Effect from 01-09-2017

R A T E A N A L Y S I S
Issue rate of VG-10 (80/100grade) Bulk Rs. 28306.00 Issue rate of VG-30 (60/70grade) Bulk Rs. 29250.00 Emulsion 35080.00
S.R rate of VG-10 (80/100grade) Bulk Rs. 29760.00 S.R. rate of VG-30 (60/70grade) Bulk Rs. 30888.00 32438.00
Difference Rs. -1454.00 Difference Rs. -1638.00 2642.00
Add 10%Contractor profit 10% over head charges -1744.80 -1965.60 3170.40
Issue rate of VG-10 (80/100grade) Packed Rs. 32092.00 Issue rate of VG-30 (60/70grade) Packed Rs. 33026.00

S.R rate of VG-10 (80/100grade) Packed Rs. 33930.00 S.R. rate of VG-30 (60/70grade) Packed Rs. 35030.00

Difference Rs. -1838.00 Difference Rs. -2004.00

Add Difference of cost of 10%Contractor Total

Item S.R. 2016-17 Basic profit 10% over Finished
Description of item Unit Cement/Steel / Bitumen Remarks
No. rate head charges Rate
P. No. I.No. Constant Cost (8*1.20) (6+9)
1 2 3 4 5 6 7 8 9 10 11
VG-10 (80/100grade)
Patching of deep potholes by restoring the granular base 0.40 -0.58 -0.70 Packed
coarse using material confirming to WBM grade - III
1 258 35.13.1 Smtr 377.00 371.98
standards / WMM wherever necessary by manual -75 mm 2.20 -3.60 -4.32
VG-30 (60/70 grade) Bulk
thick (4.00 kg / 10 Sqm+ 2.2 kg)
VG-10 (80/100grade)
0.40 -0.58 -0.70 Packed
1(a) -- do -- up to 150mm thick 258 35.13.2 Smtr 475.00 469.98 VG-30 (60/70 grade) Bulk
2.20 -3.60 -4.32
VG-10 (80/100grade)
Patching of shallow potholes on asphalt surfaces using SDBC 0.25 -0.36 -0.44 Packed
2 25 mm thick [Tack Coat =0.25/1000*4682.4=1.171 & SDBC= 258 35.14.2 Smtr 170.00 163.91
VG-30 (60/70 grade) Bulk
2.875/1000*4606.8=13.244 2.875 -4.71 -5.65

KSRRB 500-11 : Providing and laying B.M. [ Using 40/60 VG-30 (60/70 grade) Bulk
3 162 21.11.6 Cmtr 5476.00 72 -117.94 -141.52 5334.48
TPH capacity H.M.P. with Mechancial Paver Gr-II ]
KSRRB 500-18 : Providing and laying S.D.B.C. [ Using VG-30 (60/70 grade) Bulk
4 163 21.20.6 Cmtr 6896.00 115 -188.37 -226.04 6669.96
40/60 TPH capacity H.M.P. with Mechancial Paver Gr-II ]
VG-10 (80/100grade)
5 Providing and applying Tack Coat using 80/100 grade 162 21.10.2 Smtr 9.10 0.20 -0.29 -0.35 8.75 Bulk

Providing and applying Primer Coat with SS Bitumen

6 161 21.6 Smtr 25.00 0.60 1.59 1.90 26.90 Bitumen Emulsion
emulsion
Prevailing Rates: For BM/SDBC --- Rs 28922.40
For Tack Coat --- Rs 28015.20
For Primer Coat-- Rs 35608.40