IRRIGATION DEPARTMENT UTTAR PRADESH Reet vrgfay sere NAME OF WORK : CONSTRUCTION OF FALL_AT KM. 9.400 OF UJHARI ESCAPE OF M.G.C. STAGE-II ESTIMATED COST Rs 118.19 LAKH ONLY Madhya Ganga Canal Construction Division- 6 MEERUT Madhya Ganga Canal Construction Circle- | MEERUTel TTR fertia cet ob rane wee wha Rofo ro.400 we Mea aT Prater arf | : REPORT: Fal TR Rasa facta ar & omnia ore ae Rex dl. am fie en THT ATT & ard ured G 66.20 foro aR whowho OT a ARR a aN poli | ach aeish SIFT 60.00 foro a azaig wren 50.00 Prowl aon 1321.00 foro a prereor sore wor Prater cord mentor 81 mer wa see fla ae uRalorn a afia and HOR A seUeTT A WAI eos Gow H cata eof ver A A wh A a | ghator GT ATTA GO 1060.76 wes aN ervef ary Act wD ele sieprifad A) nd) ah) wea tT Fee feta ae BA ASL aR al carne eereif8 Go 106076 Hite of) ada A ge GRA GT GAT ae fea rar By Grad cad are eo aar7 21 ants Sha Viel aA eet siwfera a A 8 | ma ae GRA fata ae aA yer tee A aod een 6 Peotio | 22750 & ad fear @ Peer ae usd eu ar Malu ail peal oil et wey fy | aq arag 10.820 foo cen ae drs 1400 Ho 81 Ga Wad H fr wrt ag \y@ afer sea om oRater feta awr ert gd 4 gi L-Section wha far on yw @ L-Section & srgar yeu 4 |i 16 Alosmodo /SlosiRodlo 04 Gia FUT Ga ota ore or Pater ord fear crear wena #1 haya L-Section cen yf 4 cae dager wea B foro 9.400 uN YH wet sa 17.00 FPG eq CH Te guTI PAT fa ora at smavearen & Porat |r Tas 200 Mo Fi waa aH Pion & fore wees aw were aftrera—werd are fonda ae gig ead kg wldmett d Hey dicied A [Ta 8) fred orga Ret a Gar aang 10.20 Mo cen Wad Fact ctraty 3003 fo A Mowe war aed ER Gel Mur ar Prater apr har vin wectifder eas dat ey WR a gor B oars G1 fsa Pa a Sy Te fT ay siya 2016 GI Tosqozo wR arqyfe ae 2020 8 A wh 8) Ga Stet goa a fe ky Gb Wiebe 8 tir wee Bata wer } arate Tae why F foro 9.400 ox ureter at Prater i or meer errr Go 118.19 oA HI Ta fe Te v rama gen drat wiht 94-4700 @ area H-Scape wo-chearehtiw attend &q SSR aR ate vametenb ovanay a. (Hi Heth sft Executive En: : : Pete a stadhya Ganga Canal Const. Div — MEERUT Re eraert SreTaTet) exter afterMADHY, ‘A GANGA CANAL CONSTRUCTION DIVISION -6 MEERUT Estimate for Construct f_F: 00 of Ujh ction of Fall At km 9.41 ip 2 Ujhari Escape DRILL PERFORMA FOR SUBMITTING THE ESTIMATE Name of the Estimate Estimate for Construction of Fall of Uyhan: | Escape At Km 9.400 of MG C. Stage Ii Estimated amount and head of account to which chargeable. 118.19 Lakh 94-4700-22-051-10-1015-24 _ Has the work been started in anticipation of sanction of estimate & if so under what authority. The date of starting the work along with the reason for doing so and whether the A. has been informed. Not Applicable already completed and if not the stage of progress of the work. ‘Is the estimate based on figures of expenditure actually incurred if | completed. (i) Name of head and sub head of the project estimate showing the amounts provided for the work. Date of completion if the work is | Not Applicable Not Applicable (94-4700-22-051-10-1015-24 (H-Escape) (ii) Total amount of liabilities already incurred against unsanctioned estimates & anticipated excess over sanctioned estimates. Not Applicable (ii) Total amount of estimates already sanctioned in the sub-head C.E., S.E., EE. Not Applicable Yes | 7. [Have the drawing been approved & signed by the C.E. i @. | Has the long section submitted with the estimate been approved by the E prepared in accordance with the standard laid down in C.E's. O. M. No. 2825/WI dt. 31-5-61 & are the labour rates adopted in conformity with the sanctioned schedule of labour for the DN/Circle. Have the analysis of rates been Not Applicable Yes 10. ‘Are the rates adopted for earth work by machine in accordance with latest instructions issued by CE. & Not Applicablewhere they do not, in accordance = with_~—_the recommendation of the Rate Committee. | Not Applicable 1 11. | If the rates provided the tendered rates, have these rates been | mentioned below the rates worked out on the basis of the prescribed standard analysis of rates. What will be the cost of the work on the basis of standard tendered rates and in cases of the cost of tendered rates being higher have full reasons for allowing higher rates given in the | report. 72. | Have you satisfied your self that the Yes estimate has been checked carefully in your office & the certificate of checked recorded by your Draughtsman/Computor. a : as 13. | Are you satisfied that all the designs, Yes quantities and rates are in order and conform to the principles of safety & economy and that the work so construction will full fill the purpose [for which they are proposed is ( imal fonariya (Anurag Aggarwal) Executive Engineer Superintending Engineer M.G.C.C.Circle-1st, Meerut M.G.C.C.Div-6,MeerutMADHYA GANGA CANAL CONSTRUCTION Div-6 MEERUT CONSTRUCTION OF FALL AT KM 9.400 OF UJHARI ESCAPE IN M.¢.c STAGE Il = ABSTRACT OF COST ne ITEM OF WoRKS une] ry RATE T [Earth work in foundation in dry soil (loam clay lor sand) including lift upto 1.50 mtr and lead | Jupto 30 mtr and including back filling watering and ramming of excavated earth into|cum | 2964020 | 8300 the plinth with removal and disposal of ‘surplus earth as directed by Engineer - in - Charge. AMOL Nt 246013 66 2 |Laying cement concrete (M-15 grade) 1.2.4 A in wall, Transition sleepers Lining etc a | : 244.840 542: 1. 7 including all material labour T&P ete ae $90 eer | 3 |CC (M20) 1:1.5:3 in Floor ,transition wall ete | including all material labour T&P etc Cum. 892.011 5953.60 5310676 69 4 |Laying R.C.C.in (M-25 grade) 1:1:2 in | z Wearing coat including all material labour [Cum.| 85.710 6418 80 550155 35 T&P etc ] 5 |Centring & Shuttering for CC works in Transition, cc floor including cost of all mterials, labour and T&P for proper complition of work. 6 |Laying of Reinforcement in RCC. including cutting, bending, binding and placing in position including cost of all mterials, labour and T&P for proper complition of work. 7 |SiLaying Boulder 20-40 kg in Apron including | cost of all mterials, labour and T&P for proper |Cum.| 118.350 | 2230.00 | 26392050 | ‘complition of work. 8 |SIF 100 mm dia P.V.C.pipe in draining spout including cost of all mterials, labour and T&P | noe | 4g. 950 ee pear {for proper complition of work | Sqm | 136.114 37200 | 489594 22 MT.| 3.205 6050970 | 19393359 |__ [8 [Laying Non Cohesive/Cohesion less (ordinary |sand) back filling including cost of all mterials. Cum] 471.928 | 160270 | 75635941 | labour and T&P for proper complition of work |70|Suppiying & taying of Graded Gravel Sgingie) in filter(20-40 mm) in layer i/c all cost of cum.| 21.840 1969.00 43002 96 } lk | | | LI labour material T&P etc complete i | = | } i | ‘urat ftis) (Vishesh Kumar) SINGH) weres PRT TT Junior Engineer Re Engineer wea iT en finfor avs-- ABSTRACT OF Cost et Page | (Himanshu Dharia , Executive Engineer Madhya Ganga Canal Const. Div-5 MEERUTFE ITEM OF WoRKS ust} any rare | swore | 11 [Supplying & laying of Graded Gravel (Sgingle) T in fiter¢4-20 mm) in layer ie altcost of abour |cum | 21840 | 210400 | asa a5 Imaterial T&P etc complete | i 72 [Supplying & laying of Coarse sand in filter in | i | layer Ve all cost of labour material T&P ete |Cum | 40.960 243470 | 9972531 | complete : eee 7B | Disposal of extra earth for 1.0 km lead in all a type of soil /c loading and unloading and also |cum,| 2091.260 | 100.70 21058988 | ic all cost of labour T&P etc complete | 74 [SiLaying R-B.M in service road, Left Bank | za including cost of all mterials, labour and T&P |Cum.| 210.000 1684.40 | 35372400 for proper complition of work | 76 | Journeys of jeep for inspection by J.E/A E/E. E | ive cost of Fuel etc complete/Km km | 2475000 aco | 19800000 ry — — TOTAL, 10096967 65 Say Total 10096968.00 Cost of Stock ___2935528.00 | jon of G.S.T. 12%(10096968.00-2935528.00)= 716144000 | 859373.00 Total Cost of Work | 10956341.00 Cantage Charges 6875%| 75324844 ‘Add Labour Cess 1% | 109563 41 G.TOTAL| 11819152.85 | Saylakh| 118.19 AE. (RK. SINGH) Junior En ? Q [ABSTRACT OF COS! (Himalishu Dharia Executive Engineer Madhya Ganga Canal Const. Div-S Met ney tim 5 ERUT wwMADHYA GANGA CANAL CONSTRUCTION IV CONSTRUCTION OF FALL AT Ki CAPE We M.9.400 OF UJHARI ESCAPE IN M.G.C_ STAGE 1 TOTAL COST OF STOCK ISSUED BY THE DEPARTMENT (R. K. SINGH) Junior Engineer Junior Engineer WS Cee stock sve 8 a NAME 0 ConsumPTioN| consumeD He nee oe RATE materia. | AMOUNT A Cement Bags a T [Laying Sement concrete (W-T5 grade) 124 3 ] a in wall , Transition sleepers Lining eto | including all material labour T&P ete eee ee eee 2 [CC (M20) 1:1.5:3 in Floor transition wall ete including all material tabour T&P ete cum | 892.011 756 6743.60 3 Laying R.C.C.in (M-25 grade) 1.1.2in - | Wearing coat including all material labour |cum,| 86.710 8.16 699.39 [T&P etc Total Nos of Cement Bags. 8936.51 Say Nos 8937.00 Total Cost of Cement Bags =8937,00@ 310.0No (Stock Issue Rate) 270470.00 B Steel Laying of Reinforcement in R.C.C. \ including cutting, bending, binding and placing in position including cost of all MT} 3.205 mterials, labour and T&P for proper icomplition of work. Total Steel = 3.205 M.T @ Rs 51500.00/M.T) 165057.50 _{Stock Issue Rate) | Total Cost of Stock Consumed Rs = 2935527.50) Say Total 2935528.00) ZN ae Bo (afar ure fee) (visnesh Kumar) werTs aaa Hy req Tint wee Prat WSS Page tCONSTRUCTION OF FALL AT KM 9.400 OF UJHARI ESCAPE IN M.G.C. STAGE IL BILL OF QUANTITIES 3 No No ITEM OF WORKS ae 8 10 ov 1 [Earth work in foundation in dry r oa is ral [soil (loam clay or sand) including lift upto 1.50 mtr and lead upto 30 mtr and including back filing , watering and ramming of | excavated earth into the plinth | Iwith removal and disposal of surplus earth as directed by Engineer - in - Charge. | | | The, 45 aaa 00 | 69750 Pe ~|(19 30+21 40)/) . T rer are a | [a | aran. Cee 105 | 367520 | ate] a (210+2660y2] 2810 | aaa ao re taar a aaled 300 _|@10+27.0092| 300 216.000 DiS oar) a t [P+ | eso [ttao-za7ove] 205 342.500 a[x[+] 220 [aso2ss2| 375 167.690 Transiion Wal US|, ] x] 4] 560 |asorsooa| aso 510.120 | Transition WalS} , 1x] 4] 700 |eaovaooy2| 3.0 630700 + ]xlf +] 600 [ir4o+1920y2| 265 264 740 | Total| 2 ___| 2964.020 [Cum 2 |Earth work in filling including lift upto 1.50 mtr and lead upto, | |30 mtr and including back | } filling , watering and ramming j las directed by Engineer - in - | q \Charge. | Usl a [x4] 21.02 |(7.0+13.02 2.00 420400 | Ris[ 1 [x] 1 21.02 __|(3.5+9.50)/2 2.00 273.260__| Us| 1 |x| 4] 29.85 |(7.0+8.50y2 0.50 115.670 RIS] 4 | x] 1 29.85 _|(3.50+5.00)/ 0.50 63.430 372.760 |Laying cement concrete (M-15 lgrade) 1:2:4 in wall , Transition sleepers Lining ete including all material labour T&P etc Feo wal US&DS| i x 2 | 14100 06 720 FORIS ‘Toe wallBed| —1| x] 2 | 1430 10) 0.30 358 Tis Below Bea] 1x] 1 | 1400, 06 015 126: i114 00, 110 015 231 aa 14.00 i227 O18 2577 a “14 00 405 015 851 en, (errs vite FE) (R. K. SINGH) bipalaay 1 Kumar) areas ARTA Junior Engineer r Engineer voy wht see Prater GPSS ju oF ary RSiB No TEM OF WoRKs. Si 8 wo | aw a-a]_4 | 740 37078 a7 ital [1400 | 830 045 1743 a i 160 015 "336 ix} 1} 1400 09 015 210 POC. Below Li Side Wail ax} 2-| 1162 |? 15 030. 1495 a2 [—2 110 300 030 380 ix 2 [6270 3.00 0-30 T1293 a[-xt-2-[ 7-500 1.90. 0.30 855 ‘GO Blosk UIS Side (6OOxGOOHABD]] —6| «| 20 | 0600 0.60 045; i9.4a ‘CC Block DIS Side (900x900x900)| 6} x] 14 | 0.900 0.90 090 6124 (CC Coping WIS LAR Side) — i] x2 | 4.500 070 015 085 ‘GG Coping O/S LAR Side] —i]-x| 2 | 6.000 070 015 125 Frcion Biock| —2] x] 10} 0 750 0.25 O25: O34 — i-x-9 [0750 025 025; 042 US Transition WaILER Side] yf x] 2 | 4900 | aose14y2| 030 | 801 Dis Transion WallER'Sae] — 1] e700 |aosers72| 030 tise “Tos wal below ihe side slope US| soos ewozo atl fesuialiaaal PoC| 1 500 0.50 135 | Toe wall below the side slope U/S| 1 6000 020 tao | 4 Pec | 1 6.000 050 AeOsaes| aeeei Total ~ ae 744.840 Cum) 3 |CC (M20) 1:1.5:3 in Floor ey | transition wall etc including all je Imaterial labour T&P ote | US Bed aa | 140 06 12 1008 | aa} 14.00 075 |e ase | — 8 86 ipa [—14.00—[ 1027 0.45 6470 ax 1 [14.00 0.60 | (0a5+0 8572 | 4.80 ax [14.00 075; 0.95 298 Siopa|— [aft [14.00 424 0.95 36.35 DIS Floor] 1] x1 | 1400) 3.00 1.00 42.00 ax} [14.00 300 075 3150) ax] 14.00 5.30 0.60 aas2— 1 | ax} 1400 120 | (aoe 97 — 768 aa | 14.00 +09 1500. 2100) TS TRANSITION WanLER Sel] nl 249 [wrt] 12 2852 apa (STE+1 10j290 83/6 525 a7 WS Side WOILER Se] 1] xf 2 | _12 185 1500 3445 —| apap2 [tree | eras aay | 1500 2008 a] xf 2 1162 045 0750 7 84 oa appz | 1280 270 1250 at Pol 2 | 1250] tare 5a 7500 361 Pape 1250 a5 750 O88 pz 63 270 2285 B35 ope] 86s Breaaye | 3208 6583 ip [683 0a 0750 335 WoL 2 | 300 270 2285 3537 ope 300 [ere aae |S z0ST Be | 286s pz 300 045 0780 205 ea a xf 2 7.50 160 1700 40.80 ol oleh 780 [we aye] 7700 26 14 € (R. K. SINGH) Junior Engineer Br (visnesh Kumar) Junior Engineer puto ary Lom wes ST yey WT ART Re Page 23. No| ITEM OF WORKS. ate 8 HID ary Tope 750 ws O75 305 Baffle wall 1] xl 7 14.00 0.30 0.400 1.68 Detector] ax 1 | 1405 030 0200 aa O/S TRANSITION WallL&R Side] a] x] 2] — 67 [OTE 26572} — 12 ae eo 53,060 a [af are OAS STS am Toa 382.011 [Cum 4 [laying RECin WE graaey 44:2 in Wearing coat including alt material labour T&P ete UIS Floor Wearing Coat! a] xl 7 4400 1162 920 x At Crest] i[ xf 1 44.00 145 4 9.20 Tat ‘At Siopel —i]-x] [1400 404 0.20 ut DIS Floor Wearing Coal! ax] 1 [14.00 3.00. 020 3a ax 1 | “ia00—| i050 0.20 i Total |Gentring & Shattering for oS lworks in Transition,ce floor including cost of all terials, labour and T&P for proper complition of work. sein US BaP! Tee} ae Tore i pepo [aaa 018 as Below DS BedPecl [x] 2 | 300 O15 a= The} $00} — os 080 rhat2t—16 O15 0.88 tht 2t—i0 O15 030 U/S Toe Waill + [x 3 149 t 20 = The a US Tos Waltbeat tf x{2 | 49 320 ae Te eo DIS Toe Wall] 1 |x| 2 — 73 3S DiS oe Wat Beal tte | 149 ed 540 - 4 uswesccya {xt 2} ze oo nat Theo toz7 | oa a 0.95 5.055 Spee] Tx 2 [424 +px}2 300 1.00. 8.000 DIS Bed 6 tT fx{2 3.27 O75 4905 aT pxt2 530 0.60 5.360 TpxP2 [150 0.600 1800. Txt 2 [179015 2520 0 71.200 Sato TT is00 fos 12009 ate 030 13944 TER Side Wall US| to 150) 34 860 Tate tie 240 35.776 Thee] a6? 075 17 430 Thee t—t162 225: 52290) pata 1250 030 7800. [x2 [1250 125 3125 Thee {1380 7.50. 3750 en 270 3750 om tibet 2a 075 3218 - (Visnesh Kumar) (RK. SINGH) oflanige Enginoer “Junior Engines!5 No ITEM OF WORKS nol = S i a [3630 030 736 26630 2245 29 769 C4 216630 4.500 59.670 I 2 [6630 4.705 62.388. tt 2 [6630 O75 945 2 [3000 0.300 7.800 Lt 213000 2205; 33.470 C4 2 [3.000 | (3.205+4 82 15.015 Eo 2 [3000 O75 4500 USCC Block 0.600 0.45 4.800 0.850 045 48.600 DIS CC Block 0.900 0.90) 272 160 Baffle wall "14 000 045 12.600. Fy Friction Block ‘0750 ozs} 7500 0250 075 | 2-500 0750 025 | 6750 2250 Toe wall below the side slope US| 2280 228 UR Sidel 4| 4800 075 13.500 a [0760 020 7600 POE 44500 0.30) 5.400 4 [0500 0.30 0.600 Toe wall below the side slope DIS UR Side x] 4] 6000 075 18.000 x] 4] 0755 020 500 PoC 1 [x|4 | 6000 0.30 7.200 x[-4 | 0500 0.30 0.800 US Transition Wall LER Se|_1_[x|-2 | 4900 120 14.76 [2 [1100 120 264 x2 [3750 720 800 [2 | 1000 120 2.40 x2 | 6200 225 27-90 x[2 | 4900 5.40 52.920 DS Transition Wal LER Sel 1 [x [2 | 6700 120 "16 060 xp 2 | 1265 120 3.036 x2 | 3750 720 9.000 x} 2 [1200 120 2 880 x[2[ 7700 225 34.650 x[ 2] 6700 7-00 3.800 US Transition Wall L&R Side Poo! 1 [x [2 [4050 0:30. 2.430 x{2 4.300 0.30 0.780 x] 2] 4900 0.30) 2340 x[2] 1.400 0.30 0.840 x[ 2] 6200 0.30) 3.720 jePec| + [x2 | 4050 0.30) 2.430 DIS Transition Wall L& R Side 245 3700 O30 a x{2 4.565 0.30 0939 x2 [1500 030 0.900 xL2 [7700 (030 4620 Total] 7316.114 [Sqm #, - (R. K. SINGH) Junior Engineer ee (Visnesh Kumar) Junlor Engineer put or ary Tera SRT wea hr ex Prior avo PageITEM OF WoRKS 6 [Lang ofRemoreamentm Ree Including cating, bending bisa cing in postion nc c0et of al morta tsbous a or propor compition et wan |For weanng coat 10 Ferwea min Oa O20 Total length of weanng coat = a7 66 ving Coat = aT 141660/250 = 166 6 Say 107 No IGT x 1410: Talal wah aT wean coar> 19900780 = 596 Say Sho TNGGaT BG= 2532.06 Rn For over Lap 60D 1x3x66=168x0 60 =100 8 Rm For Filion Blocks bars Rng Tom Pia @ 1500 750/180)" Sho 4x167%0 60 = 100.2 Rm [For one Block (1x5x 95) = 475 RM Total No of bloc Total length of Bars 28 x 4.75 = 133.00 RM aed For one Bock Trax GS= TORU Teal no of Bock = 2B I Total length of Bars 26:2 6 = 72.80 RM | Total length of bar=5094 45 Rm @0 62 per Rm =3 156 IMT add 15 % westage(S 158 Mi) = 00473 MT Total =3205 MT Total] — ae 3.205, MT. 7 /Sicaying Boulder 20-40 kg in [Apron including cost ofall Imteriats, labour and T&P for |proper complition of work. | pal Us| 1][x[1] 1400 | 450 om | ps| + [x1] 1400 | 600 a7 For0/S Slope| t[x|2[ 600 | 225 030 Total| 8 | S/F 100 mm dia P.V.C.pipe in PoE [draining spout including cost of all Imterials, labour and T&P for proper complition of work. inereast| 1 [x[7|_175 For weep hole both Side] 1 |x| 6 | 260 Both Side] 1 [x [14[ 150 — Total a 9 |Laying Non | Cohesive/Cohesion less I (ordinary sand) back filling | including cost of all mterials, labour and T&P for proper complition of work. site 5 (a Tixf 2 [ite 150 i8 [“feruSwatbomsces | tale i re | oe |e 1 [xf 2 [11.62 0.50 075 i + [xf2 | 11.62__|(75+.50)2 0.25 | t[x[2] 109 050 2545 | tIxf2T 109 0.50 39 | r) isnesh Kuma’ Junior Engineer b- uct fie) were aftercare may tia rey Prnfor ave-6 Re. ITEM OF Works, wo] : a ory — $ { i eo Thxf2 100 oe eels | 100 a1 Liste 100 aoe ~ Thx 2 ON sea etOrS —|1 x] 2 $00 ve 2 hxp2 1.09 aa DIS Transition Wail both side —|-4 x3 100 2 renwal bol s x{2 100 245 | : | T 10 /Supplying & laying of Graded | Gravel (Sgingle) in filter(20-40 | mm) in layer ifc all cost of labour material T&P etc | complete US| 7 [x|4 | 14.00 Ois| 4 [x4 [1400 = Total] aaa 11 |Supplying & laying of Graded | Gravel (Sgingle) in filter(4-20 mm) in layer ile all cost of | labour material T&P etc complete 21.84 cum Uis| 4 DIS|4 Total) 12 [Supplying & laying of Coarse sand in filter in layer ic all cost of labour material T&P | ‘etc complete | U/S| + fx{7 43 | D/S| 1 | x] 1 14.00 61 015 | THUS Shinis| 1 [x 7 | 14.00 ot 045 | - + [x [22430 oF 945 Tn DIS Jhinis| 1 |x| 7 | 7400 O1 | ___0.48 : 1 [c[22 [610 01 {045 3 Fatal | t 40.96 “cum 13 |Disposal of extra earth for 1.0 km lead in all type of soil /c loading and unloading and | also i/c all cost of labour TaP letc complete meet oe (2964.020 - 872.76): all : 74 [SiLaying R.B.M in service road including cost of all mterials, labour and T&P for proper complition of work. (L/S Bank 2091.26‘ cum 2091.28 cum’ | 1 210.00 |cum| cum Tpxf4 | 270 00 Total 1f s.n} ©. ITEM OF WoRKS 75 Miournays ofjeep ar Inopection bY SEIN EEE ue Cont of Fel ae compen | oe ourney By J EAE \E VEE] Journey By S E/ JE. (R. K. SINGH) suntor Engineer o ed a aa + 4 "3425275 | 206250 | 3161075 eae 24750.00 | KM de AE. (Himaftshu Dhana y Executive Engineer Madhya Ganga Canal Const. Div-6 MEERUTee ee MADHYA GANGA CANAL CONSTRUCTION DIV-6 MEERUT ANALYSIS OF RATES A)_ COLLECTION OF MATERIAL a) DISTANCE FROM JWALAP (ORK SITE AT UHJARI ESCAPE UR CRUSHER TO W. (i) Crusher to Nazibabad : Km 53.00| ii) Nazibabad to Nethaur = Km 34.00) (ii) Nethaur to Amroha via Noorpur Km ea (iv) Amroha to Ujhari Km 38.00} (v) Ujhari to work site 9.00 TOTAL b) RAWASAN QUARRY TO WORK SITE (3) Rawasan quarry to Nazibabad (4 Km Kucha Exiray = cn 25.00) ) Nazibabad to Nethaur Km 34.00 i) Nethaur to Amroha via Noorpur . Km 54.00] (iii) Amroha to Ujhari = Km 38.00] (iv) Ujhari to work site 9.00 TOTAL em 160.00] SUPPLY OF MATERIALS 1 [Supply of cement at Site / No. (i) Cost of 01 no of cement Rate @ 310/- As Per Stock issue rate at store : Rs 310.00 (ii)charges of carriage from Ujhari Store to site By Tractor Trolley distance from Ujhari store to work site =14.0 km For 1 km = 110.00 (As per SOR ch 2 item 28 P- 4) a0 2 km to 13 km = 13 km (12X9) = 108.00 4 108 (ill) cost of one bag = 218/14 As per SOR ch-2 item 28 p-4 2 GITOTAL = Rs 32587 Saya! = Rs 325.55 2 |Supply of Steel at Site / MT. .0 MT of Steel as per steel issue rate Mt. faa (i) Cost of 1 (iijcharges of carriage from Ujhari store to site By Tractor km Trolley ( 13 km ) up to 15 : Carriage of Material As per SOR ch 2 item 28 P- 4 110.00 = 110.00 Pumte 10 km = 12/km (12X9) = 108.00 jong 11 to 13 km = 10/kmn (10X3) = 30.0 330.6 (ii) cost of one M.T. Steel = 248/ GITOTAL = R u 's __51830.67 Say MT. Rs 51830.70 uret fie) (Himanshu Dharia isnesh Kumar) am aPierueneM Executive Engineer 1 ta Junlor Engineer ‘wet iat Hee Ffor wadhya Ganga ef Const. Div-¢ | (RK. SINGH) ates 2) we Cees | dun‘or Engineerscreening, stacking al taxes at Haridny, ROMY: contractor prot including of Rs 1000.00 Wwarry cum (As per SOR Chay 50,00 : pler vi Distance From Jwalapur = 168 yin” NO? eee (ijeharges of carriage up to 32 km 306.00 33 to 180 =118 x 4 472.00 151 to 188 = 38x 3.5 433.00 911.00 Charges of carriage of 1 cum = 911.0/0.64 deere ae (ii) Add 1.5% for wastage on Rs 950.00 14.25 14.28 GITOTAL Cum Rs 2387.69 eam Rs 2387.70 Supply of Ordanary Sand at site/ Cum | Cost of 1.0 cum of ordanry sand including collection of material screening, stacking , Royalty, contractor profit including of all taxes at Rawason quarry cum Rs 296.00 Distance From Rawasan = 160 km less (5% vat ) aon 281.20 (ii)charges of carriage up to 32 km 306.0 | 33 to 150 =118.x4 472.0 | 151 to 160 = 10x 3.5 35.0 813.00 Charges of carriage of 1 cum = 813.0/0.64 1270.3 1270.31 | (iii) Add 1.5% for wastage on Rs 281.20 Rareaonaa) GITOTAL Cum Rs 1555.75 Say cum Rs 1555.70) Supply of Graded Gravel 4 mm to 20 mm size(4-10mm+10-20mm) at site / Cum () Cost of 1.0 cum of graded gravel(4-10mm+10-20mm) including collection of material at crusher Jwalapur | (Haridwar) including cost of screening, stacking , washing Royalty, contractor profit of and all taxes (As per SOR ch 4 item no 4 b) = (820.0+752.0)/2 = 786.00 / cum fae Distance From Jwalapur = 188 km less (5% vat ) : 39.30 Total 748.70 (ii)charges of carriage up to 32 km 306.00 33 to 150 =118 x4 gag 1 = 38x 3.5 51 to 188 = 38x taso Charges of carriage of 1 cum = 911.0/0.71 1283.10 1283.10 tage on Rs 746.7 11.20 11.20 ii) Add 1.5% for wastag arm 2 Say Cum Rs 2041.00) Ka xen) (RP UTeT Rie an isnesh Kumar} 3) (Himanshu Dhafiery RK SINGH) (iinor Engineer wanes arene Execuive Enginoe suntor Engines Prion tag) Ganga Canal Const. Olv-S eo MEERUT‘Supply of Grade. id "7 (i) Cost of 1.0 cum aes (Shingle) 20 mm to 40 mm size at site /Cum material at crusher st greded gravel including collection of screening, stacking: oP (Haridwar) including cost of and all taxes (As pur Sonne « Rovally, contractor profit of eeieb aa Chapter - 4 tem No.2(v) ee oo) Rs Distance From Jwalapur = 188 km less (5% vat) - 32.30 Total 613.70 (ii)charges of carriage up to 32 km 306.00 33 to 150 =118 x 4 472.00 151 te = 0 188 = 38x 3.5 133.00 : 911.00 Charges of carriage of 1 cum = 911.0/0,71 1283.10 1283.10 (iii) Add 1.5% for wastage on Rs 613.7 9.21] G/TOTAL Cum Rs___1906.00 Say Cum Rs___1906.00| Supply of Stone aggregate 10 mm to 20 mm size at site / Cum (i) Cost of 1.0 cum of stone aggregate including collection | of material at crusher Jwalapur (Haridwar) including cost of | Screening, sacking . washing , Royalty, contractor profit of and all taxes (As per SOR ch 4 it 4 e Se ene RS 975.00 Distance From Jwalapur = 188 km less (5% vat ) : 48.75 Total 926.25 (ii)charges of carriage up to 32 km 306.00 33 to 150 =118 x4 472.00 151 to 188 = 38x 3.5 133.00 911.00 Charges of carriage of 1 cum = 914.50/0.71 1283.10 1283.10 (ii) Add 1.5% for wastage on Rs 926.25 13.89 13.89 GITOTAL Cum Rs 2223.24 Say Cum Rs 2223.20 Supply of Stone agaregate 20 mm to 40 mm size at site / Cum (). Cost of 1.0 cum of stone aggregate including collection lof material at crusher Jwalapur (Haridwar) including cost of ‘screening, stacking . washing . Royalty. contractor profit of and all taxes [As per SOR Chapter -4 , item No-4e @ 925/cum Rs 925.00] lapur = 188 km Distance From Jwalap\ less (5% vat ) : 46.25 Total 878.75 , (Himanshu Dhana fare uret Rie) ‘Executive Enginoer isnesh Kumar) {R. K, SINGH) “Junlor Engineer sunior Engineer ates 2) TET TAIT adhya Ganga Canal Gonst. Div-5 ae Pair aeegnye Sarge Cote Fane Rsa (Visnesh Kumar) fark wet fie) (R. I SINGH) “Junior Engineer tesa) Heras aPerT-nery, "3 ‘aon vim ey Prnfor eee ON Junior Engineer aS 6 |Suy of ae are ravel (Shingle) 20 mm to 40 mm size atsite/ Cum of 1.0 cum of ‘i material t crusher 9 raed gravel including collection of screening, stacki lapur (Haridwar) including cost of and all taxes preyed em : Royalty, contractor profit of er ° (646.0 our Chapter - 4 , Item No.2(v) rs 646.00 Distance From Jwalapur = 188 km —— cae less (5% val ia = Total 613.70 (ii)charges of carriage up to 32 km 306.00 33 to 150 =118x4 472.00 151 to 188 = 38x 3.5 133.00 911.00 0 Charges of carriage of 1 cum = 911.0/0.71 4283.10 1283.1 9.24 iii) Add 1.5% fc (ii) for wastage on Rs 613.7 Re 1906.00 GITOTAL Cum 08.08 Say Cum Rs___ 1906. 7 |Supply of Stone aggregate 10 mm to 20 mm size at site / Cum () Cost of 1.0 cum of stone aggregate including collection lof material at crusher Jwalapur (Haridwar) including cost of screening, stacking , washing , Royalty, contractor profit of land all taxes (As per SOR ch 4 item no 4 b) ne 975.00 Distance From Jwalapur = 188 km less (5% vat ) - 48.75 Total 926.25 (iijcharges of carriage up to 32 km 306.00 33 to 150 =118 x4 472.00 151 to 188 = 38x 3.5 133.00 911.00 Charges of carriage of 1 cum = 914.50/0.71 1283.10 1283.10 (ii) Add 1.5% for wastage on Rs 926.25 13.89 13.89 GITOTAL Cum Rs 2223.24 Say Cum Rs 2223.20) 8 |Supply of Stone aggregate 20 mm to 40 mm siz it site / Cum (i) Cost of 1.0 cum of stone aggregate including collection lof material at crusher Jwalapur (Haridwar) including cost of screening, stacking , washing . Royalty, contractor profit of and all taxes [As per SOR Chapter - 4 Item No.4c @ 925/cum Rs 925.00 Distance From Jwalapur = 188 km less (5% vat ) = fee Total 878.75| (Himanshu Dhana, Executive Enginoer ga Canal Gonst. Div-5 MEERUT "99°?=e | ip Junlor Engineer ——_Junigy Engineer ‘wenn Praenert wet tin sex Prater a@waplimanshu Dhara ) Executive Engineer We {ii)charges of carriage up to 32 km 306.00 33 t0 150 =118 x4 472.00 151 to 188 = 38x 3.5 133.00 911.00 |Charges of carriage of 1 cum = 911.0/0.71 1263 10 qe (i) Add 1.5% f a ___— for wastage on Rs 878.75 es 2978.03 |_—_—___ GITOTAL__Eut 1 2175.00, ce Say Cum Rs__ 2 9 |Supply of Boulder 20- 40 kq at site / Cum () Cost of 1.0 cum of stone aggregate including collection lof material at crusher Jwalapur (Haridwar) including cost of ae screening, stacking , washing , Royalty. contractor profit of 785.00 | Distance From Jwalapur = 188 km ed less (5% vat ) = caeve (iijcharges of carriage up to 32 km 308.00 33 to 150 =118x4 472.00 151 to 188 = 38x 3.5 133.00 911.00 Charges of carriage of 1 cum = 911.0/0.71 1283.10 1283 10 (iii) Add 1.5% for wastage on Rs 745.75 11.19 _ 14.19} G/TOTAL cum Rs 2040.04) Say cum Rs 2040.00] 10|Supply of R.B.M. at site / Cum | (i) Cost of 1.0 cum of stone aggregate including collection | of material at crusher Jwalapur (Haridwar) including cost of screening, stacking , washing , Royalty. contractor profit of 494.00 Distance From Rawasan = 160 km | less (5% vat ) = 24.70 | 469.30 (liycharges of carriage up to 32 km gos 00 33 to 150 =118 x4 472.00 | 151 to 160 = 38x 3.5 35.00 | 813.00 Charges of carriage of 1. cum = 813.0/0.71 1145 07 (ili) Add 1.5% for wastage on Rs 469.30 7.04 GITOTAL cum “Rs Say cum Rs 71 Supply of Mim (Ist class) Bricks at site / 1000 Nos I) Cost of 1000 Nos of Mroo Bricks 5000 00 less (5% vat ) 250 00) 4750 09| (ii) Add 5% contractor profit 237.50 ort km = 110.00 110.00 = 12/km Avg 8km = (12x7) = 84 84.00 2 km to 10 km = 1 2) Brick = 194/225=0.862/n0 862.22 ii) cost of 1000 No Bri Sriah 22| ‘AL 1000n0 Rs 5849.72] Say _1000n0 Rs __5849.70) a (RK. SJ (fare rer fie) Page 4fF ITEMS OF WORK UNITS RATES| Z ti Earth work in Excavation for Canal/foundation in dry soil ( loam clay or sand) including lift upto 1.50 mtr and lead upto 30 mtr and including back filling , watering and rami 1g of excavated earth into the plinth with removal and disposal of surpi Pi urplus eart cae cum (1) 1.0 cum of Earth work in excavation in foundation in ldry soil including all lead upto 30 mtr and lift upto 1.50 mtr with removal of surplus earth as directed by Engineer - in - Charge (As per SOR Chapter -5 , Item No. 1) 80.00 (Gi) Extra for lift above 1.5 m for every 0.3 M lift or part thereof @1.5/cum As per SOR ch § item 13 For 2.00M (2.0-1.5)/0.3 = 1.6 Say 2 lift 2x15 3.00) G/TOTAL___cum Rs 83.00 ‘Say cum Rs 83.00 Laying cement concrete (I-15 grade) 1:2:4 in wall , 2 [Transition sleepers Lining etc including all material labour T&P etc AU = CUM (!) 6.1 Nos Cement Bags cost @ Rs 325.55 per bag Rs 1985.86) (i) 0.42 Cum Coarse Sand @ Rs 2387.7 /Cum Ree eee (ii) 0.85Cum Stone aggregate 10 to 40 mm size @ IRs(2223.2+2175.0) /Cum Rs 1869.24) liv) Labour Charges Mechanical Mixing As per SOR Chapter - 6, Item No.- 2 (b) page No. 14 Rs 474.00 (v) Extra for mechanical vibration Rs 98.00, G/TOTAL cum Rs 5429.93] Say cum Rs 5429.90! CC (M 20 Grade) 1:1.5:3 in wing wall ,transition wall ete 3 Jineluding all mat () 7.56 Nos Cement Bags cost @ Rs 325.55 per bag (As 2461.16 per Mix Design) Rs (ii) 0.40 Cum Coarse Sand @ Rs 2387.7 /Cum Rs 955.08} (ii) 0.884 Cum Stone aggregate 10 mm to 20 mm size @ Rs2223.20 / Cum Rs 1965.31 (iv) Labour Charges Mechanical Mixing As per SOR |Chapter - 6, Item No.- 2 (b) page No. 14 Rs 474.00] (v) Extra for mechanical vibration Rs 98.09] G/TOTAL cum Rs 5953.55] Say cum Rs 5953.60 Junlor Engineer) MERI oie PV Tat ae fy ake rates (2) for age oe we (Himanshu Dhariay Executive Enginaer 2 c WPT adnya Ganga Canal Const. Divs MEERUT Pages—— 4 |Laying R.C.C.in (M-25 grade) 1:1:2 in Abutment Pier ,Slab etc, including all material labour T&P etc alu = CUM 1) 8.16 Nos Cement Bags cost @ Rs 325.55 per bag (AS bars Design) if . Renee RS 2656.49 (i) 0.386 Cum Coarse Sand @ Rs 2387.7/ Cum RS 921.65) (ii) 0.881 Cum Stone aggregate 10 mm to 20 mm size @ | Rs2223.20 1 Cum RS 1958.64] | (v) Labour Charges Mechanical Mixing As per SOR | Chapter - 6, Item No.- 4 (b) page No. 13 RS 784.00| (v) Extra for mechanical vibration RS 98.00 | G/ TOTAL RS 6418.78 Say cum RS 6418.80 5 |Centring & Shuttering for C.C works in ,Transition,cc floor including cost of all mterials, labour and T&P for | proper complition of work. eee] | [As per SOR ch 6 item no 10 @ 372/Sqm RS 372.00) G/TOTAL Sqm RS 372.00 6 |Laying of Reinforcement in R.C.C. including cutting, bending, binding and placing in position including cost of all mterials, labour and T&P for proper complition of work. i)\Cost of steel @51830.70/M.T 51830.70| | (i) Labour Charges for laying and placing @ 8679/MT as per item no 1 ch 6 RB or RCC work 8679.00 GITOTAL MT Rs __60509.70 7 1 IS/Laying Boulder 20-40 kg in Apron including cost of all mterials, labour and T&P for proper complition of work. () cost of 1.0 cum Boulder @ 2040.0 2040.00) | (ii)cost of laying Boulder as per item no 10 ch 18 of PWD } sor @ 190 190.00 GITOTAL cum Rs___ 2230.00 | |8 lLaying Non Cohesive/Cohesion less (ordinary sand) back filling including cost of all terials, labour and T&P for proper complition of work. | (i) cost of 1.0 cum Ordinary sand @ 1558.70 1555.70 (i)cost of laying coarse sand labour as per S.O.R ch-B item ino 11 @ 47.00/cum 47.00 | 1602.70) | G/TOTAL cum Rs 1602.70 a & dee 3 7 RY | (RK. SINGH) eee Coro, (Himanshu Dhara i Junior Engineer 1 tT one Pray gusg Executive Enginosr t Re ‘Madhya Ganga Canal Const. Div- | MEERUT f \ rates (2) Page 6[ee rg]siF 190 mm dia P.V.C.pipe in draining spout including Gost of all mterials, labour and T&P for proper ‘comt ___As per PWD SOR ch-1 item 22 _ I |sappiving & laying of Graded Gravel (Sginglo) in {ilter(20-40 mm) in layer ile all cost of labour material 4 jon of work. eae il feces G/TOTAL RM {i cost of 1.0 cum gravel (20-40mm) @ 1906.0 1906.00 | (ijcost of laying gravel labour as per S.O.R ch-21 item no 1 | pak cao | 1969.00 | G/TOTAL ‘Cum 1969.00 1g & laying of Graded Gravel (Sgingle) in filter(4- layer ile all cost of labour material T&P ete \) cost of 1.0 cum gravel (4-20mm) @ 2041.0 2041 00 (i)eost of laying gravel labour as per S.0.R ch-24 item no 7 |@ 63.00/cum 63.00 2104.00 a rn EG TOTAL Cum 2104.00 | 42|Supplying & laying of Coarse sand in filter in layer ic lall cost of labour material T&P etc complete (i) cost of 1.0 cum coarse sand @ 2387.7 238770 | ji)cost of laying coarse sand labour as per S.O.R ch-8 item | ino 11 @ 47.00/cum 4700 | 2434.70 G/TOTAL ‘Cum 2434.70 13|Disposal of extra earth for 1.0 km. lead in all type of soil lfc loading and unloading and also ilc all cost of labour T&P etc complete |As per PWD SOR ch 3 14] |S/Laying R.B.M in service road including cost of all ials, labour and T&P for proper complition of work. G/TOTAL Cum mte = | (i) cost of 1 cum R.B.M at site @ 1621.40/cum 1621 40 ji) laying R.B.M as per S.O.R. ch 21 item 1 ____ 6300 G/TOTAL Cum 1684.40 75 Journeys of jeep for inspection by J.E/A.E/E.E ic cost om 1 lof Fuel etc complete/Km a a i 791C.E./2018- 00 | Rate As Per Sanction Estimate No Ai aoo | (RK. SINGH) pe tre Fei) shesh Kumar) (ipnior Engineer shunlor Engineer sot ety ee IAF SET T oTraTet) Gabe aera WO! ra10s@) qué Page 8 (Himanshu Ohara y ‘Executive Engi Madhya Gant ga Canal MEERUT ineet Const. Div-5referer orftrenett arftreret Stet sim aree Prato wyUE—6 ie pis: [ol MOTOMO~6, Reatia- 6 of?) ana Ae, Ya 20 srafee—ara ws 8 Set ator ez Prati Acter can a ami A eT Ba art pe Nest ud aah wewr wes aiken get suere wert oh fae QB stad B arte Roa gan f a! AON OG-6 ateaiew:- aPreca-vert, Reftea, dts a age, wee aio ser Prefer ues-6, axe! feiftes wreyer, farce, get a age, wer sion mee Prafer wes-6, AT) aera sitter aret shot awe Prato wos-6 1refere siftemef siftrrcar rer sion asx Rafer aves LOMO O~6 recs sraferr—gra wang Ima me si a Fi Rr ce Beet a ger a ae iG Role ex SAIL Gaziabad & ud woor wd eran veer OS Steet BA Sue aa ma eee Gor a une at sere we PoTENTE feats ot ont 1 BH HO ae See 2 fiat Bota ex aMtowsotto wet ae 8MM& 25 MM ae GO §1500.00 7 1 z ret States Sor ate we we 3 Bo 2 whet er ‘Oret Bice Sor atte a oat we Bo 4 Bier sor ae Ber aera wars SI any ey! wire, 2S promomo-c festa: ai)3\ i siftrerreft oiftrereat wer vier ez feretfor wos—6 a afar Preafeerr at queef wd oravae ariardt &y Br S referer gyfereraan seer vio are Ferifor aeser-veye Fw! oa ference ewer facta aata a as me stom aac ferafor wus~e, Az! ba te Hem pacientes @ age Feat ston sree Frfor ars-6, axe 3 iy : al Foe 2. ocanned witn |