RATE ANALYSIS (ROAD WORK) - SSR 2010-11 Data Sheet

S.No. Description of item Unit Qty Rate Amount

1 Clearing and Grubbing Road Land
Clearing and grubbing road land including uprooting wild
vegetation, grass, bushes, shrubs, saplings and trees of
girth upto 300 mm, removal of stumps of such trees cut
earlier and disposal of unserviceable materials and stacking
of serviceable material to be used or auctioned, upto a lead
of 1000 m including removal and disposal of top organic soil
not exceeding 150 mm in thickness as per Technical
Specification Clause 201 MORD including overhead
&Contractor profit but excluding VAT .

By Machanical Means
In area of non Throny Jungle (Light Jungle)
Out put = 1 Hectare
a) Labour
Mate day
Mazdoor (un-skilled) day 4.16 196.00 815.36
b) Machinery
Dozer D-50 with attachment or suitable machinery for hour 10.00 1654.80 16548.00
removal of trees & stumps
Tractor with trolley 3t hour 1.00 345.00 345.00
Total 17708.36
c) Over head charges & Contractors profit @ 18.00% 3187.50
on (a+b)
Rate for hectare 20895.86
Deduct VAT @4.00% -708.33
20187.53
Rate per 10 Sqm = (a+b+c)/1000 20.19
2 Construction of embankment with material obtained
from road way cutting by using Machinery

Construction of embankment with approved materials

deposited at site from roadway cutting and excavation from
drain (not exceeding 0.6 m depth) and foundation of other
structures graded and compacted to meet requirement of
Tables 300.1 and 300.2 as per Technical Specification
Clause 301.5 MORD including overhead & Contract profit
but excluding VAT

Taking Out put = 100 Cum

a) Labour
Mate
Mazdoor day 0.52 196.00 101.92
b) Machinery
Machinery rate cum 100.00 13.00 1300.00
Tractor with grader for grading @ 25 cum per hour hour 4.00 345.00 1380.00

Water tanker 6kl capacity hour 2.00 345.00 690.00

Vibratory Roller 80-100 KN @100cum per hour hour 1.00 1596.35 1596.35
c) Material
Seignorage Charges for earth cum 100.00 22.00 2200.00
Total 7268.27
d) Add 18.00 % for Over head charges & Contractors profit 1308.29
Rate for 100 cum 8576.56

Page 1 of 21
S.No. Description of item Unit Qty Rate Data Sheet
Amount
Deduct VAT @4.00% -290.73
8285.83
Rate per cum 82.86

Page 2 of 21
S.No. Description of item Unit Qty Rate Data Sheet
Amount
3 Construction of Embankment with Material
Obtained from Borrow pits by Machinery

Construction of embankment with approved material

obtained from borrow pits with all lifts, transporting to site,
spreading, grading to required slope and compacting to
meet requirement of Tables 300.1 and 300.2 with a lead
upto 1000 m as per Technical Specification Clause 301.5
MORD including overhead charges & Contractor profit, But
excluding VAT

Unit = cum
Taking output = 100 cum
a) Labour
Mazdoor (Unskilled) day 1.04 196.00 203.84
b) Machinery
Machinary rate Cum 100.00 13.00 1300.00
Tipper 5.5cum with 10T capacity hour 4.50 588.17 2646.77
Dozer D50 for spreading @ 200 cum per hour hour 0.50 1,654.80 827.40
Tractor with Grader @ 25 cum per hour hour 4.00 345.00 1380.00
Water tanker 6 KL capacity hour 2.00 345.00 690.00
Vibratory Roller 80-100 KN @100cum per hour hour 1.00 1596.35 1596.35
c) Material
Add seignorage charges Cum 100.00 22.00 2200.00
Basic rate of formation of road with borrow soils 108.44
per Cum
d) Add 18.00 % for Over head charges & Contractors profit 19.52
127.96
Deduct VAT @4.00% -4.34
Rate per cum 123.62
4 Gravel / Soil - Aggregate Base (Table 400.2) Grading C

Construction of granular sub-base by providing well graded

material, spreading in uniform layers with motor grader on
prepared surface, mixing by mix in place method with
rotavator at OMC, and compacting with three wheel 80-100
kN static roller / Vibratory Roller 80-100 kN capacity to
achieve the desired density, complete as per Technical
Specification Clause 402 MORD, including overhead
charges & Contractor profit, But excluding VAT

Taking out put = 300 cum

a) Labour
Mazdoor (Skilled) day 2.40 196.00 470.40
Mazdoor (Un-Skilled) day 8.00 196.00 1568.00
b) Machinery
Vibratory Roller 80-100 KN @10cum per hour hour 6.00 1596.35 9578.10
Water tanker 6kl capacity hour 5.00 345.00 1725.00
Tractor with grader @ 25 cum per hour hour 12.00 345.00 4140.00
Tractor with rotavator @ 25 cum per hour hour 12.00 345.00 4140.00
c) Material
Well graded granular sub-base material as per table
400.2
Cost of materials
9.5 mm to 4.75 mm @ 66% (Gravel) cum 237.60 72.50 17226.00
2.36 mm below @ 34% (sand) cum 122.40 89.00 10893.60
Basic rate of Granular sub base for 300 cum 49741.10

Page 3 of 21
S.No. Description of item Unit Qty Rate Data Sheet
Amount
a) Basic rate of Granular sub base cum 165.80
c) Add 18.00 % for Over head charges & Contractors profit 29.84
Deduct VAT @4.00% -6.63
Rate per cum 189.01
5 WBM Grading 2 (using Graded Metal)
Providing, laying, spreading and compacting stone
aggregates of specific sizes to water bound macadam
specification including spreading in uniform thickness, hand
packing, rolling with smooth wheel roller 80-100 kN in
stages to proper grade and camber, applying and brooming,
stone screening/binding materials to fill-up the interstices of
coarse aggregate, watering and compacting to the required
density grading 2 as per Technical Specification Clause 405
MORD . For compacted thickness of 75 mm, including
overhead charges & Contractor profit, But excluding
VAT

By Manual means
Taking out put = 360 cum
a) Labour
Mazdoor (Skilled) day 12.08 196.00 2367.68
Masdoor (unskilled) day 250.00 196.00 49000.00
b) Machinery
Vibratory Roller 80-100 KN @60cum per hour hour 6.00 1596.35 9578.10
Water tanker 6kl capacity hour 24.00 345.00 8280.00
c) Material (Total Qty 435.60 Cum)
60-63 mm IRC HBG Metal (50% of 435.60 cum) Cum 217.80 471.30 102649.14
40-45 mm IRC HBG Metal (46% of 435.60 cum) Cum 200.38 611.30 122492.29
19-22 mm IRC HBG Metal (4% of 435.60 cum) Cum 17.42 956.30 16658.75
Stone Screening
Type B 11.2 mm for Grading 2 @ 0.18 / 0.20 cum/10sqm cum 86.40 524.13 45284.83
Binding Material @ 0.06 cum per 10 sqm for Grading 2 material cum 28.80 269.50 7761.60

Basic rate for 360 Cum 364072.39

Rate per Cum 1011.31
d) Over head charges & Contractors profit @ 18.00% 182.04

e) Deduct VAT @4.00% -40.45

Rate per cum 1152.90
6 WBM Grading 3 (using Graded Metal)
(i) Providing, laying, spreading and compacting stone
aggregates of specific sizes to water bound macadam
specification including spreading in uniform thickness, hand
packing, rolling with smooth wheel roller 80-100 kN in
stages to proper grade and camber, applying and brooming,
stone screening to fill-up the interstices of coarse aggregate,
watering and compacting to the required density Grading 3
as per Technical Specification Clause 405 MORD. For
compacted thickness of 75 mm, including overhead
charges & Contractor profit, But excluding VAT

By Manual means
Taking out put = 360 cum
a) Labour
Mazdoor (Skilled) day 12.08 196.00 2367.68
Masdoor (unskilled) day 250.00 196.00 49000.00

Page 4 of 21
S.No. Description of item Unit Qty Rate Data Sheet
Amount
b) Machinery
Vibratory Roller 80-100 KN @60cum per hour hour 6.00 1596.35 9578.10
Water tanker 6kl capacity hour 24.00 345.00 8280.00
c) Material (total Qty of Metal 435.60 Cum)
40-45 mm IRC HBG M/c Metal ( 82% of 435.60 Cum) Cum 357.19 734.13 262223.89

19-22.40 mm IRC HBG M/c Metal ( 18% of 435.60 Cum 78.41 1165.38 91377.45
cum)
Stone Screening
Type -B 11.2mm @ 0.18 cum per 10 sqm cum 86.40 269.50 23284.80
(rate of 2.36 mm & below)
Binding Material
Basic rate for 360 Cum 446111.92
Rate per Cum 1239.20
d) Over head charges & Contractors profit @ 18.00% 223.06

Deduct VAT @4.00% -49.57

Rate per cum 1412.69
7 Wet Mix Macadam
Providing, laying, spreading and compacting graded stone
aggregate to wet mix macadam specification including
premixing the material with water at OMC in mechanical
mixer (Pug Mill), carriage of mixed material by tipper to site,
laying in uniform layers in sub-base/base course on a well
prepared sub-base and compacting with smooth wheel
roller of 80 to 100kN / Vibratory Roller 80-100 kN weight to
achieve the desired density including lighting, barricading
and maintenance of diversion, etc as per Tables 400.11 &
400.12 and Technical Specification Clause 406 MORD .
including overhead charges & Contractor profit, But
excluding VAT

By Mechanical Means with 1 km lead

By Machanical Means
A Rural Works
Taking out put = 100 cum
a) Labour
Dresser (skilled) for alignment day 8.00 232.00 1856.00
Mazdoor (Skilled) day 2.40 196.00 470.40
b) Machinery
Front end loader 1 cum capacity hour 4.00 1320.00 5280.00
Wet mix plant (Pug Mill) hour 4.00 1320.00 5280.00
Tipper or dumper (10 t) Capacity hour 5.00 588.17 2940.85
Motor grader @ 50 cum capacity hour 2.00 2600.00 5200.00
Vibratory Roller 80-100 KN @60cum per hour hour 1.67 1596.35 2665.90
Water tanker 6kl capacity hour 1.33 345.00 458.85
c) Material
Coarse aggregate 45 to 22.4 mm using M/C metal @ cum 39.90 1006.68 40166.53
30%(Average of 40-45 mm,25-27 mm& 19-22 mm
metal)
Aggregates 22.4 mm to 2.36 mm using M/C metal @ cum 53.20 790.18 42037.58
40%(Average of 19-22mm,12-14mm,9.5-11.20 mm,5-
7mm & 2.36-5 mm metal)
Fine aggregate/crushed sand 2.36 mm to 75 mm cum 39.90 264.00 10533.60
micron @ 30%
Basic rate of WMM for 100Cum 116889.71
Basic rate of WMM per Cum 1168.90

Page 5 of 21
S.No. Description of item Unit Qty Rate Data Sheet
Amount
e) Over head charges & Contractors profit @ 18.00% 210.40

Deduct VAT @4% -46.76

Rate per cum 1332.54

8 Cement Concrete Pavement

Construction of un-reinforced, dowel jointed at
expension and construction joint only, plain cement
concrete pavement, thickness as per design, over a
prepared sub base, with 43 grade cement or any other
type as per clause 1501.22 M30(Grade), course and
fine agregates conforming to IS:383 maximum size of
course agregate not exceeding 25mm, mixed in a
concrete mixer of not less than 0.2cum capacity and
appropriate weigh batcher using approved mix design,
laid in approved fixed side form work (steel channel,
laying and fixing of 125 micron thick polythene film,
wedges, steel plates including levelling the form work
as per drawing), spreading the concrete with shovels,
rakes, compacted using needle, screed and plate
vibrators and finished in continous operation including
provision of contraction and expansion, construction
joints, applying debonding strips, primer, sealant,
dowel bars, near approachs to bridge/culvert and
construction joint, admixtures as approved, curing of
concrete slabs for 14 days, curing compound (where
specified) and water finishing to lines and grade as
per drawing and technical

specification clause 1501.22 including overhead charges &

Contractors profit but excluding VAT.
and technical specifications clause 1501 of MORD
Unit = cum
Taking output = 75cum (172.50 t)
(100x3.75 x 0.200)
a) Labour
Mason (1st class) day 5.00 250.00 1,250.00
Mason (2nd class) day 5.00 232.00 1,160.00
Mazdoor (unskilled) day 150.00 196.00 29,400.00
Mazdoor(skilled) day 6.00 196.00 1,176.00
Surveyor day 2.00 232.00 464.00
Mazdoor (semi-skilled) day 6.00 146.00 876.00
Black smith for cutting of dowel bars including removal of day 1.00 232.00 232.00
burrs, fabrications & fixing of dowel bars
34558.00

Page 6 of 21
S.No. Description of item Unit Qty Rate Data Sheet
Amount
b) Machinery
Concrete mixer 0.28/0.40 cum capacity ( 6 mixers) with Hour 36.00 345.00 12,420.00
weight batcher and suitable capacity calibrated water tank

Needle vibrator Hour 9.00

Screed vibrator Hour 9.00 40.00 360.00
Plate vibrator Hour 9.00 40.00 360.00
Water tanker 6 Kl. Capacity Hour 5.00 345.00 1,725.00
Air compressor ( 1hour initial + 1 hour final) Hour 2.00 370.00 740.00
15,605.00
c) Material
(I) Crushed stone coarse aggregates, grading will be as per
clause 1501.2.4.1 (Table 1500.1) of specifications @ 0.90
Cum/cum of concrete
20mm Cum 44.55 1156.68 51,530.09
10mm Cum 22.95 800.43 18,369.87
(ii) Sand as per IS:383 and conforming to clause 1500.2.4.2. @ cum 33.75 204.00 6,885.00
0.45 cum of concrete
(iii) Cement @ 325 Kg/cum of concrete t 24.38 3200.00 78,000.00
(iv) Polythene sheet 125 micron sqm 412.5 15.00 6,187.50
(v) Mild steel dowel bar 25mm dia of grade S 240.500 mm long
20 Nos. at culvert/bridge slab and at construction joiont
including 5 percent wastage
(4x20x0.500) + 5 per cent wastage = 42m @ 2.80 Kg per m Kg 117.6 32.50 3822
= 117.6 kg.
Bitumen primer @ 200ml. Per joint for 23 joints t 0.01 31938.74 159.69
Bitumenous sealant 800 ml. Per joint for 23 joints Litre 19.00 36.00 684.00
Jute rope 12mm dia including 5 per cent wastage m 90.00 5.00 450.00
Debonding strips 3.75m. (length) x 10mm (width) x 5 mm m 90.00 9.00 810.00
(thick) cut-out of rubber fillter board of similar material
including 5 per cent wastage
Polythene sheathing, covering 2/3rd dowel bars (20x23) and No 483.00 0.50 241.50
tight fit including 5 per cent wastage
Plasticizer 0.5 per cent by weight of cement Litre 122.00 58.00 7076.00
Curing compound (if used) @ 0.33 litre per sqm Litre 131.25 58.00 7612.50
Joint filler board 20mm thick as per IS:1838 sqm 3.00 732.00 2196.00
(4x3.75x0.200 = 3 sqm)
184024.16
234187.16
(d) Form work @ 3% on (a+b+c) 7025.61
Cost for 75 cum = a+b+c+d 241212.77
Rate per Cum = (a+b+c+d+e)/75 3216.17
(e) Over head charges & contracots profit @ 18.00% on
(a+b+c+d) 578.91
Deduct VAT @ 4% -128.65
3666.43

Page 7 of 21
S.No. Description of item Unit Qty Rate Data Sheet
Amount
9 iii Providing and applying tack coat with Bitumen emulsion
(RS-1) using emulsion distributor at the rate of 0.25 to 0.30
kg per sqm on the prepared granular surfaces treated with
primer & cleaned with Hydraulic broom as per Technical
Specification Clause 503 MORD.including overhead
charges & Contractors profit but excluding VAT.

Unit = sqm
Taking output = 1750 sqm
a)  Labour
Mate day -
Mazdoor (Unskilled) day 1.040 146.00 151.84
b) Machinery
Hydraulic broom @ 1250 sqm per hour hour 1.400 290.00 406.00
Air compressor 210 cfm hour 1.400 370.00 518.00
Emulsion pressure distributor @1750 sqm per hour hour 1.000 690.00 690.00
c) Material
Bitumen emulsion (RS-1) @ 0.275 kg per sqm t 0.480 23216.27 11143.81
Cost of 1750 sqm = (a+b+c+d+e) 12909.65
Rate per sqm = a+b+c+d+e/1750 7.38

(e) d,e)Over head charges & contracots profit @ 18.00% on

(a+b+c+d) 1.33
Deduct VAT @ 4% -0.30
8.41
10 Semi-Dense Bituminous Concrete
Providing and laying semi dense bituminous concrete with
40-60 TPH batch type HMP producing an average output of
37.5 tonnes per hour using crushed aggregates of specified
grading, premixed with bituminous binder @ 4.5 to 5 per
cent of mix and filler, transporting the hot mix to work site,
laying with a hydrostatic paver finisher with sensor control to
the required grade, level and alignment, rolling with smooth
wheeled, vibratory and tandem rollers to achieve the desired
compaction as per MORTH specification clause No. 508
complete in all respects, including overhead charges &
Contractors profit but excluding VAT.

Unit = cum
Taking output = 195 cum (450 tonnes) -
a) Labour
Mate day
Mazdoor (Unskilled) working with HMP, mechanical broom, paver, day 14.000 146.00 2044.00
roller, asphalt cutter and assistance for setting out lines, levels and
layout of construction
Skilled mazdoor for checking line & levels day 5.840 146.00 852.64
b) Machinery
HMP 40-60 TPH hour 11.000 15525.00 170775.00
Paver finisher hydrostatic with sensor control @ 75 cum per hour hour 6.000 2530.00 15180.00

Generator 250 KVA hour 6.000 1550.00 9300.00

Front end loader 1 cum bucket capacity hour 6.000 1320.00 7920.00
Smooth wheeled roller 8-10 tonnes for initial break rolling. (6 x hour 3.900 540.00 2106.00
0.65)
Vibratory roller 8 tonnes for intermediate rolling. hour 3.900 1550.00 6045.00
Finish rolling with 6-8 tonnes smooth wheeled tandem roller hour 3.900 1320.00 5148.00

c) Material
Grading I: 13 mm (Nominal Size)
i) Bitumen (60/70) @ 4.5 per cent of weight of mix t 20.250 31938.74 646759.49

Page 8 of 21
S.No. Description of item Unit Qty Rate Data Sheet
Amount
ii) Aggregate
Total weight of mix = 450 tonnes
Weight of bitumen = 20.25 tonnes
Weight of aggregate = 450-20.25 = 429.75 tonnes
Taking density of aggregate = 1.5 ton/cum
Volume of aggregate = 286.5 cum
13.2 - 10 mm20 per cent cum 57.300 800.43 45864.64
10 - 5 mm 38 per cent cum 108.870 727.88 79244.30
5 mm and below 40 per cent cum 114.600 401.63 46026.80
Filler @ 2 per cent of weight of aggregates.(Cement) /MT 8.620 3200.00 27584.00

Cost for 195 Cum(a+b+c) 1064849.87

Cost per 1Cum 5460.77
d&e) Overheads & Contractors Profit @ 18.00% 982.94
Deduct VAT @ 4% -218.43
Rate per cum = (a+b+c+d+e)/195 6225.28
11 Providing and laying surface dressing in single coat using 6
mm nominal size IRC HBG machine crushed stone
aggregates @ 0.004 cum / sqm on a layer of bitumen binder
of 80/100 grade @ 0.75 kg / sqm laid on prepared surface
and rolling with 8-10 T Power Road Roller etc., complete for
finished item of work as per MORT Specification 510 (4th
Revision) and as directed by the Engineer-in-
charge,including overhead charges & Contractors profit but
excluding VAT.

Unit = sqm
Taking output = 9000 sqm -
a)  Labour
Mate
Mazdoor (Unskilled) day 9.000 146.00 1314.00
Mazdoor skilled day 2.440 146.00 356.24
b) Machinery
Mechanical broom @ 1250 sqm/hr. hour 7.200 290.00 2088.00
Air compressor 250 cfm hour 7.200 370.00 2664.00
Hydraulic self propelled chip spreader @ 1500 sqm/hr. hour 6.000 2070.00 12420.00
Tipper 10Tonne capacity for carriage of stone chips from stock pile hour 6.000 575.00 3450.00
on road side to chip spreader
Front end loader 1 cum bucket capacity hour 6.000 1320.00 7920.00
Bitumen pressure distributor @1750 sqm/hr hour 6.000 940.00 5640.00
Smooth wheeled roller 8 Ton hour 6.000 540.00 3240.00
c) Material
Bitumen 60/70 @0.75 Kg/sqm MT 6.750 31938.74 215586.50
Crushed stone chippings 6 mm nominal size @0.004 cum/sqm cum 36.000 646.63 23278.68

Cost for 9000 sqm = a+b+c+d 277957.42

30.88
d&e) Overheads & Contractors Profit @ 18.00% 5.56
Deduct VAT @ 4% -1.24

Page 9 of 21
 RATE ANALYSIS AS PER MORD
15 Excavation of structures:

Earth work in excavation for structures as per drawing

and technical specifications clause 305.1 including
settling out construction of shoring and bracing, removal
of stumps and other deleterious material and disposal
upto a lead of 50m, dressing of sides and bottom and
back filling in tranches with excavated suitable material
as per clause 300 (1) of MORD including 12.5%
overhead charges & Contractors profit but excluding
VAT.

1 Ordinary soil
(I) Upto 3 m. depth
Unit = cum
Taking outpuot = 10 cum
(a) Labour
Mate day 0.32 188.00 60.16
Mazdoor unskilled day 8.00 146.00 1168.00
Seignorage charges 200.00

(b) Over head charges & contracots profit @ 16.50% 235.65

1663.81
Deduct VAT @4% -57.13
cost for 10 cum = a+b+c 1606.68
Rate per cum = (a+b+c)/10 160.67
Providing concrete for plain/reinforced concrete in open
foundations complete as per drawings and technical
specifications Clause 802, 803, 1202 & 1203 as per
16
clause 800 & 1200 (1) of MORD including 12.5%
overhead charges & Contractors profit but excluding
VAT.
I. P.C.C grade M 10
(i) Nominal mix 1:3:6
Unit = cum
a) Material
Cement T 0.250 4,500.00 1,125.00
Coarse sand cum 0.480 204.00 97.92
40 mm aggregate cum 0.576 725.43 417.85
20 mm aggregate cum 0.288 1,156.68 333.13
10 mm aggregate cum 0.096 800.43 76.85
b) Labour
Mate day 0.08 188.00 15.04
Mason (1st Class) day 0.10 206.00 20.60
Mazdoor (Unskilled) day 1.63 146.00 237.98
Bhisti day 0.27 146.00 39.42
c) Machinery
Mechnical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with hour 0.40 345.00 138.00
load cell.
2,501.79
 RATE ANALYSIS AS PER MORD

d) Over head charges & contracots profit @ 16.50% 412.80

Rate per cum = a+b+c+d 2,914.59

Deduct VAT @4% -100.07
Rate per cum = (a+b+c+d+e) 2814.52

Providing concrete for plain/reinforced concrete in open

foundations complete as per drawings and technical
17 specifications Clause 802, 803, 1202 & 1203 for Body
Walls including 12.5% overhead charges & Contractors
profit but excluding VAT.

I. P.C.C grade M 10
(i) Nominal mix 1:3:6
Unit = cum
a) Material
Cement T 0.250 4,500.00 1,125.00
Coarse sand cum 0.480 204.00 97.92
40 mm aggregate cum 0.576 725.43 417.85
20 mm aggregate cum 0.288 1,156.68 333.13
10 mm aggregate cum 0.096 800.43 76.85
b) Labour
Mate day 0.08 188.00 15.04
Mason (1st Class) day 0.10 206.00 20.60
Mazdoor (Unskilled) day 1.63 146.00 237.98
Bhisti day 0.27 146.00 39.42
c) Machinery
Mechnical concrete mixer 0.4/0.28 cum capacity fitted with
water measuring device and preferably also with load cell.
hour 0.40 345.00 138.00

2,501.79
Formwork @ 10% on cost of material, labour and
d) machinery (a+b+c) 250.18
2,751.97
e) Over head charges & contracots profit @ 16.50% 454.08
3206.05
Deduct VAT @4% -110.08
Rate per cum 3095.97

Providing and laying RCC NP3 class pipe as per design

18 in single row.

Providing and laying RCC NP3 Pipes for culverts on first

class bedding of granular material in single row including
fixing collar with cement mortor 1:2 but excluding excavation,
protection works, backfilling, concrete and masonary works in
head walls and Parapets as per clause 1106 and as per
clause 1100 of MORD including 12.5% overhead charges &
Contractors profit but excluding VAT.

Unit = m
Taking output = 7.5m
 RATE ANALYSIS AS PER MORD
(3 pipes of 2.5 m. length each)
(A) 600mm dia
a) Labour
Mate day 0.05 188.00 9.40
Mason (1st Class) day 0.15 206.00 30.90
Mazdoor (Unskilled) day 1.20 146.00 175.20
215.50
Deduct 20% for 600mm dia -43.10
172.40
b) Material
Sand at site cum 0.024 204.00 4.90
Cement at site t 0.018 4,500.00 81.00
RCC Pipe NP3 concrete pipe m 7.50 2,154.06 16,155.45
RCC NP3 Collars Nos 2.00 340.08 680.16
Conveyance charges (65 km) rmt 7.50 190.80 1,431.00
Cost of 7.5m. = a+b 18,524.91
c) Over head charges & contracots profit @ 16.50% 3056.61
Cost of 7.50 mt 21581.52
Rate per Mt 2877.54
Deduct VAT @4% -98.80
Rate per Rmt 2778.74
Providing and laying reinforced cement concrete pipe
19 NP3 as per design in single row.

Providing and laying reinforced cement concrete pipe NP3 for

culverts on first class beeding of granular material in single
row including fixing collar with cement mortor 1:2 but
excluding excavation, protection works, backfilling, concrete
and masonary works in head walls and parapets as per
clause 1106 and as per cluase 1100 of MORD including
12.5% overhead charges & Contractors profit but excluding
VAT.

Unit = m
Taking output = 7.5m
(3 pipes of 2.5 m. length each)
(B) 1000mm dia
a) Labour
Mate day 0.09 188.00 16.92
Mason (1st Class) day 0.25 206.00 51.50
Mazdoor (Unskilled) day 2.00 146.00 292.00
b) Material
Sand at site cum 0.04 204.00 8.16
Cement at site t 0.03 4,500.00 135.00
RCC Pipe NP3 concrete pipe r at site m 7.50 4,948.32 37,112.40
RCC NP3 Collars Nos 2.00 846.56 1,693.12
Conveyance charges (65 km) rmt 7.50 417.40 3,130.50
42,439.60
c) Over head charges & contracots profit @ 16.50% 7,002.53
Cost of 7.5m. = a+b+c 49,442.13
Rate per m 6592.28
Deduct VAT @4% -226.34
Rate per Rmt = a+b+c 6365.94
 RATE ANALYSIS AS PER MORD

Supplying, fitting and placing HYSD bar reinforcement in

foundation complete as per drawings and technical
20 specification clauses 1000 and 1202 and as per clause 1000
& 1200 of MORD including 12.5% overhead charges &
Contractors profit but excluding VAT.

Unit = t
a) Material
HYSD bars including 5% for overlaps and wastage t 1.05 45,000.00 47,250.00
Binding Wire kg 6.00 44.80 268.80
Labour for cutting, bending, shiting to site, tying
b)
and placing in position
Mate day 0.40 188.00 75.20
Blacksmith day 2.00 188.00 376.00
Mazdoor (Unskilled) day 6.00 146.00 876.00
48,846.00
c) Over head charges & contracots profit @ 16.50% 8,059.59
Rate per t = a+b+c 56905.59
Deduct VAT @4% -1953.84
Rate per MT 54951.75

Plain/reinforced cement concrete in substructure

complete as per drawings and technical specification clause
21 802, 804, 805, 806, 807, 1202, 1204 as per clause 800 of
MORD including 12.5% overhead charges & Contractors
profit but excluding VAT.
PCC Grade M20 (1:2:4) Nominal Mix as per 800 (iii) of
MORD upto 5m height
Unit = cum
a) Material
Cement t 0.33 4,500.00 1,485.00
Sand cum 0.45 204.00 91.80
40mm aggregate cum 0.36 725.43 261.16
20mm aggregate cum 0.36 1,156.68 416.41
10mm aggregate cum 0.18 800.43 144.08
b) Labour
Mate day 0.08 188.00 15.04
Mason (1st Class) day 0.10 206.00 20.60
Mazdoor (Unskilled) day 1.63 146.00 237.98
Bhisti day 0.27 146.00 39.42
c) Machinery
Mechnical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with hour 0.40 345.00 138.00
load cell.
2,849.49
Form work @ 10% on cost of material labour and
d) 284.95
machinery (a+b+c)
3,134.44

e) Over head charges & contracots profit @ 16.50% 517.18

Rate per cum = a+b+c+d+e 3,651.62

Deduct VAT @4% -125.38
 RATE ANALYSIS AS PER MORD

Rate per cum = (a+b+c+d+e) 3526.24

Plain/reinforced cement concrete in substructure complete

22 as per drawings and technical specification clause 802, 804,
805, 806, 807, 1202, 1204 upto 5m height

RCC grade M25 as per clause 800 (vi) of MORD including

12.5% overhead charges & Contractors profit but
excluding VAT.
Unit = cum
a) Material
Cement t 0.404 4,500.00 1,818.00
Coarse Sand cum 0.45 204.00 91.80
20mm aggregate cum 0.54 1,156.68 624.61
10mm aggregate cum 0.36 800.43 288.16
b) Labour
Mate day 0.08 188.00 15.04
Mason (1st Class) day 0.12 206.00 24.72
Mazdoor (Unskilled) day 1.73 146.00 252.58
Bhisti day 0.27 146.00 39.42
c) Machinery
Mechnical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with hour 0.40 345.00 138.00
load cell.
3,292.33
Form work @ 10% on cost of material labour and
d) 329.23
machinery (a+b+c)
3,621.56

e) Over head charges & contracots profit @ 16.50% 597.56

Rate per cum = a+b+c+d+e 4,219.12

Deduct VAT @4% -144.86
Rate per cum = (a+b+c+d+e) 4074.26

Supplying, fitting and placing HYSD bar reinforcement

(Fe415) in sub structure complete as per drawings and
23 technical specification clauses 1002, 1005, 1010 & 1022 as
per clause 1000 of MORD including 12.5% overhead charges
& Contractors profit but excluding VAT.

Unit = t
a) Material

HYSD bars including 5% for overlaps and wastage t 1.05 45,000.00 47,250.00

Binding Wire kg 6.00 44.80 268.80

Labour for cutting, bending, shiting to site, tying
b)
and placing in position
Mate day 0.34 188.00 63.92
Blacksmith day 2.00 188.00 376.00
Mazdoor (Unskilled) day 6.50 146.00 949.00
48,907.72
c) Over head charges & contracots profit @ 16.50% 8,069.77
Rate per t = a+b+c 56977.49
Deduct VAT @4% -1956.31
 RATE ANALYSIS AS PER MORD

Rate per t = (a+b+c) 55021.18

Providing and laying Filter Media with granular crushed

aggegates as per specification to a thickness of not less than
600mm with smaller size towards the soil and bigger size
towards the wall and providing over the entire surface behind
24 abutment, wing wall, return wall to the full height, compacted
to firm condition complete as per drawing and technical
specificaitn clause 1204.3.8 as per clause 1200 of MORD
including 12.5% overhead charges & Contractors profit but
excluding VAT.

Unit = cum
Taking output = 10 cum
a) Material

Filter media as per specification cum 12.00 89.00 1,068.00

b) Labour
Mate day 0.40 188.00 75.20
Mazdoor (unskilled) day 9.00 146.00 1,314.00
Mazdoor (skilled) day 1.00 193.40 193.40
Bhisti day 0.50 146.00 73.00
2,723.60
c) Over head charges & contracots profit @ 16.50% 449.39

cost for 10 cum = a+b+c 3,172.99

Deduct VAT @4% -108.94
Rate per cum = (a+b+c)/10 3,064.05

Back filling behind abutment, wing wall and return walls

complete as per drawings & technical specification clause
25 1204.3.8. as per clause 1200 (1) of MORD including 12.5%
overhead charges & Contractors profit but excluding VAT.

Unit = cum
Taking output = 10 cum
I Granular Material
a) Material

Granular Material cum 12.00 72.50 870.00

b) Labour
Mate day 0.28 188.00 52.64
Mazdoor (unskilled) day 10.00 146.00 1,460.00
Bhisti day 0.40 146.00 58.40
2,441.04
c) Over head charges & contracots profit @ 16.50% 402.77
Rate per cum = a+b+c 2843.81
Deduct VAT @4% -97.64
Rate per cum = (a+b+c)/10 274.62

Providing PCC M20 Architectural coping on the top of wing

wall, return wall etc., complete as per drawing and technical
26 specification clauses 615, 710 and 1204.3.11 as per clause
600 of MORD including 12.5% overhead charges &
Contractors profit but excluding VAT.
 RATE ANALYSIS AS PER MORD
Unit = m
Taking output = 1m
Assume wall thickness = 345mm
Projection of the coping will be 25mm wide on both side
of the wall = 345 +50 = 395mm
Quantity = 1 x 0.395 x 0.150 = 0.059
PCC M20 Grade (1:2:4) nominal mix
a) Material
Cement t 0.33 4,500.00 1,485.00
Sand cum 0.45 204.00 91.80
40mm aggregate cum 0.36 725.43 261.16
20mm aggregate cum 0.36 1,156.68 416.41
10mm aggregate cum 0.18 800.43 144.08
b) Labour
Mate day 0.08 188.00 15.04
Mason (1st Class) day 0.10 206.00 20.60
Mazdoor (Unskilled) day 1.63 146.00 237.98
Bhisti day 0.27 146.00 39.42
c) Machinery
Mechnical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with hour 0.40 345.00 138.00
load cell.
2,849.49
Form work @ 4% on cost of material labour and
d) 113.98
machinery (a+b+c)
2,963.47
Rate per Cum = a+b+c+d+e 2,963.470
cost for 1Cum = a+b+c+d+e 2963.47
Rate per 1Mt= (a+b+c+d+e) 0.06 2963.47 174.85
Add 10% extra of cost of above being architectural
17.49
coping
192.34

Over head charges & contracots profit @ 16.50% 31.74

Deduct VAT @4% -7.69

Rate per Rmt 216.39
Providing and laying reinforced cement concrete in super
structure as per drawings and technical specifications
27 clauses 800,1205.4 and 1205.5 and 800 (ii) of MORD
including 12.5% overhead charges & Contractors profit but
excluding VAT.
RCC grade M25
Unit = cum
a) Material
Cement t 0.400 4,500.00 1,800.00
Sand cum 0.45 204.00 91.80
20mm aggregate cum 0.54 1,156.68 624.61
10mm aggregate cum 0.36 800.43 288.16
b) Labour 2,804.57
Mate day 0.08 188.00 15.04
Mason (1st Class) day 0.12 206.00 24.72
Mazdoor (Unskilled) day 1.73 146.00 252.58
 RATE ANALYSIS AS PER MORD
Bhisti day 0.27 146.00 39.42
331.76
c) Machinery
Mechnical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with hour 0.40 345.00 138.00
load cell.
Rate per cum = a+b+c 3,274.33
For Form work and staging add the following
d)
percentage of (a+b+c)
Height upto 5m 20% of (a+b+c) 654.87
3,929.20

e) Over head charges & contracots profit @ 16.50% 648.32

Rate per cum = a+b+c+d+e 4,577.52

Deduct VAT @4% -157.17
Rate per cum = (a+b+c+d+e) 4420.35
Providing and laying reinforced cement concrete in super
structure complete as per drawings and technical
28 specificatigon clause 800,1205.4 and 1205.5 and 800 (iii) of
MORD including 12.5% overhead charges & Contractors
profit but excluding VAT.
RCC grade M30
Unit = cum
a) Material
Cement t 0.430 4,500.00 1,935.00
Sand cum 0.45 204.00 91.80
20mm aggregate cum 0.54 1,156.68 624.61
10mm aggregate cum 0.36 800.43 288.16
b) Labour 2,939.57
Mate day 0.08 188.00 15.04
Mason (1st Class) day 0.12 206.00 24.72
Mazdoor (Unskilled) day 1.73 146.00 252.58
Bhisti day 0.27 146.00 39.42
Rate per cum= a+b 331.76
c) Machinery
Mechnical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with hour 0.40 345.00 138.00
load cell.
For Form work and staging add the following
d) 3,409.33
percentage of (a+b+c)
Height upto 5m 20% of (a+b+c) 681.87
Height from 5m to 10m 25% of (a+b+c)
Height above 10m 30% of (a+b+c)
4,091.20

e) Over head charges & contracots profit @ 16.50% 675.05

Rate per cum = a+b+c+d+e 4,766.25

Deduct VAT @4% -163.65
Rate per cum 4602.60
 RATE ANALYSIS AS PER MORD

Supplying, fitting and placing HYSD Bars reinforcement in

superstructure complete as per drawing and technical
29 specificaitons clauses 1002, 1010 and 1202 as per clause
1000 of MORD including 12.5% overhead charges &
Contractors profit but excluding VAT.

Unit = t
a) Material
HYSD Bars inclduding 5% for lapse and wastage t 1.050 45,000.00 47,250.00
Binding Wire kg 8.000 44.80 358.40
Labour for cutting, bending, shiting to site, tying
b)
and placing in position
Mate day 0.44 188.00 82.72
Blacksmith day 3.00 188.00 564.00
Mazdoor (Unskilled) day 8.00 146.00 1,168.00
49,423.12
c) Over head charges & contracots profit @ 16.50% 8,154.81

Deduct VAT @4% -1976.92

Rate per t = (a+b+c) 55601.01

Providing and laying cement concrete Wearing Course M30

grade excluding reinforcement complete as per drawing and
30 technical specification clauses 800,1206.3 as per clause 800
of MORD including 12.5% overhead charges & Contractors
profit but excluding VAT.

Unit = cum
i a) Material
Cement t 0.430 4,500.00 1,935.00
Sand cum 0.45 204.00 91.80
20mm aggregate cum 0.54 1,156.68 624.61
10mm aggregate cum 0.36 800.43 288.16
b) Labour
Mate day 0.08 188.00 15.04
Mason (1st Class) day 0.12 206.00 24.72
Mazdoor (Unskilled) day 1.73 146.00 252.58
Bhisti day 0.27 146.00 39.42
c) Machinery
Mechnical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with hour 0.40 345.00 138.00
load cell.
3,409.33

d) Over head charges & contracots profit @ 16.50% 562.54

Rate per cum = a+b+c+d 3,971.87

Deduct VAT @4% -136.37
3835.50
ii HYSD bar reinforcement cum 0.075 0.00 0.00
Rate per cum = (i+ii) 3835.50
 RATE ANALYSIS AS PER MORD

Providing PCC M15 ordinary grade (1:2.5:5) levelling course

below approach slab complete as per drawing and technical
31 specifications clauses 800 and 1211 as per clause 800 of
MORD including 12.5% overhead charges & Contractors
profit but excluding VAT.

Unit = cum
a) Material
Cement t 0.275 4,500.00 1,237.50
Sand cum 0.48 204.00 97.92
40mm aggregate cum 0.48 725.43 348.21
20mm aggregate cum 0.24 1,156.68 277.61
10mm aggregate cum 0.08 800.43 64.04
b) Labour
Mate day 0.08 188.00 15.04
Mason (1st Class) day 0.10 206.00 20.60
Mazdoor (Unskilled) day 1.63 146.00 237.98
Bhisti day 0.27 146.00 39.42
c) Machinery
Mechnical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with hour 0.40 345.00 138.00
load cell.
2,476.32

d) Over head charges & contracots profit @ 16.50% 408.59

Rate per cum = a+b+c+d 2,884.91

Deduct VAT @4% -99.05
Rate per cum = (a+b+c+d) 2785.86

Reinforced Cement Concrete M25 grade Approach Slab

excluding reinforcement and including formwork complete as
32 per drawing and technical specificaiton clauses 800 and 1211
as per clause 800 of MORD including 12.5% overhead
charges & Contractors profit but excluding VAT.

Unit = cum
i) a) Material
Cement t 0.43 4,500.00 1,935
Sand cum 0.45 204.00 91.80
20mm aggregate cum 0.54 1,156.68 624.61
10mm aggregate cum 0.36 800.43 288.16
b) Labour
Mate day 0.08 188.00 15.04
Mason (1st Class) day 0.12 206.00 24.72
Mazdoor (Unskilled) day 1.73 146.00 252.58
Bhisti day 0.27 146.00 39.42
Rate per cum = a+b
c) Machinery
Mechnical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with hour 0.40 345.00 138.00
load cell.
3,409.33

d) Over head charges & contracots profit @ 16.50% 562.54

 RATE ANALYSIS AS PER MORD

Rate per cum = a+b+c+d 3,971.87

Deduct VAT @4% -136.37
cost for 1 cum = a+b+c+d 3835.50
Rate per cum 3835.50
 LEAD STATEMENT

Machine
Sl Name of the Lead in Conveyanc Blasting Seignorag Deduct for Total
Description in Material Initial Crushing Unit
No. Quarry Km e charges Charges e Charges stacking Amount
Charges
1 2 3 4 5 6 7 8 9 10 11 12

1 Gravel 56.00 0.00 0.00 0.00 22.00 5.50 72.50 1.0 Cum
2 Sand for Blindage 60.00 0.00 0.00 0.00 40.00 11.00 89.00 1.0 Cum
3 60-63mm HBG metal 360.00 0.00 70.00 0.00 50.00 8.70 471.30 1.0 Cum
4 50 -55mm HBG Metal 390.00 0.00 70.00 0.00 50.00 8.70 501.30 1.0 Cum

5 40-45mm HBG Metal 500.00 0.00 70.00 0.00 50.00 8.70 611.30 1.0 Cum

6 25-27mm HBG Metal 830.00 0.00 70.00 0.00 50.00 8.70 941.30 1.0 Cum
7 19 - 22mm HBG metal 845.00 0.00 70.00 0.00 50.00 8.70 956.30 1.0 Cum

8 40-45mm HBG M/c Metal 500.00 0.00 70.00 122.83 50.00 8.70 734.13 1.0 Cum 725.43 1006.68 WMM

9 25-27mm HBG Metal 830.00 0.00 70.00 205.33 50.00 8.70 1146.63 1.0 Cum 1137.93 790.18 WMM
10 19 - 22mm HBG metal 845.00 0.00 70.00 209.08 50.00 8.70 1165.38 1.0 Cum 1156.68
11 12-14 mm HBG Metal 690.00 0.00 70.00 170.33 50.00 8.70 971.63 1.0 Cum 962.93 809.13 OGPC

12 9.5-11.2 mm HBG Metal 560.00 0.00 70.00 137.83 50.00 8.70 809.13 1.0 Cum 800.43 890.38 SDBC

13 5-7 mm HBG Metal 430.00 0.00 70.00 105.33 50.00 8.70 646.63 1.0 Cum 637.93 524.13 GrII

14 2.36 -5 mmHBG Metal 234.00 0.00 70.00 56.33 50.00 8.70 401.63 1.0 Cum 392.93 727.88 SDBC

15 Sand for Mortor 175.00 0.00 0.00 0.00 40.00 11.00 204.00 1.0 Cum
16 40 mm HBG Metal-SS5 500.00 0.00 70.00 122.83 50.00 17.40 725.43 1.0 Cum
17 20 mm HBG Chips-SS5 845.00 0.00 70.00 209.08 50.00 17.40 1156.68 1.0 Cum
18 12 mm HBG Chips-SS5 690.00 0.00 70.00 170.33 50.00 17.40 962.93 1.0 Cum
19 10 mm HBG Metal-SS5 560.00 0.00 70.00 137.83 50.00 17.40 800.43 1.0 Cum
20 2.36 mm Below Metal 225.00 0.00 0.00 0.00 50.00 5.50 269.50 1.0 Cum 264.00 WMM
21 Emulsion (SS-1) 21797.01 0.00 CST @ 4% 871.88 22668.89 1.0 MT
22 Emulsion (RS-1) 22323.34 0.00 CST @ 4% 892.93 23216.27 1.0 MT
23 Bitumen 60/70 grade 30710.33 0.00 CST @ 4% 1228.41 31938.74 1.0 MT
24 1000mm Dia NP3 Class 4758.00 0.00 CST @ 4% 190.32 4948.32 Rm

25 1000mm Dia Collar 0.00 814.00 0.00 CST @ 4% 32.56 846.56 Each
26 600mm Dia NP3 Class 1859.00 0.00 CST @ 4% 74.36 1933.36 Rm
27 600mm Dia Collar 0.00 327.00 0.00 CST @ 4% 13.08 340.08 Each