Analysis of rates

Dressisng of Beds and prepration of sub-grade

Detail of cost for 10 sqm
Sr.No Description of Items Qty. Rate Unit Amount
1 Pick Work
Beldar 1.38 Nos. 320.83 each 442.75
Total:- 442.75

Add 10% C.P and 5% over head charges except on cement. 66.41

Total:- 509.16
Cost for 10sqmt. 509.16
Cost for 1sqmt. 50.92
Add GST 12% 6.11
57.03
Add labour cess 12% 0.57
57.60
Say Rs. 57.60

ANALYSIS OF RATE
Sr. No. Reference of Description of item Unit Qty. Rate Amount
MORD
specification

3.18 Construction of Subgrade

Construction of sub-grade approved material obtained from
borrow pits with all lifts & leads, transporting to site,
spreading, grading to required slope and compacted to meet
requirement
Unit = cum of table No. 300-2
Taking output = 100 cum
a) Labour
Mate day 0.040 320.83 12.83
Mazdoor day 1.000 320.83 320.83
b) Machinery
Front end loader capacity @ 100 cum per hour hour 1.000 1843.00 1843.00
Tipper 10 tonne capacity hour 4.500 513.00 2308.50
Dozer 80 HP for spreading @ 200 cum per hour hour 0.500 6285.00 3142.50
Motor grader for grading @ 50 cum per hour hour 2.000 2318.00 4636.00
Water tanker with 6 km lead hour 4.000 500.00 2000.00
three wheel 80-100 kn static roller hour 1.250 791.00 988.75
c) Material
soil cum 100 30.46 3046.00
Cost of water KL 12.000 50.00 600.00
Total (a+b+c) 18898.41
d) Over Head charges @ 5% input to (a+b+c) 944.92
Total (a+b+c+d) 19843.33
e) Contractor profit @ 10% input to (a+b+c+d) 1984.33
Total (a+b+c+d+e) 21827.67
f) Add @12% Labour cess 2619.32
Total (a++b+c+d+e+f) 24446.99
g) GST @ 1% input to (a+b+c+d+e+f) 244.47
Rate per cum (a+b+c+d+e+f+g) 246.91
Say ₹ 247.00

ANALYSIS OF RATE
PROV. FORM WORK WITH STEEL PLATES 3.15 mm THICK WELDED WITH ANGLE IRON IN FRAME 30x30x5mm,SO AS TO GIVE A FAIR FINISH I/C
CENTERING,SHUTTERING,STRUTTING & PROPPING ETC. WITH WOODEN BATTENS & BALLIES,HEIGHT OF PROPPING & CENTERING BELOW
SUPPORTING FLOOR TO CEILING NOT EXCEEDING 4 MTS & REMOVAL OF THE SAME FOR IN SITU-REINFORCED CONCRETE & PLAIN
CONCRETE WORKS:-

S.No. DESCRIPTION OF ITEM QTY. RATE UNIT AMOUNT

(A) MATERIAL:-
3.15 mm THICK MS PLATE=0. 90x0.60=
0.54 m^2 @24.72 kg/m^2 13.350 Kg
 ADD 5% WASTAGE 0.668 Kg
TOTAL 14.018 Kg 0.14018 5300.00 QTLS. 742.93
ANGLE IRON 30x30
x5mm SIZE=2(.9+.6)
3.00 RMT@2.2 KG/RMT 6.600
ADD 5% WASTAGE 0.330
TOTAL 6.930 Kg 0.06930 5000.00 QTLS. 346.50
TOTAL 1089.43 1)
(B) CARRIAGE OF MATERIAL. (0.14018+0.0693) = 0.2095 QTL.
BY MECH.TPT. 15.00 KM 0.02095 297.64 MT 6.23
BY HEAD LOAD 0.50 KM 0.02095 584.46 MT 12.24
TOTAL 18.47 2)
(C ) WELDING CHARGES:- 300.00 3.50 CMTS. 1050.00 3)
2(0.9+0.6)=3.00MTS OR 300CMS.
(D ) LABOUR:-
BLACK SMITH 0.066 374.50EACH 24.72
BANDHANI 0.066 320.83EACH 21.17
BEYLDAR 0.154 320.83EACH 49.41
SUNDRIES LS 9.53
TOTAL 104.83 4)
TOTAL (1TO4) 2262.73
ADD 1.5 % WATER CHARGES 2262.73 33.94
TOTAL 2296.67
LESS CREDIT FOR SRAP VALUE OF STEEL PLATES AFTER
FULL USE OF PLATES &WHEN BECOMES UNSERVICEABLE 1089.43 108.94
@ 10 % OF AMOUNT NET VALUE 2187.73
COST FOR 0.54 SQMTS 2187.73
COST FOR 1.00 SQMTS. 4051.35
SAY Rs. 4051.35

EXECUTIVE ENGINEER,
IPH DIVISION, NAHAN.

ANALYSIS OF RATE
Sr. No. Description of item Unit Qty. Rate Amount
Stone soling properly hand-packed filling interstices with
Kharanja stone and consolidating with power road roller to the
requested gradient and comber including spreading watering
and rolling of binding materials moorum or earth etc. complete
as per HP.PWD specification. 100 mm spread thickness
(finished work including materials and labour)
Detail of cost for one cum
100 mm spread thickness (finished work including material and labour)
a) Material
Soling stone cum 1.00 500.00 500.00
Moorum /Earth LS 50.00
b) Labour
Mate day 0.08 320.83 25.67
Mazdoor (Unskilled) day 0.08 320.83 25.67
Bhisti day 0.21 320.83 67.37
c) Machinery
Vibratory Roller 8-10 Tonne day 0.01 2,417.00 24.17
Chowkidar day 0.01 320.83 3.21
Sundries LS 40.00
d)Add for water charges @ 3% 22.08
Total : (a+b+c+d) 758.17
e) Over Head charges @ 5% input to (a+b+c+d) 37.91
Total (a+b+c+d+e) 796.08
f) Contractor profit @ 10% input to (a+b+c+d+e) 79.61
Total (a+b+c+d+e+f) 875.68
g) GST @ 12% input to (a+b+c+d+e+f) 105.08
 ADD 1% LABOUR CESS 9.81
990.57
Rate per cum (a+b+c+d+e+f+g) 990.57
Say ₹ 991.00

ANALYSIS OF RATES

Sr. No. Description of item Unit Qty. Rate Amount

Earth work in Hill Road

Excavation in soil in hilly area by mechanical means including
cutting and trimming of side slopes and disposing of excavated
earth with the lift upto 1.5 mtr. and a lead upto 20 mtr. As per
technical specification clause 1603.1
Unit = Cum
Taking output = 260 cum
(a) Labour
Mate Day 0.80 320.83 256.66
Mazdoor (unskilled) for trimming slopes and helping in Day 20.00 320.83 6416.60
excavation
(b) etc.
Machinery
Dozar D-50 @43.28 cum p. hour Hour 6.00 3160.00 18960.00
Front end loader hour 6.00 1380.00 8280.00
Total (a+b) 33913.26
c) Over Head charges @ 10% input to (a+b) 3391.33
Total (a+b+c) 37304.59
d) Contractor profit @ 10% input to (a+b+c) 3730.46
Total (a+b+c+d) 41035.04
e) Add @12% Labour cess 4924.21
f) GST @ 1% input to (a+b+c+d) 459.59
Cost for 260 cum (a+b+c+d) 46418.84
Rate per cum (a+b+c+d)/260 178.53
Say ₹ 179.00