Abstract

Name of work:- Construction of walkway near Sherpa Colony R.D 0 to 250 mtrs.
Sr. No. Description Unit Qty Rate Amount
Cutting in earth work and disposal of
1 excavated earth upto a lead of 20 m Cum 418.60 722.75 302543.07
Stone soling properly hand-packed filling
2 interstices with spalls Cum 56.25 1,321.14 74313.96
Providing form work with steel plates
3 3.15mm.thick welded Sqm 37.50 147.27 5522.80
Providing and laying cement concrete
4 (1:3:6) excluding cost of shuttering Cum 28.125 6294.73 177039.28
Total 559419.11
Name of work:- Construction of Walkway near Sherpa Colony R.D 0 to
250 mtrs.
Cutting Detail
Area
R.D Height Width (0.5xbxh) Mean Length Qty.
0 0.00 1.60 0.00
10 2.10 1.60 1.68 0.840 10.00 8.40
20 1.98 1.60 1.58 1.632 10.00 16.32
30 2.15 1.60 1.72 1.652 10.00 16.52
40 2.02 1.60 1.62 1.668 10.00 16.68
50 2.30 1.60 1.84 1.728 10.00 17.28
60 2.10 1.60 1.68 1.760 10.00 17.60
70 2.30 1.60 1.84 1.760 10.00 17.60
80 2.10 1.60 1.68 1.760 10.00 17.60
90 1.99 1.60 1.59 1.636 10.00 16.36
100 2.30 1.60 1.84 1.716 10.00 17.16
110 2.05 1.60 1.64 1.740 10.00 17.40
120 2.10 1.60 1.68 1.660 10.00 16.60
130 2.20 1.60 1.76 1.720 10.00 17.20
140 2.00 1.60 1.60 1.680 10.00 16.80
150 2.10 1.60 1.68 1.640 10.00 16.40
160 2.20 1.60 1.76 1.720 10.00 17.20
170 2.05 1.60 1.64 1.700 10.00 17.00
180 2.12 1.60 1.70 1.668 10.00 16.68
190 2.20 1.60 1.76 1.728 10.00 17.28
200 2.00 1.60 1.60 1.680 10.00 16.80
210 2.16 1.60 1.73 1.664 10.00 16.64
220 2.30 1.60 1.84 1.784 10.00 17.84
230 2.20 1.60 1.76 1.800 10.00 18.00
240 2.30 1.60 1.84 1.800 10.00 18.00
250 2.01 1.60 1.61 1.724 10.00 17.24
1.67 Total Qty. 418.60 Cum
 Details of Measurement
Sr. No. Item Code Description No. Length Breadth Height Qty. Unit

Cutting in earth work and disposal of excavated earth

1 07010000 upto a lead of 20 m 1 250 1.67 418.60 cum
Stone soling properly hand-packed filling interstices
2 8.14 MORTH with spalls 1 250 1.500 0.150 56.25 Cum

Providing form work with steel plates 3.15mm.thick

3 0805070000 welded 2 250 0.075 37.50 Sqm

Providing and laying cement concrete (1:3:6) excluding

4 09120000 cost of shuttering 1 250 1.5 0.075 28.125 cum
 Analysis of Rates
1 Clause No. Cutting in earth work and disposal of excavated earth upto a lead of 20 metre
07010200 Pick Work:-
Detail of cost for 10 cubic metre.
Labour :
Beldar EACH 5.000 364.58
TOTAL :
ADD FOR OVERHEAD CHARGES @5 %
CONTRACTOR PROFIT @ 10%
COST FOR 10.00 cum
COST PER cum

07010300 Jumper Work:-

Detail of cost for 10 cubic metre.
Drilling Equipment : DAY 0.045 3600.00
(AIR compressor with ganiting complete)
MATERIAL :
Special Gelatine (80 %). KG 0.630 110.00
Detonators (ordinary). 100NOS. 3.000 500.00
Safety fuse wire(Coil 10Mtr Length COIL 0.250 45.00
Labour :
Hole Driller EACH 0.135 364.58
Blaster EACH 0.090 425.83
Beldar EACH 10.000 364.58
TOTAL :
Overhead @5 %
CONTRACTOR PROFIT @ 10%
COST FOR 10.00 cum
COST PER cum

07040502 Hard Rock :

------------
Detail of cost for 10 cubic metres
:
Labour :
Stone Chiseller EACH 37.470 364.58
Beldar EACH 18.740 364.58

Black Smith 2nd Class EACH 0.590 425.83

TOTAL :
 Over head @ 5%
Contractor Profit @10%
COST FOR 10.00 cum
COST PER cum
Cost of excavation
50% P.W 30% J.W 20% Chiesling

4 09120000 Providing and laying cement concrete (1:3:6) excluding cost of shuttering
Material
Stone aggregate 40 mm size cum 0.650 1819.25
Stone aggregate 20 m size cum 0.240 1819.25
Sand cum 0.470 1227.48
Cement tonne 0.22 8567.14
Carriage
Stone aggregate 40 mm head load 100 m 0.650 183.54
Stone aggregate 20 m size head load 100 m 0.240 169.78
Sand head load 100 m 0.470 169.78
Cement head load 100 m 0.22 83.40
Labour

Beldar each 2.09 364.58

Bhishti each 0.27 364.58
Mason 1st class each 0.05 541.04
Mason 2nd class each 0.05 444.79
Mate each 0.04 364.58
Beldar extra for ramming each 0.25 364.58
sundries
Total
Water charges @1.5%
Overhead @ 5%
Contractor's Profit @ 10%

Total Total
o a lead of 20 metre

1822.90
1822.90
91.15
191.40
2105.45
210.54 Rs.

162.00

69.30
15.00
11.25

49.22
38.32
3645.80
3990.89
199.54
419.04
4609.48
460.95 Rs.

13660.81
6832.23

251.24 292
20744.28
 1037.21
2178.15
23959.65
2395.96 Rs.

722.75 Rs.

cost of shuttering

1182.51
436.62
576.91
1884.77

119.30
40.75
79.80
18.35

761.97
98.44
27.05
22.24
14.58
91.15
15
5369.44
80.54
272.50
572.25

6294.73 Rs.
 BASIC RATES OF MATERIAL
S.No. Description Market Loading Un- Extra
rates loading carriage
1 Sand 800.00 27.83 9.03 390.61
2 Aggregate 20mm 1400.00 53.79 9.03 356.43
3 Aggregate 40mm 1400.00 53.79 9.03 356.43
5 Cement 8000.00 140.09 140.09 286.96
6 Soling stone/stone spall/Boulder apron 879.23 53.79 9.03 33.58
7 Steel 5600.00 153.76 153.76 286.96
Rate at site of
work
1227.48
1819.25
1819.25
8567.14
975.63
6194.49
 LEAD CHART

Total
Sr. No. Name of Material Name of Source Lead In
Km
1 Sand Jakhri crusher 57.00
2 Aggregate 20mm Jakhri crusher 57.00
3 Aggregate 40mm Jakhri crusher 57.00
5 Cement Rampur 67.00
6 Steel reinforcement Rampur 67.00
7 Soling Stone Local Source 3.50
 688750
34437.5
 RATES OF CARRIAGE OF MATERIAL

S.No Description Rate per Weight of Rate per Lead as Rate per
M.T. materials
Unit Weight Km. per per lead cum as
Km.weig in tonne tonne chart (in per M.T.
ht of km.) for total
materials lead
1 Sand 4.28 Per cum 1.60 6.85 57.00 390.61
2 Aggregate 20mm 4.28 Per cum 1.46 6.25 57.00 356.43
3 Aggregate 40mm 4.28 Per cum 1.46 6.25 57.00 356.43
4 Cement 4.28 Per M/T 1.00 4.28 67.00 286.96
5 Steel reinforcement 4.28 Per M/T 1.00 4.28 67.00 286.96
6 Soling stone 4.28 Per M/T 2.24 9.59 3.50 33.58
 HAULAGE
Code no.
1.10 Haulage excluding Loading & Unloading
Haulage of materials by tipper excluding
cost of loading, unloading and stacking.

Unit = t.km
Taking output 10 t load and lead 10 km =
100 t.km

Case-I : Surfaced Road

Speed with load: 25 km per hour
Speed while returning empty: 35 km per
hour
a) Machinery
Tipper 10 t capacity
Haulage with load hour 0.40 513.00 205.20
Empty return trip hour 0.29 513.00 148.77
b) Overheads @ 10% on (a) 35.40
c) Contractor’s profit @ 10% 38.94
ont.km
Cost for 100 (a+b)= a+b+c 428.30
Rate per t.km = (a+b+c)/100 4.28 Rs.
 ANALYSIS OF LOADING AND UNLOADING
ITEM CODE
1.2 Loading and Unloading Lime, Aggregate, Stone Boulder, Brick Aggregate, Kankar,
Building Rubbish, Crushed Slag, Stone for Masonry Work by Mechanical Means

(i) Loading of Lime, Aggregate, Stone Boulder, Brick Aggregate, Kankar, Building
Rubbish, Crushed Slag, Stone for Masonry Work by mechanical means including
a lead upto 30 m Placing tipper at loading point, loading with front end loader
excluding time for haulage and return trip.

Unit = cum
Taking output = 5.5 cum
Time required for
i) Positioning of tipper at Min 1.00
loading point
ii) Loading by front end Min 7.33
loader 1 cum bucket
capacity @ 45 cum per
hour
iii) Waiting time, Min 2.00
unforeseen
contingencies, etc.

Total Min 10.33

a) Machinery
(i) Tipper 10 t hour 0.172 513.00
capacity
(ii) Front end- hour 0.122 1,281.00
loader 1 cum
bucket
capacity @
45 cum per
hour
c) Overheads @ 10%
on (a)

d) Contractor’s profit
@ 10%
Cost for 5.5 cum = a+b+c
Rate per cum = (a+b+c) /5.5
Say Rs.
(ii) Loading of Earth, Sand, Moorum,
Manure, Flyash by mechanical
means including a lead upto 30
m.

Placing tipper at loading point,

loading with front end loader
excluding time for haulage and
return trip.

Unit = cum
Taking output = 5.5 cum
Time required for
i) Positioning of tipper at Min 1.00
loading point

ii) Loading by front end Min 3.30

loader 1 cum bucket
capacity @ 100 cum
per hour

iii) Waiting time, Min 2.00

unforeseen
contingencies, etc.

Total Min 6.30

a) Machinery
(i) Tipper 10 t hour 0.105 513.00
capacity

(ii) Front end- hour 0.055 1,321.00

loader 1 cum
bucket
capacity @
100 cum per
hour
b) Overheads @ 10%
on (a)
Contractor’s profit
@ 10%
Cost for 5.5 cum = a+b+c
Rate per cum = (a+b+c)/5.5
Say Rs.
 (iii) Unloading of Earth, Sand, Lime,
Moorum, Aggregate, Stone
Boulder, Brick Aggregate,
Kankar, Building Rubbish,
Manure, Crushed Slag, Flyash,
Stone for Masonry Work by
mechanical means.
Unit = cum
Taking output = 5.5 cum
Placing tipper at unloading point
excluding time for haulage and
return trip

Time required for

i) Positioning of tipper at Min 1.00
unloading point

ii) Manoeuvering, Min 2.00

reversing, dumping
and turning for return

iii) Waiting time, Min 2.00

unforeseen
contingencies, etc.
Total Min 5.00
a) Machinery
Tipper 10 t capacity hour 0.08 513.00
b) Overheads @ 10%
on (a)
c) Contractor’s profit
@ 10% on (a+b)
Cost for 5.5 cum = a+b+c
Rate per cum = (a+b+c)/5.5
Say Rs.

1.4 Loading and Unloading of Cement by

Manual Means
(i) Loading of Cement by manual
means including a lead upto 30 m

Unit = t
Taking output = 10 t
a) Labour
Mate day 0.06 364.58
 Mazdoor (Unskilled) day 1.50 364.58
b) Machinery
Truck hour 1.00 589.00
c) Overheads @ 10% on
(a+b)
Contractor profit @
10%
Cost for 10 t = a+b+c+d
Rate per tonnes = (a+b+c+d)/10
(ii) Unloading of Cement by manual
means including a lead upto 30 m

Unit = t
Taking output = 10 t
a) Labour
Mate day 0.06 364.58
Mazdoor (Unskilled) day 1.50 364.58
b) Machinery
Truck hour 1.00 589.00
c) Overheads @ 10%
on (a+b)
Contractor profit @
10%
Cost for 10 t = a+b+c+d
Rate per tonne = (a+b+c+d)/10

1.5 Loading and Unloading of Structural

Steel and Steel Bars by manual means
(i) Loading of Structural Steel, Steel
Bars by manual means including
a lead upto 30 m
Unit = t
Taking output = 10 t
a) Labour
Mate day 0.07 364.58
Mazdoor (Unskilled) day 1.80 364.58
b) Machinery
Truck hour 1.00 589.00
c) Overheads @ 10%
d) on (a+b)
Contractor’s profit
@ 10% on (a+b+c)

Cost for 10 t = a+b+c+d

 Rate per tonnes = (a+b+c+d)/10
Say Rs.
(ii) Unloading of Structural Steel,
Steel Bars by manual means
including a lead upto 30 m

Unit = t
Taking output = 10 t
a) Labour
Mate day 0.07 364.58
Mazdoor (Unskilled) day 1.80 364.58
b) Machinery
Truck hour 1.00 589.00
c) Overheads @ 10% on
(a+b)
d) Contractor’s profit
@ 10% on (a+b+c)
Cost for 10 t = a+b+c+d
Rate per t = (a+b+c+d)/10
Say Rs.
1.12 Supply of Quarried stone and hand
breaking
(i) Supply of quarried stone and
hand breaking into coarse
aggregate to Grading 1 (90 mm to
45 mm) as

Unit = cum
Taking output = 1 cum
a) Labour
Mate day 0.048 364.58
Mazdoor (Unskilled) day 1.20 364.58
b) Material
Supply of quarried cum 1.10 -
stone 150-200 mm size

head Load @ 100 m

c) Overheads @ 10%
d) on (a+b)
Contractor’s profit
@ 10% on (a+b+c)
Rate per cum = a+b+c+d
Say Rs.
ggregate, Kankar,
echanical Means

ate, Kankar, Building

nical means including
th front end loader

88.24

156.28

24.45

26.90

295.87
53.79
53.79
 53.87

72.66

12.65

13.92

153.09
27.83
27.83
41.04
4.10

4.51

49.66
9.03
9.03

21.88 250 41.66667 291.6667 72.91667 364.5833

 546.88

589.00
115.78
127.35

1,400.88
140.09

21.88
546.88

589.00
115.78

127.35

1,400.88
140.09

25.52
656.25

589.00
127.08
139.78

1,537.63
 153.76
153.76

25.52
656.25

589.00
127.08

139.78

1,537.63
153.76
153.76

17.50
437.50

271.64
72.66
79.93

879.23
879.23 Rs.
1.50
75 m Thick P.C.C 1:3:6

100 mm Thick stone soling

 Name of work:- Construction of walking trail near Sherpa Colony 0/00 to 250 mtrs

P.W.D ROAD
250.00

188.00

103.00

P.W.D ROAD 0/00

00 to 250 mtrs

45.00
 1 2 3 4 5
Beldar rate 364.58 (col.2/2+col 2x50% col 2
@ 7.67 2796.3286 3355.59432 1398.1643
Cost of
carriage for Additional For 100
Material Net Qty. first 50 mtr. 50 mtr.
40 and above
aggregate 25.90 129.56 53.98 183.54 183.54
Sand and
aggreagate
below 40 28.00 119.84 49.93 169.78 169.78
cement 57.00 58.87 24.53 83.40 83.4
Steel 27.00 124.28 51.78 176.07 176.07
Timber 42.00 79.90 33.29 113.18 113.18
Stone 17.50 191.75 79.90 271.64 271.64
1.7 100 Loading and Unloading of Timber by
Manual Means
(i) Loading of Timber by manual
means
Unit = tincluding a lead upto 30
Taking output = 5 t
a) Labour
Mate day 0.04 364.58 14.58
Mazdoor (Unskilled) day 1.00 364.58 364.58
b) Machinery
Truck hour 1.00 589.00 589.00
c) Overheads @ 10% 96.82
d) on (a+b)
Contractor’s profit 106.50
@ 10% on
Cost for 5 t = a+b+c+d (a+b+c) 1,171.48
Rate per t = (a+b+c+d)/5 234.30
Say Rs. 234.30
(ii) Unloading of Timber by manual
means
Unit = tincluding a lead upto 30
Taking output = 5 t
a) Labour
Mate day 0.04 364.58 14.58
Mazdoor (Unskilled) day 1.00 364.58 364.58
b) Machinery
Truck hour 1.00 589.00 589.00
c) Overheads @ 10% 96.82
d) on (a+b)
Contractor’s profit 106.50
@ 10% on
Cost for 5 t = a+b+c+d (a+b+c) 1,171.48
Rate per t = (a+b+c+d)/5 234.30
Say Rs. 234.30
lead speed trips no. of km diesel l cost m oil cost beldar hire charge
1Km

1 12 5.65 11.3 5.770 392.36 0.22 55 2187.48 2500

2 12.75 5.12 26.46395 8.821 599.8495 0.33 82.69984 2187.48 2500
3 13.12 4.69 34.11429 11.371 773.2571 0.43 106.6071 2187.48 2500
4 13.5 4.34 40.73367 13.578 923.2965 0.51 127.2927 2187.48 2500
5 13.88 4.06 46.59963 15.533 1056.258 0.58 145.6239 2187.48 2500
6 14.25 3.82 51.88679 17.296 1176.101 0.65 162.1462 2187.48 2500
7 14.63 3.62 56.74905 18.916 1286.312 0.71 177.3408 2187.48 2500
8 15.1 3.46 61.42079 20.474 1392.205 0.77 191.94 2187.48 2500
9 15.38 3.31 65.4955 21.832 1484.565 0.82 204.6734 2187.48 2500
10 15.75 3.17 69.49606 23.165 1575.244 0.87 217.1752 2187.48 2500
11 16.13 3.06 73.33187 24.444 1662.189 0.92 229.1621 2187.48 2500
12 16.5 2.96 76.9916 25.664 1745.143 0.96 240.5987 2187.48 2500
13 16.88 2.87 80.54437 26.848 1825.672 1.01 251.7012 2187.48 2500
14 17.25 2.78 83.96217 27.987 1903.142 1.05 262.3818 2187.48 2500
15 17.63 2.71 87.31059 29.104 1979.04 1.09 272.8456 2187.48 2500
16 18 2.64 90.55046 30.183 2052.477 1.13 282.9702 2187.48 2500
17 18.38 2.58 93.74656 31.249 2124.922 1.17 292.958 2187.48 2500
18 18.75 2.52 96.85174 32.284 2195.306 1.21 302.6617 2187.48 2500
19 19.13 2.47 99.93127 33.310 2265.109 1.25 312.2852 2187.48 2500
20 19.5 2.42 102.932 34.311 2333.126 1.29 321.6626 2187.48 2500
21 19.88 2.38 105.9204 35.307 2400.863 1.32 331.0013 2187.48 2500
22 20.25 2.34 108.8386 36.280 2467.008 1.36 340.1206 2187.48 2500
23 20.63 2.30 111.7543 37.251 2533.098 1.40 349.2323 2187.48 2500
24 21 2.26 114.6061 38.202 2597.737 1.43 358.1439 2187.48 2500
25 21.38 2.23 117.463 39.154 2662.495 1.47 367.0719 2187.48 2500
26 21.75 2.20 120.2605 40.087 2725.904 1.50 375.8139 2187.48 2500
27 22.13 2.17 123.0692 41.023 2789.568 1.54 384.5911 2187.48 2500
28 22.5 2.14 125.8217 41.941 2851.958 1.57 393.1928 2187.48 2500
29 22.88 2.11 128.5903 42.863 2914.713 1.61 401.8447 2187.48 2500
30 23.25 2.09 131.3053 43.768 2976.253 1.64 410.3289 2187.48 2500
total

1 2 3 4
909.29 1049.66 1188.15 1321.62
5134.84 909.29 sand 5.00 181.85891667 209.93 237.63 264.32
5370.03 1049.66 140.3619 aggregate 4.62 196.81700938 227.20 257.18 286.06
5567.34 1188.15 138.4963 cement 7.50 121.23927778 139.95 158.42 176.22
5738.07 1321.62 133.4627 steel 7.50 121.23927778 27.99 31.68 176.22
5889.36 1450.59 128.9794 aggregate 5.00 181.85891667 209.93 237.63 264.32
6025.73 1575.81 125.212
6151.13 1696.90 121.089 cement 67 928.0288989
6271.62 1810.62 113.7242 118.089 Sand 60 1274.968968
6376.72 1929.24 118.617 Aggregate 60 1379.836545
6479.90 2041.04 111.8026 Agg below 40 60 1274.968968
6578.83 2149.57 108.5261 timber 16 526.8666814
6673.22 2256.00 106.4381
6764.85 2359.48 103.4793 98.88228
6853.00 2461.25 101.7634
6939.37 2560.32 99.0714
7022.93 2657.98 97.66493
7105.36 2753.18 95.19912
7185.45 2847.23 94.05164
7264.87 2939.01 91.77916
7342.27 3029.86 90.84974
7419.34 3118.61 88.74382
7494.61 3206.61 87.99899
7569.81 3292.64 86.0376 83.62456
7643.36 3378.09 85.44977
7717.05 3461.71 83.61466
7789.20 3544.87 83.16094
7861.64 3626.31 81.43685
7932.63 3707.40 81.09816
8004.04 3786.88 79.47225
8074.06 3866.11 79.23254
 5 5 to 10 10 to 20 beyond 20
1450.59 118.09 98.88 83.62
290.12 23.62 19.78 16.72
313.98 25.56 21.40 18.10
193.41 15.75 13.18 11.15
38.68 3.15 2.64 2.23
290.12 23.62 19.78 16.72