UPDATED ANALYSIS OF RATE AS PER LOCAL MARKET RATE

16.3 : Supplying and stacking at site.

16.3.1 : 90 mm to 45 mm size stone aggregate.(Pachami Quary)
Code Description Unit Quantity Rate Amount
Details of cost for 1.00 cum.
Materials :
2901 Stone Aggregate 125 mm (one size) cum .1 375.25 37.53
2902 Stone Aggregate 90 mm (one size) cum .65 375.25 243.91
291 Stone Aggregate 63 mm (one size) cum .25 412.78 103.2
2206 Carriage cum 1 435.3 435.3
Total 819.94
Add 1% for water charges. 8.2
Total 828.14
Add 15% for contractor’s profit and overheads 124.22
Cost for 1 cum 952.36
Say 952.4
16.3 Supplying and stacking at site.(Pachami Quary)
16.3.2 63 mm to 45 mm size stone aggregate.
Code Description Unit Quantity Rate Amount
Details of cost for 1.00 cum.
Materials :
2902 Stone Aggregate 90 mm (one size). cum 0.10 375.25 37.53
291 Stone Aggregate 63 mm (one size) cum 0.65 412.78 268.31
292 Stone Aggregate 53 mm (one size) cum 0.25 450.30 112.58
2206 Carriage of aggregate cum 1.00 435.30 435.30
Total 853.72
Add 1% for water charges. 8.54
Total 862.26
Add 15% for contractor’s profit and overheads 129.40
Cost for 1 cum 991.66
Say 991.70
16.3 Supplying and stacking at site.
16.3.10 Moorum.
Code Description Unit Quantity Rate Amount
Details of cost for 1.00 cum.
Material
810 Cost of moorum including carriage cum 1.00 160.00 160.00
TOTAL 160.00
Add 1% for water charges 1.60
TOTAL 161.60
Add 15% for contractor’s profit and overheads 24.24
 Cost for one cum. 185.84
Say 185.80
16.4 Laying , spreading and compacting stone aggregate of specified sizes to WBM
specifications including spreading in uniform thickness, hand picking , rolling with
3 wheeled road / vibratory roller 8-10 tonne in stages to proper grade and camber,
applying and brooming requisite type of screening / binding material to fillup
interstices of coarse aggregate watering and compacting to the required density.
Code Description Unit Quantity Rate Amount
Details of cost for 1.00 cum.
Labour
114 Beldar Day .26 180 46.8
115 Coolie Day .263 180 47.34
101 Bhisti Day .26 210 46.8
Roller charges (one roller does 30 cum
consolidation per day of 8 hours and uses 18
litres of diesel oil).
3 Hire charges of Road Roller Day .033 1,200 39.6
113 Chowkidar Day .033 180 5.94
Diesel for road roller @ 18 litres
0.033x18 = 0.59
1235 Diesel oil litre .59 44.72 26.38
9999 Carriage of diesel L.S. 1.43 1 1.43
9999 Sundries L.S. 2.73 1 2.73
TOTAL 217.02
Add 1% for water charges 2.17
TOTAL 219.19
Add 15% for contractor’s profit and overheads 32.88
Cost for 1 cum 252.07
Say 252
16.55 Providing and laying Bituminous Macadam on prepared surface with specified
graded crushed stone aggregate for profile corrective base/ binder course including
loading of aggregate with F.E. loader , hot mixing of stone aggregates and bitumen
in hot mix plant, transporting the mixed material by tippers to paver and laying the
mixed material with paver finisher fitted with electronic sensing device to the
required level and grade and rolling with road rollers, as per MORTH specification
to achieve the desired density and compaction but excluding the cost of primer/
tack coat.
16.55.1 50mm / 75mm average compacted thickness with bitumen of 60/70 grade @ 3.5%
(Percentage by weight of total mix)
Code Description Unit Quantity Rate Amount
Details of cost for 66.81 cum
Materials
7309 Bitumen 60/70-3.5% of 147 M.T.(VG-30tonne 5.15 47000 242050
294 Crushed stone Aggregate 26.5 mm @ 2cum 21.87 788.52 17244.93
141.85x1/1.427.
296 Crushed stone Aggregate 13.2 mm @ 7cum 74.55 405.27 30212.88
141.85x1/1.427
1159 Fine aggregate 2.8mm & below @ 3% ocum 2.98 37.53 111.84
141.85 x 1/1.427
2202 Carriage of Stone aggregate 26.5 mm cum 21.87 435.3 9520.01
2202 Carriage of Stone aggregate 13.2 mm cum 74.55 435.3 32451.62
2267 Carriage of fine aggregate 2.8mm. cum 2.98 435.3 1297.19
Labour for loading platform, paver and taking
levels etc.
114 Beldar Day 5 180 900
113 Chowkidar Day 3 180 540
130 Mistry Day 1 253 253
101 Bhisti for road roller Day 3.61 210 758.1
114 Beldar for taking levels Day 6 180 1080
Machinery
8 Hire charges of B.G plant. Day 1 9,000 9000
17 Hire charges of Tipper 147/(5.19x8) = Day 3.54 1,250 4425
18 Hire charges of loader Day 1 1,000 1000
3 Hire charges of Diesel Road Roller Day 3.61 1,200 4332
1235 Diesel litre 1,016.83 44.72 45472.64
9999 Carriage of Diesel. L.S. 1,500 1 1,500
5001 Mobil oil litre 1.47 200 294
Total 402,443.21
Add 1% for water charges. 4,022.43
Total 406,465.64
Add 15% for contractor’s profit and overheads 60,969.85
Cost for 66.81 cum 467,435.49
Cost per cum 6,996.49
Say 6,996.5
16.3 Providing and applying tack coat using hot straight run bitumen of grade 80/100
including heating bitumen, spraying the bitumen with mechanically operated
spray unit fitted on bitumen boiler, cleaning and preparing the existing road
surface as per specifications :
16.30.2On bituminous surface @ 0.50 Kg/sqm.
Code Description Unit Quantity Rate Amount
Details of cost for 100.00sqm
2916 Bitumen 80/100 (DG-10), i/c carriage tonne 0.05 ### 2325.00
370 Steam coal quintal 0.10 450.00 45.00
Materials for cleaning the road surface :
364 Wire brush (with thick wire) each 0.05 15.00 0.75
365 Soft brush each 0.12 12.00 1.44
9999 Gunny bags L.S. 7.80 1.00 7.80
7 Spray unit Day 0.03 250.00 7.50
9999 Sundries L.S. 7.80 1.00 7.80
Labour:
(a) For cleaning:
128 Mate Day 0.06 210.00 12.60
114 Beldar Day 1.46 180.00 262.80
(b) For heating bitumen: 0.00
114 Beldar Day 0.19 180.00 34.20
(c) For applying tack coat: 0.00
114 Beldar Day 0.47 180.00 84.60
TOTAL 2789.49
Add 1% for water charges 27.89
TOTAL 2817.38
Add 15% for contractor’s profit and overheads 422.61
Cost for 100 sqm. 3239.99
Cost per Sqm. 32.40
Say 32.40
16.3 Providing and applying tack coat using hot straight run bitumen of grade 80/ 100
including heating the bitumen, spraying the bitumen with mechanically operated
spray unit fitted on bitumen boiler, cleaning and preparing the existing road
surface as per specifications :
16.30.1On W.B.M. @ 0.75 Kg / sqm.
Code Description Unit Quantity Rate Amount
Details of cost for 100.00sqm
2916 Bitumen 80/100 tonne .075 46,500 3,487.5
370 Steam coal quintal .15 450 67.5
Materials for cleaning the road surface :
364 Wire brush (with thick wire) each .05 15 .75
365 Soft brush each .12 12 1.44
9999 Gunny bags L.S. 7.8 1 7.8
7 Spray unit Day .03 250 7.5
9999 Sundries L.S. 9.1 1 9.1
Labour:
(a) For cleaning:
128 Mate Day .06 210 12.6
114 Beldar Day 1.46 180 262.8
 (b) For heating bitumen:
114 Beldar Day .19 180 34.2
(c) For applying tack coat:
114 Beldar Day .47 180 84.6
TOTAL 3,975.79
Add 1% for water charges 45.83
TOTAL 4,021.62
Add 15% for contractor’s profit and overheads 694.37
Cost for 100 sqm. 4,715.99
Cost per Sqm. 47.1599
Say 47.16
16.41 Providing and laying seal coat over prepared surface of road with bitumen heated
in bitumen boiler fitted with the spray set spraying using 98 kg of bitumen of grade
80/100 and blinding surface with 0.90cum of stone aggregate of 6.7 mm size (Passing
11.2mm sieve and retained on 2.36mm sieve) per 100 sqm of road surface including
rolling and finishing with power road roller all complete.
Code Description Unit Quantity Rate Amount
Details of cost for 100.00 sqm.
2916 Bitumen 80/100 tonne .098 46,500 4,557
298 Stone aggregate cum .9 255.17 229.65
2202 Carriage of stone aggregate cum .9 435.3 391.77
370 Steam coal for heating bitumen @ 2 ququintal 1.9 450 855
per tonne of bitumen =2x0.0.98=1.96 qtl.
Labour for cleaning road surface, heating
bitumen mixing and spreading aggregate :
(a) For heating and spraying bitumen :
130 Mistry Day .04 253 10.12
138 Sprayman Day .06 210 12.6
114 Beldar Day .69 180 124.2
(b) For cleaning:
128 Mate Day .11 210 23.1
114 Beldar Day 1.4 180 252
115 Coolie Day 1.41 180 253.8
(c) For screening and spraying aggregate :
128 Mate Day .05 210 10.5
114 Beldar Day .51 180 91.8
(d) Misc :
113 Chowkidar (at barrier for night watch Day .15 180 27
road roller)
101 Bhishti Day .06 210 12.6
3 Hire charges for road roller Day .06 1,200 72
7 Hire charges for tar sprayer unit Day .06 300 18
1235 Diesel for road roller @ 18 litres per dalitre 1.08 44.72 48.3
1 Hire charges of boiler Day .06 700 42
(e) Misc :
364 Wire brush (with thick wire) each .05 15 .75
365 Soft brush each .12 12 1.44
9999 Sundries L.S. 18.2 1 18.2
9999 Brooms and gunny bags L.S. 2.73 1 2.73
TOTAL 7,054.56
Add 1% for water charges 147.5
TOTAL 7,202.06
Add 15% for contractor’s profit and overheads 2,234.56
Cost for 100 sqm. 9,436.62
Cost per sqm. 94.37
2.8 Earth work in excavation by mechanical means (Hydraulic Excavator )/ manual means
in foundation trenches or drains (not exceeding 1.5 m in width or 10 sqm on plan)
including dressing of sides and ramming of bottoms, lift upto 1.5 m, including getting
out the excavated soil and disposal of surplus excavated soil as directed, within a lead
of 50 m.
2.8.1 All kinds of soil.
Code Description Unit Quantity Rate Amount
Details of cost for 10 cum.
MACHINERY
20 Hydraulic Excavator (3D) with driver and fuel. Day .04125 6 000.00 247.5
18 Hire and running charges of loader. Day .04125 800 33
Labour-
128 Mate Day .4 210 84
115 Beldars/Coolies Day 4.1 180 738
TOTAL 1,102.5
Add 1% for water charges 11.02
TOTAL 1,113.52
Add 15% for contractor’s profit and overheads 167.02
Cost of 10 cum. 1,280.54
Cost of 1 cum. 128.05
Say 128
2.26 : Extra for every additional lift of 1.5 m or part thereof in.
2.26.1: All kinds of soil.
Code Description Unit Quantity Rate Amount
Details of cost of 10 cum.
Labour:-
0128 Mate Day .1 210 21
0114 Beldars Day 1.1 180 198
 TOTAL 219
Add for water charge @ 1% 2.19
TOTAL 221.19
Add for contractor’s profit and over-heads @ 33.18
15%
Cost of 10 cum. 254.37
Cost of 1 cum. 25.43
Say 25.4
4.1 Providing and laying in position cement concrete of specified grade excluding the
cost of centring and shuttering -
-All work upto plinth level:
4.1.5 1:3:6 ( 1 Cement: 3 coarse sand : 6 graded stone aggregate 20 mm nominal size)
Code Discription Unit Quantity Rate Amount
Details of cost for 1 cum.
Materials :
295 Stone aggregate 20mm cum .7 788.52 551.96
297 Stone aggregate 10 mm cum .24 405.27 97.26
2202 Carriage of aggregate cum .94 435.3 409.18
982 Coarse sand i/c carriage cum .47 260 122.2
367 Cement (0.15674 cum) i/c carriage tonne .22 7,700 1,694
Labour:
155 Mason Day .1 253 25.3
114 Beldar Day 1.63 180 293.4
101 Bhishti Day .7 210 147
2 Mixer Day .07 500 35
12 Vibrator Day .07 250 17.5
9999 Sundries L.S. 13.52 2.6 35.15
TOTAL 3,427.96
Add 1 % for water charges 34.28
TOTAL, 3,462.24
Add 15% for contractor’s profit and overheads 519.33
Cost of 1 cum. 3,981.57
Say 3,981.6
5.1 Providing and laying in position specified grade of reinforced cement concrete
excluding the cost of centring, shuttering, finishing and reinforcement - All work
upto plinth level :
5.1.2 1:1.5:3 (1 cement: 1.5 coarse sand : 3 graded stone aggregate 20 mm nominal size)
Code Description Unit Quantity Rate Amount
Details of cost for 1 cum.
Materials :
295 20mm stone aggregate cum .57 788.52 449.46
297 10mm stone aggregate cum .28 405.27 113.48
2202 Carriage of aggregate cum .85 435.3 370.01
982 Coarse sand i/c carriage cum .425 260 110.5
367 Cement (0.2833 cum) ic carriage tonne .4 7,700 3,080
Labour:
155 Mason Day .17 253 43.01
114 Beldar Day 2 180 360
101 Bhishti Day 0.9 0 210 189
2 Mixer Day .07 500 35
12 Vibrator Day .07 250 17.5
9999 Sundries L.S. 14.3 1 14.3
TOTAL 4,782.25
Add 1% for water charges 47.82
TOTAL 4,830.07
Add 15% for contractor’s profit and overheads 724.51
Cost of 1 cum. 5,554.58
Say 5554.6
5.9 Centring and shuttering including strutting, propping etc. and removal of form for :
5.9.1 Foundations, footings, bases of columns, etc. for mass concrete.
Code Description Unit Quantity Rate Amount
Details of cost for footing size
2.7mx2.7mx 1.00m
Contact area = 10.8 sqm.
Materials:–
Assuming shuttering material will become
unserviceable after use of 40 times
Adding for maintenance @ 10% of cost
Taking salvage value after full use of material
@ 25% of cost
7319 Wall form panel 1250x500mm each .34 980 333.2
Qty taken for cost of using once = 16x0.85/40
= 0.34
7326 Corner angle (1.5m long) each .085 280 23.8
Qty taken for cost of using once = 4x0.85/40
= 0.085
7327 100mm channel shoulders 2.5m long each 0.17 1000.00 170
Qty taken for cost of using once = 8x0.85/40
= 0.17
7328 Double clip (bridge clip) each .34 75 25.5
Qty taken for cost of using once = 16x0.85/40
= 0.34
7329 Single clip each .17 60 10.2
 Qty taken for cost of using once = 8x0.85/40
= 0.17
7330 MS tube 40mm - 4x2.7m = 10.8m metre 0.2295 225.00 51.64
Qty taken for cost of using once =
10.8x0.85/40 = 0.2295
9999 Assembly nuts & bolts L.S. 22.10 1 22.1
Qty taken for cost of using once =
1040x0.85/40 = 8.50
9999 Carriage L.S. 78 1 78
Labour:
0 116 Fitter Grade-I Day 0.75 253 189.75
0 114 Beldar Day 1.5 180 270
9999 Shuttering oil L.S. 52 1 52
9999 Sundries L.S. 26 1 26
TOTAL 1,252.19
Add 1 % for water charges 12.52
TOTAL 1,264.71
Add 15% for contractor’s profit and overheads 189.71
Cost for 10.8 sqm. 1,454.42
Cost per sqm. 134.67
Say 134.7
5.9 Centring and shuttering including strutting, propping etc. and removal of form for :
5.9.2 Walls (any thickness) including attached pilasters, buttresses, plinth and string
courses etc.
Code Description Unit Quantity Rate Amount
Details for 7.9m long and 1,00m high wall
Area of contact 2x7.9x1.0 = 15.8 sqm.
Materials :
Assuming shuttering material will become
unserviceable after use of 40 times
Adding for maintenance @ 10% of cost
Taking salvage value after full use of material
@ 25% of cost
7319 Wall form Panel (1.25x0.5) 2x3x2x2 = 24Nos. each .51 980 499.8

Qty taken for cost of using once = 24x0.85/40

= 0.51
7327 100mm channel shoulder 2.5m long, 4x2 = 8 each .17 1 000.00 170
Qty taken for cost of using once = 8x0.85/40
= 0.17
7328 Bridge clip 2x6x2 = 24 each .51 75 38.25
Qty taken for cost of using once = 24x0.85/40
 = 0.51
7329 Single clip 2x3x2 = 12 each .255 60 15.3
Qty taken for cost of using once = 12x0.85/40
= 0.255
7330 M.S. Tube 40mm 2x2x8m = 32m metre 0.68 225 153
Qty taken for cost of using once = 32x0.85/40
= 0.68
9999 Nut & Bolts L.S. 27.62 1 27.62
Qty taken for cost of using once =
1300x0.85/40 = 27.62
9999 Carriage L.S. 78.00 1 78
Labour:
116 Fitter Grade-I Day 3.5 253 885.5
114 Beldar Day 6 180 1,080
9999 Shuttering oil L.S. 78.00 1 78
9999 Sundries L.S. 52.00 1 52
TOTAL 3,077.47
Add 1 % for water charges 30.77
TOTAL 3,108.24
Add 15% for contractor’s profit and overheads 466.23
Cost for 15.8 sqm. 3,574.47
Cost per sqm. 226.23
Say 226.2
5.9 Centring and shuttering including strutting, propping etc. and removal of form for:
5.9.3 Suspended floors, roofs, landings, balconies and access platform.
Code Description Unit Quantity Rate Amount
Detail of cost for a room
4.50x3 = 13.50 sqm, height 3.5 m
Materials :
Adding for maintenance @ 10% of cost
Taking salvage value after full use of material
@ 25% of cost
1. Plates (size 0.75x0.60)
Angle 40x40x5mm
2x0.75= 1.50 m
2x0.60= 1.20 m
= 2.70 m @ 3.00 kg/m = 8.10 kg
sheet 1.6 mm thick
0.75x0.60 = 0.45 sqm
0.45 sqm @ 12.55kg/sqm = 5.65kg
Weight of one plate = 13.75kg
Add for wastage @ 5% = 0.69 kg
 Total = 14.44kg
Total weight of all plates = 5x6x14.44 =
433.20 kg.
Qty taken for cost using once = 433.2x0.85/40
= 9.2055 kg.
(X) Rate as per item no 10.1 kg 9.2055 42.15 388.01
7342 2. Adjustable span- ESOSI (2.35-3.40m) each .1063 1 600.00 170.08
Qty taken for cost using once = 5x0.85/40 =
.1063
7343 3. Adjustable telescopi prop 3m(2.02-3.75m) each .1275 1 000.00 127.5
Qty taken for cost using once = 6x0.85/40 =
.1275
9999 4. Assembly nut & bolts etc. L.S. 22.1 1 22.1
Qty taken for cost using once = 1040x0.85/40 =
22.1
9999- Carriage L.S. 130.00 1 130
Labour:
116 Fitter grade-I Day 3 253 759
114 Beldar Day 6 180 1,080
9999 Shuttering oil L.S. 78 1 78
9999 Sundries, paper tape etc L.S. 49.7 1 50.02
TOTAL 2,804.71
Add 1% for water charges except on ‘X’ 28.05
TOTAL 2,832.76
Add for contractor’s profit and overheads @
15% except on ‘X’ 424.91
Cost for 13.50 sqm. 3,257.67
Cost per sqm. 241.3
Say 241.3
5.22 : Reinforcement for R.C.C. work including straightening, cutting, bending, placing
in position and binding all complete.
5.22.4 : Hot rolled deformed bars
Code Description Unit Quantity Rate Amount
Details of cost for 1 quintal-
Materials:
Deformed twisted steel bars = 1.00 q
wastage 5 % =0.05q
1005 Total = 1.05q quintal 1.05 5,200 5460
2205 Carriage of steel 1.05/10 = 0.105t tonne .105 50 5.25
9999 Cover block L.S. 26 1 26
Labour:
For straightening, cutting, bending, binding
 and placing in position-
102 Blacksmith 1st class Day 1 253 253
114 Beldar Day 1 180 180
9999 Sundries and binding wire L.S. 26.91 1 26.91
TOTAL 5951.16
Add 1 % for water charges 59.51
TOTAL 6,010.67
Add 15% for contractor’s profit and overheads 901.6
Cost of one quintal 6,912.27
Cost of 1 Kg. 69.1227
Say 69.1
2.27 : Supplying and filling in plinth with Ajoy River sand under floors including, watering,
ramming consolidating and dressing complete.
Code Description Unit Quantity Rate Amount
Details of cost for 10 cum.
Materials:
6501 Ajoy River sand, I/C CARRIAGE cum 10 260 2600
Labour:
114 Beldars Day .89 180 160.2
115 Coolies Day 1.07 180 192.6
101 Bhishti Day .35 210 73.5
TOTAL 3026.3
Add for water charge @ 1 % 30.26
TOTAL 3056.56
Add for contractor’s profit and over-heads @
1,500% 458.48
Cost of 10 cum. 3515.04
Cost of 1 cum. 351.5
Say 351.5
6.1 Brick work with F.P.S. bricks of class designation 75 in foundation and plinth in:
6.1.2 Cement mortar 1:6 (1 cement : 6 coarse sand)
Code Description Unit Quantity Rate Amount
Details of cost for 1 cum.
MATERIALS :
2602 Bricks of class designation 75 i/c carriage Nos 388.8 5.5 2,138.4
Cement Bag 1.25 385 481.25
Sand cum .265 260 68.9
9999 Sundries L.S. 2.73 1 2.73
LABOUR:
123 Mason 1st Class Day .36 298 107.28
124 Mason Ilnd Class Day .36 253 91.08
115 Coolie Day 1.37 180 246.6
101 Bhishti Day .2 210 42
TOTAL 3,178.24
Add 1% for water charges 31.78
TOTAL 3,210.02
Add for contractor’s profit and overheads @
15% 481.5
Cost of 1 Cum. 3,691.52
Say 3,691.5
13.4 12 mm cement plaster of mix
13.4.2 1:6 (1 cement : 6 coarse sand)
Code Description Unit Quantity Rate Amount
Detail of cost for 10 sqm
MATERIALS
Cement Bag .072 385 27.72
Sand cum .0154 260 4
(Rate as per item no. 3.11)
LABOUR
155 Mason Day .67 253 169.51
115 Coolie Day .75 180 135
101 Bhisti Day .92 210 193.2
9999 Scaffolding and sundries L.S 12.61 1 12.61
TOTAL 542.04
Add 1% for water charges 5.42
TOTAL 547.46
Add 15% for contractor’s profit and overheads 82.11
Cost of 10.00 sqm 629.57
Cost of 1.00 sqm 62.95
Say 63
13.18 Neat cement punning
Code Description Unit Quantity Rate Amount
Detail of cost for 10 sqm
LABOUR
367 Cement, i/c cariage tonne .022 7,700 169.4
155 Mason Day .27 253 68.31
115 Coolie Day .27 180 48.6
9999 Scaffolding and sundries L.S 8.06 1 8.06
TOTAL 294.37
Add 1% for water charges 2.94
TOTAL 297.31
Add 15 % for contractor’s profit and overheads 44.6
Cost of 10.00 sqm 341.91
Cost of 1.00 sqm 34.19
 Say 34.2
2.3 : Banking excavated earth in layers not exceeding 20 cm. in depth, breaking clods,
watering, rolling each layer with ½ tonne roller, or wooden or steel rammers, and rolling
every 3rd and top-most layer with power roller of minimum 8 tonnes and dressing up, in
embankments for roads, flood banks, marginal banks, and guide banks etc., lead upto
50 m and lift upto 1.5 m.
2.3.1 All kinds of soil
Code Description Unit Quantity Rate Amount
Detais of cost for 10 cum.
Labour-
114 Beldars Day 2.20 180.00 396.00
115 Coolies Day 3.60 180.00 648.00
101 Bhishti Day 0.40 210.00 84.00
Roller charges (one roller does 1850 sqm 0.00
of consolidation per day) 0.00
3 Hire Charges Day 0.01 1200.00 9.60
113 Chokidar Day 0.01 180.00 1.44
1235 Diesel litre 0.14 44.72 6.44
2342 Carriage of diesel quintal 0.00 5.32 0.01
9999 Sundries L.S. 2.73 1.00 2.73
TOTAL 1148.22
Add 1% for water charges 12.34
TOTAL 1160.56
Add 15% for contractor’s profit and
overheads 187.04
Cost of 10 cum. 1347.60
Cost of 1 cum. 134.76
 Name of Work: Supplying, & Laying of Hume pipe in Haul road near new patch of Bilpahari

Hume pipe culvert (600mm dia, 15.0m long.)

Sl No. Description of Items Ref. of SOR Quantity Quantity

1 CPWD-2012/P-65/I- 47.250 47.25

Earth work in excavation by mechanical 2.6.1
means (Hydraulic excavator) / manual
means over areas (exceeding 30cm in
depth. 1.5m in width as well as 10 sqm on
plan) including disposal of excavated earth,
lead upto 50m and lift upto 1.5m, disposed
earth to be levelled and neatly dressed : All
kinds of soil
2 Providing and laying in position cement CPWD-2012/P-79/I- 3.400 3.40
concrete of specified grade excluding 4.1.5
thecost of centring and shuttering -All
works up to plinth1:3:6 ( 1 Cement: 3
coarse sand : 6 graded stone
aggregate 20 mm nominal size)
3 Centring and shuttering including CPWD-2012/P-89/I- 5.178 5.18
strutting, propping etc. and removal of 5.9.1
form for :Foundations, footings, bases
of columns, etc. for mass concrete.
4 Supplying and filling in plinth with Ajoy CPWD-2012/P-67/I- 1.020 1.02
River sand under floors including, 2.27
5 Single BF soling with picked Jhama PWD-2012/C/Pg- 13.65 13.65
bricks including preparation of the bed 13/I-1
as necessary
6 Cost of Hume pipe 600 mm dia NP3 2.5 Analysis Rate 15.000 15.00
m length & including carriage
7 Labour for laying hume pipe or R.C. PWD(Roads) 2008- 15.000 15.00
spun pipe in proper position, Diamater 2009/P-251/I-108
above 450mm and up to 600mm. b)
For 1 No. Hume pipe Culvert Total:-

Ref of SOR Estimated Amount

CPWD-2012 21422.22
PWD-2012 4890.80
PWD-2008(Road) 1740.00
Analysis rate 49665.00
Total 77718.02
ear new patch of Bilpahari under Khottadih OCP

Updated
Unit Rate Amount.
Rate Amount.
Cum. 129.35 6111.79 129.35 6111.79

Cum. 4024.00 13681.60 4024.00 13681.60

Sqm. 166.90 864.54 166.90 864.54

Cum. 749.30 764.29 366.10 373.42

Sqm. 358.30 4890.80 3080.81

225.70

Each 3311.00 49665.00 3311.00 49665.00

m 116.00 1740.00 150.80 2262.00

77718.02 76039.16
Name of Work: Supplying, & Laying of Hume pipe in Haul road near new patch of Bilpahari under Khottadih OCP

For 1 number 600mm dia Hume pipe culvert

1 Earth work in excavation by mechanical means (Hydraulic excavator) / manual means over areas (exceeding
For Hume Pipe culvert 1 20.000 1.500 1.500 45.00 cum
2 0.500 1.500 1.500 2.25 cum
Total:- 47.25 cum
2 Providing and laying in position cement concrete of specified grade excluding thecost of centring and shuttering
For Hume Pipe culvert 1 15.000 0.910 0.150 2.05 cum
2 15.000 0.300 0.150 1.35 cum
Total:- 3.40 cum
3 Centring and shuttering including strutting, propping etc. and removal of form for :Foundations, footings, bases of
2 15.00 0.150 4.50 sqm
2 0.91 0.150 0.27
4 0.45 0.450 0.50 0.41 sqm
Total:- 5.18 sqm
4 Supplying and filling in plinth with Ajoy River sand under floors including, ramming consolidating and dressing
1 15.00 0.91 0.075 1.02 cum
Total. 1.02 cum
5 Single BF soling with picked Jhama bricks including preparation of the bed as necessary
For Hume Pipe culvert 1 15.00 0.91 13.65 sqm
Total. 13.65 sqm
6 Cost of Hume pipe 0.600 m dia NP3 2.5 m length at Durgapur, Burdwan (W.B.)
6 2.50 15.00 M
7 Labour for laying hume pipe or R.C. spun pipe in proper position, Diamater above 450m and up to 600mm.
6 2.50 15.00 M
 Analysis of rates for Supply of 600 mm internal dia NP-3 RCC spun pipe .

Unit 10.00 m

Description of items Quantity Unit

1 Cost of 600 mm int. dia RCC spun pipe NP-3 ,2.5 m length each. 4 Nos

2 Carriage of 4 nos RCC Spun pipes 600 mm int. dia 2.50m long each. 1 Trip

3 VAT @ 5% on material cost

Total

Add Contractors profit @ 15 % on Item No 1 & 2

Grand total cost for 4 nos of pipes

Cost per metre of pipe

Analysis of rates for laying of 600 mm internal dia NP-3 RCC spun pipe .

unit 1.00 m.

1 Cost as per PWD 2008 page-251,Item No-108 (b) 1 Meters

2 Add escallation @ 5% per annumn from 2009 to 2015 i.e for 6 years.

Total Cost
Rate Amount

5700 22800

5000 5000

1140

28940

4170
33110

3311.00

116 116

34.8

150.80
2.27 : Supplying and filling in plinth with Ajoy River sand under floors including, watering,
ramming consolidating and dressing complete.
Code Description Unit Quantity Rate Amount
Details of cost for 10 cum.
Materials:
6501 Ajoy River sand, I/C CARRIAGE cum 10 260 2600
Labour:
114 Beldars Day .89 233 207.37
115 Coolies Day 1.07 233 249.31
101 Bhishti Day .35 272 95.2
TOTAL 3151.88
Add for water charge @ 1 % 31.52
TOTAL 3183.40
Add for contractor’s profit and over-heads @
15% 477.51
Cost of 10 cum. 3660.91
Cost of 1 cum. 366.09
Say 366.1

16.3 Supplying and stacking at site.

16.3.10 Moorum.

Description Unit Quantity Rate Amount

Details of cost for 1.00 cum.
Material
Cost of moorum at site including carriage cum 1.00 ₹ 232.50 ₹ 232.50
Carriage cum 1.00 ₹ 0.00 ₹ 0.00
TOTAL ₹ 232.50
Add 1% for water charges ₹ 2.33
TOTAL ₹ 234.83
Add 15% for contractor’s profit and overheads ₹ 35.22
Cost for one cum. ₹ 270.05
Say ₹ 270.00
PWD-2012/C/Pg-13/I-1Single BF soling with picked Jhama bricks including preparation of the bed
as necessary
Description Unit Quantity Rate Amount
Details of cost for 100 sqm
Materials
Jhama Brick nos 2853 5.50 15691.5
Sand cum 1.936 260.00 503.36
16194.86
Add labour charge @ 20 % 3238.97
19433.83
Add water charge @ 1 % 194.34
19628.17
Add for contractor profit and over-heads @ 15 % 2944.23
22572.40
for 1 sqm 225.72
Say 225.70