Sei sulla pagina 1di 57

Quantity estimate for the proposed SLB @ 4.

650Km on GNSS main canal

Sl
no.

1)

Description

LEVELLING COURSE - M15 GRADE


Length
Unit
No
(m.)

Width

Height

(m.)

(m.)

Qty.

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 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.
a) piers

Cum

b) Abutments

c) Return wall L/S

d) Below approach slab

6.300

5.800

0.150

10.962

5.300

6.300

0.150

5.009

5.300

6.300

0.150

5.009

5.300

6.300

0.150

5.009

5.650

8.056

0.150

6.827

5.650

6.450

0.150

5.466

3.850

7.100

0.150

8.201

2.640

4.800

0.150

3.802

5.350

3.500

0.150

5.618
55.901

Total Quantity

Cum

56.000

Quantity estimate for the proposed SLB @ 4.650Km on GNSS main canal
Earth work excavation for Piers & Abutments
Sl
no.

1)

Description

Unit

Length
(m.)

No

Width
(m.)

Height
(m.)

Qty.

Earth work in excavation in all kinds of soils of foundation of structures as per drawing and technical specification,
including setting out, construction of shoring and bracing, removal of stumps and other deleterious matter, dressing
of sides and bottom and backfilling with approved material.
a) Abutments
b) Below approach slab

5.650

11.906

2.000

134.538

5.650

9.093

2.000

102.751

5.650

3.500

0.500

19.775
257.064

Total Quantity

2)

Cum

257.000

Excavation in hard rock requiring blasting including boulders above 0.6 m upto 1.2 m dia. For foundations of canal
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.
a) Pier Footings

Cum

b) Retaining wall footings


c) Lining excavation quantity

5.800

6.300

2.000

365.400

5.650

11.906

9.573

643.965

5.650

9.093

5.759

295.871

0.100

186.700

1867.000

1491.936
Total quantity in cum

1492.000

Quantity estimate for the proposed SLB @ 4.650Km on GNSS main canal
Sl
no.

Description

1)

Providing and laying insitu vibrated M-30


( 28 days cube compressive strength not
less than 30 N / sq mm ) grade cement
concrete using 20 mm down size approved,
clean, hard, graded aggregates for substructure / 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.
a) Pier Footings P2, P3

Unit

Length
(m.)

Width
(m.)

Height
(m.)

Qty.

6.000

5.500

0.500

33.000

6.000

1.500

0.700

12.600

1/2

6.000

4.000

0.700

16.800

6.000

5.000

0.500

15.000

6.000

1.300

0.700

5.460

1/2

6.000

3.700

0.700

7.770

5.000

6.000

0.500

15.000

5.000

1.200

0.700

4.200

1/2

5.000

4.800

0.700

8.400

5.000

6.000

0.500

15.000

5.000

1.200

0.700

4.200

1/2

5.000

4.800

0.700

8.400

Straight portion

2.300

1.200

19.229

106.144

Circular portion

1.130

19.229

21.736

Pier cap

3.500

1.200

0.500

4.200

Straight portion

2.300

1.000

14.139

32.520

Circular portion

0.785

14.139

11.099

Pier cap

3.500

1.000

0.500

1.750

Straight portion

2.300

1.000

11.893

27.354

Circular portion

0.785

11.893

9.336

Pier cap

3.500

1.000

0.500

1.750

Straight portion

0.700

1.000

7.518

5.263

Circular portion

0.785

7.518

5.902

Pier cap

6.000

1.000

0.500

3.000

i) Abutment bed block

5.350

0.800

0.300

2.568

j) Dirt wall

5.350

0.500

1.305

6.982

k) Dirt wall haunch-1

1/2

5.350

0.300

0.300

0.482

l) Dirt wall haunch-2

5.350

0.300

0.300

0.963

b) Pier Footings P1

c) Pier Footings P4

b) Pier Footings P5

Cum

No

Cum

Cum

Cum

e) piers p2,p3

f) piers p1

G) piers p4

H) piers p5

386.878
Total Quantity in cum

Cum

387.000

Quantity estimate for the proposed SLB @ 4.650Km on GNSS main canal
1

ABUTMENT - A1

Sl
no.

Description

1)

Providing and laying insitu vibrated M-20 ( 28


days cube compressive strength not less than 20
N / sq mm ) grade cement concrete using 40 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.
a) Abutment

Unit

Cum

No

Length

Width

Height

(m.)

(m.)

(m.)

Qty.

5.350

9.721

0.600

31.204

5.350

4.661

8.793

219.242

3.700

6.000

0.600

26.640

4.375

6.100

2.165

115.557

b) Return walls

1/2

6.939

2.050

8.908

253.413

c) Return wall kerb

8.461

0.550

0.300

2.792

8.461

0.275

0.600

2.792

Return walls
a) Return walls footing

651.641
Total Quantity in cum

Cum

652.000

Quantity estimate for the proposed SLB @ 4.650Km on GNSS main canal
1

ABUTMENT -2

Sl
no.

Description

1)

Providing and laying insitu vibrated M-20 ( 28


days cube compressive strength not less than 20
N / sq mm ) grade cement concrete using 40 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.
a) Abutment -A2

Unit

Cum

No

Length
(m.)

Width
(m.)

Height
(m.)

5.350

5.558

0.600

5.350

2.579

4.979

a) Bed block

5.350

0.800

0.300

b) Dirt wall

5.350

0.500

1.605

c) Dirt wall haunch-1

1/2

5.350

0.300

0.300

d) Dirt wall haunch-2

5.350

0.300

0.300

2.493

3.700

0.600

3.168

3.700

2.165

b) Return walls

1/2

5.207

2.050

5.094

c) Return wall kerb

6.086

0.550

0.300

6.086

0.275

0.600

Abutment bed blocks, dirt walls

Return walls
a) Return walls footing

Total Quantity in cum

Cum

ABSTRACT
1) Abutment A1 concrete quantity in Cum =
1) Abutment A2 concrete quantity in Cum =
Total abutment concrete quantity =

Cum

for the proposed SLB @ 4.650Km on GNSS main canal


Qty.

17.841
68.698

1.284
4.293
0.241
0.963

11.069
50.755
108.740
2.008
2.008
267.901
268.000

652.000
268.000
920.000

Quantity estimate for the proposed SLB @ 4.650Km on GNSS main canal
DECK SLAB AND GIRDERS CONCRETE
Sl
no.

Description

1)

Providing and laying insitu vibrated M-30


( 28 days cube compressive strength not
less than 30 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. ( Cement
content : 300 kg / cum )

Unit

No

Length
(m.)

Width
(m.)

Height
(m.)

Qty.

a) Girders
i) bottom rectangular portion

13.750

0.450

0.185

13.736

ii) bottom trapezoidal portion

13.750

0.350

0.060

3.465

iv) Web portion

13.750

0.250

0.755

31.144

v) top flange portion

1/2

13.750

0.200

0.050

1.650

vi) Diaphram

2.100

0.450

0.755

8.562

vii) Cross girder

2.600

0.450

0.850

5.967

b) Deck slab

13.750

5.350

0.200

88.275

c) kerb

13.750

0.550

0.300

27.225

13.750

0.275

0.860

39.023

5.350

3.500

0.300

11.235

d) Approach slab

230.281
Total Quantity

2)

Cum

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.
Reinforcement quantity statement enclosed

Total steel quantity in MT

230.000

MT

64.120

64.120

Quantity estimate for the proposed SLB @ 4.650Km on GNSS main canal
LINING TO BED AND SIDE SLOPES - M15 GRADE
Sl
no.

Description

1)

Providing and laying 100 mm thick in situ


M-15 (28 days cube compressive strength
not less than 15 N /Sqmm ) grade cement
concrete with 20 mm down size approved,
clean, hard, graded aggregates for canal
lining using, vibrating, cylinder type
mechanical paver including
cost of all
materials, machinery, labour, cleaning,
batching, mixing, placing in position,
finishing, forming contraction joints, fixing
PVC joint sealing strips, curing, shifting of
paver from one side to othere side of canal
etc., complete with initial lead upto 1 Km
and all lifts.
a) Bed lining in straight

Unit

Sqm

No

Length
(m.)

Width
(m.)

Height
(m.)

Qty.

9.250

13.200

244.200

b) Bed lining in transition

3.750

13.950

104.625

c) Bed lining near trough

2.000

14.700

58.800

d) Bed lining in trough portion

4.100

14.700

60.270

15.074

8.540

514.955

15.074

13.184

794.943

g) Canal side slopes in trough left side =

4.100

8.540

35.015

h) Canal side slopes in trough right side =

4.100

13.184

54.054

e) Canal side slopes other than trough left


side =
f) Canal side slopes other than trough right
side =

1866.863
Total Quantity in Sqm

Sqm

1867.000

Quantity estimate for the proposed SLB @ 4.650Km on GNSS main canal
1

Wearing coat

Sl
no.

Description

1)

Providing and laying insitu M- 35 ( 28 days


cube compressive strength not less than 35
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.
a) Deck slab

Unit

Cum

b) Approach slab

No

Length

Width

Height

(m.)

(m.)

(m.)

Qty.

13.750

4.250

0.075

26.297

3.500

3.500

0.075

1.838
28.134

Total Quantity

Cum

28.000

Quantity estimate for the proposed SLB @ 4.650Km on GNSS main canal
MISCELLANEOUS ITEMS
Sl
no.

Description

1)

Providing and fixing 100 mm dia perforated


PVC pipes 40 cm long for Weep holes
including cost of all materials, labour, drilling
8 mm dia holes etc. complete with all leads
and lifts.
1) Return walls

Unit

Rmt

No

Length

Width

Height

(m.)

(m.)

(m.)

Qty.

2.500

30.000

1.500

18.000

1.000

12.000
60.000

Total quantity in Rmt

2)

60.000

Providing and constructing contraction


joints by fixing 31 cm wide central bulb type
PVC water stop in single line supported by
10 mm dia steel dowel rods on either side at
1 metre interval including cost of all
materials, machinery, labour, valcunising
joints etc., complete with all leads and lifts.
a) Between pier and U/s retaining walls

Rmt

7.475

52.325
52.325

Total quantity in Rmt

3)

Providing rubble / boulder and sand filling


behind abutment and return walls in layers
including cost of all materials, machinery,
labour, watering, ramming etc., complete
with initial lead upto 50 m and initial lift upto
3 m.

52.000

Cum

1) Excavation in rock

939.836

2) Excavation in all soils

257.000

For filling between abutments and canal


profile

4.500

1.200

4.255

45.954

pcc for piers and retaining walls

-15.028

Retaining walls

-652.000
575.762
Total quantity in Cum

576.000

Quantity estimate for the proposed SLB @ 4.650Km on GNSS main canal
MISCELLANEOUS ITEMS
Sl
no.

4)

Description

Unit

No

Length

Width

Height

(m.)

(m.)

(m.)

Elastomeric Strip bearing : Supplying, fitting


and fixing in position true to line and level
elastomeric nearing conforming to IRC: 83
(part II) section IX and clause 2005 of Cu.Cm
MoRTH Specifications complete including all
accessories as per drawing and technical
specifications.
1) On piers

20

32

5.5

70400.000

2) On abutments

20

32

5.5

14080.000

Total quantity in Cu.Cm =

5)

Qty.

84480.00

Providing semi-pervious / pervious casing


embankment using soil from approved
borrow area in layers of 25 cm before
compaction including cost of all materials,
machinery, labour, all operations such as
excavation,
sortingout,
transporting,
spreading in layer of specified thickness,
breaking clods,
sectioning,
watering,
compacting to density control of not less
than 98 percent or as stipulated by sheep's /
pad foot roller etc., complete with initial lead
upto 1 km and all lifts.
Road top width = 4.10 m
Height of banking = 221.954-221.104 =
6.650m
Bottom width of road with 1.5:1 side slopes
= 4.10+0.85*3= 6.650 m

21.000

5.375

0.850

95.944

21.000

5.375

0.850

95.944
191.888

Total Quantity
6)

Cum

192.000

Rehandling of spoil banks complete and


with initial lead upto 1 km and all lifts.
Top width of spoil bank = 6.00 m
Height of banking = 6.00 m
Bottom width with 1.5:1 side slopes =
18.00+6.00= 24.00 m

24.000

8.000

6.000

1152.000
1152.000

Total Quantity

Cum

1152.000

Quantity estimate for the proposed SLB @ 4.650Km on GNSS main canal
MISCELLANEOUS ITEMS
Sl
no.

7)

Description

Unit

No

Length

Width

Height

(m.)

(m.)

(m.)

Laying and jointing 1000 mm dia. NP- 3


class or IRC standard hume pipes in CM
1 : 2 proportion by volume including cost of
all materials ( excluding pipes and collars ), Rmt
machinery, labour, aligning, packing joints
with hemp, finishing, curing etc., complete
with initial lead upto 50 m and all lifts.
1) For down stream nala crossing 4 vents of
1000 mm dia

7.500

30.000

TOTAL QUANTITY IN RMT =

2) No.of joints

8)

Qty.

Providing and laying insitu vibrated M-20


( 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 substructure / super- structure works including
cost of all materials,machinery, labour,
formwork, scaffolding, cleaning, batching,
mixing,
placing
in
position,levelling,
vibrating, finishing, curing etc., complete for
plain concrete works for guide walls to the
pipe culvert works with initial lead upto 50 m
and all lifts.

30.000

2.000

8.000

TOTAL No.of joints =

8.000

Cum

10.00

0.50

1.88

18.80

( x 1.0x1.0)/4

0.50

-1.57

0.50

1.88

18.80

( x 1.0x1.0)/4

0.50

-0.79

10.00

35.245
TOTAL QUANTITY IN CUM =

9)

35.000

Providing rubble / boulder and sand filling


behind abutment and return walls in layers
including cost of all materials, machinery,
Cum
labour, watering, ramming etc., complete
with initial lead upto 50 m and initial lift upto
3 m.
a) Pier portion in canal bed -p2

5.500

6.000

2.000

66.000

b) Pier portion in canal bed -p3

7.436

6.000

5.505

245.589

c) Pier portion in canal bed -p1

4.150

6.000

4.000

99.600

2.500

6.000

2.650

39.750

Quantity estimate for the proposed SLB @ 4.650Km on GNSS main canal
MISCELLANEOUS ITEMS
Sl
no.

Description

Unit

No

Length

Width

Height

(m.)

(m.)

(m.)

Qty.

d) Pier portion in canal bed -p4

7.100

6.000

3.425

145.905

e) Pier portion in canal bed -p5

6.900

6.000

3.275

135.585

f) Abutment - A2

1/2

2.800

6.000

2.700

22.680

Deductions
a) Pier -p1,p2,p3,p4,p5 footing
b) Pier -p1

c) Pier -p2

d) Pier -p3

e) Pier -p4

f) Pier -p5

-145.830
1

2.300

0.785

2.300

1.130

2.300

1.130

2.300

0.785

2.300

0.785

1.000

1.200

1.200

1.000

1.000

2.600

-5.980

2.600

-2.041

2.000

-5.520

2.000

-2.261

4.000

-11.040

4.000

-4.522

1.700

-3.910

1.700

-1.335

1.900

-4.370

1.900

-1.492
566.809

Total quantity in Cum =

567.000

Bar bending schedule of proposed SLB @ 4.650KM on GNSS Main canal


Bar no

Dia of Bar Spacing

Pier Footings p1,p4,p5


101 & 105
20
102
20
103
12
104
12
Pier Footings p2,p3
101 & 105
20
102
20
103
12
104
12

175
175
175
175

175
175
175
175

Pier reinforcement- P2, P3


26 Each
108
16
side
109

16

110

12

111

9 each
side
150
450 V
400 H

No of
bars

Cuttiing
length

35
35
30
30

5.10
5.62
6.10
6.70

35
35
30
30

5.60
6.12
6.10
6.70

Total
length

Wt/m

Weight in
No.of
kgs
piers/slabs

Total
weight

178.50
2.47
196.70
2.47
183.00
0.89
201.00
0.89
Weight in Kgs =

440.74
485.68
162.67
178.67
1267.75

3.00

3803.26

196.00
2.47
214.20
2.47
183.00
0.89
201.00
0.89
Weight in Kgs =

483.95
528.89
162.67
178.67
1354.17

2.00

2708.35

2.00

7559.69

1.00

2465.99

1.00

2092.72

1.00

1295.17

52

21.42

1113.84

1.58

1760.14

18

21.42

385.56

1.58

609.28

129

10.94

1411.26

0.89

1254.45

329

1.20

394.80

0.40

155.97

Weight in Kgs =

3779.85

Pier reinforcement - P1
108

16

109

16

110

12

111

22 Each
side
7 each
side
150
450 V
400 H

44

15.80

695.20

1.58

1098.59

14

15.80

221.20

1.58

349.55

95

10.94

1039.30

0.89

923.82

238

1.00

238.00

0.40

94.02

Weight in Kgs =

2465.99

Pier reinforcement - P4
108

16

109

16

110

12

111

22 Each
side
7 each
side
150
450 V
400 H

44

13.50

594.00

1.58

938.67

14

13.50

189.00

1.58

298.67

80

10.94

875.20

0.89

777.96

196

1.00

196.00

0.40

77.43

Weight in Kgs =

2092.72

Pier reinforcement - P5
108

16

109

16

110

12

111

22 Each
side
7 each
side
150
450 V
400 H

44

9.20

404.80

1.58

639.68

14

9.20

128.80

1.58

203.54

51

8.52

434.52

0.89

386.24

126

1.32

166.32

0.40

65.71

Weight in Kgs =

1295.17

Pier cap
116

12

117

12

118

12

8 each
side
200
2 each
side

16

5.20

83.20

0.89

73.96

18

3.54

63.72

0.89

56.64

5.20

20.80

0.89

18.49

Bar bending schedule of proposed SLB @ 4.650KM on GNSS Main canal


Bar no

Dia of Bar Spacing

No of
bars

Cuttiing
length

Total
length

Wt/m

Weight in Kgs =

Weight in
No.of
kgs
piers/slabs
149.08

5.00

Total
weight
745.42

Bar bending schedule of proposed SLB @ 4.650KM on GNSS Main canal


Bar no

Dia of Bar Spacing

Pedestals
125
126
127

12
12
12

150
150
150

No of
bars

Cuttiing
length

4
7
3

1.34
0.96
3.00

Type-A mesh
8
8

100
100

11
7

0.92
0.54

8
8

100
10

7
7

0.52
0.52

Total
length

Wt/m

Weight in
No.of
kgs
piers/slabs

5.36
0.89
6.72
0.89
9.00
0.89
Weight in Kgs =
0.00
0.00
10.12
0.40
3.78
0.40

4.76
5.97
8.00
18.74

3.64
0.40
3.64
0.40
Weight in Kgs =

1.44
1.44

Total
weight

24.00

449.71

24.00

200.82

2.00

572.96

12.00

1916.93

12.00

18306.90

4.00
1.49

Type-B mesh

8.37

Dirtwall & bedblock


15
16
17
18
19
20
21
Diaphram
25
26
27
28
29
30
31
Girder
1
2
3
4
5
6
7
8
9
10
11

12
10
10
10
10
12
12

20
20
10
10
10
8
20
16

120
200
200
nos
200
200
200

nos
nos
150
150
150
200
nos
200

46
28
28
4
9
28
6

5
5
17
17
10
13
2
2

2.47
2.07
1.76
5.27
5.27
1.96
5.29

2.20
3.00
1.97
2.02
2.00
1.75
4.00
4.00

32
32
32
32
20
12
12
10
10

nos
nos
nos
nos
nos
125
125
200
200

4
2
2
2
2
49
49
35
35

14.87
12.77
13.67
10.00
13.67
2.95
2.55
2.95
2.55

10
16
10
10

nos
nos
200
200

10
3
58
58

13.67
13.67
1.43
1.75

Deck slab & side wall


15
16
16
12
17
10
18
10
22
16
23
10
24
10

140
100
140
200
nos
150
nos

93
130
18
12
4
87
4

5.37
4.00
13.67
13.67
13.67
2.11
13.67

113.62
0.89
57.96
0.62
49.28
0.62
21.08
0.62
47.43
0.62
54.88
0.89
31.74
0.89
Weight in Kgs =
11.00
2.47
15.00
2.47
33.41
0.62
34.34
0.62
20.00
0.62
22.75
0.40
8.00
2.47
8.00
1.58
Weight in Kgs =
59.48
6.32
25.54
6.32
27.34
6.32
20.00
6.32
27.34
2.47
144.55
0.89
124.95
0.89
103.25
0.62
89.25
0.62
136.70
0.62
41.01
1.58
82.94
0.62
101.50
0.62
Weight in Kgs =
499.41
520.00
246.06
164.04
54.68
183.57
54.68

1.58
0.89
0.62
0.62
1.58
0.62
0.62

101.00
35.78
30.42
13.01
29.28
48.78
28.21

286.48
27.16
37.04
20.62
21.20
12.35
8.99
19.75
12.64

159.74
375.97
161.44
172.82
126.42
67.51
128.49
111.07
63.73
55.09
84.38
64.81
51.20
62.65

1525.58
789.19
462.22
151.89
101.26
86.41
113.31
33.75

Bar bending schedule of proposed SLB @ 4.650KM on GNSS Main canal


Bar no

Dia of Bar Spacing

No of
bars

Cuttiing
length

Total
length

Wt/m

Weight in Kgs =

Weight in
No.of
kgs
piers/slabs
1738.04

Abutment A1
main
distribution

10
10

200
200

28
48

9.40
5.35

263.20
256.80

0.62
0.62

162.47
158.52

Abutment A2
main
distribution

10
10

200
200

28
28

5.40
5.35

151.20
0.62
149.80
0.62
Weight in Kgs =

93.33
92.47

Wearing coat
main
distribution

8
8

200
200

65
16

3.00
13.65

195.00
0.40
218.40
0.40
Weight in Kgs =

506.79

Total
weight

6.00

10428.22

1.00

506.79

6.00

979.91

12.00

4257.49
58290.32

77.04
86.28

163.32

Parapet walls
12
12

150
200

174
14

1.26
12.85

219.24
0.89
179.90
0.89
Weight in Kgs =
Weight in Kgs =

Add 10% extra for overlaps, wastage, and for suuports =

194.88
159.91

354.79

5829.03

Total weight in Kgs =

64119.35

TOTAL WEIGHT IN MT =

64.12

Cost estimate for the proposed SLB @ 4.650 Km on GNSS main canal
Quantity

Rate

Amount

Cum/Sqm

(Rs)

(Rs)

Cum

257.000

89.65

23040.00

Excavation in hard rock requiring blasting including


boulders above 0.6 m upto 1.2 m dia. For foundations
of canal 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.

Cum

1492.000

306.40

457149.00

Providing and laying insitu vibrated M-10 ( 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 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.

Cum

56.000

4317.60

241786.00

Providing and laying insitu vibrated M-30 ( 28 days cube


compressive strength not less than 30 N / sq mm )
grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for substructure / 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.

Cum

387.000

6056.40

2343827.00

Providing and laying insitu vibrated M-30 ( 28 days cube


compressive strength not less than 30 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. ( Cement content : 300 kg / cum )

Cum

230.000

8714.00

2004220.00

Providing and laying insitu M- 35 ( 28 days cube


compressive strength not less than 35 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.

Cum

28.000

5594.80

156654.00

Sl
no.

Description of work

Unit

Earth work in excavation in all kinds of soils of


foundation of structures as per drawing and technical
specification, including setting out, construction of
shoring and bracing, removal of stumps and other
deleterious matter, dressing of sides and bottom and
backfilling with approved material.

Quantity

Rate

Amount

Cum/Sqm

(Rs)

(Rs)

Sqm

1867.000

544.00

1015648.00

Providing and laying insitu vibrated M-20 ( 28 days cube


compressive strength not less than 20 N / sq mm )
grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for substructure / 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.

Cum

920.000

5512.80

5071776.00

Providing and constructing contraction joints by fixing


31 cm wide central bulb type PVC water stop in single
line supported by 10 mm dia steel dowel rods on either
side at 1 metre interval including cost of all materials,
machinery, labour, valcunising joints etc., complete with
all leads and lifts.

Rmt

52.000

204.90

10655.00

Providing, fabricating and placing in position


reinforcement steel bars for RCC works including
cleaning, straightening, cutting, bending, hooking,
10 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.

MT

58.290

58673.000

3420049.00

Providing and fixing 100 mm dia perforated PVC pipes


40 cm long for Weep holes including cost of all
materials, labour, drilling 8 mm dia holes etc. complete
with all leads and lifts.

Rmt

60.000

218.900

13134.00

Providing rubble / boulder and sand filling behind


abutment and return walls in layers including cost of all
12 materials, machinery, labour, watering, ramming etc.,
complete with initial lead upto 50 m and initial lift upto 3
m.

Cum

576.000

1143.000

628.900

718833.00

192.000

214.000

41088.00

84480.000

0.950

80256.00

Sl
no.

Description of work

Unit

Providing and laying 100 mm thick in situ M-15 (28


days cube compressive strength not less than 15 N
/Sqmm ) grade cement concrete with 20 mm down size
approved, clean, hard, graded aggregates for canal
lining using, vibrating, cylinder type mechanical paver
including cost of all materials, machinery, labour,
cleaning, batching, mixing, placing in position, finishing,
forming contraction joints, fixing PVC joint sealing strips,
curing, shifting of paver from one side to othere side of
canal etc., complete with initial lead upto 1 Km and all
lifts.

11

a)

Qty as per item no 9 of miscellanious items in Detailed


estimate

Providing
semi-pervious
/
pervious
casing
embankment using soil from approved borrow area in
layers of 25 cm before compaction including cost of all
materials, machinery, labour, all operations such as
13 excavation, sortingout, transporting, spreading in layer
of specified thickness, breaking clods, sectioning,
watering, compacting to density control of not less than
98 percent or as stipulated by sheep's / pad foot roller
etc., complete with initial lead upto 1 km and all lifts.

Cum

Cum

Elastomeric Strip bearing : Supplying, fitting and fixing


in position true to line and level elastomeric nearing
14 conforming to IRC: 83 (part II) section IX and clause Cu. Cm
2005 of MoRTH Specifications complete including all
accessories as per drawing and technical specifications.

567.000

Sl
no.

Description of work

Unit

Quantity

Rate

Amount

Cum/Sqm

(Rs)

(Rs)

30.000

3632.00

108960.00

8.000

703.76

5630.00

35.000

6056.40

211974.00

Laying and jointing 1000 mm dia. NP- 2 class or IRC


standard hume pipes in CM 1 : 2 proportion by volume
including cost of all materials ( excluding pipes and
15
collars ), machinery, labour, aligning, packing joints with
hemp, finishing, curing etc., complete with initial lead
upto 50 m and all lifts.
Length of pipe

Rmt

No.of joints

Providing and laying insitu vibrated M-20 ( 28 days cube


compressive strength not less than 20 N / sq mm )
grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for substructure / super- structure works including cost of all
16
materials,machinery, labour, formwork, scaffolding,
cleaning, batching, mixing, placing in position,levelling,
vibrating, finishing, curing etc., complete for plain
concrete works for guide walls to the pipe culvert
works with initial lead upto 50 m and all lifts.

16 Provision for Labour cess charges at 1% on


17 Provision towards VAT @ 5 % on
Provision for Photography charges, xerox , Preparation
19
of Schedules and advertisement charges

Cum

15924679.00
15924679.00

15924679.00
159247
796234
119840

Total amount =

17000000.00

(Rupeees One Crore and Seventy Lakhs only)


Technically sanctioned for Rs.1,70,00,000/-(Rupees One Crore Seven Lakhs only) and Registered in
CE(P)/Irrgn/KDP/R.No.12/2013-14.
The expenditure is debitable to MH 4700 COL on Major Irrigation Commercial Schmes MH-133 GNSS
GH-11 - SH-27 Canals and Distributories 26 D&A 530 Major Works, 531 Other Expenditure.

Sd/-H.Ravi Sankar,21/2,
Chief Engineer(Projects),
Irrigation, Kadapa.
//-t-c-f-//

DEPUTY EXECUTIVE ENGINEER

LEAD STATEMENT
NAME OF WORK : CONSTRUCTION OF ADDITIONAL STRUCTURES AT KM 4.65,KM 7.65AND KM 16.85 ON GNSS MAIN CANAL.
SSR
Lead in Kms
Source of
supply

Initial
deduct
Conveyanc
Add
Lead
cost of
contractors e charges Seigniorage
charges
Materials
profit 14% for materials charges

Sl.No

Description of Material

Steel (Fe415)

43000

Cement

5200

Sand (Unscreeened)for
concrete

Penna river

Sand for filling

Penna river

22

25

1 Cum

10-4.75 mm m/c metal

Local quarry

3.5

20-10 mm Metal

Local quarry

3.5

40-20 mm Metal

Local quarry

80-40 mm Metal

Local quarry

Gravel

10

MR

Ct

Total

Unit

2013 - 2014

Total

320.00

-39.30

280.70

285

320.00

-39.30

280.70

40.00

1 Cum

830

116.00

-14.25

101.75

50.00

1 Cum

1150

116.00

-14.25

101.75

50.00

1301.75

3.5

1 Cum

1090

116.00

-14.25

101.75

50.00

1241.75

3.5

1 Cum

605

116.00

-14.25

101.75

50.00

756.75

Local Hill

5.0

1 Cum

98

92.00

-11.30

80.70

22.00

200.70

Uncoursed rubble stones

Local Hill

2.0

1 Cum

280

56.00

-6.88

49.12

50.00

11

Stone chips

Local Hill

2.0

1 Cum

330

56.00

-6.88

49.12

50.00

12

Rcc hume pipe 1000 mm


dia NP2 Class

kadapa

65

0.5

66

1 Rmt

3056

576.14

22

25

1 Cum

385

40.00
705.70

576.14

605.70
981.75

379.12
429.12
3632.14

1.Certified that the rates adopted in the estimate are based on Common Standard Schedule of Rates for all Engineering Department of Government of
Andhra Pradesh for the year 2013-2014.
2. Certified that the detailed quantities proposed in the estimate are correct to the best of my knowledge.
3.Certified that the leads provided in the above lead statement are correct to the best of my knowledge.
4.Certified that adequate materials are available in the quarries provided in the lead statement.
5.Cement and steel rates are adopted as communicated by the committee for the month of Dec -2013.

NAME OF WORK : CONSTRUCTION OF ADDITIONAL Stuctures @ Km 4.65,


ON GNSS MAIN CANAL.
DATA:
1 Excavation for Structures- Mechanical Means
( Data adopted from MORTH)
Earth work in excavation in all kinds of soils of foundation of structures as per drawing and
technical specification, including setting out, construction of shoring and bracing, removal of
stumps and other deleterious matter, dressing of sides and bottom and backfilling with approved
material. (IRR-CCDW-1-2).
(page-231 of APRSD OF 2013-14 )
Depth upto 3 m
Unit = cum
DATA:
Taking output = 240 cum
A. Materials:
Sl No

Unit
Description

Unit

240.00
Quantity

NIL
B. Machinery:
Sl No
1

C. Labour:
Sl No

cum
Rate
in Rs.

0.00
Description

Hydraulic excavator 1.0 cum bucket


capacity
Fuel/ Energy charges
Total in Rs.
Description

1
2
3

work inspector
Mazdoor
crew for excavator
Total in Rs.
labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)
Abstract
a) Material
b) Machinery
c) Labour
Total
D. Add for contractor's profit and overheads on (A+B+C)
Total cost for
Rate per cum

Unit

Quantity

0.00

Amount
in Rs.
0.00

Rate
in Rs.

Amount
in Rs.

hour

6.00

1750.50

10503.00

hour

6.00

816.80

4900.80
15403.80

Unit

Quantity

day
day
hour

Rate
in Rs.

0.32
8.00
6.00

335.00
280.00
187.20

107.20
2240.00
1123.20
3470.40

Rs
Rs
Rs
Rs

0.00
15403.80
3470.40
18874.20
2642.388
21516.59
89.65

14.46
14% 2.02
16.48

14.00% Rs:
240.00 cum
Rs:
(A+B+C+D)/240.0
Rs.

Amount
in Rs.

2 Excavation in hard rock requiring blasting including boulders above 0.6 m upto 1.2 m dia. for
foundations of canal 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. (IRR-CCDW-1-5)
DATA:(P-233 of APRS Dataof 2013-24)
Drilling and Blasting :
Depth of drilling per hole
:
1.50 m
Effective depth of pull
:
1.30 m
Grid spacing of holes
:
2.7 m
Area covered by one hole ( 1.50 x 1.80 )
:
2.70 sqm
Consider 100 cum excavation for analysis.
Area for 100 cum SR requiring blasting for 1.3 m pull ( 100 / 1.3 ) :
:
77 sqm
Nos. of holes for 77 sqm area
( 77 / 2.7
:
29 Nos.
Depth of drilling ( 29 x 1.5 )
:
43.5 m
Rate of drilling in soft rock per hour
:
10 m
Time required for drilling with 2 jack hammers
say :
2.2 hours
Deploy 1 air compressor 8.5 cmm capacity and 2 jack hammers for 3 hours.
Quantity of Explosive at 0.20 kg / cum
:
20.00 kg
Electric detonators at 1 per hole
:
29 Nos.
Detonating fuse coil
:
70 Rm
Cost of dril
4000.00 / Each
Rs:
4000.00
Life of drill rod for drilling in soft rock requiring blasting
:
200.00 m
Use rate of drill rod per m drilling
( cost / lif
Rs:
20.00
Length of air hose for drilling per jack hammer
:
50.00 m
Cost of 50 m
145.00 / Rm
Rs:
145.00
Life of air hose
:
800 hours
Use rate of air hose per hr
( cost / lif
Rs:
0.18
Disposal of blasted soft rock :
Deploy 6 crowbarman and 3 stone breakers for loosening blasted material.
Deploy 50 mazdoors for disposal.

RATE ANALYSIS
A. MATERIALS:
Sl No

Particulars

UNIT :
Unit

Quantity

100 cum
Rate
in Rs.

Amount
in Rs.

Use rate of drill rod 1.6 m length

Rm

43.50

19.00

826.50

2
3
4
5
6

Reconditioning charges @ 10%


Use rate of air hose 2 Nos.
Explosive small dia ( Kelvex-220 )
Electric detonators
Detonating fuse coil
Sundries
Total cost of Materials

10%
Hour
kg
Nos
Rm
LS

6.00
20.00
29.00
70.00
0.50

0.21
70.00
13.00
11.00
41.00
Rs:

82.65
1.26
1400.00
377.00
770.00
20.50
3477.91

Rate
in Rs.
282.90
835.30
20.50
0.00
Rs:

Amount
in Rs.
848.70
2505.90
123.00
0.00
3477.60

Rate
in Rs.
167.20
261.30
335.00
400.00
320.00
320.00
320.00
280.00
Rs:

Amount
in Rs.
501.60
1567.80
335.00
200.00
160.00
1920.00
960.00
14280.00
19924.40

Rs:
Rs:
Rs:
Rs:

3477.91
3477.60
19924.40
26879.91
3763.1874
30643.10
306.43
306.4

B. MACHINERY:
Sl No
1
2

Description

Unit

Air compressor 8.5 cmm ( diesel )


Fuel / Energy charges
Jack hammers 2 Nos.
Fuel / Energy charges
Total hire charges of Machinery

Hour
Hour
Hour
Hour

C. LABOUR:
Sl No
1
2
3
4
5
6
7
8

Description

Crew for Air compressor


Crew for Jack hammer
work inspector
Blaster
Helper blaster
Crowbarman
Stone breaker
mazdoor

Total cost of Labour


labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)
ABSTRACT:
A. Cost of Materials
B. Hire charges of Machinery
C. Cost of Labour
D. Add for contractor's profit and overheads on (A+B+C)
Total cost for
Rate per cum

Unit
Hour
Hour
Day
Day
Day
Day
Day
Day

Quantity
3.00
3.00
6.00
6.00

Quantity
3.00
6.00
1.00
0.50
0.50
6.00
3.00
51.00

199.24
0.14 27.89
227.14

Total
14.00% Rs:
100.00 cum
Rs:
(A+B+C+D)/100.0
Rs.
or Say

3 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 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. (IRR-CCDW-2-3)
(Cement content: 260 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:(P-238 of APRS Dataof 2013-24)
Cost of shuttering materials :
Annexure: A
Consider one shutter and one soldier set :
Shutter size : 900 mm x 1200 mm Length of soldier : 2.3 m
Shutter area :
1.20 sqm
4 mm thick plate 1.08 sqm @ 31.4 kg/ sqm
:
33.91 kg
50x50x6 mm angle 6.6 m length @ 3.8 kg/ m
:
25.08 kg
50x6 mm flat 1.8 m length @ 2.35 kg/ m
:
4.23 kg
ISLC 100 2.3 m length @ 7.9 kg / m
:
18.17 kg
6 mm plate 0.03 sqm @ 47.1 kg/ sqm
:
1.41 kg

Cost of 4 mm plate 33.91 kg @


Cost of 6.6 m angle 25.08 kg @
Cost of 1.8 m flat 4.23 kg @
Cost of 2.3 m soldier 18.17 kg @
Cost of 6mm plate 1.41 kg @

Rs:
Rs:
Rs:
Rs:
Rs:

41.80
44.00
44.00
44.00
41.80

/ kg
/ kg
/ kg
/ kg
/ kg
Total

Add for wastage @


Add for bolts & nuts @ 0.5 kg/ sqm
Rs:
Add for fabrication of shutter @ 82.8 kg/sqm
Rs:

2.50%
94.00
/ kg
24.00
/ kg
Total

Deduct salvage value @

10%
Total

Use rate of shutters:


Use rate of shutters considering average
Add for repairs/ replacements/ catwalks etc., @
Add for binding wire/ temperary supports etc., @
Add for 2 J-bolts/ sqm for fixing soldier @
Rs:
Add for shutter oil at 0.2 ltr/ sqm @
Rs:

40
15%
5%
33.00
78.00

Effective area of shutter & soldier with 10 cm margin at top and bott
Cost of shuttering for concrete / use/ sqm
( Excluding T & P / Profit / Overheads)
Use rate of shutters considering average
Add for repairs/ replacements/ catwalks etc., @
Add for binding wire/ temperary supports etc., @
Add for 2 J-bolts/ sqm for fixing soldier @
Rs:
Add for shutter oil at 0.2 ltr/ sqm @
Rs:

30
15%
5%
33.00
78.00

Effective area of shutter & soldier with 10 cm margin at top and bott
Cost of shuttering for concrete / use/ sqm
( Excluding T & P / Profit / Overheads)
Erection & dismantling shuttering :
2 Fitters, 1 Carpentor Cl-II and 5 mazdoors erect 50 sqm shuttering / day.
Cost of dismantling assumed at 50 % of erection charges.
Area of shuttering with supports considered.
Cleaning, conveying, erecting and oiling:
Fitter shuttering 4 Nos. @
Rs:
320.00 / day
Carpentor Cl -II 2 Nos. @
Rs:
320.00 / day
mazdoor 10 Nos. @
Rs:
280.00 / day
Dismantling and stacking:
Fitter shuttering 2 Nos. @
Rs:
320.00 / day
Carpentor Cl -II 1 Nos. @
Rs:
320.00 / day
mazdoor 5 Nos. @
Rs:
280.00 / day

uses

Total
:

uses

Total
:

Rs:
Rs:
Rs:
Rs:
Rs:
Rs:
Rs:
Rs:
Rs:
Rs:
Rs:
Rs:

1417.44
1103.52
186.12
799.48
58.94
3565.50
89.14
47.00
1987.20
5688.83
568.88
5119.95

Rs:
128.00
Rs:
19.20
Rs:
6.40
Rs:
66.00
Rs:
15.60
Rs:
235.08
1.00 sqm
Rs:
235.08

Rs:
170.67
Rs:
25.60
Rs:
8.53
Rs:
66.00
Rs:
15.60
Rs:
286.40
1.00 sqm
Rs:
286.40

100 sqm
Rs:
Rs:
Rs:

1280
640
2800

Rs:
Rs:
Rs:
Rs:
Rs:

1280
640
1400
8040
80.40

Total
Labour charges for erecting and dismantling shuttering per sqm
( Excluding T & P / Profit / Overheads / Hidden costs )
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 : 260 kg Super plasticizer : (=260*0.4%) = 1.04 kg
Average output of 300/200 ltr mixer : 50 x 10 x 8 /260
15.38 cum per day
Formwork & scaffolding :
Shuttering at 1 sqm / cum of concrete considered for foundation filling works.
Use rate of shuttering for 40 uses ( Annexure-A above )
Rs:
235.08 / sqm
Scaffolding for foundation concreting assumed
: 10 % of shuttering
Labour for shuttering ( Annexure-B above )
Rs:
80.40 / sqm
Labour for erecting & dismantling scaffolding :
10 % of labour for shuttering
Requirement of labour for concreting:
Mason Cl I
:
1 Nos.
mazdoor:
For batching cement
:
2 Nos.
For batching 40-20 CA
:
3 Nos.
For batching 20-10 & 10-4.75 CA
:
3 Nos.
For batching FA
:
3 Nos.
For remixing & filling mortar pans
:
2 Nos.
For loading mortar pans
:
2 Nos.
For unloading mortar pans
:
2 Nos.
For assisting Mason
:
1 No.
For conveying concrete @ 1 per cum
:
15.38 Nos.
For cleaning, curing & miscellaneous
:
1 No.

Data
A. MATERIALS:
Sl No
1
2

3
4
5
6

2
3
4

Particulars

UNIT :
Unit

Quantity

Cement for mix


kg
3998.80
Cement for incidentals @ 3 kg / cum
kg
46.14
Coarse aggregate 40-20 mm
cum
6.92
Coarse aggregate 20-10 mm
cum
4.15
Coarse aggregate 10 mm below
cum
2.77
Fine aggregate (Un-Screened)
cum
6.15
Super Plasticizer
kg
16.00
Use rate of shuttering for 40 uses
sqm
15.38
Scaffolding @ of shuttering
10%
Sundries
LS
0.50
Add seignorage charges on CA @
(Included in material r
Add seignorage charges on FA @
R(Included in material r
Total cost of Materials

B. MACHINERY:
Sl No
1

RATE ANALYSIS

Description

Unit

Concrete mixer 300/200 ltr ( diesel )


Fuel / Energy charges
5 hp pump ( diesel )
Fuel / Energy charges
Water tanker 8000 ltr
Fuel / Energy charges
Needle vibrator 40 mm dia ( petrol )
Fuel / Energy charges
Total hire charges of Machinery

Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour

C. LABOUR:
Sl No

Description

1
2
3
4
5
6
7

Crew for Concrete mixer


Crew for Pump
Crew for Water tanker
Crew for Needle vibrator
work inspector
Mason Class-I
mazdoor
for batching materials
for loading mortar pans
for laying
for conveying concrete
for cleaning/ washing/ curing
8
Labour cost for shuttering
Labour cost for scaffolding @
Total cost of Labour
labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)

Unit

Quantity
8.00
8.00
0.50
0.50
1.00
1.00
8.00
8.00

Quantity

15.38 cum
Rate
in Rs.
5.20
5.20
1241.75
1301.75
981.75
705.70
75.00
235.08
41.00
Rs:
Rs:
Rs:

Amount
in Rs.
20793.76
239.93
8592.94
5402.28
2719.46
4341.48
1200.00
3615.53
361.55
20.50
0.00
0.00
47287.43

Rate
in Rs.
54.60
74.30
10.40
74.30
411.00
280.70
7.80
19.00
Rs:

Amount
in Rs.
436.80
594.40
5.20
37.15
411.00
280.70
62.40
152.00
1979.65

Amount
in Rs.
1393.60
43.70
140.40
1003.20
335.00
350.00
0.00
3080.00
1120.00
840.00
4306.40
280.00
1088.90
108.89
14090.09

Hour
Hour
Hour
Hour
Day
Day

8.00
0.50
1.00
8.00
1.00
1.00

Rate
in Rs.
174.20
87.40
140.40
125.40
335.00
350.00

Day
Day
Day
Day
Day
sqm
10%

11.00
4.00
3.00
15.38
1.00
15.38

280.00
280.00
280.00
280.00
280.00
70.80
Rs:

916.13
0.14 128.26
1044.39

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

Total
14.00% Rs:
15.38 cum
Rs:
(A+B+C+D)/15.38
Rs.
or say

Rs:
Rs:
Rs:
Rs:

47287.43
1979.65
14090.09
63357.17
8870.00
72227.18
4696.18
4696.00 per Cum

4 Providing and laying insitu vibrated M-30 ( 28 days cube compressive strength not less than
30 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.(IRR-CCDW-2-9)
(Cement content: 420 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: :(P-244 of APRS Dataof 2013-24)
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 / 420
15.76 cum per day
Formwork & scaffolding :
Shuttering 2 sqm / cum of concrete considered for sub / super structure works.
15.76X420=6619.12
Use rate of shuttering for 40 uses ( Annexure-A Item-IRR-CCDW-2-3 )
235.08 / sqm
Scaffolding for sub/ super structure concreting assumed :
25 % of shuttering.
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 )
80.40 / sqm
Labour for erecting & dismsntling scaffolding :
25 % of labour for shuttering.
Labour for concreting :
Requirement of labour for concreting: same as in item IRR-CCDW-2-5
DATA:
A. MATERIALS:
Sl No
1
2
3
4
5
6

2
3
4

Unit

Description

Unit

Concrete mixer 300/200 ltr ( diesel )


Fuel / Energy charges
5 hp pump ( diesel )
Fuel / Energy charges
Water tanker 8000 ltr
Fuel / Energy charges
Needle vibrator 40 mm dia ( petrol )
Fuel / Energy charges
Total hire charges of Machinery

Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour

C. LABOUR:
Sl No
1
2
3
4
5
6
7

Particulars

UNIT :
Quantity

Cement for mix


kg
6619.12
Cement for incidentals @ 5 kg / cum
kg
78.80
Coarse aggregate 20-10 mm
cum
8.20
Coarse aggregate 10 mm below
cum
4.41
Fine aggregate (Un-Screened)
cum
7.09
Super Plasticizer
kg
20.80
Use rate of shuttering
sqm
31.52
Scaffolding @ of shuttering
25%
Sundries
LS
0.50
Add seignorage charges on CA @
(Included in material r
Add seignorage charges on FA @
R(Included in material r
Total cost of Materials

B. MACHINERY:
Sl No
1

RATE ANALYSIS

Quantity
8.00
8.00
0.50
0.50
1.00
1.00
8.00
8.00

Quantity

15.76 cum
Rate
in Rs.
5.20
5.20
1301.75
981.75
705.70
75.00
235.08
41.00
Rs:
Rs:
Rs:

Amount
in Rs.
34419.42
409.76
10674.39
4329.54
5003.43
1560.00
7409.72
1852.43
20.50
0.00
0.00
65679.18

Rate
in Rs.
54.60
74.30
10.40
74.30
411.00
280.70
7.80
19.00
Rs:

Amount
in Rs.
436.80
594.40
5.20
37.15
411.00
280.70
62.40
152.00
1979.65

Amount
in Rs.
1393.60
43.70
140.40
1003.20
350.00
335.00
0.00
3080.00
1120.00
1120.00
4412.80
280.00
2231.62
557.90
16068.22

Description

Unit

Crew for Concrete mixer


Crew for Pump
Crew for Water tanker
Crew for Vibrator
Mason Class-I
work inspector
mazdoor
for batching materials
for loading mortar pans
for laying
for conveying concrete
for cleaning/ washing/ curing
Labour cost for shuttering
Labour cost for scaffolding @
Total cost of Labour

Hour
Hour
Hour
Hour
Day
Day

8.00
0.50
1.00
8.00
1.00
1.00

Rate
in Rs.
174.20
87.40
140.40
125.40
350.00
335.00

Day
Day
Day
Day
Day
sqm
25%

11.00
4.00
4.00
15.76
1.00
31.52

280.00
280.00
280.00
280.00
280.00
70.80
Rs:

labour component/unit qty


Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)
ABSTRACT:
A. Cost of Materials including seignorage charges
B. Hire charges of Machinery
C. Cost of Labour
D. Add for contractor's profit and overheads on (A+B+C)
Total cost for
Rate per cum

1019.56
0.14 142.74
1162.30

Total
14.00% Rs:
15.76 cum
Rs:
(A+B+C+D)/15.76
Rs.

Rs:
Rs:
Rs:
Rs:

65679.18
1979.65
16068.22
83727.05
11721.79
95448.84
6056.40

5 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than
30 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. (IRR-CCDW-2-21)
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(Cement content: 420 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: :(P-255 of APRS Dataof 2013-24)
Requirement of materials :
For 1 cum plum CC :Coarse aggregates : 0.80 cum
Blending ratio :65:35
Fine aggregate : 0.45 cum
Cement content : 420 kg
Super plasticizer : 1.32 kg
Plums of size 150 to 80 mm : 0.25 cum
Average output of 300/200 ltr mixer : 50 x 10 x 8 / 330
15.76
cum per day
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)
286.40 / sqm
Cost of scaffolding materials considered @ :
250% of shuttering
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 )
80.40 / sqm
Labour for erecting & dismantling scaffolding :
250 % of labour for shuttering
Consider 15.38 cum concrete.
Quantity of plum concre 18.09 cum per day
Labour for concreting :
Requirement of labour for concreting same as in item IRR-CCDW-2-4 with average 0.5 mazdoors extra
DATA:
A. MATERIALS:
Sl No

RATE ANALYSIS

6619.20
78.80
8.20
4.41
7.09
20.80
39.40
1.00

41.00

Add seignorage charges on CA @


(Included in material r
Add seignorage charges on FA @
(Included in material r
Total cost of Materials
B. MACHINERY:
Sl No
Description
Unit
Quantity

Rs:
Rs:
Rs:

Amount
in Rs.
34419.84
409.76
10674.39
4329.54
5003.43
1560.00
11284.08
28210.20
41.00
0.00
0.00
0.00
95932.23

Rate
in Rs.
54.60
74.30
10.40
74.30
7.80
19.00
Rs:

Amount
in Rs.
436.80
594.40
5.20
37.15
62.40
152.00
1287.95

2
3
4
5
6

1
2
3

Cement for mix


Cement for incidentals @ 5 kg / cum
Coarse aggregate 20 -10 mm
Coarse aggregate 10 mm below
Fine aggregate(Un-Screened)
Super Plasticizer
Use rate of shuttering for 30 uses
Scaffolding @ of shuttering
Sundries

Concrete mixer 300/200 ltr ( diesel )


Fuel / Energy charges
5 hp pump ( diesel )
Fuel / Energy charges
Needle vibrator 60 mm dia ( petrol )
Fuel / Energy charges
Total hire charges of Machinery

Unit
kg
kg
cum
cum
cum
Kg
Sqm
250%
LS

Hour
Hour
Hour
Hour
Hour
Hour

Quantity

15.76 cum
Rate
in Rs.
5.20
5.20
1301.75
981.75
705.70
75.00
286.40

Particulars

UNIT :

8.00
8.00
0.50
0.50
8.00
8.00

C. LABOUR:
Sl No
1
2
3
4
5
6

Description

Unit

Crew for Concrete mixer


Crew for Pump
Crew for Needle vibrator
Mason Class-I
work inspector
mazdoor
for batching materials
for loading mortar pans
for laying
for conveying concrete
for cleaning/ washing/ curing
Labour for shuttering
Labour for scaffolding @
Total cost of Labour

Hour
Hour
Hour
Day
Day

8.00
0.50
8.00
2.00
1.00

Rate
in Rs.
174.20
87.40
125.40
350.00
335.00

Day
Day
Day
Day
Day
sqm
250%

11.00
4.00
4.00
15.76
1.00
39.40

280.00
280.00
280.00
280.00
280.00
70.80

labour component/unit qty


Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)

Quantity

Rs:
1475.36
0.14 206.55
1681.91

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

Amount
in Rs.
1393.60
43.70
1003.20
700.00
335.00
0.00
3080.00
1120.00
1120.00
4412.80
280.00
2789.52
6973.80
23251.62

Total
14.00% Rs:
15.76 cum
Rs:
(A+B+C+D)/18.09
Rs.
or say
or say

Rs:
Rs:
Rs:
Rs:

95932.23
1287.95
23251.62
120471.80
16866.05
137337.86
8714.33
8714.00
8714.30 /1cum

6 Providing and laying insitu vibrated M-30 ( 28 days cube compressive strength not less than
35 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.(IRR-CCDW-2-26)
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(Cement content:460 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: :(P-260 of APRS Data of 2013-24)
Requirement of materials :
For 1 cum CC :Coarse aggregates : 0.80 cum
Blending ratio : 65 :35
Fine aggregate : 0.45 cum
Cement content : 460 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 deck slab and kerb.
Use rate of shuttering for 30 uses ( Annexure-A Item-IRR-CCDW-2-3 )
235.08 / sqm
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3)
80.40 / sqm
No scoffolding required for wearing coat concrete laying
Labour for concreting :
Requirement of labour for concreting same as in item IRR-CCDW-2-4 with 1 mazdoor and 1.5 mason extra.
for finishing and packingb joints with asphalt mkortar.
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
5.20
37697.92
7249.60
Cement for incidentals @ 5 kg / cum
kg
5.20
409.76
78.80
2
Coarse aggregate 20-10 mm
cum
8.20
1301.75
10674.39
Coarse aggregate 10 mm below
cum
4.41
981.75
4329.54
3
Fine aggregate (Un-Screened)
cum
7.09
705.70
5003.43
4
Super Plasticizer
kg
20.80
75.00
1560.00
5
Use rate of shuttering
sqm
7.88
235.08
1852.43
6
Sundries
LS
5.00
41.00
205.00
Add seignorage charges on CA @
(Included in material r
Rs:
0.00
Add seignorage charges on FA @
(Included in material r
Rs:
0.00
Total cost of Materials
Rs:
61732.52

B. MACHINERY:
Sl No
1
2
3

Description

Unit

Concrete mixer 300/200 ltr ( diesel )


Fuel / Energy charges
5 hp pump ( diesel )
Fuel / Energy charges
Needle vibrator 40 mm dia ( petrol )
Fuel / Energy charges
Total hire charges of Machinery

Hour
Hour
Hour
Hour
Hour
Hour

C. LABOUR:
Sl No
1
2
3
4
5
6

Description

Crew for Concrete mixer


Crew for Pump
Crew for Needle vibrator
Mason Class-I
work inspector
mazdoor
for batching materials
for loading mortar pans
for laying
for conveying concrete
for cleaning/ washing/ curing
Labour cost for shuttering

Total cost of Labour


labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)
ABSTRACT:
A. Cost of Materials including seignorage charges
B. Hire charges of Machinery
C. Cost of Labour
D. Add for contractor's profit and overheads on (A+B+C)
Total cost for
Rate per cum

Unit

Quantity
8.00
8.00
0.50
0.50
8.00
8.00

Quantity

Rate
in Rs.
54.60
74.30
10.40
74.30
7.80
19.00
Rs:

Amount
in Rs.
436.80
594.40
5.20
37.15
62.40
152.00
1287.95

Hour
Hour
Hour
Day
Day

8.00
0.50
8.00
2.00
1.00

Rate
in Rs.
174.20
87.40
125.40
350.00
335.00

Day
Day
Day
Day
Day
sqm

11.00
4.00
4.00
15.76
2.00
7.88

280.00
280.00
280.00
280.00
280.00
70.80

Amount
in Rs.
1393.60
43.70
1003.20
700.00
335.00
0.00
3080.00
1120.00
1120.00
4412.80
560.00
557.90

Rs:

14326.20

Rs:
Rs:
Rs:
Rs:

61732.52
1287.95
14326.20
77346.67
10828.53
88175.20
5594.87
5594.80

909.02
0.14 127.26
1036.29

Total
14.00% Rs:
15.76 cum
Rs:
(A+B+C+D)/15.76
Rs.
or say

Providing and laying 100 mm thick in situ M-15 (28 days cube compressive strength not less than
15 N /Sqmm ) grade cement concrete with 20 mm down size approved, clean, hard, graded
aggregates for canal lining using, vibrating, cylinder type mechanical paver including cost of all
materials, machinery, labour, cleaning, batching, mixing, placing in position, finishing, forming
contraction joints, fixing PVC joint sealing strips, curing, shifting of paver from one side to othere
side of canal etc., complete with initial lead upto 1 Km and all lifts. (IRR-CAW-7-8)
(43 Gr Cement content: 300 kg /cum (30 kg/ sqm) for
use of super plasticiser(0.4% by wt. of cement),CA : 0.80cum, Blending Ratio of CA--65:35,
FA : 0.45 cum equivalent concrete volume:88 cum including the extra quantity of
concrete for curvatures and bends etc.,)
DATA:
:(P-179 & 180 of APRS Dataof 2013-24)
Thickness of lining
:
100 mm
Cylinder type Mechanical paver with one side paving arrangement considered
Batchning plant shifting & re-erection considered at 10 Km interval.
Average output of mechanical paver / hour
:
Quantity of CC for paver / hour (100 x 0.10)
:
Add extra qty for curvature at Bed & side junction& lug 10%
:
corrected qty of concrete for 100 sqm
:
Rated capacity of batching plant required for 8.48 cum/hour output :
(11 x 60 / 50 / 0.7)
:
Deploy 20 cum per hour capacity Batching & mixing plant
4 cum capacity Transit mixers considered for conveyance CC from BP to paver side
Round trip cycle time for transit mixer:
Turning & spotting at BP
:
Loading CC
:
Conveying from BP to Paver site (average)
:
Turning & Spotting at Paver site
:
Unloading concrete at paver site
:
Return trip to BP ( average )
Total
with 50 min/hour working output of transit mixer / hour
:
Hourly requirement of concrete for 80 Sqm/hour lining
:
No. of Transit mixers to match 11 cum /hr (11.00 / 3.77)
:
Deploy 3 Transit mixers of 4 cum capacity for conveyance of CC from BP to Paver site

100
10
1
11
18.86

3
10
15
3
10
12
53
3.77
11
3

Deploy 1 water tanker and 2 pumps (1 at BP site and 1 at Water source) for water requirement
at BP site and at linging site.
Deploy about 50 KVA capacity DG set with all accessories at BP site
Deploy about 30 KVA capacity DG set with all accessories at paver site
Daily progress of lining @ 100 sqm / hour
:
Quantity of concrete for 800 Sqm
:
Quantity of 20 to 10 mm CA @ 0.52 cum / cum of CC
:
Quantity of 10 to 4.75 mm CA @ 0.28 cum / cum of CC
:
Quantity of fine aggregate @ 0.45 cum/ cum of CC
:
Quantity of cement @ 300Kg / cum of CC
:
Super paistizer
:
PVC sealing strip
:
Deploy 3 mazdoor at BP site for feeding cement to cement bin / silo
Deploy 2 mazdoors at BP site for miscellaneous works
Consider 0.5 cum shovel for 2 hours for pushing CA / FA to BP stock pile area.
Consider 2 Masons, 10 mazdoors at paver site for laying & curing CC
Use rate of materials:
Cost of paving cylinder @ Rs.
### / Each
Rs.
Life of paving cylinder in Sqm of lining
:
Use rate of paving cylinder / sqm
(cost / life)
Rs.
Add for repair charges at 25%
Rs.
Use rate of paving cylinder / sqm including repairs
Rs.
DATA:
RATE ANALYSIS
A. MATERIALS:
Sl.No
Particulars
1
Cement 43 Gr
2
Coarse aggregate 20-10 mm
Coarse aggregate 10-4.75 mm
3
Fine aggregate (Un-Screened)
4
Super plasticiser
5
PVC sealing strip
6
Use rate of paving cylinder
Add seignorage charges on CA & Rs.
(includedd in material rate)
Add seignorage charges on FA & Rs. (included
in material rate)
Total cost of Materials
B. MACHINERY:
Sl.No
Particulars
1
Batching plant
2
Transit mixer 3 Nos(rate including flues etc)
Fuel / Energy charges
3
Mechanical paver
lubricants etc @ 5%
4
DG set for batching plant 50 KVA
Fuel / Energy charges
5
DG set for paver 30 KVA
Fuel / Energy charges
6
Shovel 0.5 cum / Loader
Fuel / Energy charges
7
Water tanker
Fuel / Energy charges
8
Pump 5 hp (diesel) 2 Nos. 4 hrs each
Fuel / Energy charges
Total hire charges of Machinery
C. LABOUR:
Sl Description
1
2
3
4
5
6
7
8
9
10
11
12
13
14

Crew for Batching plant


Crew for Transit mixer(included above)
Crew for Concrete paver
Crew for DG set
Crew for Shovel
Crew for Water tanker
Crew for Pump
Mason Class I
Mechanic
Fitter
Electrician
work inspector
mazdoor ( BP site )
mazdoor ( Paver site )
Total cost of Labour

UNIT

Unit
Kg
cum
cum
cum
kg
Rm
sqm

Qty

800
88
45.76
24.64
39.6
26400
105.6
3 x 3 grid

27000.00
40000
0.675
0.17
0.8438

800 Sqm

26400
45.76
24.64
39.6
105.6
533
800

Rate in Rs. Amount


5.20
137280.00
1301.75
59568.28
981.75
24190.43
705.70
27945.79
75.00
7920.00
44.00
23452.00
0.8438
675.04
0

Rs.

Unit
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour

Unit
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Day
Day
Day
Day
Day
Day
Day

Qty
8
24
24
8
8
8
8
8
8
2.00
2.00
8
8
8
8

Quantity
8.00
24.00
8.00
16.00
2.00
8
8
2
1
1
1
2
5
10

0
281031.54

Rate in Rs. Amount


425.60
3404.80
777.70
18664.80
816.80
19603.20
371.60
2972.80
18.58
148.64
87.80
702.40
891.00
7128.00
67.90
543.20
594.00
4752.00
1028.90
2057.80
445.50
891.00
411.00
3288.00
280.70
2245.60
10.40
83.20
74.30
594.40
Rs.
67079.84

Rate
Amount
in Rs.
in Rs.
269.50
2156.00
224.60
5390.40
334.50
2676.00
104.50
1672.00
187.20
374.40
140.40
1123.20
87.40
699.20
350.00
700.00
350.00
350.00
350.00
350.00
400.00
400.00
335.00
670.00
280.00
1400.00
280.00
2800.00
Rs:
20761.20

labour component/unit qty


Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)
ABSTRACT
A. Cost of Materials including seignorage charges
B. Hire charges of Machinery
C. Cost of Labour
Add for shifting & re-erection of BP @
Add for LH / RH shifting & erection of Paver @
Add for ledge cutting / erection of tracks etc @
percentages)
Total cost for
Rate per Sqm

25.95
0.14 3.63
29.58

Rs.
281031.54
Rs.
67079.84
Rs.
20761.20
TOTAL Rs.
368872.58
2% Rs.
7377.451565
0.5% Rs.
1844.362891
1% Rs.
3688.725782
Total
Rs:
381783.12
14%
Rs:
53449.64
800.00 Sqm
Rs:
435232.76
(A+B+C+D)/800.0
Rs.
544.04
or say
544.00

8 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than
20 N / sq mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded
aggregates for sub-structure / super- structure works i ncluding 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.
(IRR-CCDW-2-8)
(Cement content: 320 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: :(P-243 of APRS Dataof 2013-24)
Requirement of materials :
For 1 cum CC :- Coarse aggregates : 0.90 cum
Blending ratio : 50 :30 : 20
Fine aggregate : 0.40 cum
Cement content : 320 kg
Super plasticizer : 1.28 kg
Average output of 300/200 ltr mixer : 50 x 12 x 8 / 320
15 cum per day
Formwork & scaffolding :
Shuttering 2 sqm / cum of concrete considered for sub / super structure works.
Use rate of shuttering for 40 uses ( Annexure-A Item-IRR-CCDW-2-3 )
286.40 / sqm
Scaffolding for sub/ super structure concreting assumed :
25 % of shuttering
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 )
80.40 / sqm
Labour for erecting & dismantling scaffolding :
25 % of labour for shuttering.
Labour for concreting :
Requirement of labour for concreting: 1 mazdoor less than in item IRR-CCDW-2-3
include one extra mazdoor for average liftbeyond initial lift involved for super structure quantity

DATA:

RATE ANALYSIS

UNIT :

15.00 cum

A. MATERIALS:
Sl No
1
2

3
4
5
6

Particulars

Unit

Quantity

Cement for mix


kg
4800.00
Cement for incidentals @ 5 kg / cum
kg
75.00
Coarse aggregate 40-20 mm
cum
6.75
Coarse aggregate 20-10 mm
cum
4.05
Coarse aggregate 10 mm below
cum
2.70
Fine aggregate (Un-Screened)
cum
6.00
Super Plasticizer
kg
19.20
Use rate of shuttering
sqm
30.00
Scaffolding @ of shuttering
25%
Sundries
LS
0.50
Add seignorage charges on CA @
(Included in material r
Add seignorage charges on FA @
R(Included in material r
Total cost of Materials

Rate
in Rs.
5.20
5.20
1241.75
1301.75
981.75
705.70
75.70
235.08
41.00
Rs:
Rs:
Rs:

Amount
in Rs.
24960.00
390.00
8381.84
5272.11
2650.74
4234.21
1453.44
7052.40
1763.10
20.50
0.00
0.00
56178.33

Rate
in Rs.
54.60
74.30
10.40
74.30
411.00
280.70
7.80

Amount
in Rs.
436.80
594.40
5.20
37.15
411.00
280.70
62.40

B. MACHINERY:
Sl No
1
2
3
4

Description
Concrete mixer 300/200 ltr ( diesel )
Fuel / Energy charges
5 hp pump ( diesel )
Fuel / Energy charges
Water tanker 8000 ltr
Fuel / Energy charges
Needle vibrator 40 mm dia ( petrol )

Unit
Hour
Hour
Hour
Hour
Hour
Hour
Hour

Quantity
8.00
8.00
0.50
0.50
1.00
1.00
8.00

Fuel / Energy charges


Total hire charges of Machinery

Hour

8.00

19.00
Rs:

152.00
1979.65

Amount
in Rs.
1393.60
43.70
140.40
1003.20
350.00
335.00
0.00
3080.00
1120.00
1120.00
4200.00
280.00
1062.00
265.50
14393.40

C. LABOUR:
Sl No

Description

1
2
3
4
5
6
7

Crew for Concrete mixer


Crew for Pump
Crew for Water tanker
Crew for Vibrator
Mason Class-I
work inspector
mazdoor
for batching materials
for loading mortar pans
for laying including lifting
for conveying concrete
for cleaning/ washing/ curing
8
Labour cost for shuttering
Labour cost for scaffolding @
Total cost of Labour
labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)

Unit

Quantity

Hour
Hour
Hour
Hour
Day
Day

8.00
0.50
1.00
8.00
1.00
1.00

Rate
in Rs.
174.20
87.40
140.40
125.40
350.00
335.00

Day
Day
Day
Day
Day
sqm
25%

11.00
4.00
4.00
15.00
1.00
15.00

280.00
280.00
280.00
280.00
280.00
70.80
Rs:

959.56
0.14 134.34
1093.90

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

Total
14.00% Rs:
15.00 cum
Rs:
(A+B+C+D)/15.0
Rs.
or say

Rs:
Rs:
Rs:
Rs:

56178.33
1979.65
14393.40
72551.38
10157.19
82708.57
5513.90
5512.80

9 Providing and constructing contraction joints by fixing 23 cm wide central


bulb type PVC water stopper in single line supported by 10 mm dia steel
dowel rods on either side at 1 metre interval including cost of all materials,
machinery, labour, valcunising joints etc., complete with all leads and
lifts. (IRR-DAW-4-5)
DATA:
:(P-86 of APRS Dataof 2013-24)
Consider 1.5 x 2.1 m size gallery contraction joint for analysis.
Length of contraction joint at water seal location
8.70 m.
Materials required: PVC water seal 23 cm wide
9.00 m.
10 mm torsteel rods
10.00 kg
DATA:

RATE ANALYSIS

A. MATERIALS:
Sl No

Particulars

1
2
3

PVC water seal 23 cm wide


Reinforcement steel 10 mm dia
Vulcanising materials
Total cost of Materials
B. MACHINERY:
Sl No
Description
1

Sundries such as heater etc.,


Fuel charges for heating
Total hire charges of Machinery

C. LABOUR:
Sl No
1
2
3
4

Description

Welder
Bar bender
Mason Class-I
mazdoor
Total cost of Labour

labour component/unit qty


Add contractor's profit and overhead charges

Unit
Rm
kg
LS

Quantity
9.00
10.00
2.00

Unit

Quantity

LS
LS

0.50
0.50

Unit

Quantity

Day
Day
Day
Day

0.50
0.50
0.50
0.50

69.50
14% 9.70

UNIT:
8.70 Rm
Rate
Amount
in Rs.
in Rs
44.00
396.00
43.00
430.00
17.00
34.00
Rs:
860.00
Rate
in Rs.
41.00
17.00

Amount
in Rs
20.50
8.50
29.00

Rate
Amount
in Rs.
in Rs
350.00
175.00
370
185.00
350.00
175.00
280.00
140.00
Rs: 675.00

labour component/unit qty (including contractor's profit)

79.20

ABSTRACT:
A. Cost of Materials
B. Hire charges of Machinery
C. Cost of Labour
Total
D.Add for contractor's profit and overheads on (A+B+C)
14%
Total cost for
8.70 Rm
Rate per R.M
(A+B+C+D)/8.70

Rs:
Rs:
Rs:
Rs:
Rs.
Rs:
Rs:
or say

860.00
29.00
675.00
1564.00
218.96
1782.96
204.94
204.90

10 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. (IRR-CCDW-2-10
DATA: DATA:(P-236 of APRS Dataof 2013-24)
Lap jointing considered assuming all reinforcement below 36 mm dia.
Quantity of binding wire per tonne
:
8 kg
Wastage of steel
:
5 percent
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
RATE ANALYSIS
A. MATERIALS:
Sl No
1
2
3

UNIT :

Particulars

Unit

Rein.Steel with 5 % wastage


Binding wire 1.25 mm dia
Sundries ( chairs / spacers etc )
Total cost of Materials

kg
kg
LS

B. MACHINERY:
Sl No

Description

Unit

Quantity
1050.00
8.00
3.00

Quantity

Nil

0.00
0.00

Total hire charges of Machinery


C. LABOUR:
Sl No
1
2
3

Description

work inspector
Bar bender
mazdoor

Unit

Quantity

Day
Day
Day

Total cost of Labour


labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)

1.00
6.00
11.00

1000.00 kg
Rate
in Rs.
43.00
70.00
41.00
Rs:

Amount
in Rs.
45150.00
560.00
123.00
45833.00

Rate
in Rs.
0.00
0.00
Rs:

Amount
in Rs.
0.00
0.00
0.00

Rate
in Rs.
335.00
370.00
280.00
Rs:

Amount
in Rs.
335.00
2220.00
3080.00
5635.00

5.64
0.14 0.79
6.42

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

Total
14.00% Rs:
1000.00 kg
Rs:
(A+B+C+D)/1000.0 Rs.
or say

Rs:
Rs:
Rs:
Rs:

45833.00
0.00
5635.00
51468.00
7205.52
58673.52 1MT
58.67 KG
58673.00 1MT

11 Providing and fixing 100 mm dia perforated PVC pipes 40 cm long for Weep holes
including cost of all materials, labour, drilling 8 mm dia holes etc. complete with all
leads and lifts. (IRR-CAW-7-23)
DATA:
:(P-194 of APRS Dataof 2013-24)
Consider 10 Nos 100 mm dia PVC pipes 40 cm long each
DATA
A. MATERIALS:

RATE ANALYSIS

UNIT:

10 Nos.

Sl.No
1

Particulars
PVC pipe 100 mm dia 10 Nos
Total cost of Materials

Unit
Rm

Qty
Rate in Rs
10.00
175.00
Rs.

Amount in
Rs.
1750.00
1750.00

B. MACHINERY
Sl.No
1

Description

Unit

Rate in
Rs.
0.00
0.00
0.00
0.00
Rs.

Quantity

Nill
Total hire chargs of Machinery

Amount in
Rs.

0.00

C. LABOUR
Sl.No
1
2

Particulars

Unit
Day
Day

Pipe fitter
Mazdoor
Total cost of Labour

labour component/unit qty


Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)

Qty
Rate in Rs
0.25
400.00
0.25
280.00
Rs.

17.00
0.14 2.38
19.38

ABSTRACT
A. Cost of Materials
B. Hire charges of Machinery
C. Cost of Labour

Rs.
Rs.
Rs.
Total

D. Add for contractor's profit and overheads on (A+B+C)


Total cost for
Rate per No.

Amount in
Rs.
100.00
70.00
170.00

14%
10.00 Nos.
(A+B+C+D)/10.0

1750.00
0.00
170.00
1920.00
268.8
2188.80
218.88
218.90

Rs:
Rs:
Rs:
Rs.
or say

12 Providing rubble / boulder and sand filling behind abutment and return walls in layers
including cost of all materials, machinery, labour, watering, ramming etc., complete with initial
lead upto 50 m and initial lift upto 3 m. (IRR-CCDW-7-1)
DATA: :(P-281 of APRS Dataof 2013-24)
Consider 10 cum rubble/ boulder and sand filling.
Quantity of rubble/ boulder
:
10.00 cum
Quantity of sand
:
4.00 cum
2 mazdoors for rubble filling & 2 mazdoor for packing with sand & watering.
DATA:
A. MATERIALS:
Sl No
1
2

Particulars

UNIT :
Unit

Quantity

Rubble / Boulder
cum
10.00
Sand for filling
cum
4.00
Add seignorage charges on Stone@
(Included in material r
Add seignorage charges on Sand @
(Included in material r
Total cost of Materials

B. MACHINERY:
Sl No
1

Description

Unit

Nill
( Manual mixing )
Total hire charges of Machinery

C. LABOUR:
Sl No
1
2
3

RATE ANALYSIS

Description

work inspector
Mason Cl II
mazdoor

Total cost of Labour


labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)
ABSTRACT:
A. Cost of Materials including seignorage charges
B. Hire charges of Machinery
C. Cost of Labour
D. Add for contractor's profit and overheads on (A+B+C)

Quantity
0.00
0.00

Unit
Day
Day
Day

Quantity
0.50
1.00
4.00

10.00 cum
Rate
in Rs.
379.12
605.70
Rs:
Rs:
Rs:

Amount
in Rs.
3791.23
2422.81
0.00
0.00
6214.04

Rate
in Rs.
0.00
0.00
Rs:

Amount
in Rs.
0.00
0.00
0.00

Rate
in Rs.
335.00
320.00
280.00
Rs:

Amount
in Rs.
167.50
320.00
1120.00
1607.50

Rs:
Rs:
Rs:
Rs:

6214.04
0.00
1607.50
7821.54
1095.01

143.50
0.14 20.09
163.60

Total
14.00% Rs:

Total cost for


Rate per cum

10.00 cum
(A+B+C+D)/10.0

Rs:
Rs.
or say

6289.38
628.90
628.90

13 Providing semi-pervious / pervious casing embankment using soil from approved borrow area
in layers of 25 cm before compaction including cost of all materials, machinery, labour,
all operations such as excavation, sortingout, transporting, spreading in layer of specified
thickness, breaking clods, sectioning, watering, compacting to density control of not less
than 98 percent or as stipulated by sheep's / pad foot roller etc., complete with initial
lead upto 1 km and all lifts. (IRR-CAW-2-30
DATA: :(P-86 of APRS Dataof 2013-24)
Capacity of shovel bucket
:
0.50
Capacity of shovel bucket under heaped condition
:
0.58
Capacity of tipper
:
5.00
Lead for conveyance of soil
:Upto
1
Speed for loaded tipper under haul road condition
:
12
Speed for empty tipper under haul road condition
:
15
Turning and unloading time
:
2.00
Shovel digging and loading cycle per bucket
:
30
In-situ qty per bucket for 15 % bulkage of soil ( 0.58 /1.15 )
:
0.50
In-situ quantity per load for 20 % bulkage of soil ( 5.0 /1.2 )
say :
4.00
Number of buckets per load ( 4.00 / 0.50 )
say :
8
Cycle time for loading 8 buckets ( 8 x 30 / 60 )
say :
4.00
Round trip cycle time for tipper:
Ideal cycle time of shovel for digging & loading
:
4.00
Time for 1km haulage under load ( 60 / 12 )
:
5.00
Time for turning and un-loading
:
2.00
Time for 1 km return trip ( 60 /15 )
:
4.00
Time for turning and spotting
:
0.50
Total
:
15.50
No. of tippers to match corrected cycle time of shovel ( 15.50 / 4.00 )
:
4
Output of tipper / hr with 50 min working / hr ( 50 x 4.00 / 15.50 )
:
12.90
Output for 4 tippers per day ( 4 x 12.90 x 8 )
say :
412.8
1.Stripping of borrow area :
Generally borrow area is stripped once in a week for 6 days requirement of soil.
Area to be stripped assuming 1.5 m depth of cut ( 412.8 x 6 /1.5 ) :
:
1651.2
Depth of stripping
:
0.2
Quantity of stripping considering 5 % extra area ( 1651.2 x1.05 x 0.20 ) :
:
346.752
Output of dozer per hr with 50 min / hr working for stripping
:
70
Time required for stripping 346.752 cum
:
4.95
Consider 4 hours including time for levelling stripped siol / shifting time.
Requirement of dozer for one day work 400 cum say
say :
0.90
2.Collection of soil for embankment:
Deploy one 0.50 cum capacity shovel for 8 hours for digging and loading soil.
Deploy 3 tippers of 5.00 cum capacity for 8 hours to convey soil to embankment area.
3.Spreading soil in 25 cm layer:
Quantity of loose soil to be spread ( 412.8 x 1.20 ) :
:
495.36
Output of dozer for levelling per hour
:
200
Time required for levelling 495 cum
say :
2.50
4.Watering;
Generally soil in the borrow area will be in moist condition. In the beginning of the season no
watering be may necessary and in summer months about 8 to 10 percent watering may be
needed to maintain the soil moisture within OMC plus or minus 3 percent limit. Assuming
seasonal average of 4 to 5 percent watering by weight, daily requirement of water for 412.800 cum
of embankment will be about 4 tanker loads of 8000 ltrs each.
Deploy 8000 ltr capacity water tanker for 4 hours daily for watering before rolling.
Deploy 5 hp pump for 2 hours.
5.Compaction:
Soil collected for embankment layer gets compacted to some extent during levelling.
Generally 10 to 12 passes of vibratory pad foot roller is adequate for achieving specified density
control of 98 percent.
Effective length of roller drum
:
1.90
Speed of roller per hour
:
4.00
Thickness of layer
:
0.23
Number of roller passes to achieve specified density control
:
11
Output of roller / hr with 50 min /hr working and 75 % effenciancy
50 / 60 ( 1.9 x 4000 x 0.225 x 0.75 / 11 )
say :
97.16
6.Time for rolling 495 cum soil in embankment layer
say :
5.1
Sorting out/ sectioning/ labour for testing etc :
Assume 4 mazdoors.
DATA:
RATE ANALYSIS
UNIT :
412.80 cum
A. MATERIALS:

Sl No

particulars

Nill
Seioniorage charges for soil
Total cost of Materials

B. MACHINERY:
Sl No
1
2
3
4
5
6
7

Rate
in Rs.
0.00
0.00
22.00
Rs:

Amount
in Rs.
0.00
0.00
9081.60
9081.60

Rate
in Rs.
1753.10
571.40
1028.90
445.50
456.20
280.70
10.40
74.30
411.00
280.70
1367.10
965.30
41.00
Rs:

Amount
in Rs.
5960.54
1942.76
8231.20
3564.00
14598.40
8982.40
20.80
148.60
1644.00
1122.80
6972.21
4923.03
82.00
58192.74

Rate
in Rs.
187.20
187.20
140.40
87.40
140.40
209.00
335.00
280.00
Rs:
24.76
3.47
28.22

Amount
in Rs.
636.48
1497.60
4492.80
174.80
561.60
1065.90
670.00
1120.00
10219.18

Rs:
Rs:
Rs:
Total
Rs:
14%
Rs:
412.80 cum
Rs:
(A+B+C+D)/412.80
Rs.
or say

9081.60
58192.74
10219.18
77493.52
10849.0928
88342.61
214.01
214.00

cum

Description

Unit

Angle dozer 90 hp
Fuel / Energy charges
Shovel 0.50 cum capacity
Fuel / Energy charges
Tippers 5.00 cum capacity 3 Nos.
Fuel / Energy charges
Pump 5 hp ( diesel )
Fuel / Energy charges
Water tanker 8000 ltr
Fuel / Energy charges
Vibratory pad foot roller 8 tonne
Fuel / Energy charges
Sundries
Total hire charges of Machinery

Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
LS

C. LABOUR:
Sl No
1
2
3
4
5
6
7
8

Unit

Description

Crew for Dozer


Crew for Shovel
Crew for Tipper
Crew for Pump
Crew for Water tanker
Crew for Roller
work inspector
mazdoor

Total cost of Labour


labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)
ABSTRACT:
A. Cost of Materials including seignorage charges
B. Hire charges of Machinery
C. Cost of Labour
D. Add for contractor's profit and overheads on (A+B+C)
Total cost for
Rate per cum

Unit
Hour
Hour
Hour
Hour
Hour
Hour
Day
Day

Quantity
0.00
0.00
412.80

Quantity
3.40
3.40
8.00
8.00
32.00
32.00
2.00
2.00
4.00
4.00
5.10
5.10
2.00

Quantity
3.40
8.00
32.00
2.00
4.00
5.10
2.00
4.00

0.14

14 Elastomeric Strip bearing : Supplying, fitting and fixing in position true to line and level

elastomeric nearing conforming to IRC: 83 (part II) section IX and clause 2005 of MoRTH
Specifications complete including all accessories as per drawing and technical specifications.
Unit = One Cubic Centimer
Considering an Elastomeric bearing of size
500x360x96mm gr this analysis overall
valume 17280 Cu. CM
Value of 6 Nos 488x348x4mm size
reinforce of stell plates = 4076 Cu. CM
Hence value of elastomeric = 13204 Cu.
CM
(a)
0.06
1.00
0.5
(b)

Labour

Mate
Mazdoor
Mazdoor Skilled
Material

320.00 day
280.00 day
280.00 day

19.20
280.00
140.00

1.00

Elastomeric Strip bearing : Supplying, fitting


and fixing in position true to line and level
elastomeric nearing conforming to IRC: 83
(part II) section IX and clause 2005 of
MoRTH Specifications complete including
all accessories as per drawing and
technical specifications.

10500.00

each
local
market
rate

Add 1 per cent of cost of bearing assembly


for
foundationenchorage
bolts
and
consumables

10500.00

105.00

Cost of 17280 CC of Elastomerio


Total
Over head charges at 14%
Cost of Elastomerio bearing cost
per 1 Cu CM

1546.18
1546.18
216.47
1762.65

1762.65 0.1178712
14954
or say 0.95 /Cum
0.95
15 Laying and jointing 1000 mm dia. NP- 2 class or IRC standard hume pipes in CM 1 : 2
proportion by volume including cost of all materials ( excluding pipes and collars ), machinery,
labour, aligning, packing joints with hemp, finishing, curing etc., complete with initial lead upto
50 m and all lifts. (IRR-CCDW-6-7)
(Cement content: 49.5 kg / joint, FA : 0.05cum/joint, Hemp Yarn : 0.377kg/joint)
DATA: :(P-279 of APRS Dataof 2013-24)
Consider 10 joints for analysis.
Cement : 495 kg
Sand :
0.5 cum
Hemp yarn :
3.77 kg
3 Masons & 5 mazdoors considered for 10 joints.
1mazdoor for curing @ daily 1 hour for one week.
DATA:
A. MATERIALS:
Sl No
1
2
3

Particulars

UNIT :
Unit

Quantity

Cement
kg
495.00
Sand (Screened)
cum
0.50
Hemp yarn
kg
3.77
Add seignorage charges on Sand @
(Included in material r
Total cost of Materials

B. MACHINERY:
Sl No
1

Description

Unit

Nill
( Manual mixing )
Total hire charges of Machinery

C. LABOUR:
Sl No
1
2
3

RATE ANALYSIS

Description

Mason Cl- II
work inspector
mazdoor

Quantity
0.00
0.00

Unit
Day
Day
Day

Quantity
3.00
1.00
6.00

Total cost of Labour


labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)

10.00 Joints
Rate
in Rs.
5.20
705.70
72.00
Rs:
Rs:

Amount
in Rs.
2574.00
352.85
271.44
0.00
3198.29

Rate
in Rs.
0.00
0.00
Rs:

Amount
in Rs.
0.00
0.00
0.00

Rate
in Rs.
320.00
335.00
280.00
Rs:

Amount
in Rs.
960.00
335.00
1680.00
2975.00

265.50
0.14 37.20
302.70

ABSTRACT:
A. Cost of Materials including seignorage charges
B. Hire charges of Machinery
C. Cost of Labour
D. Add for contractor's profit and overheads on (A+B+C)
Total cost for
Rate per joint

Total
14.00% Rs:
10.00 Joints
Rs:
(A+B+C+D)/10.0
Rs.
or say

Rs:
Rs:
Rs:
Rs:

3198.29
0.00
2975.00
6173.29
864.2607228
7037.55
703.76
703.75 /joint

16 Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than
20 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.
(IRR-CCDW-2-11)
DATA: :(P-244 of APRS Dataof 2013-24)
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 : 1.32kg
Average output of 300/200 ltr mixer : 50 x 10 x 8 / 330
15.76 cum per day
Formwork & scaffolding :
Shuttering at 2 sqm / cum of concrete considered for sub / super structure works.
Use rate of shuttering for 40 uses ( Annexure-A Item-IRR-CCDW-2-3 )
286.40 / sqm
Scaffolding for sub/ super structure concreting assumed :
25 % of shuttering
Labour for shuttering ( Annexure-B Item IRR-CCDW-2-3 )
80.40 / sqm
Labour for erecting & dismsntling scaffolding :
25 % of labour for shuttering.
Labour for concreting :
Requirement of labour for concreting: same as in item IRR-CCDW-2-5
DATA:
A. MATERIALS:
Sl No
1
2
3
4
5
6

2
3
4

Unit

Description

Unit

Concrete mixer 300/200 ltr ( diesel )


Fuel / Energy charges
5 hp pump ( diesel )
Fuel / Energy charges
Water tanker 8000 ltr
Fuel / Energy charges
Needle vibrator 40 mm dia ( petrol )
Fuel / Energy charges
Total hire charges of Machinery

Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour

C. LABOUR:
Sl No
1
2
3
4
5
6
7

Particulars

UNIT :
Quantity

Cement for mix


kg
6619.12
Cement for incidentals @ 5 kg / cum
kg
78.80
Coarse aggregate 20-10 mm
cum
8.20
Coarse aggregate 10 mm below
cum
4.41
Fine aggregate (Un-Screened)
cum
7.09
Super Plasticizer
kg
20.80
Use rate of shuttering for 40 uses
sqm
31.52
Scaffolding @ of shuttering
25%
Sundries
LS
0.50
Add seignorage charges on CA @
(Included in material r
Add seignorage charges on FA @
R(Included in material r
Total cost of Materials

B. MACHINERY:
Sl No
1

RATE ANALYSIS

Description

Crew for Concrete mixer


Crew for Pump
Crew for Water tanker
Crew for Vibrator
Mason Class-I
work inspector
mazdoor
for batching materials
for loading mortar pans
for laying
for conveying concrete
for cleaning/ washing/ curing
8
Labour cost for shuttering
Labour cost for scaffolding @
Total cost of Labour
labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)
ABSTRACT:
A. Cost of Materials including seignorage charges
B. Hire charges of Machinery
C. Cost of Labour

Unit

Quantity
8.00
8.00
0.50
0.50
1.00
1.00
8.00
8.00

Quantity

15.76 cum
Rate
in Rs.
5.20
5.20
1301.75
981.75
705.70
75.70
235.08
41.00
Rs:
Rs:
Rs:

Amount
in Rs.
34419.84
409.76
10674.39
4329.54
5003.43
1574.56
7409.00
1852.25
20.50
0.00
0.00
65693.27

Rate
in Rs.
54.60
74.30
10.40
74.30
411.00
280.70
7.80
19.00
Rs:

Amount
in Rs.
436.80
594.40
5.20
37.15
411.00
280.70
62.40
152.00
1979.65

Rs:

Amount
in Rs.
1393.60
43.70
140.40
1003.20
350.00
335.00
0.00
3080.00
1120.00
1120.00
4412.80
280.00
2231.62
557.90
16068.22

Rs:
Rs:
Rs:

65679.60
1979.65
16068.22

Hour
Hour
Hour
Hour
Day
Day

8.00
0.50
1.00
8.00
1.00
1.00

Rate
in Rs.
174.20
87.40
140.40
125.40
350.00
335.00

Day
Day
Day
Day
Day
sqm
25%

11.00
4.00
4.00
15.76
1.00
31.52

280.00
280.00
280.00
280.00
280.00
70.80

1019.56
0.14 142.74
1162.30

D. Add for contractor's profit and overheads on (A+B+C)


Total cost for
Rate per cum

Total
Rs:
14.00% Rs:
18.00 cum
Rs:
(A+B+C+D)/18.0
Rs.
or say

83727.47
11721.75
95449.22
6056.38
6056.40

Sd/-H.Ravi Sankar,21/2.
Chief Engineer(Projects),
Irrigation, Kadapa.
//-t-c-f-//

DEPUTY EXECUTIVE ENGINEER

8 Providing and laying insitu M- 35+B927 ( 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. (IRR-CCDW-2-26)
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: :(P-260 of APRS Dataof 2013-24)
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 )
286.40 / sqm
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 )
80.40 / 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:
A. MATERIALS:
Sl No
1
2
3
4
5
6

2
3

Particulars

UNIT :
Unit

Quantity

Cement for mix


kg
5200.80
Cement for incidentals @ 5 kg / cum
kg
78.80
Coarse aggregate 20-10 mm
cum
8.20
Coarse aggregate 10 mm below
cum
4.41
Fine aggregate (Un-Screened)
cum
7.09
Super Plasticizer
kg
20.80
Use rate of shuttering
sqm
7.88
Sundries ( asphalt mortar etc )
LS
5.00
Add seignorage charges on CA @
(Included in material r
Add seignorage charges on FA @
(Included in material r
Total cost of Materials

B. MACHINERY:
Sl No
1

RATE ANALYSIS

Description

Unit

Concrete mixer 300/200 ltr ( diesel )


Fuel / Energy charges
5 hp pump ( diesel )
Fuel / Energy charges
Needle vibrator 40 mm dia ( petrol )
Fuel / Energy charges
Total hire charges of Machinery

Hour
Hour
Hour
Hour
Hour
Hour

C. LABOUR:
Sl No

Description

1
2
3
4
5
6

Crew for Concrete mixer


Crew for Pump
Crew for Needle vibrator
Mason Class-I
work inspector
mazdoor
for batching materials
for loading mortar pans
for laying
for conveying concrete
for cleaning/ washing/ curing
7
Labour cost for shuttering
Total cost of Labour
labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)

Unit

Quantity
8.00
8.00
0.50
0.50
8.00
8.00

Quantity

Hour
Hour
Hour
Day
Day

8.00
0.50
8.00
2.00
1.00

Day
Day
Day
Day
Day
sqm

11.00
4.00
4.00
15.76
2.00
7.88

15.76 cum
Rate
in Rs.
5.20
5.20
1301.75
981.75
705.70
75.00
286.40
41.00
Rs:
Rs:
Rs:

Amount
in Rs.
27044.16
409.76
10674.39
4329.54
5003.43
1560.00
2256.83
205.00
0.00
0.00
51483.10

Rate
in Rs.
54.60
74.30
10.40
74.30
7.80
19.00
Rs:

Amount
in Rs.
436.80
594.40
5.20
37.15
62.40
152.00
1287.95

Rate
in Rs.
174.20
87.40
125.40
350.00
335.00

Amount
in Rs.
1393.60
43.70
1003.20
700.00
335.00
0.00
3080.00
1120.00
1120.00
4412.80
560.00
557.90
14326.20

280.00
280.00
280.00
280.00
280.00
70.80
Rs:

909.02
0.14 127.26
1036.29

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

Total
14.00% Rs:
15.76 cum
Rs:
(A+B+C+D)/15.76
Rs.
or say

Rs:
Rs:
Rs:
Rs:

51483.10
1287.95
14326.20
67097.25
9393.62
76490.87
4853.48
4853.50

195
5.076923

202
5.940594

468.6
16.09048

15 NP2 class pipe 1000mm dia


Add Cost of Pipe NP2 Class 1000 mm dia
Add for conveyance charges

R.M
R.M
R.M

1.00
1.00

3056.00
576.14
Total Rs:
or say

3056.00
576.14
3632.14
3632.00 Rmtr

16 Rehandling of spoil banks complete and conveyance of excavated material with a lead of 1 km.and
all lifts
Data as per item - 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.( IRR-CAW-1-1)
DATA: :(P-133 of APRS Dataof 2013-24)
Capacity of shovel bucket
:
0.85 cum
Capacity of shovel bucket under heaped condition
:
1.00 cum
Capacity of tipper
:
5.00 cum
Lead for disposal of excavated soil
:Upto
1 km
Speed for loaded tipper under canal excavation condition
:
15 km / hr
Speed for empty tipper under canal excavation condition
:
15 km / hr
Turning and unloading time
:
2.00 min
Shovel digging and loading cycle per bucket
:
20 sec
In-situ quantity / bucket for 20 % bulkage on unloading ( 1 /1.20 )
:
0.83 cum
In-situ quantity per load for 20 % bulkage of soil ( 5 /1.2 )
:
4.16 cum
Number of buckets per load ( 4.16 / 0.83 )
say :
5 buckets
Corrected Quantity of in-situ soil per load ( 5 x 0.83 )
say :
4.16 cum
Ideal cycle time for loading 5 buckets ( 5 x 20 / 60 )
:
1.67 min
The ideal cycle time for shovel requires spotting of a tipper within 1.67 minutes near the shovel.
However, in practice for canal excavation the space available may not permit positioning of the
tippers on either side of the shovel. Generally, one tipper has to move after loading to position
the next tipper for loading. Assuming one cycle time extra the corrected cycle time for the
shovel will be 2.00 minutes.
Round trip cycle time for tipper:
Ideal cycle time of shovel for digging & loading
:
1.67 min
Time for ( av ) 0.75km haulage under load ( 0.75 x 60 / 15 )
:
3.00 min
Time for turning and un-loading
:
2.00 min
Time for average 0.75 km return trip ( 0.75 x 60 / 15 )
:
3.00 min
Extra time for spotting
:
0.33 min
Total time
:
10.00 min
No. of tippers to match corrected cycle time of shovel ( 10.00/ 2.00 )
:
5 Nos
Output of tipper / hr with 50 min working / hr ( 50 x 4.16 / 10.00 )
:
20.8 cum
Output for 5 tippers per day ( 5 x 20.80 x 8 )
:
832 cum
Further, assuming about 90 percent of excavation by deploying shovel and about 10 percent
excavation mainly for trimming the canal to final profile by manual labour the daily output will
be :
say :
925 cum

Average output of 2 mazdoors assumed at 6 cum / day for trimming.


Deploy 30 mazdoors for trimming 93 cum.
Deploy one tipper for disposal of manually excavated soil.
DATA:
A. MATERIALS:
Sl No
1

RATE ANALYSIS
particulars

UNIT :
Unit

NIL

Quantity
0.00
0.00

Total cost of Materials


B. MACHINERY:
Sl No
1
2

Description

Unit

Shovel 0.85 cum capacity


Fuel / Energy charges
Tippers 5 cum capacity 6 Nos
Fuel / Energy charges
Total hire charges of Machinery

Hour
Hour
Hour
Hour

C. LABOUR:
Sl No
1
2
3
4

Crew for Shovel


Crew for Tipper
work inspector
mazdoor

Description

Unit
Hour
Hour
Day
Day

Quantity
8.00
8.00
48.00
48.00

Quantity
8.00
48.00
1.00
30.00

Total cost of Labour


labour component/unit qty
16.30
Add contractor's profit and overhead charges
0.14 2.30
labour component/unit qty (including contractor's profit)
18.60
ABSTRACT:
A. Cost of Materials
B. Hire charges of Machinery
C. Cost of Labour
Total
D. Add for contractor's profit and overheads on (A+B+C)
14%
Total cost for
925.00 cum
Rate per cum
(A+B+C+D)/925

925.00 cum
Rate
in Rs.
0.00
0.00
Rs:

Amount
in Rs.
0.00
0.00
0.00

Rate
in Rs.
1750.50
816.80
456.20
280.70
Rs:

Amount
in Rs.
14004.00
6534.40
21897.60
13473.60
55909.60

Rate
in Rs.
187.20
140.40
335.00
280.00
Rs:

Amount
in Rs.
1497.60
6739.20
335.00
8400.00
16971.80

Rs:
0.00
Rs:
55909.60
Rs:
16971.80
Rs:
72881.40
Rs:
10203.40
Rs:
83084.80
Rs.
89.82
or say
89.80
17 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.
(IRR-CCDW-2-10)
(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: :(P-245 of APRS Dataof 2013-24)
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 )
286.40 / sqm
Scaffolding for sub/ super structure concreting assumed :
25 % of shuttering
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 )
80.40 / 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:
A. MATERIALS:
Sl No

RATE ANALYSIS
Particulars

UNIT :
Unit

Cement for mix


kg
Cement for incidentals @ 5 kg / cum
kg
2
Coarse aggregate 20-10 mm
cum
Coarse aggregate 10 mm below
cum
3
Fine aggregate (Un-Screened)
cum
4
Super Plasticizer
kg
5
Use rate of shuttering for 40 uses
sqm
Scaffolding @ of shuttering
25%
6
Sundries
LS
Add seignorage charges on CA @
(included in material rate)
Add seignorage charges on FA @ (included in material rate)
Total cost of Materials
B. MACHINERY:
Sl No
1
2
3
4

Description

Unit

Concrete mixer 300/200 ltr ( diesel )


Fuel / Energy charges
5 hp pump ( diesel )
Fuel / Energy charges
Water tanker 8000 ltr
Fuel / Energy charges
Needle vibrator 40 mm dia ( petrol )
Fuel / Energy charges
Total hire charges of Machinery

Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour

C. LABOUR:
Sl No

Description

1
2
3
4
5
6
7

Crew for Concrete mixer


Crew for Pump
Crew for Water tanker
Crew for Vibrator
Mason Class-I
work inspector
mazdoor
for batching materials
for loading mortar pans
for laying
for conveying concrete
for cleaning/ washing/ curing
8
Labour cost for shuttering
Labour cost for scaffolding @
Total cost of Labour
labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)

Unit

Quantity
4398.80
78.55
8.17
4.40
7.07
17.60
31.42
0.50

Quantity
8.00
8.00
0.50
0.50
1.00
1.00
8.00
8.00

Quantity

15.71 cum
Rate
in Rs.
5.20
5.20
1301.75
981.75
705.70
75.00
286.40
41.00
Rs:
Rs:
Rs:

Amount
in Rs.
22873.76
408.46
10635.33
4319.72
4989.31
1320.00
8998.69
2249.67
20.50
0.00
0.00
55815.44

Rate
in Rs.
54.60
74.30
10.40
74.30
411.00
280.70
7.80
19.00
Rs:

Amount
in Rs.
436.80
594.40
5.20
37.15
411.00
280.70
62.40
152.00
1979.65

Amount
in Rs.
1393.60
43.70
140.40
1003.20
350.00
335.00
0.00
3080.00
1120.00
1120.00
4398.80
280.00
2224.54
556.13
16045.37

Hour
Hour
Hour
Hour
Day
Day

8.00
0.50
1.00
8.00
1.00
1.00

Rate
in Rs.
174.20
87.40
140.40
125.40
350.00
335.00

Day
Day
Day
Day
Day
sqm
25%

11.00
4.00
4.00
15.71
1.00
31.42

280.00
280.00
280.00
280.00
280.00
70.80
Rs:

1021.35
0.14 142.99
1164.34

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

Total
14.00% Rs:
15.71 cum
Rs:
(A+B+C+D)/15.71
Rs.
or say

Rs:
Rs:
Rs:
Rs:

55815.44
1979.65
16045.37
73840.46
10337.66
84178.13
5358.25
5358.30

ABSTRACT
Name of Work:- Construction of additional bridges at Km 4.650, at Km 7.850
Sl.No.
1
2
3

Description of Item
Cost of Single Lane Bridge at Km 4.650
Cost of Foot Bridge at Km 7.850
Cost of Foot Bridge at Km 16.500

Sub Amount
Provision towards labour cess at 1% on working items

Proviison towards VAT charges at 5% on working items

Proviison towards preparation of Estimate Booklets,


Stationary, Xerox etc., and Tender advertisement
charges
Sub Amount
Grand Total Rs.

Amount in
Rupees
15924679.00
5662343.00
5409092
26996114.00
269961.14
1349805.7
3,10,819

1619766.84
28615880.84

17000000.00
6200000.00
5925000.00

29125000.00
291250
1456250
3,10,819

1747500
30872500.00

Potrebbero piacerti anche