Construction of granular sub-base by providing close graded Material conforming to specifications, mixing in a mechanical mix plant at OMC, carriage of mixed material by tippers to work site, for all leads & lifts, spreading in uniform layers of specified thickness with motor grader on prepared surface and compacting with vibratory power roller to achieve the desired density, complete as per specifications and directions of Engineer-in-Charge
- Item number
- 16.78.1
- Analysis basis
- 225 cum
- Priced inputs
- 15
- Derived rate
- ₹2,784.00/ CUM
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 16.78.1 (Construction of granular sub-base by providing close graded Material conforming to specifications, mixing in a mechanical mix plant at OMC, carriage of mixed material by tippers to work site, for all leads & lifts, spreading in uniform layers of specified thickness with motor grader on prepared surface and compacting with vibratory power roller to achieve the desired density, complete as per specifications and directions of Engineer-in-Charge With material conforming to Grade-I (size range 75 mm to 0.075 mm) having CBR Value-30) is derived from 15 priced inputs for 225 cum and works out to ₹2,784.00 per cum after water charges, GST, CPOH and cess. The full build-up is below.
- Close graded graunlar sub-base material as
- per Grading-I of specifications
- 53mm to 9.5mm @ 50% = 144 cum
- 9.5 mm to 2.36mm @ 20% = 57 cum
- 2.36mm below @ 30% = 86.40 cum
- @75 tonne capacity
- 5 km lead with one trip per hour
- Tipper 10 tonne capacity( taking lead= 10
- Km) =450x10 =4500 tonne km
| Code | Type | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|---|
| 0292 | MAT | Stone Aggregate (Single size) : 50 mm nominal size | cum | 72 | 1,100.00 | 79,200.00 |
| 0297 | MAT | Stone Aggregate (Single size) : 10 mm nominal size | cum | 72 | 1,400.00 | 1,00,800.00 |
| 1179 | MAT | Crushed stone 2.36 mm to 12.5 mm size | cum | 57 | 1,005.00 | 57,285.00 |
| 2903 | MAT | Stone chippings/ screenings 4.75 mm nominal size | cum | 43.2 | 1,600.00 | 69,120.00 |
| 2904 | MAT | Stone chippings/ screenings 150 micron nominal size | cum | 43.2 | 1,600.00 | 69,120.00 |
| 0059 | MACH | Wet Mix Plant 60 TPH | hour | 6 | 1,050.00 | 6,300.00 |
| 0070 | MACH | Generator 100 KVA/125 KVA | hour | 6 | 350.00 | 2,100.00 |
| 0057 | MACH | Water Tanker 5 to 6 KL capacity | hour | 4.5 | 250.00 | 1,125.00 |
| 0052 | MACH | Front end loader 1 cum bucket capacity (incl POL) | hour | 6 | 1,450.00 | 8,700.00 |
| 0053 | MACH | Tipper -5 CumTipper-5 Cum/10 tonnes | tonne km | 4,500 | 3.70 | 16,650.00 |
| 0050 | MACH | Motor Grader 3.35 metre blade | hour | 6 | 2,700.00 | 16,200.00 |
| 0054 | MACH | Vibratory roller 8 to 10 tonne | hour | 6 | 700.00 | 4,200.00 |
| 0128 | LAB | Mate | day | 0.4 | 816.00 | 326.40 |
| 0139 | LAB | Skilled Beldar (for floor rubbing etc.) | day | 2 | 816.00 | 1,632.00 |
| 0114 | LAB | Beldar | day | 8 | 736.00 | 5,888.00 |
- Add 10 per cent of cost of carriage to cover cost of loading and unloading
- +1,665.00
- TOTAL
- 4,40,311.40
- Add 1 % Water charges on “W”
- +4,403.11
- TOTAL
- 4,44,714.51
- Add GST on “X” (multiplying factor 0.2127)
- +94,590.78
- TOTAL
- 5,39,305.29
- Add 15% CPOH on “Y”
- +80,895.79
- TOTAL
- 6,20,201.08
- Add Cess @ 1% on “Z”
- +6,202.01
- Cost for 225 cum(450 Tonne)
- 6,26,403.09
- Cost per cum.
- 2,784.01
- SAY
- ₹2,784.00
- 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
- 1259
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 1259. 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.