You are on page 1of 1

1) POTHOLE CALCULATIONS (PER Sqm)

50 mm MPM= 1000*3.75*5%*(2 years)=375*165 (item 8.35) = 0.62 lakh

20 mm ogc,seal coat= 1000*3.75*5%*(2 years)= 375*276 (item 8.08) = 1.035 lakhs

Add Roylty= 375*0.06*141.34 = 0.032 Lakhs

Add Asphalt Difference (As on 16/04/2019) = (0.002+0.00146+0.0003+0.00098)*(30220-

28040)= 10.33*1000*3.75*5%*(2 Years) = 0.039 lakhs

Add Lead Charges (For Avg Lead 20 Km)

i) MPM -- Metal 0.06 * 366.04 =21.96

Asphalt 0.002*2520= 5.04

Metal below 40 mm 0.012* 381.95 = 4.58

Total = Rs. 31.58

ii) OGC tack coat & Seal coat= Metal 40 mm below (0.027+0.009)*381.95 = Rs. 13.75

Asphalt (0.00146+0.0003+0.00098)*2520= Rs. 6.90

Total= Rs. 20.65

Total Lead charges = (31.58+20.65)* 1000*3.75*5%*(2 Years) = 0.19 Lakhs

Total = 1.92 lakhs

With 12% GST= 2.15 lakhs per Km

Per Sqm= Rs. 573.33 Sqm = 573/100000 lakhs

2) Drains ( Per Km)

Catch water drains =( 2 Sides) *1000*(2.1+0.9)/2*0.9*10%*(2 years) = 540*72 (item 2.18)=

0.39 lakhs, With GST = 0.44 lakhs per Km

3) Side Shoulders (Per Sqm)

Supplying & spreading=(2 sides)*1000*1.2*0.2*10%*(2years)=96*351 (Item 2.29a & 2.30) =

0.34lakhs

Compacting = (2 sides)*1000*1.2*10%*(2years)= 480*16 (Item 2.31) = 0.077 lakhs

Roylty= 96*141.34 = 0.136 lakhs

Lead charges (3 Km)= 96*181.79 = 0.17 lakhs

Total rate per Km= 0.72 lakhs, With GST = 0.81 lakhs

Rate per Sqm= 81000/480 = Rs. 168.75 sqm = Rs. 168.75 /100000 Lakhs

You might also like