NREHABITATION/IMPROVEMENT OF RURAL ROADS IN THE MONARAGALA DISTRICT

CONTRACT PACKAGE : RRDA/ADB/IROAD-2(UVA)/NCB/MO-05

Asphalt concrete for pot hole patching (Initial maintenance)
Most Appropriate rate available in the Contract :- N/A
Pay Item No:
New Item: Asphalt concrete for pot hole patching (Initial maintenance)
Variation / Deviation: -

Assumed Quantity for Rate Build-up : 10.00 MT Rate analysis

Price Code Description Unit Quantity Rate Amount HSR Rate No Note
A) Labour Component

Labour Skill day 1.00 1,900.00 1,900.00 Rate HSR BO-001 Norms HSR S1-033A

Labour Sami Skill (S/Sk) day 4.00 1,555.06 6,220.24 Rate HSR BO-003 Norms HSR S1-033A

Labour (U/Sk) day 2.00 1,516.60 3,033.20 Rate HSR BO-004 Norms HSR S1-033A

Total Cost for Labour - A 11,153.44

B) Plant / Equipment Component

Lorry,3 to 5 tonness (Material Transport ) Hr 8.00 1,650.00 13,200.00 MO-05 Day work Rate (9.2.1) Transport Asphalt 2 times

Pneumatic tyrerd roller 8-12 tonnes day 0.88 11,087.88 9,701.90 Rate HSR BO-111 Norms HSR S1-033A

Total Cost for Plant / Equipment - B 22,901.90

C) Materials Component

Asphalt concrete (without Transport) MT 10.00 6,511.00 65,110.00 Rate HSR BO-366 Norms HSR S1-033A

Total Cost for Material - C 65,110.00

D) Miscellaneous Cost Component

Allow 2.5% on labor for tools (Ax2.5%) Item 278.84

Material wastage C x 7.5% Item 4,883.25
Total Cost for Miscellaneous - D 5,162.09

E) Estimated Direct Cost - (A+B+C+D) 104,327.42

F) Total Cost 10.00 MT 104,327.42
G) Cost per 1.00 MT 10,432.74
H) Profit (10% of G) 1,043.27
I) Rate Per 1.00 MT (F+G) 11,476.02
Say 11,476.00

Adjusted rate for Asphalt concrete for pot hole patching (Initial maintenance) 11,476.00

……………………………… …………………………………… ……………………………. …………………………..

Prepaired by Checked by Recommended by Approved by
Quantity Surveyor(TBL) Contractor's Representative(TBL) CE / ARE (CEA) Resident Engineer
Date: 2018-10-16 Date: 2018-10-16 Date: Date:
NREHABITATION/IMPROVEMENT OF RURAL ROADS IN THE MONARAGALA DISTRICT
CONTRACT PACKAGE : RRDA/ADB/IROAD-2(UVA)/NCB/MO-05
Application of Asphalt Emulsion for Surface Treatment Using CRS-1
Most Appropriate rate available in the Contract :- N/A
Pay Item No:
New Item: Application of Asphalt Emulsion for Surface Treatment Using CRS-1
Variation / Deviation: -

Assumed Quantity for Rate Build-up : 4546.00 sqm Rate analysis

Price Code Description Unit Quantity Rate Amount Remark Note

A) Labour Component

Labour Skilled A (SK A) day 1.00 1,900.00 1,900.00 Rate HSR BO-001 Norms HSR S1-027

Labour Skilled B (SK B) day 2.00 1,800.00 3,600.00 Rate HSR BO-002

Labour (U/Sk) day 6.00 1,516.60 9,099.60 Rate HSR BO-004 Norms HSR S1-027

Total Cost for Labour - A 14,599.60

B) Plant / Equipment Component

Farm tractor & broom day 0.63 10,881.91 6,855.60 Rate HSR BO-122 Norms HSR S1-027

Emulsion sprayer self prop.(4000 litres) day 1.00 24,445.57 24,445.57 Rate HSR BO-123 Norms HSR S1-027

Total Cost for Plant / Equipment - B 31,301.17

C) Materials Component

Emulsion -C.R.S.1 (Excluding transp.) ltr 4,546.00 52.40 238,210.40 Rate HSR BO-353 Norms HSR S1-027

Total Cost for Material - C 238,210.40

D) Miscellaneous Cost Component

Allow 2.5% on labor for tools (Ax2.5%) Item 364.99

Total Cost for Miscellaneous - D 364.99

E) Estimated Direct Cost - (A+B+C+D) 284,476.16

F) Total Cost 4,546.00 Sq.m 284,476.16
G) Cost per 1.00 Sq.m 62.58
H) Profit (10% of G) 6.26
I) Rate Per 1.00 Sq.m (F+G) 68.83
Say 69.00

Adjusted rate for Application of Asphalt Emulsion for Surface Treatment Using CRS-1 69.00

……………………………… …………………………………… ……………………………. …………………………..

Prepaired by Checked by Recommended by Approved by
Quantity Surveyor(TBL) Contractor's Representative(TBL) CE / ARE (CEA) Resident Engineer
Date: 2018-10-16 Date: 2018-10-16 Date: Date:
NREHABITATION/IMPROVEMENT OF RURAL ROADS IN THE MONARAGALA DISTRICT
CONTRACT PACKAGE : RRDA/ADB/IROAD-2(UVA)/NCB/MO-05
Grading Leveling and compaction of gravel surface with out using import gravel
Most Appropriate rate available in the Contract :- N/A
Pay Item No:
New Item: Grading Leveling and compaction of gravel surface with out using import gravel
Variation / Deviation: -

Assumed Quantity for Rate Build-up : 1100.00 sqm Rate analysis

Price Code Description Unit Quantity Rate Amount Remark Note

A) Labour Component

Labour Skilled B (SK B) day 1.00 1,800.00 1,800.00 Rate HSR BO-002 Norms HSR EW-010

Labour (U/Sk) day 2.00 1,516.60 3,033.20 Rate HSR BO-004 Norms HSR EW-010

Total Cost for Labour - A 4,833.20

B) Plant / Equipment Component

Motor grader day 0.50 51,516.98 25,758.49 Rate HSR BO-114 Norms HSR EW-010

vibrating Roller (smooth 10 tone) day 1.50 30,403.13 45,604.70 Rate HSR BO-110 Norms HSR EW-010

water Bowser (6000 lit) day 0.50 19,635.82 9,817.91 Rate HSR BO-128 Norms HSR EW-010

Total Cost for Plant / Equipment - B 81,181.10

C) Materials Component

- - -

Total Cost for Material - C -

D) Miscellaneous Cost Component

Allow 2.5% on labor for tools (Ax2.5%) Item 120.83

Total Cost for Miscellaneous - D 120.83

E) Estimated Direct Cost - (A+B+C+D) 86,135.13

F) Total Cost 1,100.00 Sq.m 86,135.13
G) Cost per 1.00 Sq.m 78.30
H) Profit (10% of G) 7.83
I) Rate Per 1.00 Sq.m (F+G) 86.14
Say 86.00

Adjusted rate for Grading Leveling and compaction of gravel surface with out using import gravel 86.00

……………………………… …………………………………… ……………………………. …………………………..

Prepaired by Checked by Recommended by Approved by
Quantity Surveyor(TBL) Contractor's Representative(TBL) CE / ARE (CEA) Resident Engineer
Date: 2018-10-16 Date: 2018-10-16 Date: Date:
 Trimming , Leveling and Compaction of Original Ground/Subgrade to 95 % STD
EW-010
Density [SSCM 304.3(c)]

Analysis for 1100 Sq.m

No Item Description Unit Quantity Item Code Amount

1.01 Labour Skilled B (SK B) Day 1 B0-002 1800.00 1,800.00

1.02 Labour Unskilled (U/SK) Day 2 B0-004 3033.20 1,516.60

1.03 Allow 2.5% of Items ( 1.01, 1.02 ) for Tools A 120.83

1.04 Motor grader (120-140 HP) Day 0.5 B0-114 25758.49 51,516.98

1.05 Water bowser (6000 litres) Day 0.5 B0-128 9817.91 19,635.82

1.06 Vibrating roller (smooth-10 tons) Day 1.5 B0-110 45604.70 30,403.13

Total for 1100 Sq.m 86135.13

Rate for 1 Sq.m 78.30

Profits & O/H 20% 15.66

Rate(Say) 93.97 C

Approved Soil Excavation for Embankment Filling Including Loading and Piling (Loose
EW-011
Volume) [SSCM 601.1 TO 601.4]

Analysis for 2.83 Cu.m

No Item Description Unit Quantity Item Code Amount
1 Excavation in Medium Soil (Cutting Measurement) Cu.m 2.83 E1-006 3192.24 1128
[SSCM 301.2(VII)]

1.01 Labour Unskilled (U/SK) Day 0.33 B0-004 500.48 1,516.60

1.02 Allow 2.5% of Items ( 1.01 ) for Tools A 12.51

1.03 Baskets No 0.17 B0-631 43.56 256.25

Total for 2.83 Cu.m 3748.79

Rate for 1 Cu.m 1324.66

Profits & O/H 20% 264.93

Rate(Say) 1589.59

Approved Soil (Type I & II Materials) Excavation using Machinery for Bases & Shoulder
EW-013
Construction Including Loading and Piling (Loose Volume) [SSCM 601.1 - 4]

Analysis for 2.83 Cu.m

No Item Description Unit Quantity Item Code Amount
1.01 Approved soil type I & II for bases & shoulders Cu.m 2.83 B0-201 1725.00 609.54

1.02 Labour Unskilled (U/SK) Day 0.25 B0-004 379.15 1,516.60

1.03 Allow 2.5% of Items ( 1.02 ) for Tools A 9.48

Total for 2.83 Cu.m 2113.63

Rate for 1 Cu.m 746.86

Profits & O/H 20% 149.37

Rate(Say) 896.24
 Approved Soil (Type I & II ) Excavation using Machinery for Embankment filling
EW-014
Including Loading and Piling (Loose Volume) [SSCM 601.1 - 4]

Analysis for 2.83 Cu.m

S1-026 Sweeping Over Tarred Surface to Arrest Bleeding.

Analysis for 372 Sq.m

No Item Description Unit Quantity Item Code Amount
1.01 Labour Unskilled (U/SK) Day 1 B0-004 1516.60 1,516.60

1.02 Allow 2.5% of Items ( 1.01 ) for Tools A 37.92

1.03 Baskets No 0.17 B0-631 43.56 256.25

Total for 372 Sq.m 1598.08

Rate for 1 Sq.m 4.30

Profits & O/H 20% 0.86

Rate(Say) 5.16

Application of Asphalt Emulsion for Surface Treatment Using CRS-1 (Using Plant) "Rate
S1-027
per Litre"

Analysis for 4546 ltr

No Item Description Unit Quantity Item Code Amount
1.01 Emulsion -C.R.S.1 (Excluding transp.) ltr 4546 B0-353 238210.40 52.40

1.02 Farm tractor & broom Day 0.63 B0-122 6855.60 10,881.91

1.03 Emulsion sprayer self prop.(4000 litres) Day 1 B0-123 24445.57 24,445.57

1.04 Labour Skilled A (SK A) Day 1 B0-001 1900.00 1,900.00

1.05 Labour Skilled B (SK B) Day 2 B0-002 3600.00 1,800.00

1.06 Labour Unskilled (U/SK) Day 6 B0-004 9099.60 1,516.60

Total for 4546 ltr 284111.17

Rate for 1 ltr 62.50

Profits & O/H 20% 12.50

Rate(Say) 75.00

Blinding the Bitumen Surfacing with Sand at the rate of 125 Sq.m1 Cu.m Using Material
S1-028
from Stock Pile

Analysis for 3000 Sq.m

No Item Description Unit Quantity Item Code Amount
1.01 River sand for road surface (sscm table 1701-9) Cu.m 24 B0-331 83884.80 3,495.20

1.02 Tractor & trailor (75 cube:) Day 1 B0-117 6005.34 6,005.34

1.03 Labour Unskilled (U/SK) Day 7 B0-004 10616.20 1,516.60

1.04 Allow 2.5% of Items ( 1.03 ) for Tools A 265.41

Total for 3000 Sq.m 100771.75

Rate for 1 Sq.m 33.59

Sply. lay & compt. Asphalt contrt. cold mix(19mm 20% cutback with binder
80/100)5.5%mix dence plant maid in small wrks. suc. as brdg. decking reinstatement of
S1-033
trenches etc(trnspt.of aggret.for premix and trnspt.of premix to be paid separatly.(SSCM
506)

Analysis for 10 M.ton

 No Item Description Unit Quantity Item Code Amount
1.01 Labour Skilled A (SK A) Day 1 B0-001 1900.00 1,900.00

1.02 Labour Unskilled (U/SK) Day 2 B0-004 3033.20 1,516.60

1.03 Labour Semi Skilled (S/SK) Day 4 B0-003 6220.24 1,555.06

Sply.lay & compt. Asphalt contrt. cold mixwith emulsion css.1(6.67% WGt of Agg.
S1-033A 19mm dense plant made) in small wrks. suc. as brdg. decking reinstatement of trenches
etc(trnspt.of aggret.for premix and trnspt.of premix to be paid separatly.(SSCM 506)

Analysis for 10 M.ton

No Item Description Unit Quantity Item Code Amount
1.01 Labour Skilled A (SK A) Day 1 B0-001 1900.00 1,900.00

1.02 Labour Unskilled (U/SK) Day 2 B0-004 3033.20 1,516.60

1.03 Labour Semi Skilled (S/SK) Day 4 B0-003 6220.24 1,555.06

1.04 Allow 2.5% of Items ( 1.01, 1.02, 1.03 ) for Tools A 278.84

1.05 Cold mixed asphalt with emulsion CSS-1(6.67% by M.t 10 B0-366 65110.00 6,511.00
wgt of agg.) &19mm Aggregate Ex-plant

1.06 Smooth/road roller (8-10 tons) static Day 0.875 B0-111 9701.90 11,087.88

Total for 10 M.ton 86244.17

Rate for 1 M.ton 8624.42

Profits & O/H 20% 1724.88

Rate(Say) 10349.30

Lay and Compact Asphalt Premix Usign Paver (Cost of premix, Aggregate Transport
S1-034
and premix transport to vbe paid Separately)

Analysis for 200 M.ton

No Item Description Unit Quantity Item Code Amount
1.01 Labour Skilled A (SK A) Day 1.625 B0-001 3087.50 1,900.00

1.02 Labour Skilled A (SK A) Day 1.625 B0-001 3087.50 1,900.00

1.03 Labour Skilled B (SK B) Day 3.25 B0-002 5850.00 1,800.00

1.04 Labour Semi Skilled (S/SK) Day 13 B0-003 20215.78 1,555.06

1.05 Labour Unskilled (U/SK) Day 16.25 B0-004 24644.75 1,516.60

1.06 Allow 2.5% of Items ( 1.05 ) for Tools A 616.12