Rate Analysis

Based on MSR 2017

Name of work:-Impvt of Ayangpalli road.
Lead Chart
1. Carriage charge of stone aggregate from Bongmol

2 Km. 1 Km. (approach)

Khongnangkarak
290 km 298 km 0 317.0km km 320
Kanglatonbi Sekmai 316 km Imphal Add 12% GST on A
PWD Store 1.80 km
Work site
5.15 km Add 3% Contingency Charges on B

Mean Lead
( 1.80 + 5.15 )/2 = 3.48 km
Say = 3.48 km
Transportation Charges
Lead involved (Lead upto work site)
(i) Stone metal above 40 mm Lead:- ( 317.00 - 290.00 )+ 3.48 + 2.0 = 32.48 km
(ii) Stone metal below 40 mm Lead:- ( 317.00 - 290.00 )+ 3.48 + 2.0 = 32.48 km
(iii) Bitumen ( 317.00 - 316.00 )+ 3.48 = 4.48 km
(iv) Sand gravel ( 317.00 - 298.00 )+ 3.48 + 1.0 = 23.48 km
(v) Sand ( 317.00 - 298.00 )+ 3.48 + 1.0 = 23.48 km
(vi) Steel/Cement ( 320.00 - 317.00 )+ 3.48 = 6.48 km
From source to Mixing plant
(i) Stone metal above 40 mm Lead:- ( 316.00 - 290.00 )+ 2.0 = 28.00 km
(ii) Bitumen = 5.00 km
(iii) Sand ( 316.00 - 298.00 )+ 1.00 = 19.00 km
From Mixing plant to Work site
(i) Mix Material ( 317.00 - 316.00 )+ 3.48 = 4.48 km
Transportation Charges
From Source to work site
(i) Stone metal above 40 mm Lead:- 32.48 Km.
0 - 5 Km. = Rs.263.17/ Cum
5 - 10 Km. @ Rs.19.72 / Km. = Rs.98.60/ Cum
10 - 20 Km. @ Rs.15.27 / Km. = Rs.152.70/ Cum
20 - 32.48 Km. @ Rs.11.73 / Km. = Rs.146.33/ Cum
= Rs.660.80/ Cum
Add 15% C.P. (+) = Rs.99.12 / Cum
= Rs.759.92 / Cum
75mm compaceted thickness = Rs.1,013.23 / Cum
(ii) Stone metal below 40 mm Lead:- 32.48 Km.
0 - 5 Km. = Rs.242.71/ Cum
5 - 10 Km. @ Rs.18.19 / Km. = Rs.90.95/ Cum
10 - 20 Km. @ Rs.14.08 / Km. = Rs.140.80/ Cum
20 - 32.48 Km. @ Rs.10.82 / Km. = Rs.134.98/ Cum
Rs.609.44/ Cum
Add 15% C.P. (+) = Rs.91.42 / Cum
= Rs.700.86 / Cum
75mm compaceted thickness = Rs.934.47 / Cum
(iv) Bitumen 4.48 Km.
0 - 5 Km. = Rs.183.16 / MT
Rs.183.16 / MT
Add 15% C.P. (+) = Rs.27.47 / MT
= Rs.210.63 / MT
From Source to Mixing plant
(i) Stone metal below 40 mm Lead:- 28.00 Km.
 0 - 5 Km. = Rs.242.71/ Cum
5 - 10 Km. @ Rs.18.19 / Km. = Rs.90.95/ Cum
10 - 20 Km. @ Rs.14.08 / Km. = Rs.140.80/ Cum
20 - 28.00 Km. @ Rs.10.82 / Km. = Rs.86.56/ Cum
Rs.561.02/ Cum
Add 15% C.P. (+) = Rs.84.15 / Cum
= Rs.645.17 / Cum
(ii) Bitumen
0 - 5 Km. = Rs.183.16 / MT
Rs.183.16 / MT
Add 15% C.P. (+) = Rs.27.47 / MT
= Rs.210.63 / MT
(iii) Sand 19.00 Km.
0 - 5 Km. = Rs.242.71/ Cum
5 - 10 Km. @ Rs.18.19 / Km. = Rs.90.95/ Cum
10 - 19 Km. @ Rs.14.08 / Km. = Rs.126.72/ Cum
Rs.460.38/ Cum
Add 15% C.P. (+) = Rs.69.06 / Cum
= Rs.529.44 / Cum
D' Earth /Mooram
0 - 5 Km. = Rs.225.61 / km
Add 15% C.P. (+) = Rs.33.84 / Cum