CANAL CD WORKS

DATA: Consider 4.50 m outer dia. well kerb for analysis.

Well kerb Anchors

Concrete steining Angle 100x100x10 4.50 m dia. Plate 250x12

DETAILS OF FOUNDATION WELL CUTTING EDGE : 14. 15 m : 14. 15 m : 211.00 kg : 334.00 kg say : 55.00 kg Total (say) : 600.00 kg Approximate length of welding for 4.5 m dia ring : 30 m No of electrodes required @ per Rm welding : 10 Nos. Consider fabrication and placing in position of 1 cutting edge ( 600 kg ) for well for rate analysis. 1. Requirement of materials: Str. steel angle with 2.5 % wastage ( 211 x 1.025 ) : 216.30 kg Str. steel plate with 2.5 % wastage ( 334 x 1.025 ) : 342.30 kg Steel for anchors with 2.5 % wastage ( 55 x 1.025 ) : 56.30 kg Welding electrodes with 2.5 % wastage ( 30 x 10 x 1.025 ) : 308 Nos Actyline gas @ 0.5 cum / tonne ( 600 x 0.5 / 1000 ) : 0.30 cum Oxygen gas 1.6 cum / tonne ( 600 x 1.5 / 1000 ) : 0.90 cum 2. Requirement of machinery : Deploy 1 bending machine for 8 hours for bending plate and angle Deploy 1 welding transformer for 30 hours @ 1 m welding per hour 3. Requirement of workforce ( other than machinery crew ) : Str. Steel fabricator : 1 No. Welder / Gas cutter : 5 Nos Maistry : 1 No. Heavy mazdoor : 5 Nos Length of 100 x 100 x 10 mm angle Length of 250 x 12 mm plate Weight of angle @ 14.90 kg / m ( 14.15 x 14.90 ) Weight of plate @ 23.60 kg / m ( 14.15 x 23.60 ) Add for anchors @ 10 percent of weight of angle and plate

RATE ANALYSIS A. MATERIALS: Sl No 1 2 3 4 5 6 7 Perticulars Unit kg kg kg cum cum Nos LS Quantity

UNIT :

600.00 kg Rate in Rs. 37.95 40.00 36.20 258.00 48.00 6.00 30.00 Total Rs: Amount in Rs. 8208.59 13692.00 2038.06 77.40 43.20 1848.00 60.00 25967.25

Str.Steel angle with 2.5 % wastage Str.Steel plate with 2.5 % wastage Steel for anchors Acetyline gas Oxygen gas Welding electrodes ( ordinary ) Sundries

216.30 342.30 56.30 0.30 0.90 308.00 2.00

20

CANAL CD WORKS

Add for small Tools and Plants @ Add for Contractor's Profit @ Add for Contractor's Overheads @

1% 10% 5% Total cost of Materials :

Rs: Rs: Rs: Rs:

259.67 2596.72 1298.36 30122.00

B. MACHINERY: Sl No 1 2 3

Description

Unit Hour Hour Hour Hour LS

Quantity 8.00 8.00 30.00 30.00 5.00

Bending machine Fuel / Energy charges Welding transformer Fuel / Energy charges Sundries

Add for small Tools and Plants @ 1% Add for Contractor's Profit on DPOL / Energy @ 10% Add for Contractor's Overheads @ 5% Total hire charges of Machinery : C. LABOUR: Sl No 1 2 3 4 5

Rate in Rs. 39.00 75.00 12.00 60.00 30.00 Total Rs: Rs: Rs: Rs: Rs:

Amount in Rs. 312.00 600.00 360.00 1800.00 150.00 3222.00 32.22 255.00 161.10 3670.32

Description

Unit Hour Day Day Day Day

Quantity 8.00 1.00 5.00 1.00 5.00

Crew for bending machine Str. Steel fabricator Welder / Gas cutter Maistry Heavy mazdoor Add for small Tools and Plants @ Add for Contractor's Profit @ Add for hidden cost on Labour @ Add for Contractor's Overheads @

1% 10% 15% 5% Total cost of Labour :

Rate in Rs. 45.90 157.50 157.50 141.50 132.00 Total Rs: Rs: Rs: Rs: Rs: Rs:

Amount in Rs. 367.20 157.50 787.50 141.50 660.00 1746.50 17.47 174.65 261.98 87.33 2287.92

ABSTRACT: A. Cost of Materials B. Hire charges of Machinery

Rs: Rs:

30122.00 3670.32

C. Cost of Labour Add for enabling works @ Total cost for 1.10% 600.00 kg Rate per kg Rate approved per kg YEAR : 2010-11

Rs: TOTAL Rs: Rs: Rs: Rs: Rs:

2287.92 36080.24 396.88 36477.12 61.00 61.00 ITEM No: 8

SECTION: CANAL C.D WORKS.

ITEM: Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N /sq mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded aggregates for foundation filling including cost of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc.,

21

CANAL CD WORKS

complete with initial lead upto 50 m and depth of foundation upto 1.5 m from surface. ( Cement content : 240 kg / com for use of super plasticiser ) Cost of shuttering materials : Consider one shutter and one soldier set : Shutter size : 900 mm x 1200 mm Length of soldier : 2.3 m 4 mm thick plate 1.08 sqm @ 31.4 kg / sqm 50 x 50 x 6 mm angle 6.6 m length @ 3.8 kg / m 50 x 6 mm flat 1.8 m length @ 2.35 kg / m ISLC- 100 length 2.3 m @ 7.9 kg / m 6 mm plate 0.03 sqm @ 47.1 kg / sqm Cost of 4 mm plate 33.91 kg @ Cost of 6.6 m angle 25.08 kg @ Cost of 1.8 m flat 4.23 kg @ Cost of 2.3 m soldier 18.17 kg @ Cost of 6mm plate 1.41 kg @ Add for wastage @ 2.5 % Add for bolts & nuts 0.5 kg / sqm @ Add for fabrication of shutter @ Deduct salvage value @ Use rate of shutters: Use rate of shutters considering average 40 uses Add for repairs / replacements / catwalks etc., @ Add for binding wire / temperary supports etc., @ Add 2 J-bolts/sqm for fixing soldier @ Rs: 20.00 / Each Add for shutter oil at 0.2 ltr / sqm @ Rs: 25.00 / ltr Rs: Rs: Rs: Rs: Rs: 40.00 37.95 40.00 37.95 40.00 / kg / kg / kg / kg / kg Total Rs: Rs: 55.00 / kg 10.00 / kg 15% Total (-) Total Annexure: A Shutter area : : : : : : Rs: Rs: Rs: Rs: Rs: Rs: Rs: Rs: Rs: Rs: Rs: Rs: 1.20 sqm 33.91 kg 25.08 kg 4.23 kg 18.17 kg 1.41 kg 1356.40 951.79 169.20 689.55 56.40 3223.34 80.58 27.50 828.00 4159.42 -623.91 3535.51

15% 5%

Effective area of shutter & soldier with 100 mm margin at top & bottom Cost of shuttering for concrete / use / sqm ( considering 40 uses ) ( Excluding T & P / Profit / Overheads) Use rate of shutters considering average 30 uses Add for repairs / replacements / catwalks etc., @ 15% Add for binding wire / temperary supports etc., @ 5%

Rs: 88.39 Rs: 13.26 Rs: 4.42 Rs: 40.00 Rs: 5.00 Total Rs: 151.07 : 1.00 sqm Rs: 151.07 Rs: Rs: Rs: 117.85 17.68 5.89

Add 2 J-bolts/sqm for fixing soldier @ Rs: Add for shutter oil at 0.2 ltr / sqm @ Rs:

20.00 / Each 25.00 / ltr

Effective area of shutter & soldier with 100 mm margin at top & bottom Cost of shuttering for concrete / use / sqm ( considering 30 uses ) ( Excluding T & P / Profit / Overheads) Cost of Erection & Dismantling shuttering : 2 Fitters, 1 Carpentor Cl-II and 5 mazdoors erect 50 sqm shuttering / day. Cost of dismantling assumed at 50 % of erection charges. Area of shuttering with supports considered. Cleaning, conveying, erecting and oiling: Fitter shuttering 4 Nos. @ Rs: 148.50 / day Carpentor Cl -II 2 Nos. @ Rs: 148.50 / day

Rs: 40.00 Rs: 5.00 Total Rs: 186.42 : 1.00 sqm Rs: 186.42 Annexure: B

: 100 sqm Rs: Rs: 594.00 297.00

22

CANAL CD WORKS

Heavy mazdoor 10 Nos. @ Dismantling and stacking: Fitter shuttering 2 Nos. @ Carpentor Cl -II 1 Nos. @ Heavy mazdoor 5 Nos. @

Rs: Rs: Rs: Rs:

132.00 / day 148.50 / day 148.50 / day 132.00 / day

Rs: Rs: Rs: Rs: Total Rs: Rs:

1320.00 297.00 148.50 660.00 3316.50 33.17

Labour charges for erecting and dismantling shuttering per sqm ( Excluding T & P / Profit / Overheads / Hidden costs )

DATA: For 1 cum CC :- Coarse aggregates : 0.90 cum Blending ratio : 50 :30 : 20 Fine aggregate : 0.40 cum Cement content : 240 kg Super plasticizer : 0.75 ltr Wastage : 1 % for cement and 2 % for coarse & fine aggregates. Consider 300 / 200 ltr capacity mixer and 50 kg cement per mix for use of 40 mm down CA. Equivalent volume batching using 0.3 x 0.3 x 0.3 m size boxes assumed for batching CA & FA. 1. Quantity of concrete per shift : Cycle time for batching / mixing / unloading 1 mix : Batching 40-20 mm CA ( 0.094 cum ) : 3.50 min Batching 20-10 mm & 10 mm below CA parellel activity : --Batching fine aggregate parellel activity : --Batching cement parellel activity : --Loading mixer drum & miscellaneous : 1.00 min Mixing and unloading parellel activity : --Add for possible delays in any of the activity : 0.50 min Total : 5.00 min No. of mixes per day with 50 min / hr working ( 50 x 8 / 5 ) : 80 mixes Output of CC for 80 mixes ( 80 x 50 / 240 ) say : 16.65 cum Consider 16.65 cum concrete for rate analysis. 2. Requirement of materials: Cement for mix with 1 % wastage ( 16.65 x 240 x 1.01 ) : 4036 kg Cement for incidental works @ 3 kg / cum ( 16.65 x 3 ) : 50 kg Coarse aggregate 40-20 mm size range ( 16.65 x 0.9 x 0.5 x 1.02 ) : 7.65 cum Coarse aggregate 20-10 mm size range ( 16.65 x 0.9 x 0.3 x 1.02 ) : 4.60 cum Coarse aggregate 10-4.75 mm size ( 16.65 x 0.9 x 0.2 x 1.02 ) : 3.05 cum Fine aggregate ( 16.65 x 0.4 x 1.02 ) : 6.80 cum Super plasticiser ( 16.65 x 0.75 x 1.02 ) : 12.75 ltrs

3. Requirement of machinery : Deploy 300 / 200 ltr capacity concrete mixer for 8 hours for production of concrete. Deploy 1 Needle vibrater 40 mm dia for 8 hours for vibrating concrete. Deploy 1 Pump 5 hp for 0.5 hour for water required for concrete mixing / curing / cleaning etc. Deploy 1 Water tanker 8000 ltr capacity for 1 hour for water required for concrete / curing etc. 4. Formwork & scaffolding : Consider normal shuttering as concrete is laid in smaller lifts. Shuttering at 1 sqm / cum of concrete considered for foundation filling works. Shuttering @ 1.00 sqm per cum of concrete ( 16.65 x 1 ) : 16.65 sqm Scaffolding / supports for foundation concreting assumed @ 10 % of cost of shuttering. 5. Requirement of workforce ( other than machinery crew ) : Consider batching of materials and conveyance & laying of concrete by manual labour. Maistry : 1 No. Mason Cl I : 1 No. Heavy mazdoor:

23

CANAL CD WORKS

For batching cement : For batching 40-20 CA : For batching 20-10 & 10-4.75 CA : For batching FA : For remixing & filling mortar pans : For loading mortar pans : For unloading mortar pans : For assisting Mason : Light mazdoor: For conveying concrete @ 1 per cum : For cleaning, curing & miscellaneous : Labour for shuttering per sqm ( Annexure-B above ) @ Rs: Labour for erecting & dismantling scaffolding @ 10 % of cost of labour for shuttering. 6. Use rate of materials : Use rate of shuttering per sqm for 40 uses ( Annexure-A above ) @ Rs: RATE ANALYSIS A. MATERIALS: Sl No 1 2 Perticulars Unit kg kg cum cum cum cum ltr sqm LS Quantity 4036.00 50.00 7.65 4.60 3.05 6.80 12.75 16.65 0.50 1% 10% UNIT :

2 Nos. 3 Nos. 3 Nos. 3 Nos. 2 Nos. 2 Nos. 2 Nos. 1 No. 17 Nos. 1 No. 33.17

151.07

16.65 cum Rate in Rs. 4.00 4.00 381.00 520.00 669.00 199.00 75.00 151.07 30.00 Total Rs: Rs: Rs: Contd Amount in Rs. 16144.00 200.00 2914.65 2392.00 2040.45 1353.20 956.25 2515.24 251.52 15.00 28782.31 287.82 2878.23

3 4 5 6

Cement for mix Cement for incidentals @ 3 kg / cum Coarse aggregate 40-20 mm Coarse aggregate 20-10 mm Coarse aggregate 10 mm below Fine aggregate Super Plasticizer Use rate of shuttering for 40 uses Scaffolding @ 10 % of shuttering Sundries Add for small Tools and Plants @ Add for Contractor's Profit @

A. MATERIALS ( Contd ) : Sl No Perticulars

Unit

Quantity

Add for Contractor's Overheads @ Add Royalty charges on CA @ Add Royalty charges on FA @

5% ( Included in material rates ) ( Included in material rates ) Total cost of Materials :

Rate in Rs. Contd Rs: Rs: Rs: Rs:

Amount in Rs. 1439.12 0.00 0.00 33387.48

B. MACHINERY: Sl No 1 2

Description

Unit Hour Hour Hour Hour

Quantity 8.00 8.00 0.50 0.50

Concrete mixer 300 / 200 ltr ( diesel ) Fuel / Energy charges 5 hp pump ( diesel ) Fuel / Energy charges

Rate in Rs. 42.00 55.00 7.00 55.00

Amount in Rs. 336.00 440.00 3.50 27.50

24

CANAL CD WORKS

3 4

Water tanker 8000 ltr Fuel / Energy charges Needle vibrator 40 mm dia ( petrol ) Fuel / Energy charges

Hour Hour Hour Hour

1.00 1.00 8.00 8.00

Add for small Tools and Plants @ 1% Add for Contractor's Profit on DPOL / Energy @ 10% Add for Contractor's Overheads @ 5% Total hire charges of Machinery : C. LABOUR: Sl No 1 2 3 4 5 6 7

268.00 208.00 8.00 15.00 Total Rs: Rs: Rs: Rs: Rs:

268.00 208.00 64.00 120.00 1467.00 14.67 79.55 73.35 1634.57

Description

Unit Hour Hour Hour Hour Day Day Day Day Day Day Day sqm

Quantity 8.00 0.50 1.00 8.00 1.00 1.00 11.00 4.00 3.00 17.00 1.00 16.65

Crew for Concrete mixer Crew for Pump Crew for Water tanker Crew for Needle vibrator Maistry Mason Class-I Heavy mazdoor for batching materials for loading mortar pans for laying Light mazdoor for conveying concrete for cleaning / washing / curing Labour cost for shuttering Labour cost for scaffolding @ 10 % Add for small Tools and Plants @ Add for Contractor's Profit @ Add for hidden cost on Labour @ Add for Contractor's Overheads @

Rate in Rs. 75.10 35.80 56.70 53.30 141.50 159.00 132.00 132.00 132.00 130.50 130.50 33.17 Total Rs: Rs: Rs: Rs: Rs: Rs:

Amount in Rs. 600.80 17.90 56.70 426.40 141.50 159.00 1452.00 528.00 396.00 2218.50 130.50 552.20 55.22 6734.72 67.35 673.47 1010.21 336.74 8822.48

1% 10% 15% 5% Total cost of Labour :

ABSTRACT: A. Cost of Materials including royalty charges B. Hire charges of Machinery C. Cost of Labour Add for enabling works @ Total cost for 1.10% 16.65 cum Rate per cum Rate approved per cum

Rs: Rs: Rs: TOTAL Rs: Rs: Rs: Rs: Rs: Rs: Rs:

33387.48 1634.57 8822.48 43844.53 482.29 44326.82 2662.00 2662.00 12.50

Note: For every additional 1.5 m depth beyond 1.5 m from surface add / cum ( Considered at 50 % of the lift charges worked out under Item : 13 ) SECTION: CANAL C.D WORKS. YEAR : 2010-11

ITEM No: 9

ITEM: Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N / sq mm ) grade cement concrete using 80 mm down size approved, clean, hard, graded

25

CANAL CD WORKS

aggregates for foundation filling including cost of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc., complete with initial lead upto 50 m and depth of foundation upto 1.5 m from surface . ( Cement content : 210 kg / cum with use of super plasticiser ) DATA: For 1 cum CC :- Coarse aggregates : 0.98 cum Blending ratio : 35 :30 : 20 : 15 Fine aggregate : 0.35 cum Cement content : 210 kg Super plasticizer : 0.65 ltr Wastage : 1 % for cement and 2 % for coarse & fine aggregates. Consider 600 / 400 ltr capacity mixer and 100 kg cement per mix for use of 80 mm down CA. Equivalent volume batching using 0.3 x 0.3 x 0.3 m size boxes assumed for batching CA & FA. 1. Quantity of concrete per shift : Cycle time for batching / mixing / unloading 1 mix : Batching 80-40 mm & 10 mm below CA ( 0.233 cum ) : 9.00 min Batching 40-20 mm & 20-10 mm below CA parellel activity : --Batching fine aggregate parellel activity : --Batching cement parellel activity : --Loading mixer drum & miscellaneous : 1.50 min Mixing and unloading parellel activity : --Add for possible delays in any of the activity : 0.50 min Total : 11.00 min No. of mixes per day with 50 min / hr working ( 50 x 8 / 11 ) : 36 mixes Output of CC for 36 mixes ( 36 x 100 / 210 ) say : 17.15 cum Consider 17.15 cum concrete for rate analysis. 2. Requirement of materials: Cement for mix with 1 % wastage ( 17.15 x 210 x 1.01 ) : 3638 kg Cement for incidental works @ 3 kg / cum ( 17.15 x 3 ) : 52 kg Coarse aggregate 80-40 mm size ( 17.15 x 0.98 x 0.35 x 1.02 ) : 6.00 cum Coarse aggregate 40-20 mm size ( 17.15 x 0.98 x 0.3 x 1.02 ) : 5.15 cum Coarse aggregate 20-10 mm size ( 17.15 x 0.98 x 0.2 x 1.02 ) : 3.40 cum Coarse aggregate 10-4.75 mm size ( 17.15 x 0.98 x 0.15 x 1.02 ) : 2.55 cum Fine aggregate ( 17.15 x 0.35 x 1.02 ) : 6.10 cum Super plasticiser ( 17.15 x 0.65 x 1.02 ) : 11.4 ltrs

3. Requirement of machinery : Deploy 600 / 400 ltr capacity concrete mixer for 8 hours for production of concrete. Deploy 1 Needle vibrater 60 mm dia for 8 hours for vibrating concrete. Deploy 1 Pump 5 hp for 0.5 hour for water required for concrete mixing / curing / cleaning etc. Deploy 1 Water tanker 8000 ltr capacity for 1 hour for water required for concrete / curing etc. 4. Formwork & scaffolding : Consider normal shuttering as concrete is laid in smaller lifts. Shuttering at 1 sqm / cum of concrete considered for foundation filling works. Shuttering @ 1.00 sqm per cum of concrete ( 17.15 x 1 ) : 17.15 sqm Scaffolding / supports for foundation concreting assumed @ 10 % of cost of shuttering. 5. Requirement of workforce ( other than machinery crew ) : Consider batching of materials and conveyance & laying of concrete by manual labour. Maistry : 1 No. Mason Cl I : 1 No. Heavy mazdoor: For batching cement : 2 Nos. For batching 80-40 mm & 10-4.75 mm CA : 3 Nos. For batching 40-20 mm & 20-10 mm CA : 3 Nos.

26

CANAL CD WORKS

For batching FA : 3 Nos. For remixing & filling mortar pans : 2 Nos. For loading mortar pans : 2 Nos. For unloading mortar pans : 2 Nos. For assisting Mason : 1 No. Light mazdoor: For conveying concrete @ 1 per cum : 17 Nos. For cleaning, curing & miscellaneous : 1 No. Labour for shuttering per sqm ( Annexure-B Item-8 ) @ Rs: 33.17 Labour for erecting & dismantling scaffolding per sqm @ 10 % of cost of labour for shuttering. 6. Use rate of materials : Use rate of shuttering per sqm for 40 uses ( Annexure-A Item-8 ) @ Rs: 151.07 RATE ANALYSIS A. MATERIALS: Sl No 1 2 Perticulars Unit kg kg cum cum cum cum cum ltr sqm LS Quantity 3638.00 52.00 6.00 5.15 3.40 2.55 6.10 11.40 17.15 0.50 1% 10% UNIT : 17.15 cum Rate in Rs. 4.00 4.00 267.00 381.00 520.00 669.00 199.00 75.00 151.07 30.00 Total Rs: Rs: Rs: Contd Amount in Rs. 14552.00 208.00 1602.00 1962.15 1768.00 1705.95 1213.90 855.00 2590.77 259.08 15.00 26731.85 267.32 2673.18

3 4 5 6

Cement for mix Cement for incidentals @ 3 kg / cum Coarse aggregate 80-40 mm Coarse aggregate 40-20 mm Coarse aggregate 20-10 mm Coarse aggregate 10 mm below Fine aggregate Super Plasticizer Use rate of shuttering for 40 uses Scaffolding @ 10 % of shuttering Sundries Add for small Tools and Plants @ Add for Contractor's Profit @

A. MATERIALS ( Contd ) : Sl No Perticulars

Unit

Quantity

Add for Contractor's Overheads @ Add Royalty charges on CA @ Add Royalty charges on FA @

5% ( Included in material rates ) ( Included in material rates ) Total cost of Materials :

Rate in Rs. Contd Rs: Rs: Rs: Rs:

Amount in Rs. 1336.59 0.00 0.00 31008.94

B. MACHINERY: Sl No 1 2 3 4

Description

Unit Hour Hour Hour Hour Hour Hour Hour

Quantity 8.00 8.00 0.50 0.50 1.00 1.00 8.00

Concrete mixer 600 / 400 ltr ( diesel) Fuel / Energy charges 5 hp pump ( diesel ) Fuel / Energy charges Water tanker 8000 ltr Fuel / Energy charges Needle vibrator 60 mm dia ( petrol)

Rate in Rs. 84.00 110.00 7.00 55.00 268.00 208.00 9.00

Amount in Rs. 672.00 880.00 3.50 27.50 268.00 208.00 72.00

27

CANAL CD WORKS

Fuel / Energy charges

Hour

8.00

Add for small Tools and Plants @ 1% Add for Contractor's Profit on DPOL / Energy @ 10% Add for Contractor's Overheads @ 5% Total hire charges of Machinery : C. LABOUR: Sl No 1 2 3 4 5 6 7

23.00 Total Rs: Rs: Rs: Rs: Rs:

184.00 2315.00 23.15 129.95 115.75 2583.85

Description

Unit Hour Hour Hour Hour Day Day Day Day Day Day Day sqm

Quantity 8.00 0.50 1.00 8.00 1.00 1.00 11.00 4.00 3.00 17.00 1.00 17.15

Crew for Concrete mixer Crew for Pump Crew for Water tanker Crew for Needle vibrator Mason Class-I Maistry Heavy mazdoor for batching materials for loading mortar pans for laying Light mazdoor for conveying concrete for cleaning / washing / curing Labour cost for shuttering Labour cost for scaffolding @ 10 % Add for small Tools and Plants @ Add for Contractor's Profit @ Add for hidden cost on Labour @ Add for Contractor's Overheads @

Rate in Rs. 75.10 35.80 56.70 53.30 159.00 141.50 132.00 132.00 132.00 130.50 130.50 33.17 Total Rs: Rs: Rs: Rs: Rs: Rs:

Amount in Rs. 600.80 17.90 56.70 426.40 159.00 141.50 1452.00 528.00 396.00 2218.50 130.50 568.78 56.88 6752.96 67.53 675.30 1012.94 337.65 8846.37

1% 10% 15% 5% Total cost of Labour :

ABSTRACT: A. Cost of Materials including royalty charges B. Hire charges of Machinery C. Cost of Labour Add for enabling works @ Total cost for 1.10% 17.15 cum Rate per cum Rate approved per cum

Rs: Rs: Rs: TOTAL Rs: Rs: Rs: Rs: Rs: Rs: Rs:

31008.94 2583.85 8846.37 42439.17 466.83 42906.00 2502.00 2502.00 12.50 ITEM No: 10

Note: For every additional 1.5 m depth beyond 1.5 m from surface add / cum SECTION: CANAL C.D WORKS. YEAR : 2010-11

ITEM: Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than 10 N / sq mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded aggregates for foundation filling including cost of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc., complete with initial lead upto 50 m and depth of foundation upto 1.5 m from surface. ( Cement content : 220 kg / cum with use of super plasticiser )

28

CANAL CD WORKS

DATA: For 1 cum CC :- Coarse aggregates : 0.90 cum Blending ratio : 50 :30 : 20 Fine aggregate : 0.40 cum Cement content : 220 kg Super plasticizer : 0.70 ltr Wastage : 1 % for cement and 2 % for coarse & fine aggregates. Consider 300 / 200 ltr capacity mixer and 50 kg cement per mix for use of 40 mm down CA. Equivalent volume batching using 0.3 x 0.3 x 0.3 m size boxes assumed for batching CA & FA. 1. Quantity of concrete per shift : Cycle time for batching / mixing / unloading 1 mix : Batching 40-20 mm CA ( 0.102 cum ) : 4.00 min Batching 20-10 mm & 10 mm below CA parellel activity : --Batching fine aggregate parellel activity : --Batching cement parellel activity : --Loading mixer drum & miscellaneous : 1.00 min Mixing and unloading parellel activity : --Add for possible delays in any of the activity : 0.50 min Total : 5.50 min No. of mixes per day with 50 min / hr working ( 50 x 8 / 5.5 ) : 73 mixes Output of CC for 73 mixes ( 73 x 50 / 220 ) say : 16.60 cum Consider 16.60 cum concrete for rate analysis. 2. Requirement of materials: Cement for mix with 1 % wastage ( 16.60 x 220 x 1.01 ) : 3689 kg Cement for incidental works @ 3 kg / cum ( 16.60 x 3 ) : 50 kg Coarse aggregate 40-20 mm size range ( 16.60 x 0.9 x 0.5 x 1.02 ) : 7.60 cum Coarse aggregate 20-10 mm size range ( 16.60 x 0.9 x 0.3 x 1.02 ) : 4.55 cum Coarse aggregate 10-4.75 mm size ( 16.60 x 0.9 x 0.2 x 1.02 ) : 3.05 cum Fine aggregate ( 16.60 x 0.4 x 1.02 ) : 6.75 cum Super plasticiser ( 16.60 x 0.70 x 1.02 ) : 11.85 ltrs 3. Requirement of machinery : Deploy 300 / 200 ltr capacity concrete mixer for 8 hours for production of concrete. Deploy 1 Needle vibrater 40 mm dia for 8 hours for vibrating concrete.

Deploy 1 Pump 5 hp for 0.5 hour for water required for concrete mixing / curing / cleaning etc. Deploy 1 Water tanker 8000 ltr capacity for 1 hour for water required for concrete / curing etc. 4. Formwork & scaffolding : Consider normal shuttering as concrete is laid in smaller lifts. Shuttering at 1 sqm / cum of concrete considered for foundation filling works. Shuttering @ 1.00 sqm per cum of concrete ( 16.60 x 1 ) : 16.60 sqm Scaffolding / supports for foundation concreting assumed @ 10 % of cost of shuttering. 5. Requirement of workforce ( other than machinery crew ) : Consider batching of materials and conveyance & laying of concrete by manual labour. Maistry ( same as in Item : 8 ) : 1 No. Mason Class I ( same as in Item : 8 ) : 1 No. Heavy mazdoor ( same as in Item : 8 ) : 18 Nos. Light mazdoor for conveying concrete @ 1 per cum : 17 Nos. Light mazdoor for cleaning, curing & miscellaneous : 1 No. Labour for shuttering per sqm ( Annexure-B Item-8 ) @ Rs: 33.17 Labour for erection & dismantling scaffolding @ 10 % of cost of labour for shuttering. 6. Use rate of materials : Use rate of shuttering per sqm for 40 uses ( Annexure-A Item-8 ) @ Rs: 151.07 RATE ANALYSIS A. MATERIALS: UNIT : 16.60 cum

29

CANAL CD WORKS

Sl No 1 2

Perticulars Cement for mix Cement for incidentals @ 3 kg / cum Coarse aggregate 40-20 mm Coarse aggregate 20-10 mm Coarse aggregate 10 mm below Fine aggregate ( screened ) Super Plasticizer Use rate of shuttering for 40 uses Scaffolding @ 10 % of shuttering Sundries Add for small Tools and Plants @ Add for Contractor's Profit @ Add for Contractor's Overheads @ Add Royalty charges on CA @ Add Royalty charges on FA @

Unit kg kg cum cum cum cum ltr sqm LS

Quantity 3689.00 50.00 7.60 4.55 3.05 6.75 11.85 16.60 0.50

3 4 5 6

Rate in Rs. 4.00 4.00 381.00 520.00 669.00 199.00 75.00 151.07 30.00 Total Rs: Rs: Rs: Rs: Rs: Rs: Rs:

1% 10% 5% ( Included in material rates ) ( Included in material rates ) Total cost of Materials :

Amount in Rs. 14756.00 200.00 2895.60 2366.00 2040.45 1343.25 888.75 2507.68 250.77 15.00 27263.50 272.64 2726.35 1363.18 0.00 0.00 31625.66

B. MACHINERY: Sl No 1 2

Description

Unit Hour Hour Hour Hour

Quantity 8.00 8.00 0.50 0.50

Concrete mixer 300 / 200 ltr ( diesel ) Fuel / Energy charges 5 hp pump ( diesel ) Fuel / Energy charges

Rate in Rs. 42.00 55.00 7.00 55.00 Contd

Amount in Rs. 336.00 440.00 3.50 27.50

B. MACHINERY ( Contd ) : Sl No Description

Unit

Quantity

3 4

Water tanker 8000 ltr Fuel / Energy charges Needle vibrator 40 mm dia ( petrol ) Fuel / Energy charges

Hour Hour Hour Hour

1.00 1.00 8.00 8.00

Add for small Tools and Plants @ 1% Add for Contractor's Profit on DPOL / Energy @ 10% Add for Contractor's Overheads @ 5% Total hire charges of Machinery : C. LABOUR: Sl No 1 2 3 4 5

Rate in Rs. Contd 268.00 208.00 8.00 15.00 Total Rs: Rs: Rs: Rs: Rs:

Amount in Rs. 268.00 208.00 64.00 120.00 1467.00 14.67 79.55 73.35 1634.57

Description

Unit Hour Hour Hour Hour Day

Quantity 8.00 0.50 1.00 8.00 1.00

Crew for Concrete mixer Crew for Pump Crew for Water tanker Crew for Vibrator Mason Class-I

Rate in Rs. 75.10 35.80 56.70 53.30 159.00

Amount in Rs. 600.80 17.90 56.70 426.40 159.00

30

CANAL CD WORKS

6 7

Maistry Heavy mazdoor for batching materials for loading mortar pans for laying Light mazdoor for conveying concrete for cleaning / washing / curing Labour cost for shuttering Labour cost for scaffolding @ 10 % Add for small Tools and Plants @ Add for Contractor's Profit @ Add for hidden cost on Labour @ Add for Contractor's Overheads @

Day Day Day Day Day Day sqm

1.00 11.00 4.00 3.00 17.00 1.00 16.60

141.50 132.00 132.00 132.00 130.50 130.50 33.17 Total Rs: Rs: Rs: Rs: Rs: Rs:

141.50 1452.00 528.00 396.00 2218.50 130.50 550.54 55.05 6732.89 67.33 673.29 1009.93 336.64 8820.09

1% 10% 15% 5% Total cost of Labour :

ABSTRACT: A. Cost of Materials including royalty charges B. Hire charges of Machinery C. Cost of Labour Add for enabling works @ Total cost for 1.10% 16.60 cum Rate per cum Rate approved per cum

Rs: Rs: Rs: TOTAL Rs: Rs: Rs: Rs: Rs: Rs: Rs:

31625.66 1634.57 8820.09 42080.32 462.88 42543.20 2563.00 2563.00 12.50

Note: For every additional 1.5 m depth beyond 1.5 m from surface add / cum

SECTION: CANAL C.D WORKS.

YEAR : 2010-11

ITEM No: 11

ITEM: Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than 10 N / sq mm ) grade cement concrete using 80 mm down size approved, clean, hard, graded aggregates for foundation filling including cost of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc., complete with initial lead upto 50 m and depth of foundation upto 1.5 m from surface. ( Cement content : 190 kg / cum with use of super plasticiser ) DATA: For 1 cum CC :- Coarse aggregates : 0.98 cum Blending ratio : 35 :30 : 20 : 15 Fine aggregate : 0.35 cum Cement content :190 kg Super plasticizer : 0.60 ltr Wastage : 1 % for cement and 2 % for coarse & fine aggregates. Consider 600 / 400 ltr capacity mixer and 100 kg cement per mix for use of 80 mm down CA. Equivalent volume batching using 0.3 x 0.3 x 0.3 m size boxes assumed for batching CA & FA. 1. Quantity of concrete per shift : Cycle time for batching / mixing / unloading 1 mix : Batching 80-40 mm & 10 mm below CA Batching 40-20 mm & 20-10 mm below CA Batching fine aggregate Batching cement Loading mixer drum & miscellaneous Mixing and unloading

( 0.258 cum ) parellel activity parellel activity parellel activity parellel activity

: : : : : :

10.00 min ------1.50 min ---

31

CANAL CD WORKS

Add for possible delays in any of the activity

Total

2.

3.

4.

5.

No. of mixes per day with 50 min / hr working ( 50 x 8 / 12 ) Output of CC for 33 mixes ( 33 x 100 / 190 ) Consider 17.40 cum concrete for rate analysis. Requirement of materials: Cement for mix with 1 % wastage ( 17.40 x 190 x 1.01 ) : 3339 kg Cement for incidental works @ 3 kg / cum ( 17.40 x 3 ) : 52 kg Coarse aggregate 80-40 mm size ( 17.40 x 0.98 x 0.35 x 1.02 ) : 6.10 cum Coarse aggregate 40-20 mm size ( 17.40 x 0.98 x 0.3 x 1.02 ) : 5.20 cum Coarse aggregate 20-10 mm size ( 17.40 x 0.98 x 0.2 x 1.02 ) : 3.50 cum Coarse aggregate 10-4.75 mm size ( 17.40 x 0.98 x 0.15 x 1.02 ) : 2.60 cum Fine aggregate ( 17.40 x 0.35 x 1.02 ) : 6.20 cum Super plasticiser ( 17.40 x 0.60 x 1.02 ) : 11.5 ltrs Requirement of machinery : Deploy 600 / 400 ltr capacity concrete mixer for 8 hours for production of concrete. Deploy 1 Needle vibrater 60 mm dia for 8 hours for vibrating concrete. Deploy 1 Pump 5 hp for 0.5 hour for water required for concrete mixing / curing / cleaning etc. Deploy 1 Water tanker 8000 ltr capacity for 1 hour for water required for concrete / curing etc. Formwork & scaffolding : Consider normal shuttering as concrete is laid in smaller lifts. Shuttering at 1 sqm / cum of concrete considered for foundation filling works. Shuttering @ 1.00 sqm per cum of concrete ( 17.40 x 1 ) : 17.40 sqm Scaffolding / supports for foundation concreting assumed @ 10 % of cost of shuttering. Requirement of workforce ( other than machinery crew ) : Consider batching of materials and conveyance & laying of concrete by manual labour. Maistry ( same as in Item : 9 ) : 1 No.

: 0.50 min : 12.00 min : 33 mixes say : 17.40 cum

Mason Class I ( same as in Item : 9 ) : Heavy mazdoor ( same as in Item : 9 ) : Light mazdoor for conveying concrete @ 1 per cum : Light mazdoor for cleaning, curing & miscellaneous : Labour for shuttering per sqm ( Annexure-B Item-8 ) @ Rs: Labour for erection & dismantling scaffolding @ 10 % of cost of labour for shuttering. 6. Use rate of materials : Use rate of shuttering per sqm for 40 uses ( Annexure-A Item-8 ) @ Rs: RATE ANALYSIS A. MATERIALS: Sl No 1 2 Perticulars Unit kg kg cum cum cum cum cum ltr sqm LS Quantity 3339.00 52.00 6.10 5.20 3.50 2.60 6.20 11.50 17.40 0.50 UNIT :

1 No. 18 Nos. 18 Nos. 1 No. 33.17

151.07

17.40 cum Rate in Rs. 4.00 4.00 267.00 381.00 520.00 669.00 199.00 75.00 151.07 30.00 Amount in Rs. 13356.00 208.00 1628.70 1981.20 1820.00 1739.40 1233.80 862.50 2628.54 262.85 15.00

3 4 5 6

Cement for mix Cement for incidentals @ 3 kg / cum Coarse aggregate 80-40 mm Coarse aggregate 40-20 mm Coarse aggregate 20-10 mm Coarse aggregate 10 mm below Fine aggregate ( screened ) Super Plasticizer Use rate of shuttering for 40 uses Scaffolding @ 10 % of shuttering Sundries

32

CANAL CD WORKS

Add for small Tools and Plants @ Add for Contractor's Profit @ Add for Contractor's Overheads @ Add Royalty charges on CA @ Add Royalty charges on FA @

1% 10% 5% ( Included in material rates ) ( Included in material rates ) Total cost of Materials :

Total Rs: Rs: Rs: Rs: Rs: Rs: Rs:

25735.99 257.36 2573.60 1286.80 0.00 0.00 29853.75

B. MACHINERY: Sl No 1 2 3 4

Description

Unit Hour Hour Hour Hour Hour Hour Hour Hour

Quantity 8.00 8.00 0.50 0.50 1.00 1.00 8.00 8.00

Concrete mixer 600 / 400 ltr ( diesel ) Fuel / Energy charges 5 hp pump ( diesel ) Fuel / Energy charges Water tanker 8000 ltr Fuel / Energy charges Needle vibrator 60 mm dia ( petrol ) Fuel / Energy charges

Add for small Tools and Plants @ 1% Add for Contractor's Profit on DPOL / Energy @ 10% Add for Contractor's Overheads @ 5% Total hire charges of Machinery :

Rate in Rs. 84.00 110.00 7.00 55.00 268.00 208.00 9.00 23.00 Total Rs: Rs: Rs: Rs: Rs:

Amount in Rs. 672.00 880.00 3.50 27.50 268.00 208.00 72.00 184.00 2315.00 23.15 129.95 115.75 2583.85

C. LABOUR: Sl No 1 2 3 4 5 6 7

Description

Unit Hour Hour Hour Hour Day Day Day Day Day Day Day sqm

Quantity 8.00 0.50 1.00 8.00 1.00 1.00 11.00 4.00 3.00 18.00 1.00 17.40

Crew for Concrete mixer Crew for Pump Crew for Water tanker Crew for Vibrator Mason Class-I Maistry Heavy mazdoor for batching materials for loading mortar pans for laying Light mazdoor for conveying concrete for cleaning / washing / curing Labour cost for shuttering Labour cost for scaffolding @ 10 % Add for small Tools and Plants @ Add for Contractor's Profit @ Add for hidden cost on Labour @ Add for Contractor's Overheads @

Rate in Rs. 75.10 35.80 56.70 53.30 159.00 141.50 132.00 132.00 132.00 130.50 130.50 33.17 Total Rs: Rs: Rs: Rs: Rs: Rs:

Amount in Rs. 600.80 17.90 56.70 426.40 159.00 141.50 1452.00 528.00 396.00 2349.00 130.50 577.07 57.71 6892.58 68.93 689.26 1033.89 344.63 9029.28

1% 10% 15% 5% Total cost of Labour :

33

CANAL CD WORKS

ABSTRACT: A. Cost of Materials including royalty charges B. Hire charges of Machinery C. Cost of Labour Add for enabling works @ Total cost for 1.10% 17.40 cum Rate per cum Rate approved per cum

Rs: Rs: Rs: TOTAL Rs: Rs: Rs: Rs: Rs: Rs: Rs:

29853.75 2583.85 9029.28 41466.87 456.14 41923.01 2409.00 2409.00 12.50 ITEM No: 12

Note: For every additional 1.5 m depth beyond 1.5 m from surface add / cum SECTION: CANAL C.D WORKS. YEAR : 2010-11

ITEM: Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than 20 N / sq mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded aggregates for foundation filling including cost of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc., complete with initial lead upto 50 m and depth of foundation upto 1.5 m from surface. ( Cement content : 270 kg / cum with use of super plasticiser ) DATA: For 1 cum CC :- Coarse aggregates : 0.90 cum Blending ratio : 50 :30 : 20 Fine aggregate : 0.40 cum Cement content : 270 kg Super plasticizer : 0.80 ltr Wastage : 1 % for cement and 2 % for coarse & fine aggregates. Consider 300 / 200 ltr capacity mixer and 50 kg cement per mix for use of 40 mm down CA.

Equivalent volume batching using 0.3 x 0.3 x 0.3 m size boxes assumed for batching CA & FA. 1. Quantity of concrete per shift : Cycle time for batching / mixing / unloading 1 mix : Batching 40-20 mm CA ( 0.083 cum ) : 3.00 min Batching 20-10 mm & 10 mm below CA parellel activity : --Batching fine aggregate parellel activity : --Batching cement parellel activity : --Loading mixer drum & miscellaneous : 1.00 min Mixing and unloading parellel activity : --Add for possible delays in any of the activity : 0.50 min Total : 4.50 min No. of mixes per day with 50 min / hr working ( 50 x 8 / 4.5 ) : 89 mixes Output of CC for 89 mixes ( 89 x 50 / 270 ) say : 16.50 cum Consider 16.50 cum concrete for rate analysis. 2. Requirement of materials: Cement for mix with 1 % wastage ( 16.50 x 270 x 1.01 ) : 4500 kg Cement for incidental works @ 3 kg / cum ( 16.50 x 3 ) : 50 kg Coarse aggregate 40-20 mm size range ( 16.50 x 0.9 x 0.5 x 1.02 ) : 7.55 cum Coarse aggregate 20-10 mm size range ( 16.50 x 0.9 x 0.3 x 1.02 ) : 4.55 cum Coarse aggregate 10-4.75 mm size ( 16.50 x 0.9 x 0.2 x 1.02 ) : 3.05 cum Fine aggregate ( 16.50 x 0.4 x 1.02 ) : 6.75 cum Super plasticiser ( 16.50 x 0.80 x 1.02 ) : 13.50 ltrs 3. Requirement of machinery : Deploy 300 / 200 ltr capacity concrete mixer for 8 hours for production of concrete. Deploy 1 Needle vibrater 40 mm dia for 8 hours for vibrating concrete. Deploy 1 Pump 5 hp for 0.5 hour for water required for concrete mixing / curing / cleaning etc.

34

CANAL CD WORKS

Deploy 1 Water tanker 8000 ltr capacity for 1 hour for water required for concrete / curing etc. 4. Formwork & scaffolding : Consider normal shuttering as concrete is laid in smaller lifts. Shuttering at 1 sqm / cum of concrete considered for foundation filling works. Shuttering @ 1.00 sqm per cum of concrete ( 16.50 x 1 ) : 16.50 sqm Scaffolding / supports for foundation concreting assumed @ 10 % of cost of shuttering. 5. Requirement of workforce ( other than machinery crew ) : Consider batching of materials and conveyance & laying of concrete by manual labour. Maistry ( same as in Item : 8 ) : 1 No. Mason Class I ( same as in Item : 8 ) : 1 No. Heavy mazdoor ( same as in Item : 8 ) : 18 Nos. Light mazdoor for conveying concrete @ 1 per cum : 17 Nos. Light mazdoor for cleaning, curing & miscellaneous : 1 No. Labour for shuttering per sqm ( Annexure-B Item-8 ) @ Rs: 33.17 Labour for erection & dismantling scaffolding @ 10 % of cost of labour for shuttering. 6. Use rate of materials : Use rate of shuttering per sqm for 40 uses ( Annexure-A Item-8 ) @ Rs: 151.07 RATE ANALYSIS A. MATERIALS: Sl No 1 Perticulars Unit kg Quantity 4500.00 UNIT : 16.50 cum Rate in Rs. 4.00 Contd Amount in Rs. 18000.00

Cement for mix

A. MATERIALS ( Contd ) : Sl No Perticulars

Unit

Quantity

3 4 5 6

Cement for incidentals @ 3 kg / cum Coarse aggregate 40-20 mm Coarse aggregate 20-10 mm Coarse aggregate 10 mm below Fine aggregate ( screened ) Super Plasticizer Use rate of shuttering for 40 uses Scaffolding @ 10 % of shuttering Sundries Add for small Tools and Plants @ Add for Contractor's Profit @ Add for Contractor's Overheads @ Add Royalty charges on CA @ Add Royalty charges on FA @

kg cum cum cum cum ltr sqm LS

50.00 7.55 4.55 3.05 6.75 13.50 16.50 0.50

Rate in Rs. Contd 4.00 381.00 520.00 669.00 199.00 75.00 151.07 30.00 Total Rs: Rs: Rs: Rs: Rs: Rs: Rs:

Amount in Rs. 200.00 2876.55 2366.00 2040.45 1343.25 1012.50 2492.58 249.26 15.00 30595.58 305.96 3059.56 1529.78 0.00 0.00 35490.88

1% 10% 5% ( Included in material rates ) ( Included in material rates ) Total cost of Materials :

B. MACHINERY: Sl No 1 2

Description

Unit Hour Hour Hour

Quantity 8.00 8.00 0.50

Concrete mixer 300 / 200 ltr ( diesel ) Fuel / Energy charges 5 hp pump ( diesel )

Rate in Rs. 42.00 55.00 7.00

Amount in Rs. 336.00 440.00 3.50

35

CANAL CD WORKS

3 4

Fuel / Energy charges Water tanker 8000 ltr Fuel / Energy charges Needle vibrator 40 mm dia ( petrol ) Fuel / Energy charges

Hour Hour Hour Hour Hour

0.50 1.00 1.00 8.00 8.00

Add for small Tools and Plants @ 1% Add for Contractor's Profit on DPOL / Energy @ 10% Add for Contractor's Overheads @ 5% Total hire charges of Machinery : C. LABOUR: Sl No 1 2 3 4 5 6 7

55.00 268.00 208.00 8.00 15.00 Total Rs: Rs: Rs: Rs: Rs:

27.50 268.00 208.00 64.00 120.00 1467.00 14.67 79.55 73.35 1634.57

Description

Unit Hour Hour Hour Hour Day Day Day

Quantity 8.00 0.50 1.00 8.00 1.00 1.00 11.00

Crew for Concrete mixer Crew for Pump Crew for Water tanker Crew for Vibrator Mason Class-I Maistry Heavy mazdoor for batching materials

Rate in Rs. 75.10 35.80 56.70 53.30 159.00 141.50 132.00 Contd

Amount in Rs. 600.80 17.90 56.70 426.40 159.00 141.50 1452.00

C. LABOUR ( Contd ) : Sl No Description

Unit

Quantity

for loading mortar pans for laying Light mazdoor for conveying concrete for cleaning / washing / curing Labour cost for shuttering Labour cost for scaffolding @ 10 % Add for small Tools and Plants @ Add for Contractor's Profit @ Add for hidden cost on Labour @ Add for Contractor's Overheads @

Day Day Day Day sqm

4.00 3.00 17.00 1.00 16.50

Rate in Rs. Contd 132.00 132.00 130.50 130.50 33.17 Total Rs: Rs: Rs: Rs: Rs: Rs:

Amount in Rs. 528.00 396.00 2218.50 130.50 547.22 54.72 6729.24 67.29 672.92 1009.39 336.46 8815.31

1% 10% 15% 5% Total cost of Labour :

ABSTRACT: A. Cost of Materials including royalty charges B. Hire charges of Machinery C. Cost of Labour Add for enabling works @ Total cost for 1.10% 16.50 cum Rate per cum Rate approved per cum

Rs: Rs: Rs: TOTAL Rs: Rs: Rs: Rs: Rs:

35490.88 1634.57 8815.31 45940.76 505.35 46446.11 2815.00 2815.00

36

CANAL CD WORKS

Note: For every additional 1.5 m depth beyond 1.5 m from surface add / cum SECTION: CANAL C.D WORKS. YEAR : 2010-11

Rs: Rs:

12.50 ITEM No: 13

ITEM: Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than 20 N / sq mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded aggregates for sub-structure works including cost of all materials, machinery, labour, formwork, scaffolding, cleaning, batching,mixing, placing in position,levelling, vibrating, finishing, curing etc., complete with initial lead upto 50 m and lift upto 1.5.00 m from surface. ( Cement content : 300 kg / cum with use of super plasticiser ) DATA: For 1 cum CC :- Coarse aggregates : 0.90 cum Blending ratio : 50 :30 : 20 Fine aggregate : 0.40 cum Cement content : 300 kg Super plasticizer : 0.90 ltr Wastage : 1 % for cement and 2 % for coarse & fine aggregates. Consider 300 / 200 ltr capacity mixer and 50 kg cement per mix for use of 40 mm down CA. Equivalent volume batching using 0.3 x 0.3 x 0.3 m size boxes assumed for batching CA & FA. 1. Quantity of concrete per shift : Cycle time for batching / mixing / unloading 1 mix : Batching 40-20 mm CA ( 0.075 cum ) : 3.00 min Batching 20-10 mm & 10 mm below CA parellel activity : --Batching fine aggregate parellel activity : --Batching cement parellel activity : ---

Loading mixer drum & miscellaneous Mixing and unloading Add for possible delays in any of the activity

parellel activity Total

: : : :

2.

3.

4.

5.

No. of mixes per day with 50 min / hr working ( 50 x 8 / 4.5 ) : Output of CC for 89 mixes ( 89 x 50 / 300 ) say : Consider 14.85 cum concrete for rate analysis. Requirement of materials: Cement for mix with 1 % wastage ( 14.85 x 300 x 1.01 ) : 4500 kg Cement for incidental works @ 5 kg / cum ( 14.85 x 3 ) : 74 kg Coarse aggregate 40-20 mm size range ( 14.85 x 0.9 x 0.5 x 1.02 ) : 6.80 cum Coarse aggregate 20-10 mm size range ( 14.85 x 0.9 x 0.3 x 1.02 ) : 4.10 cum Coarse aggregate 10-4.75 mm size ( 14.85 x 0.9 x 0.2 x 1.02 ) : 2.70 cum Fine aggregate ( 14.85 x 0.4 x 1.02 ) : 6.05 cum Super plasticiser ( 14.85 x 0.90 x 1.02 ) : 13.65 ltrs Requirement of machinery : Deploy 300 / 200 ltr capacity concrete mixer for 8 hours for production of concrete. Deploy 1 Needle vibrater 40 mm dia for 8 hours for vibrating concrete. Deploy 1 Pump 5 hp for 0.5 hour for water required for concrete mixing / curing / cleaning etc. Deploy 1 Water tanker 8000 ltr capacity for 1 hour for water required for concrete / curing etc. Formwork & scaffolding : Consider normal shuttering as concrete is laid in smaller lifts. Shuttering at 2 sqm / cum of concrete considered for substructure / super structure works. Shuttering @ 2.00 sqm per cum of concrete ( 14.85 x 2 ) : 29.70 sqm Scaffolding / supports for sub / super structure concreting assumed @ 25 % of cost of shuttering. Requirement of workforce ( other than machinery crew ) : Consider batching of materials and conveyance & laying of concrete by manual labour. Maistry ( same as in Item : 8 ) : 1 No. Mason Class I ( same as in Item : 8 ) : 1 No.

1.00 min --0.50 min 4.50 min 89 mixes 14.85 cum

37

CANAL CD WORKS

Heavy mazdoor ( same as in Item : 8 with 2 extra mazdoors for lift upto 6 m ) : 20 Nos. Light mazdoor for conveying concrete @ 1 per cum : 15 Nos. Light mazdoor for cleaning, curing & miscellaneous : 1 No. Labour for shuttering per sqm ( Annexure-B Item-8 ) @ Rs: 33.17 Labour for erection & dismantling scaffolding @ 25 % of cost of labour for shuttering. 6. Use rate of materials : Use rate of shuttering per sqm for 40 uses ( Annexure-A Item-8 ) @ Rs: 151.07 RATE ANALYSIS A. MATERIALS: Sl No 1 2 Perticulars Unit kg kg cum cum cum cum ltr Quantity 4500.00 74.00 6.80 4.10 2.70 6.05 13.65 UNIT : 14.85 cum Rate in Rs. 4.00 4.00 381.00 520.00 669.00 199.00 75.00 Contd Amount in Rs. 18000.00 296.00 2590.80 2132.00 1806.30 1203.95 1023.75

3 4

Cement for mix Cement for incidentals @ 5 kg / cum Coarse aggregate 40-20 mm Coarse aggregate 20-10 mm Coarse aggregate 10 mm below Fine aggregate ( screened ) Super Plasticizer

A. MATERIALS ( Contd ) : Sl No Perticulars

Unit

Quantity

5 6

Use rate of shuttering Scaffolding @ 25 % of shuttering Sundries Add for small Tools and Plants @ Add for Contractor's Profit @ Add for Contractor's Overheads @ Add Royalty charges on CA @ Add Royalty charges on FA @

sqm LS

29.70 0.50

Rate in Rs. Contd 151.07 30.00 Total Rs: Rs: Rs: Rs: Rs: Rs: Rs:

Amount in Rs. 4486.64 1121.66 15.00 32676.10 326.76 3267.61 1633.80 0.00 0.00 37904.27

1% 10% 5% ( Included in material rates ) ( Included in material rates ) Total cost of Materials :

B. MACHINERY: Sl No 1 2 3 4

Description

Unit Hour Hour Hour Hour Hour Hour Hour Hour

Quantity 8.00 8.00 0.50 0.50 1.00 1.00 8.00 8.00 1% 10% 5%

Concrete mixer 300 / 200 ltr ( diesel ) Fuel / Energy charges 5 hp pump ( diesel ) Fuel / Energy charges Water tanker 8000 ltr Fuel / Energy charges Needle vibrator 40 mm dia ( petrol ) Fuel / Energy charges

Add for small Tools and Plants @ Add for Contractor's Profit on DPOL / Energy @ Add for Contractor's Overheads @

Rate in Rs. 42.00 55.00 7.00 55.00 268.00 208.00 8.00 15.00 Total Rs: Rs: Rs: Rs:

Amount in Rs. 336.00 440.00 3.50 27.50 268.00 208.00 64.00 120.00 1467.00 14.67 79.55 73.35

38

CANAL CD WORKS

Total hire charges of Machinery : C. LABOUR: Sl No 1 2 3 4 5 6 7

Rs:

1634.57

Description

Unit Hour Hour Hour Hour Day Day Day Day Day Day Day

Quantity 8.00 0.50 1.00 8.00 1.00 1.00 11.00 4.00 5.00 15.00 1.00

Crew for Concrete mixer Crew for Pump Crew for Water tanker Crew for Vibrator Mason Class-I Maistry Heavy mazdoor for batching materials for loading mortar pans for laying including lifting Light mazdoor for conveying concrete for cleaning / washing / curing

Rate in Rs. 75.10 35.80 56.70 53.30 159.00 141.50 132.00 132.00 132.00 130.50 130.50 Contd

Amount in Rs. 600.80 17.90 56.70 426.40 159.00 141.50 1452.00 528.00 660.00 1957.50 130.50

C. LABOUR ( Contd ) : Sl No Description

Unit

Quantity

Labour cost for shuttering Labour cost for scaffolding @ 25 % Add for small Tools and Plants @ Add for Contractor's Profit @ Add for hidden cost on Labour @ Add for Contractor's Overheads @

sqm

29.70

Rate in Rs. Contd 33.17 Total Rs: Rs: Rs: Rs: Rs: Rs:

Amount in Rs. 985.00 246.25 7361.55 73.62 736.16 1104.23 368.08 9643.63

1% 10% 15% 5% Total cost of Labour :

ABSTRACT: A. Cost of Materials including royalty charges B. Hire charges of Machinery C. Cost of Labour Add for enabling works @ Total cost for 1.10% 14.85 cum Rate per cum Rate approved per cum

Rs: Rs: Rs: TOTAL Rs: Rs: Rs: Rs: Rs:

37904.27 1634.57 9643.63 49182.47 541.01 49723.48 3348.00 3348.00

Note: Lift charges for concrete for every 1.50 m additional lift beyond 1.5 m from surface. DATA: For laying concrete for sub / super structure works cost of lifting concrete upto 1.5 m height from surface is included in the basic rate. Additional lift charges are considered for every 1.5 m additional lift beyond 1.5 m from surface. Average quantity of concrete for sub / super structure works is assumed at 14.00 cum / day. 2 heavy mazdoor considered for one day out-put of 300 / 200 ltr capacity mixer for 1.5 m lift.

39

CANAL CD WORKS

RATE ANALYSIS A. MATERIALS: Sl No 1 Perticulars NIL Unit Quantity

UNIT :

14.00 cum Rate in Rs. 0.00 0.00 Total Rs: Rs: Rs: Rs: Rs: Amount in Rs. 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 1% 10% 5% Total cost of Materials :

Add for small Tools and Plants @ Add for Contractor's Profit @ Add for Contractor's Overheads @

B. MACHINERY: Sl No 1

Description NIL

Unit

Quantity 0.00 0.00

Rate in Rs. 0.00 0.00 Total Rs: Contd

Amount in Rs. 0.00 0.00 0.00

B. MACHINERY ( Contd ) : Sl No Description

Unit

Quantity

Add for small Tools and Plants @ 1% Add for Contractor's Profit on DPOL / Energy @ 10% Add for Contractor's Overheads @ 5% Total hire charges of Machinery : C. LABOUR: Sl No 1

Rate in Rs. Contd Rs: Rs: Rs: Rs:

Amount in Rs. 0.00 0.00 0.00 0.00

Description

Unit Day

Quantity 2.00 0.00

Heavy mazdoor

Add for small Tools and Plants @ Add for Contractor's Profit @ Add for hidden cost on Labour @ Add for Contractor's Overheads @

1% 10% 15% 5% Total cost of Labour :

Rate in Rs. 132.00 0.00 Total Rs: Rs: Rs: Rs: Rs: Rs:

Amount in Rs. 264.00 0.00 264.00 2.64 26.40 39.60 13.20 345.84

ABSTRACT: A. Cost of Materials including royalty charges B. Hire charges of Machinery C. Cost of Labour Add for enabling works @ Total cost of 1.5 m additional lift for 1.10% 14.00 cum Rate per cum YEAR : 2010-11

Rs: Rs: Rs: TOTAL Rs: Rs: Rs: Rs:

0.00 0.00 345.84 345.84 3.80 349.64 25.00 ITEM No: 14

SECTION: CANAL C.D WORKS.

40