4 cm thick bitumastic sheet with hot bitumen of approved quality, using stone chippings (60% with 12.5 mm nominal size and 40% with 10 mm nominal size) @ 2.60 cum per 100 sqm and coarse sand @ 2.60 cum per 100 sqm of road surface and with bitumen @ 56 kg/cum of stone chippings and @ 128 kg/cum of sand over a tack coat with hot straight run bitumen, including consolidation with road roller of 8 to 10 tonne etc. complete. (tack coat to be paid separately)
- Item number
- 16.39.3
- Analysis basis
- Details of cost for 100sqm.
- Priced inputs
- 21
- Derived rate
- ₹528.65
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 16.39.3 (4 cm thick bitumastic sheet with hot bitumen of approved quality, using stone chippings (60% with 12.5 mm nominal size and 40% with 10 mm nominal size) @ 2.60 cum per 100 sqm and coarse sand @ 2.60 cum per 100 sqm of road surface and with bitumen @ 56 kg/cum of stone chippings and @ 128 kg/cum of sand over a tack coat with hot straight run bitumen, including consolidation with road roller of 8 to 10 tonne etc. complete. (tack coat to be paid separately) : With Refinery Modified Bitumen CRMB 55 conforming to IRC: SP : 53) is derived from 21 priced inputs and works out to ₹528.65 after water charges, GST, CPOH and cess. The full build-up is below.
- @56kg. per cum. of aggregate and 128kg.
- per cum. of sand:
- 56x2.60=145.6kg. = 0.146t +
- 128x2.60 = 332.8kg = 0.333t
- Total = 0.479 tonne
- 0.70kg.x479=33.53kg.
- Steam coal for heating bitumen @ 2 qunitals
- per tonne of bitumen = 2x0.479=0.958q
- Labour for cleaning road surface, heating
- bitumen mixing and spreading aggregate :
- (a) For cleaning :
- (b) For heating bitumen :
- (c) For cleaning, mixing and spreading premix aggregate :
- (d) Consolidation charges :
- (e) Misc :
- (with thick wire)
| Code | Type | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|---|
| 7739 | MAT | Modified Bitumen Refinary produced CRMB - 55Modified Bitumen Refinery produced CRMB - 55 | tonne | 0.479 | 33,100.00 | 15,854.90 |
| 2914 | MAT | Solvent | kilogram | 33.53 | 32.00 | 1,072.96 |
| 2910 | MAT | Stone chippings/ screenings 12.5/ 13.2 mm nominal size | cum | 1.56 | 1,400.00 | 2,184.00 |
| 2911 | MAT | Stone chippings/ screenings 10/ 11.2 mm nominal size | cum | 1.04 | 1,400.00 | 1,456.00 |
| 0982 | MAT | Coarse sand (zone III) | cum | 2.6 | 1,450.00 | 3,770.00 |
| 0370 | MAT | Coal (steam) | quintal | 0.958 | 500.00 | 479.00 |
| 0128 | LAB | Mate | day | 0.16 | 816.00 | 130.56 |
| 0114 | LAB | Beldar | day | 1.4 | 736.00 | 1,030.40 |
| 0115 | LAB | Coolie | day | 1.4 | 736.00 | 1,030.40 |
| 0114 | LAB | Beldar | day | 1.88 | 736.00 | 1,383.68 |
| 0130 | LAB | Mistry | day | 0.31 | 897.00 | 278.07 |
| 0114 | LAB | Beldar | day | 9.46 | 736.00 | 6,962.56 |
| 0113 | LAB | Chowkidar | day | 0.45 | 736.00 | 331.20 |
| 0101 | LAB | Bhisti | day | 0.18 | 816.00 | 146.88 |
| 0003 | MACH | Hire charges of Diesel Road Roller - 8 to 10 tonne | day | 0.18 | 3,350.00 | 603.00 |
| 0001 | MACH | Hire charges of Coaltar Boiler 900 to 1400 litres | day | 0.3 | 900.00 | 270.00 |
| 0023 | MACH | Hot Bitumen mixer 0.5 cum i/c hand cart | day | 0.03 | 3,950.00 | 118.50 |
| 0364 | MAT | Wire brush | each | 0.09 | 25.00 | 2.25 |
| 0365 | MAT | Soft brush | each | 0.27 | 25.00 | 6.75 |
| 9999 | MAT | Brooms and gunny bags | L.S. | 5.33 | 2.27 | 12.10 |
| 9999 | MAT | Sundries | L.S. | 16.12 | 2.27 | 36.59 |
- TOTAL
- 37,159.80
- Add 1 % Water charges on “W”
- +371.60
- TOTAL
- 37,531.40
- Add GST on “X” (multiplying factor 0.2127)
- +7,982.93
- TOTAL
- 45,514.33
- Add 15% CPOH on “Y”
- +6,827.15
- TOTAL
- 52,341.48
- Add Cess @ 1% on “Z”
- +523.41
- Cost for 100 sqm.
- 52,864.89
- Cost per sqm.
- 528.65
- SAY
- ₹528.65
- PUBLISHED BY
- Central Public Works Department (CPWD)
- EDITION
- DAR 2023 · Delhi
- EFFECTIVE
- 2023-09-14Both volumes are dated 14 September 2023 on their title pages.
- RETRIEVED
- 2026-09-08
- GST
- 18%, added in each item's build-up
- PRINTED PAGE
- 1203
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 1203. For reference only. CPWD amends rates through correction slips between editions, so verify against the official source before pricing a bid.
Use this rate in a live estimate
This is the CPWD base analysis. A real estimate adjusts it for the project's inputs and the current cost index, then maps it to the tender's BOQ. We can do this for you: send the tender and we return a priced BOQ on the applicable schedule, with rate build-ups and an engineer's sign-off.