ANALYSIS OF RATES

Rate w.e.f. 01- 11 - 2012

CIRCLE : 28th Circle, NH , PWD,

BAREILLY

DIVISION : N H Construction Division, PWD ,Bareilly

NH-74

IN KM

299

Distance from Mathura Refinery Distance from Panipat Refinery

MATERIAL

Bitumen VG30(Bulk)
From Mathura Refinery

Emulsion R/S (Packed
Reconditioned Drums from Panipat Refinery

284 357 CRMB-55(Bulk)
from Mathura Refinery

)

( Rs )
Basic Rates 01-11-2012 Excise Duty@14% on 'A' Education Cess@ 3% on 'B' Cartage(1.75/km) excluding 10% O.H. 284×2 km A B C D 36611.00 5125.54 153.77 903.64

( Rs )
35008.00 4901.12 147.03 -

( Rs )

36801.00 5152.14 154.56 903.64

Cartage(1.75/km) excluding 10% O.H. 357X1.75 EMPTY DRUMS Total '(A+B+C+D+ E)' SAY

E

-

567.95

(-)1500 F G 42793.94 42794 39124.11 39124 43011.34 43011

JUNIOR ENGINEER

ASSISTANT ENGINEER

EXECUTIVE ENGINEER

SUPERINTENDING ENGINEER

28th

Circle(N.H.)

P.W.D. Bareilly

11 (Rs) 12 G.77 1130.5 Total=670.75 670. 3) Cartage rates has been taken approved by SE Lko.00 0.6 mm and below Stone Dust 590.77 1130. ) P.D. 4) Quarry rates are for approved quarry and RMR rates are minimum .77 590.00 500.P. (8+9+10) (Rs) 11 1090. 8 2. Construction Division P.4mm/ 11.77 1190. NH.00 500.77 1190.77 1100.00 1098.W. Construction Division P.00 R.25 = 55.77 Less Loading= (-)19. Circle in the RMR.00 0.00 590.00 500.77 1100.7mm) Stone grit 5.00 0.Total of col 11+12 (Rs) 13 1090.77 0.M. Transit Tax (Rs) 10 Total of col.00 0.3-9. Quarry Quarry Rate ( Rs) Distance from Quarry to site (Km) K P 299 CIRCLE: 28th Circle.77 1060.25 Stone Ballast ( 45-90 mm) Lal Kuan Lal Kuan Lal Kuan Lal Kuan Lal Kuan Lal Kuan Lal Kuan Lal Kuan Lal Kuan Lal Kuan Stone Ballast ( 45-63 mm) Stone Ballast ( 22.77 1190.77 450.00 0.77 1060.18 1098.W.5%/1. Bareilly N.0 590.00 9 14 upto 75 KM=612.W.77 1190.H.77 1190.77 1100. PWD.D.77 590. Bareilly .77 0.77 450.ROAD METAL RATES KM DIVISION: NH Division. (Rs) 7 590.75/1.8 mm / 2. JUNIOR ENGINEER ASSISTANT ENGINEER EXECUTIVE ENGINEER SUPERINTENDING ENGINEER N.1=609.D.18 1) Distances from quarry have been taken from the shortest route.77 1130.8 11.77 1190.77 Total (3+7) (Rs) Wastage on col.18 Trade Tax on col.18 Remarks Cost of cartage (Rs) 6 Cost of cartage excluding C.77 590.4-53 mm) 16mm-22. PWD.S.H.W.2mm/ 10-16mm 76 to 88 KM@4.77 1190.77 590.00 548.25 13x4. BAREILLY NH-74 ( New N H No -30 ) Km. Bareilly 28th Circle ( N. in weight ) 603.00 0.H. 2) Quarry rates have been taken of the respective circle applicable.2mm/13.5=58. BAREILLY BAREILLY I.77 1060.77 1190.2-2.77 1190.D. ( for GSB Gr I) stone boulder Coarse Sand 0. No.5%(R s) 1 299 299 299 299 299 299 299 299 299 299 2 3 500 510 540 600 600 600 470 450 500 550 4 5 88 88 88 88 88 88 88 88 88 88 8 1090.B.00 Stone boulder for pitching ( 25-60 Kg.5 (6.00 0. Construction Division P.77 450.00 1098.H.77 say 590. Bareilly N.

29 95175.63 300.60 kg per sqm Cost of Water a+b+c d) Overhead charges @ 10% on (a+b+c) a+b+c+d c) Contractor's profit @ 10% on (a+b+c+d) Cost for 3500 sqm = a+b+c+d+e Rate per sqm = (a+b+c+d+e)/3500 say ton KL 2.00 125.04 Add 55% escalation on machinery 3801.000 1.63 86522.00 516.80 1032.40 250.00 82460.16 9517.00 644.52 104692.84 c) Material Bitumen emulsion @ 0.ANALYSIS OF RATES Prime Coat : Description Unit Quantity Rate Rs Cost Rs Providing and applying primer coat @ 0.800 2.00 82160.40 hour hour hour hour 2. Unit = sqm / 3500SQM a) Labour Mate Mazdoor b) Machinery Mechanical broom @ 1250 sqm per hour Air compressor 250 cfm Emulsion pressure distributor Water tanker 6 KL capacity day day 0.000 39124.11 50.00 2452.080 2.00 576.91 JUNIOR ENGINEER ASSISTANT ENGINEER EXECUTIVE ENGINEER .00 200.68 29.80 1349.00 260.100 6.00 10.000 230.87 8652.000 130.00 200.91 29.800 2.00 206.600 Kg per Sqm with bitumen emulsion on prepared surface of granular Base including clearing of road surface and spraying primer.

04 3491.77 day day 0.5.84 tonne 0.080 2.00 1239.00 516.00 516.40 250.33 10.59 37985.00 644.80 1032.080 2.25kg per sqm a+b+c d) Overhead charges @ 10% on (a+b+c) c) Contractor's profit @ 10% on (a+b+c+d) Cost for 3500 sqm = a+b+c+d+e Rate per sqm = (a+b+c+d+e)/3500 tonne 0.91 34253.11 27386.25 kg per sqm Unit = sqm / 3500SQM a) Labour Mate Mazdoor day day 0.00 260.83 3798.800 2.12 3113.58 41784.000 230.88 31139.11 34233.00 206.85 13.40 b) Machinery Mechanical broom @ 1250 sqm per hour Air compressor 250 cfm Emulsion pressure distributor Add 55% escalation on machinery c) Material Bitumen emulsion @ 0.00 576.00 125.04 3491.ANALYSIS OF RATES TACK COAT: Description Unit Quantity CL.80 1032.44 45962.000 130.41 4178.00 10.700 39124.000 230.00 576.800 2.40 a+b+c d) Overhead charges @ 10% on (a+b+c) c) Contractor's profit @ 10% on (a+b+c+d) Cost for 3500 sqm = a+b+c+d+e Rate per sqm = (a+b+c+d+e)/3500 JUNIOR ENGINEER ASSISTANT ENGINEER EXECUTIVE ENGINEER .03 3425.00 10.5.13 hour hour hour 2.00 260.00 206.84 TACK COAT: Description Unit Quantity CL.40 250.875 39124.00 644.800 2.00 125.15/516 Rate Rs Cost Rs Providing and applying tack coat with bitumen emulsion at the rate of 0.800 2.15/516 Rate Rs Cost Rs Providing and applying tack coat with bitumen emulsion at the rate of 0.00 1239.30 37678.20 kg per sqm hour hour hour 2.20 kg per sqm Unit = sqm / 3500SQM a) Labour Mate Mazdoor b) Machinery Mechanical broom @ 1250 sqm per hour Air compressor 250 cfm Emulsion pressure distributor Add 55% escalation on machinery c) Material Bitumen emulsion @ 0.000 130.

20 b) Machinery Batch mix HMP 100 TPH Capacity Paver finisher Generator 250 KVA Front end loader 1 cum bucket capacity Tipper 10 tonne capacity Add 10 per cent for loading and unloading Smooth wheeled roller 8-10 tonnes Vibratory roller Finish rolling with 6-8 tonnes roller.65 EXECUTIVE ENGINEER JUNIOR ENGINEER ASSISTANT ENGINEER .00 3120.00 520.00 2534.77 138176.850 42793.77 1190.05 weight of mix = 205 x 2.000 6.00 1.km 6.00 234.00 2700.3 percent of mix hour hour hour 6.5 mm 40 per cent 5 mm and below 20 per cent a+b+c d) C) Overhead charges@10% on (a+b+c) a+b+c+d Contractor.00 hour hour hour hour t.00 675.040 116.08 1230306.65* 6.000 130.43 1118460.60 2878.000 450*3 11167.s profit @ 10% on (a+b+c+d) cum cum cum 116.040 58.15 tonnes Taking density of aggregate = 1.30 3876.000 6.94 635490.00 109.G.65 Cost for 205 cum = a+b+c+d+e Rate per cum = (a+b+c+d+e)/205 say 6601.20 87093.00 450.55 6601.48 980932.00 2349.15 tonne 14.85 = 435.020 1190.69 1353337.5 ton/cum Volume of aggregate = 290.000 5.74 67002.00 3774.5.77 1190.65* 297.00x0.00 125. M.ANALYSIS OF RATES B.3/504 Rate Rs Cost Rs Providing Unit = cumand laying bituminous macadam with hot mix plant using crushed aggregates of specified grading premixed with Taking output = 205 cum (450 tonnes) a) Labour Mate Mazdoor Skilled mazdoor for checking line & levels day day day 0.15 134994.00 47901.00 135.78 111846.65* 6.95 69088.00x0.20 1750.-30 @ 3.90 1158.10 mm 40 per cent 10 . Add 55% for escalation on machinery c) Material i) Bitumen V. Description Unit Quantity CL.95 138176.00 994.000 6.00 629.10cum GradingII(19 mm nominal size) 25 .86 123030.840 14.85 tonnes Weight of aggregate = 450 -14.00x0.00 738.2 = 450 tonne ii) Aggregate Total weight of mix = 450 tonnes Weight of bitumen = 14.

level and allignment .77 4500.00x0.000 130.00 1. 508 complete in all respect .75 and below @ 43 per cent Filler a+b+c d) E) Overhead charges@10% on (a+b+c) a+b+c+d Contractor.s profit @ 10% on (a+b+c+d) cum cum 162.5 tonnes Weight of aggregate = 450 -22.00 3774.88 say JUNIOR ENGINEER ASSISTANT ENGINEER Cost for 195 cum = a+b+c+d+e Rate per cum =(a+b+c+d+e)/195 (For Grading-II) 9160.63 162397.74 67002.46 1786372.00 2534.000 5. vibratory and tandem rollers to achhieve the required compaction as per MORTH specification clause no. laying with a hydrostatic paver finisher to the required grade . Unit = cum a) Labour Mate Mazdoor Skilled mazdoor for checking line & levels Taking output = 195 cum (450 tonnes) day day day 0.000 6.km 6.00 109.00 193440.15 GradingII:10 mm (Nominal size) Bitunen @ 5 per cent CRMB 55 weight of mix = 450 tonne Aggregate Total weight of mix = 450 tonnes Weight of bitumen = 22.850 8.65* 6.00 994. hour hour hour 6.75 mm @ 57 per cent 4.65* 297.5-4.7/508 Rate Rs Cost Rs Providing and laying semi dense bituminous concrete with HMP using crushed aggregates of specified grading. transporting the hot mix to work site.22 1476340.840 14. B.09 9160.00 738.00x0.50 = 427.5 ton/cum Volume of aggregate = 285 cum 9.00 234.00 3120.000 6.00 125.000 450*3 11167.06 1623974.00 135. premixed with bituminous binder @ 5 per cent of mix and filler.rolling with smoothed wheeled roller.20 87093.00 520. D.00 hour hour hour hour t.77 1190.00 2349.34 967755.57 147634.60 2878.47 38475.65* 6.550 1190.450 116.00 2700.20 1750.00 629.16 1338812.20 b) Machinery Batch mix HMP 100 TPH Capacity Paver finisher Generator 250 KVA Front end loader 1 cum bucket capacity Tipper 10 tonne capacity Add 10 per cent for loading and unloading Smooth wheeled roller 8-10 tonnes Vibratory roller 8 tonnes for intermediate rolling Finish rolling with 6-8 tonnes roller.30 3876.00 Add 55% for escalation on machinery c) Material 47901.59 139141.ANALYSIS OF RATES S.000 6.00x0.500 43011.90 1158.00 450. Description Unit Quantity CL.5.50 tonnes Taking density of aggregate = 1.00 tonne 22. C.00 675.15 134994.88 EXECUTIVE ENGINEER .

11 cum per 10 sqm with hydraulic chip spreader.49 679211.89 61746.00 hour hour hour hour hour 6.72 56133.00 10200.00 206.17 617464.00 1782.69 65.00 31. sprayed at the rate of 9 kg per 10 sqm and spreading 5.02 561331.00 125.000 230.77 d) e) Cost for 10500 sqm = a+b+c+d+e Rate per sqm = (a+b+c+d+e)/10500 say . with crack width below 6 mm after cleaning with a mechanical broom.000 6.17 125030. Unit = sqm Taking output = 10500 sqm a) Labour Mate Mazdoor b) Machinery Mechanical broom @ 1250 sqm per hour Air compressor 250 cfm Bitumen pressure distributor @ 1750 sqm per hour Hydraulic Chip spreader Smooth wheeled road roller 8-10 tonne Add 55% for escalation on machinery day day 0.00 c) Material Modified binder Crushed stone aggregates 5.00 18750.000 43011.240 6.85 531488.00 1700.38 64.00 297.000 6.50 406457.450 105.000 130.00 1236.00 10312.6 mm size a+b+c Overhead charges @10% on (a+b+c) a+b+c+d Contractor's profit @10% on (a+b+c+d) tonne cum 9. using modified binder complying with clause 521.000 6.34 1190.20 1380.00 781. sweeping the surface for uniform spread of aggregates and surface finished to conform to clause 902.20 750.000 6.00 4152.00 692.ANALYSIS OF RATES Stress absorbing membrane (SAM) crack width less than 6 mm Providing and laying of a stress absorbing membrane over a cracked road surface.6 mm crushed stone aggregates @ 0.50 29062.

00 200000.50 mts in depth and in 20 cms layers including ramming & dressing the surface to required level and slopes including 1. pipe in black colour with three colourRetroReflective strips bonded on it each size 3 inch wide.00 on NH-74.00 8 320.00 9 drawings and MORT&H specification cause no.80 1167. PWD.00 1689800. Ref.00 to 304.reflectorised cautionary.70 9600.00 517500.00 200000.2012 Sl. deep for built up overhead structure including earthwork in excavation. no. uniform and free from streaks and holes on Bituminous Surface as per cause 803 of MORT&H.B. Providing and applying tack coat with bitumen emulsion at the rate of 0. 1600.00 497. 100mm thick lean concrete in 1:4:8 cement.P.S.labour.E. hazard markers.C.00 517500. 28th Circle.00 Cum Cum 5 6 1883.00 1309. 46200.33756134)/33756134 = . From km 294.85 17249937.00 276480.5mm thick surface applied glass beads as per IRC:35 including cost of all materials.00 9.B. pipe bracing as per approved design. 200000. 2551/1T. coarse sand and 20mm gauge stone grit.00 Unit Sqm Sqm Sqm Tender/ Sanctioned Rate 62.e.40 8835. Earthwork in cutting or in embankment in ordinary soil .50 % ( Above) 100*(33823383. coarse sand and 40mm gauge stone ballast .60 16637623.00 1600.00 13.70 Tendered Amount 2896740.S.machineries.04 at the rate of 0.00 on NH-74.00 10 Providing and fixing of retro. 1 2 3 4 Description of work Providing and laying of a stress absorbing membrane over a cracked road surface.S. T&P etc.The finished surface to be level.From km 294. BAREILLY Name of Work: Periodical Renewal from km 294.00 No. with 1:2:4 cement.00 aggregates of specified grading.00 32614622.00 to 304. No.88 3003000.C.25 kg per sqm on the prepared bituminous/granular surface cleaned with mechanical broom.00 200000. NH.00 214200. as per direction of E/I.00 470.plate at top and bottem for bearing of horizontal frame comprising of 40 mm N.00 m to 12.dressing and compacting the soil to achieve 95% procter density including royality and other 7500. 1.00 777700.00 928291.70)/32614622.00 on NH-74. as per S. mandatory and informatory sign as per IRC :67 11 Providing and fixing RetroReflectorised Cat " s Eyes 28.20 m.00 512000. excavation to be in regular pits not exeeding0.00 Sqm 9600.reflective part covered with m.805 of 8. Amounting Rs = 33756134.00 on NH-74.s.(Bly)-28/10 Dated:28. Providing and laying semi dense bituminous concrete 25mm thick campacted with 100-120 TPH batch type HMPcrushed 70700.00 7 taxes etc.00 548490.70 = 3.required for proper completion of work including all other 3400.C. R.253a Providing and laying Hot Applied Thermoplastic Compound 2.00 276480. Providing and laying bituminous macadam 50 mm thick campacted with 100-120 TPH hot mix plant rom km 294.15 Supply and Errection of built up Overhead Structure 11. Construction are 3. No.65 9160.20 kg per sqm on the prepared bituminous/granular surface cleaned with mechanical broom.00 to 304.20 m.I. 1.06.50 % Above the tendered amount i.13 Supplying and installation of M.75x0.complying with clause 521.00 No. pipe as vertical member welded with 10 mm M.K.00 Cum 69.00 512000.00 m. made heavy class main pipe as of 25 mm class medium N. Total Amount Rates Quoted by the Bidder M/S A. object markers).00 charges and taxes. delineators (road way indicators. Providing and applying tack coat with bitumen emulsion No.00 to 304.00 to 304. Foundation of size 0.00 69.00 8641559. drawing.00 8344089.77 6601.s. 8. high above ground level made of 65 mm dia m. Heavy class M. high made up of 300 mm N.Comparative Statement Tender Inviting Autority: S.70 11.00 on NH-74.00 1689800. wire mesh complete including fixing in 1:2:4 cement concrete complete as per Sqm 497.00 470.C.00 6374.89 . including supply and grouting of 25mm dia foundation bolts (600mm long) as per provision of structure including cost of reinforcement and shuttering etc.00 to 304. with one coat of steel primer and two coats of synthetic enemel paint complete the work includes construction of R.00 33823383.75x and 1.00 m span comprising of two vertical posts of 6.B.00 Contractor's Rates with respect to sanctioned/ tendered rates Contractor's Rates with respect to Current rates = 100*(33756134-32614622. From km 294.89 No. all respects From km 294.00 548490.5 m lift and 30 m lead and also including watering.00 256326.00 23800.or Qty.10 Current Amount as per Rate (1-12current rate 2012) 65.13 10.00 of NH-74 New NH 30 ) in the State Uttar Pradesh .

Description of work No.or Qty. Unit Tender/ Sanctioned Rate Tendered Amount Current Amount as per Rate (1-12current rate 2012) .Sl. No.