Analysis of Rates

Name OF Work :- Construction of R/wall of approach road of Nahri gad motor

bridge at x/s 0/6 to 0/7 under nabard XIV.

1) PCC 1:4:8 cement, fine sand & 40mm gauge stone ballast i/c s/o all m/l, t&p etc required for
proper completion of the work.
Material for 100 Cuft
Stone ballast 2.83 Cum @ 606.00 1714.98
fine sand 1.42 Cum @ 736.00 1045.12
Cement 9.8 bags @ 312.90 3066.42
(A) Total 5826.52
Labour
Mistri 1/8 Nos @ 225.00 28.13
Mason 1/3 Nos @ 225.00 75.00
Beldar 4 Nos @ 125.00 500.00
Coolie 6 Nos @ 125.00 750.00
Bhisti 1 Nos @ 125.00 125.00
Black smith 1/8 Nos @ 225.00 28.13
T&P sundrieL.S. 1x25.00 25.00
Total 1531.25
add 1/6 holiday 255.21
Total 1786.46
add 10% Height index 178.65
Total 1965.10
add 10% C.P. 196.51
(B) Total 2161.61
Total of A+B 7988.13
Hence Rate per Cum 7988.13x35.315/100 2821.01
Say 2821.00 Per Cum

Junior Engineer Assistant Engineer Executive Engineer

P.D.P.W.D. P.D.P.W.D. P.D.P.W.D.
Bhatwari Bhatwari Bhatwari
 Analysis of Rates

Name OF Work :- Construction of R/wall of approach road of Nahri gad motor

bridge at x/s 0/6 to 0/7 under nabard XIV.

1) Rate of Cement as per TS estimate Rs. 312.90 Per Bag

2) Rate of fine sand as per TS estimate

Rs. 736.00 Per Cum

3) Cartage of 40 mm gauge Stone ballast - 1/2 Km by Mule + 3 chain by head load.

1/2 km by mule 1x11x16.00 176.00
add 5 chain by head load 3x20.00 60.00
Rs. 236.00 Per Cum
Rate of 40 mm gauge stone ballast as per SOR 370
Rs. 606.00 Per Cum

Junior Engineer Assistant Engineer Executive Engineer

P.D.P.W.D. P.D.P.W.D. P.D.P.W.D.
Bhatwari Bhatwari Bhatwari
 EXTRA ITEM SLIP

Name of Work :- C/o R/wall on Nahri gad motor bridge approach road at x/s 0/6 to Circle - 6th Uttarkashi
0/7 under nabard XIV.
C.B. No - 15/EE dated - 28-09-2009
Division - Pron Div. P.W.D. Bhatwari
Name of Contractor - Sri Saudan Singh Bisht

Sl Items of Work Contractor's Claim AE / EE's Recommondation EE / SE' Sanction Remarks

No Qty Rate Amount Qty Rate Amount Qty Rate Amount
1 PCC 1:4:8 cement, fine sand & mDr ekxZ ij nhokj
40mm gauge stone ballast i/c s/o fuekZ.k dk dk;ZZ izxfr
all m/l, t&p etc required for 1.10 2821.00 3103.10 1.10 2821.00 3103.10 1.10 2821.00 3103.10 ij gS] fdUrq nhokj dh
proper completion of the work. height vf/kd gksus ds
dkj.k bottom esa
2 MS / tor steel or iron work in PCC rFkk RCC dk
plain such as in RCC brought to dk;Z fd;k tkuk vR;Ur
required shape as necessary i/c vko';d gSA ftl dkj.k bl
s/o all m/l, t&p etc required for 15.00 6424.00 96360.00 15.00 6424.00 96360.00 15.00 6424.00 96360.00 vfrfjDr en dk xBu fd;k
proper completion of the work. x;k gSA

3 Reinforcement cement concrete

in proportion of 1:1.5:3 in
cement, c/sand & 20 mm gauge
stone grit i/c s/o all m/l, t&p etc
required for proper completion of
the work.
15.00 6015.00 90225.00 15.00 6015.00 90225.00 15.00 6015.00 90225.00

189688.10 189688.10 189688.10

Junior Engineer Contractor Assistant Engineer Executive Engineer

 Royality Statement
Ist & Final Bill

Name of work :- C/o R/wall on Nahri gad motor bridge approach road of
Name at Contractor
x/s 0/4 to 0/5 under
:- Sri nabard
Saudan XIV.
Singh
Agency :- CB No 10/AE Dated 07.10.09 Bisht

Sl no Item of Work Qty Stone Sand Stone / Ballast

Norms Qty Norms Qty Norms Qty

1 RR 1:6 89.12 1.00 89.12 0.30 26.74

2 RR dry 17.37 1.00 17.37

3 HP stone filling 136.27 1.00 136.27

Total 242.76 26.74 0.00

Cum @ Cum @ Cum @

24.00 18.00 27.60

5826.24 481.25 0.00

Up to date Royality 6307.49

Last paid Royality Nil
Now to pay Royality 6307.49

Junior Engineer Assistant Engineer

 Royality Statement
2nd & Final Bill

Name of work :- C/o R/wall on Nahri gad motor bridge approach road at x/s 0/6 to 0/7 under nabard XIV.
Agency :- CB No 15/EE Dated 28.09.09 Name of Contractor :- Sri Saudan Singh Bosht

Sl no Item of Work Qty Stone Sand Stone / Ballast

Norms Qty Norms Qty Norms Qty
1 RR 1:6 138.82 1.00 138.82 0.30 41.65
2 RR dry 0.00 1.00 0.00
3 HP stone filling 148.11 1.00 148.11
4 PCC 1:4:8 5.18 0.50 2.59 1.00 5.18
5 RCC 1:1-1/2:3 9.26 0.43 3.94 0.85 7.87
Total 286.93 48.17 13.05
Cum @ Cum @ Cum @
24.00 18.00 27.60
6886.32 867.09 360.21

Up to date Royality 8113.61

Last paid Royality 2920.09
Now to pay Royality 5193.52
say 5194.00

Junior Engineer Assistant Engineer

 VARIATION STATAMENT Above 20%

Name of Work :- C/o R/wall on Nahri gad motor bridge approach road at x/s 0/6 to 0/7 under nabard XIV. Date of Start :- 28.9.09
Name Of Contractor :- sri Saudan singh Bisht Date of Comnpletion :- 27.10.09
Contract Bond :- 15/EE dated 28.09.09 Date of Actual Compleuion :- 10.11.09

S.N Name of Work Unit As per Estimate As per Contract Bond As per Actual Variation % Contract Remarks
o. Qty Rate Amount Qty Rate Amount Qty Rate Amount As per Bond As per Estimate Bond
Saving Excess Saving Excess
1 2 3 4 5 6 7 8.0 9.0 10 11 12 13 14 15 16 17 18
1/1 Excavation in
foundation in all
type of soil i/c s/o all
m/l, t&p etc required
for proper
Cum 407.50 55.0 22412.5 199.50 55.0 10972.5 88.58 55.00 4871.90 6100.60 17540.60 55.60
completion of the
work.
ckx.ku esa
leLr ek=k,a
yh x;h Fkh]
2/2 RR stone masonary fdUrq dk;Z
laid dry i/c s/o all LFky dh
m/l, t&p etc required cko';drkcksa
for proper
completion of the Cum 83.00 642.0 53286.0 37.62 642.0 24152.0 0.00 642.00 0.00 24152.04 53286.00 100.00 dks ns[krs gq,
dk;Z dh ykxr
work. dks de djk
fn;k x;kA
vuqca/k dks
ns[krq gq,
3/3 HP stone filling as
fopyu cf/kd
per direction of EIC. Cum 295.00 143.0 42185.0 112.00 143.0 16016.0 148.11 143.00 21179.73 5163.73 21005.27 32.24 gS]fdUrq
ckx.ku dks
4/4 RR stone masonary na[krs gq,
laid 1:6 cement, fopyu cpr dks
sand mortar i/c s/o iznf'kZr djrk
all m/l, t&p etc gSA
required for proper
completion of the Cum 378.70 1328.0 502913.6 109.13 1328.0 144924.6 138.82 1328.00 184352.96 39428.32 318560.64 27.21
work.

620797.10 196065.18 210404.59 30252.64 44592.05 410392.51

Certified that lowest will be remain lowest after this variation.

Net excess over bond 14339.41
Net saving as per estimate 410392.5
Junior Engineer Contractor Assistant Engineer Executive Engineer
 VARIATION STATAMENT Below 20%

Name of Work :- C/o R/wall on Nahri gad motor bridge approach road at x/s 0/4 to 0/5 under nabard Date of Start :- 7.10.09
XIV.
Name Of Contractor :- sri Saudan singh Bisht Date of Comnpletion :- 6.11.09
Contract Bond :- 10/AE-II dated 7.10.09 Date of Actual Compleuion :- 4.11.09

S.N Name of Work Unit As per Estimate As per Contract Bond As per Actual Variation % Contract Remarks
o. Qty Rate Amount Qty Rate Amount Qty Rate Amount As per Bond As per Estimate Bond
Saving Excess Saving Excess
1 2 3 4 5 6 7 8.0 9.0 10 11 12 13 14 15 16 17 18
1/3 HP stone filling as
per direction of
engineer in charge. Cum 160.00 143.0 22880.0 160.00 143.0 22880.0 136.27 143.00 19486.61 3393.39 3393.39 14.83
vkx.ku
vuqekfur
2/4 RR stone masonary ek=k ij cuk;k
laid 1:6 cement, x;k Fkk]
sand mortar i/c s/o fdUrq
all m/l, t&p etc okLrfod
required for proper ek=kvksa esa
completion of the fopyu vk;k gS
Cum 110.00 1328.0 146080.0 110.00 1328.0 146080.0 89.12 1328.00 118351.36 27728.64 27728.64 18.98 tks fd vuqca/k
work.
dh ek=kvksa
ls de gSaA

168960.00 168960.00 137837.97 31122.03 31122.03

Certified that lowest will be remain lowest after this variation.

Net Saving 31122.03

Junior Engineer Contractor Assistant Engineer Executive Engineer

 Analysis of Rates

Name OF Work :- Construction of R/wall of approach road of Nahri gad motor

bridge at x/s 0/6 to 0/7 under nabard XIV.

1 Reinforced cement concrete in proportion of M-30 as per specification and

drawing including cost of material, labour, T&P etc. required for proper
completion of the work. (MORT&H Sr.no.12.8 G)

Using concrete Mixer

Taking 15 cu.m
a) Materials :-
20mm. aggregate cum. 13.88 #NAME? #NAME?
Coarse sand cum. 5.25 #NAME? #NAME?
cement bags 132.90 #NAME? #NAME?
super plasticizer litre 66.45 #NAME? #NAME?
Total #NAME?
b) Labour :-
mate Per day No. 0.86 225.00 193.50
mason Per day No. 1.50 225.00 337.50
mazdoor Per day No. 20 125.00 2500.00
3031.00
add 1/6th. Holiday 505.17
Total 3536.17
c) Machinery:-
Concrete
mixer
0.40/28 per hour
cu.m
capacity hour 6.00 150.00 900.00
Genrator
per hour
33KVA hour 6.00 240.00 1440.00
Total 2340.00
d) Formwork
add. 3.5% on cost of 3072.46
a+b+c
e) overhead charges
add. 25% on cost of 22714.30
a+b+c+d
f) contractor's profit
add. 10% on cost of 11357.10
a+b+c+d+e
cost for 15 cu.m ###
Rate per
cu.m 124928.56/15 8328.57
Say 8329.00 per cum
 EXTRA ITEM SLIP

Name of Work :- C/o R/wall on Nahri gad motor bridge approach road at x/s 0/6 to 0/7 Circle - 6th Uttarkashi
under nabard XIV.
C.B. No - 15/EE dated - 28-09-2009
Division - Pron Div. P.W.D. Bhatwari
Name of Contractor - Sri Saudan Singh Bisht

Sl No Items of Work Contractor's Claim AE / EE's Recommondation EE / SE' Sanction Remarks

Qty Rate Amount Qty Rate Amount Qty Rate Amount
1 Slip clearence and desposal as ugjh xkM ij lsrq
per direction of EIC fuekZ.k dk dk;Z izxfr ij
gS] fdUrq Hkkjh o"kkZ
ds dkj.k ck;sa ,cVesaV
a In E&B
ij fLyi vk tkus ds dkj.k
279.50 36.00 10062.00 279.50 36.00 10062.00 279.50 36.00 10062.00 mDr vuqca/k ds ugr
lkQ djok;k x;k] ftldk
b In Blasting boulder izkfo/kku vkx.ku esa
fd;k x;k FkkA

119.78 55.00 6587.90 119.78 55.00 6587.90 119.78 55.00 6587.90

16649.90 16649.90 16649.90

Junior Engineer Contractor Assistant Engineer Executive Engineer