MRS 2019 RATE ANALYSIS

Item Code : 03-71-a Unit (British) 1000 Sft

Item Name : Subgrade Preparation In Earth Cut ; Mod. AASHTO 95%

Detail Qty Unit Rate (Rs.) Amount

MATERIAL

Total Material 0.00

LABOUR
Labourer 0.128 Day 600.00 1 Day 76.86
Sundries (Labour Only) @ 3% 2.31

Total Labour 79.17

EQUIPMENT
Bull Dozer 90 HP 0.38440 Hour 1245.26 1 Hour 478.68
Motor Grader 140 HP 0.19220 Hour 1758.00 1 Hour 337.89
Water Tank Tow Type (4000 L) 1.15330 Hour 591.77 1 Hour 682.49
Tractor 50 HP 0.51260 Hour 481.01 1 Hour 246.57
Pump 4" delivery (Diesel) 0.32040 Hour 625.00 1 Hour 200.25
Combination Roller 18T 0.44850 Hour 3200.00 1 Hour 1435.20

Total Equipment 3381.08

Total Material + Labour + Equipment 3460.25

Add 22.5% Contractor Proffit+Over Head+I/tax Excluding Sundries 778.04

Grand Total Per Unit (1000 Sft) 4238.29

Grand Total Per Unit (1 SM) 45.60

679158420.xls / Original MRS 2019

 BID TIME MARKET RATE ANALYSIS JULY 2020
Item Code : 03-71-a Unit (British) 1000 Sft

Item Name : Subgrade Preparation In Earth Cut ; Mod. AASHTO 95%

Detail Qty Unit Rate (Rs.) Amount

MATERIAL

Total Material 0.00

LABOUR
Labourer 0.128 Day 800.00 1 Day 102.48
Sundries (Labour Only) @ 3% 3.07

Total Labour 105.55

EQUIPMENT
Bull Dozer 90 HP 0.38440 Hour 1089.03 1 Hour 418.62
Motor Grader 140 HP 0.19220 Hour 1508.80 1 Hour 289.99
Water Tank Tow Type (4000 L) 1.15330 Hour 591.35 1 Hour 682.00
Tractor 50 HP 0.51260 Hour 402.69 1 Hour 206.42
Pump 4" delivery (Diesel) 0.32040 Hour 625.00 1 Hour 200.25
Combination Roller 18T 0.44850 Hour 2817.48 1 Hour 1263.64

Total Equipment 3060.92

Total Material + Labour + Equipment 3166.47

Add 22.5% Contractor Proffit+Over Head+I/tax Excluding Sundries 711.77

Grand Total Per Unit (1000 Sft) 3878.24

Grand Total Per Unit (1 SM) 41.73

679158420.xls / Tender Time July 2020

 CURRENT MARKET RATE ANALYSIS DECEMBER 2021
Item Code : 03-71-a Unit (British) 1000 Sft

Item Name : Subgrade Preparation In Earth Cut ; Mod. AASHTO 95%

Detail Qty Unit Rate (Rs.) Amount

MATERIAL

Total Material 0.00

LABOUR
Labourer 0.128 Day 800.00 1 Day 102.48
Sundries (Labour Only) @ 3% 3.07

Total Labour 105.55

EQUIPMENT
Bull Dozer 90 HP 0.38440 Hour 1282.33 1 Hour 492.93
Motor Grader 140 HP 0.19220 Hour 1818.08 1 Hour 349.43
Water Tank Tow Type (4000 L) 1.15330 Hour 591.35 1 Hour 682.00
Tractor 50 HP 0.51260 Hour 499.34 1 Hour 255.96
Pump 4" delivery (Diesel) 0.32040 Hour 625.00 1 Hour 200.25
Combination Roller 18T 0.44850 Hour 3204.08 1 Hour 1437.03

Total Equipment 3417.60

Total Material + Labour + Equipment 3523.15

Add 22.5% Contractor Proffit+Over Head+I/tax Excluding Sundries 792.02

Grand Total Per Unit (1000 Sft) 4315.17

Grand Total Per Unit (1 SM) 46.43

679158420.xls / Current Dec 2021