Annex-B

Rate Analysis
 Item Rates for Estimating
Rikhe Bazar Water Supply Project
Sn. Norms no Items Unit Rate Per Unit
( without VAT )
Earth Works
1 1-8 Site clearance m2 110.40
2 2-9 Earthwork in Excavation in ordinary soil m3 710.70
3 2-12 Earthwork in Excavation in hard soil m3 888.38
4 2-14 Earthwork in Excavation in boulder mixed soil m3 1,130.01
5 2-15a Earthwork in Excavation in soft rock m3 2,132.10
6 2-15b Earthwork in Excavation in medium rock m3 3,198.15
7 2-16b Earthwork in Excavation in hard rock with chiselling m3 17,909.64
8 2-25a Earthwork in backfilling in ordinary soil m 3 355.35
9 2-39c Earthwork in backfilling with hard soil m 3 447.74
10 2-39d Earthwork in backfilling with boulder mixed soil m 3 426.42
11 2-39e Earthwork in backfilling with soft rock m 3 781.77
Stone Works
12 6-5 Stone soling work m3 3,135.36
13 11-16 Stone Pitching with sand m 3 7,067.12
14 6-2.1 Dry stone masonry work m 3 4,340.33
15 6-2.2 Stone masonry in mud mortar m3 4,947.53
16 6-3.1 R.R. masonry in 1:3 cement mortar m3 11,649.91
17 6-3.2 R.R. masonry in 1:4cement mortar m3 11,050.03
18 6-3.3 R.R. masonry in 1:6cement mortar m3 10,081.04
Brick Work
19 Brick bat filling m3 11,919.75
20 Flat Brick soling with sand (m2) m 2 1,204.25
21 Dry Brick masonry work m 3 14,605.92
22 Brick masonry in mud mortar m 3 14,833.62
23 (5-1Ka1) Brick masonry in 1:3 cement mortar m 3 18,398.44
24 (5-1Ka2) Brick masonry in 1:4cement mortar m 3 17,846.80
25 (5-1Ka3) Brick masonry in 1:6cement mortar m 3 17,319.00
Concrete Works
26 7-2c Plain cement concrete ([Link]) in sub Structure m3 12,367.17
27 7-2d Plain cement concrete ([Link]) sub Structure m 3 14,259.66
28 7-4 b Plain cement concrete ([Link]) sub Structure m3 16,070.56
29 7-2 d Plain cement concrete ([Link]) in super structure m3 16,122.66
30 7-4 b Plain cement concrete (1:1.5:3) in super structure m3 17,933.56
31 7-2d Plain cement concrete ([Link]) substructure with 2% WPC m3 14,669.46
32 7-4 b Plain cement concrete ([Link]) substructure with 2% WPC m3 16,582.82
Miscelleneous Works
33 7-5 Mild steel reinforcement kg 125.05
34 8-2a Form work for concrete work in simple slab and structure m 2 725.14
Form work for concrete work in arch,dome,etc ( Assuming form work
canbe used 4 times) m2 1,393.31
35 DWSS HDPE pipe formwork for ferro-cement works m 2 4,562.91

36 DWSS Bar binding works including chicken wire, MS rods, GI plain wires etc m2 1,043.00
37 24-6 Barbed wire fencing m 74.52
 Item Rates for Estimating
Rikhe Bazar Water Supply Project
Sn. Norms no Items Unit Rate Per Unit
( without VAT )
Barbed wire fencing on wooden posts (2 diagonals & 5 horizontals) @
38 24-7 3m c\c m 561.04
39 10-17 Wood works for door window frame m3 77,848.30

40 38 mm thick wooden shutter with 24 SWG plain sheet on one side m2 5,307.99
38 mm thick panelled wooden shutter m2 6,999.33
38 mm thick Salwood framed glazed shutter for windows- m 2 9,650.90
41 9-1 CGI sheet roofing m 2 1,059.45
42 Laying of one layer of 500 G of Polythene sheet m 2 170.78
43 16-2a+14-5a ds no 4,150.59
44 16-11 Filling of Gabion box with stone m 3 2,270.33
45 Gravel packing 20,25 mm dia m 3 7,263.29
46 10-17 Wood work for beams, rafters,etc. m 3 55,776.31
47 10-19 25 mm thick eavesboard m² 1,133.92
Plastering, Punning and Pointing works
48 12-1a 12.5 mm thick 1:2 c-s plaster m2 436.31
49 12-1b 12.5 mm thick 1:3 c-s plaster m2 384.99
50 12-1c 12.5 mm thick 1:4 c-s plaster m2 372.59
51 12-4a 20 mm thick 1:3 c-s plaster m2 506.61
52 12-4b 20 mm thick 1:4 c-s plaster m2 483.79
53 12-4c 20 mm thick 1:6 c-s plaster m2 441.34
12-1a 12.5 mm thick 1:2 c-s plaster with 2% WPC m 2 447.83
12-1b 12.5 mm thick 1:3 c-s plaster with 2% WPC m 2 393.31
12-4a 20 mm thick 1:3 c-s plaster with 2% WPC m 2 518.78
54 13-10 3 mm thick 1:1 c-s punning m 2 242.43
55 14-2c 1:3 c-s Flush ruled pointing work m 2 273.80
Painting Works
56 13-5 Two coats of enamel painting with one coat of primer m2 304.20
57 13-12b Two coats snowcem painting m 2 152.77
58 13-10 Two coats of bitumen painting m 2 77.54
Pipe Jointing Works
HDPE Pipes

59 17-2 Laying and joining of 20,25 mmØ HDPE pipe with butt-weld joints m 4.16

60 17-2 Laying and joining of 32 mmØ HDPE pipe with butt-weld joints m 4.87

61 17-2 Laying and joining of 40,50 mmØ HDPE pipe with butt-weld joints m 5.65

62 17-2 Laying and joining of 63-90 mmØ HDPE pipe with butt-weld joints m 83.80

17-2 Laying and joining of 110,125 mmØ HDPE pipe with butt-weld joints m 113.57

17-2 Laying and joining of 140-180 mmØ HDPE pipe with butt-weld joints m 167.61

63 DWSS Laying and joining of 200-250 mmØ HDPE pipe with butt-weld joints m 228.41
GI Pipes
64 17-4a Laying and joining of 15,20 mmØ GI pipe with socket joints m 68.46
 Item Rates for Estimating
Rikhe Bazar Water Supply Project
Sn. Norms no Items Unit Rate Per Unit
( without VAT )
65 17-4a Laying and joining of 25,32 mmØ GI pipe with socket joints m 95.41
66 17-4a Laying and joining of 40,50 mmØ GI pipe with socket joints m 129.65
67 17-4a Laying and joining of 65,80 mmØ GI pipe with socket joints m 170.07
17-4a Laying and joining of 100 mmØ GI pipe with socket joints m 210.50
68 17-4a Laying and joining of 125 mmØ GI pipe with socket joints m 257.67
Standard mild steel angle ( 25×25×3 mm size ) framed grill gate 4,174.50
Supply and fixing of standard manhole cover ( 45×45 cm) 1,821.05
Supply and fixing of standard manhole cover of 60cm diameter 2,389.75
Supply and fixing of standard manhole cover ( 60×60 cm) 3,026.51
Fly proof net fixing 278.14
Transportation work
69 Convenient load from store to site kg 0.78
70 Transportation of pipes and fittings from store to project site kg 1.28
 Analysis of Rates
Name of Project/Scheme : Rikhe Bazar Water Supply Project
Assumptions
Density of sand = 1600.00 kg/m³
Density of rubble stone = 2200.00 kg/m³
Density of aggregate = 1600.00 kg/m³
Density of Sal Wood = 860.00 kg/m³
Density of 1st class brick (1cum=500nos) 1600.00 kg/m³
Name of market : Luham
Name of roadhead : Luham-Rikhe Bazar Site
Distance of project site from market on :
- Foot = 0.05 kosh
-Earthen road = 0.00 km
- Gravel road = 0.00 km
-Metalled road = 5.00 km
Sand is available in Luham
Distance of river from project site for sand collection
for head load = 0.20 km
If there is tractor/ truck road distance of haulage for sand transportation on :
-Earthen road = 0.00 km
- Gravel road = 0.00 km
-Metalled road = 5.00 km
Stone is available in Locally Available
Distance of quary site from project site for stone collection
for head load = 0.20 km
If there is tractor/ truck road distance of haulage for sand transportation on :
-Earthen road = 0.00 km
- Gravel road = 0.00 km
-Metalled road = 1.00 km
Aggregate is available in Locally Available
Distance of quary site from project site for stone collection
for head load = 0.20 km
If there is tractor/ truck road distance of haulage for sand transportation on :
-Earthen road = 0.00 km
- Gravel road = 0.00 km
-Metalled road = 1.00 km
Cost of sand per m³ for purchase 0.00 Rs.
District Rates :
District rate of transportation by head load for :
-convenient load = 7.24 Rs./[Link]
-inconvenient load as bars, ms angle, etc. = 12.31 Rs./[Link]
- GI & HDPE pipes 14.48 Rs./[Link]
District rate of transportation by truck for convenient load on : Truck
-Earthen road = 6.75 Rs./[Link]
- Gravel road = 3.40 Rs./[Link]
-Metalled road = 2.00 Rs./[Link]
District rate of transportation by truck for inconvenient load on : Truck
-Earthen road = 11.48 Rs./[Link]
- Gravel road = 5.78 Rs./[Link]
Estimated by Checked by Approved by
 Analysis of Rates
Name of Project/Scheme : Rikhe Bazar Water Supply Project
-Metalled road = 3.40 Rs./[Link]
Rate of load / unload = 10.85 Rs./quintal
District rate of Skilled labour = 900.00 Rs./d
District rate of unskilled labour = 600.00 Rs./d
District rate of plumber = 675.00 Rs./d

Rate of some local materials

1 Sand for 1 m³
If it is to be purchased, cost/m³ 1600.00 Rs.
Distance from site to Road head = 0.20 km
Labour required for collection, screening and stacking of river sand 0.00 nos
Labour required for transportation upto 13 km by headload 40.00 nos
Hence,Labour required for transportation upto site 0.20 km = 0.62 nos
Total labour required to collect and transport 1 m³ of sand upto site = 0.62 nos
Cost of labour for collection and transportation 372.00
Cost of transportation by truck -Earthen road 0.00 km = 0.00
- Gravel road 0.00 km = 0.00
-Metalled road 5.00 km = 100.00
Rate 1 m³ of sand at site ( transporation cost +collection or purchase cost) = 2 072.00 Rs.

2 Stone for 1 m³
i Cost of stone per m³ for purchase 950.00 Rs.
ii Distance from site to Road head = 0.20 km
Labour required for collection, screening and stacking of Stone/m3 0.00 nos
Labour required for transportation upto 13 km by headload 60.00 nos
Hence,Labour required for transportation upto site 0.20 km = 0.92 nos
Total labour required to collect and transport 1 m³ of stone upto site = 0.92 nos
Cost of labour for collection and transportation 552.00
iii Cost of transportation by truck -Earthen road 0.00 km = 0.00
- Gravel road 0.00 km = 0.00
-Metalled road 1.00 km = 20.00
Rate 1 m³ of stone at site ( transporation cost +collection or purchase cost) = 1 522.00 Rs.

3 Aggregates (20-40 mm size) for 1m³

Cost of Aggregate per m³ for purchase 2400.00 Rs.
Distance from site to Road head = 0.20 km
Labour required for Collection, breaking, screening and stacking of 1 m³ 0.00 nos
Labour required for transportation upto 13 km by headload 80.00 nos
Hence,Labour required for transportation upto site 0.20 km = 1.23 nos
Total labour required to collect and transport 1 m³ of Aggregate upto site = 1.23 nos
Cost of labour for collection and transportation 738.00
Cost of transportation by truck -Earthen road 0.00 km = 0.00
- Gravel road 0.00 km = 0.00
-Metalled road 1.00 km = 20.00
Rate 1 m³ of Agg. at site ( transporation cost +collection or purchase cost) = 3 158.00 Rs.

4 Aggregates (10-20 mm size) for 1m³

Cost of Aggregate per m³ for purchase 2500.00 Rs.

Estimated by Checked by Approved by

 Analysis of Rates
Name of Project/Scheme : Rikhe Bazar Water Supply Project
Distance from site to Road head = 0.20 km
Labour required for Collection, breaking, screening and stacking of 1 m³ 0.00 nos
Labour required for transportation upto 13 km by headload 120.00 nos
Hence,Labour required for transportation upto site 0.20 km = 1.85 nos
Total labour required to collect and transport 1 m³ of Aggregate upto site = 1.85 nos
Cost of labour for collection and transportation 1 110.00
Cost of transportation by truck -Earthen road 0.00 km = 0.00
- Gravel road 0.00 km = 0.00
-Metalled road 1.00 km = 20.00
Rate 1 m³ of Agg. at site ( transporation cost +collection or purchase cost) = 3 630.00 Rs.

5 Rate of Transportation :
Road type Distance Convenient Inconvenient GI & HDPE pipe
-Earthen road 0.00 0.00 0.00 0.00 Rs/kg
- Gravel road 0.00 0.00 0.00 0.00 Rs/kg
-Metalled road 5.00 0.10 0.17 0.17 Rs/kg
-For head load 0.05 0.36 0.62 0.72 Rs/kg
Loading - unloading 0.22 0.22 0.22 Rs/kg
Rate of transportation per kg : 0.68 1.00 Rs/kg 1.11 Rs/kg
Rate of transportation of inconvenient load with CO ( Without VAT ) 1.28 Rs/kg

6 Local Wood per 1 m³

If it is to be purchased, cost/m³ = 28268.55 Rs.
District rate of sawing per cft. = 0.00 Rs/cft.
Royalty per cft = 65.00 Rs/cft.
Value Added Tax @ 10 % of royalty = 6.50 Rs/cft.
Sub total 0.00 Rs/cft.
Asuming that prepared wood is 70% of trunk wood ,
Total rate = 0.00 Rs/cft.
Transportation cost, per cft. = 45.93 Rs/cft.
Sub total = 45.93 Rs/cft.
Miscelleneous expenses @ 5% of subtotal = 4.59 Rs/cft.
Total cost of local wood for 1 cft = 50.52 Rs.
Rate of local wood per 1 m³ = 30 052.52 Rs/m³

7 Salwood per 1 m³
District rate of salwood, per m³ = 176678.45
Transportation rate per m³ upto site (from nearest market) = 584.80
District rate of salwood, per m³ = 1 77 263.25 Rs/m³

8 Mud [per m³]

District rate of mud = 400.00 Rs/m³
[ If ther is no specific district rate of mud, it will be obtained as "1.5×labour cost]

9 Bricks (Chimney made 1st class)

Approved District Rate/1000 nos 3200 kg 16750.00
Cost of transportation 3200 0.68 2176.00
Total cost for 1000 pcs of brick at site ( transporation cost + purchase cost) = 18926.00 Rs.
Estimated by Checked by Approved by
 Analysis of Rates
Name of Project/Scheme : Rikhe Bazar Water Supply Project
Rate per no 18.93

Estimated by Checked by Approved by

 Unit Rate of Non-local Materials at Site
Rate of VAT
Sn Item Unit Maket rate of material Unit Transportation cost Rate of
Without VAT weight Rate Amount material at site
Rs./unit kg Rs. Rs. Without VAT(Rs)
1 2 3 4 6 7 (6 x 7) =8 5+8
1 Cement Bag 800.00 50.00 0.68 34.00 834.00
Rate per kg 16.68
2 Brick (First Class) no 16.75 3.20 0.68 2.18 18.93
3 Brick Ballast m3 2,900.00 2,900.00
4 4 mm thick Plain Glass m 2
545.00 1.00 - 545.00
5 M.S. Bar kg 84.50 1.00 1.00 1.00 85.50
6 Binding Wire kg 95.00 1.00 0.68 0.68 95.68
7 GI Plain Wire kg 100.00 1.00 0.68 0.68 100.68
8 Nails kg 100.00 1.00 0.68 0.68 100.68
9 Chicken wire mesh m 105.00 0.40 0.68 0.27 105.27
10 Fly proof net m² 230.00 0.50 0.68 0.34 230.34
11 M.S. Angle, kg kg 120.00 1.40 0.68 0.95 120.95
12 Barbed wire 12 SWG kg 110.00 1.00 1.00 1.00 111.00
Rate per metre ( Assuming weight per metre as 0.17 kg ) 18.87
13 GI plain sheet ( 26 SWG ) m 2
420.57 4.50 0.68 3.06 423.63
14 CGI sheet ( 26 SWG ) m2 536.17 5.10 1.00 5.10 541.27
15 Primer L 350.00 1.00 0.68 0.68 350.68
16 Enamel Paint L 500.00 1.00 0.68 0.68 500.68
17 Bitumen Paint L 70.00 1.00 0.68 0.68 70.68
18 Weathercoat paint kg 880.00 1.00 0.68 0.68 880.68
19 White glass 5mm m2 600.00 0.68 - 600.00
20 Weathercoat Aster Lit 360.00 1.00 0.68 0.68 360.68
21 Silica Admixture Kg 325.00 1.00 0.68 0.68 325.68
22 Snowcem paint kg 70.00 1.00 0.68 0.68 70.68
23 Polythene Sheet m2 135.00 0.68 - 135.00
24 Water proofing compound kg 55.00 1.00 0.68 0.68 55.68
25 Fuel (Petrol) L 110.00 1.00 1.00 1.00 111.00
26 Holdfast No 19.00 1.00 0.68 0.68 19.68
27 Screw No 1.00 0.02 0.68 0.01 1.01
28 Hinge 150 mm No 55.00 0.20 0.68 0.14 55.14
29 Tower bolt 150mm No 65.00 0.20 0.68 0.14 65.14
30 Tower bolt 300mm No 125.00 0.20 0.68 0.14 125.14
31 Lockset 250 mm No 200.00 0.30 0.68 0.20 200.20
32 Handle No 35.00 0.20 0.68 0.14 35.14
33 Nut & Bolts kg 11.56 0.10 0.68 0.07 11.63
34 J-Hook No 25.00 0.20 0.68 0.14 25.14
35 U-Hook No 31.25 0.10 0.68 0.07 31.32
36 Bitumen Washer No. 0.55 0.05 0.68 0.03 0.58
37 Water seal pan set 2,100.00 3.00 1.00 3.00 2,103.00
38 MS angle grill gate, of 30 kg No 3 600.00 30.00 1.00 30.00 3,630.00
39 MS angle manhole cover 75×75cm set 2 610.00 21.75 1.00 21.75 2,631.75
40 MS angle manhole cover 60 cmØ set 2 370.00 19.75 1.00 19.75 2,389.75
41 MS angle manhole cover 45×45cm set 1 806.00 15.05 1.00 15.05 1,821.05
42 10 mm Suspender Cable m 181.25 0.60 1.00 0.60 181.85
43 14 mm Suspender Cable m 253.08 1.20 1.00 1.20 254.28
44 Pidifin 2k Anti Leakage paint kg 200.00 1.00 1.00 1.00 201.00

Estimated by Checked by Approved by

 Unit Rate of Non-local Materials at Site
Rate of VAT
Sn Item Unit Maket rate of material Unit Transportation cost Rate of
Without VAT weight Rate Amount material at site
Rs./unit kg Rs. Rs. Without VAT(Rs)
1 2 3 4 6 7 (6 x 7) =8 5+8
45 Cost of truck no 29 00 000.00 2,900,000.00
46 Cost of tyre no 23 000.00 23,000.00
47 H.S.D. L 77.00 77.00
48 Mobil L 500.00 500.00
49 Gear oil L 480.00 480.00
50 Grease L 330.00 330.00

Estimated by Checked by Approved by

 Unit Rate of Local Materials
and Labours

Sn Item Unit Rate

Local materials
1 Block Stone m3 1,522.00
2 Bond Stone m 3
1,522.00
3 10 - 20 mm Aggregate m3 3,630.00
4 20 - 40 mm Aggregate m 3
3,158.00
5 Sand m3 2,072.00
6 Mud ( 1.5md of coolie) m 3
900.00
7 Sal Wood m3 177,263.25
8 Local Wood m3 30,052.52
9 Bamboo no 300.00

Labours

10 Skilled labour ( for all works ) md 900.00

11 Unskilled labour ( for all works ) md 600.00
12 Plumber md 675.00
13 Helper md 650.00
14 Driver md 675.00
15 Asistant to driver md 575.00
16 Tools & Plants for Jointing md 1,000.00

Estimated by Checked by Approved by

 Analysis of Item Rates
This rate analysis is based on the HMG/N approved Norms 2041 ( Including second revision )
Name of Project : Rikhe Bazar Water Supply Project

A. Earthworks ( for 1 m³ ) and Site clearance ( for 1 m² )

Earthwork in excavation with 10m lead and 1.5 m lift in pipeline trench in :
Hard soil Boulder/Gravel mixedsoil Ordinary Soil Soft rock Medium rock (Norms
Materials and labours Unit Rate Rs/unit (Norms No 2-12) (Norms No 2-14) (Norms No 2-9) (Norms No 2-15a) No 2-15b)
Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Unskilled Rs/day 600.00 1.25 750.00 1.59 954.00 1.00 600.00 3.00 1800.00 4.50 2700.00
Tools and plants % 3.00% 22.50 3.00% 28.62 3.00% 18.00 3.00% 54.00 3.00% 81.00
Subtotal 772.50 982.62 618.00 1854.00 2781.00
Contracror's Overhead % 15.00% 115.88 147.39 92.70 278.10 417.15
Rate/m³ ( Without VAT ) 888.38 1130.01 710.7 2132.1 3198.15

Earthwork in excavation with 10m lead and 1.5 m lift in pipeline trench in :
Hard rock
Materials and labours Unit Rate Rs/unit (Norms No. 2-16b)
Quantity Cost Rs.
Unskilled Rs/day 600.00 25.20 15 120.00
Tools and plants % 3.00% 453.60
Subtotal 15 573.60
Contracror's Overhead % 15.00% 2 336.04
Rate/m³ ( Without VAT ) 17 909.64

Earthwork in back filling for pipe line trench with compaction in layers of 20cm with water sprinkling and site clearance
Boulder/Gravel mixed soil
Hard soil Ordinary Soil Soft rock (Norms Site clearance per m²
(Norms No
Materials and labours Unit Rate Rs/unit (Norms No 2-39c) (Norms No ) No 2-39e) N(1-8)
2-39d)
Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Unskilled Rs/day 600.00 0.63 378.00 0.6 360.00 0.5 300.00 1.1 660.00 0.16 96.00
Tools and plants % 3.00% 11.34 3.00% 10.80 3.00% 9.00 3.00% 19.80 0.00
Subtotal 389.34 370.80 309.00 679.80 96.00
Contracror's Overhead % 15.00% 58.40 55.62 46.35 101.97 14.40
Rate/m³ ( Without VAT ) 447.74 426.42 355.35 781.77 110.4

Estimated by Checked by Approved by

 Analysis of Item Rates
This rate analysis is based on the HMG/N approved Norms 2041 ( Including second revision )
Name of Project : Rikhe Bazar Water Supply Project

B. Stone Works ( for 1m³ ) : With a lead of 30 m and upto height 5 m.

Dry stone soling in Stone masonary in RR Stone masonary RR stone masonary in 1:6
Dry stone masonary
foundation mud mortar in 1:4 cs mortar cs mortar (N6-
Materials and labours Unit Rate Rs/unit (N6-2a)
(N 6-5) (N6- 2b) (N6-1b) 1c)

Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Cement kg 16.68 - - - 159 2652.12 106 1768.08
Sand m³ 2072.00 - - 0.45 932.40 0.47 973.84
Block Stone m³ 1522.00 1.20 1826.40 1.10 1674.20 1.10 1674.20 1.10 1674.20 1.10 1674.20
Mud m³ 900.00 - - 0.42 378.00 - -
Mason no 900.00 - 1.00 900.00 1.00 900.00 1.50 1350.00 1.50 1350.00
Unskilled no 600.00 1.50 900.00 2.00 1200.00 2.25 1350.00 5.00 3000.00 5.00 3000.00
Subtotal 2 726.40 3 774.20 4 302.20 9 608.72 8 766.12
Contracror's Overhead % 15.00% 408.96 566.13 645.33 1 441.31 1 314.92
Rate/m³ ( Without VAT ) 3 135.36 4 340.33 4 947.53 11 050.03 10 081.04

C. Concrete work in substructure and super structure (for 1m³ )

(With a lead of 30 m and all materials supplied )
P.C.C ([Link]) work in sub P.C.C ([Link]) work in sub P.C.C(1:1.5:3) work in sub P.C.[Link]) work In P.C.C(1:1.5:3) work In
structure structure structure superstructure superstructure
Materials and labours Unit Rate Rs/unit (N 7-2c) (N 7-2d) ( N7-2d +N7-4b) (N 7-4a) (N 7-4b)
Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Cement kg 16.68 220 3669.60 320 5337.6 400 6672.00 320 5337.60 400 6672
Sand m³ 2072.00 0.47 973.84 0.445 922.04 0.425 880.60 0.445 922.04 0.425 880.6
Aggregate-10-20mm m³ 3630.00 0.33 1197.90 0.86 3121.80 0.33 1197.90 0.86 3121.80
Aggregate-20-40mm m³ 3158.00 0.89 2810.62 0.52 1642.16 0.52 1642.16
W.P.C @2% kg 55.68
Skiled Labour no 900.00 1 900.00 1.00 900.00 1.00 900.00 0.80 720.00 0.80 720.00
Unskilled no 600.00 4.00 2400.00 4.00 2400.00 4.00 2400.00 7.00 4200.00 7.00 4200.00
Subtotal 10 754.06 12 399.70 13 974.40 14 019.70 15 594.40
Contracror's Overhead % 15.00% 1 613.11 1 859.96 2 096.16 2 102.96 2 339.16
Rate/m ³ ( Without VAT ) 12 367.17 14 259.66 16 070.56 16 122.66 17 933.56

Estimated by Checked by Approved by

 Analysis of Item Rates
This rate analysis is based on the HMG/N approved Norms 2041 ( Including second revision )
Name of Project : Rikhe Bazar Water Supply Project
D. Steel reinforcement (kg), form work (m²) ,Ferrocement work(per m²), and wood work(per m³) for door-window frame etc.

Steel rein for cement Barbinding work for

HDPE Formwork for Wood work for door/
cutting,bending &placing Shuttering work for slabs,etc(per fe-c,including chicken
ferrocement works per m² window frame per m³
Materials and labours Unit Rate Rs/unit in place,etc,per kg m²) N8-2a
(DWSS-Standard)
wire,plain GI wire,[Link]
N10-I7
(N7-5) etc. per m² (DWSS)

Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Steel bar kg 85.50 1.05 89.78 - 2.593 221.7
Binding wire kg 95.68 0.01 0.96 - 0.083 7.94 0.111 10.62
GI Plain wire kg 100.68 - - 2.083 209.72
Chicken wire m 105.27 - - 1.806 190.12
Nail kg 100.68 - 0.25 25.17 0.014 1.41
Hold fast no 19.68 92 1810.56
Screw no 1.01 184 185.84
Wood m³ 30052.52 - 0.0526/4x0.75 296.39 1.1 33057.77
Bamboo no 300.00 - - 0.333 99.9
32mmf HDP pipe m 91.04 40.00 3641.6
Skiled labour no 900.00 0.012 10.8 0.172 154.8 0.167 150.3 0.25 225 34 30600
Unskilled no 600.00 0.012 7.2 0.257 154.2 0.111 66.6 0.083 49.8 3.4 2040
Subtotal 108.74 630.56 3967.75 906.96 67694.17
Contracror's Overhead % 15.00% 16.31 94.58 595.16 136.04 10154.13
Rate / Unit ( Without VAT ) 125.05 725.14 4562.91 1043 77848.3

E. Plastering Work (for 1m²)

20mm 1:4 c-s plaster
12.5mm thick 1:2 c-s 12.5mm thick 1:3 c-s plaster 12.5mm thick 1:4 c-s plaster 20mm 1:3 c-s plaster
Materials and labours Unit Rate Rs/unit plaster( N12-1a) (N12-1b) (N12-1c) (N12-4a)
(N12-4b)

Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Cement kg 16.68 9.00 150.12 6.25 104.25 5.38 89.74 9.60 160.13 8.10 135.11
Sand m3 2072.00 0.0122 25.28 0.0128 26.52 0.0146 30.25 0.0195 40.40 0.022 45.58
W.P.C. kg 55.68
Skilled labour no 900.00 0.12 108.00 0.12 108.00 0.12 108.00 0.14 126.00 0.14 126.00
Unskilled no 600.00 0.16 96.00 0.16 96.00 0.16 96.00 0.19 114.00 0.19 114.00
Subtotal 379.40 334.77 323.99 440.53 420.69
Contracror's Overhead % 15.00% 56.91 50.22 48.60 66.08 63.10
Rate/m² ( Without VAT ) 436.31 384.99 372.59 506.61 483.79

Estimated by Checked by Approved by

 Analysis of Item Rates
This rate analysis is based on the HMG/N approved Norms 2041 ( Including second revision )
Name of Project : Rikhe Bazar Water Supply Project
F . Pointing ,Punning ,Barbed wire fencing, C.G.I. sheet roofing

G.I barbed wire fencing (1m) G.I barbed wire fencing on [Link] roofing (1m²)
3mm 1:1 c-s Punning 1:3 c-s Flush ruled Pointing
wooden posts (5 horz.,2
Materials and labours Unit Rate Rs/unit (for 1m²) (N14 -6) (m²) (N14 -26)
N24 -6 diagonals)@3mc/c for 1m N -9 -1

Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Cement kg 16.68 3.36 56.04 3.06 51.04
Sand m3 2072.00 0.0023 4.77 0.0063 13.05
GI Barbed wire m 18.87 - 1.1 20.76 8.333 157.24
Local wood m3 30052.52 0.006 180.32
CGI sheet-26G m2 541.27 - 1.20 649.52
Nuts & bolts no 11.63 - 3.00 34.89
J - hook no 25.14 - 2.50 62.85
U - hook no 31.32 LS 2.08 2.567 80.40
Skilled labours no 900.00 0.10 90.00 0.1 90.00 0.01076 9.68 0.033 29.70 0.11 99.00
Collies no 600.00 0.10 60.00 0.14 84.00 0.0538 32.28 0.067 40.20 0.125 75.00
Subtotal 210.81 238.09 64.80 487.86 921.26
Contracror's Overhead % 15.00% 31.62 35.71 9.72 73.18 138.19
Rate / Unit ( Without VAT ) 242.43 273.80 74.52 561.04 1 059.45

G. Enamel & Bitumen Paints and white washing (For 1m²)

Two coats of enamel paint Two coats of Bitumen paint Two coats of Snowcem paint Making gabion boxes Filling of Gabion crate
including cutting, wire, with block stone for 1 m3
N-13-5 N-13-10 N-13-12 netting etc. and placing in site
and tying all complete : Mesh
size: hex. 100×120mm, Mesh
Materials and labours Unit Rate Rs/unit wire-10SWG, selvedge wire-
7 SWG) : size 2×1×1 m(N
16-05a+14-05a)

Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Primer L 350.68 0.081 28.41
Enamel L 500.68 0.16 80.11
Bitumen L 70.68 - 0.19 13.43
Snowcem L 70.68 - 0.5 35.34
GI Plain wire (10 SWG) kg 100.68 24.15 2431.42
Selvage wire (7 SWG) kg 100.68 3.15 317.14
Tying wire (12 SWG) kg 100.68 0.95 95.65
Block Stone m³ 1522.00 1.1 1674.20
Skilled labours no 900.00 0.12 108.00 0.04 36.00 0.065 58.50 0.45 405.00
Collies no 600.00 0.08 48.00 0.03 18.00 0.065 39.00 0.6 360.00 0.5 300.00
Subtotal 264.52 67.43 132.84 3609.21 1974.2

Estimated by Checked by Approved by

 Analysis of Item Rates
This rate analysis is based on the HMG/N approved Norms 2041 ( Including second revision )
Name of Project : Rikhe Bazar Water Supply Project
Contracror's Overhead % 15.00% 39.68 10.11 19.93 541.38 296.13
Rate/m² ( Without VAT ) 304.20 77.54 152.77 4150.59 2270.33

Estimated by Checked by Approved by

 Analysis of Item Rates
This rate analysis is based on the HMG/N approved Norms 2041 ( Including second revision )
Name of Project : Rikhe Bazar Water Supply Project
H. HDPE Pipe Jointing (For 1m) Norms No 17 - 2
20,25mm dia HDPE For 32 mm dia HDPE For (1000m) 40,50mm dia HDPE For 63,75,90 mm dia HDPE For 110,125 mm dia HDPE
Materials and labours Unit Rate Rs/unit (1000m) (1000m) (50m) For (50m)
Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Plumber no. 675.00 1.00 675.00 1.00 675.00 1.50 1012.50 1.00 675.00 1.50 1012.50
Helper no. 650.00 1.00 650.00 1.00 650.00 1.50 975.00 1.00 650.00 1.50 975.00
Coolis no. 600.00 2.00 1200.00 3.00 1800.00 3.00 1800.00 2.00 1200.00 3.00 1800.00
Sub total - 2525.00 3125.00 3787.50 2525.00 3787.50
Contingencies 2.50% 63.13 78.13 94.69 63.13 94.69
Tools & plants day 1000.00 1 1000.00 1 1000.00 1 1000.00 1 1000.00 1 1000.00
Petrol L 111.00 0.25 27.75 0.25 27.75 0.25 27.75 0.5 55.50 0.5 55.50
Subtotal 3615.88 4230.88 4909.94 3643.63 4937.69
Contracror's Overhead % 15.00% 542.38 634.63 736.49 546.54 740.65
Grand Total 4158.26 4865.51 5646.43 4190.17 5678.34
Rate /m 4.16 4.87 5.65 83.8 113.57

I. GI Pipe jointing work (For 1m) N - 17- 4 a

15,20 mm dia GI 25,32 mm dia GI For 40,50mm dia GI For 65,80 mm dia GI 100 mm dia GI
Materials and labours Unit Rate Rs/unit For (30m) (30m) (30m) For (30m) For (30m)
Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Plumber no. 675.00 0.50 337.50 0.50 337.50 0.75 506.25 1.25 843.75 1.75 1181.25
Helper no. 650.00 1 650.00 1.5 975.00 2 1300.00 2 1300.00 2 1300.00
Coolis no. 600.00 1 600.00 1.5 900.00 2 1200.00 3 1800.00 4 2400.00
Sub total 1587.50 2212.50 3006.25 3943.75 4881.25
Red lead , Hemp etc. 10% 158.75 221.25 300.63 394.38 488.13
Contingencies 2.50% 39.69 55.31 75.16 98.59 122.03
Subtotal 1785.94 2489.06 3382.04 4436.72 5491.41
Contracror's Overhead % 15.00% 267.89 373.36 507.31 665.51 823.71
Grand Total 2053.83 2862.42 3889.35 5102.23 6315.12
Rate /m 68.46 95.41 129.65 170.07 210.50

Estimated by Checked by Approved by

 Analysis of Item Rates
This rate analysis is based on the HMG/N approved Norms 2041 ( Including second revision )
Name of Project : Rikhe Bazar Water Supply Project

J. Gravel Packing and door shutter

38 mm thick wooden shutter 38 mm thick panelled Wood work for beams, 25 mm thick eavesboard.
Gravel packing for 1 m3 with GI plain sheet for 1 m [ wooden shutter for 1 m
2 2
rafters,etc. per m³ per m² N10-
Materials and labours Unit Rate Rs/unit Norms no 10-9) [ Norms no 10-2) N10-I7 I9
Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Aggregate - 40mm m 3
3158.00 1.05 3315.90 - - - -
Local wood m 3
30,052.52 0.017 503.33 0.040 1194.14 1.050 31555.14 0.0275 826.44
Nails kg 100.68 - LS 5.00 LS 5.00 LS 50.00 LS 25.00
Hinges no 55.14 - 1.34 73.68 2.84 156.50 0.00 0.00
Locking set no 200.2 - 0.45 89.18 0.47 94.70 0.00 0.00
Tower bolt 150mm no 65.14 - 0.89 58.03 0.95 61.63 0.00 0.00
Handle no 35.14 - 0.45 15.65 0.95 33.25 0.00 0.00
GI plain sheet no 423.63 2.07 877.45 0.00 0.00 0.00
Skilled labour no 900.00 1 900.00 3.12 2806.24 4.73 4257.33 17.60 15840.00 0.14 126.00
Unskilled no 600.00 3.5 2100.00 0.31 187.08 0.47 283.82 1.76 1056.00 0.0143 8.58
Total 6315.9 4615.64 6086.37 48501.14 986.02
C.P&VAT 15.00% 947.39 692.35 912.96 7275.17 147.90
Rate /Unit 7263.29 5307.99 6999.33 55776.31 1133.92

K. Brick Works ( for 1m³ ) : With a lead of 30 m and upto height 5 m.

Brick masonary in Brick masonary Brick masonary in 1:6 cs

Brick bat filling For-1 m3 Dry Brick masonary
Materials and labours Unit Rate Rs/unit mud mortar in 1:4 cs mortar mortar

Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Cement kg 16.68 0 0.00 0 - 100 1668.00 70 1167.60
Sand m³ 2072.00 0.00 0 0.28 580.16 0.3 621.60
1st Brick no. 18.93 500.00 9465.00 560.00 10600.80 560.00 10600.80 560.00 10600.80 560.00 10600.80
Mud m³ 900.00 0.00 0 0.42 378.00 0 -
Mason no 900.00 1.00 900.00 1.00 900.00 1.00 900.00 1.50 1350.00 1.50 1350.00
Unskilled no 600.00 0 0.00 2.00 1200.00 1.70 1020.00 2.20 1320.00 2.20 1320.00
Subtotal 10 365.00 12 700.80 12 898.80 15 518.96 15 060.00
Contracror's Overhead % 15.00% 1 554.75 1 905.12 1 934.82 2 327.84 2 259.00
Rate/m³ ( Without VAT ) 11 919.75 14 605.92 14 833.62 17 846.80 17 319.00

Estimated by Checked by Approved by

 B.1 Stone Works ( for 1m3 ) : With a lead of 30 m and upto height 5 m.
RR stone masonary
Stone pitching with sand (N
Rate in 1:3 cs mortar (N6- Sand Filling per Cum
Materials and labours Unit 11-16)
Rs/unit 1c)

Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.

Cement kg 16.68 0.00 194 3235.92 0.00
Sand m3 2072.00 0.71 1471.12 0.42 870.24 1.1 2279.20
Block Stone m3 1522.00 1.10 1674.20 1.10 1674.20 0.00
Mud m3 900.00 0.00 0.00
Mason No 900.00 1.00 900.00 1.50 1350.00 0.00
Unskilled No 600.00 3.50 2100.00 5.00 3000.00 0.65 390.00
Subtotal 6145.32 10130.36 2669.20
Contracror's Overhead % 15.00% 921.80 1519.55 400.38
Rate/m ³ ( Without VAT ) 7067.12 11649.91 3069.58

C.1 Concrete work in substructure with 2% WPC(for 1m3 )

(With a lead of 30 m and all materials supplied )
P.C.C ([Link]) work in sub
P.C.C(1:1.5:3) work in sub
Rate structure with 2% W.P.C(N
Materials and labours Unit structure with 2% W.P.C
Rs/unit 7-2d)
( N7-2d +N7-4b)
Quantity Cost Rs. Quantity Cost Rs.
Cement kg 16.68 320.00 5337.60 400.00 6672.00
Sand m3 2072.00 0.445 922.04 0.425 880.60
Aggregate-10-20mm m3 3630.00 0.33 1197.90 0.86 3121.80
Aggregate-20-40mm m3 3158.00 0.52 1642.16
W.P.C @2% Kg 55.68 6.40 356.35 8.00 445.44
Skiled Labour no 900.00 1.00 900.00 1.00 900.00
Unskilled no 600.00 4.00 2400.00 4.00 2400.00
Subtotal 12756.05 14419.84
Contracror's Overhead % 15.00% 1913.41 2162.98
Rate/m ³ ( Without VAT ) 14669.46 16582.82

Estimated by Checked by Approved by

 D.1 Form work (m2)

Shuttering work for staging work for culvert, Wood work for beams, 38 x 75 mm size Salwood
Rate arch,dome,etc(per m2) bridge, dome, etc.(per m³) rafters,etc. per m³ frame using 4 mm thick
Materials and labours Unit N8-2a N15-31a N10-I7 glass for glazed shutter for 1
Rs/unit

Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Nail kg 100.68 0.25 25.17 0.00 0.00 0.00
Wood for formwork m3 30052.52 0.0526/4x0.75 296.39 1.05 1.05
Wood for scaffolding m3 30052.52 0.075/4x0.75 422.61
Skiled labour no 900.00 0.26 234.00 0.5 450.00 0.5 450.00 0.5 450.00
Unskilled no 600.00 0.389 233.40 0.5 300.00 0.5 300.00 0.5 300.00

Subtotal 1211.57 750.00 750.00 750.00

Contracror's Overhead % 15.00% 181.74 112.50 112.50 112.50
Rate/m² ( Without VAT ) 1393.31 862.5 862.5 862.5

E.1 Plastering Work with 2% WPC (for 1m2)

12.5mm thick 1:2 c-s 12.5mm thick 1:3 c-s plaster 20mm 1:3 c-s plaster 20mm 1:6 c-s plaster
plasterwith 2% W.P.C with 2% W.P.C(N12-1b) with 2% W.P.C (N12-
Rate ( N12-1a) 4a) (N12-4c)
Materials and labours Unit
Rs/unit

Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs. Quantity Cost Rs.
Cement kg 16.68 9.00 150.12 6.25 104.25 9.60 160.13 5.70 95.08
Sand m3 2072.00 0.0122 25.28 0.0128 26.52 0.0195 40.40 0.0235 48.69
W.P.C. kg 55.68 0.18 10.02 0.13 7.24 0.19 10.58 0.00
Skilled labour no 900.00 0.12 108.00 0.12 108.00 0.14 126.00 0.14 126.00
Unskilled no 600.00 0.16 96.00 0.16 96.00 0.19 114.00 0.19 114.00
Subtotal 389.42 342.01 451.11 383.77
Contracror's Overhead % 15.00% 58.41 51.30 67.67 57.57
Rate/m² ( Without VAT ) 447.83 393.31 518.78 441.34

Estimated by Checked by Approved by

 H.1 HDPE Pipe Jointing (For 1m) Norms No 17 - 2
Material and labour Unit Rate Rs/unit 140-180 mm dia HDPE For 200-250 mm dia HDPE For
(50m) (50m)
Quantity Cost Rs. Quantity Cost Rs.
Plumber no. 675.00 2.00 1350.00 3.00 2025.00
Helper no. 650.00 2.00 1300.00 3.00 1950.00
Coolis no. 600.00 4.00 2400.00 6.00 3600.00
Sub total 5050.00 7575.00
Contingencies 2.50% 126.25 189.38
Tools & plants day 1000.00 2.00 2000.00 2.00 2000.00
Petrol L 111.00 1.00 111.00 1.50 166.50
Total 7287.25 9930.88
C.P&VAT 15.00% 1093.09 1489.63
Grand Total 8380.34 11420.51
Rate /m 167.61 228.41

I.1 GI Pipe jointing work (For 1m) N - 17- 4 a

Material and labour Unit Rate 125 mm dia GI For
Rs/unit (30m)
Quantity Cost Rs.
Plumber no. 675.00 2 1350.00
Helper no. 650.00 2.5 1625.00
Coolis no. 600.00 5 3000.00
Subtotal 5975.00
Red lead , Hemp etc. 10% 597.50
Contingencies 2.50% 149.38
Total 6721.88
C.P 15.00% 1008.28
Grand Total 7730.16
Rate /m 257.67

Estimated by Checked by Approved by

 K.1 Brick Works ( for 1m3 ) : With a lead of 30 m and upto height 5 m.

Flat Brick soling with sand Brick masonary in

Rate (m2) 1:3 cs mortar (N6-1c)
Materials and labours Unit
Rs/unit

Quantity Cost Rs. Quantity Cost Rs.

Cement kg 16.68 0 0.00 130 2168.40
Sand m3 2072.00 0.071 147.11 0.27 559.44
Block Stone m3 18.93 42.00 795.06 560.00 10600.80
Mud m3 900.00 0 0.00
Mason No 900.00 0.05 45.00 1.50 1350.00
Unskilled No 600.00 0.1 60.00 2.20 1320.00
Subtotal 1047.17 15998.64
Contracror's Overhead % 15.00% 157.08 2399.80
Rate/m ³ ( Without VAT ) 1204.25 18398.44

Estimated by Checked by Approved by

 Analysis of Item Rates
Labor (L) Materials (M) Item rate
Total cost Total (L+M) Item rate , Contractor's
[Link]. / Unit rate Cost VAT @13% including CP,
Description of Work Rate per excluding Including Rs. (with profit (CP)
Norms Category Quantity Cost Rs. Type Unit Quantity excluding excluding Amount Rs. (without
unit Rs. VAT, Rs. VAT VAT) @ 15%, Rs.
VAT, Rs. VAT, Rs. VAT)
1 38 x 75 mm size Salwood frame using 4
(10-3) mm thick glass for glazed shutter for 1
No.
Shutter size : 1.89 x 122 Carpenter 9.00 900 8100 Salwood m3 0.049 177263.25 8685.90 1129.2
= 2.23m2 Labourer 0.90 600 540 Glass 4mm m2 1.085 545.00 591.33 76.9
Hinge 0.00
150 mm No. 8.00 55.14 441.12 57.3
Tower bolt 0.00
150 mm No. 4.00 65.14 260.56 33.9
Handle No. 2.00 35.14 70.28 9.1
Screw & 0.25 100.68 25.17 3.3
nail
8640 10074.35 18714.35 1309.7 20024.02 8979.38 21521.51 9650.90
m2 m2

2 IRON WORKS
Preparation including sand
papering, painting with aluminium
paint and fixing inclusive of labour
cost of iron grills for 1m2

(24-1 Ka) for 3 x 20 mm grill 3 x 20 mm grill m2 1 1814 1814.25 235.9

1814.25 1814 235.9 2050.10 2050.10 2086.39 2086.39
m2 m2

3 Paving Porcelin Glazzed tile in 1:4 C/M

for 1 m2 Mason 1.30 900 1170 Cement M.T. 0.0056 16680.00 93.41 12.1
Labourer 0.45 600 270 Sand m3 0.0152 2072.00 31.49
White cement Kg 0.3228 20.85 6.73 0.9
Porcelin
Glazzesd tile sqm 1.1000 1005.91 1106.50 143.8
1440 1238.13 2678.1342 156.9 2835.00 2835.00 3079.85 3079.85
m2 m2