LEAD STATEMENT (SSR 2015-16)

LEAD IN KM
Initial rate of
COST OF material
Description Source of Conveyan Total
Sl No initial CONVEYA excluding per
of Item supply ST lead Total ce Cost /Rate
lead NCE seignorage
Conveyan excluding
charges
ce c.p
1 2 5 4 5 6 7 8 9 10 11 12=10+11 13
Coarse
1 aggregate Jaduru 15.00 1.00 14.00 194.30 194.30 170.44 875.00 1045.44 Cum
10-4.75mm
Coarse
2 aggregate Jaduru 15.00 1.00 14.00 194.30 194.30 170.44 1210.00 1380.44 Cum
20-10mm
Coarse
3 aggregate Jaduru 15.00 1.00 14.00 194.30 194.30 170.44 1145.00 1315.44 Cum
40-20mm
Fine
aggregate /
4 Sand Vamsadhara 13.00 1.00 12.00 169.50 169.50 148.68 148.68 Cum
( un
screened)
Fine
aggregate /
5 Vamsadhara 13.00 1.00 12.00 169.50 169.50 148.68 148.68 Cum
Sand
( screened)

7 Cement The rate mentioned for site of work per kg 6.40 6400.00 6400.00 MT

8 Steel The rate mentioned for site of work 42.00 42000.00 42000.00 MT

Sand for
5 Vamsadhara 13.00 1.00 12.00 172.30 172.30 151.14 151.14 Cum
Filling

8 Murrum Local 3.00 1.00 2.00 84.1 84.1 73.77 107.00 180.77 Cum

9 Gravel Local 3.00 1.00 2.00 84.1 84.1 73.77 103.00 176.77 Cum

Certificates
1)Certified that the quarries are verified and leads provided are found correct to the best of my knowledge.
2) Certified that adequate good quantity of materials are available in the quarry.
3)Certified that the cost of cement and steel Fe 415 grade are adopted as per the
Remarks

14
 IRR-
CCDW-1- Excavation in all kinds of soil including boulders upto 0.30 m dia. for foundations of canal
1 cross drainage and other appurtenant structures and placing the excavated stuff neatly in
specified dump area or disposing off the same as directed etc., complete with initial lead upto
50 m and initial lift upto 3 m.

Out turn of two mazdoors assumed

DATA: at 4 cum per day.

DATA: RATE ANALYSIS UNIT : 10.00

A. MATERIALS:
Sl No Particulars Unit Quantity Rate
in Rs.
1 NIL 0.00 0.00
0.00 0.00
Total cost of Materials Rs:

B. MACHINERY:
Sl No Description Unit Quantity Rate
in Rs.
1 NIL 0.00 0.00
0.00 0.00
Total hire charges of Machinery Rs:

C. LABOUR:
Sl No Description Unit Quantity Rate
in Rs.
1 work inspector Day 0.25 400.00
2 mazdoor Day 6.00 320.00
Total cost of Labour Rs:
labour component/unit qty 202.00
Add contractor's profit and overhead charges 13.615% 27.50
labour component/unit qty (including contractor's profit) 229.50

ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D. Add for contractor's profit and overheads on (A+B+C) 0.000% Rs:
Total cost for 10.00 cum Rs:
Rate per cum (A+B+C+D)/10.0 Rs.
 ions of canal
d stuff neatly in
ith initial lead upto

cum

Amount
in Rs.
0.00
0.00
0.00

Amount
in Rs.
0.00
0.00
0.00

Amount
in Rs.
100.00
1920.00
2020.00

0.00
0.00
2020.00
2020.00
0
2020.00
202.00
IRR-CCDW-2-5 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 all lifts.
(Cement content: 220 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum)

DATA: Requirement of materials :

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 : 0.88 kg
Average output of 300/200 ltr mixer : 50 x 9 x 8 / 220 16.36 cum per day
Formwork & scaffolding :
Shuttering at 1 sqm / cum of concrete considered for foundation filling work.
Use rate of shuttering for 40 uses ( Annexure-A Item-IRR-CCDW-2-3 ) Rs: 242.61 / sqm
Scaffolding for foundation concreting assumed @ : 10 % of shuttering
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3) Rs: 81.75 / sqm
Labour for erection & dismantling scaffolding : 10 % of labour for shuttering.
Labour for concreting :
Requirement of labour for concreting same as in item : IRR-CCDW-2-3.

DATA: RATE ANALYSIS UNIT : 16.36

A. MATERIALS:
Sl No Particulars Unit Quantity Rate
in Rs.
1 Cement for mix kg 3599.20 6.40
Cement for incidentals @ 3 kg / cum kg 49.08 6.40
2 Coarse aggregate 40-20 mm cum 7.36 1315.44
Coarse aggregate 20-10 mm cum 4.42 1380.44
Coarse aggregate 10 mm below cum 2.94 1045.44
3 Fine aggregate (Un-Screened) cum 6.54 148.68
4 Super Plasticizer kg 14.40
5 Use rate of shuttering for 40 uses sqm 16.36 242.61
Scaffolding @ of shuttering 10%
6 Sundries LS 0.50 41.00
Total cost of Materials Rs:

B. MACHINERY:
Sl No Description Unit Quantity Rate
in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50
Fuel / Energy charges Hour 8.00 78.40
2 5 hp pump ( diesel ) Hour 0.50 10.20
Fuel / Energy charges Hour 0.50 78.40
3 Water tanker 8000 ltr Hour 1.00 402.50
Fuel / Energy charges Hour 1.00 296.30
4 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60
Fuel / Energy charges Hour 8.00 19.00
Total hire charges of Machinery Rs:

C. LABOUR:
Sl No Description Unit Quantity Rate
in Rs.
1 Crew for Concrete mixer Hour 8.00 206.70
2 Crew for Pump Hour 0.50 104.80
3 Crew for Water tanker Hour 1.00 166.70
4 Crew for Vibrator Hour 8.00 148.80
5 Mason Class-I Day 1.00 420.00
6 work inspector Day 1.00 400.00
7 mazdoor
for batching materials Day 11.00 320.00
for loading mortar pans Day 4.00 320.00
for laying Day 3.00 320.00
 for conveying concrete Day 16.36 320.00
8 for cleaning/ washing/ curing Day 1.00 320.00
9 Labour cost for shuttering sqm 16.36 81.75
Total cost of Labour Rs:
labour component/unit qty 1010.70
Add contractor's profit and overhead charges 13.615% 137.60
labour component/unit qty (including contractor's profit) 1148.30

ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs:
Total cost for 16.36 cum Rs:
Rate per cum (A+B+C+D)/16.36 Rs.
cum

Amount
in Rs.
23034.88
314.11
9684.26
6097.67
3078.61
972.99

3969.08
396.91
20.50
47569.01

Amount
in Rs.
428.00
627.20
5.10
39.20
402.50
296.30
60.80
152.00
2011.10

Amount
in Rs.
1653.60
52.40
166.70
1190.40
420.00
400.00

3520.00
1280.00
960.00
 5235.20
320.00
1337.43
16535.73

47569.01
2011.10
16535.73
66115.84

66115.84
4041.31
IRR-CCDW-2-21 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 with placing and sinking plums of size 150 to 80 mm upto 15 percent for gravity
type retaining walls / piers / abutments etc., 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 all lifts.
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(Cement content: 260 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.765cum, Blending Ratio of CA--50:30:20, FA : 0.34 cum,
plums of size 150 to 80 mm : 0.25cum )

DATA: Requirement of materials :

For 1 cum plum CC :- Coarse aggregates : 0.765 cum Blending ratio : 50 :30 : 20
Fine aggregate : 0.34 cum Cement content : 260 kg Super plasticizer : 1.04 kg
Plums of size 150 to 80 mm : 0.25 cum
Average output of 300/200 ltr mixer : 50 x 10 x 8 / 260 15.38
Formwork & scaffolding :
Shuttering at 2.75 sqm / cum of concrete considered for gravity type walls / piers.
Use rate of shuttering for 40 uses ( Annexure-A Item-IRR-CCDW-2-3) Rs: 242.61
Cost of scaffolding materials considered @ : 30 % of shuttering
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 ) Rs: 81.75
Labour for erecting & dismantling scaffolding : 30 % of labour for shuttering
Consider 15.38 cum concrete. Quantity of plum concrete : 18.09 cum per day
Labour for concreting :
Requirement of labour for concreting same as in item IRR-CCDW-2-3 with average 3 mazdoors extra for lift
involved and 2 mazdoors extra for handling plums.

DATA: RATE ANALYSIS UNIT : 18.09

A. MATERIALS:
Sl No Particulars Unit Quantity Rate
in Rs.
1 Cement for mix kg 4703.40 6.40
Cement for incidentals @ 4 kg / cum kg 72.36 6.40
2 Coarse aggregate 40-20 mm cum 6.92 1315.44
Coarse aggregate 20-10 mm cum 4.15 1380.44
Coarse aggregate 10 mm below cum 2.77 1045.44
3 Plums of size 150 to 80 mm cum 4.52
4 Fine aggregate (Un-Screened) cum 6.15 148.68
5 Super Plasticizer kg 18.81
Use rate of shuttering for 40 uses sqm 49.75 242.61
6 Scaffolding @ of shuttering 30%
Total cost of Materials Rs:

B. MACHINERY:
Sl No Description Unit Quantity Rate
in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50
Fuel / Energy charges Hour 8.00 78.40
2 5 hp pump ( diesel ) Hour 0.50 10.20
Fuel / Energy charges Hour 0.50 78.40
3 Needle vibrator 60 mm dia ( petrol ) Hour 8.00 8.20
Fuel / Energy charges Hour 8.00 28.50
Total hire charges of Machinery Rs:

C. LABOUR:
Sl No Description Unit Quantity Rate
in Rs.
1 Crew for Concrete mixer Hour 8.00 206.70
2 Crew for Pump Hour 0.50 104.80
3 Crew for Needle vibrator Hour 8.00 148.80
4 Mason Class-I Day 1.00 420.00
5 work inspector Day 1.00 400.00
6 mazdoor
 for batching materials Day 11.00 320.00
for loading mortar pans Day 4.00 320.00
for laying Day 5.00 320.00
for placing plums Day 2.00 320.00
for conveying concrete Day 15.38 320.00
for conveying plums Day 2.00 320.00
for cleaning/ washing/ curing Day 1.00 320.00
7 Labour for shuttering sqm 49.75 81.75
Labour for scaffolding @ 30%
Total cost of Labour Rs:
labour component/unit qty 1212.00
Add contractor's profit and overhead charges 13.615% 165.00
labour component/unit qty (including contractor's profit) 1377.00

ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs:
Total cost for 18.09 cum Rs:
Rate per cum (A+B+C+D)/18.09 Rs.
cum per day

/ sqm

/ sqm

cum

Amount
in Rs.
30101.76
463.10
9102.08
5731.10
2893.53

914.50

12069.19
3620.76
64896.02

Amount
in Rs.
428.00
627.20
5.10
39.20
65.60
228.00
1393.10

Amount
in Rs.
1653.60
52.40
1190.40
420.00
400.00
 3520.00
1280.00
1600.00
640.00
4921.60
640.00
320.00
4066.86
1220.06
21924.92

64896.02
1393.10
21924.92
88214.04

88214.04
4876.40
IRR-CCDW-2-10 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than
15 N / sq mm ) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for sub-structure / super- 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 all lifts.
(Cement content: 280 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum)

DATA: Requirement of materials :

For 1 cum CC :- Coarse aggregates : 0.80 cum Blending ratio : 65 :35
Fine aggregate : 0.45 cum Cement content : 280 kg Super plasticizer : 1.12 kg
Average output of 300/200 ltr mixer : 50 x 11 x 8 / 280 15.71 cum per day
Formwork & scaffolding :
Shuttering at 2 sqm / cum of concrete considered for sub / super structure works.
Use rate of shuttering ( Annexure-A Item-IRR-CCDW-2-3 ) 242.61 / sqm
Scaffolding for sub/ super structure concreting assumed : 25 % of shuttering
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 ) 81.75 / sqm
Labour for erecting & dismsntling scaffolding : 25 % of labour for shuttering.
Labour for concreting :
Requirement of labour for concreting : 3 mazdoors less than in item IRR-CCDW-2-3
include one mazdoor for extra lift beyond initial lift involved for super structure quantity.

DATA: RATE ANALYSIS UNIT : 15.71

A. MATERIALS:
Sl No Particulars Unit Quantity Rate
in Rs.
1 Cement for mix kg 4398.80 6.40
Cement for incidentals @ 5 kg / cum kg 78.55 6.40
2 Coarse aggregate 20-10 mm cum 8.17 1380.44
Coarse aggregate 10 mm below cum 4.40 1045.44
3 Fine aggregate (Un-Screened) cum 7.07 148.68
4 Super Plasticizer kg 17.60
5 Use rate of shuttering for 40 uses sqm 31.42 242.61
Scaffolding @ of shuttering 25%
6 Sundries LS 0.50 41.00
Total cost of Materials Rs:

B. MACHINERY:
Sl No Description Unit Quantity Rate
in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50
Fuel / Energy charges Hour 8.00 78.40
2 5 hp pump ( diesel ) Hour 0.50 10.20
Fuel / Energy charges Hour 0.50 78.40
3 Water tanker 8000 ltr Hour 1.00 402.50
Fuel / Energy charges Hour 1.00 296.30
4 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60
Fuel / Energy charges Hour 8.00 19.00
Total hire charges of Machinery Rs:

C. LABOUR:
Sl No Description Unit Quantity Rate
in Rs.
1 Crew for Concrete mixer Hour 8.00 206.70
2 Crew for Pump Hour 0.50 104.80
3 Crew for Water tanker Hour 1.00 166.70
4 Crew for Vibrator Hour 8.00 148.80
5 Mason Class-I Day 1.00 420.00
6 work inspector Day 1.00 400.00
7 mazdoor
for batching materials Day 11.00 320.00
for loading mortar pans Day 4.00 320.00
for laying Day 4.00 320.00
 for conveying concrete Day 15.71 320.00
for cleaning/ washing/ curing Day 1.00 320.00
8 Labour cost for shuttering sqm 31.42 81.75
Labour cost for scaffolding @ 25%
Total cost of Labour Rs:
labour component/unit qty 1178.90
Add contractor's profit and overhead charges 13.615% 160.50
labour component/unit qty (including contractor's profit) 1339.40

ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs:
Total cost for 15.71 cum Rs:
Rate per cum (A+B+C+D)/15.71 Rs.
cum

Amount
in Rs.
28152.32
502.72
11277.08
4598.68
1051.12

7622.77
1905.69
20.50
55130.88

Amount
in Rs.
428.00
627.20
5.10
39.20
402.50
296.30
60.80
152.00
2011.10

Amount
in Rs.
1653.60
52.40
166.70
1190.40
420.00
400.00

3520.00
1280.00
1280.00
 5027.20
320.00
2568.59
642.15
18521.03

55130.88
2011.10
18521.03
75663.02

75663.02
4816.23
 IRR-
CCDW-2-
26 Providing and laying insitu M- 20 ( 28 days cube compressive strength not less than 20 N /
sqmm ) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for wearing coat including cost of all materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position in alternate panels, levelling, compacting,
finishing, curing, packing joints with asphalt mortar etc., complete with initial lead upto 50 m
and all lifts.
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cum. to the data
(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum)

DATA: Requirement of materials :

For 1 cum CC :- Coarse aggregates : 0.80 cum Blending ratio : 65 :35
Fine aggregate : 0.45 cum Cement content : 330 kg Super plasticizer : 1.32 kg
Average output of 300/200 ltr mixer : 50 x 13 x 8 / 330 15.76 cum per day
Formwork & scaffolding :
Shuttering at 0.5 sqm / cum of concrete considered for wearing coat.
Use rate of shuttering for 40 uses ( Annexure-A Item-IRR-CCDW-2-3 ) Rs: 242.61 / sqm
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 ) Rs: 81.75 / sqm
No scaffolding required for wearing coat concrete laying.
Labour for concreting :
Requirement of labour for concreting same as in item IRR-CCDW-2-4 with 1 mason and 1.5 mazdoor extra for
finishing and packing joints with asphalt mortar.

DATA: RATE ANALYSIS UNIT : 15.76 cum

A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement for mix kg 5200.80 6.40 33285.12
Cement for incidentals @ 5 kg / cum kg 78.80 6.40 504.32
2 Coarse aggregate 20-10 mm cum 8.20 1380.44 11312.97
Coarse aggregate 10 mm below cum 4.41 1045.44 4613.31
3 Fine aggregate (Un-Screened) cum 7.09 148.68 1054.47
4 Super Plasticizer kg 20.80
5 Use rate of shuttering sqm 7.88 242.61 1911.76
6 Sundries ( asphalt mortar etc ) LS 5.00 41.00 205.00
Total cost of Materials Rs: 52886.95

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50 428.00
Fuel / Energy charges Hour 8.00 78.40 627.20
2 5 hp pump ( diesel ) Hour 0.50 10.20 5.10
Fuel / Energy charges Hour 0.50 78.40 39.20
3 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60 60.80
Fuel / Energy charges Hour 8.00 19.00 152.00
Total hire charges of Machinery Rs: 1312.30

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Concrete mixer Hour 8.00 206.70 1653.60
2 Crew for Pump Hour 0.50 104.80 52.40
3 Crew for Needle vibrator Hour 8.00 148.80 1190.40
4 Mason Class-I Day 2.00 420.00 840.00
5 work inspector Day 1.00 400.00 400.00
6 mazdoor
for batching materials Day 11.00 320.00 3520.00
for loading mortar pans Day 4.00 320.00 1280.00
for laying Day 4.00 320.00 1280.00
for conveying concrete Day 15.76 320.00 5043.20
 for cleaning/ washing/ curing Day 2.00 320.00 640.00
7 Labour cost for shuttering sqm 7.88 81.75 644.19
Total cost of Labour Rs: 16543.79
labour component/unit qty 1049.70
Add contractor's profit and overhead charges 13.615% 142.90
labour component/unit qty (including contractor's profit) 1192.60

ABSTRACT:
A. Cost of Materials Rs: 52886.95
B. Hire charges of Machinery Rs: 1312.30
C. Cost of Labour Rs: 16543.79
Total Rs: 70743.04
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs:
Total cost for 15.76 cum Rs: 70743.04
Rate per cum (A+B+C+D)/15.76 Rs. 4488.77
 Providing 20 mm thick plastering in cement mortar 1:4 proportion by volume including cost
IRR-CCDW-4-10
of all materials, machinery, labour, scaffolding, cleaning joints, smooth finishing, curing etc.,
complete with initial lead upto 50 m and all lifts.

DATA: Consider 100 sqm area for analysis.

Quantity of mortar for 100 sqm with 10 % wastage : 2.20 cum
Cement : 788 kg Sand : 2.2
20 mm thick plastering to be done in 2 layers of 12 mm and 8 mm .
Output of 1 mason for rough plastering : 20 sqm per day
Output of 1 mason for smooth plastering : 10 sqm per day

DATA: RATE ANALYSIS UNIT : 100.00

A. MATERIALS:
Sl No Particulars Unit Quantity Rate
in Rs.
1 Cement kg 788.00 6.40
2 Sand (Screened) cum 2.20 148.68
TOTAL Rs:
Add for scaffolding / ramps etc @ 2.5% Rs:
Total cost of Materials Rs:

B. MACHINERY:
Sl No Description Unit Quantity Rate
in Rs.
1 Nil 0.00 0.00
( Manual mixing) 0.00 0.00
Total hire charges of Machinery Rs:

C. LABOUR:
Sl No Description Unit Quantity Rate
in Rs.
1 Mason Cl- I Day 15.00 420.00
2 work inspector Day 1.00 400.00
3 mazdoor Day 25.00 320.00
Total cost of Labour Rs:
labour component/unit qty 147.00
Add contractor's profit and overhead charges 13.615% 20.00
labour component/unit qty (including contractor's profit) 167.00

ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs:
Total cost for 100.00 sqm Rs:
Rate per sqm (A+B+C+D)/100.0 Rs.
 cum

sqm per day

sqm per day

sqm

Amount
in Rs.
5043.20
327.11
5370.31
134.26
5504.56

Amount
in Rs.
0.00
0.00
0.00

Amount
in Rs.
6300.00
400.00
8000.00
14700.00

5504.56
0.00
14700.00
20204.56

20204.56
202.05
IRR-CCDW-2-1 Providing, fabricating and placing in position reinforcement steel bars for RCC works including
cleaning, straightening, cutting, bending, hooking, lapping, welding wherever required,tying with
1.25 mm dia soft annealed steel wire, including cost of all materials, machinery, labour etc.,
complete with initial lead upto 50 and all lifts.

DATA: Lap jointing considered assuming all reinforcement below 36 mm dia.

Quantity of binding wire per tonne : 8
Wastage of steel : 5
Cleaning,straightening 1: Bar benders & 2 mazdoors
Marking, cutting, bending & stacking 2: Bar benders & 4 mazdoors
Fixing & tying with binding wire 2: Bar benders & 4 mazdoors
Checking / correcting & misc. 1: Bar benders & 1 mazdoors

DATA: RATE ANALYSIS UNIT : 1000.00

A. MATERIALS:
Sl No Particulars Unit Quantity Rate
in Rs.
1 Rein.Steel with 5 % wastage kg 1050.00 42.00
2 Binding wire 1.25 mm dia kg 8.00 70.00
3 Sundries ( chairs / spacers etc ) LS 3.00 41.00
Total cost of Materials Rs:

B. MACHINERY:
Sl No Description Unit Quantity Rate
in Rs.
1 Nil 0.00 0.00
0.00 0.00
Total hire charges of Machinery Rs:

C. LABOUR:
Sl No Description Unit Quantity Rate
in Rs.
1 work inspector Day 1.00 400.00
2 Bar bender Day 6.00 490.00
3 mazdoor Day 11.00 320.00
Total cost of Labour Rs:
labour component/unit qty 6.90
Add contractor's profit and overhead charges 13.615% 0.90
labour component/unit qty (including contractor's profit) 7.80

ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D. Add for contractor's profit and overheads on (A+B 13.615% Rs:
Total cost for 1000.00 kg Rs:
Rate pekg (A+B+C+D)/1000.0 Rs.
works including
red,tying with

kg
percent
& 2 mazdoors
& 4 mazdoors
& 4 mazdoors
& 1 mazdoors

kg

Amount
in Rs.
44100.00
560.00
123.00
44783.00

Amount
in Rs.
0.00
0.00
0.00

Amount
in Rs.
400.00
2940.00
3520.00
6860.00

44783.00
0.00
6860.00
51643.00
7031.19
58674.19
58.70
 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than
IRR-CCDW-2-24
20 N / sq mm ) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for deck slab & kerb 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 all lifts.
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum)

DATA: Requirement of materials :

For 1 cum CC :- Coarse aggregates : 0.80 cum Blending ratio : 65 :35
Fine aggregate : 0.45 cum Cement content : 330 kg Super plasticizer : 1.32 kg
Average output of 300/200 ltr mixer : 50 x 13 x 8 / 330 15.76
Formwork & scaffolding :
Shuttering at 2.5 sqm / cum of concrete considered for deck slab and kerb.
Use rate of shuttering for 30 uses ( Annexure-A Item-IRR-CCDW-2-3 ) Rs: 294.95
Cost of scaffolding materials considered @ : 250 % of shuttering
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3) Rs: 81.75
Labour for erecting & dismantling scaffolding @ : 250 % of labour for shuttering
Labour for concreting :
Requirement of labour for concreting same as in item IRR-CCDW-2-4 with 0.5 mazdoor and 1 mason extra.

DATA: RATE ANALYSIS UNIT : 15.76

A. MATERIALS:
Sl No Particulars Unit Quantity Rate
in Rs.
1 Cement for mix kg 5200.80 6.40
Cement for incidentals @ 5 kg / cum kg 78.80 6.40
2 Coarse aggregate 20-10 mm cum 8.20 1380.44
Coarse aggregate 10 mm below cum 4.41 1045.44
3 Fine aggregate (Un-Screened) cum 7.09 148.68
4 Super Plasticizer kg 20.80
5 Use rate of shuttering for 30 uses sqm 39.40 294.95
Scaffolding @ of shuttering 250%
6 Sundries LS 1.00 41.00
Total cost of Materials Rs:

B. MACHINERY:
Sl No Description Unit Quantity Rate
in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50
Fuel / Energy charges Hour 8.00 78.40
2 5 hp pump ( diesel ) Hour 0.50 10.20
Fuel / Energy charges Hour 0.50 78.40
3 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60
Fuel / Energy charges Hour 8.00 19.00
Total hire charges of Machinery Rs:

C. LABOUR:
Sl No Description Unit Quantity Rate
in Rs.
1 Crew for Concrete mixer Hour 8.00 206.70
2 Crew for Pump Hour 0.50 104.80
3 Crew for Needle vibrator Hour 8.00 148.80
4 Mason Class-I Day 2.00 420.00
5 work inspector Day 1.00 400.00
6 mazdoor
for batching materials Day 11.00 320.00
for loading mortar pans Day 4.00 320.00
for laying Day 4.00 320.00
for conveying concrete Day 15.76 320.00
 for cleaning/ washing/ curing Day 1.00 320.00
7 Labour cost for shuttering sqm 39.40 81.75
Labour cost for scaffolding @ 250%
Total cost of Labour Rs:
labour component/unit qty 1703.90
Add contractor's profit and overhead charges 13.615% 232.00
labour component/unit qty (including contractor's profit) 1935.90

ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs:
Total cost for 15.76 cum Rs:
Rate per cum (A+B+C+D)/15.76 Rs.
cum per day

/ sqm

/ sqm

cum

Amount
in Rs.
33285.12
504.32
11312.97
4613.31
1054.47

11620.84
29052.11
41.00
91484.15

Amount
in Rs.
428.00
627.20
5.10
39.20
60.80
152.00
1312.30

Amount
in Rs.
1653.60
52.40
1190.40
840.00
400.00

3520.00
1280.00
1280.00
5043.20
 320.00
3220.95
8052.38
26852.93

91484.15
1312.30
26852.93
119649.37

119649.37
7591.97
 Excavation and removal of silt and silt mixed with sand from canal bed in dry condition
IRR-PMW-3-20
including disposing off the same in spoil bank or on the canal embankment in layers as
directed etc., complete with initial lead upto 50 m and all lifts.

DATA: Output of 2 mazdoors assumed at 5 cum per day.

DATA: RATE ANALYSIS UNIT : 10 cum

A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 mazdoor Day 4.00 320.00 1280.00
Total cost of Labour Rs: 1280.00
labour component/unit qty 128.00
Add contractor's profit and ove 13.615% 17.40
labour component/unit qty (including contractor's profit) 145.40

ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 1280.00
Total Rs: 1280.00

D. Add for contractor's profit

and overheads on (A+B+C) 13.615% Rs: 174.272
Total cost for 10.00 cum Rs: 1454.27
Rate per cum (A+B+C+D)/10.0 Rs. 145.40
IRR-CAW-
1-1 Excavation in all kinds of soil including boulders upto 0.3 m diameter for canal, seating of
embankment, filter drains / catch water drains etc., including dressing bed and sides to
required level and profile, cost of all materials, machinery, labour, placing the excavated soil
neatly in dump area or for the formation of service road / embankment as directed etc.,
complete with initial lead upto 1 km and all lifts.

DATA: RATE ANALYSIS UNIT : 925.00 cum

A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount

in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Shovel 0.85 cum capacity Hour 8.00 1706.60 13652.80
Fuel / Energy charges Hour 8.00 862.10 6896.80
Tippers 5 cum capacity 6
2 Nos Hour 48.00 446.70 21441.60
Fuel / Energy charges Hour 48.00 296.30 14222.40
Total hire charges of
Machinery Rs: 56213.60

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Shovel Hour 8.00 222.30 1778.40
2 Crew for Tipper Hour 48.00 166.70 8001.60
3 work inspector Day 1.00 400.00 400.00
4 mazdoor Day 30.00 320.00 9600.00
Total cost of Labour Rs: 19780.00
labour component/unit qty 21.40
Add contractor's profit and overhead char 13.615% 2.90
labour component/unit qty (including contractor's profit) 24.30

ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 56213.60
C. Cost of Labour Rs: 19780.00
Total Rs: 75993.60
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 10346.53
Total cost for 925.00 cum Rs: 86340.13
Rate per cum (A+B+C+D)/925 Rs. 93.30
IRR-PMW-3-2Providing homogeneous embankment using soil from approved borrow
New Item6 -
2010-11 area in layers of 25 to 30 cm before compaction including cost of all
(For Minor Womaterials, machinery, labour, all operations such as watering, compacting
to density control of not less than 95 percent or as stipulated using
8T roller etc., complete with initial lead upto 1 km and all lifts.

RATE ANALYSIS
A. MATERIALS: UNIT : 807.00 cum
Sl No Particu Unit Quantity Rate Amount
in Rs. in Rs
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00
B. MACHINERY:
Sl No Descrip Unit Quantity Rate Amount
in Rs. in Rs
1 Angle Hour 2.70 1715.50 4631.85
Fuel / Hour 2.70 603.10 1628.37
2 Pump 5Hour 4.00 3.00 12.00
Fuel / Hour 4.00 40.70 162.80
3 Water tHour 8.00 402.50 3220.00
Fuel / Hour 8.00 296.30 2370.40
4 VibratoHour 6.40 1342.20 8590.08
Fuel / Hour 6.40 1018.90 6520.96
5 Sundri LS 2.00 41.00 82.00
Total hire charges of Machinery Rs: 27218.46

C. LABOUR:
Sl No Descrip Unit Quantity Rate Amount
in Rs. in Rs
1 Crew f Hour 2.70 222.30 600.21
4 Crew f Hour 4.00 78.60 314.40
5 Crew f Hour 8.00 166.70 1333.60
6 Crew foHour 6.40 248.00 1587.20
7 work inDay 1.00 400.00 400.00
8 mazdoDay 2.00 320.00 640.00
Total cost of Labour Rs: 4875.41
labour component/unit qty 6.00
Add contractor's pro 13.615% 0.80
labour component/unit qty (including contractor's profit) 6.80

ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 27218.46
C. Cost of Labour Rs: 4875.41
Total Rs: 32093.87
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 4369.58
Total cost
for 807.00 cum Rs: 36463.45
Rate per cum (A+B+C+D)/807 Rs: 45.20
IRR-PMW-3Providing homogeneous embankment using soil from approved borrow
New Item5
- 2010-11 area in layers of 25 to 30 cm before compaction including cost of all
(For Minor materials, machinery, labour, all operations such as excavation, sorting out,
transportation, spreading soil in layer of specified thickness, breaking clods,
sectioning,etc.,complete with initial lead upto 1 km and all lifts.

RATE ANALYSIS
A. MATERIALS: Unit: 807.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Angle dozer 90 hp Hour 2.70 1715.50 4631.85
Fuel / Energy charges Hour 2.70 603.10 1628.37
2 Shovel 0.85 cum capacity Hour 8.00 1706.60 13652.80
Fuel / Energy charges Hour 8.00 862.10 6896.80
3 Tippers 5.00 cum capacity 5 Nos. Hour 40.00 446.70 17868.00
Fuel / Energy charges Hour 40.00 296.30 11852.00
Total hire charges of Machinery Rs: 56529.82

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Dozer Hour 2.70 222.30 600.21
2 Crew for Shovel Hour 8.00 222.30 1778.40
3 Crew for Tipper Hour 40.00 166.70 6668.00
4 work inspector Day 1.00 400.00 400.00
5 mazdoor Day 2.00 320.00 640.00
Total cost of Labour Rs: 10086.61
labour component/unit qty 12.50
Add contractor's profit and overhead charges 13.615% 1.70
labour component/unit qty (including contractor's profit) 14.20

ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 56529.82
C. Cost of Labour Rs: 10086.61
Total Rs: 66616.43
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 9069.83
Total cost for 807.00 cum Rs: 75686.26
Rate per cum (A+B+C+D)/807 Rs: 93.80