ABSTRACT OF COST

Name of work:-Maintenance of Enpum Road (Northern side) connecting with Imphal-Saikul Road.
Sl. No. Sub-Head/Item of work Quantity Rate Unit Amount Remarks
1 2 3 4 5 6 7
1 Scarifying gravelled macadam or bituminous macadam surface ( by power) 900.00 16.50 Cum Rs. 14,850.00 Analysed Rate
15.34.1 Not exceeding 40mm in depth. based on MSR
-2017
2 Providing laying & compacting granular base/sub-base according to lines, 184.50 ### Cum Rs. 241,303.00 -do-
grades& cross-sections by using naturally occurring sand gravel/conforming to
IRC Grade 2 of M.O.S.T. specification free from organic or other deleterious
constituents compact by rolling with power roller of 8 to10 tonnes capacity in
layers not exceeding 150 mm (spread thickness)including rolling of the road
surface to proper level & grade 30 cm width edging on both sides etc.
complete as directed by the Engineer-in-charge. ( without carriage charge)

3 Providing and laying one layer WBM 7.5cm consolidated thickness using1.00 187.88 ### Cum Rs. 663,143.00 -do-
cum of stone agregare conforming to IRC grade per 10 sqm of road surface
and 0.23 cum of binder materials of approved quality per 10 sqm of road
surface I/c coinsdolidation of the same rolling of the surface to camber
superelevation and grade by using template straight edges and spirit level in
layer not exceeding 100mm to 130mm thick (spread) thickness dry and wet
rolling with 8 to 10 tonne roller i/c earth edging 30 cm width on both side and
applying binding materials as specified with carriage charge of all materials
complete.
a) I.R.C. Grade-III

4 2 cm consolidated thick single coat premix carpet surfacing with 0.27 cum of 2505.00 407.60 Sqm Rs. 1,021,030.00 -do-
stone chippings 12.5mm size 0.18 cum and 10mm size 0.09 cum mix with 14.6
kg of binder per 10 sqm of road surface and rolling complete including seal
coat IRC Type-(B) with 0.06 cum of stone chipping 6.3mm nominal size and
6.8 kg of bitumen 80/100 per 10 sqm of road surface i/c priming coat
@10kg/10sqm and surface brushing.

Rs. 1,940,326.00
Add 3% Contingency Charges Rs.= 58,210.00
Rs. 1,998,536.00
Add 11.75% Agency Charges on C = Rs. 234,828.00
Rs. 2,233,364.00
Say Rs. 5,200,000.00

Section Officer, Assistant Engineer-II, Executive Engineer,

Imphal East Division, Imphal East Division, Imphal East Division ,
P.W.D. Manipur
PWD. Manipur. PWD. Manipur.
---- ----
 DETAILS OF MEASUREMENT
Name of work:-Maintenance of Enpum Road (Northern side) connecting with Imphal-Saikul Road.
1 Scarifying gravelled macadam or bituminous macadam surface ( by power) 15.34.1 Not exceeding 40mm in depth.
1 x 300.00 x 3.0 = 900.00 Sqm
2 Providing,laying and compacting granular base / sub-base according to lines, grades and cross sections by using naturally
occurred……
1 x 410.00 x 3.0 x 0.150 = 184.50 Cum
3 Providing and laying one layer WBM 7.5cm consolidated thickness using1.00 cum of stone agregare conforming to IRC grade per 10 sqm of road
surface and 0.23 cum of binder materials of approved quality per 10 sqm of road surface I/c coinsdolidation of the same rolling of the surface to
camber superelevation and grade by using template straight edges and spirit level in layer not exceeding 100mm to 130mm thick (spread)
thickness dry and wet rolling with 8 to 10 tonne roller i/c earth edging 30 cm width on both side and applying binding materials as specified with
carriage charge of all materials complete.
a) I.R.C. Grade-III

1 x 835.00 x 3.0 x 0.075 = 187.88 cum

4 2 cm consolidated thick single coat premix carpet surfacing with 0.27 cum of stone chippings 12.5mm size 0.18 cum and 10mm size
0.09 cum mix with 14.6 kg of binder per 10 sqm of road surface and rolling complete including seal coat IRC Type-(B) with 0.06 cum
of stone chipping 6.3mm nominal size and 6.8 kg of bitumen 80/100 per 10 sqm of road surface i/c priming coat @10kg/10sqm and
surface brushing.

1 x 835.00 x 3.0 = 2505.00 Sqm

Section officer, Assistant Engineer-II,

Imphal East Division , Imphal East Division,
PWD. Manipur. PWD. Manipur.
---- ----
 Rate Analysis
Based on MSR'2017
Name of work:-Maintenance of Enpum Road (Northern side) connecting with Imphal-Saikul Road.
Item-1 Scarifying gravelled macadam or bituminous macadam surface ( by power) 15.34.1 Not exceeding 40mm in depth.
p/170 = Rs.14.60 / sqm
Add 12% GST = Rs.1.75 / sqm
Add 1% Labour cess = Rs.0.15 / sqm
Rs.16.50 / sqm
Item - 2 Providing laying & compacting granular base/sub-base according to lines, grades& cross-sections by using naturally occurring
sand gravel/conforming to IRCp/165Grade 2 of M.O.S.T. specification free from organic or other =deleterious constituents
Rs.559.50compact
/ Cum by
rolling with power
Transportation roller of 8 to10 tonnes capacity in layers not exceeding 150 mm (spread thickness)including rolling of the
charges
road surface to proper level & grade 30 cm width edging 1 on both sides x etc. complete
Rs.597.91as =directed by theRs.597.91
Engineer-in-charge.
/ Cum
( without carriage charge) Rs.1,157.41 / Cum
Add 12% GST = Rs.138.89 / Cum
Add 1% Labour cess = Rs.11.57 / Cum
Rs.1,307.87 / Cum
Item - 3 Providing and laying one layer WBM 7.5cm consolidated thickness using1.00 cum of stone agregare conforming to IRC grade per 10 sqm
of road surface and 0.23 cum of binder materials of approved quality per 10 sqm of road surface I/c coinsdolidation of the same rolling of
the surface to camber superelevation and grade by using template straight edges and spirit level in layer not exceeding 100mm to 130mm
thick (spread) thickness dry and wet rolling with 8 to 10 tonne roller i/c earth edging 30 cm width on both side and applying binding
materials as specified with carriage charge of all materials complete.
a) I.R.C. Grade-III

A.By Manual Means p/166

b).I.R.C Grade-III Rate as per = Rs. 2,397.80 /cum
Transportation MSR'2015
Aggregate charges 0.9 x Rs 740.18 = Rs 666.16 /cum
Binding material/Moorum 0.23 x Rs 259.45 = Rs 59.67 /cum
= Rs. 3,123.63 /cum
Add 12% GST = Rs.374.84 / Cum
Add 1% Labour cess = Rs.31.24 / Cum
Rs.3,529.71 / Cum
Item - 4 2 cm consolidated thick single coat premix carpet surfacing with 0.27 cum of stone chippings 12.5mm size 0.18 cum and 10mm size 0.09
cum mix with 14.6 kg of binder per 10 sqm of road surface and rolling complete including seal coat IRC Type-(B) with 0.06 cum of stone
chipping 6.3mm nominal size and 6.8 kg of bitumen 80/100 per 10 sqm of road surface.

p/168 = Rs.254.70 / sqm

i/c Preparing surface by brushing with wire brushes for remaining caked mud etc. Sweeping with
brooms and finally fanning the cleared surface with gunny bags to removed all loose dirt etc.(water
bound macadam surface new)

p/166 = Rs.26.30 / sqm

i/c P/A primer evenly a priming/tack coat with bitumen (80/100) 15.14.1. - 10kg/10sqm
p/166 Rs.55.70/sqm = Rs.55.70 / sqm
Bitumen (0.00214+0.0010=0.00314MT/sqm)
0.00314 MT/sqm x Rs.210.63 = Rs.0.66 / sqm
Stone aggregate below 40 mm (0.27+0.06=0.33cum)/10sqm
0.033 MT/sqm x Rs.707.39 = Rs.23.34 / sqm
Rs.360.71 / sqm
Add 12% GST = Rs.43.28 / Cum
Add 1% Labour cess = Rs.3.61 / Cum
Rs.407.60 / Cum

Section Officer, Assistant Engineer-II,

Imphal East Divn Imphal East Divn,
PWD, Manipur PWD, Manipur
 Rate Analysis
Based on MSR 2017
Name of work:-Maintenance of Enpum Road (Northern side) connecting with Imphal-Saikul Road.
Lead Chart

2 Km. 1 Km. (approach)

Khongnangkarak
290 km Sekmai 316 km 317.0km km 320
Kanglatonbi Imphal
PWD Store 4.00 km
0
Work site 4.84 km

Mean Lead ( 4.00 + 4.84 )/2 = 4.42 km

Say = 4.00 km
Transportation Charges
Lead involved (Lead upto work site)
(i) Stone metal above 40 mm Lead:- ( 317.00 - 290.00 )+ 4.00 + 2.0 = 33.00 km
(ii) Stone metal below 40 mm Lead:- ( 317.00 - 290.00 )+ 4.00 + 2.0 = 33.00 km
(iii) Bitumen ( 317.00 - 316.00 )+ 4.00 = 5.00 km
(iv) Sand gravel ( 317.00 - 298.00 )+ 4.00 + 1.0 = 24.00 km
(v) Sand ( 317.00 - 298.00 )+ 4.00 + 1.0 = 24.00 km
(vi) Steel/Cement ( 320.00 - 317.00 )+ 4.00 = 7.00 km
Transportation Charges
From Source to work site
(i) Stone metal above 40 mm Lead:- 33.00 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 - 33.00 Km. @ Rs.11.73 / Km. = Rs.152.49/ Cum
= Rs.666.96/ Cum
Add 15% C.P. (+) = Rs.100.04 / Cum
"A" = Rs.767.00 / Cum
(ii) Stone metal below 40 mm Lead:- 33.00 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 - 33.00 Km. @ Rs.10.82 / Km. = Rs.140.66 / Cum
Rs.615.12 / Cum
Add 15% C.P. (+) = Rs.92.27 / Cum
"B" = Rs.707.39 / Cum
Stone metal above 40 mm 55% of "A" = Rs.421.85 / Cum
Stone metal below 40 mm 45% of "B" = Rs.318.32 / Cum
Rs.740.18 / Cum
(iii) Stone shingle 40mmm n above 24.00 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 - 24.00 Km. @ Rs.11.73 / Km. = Rs.46.92 / Cum
Rs.561.39 / Cum
Add 15% C.P. (+) = Rs.84.21 / Cum
(A)...... = Rs.645.60 / Cum
(iv) Stone shingle 40mmm n below 24.00 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 - 24.00 Km. @ Rs.10.82 / Km. = Rs.43.28 / Cum
Rs.517.74 / Cum
Add 15% C.P. (+) = Rs.77.66 / Cum
(B)....... = Rs.595.40 / Cum
Carriage charge of sand gravel 5% of (A) = Rs.32.28 Cum
95% of (B) = Rs.565.63 Cum
= Rs.597.91 Cum
 (v) Bitumen 5.00 Km.
0 - 5 Km. = Rs.183.16 / MT
Rs.183.16 / MT
Add 15% C.P. (+) = Rs.27.47 / MT
= Rs.210.63 / MT
(vi) Cement/Steel 7.00 Km.
0 - 5 Km. = Rs.183.16 / MT
5 - 7.00 Km. @ Rs.13.72 / Km. = Rs.27.44 / MT
Rs.210.60 / MT
Add 15% C.P. (+) = Rs.31.59 / MT
= Rs.242.19 / MT
D' Earth /Mooram
0 - 5 Km. = Rs.225.61 / Cum
Add 15% C.P. (+) = Rs.33.84 / Cum
= Rs.259.45 / Cum

Section Officer Assistant Engineer-II,

Imphal East Division, Imphal East Division,
PWD, Manipur PWD, Manipur