PWD UTTARAKHAND

RATE ANALYSIS REPORT

Name MISCELLANEOUS ITEMS Year 2016-2017

Rate Card Block 15 Gairsain (CHAMOLI) Effective Date 01/05/2016

Chapter Name Supplying and fixing of rivets

Amount And Rate In (Rs)
Item Description Rate Unit

11259 19-1 Supplying and fixing of 24 mm dia rivets confirming to the latest IS Code including 151.70 Nos.
7 all labour, material, riveting gun, T&P etc. required for proper completion of the
work.
S.No Resource Code Resource Quantity Rate Unit Amount
.
Labour Group
1 PL03 Blacksmith 1st class/Electrician 2.50 546.00 day 1,365.00
2 PL15 Beldar/mazdoor (unskilled) 7.00 300.00 day 2,100.00
3 PL56 Riveter 2.50 558.00 day 1,395.00
4 PL57 Hammerman 2.50 330.00 day 825.00
Machine Group
1 PMC001 Air Compressor 210 cfm 10.00 414.00 hours 4,140.00
2 PMC140 Rivet Gun 10.00 41.40 hours 414.00
Material Group
1 PM0105 Nuts, Bolts and Rivets 38.72 77,964.68 tonne/kilogra 3,018.79
m
Total Resource Amount 13,257.79

Over Heads

62. T & P Charges 3% on (PM0105) 90.56

82. Contractor's Profit Including Over Head 12.5% on ( Resource Cost + Over Head Cost + Child Item Amount) 1,668.54

102. Labour Cess 1% on ( Resource Cost + Over Head Cost + Child Item Amount) 150.17

Total OH Amount 1,909.28

Total Cost for 100.00 Nos. = Resource Cost + Overhead Cost 15,167.07

Item Rate Per Nos. 151.67

11259 19-2 Supplying and fixing of 22 mm dia rivets confirming to the latest IS Code including 149.50 Nos.
8 all labour, material, riveting gun, T&P etc. required for proper completion of the
work.

MISCELLANEOUS ITEMS - 2016-2017 - 01/05/2016 - Page 1 of 10 18/06/16 6:46

19
Rate Card Block 15 Gairsain (CHAMOLI) Effective Date 01/05/2016

Amount And Rate In (Rs)

Item Description Rate Unit

S.No Resource Code Resource Quantity Rate Unit Amount

.
Labour Group
1 PL03 Blacksmith 1st class/Electrician 2.50 546.00 day 1,365.00
2 PL15 Beldar/mazdoor (unskilled) 7.00 300.00 day 2,100.00
3 PL56 Riveter 2.50 558.00 day 1,395.00
4 PL57 Hammerman 2.50 330.00 day 825.00
Machine Group
1 PMC001 Air Compressor 210 cfm 10.00 414.00 hours 4,140.00
2 PMC140 Rivet Gun 10.00 41.40 hours 414.00
Material Group
1 PM0105 Nuts, Bolts and Rivets 32.53 77,964.68 tonne/kilogra 2,536.19
m
Total Resource Amount 12,775.19

Over Heads

62. T & P Charges 3% on (Cunmnilative) 383.26

82. Contractor's Profit Including Over Head 12.5% on ( Resource Cost + Over Head Cost + Child Item Amount) 1,644.81

102. Labour Cess 1% on ( Resource Cost + Over Head Cost + Child Item Amount) 148.03

Total OH Amount 2,176.09

Total Cost for 100.00 Nos. = Resource Cost + Overhead Cost 14,951.29

Item Rate Per Nos. 149.51

Specification:

Page 2 of 10 18/06/16 6:46

Rate Card Block 15 Gairsain (CHAMOLI) Effective Date 01/05/2016

Chapter Name Slip Clearance

Amount And Rate In (Rs)
Item Description Rate Unit

11260 22-1 Clearance of land slides in soil and ordinary rock by a bull-dozer D 80 A-12, 180 71.60 cu.m
4 HP and disposal of the same on the valley side

S.No Resource Code Resource Quantity Rate Unit Amount

.
Labour Group
1 PL14 Mate 0.04 330.00 day 13.20
2 PL15 Beldar/mazdoor (unskilled) 1.00 300.00 day 300.00
Machine Group
1 PMC045 Dozer D - 80 - A 12 1.67 3,588.00 hours 5,991.96
Total Resource Amount 6,305.16

Over Heads

82. Contractor's Profit Including Over Head 12.5% on (All Resource) 788.15

102. Labour Cess 1% on ( Resource Cost + Over Head Cost + Child Item Amount) 70.93

Total OH Amount 859.08

Total Cost for 100.00 cu.m = Resource Cost + Overhead Cost 7,164.24

Item Rate Per cu.m 71.64

11260 22-2 Clearing of land slide in hard rock requiring blasting for 50 per cent of the boulders 118.80 cu.m
5 and disposal of the same on the valley side(Using bull-dozer)

S.No Resource Code Resource Quantity Rate Unit Amount

.
Labour Group
1 PL04 Blaster 0.07 528.00 day 36.96
2 PL09 Rock Hole Driller 0.75 330.00 day 247.50
3 PL14 Mate 0.09 330.00 day 29.70
4 PL15 Beldar/mazdoor (unskilled) 1.50 300.00 day 450.00
Machine Group
1 PMC045 Dozer D - 80 - A 12 1.67 3,588.00 hours 5,991.96
2 PMC133 Air compressor 250 cfm with two leads for 2.50 3,339.60 day/hours 1,043.62
pneumatic cutters/hammers.
Material Group
1 PM0081 Gelatine 80 per cent 17.50 110.00 kilogram 1,925.00
2 PM0223 Electric Detonators @ 1 detonator for 1/2 70.00 1,050.00 100 Nos/each 735.00
gelatin stick of 125 gms each
Total Resource Amount 10,459.74

Over Heads

MISCELLANEOUS ITEMS - 2016-2017 - 01/05/2016 - Page 3 of 10 18/06/16 6:46

22
Rate Card Block 15 Gairsain (CHAMOLI) Effective Date 01/05/2016

Amount And Rate In (Rs)

Item Description Rate Unit

82. Contractor's Profit Including Over Head 12.5% on (All Resource) 1,307.47

102. Labour Cess 1% on ( Resource Cost + Over Head Cost + Child Item Amount) 117.67

Total OH Amount 1,425.14

Total Cost for 100.00 cu.m = Resource Cost + Overhead Cost 11,884.89

Item Rate Per cu.m 118.85

11260 22-3 Slip clearance (by manual means) of loose earth and other small loose materials 170.50 cu.m
6 including disposal as directed by the Engineer-in-charge.

S.No Resource Code Resource Quantity Rate Unit Amount

.
Labour Group
1 PL15 Beldar/mazdoor (unskilled) 8.00 300.00 day 2,400.00
2 PL31 Coolie 6.00 300.00 day 1,800.00
Material Group
1 PM1551 Sundries 31.25 1.70 Lumpsum 53.13
Total Resource Amount 4,253.13

Over Heads

82. Contractor's Profit Including Over Head 12.5% on (All Resource) 531.64

102. Labour Cess 1% on ( Resource Cost + Over Head Cost + Child Item Amount) 47.85

Total OH Amount 579.49

Total Cost for 28.34 cu.m = Resource Cost + Overhead Cost 4,832.61

Item Rate Per cu.m 170.52

11260 22-4 Slip clearance (by manual means) of earth and boulders including disposal as 171.30 cu.m
7 directed by the Engineer-in-charge.

S.No Resource Code Resource Quantity Rate Unit Amount

.
Labour Group
1 PL15 Beldar/mazdoor (unskilled) 10.00 300.00 day 3,000.00
2 PL31 Coolie 4.00 300.00 day 1,200.00
Material Group
1 PM1551 Sundries 42.00 1.70 Lumpsum 71.40
Total Resource Amount 4,271.40

Over Heads

82. Contractor's Profit Including Over Head 12.5% on (All Resource) 533.93

MISCELLANEOUS ITEMS - 2016-2017 - 01/05/2016 - Page 4 of 10 18/06/16 6:46

22
Rate Card Block 15 Gairsain (CHAMOLI) Effective Date 01/05/2016

Amount And Rate In (Rs)

Item Description Rate Unit

102. Labour Cess 1% on ( Resource Cost + Over Head Cost + Child Item Amount) 48.05

Total OH Amount 581.98

Total Cost for 28.34 cu.m = Resource Cost + Overhead Cost 4,853.38

Item Rate Per cu.m 171.26

11260 22-5 Slip clearance (by manual means) of boulders only including disposal as directed by 183.30 cu.m
8 the Engineer-in-charge.

S.No Resource Code Resource Quantity Rate Unit Amount

.
Labour Group
1 PL15 Beldar/mazdoor (unskilled) 11.00 300.00 day 3,300.00
2 PL31 Coolie 4.00 300.00 day 1,200.00
Material Group
1 PM1551 Sundries 42.00 1.70 Lumpsum 71.40
Total Resource Amount 4,571.40

Over Heads

82. Contractor's Profit Including Over Head 12.5% on (All Resource) 571.43

102. Labour Cess 1% on ( Resource Cost + Over Head Cost + Child Item Amount) 51.43

Total OH Amount 622.85

Total Cost for 28.34 cu.m = Resource Cost + Overhead Cost 5,194.25

Item Rate Per cu.m 183.28

Specification:

MISCELLANEOUS ITEMS - 2016-2017 - 01/05/2016 - Page 5 of 10 18/06/16 6:46

22
Rate Card Block 15 Gairsain (CHAMOLI) Effective Date 01/05/2016

Chapter Name Setting Out(Construction of Reference Pillars, Back Pillars and Job Pillars with per no. rates)
Amount And Rate In (Rs)
Item Description Rate Unit

11261 26-1 Construction of reference pillars(totally under ground) of length 200mm, width 72.00 Nos.
2 200mm and height 300mm) as per Fig. 1600.1 (b) and Technical Specification
Clause 1602.1 of MORD specifications for rural roads.
S.No. Item Code Item Description Quantity Rate Unit Amount

1 11-1-1-1 Excavation in foundation for retaining 1.20 284.70 cu.m 341.64

& brest walls
Earthwork in excavation for foundation
as per drawing and technical
specifications.
2 11-6-1-2 Stone Masonry In 1:4 cement mortar 1.20 4,974.70 cu.m 5,969.64

Stone masonry work in cement mortar

1:4 in foundation complete as per
drawing and technical specifications
3 12-3 Plastering with cement mortar (1:4), 15 4.00 136.70 sq.m 546.80
mm thick on brickwork in substructure

(as per technical specifications)

Total Child Item Amount 6,858.08

Over Heads

24. White Washing, Lettering and Painting, etc. 5% on ( Resource Cost + Over Head Cost + Child Item Amount) 342.90

Total OH Amount 342.90

Total Cost for 100.00 Nos. = Sub Items Cost + Overhead Cost 7,200.98

Item Rate Per Nos. 72.01

11261 26-2 Construction of back pillars , of length 300mm, width 300mm and height 400mm of 255.30 Nos.
3 which 100 mm shall be below ground level as per Fig. 1600.1 (b) and Technical
Specification Clause 1602.3 of MORD specifications for rural roads.
S.No. Item Code Item Description Quantity Rate Unit Amount

1 11-1-1-1 Excavation in foundation for retaining 0.90 284.70 cu.m 256.23

& brest walls
Earthwork in excavation for foundation
as per drawing and technical
specifications

2 11-6-1-2 Stone Masonry In 1:4 cement mortar 3.60 4,974.70 cu.m 17,908.92

Stone masonry work in foundation

complete as per drawing and technical
MISCELLANEOUS ITEMS - 2016-2017 - 01/05/2016 -
specifications Page 6 of 10 18/06/16 6:46
26
Rate Card Block 15 Gairsain (CHAMOLI) Effective Date 01/05/2016

Amount And Rate In (Rs)

2 11-6-1-2 3.60 4,974.70 cu.m 17,908.92
Item Description Rate Unit

complete as per drawing and technical

specifications
3 12-3 Plastering with cement mortar (1:4), 15 45.00 136.70 sq.m 6,151.50
mm thick on brickwork in substructure

(as per technical specifications)

Total Child Item Amount 24,316.65

Over Heads

24. White Washing, Lettering and Painting, etc. 5% on ( Resource Cost + Over Head Cost + Child Item Amount) 1,215.83

Total OH Amount 1,215.83

Total Cost for 100.00 Nos. = Sub Items Cost + Overhead Cost 25,532.48

Item Rate Per Nos. 255.32

11261 26-3 Construction of Job pillers of length 400mm, width 400mm and height 600mm of 644.00 Nos.
4 which 100 mm shall be below ground level as per Fig. 1600.1 (d) and Technical
Specification Clause 1602.4 of MORD specifications for rural roads.
S.No. Item Code Item Description Quantity Rate Unit Amount

1 11-1-1-1 Excavation in foundation for retaining 1.60 284.70 cu.m 455.52

& brest walls
Earthwork in excavation for foundation
as per drawing and technical
specifications.
2 11-6-1-2 Stone Masonry In 1:4 cement mortar 9.60 4,974.70 cu.m 47,757.12

Stone masonry work in cement mortar

1:4 in foundation complete as per
drawing and technical specifications
3 12-3 Plastering with cement mortar (1:4), 15 96.00 136.70 sq.m 13,123.20
mm thick on brickwork in substructure

(as per technical specifications)

Total Child Item Amount 61,335.84

Over Heads

24. White Washing, Lettering and Painting, etc. 5% on ( Resource Cost + Over Head Cost + Child Item Amount) 3,066.79

Total OH Amount 3,066.79

Total Cost for 100.00 Nos. = Sub Items Cost + Overhead Cost 64,402.63

Item Rate Per Nos. 644.03

MISCELLANEOUS ITEMS - 2016-2017 - 01/05/2016 - Page 7 of 10 18/06/16 6:46

26
Rate Card Block 15 Gairsain (CHAMOLI) Effective Date 01/05/2016

Amount And Rate In (Rs)

Item Description Rate Unit

Specification:

Page 8 of 10 18/06/16 6:46

Rate Card Block 15 Gairsain (CHAMOLI) Effective Date 01/05/2016

Chapter Name Dense Graded Bituminous Macadam

Amount And Rate In (Rs)
Item Description Rate Unit

11261 29-1 Dense graded bituminous macadam for grading I 37.5mm nominal size (bitumen @ 10,264.70 cu.m
6 4.25% by weight of total mix has been taken for analysis purpose)

S.No Resource Code Resource Quantity Rate Unit Amount

.
Labour Group
1 PL14 Mate 0.84 330.00 day 277.20
2 PL15 Beldar/mazdoor (unskilled) 16.00 300.00 day 4,800.00
3 PL17 Mazdoor/Beldar (Skilled) 5.00 432.00 day 2,160.00
Machine Group
1 PMC012 Front end-loader 1 cum bucket capacity 6.00 1,242.00 hours 7,452.00
2 PMC027 Three wheel 80-100 kN Static Roller 3.90 648.60 hours 2,529.54
3 PMC034 Vibratory roller 80-100 kN 3.90 2,070.00 hours 8,073.00
4 PMC050 Hotmix Plant - 60 to 90 TPH capacity 6.00 19,320.00 hours 1,15,920.00
5 PMC056 Paver Finisher Hydrostatic with sensor control 6.00 3,450.00 hours 20,700.00
100 TPH
6 PMC066 Smooth Wheeled Roller 8 tonne 3.90 648.60 hours 2,529.54
7 PMC068 Tipper 5.5 cum in tonne.km 4,500.00 4.14 Tonne.Km 18,630.00
8 PMC097 Generator 250 KVA 6.00 2,208.00 hours 13,248.00
Material Group
1 PM0008 Aggregate - Grading I (40 mm nominal Size) 109.16 1,429.80 cu.m 1,56,076.97
10 mm - 5 mm
2 PM0009 Aggregate - Grading I (40 mm nominal Size) 74.68 1,429.80 cu.m 1,06,777.46
25 mm 10 mm
3 PM0010 Aggregate - Grading I (40 mm nominal Size) 126.38 1,429.80 cu.m 1,80,698.12
37.25 mm - 25 mm
4 PM0011 Aggregate - Grading I (40 mm nominal Size) 5 252.78 1,429.80 cu.m 3,61,424.84
mm and below
5 PM0040 Bitumen VG-30 19.13 32,231.98 tonne/M.T. 6,16,597.86
6 PM0095 Lime 17.24 8,335.72 M.T. 1,43,707.74
Total Resource Amount 17,61,602.28

Over Heads

82. Contractor's Profit Including Over Head 12.5% on (All Resource) 2,20,200.29

102. Labour Cess 1% on ( Resource Cost + Over Head Cost + Child Item Amount) 19,818.03

Total OH Amount 2,40,018.31

Total Cost for 195.00 cu.m = Resource Cost + Overhead Cost 20,01,620.59

Item Rate Per cu.m 10,264.72

MISCELLANEOUS ITEMS - 2016-2017 - 01/05/2016 - Page 9 of 10 18/06/16 6:46

29
Rate Card Block 15 Gairsain (CHAMOLI) Effective Date 01/05/2016

Amount And Rate In (Rs)

Item Description Rate Unit

11261 29-2 Dense graded bituminous macadam for grading II 26.5 mm nominal size(bitumen @ 8,921.00 cu.m
7 4.25% by weight of total mix has been taken for analysis purpose)

S.No Resource Code Resource Quantity Rate Unit Amount

.
Labour Group
1 PL14 Mate 0.84 330.00 day 277.20
2 PL15 Beldar/mazdoor (unskilled) 16.00 300.00 day 4,800.00
3 PL17 Mazdoor/Beldar (Skilled) 5.00 432.00 day 2,160.00
Machine Group
1 PMC012 Front end-loader 1 cum bucket capacity 6.00 1,242.00 hours 7,452.00
2 PMC027 Three wheel 80-100 kN Static Roller 3.90 648.60 hours 2,529.54
3 PMC034 Vibratory roller 80-100 kN 3.90 2,070.00 hours 8,073.00
4 PMC050 Hotmix Plant - 60 to 90 TPH capacity 6.00 19,320.00 hours 1,15,920.00
5 PMC056 Paver Finisher Hydrostatic with sensor control 6.00 3,450.00 hours 20,700.00
100 TPH
6 PMC066 Smooth Wheeled Roller 8 tonne 3.90 648.60 hours 2,529.54
7 PMC068 Tipper 5.5 cum in tonne.km 4,500.00 4.14
Tonne.Km 18,630.00
8 PMC097 Generator 250 KVA 6.00 2,208.00 hours 13,248.00
Material Group
1 PM0012 Aggregate - Grading II (19 mm nominal Size) 80.43 2,295.72 cu.m 1,84,644.44
10 mm - 5 mm
2 PM0013 Aggregate - Grading II (19 mm nominal Size) 86.16 2,295.72 cu.m 1,97,798.89
25 mm 10 mm
3 PM0014 Aggregate - Grading II (19 mm nominal Size) 114.90 2,295.72 cu.m 2,63,777.77
5 mm and below
4 PM0040 Bitumen VG-30 19.13 32,231.98 tonne 6,16,597.86
5 PM0095 Lime 8.62 8,335.72 M.T. 71,853.87
Total Resource Amount 15,30,992.10

Over Heads

82. Contractor's Profit Including Over Head 12.5% on (All Resource) 1,91,374.01

102. Labour Cess 1% on ( Resource Cost + Over Head Cost + Child Item Amount) 17,223.66

Total OH Amount 2,08,597.67

Total Cost for 195.00 cu.m = Resource Cost + Overhead Cost 17,39,589.78

Item Rate Per cu.m 8,920.97

Specification:

Page 10 of 10 18/06/16 6:46