KANHAR IRRIGATION PROJECT

KANHAR NAHAR PARIYOJANA KHAND-06 MIRZAPUR

Name of Estimate:- Estimate for Construction of VRB at km 5.97 of L.P.B.C

Name of Work:- Construction of VRB at km 5.970 of LPBC
ABSTRACT OF COST
Sl. Items of work Unit Quantity Rate (Rs.) Amount (Rs.)
No.
1 2 3 4 5 6
1 Earth work in excavation of foundation with
all types of soil, mixed with charri, bajari,
kankar including all lead and lift, labours,
T&P etc. required and filling sides of the
foundation trenches and disposal of surplus
excavated earth.As per direction of Engineer
-in - charge.
M3 960.753 134.64 129355.78
2 Excavating other rock by blasting removing
muck & stacking with all lift and lead up to
30m . including cost of all material, labour,
T&P etc. required for proper complection of
work. as per direction of engineer- in- charge.

M3 411.751 437.69 180219.42

3 Laying cement concrete M-15 (1:2:4) in
foundation with OPC-43 grade cement,
coarse sand FM> 2.0, coarse aggregate
4.75-20mm from approved quarry. including
cost of all material but excluding cost of
cement with all lead & lift and mechanical
mixing, labour, T&P etc. required for proper
complection of work.
M3 21.342 3498.12 74656.88
4 Laying Reinforced cement concrete in M-25
with OPC-43 grade cement, coarse sand
FM> 2.0, crushed hard stone grit size 4.75-
20mm including cost of all material with all
lead & lift and mechanical mixing, labour,
T&P etc. required for proper complection of
work but excluding cost of cement,
reinforcement, centering and shuttering in
construction of different parts of structure.
M3 191.912 3807.99 730798.06
5 Cutting, bending, binding, Carriage and
placing of steel for reinforcement excluding
cost of steel but including cost of binding
wire , labour, T&P etc.required for proper
complection of work.
MT 15.442 14768.33 228048.12
6 Centering and shuttering for CC work
including cost of labour, material, T&P,
etc.required for proper completion of work.
M2 18.30 240.00 4392.00

Kanhar Construction Division-I, Pipri-Sonebhadra

7 Centering and shuttering for RCC work in
different parts of structure including cost of all
materials, labour,T&P etc. required for
proper completion of work.
M2 338.93 956.40 324147.92
8 Painting Two coat of bitumen grade 85/100
on bed blocks with Two layer of 200 micron
polythene sheet again followed by two coat
of bitumen painting including cost of
materials, labours, T&P etc. required for
proper completion of work.
M2 4.91 393.84 1931.79
9 Providing and fixing joint filler board (18mm.
Thick) in expansion joint as per drawing and
direction of Engineer -in- charge including
cost of fillar board ,labour and T&P etc.
required for proper completion of work.
M2 10.59 1092.00 11561.77
10 Providing and Fixing PVC drainage spout
pipe 100 mm dia. Size. including cost of all
material, labours and T&P etc. required for
proper completion of work.
RM 4.92 390.00 1918.80
11 Earth work in filling for making Road
diversion including all cost of material, labour
charges, T&P etc. with mechanical
compaction , dressing etc.required for proper
completion of work.
M3 1274.569 240.60 306661.32
12 Earth work in excavation for removal of
diversion road of ordinary soil lead upto 30 m
and Lift upto 1.50 m. including cost of all
material, labour charges, T&P etc. required
for proper completion of work.
M3 1274.569 164.88 210150.95
13 Dewatering with 5 HP hiring diesel pump
including cost of all labour,machinery, P.O.L.
and T&P etc.required for proper completion
of work.
Hrs 150.00 160.00 24000.00
14 Providing and fixing of angle iron size
75x75x10 including cost of all materials but
excluding cost of angle Iron with all
labour,T&P etc. required for proper
completion of work.
MT 0.187 7448.33 1392.84
15 Construction of granular sub base providing
well graded material size 25 mm to 63 mm
stone ballast with stone dust, spreading in
uniform layers with motar grader on prepared
surface mixing by mix in place method with
rotavator at OMC and compacting with
smooth wheel roller to achieve the desired
density complete. As per direction of
Engineer -in - charge.
M3 66.088 2653.69 175375.74

Kanhar Construction Division-I, Pipri-Sonebhadra

16 Providing, laying, spreading and compacting
stone aggregates of 63 - 45 mm specific
sizes to water bound macadam specification
including spreading in uniform thickness,
hand packing, rolling with smooth wheel
roller 80-100 KN in stages to proper grade
and camber, applying and brooming stone
sceeing / binding materials to fill up the
interstices of coarse aggregate , watering
and compacting to the required density
grading-2. As per direction of Engineer -in -
charge.
M3 39.652 1664.46 66000.00
17 Providing, laying, spreading and compacting
stone aggregates of 53 - 22.4 mm specific
sizes to water bound macadam specification
including spreading in uniform thickness,
hand packing, rolling with smooth wheel
roller 80-100 KN in stages to proper grade
and camber, applying and brooming stone
sceeing / binding materials to fill up the
interstices of coarse aggregate , watering
and compacting to the required density
grading -3 . As per direction of Engineer -in -
charge.

M3 39.652 1694.58 67194.33

18 Providing and applying primer coat with
bitumen emulsion (MS) on prepared surface
of Granular base including cleaning of road
surface and spraying primer @ 0.70 kg per
sqm.using mechanical means . As per
direction of Engineer -in - charge.
M2 188.70 29.06 5483.62
19 Providing and applying tack coat with VG-10
using emulsion distributor @ 0.25 kg per sqm
on the prepared bituminous surface cleaned
with hydralic.As per direction of Engineer -in -
charge.
M2 188.70 14.33 2704.07
20 Providing, laying and rolling of open graded
premix carpet surfacing of 20 mm thickness
compossed of 13.20 to 5.60 mm agregates
either using penetration grade bitumen or
cut-back or emulsion to required line,grade
and level to serve as wearing course on a
previously prepared base, including mixing in
a suitable plant, laying and rolling with
smooth wheel roller 80-100 KN static roller
capacity, finished to required level and
grades to be followed by seal using type 'C'
As per direction of Engineer -in - charge.

M2 188.70 133.44 25180.13

21 Providing and laying seal coat sealing the
voids in a bituminous surface laid to the
specified levels,grade and cross fall using
type 'C' As per direction of Engineer -in -
charge.
M2 188.70 46.37 8750.02

Kanhar Construction Division-I, Pipri-Sonebhadra

22 Brick edging on both side of road with first
class brick 8 cm wide and 12 cm deep laid
with mud mortar including all material, labour,
T&P etc. Complete.
KM 0.120 75000.00 9000.00
Total =Rs 2588923.53
Add 18% GST Rs 466006.24

Cost of Material (Cement & steel) issued from Department Rs 1501295.00

Total Rs 4556224.77
Add 2% contigency Rs 91124.50

G.Total Rs 4647349.26

Say Rs. In Lacs Rs 46.47

Kanhar Construction Division-I, Pipri-Sonebhadra

 KANHAR NAHAR PARIYOJANA KHAND-06 MIRZAPUR
Name of Estimate:- Estimate for Construction of VRB at km 5.97 of L.P.B.C
Name of Work:- Construction of VRB at km 5.970 of LPBC
BILL OF QUANTITY
1 Earth work in excavation of foundation with all types of soil, mixed with charri, bajari, kankar including all
lead and lift, labours, T&P etc. required and filling sides of the foundation trenches and disposal of
surplus excavated earth.As per direction of Engineer -in - charge.
1X1 (15.63+25.75)/2 (8.05+18.17)/2 5.06 1372.504
Total 1372.504 M3
Earth work Quantity = 70 % of 1372.504 = 960.753 M3

2 Excavating other rock by blasting removing muck & stacking with all lift and lead up to 30m . including
cost of all material, labour, T&P etc. required for proper complection of work. as per direction of engineer-
in- charge.
Rock Blasting Quantity = 30 % of 1372.504 = 411.751 M3

3 Laying cement concrete M-15 (1:2:4) in foundation with OPC-43 grade cement, coarse sand FM> 2.0,
coarse aggregate 4.75-20mm from approved quarry. including cost of all material but excluding cost of
cement with all lead & lift and mechanical mixing, labour, T&P etc. required for proper complection of
work.

( Abutments) 2.00 7.05 5.00 0.30 21.150

Wheel guard size
900mm X 200mm X
200mm on each
corner of Parapet 4 0.20 0.20 (0.90+0.30) 0.192
Total= 21.342 M3

4 Laying Reinforced cement concrete in M-25 with OPC-43 grade cement, coarse sand FM> 2.0, crushed
hard stone grit size 4.75-20mm including cost of all material with all lead & lift and mechanical mixing,
labour, T&P etc. required for proper complection of work but excluding cost of cement, reinforcement,
centering and shuttering in construction of different parts of structure.

Abutments
i Rafts 2 6.45 4.40 0.80 45.408
Super structure Abutment
i 2 5.45 (1.50+2.90)/2 0.70 33.572
ii 2 5.45 (0.90+1.50)/2 2.30 35.098
iii 2 5.45 0.45 1.070 5.248
Bed block 1X2 5.45 0.575 0.250 1.581
Deduct 1x2 5.45 0.075 0.075 -0.033
Wing walls
2X2 (0.90+1.60)/2 (0.90+0.85)/2 0.70 3.063
2X2 (1.60+2.20)/2 (0.85+0.73)/2 2.34 14.049
2X2 2.20 (0.73+0.60)/2 1.07 6.262
Slab 1x1 8.73 5.45 0.745 35.446
Bearing coat 1X1 8.73 4.25 0.075 2.783
Parapet 1X2 14.03 0.60 0.21 3.536
1X2 13.83 (0.39+0.15)/2 0.79 5.900
Total :- 191.912 M3
5 Cutting, bending, binding, Carriage and placing of steel for reinforcement excluding cost of steel but
including cost of binding wire , labour, T&P etc.required for proper complection of work.
M-25 191.912 X1.00 % X 7.85 15.065
2.5% Extra for wastage 0.377
Total= 15.442 M.T.

6 Centering and shuttering for CC work including cost of labour, material, T&P, etc.required for proper
completion of work.
2X2= 4 (7.05+5.0) - 0.30 14.46 M2
Wheel guard 1X4 (0.2+0.2+0.2+0.2) 1.20 3.84
Total= 18.30 M2

7 Centering and shuttering for RCC work in different parts of structure including cost of all materials,
labour,T&P etc. required for proper completion of work.
Abutments raft 2X2 (6.45+4.40) - 0.80 34.72 M2
Slopy portion 2X2 5.45 - 0.99 21.58 M2
Sides 2X2 (2.90+1.50)/2 - 0.70 6.16 M2
Up to bearing cap
Vertical portion 1x2 5.45 - 2.34 20.71 M2
Slient portion 1X2 5.45 - 2.42 26.38 M2
Sides 2x2 (1.50+0.90)/2 - 2.34 11.23 M2
Above bearing 2X2 5.45 - 1.07 23.33 M2
Sides 2X2 0.45 - 1.07 1.93 M2
Bearing 1X2 5.45 - (0.175+0.11) 3.11 M2
Side (i) 2x2 0.58 - 0.18 0.40 M2
(ii) 2x2 (0.575+0.45)/2 0.08 0.15
Slab Bottom 1.00 (8.73-2*0.575) 5.45 41.31 M2
Sides 1x2 8.73 0.75 13.01 M2
Parapet
Outer portion 1x2 14.03 1.00 28.06 M2
Inner portion 1x2 14.03 0.21 5.89 M2
iInner slopy 1x2 14.03 0.83 23.29 M2
Sides 2x2 0.60 0.21 0.50 M2
2x2 (0.39+0.15)/2 0.79 0.85 M2
Wing walls
4x2 (0.90+1.60)/2 0.70 7.00 M2
4x2 (1.60+2.20)/2 2.34 35.57 M2
4x2 2.20 1.07 18.83 M2
Sides 1x4 (0.90+0.60)/2 4.11 12.33 M2
Bearing coat
2x4 2.12 0.075 1.27 M2
2x4 2.18 0.075 1.31 M2
Total= 338.93 M2

8 Painting Two coat of bitumen grade 85/100 on bed blocks with Two layer of 200 micron polythene sheet
again followed by two coat of bitumen painting including cost of materials, labours, T&P etc. required for
proper completion of work.
Abutements 2.00 5.45 0.45 4.91
Total= 4.91 Sqm.
9 Providing and fixing joint filler board (18mm. Thick) in expansion joint as per drawing and direction of
Engineer -in- charge including cost of fillar board ,labour and T&P etc. required for proper completion of
work.
Abutment&slab 1x2 5.45 0.745 8.12
In parapet 1x2 0.60 0.210 0.25
1x2 0.39 0.790 0.62
In wearing coat 2x3 2.10 0.075 0.95
2x2 2.18 0.075 0.65
Total= 10.59 Sqm.

10 Providing and Fixing PVC drainage spout pipe 100 mm dia. Size. including cost of all material, labours
and T&P etc. required for proper completion of work.
2x3 0.82 - - 4.92
Total= 4.92 RM

11 Earth work in filling for making Road diversion including all cost of material, labour charges, T&P etc. with
mechanical compaction , dressing etc.required for proper completion of work.

In cannal portion 1 (12.25+20.85)/2 (1.40+7.85)/2 2.15 164.569

Extra for making 4 20.00 (6.25+12.25)/2 1.50 1110.000 L=80 m
approach on high
banks
Total= 1274.569 Cum.

12 Earth work in excavation for removal of diversion road of ordinary soil lead upto 30 m and Lift upto 1.50
m. including cost of all material, labour charges, T&P etc. required for proper completion of work.

Extra for making 4 20.00 (6.25+12.25)/2 1.50 1110.000 L=80 m

approach on high
banks
In canal portion 1 (12.25+20.85)/2 (1.40+7.85)/2 2.15 164.569
Total= 1274.569 Cum.

13 Dewatering with 5 HP hiring diesel pump including cost of all labour,machinery, P.O.L. and T&P
etc.required for proper completion of work.
- - - - 150.00
Total= 150.00 Hrs.

14 Providing and fixing of angle iron size 75x75x10 including cost of all materials but excluding cost of angle
Iron with all labour,T&P etc. required for proper completion of work.
2x2 4.25 X11.00/1000 0.187 MT
Total= 0.187 MT

15 Construction of granular sub base providing well graded material size 25 mm to 63 mm stone ballast with
stone dust, spreading in uniform layers with motar grader on prepared surface mixing by mix in place
method with rotavator at OMC and compacting with smooth wheel roller to achieve the desired density
complete. As per direction of Engineer -in - charge.

Diversion Road 4 20.00 4.25 0.125 42.500

Approach Road 2 22.20 4.25 0.125 23.588
Total= 66.088 M3
16 Providing, laying, spreading and compacting stone aggregates of 63 - 45 mm specific sizes to water
bound macadam specification including spreading in uniform thickness, hand packing, rolling with smooth
wheel roller 80-100 KN in stages to proper grade and camber, applying and brooming stone sceeing /
binding materials to fill up the interstices of coarse aggregate , watering and compacting to the required
density grading-2. As per direction of Engineer -in - charge.

Diversion Road 4 20.00 4.25 0.075 25.500

Approach Road 2 22.20 4.25 0.075 14.152
Total= 39.652 M3

17 Providing, laying, spreading and compacting stone aggregates of 53 - 22.4 mm specific sizes to water
bound macadam specification including spreading in uniform thickness, hand packing, rolling with smooth
wheel roller 80-100 KN in stages to proper grade and camber, applying and brooming stone sceeing /
binding materials to fill up the interstices of coarse aggregate , watering and compacting to the required
density grading -3 . As per direction of Engineer -in - charge.

Diversion Road 4 20.00 4.25 0.075 25.500

Approach Road 2 22.20 4.25 0.075 14.152
Total= 39.652 M3

18 Providing and applying primer coat with bitumen emulsion (MS) on prepared surface of Granular base
including cleaning of road surface and spraying primer @ 0.70 kg per sqm.using mechanical means . As
per direction of Engineer -in - charge.

Approach Road 2 22.20 4.25 188.70

Total= 188.70 M2

19 Providing and applying tack coat with VG-10 using emulsion distributor @ 0.25 kg per sqm on the
prepared bituminous surface cleaned with hydralic.As per direction of Engineer -in - charge.
Approach Road 2 22.20 4.25 188.70
Total= 188.70 M2

20 Providing, laying and rolling of open graded premix carpet surfacing of 20 mm thickness compossed of
13.20 to 5.60 mm agregates either using penetration grade bitumen or cut-back or emulsion to required
line,grade and level to serve as wearing course on a previously prepared base, including mixing in a
suitable plant, laying and rolling with smooth wheel roller 80-100 KN static roller capacity, finished to
required level and grades to be followed by seal using type 'C' As per direction of Engineer -in - charge.

Approach Road 2 22.20 4.25 188.70

Total= 188.70 M2

21 Providing and laying seal coat sealing the voids in a bituminous surface laid to the specified levels,grade
and cross fall using type 'C' As per direction of Engineer -in - charge.

Approach Road 2 22.20 4.25 188.70

Total= 188.70 M2

22 Brick edging on both side of road with first class brick 8 cm wide and 12 cm deep laid with mud mortar
including all material, labour, T&P etc. Complete.

4 20.00 0.080
2 20.00 0.040
Total= 0.120 KM
8 Painting Two coat of bitumen grade 85/100 on bed blocks with Two layer of
200 micron polythene sheet again followed by two coat of bitumen painting
including cost of materials, labours, T&P etc. required for proper completion of
work.
 KANHAR NAHAR PARIYOJANA KHAND-06 MIRZAPUR

Name of Estimate:- Estimate for Construction of VRB at km 5.97 of L.P.B.C

Name of Work:- Construction of VRB at km 5.970 of LPBC

STATEMENT OF MATERIAL CONSUMPTION

Cement
S No. Name of Items Unit Qty Steel
Nos of Bag/ M3 Qty
1 C.C M-15 grade M3 21.342 6.10 130.19 -
2 R.C.C M-25 grade M3 191.912 8.18 1569.84 -
3 Steel for R.C.C MT 15.442 - - 15.442
4 Angle 75X75X10 MT 0.187 - - 0.187
Total = 1700.02 Bag 15.629 MT
Say = 1700.00 Bag
 KANHAR NAHAR PARIYOJANA KHAND-06 MIRZAPUR
Name of Estimate:- Estimate for Construction of VRB at km 5.97 of L.P.B.C
Name of Work:- Construction of VRB at km 5.970 of LPBC
COST OF MATERIAL ISSUED BY DEPARTMENT

S No. Material Grade Unit Quantity Rate Amount Remarks

M-15 Bag 130.00 350.00 45500.00
1 Cement
M-25 Bag 1570.00 350.00 549500.00
Total = 595000.00
Steel Bars MT 15.442 58000.00 895636.00
2 Steel Angle Iron
MT 0.187 57000.00 10659.00
75X75X10
Total= 906295.00

Total cost of materials Issued by department (1+2) Rs.= 1501295.00

Say Rs.= 1501295.00