Rate Analysis

Sub: RATE ANALYSIS OF BASIC MATERIAL
1 CEMENT - OPC
Basic cost of material 211.00
Add - VAT 12.5 % 237.38
Add - Octroi 5 % 249.24
Add - Wastage @ 1 %
Site handling
Total cost of cement per bag
Total cost of cement per M TON
2 CEMENT - SRC
Basic cost of material 242.65
Add - VAT 12.5 % 272.98
Add - Octroi 5 % 286.63
Add - Wastage @ 1 %
Site handling
Total cost of cement per bag
Total cost of cement per M TON
3 REINFORCEMENT STEEL (FBEC)

Basic Cost of re-steel delivered at site 30000.00
Add - VAT 4 % 31200.00
Cost of Anticorosive Treatment (FBEC)
Add - Octroi 2.5 %
Add - Laps & Chairs (non-payable item) @ 7%
Add - Wastage @ 3 %
Unloading charges
Cost of Binding wire 8Kg @ Rs. 64/- kg
Cost of site handling
Total cost of re-steel
Less - Credit for Scrap 1MT give 30Kg @ Rs.15/kg
Net cost of Re-Steel
4 REINFORCEMENT STEEL (NON TREATED)
Basic Cost of re-steel delivered at site 30000.00
Add - VAT 4 % 31200.00
Add - Octroi 2.5 % 31980.00
Add - Laps & Chairs (non-payable item) @ 7%
Add - Wastage @ 3 %
Unloading charges
Cost of Binding wire 8Kg @ Rs. 40/- kg
Total cost of re-steel
Net cost of Re-Steel
5 Structural Steel
Basic Cost of struct-steel delivered at site 30500.00
Add - VAT 4 % 31720.00
Add - Octroi 2.5 % 32513.00
Add - Wastage @ 3 %
Unloading charges
Total cost of ms-steel
Net cost of Structural-Steel
Add cost of Fabrication
Total cost of St-steel including Fabrication
6 Aggregate 20mm & 10mm

Basic cost of material delivered at site incl. Taxes
Add 3% Wastage
Site Handling
Total cost of Aggregate
7 Fine aggregate SAND

Basic cost of material delivered at site incl Taxes
Add 10% Bulkage
Add 3% Wastage
Total cost of Sand
8 Fine aggregate CRUSHED SAND
Basic cost of material delivered at site incl Taxes
Add 3% Wastage
Total cost of CRUSHED SAND
9 Fly Ash
Basic cost of material delivered at site
Add - VAT 12.5 %
Add - Octroi 2.5 %
Site Handling
Total cost of Fly Ash
10 HT Strand
Basic cost of material delivered at site 41000.00
Add - Excise 8.24 % 44378.40
Add - VAT 4 % 46153.54
Transportation Charges 800.00
Total Cost = 46953.54
Add - Octroi 4.5 % 49066.45
Add - Wastage @ 5 %
Unloading & site handling
Less - Credit for Scrap 50Kg @ Rs.10/kg
Total cost of HT Strand
9 ADMIXTURE
Basic cost of material delivered at site
Add - VAT 12.5 %
Add - Octroi 4 %
Site Handling
Total cost of Fly Ash
10 FORM WORK
A PILE CAP& FOUNDATION (BOQ item No. Part B- 1.6)
Total BOQ Quantity
Total shuttering Required (1 Sqm/Cum.)
Shuttering set required ( 30 x 2 Nos )
Shuttering set required ( 45 x 2 Nos )
Total shuttering Required
Weight of shuttering per sqm
Total Structural steel required ( 302 x 50 )
Cost of shuttering
Less - Scrap cost @ Rs 15 / kg
Net cost of shuttering
Cost per sqm ( 215305.35 / 4070 )
Total cost of shuttering

Labour cost for fixing @ Rs 90 / Sqm
Consumbale like nut, bolt, oil etc @ Rs 15 / Sqm
Supporting timber @ Rs 5 / Sqm
Total cost of shuttering
Cost per cum of concrete per Sqm.
Cost per cum of concrete SAY
B BOX GIRDER & GIRDERS ( BOQ item no. Part C - 1.1 a, b & c)
Total concrete quantity
Number of Box Girder
Consider shuttering required per cum
approx concrete per girder
Consider shuttering required including
supporting arrangement
Total st. steel required @ 160 kg/sqm
say
Cost of shuttering & supporting
( 560 MT x Rs. 38158)
Less - Scrap cost @ Rs.15000/MT for 640 MT
Cost of shuttering per cum of Concrete
Labour Cost of fixing shuttering
Consumbale like nut, bolt, oil etc ( 4.25 Sqm x Rs 15 )
Packing timber, Ply, Thermocoal ( 4.25 Sqm x Rs 10 )
Total cost of shuttering per cum of concrete
SAY
C PIER & PIER CAP ( BOQ item no. Part B - 2.1 & 2.3)
Total concrete quantity ( 1530 + 780 )
Consider shuttering required per set (3 Sqm/Cum)
Total st. steel required @ 125kg/sqm
( 85 x 2 x 125 )
Total Structural Reqd. including supportings
Cost of shuttering & supporting @ Rs 43707.38 / MT
Less - Scrap cost @ Rs 15000 / MT
Cost of shuttering per Cum

Labour Cost of fixing shuttering ( 3 x 100 )
Consumbale like nut, bolt, oil etc ( 3 Sqm x Rs 15 )
Packing timber, Ply, Thermocoal etc ( 3 Sqm x Rs 7.5 )
SAY
11 Aggregate 40 mm
Basic cost of material delivered at site incl. taxes
Add - Wastage @ 2 %
Total cost of Aggregate
12 Structural Steel - MS Liners

Basic Cost of struct-steel delivered at site 31000.00
Add - VAT 4 % 32240.00
Add - Octroi 2.5 % 33046.00
Add - Wastage @ 5 %
Unloading charges
Total cost of ms-steel
Net cost of Structural-Steel
Add cost of Fabrication
Total cost of St-steel including Fabrication
PART A - SOIL INVESTIGATION

Soil Investigation
Agency Rate (Nobel)
Carrying out complete engineering survey

with
total stations, including identification of
utilities, mapping them etc.complete
Agency Rate
13 Pile boring
Total Boring length
Labour cost for boring 04 Labours per day for 1 year
@ Rs 200 for 12 hrs (Taking 02 shifts) (2x4x350x200)
Spikes 1 Nos/meter @ Rs 400/spikes
Total required is ( 5700 Nos x 400)
Spike holder 0.20 Nos/meter @ Rs 1000/holder
Total required is ( 5700 Nos x 0.20Nos)
Other consumable like wirerope clamps etc.
Total cost of boring
Cost/RM
PILE CONCRETE
Considering length of pile
Concrete Qty. of per Rm pile
Concrete Qty in one pile ( 1m extra)
Cost of concete M:35
Cost of concete in one pile
Labour cost of concreting per pile@ Rs.100/cum
Pile Head breaking
Total
Concrete cost per RM
Muck Removal
Volume per meter
Cost of removel per cum
Cost per meter of pile
Consider 2 nos trimme of 12 M each
Consider cost of 2 trimmes Rs.2.0L
Cost of trimme per RM of Pile
Total cost per Rmt ( A+B+C+D )
14 Excavation below ground level

L/C
Royalty
Back filling (60%)
Curting disposal (600 / 4.25)
Compaction watering
2m deep trenching at each pier location

for locating
15
services. Cost to include mapping
backfilling
Breaking PQC/Bitumen using compressor breaker/JCB
Excavation by JCB
Back filling incl. watering compaction
Cost Per Foundation
Cost Per Cum
16 PCC M15 below Pile Cap
Concrete Grade M-15
Labour Charges
Misc. Cost
Shuttering
Total Cost
17 M35 Concrete for Pile Cap

RMC M-35
Laying charges
Curing cost
Repair & finishing
Shuttering Cost (Labour + Material)
Total Cost
18 REINFORCEMENT STEEL (FBEC) For Foundation and Substructure

Cost of Basic Material
Labour Charges for Fixing
Total Cost
19 REINFORCEMENT STEEL (Non Treated) For Superstructure

Labour Charges for Fixing
Total Cost
20 Pile Liner (M.S. Steel)

Cost of Fabrication
Other Consumables and Overheads
Loading, Unloading and Shifting Cost
Cost For Lowering
Total Cost
Add Cost for Painting
Total Cost
21 Coal Tar epoxy 2 coat + 1 coat primer

Material Incl. L/C
Protective coating to pile liners (total DFT =

210 microns) only on outer side of liner.
Material Incl. L/C
22 Pile Load Tests

a Initial Load test 1000 T incl. 12 mtr length pile cost
Cost of Boring & Concrete
Rein. Steel
labour Charges For Rein. Steel Fixing
Load Test (SKG Consultants)
Total Cost
b Initial horizental Load test on piles

Agency Rate (Considered common pile for
vertical
and horizental testing)
c Routine test load 600 T

Agency Rate
d Initial lateral load test

Agency Rate
e Integrity Pile Tests
23 2.0 - SUBSTRUCTURE
M35 Concrete in Pier, Pier Cap
Cost of Grade M-35
Labour Charges (Concreting)
Curing Cost
Repair & finishing
Extra charge for F3 finish
Total Cost
24 M40 Grade Concrete in Pedestals

Cost of Grade M-40
Curing Cost
Repair & finishing
Total Cost
25 M40 for Pier Caps

Cost of Grade M-40
Curing Cost
Repair & finishing
Total Cost
26 Cement based waterproof paint on bridge surface

Material Incl. L/C
27 PTFE Bearing
Long. Guided 2100 KN.
Free POT 2100 KN.
Fixed POT 4200 KN.
Trans. Guided 4200 KN.
Long. Guided 4200 KN.
Free POT 4200 KN.
28 Segment Casting and Launching works.

Casting yard Land Hire Charges (For 18 months)
Casting yard Development Works
Filling (debrige and murrum)
Rubble Soling
PCC/RCC Concrete
Rein. Steel
Other Development
Office Building (3500 Sqfeet.)
Q.C. Lab (2000 Sqfeet.)
Basic Cost of Shuttering Bed (2 Sets)
Transportation
Add - Octroi 5.5 %
Total Cost of Shuttering =
Total Cost of Shuttering (2 Sets) = 979.58
Shifting of Segments (Trailors 3 Nos)
Other Tools, Tackles & Cosumables
Rails For Gantry (material & fixing)
Total Cost (Misc.) 1219.47
Material and Labour Cost (For Casting and launching)
Cost For Macale Bar and Jacks (4 Sets)
1300 mm long = 8 Nos & 1600 mm long = 4 Nos. Per Segment
Total = 1300 mm = 320 Nos. & 1600 mm = 160 Nos
Macale bar
Nuts (For Macale Bar)
Jack & Pump For Macale Bars
Cost For Glue
Cost For Staging Materials (Including Bearings, etc)
(2.5% Hire Charges Cosidered for 12 months) - 5 Sets Considered
Cost OF Precast Slabs below Trestles
Labour Cost For Erection Works (Including All the Works)
Labour Cost For Casting Works (Including All the Works)
Shuttering and Concreting
Rein. Works
Hyd. Jacks For Lifting and Shifting
Other Cosumables
Cost For Crane (Erection)
Total Cost =
Cost Per Cum 3980.22
Rubber Liner Works (Recle)
Basic Cost of Rubber (10 mm Groove with 6mm tk. Base sheet)
Fixing Cost
Total Cost of Rubber (material)
Add - Excise 8.24 %
Add - VAT 12.5 %
Transportation Charges
Total Cost =
Add - Octroi 5.5 %
Total Cost of Recle=
Total Shuttering area of Bed (2 Sets)
Total Cost of Recle (2 Sets) = 7.50
Total cost of segmental Works Per Cum

Total Concrete quantity =
Total Cost =
Less Scrap Cost For Bed Shuttering
Total Net Cost =
Cost Per Cum =
Cost of Concrete (M-60 Grade) =
Total Cost Per Cum =
29 BOX GIRDER & GIRDERS ( BOQ item no. Part C - 1.1 a, b & c)
Number of Box Girder
approx concrete per girder
Total Structural Reqd =

For Shuttering
For Staging
Cost of Staging and Shuttering
For Shuttering
Less Scrap Value
Net Cost of Shuttering =
Cost of Staging and Shuttering
Net Cost of Staging
Cost of shuttering per cum of Concrete
Labour Cost of fixing shuttering & staging
Packing timber, Ply, Thermocoal ( 5 Sqm x Rs 10 )
Laying Charges of Concreting
Curing cost
Repair & finishing
Total Cost =
30 M40 Concrete for Casting Crash Parapets

Laying Charges of Concreting
Curing cost
Repair & finishing
Total Cost =
Cost of Shuttering =
Consider shuttering required per set (5 Sqm/Cum)
( 50 x 2 x 65)
Total Structural Reqd. including supportings
Less - Scrap cost @ Rs 15000 / MT
Cost of shuttering per Cum

Labour Cost of fixing shuttering ( 5 x 125 )
Packing timber, Ply, Thermocoal etc ( 5 Sqm x Rs 7.5 )
Cost For Rubber Liner
Cost For Rubber Liner (Per Cum)
Total Cost =
31 Pre-Stressing Works
Pre tension strands of 15.4/12.7 mm dia
Basic Cost of H.T. Strands delivered at site
Add - Exise 8.24 %
Add - VAT 4 %
Add - Transportation Cost
Total Cost =
Add - Octroi 4.5 %
Add - Extra Consumption for Jack Fixing.
(non-payable item) @ 7%
Add - Wastage @ 1.5 %
Unloading charges
Total cost of H.T. Strands
Net cost of H.T. Strands
Length of Sheathing Required of HT (1000 kg/1.08x12)
Cost of HDPE sheathing per MT of HT wire
HDPE Shaething @ Rs 100 Rs
End Coupler 6nos. @ Rs 30 + 4% Rs
End Set (Guide Cone, Bearing Plates,
Rs
Wedges) 6 Sets @ Rs 2600 + 4%
Grout vent 3nos @ Rs 80 + 4% Rs
Snapfit Coupler 1 Nos. @ Rs 35 + 4% Rs
Cost of HDPE sheathingper MT of HT wire
Cost of stressing,Jacks,supervision
Labour cost for threading, stressing etc.
Consumable like tapes, cutting wheel etc.
Sheathing pipe fixing @ Rs. 25 / RM
Cement ( 77.16 x 6.60 Kg ) for grouting 509.26
Intraplas NN 1% of cement weigh 5.09
Total
32 Providing 800 dia man holes

Material Incl. L/C
Protective coating epoxy based paint 2

33 + 1 primer
in super structure
Material Incl. L/C
Protective coating 3 coat of cement

34 paint in super
structure and crash parapet
Material Incl. L/C
35 75 mm thick asphaltic wearing coat

DBM (50 mm Thick)
A.C. (40 mm Thick)
Material Incl. L/C
36 4 mm thick waterproof membrane before wearing coat

Material Incl. L/C
37 Strip seal expansion joints

Basic Cost of Material at site
Add - Exise 8.24 %
Add - VAT 12.5 %
Add - Transportation Cost
Total Cost =
Add - Octroi 4.5 %
Labour Charges For Fixing with all tools and acces.
38 PVC conducts for electric installations, 75 dia 2.5 Kg

Material Incl. L/C (Bhusan) 83 + 10
39 PVC conducts for electric installations, 100 dia

Material Incl. L/C 130 + 10
40 Load testing of superstructure span 300 T

Agency Rate
PART D - SOLID APPROACHES

41 REINFORCED EARTH WALL
a Excavation in Soil
Labour Charges
Royalty
Back filling
Curting disposal (600 / 4)
Compaction watering
b M30 PCC below facia element

Cost of Concrete M30 grade
Labour Charges (concreting and shuttering)
Cost of Curing
c Facia Panel
For Design, drawings, galvanised strips,
supervision except murrum
filling and compaction cost
Cost of Concrete (M40)
Cost of Reinforcement Steel
Coal Tar Epoxy Paint
Labour Charges (For Concreting and Shuttering)
Cost of Curing
Cost of Repair and Finishing
Cost For Transportation (Casting yard to
Site)
Labour Cost For Erection
d M35 Friction Slab

RMC M35
Labour Charges (For Concreting )
Cost of Curing
Cost For Finishing
Cost for Shuttering. (Same as Pilecap)
Total Cost =
e Crash Parapet
RMC M35
Cost of Curing
Cost For Finishing
Cost for Shuttering. (material)
Cost for Shuttering. (labour)
Total Cost =
f HYSD Steel (FBEC)

Cost of Rein. Steel (FBEC)
Labour Charges
Total Cost =
g PCC Below friction slab

RMC M-15
Cost of Curing
Labour Charges for Shuttering
Total Cost =
h 150 dia perforated HDPE Pipe

Material incl. L/C 216 + 10
i PVC conducts for electrical installations, 75 dia

j PVC conducts for electrical installations, 100 dia

42 EARTHWORK
a Excavation for road work
Excavation in Soil (By JCB)
Cost of Excavation
Curting disposal (800/ 4)
Compaction watering & Dressing
Total Cost =
b Earthwork in embankment
Murrum
L/C incl. dressing
Watering compaction and testing
c Filter media
Cost of Rubble
Breaking Charge
Labour Charges
43 Road Works
a GSB 200 thick
Material incl. L/C
b WBM 2 x 115 mm
Material incl. L/C
c WBM 3 x 75 mm
Material incl. L/C
d BBM 75 mm thick
Material incl. L/C
e BM 50 mm th.
Material incl. L/C
f Final wearing coat 40 mm thick

Material incl. L/C
44 C.C. Road
Regarding Ghodbbunder Road in project area
with
rigid pavement
a Subgrade 500 thick (murrum)
Murrum
L/C
Watering, dressing & compaction
b GSB 150 thick

Material incl. L/C
c WMM 150 thick

Material incl. L/C
d DLC 100 thick

Material incl. L/C
e PQC 300 Thick

Material incl. L/C
Cost For Curing
f PCC M20 below Concrete Road

RMC M20
Cost of Shuttering
L/C for fixing
Labour Cost for concreting and curing
g Dowel bar reinforcement in 2.5 above

Material Cost
Labour Cost
Providing laying in position 300 dia NP3

45 class pipes for services across the
concrete roads including encasement,
excavation below concrete road etc.
Cost of Pipe (with coupler)
Cost of Excavation (including disposal)
Labour Cost for laying and jointing
Labour cost for backfilling
Cost of restoration
Total Cost =
46 P & L Road crust with PQC

a Subgrade 500 thick
Murrum
L/C
Watering, dressing & compaction
b GSB 150 thick

Material incl. L/C
c WMM 150 thick

Material incl. L/C
d DLC 100 thick

Material incl. L/C
e PQC 300 Thick

Material incl. L/C
Cost For Curing
f HYSD expansion joint

Material Cost
Labour Cost
Providing and placing in position precast

storm water drain along the concrete
47 road & widened roads cost to include
exavation soling PCC below SWD, '
Concrete 0.75m3/rm ' HYSD
60kg/rm
Cost of Excavation including disposal
Cost of Rubble Soling including L/C
PCC M15 (Material incl. L/C)
RCC M 20 (Material incl. L/C)
Cost of Shuttering incl. L/C.
Cost of Rein. Steel
L/C for fixing of Rein. Steel
Total Cost =
48 Part E - Miscellaneous Items

General
Providing and placing in position precast
a concrete kerbs 300 X 600 all along the
R.E.Wall M20
Cost of Concrete M-20
Cost of Shuttering (Mould)

Labour Cost for Casting
Labour Cost for Curing & Finishing
Cost of Excavation
Labour Cost for Fixing
Cost of Restoration and Backfilling
Total Cost =
Providing and placing sand fill between

b
R.E.Wall and kerbs
Cost of basic material (Sand)
Labour Cost for Filling
M30 concrete in foundation for crash barrier

c
beyound retaining wall
Labour Cost for Casting
Labour Cost for Curing & Finishing
Cost of Shuttering (material)
Cost of Shuttering (labour)
Providing, cutting, bending, hooking, laying

d in position and tying HYSD reinforcement
including FBEC treatement as per drawing in
crash barrier and median verge
HYSD (Rein. Steel FBEC)
Labour Cost For Fixing
Total Cost =
Providing and fixing 150mm dia. GI drainage

e
spouts with CI grating
Cost of Drainage Spout (including grating)
Labour Cost For Fixing
Total Cost =
f GI 150mm dia. runner and down take pipes

Cost of Material and Fixing cost
Total Cost =
300mm dia. RCC NP4 Class connection
pipes
g
length as per NIT Cost to include for
excavation. Bedding encasement etc.
Cost of Pipe (with coupler)
Cost of Excavation (including disposal)
Labour Cost for laying and jointing
Labour cost for backfilling
Cost of restoration
Total Cost =
h Manholes
Agency Rate
i Lane Marking etc

Agency Rate (1000 Sqm @ 550/-)
j Direction Gantries 9m wide

Agency Rate
k Direction Gantries 14m wide

Agency Rate
49 Protective Wall Around Piers

Providing and laying rubble soling of 150mm
a thick
over filling between pardi and pier.
Cost of Rubble
Labour Cost
Providing and laying M15 grade concrete as

PCC
b
above 150mm thick rubble soling between
pardi and pier.
Labour Cost
Misc.
Total Cost =
Providing and laying M30 grade design mix
cement concrete for RCC 200mm thick wall
c as island and footing including shuttering,
centering, compaction by vibrating and
curing, etc. complete.
Labour Cost
Misc. Cost (1.5%)
Cost of Shuttering (labour + Material)
Total Cost =
Providing and filling in the gap between pier

d and
island with murrum
Cost of Murrum
Labour Cost
Cost of compaction & watering
Total Cost =
Providing and fixing as per tender, treated

with FBEC, HYSD bar reinforcement of
e
various dia. as per drawing and
specification.
HYSD Rein. Steel (FBEC)
Labour Cost
Total Cost =
Beautification of rotaries land scaping etc.

f
complete
Agency Rate
Providing & laying with bedding as specified,

g paver blocks in regraded areas, between Material
kerb rewall and other areas
Agency Rate Labour
Resurfacing of existing damaged roads with

h
flexible crust
Agency Rate (3 mtr x 6 mtr x 0.2 x 114 =
342 Cum
@ 3500/-)
S OF BASIC MATERIAL
Rs. 250.00 Bag
Rs. 2.50 Bag

Rs. 3.00 Bag
Rs. 255.50 Bag
Rs. 5110.00 Mton 5.11
Rs. 250.00 Bag
Rs. 2.50 Bag

Rs. 3.00 Bag
Rs. 255.50 Bag
Rs. 5110.00 Mton
Rs. 31200.00 Mton
Rs. 9800.00 Mton

Rs. 54800.00
Rs. 3836.00 Mton
Rs. 1644.00 Mton
Rs. 120.00 Mton
Rs. 512.00 Mton
Rs. 200.00 Mton
Rs. 61112.00 Mton
Rs. (450.00) Mton
Rs. 60662.00 Mton
Rs. 45000.00 Mton
Rs. 3150.00 Mton

Rs. 1350.00 Mton
Rs. 120.00 Mton
Rs. 320.00 Mton
Rs. 200.00 Mton
Rs. 50140.00 Mton
Rs. (450.00) Mton
Rs. 49690.00 Mton
35368.00
Rs. 45000.00 Mton
Rs. 1350.00 Mton

Rs. 120.00 Mton
Rs. 46470.00 Mton
Rs. (450.00) Mton
Rs. 46020.00 Mton
Rs. 5000.00 Mton
Rs. 51020.00 Mton
38158.39
Rs. 706.71 Cum

Rs. 21.20
Rs. 14.13 Cum
Rs. 742.05 Cum
Rs. 1236.75 Cum

Rs. 123.67
Rs. 37.10 Cum
Rs. 1397.53 Cum
Rs. 1028.98 Cum
Rs. 30.87 Cum
Rs. 1059.84 Cum
Rs. 1.60 Kg
Rs. 1.80 Kg
Rs. 1.85 Kg
Rs. 0.04 Kg
Rs. 1.88 Kg
Rs. 45000.00 Mton
Rs. 2250.00 Mton

Rs. 50.00 Mton
Rs. (500.00) Mton
Rs. 47300.00 Mton
Rs. 68.00 Kg
Rs. 76.50 Kg
Rs. 79.56 Kg
Rs. 1.59 Kg
Rs. 81.15 Kg
4070.00 Cum
4070.00 Sqm
60.00 Sqm
90.00 Sqm
150.00 Sqm
50.00 Kgs
7500.00 Kgs
Rs. 286187.93
Rs. 112500.00
173687.93
Rs. 42.68
Rs. 173687.93
Rs. 366300.00
Rs. 61050.00
Rs. 20350.00
Rs. 621387.93
152.68 Sqm.
Rs. 152.68 Cum
1 a, b & c)
5800.00 Cum
31.00 Nos
4.25 Sqm
187.10 Cum
5.00 Sets
636.13 Mton
640.00 Mton
Rs 24421369.60
Rs 9600000.00
Rs 14821369.60
Rs. 2555.41 Cum
Rs. 1700.00 Cum
Rs. 63.75 Cum
Rs. 42.50 Cum
Rs. 4361.66 Cum
Rs. 4050.00 Cum
2310.00 Cum
85.00 Sqm
3.00 Sets
3.00 Sqm
31.88 Mton
35.00 Mton
Rs 1510543.65
Rs 525000.00
Rs 985543.65
Rs. 426.64 Cum

Rs. 300.00 Cum
Rs. 45.00 Cum
Rs. 22.50 Cum
Rs. 794.14 Cum
Rs. 800.00 Cum
Rs. 734.98 Cum

Rs. 14.70 Cum
Rs. 749.68 Cum
Rs. 45000.00 Mton

Rs. 2250.00 Mton
Rs. 120.00 Mton
Rs. 47370.00 Mton
Rs. 750.00 Mton
Rs. 46620.00 Mton
Rs. 5000.00 Mton
Rs. 51620.00 Mton
Nos.
No 1.00 16800.00 16800.00
16800.00
Sqm
Sqm 1.00 1.00 1.00
1.00
Rm 5700.00 Rmt.
Rs. 840000.00 147.37
Rs. 2280000.00
Rs. 1140000.00
Rs. 600000.00
Rs. 4860000.00 Rmt.
Rs. 852.63 Rmt. A
12.00 Rmt.
0.7855 Cum.
10.21 Cum.
4013.73 Cum.
40986.20
1021.15
450.00 Nos.
42457.35
3538.11 Rmt. B
0.79 Cum.
250.00 Cum.
196.38 Cum. C
70.18 Rmt. D
4657.29 Rmt.
Cum
Cum 1.1 60 66.00
Cum 1 35.34 35.34
Cum 0.35 35 12.25
Cum 0.65 152.94 99.41
Cum 0.35 10 3.50
216.50
RM
Cum 21.00 55 1155.00
Cum 0.00 50 0.00
Cum 21.00 20 420.00
Cum 1575.00
RM 225.00
Cum 1.00 2690.41 2690.41
Cum 1.00 100 100.00
LS 0.05 2790.41 139.52
Sqm 1.50 75 112.50
Cum 3042.43
Cum
Cum 1.00 3463.78 3463.78
Cum 1.00 100 100.00
Cum 1.00 35 35.00
Cum 1.00 10 10.00
Sqm 1.00 152.68 152.68
Cum 3761.45
d Substructure
MT. 1.00 60662.00 60662
MT. 1.00 2500 2500.00
MT. 63162.00
MT. 1.00 49690.00 49690

MT. 1.00 2500 2500.00
MT. 52190.00
MT. 1.00 46020.00 46020

MT. 1.00 3000.00 3000.00
MT. 1.00 2000.00 2000.00
MT. 1.00 300.00
MT. 1.00 0.00
MT. 51320.00
MT. 0.00
MT. 51320.00 MT.
Sqm 1.00 125 125.00
125.00
1.00 125 125.00

Sqm
125.00
RM 12.00 8671.02 104052.30

MT 1.00 60662.00 60662.00
MT 1.00 1500.00 1500.00
No. 1000.00 700.00 700000.00
No. 866214.30
1.00 25000.00 25000.00

No.
25000.00
No. 600.00 700.00 420000.00

420000.00
No. 1.00 30000.00 30000.00

30000.00
No. 1.00 1000.00 850.00
Cum 1.00 3463.78 3463.78

Cum 1.00 150.00 150.00
Cum 1.00 35.00 35.00
Cum 1.00 10.00 10.00
Cum 1.00 800.00 800.00
Cum 1.00 10.00 10.00
Cum 4468.78
Cum 1.00 3707.13 3707.13

Cum 1.00 200.00 200.00
Cum 1.00 50.00 50.00
Cum 1.00 5.00 5.00
Cum 1.00 500.00 500.00
Cum 4462.13
Cum 1.00 3707.13 3707.13

Cum 1.00 150.00 150.00
Cum 1.00 35.00 35.00
Cum 1.00 10.00 10.00
Cum 1.00 800.00 800.00
Cum 4702.13
Sqm 1.00 35.00 35.00

35.00
Nos. 1.00 15210.00 15210.00

Nos. 1.00 14220.00 14220.00
Nos. 1.00 40050.00 40050.00
Nos. 1.00 31050.00 31050.00
Nos. 1.00 32760.00 32760.00
Nos. 1.00 30060.00 30060.00
Cum 13100.00
months 457230.06 18.00 8230141.08
Cum 28329.00 160.00 4532640.00

Cum 9000.00 733.29 6599575.97
Cum 3260.25 3663.78 11944830.35
MT 293.42 37368.00 10964611.98
L.S. 28329.00 125.00 3541125.00
Sqfeet. 3500.00 350.00 1225000.00
Sqfeet. 2000.00 200.00 400000.00
47437924.38
14012000.00
65250.00
774248.75
14851498.75
15000000.00
Nos. 375000.00 18.00 6750000.00
L.S. 350000.00 18.00 6300000.00
Kg 32500.00 90.00 2925000.00
15975000.00
Rm 416.00 1050.00 436800.00

Rm 256.00 1050.00 268800.00
Nos 1300.00 700.00 910000.00
Nos 10.00 75000.00 750000.00
Kg 26371.80 140.00 3692052.00
MT 400.00 45000.00 6750000.00
ets Considered 18000000.00
Nos. 151.88 8200.00 1245375.00
Span 78.00 150000.00 11700000.00
Cum 13100.00 800.00 10480000.00

MT 1599.00 2100.00 3357900.00
Sets 20.00 75000.00 1500000.00
L.S. 15.00 200000.00 3000000.00
L.S. 46.00 175000.00 8050000.00
52140927.00
3980.22
Sqm. 27500.00
Sqm. 4000.00
Sqm. 31500.00
Sqm. 34095.60
Sqm. 38357.55
Sqm. 500.00
Sqm. 38857.55
Sqm. 40994.72
Sqm. 40994.72
Sqm. 285.00
891.87 Sqm. 11683493.85
13100.00
142237345.23
-2167500.00
140069845.23
0.00 10692.35
5535.28
16227.63
1 a, b & c)
4900.00 Cum
31.00 Nos
5.00 Sqm
158.06 Cum
5.00 Sets
632.26 Mton
say 640.00 Mton
640.00 Mton For 5 Sets

340.00 Mton 800 Sqm Per Set
300.00 Mton
Rs 13653852.60
Rs (5100000.00)
Rs 8553852.60
Rs 11447517.00
Rs 4292818.88
Rs 12846671.48 128.47
Rs. 2621.77 Cum
Rs. 2000.00 Cum
Rs. 75.00 Cum
Rs. 50.00 Cum
Rs. 4746.77 Cum
Rs. 5535.28 Cum
Rs. 150.00 Cum
Rs. 35.00 Cum
Rs. 15.00 Cum
Rs. 10482.05 Cum
Cum
Rs. 3707.13 Cum
Rs. 100.00 Cum
Rs. 50.00 Cum
Rs. 15.00 Cum
Rs. 3872.13 Cum
2575.00 Cum
110.00 Sqm
3.00 Sets (3 Sets of 50 Rm.)

5.00 Sqm
21.45 Mton
25.00 Mton
Rs 1003959.75
Rs 375000.00
Rs 628959.75
Rs. 244.26 Cum

Rs. 625.00 Cum
Rs. 75.00 Cum
Rs. 37.50 Cum
Rs. 981.76 Cum
Rs. 1475809.75
Rs. 573.13
Rs. 5427.02 Cum
Rs. 41000.00 Mton

Rs. 44378.40 Mton
Rs. 46153.54 Mton
Rs. 800.00 Mton
Rs. 46953.54 Mton
Rs. 45000.00 Mton
Rs. 3150.00 Mton
Rs. 722.25 Mton

Rs. 100.00 Mton
Rs. 150.00 Mton
Rs. 49122.25 Mton
Rs. (150.00) Mton
Rs. 48972.25 Mton
77.16 RM
7716.05
187.20
16224.00
249.60
36.40
Rs 24413.25 MT
Rs 13000.00 MT
Rs 3500.00 MT
Rs 500.00 MT
Rs 1929.01 MT
5.11 2602.31 MT
150.00 763.89 MT
95680.72 MT
Nos 1.00 2000.00 2000.00

2000.00
Sqm 1.00 250.00 250.00

250.00
Sqm 1.00 55.00 55.00

55.00
Sqm 1.00 363.72

Sqm 1.00 431.97
Sqm 1.00 795.69 795.69
795.69
Sqm 1.00 275.00 275.00

275.00
RM 1.00 4000.00
RM 1.00 4329.60
RM 1.00 4870.80
RM 1.00 100.00
RM 1.00 4970.80
RM 1.00 5194.49 5194.49
RM 1.00 550.00 550.00
5744.49
RM 1.00 93.00 93.00

93.00
RM 1.00 140.00 140.00

140.00
No. 1.00 240000.00 240000.00

240000.00
Cum 1.10 75.00 82.50

Cum 1.00 0.35 0.35
Cum 0.35 35.00 12.25
Cum 0.65 150.00 97.50
Cum 0.35 10.00 3.50
196.10
Cum 1.00 3463.78 3463.78

Cum 1.00 200.00 200.00
Cum 1.00 35.00 35.00
3698.78
Sqm 1.00 2392.00 2392.00
Sqm 0.16 3707.13 593.14

KG 16.00 49.69 795.04
Sqm 1.00 125.00 125.00
Sqm 1.00 200.00 200.00
Sqm 1.00 20.00 20.00
Sqm 1.00 15.00 15.00
Sqm 1.00 50.00 50.00
Sqm 1.00 225.00 225.00

4415.18
Cum 1.00 3463.78 3463.78

Cum 1.00 100.00 100.00
Cum 1.00 35.00 35.00
Cum 1.00 10.00 10.00
Sqm 0.50 165.00 82.50
3691.28
Cum 1.00 3463.78 3463.78

Cum 1.00 100.00 100.00
Cum 1.00 50.00 50.00
Cum 1.00 15.00 15.00
Cum 1.00 356.76 356.76
Cum 1.00 625.00 625.00
Cum 4610.53
MT 1.00 60662.00 60662.00

MT 1.00 2300.00 2300.00
62962.00
Cum 1.00 2690.41 2690.41
Cum 1.00 125.00 125.00
Cum 1.00 25.00 25.00
Cum 0.50 100.00 50.00
2890.41
RM 1.00 226.00 226.00

226.00
RM 1.00 93.00 93.00

93.00
RM 1.00 140.00 140.00

140.00
Cum 1.00 25.00 25.00

Cum 1.00 175.00 175.00
Cum 1.00 10.00 10.00
Cum 210.00
Cum 1.00 331.03 331.03

Cum 1.00 35.00 35.00
Cum 1.00 20.00 20.00
386.03
Cum 1.00 633.29 633.29

Cum 1.00 50.00 50.00
Cum 1.00 75.00 75.00
758.29
Sqm 1.00 260.00 260.00

260.00
Sqm 1.00 270.00 270.00

270.00
Sqm 1.00 345.00 345.00

345.00
Sqm 1.00 230.00 230.00

230.00
Sqm 1.00 300.00 300.00

300.00
Sqm 1.00 325.00 325.00

325.00
SQM 25000.00
Cum 0.50 331.03 165.52
Cum 0.50 35.00 17.50
Cum 0.50 10.00 5.00
188.02
SQM 25000.00
Sqm 1.00 195.00 195.00
195.00
SQM 25000.00
Sqm 1.00 240.00 240.00
240.00
SQM 25000.00
Sqm 1.00 344.04 344.04
344.04
SQM 25000.00
Sqm 1.00 1262.14 1262.14
SQM 1.00 9.00 9.00
1271.14
Cum 0.15 3113.20 466.98

RM 1.00 50.00 50.00
RM 1.00 65.00 65.00
Cum 0.15 135.00 20.25
602.23
MT
MT 1.00 49690.00 49690.00
MT 1.00 1000.00 1000.00
50690.00
Rm.
Rm. 1.00 665.00 665.00
Cum 0.60 250.00 150.00
Rm. 1.00 125.00 125.00
Cum 0.30 40.00 12.00
Rm. 0.30 3707.13 1112.14
2064.14
SQM 25000.00
Cum 0.50 331.03 165.52
Cum 0.50 35.00 17.50
Cum 0.50 10.00 5.00
188.02
SQM 25000.00
Sqm 1.00 195.00 195.00
195.00
SQM 25000.00
Sqm 1.00 240.00 240.00
240.00
SQM 25000.00
Sqm 1.00 344.04 344.04
344.04
SQM 25000.00
Sqm 1.00 1262.14 1262.14
SQM 1.00 9.00 9.00
1271.14
MT 1.00 49690.00 49690.00

MT 1.00 1000.00 1000.00
50690.00
Rm.
Cum 1.00 210.00 210.00
Cum 0.19 560.00 107.52
Cum 0.06 2790.41 156.26
Cum 0.75 3238.20 2428.65
Sqm 8.00 225.00 1800.00
MT 0.06 49690.00 2981.40
MT 0.06 2000.00 120.00
Rm. 7803.84
Rm.
Cum 0.09 3113.20 280.19
Cum 0.18 150.00 27.00

Rm. 1.00 100.00 100.00
Rm. 1.00 30.00 20.00
Rm. 1.00 20.00 20.00
Rm. 1.00 60.00 60.00
Rm. 1.00 15.00 15.00
Rm. 522.19
Cum
Cum 1.00 1236.75 1236.75
Cum 1.00 35.00 35.00
1271.75
Cum
Cum 1.00 3463.78 3463.78
Cum 1.00 100.00 100.00
Cum 1.00 40.00 40.00
Cum 1.00 356.76 356.76
Cum 1.00 625.00 625.00
4585.53
MT
MT 1.00 60662.00 60662.00
MT 1.00 2500.00 2500.00
MT 63162.00
No.
No. 1.00 1750.00 1750.00
No. 1.00 100.00 100.00
1850.00
RM
RM 1.00 1400.00 1400.00
1400.00
RM
Rm. 1.00 712.00 712.00
Cum 0.60 250.00 150.00
Rm. 1.00 125.00 125.00
Cum 0.30 40.00 12.00
Rm. 0.30 3707.13 1112.14
2111.14
No.
No. 1.00 8500.00 8500.00
8500.00
LS
LS 1.00 550000.00 550000.00
550000.00
No.
No. 1.00 150000.00 150000.00
150000.00
No.
No. 1.00 250000.00 250000.00
250000.00
Sqm
Cum 0.150 700.00 105.00
Cum 0.150 150.00 22.50
127.50
Cum
Cum 1.00 2690.41 2690.41
Cum 1.00 125.00 125.00
L.S. 0.015 2815.41 42.23
2857.64
Cum
Cum 1.00 3463.78 3463.78
Cum 1.00 125.00 125.00
LS 0.015 3588.78 53.83
Sqm 10.00 325.00 3250.00
6892.61
Cum
Cum 1.00 331.03 331.03
Cum 1.00 45.00 45.00
Cum 1.00 10.00 10.00
386.03
MT
MT 1.00 60662.00 60662.00
MT 1.00 2250.00 2250.00
62912.00
L.S.
L.S. 1.00 1000000.00 1000000.00
1000000.00
550.00
sq.m.
Sqm 1.00 650.00 100.00
650.00
L.S.
L.S. 1.00 1197000.00 1197000.00

1197000.00
43707.38
Cum.
Cum.
Cum.
Cum.
Cum.
Cum.
For each Foundation
Cum
Cum
Cum
MT.
(Avg Rate of Segment and Cast in situ Span)

MT.
Labour Cost is included in Boring

For Pile Cap and pier (Below EGL)
Per Test
Per Test
Per Test
Per Test
Per Test
82.30
45.33
66.00
119.45
109.65
35.41
12.25
4.00
474.38 A
140.12
0.65
7.74
148.51
150.00 B
67.50
63.00
29.25
C
4.37
2.69
9.10
7.50
36.92
67.50 28800000
8640000
12.45
117.00
104.80
33.58
15.00
30.00
80.50
521.41 D
0.04
116.83 E
979.58
3621.22
A
500.00
Rs. 800 Per MT.
Cum
Cum
Including all the Taxes
Sqm
Cum
Including Shuttering
(Including curing)
(Cost includes Kerb stone
casting and restoration)
Shuttering area = 5 sqm/Cum

10
11.97
SOMA ENTERPRISE LTD.
Job: Dedicated Freight Corridor
Sub: RATE ANALYSIS OF BASIC MATERIAL
1 CEMENT - OPC
Basic cost of material (including Taxes) Rs. 210.00 Bag
Add - Wastage @ 1 % Rs. 0.00 Bag
Site handling Rs. 3.00 Bag
Total cost of cement per bag Rs. 213.00 Bag
Total cost of cement per M TON Rs. 4260.00 Mton 4.26
2 REINFORCEMENT STEEL (CPCC)

Basic Cost of rein-steel delivered at site Rs. 40000.00 Mton
Cost of Anticorosive Treatment (CPCC) Rs. 0.00 Mton Taken Seperately
Add - Laps & Chairs (non-payable item) @ 7% Rs. 42800.00 Mton
Add - Wastage @ 3 % Rs. 1284.00 Mton
Unloading charges Rs. 120.00 Mton
Cost of Binding wire 8Kg @ Rs. 55/- kg Rs. 0.00 Mton Taken Seperately
Cost of site handling Rs. 200.00 Mton
Total cost of re-steel Rs. 44404.00 Mton
Less - Credit for Scrap 1MT give 30Kg @ Rs.15/kg Rs. (450.00) Mton
Net cost of Re-Steel Rs. 43954.00 Mton
3 Structural Steel
Basic Cost of struct-steel delivered at site Rs. 42000.00 Mton
Add - Wastage @ 1 % (Burning Losses) Rs. 420.00 Mton
Add - Wastage @ 5 % (Site wastage) 2100.00
Total cost of ms-steel Rs. 44640.00 Mton
Net cost of Structural-Steel Rs. 43890.00 Mton
4 Aggregate 20mm & 10mm
Basic cost of material delivered at site incl. Taxes Rs. 700.00 Cum
Add 3% Wastage Rs. 21.00
Site Handling Rs. 14.00 Cum
Total cost of Aggregate Rs. 735.00 Cum
5 Fine aggregate SAND

Basic cost of material delivered at site incl Taxes Rs. 1000.00 Cum Present Rates are Rs. 3500 at Saphale an
Add 10% Bulkage Rs. 100.00
Add 5% Wastage Rs. 50.00 Cum
Total cost of Sand Rs. 1150.00 Cum
8 Fine aggregate CRUSHED SAND

Basic cost of material delivered at site incl Taxes Rs. 1028.98 Cum
Add 3% Wastage Rs. 30.87 Cum
Total cost of CRUSHED SAND Rs. 1059.84 Cum
9 Fly Ash
Basic cost of material delivered at site Rs. 1.60 Kg
Add - VAT 12.5 % Rs. 1.80 Kg
Add - Octroi 2.5 % Rs. 1.85 Kg
Site Handling Rs. 0.04 Kg
Total cost of Fly Ash Rs. 1.88 Kg
10 HT Strand
Basic cost of material delivered at site Rs. 53500.00 Mton
Unloading & site handling Rs. 100.00 Mton
Less - Credit for Scrap 50Kg @ Rs.10/kg Rs. (500.00) Mton
Total cost of HT Strand Rs. 56275.00 Mton
9 ADMIXTURE
Basic cost of material delivered at site Rs. 35.00 Kg
Site Handling and wastage Rs. 0.35 Kg
Total cost of Fly Ash Rs. 35.35 Kg
10 Rate Analysis For main works.

A-1 PILE CAP& FOUNDATION (BOQ item No. Part B- 1.6)
Total BOQ Quantity 70759.00 Cum
Total shuttering Required (0.60 Sqm/Cum.) 42455.40 Sqm
Shuttering set required ( 125 Sqm = 1 Set) 125.00 Sqm
total Shuttering sets required = 20.00 sets
Total shuttering Required 2500.00 Sqm
Weight of shuttering per sqm 70.00 Kgs
Total Structural steel required = 175000.00 Kgs
Cost of shuttering Rs.

Cost of Structural Steel Rs. 45000.00
Cost of fabrication including consumables Rs. 10000.00
Total Cost = Rs. 55000.00
Total Cost of Shuttering = Rs. 9625000.00
Less - Scrap cost @ Rs 15 / kg Rs. 2625000.00
Net cost of shuttering 7000000.00
Cost per sqm = Rs. 164.88
Total cost of shuttering Rs. 7000000.00

Labour cost for fixing @ Rs 90 / Sqm Rs. 3820986.00
Consumbale like nut, bolt, oil etc @ Rs 15 / Sqm Rs. 636831.00
Supporting timber @ Rs 5 / Sqm Rs. 212277.00
Total cost of shuttering Rs. 11670094.00
Cost per cum of concrete per Sqm. 274.88 Sqm.
Cost per cum of concrete SAY Rs. 164.93 Cum
RMC M-40 Rs. 3177.54 Cum.
Laying charges Rs. 100.00 Cum.
Curing cost Rs. 30.00 Cum.
Repair & finishing Rs. 10.00 Cum.
Shuttering Cost (Labour & Material Cost) Rs. 164.93 Cum.
Total Cost Rs. 3482.46 Cum.
2 PCC M15 below Pile Cap

Concrete Grade M-15 Rs. 2544.30 Cum.
Labour Charges Rs. 100.00 Cum.
Misc. Cost Rs. 264.43 Cum.
Shuttering Rs. 75.00 Cum.
Total Cost Rs. 2983.73 Cum.
B Cast in Situ Box girders

Total concrete quantity 4800.00 Cum
Number of Box Girder 60.00 Nos
Consider shuttering required per cum 4.50 Sqm 21600
approx concrete per girder 80.00 Cum
supporting arrangement 10.00 Sets
Total st. steel required @ 110 kg/sqm Including supportings, etc.
396.00 Mton
say 396.00 Mton
(396 MT x Rs. 60000) Rs 23760000.00
50% debitted to DFCC Job Rs (11880000.00)
Net cost of shuttering Rs 11880000.00
Cost of shuttering per cum of Concrete Rs. 2475.00 Cum

Labour Cost of fixing shuttering and supprtings (Rs. 130/Sqm) Rs. 585.00 Cum Shifting, lifting, etc.
Consumbale like nut, bolt, oil etc ( 4.50 Sqm x Rs 15 ) Rs. 67.50 Cum
Packing timber, Ply, Thermocoal ( 4.50 Sqm x Rs 10 ) Rs. 45.00 Cum
Cost of Shuttering = Rs. 3172.50 Cum
Cost of Staging
Total st. steel required @ 875 kg/Cum. Rs. 700.00 Mton Considering Height of Staging is 10 M.
say Rs. 700.00 Mton
Cost of Staging= Rs. 38500000.00 Cum
15% Debitted to DFCC job Rs. 5775000.00 Cum
Net Cost of Staging Rs. 5775000.00 Cum
Total cost of Staging per cum of concrete Rs. 1203.13 Cum
Labour Cost of Staging Rs. 105000.00 Span
Labour Cost of Staging (Per Cum) Rs. 1312.50 Cum.
Total cost of Staging per cum of concrete Rs. 2515.63 Cum.
Total cost of shuttering and Staging per cum of concrete Rs. 5688.13 Cum
Cost of Bed Preparation For Staging 28.80 Sqm
Cost For Excavation Rs. 604.80 Span.
Rubble Soaling Rs. 6480.00 Span.
M15 PCC Rs. 8640.00 Span.
Total Cost For Bed Preparation (For 1 Span) Rs. 15724.80 Span.
Total Cost For Bed Preparation Rs. 943488.00 Cum.
Net Cost Per Cum. Of Concrete = Rs. 196.56 Cum.
Cost of Concrete (M-45 Grade) Rs. 3319.88 Cum.
Laying Charges of Concreting Rs. 125.00 Cum
Curing cost Rs. 30.00 Cum
Repair & finishing Rs. 10.00 Cum
Total Cost Of Concrete = Rs. 3484.88 Cum
Total Cost of Concrete = Rs. 9369.57 Cum.
C PIER & PIER CAP

Piers/Abutments
Consider shuttering required per set (2.5 Sqm/Cum) 135.00 Sqm/set 46222.5
supporting arrangement 15.00 Sets Considering 7.50 m height.
Consider shuttering required per cum 2.50 Sqm
Total st. steel required @ 125kg/sqm
Including Supprtings and staging 253.13 Mton
Total Structural Reqd. including supportings Say 253.13 Mton
Cost of shuttering & supporting Rs 16453125.00
Less - Scrap cost @ Rs 15000 / MT Rs 3796875.00
Cost of shuttering per Cum Rs. 684.53 Cum

Labour Cost of fixing shuttering ( 2.50 x 100 ) Rs. 250.00 Cum
Packing timber, Ply, Thermocoal etc ( 2.50 Sqm x Rs 7.5 ) Rs. 18.75 Cum
Total cost of shuttering per cum of concrete Rs. 990.78 Cum
Cost of Grade M-40 Rs. 3319.88 Cum
Labour Charges (Concreting) Rs. 150.00 Cum
Curing Cost Rs. 50.00 Cum
Total Cost Rs. 4525.66 Cum
d Pier Caps/Abutments Caps.

Consider shuttering required per set (1.50 Sqm/Cum) 95.00 Sqm 27733.5
supporting arrangement 16.00 Sets 12 sets bottom and 8 sets side shuttering
Including Supprtings and staging 304.00 Mton
Total Structural Reqd. including supportings 304.00 Mton
Cost of shuttering & supporting Rs 19760000.00
Less - Scrap cost @ Rs 15000 / MT Rs 4560000.00
Cost of shuttering per Cum Rs. 822.11 Cum

Labour Cost of fixing shuttering ( 1.50 x 125 ) Rs. 187.50 Cum
Packing timber, Ply, Thermocoal etc ( 1.50 Sqm x Rs 7.5 ) Rs. 11.25 Cum
Total cost of shuttering per cum of concrete Rs. 1043.36 Cum
Cost of Grade M-40 Rs. 3319.88 Cum
Labour Charges (Concreting) Rs. 150.00 Cum
Curing Cost Rs. 50.00 Cum
Total Cost Rs. 4573.24 Cum
e Aggregate 40 mm
Basic cost of material delivered at site incl. taxes Rs. 734.98 Cum
Add - Wastage @ 2 % Rs. 14.70 Cum
Total cost of Aggregate Rs. 749.68 Cum
f Structural Steel - MS Liners

Basic Cost of struct-steel delivered at site Rs. 42000.00 Mton
Total cost of ms-steel Rs. 44220.00 Mton
Less - Credit for Scrap 1MT give 50Kg @ Rs.15/kg Rs. 750.00 Mton
Net cost of Structural-Steel Rs. 43470.00 Mton
Add cost of Fabrication Rs. 5000.00 Mton
Total cost of St-steel including Fabrication Rs. 48470.00 Mton
Loading, Unloading and Shifting Cost Rs. 200.00 Mton
Cost For Lowering Rs. 4000.00 Mton
Total Cost Rs. 52670.00 Mton
14 Excavation below ground level (In Hard strata) Cum

L/C Cum 1.1 600 660.00
Royalty Cum 1 35.34 35.34
Back filling (60%) Cum 0.35 35 12.25
Compaction watering Cum 0.35 15 5.25
Total Cost = 712.84
15 Excavation below ground level Cum

L/C Cum 1.1 175 192.50
Royalty Cum 1 35.34 35.34
Back filling (60%) Cum 0.35 35 12.25
Compaction watering Cum 0.35 15 5.25
Total Cost = 245.34
REINFORCEMENT STEEL (CPCC) For Pile Foundation

Cost of Basic Material MT. 1.00 43954.00 43954
Labour Charges for Fixing & Lowering MT. 1.00 5000 5000.00
Total Cost MT. 48954.00
18 REINFORCEMENT STEEL (CPCC) For Foundation and Substructure

Labour Charges for Fixing MT. 1.00 2500 2500.00
REINFORCEMENT STEEL (CPCC) For Superstructure

Labour Charges for Fixing MT. 1.00 2500 2500.00
21 Coal Tar epoxy 2 coat + 1 coat primer

Material Incl. L/C (For Pile Caps) Sqm 1.00 115 115.00
115.00
Protective coating to pile liners (total DFT =

22 210 microns) only on outer side of liner. 1.00 115 115.00
Sqm
Material Incl. L/C 115.00
22 Pile Load Tests

a Initial Load test 2000 T incl. 15 mtr length pile cost
Cost of Concrete Cum. 18.50 3097.69 57307.32
Cost of Boring Rm 0.00
In Soil Rm 12.00 4950.00 59400.00
In Soft Rock Rm 3.00 11000.00 33000.00
Rein. Steel MT 1.00 43954.00 43954.00
labour Charges For Rein. Steel Fixing MT 1.00 1500.00 1500.00
Cost of M.S. Pile Liner MT 1.07 52670.00 56356.90
Cost of epoxy painting at M.S. Liner Sqm. 16.97 115.00 1950.98
Load Test No. 2000.00 400.00 800000.00
Total Cost No. 1053469.20
b Initial Load test 2000 T incl. 35 mtr length pile cost

Cost of Concrete Cum. 43.50 3097.69 134749.65
In Soil Rm 32.00 4950.00 158400.00
In Soft Rock Rm 3.00 11000.00 33000.00
Rein. Steel MT 1.00 43954.00 43954.00
labour Charges For Rein. Steel Fixing MT 1.00 1500.00 1500.00
Cost of M.S. Pile Liner MT 1.07 52670.00 56356.90
Cost of epoxy painting at M.S. Liner Sqm. 16.97 125.00 2120.63
Load Test No. 2000.00 350.00 700000.00
Total Cost No. 1130081.17
b Lateral Load test on piles

Agency Rate (Considered common pile for
vertical 1.00 50000.00 50000.00
and horizental testing) No.
50000.00
c Routine test load 600 T

Agency Rate No. 600.00 750.00 450000.00
450000.00
e Integrity Pile Tests No. 1.00 800.00 800.00
23 2.0 - SUBSTRUCTURE
24 M40 Grade Concrete in Pedestals
Cost of Grade M-40 Cum 1.00 3319.88 3319.88
Labour Charges (Concreting) Cum 1.00 200.00 200.00
Curing Cost Cum 1.00 50.00 50.00
Repair & finishing Cum 1.00 5.00 5.00
Shuttering Cost (Labour + Material) Cum 1.00 500.00 500.00
Total Cost Cum 4074.88
26 Cement based waterproof paint on bridge surface

Material Incl. L/C Sqm 1.00 35.00 35.00
35.00
27 Neoprine Bearing
Cucm 1.00 0.60 0.60
31 Pre-Stressing Works
Pre tension strands of 12.7 mm dia
Basic Cost of H.T. Strands delivered at site Rs. 53500.00 Mton
Add - Extra Consumption for Jack Fixing. (non-
Rs. 3745.00 Mton
payable item) @ 7%
Cost of site handling Rs. 150.00 Mton
Total cost of H.T. Strands Rs. 59212.35 Mton
Net cost of H.T. Strands Rs. 58912.35 Mton
Length of Sheathing Required of HT (1000 kg/1.08x12) 107.11 RM
Cost of HDPE sheathing per MT of HT wire
HDPE Shaething @ Rs 100 Rs 10711.23
End Coupler 6nos. @ Rs 30 + 4% Rs 187.20
End Set (Guide Cone, Bearing Plates, Wedges) 6
Rs 16224.00
Sets @ Rs 2600 + 4%
Grout vent 3nos @ Rs 80 + 4% Rs 249.60
Snapfit Coupler 1 Nos. @ Rs 35 + 4% Rs 36.40
Cost of HDPE sheathingper MT of HT wire Rs 27408.43 MT
Cost of stressing,Jacks,supervision Rs 15000.00 MT
Labour cost for threading, stressing etc. Rs 3500.00 MT
Consumable like tapes, cutting wheel etc. Rs 500.00 MT
Sheathing pipe fixing @ Rs. 25 / RM Rs 2677.81 MT
Cement ( 77.16 x 6.60 Kg ) for grouting 706.94 4.26 3011.57 MT
Intraplas NN 1% of cement weigh 7.07 150.00 1060.41 MT
Total 112070.56 MT
Protective coating epoxy based paint 2 + 1

33 primer
in super structure
250.00
Protective coating 3 coat of cement paint in
34 super
structure and crash parapet
55.00
37 Strip seal expansion joints

Basic Cost of Material at site RM 1.00 5200.00
Add - Unloading and Shifting Cost RM 1.00 200.00
Total Cost = RM 1.00 5400.00
Labour Charges For Fixing with all tools and acces. RM 1.00 750.00
6150.00
40 Load testing of superstructure span 300 T

Agency Rate No. 1.00 240000.00 240000.00
240000.00
PART D - SOLID APPROACHES

41 Wing Walls
b Earthwork in embankment
Murrum Cum 1.00 200.00 200.00
L/C incl. dressing Cum 1.00 35.00 35.00
Watering compaction and testing Cum 1.00 20.00 20.00
255.00
c Stone Pitching
Cost of Rubble Cum 1.00 530.04 530.04
Add for voids Cum 0.30 600.71 180.21
Labour Charges Cum 1.00 75.00 75.00
785.25
f Final wearing coat 40 mm thick
Cost of Concrete Sqm 0.04 3319.88 132.80
Cost of Rein. Steel Sqm 2.00 101.00 202.00
Preparation of deck surface Sqm 1.00 15.00 15.00
Labour Cost For Rein. Steel and shutteri ng Sqm 1.00 25.00 25.00
Labour cost for concreting Sqm 1.00 15.00 15.00
Cost of Curing Sqm 1.00 5.00 5.00
Cost of repairs Sqm 1.00 2.00 2.00
396.80
Providing and fixing 160mm dia. GI drainage

g
spouts with CI grating No.
Cost of Drainage Spout (including grating) No. 1.00 2000.00 2000.00
Labour Cost For Fixing No. 1.00 100.00 100.00
15 Piling Works In Land

Piling in Land (In Soil)
Cost of Concrete Rm 3500.39
Cost For excess and wastage of Concrete Rm 525.06
Cost of empty boring Rm 517.50
Total Cost Rm 9717.95
Add 10% overheads Rs. 971.80
Cost For Muck Removal Rs. 100.00
Total Cost of Pile in soil= Rs. 10789.75
Piling in Land (In Soft Rock) Rm

Total Cost of Pile in Soft Rock= Rs. 16242.95
Piling in Land (In Hard Rock) Rm

Total Cost of Pile in Hard Rock= Rs. 24712.95
In River
Piling in Land (In Soil)
Total Cost of Pile in soil= Rs. 12081.25
Piling in Land (In Soft Rock) Rm

Total Cost of Pile in Soft Rock= Rs. 20982.95
Piling in Land (In Hard Rock) Rm

Total Cost of Pile in Hard Rock= Rs. 33082.95
B Cast in Situ U- Girders

Number of U -Girder 40.00 Nos
Consider shuttering required per cum 5.50 Sqm 31515
472.73 Mton
say 472.73 Mton
(425 MT x Rs. 60000) Rs 28363500.00
Debitt 50 % cost to DFCC Site Rs (14181750.00)

Cost of Staging
say Rs. 752.06 Mton
C Cast in Situ I- Girders

Number of I -Girder 44.00 Nos
Consider shuttering required per cum 4.50 Sqm 3532.5
32.11 Mton
say 32.11 Mton
(32 MT x Rs. 60000) Rs 1926818.18
50% Cost to be debitt to DFCC Site Rs 963409.09

Cost of Staging
say Rs. 62.44 Mton
D Precast I- Girders
Number of I -Girder 52.00 Nos
Consider shuttering required per cum 4.50 Sqm 4162.5
16.01 Mton
say 16.01 Mton
(16 MT x Rs. 60000) Rs 960576.92
50% to be debitt to DFCC Site Rs 480288.46

Cost of Launching
Cost For Cranes & trailors Rs. 150000.00 Span
Nos. of I - girders in 1 span Nos. 4.00
Concrete Qty of 1 girder Cum. 17.79
total concrete qty in 1 span Cum. 71.15
labour cost for launching Nos. 3000.00
total cost for launching for 1 span Rs. 162000.00
cost of launching (per girder) Rs. 46575.00
Cost of launching (per Cum of concrete) Rs. 2618.27 Cum.
Total cost of shuttering and launching per cum of concrete Rs. 3835.00 Cum
Cost of Bed Preparation For casting of I Girders 400.00 Sqm
M15 PCC Rs. 120000.00 Span.
Total Cost For Bed Preparation (For 3 Bridges) Rs. 218400.00 Span.
D Precast Box - Girders
Number of box - Girder 316.00 Nos
1000.00 Mton
say 1000.00 Mton
(1000 MT x Rs. 60000) Rs 60000000.00
50% debitted to DFCC Site Rs (30000000.00)

Cost of Shuttering = Rs. 1646.87 Cum A
Cost of Launching
Cost For launchers
NRS Launcher (5 Cr cost = 3 Nos.) Rs. 150000000.00
Indian launcher (2.15 Cr cost = 7 Nos.) Rs. 150500000.00
Total cost of launcher = Rs. 300500000.00
Cost of Launcher to be debitted to DFCC site 40% of Total Value
40% of Total Value Rs. 120200000.00
Including Cost of Depreciation
Cost of Launcher to be debitted to DFCC site Rs. 120200000.00 12.02 cr.
other misc. acess. And consumables Rs. 750000.00 0.50 Lacs (For 15 Months)
Cost of erection and dismentling of launchers Rs.
for erection Rs. 21000000.00 15 Lacs (14 Times)
for dismentling Rs. 14000000.00 10 Lacs (14 Times)
Transportation cost Rs. 1500000.00 15 Lacs (For all the Launchers)
Total cost for Launching= Rs. 157450000.00
cost of launching (per girder) Rs. 498259.49
labour cost for launching Rs. 80000.00 Span
Total cost of launching per span = Rs. 578259.49 Span
Total Cost of launching= Rs. 182730000.00
Cost of launching (per Cum of concrete) Rs. 5782.59 Cum.
Total cost of shuttering and launching per cum of concrete Rs. 7429.46 Cum A
Cost of Bed Preparation For casting of Box Girders 12500.00 Sqm
At csting yards (extra 1500 Rm excluding approaches)
Qty of Filling for Casting Bed Cum 62500.00
Cost For Filling for Casting Bed (Per Cum) Including compaction Rs. 225.00
Total Cost For Filling for Casting Bed (murrum) Rs. 14062500.00
Excavation For Foundn of beds Rs. 195000.00
Rubble Soaling (300 mm tk) Rs. 347200.00
PCC For base slab Rs. 260000.00
RCC For base slab Rs. 5400000.00
Rein. Steel for base slab Rs. 7200000.00
Total Cost of Casting yard = Rs. 27464700.00
Cost of Casting yard = Rs. 869.14 B
Total Cost Of Concrete = Rs. 3479.88 Cum C
a Crash Parapet
RMC M45 Cum 3319.88 3319.88
Labour Charges (For Concreting ) Cum 100.00 100.00
Cost of Curing Cum 50.00 50.00
Cost For Finishing Cum 15.00 15.00
Cost for Shuttering. (material) Cum 1200.00 1200.00
Cost for Shuttering & Rein. (labour) Cum 750.00 750.00
Total Cost = Cum 5434.88
b RCC Slab (M-45)

RMC M45 Cum 3319.88 3319.88
Labour Charges (For Concreting ) Cum 125.00 125.00
Cost of Curing Cum 35.00 35.00
Cost For Finishing Cum 10.00 10.00
Cost for Shuttering & staging Cum 5559.58 5559.58
(material & labour)
Total Cost = Cum 9049.46
Total Expenditure to be debited to DFCC Site For Piling in River

1 Gantries Required For Piling in the river bed Nos. 7.00
Weight of each gantry MT. 70.00
Total Structural Required For gantries MT. 490.00
Cost For Fabrication (Including materials) Rs. 65000.00
Cost of gantries Rs. 31850000.00
Cost For other materials and acceso. Rs. 10000000.00
Total Cost of Gantries Rs. 41850000.00
40% Cost will be debitted to DFCC site Rs. 16740000.00 A
2 Pontoon required for Piling works Nos. 4.00
Weight of each Pontoon MT. 75.00
Total Structural Required For Pontoon MT. 300.00
Cost For Fabrication (Including materials) MT. 65000.00
Cost of Pontoons Rs. 19500000.00
40% Cost will be debitted to DFCC site Rs. 7800000.00
Net Cost of Pontoon Rs. 7800000.00 B
3 Cost For temporary piles in the River
Total temp. piles (For gantry shifting) Nos. 176.00
Depth of temp. piles Rm. 11.00
M.S. Liner Required For temp. piles Kg 2604.59 for 1 pile
Total M.S. liner required MT. 458.41
Cost For M.S. Liners Rs. 24144362.44
Less - Credit for Scrap @ Rs.15/kg MT. 104.18
Cost of Scrap Rs. (1562755.39)
Less - Reuse of liners MT. 250.04
cost of re-use Rs. (12169488.79)
Add -Cost for removing of liners MT. 354.22
Rs. 885561.39
Total Cost of M.S. liners for temp. piles = Rs. 11297679.65 Br-93
Cost of sand Rs. 700.00 Cum.
labour cost for sand filling Rs. 150.00 Cum.
Total cost of sand filling per Cum. Rs. 850.00 Cum.
Total qty reqd. of sand (filling in the liner) Cum. 1690.48
add 5 % wastage Cum. 1775.00
Total cost of sand filling in m.s. liner Rs. 1508753.40
Cost for Boring
Total Boring Depth Rm. 422.40
Cost for Boring Rs. 2112000.00
Total Cost For temporary Piles For Gantry = Rs. 14918433.05 C
Total Other center cost For River Piling

this is to be add in the project cost Rs. 39458433.05 3.9458 Cr.
20 CPCC Treatment For Reinforcement Steel Rs 3750.00
21 Cost Of Binding wire For Rein. Steel Fixing Rs. 55.00 Kg

8 Kg Per MT of Rein. Steel 8.00 Kg/MT
Rs. 55 x 8 Kg / MT Rs. 440.00
Rates are Rs. 3500 at Saphale and Rs. 1700 at chikhali.
ring Height of Staging is 10 M.
ring 7.50 m height.
43707.38
bottom and 8 sets side shuttering

Cum.
Cum.
Cum.
Cum.
Cum.
MT.
MT.
MT.
For Pile Cap and pier (Below EGL)

Sqm.
Sqm.
Per Test
Per Test
Per Test
Per Test
Per Test
A
Rs. 800 Per MT.

Rate Analysis

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Rate Analysis

Uploaded by

Copyright:

Available Formats

Sub: RATE ANALYSIS OF BASIC MATERIAL

3 REINFORCEMENT STEEL (FBEC)

6 Aggregate 20mm & 10mm

7 Fine aggregate SAND

Total cost of shuttering

Cost of shuttering per Cum

12 Structural Steel - MS Liners

PART A - SOIL INVESTIGATION

Carrying out complete engineering survey

Total cost per Rmt ( A+B+C+D )

14 Excavation below ground level

2m deep trenching at each pier location

17 M35 Concrete for Pile Cap

18 REINFORCEMENT STEEL (FBEC) For Foundation and Substructure

19 REINFORCEMENT STEEL (Non Treated) For Superstructure

20 Pile Liner (M.S. Steel)

21 Coal Tar epoxy 2 coat + 1 coat primer

Protective coating to pile liners (total DFT =

Material Incl. L/C

22 Pile Load Tests

b Initial horizental Load test on piles

c Routine test load 600 T

d Initial lateral load test

e Integrity Pile Tests

24 M40 Grade Concrete in Pedestals

25 M40 for Pier Caps

26 Cement based waterproof paint on bridge surface

28 Segment Casting and Launching works.

Total cost of segmental Works Per Cum

Cost of shuttering & supporting

Total Structural Reqd =

30 M40 Concrete for Casting Crash Parapets

Cost of shuttering per Cum

32 Providing 800 dia man holes

Protective coating epoxy based paint 2

Protective coating 3 coat of cement

35 75 mm thick asphaltic wearing coat

36 4 mm thick waterproof membrane before wearing coat

37 Strip seal expansion joints

38 PVC conducts for electric installations, 75 dia 2.5 Kg

39 PVC conducts for electric installations, 100 dia

40 Load testing of superstructure span 300 T

PART D - SOLID APPROACHES

b M30 PCC below facia element

d M35 Friction Slab

f HYSD Steel (FBEC)

g PCC Below friction slab

h 150 dia perforated HDPE Pipe

i PVC conducts for electrical installations, 75 dia

j PVC conducts for electrical installations, 100 dia

f Final wearing coat 40 mm thick

b GSB 150 thick

c WMM 150 thick

d DLC 100 thick

e PQC 300 Thick

f PCC M20 below Concrete Road

g Dowel bar reinforcement in 2.5 above

Providing laying in position 300 dia NP3

46 P & L Road crust with PQC

b GSB 150 thick

c WMM 150 thick

d DLC 100 thick

e PQC 300 Thick

f HYSD expansion joint