Rate Analysis
Based on MSR 2017
Name of work:-Impvt. of Imphal Saikhul Road from 0.20Km (Lamlong Bridge) to 2.40km (Khomidok)
Lead Chart
1. Carriage charge of stone aggregate from Bongmol
2 Km. 1 Km. (approach)
Khongnangkarak
290 km 298 km 317.0km km 320
Kanglatonbi Sekmai 316 km Imphal
4.20 km
Work site Add 12% GST on A
6.20 km
Mean Lead
( 4.20 + 6.20 )/2 = 5.20 km
Say = 5.00 km
Transportation Charges
Lead involved (Lead upto work site)
(i) Stone metal above 40 mm Lead:- ( 317.00 - 290.00 )+ 5.00 + 2.0 = 34.00 km
(ii) Stone metal below 40 mm Lead:- ( 317.00 - 290.00 )+ 5.00 + 2.0 = 34.00 km
(iii) Bitumen ( 317.00 - 316.00 )+ 5.00 = 6.00 km
(iv) Sand gravel ( 317.00 - 298.00 )+ 5.00 + 1.0 = 25.00 km
(v) Sand ( 317.00 - 298.00 )+ 5.00 + 1.0 = 25.00 km
(vi) Steel/Cement ( 320.00 - 317.00 )+ 5.00 = 8.00 km
From source to Mixing plant
(i) Stone metal above 40 mm Lead:- ( 316.00 - 290.00 )+ 2.0 = 28.00 km
(ii) Bitumen = 1.00 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 )+ 5.00 = 6.00 km
Transportation Charges
From Source to work site
(i) Stone metal above 40 mm Lead:- 34.00 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 - 34.00 Km. @ Rs.11.73 / Km. = Rs.164.22/ Cum
= Rs.678.69/ Cum
Add 15% C.P. (+) = Rs.101.80 / Cum
"A" = Rs.780.49 / Cum
(ii) Stone metal below 40 mm Lead:- 34.00 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 - 34.00 Km. @ Rs.10.82 / Km. = Rs.151.48 / Cum
Rs.625.94 / Cum
Add 15% C.P. (+) = Rs.93.89 / Cum
"B" = Rs.719.83 / Cum
Stone metal above 40 mm 55% of "A" = Rs.429.27 / Cum
Stone metal below 40 mm 45% of "B" = Rs.323.92 / Cum
= Rs.753.20 / Cum
(iii) Stone shingle above 40mm 25.00 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 - 25.00 Km. @ Rs.11.73 / Km. = Rs.58.65/ Cum
Rs.573.12/ Cum
Add 15% C.P. (+) = Rs.85.97 / Cum
(A) = Rs.659.09 / Cum
(iv) Stone shingle below 40mm 25.00 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 - 25.00 Km. @ Rs.10.82 / Km. = Rs.54.10 / Cum
Rs.528.56 / Cum
Add 15% C.P. (+) = Rs.79.28 / Cum
(B) = Rs.607.84 / Cum
Carriage charge of Sand Gravel 5% of A = Rs.32.95 / Cum
95% of B = Rs.577.45 / Cum
Rs.610.41 / Cum
(v) Bitumen 5.00 Km.
0 - 5 Km. = Rs.183.16 / MT
5 - 6 Km. @ Rs.13.72 / Km. = Rs.13.72 / MT
Rs.196.88 / MT
Add 15% C.P. (+) = Rs.29.53 / MT
Bridge work 0 - 5 Km. == Rs.242.71 // MT
Rs.226.41 Cum
D' Earth /Mooram
0 - 5 Km. = Rs.225.61 / km
Add 15% C.P. (+) = Rs.33.84 / Cum
= Rs.259.45 / Cum
From Source to Mixing plant
(i) Stone metal above 40 mm Lead:- 28.00 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 - 28.00 Km. @ Rs.11.73 / Km. = Rs.93.84/ Cum
= Rs.608.31/ Cum
Add 15% C.P. (+) = Rs.91.25 / Cum
= Rs.699.56 / Cum
(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 - 1 Km. = Rs.117.05 / MT
Rs.117.05 / MT
Add 15% C.P. (+) = Rs.17.56 / MT
= Rs.134.61 / 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
From Mixing plant to work site
(i) Mixed material Bitumen
0 - 5 Km. = Rs.183.16 / MT
5 - 6 Km. @ Rs.13.72 / Km. = Rs.13.72 / MT
Rs.196.88 / MT
Add 15% C.P. (+) = Rs.29.53 / MT
= Rs.226.41 / MT
Section Officer Assistant Engineer-II,
Imphal East Division, Imphal East Division,
PWD, Manipur PWD, Manipur
