Item No.

12
ANALYSIS OF RATE
Providing and Laying stone matrix asphalt (SMA) using crushed stone aggregates of specified grading, premixed
with bituminous binder and lime filler and cellulose fiberDAR-2016
Based On transporting the hot mix to work site by tippers, laying
Code Description Unit Qty. Rate Amount
Details of cost for 191 cum (450 tonnes)
MATERIAL
7309 Paving Asphalt VG-30 of approved quality @6.00%
(percentage by weight of total mix)
tonne 27.00 51,102.00 1379754.00
2211 Carriage of Tar bitumen
Aggregate
Total weight of mix = 450 tonnes
Weight of bitumen = 27 Tonnes
Weight of aggregate = 450 -24 =
423 tonnes
Taking density of aggregate = 1.5 tonne/cum
Volume of aggregate =423/1.5 =282 cum

tonne 27.00 0.00 0.00

2903 Grading -II/19mm ( Nominal Size)
13.2-4.75 mm size = 80% of 282 = 225.60 cum 225.60 1350.00 304560.00
2903 Stone aggregate (Single Size)
2.36 mm @ below 12% of 282 cum cum 33.84 1350.00 45684.00
2202 Carriage of Stone aggregate
Lime Filler @ 8% ( percentage by weight of
aggregate 282x8% = 25-56 cum @ Density 1.29
M.T. per cum)
cum 259.44 0.00 0.00
0777 Dry hydrated lime (factory made) quintal 291.04 290.00 84401.60
2208 Carriage of Lime
(consitering density of lime as 1.29 T per cum) cum 22.56 0.00 0.00
Bitumen coated cellulose fibre pellets @ 4.50
kg/M.T. of Total quintal 20.25 13500.00 273375.00
MACHINERY/ HIRE CHARGES:
0062 Hot mix Plant 120 TPH Capacity hour 3.00 15000.00 45000.00
0063 Hot mix Plant 100 TPH Capacity hour 3.00 13000.00 39000.00
0064 Paver finisher Hydrostatic with sensor control 100
TPH hour 6.00 1500.00 9000.00
0069 Generator 250 KVA hour 6.00 400.00 2400.00
0052 Front end loader 1 cum bucket capacity (incl POL)
hour 6.00 1300.00 7800.00
0053 Tipper -5 Cum Add 10 per cent of cost of carriage to
cover cost of loading and unloading tonne km 4500.00 3.30 14850.00
0055 Smooth Wheeled Roller 8 to 10 tonne for initial
break down rolling.(6*0.65) hour 3.90 300.00 1170.00
 0054 Vibratory roller 8 to 10 tonne for intermediate
rolling.(6*0.65) hour 3.90 600.00 2340.00
0056 Tandem Road Roller Finish rolling with 6-8 tonnes
smooth wheeled tandem roller.(6*0.65) hour 3.90 1200.00 4680.00
LABOUR
128 Mate day 0.84 700.00 588.00
114 Beldar day 14.00 635.00 8890.00
139 Skilled Bledar ( For Flooring rubbing etc. for
checking line & Levels) day 5.00 700.00 3500.00
Total 2,226,992.60
Water Charges @ 1% 22269.93
Total 2249262.53
Add 18% GST applicable on work contract, by reversible method 478418.14
(Multiplying factor 0.2127)

Total 2727680.67
Contractor's profit @ 15% 409152.10
Total 3136832.77
Add 1 % L.W.C. 31368.33
Total 3168201.10
Cost for 191 cum(450 Tonne) 3,168,201.10
Cost per cum. 16,587.44
Say 16,587.45

JE. SD-II AE. SD-II AE(P)/SR-II E.E/SR-II

 ANALYSIS OF RATE based on Market Rate
Providing and laying stone matrix asphalt (SMA) using crushed stone aggregates of specified
grading, stabilizing additives@0.30% by weight of mix, premixed with bituminous binder and filler,
transporting the hot mix to work site by tippers, laying with paver finisher equiped with electronic
Item sensor to the required grade, level and alignment and rolling with smooth wheeled, vibratory and
tandem rollers to achieve the desired compaction and density as per CPWD & MORTH
specifications, complete and as per directions of Engineer-in-Charge.

40/50 mm compacted thickness with bitumen of grade VG-40 @6% (percentage by weight of total
mix), and lime filler @ 6 % to 10% (percentage by weight of Aggregate) and cellulose fiber pellets
@0.45% by weight of total mix of bitumen coated cellulose fiber pellets are used and prepared in
Batch Type Hot Mix Plant of 100-120 TPH capacity.
(Cost of using Extra/less bitumen over 6.00% shall be paid/recovered separately as per approved
JOB Mix design subject to minimum 5.80% and maximum 6.20%)

(Based on Market Rate)

Detail of cost for 191 cum (450 tonnes)
Code Description Unit Quantity Rate Amount
(A) MATERIAL:
1 Stone Matrix Asphalt (SMA) of grade VG-40 @ 5.80%
(percentage by weight of total mix)
450 x 6% = 27 MT At site MT 27.00 54382.00 1468314.00
2 Stone Aggregate
Total weight of mix = 450 tonnes
Weight of bitumen = 27 tonnes
Weight of aggregate = 450 -27 = 423 tonnes
Taking density of aggregate = 1.5 tonne/cum
Volume of aggregate =423/1.5 =282cum

3 (a) Stone Aggregate Grading 11/19mm (Nominal size)

282.60 x 0.80% = 226.08 at site cum 225.60 1250.00 282000.00
(b) Stone Aggregate (Single size) : 2.36 mm @ below 12%
of 282 = 33.84 at site cum 33.84 1250.00 42300.00
4 Dry hydrated lime (factory made)
Lime Filler @ 2.00% ( percentage by weight of
aggregate) 282.00 x 8.00 = 22.56 x 1.29 i.e. 291.03 Qt.
quintal 291.03 290.00 84398.70
5 Bitumen Coated Cellulose Fiber Pellets @ 4.50 Kg/MT
of total mix = 450 x 4.50% = 2025 kg.
kg 2025.00 135.52 274428.00
(B) Machinery
6 Hot mix Plant -120 TPH capacity hour 3.00 15000.00 45000.00
7 Hot mix Plant -100 TPH capacity hour 3.00 13000.00 39000.00
8
Paver finisher Hydrostatic with sensor control 100 TPH hour 6.00 1500.00 9000.00
9 Generator 250 KVA hour 6.00 400.00 2400.00
10
Front end loader 1 cum bucket capacity (incl POL) hour 6.00 1300.00 7800.00
11
Tipper -5 Cum Add 10 per cent of cost of carriage to
cover cost of loading and unloading
X x 10 / 100 = 13500.00 x 10 / 100 tonne/ km 4500.00 3.30 14850.00
12
Add 10percent of cost of carriage to cover cost of
loading and unloading = 14850 x 10% = 1485 1485.00
13 Smooth Wheeled Roller 8 to 10 tonne for initial break
down rolling.(6 x 0.65) hour 3.90 300.00 1170.00
14 Vibratory roller 8 to 10 tonne for intermediate rolling.(6
x 0.65)
Finish rolling with 6-8 tonnes smooth
wheeled tandem roller.(6 x 0.65) hour 3.90 600.00 2340.00
15 Tandem Road Roller hour 3.90 1200.00 4680.00
(C) Labour:
(a) Mate day 0.84 681.00 572.04
(b) Beldar working with HMP, mechanical broom, paver,
roller, asphalt cutter and assistance for setting out lines,
levels and layout of
construction
day 14.00 681.00 9534.00
(c) Skilled Beldar (for floor rubbing etc.) for checking line
& levels
day 5.00 681.00 3405.00
Total 2292676.74
Add for water charges @ 1% 22926.77
Total 2315603.51
Add for contractor’s profit and overheads@15% 347340.53
Total 2662944.04
Cost of 191.00 cum 2662944.04
Cost for 1.00 cum 13942.12
SAY 13942.10
per cum