Lead statement

Sl.
No

Description of Material

Source of Quarry

Unit

Initial cost
of material
at quarry

Cement

Local

1 MT

5800

Steel

Guntur

1 MT

42500

40 mm HBG Metal

Boyapalem

1 Cum

20 mm HBG Metal

Boyapalem

10 mm HBG Metal

Cost of Coveyance
M.R in
KM

C.T in
KM

1145

35

35

462.1

50.00

1 Cum

1210

35

35

462.1

50.00

Boyapalem

1 Cum

875

35

35

462.1

50.00

Sand for Concrete

Gundlakamma

1 Cum

462

55

55

609.1

40.00

Sand for Filling

Pandillapalli

1 Cum

342

10

10

147.1

40.00

Gravel

Dronadula

1 Cum

98

30

30

399.1

22.00

Boyapalem

1 SQM

210.79

35

35

462.1

50

9 Rough stone 225mm thick

Certificates:
1. Certified that leads noted above are correct to the best of my knowledge.
2. Certified that sufficient quantity of materials are available at sources.
3. Certified that seigniorage charges are provided as per current S.S.R.
4. Certified that the rates adopted in the lead statement are as per SSR 2014-15.

Total lead
Cost of
Add
in KM
Conveyance Seinerage
8
9
charges

Total cost of intial

at site (Rs.)
10
5800
42500
1657.10
1722.10
1387.10
1111.10
529.10
519.10
722.89

IRR-CCDW-2-5Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than
10 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.
(Cement content: 220 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:

RATE ANALYSIS
A. MATERIALS:
Sl No
1
2

3
4
5
6

Particulars

Unit

Cement for mix

Cement for incidentals @ 3 kg / cum
Coarse aggregate 40-20 mm
Coarse aggregate 20-10 mm
Coarse aggregate 10 mm below
Fine aggregate (Un-Screened)
Super Plasticizer
Use rate of shuttering for 40 uses
Scaffolding @ of shuttering
Sundries
Total cost of Materials

kg
kg
cum
cum
cum
cum
kg
sqm
10%
LS

B. MACHINERY:
Sl No
1
2
3
4

UNIT :
Quantity
3599.20
49.08
7.36
4.42
2.94
6.54
14.40
16.36

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

Description

Unit

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
8
for cleaning/ washing/ curing
9
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)

Rate
in Rs.
5.80
5.80
1740.00
1800.00
1480.00
855.00
75.00
235.08
41.00
Rs:

Amount
in Rs.
20875.36
284.66
12809.88
7950.96
4358.30
5595.12
1079.76
3845.86
384.59
20.50
57204.99

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

Rate
in Rs.
174.20
87.40
140.40
125.40
350.00
335.00

Amount
in Rs.
1393.60
43.70
140.40
1003.20
350.00
335.00

280.00
280.00
280.00
280.00
280.00
70.80
Rs:

3080.00
1120.00
840.00
4580.80
280.00
1158.29
14324.99

Rs:
Rs:
Rs:
Rs:

57204.99
1979.65
14324.99
73509.63
10291.34844
83800.98
5122.31

0.50

Description

C. LABOUR:
Sl No

16.36 cum

Quantity
8.00
8.00
0.50
0.50
1.00
1.00
8.00
8.00

Quantity

Hour
Hour
Hour
Hour
Day
Day

8.00
0.50
1.00
8.00
1.00
1.00

Day
Day
Day
Day
Day
sqm

11.00
4.00
3.00
16.36
1.00
16.36
875.60
0.14 122.60
998.20

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
16.36 cum
Rate per
cum
(A+B+C+D)/16.36

Total
14.00% Rs:
Rs:
Rs.

IRR-CCDW-2-3

Data

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.
(Cement content: 295 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)
RATE ANALYSIS
UNIT :
A. MATERIALS:
Sl No
Particulars
Unit
Quantity
1

Cement for mix

Cement for incidentals @ 3 kg / cum
2
Coarse aggregate 40-20 mm
Coarse aggregate 20-10 mm
Coarse aggregate 10 mm below
3
Fine aggregate (Un-Screened)
4
Super Plasticizer
5
Use rate of shuttering for 40 uses
Scaffolding @ of shuttering
6
Sundries
Total cost of Materials
B. MACHINERY:
Sl No
Description
1
2
3
4

C. LABOUR:
Sl No

kg
kg
cum
cum
cum
cum
kg
sqm
10%
LS

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

Description

Unit

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

15.38 cum

4537.10
46.140
8.305
4.153
1.384
6.152
15.995
15.38

5.80
5.80
1657.10
1722.10
1387.10
1111.10
75.00
235.08

0.50

41.00
Rs:

Amount
in Rs.
26315.18
267.61
13762.22
7151.19
1919.75
6835.49
1199.64
3615.48
361.55
20.50
61448.61

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
3080.00
1120.00
840.00
4306.40
280.00
1088.90
108.89
14090.09

Quantity
8.00
8.00
0.50
0.50
1.00
1.00
8.00
8.00

Quantity

Rate
in Rs.

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:

916.10
0.14 128.30
1044.40

Total
D. Add for contractor's profit and overheads on (A+B+C)
Total cost for
Rate per
cum

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

Rs:
Rs:
Rs:
Rs:

61448.61
1979.65
14090.09
77518.35
10852.56909
88370.92

5745.83

IRR-CCDW-2-9 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 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.
(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:

RATE ANALYSIS
A. MATERIALS:
Sl No
1
2
3
4
5
6

Particulars

Unit

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
Scaffolding @ of shuttering
Sundries
Total cost of Materials

kg
kg
cum
cum
cum
kg
sqm
25%
LS

B. MACHINERY:
Sl No
1
2
3
4

UNIT :
Quantity
5200.80
78.80
8.20
4.41
7.09
20.80
31.52

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

Description

Unit

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)

Rate
in Rs.
5.80
5.80
1722.10
1387.10
1111.10
75.00
235.08
41.00
Rs:

Amount
in Rs.
30164.64
457.04
14112.95
6120.99
7879.92
1560.24
7409.63
1852.41
20.50
69578.32

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
3080.00
1120.00
1120.00
4412.80
280.00
2231.62
557.90
16068.22

0.50

Description

C. LABOUR:
Sl No

15.76 cum

Quantity
8.00
8.00
0.50
0.50
1.00
1.00
8.00
8.00

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
15.76
1.00
31.52

280.00
280.00
280.00
280.00
280.00
70.80
Rs:

1019.60
0.14 142.70
1162.30

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

15.76 cum
(A+B+C+D)/15.76

Total
14.00% Rs:
Rs:
Rs.

Rs:
Rs:
Rs:
Rs:

69578.32
1979.65
16068.22
87626.19
12267.66714
99893.86
6338.44

IRR-CCDW-2-16 Providing and laying insitu vibrated M-25 ( 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.
Note:
If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(Cement content: 386 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.90cum, Blending Ratio of CA--60:40, FA : 0.40 cum)
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
6083.36
5.80
35283.49
Cement for incidentals @ 5 kg / cum
kg
78.80
5.80
457.04
2
Coarse aggregate 20-10 mm
cum
8.510
1722.10
14655.07
Coarse aggregate 10 mm below
cum
5.674
1387.10
7870.41
3
Fine aggregate (Un-Screened)
cum
6.304
1111.10
7004.37
4
Super Plasticizer
kg
20.80
75.00
1560.24
5
Use rate of shuttering
sqm
31.52
235.08
7409.63
Scaffolding @ of shuttering
25%
1852.41
6
Sundries
LS
0.50
41.00
20.50
Total cost of Materials
Rs:
76113.15
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

Description

Unit

C. LABOUR:
Sl No
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)

Quantity
8.00
8.00
0.50
0.50
1.00
1.00
8.00
8.00

Quantity

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
3080.00
1120.00
1120.00
4412.80
280.00
2231.62
557.90
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
Rs:

1019.60
0.14 142.70
1162.30

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

Rs:
Rs:
Rs:
Rs:

76113.15
1979.65
16068.22
94161.02
13182.54317
107343.57

6811.14

IRR-CCDW-2-16

Note:

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 well cap 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.
If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(Cement content: 410 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.90cum, Blending Ratio of CA--60:40, FA : 0.40 cum)

DATA:

RATE ANALYSIS
A. MATERIALS:
Sl No
1
2
3
4
5
6

Particulars

Unit

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
Scaffolding @ of shuttering
Sundries
Total cost of Materials

kg
kg
cum
cum
cum
kg
sqm
25%
LS

B. MACHINERY:
Sl No
1
2
3
4

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

UNIT :
Quantity
6461.60
78.80
8.510
5.674
6.304
20.80
31.52

Rate
in Rs.
5.80
5.80
1722.10
1387.10
1111.10
75.00
235.08
41.00
Rs:

Amount
in Rs.
37477.28
457.04
14655.07
7870.41
7004.37
1560.24
7409.63
1852.41
20.50
78306.94

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
3080.00
1120.00
1120.00
4412.80
280.00
2231.62
557.90
16068.22

0.50

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

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

15.76 cum

Quantity
8.00
8.00
0.50
0.50
1.00
1.00
8.00
8.00

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
15.76
1.00
31.52

280.00
280.00
280.00
280.00
280.00
70.80
Rs:

1019.60
0.14 142.70
1162.30

Total
D. Add for contractor's profit and overheads on (A+B+C)
14.00% Rs:
Total cost for
15.76 cum
Rs:
Rate per
cum
(A+B+C+D)/15.76
Rs.

Rs:
Rs:
Rs:
Rs:

78306.94
1979.65
16068.22
96354.81
13489.67405
109844.49

6969.83

Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than
IRRCCDW-2- 20 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,
24

Note:

DATA:

scaffolding, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc., complete with initial lead upto 50 m and all lifts.
If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(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)

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 2.5 sqm / cum of concrete considered for deck slab and kerb.
Use rate of shuttering for 30 uses ( Annexure-A Item-IRR-CCDW-2-3 )
Rs: 297.55 / sqm
Cost of scaffolding materials considered @ :
250 % of shuttering
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3)
Rs:
75.30 / sqm
Labour for erecting & dismantling scaffolding @ :
250 % of labour for shuttering
Labour for concreting :
Requirement of labour for concreting same as in item IRR-CCDW-2-4 with 0.5 mazdoor and 1 mason extra.

DATA:

RATE ANALYSIS
A. MATERIALS:
Sl No
1
2
3
4
5
6

Particulars

Unit

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
Total cost of Materials

kg
kg
cum
cum
cum
kg
sqm
250%
LS

B. MACHINERY:
Sl No
1
2
3

UNIT :

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
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
5200.80
78.80
8.20
4.41
7.09
20.80
39.40

15.76 cum
Rate
in Rs.
5.80
5.80
1722.10
1387.10
1111.10
80.00
297.55
41.00
Rs:

Amount
in Rs.
30164.64
457.04
14112.95
6120.99
7879.92
1664.26
11723.55
29308.86
41.00
101473.21

Rate
in Rs.
53.50
85.30
10.20
85.30
7.60
21.50
Rs:

Amount
in Rs.
428.00
682.40
5.10
42.65
60.80
172.00
1390.95

Amount
in Rs.
1518.40
48.05
1092.80
770.00
370.00
3245.00
1180.00
1180.00
4649.20
295.00
2966.82
7417.05
24732.32

1.00

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

Rate
in Rs.
189.80
96.10
136.60
385.00
370.00

Day
Day
Day
Day
Day
sqm
250%

11.00
4.00
4.00
15.76
1.00
39.40

295.00
295.00
295.00
295.00
295.00
75.30
Rs:

1569.31
0.14 219.70
1789.01

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

Rs:
Rs:
Rs:
Rs:

101473.21
1390.95
24732.32
127596.48
17863.50778
145459.99
9229.69

IRR-CCDW-1- Excavation for Structures- Mechanical Means

( Data adopted from MORTH)
2
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

DATA:

and other deleterious matter, dressing of sides and bottom and backfilling with approved material.
Depth upto 3 m
Unit = cum
Taking output = 240 cum
cum
Unit
240.00
A. Materials:
Sl No Description
Unit
Quantity
Rate
Amount
in Rs.
in Rs.
NIL
0.00
0.00
0.00
B. Machinery:
Sl No Description

Unit

Quantity

Hydraulic
excavator 1.0 cum
bucket capacity

hour

Fuel/ Energy
charges
Total in Rs.

hour

6.00

Rate
in Rs.
1706.60

Amount
in Rs.
10239.60

6.00

937.80

5626.80
15866.40

C. Labour:
Sl No Description

Unit

Quantity

1
2
3

day
day
hour

0.32
8.00
6.00

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)

Rate
in Rs.
370.00
295.00
204.10

Amount
in Rs.
118.40
2360.00
1224.60
3703.00

15.40
0.14 2.20
17.60

Abstract
a) Material
b) Machinery
c) Labour
Total
D. Add for contractor's profit and overheads on (A+B+C)
14.00% Rs:
Total cost for
240.00 cum
Rs:
Rate per cum
(A+B+C+D)/240.0
Rs.

Rs
Rs
Rs
Rs

0.00
15866.40
3703.00
19569.40
2739.72
22309.12
93.00

IRR-CCDW-2

STEEL AND CEMENT CONCRETE WORKS :

IRR-CCDW-2-1

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.

DATA:

Lap jointing considered assuming all reinforcement below 36 mm dia.

Quantity of binding wire per tonne
:
Wastage of steel
:
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

DATA:

RATE ANALYSIS
A. MATERIALS:
Sl No
Particulars

Unit

1
2
3

kg
kg
LS

Rein.Steel with 5 % wastage

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

B. MACHINERY:
Sl No
Description
1

UNIT :
Quantity
1050.00
8.00
3.00

Unit

Quantity

Nil

1000.00 kg
Rate
in Rs.
42.00
70.00
41.00
Rs:

Amount
in Rs.
44100.00
560.00
123.00
44783.00

Rate
in Rs.
0.00
0.00
Rs:

Amount
in Rs.
0.00
0.00
0.00

Rate
in Rs.
370.00
450.00
295.00
Rs:

Amount
in Rs.
370.00
2700.00
3245.00
6315.00

Rs:
Rs:
Rs:
Rs:

44783.00
0.00
6315.00
51098.00
7153.72
58251.72
58.25

0.00
0.00

Total hire charges of Machinery

C. LABOUR:
Sl No
Description

Unit

1
2
3

Day
Day
Day

work inspector
Bar bender
mazdoor
Total cost of Labour
labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)

Quantity
1.00
6.00
11.00

8 kg
5 percent

6.30
0.14 0.90
7.20

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)
Total cost for
1000.00 kg
Rate per kg
(A+B+C+D)/1000.0

14.00% Rs:
Rs:
Rs.

IRRProviding and filling murrum / gravely soil ( CNS soil ) for foundation or around pipes
CCDW-7- including breaking clods, spreading in layers of 10 to 15 cm, watering, compaction by earth
2
masters to achieve density control of not less than 95 percent etc., complete with lead
upto 50 m and all lifts.
DATA:

For foundation filling in pits and around pipes requires collection and rehandling of soil.
Output of 2 mazdoors for rehandling at site per day( loose)
:
Output of 1 mazdoor for levelling & compaction / day ( loose )
:
Cartman with double bullock cart for supplying water
:
1mazdoor for watering and miscellaneous works at site.

DATA:

RATE ANALYSIS
A. MATERIALS:
Sl No
1

Particulars

gravel

6.00 cum
12.00 cum
0.5 day

UNIT :
Unit

Quantity

cum

12.00
0.00

Add seignorage charges on Soil @ (Included in

Rs:
material rate)
Total cost of Materials
B. MACHINERY:
Sl No
1

Description

Unit

Quantity

Nill

0.00
0.00

Total hire charges of Machinery

C. LABOUR:
Sl No

Description

1
2
3

Cartman with double bullock cart

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)

Unit

Quantity

Day
Day
Day

0.50
0.50
6.00

10.00 cum
Rate
in Rs.
359.87
0.00
Rs:
Rs:

Amount
in Rs.
4318.44
0.00
0.00
4318.44

Rate
in Rs.
0.00
0.00
Rs:

Amount
in Rs.
0.00
0.00
0.00

Rate
in Rs.
395.00
370.00
295.00
Rs:

Amount
in Rs.
197.50
185.00
1770.00
2152.50

Rs:
Rs:
Rs:
Rs:

4318.44
0.00
2152.50
6470.94
905.93
7376.87
737.70

215.30
0.14 30.10
245.40

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
(A+B+C+D)/10.0

10.00 cum

Total
14.00% Rs:
Rs:
Rs.

IRR-CAW-8-1A
Providing and constructing 22.5 cm thick dry rubble stone pitching with pin headers at 2 per
(New Item4 2011-12)
sqm including cost of all materials, labour, hand packing, finishing etc., complete with initial
lead upto 50 m and all lifts.
( rubble stones : 0.207 cum/sqm, Stone Chips : 0.03375cum/sqm, Pin Headers 30cm : 2/sqm)
(For Maintenance works)

DATA:

DATA:

Requirement of materials for constructing 100 sqm pitching:

Uncoursed rubble stones
Pin headers @ 2 per sqm
Stone chips @ 15 %
Requirement of labour for 100 sqm
pitching:
Mason Cl II for laying pitching @ 20 sqm /
day
Mazdoor for supplying stones and
assisting mason
Mazdoor for conveying stone chips
RATE ANALYSIS
A. MATERIALS:
particulars
Sl No
Unit
1
2
3

cum
Uncoursed rubble stones at quarry
Nos
Pin header (Through stone) 30 cm
cum
Stone chips at quarry
Total cost of Materials

B. MACHINERY:
Sl No

Description

UNIT :
Quantity
20.70
200.00
3.375

Unit

Quantity
0.00
0.00

Nill
Total hire charges of Machinery

C. LABOUR:
Sl No
1
2
3

Description

work inspector
Mason Class 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)

Unit

Quantity

Day
Day
Day

1.00
5.00
6.00

:
:
:

0.207
200
3.375

:
:
100.00 sqm

5
1

Rate
in Rs.
428.87
23.00
340.00
Rs:

Amount
in Rs.
8877.61
4600.00
1147.50
14625.11

Rate
in Rs.
0.00
0.00
Rs:

Amount
in Rs.
0.00
0.00
0.00

Rate
in Rs.
370.00
345.00
295.00
Rs:

Amount
in Rs.
370.00
1725.00
1770.00
3865.00

Rs:
Rs:
Rs:
Rs:
Rs:
Rs:
Rs.

14625.11
0.00
3865.00
18490.11
2588.61526
21078.72
210.79

38.70
0.14 5.40
44.10

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
100.00 sqm
Rate per sqm
(A+B+C+D)/100.0

IRR-CCDW-2

STEEL AND CEMENT CONCRETE WORKS :

IRR-CCDW-2-1

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.

DATA:

RATE ANALYSIS
A. MATERIALS:
Sl No
Particulars

Unit

1
2
3

kg
kg
LS

Rein.Steel with 5 % wastage

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

B. MACHINERY:
Sl No
Description
1

UNIT :

Unit

Quantity
1050.00
8.00
3.00

Quantity

Nil

0.00
0.00

Total hire charges of Machinery

C. LABOUR:
Sl No
Description
1
2
3

Unit

Quantity

work inspector
Day
Bar bender
Day
mazdoor
Day
Total cost of Labour
labour component/unit qty
6.30
Add contractor's profit and overhead charges
0.14 0.90
labour component/unit qty (including contractor's profit)
7.20

1.00
6.00
11.00

1000.00 kg
Rate
in Rs.
46.50
70.00
41.00
Rs:

Amount
in Rs.
48825.00
560.00
123.00
49508.00

Rate
in Rs.
0.00
0.00
Rs:

Amount
in Rs.
0.00
0.00
0.00

Rate
in Rs.
370.00
450.00
295.00
Rs:

Amount
in Rs.
370.00
2700.00
3245.00
6315.00

Rs:
Rs:
Rs:
Rs:

49508.00
0.00
6315.00
55823.00
7815.22
63638.22
63.60

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)
14.00% Rs:
Total cost for
1000.00 kg
Rs:
Rate per
kg
(A+B+C+D)/1000.0
Rs.