PROPOSED ESTIMATE OF COVER CONCRETE DRAIN (HIGH)

The rates are taken from PWD(WB) schedule of rate for road & bridge works 1.12.15 & 11 th,12th ,13th,14th . Addenda
& Corrigenda to the Pwd ( WB ) ,building works of Midnapore west effect from 01.11.2017 .
Length (m)= 100 Breath(Top)=0.6M Height=0.75m
Sl. Page
No. No & L. B. H. Rate Amount
Description No. Quantity Unit
It No (m.) (m.) (m.) (Rs.) (Rs.)
Earthwork in excavation for foundation of
structures as per drawing and technical
specification including setting out, removing,
spreading or stacking of spoils within a lead of
150 m. as directed and including trimming the
sides of the trenches, leveling, dressing and
278,12. ramming the bottom, complete as per direction
1
01 of the Engineer-in-Charge in all sorts of soil
excluding marshy soil & rocks (soft or hard) by
manual means.

3
Depth up to 3 m. : 1.00 100.00 1.70 1.00 170.000 m
Without pumping out water and including with shoring.
3
Total 170.000 m 114.00 19380.00
Earthwork in filling in foundation trenches
with good earth in layers not exceeding 15cm.
including
watering and ramming layer by layer complete
279,12.
2 with earth obtained from excavation of
02
foundation or from fresh excavation of land
arranged by Department within a lead of 150
m.
Total 34.000 m3 92.00 3128.00

Rate Filling in foundation or plinth by silver sand in

Analysi layers not exceeding 150 mm as directed and
3 s consolidating the same by thorough saturation
Attache with water, ramming complete including the
d cost of supply of sand. (payment to be made on
measurement of finished quantity ) Rate
3
analysis attached 1.00 100.00 1.70 0.15 25.500 m
3
Total 25.500 m 515.22 13138.00
PWD Supplying and laying Polythene Sheet (150
B.S. (P- gm/sq.m.) over damp proof course or below
4 47 ) It flooring of roof terracing or in foundation or in
no- 3 foundation trenches.

1.00 100.00 1.70 170.000 m2

Total 170.000 m2 24.00 4080.00

Sl. Page
No. No & L. B. H. Rate Amount
Description No. Quantity Unit
It No (m.) (m.) (m.) (Rs.) (Rs.)
Plain / Reinforced Cement Concrete in
Substructure with coarse aggregates of
appropriate nominal size and grading, fine
aggregate (sand) conforming to proper grading
zone, both of approved quality, cement and
water reducing admixtures, as necessary,
Rate including labour, cost and carriage of all
Analysi materials and including preparation of design
5 s mix, approval of the same by the Engineer-in-
Attache Charge and cost for quality control, sampling,
d testing etc. all complete as per drawing and
technical specification including the cost of
necessary form work and staging complete as
per drawing and technical specifications.M20

Bed 1.00 100.00 1.70 0.10 17.000 m3

2.00 100.00 0.25 0.75 37.500 m3
2x100x(1/2)x.125x.75 2.00 100.00 0.06 0.75 9.375 m3
For RCC Slab 1.00 100.00 1.70 0.10 17.000 m3
Total 80.875 m3 6287.17 508474.00

Supplying, fitting and placing HYSD bar

reinforcement in Sub-structure including initial
straightening, straightening of coils bars,
removal of loose rust (if any), cutting to
requisite length bending, binding with
annealed wire not less than 1 mm in size and
(Rate conforming to IS 280 at every intersection
analysi hooked and bent to correct shape and placed on
6 s forms etc.including cost of black annealed wire
attache and cost of loading, unloading, carriage of all
d) steel materials complete as per drawing and
technical specifications and direction of
Engineer-in-charge.
Tor Steel /H.Y.S.D. Bars. Rates as per P.W.D
Building schedule

(1.2% of Concrete Volume) Total 1.601 MT 56637.4 90699.00

P-192
It no- Net cementing punning on cement plaster
7 15 B.S. surface. 1.00 100.00 3.17 317.000 m2

Total 317.000 m2 34.00 10778.00

TOTAL COST (A) Rs. 649677.00
Add GST(6% CGST+6% SGST)On Sl No A)B@12.0% Rs. 77961.00
Cost of Civi works excluding labour welfare cess Total (C=A+B)Rs. 727638.00
Labour welfare cess (on Sl.no C)@1.0%D Rs. 7276.00
Cost of Civi works including labour welfare cess amount (E=C+D) Rs. 734914.00
Add Contingency (on Sl.no C) @3.0% Rs. 21829.00
TOTAL ESTIMATED COST Rs. 756743.00
TOTAL ESTIMATED COST Rs.(IN WORD)-SIX LAKH FIFTY SIX THOUSAND SEVEN HUNDRED FOURTY THREE ONLY

Note: B.S. = PWD Schedule Rates for Building Works.

 Rate Analysis of Steel
FORMAT-E
Schedule of Rates Road and Bridge Works (P-218)
Rate of Item as per relevent section (P-297/It-13.02)11th
1 Rs 3308.00
corrigendum(P-13)
Add: Cost of Steel = Quantity of Steel(1.05) x Basic Price of Steel
(vide Item no. 2, Column –5, Table I – 1 of the Schedule of Rates).
2 Rs 45937.50
P-215,It no-2(ii) New,11th Corrigendum

Add: Cost of Carriage including necessary loading - unloading from

nearest Company Outlets /Stack yard/Godown to the site of
3 Rs 235.11
execution (excluding Overhead Charges & Contractor‟s Profit) =
(Cost of Carriage including loading – unloading charges) / 1.15
Loading & Unloading 96 x @ 0.75
P-225,It-1.03(h) 75.60
=72.00
Add cost of carriage 150 KM from
P-227,It-5
kolkata
0-5 KM=82 Rs 86.10
5-10KM (7.30x5)=36.50 Rs 38.33
10-20KM (6.70x10)=67.00 70.35
20-50KM (6.30x30) 0.00
50-100KM (5.60x50) 0.00
100-150KM
The rate provided is exclusive of cost0.00
(5.30x50) of steel materials.
Construction wing should add cost & carriage of 1.05 MT
(considering 5% wastage) of steel materials to arrive at the final
consolidated item rate. (P-297,Note)

TOTAL = Rs 270.38

4 Add: Overhead Charges @ 5% /15% /20% of (2+3) as the case may

be (vide Sl. 3 of PREMBLE). Rs 2308.63
5 Add: Contractor‟s Profit @ 10% of (2+3+4) Rs 4848.12
TOTAL (RS) Rs 56637.36
 Rate Aaysis of Cocrete
(Format C)
1st Corrigendum& Addenda to PWD (WB), SOR: 2015-16 Road & Bridge Works, P-1, Case-
II
Cement Concrete
Gradation of Stone
20mm 10mm
Metal(Graded Aggregates)
Cost of material from
Pakur(Medinipur) P-222,11th 1700.00 1569.00
Corrigenda,P-7
L+U(P-224,1.03(c)) 57.75 L+U+S 77.00 L=40%
Upto
20KM L+U 57.75 U=35%
P-227,It-3 S 19.25 S=25%
Upto 5km 124.00 L=Loading
337.25 337.25
5-10km 10.90X5 54.50 U=Unloading
10-20km 10.10X10 101.00 S=Stacking
20-50km 9.50X00 0.00
50-100 8.40X50
100-150 7.90X50
337.25 2037.25 1906.25
Cement
Concrete
Cost of 20 mm stone chips 0.9 cum 0.54 2037.25 1100.12
Cost of 10 mm stone chips 0.9 cum 0.36 1906.25 686.25
P-208,Table No-3.2
Cost of
Cement(PPC/PSC/OPC43) P-
(5717/1000)x400 2286.80
215,11th Corrigenda &
Addenda,P-1

2214.00
400kg Cement for M20
Ggrade(For Estimation
purpose)From durability
Plain / Reinforced Cement Concrete in Substructure consideration, the value
with coarse aggregates of appropriate of minimum cement
nominal size and grading, fine aggregate (sand) content and maximum
conforming to proper grading zone, both of water cement ratio to be
approved quality, cement and water reducing considered in the mix
admixtures, as necessary, including labour, cost and Total 6287.17 design shall be as per the
carriage of all materials and including preparation direction of the Engineer-
of design mix, approval of the same by the Engineer- inCharge.(P-297,Note-2)
in-Charge and cost for quality control,
sampling, testing etc. all complete as per drawing
and technical specification including the cost of
necessary form work and staging complete as per
drawing and technical specifications.(P-295,It no-
13.01D(i)i 11th Corrigendum P-13)
RCC Grade M20
 Rate Analysis of Fine Sand
(11th Corrigenda & Addenda to PWD (WB), SOR: 2015-16 Road &
Bridge Works P-3, It-3)
Fine Sand

Cost at Site 305 rs/cum L+U+S 77.00 L = 40%

L+U 57.75 U = 35%

-19.25 rs/cum S 19.25 S = 25%
285.75 rs/cum L=Loading
U=Unloading
Compacting Factor
(280,12.04,Note 2) 0.835 S=Stacking

342.22 rs/cum
Labour Charges 173.00 rs/cum
280,12.04 11th corrigendum
Total 515.22 rs/cum