Analysis- 2A

Analysis of rate for providing MS framework for fixing Road safety slogan writings

Item: Providing and erecting the frame work for fixing the road safety slogan writings retro
reflecting board as per IRC: 67 made of anticorrosive steel (all steel work must be
TATA/SAIL /any other approved brand) tube structure as per design along with mild
steel angle iron post 50mmx50mmx6mm, 2 Nos. firmly fixed to the ground by means
of properly designed foundation with M15 grade cement concrete 45cmx45cmx60cm,
60cm below ground level as per approved drawing and design.

Considering One No. of board of outer dimension 1400mmx1100mm

(A) Foundation,
(1) Excavation for foundation as per SOR Item No.8.7.C.(iii)
= 2x0.55x0.55x0.60 = 0.363 m
3

@Rs.56.00/m3..Rs.20.33

(2) Cement Concrete M20 grade as per SOR item No.8.7.C (i)
=2x0.50x0.50x0.60 = 0.30 m
3

@Rs.4129.00/m3..Rs.1238.70

(3) Painting Iron surface of post and frame as per SOR item No.8.9
Post = 2x4x1.20x0.05 = 0.48 m2
Frame= 1x5.00x0.157 = 0.785 m2
3x1.00x0.080 = 0.240 m2
2x1.30x0.080 = 0.208 m2
T = 1.713 m2
@Rs.48.00/m2..Rs.82.22
Total = Rs.1341.25

(B) Materials,
(1) Rolled Steel tube
Main frame 40mm NB = 1x5.00x3.61 = 18.00 Kg
Ver & Hz Strut 20 mm NB = 2x1.30x1.58 =4.108 Kg
3x1.00x1.58 = 4.740 Kg
Vertical post with ISA 50x50 = 2x1.80x4.50 = 16.20 Kg
T = 43.048 Kg
Add 10% wastage = 4.305 Kg
T= 47.353 Kg
@Rs.62.20/Kg ( Market price inclusive of VAT). Rs.2945.36

(C) Labours,
(i) Mate = 0.50 Nos./day @Rs.280.00/day.= Rs.140.00
(ii) Mason = 0.50Nos./day @Rs.300.00/day.......................... .= Rs.150.00
(iii) Mazdoor = 2.00 Nos./day @Rs.130.00/day.= Rs.260.00
(iv) Blacksmith= 1No./day @Rs.300.00/day..= Rs.300.00
Total = Rs.850.00


Analysis- 2A

(D) Machinery,
Tractor trolley for 0.15 hours @Rs.431.00/hour = Rs.64.65
Total (A+B+C+D) = Rs.5201.26

(E) Overhead charges @10% of (B), (C) & (D) = Rs.386.00
(F) Contractors Profit
@10% on (A), (B), (C) & (D) Rs.520.13
Total = Rs.6107.39
Therefore, Rate per No. of Frame = Rs.6107.39
(Rupees Six Thousands One Hundreds Seven and Paise Thirty Nine only)




Executive Engineer, PWD
Guwahati NH Division