***** ANALYSIS OF RATE *****

Providing and laying cement concrete work 1:1:2 (1 cement: 1 sand: 2 graded stone aggregate 20 mm nominal size) and curing complete excluding cost of from work
and reinforcement for reinforced concrete work in : Foundations, footings bases of columns and the like and mass concrete. (DETAIL OF COST FOR
ONE CUM)
S.No. Description of item Qty. Rate Unit Amount

(A) MATERIAL:-
STONE AGGREGATE 20 mm 0.580 CUM 0.580 700.00 CUM 406.00
STONE AGGREGATE 10 mm 0.200 CUM 0.200 750.00 CUM 150.00
SAND 0.390 CUM 0.390 550.00 CUM 214.50
CEMENT 0.560 MT 0.560 5100.00 MT 2856.00
Total 3626.50 1)
(B) CARRIAGE OF MATERIALS:-
STONE AGGREGATE 20 mm
BY MECH. TPT. 10.00 KM 0.580 409.33 CUM 237.41
BY HEAD LOAD. 0.50 KM 0.580 500.92 CUM 290.53
STONE AGGREGATE 10 mm
BY MECH. TPT. 10.00 KM 0.200 409.33 CUM 81.87
BY HEAD LOAD. 0.50 KM 0.200 500.92 CUM 100.18
SAND
BY MECH. TPT. 125.00 KM 0.390 2293.33 CUM 894.40
BY HEAD LOAD. 0.50 KM 0.390 500.92 CUM 195.36
CEMENT
BY MECH. TPT. 20.00 KM 0.560 401.85 MT 225.04
BY HEAD LOAD. 0.50 KM 0.560 295.15 MT 165.28
Total 2190.07 2)
(C ) LABOUR:-
BELDAR 2.09 320.83 EACH 670.53
BHISTI 0.27 320.83 EACH 86.62
MASON(G-I) 0.05 374.50 EACH 18.73
MASON(G-II) 0.05 374.50 EACH 18.73
MATE 0.04 320.83 EACH 12.83
BELDAR FOR EXTRA RAMMING 0.25 320.83 EACH 80.21
SUNDRIES LS 40.42
EXTRA FOR LAYING C.CONC. IN RCC WORK
BELDAR 0.10 320.83 EACH 32.08
BHISTI 0.20 320.83 EACH 64.17
MASON(G-1) 0.04 374.50 EACH 14.98
MASON(G-II) 0.04 374.50 EACH 14.98
MATE 0.04 320.83 EACH 12.83
Total 1067.11 3)
Total (1 to 3) 6883.68
ADD 1.5 % FOR WATER CHARGES 6883.68 103.26
Total 6986.94
ADD 10% CONTRACTOR'S PROFIT EXCEPT THE COST OF CEMENT 4130.94 413.09
ADD 5% OVER HEAD CHARGES EXCEPT COST OF CEMENT 4130.94 206.55
ADD FOR MECHANICAL MIXER & VIBERATOR Lump Sum 50.00
G. Total Rs.= 7656.58
Say Rs. 7656.60
Add Labour Cess @ 1.00 % 0n Rs.= 7656.60 (+ ) Rs. 918.80
8575.40
Add GST @ 12.00 % 0n Rs.= 7656.60 (+ ) Rs. 76.57
G.Total Rs.= 8651.97
Cost / Cum 8651.97
Say Rs. 8651.95

Executive Engineer,
Jal Sahkti Vibhag Arki