ANALYSIS OF RATE

Referance to
Rate Amount
Sr. No. MORTH Description Unit Qty.
(Rs.) (Rs.)
specification
4.14 406 A Wet Mix Macadam (Plant Mix Method)
Providing, laying, spreading and compacting graded stone aggregate to wet mix macadam
specification including premixing the Material with water at OMC in mechanical mix plant carriage of
mixed Material by tipper to site, laying in uniform layers with grader in sub- base / base course on well
prepared surface and compacting with vibratory roller to achieve the desired density.
Laying Using Mechanical Paver
Unit = cum
Taking output = 225 cum (495 tonnes)
a) Labour
Mate (PWD SOR Page-16 Item No.- 10) day 0.48 450.00 216.00
Mazdoor Skiiled (PWD SOR Page-16 Item No.- day 2.00 450.00 900.00
13)
Mazdoor (PWD SOR Page-16 Item No.- 11) day 10.00 365.00 3650.00
Total (a) 4766.00
b) Machinery
Wet mix plant of 75 tonne per hour capacity hour 6.600 558.00 3682.80
Electric generator Set 125 KVA hour 6.000 1250.00 7500.00
Front end loader for loading 1 Cum Capacity hour 6.000 1717.00 10302.00
Mechanical Paver finisher hour 6.000 2463.00 14778.00
Vibratory roller 8-10 tonne hour 6.00x0.65* 2440.00 9516.00
Water tanker 6 kl capacity 1 trip per hour hour 3.000 967.00 2901.00
Tipper 10 cum capacity tonne.km 495x1.500 8.25 6125.63
Add 10 per cent of cost of carriage to cover 612.56
cost of loading and unloading
Total (b) 55417.99
c) Material
Close graded Granular sub-base Material as per
table 400-1
For Grading-I Material
45 mm to 22.4 mm@ 30 per cent cum 89.100 2279.10 203067.81
22.4 mm to 2.36 mm @ 40 per cent cum 118.800 2284.10 271351.08
2.36 mm to 75 micron@ 30 per cent cum 89.100 2284.10 203513.31
Cost of water KL 18.000 60.00 1080.00
Total (c) 679012.20
Total (a+b+c) 739196.19
d) Contractor's Profit and overhead charges Total (d) 99791.49
@ 13.5% on (a+b+c)
Add Royality 45 mm to 22.4 mm cum 89.100 160.00 14256.00
Add Royality 22.4 mm to 2.36 mm cum 118.800 160.00 19008.00
Add Royality 2.36 mm to 75 micron cum 89.100 100.00 8910.00
Cost for 225 cum = a+b+c+d 881161.67
Rate per cum = (a+b+c+d)/225 3916.27
say 3916.30
 ANALYSIS OF RATE

Referance to
Rate Amount
Sr. No. MORTH Description Unit Qty.
(Rs.) (Rs.)
specification

5.01 502 A Prime Coat over WMM/WBM

(i) Providing and applying primer coat with
bitumen emulsion (SS-1) on prepared
surface of granular base including
cleaning of road surface and spraying
primer at the rate of 0.60 kg/sqm using
mechanical means as per Technical
Specification Clause 502
Unit = sqm
Taking output = 3500 sqm
a) Labour
Mate day 0.08 450.00 36.00
Mazdoor Unskilled day 2.00 365.00 730.00
Total (a) 766.00
b) Machinery
Mechanical broom @ 1250 sqm per hour hour 2.800 1009.00 2825.20
Air compressor 250 cfm hour 2.800 585.00 1638.00
Bitumen emulsion pressure distributor @ 1750 hour 2.000 1647.00 3294.00
sqm
Waterper hour 6 KL capacity @ 1 trip per hour
tanker hour 1.000 967.00 967.00

Total (b) 8724.20

c) Material
SS1 grade Bitumen emulsion @ 0.60 kg per tonne 2.100 47885.00 100558.50
sqm
Cost of water KL 6.000 60.00 360.00
Total (c) 100918.50
Total (a+b+c) 110408.70
d) Contractor's Profit and overhead charges Total (d) 14905.17
@ 13.5% on (a+b+c)
Cost for 3500 sqm = a+b+c+d 125313.87
Rate per sqm = (a+b+c+d)/3500 35.80
say 35.80
 ANALYSIS OF RATE

Referance to
Rate Amount
Sr. No. MORTH Description Unit Qty.
(Rs.) (Rs.)
specification
5.02 503 (i) Tack Coat on Bituminous surfaces
Providing and applying tack coat with bitumen
emulsion using emulsion pressure distributor at
the rate of 0.30 kg per sqm on the prepared
bituminous surface cleaned with mechanical
broom.
Unit Including cost of Bitumen.
= sqm
Taking output = 3500 sqm
a) Labour
Mate day 0.080 450.00 36.00
Mazdoor Unskilled day 2.000 365.00 730.00
Total (a) 766.00
b) Machinery
Mechanical broom hydraulic @1250 sqm per hour 2.800 1009.00 2825.20
hour
Air compressor 250 cfm hour 2.800 585.00 1638.00
Bitumen pressure distributor @ 1750 sqm per hour 2.000 1647.00 3294.00
hour
Total (b) 7757.20
c) Material
Bitumen VG-10 @ 0.30 kg per sqm tonne 1.050 55576.00 58354.80
Total (c) 58354.80
Total (a+b+c) 66878.00
d) Contractor's Profit and overhead charges Total (d) 9028.53
@ 13.5% on (a+b+c)
Cost for 3500 sqm = a+b+c+d 75906.53
Rate per sqm = (a+b+c+d)/3500 21.69
say 21.60
 ANALYSIS OF RATE

Referance to
Rate Amount
Sr. No. MORTH Description Unit Qty.
(Rs.) (Rs.)
specification
5.02 503 (ii) Tack Coat on Granular surfaces treated with
primer
Providing and applying tack coat with bitumen
emulsion using emulsion pressure distributor at
the rate of 0.35 kg per sqm on the prepared
bituminous surface cleaned with mechanical
broom. Including cost of Bitumen.
Unit = sqm
Taking output = 3500 sqm
a) Labour
Mate day 0.080 450.00 36.00
Mazdoor Unskilled day 2.000 365.00 730.00
Total (a) 766.00
b) Machinery
Mechanical broom hydraulic @1250 sqm per hour 2.800 1009.00 2825.20
hour
Air compressor 250 cfm hour 2.800 585.00 1638.00
Bitumen pressure distributor @ 1750 sqm per hour 2.000 1647.00 3294.00
hour
Total (b) 7757.20
c) Material
Bitumen VG-10 @ 0.35 kg per sqm tonne 1.225 55576.00 68080.60
Total (c) 68080.60
Total (a+b+c) 76603.80
d) Contractor's Profit and overhead charges Total (d) 10341.51
@ 13.5% on (a+b+c)
Cost for 3500 sqm = a+b+c+d 86945.31
Rate per sqm = (a+b+c+d)/3500 24.84
say 24.80
 ANALYSIS OF RATE

Referance to
Rate Amount
Sr. No. MORTH Description Unit Qty.
(Rs.) (Rs.)
specification
5.04 505 B Dense Graded Bituminous Macadam Grading
50 mm to 75 mm
Providing and laying dence graded bituminous
macadam with 100-120 TPH hot mix plant
producing an average output of 75 tonnes per
hour using crushed aggregates of specified
grading premixed with bituminous binder@ 4.0 to
4.5% by weight of total mix and filler, transported
to site, laid over a previously prepared surface
with paver finisher to the required grade, level and
alignment and rolled to achieve the desired
compaction as per morth specification clause 507
complete in all respects.
Unit = cum
Taking output = 195 cum (450 tonne)
a) Labour
Mate day 0.840 450.00 378.00
Mazdoor Unskilled (Mazdoor working with day 16.000 365.00 5840.00
HMP, mechanical broom, paver, roller, asphalt
cutter and assistance for setting out lines,
levels and layout of construction)
Mazdoor Skilled (Skilled mazdoor for checking day 5.000 450.00 2250.00
line & levels)
Total (a) 8468.00
b) Machinery
Batch mix HMP 100-120 TPH @ 75 tonne per hour 6.000 7974.00 47844.00
hour
Paver finisher hydrostatic with sensor control hour 6.000 6971.00 41826.00
@ 75 cum per hour
Electric generator 250 KVA hour 6.000 4344.00 26064.00
Front end loader 1 Cum bucket Capacity hour 6.000 1717.00 10302.00
Tipper 10 tonne capacity tonne.km 450x1.500 8.25 5568.75
Add 10 per cent of cost of carriage to cover cost hour 556.88
of loading and unloading
Smooth wheeled roller 8-10 tonnes for initial break hour 6.00x0.65* 1967.00 7671.30
down rolling.
Vibratory roller 8 tonnes for intermediate rolling. hour 6.00x0.65* 2440.00 9516.00

Finish rolling with 6-8 tonnes smooth wheeled hour 6.00x0.65* 2429.00 9473.10
tandem roller.
Total (b) 158822.03
c) Materials
Bitumen VG-30 @ 4.50 per cent of weight tonne 20.25 55576.00 1125414.00
of mix
 Aggregate
Total weight of mix = 450.00 tonnes
Weight of bitumen = 20.25 tonnes
Weight of aggregate = (450.00-20.25=429.75) 429.75 tonnes
Taking density of aggregate = 1.5 ton/cum
Volume of aggregate = 286.50 cum
Grading - II 26.5 mm (Nominal Size)
25 - 10 mm 30 per cent cum 86.160 2284.10 196798.06
10 - 5 mm 28 per cent cum 80.430 2284.10 183710.16
5 mm and below 40 per cent cum 114.900 2284.10 262443.09
Filler @ 2 per cent of weight of aggregates. cum 8.620 2284.10 19688.94

Total (c) 1788054.25

Total( a+b+c) 1955344.28
d) Contractor's Profit and overhead charges Total (d) 263971.48
@ 13.5% on (a+b+c)
Add Royality 25 - 10 mm cum 86.160 160.00 13785.60
Add Royality 10 - 5 mm cum 80.430 160.00 12868.80
Add Royality 5 mm and below cum 114.900 100.00 11490.00
Add Royality Filler @ 2 per cent cum 8.620 100.00 862.00
Cost for 195 cum = a+b+c+d 2258322.15
Rate per cum = (a+b+c+d)/195 11581.14
say 11581.10

ANALYSIS OF RATE

Referance to
Rate Amount
Sr. No. MORTH Description Unit Qty.
(Rs.) (Rs.)
specification
5.05 507 B Bituminous Concrete Grading 2
Providing and laying bituminous concrete with 100-
120 TPH batch type hot mix plant producing an
average output of 75 tonnes per hour using
crushed aggregates of specified grading, premixed
with bituminous binder @ 5.4 to 5.6 percent of
mix and filler, transporting the hot mix to work site,
laying with a hydrostatic paver finisher with sensor
control to the required grade, level and alignment,
rolling with smooth wheeled, vibratory and tandem
rollers to achieve the desired compaction as per
MORTH
Unit specification clause No. 509 complete in
= cum
Taking output = 191 cum (450.00 tonnes)
a) Labour
Mate day 0.840 450.00 378.00
Mazdoor Unskilled (Mazdoor working with day 16.000 365.00 5840.00
HMP, mechanical broom, paver, roller, asphalt
cutter and assistance for setting out lines,
levels and layout of construction)
 Mazdoor Skilled (Skilled mazdoor for checking day 5.000 450.00 2250.00
line & levels)
Total (a) 8468.00
b) Machinery
Batch mix Hot Mix Plant HMP 120 TPH @75 hour 6.000 7974.00 47844.00
tonne per hour
Mechanical broom (2.1m sweeping width) hour 1.624 1009.00 0.00
Air compressor 250 cfm hour 1.624 585.00 950.04
Paver finisher hydrostatic with sensor control hour 6.000 6971.00 41826.00
@ 75 cum per hour
Electric Generator 250 KVA hour 6.000 4344.00 26064.00
Front end loader 1 Cum bucket Capacity hour 6.000 1717.00 10302.00
Tipper 10 tonne capacity tonne.km 450x1.500 8.25 5568.75
Add 10 per cent of cost of carriage to cover cost 556.88
of loading and unloading
Smooth wheeled roller 8-10 tonnes for initial break hour 6.00x0.65* 1967.00 7671.30
down rolling.
Vibratory roller 8 tonnes for intermediate rolling. hour 6.00x0.65* 2440.00 9516.00

Finish rolling with 6-8 tonnes smooth wheeled hour 6.00x0.65* 2429.00 9473.10
tandem roller.
Total (b) 159772.07
c) Material
Bitumen VG-30 5.4 per cent of mix tonne 24.300 55576.00 1350496.80
ii) Aggregate
Total weight of mix = 450.76 tonnes
Weight of bitumen = 24.34 tonnes
Weight of aggregate = (450-24.30=425.70) 425.70 tonnes
Taking density of aggregate = 1.5 ton/cum
Volume of aggregate = 283.80 cum 283.80
Grading - II-13 mm (Nominal Size)
13.2 - 10 mm 30 per cent cum 85.500 2284.10 195290.55
10 - 5 mm 25 per cent cum 71.250 2229.10 158823.38
5 mm and below 43 per cent cum 122.550 2284.10 279916.46
Filler @ 2 per cent of weight of aggregates. cum 8.620 2284.10 19688.94

Total (c) 2004216.12

Total( a+b+c) 2172456.19
d) Contractor's Profit and overhead charges Total (d) 293281.59
@ 13.5% on (a+b+c)
Add Royality 13.2 - 10 mm cum 85.500 160.00 13680.00
Add Royality 10 - 5 mm cum 71.250 160.00 11400.00
Add Royality 5 mm and below cum 122.550 100.00 12255.00
Add Royality Filler @ 2 per cent cum 8.620 100.00 862.00
Cost for 191 cum = a+b+c+d+e 2503934.77
Rate per cum = (a+b+c+d+e)/191 13109.61
say 13109.60