MRS 2019 RATE ANALYSIS

Item Code : 16-29-e-i Unit (British) 100 Rft

Item Name : Reinforced Concrete Pipe Culvert (AASHTO M-170) Dia: 1070mm

Detail Qty Unit Rate (Rs.) Amount

MATERIAL
Ordinary Portland Cement 24.39000 Bag 600.00 1 Bag 14634.00
Coarse Sand 161.28000 Cft 2600.00 100 Cft 4193.28
Pipe RCC 42" Class-II "B" 100.00000 Rft 2047.50 1 Rft 204750.00

Total Material 223577.28

LABOUR
Mason 12.190 Day 1200.00 1 Day 14628.00
Labourer 36.576 Day 600.00 1 Day 21945.54

Sundries (Labour Only) @ 3% 1097.21

Total Labour 37670.75

EQUIPMENT

Total Equipment 0.00

Total Material + Labour + Equipment 261248.03

Add 22.5% Contractor Proffit+Over Head+I/tax Excluding Sundries 58533.93

Grand Total Per Unit (100 Rft) 319781.96

Grand Total Per Unit (1 M) 10488.85

679158507.xls / Original MRS 2019

 BID TIME MARKET RATE ANALYSIS JULY 2020
Item Code : 16-29-e-i Unit (British) 100 Rft

Item Name : Reinforced Concrete Pipe Culvert (AASHTO M-170) Dia: 1070mm

Detail Qty Unit Rate (Rs.) Amount

MATERIAL
Ordinary Portland Cement 24.39000 Bag 510.00 1 Bag 12438.90
Coarse Sand 161.28000 Cft 1900.00 100 Cft 3064.32
Pipe RCC 42" Class-II "B" 100.00000 Rft 1700.00 1 Rft 170000.00

Total Material 185503.22

LABOUR
Mason 12.190 Day 1397.61 1 Day 17036.87
Labourer 36.576 Day 800.00 1 Day 29260.72

Sundries (Labour Only) @ 3% 1388.93

Total Labour 47686.52

EQUIPMENT

Total Equipment 0.00

Total Material + Labour + Equipment 233189.74

Add 22.5% Contractor Proffit+Over Head+I/tax Excluding Sundries 52155.18

Grand Total Per Unit (100 Rft) 285344.92

Grand Total Per Unit (1 M) 9359.31

679158507.xls / Tender Time July 2020

 CURRENT MARKET RATE ANALYSIS DECEMBER 2021
Item Code : 16-29-e-i Unit (British) 100 Rft

Item Name : Reinforced Concrete Pipe Culvert (AASHTO M-170) Dia: 1070mm

Detail Qty Unit Rate (Rs.) Amount

MATERIAL
Ordinary Portland Cement 24.39000 Bag 720.00 1 Bag 17560.80
Coarse Sand 161.28000 Cft 3000.00 100 Cft 4838.40
Pipe RCC 42" Class-II "B" 100.00000 Rft 2950.00 1 Rft 295000.00

Total Material 317399.20

LABOUR
Mason 12.190 Day 1500.00 1 Day 18285.00
Labourer 36.576 Day 800.00 1 Day 29260.72

Sundries (Labour Only) @ 3% 1426.37

Total Labour 48972.09

EQUIPMENT

Total Equipment 0.00

Total Material + Labour + Equipment 366371.29

Add 22.5% Contractor Proffit+Over Head+I/tax Excluding Sundries 82112.61

Grand Total Per Unit (100 Rft) 448483.90

Grand Total Per Unit (1 M) 14710.27

679158507.xls / Current Dec 2021