Professional Documents
Culture Documents
CONTENTS
CHAPTER-11 HORTICULTURE
CHAPTER-12 FOUNDATIONS
CHAPTER-13 SUB-STRUCTURE
CHAPTER-14 SUPER-STRUCTURE
___________________________________________________________________________________________________
Page no. 1 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 1 - CARRIAGE OF MATERIALS
1-1 Loading and unloading of stone boulder / stone aggregates / sand / kanker / moorum.
(Placing tipper at loading point, loading with front end loader, dumping, turning for return trip,
excluding time for haulage and return trip)
PMC028 Tipper 5.5 cum/10 ton capacity hours 0.33 631.75 / hours 208.48
Total Resource Cost 603.49
Over Head excluding Tax (10%-4%) @6% 603.49 x 6 % 36.21
Contractor's Profit @10% 639.70 x 10 % 63.97
Labour Cess @1% 703.67 x 1 % 7.04
Cost For 5.5 Cum 710.70
Rate per Cum 129.22
Say Rs. Per Cum 129.20
___________________________________________________________________________________________________
Page no. 2 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 760.92 x 10 % 76.09
Labour Cess @1% 837.01 x 1 % 8.37
Cost For 5.5 Cum 845.38
Rate per Cum 153.71
Say Rs. Per Cum 153.70
1-3 Loading and Unloading of Cement or Steel by Manual Means and stacking.
Unit = Tonne
Taking output = 10 Tonne
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.08 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.00 280.50 / Day 561.00
Machine
PMC033 Truck 10 t capacity hours 2.00 532.00 / hours 1,064.00
Total Resource Cost 1,649.48
Over Head excluding Tax (10%-4%) @6% 1,649.48 x 6 % 98.97
Contractor's Profit @10% 1,748.45 x 10 % 174.84
Labour Cess @1% 1,923.29 x 1 % 19.23
Cost For 10 Tonne 1,942.53
Rate per Tonne 194.25
Say Rs. Per Tonne 194.30
___________________________________________________________________________________________________
Page no. 3 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Speed with load: 20 km per hour Haulage with load 0.50 Hour
Speed while returning empty: 30 km per hour Empty return trip 0.33 Hour
Code Resource Unit Qty. Rate Amount
Machine
PMC028 Tipper 5.5 cum/10 ton capacity hours 0.83 631.75 / hours 524.35
Total Resource Cost 524.35
Over Head excluding Tax (10%-4%) @6% 524.35 x 6 % 31.46
Contractor's Profit @10% 555.81 x 10 % 55.58
Labour Cess @1% 611.40 x 1 % 6.11
Cost For 100 Tonne-Km 617.51
Rate per Tonne-Km 6.18
Say Rs. Per Tonne-Km 6.20
1-4-3 Katcha Track and Track in river bed / nallah bed and choe bed. 12.40 Per MT.Km
Unit = Tonne.Km
Taking output = 100 Tonne-Km (10 Tonne Load And 10 km Lead)
Speed with load: 10 km per hour Haulage with load 1.00 Hour
Speed while returning empty: 15 km per hour Empty return trip 0.67 Hour
Code Resource Unit Qty. Rate Amount
Machine
PMC028 Tipper 5.5 cum/10 ton capacity hours 1.67 631.75 / hours 1,055.02
Total Resource Cost 1,055.02
Over Head excluding Tax (10%-4%) @6% 1,055.02 x 6 % 63.30
Contractor's Profit @10% 1,118.32 x 10 % 111.83
Labour Cess @1% 1,230.16 x 1 % 12.30
Cost For 100 Tonne-Km 1,242.46
Rate per Tonne-Km 12.42
Say Rs. Per Tonne-Km 12.40
Unit = Cum
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.060 306.00 / Day 18.36
PL15 Beldar/mazdoor (unskilled) day 1.50 280.50 / Day 420.75
Material
PM0110 Quarried Stone 150-200 mm size cu.m 1.10 520.49 / Cum 572.54
Total Resource Cost 1,011.65
___________________________________________________________________________________________________
Page no. 4 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 1,011.65 x 6 % 60.70
Contractor's Profit @10% 1,072.35 x 10 % 107.23
Labour Cess @1% 1,179.58 x 1 % 11.80
Cost For 1 Cum 1,191.38
Rate per Cum 1,191.38
Say Rs. Per Cum 1,191.40
Notes: 1)- 800 cum of stone boulders are needed to get 600 cum of stone chips of size
13.2 mm.
2)- 95 per cent of above cost will be attributed to the production of 600 cum of stone
chips of 13.2 mm size and balance 5 per cent to the production of stone dust which
comes out as a by-product.
3)- The integrated stone crusher includes primary and secondary crushing units.
Unit = Cum
Taking output = 631.58 Cum (600 Cum at crusher location)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.76 306.00 / Day 232.56
PL15 Beldar/mazdoor (unskilled) day 17.00 280.50 / Day 4,768.50
PL17 Mazdoor/Beldar (Skilled) day 2.00 392.70 / Day 785.40
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 20.00 1197.00 / hours 23,940.00
PMC026 Stone crusher (Integrated) of 200 TPH hours 6.00 21945.00 / hours 1,31,670.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 20.00 631.75 / hours 12,635.00
Material
PM0130 Stone Boulder of size 150 mm and cu.m 800.00 400.29 / Cum 3,20,232.00
below
Total Resource Cost 4,94,263.46
Over Head excluding Tax (10%-4%) @6% 4,94,263.46 x 6 % 29,655.81
Contractor's Profit @10% 5,23,919.27 x 10 % 52,391.93
Labour Cess @1% 5,76,311.19 x 1 % 5,763.11
Cost For 631.58 Cum 5,82,074.31
Rate per Cum 921.62
Say Rs. Per Cum 921.60
___________________________________________________________________________________________________
Page no. 5 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
1-7 Crushing of stone aggregates 20 mm nominal size
(Crushing of stone boulders of 150 mm size in an integrated stone crushing unit of 200
tonnes per hour capacity comprising of primary and secondary crushing units, belt conveyor
and vibrating screens to obtain stone aggregates of 20 mm nominal size.)
Notes: 1)- 800 cum of stone boulders are needed to get 670 cum of stone chips of size 20
and 40 mm.
2)- 90 per cent of above cost will be attributed to the production of 670 cum of stone
aggregates of 20mm size and balance 10 per cent will be for smaller size
aggregates and stone dust which comes out as a by-product.
3)- The integrated stone crusher includes primary and secondary crushing units.
Unit = Cum
Taking output = 744.44 Cum (670 Cum at crusher location)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.76 306.00 / Day 232.56
PL15 Beldar/mazdoor (unskilled) day 17.00 280.50 / Day 4,768.50
PL17 Mazdoor/Beldar (Skilled) day 2.00 392.70 / Day 785.40
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 20.00 1197.00 / hours 23,940.00
PMC026 Stone crusher (Integrated) of 200 TPH hours 6.00 21945.00 / hours 1,31,670.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 20.00 631.75 / hours 12,635.00
Material
PM0130 Stone Boulder of size 150 mm and cu.m 800.00 400.29 / Cum 3,20,232.00
below
Total Resource Cost 4,94,263.46
Over Head excluding Tax (10%-4%) @6% 4,94,263.46 x 6 % 29,655.81
Contractor's Profit @10% 5,23,919.27 x 10 % 52,391.93
Labour Cess @1% 5,76,311.19 x 1 % 5,763.11
Cost For 744.44 Cum 5,82,074.31
Rate per Cum 781.90
Say Rs. Per Cum 781.90
___________________________________________________________________________________________________
Page no. 6 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Notes: 1)- 800 cum of stone boulders are needed to get 750 cum of stone chips of size 40
mm.
2)- 85 per cent of above cost will be attributed to the production of 750 cum of stone
aggregates of 40mm size and balance 15 per cent will be for smaller size
aggregates and stone dust which comes out as a by-product.
3)- The integrated stone crusher includes primary and secondary crushing units.
Unit = Cum
Taking output = 882.35 Cum (750 Cum at crusher location)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.76 306.00 / Day 232.56
PL15 Beldar/mazdoor (unskilled) day 17.00 280.50 / Day 4,768.50
PL17 Mazdoor/Beldar (Skilled) day 2.00 392.70 / Day 785.40
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 20.00 1197.00 / hours 23,940.00
PMC026 Stone crusher (Integrated) of 200 TPH hours 6.00 21945.00 / hours 1,31,670.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 20.00 631.75 / hours 12,635.00
Material
PM0130 Stone Boulder of size 150 mm and cu.m 800.00 400.29 / Cum 3,20,232.00
below
Total Resource Cost 4,94,263.46
Over Head excluding Tax (10%-4%) @6% 4,94,263.46 x 6 % 29,655.81
Contractor's Profit @10% 5,23,919.27 x 10 % 52,391.93
Labour Cess @1% 5,76,311.19 x 1 % 5,763.11
Cost For 882.35 Cum 5,82,074.31
Rate per Cum 659.69
Say Rs. Per Cum 659.70
___________________________________________________________________________________________________
Page no. 7 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 2 - SITE CLEARANCE
2-1 Cutting of Trees, including Cutting of Trunks, Branches and Removal (Cutting of trees,
including cutting of trunks, branches and removal of stumps, roots, stacking of serviceable
material with all lifts and up to a lead of 1000 mtrs and earth filling in the depression/pit.)
___________________________________________________________________________________________________
Page no. 8 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.08 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.00 280.50 / Day 561.00
Machine
PMC031 Tractor with trolley. hours 0.40 478.80 / hours 191.52
Total Resource Cost 777.00
Over Head excluding Tax (10%-4%) @6% 777.00 x 6 % 46.62
Contractor's Profit @10% 823.62 x 10 % 82.36
Labour Cess @1% 905.98 x 1 % 9.06
Cost For 1 No. 915.04
Rate per No. 915.04
Say Rs. Per No. 915.00
___________________________________________________________________________________________________
Page no. 9 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 14,637.00 x 6 % 878.22
Contractor's Profit @10% 15,515.22 x 10 % 1,551.52
Labour Cess @1% 17,066.74 x 1 % 170.67
Cost For 1 Hectare 17,237.41
Rate per Hectare 17,237.41
Say Rs. Per Hectare 17,237.40
___________________________________________________________________________________________________
Page no. 10 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 63,075.94 x 10 % 6,307.59
Labour Cess @1% 69,383.53 x 1 % 693.84
Cost For 1 Hectare 70,077.36
Rate per Hectare 70,077.36
Say Rs. Per Hectare 70,077.40
___________________________________________________________________________________________________
Page no. 11 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
2-4 Dismantling of Structures
(Dismantling of existing structures like culverts, bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work, steel work, including T&P and
scaffolding wherever necessary, sorting the dismantled material, disposal of unserviceable
material and stacking the serviceable material with all lifts and lead of 1000 metres)
___________________________________________________________________________________________________
Page no. 12 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
2-4-1-1-C Prestressed / Reinforced cement concrete grade M-20 & above
Unit = Cum
Taking output = 1.25 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.25 510.00 / Day 127.50
PL14 Mate day 0.15 306.00 / Day 45.90
PL15 Beldar/mazdoor (unskilled) day 3.50 280.50 / Day 981.75
Machine
PMC031 Tractor with trolley. hours 0.27 478.80 / hours 129.28
Total Resource Cost 1,284.43
Over Head excluding Tax (10%-4%) @6% 1,284.43 x 6 % 77.07
Contractor's Profit @10% 1,361.49 x 10 % 136.15
Labour Cess @1% 1,497.64 x 1 % 14.98
Cost For 1.25 Cum 1,512.62
Rate per Cum 1,210.09
Say Rs. Per Cum 1,210.10
___________________________________________________________________________________________________
Page no. 13 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.25 510.00 / Day 127.50
PL14 Mate day 0.05 306.00 / Day 15.30
PL15 Beldar/mazdoor (unskilled) day 0.25 280.50 / Day 70.13
PL16 Mazdoor (Semi skilled) day 0.66 306.00 / Day 201.96
Machine
PMC133 Air compressor 250 cfm with two leads hours 1.00 3218.60 / day 402.33
for pneumatic cutters/hammers.
___________________________________________________________________________________________________
Page no. 14 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL15 Beldar/mazdoor (unskilled) day 0.75 280.50 / Day 210.38
Machine
PMC031 Tractor with trolley. hours 0.27 478.80 / hours 129.28
Total Resource Cost 348.83
Over Head excluding Tax (10%-4%) @6% 348.83 x 6 % 20.93
Contractor's Profit @10% 369.76 x 10 % 36.98
Labour Cess @1% 406.74 x 1 % 4.07
Cost For 1.25 Cum 410.80
Rate per Cum 328.64
Say Rs. Per Cum 328.60
___________________________________________________________________________________________________
Page no. 15 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 218.30
___________________________________________________________________________________________________
Page no. 16 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL15 Beldar/mazdoor (unskilled) day 0.50 280.50 / Day 140.25
Machine
PMC031 Tractor with trolley. hours 0.27 478.80 / hours 129.28
Total Resource Cost 275.65
Over Head excluding Tax (10%-4%) @6% 275.65 x 6 % 16.54
Contractor's Profit @10% 292.18 x 10 % 29.22
Labour Cess @1% 321.40 x 1 % 3.21
Cost For 1.25 Cum 324.62
Rate per Cum 259.69
Say Rs. Per Cum 259.70
___________________________________________________________________________________________________
Page no. 17 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 232.10
2-4-3-F Dismantling boulders laid in wire crates including opening of crates and stacking
dismantled materials.
Unit = Cum
Taking output = 1.25 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.020 306.00 / Day 6.12
PL15 Beldar/mazdoor (unskilled) day 0.50 280.50 / Day 140.25
Machine
PMC031 Tractor with trolley. hours 0.27 478.80 / hours 129.28
Total Resource Cost 275.65
Over Head excluding Tax (10%-4%) @6% 275.65 x 6 % 16.54
Contractor's Profit @10% 292.18 x 10 % 29.22
Labour Cess @1% 321.40 x 1 % 3.21
Cost For 1.25 Cum 324.62
Rate per Cum 259.69
Say Rs. Per Cum 259.70
2-4-4 Wood work wrought framed and fixed in frames of trusses upto a height of 5 m above
plinth level
Unit = Cum
Taking output = 1.25 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL05 Carpenter 1st class day 0.500 510.00 / Day 255.00
PL14 Mate day 0.060 306.00 / Day 18.36
PL15 Beldar/mazdoor (unskilled) day 1.00 280.50 / Day 280.50
Machine
PMC031 Tractor with trolley. hours 0.27 478.80 / hours 129.28
Total Resource Cost 683.14
Over Head excluding Tax (10%-4%) @6% 683.14 x 6 % 40.99
Contractor's Profit @10% 724.12 x 10 % 72.41
Labour Cess @1% 796.54 x 1 % 7.97
Cost For 1.25 Cum 804.50
Rate per Cum 643.60
Say Rs. Per Cum 643.60
2-4-5 Steel work in all types of sections upto a height of 5 m above plinth level excluding
2-4-5-A cutting
Includingof dismembering
rivet.
Unit = Tonne
Taking output = 1 Tonne
___________________________________________________________________________________________________
Page no. 18 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 1.000 510.00 / Day 510.00
PL14 Mate day 0.140 306.00 / Day 42.84
PL15 Beldar/mazdoor (unskilled) day 2.50 280.50 / Day 701.25
Add 2.5 per cent of cost of labour for 1096.50 x 2.5% 27.41
gas cutting, ropes, pulleys etc.
Machine
PMC031 Tractor with trolley. hours 0.17 478.80 / hours 81.40
Total Resource Cost 1,362.90
Over Head excluding Tax (10%-4%) @6% 1,362.90 x 6 % 81.77
Contractor's Profit @10% 1,444.67 x 10 % 144.47
Labour Cess @1% 1,589.14 x 1 % 15.89
Cost For 1 Tonne 1,605.03
Rate per Tonne 1,605.03
Say Rs. Per Tonne 1,605.00
___________________________________________________________________________________________________
Page no. 19 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL03 Blacksmith 1st class/ Electrician day 0.130 510.00 / Day 66.30
PL14 Mate day 0.010 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.13 280.50 / Day 36.47
Total Resource Cost 105.83
Over Head excluding Tax (10%-4%) @6% 105.83 x 6 % 6.35
Contractor's Profit @10% 112.17 x 10 % 11.22
Labour Cess @1% 123.39 x 1 % 1.23
Cost For 10 No. 124.63
Rate per No. 12.46
Say Rs. Per No. 12.50
___________________________________________________________________________________________________
Page no. 20 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.060 306.00 / Day 18.36
PL15 Beldar/mazdoor (unskilled) day 1.40 280.50 / Day 392.70
Total Resource Cost 411.06
Over Head excluding Tax (10%-4%) @6% 411.06 x 6 % 24.66
Contractor's Profit @10% 435.72 x 10 % 43.57
Labour Cess @1% 479.30 x 1 % 4.79
Cost For 1 Cum 484.09
Rate per Cum 484.09
Say Rs. Per Cum 484.10
2-4-8 Scarping plaster in lime or cement mortar from brick/ stone masonry
Unit = Sqm
Taking output = 100 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.160 306.00 / Day 48.96
PL15 Beldar/mazdoor (unskilled) day 4.00 280.50 / Day 1,122.00
Machine
PMC031 Tractor with trolley. hours 0.32 478.80 / hours 153.22
Total Resource Cost 1,324.18
Over Head excluding Tax (10%-4%) @6% 1,324.18 x 6 % 79.45
Contractor's Profit @10% 1,403.63 x 10 % 140.36
Labour Cess @1% 1,543.99 x 1 % 15.44
Cost For 100 Sqm 1,559.43
Rate per Sqm 15.59
___________________________________________________________________________________________________
Page no. 21 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Sqm 15.60
2-4-9 Removing all type of hume pipes and stacking within a lead of 1000 metres including
earthwork and dismantling of masonry works.
Notes: 1)- The excavation of earth, dismantling of stone masonry work in head
walls and protection works is not included which is to be measured and paid
separately.
2)- Credit for retrieved stone from masonry work may be taken as per actual
availability
___________________________________________________________________________________________________
Page no. 22 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.050 306.00 / Day 15.30
PL15 Beldar/mazdoor (unskilled) day 1.20 280.50 / Day 336.60
Total Resource Cost 351.90
Over Head excluding Tax (10%-4%) @6% 351.90 x 6 % 21.11
Contractor's Profit @10% 373.01 x 10 % 37.30
Labour Cess @1% 410.32 x 1 % 4.10
Cost For 1 Rmt 414.42
Rate per Rmt 414.42
Say Rs. Per Rmt 414.40
___________________________________________________________________________________________________
Page no. 23 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 450.74
Over Head excluding Tax (10%-4%) @6% 450.74 x 6 % 27.04
Contractor's Profit @10% 477.79 x 10 % 47.78
Labour Cess @1% 525.57 x 1 % 5.26
Cost For 1 Cum 530.82
Rate per Cum 530.82
Say Rs. Per Cum 530.80
Note :- This analysis is for removal of complete pavement. In case full depth repair work is
required to be done after dismantling, provision of a concrete cutting and sawing machine
may be added for 0.25 hours.
Unit = Cum
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.030 306.00 / Day 9.18
PL15 Beldar/mazdoor (unskilled) day 0.500 280.50 / Day 140.25
PL16 Mazdoor (Semi skilled) day 0.50 306.00 / Day 153.00
___________________________________________________________________________________________________
Page no. 24 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Machine
PMC017 Joint cutting machine with 2-3 blades hours 1.00 1197.00 / hours 1,197.00
Unit = Rmt
Taking output = 1 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.006 306.00 / Day 1.84
PL15 Beldar/mazdoor (unskilled) day 0.150 280.50 / Day 42.08
Machine
PMC031 Tractor with trolley. hours 0.05 478.80 / hours 23.94
Total Resource Cost 67.85
Over Head excluding Tax (10%-4%) @6% 67.85 x 6 % 4.07
Contractor's Profit @10% 71.92 x 10 % 7.19
Labour Cess @1% 79.11 x 1 % 0.79
Cost For 1 Rmt 79.91
Rate per Rmt 79.91
Say Rs. Per Rmt 79.90
2-8 Dismantling Kerb Stone (Dismantling kerb stone by manual means and disposal of
dismantled material with all lifts and up to a lead of 1000 metre)
Unit = Rmt
Taking output = 10 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.010 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.150 280.50 / Day 42.08
___________________________________________________________________________________________________
Page no. 25 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Machine
PMC031 Tractor with trolley. hours 0.20 478.80 / hours 95.76
Total Resource Cost 140.90
Over Head excluding Tax (10%-4%) @6% 140.90 x 6 % 8.45
Contractor's Profit @10% 149.35 x 10 % 14.93
Labour Cess @1% 164.28 x 1 % 1.64
Cost For 10 Rmt 165.93
Rate per Rmt 16.59
Say Rs. Per Rmt 16.60
2-9 Dismantling Kerb Stone channel (Dismantling kerb stone channel by manual means and
disposal of dismantled material with all lifts and up to a lead of 1000 metre)
Unit = Rmt
Taking output = 10 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.015 306.00 / Day 4.59
PL15 Beldar/mazdoor (unskilled) day 0.225 280.50 / Day 63.11
Machine
PMC031 Tractor with trolley. hours 0.30 478.80 / hours 143.64
Total Resource Cost 211.34
Over Head excluding Tax (10%-4%) @6% 211.34 x 6 % 12.68
Contractor's Profit @10% 224.02 x 10 % 22.40
Labour Cess @1% 246.43 x 1 % 2.46
Cost For 10 Rmt 248.89
Rate per Rmt 24.89
Say Rs. Per Rmt 24.90
2-10 Dismantling Kilometre Stone (Dismantling of kilometre stone including cutting of earth,
foundation and disposal of dismantled material with all lifts and lead upto 1000 m and back
filling of pit.)
___________________________________________________________________________________________________
Page no. 26 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 321.98 x 6 % 19.32
Contractor's Profit @10% 341.29 x 10 % 34.13
Labour Cess @1% 375.42 x 1 % 3.75
Cost For 1 Nos 379.18
Rate per Nos 379.18
Say Rs. Per Nos 379.20
___________________________________________________________________________________________________
Page no. 27 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
2-11 Dismantling of Fencing
(Dismantling of barbed wire fencing/ wire mesh fencing including posts, foundation concrete,
back filling of pit by manual means including disposal of dismantled material with all lifts and
up to a lead of 1000 metres, stacking serviceable material and unserviceable material
separately. )
Unit = Rmt
Taking output = 30 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.750 510.00 / Day 382.50
PL14 Mate day 0.150 306.00 / Day 45.90
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
Machine
PMC031 Tractor with trolley. hours 0.15 478.80 / hours 71.82
Total Resource Cost 1,341.72
Over Head excluding Tax (10%-4%) @6% 1,341.72 x 6 % 80.50
Contractor's Profit @10% 1,422.22 x 10 % 142.22
Labour Cess @1% 1,564.45 x 1 % 15.64
Cost For 30 Rmt 1,580.09
Rate per Rmt 52.67
Say Rs. Per Rmt 52.70
Note :- The rate analysis does not include any excavation in earth or dismantling of
masonry works which are to be measured and paid separately.
Unit = Rmt
Taking output = 10 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.090 306.00 / Day 27.54
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
PL19 Plumber day 0.250 474.30 / Day 118.58
Machine
PMC033 Truck 10 t capacity hours 0.25 532.00 / hours 133.00
PMC044 Cranes c) 3 tonnes hours 0.50 485.45 / hours 242.73
Total Resource Cost 1,082.84
Over Head excluding Tax (10%-4%) @6% 1,082.84 x 6 % 64.97
Contractor's Profit @10% 1,147.81 x 10 % 114.78
___________________________________________________________________________________________________
Page no. 28 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 1,262.59 x 1 % 12.63
Cost For 10 Rmt 1,275.22
Rate per Rmt 127.52
Say Rs. Per Rmt 127.50
Note :- The rate analysis does not include any excavation in earth or dismantling of
masonry works which are to be measured and paid separately.
Unit = Rmt
Taking output = 10 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.100 306.00 / Day 30.60
PL15 Beldar/mazdoor (unskilled) day 2.500 280.50 / Day 701.25
Machine
PMC033 Truck 10 t capacity hours 1.00 532.00 / hours 532.00
PMC086 Crane 5 tonne capacity hours 0.30 532.00 / hours 159.60
Total Resource Cost 1,423.45
Over Head excluding Tax (10%-4%) @6% 1,423.45 x 6 % 85.41
Contractor's Profit @10% 1,508.86 x 10 % 150.89
Labour Cess @1% 1,659.74 x 1 % 16.60
Cost For 10 Rmt 1,676.34
Rate per Rmt 167.63
Say Rs. Per Rmt 167.60
Unit = No.
Taking output = 30 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.480 306.00 / Day 146.88
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
PL03 Blacksmith 1st class/ Electrician day 2.000 510.00 / Day 1,020.00
___________________________________________________________________________________________________
Page no. 29 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Machine
PMC031 Tractor with trolley. hours 1.50 478.80 / hours 718.20
Total Resource Cost 4,690.08
Over Head excluding Tax (10%-4%) @6% 4,690.08 x 6 % 281.40
Contractor's Profit @10% 4,971.48 x 10 % 497.15
Labour Cess @1% 5,468.63 x 1 % 54.69
Cost For 30 No. 5,523.32
Rate per No. 184.11
Say Rs. Per No. 184.10
___________________________________________________________________________________________________
Page no. 30 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 3 - EARTH WORK, EROSION CONTROL AND DRAINAGE
3-1 Excavation in Soil by Manual Means.
(Excavation for roadway in soil using manual means including loading in truck for carrying of
cut earth to embankment site with all lifts and lead upto1000 metres.)
Note :- In case there is a situation where the cross-section is of cut and fill and cut earth is
required to be used in embankment in the immediate vicinity, the item of carriage in the
truck shall be omitted.
Unit = Cum
Taking output = 120 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 1.800 306.00 / Day 550.80
PL15 Beldar/mazdoor (unskilled) day 45.000 280.50 / Day 12,622.50
Machine
PMC076 Truck 5.5 cum per 10 tonnes (in Hours) hours 10.00 532.00 / hours 5,320.00
Note :- In case there is a situation where the cross-section is of cut and fill and cut earth is
required to be used in embankment in the immediate vicinity, the item of carriage in the
truck shall be omitted.
Unit = Cum
Taking output = 120 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 2.800 306.00 / Day 856.80
PL15 Beldar/mazdoor (unskilled) day 70.000 280.50 / Day 19,635.00
Machine
PMC076 Truck 5.5 cum per 10 tonnes (in Hours) hours 10.00 532.00 / hours 5,320.00
___________________________________________________________________________________________________
Page no. 31 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 25,811.80
Over Head excluding Tax (10%-4%) @6% 25,811.80 x 6 % 1,548.71
Contractor's Profit @10% 27,360.51 x 10 % 2,736.05
Labour Cess @1% 30,096.56 x 1 % 300.97
Cost For 120 Cum 30,397.52
Rate per Cum 253.31
Say Rs. Per Cum 253.30
3-3 Excavation in Soil with Dozer with lead upto 100 metres
(Excavation for road way in soil by mechanical means including cutting and pushing the
earth to site of embankment upto a distance of 100 metres (average lead50 metres),
including trimming bottom and side slopes in accordance with requirements of lines, grades
and cross sections.)
Unit = Cum
Taking output = 180 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC045 Dozer D - 80 - A 12 hours 6.00 3458.00 / hours 20,748.00
Total Resource Cost 21,333.48
Over Head excluding Tax (10%-4%) @6% 21,333.48 x 6 % 1,280.01
Contractor's Profit @10% 22,613.49 x 10 % 2,261.35
Labour Cess @1% 24,874.84 x 1 % 248.75
Cost For 180 Cum 25,123.59
Rate per Cum 139.58
Say Rs. Per Cum 139.60
3-4 Excavation in Ordinary Rock with Dozer with lead upto 100 metres
(Excavation for roadway in ordinary rock by deploying a dozer, 80 HP including cutting and
pushing the cut earth to site of embankment upto a distance of 100 metres ( average lead
50 metres ), trimming bottom and side slopes in accordance with the requirements of lines,
grades and cross sections.)
Unit = Cum
Taking output = 108 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.120 306.00 / Day 36.72
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
Machine
___________________________________________________________________________________________________
Page no. 32 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC045 Dozer D - 80 - A 12 hours 6.00 3458.00 / hours 20,748.00
Total Resource Cost 21,626.22
Over Head excluding Tax (10%-4%) @6% 21,626.22 x 6 % 1,297.57
Contractor's Profit @10% 22,923.79 x 10 % 2,292.38
Labour Cess @1% 25,216.17 x 1 % 252.16
Cost For 108 Cum 25,468.33
Rate per Cum 235.82
Say Rs. Per Cum 235.80
3-5 Excavation in Hard Rock (requiring blasting) with disposal upto 1000 metres
(Excavation for roadway in hard rock (requiring blasting) by drilling, blasting and breaking,
trimming of bottom and side slopes in accordance with requirements of lines, grades and
cross sections, loading and disposal of cut road with in all lifts and leads upto 1000 metres )
Note :- 1. The quality and availability of rock shall be checked before affording
credit.
2.In case some rock is issued to the contractor at site, the item of carriage
shall be reduced/restricted to that extent.
Unit = Cum
Taking output = 180 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL04 Blaster day 0.250 474.30 / Day 118.58
PL09 Rock Hole Driller day 2.000 306.00 / Day 612.00
PL14 Mate day 0.220 306.00 / Day 67.32
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC045 Dozer D - 80 - A 12 hours 6.00 3458.00 / hours 20,748.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 11.25 631.75 / hours 7,107.19
PMC133 Air compressor 250 cfm with two leads hours 6.00 3218.60 / day 2,413.95
for pneumatic cutters/hammers.
Material
PM0057 Credit for excavated rock found suitable cu.m -90.00 100.00 / Cum -9,000.00
for use
PM0081 Gelatine 80 per cent Kg 63.00 93.00 / Kg. 5,859.00
PM0223 Electric Detonators @ 1 detonator for Nos 252.00 851.00 / 100 Nos 2,144.52
1/2 gelatin stick of 125 gms each
Total Resource Cost 38,094.05
Over Head excluding Tax (10%-4%) @6% 38,094.05 x 6 % 2,285.64
___________________________________________________________________________________________________
Page no. 33 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 40,379.70 x 10 % 4,037.97
Labour Cess @1% 44,417.67 x 1 % 444.18
Cost For 180 Cum 44,861.84
Rate per Cum 249.23
Say Rs. Per Cum 249.20
3-6 Excavation in Soil using Hydraulic Excavator CK 90 and Tippers with disposal upto
1000 metres.
(Excavation for roadwork in soil with hydraulic excavator of0.9 cum bucket capacity
including cutting and loading in tippers, trimming bottom and side slopes, in accordance with
requirements of lines, grades and cross sections, and transporting to the embankment
location within all lifts and lead upto 1000m)
Unit = Cum
Taking output = 360 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC051 Hydraulic Excavator of 1 cum bucket hours 6.00 1197.00 / hours 7,182.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 16.00 631.75 / hours 10,108.00
Total Resource Cost 17,875.48
Over Head excluding Tax (10%-4%) @6% 17,875.48 x 6 % 1,072.53
Contractor's Profit @10% 18,948.01 x 10 % 1,894.80
Labour Cess @1% 20,842.81 x 1 % 208.43
Cost For 360 Cum 21,051.24
Rate per Cum 58.48
Say Rs. Per Cum 58.50
Unit = Cum
Taking output = 240 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
___________________________________________________________________________________________________
Page no. 34 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC051 Hydraulic Excavator of 1 cum bucket hours 6.00 1197.00 / hours 7,182.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 11.00 631.75 / hours 6,949.25
Total Resource Cost 14,716.73
Over Head excluding Tax (10%-4%) @6% 14,716.73 x 6 % 883.00
Contractor's Profit @10% 15,599.73 x 10 % 1,559.97
Labour Cess @1% 17,159.71 x 1 % 171.60
Cost For 240 Cum 17,331.30
Rate per Cum 72.21
Say Rs. Per Cum 72.20
3-8-A Mechanised
Note:- 1. The quality and availability of rock shall be checked before affording
credit.
2. In case some rock is issued to the contractor at site, the item of carriage
shall be restricted/reduced to that extent.
3.Being small quantity, manual loading will be economical in this case and
has been provided accordingly.
Unit = Cum
Taking output = 36 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.400 306.00 / Day 122.40
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
Machine
PMC051 Hydraulic Excavator of 1 cum bucket hours 6.00 1197.00 / hours 7,182.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 6.50 631.75 / hours 4,106.38
Material
PM0057 Credit for excavated rock found suitable cu.m -18.00 100.00 / Cum -1,800.00
for use
Total Resource Cost 12,415.78
Over Head excluding Tax (10%-4%) @6% 12,415.78 x 6 % 744.95
Contractor's Profit @10% 13,160.72 x 10 % 1,316.07
Labour Cess @1% 14,476.79 x 1 % 144.77
___________________________________________________________________________________________________
Page no. 35 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 36 Cum 14,621.56
Rate per Cum 406.15
Say Rs. Per Cum 406.20
Unit = Cum
Taking output = 16 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 1.000 510.00 / Day 510.00
PL07 Stone Chiseller day 24.000 306.00 / Day 7,344.00
PL14 Mate day 1.640 306.00 / Day 501.84
PL15 Beldar/mazdoor (unskilled) day 16.000 280.50 / Day 4,488.00
Machine
PMC028 Tipper 5.5 cum/10 ton capacity hours 2.90 631.75 / hours 1,832.08
Material
PM0057 Credit for excavated rock found suitable cu.m -8.00 100.00 / Cum -800.00
for use
Total Resource Cost 13,875.92
Over Head excluding Tax (10%-4%) @6% 13,875.92 x 6 % 832.55
Contractor's Profit @10% 14,708.47 x 10 % 1,470.85
Labour Cess @1% 16,179.32 x 1 % 161.79
Cost For 16 Cum 16,341.11
Rate per Cum 1,021.32
Say Rs. Per Cum 1,021.30
3-9 Excavation in Hard Rock (controlled blasting) with disposal upto 1000 metres
(Excavation for roadway in hard rock with controlled blasting by drilling, blasting and
breaking, trimming of bottom and side slopes in accordance with requirements of lines,
grades and cross sections, loading and disposal of cut road with in all lifts and leads upto
1000 metres )
Note:- 1. Credit is considered for 50 per cent of quantity of blastered rock, if found
suitable for construction..
2. In case some rock is issued to the contractor at site, the item of carriage
shall be reduced to that extent.
Unit = Cum
___________________________________________________________________________________________________
Page no. 36 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 180 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL04 Blaster day 0.500 474.30 / Day 237.15
PL09 Rock Hole Driller day 2.000 306.00 / Day 612.00
PL14 Mate day 0.220 306.00 / Day 67.32
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
Machine
PMC001 Air Compressor 210 cfm hours 6.00 399.00 / hours 2,394.00
PMC045 Dozer D - 80 - A 12 hours 6.00 3458.00 / hours 20,748.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 8.20 631.75 / hours 5,180.35
Material
PM0057 Credit for excavated rock found suitable cu.m -90.00 100.00 / Cum -9,000.00
PM0081 for use 80 per cent
Gelatine Kg 63.00 93.00 / Kg. 5,859.00
PM0223 Electric Detonators @ 1 detonator for Nos 1,008.00 851.00 / 100 Nos 8,578.08
1/2 gelatin stick of 125 gms each
Total Resource Cost 42,699.40
Add 5% towards muffling arrangements to guard against any 42,699.40 x 5% 2,134.97
rock fly off during blasting
Unit = Cum
Taking output = 300 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC051 Hydraulic Excavator of 1 cum bucket hours 6.00 1197.00 / hours 7,182.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 13.64 631.75 / hours 8,617.07
Total Resource Cost 16,384.55
___________________________________________________________________________________________________
Page no. 37 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 16,384.55 x 6 % 983.07
Contractor's Profit @10% 17,367.62 x 10 % 1,736.76
Labour Cess @1% 19,104.39 x 1 % 191.04
Cost For 300 Cum 19,295.43
Rate per Cum 64.32
Say Rs. Per Cum 64.30
Note:- This item does not include replacement of unsuitable soil by suitable soil.
Replacement, where required, is to be provided and paid separately under
clause 305.
Unit = Cum
Taking output = 360 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC051 Hydraulic Excavator of 1 cum bucket hours 6.00 1197.00 / hours 7,182.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 16.36 631.75 / hours 10,335.43
Total Resource Cost 18,102.91
Over Head excluding Tax (10%-4%) @6% 18,102.91 x 6 % 1,086.17
Contractor's Profit @10% 19,189.08 x 10 % 1,918.91
Labour Cess @1% 21,107.99 x 1 % 211.08
Cost For 360 Cum 21,319.07
Rate per Cum 59.22
Say Rs. Per Cum 59.20
3-12 Pre-splitting of Rock Excavation Slopes (Carrying out excavation in hard rock to achieve
a specified slope of the rock face by controlled use of explosives and blasting accessories in
properly aligned and spaced drill holes, collection of the excavated rock by a 80 HP dozer,
loading in tipper by a front end loader and disposing of the material with all lifts and lead
upto 1000 m, all as specified in clause No. 303)
Note:- In case blasted rock is used to the contractor against payment for
constructed work, the cost of carriage shall be reduced to that extent.
___________________________________________________________________________________________________
Page no. 38 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.600 306.00 / Day 183.60
PL15 Beldar/mazdoor (unskilled) day 15.000 280.50 / Day 4,207.50
Machine
PMC045 Dozer D - 80 - A 12 hours 6.00 3458.00 / hours 20,748.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC133 Air compressor 250 cfm with two leads hours 6.00 3218.60 / day 2,413.95
Material for pneumatic cutters/hammers.
PM0081 Gelatine 80 per cent Kg 42.00 93.00 / Kg. 3,906.00
PM0223 Electric Detonators @ 1 detonator for Nos 672.00 851.00 / 100 Nos 5,718.72
1/2 gelatin stick of 125 gms each
Total Resource Cost 44,359.77
Over Head excluding Tax (10%-4%) @6% 44,359.77 x 6 % 2,661.59
Contractor's Profit @10% 47,021.36 x 10 % 4,702.14
Labour Cess @1% 51,723.49 x 1 % 517.23
Cost For 400 Sqm 52,240.73
Rate per Sqm 130.60
Say Rs. Per Sqm 130.60
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.320 306.00 / Day 97.92
PL15 Beldar/mazdoor (unskilled) day 8.000 280.50 / Day 2,244.00
Total Resource Cost 2,341.92
Over Head excluding Tax (10%-4%) @6% 2,341.92 x 6 % 140.52
Contractor's Profit @10% 2,482.44 x 10 % 248.24
Labour Cess @1% 2,730.68 x 1 % 27.31
Cost For 10 Cum 2,757.99
___________________________________________________________________________________________________
Page no. 39 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Cum 275.80
Say Rs. Per Cum 275.80
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.400 306.00 / Day 122.40
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
Total Resource Cost 2,927.40
Over Head excluding Tax (10%-4%) @6% 2,927.40 x 6 % 175.64
Contractor's Profit @10% 3,103.04 x 10 % 310.30
Labour Cess @1% 3,413.35 x 1 % 34.13
Cost For 10 Cum 3,447.48
Rate per Cum 344.75
Say Rs. Per Cum 344.70
___________________________________________________________________________________________________
Page no. 40 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- 1.Cost of dewatering upto 5%, may be added, where required Assessment
for dewatering shall be made as per site conditions.
2.In case of rock, foundation beyond3 m is not dug and hence not included.
Unit = Cum
Taking output = 216 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.240 306.00 / Day 73.44
PL15 Beldar/mazdoor (unskilled) day 6.000 280.50 / Day 1,683.00
Machine
PMC051 Hydraulic Excavator of 1 cum bucket hours 6.00 1197.00 / hours 7,182.00
Total Resource Cost 8,938.44
Over Head excluding Tax (10%-4%) @6% 8,938.44 x 6 % 536.31
Contractor's Profit @10% 9,474.75 x 10 % 947.47
Labour Cess @1% 10,422.22 x 1 % 104.22
Cost For 216 Cum 10,526.44
Rate per Cum 48.73
Say Rs. Per Cum 48.70
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL04 Blaster day 0.400 474.30 / Day 189.72
PL09 Rock Hole Driller day 0.840 306.00 / Day 257.04
PL14 Mate day 0.530 306.00 / Day 162.18
PL15 Beldar/mazdoor (unskilled) day 12.000 280.50 / Day 3,366.00
Machine
PMC001 Air Compressor 210 cfm hours 0.667 399.00 / hours 266.13
Material
PM0046 Blasting material Kg 3.50 193.00 / Kg. 675.50
PM0223 Electric Detonators @ 1 detonator for Nos 14.00 851.00 / 100 Nos 119.14
1/2 gelatin stick of 125 gms each
Total Resource Cost 5,035.71
Over Head excluding Tax (10%-4%) @6% 5,035.71 x 6 % 302.14
Contractor's Profit @10% 5,337.86 x 10 % 533.79
___________________________________________________________________________________________________
Page no. 41 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 5,871.64 x 1 % 58.72
Cost For 10 Cum 5,930.36
Rate per Cum 593.04
Say Rs. Per Cum 593.00
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.200 306.00 / Day 61.20
PL15 Beldar/mazdoor (unskilled) day 5.000 280.50 / Day 1,402.50
Machine
PMC001 Air Compressor 210 cfm hours 10.000 399.00 / hours 3,990.00
Total Resource Cost 5,453.70
Over Head excluding Tax (10%-4%) @6% 5,453.70 x 6 % 327.22
Contractor's Profit @10% 5,780.92 x 10 % 578.09
Labour Cess @1% 6,359.01 x 1 % 63.59
Cost For 10 Cum 6,422.60
Rate per Cum 642.26
Say Rs. Per Cum 642.30
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.400 306.00 / Day 122.40
___________________________________________________________________________________________________
Page no. 42 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
Machine
PMC031 Tractor with trolley. hours 2.670 478.80 / hours 1,278.40
Material
PM0282 Selected earth Cum 5.00 485.25 / Cum 2,426.25
Total Resource Cost 6,632.05
Over Head excluding Tax (10%-4%) @6% 6,632.05 x 6 % 397.92
Contractor's Profit @10% 7,029.97 x 10 % 703.00
Labour Cess @1% 7,732.97 x 1 % 77.33
Cost For 10 Cum 7,810.30
Rate per Cum 781.03
Say Rs. Per Cum 781.00
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC051 Hydraulic Excavator of 1 cum bucket hours 0.170 1197.00 / hours 203.49
PMC028 Tipper 5.5 cum/10 ton capacity hours 0.450 631.75 / hours 284.29
Material
PM0282 Selected earth Cum 5.00 485.25 / Cum 2,426.25
Total Resource Cost 3,499.51
Over Head excluding Tax (10%-4%) @6% 3,499.51 x 6 % 209.97
Contractor's Profit @10% 3,709.48 x 10 % 370.95
Labour Cess @1% 4,080.43 x 1 % 40.80
Cost For 10 Cum 4,121.23
Rate per Cum 412.12
Say Rs. Per Cum 412.10
___________________________________________________________________________________________________
Page no. 43 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
3-14 Scarifying Existing Granular Surface to a Depth of 50 mm by Manual Means (Scarifying
the existing granular road surface to a depth of 50 mm and disposal of scarified material
within all lifts and leads upto 1000 metres. )
___________________________________________________________________________________________________
Page no. 44 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Sqm 5.87
Say Rs. Per Sqm 5.90
Note:- Compensation for earth will vary from place to place and will have to be
assessed realistically as per particular ground situation. In case earth is
available from Govt. land, compensation for earth will not be required. The
position is required to be clearly stated in the cost estimate.
Unit = Cum
Taking output = 100 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.040 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 1.000 280.50 / Day 280.50
Machine
PMC019 Motor Grader hours 1.000 3258.50 / hours 3,258.50
PMC034 Vibratory roller 80-100 kN hours 1.000 1995.00 / hours 1,995.00
PMC045 Dozer D - 80 - A 12 hours 0.500 3458.00 / hours 1,729.00
PMC051 Hydraulic Excavator of 1 cum bucket hours 1.670 1197.00 / hours 1,998.99
PMC068 Tipper 5.5 cum in tonne.km MT.Km 1,600 3.99 / MT.Km 6,384.00
Add 10 per cent of cost of carriage to 6384.00 x 10 % 638.40
cover cost of loading and unloading
___________________________________________________________________________________________________
Page no. 45 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
3-17 Construction of Embankment with Material Deposited from Roadway Cutting
(Construction of embankment with approved materials deposited at site from roadway
cutting and excavation from drain and foundation of other structures graded and compacted
to meet requirement of table 300-2)
Note:- In case the earth cutting is done by dozer and pushed for filling in the
embankment, the input of dozer in the cost of embankment shall be deleted
as the same is already provided in the cost of excavation. However, if the
earth is dumped by tippers from roadway cutting, the input of dozer for
spreading is required to be provided.
Unit = Cum
Taking output = 100 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.020 306.00 / Day 6.12
PL15 Beldar/mazdoor (unskilled) day 0.500 280.50 / Day 140.25
Machine
PMC019 Motor Grader hours 1.000 3258.50 / hours 3,258.50
PMC034 Vibratory roller 80-100 kN hours 1.000 1995.00 / hours 1,995.00
PMC045 Dozer D - 80 - A 12 hours 0.500 3458.00 / hours 1,729.00
PMC078 Water Tanker hours 4.000 292.60 / hours 1,170.40
Material
PM0144 Water KL 24.00 135.00 / KL 3,240.00
Total Resource Cost 11,539.27
Over Head excluding Tax (10%-4%) @6% 11,539.27 x 6 % 692.36
Contractor's Profit @10% 12,231.63 x 10 % 1,223.16
Labour Cess @1% 13,454.79 x 1 % 134.55
Cost For 100 Cum 13,589.34
Rate per Cum 135.89
Say Rs. Per Cum 135.90
Unit = Cum
Taking output = 100 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.040 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 1.000 280.50 / Day 280.50
Machine
___________________________________________________________________________________________________
Page no. 46 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC019 Motor Grader hours 2.000 3258.50 / hours 6,517.00
PMC034 Vibratory roller 80-100 kN hours 1.250 1995.00 / hours 2,493.75
PMC045 Dozer D - 80 - A 12 hours 0.500 3458.00 / hours 1,729.00
PMC051 Hydraulic Excavator of 1 cum bucket hours 1.670 1197.00 / hours 1,998.99
PMC068 Tipper 5.5 cum in tonne.km MT.Km 1,750 3.99 / MT.Km 6,982.50
Add 10 per cent of cost of carriage to 6982.50 x 10 % 698.25
cover cost of loading and unloading
Unit = Cum
Taking output = 600 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.120 306.00 / Day 36.72
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
Machine
PMC019 Motor Grader hours 6.000 3258.50 / hours 19,551.00
PMC034 Vibratory roller 80-100 kN hours 7.500 1995.00 / hours 14,962.50
PMC078 Water Tanker hours 4.000 292.60 / hours 1,170.40
PMC075 Tractor with ripper attachment. hours 9.000 512.05 / hours 4,608.45
Material
PM0144 Water KL 24.00 135.00 / KL 3,240.00
Total Resource Cost 44,410.57
Over Head excluding Tax (10%-4%) @6% 44,410.57 x 6 % 2,664.63
Contractor's Profit @10% 47,075.20 x 10 % 4,707.52
Labour Cess @1% 51,782.72 x 1 % 517.83
___________________________________________________________________________________________________
Page no. 47 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 600 Cum 52,300.55
Rate per Cum 87.17
Say Rs. Per Cum 87.20
Unit = Cum
Taking output = 600 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC034 Vibratory roller 80-100 kN hours 7.500 1995.00 / hours 14,962.50
PMC078 Water Tanker hours 4.000 292.60 / hours 1,170.40
PMC075 Tractor with ripper attachment. hours 6.000 512.05 / hours 3,072.30
Material
PM0144 Water KL 24.00 135.00 / KL 3,240.00
Total Resource Cost 23,030.68
Over Head excluding Tax (10%-4%) @6% 23,030.68 x 6 % 1,381.84
Contractor's Profit @10% 24,412.52 x 10 % 2,441.25
Labour Cess @1% 26,853.77 x 1 % 268.54
Cost For 600 Cum 27,122.31
Rate per Cum 45.20
Say Rs. Per Cum 45.20
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.200 306.00 / Day 61.20
PL15 Beldar/mazdoor (unskilled) day 5.000 280.50 / Day 1,402.50
Machine
PMC045 Dozer D - 80 - A 12 hours 0.100 3458.00 / hours 345.80
Total Resource Cost 1,809.50
___________________________________________________________________________________________________
Page no. 48 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 1,809.50 x 6 % 108.57
Contractor's Profit @10% 1,918.07 x 10 % 191.81
Labour Cess @1% 2,109.88 x 1 % 21.10
Cost For 10 Cum 2,130.98
Rate per Cum 213.10
Say Rs. Per Cum 213.10
3-21 Stripping, storing and re-laying top soil from borrow areas in agriculture fields.
(Stripping of top soil from borrow areas located in agriculture fields, storing at a suitable
place, spreading and re-laying after taking the borrow earth to maintain fertility of the
agricultural field, finishing it to the required levels and satisfaction of the farmer.)
Unit = Cum
Taking output = 300 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC045 Dozer D - 80 - A 12 hours 6.000 3458.00 / hours 20,748.00
Total Resource Cost 21,333.48
Over Head excluding Tax (10%-4%) @6% 21,333.48 x 6 % 1,280.01
Contractor's Profit @10% 22,613.49 x 10 % 2,261.35
Labour Cess @1% 24,874.84 x 1 % 248.75
Cost For 300 Cum 25,123.59
Rate per Cum 83.75
Say Rs. Per Cum 83.70
Unit = Sqm
Taking output = 100 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.120 306.00 / Day 36.72
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
Machine
PMC031 Tractor with trolley. hours 1.000 478.80 / hours 478.80
PMC078 Water Tanker hours 2.000 292.60 / hours 585.20
___________________________________________________________________________________________________
Page no. 49 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Material
PM0144 Water KL 12.00 135.00 / KL 1,620.00
PM0286 Sludge / Farm yard manure @ 0.18 Cum 0.18 300.00 / Cum 54.00
cum per 100 sqm at site of work for
turfing
Total Resource Cost 3,616.22
Over Head excluding Tax (10%-4%) @6% 3,616.22 x 6 % 216.97
Contractor's Profit @10% 3,833.19 x 10 % 383.32
Labour Cess @1% 4,216.51 x 1 % 42.17
Cost For 100 Sqm 4,258.68
Rate per Sqm 42.59
Say Rs. Per Sqm 42.60
Unit = Sqm
Taking output = 240 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.400 306.00 / Day 122.40
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
Machine
PMC031 Tractor with trolley. hours 2.400 478.80 / hours 1,149.12
PMC078 Water Tanker hours 14.000 292.60 / hours 4,096.40
Material
PM0042 Bitumen Emulsion (RS-1) Tonne 0.0552 29069.14 / MT 1,604.62
PM0092 Jute netting, open weave 25 mm Sqm 264.00 23.20 / Sqm 6,124.80
square opening
PM0125 Seeds Kg 3.60 125.00 / Kg. 450.00
PM0144 Water KL 84.00 135.00 / KL 11,340.00
PM0286 Sludge / Farm yard manure @ 0.18 Cum 0.43 300.00 / Cum 129.00
cum per 100 sqm at site of work for
turfing
Total Resource Cost 27,821.34
Over Head excluding Tax (10%-4%) @6% 27,821.34 x 6 % 1,669.28
Contractor's Profit @10% 29,490.62 x 10 % 2,949.06
Labour Cess @1% 32,439.68 x 1 % 324.40
Cost For 240 Sqm 32,764.08
Rate per Sqm 136.52
___________________________________________________________________________________________________
Page no. 50 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Sqm 136.50
Note:- Where lining of drain is provided, quantity shall be worked out based on
approved design and drawing and priced on rate of cement concrete of
approved grade or stone/brick masonry as the case may be.
___________________________________________________________________________________________________
Page no. 51 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Rmt 68.95
Say Rs. Per Rmt 68.90
___________________________________________________________________________________________________
Page no. 52 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
3-26 Surface Drains in Hard Rock
(Rate per metre may be worked out based on quantity of hard rock as per design.)
For rate of hard rock cutting, refer relevant item in this chapter
3-28 Aggregate Sub- Surface Drains (Construction of aggregate sub surface drain 300 mm x
450 mm with aggregates conforming to table 300-4, excavated material to be utilised in
roadway )
Unit = Rmt
Taking output = 10 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.020 306.00 / Day 6.12
PL15 Beldar/mazdoor (unskilled) day 1.500 280.50 / Day 420.75
Material
PM0065 Crushed Stone chipping 9.5 mm Cum 1.3500 1256.49 / Cum 1,696.26
nominal size
___________________________________________________________________________________________________
Page no. 53 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 2,123.13
Over Head excluding Tax (10%-4%) @6% 2,123.13 x 6 % 127.39
Contractor's Profit @10% 2,250.52 x 10 % 225.05
Labour Cess @1% 2,475.57 x 1 % 24.76
Cost For 10 Rmt 2,500.33
Rate per Rmt 250.03
Say Rs. Per Rmt 250.00
Unit = Sqm
Taking output = 3500 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.280 306.00 / Day 85.68
PL15 Beldar/mazdoor (unskilled) day 6.000 280.50 / Day 1,683.00
PL17 Mazdoor/Beldar (Skilled) day 1.000 392.70 / Day 392.70
Machine
PMC025 Smooth wheeled 80-100 kN tandem hours 3.000 1529.50 / hours 4,588.50
PMC078 roller
Water Tanker hours 3.000 292.60 / hours 877.80
Material
PM0144 Water KL 18.00 135.00 / KL 2,430.00
Total Resource Cost 10,057.68
Over Head excluding Tax (10%-4%) @6% 10,057.68 x 6 % 603.46
Contractor's Profit @10% 10,661.14 x 10 % 1,066.11
Labour Cess @1% 11,727.25 x 1 % 117.27
Cost For 3500 Sqm 11,844.53
Rate per Sqm 3.38
Say Rs. Per Sqm 3.40
___________________________________________________________________________________________________
Page no. 54 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
3-31 Construction of Rock fill Embankment
(Construction of rock fill embankment with broken hard rock fragments of size not exceeding
300 mm laid in layers not exceeding 500 mm thick including filling of surface voids with
stone spalls, blinding top layer with granular material, rolled with vibratory road roller, all
complete as per clause 313)
Note:- It is assumed that rock is available locally at site from roadway cutting. In
case, portion of the rock requires breaking to acceptable size of 300 mm,
breaking charges will have to be added.
Unit = Cum
Taking output = 100 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.040 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 1.500 280.50 / Day 420.75
Machine
PMC034 Vibratory roller 80-100 kN hours 1.000 1995.00 / hours 1,995.00
PMC045 Dozer D - 80 - A 12 hours 0.500 3458.00 / hours 1,729.00
PMC078 Water Tanker hours 2.000 292.60 / hours 585.20
Material
PM0144 Water KL 12.00 135.00 / KL 1,620.00
Total Resource Cost 6,362.19
Over Head excluding Tax (10%-4%) @6% 6,362.19 x 6 % 381.73
Contractor's Profit @10% 6,743.92 x 10 % 674.39
Labour Cess @1% 7,418.31 x 1 % 74.18
Cost For 100 Cum 7,492.50
Rate per Cum 74.92
Say Rs. Per Cum 74.90
Note:- In case the land on the valley side is barren and there is no objection for
disposing of excavated earth on the valley side, the provision of front end
loader and tipper shall be deleted as excavated earth shall be disposed off
on the valley side.
Unit = Cum
Taking output = 260 Cum
Code Resource Unit Qty. Rate Amount
Labour
___________________________________________________________________________________________________
Page no. 55 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL14 Mate day 0.240 306.00 / Day 73.44
PL15 Beldar/mazdoor (unskilled) day 6.000 280.50 / Day 1,683.00
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC045 Dozer D - 80 - A 12 hours 6.000 3458.00 / hours 20,748.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 12.000 631.75 / hours 7,581.00
Total Resource Cost 37,267.44
Over Head excluding Tax (10%-4%) @6% 37,267.44 x 6 % 2,236.05
Contractor's Profit @10% 39,503.49 x 10 % 3,950.35
Labour Cess @1% 43,453.84 x 1 % 434.54
Cost For 260 Cum 43,888.37
Rate per Cum 168.80
Say Rs. Per Cum 168.80
3-33 Excavation in Hilly Area in Ordinary Rock by Mechanical Means not Requiring
Blasting.
(Excavation in hilly area in ordinary rock not requiring ballasting by mechanical means
including cutting and trimming of slopes and disposal of cut material with all lift and lead
upto 1000 metres )
Note:- In case the land on the valley side is barren and there is no objection for
disposing of excavated earth on the valley side, the provision of front end
loader and tipper shall be deleted as excavated earth shall be disposed off
on the valley side.
Unit = Cum
Taking output = 170 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.320 306.00 / Day 97.92
PL15 Beldar/mazdoor (unskilled) day 8.000 280.50 / Day 2,244.00
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 7.000 1197.00 / hours 8,379.00
PMC045 Dozer D - 80 - A 12 hours 6.000 3458.00 / hours 20,748.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 7.000 631.75 / hours 4,422.25
Total Resource Cost 35,891.17
Over Head excluding Tax (10%-4%) @6% 35,891.17 x 6 % 2,153.47
Contractor's Profit @10% 38,044.64 x 10 % 3,804.46
Labour Cess @1% 41,849.10 x 1 % 418.49
Cost For 170 Cum 42,267.60
Rate per Cum 248.63
Say Rs. Per Cum 248.60
___________________________________________________________________________________________________
Page no. 56 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
3-34 Excavation in Hilly Areas in Hard Rock Requiring Blasting
(Excavation in hilly areas in hard rock requiring blasting, by mechanical means including
trimming of slopes and disposal of cut material with all lifts and lead upto 1000 metres.)
Note:- 1. In case the land on the valley side is barren and there is no objection for
disposing of excavated earth on the valley side, the provision of front end
loader and tipper shall be deleted as excavated earth can be disposed off
on the valley side.
2. In case of hill roads, the altitude effect comes into play. The output of
men and machines decreases progressively after 2100 m elevation leading
to increase in cost . High altitude effect has been explained in the basic
approach.
Unit = Cum
Taking output = 170 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL04 Blaster day 0.250 474.30 / Day 118.58
PL09 Rock Hole Driller day 2.000 306.00 / Day 612.00
PL14 Mate day 0.490 306.00 / Day 149.94
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 7.000 1197.00 / hours 8,379.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 7.000 631.75 / hours 4,422.25
PMC045 Dozer D - 80 - A 12 hours 6.000 3458.00 / hours 20,748.00
PMC133 Air compressor 250 cfm with two leads hours 5.000 3218.60 / day 2,011.63
for pneumatic cutters/hammers.
Material
PM0081 Gelatine 80 per cent Kg 35.00 93.00 / Kg. 3,255.00
PM0223 Electric Detonators @ 1 detonator for Nos 140.00 851.00 / 100 Nos 1,191.40
1/2 gelatin stick of 125 gms each
___________________________________________________________________________________________________
Page no. 57 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
3-35 Work in Urban Roads
(The cost of earth work in urban roads inhabited area will be comparatively higher due to
following reasons:)
a) There is mixed traffic on urban roads like slow moving hand and animal driven carts,
rickshaws, cycles, two/ three wheeler apart from the usual vehicular traffic resulting into
traffic jams. This causes loss of working time which may be in the range of 10 -15 per cent
c) Cost of living in urban areas is comparatively more resulting into higher wages.
d) At times, work is executed during night time due to heavy traffic during day time. This
involves extra expenditure by way of making arrangement for lighting and special transport
for working parties due to odd hour
In the light of above, the authorities engaged in preparing the cost estimates may exercise
their judgment and cater for the additional cost to the extent of 2 to 3 per cent, keeping in
view the severity of factors mentioned above. Supporting details for the extra cost based on
the actual conditions in specific cases will have to give in justification.
3-36 Embankment Construction with Fly ash/Pond ash available from coal or lignite
burning Thermal Plants as waste material.
(Construction of embankment with fly ash conforming to table 1 of IRC: SP: 58 - 2001
obtained from coal or lignite burning thermal power stations as waste material, spread and
compacted in layer of 200mm thickness each at OMC, all as specified in IRC: SP: 58-2001
and as per approved plans.)
Note:- 1.As flyash is available free of cost as waste material from Thermal Plants,
cost of material has not been added.
2.The earth cover on sides and intermediate layers of earth sandwiching the
flyash have not been included in this analysis. The same are required to be
provided as per approved design and priced separately as embankment
construction.
Unit = Cum
Taking output = 360 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.160 306.00 / Day 48.96
___________________________________________________________________________________________________
Page no. 58 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL15 Beldar/mazdoor (unskilled) day 4.000 280.50 / Day 1,122.00
Machine
PMC014 Hydraulic Excavator 0.9/1.0 cum hours 6.000 1197.00 / hours 7,182.00
PMC019 Motor Grader hours 3.600 3258.50 / hours 11,730.60
PMC034 Vibratory roller 80-100 kN hours 3.600 1995.00 / hours 7,182.00
PMC045 Dozer D - 80 - A 12 hours 1.800 3458.00 / hours 6,224.40
PMC068 Tipper 5.5 cum in tonne.km MT.Km 4,320 3.99 / MT.Km 17,236.80
Add 10% of cost of carriagefor loading 17236.80 x 10 % 1,723.68
and unloading
PMC078 Water Tanker hours 12.000 292.60 / hours 3,511.20
Total Resource Cost 55,961.64
Over Head excluding Tax (10%-4%) @6% 55,961.64 x 6 % 3,357.70
Contractor's Profit @10% 59,319.34 x 10 % 5,931.93
Labour Cess @1% 65,251.27 x 1 % 652.51
Cost For 360 Cum 65,903.78
Rate per Cum 183.07
Say Rs. Per Cum 183.10
___________________________________________________________________________________________________
Page no. 59 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 4 - SUB-BASES, BASES ( NON- BITUMINOUS) AND SHOULDERS
4-1 Granular Sub-base with Close Graded Material (Table:- 400-1)
4-1-A Plant Mix Method (Construction of granular sub-base by providing close graded Material,
mixing in a mechanical mix plant at OMC, carriage of mixed Material to work site, spreading
in uniform layers with motor grader on prepared surface and compacting with vibratory
power roller to achieve the desired density, complete as per clause 401 )
___________________________________________________________________________________________________
Page no. 60 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Cum
Taking output = 225 Cum (450 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.400 306.00 / Day 122.40
PL15 Beldar/mazdoor (unskilled) day 8.000 280.50 / Day 2,244.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC010 Electric generator set, 125 KVA hours 6.000 1263.50 / hours 7,581.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC019 Motor Grader hours 6.000 3258.50 / hours 19,551.00
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC068 Tipper 5.5 cum in tonne.km hours 4,500 3.99 / MT.Km 17,955.00
Add 10% of cost of carriage to cover 17955.00 x10% 1,795.50
loading and unloading
PMC078 Water Tanker hours 4.500 292.60 / hours 1,316.70
PMC108 Wet Mix Plant 75 TPH hours 6.000 1682.45 / hours 10,094.70
Material
PM0155 Well Graded Material for Sub-Base - Cum 115.20 932.49 / Cum 1,07,422.85
Grading II 2.36 mm below
PM0156 Well Graded Material for Sub-Base - Cum 100.80 932.49 / Cum 93,994.99
Grading II 26.5 mm to 9.5 mm
PM0157 Well Graded Material for Sub-Base - Cum 72.00 932.49 / Cum 67,139.28
Grading II 9.5 mm to 2.36 mm
PM0144 Water KL 27.00 135.00 / KL 3,645.00
Total Resource Cost 3,52,799.82
Over Head excluding Tax (10%-4%) @6% 3,52,799.82 x 6 % 21,167.99
Contractor's Profit @10% 3,73,967.81 x 10 % 37,396.78
Labour Cess @1% 4,11,364.59 x 1 % 4,113.65
Cost For 225 Cum 4,15,478.24
Rate per Cum 1,846.57
Say Rs. Per Cum 1,846.60
___________________________________________________________________________________________________
Page no. 61 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC010 Electric generator set, 125 KVA hours 6.000 1263.50 / hours 7,581.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC019 Motor Grader hours 6.000 3258.50 / hours 19,551.00
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC068 Tipper 5.5 cum in tonne.km hours 4,500 3.99 / MT.Km 17,955.00
Add 10% of cost of carriage to cover 17955.00 x10% 1,795.50
loading and unloading
PMC078 Water Tanker hours 4.500 292.60 / hours 1,316.70
PMC108 Wet Mix Plant 75 TPH hours 6.000 1682.45 / hours 10,094.70
Material
PM0158 Well Graded Material for Sub-Base - Cum 151.20 932.49 / Cum 1,40,992.49
Grading III 2.36 mm below
PM0159 Well Graded Material for Sub-Base - Cum 36.00 932.49 / Cum 33,569.64
Grading III 4.75 mm to 2.36 mm
PM0160 Well Graded Material for Sub-Base - Cum 100.80 932.49 / Cum 93,994.99
Grading III 9.5 mm to 4.75 mm
PM0144 Water KL 27.00 135.00 / KL 3,645.00
Total Resource Cost 3,52,799.82
Over Head excluding Tax (10%-4%) @6% 3,52,799.82 x 6 % 21,167.99
Contractor's Profit @10% 3,73,967.81 x 10 % 37,396.78
Labour Cess @1% 4,11,364.59 x 1 % 4,113.65
Cost For 225 Cum 4,15,478.24
Rate per Cum 1,846.57
Say Rs. Per Cum 1,846.60
___________________________________________________________________________________________________
Page no. 62 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC078 Water Tanker hours 3.000 292.60 / hours 877.80
Material
PM0152 Well Graded Material for Sub-Base - Cum 115.20 932.49 / Cum 1,07,422.85
Grading I 2.36 mm below
PM0153 Well Graded Material for Sub-Base - Cum 192.00 932.49 / Cum 1,79,038.08
Grading I 53 mm to 9.5 mm
PM0154 Well Graded Material for Sub-Base - Cum 76.00 932.49 / Cum 70,869.24
Grading I 9.5 mm to 2.36 mm
PM0144 Water KL 18.00 135.00 / KL 2,430.00
Total Resource Cost 4,01,641.85
Over Head excluding Tax (10%-4%) @6% 4,01,641.85 x 6 % 24,098.51
Contractor's Profit @10% 4,25,740.36 x 10 % 42,574.04
Labour Cess @1% 4,68,314.39 x 1 % 4,683.14
Cost For 300 Cum 4,72,997.54
Rate per Cum 1,576.66
Say Rs. Per Cum 1,576.70
___________________________________________________________________________________________________
Page no. 63 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 300 Cum 4,73,876.06
Rate per Cum 1,579.59
Say Rs. Per Cum 1,579.60
4-2 Granular Sub-Base with Coarse Graded Material ( Table:- 400- 2) (Construction of
granular sub-base by providing coarse 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 vibratory roller to achieve the desired density, complete as per clause
401)
___________________________________________________________________________________________________
Page no. 64 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour
PL14 Mate day 0.400 306.00 / Day 122.40
PL15 Beldar/mazdoor (unskilled) day 8.000 280.50 / Day 2,244.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC019 Motor Grader hours 6.000 3258.50 / hours 19,551.00
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC078 Water Tanker hours 3.000 292.60 / hours 877.80
Material
PM0174 Coarse graded Granular sub-base Cum 76.80 1188.49 / Cum 91,276.03
Material 4.75mm to 75 micron mm
PM0177 Coarse graded Granular sub-base Cum 172.80 1188.49 / Cum 2,05,371.07
Material 26.5 mm to 4.75 mm
PM0180 Coarse graded Granular sub-base Cum 134.40 1040.49 / Cum 1,39,841.86
Material 53 mm to 26 .5mm
PM0144 Water KL 18.00 135.00 / KL 2,430.00
Total Resource Cost 4,74,469.56
Over Head excluding Tax (10%-4%) @6% 4,74,469.56 x 6 % 28,468.17
Contractor's Profit @10% 5,02,937.73 x 10 % 50,293.77
Labour Cess @1% 5,53,231.51 x 1 % 5,532.32
Cost For 300 Cum 5,58,763.82
Rate per Cum 1,862.55
Say Rs. Per Cum 1,862.50
___________________________________________________________________________________________________
Page no. 65 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 4,94,360.76
Over Head excluding Tax (10%-4%) @6% 4,94,360.76 x 6 % 29,661.65
Contractor's Profit @10% 5,24,022.41 x 10 % 52,402.24
Labour Cess @1% 5,76,424.65 x 1 % 5,764.25
Cost For 300 Cum 5,82,188.89
Rate per Cum 1,940.63
Say Rs. Per Cum 1,940.60
___________________________________________________________________________________________________
Page no. 66 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Cum
Taking output = 300 Cum (525 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.360 306.00 / Day 110.16
PL15 Beldar/mazdoor (unskilled) day 8.000 280.50 / Day 2,244.00
PL17 Mazdoor/Beldar (Skilled) day 1.000 392.70 / Day 392.70
Machine
PMC019 Motor Grader hours 6.000 3258.50 / hours 19,551.00
PMC032 Tractor with Rotavator hours 12.000 478.80 / hours 5,745.60
PMC034 Vibratory roller 80-100 kN hours 3.900 1995.00 / hours 7,780.50
PMC078 Water Tanker hours 12.000 292.60 / hours 3,511.20
Material
PM0095 Lime Tonne 15.75 6667.00 / MT 1,05,005.25
PM0144 Water KL 72.00 135.00 / KL 9,720.00
Total Resource Cost 1,54,060.41
Over Head excluding Tax (10%-4%) @6% 1,54,060.41 x 6 % 9,243.62
Contractor's Profit @10% 1,63,304.03 x 10 % 16,330.40
Labour Cess @1% 1,79,634.44 x 1 % 1,796.34
Cost For 300 Cum 1,81,430.78
Rate per Cum 604.77
Say Rs. Per Cum 604.80
___________________________________________________________________________________________________
Page no. 67 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Cum 593.46
Say Rs. Per Cum 593.50
Unit = Cum
Taking output = 300 Cum (525 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.480 306.00 / Day 146.88
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC014 Hydraulic Excavator 0.9/1.0 cum hours 6.000 1197.00 / hours 7,182.00
PMC019 Motor Grader hours 6.000 3258.50 / hours 19,551.00
PMC032 Tractor with Rotavator hours 12.000 478.80 / hours 5,745.60
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC068 Tipper 5.5 cum in tonne.km hours 5,250 3.99 / MT.Km 20,947.50
Add 10% of cost of carriage to cover 20947.50 x10% 2,094.75
loading and unloading
PMC078 Water Tanker hours 12.000 292.60 / hours 3,511.20
Material
PM0095 Lime Tonne 15.75 6667.00 / MT 1,05,005.25
PM0144 Water KL 72.00 135.00 / KL 9,720.00
Total Resource Cost 1,89,464.58
Over Head excluding Tax (10%-4%) @6% 1,89,464.58 x 6 % 11,367.87
Contractor's Profit @10% 2,00,832.45 x 10 % 20,083.25
Labour Cess @1% 2,20,915.70 x 1 % 2,209.16
Cost For 300 Cum 2,23,124.86
Rate per Cum 743.75
Say Rs. Per Cum 743.70
___________________________________________________________________________________________________
Page no. 68 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Cum (For 4 per cent quantity of cement by
Taking output = 300 Cum (525 Tonne) weight of soil)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.480 306.00 / Day 146.88
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC014 Hydraulic Excavator 0.9/1.0 cum hours 6.000 1197.00 / hours 7,182.00
PMC019 Motor Grader hours 6.000 3258.50 / hours 19,551.00
PMC032 Tractor with Rotavator hours 12.000 478.80 / hours 5,745.60
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC068 Tipper 5.5 cum in tonne.km hours 5,250 3.99 / MT.Km 20,947.50
Add 10% of cost of carriage to cover 20947.50 x10% 2,094.75
loading and unloading
PMC078 Water Tanker hours 12.000 292.60 / hours 3,511.20
Material
PM0049 Cement Tonne 21.00 5500.00 / MT 1,15,500.00
PM0144 Water KL 72.00 135.00 / KL 9,720.00
Total Resource Cost 1,99,959.33
Over Head excluding Tax (10%-4%) @6% 1,99,959.33 x 6 % 11,997.56
Contractor's Profit @10% 2,11,956.89 x 10 % 21,195.69
Labour Cess @1% 2,33,152.58 x 1 % 2,331.53
Cost For 300 Cum 2,35,484.10
Rate per Cum 784.95
Say Rs. Per Cum 784.90
4-6 Cement Treated Crushed Rock or combination as per clause 403.2 and table 400.4in
Sub base/ Base (Providing, laying and spreading Material on a prepared sub grade, adding
the designed quantity of cement to the spread Material, mixing in place with rotavator,
grading with the motor grader and compacting with the road roller at OMC to achieve the
desired unconfined compressive strength and to form a layer of sub-base/base.)
___________________________________________________________________________________________________
Page no. 69 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC019 Motor Grader hours 6.000 3258.50 / hours 19,551.00
PMC032 Tractor with Rotavator hours 12.000 478.80 / hours 5,745.60
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC078 Water Tanker hours 10.000 292.60 / hours 2,926.00
Material
PM0049 Cement Tonne 24.00 5500.00 / MT 1,32,000.00
PM0169 Close graded Granular sub-base Cum 211.20 1188.49 / Cum 2,51,009.09
Material 37.5 mm to 9.5 mm
PM0171 Close graded Granular sub-base Cum 96.00 1188.49 / Cum 1,14,095.04
Material 4.75mm to 75 micron mm
PM0176 Coarse graded Granular sub-base Cum 76.80 1188.49 / Cum 91,276.03
Material 9.5 mm to 4.75 mm
PM0144 Water KL 60.00 135.00 / KL 8,100.00
Total Resource Cost 6,40,410.04
Over Head excluding Tax (10%-4%) @6% 6,40,410.04 x 6 % 38,424.60
Contractor's Profit @10% 6,78,834.64 x 10 % 67,883.46
Labour Cess @1% 7,46,718.11 x 1 % 7,467.18
Cost For 300 Cum 7,54,185.29
Rate per Cum 2,513.95
Say Rs. Per Cum 2,514.00
___________________________________________________________________________________________________
Page no. 70 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0144 Water KL 60.00 135.00 / KL 8,100.00
Total Resource Cost 6,40,410.04
Over Head excluding Tax (10%-4%) @6% 6,40,410.04 x 6 % 38,424.60
Contractor's Profit @10% 6,78,834.64 x 10 % 67,883.46
Labour Cess @1% 7,46,718.11 x 1 % 7,467.18
Cost For 300 Cum 7,54,185.29
Rate per Cum 2,513.95
Say Rs. Per Cum 2,514.00
___________________________________________________________________________________________________
Page no. 71 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 1,444.23 x 10 % 144.42
Labour Cess @1% 1,588.65 x 1 % 15.89
Cost For 210 Sqm 1,604.54
Rate per Sqm 7.64
Say Rs. Per Sqm 7.60
Unit = Cum
Taking output = 600 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.920 306.00 / Day 281.52
PL15 Beldar/mazdoor (unskilled) day 21.000 280.50 / Day 5,890.50
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC019 Motor Grader hours 6.000 3258.50 / hours 19,551.00
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC078 Water Tanker hours 18.000 292.60 / hours 5,266.80
Material
PM0123 Sand (Coarse) Cum 720.00 1171.46 / Cum 8,43,451.20
PM0144 Water KL 108.00 135.00 / KL 14,580.00
Total Resource Cost 9,01,776.42
Over Head excluding Tax (10%-4%) @6% 9,01,776.42 x 6 % 54,106.59
Contractor's Profit @10% 9,55,883.01 x 10 % 95,588.30
Labour Cess @1% 10,51,471.31 x 1 % 10,514.71
Cost For 600 Cum 10,61,986.02
Rate per Cum 1,769.98
Say Rs. Per Cum 1,770.00
___________________________________________________________________________________________________
Page no. 72 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Cum
Taking output = 360 Cum
Grading-I @ 1.21cum per 10 sqm for compacted thickness of 100 mm
Crushable type such as Moorum or Gravel for grading-I @ 0.30 cum per 10 sqm
Binding Material @ 0.08cum per 10 sqm for grading I material
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 10.080 306.00 / Day 3,084.48
PL15 Beldar/mazdoor (unskilled) day 250.000 280.50 / Day 70,125.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC078 Water Tanker hours 24.000 292.60 / hours 7,022.40
Material
PM0021 Aggregate-Grading I 90 mm to 45 mm Cum 435.60 932.49 / Cum 4,06,192.64
___________________________________________________________________________________________________
Page no. 73 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0021 Aggregate-Grading I 90 mm to 45 mm Cum 435.60 932.49 / Cum 4,06,192.64
PM0138 Stone Screening - Type A 13.2 mm for Cum 97.20 1256.49 / Cum 1,22,130.83
Grading-1
PM0035 Binding Material Cum 28.80 100.00 / Cum 2,880.00
PM0144 Water KL 144.00 135.00 / KL 19,440.00
Total Resource Cost 6,43,630.75
Over Head excluding Tax (10%-4%) @6% 6,43,630.75 x 6 % 38,617.85
Contractor's Profit @10% 6,82,248.60 x 10 % 68,224.86
Labour Cess @1% 7,50,473.46 x 1 % 7,504.73
Cost For 360 Cum 7,57,978.19
Rate per Cum 2,105.49
Say Rs. Per Cum 2,105.50
___________________________________________________________________________________________________
Page no. 74 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0139 Stone Screening - Type A 13.2 mm for Cum 57.60 1256.49 / Cum 72,373.82
Grading-2
PM0035 Binding Material Cum 28.80 100.00 / Cum 2,880.00
PM0144 Water KL 144.00 135.00 / KL 19,440.00
Total Resource Cost 6,15,218.15
Over Head excluding Tax (10%-4%) @6% 6,15,218.15 x 6 % 36,913.09
Contractor's Profit @10% 6,52,131.24 x 10 % 65,213.12
Labour Cess @1% 7,17,344.36 x 1 % 7,173.44
Cost For 360 Cum 7,24,517.80
Rate per Cum 2,012.55
Say Rs. Per Cum 2,012.50
___________________________________________________________________________________________________
Page no. 75 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC078 Water Tanker hours 24.000 292.60 / hours 7,022.40
Material
PM0022 Aggregate-Grading II 63 mm to 45 mm Cum 435.60 981.49 / Cum 4,27,537.04
PM0140 Stone Screening - Type B 11.2 mm for Cum 96.01 1256.49 / Cum 1,20,635.60
Grading-2
4-9-A-3 Grading- III (Using Screening Crushable type such as Moorum or Gravel)
4-9-A-3-A Using Screening Crushable type such as Moorum or Gravel
Unit = Cum
Taking output = 360 Cum
Grading-III 53 mm to 22.4 mm@ 0.91 cum per 10 sqm for compacted thickness of 75 mm
Crushable type such as Moorum or Gravel for grading II &III @ 0.22 cum per 10 sqm
Binding Material @ 0.06cum per 10 sqm for grading II material
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 10.080 306.00 / Day 3,084.48
PL15 Beldar/mazdoor (unskilled) day 250.000 280.50 / Day 70,125.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC078 Water Tanker hours 24.000 292.60 / hours 7,022.40
Material
PM0023 Aggregate-Grading III 53 mm to 22.4 Cum 435.60 1040.49 / Cum 4,53,237.44
mm
PM0164 Moorum at Site Cum 105.59 766.00 / Cum 80,881.94
PM0035 Binding Material Cum 28.80 100.00 / Cum 2,880.00
PM0144 Water KL 144.00 135.00 / KL 19,440.00
Total Resource Cost 6,49,426.66
Over Head excluding Tax (10%-4%) @6% 6,49,426.66 x 6 % 38,965.60
Contractor's Profit @10% 6,88,392.26 x 10 % 68,839.23
Labour Cess @1% 7,57,231.49 x 1 % 7,572.31
___________________________________________________________________________________________________
Page no. 76 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 360 Cum 7,64,803.81
Rate per Cum 2,124.46
Say Rs. Per Cum 2,124.50
___________________________________________________________________________________________________
Page no. 77 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour
PL14 Mate day 0.680 306.00 / Day 208.08
PL15 Beldar/mazdoor (unskilled) day 15.000 280.50 / Day 4,207.50
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC019 Motor Grader hours 7.200 3258.50 / hours 23,461.20
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC078 Water Tanker hours 24.000 292.60 / hours 7,022.40
Material
PM0021 Aggregate-Grading I 90 mm to 45 mm Cum 435.60 932.49 / Cum 4,06,192.64
PM0138 Stone Screening - Type A 13.2 mm for Cum 97.20 1256.49 / Cum 1,22,130.83
Grading-1
___________________________________________________________________________________________________
Page no. 78 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0035 Binding Material Cum 28.80 100.00 / Cum 2,880.00
PM0144 Water KL 144.00 135.00 / KL 19,440.00
Total Resource Cost 5,98,298.05
Over Head excluding Tax (10%-4%) @6% 5,98,298.05 x 6 % 35,897.88
Contractor's Profit @10% 6,34,195.94 x 10 % 63,419.59
Labour Cess @1% 6,97,615.53 x 1 % 6,976.16
Cost For 360 Cum 7,04,591.68
Rate per Cum 1,957.20
Say Rs. Per Cum 1,957.20
___________________________________________________________________________________________________
Page no. 79 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 360 Cum
Grading-II 63 mm to 45 mm @ 0.91 cum per 10 sqm for compacted thickness of 75 mm
Type A 13.2 mm for grading-II@ 0.12 cum per 10 sqm
Binding Material @ 0.06cum per 10 sqm for grading II material
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.680 306.00 / Day 208.08
PL15 Beldar/mazdoor (unskilled) day 15.000 280.50 / Day 4,207.50
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC019 Motor Grader hours 7.200 3258.50 / hours 23,461.20
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC078 Water Tanker hours 24.000 292.60 / hours 7,022.40
Material
PM0022 Aggregate-Grading II 63 mm to 45 mm Cum 435.60 981.49 / Cum 4,27,537.04
PM0139 Stone Screening - Type A 13.2 mm for Cum 57.60 1256.49 / Cum 72,373.82
Grading-2
PM0035 Binding Material Cum 28.80 100.00 / Cum 2,880.00
PM0144 Water KL 144.00 135.00 / KL 19,440.00
Total Resource Cost 5,69,885.45
Over Head excluding Tax (10%-4%) @6% 5,69,885.45 x 6 % 34,193.13
Contractor's Profit @10% 6,04,078.57 x 10 % 60,407.86
Labour Cess @1% 6,64,486.43 x 1 % 6,644.86
Cost For 360 Cum 6,71,131.30
Rate per Cum 1,864.25
Say Rs. Per Cum 1,864.30
___________________________________________________________________________________________________
Page no. 80 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Material
PM0022 Aggregate-Grading II 63 mm to 45 mm Cum 435.60 981.49 / Cum 4,27,537.04
PM0140 Stone Screening - Type B 11.2 mm for Cum 96.01 1256.49 / Cum 1,20,635.60
Grading-2
PM0035 Binding Material Cum 28.80 100.00 / Cum 2,880.00
PM0144 Water KL 144.00 135.00 / KL 19,440.00
Total Resource Cost 6,18,147.23
Over Head excluding Tax (10%-4%) @6% 6,18,147.23 x 6 % 37,088.83
Contractor's Profit @10% 6,55,236.06 x 10 % 65,523.61
Labour Cess @1% 7,20,759.67 x 1 % 7,207.60
Cost For 360 Cum 7,27,967.27
Rate per Cum 2,022.13
Say Rs. Per Cum 2,022.10
4-9-B-3 Grading- III (Using Screening Crushable type such as Moorum or Gravel)
4-9-B-3-A Using Screening Crushable type such as Moorum or Gravel
Unit = Cum
Taking output = 360 Cum
Grading-III 53 mm to 22.4 mm@ 0.91 cum per 10 sqm for compacted thickness of 75 mm
Crushable type such as Moorum or Gravel for grading II &III @ 0.22 cum per 10 sqm
Binding Material @ 0.06cum per 10 sqm for grading II material
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.680 306.00 / Day 208.08
PL15 Beldar/mazdoor (unskilled) day 15.000 280.50 / Day 4,207.50
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC019 Motor Grader hours 7.200 3258.50 / hours 23,461.20
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC078 Water Tanker hours 24.000 292.60 / hours 7,022.40
Material
PM0023 Aggregate-Grading III 53 mm to 22.4 Cum 435.60 1040.49 / Cum 4,53,237.44
mm
PM0164 Moorum at Site Cum 105.59 766.00 / Cum 80,881.94
PM0035 Binding Material Cum 28.80 100.00 / Cum 2,880.00
PM0144 Water KL 144.00 135.00 / KL 19,440.00
Total Resource Cost 6,04,093.96
Over Head excluding Tax (10%-4%) @6% 6,04,093.96 x 6 % 36,245.64
Contractor's Profit @10% 6,40,339.60 x 10 % 64,033.96
Labour Cess @1% 7,04,373.56 x 1 % 7,043.74
Cost For 360 Cum 7,11,417.30
Rate per Cum 1,976.16
___________________________________________________________________________________________________
Page no. 81 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 1,976.20
___________________________________________________________________________________________________
Page no. 82 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- 1. It is assumed that dismantling of concrete slab/pavement has been
considered separately. Hence same is not added in this analysis. Only
labour for crushing the dismantled slab into aggregate has been added.
Carriage from stock pile to work site has been provided with a lead of 10
km.
2. In case of breaking of slabs is done locally without involvement of
transportation, the provision of tipper, front end loader and
loading/unloading charges may be deleted.
3. As three wheeled smooth steel rollers are commonly in use, the same
has been provided as an alternative.
Unit = Cum
Taking output = 360 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 4.160 306.00 / Day 1,272.96
PL15 Beldar/mazdoor (unskilled) day 102.000 280.50 / Day 28,611.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC019 Motor Grader hours 6.000 3258.50 / hours 19,551.00
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC068 Tipper 5.5 cum in tonne.km MT.Km 7,200 3.99 / MT.Km 28,728.00
Add 10 % of cost of carriage to cover 28728.00 x 10% 2,872.80
cost of loading and unloading
PMC078 Water Tanker hours 12.000 292.60 / hours 3,511.20
Material
Material available from dismantled
concrete slab after crushing / breaking
and only carriage is required to be
provided
___________________________________________________________________________________________________
Page no. 83 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
4-11 Penetration Coat Over Top Layer of Crushed Cement Concrete Base
(Spraying of bitumen over cleaned dry surface of crushed cement concrete base at the rate
of 25 kg per 10 sqm by a bitumen pressure distributor, spreading of key aggregates at the
rate of 0.13 cum per 10 sqm by a mechanical gritter and rolling the surface as per clause
506.3.8)
Unit = Sqm
Taking output = 7500 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.560 306.00 / Day 171.36
PL15 Beldar/mazdoor (unskilled) day 12.000 280.50 / Day 3,366.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC013 Hydraulic broom with tractor hours 6.000 478.80 / hours 2,872.80
PMC015 Hydraulic self propelled chip spreader hours 6.000 1330.00 / hours 7,980.00
___________________________________________________________________________________________________
Page no. 84 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- 1. Though vibratory roller is required only for 3 hours as per norms, the
same is required to be available at site for 6 hours to match with other
machines. The usage rates of vibratory roller may be multiplied with a factor
of 0.65
2. As three wheeled smooth steel rollers are commonly in use, the same
has been provided as an alternative which can be used if the thickness of
individual layer does not exceed 100 mm..
Unit = Cum
Taking output = 225 Cum (495 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.480 306.00 / Day 146.88
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC010 Electric generator set, 125 KVA hours 6.000 1263.50 / hours 7,581.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC034 Vibratory roller 80-100 kN hours 3.900 1995.00 / hours 7,780.50
PMC057 Paver Finisher Mechanical 100 TPH hours 6.000 2660.00 / hours 15,960.00
PMC068 Tipper 5.5 cum in tonne.km MT.Km 4,950 3.99 / MT.Km 19,750.50
Add 10 % of cost of carriage to cover 19750.50 x 10% 1,975.05
cost of loading and unloading
PMC078 Water Tanker hours 3.000 292.60 / hours 877.80
PMC108 Wet Mix Plant 75 TPH hours 9.000 1682.45 / hours 15,142.05
Material
PM0024 Aggregates 22.4 mm to 2.36 mm for Cum 118.80 1256.49 / Cum 1,49,271.01
wet mix macadam
PM0025 Aggregates 45 mm to 22.4 mm for wet Cum 89.10 1256.49 / Cum 1,11,953.26
mix macadam
PM0078 Fine aggregate/Crushed sand 2.36 mm Cum 89.10 1256.49 / Cum 1,11,953.26
to 75 micron
PM0144 Water KL 18.00 135.00 / KL 2,430.00
Total Resource Cost 4,55,593.71
Over Head excluding Tax (10%-4%) @6% 4,55,593.71 x 6 % 27,335.62
Contractor's Profit @10% 4,82,929.33 x 10 % 48,292.93
Labour Cess @1% 5,31,222.27 x 1 % 5,312.22
Cost For 225 Cum 5,36,534.49
Rate per Cum 2,384.60
Say Rs. Per Cum 2,384.60
___________________________________________________________________________________________________
Page no. 85 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
4-13 Construction of Median and Island with Soil Taken from Roadway Cutting
(Construction of Median and Island above road level with approved material deposited at
site from roadway cutting and excavation for drain and foundation of other structures,
spread, graded and compacted as per clause 407)
Note:- This analysis provides for median and island with earthen top. In case the
surface is required to be turfed or planted with shrubs, the same is required
to be provided separately as per analysis given in the chapter on
horticulture. In case granular fill is required to be paved, quantities of paving
are required to be calculated as per approved design and paid separately.
Unit = Cum
Taking output = 21 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.240 306.00 / Day 73.44
PL15 Beldar/mazdoor (unskilled) day 6.000 280.50 / Day 1,683.00
Machine
PMC022 Plate compactor hours 6.000 66.50 / hours 399.00
PMC078 Water Tanker hours 1.000 292.60 / hours 292.60
Material
PM0144 Water Kl 6.00 135.00 / KL 810.00
Total Resource Cost 3,258.04
Over Head excluding Tax (10%-4%) @6% 3,258.04 x 6 % 195.48
Contractor's Profit @10% 3,453.52 x 10 % 345.35
Labour Cess @1% 3,798.87 x 1 % 37.99
Cost For 21 Cum 3,836.86
Rate per Cum 182.71
Say Rs. Per Cum 182.70
4-14 Construction of Median and Island with Soil Taken from Borrow Areas
(Construction of median and Island above road level with approved material brought from
borrow pits, spread, sloped and compacted as per clause 407)
Note:- This analysis provides for median and island with earthen top. In case the
surface is required to be turfed or planted with shrubs, the same is required
to be provided separately as per analysis given in the chapter on
horticulture. In case surface finish is of hard type, the same may be
provided separately as per approved design.
Unit = Cum
Taking output = 21 Cum
Code Resource Unit Qty. Rate Amount
Labour
___________________________________________________________________________________________________
Page no. 86 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL14 Mate day 0.160 306.00 / Day 48.96
PL15 Beldar/mazdoor (unskilled) day 4.000 280.50 / Day 1,122.00
Machine
PMC014 Hydraulic Excavator 0.9/1.0 cum hours 0.500 1197.00 / hours 598.50
PMC022 Plate compactor hours 6.000 66.50 / hours 399.00
PMC068 Tipper 5.5 cum in tonne.km MT.Km 525 3.99 / MT.Km 2,094.75
Add 10 % of cost of carriage to cover 2094.75 x 10% 209.48
cost of loading and unloading
PMC078 Water Tanker hours 1.000 292.60 / hours 292.60
Material
PM0144 Water Kl 6.00 135.00 / KL 810.00
Total Resource Cost 5,575.29
Over Head excluding Tax (10%-4%) @6% 5,575.29 x 6 % 334.52
Contractor's Profit @10% 5,909.80 x 10 % 590.98
Labour Cess @1% 6,500.78 x 1 % 65.01
Cost For 21 Cum 6,565.79
Rate per Cum 312.66
Say Rs. Per Cum 312.70
Unit = Sqm
Taking output = 300 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL12 Mason 1st class day 4.000 510.00 / Day 2,040.00
PL14 Mate day 1.360 306.00 / Day 416.16
___________________________________________________________________________________________________
Page no. 87 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL15 Beldar/mazdoor (unskilled) day 30.000 280.50 / Day 8,415.00
Machine
PMC007 Concrete mixer 0.28/0.4 cum hours 6.000 166.25 / hours 997.50
PMC034 Vibratory roller 80-100 kN hours 0.750 1995.00 / hours 1,496.25
PMC078 Water Tanker hours 2.000 292.60 / hours 585.20
Material
i) For Granular sub base material
PM0180 Coarse graded Granular sub-base Cum 20.79 1040.49 / Cum 21,631.79
Material 53 mm to 26 .5mm
PM0177 Coarse graded Granular sub-base Cum 26.73 1188.49 / Cum 31,768.34
Material 26.5 mm to 4.75 mm
PM0155 Well Graded Material for Sub-Base - Cum 11.88 932.49 / Cum 11,077.98
Grading II 2.36 mm below
___________________________________________________________________________________________________
Page no. 88 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Cum
Taking output = 360 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.480 306.00 / Day 146.88
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC019 Motor Grader hours 6.000 3258.50 / hours 19,551.00
PMC032 Tractor with Rotavator hours 12.000 478.80 / hours 5,745.60
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC078 Water Tanker hours 6.000 292.60 / hours 1,755.60
Material
PM0002 Aggregate - For 37.5 mm Maximum Cum 151.06 1256.49 / Cum 1,89,805.38
size - 22.4 mm to 5.6 mm
PM0022 Aggregate-Grading II 63 mm to 45 mm Cum 157.46 981.49 / Cum 1,54,545.42
___________________________________________________________________________________________________
Page no. 89 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0025 Aggregates 45 mm to 22.4 mm for wet Cum 24.12 1256.49 / Cum 30,306.54
mix macadam
PM0181 Aggregates below 5.6 mm Cum 213.48 1256.49 / Cum 2,68,235.49
PM0144 Water Kl 36.00 135.00 / KL 4,860.00
Total Resource Cost 6,44,703.53
Over Head excluding Tax (10%-4%) @6% 6,44,703.53 x 6 % 38,682.21
Contractor's Profit @10% 6,83,385.74 x 10 % 68,338.57
Labour Cess @1% 7,51,724.31 x 1 % 7,517.24
Cost For 360 Cum 7,59,241.56
Rate per Cum 2,109.00
Say Rs. Per Cum 2,109.00
___________________________________________________________________________________________________
Page no. 90 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Cum 2,238.62
Say Rs. Per Cum 2,238.60
___________________________________________________________________________________________________
Page no. 91 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
4-18 Lime, Fly ash stabalised soil sub-base
(Construction of Sub-base using lime - fly ash admixture with granular soil, free from organic
matter/ deleterious material or clayey silts and low plasticity clays having PI between 5 and
20 and liquid limit less than 25 and commercial dry lime, slaked at site or pre-slaked with
CaO content not less than 50%, fly ash to conform to gradation as per clause 4.3 of IRC: 88-
1984, lime + fly ash content ranging between 10 to 30%, the minimum un-confined
compressive strength and CBR value after 28 days curing and 4 days soaking to be
7.5kg/sq, cm and 25% respectively, all as specified in IRC: 88-1984. )
Note:- 1.Compensation for earth will vary from place to place and will have to be
assessed realistically as per particular ground situation. In case earth is
available from Govt. land, compensation for earth will not be required. The
position is required to be clearly stated in the cost estimate.
2.Cost of Flyash has not been considered as same will be available free of
cost. Only carriage of Flyash has been provided.
3.Lime + Flyash has been taken as 20 per cent of total mass and ratio of
lime and Flyash as 1:4 for estimating purposes. Total quantities will be as
per approved design.
Unit = Cum
Taking output = 480 Cum (720 Tonne) (density 1.50 t/cum)
Assumptions made Total mass taken for analysis = 720 t
Lime + Flyash admixture @ 20 per cent = 0.2 x 720=144 t
Soil = 720 -144 = 576 t 576 /1.6 = 360 cum
Lime + Flyash = 144 t
Ratio Lime 4 : Flyash 16
Lime = 29 kg.
Flyash = 115 kg.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.240 306.00 / Day 73.44
PL15 Beldar/mazdoor (unskilled) day 6.000 280.50 / Day 1,683.00
PL17 Mazdoor/Beldar (Skilled) day 1.000 392.70 / Day 392.70
Machine
PMC014 Hydraulic Excavator 0.9/1.0 cum hours 6.000 1197.00 / hours 7,182.00
PMC019 Motor Grader hours 9.600 3258.50 / hours 31,281.60
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC068 Tipper 5.5 cum in tonne.km hours 5,760 3.99 / MT.Km 22,982.40
(for carriage of soil 576 tonnes)
PMC068 Tipper 5.5 cum in tonne.km hours 1,150 3.99 / MT.Km 4,588.50
(for carriage of 115 tonnes Flyash)
PMC028 Tipper 5.5 cum/10 ton capacity hours 3.000 631.75 / hours 1,895.25
___________________________________________________________________________________________________
Page no. 92 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
(for carriage of 29 tonnes of lime )
Add 10 % of cost of carriage to cover 29466.15 x 10% 2,946.62
cost of loading and unloading
PMC029 Tractor with Disc Harrows hours 6.000 478.80 / hours 2,872.80
PMC078 Water Tanker hours 12.000 292.60 / hours 3,511.20
Material
PM0095 Lime Tonne 29.00 6667.00 / MT 1,93,343.00
PM0052 Compensation for earth taken from Cum 360.00 100.00 / Cum 36,000.00
private land
Total Resource Cost 3,20,722.51
Over Head excluding Tax (10%-4%) @6% 3,20,722.51 x 6 % 19,243.35
Contractor's Profit @10% 3,39,965.86 x 10 % 33,996.59
Labour Cess @1% 3,73,962.44 x 1 % 3,739.62
Cost For 480 Cum 3,77,702.07
Rate per Cum 786.88
Say Rs. Per Cum 786.90
___________________________________________________________________________________________________
Page no. 93 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 5 - BASES AND SURFACE COURSES (BITUMINOUS)
5-1 Prime coat
(Providing and applying primer coat with bitumen emulsion on prepared surface of granular
Base including clearing of road surface and spraying primer at the rate of 0.60 kg/sqm using
mechanical means.)
Note:- Bitumen primer has been provided @ 0.60 kg per sqm as per clause 502.8.
Payment shall be made with adjustment, plus or minus, for the variation
between this quantity and the actual quantity approved by the Engineer
after the preliminary trials referred to in clause No. 502.4.3.
Unit = Sqm
Taking output = 3500 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC001 Air Compressor 210 cfm hours 2.800 399.00 / hours 1,117.20
PMC013 Hydraulic broom with tractor hours 2.800 478.80 / hours 1,340.64
PMC038 Bitumen Pressure Distributor hours 2.000 1170.40 / hours 2,340.80
PMC078 Water Tanker hours 1.000 292.60 / hours 292.60
Material
PM0043 Bitumen Emulsion (SS-1) Tonne 2.10 30669.14 / MT 64,405.19
PM0144 Water Kl 6.00 135.00 / KL 810.00
Total Resource Cost 70,891.91
Over Head excluding Tax (10%-4%) @6% 70,891.91 x 6 % 4,253.51
Contractor's Profit @10% 75,145.43 x 10 % 7,514.54
Labour Cess @1% 82,659.97 x 1 % 826.60
Cost For 3500 Sqm 83,486.57
Rate per Sqm 23.85
Say Rs. Per Sqm 23.90
___________________________________________________________________________________________________
Page no. 94 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- 1. Bitumen emulsion has been provided @ 0.20 kg per sqm as per clause
503.8. Payment shall be made with adjustment, plus or minus, for the
variation between this quantity and actual quantity approved by the
Engineer after preliminary trials referred to in clause No. 503.4.3
2. An output of 3500 sqm has been considered in case of prime coat and
tack coat which can be covered by bituminous courses on the same day.
Unit = Sqm
Taking output = 3500 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC001 Air Compressor 210 cfm hours 2.800 399.00 / hours 1,117.20
PMC013 Hydraulic broom with tractor hours 2.800 478.80 / hours 1,340.64
PMC038 Bitumen Pressure Distributor hours 2.000 1170.40 / hours 2,340.80
Material
PM0042 Bitumen Emulsion (RS-1) Tonne 0.70 29069.14 / MT 20,348.40
Total Resource Cost 25,732.52
Over Head excluding Tax (10%-4%) @6% 25,732.52 x 6 % 1,543.95
Contractor's Profit @10% 27,276.47 x 10 % 2,727.65
Labour Cess @1% 30,004.12 x 1 % 300.04
Cost For 3500 Sqm 30,304.16
Rate per Sqm 8.66
Say Rs. Per Sqm 8.70
___________________________________________________________________________________________________
Page no. 95 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- *1. Although the rollers are required only for 3 hours as per norms of output,
but the same have to be available at site for six hours as the hot mix plant
and paver will take six hours for mixing and paving the output of 450 tonnes
considered in this analysis. To cater for the idle period of these rollers, their
usage rates have been multiplied by a factor of 0.65.
2.Quantity of Bitumen has been taken for analysis purpose. The actual
quantity will depend upon job mix formula.
3. Labour for traffic control, watch and ward and other miscellaneous duties
at site including sundries have been included in administrative overheads of
the contractor.
4. In case BM is laid over freshly laid tack coat, provision of Mechanical
broom and 2 mazdoors for the same shall be deleted as the same has been
included in the cost of tack coat.
___________________________________________________________________________________________________
Page no. 96 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0008 Aggregate - Grading I (40 mm nominal Cum 72.53 1256.49 / Cum 91,133.22
Size) 10 mm - 5 / 4.75 mm
PM0009 Aggregate - Grading I (40 mm nominal Cum 130.55 1256.49 / Cum 1,64,034.77
Size) 25 mm – 10 mm
PM0010 Aggregate - Grading I (40 mm nominal Cum 43.51 1256.49 / Cum 54,669.88
Size) 37.25 mm - 25 mm
PM0011 Aggregate - Grading I (40 mm nominal Cum 43.51 1256.49 / Cum 54,669.88
Size) 5 mm and below
___________________________________________________________________________________________________
Page no. 97 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC001 Air Compressor 210 cfm hours 2.200 399.00 / hours 877.80
Material
PM0040 Bitumen VG-30 Tonne 14.85 29909.14 / MT 4,44,150.73
PM0012 Aggregate - Grading II (19 mm nominal Cum 116.04 1256.49 / Cum 1,45,803.10
Size) 10 mm - 5 mm
PM0013 Aggregate - Grading II (19 mm nominal Cum 116.04 1256.49 / Cum 1,45,803.10
Size) 25 mm – 10 mm
PM0014 Aggregate - Grading II (19 mm nominal Cum 58.02 1256.49 / Cum 72,901.55
Size) 5 mm and below
Total Resource Cost 10,78,730.96
Over Head excluding Tax (10%-4%) @6% 10,78,730.96 x 6 % 64,723.86
Contractor's Profit @10% 11,43,454.82 x 10 % 1,14,345.48
Labour Cess @1% 12,57,800.30 x 1 % 12,578.00
Cost For 205 Cum 12,70,378.30
Rate per Cum 6,196.97
Say Rs. Per Cum 6,197.00
5-4-A 50 mm thick
Unit = Sqm
Taking output = 4500 Sqm (225 Cum)
Bitumen@ 5 kg per sqm
coarse aggregate @ 0.06 cum per sqm
Key aggregates @ 0.015 cum per sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.320 306.00 / Day 97.92
PL15 Beldar/mazdoor (unskilled) day 6.000 280.50 / Day 1,683.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC015 Hydraulic self propelled chip spreader hours 6.000 1330.00 / hours 7,980.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 10.000 631.75 / hours 6,317.50
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC038 Bitumen Pressure Distributor hours 2.570 1170.40 / hours 3,007.93
Material
___________________________________________________________________________________________________
Page no. 98 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0040 Bitumen VG-30 Tonne 22.50 29909.14 / MT 6,72,955.65
PM0094 Key Aggregates passing 22.4/ 26.5 mm Cum 67.50 1256.49 / Cum 84,813.08
and retained on 2.8 mm
5-4-B 75 mm thick
Unit = Sqm (Bitumen@ 5 kg per sqm)
Taking output = 4500 Sqm (337.50 Cum)
Bitumen@ 6.8 kg per sqm
coarse aggregate @ 0.09 cum per sqm
Key aggregates @ 0.018 cum per sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.400 306.00 / Day 122.40
PL15 Beldar/mazdoor (unskilled) day 8.000 280.50 / Day 2,244.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC015 Hydraulic self propelled chip spreader hours 6.000 1330.00 / hours 7,980.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 10.000 631.75 / hours 6,317.50
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC038 Bitumen Pressure Distributor hours 2.570 1170.40 / hours 3,007.93
Material
PM0040 Bitumen VG-30 Tonne 30.60 29909.14 / MT 9,15,219.68
PM0185 Aggregates 63 mm to 2.8 mm Cum 405.00 1256.49 / Cum 5,08,878.45
PM0094 Key Aggregates passing 22.4/ 26.5 mm Cum 81.00 1256.49 / Cum 1,01,775.69
and retained on 2.8 mm
___________________________________________________________________________________________________
Page no. 99 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Sqm
Taking output = 3000 Sqm (225 Cum)
Bitumen30 kg per 10 sqm @ 15 kg per 10 sqm for each layer
Crushed aggregate@ 0.5 cum per 10 sqm for each layer
Key aggregates @ 0.13 cum per 10 sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.400 306.00 / Day 122.40
PL15 Beldar/mazdoor (unskilled) day 8.000 280.50 / Day 2,244.00
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC015 Hydraulic self propelled chip spreader hours 6.000 1330.00 / hours 7,980.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 10.000 631.75 / hours 6,317.50
PMC034 Vibratory roller 80-100 kN hours 6.000 1995.00 / hours 11,970.00
PMC038 Bitumen Pressure Distributor hours 3.430 1170.40 / hours 4,014.47
Material
PM0040 Bitumen VG-30 Tonne 9.00 29909.14 / MT 2,69,182.26
PM0094 Key Aggregates passing 22.4/ 26.5 mm Cum 39.00 1256.49 / Cum 49,003.11
and retained on 2.8 mm
___________________________________________________________________________________________________
Page no. 100 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
5-6 Dense Graded Bituminous Macadam
(Providing and laying dense bituminous macadam with 100-120 TPH batch type HMP
producing an average output of 75 tonnes per hour using crushed aggregates of specified
grading, premixed with bituminous binder @ 4.0 to 4.5% by weight of total mix 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. 507 complete in all respects.)
Note:- *1. Although the roller are required only for 3 hours as per norms of output, but the
same have to be available at site for six hours as the hot mix plant and paver will
take six hours for mixing and paving the output of 450 tonnes considered in this
analysis. To cater for the idle period of these rollers, their usage rates have been
multiplied by a factor of 0.65.
2.Quantity of Bitumen has been taken for analysis purpose. The actual quantity will
depend upon job mix formula.
3. Labour for traffic control, watch and ward and other miscellaneous duties at site
including sundries have been included in administrative overheads of the contractor.
4. In case DBM is laid over freshly laid tack coat, provision of mechanical broom and
2 mazdoors shall be deleted as the same has been included in the cost of tack coat.
5. The individual density for each size of aggregates to be used for construction I.e.
37.5-25 mm, 25-10 mm etc. should be found in the laboratory and accordingly the
quantities should be ammended for use in field. The average density of 1.5
tonne/cum is only a reference density in this Data Book.
6. The individual percentage of aggregates should be calculated from the total
weight of dry aggregates i.e.. excluding the weight of bitumen. The weight of filler
will also be 2 per cent by weight of dry aggregates.
___________________________________________________________________________________________________
Page no. 101 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC050 Hotmix Plant - 60 to 90 TPH capacity hours 6.000 18620.00 / hours 1,11,720.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC027 Three wheel 80-100 kN Static Roller hours 3.900 625.10 / hours 2,437.89
PMC034 Vibratory roller 80-100 kN hours 3.900 1995.00 / hours 7,780.50
PMC056 Paver Finisher Hydrostatic with sensor hours 6.000 3325.00 / hours 19,950.00
PMC066 control
Smooth100 TPH Roller 8 tonne
Wheeled hours 3.900 625.10 / hours 2,437.89
PMC068 Tipper 5.5 cum in tonne.km hours 4,500 3.99 / MT.Km 17,955.00
Add 10 % of cost of carriage to cover 17955.00 x 10% 1,795.50
cost of loading and unloading
PMC097 Generator 250 KVA hours 6.000 2128.00 / hours 12,768.00
Material
PM0040 Bitumen VG-30 Tonne 19.13 29909.14 / MT 5,72,161.85
PM0095 Lime Tonne 8.62 6667.00 / MT 57,469.54
PM0008 Aggregate - Grading I (40 mm nominal Cum 54.58 1256.49 / Cum 68,579.22
Size) 10 mm - 5 / 4.75 mm
PM0909 Stone chippings/ screenings 4.75 mm Cum 126.39 1256.49 / Cum 1,58,807.77
PM0191 nominal size25 mm to 10 mm
Aggregates Cum 37.34 1256.49 / Cum 46,917.34
PM0194 Aggregates 37.5 mm to 25 mm Cum 63.19 1256.49 / Cum 79,397.60
___________________________________________________________________________________________________
Page no. 102 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC050 Hotmix Plant - 60 to 90 TPH capacity hours 6.000 18620.00 / hours 1,11,720.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC027 Three wheel 80-100 kN Static Roller hours 3.900 625.10 / hours 2,437.89
PMC034 Vibratory roller 80-100 kN hours 3.900 1995.00 / hours 7,780.50
PMC056 Paver Finisher Hydrostatic with sensor hours 6.000 3325.00 / hours 19,950.00
PMC066 control
Smooth100 TPH Roller 8 tonne
Wheeled hours 3.900 625.10 / hours 2,437.89
PMC068 Tipper 5.5 cum in tonne.km hours 4,500 3.99 / MT.Km 17,955.00
Add 10 % of cost of carriage to cover 17955.00 x 10% 1,795.50
cost of loading and unloading
PMC097 Generator 250 KVA hours 6.000 2128.00 / hours 12,768.00
Material
PM0040 Bitumen VG-30 Tonne 19.13 29909.14 / MT 5,72,161.85
PM0095 Lime Tonne 8.62 6667.00 / MT 57,469.54
PM0012 Aggregate - Grading II (19 mm nominal Cum 80.43 1256.49 / Cum 1,01,059.49
Size) 10 mm - 5 mm
PM0181 Aggregates below 5.6 mm Cum 114.90 1256.49 / Cum 1,44,370.70
PM0191 Aggregates 25 mm to 10 mm Cum 86.16 1256.49 / Cum 1,08,259.18
Total Resource Cost 11,74,056.08
Over Head excluding Tax (10%-4%) @6% 11,74,056.08 x 6 % 70,443.36
Contractor's Profit @10% 12,44,499.44 x 10 % 1,24,449.94
Labour Cess @1% 13,68,949.39 x 1 % 13,689.49
Cost For 195 Cum 13,82,638.88
Rate per Cum 7,090.46
Say Rs. Per Cum 7,090.50
___________________________________________________________________________________________________
Page no. 103 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- *1. Although the roller are required only for 3 hours as per norms of output, but the
same have to be available at site for six hours as the hot mix plant and paver will
take six hours for mixing and paving the output of 450 tonnes considered in this
analysis. To cater for the idle period of these rollers, their usage rates have been
multiplied by a factor of 0.65.
2.Quantity of Bitumen has been taken for analysis purpose. The actual quantity will
depend upon job mix formula.
3. Labour for traffic control, watch and ward and other miscellaneous duties at site
including sundries have been included in administrative overheads of the contractor.
4. In case SDBC is laid over freshly laid tack coat, provision of broom and 2
mazdoor shall be deleted as the same has been included in the cost of tack coat.
5. The quantity of Bitumen to be adjusted as per job mix formula.
___________________________________________________________________________________________________
Page no. 104 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0189 Aggregates 13.2 mm to 10 mm Cum 57.30 1256.49 / Cum 71,996.88
Total Resource Cost 12,06,649.64
Over Head excluding Tax (10%-4%) @6% 12,06,649.64 x 6 % 72,398.98
Contractor's Profit @10% 12,79,048.62 x 10 % 1,27,904.86
Labour Cess @1% 14,06,953.48 x 1 % 14,069.53
Cost For 195 Cum 14,21,023.02
Rate per Cum 7,287.30
Say Rs. Per Cum 7,287.30
___________________________________________________________________________________________________
Page no. 105 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 13,48,424.06 x 10 % 1,34,842.41
Labour Cess @1% 14,83,266.46 x 1 % 14,832.66
Cost For 195 Cum 14,98,099.13
Rate per Cum 7,682.56
Say Rs. Per Cum 7,682.60
Note:- *1. Although the roller are required only for 3 hours as per norms of output, but the
same have to be available at site for six hours as the hot mix plant and paver will
take six hours for mixing and paving the output of 450 tonnes considered in this
analysis. To cater for the idle period of these rollers, their usage rates have been
multiplied by a factor of 0.65.
2.Quantity of Bitumen has been taken for analysis purpose. The actual quantity will
depend upon job mix formula.
3. Labour for traffic control, watch and ward and other miscellaneous duties at site
including sundries have been included in administrative overheads of the contractor.
4. In case BC is laid over freshly laid tack coat, provision of mechanical broom and 2
mazdoors shall be deleted as the same has been included in the cost of tack coat.
5. The individual density for each size of aggregates to be used for construction I.e.
37.5-25 mm, 25-10 mm etc. should be found in the laboratory and accordingly the
quantities should be ammended for use in field. The average density of 1.5
tonne/cum is only a reference density in this Data Book.
6. The individual percentage of aggregates should be calculated from the total
weight of dry aggregates i.e.. excluding the weight of bitumen. The weight of filler
will also be 2 per cent by weight of dry aggregates.
___________________________________________________________________________________________________
Page no. 106 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL14 Mate day 0.840 306.00 / Day 257.04
PL15 Beldar/mazdoor (unskilled) day 16.000 280.50 / Day 4,488.00
PL17 Mazdoor/Beldar (Skilled) day 5.000 392.70 / Day 1,963.50
Machine
PMC050 Hotmix Plant - 60 to 90 TPH capacity hours 6.000 18620.00 / hours 1,11,720.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC027 Three wheel 80-100 kN Static Roller hours 3.900 625.10 / hours 2,437.89
PMC034 Vibratory roller 80-100 kN hours 3.900 1995.00 / hours 7,780.50
PMC056 Paver Finisher Hydrostatic with sensor hours 6.000 3325.00 / hours 19,950.00
PMC066 control
Smooth100 TPH Roller 8 tonne
Wheeled hours 3.900 625.10 / hours 2,437.89
PMC068 Tipper 5.5 cum in tonne.km hours 4,500 3.99 / MT.Km 17,955.00
Add 10 % of cost of carriage to cover 17955.00 x 10% 1,795.50
cost of loading and unloading
PMC097 Generator 250 KVA hours 6.000 2128.00 / hours 12,768.00
Material
PM0040 Bitumen VG-30 Tonne 23.40 29909.14 / MT 6,99,873.88
PM0095 Lime Tonne 8.60 6667.00 / MT 57,336.20
PM0012 Aggregate - Grading II (19 mm nominal Cum 65.41 1256.49 / Cum 82,187.01
Size) 10 mm - 5 mm
PM0014 Aggregate - Grading II (19 mm nominal Cum 113.76 1256.49 / Cum 1,42,938.30
Size) 5 mm and below
PM0190 Aggregates 20 mm to 10 mm Cum 99.54 1256.49 / Cum 1,25,071.01
Total Resource Cost 12,98,141.72
Over Head excluding Tax (10%-4%) @6% 12,98,141.72 x 6 % 77,888.50
Contractor's Profit @10% 13,76,030.23 x 10 % 1,37,603.02
Labour Cess @1% 15,13,633.25 x 1 % 15,136.33
Cost For 191 Cum 15,28,769.58
Rate per Cum 8,004.03
Say Rs. Per Cum 8,004.00
5-8-2 for Grading-II (bituminous binder @ 5.4 % of mix)
Unit = Cum
Taking output = 191 Cum (450 Tonne)
Bitumen @ 5.4 per cent of weight of mix
Total weight of mix = 450 tonnes
Weight of bitumen = 24.30 tonnes
Weight of aggregate = 450 -22.50 = 425.70 tonnes
Taking density of aggregate = 1.5 ton/cum
Volume of aggregate = 283.80 cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.840 306.00 / Day 257.04
PL15 Beldar/mazdoor (unskilled) day 16.000 280.50 / Day 4,488.00
___________________________________________________________________________________________________
Page no. 107 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL17 Mazdoor/Beldar (Skilled) day 5.000 392.70 / Day 1,963.50
Machine
PMC050 Hotmix Plant - 60 to 90 TPH capacity hours 6.000 18620.00 / hours 1,11,720.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC027 Three wheel 80-100 kN Static Roller hours 3.900 625.10 / hours 2,437.89
PMC034 Vibratory roller 80-100 kN hours 3.900 1995.00 / hours 7,780.50
PMC056 Paver Finisher Hydrostatic with sensor hours 6.000 3325.00 / hours 19,950.00
PMC066 control
Smooth100 TPH Roller 8 tonne
Wheeled hours 3.900 625.10 / hours 2,437.89
PMC068 Tipper 5.5 cum in tonne.km hours 4,500 3.99 / MT.Km 17,955.00
Add 10 % of cost of carriage to cover 17955.00 x 10% 1,795.50
cost of loading and unloading
PMC097 Generator 250 KVA hours 6.000 2128.00 / hours 12,768.00
Material
PM0040 Bitumen VG-30 Tonne 24.30 29909.14 / MT 7,26,792.10
PM0095 Lime Tonne 8.59 6667.00 / MT 57,269.53
PM0012 Aggregate - Grading II (19 mm nominal Cum 70.95 1256.49 / Cum 89,147.97
Size) 10 mm - 5 mm
PM0014 Aggregate - Grading II (19 mm nominal Cum 122.03 1256.49 / Cum 1,53,329.47
Size) 5 mm and below
PM0189 Aggregates 13.2 mm to 10 mm Cum 85.14 1256.49 / Cum 1,06,977.56
Note:- 1.Where the proposed aggregate fails to pass the stripping test, an
approved adhesion agent may be added to the binder as per clause
510.2.4. Alternatively, chips may be pre-coated as per clause 510.2.5
2.Input for the second coat, where required, will be the same as per the Ist
coat mentioned above
___________________________________________________________________________________________________
Page no. 108 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Crushed Stone Chipping @ 0.015 Cum per Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.440 306.00 / Day 134.64
PL15 Beldar/mazdoor (unskilled) day 9.000 280.50 / Day 2,524.50
PL17 Mazdoor/Beldar (Skilled) day 2.000 392.70 / Day 785.40
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC013 Hydraulic broom with tractor hours 7.200 478.80 / hours 3,447.36
PMC015 Hydraulic self propelled chip spreader hours 6.000 1330.00 / hours 7,980.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 6.000 631.75 / hours 3,790.50
PMC038 Bitumen Pressure Distributor hours 6.000 1170.40 / hours 7,022.40
PMC066 Smooth Wheeled Roller 8 tonne hours 6.000 625.10 / hours 3,750.60
PMC133 Air compressor 250 cfm with two leads hours 7.200 3218.60 / day 2,896.74
Material for pneumatic cutters/hammers.
PM0040 Bitumen VG-30 Tonne 10.80 29909.14 / MT 3,23,018.71
PM0016 Aggregate (Single size) : 20 mm Cum 135.00 1256.49 / Cum 1,69,626.15
nominal size
Total Resource Cost 5,32,159.00
Over Head excluding Tax (10%-4%) @6% 5,32,159.00 x 6 % 31,929.54
Contractor's Profit @10% 5,64,088.54 x 10 % 56,408.85
Labour Cess @1% 6,20,497.40 x 1 % 6,204.97
Cost For 9000 Sqm 6,26,702.37
Rate per Sqm 69.63
Say Rs. Per Sqm 69.60
___________________________________________________________________________________________________
Page no. 109 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC133 Air compressor 250 cfm with two leads hours 7.200 3218.60 / day 2,896.74
Material for pneumatic cutters/hammers.
PM0040 Bitumen VG-30 Tonne 9.00 29909.14 / MT 2,69,182.26
PM0196 Aggregates 13.2/12.5 mm nominal size Cum 90.00 1256.49 / Cum 1,13,084.10
5-10-1 Mechanical method using Penetration grade Bitumen and HMP of appropriate capacity not
less than 75 tonnes/hour .
Note:- If a premix sand seal coat of 'B' type is proposed, the same is required to be
provided over the open graded premix carpet immediately on the same day.
As the same HMP and other machines will be used for laying of premix
sand seal coat, out of 6 effective working hours, 4.00 hours may be utilised
for laying of premix carpet and balance 2.00 hours for the seal coat. The
rate for the premix sand seal coat under clause 513 (case II) has been
worked out accordingly by utilising the HMP for 2.00 hours for the purpose
of seal coat. In case type 'A' seal coat is proposed, HMP can be worked for
six hours for the premix carpet as type 'A' seal coat does not require the use
of HMP.
Unit = Sqm
Taking output = 10250 Sqm (205 Cum)
Bitumen@ 14.60 kg per 10 sqm
Crushed stone chipping @ 0.27 cum per 10 sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.840 306.00 / Day 257.04
PL15 Beldar/mazdoor (unskilled) day 16.000 280.50 / Day 4,488.00
PL17 Mazdoor/Beldar (Skilled) day 5.000 392.70 / Day 1,963.50
Machine
___________________________________________________________________________________________________
Page no. 110 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC027 Three wheel 80-100 kN Static Roller hours 6.000 625.10 / hours 3,750.60
PMC050 Hotmix Plant - 60 to 90 TPH capacity hours 6.000 18620.00 / hours 1,11,720.00
PMC056 Paver Finisher Hydrostatic with sensor hours 6.000 3325.00 / hours 19,950.00
PMC068 control 100 TPH
Tipper 5.5 cum in tonne.km MT.Km 4,500 3.99 / MT.Km 17,955.00
Add 10 % of cost of carriage to cover 17955.00 x 10% 1,795.50
cost of loading and unloading
PMC097 Generator 250 KVA hours 6.000 2128.00 / hours 12,768.00
Material
PM0040 Bitumen VG-30 Tonne 14.97 29909.14 / MT 4,47,739.83
PM0188 Aggregates 13.2 mm to 5.6 mm Cum 276.75 1256.49 / Cum 3,47,733.61
Total Resource Cost 9,77,303.07
Over Head excluding Tax (10%-4%) @6% 9,77,303.07 x 6 % 58,638.18
Contractor's Profit @10% 10,35,941.26 x 10 % 1,03,594.13
Labour Cess @1% 11,39,535.38 x 1 % 11,395.35
Cost For 10250 Sqm 11,50,930.74
Rate per Sqm 112.29
Say Rs. Per Sqm 112.30
___________________________________________________________________________________________________
Page no. 111 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
___________________________________________________________________________________________________
Page no. 112 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 10250 Sqm (205 Cum)
Bitumen@ 19.00 kg per 10 sqm
Crushed stone chipping @ 0.27 cum per 10 sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.840 306.00 / Day 257.04
PL15 Beldar/mazdoor (unskilled) day 16.000 280.50 / Day 4,488.00
PL17 Mazdoor/Beldar (Skilled) day 5.000 392.70 / Day 1,963.50
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC027 Three wheel 80-100 kN Static Roller hours 6.000 625.10 / hours 3,750.60
PMC050 Hotmix Plant - 60 to 90 TPH capacity hours 6.000 18620.00 / hours 1,11,720.00
PMC056 Paver Finisher Hydrostatic with sensor hours 6.000 3325.00 / hours 19,950.00
PMC068 control 100 TPH
Tipper 5.5 cum in tonne.km MT.Km 4,500 3.99 / MT.Km 17,955.00
Add 10 % of cost of carriage to cover 17955.00 x 10% 1,795.50
cost of loading and unloading
PMC097 Generator 250 KVA hours 6.000 2128.00 / hours 12,768.00
Material
PM0040 Bitumen VG-30 Tonne 19.48 29909.14 / MT 5,82,630.05
PM0187 Aggregates 13.2 mm to 0.09 mm Cum 276.75 1256.49 / Cum 3,47,733.61
Total Resource Cost 11,12,193.29
Over Head excluding Tax (10%-4%) @6% 11,12,193.29 x 6 % 66,731.60
Contractor's Profit @10% 11,78,924.89 x 10 % 1,17,892.49
Labour Cess @1% 12,96,817.38 x 1 % 12,968.17
Cost For 10250 Sqm 13,09,785.56
Rate per Sqm 127.78
Say Rs. Per Sqm 127.80
___________________________________________________________________________________________________
Page no. 113 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC012 Front end-loader 1 cum bucket capacity hours 6.000 1197.00 / hours 7,182.00
PMC015 Hydraulic self propelled chip spreader hours 6.000 1330.00 / hours 7,980.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 6.000 631.75 / hours 3,790.50
PMC038 Bitumen Pressure Distributor hours 6.000 1170.40 / hours 7,022.40
PMC066 Smooth Wheeled Roller 8 tonne hours 6.000 625.10 / hours 3,750.60
Material
PM0040 Bitumen VG-30 Tonne 10.05 29909.14 / MT 3,00,586.86
PM0063 Crushed Stone Chipping 6.7 mm size Cum 92.25 1256.49 / Cum 1,15,911.20
100% passing 11.2 mm and retained Total Resource Cost 4,47,980.00
Over Head excluding Tax (10%-4%) @6% 4,47,980.00 x 6 % 26,878.80
Contractor's Profit @10% 4,74,858.80 x 10 % 47,485.88
Labour Cess @1% 5,22,344.68 x 1 % 5,223.45
Cost For 10250 Sqm 5,27,568.13
Rate per Sqm 51.47
Say Rs. Per Sqm 51.50
5-12-2 Type B
(Providing and laying of premix sand seal coat with HMP of appropriate capacity not less
than 75 tonnes/ hours using Crushed Sand or Grit Passing 2.36 mm and retained on 180
micron and penetration bitumen of suitable grade.)
Note:- Since seal coat is required to be provided over the premix carpet on the
same day, out of the 6 working hours of the HMP, 4.00 hours are proposed
to be utilised for the premix carpet and the balance 2.00 hours for the seal
coat. Hence 2.00 hours have been considered for this case. This may be
linked to rate analysis worked out under clause 511.
Unit = Sqm
Taking output = 7858 Sqm (47.16 Cum)
Bitumen @ 6.80 kg per 10 sqm
Crushed stone chipping @0.06 cum per 10 sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.160 306.00 / Day 48.96
PL15 Beldar/mazdoor (unskilled) day 4.000 280.50 / Day 1,122.00
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 2.000 1197.00 / hours 2,394.00
PMC027 Three wheel 80-100 kN Static Roller hours 2.000 625.10 / hours 1,250.20
PMC050 Hotmix Plant - 60 to 90 TPH capacity hours 2.000 18620.00 / hours 37,240.00
PMC056 Paver Finisher Hydrostatic with sensor hours 2.000 3325.00 / hours 6,650.00
PMC068 control 5.5
Tipper 100cum
TPHin tonne.km MT.Km 1,040 3.99 / MT.Km 4,149.60
Add 10 % of cost of carriage to cover 4149.60 x 10% 414.96
cost of loading and unloading
___________________________________________________________________________________________________
Page no. 114 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC097 Generator 250 KVA hours 2.000 2128.00 / hours 4,256.00
Material
PM0040 Bitumen VG-30 Tonne 5.34 29909.14 / MT 1,59,714.81
PM0059 Crushed Sand or Grit Passing 2.36 mm Cum 47.16 1256.49 / Cum 59,256.07
and retained on 180 micron Total Resource Cost 2,76,496.60
Over Head excluding Tax (10%-4%) @6% 2,76,496.60 x 6 % 16,589.80
Contractor's Profit @10% 2,93,086.39 x 10 % 29,308.64
Labour Cess @1% 3,22,395.03 x 1 % 3,223.95
Cost For 7858 Sqm 3,25,618.98
Rate per Sqm 41.44
Say Rs. Per Sqm 41.40
Competitive market rates to be as certained. Alternatively, rates for stone crushing given in
chapter 1may be adopted, if found economical. In case for supply of aggregates at site are
not available, nearest crusher site may be as certained. Loading and un-loading charges
and cost of carriage may be added to these rates to arrive at the cost at site.
___________________________________________________________________________________________________
Page no. 115 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- 1.The rates for 50 mm & 40 mm thick layers may be worked out on pro-rata
basis.
2.Where tack coat is required to be provided before laying mastic asphalt,
the same is required to be measured and paid separately.
3.The quantities of binder, filler and aggregates are for estimating purpose.
Exact quantities shall be as per mix design.
4.This rate analysis is based on design made by CRRI for a specific case
and is meant for estimating purposes only. Actual design is required to be
done for each case.
Unit = Sqm
Taking output = 35 Sqm (0.87 Cum, assuming a density of 2.3 -2 tonnes/cum)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.440 306.00 / Day 134.64
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
PL17 Mazdoor/Beldar (Skilled) day 1.000 392.70 / Day 392.70
Machine
PMC005 Bitumen boiler oil fired 1000 litre hours 6.000 159.60 / hours 957.60
PMC013 Hydraulic broom with tractor hours 0.060 478.80 / hours 28.73
PMC054 Mastic Cooker hours 6.000 133.00 / hours 798.00
PMC074 Tractor hours 1.000 458.85 / hours 458.85
PMC001 Air Compressor 210 cfm hours 0.060 399.00 / hours 23.94
Material
Base mastic (without coarse aggregates) = 60 per cent
Coarse aggregate (6.3mm to 13.2 mm) = 40 per cent .
Proportion of material required for mastic asphalt with coarse aggregates-
___________________________________________________________________________________________________
Page no. 116 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0264 Pre-coated stone chips of 13.2 mm Tonne 0.018 1102.46 / Cum 19.84
nominal size
Note:- Tack coat, if required to be provided, before laying slurry seal may be
measured and paid separately
5-15-1 Slurry Seal 5 mm thickness
Unit = Sqm Taking density of 2.2 tonnes per cum
Taking output = 16000 Sqm (80 Cum; Weight of Mix 176 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.24 306.00 / Day 73.44
PL15 Beldar/mazdoor (unskilled) day 6.00 280.50 / Day 1,683.00
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC013 Hydraulic broom with tractor hours 6.00 478.80 / hours 2,872.80
PMC028 Tipper 5.5 cum/10 ton capacity hours 6.00 631.75 / hours 3,790.50
PMC055 Mobile slurry seal equipment hours 6.00 931.00 / hours 5,586.00
PMC059 Pneumatic Road Roller hours 6.00 1064.00 / hours 6,384.00
PMC078 Water Tanker hours 2.00 292.60 / hours 585.20
PMC133 Air compressor 250 cfm with two leads hours 6.00 3218.60 / day 2,413.95
Material for pneumatic cutters/hammers.
PM0043 Bitumen Emulsion (SS-1) Tonne 19.36 30669.14 / MT 5,93,754.55
@ 11 per cent of mix
PM0095 Lime Tonne 3.52 6667.00 / MT 23,467.84
@ 2 per cent of mix
PM0144 Water KL 12.00 135.00 / KL 1,620.00
___________________________________________________________________________________________________
Page no. 117 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0181 Aggregates below 5.6 mm Cum 102.08 1256.49 / Cum 1,28,262.50
@ 87% of mix
Total Resource Cost 7,77,675.78
Over Head excluding Tax (10%-4%) @6% 7,77,675.78 x 6 % 46,660.55
Contractor's Profit @10% 8,24,336.33 x 10 % 82,433.63
Labour Cess @1% 9,06,769.96 x 1 % 9,067.70
Cost For 16000 Sqm 9,15,837.66
Rate per Sqm 57.24
Say Rs. Per Sqm 57.20
5-15-2 3 mm thickness
Unit = Sqm Taking density of 2.2 tonnes per cum
Taking output = 20000 Sqm (60 Cum)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.20 306.00 / Day 61.20
PL15 Beldar/mazdoor (unskilled) day 5.00 280.50 / Day 1,402.50
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC013 Hydraulic broom with tractor hours 6.00 478.80 / hours 2,872.80
PMC028 Tipper 5.5 cum/10 ton capacity hours 6.00 631.75 / hours 3,790.50
PMC055 Mobile slurry seal equipment hours 6.00 931.00 / hours 5,586.00
PMC059 Pneumatic Road Roller hours 6.00 1064.00 / hours 6,384.00
PMC078 Water Tanker hours 2.00 292.60 / hours 585.20
PMC133 Air compressor 250 cfm with two leads hours 6.00 3218.60 / day 2,413.95
Material for pneumatic cutters/hammers.
PM0043 Bitumen Emulsion (SS-1) Tonne 17.16 30669.14 / MT 5,26,282.44
@ 13 per cent of mix
PM0095 Lime Tonne 2.64 6667.00 / MT 17,600.88
@ 2 per cent of mix
PM0144 Water KL 12.00 135.00 / KL 1,620.00
PM0155 Well Graded Material for Sub-Base - Cum 74.80 932.49 / Cum 69,750.25
Grading II 2.36 mm below
@ 85% of mix
Total Resource Cost 6,45,531.72
Over Head excluding Tax (10%-4%) @6% 6,45,531.72 x 6 % 38,731.90
Contractor's Profit @10% 6,84,263.63 x 10 % 68,426.36
Labour Cess @1% 7,52,689.99 x 1 % 7,526.90
Cost For 20000 Sqm 7,60,216.89
Rate per Sqm 38.01
Say Rs. Per Sqm 38.00
___________________________________________________________________________________________________
Page no. 118 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
5-15-3 1.5 mm thickness
Unit = Sqm Taking density of 2.2 tonnes per cum
Taking output = 24000 Sqm (36 Cum)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.20 306.00 / Day 61.20
PL15 Beldar/mazdoor (unskilled) day 5.00 280.50 / Day 1,402.50
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC013 Hydraulic broom with tractor hours 6.00 478.80 / hours 2,872.80
PMC028 Tipper 5.5 cum/10 ton capacity hours 6.00 631.75 / hours 3,790.50
PMC055 Mobile slurry seal equipment hours 6.00 931.00 / hours 5,586.00
PMC059 Pneumatic Road Roller hours 6.00 1064.00 / hours 6,384.00
PMC078 Water Tanker hours 2.00 292.60 / hours 585.20
PMC133 Air compressor 250 cfm with two leads hours 6.00 3218.60 / day 2,413.95
Material for pneumatic cutters/hammers.
PM0043 Bitumen Emulsion (SS-1) Tonne 12.67 30669.14 / MT 3,88,578.00
@ 16 per cent of mix
PM0095 Lime Tonne 1.58 6667.00 / MT 10,533.86
@ 2 per cent of mix
PM0144 Water KL 12.00 135.00 / KL 1,620.00
PM0155 Well Graded Material for Sub-Base - Cum 43.30 932.49 / Cum 40,376.82
Grading II 2.36 mm below
@ 82% of mix
Total Resource Cost 4,71,386.83
Over Head excluding Tax (10%-4%) @6% 4,71,386.83 x 6 % 28,283.21
Contractor's Profit @10% 4,99,670.04 x 10 % 49,967.00
Labour Cess @1% 5,49,637.04 x 1 % 5,496.37
Cost For 24000 Sqm 5,55,133.42
Rate per Sqm 23.13
Say Rs. Per Sqm 23.10
___________________________________________________________________________________________________
Page no. 119 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- Although the total rolling time is only 4 hours as per norms, all the three
rollers have to be available at site for 3 hours each to match with the output
of re-cycling plant. To cater for their idling time, these have been multiplied
with a factor of 0.65.
Unit = Cum
Taking output = 120 Cum (276 Tonne)
A bitumen content is 4.5 per cent bitumen weight of mix. For reclaimed material, fresh bitumen will be required to the
extent of 60 per cent of normal requirement.
In a mix of 276 tonnes, 82.8 tonne is reclaimed and balance 193.2 tonne is fresh mix.
Bitumen required for reclaimed mix of 82.8 tonne @ 60 per cent = 82.8 x 0.60 x0.04 = 1.99 Tonne
Bitumen required for fresh mix of 193.2 tonnes = 193.2 x 0.04 = 7.728 Tonne
Percentage of mix requiring fresh aggregates - 70 per cent
Weight of fresh aggregate in the mix = 193.2 x 0.96 = 185.47 tonne
Taking average density of 1.5 tonnes/cum, total volume of aggregate = 123.65 cum.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.48 306.00 / Day 146.88
PL15 Beldar/mazdoor (unskilled) day 10.00 280.50 / Day 2,805.00
PL17 Mazdoor/Beldar (Skilled) day 2.00 392.70 / Day 785.40
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 3.00 1197.00 / hours 3,591.00
PMC013 Hydraulic broom with tractor hours 1.28 478.80 / hours 612.86
PMC027 Three wheel 80-100 kN Static Roller hours 1.95 625.10 / hours 1,218.95
PMC034 Vibratory roller 80-100 kN hours 1.95 1995.00 / hours 3,890.25
PMC038 Bitumen Pressure Distributor hours 0.91 1170.40 / hours 1,065.06
PMC048 Hotmix Plant - 120 TPH capacity hours 3.00 31521.00 / hours 94,563.00
PMC066 Smooth Wheeled Roller 8 tonne hours 1.95 625.10 / hours 1,218.95
PMC028 Tipper 5.5 cum/10 ton capacity hours 18.00 631.75 / hours 11,371.50
PMC085 Cold milling machine @ 20 cum per hours 6.00 399.00 / hours 2,394.00
hour
PMC097 Generator 250 KVA hours 3.00 2128.00 / hours 6,384.00
PMC001 Air Compressor 210 cfm hours 1.28 399.00 / hours 63.84
Material
PM0040 Bitumen VG-30 Tonne 1.987 29909.14 / MT 59,429.46
PM0040 Bitumen VG-30 Tonne 7.728 29909.14 / MT 2,31,137.83
PM0012 Aggregate - Grading II (19 mm nominal Cum 24.730 1256.49 / Cum 31,073.00
Size) 10 mm - 5 mm
PM0181 Aggregates below 5.6 mm Cum 49.460 1256.49 / Cum 62,146.00
PM0191 Aggregates 25 mm to 10 mm Cum 18.550 1256.49 / Cum 23,307.89
PM0194 Aggregates 37.5 mm to 25 mm Cum 28.440 1256.49 / Cum 35,734.58
PM0049 Cement Tonne 5.520 5500.00 / MT 30,360.00
Total Resource Cost 6,03,299.44
Over Head excluding Tax (10%-4%) @6% 6,03,299.44 x 6 % 36,197.97
___________________________________________________________________________________________________
Page no. 120 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 6,39,497.41 x 10 % 63,949.74
Labour Cess @1% 7,03,447.15 x 1 % 7,034.47
Cost For 120 Cum 7,10,481.62
Rate per Cum 5,920.68
Say Rs. Per Cum 5,920.70
5-18-1 Using bitumen emulsion and 9.5 mm or 13.2 mm nominal size aggregate
Unit = Cum
Taking output = 205 Cum (450 Tonne)
Composition of mix (450 tonne) is assumed to be as under:-
Bitumen Emulsion 8 per cent By weight of total mix
Filler2 per cent
Total aggregates 90 per cent
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.84 306.00 / Day 257.04
PL15 Beldar/mazdoor (unskilled) day 16.00 280.50 / Day 4,488.00
PL17 Mazdoor/Beldar (Skilled) day 5.00 392.70 / Day 1,963.50
Machine
PMC010 Electric generator set, 125 KVA hours 6.00 1263.50 / hours 7,581.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC027 Three wheel 80-100 kN Static Roller hours 3.90 625.10 / hours 2,437.89
PMC056 Paver Finisher Hydrostatic with sensor hours 6.00 3325.00 / hours 19,950.00
control 100 TPH
___________________________________________________________________________________________________
Page no. 122 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC059 Pneumatic Road Roller hours 3.90 1064.00 / hours 4,149.60
PMC068 Tipper 5.5 cum in tonne.km MT.Km 4,500 3.99 / MT.Km 17,955.00
Add 10 % of cost of carriage to cover 17955.00 x 10% 1,795.50
cost of loading and unloading
PMC093 Drum mix plant for cold mixes of hours 6.00 15694.00 / hours 94,164.00
appropriate capacity but not less than
75 tonnes/hour.
Material
PM0012 Aggregate - Grading II (19 mm nominal Cum 87.00 1256.49 / Cum 1,09,314.63
Size) 10 mm - 5 mm
PM0095 Lime Tonne 9.00 6667.00 / MT 60,003.00
PM0181 Aggregates below 5.6 mm Cum 108.00 1256.49 / Cum 1,35,700.92
PM0190 Aggregates 20 mm to 10 mm Cum 75.00 1256.49 / Cum 94,236.75
PM0042 Bitumen Emulsion (RS-1) Tonne 36.00 29069.14 / MT 10,46,489.04
Total Resource Cost 16,07,667.87
Over Head excluding Tax (10%-4%) @6% 16,07,667.87 x 6 % 96,460.07
Contractor's Profit @10% 17,04,127.94 x 10 % 1,70,412.79
Labour Cess @1% 18,74,540.74 x 1 % 18,745.41
Cost For 205 Cum 18,93,286.14
Rate per Cum 9,235.54
Say Rs. Per Cum 9,235.50
___________________________________________________________________________________________________
Page no. 123 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 10 % of cost of carriage to cover 17955.00 x 10% 1,795.50
cost of loading and unloading
PMC093 Drum mix plant for cold mixes of hours 6.00 15694.00 / hours 94,164.00
appropriate capacity but not less than
75 tonnes/hour.
Material
PM0042 Bitumen Emulsion (RS-1) Tonne 36.00 29069.14 / MT 10,46,489.04
PM0095 Lime Tonne 9.00 6667.00 / MT 60,003.00
PM0192 Aggregates 19 mm to 6 mm Cum 90.00 1256.49 / Cum 1,13,084.10
PM0181 Aggregates below 5.6 mm Cum 105.00 1256.49 / Cum 1,31,931.45
PM0193 Aggregates 37.5 mm to 19 mm Cum 75.00 1256.49 / Cum 94,236.75
Total Resource Cost 16,07,667.87
Over Head excluding Tax (10%-4%) @6% 16,07,667.87 x 6 % 96,460.07
Contractor's Profit @10% 17,04,127.94 x 10 % 1,70,412.79
Labour Cess @1% 18,74,540.74 x 1 % 18,745.41
Cost For 205 Cum 18,93,286.14
Rate per Cum 9,235.54
Say Rs. Per Cum 9,235.50
5-18-3 Using cutback bitumen and 9.5 mm or 13.2 mm nominal size aggregate
Unit = Cum
Taking output = 205 Cum (450 Tonne)
Composition of mix (450 tonne) is assumed to be as under:-
cutback Bitumen 5 per cent By weight of total mix
Filler2 per cent
Total aggregates 93 per cent
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.84 306.00 / Day 257.04
PL15 Beldar/mazdoor (unskilled) day 16.00 280.50 / Day 4,488.00
PL17 Mazdoor/Beldar (Skilled) day 5.00 392.70 / Day 1,963.50
Machine
PMC010 Electric generator set, 125 KVA hours 6.00 1263.50 / hours 7,581.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC027 Three wheel 80-100 kN Static Roller hours 3.90 625.10 / hours 2,437.89
PMC056 Paver Finisher Hydrostatic with sensor hours 6.00 3325.00 / hours 19,950.00
control 100 TPH
PMC059 Pneumatic Road Roller hours 3.90 1064.00 / hours 4,149.60
PMC068 Tipper 5.5 cum in tonne.km MT.Km 4,500 3.99 / MT.Km 17,955.00
Add 10 % of cost of carriage to cover 17955.00 x 10% 1,795.50
cost of loading and unloading
___________________________________________________________________________________________________
Page no. 124 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC093 Drum mix plant for cold mixes of hours 6.00 15694.00 / hours 94,164.00
appropriate capacity but not less than
75 tonnes/hour.
Material
PM0213 Bitumen (Cutback ) Tonne 22.50 29069.14 / MT 6,54,055.65
PM0095 Lime Tonne 9.00 6667.00 / MT 60,003.00
PM0012 Aggregate - Grading II (19 mm nominal Cum 93.00 1256.49 / Cum 1,16,853.57
Size) 10 mm - 5 mm
PM0181 Aggregates below 5.6 mm Cum 108.00 1256.49 / Cum 1,35,700.92
PM0190 Aggregates 20 mm to 10 mm Cum 78.00 1256.49 / Cum 98,006.22
Total Resource Cost 12,26,542.89
Over Head excluding Tax (10%-4%) @6% 12,26,542.89 x 6 % 73,592.57
Contractor's Profit @10% 13,00,135.46 x 10 % 1,30,013.55
Labour Cess @1% 14,30,149.01 x 1 % 14,301.49
Cost For 205 Cum 14,44,450.50
Rate per Cum 7,046.10
Say Rs. Per Cum 7,046.10
___________________________________________________________________________________________________
Page no. 125 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC093 Drum mix plant for cold mixes of hours 6.00 15694.00 / hours 94,164.00
appropriate capacity but not less than
75 tonnes/hour.
Material
PM0213 Bitumen (Cutback ) Tonne 22.50 29069.14 / MT 6,54,055.65
PM0095 Lime Tonne 9.00 6667.00 / MT 60,003.00
PM0192 Aggregates 19 mm to 6 mm Cum 90.00 1256.49 / Cum 1,13,084.10
PM0181 Aggregates below 5.6 mm Cum 114.00 1256.49 / Cum 1,43,239.86
PM0193 Aggregates 37.5 mm to 19 mm Cum 75.00 1256.49 / Cum 94,236.75
Total Resource Cost 12,26,542.89
Over Head excluding Tax (10%-4%) @6% 12,26,542.89 x 6 % 73,592.57
Contractor's Profit @10% 13,00,135.46 x 10 % 1,30,013.55
Labour Cess @1% 14,30,149.01 x 1 % 14,301.49
Cost For 205 Cum 14,44,450.50
Rate per Cum 7,046.10
Say Rs. Per Cum 7,046.10
Unit = Cum
Taking output = 205 Cum (450 Tonne)
Composition of mix (450 tonne) is assumed to be as under:-
Bitumen 5 per cent By weight of total mix
Filler2 per cent
Aggregates 93 per cent
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.84 306.00 / Day 257.04
PL15 Beldar/mazdoor (unskilled) day 16.00 280.50 / Day 4,488.00
PL17 Mazdoor/Beldar (Skilled) day 5.00 392.70 / Day 1,963.50
Machine
PMC097 Generator 250 KVA hours 6.00 2128.00 / hours 12,768.00
___________________________________________________________________________________________________
Page no. 126 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC021 Paver finisher hours 6.00 1463.00 / hours 8,778.00
PMC027 Three wheel 80-100 kN Static Roller hours 3.90 625.10 / hours 2,437.89
___________________________________________________________________________________________________
Page no. 127 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- 1. The modified binder is usually manufactured by specialised firms as a
proprietary product. The rate for this product is required to be as certained
from the market.
2.The specifications for various item of road works using polymer/rubber
modified bitumens are same as those for penetration grade bitumen except
those for any special conditions which the manufacturer may indicate
3.The other controls during mixing, laying shall be same as specified in IRC -
14, 29, 94 and 95 for open graded premix carpet, bituminous concrete,
DBM and SDBC respectively
4.The temperature of mixing and rolling will be slightly higher than
conventional bituminous mixes as indicated in Table 8 of IRC: SP: 53 - 2002
Detailed information and inductive dose level on the use of polymer modified binder
is available in IRC : SP-53 / 2002. A number of proprietary products are now
available in the market. For such proprietary products, test reports and cost
effectiveness should be the basis for their selection in road works.
The modifier, in the required quantity shall be blended at the refinery or at central
unit with all facilities by proper industrial process, is essential. If supplied in drums it
shall be agitated in melted condition with suitable device for achieving homogeneity
Proposals to use glass fibre, polypropylene fibres or any other similar material in a
bituminous mixture should be substantiated, complete with all details including test
results, manufacturer's recommendations for addition or means of incorporating the
fibres, homogeneously, without segregation, into the mixture.
Before agreeing to the use of a fibre, it should have been proved to be satisfactory in
use under circumstances, similar to the work, elsewhere or it would have under gone
appropriate performance trials. Documented evidence of use and trials of the fibre,
in any country having conditions similar to Indian will be acceptable.
___________________________________________________________________________________________________
Page no. 128 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
5-21-1 Stress Absorbing Membrane (SAM) crack width less than 6 mm
(Providing and laying of a stress absorbing membrane over a cracked road surface, with
crack width below 6 mm after cleaning with a mechanical broom, using modified binder
complying with clause 521, sprayed at the rate of 9 kg per 10 sqm and spreading 5.6 mm
crushed stone aggregates @ 0.11 cum per 10 sqm with hydraulic chip spreader, sweeping
the surface for uniform spread of aggregates and surface finished to conform to clause 902.)
Unit = Sqm
Taking output = 10500 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.24 306.00 / Day 73.44
PL15 Beldar/mazdoor (unskilled) day 6.00 280.50 / Day 1,683.00
Machine
PMC013 Hydraulic broom with tractor hours 6.00 478.80 / hours 2,872.80
PMC015 Hydraulic self propelled chip spreader hours 6.00 1330.00 / hours 7,980.00
PMC038 Bitumen Pressure Distributor hours 6.00 1170.40 / hours 7,022.40
PMC066 Smooth Wheeled Roller 8 tonne hours 6.00 625.10 / hours 3,750.60
PMC001 Air Compressor 210 cfm hours 6.00 399.00 / hours 2,394.00
Material
PM0195 Aggregates 6 mm nominal size Cum 105.00 1256.49 / Cum 1,31,931.45
PM0214 Bitumen (modified graded) Tonne 9.45 29069.14 / MT 2,74,703.37
Total Resource Cost 4,32,411.06
Over Head excluding Tax (10%-4%) @6% 4,32,411.06 x 6 % 25,944.66
Contractor's Profit @10% 4,58,355.73 x 10 % 45,835.57
Labour Cess @1% 5,04,191.30 x 1 % 5,041.91
Cost For 10500 Sqm 5,09,233.21
Rate per Sqm 48.50
Say Rs. Per Sqm 48.50
Unit = Sqm
Taking output = 10500 Sqm
Code Resource Unit Qty. Rate Amount
Labour
___________________________________________________________________________________________________
Page no. 129 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL14 Mate day 0.24 306.00 / Day 73.44
PL15 Beldar/mazdoor (unskilled) day 6.00 280.50 / Day 1,683.00
Machine
PMC013 Hydraulic broom with tractor hours 6.00 478.80 / hours 2,872.80
PMC015 Hydraulic self propelled chip spreader hours 6.00 1330.00 / hours 7,980.00
PMC038 Bitumen Pressure Distributor hours 6.00 1170.40 / hours 7,022.40
PMC066 Smooth Wheeled Roller 8 tonne hours 6.00 625.10 / hours 3,750.60
PMC001 Air Compressor 210 cfm hours 6.00 399.00 / hours 2,394.00
Material
PM0914 Stone chippings/ screenings 10/ 11.2 Cum 105.00 1256.49 / Cum 1,31,931.45
mm nominal size
PM0214 Bitumen (modified graded) Tonne 11.55 29069.14 / MT 3,35,748.57
Total Resource Cost 4,93,456.26
Over Head excluding Tax (10%-4%) @6% 4,93,456.26 x 6 % 29,607.38
Contractor's Profit @10% 5,23,063.63 x 10 % 52,306.36
Labour Cess @1% 5,75,370.00 x 1 % 5,753.70
Cost For 10500 Sqm 5,81,123.70
Rate per Sqm 55.35
Say Rs. Per Sqm 55.30
5-21-3 Stress Absorbing Membrane (SAM) crack width above 9 mm and cracked area above
50 %
(Providing and laying a single coat of a stress absorbing membrane over a cracked road
surface, with crack width above 9 mm and cracked area above 50 % after cleaning with a
mechanical broom, using modified binder complying with clause 521, sprayed at the rate of
15 kg per 10 sqm and spreading 11.2 mm crushed stone aggregates @ 0.12 cum per 10
sqm, sweeping the surface for uniform spread of aggregates and surface finished to conform
to clause 902.)
Note:- In case 2nd coat is also required to be provided, material provided for the
2nd coat shall be as per table 500-47.
Unit = Sqm
Taking output = 10500 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.24 306.00 / Day 73.44
PL15 Beldar/mazdoor (unskilled) day 6.00 280.50 / Day 1,683.00
PL17 Mazdoor/Beldar (Skilled) day 2.00 392.70 / Day 785.40
Machine
PMC013 Hydraulic broom with tractor hours 6.00 478.80 / hours 2,872.80
PMC015 Hydraulic self propelled chip spreader hours 6.00 1330.00 / hours 7,980.00
PMC038 Bitumen Pressure Distributor hours 6.00 1170.40 / hours 7,022.40
___________________________________________________________________________________________________
Page no. 130 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC066 Smooth Wheeled Roller 8 tonne hours 6.00 625.10 / hours 3,750.60
PMC001 Air Compressor 210 cfm hours 6.00 399.00 / hours 2,394.00
Material
PM0914 Stone chippings/ screenings 10/ 11.2 Cum 126.00 1256.49 / Cum 1,58,317.74
mm nominal size
PM0214 Bitumen (modified graded) Tonne 15.75 29069.14 / MT 4,57,838.96
Total Resource Cost 6,42,718.34
Over Head excluding Tax (10%-4%) @6% 6,42,718.34 x 6 % 38,563.10
Contractor's Profit @10% 6,81,281.44 x 10 % 68,128.14
Labour Cess @1% 7,49,409.58 x 1 % 7,494.10
Cost For 10500 Sqm 7,56,903.67
Rate per Sqm 72.09
Say Rs. Per Sqm 72.10
Note:- As bitumen overlay construction shall follow closely the fabric placement on
the same day, an output of 3500 sqm only has been considered for the
analysis which will cover a length of 500 m, of 7 m wide carriagway. This
can be conveniently overlaid by a bitumenious course in a day
Unit = Sqm
Taking output = 3500 Sqm (bitumen @ 1.05 kg per sqm)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.56 306.00 / Day 171.36
PL15 Beldar/mazdoor (unskilled) day 12.00 280.50 / Day 3,366.00
PL17 Mazdoor/Beldar (Skilled) day 2.00 392.70 / Day 785.40
Machine
PMC013 Hydraulic broom with tractor hours 2.80 478.80 / hours 1,340.64
PMC059 Pneumatic Road Roller hours 2.00 1064.00 / hours 2,128.00
PMC038 Bitumen Pressure Distributor hours 2.00 1170.40 / hours 2,340.80
PMC001 Air Compressor 210 cfm hours 2.80 399.00 / hours 1,117.20
Material
PM0236 Geotextile Sqm 3,850.00 27.10 / Sqm 1,04,335.00
PM0041 Bitumen VG-10 Tonne 3.68 29109.14 / MT 1,07,121.64
Total Resource Cost 2,22,706.04
___________________________________________________________________________________________________
Page no. 131 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 2,22,706.04 x 6 % 13,362.36
Contractor's Profit @10% 2,36,068.40 x 10 % 23,606.84
Labour Cess @1% 2,59,675.24 x 1 % 2,596.75
Cost For 3500 Sqm 2,62,271.99
Rate per Sqm 74.93
Say Rs. Per Sqm 74.90
Note:- 1. These mixes are considered suitable for minor repair work and temporary
road surface improvement.
2. In case concrete mixtures are required to be used for mixing, a number of
these will be needed to match the capacity of road rollers.
3. Tack coat, where provided, will be measured and paid separately.
*4.Both the rollers have to be available at site to match with the output of
batch mixing plant and paver finisher. A multiplying factor of 0.65 has been
adopted to cater for the idling period of road rollers.
5-22-1 75 mm thickness
Unit = Cum
Taking output = 205 Cum (450 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 1.00 306.00 / Day 306.00
PL15 Beldar/mazdoor (unskilled) day 12.00 280.50 / Day 3,366.00
PL17 Mazdoor/Beldar (Skilled) day 5.00 392.70 / Day 1,963.50
Machine
PMC010 Electric generator set, 125 KVA hours 6.00 1263.50 / hours 7,581.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC056 Paver Finisher Hydrostatic with sensor hours 6.00 3325.00 / hours 19,950.00
control 100 Road
PMC059 Pneumatic TPH Roller hours 3.90 1064.00 / hours 4,149.60
PMC066 Smooth Wheeled Roller 8 tonne hours 3.90 625.10 / hours 2,437.89
PMC068 Tipper 5.5 cum in tonne.km MT.Km 4,500 3.99 / MT.Km 17,955.00
Add 10 % of cost of carriage to cover 17955.00 x 10% 1,795.50
cost of loading and unloading
PMC078 Water Tanker hours 1.00 292.60 / hours 292.60
PMC080 Batch type cold mixing plant 100-120 hours 6.00 14630.00 / hours 87,780.00
TPH capacity producing an average
output of 75 tonne per hour
___________________________________________________________________________________________________
Page no. 132 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Material
PM0017 Aggregate (Single size) : 40 mm Cum 297.00 1040.49 / Cum 3,09,025.53
nominal size
PM0144 Water KL 6.00 135.00 / KL 810.00
PM0043 Bitumen Emulsion (SS-1) Tonne 20.25 30669.14 / MT 6,21,050.09
Total Resource Cost 10,85,644.71
Over Head excluding Tax (10%-4%) @6% 10,85,644.71 x 6 % 65,138.68
Contractor's Profit @10% 11,50,783.39 x 10 % 1,15,078.34
Labour Cess @1% 12,65,861.73 x 1 % 12,658.62
Cost For 205 Cum 12,78,520.34
Rate per Cum 6,236.68
Say Rs. Per Cum 6,236.70
5-22-2 40 mm thickness
Unit = Cum
Taking output = 205 Cum (450 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 1.00 306.00 / Day 306.00
PL15 Beldar/mazdoor (unskilled) day 12.00 280.50 / Day 3,366.00
PL17 Mazdoor/Beldar (Skilled) day 5.00 392.70 / Day 1,963.50
Machine
PMC010 Electric generator set, 125 KVA hours 6.00 1263.50 / hours 7,581.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC056 Paver Finisher Hydrostatic with sensor hours 6.00 3325.00 / hours 19,950.00
control 100 Road
PMC059 Pneumatic TPH Roller hours 3.90 1064.00 / hours 4,149.60
PMC066 Smooth Wheeled Roller 8 tonne hours 3.90 625.10 / hours 2,437.89
PMC068 Tipper 5.5 cum in tonne.km MT.Km 4,500 3.99 / MT.Km 17,955.00
Add 10 % of cost of carriage to cover 17955.00 x 10% 1,795.50
cost of loading and unloading
PMC078 Water Tanker hours 1.00 292.60 / hours 292.60
PMC080 Batch type cold mixing plant 100-120 hours 6.00 14630.00 / hours 87,780.00
TPH capacity producing an average
output of 75 tonne per hour
Material
PM0196 Aggregates 13.2/12.5 mm nominal size Cum 287.00 1256.49 / Cum 3,60,612.63
___________________________________________________________________________________________________
Page no. 133 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 17,28,314.73 x 1 % 17,283.15
Cost For 205 Cum 17,45,597.88
Rate per Cum 8,515.11
Say Rs. Per Cum 8,515.10
5-22-3 25 mm thickness
Unit = Cum
Taking output = 205 Cum (450 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 1.00 306.00 / Day 306.00
PL15 Beldar/mazdoor (unskilled) day 12.00 280.50 / Day 3,366.00
PL17 Mazdoor/Beldar (Skilled) day 5.00 392.70 / Day 1,963.50
Machine
PMC010 Electric generator set, 125 KVA hours 6.00 1263.50 / hours 7,581.00
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC056 Paver Finisher Hydrostatic with sensor hours 6.00 3325.00 / hours 19,950.00
control 100 TPH
PMC059 Pneumatic Road Roller hours 3.90 1064.00 / hours 4,149.60
PMC066 Smooth Wheeled Roller 8 tonne hours 3.90 625.10 / hours 2,437.89
PMC068 Tipper 5.5 cum in tonne.km MT.Km 4,500 3.99 / MT.Km 17,955.00
Add 10 % of cost of carriage to cover 17955.00 x 10% 1,795.50
cost of loading and unloading
PMC078 Water Tanker hours 1.00 292.60 / hours 292.60
PMC080 Batch type cold mixing plant 100-120 hours 6.00 14630.00 / hours 87,780.00
TPH capacity producing an average
output of 75 tonne per hour
Material
PM0195 Aggregates 6 mm nominal size Cum 270.00 1256.49 / Cum 3,39,252.30
PM0144 Water KL 6.00 135.00 / KL 810.00
PM0043 Bitumen Emulsion (SS-1) Tonne 38.25 30669.14 / MT 11,73,094.61
Total Resource Cost 16,67,916.00
Over Head excluding Tax (10%-4%) @6% 16,67,916.00 x 6 % 1,00,074.96
Contractor's Profit @10% 17,67,990.95 x 10 % 1,76,799.10
Labour Cess @1% 19,44,790.05 x 1 % 19,447.90
Cost For 205 Cum 19,64,237.95
Rate per Cum 9,581.65
Say Rs. Per Cum 9,581.60
___________________________________________________________________________________________________
Page no. 134 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 6 - CEMENT CONCRETE PAVEMENTS
6-1 Dry Lean Cement Concrete Sub- base
(Construction of dry lean cement concrete Sub- base over a prepared sub-grade with coarse
and fine aggregate conforming to IS: 383, the size of coarse aggregate not exceeding 25
mm, aggregate cement ratio not to exceed 15:1, aggregate gradation after blending to be as
per table 600-1, cement content not to be less than 150 kg/ cum, optimum moisture content
to be determined during trial length construction, concrete strength not to be less than 10
Mpa at 7 days, mixed in a batching plant, transported to site, laid with a paver with electronic
sensor, compacting with 8-10 tonnes vibratory roller, finishing and curing.)
Unit = Cum
Taking output = 450.00 Cum (990.00Tonne)
Crushed stone coarse aggregate as per table 600-1 @ 0.90 cum/cum
Coarse Sand as per IS: 383 @ 0.45 cum/cum of concrete
Cement @ 150 kg/cum of concrete
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 1.12 306.00 / Day 342.72
PL15 Beldar/mazdoor (unskilled) day 22.00 280.50 / Day 6,171.00
PL17 Mazdoor/Beldar (Skilled) day 6.00 392.70 / Day 2,356.20
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC034 Vibratory roller 80-100 kN hours 8.00 1995.00 / hours 15,960.00
PMC056 Paver Finisher Hydrostatic with sensor hours 6.00 3325.00 / hours 19,950.00
control 5.5
PMC068 Tipper 100cum
TPHin tonne.km MT.Km 9,900 3.99 / MT.Km 39,501.00
Add 10 % of cost of carriage to cover 39501.00 x 10% 3,950.10
cost of loading and unloading
PMC078 Water Tanker hours 8.00 292.60 / hours 2,340.80
PMC084 Cement concrete batch mix plant @ 75 hours 6.00 1064.00 / hours 6,384.00
PMC096 cum per hour
Generator 100 KVA hours 6.00 1064.00 / hours 6,384.00
Material
PM0049 Cement Tonne 67.50 5500.00 / MT 3,71,250.00
PM0123 Sand (Coarse) Cum 203.000 1171.46 / Cum 2,37,806.38
PM0144 Water KL 48.000 135.00 / KL 6,480.00
PM0061 Crushed Stone Aggregate 26.5 mm to Cum 405.000 1256.49 / Cum 5,08,878.45
75 micron
Total Resource Cost 12,34,936.65
Over Head excluding Tax (10%-4%) @6% 12,34,936.65 x 6 % 74,096.20
Contractor's Profit @10% 13,09,032.85 x 10 % 1,30,903.28
Labour Cess @1% 14,39,936.13 x 1 % 14,399.36
Cost For Cum 14,54,335.50
Rate per Cum 3,231.86
___________________________________________________________________________________________________
Page no. 135 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 3,231.90
Note:- The quantities for cement, coarse aggregate and fine aggregates are for
estimating only .The exact quantities will be as per mix design.
Unit = Cum
Taking output = 1050 Cum (2415 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 2.00 306.00 / Day 612.00
PL15 Beldar/mazdoor (unskilled) day 35.00 280.50 / Day 9,817.50
PL17 Mazdoor/Beldar (Skilled) day 15.00 392.70 / Day 5,890.50
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 18.00 1197.00 / hours 21,546.00
PMC017 Joint cutting machine with 2-3 blades hours 12.00 1197.00 / hours 14,364.00
PMC077 Truck 5.5 cum per 10 tonnes (in hours 24,150 3.99 / MT.Km 96,358.50
tonne.km)
Add 10 % of cost of carriage to cover 96358.50 x 10% 9,635.85
cost of loading and unloading
PMC078 Water Tanker hours 36.00 292.60 / hours 10,533.60
PMC083 Cement concrete batch mix plant @ hours 6.00 1662.50 / hours 9,975.00
PMC097 175 cum per
Generator 250hour
KVA(effective output) hours 6.00 2128.00 / hours 12,768.00
PMC102 Texturing machine (for rigid pavement) hours 12.00 1463.00 / hours 17,556.00
(@0.90 Cum/Cum)
PM0049 Cement Tonne 414.000 5500.00 / MT 22,77,000.00
(@ 400 kg./ Cum of Concrete)
___________________________________________________________________________________________________
Page no. 136 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0067 Curing compound Litre 1,850 100.00 / litre 1,85,000.00
PM0248 Joint Sealant Compound Kg. 875.000 24.00 / Kg. 21,000.00
PM0226 Epoxy primer Kg. 116.670 402.00 / Kg. 46,901.34
PM0263 Pre moulded Joint filler,25 mm thick for Sqm 16.330 21.00 / Sqm 342.93
expansion joint.
PM0297 Super plastisizer admixture IS marked Kg. 2,070 51.00 / Kg. 1,05,570.00
as per 9103-1999
___________________________________________________________________________________________________
Page no. 137 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
6-3 Rolled Cement Concrete Base
(Construction of rolled cement concrete base course with coarse and fine aggregate
conforming to IS:383, the size of coarse aggregate not exceeding 25 mm with minimum,
aggregate cement ratio15:1 and minimum cement content of 200 kg/cum, aggregate
gradation to be as per table 600-4 after blending, mixing in batching plant at optimum
moisture content, transporting to site, laying with a paver with electronic sensor, compacting
with 8-10 tonnes smooth wheeled vibratory roller to achieve, the designed flexural strength,
finishing and curing.)
Note:- The quantities for cement, coarse aggregate and fine aggregates are for
estimating only .The exact quantities will be as per mix design.
Unit = Cum
Taking output = 450 Cum ( 990 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 1.20 306.00 / Day 367.20
PL15 Beldar/mazdoor (unskilled) day 7.00 280.50 / Day 1,963.50
PL17 Mazdoor/Beldar (Skilled) day 23.00 392.70 / Day 9,032.10
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC034 Vibratory roller 80-100 kN hours 8.00 1995.00 / hours 15,960.00
PMC056 Paver Finisher Hydrostatic with sensor hours 6.00 3325.00 / hours 19,950.00
control 100 TPH
PMC068 Tipper 5.5 cum in tonne.km hours 9,900 3.99 / MT.Km 39,501.00
Add 10 % of cost of carriage to cover 39501.00 x 10% 3,950.10
cost of loading and unloading
PMC078 Water Tanker hours 8.00 292.60 / hours 2,340.80
PMC084 Cement concrete batch mix plant @ 75 hours 6.00 1064.00 / hours 6,384.00
PMC096 cum per hour
Generator 100 KVA hours 6.00 1064.00 / hours 6,384.00
Material
PM0049 Cement Tonne 90.00 5500.00 / MT 4,95,000.00
(@ 200 kg./ Cum of Concrete)
PM0123 Sand (Coarse) Cum 203.00 1171.46 / Cum 2,37,806.38
(@0.45 Cum/Cum)
PM0144 Water KL 48.00 135.00 / KL 6,480.00
PM0196 Aggregates 13.2/12.5 mm nominal size Cum 405.00 1256.49 / Cum 5,08,878.45
(@0.90 Cum/Cum)
Total Resource Cost 13,61,179.53
Over Head excluding Tax (10%-4%) @6% 13,61,179.53 x 6 % 81,670.77
Contractor's Profit @10% 14,42,850.30 x 10 % 1,44,285.03
Labour Cess @1% 15,87,135.33 x 1 % 15,871.35
Cost For 450 Cum 16,03,006.69
___________________________________________________________________________________________________
Page no. 138 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Cum 3,562.24
Say Rs. Per Cum 3,562.20
The quantities of items should be worked out based on the approved design and drawings
and priced as per rates given under respective clauses for cement concrete and asphaltic
work.
6-5 Construction of Base/Sub-base of pavement with lean concrete - fly ash.
(Construction of Base/sub-base using cement, sand, fly ash and coarse aggregates
proportioned as per table 4 of IRC: 74/1979 and with water content ratio, slump and
compressive strength as defined in the said table, mix prepared in a batching and mixing
plant and compacted with a vibratory roller 8-10 tonnes capacity within the time limit laid
down vide clause 7.6.3 of IRC: 74-1979, construction joints properly formed at the end of
day's work, cured for 14 days, all as specified in IRC: 74-1979 and as per approved plans.)
Unit = Cum
Taking output = 450 Cum ( 990 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 1.12 306.00 / Day 342.72
PL15 Beldar/mazdoor (unskilled) day 22.00 280.50 / Day 6,171.00
PL17 Mazdoor/Beldar (Skilled) day 6.00 392.70 / Day 2,356.20
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC034 Vibratory roller 80-100 kN hours 8.00 1995.00 / hours 15,960.00
___________________________________________________________________________________________________
Page no. 139 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC056 Paver Finisher Hydrostatic with sensor hours 6.00 3325.00 / hours 19,950.00
control 100 TPH
PMC068 Tipper 5.5 cum in tonne.km hours 9,900 3.99 / MT.Km 39,501.00
Add 10 % of cost of carriage to cover 39501.00 x 10% 3,950.10
cost of loading and unloading
PMC078 Water Tanker hours 8.00 292.60 / hours 2,340.80
PMC084 Cement concrete batch mix plant @ 75 hours 6.00 1064.00 / hours 6,384.00
PMC096 cum per hour
Generator 100 KVA hours 6.00 1064.00 / hours 6,384.00
Material
PM0049 Cement Tonne 67.50 5500.00 / MT 3,71,250.00
(@ 150 kg./ Cum of Concrete)
PM0123 Sand (Coarse) Cum 110.96 1171.46 / Cum 1,29,985.20
PM0168 Fly ash conforming to IS: 3812 ( Part II Cum 91.54 255.49 / Cum 23,387.55
& I) atHMP Plant / Batching Plant /
Crushing Plant
___________________________________________________________________________________________________
Page no. 140 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- 1.The quantities for cement, coarse aggregate and fine aggregates are for
estimating only .The exact quantities will be as per mix design.
2.IRC: 68-1976 may be referred for guidelines on the design of cement-fly ash
concrete for rigid pavement construction.
*Calculation of cement, sand and fly ash.
Cement @ 400 kg/cum = 1050 x 400 = 420 tonnes. 15 per cent of cement to be
replaced by fly ash = 63 tonnes. Balance cement = 357 tonnes. Quantity of fly ash =
63 x specific gravity of fly ash /specific gravity of cement = 63 x 2.25/3.15 = 45
tonnes.
Sand @ 0.45 cum / cum of concrete = 1050 x 0.45 = 472.50 x 1.6 = 756 tonnes.10
per cent to be replaced by flyash. Balance sand = 756 x 0.9 = 680.4 tonnes = 680.4
/ 1.6 = 425 cum. Quantity of flyash = (756-680.4) x specific gravity of fly ash/specific
gravity of sand = 76.4 x 2.25 / 2.687 = 63.97 tonnes (say 64 tonnes)
Fly ash Total fly ash = 45 + 64 = 109 tonnes.
Unit = Cum
Taking output = 1050 Cum (2415 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 2.00 306.00 / Day 612.00
PL15 Beldar/mazdoor (unskilled) day 35.00 280.50 / Day 9,817.50
PL17 Mazdoor/Beldar (Skilled) day 15.00 392.70 / Day 5,890.50
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 18.00 1197.00 / hours 21,546.00
PMC017 Joint cutting machine with 2-3 blades hours 12.00 1197.00 / hours 14,364.00
PMC077 Truck 5.5 cum per 10 tonnes (in hours 24,150 3.99 / MT.Km 96,358.50
tonne.km)
Add 10 % of cost of carriage to cover 96358.50 x 10% 9,635.85
cost of loading and unloading
PMC078 Water Tanker hours 36.00 292.60 / hours 10,533.60
PMC083 Cement concrete batch mix plant @ hours 6.00 1662.50 / hours 9,975.00
PMC097 175 cum per
Generator 250hour
KVA(effective output) hours 6.00 2128.00 / hours 12,768.00
PMC102 Texturing machine (for rigid pavement) hours 12.00 1463.00 / hours 17,556.00
(@0.90 Cum/Cum)
PM0049 Cement Tonne 357.000 5500.00 / MT 19,63,500.00
PM0168 Fly ash conforming to IS: 3812 ( Part II Tonne 109.000 255.49 / Cum 27,848.41
& I) atHMP Plant / Batching Plant /
Crushing Plant
___________________________________________________________________________________________________
Page no. 141 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0248 Joint Sealant Compound Kg. 875.000 24.00 / Kg. 21,000.00
PM0226 Epoxy primer Kg. 116.670 402.00 / Kg. 46,901.34
PM0263 Pre moulded Joint filler,25 mm thick for Sqm 16.330 21.00 / Sqm 342.93
expansion joint.
PM0297 Super plastisizer admixture IS marked Kg. 2,070 51.00 / Kg. 1,05,570.00
as per 9103-1999
___________________________________________________________________________________________________
Page no. 142 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 7 - GEOSYNTHETICS AND REINFORCED EARTH
7-1 Sub- Surface Drain with Geotextiles
(Construction of sub surface drain 200 mm dia using geotextiles treated with carbon black
with physical properties as given in clause 702.2.3 formed in to a stable network and a
planar geocomposite structure, joints wrapped with geotextile to prevent ingress of soil, all
as per clause 702 and approved drawings including excavation and backfilling)
Note:- Surplus excavated material to be used at site. Hence seprate cost for
disposal not added.
Unit = Rmt
Taking output = 1 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.04 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 0.50 280.50 / Day 140.25
PL17 Mazdoor/Beldar (Skilled) day 0.25 392.70 / Day 98.18
Material
Geonets, geomembrane and geotextile to make planar geocomposite stable
network for sub surface drain including wrapping of joints with 160 mm over
lapping with geotextile
7-2 Narrow Filter Sub- Surface Drain (Construction of a narrow filter sub- surface drain
consisting of porous or perforated pipe laid in narrow trench surrounded by a
geotextile filter fabric, with a minimum of 450 mm overlap of fabric and installed as
per clause 702.3 and 309.3.5 including excavation and backfilling)
Note:- Surplus excavated material to be used at site. Hence seprate cost for
disposal not added.
___________________________________________________________________________________________________
Page no. 143 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Taking output = 1 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.04 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 0.50 280.50 / Day 140.25
PL17 Mazdoor/Beldar (Skilled) day 0.25 392.70 / Day 98.18
Material
PM0237 Geotextile filter fabric Sqm 1.25 27.10 / Sqm 33.88
PM0256 Perforated geosynthetic pipe 150 mm Rmt 1.00 461.00 / Rmt 461.00
dia
Add 2 per cent cost of material for 494.88 x 2% 9.90
miscellaneous items like synthetic cord
Unit = Sqm
Taking output = 2800 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.80 306.00 / Day 244.80
PL15 Beldar/mazdoor (unskilled) day 20.00 280.50 / Day 5,610.00
Machine
PMC038 Bitumen Pressure Distributor hours 1.68 1170.40 / hours 1,966.27
PMC059 Pneumatic Road Roller hours 1.40 1064.00 / hours 1,489.60
PMC136 Road sweeper hours 2.24 804.65 / day 225.30
Material
PM0041 Bitumen VG-10 Tonne 2.80 29109.14 / MT 81,505.59
PM0255 Paving Fabric Sqm 2,940.00 9.30 / Sqm 27,342.00
___________________________________________________________________________________________________
Page no. 144 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 1,18,383.57
Over Head excluding Tax (10%-4%) @6% 1,18,383.57 x 6 % 7,103.01
Contractor's Profit @10% 1,25,486.58 x 10 % 12,548.66
Labour Cess @1% 1,38,035.24 x 1 % 1,380.35
Cost For 2800 Sqm 1,39,415.59
Rate per Sqm 49.79
Say Rs. Per Sqm 49.80
Unit = Cum
Taking output = 3 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.06 306.00 / Day 18.36
PL15 Beldar/mazdoor (unskilled) day 1.50 280.50 / Day 420.75
PL17 Mazdoor/Beldar (Skilled) day 0.50 392.70 / Day 196.35
Material
PM0162 Boulder with minimum size of 300 mm Cum 3.45 478.29 / Cum 1,650.10
for Pitching at Site
PM0165 Gravel/Quarry spall at Site Cum 0.45 92.00 / Cum 41.40
PM0218 Connectors/ Staples No. 50.00 6.00 / Nos. 300.00
PM0233 Geo grids Sqm 21.00 27.10 / Sqm 569.10
PM0262 Polymer braids Rmt 20.00 1.20 / Rmt 24.00
Total Resource Cost 3,220.06
Over Head excluding Tax (10%-4%) @6% 3,220.06 x 6 % 193.20
Contractor's Profit @10% 3,413.26 x 10 % 341.33
Labour Cess @1% 3,754.59 x 1 % 37.55
Cost For 3 Cum 3,792.14
Rate per Cum 1,264.05
Say Rs. Per Cum 1,264.00
___________________________________________________________________________________________________
Page no. 145 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
7-5 Reinforced Earth Retaining Wall
(Reinforced earth retaining walls have four main components as under: a) Excavation for
foundation, foundation concrete and cement concrete grooved seating in the foundation for
facing elements (facia material). b) Facia material and its placement. c) Assembling,
joining with facing elements and laying of the reinforcing elements. d) Earthfill with granular
material which is to be retained by the wall.)
___________________________________________________________________________________________________
Page no. 146 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Rmt 190.17
Say Rs. Per Rmt 190.20
___________________________________________________________________________________________________
Page no. 147 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 10 per cent of the cost of 232155.00 x 10% 23,215.50
reinforcing strip towards accessories
like tie-strips, nuts and bolts and
loops/lugs for joining reinforcing
elements with the facia pannels,
overlaps, heat bonding or extension.
___________________________________________________________________________________________________
Page no. 148 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
7-5-1-A-5 Glass reinforced polymer/fibre reinforced polymer/polymeric strips
Unit = Rmt
Taking output = 450 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.36 306.00 / Day 110.16
PL15 Beldar/mazdoor (unskilled) day 6.00 280.50 / Day 1,683.00
PL17 Mazdoor/Beldar (Skilled) day 3.00 392.70 / Day 1,178.10
Material
PM0275 Reinforcement strips 60 mm wide 5 mm Rmt 495.00 138.00 / Rmt 68,310.00
thick as per clause 3102. (Glass
reinforced polymer/fibre reinforced
polymer/polymeric strips)
Add 10 per cent of the cost of 68310.00 x 10% 6,831.00
reinforcing strip towards accessories
like tie-strips, nuts and bolts and
loops/lugs for joining reinforcing
elements with the facia pannels,
overlaps, heat bonding or extension.
___________________________________________________________________________________________________
Page no. 149 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 10 per cent of the cost of 8130.00 x 10% 813.00
reinforcing elements (synthetic
geogrids) for accessories like tie-strips,
nuts and bolts and loops/lugs for joining
reinforcing elements with the facia
pannels, overlaps and other protective
elements for synthetic geogrids.
___________________________________________________________________________________________________
Page no. 150 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Sqm 1,339.97
Say Rs. Per Sqm 1,340.00
Note:- 1.The specification and construction details to be adopted shall be as per section 3100 of MoRTH
Specification.
2.Drainage arrangement shall be made as per approved design and drawings.
3.The quantity of filler media shall be calculated as per approved design and specifications and shall be
priced separately.The rate for same to be adopted from chapter 15.
4.Excavation for foundation including foundation concrete and groove in the foundation for seating of
bottom most facia panel and capping beam to be calculated as per design and priced separately. The
rates for excavation and foundation concrete shall be taken from the chapter 12 & 13 in bridge section.
5.The earth fill to be retained is not included in this analysis. The same is to be worked out and
provided separately complete as per clause 305.
6.For compaction of Earthwork, attention is invited to clause 3105.5 of MoRTH Specification.
7.Length of reinforcing strips will vary with the height of wall and will be as per approved design and
drawings.
8.The type of reinforcing elements to be adopted shall be as per approved design and specifications.
9.The market rate for supply of reinforcing elements and their accessories are to be ascertained from
reputed firms in the field of earth reinforcement.
10.The earth fill material shall be clean, free draining, granular with high friction and low cohesion, non-
corrosive, coarse grained with not 10 per cent of particles passing 75 micron sieve, free of any
deleterious matter, chlorides, salts, acids, alkalies, mineral oil, fungus and microbes and shall be of
specified PH value.
11.Capping beam is to be priced separately as per approved design. The rate for cement concrete shall
be taken from the chapter of sub-structure in bridge section.
12.The cost of reinforced earth retaining wall shall include following:
(I) Excavation for foundation including backfilling.
(ii) Foundation concrete as per approved design.
(iii) Cost of facial pannels and their erection .
(iv) Cost of reinforcing elements including their fixing and joining with the facial pannels.
(v) Drainage arrangement including filter media as per approved design and drawings.
13. The compacted earth filling to be retained shall form part of embankment.
___________________________________________________________________________________________________
Page no. 151 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 8 - TRAFFIC SIGNS, MARKINGS & OTHER ROAD APPURTENANCES
8-1 Cast in Situ Cement Concrete M20 kerb
(Construction of cement concrete kerb with top and bottom width 115 and 165 mm
respectively, 250 mm high in M 20 grade PCC on M-10 grade foundation 150 mm thick,
foundation having 50 mm projection beyond kerb stone, kerb stone laid with kerb laying
machine, foundation concrete laid manually, all complete as per clause 408)
___________________________________________________________________________________________________
Page no. 152 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour
PL14 Mate day 0.12 306.00 / Day 36.72
PL12 Mason 1st class day 1.00 510.00 / Day 510.00
PL15 Beldar/mazdoor (unskilled) day 2.00 280.50 / Day 561.00
Machine
PMC037 Batching and Mixing Plant (a) 30 cum hours 1.60 2846.20 / hours 4,553.92
PMC053 capacity
Kerb Casting Machine hours 6.00 266.00 / hours 1,596.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 6.00 631.75 / hours 3,790.50
PMC078 Water Tanker hours 5.00 292.60 / hours 182.88
Material
PM0016 Aggregate (Single size) : 20 mm Cum 21.79 1256.49 / Cum 27,378.92
PM0049 nominal size
Cement Tonne 5.70 5500.00 / MT 31,350.00
PM0144 Water KL 30.00 135.00 / KL 4,050.00
PM0123 Sand (Coarse) Cum 10.90 1171.46 / Cum 12,768.91
Total Resource Cost 86,778.85
Over Head excluding Tax (10%-4%) @6% 86,778.85 x 6 % 5,206.73
Contractor's Profit @10% 91,985.58 x 10 % 9,198.56
Labour Cess @1% 1,01,184.13 x 1 % 1,011.84
Cost For 360 Rmt 1,02,195.98
Rate per Rmt 283.88
Say Rs. Per Rmt 283.90
___________________________________________________________________________________________________
Page no. 153 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC078 Water Tanker hours 6.00 292.60 / hours 219.45
Material
PM0016 Aggregate (Single size) : 20 mm Cum 36.59 1256.49 / Cum 45,974.97
PM0049 nominal
Cement size Tonne 9.01 5500.00 / MT 49,555.00
PM0144 Water KL 36.00 135.00 / KL 4,860.00
PM0123 Sand (Coarse) Cum 18.30 1171.46 / Cum 21,437.72
Total Resource Cost 1,32,031.46
Over Head excluding Tax (10%-4%) @6% 1,32,031.46 x 6 % 7,921.89
Contractor's Profit @10% 1,39,953.34 x 10 % 13,995.33
Labour Cess @1% 1,53,948.68 x 1 % 1,539.49
Cost For 300 Rmt 1,55,488.17
Rate per Rmt 518.29
Say Rs. Per Rmt 518.30
___________________________________________________________________________________________________
Page no. 154 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-3 Printing new letter and figures of any shade
(Printing new letter and figures of any shade with synthetic enamel paint black or any other
approved colour to give an even shade)
8-3-1 Hindi
(Matras commas and the like not to be measured and paid for Half letter shall be counted as
half)
___________________________________________________________________________________________________
Page no. 155 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-4 Retro- reflectorised Traffic signs
(Providing and fixing of retro- reflectorised cautionary, mandatory and informatory sign as
per IRC :67 made of encapsulated lens type reflective sheeting vide clause 801.3, fixed over
aluminium sheeting, 1.5 mm thick supported on a mild steel angle iron post 75 mm x 75 mm
x 6 mm firmly fixed to the ground by means of properly designed foundation with M15 grade
cement concrete 45 cm x 45 cm x 60 cm, 60 cm below ground level as per approved
drawing)
Note:- The depth of foundation and quantity of cement concrete in the foundation
are indicative. These may be increased for areas having higher wind
velocities like in coastal areas. This is applicable to all road signs and
directions boards.
___________________________________________________________________________________________________
Page no. 156 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.01 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.25 280.50 / Day 70.13
Machine
PMC031 Tractor with trolley. hours 0.01 478.80 / hours 4.79
Material
PM0101 MS Flat / Structural Steel Kg. 19.00 42177.30 / MT 801.37
(75 x 75 x 6 mm)
Add 2 per cent of cost of angle iron 801.37 x 2% 16.03
towards cost of drilling holes, nuts,
bolts etc.
PM0202 Aluminium sheeting fixed with Sqm 0.156 1772.00 / Sqm 276.43
encapsulated lens type reflective
sheeting including 2% towards lettering,
cost of angle iron, cost of drilling holes,
nuts, bolts etc.and signs as applicable
8-4-3 60 cm circular
Unit = No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.01 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.25 280.50 / Day 70.13
Machine
PMC031 Tractor with trolley. hours 0.01 478.80 / hours 4.79
Material
___________________________________________________________________________________________________
Page no. 157 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0101 MS Flat / Structural Steel Kg. 19.00 42177.30 / MT 801.37
(75 x 75 x 6 mm)
Add 2 per cent of cost of angle iron 801.37 x 2% 16.03
towards cost of drilling holes, nuts,
bolts etc.
PM0202 Aluminium sheeting fixed with Sqm 0.283 1772.00 / Sqm 501.48
encapsulated lens type reflective
sheeting including 2% towards lettering,
cost of angle iron, cost of drilling holes,
nuts, bolts etc.and signs as applicable
8-4-4 80 mm x 60 mm rectangular
Unit = No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.01 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.25 280.50 / Day 70.13
Machine
PMC031 Tractor with trolley. hours 0.01 478.80 / hours 4.79
Material
PM0101 MS Flat / Structural Steel Kg. 19.00 42177.30 / MT 801.37
(75 x 75 x 6 mm)
Add 2 per cent of cost of angle iron 801.37 x 2% 16.03
towards cost of drilling holes, nuts,
bolts etc.
___________________________________________________________________________________________________
Page no. 158 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0202 Aluminium sheeting fixed with Sqm 0.480 1772.00 / Sqm 850.56
encapsulated lens type reflective
sheeting including 2% towards lettering,
cost of angle iron, cost of drilling holes,
nuts, bolts etc.and signs as applicable
8-4-5 60 cm x 45 cm rectangular
Unit = No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.01 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.25 280.50 / Day 70.13
Machine
PMC031 Tractor with trolley. hours 0.01 478.80 / hours 4.79
Material
PM0101 MS Flat / Structural Steel Kg. 19.00 42177.30 / MT 801.37
(75 x 75 x 6 mm)
Add 2 per cent of cost of angle iron 801.37 x 2% 16.03
towards cost of drilling holes, nuts,
bolts etc.
PM0202 Aluminium sheeting fixed with Sqm 0.270 1772.00 / Sqm 478.44
encapsulated lens type reflective
sheeting including 2% towards lettering,
cost of angle iron, cost of drilling holes,
nuts, bolts etc.and signs as applicable
___________________________________________________________________________________________________
Page no. 159 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-8-A Cement concrete M15 grade Cum 0.120 4594.00 / Cum 551.28
10-7 Painting angle iron post two coats Sqm 0.430 2.80 / Sqm 1.20
Over Head excluding Tax (10%-4%) @6% 1,373.81 x6% 82.43
Contractor's Profit @10% 1,456.24 x 10 % 145.62
Labour Cess @1% 1,601.86 x1% 16.02
Cost For 1 No. 2,229.94
Rate per No. 2,229.94
Say Rs. Per No. 2,229.90
8-4-6 60 cm x 60 cm square
Unit = No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.01 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.25 280.50 / Day 70.13
Machine
PMC031 Tractor with trolley. hours 0.01 478.80 / hours 4.79
Material
PM0101 MS Flat / Structural Steel Kg. 19.00 42177.30 / MT 801.37
(75 x 75 x 6 mm)
Add 2 per cent of cost of angle iron 801.37 x 2% 16.03
towards cost of drilling holes, nuts,
bolts etc.
PM0202 Aluminium sheeting fixed with Sqm 0.360 1772.00 / Sqm 637.92
encapsulated lens type reflective
sheeting including 2% towards lettering,
cost of angle iron, cost of drilling holes,
nuts, bolts etc.and signs as applicable
___________________________________________________________________________________________________
Page no. 160 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-4-7 90 cm high octagon
Unit = No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.01 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.25 280.50 / Day 70.13
Machine
PMC031 Tractor with trolley. hours 0.01 478.80 / hours 4.79
Material
PM0101 MS Flat / Structural Steel Kg. 19.00 42177.30 / MT 801.37
(75 x 75 x 6 mm)
Add 2 per cent of cost of angle iron 801.37 x 2% 16.03
towards cost of drilling holes, nuts,
bolts etc.
PM0202 Aluminium sheeting fixed with Sqm 0.672 1772.00 / Sqm 1,190.78
encapsulated lens type reflective
sheeting including 2% towards lettering,
cost of angle iron, cost of drilling holes,
nuts, bolts etc.and signs as applicable
8-5 Direction and Place Identification signs upto 0.9 sqm size board.
(Providing and erecting direction and place identification retro-reflectorised sign asper
IRC:67 made of encapsulated lens type reflective sheeting vide clause 801.3, fixed over
aluminium sheeting, 2 mm thick with area not exceeding 0.9 sqm supported on a mild steel
single angle iron post 75 x 75 x 6 mm firmly fixed to the ground by means of properly
designed foundation with M15 grade cement concrete 45 x 45 x 60 cm, 60 cm below ground
level as per approved drawing)
Unit = Sqm
Taking output = 0.90 Sqm
___________________________________________________________________________________________________
Page no. 161 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
Labour (For Fixing at Site)
PL14 Mate day 0.01 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.20 280.50 / Day 56.10
Machine
PMC031 Tractor with trolley. hours 0.02 478.80 / hours 9.58
Material
PM0101 MS Flat / Structural Steel Kg. 19.00 42177.30 / MT 801.37
(2.85 m long 75 x 75 x 6 mm )
Add 2 per cent of cost of angle iron 801.37 x 2% 16.03
towards cost of drilling holes, nuts,
bolts etc.
PM0202 Aluminium sheeting fixed with Sqm 0.900 1772.00 / Sqm 1,594.80
encapsulated lens type reflective
sheeting including 2% towards lettering,
cost of angle iron, cost of drilling holes,
nuts, bolts etc.and signs as applicable
8-6 Direction and Place Identification signs with size more than 0.9 sqm size board.
(Providing and erecting direction and place identification retro- reflectorised sign asper IRC
:67 made of encapsulated lens type reflective sheeting vide clause 801.3, fixed over
aluminium sheeting, 2 mm thick with area exceeding 0.9 sqm supported on a mild steel
angle iron post 75 mm x 75 mm x 6 mm, 2 Nos. firmly fixed to the ground by means of
properly designed foundation with M 15 grade cement concrete45 cm x 45 cm x 60 cm, 60
cm below ground level as per approved drawing)
Unit = Sqm
Taking output = 1.50 Sqm
Code Resource Unit Qty. Rate Amount
___________________________________________________________________________________________________
Page no. 162 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour (For Fixing at Site)
PL14 Mate day 0.01 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.30 280.50 / Day 84.15
Machine
PMC031 Tractor with trolley. hours 0.02 478.80 / hours 9.58
Material
PM0101 MS Flat / Structural Steel Kg. 38.00 42177.30 / MT 1,602.74
(2no. 2.85 m long 75 x 75 x 6 mm )
Add 2 per cent of cost of angle iron 1602.74 x 2% 32.05
towards cost of drilling holes, nuts,
bolts etc.
PM0202 Aluminium sheeting fixed with Sqm 1.500 1772.00 / Sqm 2,658.00
encapsulated lens type reflective
sheeting including 2% towards lettering,
cost of angle iron, cost of drilling holes,
nuts, bolts etc.and signs as applicable
___________________________________________________________________________________________________
Page no. 163 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- 1. The cost of excavation and foundation concrete for fixing of vertical
support system to be worked out separately as per the approved
drawing/design and to be included in the estimate.
2. Lettering and arrow marks on sign board to be provided separately as per
actual requirement. Rates for these items have been included separately in
this chapter.
___________________________________________________________________________________________________
Page no. 164 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 1 per cent of cost of labour for 99.20 x 1% 0.99
lifting arrangement, like ladders,
pulleys, ropes etc
Material
PM0200 Aluminium alloy plate 2mm Thick Sqm 1.00 1350.00 / Sqm 1,350.00
Total Resource Cost 1,450.19
Over Head excluding Tax (10%-4%) @6% 1,450.19 x 6 % 87.01
Contractor's Profit @10% 1,537.20 x 10 % 153.72
Labour Cess @1% 1,690.92 x 1 % 16.91
Cost For 1 Sqm 1,707.83
Rate per Sqm 1,707.83
Say Rs. Per Sqm 1,707.80
Unit = Sqm
Taking output = 40.00 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.12 306.00 / Day 36.72
PL15 Beldar/mazdoor (unskilled) day 1.00 280.50 / Day 280.50
PL18 Painter (Ist class) day 2.00 474.30 / Day 948.60
Material
PM0106 Paint (Synthetic Enamel) Lit 6.00 215.00 / litre 1,290.00
Add for scaffolding @ 1 per cent of 1290.00 x 1% 12.90
Material cost where required
Add @ 5 per cent cost of labour and 2555.82 x 5% 127.79
materials to prepare the surface by
filling minuts roughness on the surface
and priming the surface before laying 2
coats of painting.
___________________________________________________________________________________________________
Page no. 165 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-9 Painting on Steel Surfaces
(Providing and applying two coats of ready mix paint of approved brand on steel surface
after through cleaning of surface to give an even shade)
Unit = Sqm
Taking output = 10.00 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.03 306.00 / Day 9.18
PL15 Beldar/mazdoor (unskilled) day 0.25 280.50 / Day 70.13
PL18 Painter (Ist class) day 0.45 474.30 / Day 213.44
Material
PM0106 Paint (Synthetic Enamel) Lit 1.25 215.00 / litre 268.75
Add for scaffolding @ 1 per cent of 268.75 x 1% 2.69
Material cost where required
Add @ 5 per cent cost of labour and 561.49 x 5% 28.07
materials to prepare the surface by
filling minuts roughness on the surface
and priming the surface before laying 2
coats of painting.
Unit = Sqm
Taking output = 10.00 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.03 306.00 / Day 9.18
PL15 Beldar/mazdoor (unskilled) day 0.20 280.50 / Day 56.10
PL18 Painter (Ist class) day 0.50 474.30 / Day 237.15
Material
PM0106 Paint (Synthetic Enamel) Lit 1.50 215.00 / litre 322.50
Add for scaffolding @ 1 per cent of 322.50 x 1% 3.23
Material cost where required
___________________________________________________________________________________________________
Page no. 166 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add @ 5 per cent cost of labour and 624.93 x 5% 31.25
materials to prepare the surface by
filling minuts roughness on the surface
and priming the surface before laying 2
coats of painting.
8-11 Painting Lines, Dashes, Arrows etc on Roads in Two Coats on New Work
(Painting lines, dashes, arrows etc on roads in two coats on new work with ready mixed road
marking paint conforming to IS:164 on bituminous surface, including cleaning the surface of
all dirt, dust and other foreign matter, demarcation at site and traffic control )
8-11-2 Up to 10 cm in width
Unit = Sqm
Taking output = 10.00 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.07 306.00 / Day 21.42
___________________________________________________________________________________________________
Page no. 167 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL15 Beldar/mazdoor (unskilled) day 1.35 280.50 / Day 378.68
PL18 Painter (Ist class) day 0.35 474.30 / Day 166.01
Material
PM0122 Road marking paint Lit 1.48 104.00 / litre 153.92
Total Resource Cost 720.02
Over Head excluding Tax (10%-4%) @6% 720.02 x 6 % 43.20
Contractor's Profit @10% 763.22 x 10 % 76.32
Labour Cess @1% 839.54 x 1 % 8.40
Cost For 10 Sqm 847.94
Rate per Sqm 84.79
Say Rs. Per Sqm 84.80
8-12 Painting Lines, Dashes, Arrows etc on Roads in Two Coats on Old Work
(Painting lines, dashes, arrows etc on roads in two coats on old work with ready mixed road
marking paint confirming to IS: 164 on bituminous surface, including cleaning the surface of
all dirt, dust and other foreign matter, demarcation at site and traffic control )
8-12-2 Up to 10 cm in width
Unit = Sqm
Taking output = 10.00 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.07 306.00 / Day 21.42
PL15 Beldar/mazdoor (unskilled) day 1.35 280.50 / Day 378.68
___________________________________________________________________________________________________
Page no. 168 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL18 Painter (Ist class) day 0.35 474.30 / Day 166.01
Material
PM0122 Road marking paint Lit 0.90 104.00 / litre 93.60
Total Resource Cost 659.70
Over Head excluding Tax (10%-4%) @6% 659.70 x 6 % 39.58
Contractor's Profit @10% 699.28 x 10 % 69.93
Labour Cess @1% 769.21 x 1 % 7.69
Cost For 10 Sqm 776.90
Rate per Sqm 77.69
Say Rs. Per Sqm 77.70
8-13 Road Marking with Hot Applied Thermoplastic Compound with Reflectorising Glass
Beads on Bituminous Surface
(Providing and laying of hot applied thermoplastic compound 2.5 mm thick including
reflectorising glass beads @ 250 gms per sqm area, thickness of 2.5 mm is exclusive of
surface applied glass beads as per IRC:35 .The finished surface to be level, uniform and
free from streaks and holes.)
Unit = Sqm
Taking output = 600.00 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.03 306.00 / Day 9.18
PL15 Beldar/mazdoor (unskilled) day 0.75 280.50 / Day 210.38
Machine
PMC065 Road marking machine hours 10.00 106.40 / hours 1,064.00
PMC031 Tractor with trolley. hours 0.50 478.80 / hours 239.40
Material
PM0246 Hot applied thermoplastic compound Lit 1,500.00 147.00 / litre 2,20,500.00
PM0272 Reflectorising glass beads Kg 150.00 62.00 / Kg. 9,300.00
Total Resource Cost 2,31,322.96
Over Head excluding Tax (10%-4%) @6% 2,31,322.96 x 6 % 13,879.38
Contractor's Profit @10% 2,45,202.33 x 10 % 24,520.23
Labour Cess @1% 2,69,722.57 x 1 % 2,697.23
Cost For 600 Sqm 2,72,419.79
Rate per Sqm 454.03
Say Rs. Per Sqm 454.00
___________________________________________________________________________________________________
Page no. 169 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
___________________________________________________________________________________________________
Page no. 170 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-8-A M-15 grade of concrete Cum 3.770 4594.00 / Cum 17,319.38
13-6 Steel reinforcement @ 5 kg per sqm Kg 26.320 61094.00 / Tonne 1,607.99
3-13-1-A Excavation in soil for foundation Cum 2.770 275.80 / Cum 763.97
8-8 Painting two coats on concrete surface Sqm 11.410 79.40 /Sqm 905.95
8-3-2 Lettering on km post (average 1 letters Cm.Ht 330 0.60 / Cm.Ht 198.00
of 10 cm height each)
Over Head excluding Tax (10%-4%) @6% 5,705.34 x 6 % 342.32
Contractor's Profit @10% 6,047.66 x 10 % 604.77
Labour Cess @1% 6,652.43 x 1 % 66.52
Cost For 33 No. 19,088.87
Rate per No. 578.45
Say Rs. Per No. 578.50
___________________________________________________________________________________________________
Page no. 171 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-15 Road Delineators
(Supplying and installation of delineators (road way indicators, hazard markers, object
markers), 80-100 cm high above ground level, painted black and white in 15 cm wide
stripes, fitted with 80 x 100 mm rectangular or 75 mm dia circular reflectorised panels at the
top, buried or pressed into the ground and confirming toIRC-79 and the drawings.)
Unit = No.
Taking output = 30.00 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.04 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 1.00 280.50 / Day 280.50
Material
PM0221 Delineators from ISI certified firm as per No. 30.00 387.00 / Nos. 11,610.00
the standard drawing given in IRC - 79
Unit = No.
Taking output = 57.00 No.
Code Resource Unit Qty. Rate Amount
___________________________________________________________________________________________________
Page no. 172 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour
PL14 Mate day 0.57 306.00 / Day 174.42
PL15 Beldar/mazdoor (unskilled) day 14.25 280.50 / Day 3,997.13
Machine
PMC031 Tractor with trolley. hours 6.00 478.80 / hours 2,872.80
Material
PM0142 Stone spall Cum 11.97 92.00 / Cum 1,101.24
Total Resource Cost 8,145.59
Sub- Item
12-8-A M-15 grade of concrete Cum 1.250 4594.00 / Cum 5,742.50
13-6 Steel reinforcement Kg 79.800 61094.00 / Tonne 4,875.30
3-13-1-A Excavation in soil for foundation Cum 10.720 275.80 / Cum 2,956.58
8-3-2 Lettering on km post (average 1 letters Cm.Ht 2,280 0.60 / Cm.Ht 1,368.00
of 10 cm height each)
Over Head excluding Tax (10%-4%) @6% 8,145.59 x 6 % 488.74
Contractor's Profit @10% 8,634.32 x 10 % 863.43
Labour Cess @1% 9,497.75 x 1 % 94.98
Cost For 57 No. 24,535.11
Rate per No. 430.44
Say Rs. Per No. 430.40
Unit = Rmt
Taking output = 30.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.25 510.00 / Day 127.50
PL14 Mate day 0.09 306.00 / Day 27.54
PL15 Beldar/mazdoor (unskilled) day 2.00 280.50 / Day 561.00
Material
PM0034 Barbed wire Kg 31.42 83.00 / Kg. 2,607.86
335 metres length @ 9.38 kg per 100
metres
___________________________________________________________________________________________________
Page no. 173 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0101 MS Flat / Structural Steel Kg 80.50 42177.30 / MT 3,395.27
MS angle iron 40 mm x 40mm x 6 mm,
23 metres in length @ 3.5 kg per metre
Unit = Rmt
Taking output = 30.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.40 510.00 / Day 204.00
PL14 Mate day 0.12 306.00 / Day 36.72
PL15 Beldar/mazdoor (unskilled) day 2.50 280.50 / Day 701.25
Material
PM0034 Barbed wire Kg 40.15 83.00 / Kg. 3,332.45
428 metres length @ 9.38 kg per 100
metres
PM0101 MS Flat / Structural Steel Kg 152.00 42177.30 / MT 6,410.95
___________________________________________________________________________________________________
Page no. 174 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
MS angle iron 50 mm x 50 mm x 6
mm,33.8 metres in length @ 4.5 kg per
metre
Add for GI staple binding wire, drilling 9743.40 x 2% 194.87
holes etc. @ 2 per cent of the cost of
material
Total Resource Cost 10,880.24
Sub- Item
8-9 Applying two coats of painting on Sqm 3.960 69.70 / Sqm 276.01
exposed surface of angle iron posts
___________________________________________________________________________________________________
Page no. 175 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Angle iron for posts 50 x 50 x 6 mm
106 kg & Runner flat 50 x 5 mm 26 Kg
Add 2.5 per cent of cost of material for 20969.40 x 2.50% 524.24
drilling holes in angles, flats, splitting
angle at bottom, nuts and bolts and
welded consumables
Add 2.5 per cent of cost of material for 35453.40 x 2.50% 886.34
drilling holes in angles, flats, splitting
angle at bottom, nuts and bolts and
welded consumables
___________________________________________________________________________________________________
Page no. 176 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 37,378.04
Sub- Item
8-9 Applying two coats of painting on Sqm 8.000 69.70 / Sqm 557.60
exposed surface of angle iron posts
8-20 Tubular Steel Railing on Medium Weight steel channel ( ISMC series) 100 mm x 50 mm
(Providing, fixing and erecting 50 mm dia steel pipe railing in 3 rows duly painted on medium
weight steel channels (ISMC series) 100 mm x 50 mm, 1.2 metres high above ground, 2 m
centre to centre, complete as per approved drawings)
Unit = Rmt
Taking output = 10.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL19 Plumber day 0.01 474.30 / Day 4.74
PL14 Mate day 0.01 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.25 280.50 / Day 70.13
Machine
PMC031 Tractor with trolley. hours 0.04 478.80 / hours 19.15
Material
PM0101 Steel Pipe 50 mm dia @4.11kg/m Kg. 123.300 42177.30 / MT 5,200.46
50 mm external dia as per IS:1239
PM0101 MS Flat / Structural Steel Kg 99.36 42177.30 / MT 4,190.74
Medium weight steel channel (ISMC
series) 100 mm x 50 mm,10.8 metres
length @ 9.2 kg per metre
___________________________________________________________________________________________________
Page no. 177 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-9 Applying two coats of painting on Sqm 6.870 69.70 / Sqm 478.84
exposed surface of Pipe (4.71 Sqm)
And channel section 6 nos,1.8 metres
each 0.2 x 1.8 x 6 = 2.16 Sqm
8-21 Tubular Steel Railing on Precast RCC posts, 1.2 m high above ground level
(Providing, fencing and erecting 50 mm dia painted steel pipe railing in 3 rows on precast
M20 grade RCC vertical posts1.8 metres high (1.2 m above GL) with 3 holes 50 mm dia for
pipe, fixed 2 metres centre to, complete as per approved drawing)
Unit = Rmt
Taking output = 10.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL19 Plumber day 0.010 474.30 / Day 4.74
PL14 Mate day 0.014 306.00 / Day 4.28
PL15 Beldar/mazdoor (unskilled) day 0.350 280.50 / Day 98.18
Machine
PMC031 Tractor with trolley. hours 0.25 478.80 / hours 119.70
Material
PM0101 Steel Pipe 50 mm dia @4.11kg/m Kg. 123.300 42177.30 / MT 5,200.46
50 mm external dia as per IS:1239
Total Resource Cost 5,427.36
Sub- Item
3-13-1-A Excavation for foundation (6 Nos) Cum 1.296 275.80 / Cum 357.44
6 x 0.6 x 0.6 x 0.6
12-8-A Foundation concrete M-15 grade PCC Cum 0.648 4594.00 / Cum 2,976.91
6 x 0.6 x 0.6 x 0.3
14-1-A-1-1- RCC M - 20 for pre cast posts 6 nos of Cum 0.320 5978.60 / Cum 1,913.15
P 1.8 metres each
8-9 Painting of pipe Sqm 4.710 69.70 / Sqm 328.29
Over Head excluding Tax (10%-4%) @6% 5,427.36 x6% 325.64
Contractor's Profit @10% 5,753.00 x 10 % 575.30
Labour Cess @1% 6,328.31 x1% 63.28
Cost For 10 Rmt 11,967.38
Rate per Rmt 1,196.74
___________________________________________________________________________________________________
Page no. 178 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Rmt 1,196.70
___________________________________________________________________________________________________
Page no. 179 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-23-A Type - A, "W" : Metal Beam Crash Barrier
(Providing and erecting a "W" metal beam crash barrier comprising of 3 mm thick corrugated
sheet metal beam rail, 70 cm above road/ground level, fixed on ISMC series channel vertical
post, 150 x 75 x 5 mm spaced 2 m centre to centre, 1.8 m high, 1.1 m below ground/road
level, all steel parts and fitments to be galvanised by hot dip process, all fittings to conform
to IS:1367 and IS:1364, metal beam rail to be fixed on the vertical post with a spacer of
channel section 150 x 75 x 5 mm, 330 mm long complete as per clause 810)
Unit = Rmt
Taking output = 4.50 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.50 510.00 / Day 255.00
PL14 Mate day 0.06 306.00 / Day 18.36
PL15 Beldar/mazdoor (unskilled) day 1.00 280.50 / Day 280.50
Machine
PMC031 Tractor with trolley. hours 0.10 478.80 / hours 47.88
Material
PM0220 Corrugated sheet, 3 mm thick, W/ Thrie Kg 41.21 60.00 / Kg. 2,472.60
beam section railing
___________________________________________________________________________________________________
Page no. 180 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-23-B Type - B, "THRIE" : Metal Beam Crash Barrier
(Providing and erecting a "Thrie" metal beam crash barrier comprising of 3 mm thick
corrugated sheet metal beam rail, 85 cm above road/ground level, fixed on ISMC series
channel vertical post, 150 x 75 x 5 mm spaced 2 m centre to centre, 2 m high with 1.15 m
below ground level, all steel parts and fitments to be galvanised by hot dip process, all
fittings to conform to IS:1367 and IS:1364, metal beam rail to be fixed on the vertical post
with a space of channel section 150 x 75 x 5 mm, 546 mm long complete as per clause 810)
Unit = Rmt
Taking output = 4.50 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.50 510.00 / Day 255.00
PL14 Mate day 0.06 306.00 / Day 18.36
PL15 Beldar/mazdoor (unskilled) day 1.00 280.50 / Day 280.50
Machine
PMC031 Tractor with trolley. hours 0.10 478.80 / hours 47.88
Material
PM0220 Corrugated sheet, 3 mm thick, W/ Thrie Kg 72.94 60.00 / Kg. 4,376.40
beam section railing
___________________________________________________________________________________________________
Page no. 181 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-24 Road Traffic Signals electrically operated (Since it is a ready made item commercially
produced and erected by specialised firm in the electrical and electronic field, rate
may be taken based on market enquiry from firms specialised in this field and ISI
certified for the approved design and drawing.)
Note:- The items of excavations and cement concrete works will be measured and
included separately as per the approved designs and drawings.
Unit = Rmt
Taking output = 15.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 1.000 510.00 / Day 510.00
PL14 Mate day 0.120 306.00 / Day 36.72
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC031 Tractor with trolley. hours 0.25 478.80 / hours 119.70
Material
PM0101 MS Flat / Structural Steel Kg 424.40 42177.30 / MT 17,900.05
i) RS Joist 100 x 75 mm - 16.5 m @
11.5 kg per metre
ii) Struts - 2 Nos. for terminal posts,2 m
long each 2 x 2 x 11.50
___________________________________________________________________________________________________
Page no. 182 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
iii) Tie 2 Nos. of 8 mm steel plate,1.5
sqm each for terminal posts @ 62.80
kg/sqm (2 x 1.5)
PM0295 Steel wire rope 40 mm Kg 65.00 170.18 / Kg. 11,061.70
including 7.50 per cent extra for fixing
at ends 15 x 4 x 1.075 @ 1 kg per m
8-26-B Anti - Glare Screen with 25 mm steel pipe framework fixed with circular and
rectangular vans
(Providing and erecting an anti - glare screen with 25 mm dia vertical pipes fabricated and
framed in the form of panels of one metre length and 1.75 mtr height fixed with circular vane
250 mm dia at top and rectangular vane 600 x 300 mm at the middle, made out of steel
sheet of 3 mm thickness, end vertical pipes of the panel made larger for embedding in
foundation concrete, applying 2 coats of paint on all exposed surfaces, all as per approved
design and drawings.)
Note:- The items of excavation and cement concrete as per approved design to be
measured and paid separately
Unit = Rmt
Taking output = 1.00 Rmt
___________________________________________________________________________________________________
Page no. 183 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.004 306.00 / Day 1.22
PL15 Beldar/mazdoor (unskilled) day 0.100 280.50 / Day 28.05
Material
PM0101 MS Flat / Structural Steel Kg 9.12 42177.30 / MT 384.66
i) MS sheet for 600 x 300 x 3 mm
rectangular vane, one number @
24kg/sqm
ii) MS sheet for 250 mm dia circular
vane 3 mm thick,4 numbers @ 24
kg/sqm
PM0293 Steel pipe 25 mm external dia as per Rmt 16.00 222.00 / Rmt 3,552.00
IS:1239
Note:- The items of excavation and cement concrete as per approved design to be
measured and paid separately
Unit = Rmt
Taking output = 1.50 Rmt
___________________________________________________________________________________________________
Page no. 184 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.004 306.00 / Day 1.22
PL15 Beldar/mazdoor (unskilled) day 0.100 280.50 / Day 28.05
Machine
PMC031 Tractor with trolley. hours 0.10 478.80 / hours 47.88
Material
PM0101 MS Flat / Structural Steel Kg 19.58 42177.30 / MT 825.83
i) Angle iron post,50 x 50 x 6 mm,
length 2.35 m
ii) MS sheet 3 mm thick @ 24 kg/sqm
Note:- The items of excavation and cement concrete foundation will be measured
and included separately in the estimate as per approved design and
drawing. The rate for painting has been analysed in this chapter.
___________________________________________________________________________________________________
Page no. 185 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL14 Mate day 0.030 306.00 / Day 9.18
PL15 Beldar/mazdoor (unskilled) day 0.500 280.50 / Day 140.25
Material
PM0287 Sodium vapour lamp No. 1.00 387.00 / Nos. 387.00
PM0290 Steel circular hollow pole of standard No. 1.00 5062.00 / Nos. 5,062.00
specification for street lighting to mount
light at 9 m height above road level
___________________________________________________________________________________________________
Page no. 186 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Sub- Item
8-9 Providing two coats of alluminium paint Sqm 4.630 69.70 / Sqm 322.71
over steel circular hollow pipe with
overhang on both sides
Note:- The items of cement concrete to be measured and paid separately as per
approved design. The rate for painting has already been analysed in this
chapter.
Unit = No.
Taking output = 1.00 No.
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.200 510.00 / Day 102.00
PL14 Mate day 0.020 306.00 / Day 6.12
PL15 Beldar/mazdoor (unskilled) day 0.400 280.50 / Day 112.20
Material
PM0287 Sodium vapour lamp No. 1.00 387.00 / Nos. 387.00
PM0289 Steel circular hollow pole of standard No. 1.00 3375.00 / Nos. 3,375.00
specification for street lighting to mount
light at 5 m height above deck level
___________________________________________________________________________________________________
Page no. 187 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 4,687.25 x 1 % 46.87
Cost For 1 No. 4,926.49
Rate per No. 4,926.49
Say Rs. Per No. 4,926.50
Note:- Inspection chamber at both ends is the responsibility of the agency who is
laying the duct. Hence not included.
8-29-1 Single Row for one utility service
Unit = Rmt
Taking output = 20.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.050 306.00 / Day 15.30
PL15 Beldar/mazdoor (unskilled) day 1.000 280.50 / Day 280.50
PL17 Mazdoor/Beldar (Skilled) day 0.250 392.70 / Day 98.18
Machine
PMC031 Tractor with trolley. hours 0.50 478.80 / hours 239.40
Material
PM0166 Granular Material or hard murrum for Cum 7.20 672.49 / Cum 4,841.93
GSB works at Site
PM0216 Coller for joints 300 mm dia No. 9.00 132.00 / Nos. 1,188.00
PM0271 RCC Pipe NP 4 heavy duty non presure Rmt 20.00 1381.00 / Rmt 27,620.00
pipe 300 mm dia
Total Resource Cost 34,283.30
Sub- Item
12-7 (Add) Random Rubble masonry in cement Cum 2.360 3254.20 / Cum 7,679.91
mortar 1:6 for head wall both side
12-6-B Cement mortar 1:2 for joints Cum 0.020 5934.40 / Cum 118.69
Over Head excluding Tax (10%-4%) @6% 34,283.30 x 6 % 2,057.00
Contractor's Profit @10% 36,340.30 x 10 % 3,634.03
___________________________________________________________________________________________________
Page no. 188 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 39,974.33 x 1 % 399.74
Cost For 20 Rmt 48,172.67
Rate per Rmt 2,408.63
Say Rs. Per Rmt 2,408.60
PM0216 Coller for joints 300 mm dia No. 18.00 132.00 / Nos. 2,376.00
PM0271 RCC Pipe NP 4 heavy duty non presure Rmt 40.00 1381.00 / Rmt 55,240.00
pipe 300 mm dia
Total Resource Cost 68,453.13
Sub- Item
12-7 (Add) Random Rubble masonry in cement Cum 3.370 3254.20 / Cum 10,966.65
mortar 1:6 for head wall both side
12-6-B Cement mortar 1:2 for joints Cum 0.040 5934.40 / Cum 237.38
Over Head excluding Tax (10%-4%) @6% 68,453.13 x6% 4,107.19
Contractor's Profit @10% 72,560.32 x 10 % 7,256.03
Labour Cess @1% 79,816.35 x1% 798.16
Cost For 20 Rmt 91,818.54
Rate per Rmt 4,590.93
Say Rs. Per Rmt 4,590.90
___________________________________________________________________________________________________
Page no. 189 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Machine
PMC031 Tractor with trolley. hours 1.50 478.80 / hours 718.20
Material
PM0166 Granular Material or hard murrum for Cum 21.60 672.49 / Cum 14,525.78
GSB works at Site
PM0216 Coller for joints 300 mm dia No. 27.00 132.00 / Nos. 3,564.00
PM0271 RCC Pipe NP 4 heavy duty non presure Rmt 60.00 1381.00 / Rmt 82,860.00
pipe 300 mm dia
Total Resource Cost 1,02,951.14
Sub- Item
12-7 (Add) Random Rubble masonry in cement Cum 4.380 3254.20 / Cum 14,253.40
mortar 1:6 for head wall both side
12-6-B Cement mortar 1:2 for joints Cum 0.060 5934.40 / Cum 356.06
Over Head excluding Tax (10%-4%) @6% 1,02,951.14 x6% 6,177.07
Contractor's Profit @10% 1,09,128.21 x 10 % 10,912.82
Labour Cess @1% 1,20,041.03 x1% 1,200.41
Cost For 20 Rmt 1,35,850.90
Rate per Rmt 6,792.55
Say Rs. Per Rmt 6,792.50
8-31 Items related to under pass/ subway/ overhead bridge/ overhead foot bridge
(The items involved for underpass/ subway/ overhead bridge/ overhead foot bridge are
earthwork, plain cement concrete, plastering, painting, information sign etc. The rates for
these items are available in respective chapters which can be adopted for the quantities
derived from the approved designs and drawings)
___________________________________________________________________________________________________
Page no. 190 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-32 Traffic Control System and Communication system
(Providing a traffic control centre and communication system including telecommunication
facilities and related accessories, CCTV, radar, vehicle detection camera, central computer
system.
These are specialised item of telecommunication system and are the commercial products.
The designer is required to contact the manufacturers to ascertain market prices. In case of
civil works required to be executed for these installations, pricing may be done as per rates
in relevant chapters for quantities derived approved design and drawing.)
As regards the locations where such devices are required to be installed, the traffic control
authority should be consulted to finalise the location
___________________________________________________________________________________________________
Page no. 191 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-33-2 Message Display
Message display board 6 sqm electronically operated with complete electronic fitments for
flashing the pre-determined messages.
This is a specilised commercial product and the lumpsum rate including erection at site is
required to be as certained from the market and including in the rate analysis. The size of
the board will vary depending upon specific location.
The rate for the gantry mounted variable sign would be the addition of cost of gantry support
system as per approved design determined at (i) above and the cost of message display
board as certained from the market at (ii) above
Unit = Sqm
Taking output = 20.00 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.250 510.00 / Day 127.50
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 1.500 280.50 / Day 420.75
Machine
PMC031 Tractor with trolley. hours 3.00 478.80 / hours 1,436.40
Material
PM0281 Scrap tyres of size 900 x 20 No. 80.00 53.00 / Nos. 4,240.00
PM0294 Steel wire rope 20 mm Kg 150.00 152.18 / Kg. 22,827.00
Add 1 per cent of cost of wire rope for 22827.00 x 1% 228.27
clamps etc.
Total Resource Cost 29,304.40
Over Head excluding Tax (10%-4%) @6% 29,304.40 x 6 % 1,758.26
Contractor's Profit @10% 31,062.66 x 10 % 3,106.27
Labour Cess @1% 34,168.93 x 1 % 341.69
Cost For 20 Sqm 34,510.62
Rate per Sqm 1,725.53
Say Rs. Per Sqm 1,725.50
___________________________________________________________________________________________________
Page no. 192 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-34-B Using Plastic/Steel Barrel, Filled with Sand
(Provision and installation of traffic impact attenuator at abutment/pier of flyovers bridges
using plastic/steel barrels 0.60 m dia and 1.0 m in height, filled with sand in three rows and
tied with20 mm steel wire rope as per approved design and drawings)
Note:- Plastic barrels can also be used instead of Steel barrels for which the
resource rate may be suitably changed.
Unit = Sqm
Taking output = 20.00 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.250 510.00 / Day 127.50
PL14 Mate day 0.130 306.00 / Day 39.78
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
Machine
PMC031 Tractor with trolley. hours 2.00 478.80 / hours 957.60
Material
PM0123 Sand (Coarse) Cum 8.00 1171.46 / Cum 9,371.68
PM0291 Steel drum 300 mm dia 1.2 m No. 50.00 100.00 / Nos. 5,000.00
high/empty
PM0294 Steel bitumen
wire rope drum
20 mm Kg 15.00 152.18 / Kg. 2,282.70
Add 1 per cent of cost of wire rope for 2282.70 x 1% 22.83
clamps etc.
Total Resource Cost 18,643.59
Over Head excluding Tax (10%-4%) @6% 18,643.59 x 6 % 1,118.62
Contractor's Profit @10% 19,762.20 x 10 % 1,976.22
Labour Cess @1% 21,738.42 x 1 % 217.38
Cost For 20 Sqm 21,955.81
Rate per Sqm 1,097.79
Say Rs. Per Sqm 1,097.80
Unit = Sqm
Taking output = 10.00 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.100 306.00 / Day 30.60
___________________________________________________________________________________________________
Page no. 193 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL15 Beldar/mazdoor (unskilled) day 2.500 280.50 / Day 701.25
Machine
PMC031 Tractor with trolley. hours 2.00 478.80 / hours 957.60
PMC078 Water Tanker hours 2.00 292.60 / hours 585.20
Material
PM0144 Water KL 12.00 135.00 / KL 1,620.00
PM0261 Plastic tubes 50 cm dia, 1.2 m high No. 40.00 928.00 / Nos. 37,120.00
PM0294 Steel wire rope 20 mm Kg 100.00 152.18 / Kg. 15,218.00
Add 1 per cent of cost of wire rope for 15218.00 x 1% 152.18
clamps etc.
Total Resource Cost 56,384.83
Over Head excluding Tax (10%-4%) @6% 56,384.83 x 6 % 3,383.09
Contractor's Profit @10% 59,767.92 x 10 % 5,976.79
Labour Cess @1% 65,744.71 x 1 % 657.45
Cost For 10 Sqm 66,402.16
Rate per Sqm 6,640.22
Say Rs. Per Sqm 6,640.20
Unit = No.
Taking output = 50.00 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.040 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 1.000 280.50 / Day 280.50
Material
PM0203 Aluminium studs 100 x 100 mm fitted No. 50.00 85.00 / Nos. 4,250.00
with lense reflectors
___________________________________________________________________________________________________
Page no. 194 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-36 Traffic Cone
(Provision of red fluorescent with white reflective sleeve traffic cone made of low density
polyethylene (LDPE) material with a square base of 390 x 390 x 35 mm and a height of 770
mm, 4 kg in weight, placed at 1.5 m interval, all as per BS 873)
Unit = No.
Taking output = 68.00 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.020 306.00 / Day 6.12
PL15 Beldar/mazdoor (unskilled) day 0.500 280.50 / Day 140.25
Machine
PMC031 Tractor with trolley. hours 0.10 478.80 / hours 47.88
Material
PM0143 Traffic cones No. 68.00 139.00 / Nos. 9,452.00
Total Resource Cost 9,646.25
Over Head excluding Tax (10%-4%) @6% 9,646.25 x 6 % 578.78
Contractor's Profit @10% 10,225.03 x 10 % 1,022.50
Labour Cess @1% 11,247.53 x 1 % 112.48
Cost For 68 No. 11,360.00
Rate per No. 167.06
Say Rs. Per No. 167.10
8-37-B Parking areas and Bus Laybyes for Trucks, Buses and Light vehicles
(Pricing of parking areas may be done for the quantities of various items based on the
approved dimensions and pavement design for a particular terrain and soil. Rates for items
may be from respective chapters.)
8-37-C Lawn
(Providing a lawn planted with grass and its maintenance )
Pricing of lawn may be done as per rates given in the chapter on horticulture for the
quantities as per approved dimensions in the drawings
___________________________________________________________________________________________________
Page no. 195 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
8-38 Rumble Strips
(Provision of 15 nos rumble strips covered with premix bituminous carpet, 15-20 mm high at
center, 250 mm wide placed at 1 m center to center at approved locations to control speed,
marked with white strips of road marking paint.)
Unit = sqm; Taking output = 100 sqm (including gaps)
The rate per sqm of premix carpet and road marking may be adopted from chapter 5 & 8
respectively for the quantities calculated from approved drawings
a) Provision of toll collection service lane to separate different categories of vehicles for
purpose of toll collection. This involves considerable increase in carriage way width
___________________________________________________________________________________________________
Page no. 196 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
b) Provision of 2.5 m wide separators for different toll collection service lanes for safety
Following types of signs are required to be fixed in construction zones for safety of traffic
___________________________________________________________________________________________________
Page no. 197 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
k) Median closed
l) Diversion to other carriageway
m) Traffic signal ahead
n) Two way traffic
o) Un - even road
p) Slippery road
q) Loose chippings
r) Dual carriageway ends
s) Diversion
t) Do not enter
u) Road closed
v) Stop
w) Slow
x) One way
y) Give way
z) Overtaking prohibited
aa) Speed limit
bb) Weight limit
cc) Height and length limit
dd) No stopping or standing
ee) Any other warning or regulatory safety sign as per site requirement and consistent with
IRC:SP:55-2001 and IRC:67
The rate for traffic signs are already worked out and given elsewhere in this chapter. The same may
be adopted.
Unit = No.
Taking output = 1.00 No.
Code Resource Unit Qty. Rate Amount
Labour
PL18 Painter (Ist class) day 0.500 474.30 / Day 237.15
PL14 Mate day 0.020 306.00 / Day 6.12
PL15 Beldar/mazdoor (unskilled) day 0.250 280.50 / Day 70.13
PL59 Welder day 0.250 392.70 / Day 98.18
Material
PM0101 MS Flat / Structural Steel Kg 40.00 42177.30 / MT 1,687.09
___________________________________________________________________________________________________
Page no. 198 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Angle iron 45 x 45 x 5 mm = 25 Kg
MS sheet 300 mm wide,2.5 m long and
2.6 mm thick = 15 Kg
Unit = No.
Taking output = 1.00 No.
Code Resource Unit Qty. Rate Amount
Labour
PL18 Painter (Ist class) day 0.600 474.30 / Day 284.58
PL14 Mate day 0.050 306.00 / Day 15.30
PL15 Beldar/mazdoor (unskilled) day 0.300 280.50 / Day 84.15
PL59 Welder day 0.300 392.70 / Day 117.81
Material
PM0101 MS Flat / Structural Steel Kg 65.00 42177.30 / MT 2,741.52
Angle iron 50 x 50 x 5 mm,2 m long,2
Nos. = 15 Kg
MS sheet of 12 SWG,3 Nos of 200 mm
width and 4 m length = 50 Kg
___________________________________________________________________________________________________
Page no. 199 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 3,694.93 x 10 % 369.49
Labour Cess @1% 4,064.42 x 1 % 40.64
Cost For 1 No. 4,105.06
Rate per No. 4,105.06
Say Rs. Per No. 4,105.10
Unit = No.
Taking output = 1.00 No.
Code Resource Unit Qty. Rate Amount
Labour
PL18 Painter (Ist class) day 0.600 474.30 / Day 284.58
PL14 Mate day 0.050 306.00 / Day 15.30
PL15 Beldar/mazdoor (unskilled) day 0.300 280.50 / Day 84.15
PL05 Carpenter 1st class day 0.600 510.00 / Day 306.00
Material
PM0301 Timber Cum 0.18 55027.96 / Cum 9,905.03
Add 1 per cent of cost of timber for 9905.03 x 1% 99.05
nuts & bolts, nails, etc.
Total Resource Cost 10,694.11
Over Head excluding Tax (10%-4%) @6% 10,694.11 x 6 % 641.65
Contractor's Profit @10% 11,335.76 x 10 % 1,133.58
Labour Cess @1% 12,469.34 x 1 % 124.69
Cost For 1 No. 12,594.03
Rate per No. 12,594.03
Say Rs. Per No. 12,594.00
Unit = No.
Taking output = 1.00 No.
Code Resource Unit Qty. Rate Amount
Labour
PL18 Painter (Ist class) day 1.000 474.30 / Day 474.30
PL14 Mate day 0.240 306.00 / Day 73.44
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
___________________________________________________________________________________________________
Page no. 200 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL12 Mason 1st class day 2.000 510.00 / Day 1,020.00
Material
PM0048 Brick No. 1,800 5731.90 / 1000 Nos 10,317.42
PM0049 Cement Kg 22.00 5500.00 / MT 121.00
PM0106 Paint (Synthetic Enamel) Lit 1.25 215.00 / litre 268.75
PM0123 Sand (Coarse) Cum 0.09 1171.46 / Cum 105.43
Total Resource Cost 13,221.84
Over Head excluding Tax (10%-4%) @6% 13,221.84 x 6 % 793.31
Contractor's Profit @10% 14,015.15 x 10 % 1,401.52
Labour Cess @1% 15,416.67 x 1 % 154.17
Cost For 1 No. 15,570.83
Rate per No. 15,570.83
Say Rs. Per No. 15,570.80
Unit = No.
Taking output = 1.00 No.
Code Resource Unit Qty. Rate Amount
Labour
PL18 Painter (Ist class) day 0.250 474.30 / Day 118.58
PL14 Mate day 0.020 306.00 / Day 6.12
PL15 Beldar/mazdoor (unskilled) day 0.250 280.50 / Day 70.13
Material
PM0106 Paint (Synthetic Enamel) Lit 0.50 215.00 / litre 107.50
PM0291 Steel drum 300 mm dia 1.2 m No. 1.00 100.00 / Nos. 100.00
high/empty bitumen drum Total Resource Cost 402.32
Over Head excluding Tax (10%-4%) @6% 402.32 x 6 % 24.14
Contractor's Profit @10% 426.46 x 10 % 42.65
Labour Cess @1% 469.11 x 1 % 4.69
Cost For 1 No. 473.80
Rate per No. 473.80
Say Rs. Per No. 473.80
8-46 Flagman
(Positioning of a smart flagman with a yellow vest and a yellow cap and a red flag 600 x 600
mm securely fastened to a staff 1 m in length for guiding the traffic)
Unit = No.
Taking output = 1.00 No.
___________________________________________________________________________________________________
Page no. 201 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.040 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 1.000 280.50 / Day 280.50
Material
PM0228 Flag of red color cloth 600 x 600 mm No. 1.00 22.00 / Nos. 22.00
PM0309 Wooden staff for fastening of flag 25 No. 1.00 52.00 / Nos. 52.00
mm dia, one m long
___________________________________________________________________________________________________
Page no. 202 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 9 - PIPE CULVERTS
9-1 PCC 1:3:6 in Foundation
(Plain cement concrete 1:3:6 mix with crushed stone aggregate 40 mm nominal size
mechanically mixed, placed in foundation and compacted by vibration including curing for
14 days.)
9-2 Laying Reinforced Cement Concrete Pipe NP4/prestrssed concrete pipe on first class
bedding in single row .
(Laying Reinforced cement concrete pipe NP4/prestrssed concrete pipe for culverts on first
class bedding of granular material in single row including fixing collar with cement mortar 1:2
but excluding excavation, protection works, backfilling, concrete and masonry works in
head walls and parapets )
___________________________________________________________________________________________________
Page no. 203 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- 1. In case of cement craddle bedding, quantity of PCC M15 is to be
calculated as per design and priced separately and added .
2. The rate analysis does not include excavation, cement /masonry works in
head walls, backfilling, protection works and parapet walls. The same are to
be calculated as per approved design and drawings and priced separately
on rates available under respective sections
___________________________________________________________________________________________________
Page no. 204 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 86,148.19
Over Head excluding Tax (10%-4%) @6% 86,148.19 x 6 % 5,168.89
Contractor's Profit @10% 91,317.08 x 10 % 9,131.71
Labour Cess @1% 1,00,448.79 x 1 % 1,004.49
Cost For 12.5 Rmt 1,01,453.27
Rate per Rmt 8,116.26
Say Rs. Per Rmt 8,116.30
9-3 Laying Reinforced Cement Concrete Pipe NP 4 /prestrssed concrete pipe on first class
bedding in double row .
(Laying Reinforced cement concrete pipe NP4 /prestrssed concrete pipe for culverts on first
class bedding of granular material in double row including fixing collar with cement mortar
1:2 but excluding excavation, protection works, backfilling, concrete and masonry works in
head walls and parapets . )
___________________________________________________________________________________________________
Page no. 205 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
___________________________________________________________________________________________________
Page no. 206 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 10 - MAINTENANCE OF ROADS
10-1 Restoration of Rain Cuts
(Restoration of rain cuts with soil, moorum, gravel or a mixture of these, clearing the loose
soil, benching for 300 mm width, laying fresh material in layers not exceeding 250 mm and
compacting with plate compactor or power rammers to restore the original alignment, levels
and slopes)
Note:- Only 75 per cent of fresh material has been provided as 25 per cent can
be retrieved at site from earth that is flown down the slope in the form of
slurry and deposited at the foot of there in cuts
Unit = Cum
Taking output = 10.00 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC022 Plate compactor hours 0.50 66.50 / hours 33.25
PMC051 Hydraulic Excavator of 1 cum bucket hours 0.13 1197.00 / hours 155.61
PMC068 Tipper 5.5 cum in tonne.km hours 120.00 3.99 / MT.Km 478.80
Add 10 per cent of cost of carriage 478.80 x 10% 47.88
towards loading and unloading
charges.
___________________________________________________________________________________________________
Page no. 207 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC022 Plate compactor hours 12.00 66.50 / hours 798.00
PMC051 Hydraulic Excavator of 1 cum bucket hours 0.25 1197.00 / hours 299.25
PMC068 Tipper 5.5 cum in tonne.km hours 240.00 3.99 / MT.Km 957.60
Add 10 per cent of cost of carriage 957.60 x 10% 95.76
towards loading and unloading
charges.
Note:- The earth stripped from earthen shoulders to be dumped on the side slopes
locally for disposal.
Unit = Sqm Assuming average depth of stripping as 75 mm
Taking output = 100.00 Sqm Quantity of earth cutting involved = 7.5 cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.100 306.00 / Day 30.60
PL15 Beldar/mazdoor (unskilled) day 2.500 280.50 / Day 701.25
Machine
PMC022 Plate compactor hours 4.00 66.50 / hours 266.00
Total Resource Cost 997.85
Over Head excluding Tax (10%-4%) @6% 997.85 x 6 % 59.87
Contractor's Profit @10% 1,057.72 x 10 % 105.77
Labour Cess @1% 1,163.49 x 1 % 11.63
Cost For 100 Sqm 1,175.13
Rate per Sqm 11.75
Say Rs. Per Sqm 11.80
___________________________________________________________________________________________________
Page no. 208 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
10-4 Filling Pot- holes and Patch Repairs with open - graded Premix surfacing, 20mm.
(Removal of all failed material, trimming of completed excavation to provide firm vertical
faces, cleaning of surface, painting of tack coat on the sides and base of excavation as per
clause 503, back filling the pot holes with hot bituminous material as per clause 511,
compacting, trimming and finishing the surface to form a smooth continuous surface, all as
per clause 3004.2)
Unit = Sqm
Taking output = 10250 Sqm (205 Cum or 405 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 3.760 306.00 / Day 1,150.56
PL15 Beldar/mazdoor (unskilled) day 90.000 280.50 / Day 25,245.00
PL17 Mazdoor/Beldar (Skilled) day 4.000 392.70 / Day 1,570.80
Machine
PMC049 Hotmix Plant - 100 TPH capacity hours 6.00 23275.00 / hours 1,39,650.00
PMC066 Smooth Wheeled Roller 8 tonne hours 12.00 625.10 / hours 7,501.20
PMC028 Tipper 5.5 cum/10 ton capacity hours 45.00 631.75 / hours 28,428.75
PMC001 Air Compressor 210 cfm hours 6.00 399.00 / hours 2,394.00
Material
PM0041 Bitumen VG-10 Tonne 14.97 29109.14 / MT 4,35,763.83
PM0043 Bitumen Emulsion (SS-1) Tonne 2.46 30669.14 / MT 75,446.08
PM0062 Crushed Stone chipping 13.2 mm Cum 184.50 1256.49 / Cum 2,31,822.41
nominal size
PM0914 Stone chippings/ screenings 10/ 11.2 Cum 92.25 1256.49 / Cum 1,15,911.20
mm nominal size
Total Resource Cost 10,64,883.83
Over Head excluding Tax (10%-4%) @6% 10,64,883.83 x 6 % 63,893.03
Contractor's Profit @10% 11,28,776.86 x 10 % 1,12,877.69
Labour Cess @1% 12,41,654.54 x 1 % 12,416.55
Cost For 10250 Sqm 12,54,071.09
Rate per Sqm 122.35
Say Rs. Per Sqm 122.30
10-5 Filling Pot- holes and Patch Repairs with - Bituminous concrete, 40mm.
(Removal of all failed material, trimming of completed excavation to provide firm vertical
faces, cleaning of surface, painting of tack coat on the sides and base of excavation as per
clause 503, back filling the pot holes with hot bituminous material as per clause 504,
compacting, trimming and finishing the surface to form a smooth continuous surface, all as
per clause 3004.2)
___________________________________________________________________________________________________
Page no. 209 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 4900 Sqm (196 Cum or 450 Tonne)
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 2.920 306.00 / Day 893.52
PL15 Beldar/mazdoor (unskilled) day 70.000 280.50 / Day 19,635.00
PL17 Mazdoor/Beldar (Skilled) day 3.000 392.70 / Day 1,178.10
Machine
PMC049 Hotmix Plant - 100 TPH capacity hours 6.00 23275.00 / hours 1,39,650.00
PMC066 Smooth Wheeled Roller 8 tonne hours 12.00 625.10 / hours 7,501.20
PMC028 Tipper 5.5 cum/10 ton capacity hours 45.00 631.75 / hours 28,428.75
PMC001 Air Compressor 210 cfm hours 6.00 399.00 / hours 2,394.00
Material
PM0041 Bitumen VG-10 Tonne 22.50 29109.14 / MT 6,54,955.65
PM0043 Bitumen Emulsion (SS-1) Tonne 1.18 30669.14 / MT 36,189.59
PM0012 Aggregate - Grading II (19 mm nominal Cum 65.55 1256.49 / Cum 82,362.92
Size) 10 mm - 5 mm
PM0013 Aggregate - Grading II (19 mm nominal Cum 99.75 1256.49 / Cum 1,25,334.88
Size) 25 mm – 10 mm
PM0014 Aggregate - Grading II (19 mm nominal Cum 114.00 1256.49 / Cum 1,43,239.86
Size) 5 mm and below
Add 5 per cent for wastage of Grit 350937.66 x5% 17,546.88
Total Resource Cost 12,59,310.35
Over Head excluding Tax (10%-4%) @6% 12,59,310.35 x 6 % 75,558.62
Contractor's Profit @10% 13,34,868.97 x 10 % 1,33,486.90
Labour Cess @1% 14,68,355.86 x 1 % 14,683.56
Cost For 4900 Sqm 14,83,039.42
Rate per Sqm 302.66
Say Rs. Per Sqm 302.70
___________________________________________________________________________________________________
Page no. 210 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Material
PM0041 Bitumen VG-10 Tonne 22.50 29109.14 / MT 6,54,955.65
PM0043 Bitumen Emulsion (SS-1) Tonne 1.18 30669.14 / MT 36,189.59
PM0095 Lime Tonne 9.00 6667.00 / MT 60,003.00
PM0012 Aggregate - Grading II (19 mm nominal Cum 71.25 1256.49 / Cum 89,524.91
Size) 10 mm - 5 mm
PM0014 Aggregate - Grading II (19 mm nominal Cum 122.55 1256.49 / Cum 1,53,982.85
Size) 5 mm and below
PM0189 Aggregates 13.2 mm to 10 mm Cum 85.50 1256.49 / Cum 1,07,429.90
Add 5 per cent for wastage 410940.66 x5% 20,547.03
Total Resource Cost 13,22,313.50
Over Head excluding Tax (10%-4%) @6% 13,22,313.50 x 6 % 79,338.81
Contractor's Profit @10% 14,01,652.30 x 10 % 1,40,165.23
Labour Cess @1% 15,41,817.54 x 1 % 15,418.18
Cost For 4900 Sqm 15,57,235.71
Rate per Sqm 317.80
Say Rs. Per Sqm 317.80
Unit = Sqm
Taking output = 500 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.040 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 1.000 280.50 / Day 280.50
Material
PM0043 Bitumen Emulsion (SS-1) Kg 33.00 30669.14 / MT 1,012.08
PM0173 Stone crusher dust finer than 3mm with Cum 0.02 1256.49 / Cum 25.13
not more than 10% passing 0.075
sieve.
Total Resource Cost 1,329.95
Over Head excluding Tax (10%-4%) @6% 1,329.95 x 6 % 79.80
Contractor's Profit @10% 1,409.75 x 10 % 140.97
Labour Cess @1% 1,550.72 x 1 % 15.51
Cost For 500 Sqm 1,566.23
Rate per Sqm 3.13
Say Rs. Per Sqm 3.10
___________________________________________________________________________________________________
Page no. 211 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
10-7 Dusting
(Applying crusher dust to areas of road where bleeding of excess bitumen has occurred.)
Unit = Sqm
Taking output = 3500 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Material
PM0173 Stone crusher dust finer than 3mm with Cum 6.25 1256.49 / Cum 7,853.06
not more than 10% passing 0.075
sieve.
Total Resource Cost 8,438.54
Over Head excluding Tax (10%-4%) @6% 8,438.54 x 6 % 506.31
Contractor's Profit @10% 8,944.86 x 10 % 894.49
Labour Cess @1% 9,839.34 x 1 % 98.39
Cost For 3500 Sqm 9,937.73
Rate per Sqm 2.84
Say Rs. Per Sqm 2.80
___________________________________________________________________________________________________
Page no. 212 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Taking output = 10 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL07 Stone Chiseller day 0.500 306.00 / Day 153.00
PL14 Mate day 0.040 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 0.500 280.50 / Day 140.25
Machine
PMC001 Air Compressor 210 cfm hours 0.05 399.00 / hours 19.95
Material
PM0224 Epoxy compound with accessories for Kg 10.00 232.00 / Kg. 2,320.00
preparing epoxy mortar
PM0226 Epoxy primer Kg 2.50 402.00 / Kg. 1,005.00
Total Resource Cost 3,650.44
Over Head excluding Tax (10%-4%) @6% 3,650.44 x 6 % 219.03
Contractor's Profit @10% 3,869.47 x 10 % 386.95
Labour Cess @1% 4,256.41 x 1 % 42.56
Cost For 10 Rmt 4,298.98
Rate per Rmt 429.90
Say Rs. Per Rmt 429.90
Unit = Rmt
Taking output = 10 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.040 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 0.500 280.50 / Day 140.25
Machine
PMC001 Air Compressor 210 cfm Day 0.05 399.00 / hours 159.60
Material
PM0248 Joint Sealant Compound Kg 1.00 24.00 / Kg. 24.00
PM0268 Primer Kg 0.25 116.00 / Kg. 29.00
Total Resource Cost 365.09
Over Head excluding Tax (10%-4%) @6% 365.09 x 6 % 21.91
Contractor's Profit @10% 387.00 x 10 % 38.70
Labour Cess @1% 425.69 x 1 % 4.26
Cost For 10 Rmt 429.95
Rate per Rmt 43.00
Say Rs. Per Rmt 43.00
___________________________________________________________________________________________________
Page no. 213 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt Assuming muck causing choking of drain to be 0.2 cum per metre,
Taking output = 10 Rmt quantity of earth to be removed for 10 metres = 2 cum
Unit = Cum
Taking output = 100 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.040 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 1.000 280.50 / Day 280.50
Machine
PMC045 Dozer D - 80 - A 12 hours 1.67 3458.00 / hours 5,774.86
Total Resource Cost 6,067.60
Over Head excluding Tax (10%-4%) @6% 6,067.60 x 6 % 364.06
Contractor's Profit @10% 6,431.66 x 10 % 643.17
Labour Cess @1% 7,074.82 x 1 % 70.75
Cost For 100 Cum 7,145.57
Rate per Cum 71.46
Say Rs. Per Cum 71.50
___________________________________________________________________________________________________
Page no. 214 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- Credit for the rock if found acceptable as construction material shall be
afforded
Unit = Cum
Taking output = 100 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL04 Blaster day 0.070 474.30 / Day 33.20
PL09 Rock Hole Driller day 0.750 306.00 / Day 229.50
PL14 Mate day 0.090 306.00 / Day 27.54
PL15 Beldar/mazdoor (unskilled) day 1.500 280.50 / Day 420.75
Machine
PMC045 Dozer D - 80 - A 12 hours 1.67 3458.00 / hours 5,774.86
PMC133 Air compressor 250 cfm with two leads hours 2.50 3218.60 / day 1,005.81
for pneumatic cutters/hammers.
Material
PM0081 Gelatine 80 per cent Kg 17.50 93.00 / Kg. 1,627.50
PM0223 Electric Detonators @ 1 detonator for No. 70.00 851.00 / 100 Nos 595.70
1/2 gelatin stick of 125 gms each
Total Resource Cost 9,714.86
Over Head excluding Tax (10%-4%) @6% 9,714.86 x 6 % 582.89
Contractor's Profit @10% 10,297.76 x 10 % 1,029.78
Labour Cess @1% 11,327.53 x 1 % 113.28
Cost For 100 Cum 11,440.81
Rate per Cum 114.41
Say Rs. Per Cum 114.40
Note:- Labour provided will not be cutting the snow. They will be guiding the dozer
operator on the alignment of the road as entire surface gets covered with
snow and the edges of the road are not visible and for changing the blade
angle. Also they will keep a watch on the hill side for any eventuality of
avalanches, slide etc
Unit = Cum
Taking output = 5000 Cum
Code Resource Unit Qty. Rate Amount
___________________________________________________________________________________________________
Page no. 215 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC045 Dozer D - 80 - A 12 hours 5.88 3458.00 / hours 20,333.04
Total Resource Cost 20,918.52
Over Head excluding Tax (10%-4%) @6% 20,918.52 x 6 % 1,255.11
Contractor's Profit @10% 22,173.63 x 10 % 2,217.36
Labour Cess @1% 24,390.99 x 1 % 243.91
Cost For 5000 Cum 24,634.90
Rate per Cum 4.93
Say Rs. Per Cum 4.90
Unit = Cum
Taking output = 3600 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC101 Snow blower equipment 140 HP @ 600 hours 6.00 1463.00 / hours 8,778.00
cum per hour
Total Resource Cost 9,363.48
Over Head excluding Tax (10%-4%) @6% 9,363.48 x 6 % 561.81
Contractor's Profit @10% 9,925.29 x 10 % 992.53
Labour Cess @1% 10,917.82 x 1 % 109.18
Cost For 3600 Cum 11,027.00
Rate per Cum 3.06
Say Rs. Per Cum 3.10
___________________________________________________________________________________________________
Page no. 216 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 11 - HORTICULTURE
11-1 Spreading of Sludge Farm Yard Manure or/and good Earth
(Spreading of sludge farm yard manure or/ and good earth in required thickness (cost of
sludge, farm- yard manure or/and good earth to be paid for separately))
Unit = Cum
Taking output = 15 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.040 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 1.000 280.50 / Day 280.50
Total Resource Cost 292.74
Over Head excluding Tax (10%-4%) @6% 292.74 x 6 % 17.56
Contractor's Profit @10% 310.30 x 10 % 31.03
Labour Cess @1% 341.33 x 1 % 3.41
Cost For 15 Cum 344.75
Rate per Cum 22.98
Say Rs. Per Cum 23.00
___________________________________________________________________________________________________
Page no. 217 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Sqm
Taking output = 100 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.220 306.00 / Day 67.32
PL15 Beldar/mazdoor (unskilled) day 2.250 280.50 / Day 631.13
Machine
PMC035 Water tanker 6 kl capacity (Truck hours 0.75 266.00 / hours 199.50
Material Mounted)
PM0240 Grass (Doob) Kg 200.00 6.00 / Kg. 1,200.00
Total Resource Cost 2,097.95
Over Head excluding Tax (10%-4%) @6% 2,097.95 x 6 % 125.88
Contractor's Profit @10% 2,223.82 x 10 % 222.38
Labour Cess @1% 2,446.20 x 1 % 24.46
Cost For 100 Sqm 2,470.67
Rate per Sqm 24.71
Say Rs. Per Sqm 24.70
11-3 Making Lawns including Ploughing and Dragging with 'Swagha' Breaking of Clod
(Making lawns including ploughing and breaking of clod, removal of rubbish, dressing and
supplying doobs grass roots and planting at 15 cm apart, including supplying and spreading
of farm yard manure at rate of 0.18 cum per 100 sqm)
Unit = Sqm
Taking output = 100 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.150 306.00 / Day 45.90
PL15 Beldar/mazdoor (unskilled) day 0.500 280.50 / Day 140.25
PL25 Mali day 1.000 280.50 / Day 280.50
Machine
PMC035 Water tanker 6 kl capacity (Truck hours 0.50 266.00 / hours 133.00
PMC074 Mounted)
Tractor hours 0.01 458.85 / hours 4.59
Material
PM0241 Grass (Fine) Kg 100.00 8.00 / Kg. 800.00
PM0286 Sludge / Farm yard manure @ 0.18 Cum 0.18 300.00 / Cum 54.00
cum per 100 sqm at site of work for
turfing
___________________________________________________________________________________________________
Page no. 218 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 100 Sqm 1,717.31
Rate per Sqm 17.17
Say Rs. Per Sqm 17.20
Unit = Sqm
Taking output = 100 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL25 Mali day 10.000 280.50 / Day 2,805.00
Machine
PMC035 Water tanker 6 kl capacity (Truck hours 15.00 266.00 / hours 3,990.00
Material Mounted)
PM0144 Water KL 90.00 135.00 / KL 12,150.00
Total Resource Cost 18,945.00
Over Head excluding Tax (10%-4%) @6% 18,945.00 x 6 % 1,136.70
Contractor's Profit @10% 20,081.70 x 10 % 2,008.17
Labour Cess @1% 22,089.87 x 1 % 220.90
Cost For 100 Sqm 22,310.77
Rate per Sqm 223.11
Say Rs. Per Sqm 223.10
Unit = Sqm
Taking output = 100 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.250 306.00 / Day 76.50
PL15 Beldar/mazdoor (unskilled) day 1.000 280.50 / Day 280.50
PL25 Mali day 1.500 280.50 / Day 420.75
Machine
PMC035 Water tanker 6 kl capacity (Truck hours 0.50 266.00 / hours 133.00
PMC074 Mounted)
Tractor hours 0.01 458.85 / hours 4.59
Material
PM0241 Grass (Fine) Kg 100.00 8.00 / Kg. 800.00
___________________________________________________________________________________________________
Page no. 219 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0286 Sludge / Farm yard manure @ 0.18 Cum 0.60 300.00 / Cum 180.00
cum per 100 sqm at site of work for
turfing
11-6 Maintenance of Lawns with Fine Grassing for the First Year
Maintenance of lawns with fine grassing for the first year including watering etc
Unit = Sqm
Taking output = 100 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL25 Mali day 10.000 280.50 / Day 2,805.00
Machine
PMC035 Water tanker 6 kl capacity (Truck hours 20.00 266.00 / hours 5,320.00
Material Mounted)
PM0144 Water KL 60.00 135.00 / KL 8,100.00
Total Resource Cost 16,225.00
Over Head excluding Tax (10%-4%) @6% 16,225.00 x 6 % 973.50
Contractor's Profit @10% 17,198.50 x 10 % 1,719.85
Labour Cess @1% 18,918.35 x 1 % 189.18
Cost For 100 Sqm 19,107.53
Rate per Sqm 191.08
Say Rs. Per Sqm 191.10
Unit = Rmt
Taking output = 100 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 1.400 306.00 / Day 428.40
PL15 Beldar/mazdoor (unskilled) day 14.000 280.50 / Day 3,927.00
___________________________________________________________________________________________________
Page no. 220 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Machine
PMC035 Water tanker 6 kl capacity (Truck hours 0.50 266.00 / hours 133.00
Material Mounted)
PM0144 Water KL 3.00 135.00 / KL 405.00
PM0244 Hedge plants No. 680.00 25.00 / Nos. 17,000.00
PM0258 Pesticide Kg 0.25 47.00 / Kg. 11.75
PM0286 Sludge / Farm yard manure @ 0.18 Cum 4.67 300.00 / Cum 1,401.00
cum per 100 sqm at site of work for
turfing
Total Resource Cost 23,306.15
Over Head excluding Tax (10%-4%) @6% 23,306.15 x 6 % 1,398.37
Contractor's Profit @10% 24,704.52 x 10 % 2,470.45
Labour Cess @1% 27,174.97 x 1 % 271.75
Cost For 100 Rmt 27,446.72
Rate per Rmt 274.47
Say Rs. Per Rmt 274.50
Material
PM0144 Water KL 30.00 135.00 / KL 4,050.00
PM0244 Hedge plants No. 68.00 25.00 / Nos. 1,700.00
PM0258 Pesticide Kg 0.50 47.00 / Kg. 23.50
PM0286 Sludge / Farm yard manure @ 0.18 Cum 2.00 300.00 / Cum 600.00
cum per 100 sqm at site of work for
turfing
Total Resource Cost 17,036.50
Over Head excluding Tax (10%-4%) @6% 17,036.50 x 6 % 1,022.19
Contractor's Profit @10% 18,058.69 x 10 % 1,805.87
Labour Cess @1% 19,864.56 x 1 % 198.65
Cost For 100 Rmt 20,063.20
Rate per Rmt 200.63
Say Rs. Per Rmt 200.60
___________________________________________________________________________________________________
Page no. 221 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
11-8 Planting and Maintaining of Flowering Plants and Shrubs
11-8-A Planting Flowering Plants and Shrubs in Central Verge
Unit = Rmt 200 plants and 800 shrubs in two rows in one km length of
Taking output = 1000 Rmt road where width of verge is 3m and above.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 1.200 306.00 / Day 367.20
PL15 Beldar/mazdoor (unskilled) day 12.000 280.50 / Day 3,366.00
Machine
PMC035 Water tanker 6 kl capacity (Truck hours 6.00 266.00 / hours 1,596.00
Mounted)
Material
PM0144 Water KL 36.00 135.00 / KL 4,860.00
PM0229 Flowering Plants No. 200.00 28.00 / Nos. 5,600.00
PM0285 Shrubs No. 800.00 12.00 / Nos. 9,600.00
PM0258 Pesticide Kg 0.50 47.00 / Kg. 23.50
PM0286 Sludge / Farm yard manure @ 0.18 Cum 63.64 300.00 / Cum 19,092.00
cum per 100 sqm at site of work for
turfing
Total Resource Cost 44,504.70
Over Head excluding Tax (10%-4%) @6% 44,504.70 x 6 % 2,670.28
Contractor's Profit @10% 47,174.98 x 10 % 4,717.50
Labour Cess @1% 51,892.48 x 1 % 518.92
Cost For 1000 Rmt 52,411.41
Rate per Rmt 52.41
Say Rs. Per Rmt 52.40
11-8-B Maintenance of Flowering Plants and Shrubs in Central Verge for one Year
Unit = Rmt
Taking output = 1000 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 36.000 306.00 / Day 11,016.00
PL15 Beldar/mazdoor (unskilled) day 365.000 280.50 / Day 1,02,382.50
Machine
PMC035 Water tanker 6 kl capacity (Truck hours 90.00 266.00 / hours 23,940.00
Mounted)
Material
PM0144 Water KL 180.00 135.00 / KL 24,300.00
PM0229 Flowering Plants No. 20.00 28.00 / Nos. 560.00
PM0285 Shrubs No. 80.00 12.00 / Nos. 960.00
___________________________________________________________________________________________________
Page no. 222 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0258 Pesticide Kg 1.50 47.00 / Kg. 70.50
PM0286 Sludge / Farm yard manure @ 0.18 Cum 10.00 300.00 / Cum 3,000.00
cum per 100 sqm at site of work for
turfing
Total Resource Cost 1,66,229.00
Over Head excluding Tax (10%-4%) @6% 1,66,229.00 x 6 % 9,973.74
Contractor's Profit @10% 1,76,202.74 x 10 % 17,620.27
Labour Cess @1% 1,93,823.01 x 1 % 1,938.23
Cost For 1000 Rmt 1,95,761.24
Rate per Rmt 195.76
Say Rs. Per Rmt 195.80
Unit = No.
Taking output = 10 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 1.700 306.00 / Day 520.20
PL15 Beldar/mazdoor (unskilled) day 17.000 280.50 / Day 4,768.50
Machine
PMC035 Water tanker 6 kl capacity (Truck hours 2.00 266.00 / hours 532.00
Mounted)
Material
PM0144 Water KL 12.00 135.00 / KL 1,620.00
PM0258 Pesticide Kg 0.50 47.00 / Kg. 23.50
PM0280 Sapling 2 m high 25 mm dia No. 10.00 125.00 / Nos. 1,250.00
PM0286 Sludge / Farm yard manure @ 0.18 Cum 0.94 300.00 / Cum 282.00
cum per 100 sqm at site of work for
turfing
Total Resource Cost 8,996.20
Over Head excluding Tax (10%-4%) @6% 8,996.20 x 6 % 539.77
Contractor's Profit @10% 9,535.97 x 10 % 953.60
Labour Cess @1% 10,489.57 x 1 % 104.90
Cost For 10 No. 10,594.46
Rate per No. 1,059.45
Say Rs. Per No. 1,059.40
___________________________________________________________________________________________________
Page no. 223 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
11-10 Renovation Lawns including, Weeding, Forking the Ground, Top Dressing with
Forked Soil
(Renovation lawns including, weeding, forking the ground, top dressing with forked soil,
watering and maintenance the lawns, for 30 days or more, till the grass forms a thick lawn,
free from weeds, and fit for moving and disposal of rubbish as directed, including supplying
good earth, if needed but excluding the cost of well decayed farm yard manure)
Unit = Sqm
Taking output = 100 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.120 306.00 / Day 36.72
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
Machine
PMC035 Water tanker 6 kl capacity (Truck hours 0.50 266.00 / hours 133.00
Mounted)
Material
PM0144 Water KL 3.00 135.00 / KL 405.00
Total Resource Cost 1,416.22
Over Head excluding Tax (10%-4%) @6% 1,416.22 x 6 % 84.97
Contractor's Profit @10% 1,501.19 x 10 % 150.12
Labour Cess @1% 1,651.31 x 1 % 16.51
Cost For 100 Sqm 1,667.83
Rate per Sqm 16.68
Say Rs. Per Sqm 16.70
Unit = Cum
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Material
PM0286 Sludge / Farm yard manure @ 0.18 Cum 1.00 300.00 / Cum 300.00
cum per 100 sqm at site of work for
turfing
___________________________________________________________________________________________________
Page no. 224 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Cum 353.30
Say Rs. Per Cum 353.30
11-14 Half Brick Circular Tree Guard, in 2nd class Brick, internal diametre 1.25 metres, and
height 1.2 metres, above ground and 0.20 metre below ground
(Half brick circular tree guard, in 2nd class brick, internal diametre 1.25 metres, and height
1.2 metres, above ground and 0.20 metre below ground, bottom two courses laid dry, and
top three courses in cement mortar 1:6 ( 1 cement 6 sand) and the intermediate courses
being in dry honey comb masonry, as per design complete)
Unit = No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL12 Mason 1st class day 0.250 510.00 / Day 127.50
PL14 Mate day 0.050 306.00 / Day 15.30
PL15 Beldar/mazdoor (unskilled) day 0.250 280.50 / Day 70.13
Material
PM0048 Brick No. 230.00 5731.90 / 1000 Nos 1,318.34
Total Resource Cost 1,531.26
Sub-Item
12-6-D Cement mortar 1:6 Cum 0.025 4038.70 / Cum 100.97
Over Head excluding Tax (10%-4%) @6% 1,531.26 x6% 91.88
Contractor's Profit @10% 1,623.14 x 10 % 162.31
Labour Cess @1% 1,785.45 x1% 17.85
Cost For 1 No. 1,904.27
Rate per No. 1,904.27
Say Rs. Per No. 1,904.30
___________________________________________________________________________________________________
Page no. 225 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Taking output = 10 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL12 Mason 1st class day 0.050 510.00 / Day 25.50
PL14 Mate day 0.002 306.00 / Day 0.61
PL15 Beldar/mazdoor (unskilled) day 0.050 280.50 / Day 14.03
Material
PM0048 Brick No. 50.00 5731.90 / 1000 Nos 286.60
Total Resource Cost 326.73
Over Head excluding Tax (10%-4%) @6% 326.73 x 6 % 19.60
Contractor's Profit @10% 346.34 x 10 % 34.63
Labour Cess @1% 380.97 x 1 % 3.81
Cost For 10 Rmt 384.78
Rate per Rmt 38.48
Say Rs. Per Rmt 38.50
11-16 Making Tree Guard 53 cm dia and 1.3 m high as per design from empty bitumen drum
(Making tree guard 53 cm dia and 1.3 m high as per design from empty bitumen drum, slit
suitably to permit sun and air, (supplied by the department at stock issue rate) including
providing and fixing 2 nos MS sheet rings 50 x 0.5 mm with rivets, complete in all respect)
Unit = No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.150 510.00 / Day 76.50
PL14 Mate day 0.020 306.00 / Day 6.12
PL15 Beldar/mazdoor (unskilled) day 0.070 280.50 / Day 19.64
Material
PM0101 MS Flat / Structural Steel Kg 0.65 42177.30 / MT 27.42
PM0278 Rivets No. 22.00 3.00 / Nos. 66.00
PM0291 Steel drum 300 mm dia 1.2 m No. 1.00 100.00 / Nos. 100.00
high/empty bitumen drum
Total Resource Cost 295.67
Over Head excluding Tax (10%-4%) @6% 295.67 x 6 % 17.74
Contractor's Profit @10% 313.41 x 10 % 31.34
Labour Cess @1% 344.75 x 1 % 3.45
Cost For 1 No. 348.20
Rate per No. 348.20
Say Rs. Per No. 348.20
___________________________________________________________________________________________________
Page no. 226 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
11-17 Making Tree Guard 53 cm dia and 2 metres high as per design from empty bitumen
drums
(Making tree guard 53 cm dia and 2 metres high as per design from empty bitumen drums,
slit suitably to permit sun and air, ( supplied by the department at stock issue rate)
including providing and fixing four legs 40 cm long of 30 x 3 mm MS riveted to tree guard
and providing and fixing 2 nos MS sheet rings 50 x 0.5 mm with rivets complete in all
respects)
Unit = No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.200 510.00 / Day 102.00
PL14 Mate day 0.040 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 0.200 280.50 / Day 56.10
Material
PM0101 MS Flat / Structural Steel Kg 1.95 42177.30 / MT 82.25
PM0278 Rivets No. 50.00 3.00 / Nos. 150.00
PM0291 Steel drum 300 mm dia 1.2 m No. 1.50 100.00 / Nos. 150.00
high/empty bitumen drum
Total Resource Cost 552.59
Over Head excluding Tax (10%-4%) @6% 552.59 x 6 % 33.16
Contractor's Profit @10% 585.74 x 10 % 58.57
Labour Cess @1% 644.31 x 1 % 6.44
Cost For 1 No. 650.76
Rate per No. 650.76
Say Rs. Per No. 650.80
Unit = Qtl
Taking output = 1 Qtl
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 2.000 510.00 / Day 1,020.00
PL14 Mate day 0.450 306.00 / Day 137.70
PL15 Beldar/mazdoor (unskilled) day 2.500 280.50 / Day 701.25
Material
___________________________________________________________________________________________________
Page no. 227 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0101 MS Flat / Structural Steel Qtl 1.05 42177.30 / MT 4,428.62
Deduct the cost of scrap 4428.62 / 3 -1,476.21
Add 5 per cent of cost of material for 4428.62 x 5% 221.43
welding rods and other welding
accessories
Total Resource Cost 5,032.79
Over Head excluding Tax (10%-4%) @6% 5,032.79 x 6 % 301.97
Contractor's Profit @10% 5,334.76 x 10 % 533.48
Labour Cess @1% 5,868.24 x 1 % 58.68
Cost For 1 Qtl 5,926.92
Rate per Qtl 5,926.92
Say Rs. Per Qtl 5,926.90
Note:- The items of excavation and concreting to be measured and paid separately
as per design .
Unit = No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.250 510.00 / Day 127.50
PL14 Mate day 0.050 306.00 / Day 15.30
PL15 Beldar/mazdoor (unskilled) day 0.250 280.50 / Day 70.13
Machine
PMC031 Tractor with trolley. hours 0.04 478.80 / hours 19.15
Material
PM0101 MS Flat / Structural Steel Kg 28.80 42177.30 / MT 1,214.71
Add 5 per cent of cost of material for 1214.71 x 5% 60.74
riveting, bolting and welding
accessories
Total Resource Cost 1,507.52
Sub-Item
8-9 Painting two coats including priming Sqm 1.77 69.70 / Sqm 123.37
___________________________________________________________________________________________________
Page no. 228 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 1 No. 1,898.71
Rate per No. 1,898.71
Say Rs. Per No. 1,898.70
Unit = No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 0.250 510.00 / Day 127.50
PL59 Welder day 0.250 392.70 / Day 98.18
PL14 Mate day 0.050 306.00 / Day 15.30
PL15 Beldar/mazdoor (unskilled) day 0.250 280.50 / Day 70.13
Machine
PMC031 Tractor with trolley. hours 0.04 478.80 / hours 19.15
Material
PM0101 MS Flat / Structural Steel Kg 31.50 42177.30 / MT 1,328.58
PM0305 Wire mesh 50mm x 50mm size of 3mm Kg 6.00 155.00 / Kg. 930.00
wire
Add 5 per cent of cost of material for 2258.58 x 5% 112.93
riveting, bolting and welding
accessories
Total Resource Cost 2,701.77
Sub-Item
8-9 Painting two coats including priming Sqm 1.50 69.70 / Sqm 104.55
___________________________________________________________________________________________________
Page no. 229 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- Cost of fencing to be provided as per size of plot and approved design,
measured and paid separately
Unit = Hectare
Taking output = 1 Hectare
Code Resource Unit Qty. Rate Amount
Labour ( for Planting )
PL14 Mate day 2.500 306.00 / Day 765.00
PL15 Beldar/mazdoor (unskilled) day 25.000 280.50 / Day 7,012.50
Labour ( for Maintenance for one year )
PL14 Mate day 5.000 306.00 / Day 1,530.00
PL15 Beldar/mazdoor (unskilled) day 50.000 280.50 / Day 14,025.00
Machine
PMC009 Dozer D 50 hours 10.00 1928.50 / hours 19,285.00
PMC035 Water tanker 6 kl capacity (Truck hours 28.00 266.00 / hours 7,448.00
Mounted)
(25 Hours for Maintenance of one year
and 3 Hours for Planting)
Material
PM0144 Water KL 18.00 135.00 / KL 2,430.00
PM0258 Pesticide Kg 2.00 47.00 / Kg. 94.00
(1.5 Kg for Maintenance of one year
and 0.50 Kg for Planting)
PM0286 Sludge / Farm yard manure @ 0.18 Kg 64.90 300.00 / Cum 19,470.00
cum per 100 sqm at site of work for
turfing
(4 Cum for Maintenance of one year
and 60.90 Cum for Planting)
___________________________________________________________________________________________________
Page no. 230 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 12 - FOUNDATIONS (Items for Bridges, Additional Overhead must be Added as per Note in Index Page)
12-1 Excavation for Structures
Earth work in excavation 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.
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.140 306.00 / Day 42.84
PL15 Beldar/mazdoor (unskilled) day 3.500 280.50 / Day 981.75
Total Resource Cost 1,024.59
Over Head excluding Tax (10%-4%) @6% 1,024.59 x 6 % 61.48
Contractor's Profit @10% 1,086.07 x 10 % 108.61
Labour Cess @1% 1,194.67 x 1 % 11.95
Cost For 10 Cum 1,206.62
Rate per Cum 120.66
Say Rs. Per Cum 120.70
12-1-1-A-2 3 m to 6 m depth
Note:- Cost of dewatering may be added where required upto 15 per cent of
labour cost. Assessment for dewatering shall be done as per actual ground
conditions.
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.180 306.00 / Day 55.08
PL15 Beldar/mazdoor (unskilled) day 4.500 280.50 / Day 1,262.25
___________________________________________________________________________________________________
Page no. 231 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 1,317.33
Over Head excluding Tax (10%-4%) @6% 1,317.33 x 6 % 79.04
Contractor's Profit @10% 1,396.37 x 10 % 139.64
Labour Cess @1% 1,536.01 x 1 % 15.36
Cost For 10 Cum 1,551.37
Rate per Cum 155.14
Say Rs. Per Cum 155.10
___________________________________________________________________________________________________
Page no. 232 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 11,104.89 x 1 % 111.05
Cost For 240 Cum 11,215.94
Rate per Cum 46.73
Say Rs. Per Cum 46.70
12-1-1-B-2 Depth 3 m to 6 m
Note:- Cost of dewatering upto 7.5 per cent of labour and Machine may be added,
where required. Assessment for dewatering shall be made as per site
conditions..
Unit = Cum
Taking output = 210 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.320 306.00 / Day 97.92
PL15 Beldar/mazdoor (unskilled) day 8.000 280.50 / Day 2,244.00
Machine
PMC014 Hydraulic Excavator 0.9/1.0 cum hours 6.00 1197.00 / hours 7,182.00
Total Resource Cost 9,523.92
Over Head excluding Tax (10%-4%) @6% 9,523.92 x 6 % 571.44
Contractor's Profit @10% 10,095.36 x 10 % 1,009.54
Labour Cess @1% 11,104.89 x 1 % 111.05
Cost For 210 Cum 11,215.94
Rate per Cum 53.41
Say Rs. Per Cum 53.40
Unit = Cum
Taking output = 180 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.400 306.00 / Day 122.40
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
Machine
PMC014 Hydraulic Excavator 0.9/1.0 cum hours 6.00 1197.00 / hours 7,182.00
Total Resource Cost 10,109.40
Over Head excluding Tax (10%-4%) @6% 10,109.40 x 6 % 606.56
Contractor's Profit @10% 10,715.96 x 10 % 1,071.60
___________________________________________________________________________________________________
Page no. 233 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 11,787.56 x 1 % 117.88
Cost For 180 Cum 11,905.44
Rate per Cum 66.14
Say Rs. Per Cum 66.10
Unit = Cum
Taking output = 180 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.240 306.00 / Day 73.44
PL15 Beldar/mazdoor (unskilled) day 6.000 280.50 / Day 1,683.00
Machine
PMC014 Hydraulic Excavator 0.9/1.0 cum hours 6.00 1197.00 / hours 7,182.00
Total Resource Cost 8,938.44
Over Head excluding Tax (10%-4%) @6% 8,938.44 x 6 % 536.31
Contractor's Profit @10% 9,474.75 x 10 % 947.47
Labour Cess @1% 10,422.22 x 1 % 104.22
___________________________________________________________________________________________________
Page no. 234 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 180 Cum 10,526.44
Rate per Cum 58.48
Say Rs. Per Cum 58.50
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.200 306.00 / Day 61.20
___________________________________________________________________________________________________
Page no. 235 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL15 Beldar/mazdoor (unskilled) day 5.000 280.50 / Day 1,402.50
Machine
PMC133 Air compressor 250 cfm with two leads hours 6.00 3218.60 / day 2,413.95
for pneumatic cutters/hammers.
Total Resource Cost 3,877.65
Over Head excluding Tax (10%-4%) @6% 3,877.65 x 6 % 232.66
Contractor's Profit @10% 4,110.31 x 10 % 411.03
Labour Cess @1% 4,521.34 x 1 % 45.21
Cost For 10 Cum 4,566.55
Rate per Cum 456.66
Say Rs. Per Cum 456.70
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.400 306.00 / Day 122.40
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
Machine
PMC031 Tractor with trolley. hours 2.67 478.80 / hours 1,278.40
Total Resource Cost 4,205.80
Over Head excluding Tax (10%-4%) @6% 4,205.80 x 6 % 252.35
Contractor's Profit @10% 4,458.14 x 10 % 445.81
Labour Cess @1% 4,903.96 x 1 % 49.04
Cost For 10 Cum 4,953.00
Rate per Cum 495.30
Say Rs. Per Cum 495.30
___________________________________________________________________________________________________
Page no. 236 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- 1. Cost of dewatering upto 20 per cent of labour and machine may be
added, where required. Assessment for dewatering shall be made as per
site conditions.
2. Shoring & strutting 10 per cent of abour and machine, where required
may be added
3. It is assumed that Marshy Soil will be available upto 3 m depth only. For
deeper excavation below 3 m depth, refer analysis in item12.1 (i) to (iv) for
ordinary soil
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.080 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 2.000 280.50 / Day 561.00
Machine
PMC014 Hydraulic Excavator 0.9/1.0 cum hours 0.17 1197.00 / hours 203.49
PMC031 Tractor with trolley. hours 0.45 478.80 / hours 215.46
Total Resource Cost 1,004.43
Over Head excluding Tax (10%-4%) @6% 1,004.43 x 6 % 60.27
Contractor's Profit @10% 1,064.70 x 10 % 106.47
Labour Cess @1% 1,171.17 x 1 % 11.71
Cost For 10 Cum 1,182.88
Rate per Cum 118.29
Say Rs. Per Cum 118.30
___________________________________________________________________________________________________
Page no. 237 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-2 Filling Annular Space Around Footing in Rock
(Lean cement concrete 1:3:6 nominal mix. Rate may be taken as per items 13-4.)
12-3 Sand Filling in Foundation Trenches as per Drawing & Technical Specification
Unit = Cum
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.010 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.300 280.50 / Day 84.15
Material
PM0124 Sand (Fine) Cum 1.20 1117.46 / Cum 1,340.95
Total Resource Cost 1,428.16
Over Head excluding Tax (10%-4%) @6% 1,428.16 x 6 % 85.69
Contractor's Profit @10% 1,513.85 x 10 % 151.39
Labour Cess @1% 1,665.24 x 1 % 16.65
Cost For 1 Cum 1,681.89
Rate per Cum 1,681.89
Say Rs. Per Cum 1,681.90
___________________________________________________________________________________________________
Page no. 238 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0017 Aggregate (Single size) : 40 mm Cum 13.50 1040.49 / Cum 14,046.62
nominal size
PM0049 Cement Tonne 3.45 5500.00 / MT 18,975.00
PM0144 Water KL 18.00 135.00 / KL 2,430.00
PM0123 Sand (Coarse) Cum 6.75 1171.46 / Cum 7,907.36
Total Resource Cost 52,594.81
Over Head excluding Tax (10%-4%) @6% 52,594.81 x 6 % 3,155.69
Contractor's Profit @10% 55,750.50 x 10 % 5,575.05
Labour Cess @1% 61,325.55 x 1 % 613.26
Cost For 15 Cum 61,938.80
Rate per Cum 4,129.25
Say Rs. Per Cum 4,129.30
12-5 Brick masonry work in cement mortar 1:3 in foundation complete excluding pointing
and plastering, as per drawing and technical specifications
Unit = Cum
Taking output = 5 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL12 Mason 1st class day 4.000 510.00 / Day 2,040.00
PL14 Mate day 0.480 306.00 / Day 146.88
PL15 Beldar/mazdoor (unskilled) day 8.000 280.50 / Day 2,244.00
Material
PM0048 Brick No. 2,500.00 5731.90 / 1000 Nos 14,329.75
Total Resource Cost 18,760.63
Sub-Item
12-6-A Cement mortar 1:3 Cum 1.20 5063.60 / Cum 6,076.32
Over Head excluding Tax (10%-4%) @6% 18,760.63 x6% 1,125.64
Contractor's Profit @10% 19,886.27 x 10 % 1,988.63
Labour Cess @1% 21,874.89 x1% 218.75
Cost For 5 Cum 28,169.96
Rate per Cum 5,633.99
Say Rs. Per Cum 5,634.00
___________________________________________________________________________________________________
Page no. 239 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Material
PM0049 Cement Tonne 0.51 5500.00 / MT 2,805.00
PM0123 Sand (Coarse) Cum 1.05 1171.46 / Cum 1,230.03
Total Resource Cost 4,299.72
Over Head excluding Tax (10%-4%) @6% 4,299.72 x 6 % 257.98
Contractor's Profit @10% 4,557.71 x 10 % 455.77
Labour Cess @1% 5,013.48 x 1 % 50.13
Cost For 1 Cum 5,063.61
Rate per Cum 5,063.61
Say Rs. Per Cum 5,063.60
___________________________________________________________________________________________________
Page no. 240 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 4,403.66 x 1 % 44.04
Cost For 1 Cum 4,447.70
Rate per Cum 4,447.70
Say Rs. Per Cum 4,447.70
12-7 Stone masonry work in cement mortar 1:3 in foundation complete as drawing and
Technical Specification
PM0288 Square Rubble Coursed Stone Cum 5.50 602.29 / Cum 3,312.60
Total Resource Cost 10,389.06
Sub-Item
12-6-A Cement mortar 1:3 Cum 1.50 5063.60 / Cum 7,595.40
Over Head excluding Tax (10%-4%) @6% 10,389.06 x 6 % 623.34
Contractor's Profit @10% 11,012.40 x 10 % 1,101.24
___________________________________________________________________________________________________
Page no. 241 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 12,113.64 x 1 % 121.14
Cost For 5 Cum 19,830.17
Rate per Cum 3,966.03
Say Rs. Per Cum 3,966.00
PM0136 Stone for Random Rubble Masonry Cum 5.50 400.29 / Cum 2,201.60
Total Resource Cost 8,500.82
Sub-Item
12-6-A Cement mortar 1:3 Cum 1.55 5063.60 / Cum 7,848.58
Over Head excluding Tax (10%-4%) @6% 8,500.82 x6% 510.05
Contractor's Profit @10% 9,010.86 x 10 % 901.09
Labour Cess @1% 9,911.95 x1% 99.12
Cost For 5 Cum 17,859.65
Rate per Cum 3,571.93
Say Rs. Per Cum 3,571.90
12-8 Plain/Reinforced cement concrete in open foundation complete as per drawing and
technical specifications
Note:- 1. Vibrator is a part of minor T & P which is already included in overhead
charges of the contractor.
2. Where ever concrete is carried out using batching plant, transit mixer,
concrete pump, Admixtures @ 0.4 per cent of weight of cement may be
added for achieving desired slump of concrete.
___________________________________________________________________________________________________
Page no. 242 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL15 Beldar/mazdoor (unskilled) day 20.000 280.50 / Day 5,610.00
Machine
PMC007 Concrete mixer 0.28/0.4 cum hours 6.00 166.25 / hours 997.50
PMC095 Generator 33 KVA hours 6.00 465.50 / hours 2,793.00
Material
PM0015 Aggregate (Single size) : 10 mm Cum 1.35 1256.49 / Cum 1,696.26
nominal size
PM0016 Aggregate (Single size) : 20 mm Cum 4.05 1256.49 / Cum 5,088.78
nominal size
PM0017 Aggregate (Single size) : 40 mm Cum 8.10 1040.49 / Cum 8,427.97
nominal size
PM0049 Cement Tonne 4.13 5500.00 / MT 22,715.00
PM0123 Sand (Coarse) Cum 6.75 1171.46 / Cum 7,907.36
Total Resource Cost 56,264.03
Formwork @ 4 per cent on cost of concrete i.e. cost of 56,264.03 x 4% 2,250.56
material, labour and machinery
Over Head excluding Tax (10%-4%) @6% 58,514.59 x 6 % 3,510.88
Contractor's Profit @10% 62,025.47 x 10 % 6,202.55
Labour Cess @1% 68,228.01 x 1 % 682.28
Cost For 15 Cum 68,910.29
Rate per Cum 4,594.02
Say Rs. Per Cum 4,594.00
___________________________________________________________________________________________________
Page no. 243 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0123 Sand (Coarse) Cum 6.75 1171.46 / Cum 7,907.36
Total Resource Cost 62,512.23
Formwork @ 4 per cent on cost of concrete i.e. cost of 62,512.23 x 4% 2,500.49
material, labour and machinery
Over Head excluding Tax (10%-4%) @6% 65,012.72 x 6 % 3,900.76
Contractor's Profit @10% 68,913.48 x 10 % 6,891.35
Labour Cess @1% 75,804.83 x 1 % 758.05
Cost For 15 Cum 76,562.88
Rate per Cum 5,104.19
Say Rs. Per Cum 5,104.20
___________________________________________________________________________________________________
Page no. 244 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 120 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL12 Mason 1st class day 3.000 510.00 / Day 1,530.00
PL14 Mate day 0.840 306.00 / Day 257.04
PL15 Beldar/mazdoor (unskilled) day 18.000 280.50 / Day 5,049.00
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC037 Batching and Mixing Plant (a) 30 cum hours 6.00 2846.20 / hours 17,077.20
capacity
PMC039 Concrete Pump of 45 & 30 cum hours 6.00 266.00 / hours 1,596.00
PMC070 capacity
Transit Mixer 4.0/4.5 cum (in Hour) hours 15.00 1183.70 / hours 17,755.50
PMC071 Transit Mixer 4.0/4.5 cum (in tonne.km) MT.KM 3,000.00 3.99 / MT.Km 11,970.00
___________________________________________________________________________________________________
Page no. 245 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC007 Concrete mixer 0.28/0.4 cum hours 6.00 166.25 / hours 997.50
PMC095 Generator 33 KVA hours 6.00 465.50 / hours 2,793.00
Material
PM0015 Aggregate (Single size) : 10 mm Cum 2.70 1256.49 / Cum 3,392.52
nominal size
___________________________________________________________________________________________________
Page no. 246 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0016 Aggregate (Single size) : 20 mm Cum 43.20 1256.49 / Cum 54,280.37
nominal size
PM0017 Aggregate (Single size) : 40 mm Cum 43.20 1040.49 / Cum 44,949.17
nominal size
PM0049 Cement Tonne 47.95 5500.00 / MT 2,63,725.00
PM0123 Sand (Coarse) Cum 54.00 1171.46 / Cum 63,258.84
Total Resource Cost 5,22,154.30
Formwork @ 3.75 per cent on cost of concrete i.e. cost of 5,22,154.30 x 3.75% 19,580.79
material, labour and machinery
Over Head excluding Tax (10%-4%) @6% 5,41,735.09 x 6 % 32,504.11
Contractor's Profit @10% 5,74,239.19 x 10 % 57,423.92
Labour Cess @1% 6,31,663.11 x 1 % 6,316.63
Cost For 120 Cum 6,37,979.74
Rate per Cum 5,316.50
Say Rs. Per Cum 5,316.50
___________________________________________________________________________________________________
Page no. 247 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Cum 5,585.65
Say Rs. Per Cum 5,585.70
___________________________________________________________________________________________________
Page no. 248 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour
PL12 Mason 1st class day 1.500 510.00 / Day 765.00
PL14 Mate day 0.860 306.00 / Day 263.16
PL15 Beldar/mazdoor (unskilled) day 20.000 280.50 / Day 5,610.00
Machine
PMC007 Concrete mixer 0.28/0.4 cum hours 6.00 166.25 / hours 997.50
PMC095 Generator 33 KVA hours 6.00 465.50 / hours 2,793.00
Material
PM0015 Aggregate (Single size) : 10 mm Cum 2.70 1256.49 / Cum 3,392.52
nominal size
___________________________________________________________________________________________________
Page no. 249 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC071 Transit Mixer 4.0/4.5 cum (in tonne.km) MT.KM 3,000.00 3.99 / MT.Km 11,970.00
___________________________________________________________________________________________________
Page no. 250 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Formwork @ 3.50 per cent on cost of concrete i.e. cost of 68,848.63 x 3.50% 2,409.70
material, labour and machinery
Over Head excluding Tax (10%-4%) @6% 71,258.33 x 6 % 4,275.50
Contractor's Profit @10% 75,533.83 x 10 % 7,553.38
Labour Cess @1% 83,087.22 x 1 % 830.87
Cost For 15 Cum 83,918.09
Rate per Cum 5,594.54
Say Rs. Per Cum 5,594.50
___________________________________________________________________________________________________
Page no. 251 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
___________________________________________________________________________________________________
Page no. 252 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC039 Concrete Pump of 45 & 30 cum hours 6.00 266.00 / hours 1,596.00
PMC070 capacity
Transit Mixer 4.0/4.5 cum (in Hour) hours 15.00 1183.70 / hours 17,755.50
PMC071 Transit Mixer 4.0/4.5 cum (in tonne.km) MT.KM 3,000.00 3.99 / MT.Km 11,970.00
12-9 Providing and constructing temporary island 16 m diameter for construction of well
foundation for 8m dia. Well.
12-9-A Assuming depth of water 1.0 m and height of island to be 1.25m.
Note:- It is assumed that earth will be available within the working space of crane
with grab bucket.
Unit =No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.400 306.00 / Day 122.40
PL15 Beldar/mazdoor (unskilled) day 15.000 280.50 / Day 4,207.50
Machine
PMC043 Cranes b) 35 tonnes hours 20.00 1276.80 / hours 25,536.00
Consumables @ 2.5% of Machine 25536.00 x 2.5% 638.40
Material
PM0052 Compensation for earth taken from Cum 251.20 100.00 / Cum 25,120.00
private land
PM0279 Sand bags (Cost of sand and Empty No. 750.00 18.00 / Nos. 13,500.00
cement bag)
Total Resource Cost 69,124.30
___________________________________________________________________________________________________
Page no. 253 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 69,124.30 x 6 % 4,147.46
Contractor's Profit @10% 73,271.76 x 10 % 7,327.18
Labour Cess @1% 80,598.93 x 1 % 805.99
Cost For 1 No. 81,404.92
Rate per No. 81,404.92
Say Rs. Per No. 81,404.90
Unit =No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 5.600 306.00 / Day 1,713.60
PL15 Mazdoor for piling 8" dia ballies for day 18.000 280.50 / Day 5,049.00
piling 8" dia ballies
PL15 Mazdoor for bracing with 2" dia ballies day 12.000 280.50 / Day 3,366.00
PL15 Mazdoor for filling sand bags, stitching day 110.000 280.50 / Day 30,855.00
and placing
Machine
PMC043 Cranes b) 35 tonnes hours 50.00 1276.80 / hours 63,840.00
Material
PM0052 Compensation for earth taken from Cum 904.32 100.00 / Cum 90,432.00
private land
PM0279 Sand bags (Cost of sand and Empty No. 6,000.00 18.00 / Nos. 1,08,000.00
cement bag)
PM0306 Wooden ballies 2" Dia for bracing No. 190.00 126.00 / Nos. 23,940.00
PM0307 Wooden ballies 8" Dia and 9 m long No. 95.00 413.00 / Nos. 39,235.00
Consumables and other arrangements 366430.60 x 2.5% 9,160.77
for piling ballies @ 2.5 per cent
___________________________________________________________________________________________________
Page no. 254 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-9-C Providing and constructing one span service road to reach island location from one
pier location to another pier location
Unit =Rmt Assuming span length 30 m, width of service road 10m and
Taking output = 30 Rmt depth of water 1m
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.240 306.00 / Day 73.44
PL15 Beldar/mazdoor (unskilled) day 6.000 280.50 / Day 1,683.00
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 27.00 1197.00 / hours 32,319.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 28.00 631.75 / hours 17,689.00
Material
PM0052 Compensation for earth taken from Cum 450.00 100.00 / Cum 45,000.00
private land
PM0279 Sand bags (Cost of sand and Empty No. 300.00 18.00 / Nos. 5,400.00
cement bag)
Total Resource Cost 1,02,164.44
Over Head excluding Tax (10%-4%) @6% 1,02,164.44 x 6 % 6,129.87
Contractor's Profit @10% 1,08,294.31 x 10 % 10,829.43
Labour Cess @1% 1,19,123.74 x 1 % 1,191.24
Cost For 30 Rmt 1,20,314.97
Rate per Rmt 4,010.50
Say Rs. Per Rmt 4,010.50
12-10 Providing and laying cutting edge of mild steel weighing 40 kg per metre for well
foundation complete as per drawing and technical specification.
Unit = Tonne
Taking output = 1 Tonne
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 5.500 510.00 / Day 2,805.00
PL11 Fitter (grade 1) day 5.500 474.30 / Day 2,608.65
PL14 Mate day 1.320 306.00 / Day 403.92
PL15 Beldar/mazdoor (unskilled) day 16.500 280.50 / Day 4,628.25
PL59 Welder day 5.500 392.70 / Day 2,159.85
Material
PM0101 MS Flat / Structural Steel Tonne 1.05 42177.30 / MT 44,286.17
PM0105 Nuts, Bolts and Rivets Kg 20.00 71497.30 / MT 1,429.95
Electrodes, cutting gas and other 45716.11 x 10% 4,571.61
consumables @ 10 per cent of cost of
material
___________________________________________________________________________________________________
Page no. 255 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 62,893.39
Over Head excluding Tax (10%-4%) @6% 62,893.39 x 6 % 3,773.60
Contractor's Profit @10% 66,667.00 x 10 % 6,666.70
Labour Cess @1% 73,333.70 x 1 % 733.34
Cost For 1 Tonne 74,067.03
Rate per Tonne 74,067.03
Say Rs. Per Tonne 74,067.00
12-11 Plain/Reinforced cement concrete, in well foundation complete as per drawing and
technical specification
Note:- Where ever concrete is carried out using batching plant, transit mixer,
concrete pump, if not taken Admixtures @ 0.4 per cent of weight of cement
may be added for achieving desired slump of concrete.
___________________________________________________________________________________________________
Page no. 256 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 120 Cum 7,02,201.68
Rate per Cum 5,851.68
Say Rs. Per Cum 5,851.70
___________________________________________________________________________________________________
Page no. 257 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 89,184.54 x 10 % 8,918.45
Labour Cess @1% 98,102.99 x 1 % 981.03
Cost For 15 Cum 99,084.02
Rate per Cum 6,605.60
Say Rs. Per Cum 6,605.60
___________________________________________________________________________________________________
Page no. 258 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 68,763.45 x 6 % 4,125.81
Contractor's Profit @10% 72,889.26 x 10 % 7,288.93
Labour Cess @1% 80,178.19 x 1 % 801.78
Cost For 15 Cum 80,979.97
Rate per Cum 5,398.66
Say Rs. Per Cum 5,398.70
___________________________________________________________________________________________________
Page no. 259 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 67,077.23
Formwork @ 10 per cent on Above 67,077.23 x 10% 6,707.72
Over Head excluding Tax (10%-4%) @6% 73,784.95 x 6 % 4,427.10
Contractor's Profit @10% 78,212.05 x 10 % 7,821.21
Labour Cess @1% 86,033.26 x 1 % 860.33
Cost For 15 Cum 86,893.59
Rate per Cum 5,792.91
Say Rs. Per Cum 5,792.90
___________________________________________________________________________________________________
Page no. 260 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-8-E-2 Same as for 12-8-E-2 except for formwork 5,33,850.50
Total Resource Cost 5,33,850.50
Formwork @ 10 per cent on Above 5,33,850.50 x 10% 53,385.05
Over Head excluding Tax (10%-4%) @6% 5,87,235.55 x 6 % 35,234.13
Contractor's Profit @10% 6,22,469.68 x 10 % 62,246.97
Labour Cess @1% 6,84,716.65 x 1 % 6,847.17
Cost For 120 Cum 6,91,563.82
Rate per Cum 5,763.03
Say Rs. Per Cum 5,763.00
___________________________________________________________________________________________________
Page no. 261 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 15 Cum
Code Resource Unit Qty. Rate Amount
12-8-G-1 Same as for 12-8-G-1 except for formwork 68,848.63
Total Resource Cost 68,848.63
Formwork @ 10 per cent on Above 68,848.63 x 10% 6,884.86
Over Head excluding Tax (10%-4%) @6% 75,733.49 x 6 % 4,544.01
Contractor's Profit @10% 80,277.50 x 10 % 8,027.75
Labour Cess @1% 88,305.25 x 1 % 883.05
Cost For 15 Cum 89,188.31
Rate per Cum 5,945.89
Say Rs. Per Cum 5,945.90
___________________________________________________________________________________________________
Page no. 262 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Cum
Taking output = 120 Cum
Code Resource Unit Qty. Rate Amount
12-8-H-2 Same as for 12-8-H-2 except for formwork 5,46,280.50
Total Resource Cost 5,46,280.50
Formwork @ 10 per cent on Above 5,46,280.50 x 10% 54,628.05
Over Head excluding Tax (10%-4%) @6% 6,00,908.55 x 6 % 36,054.51
Contractor's Profit @10% 6,36,963.06 x 10 % 63,696.31
Labour Cess @1% 7,00,659.37 x 1 % 7,006.59
Cost For 120 Cum 7,07,665.96
Rate per Cum 5,897.22
Say Rs. Per Cum 5,897.20
12-11-B-9 RCC M40 Grade Using Batching Plant, Transit Mixer and Concrete Pump
Unit = Cum
Taking output = 120 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL12 Mason 1st class day 3.000 510.00 / Day 1,530.00
PL14 Mate day 0.840 306.00 / Day 257.04
PL15 Beldar/mazdoor (unskilled) day 18.000 280.50 / Day 5,049.00
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC037 Batching and Mixing Plant (a) 30 cum hours 6.00 2846.20 / hours 17,077.20
capacity
PMC039 Concrete Pump of 45 & 30 cum hours 6.00 266.00 / hours 1,596.00
PMC070 capacity
Transit Mixer 4.0/4.5 cum (in Hour) hours 15.00 1183.70 / hours 17,755.50
PMC071 Transit Mixer 4.0/4.5 cum (in tonne.km) MT.KM 3,000.00 3.99 / MT.Km 11,970.00
___________________________________________________________________________________________________
Page no. 263 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 6,18,273.15 x 6 % 37,096.39
Contractor's Profit @10% 6,55,369.54 x 10 % 65,536.95
Labour Cess @1% 7,20,906.49 x 1 % 7,209.06
Cost For 120 Cum 7,28,115.56
Rate per Cum 6,067.63
Say Rs. Per Cum 6,067.60
___________________________________________________________________________________________________
Page no. 264 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 5,623.10
___________________________________________________________________________________________________
Page no. 265 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Cum
Taking output = 15 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL12 Mason 1st class day 1.500 510.00 / Day 765.00
PL14 Mate day 0.900 306.00 / Day 275.40
PL15 Beldar/mazdoor (unskilled) day 20.000 280.50 / Day 5,610.00
Material
PM0015 Aggregate (Single size) : 10 mm Cum 2.70 1256.49 / Cum 3,392.52
nominal size
PM0016 Aggregate (Single size) : 20 mm Cum 5.40 1256.49 / Cum 6,785.05
nominal size
PM0017 Aggregate (Single size) : 40 mm Cum 5.40 1040.49 / Cum 5,618.65
nominal size
PM0049 Cement Tonne 5.99 5500.00 / MT 32,945.00
PM0297 Super plastisizer admixture IS marked Kg 21.60 51.00 / Kg. 1,101.60
as per 9103-1999
PM0123 Sand (Coarse) Cum 6.75 1171.46 / Cum 7,907.36
Machine
PMC007 Concrete mixer 0.28/0.4 cum hours 6.00 166.25 / hours 997.50
PMC095 Generator 33 KVA hours 6.00 465.50 / hours 2,793.00
PMC044 Cranes c) 3 tonnes hours 6.00 485.45 / hours 2,912.70
Total Resource Cost 71,103.77
Add 5 per cent of cost of material and labour towards cost 64,400.57 x 5% 3,220.03
of forming sump, protective bunds, chiselling and making
arrangements for under water concreting with tremie pipe..
___________________________________________________________________________________________________
Page no. 266 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Material
PM0015 Aggregate (Single size) : 10 mm Cum 43.20 1256.49 / Cum 54,280.37
nominal size
PM0016 Aggregate (Single size) : 20 mm Cum 64.80 1256.49 / Cum 81,420.55
nominal size
PM0049 Cement Tonne 47.88 5500.00 / MT 2,63,340.00
PM0297 Super plastisizer admixture IS marked Kg 172.80 51.00 / Kg. 8,812.80
as per 9103-1999
PM0123 Sand (Coarse) Cum 54.00 1171.46 / Cum 63,258.84
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC037 Batching and Mixing Plant (a) 30 cum hours 6.00 2846.20 / hours 17,077.20
capacity
PMC039 Concrete Pump of 45 & 30 cum hours 6.00 266.00 / hours 1,596.00
PMC070 capacity
Transit Mixer 4.0/4.5 cum (in Hour) hours 15.00 1183.70 / hours 17,755.50
PMC071 Transit Mixer 4.0/4.5 cum (in tonne.km) MT.KM 3,000.00 3.99 / MT.Km 11,970.00
___________________________________________________________________________________________________
Page no. 267 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0016 Aggregate (Single size) : 20 mm Cum 5.40 1256.49 / Cum 6,785.05
nominal size
PM0017 Aggregate (Single size) : 40 mm Cum 5.40 1040.49 / Cum 5,618.65
nominal size
PM0049 Cement Tonne 6.08 5500.00 / MT 33,440.00
PM0297 Super plastisizer admixture IS marked Kg 21.60 51.00 / Kg. 1,101.60
as per 9103-1999
PM0123 Sand (Coarse) Cum 6.75 1171.46 / Cum 7,907.36
Machine
PMC007 Concrete mixer 0.28/0.4 cum hours 6.00 166.25 / hours 997.50
PMC095 Generator 33 KVA hours 6.00 465.50 / hours 2,793.00
PMC044 Cranes c) 3 tonnes hours 6.00 485.45 / hours 2,912.70
Total Resource Cost 71,598.77
Add 5 per cent of cost of material and labour towards cost 64,895.57 x 5% 3,244.78
of forming sump, protective bunds, chiselling and making
arrangements for under water concreting with tremie pipe..
12-11-C-3-2 Using Batching Plant, Transit Mixer and Crane/ concrete pump
Unit = Cum
Taking output = 120 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL12 Mason 1st class day 3.000 510.00 / Day 1,530.00
PL14 Mate day 0.880 306.00 / Day 269.28
PL15 Beldar/mazdoor (unskilled) day 18.000 280.50 / Day 5,049.00
Material
PM0015 Aggregate (Single size) : 10 mm Cum 43.20 1256.49 / Cum 54,280.37
nominal size
PM0016 Aggregate (Single size) : 20 mm Cum 64.80 1256.49 / Cum 81,420.55
nominal size
PM0049 Cement Tonne 48.64 5500.00 / MT 2,67,520.00
PM0297 Super plastisizer admixture IS marked Kg 172.80 51.00 / Kg. 8,812.80
as per 9103-1999
PM0123 Sand (Coarse) Cum 54.00 1171.46 / Cum 63,258.84
Machine
___________________________________________________________________________________________________
Page no. 268 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC037 Batching and Mixing Plant (a) 30 cum hours 6.00 2846.20 / hours 17,077.20
capacity
PMC039 Concrete Pump of 45 & 30 cum hours 6.00 266.00 / hours 1,596.00
PMC070 capacity
Transit Mixer 4.0/4.5 cum (in Hour) hours 15.00 1183.70 / hours 17,755.50
PMC071 Transit Mixer 4.0/4.5 cum (in tonne.km) MT.KM 3,000.00 3.99 / MT.Km 11,970.00
___________________________________________________________________________________________________
Page no. 269 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC095 Generator 33 KVA hours 6.00 465.50 / hours 2,793.00
PMC044 Cranes c) 3 tonnes hours 6.00 485.45 / hours 2,912.70
Total Resource Cost 72,753.77
Add 5 per cent of cost of material and labour towards cost 66,050.57 x 5% 3,302.53
of forming sump, protective bunds, chiselling and making
arrangements for under water concreting with tremie pipe..
___________________________________________________________________________________________________
Page no. 270 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 5 per cent of cost of material and labour towards cost 4,91,160.84 x 5% 24,558.04
of forming sump, protective bunds, chiselling and making
arrangements for under water concreting with tremie pipe..
___________________________________________________________________________________________________
Page no. 271 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 15 Cum
Code Resource Unit Qty. Rate Amount
12-11-C-2-1 Same as in bottom plug concrete, excluding cost of forming sump, protective bunds, 71,103.77
chiseling etc.
Over Head excluding Tax (10%-4%) @6% 71,103.77 x 6 % 4,266.23
Contractor's Profit @10% 75,370.00 x 10 % 7,537.00
Labour Cess @1% 82,907.00 x 1 % 829.07
Cost For 15 Cum 83,736.07
Rate per Cum 5,582.40
Say Rs. Per Cum 5,582.40
___________________________________________________________________________________________________
Page no. 272 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-11-C-3-2 Same as in bottom plug concrete, excluding cost of forming sump, protective bunds, 5,44,105.54
chiseling etc.
Over Head excluding Tax (10%-4%) @6% 5,44,105.54 x 6 % 32,646.33
Contractor's Profit @10% 5,76,751.87 x 10 % 57,675.19
Labour Cess @1% 6,34,427.06 x 1 % 6,344.27
Cost For 120 Cum 6,40,771.33
Rate per Cum 5,339.76
Say Rs. Per Cum 5,339.80
___________________________________________________________________________________________________
Page no. 273 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 67,077.23 x 6 % 4,024.63
Contractor's Profit @10% 71,101.86 x 10 % 7,110.19
Labour Cess @1% 78,212.05 x 1 % 782.12
Cost For 15 Cum 78,994.17
Rate per Cum 5,266.28
Say Rs. Per Cum 5,266.30
___________________________________________________________________________________________________
Page no. 274 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 5,159.40
___________________________________________________________________________________________________
Page no. 275 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC037 Batching and Mixing Plant (a) 30 cum hours 6.00 2846.20 / hours 17,077.20
capacity
PMC039 Concrete Pump of 45 & 30 cum hours 6.00 266.00 / hours 1,596.00
PMC070 capacity
Transit Mixer 4.0/4.5 cum (in Hour) hours 15.00 1183.70 / hours 17,755.50
PMC071 Transit Mixer 4.0/4.5 cum (in tonne.km) MT.KM 3,000.00 3.99 / MT.Km 11,970.00
___________________________________________________________________________________________________
Page no. 276 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0049 Cement Tonne 6.05 5500.00 / MT 33,275.00
PM0123 Sand (Coarse) Cum 6.75 1171.46 / Cum 7,907.36
Total Resource Cost 68,573.63
Formwork @ 3.75 per cent on cost of concrete i.e. cost of 68,573.63 x 3.75% 2,571.51
material, labour and machinery
Over Head excluding Tax (10%-4%) @6% 71,145.14 x 6 % 4,268.71
Contractor's Profit @10% 75,413.85 x 10 % 7,541.38
Labour Cess @1% 82,955.23 x 1 % 829.55
Cost For 15 Cum 83,784.79
Rate per Cum 5,585.65
Say Rs. Per Cum 5,585.70
___________________________________________________________________________________________________
Page no. 277 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 120 Cum 6,52,404.82
Rate per Cum 5,436.71
Say Rs. Per Cum 5,436.70
___________________________________________________________________________________________________
Page no. 278 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC037 Batching and Mixing Plant (a) 30 cum hours 6.00 2846.20 / hours 17,077.20
capacity
PMC039 Concrete Pump of 45 & 30 cum hours 6.00 266.00 / hours 1,596.00
PMC070 capacity
Transit Mixer 4.0/4.5 cum (in Hour) hours 15.00 1183.70 / hours 17,755.50
PMC071 Transit Mixer 4.0/4.5 cum (in tonne.km) MT.KM 3,000.00 3.99 / MT.Km 11,970.00
___________________________________________________________________________________________________
Page no. 279 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0016 Aggregate (Single size) : 20 mm Cum 8.10 1256.49 / Cum 10,177.57
nominal size
PM0049 Cement Tonne 6.33 5500.00 / MT 34,815.00
PM0123 Sand (Coarse) Cum 6.75 1171.46 / Cum 7,907.36
Total Resource Cost 70,113.63
Formwork @ 3 per cent on cost of concrete i.e. cost of 70,113.63 x 3% 2,103.41
material, labour and machinery
Over Head excluding Tax (10%-4%) @6% 72,217.04 x 6 % 4,333.02
Contractor's Profit @10% 76,550.06 x 10 % 7,655.01
Labour Cess @1% 84,205.07 x 1 % 842.05
Cost For 15 Cum 85,047.12
Rate per Cum 5,669.81
Say Rs. Per Cum 5,669.80
___________________________________________________________________________________________________
Page no. 280 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 5,96,429.05 x 10 % 59,642.90
Labour Cess @1% 6,56,071.95 x 1 % 6,560.72
Cost For 120 Cum 6,62,632.67
Rate per Cum 5,521.94
Say Rs. Per Cum 5,521.90
___________________________________________________________________________________________________
Page no. 281 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-12 Sinking of 6 m external diameter well (other than pneumatic method of sinking )
through all types of strata namely sandy soil, clayey soil and rock as shown against
each case, complete as per drawing and technical specifications. Depth of sinking is
reckoned from bed level.
___________________________________________________________________________________________________
Page no. 282 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 7,885.28 x 6 % 473.12
Contractor's Profit @10% 8,358.39 x 10 % 835.84
Labour Cess @1% 9,194.23 x 1 % 91.94
Cost For 1 Rmt 9,286.17
Rate per Rmt 9,286.17
Say Rs. Per Rmt 9,286.20
___________________________________________________________________________________________________
Page no. 283 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Average Rate Per Rmt 23,004.17
Rate per Rmt 23,004.17
Say Rs. Per Rmt 23,004.20
___________________________________________________________________________________________________
Page no. 284 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Rmt 65,585.50
___________________________________________________________________________________________________
Page no. 285 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 16,691.70 x 6 % 1,001.50
Contractor's Profit @10% 17,693.20 x 10 % 1,769.32
Labour Cess @1% 19,462.52 x 1 % 194.63
Cost For 1 Rmt 19,657.15
Rate per Rmt 19,657.15
Say Rs. Per Rmt 19,657.10
___________________________________________________________________________________________________
Page no. 286 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
21st m 32,019.34 x 1.075 34,420.80
22nd m 34,420.80 x 1.075 37,002.36
23rd m 37,002.36 x 1.075 39,777.53
24th m 39,777.53 x 1.075 42,760.85
25th m 42,760.85 x 1.075 45,967.91
26th m 45,967.91 x 1.075 49,415.50
27th m 49,415.50 x 1.075 53,121.67
28th m 53,121.67 x 1.075 57,105.79
29th m 57,105.79 x 1.075 61,388.73
30th m 61,388.73 x 1.075 65,992.88
Total Cost for 20th to 30th m 4,86,954.00
Average Rate Per Rmt 48,695.40
Rate per Rmt 48,695.40
Say Rs. Per Rmt 48,695.40
12-12-B-4-B Beyond 20m upto 30 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 25 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-12-B-4-A Average Rate 48,695.40
Add 25% 48695.40 x 25% 12,173.85
Average Rate Per Rmt 60,869.25
Rate per Rmt 60,869.25
Say Rs. Per Rmt 60,869.30
12-12-B-4-C Beyond 20m upto 30 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-12-B-4-A Average Rate 48,695.40
Add 5% 48695.40 x 5% 2,434.77
Average Rate Per Rmt 51,130.17
Rate per Rmt 51,130.17
Say Rs. Per Rmt 51,130.20
___________________________________________________________________________________________________
Page no. 287 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-12-B-4-A Average Rate 48,695.40
Add 5% 48695.40 x 5% 2,434.77
Add 25% 51130.17 x 25% 12,782.54
Average Rate Per Rmt 63,912.71
Rate per Rmt 63,912.71
Say Rs. Per Rmt 63,912.70
12-12-B-5-B Beyond 30m upto 40 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 20 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-12-B-5-A Average Rate 1,15,693.20
Add 20% 115693.20 x 20% 23,138.64
Average Rate Per Rmt 1,38,831.84
Rate per Rmt 1,38,831.84
Say Rs. Per Rmt 1,38,831.80
12-12-B-5-C Beyond 30m upto 40 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
___________________________________________________________________________________________________
Page no. 288 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
12-12-B-5-A Average Rate 1,15,693.20
Add 5% 115693.20 x 5% 5,784.66
Average Rate Per Rmt 1,21,477.86
Rate per Rmt 1,21,477.86
Say Rs. Per Rmt 1,21,477.90
___________________________________________________________________________________________________
Page no. 289 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Rmt 21,352.06
Say Rs. Per Rmt 21,352.10
___________________________________________________________________________________________________
Page no. 290 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Code Resource Unit Qty. Rate Amount
12-12-D-1 Rate as Above 24,394.90
Add 5% for Dewatering 24394.90 x 5% 1,219.75
Cost For 1 Rmt 25,614.65
Rate per Rmt 25,614.65
Say Rs. Per Rmt 25,614.60
12-13 Sinking of 7 m external diameter well ( other than pneumatic method of sinking )
through all types of strata namely sandy soil, clayey soil and rock as shown against
each case, complete as per drawing and technical specifications. Depth of sinking is
reckoned from bed level.
___________________________________________________________________________________________________
Page no. 291 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Sinking helper
PL17 Mazdoor/Beldar (Skilled) day 1.500 392.70 / Day 589.05
Sinker
Machine
PMC091 Crane with grab 0.75 cum capacity hours 4.50 1995.00 / hours 8,977.50
Consumables in sinking @10 per cent 8977.50 x 10% 897.75
of Machine
Total Resource Cost 11,437.38
Over Head excluding Tax (10%-4%) @6% 11,437.38 x 6 % 686.24
Contractor's Profit @10% 12,123.62 x 10 % 1,212.36
Labour Cess @1% 13,335.99 x 1 % 133.36
Cost For 1 Rmt 13,469.34
Rate per Rmt 13,469.34
Say Rs. Per Rmt 13,469.30
___________________________________________________________________________________________________
Page no. 292 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
24th m 27,256.08 x 1.075 29,300.29
25th m 29,300.29 x 1.075 31,497.81
26th m 31,497.81 x 1.075 33,860.14
27th m 33,860.14 x 1.075 36,399.65
28th m 36,399.65 x 1.075 39,129.63
29th m 39,129.63 x 1.075 42,064.35
30th m 42,064.35 x 1.075 45,219.18
Total Cost for 20th to 30th m 3,33,667.20
Average Rate Per Rmt 33,366.72
Rate per Rmt 33,366.72
Say Rs. Per Rmt 33,366.70
___________________________________________________________________________________________________
Page no. 293 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-13-A-5-B Including cost for Kentledge
Unit = Rmt
Add 20% of cost for Kentledge including supports, loading arrangement and Labour .
Code Resource Unit Qty. Rate Amount
12-13-A-5-A Average Rate 79,274.50
Add 20% 79274.50 x 20% 15,854.90
Average Rate Per Rmt 95,129.40
Rate per Rmt 95,129.40
Say Rs. Per Rmt 95,129.40
___________________________________________________________________________________________________
Page no. 294 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Sinker
Machine
PMC079 Air compressor with pneumatic chisel hours 3.25 399.00 / hours 1,296.75
attachment for cutting hard clay.
PMC091 Crane with grab 0.75 cum capacity hours 6.00 1995.00 / hours 11,970.00
Consumables in sinking @10 per cent 13266.75 x 10% 1,326.68
of Machine
Total Resource Cost 16,682.39
Over Head excluding Tax (10%-4%) @6% 16,682.39 x 6 % 1,000.94
Contractor's Profit @10% 17,683.33 x 10 % 1,768.33
Labour Cess @1% 19,451.66 x 1 % 194.52
Cost For 1 Rmt 19,646.18
Rate per Rmt 19,646.18
Say Rs. Per Rmt 19,646.20
___________________________________________________________________________________________________
Page no. 295 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Rmt 27,243.62
Say Rs. Per Rmt 27,243.60
12-13-B-4-B Beyond 20m upto 30 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 25 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-13-B-4-A Average Rate 48,668.40
Add 25% 48668.40 x 25% 12,167.10
Average Rate Per Rmt 60,835.50
Rate per Rmt 60,835.50
Say Rs. Per Rmt 60,835.50
12-13-B-4-C Beyond 20m upto 30 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-13-B-4-A Average Rate 48,668.40
Add 5% 48668.40 x 5% 2,433.42
Average Rate Per Rmt 51,101.82
___________________________________________________________________________________________________
Page no. 296 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Rmt 51,101.82
Say Rs. Per Rmt 51,101.80
12-13-B-5-B Beyond 30m upto 40 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 20 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-13-B-5-A Average Rate 1,15,629.10
Add 20% 115629.10 x 20% 23,125.82
___________________________________________________________________________________________________
Page no. 297 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Average Rate Per Rmt 1,38,754.92
Rate per Rmt 1,38,754.92
Say Rs. Per Rmt 1,38,754.90
12-13-B-5-C Beyond 30m upto 40 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-13-B-5-A Average Rate 1,15,629.10
Add 5% 115629.10 x 5% 5,781.46
Average Rate Per Rmt 1,21,410.56
Rate per Rmt 1,21,410.56
Say Rs. Per Rmt 1,21,410.60
___________________________________________________________________________________________________
Page no. 298 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC091 Crane with grab 0.75 cum capacity hours 4.50 1995.00 / hours 8,977.50
Consumables in sinking @10 per cent 10473.75 x 10% 1,047.38
of Machine
Total Resource Cost 16,685.13
Over Head excluding Tax (10%-4%) @6% 16,685.13 x 6 % 1,001.11
Contractor's Profit @10% 17,686.24 x 10 % 1,768.62
Labour Cess @1% 19,454.86 x 1 % 194.55
Cost For 1 Rmt 19,649.41
Rate per Rmt 19,649.41
Say Rs. Per Rmt 19,649.40
___________________________________________________________________________________________________
Page no. 299 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 23,028.23
Over Head excluding Tax (10%-4%) @6% 23,028.23 x 6 % 1,381.69
Contractor's Profit @10% 24,409.92 x 10 % 2,440.99
Labour Cess @1% 26,850.91 x 1 % 268.51
Cost For 1 Rmt 27,119.42
Rate per Rmt 27,119.42
Say Rs. Per Rmt 27,119.40
12-14 Sinking of 8 m external diameter well ( other than pneumatic method of sinking )
12-14-A throughsoil
Sandy all types of strata namely sandy soil, clayey soil and rock as shown against
12-14-A-1 Depth below bed level upto 3.0 M
Unit = Rmt
Taking output = 1 Rmt Rate of sinking = 0.25 m per hour.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.180 306.00 / Day 55.08
PL16 Mazdoor (Semi skilled) day 3.000 306.00 / Day 918.00
Sinking helper
PL17 Mazdoor/Beldar (Skilled) day 1.500 392.70 / Day 589.05
Sinker
Machine
PMC091 Crane with grab 0.75 cum capacity hours 4.00 1995.00 / hours 7,980.00
Consumables in sinking @10 per cent 7980.00 x 10% 798.00
of Machine
Total Resource Cost 10,340.13
Over Head excluding Tax (10%-4%) @6% 10,340.13 x 6 % 620.41
Contractor's Profit @10% 10,960.54 x 10 % 1,096.05
Labour Cess @1% 12,056.59 x 1 % 120.57
Cost For 1 Rmt 12,177.16
Rate per Rmt 12,177.16
Say Rs. Per Rmt 12,177.20
___________________________________________________________________________________________________
Page no. 300 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Taking output = 1 Rmt Rate of sinking = 0.20 m per hour.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.250 306.00 / Day 76.50
PL16 Mazdoor (Semi skilled) day 3.500 306.00 / Day 1,071.00
Sinking helper
PL17 Mazdoor/Beldar (Skilled) day 1.750 392.70 / Day 687.23
Sinker
Machine
PMC091 Crane with grab 0.75 cum capacity hours 5.00 1995.00 / hours 9,975.00
Consumables in sinking @10 per cent 9975.00 x 10% 997.50
of Machine
Total Resource Cost 12,807.23
Over Head excluding Tax (10%-4%) @6% 12,807.23 x 6 % 768.43
Contractor's Profit @10% 13,575.66 x 10 % 1,357.57
Labour Cess @1% 14,933.22 x 1 % 149.33
Cost For 1 Rmt 15,082.56
Rate per Rmt 15,082.56
Say Rs. Per Rmt 15,082.60
___________________________________________________________________________________________________
Page no. 301 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Add 7.5% for every additional meter depth of sinking over the rate of sinking for the previous meter
Code Resource Unit Qty. Rate Amount
21st m 24,567.97 x 1.075 26,410.56
22nd m 26,410.56 x 1.075 28,391.36
23rd m 28,391.36 x 1.075 30,520.71
24th m 30,520.71 x 1.075 32,809.76
25th m 32,809.76 x 1.075 35,270.49
26th m 35,270.49 x 1.075 37,915.78
27th m 37,915.78 x 1.075 40,759.46
28th m 40,759.46 x 1.075 43,816.42
29th m 43,816.42 x 1.075 47,102.65
30th m 47,102.65 x 1.075 50,635.35
Total Cost for 20th to 30th m 3,73,632.55
Average Rate Per Rmt 37,363.26
Rate per Rmt 37,363.26
Say Rs. Per Rmt 37,363.30
___________________________________________________________________________________________________
Page no. 302 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
40th m 1,19,395.51 x 1.10 1,31,335.07
Total Cost for 30th to 40th m 8,87,696.84
Average Rate Per Rmt 88,769.68
Rate per Rmt 88,769.68
Say Rs. Per Rmt 88,769.70
___________________________________________________________________________________________________
Page no. 303 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.320 306.00 / Day 97.92
PL16 Mazdoor (Semi skilled) day 4.500 306.00 / Day 1,377.00
Sinking helper
PL17 Mazdoor/Beldar (Skilled) day 2.500 392.70 / Day 981.75
Sinker
Machine
PMC079 Air compressor with pneumatic chisel hours 3.50 399.00 / hours 1,396.50
attachment for cutting hard clay.
PMC091 Crane with grab 0.75 cum capacity hours 6.00 1995.00 / hours 11,970.00
Consumables in sinking @10 per cent 13366.50 x 10% 1,336.65
of Machine
Total Resource Cost 17,159.82
Over Head excluding Tax (10%-4%) @6% 17,159.82 x 6 % 1,029.59
Contractor's Profit @10% 18,189.41 x 10 % 1,818.94
Labour Cess @1% 20,008.35 x 1 % 200.08
Cost For 1 Rmt 20,208.43
Rate per Rmt 20,208.43
Say Rs. Per Rmt 20,208.40
___________________________________________________________________________________________________
Page no. 304 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Add for dewatering @ 5 per cent of cost, if required.
Code Resource Unit Qty. Rate Amount
12-14-B-3-A Average Rate 26,688.80
Add 5% 26688.80 x 5% 1,334.44
Average Rate Per Rmt 28,023.24
Rate per Rmt 28,023.24
Say Rs. Per Rmt 28,023.20
12-14-B-4-B Beyond 20m upto 30 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 25 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-14-B-4-A Average Rate 50,061.10
Add 25% 50061.10 x 25% 12,515.28
Average Rate Per Rmt 62,576.38
Rate per Rmt 62,576.38
Say Rs. Per Rmt 62,576.40
12-14-B-4-C Beyond 20m upto 30 m (including Dewatering but Excluding cost for Kentledge)
___________________________________________________________________________________________________
Page no. 305 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-14-B-4-A Average Rate 50,061.10
Add 5% 50061.10 x 5% 2,503.06
Average Rate Per Rmt 52,564.16
Rate per Rmt 52,564.16
Say Rs. Per Rmt 52,564.20
___________________________________________________________________________________________________
Page no. 306 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-14-B-5-B Beyond 30m upto 40 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 20 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-14-B-5-A Average Rate 1,18,937.90
Add 20% 118937.90 x 20% 23,787.58
Average Rate Per Rmt 1,42,725.48
Rate per Rmt 1,42,725.48
Say Rs. Per Rmt 1,42,725.50
12-14-B-5-C Beyond 30m upto 40 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-14-B-5-A Average Rate 1,18,937.90
Add 5% 118937.90 x 5% 5,946.90
Average Rate Per Rmt 1,24,884.80
Rate per Rmt 1,24,884.80
Say Rs. Per Rmt 1,24,884.80
___________________________________________________________________________________________________
Page no. 307 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL16 Mazdoor (Semi skilled) day 12.000 306.00 / Day 3,672.00
Sinking helper
PL17 Mazdoor/Beldar (Skilled) day 4.000 392.70 / Day 1,570.80
Sinker
Machine
PMC079 Air compressor with pneumatic chisel hours 3.75 399.00 / hours 1,496.25
attachment for cutting hard clay.
PMC091 Crane with grab 0.75 cum capacity hours 5.00 1995.00 / hours 9,975.00
Consumables in sinking @10 per cent 11471.25 x 10% 1,147.13
of Machine
Total Resource Cost 18,543.56
Over Head excluding Tax (10%-4%) @6% 18,543.56 x 6 % 1,112.61
Contractor's Profit @10% 19,656.17 x 10 % 1,965.62
Labour Cess @1% 21,621.79 x 1 % 216.22
Cost For 1 Rmt 21,838.00
Rate per Rmt 21,838.00
Say Rs. Per Rmt 21,838.00
___________________________________________________________________________________________________
Page no. 308 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Consumables in sinking @10 per cent 12768.00 x 10% 1,276.80
of Machine
Material
PM0081 Gelatine 80 per cent Kg 8.00 93.00 / Kg. 744.00
PM0223 Electric Detonators @ 1 detonator for No. 32.00 851.00 / 100 Nos 272.32
1/2 gelatin stick of 125 gms each
Total Resource Cost 23,306.04
Over Head excluding Tax (10%-4%) @6% 23,306.04 x 6 % 1,398.36
Contractor's Profit @10% 24,704.40 x 10 % 2,470.44
Labour Cess @1% 27,174.84 x 1 % 271.75
Cost For 1 Rmt 27,446.59
Rate per Rmt 27,446.59
Say Rs. Per Rmt 27,446.60
12-15 Sinking of 9 m external diameter well ( other than pneumatic method of sinking )
through all types of strata namely sandy soil, clayey soil and rock as shown against
each case, complete as per drawing and technical specifications. Depth of sinking is
reckoned from bed level.
___________________________________________________________________________________________________
Page no. 309 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 10,419.69
Over Head excluding Tax (10%-4%) @6% 10,419.69 x 6 % 625.18
Contractor's Profit @10% 11,044.87 x 10 % 1,104.49
Labour Cess @1% 12,149.36 x 1 % 121.49
Cost For 1 Rmt 12,270.85
Rate per Rmt 12,270.85
Say Rs. Per Rmt 12,270.90
___________________________________________________________________________________________________
Page no. 310 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
19th m 24,469.76 x 1.05 25,693.25
20th m 25,693.25 x 1.05 26,977.92
Total Cost for 10th to 20th m 2,18,732.13
Average Rate Per Rmt 21,873.21
Rate per Rmt 21,873.21
Say Rs. Per Rmt 21,873.20
___________________________________________________________________________________________________
Page no. 311 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
31st m 55,602.34 x 1.10 61,162.57
32nd m 61,162.57 x 1.10 67,278.83
33rd m 67,278.83 x 1.10 74,006.71
34th m 74,006.71 x 1.10 81,407.38
35th m 81,407.38 x 1.10 89,548.12
36th m 89,548.12 x 1.10 98,502.93
37th m 98,502.93 x 1.10 1,08,353.22
38th m 1,08,353.22 x 1.10 1,19,188.54
39th m 1,19,188.54 x 1.10 1,31,107.40
40th m 1,31,107.40 x 1.10 1,44,218.14
Total Cost for 30th to 40th m 9,74,773.84
Average Rate Per Rmt 97,477.38
Rate per Rmt 97,477.38
Say Rs. Per Rmt 97,477.40
___________________________________________________________________________________________________
Page no. 312 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 15,606.26 x 10 % 1,560.63
Labour Cess @1% 17,166.89 x 1 % 171.67
Cost For 1 Rmt 17,338.56
Rate per Rmt 17,338.56
Say Rs. Per Rmt 17,338.60
___________________________________________________________________________________________________
Page no. 313 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
18th m 30,698.99 x 1.05 32,233.94
19th m 32,233.94 x 1.05 33,845.64
20th m 33,845.64 x 1.05 35,537.92
Total Cost for 10th to 20th m 2,88,135.12
Average Rate Per Rmt 28,813.51
Rate per Rmt 28,813.51
Say Rs. Per Rmt 28,813.50
12-15-B-4-B Beyond 20m upto 30 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 25 per cent of cost for Kentledge including supports, loading arrangement and Labour
___________________________________________________________________________________________________
Page no. 314 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
12-15-B-4-A Average Rate 54,046.50
Add 25% 54046.50 x 25% 13,511.63
Average Rate Per Rmt 67,558.13
Rate per Rmt 67,558.13
Say Rs. Per Rmt 67,558.10
12-15-B-4-C Beyond 20m upto 30 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-15-B-4-A Average Rate 54,046.50
Add 5% 54046.50 x 5% 2,702.33
Average Rate Per Rmt 56,748.83
Rate per Rmt 56,748.83
Say Rs. Per Rmt 56,748.80
___________________________________________________________________________________________________
Page no. 315 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
38th m 1,42,733.34 x 1.10 1,57,006.68
39th m 1,57,006.68 x 1.10 1,72,707.35
40th m 1,72,707.35 x 1.10 1,89,978.08
Total Cost for 30 to 40 m 12,84,066.38
Average Rate Per Rmt 1,28,406.64
Rate per Rmt 1,28,406.64
Say Rs. Per Rmt 1,28,406.60
12-15-B-5-B Beyond 30m upto 40 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 20 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-15-B-5-A Average Rate 1,28,406.60
Add 20% 128406.60 x 20% 25,681.32
Average Rate Per Rmt 1,54,087.92
Rate per Rmt 1,54,087.92
Say Rs. Per Rmt 1,54,087.90
12-15-B-5-C Beyond 30m upto 40 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-15-B-5-A Average Rate 1,28,406.60
Add 5% 128406.60 x 5% 6,420.33
Average Rate Per Rmt 1,34,826.93
Rate per Rmt 1,34,826.93
Say Rs. Per Rmt 1,34,826.90
___________________________________________________________________________________________________
Page no. 316 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-15-C Soft rock (9m dia well )
12-15-C-1 Depth of soft rock strata upto 3m (For Dewatering not Required)
Unit = Rmt
Taking output = 1 Rmt Rate of sinking = 0.15 m per hour.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.760 306.00 / Day 232.56
PL24 Diver day 1.200 474.30 / Day 569.16
PL16 Mazdoor (Semi skilled) day 14.000 306.00 / Day 4,284.00
Sinking helper
PL17 Mazdoor/Beldar (Skilled) day 4.000 392.70 / Day 1,570.80
Sinker
Machine
PMC079 Air compressor with pneumatic chisel hours 4.00 399.00 / hours 1,596.00
attachment for cutting hard clay.
PMC091 Crane with grab 0.75 cum capacity hours 6.50 1995.00 / hours 12,967.50
Consumables in sinking @10 per cent 14563.50 x 10% 1,456.35
of Machine
Total Resource Cost 22,676.37
Over Head excluding Tax (10%-4%) @6% 22,676.37 x 6 % 1,360.58
Contractor's Profit @10% 24,036.95 x 10 % 2,403.70
Labour Cess @1% 26,440.65 x 1 % 264.41
Cost For 1 Rmt 26,705.05
Rate per Rmt 26,705.05
Say Rs. Per Rmt 26,705.10
___________________________________________________________________________________________________
Page no. 317 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL09 Rock Hole Driller day 2.000 306.00 / Day 612.00
PL24 Diver day 1.000 474.30 / Day 474.30
PL14 Mate day 1.170 306.00 / Day 358.02
PL15 Beldar/mazdoor (unskilled) day 22.000 280.50 / Day 6,171.00
PL17 Mazdoor/Beldar (Skilled) day 4.000 392.70 / Day 1,570.80
Machine
PMC079 Air compressor with pneumatic chisel hours 2.50 399.00 / hours 997.50
attachment for cutting hard clay.
PMC091 Crane with grab 0.75 cum capacity hours 7.00 1995.00 / hours 13,965.00
Consumables in sinking @10 per cent 14962.50 x 10% 1,496.25
of Machine
Material
PM0081 Gelatine 80 per cent Kg 10.00 93.00 / Kg. 930.00
PM0223 Electric Detonators @ 1 detonator for No. 40.00 851.00 / 100 Nos 340.40
1/2 gelatin stick of 125 gms each
Total Resource Cost 27,033.85
Over Head excluding Tax (10%-4%) @6% 27,033.85 x 6 % 1,622.03
Contractor's Profit @10% 28,655.88 x 10 % 2,865.59
Labour Cess @1% 31,521.46 x 1 % 315.21
Cost For 1 Rmt 31,836.68
Rate per Rmt 31,836.68
Say Rs. Per Rmt 31,836.70
12-16 Sinking of 10 m external diameter well ( other than pneumatic method of sinking )
through all types of strata namely sandy soil, clayey soil and rock as shown against
each case, complete as per drawing and technical specifications. Depth of sinking is
reckoned from bed level.
___________________________________________________________________________________________________
Page no. 318 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL14 Mate day 0.200 306.00 / Day 61.20
PL16 Mazdoor (Semi skilled) day 3.500 306.00 / Day 1,071.00
Sinking helper
PL17 Mazdoor/Beldar (Skilled) day 1.500 392.70 / Day 589.05
Sinker
Machine
PMC091 Crane with grab 0.75 cum capacity hours 5.00 1995.00 / hours 9,975.00
Consumables in sinking @10 per cent 9975.00 x 10% 997.50
of Machine
Total Resource Cost 12,693.75
Over Head excluding Tax (10%-4%) @6% 12,693.75 x 6 % 761.63
Contractor's Profit @10% 13,455.38 x 10 % 1,345.54
Labour Cess @1% 14,800.91 x 1 % 148.01
Cost For 1 Rmt 14,948.92
Rate per Rmt 14,948.92
Say Rs. Per Rmt 14,948.90
___________________________________________________________________________________________________
Page no. 319 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
11th m 17,428.30 x 1.05 18,299.72
12th m 18,299.72 x 1.05 19,214.70
13th m 19,214.70 x 1.05 20,175.44
14th m 20,175.44 x 1.05 21,184.21
15th m 21,184.21 x 1.05 22,243.42
16th m 22,243.42 x 1.05 23,355.59
17th m 23,355.59 x 1.05 24,523.37
18th m 24,523.37 x 1.05 25,749.54
19th m 25,749.54 x 1.05 27,037.01
20th m 27,037.01 x 1.05 28,388.86
Total Cost for 10th to 20th m 2,30,171.85
Average Rate Per Rmt 23,017.18
Rate per Rmt 23,017.18
Say Rs. Per Rmt 23,017.20
___________________________________________________________________________________________________
Page no. 320 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Average Rate Per Rmt 51,808.92
Rate per Rmt 51,808.92
Say Rs. Per Rmt 51,808.90
___________________________________________________________________________________________________
Page no. 321 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Sinking helper
PL17 Mazdoor/Beldar (Skilled) day 2.500 392.70 / Day 981.75
Sinker
Machine
PMC091 Crane with grab 0.75 cum capacity hours 6.00 1995.00 / hours 11,970.00
Consumables in sinking @10 per cent 11970.00 x 10% 1,197.00
of Machine
Total Resource Cost 15,908.25
Over Head excluding Tax (10%-4%) @6% 15,908.25 x 6 % 954.50
Contractor's Profit @10% 16,862.75 x 10 % 1,686.27
Labour Cess @1% 18,549.02 x 1 % 185.49
Cost For 1 Rmt 18,734.51
Rate per Rmt 18,734.51
Say Rs. Per Rmt 18,734.50
___________________________________________________________________________________________________
Page no. 322 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 5 % for every additional meter depth of sinking over the rate of sinking for the previous meter
Code Resource Unit Qty. Rate Amount
11th m 21,087.30 x 1.05 22,141.67
12th m 22,141.67 x 1.05 23,248.75
13th m 23,248.75 x 1.05 24,411.19
14th m 24,411.19 x 1.05 25,631.74
15th m 25,631.74 x 1.05 26,913.33
16th m 26,913.33 x 1.05 28,259.00
17th m 28,259.00 x 1.05 29,671.95
18th m 29,671.95 x 1.05 31,155.55
19th m 31,155.55 x 1.05 32,713.32
20th m 32,713.32 x 1.05 34,348.99
Total Cost for 10th to 20th m 2,78,495.48
Average Rate Per Rmt 27,849.55
Rate per Rmt 27,849.55
Say Rs. Per Rmt 27,849.50
___________________________________________________________________________________________________
Page no. 323 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Cost for 20th to 30th m 5,22,383.52
Average Rate Per Rmt 52,238.35
Rate per Rmt 52,238.35
Say Rs. Per Rmt 52,238.40
12-16-B-4-B Beyond 20m upto 30 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 25 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-16-B-4-A Average Rate 52,238.40
Add 25% 52238.40 x 25% 13,059.60
Average Rate Per Rmt 65,298.00
Rate per Rmt 65,298.00
Say Rs. Per Rmt 65,298.00
12-16-B-4-C Beyond 20m upto 30 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-16-B-4-A Average Rate 52,238.40
Add 5% 52238.40 x 5% 2,611.92
Average Rate Per Rmt 54,850.32
Rate per Rmt 54,850.32
Say Rs. Per Rmt 54,850.30
___________________________________________________________________________________________________
Page no. 324 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 10 % for every additional meter depth of sinking over the rate of sinking for the previous meter
Code Resource Unit Qty. Rate Amount
31st m 70,794.35 x 1.10 77,873.79
32nd m 77,873.79 x 1.10 85,661.17
33rd m 85,661.17 x 1.10 94,227.28
34th m 94,227.28 x 1.10 1,03,650.01
35th m 1,03,650.01 x 1.10 1,14,015.01
36th m 1,14,015.01 x 1.10 1,25,416.51
37th m 1,25,416.51 x 1.10 1,37,958.16
38th m 1,37,958.16 x 1.10 1,51,753.98
39th m 1,51,753.98 x 1.10 1,66,929.38
40th m 1,66,929.38 x 1.10 1,83,622.32
Total Cost for 30 to 40 m 12,41,107.61
Average Rate Per Rmt 1,24,110.76
Rate per Rmt 1,24,110.76
Say Rs. Per Rmt 1,24,110.80
12-16-B-5-B Beyond 30m upto 40 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 20 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-16-B-5-A Average Rate 1,24,110.80
Add 20% 124110.80 x 20% 24,822.16
Average Rate Per Rmt 1,48,932.96
Rate per Rmt 1,48,932.96
Say Rs. Per Rmt 1,48,933.00
12-16-B-5-C Beyond 30m upto 40 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-16-B-5-A Average Rate 1,24,110.80
Add 5% 124110.80 x 5% 6,205.54
Average Rate Per Rmt 1,30,316.34
Rate per Rmt 1,30,316.34
Say Rs. Per Rmt 1,30,316.30
___________________________________________________________________________________________________
Page no. 325 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-16-B-5-A Average Rate 1,24,110.80
Add 5% 124110.80 x 5% 6,205.54
Add 20% 130316.34 x 20% 26,063.27
Average Rate Per Rmt 1,56,379.61
Rate per Rmt 1,56,379.61
Say Rs. Per Rmt 1,56,379.60
___________________________________________________________________________________________________
Page no. 326 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Rmt 30,444.60
12-17 Sinking of 11 m external diameter well ( other than pneumatic method of sinking )
12-17-A throughsoil
Sandy all types of strata namely sandy soil, clayey soil and rock as shown against
___________________________________________________________________________________________________
Page no. 327 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-17-A-1 Depth below bed level upto 3.0 M
Unit = Rmt
Taking output = 0.50 Rmt Rate of sinking = 0.15 m per hour.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.210 306.00 / Day 64.26
PL16 Mazdoor (Semi skilled) day 3.300 306.00 / Day 1,009.80
Sinking helper
PL17 Mazdoor/Beldar (Skilled) day 1.500 392.70 / Day 589.05
Sinker
Machine
PMC091 Crane with grab 0.75 cum capacity hours 6.00 1995.00 / hours 11,970.00
Consumables in sinking @10 per cent 11970.00 x 10% 1,197.00
of Machine
Total Resource Cost 14,830.11
Over Head excluding Tax (10%-4%) @6% 14,830.11 x 6 % 889.81
Contractor's Profit @10% 15,719.92 x 10 % 1,571.99
Labour Cess @1% 17,291.91 x 1 % 172.92
Cost For 0.5 Rmt 17,464.83
Rate per Rmt 34,929.65
Say Rs. Per Rmt 34,929.70
___________________________________________________________________________________________________
Page no. 328 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Rmt 25,998.80
___________________________________________________________________________________________________
Page no. 329 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Add 20% of cost for Kentledge including supports, loading arrangement and Labour .
Code Resource Unit Qty. Rate Amount
12-17-A-4-A Average Rate 64,405.30
Add 20% 64405.30 x 20% 12,881.06
Average Rate Per Rmt 77,286.36
Rate per Rmt 77,286.36
Say Rs. Per Rmt 77,286.40
___________________________________________________________________________________________________
Page no. 330 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 0.50 Rmt Rate of sinking = 0.10 m per hour.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.260 306.00 / Day 79.56
PL16 Mazdoor (Semi skilled) day 4.000 306.00 / Day 1,224.00
Sinking helper
PL17 Mazdoor/Beldar (Skilled) day 2.500 392.70 / Day 981.75
Sinker
Machine
PMC091 Crane with grab 0.75 cum capacity hours 5.00 1995.00 / hours 9,975.00
Consumables in sinking @10 per cent 9975.00 x 10% 997.50
of Machine
Total Resource Cost 13,257.81
Over Head excluding Tax (10%-4%) @6% 13,257.81 x 6 % 795.47
Contractor's Profit @10% 14,053.28 x 10 % 1,405.33
Labour Cess @1% 15,458.61 x 1 % 154.59
Cost For 0.5 Rmt 15,613.19
Rate per Rmt 31,226.39
Say Rs. Per Rmt 31,226.40
___________________________________________________________________________________________________
Page no. 331 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Rmt 43,097.30
___________________________________________________________________________________________________
Page no. 332 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
26th m 1,00,782.56 x 1.075 1,08,341.25
27th m 1,08,341.25 x 1.075 1,16,466.84
28th m 1,16,466.84 x 1.075 1,25,201.86
29th m 1,25,201.86 x 1.075 1,34,592.00
30th m 1,34,592.00 x 1.075 1,44,686.40
Total Cost for 20th to 30th m 10,67,624.56
Average Rate Per Rmt 1,06,762.46
Rate per Rmt 1,06,762.46
Say Rs. Per Rmt 1,06,762.50
12-17-B-4-B Beyond 20m upto 30 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 25 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-17-B-4-A Average Rate 1,06,762.50
Add 25% 106762.50 x 25% 26,690.63
Average Rate Per Rmt 1,33,453.13
Rate per Rmt 1,33,453.13
Say Rs. Per Rmt 1,33,453.10
12-17-B-4-C Beyond 20m upto 30 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-17-B-4-A Average Rate 1,06,762.50
Add 5% 106762.50 x 5% 5,338.13
Average Rate Per Rmt 1,12,100.63
Rate per Rmt 1,12,100.63
Say Rs. Per Rmt 1,12,100.60
___________________________________________________________________________________________________
Page no. 333 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Rmt 1,40,125.80
12-17-B-5-B Beyond 30m upto 40 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 20 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-17-B-5-A Average Rate 2,53,652.10
Add 20% 253652.10 x 20% 50,730.42
Average Rate Per Rmt 3,04,382.52
Rate per Rmt 3,04,382.52
Say Rs. Per Rmt 3,04,382.50
12-17-B-5-C Beyond 30m upto 40 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-17-B-5-A Average Rate 2,53,652.10
Add 5% 253652.10 x 5% 12,682.61
Average Rate Per Rmt 2,66,334.71
Rate per Rmt 2,66,334.71
___________________________________________________________________________________________________
Page no. 334 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Rmt 2,66,334.70
___________________________________________________________________________________________________
Page no. 335 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
12-17-C-1 Rate as Above 65,266.30
Add 5% for Dewatering 65266.30 x 5% 3,263.32
Cost For 1 Rmt 68,529.62
Rate per Rmt 68,529.62
Say Rs. Per Rmt 68,529.60
___________________________________________________________________________________________________
Page no. 336 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Rmt 89,065.31
Say Rs. Per Rmt 89,065.30
12-18 Sinking of 12 m external diameter well ( other than pneumatic method of sinking )
through all types of strata namely sandy soil, clayey soil and rock as shown against
each case, complete as per drawing and technical specifications. Depth of sinking is
reckoned from bed level.
___________________________________________________________________________________________________
Page no. 337 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Consumables in sinking @10 per cent 12967.50 x 10% 1,296.75
of Machine
Total Resource Cost 16,812.72
Over Head excluding Tax (10%-4%) @6% 16,812.72 x 6 % 1,008.76
Contractor's Profit @10% 17,821.48 x 10 % 1,782.15
Labour Cess @1% 19,603.63 x 1 % 196.04
Cost For 0.25 Rmt 19,799.67
Rate per Rmt 79,198.67
Say Rs. Per Rmt 79,198.70
___________________________________________________________________________________________________
Page no. 338 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
29th m 2,30,079.94 x 1.075 2,47,335.94
30th m 2,47,335.94 x 1.075 2,65,886.13
Total Cost for 20th to 30th m 19,61,943.73
Average Rate Per Rmt 1,96,194.37
Rate per Rmt 1,96,194.37
Say Rs. Per Rmt 1,96,194.40
___________________________________________________________________________________________________
Page no. 339 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 20% 466129.40 x 20% 93,225.88
Average Rate Per Rmt 5,59,355.28
Rate per Rmt 5,59,355.28
Say Rs. Per Rmt 5,59,355.30
___________________________________________________________________________________________________
Page no. 340 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Consumables in sinking @10 per cent 18413.85 x 10% 1,841.39
of Machine
Total Resource Cost 23,710.74
Over Head excluding Tax (10%-4%) @6% 23,710.74 x 6 % 1,422.64
Contractor's Profit @10% 25,133.38 x 10 % 2,513.34
Labour Cess @1% 27,646.72 x 1 % 276.47
Cost For 0.25 Rmt 27,923.19
Rate per Rmt 1,11,692.76
Say Rs. Per Rmt 1,11,692.80
___________________________________________________________________________________________________
Page no. 341 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Add 7.5 % for every additional meter depth of sinking over the rate of sinking for the previous meter
Code Resource Unit Qty. Rate Amount
21st m 1,81,935.80 x 1.075 1,95,580.99
22nd m 1,95,580.99 x 1.075 2,10,249.56
23rd m 2,10,249.56 x 1.075 2,26,018.28
24th m 2,26,018.28 x 1.075 2,42,969.65
25th m 2,42,969.65 x 1.075 2,61,192.37
26th m 2,61,192.37 x 1.075 2,80,781.80
27th m 2,80,781.80 x 1.075 3,01,840.44
28th m 3,01,840.44 x 1.075 3,24,478.47
29th m 3,24,478.47 x 1.075 3,48,814.35
30th m 3,48,814.35 x 1.075 3,74,975.43
Total Cost for 20th to 30th m 27,66,901.33
Average Rate Per Rmt 2,76,690.13
Rate per Rmt 2,76,690.13
Say Rs. Per Rmt 2,76,690.10
12-18-B-4-B Beyond 20m upto 30 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 25 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-18-B-4-A Average Rate 2,76,690.10
Add 25% 276690.10 x 25% 69,172.53
Average Rate Per Rmt 3,45,862.63
Rate per Rmt 3,45,862.63
Say Rs. Per Rmt 3,45,862.60
12-18-B-4-C Beyond 20m upto 30 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-18-B-4-A Average Rate 2,76,690.10
Add 5% 276690.10 x 5% 13,834.51
Average Rate Per Rmt 2,90,524.61
Rate per Rmt 2,90,524.61
Say Rs. Per Rmt 2,90,524.60
___________________________________________________________________________________________________
Page no. 342 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 25 per cent of cost for Kentledge including supports, loading arrangement and Labour
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-18-B-4-A Average Rate 2,76,690.10
Add 5% 276690.10 x 5% 13,834.51
Add 25% 290524.61 x 25% 72,631.15
Average Rate Per Rmt 3,63,155.76
Rate per Rmt 3,63,155.76
Say Rs. Per Rmt 3,63,155.80
12-18-B-5-B Beyond 30m upto 40 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 20 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-18-B-5-A Average Rate 6,57,375.70
Add 20% 657375.70 x 20% 1,31,475.14
Average Rate Per Rmt 7,88,850.84
Rate per Rmt 7,88,850.84
Say Rs. Per Rmt 7,88,850.80
___________________________________________________________________________________________________
Page no. 343 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-18-B-5-C Beyond 30m upto 40 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-18-B-5-A Average Rate 6,57,375.70
Add 5% 657375.70 x 5% 32,868.79
Average Rate Per Rmt 6,90,244.49
Rate per Rmt 6,90,244.49
Say Rs. Per Rmt 6,90,244.50
___________________________________________________________________________________________________
Page no. 344 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 33,071.31 x 6 % 1,984.28
Contractor's Profit @10% 35,055.59 x 10 % 3,505.56
Labour Cess @1% 38,561.15 x 1 % 385.61
Cost For 0.25 Rmt 38,946.76
Rate per Rmt 1,55,787.04
Say Rs. Per Rmt 1,55,787.00
___________________________________________________________________________________________________
Page no. 345 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Rmt 1,96,648.19
Say Rs. Per Rmt 1,96,648.20
12-19 Sinking of Twin D Type well ( other than pneumatic method of sinking ) through all
types of strata namely sandy soil, clayey soil and rock as shown against each case,
complete as per drawing and technical specifications. Depth of sinking is reckoned
from bed level.
(Dimensions of well - Overall length = 12 m; Overall width = 6 m)
___________________________________________________________________________________________________
Page no. 346 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 1.00 Rmt Rate of sinking = 0.17 m per hour.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.300 306.00 / Day 91.80
PL16 Mazdoor (Semi skilled) day 4.000 306.00 / Day 1,224.00
Sinking helper
PL17 Mazdoor/Beldar (Skilled) day 1.500 392.70 / Day 589.05
Sinker
Machine
PMC091 Crane with grab 0.75 cum capacity hours 5.88 1995.00 / hours 11,730.60
Consumables in sinking @10 per cent 11730.60 x 10% 1,173.06
of Machine
Total Resource Cost 14,808.51
Over Head excluding Tax (10%-4%) @6% 14,808.51 x 6 % 888.51
Contractor's Profit @10% 15,697.02 x 10 % 1,569.70
Labour Cess @1% 17,266.72 x 1 % 172.67
Cost For 1 Rmt 17,439.39
Rate per Rmt 17,439.39
Say Rs. Per Rmt 17,439.40
___________________________________________________________________________________________________
Page no. 347 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 7.5% for every additional meter depth of sinking over the rate of sinking for the previous meter
Code Resource Unit Qty. Rate Amount
21st m 28,406.94 x 1.075 30,537.47
22nd m 30,537.47 x 1.075 32,827.78
23rd m 32,827.78 x 1.075 35,289.86
24th m 35,289.86 x 1.075 37,936.60
25th m 37,936.60 x 1.075 40,781.84
26th m 40,781.84 x 1.075 43,840.48
27th m 43,840.48 x 1.075 47,128.52
28th m 47,128.52 x 1.075 50,663.16
29th m 50,663.16 x 1.075 54,462.89
30th m 54,462.89 x 1.075 58,547.61
Total Cost for 20th to 30th m 4,32,016.20
Average Rate Per Rmt 43,201.62
Rate per Rmt 43,201.62
Say Rs. Per Rmt 43,201.60
___________________________________________________________________________________________________
Page no. 348 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Cost for 30th to 40th m 10,26,407.93
Average Rate Per Rmt 1,02,640.79
Rate per Rmt 1,02,640.79
Say Rs. Per Rmt 1,02,640.80
___________________________________________________________________________________________________
Page no. 349 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour
PL14 Mate day 0.450 306.00 / Day 137.70
PL16 Mazdoor (Semi skilled) day 6.000 306.00 / Day 1,836.00
Sinking helper
PL17 Mazdoor/Beldar (Skilled) day 3.250 392.70 / Day 1,276.28
Sinker
Machine
PMC079 Air compressor with pneumatic chisel hours 4.50 399.00 / hours 1,795.50
attachment for cutting hard clay.
PMC091 Crane with grab 0.75 cum capacity hours 6.67 1995.00 / hours 13,306.65
Consumables in sinking @10 per cent 15102.15 x 10% 1,510.22
of Machine
Total Resource Cost 19,862.34
Over Head excluding Tax (10%-4%) @6% 19,862.34 x 6 % 1,191.74
Contractor's Profit @10% 21,054.08 x 10 % 2,105.41
Labour Cess @1% 23,159.49 x 1 % 231.59
Cost For 1 Rmt 23,391.08
Rate per Rmt 23,391.08
Say Rs. Per Rmt 23,391.10
___________________________________________________________________________________________________
Page no. 350 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add for dewatering @ 5 per cent of cost, if required.
Code Resource Unit Qty. Rate Amount
12-19-B-3-A Average Rate 30,892.10
Add 5% 30892.10 x 5% 1,544.61
Average Rate Per Rmt 32,436.71
Rate per Rmt 32,436.71
Say Rs. Per Rmt 32,436.70
12-19-B-4-B Beyond 20m upto 30 m (including Kentledge but Excluding cost for Dewatering)
Unit = Rmt
Add 25 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-19-B-4-A Average Rate 57,945.40
Add 25% 57945.40 x 25% 14,486.35
Average Rate Per Rmt 72,431.75
Rate per Rmt 72,431.75
Say Rs. Per Rmt 72,431.80
12-19-B-4-C Beyond 20m upto 30 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
___________________________________________________________________________________________________
Page no. 351 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-19-B-4-A Average Rate 57,945.40
Add 5% 57945.40 x 5% 2,897.27
Average Rate Per Rmt 60,842.67
Rate per Rmt 60,842.67
Say Rs. Per Rmt 60,842.70
12-19-B-5-B Beyond 30m upto 40 m (including Kentledge but Excluding cost for Dewatering)
___________________________________________________________________________________________________
Page no. 352 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Add 20 per cent of cost for Kentledge including supports, loading arrangement and Labour
Code Resource Unit Qty. Rate Amount
12-19-B-5-A Average Rate 1,37,669.90
Add 20% 137669.90 x 20% 27,533.98
Average Rate Per Rmt 1,65,203.88
Rate per Rmt 1,65,203.88
Say Rs. Per Rmt 1,65,203.90
12-19-B-5-C Beyond 30m upto 40 m (including Dewatering but Excluding cost for Kentledge)
Unit = Rmt
Add 5 per cent of cost for dewatering of the cost, if required
Code Resource Unit Qty. Rate Amount
12-19-B-5-A Average Rate 1,37,669.90
Add 5% 137669.90 x 5% 6,883.50
Average Rate Per Rmt 1,44,553.40
Rate per Rmt 1,44,553.40
Say Rs. Per Rmt 1,44,553.40
___________________________________________________________________________________________________
Page no. 353 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL17 Mazdoor/Beldar (Skilled) day 4.500 392.70 / Day 1,767.15
Sinker
Machine
PMC079 Air compressor with pneumatic chisel hours 6.00 399.00 / hours 2,394.00
attachment for cutting hard clay.
PMC091 Crane with grab 0.75 cum capacity hours 8.33 1995.00 / hours 16,618.35
Consumables in sinking @10 per cent 19012.35 x 10% 1,901.24
of Machine
Total Resource Cost 28,245.35
Over Head excluding Tax (10%-4%) @6% 28,245.35 x 6 % 1,694.72
Contractor's Profit @10% 29,940.07 x 10 % 2,994.01
Labour Cess @1% 32,934.07 x 1 % 329.34
Cost For 1 Rmt 33,263.41
Rate per Rmt 33,263.41
Say Rs. Per Rmt 33,263.40
___________________________________________________________________________________________________
Page no. 354 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Material
PM0081 Gelatine 80 per cent Kg 10.00 93.00 / Kg. 930.00
PM0223 Electric Detonators @ 1 detonator for No. 40.00 851.00 / 100 Nos 340.40
1/2 gelatin stick of 125 gms each
Total Resource Cost 34,354.19
Over Head excluding Tax (10%-4%) @6% 34,354.19 x 6 % 2,061.25
Contractor's Profit @10% 36,415.44 x 10 % 3,641.54
Labour Cess @1% 40,056.99 x 1 % 400.57
Cost For 1 Rmt 40,457.56
Rate per Rmt 40,457.56
Say Rs. Per Rmt 40,457.60
12-20 Pneumatic sinking of wells with equipment of approved design, drawing and
specifications worked by competent and trained personnel and comprising of
compression and decompression chambers, reducers, two air locks separately for
men and plant & materials, arrangement for supply of fresh air to working chambers,
check valves, exhaust valves, shafts made from steel plates of riveted construction
not less than 6 mm thick to withstand an air pressure of 0.50 MPa, controlled blasting
of hard rock where required, staircases and 1 m wide landing plate forms with railing,
arrangement for compression and decompression, electric lighting of 50 V maximum,
proper rooms for rest and medical examinations and compliance with safety
precautions as per IS:4138, all as per clause1207.6 of MoRTH Specifications.
Unit = Cum
Taking output = 5.00 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL04 Blaster day 0.500 474.30 / Day 237.15
PL09 Rock Hole Driller day 1.000 306.00 / Day 306.00
PL14 Mate day 1.860 306.00 / Day 569.16
PL15 Beldar/mazdoor (unskilled) day 30.000 280.50 / Day 8,415.00
PL17 Mazdoor/Beldar (Skilled) day 10.000 392.70 / Day 3,927.00
___________________________________________________________________________________________________
Page no. 355 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL22 Para medical personnel day 1.000 474.30 / Day 474.30
PL24 Diver day 4.000 474.30 / Day 1,897.20
PL26 Medical Officer day 0.500 1224.00 / Day 612.00
Machine
PMC001 Air Compressor 210 cfm hours 12.00 399.00 / hours 4,788.00
PMC028 Tipper 5.5 cum/10 ton capacity hours 6.00 631.75 / hours 3,790.50
PMC082 Boat to carry atleast 20 persons hours 6.00 292.60 / hours 1,755.60
PMC088 Crane 15 tonne capacity hours 6.00 1197.00 / hours 7,182.00
PMC095 Generator 33 KVA hours 6.00 465.50 / hours 2,793.00
PMC060 Pneumatic Sinking Plant hours 6.00 4096.40 / hours 24,578.40
PMC098 Induction, deinduction and erection of hours 6.00 6650.00 / hours 39,900.00
plant and equipment including all
components and accessories
Material
PM0081 Gelatine 80 per cent Kg 1.50 93.00 / Kg. 139.50
PM0223 Electric Detonators @ 1 detonator for No. 6.00 851.00 / 100 Nos 51.06
1/2 gelatin stick of 125 gms each
PM0127 Steel Reinforcement (HYSD Bars) MT 0.48 46177.30 / M.T. 221.65
Total Resource Cost 1,01,637.52
Sub-Item
12-8-H-2 M35 grade RCC corbel provided for Cum 8.00 5521.90 /Cum 44,175.20
supporting of equipment (Dimensions
as per ground conditions).
2.Cost of pneumatic sinking per cum of individual wells will be added to the cost indicated at (1) above
to arrive at the final rate of pneumatic sinking per cum.
3.The cost of induction and deinduction will depend upon the distance involved for shifting of equipment
which may be assessed in individual cases as per actual ground conditions at the time of making of
cost estimates.
4.In case pneumatic sinking is involved on a dry bed, the provision of barge and boat may be omitted.
5.The necessity and dimensions of the corbel will be as per actual ground conditions.
___________________________________________________________________________________________________
Page no. 356 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
6.Small equipments like welding sets, pumps, vibrators, pneumatic tools, portable lamps, fire
extinguishers, hose pipes etc., have not been included as the same are covered as items of minor T&P
under overhead charges.
12-21 Sand filling in wells complete as per drawing and technical specifications
Unit = Cum
Taking output = 1.00 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.010 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.300 280.50 / Day 84.15
Material
PM0124 Sand (Fine) Cum 1.20 1117.46 / Cum 1,340.95
Total Resource Cost 1,428.16
Over Head excluding Tax (10%-4%) @6% 1,428.16 x 6 % 85.69
Contractor's Profit @10% 1,513.85 x 10 % 151.39
Labour Cess @1% 1,665.24 x 1 % 16.65
Cost For 1 Cum 1,681.89
Rate per Cum 1,681.89
Say Rs. Per Cum 1,681.90
12-22 Providing steel liner 10 mm thick for curbs and 6mm thick for steining of wells
including fabricating and setting out as per detailed drawing
Unit = Tonne
Taking output = 1.00 Tonne
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 5.000 510.00 / Day 2,550.00
PL11 Fitter (grade 1) day 6.000 474.30 / Day 2,845.80
PL14 Mate day 1.240 306.00 / Day 379.44
PL15 Beldar/mazdoor (unskilled) day 10.000 280.50 / Day 2,805.00
PL59 Welder day 5.000 392.70 / Day 1,963.50
Material
PM0101 MS Flat / Structural Steel MT 1.05 42177.30 / MT 44,286.17
Electrodes, cutting gas and other 44286.17 x 5% 2,214.31
consumables @ 5 per cent on cost
above.
Total Resource Cost 57,044.21
Over Head excluding Tax (10%-4%) @6% 57,044.21 x 6 % 3,422.65
Contractor's Profit @10% 60,466.87 x 10 % 6,046.69
Labour Cess @1% 66,513.55 x 1 % 665.14
___________________________________________________________________________________________________
Page no. 357 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 1 Tonne 67,178.69
Rate per Tonne 67,178.69
Say Rs. Per Tonne 67,178.70
12-23 Bored cast-in-situ M35 grade R.C.C. pile excluding reinforcement complete as per
drawing and technical specifications and removal of excavated earth with all lifts and
lead upto 1000 m. (Pile diameter-750 mm)
Unit = Rmt
Taking output = 15.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.140 306.00 / Day 42.84
PL15 Beldar/mazdoor (unskilled) day 3.500 280.50 / Day 981.75
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 0.30 1197.00 / hours 359.10
PMC058 Piling Rig with Bantonite Pump hours 6.00 6955.90 / hours 41,735.40
PMC069 Tipper (5cum) Per Hour hours 0.30 631.75 / hours 189.53
PMC128 Hire and running charges of light crane. hours 0.50 3797.15 / day 237.32
Material
PM0211 Bentonite Kg 300.00 55.00 / Kg. 16,500.00
Total Resource Cost 60,045.94
Sub-Item
12-11-C-4-2 PCC Grade M35 Cum 6.62 5669.30 /Cum 37,530.77
Concrete to be cast with a tremie pipe 200mm dia.
Over Head excluding Tax (10%-4%) @6% 60,045.94 x 6 % 3,602.76
Contractor's Profit @10% 63,648.69 x 10 % 6,364.87
Labour Cess @1% 70,013.56 x 1 % 700.14
Cost For 15 Rmt 1,08,244.46
Rate per Rmt 7,216.30
Say Rs. Per Rmt 7,216.30
12-24 Bored cast-in-situ M35 grade R.C.C. pile excluding reinforcement complete as per
drawing and technical specifications and removal of excavated earth with all lifts and
lead upto 1000 m. (Pile diameter-1000 mm)
Unit = Rmt
Taking output = 10.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.160 306.00 / Day 48.96
PL15 Beldar/mazdoor (unskilled) day 4.000 280.50 / Day 1,122.00
Machine
___________________________________________________________________________________________________
Page no. 358 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC012 Front end-loader 1 cum bucket capacity hours 0.40 1197.00 / hours 478.80
PMC058 Piling Rig with Bantonite Pump hours 6.00 6955.90 / hours 41,735.40
PMC069 Tipper (5cum) Per Hour hours 0.40 631.75 / hours 252.70
PMC128 Hire and running charges of light crane. hours 0.50 3797.15 / day 237.32
Material
PM0211 Bentonite Kg 350.00 55.00 / Kg. 19,250.00
Total Resource Cost 63,125.18
Sub-Item
12-11-C-4-2 PCC Grade M35 Cum 7.85 5669.30 /Cum 44,504.01
Concrete to be cast with a tremie pipe 200mm dia.
Over Head excluding Tax (10%-4%) @6% 63,125.18 x 6 % 3,787.51
Contractor's Profit @10% 66,912.69 x 10 % 6,691.27
Labour Cess @1% 73,603.96 x 1 % 736.04
Cost For 10 Rmt 1,18,844.01
Rate per Rmt 11,884.40
Say Rs. Per Rmt 11,884.40
12-25 Bored cast-in-situ M35 grade R.C.C. pile excluding reinforcement complete as per
drawing and technical specifications and removal of excavated earth with all lifts and
lead upto 1000 m. (Pile diameter-1200 mm)
Unit = Rmt
Taking output = 9.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.180 306.00 / Day 55.08
PL15 Beldar/mazdoor (unskilled) day 4.500 280.50 / Day 1,262.25
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 0.50 1197.00 / hours 598.50
PMC058 Piling Rig with Bantonite Pump hours 6.00 6955.90 / hours 41,735.40
PMC069 Tipper (5cum) Per Hour hours 0.50 631.75 / hours 315.88
PMC128 Hire and running charges of light crane. hours 0.50 3797.15 / day 237.32
Material
PM0211 Bentonite Kg 385.00 55.00 / Kg. 21,175.00
Total Resource Cost 65,379.43
Sub-Item
12-11-C-4-2 PCC Grade M35 Cum 10.17 5669.30 /Cum 57,656.78
Concrete to be cast with a tremie pipe 200mm dia.
Over Head excluding Tax (10%-4%) @6% 65,379.43 x 6 % 3,922.77
Contractor's Profit @10% 69,302.19 x 10 % 6,930.22
Labour Cess @1% 76,232.41 x 1 % 762.32
___________________________________________________________________________________________________
Page no. 359 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 9 Rmt 1,34,651.52
Rate per Rmt 14,961.28
Say Rs. Per Rmt 14,961.30
12-26 Driven cast-in-place vertical M35 grade R.C.C. pile excluding reinforcement complete
as per drawing and & Technical Specification (Pile diameter - 750 mm)
Note:- 1.The quantity of concrete required to be removed above the designed top level of
concrete, if any, will be provided for in the rate analysis.
2.In case steel lining is included in the design for driven cast-in-situ pile and is planned
to be retained, the same may be included in the rate analysis. In case the temporary
steel casing used during casting is planned to be removed, an additional cost @ 0.50
per cent of cost of concrete may be provided to cover its usage.
Unit = Rmt
Taking output = 40.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.120 306.00 / Day 36.72
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
Machine
PMC100 Piling rig Including double acting pile hours 6.00 5852.00 / hours 35,112.00
driving hammer (Hydraulic rig)
PMC128 Hire and running charges of light crane. hours 0.50 3797.15 / day 237.32
Material
PM0215 C.I.shoes for the pile Kg 160.00 65.00 / Kg. 10,400.00
PM0250 M.S. Clamps Kg 70.00 55.00 / Kg. 3,850.00
PM0292 Steel helmet and cushion block on top Kg 50.00 58.00 / Kg. 2,900.00
of pile head during driving.
Total Resource Cost 53,377.54
Sub-Item
12-11-C-4-2 PCC Grade M35 Cum 17.66 5669.30 /Cum 1,00,119.84
Over Head excluding Tax (10%-4%) @6% 53,377.54 x6% 3,202.65
Contractor's Profit @10% 56,580.19 x 10 % 5,658.02
Labour Cess @1% 62,238.21 x1% 622.38
Cost For 40 Rmt 1,62,980.43
Rate per Rmt 4,074.51
Say Rs. Per Rmt 4,074.50
12-27 Driven cast-in-place vertical M35 grade R.C.C. piles excluding reinforcement complete
as per drawing and & Technical Specification (Pile diameter - 1000 mm)
___________________________________________________________________________________________________
Page no. 360 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- 1.The quantity of concrete required to be removed above the designed top level of
concrete, if any, will be provided for in the rate analysis.
2.In case steel lining is included in the design for driven cast-in-situ pile and is planned
to be retained, the same may be included in the rate analysis. In case the temporary
steel casing used during casting is planned to be removed, an additional cost @ 0.50
per cent of cost of concrete may be provided to cover its usage.
Unit = Rmt
Taking output = 30.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.160 306.00 / Day 48.96
PL15 Beldar/mazdoor (unskilled) day 4.000 280.50 / Day 1,122.00
Machine
PMC100 Piling rig Including double acting pile hours 6.00 5852.00 / hours 35,112.00
driving hammer (Hydraulic rig)
PMC128 Hire and running charges of light crane. hours 1.00 3797.15 / day 474.64
Material
PM0215 C.I.shoes for the pile Kg 160.00 65.00 / Kg. 10,400.00
PM0250 M.S. Clamps Kg 70.00 55.00 / Kg. 3,850.00
PM0292 Steel helmet and cushion block on top Kg 50.00 58.00 / Kg. 2,900.00
of pile head during driving.
Total Resource Cost 53,907.60
Sub-Item
12-11-C-4-2 PCC Grade M35 Cum 23.55 5669.30 /Cum 1,33,512.02
Over Head excluding Tax (10%-4%) @6% 53,907.60 x6% 3,234.46
Contractor's Profit @10% 57,142.06 x 10 % 5,714.21
Labour Cess @1% 62,856.27 x1% 628.56
Cost For 30 Rmt 1,96,996.84
Rate per Rmt 6,566.56
Say Rs. Per Rmt 6,566.60
12-28 Driven cast-in-place vertical M35 grade R.C.C. piles excluding reinforcement complete
as per drawing and & Technical Specification (Pile diameter - 1200 mm)
Note:- 1.The quantity of concrete required to be removed above the designed top level of
concrete, if any, will be provided for in the rate analysis.
2.In case steel lining is included in the design for driven cast-in-situ pile and is planned
to be retained, the same may be included in the rate analysis. In case the temporary
steel casing used during casting is planned to be removed, an additional cost @ 0.50
per cent of cost of concrete may be provided to cover its usage.
Unit = Rmt
___________________________________________________________________________________________________
Page no. 361 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 20.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.180 306.00 / Day 55.08
PL15 Beldar/mazdoor (unskilled) day 4.500 280.50 / Day 1,262.25
Machine
PMC100 Piling rig Including double acting pile hours 6.00 5852.00 / hours 35,112.00
driving hammer (Hydraulic rig)
PMC128 Hire and running charges of light crane. hours 0.50 3797.15 / day 237.32
Material
PM0215 C.I.shoes for the pile Kg 160.00 65.00 / Kg. 10,400.00
PM0250 M.S. Clamps Kg 70.00 55.00 / Kg. 3,850.00
PM0292 Steel helmet and cushion block on top Kg 50.00 58.00 / Kg. 2,900.00
of pile head during driving.
Total Resource Cost 53,816.65
Sub-Item
12-11-C-4-2 PCC Grade M35 Cum 22.61 5669.30 /Cum 1,28,182.87
Over Head excluding Tax (10%-4%) @6% 53,816.65 x6% 3,229.00
Contractor's Profit @10% 57,045.65 x 10 % 5,704.57
Labour Cess @1% 62,750.22 x1% 627.50
Cost For 20 Rmt 1,91,560.59
Rate per Rmt 9,578.03
Say Rs. Per Rmt 9,578.00
12-29 Driven precast vertical M35 grade R.C.C. piles excluding reinforcement complete as
per drawing and & Technical Specification (Pile Diameter=500 mm)
Note:- 1.The quantity of concrete required to be removed above the designed top level of
concrete, if any, will be provided for in the rate analysis.
Unit = Rmt
Taking output = 60.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.120 306.00 / Day 36.72
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
Machine
PMC106 Hire and running charges of vibrating hours 6.00 1975.05 / hours 11,850.30
pile driving hammer complete with
power unit and accessories.
___________________________________________________________________________________________________
Page no. 362 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC089 Hire and running charges of crane 20 hours 6.00 1197.00 / hours 7,182.00
tonne capacity.
Material
PM0215 C.I.shoes for the pile Kg 240.00 65.00 / Kg. 15,600.00
PM0251 M.S.shoes @ 35 Kg per pile of 15 m Kg 105.00 60.00 / Kg. 6,300.00
PM0292 Steel helmet and cushion block on top Kg 30.00 58.00 / Kg. 1,740.00
of pile head during driving.
Total Resource Cost 43,550.52
Sub-Item
12-11-F-4-2 RCC Grade M35 Cum 11.78 5521.90 /Cum 65,047.98
Add 1% for carriage of piles from casting yard to work site 1,08,598.50 x 1% 1,085.99
and stacking, and other imponderables during installation.
12-30 Driven precast vertical M35 grade R.C.C. piles excluding reinforcement complete as
per drawing and & Technical Specification (Pile Diameter=750 mm)
Note:- 1.The quantity of concrete required to be removed above the designed top level of
concrete, if any, will be provided for in the rate analysis.
Unit = Rmt
Taking output = 50.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.160 306.00 / Day 48.96
PL15 Beldar/mazdoor (unskilled) day 4.000 280.50 / Day 1,122.00
Machine
PMC106 Hire and running charges of vibrating hours 6.00 1975.05 / hours 11,850.30
pile driving hammer complete with
power unit and accessories.
___________________________________________________________________________________________________
Page no. 363 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 37,602.06
Sub-Item
12-11-F-4-2 RCC Grade M35 Cum 22.08 5521.90 /Cum 1,21,923.55
Add 1% for carriage of piles from casting yard to work site 1,59,525.61 x 1% 1,595.26
and stacking, and other imponderables during installation.
12-31 Driven precast vertical M35 grade R.C.C. piles excluding reinforcement complete as
per drawing and & Technical Specification (Pile Diameter=1000 mm)
Note:- 1.The quantity of concrete required to be removed above the designed top level of
concrete, if any, will be provided for in the rate analysis.
Unit = Rmt
Taking output = 40.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.200 306.00 / Day 61.20
PL15 Beldar/mazdoor (unskilled) day 5.000 280.50 / Day 1,402.50
Machine
PMC106 Hire and running charges of vibrating hours 6.00 1975.05 / hours 11,850.30
pile driving hammer complete with
power unit and accessories.
___________________________________________________________________________________________________
Page no. 364 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 47,129.86 x 10 % 4,712.99
Labour Cess @1% 51,842.84 x 1 % 518.43
Cost For 40 Rmt 2,25,748.93
Rate per Rmt 5,643.72
Say Rs. Per Rmt 5,643.70
12-32 Driven precast vertical M35 grade R.C.C. piles excluding reinforcement complete as
per drawing and & Technical Specification (Size of pile - 300 mm x 300 mm)
Note:- 1.The quantity of concrete required to be removed above the designed top level of
concrete, if any, will be provided for in the rate analysis.
Unit = Rmt
Taking output = 60.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.120 306.00 / Day 36.72
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
Machine
PMC106 Hire and running charges of vibrating hours 6.00 1975.05 / hours 11,850.30
pile driving hammer complete with
power unit and accessories.
___________________________________________________________________________________________________
Page no. 365 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-33 Driven precast vertical M35 grade R.C.C. piles excluding reinforcement complete as
per drawing and & Technical Specification (Size of pile - 500 mm x 500 mm)
Note:- 1.The quantity of concrete required to be removed above the designed top level of
concrete, if any, will be provided for in the rate analysis.
Unit = Rmt
Taking output = 50.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.160 306.00 / Day 48.96
PL15 Beldar/mazdoor (unskilled) day 4.000 280.50 / Day 1,122.00
Machine
PMC106 Hire and running charges of vibrating hours 6.00 1975.05 / hours 11,850.30
pile driving hammer complete with
power unit and accessories.
PMC089 Hire and running charges of crane 20 hours 6.00 1197.00 / hours 7,182.00
tonne capacity.
Material
PM0215 C.I.shoes for the pile Kg 160.00 65.00 / Kg. 10,400.00
PM0251 M.S.shoes @ 35 Kg per pile of 15 m Kg 70.00 60.00 / Kg. 4,200.00
PM0292 Steel helmet and cushion block on top Kg 30.00 58.00 / Kg. 1,740.00
of pile head during driving.
Total Resource Cost 36,543.26
Sub-Item
12-11-F-4-2 RCC Grade M35 Cum 12.50 5521.90 /Cum 69,023.75
Add 1% for carriage of piles from casting yard to work site 1,05,567.01 x 1% 1,055.67
and stacking, and other imponderables during installation.
12-34 Driven precast vertical M35 grade R.C.C. piles excluding reinforcement complete as
per drawing and & Technical Specification (Size of pile - 750 mm x 750 mm)
Note:- 1.The quantity of concrete required to be removed above the designed top level of
concrete, if any, will be provided for in the rate analysis.
___________________________________________________________________________________________________
Page no. 366 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Taking output = 40.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.180 306.00 / Day 55.08
PL15 Beldar/mazdoor (unskilled) day 4.500 280.50 / Day 1,262.25
Machine
PMC106 Hire and running charges of vibrating hours 6.00 1975.05 / hours 11,850.30
pile driving hammer complete with
power unit and accessories.
PMC089 Hire and running charges of crane 20 hours 6.00 1197.00 / hours 7,182.00
tonne capacity.
Material
PM0215 C.I.shoes for the pile Kg 160.00 65.00 / Kg. 10,400.00
PM0251 M.S.shoes @ 35 Kg per pile of 15 m Kg 70.00 60.00 / Kg. 4,200.00
PM0292 Steel helmet and cushion block on top Kg 30.00 58.00 / Kg. 1,740.00
of pile head during driving.
Total Resource Cost 36,689.63
Sub-Item
12-11-F-4-2 RCC Grade M35 Cum 22.50 5521.90 /Cum 1,24,242.75
Add 1% for carriage of piles from casting yard to work site 1,60,932.38 x 1% 1,609.32
and stacking, and other imponderables during installation.
12-35 Driven vertical steel piles complete as per drawing and & Technical Specification
(Section of the pile - H Section steel column 400 x 250 mm (ISHB Series) )
Unit = Rmt
Taking output = 70.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.120 306.00 / Day 36.72
PL15 Beldar/mazdoor (unskilled) day 3.000 280.50 / Day 841.50
Machine
___________________________________________________________________________________________________
Page no. 367 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC106 Hire and running charges of vibrating hours 6.00 1975.05 / hours 11,850.30
pile driving hammer complete with
power unit and accessories.
12-36 Driven vertical steel piles complete as per drawing and & Technical Specification
(Section of the pile - H Section steel column 450 x 250 mm (ISHB Series) )
Unit = Rmt
Taking output = 60.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.140 306.00 / Day 42.84
PL15 Beldar/mazdoor (unskilled) day 3.500 280.50 / Day 981.75
Machine
PMC106 Hire and running charges of vibrating hours 6.00 1975.05 / hours 11,850.30
pile driving hammer complete with
power unit and accessories.
___________________________________________________________________________________________________
Page no. 368 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 2,80,554.26 x 10 % 28,055.43
Labour Cess @1% 3,08,609.69 x 1 % 3,086.10
Cost For 60 Rmt 3,11,695.79
Rate per Rmt 5,194.93
Say Rs. Per Rmt 5,194.90
12-37 Pile load test on single vertical pile in accordance with IS:2911(Part-IV)
(Although, this item is incidental to work and is not required to be included in BOQ of
contract, the same is required to be added in the estimate to assess cost of work.)
12-38 Cement concrete for reinforced concrete in pile cap complete as per drawing and
Technical Specification
12-38-A RCC Grade M20
12-38-A-1 Using concrete mixer
Unit = Cum
Taking output = 15 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL12 Mason 1st class day 1.500 510.00 / Day 765.00
PL14 Mate day 0.900 306.00 / Day 275.40
PL15 Beldar/mazdoor (unskilled) day 21.000 280.50 / Day 5,890.50
Machine
PMC007 Concrete mixer 0.28/0.4 cum hours 6.00 166.25 / hours 997.50
PMC095 Generator 33 KVA hours 6.00 465.50 / hours 2,793.00
Material
PM0015 Aggregate (Single size) : 10 mm Cum 5.40 1256.49 / Cum 6,785.05
nominal size
PM0016 Aggregate (Single size) : 20 mm Cum 8.10 1256.49 / Cum 10,177.57
nominal size
PM0049 Cement Tonne 5.12 5500.00 / MT 28,160.00
PM0123 Sand (Coarse) Cum 6.75 1171.46 / Cum 7,907.36
Total Resource Cost 63,751.37
Formwork @ 4 per cent on cost of concrete i.e. cost of 63,751.37 x 4% 2,550.05
material, labour and machinery
Over Head excluding Tax (10%-4%) @6% 66,301.42 x 6 % 3,978.09
Contractor's Profit @10% 70,279.51 x 10 % 7,027.95
Labour Cess @1% 77,307.46 x 1 % 773.07
Cost For 15 Cum 78,080.54
Rate per Cum 5,205.37
___________________________________________________________________________________________________
Page no. 369 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 5,205.40
___________________________________________________________________________________________________
Page no. 370 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL12 Mason 1st class day 1.500 510.00 / Day 765.00
PL14 Mate day 0.900 306.00 / Day 275.40
PL15 Beldar/mazdoor (unskilled) day 21.000 280.50 / Day 5,890.50
Machine
PMC007 Concrete mixer 0.28/0.4 cum hours 6.00 166.25 / hours 997.50
PMC095 Generator 33 KVA hours 6.00 465.50 / hours 2,793.00
Material
PM0015 Aggregate (Single size) : 10 mm Cum 5.40 1256.49 / Cum 6,785.05
nominal size
PMC010 Electric generator set, 125 KVA hours 0.75 1263.50 / hours 947.63
Material
___________________________________________________________________________________________________
Page no. 371 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0015 Aggregate (Single size) : 10 mm Cum 5.40 1256.49 / Cum 6,785.05
nominal size
PM0016 Aggregate (Single size) : 20 mm Cum 8.10 1256.49 / Cum 10,177.57
nominal size
PM0049 Cement Tonne 5.99 5500.00 / MT 32,945.00
PM0123 Sand (Coarse) Cum 6.75 1171.46 / Cum 7,907.36
Total Resource Cost 67,082.66
Formwork @ 4 per cent on cost of concrete i.e. cost of 67,082.66 x 4% 2,683.31
material, labour and machinery
Over Head excluding Tax (10%-4%) @6% 69,765.96 x 6 % 4,185.96
Contractor's Profit @10% 73,951.92 x 10 % 7,395.19
Labour Cess @1% 81,347.11 x 1 % 813.47
Cost For 15 Cum 82,160.58
Rate per Cum 5,477.37
Say Rs. Per Cum 5,477.40
___________________________________________________________________________________________________
Page no. 372 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Cum 5,645.47
Say Rs. Per Cum 5,645.50
___________________________________________________________________________________________________
Page no. 373 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour
PL12 Mason 1st class day 1.500 510.00 / Day 765.00
PL14 Mate day 0.900 306.00 / Day 275.40
PL15 Beldar/mazdoor (unskilled) day 21.000 280.50 / Day 5,890.50
Machine
PMC007 Concrete mixer 0.28/0.4 cum hours 6.00 166.25 / hours 997.50
PMC095 Generator 33 KVA hours 6.00 465.50 / hours 2,793.00
Material
PM0015 Aggregate (Single size) : 10 mm Cum 5.40 1256.49 / Cum 6,785.05
nominal size
PMC010 Electric generator set, 125 KVA hours 0.75 1263.50 / hours 947.63
Material
___________________________________________________________________________________________________
Page no. 374 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0015 Aggregate (Single size) : 10 mm Cum 5.40 1256.49 / Cum 6,785.05
nominal size
PM0016 Aggregate (Single size) : 20 mm Cum 8.10 1256.49 / Cum 10,177.57
nominal size
PM0049 Cement Tonne 6.33 5500.00 / MT 34,815.00
PM0123 Sand (Coarse) Cum 6.75 1171.46 / Cum 7,907.36
Total Resource Cost 68,952.66
Formwork @ 4 per cent on cost of concrete i.e. cost of 68,952.66 x 4% 2,758.11
material, labour and machinery
Over Head excluding Tax (10%-4%) @6% 71,710.76 x 6 % 4,302.65
Contractor's Profit @10% 76,013.41 x 10 % 7,601.34
Labour Cess @1% 83,614.75 x 1 % 836.15
Cost For 15 Cum 84,450.90
Rate per Cum 5,630.06
Say Rs. Per Cum 5,630.10
Unit = Cum
Taking output = 15 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL12 Mason 1st class day 1.500 510.00 / Day 765.00
PL14 Mate day 0.860 306.00 / Day 263.16
PL15 Beldar/mazdoor (unskilled) day 20.000 280.50 / Day 5,610.00
Machine
PMC007 Concrete mixer 0.28/0.4 cum hours 6.00 166.25 / hours 997.50
PMC095 Generator 33 KVA hours 6.00 465.50 / hours 2,793.00
Material
PM0015 Aggregate (Single size) : 10 mm Cum 1.35 1256.49 / Cum 1,696.26
nominal size
PM0016 Aggregate (Single size) : 20 mm Cum 4.05 1256.49 / Cum 5,088.78
nominal size
PM0017 Aggregate (Single size) : 40 mm Cum 8.10 1040.49 / Cum 8,427.97
nominal size
PM0049 Cement Tonne 4.13 5500.00 / MT 22,715.00
PM0123 Sand (Coarse) Cum 6.75 1171.46 / Cum 7,907.36
Total Resource Cost 56,264.03
Over Head excluding Tax (10%-4%) @6% 56,264.03 x 6 % 3,375.84
Contractor's Profit @10% 59,639.87 x 10 % 5,963.99
Labour Cess @1% 65,603.86 x 1 % 656.04
___________________________________________________________________________________________________
Page no. 375 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 15 Cum 66,259.90
Rate per Cum 4,417.33
Say Rs. Per Cum 4,417.30
12-40 Supplying, fitting and placing un-coated HYSD bar reinforcement in foundation
complete as per drawing and technical specifications
Unit = Tonne
Taking output = 1 Tonne
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 2.000 510.00 / Day 1,020.00
PL14 Mate day 0.400 306.00 / Day 122.40
PL15 Beldar/mazdoor (unskilled) day 6.000 280.50 / Day 1,683.00
Material
PM0036 Binding wire Kg 6.00 74.00 / Kg. 444.00
PM0127 Steel Reinforcement (HYSD Bars) Tonne 1.05 46177.30 / M.T. 48,486.17
Total Resource Cost 51,755.57
Over Head excluding Tax (10%-4%) @6% 51,755.57 x 6 % 3,105.33
Contractor's Profit @10% 54,860.90 x 10 % 5,486.09
Labour Cess @1% 60,346.99 x 1 % 603.47
Cost For 1 Tonne 60,950.46
Rate per Tonne 60,950.46
Say Rs. Per Tonne 60,950.50
12-41 Supplying, fitting and placing un-coated Mild steel reinforcement complete in
foundation as per drawing and technical specification
Unit = Tonne
Taking output = 1 Tonne
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 2.250 510.00 / Day 1,147.50
PL14 Mate day 0.430 306.00 / Day 131.58
PL15 Beldar/mazdoor (unskilled) day 6.500 280.50 / Day 1,823.25
Material
PM0036 Binding wire Kg 6.00 74.00 / Kg. 444.00
PM0128 Steel Reinforcement (MS Round Bars) Tonne 1.05 33927.30 / M.T. 35,623.67
___________________________________________________________________________________________________
Page no. 376 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Tonne 46,128.94
Say Rs. Per Tonne 46,128.90
___________________________________________________________________________________________________
Page no. 377 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 13 - SUB-STRUCTURE (Items for Bridges, Additional Overhead must be Added as per Note in Index Page)
13-1 Brick masonry work in 1:3 in sub-structure complete excluding pointing and
plastering, as per drawing and technical specifications
Unit = Cum
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.060 306.00 / Day 18.36
PL12 Mason 1st class day 0.800 510.00 / Day 408.00
PL15 Beldar/mazdoor (unskilled) day 0.800 280.50 / Day 224.40
Material
PM0048 Brick No. 500.00 5731.90 / 1000 Nos 2,865.95
Total Resource Cost 3,516.71
Sub-Item
12-6-A Cement Mortar 1:3 Cum 0.24 5063.60 /Cum 1,215.26
Add for scaffolding @ 5 per cent 4,731.97 x 5% 236.60
Over Head excluding Tax (10%-4%) @6% 3,753.31 x6% 225.20
Contractor's Profit @10% 3,978.51 x 10 % 397.85
Labour Cess @1% 4,376.36 x1% 43.76
Cost For 1 Cum 5,635.39
Rate per Cum 5,635.39
Say Rs. Per Cum 5,635.40
13-2 Pointing with cement mortar (1:3 ) on brick work in substructure as per Technical
specifications
Unit = Sqm
Taking output = 10 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.040 306.00 / Day 12.24
PL12 Mason 1st class day 0.500 510.00 / Day 255.00
PL15 Beldar/mazdoor (unskilled) day 0.500 280.50 / Day 140.25
Total Resource Cost 407.49
Sub-Item
12-6-A Cement Mortar 1:3 Cum 0.03 5063.60 /Cum 151.91
Over Head excluding Tax (10%-4%) @6% 407.49 x6% 24.45
Contractor's Profit @10% 431.94 x 10 % 43.19
Labour Cess @1% 475.13 x1% 4.75
Cost For 10 Sqm 631.79
Rate per Sqm 63.18
Say Rs. Per Sqm 63.20
___________________________________________________________________________________________________
Page no. 378 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
13-3 Plastering with cement mortar (1:3 ) on brick work in sub-structure as per Technical
specifications
Unit = Sqm
Taking output = 10 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.040 306.00 / Day 12.24
PL12 Mason 1st class day 0.500 510.00 / Day 255.00
PL15 Beldar/mazdoor (unskilled) day 0.500 280.50 / Day 140.25
Total Resource Cost 407.49
Sub-Item
12-6-A Cement Mortar 1:3 Cum 0.144 5063.60 /Cum 729.16
Over Head excluding Tax (10%-4%) @6% 407.49 x6% 24.45
Contractor's Profit @10% 431.94 x 10 % 43.19
Labour Cess @1% 475.13 x1% 4.75
Cost For 10 Sqm 1,209.04
Rate per Sqm 120.90
Say Rs. Per Sqm 120.90
13-4 Stone masonry work in cement mortar 1:3 for substructure complete as per drawing
and Technical Specifications
13-4-A Random Rubble Masonry
Unit = Cum
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.100 306.00 / Day 30.60
PL12 Mason 1st class day 1.200 510.00 / Day 612.00
PL15 Beldar/mazdoor (unskilled) day 1.200 280.50 / Day 336.60
Material
PM0047 Bond stone (400 mm x 150 mm x 150 No. 7.00 15.00 / Nos. 105.00
mm)
PM0136 Stone for Random Rubble Masonry Cum 1.00 400.29 / Cum 400.29
Total Resource Cost 1,484.49
Sub-Item
12-6-A Cement Mortar 1:3 Cum 0.33 5063.60 /Cum 1,670.99
Add for scaffolding @ 5 per cent 3,155.48 x 5% 157.77
Over Head excluding Tax (10%-4%) @6% 1,642.26 x6% 98.54
Contractor's Profit @10% 1,740.80 x 10 % 174.08
Labour Cess @1% 1,914.88 x1% 19.15
Cost For 1 Cum 3,605.02
Rate per Cum 3,605.02
___________________________________________________________________________________________________
Page no. 379 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 3,605.00
___________________________________________________________________________________________________
Page no. 380 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add for scaffolding @ 5 per cent 4,627.76 x 5% 231.39
Over Head excluding Tax (10%-4%) @6% 3,188.16 x6% 191.29
Contractor's Profit @10% 3,379.45 x 10 % 337.94
Labour Cess @1% 3,717.39 x1% 37.17
Cost For 1 Cum 5,425.55
Rate per Cum 5,425.55
Say Rs. Per Cum 5,425.60
___________________________________________________________________________________________________
Page no. 381 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
___________________________________________________________________________________________________
Page no. 382 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 6,003.60
___________________________________________________________________________________________________
Page no. 383 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Cum 6,097.96
Say Rs. Per Cum 6,098.00
___________________________________________________________________________________________________
Page no. 384 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 15 Cum 90,717.91
Rate per Cum 6,047.86
Say Rs. Per Cum 6,047.90
___________________________________________________________________________________________________
Page no. 385 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 7,29,470.43 x 1 % 7,294.70
Cost For 120 Cum 7,36,765.14
Rate per Cum 6,139.71
Say Rs. Per Cum 6,139.70
___________________________________________________________________________________________________
Page no. 386 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 77,281.57 x 10 % 7,728.16
Labour Cess @1% 85,009.72 x 1 % 850.10
Cost For 15 Cum 85,859.82
Rate per Cum 5,723.99
Say Rs. Per Cum 5,724.00
___________________________________________________________________________________________________
Page no. 387 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 5,91,299.70 x 6 % 35,477.98
Contractor's Profit @10% 6,26,777.68 x 10 % 62,677.77
Labour Cess @1% 6,89,455.44 x 1 % 6,894.55
Cost For 120 Cum 6,96,350.00
Rate per Cum 5,802.92
Say Rs. Per Cum 5,802.90
___________________________________________________________________________________________________
Page no. 388 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 1.80 per cent for Extra Lift 68,573.63 x 1.80% 1,234.33
Over Head excluding Tax (10%-4%) @6% 77,899.64 x6% 4,673.98
Contractor's Profit @10% 82,573.62 x 10 % 8,257.36
Labour Cess @1% 90,830.98 x1% 908.31
Cost For 15 Cum 91,739.29
Rate per Cum 6,115.95
Say Rs. Per Cum 6,116.00
___________________________________________________________________________________________________
Page no. 389 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 15 per cent for Formwork 5,33,850.50 x 15% 80,077.58
Add 4 per cent for Extra Lift 5,33,850.50 x 4% 21,354.02
Over Head excluding Tax (10%-4%) @6% 6,35,282.10 x6% 38,116.93
Contractor's Profit @10% 6,73,399.02 x 10 % 67,339.90
Labour Cess @1% 7,40,738.92 x1% 7,407.39
Cost For 120 Cum 7,48,146.31
Rate per Cum 6,234.55
Say Rs. Per Cum 6,234.60
___________________________________________________________________________________________________
Page no. 390 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
12-8-G-1 Cost Excluding Cost of formwork 68,848.63
Add 11.50 per cent for Formwork 68,848.63 x 11.50% 7,917.59
Add 1.80 per cent for Extra Lift 68,848.63 x 1.80% 1,239.28
Over Head excluding Tax (10%-4%) @6% 78,005.50 x6% 4,680.33
Contractor's Profit @10% 82,685.83 x 10 % 8,268.58
Labour Cess @1% 90,954.41 x1% 909.54
Cost For 15 Cum 91,863.95
Rate per Cum 6,124.26
Say Rs. Per Cum 6,124.30
___________________________________________________________________________________________________
Page no. 391 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
12-8-G-2 Cost Excluding Cost of formwork 5,36,160.50
Add 14 per cent for Formwork 5,36,160.50 x 14% 75,062.47
Add 3.5 per cent for Extra Lift 5,36,160.50 x 3.50% 18,765.62
Over Head excluding Tax (10%-4%) @6% 6,29,988.59 x6% 37,799.32
Contractor's Profit @10% 6,67,787.90 x 10 % 66,778.79
Labour Cess @1% 7,34,566.69 x1% 7,345.67
Cost For 120 Cum 7,41,912.36
Rate per Cum 6,182.60
Say Rs. Per Cum 6,182.60
___________________________________________________________________________________________________
Page no. 392 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 15 Cum
Code Resource Unit Qty. Rate Amount
12-8-H-1 Cost Excluding Cost of formwork 70,113.63
Add 11 per cent for Formwork 70,113.63 x 11% 7,712.50
Add 1.40 per cent for Extra Lift 70,113.63 x 1.40% 981.59
Over Head excluding Tax (10%-4%) @6% 78,807.72 x6% 4,728.46
Contractor's Profit @10% 83,536.18 x 10 % 8,353.62
Labour Cess @1% 91,889.80 x1% 918.90
Cost For 15 Cum 92,808.70
Rate per Cum 6,187.25
Say Rs. Per Cum 6,187.20
___________________________________________________________________________________________________
Page no. 393 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Cum
Taking output = 120 Cum
Code Resource Unit Qty. Rate Amount
12-8-H-2 Cost Excluding Cost of formwork 5,46,280.50
Add 13 per cent for Formwork 5,46,280.50 x 13% 71,016.47
Add 3 per cent for Extra Lift 5,46,280.50 x 3% 16,388.42
Over Head excluding Tax (10%-4%) @6% 6,33,685.38 x6% 38,021.12
Contractor's Profit @10% 6,71,706.50 x 10 % 67,170.65
Labour Cess @1% 7,38,877.15 x1% 7,388.77
Cost For 120 Cum 7,46,265.92
Rate per Cum 6,218.88
Say Rs. Per Cum 6,218.90
13-6 Supplying, fitting and placing HYSD bar reinforcement in sub-structure complete as
per drawing and technical specifications
Unit = Tonne
Taking output = 1 Tonne
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 2.000 510.00 / Day 1,020.00
PL14 Mate day 0.340 306.00 / Day 104.04
PL15 Beldar/mazdoor (unskilled) day 6.500 280.50 / Day 1,823.25
Material
PM0036 Binding wire Kg 6.00 74.00 / Kg. 444.00
PM0127 Steel Reinforcement (HYSD Bars) Tonne 1.05 46177.30 / M.T. 48,486.17
Total Resource Cost 51,877.46
Over Head excluding Tax (10%-4%) @6% 51,877.46 x 6 % 3,112.65
Contractor's Profit @10% 54,990.10 x 10 % 5,499.01
Labour Cess @1% 60,489.11 x 1 % 604.89
Cost For 1 Tonne 61,094.00
Rate per Tonne 61,094.00
Say Rs. Per Tonne 61,094.00
13-7 Supplying, fitting and placing Mild steel reinforcement complete in sub-structure as
per drawing and technical specification
Unit = Tonne
Taking output = 1 Tonne
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 1.500 510.00 / Day 765.00
PL14 Mate day 0.280 306.00 / Day 85.68
PL15 Beldar/mazdoor (unskilled) day 5.500 280.50 / Day 1,542.75
___________________________________________________________________________________________________
Page no. 394 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Material
PM0036 Binding wire Kg 6.00 74.00 / Kg. 444.00
PM0128 Steel Reinforcement (MS Round Bars) Tonne 1.05 33927.30 / M.T. 35,623.67
Unit = No Average length of weep hole is taken as one metre for the
Taking output = 30 Rmt purpose of estimating.
Code Resource Unit Qty. Rate Amount
Labour
PL12 Mason 1st class day 0.500 510.00 / Day 255.00
PL14 Mate day 0.030 306.00 / Day 9.18
PL15 Beldar/mazdoor (unskilled) day 0.250 280.50 / Day 70.13
Material
PM0001 AC pipe 100 mm Rmt 31.50 62.00 / Rmt 1,953.00
collar for AC pipe (average) taking 10% No. 10.00 6.20 LS 62.00
of above pipe rate
PM0100 MS clamps No. 30.00 42.00 / Nos. 1,260.00
Total Resource Cost 3,609.31
Sub Item
12-6-A Cement Mortar 1:3 Cum 0.05 5063.60 Cum 253.18
Over Head excluding Tax (10%-4%) @6% 3,609.31 x6% 216.56
Contractor's Profit @10% 3,825.86 x 10 % 382.59
Labour Cess @1% 4,208.45 x1% 42.08
Cost For 30 Rmt 4,503.71
Rate per Rmt 150.12
Say Rs. Per Rmt 150.10
___________________________________________________________________________________________________
Page no. 395 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
13-9 Back filling behind abutment, wing wall and return wall complete as per drawing and
Technical specification
___________________________________________________________________________________________________
Page no. 396 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Rate per Cum 1,842.16
Say Rs. Per Cum 1,842.20
13-10 Providing and laying of Filter media with granular materials/stone crushed aggregates
satisfying the requirements laid down in clause 2504.2.2. of MoRTH specifications to a
thickness of not less than 600 mm with smaller size towards the soil and bigger size
towards the wall and provided over the entire surface behind abutment, wing wall and
return wall to the full height compacted to a firm condition complete as per drawing
and technical specification.
Unit = Cum
Taking output = 10 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.320 306.00 / Day 97.92
PL15 Beldar/mazdoor (unskilled) day 7.000 280.50 / Day 1,963.50
PL17 Mazdoor/Beldar (Skilled) day 1.000 392.70 / Day 392.70
Machine
PMC078 Water Tanker hours 0.06 292.60 / hours 17.56
Material
PM0077 Filter media Cum 12.00 1129.49 / Cum 13,553.88
Total Resource Cost 16,025.56
Over Head excluding Tax (10%-4%) @6% 16,025.56 x 6 % 961.53
Contractor's Profit @10% 16,987.09 x 10 % 1,698.71
Labour Cess @1% 18,685.80 x 1 % 186.86
Cost For 10 Cum 18,872.66
Rate per Cum 1,887.27
Say Rs. Per Cum 1,887.30
13-11 Fitting and fixing in position true to line and level cast steel rocker bearing (Excluding
Cost of Bearing) conforming to IRC: 83(Pt.-1) section IX and clause 2003 of MoRTH
specifications complete including all accessories as per drawing and Technical
Specifications.
___________________________________________________________________________________________________
Page no. 397 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0205 Bearing (Cast steel rocker bearing No. 1.00 #N/A / Nos.
assembly of 250 tonne )
Add 1 per cent of cost of bearing 0.00 x 1%
assembly for foundation anchorage
bolts, lifting arrangements, grease and
other consumables.
13-12 Fitting and fixing in position true to line and level forged steel roller bearing
(Excluding Cost of Bearing) conforming to IRC: 83(Pt.-1) section IX and clause 2003 of
MoRTH specifications complete including all accessories as per drawing and
Technical Specifications.
___________________________________________________________________________________________________
Page no. 398 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
13-13 Fitting and fixing in position true to line and level sliding plate bearing with PTFE
surface sliding on stainless steel (Excluding Cost of Bearing) complete including all
accessories as per drawing and Technical Specifications and BS: 5400, section 9.1 &
9.2 (for PTFE) and clause 2004 of MoRTH Specifications.
13-14 Fitting and fixing in position true to line and level elastomeric bearing conforming to
IRC: 83 (Part-II) section IX and clause 2005 of MoRTH specifications (Excluding Cost
of Bearing) complete including all accessories as per drawing and Technical
Specifications.
Unit = CuCm
Taking output = 19200 Cu.Cm
Considering an elastomeric bearing of size 500 x 400 x 96 mm for this analysis.
Overall volume - 19200 cu.cm
Volume of 6 nos. 488 x 388 x 4 mm size reinforcing steel plates = 4545 cu.cm.
Hence volume of elastometer = 14655 cu.cm.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.060 306.00 / Day 18.36
PL15 Beldar/mazdoor (unskilled) day 1.000 280.50 / Day 280.50
PL17 Mazdoor/Beldar (Skilled) day 0.500 392.70 / Day 196.35
Material
___________________________________________________________________________________________________
Page no. 399 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0206 Bearing (Elastomeric bearing assembly No. 1.00 #N/A / Nos.
consisting of 7 internal layers of
elastomer bonded to 6 nos. internal
reinforcing steel laminates by the
process of vulcanisation,)
13-15 Fitting and fixing in position true to line and level sliding plate bearing with stainless
steel plate sliding on stainless steel plate with mild steel matrix complete (Excluding
Cost of Bearing) including all accessories as per drawing and Technical
Specifications.
___________________________________________________________________________________________________
Page no. 400 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
13-16 Supplying, fitting and fixing in position true to line and level POT-PTFE bearing
(Excluding Cost of Bearing) consisting of a metal piston supported by a disc or
unreinforced elastomer confined within a metal cylinder, sealing rings, dust seals,
PTFE surface sliding against stainless steel mating surface, completre assembly to
be of cast steel/fabricated structural steel, metal and elastomer elements to be as per
IRC: 83 part-I & II respectively and other parts conforming to BS: 5400, section 9.1 &
9.2 and clause 2006 of MoRTH Specifications complete asper drawing and approved
technical specifications.
___________________________________________________________________________________________________
Page no. 401 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 14 - SUPER-STRUCTURE (Items for Bridges, Additional Overhead must be Added as per Note in Index Page)
14-1 Furnishing and Placing Reinforced/Prestressed cement concrete in super-structure as
per drawing and Technical Specification
___________________________________________________________________________________________________
Page no. 402 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 5,288.22 x 6 % 317.29
Contractor's Profit @10% 5,605.51 x 10 % 560.55
Labour Cess @1% 6,166.06 x 1 % 61.66
Cost For 1 Cum 6,227.72
Say Rs. Per Cum 6,227.70
___________________________________________________________________________________________________
Page no. 403 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
14-1-A-1 Basic Cost of Labour, Material & Machinery for 1 cum 4,230.58
35 Add 35% for Formwork and staging 4,230.58 x 35% 1,480.70
Over Head excluding Tax (10%-4%) @6% 5,711.28 x6% 342.68
Contractor's Profit @10% 6,053.95 x 10 % 605.40
Labour Cess @1% 6,659.35 x1% 66.59
Cost For 1 Cum 6,725.94
Say Rs. Per Cum 6,725.90
___________________________________________________________________________________________________
Page no. 404 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 4,928.21 x 6 % 295.69
Contractor's Profit @10% 5,223.90 x 10 % 522.39
Labour Cess @1% 5,746.29 x 1 % 57.46
Cost For 1 Cum 5,803.75
Say Rs. Per Cum 5,803.70
___________________________________________________________________________________________________
Page no. 405 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
14-1-A-2 Basic Cost of Labour, Material & Machinery for 1 cum 4,106.84
30 Add 30% for Formwork and staging 4,106.84 x 30% 1,232.05
Over Head excluding Tax (10%-4%) @6% 5,338.89 x6% 320.33
Contractor's Profit @10% 5,659.22 x 10 % 565.92
Labour Cess @1% 6,225.14 x1% 62.25
Cost For 1 Cum 6,287.40
Say Rs. Per Cum 6,287.40
___________________________________________________________________________________________________
Page no. 406 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
14-1-B-1-1 For solid slab super-structure
14-1-B-1-1-P Height upto 5m
Unit = Cum
Code Resource Unit Qty. Rate Amount
14-1-B-1 Basic Cost of Labour, Material & Machinery for 1 cum 4,549.58
20 Add 20% for Formwork and staging 4,549.58 x 20% 909.92
Over Head excluding Tax (10%-4%) @6% 5,459.49 x6% 327.57
Contractor's Profit @10% 5,787.06 x 10 % 578.71
Labour Cess @1% 6,365.77 x1% 63.66
Cost For 1 Cum 6,429.42
Say Rs. Per Cum 6,429.40
___________________________________________________________________________________________________
Page no. 407 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 6,631.01 x 1 % 66.31
Cost For 1 Cum 6,697.32
Say Rs. Per Cum 6,697.30
___________________________________________________________________________________________________
Page no. 408 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC096 Generator 100 KVA hours 6.00 1064.00 / hours 6,384.00
Material
PM0015 Aggregate (Single size) : 10 mm Cum 43.20 1256.49 / Cum 54,280.37
nominal size
PM0016 Aggregate (Single size) : 20 mm Cum 64.80 1256.49 / Cum 81,420.55
nominal size
PM0049 Cement Tonne 47.95 5500.00 / MT 2,63,725.00
PM0123 Sand (Coarse) Cum 54.20 1171.46 / Cum 63,493.13
Basic Cost of Labour, Material & Machinery for 120 cum 5,31,719.79
Basic Cost of Labour, Material & Machinery for 1 cum 4,431.00
___________________________________________________________________________________________________
Page no. 409 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 1 Cum 6,783.67
Say Rs. Per Cum 6,783.70
___________________________________________________________________________________________________
Page no. 410 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour
PL12 Mason 1st class day 1.500 510.00 / Day 765.00
PL14 Mate day 0.900 306.00 / Day 275.40
PL15 Beldar/mazdoor (unskilled) day 21.000 280.50 / Day 5,890.50
Machine
PMC007 Concrete mixer 0.28/0.4 cum hours 6.00 166.25 / hours 997.50
PMC095 Generator 33 KVA hours 6.00 465.50 / hours 2,793.00
Material
PM0015 Aggregate (Single size) : 10 mm Cum 5.40 1256.49 / Cum 6,785.05
nominal size
PM0016 Aggregate (Single size) : 20 mm Cum 8.10 1256.49 / Cum 10,177.57
nominal size
PM0049 Cement Tonne 6.10 5500.00 / MT 33,550.00
PM0123 Sand (Coarse) Cum 6.75 1171.46 / Cum 7,907.36
Basic Cost of Labour, Material & Machinery for 15 cum 69,141.37
Basic Cost of Labour, Material & Machinery for 1 cum 4,609.42
___________________________________________________________________________________________________
Page no. 411 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
14-1-C-1 Basic Cost of Labour, Material & Machinery for 1 cum 4,609.42
30 Add 30% for Formwork and staging 4,609.42 x 30% 1,382.83
Over Head excluding Tax (10%-4%) @6% 5,992.25 x6% 359.54
Contractor's Profit @10% 6,351.79 x 10 % 635.18
Labour Cess @1% 6,986.97 x1% 69.87
Cost For 1 Cum 7,056.84
Say Rs. Per Cum 7,056.80
___________________________________________________________________________________________________
Page no. 412 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
___________________________________________________________________________________________________
Page no. 413 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
14-1-C-2 Basic Cost of Labour, Material & Machinery for 1 cum 4,475.84
25 Add 25% for Formwork and staging 4,475.84 x 25% 1,118.96
Over Head excluding Tax (10%-4%) @6% 5,594.80 x6% 335.69
Contractor's Profit @10% 5,930.49 x 10 % 593.05
Labour Cess @1% 6,523.54 x1% 65.24
Cost For 1 Cum 6,588.78
Say Rs. Per Cum 6,588.80
___________________________________________________________________________________________________
Page no. 414 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
___________________________________________________________________________________________________
Page no. 415 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 6,458.05 x 1 % 64.58
Cost For 1 Cum 6,522.63
Say Rs. Per Cum 6,522.60
___________________________________________________________________________________________________
Page no. 416 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
28 Add 28% for Formwork and staging 4,693.76 x 28% 1,314.25
Over Head excluding Tax (10%-4%) @6% 6,008.01 x6% 360.48
Contractor's Profit @10% 6,368.49 x 10 % 636.85
Labour Cess @1% 7,005.34 x1% 70.05
Cost For 1 Cum 7,075.39
Say Rs. Per Cum 7,075.40
___________________________________________________________________________________________________
Page no. 417 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Cum
Code Resource Unit Qty. Rate Amount
14-1-D-1 Basic Cost of Labour, Material & Machinery for 1 cum 4,693.76
58 Add 58% for Formwork and staging 4,693.76 x 58% 2,722.38
Over Head excluding Tax (10%-4%) @6% 7,416.14 x6% 444.97
Contractor's Profit @10% 7,861.11 x 10 % 786.11
Labour Cess @1% 8,647.22 x1% 86.47
Cost For 1 Cum 8,733.69
Say Rs. Per Cum 8,733.70
___________________________________________________________________________________________________
Page no. 418 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
18 Add 18% for Formwork and staging 4,560.63 x 18% 820.91
Over Head excluding Tax (10%-4%) @6% 5,381.55 x6% 322.89
Contractor's Profit @10% 5,704.44 x 10 % 570.44
Labour Cess @1% 6,274.89 x1% 62.75
Cost For 1 Cum 6,337.63
Say Rs. Per Cum 6,337.60
___________________________________________________________________________________________________
Page no. 419 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Cum
Code Resource Unit Qty. Rate Amount
14-1-D-2 Basic Cost of Labour, Material & Machinery for 1 cum 4,560.63
28 Add 28% for Formwork and staging 4,560.63 x 28% 1,276.98
Over Head excluding Tax (10%-4%) @6% 5,837.61 x6% 350.26
Contractor's Profit @10% 6,187.87 x 10 % 618.79
Labour Cess @1% 6,806.66 x1% 68.07
Cost For 1 Cum 6,874.72
Say Rs. Per Cum 6,874.70
___________________________________________________________________________________________________
Page no. 420 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 7,948.90
___________________________________________________________________________________________________
Page no. 421 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
20 Add 20% for Formwork and staging 4,862.40 x 20% 972.48
Over Head excluding Tax (10%-4%) @6% 5,834.88 x6% 350.09
Contractor's Profit @10% 6,184.98 x 10 % 618.50
Labour Cess @1% 6,803.47 x1% 68.03
Cost For 1 Cum 6,871.51
Say Rs. Per Cum 6,871.50
___________________________________________________________________________________________________
Page no. 422 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Cum
Code Resource Unit Qty. Rate Amount
14-1-E-1 Basic Cost of Labour, Material & Machinery for 1 cum 4,862.40
30 Add 30% for Formwork and staging 4,862.40 x 30% 1,458.72
Over Head excluding Tax (10%-4%) @6% 6,321.12 x6% 379.27
Contractor's Profit @10% 6,700.39 x 10 % 670.04
Labour Cess @1% 7,370.43 x1% 73.70
Cost For 1 Cum 7,444.13
Say Rs. Per Cum 7,444.10
___________________________________________________________________________________________________
Page no. 423 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0016 Aggregate (Single size) : 20 mm Cum 64.80 1256.49 / Cum 81,420.55
nominal size
PM0297 Super plastisizer admixture IS marked Kg 206.40 51.00 / Kg. 10,526.40
as per 9103-1999
PM0049 Cement Tonne 51.60 5500.00 / MT 2,83,800.00
PM0123 Sand (Coarse) Cum 54.00 1171.46 / Cum 63,258.84
Basic Cost of Labour, Material & Machinery for 120 cum 5,62,933.50
Basic Cost of Labour, Material & Machinery for 1 cum 4,691.11
___________________________________________________________________________________________________
Page no. 424 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
14-1-E-2-3 For cast-in-situ box girder, segment construction and balanced cantilever
14-1-E-2-3-P Height upto 5m
Unit = Cum
Code Resource Unit Qty. Rate Amount
14-1-E-2 Basic Cost of Labour, Material & Machinery for 1 cum 4,691.11
38 Add 38% for Formwork and staging 4,691.11 x 38% 1,782.62
Over Head excluding Tax (10%-4%) @6% 6,473.74 x 6 % 388.42
___________________________________________________________________________________________________
Page no. 425 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Contractor's Profit @10% 6,862.16 x 10 % 686.22
Labour Cess @1% 7,548.38 x 1 % 75.48
Cost For 1 Cum 7,623.86
Say Rs. Per Cum 7,623.90
___________________________________________________________________________________________________
Page no. 426 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PMC071 Transit Mixer 4.0/4.5 cum (in tonne.km) MT.KM 3,000 3.99 / MT.Km 11,970.00
___________________________________________________________________________________________________
Page no. 427 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
26 Add 26% for Formwork and staging 4,890.75 x 26% 1,271.60
Over Head excluding Tax (10%-4%) @6% 6,162.35 x6% 369.74
Contractor's Profit @10% 6,532.09 x 10 % 653.21
Labour Cess @1% 7,185.30 x1% 71.85
Cost For 1 Cum 7,257.15
Say Rs. Per Cum 7,257.20
14-1-F-2 For I-beam & slab including launching of precast girders by launching truss upto 40 m
span,
14-1-F-2-P Height upto 5m
Unit = Cum
Code Resource Unit Qty. Rate Amount
14-1-F Basic Cost of Labour, Material & Machinery for 1 cum 4,890.75
21 Add 21% for Formwork and staging 4,890.75 x 21% 1,027.06
Over Head excluding Tax (10%-4%) @6% 5,917.81 x6% 355.07
Contractor's Profit @10% 6,272.88 x 10 % 627.29
Labour Cess @1% 6,900.17 x1% 69.00
Cost For 1 Cum 6,969.17
Say Rs. Per Cum 6,969.20
___________________________________________________________________________________________________
Page no. 428 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
14-1-F-3 For cast-in-situ box girder, segmental construction and balanced cantilever,
___________________________________________________________________________________________________
Page no. 429 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL15 Beldar/mazdoor (unskilled) day 20.000 280.50 / Day 5,610.00
Machine
PMC012 Front end-loader 1 cum bucket capacity hours 6.00 1197.00 / hours 7,182.00
PMC037 Batching and Mixing Plant (a) 30 cum hours 6.00 2846.20 / hours 17,077.20
capacity
PMC039 Concrete Pump of 45 & 30 cum hours 6.00 266.00 / hours 1,596.00
PMC070 capacity
Transit Mixer 4.0/4.5 cum (in Hour) hours 15.00 1183.70 / hours 17,755.50
PMC071 Transit Mixer 4.0/4.5 cum (in tonne.km) MT.KM 3,000 3.99 / MT.Km 11,970.00
14-1-G-1 For cast-in-situ box girder, segmental construction and balanced cantilever
14-1-G-1-P Height upto 5m
Unit = Cum
Code Resource Unit Qty. Rate Amount
14-1-G Basic Cost of Labour, Material & Machinery for 1 cum 5,033.35
35 Add 35% for Formwork and staging 5,033.35 x 35% 1,761.67
Over Head excluding Tax (10%-4%) @6% 6,795.03 x6% 407.70
Contractor's Profit @10% 7,202.73 x 10 % 720.27
Labour Cess @1% 7,923.00 x1% 79.23
Cost For 1 Cum 8,002.23
Say Rs. Per Cum 8,002.20
___________________________________________________________________________________________________
Page no. 430 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Cost For 1 Cum 8,594.99
Say Rs. Per Cum 8,595.00
___________________________________________________________________________________________________
Page no. 431 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
14-1-H-1 For cast-in-situ box girder, segmental construction and balanced cantilever, 35-55%
14-1-H-1-P of cost upto
Height of concrete
5m
Unit = Cum
Code Resource Unit Qty. Rate Amount
14-1-H Basic Cost of Labour, Material & Machinery for 1 cum 5,256.76
35 Add 35% for Formwork and staging 5,256.76 x 35% 1,839.87
Over Head excluding Tax (10%-4%) @6% 7,096.62 x 6 % 425.80
Contractor's Profit @10% 7,522.42 x 10 % 752.24
Labour Cess @1% 8,274.66 x 1 % 82.75
Cost For 1 Cum 8,357.41
Say Rs. Per Cum 8,357.40
14-2 Supplying, fitting and placing HYSD bar reinforcement in super-structure complete as
per drawing and technical specifications
Unit = Tonne
Taking output = 1.00 Tonne
Code Resource Unit Qty. Rate Amount
Labour
PL03 Blacksmith 1st class/ Electrician day 3.000 510.00 / Day 1,530.00
___________________________________________________________________________________________________
Page no. 432 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL14 Mate day 0.440 306.00 / Day 134.64
PL15 Beldar/mazdoor (unskilled) day 8.000 280.50 / Day 2,244.00
Material
PM0127 Steel Reinforcement (HYSD Bars) Tonne 1.05 46177.30 / M.T. 48,486.17
PM0036 Binding wire Kg 8.00 74.00 / Kg. 592.00
Total Resource Cost 52,986.81
Over Head excluding Tax (10%-4%) @6% 52,986.81 x 6 % 3,179.21
Contractor's Profit @10% 56,166.01 x 10 % 5,616.60
Labour Cess @1% 61,782.61 x 1 % 617.83
Cost For 1 Tonne 62,400.44
Rate per Tonne 62,400.44
Say Rs. Per Tonne 62,400.40
14-3 High tensile steel wires/strands including all accessories for stressing, stressing
operations and grouting complete as per drawing and Technical Specifications
___________________________________________________________________________________________________
Page no. 433 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0247 HTS strand Tonne 0.385 74060.00 / MT 28,513.10
@ 9.42 kg/m including 2 per cent for
wastage and extra length for jacking
Add 0.50 per cent cost of material for 39606.60 x 0.5% 198.03
Spacers, Insulation tape and
miscellaneous items
Total Resource Cost 44,732.77
Over Head excluding Tax (10%-4%) @6% 44,732.77 x 6 % 2,683.97
Contractor's Profit @10% 47,416.73 x 10 % 4,741.67
Labour Cess @1% 52,158.41 x 1 % 521.58
Cost For 0.377 Tonne 52,679.99
Rate per Tonne 1,39,734.73
Say Rs. Per Tonne 1,39,734.70
14-4 Providing and laying Cement concrete wearing coat M-30 grade including
reinforcement complete as per drawing and Technical Specifications
Unit = Cum
Taking output = 1.000 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL15 Beldar/mazdoor (unskilled) day 0.150 280.50 / Day 42.08
for cleaning deck slab concrete surface.
Sub-item
14-1-C-1 RCC Grade M 30 Using Concrete Mixer Cum 1.00 4609.42 / Cum 4,609.42
(excluding Formwork, OH, CP)
14-2 HYSD bar reinforcement (excluding Tonne 0.075 52986.81 / Tonne 3,974.01
Formwork, OH, CP)
Total Resource Cost 8,625.51
Over Head excluding Tax (10%-4%) @6% 8,625.51 x 6 % 517.53
Contractor's Profit @10% 9,143.04 x 10 % 914.30
Labour Cess @1% 10,057.34 x 1 % 100.57
Cost For 1 Cum 10,157.92
Rate per Cum 10,157.92
___________________________________________________________________________________________________
Page no. 434 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 10,157.90
PM0173 Stone crusher dust finer than 3mm with Cum 0.39 1256.49 / Cum 490.03
not more than 10% passing 0.075
sieve.
___________________________________________________________________________________________________
Page no. 435 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Crusher stone dust @ 31.9 per cent by
weight of mix = 2 x 31.9/100 = 0.638
tonnes = 0.638/1.625 = 0.39
PM0095 Lime Cum 0.36 6667.00 / MT 2,400.12
Lime stone dust filler with calcium
carbonate content not less than 80 per
cent by weight @ 17.92 per cent by
weight of mix = 2 x 17.92/100 = 0.36
PM0264 Pre-coated stone chips of 13.2 mm Cum 0.036 1102.46 / Cum 39.69
nominal size
Pre-coated stone chips of 9.5 mm
nominal size for skid resistance =
72.46x0.005/10 = 0.036
14-6 Construction of precast RCC railing of M30 Grade, aggregate size not exceeding 12
mm, true to line and grade, tolurence of vertical RCC post not to exceed 1 in 500,
centre to centre spacing between vertical post not to exceed 2000 mm, leaving
adequate space between vertical post for expansion, complete as per approved
drawings and technical specifications.
___________________________________________________________________________________________________
Page no. 436 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt 48 m length is the total linear length adding both sides of 24 m
Taking output = 48.00 Rmt span.
No. of vertical posts = (12 + 2)2 = 28 Nos., External area of vertical post 0.25x0.275 = 0.069sqm, Concrete in Vertical
posts = 0.069 x 28 = 1.932 cum, Hand rail in 3 tiers = 3 x 24 = 72 m, External area = 0.170 x 0.175 = 0.03 sqm,
Concrete in hand rails = 0.03 x 72 = 2.16 cum, Total Concrete = 1.932 + 2.16 = 4.092 cum. (Refer MoRTH SD / 202).
14-2 HYSD bar reinforcement (excluding Tonne 0.865 52986.81 / Tonne 45,833.59
Formwork, OH, CP)
Add 5 per cent for handling and fixing 77320.36 x 5% 3,866.02
of precast panels in position .
Total Resource Cost 81,186.38
Over Head excluding Tax (10%-4%) @6% 81,186.38 x 6 % 4,871.18
Contractor's Profit @10% 86,057.56 x 10 % 8,605.76
Labour Cess @1% 94,663.32 x 1 % 946.63
Cost For 48 Rmt 95,609.95
Rate per Rmt 1,991.87
Say Rs. Per Rmt 1,991.90
14-7 Construction of RCC railing of M30 Grade in-situ with 20 mm nominal size aggregate,
true to line and grade, tolurence of vertical RCC post not to exceed 1 in 500, centre
to centre spacing between vertical post not to exceed 2000 mm, leaving adequate
space between vertical post for expansion, complete as per approved drawings and
technical specifications.
Unit = Rmt 48 m length is the total linear length adding both sides of 24 m
Taking output = 48.00 Rmt span.
No. of vertical posts = (12 + 2)2 = 28 Nos., External area of vertical post 0.25x0.275 = 0.069sqm, Concrete in vehicle
posts = 0.069 x 28 = 1.932 cum, Hand rail in 3 tiers = 3 x 24 = 72 m, External area = 0.170 x 0.175 = 0.03 sqm,
Concrete in hand rails = 0.03 x 72 = 2.16 cum, Total Concrete = 1.932 + 2.16 = 4.092 cum. (Refer MoRTH SD / 202).
___________________________________________________________________________________________________
Page no. 437 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
14-1-C-2 RCC Grade M 30 Using Batching Plant, Cum 4.092 7328.30 / Cum 29,987.40
(excluding Formwork, OH, CP)
Add 12 per cent of above cost for form 29987.40 x 12% 3,598.49
work for casting in casting yard.
14-2 HYSD bar reinforcement (excluding Tonne 0.865 52986.81 / Tonne 45,833.59
Formwork, OH, CP)
Total Resource Cost 79,419.48
Over Head excluding Tax (10%-4%) @6% 79,419.48 x 6 % 4,765.17
Contractor's Profit @10% 84,184.65 x 10 % 8,418.46
Labour Cess @1% 92,603.11 x 1 % 926.03
Cost For 48 Rmt 93,529.14
Rate per Rmt 1,948.52
Say Rs. Per Rmt 1,948.50
14-8 Providing, fitting and fixing mild steel railing complete as per drawing and Technical
Specification
Unit = Rmt
Taking output = 4138.00 Kg 2 x 50 m span = 100Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 2.80 306.00 / Day 856.80
PL15 Beldar/mazdoor (unskilled) day 40.00 280.50 / Day 11,220.00
PL17 Mazdoor/Beldar (Skilled) day 30.00 392.70 / Day 11,781.00
Material
PM0101 MS Flat / Structural Steel Tonne 4.138 42177.30 / MT 1,74,529.67
ISMC 100 = 2.806 x 1.05 = 2.946 MT
MS Flat = 0.964 x 1.05 = 1.012 MT
MS bars = 0.17 x 1.05 = 0.180 MT
___________________________________________________________________________________________________
Page no. 438 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add for electricity charges, welding and 185254.26 x 1% 1,852.54
drilling equipment, electrodes and other
consumables @ 1 per cent of cost of
material.
___________________________________________________________________________________________________
Page no. 439 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
14-10 PCC M15 Grade leveling course below approach slab complete as per drawing and
Technical specification
Unit = Cum
Code Resource Unit Qty. Rate Amount
12-8-A PCC Grade M15 Basic Cost of Labour, Material & Machinery for 1 cum 3,750.94
Over Head excluding Tax (10%-4%) @6% 3,750.94 x 6 % 225.06
Contractor's Profit @10% 3,975.99 x 10 % 397.60
Labour Cess @1% 4,373.59 x 1 % 43.74
Cost For 1 Cum 4,417.33
Say Rs. Per Cum 4,417.30
14-11 Reinforced cement concrete (M-30) approach slab including formwork but excluding
reinforcement steel, complete as per drawing and Technical specification
Note:- The grade of reinforced cement concrete may be adopted as M30 for
severe conditions and M25 for moderate conditions.
Unit = Cum
Taking output = 1.00 Cum
Code Resource Unit Qty. Rate Amount
Sub-item
12-8-G-2 RCC Grade M 30 Using Batching Plant, Cum 1.000 4468.00 / Cum 4,468.00
(excluding Formwork, OH, CP)
14-12 Providing anti-corrosive treatment to HYSD reinforcement with Fusion Bonded Epoxy
Coating (FBEC)
(To be taken as per the prevailing market rates.)
___________________________________________________________________________________________________
Page no. 440 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- Contractors generally do not have expertise for this item . The job is
therefore, got done from specialised firms who have the expertise in the
field of construction chemicals. The prevailing rate in the market is required
to be ascertained from the market and added in the cost estimate. Detailed
guidelines in this regard have been issued by MoRTH vide their circular no.
RW/NH-34041/44/91-S&R dated 21.3.2000.
Unit = Cum
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Labour (i) Cutting, bending, making reinforcement cage, placing in position, binding etc. complete
(Taking quantity of steel 100 Kg/cum of concrete including laps and wastage)
___________________________________________________________________________________________________
Page no. 441 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour (vii) Placement of girders in position over pier caps including placement of sand jacks, channel,
levelling etc.
___________________________________________________________________________________________________
Page no. 442 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 24,759.40
Unit = Sqm
Taking output = 10 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.01 306.00 / Day 3.06
PL17 Mazdoor/Beldar (Skilled) day 0.25 392.70 / Day 98.18
PL18 Painter (Ist class) day 0.25 474.30 / Day 118.58
Material
PM0303 Water based cement paint Lit 5.000 70.00 / litre 350.00
Total Resource Cost 569.81
___________________________________________________________________________________________________
Page no. 443 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Over Head excluding Tax (10%-4%) @6% 569.81 x 6 % 34.19
Contractor's Profit @10% 604.00 x 10 % 60.40
Labour Cess @1% 664.40 x 1 % 6.64
Cost For 10 Sqm 671.04
Rate per Sqm 67.10
Say Rs. Per Sqm 67.10
Note:- Guidelines laid down vide the MoRTH circular No. RW/NH-34059/1/96-S&R
dated 30.11.2000 and subsequent corrigendum dated 25.01.2001 may be
reffered for expansion joints.
Unit = Rmt
Taking output = 12 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.02 306.00 / Day 6.12
PL15 Beldar/mazdoor (unskilled) day 0.40 280.50 / Day 112.20
PL17 Mazdoor/Beldar (Skilled) day 0.20 392.70 / Day 78.54
Material
PM0232 Galvanised structural steel plate 200 Kg 237.500 69.00 / Kg. 16,387.50
mm wide, 6 mm thick, 24 m long
___________________________________________________________________________________________________
Page no. 444 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- For arriving at the final rate of filler joints per m length and per cm depth of
joint filling compound, the rates at Sl. No. i), ii), iii) & iv) shall be added
14-18-1 Providing & fixing 2 mm thick corrugated copper plate in expansion joint complete as
per drawing & Technical Specification.
Unit = Rmt
Taking output = 12 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.04 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 0.50 280.50 / Day 140.25
PL17 Mazdoor/Beldar (Skilled) day 0.50 392.70 / Day 196.35
Material
PM0054 Copper plate Kg 55.000 259.00 / Kg. 14,245.00
12m long x 250 mm wide, Weight = 12x
0.25 x 0.002 x 8900 = 53.4 kg,
Wastage @ 2.5 per cent = 1.33
kg/54.73 kg say = 55 kg.
14-18-2 Providing & fixing 20 mm thick compressible fibre board in expansion joint complete
as per drawing & Technical Specification.
Unit = Rmt
Taking output = 12 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.008 306.00 / Day 2.45
PL15 Beldar/mazdoor (unskilled) day 0.10 280.50 / Day 28.05
PL17 Mazdoor/Beldar (Skilled) day 0.10 392.70 / Day 39.27
Material
PM0217 Compressible Fibre Board(20mm thick) Sqm 3.000 441.00 / Sqm 1,323.00
___________________________________________________________________________________________________
Page no. 445 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 1,623.97 x 1 % 16.24
Cost For 12 Rmt 1,640.21
Rate per Rmt 136.68
Say Rs. Per Rmt 136.70
14-18-3 Providing and fixing in position 20 mm thick premoulded joint filler in expansion joint
for fixed ends of simply supported spans not exceeding 10 m to cater for a horizontal
movement upto 20 mm, covered with sealant complete as per drawing and technical
specifications.
Unit = Rmt
Taking output = 12 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.01 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.20 280.50 / Day 56.10
PL17 Mazdoor/Beldar (Skilled) day 0.10 392.70 / Day 39.27
Material
PM0341 Premoulded joint filler 12 mm thick Sqm 3.600 271.00 / Sqm 975.60
Total Resource Cost 1,074.03
Over Head excluding Tax (10%-4%) @6% 1,074.03 x 6 % 64.44
Contractor's Profit @10% 1,138.47 x 10 % 113.85
Labour Cess @1% 1,252.32 x 1 % 12.52
Cost For 12 Rmt 1,264.84
Rate per Rmt 105.40
Say Rs. Per Rmt 105.40
14-18-4 Providing and filling joint sealing compound as per drawings and technical
specifications with coarse sand and 6% bitumen by weight
Unit = Rmt
Taking output = 12 Rmt 12m long x 100 mm wide x 10mm deep recess
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.02 306.00 / Day 6.12
PL15 Beldar/mazdoor (unskilled) day 0.50 280.50 / Day 140.25
PL17 Mazdoor/Beldar (Skilled) day 0.10 392.70 / Day 39.27
Material
PM0123 Sand (Coarse) Cum 0.012 1171.46 / Cum 14.06
Volume 12 x 0.1 x 0.01 = 0.012 cum
Weight 0.012 x 1400 = 16.8kg
___________________________________________________________________________________________________
Page no. 446 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Total Resource Cost 229.61
Over Head excluding Tax (10%-4%) @6% 229.61 x 6 % 13.78
Contractor's Profit @10% 243.38 x 10 % 24.34
Labour Cess @1% 267.72 x 1 % 2.68
Cost For 12 Rmt 270.40
Rate per Rmt 22.53
Say Rs. Per Rmt 22.50
Note:- The nominal size of aggregates shall be 12.5 mm for depth of joint upto 75
mm and 20 mm for joints of depth more than 75 mm.
Unit = Rmt
Taking output = 12 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.052 306.00 / Day 15.91
PL15 Beldar/mazdoor (unskilled) day 1.00 280.50 / Day 280.50
PL17 Mazdoor/Beldar (Skilled) day 0.30 392.70 / Day 117.81
Machine
PMC054 Mastic Cooker hours 1.00 133.00 / hours 133.00
PMC066 Smooth Wheeled Roller 8 tonne hours 0.50 625.10 / hours 312.55
Material
PM0196 Aggregates 13.2/12.5 mm nominal size Cum 0.750 1256.49 / Cum 942.37
___________________________________________________________________________________________________
Page no. 447 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Rmt 1,186.10
Unit = Rmt
Taking output = 12 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.06 306.00 / Day 18.36
PL15 Beldar/mazdoor (unskilled) day 1.00 280.50 / Day 280.50
PL17 Mazdoor/Beldar (Skilled) day 0.50 392.70 / Day 196.35
Material
PM0222 Elastomeric slab seal expansion joint Rmt 12.000 #N/A / Rmt
assembly manufactured by using
chloroprene, elastomer for elastomeric
slab unit conforming to clause 915.1 of
IRC: 83 (part II),
___________________________________________________________________________________________________
Page no. 448 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- 1. The installation shall be done by the manufacturer or his authorised
representative to the satisfaction of the Engineer.
2. The concreting for joining the expansion joint assembly with the deck has
not been included in this analysis as the same is catered in the quantities of
RCC deck.
3. The anchoring bars of the expansion joint assembly shall be welded to
the main reinforcement of the deck.
Unit = Rmt
Taking output = 12 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.036 306.00 / Day 11.02
PL15 Beldar/mazdoor (unskilled) day 0.60 280.50 / Day 168.30
PL17 Mazdoor/Beldar (Skilled) day 0.30 392.70 / Day 117.81
Material
PM0080 Galvanised angle Section 100 mm x Kg 446.000 60.00 / Kg. 26,760.00
100 mm of 12 mm thickness
Add 5 per cent of cost of above for 26760.00 x 5% 1,338.00
structural steel for anchorage, welding
and other incidentals.
PM0265 Preformed continuous chloroprene Rmt 446.000 #N/A / Rmt
elastomer or closed cell foam sealing
element with high tear strength,
vulcanised in a single operation for the
full length of a joint to ensure water
tightness.
___________________________________________________________________________________________________
Page no. 449 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
14-22 Strip Seal Expansion Joint
(Providing and laying of a strip seal expansion joint catering to maximum horizontal
movement upto 70 mm, complete as per approved drawings and standard specifications to
be installed by the manufacturer/supplier or their authorised representative ensuring
compliance to the manufacturer's instructions for installation.)
Unit = Rmt
Taking output = 12 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.050 306.00 / Day 15.30
PL15 Beldar/mazdoor (unskilled) day 1.00 280.50 / Day 280.50
PL17 Mazdoor/Beldar (Skilled) day 0.25 392.70 / Day 98.18
Material
PM0296 Strip seal expansion join Rmt 12.000 4875.00 / Rmt 58,500.00
Supply of complete assembly of strip
seal expansion joint comprising of edge
beams, anchorage, strip seal element
and complete accessories as per
approved specifications and drawings.
___________________________________________________________________________________________________
Page no. 450 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
14-23 Modular Strip / Box Seal Joint
(Providing and laying of a modular strip Box steel expansion joint including anchorage
catering to a horizontal movement beyond 70 mm and upto 140mm, complete as per
approved drawings and standard specifications to be installed by the manufacturer/supplier
or their authorised representative ensuring compliance to the manufacturer's instructions for
installation.)
Unit = Rmt
Taking output = 12 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.056 306.00 / Day 17.14
PL15 Beldar/mazdoor (unskilled) day 1.00 280.50 / Day 280.50
PL17 Mazdoor/Beldar (Skilled) day 0.40 392.70 / Day 157.08
Material
PM0252 Modular strip/box seal expansion joint Rmt 12.000 12380.00 / Rmt 1,48,560.00
including anchorage catering to a
horizontal movement beyond 70 mm
and upto 140mm assembly comprising
of edge beams, central beam,2
modules chloroprene seal, anchorage
elements, support and control system,
all steel sections protected against
corrosion and installed by the
manufacturer or his authorised Total Resource Cost 1,49,014.72
Over Head excluding Tax (10%-4%) @6% 1,49,014.72 x 6 % 8,940.88
Contractor's Profit @10% 1,57,955.60 x 10 % 15,795.56
Labour Cess @1% 1,73,751.16 x 1 % 1,737.51
Cost For 12 Rmt 1,75,488.67
Rate per Rmt 14,624.06
Say Rs. Per Rmt 14,624.10
___________________________________________________________________________________________________
Page no. 451 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
14-24 Modular Strip / Box Seal Joint
(Providing and laying of a modular strip box seal expansion joint catering to a horizontal
movement beyond 140mm and upto 210mm, complete as per approved drawings and
standard specifications to be installed by the manufacturer/supplier or their authorised
representative ensuring compliance to the manufacturer's instructions for installation.)
Unit = Rmt
Taking output = 12 Rmt
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.07 306.00 / Day 21.42
PL15 Beldar/mazdoor (unskilled) day 1.25 280.50 / Day 350.63
PL17 Mazdoor/Beldar (Skilled) day 0.50 392.70 / Day 196.35
Material
PM0253 Modular strip/box seal expansion joint Rmt 12.000 12380.00 / Rmt 1,48,560.00
catering to a horizontal movement
beyond 140mm and upto 210mm
box/box seal joint assembly containing
3 modules/cells and comprising of edge
beams, two central beams, chloroprene
seal, anchorage elements, support and
control system, all steel sections
protected against corrosion and
installed by the manufacturer or his
authorised representative.
___________________________________________________________________________________________________
Page no. 452 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Chapter 15 - RIVER TRAINING AND PROTECTION WORKS
(Items for Bridges, Additional Overhead must be Added as per Note in Index Page)
15-1 Providing and laying boulders apron on river bed for protection against scour with
stone boulders weighing not less than 40 kg each complete as per drawing and
Technical specification.
Note:- Readymade woven wire crate rolls have been considered in the rate
analysis. In case readymade rolls are not available, GI wire 4mm dia. @ 32
kg per 10 sqm may be provided. In that case 2 per cent of the cost of GI
wire may be added for weaving the wire crates.
Unit = Cum
Taking output = 5.63 Cum (3 mx1.5mx1.25m )
Code Resource Unit Qty. Rate Amount
Labour (Including excavation for trimming for preparation of bed.)
PL14 Mate day 0.18 306.00 / Day 55.08
PL17 Mazdoor/Beldar (Skilled) day 1.50 392.70 / Day 589.05
___________________________________________________________________________________________________
Page no. 453 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PL15 Beldar/mazdoor (unskilled) day 3.00 280.50 / Day 841.50
Material
PM0162 Boulder with minimum size of 300 mm Cum 5.630 478.29 / Cum 2,692.77
for Pitching at Site
Unit = Cum
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Sub-Item
12-8-A Concrete Grade M15 (i/c OH & CP) Cum 1.00 4594.00 / Cum 4,594.00
Add 2 per cent of cost to account for 4594.00 x 2% 91.88
excavation for preparation of bed,
nominal surface reinforcement and
filling of granular material in recesses
between blocks.
15-4 Providing and laying Pitching on slopes laid over prepared filter media including
boulder apron laid dry in front of toe of embankment complete as per drawing and
Technical specifications
15-4-A Stone/Boulder
Unit = Cum
Taking output = 1 Cum
___________________________________________________________________________________________________
Page no. 454 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.04 306.00 / Day 12.24
PL12 Mason 1st class day 0.35 510.00 / Day 178.50
PL15 Beldar/mazdoor (unskilled) day 0.75 280.50 / Day 210.38
Material
PM0162 Boulder with minimum size of 300 mm Cum 1.000 478.29 / Cum 478.29
for Pitching at Site
15-4-B Cement Concrete blocks of size 0.3x0.3 x0.3 m cast in cement concrete of Grade M15
Unit = Cum
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Sub-Item
12-8-A Concrete Grade M15 (i/c OH & CP) Cum 1.00 4594.00 / Cum 4,594.00
Add 2 per cent of cost to account for 4594.00 x 2% 91.88
nominal surface reinforcement and
filling of granular material in recesses
between blocks.
15-5 Providing and laying Filter material underneath pitching in slopes complete as per
drawing and Technical specification
Unit = Cum
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.05 306.00 / Day 15.30
PL17 Mazdoor/Beldar (Skilled) day 0.25 392.70 / Day 98.18
PL15 Beldar/mazdoor (unskilled) day 1.00 280.50 / Day 280.50
___________________________________________________________________________________________________
Page no. 455 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Material
PM0085 Graded stone aggregate Cum 1.200 1369.49 / Cum 1,643.39
Total Resource Cost 2,037.36
Over Head excluding Tax (10%-4%) @6% 2,037.36 x 6 % 122.24
Contractor's Profit @10% 2,159.60 x 10 % 215.96
Labour Cess @1% 2,375.57 x 1 % 23.76
Cost For 1 Cum 2,399.32
Rate per Cum 2,399.32
Say Rs. Per Cum 2,399.30
Unit = Sqm
Taking output = 10 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.02 306.00 / Day 6.12
PL17 Mazdoor/Beldar (Skilled) day 0.10 392.70 / Day 39.27
PL15 Beldar/mazdoor (unskilled) day 0.30 280.50 / Day 84.15
Material
PM0298 Synthetic Geogrids as per clause Sqm 11.000 27.10 / Sqm 298.10
3102.8 and approved design and
specifications.
Total Resource Cost 427.64
Over Head excluding Tax (10%-4%) @6% 427.64 x 6 % 25.66
Contractor's Profit @10% 453.30 x 10 % 45.33
Labour Cess @1% 498.63 x 1 % 4.99
Cost For 10 Sqm 503.61
Rate per Sqm 50.36
Say Rs. Per Sqm 50.40
___________________________________________________________________________________________________
Page no. 456 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
15-8 Providing and laying Flooring complete as per drawing and Technical specifications
laid over cement concrete bedding.
15-8-A Rubble stone laid in cement mortar 1:3
Unit = Cum
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.08 306.00 / Day 24.48
PL12 Mason 1st class day 0.50 510.00 / Day 255.00
PL15 Beldar/mazdoor (unskilled) day 1.50 280.50 / Day 420.75
Material
PM0136 Stone for Random Rubble Masonry Cum 1.000 400.29 / Cum 400.29
PM0142 Stone spall Cum 0.200 92.00 / Cum 18.40
Total Resource Cost 1,118.92
Sub-Item
12-6-A Cement mortor 1:3 Cum 0.33 5063.60 / Cum 1,670.99
12-8-A Add for cement concrete bedding (M15 Cum 0.33 4594.00 / Cum 1,516.02
Nominal mix)
Add 1 per cent of cost to account for 3187.01 x 1% 31.87
excavation for preparation of bed.
Over Head excluding Tax (10%-4%) @6% 1,118.92 x 6 % 67.14
Contractor's Profit @10% 1,186.06 x 10 % 118.61
Labour Cess @1% 1,304.66 x 1 % 13.05
Cost For 1 Cum 4,536.59
Rate per Cum 4,536.59
Say Rs. Per Cum 4,536.60
___________________________________________________________________________________________________
Page no. 457 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Cum 6,171.10
Note:- Other items like excavation for foundation, filling behind wall, filter media,
weep holes etc. shall be added separately as per approved design.
___________________________________________________________________________________________________
Page no. 458 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Code Resource Unit Qty. Rate Amount
Sub-Item
12-8-A Concrete Grade M15 Cum 1.00 4594.00 / Cum 4,594.00
Cost For 1 Cum 4,594.00
Rate per Cum 4,594.00
Say Rs. Per Cum 4,594.00
Unit = Cum
Taking output = 1 Cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.05 306.00 / Day 15.30
PL12 Mason 1st class day 0.25 510.00 / Day 127.50
PL15 Beldar/mazdoor (unskilled) day 1.00 280.50 / Day 280.50
Material
PM0162 Boulder with minimum size of 300 mm Cum 1.000 478.29 / Cum 478.29
for Pitching at Site
PM0142 Stone spall Cum 0.200 92.00 / Cum 18.40
Add 1 per cent of cost for trimming and 919.99 x 1% 9.20
preparation of bed.
Total Resource Cost 929.19
Over Head excluding Tax (10%-4%) @6% 929.19 x 6 % 55.75
Contractor's Profit @10% 984.94 x 10 % 98.49
Labour Cess @1% 1,083.44 x 1 % 10.83
Cost For 1 Cum 1,094.27
Rate per Cum 1,094.27
Say Rs. Per Cum 1,094.30
___________________________________________________________________________________________________
Page no. 459 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Note:- Readymade woven wire crate rolls have been considered in the rate
analysis. In case readymade rolls are not available, GI wire 4mm dia. @ 32
kg per 10 sqm may be provided. In that case 2 per cent of the cost of GI
wire may be added for weaving the wire crates.
Unit = Cum
Taking output = 12.60 Cum Size 7 x 3 x 0.6 = 12.60 cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.28 306.00 / Day 85.68
PL17 Mazdoor/Beldar (Skilled) day 2.00 392.70 / Day 785.40
PL15 Beldar/mazdoor (unskilled) day 5.00 280.50 / Day 1,402.50
Material
PM0162 Boulder with minimum size of 300 mm Cum 12.600 478.29 / Cum 6,026.45
for Pitching at Site
PM0142 Stone spall Cum 2.520 92.00 / Cum 231.84
PM0231 Galvanised steel wire crates of mesh Sqm 61.000 173.00 / Sqm 10,553.00
size 100 mm x 100 mm woven with
4mm dia. GI wire in rolls of required
size.
15-13 Gabian Structure for Erosion Control, River Training Works and Protection works
(Providing and constructing gabain structures for erosion control, river training
works and protection works with wire crates of size 2 m x 1 m x 0.3 m each divided
into 1m compartments by cross netting, made from 4 mm galvanised steel wire @ 32
kg per 10 sqm having minimum tensile strength of 300 Mpa conforming to IS:280 and
galvanizing coating conforming to IS:4826, woven into mesh with double twist, mesh
size not exceeding 100 mm x 100 mm, filled with boulders with least dimension of 200
mm, all loose ends to be securely tied with 4 mm galvanised steel wire.)
Note:- Readymade woven wire crate rolls have been considered in the rate
analysis. In case readymade rolls are not available, GI wire 4mm dia. @ 32
kg per 10 sqm may be provided. In that case 2 per cent of the cost of GI
wire may be added for weaving the wire crates.
Unit = Cum
Size 2 x 1 x 0.3 x 10 Nos. = 6.00 cum
___________________________________________________________________________________________________
Page no. 460 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Taking output = 6.00 Cum Size 2 x 1 x 0.3 x 10 Nos. = 6.00 cum
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.14 306.00 / Day 42.84
PL17 Mazdoor/Beldar (Skilled) day 1.00 392.70 / Day 392.70
PL15 Beldar/mazdoor (unskilled) day 2.50 280.50 / Day 701.25
Material
PM0162 Boulder with minimum size of 300 mm Cum 6.000 478.29 / Cum 2,869.74
for Pitching at Site
PM0142 Stone spall Cum 2.100 92.00 / Cum 193.20
PM0231 Galvanised steel wire crates of mesh Sqm 65.000 173.00 / Sqm 11,245.00
size 100 mm x 100 mm woven with
4mm dia. GI wire in rolls of required
size.
___________________________________________________________________________________________________
Page no. 461 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Say Rs. Per Sqm 110.80
Unit = Sqm
Taking output = 10.00 Sqm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.03 306.00 / Day 9.18
PL15 Beldar/mazdoor (unskilled) day 0.75 280.50 / Day 210.38
Machine
PMC133 Air compressor 250 cfm with two leads hours 0.75 3218.60 / day 301.74
for pneumatic
PMC031 Tractor cutters/hammers.
with trolley. hours 0.40 478.80 / hours 191.52
Total Resource Cost 712.82
Over Head excluding Tax (10%-4%) @6% 712.82 x 6 % 42.77
Contractor's Profit @10% 755.59 x 10 % 75.56
Labour Cess @1% 831.15 x 1 % 8.31
Cost For 10 Sqm 839.46
Rate per Sqm 83.95
Say Rs. Per Sqm 83.90
16-3 Guniting concrete surface with cement mortar applied with compressor after cleaning
surface and spraying with epoxy complete as per Technical specification
Unit = Sqm
Taking output = 1.00 Sqm Assuming thickness 25 mm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.01 306.00 / Day 3.06
PL12 Mason 1st class day 0.04 510.00 / Day 20.40
PL15 Beldar/mazdoor (unskilled) day 0.14 280.50 / Day 39.27
Machine
PMC092 Compressor with guniting equipment hours 0.10 399.00 / hours 39.90
along with accessories
Material
PM0049 Cement Kg 16.00 5500.00 / MT 88.00
PM0123 Sand (Coarse) cu.m 0.04 1171.46 / Cum 46.86
PM0224 Epoxy compound with accessories for Kg 0.67 232.00 / Kg. 155.44
preparing epoxy mortar
___________________________________________________________________________________________________
Page no. 462 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0297 Super plastisizer admixture IS marked Kg 0.64 51.00 / Kg. 32.64
as per 9103-1999
PM0305 Wire mesh 50mm x 50mm size of 3mm Kg 2.00 155.00 / Kg. 310.00
wire
Add 2 per cent of cost of material for 632.94 x 2% 12.66
miscellaneous consumables like
nozzles, wire brush, cotton waste etc.
16-4 Providing and inserting nipples with approved fixing compound after drilling holes for
grouting as per Technical specifications including subsequent cutting/removal and
sealing of the hole as necessary of nipples after completion of grouting with
Cement/Epoxy
Unit = No.
Taking output = 1 No.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.01 306.00 / Day 3.06
PL15 Beldar/mazdoor (unskilled) day 0.04 280.50 / Day 11.22
for cutting and removing of nipples
PL17 Mazdoor/Beldar (Skilled) day 0.16 392.70 / Day 62.83
labour for drilling 0.08 and labour for
fixing nipple and sealing inlets 0.08 =
0.16
Add 10 per cent of labour cost for 77.11 x 10 % 7.71
drilling holes etc
Material
PM0254 Nipples 12mm No. 1.00 13.50 / Nos. 13.50
Cement, fixing compound and 13.50 x 15% 2.03
consumables @ 15 per cent of cost of
nipple
___________________________________________________________________________________________________
Page no. 463 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 117.01 x 1 % 1.17
Cost For 1 No. 118.18
Rate per No. 118.18
Say Rs. Per No. 118.20
___________________________________________________________________________________________________
Page no. 464 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Sand including 10 per cent wastage
(density 1.5)
Admixtures (anti shrinkage compound) 3.03 x 2% 0.06
@ 20 per cent of cost of cement
16-6 Patching of damaged concrete surface with polymer concrete and curing compounds,
initiator and promoter, available in present formulations, to be applied as per
instructions of manufacturer and as approved by the Engineer.
___________________________________________________________________________________________________
Page no. 465 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
16-7 Sealing of crack / porous concrete with Epoxy Grout by injection through nipples
complete as per clause 2803.1.
Unit = Kg
Taking output = 1.00 Kg
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.08 306.00 / Day 24.48
PL15 Beldar/mazdoor (unskilled) day 0.10 280.50 / Day 28.05
PL17 Mazdoor/Beldar (Skilled) day 0.10 392.70 / Day 39.27
Machine
PMC094 Epoxy Injection gun hours 0.10 292.60 / hours 29.26
Material
PM0224 Epoxy compound with accessories for Kg 1.10 232.00 / Kg. 255.20
preparing epoxy mortar
Total Resource Cost 376.26
Over Head excluding Tax (10%-4%) @6% 376.26 x 6 % 22.58
Contractor's Profit @10% 398.84 x 10 % 39.88
Labour Cess @1% 438.72 x 1 % 4.39
Cost For 1 Kg 443.11
Rate per Kg 443.11
Say Rs. Per Kg 443.10
16-8 Applying epoxy mortar over leached, honey combed and spalled concrete surface
and exposed steel reinforcement complete as per Technical specification
Unit = Sqm
Taking output = 10 Sqm Assume average 10mm thickness of epoxy mortar
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.04 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 0.50 280.50 / Day 140.25
PL17 Mazdoor/Beldar (Skilled) day 0.50 392.70 / Day 196.35
Material
PM0225 Epoxy mortar Kg 2.20 74.00 / Kg. 162.80
PM0227 Epoxy resin-hardner mix for prime coat Kg 4.50 426.00 / Kg. 1,917.00
Add 3 per cent cost of material for 2079.80 x 3% 62.39
other consumables like acetone etc and
to cover wastage.
___________________________________________________________________________________________________
Page no. 466 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour Cess @1% 2,904.55 x 1 % 29.05
Cost For 10 Sqm 2,933.59
Rate per Sqm 293.36
Say Rs. Per Sqm 293.40
16-9 Removal of defective concrete, cleaning the surface thoroughly, applying the
shotcrete mixture mechanically with compressed air under pressure, comprising of
cement, sand, coarse aggregates, water and quick setting compound in the
proportion as per clause 2807.1., sand and coarse aggregates conforming to IS: 383
and table 1 of IS: 9012 respectively, water cement ratio ranging from 0.35 to 0.50,
density of gunite not less than 2000 kg/cum, strength not less than 25 Mpa and
workmanship conforming to clause 2807.6.
Unit = Sqm
Taking output = 10 Sqm 40 mm average thickness.
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.04 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 0.50 280.50 / Day 140.25
PL17 Mazdoor/Beldar (Skilled) day 0.50 392.70 / Day 196.35
Machine
PMC001 Air Compressor 210 cfm hours 1.00 399.00 / hours 399.00
PMC078 Water Tanker hours 0.02 292.60 / hours 5.85
PMC092 Compressor with guniting equipment hours 1.00 399.00 / hours 399.00
along with accessories
Material
PM0049 Cement Kg 120.00 5500.00 / MT 660.00
PM0144 Water KL 0.10 135.00 / KL 13.50
PM0123 Sand (Coarse) Cum 0.15 1171.46 / Cum 175.72
PM0175 Coarse graded Granular sub-base Cum 0.15 1188.49 / Cum 178.27
Material 4.75 mm to 2.36 mm
PM0269 Quick setting compound Kg 2.50 35.00 / Kg. 87.50
Total Resource Cost 2,267.68
Over Head excluding Tax (10%-4%) @6% 2,267.68 x 6 % 136.06
Contractor's Profit @10% 2,403.75 x 10 % 240.37
Labour Cess @1% 2,644.12 x 1 % 26.44
Cost For 10 Sqm 2,670.56
Rate per Sqm 267.06
Say Rs. Per Sqm 267.10
16-10 Applying pre-packed cement based polymer mortar of strength 45 Mpa at 28 days for
replacement of spalled concrete
___________________________________________________________________________________________________
Page no. 467 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Sqm
Taking output = 10 Sqm Assumed thickness - 10 mm
Code Resource Unit Qty. Rate Amount
Labour
PL14 Mate day 0.04 306.00 / Day 12.24
PL15 Beldar/mazdoor (unskilled) day 0.50 280.50 / Day 140.25
PL17 Mazdoor/Beldar (Skilled) day 0.50 392.70 / Day 196.35
Material
PM0198 Acrylic polymer bonding coat Lit 1.40 329.00 / litre 460.60
PM0267 Pre-packed cement based polymer Kg 12.00 2.35 / Kg. 28.20
concrete of strength 45 Mpa at 28 days
___________________________________________________________________________________________________
Page no. 468 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
16-12 Providing external prestressing with high tensile steel wires/strands including drilling
for passage of prestessing steel, all accessories for stressing and stressing
operation and grouting complete as per drawing and Technical specification
Span assumed: 25 m, No. of cables: 4 no
No. of anchorages : 8 no. Assume 12.7mm dia.
Strand in 12T13 system. Weight-9.42 kg/m of cable.
Unit = Tonne
Taking output = 1 Tonne
Code Resource Unit Qty. Rate Amount
Labour i) For making holes in the structure .
PL14 Mate day 0.24 306.00 / Day 73.44
PL16 Mazdoor (Semi skilled) day 3.00 306.00 / Day 918.00
PL15 Beldar/mazdoor (unskilled) day 3.00 280.50 / Day 841.50
Labour ii) For making and fixing anchorages for cables and placement of cables .
PL14 Mate day 0.44 306.00 / Day 134.64
PL03 Blacksmith 1st class/ Electrician day 3.00 510.00 / Day 1,530.00
PL15 Beldar/mazdoor (unskilled) day 8.00 280.50 / Day 2,244.00
Labour iii) For prestressing
PL14 Mate day 0.13 306.00 / Day 39.78
PL11 Fitter (grade 1) day 0.70 474.30 / Day 332.01
PL15 Beldar/mazdoor (unskilled) day 2.65 280.50 / Day 743.33
Labour iv) For grouting
PL14 Mate day 0.13 306.00 / Day 39.78
PL12 Mason 1st class day 0.70 510.00 / Day 357.00
PL15 Beldar/mazdoor (unskilled) day 2.65 280.50 / Day 743.33
Machine
PMC062 Prestressing Jack with Pump & access hours 4.00 146.30 / hours 585.20
PM0239 Grouting pump with agitator Hr. 1.35 695.00 / hours 938.25
Material
PM0049 Cement Tonne 0.40 5500.00 / MT 2,200.00
PM0101 MS Flat / Structural Steel Tonne 2.10 42177.30 / MT 88,572.33
PM0224 Epoxy compound with accessories for Kg 6.00 232.00 / Kg. 1,392.00
preparing epoxy mortar
PM0242 HDPE pipes 75mm dia Rmt 112.00 66.00 / Rmt 7,392.00
PM0247 HTS strand Tonne 1.05 74060.00 / MT 77,763.00
PM0302 Tube anchorage set complete with No. 8.00 3250.00 / Nos. 26,000.00
bearing plate, permanent wedges etc
___________________________________________________________________________________________________
Page no. 469 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Add 20 per cent cost of material for 203319.33 x 20% 40,663.87
other materials like lead sheet, sleeves,
deviator fixtures etc.
16-13 Providing external prestressing with high tensile steel wires/strands including drilling
for passage of prestessing steel, all accessories for stressing and stressing
operation and grouting complete as per drawing and Technical specification
Span assumed: 50 m, No. of cables: 4 no
No. of anchorages : 8 no. Assume 12.7mm dia.
Strand in 19T13 system. Weight-14.73 kg/m of cable.
Unit = Tonne
Taking output = 3.10 Tonne
Code Resource Unit Qty. Rate Amount
Labour i) For making holes in the structure .
PL14 Mate day 0.08 306.00 / Day 24.48
PL16 Mazdoor (Semi skilled) day 8.00 306.00 / Day 2,448.00
PL15 Beldar/mazdoor (unskilled) day 8.00 280.50 / Day 2,244.00
Labour ii) For making and fixing anchorages for cables and placement of cables .
PL14 Mate day 1.28 306.00 / Day 391.68
PL03 Blacksmith 1st class/ Electrician day 7.00 510.00 / Day 3,570.00
PL15 Beldar/mazdoor (unskilled) day 25.00 280.50 / Day 7,012.50
Labour iii) For prestressing
PL14 Mate day 0.20 306.00 / Day 61.20
PL11 Fitter (grade 1) day 1.00 474.30 / Day 474.30
PL15 Beldar/mazdoor (unskilled) day 4.00 280.50 / Day 1,122.00
Labour iv) For grouting
PL14 Mate day 0.26 306.00 / Day 79.56
PL12 Mason 1st class day 1.50 510.00 / Day 765.00
PL15 Beldar/mazdoor (unskilled) day 5.00 280.50 / Day 1,402.50
Machine
PMC062 Prestressing Jack with Pump & access hours 7.00 146.30 / hours 1,024.10
PM0239 Grouting pump with agitator Hr. 3.00 695.00 / hours 2,085.00
Material
___________________________________________________________________________________________________
Page no. 470 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
PM0049 Cement Tonne 1.01 5500.00 / MT 5,555.00
PM0101 MS Flat / Structural Steel Tonne 7.00 42177.30 / MT 2,95,241.10
PM0224 Epoxy compound with accessories for Kg 10.00 232.00 / Kg. 2,320.00
preparing epoxy mortar
PM0243 HDPE pipes 90mm dia Rmt 224.00 89.00 / Rmt 19,936.00
PM0247 HTS strand Tonne 3.10 74060.00 / MT 2,29,586.00
PM0302 Tube anchorage set complete with No. 8.00 3250.00 / Nos. 26,000.00
bearing plate, permanent wedges etc
16-14 Providing external prestressing with high tensile steel wires/strands including drilling
for passage of prestessing steel, all accessories for stressing and stressing
operation and grouting complete as per drawing and Technical specification
Span assumed: 100 m, No. of cables: 6 no
No. of anchorages : 12 no. Assume 12.7mm dia.
Strand in 19T13 system. Weight-14.73 kg/m of cable.
Unit = Tonne
Taking output = 9.28 Tonne
Code Resource Unit Qty. Rate Amount
Labour i) For making holes in the structure .
PL14 Mate day 1.72 306.00 / Day 526.32
PL16 Mazdoor (Semi skilled) day 18.00 306.00 / Day 5,508.00
PL15 Beldar/mazdoor (unskilled) day 25.00 280.50 / Day 7,012.50
Labour ii) For making and fixing anchorages for cables and placement of cables .
PL14 Mate day 4.00 306.00 / Day 1,224.00
PL03 Blacksmith 1st class/ Electrician day 20.00 510.00 / Day 10,200.00
PL15 Beldar/mazdoor (unskilled) day 80.00 280.50 / Day 22,440.00
Labour iii) For prestressing
PL14 Mate day 0.30 306.00 / Day 91.80
PL11 Fitter (grade 1) day 1.50 474.30 / Day 711.45
PL15 Beldar/mazdoor (unskilled) day 6.00 280.50 / Day 1,683.00
___________________________________________________________________________________________________
Page no. 471 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Labour iv) For grouting
PL14 Mate day 1.00 306.00 / Day 306.00
PL12 Mason 1st class day 5.00 510.00 / Day 2,550.00
PL15 Beldar/mazdoor (unskilled) day 20.00 280.50 / Day 5,610.00
Machine
PMC062 Prestressing Jack with Pump & access hours 10.00 146.30 / hours 1,463.00
PM0239 Grouting pump with agitator Hr. 10.00 695.00 / hours 6,950.00
Material
PM0049 Cement Tonne 3.04 5500.00 / MT 16,720.00
PM0101 MS Flat / Structural Steel Tonne 20.00 42177.30 / MT 8,43,546.00
PM0224 Epoxy compound with accessories for Kg 14.00 232.00 / Kg. 3,248.00
preparing epoxy mortar
PM0243 HDPE pipes 90mm dia Rmt 672.00 89.00 / Rmt 59,808.00
PM0247 HTS strand Tonne 9.28 74060.00 / MT 6,87,276.80
PM0302 Tube anchorage set complete with No. 12.00 3250.00 / Nos. 39,000.00
bearing plate, permanent wedges etc
16-15 Lifting of span and Replacement of bearings (Excluding Cost of Bearing) complete as
per Technical specification,
___________________________________________________________________________________________________
Page no. 472 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Machine
PMC099 Jack for Lifting 40 tonne lifting capacity. Day 3.00 478.80 / day 1,436.40
Material
PM0308 Wooden packing Cum 0.15 13.00 / Cum 1.95
Total Resource Cost 6,570.99
Over Head excluding Tax (10%-4%) @6% 6,570.99 x 6 % 394.26
Contractor's Profit @10% 6,965.25 x 10 % 696.52
Labour Cess @1% 7,661.77 x 1 % 76.62
Cost For 3 No. 7,738.39
Rate per No. 2,579.46
Say Rs. Per No. 2,579.50
Labour
PL14 Mate day 0.64 306.00 / Day 195.84
PL17 Mazdoor/Beldar (Skilled) day 4.00 392.70 / Day 1,570.80
PL15 Beldar/mazdoor (unskilled) day 12.00 280.50 / Day 3,366.00
Machine
PMC099 Jack for Lifting 40 tonne lifting capacity. Day 3.00 478.80 / day 1,436.40
Material
PM0308 Wooden packing Cum 0.15 13.00 / Cum 1.95
Total Resource Cost 6,570.99
Over Head excluding Tax (10%-4%) @6% 6,570.99 x 6 % 394.26
Contractor's Profit @10% 6,965.25 x 10 % 696.52
Labour Cess @1% 7,661.77 x 1 % 76.62
Cost For 3 No. 7,738.39
Rate per No. 2,579.46
Say Rs. Per No. 2,579.50
___________________________________________________________________________________________________
Page no. 473 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Taking output = 12.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour (Removal of old expansion joint including breaking of concrete, cutting of lugs and shifting of broken
material etc.)
Unit = Rmt
Taking output = 10.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour for dismantling old railing and disposal of dismantled material.
PL14 Mate day 0.20 306.00 / Day 61.20
PL15 Beldar/mazdoor (unskilled) day 5.00 280.50 / Day 1,402.50
Machine
PMC031 Tractor with trolley. hours 1.00 478.80 / hours 478.80
Total Resource Cost 1,942.50
Over Head excluding Tax (10%-4%) @6% 1,942.50 x 6 % 116.55
Contractor's Profit @10% 2,059.05 x 10 % 205.91
Labour Cess @1% 2,264.96 x 1 % 22.65
Cost For 10 Rmt 2,287.60
Rate per Rmt 228.76
Say Rs. Per Rmt 228.80
___________________________________________________________________________________________________
Page no. 474 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
16-19 Replacement of crash barrier.
The rate for the construction of new crash barrier may be adopted from chapter 8 on Traffic
and Transportation.
Unit = Rmt
Taking output = 10.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour for dismantling old railing and disposal of dismantled material.
PL14 Mate day 0.40 306.00 / Day 122.40
PL15 Beldar/mazdoor (unskilled) day 10.00 280.50 / Day 2,805.00
Machine
PMC031 Tractor with trolley. hours 1.00 478.80 / hours 478.80
Total Resource Cost 3,406.20
Over Head excluding Tax (10%-4%) @6% 3,406.20 x 6 % 204.37
Contractor's Profit @10% 3,610.57 x 10 % 361.06
Labour Cess @1% 3,971.63 x 1 % 39.72
Cost For 10 Rmt 4,011.35
Rate per Rmt 401.13
Say Rs. Per Rmt 401.10
Unit = Rmt
Taking output = 10.00 Rmt
Code Resource Unit Qty. Rate Amount
Labour for dismantling old railing and disposal of dismantled material.
PL14 Mate day 0.16 306.00 / Day 48.96
PL15 Beldar/mazdoor (unskilled) day 4.00 280.50 / Day 1,122.00
Machine
PMC031 Tractor with trolley. hours 1.00 478.80 / hours 478.80
Total Resource Cost 1,649.76
Over Head excluding Tax (10%-4%) @6% 1,649.76 x 6 % 98.99
Contractor's Profit @10% 1,748.75 x 10 % 174.87
Labour Cess @1% 1,923.62 x 1 % 19.24
Cost For 10 Rmt 1,942.86
Rate per Rmt 194.29
Say Rs. Per Rmt 194.30
___________________________________________________________________________________________________
Page no. 475 of 477
PWD UTTARAKHAND
RATE ANALYSIS REPORT
. SOR :- MORT&H Year :- FY. 2018-19
. For Block 74-A Champawat-A Effective From:- 01-May-2018
.
.
Unit = Rmt
Taking output = 10.00 Rmt It is assumed that damage is to the extent of 10 per cent of
the volume of concrete .This will require 0.30 cum of concrete.
Code Resource Unit Qty. Rate Amount
Labour For dismantling and trimming the surface to a regular shape and removal of damaged material.
___________________________________________________________________________________________________
Page no. 477 of 477