GENERAL ABSTRACT OF COST

Name of Work : Relining of Indira Gandhi Main Canal from RD 83.000 to RD 84.000

S.No Particulars Amount

1
Earth Work Part A 755697
2
Lining Part B 11761743.19
3
Total 12517440.19

Add Contingencies @ 2% 250349

Grand Total 12767789.19

Say Rs 171.11 Lacs /- Only

It is certified that the details of estimate has been checked in Dn. Office and are correct.
 ABSTRACT OF COST(Part-A) Earthwork
Name of Work : Relining of Indira Gandhi Main Canal from RD 83.000 to RD 84.000

S.No Description Average 16P+2K Qty Unit Rate Amount

1 Cutting
and Per
burning 91440.00 200.00 182880
100M²
cactus
2 and
Uprootin
thorny
g and
bushes
removing 50.00 Each 350.00 17500
and
trees
sarkanda.
including
(as
filling per
up
3 Silt
WR BSR
the
clearance pits,
ch-5(a)
levelling,
/Item No. Per 10
dressing,
Removal 6.00 738.00 443
4)
stacking M³
of blown
properly.
sand/
300mm
berm
3b to
unloadin
Add below
g600mm
Extra for 2.00 804.00 161
Dia.(As
undresse
lead 51-
dper
500 with W.R
4 North
Extra
combine
meter. for
BSR
slush
d lead
WR BSR or
up
Chapter
daldal
to Ch.-650m Per 10
5018.31 108.00 54198
5a
that
for
Item lined Item
No. M³
no
which
canal
27 1c)
will
section
(Includin
5 support
gforClosure
Earth FSD
man's
more
work
allowanc
weight.
ethan
excavatio @ 2m Per 10
n(As 2464.01 456.00 112359
20%) per
(WR in M³
W.R.
BSR ch.
ordinary
BSR,Ch-
No. for
soil 6
6page
main S.no.no.5
6 Dressing of earthwork (as per WR BSR ch- 6
(b)}
21 Item
canal and Per 10
Item 14) 1918.41 15.60 2993
(Includin
No. 26©)
branches M³
(Including Closure allowance @ 20%)
g(Includin
having Closure
7 allowanc
gExtra Closure
discharge on
eallowanc
10
earthwor @
20%)
e
kcumecs @
for
20%) in
& Per 10
laying 370.72 169.20 6273
above M³
15 to 25:
Kassi
cms
work
layers
undresse
including
8 Compacti
d. ( As
Dressing
on of
per WR
&
earthwor
BSR ch-
Watering Per 10
k by 370.72 480.00 17795
No.6,
as per M³
mechanic
Item
specificat
ally
No.2(a)}
ions
operated
(Includin
(Water
Vibro- to
g Closure
be made
Compact
allowanc
available
or/ any
eby @
other the
20%)
departme
mechanic
nt at
al one
means
place
to attain of
work
a density
site).
STRACT OF COST(Part-A) Earthwork

S.No Description 200-267 67 Unit Rate Amount

267-269 2.00 228.00
9 Add
extra for
earth
taken 2464.01 Per M³ 31.00 76384
from
private
land,
land to
10 Carriage
be
of Good
arranged 2464.01 Per M³ 98.75 243321
earth
by for
the
11 lead
contracto5 of dowels in addition to payment
Dressing
km
for dressed earth work if top width of dowel
r through
kachcha(
is less than 1 mtr. (As per WR BSR Ch-6
private Per 100
WR 609.60 228.00 1390
item-18)
negotiati M
North
(Including
ons. Item Closure allowance @ 20%)
BSR-
applicabl
12 2013,Ch-
e
Temporary on compensation for the land with
4,itemi.e.3)for six month period.
certificati
crop Per
on by
For Ex.
command area.WR BSR Ch. 10 Item No. 2.00 20000.00 40000
Bigha
En. that
1 {b(i)}
no earth
is Total (Part-A) 755697
available
within
canal
boundary
.for 200-233 33
comman 233-235 2.00 540.00
d
area(WR
North
BSR-
2013,Ch-
10,item 2
i)
 ABSTRACT OF COST (CC Lining)
Name of Work : Relining of Indira Gandhi Main Canal from RD 83.000 to RD 84.000

S.No Description Average 16P+2K Qty Unit Rate Amount

1 Rubbing
and
clearing
the
surface
of
existing 39399.06 Per M² 6.744 265707
tile
lining to
be used
as
subgrade
both in
Double
bed and 1347.83 Per M²
PCC
side
block
slopes
Filling by
liningof
meanshollow of 6.00 Per M²
with 30
wirejoints of
X15 X5
2 Supply
brushes
existing
cms size
of
waterdoubleboth
/ 2.00 126.50 253
PCC
air tile
side
slabs
textured
applied
lining
3 ( madein
Supply
HDPE
under sides
and from
pressure
geomem
with CM 15479.69 0 38.82 600922
pastingPCC
brane
through 1:3
of grade M-
500
nozzle to
4 Labour15) as
Hessian
get rid of
micron
charges
Cloth peron 15479.69 0 14.40 222908
thickness
dirt, sand
forspecifica
both
,etc.as per
laying
faces tionsof,
5 deposite
specifica
Providing and fixing in position PVC strip in
anchorin
HDPE
tion.
d
panelon it joints in lining works using
g
geomem&
,complet
mechanical contrivances Smooth finish etc.
welding
ebrane
in all@ (PVC strip size 45x35 mm)(As per
complete
etc
13.10 per
respect,
WR (N) BSR 2013 Ch no. -11 Item no. 9)
complete
sqm
as per(as
of
per 500
specifica
miron
market
a)
tions and
HDPE
rate)
Longitud 3696.46 Per M 32.00 118287
the
Geomem
inal PVC
instructio
brane
b)
strip as
size
ns of the 3719.50 Per M 32.00 119024
per
Transver
45x35m
engineer
design
se
m @PVC
incharge 4m&
6 10cms
specifica
strip
c/c
for (In size
thick
tion
45x35m
Rmt)
preparati
cement
m
on @ of 4m
concrete
c/c
surface.(In
lining,
Rmt)
(Rate
cast in
analysis
situ M15
enclosed
grade
)
(minimu
(Includin
m
g
cement
Closure
content
allowanc
322kg
eper@
20%)
cumec
In Bed Per
grit 12451.71 6387.80 7953903
10M²
(graded
coarse
aggregat
e 20mm
nominal
size)
On Side Slopes Per
2292.10 6951.32 1593313
10M²
 67.00
2.00 126.50
Pucca 200-267
267-269
BSTRACT OF COST (CC Lining)
S.No Description Qty Unit Rate Amount
7 Earthwork in foundations trenches, lift upto
1.5 m. stacking the excavated soil clear from
the edge of excavation and then returning the
excavated soil in 15 cm. layers when
required into sides of foundations etc.,
consolidating each deposited layer by
ramming and watering and then disposing of Per 10
all surplus soil as directed within a lead of 30 16.03 765.60 1227
M³
m. (For Dowel Earthwork)In ordinary soil
like sandy loam, soft clay etc(WR North
BSR-2013,Ch-6,item 21a)
(Including Closure allowance @ 20%)

8 Laying in position cement concrete for Canal

Dowel including curing, compaction and
cost of centering and shuttering in grade
M10, 1:3:6 (1 cement : 3 coarse sand : 6 61.79 Per M³ 4414.94 272799
graded stone aggregate 40 mm nominal size.
(WR North BSR-2013,Ch-7,item 7)

9 Laying in position cement concrete for canal

dowel including curing, compaction and cost
of centring and shuttring in cc M15 1:2:4
using 20mm graded stone aggregate as per 98.33 Per M³ 4901.17 481932
nominal size.
(As per WR BSR )

10 Centering and shuttering with plywood or

steel sheets including strutting, propping,
bracing both ways and removal of formwork
for foundations in basements rafts, footings,
strap beams, bases of columns , etc. up to 548.64 Per M² 122.00 66934
plinth level.(PWD BSR-2013,Chapter-4,Item
4.11)

11 Supply of informatory reflective sign boards

out of 2mm thick ms sheet, stove enamelled
paint as per IRC-76 (Latest revision) fixed
on angle iron of size 65x65x6mm of 3m
long. PWD BSR 2016 ch-R8 P-40 Item No.
6.1)
a) 600x800mm with size of square of
400mm 33.00 Each 1350.00 44550

233-235
2.00 126.50

12 Hiring of Light vehicle i.e. Jeep, and cars

etc. WR BSR Ch. 1(b) Item No. 3(a) 15.00 per day 1000.00 15000

HSD 73.20 Per lit. 68.09 4984.19

Total (Part-B) 11761743

 Details of Estimate(Part-A) Earthwork

Name of Work : Relining of Indira Gandhi Main Canal from RD 83.000 to RD 84.000
Average 16P+2K
S.No Description No L B H Quantity
1 Cutting
and
burning
cactus
6 304.8 50 91440.00
and
Total
thorny in M² 91440.00
2 Uprootin
bushes
g
and and
removing
sarkanda.
trees
(as per
including
WR BSR
filling
ch-5(a)up
the
Item pits,
No. 1 50 50.00
levelling,
4)
dressing, Total in No's 50.00
3 Silt
stacking
clearance
properly.
/300mm
Removal
to below
of blown
600mm
sand/
Dia.(As
berm
per W.R (44.7+
unloadin 1 304.8 1.0668 15054.94
North 47.9)/2
g
BSR 15054.94
undresse
Chapter
3 b Addd with
5a Item Qty same of Silt Clearance 15054.94
Extra
combine for
no 1c)
lead
d lead
Total 51-
in up
M³ 15054.94
500
to 50m
4 Extra
meters. for 200-267
for
slush lined
or
WR
canal BSR
daldal 67
Ch.-6
section
that
Item No.
for
which FSD
27
more
will
than
support2m
(WR
man's 267-269
BSR
weightch.
No.
1/3 qty. 6
page
of no no.
silt3 in M³
1/3 of Item 5018.31
21 Item
clearance
5 Earth
No.
.(As26©) per
work
W.R.
excavatio
BSR,Ch-
n in
6 S.no. 5
ordinary
(b)}
soil for
main Bank Both Sides 2 304.8 10.49 0.30 1918.41
canal and
branches Patches 1 617.86 0.60 370.72
having (0.30+
discharge Earthen Dowel 2 304.8
0.975)/2
0.45 174.88
10
Total in M³ 2464.01
cumecs
6 Dressing
& of earthwork (as per WR BSR
ch-
above6 Item 14)
:Kassi
work
undresse
d.( As
per WR
Bank Both Sides 2 304.8 10.49 0.30 1918.41
Total in M³ 1918.41
233-235
 Details of Estimate(Part-A) Earthwork
S.No Description No L B H Quantity
7 Extra on earth work for laying 15 to 25
cms layers including dressing and
watering as per specification (water to be
made available by the department at one
place of work site). (WR North BSR-
2013,Ch-6,item 9)

Patches 1 617.86 0.60 370.72

Total in M³ 370.72
8 Compaction of earthwork by
mechanically operated Vibro-Compactor/
any other mechanical means to attain a
density 95% of Maximum Dry Density.
(WR North BSR-2013,Ch-6,item 10)

Qty Same as per Item no 7,Total in M³ 370.72

9 Add extra for earth taken from private
land, land to be arranged by the
contractor through private negotiations.
Item applicable on certification by Ex.
En. that no earth is available within canal
boundary.for command area(WR North
BSR-2013,Ch-10,item 2 i)

Qty Same as per Item no 5,Total in M³ 2464.01

10 Carriage of Good earth for lead 5 km
kachcha(WR North BSR-2013,Ch-4,item
3)

Qty Same as per Item no 5,Total in M³ 2464.01

11 Dressing of dowels in addition to
payment for dressed earth work if top
width of dowel is less than 1 mtr. (As per 2 304.8 609.6
WR BSR Ch-6 item-18)

Total in Meters 609.60

12 Temporary compensation for the land
with crop i.e. for six month period.
For command area.WR BSR Ch. 10 Item
No. 1 {b(i)}

For advance stacking of material &

installation of plant. 2 Bigha 2.00

Total in Bigha 2.00

 Details of Estimate (CC Lining)
Name of Work : Relining of Indira Gandhi Main Canal from RD 83.000 to RD 84.000

S.NoDescription Average 16P+2K No L B H Quantity

1 Rubbing
and
clearing
the
surface
of
existing
tile
lining to
be used
as
subgrade
bothIn Bedin 1 304.8 40.84 12448.03
bed and
Onside
Side Slopes 6 304.8 14.737 26951.03
slopes
Total in by
M² 39399.06
means
2 Supply of
wire
of both
brushes
side
water
textured /
air
HDPEIn Bed 1 304.8 40.84 12448.03
applied
geomem curved portion of lining 2 304.8 3.764 2294.53
under
brane
Total
pressurein M² 14742.56
500
through
Add 5%
micronOverlapping 737.13
nozzle
thickness to
Grand
get Total
rid ofin M² 15479.69
, as per
dirt,
3 Supply sand
specifica
etc.
and
tion.
deposite
pasting
d on it
of
Total in M²,complet
(As per Item No. 2)
Hessian 15479.69
e
Cloth
4 Labour in onall 200-267 67
respect,
both
charges
as
faces of
for per
specifica
HDPE ,
laying
tions
geomem
anchorin and
the
brane
g & @
instructio
13.10
welding per
ns
etc the
sqm of(as 267-269
engineer
per
complete
incharge
market
of 500
Total in M²for
rate)
miron
(As per Item No. 2) 15479.69
preparati
HDPE
5 Providin
on of
Geomem
gsurface.and
brane as
fixing
(Rate in
per
position
analysis
design &
PVC
enclosed
specifica
strip
)tion in
panel
joints in ((40.84+
a)
lining Longitudinal PVC strip size
45x35mm @ 4m c/c (In Rmt) 1 304.8 3.67)/4+1 3696.46
works )
using
mechani
cal
contrivan
ces
 Total in Meters 3696.46
b) Transverse PVC strip size 45x35mm (304.8/
@ 4m c/c (In Rmt) 1 48.18 3719.50
4+1)
Total in Meters 7415.96
 Details of Estimate (CC Lining)
S.No Description 33 L B H Quantity
233-235
6 10cms thick cement concrete lining, cast
in situ M15 grade (minimum cement
content 322kg per cumec grit (graded
coarse aggregate 20mm nominal size)
including use of mechanical mixer, form
work and vibrator applying primer
confirming to IS:3384 on panel side,
finishing etc. as per specification
complete in all respect including cost of
primer. including pumping scafolding,
curing, composite weigh batching, transit
mixer admixture and paver (rate analysis
as per WR (N) BSR .)

in bed 1 304.89 40.84

12451.71

a in sides 2 304.8 3.76 2292.10

84 14743.81
Repair of sides in 3 mtr FSL portion to
repair damages due to uprooting of
tree and plants grown on sides by
0.15 304.8 29.48 1347.83
double PCC block lining as per
specifications using PCC slab size 30
X 15 X 5 cms in CC M-15

Filling of hollow joints in CM 1:3 of

existing sidelining in area other than 0.1 304.8 29.48 898.55
double block PCC loining

b On Side Slopes 2 304.8 14.633 8920.28

Total in M² 8920.28
7 Earthwork in foundations trenches, lift
upto 1.5 m. stacking the excavated soil
clear from the edge of excavation and
then returning the excavated soil in 15
cm. layers when required into sides of
foundations etc., consolidating each
deposited layer by ramming and
watering and then disposing of all
surplus soil as directed within a lead of
30 m. (For Dowel Earthwork)In ordinary
soil like sandy loam, soft clay etc(WR
North BSR-2013,Ch-6,item 21a)

Foundation of Dowel 2 304.8 0.35 0.10 16.03

Total in M³ 16.03
8 Laying in position cement concrete for
Canal Dowel including curing,
compaction and cost of centering and
shuttering in grade M10, 1:3:6 (1 cement
: 3 coarse sand : 6 graded stone
aggregate 40 mm nominal size.(WR
North BSR-2013,Ch-7,item 7)
9 Laying in position cement concrete for
canal dowel including curing,
compaction and cost of centring and
shuttring in C.C -M15 1:2:4 using 20mm
graded stone aggregate as per nominal
size.
(As per WR BSR )
Dowel Foundation 2 304.8 0.35 0.10 16.03
Dowel 2 304.8 0.30 0.45 82.30
Total in M³ 98.33
10 Centering and shuttering with plywood
or steel sheets including strutting,
propping, bracing both ways and
removal of formwork for foundations in
basements rafts, footings, strap beams,
bases of columns , etc. up to plinth level.
(PWD BSR-2013,Chapter-4,Item 4.11)

Dowel 2 304.8 (0.45+0.45) 548.64

Total in M² 548.64
11 Supply of informatory reflective sign
boards out of 2mm thick ms sheet, stove
enamelled paint as per IRC-76 (Latest
revision) fixed on angle iron of size
65x65x6mm of 3m long. PWD BSR
2016 ch-R8 P-40 Item No. 6.1

a) 600x800mm with size of square of

400mm 1 1.00

Total in No's 1.00

12 Hiring of Light vehicle i.e. Jeep, and cars
etc. WR BSR Ch. 1(b) Item No. 3(a) 1 15 days 15.00

HSD 915KM @ .08 Lit./km 73.20

40.8432 29.47523
14.73761

3.76367
 Analysis of Rates (Part A)
Name of Work : Relining of Indira Gandhi Main Canal from RD 83.000 to RD 84.000

20%
S.No Item Unit Rate closure Total Rate
allowance

Cutting and Average

Per 100
1 burning 16P+2K 200.00 200.00
cactus and Sqm
thorny
2 Uprooting
bushes and
sarkanda.
and
(as per WR
removing Each 350.00 350.00
BSR ch-5(a)
trees
Item No. 4)
including
3 filling
Silt up
the
clearance/ pits,
Per 10
levelling,
Removal of 615.00 123.00 738.00
M³
dressing,
blown sand/
stacking
berm
3(b) properly.
Extra over
unloading
300mm
above
undresseditemto 6
below
for
withevery
600mm
10m.
combined Dia.
(Asa) From
per
Additional
lead up to W.R 32.00 192.00
50mfor
North
Lead
50m to BSR
150
Chapter
b)
beyond m
From
lined canal 50m5a 2 20x15 60.00 360.00
Item
150m
in noto
ordinary
section 1c)
350
for
c) From
soil. m 15x14 42.00 252.00
FSD WR more
350m Ch.-6
BSR to 500
than 2m Total ( Per 10 Cum) 804.00
Item m
(WR No.BSR27
4 Extra
ch. No. for6
slush or
page no. 21 Per 10
90.00 18.00 108.00
daldal
Item No. that M³
which
26©) will
supportwork
5 Earth
man's
excavation
weight
in ordinary1/3 Per 10
380.00 76.00 456.00
qty.
soil of siltfor M³
clearance.
main canal
(As
and per
6 Dressing
branches of
W.R. Per 10
Earthwork(
BSR,Ch-6 13.00 2.60 15.60
having M³
WR
S.no. 5North
discharge (b)}10
7 Extra
BSR- on
cumecs and
earthwork
2013,Ch-
above.(WR Per 10
for laying in
6,item 141.00 28.20 169.20
North 14) BSR- M³
15 to 25
2013,Ch-
cms layers
6,item 2a)
including
8 Kassi
Compaction
Dressing &
work
undressed
of
Watering as Per 10
earthwork
per 400.00 80.00 480.00
M³
by
specificatio
mechanicall
ns (Water to
y
be operatedmade
Vibro-
available by
Compactor/
the
any
department other
mechanical
at one place
means
of workto
attain
site).(WR a
density
North BSR- 95%
of
2013,Ch-
Maximum
6,item 9)
 20%
S.No Item 200-267 67 Rate closure Total Rate
allowance

267-269 2 32.00
9 Add extra
for earth
taken from
private land, Per M³ 31.00 0.00 31.00
land to be
arranged by
the
contractor of
10 Carriage
throughearth
Good Per M³ 98.75 0.00 98.75
private
for lead 5
negotiations
11 Dressing
km of dowels in addition to payment for
.
dressed
kachcha(WItem work if top width of dowel is less than
earth Per
228.00 228.00
applicable
1
R mtr. (As per WR BSR Ch-6 item-18)
North 100M
on
BSR-
12 Temporary
certificationcompensation for the land with crop i.e.
2013,Ch-
for
by six month
Ex.3)
4,item En. period. Per
For
that no earth area.WR BSR Ch. 10 Item No. 1
command 20000.00 20000.00
Bigha
{b(i)}
is available
within canal
boundary.fo
r command
area(WR
North BSR-
2013,Ch-
10,item 2 i)
 Analysis of Rates (Part B)
Name of Work : Relining of Indira Gandhi Main Canal from RD 83.000 to RD 84.000

20%
S.No Item Unit Rate closure Total Rate
allowance

9 Double PCC block lining in sides with 30 X 15 X5

cms size (made from PCC M-15) PCC slabs as per
specifications laid down and approved from
competent authority Per M³

444.4444
A Cost of Material :--(Per Cum)
233-235 2 32.00
1 Cement 6.44 Bags @ Rs. 275.00 per Bag 1771.00
2 Bikaner Bajri 0.445 Cum @ Rs. 210 per Cum 93.45
3 Coarse Aggregate(Stone Aggregate 20 mm) 0.90
540.00
Cum @ Rs. 600 per Cum
Sub-Total 2404.45
Add Contractor's Profit@ 10% 240.45
Total (Per Cum) 2644.90
B Cost of Carriage :--(Per Cum)
1 Cement 6.44 Bags or 0.322 MT from
#REF!
#REF! Per MT #REF! #REF!
2 Bikaner Bajri 0.445 Cum from
#REF!
#REF! Per M³ #REF! #REF!
3 Coarse Aggregate 0.90 Cum from
#REF!
#REF! Per M³ #REF! #REF!
Total (Per Cum) #REF!
C Cost of Labour :--(Per Cum)
As per North BSR-2013, Chapter VII, Item no 7 880.00
5 Providing and fixing in position PVC strip in panel
joints in lining works using mechanical
contrivances Smooth finish etc. complete (PVC Per M 32.00 32.00
strip size 45x35 mm)
6 10cms thick cement concrete lining, cast in situ
M15 grade (minimum cement content 322kg per
cumec grit (graded coarse aggregate 20mm nominal
size) including use of mechanical mixer, form work
and vibrator applying primer confirming to IS:3384
Per 10
on panel side, finishing etc. as per specification
M²
complete in all respect including cost of primer.
including pumping scafolding, curing, composite
weigh batching, transit mixer admixture and paver.

A Cost of Material :--(Per 10 Sqm)

1 Cement 6.44 Bags @ Rs. 275.00 per Bag 1771.00
2 Bikaner Bajri 0.445 Cum @ Rs. 210 per Cum 93.45
 3 Coarse Aggregate(Stone Aggregate 20 mm) 0.90
Cum @ Rs. 600 per Cum 540.00

Sub-Total 2404.45
Add Contractor's Profit@ 10% 240.45
Total ( Per 10 Sqm) 2644.90
B Cost of Carriage :--(Per 10 Sqm)
1 Cement 6.44 Bags or 0.322 MT from
From Near Town
Average 16P+2K Per MT 355.00 114.31
2 Bikaner Bajri 0.445 Cum from
Near Kolayat
Average 267 P + 2K Per M³ 998.55 444.35
3 Coarse Aggregate 0.90 Cum from
Lodhsar Quarry
Average 233 P + 2K Per M³ 908.45 817.61
Total ( Per 10 Sqm) 1376.27
C Pumping charges from source provided by the Dept.
for supply of water to lining heading.(WR North Per 10
45.00 9.00 54.00
BSR-2013,Ch-7 Item 5) Sqm

D Curing of lining for 28 days..(WR North BSR- Per 10

35.00 7.00 42.00
2013,Ch-7 Item 6) M²
E Add cost of admixture in recommended proportion
as per IS specification in per cum of concrete. Per M³ 42.00

Total (A+B+C+D+E) 4159.17

 20%
S.No Item Unit Rate closure Total Rate
allowance

I. In Bed
F Cost of Labour :--(Per 10 Sqm) 970.00 194.00 1164.00
G (a) (i) Add Extra overall cost of lining for lining by
mechanically concrete paver using automatic
batching plant and transporting the concreting to the Per 10 20% 1064.63
site of work by transit mixer including all Sqm
machinary required etc. complete.

I. Total Rate of CC for Bed (Per cum) 6387.80

II I. On Side Slopes
H Cost of Labour :--(Per 10 Sqm) 1090.00 218.00 1308.00
I Extra for scaffolding & template allowance on tile,
brick and concrete lining for side slopes & curved Per 10 63.00 12.60 75.60
portions.(WR North BSR-2013,Ch-7 Item 4) M²

J Add for liqid membrane forming compound for

curing of Lining 250.00

Total (A+B+C+D+E+H+I+J) 5792.77

K Add Extra overall cost of lining for lining by

mechanically concrete paver using automatic
batching plant and transporting the concreting to the Per 10
20% 1158.55
site of work by transit mixer including all Sqm
machinary required etc. complete.

II. Total Rate For CC ON Side Slopes (Per cum) 6951.32

7 Earthwork in foundations trenches, lift upto 1.5 m.
stacking the excavated soil clear from the edge of
excavation and then returning the excavated soil in
15 cm. layers when required into sides of
foundations etc., consolidating each deposited layer Per 10
by ramming and watering and then disposing of all M³ 638.00 127.60 765.60
surplus soil as directed within a lead of 30 m. (For
Dowel Earthwork)In ordinary soil like sandy loam,
soft clay etc(WR North BSR-2013,Ch-6,item 21a)

8 Laying in position cement concrete for Canal

Dowel including curing, compaction and cost of
centering and shuttering in grade M10, 1:3:6 (1
cement : 3 coarse sand : 6 graded stone aggregate Per M³
40 mm nominal size.(WR North BSR-2013,Ch-
7,item 7)
A Cost of Material :--(Per Cum)
1 Cement 4.50 Bags @ Rs. 275.00 per Bag 1237.50
2 Bikaner Bajri 0.47 Cum @ Rs. 210 per Cum 98.70
3 Coarse Aggregate(Stone Aggregate 40 mm) 0.94
Cum @ Rs. 470 per Cum 441.80

Sub-Total 1778.00
Add Contractor's Profit@ 10% 177.80
Total (Per Cum) 1955.80
 20%
S.No Item Unit Rate closure Total Rate
allowance

B Cost of Carriage :--(Per Cum)

1 Cement 4.50 Bags or 0.225 MT from
From Near Town
Average 16P+2K Per MT 355.00 79.88
2 Bikaner Bajri 0.47 Cum from
Near Kolayat
Average 267 P + 2K Per M³ 998.55 469.32
3 Coarse Aggregate 0.94 Cum from
Lodhsar Quarry
Average 233 P + 2K Per M³ 908.45 853.94
Total (Per Cum) 1403.14
As per North BSR-2013, Chapter VII, Item no 7 880 176 1056.00
Total rate for CC M-10(1:3:6) per Cum
4414.94

9 Laying in position cement concrete for Canal

Dowel including curing, compaction and cost of
centering and shuttering in grade M15, 1:2:4 (1
cement : 2 coarse sand : 4 graded stone aggregate Per M³
20 mm nominal size.(WR North BSR-2013,Ch-
7,item 7)
A Cost of Material :--(Per Cum)
1 Cement 6.44 Bags @ Rs. 275.00 per Bag 1771.00
2 Bikaner Bajri 0.445 Cum @ Rs. 210 per Cum 93.45
3 Coarse Aggregate(Stone Aggregate 20 mm) 0.90
540.00
Cum @ Rs. 600 per Cum
Sub-Total 2404.45
Add Contractor's Profit@ 10% 240.45
Total (Per Cum) 2644.90
B Cost of Carriage :--(Per Cum)
1 Cement 6.44 Bags or 0.322 MT from
From Near Town
Average 16P+2K Per MT 355.00 114.31
2 Bikaner Bajri 0.445 Cum from
Near Kolayat
Average 267 P + 2K Per M³ 998.55 444.35
3 Coarse Aggregate 0.90 Cum from
Lodhsar Quarry
Average 233 P + 2K Per M³ 908.45 817.61
Total (Per Cum) 1376.27
C Cost of Labour :--(Per Cum)
As per North BSR-2013, Chapter VII, Item no 7 880.00
Total rate for CC M-15(1:2:4) per Cum
4901.17
 20%
S.No Item Unit Rate closure Total Rate
allowance

10 Centering and shuttering with plywood or steel

sheets including strutting, propping, bracing both
ways and removal of formwork for foundations in
basements rafts, footings, strap beams, bases of Per M² 122.00 122.00
columns , etc. up to plinth level.(PWD BSR-
2013,Chapter-4,Item 4.11)

11 Supply of informatory reflective sign boards out of

2mm thick ms sheet, stove enamelled paint as per
IRC-76 (Latest revision) fixed on angle iron of size
65x65x6mm of 3m long. PWD BSR 2016 ch-R8 P- Each 1350.00 1350.00
40 Item No. 6.1)

12 Light vehicle i.e. Jeep, and cars etc. WR BSR Ch.

1(b) Item No. 3(a)
Inspection vehicle

Hire Charges (in Rs.) Per day

of 8 1000.00 1000.00
Hrs.
HSD
per litre 68.09 68.09
 Analysis of Rates
Name of Work : Relining of Indira Gandhi Main Canal from RD 83.000 to RD 84.000
S.No. Rubbing and clearing the surface of Item
existing tile lining to be used as subgrade
1 both in bed and side slopes by means of
wire brushes water / air applied under
pressure through nozzle to get rid of dirt,
sand etc. deposited on it ,complete in all
respect, as per specifications and the
instructions of the engineer incharge for
Unit per 10of
preparation Sqm
surface.
Mazdoor for removing Jilb & Jala = .012
No.
Mazdoor for scafloding = 0.06 No.
Mazdoor for washing surface = 0.06 No.
Total:- 0.132 No. @ 350 Rs per day =
46.20
Pumping cahrges etc. L.S Rs 10.00
Total 46.20+10 = 56.20
Rate per sqm 56.20/10 = 5.62 per sqm 6.744
Add 20% Closure Allowance =5.62x.20=
1.124
Total Rate per sqm = 1.124 + 5.62 =
2 Supply of both side textured HDPE
geomembrane 500 micron thickness, as
per specification
Unit per Sqm
supply of textured HDPE geomembrane
500 micron @ Rs. 115.00 per Sqm (as per
market rate)

Add 10% extra as contractor profit = 11.50

Total :- Rs. 126.50 per sqm

3 Supply and pasting of Hessian Cloth on both faces of HDPE geomembrane @ 13.10 per sqm
(as per market rate)
Unit per sqm
Rate of Hessian cloth @ Rs. 13.10 per sqm
Rate of both side 2x13.10 = 26.20 per sqm
Add 10% extra as contractor profit = 2.62
Pasting of Hessian cloth both side @Rs. 2x5 = 10.00 per sqm

Total rate for supply and pasting of Hessian cloth on both side of HDPE geomembrane =
Rs. 38.82 per sqm

Labour charges for laying , anchoring & welding etc complete of 500 miron HDPE
4
Geomembrane as per design & specification
.@ Rs. 12.00 per sqm (as per market
rate)
Add 20% Closure allowance = 12*.2 =2.4
Total rate per Sqm. =12+2.4 =14.4
Average 16P+2K

10—16 6
Katcha 16-18 2

Average 267 P + 2K

Pucca 200-267 67

Katcha 267-269 2

Average 233 P + 2K

200-233 33
Katcha 233-235 2
 Lead Statement
Name of Work : Relining of Indira Gandhi Main Canal from RD 83.000 to RD 84.000
S.N Rate
Item Source Average Carriage /Distance in Km Unit
o (in Rs.)
1 Cement From Near Average 16P+2K Km Rate Amount
Town Pucca 0-5 5 74.00
Pucca 5—10 5 7.00 35.00
Pucca 10—16 6 6.00 36.00
Per
Katcha 16-18 2 0.00 355.00
MT
Loading 135.00
Unloading & Stacking
75.00

Total 18 355.00
2 Bikaner Near Kolayat Average 267 P + 2K Km Rate Amount
Bajri Pucca 0-5 5 79.00
Pucca 5—10 5 8.00 40.00
Pucca 10—20 10 7.00 70.00
Pucca 20-200 180 2.90 522.00 Per
998.55
Pucca 200-267 67 2.65 177.55 Cum
Katcha 267-269 2 0.00
Loading 60.00
Unloading & Stacking 50.00
Total 269 998.55
3 Coarse Lodhsar Average 233 P + 2K Km Rate Amount
Aggregate Quarry Pucca 0-5 5 79.00
(Stone Pucca 5—10 5 8.00 40.00
Aggregate)
Pucca 10—20 10 7.00 70.00
Pucca 20-200 180 2.90 522.00 Per
Pucca 200-233 33 2.65 87.45
908.45
Cum
Katcha 233-235 2 0.00
Loading 60.00
Unloading & Stacking 50.00
Total 235 908.45
4 Earth Nearby Land Average 1K Km Rate Amount
Katchcha 0-1 1 56.25
Loading 0.00
Per
56.25
Cum
Unloading & Stacking 0.00
Total 1 56.25
Certified that leads are shortest/economical possible and has been personally checked by me.
 60
316
189.6