Analysis of Rates

16.75 Providing and laying C.C. pavement of mix M-25 with
concrete shall be laid and finished with screed board vibrator ,
brooming with wire brush etc. complete as per specifications and
shall be paid for separately). (Note:- Cement content considered in
design mix is payable/ recoverable separately).
ready mixed concrete from batching plant. The ready mixed
vacuum dewatering process and finally finished by floating ,
directions of Engineer-in- charge. (The panel shuttering work
this item is @ 330 kg/cum. Excess/less cement used as per

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

Details of cost for 1.00 cum
MATERIALS
Ready mix concrete M 25 = 1.00 cum. i/c placing of concrete,
vibrating, leveling etc.
>>> Rate as per Item no.5.37 SH: RCC Work 1 cum 8287.55 8287.55 'A'
9999 Operational charges for vacuum dewatering system i/c screed 57.2 L.S. 2.10 120.12
vibration , placing of filter mat , top mat, vacuum process,
floating , troweling, Brooming etc.
9999 T& P charges i/c consumable power charges, loading , 41.6 L.S. 2.10 87.36
unloading and hire charges of equipments
TOTAL 8495.03
Add 1% Water Charges except mark 'A' 2.07
TOTAL 8497.10
GST @ 12% (MF = 0.1405) @ 14.05 % except mark 'A' 29.44
TOTAL 8526.54
Add 15% Cont Profit except mark 'A' 35.85
TOTAL 8562.39
Labour Cess 1 % except mark 'A' 2.75
Cost of 1 cum 8565.14
Cost of One cum 8565.14
Say 8565.15

19.7.1.1 Constructing brick masonry manhole in cement mortar 1:4 ( 1 cement : 4 coarse sand ) with R.C.C. top slab with 1:2:4
mix (1 cement : 2 coarse sand : 4 graded stone aggregate 20 mm nominal size), foundation concrete 1:4:8 mix (1 cement : 4 coarse
sand : 8 graded stone aggregate 40 mm nominal size), inside plastering 12 mm thick with cement mortar 1:3 (1 cement : 3 coarse
sand) finished with floating coat of neat cement and making channels in cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded
stone aggregate 20 mm nominal size) finished with a floating coat of neat cement complete as per standard design : Inside size
90x80 cm and 45 cm deep including C.I. cover with frame (light duty) 455x610 mm internal dimensions total weight of cover and
frame to be not less than 38 kg (weight of cover 23 kg and weight of frame 15 kg) : With common burnt clay F.P.S. (non
modular) bricks of class designation 7.5

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

Details of cost for 1 manhole
MATERIALS
Cement concrete 1:4:8 (1 cement : 4 coarse sand : 8 graded
stone aggregate 40 mm nominal size)
1.51x1.41x0.20 m = 0.426 cum Say 0.43 cum
>>> Rate as per item no 4.1.8 of SH : Concrete Work 0.43 cum 5627.85 2419.98 'A'
Brick work with bricks of class designation 75 in foundation
& plinth in cement mortar 1:4 (1 cement : 4 coarse sand)
4.32x0.23x0.35 m = 0.348 cum
Less for pipe 2x3.14x(0.15m)2x0.23m = (-) 0.008 cum
= 0.340 cum
>>> Rate as per item no 6.1.1 of SH : Brick Work 0.34 cum 6670.15 2267.85 'A'
Cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded
stone aggregate 20 mm nominal size) for benching
2x0.90x(0.80/2) x (0.30+0.20)/2 = 0.18 cum
Less for pipe 1x0.90x3.14/4x(0.15m)2 = (-) 0.02 cum

Page 1 of 15
 = 0.16 cum
>>> Rate as per item no. 4.1.3 of SH : Concrete 0.16 cum 6685.95 1069.75 'A'
12 mm cement plaster 1:3 (1 cement : 3 coarse sand) finished
with floating coat of neat cement
3.40mx0.05m = 0.17 sqm
2x½x0.80x0.10m = 0.08 sqm
= 0.25 sqm
>>> Rate as per item no 13.9.1 of SH : Finishing 0.25 sqm 336.00 84.00 'A'
Reinforced cement concrete 1:2:4 (1 cement : 2 coarse sand :
4 graded stone aggregate 20 mm nominal size)
For slab : 1.36x1.26x0.15m = 0.257 cum
Less for cover 0.61x0.455x0.15m = (-) 0.042 cum
= 0.215 cum Say 0.22 cum
>>> Rate as per item no 5.3 of SH : RCC Work 0.22 cum 9392.35 2066.32 'A'
Mild steel reinforcement for slab :
0.22 cum @ 48.06 kg/cum = 10.57 kg
>>> Rate as per item no. 5.22.1 of SH : RCC work 10.57 kg 90.10 952.36 'A'
Less labour for not lifting the materilas upto
floor five level
0115 Coolie -0.41 Day 534.00 -218.94
Form work = 0.90x0.80 = 0.72 sqm
Less cover = 0.61x0.455m = (-) 0.278 sqm
= 0.442 sqm Say 0.44 sqm
>>> Rate as per item no 5.9.3 of SH : RCC Work 0.44 sqm 695.95 306.22 'A'
LABOUR
Extra labour for making channel :
0123 Mason (brick layer) 1st class 0.06 Day 777.00 46.62
0124 Mason (brick layer) 2nd class 0.06 Day 707.00 42.42
1354 Rectangular cover 455x610 mm with frame (low duty) 1 each 1820.00 1820.00
9977 Carriage 6.76 L.S. 2.10 14.20
9999 Painting of C.I. cover & frame with coal tar 6.76 L.S. 2.10 14.20
9999 Sundries 13.52 L.S. 2.10 28.39
TOTAL 10913.37
Add 1% Water Charges except mark 'A' 17.47
TOTAL 10930.84
GST @ 12% (MF = 0.1405) @ 14.05 % except mark 'A' 247.89
TOTAL 11178.73
Add 15% Cont Profit except mark 'A' 301.84
TOTAL 11480.57
Labour Cess 1 % except mark 'A' 23.14
Cost of 1 each 11503.71
Cost of One each 11503.71
Say 11503.70

19.7.2.1 Constructing brick masonry manhole in cement mortar 1:4 ( 1 cement : 4 coarse sand ) with R.C.C. top slab with 1:2:4
mix (1 cement : 2 coarse sand : 4 graded stone aggregate 20 mm nominal size), foundation concrete 1:4:8 mix (1 cement : 4 coarse
sand : 8 graded stone aggregate 40 mm nominal size), inside plastering 12 mm thick with cement mortar 1:3 (1 cement : 3 coarse
sand) finished with floating coat of neat cement and making channels in cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded
stone aggregate 20 mm nominal size) finished with a floating coat of neat cement complete as per standard design : Inside size
120x90 cm and 90 cm deep including C.I. cover with frame (medium duty) 500 mm internal diameter, total weight of cover and
frame to be not less than 116 kg (weight of cover 58 kg and weight of frame 58 kg) : With common burnt clay F.P.S. (non
modular) bricks of class designation 7.5

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

Details of cost for 1 manhole
MATERIALS

Page 2 of 15
 Cement concrete 1:4:8 (1 cement : 4 coarse sand : 8 graded
stone aggregate 40 mm nominal size)
1.81x1.51x0.20 m = 0.547 cum Say 0.55 cum
>>> Rate as per item no 4.1.8 of SH : Concrete Work 0.55 cum 5627.85 3095.32 'A'
Brick work with bricks of class designation 75 in foundation
& plinth in cement mortar 1:4 (1 cement : 4 coarse sand)
5.12x0.23x0.80 m = 0.942 cum
Less for pipe 2x3.14x(0.15m)2x0.23m = (-) 0.008 cum
= 0.934 cum Say 0.93 cum
>>> Rate as per item no 6.1.1 of SH : Brick Work 0.93 cum 6670.15 6203.24 'A'
Cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded
stone aggregate 20 mm nominal size) for benching
2x1.20x(0.90/2) x (0.30+0.20)/2 = 2.70 cum
Less for pipe 1.20x3.14/4x(0.15m)2 = (-) 0.021 cum
= 0.249 cum say 0.25
>>> Rate as per item no. 4.1.3 of SH : Concrete 0.25 cum 6685.95 1671.49 'A'
12 mm cement plaster 1:3 (1 cement : 3 coarse sand) finished
with floating coat of neat cement
4.20mx0.50m = 2.10 sqm
2x½x0.90x0.10m = 0.09 sqm
= 2.19 sqm
>>> Rate as per item no 13.9.1 of SH : Finishing 2.19 sqm 336.00 735.84 'A'
For slab : 1.66x1.36x0.15m = 0.339 cum
Less for cover 0.7854x(0.50)2x0.15m = (-) 0.029 cum
= 0.31 cum
>>> Rate as per item no 5.3 of SH : RCC Work 0.31 cum 9392.35 2911.63 'A'
Less labour for not lifting the materilas upto
floor five level
0115 Coolie -0.58 Day 534.00 -309.72
Mild steel reinforcement for slab :
0.31 cum @ 80.09 kg/cum = 24.83 kg
>>> Rate as per item no. 5.22.1 of SH : RCC work 24.83 kg 90.10 2237.18 'A'
Form work = 1.20x0.90 = 1.08 sqm
Less cover = 3.14/4x(0.50)2 = (-) 0.196 sqm
= 0.884 sqm Say 0.88 sqm
>>> Rate as per item no 5.9.3 of SH : RCC Work 0.88 sqm 695.95 612.44 'A'
LABOUR
Extra labour for making channel :
0123 Mason (brick layer) 1st class 0.08 Day 777.00 62.16
0124 Mason (brick layer) 2nd class 0.08 Day 707.00 56.56
1356 500 mm dia cover with frame (medium duty) 1 each 1820.00 1820.00
9977 Carriage 6.76 L.S. 2.10 14.20
9999 Painting of C.I. cover & frame with coal tar 6.76 L.S. 2.10 14.20
9999 Sundries 16.64 L.S. 2.10 34.94
TOTAL 19159.48
Add 1% Water Charges except mark 'A' 16.92
TOTAL 19176.40
GST @ 12% (MF = 0.1405) @ 14.05 % except mark 'A' 240.15
TOTAL 19416.55
Add 15% Cont Profit except mark 'A' 292.41
TOTAL 19708.96
Labour Cess 1 % except mark 'A' 22.42
Cost of 1 each 19731.38
Cost of One each 19731.38
Say 19731.40

Page 3 of 15
19.9.1.1 Constructing brick masonry circular type manhole 0.91 m internal dia at bottom and 0.56m dia at top in cement mortar
1:4 (1 cement :4 coarse sand), in side cement plaster 12 mm thick with cement mortar 1:3 (1 cement : 3 coarse sand) finished with
a floating coat of neat cement, foundation concrete 1:3:6 mix (1 cement : 3 coarse sand : 6 graded stone aggregate 40 mm nominal
size), and making necessary channel in cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone aggregate 20 mm nominal
size) finished with a floating coat of neat cement, all complete as per standard design : 0.91 m deep with S.F.R.C. cover and frame
(heavy duty, HD-20 grade designation) 560 mm internal diameter conforming to I.S. 12592, total weight of cover and frame to be
not less than 182 kg., fixed in cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone aggregate 20 mm nominal size)
including centering, shuttering all complete. (Excavation, foot rests and 12mm thick cement plaster at the external surface shall be
paid for separately) : With common burnt clay F.P.S. (non modular) bricks of class designation 7.5

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

Details of cost for 1 manhole
MATERIALS
Cement concrete 1:3:6 (1 cement : 3 coarse sand : 6 graded
stone aggregate 40 mm nominal size)
1.67x1.67x0.225 m = 0.63 cum
>>> Rate as per item no 4.1.6 of SH : Concrete Work 0.63 cum 5890.65 3711.11 'A'
Brick work with bricks of class designation 75 in cement
mortar 1:4 (1 cement : 4 coarse sand)
Curved on plan
3.14x1.14x0.074x0.23 = 0.061
3.14x(1.14+0.79)/2x0.711x0.23 = 0.496
= 0.557
Duduct arch ring and portion of pipe
2x½x3.14x0.25mx0.230x0.10 m = 0.018 cum
2x3.14/4x(0.15)2x0.230 = 0.008 cum
= 0.026 cum
Net quantity 0.557-0.026 = 0.531 Say 0.53
>>> Rate as per item no 6.1.1 of SH : Brick Work 0.53 cum 6670.15 3535.18 'A'
Brick work in foundation with 75 class designation brick in
cement mortar 1:4 ( 1 cement : 4 fine sand )
2x½x3.14x0.25 m x0.230x0.10 m = 0.018 cum Say 0.02 cum
>>> Rate as per item no 6.9 of SH : Brick Work 0.02 cum 12564.65 251.29 'A'
Cement concrete 1:2:4(1 cement : 2 coarse sand : 4 graded
stone aggregate 20 mm nominal size )
For benching :
3.14/4x(0.91+0.82)2x0.20 = 0.118 cum
[(2x8.133)/360]x(4/3)x3.14x(0.45)3 =0.017 cum
= 0.135 cum
Less pipe : 0.91x3.14/4x(0.15)2 = (-) 0.016 cum
= 0.119 cum Say 0.12 cum
>>> Rate as per item no. 4.1.3 of SH : concrete 0.12 cum 6685.95 802.31 'A'
Cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded
stone aggregate 20 mm nominal size)
For fixing cover : 3.14/4 x d2 x thickness
0.7854x1.020x1.020x0.15 m =0.123 cum
Less cover 3.14/4x(0.28)2 x 0.15 m = (-) 0.037 cum
= 0.086 cum Say 0.09 cum
>>> Rate as per Item No 4.2.3 0.09 cum 8406.15 756.55 'A'
12 mm cement plaster 1:3(1 cement: 3
coarse sand) finished with floating coat of
neat cement
3.14x(0.80+0.56)/2x0.49 = 1.05 sqm
3.14x0.56x0.075 = 0.13 sqm
Benching3.14x(0.80)²/4-0.80x0.15+0.80x½x3.14x0.15=
0.57sqm
Total = 1.75 sqm

Page 4 of 15
>>> Rate as per Item No 13.9.1 1.75 sqm 336.00 588.00 'A'
Labour
0123 Mason (brick layer) 1st class 0.06 Day 777.00 46.62
0124 Mason (brick layer) 2nd class 0.06 Day 707.00 42.42
S.F.R.C cover
7135 Circular shape 560 mm dia precast R.C.C. manhole cover 1 each 1820.00 1820.00
with frame - H.D. - 20
9977 Carriage 6.89 LS 2.10 14.47
9999 Sundries 16.9 LS 2.10 35.49
TOTAL 11603.44
Add 1% Water Charges except mark 'A' 19.59
TOTAL 11623.03
GST @ 12% (MF = 0.1405) @ 14.05 % except mark 'A' 277.99
TOTAL 11901.02
Add 15% Cont Profit except mark 'A' 338.49
TOTAL 12239.51
Labour Cess 1 % except mark 'A' 25.95
Cost of 1 each 12265.46
Cost of One each 12265.46
Say 12265.45

19.10.1 Extra depth for circular type manhole 0.91m internal dia (at bottom) beyond 0.91 m to 1.67 m With common burnt clay
F.P.S. (non modular) bricks of class designation 7.5

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

Detail of cost of 0.76 m extra depth
Brick work in foundation with 75 class designation bricks in
cement mortar 1:4 (1 cement : 4 coarse sand)
>>> Rate as per item no 6.1.1 of SH : Brick Work 0.63 cum 6670.15 4202.19 'A'
Cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded
stone 20mm nominal size)
>>> Rate as per item no 4.1.3 of SH : Concrete Work 0.01 cum 6685.95 66.86 'A'
12mm cement plaster 1:3 (1 cement : 3 coarse sand)
>>> Rate as per item no 13.9.1 of SH : Finishing 2.33 sqm 336.00 782.88 'A'
TOTAL 5051.93
TOTAL 5051.93
GST @ 12% (MF = 0.1405) @ 14.05 % except mark 'A' 0.00
TOTAL 5051.93
Total 5051.93
Labour Cess 1 % 49.01
Cost of 0.76 metre 5051.93
Cost of One metre 6647.28
Say 6647.30

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 5.37.1
Details of cost for 1.00 cum
Materials.
0295 Stone Aggregate 20 mm . 0.57 cum 1900.00 1083.00
0297 Stone Aggregate 10 mm . 0.28 cum 1500.00 420.00
2202 Carriage of aggregate . 0.85 cum 0.00 0.00
0982 Coarse sand 0.425 cum 1480.00 629.00
2203 Carriage of Coarse sand 0.425 cum 0.00 0.00

Page 5 of 15
0367 Cement 0.33 tonne 3828.00 1263.24
2209 Carriage of Cement 0.33 tonne 100.00 33.00
7318 Plasticizer 0.80% of cement 1.65 kilogram 40.00 66.00
Production cost, carriage to site, pumping to respective floors
and laying in position
0004 Production cost 1 cum 400.00 400.00
0029 Carriage of concrete by transit mixer. 10 km/ cum 30.00 300.00
0009 Pumping charges of concrete including Hire charges of pump, 1 cum 210.00 210.00
piping work & accessories etc.
Labour for pouring, consolidating & curing
0155 Mason 0.17 Day 742.00 126.14
0114 Beldar 2 Day 534.00 1068.00
0101 Bhisti 0.9 Day 603.00 542.70
0012 Vibrator 0.07 Day 370.00 25.90
9999 Sundries 13 L.S. 2.10 27.30
TOTAL 6194.28
Add 1% Water Charges 61.94
TOTAL 6256.22
GST @ 12% (MF = 0.1405) @ 14.05 % 879.00
TOTAL 7135.22
Add 15% Cont Profit 1070.28
TOTAL 8205.50
Labour Cess 1 % 82.06
Cost of 1.00 cum 8287.56
Cost of One cum 8287.56
Say 8287.55

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

SUB ANALYSIS OF ITEM NO 4.1.8
Details of cost for 1 cum.
Materials :
0293 Stone aggregate 40mm (one size) (0.70 cum-7.5% for voids 0.65 cum 1400.00 910.00
i.e. 0.05 = 0.65 cum)
0295 Stone aggregate 20mm (one size) 0.24 cum 1900.00 456.00
2206 Carriage of aggregate 40mm 0.65 cum 0.00 0.00
2202 Carriage of aggregate 20mm 0.24 cum 0.00 0.00
0982 Coarse sand 0.47 cum 1480.00 695.60
2203 Carriage of coarse sand 0.47 cum 0.00 0.00
0367 Cement (0.1175 cum) 0.17 tonne 3828.00 650.76
2209 Carriage of cement 0.17 tonne 100.00 17.00
Labour:
0155 Mason 0.1 Day 742.00 74.20
0114 Beldar 1.63 Day 534.00 870.42
0101 Bhishti 0.7 Day 603.00 422.10
0002 Mixer 0.07 Day 800.00 56.00
0012 Vibrator 0.07 Day 370.00 25.90
9999 Sundries 13.52 L.S. 2.10 28.39
TOTAL 4206.37
Add 1% Water Charges 42.06
TOTAL 4248.43
GST @ 12% (MF = 0.1405) @ 14.05 % 596.90
TOTAL 4845.33
Add 15% Cont Profit 726.80
TOTAL 5572.13

Page 6 of 15
 Labour Cess 1 % 55.72
Cost of 1 cum 5627.85
Cost of One cum 5627.85
Say 5627.85

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 6.1.1
Details of cost for 1 cum.
MATERIALS :
2602 Bricks of class designation 75 494 1000 Nos 5450.00 2692.30
>>> Cement mortar 1 : 4 (1 cement : 4 coarse sand) (Rate as per 0.25 cum 3603.85 900.96
item No 3.9)
2201 Carriage of bricks 494 1000 Nos 0.00 0.00
9999 Sundries 2.73 L.S. 2.10 5.73
LABOUR :
0123 Mason 1st Class 0.36 Day 777.00 279.72
0124 Mason IInd Class 0.36 Day 707.00 254.52
0115 Coolie 1.37 Day 534.00 731.58
0101 Bhishti 0.2 Day 603.00 120.60
TOTAL 4985.41
Add 1% Water Charges 49.85
TOTAL 5035.26
GST @ 12% (MF = 0.1405) @ 14.05 % 707.45
TOTAL 5742.71
Add 15% Cont Profit 861.41
TOTAL 6604.12
Labour Cess 1 % 66.04
Cost of 1 cum 6670.16
Cost of One cum 6670.16
Say 6670.15

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 4.1.3
Details of cost for 1 cum.
Materials :
0295 Stone aggregate 20mm 0.67 cum 1900.00 1273.00
0297 Stone aggregate 10mm 0.22 cum 1500.00 330.00
2202 Carriage of aggregate 0.89 cum 0.00 0.00
0982 Coarse sand 0.445 cum 1480.00 658.60
2203 Carriage of coarse sand 0.445 cum 0.00 0.00
0367 Cement (0.2833 cum) 0.32 tonne 3828.00 1224.96
2209 Carriage of cement 0.32 tonne 100.00 32.00
Labour:
0155 Mason 0.1 Day 742.00 74.20
0114 Beldar 1.63 Day 534.00 870.42
0101 Bhishti 0.7 Day 603.00 422.10
0002 Mixer 0.07 Day 800.00 56.00
0012 Vibrator 0.07 Day 370.00 25.90
9999 Sundries 14.3 L.S. 2.10 30.03
TOTAL 4997.21
Add 1% Water Charges 49.97

Page 7 of 15
 TOTAL 5047.18
GST @ 12% (MF = 0.1405) @ 14.05 % 709.13
TOTAL 5756.31
Add 15% Cont Profit 863.45
TOTAL 6619.76
Labour Cess 1 % 66.20
Cost of 1 cum 6685.96
Cost of One cum 6685.96
Say 6685.95

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 13.9.1
Detail of cost for 10 sqm
MATERIALS
>>> Cement mortar 1:3 (1 cement : 3 coarse sand) (Rate as per 0.144 cum 4114.50 592.49
item No 3.8)
LABOUR
0155 Mason 0.67 Day 742.00 497.14
0115 Coolie 0.75 Day 534.00 400.50
0101 Bhisti 0.92 Day 603.00 554.76
9999 Scaffolding and sundries 12.61 L.S. 2.10 26.48
0367 Cement 0.02 tonne 3828.00 76.56
2209 Carriage of Cement 0.02 tonne 100.00 2.00
0155 Mason 0.27 Day 742.00 200.34
0115 Coolie 0.27 Day 534.00 144.18
9999 Scaffolding and sundries 8.06 L.S. 2.10 16.93
TOTAL 2511.38
Add 1% Water Charges 25.11
TOTAL 2536.49
GST @ 12% (MF = 0.1405) @ 14.05 % 356.38
TOTAL 2892.87
Add 15% Cont Profit 433.93
TOTAL 3326.80
Labour Cess 1 % 33.27
Cost of 10 sqm 3360.07
Cost of One sqm 336.01
Say 336.00

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

SUB ANALYSIS OF ITEM NO 5.3
Details of cost for 1 cum.
Materials :
0295 Stone aggregate 20mm 0.57 cum 1900.00 1083.00
0297 Stone aggregate 10mm 0.28 cum 1500.00 420.00
2202 Carriage of aggregate 0.85 cum 0.00 0.00
0982 Coarse sand 0.425 cum 1480.00 629.00
2203 Carriage of coarse sand 0.425 cum 0.00 0.00
0367 Cement (0.2833 cum) 0.4 tonne 3828.00 1531.20
2209 Carriage of cement 0.4 tonne 100.00 40.00
Labour:
0155 Mason 0.24 Day 742.00 178.08

Page 8 of 15
0114 Beldar 2.75 Day 534.00 1468.50
0101 Bhishti 0.9 Day 603.00 542.70
0002 Mixer 0.08 Day 800.00 64.00
0012 Vibrator 0.08 Day 370.00 29.60
9999 Sundries 14.3 L.S. 2.10 30.03
Extra labour for lifting material upto floor V level :
0115 Coolie (1.5x0.75) 1.88 Day 534.00 1003.92
TOTAL 7020.03
Add 1% Water Charges 70.20
TOTAL 7090.23
GST @ 12% (MF = 0.1405) @ 14.05 % 996.18
TOTAL 8086.41
Add 15% Cont Profit 1212.96
TOTAL 9299.37
Labour Cess 1 % 92.99
Cost of 1 cum 9392.36
Cost of One cum 9392.36
Say 9392.35

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 5.22.1
Details of cost for 1 quintal-
Materials:
Mild steel bars = 1.00 q
Wastage 5% = 0.05 q
1004 Total = 1.05 q 1.05 quintal 5050.00 5302.50
2205 Carriage of steel 1.05/10 = 0.105t 0.105 tonne 100.00 10.50
9999 Cover block 26 L.S. 2.10 54.60
Labour :
For straightening, cutting, bending, binding and placing in
position-
0102 Blacksmith 1st class 1 Day 777.00 777.00
0114 Beldar 1 Day 534.00 534.00
9999 Sundries 26.91 L.S. 2.10 56.51
TOTAL 6735.11
Add 1% Water Charges 67.35
TOTAL 6802.46
GST @ 12% (MF = 0.1405) @ 14.05 % 955.75
TOTAL 7758.21
Add 15% Cont Profit 1163.73
TOTAL 8921.94
Labour Cess 1 % 89.22
Cost of 100 kg 9011.16
Cost of One kg 90.11
Say 90.10

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 5.9.3
Detail of cost for a room
4.50x3 = 13.50 sqm, height 3.5 m
Materials :

Page 9 of 15
 Assuming shuttering material will become unserviceable after
use of 40 times
Adding for maintenance @ 10% of cost
Taking salvage value after full use of material @ 25% of cost
1. Plates (size 0.75 x 0.60)
Angle 40x40x5mm
2x0.75 = 1.50 m
2x0.60 = 1.20 m
= 2.70 m @ 3.00 kg/m = 8.1 kg
sheet 1.6 mm thick
0.75x0.60 = 0.45 sqm
0.45 sqm @ 12.55kg/sqm = 5.65kg
Weight of one plate = 13.75kg
Add for wastage @ 5% = 0.69 kg
Total = 14.44kg
Total weight of all plates = 5x6x14.44 = 433.2 kg.
Qty taken for cost using once = 433.2x0.85/40 = 9.2055
>>> Rate as per item no.10.1 S.H. steel work 9.2055 kg 92.65 852.89 'A'
7342 2. Adjustable span- ESOSI (2.35-3.40m) 0.1063 each 1350.00 143.51
Qty taken for cost using once = 5x0.85/40 = 0.1063
7343 3. Adjustable telescopi prop 3m(2.02-3.75m) 0.1275 each 930.00 118.58
Qty taken for cost using once = 6x0.85/40 = 0.1275
9999 4. Assembly nut & bolts etc. 22.1 L.S. 2.10 46.41
Qty taken for cost using once = 1040x0.85/40 = 22.10
9999 Carriage 130 L.S. 2.10 273.00
Labour:
0116 Fitter grade-I 3 Day 777.00 2331.00
0114 Beldar 6 Day 534.00 3204.00
9999 Shuttering oil 78 L.S. 2.10 163.80
9999 Sundries, paper tap etc. 49.7 L.S. 2.10 104.37
TOTAL 7237.56
Add 1% Water Charges except mark 'A' 63.85
TOTAL 7301.41
GST @ 12% (MF = 0.1405) @ 14.05 % except mark 'A' 906.02
TOTAL 8207.43
Add 15% Cont Profit except mark 'A' 1103.18
TOTAL 9310.61
Labour Cess 1 % except mark 'A' 84.58
Cost of 13.5 sqm 9395.19
Cost of One sqm 695.94
Say 695.95

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 4.1.6
Details of cost for 1 cum.
Materials :
0293 Stone aggregate 40mm (one size) (0.70 cum-7.5% for voids 0.65 cum 1400.00 910.00
i.e. 0.05 = 0.65 cum)
0295 Stone aggregate 20mm (one size) 0.24 cum 1900.00 456.00
2206 Carriage of aggregate 40mm 0.65 cum 0.00 0.00
2202 Carriage of aggregate 20mm 0.24 cum 0.00 0.00
0982 Coarse sand 0.47 cum 1480.00 695.60
2203 Carriage of coarse sand 0.47 cum 0.00 0.00

Page 10 of 15
0367 Cement (0.15674 cum) 0.22 tonne 3828.00 842.16
2209 Carriage of cement 0.22 tonne 100.00 22.00
Labour:
0155 Mason 0.1 Day 742.00 74.20
0114 Beldar 1.63 Day 534.00 870.42
0101 Bhishti 0.7 Day 603.00 422.10
0002 Mixer 0.07 Day 800.00 56.00
0012 Vibrator 0.07 Day 370.00 25.90
9999 Sundries 13.52 L.S. 2.10 28.39
TOTAL 4402.77
Add 1% Water Charges 44.03
TOTAL 4446.80
GST @ 12% (MF = 0.1405) @ 14.05 % 624.78
TOTAL 5071.58
Add 15% Cont Profit 760.74
TOTAL 5832.32
Labour Cess 1 % 58.32
Cost of 1 cum 5890.64
Cost of One cum 5890.64
Say 5890.65

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 6.9
Details of cost for 1 cum.
Materials :
2602 Bricks of class designation 75 494 1000 Nos 5450.00 2692.30
>>> Cement mortar 1:3 (1 cement : 3 coarse sand) (Rate as per 0.25 cum 4114.50 1028.63
item No 3.8)
2201 Carriage of bricks 494 1000 Nos 0.00 0.00
9999 Sundries 2.73 L.S. 2.10 5.73
Centering and Shuttering:
Taking a semi circular arch 3.6m
area span, 3.6m long and 0.40m
thick area of centering =
22.7/4x-x1.8x3.6=20.37 sqm.
Brick work in Arch.
3.142/2x2x0.4x3.6 = 9.05cum.
Area as per cum.
>>> 20.37/9.05 = 2.25 sqm. 2.25 sqm 1719.35 3868.54 'A'
9999 Scaffolding 18.85 L.S. 2.10 39.59
Labour:
0123 Mason 1st class 0.53 Day 777.00 411.81
0124 Mason 2nd class 0.53 Day 707.00 374.71
0115 Coolie 2.29 Day 534.00 1222.86
0101 Bhishti 0.2 Day 603.00 120.60
Extra labour for lifting of material ( Above V Level
0114 coolie 1.13 Day 534.00 603.42
TOTAL 10368.19
Add 1% Water Charges except mark 'A' 65.00
TOTAL 10433.19
GST @ 12% (MF = 0.1405) @ 14.05 % except mark 'A' 922.33
TOTAL 11355.52
Add 15% Cont Profit except mark 'A' 1123.05

Page 11 of 15
 TOTAL 12478.57
Labour Cess 1 % except mark 'A' 86.10
Cost of 1 cum 12564.67
Cost of One cum 12564.67
Say 12564.65

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 4.2.3
Details of cost for 1 cum.
Materials :
0295 Stone aggregate 20mm 0.67 cum 1900.00 1273.00
0297 Stone aggregate 10mm 0.22 cum 1500.00 330.00
2202 Carriage of aggregate 0.89 cum 0.00 0.00
0982 Coarse sand 0.445 cum 1480.00 658.60
2203 Carriage of coarse sand 0.445 cum 0.00 0.00
0367 Cement (0.2833 cum) 0.32 tonne 3828.00 1224.96
2209 Carriage of cement 0.32 tonne 100.00 32.00
Labour:
0114 Beldar 0.9 Day 534.00 480.60
0115 Coolie 0.78 Day 534.00 416.52
0101 Bhishti 0.7 Day 603.00 422.10
0123 Mason 1st class 0.06 Day 777.00 46.62
0124 Mason IInd class 0.06 Day 707.00 42.42
0002 Mixer 0.07 Day 800.00 56.00
0012 Vibrator 0.07 Day 370.00 25.90
9999 Scaffolding (17.60x2.5 avg.) 114.4 L.S. 2.10 240.24
9999 Sundries 14.3 L.S. 2.10 30.03
Extra labour for lifting material upto floor V level
0115 Coolie (0.75x1.50) 1.88 Day 534.00 1003.92
TOTAL 6282.91
Add 1% Water Charges 62.83
TOTAL 6345.74
GST @ 12% (MF = 0.1405) @ 14.05 % 891.58
TOTAL 7237.32
Add 15% Cont Profit 1085.60
TOTAL 8322.92
Labour Cess 1 % 83.23
Cost of 1 cum 8406.15
Cost of One cum 8406.15
Say 8406.15

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 3.9
Details of cost for 1 cum
MATERIALS
(0.268 cum. of cement = 0.38 tonne)
0367 Cement 0.38 tonne 3828.00 1454.64
2209 Carriage of Cement 0.38 tonne 100.00 38.00
0982 Coarse sand 1.07 cum 1480.00 1583.60
2203 Carriage of Coarse sand 1.07 cum 0.00 0.00
LABOUR

Page 12 of 15
 For measuring, carrying, depositing and mixing-
0114 Beldar 0.75 Day 534.00 400.50
0101 Bhisti 0.07 Day 603.00 42.21
9999 Hire and running charges of mechanical mixer 26.91 L.S. 2.10 56.51
9999 Sundries 13.52 L.S. 2.10 28.39
TOTAL 3603.85
TOTAL 3603.85
Cost of 1 cum 3603.85
Cost of One cum 3603.85
Say 3603.85

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 3.8
Details of cost for 1 cum
MATERIALS
(0.357 cum. of cement = 0.51 tonne)
0367 Cement 0.51 tonne 3828.00 1952.28
2209 Carriage of Cement 0.51 tonne 100.00 51.00
0982 Coarse sand 1.07 cum 1480.00 1583.60
2203 Carriage of Coarse sand 1.07 cum 0.00 0.00
LABOUR
For measuring, carrying, depositing and mixing-
0114 Beldar 0.75 Day 534.00 400.50
0101 Bhisti 0.07 Day 603.00 42.21
9999 Hire and running charges of mechanical mixer 26.91 L.S. 2.10 56.51
9999 Sundries 13.52 L.S. 2.10 28.39
TOTAL 4114.49
TOTAL 4114.49
Cost of 1 cum 4114.49
Cost of One cum 4114.49
Say 4114.50

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

SUB ANALYSIS OF ITEM NO 10.1
Details of cost for one qunital
Materials
Steel = 1.00q
Add wastage @ 5% = 0.05q
= 1.05q
1007 Steel 1.05 quintal 5050.00 5302.50
2205 Carriage 0.105 tonne 100.00 10.50
Labour:
0116 Fitter (Grade I) 0.5 Day 777.00 388.50
0103 Blacksmith 2nd class 0.75 Day 707.00 530.25
0114 Beldar 1 Day 534.00 534.00
>>> Priming Coat-(Rate as per item no 13.50.3 of SH : Finishing) 3 sqm 52.30 156.90 'A'
9999 Sundries 20.67 L.S. 2.10 43.41
TOTAL 6966.06
Add 1% Water Charges except mark 'A' 68.09
TOTAL 7034.15
GST @ 12% (MF = 0.1405) @ 14.05 % except mark 'A' 966.25

Page 13 of 15
 TOTAL 8000.40
Add 15% Cont Profit except mark 'A' 1176.53
TOTAL 9176.93
Labour Cess 1 % except mark 'A' 90.20
Cost of 100 kg 9267.13
Cost of One kg 92.67
Say 92.65

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 5.9.9
Details of cost for a semicircular arch 3.6m clear span and
3.6m long.
Area of centering = 22x1.8x3.6=20.37sqm.
Material :
Assuming this centering will become unserviceable after
being used 8 times
Frame work in 2nd class kail wood
Tie-1x3.6x0.15x0.20 = 0.108cum.
Struts-3x1.8x0.10x0.10 =0.054cum
Struts-2x2.55x0.10x0.10=0.051cum.
Ribs-4x1.38x.075x0.075=0.031cum.
Total = 0.244 cum.
Quantity for 7 such frames
7x0.244 = 1.708cum.
Strips 5cmx2.5cm = 7.5cm
center to center
5.66/0.075x0.05x0.025x3.6 = 0.342cum.
Total = 2.050 cum = 2050 cudm
1197 Qty taken for cost using once = 2050/8 = 256.25 cudm 256.25 10 cudm 260.00 6662.50
Safeda Balli supports 12.5cm dia
7x4x3.6= 100.8m
0302 Qty taken for cost using once = 100.8/8 = 12.6 m 12.6 metre 40.00 504.00
G.I. Plain sheet 20.37 sqm m 116kg. Or 1.16 quintal
0992 Qty taken for cost using once = 1.16/8 = 0.145 qtl 0.145 quintal 5050.00 732.25
Carriage-
Kail wood = 2.05cum.
Ballies - 100.8x(.125)2/4x3.142 = 1.24cum.
Total = 3.29 cum.
2204 Qty taken for cost using once = 3.29/8 = 0.4112 cum 0.4112 cum 0.00 0.00
G.I. Sheet = 0.116 t
2302 Qty taken for cost using once = 0.116/8 = 0.0145 t 0.0145 tonne 0.00 0.00
Labour:
0112 Carpenter IInd class 16 Day 707.00 11312.00
0114 Beldar 13 Day 534.00 6942.00
9999 Sundries 11.7 L.S. 2.10 24.57
TOTAL 26177.32
Add 1% Water Charges 261.77
TOTAL 26439.09
GST @ 12% (MF = 0.1405) @ 14.05 % 3714.69
TOTAL 30153.78
Add 15% Cont Profit 4523.07
TOTAL 34676.85
Labour Cess 1 % 346.77

Page 14 of 15
 Cost of 20.37 sqm 35023.62
Cost of One sqm 1719.37
Say 1719.35

Sub Analysis

Mat Id Discription Qty Unit Rate (Rs) Total (Rs)

ANALYSIS OF ITEM NO 13.50.3
Detail of cost for 10 sqm
MATERIALS
4202 Red oxide Zinc chromate yellow primer 0.54 litre 128.00 69.12
9999 Carriage 0.52 L.S. 2.10 1.09
LABOUR
0131 Painter 0.24 Day 707.00 169.68
0115 Coolie 0.24 Day 534.00 128.16
9999 Brushes,sand paper including sundries 10.79 L.S. 2.10 22.66
TOTAL 390.71
Add 1% Water Charges 3.91
TOTAL 394.62
GST @ 12% (MF = 0.1405) @ 14.05 % 55.44
TOTAL 450.06
Add 15% Cont Profit 67.51
TOTAL 517.57
Labour Cess 1 % 5.18
Cost of 10 sqm 522.75
Cost of One sqm 52.28
Say 52.30

Page 15 of 15