'kh"kZd

उ र देश सरकार

िमजापुर

foLr`r izkDdyu
dk;Z dk uke % मनमोहन के घर से मेन नाली तक ह्यूम पाइप ारा भूिमगत नाली का काय।

xzke iapk;r % भाऊ िसंह का पूरा

fodkl [k.M % छानबे ॉक

vuqrekfur ykxr% 1.15 लाख

योजना का नाम : प हवा क ीय / पंचम रा िव आयोग / भारत ( ामीण) िमशन

साल % 2024&2025

dzekad vf/kdkjh uke gLrk{kj

1- कंस ंग vfHk;Urk ba0 अिभषेक दु बे

2- xzke iapk;r@fodkl vf/kdkjh

3- xzke iz/kku
 izfrosnu

dk;Z dk uke % मनमोहन के घर से मेन नाली तक ह्यूम पाइप ारा भूिमगत नाली का काय।

xzke iapk;r % भाऊ िसंह का पूरा

fodkl [k.M % छानबे ॉक

izLrqr izDdyu xzke iz/kku भाऊ िसंह का पूरा o xzke lfpo भाऊ िसंह का पूरा ds vuqjks/k ds dze esa rS;kj
fd;k x;k gSA mijksDr dk;Z xzke iapk;r भाऊ िसंह का पूरा ds [kqyh cSBd eas izLrkfor o vuqeksfnr gSA
ftls xzke iapk;r dks izkIr gksus okys प हवा क ीय / पंचम रा िव आयोग / भारत ( ामीण )िमशन
;kstukUrxZr djk;k tkuk gSA

bl izdkj mijksDr ;kstuk dk izkDdyu #i;k 1.15 लाख dh xfBr dj vko’;d dk;Zokgh gsrq izsf”kr gSaA

Gram Sachiv Gram Pradhan J.E. (C.E.)

 izek.k i=

1 izekf.kr fd;k tkrk gS fd izkDDyu esa lHkh njas yks0fu0fo0 ds orZeku izpfyr
ekud njkas ds vuqlkj fd;k x;k है

2 izekf.kr fd;k tkrk gS fd tks nj yks0fu0fo0 ds f’kM~;wy vkWQ jsV eas ugha gS mldk
nj cktkj eas miyC/k de ls de nj yxkdj rS;kj fd;k x;k gSA

3 izekf.kr fd;k tkrk gS fd nj dk fo’ys”k.k yks0fu0fo0 ds ekud fo’ys”k.k ds vk/kkj

ij fd;k x;k gSA
4 izekf.kr fd;k tkrk gS fd izkDDyu esa tks njsa n’kkZ;h x;h gS] og esjh tkudkjh eas
lgh gSA

ाम सिचव ाम धान जे.ई.(सी.ई.)

fof’kf”V;kW

leLr dk;Z yksd fuekZ.k foHkkx mRrj izns’k ds

fof’kf”V;kas ds vuq:i lEikfnr
fd;k tk,xk A

ाम सिचव ाम धान जे.ई.(सी.ई.)

 WORK NAME : LAYING OF HUME PIPE AT VILLAGE BHAU SINGH KA PURA BLOCK CHHANVEY
ABSTRACT
Amount (Rs)
S.No. Particulars

1 Laying of Hume Pipe With Chamber ( Material Cost) 101,654.74

2 Labour Cost 12,407.74

Total Cost 114,062.48

Engineer Fees

Consultant Estimation Fees (1%) 1140.62

Consultant M.B. Fees (1%) 1140.62

Consulting Engineer Gram Pradhan Gram Sachiv

 ANALYSIS OF RATE
WORK NAME : LAYING OF HUME PIPE AT VILLAGE BHAU SINGH KA PURA BLOCK
1 Supply of cement
As per Schedule of rate 1 Bag @ 350.00 Per Bag Rs = 350.00 Bag
GST @ 28% @ 28.00 % Rs = 98.00 Bag
Total Rs = 448.00 Bag
2 Supply of Fine sand at site (Chopan Quarry) 1 Kachcha + 140 Puckka 141 km
Cartage 1st km To 30 km 30 km @ Rs = 468.00 Cum
031 km To 075 km 45 km @ 9.00 Per km Rs = 405.00 Cum
076 km To 100 km 25 km @ 8.00 Per km Rs = 200.00 Cum
101 km To 200 km 40 km @ 7.50 Per km Rs = 300.00 Cum
201 km To onwards km @ 6.50 Per km Rs = 0.00 Cum

Add 1st km kachcha (100.70-35-18)=47.70/3 140 km @ Rs = 15.90 Cum

Total Cartage Rs = 1388.90 Cum
Quarry Rate (1100-35)=1065 @ Rs = 1065.00 Cum
Staking Charges @ Rs = 29.50 Cum
Head load 0 No @ 32.00 Per head Rs = 0.00 Cum
Total Rs = 2483.40 Cum
Say Rs = 2483.00 Cum
GST @ 5% Rs = 124.00 Cum
Total Rs = 2607.00 Cum

3 Supply of Coarse sand at site (Duddhi Quarry) 1 Kachcha + 160 Puckka 161 km
Cartage 1st km To 30 km 30 km @ Rs = 468.00 Cum
031 km To 075 km 45 km @ 9.00 Per km Rs = 405.00 Cum
076 km To 100 km 25 km @ 8.00 Per km Rs = 200.00 Cum
101 km To 200 km 60 km @ 7.50 Per km Rs = 450.00 Cum
201 km To onwards km @ 6.50 Per km Rs = 0.00 Cum

Add 1st km kachcha (100.70-35-18)=47.70/3 160 km @ Rs = 15.90 Cum

Total Cartage Rs = 1538.90 Cum
Quarry Rate (1350-35)=1315 @ Rs = 1315.00 Cum
Staking Charges @ Rs = 29.50 Cum
Head load 0 No @ 32.00 Per head Rs = 0.00 Cum
Total Rs = 2883.40 Cum
Say Rs = 2883.00 Cum
GST @ 5% Rs = 144.00 Cum
Total Rs = 3027.00 Cum
 Supply of 22.4-53 mm Stone Ballast at site
4 1 Kachcha + 50 Puckka 51 km
(Marihan Quarry)
Cartage 1st km To 30 km 30 km @ Rs = 458.70 Cum
031 km To 075 km 20 km @ 9.00 Per km Rs = 180.00 Cum
076 km To 100 km km @ 8.00 Per km Rs = 0.00 Cum
101 km To 200 km km @ 7.50 Per km Rs = 0.00 Cum
201 km To onwards km @ 6.50 Per km Rs = 0.00 Cum

Add 1st km kachcha (100.70-35-18)=47.70/3 50 km @ Rs = 15.90 Cum

Total Cartage Rs = 654.60 Cum
Quarry Rate (740-35)=705 @ Rs = 705.00 Cum
Staking Charges @ Rs = 29.50 Cum
Head load 0 No @ 32.00 Per head Rs = 0.00 Cum
Total Rs = 1389.10 Cum
Say Rs = 1389.00 Cum
GST @ 5% Rs = 69.00 Cum
Total Rs = 1458.00 Cum
5 S/O 20mm Stone Ballast at site (Dala Quarry) 1 Kachcha + 135 Puckka 136 km
Cartage 1st km To 30 km 30 km @ Rs = 468.00 Cum
031 km To 075 km 45 km @ 9.00 Per km Rs = 405.00 Cum
076 km To 100 km 25 km @ 8.00 Per km Rs = 200.00 Cum
101 km To 200 km 35 km @ 7.50 Per km Rs = 262.50 Cum
201 km To onwards km @ 6.50 Per km Rs = 0.00 Cum

Add 1st km kachcha (100.70-35-18)=47.70/3 135 km @ Rs = 15.90 Cum

Total Cartage Rs = 1351.40 Cum
Quarry Rate (1500-35)=1465 @ Rs = 1465.00 Cum
Staking Charges @ Rs = 29.50 Cum
Head load 0 No @ 32.00 Per head Rs = 0.00 Cum
Total Rs = 2845.90 Cum
Say Rs = 2846.00 Cum
GST @ 5% Rs = 142.00 Cum
Total Rs = 2988.00 Cum
6 Supply of M-150 Brick
Cartage 1st km To 10km 15 km @ 317.20
Calculation of Head load 0 No @ 32.00 0.00 /Cum
Total 317.20 /Cum
Head load for bricks 1000 Nos 2.30 Times of above rate Rs = 729.56 Thou
-15% Reduce the above rate Rs = -109.43 Thou
Total Rs = 620.13 Thou
Rate as per SOR Page No 14 Rs = 6700.00 Thou
Total Rs = 7320.13 Thou
Rate of Per No Brick Rs = 7.32 No
GST @ 12% Rs = 0.88 No
Total Rs = 8.20 Thou
 7 Supply of Hume pipe 300mm Dia NP3
As per Schedule of rate 1 m @ 1250.00 Rs = 1250.00 m
Add 10% for cartage 125.00
Total 1375.00 m
GST @ 18% @ 18.00 % Rs = 225.00
Total Rs = 1600.00 m
8 Laying of Hume pipe collar 300mm Dia NP3
As per Schedule of rate 1 No. @ 250.00 Per Pipe Rs = 250.00 No.
Add 10% for cartage 25.00
Total 275.00 No.
GST @ 18% @ 18.00 % Rs = 45.00
Total Rs = 320.00 No.

Gram Pradhan Gram Sachiv J.E.(C.E.)

 Details of Measurements
WORK NAME : LAYING OF HUME PIPE AT VILLAGE BHAU SINGH KA PURA BLOCK CHHANVEY
S.N. Item No. L B/W H/D Quantity Unit
1 Excavation in foundation in mixed soil including lift up to 1.50 M and
1 1 40.00 0.90 0.90 32.40
lead up to 30M. S.I. No. 252. for Hume Pipe
Total 32.40 Cum
2 Concrete with 4cm gauge stone ballast, fine sand and cement in
1 1 40.00 0.60 0.10 2.40
proportion of 12:6:1 in foundation. S.I. No. 273
Total 2.40 Cum
3 Supply and Laying of 300 mm dia NP3 hume pipe 1 1 40.00 NIL NIL 40.00
Total 40.00 m
Say 16.00 No.
4 Supply and Fixing of 300 mm dia NP3 hume pipe collar 1 16.00 NIL NIL NIL 16.00 No.

5 Excavation in Chamber
Type 1 1 1 1.05 1.05 0.75 0.83
Type 2 1 1 1.05 1.05 0.75 0.83
Type 3 1 1 1.05 1.05 0.75 0.83
Type 4 1 1 1.05 1.05 0.75 0.83
Type 5 0 1 1.05 1.05 0.75 0.00
3.31 cum
6 Concrete witch 4cm gauge stone ballast, fine sand and cement in
proportion of 12:6:1 in foundation. S.I. No. 273
Chamber
Type 1 1 1 0.75 0.75 0.100 0.06
Type 2 1 1 0.75 0.75 0.100 0.06
Type 3 1 1 0.75 0.75 0.100 0.06
Type 4 1 1 0.75 0.75 0.100 0.06
Type 5 0 1 0.75 0.75 0.100 0.00
0.23 cum
7 M- 150 brick work in 1:4 cement and fine sand of 1.25 F.M. mortar in
foundation and plinth. S.I.No.305 Chamber
Type 1 1 1 3.92 0.23 0.65 0.59
Type 2 1 1 3.92 0.23 0.65 0.59
Type 3 1 1 3.92 0.23 0.65 0.59
Type 4 1 1 3.92 0.23 0.65 0.59
Type 5 0 1 3.92 0.23 0.65 0.00
Total 2.34 Cum
8 12mm thick plaster with cement mortar in proportion of 1:4 cement and
sand of minimum thickness not be less then 10 mm. S.I. No. 584
Type 1 1 1 2.36 1.00 0.65 1.53
Type 2 1 1 2.36 1.00 0.65 1.53
Type 3 1 1 2.36 1.00 0.65 1.53
Type 4 1 1 2.36 1.00 0.65 1.53
Type 5 0 1 2.36 1.00 0.65 0.00
Total 6.14 SQM
9 R.C.C. work with cement approved coarse sand and 2cm. Gauge
approved dalla grit proportion of 1:2:4
Type 1 1 1 0.90 0.90 0.10 0.08
Type 2 1 1 0.90 0.90 0.10 0.08
Type 3 1 1 0.90 0.90 0.10 0.08
Type 4 1 1 0.90 0.90 0.10 0.08
Type 5 0 1 0.90 0.90 0.10 0.00
0.32 cum
10 Mild steel iron in plain work such as in reinforced concrete or rein force
brick work wrought to required shape as necessary cutting. Bending for
proper completion of the work. S.I. No. 504
Chamber Cover 10 dia. @ 150mm spacing 0.32 - 125.00 NIL NIL 0.41 Qtl.

11 S/F of sign board & photography. 1 1 NIL NIL NIL One Job

Gram Pradhan Gram Sachiv J.E.(C.E.)

 Consumption Statement
WORK NAME : LAYING OF HUME PIPE AT VILLAGE BHAU SINGH KA PURA
Coarse M-150 4cm
S.N. Item Qty. Cement Fine Sand 2cm Dala Grit
Sand Bricks S/Ballast
Qty. Qty. Qty. Qty. Qty. Qty.
C.C.1:6:12 cement fine sand and 4cm
1 Stone ballast 2.63 6.13 1.28 2.55

2 Brick work 1:4 cement and Fine Sand 2.34 4.33 0.60 1078.31
3 Plaster(1:4) cement and Sand 6.14 0.57 0.08
4 R.C.C.(1:2:4) 0.32 2.05 0.14 0.29
Total 13.08 1.96 0.14 1078.31 2.55 0.29
Say 13.00 1.96 0.14 1079.00 2.55 0.29
Unit Bag Cum Cum No. Cum Cum

Gram Pradhan Gram Sachiv J.E.(C.E.)

 BILL OF QUANTITY (Materials)
WORK NAME : LAYING OF HUME PIPE AT VILLAGE BHAU SINGH KA PURA BLOCK
CHHANVEY
G.S.T.
S.N. Item Qty. Unit Rate Amount G.S.T. Rate T.Amount
Amount
1
Cement 13.00 Bags 350.00 4550.00 28.00% 1274.00 5824.00
2
M-150 Bricks 1079.00 Nos 7.32 7898.28 12.00% 947.79 8846.07
3
Stone Ballast 40mm gauge 2.55 cum 1389.00 3541.95 5.00% 177.10 3719.05
4
Fine Sand 1.96 cum 2483.00 4866.68 5.00% 243.33 5110.01
5
Coarse Sand 0.14 cum 2883.00 403.62 5.00% 20.18 423.80
6
Dalla Grit 20mm gauge 0.29 cum 2846.00 825.34 5.00% 41.27 866.61
7
Mild Steel Bar 0.41 Qtl. 8000.00 3240.00 18.00% 583.20 3823.20
8
300 mm dia NP3 hume pipe 40.00 m 1375.00 55000.00 18.00% 9900.00 64900.00
9
300 mm dia NP3 hume pipe collar 16.00 Nos 275.00 4400.00 18.00% 792.00 5192.00
11
S/F of sign board & photography 1.00 Job. 2500.00 2500.00 18.00% 450.00 2950.00

TOTAL 87225.87 14428.87 101654.74

Gram Pradhan Gram Sachiv J.E.(C.E.)

 BILL OF QUANTITY (Labour)

WORK NAME : LAYING OF HUME PIPE AT VILLAGE BHAU SINGH KA

PURA BLOCK CHHANVEY
S.N. Item Qty. Unit Rate Per Amount
Excavation in foundation in mixed soil including lift
1 32.40 Cum 116.40 Cum 3771.36
up to 1.50 M and lead up to 30M. S.I. No. 252
Concrete with 4cm gauge stone ballast sand of 1.25
2 F.M and cement in proportion of 12:6:1 in 2.63 Cum 636.40 Cum 1670.55
foundation. S.I.No.273
3 Supply and Laying of 300 mm dia NP3 hume pipe 16.00 No. 227.30 No. 3636.80

M- 150 brick work in 1:4 cement and fine sand

4 2.34 Cum 500.00 Cum 1172.08
mortar in foundation and plinth. S.I.No.305
12mm thick plaster with cement mortar in proportion
5 of 1:4 cement and sand of minimum thickness not be 6.14 Sqm 57.30 Sqm 351.59
less then 10 mm. S.I. No. 584
R.C.C. work with cement approved coarse sand and
6 0.00 Cum 1545.50 Cum 0.00
2cm. Gauge approved dalla grit proportion of 1:2:4

Mild steel iron in plain work such as in reinforced

concrete or rein force brick work wrought to required
7 0.41 Qtl. 991.00 Qtl. 401.36
shape as necessary cutting. Bending for proper
completion of the work. S.I. No. 504

8 Shifting of surpluse from site cartage of earth 21.60 Cum 65.00 Cum 1404.00

Total 12407.74

Gram Pradhan Gram Sachiv J.E.(C.E.)