Meldhar

1- Name of work-- Construction of irrigation gul at village Meldhar .
Dallatok (Udiyarasain)
2- Scheme-- M.N.R.E.G.A
3- Block-- Rikhanikhal
LEAD STATEMENT
S.N. MATERIALS SOURCBY MOTOR ROAD BY MULE TOTAL DISTANCE
1 Cement Kotdwar 80 Km 3 83 Km
2 Course Sand Local 0 Km 3 3 Km
3 Fine Sand Local 0 Km 3 3 Km
4 20 mm S/B Local 0 Km 3 3 Km
6 Stone Local 0 Km 0 0 Km
J.E(M.N.R.E.G.A) B.D.O.
1- CEMENT :- Cartage by motor road = 80 Km

1st to 5 Km as per schedule = 85.800 per MT
6th 10th Km 5 Km @ 6.60 = 33.00 per MT
11th to 20th Km 10 Km @ 5.50 = 55.00 per MT
Beyond 50 Km 45 Km @ 3.05 = 137.25 per MT
Cartage by mule = 3 Km
Up to 1/2 Km 0.5 Km @ 100.00 Per 1/2 Km 100.00 per MT
Beyond1/2Km 2.5 Km @ 45.00 Per 1/2 Km 225.00 per MT
Stacking charge = 18.00 per MT
Total Rs 776.55 Per MT
Or Rs 38.83 Per Bag
Less 10 % C.P.of 38.83 3.88275 Per Bag
Net Rs 34.94 Per Bag
Say Rs 35.00 Per Bag
2- Sand :- Cartage by motor road = 0 Km

1st to 5 Km as per schedule = 108.70 Per cum
0 Km @ 8.25 = 0.00 Per cum
0 Km @ 6.60 = 0.00 Per cum
0 Km @ 5.80 = 0.00 Per cum
0 Km @ 5.15 = 0.00 Per cum
0 Km @ 5.15 = 0.00 Per cum
0 Km @ 4.05 = 0.00 Per cum
Up to 1/2 Km 0.5 Km @ 10.00 Per 1/2 Km 160.00 Per cum
Beyond1/2Km 2.5 Km @ 4.50 Per 1/2 Km 360.00 Per cum
Stacking charge = 12.00 Per cum
Total Rs 640.70 Per cum
Less 10% C.P. (-) 64.07 Per cum
Net Rs 576.63 Per cum
Say Rs 577.00 Per cum
3- Stone ballast : -
Less 10% C.P. (-) 53.20 Per cum
4- Stone :-
Up to 1/2 Km 0 Km @ 10.00 Per 1/2 Km 0.00 Per cum
Beyond1/2Km 0 Km @ 4.50 Per 1/2 Km 0.00 Per cum
Cartage by head load @Rs 51/cum for 3 chain 51.00 Per cum
Less 10% C.P. (-) 6.3 Per cum
COST OF MATERIAL AT SITE
S.N. MATERIAL S.I.NO. RATE CARTAGE TOTAL COST
1 Cement Market 260.00 35.00 295.00 Per Bag
2 20mm S/B 2(a) 410.00 479.00 889.00 Per cum
3 40mm S/B 2© 310.00 479.00 789.00 Per cum
4 Course Sand 38- 340.00 577.00 917.00 Per cum
5 Fine Sand 39- 300.00 577.00 877.00 Per cum
6 Stone 41(b) 220.00 57.00 277.00 Per cum


1- R/R dry walls in R/W,B/W and Kharinja i/c all for comp of work .
Rate as per S.I.No. 518 = Rs 350.00 Per cum
Less 10% C.P. Rs 35.00 Per cum
Add cartage of stone Rs 277.00 Per cum
2- R/R stone masonry in 1:6 cement and sand mortor in R/W and B/W i/c supply of all.
Rate as per S.I.No 516 = Rs 360.00 Per cum
Cost of cement 1.41 bag @ 295.00 / bag =R 415.95 Per cum
Fine Sand 0.30 cum @ 877.00 / cum =R 263.10 Per cum
3- Laying of C.C. (1:3:6) in cement, sand and 20mm S/B i/c all .
(A) Materials -
Cement 4.41 bag @ 295.00 / bag =R 1300.95 Per cum
Course sand 0.45 cum @ 917.00 / cum =R 412.65 Per cum
20mm S/B 0.90 cum @ 889.00 / cum =R 800.10 Per cum
(B) Labour - (For 132 cft)
Mistri 0.166 nos @ 180.00 Per day = 29.88 Per132cft
Mason 2 nos @ 180.00 Per day = 360.00 Per132cft
Beldar 12 nos @ 100.00 Per day = 1200.00 Per132cft
Coolie 14 nos @ 100.00 Per day = 1400.00 Per132cft
Sundries 10.00x25= 250.00 Per132cft
Total Rs 3239.88 Per132cft
Or Rs 2454.45 % cft
Or Rs 867.30 Per cum
Total (A + B) =R 3381.00 Per cum

4- Excavation in foundation in R/W and B/W including supply of all
for completion of work.
Rate as per S.I. No. 165 (b) = Rs 40.00 / cum
Less 10 % C.P.of 40.00 4.00 / cum
Net Rs 36.00 / cum
Say Rs 36.00 / cum
5- 12mm thick plaster in 1:3 cement and sand mortor i/c supply of all for comp. of work .
(A) Materials :-
Cement 0.152 bags @ Rs 295.00 /bag= Rs 44.84 / sqm
Fine sand 0.015 cum @ Rs 877.00 /cum=Rs 13.16 / sqm
Total Rs 58.00 / sqm
(B) Labours - For 100 sqft
Mason 1.33 nos @ Rs 180.00 / day = Rs 239.94 % sqft
Beldar 0.50 nos @ Rs 100.00 / day = Rs 50.00 % sqft
Coolie 1.33 nos @ Rs 100.00 / day = Rs 133.30 % sqft
Bhisti 0.50 nos @ Rs 100.00 / day = Rs 50.00 % sqft
T$P etc L.S. 1.00 x 25 25.00 % sqft
less 10 %C.P.on Rs 498.24 49.824 % sqft
Total Rs 548.06 % sqft 59.00
(A+B) Total Rs 117.00 / sqm
Say Rs 117.00 / sqm
Detail of Measurement
S.N Item of work No L B H/D Qty
1- E/W in excavation in all Type
of soil including lead & lift
Etc-----
For wall 2 15.00 0.80 0.20 4.80
1 11.00 0.80 0.20 1.76
For Gul 17 15.00 0.70 0.20 35.70
1 12.00 0.70 0.20 1.68
Total .... 43.94 cum
2- R.R. dry stone masonry in
cluding s/o all material labou
r T&P etc----- work.
For wall 2 15.00 .70+.50/2 0.70 12.60
1 11.00 .70+.50/2 0.70 4.62
For Gul(Khadanja) 17 15.00 0.6 0.15 22.95
1 12.00 0.6 0.15 1.08
3- Laying c.c in 1:3:6 for Gul.
Foundation 17 15.00 0.60 0.10 15.30
1 12.00 0.60 0.10 0.72
Praphat 2X17 15.00 0.20 0.20 20.40
2X1 12.00 0.20 0.20 0.96
4- R.R. stone masonry 1:6 c/s 0 0 0 0 0.00
mortar------ work. L/W
5- Cement plaster in 1:3 C/S mortar
outer side 17 15.00 0.20 51.00
1 12.00 0.2 2.40
iner side 3X17 15.00 0.2 153.00
3X1 12.00 0.2 7.20
Total .... 213.60 sqm
6- Sign board & Photography.. L.S 1 job
7- R.C.C. pillar(1.95mx0.15mx0.12m) 4 job

Bill of Qty
S.N Item of Work Qty Unit Rate Amount
1- E/W in excavation in all Type

of soil including lead & lift
Etc----- 43.94 Cum 36.00 1581.84
2- R.R. dry stone masonry in

cluding s/o all material labou
r T&P etc----- work. 41.25 Cum 592.00 24420
3- Laying C.C. 1:3:6 cement

c.sand & 20mm stone ballast
including s/o all material
labour T&P etc------ work. 37.38 Cum 3381.00 126381.8
4- R.R. stone masonry 1:6 c/s 0 0 0 0

mortar------ work.
5- 12mm thick plaster 1:3 c/s
Mortar in wall including s/o
All material labour T&p 213.60 Sqm 117.00 24991.20
6- S/F of Sign Board & Photo Graphy L.S 2000.00

7- R.C.C. pillar(1.95mx0.15mx0.12m) L.S 2000.00
8- Tools & plant etc. L.S 1000.00
9- Site shed / Water arrangement L.S 1000.00
Total 183374.82
Say 183337.00
Sanction Cost Rs 183337.00
SUMMARY OF ESTIMATED COST
S.N PARTICULARS AMOUNT
1 Constt. Of irrigation gul as per detailed estimate R #REF!
Total Rs #REF!
Say Rs ###
Sanctioned Rs ###
J.E.(M.N.R.G.A) B.D.O.
###
QNTTY.
DETAILS OF MEASUREMENT
S.N. ITEM OF WORK NO. L. B. H/D 30.00

1 E/W in excavation in 30.00
foundation in R/W, B/W
i/c supply of all. 1 50.00 1.00 0.60 108.00
2 R/R stone masonry Total 108.00 cum
in 1:6 cement and sand
mortor in R/W,B/W i/c all. 3 40.00 0.60 1.50 6.00
Total 6.00 cum
3 R/R dry walls in R/W,
B/W and Kharinja i/c all. 2 5.00 0.60 1.00 1 Job
Total
4 Making sign board . - - - L.S.
BILL OF QUANTITY
S.N. ITEM OF WORK QNTTY. UNIT RATE AMOUNT

1 E/W in excavation in
i/c supply of all. 30.00 cum 36.00 1080.00
2 R/R stone masonry
mortor in R/W,B/W i/c all. 108.00 cum 1280.00 ###
B/W and Kharinja i/c all. 6.00 cum 592.00 3552
4 Making sign board . 1 Job L.S. 1000.00

Total Rs ###
J.E.,R.E.S. B.D.O.
###
1 Constt. Of Protection wall as per detailed estimate Rs ###
Total Rs ###
Say Rs ###
J.E.,R.E.S. B.D.O.
1- Name of work-- Construction of Barat Ghar at Village Kotnalee .
2- Scheme-- Special Componenet Plan
3- Block-- Dugadda.
LEAD STATEMENT
S.N. MATERIALS SOURCE BY MOTOR ROAD BY MULE TOTAL DISTANCE
1 Cement Kotdwar 115 Km 2 117 Km
2 Mild steel Kotdwar 115 Km 2 117 Km
3 Bricks Kotdwar 115 Km 2 117 Km
8 Stone Local 0 Km 1.5 1.5 Km
J.E.,R.E.S. B.D.O.
1- Name of work-- Construction of Barat Ghar at Village Kotnalee .
2- Scheme-- Special Componenet Plan
CARTAGE OF MATERIALS
6th 10th Km 5 Km @ 6.60 = 33.00 per MT
Or Rs 37.38 Per Bag
Less 10 % C.P.of 37.38 3.73775 Per Bag
2- M.S.Tor Bar :- Say Rs 34.00 Per Bag
Cartage by motor road same as above Item no. 1 = Rs 494.55 per MT
Cartage by manual labour = 2 Km @Rs 320 per1/2 1280.00 per MT
Less 10 % C.P.of 1792.55 179.255 Per MT
Net Rs 1613.30 Per MT
Or Rs 161.33 Per qntl
Say Rs 161.00 Per qntl
1st to 5 Km as per schedule - - - - - - - = 108.70 Per cum
6th 10th Km 5 Km @ 8.25 = 41.25 Per cum
11th to 20th Km 10 Km @ 6.60 = 66.00 Per cum
0 Km @ 5.15 = 0.00 Per cum
0 Km @ 4.05 = 0.00 Per cum
Less 10 % C.P.of 687.70 68.77 Per cum
J.E.,R.E.S. B.D.O.
4- Stone Ballast 20mm 40 mm Same as item No 3- Rs 619.00 per Cum
5-Bricks :- Cartage by motor road = 115 Km

6th 10th Km 5 Km @ 8.25 = 41.25 Per cum
Beyond 50 Km 65 Km @ 4.05 = 263.25 Per cum
Less 10 % C.P.of 1028.20 102.82 Per cum

For thousand nos of brick =2.40x 925.00 = Rs 2220.00 %0 nos
Say Rs 2220.00 %0 nos
6- Stone :-
Cartage by mule = 1.5 Km
Less 10 % C.P.of 335.00 33.50 Per cum
J.E.,R.E.S. B.D.O.
S.N. MATERIAL S.I. NO. RATE CARTAGE TOTAL COST
1 Cement Market 250.00 34.00 284.00
2 M.S. Tor Bar 20(b) 3850.00 161.00 4011.00
3 M.S.Angle, Flat Iron 20(a) 3950.00 161.00 4111.00
4 Bricks 1(a) 1900.00 2220.00 4120.00
5 20 mm stone ballast 2(a) 410.00 619.00 1029.00
6 40 mm stone ballast 2© 310.00 619.00 929.00
7 Course Sand 38 . 340.00 619.00 959.00
8 Fine Sand 39 . 300.00 619.00 919.00
9 Stone for building 41(a) 265.00 302.00 567.00
10 Stone for site development 41(b) 220.00 302.00 522.00
11 Paint As per market rate 180.00
12 Primer As per market rate 100.00
13 Snowsem As per market rate 35.00
14 Whiting As per market rate 5.00
15 Sal wood As per Van Nigam rate 30000.00

J.E.,R.E.S. B.D.O.
/ sqm
12mm thick plaster in 1:6 cement and sand mortor i/c supply of all for comp. of work .
(A) Materials :-
Cement 0.076 bags @ R 284.00 /bag= Rs 21.58
Fine sand 0.015 cum @ Rs 919.00 /cum=Rs 13.79
Total Rs 35.37
Mason 1.33 nos @ Rs 180.00 / day = R 239.94 % sqft
Beldar 0.50 nos @ Rs 100.00 / day = R 50.00 % sqft
Coolie 1.33 nos @ Rs 100.00 / day = R 133.30 % sqft
Bhisti 0.50 nos @ Rs 100.00 / day = R 50.00 % sqft
T$P etc L.S. 1.00 x 25 25.00 % sqft
Add 0 %C.P.on Rs 498.24 0 % sqft
Total Rs 498.24 %sqft or Rs 53.63
(A+B) Total Rs 89.00
Say Rs 89.00
Earth and boulder filling in plinth including supply of all for comp of work.
Rate as per S.I. No. 161 = Rs 35.00 /cum
J.E.,R.E.S. B.D.O.
Painting or varnishing in two coats over one coat of primer including supply of all .
(A) Materials :-
Primer 0.075 bags @ R 100.00 /ltr = Rs 7.50
Painter 1 nos @ Rs 180.00 / day = R 180.00 /650 sft
Coolie 1 nos @ Rs 100.00 / day = R 100.00 /650 sft
T$P etc L.S. 0.50 x 25 12.50 /650 sft
Add 0 %C.P.on Rs 292.50 0 /650 sft
Total Rs 292.50 /650 sft or 4.84
( c ) Paint 0.13 litr @ 180.00 /litr = Rs 23.40
(D) Labours - For 100 sqft
Painter 0.45 nos @ Rs 180.00 / day = R 81.00 % sqft
Coolie 0.45 nos @ Rs 100.00 / day = R 45.00 % sqft
T$P etc L.S. 0.20 x 25 5.00 % sqft

Total Rs 131.00 % sqft or 14.10
(A+B+C+D) Total Rs 49.84
Say Rs 50.00
White washing in three coats including supply of all for completion of work.
(A) Materials :-
White lime 0.32 Kg @ Rs 5.00 /ltr = Rs 1.60

0.13 nos @ Rs 120.00 / day = R 15.96 % sqft
Helper 0.13 nos @ Rs 100.00 / day = R 13.30 % sqft
(B) Labours - For 1cwt
B/smith 1 nos @ Rs 180.00 / day = R 180.00 / cwt
1 nos @ Rs 100.00 / day = R 100.00 / cwt
Rivettor 0.25 nos @ Rs 180.00 / day = R 45.00 / cwt
Coolie 1 nos @ Rs 100.00 / day = R 100.00 / cwt
T$P etc L.S. 0.60 x 25 15.00 / cwt
Extra for hoisting and welding
4.9 x 25 122.5 / cwt
Add 0 %C.P.on Rs 562.50 0.00 / cwt
Total Rs 562.50 /cwt or Rs 1108.13
Total Rs 5321.90
Say Rs 5322.00
35 mm thick sal and sheesham wood fully panelled doors and window shutters i/c all .
(A) Materials :-
Sal wood Sal wood 0.0336 cum @ Rs 30000.00 /bag= Rs 1008.00
(B) Labours - For 24.75 sqft
Mistri 0.13 nos @ Rs 180.00 / day = R 22.50 /24.75 sqft
Carpent 2.00 nos @ Rs 180.00 / day = R 360.00 /24.75 sqft
Carpent 2.00 nos @ Rs 180.00 / day = R 360.00 /24.75 sqft
Beldar 1.00 nos @ Rs 100.00 / day = R 100.00 /24.75 sqft
Painter 0.25 nos @ Rs 180.00 / day = R 45.00 /24.75 sqft
T$P etc L.S. 0.50 x 25 12.50 /24.75 sqft
Add 0 %C.P.on Rs 900.00 0 /24.75 sqft
Total Rs 900.00 /24.75 sqft
Or Rs 3636.36364 %sqft or Rs 391.43
(A+B) Total Rs 1399.43
Say Rs 1399.00
S/F of oxidized iron fittings including supply of all for comp of work.
Rate as per market = Rs 100.00 / sqm
J.E.,R.E.S. B.D.O.
LABOUR RATE
S.N. LABOUR RATE
1 MISTRI 180.00 PER DAY
2 MASON 180.00 PER DAY
3 CARPENTER 180.00 PER DAY
4 BLACK SMITH 180.00 PER DAY
5 PAINTER 180.00 PER DAY
6 PLUMBER 180.00 PER DAY
7 BELDAR 100.00 PER DAY
8 COOLIE 100.00 PER DAY
9 CHAUKIDAR 100.00 PER DAY
10 BHISTI 100.00 PER DAY

11 HAMMER MAN 100.00 PER DAY
12 WHITE WASHER 120.00 PER DAY
13 HELPER 100.00 PER DAY
14 RIVETTOR 180.00 PER DAY
1- Name of work-- Construction of Barat Ghar at Village Kotnalee.
2- Scheme-- Special Component Plan
ANALYSIS OF RATE
1- Excavation in foundation in all types of soil including supply of all
Rate as per S.I. No. 165 (a) = Rs 35.00 / cum
Less 10 % C.P.of 35.00 3.50 / cum
Net Rs 31.50 / cum
Say Rs 32.00 / cum
2- C.C.(1:6:12) in foundation in cement, sand and 40 mm stone ballast i/c all .
(A) Materials :-
Cement 2.26 bags @ Rs 284.00 /bag= Rs 641.84 / cum
Fine sand 0.50 cum @ Rs 919.00 /cum=Rs 459.50 / cum
40mm S/B 1.00 cum @ Rs 929.00 /cum=Rs 929.00 / cum
Total Rs 2030.34 / cum
(B) Labours - For 100 cft
Mistri 0.125 nos @ Rs 180.00 / day = Rs 22.50 % cft
Mason 0.333 nos @ Rs 180.00 / day = Rs 59.94 % cft
Beldar 4 nos @ Rs 100.00 / day = Rs 400.00 % cft
Coolie 6 nos @ Rs 100.00 / day = Rs 600.00 % cft
Bhisti 1 nos @ Rs 100.00 / day = Rs 100.00 % cft
T$P etc L.S. 1.00 x 25 25.00 % cft
Add 0 %C.P.on Rs 1207.44 0 % cft
Total Rs 1207.44 %cft or Rs 426.66 / cum
(A+B) Total Rs 2457.00 / cum
Say Rs 2457.00 / cum
3 - R.R. stone masonry in 1:6 cement and sand mortor in foundation including supply of all .
(A) Materials :-
Stone 1.00 cum @ Rs 567.00 /cum=Rs 567.00 / cum
Mason 4 nos @ Rs 180.00 / day = Rs 720.00 % cft
Bhisti 0.25 nos @ Rs 100.00 / day = Rs 25.00 % cft
T$P etc L.S. 0.50 x 25 12.50 % cft
Add 0 %C.P.on Rs 1257.50 0 % cft
J.E.,R.E.S. B.D.O.
4- R.R. stone masonry in 1:6 cement and sand mortor in super structure i/c supply of all .
Rate same as per above Item no. 3- = Rs 1687.49 / cum
Add for extra Labour required :-
Scaffolding 0.75 x 25 18.75 % cft
Add 0 %C.P.on Rs 208.75 0 % cft
5- Brick masonry in 1:6 C/S mortor in plinth including supply of all for completion of work.
(A) Materials :-
Bricks 460.00 Nos @ Rs 4120.00 /cum=Rs 1895.20 / cum

T$P etc L.S. 0.70 x 25 17.50 % cft
Add 0 %C.P.on Rs 808.10 0 % cft
6- Brick masonry in 1:6 C/S mortor in super structure i/c supply of all for completion of work.
Add 0 %C.P.on Rs 317.50 0 % cft
7- S/F of Angle Iron door chaukhat with iron shutter i/c all for comp of work. (1.00x2.00M)
Rate as per market = Rs 2500.00 /No.
8- S/F of Angle Iron window chaukhat with iron shutter grills i/c all for comp of work.
(0.90x1.20M) Rate as per market = Rs 2500.00 /No.
9- S/F of Angle Iron ventilator i/c supply of all for comp of work. (0.45x0.30M)
J.E.,R.E.S. B.D.O.
10- R.C.C. (1:2:4) in plinth and lintel band etc. in cement, course sand and 20mm stone
ballast including supply of all for completion of work.
(A) Materials :-
Course sand 0.45 cum @ Rs 959.00 /cum=Rs 431.55 / cum
B/smith 2.1 nos @ Rs 180.00 / day = Rs 378.00 % cft
T$P etc L.S. 2.00 x 25 50.00 % cft
Add 0 %C.P.on Rs 1891.00 0 % cft
Binding wire 28 x 25 700 % cft
Shuttering 28 x 25 700 % cft
11- R.C.C. (1:2:4) in slab including supply of all for completion of work.
Complete rate as per above Item no. 10- = Rs 4400.63 / cum
Add extra cost of centering and shuttering
= 0.40 x 35.31 x 25 = Rs 353.1 / cum
12- R.C.C. (1:2:4) in beam, columns including supply of all for completion of work.
Add extra cost forordinary stone and balli support
= 1.00 x 35.31 x 25 = Rs 882.75 / cum
13- M.S. iron work as in reinforcement of R.C.C. work i/c supply of all for completion of work.
(A) Materials :-
M.S.bar i/c 5% wastage 1.05 qntl @ Rs 4011.00 /bag= Rs 4211.55 / qntl
(B) Labours - For 1 cwt
B/smith 1 nos @ Rs 180.00 / day = Rs 180.00 / cwt
Coolie 1.5 nos @ Rs 100.00 / day = Rs 150.00 / cwt
T$P etc L.S. 0.80 x 25 20.00 / cwt
Add 0 %C.P.on Rs 350.00 0 / cwt
Total Rs 350.00 /cwt or Rs 689.50 / qntl
Total Rs 4901.05 / qntl
Say Rs 4901.00 / qntl
J.E.,R.E.S. B.D.O.
14- 2.5 cm thick P.C.C. (1:2:4) in sills of door and windows in cement , course sand and
20 mm S/B including supply of all for completion of work .
(A) Materials :-
Course sand 0.011 cum @ Rs 959.00 /cum=Rs 10.55 / sqm
20mm S/B 0.023 cum @ Rs 1029.00 /cum=Rs 23.67 / sqm
Mistri 0.13 nos @ Rs 180.00 / day = Rs 22.50 % sqft
T$P etc L.S. 1.25 x 25 31.25 % sqft
Total Rs 358.75 %sqft or Rs 38.62 / sqm
Say Rs 129.00 / sqm
15- 2.5 cm P.C.C.(1:2:4) in cement, sand and 20 mm S/B over 7.5 cm P.C.C. (1:6:12) in
cement, sand and 40 mm S/B in floor and apron including supply of all for comp of work.
Complete rate as per above Item no. -14- =Rs 128.78 / sqm
Base concrete of 1:6:12 ( Rate as per above item no. 2-
0.08 x 2457.00 = Rs 196.56 / sqm
Add 0 %C.P.on Rs 325.34 0.00 / sqm
Say Rs 325.00 / sqm
/ sqm
/ sqm
/ sqm
/ sqm
/ sqm
/ sqm
dk;Z dk uke%&m0ek0fo0cjlwM+h esa d{kksa dk fuekZZ.k dk
/ sqm BILL OF QUANTITY
S.N. ITEM OF WORK QNTTY. UNIT RATE
1 E/W in excavation in foundation in all

types of soil i/c supply of all. 22.59 cum 32.00
/ sq 2 C.C.(1:6:12) in cement,sand and 40 mm.
/ sqm stone ballast i/c supply of all. 3.75 cum 2457.00
3 R/R stone masonry in 1:6 cement and
sand mortor in foundation i/c supply of all. 20.48 cum 1687.00
4 R.C.C.(1:2:4) in plinth and lintel band
i/c supply of all. 3.07 cum 4401.00
5 Brick masonry in 1:6 cement and sand

/ sqm mortor in super structure i/c all. 21.86 cum 2896.00
/ sq 6 S/F of Angle iron chaukhat for door with
/ sqm iron shutter i/c supply of all.(1.00x2.00M) 4 nos 2500.00
7 S/F of Angle iron chaukhat for window with
fixed grills and iron shutter i/c supply of all. 4 nos 2500.00
/ sq 8 R.C.C.(1:2:4) in beam columns i/c supply

of all for comp of work. 2.35 cum 5636.00
9 R.C.C.(1:2:4) in slab including supply
of all for comp of work. 10.44 cum 4754.00
T$P etc L.S. 0.20 x 25 5.00 % sqft
Total Rs 5.00 % sqft or 0.54 / sqm
(A+B ) Total Rs 2.14 / sqm
Say Rs 2.00 / sqm
Total Rs 760.50 Per cum 15
Cost of cemen 1.41 bag @ 284.00 / bag =Rs 400.44 Per cum
Fine Sand 0.30 cum @ 919.00 / cum =Rs 275.70 Per cum
J.E.,R.E.S. B.D.O.
22- Mild steel or iron work such as in door, window chaukhats, grills i/c supply of all .
(A) Materials :-
M.S. i/c 2.5% wastage 1.025 qntl @ Rs 4111.00 /bag= Rs 4213.78 / qntl
S.N. PARTICULARS
1 Constt. Of Class room at High School Barsoodi as per detailed estimate

Rs
Total Rs
/ qntl
/ qntl Say Rs
/ qntl
Sanctioned Rs
/ sqm
J.E.,R.E.S. B.D.O.
/ sqm
/ sqm
/ sqm
Name of work :- Constt. Of Add.room at G.I.C. Kaindul Thangar.
Name of work :- Constt. Of Bahu Uddesheeya Bhawan at Khamana .
BILL OF QUANTITY

types of soil i/c supply of all. 13.19 cum 32.00 422.08
2 C.C.(1:6:12) in cement,sand and 40 mm.
stone ballast i/c supply of all. 2.19 cum 2457.00 5380.83
sand mortor in foundation i/c supply of all. 13.38 cum 1687.00 22572.06
mortor in super structure i/c all. 13.71 cum 2896.00 39704.16
6 S/F of Angle iron chaukhat for door with
iron shutter i/c supply of all.(1.00x2.00M) 2 nos 2500.00 5000.00
fixed grills and iron shutter i/c supply of all. 5 nos 2500.00 12500.00
8 S/F of Angle iron vent. i/c all. 4 nos 250.00 1000.00

9 R.C.C.(1:2:4) in beam columns i/c supply
of all for comp of work. 0.73 cum 5636.00 4114.28
11 M.S.Iron work in reinforcement i/c supply
of all for comp of work. 7.51 qntl 4901.00 36806.51
12 12 mm. thick plaster in (1:6) cement
and sand mortor i/c supply of all. 143.78 sqm 89.00 12796.42
13 E/B filling in plinth i/c all for comp. 8.85 cum 35.00 309.75
14 2.5 cm thick C.C.(1:2:4) over 7.5cm thick
C.C.(1:6:12) in floor i/c supply of all. 29.5 sqm 325.00 9587.50
15 White washing in three coat i/c supply of all. 173.28 sqm 2.00 346.56
16 Painting two coat over one priming coat
i/c supply of all. 19.88 sqm 50.00 994.00
17 Making sign board etc. 1 Job 1000.00 1000.00
Total Rs 184734.54
J.E.,R.E.S. B.D.O.
Name of work :- Constt. Of Bahu Uddesheeya Bhawan at Khamana .
S.N. PARTICULARS AMOUNT
1 Constt. Of Bahu Uddesheeya Bhawan as per detailed estimate

Rs 184734.54
Total Rs 184734.54
Say Rs 1,50,000.00
Sanctioned Rs 1,50,000.00
J.E.,R.E.S. B.D.O.
Name of work :- Constt. Of Barat Ghar at Nadda .
BILL OF QUANTITY

16 R/R dry wall in R/W and B/W i/c supply
Total Rs 173293.15
J.E.,R.E.S. B.D.O.
1 Constt. Of Barat Ghar at Nadda as per detailed estimate

Rs 173293.15
Total Rs 173293.15
Say Rs 1,40,000.00
J.E.,R.E.S. B.D.O.
14 S/F of Angel iron door / window

choukhat Frame including
cutting welding s/o all material
labour labour T&P etc
D 3 5.40 16.20
D1 4 4.95 19.80
W 12 4.20 50.40
V 2 2.10 4.20
C/S/D 1 8.40 8.40
S/W 1 5.40 5.40
H.F.D 82 0.30 24.60
Total 129.00
wt 129.00 x 3.00 387.00
For Grill 10mm Dai squar 108 1.20 129.60
132 0.90 129.60
24 1.80 43.20
18 2.40 43.20
9 1.80 16.20
18 0.90 16.20
Total 378.00
Wt 378.00 x0.78 kg/R.m 294.84
18mm Gauge B.C.G.I sheet shutter
3 1.2 2.1 7.56
4 0.75 2.1 6.30
Total 13.86
ZZ.k dk;Z A 387.00 +294.84+135.82 Total 8.17
2- Scheme-- Special Componenet plan
3- Block-- RikhaniKhal
AMOUNT
Abstract of Cost
### S.N Item of work Qty unit Rate Amount
1 Excavation in foundation
### in all Type of soil-------E/I 69.37 Cum 32.00 2219.76
### 2 Laying C.C. 1:6:12 in base con

crete including s/o all Material
### Labour T&P etc-- 8.56 Cum 2457.00 21034.99
### 3 R.R. stone masonry 1:6

cement sand mortar in foun
### dation including s/o all materi
al labour T&P etc--- work. 32.07 Cum 1687.00 54100.40
###
4 R.C.C. work 1:2:4 in plinth

### bends including s/o all mater
ial labour T&P etc---work. 3.52 Cum 4401.00 15511.41
###
Painting two coat over one priming coat
Total Rs 217588.04
J.E.,R.E.S. B.D.O.
dk;Z dk uke%&m0ek0fo0cjlwM+h esa d{kksa dk fuekZZ.k dk;Z A

base concrete including s/o
AMOUNT all material labour T&P -- 154.28 Sqm 325.00 50142.17
13 white washing 3coat with one

coat of primer-------- work. 428.86 Sqm 2.00 857.72
###
14 S/F of Angel iron door / window
choukhat Frame including
### cutting welding s/o all material
labour labour T&P etc 8.17 Qtl 5322.00 43480.74
3,00,000.00 Total Rs 348378.33
3,00,000.00
BILL OF QUANTITY

(1.50x1.20M)
8 S/F of Angle iron vent. i/c all.(1.00x0.60M) 2 nos 500.00 1000.00
17 R/R dry walls in R/W,B/W i/c all . 9.00 cum 761.00 6849
Total Rs 157761.95
J.E.,R.E.S. B.D.O.
1 Constt. Of Add.room at G.I.C. Kaindul Thangar as per detailed estimate

Rs 157761.95
Total Rs 157761.95
Say Rs 1,40,000.00
J.E.,R.E.S. B.D.O.
Name of work :- Beautification of Balkunwari Tok at village Khand .
BILL OF QUANTITY

10 S/F of M.S. iron gate i/c supply of all . 1 No. L.S. 1000.00
11 White washing in three coat and
painting two coat over one priming coat
i/c supply of all. 1 Job L.S. 1000.00
12 R/R dry walls in R/W,B/W i/c all . 5.40 cum 761.00 4109.40
Total Rs 105131.33
J.E.,R.E.S. B.D.O.
1 Beautification of Balkunwari Tok at Khand as per detailed estimate.

Rs 105131.33
Total Rs 105131.33
Say Rs 1,00,000.00
J.E.,R.E.S. B.D.O.
Name of work :- Constt. Of Laboratory at Govt. Inter College
Mahadev Chatti .
BILL OF QUANTITY

6 Mild steel or iron work such as in door,
window chaukhats, grills i/c supply of all . 3.30 qntl 5322.00 17562.60
13 2.5 cm thick P.C.C (1:2:4) in sills of door
and window i/c all. 6.12 129.00 789.48
14 35 mm thick sal and sheesham wood fully
panelled doors and window shutters i/c all . 15.69 1399.00 21950.31
15 S/F of oxidized iron fittings i/c all . 15.69 100.00 1569.00
18 R/R dry wall in R/W, B/W i/c all . 10.20 761.00 7762.20
19 R/R (1:6) cement $ sand in R/W, B/W i/c all 10.20 1459.00 14881.80
20 Internal electrification of building i/c all . 1 Job 10000 10000.00
Total Rs 596854.55
J.E.,R.E.S. B.D.O.

Mahadev Chatti .
1 Constt. Of Laboratory as per detailed estimate

Rs 596854.55
Total Rs 596854.55
Say Rs 5,45,000.00
J.E.,R.E.S. B.D.O.
2- Scheme-- Special Componenet plan
Detail of Measurement
S.N Item of work No L B H/d Qty Unit
1 Excavation in foundation
in all Type of soil-------E/I
L/W 2 6.98 0.75 0.90 9.42 Cum
1 3.52 0.75 0.90 2.38 Cum
2 5.48 0.75 0.90 7.40 Cum
1 5.94 0.75 0.90 4.01 Cum
S/W 2 3.98 0.75 0.90 5.37 Cum
2 3.08 0.75 0.90 4.16 Cum
2 3.48 0.75 0.90 4.70 Cum
2 7.48 0.75 0.90 10.10 Cum
2 1.77 0.75 0.90 2.39 Cum
1 2.14 0.75 0.90 1.44 Cum
S/T 1 3.00 3.00 2.00 18.00 Cum
Total 69.37 Cum
2 Laying C.C. 1:6:12 in base con
crete including s/o all Material
Labour T&P etc-- 2 6.98 0.75 0.15 1.57 Cum
1 3.52 0.75 0.15 0.40 Cum
2 5.48 0.75 0.15 1.23 Cum
1 5.94 0.75 0.15 0.67 Cum
2 3.98 0.75 0.15 0.90 Cum
2 3.08 0.75 0.15 0.69 Cum
2 3.48 0.75 0.15 0.78 Cum
2 7.48 0.75 0.15 1.68 Cum
2 1.77 0.75 0.15 0.40 Cum
1 2.14 0.75 0.15 0.24 Cum
Total 8.56 Cum
3 R.R. stone masonry 1:6
cement sand mortar in foun
dation including s/o all materi
al labour T&P etc--- work.
2 6.88 0.65 0.30 2.68 Cum
1 3.42 0.65 0.30 0.67 Cum
2 5.38 0.65 0.30 2.10 Cum
1 5.84 0.65 0.30 1.14 Cum
2 3.88 0.65 0.30 1.51 Cum
2 3.18 0.65 0.30 1.24 Cum
2 3.58 0.65 0.30 1.40 Cum
2 7.58 0.65 0.30 2.96 Cum
2 1.87 0.65 0.30 0.73 Cum
1 2.24 0.65 0.30 0.44 Cum
1 3.72 0.65 0.45 1.09 Cum
Total 15.95 Cum
B.F 15.95 Cum

2 5.18 0.45 0.60 2.80 Cum
1 5.64 0.45 0.60 1.52 Cum
2 3.68 0.45 0.60 1.99 Cum
2 3.38 0.45 0.60 1.83 Cum
2 3.78 0.45 0.60 2.04 Cum
2 7.78 0.45 0.60 4.20 Cum
2 2.01 0.45 0.60 1.09 Cum
1 2.44 0.45 0.60 0.66 Cum
Total 32.07 Cum
4 R.C.C. work 1:2:4 in plinth
bends including s/o all mater
ial labour T&P etc---work. 4 6.46 0.23 0.10 0.59 Cum
2 3.00 0.23 0.10 0.14 Cum
4 4.96 0.23 0.10 0.46 Cum
2 5.42 0.23 0.10 0.25 Cum

4 3.46 0.23 0.10 0.32 Cum
4 3.60 0.23 0.10 0.33 Cum
4 4.00 0.23 0.10 0.37 Cum
4 8.00 0.23 0.10 0.74 Cum
4 2.29 0.23 0.10 0.21 Cum
2 2.66 0.23 0.10 0.12 Cum
Total 3.52 Cum
5 M100 B/W 1:6 cement sand
Mortar in supper structure
Labour T&P etc--- work.
2 6.46 0.23 3.20 9.51 Cum
1 3.00 0.23 3.00 2.07 Cum
2 4.96 0.23 3.20 7.30 Cum
2 3.46 0.23 3.00 4.77 Cum
2 3.60 0.23 3.20 5.30 Cum
2 4.00 0.23 3.00 5.52 Cum
2 8.00 0.23 3.20 11.78 Cum
2 2.29 0.23 3.00 3.16 Cum
1 2.66 0.23 3.00 1.84 Cum
3 1.20 0.23 2.10 1.74 Cum
4 0.75 0.23 2.10 1.45 Cum
Total 54.43 Cum
Deduction opening 1 1.80 0.23 2.40 0.99 Cum

1 0.90 0.23 1.80 0.37 Cum
12 0.90 0.23 1.20 2.98 Cum
Total 4.35 Cum
Net Qty 54.43 -4.35 50.08 Cum
6 R.C.C. work 1:2:4 for Coulms

including C/S s/o all material
labour T&P etc---- work. 8 0.23 0.35 4.20 2.70 Cum
7 R.C.C. work 1:2:4 for Beams

2 4.96 0.23 0.30 0.68 Cum
1 3.46 0.23 0.30 0.24 Cum
Total 1.20 Cum
8 R.C.C. work 1:2:4 for Slab
1 7.10 4.66 0.10 3.31 Cum
1 9.10 5.56 0.10 5.06 Cum
12 1.10 0.45 0.06 0.36 Cum
Total 11.60 Cum
9 M.S. iron work such as reinfor
cement 1/c supply all material
labour T&P wastages
R.C.C. qty ( 3.52+2.70+1.20+11.60) x 78.50 x1.25
100 18.66 Qtl
10 12mm thick plaster 1:6 cement
sand mortar in wall including
s/o all material labour T&P--
2 6.00 3.20 38.40 Sqm
2 3.60 3.20 23.04 Sqm
2 4.00 3.00 24.00 Sqm
2 8.00 3.20 51.20 Sqm
2 4.50 3.20 28.80 Sqm
4 0.90 2.40 8.64 Sqm
4 1.20 2.40 11.52 Sqm
4 0.90 2.40 8.64 Sqm
4 1.20 2.40 11.52 Sqm
2 6.23 4.05 50.46 Sqm
2 4.06 4.05 32.89 Sqm
1 3.23 3.00 9.69 Sqm
2 8.46 4.05 34.26 Sqm
2 4.96 4.05 40.18 Sqm
2 0.90 3.00 5.40 Sqm
1 3.46 3.00 10.38 Sqm
1 6.00 3.20 19.20 Sqm
1 8.00 4.50 36.00 Sqm
1 4.00 3.00 12.00 Sqm
Total 456.22 Sqm
Deduction D 3 1.20 2.10 7.56 Sqm
D1 4 0.75 2.10 6.30 Sqm
W 12 0.90 1.20 12.96 Sqm
V 2 0.60 0.45 0.54 Sqm
Total 27.36 Sqm
Net Qty 456.22 -27.36 428.86 Sqm
11 Earth & Boulder Filling under
Floor --------- work. 1 6.00 3.60 0.45 9.72 Cum
1 4.00 3.00 0.45 5.40 Cum
1 8.00 4.50 0.45 16.20 Cum
4 0.90 1.20 0.45 1.94 Cum
1 0.90 1.00 0.45 0.41 Cum
2 15.00 2.50 0.45 33.75 Cum
2 10.50 3.00 0.45 28.35 Cum
Total 95.77 Cum
12 2.50 cm thick C.C floor 1:2:4
over 7.50 cm thick C.C. 1:6:12
base concrete including s/o
all material labour T&P -- 1 6.00 3.60 21.60 Sqm
1 4.00 3.00 12.00 Sqm
1 8.00 4.50 36.00 Sqm
4 0.90 1.20 4.32 Sqm
1 0.90 1.00 0.90 Sqm
1 9.46 2.66 25.16 Sqm
2 22.00 0.45 19.80 Sqm
1 15.00 0.90 13.50 Sqm
2 10.50 1.00 21.00 Sqm
Total 154.28 Sqm
13 white washing 3coat with one
coat of primer-------- work. Same as item no 10 428.86 Sqm
R.M
R.M
R.M
R.M
R.M
R.M
R.M
R.M
Kg
R.M
R.M
R.M
R.M
R.M
R.M
R.M
Kg
Sqm
Sqm
Sqm
Qtl
mount
5 M100 B/W 1:6 cement sand

Mortar in supper structure
Labour T&P etc--- work. 50.08 Cum 2896.00 145031.68
6 R.C.C. work 1:2:4 for Coulms

labour T&P etc---- work. 2.70 Cum 5636.00 15244.25
7 R.C.C. work 1:2:4 for Beams

labour T&P etc---- work. 1.20 CUM 5636.00 6782.14
8 R.C.C. work 1:2:4 for Slab
labour T&P etc---- work. 11.60 Cum 4754.00 55129.29
9 M.S. iron work such as reinfor

cement 1/c supply all material
labour T&P wastages 18.66 Qtl 4901.00 91452.66
10 12mm thick plaster 1:6 cement

sand mortar in wall including
s/o all material labour T&P-- 428.86 Sqm 89.00 38168.54
11 Earth & Boulder Filling under

Floor --------- work. 95.77 Cum 35.00 3351.92
dk;Z A
12 2.50 cm thick C.C floor 1:2:4
over 7.50 cm thick C.C. 1:6:12
2- Scheme--Special Componenet plan
Summary of Cost
S.N Sub Head Amount
1 Estimate for the Construction of Barat Ghar
at Village Kotanalee as per Detail Estimate
Rs 5,41,140.01
Say Rs Rs 5,41,000-00
Name of work :- Constt. Of Panchayati Angan at Dunwa
Gram Sabha Haja .
LEAD STATEMENT
1 Cement V.Nagar 55 Km 0.5 55.5 Km
2 Course Sand River 50 Km 0.5 50.5 Km
3 Fine Sand River 50 Km 0.5 50.5 Km
4 20 mm S/B Local 0 Km 2.5 2.5 Km
5 40 mm S/B Local 0 Km 2.5 2.5 Km
J.E.,R.E.S. B.D.O.
Gram Sabha Haja .

6th 10th Km 5 Km @ 5.25 = 26.25 per MT
Beyond1/2Km 0 Km @ 40.00 Per 1/2 Km 0.00 per MT
Or Rs 17.51 Per Bag
Less 10% C.P. (-) 1.7505 Per Bag
Say Rs 16.00 Per Bag

6th 10th Km 5 Km @ 7.00 = 35.00 Per cum
0 Km @ 3.50 = 0.00 Per cum
J.E.,R.E.S. B.D.O.
Gram Sabha Haja .
Less 10% C.P. (-) 42.90 Per cum
4- Stone :-
S.N. MATERIAL S.I.NO. RATE CARTAGE TOTAL COST
1 Cement 9. 230.00 16.00 246.00 Per Bag
2 20mm S/B 2(a) 450.00 386.00 836.00 Per cum
3 40mm S/B 2© 360.00 386.00 746.00 Per cum
4 Course Sand 38- 330.00 429.00 759.00 Per cum
5 Fine Sand 39- 300.00 429.00 729.00 Per cum
6 Stone 41(b) 0.00 408.00 408.00 Per cum
J.E.,R.E.S. B.D.O.
Gram Sabha Haja .
ANALYSIS OF RATE
Cost of cement 1.41 bag @ 246.00 / bag =Rs 346.86 Per cum
3- Laying of C.C. road slab (1:2:4) in cement, sand and 40mm S/B i/c all .
Rate as per schedule = Rs 2650.00 /cum

Add cartage of cement 6.62 bag @Rs 16.00 /bag = Rs 105.92 /cum
Add difference in cost of cement (230.00 -180.00 = Rs 50.00)
6.62 bag @Rs 50.00 /bag = Rs 331.00 /cum
Add difference in cost of sand (330.00 -300.00 = Rs 30.00)
0.45 cum @Rs 30.00 /cum = Rs 13.50 /cum
Add difference in cost of S/B (360.00 -290.00 = Rs 70.00)
0.90 cum @Rs 70.00 /cum = Rs 63.00 /cum
Total Rs 3163.42 /cum
Say Rs 3163.00 /cum
4- Excavation in foundation in R/W and B/W including supply of all

Rate as per S.I. No. 165 (b) = Rs 26.00 / cum
Less 10 % C.P.of 26.00 2.60 / cum
Net Rs 23.40 / cum
Say Rs 23.00 / cum
5- E/W in cutting in soil with earth mixed boulders including supply of all .
Rate as per S.I. No. 157 = Rs 20.00 / cum
Less 10 % C.P.of 20.00 2.00 / cum
Net Rs 18.00 / cum
Say Rs 18.00 / cum
J.E.,R.E.S. B.D.O.

Gram Sabha Haja .
S.N. ITEM OF WORK NO. L. B. H/D QNTTY.

B/W and Kharinja i/c all.
R/W - 1 5.00 0.60 0.60 1.80
Kharinja- 6 20.00 1.00 0.15 18.00
Total 19.80
2 Laying of C.C. road
slab(1:2:4) i/c supply of
all for comp. of work .
5 20.00 1.00 0.10 10.00
1 12.00 1.00 0.10 1.20
Total 11.20
3 Making sign board . - - - L.S. 1 Job
BILL OF QUANTITY

B/W and Kharinja i/c all. 19.80 cum 588.00 11642.40

all for comp. of work . 11.20 cum 3163.00 35425.60
Total Rs 48068.00
Say Rs 48068.00
J.E.,R.E.S. B.D.O.
Gram Sabha Haja .
1 Constt. Of C.C. road as per detailed estimate Rs 48068.00
Total Rs 48068.00
Say Rs 50000.00
Sanctioned Rs 50000.00
J.E.,R.E.S. B.D.O.
Gram Sabha Haja .

Kharinja- 5 15.00 1.00 0.15 11.25
Total 11.25
5 15.00 1.00 0.10 7.50
Total 7.50
3 Making sign board . - - - L.S. 1 Job
BILL OF QUANTITY

B/W and Kharinja i/c all. 11.25 cum 588.00 6615.00

Total Rs 31337.50
J.E.,R.E.S. B.D.O.

Gram Sabha Haja .
1 Constt. Of C.C. road as per detailed estimate Rs 31337.50
Total Rs 31337.50
Say Rs 35000.00
Sanctioned Rs 35000.00
J.E.,R.E.S. B.D.O.
Gram Sabha Haja .

1 E/W in cutting in soil with
earth mixed boulders
i/c supply of all .
In Angan 1 5.00 4.00 0.30 6.00
2 E/W in excavation in Total 6.00 cum
i/c supply of all.
In Parapet - 2 5.00 0.45 0.30 1.35
3 R/R stone masonry Total 1.35 cum
mortor in R/W,B/W i/c all.
In Parapet - 2 5.00 0.45 0.45 2.03
R/W - 1 3.00 0.45 0.60 0.81
4 R/R dry walls in R/W, Total 2.84 cum
Making sign board .
In Kharinja - 1 6.00 5.00 0.15 4.50
5 Laying of C.C. road Total 4.50 cum
In Angan 1 10.00 8.00 0.10 8.00
Total 8.00 cum
J.E.,R.E.S. B.D.O.

Gram Sabha Haja .
BILL OF QUANTITY

1 E/W in cutting in soil with
earth mixed boulders
i/c supply of all . 6.00 cum 18.00 108.00
2 E/W in excavation in
3 R/R stone masonry

mortor in R/W,B/W i/c all. 2.84 cum 1226.00 3475.71

Making sign board . 4.50 cum 588.00 2646.00

Total Rs 31564.76
J.E.,R.E.S. B.D.O.

Gram Sabha Haja .
1 Constt. Of Panchayati Angan as per detailed estimate

Rs 31564.76
Total Rs 31564.76
Say Rs 32000.00
J.E.,R.E.S. B.D.O.
Name of work :- Constt. Of Hauj at Kheda Ghauna at village Haja.
LEAD STATEMENT
1 Cement Vikas Nagar 55 Km 5 60 Km
2 Mild steel Vikas Nagar 55 Km 5 60 Km
3 Bricks Vikas Nagar 55 Km 5 60 Km
J.E.,R.E.S. B.D.O.
1st to 5 Km as per schedule = = 68.60 per MT
6th 10th Km 5 Km @ 5.25 = 26.25 per MT
Or Rs 35.51 Per Bag
Less 10 % C.P.of 35.51 3.5505 Per Bag
2- M.S.Tor Bar :- Say Rs 32.00 Per Bag
Cartage by motor road same as above Item no. 1 = Rs 237.10 per MT
Cartage by manual labour = 5 Km @Rs 300 per1/2 3000.00 per MT
Less 10 % C.P.of 3250.10 325.01 Per MT
Net Rs 2925.09 Per MT
Or Rs 292.51 Per qntl
Say Rs 293.00 Per qntl
1st to 5 Km as per schedule - - - - - - - = 0.00 Per cum
0 Km @ 7.00 = 0.00 Per cum
0 Km @ 5.40 = 0.00 Per cum
0 Km @ 4.70 = 0.00 Per cum
0 Km @ 4.00 = 0.00 Per cum
0 Km @ 4.00 = 0.00 Per cum
0 Km @ 3.50 = 0.00 Per cum
Less 10 % C.P.of 749.00 74.9 Per cum
J.E.,R.E.S. B.D.O.
4- Bricks :- Cartage by motor road = 55 Km

1st to 5 Km as per schedule = = 88.00 Per cum
6th 10th Km 5 Km @ 7.00 = 35.00 Per cum
Beyond 50 Km 5 Km @ 3.50 = 17.50 Per cum
Less 10 % C.P.of 1070.50 107.05 Per cum
For thousand nos of brick =2.40x 963.00 = Rs 2311.20 %0 nos
Say Rs 2311.00 %0 nos
Less 10 % C.P.of 365.00 36.50 Per cum
6- Stone :-
Less 10 % C.P.of 453.00 45.30 Per cum
J.E.,R.E.S. B.D.O.
S.N. MATERIAL S.I. NO. RATE CARTAGE TOTAL COST
1 Cement 9. 230.00 32.00 262.00
2 M.S. Tor Bar 20(b) 2650.00 293.00 2943.00
3 M.S.Angle, Flat Iron 20(a) 3300.00 293.00 3593.00
4 Bricks 1(a) 2450.00 2311.00 4761.00
5 20 mm stone ballast 2(a) 450.00 329.00 779.00
6 40 mm stone ballast 2© 360.00 329.00 689.00
7 Course Sand 38 . 330.00 674.00 1004.00
8 Fine Sand 39 . 300.00 674.00 974.00
9 Stone for building 41(a) 260.00 408.00 668.00
10 Stone for site development 41(b) 225.00 408.00 633.00
11 Paint As per market rate 180.00
12 Primer As per market rate 100.00
13 Snowsem As per market rate 35.00
14 Whiting As per market rate 5.00
15 Sal wood As per Van Nigam rate 30000.00

J.E.,R.E.S. B.D.O.
LABOUR RATE
S.N. LABOUR RATE
1 MISTRI 180.00 PER DAY
2 MASON 180.00 PER DAY
3 CARPENTER 180.00 PER DAY
4 BLACK SMITH 180.00 PER DAY
5 PAINTER 180.00 PER DAY
6 PLUMBER 180.00 PER DAY
7 BELDAR 100.00 PER DAY
8 COOLIE 100.00 PER DAY
9 CHAUKIDAR 100.00 PER DAY
10 BHISTI 100.00 PER DAY

11 HAMMER MAN 100.00 PER DAY
12 WHITE WASHER 120.00 PER DAY
13 HELPER 100.00 PER DAY
14 RIVETTOR 180.00 PER DAY
ANALYSIS OF RATE
1- Excavation in foundation in all types of soil including supply of all

Rate as per S.I. No. 165 (a) = Rs 35.00 / cum
Less 10 % C.P.of 35.00 3.50 / cum
Net Rs 31.50 / cum
Say Rs 32.00 / cum
2- C.C.(1:6:12) in foundation in cement, sand and 40 mm stone ballast i/c all .

(A) Materials :-
T$P etc L.S. 1.00 x 20 20.00 % cft
Add 0 %C.P.on Rs 1202.44 0 % cft
3 - R.R. stone masonry in 1:6 cement and sand mortor in foundation including supply of all .
(A) Materials :-
Stone 1.00 cum @ Rs 668.00 /cum=Rs 668.00 / cum
Bhisti 0.25 nos @ Rs 100.00 / day = Rs 25.00 % cft
T$P etc L.S. 0.50 x 20 10.00 % cft
Add 0 %C.P.on Rs 1255.00 0 % cft
J.E.,R.E.S. B.D.O.
4- R.R. stone masonry in 1:6 cement and sand mortor in super structure i/c supply of all .
Add 0 %C.P.on Rs 205.00 0 % cft
5- Brick masonry in 1:6 C/S mortor in plinth including supply of all for completion of work.
(A) Materials :-
Bricks 460.00 Nos @ Rs 4761.00 /cum=Rs 2190.06 / cum
T$P etc L.S. 0.70 x 20 14.00 % cft
Add 0 %C.P.on Rs 804.60 0 % cft
6- Brick masonry in 1:6 C/S mortor in super structure i/c supply of all for completion of work.
Add 0 %C.P.on Rs 310.00 0 % cft
7- S/F of Angle Iron door chaukhat with iron shutter i/c all for comp of work. (1.00x2.00M)
8- S/F of Angle Iron window chaukhat with iron shutter grills i/c all for comp of work.
(0.90x1.20M) Rate as per market = Rs 2500.00 /No.
9- S/F of Angle Iron ventilator i/c supply of all for comp of work. (0.45x0.30M)
J.E.,R.E.S. B.D.O.
10- R.C.C. (1:2:4) in plinth and lintel band etc. in cement, course sand and 20mm stone
ballast including supply of all for completion of work.
(A) Materials :-
Course sand 0.45 cum @ Rs 1004.00 /cum=Rs 451.80 / cum
B/smith 2.1 nos @ Rs 180.00 / day = Rs 378.00 % cft
T$P etc L.S. 2.00 x 25 50.00 % cft
Add 0 %C.P.on Rs 1891.00 0 % cft
Binding wire 28 x 25 700 % cft
Shuttering 28 x 25 700 % cft
11- R.C.C. (1:2:4) in slab including supply of all for completion of work.
Add extra cost of centering and shuttering
= 0.40 x 35.31 x 25 = Rs 353.1 / cum
12- R.C.C. (1:2:4) in beam, columns including supply of all for completion of work.
Add extra cost forordinary stone and balli support
= 1.00 x 35.31 x 25 = Rs 882.75 / cum
13- M.S. iron work as in reinforcement of R.C.C. work i/c supply of all for completion of work.
(A) Materials :-
M.S.bar i/c 5% wastage 1.05 qntl @ Rs 2943.00 /bag= Rs 3090.15 / qntl
(B) Labours - For 1 cwt
Coolie 1.5 nos @ Rs 100.00 / day = Rs 150.00 / cwt
T$P etc L.S. 0.80 x 20 16.00 / cwt
Add 0 %C.P.on Rs 346.00 0 / cwt
J.E.,R.E.S. B.D.O.
14- 2.5 cm thick P.C.C. (1:2:4) in sills of door and windows in cement , course sand and
20 mm S/B including supply of all for completion of work .
(A) Materials :-
Course sand 0.011 cum @ Rs 1004.00 /cum=Rs 11.04 / sqm
20mm S/B 0.023 cum @ Rs 779.00 /cum=Rs 17.92 / sqm
Mistri 0.13 nos @ Rs 180.00 / day = Rs 22.50 % sqft
T$P etc L.S. 1.25 x 20 25.00 % sqft
Say Rs 119.00 / sqm
15- 2.5 cm P.C.C.(1:2:4) in cement, sand and 20 mm S/B over 7.5 cm P.C.C. (1:6:12) in
cement, sand and 40 mm S/B in floor and apron including supply of all for comp of work.
Complete rate as per above Item no. -14- =Rs 118.52 / sqm
Base concrete of 1:6:12 ( Rate as per above item no. 2-
0.08 x 2193.00 = Rs 175.44 / sqm
Add 0 %C.P.on Rs 293.96 0.00 / sqm
Say Rs 294.00 / sqm
16- 12mm thick plaster in 1:6 cement and sand mortor i/c supply of all for comp. of work .
(A) Materials :-
Fine sand 0.015 cum @ Rs 974.00 /cum=Rs 14.61 / sqm
T$P etc L.S. 1.00 x 20 20.00 % sqft
Say Rs 88.00 / sqm
17- Earth and boulder filling in plinth including supply of all for comp of work.
Rate as per S.I. No. 161 = Rs 20.00 /cum
J.E.,R.E.S. B.D.O.
18- Painting or varnishing in two coats over one coat of primer including supply of all .
(A) Materials :-
Primer 0.075 bags @ Rs 100.00 /ltr = Rs 7.50 / sqm
Painter 1 nos @ Rs 180.00 / day = Rs 180.00 /650 sft
Coolie 1 nos @ Rs 100.00 / day = Rs 100.00 /650 sft
T$P etc L.S. 0.50 x 20 10.00 /650 sft
Add 0 %C.P.on Rs 290.00 0 /650 sft
Total Rs 290.00 /650 sft or 4.80 / sqm
( c ) Paint 0.13 litr @ 180.00 /litr = Rs 23.40 / sqm
(D) Labours - For 100 sqft
Painter 0.45 nos @ Rs 180.00 / day = Rs 81.00 % sqft
T$P etc L.S. 0.20 x 20 4.00 % sqft
(A+B+C+D) Total Rs 49.70 / sqm
Say Rs 50.00 / sqm
19- White washing in three coats including supply of all for completion of work.
(A) Materials :-
White lime 0.32 Kg @ Rs 5.00 /ltr = Rs 1.60 / sqm
White washer 0.13 nos @ Rs 120.00 / day = Rs 15.96 % sqft
Helper 0.13 nos @ Rs 100.00 / day = Rs 13.30 % sqft
T$P etc L.S. 0.20 x 20 4.00 % sqft
(A+B ) Total Rs 5.18 / sqm
Say Rs 5.00 / sqm
Cost of cemen 1.41 bag @ 262.00 / bag =Rs 369.42 Per cum
J.E.,R.E.S. B.D.O.
22- Mild steel or iron work such as in door, window chaukhats, grills i/c supply of all .
(A) Materials :-
M.S. i/c 2.5% wastage 1.025 qntl @ Rs 3593.00 /bag= Rs 3682.83 / qntl
(B) Labours - For 1cwt
Hammer man 1 nos @ Rs 100.00 / day = Rs 100.00 / cwt
Rivettor 0.25 nos @ Rs 180.00 / day = Rs 45.00 / cwt
Coolie 1 nos @ Rs 100.00 / day = Rs 100.00 / cwt
T$P etc L.S. 0.60 x 20 12.00 / cwt
Extra for hoisting and welding
4.9 x 20 98 / cwt
Add 0 %C.P.on Rs 535.00 0.00 / cwt
23- 35 mm thick sal and sheesham wood fully panelled doors and window shutters i/c all .
(A) Materials :-
Sal wood 0.0336 cum @ Rs 30000.00 /bag= Rs 1008.00 / sqm
(B) Labours - For 24.75 sqft
Mistri 0.13 nos @ Rs 180.00 / day = Rs 22.50 /24.75 sqft
Carpente 2.00 nos @ Rs 180.00 / day = Rs 360.00 /24.75 sqft
Carpente 2.00 nos @ Rs 180.00 / day = Rs 360.00 /24.75 sqft
Beldar 1.00 nos @ Rs 100.00 / day = Rs 100.00 /24.75 sqft
Painter 0.25 nos @ Rs 180.00 / day = Rs 45.00 /24.75 sqft
T$P etc L.S. 0.50 x 20 10.00 /24.75 sqft
Add 0 %C.P.on Rs 897.50 0 /24.75 sqft
Total Rs 897.50 /24.75 sqft
Or Rs 3626.2626 %sqft or Rs 390.34 / sqm
Say Rs 1398.00 / sqm
24- S/F of oxidized iron fittings including supply of all for comp of work.
Rate as per schedule = Rs 150.00 / sqm
J.E.,R.E.S. B.D.O.
Name of work :- Constt. Of Toilet
BILL OF QUANTITY

types of soil i/c supply of all. Err:522 cum 32.00 Err:522
sand mortor in super structure i/c all. Err:522 cum 1846.00 Err:522
6
S/F of Angle iron vent. i/c all. 0 nos 250.00 0.00
7R.C.C.(1:2:4) in slab including supply
of all for comp of work. Err:522 cum 4403.00 Err:522
i/c supply of all. 0 sqm 50.00 0.00
Total Rs Err:522
J.E.,R.E.S. B.D.O.
Name of work :- Constt. Of Toilet
1 Constt. Of Toilet as per detailed estimate

Rs Err:522
Total Rs Err:522
Say Rs 1,50,000.00
J.E.,R.E.S. B.D.O.
BILL OF QUANTITY

16 R/R dry wall in R/W and B/W i/c supply
Total Rs 165627.15
J.E.,R.E.S. B.D.O.
1 Constt. Of Barat Ghar at Nadda as per detailed estimate

Rs 165627.15
Total Rs 165627.15
Say Rs 1,40,000.00
J.E.,R.E.S. B.D.O.
BILL OF QUANTITY

Total Rs 311570.89
J.E.,R.E.S. B.D.O.
1 Constt. Of Class room at High School Barsoodi as per detailed estimate

Rs 311570.89
Total Rs 311570.89
Say Rs 3,00,000.00
J.E.,R.E.S. B.D.O.
BILL OF QUANTITY

(1.50x1.20M)
8 S/F of Angle iron vent. i/c all.(1.00x0.60M) 2 nos 500.00 1000.00
17 R/R dry walls in R/W,B/W i/c all . 9.00 cum 836.00 7524
Total Rs 150039.38
J.E.,R.E.S. B.D.O.
1 Constt. Of Add.room at G.I.C. Kaindul Thangar as per detailed estimate

Rs 150039.38
Total Rs 150039.38
Say Rs 1,40,000.00
J.E.,R.E.S. B.D.O.
BILL OF QUANTITY


Total Rs 96896.01
J.E.,R.E.S. B.D.O.

Rs 96896.01
Total Rs 96896.01
Say Rs 1,00,000.00
J.E.,R.E.S. B.D.O.
Mahadev Chatti .
BILL OF QUANTITY

6 Mild steel or iron work such as in door,
window chaukhats, grills i/c supply of all . 3.30 qntl 4737.00 15632.10
13 2.5 cm thick P.C.C (1:2:4) in sills of door
and window i/c all. 6.12 119.00 728.28
14 35 mm thick sal and sheesham wood fully
panelled doors and window shutters i/c all . 15.69 1398.00 21934.62
15 S/F of oxidized iron fittings i/c all . 15.69 150.00 2353.50
18 R/R dry wall in R/W, B/W i/c all . 10.20 836.00 8527.20
19 R/R (1:6) cement $ sand in R/W, B/W i/c all 10.20 1587.00 16187.40
20 Internal electrification of building i/c all . 1 Job 10000 10000.00
Total Rs 568254.44
J.E.,R.E.S. B.D.O.

Mahadev Chatti .
1 Constt. Of Laboratory as per detailed estimate

Rs 568254.44
Total Rs 568254.44
Say Rs 5,45,000.00
J.E.,R.E.S. B.D.O.
BILL OF QUANTITY

Total Rs 3000.00
J.E.,R.E.S. B.D.O.

Rs 3000.00
Total Rs 3000.00
Say Rs 1,00,000.00
J.E.,R.E.S. B.D.O.
Name of work :- Constt of w/c and Bath at Village Purankot--
S.N. ITEM OF WORK NO. L B H/D QNTTY.
types of soil i/c supply of all.
In Septic Tank - 1 4.50 3.50 1.80 28.35 Cum
Total Err:522 cum
2 R.R. stone masonry 1:6 cement sand

Fopundation For S.T ----------work. 2 3.50 0.45 1.80 5.67 cum
2 2.40 0.45 1.80 3.89 cum
Total 9.56 cum
3 R.C.C. work 1:2:4 in S.T Slab 1 4.50 3.30 0.10 1.49 Cum
4 C.C. Black Masonry 1:3:6 plaster 1:3

sand mortor in super structure i/c all.
In W.C. - L/W - 2 2.60 0.30 2.10 3.28 cum
S/W - 3 0.90 0.30 2.10 1.70 cum
Total 4.98 cum
Deduct - Door - 2 0.75 0.30 1.80 0.81 cum
Total Err:522 cum
Net masonry = 4.98 - ### = Err:522 cum

iron shutter i/c supply of all.(0.75x1.80M) 2 - - - 2 No.

of all for comp of work.
Over Toilet - 1 3.05 1.95 0.10 0.59 Cum
Total Err:522 cum
of all for comp of work.
1.25% of R.C,.C. - = 2.08 0.783 = 2.05 Qntl
and sand mortor i/c supply of all.
Outer side - L/W - 2 2.60 - 2.10 10.92
S/W - 2 1.50 - 2.10 6.30
Inner side - L/W - 4 1.85 - 2.10 15.54
S/W - 4 0.90 - 2.10 7.56
Total 40.32 sqm
Deduct - Door - 1 0.75 - 1.80 1.35 sqm
Net Plaster = 40.32 - 1.35 38.97 sqm
10 2.5 cm thick C.C.(1:2:4) in floor 2 1.85 0.90 - 3.33 sqm
11 S/F of White Glazed W/C Sheet 1 1.00 No

k dk;Z A
k dk;Z A
CONSTRUCTION OF TOILET
0.10 M
2.40 M
0.45 0.45
G L
0.60 M 0.60 M 0.45 0.10 M
0.75 M 0.75 M 0.10
TOILET 1.50 M
SCHEDULE -
DOOR - 0.75 x 1.80 M
VENTILATOR 0.45 x 0.30 M
0.10 M
SEPTIC TANK
SECTIONAL ELEVATION
1.00 M
1.90 1.50 M
0.45 0.45 0.45 0.45 1.90 M
1.00 M
1.00 M
D
1.90 M 2.40 M
TOILET SEPTIC TANK
PLAN
CONSTRUCTION OF ONE ROOM
0.10 M
3.00 M
0.23
P L
0.10 M
0.45 0.30 M
G L
0.60 0.30 M
0.75 0.30 M
0.20 M
0.90
SECTIONAL ELEVATION
W W
0.23
0.23 6.00 M 0.23
4.46 M
4.00 M
0.23
D
W
6.46 M
PLAN
SCHEDULE
DOOR 1.00 X 2.00 M
WINDOW 0.90 X 1.20 M

Meldhar

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Meldhar

Uploaded by

Copyright:

Available Formats

1- Name of work-- Construction of irrigation gul at village Meldhar .

S.N. MATERIALS SOURCBY MOTOR ROAD BY MULE TOTAL DISTANCE

2 Course Sand Local 0 Km 3 3 Km

3 Fine Sand Local 0 Km 3 3 Km

1- CEMENT :- Cartage by motor road = 80 Km

2- Sand :- Cartage by motor road = 0 Km

COST OF MATERIAL AT SITE

S.N. MATERIAL S.I.NO. RATE CARTAGE TOTAL COST

1 Cement Market 260.00 35.00 295.00 Per Bag

2 20mm S/B 2(a) 410.00 479.00 889.00 Per cum

3 40mm S/B 2© 310.00 479.00 789.00 Per cum

4 Course Sand 38- 340.00 577.00 917.00 Per cum

5 Fine Sand 39- 300.00 577.00 877.00 Per cum

6 Stone 41(b) 220.00 57.00 277.00 Per cum

1- Name of work-- Construction of irrigation gul at village Meldhar .

Total (A + B) =R 3381.00 Per cum

1- Name of work-- Construction of irrigation gul at village Meldhar .

1- E/W in excavation in all Type

2- R.R. dry stone masonry in

3- Laying C.C. 1:3:6 cement

4- R.R. stone masonry 1:6 c/s 0 0 0 0

6- S/F of Sign Board & Photo Graphy L.S 2000.00

SUMMARY OF ESTIMATED COST

S.N PARTICULARS AMOUNT

1 Constt. Of irrigation gul as per detailed estimate R #REF!

S.N. ITEM OF WORK NO. L. B. H/D 30.00

4 Making sign board . - - - L.S.

S.N. ITEM OF WORK QNTTY. UNIT RATE AMOUNT

4 Making sign board . 1 Job L.S. 1000.00

SUMMARY OF ESTIMATED COST

S.N PARTICULARS AMOUNT

1 Constt. Of Protection wall as per detailed estimate Rs ###

1 Cement Kotdwar 115 Km 2 117 Km

2 Mild steel Kotdwar 115 Km 2 117 Km

3 Bricks Kotdwar 115 Km 2 117 Km

4 Course Sand Local 35 Km 2 37 Km

5 Fine Sand Local 35 Km 2 37 Km

8 Stone Local 0 Km 1.5 1.5 Km

4- Stone Ballast 20mm 40 mm Same as item No 3- Rs 619.00 per Cum

5-Bricks :- Cartage by motor road = 115 Km

Less 10 % C.P.of 1028.20 102.82 Per cum

S.N. MATERIAL S.I. NO. RATE CARTAGE TOTAL COST

1 Cement Market 250.00 34.00 284.00

2 M.S. Tor Bar 20(b) 3850.00 161.00 4011.00

3 M.S.Angle, Flat Iron 20(a) 3950.00 161.00 4111.00

4 Bricks 1(a) 1900.00 2220.00 4120.00

5 20 mm stone ballast 2(a) 410.00 619.00 1029.00

6 40 mm stone ballast 2© 310.00 619.00 929.00

7 Course Sand 38 . 340.00 619.00 959.00

8 Fine Sand 39 . 300.00 619.00 919.00

9 Stone for building 41(a) 265.00 302.00 567.00

10 Stone for site development 41(b) 220.00 302.00 522.00

11 Paint As per market rate 180.00

12 Primer As per market rate 100.00

13 Snowsem As per market rate 35.00

14 Whiting As per market rate 5.00

15 Sal wood As per Van Nigam rate 30000.00

Add 0 %C.P.on Rs 131.00 0 % sqft

White lime 0.32 Kg @ Rs 5.00 /ltr = Rs 1.60

S.N. LABOUR RATE

1 MISTRI 180.00 PER DAY

2 MASON 180.00 PER DAY

3 CARPENTER 180.00 PER DAY

4 BLACK SMITH 180.00 PER DAY