
7260.56
48.65
353226.366
7260.56
4.05
29429.51
1480.00
6.09
drainage channels
a)Thickely grown
b) Moderately grown
3
Reqd. qty
5662.50
7260.56
200
3.7
9007.78
19000.00
4356.34
Total
Asst. Engineer
58.00
252667.58
Rs.
838434.37
Junior Engineer
Bheden Block
Bheden Block
Bheden Block
95.9 RL
97.1 RL
97.6 (+0.6)=
98.2 (+0.6)=
98.8 RL
98.8 (-)
95.9 Mt.=
98.8 (+)1.20
100 RL
2.9 (+)1.2
4.1 Mt.
0.6 Mt.
2.9
mt.
1.2 Mt.
Span of Surplus
(a)Total run off discharge = Q =
Q=
0.3
3 inch per hour
300 Acs
270 cusec
270 cusec
3.3
2 feet
27.27273 feet
30.00 feet
Asst. Engineer
Bheden Block
Junior Engineer
Bheden Block
Propasal
No.
Date-
Date-
Date-
Date of starting
Rs.
12.21
10.283
3
50.00
Rs.,
719810.00
10
Rs.,
500932.00
11
Contigencies
Rs.,
LABOUR STATEMENT
Nos.
Rate
58.96
13
Skilled labour
46
90.00
4140.00
14
518
80.00
41440.00
15
Unskilled labour
10283
70.00
719810.00
16
Total Labour
10847
17
Material component
Unit
Qty.
Rate in Rs.
Amount in Rs.
a.
Sand (Mortar)
cum
79.83
33.00
2634.55
b.
Sand (filling)
cum
765390.00
c.
H.G.Stone
cum
15.21
167.00
2540.07
d.
H.G.Metal 40 mm size
cum
155.47
406.00
63119.22
e.
cum
f.
Cement
qtls.
203.00
380.00
77140.00
g.
Moorum
cum
Asst. Engineer
Junior Engineer
Bheden Block
Bheden Block
3.00
D/S SLOPE _ 1.5 : 1
SLOPE _ 4 : 1
TBL
HFL
H .G LINE , SLOPE _4 : 1
U/S SLOPE
_ 1.5 : 1
NSL
Asst. Engineer
Junior Engineer
Bheden Block
Bheden Block
Items of work
qty.
sand
sand
fine
course
For fdn.
35.3357
43.251
47.7032
For fdn.
58.39
74.20
for fdn.
90.80
38.89
1.72
0.48
3.23
0.45
2.29
0.48
926.59
0.815
0.34
968.49
309.74
11.22
55.4
1 RM
1 sqm
1 cum
18
19
20
21
1
0.96
0.9
0.96
0.021 0.057
1
Labours
unskill
0.504796
0.707
0.61787
0.681474
0.954
0.834143
1.06
1.48
1.297571
0.141
4.46
0.206
5.26
0.777
4.46
0.206
0.2743
0.1829
1.1886
0.4
0.1943
3.623
1.611
0.4
4.2214
1.611
0.4
0.050462
0.016404
0.008571
1.062857
length
breadth height
6
volume
cum/sqm
7
0.225
0.6
1.8
0.225
(1/6)
3.6
0.225
0.6
0.081
0.03
0.3
0.3
0.3
0.00081
no.
1.27
6.35
0.27
58.38
15.763
0.3
1.08
48.65
52.542
0.9
0.405
0.48681
1431.08
696.66
2353.75
317.4
22/7
0.0225/4
1.2
1.8
0.225
0.81
1.5
0.225
0.3375
1.1475
276.60
1.5
1.5
68.03
102
Centering
0.3
1.2
55.4
66.48
117.00
b)Carriage cost
97.00
c)Royality cost
87.00
1558
Asst. Engineer
Bheden Block
Junior Engineer
Bheden Block
Material statement
Sl.no
Item of work
Qty.
Requirement of materials
cement
1
1
0.48681
0
Sand
0.837313
0.4673376
0.2336688
1.1475
1.5
Total qty.
0
1.1475
0.10305
0.940363
1.1475
0.0432
0.0216
0.5105376
0.2552688
Unit
Qty
Distance
carriage
royality
Cum.
0.47
10
26.64
32.25
23.55
Cum.
0.00
10
0.00
0.00
0.00
Cum.
0.00
10
0.00
0.00
0.00
Sand Mortar.
Cum.
0.26
14.55
9.96
3.57
Cement.
Qntl.
0.94
15
7.52
7.52
0.00
Cum.
0.04
10
2.46
2.98
2.18
Stone boulder
Cum.
1.15
65.41
44.75
57.83
117.00
97.00
87.00
1
2
Total
Asst. Engineer
Sohella Block
in km.
labour
Junior Engineer
Sohella Block.
Amount
Labour statement
U/S
S/S
H/S
6.35
15.7626
52.542
368.32
10.1646
265.761
32.13
53.1342
19.5075
0.9396
117.00
34.13
14.1042 23.5075
ANALYSIS OF RATES,
Sl.no
1
1
Items of work
2
No.
3
Rate
4
Unit
5
Amount
6
Rs.
35.335689
0.7067138
Total
Rs.
Total
Rs.
36.04
7.208
Rs.
T&P 2%
43.25
47.7
0.954
Total
Rs.
48.65
/cum
9.73
Total
Rs.
58.38
/cum
Rs.
74.20
/cum
1.48
Total
Rs.
75.69
/cum
15.14
Total
Rs.
90.83
/cum
Rs.
48.65
/cum
perday
3.97
/cum
0.044154009
90
0.08
Total
Rs.
4.05
/cum
perday
1.48
/RM
0.016404199
90
0.03
Total
Rs.
1.51
/RM
0.0294
90
2.65
0.0285
90
2.57
0.0084
90
0.76
0.12
Total
Rs.
6.09
/sqm
Rs.
1.27
/sqm
Rs.
1.80
/sqm
Rs.
2.29
/sqm
Rs.
2.62
/sqm
Rs.
1.10
/sqm
Rs.
1.40
/sqm
Rs.
1.60
/sqm
0.93
90
83.70
1.67
Total
Rs.
85.37
/cum
9600.00
(-)
Total
10
3800.00
Rs
5800.00 / 100cum
0.1236
90.00
per day
11.12
1.00
29.00
per cum
29.00
Rs.
40.12
Total
11
/cum
0.96
406.00
per cum
389.76
0.48
33.00
per cum
15.84
Cement
1.72
380.00
per qntl
653.60
0.18
116.00
per day
20.88
3.90
90.00
per day
351.00
Rs.
1431.08
636.30
Total
12
/cum
0.90
707.00
per cum
0.45
33.00
per cum
14.85
Cement
3.23
380.00
per qntl
1227.40
0.68
90.00
per day
61.20
4.60
90.00
per day
414.00
Rs.
2353.75
/cum
Rs.
55.4
/sqm
406
per cum
389.76
14
0.96
Sand
0.48
33
per cum
15.84
Cement
2.29
380.00
per qntl
870.20
0.18
90
per day
16.20
3.90
90
per day
351.00
Rs.
1643.00
Total
15
0.021
33.00
per cum
0.69
cement
0.057
380.00
per qtl.
21.66
0.16
90.00
per day
14.40
mulia
0.24
90.00
per day
21.60
Rs.
58.35
Total
16
138.00
percum
138.00
Mason (spl)
0.17
100.00
perday
17.00
Stone packer
0.35
80.00
per day
28.00
/sqm
Mulia
1.04
90.00
Total
17
per day
93.60
Rs.
276.60
167.00
/cum
167
per cum
0.34
33
per cum
11.22
0.8151
380
per qntl
309.74
285.30
mulia
3.17
90
per day
0.35
100
per day
35.00
1.41
90
per day
126.90
Rs.
935.16
Rs.
41.9
Rs.
977.06
Total
18
/cum
/cum
0.03
1431.08
42.93
0.03
10
0.30
mason
0.05
100
5.00
mulia
0.22
90
19.80
Total
68.03
Asst. Engineer
Bheden Block
Junior Engineer
Bheden Block.
/sqm
Cost of Materials
Lab
Rate
Metal 40 mm
Sand fine
Sand course
Chips 12mm.
Moorum
406 Unskilled
33 Semiskilled
29 skilled
707 Highskilled
51
Stone HG size
167
135
Cement
380
Stone HG Picked up
138
116
NREGS
Rate Rate
70
80
90
100
90
103
116
129
19.59
31.5792