GENERAL ABSTRACT

Name of Work :- Mission Kakatiya - Minor Irrigation - Phase.III - Rekulacheru, Kunepally(V), Renjal (M),
Nizamabad( Dist ).

Sl.No Description of Work Amount in Rs.

1 BUND 1085861.00

2 SLUICE 876138.00

3 WEIR 684962.00

4 IRRIGATION CANAL 523487.00

5 SILT REMOVAL 396000.00

total 3566448.00

Add VAT @ 5% 178323.00

Add Cess @ 1% 35664.00

LS provision for NAC @ 0.10% 3566.00

LS Lead charges for useful soils 264600.00

LS For SID charges 5000.00

LS for Shuttering arrangments for 2 No' sluices. 100000.00

LS for Iron information board 15000.00

LS for Survey charges, Photos, Xerox and rounding 12305.00

TOTAL 4180906.00

35.25

Asst Engineer Dy.Executive Engineer Executive Engineer

I.B. Section, Renjal I.B. Sub Division, Bodhan I.B. Division, Nizamabad

Page 1 of 44
 ABSTRACT

Name of Work :- Mission Kakatiya - Minor Irrigation - Phase.III - Rekulacheru, Kunepally(V), Renjal (M), Nizamabad( Dist).

Sl.No Description of Work Qty Rate Per Amount

1 Sub-Head : BUND
Clearing thick jungle growth ( less than 50 percent open space ) including
1 bushes upto 30 cm / parthenium and other weeds including burning or disposing 14250.000 2.20 Sqm 31350.00
off the same as directed etc., complete.
Excavation in all kinds of soil including boulders upto 0.3 m diameter for removal
of silt from Tank Bed required level and profile, cost of all materials, machinery,
2 labour, placing the excavated soil neatly in dump area or for the formation of 570.000 51.80 Cum 29526.00
service road/ emabankment as directed etc., complete with lead up to 10m and
lift upto 3m. Stripping

3 Benching old embankment slopes 0.45 x 0.45 for benching 3800.000 5.70 Rmt 21660.00
Providing homogeneous embankment using soil from approved borrow area in
layers of 25 to 30 cm before compaction including cost of all materials,
machinery, labour, all operations such as excavation, sorting out, transportation,
4 spreading soil in layer of specified thickness, breaking clods, sectioning, 5437.000 171.00 Cum 929727.00
watering, compacting to density control of not less than 95 percent or as
stipulated using Sheep foot roller / Vibratory roller/ 8 to 10 tonne power roller
etc., complete with initial lead upto 1 km and all lifts.

Earth work in excavation in all kinds of soils of foundation of structures

including setting out, construction of shoring and bracing, removal of stumps
and other deleterious matter, dressing of sides and bottom and backfilling with
5 approved material as directed by the department with an initial lead and initial lift 9.000 51.80 Cum 466.00
and all other operations necessary to complete the finished item of work as per
drawings and as directed by the department. IRR-CCDW-1-2

Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength
not less than 10 N / sq mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for foundation filling including cost
6 of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing 9.000 4818.00 Cum 43362.00
in position, levelling, vibrating, finishing, curing etc., complete with initial lead
upto 50 m and all lifts.IRR-CCDW-2-5

Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength
not less than 15 N / sq mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates including cost of all materials,
7 machinery, labour, formwork, centering, scaffolding, cleaning, batching, mixing, 5.810 5124.00 Cum 29770.00
placing in position, levelling, vibrating, finishing, curing etc.,complete for plain
concrete works with initial lead upto 1 km and all lifts. IRR DAW 2-5

Sub- Total 1085861.00

2 Sub-Head : SLUICE
Excavation in all kinds of soil including boulders upto 0.30 m dia for field
channels, seatingl,of embankment for field channels etc., including dressing of
bed and sides to required profile,cost of all materials, machinery, labour, placing
1 the excavated stuff for formation of service road / embankment as directed etc., 385.920 93.60 Cum 36122.00
complete with lead upto 10 m and lift upto 3 m.

Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength
not less than 10 N / sq mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for foundation filling including cost
2 of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing 34.920 4818.00 Cum 168245.00
in position, levelling, vibrating, finishing, curing etc., complete with initial lead
upto 50 m and all lifts. IRR-CCDW-2-5

Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength
not less than 15 N / sq mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates including cost of all materials,
3 machinery, labour, formwork, centering, scaffolding, cleaning, batching, mixing, 92.970 5124.00 Cum 476378.00
placing in position, levelling, vibrating, finishing, curing etc.,complete for plain
concrete works with initial lead upto 1 km and all lifts. IRR DAW 2-5

Providing, Fabrication of Steel reinforcement cost and conveyance of steel

,binding wire and bar bending, placing of reinforcement at site including all
4 other operations necessary to complete the finished item of work as per 1362.240 47.50 Kgs 64706.00
drawings or as directed by the Engineer-in-charge

Page 2 of 44
 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength
not less than 20 N / sq mm ) grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for deck slab & kerb including cost of
5 all materials,machinery, labour, formwork, scaffolding, cleaning, batching, 9.720 8702.00 Cum 84583.00
mixing, placing in position, levelling, vibrating, finishing, curing etc., complete
with initial lead upto 50 m and all lifts. (IRR - CCDW-2 -24).

Providing casing embankment using semi-pervious soil available from

excavation in layers of 25 to 30 cm before compaction including cost of all
materials, machinery, labour, all other operations such as re-excavation, sorting
out, transportation, spreading in layers of specified thickness, breaking clods,
6 sectioning, watering, compacting to specified density control of not less than 90 175.500 91.70 Cum 16093.00
percent using 2 Tonne Roller as stipulated etc.,complete with initial lead upto 1
km and all lifts.

Providing homogeneous embankment using soil from approved borrow area in

layers of 25 to 30 cm before compaction including cost of all materials,
machinery, labour, all operations such as excavation, sorting out, transportation,
spreading soil in layer of specified thickness, breaking clods, sectioning,
7 watering, compacting to density control of not less than 95 percent or as 175.500 171.00 Cum 30011.00
stipulated using Sheep foot roller / Vibratory roller/ 8 to 10 tonne power roller
etc., complete with initial lead upto 1 km and all lifts.

Sub- Total 876138.00

3 Sub-Head : WEIR
Earth work in excavation in all kinds of soils of foundation of structures
including setting out, construction of shoring and bracing, removal of stumps
and other deleterious matter, dressing of sides and bottom and backfilling with
1 approved material as directed by the department with an initial lead and initial lift 74.710 93.60 Cum 6993.00
and all other operations necessary to complete the finished item of work as per
drawings and as directed by the department. IRR-CCDW-1-2

Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength
not less than 10 N / sq mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for foundation filling including cost
2 of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing 74.710 4818.00 Cum 359953.00
in position, levelling, vibrating, finishing, curing etc., complete with initial lead
upto 50 m and all lifts.IRR-CCDW-2-5

Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength
not less than 15 N / sq mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates including cost of all materials,
3 machinery, labour, formwork, centering, scaffolding, cleaning, batching, mixing, 40.980 5124.00 Cum 209982.00
placing in position, levelling, vibrating, finishing, curing etc.,complete for plain
concrete works with initial lead upto 1 km and all lifts. IRR DAW 2-5

Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength
not less than 20 N / sq mm ) grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for wearing coat including cost of all
materials,machinery, labour, formwork, scaffolding, cleaning, batching, mixing,
4 placing in position, levelling, vibrating, finishing, curing etc., complete with initial 20.250 5335.00 Cum 108034.00
lead upto 50 m and all lifts. (IRR - CCDW-2 -26).

Sub- Total 684962.00

4 Sub-Head : IRRIGATION CHANNEL
Excavation in all kinds of soil including boulders upto 0.30 m dia for field
channels, seatingl,of embankment for field channels etc., including dressing of
bed and sides to required profile,cost of all materials, machinery, labour, placing
1 the excavated stuff for formation of service road / embankment as directed etc., 347.000 51.80 Cum 17975.00
complete with lead upto 10 m and lift upto 3 m.( Re-sectioning)

Earth work in excavation in all kinds of soils of foundation of structures

including setting out, construction of shoring and bracing, removal of stumps
and other deleterious matter, dressing of sides and bottom and backfilling with
2 approved material as directed by the department with an initial lead and initial lift 105.000 93.60 Cum 9828.00
and all other operations necessary to complete the finished item of work as per
drawings and as directed by the department. IRR-CCDW-1-2

Page 3 of 44
 Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength
not less than 10 N / sq mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for foundation filling including cost
3 of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing 63.000 4818.00 Cum 303534.00
in position, levelling, vibrating, finishing, curing etc., complete with initial lead
upto 50 m and all lifts.IRR-CCDW-2-5

Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength
not less than 15 N / sq mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates including cost of all materials,
4 machinery, labour, formwork, centering, scaffolding, cleaning, batching, mixing, 37.500 5124.00 Cum 192150.00
placing in position, levelling, vibrating, finishing, curing etc.,complete for plain
concrete works with initial lead upto 1 km and all lifts. IRR DAW 2-5

Sub- Total 523487.00

5 Sub-Head : SILT REMOVAL
Excavation in all kinds of soil including boulders upto 0.3 m diameter for removal
of silt from Tank Bed required level and profile, cost of all materials, machinery,
1 labour, placing the excavated soil neatly in dump area or for the formation of 8400.000 40.00 cum 336000.00
service road/ emabankment as directed etc., complete. (Desilting)

Excavation in all kinds of soil including boulders upto 0.3 m diameter for removal
of silt from Tank Bed required level and profile, cost of all materials, machinery,
4 labour, placing the excavated soil neatly in dump area or for the formation of 1500.000 40.00 Cum 60000.00
service road/ emabankment as directed etc., complete with lead up to 10m and
lift upto 3m. For Trench cutting
Sub- Total 396000.00
Excavation in all kinds of soil including boulders upto 0.3 m diameter for removal
of silt from Tank Bed required level and profile, cost of all materials, machinery,
1 labour, placing the excavated soil neatly in dump area or for the formation of 8400.000 31.50 cum 264600.00
service road/ emabankment as directed etc., complete. (Desilting)

Asst Engineer Dy.Executive Engineer Executive Engineer

I.B. Section, Renjal I.B. Sub Division, Bodhan I.B. Division, Nizamabad

Page 4 of 44
 D A T A
Name of the Work :- Chinna Neeti Vanarula Punaruddarana - Nalla cheru (Kalan talab), Kotagiri
(V&M), Nizamabad Dist.

Lead statement SSR-2014-15

Lead in Lead
Sl.No Material & Location Location
Kms charges
1 Sand 10.00 147.10
2 Metal 30.00 399.10
3 Earth 4.00 71.50
5 Revetment 4.00 71.50
Cost of Material
1 Cement - 5.80 / Kg 5.80
2 Steel - 42.00/ Kg 42.00

1 Excavation in all kinds of soil including boulders upto 0.3 m diameter for canal, seating of
embankment, filter drains / catch water drains etc., including dressing bed and sides to
required level and profile, cost of all materials, machinery, labour, placing the excavated soil
neatly in dump area or for the formation of service road / embankment as directed etc.,
complete with initial lead upto 1 km and all lifts. IRR-CAW-1-1
DATA: RATE ANALYSIS UNIT : 832.00 cum
A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Shovel 0.85 cum capacity Hour 8.00 1706.60 13652.80
Fuel / Energy charges Hour 8.00 937.80 7502.40
2 Tippers 5 cum capacity 6 Nos Hour 48.00 446.70 0.00
Fuel / Energy charges Hour 48.00 322.20 0.00
Total hire charges of Machinery Rs: 21155.20

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Shovel Hour 8.00 204.10 1632.80
2 Crew for Tipper Hour 48.00 153.10 0.00
3 work inspector Day 1.00 370.00 370.00
4 mazdoor Day 30.00 295.00 0.00
Total cost of Labour Rs: 2002.80

ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 21155.20
C. Cost of Labour Rs: 2002.80
Total Rs: 23158.00
D. Add for contractor's profit and overheads on (A+B+C) 13.56% Rs: 3140.22
Total cost for 832.00 cum Rs: 26298.22
Rate per cum (A+B+C+D)/925 Rs. 31.60

2 DISMANTLING clearing away and carefully stacking materials useful for reuse.
Stone masonry in cement mortar 1 Cum Rs. 305.00

Page 5 of 44
 D. Add for contractor's profit and overheads on (A+B+C) 14.00% Rs: 42.70
BMT-R.01-805 Total Rs. 347.70

Clearing thick jungle growth ( less than 50 percent open space ) including bushes
upto 30 cm / parthenium and other weeds including burning or disposing off the same as
directed etc., complete. IRR-PMW-1-2
DATA: RATE ANALYSIS UNIT : 1000 sqm
A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 work inspector Day 0.50 370.00 185.00
2 mazdoor Day 5.00 295.00 1475.00
Total cost of Labour Rs: 1660.00

ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 1660.00
Total Rs: 1660.00
D. Add for contractor's profit and overheads on (A+B+C) 13.56% Rs: 225.10
Total cost for 1000.00 sqm Rs: 1885.10
Rate per sqm (A+B+C+D)/1000.0 Rs. 1.90

2 Excavation for Structures- Mechanical Means ( Data adopted from MORTH)

Earth work in excavation in all kinds of soils 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.
IRR-CCDW-1-2
DATA: Depth upto 3 m Unit 240.00 cum

Description Unit Quantity Rate Amount

in Rs. in Rs.
NIL 0.00 0.00 0.00

Description Unit Quantity Rate Amount

in Rs. in Rs.
Hydraulic excavator 1.0 cum bucket capacity hour 6.00 1706.60 10239.60
Fuel/ Energy charges hour 6.00 937.80 5626.80
Total in Rs. 15866.40

Description Unit Quantity Rate Amount

Page 6 of 44
 in Rs. in Rs.
work inspector day 0.32 370.00 118.40
Mazdoor day 8.00 295.00 2360.00
crew for excavator hour 6.00 204.10 1224.60
Total in Rs. 3703.00

Abstract
a) Material Rs 0.00
b) Machinery Rs 15866.40
c) Labour Rs 3703.00
Total Rs 19569.40
D. Add for contractor's profit and overheads on (A+B+C) 13.56% Rs: 2653.61
Total cost for 240.00 cum Rs: 22223.01
Rate per cum (A+B+C+D)/240.0 Rs. 92.60

3 Filling foundation wells with sand in layers of 25 to 30 cm and compacting by watering,

ramming as directed including cost of all materials, machinery, labour etc., complete with
initial lead upto 50 m and all lifts.
IRR-CCDW-3-2
DATA: RATE ANALYSIS UNIT : 15.00 cum
A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Sand for filling cum 15.75 342.00 5386.50
0.00 0.00
Total cost of Materials Rs: 5386.50

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Nill 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 work inspector Day 0.25 370.00 92.50
2 mazdoor Day 4.00 295.00 1180.00
Total cost of Labour Rs: 1272.50

ABSTRACT:
A. Cost of Materials Rs: 5386.50
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 1272.50
Total Rs: 6659.00
D. Add for contractor's profit and overheads on (A+B+C) 14.00% Rs: 932.26
Total cost for 15.00 cum Rs: 7591.26
E. Lead Charges / Seioniorage charges
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Sand cum 15.750 147.10 2316.83
3 Seioniorage charges cum 15.750 40.00 630.00
2946.83
10538.09

Page 7 of 44
 Rate per cum (A+B+C+D)/15.0 Rs. 702.50

3 Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than
10 N / sq mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded
aggregates for foundation filling including cost of all materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc.,
complete with initial lead upto 50 m and all lifts.
(Cement content: 220 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum) IRR-CCDW-2-5

RATE ANALYSIS UNIT : 16.36 cum

A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement for mix kg 3599.20 5.80 20875.36
Cement for incidentals @ 3 kg / cum kg 49.08 5.80 284.66
2 Coarse aggregate 40-20 mm cum 7.36 1145.00 8429.49
Coarse aggregate 20-10 mm cum 4.42 1210.00 5344.81
Coarse aggregate 10 mm below cum 2.94 875.00 2576.70
3 Fine aggregate cum 6.54 462.00 3023.33
4 Super Plasticizer kg 14.40 80.00 1151.74
5 Use rate of shuttering for 40 uses sqm 16.36 244.56 4001.07
Scaffolding @ of shuttering 10% 400.11
6 Sundries LS 0.50 41.00 20.50
Add seignorage charges on CA @ (Included in material rat Rs: 0.00
Add seignorage charges on FA @ (Included in material rat Rs: 0.00
Total cost of Materials Rs: 46107.77

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50 428.00
Fuel / Energy charges Hour 8.00 85.30 682.40
2 5 hp pump ( diesel ) Hour 0.50 10.20 5.10
Fuel / Energy charges Hour 0.50 85.30 42.65
3 Water tanker 8000 ltr Hour 1.00 402.50 402.50
Fuel / Energy charges Hour 1.00 322.20 322.20
4 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60 60.80
Fuel / Energy charges Hour 8.00 21.50 172.00
Total hire charges of Machinery Rs: 2115.65

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Concrete mixer Hour 8.00 189.80 1518.40
2 Crew for Pump Hour 0.50 96.10 48.05
3 Crew for Water tanker Hour 1.00 153.10 153.10
4 Crew for Vibrator Hour 8.00 136.60 1092.80
5 Mason Class-I Day 1.00 385.00 385.00
6 work inspector Day 1.00 370.00 370.00
7 mazdoor
for batching materials Day 11.00 295.00 3245.00

Page 8 of 44
 for loading mortar pans Day 4.00 295.00 1180.00
for laying Day 3.00 295.00 885.00
for conveying concrete Day 16.36 295.00 4826.20
8 for cleaning/ washing/ curing Day 1.00 295.00 295.00
9 Labour cost for shuttering sqm 16.36 75.30 1231.91
Total cost of Labour Rs: 15230.46

ABSTRACT:
A. Cost of Materials including seignorage charges Rs: 46107.77
B. Hire charges of Machinery Rs: 2115.65
C. Cost of Labour Rs: 15230.46
Total Rs: 63453.88
D. Add for contractor's profit and overheads on (A+B+C) 13.56% Rs: 8604.35
Total cost for 16.36 cum Rs: 72058.23
E. Seignorage charges /Lead Charges
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
Lead Charges
1 Sand cum 6.544 147.10 962.62
2 Metal cum 14.724 399.10 5876.35
Seignorage charges
1 Sand cum 6.544 40.00 261.76
2 Metal cum 14.724 50.00 736.20
7836.93
Total cost for 16.36 cum Rs: 79895.16
Rate per cum (A+B+C+D+E)/16.36 Rs. 4883.60

4 Providing and laying insitu vibrated M-15 ( 28 days cube compressive

strength not less than 15 N / sq mm ) grade cement concrete using 40 mm
down size approved, clean, hard, graded aggregates including cost of all
materials, machinery, labour, formwork, centering, scaffolding, cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for plain concrete works with initial lead upto 1 km and
all lifts. ( Cement content : 260 kg / cum with use of super plasticiser,
CA : 0.90 cum, Blending Ratio of CA -- 50:30:20, FA : 0.40 cum) IRR-DAW-2-5
DATA: RATE ANALYSIS
A. MATERIALS: UNIT : 14.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 Cement for mix kg 3640.00 5.80 21112.00
Cement for incidentals @ 3 kg kg 42.00 5.80 243.60
2 Coarse aggregate 40-20 mm cum 6.3 1145.00 7213.50
Coarse aggregate 20-10 mm cum 3.78 1210.00 4573.80
Coarse aggregate 10 mm below cum 2.52 875.00 2205.00
3 Fine aggregate (Un-Screened ) cum 5.6 462.00 2587.20
4 Super plasticizer kg 14.56 80.00 1164.80
5 Use rate of shuttering sqm 14.00 235.84 3301.76
6 Use rate of scaffolding @ 15% 495.26
Total cost of Materials Rs: 42896.92

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount

Page 9 of 44
 in Rs. in Rs
1 Concrete mixer 300 / 200 ltr ( ele ) Hour 8.0 51.70 413.60
Fuel / Energy charges Hour 8.0 38.00 304.00
2 10 hp pump ( ele ) Hour 1.0 6.70 6.70
Fuel / Energy charges Hour 1.0 76.10 76.10
3 Needle vibrator 40 mm dia ( ele ) Hour 8.0 8.00 64.00
Fuel / Energy charges Hour 8.0 7.60 60.80
Total hire charges of Machinery Rs: 925.20

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Concrete mixer Hour 8.00 189.80 1518.40
2 Crew for Pump Hour 1.00 72.10 72.10
3 Crew for Needle vibrator Hour 8.00 136.60 1092.80
4 Mason Class-I Day 1.00 385.00 385.00
5 mazdoor 0.00
for batching cement ( cement handling Day 2.00 295.00 590.00
for batching other materials Day 9.00 295.00 2655.00
for loading mortar pans Day 4.00 295.00 1180.00
for laying Day 3.00 295.00 885.00
for conveying concrete Day 14.00 295.00 4130.00
for cleaning / washing / curing Day 1.00 295.00 295.00
6 Labour cost of shuttering sqm 14.00 75.30 1054.20
7 Labour cost of scaffolding @ 15% 0.00
Total cost of Labour Rs: 13857.50
ABSTRACT:
A. Cost of Materials Rs: 42896.92
B. Hire charges of Machinery Rs: 925.20
C. Cost of Labour Rs: 13857.50
Total Rs: 57679.62
D.Add for contractor's profit and overheads on (A+B+C) 13.56% Rs. 7821.36
Lead Charges for 1 Km for FA 5.60 cum @ 31.5 Rs./Cum 176.40
Lead Charges for 1 Km for CA 12.60 cum @ 30.4 Rs./Cum 383.04
Lead Charges for 1Km for Cement (including Loadin 3.68 tonne @ 124.6 Rs./Ton 458.78
Total cost for 14.00 cum Rs: 66519.20
E. Seignorage charges /Lead Charges
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
Lead Charges
1 Sand cum 5.600 147.10 823.76
2 Metal cum 12.600 399.10 5028.66
Seignorage charges
1 Sand cum 5.600 40.00 224.00
2 Metal cum 12.600 50.00 630.00
6706.42
Total cost for 14.00 cum Rs: 73225.62
Rate per cum (A+B+C+D+E)/14.0 Rs. 5230.40

5 Providing and laying insitu M- 20 ( 28 days cube compressive strength not less than 20 N /
sqmm ) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for wearing coat including cost of all materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position in alternate panels, levelling, compacting,
finishing, curing, packing joints with asphalt mortar etc., complete with initial lead upto 50 m
and all lifts. IRR-CCDW-2-26
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cum. to the data
(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum)

Page 10 of 44
DATA: RATE ANALYSIS UNIT : 15.76 cum
A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement for mix kg 5200.80 5.80 30164.64
Cement for incidentals @ 5 kg / cum kg 78.80 5.80 457.04
2 Coarse aggregate 20-10 mm cum 8.20 1210.00 9916.19
Coarse aggregate 10 mm below cum 4.41 875.00 3861.20
3 Fine aggregate (Un-Screened) cum 7.09 462.00 3276.50
4 Super Plasticizer kg 20.80 80.00 0.00
5 Use rate of shuttering sqm 7.88 244.56 1927.16
6 Sundries ( asphalt mortar etc ) LS 5.00 41.00 205.00
Total cost of Materials Rs: 49807.74

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50 428.00
Fuel / Energy charges Hour 8.00 85.30 682.40
2 5 hp pump ( diesel ) Hour 0.50 10.20 5.10
Fuel / Energy charges Hour 0.50 85.30 42.65
3 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60 60.80
Fuel / Energy charges Hour 8.00 21.50 172.00
Total hire charges of Machinery Rs: 1390.95

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Concrete mixer Hour 8.00 189.80 1518.40
2 Crew for Pump Hour 0.50 96.10 48.05
3 Crew for Needle vibrator Hour 8.00 136.60 1092.80
4 Mason Class-I Day 2.00 385.00 770.00
5 work inspector Day 1.00 370.00 370.00
6 mazdoor
for batching materials Day 11.00 295.00 3245.00
for loading mortar pans Day 4.00 295.00 1180.00
for laying Day 4.00 295.00 1180.00
for conveying concrete Day 15.76 295.00 4649.20
for cleaning/ washing/ curing Day 2.00 295.00 590.00
7 Labour cost for shuttering sqm 7.88 75.30 593.36
Total cost of Labour Rs: 15236.81

ABSTRACT:
A. Cost of Materials Rs: 49807.74
B. Hire charges of Machinery Rs: 1390.95
C. Cost of Labour Rs: 15236.81
Total Rs: 66435.50
D. Add for contractor's profit and overheads on (A+B+C) 13.56% Rs: 9008.65
Total cost for 15.76 cum Rs: 75444.15
E. Seignorage charges /Lead Charges
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
Lead Charges
1 Sand cum 7.092 147.10 1043.23
2 Metal cum 12.608 399.10 5031.85
Seignorage charges
1 Sand cum 7.092 40.00 283.68
2 Metal cum 12.608 50.00 630.40
6989.17

Page 11 of 44
 82433.32
Rate per cum (A+B+C+D)/15.76 Rs. 5230.54

Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than
20 N / sq mm ) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for deck slab & kerb including cost of all materials,machinery, labour, formwork,
scaffolding, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc., complete with initial lead upto 50 m and all lifts.
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum) IRR-CCDW-2-24

DATA: RATE ANALYSIS UNIT : 15.76 cum

A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement for mix kg 5200.80 5.80 30164.64
Cement for incidentals @ 5 kg / cum kg 78.80 5.80 457.04
2 Coarse aggregate 20-10 mm cum 8.20 1210.00 9916.19
Coarse aggregate 10 mm below cum 4.41 875.00 3861.20
3 Fine aggregate (Un-Screened) cum 7.09 462.00 3276.50
4 Super Plasticizer kg 20.80 80.00 1664.26
5 Use rate of shuttering for 30 uses sqm 39.40 297.55 11723.55
Scaffolding @ of shuttering 250% 29308.86
6 Sundries LS 1.00 41.00 41.00
Total cost of Materials Rs: 90413.24

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50 428.00
Fuel / Energy charges Hour 8.00 85.30 682.40
2 5 hp pump ( diesel ) Hour 0.50 10.20 5.10
Fuel / Energy charges Hour 0.50 85.30 42.65
3 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60 60.80
Fuel / Energy charges Hour 8.00 21.50 172.00
Total hire charges of Machinery Rs: 1390.95

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Concrete mixer Hour 8.00 189.80 1518.40
2 Crew for Pump Hour 0.50 96.10 48.05
3 Crew for Needle vibrator Hour 8.00 136.60 1092.80
4 Mason Class-I Day 2.00 385.00 770.00
5 work inspector Day 1.00 370.00 370.00
6 mazdoor 0.00
for batching materials Day 11.00 295.00 3245.00
for loading mortar pans Day 4.00 295.00 1180.00
for laying Day 4.00 295.00 1180.00
for conveying concrete Day 15.76 295.00 4649.20
for cleaning/ washing/ curing Day 1.00 295.00 295.00
7 Labour cost for shuttering sqm 39.40 75.30 2966.82
Labour cost for scaffolding @ 250% 7417.05
Total cost of Labour Rs: 24732.32
labour component/unit qty 1569.30
Add contractor's profit and overhead charges 0.14 219.70
labour component/unit qty (including contractor's profit) 1789.00

Page 12 of 44
 ABSTRACT:
A. Cost of Materials Rs: 90413.24
B. Hire charges of Machinery Rs: 1390.95
C. Cost of Labour Rs: 24732.32
Total Rs: 116536.51
D. Add for contractor's profit and overheads on (A+B+C) 13.56% Rs: 15802.35
Total cost for 15.76 cum Rs: 132338.86
E. Seignorage charges /Lead Charges
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
Lead Charges
1 Sand cum 7.092 147.10 1043.23
2 Metal cum 12.608 399.10 5031.85
Seignorage charges
1 Sand cum 7.092 40.00 283.68
2 Metal cum 12.608 50.00 630.40
6989.17
139328.03
Rate per cum (A+B+C+D)/15.76 Rs. 8840.60

Providing, fabricating and placing in position reinforcement steel bars for RCC works including
cleaning, straightening, cutting, bending, hooking, lapping, welding wherever required,tying with
1.25 mm dia soft annealed steel wire, including cost of all materials, machinery, labour etc.,
complete with initial lead upto 50 and all lifts. IRR-CCDW-2-1
DATA: RATE ANALYSIS UNIT : 1000.00 kg
A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Rein.Steel with 5 % wastage kg 1050.00 42.00 44100.00
2 Binding wire 1.25 mm dia kg 8.00 70.00 560.00
3 Sundries ( chairs / spacers etc ) LS 3.00 41.00 123.00
Total cost of Materials Rs: 44783.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Nil 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 work inspector Day 1.00 370.00 370.00
2 Bar bender Day 6.00 450.00 2700.00
3 mazdoor Day 11.00 295.00 3245.00
Total cost of Labour Rs: 6315.00
labour component/unit qty 6.30
Add contractor's profit and overhead charges 0.14 0.90
labour component/unit qty (including contractor's profit) 7.20

ABSTRACT:
A. Cost of Materials Rs: 44783.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 6315.00
Total Rs: 51098.00
D. Add for contractor's profit and overheads on (A+B+C) 13.56% Rs: 6928.89
Total cost for 1000.00 kg Rs: 58026.89

Page 13 of 44
 Rate per kg (A+B+C+D)/1000.0 Rs. 58.03

7 Providing homogeneous embankment using soil from approved borrow

area in layers of 25 to 30 cm before compaction including cost of all
materials, machinery, labour, all operations such as excavation, sorting out,
transportation, spreading soil in layer of specified thickness, breaking clods,
sectioning, watering, compacting to density control of not less than
95 percent or as stipulated using Sheep foot roller / Vibratory roller/ 8 to 10 tonne
power roller etc., complete with initial lead upto 1 km and all lifts. IRR-DAW-5-5
DATA: RATE ANALYSIS
A. MATERIALS: UNIT : 807.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Angle dozer 90 hp Hour 5.40 1715.50 9263.70
Fuel / Energy charges Hour 5.40 656.00 3542.40
2 Shovel 0.85 cum capacity Hour 8.00 1706.60 13652.80
Fuel / Energy charges Hour 8.00 937.80 7502.40
3 Tippers 5.00 cum capacity 5 Nos. Hour 40.00 446.70 17868.00
Fuel / Energy charges Hour 40.00 322.20 12888.00
4 Pump 5 hp ( ele ) Hour 4.00 3.00 12.00
Fuel / Energy charges Hour 4.00 38.00 152.00
5 Water tanker 8000 ltr Hour 8.00 402.50 3220.00
Fuel / Energy charges Hour 8.00 322.20 2577.60
6 Vibratory Roller 8 tonne Hour 6.40 1342.20 8590.08
Fuel / Energy charges Hour 6.40 1108.30 7093.12
7 Sundries LS 2.00 41.00 82.00
Total hire charges of Machinery Rs: 86444.10

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Dozer Hour 5.40 204.10 1102.14
2 Crew for Shovel Hour 8.00 204.10 1632.80
3 Crew for Tipper Hour 40.00 153.10 6124.00
4 Crew for Pump Hour 4.00 72.10 288.40
5 Crew for Water tanker Hour 8.00 153.10 1224.80
6 Crew for Roller Hour 6.40 227.80 1457.92
7 work inspector Day 2.00 370.00 740.00
8 mazdoor Day 4.00 295.00 1180.00
Total cost of Labour Rs: 13750.06
ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 86444.10
C. Cost of Labour Rs: 13750.06
Total Rs: 100194.16
D.Add for contractor's profit and overheads on (A+B+C) 13.56% Rs. 13586.33
Total cost for 807.00 cum Rs: 113780.49
E. Lead Charges / Seioniorage charges
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.

Page 14 of 44
 1 Earth cum 807.000 71.50 57700.50
2 Deduct 1 km lead cum 807.000 -31.50 -25420.50
3 Seioniorage charges cum 807.000 22.00 17754.00
50034.00
Total cost for 807.00 cum Rs: 163814.49
Rate per cum (A+B+C+D)/807 Rs. 203.00

8 Providing casing embankment using semi-pervious soil available

from excavation in layers of 25 to 30 cm before compaction including cost
of all materials, machinery, labour, all other operations such as re-excavation,
sorting out, transportation, spreading in layers of specified thickness,
breaking clods, sectioning, watering, compacting to specified density
control of not less than 90 percent using 2 Tonne Roller as
stipulated etc.,complete with initial lead upto 1 km and all lifts. IRR-DAW-5-4-A
DATA: RATE ANALYSIS
A. MATERIALS: UNIT : 970.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Angle dozer 90 hp Hour 4.60 1715.50 7891.30
Fuel / Energy charges Hour 4.60 656.00 3017.60
2 Shovel 0.85 cum capacity Hour 8.00 1706.60 13652.80
Fuel / Energy charges Hour 8.00 937.80 7502.40
3 Tippers 5.00 cum capacity 5 Nos. Hour 48.00 446.70 21441.60
Fuel / Energy charges Hour 48.00 322.20 15465.60
4 Pump 5 hp ( ele ) Hour 4.00 3.00 12.00
Fuel / Energy charges Hour 4.00 38.00 152.00
5 Water tanker 8000 ltr Hour 8.00 402.50 3220.00
Fuel / Energy charges Hour 8.00 322.20 2577.60
6 Vibratory Roller 8 tonne Hour 7.00 1342.20 9395.40
Fuel / Energy charges Hour 7.00 1108.30 7758.10
7 Sundries LS 5.00 41.00 205.00
Total hire charges of Machinery Rs: 92291.40

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Dozer Hour 4.60 204.10 938.86
2 Crew for Shovel Hour 8.00 204.10 1632.80
3 Crew for Tipper Hour 48.00 153.10 7348.80
4 Crew for Pump Hour 4.00 72.10 288.40
5 Crew for Water tanker Hour 8.00 153.10 1224.80
6 Crew for Roller Hour 7.00 227.80 1594.60
7 work inspector Day 2.00 370.00 740.00
8 mazdoor Day 4.00 295.00 1180.00
Total cost of Labour Rs: 14948.26

ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 92291.40
C. Cost of Labour Rs: 14948.26
Total Rs: 107239.66

Page 15 of 44
 D.Add for contractor's profit and overheads on (A+B+C) 13.56% Rs. 14541.7
Total cost for 970.00 cum Rs: 121781.36
Rate per Cum (A+B+C+D)/970 Rs. 125.50
Deduct Rate for Proctar's density Control of 95% using 8T roller as per IRR-PMW-3-23 -46.10
Add Rate for Proctor's Density control of 90% using 2T Roller as per IRR-PMW-3-24 6.10
Rate per Cum 85.50

Providing casing embankment using semi-pervious soil available

from excavation in layers of 25 to 30 cm before compaction including cost
of all materials, machinery, labour, all other operations such as re-excavation,
sorting out, transportation, spreading in layers of specified thickness,
breaking clods, sectioning, watering, compacting to specified density
control of not less than 95 percent using Sheep foot roller / Vibratory roller/ 8 to 10 tonne
power roller as stipulated etc.,complete with initial lead upto 1 km and all lifts.
IRR-DAW-5-4
DATA: RATE ANALYSIS
UNIT :
A. MATERIALS: 970.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Angle dozer 90 hp Hour 4.60 1715.50 7891.30
Fuel / Energy charges Hour 4.60 656.00 3017.60
2 Shovel 0.85 cum Hour 8.00 1706.60 13652.80
Fuel / Energy charges Hour 8.00 937.80 7502.40
3 Tipper 5 cum Hour 48.00 446.70 21441.60
Fuel / Energy charges Hour 48.00 322.20 15465.60
4 Pump 5 hp ( ele ) Hour 4.00 3.00 12.00
Fuel / Energy charges Hour 4.00 38.00 152.00
5 Water tanker 8000 ltr Hour 8.00 402.50 3220.00
Fuel / Energy charges Hour 8.00 322.20 2577.60
6 Vibratory Roller 8 tonne Hour 7.00 1342.20 9395.40
Fuel / Energy charges Hour 7.00 1108.30 7758.10
7 Sundries LS 5.00 41.00 205.00
Total hire charges of Machinery Rs: 92291.40

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Dozer Hour 4.60 204.10 938.86
2 Crew for Shovel Hour 8.00 204.10 1632.80
3 Crew for Tipper Hour 48.00 153.10 7348.80
4 Crew for Pump Hour 4.00 72.10 288.40
5 Crew for Water tanker Hour 8.00 153.10 1224.80
6 Crew for Roller Hour 7.00 227.80 1594.60
7 work inspector Day 2.00 370.00 740.00
8 mazdoor Day 4.00 295.00 1180.00
Total cost of Labour Rs: 14948.26
labour component/unit qty 15.40
Add contractor's profit and overhead charges 14% 2.20
labour component/unit qty (including contractor's profit) 17.60

Page 16 of 44
 ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 92291.40
C. Cost of Labour Rs: 14948.26
Total Rs: 107239.66
D.Add for contractor's profit and overheads on (A+B+C) 13.56% Rs. 14541.7
Total cost for 970.00 cum Rs: 121781.36
Rate per Cum (A+B+C+D)/970 Rs: 125.50
E. Lead Charges / Seioniorage charges
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
3 Seioniorage charges cum 970.000 22.00 21340.00
21340.00
Total cost for 970.00 cum Rs: 143121.36
Rate per cum (A+B+C+D)/970 Rs. 148.00

Providing and constructing 225 mm thick dry rubble stone pitching including cost of all materials,
labour, hand packing, finishing etc., complete
( rubble stones : 0.2475 cum/sqm) (For Maintenance Works) IRR-CAW-8-2-A
(New Item5 - 2011-12)

DATA: RATE ANALYSIS UNIT: 100 Sqm.

A. MATERIALS :

Sl. No Particulars Unit Quantity Rate Amount in

in Rs. Rs.
1 Rough Stone for Revetment Cum 24.75 144.00 3564.00
2 Stone Chips at Quarry Cum 3.40 340.00 1156.00
Total Cost of Materials Rs. 4720

B. MACHINERY :

Sl. No Particulars Unit Quantity Rate Amount in

in Rs. Rs.
1 Nil 0 0
0 0
Total hire charges of Machinery Rs. 0

C. LABOUR :

Sl. No Particulars Unit Quantity Rate Amount in

in Rs. Rs.
1 Mason Class II Day 4.95 345.00 1707.75
2 Mazdoor Day 22.28 295.00 6571.13
Total Cost of Labour Rs. 8278.88
labour component/unit qty 82.80
Add contractor's profit and overhead charges 0.14 11.60
labour component/unit qty (including contractor's profit) 94.40

ABSTRACT :
A. Cost of Materials Rs. 4720.00
B. Hire Charges of Machinery Rs. 0
C. Cost of Labour Rs. 8278.88
Total Rs: 12998.88
D. Add for contractor's profit and overheads on (A+B+C) 13.56% Rs: 1762.65
Total cost for 100.00 Sqm. Rs: 14761.53
Rate per Sqm. (A+B+C+D)/100.0 Rs. 147.62
E. Lead Charges

Page 17 of 44
 Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Stone cum 24.750 71.50 1769.63
1769.63
Total cost for 100.00 cum Rs: 16531.15
Rate per cum (A+B+C+D)/807 Rs. 165.30

5 Laying and jointing 300 mm dia. NP- 2 class or IRC standard hume pipes in CM 1 : 2
proportion by volume including cost of all materials ( excluding pipes and collars ), machinery,
labour, aligning, packing joints with hemp, finishing, curing etc., complete with initial lead upto
50 m and all lifts. IRR-CCDW-6-1
(Cement content: 9.9 kg / joint, FA : 0.01cum/joint, Hemp Yarn : 0.091kg/joint)

DATA: RATE ANALYSIS UNIT : 10.00 Joints

A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement kg 99.00 5.80 574.20
2 Sand (Screened) cum 0.10 606.00 60.60
3 Hemp yarn kg 0.91 72.00 65.52
Total cost of Materials Rs: 700.32

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Nill 0.00 0.00 0.00
( Manual mixing ) 0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Mason Cl- II Day 2.00 345.00 690.00
2 work inspector Day 1.00 370.00 370.00
3 mazdoor Day 3.00 295.00 885.00
Total cost of Labour Rs: 1945.00
ABSTRACT:
A. Cost of Materials Rs: 700.32
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 1945.00
Total Rs: 2645.32
D. Add for contractor's profit and overheads on (A+B+C) 13.56% Rs: 358.71
Total cost for 10.00 Joints Rs: 3004.03
E. Lead Charges / Seioniorage charges
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Sand cum 0.100 71.50 7.15
3 Seioniorage charges cum 0.100 40.00 4.00
11.15
3015.18
Rate per joint (A+B+C+D)/10.0 Rs. 301.50
NP3 Pipe Add 10% 30.15
Rate per joint 331.65

PIPE DATA (Hume Pipe)

Sl. Description. NP-3 Class 300mm.dia pipe / Rmt.

Page 18 of 44
 No. Cost of Cost of Laying &
pipe. Collar. Jointing.
1 2 3 4 5
1 Initial Rate 824.00 129.00
2 Conveyance charges
for 60 Kms.
Upto 5 Kms. 39.00
For 55 Kms. 58.85
921.85 129.00
4 Laying & Jointing. 331.65
921.85 129.00 331.65
Total length of pipes #REF!
No. of Collars #REF!
TOTAL COST
PIPES #REF!
COLLARS #REF!
JOINTING #REF!
#REF!
THROUGH RATE #REF!
Rate Per Rmt. #REF!
Or Say #REF!

Asst. Engineer Dy. Executive Engineer Executive Engineer

I.B Section, Kotagiri I.B. Sub Division, Banswada. I.B Division, Bodhan.

Page 19 of 44
 Detailed Estimate
Name of Work :- Mission Kakatiya - Minor Irrigation - Phase.III - Rekulacheru, Kunepally(V), Renjal (M), Nizamabad( Dist ).

Sl. L B D
Description of work Nos Quantity
No ( Mtrs ) ( Mtrs ) ( Mtrs )
1 SUB HEAD : BUND
Clearing thick jungle growth ( less than 50 percent open space ) including bushes upto 30 cm / parthenium and other weeds
1 including burning or disposing off the same as directed etc., complete.
From Km. 0.000 to Km. 0.950 1 x 1 950.00 15.00 --- 14250.000
Sqm 14250.000
Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seatingl,of embankment for field channels
etc., including dressing of bed and sides to required profile,cost of all materials, machinery, labour, placing the excavated stuff
2 for formation of service road / embankment as directed etc., complete with lead upto 10 m and lift upto 3 m. Stripping

From Km. 0.000 to Km. 0.950 1 x 1 950.00 4.00 0.15 570.000

Sqm Or Say 570.000
3 Benching old embankment slopes 0.45 x 0.45 M
From Km. 0.000 to Km. 0.950 1 x 4 950.00 --- --- 3800.000
Rmt 3800.000
Providing homogeneous embankment using soil from approved borrow area in layers of 25 to 30 cm before compaction
including cost of all materials, machinery, labour, all operations such as excavation, sorting out, transportation, spreading soil in
4 layer of specified thickness, breaking clods, sectioning, watering, compacting to density control of not less than 95 percent or as
stipulated using Sheep foot roller / Vibratory roller/ 8 to 10 tonne power roller etc., complete with initial lead upto 1 km and all
lifts.

From Km. 0.0 to Km. 0.100 1 x 1 100.00 ( 4.158 + 2.995 )/2 -- 357.650
From Ch. 0.100 to Ch. 0.200 1 x 1 100.00 ( 2.995 + 3.678 )/2 -- 333.650
From Ch. 0.200 to Ch. 0.300 1 x 1 100.00 ( 3.678 + 5.315 )/2 -- 449.650
From Ch. 0.300 to Ch. 0.400 1 x 1 100.00 ( 5.315 + 5.199 )/2 -- 525.700
From Ch. 0.400 to Ch. 0.500 1 x 1 100.00 ( 5.199 + 5.608 )/2 -- 540.350
From Ch. 0.500 to Ch. 0.600 1 x 1 100.00 ( 5.608 + 5.985 )/2 -- 579.650
From Ch. 0.600 to Ch. 0.700 1 x 1 100.00 ( 5.985 + 3.217 )/2 -- 460.100
From Ch. 0.700 to Ch. 0.800 1 x 1 100.00 ( 3.217 + 4.960 )/2 -- 408.850
From Ch. 0.800 to Ch. 0.900 1 x 1 100.00 ( 4.960 + 5.851 )/2 -- 540.550
From Ch. 0.900 to Ch. 0.950 1 x 1 50.00 ( 5.851 + 5.581 )/2 -- 285.800
Add Benching Qty 1 x 4 950.00 1./2 0.450 0.450 384.750
Add Stripping Qty 1 x 1 950.00 4.00 0.15 570.000
5436.700
Cum Or Say 5437.000
Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seatingl,of embankment for field channels
5 etc., including dressing of bed and sides to required profile,cost of all materials, machinery, labour, placing the excavated stuff
for formation of service road / embankment as directed etc., complete with lead upto 10 m and lift upto 3 m.

sofit 1 x 1 8.00 3.00 0.30 7.200

platform 1 x 1 3.00 1.00 0.30 0.900
sofit platform 1 x 1 3.00 1.00 0.30 0.900
Cum 9.000
Cum Or Say 9.000
6 Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than 10 N / sq mm ) grade cement
concrete using 40 mm down size approved, clean, hard, graded aggregates for foundation filling including cost of all materials,
machinery, labour, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc., complete
with initial lead upto 50 m and all lifts.IRR-CCDW-2-5

platform 1 x 1 8.00 3.00 0.30 7.200

sofit 1 x 1 3.00 1.00 0.30 0.900
sofit platform 1 x 1 3.00 1.00 0.30 0.900
Cum 9.000
Cum Or Say 9.000
7 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N / sq mm ) grade cement
concrete using 40 mm down size approved, clean, hard, graded aggregates including cost of all materials, machinery, labour,
formwork, centering, scaffolding, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for plain concrete works with initial lead upto 1 km and all lifts.

Beams 1 x 2 8.00 0.45 0.30 2.160

Steps 1 x### 3.00 1/2 x 0.450 x 0.450 3.645
Sl. L B D
Description of work Nos Quantity
No ( Mtrs ) ( Mtrs ) ( Mtrs )
Cum 5.805
Cum Or Say 5.810
SLUICE
Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seatingl,of embankment for field channels
etc., including dressing of bed and sides to required profile,cost of all materials, machinery, labour, placing the excavated stuff
1 for formation of service road / embankment as directed etc., complete with lead upto 10 m and lift upto 3 m.

For Cutopen of Bund 1 x 1( 3.00 + 10.00 )/2 ( 3.00 + 15.00 )/2 3.00 175.500
For sluice portion 1 x 1 2.70 2.70 0.45 3.281
For Horn walls L/s 1 x 1 3.00 1.20 0.45 1.620
For Horn walls R/s 1 x 1 3.00 1.20 0.45 1.620
For Wingwall L/s 1 x 1 1.50 1.20 0.45 0.810
For Wingwall L/s 1 x 1 1.50 1.20 0.45 0.810
For Barrel portion 1 x 1 12.00 1.65 0.30 5.940
For Retaining wall 1 x 1 3.30 1.20 0.30 1.188
For Cistern 1 x 1 2.70 2.70 0.30 2.187
Cum 192.956
For sluice-1 192.956
For sluice-2 192.956
Total 385.912
Cum Or Say 385.920
2 Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than 10 N / sq mm ) grade cement
concrete using 40 mm down size approved, clean, hard, graded aggregates for foundation filling including cost of all materials,
machinery, labour, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc., complete
with initial lead upto 50 m and all lifts.IRR-CCDW-2-5

For sluice portion 1 x 1 2.70 2.70 0.45 3.281

For Horn walls L/s 1 x 1 3.00 1.20 0.45 1.620
For Horn walls R/s 1 x 1 3.00 1.20 0.45 1.620
For Wingwall L/s 1 x 1 1.50 1.20 0.45 0.810
For Wingwall L/s 1 x 1 1.50 1.20 0.45 0.810
For Barrel portion 1 x 1 12.00 1.65 0.30 5.940
For Retaining wall 1 x 1 3.30 1.20 0.30 1.188
For Cistern 1 x 1 2.70 2.70 0.30 2.187
Cum 17.456
For sluice-1 17.456
For sluice-2 17.456
Total 34.912
Cum Or Say 34.920
3 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N / sq mm ) grade cement
concrete using 40 mm down size approved, clean, hard, graded aggregates including cost of all materials, machinery, labour,
formwork, centering, scaffolding, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for plain concrete works with initial lead upto 1 km and all lifts.

For sluice portion 1 x 1 2.40 2.40 2.80 16.128

For Horn walls L/s 1 x 1 3.00 ( 0.900 + 0.600 )/2 2.80 6.300
For Horn walls R/s 1 x 1 3.00 ( 0.900 + 0.600 )/2 2.80 6.300
For Wingwall L/s 1 x 1( 1.800 + 1.500 )/2 ( 0.900 + 0.600 )/2 2.80 3.465
For Wingwall R/s 1 x 1( 1.800 + 1.500 )/2 ( 0.900 + 0.600 )/2 2.80 3.465
For Barrel walls 1 x 2 12.00 0.45 0.45 4.860
For Retaining wall 1 x 1 3.00 ( 0.900 + 0.600 )/2 1.50 3.375
For Cistern front wall 1 x 1 2.40 0.30 1.20 0.864
For Cistern side walls 1 x 2 2.40 0.30 1.20 1.728
46.485
For sluice-1 46.485
For sluice-2 46.485
Total 92.970
Cum Or Say 92.970
4 Providing, Fabrication of Steel reinforcement cost and conveyance of steel ,binding wire and bar bending, placing of
reinforcement at site including all other operations necessary to complete the finished item of work as per drawings or as
directed by the Engineer-in-charge
12mm main bars @0.10 C/c 1 x 2( 1.35 /0.10)+ 1 12.00 0.89 320.400
Sl. L B D
Description of work Nos Quantity
No ( Mtrs ) ( Mtrs ) ( Mtrs )
12mm Distribution @0.10 C/c 1 x 2( 12.00 /0.10)+ 1 1.65 0.89 355.377
12mm chairs 1 x 1 6.00 1.20 0.89 5.340
681.117
For sluice-1 681.117
For sluice-2 681.117
Total 1362.234
Kgs Or Say 1362.240
5 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than 20 N / sq mm ) grade cement
concrete using 20 mm down size approved, clean, hard, graded aggregates for deck slab & kerb including cost of all
materials,machinery, labour, formwork, scaffolding, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing,
curing etc., complete with initial lead upto 50 m and all lifts. (IRR - CCDW-2 -24).
For Barrel slab 1 x 1 12.00 1.35 0.30 4.860
For sluice-1 4.860
For sluice-2 4.860
Total 9.720
Cum Or Say 9.720
Providing semi-pervious / pervious casing embankment using soil collected in heaps in embankment area as part of disposal of
excavated soil from canal including cost of all materials, machinery, labour, all operations such as sorting-out, spreading in
layers of 25 cm before compaction, breaking clods, sectioning, watering and compacting each layer to density control of not less
5
than 95 percent or as stipulated by Sheep foot roller / Vibratory roller/ 8 to 10 tonne power roller etc., complete with lead upto 1
km for water.

50% of Excavation qty 0.5 ( 3.00 + 10.00 )/2 ( 3.00 + 15.00 )/2 3.00 87.750
For sluice-1 87.750
For sluice-2 87.750
Total 175.500
Cum Or Say 175.500
Providing homogeneous embankment using soil from approved borrow area in layers of 25 to 30 cm before compaction
including cost of all materials, machinery, labour, all operations such as excavation, sorting out, transportation, spreading soil in
layer of specified thickness, breaking clods, sectioning, watering, compacting to density control of not less than 95 percent or as
5
stipulated using Sheep foot roller / Vibratory roller/ 8 to 10 tonne power roller etc., complete with initial lead upto 2 km and all
lifts.

50% of Excavation qty 0.5 ( 3.00 + 10.00 )/2 ( 3.00 + 15.00 )/2 3.00 87.750
For sluice-1 87.750
For sluice-2 87.750
Total 175.500
Cum Or Say 175.500
WEIR
1 Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seatingl,of embankment for field channels
etc., including dressing of bed and sides to required profile,cost of all materials, machinery, labour, placing the excavated stuff
for formation of service road / embankment as directed etc., complete with lead upto 10 m and lift upto 3 m.
For skinwall bodywall 1 x 1 45.00 0.90 0.45 18.225
For Wingwall L/s 1 x 1 4.30 1.20 0.45 2.322
For Wingwall R/s 1 x 1 4.30 1.20 0.45 2.322
For Returns L/s 1 x 2 1.50 1.20 0.45 1.620
For Returns R/s 1 x 2 1.50 1.20 0.45 1.620
For Apron 1 x 1 45.00 3.00 0.30 40.500
For cut-off wall 1 x 1 45.00 0.30 0.60 8.100
74.709
Cum Or Say 74.710
2 Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than 10 N / sq mm ) grade cement
concrete using 40 mm down size approved, clean, hard, graded aggregates for foundation filling including cost of all materials,
machinery, labour, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc., complete
with initial lead upto 50 m and all lifts.IRR-CCDW-2-5
For skinwall bodywall 1 x 1 45.00 0.90 0.45 18.225
For Wingwall L/s 1 x 1 4.30 1.20 0.45 2.322
For Wingwall R/s 1 x 1 4.30 1.20 0.45 2.322
For Returns L/s 1 x 2 1.50 1.20 0.45 1.620
For Returns R/s 1 x 2 1.50 1.20 0.45 1.620
For Apron 1 x 1 45.00 3.00 0.30 40.500
For cut-off wall 1 x 1 45.00 0.30 0.60 8.100
74.709
Sl. L B D
Description of work Nos Quantity
No ( Mtrs ) ( Mtrs ) ( Mtrs )
Cum Or Say 74.710
3 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N / sq mm ) grade cement
concrete using 40 mm down size approved, clean, hard, graded aggregates including cost of all materials, machinery, labour,
formwork, centering, scaffolding, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for plain concrete works with initial lead upto 1 km and all lifts.

For skinwall bodywall 1 x 1 45.00 ( 0.600 + 0.450 )/2 0.90 21.263

For Wingwall L/s 1 x 1 4.00 ( 0.900 + 0.600 )/2 1.80 5.400
For Wingwall R/s 1 x 1 4.00 ( 0.900 + 0.600 )/2 1.80 5.400
For Returns L/s 1 x 2( 1.800 + 1.500 )/2 ( 0.900 + 0.600 )/2 1.80 4.455
For Returns R/s 1 x 2( 1.800 + 1.500 )/2 ( 0.900 + 0.600 )/2 1.80 4.455
40.973
Cum Or Say 40.980
5 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than 20 N / sq mm ) grade cement
concrete using 20 mm down size approved, clean, hard, graded aggregates for wearing coat including cost of all
materials,machinery, labour, formwork, scaffolding, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing,
curing etc., complete with initial lead upto 50 m and all lifts. (IRR - CCDW-2 -26).

For Apron 1 x 1 45.00 3.00 0.15 20.250

Cum Or Say 20.250
SUB HEAD :RESECTIONING OF IRRIGATION CHANNEL & REPAIRS TO CM&CD WORKS
Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seatingl,of embankment for field channels
etc., including dressing of bed and sides to required profile,cost of all materials, machinery, labour, placing the excavated stuff
1 for formation of service road / embankment as directed etc., complete with lead upto 10 m and lift upto 3 m. ( Re-
sectioning)

For IC of sluice-1 1 x 1 100.00 1.735 173.500

For IC of sluice-1 1 x 1 100.00 1.735 173.500
347.000
Cum Or Say 347.000
Earth work in excavation in all kinds of soils of foundation of structures 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
2 as directed by the department with an initial lead and initial lift and all other operations necessary to complete the finished item
of work as per drawings and as directed by the department. IRR-CCDW-1-2

For IC of sluice-1 1 x 1 50.00 2.10 0.50 52.500

For IC of sluice-1 1 x 1 50.00 2.10 0.50 52.500
105.000
Cum Or Say 105.000
3 Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than 10 N / sq mm ) grade cement
concrete using 40 mm down size approved, clean, hard, graded aggregates for foundation filling including cost of all materials,
machinery, labour, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc., complete
with initial lead upto 50 m and all lifts.IRR-CCDW-2-5
For IC of sluice-1 1 x 1 50.00 2.10 0.30 31.500
For IC of sluice-1 1 x 1 50.00 2.10 0.30 31.500
63.000
Cum Or Say 63.000
4 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N / sq mm ) grade cement
concrete using 40 mm down size approved, clean, hard, graded aggregates including cost of all materials, machinery, labour,
formwork, centering, scaffolding, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for plain concrete works with initial lead upto 1 km and all lifts.

For IC of sluice-1 1 x 2 50.00 ( 0.300 + 0.450 )2 0.50 18.750

For IC of sluice-1 1 x 2 50.00 ( 0.300 + 0.450 )2 0.50 18.750
37.500
Cum Or Say 37.500
SUB HEAD : SILT REMOVAL AND SILT APPLICATION
Excavation in all kinds of soil including boulders upto 0.3 m diameter for removal of silt from Tank Bed required level and profile,
1 cost of all materials, machinery, labour, placing the excavated soil neatly in dump area or for the formation of service road/
emabankment as directed etc., complete. For Desilting

in tank bed 1 x 1 200.00 60.00 0.70 8400.000

Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seatingl,of embankment for field channels
etc., including dressing of bed and sides to required profile,cost of all materials, machinery, labour, placing the excavated stuff
2 for formation of service road / embankment as directed etc., complete with lead upto 10 m and lift upto 3 m.(For Trench cutting
)
 Sl. L B D
Description of work Nos Quantity
No ( Mtrs ) ( Mtrs ) ( Mtrs )
For Trench cutting 1 x 1 1500.00 1.00 1.00 1500.000

Asst. Engineer Dy. Executive Engineer Executive Engineer

I.B Section, Renjal I.B. Sub Division, Bodhan I.B Division, Nizamabad
 D A T A
Name of Work :- Mission Kakatiya - Minor Irrigation - Phase.III - Rekulacheru, Kunepally(V), Renjal (M),
Nizamabad( Dist ).

SSR-2016-17

Distance Lead Seignorage

Material Source/Location (Km) charges (Rs) charges (Rs)
Sand mondivagu 11.00 159.60 Per M3 40
Metal Navipet 8.00 121.80 Per M3 75
Gravel From tank bed 1.00 31.50 Per M3 30
cement 5.90 per Kg
steel 32.00 per Kg

1 Clearing thick jungle growth ( less than 50 percent open space ) including bushes
upto 30 cm / parthenium and other weeds including burning or disposing off the same as
directed etc., complete. IRR-PMW-1-2
DATA: RATE ANALYSIS UNIT : 1000 sqm
A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 work inspector Day 0.50 460.00 230.00
2 mazdoor Day 5.00 350.00 1750.00
Total cost of Labour Rs: 1980.00
ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 1980.00
Total Rs: 1980.00
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 269.58
Total cost for 1000.00 sqm Rs: 2249.58
Rate per sqm (A+B+C+D)/1000.0 Rs. 2.20

2 Excavation in all kinds of soil including boulders upto 0.30 m dia for field channels, seating
of embankment for field channels etc., including dressing of bed and sides to required profile,
cost of all materials, machinery, labour, placing the excavated stuff for formation of service
road / embankment as directed etc., complete with lead upto 10 m and lift upto 3 m. IRR-CAW-1-2
DATA: RATE ANALYSIS UNIT : 440.00 cum
A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Shovel 0.50 cum capacity Hour 8.00 985.90 7887.20

Page 25 of 44
 Fuel / Energy charges Hour 8.00 484.40 3875.20
Total hire charges of Machinery Rs: 11762.40

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Shovel Hour 8.00 237.90 1903.20
2 work inspector Day 1.00 460.00 460.00
3 mazdoor Day 17.00 350.00 5950.00
Total cost of Labour Rs: 8313.20

ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 11762.40
C. Cost of Labour Rs: 8313.20
Total Rs: 20075.60
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 2733.29
Total cost for 440.00 cum Rs: 22808.89
Rate per cum (A+B+C+D)/440 Rs. 51.80

3 Benching old embankment slopes 0.45 X 0.45 M Misc Item 1 of SOR

2016-17 on Page 35 5.00
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 0.68
Total cost for Rmt Rs: 5.68
Say 5.70

4 Providing homogeneous embankment using soil from approved borrow

area in layers of 25 to 30 cm before compaction including cost of all
materials, machinery, labour, all operations such as excavation, sorting out,
transportation, spreading soil in layer of specified thickness, breaking clods,
sectioning, watering, compacting to density control of not less than
95 percent or as stipulated using Sheep foot roller / Vibratory roller/ 8 to 10 tonne
power roller etc., complete with initial lead upto 1 km and all lifts. IRR-DAW-5-5
DATA: RATE ANALYSIS
A. MATERIALS: UNIT : 807.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Angle dozer 90 hp Hour 5.40 1690.40 9128.16
Fuel / Energy charges Hour 5.40 621.30 3355.02
2 Shovel 0.85 cum capacity Hour 8.00 1677.40 13419.20
Fuel / Energy charges Hour 8.00 888.10 7104.80
3 Tippers 5.00 cum capacity 5 Nos. Hour 40.00 440.50 17620.00
Fuel / Energy charges Hour 40.00 305.20 12208.00
4 Pump 5 hp ( ele ) Hour 4.00 2.90 11.60
Fuel / Energy charges Hour 4.00 38.50 154.00
5 Water tanker 8000 ltr Hour 8.00 396.90 3175.20
Fuel / Energy charges Hour 8.00 305.20 2441.60
6 Vibratory Roller 8 tonne Hour 6.40 1325.70 8484.48
Fuel / Energy charges Hour 6.40 1049.60 6717.44
7 Sundries LS 2.00 20.00 40.00
Total hire charges of Machinery Rs: 83859.50

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Dozer Hour 5.40 237.90 1284.66

Page 26 of 44
 2 Crew for Shovel Hour 8.00 237.90 1903.20
3 Crew for Tipper Hour 40.00 178.40 7136.00
4 Crew for Pump Hour 4.00 83.30 333.20
5 Crew for Water tanker Hour 8.00 178.40 1427.20
6 Crew for Roller Hour 6.40 263.60 1687.04
7 work inspector Day 2.00 460.00 920.00
8 mazdoor Day 4.00 350.00 1400.00
Total cost of Labour Rs: 16091.30
ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 83859.50
C. Cost of Labour Rs: 16091.30
Total Rs: 99950.80
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 13608.3
Total cost for 807.00 cum Rs: 113559.10
E. Lead Charges / Seioniorage charges
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Seioniorage charges cum 807.000 30.00 24210.00
24210.00
Total cost for 807.00 cum Rs: 137769.10
Rate per cum (A+B+C+D)/807 Rs. 171.00

5 Providing homogeneous embankment using soil from approved borrow

area in layers of 25 to 30 cm before compaction including cost of all
materials, machinery, labour, all operations such as excavation, sorting out,
transportation, spreading soil in layer of specified thickness, breaking clods,
sectioning, watering, compacting to density control of not less than IRR-DAW-5-5
95 percent or as stipulated using Sheep foot roller / Vibratory roller/ 8 to 10 tonne
DATA: RATE ANALYSIS
A. MATERIALS: UNIT : 807.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Angle dozer 90 hp Hour 5.40 1690.40 9128.16
Fuel / Energy charges Hour 5.40 621.30 3355.02
2 Shovel 0.85 cum capacity Hour 8.00 1677.40 13419.20
Fuel / Energy charges Hour 8.00 888.10 7104.80
3 Tippers 5.00 cum capacity 5 Nos. Hour 40.00 440.50 17620.00
Fuel / Energy charges Hour 40.00 305.20 12208.00
4 Pump 5 hp ( ele ) Hour 4.00 2.90 11.60
Fuel / Energy charges Hour 4.00 38.50 154.00
5 Water tanker 8000 ltr Hour 8.00 396.90 3175.20
Fuel / Energy charges Hour 8.00 305.20 2441.60
6 Vibratory Roller 8 tonne Hour 6.40 1325.70 8484.48
Fuel / Energy charges Hour 6.40 1049.60 6717.44
7 Sundries LS 2.00 20.00 40.00
Total hire charges of Machinery Rs: 83859.50

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Dozer Hour 5.40 237.90 1284.66
2 Crew for Shovel Hour 8.00 237.90 1903.20
3 Crew for Tipper Hour 40.00 178.40 7136.00
4 Crew for Pump Hour 4.00 83.30 333.20
5 Crew for Water tanker Hour 8.00 178.40 1427.20
6 Crew for Roller Hour 6.40 263.60 1687.04
7 work inspector Day 2.00 460.00 920.00

Page 27 of 44
 8 mazdoor Day 4.00 350.00 1400.00
Total cost of Labour Rs: 16091.30

ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 83859.50
C. Cost of Labour Rs: 16091.30
Total Rs: 99950.80
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 13608.3
Total cost for 807.00 cum Rs: 113559.10
E. Lead Charges / Seioniorage charges
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Earth cum 807.000 44.10 35588.70
2 Deduct 1 km lead cum 807.000 -31.50 -25420.50
3 Seioniorage charges cum 807.000 30.00 24210.00
34378.20
Total cost for 807.00 cum Rs: 147937.30
Rate per cum (A+B+C+D)/807 Rs. 183.00

6 Excavation for Structures- Mechanical Means ( Data adopted from MORTH)

Earth work in excavation in all kinds of soils 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.
IRR-CCDW-1-2
DATA: Depth upto 3 m Unit 240.00 cum
Description Unit Quantity Rate Amount
in Rs. in Rs.
NIL 0.00 0.00 0.00

Description Unit Quantity Rate Amount

in Rs. in Rs.
Hydraulic excavator 1.0 cum bucket capacity hour 6.00 1677.40 10064.40
Fuel/ Energy charges hour 6.00 888.10 5328.60
Total in Rs. 15393.00

Description Unit Quantity Rate Amount

in Rs. in Rs.
work inspector day 0.32 460.00 147.20
Mazdoor day 8.00 350.00 2800.00
crew for excavator hour 6.00 237.90 1427.40
Total in Rs. 4374.60
Abstract
a) Material Rs 0.00
b) Machinery Rs 15393.00
c) Labour Rs 4374.60
Total Rs 19767.60
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 2691.36
Total cost for 240.00 cum Rs: 22458.96
Rate per cum (A+B+C+D)/240.0 Rs. 93.60

7 Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than
10 N / sq mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded
aggregates for foundation filling including cost of all materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc.,
complete with initial lead upto 50 m and all lifts.
(Cement content: 220 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum) IRR-CCDW-2-5

Page 28 of 44
 RATE ANALYSIS UNIT : 16.36 cum
A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement for mix kg 3599.20 5.90 21235.28
Cement for incidentals @ 3 kg / cum kg 49.08 5.90 289.57
2 Coarse aggregate 40-20 mm cum 7.36 1090.00 8024.58
Coarse aggregate 20-10 mm cum 4.42 1150.00 5079.78
Coarse aggregate 10 mm below cum 2.94 875.00 2576.70
3 Fine aggregate cum 6.54 560.00 3664.64
4 Super Plasticizer kg 14.40 45.00 647.86
5 Use rate of shuttering for 40 uses sqm 16.36 229.95 3762.01
Scaffolding @ of shuttering 10% 376.20
4 Sundries LS 0.50 20.00 10.00
Add seignorage charges on CA @ (Included in material rate Rs: 0.00
Add seignorage charges on FA @ (Included in material rate Rs: 0.00
Total cost of Materials Rs: 45666.61

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 52.80 422.40
Fuel / Energy charges Hour 8.00 80.70 645.60
2 5 hp pump ( diesel ) Hour 0.50 10.00 5.00
Fuel / Energy charges Hour 0.50 80.70 40.35
3 Water tanker 8000 ltr Hour 1.00 396.90 396.90
Fuel / Energy charges Hour 1.00 305.20 305.20
4 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60 60.80
Fuel / Energy charges Hour 8.00 18.20 145.60
Total hire charges of Machinery Rs: 2021.85

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Concrete mixer Hour 8.00 219.70 1757.60
2 Crew for Pump Hour 0.50 111.10 55.55
3 Crew for Water tanker Hour 1.00 178.40 178.40
4 Crew for Vibrator Hour 8.00 158.20 1265.60
5 Mason Class-I Day 1.00 445.00 445.00
6 work inspector Day 1.00 460.00 460.00
7 mazdoor
for batching materials Day 11.00 350.00 3850.00
for loading mortar pans Day 4.00 350.00 1400.00
for laying Day 3.00 350.00 1050.00
for conveying concrete Day 16.36 350.00 5726.00
8 for cleaning/ washing/ curing Day 1.00 350.00 350.00
9 Labour cost for shuttering sqm 16.36 88.95 1455.22
Total cost of Labour Rs: 17993.37

ABSTRACT:
A. Cost of Materials including seignorage charges Rs: 45666.61
B. Hire charges of Machinery Rs: 2021.85
C. Cost of Labour Rs: 17993.37
Total Rs: 65681.84
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 8942.58
Total cost for 16.36 cum Rs: 74624.42

E. Seignorage charges /Lead Charges

Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
Lead Charges
1 Sand cum 6.544 159.60 1044.42
2 Metal cum 14.724 121.80 1793.38
Seignorage charges
1 Sand cum 6.544 40.00 261.76
2 Metal cum 14.724 75.00 1104.30

Page 29 of 44
 4203.87
Total cost for 16.36 cum Rs: 78828.28
Rate per cum (A+B+C+D+E)/16.36 Rs. 4818.00

8 Providing and laying insitu vibrated M-15 ( 28 days cube compressive

strength not less than 15 N / sq mm ) grade cement concrete using 40 mm
down size approved, clean, hard, graded aggregates including cost of all
materials, machinery, labour, formwork, centering, scaffolding, cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for plain concrete works with initial lead upto 1 km and
all lifts. ( Cement content : 260 kg / cum with use of super plasticiser,
CA : 0.90 cum, Blending Ratio of CA -- 50:30:20, FA : 0.40 cum) IRR-DAW-2-5

DATA: RATE ANALYSIS

A. MATERIALS: UNIT : 14.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 Cement for mix kg 3640.00 5.90 21476.00
Cement for incidentals @ 3 kg kg 42.00 5.90 247.80
2 Coarse aggregate 40-20 mm cum 6.3 1090.00 6867.00
Coarse aggregate 20-10 mm cum 3.78 1150.00 4347.00
Coarse aggregate 10 mm below cum 2.52 875.00 2205.00
3 Fine aggregate (Un-Screened ) cum 5.6 560.00 3136.00
4 Super plasticizer kg 14.56 45.00 655.20
5 Use rate of shuttering sqm 14.00 222.34 3112.76
6 Use rate of scaffolding @ 15% 466.91
Total cost of Materials Rs: 42513.67

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Concrete mixer 300 / 200 ltr ( ele ) Hour 8.0 51.00 408.00
Fuel / Energy charges Hour 8.0 38.50 308.00
2 10 hp pump ( ele ) Hour 1.0 6.60 6.60
Fuel / Energy charges Hour 1.0 77.00 77.00
3 Needle vibrator 40 mm dia ( ele ) Hour 8.0 7.90 63.20
Fuel / Energy charges Hour 8.0 7.70 61.60
Total hire charges of Machinery Rs: 924.40

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Concrete mixer Hour 8.00 219.70 1757.60
2 Crew for Pump Hour 1.00 83.30 83.30
3 Crew for Needle vibrator Hour 8.00 158.20 1265.60
4 Mason Class-I Day 1.00 445.00 445.00
5 mazdoor 0.00
for batching cement ( cement handling Day 2.00 350.00 700.00
for batching other materials Day 9.00 350.00 3150.00
for loading mortar pans Day 4.00 350.00 1400.00
for laying Day 3.00 350.00 1050.00
for conveying concrete Day 14.00 350.00 4900.00
for cleaning / washing / curing Day 1.00 350.00 350.00
6 Labour cost of shuttering sqm 14.00 88.95 1245.30
7 Labour cost of scaffolding @ 15% 186.80
Total cost of Labour Rs: 16533.60
ABSTRACT:
A. Cost of Materials Rs: 42513.67
B. Hire charges of Machinery Rs: 924.40
C. Cost of Labour Rs: 16533.60
Total Rs: 59971.67

Page 30 of 44
 D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 8165.14
Total cost for 14.00 cum Rs: 68136.81

E. Seignorage charges /Lead Charges

Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
Lead Charges
1 Sand cum 5.600 159.60 893.76
2 Metal cum 12.600 121.80 1534.68
Seignorage charges
1 Sand cum 5.600 40.00 224.00
2 Metal cum 12.600 75.00 945.00
3597.44
Total cost for 14.00 cum Rs: 71734.25
Rate per cum (A+B+C+D+E)/14.0 Rs. 5124.00

9 Providing, fabricating and placing in position reinforcement steel bars for RCC works including
cleaning, straightening, cutting, bending, hooking, lapping, welding wherever required,tying with
1.25 mm dia soft annealed steel wire, including cost of all materials, machinery, labour etc.,
complete with initial lead upto 50 and all lifts. IRR-CCDW-2-1

DATA: RATE ANALYSIS UNIT : 1000.00 kg

A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Rein.Steel with 5 % wastage kg 1050.00 32.00 33600.00
2 Binding wire 1.25 mm dia kg 8.00 55.00 440.00
3 Sundries ( chairs / spacers etc ) LS 3.00 20.00 60.00
Total cost of Materials Rs: 34100.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Nil 0.00 0.00 0.00
0.00 0.00 0.00
Total hire charges of Machinery Rs: 0.00

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 work inspector Day 1.00 460.00 460.00
2 Bar bender Day 6.00 565.00 3390.00
3 mazdoor Day 11.00 350.00 3850.00
Total cost of Labour Rs: 7700.00

ABSTRACT:
A. Cost of Materials Rs: 34100.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 7700.00
Total Rs: 41800.00
D. Add for contractor's profit and overheads on (A+B 13.615% Rs: 5691.07
Total cost for 1000.00 kg Rs: 47491.07
Total cost for Per Kgs Rs: 47.50

10 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than
20 N / sq mm ) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for deck slab & kerb including cost of all materials,machinery, labour, formwork,
scaffolding, cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing

Page 31 of 44
 etc., complete with initial lead upto 50 m and all lifts. IRR-CCDW-2-24
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum)
DATA: RATE ANALYSIS UNIT : 15.76 cum
A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement for mix kg 5200.80 5.90 30684.72
Cement for incidentals @ 5 kg / cum kg 78.80 5.90 464.92
2 Coarse aggregate 20-10 mm cum 8.20 1150.00 9424.48
Coarse aggregate 10 mm below cum 4.41 875.00 3861.20
3 Fine aggregate (Un-Screened) cum 7.09 560.00 3971.52
4 Super Plasticizer kg 20.80 45.00
5 Use rate of shuttering for 30 uses sqm 39.40 277.94 10950.65
Scaffolding @ of shuttering 250% 27376.62
6 Sundries LS 1.00 20.00 20.00
Total cost of Materials Rs: 86754.11

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 52.80 422.40
Fuel / Energy charges Hour 8.00 80.70 645.60
2 5 hp pump ( diesel ) Hour 0.50 10.00 5.00
Fuel / Energy charges Hour 0.50 80.70 40.35
3 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60 60.80
Fuel / Energy charges Hour 8.00 18.20 145.60
Total hire charges of Machinery Rs: 1319.75

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Concrete mixer Hour 8.00 219.70 1757.60
2 Crew for Pump Hour 0.50 111.10 55.55
3 Crew for Needle vibrator Hour 8.00 158.20 1265.60
4 Mason Class-I Day 2.00 445.00 890.00
5 work inspector Day 1.00 460.00 460.00
6 mazdoor
for batching materials Day 11.00 350.00 3850.00
for loading mortar pans Day 4.00 350.00 1400.00
for laying Day 4.00 350.00 1400.00
for conveying concrete Day 15.76 350.00 5516.00
for cleaning/ washing/ curing Day 1.00 350.00 350.00
7 Labour cost for shuttering sqm 39.40 88.95 3504.63
Labour cost for scaffolding @ 250% 8761.58
Total cost of Labour Rs: 29210.96
ABSTRACT:
A. Cost of Materials Rs: 86754.11
B. Hire charges of Machinery Rs: 1319.75
C. Cost of Labour Rs: 29210.96
Total Rs: 117284.82
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 15968.33
Total cost for 15.76 cum Rs: 133253.15

E. Lead Charges
Sl No Particulars Unit Quantity Rate Amount
1 Sand - Seignorage charges cum 7.092 40.00 283.68
2 Metal - Seignorage charges cum 12.608 75.00 945.60
1 Sand cum 7.092 159.60 1131.88
2 Metal cum 12.608 121.80 1535.65
3896.81
Total cost for 15.76 Cum Rs: 137149.96
Rate per (A+B+C+D+E)/ 15.76 Cum Rs: 8702.00

Page 32 of 44
 11 Providing and laying insitu M- 20 ( 28 days cube compressive strength not less than 20 N /
sqmm ) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for wearing coat including cost of all materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position in alternate panels, levelling, compacting,
finishing, curing, packing joints with asphalt mortar etc., complete with initial lead upto 50 m
and all lifts. IRR-CCDW-2-26
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cum. to the data
(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),
DATA: RATE ANALYSIS UNIT : 15.76 cum
A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement for mix kg 5200.80 5.90 30684.72
Cement for incidentals @ 5 kg / cum kg 78.80 5.90 464.92
2 Coarse aggregate 20-10 mm cum 8.20 1150.00 9424.48
Coarse aggregate 10 mm below cum 4.41 875.00 3861.20
3 Fine aggregate (Un-Screened) cum 7.09 560.00 3971.52
4 Super Plasticizer kg 20.80 45.00 936.14
5 Use rate of shuttering sqm 7.88 229.95 1812.02
6 Sundries ( asphalt mortar etc ) LS 5.00 20.00 100.00
Total cost of Materials Rs: 51255.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 52.80 422.40
Fuel / Energy charges Hour 8.00 80.70 645.60
2 5 hp pump ( diesel ) Hour 0.50 10.00 5.00
Fuel / Energy charges Hour 0.50 80.70 40.35
3 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60 60.80
Fuel / Energy charges Hour 8.00 18.20 145.60
Total hire charges of Machinery Rs: 1319.75

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Concrete mixer Hour 8.00 219.70 1757.60
2 Crew for Pump Hour 0.50 111.10 55.55
3 Crew for Needle vibrator Hour 8.00 158.20 1265.60
4 Mason Class-I Day 2.00 445.00 890.00
5 work inspector Day 1.00 460.00 460.00
6 mazdoor
for batching materials Day 11.00 350.00 3850.00
for loading mortar pans Day 4.00 350.00 1400.00
for laying Day 4.00 350.00 1400.00
for conveying concrete Day 15.76 350.00 5516.00
for cleaning/ washing/ curing Day 2.00 350.00 700.00
7 Labour cost for shuttering sqm 7.88 88.95 700.93
Total cost of Labour Rs: 17995.68
ABSTRACT:
A. Cost of Materials Rs: 51255.00
B. Hire charges of Machinery Rs: 1319.75
C. Cost of Labour Rs: 17995.68
Total Rs: 70570.43
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 9608.16
Total cost for 15.76 cum Rs: 80178.59
E. Seignorage charges /Lead Charges
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
Lead Charges
1 Sand cum 7.092 159.60 1131.88
2 Metal cum 12.608 121.80 1535.65
Seignorage charges
1 Sand cum 7.092 40.00 283.68
2 Metal cum 12.608 75.00 945.60
3896.82

Page 33 of 44
 84075.41
Rate per cum (A+B+C+D)/15.76 Rs. 5335.00

12 Providing semi-pervious / pervious casing embankment using soil collected in heaps in

embankment area as part of disposal of excavated soil from canal including cost of all
materials, machinery, labour, all operations such as sorting-out, spreading in layers of 25
cm before compaction, breaking clods, sectioning, watering and compacting each layer
to density control of not less than 95 percent or as stipulated by Sheep foot roller / Vibratory roller/
8 to 10 tonne power roller etc., complete with lead upto 1 km for water. IRR-CAW-4-4
DATA: RATE ANALYSIS UNIT : 600.00 cum
A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Nill 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

Page 34 of 44
 B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Angle dozer 90 hp Hour 3.60 1690.40 6085.44
Fuel / Energy charges Hour 3.60 621.30 2236.68
2 Pump 5 hp ( diesel ) Hour 3.00 10.00 30.00
Fuel / Energy charges Hour 3.00 80.70 242.10
3 Water tanker 8000 ltr Hour 5.00 396.90 1984.50
Fuel / Energy charges Hour 5.00 305.20 1526.00
4 Vibratory Roller 8 tonne Hour 6.1 1325.70 8033.74
Fuel / Energy charges Hour 6.1 1049.60 6360.58
5 Sundries LS 5.00 20.00 100.00
Total hire charges of Machinery Rs: 26599.04

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Dozer Hour 3.60 237.90 856.44
2 Crew for Pump Hour 3.00 111.10 333.30
3 Crew for Water tanker Hour 5.00 178.40 892.00
4 Crew for Roller Hour 6.1 263.60 1597.42
5 work inspector Day 2.00 460.00 920.00
6 mazdoor Day 4.00 350.00 1400.00
Total cost of Labour Rs: 5999.16
ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 26599.04
C. Cost of Labour Rs: 5999.16
Total Rs: 32598.19
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 4438.24
Total cost for 600.00 cum Rs: 37036.43

E. Lead Charges / Seioniorage charges

Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Seioniorage charges cum 600.000 30.00 18000.00
18000.00
Total cost for 600.00 cum Rs: 55036.43
Rate per cum (A+B+C+D)/807 Rs. 91.70

13 Excavation in all kinds of soil including boulders upto 0.30 m dia for silt removal from tank bed and
bringing it to to required profile,cost of all materials, machinery, labour, placing the excavated
stuff for formation of service road / embankment as directed etc., complete with lead
upto 10 m and lift upto 3 m. (New item included in 2016-17) IRR-CAW-1-2A
Approve basic rate as per ENC(I) guidelines Rs 40.00

14 The Approved basic Rate for silt excavation and dumping with 1 km lead
for un-useful silt as per ENC(I) guidelines Rs 71.50

15 Lead charges for Use full silt

Rate as approved Chief Engineer, Minor Irrigation, Hyderabad Cum 31.50
(Rs.71.50-40.00 = Rs.31.50)

Asst. Exe. Engineer Dy. Executive Engineer Executive Engineer

I.B Section,Renjal I.B. Sub Division, Bodhan. I.B Division, Nizamabad.

Page 35 of 44
 Name of Work :- Mission Kakatiya - Minor Irrigation - Phase.III - Rekulacheru, Kunepally(V), Renjal (M),
Nizamabad( Dist ).
SS Rates for the year 2016-17
LEAD CHART
Lead charges

Cost of the for every

Sl. Distance for every
Material Source Material as KM
No (KM) up to up to up to up to up to KM Total cost of the
per SoR beyond
1 Km 2Km 3Km 4Km 5Km beyond material / M3
5Km to
30Km
30 Km

1 2 3 4 5 6 7 8 9 10 11 12 13

1 Sand Mondivagu 0.00 11.00 31.50 44.10 58.80 71.40 84.00 12.60 10.50 159.60 Per M3

2 Metal Navipet 0.00 8.00 30.40 42.60 58.80 71.40 84.00 12.60 10.50 121.80 Per M3

3 Earth / Gravel Local 0.00 1.00 31.50 44.10 58.80 71.40 84.00 12.60 10.50 31.50 Per M3

4 Cement 5900.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.90 per Kg

5 Steel 32000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 32.00 per Kg

Asst. Exe. Engineer Dy. Executive Engineer Executive Engineer

I.B Section, Renjal I.B. Sub Division, Bodhan. I.B Division, Nizamabad.
 Name of work :- Mission kakatiya-Repairs to Rekula cheru, Kunepally(V), Renjal(M), Nizamabad Dist.

SLUICE PLAN
0.9 1.5
0.6 1.8 A

0.6
0.9

3.00 C

0.45 1.35 2.40

8.40 2.40

2.40

3.00 C

0.9
0.6

0.6 1.8 0.9

12.00 2.40
0.9 1.5

0.6 2.4 0.6

2.4 0.3 0.9 0.3

1.35
M15

2.8 M15 0.45 M15 0.3 M20 M15

1.5 1.2 0.9
0.45
0.15 0.9 0.9 0.15 0.45 M15 M15 M15 M15
0.45 0.45 0.45 0.15 0.15
0.45 M10
0.3 M10 0.3 M10 0.3 M10

8.6 1.65 2.70 2.10

Section A-A Section C-C IRRIGATION CHANNEL

 Name of work :- Mission kakatiya-Repairs to Rekula cheru, Kunepally(V), Renjal(M), Nizamabad Dist.

1.5 1.2 1.2 1.5

Apron
1.2 1.2
M10

4.3 4.3

1.2 1.2

1.5 1.2 45.0 1.2 1.5

FOUNDATION PLAN

1.5 0.9 B 0.9 1.5

1.8 0.6 0.6 1.8

0.6 0.6
0.9 3.0 0.9
Apron

4.00 4.00
Bodywall
A A

0.9 0.9
0.6 0.6
B

1.8 0.6 0.6 1.8

45.00
1.5 0.9 0.9 1.5
PLAN

0.6 0.6

1.8
M15 M15
0.45
0.90 0.9
0.9 0.9 M20 0.15
M10 0.3
0.45 M10 0.6

0.3
45.00 3

Section A-A Section B-B

 REKULA CHERU, KUNEPALLY(V), RENJAL (M), NZB(Dist)
Cross Section at Ch: 0 m
103.00

102.00
101.80 101.80 101.80

101.22 101.22
101.00

100.00
99.60

99.00 99.02 99.02 99.02

99.02

98.00
-4.00 -3.00 -2.00 -1.00 0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00

Working Workdone
S.NO Distance height Avg height width Area
levels levels FTL 100.00
1 -3.30 99.02 0.00 0.00 0.000 0.00 0.000 MWL 100.30
2 0.00 101.22 101.22 0.00 0.000 0.00 0.000 TBL 101.80
3 0.87 101.22 101.80 0.58 0.290 0.87 0.252 Top width 3
4 2.37 101.22 101.80 0.58 0.580 1.50 0.870 Side slopes 1.5:1&1.5:1
5 3.87 101.22 101.80 0.58 0.580 1.50 0.870
6 7.17 99.02 99.60 0.58 0.580 3.30 1.914
7 8.04 99.02 99.02 0.00 0.29 0.87 0.252
Banking 4.158
Cross Section at Ch: 100 m

103.00

102.00
101.44101.44
101.80 101.46
101.80 101.43
101.80

101.44
101.00

100.00

99.00

98.30 98.30
98.67 98.30

98.30
98.00
-5.00 -4.00 -3.00 -2.00 -1.00 0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00 11.00

S.NO Distance Working Workdone height Avg height width Area

levels levels FTL 100.00
1 -4.71 98.30 0.00 0.00 0.000 0.00 0.000 MWL 100.30
2 0.00 101.44 101.44 0.00 0.000 0.00 0.000 TBL 101.80
3 0.54 101.44 101.80 0.36 0.180 0.54 0.097 Top width 3
4 2.04 101.46 101.80 0.34 0.350 1.50 0.525 Side slopes 1.5:1&1.5:1
5 3.54 101.43 101.80 0.37 0.355 1.50 0.533
6 8.24 98.30 98.67 0.37 0.370 4.70 1.737
7 8.79 98.30 98.30 0.00 0.185 0.56 0.103
Banking 2.995

Cross Section at Ch: 200 m

103.00

102.00
101.34 101.34
101.80 101.36
101.80 101.33
101.80

101.34
101.00

100.00

99.00
98.50
98.97 98.50
98.50
98.00
-4.00 -3.00 -2.00 -1.00 0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00 11.00 12.00

S.NO Distance Working Workdone height Avg height width Area

levels levels FTL 100.00
1 -4.26 98.50 0.00 0.00 0.000 0.00 0.000 MWL 100.30
2 0.00 101.34 101.34 0.00 0.000 0.00 0.000 TBL 101.80
3 0.69 101.34 101.80 0.46 0.230 0.69 0.159 Top width 3
4 2.19 101.36 101.80 0.44 0.450 1.50 0.675 Side slopes 1.5:1&1.5:1
5 3.69 101.33 101.80 0.47 0.455 1.50 0.683
6 7.93 98.50 98.97 0.47 0.470 4.25 1.995
7 8.64 98.50 98.50 0.00 0.235 0.70 0.166
Banking 3.678

Page 2 of 44
 REKULA CHERU, KUNEPALLY(V), RENJAL (M), NZB(Dist)
Cross Section at Ch: 300 m

103.00

102.00
101.80 101.80 101.80
101.17 101.17 101.19 101.16

101.00 101.17

100.00

99.00
98.84
98.20 98.20

98.00 98.20
-4.00 -3.00 -2.00 -1.00 0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00 11.00 12.00

S.NO Distance Working Workdone height Avg height width Area

levels levels FTL 100.00
1 -4.46 98.20 0.00 0.00 0.000 0.00 0.000 MWL 100.30
2 0.00 101.17 101.17 0.00 0.000 0.00 0.000 TBL 101.80
3 0.94 101.17 101.80 0.63 0.315 0.94 0.298 Top width 3
4 2.45 101.19 101.80 0.61 0.620 1.50 0.930 Side slopes 1.5:1&1.5:1
5 3.95 101.16 101.80 0.64 0.625 1.50 0.938
6 8.38 98.20 98.84 0.64 0.640 4.44 2.842
7 9.34 98.20 98.20 0.00 0.32 0.96 0.307
Banking 5.315

Cross Section at Ch: 400 m

103.00

102.00
101.80 101.80
101.19 101.80
101.17 101.17 101.16
101.00 101.17

100.00

99.00
98.96
98.32 98.32 98.32

98.00 98.32
-5.00 -4.00 -3.00 -2.00 -1.00 0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00 11.00 12.00

Working Workdone
S.NO Distance levels levels height Avg height width Area
FTL 100.00
1 -4.28 98.32 0.00 0.00 0.000 0.00 0.000 MWL 100.30
2 0.00 101.17 101.17 0.00 0.000 0.00 0.000 TBL 101.80
3 0.94 101.17 101.80 0.63 0.315 0.94 0.298 Top width 3
4 2.45 101.19 101.80 0.61 0.620 1.50 0.930 Side slopes 1.5:1&1.5:1
5 3.95 101.16 101.80 0.64 0.625 1.50 0.938
6 8.21 98.32 98.96 0.64 0.640 4.26 2.726
7 9.17 98.32 98.32 0.00 0.32 0.96 0.307
Banking 5.199

Cross Section at Ch: 500 m

103.00

102.00
101.80 101.80 101.80
101.11 101.11 101.13 101.10
101.00 101.11

100.00

99.00 99.10
98.40 98.40
98.40
98.00
-4.00 -3.00 -2.00 -1.00 0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00 11.00 12.00

Working Workdone
S.NO Distance levels levels height Avg height width Area
FTL 100.00
1 -4.06 98.40 0.00 0.00 0.000 0.00 0.000 MWL 100.30
2 0.00 101.11 101.11 0.00 0.000 0.00 0.000 TBL 101.80
3 1.04 101.11 101.80 0.69 0.345 1.04 0.357 Top width 3
4 2.54 101.13 101.80 0.67 0.680 1.50 1.020 Side slopes 1.5:1&1.5:1
5 4.04 101.10 101.80 0.7 0.685 1.50 1.028
6 8.08 98.40 99.10 0.70 0.700 4.05 2.835
7 9.13 98.40 98.40 0.00 0.35 1.05 0.368
Banking 5.608

Page 3 of 44
 REKULA CHERU, KUNEPALLY(V), RENJAL (M), NZB(Dist)
Cross Section at Ch: 600 m

103.00

102.00
101.80 101.80 101.80
101.09 101.09 101.11 101.08
101.00
101.09

100.00

99.00
98.92
98.20 98.20

98.00 98.20
-4.00 -3.00 -2.00 -1.00 0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00 11.00 12.00

S.NO Distance Working Workdone height Avg height width Area

levels levels FTL 100.00
1 -4.34 98.20 0.00 0.00 0.000 0.00 0.000 MWL 100.30
2 0.00 101.09 101.09 0.00 0.000 0.00 0.000 TBL 101.80
3 1.06 101.09 101.80 0.71 0.355 1.06 0.378 Top width 3
4 2.56 101.11 101.80 0.69 0.700 1.50 1.050 Side slopes 1.5:1&1.5:1
5 4.06 101.08 101.80 0.72 0.705 1.50 1.058
6 8.38 98.20 98.92 0.72 0.720 4.32 3.110
7 9.46 98.20 98.20 0.00 0.36 1.08 0.389
Banking 5.985

Cross Section at Ch: 700 m

103.00

102.00
101.39 101.39
101.80 101.41
101.80 101.38
101.80

101.39
101.00

100.00

99.00
98.60
99.02 98.60

98.60

98.00
-4.00 -3.00 -2.00 -1.00 0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00 11.00 12.00

S.NO Distance Working Workdone height Avg height width Area

levels levels FTL 100.00
1 -4.19 98.60 0.00 0.00 0.000 0.00 0.000 MWL 100.30
2 0.00 101.39 101.39 0.00 0.000 0.00 0.000 TBL 101.80
3 0.61 101.39 101.80 0.41 0.205 0.61 0.126 Top width 3
4 2.12 101.41 101.80 0.39 0.400 1.50 0.600 Side slopes 1.5:1&1.5:1
5 3.62 101.38 101.80 0.42 0.405 1.50 0.608
6 7.79 98.60 99.02 0.42 0.420 4.17 1.751
7 8.42 98.60 98.60 0.00 0.21 0.63 0.132
Banking 3.217

Cross Section at Ch: 800 m

103.00

102.00
101.80 101.80 101.80
101.19 101.19 101.21 101.18

101.00 101.19

100.00

99.00
99.02
98.40 98.40

98.40
98.00
-4.00 -3.00 -2.00 -1.00 0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00 11.00 12.00

S.NO Distance Working Workdone height Avg height width Area

levels levels FTL 100.00
1 -4.18 98.40 0.00 0.00 0.000 0.00 0.000 MWL 100.30
2 0.00 101.19 101.19 0.00 0.000 0.00 0.000 TBL 101.80
3 0.92 101.19 101.80 0.61 0.305 0.92 0.279 Top width 3
4 2.42 101.21 101.80 0.59 0.600 1.50 0.900 Side slopes 1.5:1&1.5:1
5 3.92 101.18 101.80 0.62 0.605 1.50 0.908
6 8.08 98.40 99.02 0.62 0.620 4.17 2.585
7 9.01 98.40 98.40 0.00 0.31 0.93 0.288
Banking 4.96

Page 4 of 44
REKULA CHERU, KUNEPALLY(V), RENJAL (M), NZB(Dist)
Cross Section at Ch: 900 m

Page 5 of 44
 REKULA CHERU, KUNEPALLY(V), RENJAL (M), NZB(Dist)

103.00

102.00
101.80 101.80 101.80
101.08 101.08 101.10 101.07
101.00
101.08

100.00

99.00 99.13
98.40 98.40 98.40

98.40
98.00
-5.00 -4.00 -3.00 -2.00 -1.00 0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00 11.00 12.00

Working Workdone
S.NO Distance height Avg height width Area
levels levels FTL 100.00
1 -4.02 98.40 0.00 0.00 0.000 0.00 0.000 MWL 100.30
2 0.00 101.08 101.08 0.00 0.000 0.00 0.000 TBL 101.80
3 1.08 101.08 101.80 0.72 0.360 1.08 0.389 Top width 3
4 2.58 101.10 101.80 0.7 0.710 1.50 1.065 Side slopes 1.5:1&1.5:1
5 4.08 101.07 101.80 0.73 0.715 1.50 1.073
6 8.08 98.40 99.13 0.73 0.730 4.00 2.924
7 9.18 98.40 98.40 0.00 0.365 1.10 0.400
Banking 5.851

Cross Section at Ch: 1000 m

103.00

102.00
101.80 101.80 101.80
101.10 101.10 101.12 101.09
101.00 101.10

100.00

99.00 99.21
98.50 98.50 98.50
98.50
98.00
-4.00 -3.00 -2.00 -1.00 0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00 11.00 12.00

Working Workdone
S.NO Distance levels levels height Avg height width Area
FTL 100.00
1 -3.90 98.50 0.00 0.00 0.000 0.00 0.000 MWL 100.30
2 0.00 101.10 101.10 0.00 0.000 0.00 0.000 TBL 101.80
3 1.05 101.10 101.80 0.7 0.350 1.05 0.367 Top width 3
4 2.55 101.12 101.80 0.68 0.690 1.50 1.035 Side slopes 1.5:1&1.5:1
5 4.05 101.09 101.80 0.71 0.695 1.50 1.043
6 7.93 98.50 99.21 0.71 0.710 3.89 2.758
7 9.00 98.50 98.50 0.00 0.355 1.06 0.378
Banking 5.581
Cross Section at Ch: 1100 m

Page 6 of 44
 STATEMENT SHOWING THE B.C RATIO
Name of the Work :- Mission Kakatiya - Minor Irrigatioin - Normal stateplan - Phase-III - Repairs to Arla Kunta, Binola (V), Navipet (M), Nizamabad Dist.

Exsisting Total
40 Acres 47 Acres
Ayacut Ayacut
Receieved Benefits through yeild Expenditure of the crop

Total Receipts Gross Cost of Cost of Hire /Labour Total Net Value
Sl.No Crop Cost of of
Aycut Gross Value of from value of seed/ Manure & cost Total cost
Yeild (Qtl) Rate/ Qtl P.P.
(Acres) Yeild (Qtl) Produce fodder produces Acres in Fertilizers in Measures /Acres in in Lakhs Produces
(Lakhs) (Lakhs) (Lakhs) Rs. Rs Machine Labour Rs.

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
PARTICULARS BEFORE IMPLEMENTAION OF THE SCHEME
1 Paddy 40 18 720 1800 12.96 0.40 13.36 650 3000 2000 1000 700 7350 2.94 10.42

Rs 650 /
per 30 kg
Rs 1000/- bag per
per acre acre
PARTICULARS AFTER IMPLEMENTAION OF THE SCHEME
1 Paddy 47 28 1316 1800 23.69 0.47 24.16 650 3000 2000 1000 700 7350 3.45 20.70

Total Agricultural produces before implementaion of the scheme Rs 10.42 Lakhs

Total Agricultural produces after implementaion of the scheme Rs 20.70 Lakhs
Net Benefit Rs 10.28 Lakhs

Cost of work Rs 23.15 Lakhs

Interest on capital @ 10% Rs 2.315 Lakhs

Depriciation @ 2% Rs 0.463 Lakhs
Maintainance charges @ 100 / acre Rs 0.05 Lakhs
Net Benefit Rs 2.825 Lakhs
Benefit cost Ratio 10.28 / 2.825 3.64
Cost per acre in Rs 49255

Asst. Exe. Engineer Dy. Executive Engineer Executive Engineer

I.B Section, Navipet I.B. Sub Division, Bodhan. I.B Division, Nizamabad.