CPWD Analysis of Rates · Road Work
Providing, laying, spreading and compacting graded stone aggregate (size range 53 mm to 0.075 mm ) to wet mix macadam (WMM) specification including premixing the material with water at OMC in for all leads & lifts, laying in uniform layers with mechanical paver finisher in subbase / base course on well prepared surface and compacting with vibratory roller of 8 to 10 tonne capacity to achievethe desired density, complete as per specifications and directions of Engineer-in-Charge
- Item number
- 16.79
- Analysis basis
- Details of cost for 225 cum (495 tonne)
- Priced inputs
- 19
- Derived rate
- ₹2,914.30 / cum
Under the CPWD Delhi Analysis of Rates 2023 (Civil), item 16.79 — Providing, laying, spreading and compacting graded stone aggregate (size range 53 mm to 0.075 mm ) to wet mix macadam (WMM) specification including premixing the material with water at OMC in for all leads & lifts, laying in uniform layers with mechanical paver finisher in subbase / base course on well prepared surface and compacting with vibratory roller of 8 to 10 tonne capacity to achievethe desired density, complete as per specifications and directions of Engineer-in-Charge — is derived from 19 priced inputs for 225 cum and works out to ₹2,914.30 per cum after water charges, GST, CPOH and cess. The full build-up is below.
- Conforming to table ……
- 45mm to22.4mm @ 30% = 89.10 cum
- Qty for 0292,0293,0294,0295 codes =
- 89.10 / 4 = 22.275 cum
- Qty for 2206, 2202 codes = 89.10 /2 = 44.55
- cum
- 22.4 mm to 2.36mm @ 40% = 118.80 cum
- Qty for 0294,0295 codes = 118.80 /4 =
- 29.70 cum
- Qty for 1179 code = 118.80 /2 = 59.40 cum
- 2.36 mm to 75 microon @ 30% = 89.10 cum
- Qty for 2903, 2904 codes = 89.10 / 2 =
- 44.55 cum
- @75 tonne capacity
- 5 km lead with one trip per hour
- Tipper 10 tonne capacity( taking lead= 10
- Km) =495x10 =4950 tonne km
| Code | Input | Unit | Quantity | Rate (INR) | Amount (INR) |
|---|---|---|---|---|---|
| 0292 | Stone Aggregate (Single size) : 50 mm nominal sizeMaterial | cum | 22.275 | 1,100.00 | 24,502.50 |
| 0293 | Stone Aggregate (Single size) : 40 mm nominal sizeMaterial | cum | 22.275 | 1,400.00 | 31,185.00 |
| 0294 | Stone Aggregate (Single size) : 25 mm nominal sizeMaterial | cum | 22.275 | 1,400.00 | 31,185.00 |
| 0295 | Stone Aggregate (Single size) : 20 mm nominal sizeMaterial | cum | 22.275 | 1,425.00 | 31,741.88 |
| 0294 | Stone Aggregate (Single size) : 25 mm nominal sizeMaterial | cum | 29.7 | 1,400.00 | 41,580.00 |
| 0295 | Stone Aggregate (Single size) : 20 mm nominal sizeMaterial | cum | 29.7 | 1,425.00 | 42,322.50 |
| 1179 | Crushed stone 2.36 mm to 12.5 mm sizeMaterial | cum | 59.4 | 1,005.00 | 59,697.00 |
| 2903 | Stone chippings/ screenings 4.75 mm nominal sizeMaterial | cum | 44.55 | 1,600.00 | 71,280.00 |
| 2904 | Stone chippings/ screenings 150 micron nominal sizeMaterial | cum | 44.55 | 1,600.00 | 71,280.00 |
| 0059 | Wet Mix Plant 60 TPHMachinery | hour | 6.6 | 1,050.00 | 6,930.00 |
| 0070 | Generator 100 KVA/125 KVAMachinery | hour | 6 | 350.00 | 2,100.00 |
| 0057 | Water Tanker 5 to 6 KL capacityMachinery | hour | 3 | 250.00 | 750.00 |
| 0052 | Front end loader 1 cum bucket capacity (incl POL)Machinery | hour | 6 | 1,450.00 | 8,700.00 |
| 0053 | Tipper -5 CumTipper-5 Cum/10 tonnesMachinery | tonne km | 4,950 | 3.70 | 18,315.00 |
| 0065 | Paver finisher Mechanical 100 TPHMachinery | hour | 6 | 900.00 | 5,400.00 |
| 0054 | Vibratory roller 8 to 10 tonneMachinery | hour | 3.9 | 700.00 | 2,730.00 |
| 0128 | MateLabour | day | 0.48 | 816.00 | 391.68 |
| 0139 | Skilled Beldar (for floor rubbing etc.)Labour | day | 2 | 816.00 | 1,632.00 |
| 0114 | BeldarLabour | day | 10 | 736.00 | 7,360.00 |
- Add 10 per cent of cost of carriage to cover cost of loading and unloading
- 1,831.50
- TOTAL
- 4,60,914.06
- Add 1 % Water charges on “W”
- 4,609.14
- TOTAL
- 4,65,523.20
- Add GST on “X” (multiplying factor 0.2127)
- 99,016.78
- TOTAL
- 5,64,539.98
- Add 15% CPOH on “Y”
- 84,681.00
- TOTAL
- 6,49,220.98
- Add Cess @ 1% on “Z”
- 6,492.21
- Cost for 225 cum(450 Tonne)
- 6,55,713.19
- Cost per cum.
- 2,914.28
- Say
- 2,914.30
From the CPWD Delhi Analysis of Rates 2023 (Civil), Volumes I & II, printed page 1262. 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. Arched reads the tender, maps it to the applicable schedule, and flags where the numbers are exposed before submission.
See how estimation works