Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Rate Analysis - 20200817

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 12

Carriage Cost Including Loading Unloading but excluding Stacking (Ref P 227 &230 of Chapter 1 & Table1

SOR

Work Site: Dunlop, West Bengal


1. Distance from Barasat Rly Stackyard to work site = 11 km
2. Distance from Haldia Source to work site for VG 30 Packed Bitumen =120 km
Distance from Dhulagarh Jn (on NH 6) to work site for Bituminous Emulsion (Packed) MS Type / Pen
Grade Bitumen 10/20 (Packed) =26 km
3.

Lead for
Stone
Road Transportation & Lead for Boulder/
Aggregate stone dust Road Transportation & Lead for
Carriage Works for Stone Aggregate
(below mixed with Carriage Works for Steel Steel (SAIL /
Aggregates and Stone (40mm nominal
40mm grit and Bitumen in drums TATA / RINL)
Dust size & above)
nominal
size)

Lead (km) 11 11 11 5
Loading, Unloading &
Stacking by Manual
Means and reducing @
25% for non-stacking
57.75 62.25 47.25 72.00

Any distance upto 5 km Any distance upto 5 km


124.00 124.00 124.00 82.00
@ Rs 124.00 @ Rs 82.00

Above 5 km upto 10 km Above 5 km upto 10 km


54.50 54.50 54.50 0.00
(per km) @ Rs 10.90 (per km) @ Rs 7.30

Above 10 km upto 20 km Above 10 km upto 20 km


10.10 10.10 10.10 0.00
(per km) @ Rs 10.10 (per km) @ Rs 6.70

Above 20 km upto 50 km Above 20 km upto 50 km


0.00 0.00 0.00 0.00
(per km) @ Rs 9.50 (per km) @ Rs 6.30

Above 50 km upto 100 Above 50 km upto 100


0.00 0.00 0.00 0.00
km (per km) @ Rs 8.40 km (per km) @ Rs 5.60

Above 100 km (per km) Above 100 km (per km)


0.00 0.00 0.00 0.00
@ Rs 7.90 @ Rs 5.30
Grand Total (Rs) 246.35 250.85 235.85 154.00

Cost of Individual Stone Aggregates_WB SOR_Road & Bridges Page 226, wef 30/08/2018, SOR:2018 a
Addenda & Corrigenda dated 22nd January 2020.
Carriage +
At BARASAT
loading Overhead Charges, (C) Contractor's
Pakur Variety Stone Railway Yard
Unit unloading = 5% of Profit, (D) =
Aggregates
excluding (A) 10% of (A+C)
(A)
Stacking (B)

Boulder (30/45 Kg) Cum 1,201.00 250.85


HB Gr-I (63-45) Cum 1,399.00 250.85
HB Gr-II (53-22.4) Cum 1,421.00 250.85
Stone Aggregates (37.5
Cum 1,417.00 246.35
mm)
26.5 mm Cum 1,476.00 246.35
22.4 mm Cum 1,491.00 246.35
13.2 mm Cum 1,514.00 246.35
11.2 mm Cum 1,375.00 246.35
5.6 mm Cum 1,122.00 246.35
stone GRIT Cum 1,022.00 246.35

stone dust mixed with grit Cum 1,008.00 235.85

Stone Screening-Type-A
Cum 1,204.00 246.35
(13.2 to 180 mic)
Stone Screening-Type-B
Cum 1,010.00 246.35
(11.2 to 180 mic)
40 mm Cum 1,439.00 250.85
20 mm Cum 1,430.00 246.35
10 mm Cum 1,299.00 246.35
Fine Sand (cum) Cum 990.00
Medium Sand (cum) Cum 1,180.00
Coarse Sand (cum) Cum 1,430.00

Steel (SAIL/TATA/RINL) MT 38,160.00 154.00

Strands MT 60,000.00 154.00


Structural Steel MT 42,766.67 154.00
Cement (MT) MT 5,717.00
First Class Brick 1000 Nos 7,381.00
Brick Aggregates Cum 1,176.00
Brick bats Cum 952.00
Lime (kg) Kg 4.20

Bitumen VG 30 (Packed) MT 35,120.00 802.50 1,756.00 3,687.60


Bitumen Emulsion MS
MT 32,580.00 218.40 1,629.00 3,420.90
Type (Packed)

Penetration Gr.
MT 37,590.00 218.40 1,879.50 3,946.95
Bitumen10/20 (Packed)

5.08 Bituminous Concrete


Providing and laying bituminous concrete with Hot Mix Plant using coarse aggregates, fine aggregates, fi
and bituminous binder of required specification including screening, cleaning of chips and preparing a
quality mix in Hot Mix Plant and ensuring a homogeneous mix, in which all particles of the mineral ag
coated uniformly, transporting the hot mix to work site, laying the mixed materials at specified laying temp
a hydrostatic paver finisher with sensor control to the required grade, level and alignment over prep
coated with tack coat, rolling with smooth wheeled, vibratory and tandem rollers for break down, inter-
finished rolling to achieve the desired density of at least 98% of that of Laboratory Marshall specimen, in
and carriage of bitumen, coarse and fine aggregates and filler materials and hire charges of ma
equipment for construction and quality control, fuels and lubricants and wages of operational staff compl
Clause 507 of Specifications for Road & Bridge Works of MoRT&H (5th Revision).

For Grading 2
(13.2 mm nominal size, 30mm/40 mm thick.) Using Drum mix Type HMP of minimum capacity 60-90 TPH.

Unit = Cum
A. Rate of item as per relevant Section of the Schedule of Rates
A. Total cost Rs.

Item Size Unit Quantity Rate (Rs./


unit)
Chips 13.2mm cum 0.2959 1760.35
Chips 11.2mm cum 0.2959 1621.35
Chips 5.6mm cum 0.2959 1368.35
stone dust with grit 40% cum 0.5919 1243.85
Lime Lime Kg 45.0000 4.20
Bitumen VG 40 Kg 137.0000 40.37
B. Total material cost Rs.
(A+B) =Rs.
ITEM RATE = Rs.
say

5.14 Mastic Asphalt


Providing and laying Mastic asphalt wearing course with paving grade bitumen meeting the requirem
table 500-29 using approved coarse aggregate, fine aggregate, filler material and bitumen, prepa
Mastic cooker including cost and carriage of all ingredients, cost of heating aggregates and binder, mixing
proportions conforming to approved Job Mix Formula and laid to required level and slope after
surface, compacting, sealing the construction joints and surface finishing conforming to specificatio
providing antiskid surface with bitumen pre-coated fine-grained hard stone chipping of 13.2 mm nomina
rate of 0.005 cum per 10 sqm and at an approximate spacing of 10 cm center to center in both directions,
surface when the temperature of surfaces not less than 100°C, protruding 1 mm to 4 mm over ma
including the hire charges of all tools and plants and machinery, pay of operators, cost of fuel and lubri
other incidental charges and quality control all complete as per Clause 516 of Specifications for Road & B
of MoRT&H (5th Revision).

(i) 25 mm thickness

Unit = sqm
A. Rate of item as per relevant Section of the Schedule of Rates
A. Total cost Rs.

Item Size Unit Quantity Rate (Rs./


unit)
Chips 13.2mm cum 0.0005 1760.35
Chips 11.2mm cum 0.0079 1621.35
Chips 5.6mm cum 0.0079 1368.35
Sand Medium cum 0.0111 1180.00
Lime Lime Kg 10.2900 4.20
Bitumen VG 30 (Packed) Kg 0.0143 40.37

Bitumen 10/20 Kg 5.7100 42.63


B. Total material cost Rs.
(A+B) =Rs.
ITEM RATE = Rs.
say

12.5(A) Plain/Reinforced Cement Concrete in Open Foundation complete as per Drawing and Technical Specifica

A PCC Grade M20


Unit : cum
A. Rate of item as per relevant Section of the Schedule of Rates
A. Total cost Rs.

Item Size Unit Quantity Rate (Rs./


Chips 40mm down cum 0.360 unit)
1689.85
Chips 20mm down cum 0.360 1676.35
Chips 10mm down cum 0.180 1545.35
Cement 43 Grade Kg 400.000 5.717
B. Total material cost Rs.
(A+B) =Rs.
ITEM RATE = Rs.
say

EXTRA BOQ Item No 1 Making suitable designed support of CC cribs using structural steel (including 5 % wastage) such a
Channels and R S Joists,conforming to Grade Designation E 250; Quality "A" as per IS 2062

Unit = 1 MT
A. Rate of item as per relevant Section of the Schedule of Rates
A. Total cost Rs.
B. Cost of Steel = Quantity of Steel X Basic Price of Steel
Item Size Unit Quantity Rate (Rs./
unit)
Structural - Kg 1050 42.77
Steel
B. Total material cost Rs.
C. (Cost of Carriage including loading - unloading charges )/1.15
C. Total Carriage cost including loading - unloading Rs.
(B + C) = Rs
D. Over Head Charges @ 15 % of (B+C) Rs.
(B + C + D) = Rs
E. Contractor's Profit @ 10 % of (B+C+D) Rs.
(A+B+C+D+E) = Rs.
say

4.06 Supplying, spreading and consolidating Stone Dust to a depth of 100 mm and above at desired density a
per Specification with power roller to proper gradient and camber including watering as necessary,
guarding, barricading and making adequate earthen bundh where necessary to protect the edges and
water for 2 to 3
days, mending cracks and depressions by rolling where necessary including all incidental charges of rolle
& lubricants complete as per specification.

Unit : cum
A. Rate of item as per relevant Section of the Schedule of Rates
A. Total cost Rs.

Item Size Unit Quantity Rate (Rs./


Stone Stone Dust cum 1.429 unit)
1243.85
Dust
B. Total material cost Rs.
(A+B) =Rs.
ITEM RATE = Rs.
say
7 &230 of Chapter 1 & Table1 of PWD

al

n =120 km
Emulsion (Packed) MS Type / Penetration

Lead for Packed


Lead for Packed
Emulsion
Bitumin (Haldia)
(Dulagarh)

120 26

42.00 42.00

82.00 82.00

36.50 36.50

67.00 20.10

189.00 37.80

280.00 0.00

106.00 0.00
802.50 218.40

wef 30/08/2018, SOR:2018 and 7th


2020.
Deduction for
Rate at Project
Container Cost
Site
(Packed
(A+B+C+D+E)
Bitumen) (E)

1,451.85
1,649.85
1,671.85

1,663.35

1,722.35
1,737.35
1,760.35
1,621.35
1,368.35
1,268.35

1,243.85

1,450.35

1,256.35

1,689.85
1,676.35
1,545.35
990.00
1,180.00
1,430.00

38,314.00

60,154.00
42,920.67
5,717.00
7,381.00
1,176.00
952.00
4.20

-1,000.00 40,366.10
-1,000.00 36,848.30

-1,000.00 42,634.85

g coarse aggregates, fine aggregates, filler materials


ning, cleaning of chips and preparing a uniform and
in which all particles of the mineral aggregates are
mixed materials at specified laying temperature with
d grade, level and alignment over prepared surface
nd tandem rollers for break down, inter-mediate and
that of Laboratory Marshall specimen, including cost
d filler materials and hire charges of machinery and
nts and wages of operational staff complete as per
T&H (5th Revision).

e HMP of minimum capacity 60-90 TPH.

1205.00

Cost (Rs.) Remarks

520.89
479.76
404.89
736.23
189.00
5530.16
7860.93
9065.93
9065.93 per cum.
9065.90
grade bitumen meeting the requirements given in
ate, filler material and bitumen, prepared by using
of heating aggregates and binder, mixing in specified
nd laid to required level and slope after cleaning the
ace finishing conforming to specifications including
hard stone chipping of 13.2 mm nominal size at the
10 cm center to center in both directions, pressed into
, protruding 1 mm to 4 mm over mastic surface,
, pay of operators, cost of fuel and lubricants and all
Clause 516 of Specifications for Road & Bridge Works

172.00

Cost (Rs.) Remarks

0.88
12.81
10.81
13.10
43.22
0.58

243.44
324.84
496.84
496.84 per sqm.
19873.60 per cum

as per Drawing and Technical Specifications.

Page No. 286

2043.00

Cost (Rs.) Remarks


608.35
603.49
Remarks

278.16
2286.80
3776.80
5819.80
5819.80 per cum.
5819.80

steel (including 5 % wastage) such as T, Angles,


; Quality "A" as per IS 2062

Page No. 218

0.00

Cost (Rs.) Remarks

44905.00

44905.00

133.91
45038.91
6755.84
51794.75
5179.48
56974.23
56974.23

100 mm and above at desired density and C.B.R. as


mber including watering as necessary, and lighting,
ere necessary to protect the edges and curing with

ry including all incidental charges of roller, cost of fuel

Page No. 245

207.00

Cost (Rs.) Remarks


1776.93

1776.93
1983.93
1983.93 per cum.
1983.93

You might also like