Analysis of Rates

Name of work:- Construction of 36 mtr span steel girder bridge

in 1st km of dwari - Raithal otor Raod.
Item : Cement
Source Rishikesh
Distance 216 Km. Pucca motor road + 3 chain by head load.
Cartage
Distance No. of Km. Total Approved For Pucca Add extra Total (e+f)
from the Cartage Rates of (bxd) (Rs.) for Kutcha
approved Distance Cartage Kms
Quarry (km.) (Rs.)

(a) (b) (c) (d) (e) (f) (g)

1 st km. 1 1.00 57.00 57.00 57.00
2-3rd km. 2 3.00 11.00 22.00 22.00
4-5th km. 2 5.00 8.00 16.00 16.00
6-10th km. 5 10.00 7.00 35.00 35.00
11-20th km. 10 20.00 6.00 60.00 60.00
21-30th km. 10 30.00 5.40 54.00 54.00
31-50th km. 20 50.00 4.60 92.00 92.00
Beyond
50th Km. 166 216.00 3.70 614.20 614.20
Total 950.20

Final Rate for Cartage from Rishikesh: 950.20 /MT.

cartage of cement 47.51 /Bag
cartage 3 chain by head load 9.90 /Bag
57.41 /Bag
Say Rs. 57.40 /Bag
Item : Coarse Sand
Source Maneri
Distance 29 km by pucca motor road + 3 chain by head load
Cartage
3 chain by head load 3x20.00 60.00 60.00
29 Km. By Truck
Distance No. of Km. Total Approved For Pucca Add extra Total (e+f)
from the Cartage Rates of (bxd) (Rs.) for Kutcha
approved Distance Cartage Kms
Quarry (km.) (Rs.)

(a) (b) (c) (d) (e) (f) (g)

1 st km. 1.00 1.00 77.00 77.00 77.00
2-3rd km. 2.00 3.00 12.00 24.00 24.00
4-5th km. 2.00 5.00 11.00 22.00 22.00
6-10th km. 5.00 10.00 10.00 50.00 50.00
11-15th km. 5.00 20.00 7.80 39.00 39.00
21-30th km. 9.00 30.00 3.50 31.50 31.50
 Total 243.50
Final Rate for Cartage 303.50 /cum

Item : Stone Grit (20mm gauge)

Source Jwalapur
Distance 257 km bu pucca motor road + 3 chain by head load.
Cartage

HILL AREA CARTAGE

Distance No. of Km. Total Approved For Pucca Add extra Total (e+f)
from the Cartage Rates of (bxd) (Rs.) for Kutcha
approved Distance Cartage Kms
Quarry (km.) (Rs.)

(a) (b) (c) (d) (e) (f) (g)

1 st km. 1 1.00 77.00 77.00 77.00
2-3rd km. 2 3.00 12.00 24.00 24.00
4-5th km. 2 5.00 11.00 22.00 22.00
6-10th km. 5 10.00 10.00 50.00 50.00
11-20th km. 10 20.00 7.80 78.00 78.00
21-30th km. 10 30.00 7.00 70.00 70.00
31-50th km. 20 50.00 6.60 132.00 132.00
Beyond
50th Km. 207.00 257.00 5.80 1,200.60 - 1,200.60

Total 1,653.60

Final Rate for Cartage from JWALAPUR : 1,653.60 /CUM

1,653.60 /CUM
cartage 3 chain by head load.
3 x 20.00 60.00
Total 1,713.60 /CUM
Say 1,714.00 /CUM

Junior Engineer Assistant Engineer Executive Engineer

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

Division - Pron Div. P.W.D. Bhatwari

Name of work:- Construction of 36 mtr span steel girder bridge in 1st km of dwari - Raithal otor Raod. Circle - 6th
Name of Contractor - M/s Hilways construction company C.B. No - 4 SE/2006-07 dated 26.12.2006

Sl No Items of Work Provision in Estimate Contractor's Claim AE / EE's Recommondation EE / SE' Sanction Remarks
Qty Rate Amount Qty Rate Amount Qty Rate Amount Qty Rate Amount
1 Reinforced cement vkx.ku esa
T.S.
concrete in proportion of M-20ddzhV dk
M-30 as per specification
and drawing including izkfo/kku fd;k
cost of material, labour, x;k gSA IIT
T&P etc. required for roorkee ls lsrq
proper completion of the design djkus ij
work. (MORT&H
Sr.no.12.8 G) RCC dk dk;Z M-
- - - 360.00 558.00 200880.00 360.00 558.00 200880.00 360.00 558.00 200880.00 30 ddzhV es djk;k
tkuk gS ftl dze
esa vfrfjDr en
Rs. 3151800-00
ek= dk Lohd`fr
gsrq izsf"kr gSA

Total 0.00 200880.00 200880.00 200880.00

Junior Engineer Contractor Assistant Engineer Executive Engineer Supertendent Engineer

 Analysis of Rates

Name of work:- Construction of 36 mtr span steel girder bridge in 1st km of dwari
- Raithal otor Raod.

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

including cost of material, labour, T&P etc. required for proper completion of the work.
(MORT&H Sr.no.12.8 G)
Using concrete Mixer
Taking 15 cu.m
a) Materials :-
20mm. aggregate cum. 13.88 0.00 0.00
Coarse sand cum. 5.25 0.00 0.00
cement bags 132.90 0.00 0.00
super plasticizer litre 66.45 0.00 0.00
Total 0.00
b) Labour :-
mate Per day No. 0.86 225.00 193.50
mason Per day No. 1.50 225.00 337.50
mazdoor Per day No. 20 125.00 2500.00
3031.00
add 1/6th. Holiday 505.17
Total 3536.17
c) Machinery:-
Concrete
mixer
0.40/28 per hour
cu.m
capacity hour 6.00 150.00 900.00
Genrator
per hour
33KVA hour 6.00 240.00 1440.00
Total 2340.00
d) Formwork
add. 3.5% on cost of a+b+c 205.665833

e) overhead charges
add. 25% on cost of a+b+c+d 1520.46

f) contractor's profit
add. 10% on cost of a+b+c+d+e
760.23
cost for 15 cu.m 8362.52
Rate per cu.m 557.50
Say 558.00 per cum

Junior Engineer Assistant Engineer Executive Engineer

P.D.P.W.D. Bhatwari P.D.P.W.D. Bhatwari P.D.P.W.D. Bhatwari
 1 2 3 4 5 6 7 8 9
1/1
0.00 1228.19 1228.19 Excavation in foundation in all type of soil 55.00 67550.45 67550.45 0.00
i/c s/o all m/l, t&p etc complete.
2/2

0.00 26.32 26.32 Cement concrete with 40 mm gauge 2540.00 66852.80 66852.80 0.00
s/ballast, c/sand & cement in proportion
of 1:3:6 in foundation i/c s/o all m/l, t&p
etc complete.
3/4
0.00 18.33 18.33 RR stone masonary laid 1:4 cement, sand 1508.00 27641.64 27641.64 0.00
mortar i/c s/o all complete.
4/7
0.00 19.23 19.23 CC 1:2:4cement, c/sand & 20mm gauge 2921.00 56170.83 56170.83 0.00
s/ballast i/c s/o all complete.
5/5

0.00 4.318 4.318 Rcc work with cement, c/sand & 20mm 3600.00 15544.80 15544.80 0.00
gauge s/ballast in proportion of 1:1.5:3 in
rafts, bends & beams excluding cost of
steel.
6/8

14.52 162.12 176.64 Mild steel or iron work in plain work such 3800.00 671232.00 616056.00 55176.00
as in RCC brought to required size &
shape i/c bending for proper completion
of the work.
7/10
Supply & fabrication of 36.00m span
0.00 58.714 58.714 steel girder bridge as per detailed 67000.00 3933838.00 3933838.00 0.00
drawing.
8/22
24.55 78.400 102.950 Hand packed stone filling i/c s/o all 120.00 12354.00 9408.00 2946.00
material, labour, t&p etc all complete.
9/20
71.23 50.40 121.63 Excavation in foundation in all type of soil 44.00 5351.72 2217.60 3134.12
i/c s/o all m/l, t&p etc complete.
10/21
339.18 33.98 373.16 RR stone masonary laid 1:6 cement, sand 1094.00 408237.04 37174.12 371062.92
mortar i/c s/o all complete.
Total 5264773.28 4832454.24 432319.04
763392.13 700705.86 62686.26
Add 14.50% above as per bond condition
Total 6028165.41 5533160.10 495005.30
Extra Item
11/EI

RCC work with M-30 grade concrete in

20.28 269.39 289.67 proportion as per design mix with 8534.00 2472043.78 2298974.26 173069.52
cement, c/sand & 20 mm gauge s/ballast
i/c s/o all m/l, t&p etc required for
proper completion of the work.
12/EI

1.66 594.62 596.28 Cement plum concrete with 40% plum & 4362.00 2600973.36 2593732.44 7240.92
60% CC 1:2:4 with cement, c/sand & 20
mm gauge s/ballast i/c s/o all m/l, t&p
etc all complete.
G. Total 11101182.55 10425866.80 675315.74
 Royality Statement
7th Running bill
Name of Work :-C/o 36.00 m span steel girder bridge over Nahri gad in Ist km of Dwari - Raithal
Motor road.
Agency :- CB No 04/SE-6th/2006-07 dated 26.12.06 Name of Contractor :- M/s Hilways
Engineering company.
Sl no Item of Work Now to Stone Sand Stone / Ballast
pay Qty Norms Qty Norms Qty Norms Qty

1 PCC 1:3:6 0.00 0.00 0.47 0.00 0.92 0.00

2 RR 1:4 0.00 1.00 0.00 0.30 0.00 0.00
3 PCC 1:2:4 0.00 0.00 0.45 0.00 0.90 0.00
4 RCC 1:1.5:3 0.00 0.00 0.45 0.00 0.00 0.00
5 RR 1:6 339.18 1.00 339.18 0.30 101.75 0.00
6 RCC M-30 20.28 0.00 0.35 7.10 0.00
7
Plum concrete
1:2:4 1.66 0.30 0.50 0.32 0.53 0.63 1.05
Total 339.68 109.38 1.05
Cum @ Cum @ Cum @
45.00 45.00 45.00
15285.51 4922.24 47.06
Total Rs. 20254.82
Say 20255.00
* Note :- Royality on 20 mm gauge stone grit shall not be deduct, because grit is coming from Jwalapur.

Now to pay Royality Rs. 20255.00

Junior Engineer Assistant Engineer

P.D.P.W.D. Bhatwari P.D.P.W.D. Bhatwari
 Details of Stock Account for 3rd Running bill as per P.W.D. store Bhatwari

Name of work :- Construction of 36.00 m span steel girder bridge at 1st km of Dwari-Raithal motor road.
C.B.N0.- 04/SE-6th dt.26.12.06
Date of Start : 27.12.2006
Actual Date of Completion : Work in progress

Detail of Recovery :
Month Explosive Detonator Fuse Detonating Remark
@ 86/kg @ 3.75/ Coils @ Fuse @
no 23/no 7.00/mtr

86.00 3.75 23.00 7.00

dec-06 0.00 no transaction
Jan-07 0.00 no transaction
Feb-07 0.00 no transaction
March-07 0.00 no transaction
April-07 0.00 no transaction
May-07 0.00 no transaction
June-07 0.00 no transaction
July-07 0.00 no transaction
Aug-07 0.00 no transaction
Sep-07 0.00 no transaction
Oct-07 0.00 no transaction
Nov-07 0.00 no transaction
Dec-07 0.00 no transaction
Jan-08 0.00 no transaction
Feb-08 0.00 no transaction
Mar-08 25.00 125.00 5.00 375.00 Issue against RMR of Akhilesh (JE)
Apr-08 25.00 100.00 2.00 250.00 Issue against RMR of Akhilesh (JE)
May-08 25.00 100.00 5.00 0.00 Issue against RMR of Akhilesh (JE)
June-08 0.00 no transaction
July-08 25.00 100.00 5.00 375.00 Issue against RMR of Akhilesh (JE)
Aug-08 0.00 no transaction
Sep-08 25.00 100.00 5.00 375.00 Issue against RMR of Bachinath (JE)
Oct-08 0.00 no transaction
Nov-08 0.00 no transaction
Dec-08 0.00 no transaction
Jan-09 0.00 no transaction
Feb-09 0.00 no transaction
march-09 0.00 no transaction
april-09 0.00 no transaction
may-09 0.00 no transaction
june-09 0.00 no transaction
june-09 0.00 no transaction
july-09 75.00 200.00 12.00 375.00 Issue against RMR of Bachinath (JE)
august-09 0.00 no transaction
sept-09 25.00 20.00 2.00 375.00 Issue against RMR of lalit mohan (JE)

Page 7 of 8
oct-09 0.00 no transaction
nov-09 0.00 no transaction
dec-09 15.00 25.00 6.00 375.00 Issue against RMR of Pradeep mamgain (JE)
jan-10 0.00 no transaction
jan-10 0.00 no transaction
feb-10 0.00 no transaction
feb-10 0.00 no transaction
Mar-10 0.00 no transaction
Total qty 240.00 770.00 42.00 2500.00
Amount 20640.00 2887.50 966.00 17500.00

Total 41993.50
amount to
be
recovered
Rs.

Say Rs. 41994.00

Junior Engineer Assistant Engineer

Pron. Div. PWD Pron. Div. PWD Bhatwari
Bhatwari

Page 8 of 8