Professional Documents
Culture Documents
Name of work- Construction of Harshill-Mukhwa-Jangla Motor Road at X Section 0/0 to 2/40(New xsection No. 1/30 to 4/30)
Hill side cutting
SL X-SEC. New x CENTER TOTAL AREA IN SQ.M QTY. IN CU.M
NO. section LENGTH AREA
E&B S.R/S.S H.R/H.S VHR/VHS BL.B E&B S.R/S. H.R/H.S VHR/VHS BL.B
No.
S
0/0 1/30 - - -
0/1 1/31 24.50 24.99 2.50 22.49 - 30.63 275.50
0/2 1/32 22.50 38.14 3.81 34.33 - 70.99 639.23
0/3 1/33 25.00 41.40 41.40 - 47.63 946.63
0/4 1/34 25.00 21.34 21.34 0.00 784.25
0/5 1/35 18.00 31.11 12.44 18.67 111.96 360.09
261.20 3005.69
1/12 3/2 0.00 38.67 11.60 27.07 0.00 0.00
1/13 3/3 25.00 29.75 8.92 20.83 256.50 598.75
1/14 3/4 25.00 23.80 7.14 16.66 200.75 468.63
1/15 3/5 25.00 6.90 3.45 3.45 132.38 251.38
1/16 3/6 25.00 17.85 7.14 10.71 132.38 177.00
1/17 3/7 25.00 23.80 4.76 19.04 148.75 371.88
1/18 3/8 25.00 31.23 6.24 24.99 137.50 550.38
1/19 3/9 25.00 11.85 3.56 8.30 122.50 416.13
1/20 3/10 25.00 17.80 8.90 8.90 155.75 215.00
1286.50 3049.13
1/33 3/23 0.00 20.82 9.37 11.45 0.00 0.00
1/34 3/24 23.00 26.77 10.70 16.07 230.81 316.48
1/35 3/25 25.00 18.45 3.69 14.76 179.88 385.38
1/36 3/26 26.00 23.80 7.14 16.66 140.79 408.46
1/37 3/27 25.00 40.16 8.03 32.13 189.63 609.88
1/38 3/28 25.00 29.75 2.97 26.78 137.50 736.38
1/39 3/29 25.00 17.85 17.85 37.13 557.88
1/40 3/30 23.50 10.72 10.72 0.00 335.70
2/1 3/31 23.50 3.45 3.45 40.53 40.54 602.19
2/2 3/32 22.50 4.31 4.31 87.30 455.96
2/3 3/33 22.50 4.31 3.45 0.86 87.30 9.68
2/4 3/34 24.00 7.43 7.43 130.56 10.32
2/5 3/35 25.00 13.39 3.33 10.04 134.50 125.50
2/6 3/36 25.00 7.87 3.15 4.72 81.00 184.50
2/7 3/37 25.00 5.56 5.56 108.88 59.00
2/8 3/38 25.00 11.90 5.95 5.95 143.88 74.38
2/9 3/39 25.00 19.64 7.86 11.78 172.63 221.63
2/10 3/40 25.00 10.41 6.25 4.16 176.38 199.25
2/11 4/1 25.00 10.41 3.12 7.29 117.13 143.13
2/12 4/2 25.00 5.95 4.76 1.19 98.50 106.00
2/13 4/3 25.00 2.95 2.95 96.38 14.88
2/14 4/4 12.00 4.56 4.56 45.06 0.00
2/17 4/7 0.00 7.42 1.48 5.94 0.00 0.00
2/18 4/8 26.00 4.94 0.99 3.95 32.11 128.57
2/19 4/9 5.00 17.28 5.18 12.10 15.43 40.13
2/20 4/10 22.00 6.00 4.50 1.50 106.48 149.60
2/21 4/11 25.00 3.45 1.72 1.73 77.75 40.38
2/22 4/12 25.00 7.44 2.23 5.21 49.38 86.75
2/23 4/13 25.00 7.44 3.72 3.72 74.38 111.63
2/24 4/14 25.00 10.41 4.16 6.25 98.50 124.63
2/25 4/15 25.00 11.90 3.57 8.33 96.63 182.25
2986.37 6420.45
Total Qty 9068.14 24950.54
0/0
0/1 - 24.50 24.99 2.50 22.49 - 30.63 275.50
0/2 - 22.50 38.14 3.81 34.33 - 70.99 639.23
0/3 - 25.00 41.40 41.40 - 47.63 946.63
0/4 - 25.00 21.34 21.34 0.00 784.25
0/5 - 25.00 31.11 12.44 18.67 155.50 500.13
1/2 - 25.00 22.31 4.46 17.85 #REF! #REF!
1/3 - 25.00 65.45 6.54 58.91 137.50 959.50
1/4 - 25.00 62.47 12.49 49.98 237.88 1361.13
1/5 - 25.00 47.60 4.76 42.84 215.63 1160.25
1/6 - 25.00 41.65 4.16 37.49 111.50 1004.13
1/7 - 25.00 59.50 59.50 52.00 1212.38
1/8 - 25.00 65.45 65.45 0.00 1561.88
1/9 - 25.00 62.47 9.37 53.10 0.00 1481.88
1/10 - 25.00 58.00 11.60 46.40 262.13 1243.75
1/25 - 25.00 15.58 4.67 10.91 #REF! #REF!
1/26 - 25.00 13.38 4.01 9.37 108.50 253.50
1/27 - 21.50 14.30 10.01 4.29 150.72 146.85
1/28 - 25.00 25.29 12.64 12.65 283.13 211.75
1/29 - 25.00 25.29 5.05 20.24 221.13 411.13
1/30 - 25.00 28.77 7.19 21.58 153.00 522.75
1/31 - 25.00 22.30 11.15 11.15 229.25 409.13
1/32 - 25.00 17.85 7.14 10.71 228.63 273.25
1/33 - 24.25 20.82 9.37 11.45 200.18 268.69
1/34 - 23.00 26.77 10.7 16.07 230.81 247.48
1/35 - 25.00 18.45 3.69 14.76 190.67 276.00
1/36 - 26.00 23.8 7.14 16.66 140.79 408.46
1/37 - 25.00 40.16 8.03 32.13 189.63 609.88
1/38 - 25.00 29.75 2.97 26.78 137.50 736.38
1/39 - 25.00 17.85 17.85 0.00 557.88
1/40 - 23.50 10.72 10.72 0.00 335.70
2/1 - 23.50 3.45 3.45 40.53 40.54 602.19
2/2 - 22.50 4.31 4.31 87.30 455.96
2/3 - 22.50 4.31 3.45 0.86 87.30 9.68
2/4 - 24.00 7.43 7.43 130.56 10.32
2/5 - 25.00 13.39 3.33 10.04 134.50 125.50
2/6 - 25.00 7.87 3.15 4.72 81.00 184.50
2/7 - 25.00 5.56 5.56 108.88 59.00
2/8 - 25.00 11.90 5.95 5.95 143.88 74.38
2/9 - 25.00 19.64 7.86 11.78 172.63 221.63
2/10 - 25.00 10.41 6.25 4.16 176.38 199.25
2/11 - 25.00 10.41 3.12 7.29 117.13 143.13
2/12 - 25.00 5.95 4.76 1.19 98.50 106.00
2/13 - 25.00 2.95 2.95 96.38 14.88
2/14 - 12.00 4.56 4.56 45.06 0.00
2/15 - 15.00 17.26 10.36 6.90 111.90 51.75
2/16 - 8.00 8.92 2.68 6.24 52.16 52.56
2/17 - 25.00 7.42 1.48 5.94 52.00 152.25
2/18 - 26.00 4.94 0.99 3.95 32.11 128.57
2/19 - 5.00 17.28 5.18 12.10 15.43 40.13
2/20 - 22.00 6.00 4.50 1.50 106.48 149.60
2/21 - 25.00 3.45 1.72 1.73 77.75 40.38
2/22 - 25.00 7.44 2.23 5.21 49.38 86.75
2/23 - 25.00 7.44 3.72 3.72 74.38 111.63
2/24 - 25.00 10.41 4.16 6.25 98.50 124.63
2/25 - 25.00 11.90 3.57 8.33 96.63 182.25
2/26 - 25.00 7.44 2.98 4.46 81.88 159.88
2/27 - 25.00 19.34 7.74 11.60 134.00 200.75
2/28 - 25.00 4.46 2.23 2.23 124.63 172.88
2/29 - 25.00 2.96 1.48 1.48 46.38 46.38
2/29 2.96 1.48 1.48
2/30 - 25.00 3.68 1.84 1.84 41.50 41.50
2/31 - 25.00 8.92 8.92 134.50 23.00
2/32 - 25.00 10.46 2.08 8.38 137.50 104.75
2/33 - 20.00 11.90 3.57 8.33 56.50 167.10
2/34 - 25.00 13.45 4.03 9.42 95.00 221.88
2/35 - 25.00 20.82 4.16 16.66 102.38 326.00
2/36 - 24.50 7.44 2.23 5.21 78.28 267.91
2/37 - 24.50 16.36 4.90 11.46 87.34 204.21
2/38 - 25.00 21.29 8.51 12.78 167.63 303.00
2/39 - 25.00 13.39 2.67 10.72 139.75 293.75
2/40 - 25.00 5.95 0.59 5.36 40.75 201.00
Total Qty. #REF! #REF!
QTY. IN CU.M
S.R/S. H.R/H.S VHR/VHS BL.B
S
0.00
140.04
721.11
809.63
668.50
652.25
1288.13
1855.75
1740.38
1933.63
1941.13
1866.88
1907.75
1840.75
1294.85
480.63
129.75
202.37
132.79
45.76
48.88
28.54
62.13
149.86
205.32
500.11
504.75
296.45
847.09
1033.88
634.13
455.63
274.25
238.00
339.50
427.88
379.38
291.00
335.63
26704.41
959.50
1361.13
1160.25
1004.13
1212.38
1561.88
1481.88
1243.75
1022.50
780.88
0.00
207.63
239.75
364.63
374.50
289.63
253.50
146.85
211.75
411.13
522.75
409.13
273.25
268.69
15761.41
0.00
51.75
52.56
152.25
0.00
159.88
200.75
172.88
46.38
41.50
23.00
104.75
167.10
221.88
326.00
267.91
204.21
303.00
293.75
201.00
87922.16
W.D, Bhatwari
Analysis of Rates( Work to be done)
Name of Work: - Construction of Harshill-Mukhwa-Jangla Motor Road X Section at 0/0 to 2/40 (New
X.S. No. 1/30-4/30)
ASSITANT ENGINEER
JUNIOR ENGINEER
P.W.D. BHATWARI
P.W.D. BHATWARI
UTTARKASHI UTTARKASHI
Section at 0/0 to
Quantity
38.91
21.33
10.80
42.00
138.67
138.67
36.27
12.80
25.60
38.40
21.33
567.00
42.67
42.67
105.00
1282.11
26.40
52.80
79.20
44.00
202.40
82.51
44.00
23.40
81.00
286.00
286.00
74.80
44.00
1093.50
88.00
88.00
88.00
96.80
202.50
2578.51
40.25
21.33
15.20
28.00
190.67
216.67
49.87
15.20
32.00
50.40
33.33
53.33
53.33
100.00
899.58
486.00
486.00
126.00
126.00
ENGINEER
ATWARI
Bill of Quantity( Work to be done)
Name of Work:- Revised detailed estimate of Harshill-Mukhwa-Jangla Motor Road X
section at 0/0 to 2/40.( New x section No.1/30 to4/30 )
Si.No. Item of Works Quantity Unit Rate Amount
1 Excavation in hilly areas in hard rock requiring
blasting, by mechanical means upto a lead of 20 m 11151.28 Cum 104.00 1159733.12
as per Clause 1603.2.
2 Excavation in soil in Hilly Area by mechanical
means including cutti Specification Clause 1603.1 36035.47 Cum 275.00 9909754.25
Total 17270297.74
Total 6530945.00
27299000.00
iqujhf{kr vkx.ku dh ldy /kujkf'k
Say 272.99 Lacs
1
Construction of Harshill-Mukhwa-Jangla Motor Road 6530945.00
Total 6530945.00
Say 65.31 Lacs
Total 0.00
INCREASE IN CHANGE IN
SANCTIONED SANCTIONED COST(IN COST(IN INCREASE IN ADDITIONAL DELCTION OF OTHER
LENGTH LENGTH RATES OF SPECIFICATIO
LENGTH COST(IN LACS) LACS) LACS) QUNTITES PROVISION QTY. PROVISION
MATERIAL N
Due to
1 Excavtion in Hill side cutting increase in
rates of
127/LNV-1/04-09(PA)/04TC Dt labour,
A 3km 43.20 1.675 37.00 materials ,
16-0202004
hire
charges of
1291/111(2)/05-41(PA)/05dt 11- machine ,
B 3km 60.60 1.225 60.60 diseal and
07-05
lesser
working
hour for
1953/111-2/06-29(PA)/06dt
C 1.4km 15.19 0.525 15.19 labour and
04.09.06
machines
due to
tippical
climatic
conditions.
Sl n Items Unit As per TS estimate As per Revised Estimate Excess Saving Excess due to Saving due to
Qty Rate Amount Qty Rate Amount increase in increase in Change in additional deletion of other
rates of labour quantities specification provision quantities provision
& material
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
A Sanctioned G.O. No. 127/LNV-1/2004-09(PE)/04 dt 16.02.04 sanctioned Length-3.00 km/T.S length 1.675km.
0.60m wide trace cut level & job
km 1.675 LS 30000.00 1.675 LS 30000.00 0.00 0.00
1 pillar, back cutting line etc
Land compansation. km 1.675 LS 125000.00 1.675 LS 125000.00 0.00 0.00
2 1.95 2500000.00 2500000.00 0.00 2500000.00
Compansation damage to
km 1.675 LS 60000.00 1.675 LS 60000.00 0.00 0.00
3 property
1.95 1500000.00 1500000.00 0.00 1500000.00
4 Hill side cutting/filling 0.00 0.00
5 E&B cum 1862.83 16.5 30736.70 1862.83 16.5 30736.70 0.00 0.00
6 VHR/VHS/BLB cum 74583.43 38.5 2871462.06 74583.43 38.5 2871462.06 0.00 0.00
7 C/o R/w and B/wall Km. 1.675 LS 137000.00 1.675 LS 137000.00 0.00 0.00
8 C/o Scupper & cathpit Km. 1.675 LS 231000.00 1.675 LS 231000.00 0.00 0.00
9 C/o Kachha & puccha drain Km. 1.675 LS 15000.00 1.675 LS 15000.00 0.00 0.00
Tempory site accodamation,
Km. 1.675 LS 27000.00 1.675 LS 27000.00 0.00 0.00
10 gang hut etc.
Maintances of road during const.
Km. 1.675 LS 52000.00 1.675 LS 52000.00 0.00 0.00
11
12 Compasantory plantation Km. 1.675 LS 50000.00 1.675 LS 50000.00 0.00 0.00
Grant Total 3629198.75 7629198.75 4000000.00
Contingency 71000 9536498.4375
Total 3700198.75 Total 17165697.19
Say in Lac 37.00 Say in Lac 37.00
B Sanctioned G.O. No. 1291/III(2)/05-41(PE)/05 dt 11-07-05 sanctioned Length-3-00 km/T.S length 1.225 km.
1 Hill side cutting/filling
E&B cum 6518.13 48 312870.24 6518.13 48 312870.24 0.00 0.00
VHR/VHS/BLB cum 38628.74 143 5523909.82 38628.74 143 5523909.82 0.00 0.00
Grant Total 5836780.06 Grant Total 5836780.06
Contingency 223220 Contingency 223220
Total 6060000.06
Say in Lac 60.60
C Sanctioned G.O. No. 1953/III(2)/05-29(PE)/06 dt 04.09.06 sanctioned Length-1.40 km/T.S length 0.525 km.
1 Hill side cutting/filling
E&B cum 3486.34 48 167344.32 3486.34 48 167344.32 0.00 0.00
VHR/VHS/BLB cum 9118.10 143 1303888.30 9118.10 143 1303888.30 0.00 0.00
Grant Total 1471232.62 Grant Total 1471232.62
Contingency 47768.00 Contingency 47768.00
Total 1519000.62 Total 1519000.62
Say in Lac 15.19 Say in Lac 15.19
D D.M. letters No. 09/ Distt palan dt 03.08.09 sanctioned Length-0-50 km/T.S length 0.50 km.
1 Hill side cutting/filling
E&B cum 303.8 54 16405.20
VHR/VHS/BLB cum 9904.70 162 1604561.40
2 c/o R/w and B/wall
i) Excavation in foundation cum 231.20 66 15259.20
II) RR 1:6 s/masonry cum 180.80 1454 262883.20
III) RR dry s/masonry cum 85.10 768 65356.80
IV) HP s/filling cum 85.10 385 32763.50
Grant Total 1997229.30
Contingency 2770.70
Total 2000000.00
Say in Lac 20.00
102.29 160.58 0 0 0
0
5910999 0
0 1E+07
Reason for excess / saving
18
Comparative Statement