Vol III - Cost Estimate

LISTOFVOLUMES
TABLEOFCONTENTS
DetailedProjectReport WaterResources
KanharBarrageProject Department
Govt.ofJharkhand
TABLEOFCONTENTS
SL.NO. DESCRIPTION
SALIENTFEATURES
CHAPTER1 SUMMARYOFCOSTESTIMATE
CHAPTER2 ABSTRACTOFCOST
CHAPTER3 LABOURWAGES
CHAPTER4 BASICRATESOFMATERIALS
CHAPTER5 HOURLYEQUIPMENTRATES
CHAPTER6 ANALYSISOFRATES
TableofContents Page1of1
SALIENT FEATURES
Department
KanharBarrageProject Govt.ofJharkhand
Sl.No. Description
4. International/Interstateaspectsoftheproject
a) Catchmentareaoftheproject 3375SqKm
b) Statewise/countrywisedetailsofcatchmentarea State:MadhyaPradesh/
Chhatisgarh/Jharkhand
Country:India
c) Submergenceduetoprojects
i) Inthestate(Jharkhand) 111.27Ha
ii) Inotherstate(Chhatisgarh) 61.04Ha
iii) Inothercountries NA
d) Waterallocationforthestate(ifany)/country 0.43MAF(530.60MCM)
Jharkhand
e) Waterallocationforotherstate(ifany)/countries
Chattisgarh 0.47MAF(593.80MCM)
UttarPradesh(UP) 0.20MAF(246.79MCM)
f) Committedutilization
I Upstream Irrigation Water Thermal Industrial Hydel(evaporationlosses)
Projects (Chhatisg Supply
arh)
i) Projects 57.65
completed
ii) Projects 102.72
under
construction
iii) Future 117.88
Projects
SubTotalI 278.25
II Downstream Irrigation Water Thermal Industrial Hydel(evaporationlosses)
Projects (MCM) Supply
i) Projects
completed
ii) Projects 246.79
under
construction
iii) Future
Projects
SubTotalII 246.79

Total(f) 525.04
g) Proposedannualutilizationbytheproject
i) Irrigation
ForKanharBarrageProject(KharifCrop) 23481.77Ham
ForExistingIrrigationScheme 3874.19Ham
SalientFeatures Page2 of15
Department
Sl.No. Description
Hotweather 0
Total 27355.96Ham
ii) WaterSupply 4344.00Ham
iii) Hydel(evaporationlosses) NA
iv) Thermalpower NA
v) Industrial 3300.00Ham
Grossannualutilization{sumof(i)to(v)} 34999.96Ham
h) Minimumagreed/proposedflowintheriverfor BansagarAgreement1973.
maintainingecology KanharAgreement1982.
5. Estimatedlifeoftheproject 100Years
6. Irrigation(ha)
Byflow Bylift
a) Grosscommand 63647.29Ha
area(GCA)
b) Culturable 53283.00Ha
commandarea
(CCA)
c) Areaunder
Irrigation(breakup)
i) Kharif 53283.00Ha
ii) Rabi
iii) Hotweather
iv) Twoseasonal
v) Perennial
vi) Grossirrigated 53283.00Ha
area(GIA)**
vii) Intensityof 100%
irrigation
(GIA/CCAx
100%)
viii) District(s)Benefited(ifthedistrictbenefitedis GarhwaDroughtProne
predominantlytribalordroughtprone,itmaybe PalamuDroughtProne
soindicatedagainsteachdistrict)
**IrrigatedareaunderKharif,twoseasonal,perennial, 53283.00Ha
rabiandhotweathershallbeindicated
d) Costperhectareofculturableareairrigated 3.29LacsPerha.
e) Costper1000cumofgross/livestorage
f) Costper1000cumofwaterdeliveredatthe(Canal
head/outlet)
g) Waterutilization

Department
Sl.No. Description
7. FloodControl
a) Areaprotectedfromfloods(ha) NA
b) Populationprotectedfromfloods(no.) NA
c) Averageannualflooddamage(Rs.Million)
i) Withoutproject NA
ii) Withproject(anticipated) NA
3
d) Safecarryingcapacityoftheriver(m /s)
i) Withoutproject NA
ii) Withproject NA
8. Navigation
a) Locationofthenavigablereach NA
b) Lengthofthenavigablereach NA
c) Minimumdraft NA
d) Totaltonnageofgoodstobecarriedannually NA
e) Expectedpassengertraffic(annual) NA
9. WaterSupply
9.1 Domestic
a) Namesoftowns/villagesserved BlocksinGarhwa:Garhwa/
Meral/Dandai/Nagaruntari/
Bishunpura/Ramna/
Majhiaon/Kandi/Ketar/
Bhawanathpuretc.
BlocksinPalamu:Chainpur
b) Sizeofpopulationserved(Projected) 2738845
c) Quantumofwatermadeavailable(Cu.m) 43.44MCM
d) Quantumofwaterpercapita(litre) 70Litre
9.2 Industrial
a) Name(s){location(s)} Bhawnathpur(Garhwa)
b) Quantumofwatermadeavailable 33.00MCM
10. ProjectPerformance
PeriodofSimulation No.ofFailure
a) Irrigation 36 09
b) Power
c) FloodControl
d) WaterSupply
e) Navigation
11. Hydrology
11.1 Catchments 3375.00SqKm
11.1.1 Catchmentsareaatheadworksite(sq.km)
Department
Sl.No. Description
a) Gross 3375.00SqKm
b) Intercepted
i) Byexistingprojects
ii) Byongoingprojects
iii) Bycontemplatedprojects
c) Unintercepted
Note:Incaseofadownstreamweir/barrageregulating
thesupplytothecanal(s)similardetailsshallbe
furnishedforthecatchmentsbetweenheadworksand
theweir/barrage.
11.1.2 Catchmentsareaclassificationaccordingtomodeof
precipitation
a) Rainfed 3375.00Sqkm
b) Snowfed
11.2 Precipitation
11.2.1 Catchments

Rainfall(weightedmm) Snowfall(mm)Annual
Annual Monsoon(June
Oct)
a) Average 1028 970 0
b) Maximum 1729 1708 0
c) Minimum 447 425 0
d) Coefficientof
variation
11.2.2 Command

Annual Kharif Rabi Hot
(June (Nov (MarMay)
Oct) Feb)
a) Average(mm) 1099.22 1044.21 26.81 28.19
b) 80%dependable
c) ETO(mm) 48.62 20.51 10.67 17.44
3
11.3 Annualyieldcalculatedattheproposedsite(Mm )
a) Maximum 3833
b) Minimum 500.6
c) Average 1591
d) Dependable(percent)
Annual(Mm3) Monsoon(JuneOct)(Mm3)
i) 50 1296(200910) 1273.6
Department
Sl.No. Description
ii) 75 1023(200203) 931.3
iii) 90 744(197677) 698.5
iv) 98 501(198384) 440.1
11.4 ClimaticData(Command)
11.4.1 NameofStation(s)andperiodofrecord
S.No. Name PeriodofRecord
From To
1 DaltonganjIMDObservatory 1977 2009
11.4.2 Data(averageofallstationsincommandarea)
Normal Maximum Minimum
a) Airtemp.(C) 25.3 40.3 9.3
b) Humidity
63 91 16
(percent)
c) Wind(km/hr) 80
d) Water
temperature 34.70 480 030
(C)
11.5 Seismiccoefficients
a) Horizontal 0.15g
b) Vertical 0.10g
3
11.6 UtilisationwithintheState(Mm ) 339.22MCM
11.6.1 Wateravailability(Statesshareincaseofinterstate 530.60MCM
river)
11.6.2 CommittedUtilisation(Jharkhand)
a) UpstreamProjects Major Medium Minor
i) Projectscompleted NIL NIL NIL
ii) Projectsunder NIL NIL NIL
construction
iii) Futureprojects NIL NIL NIL
iv) Anyother NIL NIL NIL
b) DownstreamProjects Major Medium Minor
i) Projectscompleted NIL NIL NIL
ii) Projectsunder NIL NIL NIL
construction
iii) Futureprojects NIL NIL NIL
iv) Anyother NIL NIL NIL
11.6.3 Proposedutilizationbytheproject
a) Irrigation
i) ForKanharBarrageProject(KharifCrop) 23481.77Ham
ii) Rabi 0.00
Department
Sl.No. Description
iii) HotWeather NIL
iv) Perennials
Total 27355.96Ham
b) WaterSupplythroughaugmentationofexisting 4344Ham
reservoirs
c) Industrial 3300Ham
d) WatertoExistingIrrigationProject 3874.19
11.7 Floodsneartheheadworksite
11.7.1 Historicalperiodofrecordfrom1975to2013
Location(s)
1 2
Kota(UP)1975toMay2004 Dhudhi(UP)June2004to
May2013
a) Maximumwaterlevel(ELm)
3
b) MaximumDischargeestimated(m /s)
11.7.2 EstimatedFlood
a) 50yearreturnperiod 4084
b) 100yearreturnperiod 4914m3/s
c) 500yearreturnperiod 7146m3/s
d) StandardprojectFlood 7573m3/s
e) MaximumProbableFlood
3
11.7.3 DesignFlood(m /s)
a) Dam
b) BarrageatKhuri 4914m3/s
c) ConstructionDiversion 553m3/s
d) FloodControlWorks NA
11.7.4 Riverflows(minimumobserved)
a) Waterlevel 361.13m
b) Discharge
c) Monthsof`nilflow,ifany May
12. Reservoir
A. BarrageatKhuri
12.1A Waterlevels
a) MaximumWaterLevel(MWL) 368.75m
b) FullReservoirLevel(FRL) 368.60m
c) MinimumDrawDownLevel(MDDL) NA
d) OutletLevels
i) Irrigation 366.40m
ii) Power
Department
Sl.No. Description
iii) Other(Pleasespecify)
e) DeadStorageLevel NA
12.2A Freeboard 1.5m
3
12.3A Livestorage(Mm ) 2.9MCM
3
12.4A Capacity(Mm )at:
a) Maximumwaterlevel 3.990MCM
b) FullReservoirLevel(FRL) 3.809MCM
c) Minimumdrawdownlevel 0.910MCM
d) Deadstoragelevel 0.910MCM
3
12.5A Floodabsorptioncapacity(Mm )
a) BelowFRL NA
b) BetweenFRL&MWL NA
3
12.6A Sedimentation(Mm )andlevelsafter

Year
50 100
a) AboveMDDL NA NA
b) BelowMDDL NA NA
c) Encroachmentoflivestorage NA NA
(percent)
d) Newzeroelevation NA NA
12.7A Averagemonthlyevaporationlossesfromthereservoir
(Mm3)
Month AverageEvaporationLoss
(Mm3)
Khuri
January 0.07X102
February 0.09X102
March 0.14X102
April 0.19X102
May 0.22X102
June 0.97X102
July 3.46X102
August 4.10X102
September 3.92X102
October 2.64X102
November 1.69X102
December 2.83X102
12.8A Seepageinthereservoir NA
Department
Sl.No. Description
B. LawadoniReservoir
12.1B Waterlevels
f) MaximumWaterLevel(MWL) 308.00m
g) FullReservoirLevel(FRL) 307.00m
h) OutletLevels
iv) IrrigationLMC/RMC 289.40m
i) DeadStorageLevel 289.40m
12.2B Freeboard 3.0m
12.3B Waveheight 0.85m
12.4B Livestorage 3.39MCM
3
12.5B Capacity(Mm )at:
e) Maximumwaterlevel 3.853MCM
f) FullReservoirLevel(FRL) 3.535MCM
g) Minimumdrawdownlevel 0.14MCM
h) Deadstoragelevel 0.14MCM
3
12.6B Floodabsorptioncapacity(Mm )
c) BelowFRL NIL
d) BetweenFRL&MWL NA
3
12.7B Sedimentation(Mm )andlevelsafter
Year
50
e) AboveMDDL 0.00
f) BelowMDDL 0.061
g) Encroachmentoflivestorage(percent) 2.30
h) Newzeroelevation 282.15m
12.8B Averagemonthlyevaporationlossesfromthereservoir
(Mm3)
Month AverageEvaporationLoss
(Mm3)
Lawadoni
January
February
March
April
May
June 0.15X102
July 0.815X102
August 1.00X102
September 0.96X102
Department
Sl.No. Description
October 0.56X102
November 0.23X102
December 0.60X102
12.9B Seepageinthereservoir NA
13. Submergence
13.1 Landandpropertysubmerged
MWL FRL
a) Villagesaffected(No.) NIL
i) Fully NIL
ii) Partially NIL
b) Landaffected(ha.)
i) Gross 172.30
ii) Culturable 25.82
iii) Irrigated
iv) Forest 146.48
v) Others(specify)
c) Buildings/houses(No.)
i) Private NIL
ii) Communitys NIL
iii) Govt.
d) Wells(No.)
e) Road/rail(km) NIL
f) Transmissionlines(km.) NA
g) Anyother NA
13.2 Submergenceratio(withreferencetoCulturable 1:309
commandareas)
13.3 Numberoffamilies/personsaffected
Families Persons
a) Total 2581 12265
b) ScheduledCastes 961 4634
c) ScheduledTribes 325 1545
d) OtherBackwards 822 3836
Castes
e) General 473 2250
13.4 Anticipatedbackwaterlevelsatimportantplacesalong
theperipheryofthereservoir
SlNo. Nameofplace Backwaterlevel(Elm)
1 BarrageatKhuri 368.60
2 DamatLawadoni 307.00
Department
Sl.No. Description

14. Headworks
14.1 Barrage
14.1.1 Length 224.0m
14.1.2 Spillwaybays 15
a) FullPondLevel 368.60m
b) Maximumwaterlevel(Elm) 368.75m
c) Maximumheightofspillwaycrestabovedeepest 5.0m
foundation(m)
d) Lengthofbay(m) 12.0m
e) Crestlevel(Elm) 361.0m
f) Numberofgates 15
g) Typeofgates
h) Sizeofgate(mxm) 12mx7.6m
i) Typeofenergydissipationarrangement StillingBasin
j) Maximumdischargingcapacity 4914.0m3/s
k) Tailwaterlevel
i) Maximum 367.60m
l) Typeofhoistingarrangementanditscapacity RopeDrumHoist
14.2 Dam
14.2.1 EmbankmentDam
a) Typeofdam(Homogeneous/Zoned/Rockfill/Concrete EarthenDam(Zoned)
faced
b) Lengthofthedamattop 435.0m
c) Topwidth 7.62m
d) MaximumHeightaboveG.L. 29.58m
e) Typeofcutoffandmaximumdepth PositiveCutoff(3.50m)
f) (Upstreamblanket/opentrench/diaphragm/grout
curtain/combinationofalternatives)
14.2.2 MasonryandConcreteDam(Nonoverflowsection)
a) TypeofDam(Masonry/Concrete/Compositeanyother) No
b) ELoftop(m) NA
c) ELofdeepestfoundation(m) NA
d) Lengthattop(m) NA
e) Lengthoftheriverbed(m) NA
f) Widthoftop(m) NA
g) Widthatdeepestbedlevel(m) NA
h) Maximumheightabovedeepestfoundationlevel(m) NA
14.2.3 Spillway(overflowsection)
Department
Sl.No. Description
a) Typeofspillway(Ogee/chute/side ChuteSpillway
channel/tunnel/siphon/anyothertype(specify)
b) Fullreservoirlevel 307.00m
c) Maximumwaterlevel 308.00m
d) TopofDam 311.00m
e) Length 50m
f) Maximumheightabovethedeepestfoundation 8.0m
g) Crestlevel 307.00m
h) Numberofgates Ungated
i) Typeofgate NA
j) Sizeofgate NA
3
k) Maximumdischargingcapacity(m /s)at
i) FRL NIL
ii) MWL 105.24
l) Floodlift(m)
m) Tailwaterlevel(ELm)
i) Maximum 291.968
n) Typeofenergydissipationarrangement HorizontalStillingBasin
o) Typeofhoistingarrangementanditscapacity NA
14.3 HeadRegulator(s)
Maintrunk LeftMain RightMain
Canal Canal Canal
a) Totallength(m) 22.0 107.102 239.096
b) Heightabovedeepestfoundation(m) 12
c) Lengthofbay(m) 4.75 4.0 2.40
d) Silllevel(Elm) 365.20 289.40 289.40
e) Numberofgates 2+2 1+1 1+1
f) Typeofgates FixedWheel Fixed FixedWheel
Vertical Wheel Vertical
Vertical
g) Sizeofgate 4.75x3.4 4x4 2.4x2.4
h) Numberofsiltexcluderbays No No No
i) Typeofenergydissipationarrangement No Stilling StillingBasin
Basin
j) Typeofhoistingarrangementandits RopeDrum Rope RopeDrum
capacity Hoist/10T Drum Hoist/20T
Hoist/55
T
15. CanalSystem
MainCanal(Name) MainTrunk LeftMain RightMain
Department
Sl.No. Description
Canal Canal Canal
Purposeofcanal Irrigation Irrigation Irrigation
(Irrigation/Power/Navigation/Diversion/
WaterSupply/Multipurpose)
15.1.1 Type
a) Flow/lift Flow Flow Flow
b) Linedunlined Lined Lined Lined
c) Dischargingcapacityofthechannel Whole Whole WholeLength
abovewhichliningisproposed Length Length
d) Typeoflining Concrete Concrete Concrete
15.1.3 DesignData
a) Length(km) 17.100 82.227 46.973
b) Fullsupplylevelathead/tail(m) 368.00/ 292.0/ 282.00/223.182
346.388 168..10
c) Fullsupplydepthathead/tail(m) 2.80/2.80 2.8/0.75 2/0.75
d) Bedwidthathead/tail(m) 8.9/8.4 5.4/1 2.8/1
e) Sideslopeathead/tail 1:1/1.5:1 1.5:1/1:1 1.5:1/1:1
f) Bedslope(range) 1:3000 1:3000 1:3000
g) Maximumdischargingcapacityat 63.66 47.36 16.30
head/tail(Elm)(m3/s)
h) Totalnumberofcanalstructures 14 203(LMC) 137
109(PBC)
i) Totalassumedheadlossesacrossthe
structure(m)
j) GrossCommandArea(ha) 50360.75 13286.54
k) CulturableCommandArea(ha) 42221.80 11061.19

15.1.4 DistributionSystem
BranchCanal Distrib Minors Subminors
utaries
a) Number 04 12 113 7
b) Totallength 77.20 123.67 237.37 30.70
(km)
Note:Totallengthofdistributionsystemuptominimumdischarge
capacityof0.7m3/sec
15.2 Efficiencies(percent)
a) Conveyance 63.75
b) Fieldapplication 80.75
16. CroppingPattern
16.1 Nameofcrop(seasonwise)
Department
Sl.No. Description
a) Paddy 20267.54Ha
b) Maize 20247.54Ha
c) Urad 6926.79Ha
d) GroundNut 3196.98Ha
e) Til 2664.15Ha
17. Power No
18. ConstructionPeriod(Month) 60
19. Cost
19.1 Costoftheproject(Rs.Lakh)Unitwise(ReferPartIISection3para 190336.08
18)
19.2 Allocatedcost(Rs.Lakh)
a) Irrigation 175635.05
b) Power
c) FloodControl
d) Navigation
e) WaterSupply 14701.02
f) Anyother(CAD)(Rs.Lakh) 10817.46
20. Benefits/Revenue
20.1 Benefits
Item Benefits
Quantity UnitPrice ValueRs.Lakh
a) FoodProduction(MT) 144521.37 17159.60
b) Power(kwh)
c) FloodProtection(ha)
d) Navigation(tonnage)
e) Watersupply(Populationserved) CostExcluded
f) Anyother(Fisheries) 1227.42
g) Horticulture 964.33
h) AnimalHusbandry NotConsidered
Total 19351.35
20.2 Revenue
Item Revenue
Quantity Rate AmountRs.
Lakh
a) Bettermentlevy
b) WaterRates
c) IrrigationCess
d) Pisciculturerightsauction
e) PowerRates
CHAPTER1
SUMMARYOFCOSTESTIMATE
Detailed Project Report Water Resources
Department
Kanhar Barrage Project Govt. of Jharkhand
TABLE OF CONTENTS
CHAPTER 1 SUMMARY OF COST ESTIMATE ..................................................................................2
1.1 General ...................................................................................................................................... 2
1.2 Basis of the Cost Estimate .......................................................................................................... 2
1.3 Cost of Civil & Hydro-Mechanical Works .................................................................................... 3
1.3.1 Direct Charges ............................................................................................................................3
1.3.2 Indirect Charges ..........................................................................................................................7
Chapter 1: Summary of Cost Estimate Page 1 of 8

Department
project site. It has been decided to arrange High Speed Diesel (HSD) and Petrol from Garhwa Fuel depot
which is 50 km from project site.
The quantities and ratings of various Hydro-Mechanical equipments have been worked out on the basis
of equipment sizing calculation and further requirement. Unit rates & costs are worked out based on the
basis of guideline -2010 issued by MOWR taking due corrective factors on cost which may be applicable
for the project.
1.3 Cost of Civil & Hydro-Mechanical Works

This head incorporates the civil work cost of various components like Upstream & Downstream
Cofferdam, Barrage, Earthen Dam at Lawadoni, Main Spillway at Lawadoni, Left Outlet at Lawadoni, Right
Outlet at Lawadoni, Intake structure, Left Main Canal (LMC) , Right Main Canal (RMC) , Pratappur Branch
Canal, main head regulator, head regulators, cross regulators, pipe outlets, glacis falls, vertical falls, well
type falls, canal syphons, stream syphon, box culverts, pipe crossings, cut & covers, acquaducts, pipe
culverts ,bridges, escapes, tunnels and Kholra distributaries along with all minors & sub-minors. It also
includes the cost of related hydro-mechanical works like barrage crest gates & stoplogs arrangement,
maintanence & service gates , trash racks, steel pipes, main head regulator gate, Slide gates in head
regulators, fixed wheel gates in cross regulators and pipe outlet slide gates & hoists. . The total cost of
civil & hydro-mechanical works has been estimated as Rs.1372.04 crores (Refer Table no.2.1 and
Annexure- C,D,E,F,G,H,J,K,L,R & U). Cost of other direct & indirect work items has been estimated as
Rs.531.32 crores. Total hard cost which includes cost of civil works , hydro-mechanical works and other
direct & indirect works comes out to be Rs.1903.36 Crores. The estimate has been worked out under two
sub-headings viz. Direct Charges and Indirect charges as per CWC Guidelines for Formulation of Detailed
Project Reports for Irrigation and Multipurpose Project. Direct Charges take account of cost of I- Works,
Establishment, Tools & Plants, Suspense and Receipt & Recoveries. Indirect Charges consists of
Capitalization of Abatement of Land Revenue and Audit & Account Charges. Cost under various heads has
been given as follows.
1.3.1 Direct Charges

Direct charges are the expenses incurred on various civil & Hydro-mechanical works and are further
classified into five categories:
I I - Works
II Establishment
III Tools and Plants
IV Suspense
V Receipt and Recoveries.
The details of above sub-heads under Direct Charges are given in the following paragraphs.
I-Works
Under this heading, provision has been made for Civil Works and Hydraulic Steel Structures for various
components of the project as detailed hereunder:
A - Preliminary
This head covers works relating to various studies, preparation of DPR & tender documents, pre-
construction survey & investigations, hydrological & meteorological surveys, investigation for foundation
& rock mechanics testing, detailed engineering & design, seismological studies, model tests,

Department
environmental & ecological studies, training of engineers, preparation & printing of project reports and
preliminary soil tests & establishing soil testing laboratory etc. An amount of Rs.35.20 Crores has been
kept under this head. (Refer Annexure- A)
B Land
B-Land incorporates acquisition of land, rehabilitation & resettlement including compensation for
property, interest charges, solatium charges, demarcation & measurement charges, etc. The total
anticipated amount of Rs. 173.28 crores will be used on B- Land.(Refer Annexure- B)
C - Works
An expected cost of Rs.234.90 crores has been reserved for the civil works of the various components of
head works viz. Upstream & Downstream Cofferdam, Barrage, Earthen Dam at Lawadoni, Main Spillway
at Lawadoni, Left Outlet at Lawadoni, Right Outlet at Lawadoni, Intake structure and related H-M works
viz. barrage crest gates & stoplogs arrangement, maintenance & service gates , trash racks, steel pipes
etc. ( Refer Annexure- C)
D Regulators and Measuring Device

An expected cost of Rs.32.61 crores has been reserved for the civil works of the various components of D
works viz. Main head regulator of main trunk canal (MTC), head regulator, cross regulator & pipe outlets
of left main canal (LMC), right main canal (RMC), pratappur branch canal (PBC) and related H-M works.
Cost of head regulator has been estimated as per unit product of discharges of parent
and off-taking canals. Moreover, cost of cross regulator has been estimated as per unit of water way
width.( Refer Annexure- D)
E - Falls
This head includes the civil works cost of various falls like glacis fall, vertical fall and well type falls. Cost of
glacis fall in left main canal (LMC), right main canal (RMC), pratappur branch canal (PBC) and vertical fall
in right main canal (RMC), pratappur branch canal (PBC) and well type fall in left main canal (LMC) ,
pratappur branch canal (PBC) is estimated as Rs. 9.52 crores. It is calculated as per unit product of
discharge and height of fall. (Refer Annexure- E)
F Cross Drainage Works

This head includes the civil works cost of various items like cut & cover, canal syphon, stream syphon, box
culvert, acquaduct and pipe culvert. Cost of cut & cover in main trunk canal (MTC), left main canal
(LMC), right main canal (RMC), cost of canal syphon in left main canal (LMC), right main canal (RMC),
pratappur branch canal (PBC), cost of stream syphon in left main canal (LMC), cost of box culvert in main
trunk canal (MTC) & left main canal (LMC), cost of pipe culvert in main trunk canal (MTC) and cost of
acquaduct in main trunk canal (MTC), left main canal (LFT), right main canal (RMC) & pratappur branch
canal (PBC) has been estimated as Rs. 79.93 crores. It is calculated as per unit product of discharge of
drainage and canal works. (Refer Annexure- F)
G Bridges
An expected cost of Rs.34.26 crores has been reserved for the civil works of the various bridges at main
trunk canal (MTC), left main canal (LFT), right main canal (RMC) & pratappur branch canal (PBC).
Cost has been estimated as per meter span of bridges. (Refer Annexure- G)

Department
H - Escapes
This head incorporates the cost of escapes at left main canal (LMC), right main canal (RMC) and pratappur
branch canal (PBC). The total anticipated amount of Rs. 10.88 crores will be used on H - Escapes.(Refer
Annexure- H)
J Power Plant civil works

An anticipated cost of Rs.174.88 crores has been kept for the civil works of tunnels for main trunk canal
(MTC) at chainage 13175 m, right main canal (RMC) at chainage 16200 m and left main canal (LMC) at
chainage 58150m to 80150 m.( Refer Annexure- J)
K Buildings
A total cost of Rs. 22.34 crores is likely to be held in reserve for this head which covers the Residential /
Non Residential buildings of temporary & permanent nature, office buildings, guest house, field stores,
field workshops, testing laboratory and other service buildings. The cost has been worked out on the
basis of plinth area at the rate provided by the client all types of temporary & permanent residential &
non-residential buildings. This also includes the charges for fencing, land development, internal colony
roads and plantation within the colony etc. (Refer Annexure-K)
L Earth Works
This head includes the cost of various items like excavation, embankment from excavated materials &
borrow areas, lining, pitching and miscellaneous items such as construction of drains, inspection & service
road/path etc. Cost of all the mentioned items for main trunk canal (MTC), left main canal (LMC), right
main canal (RMC) and pratappur branch canal (PBC) along with related hydro-mechanical works comes
out to be Rs.313.28 crores. The provision under this sub-head shall cover main/branch canals. The
provision shall be based on detailed surveys of main/branch canals. (Refer Annexure- L)
M Plantation
A probable amount of Rs. 2.63 crores is there to meet the requirement of plantation in the colony area
including nursing, sapling etc. required for beautification as considered necessary downstream of dam,
barrage other important structure. It also incorporates the amount needed for manure, fertilizers and
maintenance. (Refer Annexure-M).
O Miscellaneous
O- Miscellaneous contains the capital cost & maintenance of construction power, Water supply, Sewage
disposal, drainage works, fire fighting arrangements, telecom & wireless communication, medical
assistance, recreation facilities and security arrangements. It also includes visit of dignitaries, inaugural
ceremonies, compensation to workmen, publicity & information centres. The sum of Rs. 78.29 crores has
been estimated for these services. (Refer Annexure-O)
P Maintenance
As per applicable norms, P- maintenance holds the cost of maintenance of all works during the
construction period and should be 1% of total cost of I-works less A-Preliminary, B-Land, O-Miscellaneous,
M-Plantation, Q-Special T&P and X-Environment & Ecology and Y-Losses on stock. The cost comes out to
be Rs. 13.85 crores for maintenance. (Refer Annexure- P)

Department
Q Special T&P
This head contains the cost of various types of vehicles and equipments which are required during survey
& investigation as well as in construction phase. An estimated amount of Rs.68.76 crores will suffice for
the purchase of shift buses, ambulances, station wagons, pick-up vans, water tanker, jeeps, motor cycles,
scooters, trucks and ground water pumping arrangement etc. (Refer Annexure-Q)
R Communications
The total expected cost of Rs. 20.89 crores has been set aside for the construction of various approach
roads to project components & colonies, bridge over river, culverts, road side drains, breast walls,
retaining walls and widening & repair of existing roads. It also takes into account the contingencies@ 3% .
(Refer Annexure- R)
U Distributaries, minors and sub-minors

This head includes the civil works cost of Kholra distributaries and its minors & sub-minors. Cost of 1 unit
is Rs.59.88 crores which contains the cost of minors & sub-minors viz. Arangi Minor, Belchamoa Sub-
Minor, Chamrah Minor, Chhapprabar Sub-minor, Khusmati Minor, Lemral Minor, Pratappur Minor, Side
Kalan Minor, Sonepurwa Minor, Tasirahe Minor, Kholra Distributory along with related hydro-mechanical
works. In addition to this it also includes the cost of civil works, cart track, SLR bridges, canal syphon,
drain/stream syphon, pipe outlet, escape structures, box culverts, acquaducts, pipe culverts, falls, pipe
syphon, pipe crossing and cut & cover. This cost is calculated for the command area of 7276.54 Ha. Total
command area for Kanhar barrage project is 53283 Ha. Total cost (on pro-rata basis) of all the
distributaries and its minors & sub-minors except main trunk canal (MTC), left main canal (LMC), right
main canal (RMC) and pratappur branch canal (PBC) for 53283 ha. area is Rs. 438.48 crores. Detailed
estimation has been done for 10% of CCA.(Refer Annexure- U)
X Environment and Ecology

This sub-head consists of the items like catchment area treatment, compensatory afforestation, green
belt development, plantation along the canal, landscaping &restoration of land in construction areas,
restoration of quarry & dumping sites, muck disposal plan, environmental monitoring, public health
management, sanitation facilities, solid waste management, sewage treatment plant, drinking water
treatment, public health delivery system, fisheries expenses and command area development.. A total
cost of Rs. 12.55 crores have been decided to be spent on above mentioned items. (Refer Annexure- X).
Y-Losses on Stock
As per applicable norms; this has been worked out as 0.25% of total cost of I-works less A-Preliminary, B-
Land, O-Miscellaneous, M-Plantation, Q-Special T&P and X-Environment & Ecology and P - Maintenance.
The cost comes out to be Rs. 3.43 crores.
Establishment
As per applicable norms, establishment cost works out to be Rs. 126.94 crores which is 8% of cost of I-
works less B-Land cost.
Tools & Plants

The probable cost of Rs.17.60 crores have been reserved for Tools & Plants to meet the demand for
survey instruments, camp equipments, office equipments and other small tools. It is generally taken as
1% of cost of I-works.

Department
Suspense
The net provision under this minor head will be NIL as all the outstanding suspense accounts are
expected to be cleared by adjustment to appropriate heads on completion of the project.
V-Receipts and Recoveries

This head is meant to account for estimated recoveries by way of resale or transfer of temporary
buildings and special T&P. Miscellaneous receipts like rent charges of buildings, electricity charges etc.,
may also be accounted for under this head.
The recoveries on account of temporary buildings may generally be taken at 15% of the cost unless a
higher recovery is anticipated due to some special reason such as tubular construction, vicinity to city /
village / town industrial undertaking etc.
An sum of Rs.18.84 crores has been considered for receipt and recoveries.
1.3.2 Indirect Charges

The complete estimate for a project besides including all anticipated direct charges further include as
indirect charges, the amount required to cover the capitalization of abatement of land revenue on the
area occupied by the works and allowance for the cost of Audit & Accounts and Establishment. Here a
lump sum cost of Rs.17.60 crores @ 1% of I-works has been taken into consideration to bear audit and
account charges.
ABSTRACT OF COST
Price Level - 2015
Items
Cost (in Lakhs Rs.)
I- Works
A - Preliminary (Ref. Annexure A) 3520.13
B - Land (Ref. Annexure B) 17328.34
C - Works (Ref. Annexure C) 23490.73
D - Regulators and Measuring Device (Ref. Annexure D) 3261.91
E - Falls (Ref. Annexure E) 952.94
F - Cross Drainage Works (Ref. Annexure F) 7993.94
G - Bridges (Ref. Annexure G) 3426.31
H - Escapes (Ref. Annexure H) 1088.22
J - Power Plant Civil Works (Ref. Annexure J) 17488.59
K - Building (Ref. Annexure K) 2234.97
L - Earthwork (Ref. Annexure L) 31328.56

CHAPTER2
ABSTRACTOFCOST
Department
CHAPTER 2 ABSTRACT OF COST

The civil cost estimate of Kanhar Barrage Project has been prepared as per Guidelines for Preparation of
Detailed Project Reports of Irrigation and Multipurpose Projects issued by Ministry of Water Resources,
Govt. of India in 2010. The estimate of the project has been divided into mainly two heads viz. direct cost
and indirect cost. Moreover, indirect cost has two parts namely audit & account charges and
capitalization of abatement of land revenue. Direct cost includes I- works, Establishment, Tools & Plants,
Suspense and Receipt & Recoveries. I Works incorporates A-Preliminary, B-Land, C-works, D-Regulators
and Measuring Device, E-Falls, F-Cross Drainage Works, G-Bridges, H-Escapes, J-Power Plant Civil works,
K-Buildings, L-Earthwork, M-Plantation, O-Miscellaneous, P-Maintenance, Q-Special T&P, R-
Communications, U- Distributaries Minors and Sub-minors, X- Environment & ecology and Y-Losses on
stock. An schematic representation of the build-up of civil cost is given below in illustration no.2.1:
Illustration No. 2.1
Chapter 2: Abstract of Cost Page 1 of 2

Department
Diagrammatic representation of the steps for the preparation of cost estimate is given in the illustration
no. 2.2.

Preparation of estimate:
The capital cost of a project includes all cost associated with investigations, design, construction and
maintenance during construction period of the project.
For preparation of cost estimate of civil works, the unit costs of labour, materials and equipment
necessary to perform the work designated in the various pay-items for the proposed construction
has been considered.
The analysed rates for almost all the items have been considered directly from Schedule of Rates,
Govt. of Jharkhand, 2015 which includes the cost of materials, carriage-handling storing, labour and
share of machines involved in executing various items of the work and overhead charges.
The quantitative assessment of material requirement has been adopted through independent
calculations based on design and drawing of the components to be constructed.
The wages of workers has been taken as those prevalent in the state at the time of formulation of
the project as given in Schedule of Rates, Govt. of Jharkhand, 2015.
For working out the use rates of machinery for Tunnels, the norms for life, depreciation, repair
provision etc. has been adopted as recommended by the latest Guidelines for formulations of River
Valley Projects issued by CWC in 2010. Price of various equipments has been considered as
prevalent in the market. All taxes and freight charges have been taken into consideration while
arriving at the cost of equipment at site.
Provision for contingencies and work-charged establishment has been considered as 5%.
The detailed estimate has been provided in the form of annexure. An abstract is given in the Table No.
2.1.
Chapter 2: Abstract of Cost Page 2 of 2

CHAPTER2
ANNEXURE
Govt.ofJharkhand
AnnexureB1
ComputationofTotalLandRequirementincludingForestLandforKanharBarrageProject
TotalLandRequirement
ExtentofReachinKms
(Ha)
SlNo. Area Particulars
NonForest Forest Non
Total Forest Total
Chhatishgarh Jharkhand Chhatishgarh Jharkhand Forest
1 Barrage SubmergenceAreainRiverBed 9.32 10.43 51.72 43.98 115.440 19.74 95.70 115.44
2 MTC MainTrunkCanal 0.00 0.00 0.00 65.95 65.950 0.00 65.95 65.95
3 Lawadoni LawadoniReservoirArea 0.00 6.08 0.00 50.78 56.860 6.08 50.78 56.86
4 LMC LeftMainCanal 0.00 220.00 0.00 74.48 294.480 220.00 74.48 294.48
Distributries/MinortoLeft
5 LMC 0.00 142.64 0.00 17.06 159.700 142.64 17.06 159.70
MainCanal
6 LMC PratappurBranchCanal 0.00 74.37 0.00 7.28 81.650 74.37 7.28 81.65
Distributories/Minorsof
8 LMC PratappurBranchcanal(From 0.00 111.01 0.00 5.28 116.290 111.01 5.28 116.29
LMC)
10 RMC RightMainCanal 0.00 129.51 0.00 22.89 152.390 129.51 22.89 152.40
Distributories/MinorsofRight
11 RMC 0.00 34.88 0.00 7.83 42.710 34.88 7.83 42.71
MainCanal(FromRMC)
TotalLandRequirement 738.23 347.25 1085.48
Chapter2:AbstractofCost_Annexure Page4of23
Govt.ofJharkhand
OMiscellaneous
AnnexureO
Amount
Rate
Sl.No. ItemofWork Unit Qty. (inLakhs)
(inLacs)
I
Capitalcostof
a
Electrification/ConstructionPower 600
b
Watersupplyincludingpurificationanddistribution LS 120
c
Sewagedisposal&stormwaterdrainageworks LS 85
d
Firefightingequipments LS 55
e
Medicalequipmentsfordispensary LS 45
f Telecommunicationsystem,faxesandwireless
LS 50
equipmentsandsatellite,communication
g
DeepTubewell(asperAnnexureO1) 5680
II
Running&Maintenanceservice(R&M)
a
ConstructionPower LS 200
b
Watersupplypurificationanddistribution LS 65
c
Sewagedisposal&stormwaterdrainage LS 35
e
Medicalassistance LS 25
f
Post&Telephoneoffice LS 15
g SecurityarrangementsincludingCRPF/CISFetc.for5
LS 180
years.
h
Firefightingequipments LS 35
i R&Mofinspectionvehicle&staffcarsfor5years
No. 6 2.5 75
(POL&Repair)
j Hirechargeofinspectionvehiclesfor5years
No. 5 7 175
includingcostofdriver&POL
III TransportforLabour&staffonlyfor5years(POL&
No. 4 6 120
repair)likeminibusesetc.
a Otheritems:
b
VisitofVIP LS 34
c Technicalrecordsincludingphotographic&video
LS 25
recordfilmandTVetc.
d
Inauguralceremonies LS 35
e
Compensationtoworkman LS 75
f
Boundarypillars,stonedistancemarks&BM LS 45
g
Model&modelexhibition LS 8
h
Publicity&information LS 5
i
Guesthouses&fieldhostels LS 15
j
Canteenfacilities LS 10
k
Libraryfacilities LS 5
l
Timekeepingoffice/FloodWarningSystem LS 7
m
Policestation LS 5
GrandTotal 7829.42
Govt.ofJharkhand
AnnexureO1:EstimateofDeepTubeWell
Sl.
ItemsofWorks/Description Unit Qty. Rate(Rs) Amt.(Rs.)
No.
1
Drillingof200MMdiaborebylocalbookietypemachineinall
kindofsoilsandbouldersupto125mmdiaexceptrockystrata
includingthecostofallconsumablestores,fuel,oil,soilstabilizing
materialandtransportationofrigandotheraccessoriestothesite
m 30 400 12000
ofproposedboreandback(includingcostofloweringofallsizes
ofcasingpipewhileboringandextractingthesameagainstearth
frictionsetc.)completetothesatisfactionoftheEngineerin
charge.0to30metersborehole.
Drillingof200mmdiaborebyDTHrigasperISIcode28001991(
partI)andIS28101979asamendmentuptoinallkindsofsoil
2 includingcostofallconsumablestores,fuel,oilsoilestablishing m 95 2100 199500
materialtothesiteofproposedboreandbackcompleteinall
respectDrillingfrom30to125mtrs.
Supplyingandlowering219.10mmouterdiaERWsteelpipesas
perIS4270/1992asamendeduptodate,dulyISImarkedfor
housingpipein4to7metersrandomlengthwith88.90mmof
threadedends(8threadstoaninchor25.40mm)manufactured
outof6.40mmthickM.S.plateswithrequirednumberofM.S.
socket177.80mmwithinsidethreadtomatchthepipethreads
3 m 105 1500 157500
andmadeoutofM.S.plateintoboreholeinverticalposition
includingcostofallscaffolding,derricks,Jim,poles,toolsand
plants,ropes,gaysM.S.clampembeddedinfoundationetc.
completeinallrespectstothesatisfactionoftheEngineerin
chargeoftheworkincludingcostofallcutting,threadingofpipe
weldingwhererequiredandallsockets.
Supplyingandlowering219.10mmouterdiamildsteelslotted
pipestobeasperIS42701992amendeduptodateanddulyISI
markedinrandomlengthof4Mto7MwithdesignofslotsasIS:
81101995andISI2800/1991(partI)withamendeduptodate
4 m 20 1250 25000
withcircumferentialweldmadeoutof7.04mthickM.S.sheet.
Thesewillalsobescrewedandsocketsandwithrequirednumber
ofM.S.socketofspecificationasperitemNo.3aboveforjointing
theslottedlengthandplainERWsteelpipe20mtrs.
SupplyingandfixingwellthreadedM.S.capfor219.10mmouter
5 diaM.S.pipeasperISI226/1975asamendeduptodatetothe Nos. 1 1800 1800
satisfactionoftheEngineerincharge.
SupplyingasperIS:226/1975asamendeduptodatedeodar
woodenboxmadeof20mmthickwoodsize60cmx30cmx75cm
6 Nos. 1 2000 2000
withlidandlockingarrangementetc.forpreservingthestrata
samplesreceivedfromtheboreasandwhendesired.
DevelopmentoftubewellasperIS:28001991(PartI)ofthework
includingthecostofallconsumablestores,fuel,oil,compressors,
7 pumpsandmachineryetc.asrequiredforthiswork.(a)When Hrs. 10 575 5750
developedbycompressorof450CFM,250PSIandsuitablerating
of010hours.
Govt.ofJharkhand
Sl.
ItemsofWorks/Description Unit Qty. Rate(Rs) Amt.(Rs.)
No.
Supplying,erectiontestingandcommissioningofsubmersible
pumpingsetsasperBISSpecificationNo.80341989andIS.9283
1979,thepumpmotorsetsshouldbecapable1750lpmagainst
150mtr.headofpumpingclearfreshcoldwaterhaving
8 CharacteristicsasspecifiedinIS.8034/1989andIS9283/1979. Nos. 1 150000 150000
Eachpumpmotorsetshallbesuppliedwithjointfree150M
doublelength4mm2PVC.InsulatedandPVCSheathedflexible3
coreflattypesubmersibleCableoffinolexmakeandjunctionbox
forjointingofsubmersibleCableandSubmersiblepumping.
Supplying,erectiontestingandcommissioningofGeneratingSet
9 tosupplypowertothesubmersiblepumpingsets@75.0kW Nos. 1 321092 321092.2
capacity.
Supply,errectiontesting&commissioningofWallmounted
electricpanelboard,fabricatedfrom16SWGCRCAsheetduly
stoutedwithsuitableangleironframeworkandcompletely
powdercoatedofapproximatesize1350x750mmand400mm
deepincludingcostof5mlongGSL8gauge,GIpipe40mmdia(
medium240mmlongandhavingfollowingitems),Mainswitch
10 Each 1 36000 36000
63amp1No.(L&TSiemens,ABB),Voltmeter100x100mm
range0to500volt(AE/KAPPA/L&T),Amp.Meter100x100
range0to100volt(AE/KAPPA/L&T),CT100(AE/KAPPA/L&T
),VSS&ASS1No.ofapprovedmake,SPP1No.ofapproved
make,Motorstarter,stardelta1No.(L&TSimens,AAB),
CapacityKVARaspersiterequirement,IndicatinglampOneset.
SupplyingandfixingfollowingCIspecials,sluicevalveswithwheel,
nonreturnvalveswithG.M.Flapincludingcostofjointing
materials,excavation,layingrefillingincludingmakingadequate
supportsofmasonry/concrete/steelfordeliverypipefrom
11 Kg 40 4000 160000
submersiblepumpsetupto1.5meteroutsidetheouterwallof
pumpchamber.DetailofpipeandspecialsCID/Fbends,
reducers,tapers,tees,tailpiece,blankflangeetc.upto500mm(
ISImarked)40kg
EarthingwithG.I.earthpipe4.5meterlong40mmdiawith
12 masonryenclosure&4mmdiaG.I.wirein15mmdiaG.I.pipe Nos. 1 4000 4000
fromearthelectrodecompleteinallrespect.1Nos.
Making1.2mx1.2mor1.5m.dia,cementconcreteplatform(1:3:6)
withstonechips10cm.thickoverabrickflatsolingandtop
finishedwith12mmthickcementplaster(1:4)andneatcement
12 Nos. 1 2500 2500
punningincludingprovidingraisededging7.5cmattheperiphery
makingoutletincludingmakingdrain1.00m.lengthhaving15cm.
waterwaywithabovespecification.
SubTotal 1077142
ContingentExpenses@3% 32314.27
SubTotal 1109456
Nos.ofWells 512
TotalcostofPumpingArrangementtoExtractGroundWater(Rs.
inLacs) 5680.417
Govt.ofJharkhand
QSpecialTools&PlantsSurveyandInspectionVehicle
AnnexureQ
Rate Amount
Sl.No. ItemofWork Qty.
(inLakhs) (inLakhs)
1 ShiftBuses 5 15.00 75.00
2 SchoolBuses 3 15.00 45.00
3 Ambulances 4 10.00 40.00
4 StationWagons 4 12.00 48.00
5 PickupVan 6 6.00 36.00
6 WaterTanker10,000Litrescapacity 6 15.00 90.00
7 Jeep(SUVluxary) 9 10.00 90.00
8 Jeep(SUVBolero) 9 8.00 72.00
9 WaterSprinkler 4 15.00 60.00
10 Motorcycle/Scooters 12 0.50 6.00
11 Truck10T 6 15 90.00
12 BackhoeExcavator(JCB/JD) 4 25 100.00
13 GroundWaterPumpingArrangement 567 10.80 6124.17
GrandTotal 6876.17
Govt.ofJharkhand
RCommunication
AnnexureR
Rate Amount
Sl.No. ItemofWork Qty. Unit
(inLakhs) (inLakhs)
Approachroadswith10mformation,1.0mshoulders
1
oneachside,metallingand5.5blacktoppingcomplete
a. BarrageandCofferDamtoexistingRoad 0.50 km. 70.00 35.00
b. ExistingRoadtovariousBarrageLocations 1.50 km. 70.00 105.00
c. RoadtoRockQuarryfrombarrage(OnlyBlackTop) 30.00 km. 20.00 600.00
d. RoadtoMagazineHouse 1.20 km. 20.00 24.00
e. RoadtoStackingandMuckDumping 0.60 km. 20.00 12.00
f. RoadtoPermanent/TemporaryColony 1.50 km. 20.00 30.00
g. RoadtoHydromechanicalworkshop 0.30 km. 20.00 6.00
h. RoadtoElectromechanicalworkshop 0.30 km. 20.00 6.00
i. ExistingRoadtoDamatLawadoni 1.25 km. 70.00 87.50
Total 37.15
ImprovementofApproachRoadtovariouslocations
onthecanalalignment8.0mformation,5.5m
2 30.00 km. 35.00 1050.00
granularsubbaseandblacktopping2.75mwide
complete.
3 Bridgesandculverts:
a. Culverts(Span1to1.5m) 21.00 Nos. 0.85 17.80
b. Roadsidedrains 24.00 km 0.51 12.20
c. Breastwall 4.50 km 0.40 1.78
d. Retainingwall 4.50 km 0.28 1.27
4 RailwayfacilitationWorks LS 40.00
Subtotal 2028.55
Add3%contingency&w/cestt. 60.86
GrandTotal 2089.41
Govt.ofJharkhand
ABSTRACTOFCOSTUWorks(DistributriesMinors&SubminorWorks)
Amount
S.No. ItemDescription
(inLakhRs.)
1 CostofCivilWorks 2567.03
CostofHeadRegulators&CrossRegulatorsHM
2 282.15
works
3 CostofFootBridge 80.00
4 CostofSLRBridges 409.60
5 CostofCanalSyphon 20.44
6 CostofDrain/StreamSyphon 94.31
7 CostofPipeOutlets 274.00
8 CostofEscapeStructures 318.83
9 CostofBoxCulverts 615.25
10 CostofCut&Cover 15.23
11 CostofPipeCulverts 152.00
12 CostofPipeSyphon/PipeCrossing 166.00
13 CostofFalls 992.34
CostoftheKholraDistributaryanditsminors
5988.00
andSubminors
Commandareaof Kholradistributaryanditsminorsandsubminors 7276.54 Ha
Totalcommandareaofthe KanharProject 53283.00 Ha
TotalcostofthealldistributoriesanditsminorsandsubminorsexceptLMC,PBC,RMCandM 43848.00
Lakhs
Note:Detailedcostestimationhasbeendonefor10%ofCCA(i.eKholaraDistributaryanditsminorsand
subminors)andthetotalcostofallthedistributaries,minorsandsubminorsoftheKanharbarrageproject
hasbeentakenonproratabasis.
Govt.ofJharkhand
XEnvironment&Ecology
AnnexureX
Amount
Sl.No. ItemofWork
(inLakhs)
CatchmentAreaTreatmentPlan
1 392.00
(Area=2000+800=3000)@Rs.14,000/perHa.
2 CompensatoryAfforestation(347.25x2=694.5ha)@Rs.25,800/ 179.18
3 GreenBeltDevelopment 50.00
PlantationalongtheCanal
4 64.60
(183x2=366Km@Rs.17,650/)
5 LandscapingandRestorationofProjectSites 50.00
6 RestorationofQuarry&dumpingsites 65.00
7 MuckDisposalPlan 45.00
8 EnviornmentalMonitoring 130.00
9 PublicHealthManagement
a SanitationFacilities 55.00
b SolidWasteManagement 55.00
c SewageTreatmentPlant 40.00
DrinkingWaterTreatmentPlantforlabourcolonyandproject
d 55.00
colony
e PublicHealthDeliverySystem 75.00
FisheriesExpenses(AlreadyconsideredunderPisciculturein
10 0.00
Chapter21)
CADCost(Alreadyconsideredfor53,283ha@Rs.20,242per
11 0.00
ha.andisincludedinChapter21)
GrandTotal 1255.78
DETAILESOFANNEXC,D,E,FG,H,J,L&U
Govt.ofJharkhand
ABSTRACTOFCOSTCWorks(Dam,Barrage&CanalWorks)
Amount
(inLakhRs.)
I CostofLawadoniDam 5528.41
2 CostofMainSpillwayLawadoni 449.18
3 CostofSpillwayMainTrunkCanalatRD17100 259.75
4 CostofSpillwayMainTrunkCanalatRD12950 655.40
5 CostofConnectingpipetoDanroRsr, 560.00
6 CostofLeftOutletLawadoni 446.67
7 CostofRightOutletLawadoni 391.63
8 CostofBarrage 8176.00
9 RelatedHydromechanicalWorks 4221.08
CostofCarriageofMaterials 2802.60
TotalCostofCWorks 23490.73
AnnexureC_Details Page1of11
Govt.ofJharkhand
CostofLawadoniDam
Cost(inLakh
SlNo. ItemOfWork Unit Qty. Rate
Rs.)
1 Excavationoffoundationtrenches CUM 5943.68
HARDSOIL20%(RatesvideWRDSOR2015itemno.7.1.8+ 20% 1188.74 81 0.96
a
7.1.10)
SOFTROCK30%(RatesvideWRDSOR2015itemno.5.1.15.2) 30% 1783.10 333 5.94
b
HARDROCK50%(RatesvideWRDSOR2015itemno.5.1.16.1) 50% 2971.84 637 18.93
c
2 ExcavationofCutofftrenches CUM 5552.91

HARDSOIL20%(RatesvideWRDSOR2015itemno.7.1.7+ 20% 1110.58 85 0.94
a
7.1.10)
SOFTROCK30%(RatesvideWRDSOR2015itemno.5.1.15.2) 30% 1665.87 333 5.55
b
HARDROCK50%(RatesvideWRDSOR2015itemno.5.1.16.1) 50% 2776.46 637 17.69
c
3 ExcavationofToeDrainandheeltrenches CUM 307 333 1.02
4 Earthfillinsemiperviousorimperviouszone(RatesvideWRD CUM 673843.67 171 1152.27
SOR2015itemno.5.1.19)
5 Labourforrollingandcompactingtheearthfill(RatesvideWRD CUM 673843.67 17 114.55
6 Sandfilterblanketinginverticalchimneyportionofdam(Rates CUM 39827.92 859 342.12
videWRDSOR2015itemno.5.6.6)
7 Sandfilterblanketinginhorizontalchimneyportionofdam(Rates CUM 8008.85 717 57.42
8 Sandfilterblanketinginupstreamslopeofdam(RatesvideWRD CUM 3886.08 836 32.49
9 Invertedfilterblanketinginupstreamslope,downstramdrain, CUM 7131.18 962 68.60
downstreamrocktoelocation(RatesvideWRDSOR2015item
no.5.6.3)
10 Boulderlayinginrocktoe,heeltrenches(RatesvideWRDSOR CUM 18461.03 877 161.90
2015itemno.5.6.4)
11 Boulderlayinginotherarea(RatesvideWRDSOR2015item CUM 7772.16 1036 80.52
no.5.6.8)
12 300mmhumousearthlayeronslopeofdam(RatesvideWRD Sqm 17271.46 9594 1657.02
13 RandomrubblemasonaryinC.M(1:5)inupstreamparapetwall CUM 143.775 2105 3.03
(RatesvideWRDSOR2015itemno.5.4.9)
14 25mmthickcementPlaster(1:4)onstonemasonary(Ratesvide Sqm 830.7 225 1.87
WRDSOR2015itemno.5.5.4)
15 Drillinginhardrockbywagondrillmachineforgroutholes(Rates m 800 456 3.65
16 Constructionofslopedrainandbermdraininbouldermasonary m 575.72 1462 8.42
inCM(1:4)withcementplaster(1:3)(RatesvideWRDSOR2015
itemno.5.8.8)
17 Carriagechargesofearthfillindamfor4kmlead Cum 673843.67 198.42 1337.04
Subtotal 5071.94
Add3%forContigenciesand2%forWorkchargeEstablishment 253.60
AddforDewatering3% 152.16
AddforInstrumentation@1% 50.72
TotalCostofLawadoniDamCivilWorks 5528.41
Govt.ofJharkhand
CostofMainSpillwayLawadoni
SL Cost(in
ITEMOFWORKS UNIT QTY. RATE
NO. LakhRs.)
1 ExcavationofCutofftrenches CUM 18193.21

a HARDSOIL20%(RatesvideWRDSOR2015itemno.7.1.7+7.1.10) 20% 3638.64 85 3.09
b SOFTROCK30%(RatesvideWRDSOR2015itemno.5.1.15.2) 30% 5457.96 333 18.18
c HARDROCK50%(RatesvideWRDSOR2015itemno.5.1.16.1) 50% 9096.61 637 57.95
R.C.CM100withnominalmix(1:3:6)invariouscomponentsofspillway
2 CUM 897.43 4229 37.95
foundation(RatesvideWRDSOR2015itemno.5.3.5)
R.C.CM150withnominalmix(1:2:4)invariouscomponentsofspillway
3 CUM 93.00 5038 4.69
foundation(RatesvideWRDSOR2015itemno.5.3.6)
R.C.CM200withnominalmix(1:1.5:3)invariouscomponentsofSpillway
4 CUM 2712.64 5666 153.70
RandomrubblemasonaryinC.M(1:5)insuperstructure(RatesvideWRD
5 CUM 3226.89 2105 67.93
Cementtuckpointing(1:3)onstonemasonary(RatesvideWRDSOR2015
6 250.00 161 0.40
itemno.5.5.14)
7 Boulderpitching(RatesvideWRDSOR2015itemno.5.6.8) CUM 280.48 1036 2.91
Stonemetalfilter(20mmto30mmsize)underpitchinginbed&slope
8 CUM 76.50 1161 0.89
Drillinginhardrockbywagondrillmachine(RateasperAnnexureAItem
9 M 615.20 312 1.92
no.18(i))
10 Rubberseal(waterstop)(RatesvideWRDSOR2015itemno.5.8.4) M 476.00 113 0.54
weepholeswithdrygradedstonefilterof20mmto40mmsize(Ratesvide
11 each 276.00 115 0.32
Curtaingroutingatspillwayaxisinclusiveofcostofdrilling(RatesvideWRD
12 M 100.00 5540 5.54
SOR2015itemno.5.2.3.2+itemno.5.2.5)
13 TMTreinforcement(torsteel)(RatesvideWRDSOR2015itemno.5.3.15)
(i) 10mmTMTFe500 MT 21.900 64300 14.08

(ii) 12mmTMTFe500 MT 21.876 64300 14.07
(iii) 16mmTMTFe500 MT 0.143 64300 0.09
(iv) 20mmMTFe500 MT 36.421 64300 23.42
(v) 25mmTMTFe500 MT 0.173 64300 0.11
(vi) 32mmTMTFe500 MT 6.747 64300 4.34
Subtotal 412.09
TotalCostofMainSpillwayLawadoni 449.18
Govt.ofJharkhand
CostofSpillwayMTCatRD.17100
SL Cost(in
NO. LakhRs.)

c HARDROCK50%(RatesvideWRDSOR2015itemno.7.1.14) 50% 6107.74 569 34.75
R.C.CM100withnominalmix(1:3:6)(RatesvideWRDSOR2015item
2 CUM 944.06 4229 39.92
no.7.3.3)
R.C.CM200withnominalmix(1:1.5:3)(RatesvideWRDSOR2015item
3 CUM 893.30 5666 50.61
no.7.3.5)
RandomrubblemasonaryinC.M(1:5)(RatesvideWRDSOR2015item
4 CUM 3939.52 2105 82.93
no.7.4.11)
Cementtuckpointing(1:3)onstonemasonary(RatesvideWRDSOR2015
5 225.00 161 0.36
itemno.7.5.14)
7 Stonemetalfilter(RatesvideWRDSOR2015itemno.5.6.7) CUM 36.60 1161 0.42

Drillinginhardrockbywagondrillmachine(RateasperAnnexureAItem
8 M 347.00 312 1.08
no.18(i))
Weepholeswithdrygradedstonefilterof20mmto40mmsize(Rates
10 863.00 115 0.99
11 TMTreinforcement(torsteel)(RatesvideWRDSOR2015itemno.7.3.22a)
(i) 10mmTMTFe500 MT 10.050 64300 6.46

(ii) 12mmTMTFe500 MT 4.645 64300 2.99
(iii) 16mmTMTFe500 MT 0.029 64300 0.02
(iv) 20mmMTFe500 MT 14.502 64300 9.32
(v) 25mmTMTFe500 MT 1.392 64300 0.90
Subtotal 243.89
AddforInstrumentation@0.5% 1.22
TotalCostofSpillwayMTCatRD.17100 259.75
Govt.ofJharkhand
CostofSpillwayMTCatRD.12950
SL Cost(in
NO. LakhRs.)
1 Excavationoffoundationtrenches CUM
c HARDROCK50%(RatesvideWRDSOR2015itemno.7.1.14) 50% 47700.00 569 271.41
M10Concretebelowfloor&backfill(RatesvideWRDSOR2015item
2 CUM 225.00 4229 9.52
no.5.3.5)
3 M20gradeConcrete(RatesvideWRDSOR2015itemno.5.3.7) CUM 900.00 5666 50.99
ReinforcedsteelforRCCworks(RatesvideWRDSOR2015itemno.5.3.15)
4 MT 55.00 64300 35.37
5 RockBolts(RateasperAnnexureAItemno.17(i)) RM 7500.00 669.34 50.20

Shotcreting100mmthickwithwiremesh(RateasperAnnexureAItem 2 1050.00
m
6 1361 14.29
no.14(iii)+itemno.16)
75Drainaigeholes5mlongwithperforated(RateasperAnnexureAItem RM 9000.00
7 no.19) 991.93 89.27
Subtotal 615.40
TotalCostofSpillwayMTCatRD.12950 655.40
Govt.ofJharkhand
CostofLeftOutletLawadoni
SL ITEMOFWORKS UNIT QTY. RATE Cost(in
NO. LakhRs.)
HARDSOIL20%(RatesvideWRDSOR2015itemno.7.1.7+
a 20%
7.1.10) 2833 85 2.41
SOFTROCK30%(RatesvideWRDSOR2015itemno.7.1.12.1)
b 30%
4250 273 11.60
HARDROCK50%(RatesvideWRDSOR2015itemno.7.1.14)
c 50%
7082 569 40.30
M10Concretebelowfloor&backfill(RatesvideWRDSOR2015
2 itemno.5.3.5) CUM 424.23
4229 17.94
M20gradeConcrete(RatesvideWRDSOR2015itemno.5.3.7)
3 CUM 3935.87
5666 223.01
RandomrubblemasonaryinC.M(1:5)(RatesvideWRDSOR2015
4 CUM 366.27
itemno.7.4.11) 2105 7.71
Cementtuckpointing(1:3)onstonemasonary(RatesvideWRD
5 150.00
SOR2015itemno.7.5.14) 161 0.24
Drillinginhardrockbywagondrillmachine(RateasperAnnexureA
8 M 356.66
Itemno.18(i)) 312 1.11
9 Rubberseal(waterstop)(RatesvideWRDSOR2015itemno.7.8.2) M 475.20
113 0.54
Weepholeswithdrygradedstonefilterof20mmto40mmsize
10 52.00
(RatesvideWRDSOR2015itemno.7.8.6) 115 0.06
TMTreinforcement(torsteel)(RatesvideWRDSOR2015item
11
no.7.3.22a)
(i) 12mmTMTFe500 MT 7.21 64300 4.64
(ii) 16mmTMTFe500 MT 6.193 64300 3.98
(iii) 20mmMTFe500 MT 34.05 64300 21.89
(iv) 32mmTMTFe500 MT 111.79 64300 71.88
Subtotal 409.79
TotalCostofLeftOutletLawadoni 446.67
Govt.ofJharkhand
CostofRightOutletLawadoni
SL Cost(in
NO. LakhRs.)
a HARDSOIL20%(RatesvideWRDSOR2015itemno.7.1.7+ 20% 3168 85 2.69
7.1.10)
b SOFTROCK30%(RatesvideWRDSOR2015itemno.7.1.12.1) 30% 4752 273 12.97
c HARDROCK50%(RatesvideWRDSOR2015itemno.7.1.14) 50% 7919 569 45.06

2 M10Concretebelowfloor&backfill(RatesvideWRDSOR2015 CUM 310.71 4229 13.14
itemno.5.3.5)
3 M20gradeConcrete(RatesvideWRDSOR2015itemno.5.3.7) CUM 3350.36 5666 189.83
4 RandomrubblemasonaryinC.M(1:5)(RatesvideWRDSOR2015 CUM 549.40 2105 11.56

itemno.7.4.11)
5 Cementtuckpointing(1:3)onstonemasonary(RatesvideWRD 225.00 161 0.36
8 Drillinginhardrockbywagondrillmachine(RateasperAnnexureA M 399.25 312 1.25

Itemno.18(i))
10 Weepholeswithdrygradedstonefilterof20mmto40mmsize 78.00 115 0.09

11 TMTreinforcement(torsteel)(RatesvideWRDSOR2015item
no.7.3.22a)
(i) 12mmTMTFe500 MT 8.54 64300 5.49

(ii) 16mmTMTFe500 MT 3.24 64300 2.08
(iii) 20mmMTFe500 MT 44.656 64300 28.71
(iv) 32mmTMTFe500 MT 68.46 64300 44.02
Subtotal 359.29
TotalCostofRightOutletLawadoni 391.63
Govt.ofJharkhand
CostofKanharBarrage
Estimated Rate Amount
S.No. ItemsofWork Unit
Quantities (inRs.) (inRs.Lakhs.)
1 SiteClearance L.S. 20.000
2 Excavation
a Excavationoffoundationtrenchesinordinarysoil(RatesvideWRDSOR m3
2015itemno.6.1.8)
(i) Section11 m3 624
(ii) Section22 m3 23034
(iii) Section33(u/sandd/sprotectionworks) m3 31602
(iv) D/SApproach(Assuming150mlength) 3 18000
m
SubTotal 91574.40 106.00 97.069
b Excavationoffoundationtrenchesinhardrock(whereblastingisneeded)
(i) Section11 m3 24656
(ii) Section22 m3 14045
(iii) Trainingwall 3 10283
m
(iv) U/SApproach(Assuming150mlength) 3 9750
m
(v) CutoffWall 3 4809
m
SubTotal 79428.94 637.00 505.962
3 ConcreteinStructures
a M10Concretebelowbarragefloor,Concreteblock&backfill(Ratesvide
AtPierLocation m3 8908.80
SubTotal 9799.68 4229.00 414.428
b M20Concreteinpiers,barragefloor,stillingbasinfloor,u/sfloor,u/s
retainingwalletc.(RatesvideWRDSOR2015itemno.5.3.7)
(i) Bridge m3 943.48
(ii) BridgePier m3 21445.50
(iii) Counterfort m3 93.70
(iv) TrainingWallofStillingBasin m3 1268.06
(v) RaftFloru/s m3 9651.51
(vi) RaftFlord/s 3 12301.20
m
(vii) TrainingWallu/ssection44 m3 1410.50
(viii) TrainingWalld/ssection55 1111.50
SubTotal 53047.99 5666 3005.699
4 Reinforcedsteel(RatesvideWRDSOR2015itemno.5.3.15) MT 3898.40 64300 2506.670
5 Compactedearthbackfill(RatesvideWRDSOR2015itemno.6.1.17)
(i) section22 m3 16820.00

(ii) section33 m3 4536.00
(iii) U/s&d/scutoff m3 3604.46
SubTotal 29952.55 75.00 22.464
6 Rm 3081.00 113.00 3.482
Rubberseal(waterstop)(RatesvideWRDSOR2015itemno.7.8.2)
7 1500 thk. Launching apron for protection works both upstream and m3 11953.80 2804 335.173
downstreamofbarragestructure.(RateasperAnnexureAItemno.32)
8 600 mm thick Gravel & Sand filter under Concrete blocks given for bed m2 3297.60 1183.02 39.011
protection.(RateasperAnnexureAItemno.7(i)+itemno.8)
9 ConcreteblocksofM15gradeatu/s&d/sofbarrage m3 6801.30 5038 342.649
10 38mmdiacurtaingroutholes m 1006.00 4502 45.290
(RatesvideWRDSOR2015itemno.5.2.1.1)
Govt.ofJharkhand

11 Cementquantityforcurtaininggrouting MT 252.00 21339.2 53.775
(RateasperAnnexureAItemno.22)
12 25mmdiaRockAnchorsinPier Rm 3534.30 455 16.081
(RateasperAnnexureAItemno.17(ii))
13 25mmdiaRockAnchorsinsurfaceexcavation Rm 5061.32 455 23.029
14 75mmdiadrainageholesind/wglacisandstillingbasin Rm 1059.40 991.93 10.509
15 250mmdiahalfcutpipelength(Rateaspercurrentmarketrate) Rm 3688.00 350 12.908
16 150mmdiaMSdrainoutletpipe(Rateaspercurrentmarketrate) Rm 549.00 1225 6.725
17 shotcrete,100mmwithwiremesh 2 1953.34 1361 26.585
m
(RateasperAnnexureAItemno.14(iii)+itemno.16)
18 75mmdiadrainageholesonsurfaceexcavation Rm 2344.80 571.93 13.411
Subtotal 7500.92
DewateringCharges(3%ofSubtotal) 225.028
Instrumentation(1%ofSubtotal) 75.009
WorkChargeEstablishment(2%ofSubtotal) 150.018
Contigency(3%ofSubtotal) 225.028
TotalCostofBarrageCivilWorks 8176.003
Govt.ofJharkhand
HYDROMECHANICALWORKSForCWorks
I BARRAGEGATESANDHOISTS 100000
WeightinMT UnitRate Total
Quantity
Sl.No Descriptionofitem Unit inRsper Amount
Required each total MT (RsinLacs)
1 Crestgates
a Embeddedparts No 15 18.3 274.4 146996 403.35
b Gatecomplete(size12mx7.75m) No 15 52.0 779.5 146996 1145.87
c Trestles,hoistbridgewithplatform,doggingdevice,
No 15 13.0 194.9 119301 232.49
ladder&handrailing
d Electricallyoperatedropedrumhoist65tcap
No 15 LS 6500000 975.00
(withLocalcontrolpanel)
Total1 2756.71
2 Stoplogs
b Stoplogsize12mx7.75m(in5elements) No 2 44.9 89.7 141057 126.58
c Liftingbeam No 1 5.0 5.0 119301 5.97
d MovingGantryCrane(25Tcap)with200mlong
No 1 LS 40.00
travelrailtrack
e Storage&maintenancearrangementofstoplogsfor
No 1 LS 12.00
all12bays
Total2 288.99
3 Lightingarrangementcompleteincludingcabling
LS 15.00
overthehoistbridge
4 250KVADGsetwithaccessoriescomplete,
1 LS 15.00
autostartpanelandsynchronizationpanel.
GRANDTOTAL(I) 3075.70
II LEFTOUTLETGATESANDHOISTS,TRASHRACK&STEELPIPE 100000
Quantity
1,2 Maintenance&ServiceGate
b Gatecomplete(size4mx4m) No 2 39.9 79.8 146996 117.23
No 2 10.0 19.9 119301 23.79
ladder&handrailing
No 2 LS 5500000 110.00
289.70
3 TrashRack
Trashrack(4.5mx4.5m)includingembedded
No 1 5.1 5.1 119301 6.04
parts
4 SteelPipesandValves
Mildsteeloutletpipe(4m&2.2diax106.5m) No 1 135.0 135.0 104346 140.87
Mildsteelescapepipe(1.6mdiax90m) No 1 62.5 62.5 104346 65.22
YPiece No 1 5.0 5.0 150000 7.50
HOWELBungarvalve2.2mdia No 1 22000000 220.00
HOWELBungarvalve1.6mdia No 1 16000000 160.00
593.58
Total(1to4) 889.32
Cost Estimate Page 10 of 11

Govt.ofJharkhand
III RIGHTOUTLETGATESANDHOISTS,TRASHRACK&STEELPIPE 100000

Quantity
1,2 Maintenance&ServiceGate
b Gatecomplete(size2.4mx2.4m) No 2 11.2 22.4 146996 32.86
No 2 5.6 11.2 119301 13.33
ladder&handrailing
No 2 LS 2000000 40.00
97.04
3 TrashRack
Trashrack(2.9mx2.9m)includingembedded
No 1 2.1 2.1 119301 2.51
parts
4 SteelPipe
Mildsteeloutletpipe(2.4mdiax244m) No 1 150.0 150.0 104346 156.52
Total(1to4) 256.06
TotalCostofHydromechanicalWorksForCWorks 4221.08
Cost Estimate Page 11 of 11

Govt.ofJharkhand
ABSTRACTOFCOSTDWorks(Regulators&MeasuringDevice)
Amount
S.No. Description
(inLakhRs.)
1 CostofMainHeadRegulatorMainTrunkCanal 104.73
2 CostofHeadRegulatorLeftMainCanal 293.50
3 CostofHeadRegulatorRightMainCanal 52.34
4 CostofHeadRegulatorPratappurBranchCanal 69.21
5 CostofCrossRegulatorLeftMainCanal 1033.23
6 CostofCrossRegulatorRightMainCanal 365.70
7 CostofCrossRegulatorPratappurBranchCanal 609.68
8 CostofPipeOutletofLMC,RMC&PBC 108.63
10 CostofCarriageofmaterials 197.51
TotalCostofDWorks 3261.91
AnnexureD_Details Page1of10
Govt.ofJharkhand
CostofHRofMainTrunkCanal

2 Excavation
a HardSoil(RatesvideWRDSOR2015itemno.7.1.7+7.1.10) m3 525.00 85.00 0.446
b SoftRock(RatesvideWRDSOR2015itemno.7.1.12.2) m3 175.00 266.00 0.466
c HardRock(RatesvideWRDSOR2015itemno.7.1.14) m3 175.00 569.00 0.996
a ProvidingandLayingM10Concretebelowfloor&backfill(Rates m3 50.00 4229.00 2.115

b ProvidingandLayingM25gradeConcrete(RatesvideWRDSOR m3 725.00 7149.00 51.830
2015itemno.7.3.6)
4 Reinforcedsteel(RatesvideWRDSOR2015itemno.7.3.22a) MT 58.00 64300.00 37.294
5 Providing&placingofcompactedearthbackfill(RatesvideWRD m3 875.00 75.00 0.656

Subtotal 98.803
TotalCostofHRofMainTrunkCanal 104.73
Govt.ofJharkhand
CostofHeadRegulatorofLeftMainCanal

2 Excavation
a HardSoil(RatesvideWRDSOR2015itemno.7.1.7+7.1.10) 3 1680.00 85.00 1.428

m
c HardRock(RatesvideWRDSOR2015itemno.7.1.14) 3 460.00 569.00 2.617

m
3 ConcreteinStructures 0.000
a ProvidingandLayingM10Concretebelowfloor&backfill m3 150.00 4229.00 6.344

b ProvidingandLayingM25gradeConcrete(RatesvideWRD m3 1975.00 7149.00 141.193

5 Providing&placingofcompactedearthbackfill(Ratesvide m3 125.00 75.00 0.094

6 Providing & Placing of 600 mm thick Gravel & Sand filter under m2 175.00 1481.00 2.592
Concrete blocks given for bed protection (Rates vide WRD SOR
2015itemno.7.2.2+7.2.1B)
7 ProvidingandLayingM15Concrete(RatesvideWRDSOR m3 250.00 5038 12.595
2015itemno.7.3.4)
Subtotal 276.890
TotalCostofHeadRegulatorofLeftMainCanal 293.50
Govt.ofJharkhand
CostofHeadRegulatorofRightMainCanal

2 Excavation

m
a ProvidingandLayingM10Concretebelowfloor&backfill 3 50.00 4229.00 2.115
m
b ProvidingandLayingM25gradeConcrete(RatesvideWRD 3 275.00 7149.00 19.660
m
5 Providing&placingofcompactedearthbackfill(Ratesvide 3 50.00 75.00 0.038

m
6 Providing & Placing of 600 mm thick Gravel & Sand filter under 2 75.00 1481.00 1.111
m
2015itemno.7.2.2+7.2.1B)
7 ProvidingandLayingM15Concrete(RatesvideWRDSOR 3 100.00 5038 5.038
m
2015itemno.7.3.4)
Subtotal 49.378
Add f D i 1%
AddforDewatering1% 0 49
0.49
TotalCostofHeadRegulatorofRightMainCanal 52.34
Govt.ofJharkhand
CostofHeadRegulatorofPBC

2 Excavation
m
b SoftRock(RatesvideWRDSOR2015itemno.7.1.12.2) 3 360.00 266.00 0.958
m
m
m

2015itemno.7.2.2+7.2.1B)
2015itemno.7.3.4)
Subtotal 65.297
T lC
TotalCostofHeadRegulatorofPBC
fH dR l f PBC 69 21
69.21
Govt.ofJharkhand
CostofCrossRegulatorofLeftMainCanal

2 Excavation

m
m
m

6 Providing & Placing of 600 mm thick Gravel & Sand filter under 2 850.00 1481.00 12.589
m
)
2015itemno.7.3.4)
Subtotal 974.749
TotalCostofCrossRegulatorofLeftMainCanal 1033.23
Govt.ofJharkhand
CostofCrossRegulatorofRightMainCanal

2 Excavation



6 Providing & Placing of 600 mm thick Gravel & Sand filter m2 280.00 1481.00 4.147
under Concrete blocks given for bed protection (Rates vide
WRDSOR2015itemno.7.2.2+7.2.1B)
2015itemno.7.3.4)
Subtotal 345.002
TotalCostofCrossRegulatorofRightMainCanal 365.70
Govt.ofJharkhand
CostofCrossRegulatorofPBC

2 Excavation
m

m
m
b ProvidingandLayingM25gradeConcrete(RatesvideWRD 3 4050.00 7149.00 289.535
m
4 Reinforcedsteel(RatesvideWRDSOR2015item MT 324.00 64300.00 208.332
no.7.3.22a)
5 Providing&placingofcompactedearthbackfill(Ratesvide 3 975.00 75.00 0.731
m
6 Providing & Placing of 600 mm thick Gravel & Sand filter 2 325.00 1481.00 4.813
m
under Concrete blocks given for bed protection (Rates vide
WRDSOR2015itemno.7.2.2+7.2.1B)
7 ProvidingandLayingM15Concrete(RatesvideWRDSOR 3 575.00 5038 28.969
m
2015itemno.7.3.4)
Subtotal 575.172
TotalCostofCrossRegulatorofPBC 609.68
Govt.ofJharkhand
CostofPipeOutletofLMC,RMC&PBC

2 HumePipe
a 100mmDiameter(RatesvideWRDSOR2015page18item m 637.00 381.05 2.427

no.M215(i)+roughlyaveraging7.6.1.1)
b 200mmDiameter(RatesvideWRDSOR2015page18item m 975.00 476.73 4.648
no.M215(iii)+roughlyaveraging7.6.1.1&7.6.1.2)
c 300mmDiameter(RatesvideWRDSOR2015page18item m 351.00 926.64 3.253
no.M215(v)+7.6.1.3)
d 400mmDiameter(RatesvideWRDSOR2015page18item m 130.00 1015.00 1.320
no.M215roughlyaveraging(v)&(vi)+roughlyaveraging
7.6.1.3&7.6.1.4)
e 500mmDiameter(RatesvideWRDSOR2015page18item m 65.00 1400.00 0.910

no.M215roughlyaveraging(vi)&(vii)+roughlyaveraging
7.6.1.4&7.6.1.5)
f 600mmDiameter(RatesvideWRDSOR2015page18item m 78.00 1663.61 1.298
no.M215(vii)+7.6.1.5)
g 700mmDiameter(RatesvideWRDSOR2015page18item m 13.00 615.72 0.080
no.M215(viii)+7.6.1.6)

Subtotal 102.476
TotalCostofPipeOutletofLMC,RMC&PBC 108.63
Govt.ofJharkhand
HYDROMECHANICALWORKSForDWorks
I HEADREGULATORGATES&HOISTS 100000
Quantity WeightinMT UnitRate Total
Sl.No Descriptionofitem Unit
Required each total inRsper Amount
1 HRGate
b Gatecomplete(size4.75mx3.5m) No 2 10.8 21.6 146996 31.75
No 2 2.7 5.4 119301 6.44
ladder&handrailing
No 2 LS 1500000 30.00
Total 78.78
II LMC,PMC&PBCGATES&HOISTS 100000
1 LMCCRFixedWheelGates
a Embeddedparts ton 23.7 146996 34.84
b Gatesize(varies) ton 71.8 146996 105.54
c ScrewHoist(Dual/single) No 40 125000 50.00
190.38
2 LMCHRSlideGates
33.72
3 RMCCRFixedWheelGates
38.74
4 RMCHRSlideGates
11.50
5 PBCCRFixedWheelGates
59.25
6 PBCHRSlideGates
15.01
Total(1to6) 348.60
TotalCostofHydromechanicalWorksForDWorks 427.38
Govt.ofJharkhand
ABSTRACTOFCOSTEWorks(Falls)
Amount
S.No. Description
(inLakhRs.)
1 CostofFallsforCanals
a CostofGlacisFall(LMC,RMC&PBC) 642.25
b CostofVerticalFall(LMC,RMC&PBC) 163.03
c CostofWellTypeFall(LMC&PBC) 78.93
2 CostofCarrriageofMaterials 68.73
TotalCostofEWorks 952.94
AnnexureE_Details Page1of4
Govt.ofJharkhand
CostofGlacisFall(LMC,RMC&PBC)
S.No. Item Unit Quantities Rate Cost(inLakhRs.)
3
1 Excavation m 12718.60
Hardsoil(RatesvideWRDSOR2015itemno.7.1.7 3
a m 10174.88 85 8.65
+7.1.10)
SoftRock(RatesvideWRDSOR2015item 3
b m 1271.86 266 3.38
no.7.1.12.2)
HardRock(RatesvideWRDSOR2015item 3
c m 1271.86 569 7.24
no.7.1.14)
3
2 PCCM15(RatesvideWRDSOR2015itemno.7.3.4) m 498.30 5038 25.10
3
3
4 RCCM25(RatesvideWRDSOR2015itemno.7.3.6) m 64.60 7149 4.62
Reinforcement(RatesvideWRDSOR2015item
6 MT 210.80 64300 135.54
no.7.3.22a)
BrickMasonarywithcementmortar1:4(Ratesvide 3
7 m 5056.30 4088 206.70
BackfillEarth(RatesvideWRDSOR2015item 3
8 m 6359.40 75 4.77
no.7.1.25)
PlasteringwithCementmortar1:4(RatesvideWRD
9 m2 3230.70 205 6.62
BrickPitching(RatesvideWRDSOR2015item 3
10 m 420.90 998 4.20
no.6.6.4)
Subtotal 605.900
Add3%forContigenciesand2%forWorkcharge
30.29
Establishment
TotalCostofGlacisFall(LMC,RMC&PBC) 642.25
Govt.ofJharkhand
CostofVerticalFall(LMC,RMC&PBC)
3
Hardsoil(RatesvideWRDSOR2015item 3
a m 1221.89 85 1.04
no.7.1.7+7.1.10)
b m 152.74 266 0.41
no.7.1.12.2)
c m 152.74 569 0.87
no.7.1.14)
PCCM15(RatesvideWRDSOR2015item 3
2 m 453.05 5038 22.82
no.7.3.4)
3 m 218.62 5666 12.39
no.7.3.5)
RCCM25(RatesvideWRDSOR2015item 3
4 m 18.16 7149 1.30
no.7.3.6)
6 MT 14.21 64300 9.14
no.7.3.22a)
BrickMasonarywithcementmortar1:4(Rates 3
7 m 2518.35 4088 102.95
8 m 763.68 75 0.57
no.7.1.25)
PlasteringwithCementmortar1:4(Ratesvide
9 m2 1128.30 205 2.31
Subtotal 153.798
7.69
Establishment
TotalCostofVerticalFall(LMC,RMC&PBC) 163.03
Govt.ofJharkhand
CostofWellTypeFall(LMC&PBC)
3
a m 4286.64 85 3.64
no.7.1.7+7.1.10)
b m 535.83 266 1.43
no.7.1.12.2)
c m 535.83 569 3.05
no.7.1.14)
2 m 150.00 5038 7.56
no.7.3.4)
3 m 84.90 5666 4.81
no.7.3.5)
Stonepitching1:4(RatesvideWRDSOR2015 3
4 m 32.57 2270 0.74
itemno.7.4.10)
6 MT 6.79 64300 4.37
no.7.3.22a)
7 m 1010.40 4088 41.31
8 m 2679.14 75 2.01
no.7.1.25)
9 m2 1090.70 205 2.24
HumePipe600mmDiameter(RatesvideWRD
SOR2015PageNo.18itemno.M215(vii)+itemno m 156.00 1664 2.60
7.6.1.5)
SOR2015PageNo.18itemno.M215(ix)+itemno m 36.00 2015 0.73
7.6.1.6)
Subtotal 74.462
3.72
Establishment
TotalCostofWellTypeFall(LMC&PBC) 78.93
Govt.ofJharkhand
ABSTRACTOFCOSTFWorks(CrossDrainageWorks)
Amount
S.No. Description
(inLakhRs.)
1 CostofCut&Cover
a MainTrunkCanal 289.94
b LeftMainCanal 745.61
c RightMainCanal 31.70
d PratappurBranchCanal 13.33
2 CostofCanalSyphon
a LeftMainCanal 60.80
b RightMainCanal 42.73
c PratappurBranchCanal 105.68
3 CostofStreamSyphon
a LeftMainCanal 170.06
b RightMainCanal 379.61
c PratappurBranchCanal 19.12
4 CostofBoxCulvert
a MainTrunkCanal 757.23
b LeftMainCanal 2055.02
c RightMainCanal
d PratappurBranchCanal
5 CostofAcquaductLMC&RMC 2339.88
6 CostofPipeCulvertMainTrunkCanal 105.30
TotalCostofFWorks 7993.94
AnnexureF_Details Page1of17
Govt.ofJharkhand
CostofCutandcovercanalonMTCatRd.12790.00m
I CutandCoverstructures
2 Excavation
a HardSoil(RatesvideWRDSOR2015itemno.7.1.32) m3 8698.00 75.00 6.524
3
b SoftRock(RatesvideWRDSOR2015itemno.7.1.12.2) m 0.00 266.00 0.000
ProvidingandLayingM10Concretebelowboxandbaseofwingwall
a m3 400.07 4229.00 16.919
ProvidingandLayingM20Concreteincutandcovercanalandbreastwall. 3
b m 1656.00 5666.00 93.829
ProvidingandlayingofRRMasonry(1:4)inabutments(RatesvideWRD
c m3 504.00 2270.00 11.441
ProvidingandLayingPVCwaterstopsandjunctionb/wabutmentandbox
d m 63.00 113.00 0.071
Providing,fabricatingandplacinginpositionreinforcedsteelforRCC
worksincludingcleaning,straightening,cutting,bending,hooking,lapping,
4 bindingwith1.25mmdiameterannealedsteelwire,weldingwhenever MT 182.60 64300.00 117.412
required,includingcostofallmatter.(RatesvideWRDSOR2015item
no.7.3.22a)
Providing&placingofcompactedearthbackfill.(RatesvideWRDSOR
5 m3 800.00 299.00 2.392
2015itemno.7.1.35.2)
Providing and placing 80 mm thick M15 Grade concrete in canal in u/s &
6 d/s transision of cut and cover canal (Rates vide WRD SOR 2015 item m3 14.40 5084.00 0.732
no.7.3.14)
Subtotal 273.532
Total Cost of Cut and cover canal on MTC at Rd 12790 00 m
TotalCostofCutandcovercanalonMTCatRd.12790.00m 289 94
289.94
Govt.ofJharkhand
CostofCutandcovercanalsonLMC(Rd.10375m,44328m,51018m,51192m,51420m,51900mand67500m)
2 Excavation
3
a m3 1481.68 4229.00 62.660
b m 3672.00 5666.00 208.056
c m3 2765.00 2270.00 62.766
d m 54.00 113.00 0.061
no.7.3.22a)
5 m3 6836.00 299.00 20.440
2015itemno.7.1.35.2)
no.7.3.14)
Subtotal 703.403
T t lC t fC t d
TotalCostofCutandcovercanalsonLMC(Rd.10375m,
l LMC (Rd 10375
745.61
44328m,51018m,51192m,51420m,51900mand67500m)
Govt.ofJharkhand
CostofCutandcovercanalsonRMC
2 Excavation
a m3 157.45 4229.00 6.658
ProvidingandLayingM20Concreteincutandcovercanalandbreastwall.
b m3 115.00 5666.00 6.516
c m3 140.00 2270.00 3.178
d m 5.00 113.00 0.006
no.7.3.22a)
5 m3 246.00 299.00 0.736
2015itemno.7.1.35.2)
no.7.3.14)
Subtotal 29.902
TotalCostofCutandcovercanalsonRMC 31.70
Govt.ofJharkhand
CostofCutandcovercanalsonPBC(Rd.18500m)
2 Excavation
a m3 53.99 4229.00 2.283
b m 45.00 5666.00 2.550
c m3 33.00 2270.00 0.749
d m 5.00 113.00 0.006
no.7.3.22a)
5 m3 0.00 299.00 0.000
2015itemno.7.1.35.2)
no.7.3.14)
Subtotal 12.572
Total Cost of Cut and cover canals on PBC (Rd. 18500m)
TotalCostofCutandcovercanalsonPBC(Rd.18500m) 13.33
Govt.ofJharkhand
CostofCanalSyphonofLeftMainCanal

2 Excavation
3
ProvidingandLayingM10Concretebelowfloor&backfill(Rates
a m3 75.00 4229.00 3.172
ProvidingandLayingM25gradeConcreteinbarrage(Ratesvide
b m3 375.00 7149.00 26.809
Providing,fabricatingandplacinginpositionreinforcedsteelfor
RCCworksincludingcleaning,straightening,cutting,bending,
4 hooking,lapping,bindingwith1.25mmdiameterannealedsteel MT 30.00 64300.00 19.290
wire,weldingwheneverrequired,includingcostofallmatter.
(RatesvideWRDSOR2015itemno.7.3.22a)
Providing&placingofcompactedearthbackfill.(RatesvideWRD
5 m3 475.00 75.00 0.356
Subtotal 57.360
TotalCostofCanalSyphonofLeftMainCanal 60.80
Govt.ofJharkhand
CostofCanalSyphonofRightMainCanal

2 Excavation
a m3 50.00 4229.00 2.115
ProvidingandLayingM25gradeConcrete(RatesvideWRDSOR
b m3 250.00 7149.00 17.873
2015itemno.6.3.5)
5 m3 725.00 75.00 0.544
Subtotal 40.314
TotalCostofCanalSyphonofRightMainCanal 42.73
Govt.ofJharkhand
CostofCanalSyphonofPratappurBranchCanal
2 Excavation
3
a m3 100.00 4229.00 4.229
ProvidingandLayingM25gradeConcreteinbarrage(Ratesvide
b m3 700.00 7149.00 50.043
5 m3 1325.00 75.00 0.994
Subtotal 99.701
TotalCostofCanalSyphonofPratappurBranchCanal 105.68
Govt.ofJharkhand
CostofStreamSyphonofLeftMainCanal
2 Excavation
3
a m3 300.00 4229.00 12.687
b m3 800.00 7149.00 57.192
2015itemno.6.3.5)
5 m3 2600.00 75.00 1.950
Providing&layingofRRMasonry(1:4CM)(RatesvideWRDSOR
6 m3 1200.00 2270 27.240
2015itemno.7.4.10)
Subtotal 160.437
TotalCostofStreamSyphonofLeftMainCanal 170.06
Govt.ofJharkhand
CostofStreamSyphonofRightMainCanal
2 Excavation
3
a m3 750.00 4229.00 31.718
b m3 1700.00 7149.00 121.533
2015itemno.6.3.5)
5 m3 6500.00 75.00 4.875
6 m3 2900.00 2270 65.830
2015itemno.7.4.10)
Subtotal 358.123
TotalCostofStreamSyphonofRightMainCanal 379.61
Govt.ofJharkhand
CostofStreamSyphonofPratappurBranchCanal
2 Excavation
3
a m3 50.00 4229.00 2.115
b m3 50.00 7149.00 3.575
2015itemno.6.3.5)
5 m3 250.00 75.00 0.188
6 m3 150.00 2270 3.405
2015itemno.7.4.10)
Subtotal 18.034
TotalCostofStreamSyphonofPratappurBranchCanal 19.12
Govt.ofJharkhand
CostofDraininBoxculvertonCanalMTC(Rd.3085m,6175.0mand9785.0m)
ProvidingandLayingM10Concretebelowboxandbaseofwing
a m3 953.00 4229.00 40.302
wall(RatesvideWRDSOR2015itemno.7.3.3)
ProvidingandLayingM20Concreteincutandcovercanaland
b m3 4783.90 5666.00 271.056
breastwall.(RatesvideWRDSOR2015itemno.7.3.5)
ProvidingandlayingofRRMasonry(1:4)inabutments(Ratesvide
c m3 1644.00 2270.00 37.319
ProvidingandLayingPVCwaterstopsandjunctionb/wabutment
d m 124.00 113.00 0.140
andbox(RatesvideWRDSOR2015itemno.6.7.2)
worksincludingcleaning,straightening,cutting,bending,hooking,
4 lapping,bindingwith1.25mmdiameterannealedsteelwire,welding MT 527.00 64300.00 338.861
wheneverrequired,includingcostofallmatter.(RatesvideWRD
SOR2015itemno.7.3.22a)
5 m3 5460.00 75.00 4.095
Providing and placing 80 mm thick M15 Grade concrete in canal in
6 u/s & d/s transision of cut and cover canal (Rates vide WRD SOR m3 0.00 5084.00 0.000
2015itemno.7.3.14)
7 CCBlocks(M15grade)(RatesvideWRDSOR2015itemno.7.3.17) m3 292.00 5621.00 16.413
Filtermaterial(200mmthick)Gravel&Sand(RatesvideWRDSOR
8 m3 73.00 1623.00 1.185
2015itemno.5.6.2+5.6.3)
Subtotal 714.371
TotalCostofDraininBoxculvertonCanalMTC(Rd.3085m,6175.0m
757.23
and9785.0m)
Govt.ofJharkhand
CostofDraininBoxculvertonCanalLMC(Rd.12138m,12580m,27164.0m,32825.0mand55100m)
a m3 2264.00 4229.00 95.745
b m 12705.00 5666.00 719.865
c m3 6797.00 2270.00 154.292
d m 0.00 113.00 0.000
no.7.3.22a)
5 m3 27271.00 75.00 20.453
2015itemno.7.1.25)
no.7.3.14)
Filtermaterial(200mmthick)Gravel&Sand(RatesvideWRDSOR2015
8 m3 185.00 1623.00 3.003
itemno.5.6.2+5.6.3)
Subtotal 1938.698
TotalCostofDraininBoxculvertonCanalLMC(Rd.12138m,12580m,27164.0
2055.02
m,32825.0mand55100m)
Govt.ofJharkhand
CostofDraininBoxculvertonCanalRMC(Rd.9020m,18439m,25480m,42200mand43875m)
a m3 956.00 4229.00 40.429
b m 5194.20 5666.00 294.303
c m3 9409.00 2270.00 213.584
d m 70.00 113.00 0.079
no.7.3.22a)
5 m3 41260.00 75.00 30.945
2015itemno.7.1.25)
no.7.3.14)
8 m3 102.00 1623.00 1.655
itemno.5.6.2+5.6.3)
Subtotal 976.670
TotalCostofDraininBoxculvertonCanalRMC(Rd.9020m,18439m,25480m,
1035.27
42200mand43875m)
Govt.ofJharkhand
CostofDraininBoxculvertonCanalPBC(Rd.17271m)
a m3 81.00 4229.00 3.425
b m 192.50 5666.00 10.907
c m3 952.00 2270.00 21.610
d m 60.00 113.00 0.068
no.7.3.22a)
5 m3 4171.00 75.00 3.128
2015itemno.7.1.25)
no.7.3.14)
8 m3 13.00 1623.00 0.211
itemno.5.6.2+5.6.3)
Subtotal 61.363
TotalCostofDraininBoxculvertonCanalPBC(Rd.17271m) 65.04
Govt.ofJharkhand
CostofAqueductforLMC&RMC
Cost(inLakh
S.No. Item Unit LMC RMC TOTAL Rate
Rs.)
3
1 Excavation m 7089 1377 8466
a m 2765 716 3481 85 3
no.7.1.7+7.1.10)
b m 3261 661 3922 266 10
no.7.1.12.2)
c m 1063 0 1063 569 6
no.7.1.14)
2 m 4261 562 4823 7105 343
no.7.3.11)
4 m 17503 3727 21229 5666 1203
no.7.3.5)
3
5 M15(RatesvideWRDSOR2015itemno.7.3.4) m 80 10 90 5038 5
Reinforcement(RatesvideWRDSOR2015
6 MT 620 173 794 64300 510
itemno.7.3.22a)
BackfillEARTH(RatesvideWRDSOR2015item 3
8 m 121000 49140 170140 75 128
no.7.1.25)
Subtotal 2207.44
TotalCostofAqueductforMTC,LMC,RMC&PBC 2339.88
Govt.ofJharkhand
CostofPipeCulvertMTC
Excavation(hardsoil)(RatesvideWRDSOR2015 3
1 m 298 85 0.25
itemno.7.1.7+7.1.10)
3
2 PCCM15(RatesvideWRDSOR2015itemno.7.3.4) m 912 5038 45.93
3
3 RCCM20(RatesvideWRDSOR2015itemno.7.3.5) m 19 5666 1.08
CompactedMorrum(RatesvideWRDSOR2015item 3
4 m 815 231 1.88
no.7.7.14)
CompactedEarth(RatesvideWRDSOR2015item 3
5 m 4488 75 3.37
no.7.1.25)
RandomRubbleMasonary1:4(RatesvideWRDSOR 3
6 m 118 2270 2.68
2015itemno.7.4.10)
BrickMasonrywithcementmortar1:4(Ratesvide 3
7 m 248 4088 10.13
1.2mdiaHumepipewith100mmthickness(Rates
3
8 videWRDSOR2015PageNo.18itemno.M215 m 869 3915 34.01
(xii)+itemno7.6.1.8)
Subtotal 99.339
4.97
Establishment
TotalCostofPipeCulvertMTC 105.30
Govt.ofJharkhand
ABSTRACTOFCOSTGWorks(BridgeMTC,LMC,RMC&PBC)
Amount
S.No. Description
(inLakhRs.)
1 CostofBridgeatMTC,LMC,RMC&PBC 2998.19
TotalCostofGWorks 3426.31
AnnexureG_Details Page1of2
Govt.ofJharkhand
CostofBridgesatMTC,LMC,RMC&PBC
S.No. ITEM UNIT MTC LMC RMC PBC TOTAL Rates Cost(inLakhs) Remarks
1 RCCM25(RatesvideWRDSOR2015 3 323 2852 1116 503 4794 7105 341
m
itemno.6.3.10)
2 RCCM20(RatesvideWRDSOR2015 m3 136 1502 762 335 2736 5673 155
itemno.6.3.9)
3 WEARINGCOATM20(Ratesvide m3 35 333 123 54 545 5673 31
4 REINFORCEMENT(RatesvideWRD MT 49 455 191 86 780 64300 502 15%extra
SOR2015itemno.6.3.24(a))
5 PCCM15(RatesvideWRDSOR2015 m3 1340 16042 7438 4152 28972 5038 1460
itemno.6.3.8)
6 RRMASONARY1:4(RatesvideWRD m3 403 6529 1684 759 9375 2270 213
7 WEEPHOLES(RatesvideWRDSOR No. 52 592 276 108 1028 115 1
2015itemno.6.7.6)
8 BACKFILLEARTH(RatesvideWRD m3 14500 97000 35000 22000 168500 75 126 33%extra
Subtotal 2828.48
TotalCostofBridgesatMTC,LMC,RMC&PBC 2998.19
AnnexureG_Details Page2of2
Govt.ofJharkhand
ABSTRACTOFCOSTHWorks(EscapesWorks)
Amount
(inLakhRs.)
A LowLevel
1 CostofEscapeofLeftMainCanal 131.09
2 CostofEscapeofRightMainCanal 33.02
3 CostofEscapeofPratappurBranchCanal 21.46
4 CostofCarriageofMaterials 92.52
B SpillwayWeir
1 CostofEscapeofLeftMainCanal 173.83
2 CostofEscapeofRightMainCanal 233.60
3 CostofEscapeofPratappurBranchCanal 295.89
TotalCostofHWorks 1088.22
AnnexureH_Details Page1of8
Govt.ofJharkhand
CostofEscapeofLMCLowLevel
2 Excavation
a HardSoil(RatesvideWRDSOR2015itemno.7.1.7& 3 360.00 85.00 0.31
m
7.1.10)
m
m
m
4 Providing,fabricatingandplacinginpositionreinforced MT 72.00 64300.00 46.30
steelforRCCworksincludingcleaning,straightening,cutting,
bending,hooking,lapping,bindingwith1.25mmdiameter
annealedsteelwire,weldingwheneverrequired,including
costofallmatter.(RatesvideWRDSOR2015item
no.7.3.22a)
5 Providing&placingofcompactedearthbackfill.(Ratesvide m3 150.00 75.00 0.11
under Concrete blocks given for bed protection. (Rates vide
WRDSOR2015itemno.7.2.1B&7.2.2)
7 ConcreteblocksofM15grade(RatesvideWRDSOR2015 3 125.00 5038 6.30
m
itemno.7.3.4)
Subtotal 123.666
Add 3% for Contigencies and 2% for Work charge Establishment
TotalCostofEscapeofLMCLowLevel 131.09
Govt.ofJharkhand
CostofEscapeofRMCLowLevel
2 Excavation
a HardSoil(RatesvideWRDSOR2015itemno.7.1.7& m3 155.00 85.00 0.13
7.1.10)
m
m
m
b ProvidingandLayingM25gradeConcrete(Ratesvide 3 200.00 7149.00 14.30
m
steelforRCCworksincludingcleaning,straightening,
cutting,bending,hooking,lapping,bindingwith1.25mm
diameterannealedsteelwire,weldingwheneverrequired,
includingcostofallmatter.(RatesvideWRDSOR2015
itemno.7.3.22a)
5 Providing&placingofcompactedearthbackfill.(Rates 3 0.00 75.00 0.00
m
m
under Concrete blocks given for bed protection. (Rates
videWRDSOR2015itemno.7.2.1B&7.2.2)
m
itemno.7.3.4)
Subtotal 31.146
TotalCostofEscapeofRMCLowLevel 33.02
Govt.ofJharkhand
CostofEscapeofPBCLowLevel
2 Excavation
a HardSoil(RatesvideWRDSOR2015itemno.7.1.7&7.1.10) 3 45.00 85.00 0.04
m

m
m
a Providing and Laying M 10 Concrete below floor & backfill 3 25.00 4229.00 1.06
m
4 Providing,fabricatingandplacinginpositionreinforcedsteel MT 10.00 64300.00 6.43
forRCCworksincludingcleaning,straightening,cutting,
costofallmatter.(RatesvideWRDSOR2015itemno.7.3.22a)

Concrete blocks given for bed protection. (Rates vide WRD
SOR2015itemno.7.2.1B&7.2.2)
7 Concrete blocks of M15 grade (Rates vide WRD SOR 2015 m3 25.00 5038 1.26
itemno.7.3.4)
Subtotal 20.243
TotalCostofEscapeofPBCLowLevel 21.46
Govt.ofJharkhand
CostofEscapeofLMCSpillwayWeir
2 Excavation
7.1.10)
m
b ProvidingandLayingM25gradeConcrete(Ratesvide m3 1225.00 7149.00 87.58
itemno.7.3.22a)
5 Providing&placingofcompactedearthbackfill.(Rates m3 0.00 75.00 0.00
7 ConcreteblocksofM15grade(RatesvideWRDSOR2015 m3 250.00 5038 12.60
itemno.7.3.4)
Subtotal 163.988
Add 3% f C i i d 2% f W k h E bli h
Add3%forContigenciesand2%forWorkchargeEstablishment 8 20
8.20
TotalCostofEscapeofLMCSpillwayWeir 173.83
Govt.ofJharkhand
CostofEscapeofRMCSpillwayWeir
2 Excavation
7.1.10)
m
m
m
m
itemno.7.3.22a)
5 Providing&placingofcompactedearthbackfill.(Rates m3 0.00 75.00 0.00
m
m
itemno.7.3.4)
Subtotal 220.378
TotalCostofEscapeofRMCSpillwayWeir 233.60
Govt.ofJharkhand
CostofEscapeofPBCSpillwayWeir
2 Excavation
a HardSoil(RatesvideWRDSOR2015itemno.7.1.7&7.1.10) 3 2520.00 85.00 2.14
m

m
m
m
costofallmatter.(RatesvideWRDSOR2015itemno.7.3.22a)

Concrete blocks given for bed protection. (Rates vide WRD
SOR2015itemno.7.2.1B&7.2.2)
7 ConcreteblocksofM15grade(RatesvideWRDSOR2015 m3 300.00 5038 15.11
itemno.7.3.4)
Subtotal 279.139
TotalCostofEscapeofPBCSpillwayWeir 295.89
Govt.ofJharkhand
CostofRelatedHydromechanicalWorksforHWorks
7 LOWLEVELESCAPE 100000.00
Quantity WeightinMT UnitRate TotalAmount
Required each total inRsper (RsinLacs)
LMC
15.93
RMC
3.90
PBC
3.59
Total(7) 23.42
Govt.ofJharkhand
ABSTRACTOFCOSTJWorks(TunnelWorks)
Amount
(inLakhRs.)
1 CostofMTCTunnelatChainage13175m 4264.66
2 CostofRMCTunnelatChainage16200m 1706.68
3 CostofLMCTunnelatChainage58150m 441.40
TotalCostofJWorks 17488.59
AnnexureJ_Details Page1of20
Govt.ofJharkhand
CostofMTCTunnelChainage13175m
Amount(INR)
SL.No. Items Unit Quantity Rate(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
A Tunnel&ItsPortals(5mdia.)
I) Tunnel(5mdia.)
ExcavationbyConventionaldrillandblastfortunnelincluding
excavationforsupports,shoring,strutting,ventilation,
lighting,drainage,dewateringwhereverneededandall
1) ancillaryoperationssuchasremovingandhaulingthe
excavatedmaterial,disposingoffthesameinspecifieddump
areasincludingcostofallmaterials,machineryandlabour.,
withallleadsandlifts.
1.1) ClassI&II(RateasperAnnexureAItemno.6(i)) m3 47661.35 1398.58 666.58
1.2) ClassIII(RateasperAnnexureAItemno.6(ii)) m3 33362.95 1574.42 525.27
1.3) ClassIV(RateasperAnnexureAItemno.6(iii)) m3 5013.69 1844.63 92.48
1.4) ClassV(RateasperAnnexureAItemno.6(iv)) m3 11587.88 2062.5 239.00
1.5) Overbreakquantity(RateasperAnnexureAItemno.6a(v)) m3 5712.00 738.78 42.20
Providingandplacingwetshotcretingofspecifiedthickness,
whichincludesalllabour,materials,equipmentandservice
2)
requiredfortheshotcretework(plainandsteelfiber/welded
meshreinforced).
PlainShotcrete,75mmthick(RateasperAnnexureAItem
2.1) m2 23981.48 779.42 186.92
no.14(ii))
shotcrete,100mmwithwiremesh(RateasperAnnexureA
2.2) m2 16787.04 1361 228.47
Itemno.14(iii)+itemno.16)
SteelFibreReinforcedShotcrete,100mmthick(Rateasper
2.3) m2 2459.64 1648.96 40.56
AnnexureAItemno.15(iii))
SteelFibreReinforcedShotcrete,125mmthick(Rateasper
2 4)
2.4) m2 5288 22
5288.22 2061 20
2061.20 109 00
109.00
AnnexureAItemno.15(iv))
Liningintunnel:Providingandlayinginsituvibratedcement
concreteofgradeM20using20mmanddownsizeapproved,
clean,hard,gradedaggregatesand28dayscubecompressive
3) strengthnotlessthan25N/sqmm(250kg/sqcm),including m3 17108.33 4558.04 779.80
costofallmaterialsexceptsteelandcementwhichwillbe
suppliedtothecontractor,machinery,laboratorycharges
(M20,A20)(RateasperAnnexureAItemno.12(ii))
Handling,Fabrication, Tranportation and placing in position of

structural steel supports comprising of joists ,channel, builtup
sections tie rods, flange paltes etc. including cutting, welding ,
4)
fixing of gusset plates, bolts,nuts etc.complete in all respectas
per technical specifications and drawing or as directed by
Engineer(RateasperAnnexureAItemno.25)
4.1) SteelRibs(RateasperAnnexureAItemno.25) MT 175.00 103821.52 181.69
Providingandlayinginsituvibratedcementconcreteofgrade
M15forbackfilling(overbreaksandbehindlagging),using
40mmanddownsizeapproved,clean,hard,graded
5) aggregatesand28dayscubecompressivestrengthnotless m3 8408.00 3869.5 325.35
than15N/sqmm,includingcostofallmaterials(Exceptsteel,
cement&agreegates,machinery,laboratorycharges
Govt.ofJharkhand
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
Providingandfixing25mmdia.and3to3.5mlongRockbolts,
includingcutting,splittingatoneend,wedging,fixingin
6) position,tighteningwithtorquewrench,with2Nosof10mm Rm 43840.00 669.34 293.44
thicksteelplatewasherandnuts,etc.,includingdrillingholes,
dewatering,desilting.(RateasperAnnexureAItemno.17(i))
Govt.ofJharkhand
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)

Providinglabor,materials,equipments,fabricatingandplacing
inpositionreinforcementbarsforRCCworksasshowninthe
drawings.,includingcostofbindingwire,cleaning,cutting,
placing,bending,tying,weldingbutexcludingcostof
7) MT 159.00 73146.44 116.30
reinforcementbarsandwhereverdirected,lapping,providing
necessaryprotectiveworkstokeeptheworkingareadry,
desiltingetc.,completewithallleadsandlifts.(Rateasper
AnnexureAItemno.26)
DrillingandGroutingforconsolidationGrouting,38,5.0m Cement
8) 9134.00 881.344 80.50
deepinV.poorrock(RateasperAnnexureAItemno.21) bags
DrillingandGroutingforcontactGrouting,38,Depthofhole
Cement
9) is300mmbeyondconcretelining(RateasperAnnexureA 2743.00 652.57 17.90
bags
Itemno.20)
MointoringInstrumentation(Ratesasgivenbymanufacturer's
10)
quotation)
10.1) SinglePointExtensometer each 3 240000 7.20
10.2) Convergencemeasuringapparatus each 2 7000 0.14
10.3) Roofsettlementmeasuringapparatus each 1 3500 0.04
Providingandfixingpressurerelief/drainagepipesincluding
drilling45mmdia,5mdeepholesinrock/concrete,fixing
11) perforatedPVCpipeswithbends,teesetcandleadingtothe m 667.00 991.93 6.62
drainageincludingcostofallmaterials,machinery,labourand
dewatering(RateasperAnnexureAItemno.19)
V) Inlet&outletPortal
1 Excavation
OpenExcavationinallkindsofsoilsandsoftrockwithor
withoutblastingincludingbouldersupto1cuminvolume
1.1) includingplacingneatlyordisposingofftheexcavatedstuff, m3 1370.00 155.94 2.14
d
dewatering,desilting,bailingoutwateretc.,complete,asper
t i d ilti b ili t t t l t
TechnicalSpecificationNo.(RateasperAnnexureAItemno.2)
Excavationinallkindsofhardrockwithblastingincluding
bouldersexceeding1.0cuminvolumeincludingplacingneatly
1.2) ordisposingofftheexcavatedstuff,dewatering,desilting, m3 2034.00 361.71 7.36
bailingoutwateretc.,complete,asperTechnicalSpecification
No.(RateasperAnnexureAItemno.3)
2) ConcretingWorks
Providingandlayinginsituvibratedcementconcreteofgrade
M20,using20mmanddownsizeapproved,clean,hard,
gradedaggregatesand28dayscubecompressivestrengthnot
2.1) m3 19.69 4621.26 0.91
lessthan25N/sqmm(250kg/sqcm),includingcostofall
materials(exceptcement&steel),machinery,laboratory
charges(M20,A20)(RateasperAnnexureAItemno.13(vi))
Govt.ofJharkhand
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)

3) ReinforcingSteel
providinglabor,materials,equipments,fabricatingandplacing
inpositionreinforcementbarsforRCCworksasshowninthe
drawings.,includingcostofbindingwire,cleaning,cutting,
placing,bending,tying,weldingbutexcludingcostof
3.1) MT 2.00 73146.44 1.46
reinforcementbarsandwhereverdirected,lapping,providing
necessaryprotectiveworkstokeeptheworkingareadry,
desiltingetc.,completewithallleadsandlifts.(Rateasper
AnnexureAItemno.26)
Handling,Fabrication, Tranportation and placing in position of

structural steel supports comprising of joists ,channel, builtup
sections tie rods, flange paltes etc. including cutting, welding ,
4) 0.00
fixing of gusset plates, bolts,nuts etc.complete in all respectas
per technical specifications and drawing or as directed by
Engineer(RateasperAnnexureAItemno.25)
4.1) steelribs MT 14.40 103821.52 14.95
Providingandplacingwetshotcretingofspecifiedthicknessas
permixdesign,withwiredmesh(100mmx100mmx6mm)in
5) between,includingmixing,applying,finishing,curing,
necessaryscaffolding,cleaning,dewatering,desilting,bailing
out.(RateasperAnnexureAItemno.14(iii)+itemno.16)
5.1) 100mmthick m2 1030.00 1361 14.02

6) Rockbolts
Providingandfixing25mmdia.and3.0mlongRock
anchors/bolts,includingcutting,splittingatoneend,wedging,
fixinginposition,tighteningwithtorquewrench,with2Nosof
6.1) m 496.00 669.34 3.32
10mmthicksteelplatewasherandnuts,etc.,includingdrilling
holes,dewatering,desilting.(RateasperAnnexureAItem
no.17 (i))
no.17(i))
Providingandfixingpressurerelief/drainagepipeson
excavatedsurfaceincludingdrilling75mmdia,5mdeepholes
at5mc/cinrock/concrete,fixingperforatedPVCpipeswith
7) m 207.00 991.93 2.05
bends,teesetcandleadingtothedrainageincludingcostofall
materials,machinery,labouranddewatering(Rateasper
AnnexureAItemno.19)
Subtotal 3985.67
199.28
Establishment
TotalCostofMTCTunnelChainage13175m 4264.66
Govt.ofJharkhand
CostofRMCTunnelChainage16200m
Amount(INR)
(6)=(4)X(5)
(1) (2) (3) (4) (5) (6)
I) Tunnel(3mdia.)
excavationforsupports,shoring,strutting,ventilation,lighting,
drainage,dewateringwhereverneededandallancillaryoperationssuch
1)
asremovingandhaulingtheexcavatedmaterial,disposingoffthesame
inspecifieddumpareasincludingcostofallmaterials,machineryand
labour.,withallleadsandlifts.
Providingandplacingwetshotcretingofspecifiedthickness,which
2) includesalllabour,materials,equipmentandservicerequiredforthe
shotcretework(plainandsteelfiber/weldedmeshreinforced).
2.1) PlainShotcrete,75mmthick(RateasperAnnexureAItemno.14(ii)) m2 13419.23 779.42 104.59
shotcrete,100mmwithwiremesh(RateasperAnnexureAItemno.14
2.2) m2 9393.46 1361 127.84
(iii)+itemno.16)
SteelFibreReinforcedShotcrete,100mmthick(RateasperAnnexureA
2.3) m2 1397.07 1648.960111 23.04
Itemno.15(iii))
2.4) m2 3014.73 2061.200139 62.14
Itemno.15(iv))
3) Liningintunnel:Providingandlayinginsituvibratedcementconcreteof m3 3420.00 4558.04 155.88
ggradeM20using20mmanddownsizeapproved,clean,hard,graded
g pp , , ,g
aggregatesand28dayscubecompressivestrengthnotlessthan25N/sq
mm(250kg/sqcm),includingcostofallmaterialsexceptsteeland
cementwhichwillbesuppliedtothecontractor,machinery,laboratory
charges(M20,A20)(RateasperAnnexureAItemno.12(ii))
4) Handling,Fabrication, Tranportation and placing in position of structural

steel supports comprising of joists ,channel, builtup sections tie rods,
flange paltes etc. including cutting, welding , fixing of gusset plates,
bolts,nuts etc.complete in all respectas per technical specifications and
drawingorasdirectedbyEngineer(RateasperAnnexureAItemno.25)

ProvidingandlayinginsituvibratedcementconcreteofgradeM15for
backfilling(overbreaksandbehindlagging),using40mmanddownsize
approved,clean,hard,gradedaggregatesand28dayscubecompressive
5) m3 3257.00 3869.5 126.03
strengthnotlessthan15N/sqmm,includingcostofallmaterials(Except
steel,cement&agreegates,machinery,laboratorycharges(M15,A40)
Providingandfixing25mmdia.and3to3.5mlongRockbolts,including
cutting,splittingatoneend,wedging,fixinginposition,tighteningwith
6) torquewrench,with2Nosof10mmthicksteelplatewasherandnuts, Rm 4584.00 669.34 30.68
etc.,includingdrillingholes,dewatering,desilting.(RateasperAnnexure
A Item no.17 (i))
Govt.ofJharkhand
Amount(INR)
(6)=(4)X(5)
(1) (2) (3) (4) (5) (6)
Providinglabor,materials,equipments,fabricatingandplacingin
positionreinforcementbarsforRCCworksasshowninthedrawings.,
includingcostofbindingwire,cleaning,cutting,placing,bending,tying,
7) weldingbutexcludingcostofreinforcementbarsandwhereverdirected, MT 121.00 73146.44 88.51
lapping,providingnecessaryprotectiveworkstokeeptheworkingarea
dry,desiltingetc.,completewithallleadsandlifts.(Rateasper
AnnexureAItemno.26)
DrillingandGroutingforconsolidationGrouting,38,5.0mdeepin Cement
8) 2850.00 881.344 25.12
V.poorrock(RateasperAnnexureAItemno.21) bags
DrillingandGroutingforcontactGrouting,38,Depthofholeis300mm Cement
9) 1902.00 652.57 12.41
beyondconcretelining(RateasperAnnexureAItemno.20) bags
10)
quotation)
Providingandfixingpressurerelief/drainagepipesincludingdrilling45
mmdia,5mdeepholesinrock/concrete,fixingperforatedPVCpipes
11) withbends,teesetcandleadingtothedrainageincludingcostofall m 667.00 991.93 6.62
materials,machinery,labouranddewatering(RateasperAnnexureA
Itemno.19)
1 Excavation
OpenExcavationinallkindsofsoilsandsoftrockwithorwithout
blastingincludingbouldersupto1cuminvolumeincludingplacing
1.1) neatlyordisposingofftheexcavatedstuff,dewatering,desilting,bailing m3 84.00 155.94 0.13
outwateretc.,complete,asperTechnicalSpecificationNo.(Rateasper
AnnexureAItemno.2)
Excavationinallkindsofhardrockwithblastingincludingboulders
exceeding1.0cuminvolumeincludingplacingneatlyordisposingoff
1.2) theexcavatedstuff,dewatering,desilting,bailingoutwateretc., m3 84.00 361.71 0.30
complete,asperTechnicalSpecificationNo.(RateasperAnnexureA
Itemno.3)
2) ConcretingWorks
ProvidingandlayinginsituvibratedcementconcreteofgradeM20,
using20mmanddownsizeapproved,clean,hard,gradedaggregates
and28dayscubecompressivestrengthnotlessthan25N/sqmm(250
2.1) m3 12.04 4621.26 0.56
kg/sqcm),includingcostofallmaterials(exceptcement&steel),
machinery,laboratorycharges(M20,A20)(RateasperAnnexureAItem
no.13(vi))
3) ReinforcingSteel
providinglabor,materials,equipments,fabricatingandplacingin
3.1) weldingbutexcludingcostofreinforcementbarsandwhereverdirected, MT 2.00 73146.44 1.46
lapping,providingnecessaryprotectiveworkstokeeptheworkingarea
dry,desiltingetc.,completewithallleadsandlifts.(Rateasper
AnnexureAItemno.26)
Handling,Fabrication, Tranportation and placing in position of structural

4) flange paltes etc. including cutting, welding , fixing of gusset plates,
Govt.ofJharkhand
Amount(INR)
(6)=(4)X(5)
(1) (2) (3) (4) (5) (6)

4.1) steelribs MT 3.40 103821.52 3.53
Providingandplacingwetshotcretingofspecifiedthicknessaspermix
design,withwiredmesh(100mmx100mmx6mm)inbetween,
5) includingmixing,applying,finishing,curing,necessaryscaffolding,
cleaning,dewatering,desilting,bailingout.(RateasperAnnexureA
5.1) 100mmthick m2 157.00 1361 2.14
6) Rockbolts
Providingandfixing25mmdia.and3.0mlongRockanchors/bolts,
includingcutting,splittingatoneend,wedging,fixinginposition,
6.1) tighteningwithtorquewrench,with2Nosof10mmthicksteelplate m 76.00 669.34 0.51
washerandnuts,etc.,includingdrillingholes,dewatering,desilting.
(RateasperAnnexureAItemno.17(i))
Providingandfixingpressurerelief/drainagepipesonexcavated
surfaceincludingdrilling75mmdia,5mdeepholesat5mc/cinrock/
7) concrete,fixingperforatedPVCpipeswithbends,teesetcandleadingto m 32.00 991.93 0.32
thedrainageincludingcostofallmaterials,machinery,labourand
Subtotal 1595.03
TotalCostofRMCTunnelChainage16200m 1706.68
Govt.ofJharkhand
CostofLMCTunnelatChainage58150m
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
I) Tunnel(5mdia.)
ExcavationbyConventionaldrillandblastfortunnelincludingexcavation
forsupports,shoring,strutting,ventilation,lighting,drainage,dewatering
whereverneededandallancillaryoperationssuchasremovingand
1)
haulingtheexcavatedmaterial,disposingoffthesameinspecifieddump
areasincludingcostofallmaterials,machineryandlabour.,withallleads
andlifts.
2.2) m2 1860.18 1361 25.32
(iii)+itemno.16)
2.3) m2 270.90 1648.96011 4.47
Itemno.15(iii))
2.4) m2 588.24 2061.20014 12.12
Itemno.15(iv))
3) Liningintunnel:Providingandlayinginsituvibratedcementconcreteof m3 1020.00 4558.04 46.49
gradeM20using20mmanddownsizeapproved,clean,hard,graded
mm(250kg/sqcm),includingcostofallmaterialsexceptsteelandcement
whichwillbesuppliedtothecontractor,machinery,laboratorycharges

5) m3 878.00 3869.5 33.97
etc.,includingdrillingholes,dewatering,desilting.(RateasperAnnexure
A Item no.17 (i))
Govt.ofJharkhand
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
Providinglabor,materials,equipments,fabricatingandplacinginposition
reinforcementbarsforRCCworksasshowninthedrawings.,including
costofbindingwire,cleaning,cutting,placing,bending,tying,weldingbut
7) excludingcostofreinforcementbarsandwhereverdirected,lapping, MT 23.00 73146.44 16.82
providingnecessaryprotectiveworkstokeeptheworkingareadry,
desiltingetc.,completewithallleadsandlifts.(RateasperAnnexureA
Itemno.26)
DrillingandGroutingforconsolidationGrouting,38,5.0mdeepinV.poor Cement
8) 1067.00 881.344 9.40
rock(RateasperAnnexureAItemno.21) bags
9) 323.00 652.57 2.11
10) MointoringInstrumentation(Ratesasgivenbymanufacturer'squotation)
Itemno.19)
1 Excavation
OpenExcavationinallkindsofsoilsandsoftrockwithorwithoutblasting
includingbouldersupto1cuminvolumeincludingplacingneatlyor
1.1) disposingofftheexcavatedstuff,dewatering,desilting,bailingoutwater m3 460.00 155.94 0.72
etc.,complete,asperTechnicalSpecificationNo.(RateasperAnnexureA
Itemno.2)
di 1 0 i l i l di l i tl di i ff th
exceeding1.0cuminvolumeincludingplacingneatlyordisposingoffthe
1.2) m3 460.00 361.71 1.66
excavatedstuff,dewatering,desilting,bailingoutwateretc.,complete,as
perTechnicalSpecificationNo.(RateasperAnnexureAItemno.3)
2) ConcretingWorks
ProvidingandlayinginsituvibratedcementconcreteofgradeM20,using
20mmanddownsizeapproved,clean,hard,gradedaggregatesand
28dayscubecompressivestrengthnotlessthan25N/sqmm(250
2.1) m3 19.69 4621.26 0.91
no.13(vi))
3) ReinforcingSteel
providinglabor,materials,equipments,fabricatingandplacinginposition
reinforcementbarsforRCCworksasshowninthedrawings.,including
costofbindingwire,cleaning,cutting,placing,bending,tying,weldingbut
3.1) excludingcostofreinforcementbarsandwhereverdirected,lapping, MT 2.00 73146.44 1.46
Itemno.26)

Govt.ofJharkhand
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)

4.1) steelribs MT 14.40 103821.52 14.95
cleaning,dewatering,desilting,bailingout.(RateasperAnnexureAItem
no.14 (iii) + item no.16)
5.1) 100mmthick m2 321.00 1361 4.37
6) Rockbolts
washerandnuts,etc.,includingdrillingholes,dewatering,desilting.(Rate
as per AnnexureA Item no.17 (i))
Providingandfixingpressurerelief/drainagepipesonexcavatedsurface
includingdrilling75mmdia,5mdeepholesat5mc/cinrock/concrete,
7) fixingperforatedPVCpipeswithbends,teesetcandleadingtothe m 65.00 991.93 0.64
drainageincludingcostofallmaterials,machinery,labouranddewatering
Subtotal 412.53
TotalCostofLMCTunnelatChainage58150m 441.40
Govt.ofJharkhand
CostofLMCTunnelatChainage59150m
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
A Tunnel&ItsPortals(4.25mdia.)
I) Tunnel(4.25mdia.)
whereverneededandallancillaryoperationssuchasremovingandhauling
1)
theexcavatedmaterial,disposingoffthesameinspecifieddumpareas
includingcostofallmaterials,machineryandlabour.,withallleadsand
lifts.
Providingandplacingwetshotcretingofspecifiedthickness,whichincludes
2) alllabour,materials,equipmentandservicerequiredfortheshotcrete
work(plainandsteelfiber/weldedmeshreinforced).
2.2) m2 33745.11 1361 459.27
(iii)+itemno.16)
2.3) m2 4916.19 1648.960111 81.07
Itemno.15(iii))
2.4) m2 10691.52 2061.200139 220.37
Itemno.15(iv))
Liningintunnel:Providingandlayinginsituvibratedcementconcreteof
gg g y p g /q
3) m3 15725 00
15725.00 4558 04
4558.04 716 75
716.75

steel supports comprising of joists ,channel, builtup sections tie rods, flange
4) paltes etc. including cutting, welding , fixing of gusset plates, bolts,nuts
etc.complete in all respectas per technical specifications and drawing or as
directedbyEngineer(RateasperAnnexureAItemno.25)
5) m3 15086.00 3869.5 583.75
etc.,includingdrillingholes,dewatering,desilting.(RateasperAnnexureA
Itemno.17(i))
Govt.ofJharkhand
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
reinforcementbarsforRCCworksasshowninthedrawings.,includingcost
ofbindingwire,cleaning,cutting,placing,bending,tying,weldingbut
Itemno.26)
8) 19734.00 881.344 173.92
9) 5429.00 652.57 35.43
mmdia,5mdeepholesinrock/concrete,fixingperforatedPVCpipeswith
11) m 667.00 991.93 6.62
bends,teesetcandleadingtothedrainageincludingcostofallmaterials,
machinery,labouranddewatering(RateasperAnnexureAItemno.19)
1 Excavation
Itemno.2)
1.2) m3 362.00 361.71 1.31
2) ConcretingWorks
20mmanddownsizeapproved,clean,hard,gradedaggregatesand28days
2.1) cubecompressivestrengthnotlessthan25N/sqmm(250kg/sqcm), m3 18.73 4621.26 0.87
includingcostofallmaterials(exceptcement&steel),machinery,
laboratorycharges(M20,A20)(RateasperAnnexureAItemno.13(vi))
3) ReinforcingSteel
Itemno.26)
steel supports comprising of joists ,channel, builtup sections tie rods, flange
4) paltes etc. including cutting, welding , fixing of gusset plates, bolts,nuts
etc.complete in all respectas per technical specifications and drawing or as
directedbyEngineer(RateasperAnnexureAItemno.25)
Govt.ofJharkhand
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
4.1) steelribs MT 12.00 103821.52 12.46
design,withwiredmesh(100mmx100mmx6mm)inbetween,including
5) mixing,applying,finishing,curing,necessaryscaffolding,cleaning,
dewatering,desilting,bailingout.(RateasperAnnexureAItemno.14(iii)
+itemno.16)
5.1) 100mmthick m2 342.00 1361 4.65
6) Rockbolts
asperAnnexureAItemno.17(i))
Subtotal 6933.69
TotalCostofLMCTunnelatChainage59150m 7419.05
Govt.ofJharkhand
CostofLMCTunnelatChainage73725.0m
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
I) Tunnel(4mdia.)
whereverneededandallancillaryoperationssuchasremovingandhauling
1)
theexcavatedmaterial,disposingoffthesameinspecifieddumpareas
includingcostofallmaterials,machineryandlabour.,withallleadsand
lifts.
2.2) m2 8533.35 1361 116.14
(iii)+itemno.16)
2.3) m2 1233.56 1648.960111 20.34
Itemno.15(iii))
2.4) m2 2728.35 2061.200139 56.24
Itemno.15(iv))
t d 28d b i t th t l th 25N/
3) m3 3150.00 4558.04 143.58

5) m3 3215.00 3869.5 124.40
etc.,includingdrillingholes,dewatering,desilting.(RateasperAnnexureA
Itemno.17(i))
Govt.ofJharkhand
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
Itemno.26)
8) 3375.00 881.344 29.75
9) 1502.00 652.57 9.80
mmdia,5mdeepholesinrock/concrete,fixingperforatedPVCpipeswith
11) m 667.00 991.93 6.62
bends,teesetcandleadingtothedrainageincludingcostofallmaterials,
machinery,labouranddewatering(RateasperAnnexureAItemno.19)
1 Excavation
Itemno.2)
1 2)
1.2) m3 469 00
469.00 361 71
361.71 1 70
1.70
2) ConcretingWorks
20mmanddownsizeapproved,clean,hard,gradedaggregatesand
28dayscubecompressivestrengthnotlessthan25N/sqmm(250
2.1) m3 13.82 4621.26 0.64
no.13(vi))
3) ReinforcingSteel
Itemno.26)

Govt.ofJharkhand
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
4.1) steelribs MT 7.20 103821.52 7.48
design,withwiredmesh(100mmx100mmx6mm)inbetween,including
5) mixing,applying,finishing,curing,necessaryscaffolding,cleaning,
dewatering,desilting,bailingout.(RateasperAnnexureAItemno.14(iii)
+itemno.16)
5.1) 100mmthick m2 465.00 1361 6.33
6) Rockbolts
asperAnnexureAItemno.17(i))
Subtotal 1547.31
TotalCostofLMCTunnelatChainage73725.0m 1655.62
Govt.ofJharkhand
CostofLMCTunnelatChainage80150.0m
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
I) Tunnel(3mdia.)
excavationforsupports,shoring,strutting,ventilation,lighting,
drainage,dewateringwhereverneededandallancillaryoperationssuch
1)
asremovingandhaulingtheexcavatedmaterial,disposingoffthesame
inspecifieddumpareasincludingcostofallmaterials,machineryand
labour.,withallleadsandlifts.

2.2) m2 3806.82 1361 51.81
(iii)+itemno.16)
2.3) m2 558.73 1648.960111 9.21
Itemno.15(iii))
2.4) m2 1221.76 2061.200139 25.18
Itemno.15(iv))
3) m3 1386.00 4558.04 63.17
mm(250kg/sqcm),includingcostofallmaterialsexceptsteeland
cement which will be supplied to the contractor, machinery, laboratory
cementwhichwillbesuppliedtothecontractor,machinery,laboratory
charges(M20,A20)(RateasperAnnexureAItemno.12(ii))


5) m3 1318.00 3869.5 51.00
Providingandfixing25mmdia.and3to3.5mlongRockbolts,
6) tighteningwithtorquewrench,with2Nosof10mmthicksteelplate Rm 3228.00 669.34 21.61
Providinglabor,materials,equipments,fabricatingandplacingin
7) weldingbutexcludingcostofreinforcementbarsandwherever MT 70.00 73146.44 51.20
directed,lapping,providingnecessaryprotectiveworkstokeepthe
workingareadry,desiltingetc.,completewithallleadsandlifts.(Rate
asperAnnexureAItemno.26)
Govt.ofJharkhand
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
DrillingandGroutingforconsolidationGrouting,38,5.0mdeepin Cement
8) 1155.00 881.344 10.18
V.poorrock(RateasperAnnexureAItemno.21) bags
9) 772.00 652.57 5.04
10)
quotation)
Itemno.19)
1 Excavation
OpenExcavationinallkindsofsoilsandsoftrockwithorwithout
blastingincludingbouldersupto1cuminvolumeincludingplacing
1.1) neatlyordisposingofftheexcavatedstuff,dewatering,desilting,bailing m3 203.00 155.94 0.32
outwateretc.,complete,asperTechnicalSpecificationNo.(Rateasper
AnnexureAItemno.2)
exceeding1.0cuminvolumeincludingplacingneatlyordisposingoff
1.2) theexcavatedstuff,dewatering,desilting,bailingoutwateretc., m3 203.00 361.71 0.73
complete,asperTechnicalSpecificationNo.(RateasperAnnexureA
Itemno.3)
2) ConcretingWorks
ProvidingandlayinginsituvibratedcementconcreteofgradeM20,
using20mmanddownsizeapproved,clean,hard,gradedaggregates
and28dayscubecompressivestrengthnotlessthan25N/sqmm(250
2.1) m3 10.58 4621.26 0.49
kg/sqcm) including cost of all materials (except cement & steel)
no.13(vi))
3) ReinforcingSteel
providinglabor,materials,equipments,fabricatingandplacingin
3.1) weldingbutexcludingcostofreinforcementbarsandwherever MT 2.00 73146.44 1.46
directed,lapping,providingnecessaryprotectiveworkstokeepthe
workingareadry,desiltingetc.,completewithallleadsandlifts.(Rate
asperAnnexureAItemno.26)

4.1) steelribs MT 7.20 103821.52 7.48

cleaning,dewatering,desilting,bailingout.(RateasperAnnexureA
5.1) 100mmthick m2 266.00 1361 3.62
Govt.ofJharkhand
Amount(INR)
(6)=(4)(5)
(1) (2) (3) (4) (5) (6)
6) Rockbolts
Providingandfixingpressurerelief/drainagepipesonexcavated
surfaceincludingdrilling75mmdia,5mdeepholesat5mc/cinrock/
7) concrete,fixingperforatedPVCpipeswithbends,teesetcandleading m 54.00 991.93 0.54
tothedrainageincludingcostofallmaterials,machinery,labourand
Subtotal 689.86
TotalCostofLMCTunnelatChainage80150.0m 738.15
Govt.ofJharkhand
ABSTRACTOFCOSTLWorks(CanalWorks)
Amount
(inLakhRs.)
1 CostofMainTrunkCanal 3883.75
2 CostofLeftMainCanal 17389.76
3 CostofRightMainCanal 5043.21
4 CostofPratappurBranchCanal 3721.71
TotalCostofLWorks 31328.45
AnnexureL_Details Page1of7
Govt.ofJharkhand
CostofMTC_15102015

2 Excavation

d Ordinarysoil(RatesvideWRDSOR2015itemno.7.1.8) m3 0.00 72.00 0.000
3 ProvidingandLayingM15Concreteinsleeperandlining 3 24750.00 5038.00 1246.905
m
5 Turfing with 75 mm approved grass (Rates vide WRD SOR m2 693333.33 9.00 62.400
2015itemno.6.1.24.1)
6 SandFilling(RatesvideWRDSOR2015itemno.7.2.1B) m2 30100.00 122.00 36.722
7 PressureReliefValve(Rateasperaveragemarketprice) nos. 1050.00 5000.00 52.500
Subtotal 3646.711
TotalCostofMTCCivilWorks 3883.75
Govt.ofJharkhand
CostofLMC_15102015

2 Excavation
a HardSoil(RatesvideWRDSOR2015itemno.7.1.8 3 1263210.00 81.00 1023.200

m
+7.1.10)
b SoftRock(RatesvideWRDSOR2015item 3 1489940.00 266.00 3963.240
m
no.7.1.12.2)
c HardRock(RatesvideWRDSOR2015item 3 485850.00 569.00 2764.487
m
no.7.1.14)
d Ordinarysoil(RatesvideWRDSOR2015item 3 0.00 72.00 0.000
m
no.7.1.8)
3 ProvidingandLayingM15Concreteinsleeperand 3 103950.00 5038.00 5237.001
m
lining(RatesvideWRDSOR2015itemno.7.3.4)
4 Providing&placingofcompactedearthbackfill. 3 3200500.00 75.00 2400.375

m
5 Turfing with 75 mm approved grass (Rates vide 2 2964444.44 9.00 266.800
m
WRDSOR2015itemno.6.1.24.1)
6 Sand Filling (Rates vide WRD SOR 2015 item 2 164600.00 122.00 200.812
m
no.7.2.1B)
7 Pressure Relief Valve ( Rate as per average market nos. 8050.00 5000.00 402.500
price)
Subtotal 16328.415
816.42
Establishment
TotalCostofLMCCivilWorks 17389.76
Govt.ofJharkhand
CostofRMC_15102015

2 Excavation
a HardSoil(RatesvideWRDSOR2015item 3 338715.00 81.00 274.359

m
no.7.1.8+7.1.10)
m
no.7.1.12.2)
m
no.7.1.14)
m
no.7.1.8)
3 ProvidingandLayingM15Concreteinsleeper 3 35050.00 5038.00 1765.819
m
andlining(RatesvideWRDSOR2015item
no.7.3.4)
m

m
m
no.7.2.1B)
7 Pressure Relief Valve ( Rate as per average nos. 5250.00 5000.00 262.500
marketprice)
Subtotal 4735.412
236.77
Establishment
Govt.ofJharkhand
CostofPBC_15102015

2 Excavation
a HardSoil(RatesvideWRDSOR2015item 3 203580.00 81.00 164.900
m
no.7.1.8+7.1.10)
m
no.7.1.12.2)
m
no.7.1.14)
m
no.7.1.8)
3 ProvidingandLayingM15Concretein 3 20450.00 5038.00 1030.271
m
sleeperandlining(RatesvideWRDSOR2015
itemno.7.3.4)
4 Providing&placingofcompactedearth 3 1298500.00 75.00 973.875
m
backfill.(RatesvideWRDSOR2015item
no.7.1.25)
5 Turfing with 75 mm approved grass (Rates 2 377777.78 9.00 34.000
m
videWRDSOR2015itemno.6.1.24.1)
m
no.7.2.1B)
7 Pressure Relief Valve ( Rate as per average nos. 2850.00 5000.00 142.500
marketprice)
Subtotal 3494.564
174.73
Establishment
Govt.ofJharkhand
HYDROMECHANICALWORKSForLWorks
PIPEOUTLETSLIDEGATES&HOISTS(SupplyandInstallationofPipesatProjectsite)
I PIPEOUTLETSLIDEGATES&HOISTS
Quantity WeightinMT Total
Sl.No Descriptionofitem Unit UnitRate
Required each total Amount
1 LMC 100000
100MMID No 20 25000 5.00
200MMID No 30 30000 9.00
300MMID No 9 35000 3.15
400MMID No 5 40000 2.00
500MMID No 3 45000 1.35
600MMID No 5 50000 2.50
700MMID No 1 55000 0.55
73 23.55
2 RMC
100MMID No 15 25000 3.75
200MMID No 28 30000 8.40
300MMID No 9 35000 3.15
400MMID No 4 40000 1.60
500MMID No 0 45000 0.00
600MMID No 1 50000 0.50
700MMID No 0 55000 0.00
57 17.40
3 PBC
100MMID No 14 25000 3.50
200MMID No 17 30000 5.10
300MMID No 9 35000 3.15
400MMID No 1 40000 0.40
500MMID No 2 45000 0.90
600MMID No 0 50000 0.00
700MMID No 0 55000 0.00
43 13.05
4 KholraMinorCanal
100MMID No 18 25000 4.50
200MMID No 11 30000 3.30
300MMID No 2 35000 0.70
400MMID No 0 40000 0.00
500MMID No 0 45000 0.00
600MMID No 1 50000 0.50
700MMID No 0 55000 0.00
32 9.00
5 KholraArangiMinor(RD6530)
100MMID No 5 25000 1.25
6a KholraSonpurvaDistributory(RD7500)
100MMID No 9 25000 2.25
200MMID No 7 30000 2.10
300MMID No 1 35000 0.35
400MMID No 2 40000 0.80
19 5.50
6b KholraSonpurvaDistributory(RD7500)
Tasirahe Minor (RD 2500)
100MMID No 3 25000 0.75
200MMID No 4 30000 1.20
7 1.95
Govt.ofJharkhand
Quantity WeightinMT Total

Sl.No Descriptionofitem Unit UnitRate
Required each total Amount
6c KholraSonpurvaDistributory(RD7500)
BelchampaMinor(RD9100)
100MMID No 0 25000 0.00
200MMID No 4 30000 1.20
300MMID No 3 35000 1.05
400MMID No 1 40000 0.40
8 2.65
7a KholraPartappurDistributory(RD9690)
100MMID No 10 25000 2.50
200MMID No 14 30000 4.20
300MMID No 5 35000 1.75
29 8.45
7b KholraPartappurDistributory(RD9690)
ChhapparMinor(RD3380)
100MMID No 2 25000 0.50
200MMID No 7 30000 2.10
300MMID No 4 35000 1.40
13 4.00
7c KholraPartappurDistributory(RD9690)
ChhapparMinor(RD3380)Chamrahi(RD
100MMID No 3 25000 0.75
200MMID No 5 30000 1.50
300MMID No 2 35000 0.70
400MMID No 1 40000 0.40
11 3.35
7d KholraPartappurDistributory(RD9690)
KushmatiMinor(RD4270)
100MMID No 1 25000 0.25
200MMID No 4 30000 1.20
300MMID No 3 35000 1.05
8 2.50
7e KholraPartappurDistributory(RD9690)
LemralMinor(RD8550)
100MMID No 1 25000 0.25
200MMID No 2 30000 0.60
3 0.85
7f KholraPartappurDistributory(RD9690)
SideKala(RD8850)
100MMID No 6 25000 1.50
200MMID No 2 30000 0.60
300MMID No 2 35000 0.70
10 2.80
GrandTotal(1to7) 318 96.30
TotalCostofHydromechanicalWorksForLWorks 96.30
Govt.ofJharkhand
ABSTRACTOFCOSTUWorks(DistributriesMinors&SubminorWorks)
Amount
(inLakhRs.)
1 CostofCivilWorks 2567.03
CostofHeadRegulators&CrossRegulatorsHM
2 282.15
works
3 CostofFootBridge 80.00
4 CostofSLRBridges 409.60
5 CostofCanalSyphon 20.44
6 CostofDrain/StreamSyphon 94.31
7 CostofPipeOutlets 274.00
8 CostofEscapeStructures 318.83
9 CostofBoxCulverts 615.25
10 CostofCut&Cover 15.23
11 CostofPipeCulverts 152.00
12 CostofPipeSyphon/PipeCrossing 166.00
13 CostofFalls 992.34
CostoftheKholraDistributaryanditsminors
5988.00
andSubminors
CommandareaofKholradistributaryanditsminorsandsubminors 7276.54 Ha
TotalcommandareaoftheKanharProject 53283.00 Ha
TotalcostofthealldistributoriesanditsminorsandsubminorsexceptLMC,PBC,RMCandMTC 43848.00
Lakhs
Note:Detailedcostestimationhasbeendonefor10%ofCCA(i.eKholaraDistributaryanditsminorsand
subminors)andthetotalcostofallthedistributaries,minorsandsubminorsoftheKanharbarrageproject
hasbeentakenonproratabasis.
AnnexureU_Details Page1of30
Govt.ofJharkhand
U:Distributaries,minorsandsubminors
Note : Detailed cost estimation has been done for 10% of CCA (i.e Kholara Distributary and its minors and subminors) and the
totalcostofallthedistributaries,minorsandsubminorsoftheKanharbarrageprojecthasbeentakenonproratabasis.
S.NO Description Cost(Lakhs)
I CivilCost 2567.03
II.HeadRegulators&CrossRegulators
TotalCivilCostofCR 160.33
TotalCivilCostofHR 103.07
HMWORKSforCR&HR 18.75
TotalcostofHR&CRincludingHM 282.15
CostforMaterialcarriageforRegulators 0.00
TotalcostofCR&HRworksincludingHMWorks 282.15
III.FootBridge
Perunitcostofcarttrack 1.06
KholraDistributory
1 12925.00 FootBridge 4.00m 4.26

2 16620.00 FootBridge 4.80m 5.11
5 SonpurwaMinor 570.00 FootBridge 5.30m 5.64
6 1320.00 FootBridge 4.40m 4.68
7 1680.00 FootBridge 5.30m 5.64
8 2847.00 FootBridge 5.30m 5.64
9 3040.00 FootBridge 5.30m 5.64
10 3460.00 FootBridge 4.40m 4.68
11 5360.00 FootBridge 5.30m 5.64
12 5610.00 FootBridge 5.30m 5.64
13 7470.00 FootBridge 4.40m 4.68
14 PratappurMinor
15 4840.00 FootBridge 5.80m 6.17
16 4965.00 FootBridge 4.80m 5.11
17 5780.00 FootBridge 5.80m 6.17
18 7500 00
7500.00 Foot Bridge
FootBridge 4 90 m
4.90m 5 21
5.21
TotalcostofFootBridge 80.00
Govt.ofJharkhand
IV.SLRBridge
Unitcostofthebridge 2.14
622 SLR 7.50m 17.00
1 KholraDistributory 1563 SLR 7.50m 17.00
2 2080 SLR 7.50m 17.00
3 4133 SLR 7.50m 17.00
5500 SLR 7.50m 17.00
4 6060 SLR 7.50m 17.00
5 6600 SLR 7.50m 17.00
6 7718 SLR 6.50m 14.00
7 7968 SLR 6.50m 14.00
8 8710 SLR 6.50m 14.00
9 9800 SLR 4.50m 10.00
10 12796 SLR 4.50m 10.00
11 13830 SLR 4.50m 10.00
12 15976 SLR 4.50m 10.00
13 16310 SLR 4.50m 10.00
14 SonpurwaMinor 350 SLR 5.00m 11.00
15 2317 SLR 5.00m 11.00
16 5845 SLR 5.00m 11.00
17 6360 SLR 5.00m 11.00
18 8950 SLR 4.50m 10.00
19 PratappurMinor 1513 SLR 6.00m 13.00
20 2024 SLR 6.00m 13.00
21 2577 SLR 6.00m 13.00
2885 SLR 6.00m 13.00
22 3820 SLR 5.00m 11.00
23 4110 SLR 5.00m 11.00
24 5440 SLR 5.00m 11.00
25 6065 SLR 4.40m 10.00
26 7050 SLR 4.40m 10.00
27 8330 SLR 4.40m 10.00
28 ChhaparbarKalanSub 435 SLR 4.40m 10.00
29 Minor 1350 SLR 3.50m 8.00
30 2150 SLR 3.50m 8.00
Costofmaterial 3.60
carriage
Totalcostofbridges 409.60
V.CanalSyphon
TotalcostofCanalSyphons 20.44
VI.Drain/StreamSyphon
TotalcostofDrainSyphons 94.31
VII.PipeOutlets
Costperunitofpipeoutlet Numbers 1.89
1 PipeoutletsinKholraDistributory 32 60.39
2 KholraMinorandSubminors 113 213.25
TotalcostofpipeoutletsincludingHMWorks 274.00
Govt.ofJharkhand
VIII.EscapeStructures
1 CostofEscapestructuresonKholra,itsminorsandsubminors 292.31
2 Costofmaterialcarriage 26.52
3 TotalcostofEscapestructures 318.83
IX.BoxCulvert
1 CostofBoxculvertstucturesonKholra,itsminorsandsubminors 614.30
2 Costofcarriagecost 0.95
3 Totalcost 615.25
X. Costofcutandcoverstuctures 15.23
XI.PipeCulvert
UnitcostofPipeCulvert CanalDis. Drain 4.93
discahrge
(cumec)
1 10747 Pipeculvert 0.90 1.40 6.30
KholaDistributory
2 11400 Pipeculvert 0.82 1.30 5.30
3 140 Pipeculvert 0.15 2.00 1.50
AarangiMinor
4 1150 Pipeculvert 0.10 10.00 5.00
5 Sonupurwaminor 800 Pipeculvert 0.56 2.00 5.60
6 ChapparbharMinor 4150 Pipeculvert 0.47 5.00 11.60
7 LemralMinor 800 Pipeculvert 0.07 2.00 0.70
8 SideKalanSubminor 2500 Pipeculvert 0.08 2.50 1.00
At3kminterval,pipeculvertconsideredextraforcrossdrainage 114.08
TotalCostofPipeculverts 152.00
XII.PipeSyphon/PipeCrossing
Unitcostofpipecrossing/Pipesyphon 3.84
1 Pipesyphon/pipecrossing 43 166.00
XIII.Falls
1 CostofGlacisFall 76.59
2 CostofVerticalFall 704.65
3 CostofWellTypeFall 154.20
CostforMaterialcarriageforFalls 56.90
TotalCostofFalls 992.34
Cost of the Kholra Distributary and its minors and Sub minors
CostoftheKholraDistributaryanditsminorsandSubminors 5988 00
5988.00
CommandareaofKholradistributaryanditsminorsandsubminors 7276.54 Ha
TotalcommandareaoftheKanharProject 53283.00 Ha
TotalcostofthealldistributoriesanditsminorsandsubminorsexceptLMC,PBC,RMCandMTC 43848.00
Govt.ofJharkhand
CostofHeadRegulatorofKholraDistributory

2 Excavation
a ProvidingandLayingM10Concretebelowfloor&backfill(Rates m3 75.00 4229.00 3.172

b ProvidingandLayingM25gradeConcrete(RatesvideWRDSOR m3 700.00 7149.00 50.043
2015itemno.7.3.6)
4 Providing,fabricatingandplacinginpositionreinforcedsteelfor MT 56.00 64300.00 36.008
hooking,lapping,bindingwith1.25mmdiameterannealedsteel
5 Providing&placingofcompactedearthbackfill.(RatesvideWRD m3 250.00 75.00 0.188

Concrete blocks given for bed protection. (Rates vide WRD SOR
2015itemno.7.2.1B+7.2.2)
7 ConcreteblocksofM15grade(RatesvideWRDSOR2015item m3 100.00 5038 5.038
no.7.3.9)
Subtotal 97.237
TotalCostofHeadRegulatorofKholraDistributory 103.07
Govt.ofJharkhand
CostofCrossRegulatorofKholraDistributory

2 Excavation

annealedsteelwire,weldingwheneverrequired,includingcost
ofallmatter.(RatesvideWRDSOR2015itemno.7.3.22a)

Concrete blocks given for bed protection. (Rates vide WRD SOR
2015itemno.7.2.1B+7.2.2)
7 ConcreteblocksofM15grade(RatesvideWRDSOR2015item m3 225.00 5038 11.336
no.7.3.9)
Subtotal 151.256
TotalCostofCrossRegulatorofKholraDistributory 160.33
Govt.ofJharkhand
CostofGlacisFall(KholraDistributory)
3
Hardsoil(RatesvideWRDSOR2015itemno.7.1.7 3
a m 1026.80 85 0.87
+7.1.10)
b m 128.35 266 0.34
no.7.1.12.2)
c m 128.35 569 0.73
no.7.1.14)
2 m 112.50 5038 5.67
no.7.3.4)
3 m 387.00 5666 21.93
no.7.3.5)
4 m 11.70 7149 0.84
no.7.3.6)
6 MT 23.20 64300 14.92
no.7.3.22a)
BrickMasonarywithcementmortar1:4(Ratesvide 3
7 m 618.90 4088 25.30
8 m 641.80 75 0.48
no.7.1.25)
9 m2 367.90 205 0.75
BrickPitching(RatesvideWRDSOR2015item 3
10 m 42.70 998 0.43
no.6.6.4)
Subtotal 72.256
3.61
Establishment
TotalCostofGlacisFall(KholraDistributory) 76.59
Govt.ofJharkhand
CostofVerticalFall(KholraDistributory)
3
a m 5281.76 85 4.49
no.7.1.7+7.1.10)
b m 660.22 266 1.76
no.7.1.12.2)
c m 660.22 569 3.76
no.7.1.14)
2 m 1874.18 5038 94.42
no.7.3.4)
3 m 943.47 5666 53.46
no.7.3.5)
4 m 71.71 7149 5.13
no.7.3.6)
6 MT 60.91 64300 39.17
no.7.3.22a)
7 m 11024.09 4088 450.66
8 m 3301.10 75 2.48
no.7.1.25)
9 m2 4608.53 205 9.45
Subtotal 664.76
33.24
Establishment
TotalCostofVerticalFall(KholraDistributory) 704.65
Govt.ofJharkhand
CostofWellTypeFall(KholraDistributory)
3
a m 7384.68 85 6.28
no.7.1.7+7.1.10)
b m 923.08 266 2.46
no.7.1.12.2)
c m 923.08 569 5.25
no.7.1.14)
2 m 246.03 5038 12.40
no.7.3.4)
3 m 162.03 5666 9.18
no.7.3.5)
Stonepitching1:4(RatesvideWRDSOR2015 3
4 m 49.25 2270 1.12
itemno.7.4.10)
6 MT 21.14 64300 13.59
no.7.3.22a)
7 m 1946.00 4088 79.55
8 m 4615.42 75 3.46
no.7.1.25)
9 m2 1843.05 205 3.78
SOR2015PageNo.18itemno.M215(vii)+item m 427.83 1664 7.12
no7.6.1.5)
SOR2015PageNo.18itemno.M215(ix)+item m 64.17 2015 1.29
no7.6.1.6)
Subtotal 145.47
7.27
Establishment
TotalCostofWellTypeFall(Kholra
154.20
Distributory)
Govt.ofJharkhand
CostofCutandcovercanalsonKholraDistributory

2 Excavation
3
3
c HardRock(RatesvideWRDSOR2015itemno.7.1.14) m 0.00 569.00 0.000
ProvidingandLayingM10Concretebelowboxandbaseofwingwall 3
a m 105.60 4229.00 4.466
ProvidingandLayingM20Concreteincutandcovercanalandbreast 3
b m 63.00 5666.00 3.570
wall.(RatesvideWRDSOR2015itemno.7.3.5)
ProvidingandlayingofRRMasonry(1:4)inabutments(RatesvideWRD 3
c m 68.00 2270.00 1.544
ProvidingandLayingPVCwaterstopsandjunctionb/wabutmentand
d m 42.00 113.00 0.047
box(RatesvideWRDSOR2015itemno.7.8.2)
wheneverrequired,includingcostofallmatter.(RatesvideWRDSOR
2015itemno.7.3.22a)
Providing&placingofcompactedearthbackfill.(RatesvideWRDSOR 3
5 m 0.00 299.00 0.000
2015itemno.7.1.35.2)
3
6 d/s transision of cut and cover canal (Rates vide WRD SOR 2015 item m 0.00 5084.00 0.000
no.7.3.14)
Subtotal 14.370
Add f D
AddforDewatering1%
t i 1% 0 14
0.14
TotalCostofCutandcovercanalsonKholraDistributory 15.23
Govt.ofJharkhand
CostofCanalSyphonofKholraDistributory

2 Excavation
3
a HardSoil(RatesvideWRDSOR2015itemno.7.1.7+7.1.10) m 180.00 85.00 0.153
ProvidingandLayingM10Concretebelowfloor&backfill(Rates 3
a m 25.00 4229.00 1.057
ProvidingandLayingM25gradeConcreteinbarrage(Ratesvide 3
b m 100.00 7149.00 7.149
5 m3 300.00 75.00 0.225
Subtotal 19.279
TotalCostofCanalSyphonofKholraDistributory 20.44
Govt.ofJharkhand
CostofStreamSyphonofKholraDistributory

2 Excavation
ProvidingandLayingM10Concretebelowfloor&backfill(Rates 3
a m 250.00 4229.00 10.573
ProvidingandLayingM25gradeConcrete(RatesvideWRDSOR 3
b m 300.00 7149.00 21.447
2015itemno.6.3.5)
5 m3 1500.00 75.00 1.125
6 m3 1300.00 2270 29.510
2015itemno.7.4.10)
Subtotal 88.973
TotalCostofStreamSyphonofKholraDistributory 94.31
Govt.ofJharkhand
CostofDraininBoxculvertonKholraDistributory
ProvidingandLayingM10Concretebelowboxandbaseofwingwall 3
a m 926.00 4229.00 39.161
ProvidingandLayingM20Concreteincutandcovercanalandbreast
b m3 3818.10 5666.00 216.334
wall.(RatesvideWRDSOR2015itemno.7.3.5)
ProvidingandlayingofRRMasonry(1:4)inabutments(RatesvideWRD 3
c m 2310.00 2270.00 52.437
ProvidingandLayingPVCwaterstopsandjunctionb/wabutmentand
d m 375.00 113.00 0.424
box(RatesvideWRDSOR2015itemno.6.7.2)
wheneverrequired,includingcostofallmatter.(RatesvideWRDSOR
2015itemno.7.3.22a)
Providing&placingofcompactedearthbackfill.(RatesvideWRDSOR 3
5 m 7824.00 75.00 5.868
2015itemno.7.1.25)
no.7.3.14)
3
7 CCBlocks(M15grade)(RatesvideWRDSOR2015itemno.7.3.17) m 336.00 5621.00 18.887
Filtermaterial(200mmthick)Gravel&Sand(RatesvideWRDSOR2015 3
8 m 84.00 1623.00 1.363
itemno.5.6.2+5.6.3)
Subtotal 579.527
TotalCostofDraininBoxculvertonKholraDistributory 614.30
Govt.ofJharkhand
CostofPipeCulvertKholraDistributory
Excavation(hardsoil)(RatesvideWRDSOR2015item 3
1 m 90.0 85 0.08
no.7.1.7+7.1.10)
3
3
3 RCCM20(RatesvideWRDSOR2015itemno.7.3.5) m 38.7 5666 2.19
3
4 CompactedMorrum m 22.4 231 0.05
RandomRubbleMasonary1:4(RatesvideWRDSOR 3
5 m 5.4 2270 0.12
2015itemno.7.4.10)
BrickMasonrywithcementmortar1:4(RatesvideWRD 3
6 m 90.0 4088 3.68
1.2mdiaHumepipewith100mmthickness(Ratesvide
3
7 WRDSOR2015PageNo.18itemno.M215(xii)+itemno m 28.0 3915 1.10
7.6.1.8)
Subtotal 8.529
0.43
Establishment
TotalCostofPipeCulvertKholraDistributory 9.04
Govt.ofJharkhand
CostofFootBridgesatKholraDistributory
Costofsingle
S.No. ITEM UNIT Quantity Rates bridge(inLakhs)
RCCM25(RatesvideWRDSOR2015item
3
1 no.6.3.10) m 2.06 7105 0.15
3
2 no.6.3.9) m 3.45 5673 0.20
WEARINGCOATM20(RatesvideWRDSOR
3
3 2015itemno.6.3.9) m 0.51 5673 0.03
REINFORCEMENT(RatesvideWRDSOR2015
4 itemno.6.3.24(a)) MT 0.51 64300 0.32
PCCM15(RatesvideWRDSOR2015item
5 no.6.3.8) m3 67.00 5038 3.38
BACKFILLEARTH(RatesvideWRDSOR2015
3
6 itemno.6.1.17) m 500.00 75 0.38
Subtotal 4.446
TotalCostofFootBridgesatKholraDistributory 4.71
Govt.ofJharkhand
CostofSLRBridgesatKholraDistributory
Costofsingle
S.No. ITEM UNIT Quantity Rates bridge(inLakhs)
3
1 no.6.3.10) m 25.82 7105 1.83
3
2 no.6.3.9) m 18.46 5673 1.05
WEARINGCOATM20(RatesvideWRDSOR
3
3 2015itemno.6.3.9) m 2.94 5673 0.17
REINFORCEMENT(RatesvideWRDSOR2015
4 itemno.6.3.24(a)) MT 4.48 64300 2.88
PCCM15(RatesvideWRDSOR2015item
5 no.6.3.8) m3 117.04 5038 5.90
BACKFILLEARTH(RatesvideWRDSOR2015
3
6 itemno.6.1.17) m 800.00 75 0.60
Subtotal 12.428
TotalCostofSLRBridgesatKholraDistributory 13.17
Govt.ofJharkhand
CostofEscapeofKholraDistributory

2 Excavation
a HardSoil(RatesvideWRDSOR2015itemno.7.1.7+ 3 1680.00 85.00 1.43
m
7.1.10)
m

m
m
itemno.7.3.22a)
5 Providing&placingofcompactedearthbackfill.(Ratesvide 3 150.00 75.00 0.11
m
m
videWRDSOR2015itemno.7.2.1B+7.2.2)
m
itemno.7.3.4)
Subtotal
Sub total 275 769
275.769
TotalCostofEscapeofKholraDistributory 292.31
Govt.ofJharkhand
ABSTRACTOFCOSTDistributriesMinors&SubminorWorks
Amount
(inLakhRs.)
1 CostofArangiMinor 71.33
2 CostofBelchamoaSubMinor 101.19
3 CostofChamrahMinor 95.90
4 CostofChhapprabarSubminor 221.32
5 CostofKhusmatiMinor 102.88
6 CostofLemralMinor 31.77
7 CostofPratappurMinor 529.66
8 CostofSideKalanMinor 105.59
9 CostofSonepurwaMinor 412.50
10 CostofTasiraheMinor 37.66
11 CostofKholraDistributory 857.24
TotalCostofDistributriesMinors&Subminor
2567.03
Works
Govt.ofJharkhand
CostofArangiMinor

1 Excavation
a HardRock(RatesvideWRDSOR2015item 3 2169.00 569.00 12.342

m
no.7.1.14)
m
no.7.1.12.2)
c HardSoil(RatesvideWRDSOR2015item 3 17343.00 81.00 14.048
m
no.7.1.8+7.1.10)
m
no.7.1.25)
m
Subtotal 66.972
3.35
Establishment
TotalCostofArangiMinor 71.33
Govt.ofJharkhand
CostofBelchamoaSubMinor

1 Excavation

m
no.7.1.14)
m
no.7.1.12.2)
m
no.7.1.8+7.1.10)
m
no.7.1.25)
m
Subtotal 95.015
4.75
Establishment
TotalCostofBelchamoaSubMinor 101.19
Govt.ofJharkhand
CostofChamrahMinor

1 Excavation

m
no.7.1.14)
m
no.7.1.12.2)
m
no.7.1.8+7.1.10)
m
m
Subtotal 90.045
Add3%forContigenciesand2%forWork
4.50
chargeEstablishment
TotalCostofChamrahMinor 95.90
Govt.ofJharkhand
CostofChhapprabarSubminor

1 Excavation

m
no.7.1.14)
m
no.7.1.12.2)
m
no.7.1.8+7.1.10)
m
no.7.1.25)
m
Subtotal 207.815
10.39
Establishment
TotalCostofChhapprabarSubminor 221.32
Govt.ofJharkhand
CostofKhusmatiMinor

1 Excavation

m
no.7.1.14)
m
no.7.1.12.2)
m
no.7.1.8+7.1.10)
m
no.7.1.25)
m
Subtotal 96.598
4.83
chargeEstablishment
TotalCostofKhusmatiMinor 102.88
Govt.ofJharkhand
CostofLemralMinor

1 Excavation

m
no.7.1.14)
m
no.7.1.12.2)
m
no.7.1.8+7.1.10)
m

m
Subtotal 29.831
1.49
Establishment
TotalCostofLemralMinor 31.77
Govt.ofJharkhand
CostofPratappurMinor

1 Excavation

m
no.7.1.14)
m
no.7.1.12.2)
m
no.7.1.8+7.1.10)
m
no.7.1.25)
m
Subtotal 497.334
24.87
Establishment
TotalCostofPratappurMinor 529.66
Govt.ofJharkhand
CostofSideKalanMinor

1 Excavation

m
no.7.1.14)
m
no.7.1.12.2)
m
no.7.1.8+7.1.10)
m

m
Subtotal 99.147
4.96
Establishment
TotalCostofSideKalanMinor 105.59
Govt.ofJharkhand
CostofSonepurwaMinor

1 Excavation

m
no.7.1.14)
m
no.7.1.12.2)
m
no.7.1.8+7.1.10)
m

m
Subtotal 387.321
19.37
Establishment
TotalCostofSonepurwaMinor 412.50
Govt.ofJharkhand
CostofTasiraheMinor

1 Excavation

m
no.7.1.14)
m
no.7.1.12.2)
m
no.7.1.8+7.1.10)
m
no.7.1.25)
m
Subtotal 35.361
1.77
chargeEstablishment
TotalCostofTasiraheMinor 37.66
Govt.ofJharkhand
CostofKholraDistributory

1 Excavation

m
no.7.1.14)
m
no.7.1.12.2)
m
no.7.1.8+7.1.10)
m

m
Subtotal 804.923
40.25
Establishment
TotalCostofKholraDistributory 857.24
Govt.ofJharkhand
HYDROMECHANICALWORKSForKholraDistributoryWorks
VI MINORCANALCR&HRGATES&HOIST 100000
A CrossRegulatorSlideGates
1 Chhapparbar No 1
2 Kholra No 3
3 Pratappur No 3
4 Sonapurva No 1
8 LS 50000 4.00
B HandOperatedScrewHoistforabovegates 8 LS 75000 6.00
10.00
B HeadRegulatorSlideGates
1 Chhapparbar No 1
2 Kholra No 2
3 Pratappur No 3
4 Sonapurva No 1
7 LS 50000 3.50
D HandOperatedScrewHoistforabovegates 7 LS 75000 5.25
8.75
CostofHYDROMECHANICALWORKSForKholraDistributoryWorks= 18.75
CHAPTER3
LABOURWAGES
Department
CHAPTER 3 LABOUR WAGES
The Labour wages considered in the cost estimate of Kanhar Barrage Project is based on following:
The basic daily wages of foreman grade-I & II, operator grade-I & II, explosive inspector, Supervisor,
Mechanic, carpenter, black smith, stone dresser, fitter, hammer-man, plumber, welder, Electrician,
motor vehicle driver, helper, beldar, watchman, cableman and other unskilled, semi-skilled & skilled
labour have been considered from Schedule of Rates of Jharkhand, Water Resources Department
2015.
These basic daily wages published in Schedule of Rates of Jharkhand- 2015 are based on Govt.
Notification for Dam Construction & Irrigation Works vide labour and employment department letter
no.2MW-2071/2010, L&T-656, dated 13/04/15 effective from 01/04/05.
These labour wages are further been used for finding out the hourly used rates of equipments and
principle items of civil works in Schedule of Rates of Jharkhand- 2015 .
Chapter 3: Labour Wages Page 1 of 1

CHAPTER4
BASICRATESOFMATERIALS
Department
CHAPTER 4 BASIC RATES OF MATERIALS

The rates of construction materials at project site for Kanhar Barrage Project have been considered
directly from Schedule of Rates, Govt. of Jharkhand, 2015. The basic construction material include mainly
cement, torr steel, structural steel, steel plates, drill steel, silica fumes, admixtures, coarse aggregate, fine
aggregate, stones, boulders, bricks, explosives, detonators, high speed diesel etc. Carriage charges
including loading, unloading and stacking charges has also been considered from Schedule of Rates of
Jharkhand, Water Resources Department 2015.
Chapter 4: Basic Rates of Materials Page 1 of 1

CHAPTER5
HOURLYEQUIPMENTRATES
Department
CHAPTER 5 HOURLY EQUIPMENT RATES
The analysed rates for almost all the items except tunnels have been considered directly from Schedule of
Rates, Govt. of Jharkhand, 2015 which includes the cost of materials, carriage-handling storing, labour and
share of machines involved in executing various items of the work and overhead charges.
For Tunnels, the hourly use rate calculations of Kanhar Barrage Project are based on the Guidelines for
preparation of detailed project report for Irrigation and Multipurpose projects, issued by Central Water
Commission in 2010. With regard to the type of project structures and suggested construction
methodology, equipment planning has been finalized for the project. Accordingly, various types of
equipments are planned to be used in the construction. Before proceeding for the analysis of rate for a
unit item by machine working, it is essential to work out the hourly use rate of machine/equipment
intended to be deployed in the completion of the particular item. Hourly use rate consist of;
Ownership Cost
Ownership cost consists of depreciation and interest on capital investment.
Depreciation of the equipment ranges from book value to scrap value. It is based on the straight line
method. Depreciation has been computed based on total hours worked with reference to life of
equipment in hours & years based on years lapsed since purchase and the actual depreciation has
been taken as the average of depreciation based on hours & years.
Interest on capital investment is an integral part of ownership cost of the equipment. The interest
charges are to be related to the average annual cost of equipment based on the life of equipment in
number of years. The average annual cost is determined as equal to c(n+1)/2n where c is the book
value and n is the number of years of life of a machine. However, while calculating the hourly use
rate for the purpose of project cost estimation, the interest on capital has not been included to avoid
duplication.
Operational Cost
Operational cost incorporates repair charges, operators & maintenance crew charges, POL & energy
charges, lubricant charges and miscellaneous charges.
Repair charges have been calculated based on the provision given in CWC guidelines.
Chapter 5: Hourly Equipment Rates Page 1 of 3

Department

Diagrammatic representation of the various heads of hourly use rate of equipments is given above in the
illustration no.5.1.
Operators & maintenance crew required to handle the particular machinery has also been adopted
from CWC guideline. The crew charges have been worked out as per actual annual cost over the
operational hours during the year. The hourly cost of the entire crew deployed on the operation of a
particular machine would thus be the sum total of the hourly cost of each labour.
Indirect crew charges have been considered as 80% for the regular crew and 55% for the causal crew as
per CWC guideline. This covers the cost on account of amenities to labour such as paid holidays,
retrenchment benefits, accommodation water supply, power, medical expenses, workmens
compensation and canteen facilities etc.
POL & Energy charges have been worked out on the basis of type of fuel used. Hourly energy and fuel
consumption have been calculated taking into account type factor, duty factor and energy or fuel
consumption of machine.
Lubricant charges have been adopted as 25 to 30% of the cost of fuel/energy/compressed air
depending upon the type of equipment.
Miscellaneous charges have been kept as 10% of the hourly repair provision. This may be suitably
increased for the machines using wire ropes, cutting edges etc. and in adverse job conditions.
Above concept has been given in more details in the following tables.

Department
Table No. 5.1 Summary of Hourly Use Rate of Equipments

Table No. 5.2 Inputs for hourly use rate calculations
Table No. 5.3 Hourly use rate calculations

CHAPTER5
ANNEXURE
Govt.ofJharkhand
TableNo.5.1SUMMARYOFHOURLYUSERATEOFEQUIPMENTS
Size/ UseRate
S.No NameofEquipments
Capacity in(Rs./Hr.)
1 AggregateProcessingPlant100TPH 100TPH 5158
2 AggregateProcessingPlant80TPH 80Cfm 4293
3 AirCompressor400CfmElectrical 400Cfm 987
4 AirCompressor250CfmDiesel 250Cfm 1657
AirCharges(Composite) per100cfm 183
5 Batching&MixingPlant60CumCapacity 60Cum/Hr. 2950
6 Batching&MixingPlant30CumCapacity 30Cum/Hr. 2012
7 ElectricWinch5T 5T 1027
8 ConcretePump38Cum/Hr. 38Cum/Hr. 1852
9 CrawlerDozer90HP 90HP 2706
10 JackHammer120cfm 120cfm 563
11 WagonDrill400Cfm 400cfm 1461
12 HydraulicDrillJumbo2boom 2boom 6339
13 HydraulicDrillJumbo1boom 1boom 4800
14 WheelLoader,1.0cum 1.0Cum 1421
15 Excavator0.7Cum 0.7Cum 1190
18 Excavator 2.0 Cum
Excavator2.0Cum 2.0 Cum
2.0Cum 3176
19 FlatBedtruck10T 10T 983
20 RearDumper6T 6T 806
21 RearDumper20T 20T 1828
22 GroutPump(Upto20barpressure) 20Kg/sqm 524
23 GroutPump(Below10barpressure) 10Kg/sqm 424
24 ShotcreteMachine6Cum/hr.(Roboarm) 6Cum/hr. 2125
25 ShotcreteMachine8Cum/hr.(Manual) 8Cum/hr. 1585
26 TransitMixer4Cum/hr. 4Cum/Hr. 1783
27 TransitMixer6Cum/hr. 6Cum/Hr. 2217
28 VibratoryCompactor40HP 10T 2028
29 VentilationBlower40HP 40HP 178
30 10TCrane(Railtrackmounted),with50mArm 10T70m 4514
31 DewateringPump40KW 40KW 744
Chapter5:HourlyEquipmentRates_Annexure Page1of4
Hourly Use Rate of
Hourly Use Rate of Equipments
Equipments (in Rs.)
KanharBarrageProject
0
10 0 0
2000
3000
4000
5000
6000
DetailedProjectReport
0
1000
2000
3000
4000
5000
6000
Cr
usher-100TPH 7000
Cr
usher-80TPH Crawler Dozer 90 HP
Ai
r.Compr
ess.
-400Cf
m
Jack Hammer - 120 cfm
Ai
rComp.
250Cfm
Chapter5:HourlyEquipmentRates_Annexure
B&M Pl
ant-60m3 Wagon Drill - 400 Cfm
B&M Pl
ant-30m3 Hydraulic Drill Jumbo - 2 boom
El
ect
ri
cWi
nch-5T
Hydraulic Drill Jumbo - 1 boom
Concr
etePump
Gr
outPump-20kg/m2 Wheel Loader, 1.0 cum
Gr
outPump-10kg/m2 Excavator 0.7 Cum
Shotcret
eMachi
ne-6m3/hr
.
Department
Excavator 1.0 Cum

Shotcret
eMachi
ne-8m3/hr
.
WaterResources
Govt.ofJharkhand
Transi
tMi
xer-6Cum/hr. Excavator 1.5 Cum
Vi
brat
oryCompact
or Excavator 2.0 Cum
Name of equipments
Vent
il
ati
on Bl
ower
Flat Bed truck - 10 T
Name of Equipments
10TCrane
Other Equipments
Dewater
ing Pump Rear Dumper - 6 T
Rai
seCl
i
mber Rear Dumper - 20 T
Rol
l
erCompactor
Vent
il
l
ati
onBl
ower
COMPARISONOFHOURLYUSERATEOFEQUIPMENTS
Earthmovers and Drillers
Page2of4
Govt.ofJharkhand
TableNo.5.2INPUTSFORHOURLYUSERATECALCULATIONS
Annual Operators&MaintenanceCrewCharges POLandEnergyCharges

LifeTime
Costof ScheduledLifeof Scheduled
Repair
Equipment Equipment Production Compressed
Provision RegularCrew CausalCrew DieselOperated ElectricallyOperated
Hours AirOperated
S.No. EquipmentDescription Rateof
Rateof Rateof Efficiency
Type Duty Type Duty Compressed
(as%ofCost FHPof Diesel BHPof Electricity Ratingof
(inRs.) (inyrs) (inhrs) (inHrs) Foreman Operator Driver Mechanic Electrician Supervisor Watchman Helper Cableman Beldar Factor Factor Factor Factor Air
ofequipment) Engine (in Engine (in Machine
(C1) (C2) (C1) (C2) for100cfm
Rs./litre) Rs./KWH) (incfm)
(inRs.)
1 AggregateProcessingPlant100TPH 15000000 15 30000 100 3500 1.000 2.000 0.000 0.250 0.000 0.000 1.000 0.000 0.000 12.000 0 0.0 0.0 53 250 1.0 1.0 7.65 183 0
2 AggregateProcessingPlant80TPH 12000000 15 30000 100 3500 1.000 2.000 0.000 0.250 0.000 0.000 1.000 0.000 0.000 10.000 0 0.0 0.0 53 200 1.0 1.0 7.65 183 0
2 AirCompressor400CfmElectrical 575000 8 10000 100 3500 0.125 1.000 0.000 0.250 0.500 0.000 0.250 1.000 0.000 0.000 0 0.0 0.0 53 60 0.8 1.0 7.65 183 0
4 AirCompressor250CfmDiesel 400000 8 10000 100 3500 0.125 1.000 0.000 0.250 0.000 0.000 0.250 1.000 0.000 0.000 85 1.0 1.0 53 0.0 0.0 7.65 183 0
AirCharges(Composite)
5 Batching&MixingPlant60CumCapacity 12000000 18 30000 75 3500 0.500 2.000 0.000 0.500 0.000 0.000 1.000 0.000 0.000 6.000 0 0.0 0.0 53 120 1.0 1.0 7.65 183 0
6 Batching&MixingPlant30CumCapacity
g g p y 6000000 18 30000 75 3500 0.500 2.000 0.000 0.500 0.000 0.000 1.000 0.000 0.000 5.000 0 0.0 0.0 53 65 1.0 1.0 7.65 183 0
7 ElectricWinch5T 2500000 12 15000 150 3500 0.250 1.000 0.000 0.250 0.250 0.000 0.250 1.000 0.000 0.000 0 0.0 0.0 53 25 1.0 1.0 7.65 183 0
8 ConcretePump38Cum/Hr. 4500000 12 20000 70 3500 0.000 1.000 0.000 0.250 0.125 0.000 0.166 1.000 0.000 0.000 0 0.0 0.0 53 120 1.0 1.0 7.65 183 0
9 CrawlerDozer90HP 4500000 10 12000 200 3500 0.250 0.000 1.000 0.250 0.000 0.000 0.250 1.000 0.000 0.000 180 0.5 1.0 53 0 0.0 0.0 7.65 183 0
10 JackHammer120cfm 35000 8 8000 80 3500 0.000 1.000 0.000 0.125 0.000 0.200 0.125 0.500 0.000 0.000 0 0.0 0.0 53 0 0.0 0.0 7.65 183 120
11 WagonDrill400Cfm 1200000 8 8000 80 3500 0.125 1.000 0.000 0.125 0.000 0.000 0.250 1.000 0.000 0.000 0 0.0 0.0 53 0 0.0 0.0 7.65 183 400
12 HydraulicDrillJumbo2boom 35000000 15 18000 120 3500 0.125 2.000 0.000 0.250 0.000 0.000 0.250 4.000 0.000 0.000 72 1.0 1.0 53 100 0.8 1.0 7.65 183 0
13 HydraulicDrillJumbo1boom 25000000 15 18000 120 3500 0.125 2.000 0.000 0.250 0.000 0.000 0.250 4.000 0.000 0.000 50 1.0 1.0 53 75 0.8 1.0 7.65 183 0
14 WheelLoader,1.0cum 1900000 10 15000 200 3500 0.125 1.00 0.00 0.25 0.00 0.00 0.166 1.00 0.00 0.00 85 0.58 1.0 53 0 0.0 0.0 7.65 0 0
15 Excavator0.7Cum 3000000 10 12000 100 3500 0.250 1.000 0.000 0.250 0.000 0.000 0.250 1.000 0.000 0.000 54 0.5 1.0 53 0 0.0 0.0 7.65 183 0
16 Excavator1.0Cum 5000000 12 15000 120 3500 0.250 1.000 0.000 0.250 0.000 0.000 0.250 1.000 0.000 0.000 148 0.5 1.0 53 0 0.0 0.0 7.65 183 0
17 Excavator1.5Cum 6500000 12 15000 120 3500 0.250 1.000 0.000 0.250 0.000 0.000 0.250 1.000 0.000 0.000 205 0.5 1.0 53 0 0.0 0.0 7.65 183 0
18 Excavator2.0Cum 8200000 12 15000 120 3500 0.250 1.000 0.000 0.250 0.000 0.000 0.250 1.000 0.000 0.000 240 0.5 1.0 53 0 0.0 0.0 7.65 183 0
19 FlatBedtruck10T 800000 10 12000 140 3500 0.000 0.000 1.000 0.125 0.000 0.000 0.166 1.000 0.000 0.000 130 0.3 1.0 53 0 0.0 0.0 7.65 183 0
20 RearDumper6T 1000000 8 10000 140 3500 0.125 1.000 0.000 0.166 0.000 0.000 0.166 1.000 0.000 0.000 60 0.3 1.0 53 0 0.0 0.0 7.65 183 0
21 RearDumper20T 3500000 10 12000 140 3500 0.125 1.000 0.000 0.166 0.000 0.000 0.166 1.000 0.000 0.000 200 0.3 1.0 53 0 0.0 0.0 7.65 183 0
22 GroutPump(Upto20barpressure) 1200000 12 20000 70 3500 0.125 1.000 0.000 0.166 0.000 0.000 0.166 1.000 0.000 0.000 0 0.0 0.0 53 11 1.0 1.0 7.65 183 0
23 GroutPump(Below10barpressure) 500000 12 20000 70 3500 0.125 1.000 0.000 0.166 0.000 0.000 0.166 1.000 0.000 0.000 0 0.0 0.0 53 6 1.0 1.0 7.65 183 0
24 ShotcreteMachine6Cum/hr.(Roboarm) 4500000 5 6000 100 3500 0.125 1.000 0.000 0.500 0.000 0.000 0.250 1.000 0.000 0.000 0 0.0 0.0 53 0 0.6 1.0 7.65 183 200
25 ShotcreteMachine8Cum/hr.(Manual) 2200000 5 6000 100 3500 0.125 1.000 0.000 0.500 0.000 0.000 0.250 1.000 0.000 0.000 0 0.0 0.0 53 0 0.6 1.0 7.65 183 250
26 TransitMixer4Cum/hr. 2500000 10 10000 120 3500 0.125 1.000 0.000 0.166 0.000 0.000 0.166 1.000 0.000 0.000 160 0.6 0.7 53 0 0.0 0.0 7.65 183 0
27 TransitMixer6Cum/hr. 3500000 10 10000 120 3500 0.125 1.000 0.000 0.166 0.000 0.000 0.166 1.000 0.000 0.000 200 0.6 0.7 53 0 0.0 0.0 7.65 183 0
28 VibratoryCompactor40HP 2500000 6 8000 150 3500 0.125 1.000 0.000 0.250 0.000 0.000 0.125 1.000 0.000 0.000 112 0.6 1.0 53 0 0.0 0.0 7.65 183 0
29 VentilationBlower40HP 60000 12 10000 80 3500 0.000 0.250 0.000 0.250 0.000 0.000 0.000 0.500 0.000 0.000 0.0 0.0 0.0 53 4 1.0 1.0 7.65 183 0
30 10TCrane(Railtrackmounted),with50mArm 45000000 20 30000 120 3500 0.250 1.000 0.000 0.250 0.250 0.000 0.250 2.000 0.000 0.000 0 0.0 0.0 53 180 0.6 1.0 7.65 183 0
31 DewateringPump40KW 150750 12 20000 70 3500 0.000 1.000 0.000 0.250 0.125 0.000 0.166 1.000 0.000 0.000 0 0.0 0.0 53 40 1.0 1.0 7.65 183 0
Basicwages
S.No. PrevailingLabourWages
Daily Monthly
1 ForemanGr.I 309 9267
2 ForemanGr.II 284 8517
3 OperatorGr.I 309 9267
4 OperatorGr.II 284 8517
5 ExplosiveInspector 305 9147
6 Supervisor 298 8937
7 Mechanic 290 8697
8 Electrician 221 6617
9 MotorVehicleDriver 257 7716
10 Helper 195 5863
11 Beldar 195 5863
12 Watchman 188 5653
13 Cableman 197 5923
Govt.ofJharkhand
TableNo.5.3HOURLYUSERATECALCULATIONS
Operators&Maintenance
OwnershipCostDepreciation POLandEnergyCharges
Operational CrewCharges
Cost
Depreciation Depreciation Average Direct Indirect TotalHourly Miscellaneou
HourlyRepair Diesel Electrically HourlyUse
AverageYearly CompressedAir
withrespectto withrespectto Hourly Charges Crew Crew Crew HourlyPOL sCharges Rateof
S.No. EquipmentDescription Depreciation operated operated operated (10%of
lifeinyears lifeinhours depreciation charges charges Charges & Equipment(in
Lubricant
Energy HourlyRepair Rs.)
Charges Charges)
HourlyFuel Costof HourlyEnergy Costof Costof Charges
(inRs.) (inRs.) (inRs.) (inRs.) (inRs.) (inRs.) (inRs.) (inRs.) Consuption Diesel Consuption(in Electricity CompressedAir (inRs.)
(inlitre) (inRs.) litre) (inRs.) (inRs.)
1 AggregateProcessingPlant100TPH 900,000 1,575,000 1,237,500 354 500 105,982 65,784 1,767 0.00 0.00 250.00 1913.62 0.00 574.09 2487.70 50.00 5158.01
2 AggregateProcessingPlant80TPH 720,000 1,260,000 990,000 283 400 94,256 59,334 1,580 0.00 0.00 200.00 1530.89 0.00 459.27 1990.16 40.00 4292.81
3 AirCompressor400CfmElectrical 64,688 181,125 122,906 35

58
23,184 16,728 411 0.00 0.00 48.00 367.41 0.00 110.22 477.64 5.75 986.53
4 AirCompressor250CfmDiesel 45,000 126,000 85,500 24

40
19,875 14,081 349 18.70 991.36 0.00 0.00 0.00 247.84 1239.20 4.00 1656.90
AirCharges(Composite) 1.83
5 Batching&MixingPlant60CumCapacity 600,000 1,260,000 930,000 266 300 68,345 44,469 1,160 0.00 0.00 120.00 918.54 0.00 275.56 1194.10 30.00 2950.19
6 Batching&MixingPlant30CumCapacity 300,000 630,000 465,000 133 150 62,483 41,244 1,067 0.00 0.00 65.00 497.54 0.00 149.26 646.80 15.00 2011.56
7 ElectricWinch5T 187,500 525,000 356,250 102 250 22,688 16,331 401 0.00 0.00 25.00 191.36 0.00 57.41 248.77 25.00 1026.90
8 ConcretePump38Cum/Hr. 337,500 708,750 523,125 149 158 19,069 13,555 336 0.00 0.00 120.00 918.54 0.00 275.56 1194.10 15.75 1852.38
9 CrawlerDozer90HP 405,000 1,181,250 793,125 227 750 19,483 13,767 342 19.80 1049.68 0.00 0.00 0.00 262.42 1312.10 75.00 2705.70
10 JackHammer120cfm 3,938 13,781 8,859 3 4 15,779 11,714 283 0.00 0.00 0.00 0.00 219.26 54.81 274.07 0.35 563.24
11 WagonDrill400Cfm 135,000 472,500 303,750 87

120 18,788 13,212 329 0.00 0.00 0.00 0.00 730.86 182.71 913.57 12.00 1461.50
12 HydraulicDrillJumbo2boom 2,100,000 6,125,000 4,112,500 1,175 2,333 46,731 31,168 801 15.84 839.74 75.00 574.09 0.00 382.16 1795.99 233.33 6338.90
13 HydraulicDrillJumbo1boom 1,500,000 4,375,000 2,937,500 839 1,667 46,731 31,168 801 11.00 583.15 60.00 459.27 0.00 283.57 1325.99 166.67 4799.86
14 WheelLoader,1.0cum 171,000 399,000 285,000 81

253 19,400 13,820 342 10.85 574.99 0.00 0.00 0.00 143.75 718.74 25.33 1420.53
15 Excavator0.7Cum 270,000 787,500 528,750 151 250 21,034 15,008 371 5.94 314.90 0.00 0.00 0.00 78.73 393.63 25.00 1190.41
16 Excavator1.0Cum 375,000 1,050,000 712,500 204 400 21,034 15,008 371 16.28 863.07 0.00 0.00 0.00 215.77 1078.83 40.00 2093.12
17 Excavator1.5Cum 487,500 1,365,000 926,250 265 520 21,034 15,008 371 22.55 1195.47 0.00 0.00 0.00 298.87 1494.33 52.00 2701.69
18 Excavator2.0Cum 615,000 1,722,000 1,168,500 334 656 21,034 15,008 371 26.40 1399.57 0.00 0.00 0.00 349.89 1749.46 65.60 3175.63
19 FlatBedtruck10T 72,000 210,000 141,000 40

93
15,604 10,783 271 8.58 454.86 0.00 0.00 0.00 113.72 568.58 9.33 982.94
20 RearDumper6T 112,500 315,000 213,750 61

140 18,670 13,236 328 3.96 209.94 0.00 0.00 0.00 52.48 262.42 14.00 805.66
21 RearDumper20T 315,000 918,750 616,875 176 408 18,670 13,236 328 13.20 699.78 0.00 0.00 0.00 174.95 874.73 40.83 1828.32
22 GroutPump(Upto20barpressure) 90,000 189,000 139,500 40

42
18,670 13,236 328 0.00 0.00 11.00 84.20 0.00 25.26 109.46 4.20 523.69
23 GroutPump(Below10barpressure) 37,500 78,750 58,125 17

18
18,670 13,236 328 0.00 0.00 6.00 45.93 0.00 13.78 59.70 1.75 423.73
24 ShotcreteMachine6Cum/hr.(Roboarm) 810,000 2,362,500 1,586,250 453 750 22,050 15,821 390 0.00 0.00 0.00 0.00 365.43 91.36 456.78 75.00 2124.52
25 ShotcreteMachine8Cum/hr.(Manual) 396,000 1,155,000 775,500 222 367 22,050 15,821 390 0.00 0.00 0.00 0.00 456.78 114.20 570.98 36.67 1585.41
26 TransitMixer4Cum/hr. 225,000 787,500 506,250 145 300 18,670 13,236 328 14.78 783.76 0.00 0.00 0.00 195.94 979.70 30.00 1782.51
27 TransitMixer6Cum/hr. 315,000 1,102,500 708,750 203 420 18,670 13,236 328 18.48 979.70 0.00 0.00 0.00 244.92 1224.62 42.00 2217.30
28 VibratoryCompactor40HP 375,000 984,375 679,688 194 469 19,169 13,693 338 14.78 783.76 0.00 0.00 0.00 195.94 979.70 46.88 2027.52
29 VentilationBlower40HP 4,500 18,900 11,700 3 5 7,422 5,205 130 0.00 0.00 4.00 30.62 0.00 9.19 39.80 0.48 178.31
30 10TCrane(Railtrackmounted),with50mArm 2,025,000 4,725,000 3,375,000 964 1,800 28,551 19,556 495 0.00 0.00 108.00 826.68 0.00 248.00 1074.69 180.00 4513.79
31 DewateringPump40KW 11,306 23,743 17,525 5 5 19,069 13,555 336 0.00 0.00 40.00 306.18 0.00 91.85 398.03 0.53 744.41
CHAPTER6
ANALYSISOFRATES
Department
CHAPTER 6 ANALYSIS OF RATES

The analysed rates for almost all the items except tunnels have been considered directly from Schedule
of Rates, Govt. of Jharkhand, 2015 which includes the cost of materials, carriage-handling storing, labour
and share of machines involved in executing various items of the work and overhead charges.
For Tunnels, the Analysis of rates for various principal items of civil works for Kanhar Barrage Project has
been done as per Guidelines for preparation of detailed project report for Irrigation and multipurpose
projects, issued by Central Water Commission in 2010. The Analysis has been worked out taking into
consideration the following factors. A schematic representation of the Unit Rate Analysis is given below
in illustration no.6.1:

The labour wages, material rates and carriage charges including loading, unloading and stacking
charges have been used as per Schedule of Rates, Govt. of Jharkhand, 2015.
The operating efficiency of machine, job & management factor, actual production rate, pay load
capacity, swell factor, actual output etc. have been adopted as per CWC guidelines for preparation of
detailed project report for Irrigation and multipurpose projects,2010.
The allowance of wastage and incidental to works has been taken as 5% of quantities in case of
cement and 2.5% in case of steel when handled in bulk as per CWC guidelines.
Since it is difficult to identify overheads and profits precisely, both these together have been
provided at 20% of the prime cost.
Levelling & trimming of disposed material and maintenance of haul roads @ 5% of the used
machinery charges have been accounted for in the excavation rates.
The material charges, batching & mixing charges, transport charges, placement of concrete charges,
shuttering charges, track charges, electricity charges and charges of labour for cleaning, washing,
curing, vibrating & finishing have been used for the calculation of per cubic meter cost of different
concrete grades.
The summary of all the unit rates for different items has been given in the Table No.6.1.
Chapter 6: Analysis of Rates Page 1 of 1

CHAPTER6
ANNEXURE
Govt.ofJharkhand
TableNo.6.1SummaryofPrincipalItemsofCivilWorks
Rate
S.No. ItemDescription Unit
(inRs.)
1 ExcavationinSoilmixedwithboulders m3 155.94
2 ExcavationinHardRock m3 361.71
3 ExcavationinRockforTunnel(3mdia.)
(i) GoodQualityRock m3 1724.66
(ii) FairQualityRock m3 1975.01
(iii) PoorQualityRock m3 2432.80
(iv) VeryPoorQualityRock m3 3367.49
3a ExcavationinRockforTunnelOverbreak(3mdia.)
(v) AveragerateforexcvavtionofTunnelOverbreak m3 1214.94
3
4a ExcavationinRockforTunnelOverbreak(4mdia.) m
3
(v) AveragerateforexcvavtionofTunnelOverbreak m 925.19
Chapter6:AnalysisofRates_Annexure Page1of118
Govt.ofJharkhand
Rate
(inRs.)
3
(iii) PoorQualityRock m 1844.63
5a ExcavationinRockforTunnelOverbreak(5mdia.)
3
(iii) PoorQualityRock m 825.32
(v) AveragerateforexcvavtionofTunnelOverbreak m3 738.78
6 CoarseAggregateProduction
(i) 150mm m3 759.55
3
(ii) 80mm m 782.34
(iii) 40mm m3 821.46
(iv) 20mm m3 878.96
(v) 10mm m3 966.86
7 SandProduction m3 423.47
Govt.ofJharkhand
Rate
(inRs.)
8 ConcreteBackfilling
(i) ConcreteBackfilling(M10) m3 3487.98
(ii) ConcreteBackfilling(M15) m3 3869.50
3
(iii) ConcreteBackfilling(M20) m 4089.34
9 ConcreteLining
(i) ConcreteLining(M15) m3 4143.85
(ii) ConcreteLining(M20) m3 4558.04
(iii) ConcreteLining(M25) m3 4838.77
10 Concrete
(i) ConcreteM10/A40mm m3 3867.22
(ii) ConcreteM15/A150mm m3 4032.66
(iii) ConcreteM15/A80mm m3 4065.98
(iv) ConcreteM20/A80mm m3 4336.53
3
(v) ConcreteM20/A40mm m 4539.75
(vi) ConcreteM20/A20mm m3 4621.26
(vii) ConcreteM25/A40mm m3 4890.56
(viii) ConcreteM25/A20mm m3 5040.78
(ix) ConcreteM30/A10mm m3 5676.18
3
(x) ConcreteM60/A20mm m 6524.02
11 PlainShotcretewithoutwiremesh
(i) 50mmthick m2 519.61
(ii) 75mmthick m2 779.42
(iii) 100mmthick m2 1039.23
12 SteelFibreReinforcedShotcrete(SFRS)
(i) 50mmthick m2 824.48
(ii) 75mmthick m2 1236.72
(iii) 100mmthick m2 1648.96
(iv) 125mmthick m2 2061.20
Govt.ofJharkhand
Rate
(inRs.)
13 Wiremesh m2 321.77
14 Rockbolts
(i) RockBolt(25mmdia.) m 669.34
(ii) RockBolt(32mmdia.) m 940.55
15 DrillingHoles
(i) DrillingHolesupto5mtrs. m 495.87
(ii) DrillingHolesabove5mtrs. m 571.93
16 DrainageHoles m 991.93
17 ContactGrouting(includingDrilling) CementBag 652.57
18 ConsolidationGrouting(includingDrilling) CementBag 881.34
19 RCCPrecastLagging m3 6550.35
20 Fabrication&ErectionofSteelSupports MT 103821.52
21 TorSteelReinforcement MT 73146.44
Govt.ofJharkhand
1 ExcavationinMixSoilwithboulders
S.N
Description Computation/Reference Unit Qty/Cost
o.
I Machinerycostpercum
a Excavator,2.0cumcapacity
Estimatedproductionrate Formixsoilwithboulders m3/hour 180
Operatingeffeciency AsperMinistryofIrrigationguidelines 0.85
Job&managementfactor AsperMinistryofIrrigationguidelines 0.75
Actualproductionrate Estimatedprod.ratexoperatingefficiencyx m3/hour 114.75
Job&mgntfactor
HourlyuserateofExcavator Referchecklisttableno.2 Rs./hour 3175.63
Costpercum Hourlyuserate/Actualproductionrate Rs./m3 27.67
b Crawlerdozer90HP
Actualproductionrate Twotimesofproductionrateofexcavator m3/hour 229.50
HourlyuserateofDozer Referchecklisttableno.2 Rs./hour 2705.70
Costperm3 Hourlyuserate/Actualproductionrate Rs./m3 11.79
c RearDumper20Tcapacity:
Payloadcapacity Formixsoilwithboulders T 20
UnitweightofSoilmixedwith AsperMinistryofIrrigationguidelines 3 1.85
T/m
boulders
VolumeofSoilmixedwith Payloadcapacity/Unitweight m3 10.81
boulders
Swellfactor AsperMinistryofIrrigationguidelines 0.83
Actualoutput Volume(soilwithboulders)xSwellfactor 3 8.97
m
Dumpercycletime:
Averagelead Assumedaveragelead km 2
Loadingtime (BodyCapacity)/(ExcavatorOutputper min 4.69
min.)
Spotting,Turningand AsperMinistryofIrrigationguidelines min 1.43
Dumpingtime
Loadedhaul@18km/hr (Averageleadx60)/Loadedspeed min 6.67
Emptyhaul@20km/hr (Averageleadx60)/Emptyspeed min 6.00
Totalcycletime min 18.79
Operatingeffeciency operatingefficiencyofmachine 0.80
Numberoftrips/hr (60Xoperatingefficiency)/Totalcycletime times 2.55
QuantitycarriedbyDumper/hr No.oftripsxvolumecarriedpertrip m3 22.92
Hourlyuserate Referchecklisttableno.2 Rs./hour 1828.32
Abstractofmachinerycostpercum:
Excavator,2.0cumcapacity ReferS.no.:a Rs./m3 27.67
Govt.ofJharkhand
1 ExcavationinMixSoilwithboulders
S.N
o.
Crawlerdozer90HP ReferS.no.:b Rs./m3 11.79
RearDumper20Tcapacity: ReferS.no.:c Rs./m3 79.76
Totalcost 119.22
Abstractofcostpercum:
1 Totalmachinerycostpercum Rs./m3 119.22
2 Levellingandtrimmingofdisposedmaterial@2.0%ofmachinerycost Rs./m3 2.38
3 Maintenanceofhaulroads@5.0%ofmachinerycost Rs./m3 5.96
4 Electricalenergycharges@2.0%ofmachinerycost Rs./m3 2.38
Primecost S.no.:1+2+3+4 Rs./m3 129.95
Overheadcharges&contractor'sprofit@20%ofprimecost Rs./m3 25.99
Ratepercum Rs./m3 155.94
Govt.ofJharkhand
2 ExcavationinHardRock
I DrillingCharges
(RockdrillingforexcavationwillbecarriedoutbyCrawlerDrill&JackHammer)
Description Computation/Reference Unit Quantity/Cost Quantity/Cost
Equipment Typeofequipmentused JackHammer WagonDrill

Locationofdrilling DifferentAreasofdrilling NarrowBenches, MainBenches,
inaccessible area River Bed
Holediameter equaltothediameterofbit mm 38 76
Holepattern(inm) Typeofpatternindifferentareas mxm 1.5x1.5 2.8x2.8
Areaperhole Areaofdrillingholes Sq.m. 2.25 7.84
Volumeofrockpermdrill Quantityofdrillingin1cum Cum 2.25 7.84
Volume of rock excavated per meter considering1/2ofvol.ofrockexcavated Cum 1.125 3.92
drill considering pull effect & angular /mofdrill
effect(50%).
Considering80%volumeexcavtion MajorExcavationbyCrawlerdrill % 20% 80%
byCrawlerdrill&20%byjack andMinorbyJackHammer
hammer.
Drillrateofmachineinm/hour Differentdrillingratesin1hr. m/hr. 14 20
Drilling length for 1 cum of volume =%volume/volumeofrockex.permdrill m 0.18 0.204
considering%drillingvolume.
DrillTimefor1Cumrockexcavation =Drillinglengthpercumofrock/drill Hrs 0.01 0.01

rate
HourlyUserateofmachinery Referchecklisttableno.2 Rs./hr 563.24 1461.50
Machinerycharge HourlyuserateXdrilltime(1cum) Rs./hr 7.15 14.91
Rs./hr 22.07
Costofdrillsteel
UnitrateofDrillsteel Referchecklisttableno.3 Rs./m 83.47 123.38
Costofdrillsteelpercum Unitrateofdrillsteelxresp.drilling Rs./m3 14.84 25.18

length
Totaldrillsteelcost DrillsteelcostforCrawlerdrill& Rs./m 40.02
TotalDrillingCharges Jackhammerboth Rs./m 62.09
II BlastingCharges
QuantityofexplosiveKg/Cum. Ref:Const.EquipplanningbyRLPurifoy kg 0.43 0.58
Averagequantityofexplosive/cum Sum(%volumexquantityofexplosive) Rs./m3 0.546
IssueRateofExplosive(gelatine) Referchecklisttableno.3 Rs./kg 119.26
Costofgelatinepercum ExplosiveQty.XIssueRate Rs./m3 65.12

Averagedepthofhole Actualblastingdepth m 1.75 2.5
Nos.ofholespercum Sum(%volume/av.DepthxVolumeper nos. 0.10 0.08
mofdrill)
Nos.ofDetonator equaltothenumberofholes nos. 0.10 0.08
IssueRateofDetonator Referchecklisttableno.3 nos. 16.31 16.31
CostofDetonatorpercum No.ofdetonatorxIssueRate Rs 1.66 1.33
Batterywearingchargeof15%cost Rs 0.25 0.20
ofDetonator
Stemmingcharges7%ofDetonator Rs 0.12 0.09
TotalBlastingCharges Rs 68.76
TotalDrilling&BlastingCharges Slno1.1+Sl.No.1.2 Rs 130.85
Govt.ofJharkhand
2 ExcavationinHardRock
III TransportaionChargesforblastedmaterial
Machinerycostpercum
Estimatedproductionrate Forwellblastedrock m3/hr 180
Operatingeffeciency AsperMinistryofIrrigationguidelines 0.85
Job&managementfactor AsperMinistryofIrrigationguidelines 0.75
Actualproductionrate Estimatedproductionratexoperating m3/hr 114.75
efficiencyxJ&Mfactor
HourlyuserateofExcavator Referchecklisttableno.2 Rs./hr 3175.63
Costpercum Hourlyuserate/Actualproductionrate 3 27.67
Rs./m
b Crawlerdozer90HP
Actualproductionrate twotimesofproduction m3/hr 229.5
rateofexcavator
HourlyuserateofDozer Referchecklisttableno.2 Rs./hr 2705.70
c Dumper20Tcapacity:
Payloadcapacity Forwellblastedrock T 20
Unitweightofcoarselyblastedrock AsperMinistryofIrrigationguidelines T/m3 1.95
Volumeofwellblastedrock Payloadcapacity/Unitweight m3 10.26
Swellfactor AsperMinistryofIrrigationguidelines 0.71
Actualoutput Volume(blastedrock)xSwellfactor m3 7.28
Dumpercycletime:
Averagelead Assumedminimumlead km 2
Loadingtime (BodyCapacity)/(Excavator min 3.81
Outputpermin.)
Spottingtime AsperScheduleofRates min 0.50
Turning&dumpingtime min 2.00
Loadedhaul@15km/hr (Averageleadx60)/Loadedspeed min 8.00
Emptyhaul@20km/hr (Averageleadx60)/Emptyspeed min 6.00
Totalcycletime min 20.31
Operatingeffeciency operatingefficiencyofmachine 0.8
Numberoftrips/hr (60Xoperatingefficiency)/ times 2.36
Totalcycletime
QuantitycarriedbyDumper/hr No.oftripsxvolumecarriedpertrip m3 17.21
Hourlyuserate Referchecklisttableno.2 Rs./hr 1828.32
Abstractoftransportationchargespercum:
Excavator,2.0cumcapacity ReferS.no.:a Rs./m3 27.67
Crawlerdozer90HP ReferS.no.:b Rs./m3 11.79
Dumper20Tcapacity: ReferS.no.:c Rs./m3 106.22
TotalTransportationCharges 145.69
Abstractofcost
1 TotalDrilling&BlastingCharges Rs./m3 130.85
2 Totaltransportationchargespercum Rs./m3 145.69
SubTotal 276.54
3 Levellingandtrimmingofdisposedmaterial@2.0%ofmachinerycost Rs./m3 5.53
4 Maintenanceofhaulroads@5.0%ofmachinerycost Rs./m3 13.83
5 Electricalenergycharges@2.0%ofmachinerycost Rs./m3 5.53
Primecost S.no.:1+2+3+4 Rs./m3 301.42
AddforOverheadcharges&Contractor's Rs./m3 60.28
profit @ 20% of prime cost
Ratepercum Rs./m3 361.71
Govt.ofJharkhand
(i) ROCKCONDITIONGOOD
I Quantityofexcavationperm.length
FinishedDiaofTunnel = 3.00 m
Averagethicknessoflining = 0.20 m
Shotcrete = 0.075 m
MinimumExcavateddiaoftunnel = 3.55 m
Addforpayline = 3.85 m
CrossSectionalAreaofTunnel = 11.64 2
m
Quantity of excavation per m length = 11.642 3
m
oftunnel
Quantity of excavation per m length 11.642 m3
Progressperfacepercycle = 3.00 m
Total quantity of Excavation per = 34.93 3
m
Progresspercycleperday = 2.40 cyc/day
QuantityofExcavationPerDayper 34.93 Cum/cyc 2.40 cyc/day 83.82 m3
II CycleofOperation
Preprationofjob 0.50 Hours
DrillingTime 2.00 Hours
Charging 0.50 Hours
Blastinganddefuming 1.00 Hours
Mucking 3.00 Hours
Scaling 1.50 Hours
TunnelSupport 1.50 Hours
Cycletime 10.00 Hours
III Directlabourcharges
(i) Foreman 1.50 308.89 Rs/Shift 463.34
(ii) ExplosiveInspector 1.00 304.89 Rs/Shift 304.89
(iii) ExplosiveChargeman/Expert 1.00 304.89 Rs/Shift 304.89
(iv) Electrician 1.50 220.57 Rs/Shift 330.86
(V) Helper 1.50 195.43 Rs/Shift 293.15
(vi) Beldars 8.00 195.43 Rs/Shift 1563.44
AddforindirectLabourCharges 2144.30
TotalLabourcost 5404.85
RateofLabourPerCu.M.Excavation Rs 64.48
IV MachineryCharges
S.No. EQUIPMENT Nos. WORKINGHRS./Day TOTALWORKING USERATE AMOUNT

Hrs/Day Hrs/Day Rs/Hr InRs
1 JackHammer120cfm 4.00 No 4.80 Hrs 19.20 Hrs 563.24 10814.16
2 WagonDrill400Cfm 1.00 No 4.80 Hrs 4.80 Hrs 1461.50 7015.18
3 Excavator0.7cum 1.00 No 7.20 Hrs 7.20 Hrs 1190.41 8570.98
4 Dumper6T 4.00 No 7.20 Hrs 28.80 Hrs 805.66 23203.09
TotalMachineryCharges 49603.41
RateofMachineryPerCum Rs. 591.77
Govt.ofJharkhand
V MaterialsCharges
(A) DrillingandBlasting
(a) Itisproposedthattoattain3metreprogresspercycleperface
Depthofholestobedrilled. 3.3 m
Crosssectionalareaoftunnel(heading) 11.642 sqm
Assumingaveragespacigofblastholes 0.8 mc/c
Areaofrockcrosssectionperhole 0.64 sqm
No.ofholesrequiredperface 19 nos.
Additionalholeforlinedrilling/burnhole(10%) 2 nos.
total 21 nos.
Totaldepthofdrilling 69.3 m
IssueRateofdrillsteel 185.48 Rs.
Costofdrillsteel Rs. 12853.85 Rs.
Quantityofrockexcavated/cycle 34.93 cum
Rateofdrillsteelpercum Rs. 368.03 3
Rs./m
(b) Explosives
(i)Gelatinerequired/cum 1 kg.
IssueRateofgelatine/kg Rs. 119.26
Costofgelatine/kg Rs. 119.26
(ii)No.ofdetonators 21 Nos.
IssueRateofdetonator Rs. 16.31 Rs.
Costofdetonatorsandfusecoil Rs. 342.58 Rs.
Rate/cum Rs. 9.81 3
Rs./m
(iii)Otherconsumablepettystoressuchasbalstingbatteries,galvanometers&
blastingwires,etc.at50%of(i)above Rs. 59.63
TotalExplosiveChargespercum{(i)+(ii)+(iii)} Rs. 188.71
TotalDriliing&BlastingCharges(a+b) Rs. 556.74
(B) TimberforSupports&Packing LS Rs. 20.00

(C) MiscellaneousSupplies LS Rs. 20.00
TotalMaterialChargespercum(A+B+C) Rs. 596.74
VI Ventilation
HourlyUserateofVentilationBlower 178.31
Noofworkinghoursperday 24
TotalventilationChargesperday 4279
RateforVentilationPerCu.M. 51.05
VII ShopCharges
(i) MachineShop LS Rs. 20.00
(ii) Structuralshop LS Rs. 10.00
(iii) SteelMetalshop LS Rs. 10.00
(iv) Air&Waterpipeshop LS Rs. 10.00
(v) Carpentary LS Rs. 10.00
TotalshopChargesPerCum Rs. 60.00
Govt.ofJharkhand
VIII ElectricalMaterialChargesPerCu.M. LS Rs. 20.00

IX Misc.Charges LS Rs. 15.00
X WaterChargesPerCu.M. LS Rs. 10.00
AbstractofChargesPerCu.M.
DirectLabourCharges 64.48 Rs
MachineryCharges 591.77 Rs
MaterialCharges 596.74 Rs
VentilationCharges 51.05 Rs
ShopCharges 60.00 Rs
ElectricalMaterialCharges 20.00 Rs
Misc.Charges 15.00 Rs
WaterCharges 10.00 Rs
TotalChargesPerCum 1409.04 Rs
Addforelectricalenergychargesat2%oftotalcharges 28.18 Rs
PrimeCost 1437.22 Rs/m3
Addoverheadchargesandcontractor'sprofitat 287.44
20%ofprimecost
GrandTotal 1724.66 Rs/m3
HENCERATEPERCUM. 1724.66 Rs
(ii) ROCKCONDITIONFAIR
Shotcrete = 0.075 m
m
m
oftunnel
m
QuantityofExcavationPerDayper 29.11 Cum/cyc 2.40 cyc/day 69.85 3
m
Govt.ofJharkhand
II CycleofOperation
Charging 0.50 Hours
Mucking 3.00 Hours
Scaling 1.00 Hours
(V) Helper 4.00 195.43 Rs/Shift 781.72
IV MachineryCharges

V MaterialsCharges
(a) Itisproposedthattoattain2.5metreprogresspercycleperface
total 21 nos.
Rs./m
Govt.ofJharkhand
(b) Explosives
(i)Gelatinerequired/cum 0.75 kg.
Rate/cum Rs. 11.77 3
Rs./m

VI Ventilation
VII ShopCharges

20%ofprimecost
Govt.ofJharkhand
(iii) ROCKCONDITIONPOOR
Shotcrete = 0.100 m
CrossSectionalAreaofTunnel = 11.95 m2
Quantity of excavation per m length = 11.946 m3
oftunnel
m
m
II CycleofOperation
Charging 0.50 Hours
Mucking 4.00 Hours
Scaling 0.50 Hours
(V) Helper 4.00 195.43 Rs/Shift 781.72
IV MachineryCharges

Govt.ofJharkhand
V MaterialsCharges
total 21 nos.
Rs./m
(b) Explosives
Rs./m

VI Ventilation
VII ShopCharges

Govt.ofJharkhand
20%ofprimecost
(iv) ROCKCONDITIONVERYPOOR
Shotcrete = 0.125 m
m
m
oftunnel
m
m
II CycleofOperation
Forpolling 4.00 Hours
Defuming 2.00 Hours
Mucking 4.00 Hours
(V) Helper 1.50 195.43 Rs/Shift 293.15
Govt.ofJharkhand
IV MachineryCharges

1 ForepollingMachine 1.00 No 6.19 Hrs 6.19 Hrs 5563.00 34454.71
V MaterialCharges
(A) TimberforSupports&Packing LS Rs. 20.00
(B) MiscellaneousSupplies LS Rs. 20.00
TotalMaterialChargespercum(A+B) Rs. 40.00
VI Ventilation
VII ShopCharges

20%ofprimecost
Govt.ofJharkhand
3(a) ExcavationinRockforTunnelOverbreak(3mdia.)
Shotcrete = 0.075 m
m
m
oftunnel
m
II CycleofOperation
Charging 0.50 Hours
Mucking 3.00 Hours
Scaling 1.50 Hours
(V) Helper 1.50 195.43 Rs/Shift 293.15
TotalLabourcostforOverbreak 4501.93
RateofLabourPerCu.M.Excavation 64.48
RateofLabourPerCu.M.forOverbreakExcavation Rs 53.71
IV MachineryCharges

TotalMachineryChargesforOverbreak 31774.07
RateofMachineryPerCumforOverbreak Rs. 379.06
Govt.ofJharkhand
V MaterialsCharges
total 21 nos.
Rs./m
(b) Explosives
Rate/cum Rs. 9.81 3
Rs./m

VI Ventilation
VII ShopCharges
Govt.ofJharkhand

20%ofprimecost
Shotcrete = 0.075 m
m
m
oftunnel
m
m
Govt.ofJharkhand
II CycleofOperation
Charging 0.50 Hours
Mucking 3.00 Hours
Scaling 1.00 Hours
(V) Helper 4.00 195.43 Rs/Shift 781.72
IV MachineryCharges

V MaterialsCharges
total 21 nos.
Rs./m
Govt.ofJharkhand
(b) Explosives
Rs./m

VI Ventilation
VII ShopCharges

Govt.ofJharkhand
20%ofprimecost
Shotcrete = 0.100 m
m
m
oftunnel
m
m
II CycleofOperation
Charging 0.50 Hours
Mucking 4.00 Hours
Scaling 0.50 Hours
(V) Helper 4.00 195.43 Rs/Shift 781.72
Govt.ofJharkhand
IV MachineryCharges

V MaterialsCharges
total 21 nos.
Rs./m
(b) Explosives
Rs./m

VI Ventilation
Govt.ofJharkhand
VII ShopCharges

20%ofprimecost
Shotcrete = 0.125 m
m
m
oftunnel
m
m
II CycleofOperation
Defuming 2.00 Hours
Mucking 4.00 Hours
Govt.ofJharkhand
(V) Helper 1.50 195.43 Rs/Shift 293.15
IV MachineryCharges

V MaterialCharges
VI Ventilation
VII ShopCharges

Govt.ofJharkhand
20%ofprimecost
Govt.ofJharkhand
Shotcrete = 0.075 m
oftunnel
Total quantity of Excavation per = 55.43 m3
II CycleofOperation
Charging 0.50 Hours
Mucking 3.00 Hours
Scaling 1.50 Hours
()
(i) Foreman 1.50 308.89 Rs/Shift
/ 463.34
(V) Helper 1.50 195.43 Rs/Shift 293.15
IV MachineryCharges

Govt.ofJharkhand
V MaterialsCharges
total 32 nos.
Rateofdrillsteelpercum Rs. 353.39 Rs./m3
(b) Explosives
Rate/cum Rs. 9.42 Rs./m3

VI Ventilation
VII ShopCharges
Govt.ofJharkhand

20%ofprimecost
(ii) ROCK CONDITION FAIR

ROCKCONDITIONFAIR
Shotcrete = 0.075 m
oftunnel
Govt.ofJharkhand
II CycleofOperation
Charging 0.50 Hours
Mucking 3.50 Hours
Scaling 1.50 Hours
(V) Helper 4.00 195.43 Rs/Shift 781.72
IV MachineryCharges

3 E
Excavator0.7cum
t 07 1 00
1.00 N
No 7 00 Hrs
7.00 H 7 00 Hrs
7.00 H 1190 41
1190.41 8332 90
8332.90
V MaterialsCharges
total 32 nos.
Totaldepthofdrilling 88 m
Govt.ofJharkhand
(b) Explosives

VI Ventilation
VII ShopCharges
(i) MachineShop
M hi Sh LS R
Rs. 30 00
30.00

Govt.ofJharkhand
20%ofprimecost
Shotcrete = 0.100 m
oftunnel
II CycleofOperation
Ch i
Charging 0 50
0.50 H
Hours
Mucking 4.00 Hours
Scaling 0.50 Hours
(V) Helper 4.00 195.43 Rs/Shift 781.72
Govt.ofJharkhand
IV MachineryCharges

V MaterialsCharges
total 33 nos.
(b) EExplosives
l i

VI Ventilation
Govt.ofJharkhand
VII ShopCharges

20% f i
20%ofprimecost
t
Shotcrete = 0.125 m
oftunnel
Govt.ofJharkhand
II CycleofOperation
Defuming 2.00 Hours
Mucking 5.00 Hours
(V) Helper 1.50 195.43 Rs/Shift 293.15
IV MachineryCharges

V MaterialCharges
VI Ventilation
VII ShopCharges

Govt.ofJharkhand
20%ofprimecost
Govt.ofJharkhand
Shotcrete = 0.075 m
m
oftunnel
m
II CycleofOperation
Charging 0.50 Hours
Mucking 3.00 Hours
Scaling 1.50 Hours
(V) Helper 1.50 195.43 Rs/Shift 293.15
IV MachineryCharges

Govt.ofJharkhand
V MaterialsCharges
total 32 nos.
(b) Explosives

VI Ventilation
VII ShopCharges
Govt.ofJharkhand

20%ofprimecost
Shotcrete = 0.075 m
m
oftunnel
Quantity of excavation per m length 18.475 3
m
m
m
Govt.ofJharkhand
II CycleofOperation
Charging 0.50 Hours
Mucking 3.50 Hours
Scaling 1.50 Hours
(V) Helper 4.00 195.43 Rs/Shift 781.72
IV MachineryCharges

V MaterialsCharges
total 32 nos.
Govt.ofJharkhand
(b) Explosives

VI Ventilation
VII ShopCharges

Govt.ofJharkhand
20%ofprimecost
Shotcrete = 0.100 m
m
oftunnel
m
m
m
II CycleofOperation
Charging 0.50 Hours
Mucking 4.00 Hours
Scaling 0.50 Hours
(V) Helper 4.00 195.43 Rs/Shift 781.72
Govt.ofJharkhand
IV MachineryCharges

V MaterialsCharges
total 33 nos.
(b) Explosives

Govt.ofJharkhand
VI Ventilation
VII ShopCharges

20%ofprimecost
Shotcrete = 0.125 m
m
oftunnel
m
m
m
Govt.ofJharkhand
II CycleofOperation
Defuming 2.00 Hours
Mucking 5.00 Hours
(V) Helper 1.50 195.43 Rs/Shift 293.15
IV MachineryCharges

V MaterialCharges
VI Ventilation
VII ShopCharges
Govt.ofJharkhand

20%ofprimecost
Govt.ofJharkhand
Shotcrete = 0.075 m
oftunnel
II CycleofOperation
Charging 0.50 Hours
Removalofjumbotosafeplace 0.50 Hours
Mucking 3.00 Hours
Scaling 1.50 Hours
III g
Directlabourcharges
(V) Helper 1.50 195.43 Rs/Shift 293.15
IV MachineryCharges

2 1BoomDrillJumbo 1.00 No 5.45 Hrs 5.45 Hrs 4799.86 26181.05
Govt.ofJharkhand
V MaterialsCharges
total 50 nos.
(b) Explosives

VI Ventilation
VII ShopCharges
Govt.ofJharkhand

20%ofprimecost
(ii) ROCK CONDITION FAIR

ROCKCONDITIONFAIR
Shotcrete = 0.075 m
oftunnel
Govt.ofJharkhand
II CycleofOperation
Charging 0.50 Hours
Mucking 3.50 Hours
Scaling 1.00 Hours
(V) Helper 4.00 195.43 Rs/Shift 781.72
IV MachineryCharges

2 1BoomDrillJumbo
1 B D ill J b 1.00
1 00 No
N 4 80 Hrs
4.80 H 4 80 Hrs
4.80 H 4799 86
4799.86 23039 32
23039.32
V MaterialsCharges
total 50 nos.
Govt.ofJharkhand
(b) Explosives

VI Ventilation
VII ShopCharges
(i) MachineShop
M hi Sh LS R
Rs. 30 00
30.00

Govt.ofJharkhand
20%ofprimecost
Shotcrete = 0.100 m
oftunnel
II CycleofOperation
Ch i
Charging 0 50
0.50 H
Hours
Mucking 5.00 Hours
Scaling 0.00 Hours
(V) Helper 4.00 195.43 Rs/Shift 781.72
Govt.ofJharkhand
IV MachineryCharges

2 1BoomDrillJumbo 1.00 No 3.20 Hrs 3.20 Hrs 4799.86 15359.55
V MaterialsCharges
total 51 nos.
Costofdrillsteel Rs. 20811 Rs.
(b) EExplosives
l i

VI Ventilation
Govt.ofJharkhand
VII ShopCharges

20% f i
20%ofprimecost
t
Shotcrete = 0.125 m
oftunnel
Govt.ofJharkhand
II CycleofOperation
Defuming 2.00 Hours
Mucking 6.00 Hours
(V) Helper 1.50 195.43 Rs/Shift 293.15
IV MachineryCharges

V MaterialCharges
VI Ventilation
VII ShopCharges

Govt.ofJharkhand
20%ofprimecost
Govt.ofJharkhand
Shotcrete = 0.075 m
m
oftunnel
m
II CycleofOperation
Charging 0.50 Hours
Mucking 3.00 Hours
Scaling 1.50 Hours
(V) Helper 1.50 195.43 Rs/Shift 293.15
IV MachineryCharges

Govt.ofJharkhand
V MaterialsCharges
total 50 nos.
(b) Explosives

VI Ventilation
VII ShopCharges
Govt.ofJharkhand

20%ofprimecost
Shotcrete = 0.075 m
m
oftunnel
m
m
m
Govt.ofJharkhand
II CycleofOperation
Charging 0.50 Hours
Mucking 3.50 Hours
Scaling 1.00 Hours
(V) Helper 4.00 195.43 Rs/Shift 781.72
IV MachineryCharges

V MaterialsCharges
total 50 nos.
Govt.ofJharkhand
(b) Explosives

VI Ventilation
VII ShopCharges

Govt.ofJharkhand
20%ofprimecost
Shotcrete = 0.100 m
m
oftunnel
m
m
m
II CycleofOperation
Charging 0.50 Hours
Mucking 5.00 Hours
Scaling 0.00 Hours
(v) Helper 4.00 195.43 Rs/Shift 781.72
Govt.ofJharkhand
IV MachineryCharges

V MaterialsCharges
total 51 nos.
Costofdrillsteel Rs. 20811 Rs.
(b) Explosives

Govt.ofJharkhand
VI Ventilation
VII ShopCharges

20%ofprimecost
Shotcrete = 0.125 m
m
oftunnel
m
m
m
Govt.ofJharkhand
II CycleofOperation
Defuming 2.00 Hours
Mucking 6.00 Hours
(V) Helper 1.50 195.43 Rs/Shift 293.15
IV MachineryCharges

V MaterialCharges
VI Ventilation
VII ShopCharges
Govt.ofJharkhand
20%ofprimecost
Govt.ofJharkhand
I DrillingCharges(RockDrillingforCoarseAggregatewillbecarriedoutbyCrawlerDrill&JackHammer)
Description Computation/Reference Quantity/Cost Quantity/Cost
Equipment JackHammer WagonDrill
Locationofdrilling NarrowBenches, MainBenches
Holediameter =bitdia 38 mm 76 mm
Holepattern(inm) 1.5x1.5 2.8x2.8
Areaperhole 2.25 Sq.m. 7.84 Sq.m
Volumeofrockpermdrill 2.25 Cum 7.84 Cum
Volumeofrockexcavatedpermeter =2/3ofvol.ofrockexcavated/mofdrill 1.485 5.17
Considering80%volumeexcavation 0.2 0.8
Av.Drillratem/hour 16.00 40.00
Drillinglengthfor1cumofvolume =%volume/volumeofrockex.permdrill 0.135 0.155
DrillTimefor1Cumrockexcavation =Drillinglengthpercumofrock/drillrate 0.01 Hrs 0.00 Hrs
HourlyUserateofmachinery 563.24 1461.50
Machinerycharge 4.74 5.65
TotalMachinerychargespercum Rs 10.39
Costofdrillsteel
UnitrateofDrillsteel 83.47 Rs/m 123.38 Rs/m
Costofdrillsteelpercum Unitrateofdrillsteelxresp.drillinglength 11.24 19.08
Totaldrillsteelcost Rs. 30.32
II BlastingCharges
QuantityofexplosiveKg/Cum. Ref:Constn.Eqpt.PlanningbyRLPurifoy 0.43 Kg 0.58 kg
Averagequantityofexplosive/cum Sum(%volumexquantityofexplosive) 0.55 kg
IssueRateofExplosive(gelatine) 119.26 kg
Costofgelatinepercum 65.24
Averagedepthofhole 1.75 m 2.5 m
Nos.ofholespercum Sum(%volume/av.Depthxvolumepermof 0.14
Nos.ofDetonator 0.14
IssueRateofDetonator 16.31
CostofDetonatorpercum 2.26
Batterywearingchargeof15%costofDetonator 0.34
Stemmingcharges7%ofDetonator 0.16
TotalBlastingChargespercum 68.00
Costdrillingandblasting(1+2) Rs 108.71
Addforrejectionatquarry&otherlosses(2%) Rs 110.88
III TransportaionChargesforblastedmaterialfromQuarrytoCrushingPlant
Machinerycostpercum
Estimatedproductionrate ForbankquantityforRock 180.00 m3 /hr
Operatingeffeciency 0.85
Job&managementfactor 0.75
Actualproductionrate EstimatedproductionratexBucketfillfactorxJ&Mfactor 114.75 m3 /hr
HourlyuserateofExcavator ReferHourlyuseratesofmachines/equipment 3175.63 Rs./hr
Costpercum Hourlyuserate/Actualproductionrate 27.67 Rs./m3
b Crawlerdozer90HP
Actualproductionrate twotimesofproductionrateofexcavator 229.50 m3 /hr
HourlyuserateofDozer ReferAnalysisofHourlyuseratesofmachines/equipment 2705.70 Rs./hr
Govt.ofJharkhand
Payloadcapacity 20 T
Unitweightofcoarselyblastedrock 1.99 T/m3
Volumeofwellblastedrock Payloadcapacity/Unitweight 10.05 m3
Swellfactor 0.63
Actualoutput Volume(blastedrock)xSwellfactor 6.33 m3
Dumpercycletime:
Averagelead Assumedminimumlead 14 km
Loadingtime (BodyCapacity)/(Excavator 3.31 min
Spottingtime 0.50 min
Turning&dumpingtime 2.00 min
Loadedhaul@15km/hr (Averageleadx60)/Loadedspeed 56.00 min
Emptyhaul@20km/hr (Averageleadx60)/Emptyspeed 42.00 min
Totalcycletime 103.81 min
Numberoftrips/hr 60xOperatingeffeciency/Totalcycletime 0.49 times
Quantitycarriedbydumper/hr No.oftripsxvolumecarriedpertrip 3.11 m3
HourlyuserateofDumper ReferAnalysisofHourlyuseratesofmachines/equipment 1828.32 Rs./hr
TotalTransportationCharges(3.1+3.2+31.3) 627.23 Rs./m3
TotalcostExcavation&transportation 738.11 Rs./m3

Addfortransitlosses 2%oftotalcost 14.76 Rs./m3
Subtotalcost 752.88 Rs./m3

Totalcostforlooserockperm3 Totalcostxswellfactor(0.63) 474.31 Rs/m3
IV CrushingCost
Crushingplant100TPH 100 T/hr.

Densityofmaterial(loose) 1.573 T/Cum
Actualproductionrate CapacityofcrushingplantxJob&managementfactor/Densityof 54.04 Cum/Hr
HourlyuserateofCrushingPlant Ref.AnalysisofHourlyUseRatesofM/c./Eqpt. 5158.01 Rs/m3
Costpercum Hourlyuserate/Actualproductionrate 95.45 Rs/m3
CostofAggregateproduction costofcrushing+transportation+excavation 569.77
RateofCoarseaggregateatplant 569.77
V TransportationfromCrushingPlanttoBatching&MixingPlant
Estimatedproductionrate 180 m3 /h
Actualproductionrate 114.75 m3 /h
HourlyuserateofExcavator 3175.63 Rs./h
Costpercum 27.67 Rs/m3
Govt.ofJharkhand
b Dumper20Tcapacity:
Unitweightofcoarselyblastedrock 1.992 T/m3
Volumeofwellblastedrock Payloadcapacity/Unitweight 10.04 m3
Swellfactor 0.63
Actualoutput Volume(loose)xSwellfactor 6.33 m3
Dumpercycletime:
Averagelead Assumedminimumlead 1.5 km
Loadingtime 3.3 min
Turning&dumpingtime 2 min
Loadedhaul@15km/hr (Averageleadx60)/Loadedspeed 6 min
Quantitycarriedbydumper/hr No.oftripsxvolumecarriedpertrip 19.78 m3
Hourlyuserate ReferAnalysisofHourlyuseratesofmachines/equipment 1828.3 Rs./hr
CostofDumperpercumforavlead2km 92.42 Rs/m3
CostoftranportationtoB&Mplant 120.10 Rs/m3

Water&Miscelleneouscharges LumpSump 20.00 Rs/m3
CostofcoarseaggregateatB&Mplant 709.86 Rs/m3
Maintenanaceofhaulroad 5%ofcost 35.49 Rs/m3
Electricitycharges 2%ofcost 14.20 Rs/m3
RoyaltyCharges 0.00 Rs/m3
TotalissuerateofCoarseaggregate(150mmsize)atB&MPlant 759.55 Rs/m3
Addingextrachargesforsecondarycrushingprocessing@3% 22.79 Rs/m3
Govt.ofJharkhand
7 Sand(fromriverbed)
TransportaionChargesfromQuarrySitetoBatching&MixingPlant
Description Computation/Reference Qty/Cost Unit
Machinerycostpercum
Estimatedproductionrate ForbankquantityforRock 180.00 m3 /hr
BucketFill&SwingFactor 0.85
Actualproductionrate EstimatedproductionratexBucketfillfactorxJ&Mfactor 117.05 3
m /hr
HourlyuserateofExcavator ReferChecklistTableNo.2 3175.63 Rs./hr
Costpercum Hourlyuserate/Actualproductionrate 27.13 3
Rs./m
b Crawlerdozer90HP
Actualproductionrate twotimesofproductionrateofexcavator 234.09 m3 /hr
HourlyuserateofDozer ReferChecklistTableNo.2 2705.70 Rs./hr
Unitweightofsand 1.5 3
T/m
Volumeofsand Payloadcapacity/Unitweight 13.33 3
m
Swellfactor 0.87
Actualoutput Volume(blastedrock)xSwellfactor 11.60 3
m
Dumpercycletime:
Averagelead Assumedminimumlead 14 km
Loadingtime (BodyCapacity)/(Excavator 5.95 min
Turning&dumpingtime 2.00 min
Loadedhaul@20km/hr (Averageleadx60)/Loadedspeed 42.00 min
Quantitycarriedbydumper/hr No.oftripsxvolumecarriedpertrip 6.62 3
m
HourlyuserateofDumper ReferChecklistTableNo.2 1828.32 Rs./hr
Costpercum Hourlyuserate/Actualproductionrate 275.98 3
Rs./m
TotalTransportationCharges(3.1+3.2+31.3) 314.67 3
Rs./m
RoyaltyCharges 0 3
Rs./m
TotalcostRoyalty&transportation 314.67 3
Rs./m
Addfortransitlosses 2%oftotalcost 15.73 3
Rs./m
Subtotalcost 330.40 3
Rs./m
Addforscreeningcharges 30.00 3
Rs/m
Water&Miscelleneouscharges LumpSump 35 3
Rs/m
CostofcoarseaggregateatB&Mplant 395.40 3
Rs/m
Addfortransitloss 2%oftotalcost 403.31 3
Rs/m
Maintenanaceofhaulroad 5%ofcost 20.17 3
Rs/m
TotalissuerateofCoarseaggregateatB&MPlant 423.47 3
Rs/m
Govt.ofJharkhand
8 ConcreteBackfill(M10)
(i)
I RateofmaterialsforM10concrete
S.No. ITEM QUANTITY WASTAGE% UNIT Rate AMOUNT
1 Cement 4.5 5 BAG 360.27 1702.27
2 Sand 0.45 . Cum 423.47 190.56
3 CoarseAggregate40mm 0.78 Cum 821.46 640.74
4 Water L.S. 20.00
5 Admixture L.S. 0.00
Total 2553.57
II HourlyUserateofBatching&mixingplant(30cum) 2011.56
IdealProductionogB&Mplantof30cum/hr 30
PlantEfficiencyinc.ofallfactor 0.85
ActualPoductionofB&Mplant 25.5
Batching&MixingCharges 78.88
RateofM10concreteatBatching&mixingplant 2632.46
III Carriageofconcretebytransitmixers
Averagelead = 1 km
CapacityofTransitMixers = 6.0 cum
Loadingtime =capacityoftr.mixersx60/B&Mplantprod.Rate= 14.12 min
Spottingtime = 0.5 min
Unloadingtime = 2.0 min
Loadedhaul@15km/hr (Averageleadx60)/Loadedspeed = 4.0 min
Emptyhaul@20km/hr (Averageleadx60)/Emptyspeed = 3 min
Totalcycletime = 23.62 min
Operatingeffeciency = 0.83 min
Numberoftrips/hr 60xOperatingeffeciency/Totalcycletime= 2.11 min
Quantitycarriedbytransitmixers/hr No.oftripsxvolumecarriedpertrip = 12.65 m3
HourlyUserateoftransitmixers/hr 2217.30
CarriageCostperCum Rs 175.26
IV PlacementofConcrete
(i) Concreteshallbeplacedbyconcretepump
Capacityofconcretepump 38 cum
Efficiencyfactor 0.8
Actualoutput 30.40 cum
HourlyUserateofpump/hr 1852.38
Costofconcretepump/cum 60.93
(ii) Catwalksandotheraidsforconcretingpercum(L.S.) 8.00

(iii) otherchargeselectricity,workshopandtrackcharges(L.S.) 20.00
(iv) Misc.suppliessuchashosepipes,gumbootsandsmall 10.00
toolsetc.
TotalPlacementCharges 98.93
PrimeCost 2906.65
Addcontractor'sprofit@20%ofprimecost 581.33
GrandTotal(Ratepercum) Rs 3487.98
RateperCum Rs 3487.98
Govt.ofJharkhand
(ii)
1 Cement 5.4 5 BAG 360.27 2042.73
2 Sand 0.44 Cum 423.47 186.33
4 Water L.S. 20.00
Total 2873.36
Averagelead = 1 km
Quantitycarriedbytransitmixers/hr No.oftripsxvolumecarriedpertrip = 12.79 3
m

toolsetc.
PrimeCost 3224.58
Govt.ofJharkhand
(iii)
1 Cement 5.8 5 BAG 360.27 2194.04
2 Sand 0.43 Cum 423.47341 182.09
4 Water L.S. 30.00
Total 3056.56
Averagelead = 1 km
Quantitycarriedbytransitmixers/hr No.oftripsxvolumecarriedpertrip = 12.79 m3

toolsetc.
PrimeCost 3407.78
Govt.ofJharkhand
9 ConcreteLining(M15)
(i)
Amount
S.No. ItemDescription Quantity Wastage% Unit Rate
(inRs.)
1 Cement 5.2 5 BAG 360.27 1967.07
2 Sand 0.44 3 423.47 186.33
m
3 CoarseAggregate20mm 0.76 m3 878.96 668.01
4 Water L.S. 30.00
Total 2851.41
IdealProductionofB&Mplantof60cum/hr 60
ActualPoductionofB&Mplant 51
Batching&MixingCharges Rs 57.85
RateofconcreteatBatching&Mixingplant Rs 2909.25
III CarriageofconcretebyTransitMixers
Averagelead 1 km
CapacityofTransitMixers 6 m3
Loadingtime =capacityoftr.mixersx60/B&M 7.1 min
plantprod.Rate=
Loadedhaul@16km/hr =(Averageleadx60)/Loadedspeed = 3.75 min
Emptyhaul@20km/hr =(Averageleadx60)/Emptyspeed = 3.00 min
Operatingeffeciency 0.83 min
Numberoftrips/hr 60xOperatingeffeciency/Totalcycletime= 3.05
QuantitycarriedbyTransit =No.oftripsxvolumecarriedpertrip = 18.32 m3
Mixers/hr
HourlyUserateofTransitmixers/hr = Rs 2217.3
Rate/cum = Rs 121.02
Amount
S.No. Description Unit
(inRS.)
Capacityofconcretepump 38 m3
Actualoutput 30.40 m3
RateofConcretePump/hr. 60.93
Govt.ofJharkhand
(i)
(ii) Vibratingcharges/cum(L.S.) 20
(iii) Cleaning,slurry,curingandfinishingpercum(L.S.) 20
(iv) Catwalksandotheraidsforconcretingpercum(L.S.) 12
(v) otherchargeselectricity,workshopandtrackcharges(L.S.) 30
(vi) Misc.suppliessuchashosepipes,gumbootsandsmall 30
toolsetc.
TotalPlacementChargespercum 172.93 Rs/m3
V ShutteringchargesL.S. 250.00 Rs/m3
Addcontractor'sprofit@20%ofprimecost Rs 690.64
Govt.ofJharkhand
(ii)
Amount
(inRs.)
1 Cement 5.8 5 BAG 360.27 2194.04
2 Sand 0.43 3 423.47341 182.09
m
3 CoarseAggregate20mm 0.74 m3 878.96 650.43
4 Water L.S. L.S. 30.00
5 Admixture 1.4 kg/m3 100 140.00
Total 3196.56
Averagelead 1 km
Loadingtime =capacityoftr.mixersx60/B&Mplant 7.1 min
prod.Rate=
Mixers/hr
Amount
(inRS.)
toolsetc.
Govt.ofJharkhand
(ii)
Govt.ofJharkhand
(iii)
Amount
(inRs.)
1 Cement 6.4 5 BAG 360.27 2421.01
2 Sand 3 423.4734 177.86
0.42 m
3 CoarseAggregate20mm 3 878.96 641.64
0.73 m
4 Water L.S. L.S. 30.00
5 Admixture 1.6 kg/m3 100 160.00
Total 3430.51
Averagelead 1 km
prod.Rate=
Mixers/hr
Amount
(inRS.)
Govt.ofJharkhand
(iii)
toolsetc.
Govt.ofJharkhand
10 Concrete(M10/A40mm)
(i)
(A) Materials
Sl.No. Item Quantities Unit Rate Per Amt(inRs)
1 Cement 4.2 Bag 360.27 Bag 1588.79
2 Sand 0.46 Cum 423.47 Cum 194.80
3 CoarseAggregate40mm 0.79 Cum 821.46 Cum 648.95
4 Water LS 20.00
5 Admixtures LS 0.00
Total 2452.54
5%Wastageandincidentalstowork(bagsupply)
(B) Batching,MixingandLayingofConcrete
(i) Batching&MixingCharges
HourlyUseRateof60Cum/hrB&Mplant = 2950.19 Rs
IdealProductionofB&MPlant = 60 m3
ActualProduction =idealproductionxJ&Mfactorxplant.eff. 51 m3
Ratepercum =UseRate/actualproduction = 57.85 /m3
(ii) CarriageofconcretebyConcreteMixer
Averagelead 1 km
prod.Rate=
Loadedhaul@16km/hr =(Averageleadx60)/Loadedspeed 3.75 min
Emptyhaul@20km/hr =(Averageleadx60)/Emptyspeed 3.00 min
Numberoftrips/hr 60xOperatingeffeciency/Totalcycletim 3.05
Quantity =No.oftripsxvolumecarriedpertrip 18.32 m3
HourlyUserateofTransitmixers/hr = 2217.30 Rs
Rate/cum = 121.02 Rs
(iii) PlacementofconcretebyCrane10TCapacity50mradius
HourlyUseRateofcrane 4513.79 Rs.
Outputofcrane/hourusing2.5cumbuckets 24.9 m3
RateperCum=UserateofCrane/output Rs. 181.28 /m3
LabourforplacementL.S. Rs. 50 /m3

Total(iii) 231.28 Rs.
Govt.ofJharkhand
(i)
(iv) Vibratingtheconcrete
(i) Vibrators LS Rs. 10 /m3
(ii) Labour LS Rs. 20 /m3

Total(iv) Rs. 30 /m3
(v) Cleaning,slurry,curingandfinishing
(i) Sandblasting LS Rs. 15
(ii) Cementforslurrymortar LS Rs. 15
(iii) Cleaningandwashing LS Rs. 5
(iv) Curingandfinishing LS Rs. 10

Total(v) Rs. 45
(vi) Catwalksandotheraidsforconcreting Rs. 15
(vii) Otherchargessuchas
Trackcharges,air,workshop
Electricitychargesforlighting LS Rs. 20
Totalchargesforitem(B)(i)to(vii) Rs. 520.15
(C) Shutteringcharges@Rs. Rs 250 /m3
Abstractofcharges RateonRs.PerCum
(A)Materials Rs. 2452.54
(B)Batching,mixingandlaying Rs. 520.15
(C)Shuttering@Rs. Rs. 250
PrimeCost Rs. 3222.68 /m3
Addoverheadchargesandcontractor'sprofit@20%ofPrimeCost Rs. 644.54
GrandTotalperCum Rs. 3867.22 /m3
Govt.ofJharkhand
(ii)
(A) Materials
1 Cement 4.73 Bag 360.27 Bag 1787.38
2 Sand 0.45 Cum 423.47 Cum 190.56
4 Water LS 20.00
Total 2590.40
Averagelead 1 km
prod.Rate=

Govt.ofJharkhand
(ii)


Total(v) Rs. 45
Govt.ofJharkhand
(iii)
(A) Materials
1 Cement 4.73 Bag 360.27 Bag 1787.38
2 Sand 0.45 Cum 423.47 Cum 190.56
4 Water LS 30.00
Total 2618.17
Averagelead 1 km
prod.Rate=

Govt.ofJharkhand
(iii)


Total(v) Rs. 45
Govt.ofJharkhand
(iv)
(A) Materials
1 Cement 5.4 Bag 360.27 Bag 2042.73
2 Sand 0.44 Cum 423.47 Cum 186.33
4 Water LS 20.00
Total 2843.63
Averagelead 1 km
prod.Rate=

Govt.ofJharkhand
(iv)


Total(v) Rs. 45
Govt.ofJharkhand
(v)
(A) Materials
1 Cement 5.5 Bag 360.27 Bag 2080.55
2 Sand 0.44 Cum 423.47 Cum 186.33
4 Water LS 30.00
5 Admixtures 1 kg/m3 100 100.00
Total 3012.98
Averagelead 1 km
prod.Rate=

Govt.ofJharkhand
(v)


Total(v) Rs. 45
Govt.ofJharkhand
(vi)
(A) Materials
1 Cement 5.6 Bag 360.27 Bag 2118.38
2 Sand 0.43 Cum 423.47 Cum 182.09
4 Water LS 30.00
Total 3080.91
Averagelead 1 km
prod.Rate=

Govt.ofJharkhand
(vi)


Total(v) Rs. 45
Govt.ofJharkhand
(vii)
(A) Materials
1 Cement 6.2 Bag 360.27 Bag 2345.35
2 Sand 0.43 Cum 423.47 Cum 182.09
4 Water LS 30.00
5 Admixtures 1.4 kg/m3 100 140.00
Total 3305.32
Averagelead 1 km
prod.Rate=

Govt.ofJharkhand
(vii)


Total(v) Rs. 45
Govt.ofJharkhand
(viii)
(A) Materials
1 Cement 6.4 Bag 360.27 Bag 2421.01
2 Sand 0.42 Cum 423.47 Cum 177.86
4 Water LS 30.00
5 Admixtures 1.6 kg/m3 100 160.00
Total 3430.51
Averagelead 1 km
prod.Rate=

Govt.ofJharkhand
(viii)


Total(v) Rs. 45
Govt.ofJharkhand
(ix)
(A) Materials
1 Cement 7.5 Bag 360.27 Bag 2837.12
2 Sand 0.42 Cum 423.47 Cum 186.75
4 Water LS 40.00
Total 3960.01
Averagelead 1 km
prod.Rate=

Govt.ofJharkhand
(ix)


Total(v) Rs. 45
Govt.ofJharkhand
(x)
(A) Materials
1 Cement 8.8 Bag 360.27 Bag 3328.89
2 Sand 0.34 Cum 423.47 Cum 151.18
4 Water LS 50.00
5 Admixtures 4.5 kg/m3 100 450.00
Total 4666.53
Averagelead 1 km
prod.Rate=

Govt.ofJharkhand
(x)


Total(v) Rs. 45
Govt.ofJharkhand
11 PlainShotcretepercum(50mmthick)
(i)
AMaterial
S.No. ITEM QUANTITY WASTAGE% UNIT Rate Amount
1 Cement 1 5 Bag 360.27 378.28

2 Sand 0.1 Cum 423.47 42.35
3 CoarseAggregates10mm 0.033 Cum 966.86 31.91
4 Water L.S. 10.00
6 SilicaFumes 4 Kg 50 200.00
Total 762.54
Totalofmaterialpercum 8.5 bags 6481.59
B.Chargesformixingofmaterials
Batching&MixingCharges Rs 57.85 percum
(refer:AnalysisofrateforConcreteM25)
C.Transportofmixtosite
Tranportationcharges km Rs 121.02 percum

(refer:AnalysisofrateforconcreteliningofHRT)
D.Placementcharges:
HourlyUserateofshortcretemachine Rs 1585.41
Output/hr. cum 8
Costofapplication Rs 247.72
=1585.41/(8x0.8)
E.Lighting,Workshopcharges&othermiscellaneousitems Rs. 20.00
SubTotal: 6928.18
Wastageduetorebound@20% 8660.22
Primecost 8660.22
HenceRateofshotcretepercum Rs 10392.27 percum
Shotcretingratepersqmfor50mmthickness Rs 519.61 sqm
Govt.ofJharkhand
(ii)
AMaterial
1 Cement 1 5 Bag 360.27 378.28

2 Sand 0.1 Cum 423.47 42.35
4 Water L.S. 10.00
Total 762.54

D.Placementcharges:
Output/hr. cum 8
=1585.41/(8x0.8)
SubTotal: 6928.18
Primecost 8660.22
Govt.ofJharkhand
(ii)
AMaterial
1 Cement 1 5 Bag 360.27 378.28

2 Sand 0.1 Cum 423.47 42.35
4 Water L.S. 10.00
Total 762.54

D.Placementcharges:
Output/hr. cum 8
=1585.41/(8x0.8)
SubTotal: 6928.18
Primecost 8660.22
Govt.ofJharkhand
12 SteelFibreReinforcedShotcrete(50mmthick)
(i)
AMaterial
1 Cement 1 5 Bag 360.27 378.28

2 Sand 0.1 Cum 423.47 42.35
4 Water L.S. 10.00
Total 802.54

D.Placementcharges:
HourlyUserateofshortcretemachine(RoboArm) Rs. 2124.52

Output/hr. Cum/hr. 6
=2124.52/(6x0.8)
E.CostofSteelFibrepercumofShotcrete: Rs. 3500
F.Lighting,Workshopcharges&othermiscellaneousitems Rs. 50.00
SubTotal: 10993.07
Primecost 13741.33
HenceRateofSteelFibreReinforcedShotcretepercum Rs 16489.60 percum
SFRSratepersqmfor50mmthickness Rs 824.48 sqm
Govt.ofJharkhand
(ii)
AMaterial
1 Cement 1 5 Bag 360.27 378.28

2 Sand 0.1 Cum 423.473 42.35
4 Water L.S. 10.00
Total 802.54

D.Placementcharges:

=2124.52/(6x0.8)
SubTotal: 10993.07
Primecost 13741.33
Govt.ofJharkhand
(iii)
AMaterial
1 Cement 1 5 Bag 360.27 378.28

2 Sand 0.1 Cum 423.473 42.35
4 Water L.S. 10.00
Total 802.54

D.Placementcharges:

=2124.52/(6x0.8)
SubTotal: 10993.07
Primecost 13741.33
Govt.ofJharkhand
(iv)
AMaterial
1 Cement 1 5 Bag 360.27 378.28

2 Sand 0.1 Cum 423.473 42.35
4 Water L.S. 10.00
Total 802.54

D.Placementcharges:

=2124.52/(6x0.8)
SubTotal: 10993.07
Primecost 13741.33
Govt.ofJharkhand
13 ProvidingandFixingWiremesh
Amount
(inRs.)
1 Weightofwiremeshpersqm =' 3.25 Kg
Rateofwiremeshperkg =Rs 75.99 Rs./kg
Costofwiremeshperkg =Rs 246.97 perm2
2 Wastage@2.5% =Rs 6.17
3 InstallationChargespersq.m LS =Rs 15.00
PrimeCost(1+2+3) =Rs 268.14
Addcontractor'sprofit@20%ofprimecost =Rs 53.63
HencerateofWiremeshpersq.m Rs 321.77 m2
Govt.ofJharkhand
14 RockBolt(25mm)
(i)
Amount
(inRs.)
1 InstallationofBolts
HourlyuserateofWagondrill Rs 1461.50
Averageinstalltionfor3mlengthrockboltrateperhour 16 No./hr
AverageLengthofrockbolt 3.00 m
Rateofdrilling&installationwithoutsupplies 30.45
Totalinstallation Rs 30.45
2 CostofDrillSteel&Supplies
Costofdrillrodpermetredrilling 123.38 m
Lighting,ventilationandworkshopcharges,L.S. 40.00
Costof25mmtorsteel 25 mm Rs 49.15 perkg

Weightpermeter 3.85 Kg
CostofImof25mmRockbolt 189.22
Wastageincutting2.5%of1above 4.73
Cuttingandmakingtip,L.S. 10.00
Threading,L.S. 15.00
Costofnutandplate,L.S. 15.00
costofrasincapsuleetc 100.00
CostofGroutingMaterial,LS 15.00
MiscellaneousworkL.S. 15.00
TotalDrillSteelandsuppliescost Rs 527.33
PrimeCost Rs 557.78 /m
Addcontractor'sprofitat20%ofprimecost 111.56
GrandTotal Rs 669.34 /m
Henceratepermetre Rs 669.34 /m
Govt.ofJharkhand
14 RockBolt(32mm)
(ii)
Amount
(inRs.)
1 InstallationofBolts
Hourlyuserateofdrilljumbo2boom Rs 6338.90
Averageinstalltionfor3mlengthrockboltrateperhour 30 No./hr
AverageLengthofrockbolt 3.00 m
Rateofdrilling&installationwithoutsupplies 70.43
Totalinstallation Rs 70.43
2 CostofDrillSteel&Supplies
Costofdrillrodpermetredrilling 185.48 m
Lighting,ventilationandworkshopcharges,L.S. 40.00
Costof32mmtorsteel 32 mm Rs 49.15 perkg

Weightpermeter 6.31 Kg
CostofImof32mmRockbolt 310.12
Wastageincutting2.5%of1above 7.75
Cuttingandmakingtip,L.S. 10.00
Threading,L.S. 15.00
Costofnutandplate,L.S. 15.00
costofrasincapsuleetc 100.00
CostofGroutingMaterial,LS 15.00
MiscellaneousworkL.S. 15.00
TotalDrillSteelandsuppliescost Rs 713.36
PrimeCost Rs 783.79 /m
Addcontractor'sprofitat20%ofprimecost 156.76
GrandTotal Rs 940.55 /m
Henceratepermetre Rs 940.55
Govt.ofJharkhand
15 DrillingHolesupto5.0m
(i)
Amount
(inRs.)
1 CostofDrilling
Hourlyuserateofdrilljumbo Rs 6338.90
using2boomdrilljumbosorateofdrillwillbedoubled
Averagerateofdrilling40mmdia.holesperhour 150.00
Hencerateofdrilling/meter 42.26
2 Costofdrillrodpermeterofdrillingequalsuserateofdrill
stellwithdrilljumbo 185.48
3 Labour,lightingandscaffolding,etc.at60%of2above 111.29
4 Ventilationandworkshopchargesat40%of2above 74.19
PrimeCostperm Rs 413.22
Addoverheadchargesandcontractor'sprofitat20%ofprimecost 82.64
GrandTotal Rs 495.87
Hencerateofdrillingholepermetre Rs 495.87
Govt.ofJharkhand
15 DrillingHoleabove5.0m
(ii)
Amount
(inRs.)
Costofdrilling
1 Hourlyuserateofdrilljumbo Rs 6338.90
Averagerateofdrilling40mmdia.holesperhour 150.00
Reductioninprogressduespacelimitationetc. 40%
Henceprogressperhour 60.00
Rateofdrillingperm 105.65
2 Costofdrillsteelpermetreofdrilling 185.48
3 Labour,lightingandscaffolding,etc.at60%ofII 111.29
4 Ventilationandworkshopchargesat40%ofII 74.19
Primecost Rs 476.61
Addoverheadchargesandcontractor'sprofitat20%
ofprimecost 95.32
Hencerateofdrillingholepermetre Rs 571.93
Govt.ofJharkhand
16 DrainageHoles
Amount
(inRs.)
Costofdrilling
1 Hourlyuserateofdrilljumbo 6338.90 Rs
Averagerateofdrilling75mmdia.holeperhour 150.00 m
Reductioninprogressduespacelimitationetc. 40%
Henceprogressperhour 60.00 m
Rateofdrillingperm 105.65 Rs./m
2 Costofdrillsteelpermetreofdrilling
equalsuseofdrillsteelwithdrilljumbo 185.48 Rs.
3 CostofShiftingofEquipment@60%ofRateof
Drillingpermetre 111.29 Rs.
4 Lighting,ventilationandworkshopcharges
at40%ofitem2above 74.19 Rs.
5 CostofDrainagepipes(LS) 350.00 Rs.

Primecost 826.61 Rs./m
Addoverheadchargesandcontractor'sprofitat20%
ofprimecost 165.32 Rs.
Hencerateofdrillingholepermetre 991.93 Rs.
Govt.ofJharkhand
17 ContactGrouting
I MaterialCost
S.No. ITEM QUANTITY WASTAGE% UNIT RATE AMOUNT
1 Cement 1 5 BAG 360.27 378.28
2 Sand(1:2mix) 0.071 Cum 423.4734 30.07
4 Water L.S. 10
5 Admixture L.S. 20
Total 438.35
II Washingthehole
Costofequipment(L.S.) Rs 10
Costoflabour(L.S.) Rs 10
Total Rs 20
III Groutingmachingcharges
Hourlyuserateofgroutingmachine20Kg/sqm. Rs 523.69
ProgressofgroutingMachine/hour 8 bagscem.
GroutingchargesperbagofCement Rs 65.46
CostofLabour(L.S.) Rs 10
Total Rs 75.46
IV Othermisc.itemssuchasG.I.Pipe
fittingsandpressuretesting,etc.(L.S.) Rs 10
PrimeCost Rs 543.81 perbag
addforoverheads&contractor'sprofitat20%ofprimecost 108.76
GrandTotal 652.57
RateofContactGroutingperbagofcement Rs 652.57
Govt.ofJharkhand
18 ConsolidationGrouting
Amount
(inRs.)
I) Drillingmorethan5m
CostofDrillingperMeter
(Bydrilljumbo) 571.93 Rs.
Averagerequirementofcementpermeter 3 bag
Costfordrillingperbag= 190.64 Rs.
II) Grouting
CostofGroutingperbag 543.81 Rs.
TotalCostpermeter=(I)+(II) 734.45 Rs.
addforoverheads&contractor'sprofitat20%ofprimecost 881.34 Rs.
RateofConsolidationgrouting(includingdrilling)perbag 881.34 Rs.
Govt.ofJharkhand
19 RCCPrecastLagging
Amount
S.No. Item Quantity Wastage% Per Rate Unit
(inRs.)
1 Cement 7.14 5 Bag 360.27 2636.63 Rs.
2 Sand 0.42 Cum 423.473414 177.86 Rs.
3 CoarseAggregates 0.74 Cum 878.96 650.43 Rs.
4 Water L.S. 10.00 Rs.
5 Admixture 1.8 kg/m3 100 180.00 Rs.
Total 3654.92 Rs.
II CostofReinforcedSteel(10%) 365.49 Rs.
III i Vibratingcharges/cum(2%) 36.55 Rs.

ii Cleaning,slurry,curingandfinishingpercum(5%) 182.75 Rs.
iii Winches,gantryandotheraidsforLaggingpercum(5%) 182.75 Rs.
iv Otherchargeselectricity,workshopandtrackcharges(5%) 182.75 Rs.
v Misc.suppliessuchashosepipes,airandsmalltoolsetc.(2%) 36.55 Rs.
Totalof3(i+ii+iii+iv+v) 621.34 Rs.
IV TransportationtoSite(8%) 292.39 Rs.
V Erectiononsite(10%) 365.49 Rs.
TotalCost 5299.63 Rs.
AddforwastageandMiscelleneousCharges(3%) 158.99 Rs.
PrimeCost 5458.62 Rs.
Addoverheadchargesandcontractor'sprofitat20%ofprimecost 1091.72 Rs.
Ratepercum Rs 6550.35 Rs.
Govt.ofJharkhand
20 Fabrication&ErectionofSteelSupports
Amount
(inRs.)
A Material
IssueRateofstructuralsteel 55509.14 perMT
0.25%wastageandincidentalstowork 1387.73 perMT
Totalmaterialcost 56896.87 perMT
B Fabrication
1.Markingrolledsectionsat2.5%ofAabove 1422.42 perMT
2.Cuttingofrolledsectionsat3% 1706.91 perMT
3.Bendingofrolledsectionsat6%ofAabove 3413.81 perMT
4.Welding
I)Costofelectrodesincluding20%
wastageof8%ofAabove 4551.75 perMT
ii)Labourandelectricchargesat10%ofAabove 5689.69 perMT
iii)Handlingofmaterialduringfabricationat5%ofAabove 2844.84 perMT
iv)Temporaryfixtureat8%ofAabove 4551.75 perMT
Totalofwelding 17638.03 perMT

TotalFabricationCost 24181.17 perMT
C Erection
TransportationofmaterialoutofW/shop,
handling,finalmatchingandfield
weldingetc.,at12%ofAabove 6827.62 perMT
AbstractofCharges
AMaterial 55509.14 perMT
BFabrication 24181.17 perMT
CErection 6827.62 perMT
PrimeCost 86517.94 perMT
Addoverheadsandcontractor'sprofitat20%ofprimecost 17303.59 perMT
GrandTotal 103821.52 perMT
HencerateperMT 103821.52

Vol III - Cost Estimate

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Vol III - Cost Estimate

Uploaded by

Copyright:

Available Formats

LISTOFVOLUMES

SalientFeatures Page2 of15

SalientFeatures Page3 of15

SalientFeatures Page4 of15

SalientFeatures Page5 of15

SalientFeatures Page6 of15

SalientFeatures Page7 of15

SalientFeatures Page8 of15

SalientFeatures Page9 of15

SalientFeatures Page10 of15

SalientFeatures Page11 of15

SalientFeatures Page12 of15

SalientFeatures Page13 of15

SalientFeatures Page14 of15

Chapter 1: Summary of Cost Estimate Page 1 of 8

1.3 Cost of Civil & Hydro-Mechanical Works

1.3.1 Direct Charges

Chapter 1: Summary of Cost Estimate Page 3 of 8

D Regulators and Measuring Device

F Cross Drainage Works

Chapter 1: Summary of Cost Estimate Page 4 of 8

J Power Plant civil works

Chapter 1: Summary of Cost Estimate Page 5 of 8

U Distributaries, minors and sub-minors

X Environment and Ecology

Tools & Plants

Chapter 1: Summary of Cost Estimate Page 6 of 8

V-Receipts and Recoveries

1.3.2 Indirect Charges

A - Preliminary (Ref. Annexure A) 3520.13

B - Land (Ref. Annexure B) 17328.34

C - Works (Ref. Annexure C) 23490.73

D - Regulators and Measuring Device (Ref. Annexure D) 3261.91

E - Falls (Ref. Annexure E) 952.94

F - Cross Drainage Works (Ref. Annexure F) 7993.94

G - Bridges (Ref. Annexure G) 3426.31

H - Escapes (Ref. Annexure H) 1088.22

J - Power Plant Civil Works (Ref. Annexure J) 17488.59

K - Building (Ref. Annexure K) 2234.97

L - Earthwork (Ref. Annexure L) 31328.56

Chapter 1: Summary of Cost Estimate Page 7 of 8

CHAPTER 2 ABSTRACT OF COST

Illustration No. 2.1

Chapter 2: Abstract of Cost Page 1 of 2

Illustration No. 2.2

Chapter 2: Abstract of Cost Page 2 of 2

TotalLandRequirement 738.23 347.25 1085.48

1 ShiftBuses 5 15.00 75.00

2 SchoolBuses 3 15.00 45.00

3 Ambulances 4 10.00 40.00

4 StationWagons 4 12.00 48.00

5 PickupVan 6 6.00 36.00

6 WaterTanker10,000Litrescapacity 6 15.00 90.00

7 Jeep(SUVluxary) 9 10.00 90.00

8 Jeep(SUVBolero) 9 8.00 72.00

9 WaterSprinkler 4 15.00 60.00

10 Motorcycle/Scooters 12 0.50 6.00

13 GroundWaterPumpingArrangement 567 10.80 6124.17

Totalcommandareaofthe KanharProject 53283.00 Ha

2 ExcavationofCutofftrenches CUM 5552.91

1 ExcavationofCutofftrenches CUM 18193.21

10 Rubberseal(waterstop)(RatesvideWRDSOR2015itemno.5.8.4) M 476.00 113 0.54