Rate Analysis

LEAD Calculation
METAL & GSB
1.0) (Dala) Quarry at a distance of 75 km from start point of project 17.4 Plant Chaiange

Average Lead to Plant From Querry - km

Average Lead From Plant From Site - km
Total Lead 15.00 km

Lead from quarry

Total Average Lead 15.00 km

CARTAGE COST Rate Km Total Amount

Upto 1 km 34.70 x - -
Upto 2 km 48.50 x - -
Upto 3 km 64.70 x - -
Upto 4 km 78.60 x - -
Upto 5 km 92.40 x 1.00 92.40
for Every Km beyond 5 Km up to 30 km 13.90 x 10.00 139.00
for Every Km beyond 11.60 x - -

TOTAL CARTAGE COST 231.40

Feasibility Report DPR for Capacity Augmentation to 2 Lane ROB with Service Road Ch 136+225 to 137+250 (Khutar-Lakhimpur Section) of National Highway-730 in the State of
Uttar Pradesh (Package III) SAI Consulting Engineers Pvt. Ltd.
 Rate Analysis

LEAD Calculation
SAND
(Dala) Quarry at a distance of 75 km from start point of project
For Site For Plant
Average Lead to Plant From Querry - km -
Average Lead From Plant From Site - km -
Total Lead 15.00 km -
CARTAGE COST

Upto 1 km 36.00 x - - -
Upto 2 km 50.40 x - - -
Upto 3 km 67.20 x - - -
Upto 4 km 81.60 x - - -
Upto 5 km 96.00 x 1.00 96.00
for Every Km beyond 5 Km up to 30 km 14.40 x 10.00 144.00
for Every Km beyond 12.00 x - -

TOTAL CARTAGE COST 240.00 -

Feasibility Report DPR for Capacity Augmentation to 2 Lane ROB with Service Road Ch 136+225 to 137+250 (Khutar-Lakhimpur Section) of National Highway-730 in the State of
Uttar Pradesh (Package III) SAI Consulting Engineers Pvt. Ltd.
 Rate Analysis

LEAD Calculation
BITUMEN VG-10 & VG-40 FROM Chennai TO WORKSITE
Chennai To Start Point (Distance In Km) = 170.50
Chennai To End Point (Distance In Km) = 214.30
Half of the project length (In Km) = 21.90
Lead From Chennai Refinery (In Km) = 192.40
Total Lead (In Km) = 192.40
Say (In Km) = 192.00

Cartage Cost Rate Km Total

Upto 1 km 21.70 @ - -
Upto 2 km 30.30 @ - -
Upto 3 km 40.40 @ - -
Upto 4 km 49.10 @ - -
Upto 5 km 57.80 @ 1.00 57.80
for Every Km beyond 5 Km up to 30 km 8.70 @ 25.00 217.50
for Every Km beyond 7.20 @ 162.00 1,166.40

TOTAL CARTAGE COST 1,441.70

LEAD Calculation
EMULSION FROM Chennai TO WORKSITE

Hincol Chennai To Start Point (Distance In Km) = 170.50

Hincol Chennai To End Point (Distance In Km) = 214.30
Half of the project length (In Km) = 21.90
Avr. Lead from Plant to Const. Site (In Km) = -
Total Lead (In Km) = 192.40
Say (In Km) 192.00

Cartage Cost Km Total

Upto 1 km 21.70 @ - -
Upto 2 km 30.30 @ - -
Upto 3 km 40.40 @ - -
Upto 4 km 49.10 @ - -
Upto 5 km 57.80 @ 1.00 57.80
for Every Km beyond 5 Km up to 30 km 8.70 @ 25.00 217.50
for Every Km beyond 7.20 @ 162.00 1,166.40

TOTAL CARTAGE COST 1,441.70

Feasibility Report DPR for Capacity Augmentation to 2 Lane ROB with Service Road Ch 136+225 to 137+250 (Khutar-Lakhimpur Section) of National Highway-730 in the State of
Uttar Pradesh (Package III) SAI Consulting Engineers Pvt. Ltd.
 Rate Analysis

LEAD Calculation
CRMB FROM Chennai TO WORKSITE
Chennai To Start Point (Distance In Km) = 170.50
Chennai To End Point (Distance In Km) = 214.30
Half of the project length (In Km) = 21.90
Avr. Lead from Plant to Const. Site (In Km) = 192.40
Total Lead (In Km) = 192.40
Say (In Km) = 192.00
Cartage Cost

Up to 1 Km 21.70 @ - -
Up to 2 Km 30.30 @ - -
Up to 3 Km 40.40 @ - -
Up to 4 Km 49.10 @ - -
Up to 5 Km 57.80 @ 1.00 57.80
for Every Km beyond 5 Km up to 30 Km 8.70 @ 25.00 217.50
for Every Km beyond 7.20 @ 162.00 1,166.40

TOTAL CARTAGE COST 1,441.70

Feasibility Report DPR for Capacity Augmentation to 2 Lane ROB with Service Road Ch 136+225 to 137+250 (Khutar-Lakhimpur Section) of National Highway-730 in the State of
Uttar Pradesh (Package III) SAI Consulting Engineers Pvt. Ltd.
 Rate Analysis

LEAD Calculation
HUM PIPE AND C.I. PIPE
Gorakhpur to start point of project road (Distance In Km) =
Gorakhpur to End point of project road (Distance In Km) =
Half of the project length ( In Km) =
Total Lead (In Km) =
Say (In km) = 370.00
Dia 300 mm 413.80
Cartage Cost Km 21.90
1st Km. 15.50 @ 1.00 391.90
2nd to 3rd Km. 2.94 @ 2.00 392.00
4th to 5th Km. 2.19 @ 2.00
6th to 10th Km. 1.81 @ 5.00 Total
11th to 20th Km. 1.25 @ 382.00 15.50
21st to 30th Km. 1.06 @ - 5.88
31st to 50th Km. 1.00 @ - 4.38
51st to onward Km. 0.94 @ - 9.06
TOTAL CARTAGE COST 477.50
-
Dia 600 mm -
Cartage Cost Km -
1st Km. 50.75 @ 1.00 1,469.88
2nd to 3rd Km. 9.19 @ 2.00
4th to 5th Km. 6.50 @ 2.00
6th to 10th Km. 5.38 @ 5.00 Total
11th to 20th Km. 3.56 @ 382.00 50.75
21st to 30th Km. 2.81 @ - 18.38
31st to 50th Km. 2.69 @ - 13.00
51st to onward Km. 2.56 @ - 26.88
TOTAL CARTAGE COST 1,360.88
-
Dia 900 mm -
Cartage Cost Km -
1st Km. 50.75 @ 1.00 1,469.88
2nd to 3rd Km. 9.19 @ 2.00
4th to 5th Km. 6.50 @ 2.00
6th to 10th Km. 5.38 @ 5.00 Total
11th to 20th Km. 3.56 @ 382.00 50.75
21st to 30th Km. 2.81 @ - 18.38
31st to 50th Km. 2.69 @ - 13.00
51st to onward Km. 2.56 @ - 26.88
TOTAL CARTAGE COST 1,360.88
-
Dia 1200 mm -
Cartage Cost Km -
1.0 km 190.90 @ 1.00 921.38
1-5 km 3.45 @ 4.00
5-10 km (per km) 2.76 @ 5.00
10-20 km (per km) 1.84 @ 382.00 Total
beyond 20 km (per km) 1.50 @ - 190.90
TOTAL CARTAGE COST 13.80
13.80
702.88
-
921.38

Feasibility Report DPR for Capacity Augmentation to 2 Lane ROB with Service Road Ch 136+225 to 137+250 (Khutar-Lakhimpur Section) of National Highway-730 in the State of
Uttar Pradesh (Package III) SAI Consulting Engineers Pvt. Ltd.
 Rate Analysis

LEAD Calculation
Stone
1.0) (Sukrit) Quarry at a distance of 286 km from start point of project 21.9 Plant Chaiange

Average Lead to Plant From Querry - km

Average Lead From Plant From Site - km
Total Lead 15.00 km

Lead from quarry

Total Average Lead 15.00 km

CARTAGE COST Rate Km Total Amount

Upto 1 km 34.70 x - -
Upto 2 km 48.50 x - -
Upto 3 km 64.70 x - -
Upto 4 km 78.60 x - -
Upto 5 km 92.40 x 1.00 92.40
for Every Km beyond 5 Km up to 30 km 13.90 x 10.00 139.00
for Every Km beyond 11.60 x - -

TOTAL CARTAGE COST 231.40

Feasibility Report DPR for Capacity Augmentation to 2 Lane ROB with Service Road Ch 136+225 to 137+250 (Khutar-Lakhimpur Section) of National Highway-730 in the State of
Uttar Pradesh (Package III) SAI Consulting Engineers Pvt. Ltd.
 Rate Analysis

LEAD Calculation
STEEL

Location to start point of project road (Distance In Km) = 370.00

Location to End point of project road (Distance In Km) = 413.80
Half of the project length ( In Km) = 21.90
Total Lead (In Km) = 391.90
Say (In Km) 392.00

Cartage Cost Km Total

Up to 1 Km 21.70 @ - -
Up to 2 Km 30.30 @ - -
Up to 3 Km 40.40 @ - -
Up to 4 Km 49.10 @ - -
Up to 5 Km 57.80 @ 1.00 57.80
for Every Km beyond 5 Km up to 30 Km 8.70 @ 25.00 217.50
for Every Km beyond 7.20 @ 362.00 2,606.40
TOTAL CARTAGE COST 2,881.70

Feasibility Report DPR for Capacity Augmentation to 2 Lane ROB with Service Road Ch 136+225 to 137+250 (Khutar-Lakhimpur Section) of National Highway-730 in the State of
Uttar Pradesh (Package III) SAI Consulting Engineers Pvt. Ltd.
 Rate Analysis

LEAD Calculation
CEMENT
Location to start point of project road (Distance In Km) = 299.50
Location to End point of project road (Distance In Km) = 343.30
Half of the project length ( In Km) = 21.90
Total Lead (In Km) = 321.40
Say (In Km) 322.00

Cartage Cost Km Total

Up to 1 Km 21.70 @ - -
Up to 2 Km 30.30 @ - -
Up to 3 Km 40.40 @ - -
Up to 4 Km 49.10 @ - -
Up to 5 Km 57.80 @ 1.00 57.80
for Every Km beyond 5 Km up to 30 Km 8.70 @ 25.00 217.50
for Every Km beyond 7.20 @ 292.00 2,102.40

TOTAL CARTAGE COST 2,377.70

Feasibility Report DPR for Capacity Augmentation to 2 Lane ROB with Service Road Ch 136+225 to 137+250 (Khutar-Lakhimpur Section) of National Highway-730 in the State of
Uttar Pradesh (Package III) SAI Consulting Engineers Pvt. Ltd.