Vishwa Infrastructure & Services Pvt.Ltd.

VBC Minor I & II Rate Calculation of Projects.

Tender Estimate Unit Quantity S.No Item Description ADR: Revised WORK ORDER RATES AMOUNT DURING DURING EXECUTION EXECUTION During Execution RATES AMOUNT Actul Cost Actul Amt. During During Execution Execution 7200.00 6.00 77.53 52.20 60.60 70.20 7.00 3071952.00 2819277.48 31247611.47 85332272.29 28303932.96 16394149.28 18761086.82 185930282.30 8807152.00 35504575.15 168104342.34 3996932.84 18743711.42 4261646.25 239418360.00 2966298.03 8917126.66 25442915.14 41844111.60 51498824.63 19660398.44 7955753.20 6544606.50 Differance

I-EARTH WORK Clearing the canal land width E-1 E-2 E-3 E-4 Stripping the canl constructions Excavation of canal in all sorts of soils incl soft and hardembankment using selected Earthwork in morrum soil,soft and hard 1 km a) with lead up to morrum from borrow b) with lead up to 2.0 KMs c) with lead up to 3.00 KMs Compaction of Earth Work

Hect Cum Cum Cum Cum Cum Cum

426.66 469879.58 403046.36 1634717.86 467061.60 233534.89 2680155.26

918.56 15.00 27.27 46.97 57.53 65.58 8.87

391912 7047770 10991880 76779395 26871473 15315218 23767831 161165480 8578166 31868010 154984104 4020862 19115585 5393613 223960341 2292700 10897784 26399082 28856343 58706261 21976029 2769664 9152666

-2680040.08 4228492.57 -20255731.14 -8552877.14 -1432460.19 -1078931.30 5006744.63 -24764802.65 -228985.95 -3636564.90 -13120238.11 23929.09 371873.71 1131967.20 -15458018.96 -673598.44 1980657.61 956166.90 -12987768.50 7207436.73 2315630.14 -5186089.47 2608059.02

E-5

II-LINING WORK Mechanised trimming of the canal section L-1 for preparing sub grade for laying Concrete lining of M-15 grade in bed side L-2 A) 7.0 cm thick lining in Bed (with water (B) 7.0 cm thick lining in slope (with membrane curing) C) 15cm thick lining in Bed (with water L-3 L-4 curing) thick lining in slope (with D) 15cm membrane curing) bituminous sealing providing and filling

Sq.m Sq.m Sq.m Sq.m Sq.m m

880715.20 149400.44 688836.61 8094.50 37525.54 170465.85

9.74 213.31 224.99 496.74 509.40 31.64

10.00 237.65 244.04 493.78 499.49 25.00

III-STRUCTURES Excavation for foundation in all sorts of S-1 soils grade concrete foundations M-10 S-2 S-3 S-4 S-5 S-6 S-7 S-8 1 M-15 grade concrete with Raft,bottom slab barrel, bottom slab of sump and TMT Providing and laying burnt brick masonry in foundation laying burnt brick masonry Providing and in foundation thick cement plaster in Providing 12mm NP-3 class reinforced pipes e) NP3 class 600mm dia

Cum Cum Cum MT Cum Cum Sq.m RM

57412.22 3284.03 7401.36 659.17 17951.66 6622.45 63191.05 5231.50

39.93 3318.42 3566.79 43776.78 3270.24 3318.41 43.83 1749.53

51.67 2715.30 3437.60 63480.00 2868.75 2968.75 125.90 1251.00

2 3 4 S-9 S-10 S-11 S-12 S-13 S-14 S-15

S-16 S-17 S-18 S-19 S-20 S-21 S-22 S-23

g) NP3 class 750mm dia RM h) NP-3 class 900mm dia RM i) NP-3 class 1050mm dia RM Providing and fixing marble plate 20cm x 100 M2 Providing and fixing in position canal data No Providing and laying heavy duty PVC pipe No providing and fixing in position 450mm No MS steel gril with angle frame Sq.m providing and laying water proofing m bituminous sealing of road during Providing diversion a) for WBM road KM b) for asphalt Road KM dismantling the asphalt existing road Sq.m Providing 300mm thick pucca rubble Sq.m pitching in cement mortar 1:5 Construction of kundi at the head of sub No Providing and fixing 160mm wide 5mm m providing and fabricating and erection of job supporting system for ONGC/SPML providing and laying uncoarsed rubble Cum Stone spalls of minimum 25 mm size Sq.m providing and laying precast RCC NP4 class of pipe dia as per below a) 600mm dia m b) 900mm dia m

885.00 737.50 37.50 16159.00 1197.00 396.00 7671.00 2019.78 6441.52 0.80 1.00 1179.60 4821.76 815.00 21.00 1.00 34.56 208.24 423.00 190.00

2411.62 3246.16 4719.79 138.39 1021.47 9910.45 260.06 1238.93 186.03 856108.03 1712698.87 24.35 492.84 7081.33 275.90 27370.62 3264.77 492.84 4018.72 7752.07

2134287 2394039 176992 2236177 1222701 3924538 1994905 2502362 1198342 684886 1712699 28723 2376375 5771281 5794 27371 112830 102630 1699920 1472893 192830274 1920862 362680 2200663 70022 66881 5585 42881 1341233 6010807 583966901 12206620

1991.00 2299.33 3349.33 110.00 2937.98 8032.50 168.75 1824.00 1824.00

1762035.00 1695758.33 125600.00 1777490.00 3516756.08 3180870.00 1294481.25 3684078.72 11749332.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

372252.24 698281.15 51392.10 458686.82 -2294054.76 743668.20 700423.67 -1181716.72 -10550990.75 684886.42 1712698.87 28723.26 2376375.49 5771280.82 5793.81 27370.62 112830.36 102629.83 2714.10 296353.64 -3659906.85 141830.90 76399.38 544038.39 50836.31 -12627.32 -13821.62 13321.00 113447.67 913424.70 -42969304

4012.31 6192.31

1697206.15 1176538.90 196490181.10 1779031.25 286280.89 1656625.00 19185.68 79508.00 19406.20 29560.00 1227784.86 5097382 626936205 0.00

R. APPROACH WORKS Earth work in Embankment using selected R-1 soil Compaction of Earth Work R-2 Collecting, carting & stacking 40mm to R-3 63mm thick Collecting, carting & stacking soft murrum R-4 R-5 R-6 R-7 R-8 Labour charges for spreading 40mm to labour charges for spreading soft murrrum Consolidation WBM surface with roller providing 25mm thick dense carpet using Total for Execution Maintenance for 5 years i) first year

M3 M3 M3 M3 M3 M3 Sq.m Sq.m

40897.27 40897.27 1828.00 441.05 1807.00 441.05 14780.00 6093.34

46.97 8.87 1203.86 158.76 37.01 12.66 2.90 220.11

43.50 7.00 906.25 43.50 44.00 44.00 2.00 201.50

M1

job

1.00

12206620.00

ii) second year iii) third year iv) fourth year v) fifth year TOTAL

job job job job

1.00 1.00 1.00 1.00

12206620.00 12206620.00 12206620.00 12206620.00

12206620 12206620 12206620 12206620 61033100 645000001

0.00 0.00 0.00 0.00 0.00 626936205.26

A.D.Rathod Rate Calculations of VBC Minor I & II I-EARTH WORK

Sr,No Description Unit Nos 1 Length 1000.00 Width 10.00 Depth Qty 1.00

E - 1 Clearing & jungle cutting Hect Note :- One J.C.B working for Jungle cutting Required minimum 12 hours per hect.and 0ne hour's J.C.B charges is RS. 600.00 Per hrs. Total Gross Costing per Cum Total Net Costing per Cum

Description Sr,No E - 2 Stripping the canl constructions Note :- One J.C.B working for stripping in 1 K.M Required minimum 15 hours per K.M.and 0ne hour's J.C.B charges is RS. 600.00 Per hrs.(Expenditure Rs.9000/Qty .1500 = Rs.6.00 per Cum. Total Gross Costing per Cum Total Net Costing per Cum

Unit Cum

Nos 1.00

Length 1000.00

Width 10.00

Depth 0.15

Qty 1500.00

Sr,No

Description Excavation of canal in all sorts of soils E - 3 incl soft and hard morrum Section Cutting (Top 2.040 X Bottom 0.45 X 0.60 Height X 1.20 Slop X 2.55 Perifiery excluding 0.07 trimming) 1 Box Cutting 2 Slop Cutting Total Gross Costing per Cum Total Net Costing per Cum

Unit

Nos

Length

Width

Depth

Qty

Cum Cum

1.00 2.00

1.00 1.00

0.45 0.40

0.53 0.53

0.2385 0.4214 0.4214

Sr,No

Description Earthwork in embankment using selected soil,soft and hard morrum E - 4 from borrow area. (a) with lead up to 1 km ) 1 Earth loading

Unit

Nos

Length

Width

Depth

Qty

cum

10.00

2 Earth transporting Lead up to 1 K.M 3 Earth spreading Actul Work Costing 6 ( + ) Section Cutting @ 20% 7 Total Gross Costing per Cum Total Net Costing per Cum

cum cum cum cum cum

10.00 10.00 10.00 12.70

Sr,No

E-4 (b) 1 2 3 6 7

Description Earthwork in embankment using selected soil,soft and hard morrum from borrow area. with lead up to 2 km Earth loading Earth transporting Lead up to 2 K.M Earth spreading Actul Work Costing ( + ) Section Cutting @ 20% Total Gross Costing per Cum Total Net Costing per Cum

Unit

Nos

Length

Width

Depth

Qty

cum cum cum cum cum cum

10.00 10.00 10.00 10.00 12.70

Sr,No

E-4 (C) 1 2 3 6 7

Description Earthwork in embankment using selected soil,soft and hard morrum from borrow area. with lead up to 3 km Earth loading Earth transporting Lead up to 3 K.M Earth spreading Actul Work Costing ( + ) Section Cutting @ 20% Total Gross Costing per Cum Total Net Costing per Cum

Unit

Nos

Length

Width

Depth

Qty

cum cum cum cum cum cum

10.00 10.00 10.00 10.00 12.70

Sr,No Description Compaction of Earth Work E-5 1 Earth Work Watering 2 Earth Work Rolling Actul Work Costing 6 ( + ) Section Cutting @ 20% 7 Total Gross Costing per Cum Total Net Costing per Cum

Unit cum cum cum cum cum

Nos 10.00 10.00 10.00 12.70

Length

Width

Depth

Qty

II-LINING WORK

Description Sr,No L-1 Mechanised trimming of the canal section for preparing sub grade for laying 3 Trimming of Canal Total Gross Costing per Cum Total Net Costing per Cum

Unit Sq.m

Nos

Length

Width

Depth

Qty

Sqm

1.00

1.00

2.55

0.00

2.5500 2.5500

Lining Rate 0.070 mm Thk. (With Water Curing) Sr,No L-2 1 2 3 4 5 6 7 8 Description P CC 1:2:4 20mm metal Sand Cement Labour Water Extra for Mixture,fuel etc... Actul Work Costing per Cum. Actul Work Costing per Sqmt Total Net Costing per Sqmt Unit cum cum bag cum Ltr cum Sqmt Qty 0.91 0.45 6.40 1.00 300.00 1.00 Length Width Depth Qty.

Lining Rate 70 mm Thk. (With Membrane Curing) Sr,No B 1 2 3 4 5 6 7 8 9 Description P CC 1:2:4 20mm metal Sand Cement Labour Water Extra for Mixture,fuel etc... Membrane Curing) Actul Work Costing per Cum. Actul Work Costing per Sqmt Total Net Costing per Sqmt Unit cum cum bag cum Ltr cum Ltr Cum Sqmt Qty 0.91 0.45 6.40 1.00 150.00 1.00 4.76 Length Width Depth Qty

Lining Rate 15 cm Thk. (With Water Curing) Sr,No B 1 2 3 4 Description P CC 1:2:4 20mm metal Sand Cement Labour Unit cum cum bag cum Qty 0.91 0.45 6.40 1.00 Length Width Depth Qty

5 6 7 8

Water Extra for Mixture,fuel etc... Actul Work Costing per Cum. Actul Work Costing per Sqmt Total Net Costing per Sqmt

Ltr cum Cum Sqmt

300.00 1.00

Lining Rate 15 cm Thk. (With Membrane Curing) Sr,No B 1 2 3 4 5 6 7 8 9 Description P CC 1:2:4 20mm metal Sand Cement Labour Water Extra for Mixture,fuel etc... Membrane Curing) Actul Work Costing per Cum. Actul Work Costing per Sqmt Total Net Costing per Sqmt Unit cum cum bag cum Ltr cum Ltr Cum Sqmt Nos 0.91 0.45 6.40 1.00 150.00 1.00 2.25 Length Width Depth Qty

III-STRUCTURES
Description Sr,No Unit S-1 Excavation for foundation in all sorts of Cum soils Avrage 120.00 Cum.excavation per Structure X 7 hrs.of J.C.B working X Rs.600.00 per Hrs. 1 Dressing with Labour Nos Actul Work Costing per Cum. Total Net Costing per Sqmt Nos 1.00 Length Width Depth Qty 120.00

1.00

10.00

M-10 grade concrete foundations Sr,No S-2 1 2 3 4 5 6 7 Description P CC 1:3:6 20mm metal Sand Cement Labour Water Extra for Mixture,fuel etc... Actul Work Costing per Cum. Total Net Costing per Cum. Unit cum cum bag cum Ltr cum Qty 0.92 0.46 4.40 1.00 300.00 1.00 Length Width Depth Qty

M-15 grade concrete with Raft,bottom slab barrel, bottom slab of sump

Sr,No S-3 1 2 3 4 5 6 7 8

Description P CC 1:2:4 20mm metal Sand Cement Form Work Labour Water Extra for Mixture,fuel etc... Actul Work Costing per Cum. Total Net Costing per Cum.

Unit cum cum bag Sqmt cum Ltr cum Cum

Nos 0.91 0.45 6.40 1.00 1.00 300.00 1.00

Length

Width

Depth

Qty

Reinforcement work of TMT Sr,No S-4 1 2 3 4 5 8 Description Steel Coast of Steel 3 % Westage Cutting & Binding Binding Wire Transportation of Steel Actul Work Costing per M.T. Total Net Costing per M.T. Unit M.T M.T M.T M.T M.T M.T Nos 1.00 1.00 1.00 0.005 1.00 Length Width Depth Qty

Providing and laying burnt brick masonry in foundation Sr,No S-5 1 2 3 5 5 8 Description Brick - Masnory Cost of bricks Sand Cement Labour Water Actul Work Costing per Cum. Total Net Costing per Cum. Unit Nos Cum Bags Cum Ltr Nos 500.00 0.22 1.25 1.00 500.00 Length Width Depth Qty

Providing and laying burnt brick masonry in foundation Sr,No S-6 1 2 3 5 5 8 Description Brick - Masnory Cost of bricks Sand Cement Labour Water Actul Work Costing per Cum. Unit Nos Cum Bags Cum Ltr Nos 500.00 0.22 1.25 1.00 500.00 Length Width Depth Qty

Total Net Costing per Cum.

Providing 12mm thick cement plaster in 1:3 proportion Sr,No S-7 1 2 3 5 5 8 Description 12 mm thick Plastring (1:4)
12 mm thick Plastring (1:4) Cement Sand Mason & Helpr Bags Cum Sqm 0.13 0.01 1.00

Unit

Nos

Length

Width

Depth

Qty

Water Actul Work Costing per Sqmt. Total Net Costing per Sqmt.

Ltr

150.00

NP-3 class reinforced pipes Sr,No Description S - 8 NP-3 class reinforced pipes e) NP3 class 600mm dia
Hydra Hire Charges (5000 per day pipe

Unit
Rmt Rmt Rmt

Nos
1.00 1.00 3.00

Length

Width

Depth

Qty 1.00 30.00 30.00

1 lying minimum 30 Rmt.) 2 Labour for Lying Pipe ( 3 X 250) 8 Actul Work Costing per Sqmt. Total Net Costing per Rmt.

NP-3 class reinforced pipes Sr,No Description S - 8 NP-3 class reinforced pipes g) NP3 class 750mm dia Unit Nos
1.00 1.00 3.00

Length

Width

Depth

Qty 1.00 30.00 30.00

Rmt Hydra Hire Charges (5000 per day pipe 1 lying minimum 30 Rmt.) Rmt 2 Labour for Lying Pipe ( 3 X 250) Rmt

8 Actul Work Costing per Sqmt. Total Net Costing per Rmt. NP-3 class reinforced pipes Sr,No Description S - 8 NP-3 class reinforced pipes e) NP3 class 900mm dia Unit Nos
1.00 1.00 4.00

Length

Width

Depth

Qty 1.00 30.00 30.00

Rmt Hydra Hire Charges (5000 per day pipe 1 lying minimum 30 Rmt.) Rmt 2 Labour for Lying Pipe ( 4 X 250) Rmt

8 Actul Work Costing per Sqmt. Total Net Costing per Rmt. NP-3 class reinforced pipes

Sr,No Description S - 8 NP-3 class reinforced pipes e) NP3 class 1050mm dia

Unit

Nos
1.00 1.00 4.00

Length

Width

Depth

Qty 1.00 30.00 30.00

Rmt Hydra Hire Charges (5000 per day pipe 1 lying minimum 30 Rmt.) Rmt 2 Labour for Lying Pipe ( 4 X 250) Rmt

8 Actul Work Costing per Sqmt. Total Net Costing per Rmt. NP-4 class reinforced pipes (Pushing Method) Sr,No S-8 e) 2 3 8 Description NP-4 class reinforced pipes NP4 class 600mm dia
Labour Charges for Lying Pipe Excavation (5 Hour's J.C.B)

Unit
Rmt Rmt Rmt

Nos
1.00 1.00

Length

Width

Depth

Qty 1.00 1.00 32.50

Actul Work Costing per Rmt. Total Net Costing per Rmt. NP-4 class reinforced pipes (Pushing Method)

Sr,No S-8 e) 2 3 8

Description NP-4 class reinforced pipes NP4 class 900mm dia

Labour Charges for Lying Pipe Excavation (5 Hour's J.C.B)

Unit
Rmt Rmt Rmt

Nos
1.00 1.00 1.00

Length

Width

Depth

Qty 1.00 1.00 32.50

Actul Work Costing per Rmt. Total Net Costing per Rmt.

Providing and fixing marble plate 20cm x 15cm x 2.54 cm Sr,No S-9 1 2 2 8 Description Unit Providing and fixing marble plate 20cm x 15cm x 2.54 cm 100 cm2 Marble Coasting 100 cm2 Engraving & Led Charges. Labour Charges & Fixing etc. 100 cm2 Actul Work Costing per Rmt. Total Net Costing per 100 cm2. Nos Length Width Depth Qty

1.00 1.00 1.00

1.00 1.00

Providing and fixing in position canal data boards Sr,No Description Providing and fixing in position canal S - 10 data boards 1 M.S Angle 40 X 40 X 6 Unit Nos Length Width Depth Qty

Kg

1.00

27.13

2 3mm M.S Steel Plates Kg Cum M : 150 Concrete 2 Painting & Labour Charges & Fixing etc.L.S 8 Actul Work Costing per Rmt. Total Net Costing per No.

1.00 1.00 1.00

4.57 0.12 1.00

Providing and fixing in position canal data boards Sr,No S - 10 1 2 2 8 Description Unit Providing and fixing in position canal data boards Kg M.S Angle 40 X 40 X 6 Kg 3mm M.S Steel Plates Cum M : 150 Concrete Painting & Labour Charges & Fixing etc.L.S Actul Work Costing per Rmt. Total Net Costing per No. Nos Length Width Depth Qty

1.00 1.00 1.00 1.00

27.13 4.57 0.12 1.00

Providing and laying heavy duty PVC pipe of 110mm dia for irrig Sr,No Description Providing and laying heavy duty PVC pipe of 110mm dia for irrigation pipe Unit Nos Length Width Depth Qty

S - 11 1 Supply of 110 mm PVC Pipe 2 Construction of well Both side 3 Plaster both side Actul Work Costing per Nos. Total Net Costing per No.

No Cum L.S

1.00 2.00 2.00

1.00 2.00 1.00

Providing and fixing in position 450mm wide steps of 28mm d Sr,No Description Unit Providing and fixing in position 450mm S - 12 wide steps of 28mm dia bars 1 M.S 28 mm Round Bar Kg 2 Painting & Labour Charges & Fixing etc.Kg 8 Actul Work Costing per Rmt. Total Net Costing per No. Nos Length Width Depth Qty

1.00 1.00

2.25 2.25

MS steel gril with angle frame Sr,No Description MS steel gril with angle frame S - 13 1 M.S 28 mm Round Bar 2 Labour Charges & Fixing etc. Unit Kg Kg Nos 1.00 1.00 Length Width Depth Qty 32.00 32.00

8 Actul Work Costing per Rmt. Total Net Costing per Sqmt.

Providing and laying water proofing bituminous sealing Sr,No Description Unit Nos Length Width Depth Qty

providing and laying water proofing S - 14 bituminous sealing

1 Bituminus 2 Labour Charges & Fixing etc. 8 Actul Work Costing per Rmt. Total Net Costing per Sqmt.

Kg Kg

1.00 1.00

32.00 32.00

R. APPROACH WORKS
Sr,No Description Earthwork in embankment using selected soil,soft and hard morrum from borrow area. with lead up to 1 km ) Earth loading Earth transporting Lead up to 1 K.M Earth spreading Actul Work Costing ( + ) Section Cutting @ 20% Total Gross Costing per Cum Total Net Costing per Cum Unit Nos Length Width Depth Qty

R-1 (a) 1 2 3 4 5 6 8

cum cum cum cum cum cum

10.00 10.00 10.00 10.00 12.70

Sr,No Description R - 2 Compaction of Earth Work 1 Earth Work Watering 2 Earth Work Rolling Actul Work Costing 6 ( + ) Section Cutting @ 20% 7 Total Gross Costing per Cum Total Net Costing per Cum

Unit cum cum cum cum cum

Nos 10.00 10.00 10.00 12.70

Length

Width

Depth

Qty

Collecting, carting & stacking 40mm to 63mm thick Sr,No Description R-3 1 40 TO 63 MM METAL 3 Actul Work Costing per Cum. Total Net Costing per Cum. Unit cum Qty 1.00 Length Width Depth Qty

Collecting, carting & stacking soft murrum

Sr,No R-4 (a) 1 2 3 4

Description with lead up to 1 km ) Earth loading Earth transporting Lead up to 1 K.M Earth spreading Actul Work Costing Total Net Costing per Cum.

Unit

Qty

Length

Width

Depth

Qty

cum cum cum cum

10.00 10.00 10.00 10.00

Labour charges for spreading 40mm to 63mm size meta Sr,No Description R-5 1 Labour charge 2 Actul Work Costing Total Net Costing per Cum. Unit cum cum Qty 1.00 0.00 Length Width Depth Qty

labour charges for spreading soft murrrum Sr,No Description R-6 1 Labour charge 2 Actul Work Costing Total Net Costing per Cum. Unit cum cum Qty 1.00 0.00 Length Width Depth Qty

Consolidation WBM surface with roller Sr,No Description R-7 1 Rollar charge 2 Actul Work Costing Total Net Costing per Cum. Unit cum cum Qty 1.00 0.00 Length Width Depth Qty

providing 25mm thick dense carpet using crushed stone ch Sr,No R-8 1 2 3 4 5 6 7 8 Description Asphalt 4.00% 20 mm Aggrigate 33.33% 10 mm Aggrigate 33.33% Dust below 6mm 33.33% L.D.O (5 to 6 ltr per M.T) Mixing Charges Carting Laying Charges with Paver,compection & Rolling Watering. Unit M.T M.T M.T M.T Ltr M.T M.T M.T Qty 0.0400 0.33 0.33 0.33 5.00 1.00 1.00 1.00 Length Width Depth Qty

9 10 12 13

Actul Work Costing per M.T Actul Work Costing per Cum. Total Net Costing per Cum. Total Net Costing per Sqmt.

od VBC Minor I & II ORK

Material Cost Rate 7200.00 Amount 7200.00 Remarks

7200.00 7200.00

7200.00 7200.00

Material Cost

Rate 6.00

Amount 9000.00

Remarks

6.00 6.00

9000.00

Material Cost

Rate

Amount

Remarks

83.86 71.20 77.53 77.53

83.86 J.C.B Cutting Rs.20.00 per Rmt. 71.20 Labour Cutting & Trimming Charges Rs.30.00 per Sqmt 01 Rmt = 2.55 Sqmt.

Material Cost

Rate

Amount

Remarks

18.00

180.00

22.50 3.00 43.50 8.70 52.20 52.20

225.00 30.00 435.00 117.45 552.45

Material Cost

Rate

Amount

Remarks

18.00 29.50 3.00 50.50 10.10 60.60 60.60

180.00 295.00 30.00 505.00 136.35 641.35

Material Cost

Rate

Amount

Remarks

18.00 36.50 4.00 58.50 11.70 70.20 70.20

180.00 365.00 40.00 585.00 157.95 742.95

Material Cost

Rate 3.00 4.00 7.00 0.00 7.00 7.00

Amount 30.00 40.00 70.00 0.00 70.00

Remarks

WORK

Material Cost

Rate

Amount

Remarks

10.00 10.00 10.00

25.50 25.50

With Water Curing) Material Cost 970.00 500.00 261.00 571.00 0.065 25.00 2327.07 Rate 882.70 225.00 1670.40 571.00 19.50 25.00 3393.60 237.65 237.65 Amount Remarks

h Membrane Curing) Material Cost 970.00 500.00 261.00 571.00 0.065 25.00 21.23 Rate 882.70 225.00 1670.40 571.00 9.75 25.00 101.05 3484.90 244.04 244.04 Amount Remarks

ith Water Curing) Material Cost 970.00 500.00 261.00 466.00 Rate 882.70 225.00 1670.40 466.00 Amount Remarks

0.065 25.00

19.50 25.00 3288.60 493.78 493.78

h Membrane Curing) Material Cost 970.00 500.00 261.00 466.00 0.065 25.00 21.23 Rate 882.70 225.00 1670.40 466.00 9.75 25.00 47.7675 3326.62 499.49 499.49 Amount Remarks

URES
Material Cost Rate 35.00 Amount 4200.00 Remarks

200.00

16.67 51.67 51.67

2000.00 6200.00

foundations Material Cost 970.00 500.00 261.00 400.00 0.065 25.00 Rate 892.40 230.00 1148.40 400.00 19.50 25.00 2715.30 2715.30 Amount Remarks

l, bottom slab of sump and approach slab

Material Cost 970.00 500.00 261.00 165.00 450.00 0.065 25.00

Rate 882.70 225.00 1670.40 165.00 450.00 19.50 25.00 3437.60 3437.60

Amount

Remarks

rk of TMT Material Cost 56000.00 1680.00 5000.00 60000.000 500.00 Rate 56000.00 1680.00 5000.00 300.00 500.00 63480.00 63480.00 Amount Remarks

masonry in foundation Material Cost 4.00 500.00 261.00 400.00 0.065 Rate 2000.00 110.00 326.25 400.00 32.50 2868.75 2868.75 Amount Remarks

masonry in foundation Material Cost 4.00 500.00 261.00 500.00 0.065 Rate 2000.00 110.00 326.25 500.00 32.50 2968.75 Amount Remarks

2968.75

laster in 1:3 proportion Material Cost Rate Amount Remarks

275.00 450.00 75.00 0.065

35.75 5.40 75.00 9.75 125.90 125.90

ced pipes Material Cost 1060.00 166.00 25.00 1251.00 Rate 1060.00 166.00 25.00 1251.00 1251.00 Amount Remarks

ced pipes Material Cost 1800.00 166.00 25.00 1991.00 Rate 1800.00 166.00 25.00 1991.00 1991.00 Amount Remarks

ced pipes Material Cost 2100.00 166.00 33.33 2299.33 Rate 2100.00 166.00 33.33 2299.33 2299.33 Amount Remarks

ced pipes

Material Cost 3150.00 166.00 33.33 3349.33

Rate 3150.00 166.00 33.33 3349.33 3349.33

Amount

Remarks

(Pushing Method) Material Cost 1120.00 2800.00 92.31 4012.31 Rate 1120.00 2800.00 92.31 4012.31 4012.31 Amount Remarks

(Pushing Method) Material Cost 2300.00 3800.00 92.31 6192.31 Rate 2300.00 3800.00 92.31 6192.31 6192.31 Amount Remarks

e 20cm x 15cm x 2.54 cm Material Cost Rate Amount Remarks

25.00 65.00 20.00 110.00 110.00

on canal data boards Material Cost Rate Amount Remarks

50.00

1356.62

(7.50+0.23 = 7.73 Rmt X 3.51Kg

60.00 3393.00 900.00

274.20 407.16 900.00 2937.98 2937.98

on canal data boards Material Cost Rate Amount Remarks

50.00 60.00 3393.00 900.00

1356.62 274.20 407.16 900.00 2937.98 2937.98

(7.50+0.23 = 7.73 Rmt X 3.51Kg

e of 110mm dia for irrigation pipe Material Cost Rate Amount Remarks

1295.00 2868.75 1000.00

1295.00 5737.50 1000.00 8032.50 8032.50

m wide steps of 28mm dia bars Material Cost Rate Amount Remarks

50.00 25.00

112.50 56.25 168.75 168.75

(7.50+0.23 = 7.73 Rmt X 3.51Kg

ngle frame Material Cost 45.00 12.00 Rate 1440.00 384.00 Amount Remarks

1824.00 1824.00

fing bituminous sealing Material Cost Rate Amount Remarks

45.00 12.00

1440.00 384.00 1824.00 1824.00

WORKS
Material Cost Rate Amount Remarks

18.00 22.50 3.00 43.50 0.00 43.50 43.50

180.00 225.00 30.00 435.00 117.45 552.45

Material Cost

Rate 3.00 4.00 7.00 0.00 7.00 7.00

Amount 30.00 40.00 70.00 0.00 70.00

Remarks

40mm to 63mm thick Material Cost 906.25 Rate 906.25 906.25 906.25 Amount Remarks

king soft murrum

Material Cost

Rate

Amount

Remarks

18.00 22.50 3.00 43.50 43.50

180.00 225.00 30.00 435.00

mm to 63mm size metal Material Cost Rate 44.00 44.00 44.00 Amount 44.00 0.00 Remarks This rate is include with R-6 Item rate

ing soft murrrum Material Cost Rate 44.00 44.00 44.00 Amount 44.00 0.00 Remarks This rate is include with R-6 Item rate

face with roller Material Cost Rate 2.00 2.00 2.00 Amount 2.00 0.00 Remarks

t using crushed stone chips Material Cost 50000.00 725.00 625.00 550.00 60.00 150.00 75.00 200.00 Rate 2000.00 241.64 208.31 183.32 300.00 150.00 75.00 200.00 Amount Remarks

3358.27 8059.85 8059.85 201.50