Model PMGSY Road Datas 2013-14-SSR

LEAD STATEMENT ( AS PER SSR 2013-14)
Name of the Work:Sl

No.
Providing B.T on R/F _________________________________________________________
Description in Material
Name of the Quarry
Lead in
Km
Initial
Conveyance
charges
Diff. cost
of pipes
Blasting
Charges
Machine
Loading
Crushing
Charges
Charges
Deduct
for
stacking
Total
Amount
11
12
FOR ROAD WORKS
Gravel
Gudali
23.50
123.43
283.68
0.00
0.00
46.51
453.63
Selecteed earth
Gudali
23.50
62.53
283.68
0.00
0.00
46.51
392.73
Sand for filling
Pennar
56.85
336.58
598.68
0.00
0.00
46.51
981.78
60-63mm HBG metal

IRC, MORTH & MORD
Parlapalli
66.50
486.62
690.79
73.50
0.00
93.12
1344.03
50 -55mm HBG Metal

IRC, MORTH & MORD
Parlapalli
66.50
525.47
690.79
73.50
0.00
93.12
1382.88
40-45mm HBG Metal

IRC, MORTH & MORD
Parlapalli
66.50
664.07
690.79
73.50
0.00
93.12
1521.48
19 - 22mm HBG metal

IRC, MORTH & MORD
Parlapalli
66.50
1079.87
690.79
73.50
0.00
93.12
1937.28
40-45mm HBG M/C Metal

IRC, MORTH & MORD
25-27mm M/C HBG Metal
IRC, MORTH & MORD
19 - 22mm HBG M/C metal
IRC, MORTH & MORD
12-14 mm HBG M/C Metal
IRC, MORTH & MORD
9.5-11.2 mm HBG M/C Metal
IRC, MORTH & MORD
5-7 mm HBG M/C Metal
IRC, MORTH & MORD
2.36 - 5 mmHBG M/C Metal
IRC, MORTH & MORD
FOR CD WORKS
Sand for Mortor
Parlapalli
66.50
664.07
690.79
73.50
166.02
93.12
1687.50
Parlapalli
66.50
1037.87
690.79
73.50
259.47
93.12
2154.75
Parlapalli
66.50
1079.87
690.79
73.50
269.97
93.12
2207.25
Parlapalli
66.50
865.67
690.79
73.50
216.42
93.12
1939.50
Parlapalli
66.50
735.47
690.79
73.50
183.87
93.12
1776.75
1764.5
Parlapalli
66.50
575.87
690.79
73.50
143.97
93.12
1577.25
1558
Parlapalli
66.50
370.07
690.79
73.50
92.52
93.12
1320.00
1448.62
15
16 40 mmHBG M/C Metal-SS5
Pennar
Parlapalli
56.85
66.50
441.58
664.07
598.68
690.79
73.50
166.02
46.51
93.12
0.00
0.00
0.00
1086.78
1687.50
17 20 mm HBG M/C Metal -SS5
Parlapalli
66.50
1079.87
690.79
73.50
269.97
93.12
0.00
2207.25
18 12 mm HBG M/C Metal-SS5
Parlapalli
66.50
865.67
690.79
73.50
216.42
93.12
0.00
1939.50
9
10
11
12
13
14
1416.13
2016.5
1764.15
Sl
No.
Name of the Quarry

3
Lead in
Km
4
Initial
Conveyance
charges
Diff. cost
of pipes
Blasting
Charges
Machine
Loading
Crushing
Charges
Charges
Deduct
for
stacking
11
Total
Amount
73.50
183.87
93.12
0.00
1776.75
12
690.79
0.00
93.12
0.00
1177.08
210.47
690.79
0.00
93.12
994.38
66.50
146.42
690.79
0.00
93.12
930.33
66.50
244.07
690.79
0.00
93.12
137.00 38084.70
431.55
38516.25
137.00 39802.72
431.55
40234.27
137.00 49654.28
431.55
50085.83
210.56
6741.95
19 10 mm HBG M/C Metal-SS5
Parlapalli
66.50
735.47
690.79
20 2.36 mm Below Material ( HBG

Stone chips )
21 Stone boulder 300mm (25 kg /
40 Kg minimum)
Parlapalli
66.50
393.17
Parlapalli
66.50
22 Soling stone 150mm
Parlapalli
23 Jeddy stone 450-600mm
Parlapalli
24 Emulsion (SS-1) (Chennai)
Chennai
25 Emulsion (RS-1) (Chennai)
Chennai
26 Bitumen bulk 60/70 grade

(VSP/chennai) as on 1-3-13
27 1000mm Dia NP3 Class
Chennai
Chillakur
12.00
6531.39
28 1000mm Dia Collar
Chillakur
12.00
1135.52
Chillakur
12.00
5258.76
30 900mm Dia Collar
Chillakur
12.00
908.99
Chillakur
12.00
2560.34
32 600mm Dia Collar
Chillakur
12.00
455.89
Chillakur
12.00
996.64
34 300mm Dia Collar
Chillakur
12.00
155.43
155.43
6090.00
6090.00
36 HYSD steel Fe-415

37 Mild steel, Structural steel
43575.00
45150.00
43575.00
45150.00
38 M.S 6mm dia bars, MS Flats
43575.00
43575.00
35 Cement OPC (as on Mar-13)
Allowence allowed
Add 0% MAA /
AA
0%
1027.98
1135.52
183.85
5442.61
908.99
98.78
2659.12
455.89
38.49
Water Cost allowed

@
1035.13
90.00
90.00
1) Certified that the HBG metal obtained by Blasting.

2) Certified that the leads are true and nearer to the site to the best of my Knowledge.
/kL
OH&CP
12.50%
931.103
Sl
No.
1
Name of the Quarry
Lead in
Km
Initial
Conveyance
charges
Diff. cost
of pipes
Blasting
Charges
7
Machine
Loading
Crushing
Charges
Charges
8
Deduct
for
stacking
Total
Amount
11
12
NOTE:TheStandard data prepared with 2013-14 SSR is here with enclosed for the guidence to Superintending Engineers,
they are reqested to inform if any mistakes are noticed to this office.
In this regard contact :Sri.T.Rajender Singh AE, PMGSY,9440873389.
Data Sheet
RATE ANALYSIS (ROAD WORK) - SSR- 2013-14

Add 0% MAA / AA
0%
Description of item
Unit
Qty
Rate
Amount
S. Index
Code
No.
Clearing and Grubbing Road Land

RBR- Clearing and grubbing road land including uprooting wild vegetation, grass, bushes, shrubs,
STCL- saplings and trees of girth upto 300 mm, removal of stumps of such trees cut earlier and
2 disposal of unserviceable materials and stacking of serviceable material to be used or
auctioned, upto a lead of 1000 m including removal and disposal of top organic soil not
exceeding 150 mm in thickness as per Technical Specification Clause 201 MORD/MORTH
including overhead & Contractor profit.
By Machanical Means
In area of non Throny Jungle (Light Jungle)
a)
b)
c)
Unit =10 Sqm

Out put = 1 Hectare
Labour
Mate
Mazdoor (un-skilled)
Add 0% MAA / AA
Machinery
Dozer D-50 with attachment or suitable
machinery for removal of trees & stumps
Tractor with trolley 3t
Total
Over head charges & Contractors profit
@12.50%Rate for hectare
day
day
0%
4.16
294.00
1,223.04
0.00
hour
10.00
1648.30
16,483.03
hour
1.00
435.75
435.75
18,141.82
2,267.73
12.50%
20,409.55
20,409.55
Rate per 1 Sqm = (a+b+c)/10000
2.04
RBR- Construction of embankment with material obtained from road way cutting by using
EEC Machinery
D-3
Construction of embankment with approved materials deposited at site from roadway cutting
and excavation from drain (not exceeding 0.6 m depth) and foundation of other structures
graded and compacted to meet requirement of Tables 300.1 and 300.2 as per Technical
Specification Clause 301.5 MORD/ 305 MORTH including overhead & Contract profit .
a)
b)
Taking Out put = 100 Cum

Labour
Mate
Mazdoor
Add 0% MAA / AA
Machinery
day
0%
0.52
294.00
152.88
0.00
Data Sheet
S. Index
No. Code
Description of item
Dozer D-50 for spreading @200 cum per hour
Unit
cum
Qty
0.50
Rate
1648.30
Amount
824.15
Tractor with grader for grading @ 25 cum per hour

4.00
443.10
1,772.40
hour
Water tanker 6kl capacity
hour
2.00
655.20
1,310.40
Vibratory Roller 80-100 kN @ 100 Cum per hour
1.00
2668.47
2,668.47
Hr
c) Material
Water
Kl
12.00
94.50
1,134.00
Total
7,862.30
d) Over head charges & Contractors profit
12.50%
982.79
@12.50%Rate for 100 cum
8,845.09
Rate per cum
88.45
3 RBR- Construction of Embankment with Material Obtained from Borrow pits by Machinery
EEC
3A D-4
RBR- Construction of Embankment with Material
EEC Obtained from Borrow pits by Machinery
D-4 Construction of embankment with approved material obtained from borrow pits with all lifts,
transporting to site, spreading, grading to required slope and compacting to meet
requirement of Tables 300.1 and 300.2 with a lead upto 1000 m as per Technical
Specification Clause 301.5 MORD/ 305 MORTH including overhead charges & Contractor
profit.
a)
b)
Unit = cum
Taking output = 100 cum
Labour
Mazdoor (Unskilled)
Add 0% MAA / AA
Machinery
Hydraulic Excator 0.90cum bucket capacity at
60cum per hour
Tipper 5.5cum with 10T capacity
Dozer D50 for spreading @ 200 cum per hour
Tractor with Grader @ 25 cum per hour
Water tanker 6 KL capacity
Vibratory Roller 80-100 kN @ 100 Cum per Hr
c)
d)
Material
Water
Basic rate of formation of road with borrow
soils per Cum
@12.50%Rate per 100 cums
Rate per cum
day
0%
1.04
294.00
305.76
0.00
hour
1.67
2,892.23
4,830.02
hour
hour
4.50
0.50
921.17
1,648.30
4,145.24
824.15
hour
hour
hour
4.00
2.00
1.00
443.10
655.20
2,668.47
1,772.40
1,310.40
2,668.47
Kl
12.00
94.50
1,134.00
16,990.44
12.50%
2,123.80
19,114.24
191.14
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
RBR- Gravel / Soil - Aggregate Base (Table 400.2)

SBB Grading C
S-2 Construction of granular Sub-Base by providing well graded Grading-C meterial ( Table
400.2 ) having soaked CBR not less than 15% and Plasticity Index < 6 and stacking at site
to the departmentel gauge for pre measurements and mixing them and spreading the same
with grader in uniform layers of loose thickness of not more than 225mm including mixing
by mix in place method with rotavator to OMC and compacting with Vibratory roller of 80
to 100kN capacity to achieve the desired density, complete as per IRC technical
specification clause 402.3 of MORD. including all over heads , and Contractors profit .
a)
b)
c)
Taking out put = 300 cum

Labour
Mazdoor (Skilled)
Mazdoor (Un-Skilled)
Add 0% MAA / AA
Machinery
Vibratory Roller 80-100 kN @ 100 Cum per
Hr
Tractor with grader @ 25 cum per hour
Tractor with rotavator @ 25 cum per hour
Material
Well graded granular sub-base material as per
table 400.2
Cost of materials
9.5 mm to 4.75 mm @ 66% (Gravel)
2.36 mm below @ 34% (stone dust )
Water
Basic rate of Granular sub base for 300 cum
a)
Basic rate of Granular sub base cum
c)

@12.50%Rate per cum
day
day
0%
2.40
8.00
294.00
294.00
705.60
2,352.00
0.00
hour
6.00
2668.47
16,010.82
hour
hour
hour
5.00
12.00
12.00
655.20
443.10
443.10
3,276.00
5,317.20
5,317.20
cum
237.60
453.63
107,781.65
cum
122.40
1177.08
144,073.99
Kl
18.00
94.50
1,701.00
286,535.46
955.12
12.50%
119.39
1,074.51
1,074.51
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
RBR- Selected Earth Shoulders (Table 407 &

SBB 305,305.4.4)
S-2 Construction of Shoulders by providing Selected earth having MDD not less than
1.85g/cc with LL & PI not exceeding 40% and 20 respectively and and spreading in
uniform layers with tractor grader on prepared surface and copacted to OMC with
Vibratory roller of 80 to 100kN capacity to achieve the desired density, complete as per
IRC technical specification clause 407 MoRD,305&305.4.4 MoRT&H including all over
heads , and Contractors profit.
a)
b)
c)
a)
c)

Labour
Mazdoor (Skilled)
Add 0% MAA / AA
Machinery
Hr
day
day
0%
2.40
8.00
294.00
294.00
705.60
2,352.00
0.00
hour
6.00
2668.47
16,010.82
hour
hour
5.00
12.00
655.20
443.10
3,276.00
5,317.20

Material
table 400.2
Cost of materials
Selected Earth
hour
0.00
443.10
0.00
cum
360.00
392.73
141,381.54
Water
Basic rate of Selected earth shoulders for 300
cum
Basic rate of Selected earth shoulders cum
Kl
18.00
94.50
1,701.00
170,744.16

@12.50%Rate per cum
569.15
12.50%
71.14
640.29
640.29
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
RBR- Gravel / Soil - Aggregate Base (Table 400.1)

SBB Grading iii
S-2 Construction of granular sub-base by providing well graded material(Table 400.1) with
Grading III Material CBR Value not less than 20 and PI Value less than 6 spreading in
uniform layers with Tractor grader on prepared surface, mixing by mix in place method with
rotavator at OMC, and compacting with Vibratory Roller to achieve the desired density,
complete as per Technical Specification Clause 401 MORD .including contractors profit &
Over head charges.
a)
b)
c)
a)
c)

Labour
Mazdoor (Skilled)
Add 0% MAA / AA
Machinery
Hr
Material
table 400.2
Cost of materials
9.5 mm to 4.75 mm @ 66% (HBG Chips)
2.36 mm below @ 34% ( HBG Chips)
Water
Basic rate of Granular sub base for 300 cum
Basic rate of Granular sub base cum
@12.50%Rate per cum
day
day
0%
2.40
8.00
294.00
294.00
705.60
2,352.00
0.00
hour
6.00
2668.47
16,010.82
hour
hour
hour
3.00
12.00
12.00
655.20
443.10
443.10
1,965.60
5,317.20
5,317.20
cum
cum
Kl
237.60
122.40
18.00
1448.62
1177.08
94.50
344,192.13
144,073.99
1,701.00
521,635.54
12.50%
1,738.79
217.35
1,956.14
1,956.14
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
RBR- WBM Grading 2 (using Graded Metal)

SBB Providing, laying, spreading and compacting stone aggregates of specific sizes for Grading
S-9 2 material to water bound macadam specification including spreading in uniform thickness,
hand packing, rolling with Vibratory roller 80-100 kN in stages to proper grade and
camber, applying and brooming, stone screening/binding materials to fill-up the interstices
of coarse aggregate, watering and compacting to the required density grading 2 as per
Technical Specification Clause 405 MORD / 404 MORTH. For compacted thickness of 75
mm. including all over heads , and Contractors profit etc., Complete, for WBM Grading II (
Hand Broken) HBG metal
a)
b)
c)
By Manual means
Labour
Mazdoor (Skilled)
Mazdoor (unskilled)
Add 0% MAA / AA
Machinery
Vibratory Roller 80-100 KN @60cum per hour
day
12.08
day 250.00
0%
294.00
294.00
3,551.52
73,500.00
0.00
hour
6.00
2668.47
16,010.82
hour
24.00
655.20
15,724.80
Cum
217.80
1344.03
292,728.66
Cum
200.38
1521.48
304,873.18
Cum
17.42
1937.28
33,747.33
cum
86.40
1448.62
125,160.78
Binding Material @ 0.06 cum per 10 sqm for

Grading 2 material (size 2.36mm & below
having PI value 2-6%
cum
28.80
1177.08
33,899.76
Kl
144.00
94.50
13,608.00

Material (Total Qty 435.60 Cum)
60-63 mm IRC HBG Metal (50% of 435.60
cum)
40-45 mm IRC HBG Metal (46% of 435.60
cum)
19-22 mm IRC HBG Metal metal (4% of
435.60 cum)
Stone Screening
Type -B 11.2mm @ 0.18 cum per 10 sqm
Avg. of 5-7 mm & 2.36-5mm)
Water
912,804.85
Basic rate for 360 Cum

d)
Rate per Cum

@12.50%Rate per cum
12.50%
2,535.57
316.95
2,852.52
2,852.52
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
RBR- WBM Grading 3 (using Graded Metal)

SBB
(i) Providing, laying, spreading and compacting stone aggregates of specific sizes to water
S-9
bound macadam specification including spreading in uniform thickness, hand packing,
rolling with Vibratory roller 80-100 kN in stages to proper grade and camber, applying and
brooming, stone screening to fill-up the interstices of coarse aggregate, watering and
compacting to the required density Grading 3 as per Technical Specification Clause 405
MORD/ 404 MORTH. For compacted thickness of 75 mm. including all over heads , and
Contractors profit etc., Complete for WBM Grading III ( Machine Crushed) HBG metal
a)
b)
c)
d)
By Manual means
Labour
Mazdoor (Skilled)
Mazdoor (unskilled)
Add 0% MAA / AA
Machinery
day
12.08
day 250.00
294.00
294.00
0%
3,551.52
73,500.00
0.00
hour
6.00
2668.47
16,010.82
hour
24.00
655.20
15,724.80
40-45 mm IRC HBG Metal M/C ( 82% of

Cum
435.60 Cum)
19-22.40 mm IRC HBG M/C Metal ( 18% of
Cum
435.60 cum)
Stone Screening
Type -B 11.2mm @ 0.18 cum per 10 sqm ( cum
Avg. of 5-7 mm & 2.36-5mm)
Binding Material @ 0.06 cum per 10 sqm for cum
Grading 2 material (size 2.36mm & below
having PI value 2-6%
Water
Kl
357.19
1687.50
602,756.37
78.41
2207.25
173,070.09
86.40
1448.62
125,160.78

Material (total Qty of Metal 435.60 Cum)
Basic rate for 360 Cum

Rate per Cum
@12.50%Rate per cum
28.80
144.00
0.00
94.50
13,608.00
1,023,382.38
12.50%
2,842.73
355.34
3,198.07
3,198.07
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
RBR- Wet Mix Macadam

SBBS-Providing, laying, spreading and compacting graded stone aggregate to wet mix macadam
11 specification including premixing the material with water at OMC in mechanical mixer (Pug
Mill), carriage of mixed material by tipper to site, laying in uniform layers in sub-base/base
course on a well prepared sub-base and compacting with Vibratory roller of 80 to 100kN
to achieve the desired density including lighting, barricading and maintenance of diversion,
etc as per Tables 400.11 & 400.12 and Technical Specification Clause 406 MORD/
MORTH,including overhead charges & Contractor profit.
By Mechanical Means with 1 km lead

By Machanical Means
Rural Works
a)
b)
c)
Labour
Dresser (skilled) for alignment
Mazdoor (Skilled)
Add 0% MAA / AA
Machinery
Front end loader 1 cum capacity
Wet mix plant (Pug Mill)
Tipper or dumper (10 t) Capacity
Motor grader @ 50 cum capacity
day
day
0%
8.00
2.40
294.00
294.00
2,352.00
705.60
0.00
hour
hour
hour
hour
hour
4.00
4.00
5.00
2.00
1.67
1728.30
1728.30
921.17
3376.80
2668.47
6,913.20
6,913.20
4,605.83
6,753.60
4,456.34

Material
Coarse aggregate 45 to 22.4 mm using M/C
metal @ 30%(Average of 40-45 mm,25-27
mm& 19-22 mm metal)
Aggregates 22.4 mm to 2.36 mm using M/C
metal @ 40%(Average of 19-22mm,1214mm,9.5-11.20 mm,5-7mm & 2.36-5 mm
metal)
hour
1.33
655.20
871.42
cum
39.90
2016.50
80,458.15
cum
53.20
1764.15
93,852.52
Fine aggregate/crushed sand 2.36 mm to 75

mm micron @ 30%
cum
39.90
1177.08
46,965.30
Basic rate of WMM for 100Cum
254,847.15
Basic rate of WMM per Cum

e)

@12.50%Rate per cum
2,548.47
12.50%
318.56
2,867.03
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
10 RBR- Cement Concrete Pavement

CCP
V-5 Construction of un-reinforced, dowel jointed at expansion and construction joint only, plain cement
concrete pavement, thickness as per design, over a prepared sub base, with 43 grade cement or
any other type as per Clause 1501.2.2 M30 (Grade), coarse and fine aggregates conforming to IS :
383, mixed in a concrete mixer of not less than 0.2 cum capacity and appropriate weigh batcher
using approved mix design, laid in approved fixed side formwork (steel channel, laying and fixing of
125 micron thick polythene film, wedges, steel plates including levelling the formwork as per
drawing), spreading the concrete with sholvels, rakes, compacted using needle, screed and plate
vibrators and finished in continuous operation including provision of contraction and expansion and
construction joints, applying debonding strips, primer, sealant, dowel bars, admixtures as approved,
curing of concrete slabs for 14- days, curing compound (where specified) and water finishing to lines
and grade as per drawing and Technical Specification Clause 1501 MORD including overhead
charges & Contractors profit .
a)
b)
c)
(I)
Unit = cum
Taking output = 75cum (172.50 t)
(100x3.75 x 0.200)
Labour
Mason (1st class)
Mason (2nd class)
Mazdoor (unskilled)
Mazdoor(skilled)
Surveyor
Mazdoor (semi-skilled)
Black smith for cutting of dowel bars including
removal of burrs, fabrications & fixing of dowel
bars
Add 0% MAA / AA
Machinery
Concrete mixer 0.28/0.40 cum capacity ( 6
mixers) with weight batcher and suitable
capacity calibrated water tank
Needle vibrator
Screed vibrator
Plate vibrator
Water tanker 6 Kl. Capacity
Air compressor ( 1hour initial + 1 hour final)
day
5.00
day
5.00
day 150.00
day
6.00
day
2.00
day
6.00
day
1.00
367.50
336.00
294.00
294.00
525.00
294.00
336.00
0%
1,837.50
1,680.00
44,100.00
1,764.00
1,050.00
1,764.00
336.00
0.00
Hour
36.00
438.27
15,777.72
Hour
Hour
Hour
Hour
Hour
9.00
9.00
9.00
5.00
2.00
0.00
0.00
0.00
655.20
524.37
0.00
0.00
0.00
3,276.00
1,048.74
Cum
Cum
44.55
22.95
2207.25
1776.75
98,332.77
40,776.30
Material
Crushed stone coarse aggregates, grading will
be as per clause 1501.2.4.1 (Table 1500.1) of
specifications @ 0.90 Cum/cum of concrete
20mm
10mm
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
Sand as per IS:383 and conforming to clause

1500.2.4.2. @ 0.45 cum of concrete
cum
33.75
1086.78
36,678.71
(iii) Cement @ 350 Kg/cum of concrete

(iv) Polythene sheet 125 micron
(v) Mild steel dowel bar 25mm dia of grade S
240.500 mm long 20 Nos. at culvert/bridge
slab and at construction joiont including 5
percent wastage
(4x20x0.500) + 5 per cent wastage = 42m
@3.854 Kg per m = 161.91 kg.
Bitumen primer @ 200ml. Per joint for 23
joints
Bitumenous sealant 800 ml. Per joint for 23
joints
Jute rope 12mm dia including 5 per cent
wastage
t
sqm
26.25
412.50
6090.00
15.75
159,862.50
6,496.88
Kg
161.91
45.15
7,310.24
0.005
38516.25
192.58
Litre
19.00
36.00
684.00
90.00
5.25
472.50
Debonding strips 3.75m. (length) x 10mm (width) x 5 mm (thick) cutout of rubber fillter board of similar material including 5 per cent
wastage
90.00
9.45
850.50
Polythene sheathing, covering 2/3rd dowel bars (20x23) and tight fit
including 5 per cent wastage
No
483.00
0.53
253.58
Plasticizer 0.5 per cent by weight of cement
Litre
122.00
78.75
9,607.50
Joint filler board 20mm thick as per IS:1838
sqm
3.00
830.55
2,491.65
(ii)
(d)
(e)
(4x3.75x0.200 = 3 sqm)
436,643.67
Form work @ 3% on (a+b+c)

Cost for 75 cum = a+b+c+d
Rate per Cum = (a+b+c+d+e)/75
@12.50%-
13,099.31
449,742.98
5,996.57
749.57
12.50%
6,746.14
6,746.14
Rate per Cum excluding VAT
11 RBR- Prime Coat
BAS Low porosity
C-1 Providing and applying primer coat with bitumen emulsion (SS-1) on prepared surface of
granular base including cleaning of road surface and spraying primer at the rate of 0.70-1.0
kg/sqm using mechanical means as per Technical Specification Clause 502 MORD (for use
on Wet mix macadam & WBM) ,including overhead charges & Contractors profit .
Unit = sqm
Taking output = 1750 sqm
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
day
day
0%
1.04
294.00
305.76
0.00
Data Sheet
S. Index
No. Code
Description of item
b) Machinery
Hydraulic broom @ 1250 sqm per hour
Air compressor 210 cfm
Bitumen emulsion pressure distributor @ 1750 sqm/hour
Water tanker 6 kl capacity 1 trip per hour

c) Material
Bitumen emulsion (SS-1) @ 0.85 kg per sqm
Water
Unit
Qty
Rate
Amount
hour
hour
hour
hour
1.40
1.40
1.00
0.50
374.85
524.37
903.00
655.20
524.79
734.12
903.00
327.60
t
kl
1.48
3.00
38516.25
94.50
57,004.05
283.50
60,082.82
7,510.35

@12.50%-
12.50%
Cost of 1750 sqm = a+b+c+d+e
67,593.17
38.62
Rate per sqm = (a+b+c+d+e)/1750
12 RBR- TACK COAT

BAS Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion distributor
C-2 at the rate of 0.25 to 0.30 kg per sqm on the prepared granular surfaces treated with primer
& cleaned with Hydraulic broom as per Technical Specification Clause 503 MORD,including
overhead charges & Contractors profit .
Unit = sqm
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b) Machinery
Hydraulic broom @ 1250 sqm per hour
Air compressor 210 cfm
Emulsion pressure distributor @1750 sqm per hour
day
day
0%
1.04
294.00
305.76
0.00
hour
hour
hour
1.40
1.40
1.00
374.85
524.37
903.00
524.79
734.12
903.00
0.48
40234.27
19,312.45
21,780.12
12.45
1.56
c) Material
Bitumen emulsion (RS-1) @ 0.275 kg per sqm
(e)
Cost of 1750 sqm = (a+b+c+d+e)

Rate per sqm = a+b+c+d+e/1750
@12.50%Rate per Sqm
12.50%
14.01
Data Sheet
S. Index
No. Code
13
Description of item
Unit
Qty
Rate
Amount
20mm thick Open-Graded Premix Carpet using Bituminous (penetration

grade/modified bitumen) Binder
Providing and laying Open Graded Premix Carpet (OGPC) surfacing material of 20 mm
thick composed of 13.20 mm to 5.60 mm size machine crushed hard blasted granite chips
using bitumen of VG 30 grade at the rate of 14.60 kgs per 10 sqm area of road surface over
tack coat to required line, level, grade to serve as wearing course on previously prepared
RBR- base including mixing in a Mixer of 6 to 10 T capacity,trasporting the mixer to point of use
BAS and rolloing with three wheeled 80-100kN capacity power roller and finishing to required
C-14 level and grades including cost, conveyance, leads and lifts of all materials from approved
sources, labour charges and hire and operational charges of power road roller and all other
machinery, tools and plants, providing barricading for diversion of traffic, erecting red flags
other incidental and operational charges etc., complete for finished item of work as per
technical specifications clause 508 (ii) of MORD. including all over heads , and Contractors
profit .
By manual means as per 508 (II) of MORD

(II)
a)
b)
c)
Bitumen (S-65)
Unit = sqm
Taking output = 500 sqm (10 cum)
Labour
Mazdoor (Unskilled)
day
Mazdoor (semi-Skilled)
day
Add 0% MAA / AA
0%
Machinery
Mixall 6/10 T capacity
hour
Bitumen boiler oil fired 1000 lts capacity fitted hour
with spray set
hour
Smooth wheeled roller 8t
Material
Bitumen 60/70 grade(S-65) @ 14.60 kg per 10
t
sqm
Crushed stone chipping, 13.2 mm to 5.6 mm @ 0.27 cum
21.00
7.08
294.00
294.00
6,174.00
2,081.52
0.00
4.00
4.00
681.45
219.45
2,725.80
877.80
2.00
1090.32
2,180.64
0.73
50085.83
36,562.66
13.50
1764.50
23,820.68
12.50%
74,423.10
148.85
18.61
cum per 10 sqm( average of 12-14mm,9.5-11.2mm & 57 mm metal)
d)
Basic rate for 500 Sqm

Basic rate per Sqm
@12.50%Rate per sqm
167.46
167.46
Data Sheet
S. Index
No. Code
Description of item
Unit
Qty
Rate
Amount
14 RBR- 20mm thick Open-Graded Premix Carpet

BAS using Bituminous (penetration grade/modified
C-14 bitumen) Binder
Providing, laying and rolling of open-graded premix carpet of 20 mm thickness composed of
13.2 mm to 5.6 mm aggregates either using penetration grade bitumen 60/70 grade at the
rate of 14.6 kg/10 sqm to required line, grade and level to serve as wearing course on a
previously prepared base, including mixing in a Hot Mix plant of 40TPH, laying and rolling
with a three wheel 80-100 kN static roller capacity, finished to required level and grades
to be followed by seal coat of either Type A or Type B or Type C including cost and
conveyance of all materials from approved sources, , labour charges and hire and
operational charges of power road roller and all other machinery, tools and plants, providing
barricading for diversion of traffic, erecting red flags other incidental and operational
charges etc., complete for finished item of work as per clause 508 MORD.including
overhead charges & Contractors profit .
Mechanical means
Bitumen (S-65)
Unit = sqm
Taking output = 4000 sqm (80 cum)
a) Labour
Mate
Mazdoor (Unskilled)
Mazdoor (semi-Skilled)
Add 0% MAA / AA
b) Machinery
HMP 30/40 t per hour
Electric generator set 125 KVA
Front end loader 1 cum bucket capacity
Tipper 5.5 cum - 10 t capacity
Paver finisher
c) Material
Bitumen (S-65) @ 14.60 kg per 10 sqm
Crushed stone chipping, 13.2 mm to 5.6 mm
@ 0.27 cum per 10 sqm( average of 1214mm,9.5-11.2mm & 5-7 mm metal)
@12.50%Cost of 4000 sqm = a+b+c+d+e
Rate per sqm = (a+b+c+d+e)/4000
day
day
day
0%
10.00
3.52
294.00
294.00
2940.00
1034.88
0.00
hour
hour
hour
hour
hour
hour
6.00
6.00
6.00
3.64
6.00
16.00
20076.00
1386.00
1728.30
921.17
2797.00
1090.32
120456.00
8316.00
10369.80
3353.04
16782.00
17445.12
t
cum
5.84
108.00
50085.83
1764.50
292501.24
190565.47
12.50%
23,820.68
687584.23
171.90
Data Sheet
S. Index
No. Code
RBR-BASC-17- I -A - Case III -(II)
15
a)
b)
c)
Description of item
Unit
Qty
Rate
SEAL COAT
Providing and laying bituminous liquid seal coat (Type C) comprising of a layer of
bitumuneous binder followed by a cover of stone chipping of grading as defined in table
500.16 of MOST with Crushed stone chips of 6.7 mm size 100% passing through 9.5mm
seive and retained on 2.36 mm sieve applied @ 0.09 cum per 10 sqm, chips to be laid
simultaneously along with the bitumunous course using 6.50 kgs of bitumen VG 30 grade
(60/70) for 10 sqm and rolling with power roller including of required line, level, grade to
serve as wearing course on previously prepared surface and finishing to rquired level and
grades including cost and conveyance of all materials from approved sources and stacking
at site to departmental gauge for premeasurements, labour charges and hire and
operational charges of power road roller 80 to 100kN capacity and all other machinery,
tools and plants, providing barricading for diversion of traffic, erecting red flags other
incidental and operational charges etc., complete for finished item of work as per technical
specification clause 510 of MORD.including all over heads and Contractors profit for seal
coat.
Type C
By Manual Means
Taking out put = 1100 Sqm
Labour
Bitumen Sprayer
Add 0% MAA / AA
Machinery
Bitumen boiler oil fired, capacity1000 lts fitted
with spray set
Materials
Bitumen VG30 grade @ 6.500 kgs per 10
sqm.
Crushed stone chipping of 6.7 mm size 100%
passing 9.50mm seive and retained on 2.36
mm sieve applied @ 0.09 cum per 10 sqm.
day
day
day
0%
1.00
22.00
6.15
336.00
294.00
294.00
336.00
6,468.00
1,808.10
0.00
hour
2.20
219.45
482.79
hour
2.20
1090.32
2,398.70
0.715
50085.83
35,811.37
9.90
1448.62
14,341.34
t
cum
Basic rate of Seal coat Type-C for 1100 Sqm
c)
Amount
Final Rate per sqm

@12.50%Rate per sqm
61,646.30
12.50%
56.04
7.01
63.05
63.05
Data Sheet
S. Index
No. Code
16
Description of item
Unit
Qty
Rate
Amount
RBR- Seal Coat - Case - II : Type B (510 - MORD) by

BASC- Manual Means
17
Providing and laying bituminous premixed Seal coat (Type B) comprising of a thin application of fine
aggregate premixed with bituminous binder of grading as defined in table 500.16 of MOST Crushed sand
defined as passing through 2.36 mm sieve and retained on 180 micron seive applied @ 0.06 cum per 10
sqm.to be laid simultaneously along with the bitumunous course using 6.80 kgs of bitumen 60/70 grade for 10
sqm and rolling with power roller including of required line, level, grade to serve as wearing course on
previously prepared surface and finishing to rquired level and grades including cost and conveyance of all
materials from approved sources and stacking at site to departmental gauge for premeasurements,
seigniorage, labour charges and hire and operational charges of power road roller 8 to 10 tonnes capacity and
all other machinery, tools and plants, providing barricading for diversion of traffic, erecting red flags other
incidental and operational charges etc., complete for finished item of work as per technical specification
clause 510 of MORD.including all over heads , and Contractors profit with Mixall 6-10t Capacity
Case - II : Type B (510 - MORD)
By Manual Means
Bitumen (S-65)
Unit = sqm
a)
Labour
Mate
day
day
15.00
day
2.85
Add 0% MAA / AA
b)
c)
294.00
294.00
4,410.00
837.90
0.00
1,703.63
2,725.80
548.63
0%
Machinery
Mixall 6/10 t capacity (concrete mixer1.00cum rate)
hour
2.50
Three wheel 80-100 kN static roller
hour
2.50
Bitumen boiler oil fired, capacity1000 lts fitted with spray set
hour
2.50
681.45
1090.32
219.45
0.850
50085.83
42,572.96
cum
7.50
1177.08
8,828.06
12.50%
61,626.98
49.30
6.16
Materials
Bitumen (S-65) 60/70 grade @ 6.80 kgs per 10 sqm.
Crushed sand or grit as passing 2.36 mm sieve and retained on 180
micron sieve applied @ 0.06 cum/10 sqm
Basic rate of Seal coat Type-A for 1250 Sqm
c)
Final Rate per sqm

@12.50%Rate per sqm
55.46
55.46
Data Sheet
S. Index
No. Code
17
Description of item
Unit
Qty
Rate
Amount
Seal Coat - : Type A (510 - MORD) by

Manual Means
Providing and laying seal coat sealing the voids in a bituminous surface laid to the specified levels, grade and
cross fall using Type A, comprising of a layer of bitumuneous binder followed by a cover of stone chipping of
grading as defined in table 500.16 of MORD at of Crushed stone chipping of 6.7 mm size 100% passing
through 11.2mm seive and retained on 2.36 mm sieve applied @ 0.09 cum per 10 sqm chips to be laid
simultaneously along with the bitumunous course using 9.80 kgs of bitumen 60/70 grade for 10 sqm and
rolling with power roller including of required line, level, grade to serve as wearing course on previously
prepared surface and finishing to rquired level and grades including cost and conveyance of all materials from
approved sources and stacking at site to departmental gauge for premeasurements, seigniorage, labour
charges and hire and operational charges of power road roller 8 to 10 tonnes capacity and all other
machinery, tools and plants, providing barricading for diversion of traffic, erecting red flags other incidental
and operational charges etc., complete for finished item of workas per Technical Specification Clause 510
MORD. (using Three wheel 80-100 kN static roller) .including all over heads ,
and Contractors profit .with Mixall 6-10t Capacity
Type A
a)
b)
c)
By Manual Means
Labour
Bitumen Sprayer
Add 0% MAA / AA
Machinery
Bitumen boiler oil fired, capacity1000 lts fitted
with spray set
Materials
Bitumen VG30 grade @ 9.80 kgs per 10 sqm.
Crushed stone chipping of 6.7 mm size 100%
passing 9.50mm seive and retained on 2.36
mm sieve applied @ 0.09 cum per 10 sqm.
day
day
day
0%
1.00
22.00
7.15
336.00
294.00
294.00
336.00
6,468.00
2,102.10
0.00
hour
2.20
219.45
482.79
hour
2.20
1090.32
2,398.70
1.078
50085.83
53,992.52
9.90
1448.62
14,341.34
t
cum
Basic rate of Seal coat Type-A for 1100 Sqm
c)
Final Rate per sqm

@12.50%Rate per sqm
80,121.45
12.50%
72.84
9.11
81.95
81.95
RATE ANALYSIS ( C.D WORK) - SSR-2013-14

Add 0% MAA / AA
0%
S. No.
18
Index
Description of item
Code
RBR- Excavation for Structures
FNDN-1
Excavation of structures:
Unit
Qty
Rate
day
day
0%
8.32
294.00
hour
6.00
Amount
Earthwork in excavation for structures as per drawing and

technical specifications Clause 305.1 including setting out,
construction of shoring and bracing, removal of stumps and
other deleterious material and disposal up to a lead of 50 m,
dressing of sides and bottom and backfilling in trenches with
excavated suitable material as per Technical Specification 305
MORD / 304 MORTH ,including overhead charges &
Contractors profit .
Note : Classifications of Earth Work Specification are as per 302.2.1(a)
of MORD and 301.2.1 of MORT&H
- Ordinary soil above water Level

Mechanical Means Up to 3 m depth
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b) Machinery
Hydraulic Excavator 1 cum bucket capacity
c).
Over head charges & Contractors profit @12.50%-
0.00
Cost for 240 cum = a+b+c

Rate per cum = (a+b+c) /240
ii
iii
2892.23
12.50%
17353.35
19799.43
2474.93
Rs.
22274.36
92.81
294.00
2446.08
- Ordinary soil below water Level

Mechanical Means
Up to 3 m depth
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
day
day
0%
8.32
b) Machinery
hour
6.00
2892.23
5%
19799.43
Add Dewatering charges @5% on (a+b)

c).
Over head charges & Contractors profit @12.50%Cost for 240 cum = a+b+c
- 3 m to 6 m depth above water Level
Mechanical Means
2446.08
0.00
12.50%
Rs.
17353.35
19799.43
989.97
20789.40
2598.68
23388.08
97.45
S. No.
Index
Code
Description of item
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
iv
b)
Machinery
Hydraulic excavator 1.0 cum bucket capacity
c).
Rate per cum = (a+b+c)/210
- 3 m to 6 m depth below water Level
Mechanical Means
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b)
Machinery
Unit
Qty
Rate
day
day
0%
8.32
294.00
hour
6.00
c). Over head charges & Contractors profit @12.50%Cost for 210 cum = a+b+c
- above 6 m depth below water Level
Mechanical Means
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b)
Machinery
vi

c).
- Ordinary rock (not requiring blasting)
Mechanical Means
Up to 3 m depth
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
2892.23
Rs.
17353.35
19799.43
2474.93
22274.36
106.07
294.00
2446.08
day
day
0%
8.32
hour
6.00
2892.23
5%
19799.43
0.00
Rs.
17353.35
19799.43
989.97
20789.40
2598.68
23388.08
111.37
294.00
3057.60
12.50%
day
day
0%
10.40
hour
6.00
2892.23
5%
20410.95
0.00
Rs.
17353.35
20410.95
1020.55
21431.50
2678.94
24110.44
133.95
294.00
1834.56
12.50%
day
day
0%
2446.08
0.00
12.50%
Amount
6.24
0.00
S. No.
vii
Index
Code
Description of item
Unit
b) Machinery
hour
c).
in case of rock foundation beyond 3 m is not dug and
hence not included.
- Hard rock (requiring blasting) without dewatering
Qty
Rate
6.00
2892.23
Amount
Rs.
17353.35
19187.91
2398.49
21586.40
119.92
367.50
367.50
294.00
183.75
91.88
2454.90
12.50%
Upto 3 m depth including 1.5 m depth in hard rock
Unit = cum
a) Labour
Mate
Driller
Blaster
Mazdoor (Unskilled)
Add 0% MAA / AA
day
day
day
day
0%
0.50
0.25
8.35
Air compressor 210 cfm / 250 cfm with 2 jack hammers for hour
drilling at 15 cum per hour
c) Material
1.00
524.37
3.50
14.00
622.65
3.47
0.00
b) Machinery
Gelatin 80%
Detonator electric
viii
kg
Nos.
- Hard rock (requiring blasting)
including
dewatering
524.37
Rs.
3254.90
2179.28
48.51
5482.69
685.34
6168.03
616.80
367.50
367.50
294.00
183.75
91.88
2454.90
12.50%
Unit = cum
a) Labour
Mate
Driller
Blaster
Mazdoor (Unskilled)
Add 0% MAA / AA
day
day
day
day
0%
0.50
0.25
8.35
Air compressor 210 cfm / 250 cfm with 2 jack hammers for hour
drilling at 15 cum per hour
1.00
0.00
b) Machinery
524.37
524.37
5%
3254.90
3254.90
162.75
3.50
14.00
622.65
3.47
c) Material
Gelatin 80%
Detonator electric
ix
- Hard rock (blasting prohibited)
kg
Nos.
12.50%
Rs.
2179.28
48.51
5645.44
705.68
6351.12
635.11
S. No.
Index
Code
Unit
Qty
Rate
day
day
0%
5.20
294.00
Air compressor 210 cfm / 250 cfm with 2 jack hammers of hour
pneumatic breaker at 1 cum per hour
6.00
Description of item
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b)
Amount
1528.80
0.00
Machinery
c).
524.37
12.50%
Rs.
3146.22
4675.02
584.38
5259.40
525.94
Note :1).Cost of dewatering up to 5 per cent of (a+b) may be added,

where required. Assessment for dewatering shall be made as per site
conditions.
2. Cost of shoring and shuttering, where needed, may be taken @ 10
per cent on cost of excavation for open foundation.
19
RBR- Sand Filling in foundation trenches as per drawing and

FNDN-2 technical specification Clause 305.3.9 MORD & 304 MORTH
,including overhead '- charges & Contractors profit .
Sand filling
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b) Material
Sand for filling
c).
day
day
0%
0.31
cum
1.00
91.14
0.00
Rate per cum = a+b+c

20
294.00
981.78
12.50%
981.78
1072.92
134.12
Rs.
1207.04
6090.00
1086.78
1687.50
94.50
1339.80
489.05
1518.75
113.40
RBR- Providing concrete for plain concrete M 10 grade in open

FNDN-4 foundations using 40 mm nominal size Graded hard stone
aggregate, mechanically mixed, placed in foundation and
compacted by vibration including curing for 14 days complete
as per drawings and technical specifications Clause 802, 803,
1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,including
overhead charges & Contractors profit for Leveling Coarse
P.C.C grade M 10
Nominal mix 1:3:6
Unit = cum
(a) Material
Cement
Coarse sand
40 mm aggregate
Water
(b) Labour
Mate
t
cum
cum
kl
0.22
0.45
0.9
1.2
day
S. No.
Index
Code
Amount
Unit
Qty
Rate
day
day
0%
0.10
1.39
367.50
294.00
Mechanical concrete mixer 0.4/0.28 cum capacity fitted with water

measuring device and preferably also with load cell.
hour
0.40
438.27
175.31
Water tanker 6 kl capacity
hour
0.13
655.20
85.18
4166.90
0.00
Description of item
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
36.75
408.66
0.00
(c) Machinery
(d) Formwork @ 4% on cost of material, labour and machinery (a+b+c)
0.00%
e).
21
Rate per cum = a+b+c+d+e+f

RBR- Providing and Laying Reinforced Cement Concrete
PCVT-3 Pipe NP3 as per design.
12.50%
4166.90
520.86
Rs
4687.76
367.50
294.00
91.88
614.46
Providing and laying reinforced cement concrete pipe NP3 for

culverts on first class bedding of granular material including
fixing collar with cement mortar 1:2 but excluding excavation,
protection works, backfilling, concrete and masonry works in
head wall and parapets. Tech Specification Clause 1106 MORD
,including overhead charges & Contractors profit
i)
Unit = m
Taking output = 7.5 m
(3 pipes of 2.5 m length each)
1000 mm dia
a) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
Laying & fixing of Pipes with colors in position including lifting, aligning etc.,
ii)
b) Material
Sand at site
Cement at site
RCC pipe NP3 pipe
RCC pipe NP3 collar at site
c).
Over head charges & Contractors profit @12.50%Cost for 7.5 m = a+b+c
Rate per m = (a+b+c)/7.5
Rate per m
900 mm dia
a) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
day
day
day
0%
rm
0.25
2.09
cum
t
m
nos
0.04
0.03
7.50
2
0.00
1086.78
6090.00
6741.95
1135.52
12.50%
Rs.
0.15
1.25
day
day
day
0%
rm
b) Material
Sand at site
Cement at site
RCC pipe NP3 pipe
cum
t
m
0.018
0.024
7.50
367.50
294.00
43.47
182.70
50564.61
2271.05
53768.17
6721.02
60489.19
8065.23
8065.23
55.13
367.50
0.00
1086.78
6090.00
5442.61
19.56
146.16
40819.55
S. No.
Index
Code
iii)
Description of item
c).
Rate per m
600 mm dia
a) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
Deduct 20% for 600 mm dia pipes

b) Material
Sand at site
Cement at site
RCC pipe NP3 pipe
c).
Rate per m
22
Unit
Qty
Rate
nos
2.00
908.99
12.50%
Rs.
day
day
day
0%
rm
0.15
1.25
367.50
294.00
Amount
1817.97
43225.87
5403.23
48629.10
6483.88
6483.88
55.13
367.50
0.00
0.00
cum
t
m
nos
0.024
0.018
7.50
2.00
1086.78
6090.00
2659.12
455.89
Rs.
26.08
109.62
19943.41
911.78
21413.52
2676.69
24090.21
3212.03
3212.03
12.50%
RBR- Providing concrete for reinforced concrete M 20 grade (Design

FNDN-4 Mix) in open foundations using 20 & 10 mm nominal size
Graded hard stone aggregate, mechanically mixed, placed in

foundation and compacted by vibration including curing for 14
days complete as per drawings and technical specifications
Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100
MORTH ,including overhead charges & Contractors profit . -For
Raft, ramps Foundations
R.C.C grade M 20 (Design Mix) using 20 mm Graded

Metal (MORTH) -For Raft, ramps Foundations
CASE I : Using Concrete Mixer
Unit = cum
(a) Material
Cement
Coarse sand
20 mm aggregate
10 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
(c) Machinery
t
cum
cum
cum
kl
0.347
0.45
0.54
0.36
1.2
6090.00
1086.78
2207.25
1776.75
94.50
2113.23
489.05
1191.91
639.63
113.40
day
day
day
0%
0.1
1.39
367.50
294.00
36.75
408.66
0.00
S. No.
Index
Code
Qty
Rate
Concrete mixer 0.4/0.28 cum capacity
hr /
cum
0.4
438.27
175.31
Generator 33 KVA
hour
0.4
758.74
12.50%
Rs
303.49
5471.43
218.86
5690.29
711.29
6401.58
1.05
6.00
43575.00
73.50
45753.75
441.00
2.00
6.40
336.00
294.00
672.00
1881.60
12.50%
Rs
48748.35
6093.54
54841.89
6090.00
1086.78
1687.50
2207.25
1776.75
94.50
1674.75
521.65
810.00
529.74
142.14
113.40
(d) Formwork @ 4% on (a+b+c)

f) .
Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d+e+f+g
23
Amount
Unit
Description of item
4.00%
RBR- Supplying, fitting, and placing HYSD bar reinforcement in

FNDN-4 foundation complete as per drawing and technical
specifications Clauses 1002, 1010 and 1202 MORD / 1600
MORTH, for Bars below 36 mm dia including over laps and
wastage, where they are not welded ,including overhead
charges & Contractors profit .
Unit = t
(a) Material
HYSD bars including 5 per cent for laps and wastage
t
Binding wire
kg
(b) Labour for cutting, bending, tying and placing in
position
Mate
day
Blacksmith/ Rod Binder
day
Mazdoor (Unskilled)
day
c).
Over head charges & Contractors profit @12.50%Rate per t = a+b+c
24
RBR- Providing concrete for plain concrete M15 ( Nominal mix) in

FNDN-4 open foundations using 40,20 & 10mm size Graded hard stone
aggregate, mechanically mixed, placed in foundation and

compacted by vibration including curing for 14 days complete
as per drawings and technical specifications Clause 802, 803,
1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,including
overhead charges & Contractors profit for Foundations
Note : Water for concrete : A provision for cost of water may be

added at 1.2 kl / 1 cum (including curing purpose) keeping the
site conditions
Coarse Aggregate : Single grade nominal size can also be
used instead of graded metal, keeping the site conditions in
view
Unit = cum
P.C.C grade M 15 ( Nominal mix ) MORTH ( for
Abutments, Piers, cut-off walls below Bed Level
Unit = cum
(a) Material
Cement
Coarse sand
40 mm aggregate
20 mm aggregate
10 mm aggregate
Water
t
cum
cum
cum
cum
kl
0.275
0.480
0.480
0.240
0.080
1.2
S. No.
Index
Code
Unit
Qty
Rate
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
day
day
day
0%
0.100
1.390
367.50
294.00
(c) Machinery
Generator 33 KVA
hour
hour
0.400
0.000
Description of item
36.75
408.66
0.00
438.27
758.74
4.00%
e).
Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d+e+f
25
Amount
175.31
0.00
4412.40
176.50
12.50%
Rs
4588.90
573.61
5162.51
RBR- Plain cement concrete M15grade (Nominal mix) using 40,20 &
SBST-5 10mm HBG metal mechanically mixed in substructure
complete as per drawings and technical specification Clauses
802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500,
1700 & 2200 MORTH ,including overhead charges &
Contractors profit . for Abutments, Piers, cut-off walls above
Bed Level
Note : Water for concrete : A provision for cost of water may be
added at 1.2 kl / 1 cum (including curing purpose) keeping the
site conditions
Coarse Aggregate : Single grade nominal size can also be
used instead of graded metal, keeping the site conditions in
view
For height up to 5 m
Unit = cum
P.C.C grade M15 (Nominal mix) MORTH
Abutments, Piers, cut-off walls above Bed Level
Unit = cum
(a) Material
Cement
Coarse sand
40 mm aggregate
20 mm aggregate
10 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
(c) Machinery
Generator 33 KVA
e).
for
t
cum
cum
cum
cum
kl
0.275
0.480
0.480
0.240
0.080
1.2
6090.00
1086.78
1687.50
2207.25
1776.75
94.50
1674.75
521.65
810.00
529.74
142.14
113.40
day
day
day
0%
0.100
1.390
367.50
294.00
36.75
408.66
hour
hour
0.400
0.000
0.00
438.27
758.74
10.00%
12.50%
Rs
175.31
0.00
4412.40
441.24
4853.64
606.71
5460.35
Index
Description of item
Unit
Code
26 RBR- Supplying, fitting, and placing HYSD bar reinforcement in sub
SBST- 6 structure complete as per drawing and technical specifications
S. No.
Qty
Rate
Amount
Clauses 1002, 1010 and 1202,1005MORD / 1600 &2200

MORTH, for Bars below 36 mm dia including over laps and
wastage, where they are not welded ,including overhead
charges & Contractors profit but excluding VAT
Unit = t
(a) Material
HYSD bars including 5 per cent for laps and wastage Fe
415
Binding wire
1.05
kg
6.00
73.50
441.00
day
day
day
0%
2.00
6.84
336.00
294.00
672.00
2010.96
12.50%
Rs
48877.71
6109.71
54987.42
43575.00
45753.75
(b) Labour for cutting, bending, tying and placing in position
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
0.00
c).
27
RBR- Providing concrete for reinforced concrete M 20 grade (Design Mix) in

SBST-5 Sub structure using 20 & 10 mm nominal size Graded hard stone
aggregate, mechanically mixed, placed in foundation and compacted by

vibration including curing for 14 days complete as per drawings and
technical specifications Clause 802, 803, 1202 & 1203 MORD and
1500, 1700 & 2100 MORTH ,including overhead charges & Contractors
profit .

Metal (MORTH) -For Ramp body walls
Unit = cum
(i)
Height up to 5m
(a) Material
Cement
Coarse sand
20 mm aggregate
10 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
(c) Machinery
Generator 33 KVA
e).
(ii)
Height 5m to 10 m
(a) Material
t
cum
cum
cum
kl
0.347
0.45
0.54
0.36
1.2
6090.00
1086.78
2207.25
1776.75
94.50
2113.23
489.05
1191.91
639.63
113.40
day
day
day
0%
0.06
0.1
1.33
336.00
367.50
294.00
20.16
36.75
391.02
hr / cum
0.4
0.4
hour
0.00
438.27
758.74
10.00%
12.50%
Rs
175.31
303.49
5473.95
547.40
6021.35
752.67
6774.02
S. No.
Index
Code
Description of item
Cement
Coarse sand
20 mm aggregate
10 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
(c) Machinery
Generator 33 KVA
Qty
Rate
t
cum
cum
cum
kl
0.347
0.45
0.54
0.36
1.2
6090.00
1086.78
2207.25
1776.75
94.50
2113.23
489.05
1191.91
639.63
113.40
day
day
day
0%
0.06
0.1
1.33
336.00
367.50
294.00
20.16
36.75
391.02
hr / cum
0.4
0.4
hour

(e) Add on cost of material, Labour and machinery
excluding formwork to cater for extra lift
0.00
438.27
758.74
12.00%
2.00%
f). Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d+e+f+g
28
Amount
Unit
175.31
303.49
5473.95
656.87
109.48
12.50%
Rs
6240.30
780.04
7020.34
RBR- Providing concrete for reinforced concrete M 25 grade (Design Mix) in

SBST-5 Sub Structure using 20 & 10 mm nominal size Graded hard stone
aggregate, mechanically mixed, placed in foundation and compacted by

vibration including curing for 14 days complete as per drawings and
technical specifications Clause 802, 803, 1202 & 1203 MORD and
1500, 1700 & 2100 MORTH ,including overhead charges & Contractors
profit -For Bed Blocks

Metal -For Bed Blocks
Unit = cum
(i)
Height up to 5m
(a) Material
Cement
Coarse sand
20 mm aggregate
10 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
(c) Machinery
Generator 33 KVA
e).
t
cum
cum
cum
kl
0.403
0.45
0.54
0.36
1.2
6090.00
1086.78
2207.25
1776.75
94.50
2454.27
489.05
1191.91
639.63
113.40
day
day
day
0%
0
0.1
1.39
336.00
367.50
294.00
0.00
36.75
408.66
hr /
cum
0.4
438.27
175.31
hour
0.4
758.74
303.49
5812.47
581.25
6393.72
799.22
7192.94
0.00
10.00%
12.50%
Rs
S. No.
29
Index
Description of item
Unit
Code
RBR- Providing weep holes in brick masonry/stone masonry,
SBST-9 plain/reinforced concrete abutment, wing wall, return wall
with 100 mm dia AC pipe extending through the full width
of the structures with slope of 1(V):20(H) towards drawing
face complete as per drawing and technical specification
Clauses 614, 709, 1204.3.7 MORD / 2706 & 2200
MORTH.,including overhead charges & Contractors profit
.
Unit = Nos
Sub Analysis
Taking output = 30 Nos
CM (1:3)
Sand for mortar
Cement
Mazdoor (Unskilled)
Sub Analysis
(a) Material
AC pipe 100 mm dia including wastage @ 5 per cent. Average length
of weep hole is taken as one metre for the purpose of estimating
MS clamps
Qty
Rate
Cum
1.050
mt
0.480
day
0.200
1086.78
6090.00
294.00
31.500
Amount
1141.12
2923.20
58.80
4123.12
9014.26
286.17
Nos.
Collar for AC pipe (average taking 10% of above pipe rate)
30
10.00%
Cement mortar 1:3 (For rate refer to item 11.5 I)

(b) Labour
Mate
Mason 1st Class
Mazdoor (Unskilled)
cum
Add 0% MAA / AA
0%
0.050
day
day
0.500
day
0.280
0.00
286.17
4123.12
0.00
28.62
206.16
367.50
294.00
183.75
82.32
0.00
9515.11
c).
12.50%
Rs
Rate per Each = a+b+c+d
1189.39
10704.50
356.82
Note in MORTH : 1. In case of stone masonry, the size of the

weep hole shall be 150 mm x 80 mm or circular with 150 mm
diameter.
2. For structure in stone masonry, the weep holes shall be
deemed to be included in the item of stone masonry work and
shall not be paid separately.
30
Backfilling behind abutment, wing wall and return wall complete

as per drawings & technical specification Clause 1204.3.8
RBRMORD / 710.14 of IRC, 78 & 2200 MORTH ,including overhead
SBST-10 charges & Contractors profit
Unit = cum
Granular material
(a) Material
Granular material
(b) Labour
Mate
Mazdoor (Unskilled)
cum
12.000
day
day
7.280
Add 0% MAA / AA
0%
(c) Machinery
Plate compactor / power rammer
hour
453.63
5443.52
294.00
2140.32
0.00
2.500
0.00
S. No.
Index
Code
Description of item
Water Tanker of 6 KL capacity
Unit
Qty
Rate
hour
0.050
655.20
d). Over head charges & Contractors profit @12.50%Rate per 10 cum = a+b+c+d
Rate per 1 cum =
Rate per cum = (a+b+c+d+e )
31
Amount
Rs
32.76
7616.60
952.08
8568.68
856.87
856.87
12.50%
Providing and laying filter media with granular crushed

aggregates as per specification to a thickness of not less than
600 mm with smaller size towards the soil and bigger size
towards the wall and providing over the entire surface behind
abutment, wing wall, return wall to the full height, compacted to
RBRSBST-11 firm condition complete as per drawing and technical
specification Clause 1204.3.8 MORD / 710.14 of IRC, 78 &
2200 MORTH ,including overhead charges & Contractors profit
.
Unit = cum
Granular material
(a) Material
Filtermedia ( 50% sSoling stone +50% 40mm metal
32
Soling stone of 150 mm size of granite, trap and Dolamite varieties.
cum
6.000
930.33
5581.95
40-45mm HBG metal

(b) Labour
Mate
Mazdoor (Unskilled)
Mazdoor (skilled)
cum
6.000
1687.50
10124.97
294.00
294.00
2152.08
294.00
Add 0% MAA / AA
0%
(c) Machinery
Water Tanker of 6 KL capacity
hour
day
day
7.320
day
1.000
0.00
0.060
d). Over head charges & Contractors profit @12.50%Rate per 10 cum = a+b+c+d
Rate per 1 cum =
Rate per cum = (a+b+c+d+e )
RBR- Providing and laying reinforced cement concrete M25
SPST-1 grade (Design Mix) using 20 & 10mm HBG
metalmechanically mixed in superstructure as per
drawing and technical specifications Clauses 800, 1205.4
and 1205.5 MORD / Sections 1500, 1600 & 1700 MORTH
,including overhead charges & Contractors profit .
R.C.C M 25 Grade (Design Mix) For Deck Slabs, guide

stones
Unit =cum
(i) Height up to 5m
Case I : Using Concrete Mixer.
(a) Material
Cement
t
Coarse sand
cum
20 mm aggregate
cum
10 mm aggregate
cum
655.20
12.50%
Rs
0.40
0.45
0.54
0.36
6090.00
1086.78
2207.25
1776.75
39.31
18192.31
2274.04
20466.35
2046.64
2046.64
2436.00
489.05
1191.91
639.63
S. No.
Index
Code
Description of item
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
c) Machinery
Generator 33 KVA
Amount
Unit
Qty
Rate
kl
1.2
94.50
113.40
day
day
day
0%
0.10
1.39
367.50
294.00
36.75
408.66
H/cum
0.40
0.40
hour
0.00
438.27
758.74
175.31
303.49
5794.20
d) For formwork and staging refer to sub-item I (B) case I above
f). Over head charges & Contractors profit @12.50%-
12.50%
1158.84
6953.04
869.13
Rate per cum = a+b+c+d+e+f+g

RBR- Supplying, fitting, and placing HYSD bar reinforcement in
SPST-2 superstructure complete as per drawing and technical
specifications Clauses 1002, 1010 and 1202 MORD /
1600 MORTH, for Bars below 36 mm dia including over
laps and wastage, where they are not welded ,including
overhead charges & Contractors profit
Rs
7822.17
e) Formwork and staging of (a+b+c)
33
Unit = t
(a) Material
HYSD bars including 5 per cent for laps and wastage
Binding wire
20.00%
1.05
kg
8.00
73.50
588.00
day
day
day
0%
3.00
8.44
336.00
294.00
1008.00
2481.36
12.50%
Rs
49831.11
6228.89
56060.00
43575.00
45753.75
(b) Labour for cutting, bending, tying and placing in position
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
0.00
c).
34
RBR- Providing and laying cement concrete wearing course M

SPST-5 30 grade using HBG metal excluding reinforcement
complete as per drawing and technical specifications
Clauses 800 and 1206.3 MORD and 2702 MORTH
,including overhead charges and contractors profit.
Unit = cum
For Wearing coarse over Deck slab
(a) Material
Cement
Sand
20 mm aggregate
10 mm aggregate
HYSD bar reinforcement including binding wire (Rate as per item 13.2) except OH
& CP
Water
t
cum
cum
cum
t
0.407
0.45
0.54
0.36
0.075
6090.00
1086.78
2207.25
1776.75
0.00
2478.63
489.05
1191.91
639.63
0.00
kl
1.2
94.50
113.40
S. No.
Index
Code
Unit
Qty
Rate
0.10
1.39
0.15
367.50
294.00
294.00
Add 0% MAA / AA
day
day
day
day
0%
c) Machinery
Generator 33 KVA.
hour
hour
0.40
0.40
Description of item
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Mazdoor (Unskilled) for cleaning deck slab concrete surface
(d) Formwork @ 3% of cost of concrete

e).
36.75
408.66
44.10
0.00
438.27
758.74
3.00%
12.50%
Rs

35
Amount
175.31
303.49
5880.93
176.43
6057.36
757.17
6814.53
6814.53
RBR- Construction of R.C.C. railing of M 25 grade in cast-in-situ with

SPST-7 20 mm nominal size aggregate, true to line and grade,
tolerance of vertical railing post not to exceed 1 in 500, centreto-centre spacing between vertical posts not to exceed 2000
mm as per drawing and technical specifications Clauses 800,
900 and 1208.3 MORD. ,including overhead charges and
contractors profit .
Unit = Running m
Taking output = 4x12 m
Span = 48 m
(a) M 25 grade R.C.C.
No. of vertical posts = (6+1) 4 = 28 nos
Cross-sectional area of vertical post = 0.25x0.275 = 0.069 sqm
Concrete in vertical posts = 0.069x28x1.00 = 1.932 cum

Hand rail in 3 tiers = 3x48 = 144 m
Cross-sectional area = 0.17x0.175 = 0.03 sqm
Concrete in hand rails = 0.03 x 144 = 4.32 cum
Total concrete = 1.932+4.32 = 6.252 cum
(b) HYSD bar reinforcement (Rate as per item 13.2)
cum
6.252
6388.32
1.36
49831.11
39939.78
67770.31
12.50%
13463.76
107710.09
c). Over head charges & Contractors profit @12.50%Cost for 48 m = (a+b+c )
Rate per m = (a+b+c )/48
Sub Analysis for Rate of Concrete
(a) Material
Cement
Coarse sand
20 mm aggregate
10 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
c) Machinery
121173.85
0.40
cum
0.45
cum
0.54
cum
0.36
kl
1.2
Rs
2524.46
6090.00
1086.78
2207.25
1776.75
94.50
2436.00
489.05
1191.91
639.63
113.40
367.50
294.00
44.10
614.46
day
day
0.12
day
2.09
0%
0.00
S. No.
Index
Code
Description of item
Unit
Qty
Rate
hour
0.40
438.27

36
6090.00
1086.78
1687.50
2207.25
1776.75
94.50
1674.75
521.65
911.25
595.96
159.91
113.40
367.50
294.00
36.75
408.66
P.C.C. M 15 ordinary grade (1:2.5:5) leveling course below

approach slab complete as per drawing and technical
RBR- specifications Clauses 800 and 1211 MORD & 2700 MORTH
SPST-12 ,including overhead charges and contractors profit .
(i)
Nominal mix (1:2.5:5) / PCC M 15 using Concrete

Mixture leveling course below approach slab
Unit = cum
(a) Material
Cement
Coarse sand
40 mm aggregate
20 mm aggregate
10 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class0
Mazdoor (Unskilled)
0.275
cum
0.48
cum
0.54
cum
0.27
cum
0.09
kl
1.2
day
day
0.10
day
1.39
Add 0% MAA / AA
0%
c) Machinery
Generator 33 KVA.
hour
0.40
hour
0.40
0.00
f). Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d+e+f+g
37
Rs
175.31
5703.86
684.46
6388.32
6388.32
12.00%
d). Formwork @ 12%

Total (a+b+c+d)
Amount
438.27
758.74
12.50%
Rs
175.31
303.49
4901.13
612.64
5513.77
Reinforced cement concrete M-30 Grade for approach slab

including reinforcement and formwork complete as per drawing
RBR- and Technical specification Clause 800, 1211 MORD / 1500,
SPST-13 1600, 1700 & 2704 MORTH ,including overhead charges and
Unit = 1 cum For Approach Slab
a) Material
b).
Cement concrete M30 Grade Refer relevant item of concrete in item 1(III) by using
batching plant, excluding steel formwork i.e. per cum basic cost (a+b+c) (Excluding
OH & CP, steel cost,deck slab cleaning ) asper Item no : 34
cum
1.00
5836.83
5836.83
Form Work : Refer relevant item of concrete in item No. 1(III) except that form
work may be added at the rate of 2 per cent of cost against 3.5 per cent provided
in the foundation concrete.
cum
2.00%
5836.83
116.74
0.05
0.00
c). HYSD bar reinforcement Rate as per item No:33

(Excluding OH&CP)
d). Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d+e
12.50%
Rs
0.00
5953.57
744.20
6697.77
6697.77
S. No.
38
Index
Code
RBRSPST-17
Description of item
Amount
Unit
Qty
Rate
sqm
2.25
830.55
1868.74
294.00
294.00
41.16
20.58
12.50%
Rs
1930.48
241.31
289.57
Filler Joint
(A) Providing and fixing in position 20 mm thick premoulded joint
(III)
filler in expansion joint for fixed ends of simply supported

spans, covered with sealant complete as per drawing and
technical specifications MORD ,including overhead charges
and contractors profit .
Unit = Running m
(a) Material
Premoulded joint filler 20 mm thick and 300 mm deep
(b) Labour
Mate
Mazdoor (Unskilled)
Mazdoor (Skilled)
Add 0% MAA / AA
day
day
0.14
day
0.07
0%
0.00
c). Over head charges & Contractors profit @12.50%39
RBRSPST-17
(IV)
(A)
Cost for 1.00 m = a+b+c

Filler Joint sealing
Providing and filling joint sealing compound as per drawings

and technical specifications with coarse sand and 6 per cent
bitumen by weight MORD ,including overhead charges and
Unit = Running m
00 mm wide x 10 mm deep recess
(a) Material
Sand
Volume = 7.5 x 0.1 x 0.01 = 0.008 cum
Weight = 0.008 x 1400 = 11.2 kg
Bitumen-11.2 x 0.06 = 0.672 kg 60/70 (cost+convy)
(b) Labour
Mate
Mazdoor (Unskilled)
Mazdoor (Skilled)
Add 0% MAA / AA
c). Over head charges & Contractors profit @12.50%40
Cost for 1.00 m = a+b+c

RBR- Providing and laying boulder apron for bed protection with stone
PTWK-1 boulders of minimum size and weight as per Table 1300.1, no
fragment weighing less than 25 / 40 kg laid dry complete as
per drawing and technical specifications Clause 1301 MORD /
2503 MORTH ,including overhead charges and contractors
profit .
Unit = cum
(a) Material
cum
0.008
1086.78
8.69
0.0007
50,085.83
35.06
294.00
294.00
152.88
29.40
12.50%
Rs
226.03
28.25
33.90
day
day
0.52
day
0.10
0%
0.00
S. No.
41
Index
Code
Amount
Unit
Qty
Rate
Stone boulder (25 kg / 40 Kg minimum)

Stone spalls
(b) Labour
Mate
Mason 1st Class
Mazdoor (Unskilled)
cum
1.00
cum
0.20
994.38
930.33
994.38
186.07
day
0.00
day
0.35
day
0.79
367.50
294.00
0.00
128.63
232.26
Add 0% MAA / AA
0%
Description of item
0.00
c). Over head charges & Contractors profit @12.50%-
12.50%
Rate per cum = a+b+c+d

RBR- Jeddy Stone Dry Packing for Aprons and Revetments Section
PTWK-1 1300 MORD ,including overhead charges and contractors profit
Rs
1541.34
192.67
1734.01
1734.01
Unit = cum
(a) Material
Jeddy Stone (Including small stone for wedging)
(b) Labour
Mate
Mason 1st Class
Mazdoor (Unskilled)
Add 0% MAA / AA
c). Over head charges & Contractors profit @12.50%Rate per cum = a+b+c+d
cum
1.20
1027.98
1233.57
day
0.00
day
0.35
day
1.05
0.00
367.50
294.00
0.00
128.63
308.70
0%
0.00
12.50%
Rs
1670.90
208.86
1879.76
1879.76
RBR-TSRA
TRAFFIC SIGNS, MARKINGS AND OTHER ROAD APPURTENANCES

Index-code
S. No
1
Description
2
Allowances Made
Over heads & Contractor's Profit
Add 0% MAA / AA
Unit
Quantity
Rate Rs.
Amount Rs.
12.50%
0.00%
Sub Analysis
RBRFNDN-7
42
Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per
drawings and technical specifications Clauses 1000 and 1202 MORD & 1100, 1600
MORTH for Bars below 36 mm dia including over laps and wastage, where they are
not welded.
Unit = t
(a) Material
HYSD bars including 5 per cent for overlaps and
t
wastage
Binding wire
kg
(b) Labour for cutting, bending, shifting to site, tying
and placing in position
Mate
day
Blacksmith
day
Mazdoor (Unskilled)
day
Add 0% MAA / AA
0.00%
0.00%
c&d) Overheads & Contractors Profit
Rate per t = a+b+c+d
43
RBRFNDN-1
1.05
43575.00
45753.75
6.00
73.50
441.00
2.00
6.40
336.00
294.00
672.00
1881.60
0.00
0.00
48748.35
Earthwork in excavation for structures as per drawing and technical specifications

Clause 305.1 including setting out, construction of shoring and bracing, removal of
stumps and other deleterious material and disposal upto a lead of 50 m, dressing of
sides and bottom and backfilling in trenches with excavated suitable material as per
Technical Specification 305 MORD / 304 MORTH ,including overhead charges &
Contractors profit .
Note : Classifications of Earth Work Specification

are as per 302.2.1(a) of MORD and 301.2.1 of
Ordinary soil
Manual means
Upto 3 m depth
Unit = cum
a) Labour
Mate
day
Mazdoor (Unskilled)
day
Add 0% MAA / AA
0.00%
Seignorage Charges for earth
cum
Rate per cum = /10
For Road Furniture Items
3.64
294.00
10.00
0.00
1070.16
0.00
0.00
1070.16
107.02
RBR-TSRA
Index-code
S. No
1
RBRFNDN-4
44
Description
Unit
Quantity
Rate Rs.
2
3
4
5
Plain/reinforced cement concrete in Foundations complete as per drawings and
technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and
1500, 1700 & 2200 MORTH
Amount Rs.
Note : Water for concrete : A provision for cost of

water may be added at 1.2 kl / 1 cum (including
curing purpose) keeping the site conditions
Coarse Aggregate : Single grade nominal size can
also be used instead of graded metal, keeping the
site conditions in view
For height upto 5 m
Unit = cum
P.C.C grade M 15
Nominal mix (1:2.5:5) using CC Mixer (MORD)
Unit = cum
(a) Material
Cement
t
Coarse sand
cum
40 mm aggregate
cum
20 mm aggregate
cum
10 mm aggregate
cum
(b) Labour
Mate
day
Mason (1st Class)
day
Mazdoor (Unskilled)
day
Add 0% MAA / AA
0.00%
(c) Machinery
hour
(d) Formwork @ 4% on cost of material, labour and
machinery (a+b+c)
RBRFNDN-4
45
0.275
0.480
0.480
0.240
0.080
6090.00
1086.78
1687.50
2207.25
1776.75
1674.75
521.65
810.00
529.74
142.14
0.100
1.390
367.50
294.00
36.75
408.66
0.00
438.27
175.31
171.96
0.400
4.00%
e&f) Overheads & Contractors Profit

0.00%
Providing concrete for plain concrete M 10 grade in open foundations using 40
mm nominal size Graded hard stone aggregate, mechanically mixed, placed in
foundation and compacted by vibration including curing for 14 days complete as per
drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and
1500, 1700 & 2100 MORTH ,including overhead charges & Contractors profit .
P.C.C grade M 10
Nominal mix 1:3:6
Unit = cum
(a) Material
Cement
Coarse sand
40 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
(c) Machinery
t
cum
cum
kl
0.22
0.45
0.90
1.20
day
day
day
0.00%
0.10
1.39
6090.00
1086.78
1687.50
94.50
367.50
294.00
4470.96
0.00
4470.96
1339.80
489.05
1518.75
113.40
36.75
408.66
111.3525
RBR-TSRA
Index-code
S. No
Description
Unit
Quantity
2
Mechanical concrete mixer 0.4/0.28 cum capacity
fitted with water measuring device and preferably
also with load cell.
Water tanker 6 kl capacity
3
hour
4
0.40
5
438.27
6
175.31
hour
0.13
655.20
85.18
4278.25
0.00
4278.25
e&f) Overheads & Contractors Profit

RBR-
46
Rate Rs.
0.00%
Amount Rs.
Printing New Letters and Figures of any Shade

Printing new letter and figures of any shade with synthetic enamel paint black or any
other approved colour to give an even shade as per drawings and Technical
Specification Clause 1701 MORD / 801 MORTH
(ii) English and Roman
Hyphens, commas and the like not to be measured
Detail for 100 letters of 160 mm height, i.e. 1600
Unit = per cm height per letter
a) Labour
Mate
Painter 1st Class
Painter Assistant
Mazdoor (Unskilled)
Add 0% MAA / AA
b) Material
Paint
Cost for 1600 cm = a+b+c+d
Rate per cm height per letter = (a+b+c+d)/1600
RBR-
47
day
day
day
day
0.00%
1.25
420.00
525.00
0.57
294.00
167.58
0.00
litre
0.00%
0.50
241.50
120.75
0.00
813.33
0.51
ROAD FURNITURE MAIN ANALYSIS

Traffic Signs
B Semi Reflective Traffic Signs
Providing and fixing of semi reflective cautionary, mandatory and informatory
sign board as per IRC:67 made of 1.5 mm thick MS Sheet duly stove white colour
in front and gray colour on back with red reflective border of 65 mm width and
required letters and figures with reflective tape engineering grade as per Clause
1701.3.9 of MORD for Rural Roads of required shade and colour supported and
welded on 47 mm x 47 mm 12 SWG sheet tube firmly fixed to the ground by means
of properly designed foundation with M15 grade cement concrete 450 mm x 450 mm
x 600 mm, 600 mm below ground level as per drawings and Technical Specification
Clause 1701 MORD
Unit = Each
Taking output = one traffic sign
(i) Excavation for foundation
As per item No. 1 of Chapter 11
(ii) Cement concrete M15 grade
As per item No. 4 (A) (iii) or (iv) of Chapter 11
cum
0.126
107.02
13.48
cum
0.126
4470.96
563.34
sqm
0.46
96.64
44.45
day
day
0.26
294.00
76.44
(iii) Painting two coats including prime coat on

concrete surface with Epoxy Paint as per
specifications
As per item No. 9 of this Chapter
(a) labour (For fixing at site)
Mate
Mazdoor (Unskilled)
RBR-TSRA
Index-code
S. No
1
Description
2
Add 0% MAA / AA
b) Material
Support of M.S. Sheet tube
(I) 47 mm x 47 mm x 12 SWG Sheet 3050 mm long
Unit
Quantity
Rate Rs.
Amount Rs.
3
0.00%
kg
12.40
45.15
559.86
1.06
45.15
47.86
(II) Angle iron 50 x 50 x 6 mm for hold fast including

kg
5% wastage
Add 3% cost of MS Sheet tube 12 SWG and angle
irons towards the cost of fabrication, drilling holes,
nuts and bolts etc.
(III) 1.5 mm thick M.S. Sheet duly painted with stove
enameled paint including lettering, signs, border,
message with reflective tape of engineering grade
required size, shade and colour as per Technical
Kg
(0.36 Sqm. X 0.0015X7850 Kg/cum)
sqm
(vi) 600 mm x 600 mm square
(c) Machinery
Tractor with trolley
hour
d&e) Overheads & Contractors Profit
12.50%
Rate per traffic sign = (i+ii+iii+a+b+c+d+e)
0.00
18.23
4.24
0.36
45.15
191.39
0.08
435.75
34.86
193.74
1743.65
Note : 1. Any one area of M.S. Sheet given at (i) to (viii) may be adopted as per site
requirement and in accordance with IRC-67.
2. The rate for excavation, cement concrete M-15, and painting may be taken from
respective Chapters.
3. The depth of foundation and quantity of cement in the foundation are indicative. These
may be increased for areas having higher wind velocities like in coastal area. This is
applicable to all road signs and direction boards.
RBRTSRA-3
48
Direction and Place Identification signs upto 0.9 sqm size board
B Semi-Reflective Traffic signs
Direction and place identification signs up to 0.9
sqm size board
Providing and erecting direction and place identifications of semi reflective sign
boards as per IRC:67 made of 2 mm thick M.S. Sheet duly stove enameled paint in
white colour in front and grey colour on back with red reflective border of 70 mm
width and required message, letters, figures with reflective engineering grade tape
as per MORD specifications of required shade and colour. supported and welded on
47 mm x 47 mm of 12 SWG Square tube of 3050 mm height duly strengthened by
25 mm x 5 mm M/s flat iron on edges on back firmly fixed to the ground by means of
properly designed foundation with M15 grade cement concrete 450 mm x 450 mm x
600 mm, 600 mm below ground level as per drawings and Technical Specification
Clause 1701 MORD.
Unit = each
Take Output = 0.9 sqm
(i) Excavation for foundation
(ii) Cement concrete M15 grade
cum
0.126
107.02
13.48
cum
0.126
4470.96
563.34
sqm
0.59
96.64
57.02
(iii) Painting on M.S. tube post with primer and

two coat of epoxy paint as per specifications
As per item No.9 of Chapter 10
(a) labour (For fixing at site)
RBR-TSRA
Index-code
S. No
1
Description
Unit
Quantity
Rate Rs.
Amount Rs.
3
day
day
0.00%
4
0.26
294.00
76.44
0.00
kg
12.40
45.15
559.86
(ii) Angle iron 50 x 50 x 6 mm for lugs including 5%

wastage
kg
1.06
45.15
47.86
(iii) 2 mm thick MS sheet strengthened by 25 mm x 5

mm MS flat iron & painted with stove enameled paint
including lettering, signs, message, border with
reflective tape of engineering grade of required
shade and colour as per Technical Specifications.
sqm
0.90
Kg
14.13
45.15
637.97
2
Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b) Material
(i) Support of MS sheet tube
47 mm x 47 mm of 12 SWG sheet 3050 mm long
(0.9 Sqmx0.002 mx7850 kg/cum)
Add 3% cost of MS sheet angle iron towards the

cost of fabrications, drilling, holes, nuts, bolts etc.
(c) Machinery
hour
12.50%
RBRTSRA-6
49
19.14
0.08
435.75
34.86
251.25
Cost for 0.9 sqm = (i+ii+iii+a+b+c+d+e)
2261.22
Rate per sqm (for sign having area upto 0.9 sqm)
= (i+ii+iii+a+b+c+d+e)/0.90
2512.46
Painting Two Coats on New Concrete Surfaces

i Painting two coats including primer coat after filling the surface with synthetic
enamel paint in all shades on new, plastered / concrete surfaces as per drawing and
Technical Specification Clause 1701MORD.
Unit = sqm
a) Labour
Mate
Painter (1st Class)
Painter Assistant
Mazdoor (Unskilled)
Add 0% MAA / AA
b) Material
Cement Primer as per specifications
Paint conforming to requirement of Clause 1701.3.8
Add for scaffolding @ 1 per cent of labour cost
where
required on Paint Cost
Filling Material
Cost for 40 sqm = a+b+c+d
Rate per sqm = (a+b+c+d)/40
day
day
day
day
0.00%
3.00
420.00
1260.00
2.20
294.00
646.80
476.70
litre
litre
3.00
6.00
140.70
241.50
422.10
1449.00
4254.60
106.37
RBR-TSRA
Index-code
S. No
1
RBRTSRA-9
50
Description
2
Painting on Concrete/Steel Surfaces with Epoxy
Unit
Quantity
Rate Rs.
Amount Rs.
Painting two coats including prime coat with epoxy paint of approved brand on
concrete/steel surfaces after through cleaning of surface to give an even shade as
per drawing and Technical Specification Clause 1701 MORD
RBRTSRA-13
51
Unit = sqm
a) Labour
Mate
day
Painter (1st Class)
day
Mazdoor (Unskilled)
day
Add 0% MAA / AA
0.00%
b) Material
Epoxy primer / Red-oxide
litre
Epoxy paint
litre
Add @ 1 per cent on cost of material for scaffolding
wherever required
Cost for 10 sqm = a+b+c+d
Rate per sqm = (a+b+c+d)/10
Kilometre Stone
0.60
0.65
420.00
294.00
252.00
191.10
110.78
0.60
1.25
120.75
268.80
72.45
336.00
4.08
966.41
96.64
Reinforced cement concrete M15 grade kilometre stone/local stone of standard

design as per IRC:8 fixing in position including painting and printing, etc as per
drawing and Technical Specification Clause 1703 MORD / 804 MORTH
(i) 5th Kilometre Stone (precast)
Unit = each
Taking output = 6 Nos.
a) M-15 grade of concrete
As per item No. 5 (i) or (ii) of Chapter 12
b) Steel reinforcement @ 5 kg per sqm
cum
2.35
4470.96
10506.76
kg
22.08
48.75
1076.36
cum
1.68
107.02
179.79
d) Painting two coats on concrete surface

sqm
9.85
106.37
1047.70
per cm high
per letter
1800.00
0.51
915.00
day
day
day
0.00%
0.60
6.26
367.50
294.00
220.50
1840.44
0.00
hour
12.50%
6.00
435.75
2614.50
2300.13
c) Excavation in soil for foundation
e) lettering on km post (average 30 letters of 10 cm

height each)
Transportation and fixing
f) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
g) Machinery
50 HP Tractor with trolley
h&i) Overheads & Contractors Profit
j )Cost for 6 Nos. 5th km
a+b+c+d+e+f+g+h+i
Rate for each 5th km stone = j/6
(ii) Ordinary Kilometer Stone (Precast)
stone
=
3450.20
RBR-TSRA
Index-code
S. No
1
Description
2
Unit = each
e) lettering on km post (average 12 letters of 10 cm
height each)
Unit
Quantity
Rate Rs.
Amount Rs.
cum
3.77
4470.96
16855.52
kg
26.32
48.75
1283.06
cum
2.77
107.02
296.45
sqm
11.41
106.37
1213.62
per cm high
per letter
1680.00
0.51
854.00
1.00
7.32
367.50
294.00
367.50
2152.08
0.00
6.00
435.75
2614.50
3204.59
28841.32
2060.09
1.58
4470.96
7064.12
66.00
48.75
3217.39
1.39
107.02
148.76
6.27
106.37
666.91
330.00
0.51
167.75
day
day
day
0.00%
1.50
7.34
367.50
294.00
551.25
2157.96
0.00
hour
12.50%
6.00
435.75
2614.50
2073.58
18662.22

f) Labour
Mate
day
Mason (1st Class)
day
Mazdoor (Unskilled)
day
Add 0% MAA / AA
0.00%
g) Machinery
hour
12.50%
j) Cost for 14 Nos. ordinary km stone =
Rate for each ordinary km stone = j/ 14
(iii 200 m / Hectometer stone (precast)
Unit = each
cum
kg
cum
sqm
e) lettering on km post (average 1 letter of 10 cm
height each)
per cm high
per letter
f) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
Add 0% MAA / AA
g) Machinery
j) Cost for 33 Nos. 200 m
(a+b+c+d+e+f+g+h+i)
Rate for each 200 m stone = j / 33
stone
565.52
RBR-TSRA
Index-code
S. No
1
RBRTSRA-20
52
Description
Unit
Quantity
Rate Rs.
Amount Rs.
Providing and Fixing 'Logo' of PMGSY Project

Providing and fixing of typical PMGSY informatory sign board with Logo as per MORD specifications
and drawing. Three MS Plates of 1.6 mm thick, top and middle plate duly welded with MS flat iron
25mm x 5m size on back on edges. The lower plate will be we welded with MS angle irone frame of 25
mm x 25 mm x 5 mm. The angle iron frame of the lower most plate and flat iron frame of middle plate
will be welded to 2 nos. 75 mm x 75 mm of 12 SWG sheet tubes posts duly embedded in cement
concrete M-15 grade blocks of 450 mm x 450 mm x 600 mm, 600 mm below ground level. The top most
diamond plate will be welded to middle plate by 47 mm x 47mm of 12 SWG sheet tube. All M.s. will be
stove enameled on both sides. Lettering and printing arrows, border etc., will be pointed with ready
mixed synthetic enamel paint of superior quality in required shade and colour. All sections of framed
posts and steel tube will be painted with primer and two coats of epoxy paint as per drawing clause
1701 MORD
Unit = Each
Taking out put = one typical board
i) Excavation for foundation
(ii) Cement Concrete M15 grade
cum
0.252
107.02
26.97
cum
0.252
4470.96
1126.68
sqm
1.80
96.64
173.95
per cm
height / letter
4532.50
0.51
2304.01
day
day
0.00%
0.78
294.00
229.32
0.00
2 nos. MS tubes 75mx75mm of 12 SWG sheet 2650

mm long
1 No. MS tube 47mm x 47mm of 12 SWG 1100 mm
long
Angle iron 50mm x 50mm x 5 mm for lugs
kg
63.15
45.15
2851.22
kg
4.47
45.15
201.82
kg
2.12
45.15
95.72
1.6 mm thick MS sheet strengthened by 25mm x 5 MS flat iron on logo

and middle plate angle iron 25mm x 25mm x 5mm on bottom plate
painting with stove enameled paint on both sides as per MORD
specifications
sqm
1.44
Kg
18.09
45.15
816.76
118.97
hour
12.50%
0.24
435.75
104.58
1006.25
9056.25
(iii) Painting on MS Steel tubes with primer and two coats of

epoxy paint
2x2.05x.30 = 1.23
1x1.10x188 = 0.21
As per item no. 9 of Chapter 10
(iv) Printing new letters and figures of any shade with
synthetic enamel paint black or any other approved colour
to give an even shade.
Logo Border 60x4x5 = 1200 per cm height per letter

Figure 60x10 = 600 per cm height per letter
Middle plate words 28x5 = 140 per cm height per letter
Bottom plate border 150x2x5 = 1500 per cm height per letter
Bottom plate border 60x2x5 = 600 per cm height per

letter
Words 101x2.5 = 252.5
Words 80x3 = 240.00
Total (4532.5 per cm height per letter)
a) Labour (for fixing at site)

Mate
Mazdoor (Unskilled)
Add 0% MAA / AA
b) Material
(1.44 sqmx0.0016mx7850 kg/cum)

Add 3% cost of MS tube and angle iron towards the cost of fabrications,
drilling holes, nuts, bolts, etc.
c) Machinery
Cost for one Board= (i+ii+iii+iv+a+b+c+d+e)
The Data for items sl.no 1 to 52 ( Fifty two items ) only are approved
Labour, Materils Charges asper SSR-
Labour
per
AP SSR
RATE
(A)
OH&CP@ Scharge sub Total

12.50% on
(D) =
s
A+B+C
SSR rate
(C)
(B)
VAT
@5% on
Sub-total
(E)=
(D) x 5%
Total cost with AP-SOR-13OH&CP,Schar

14
ges,VAT
Rate
F=
G=F/1.125
(D+E)
Mate
day
320.00
40.00
0.00
360.00
18.00
378.00
336.00
Mazdoor (unskilled)
day
280.00
35.00
0.00
315.00
15.75
330.75
294.00
Mason(1st class)
day
350.00
43.75
0.00
393.75
19.69
413.44
367.50
Mason(2nd class)
day
320.00
40.00
0.00
360.00
18.00
378.00
336.00
Blacksmith
day
320.00
40.00
0.00
360.00
18.00
378.00
336.00
Blasting charges
cum
70.00
8.75
0.00
78.75
3.94
82.69
73.50
Stacking for metal and Stone
0.00
Stacking for earth, Sand and gravel
0.00
Mechanical Loading
and Un-Loadings
including 14% OHCP
OH&CP@
12.50% on
SSR rate
(C)
sub
Total
(D) =
B+C
VAT
Total cost AP-SOR-13-14
@5% on
with
Rate
Sub-total OH&CP,S
G=F/1.125
(E)=
charges,V
(D) x 5%
AT
F=
(D+E)
AP SSR
RATE
(A)
SSR
Rate
Withou
14%
OHCP
(B)
101.10
88.68
11.09
99.77
4.99
104.76
93.12
15.20
13.33
1.67
15.00
0.75
15.75
14.00
50.50
44.30
5.54
49.84
2.49
52.33
46.51
15.20
13.33
1.67
15.00
0.75
Mechanical Loading
for metal & Stone
Mechanical UnLoading for metal &
Stone
Mechanical Loading
for Sand & Gravel
Mechanical UnLoading for Sand &
Gravel
14.00
15.75
Seignrage charges
Earth/Gravel
22.00
Sand
40.00
Metal
50.00
Contractors & Overheads Profit:
12.50%
VAT:
5.00%
320
40
320.00
40.00
360
18
378.00
16.00
336.00
378
376.00
aterils Charges asper SSR-2013-14
AP SSR
RATE
(A)
Labour
OH&CP@ Scharge
12.50% on
s
SSR rate
(C)
(B)
sub Total
(D) =
A+B+C
VAT
@5% on
Sub-total
(E)=
(D) x 5%
Total cost AP-SOR-13with

14
OH&CP,Sc
Rate
harges,VAT G=F/1.125
F=
(D+E)
W.I with I.T.I
day
400.00
50.00
0.00
450.00
22.50
472.50
420.00 2
Painter 1st Class
day
400.00
50.00
0.00
450.00
22.50
472.50
420.00 3
Painter 2nd Class
day
320.00
40.00
0.00
360.00
18.00
378.00
336.00 4
Bitumen Sprayer
day
320.00
40.00
0.00
360.00
18.00
378.00
336.00 5
Surveyor
day
500.00
62.50
0.00
562.50
28.13
590.63
525.00 6
7
8
9
Old rates SSR 2008-09
Manual Loading and

Un-Loadings including
14% OHCP
10
8.70
11
5.50
12
OH&CP@
12.50% on
SSR Rate SSR rate
(C)
Withou
AP SSR
14%
RATE
OHCP
(B)
(A)
sub
Total
(D) =
B+C
VAT
@5% on
Sub-total
(E)=
(D) x 5%

14
OH&CP,Sc
Rate
F=
(D+E)
Manual Loading
Metal,stone
14
117.80
Manual
unloading Metal
,stone
Manual Loading Sand,
Gravel
103.33
12.92
116.25
5.81
122.06
108.50
15
58.90
51.67
6.46
58.13
2.91
61.03
54.25
16
102.60
Manual
unloading Sand,
Gravel
13
90.00
11.25
101.25
5.06
106.31
94.50
17
36.60
32.11
4.01
36.12
1.81
37.92
33.71
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
Initial Rates
AP SSR OH&CP@ Scharg

RATE 12.50% on
es
(A)
SSR rate
(C)
(B)
sub Total
(D) =
A+B+C
VAT
Total cost AP-SOR@5% on
with
13-14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
60-63 mm size HBG metal

(IRC&MOST)
419.00
52.38
50.00
521.38
26.07
547.44
486.62 /Cum
50 - 55 mm size HBG
metal (IRC&MOST)
456.00
57.00
50.00
563.00
28.15
591.15
525.47 /Cum

(IRC&MOST)
588.00
73.50
50.00
711.50
35.58
747.08
664.07 /Cum

(IRC&MOST)
944.00
118.00
50.00
1112.00
40-45 mm size HG M/C

metal (IRC&MOST)
588.00
73.50
50.00
711.50

metal (IRC&MOST)
984.00
123.00
50.00
1157.00

metal (IRC&MOST)
780.00
97.50
50.00
927.50
46.38
973.88
865.67 /Cum
9.5-11.2 mm size HG M/C

metal (IRC&MOST)
656.00
82.00
50.00
788.00
39.40
827.40
735.47 /Cum
5-7 mm size HG M/c metal

(IRC&MORTH)
504.00
63.00
50.00
617.00
30.85
647.85
575.87 /Cum
2.36 mm to 5mm HBG

M/C
308.00
38.50
50.00
396.50
19.83
416.33
370.07 /Cum
2.36 mm down and Stone

Chips
330.00
41.25
50.00
421.25
21.06
442.31
393.17 /Cum
12.25 22.00
132.25
6.61
138.86
123.43 /Cum
Gravel
Sand for blindage
98.00
55.60 1167.60 1037.87 /Cum

35.58
747.08
664.07 /Cum
57.85 1214.85 1079.87 /Cum
285.00
35.63
40.00
360.63
18.03
378.66
336.58 /Cum
Bitumen as on 1-10-13
47289.79
5911.22
0.00
53201.01
2660.05
55861.06
49654.28
/mt
Emulsion (SS - 1)
36271.14
4533.89
0.00
40805.03
2040.25
42845.28
38084.70
/mt
Emulsion (RS - 1)
37907.35
4738.42
0.00
42645.77
2132.29
44778.06
39802.72
/mt
40 mm size HBG metal

(SS 5)
588.00
73.50
50.00
711.50
35.58
747.08
664.07 /Cum

(SS 5)
984.00
123.00
50.00
1157.00
57.85 1214.85 1079.87 /Cum

(SS 5)
(SS 5)
Rough stone 225 mm thick
780.00
97.50
50.00
927.50
46.38
973.88
865.67 /Cum
656.00
82.00
50.00
788.00
39.40
827.40
735.47 /Cum
140.00
17.50
50.00
207.50
10.38
217.88
193.67 /Cum
385.00
0.00
1000mm Dia NP3 Class
48.13
725.00
41500.00 5187.50
81.00
10.13
6220.37
777.55
40.00
5800.00
1000mm Dia Collar

900mm Dia NP3 Class
1081.45
5008.34
135.18
626.04
0.00
900mm Dia Collar

600mm Dia NP3 Class
865.70
2438.42
108.21
304.80
0.00
600mm Dia Collar

300mm Dia NP3 Class
434.18
949.18
54.27
118.65
0.00
300mm Dia Collar

Binding wire
148.03
70.00
0.00
Sand for Mortar

Cement
Steel - Fe-415
Quarry Rubbish
0.00
0.00
0.00
0.00
0.00
0.00
473.13 23.66 496.78 441.58 /Cum

6525.00 326.25 6851.25 6090.00 /mt
46687.50
2334.38
49021.88
43575.00 /mt
91.13
4.56
95.68
85.05 /Cum
6997.92 349.90 7347.81 6531.39 /Rm
1216.63 60.83 1277.46 1135.52 /Rm
5634.38 281.72 5916.10 5258.76 /Rm
973.91 48.70 1022.61 908.99 /Rm
2743.22 137.16 2880.38 2560.34 /Rm
488.45
1067.83
24.42 512.88
53.39 1121.22
455.89 /Rm
996.64 /Rm
0.00
166.53
78.75
150.75
8.33
3.94
7.54
174.86
82.69
158.29
155.43 /Rm
73.50 /kg
140.70
Cement primer as per

specification(lt)
Epoxy primer/red oxide(lt)
134.00
18.50
8.75
16.75
115.00
14.38
0.00
129.38
6.47
135.84
120.75
Epoxy paint(lt)
256.00
230.00
32.00
28.75
0.00
288.00
258.75
14.40
12.94
302.40
271.69
268.80
241.50
Fevicol Adhesive
183.00
Unitek Fine grade (25 285.00
Kg)
Stone boulder 300mm 156.00
(25 kg / 40 Kg
minimum)
Earth work machinery rate
13.00
22.88
35.63
0.00
0.00
205.88
320.63
10.29
16.03
216.17
336.66
192.15
299.25
19.50
50.00
225.50
11.28
236.78
210.47 /Cum
1.63 22.00
36.63
1.83
38.46
34.18
0.84
17.72
15.75 /sqm
Synthetic enamel paint
Polythene sheet 125

micron
0.00
0.00
15.00
1.88
0.00
16.88
MS Bars
Jute Rops
Debonding Strips
Polythene sheeting
Plasticizer
Joint Filler Board
Water
Bituminous Mastic pad
45.50
5.00
9.00
0.50
75.00
791.00
90.00
869.00
5.69
0.63
1.13
0.06
9.38
98.88
11.25
108.63
0.00
51.19
5.63
10.13
0.56
84.38
889.88
101.25
977.63
2.56
53.75
0.28
5.91
0.51
10.63
0.03
0.59
4.22
88.59
44.49 934.37
5.06 106.31
48.88 1026.51
47.78 /kg
5.25
9.45
0.53
78.75
830.55
94.50 ,/KL
912.45 ,/sqm
AC Pipe Class 15
Curing Compound
MS Clamps
Gelatin 80%
Detonator electric
Soling stone 150mm
272.54
125.00
200.00
593.00
3.30
95.00
34.07
15.63
25.00
74.13
0.41
11.88
0.00
306.61
140.63
225.00
667.13
3.71
156.88
15.33
7.03
11.25
33.36
0.19
7.84
286.17
131.25
210.00
622.65
3.47
146.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.00
321.94
147.66
236.25
700.48
3.90
164.72
./Rmt
/ltr
each
kg
each
cum
Jeddy stone 450600mm

Selected earth( 40) Exl.
Seig.Charges
188.00
40.00
50.00
261.50
13.08
274.58
244.07 cum
5.00 22.00
67.00
3.35
70.35
62.53 cum
0.00
48375.00
2418.75
50793.75
45150.00
/mt
43575.00
/mt
23.50
Mild steel, Structural steel
43000.00
5375.00
6mm Dia MS rods'

Bitumen Conveyence
charges @Rs.1.50/km/Mt
41500.00
5187.50
0.00
46687.50
2334.38
49021.88
1.50
0.19
0.00
1.69
0.08
1.77
1.58 /Km/MT
Hire/ Usage charges for plant and machinery as per SSR-2013-14

S.No Machine
.
Unit
AP SSR RATE OH&CP@ Schar

12.50% on ges
(A)
SSR rate
(C)
(B)
sub Total
(D) =
A+B+C
VAT
Total cost with
@5% on Sub- OH&CP,Scharge
total (E)=
s,VAT
(D) x 5%
F=
(D+E)
AP-SOR-13-14
Rate
G=F/1.125
Dozer ( D80)
hour
2511.70
313.96
0.00
2825.66
141.28
2966.95
2637.29
Mortor Grader
hour
3216.00
402.00
0.00
3618.00
180.90
3798.90
3376.80
Hydraulic Excacator
hour
2754.50
344.31
0.00
3098.81
154.94
3253.75
2892.23
Front end loader
hour
1646.00
205.75
0.00
1851.75
92.59
1944.34
1728.30
Tipper- 5.5 cum
hour
877.30
109.66
0.00
986.96
49.35
1036.31
921.17
Vibratory roller 8t
hour
2541.40
317.68
0.00
2859.08
142.95
3002.03
2668.47
hour
1038.40
129.80
0.00
1168.20
58.41
1226.61
1090.32
Water tanker 6KL
hour
624.00
78.00
0.00
702.00
35.10
737.10
655.20
Tractor
hour
415.00
51.88
0.00
466.88
23.34
490.22
435.75
10 Tractor with rotavator
hour
422.00
52.75
0.00
474.75
23.74
498.49
443.10
11 Air compressor
hour
499.40
62.43
0.00
561.83
28.09
589.92
524.37
12 Wet mix plant 60 TPH

13 Mechanical broom Hydraulic
14 Bitumen pressure Distributor
15 Emulsion pressure Distributor
hour
hour
hour
hour
1646.00
357.00
1498.00
860.00
205.75
44.63
187.25
107.50
0.00
0.00
0.00
0.00
1851.75
401.63
1685.25
967.50
92.59
20.08
84.26
48.38
1944.34
421.71
1769.51
1015.88
1728.30
374.85
1572.90
903.00
16 Hot mix plant - 120 TPH
hour
28175.00
3521.88
0.00
31696.88
1584.84
33281.72
29583.75
17 Hot mix plant - 100 TPH
hour
24171.00
3021.38
0.00
27192.38
1359.62
28551.99
25379.55
18
19
Hot mix plant -40 to 60 TPH
hour
hour
21668.00
19120.00
2708.50
2390.00
0.00
0.00
24376.50
21510.00
1218.83
1075.50
25595.33
22585.50
22751.40
20076.00
20 Paver finisher Hydrostatic
hour
11441.00
1430.13
0.00
12871.13
643.56
13514.68
12013.05
21 Paver finisher Mechanical
hour
2249.00
281.13
0.00
2530.13
126.51
2656.63
2361.45
22 Hydraulic chip spreader
hour
2567.00
320.88
0.00
2887.88
144.39
3032.27
2695.35
23 Tandem Road roller
hour
1646.00
205.75
0.00
1851.75
92.59
1944.34
1728.30
24 Pneumatic road roller
hour
1283.00
160.38
0.00
1443.38
72.17
1515.54
1347.15
25 Pot hole repair machine
hour
845.00
105.63
0.00
950.63
47.53
998.16
887.25
26 Bitumen boiler oil fired
hour
209.00
26.13
0.00
235.13
11.76
246.88
219.45
27 GSB Plant 50 cum
hour
1143.00
142.88
0.00
1285.88
64.29
1350.17
1200.15
28 Mastic cooker
hour
65.00
8.13
0.00
73.13
3.66
76.78
68.25
29
Batching & Mixing plant- 30 cum
hour
1231.90
153.99
0.00
1385.89
69.29
1455.18
1293.50
30
Batching & Mixing plant- 15-20 cum
hour
1037.20
129.65
0.00
1166.85
58.34
1225.19
1089.06
31 Transit mixer
hour
1819.10
227.39
0.00
2046.49
102.32
2148.81
1910.06
32 Concrete pump
hour
803.00
100.38
0.00
903.38
45.17
948.54
843.15
33 Concrete bucket
hour
16.20
2.03
0.00
18.23
0.91
19.14
17.01
34 Kerb casting machine
hour
311.00
38.88
0.00
349.88
17.49
367.37
326.55
35 concrete mixer- 0.28 cum
hour
417.40
52.18
0.00
469.58
23.48
493.05
438.27
36 concrete mixer- 1.0 cum
hour
649.00
81.13
0.00
730.13
36.51
766.63
681.45
37 Concrete paver
hour
2900.00
362.50
0.00
3262.50
163.13
3425.63
3045.00
38
Integrated stone crusher- 100 TPH
hour
8712.00
1089.00
0.00
9801.00
490.05
10291.05
9147.60
39
Integrated stone crusher- 200 TPH
Hot mix plant - 60 TPH
hour
18369.00
2296.13
0.00
20665.13
1033.26
21698.38
19287.45
40 Generator- 250 KVA
hour
1850.00
231.25
0.00
2081.25
104.06
2185.31
1942.50
hour
1320.00
165.00
0.00
1485.00
74.25
1559.25
1386.00
hour
1126.00
140.75
0.00
1266.75
63.34
1330.09
1182.30
766.40
95.80
0.00
862.20
43.11
905.31
804.72
44 Truck 5.5 cum per 10t
hour
per
tonne
843.90
105.49
0.00
949.39
47.47
996.86
886.10
45 Road marking machine
hour
111.00
13.88
0.00
124.88
6.24
131.12
116.55
46 Mobile slurry seal equipment
hour
1126.00
140.75
0.00
1266.75
63.34
1330.09
1182.30
47 Plate compactor
hour
48.00
6.00
0.00
54.00
2.70
56.70
50.40
48 Drilling equipment
hour
775.70
96.96
0.00
872.66
43.63
916.30
814.49
49 Needle Vibrator
hour
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50 Screed Vibrator
hour
0.00
0.00
0.00
0.00
0.00
0.00
0.00
51 Mixall
hour
52 Concrete Joint cutting Machine or Road hour
649.00
81.13
0.00
730.13
36.51
766.63
681.45
111.00
13.88
0.00
124.88
6.24
131.12
116.55
marking machine
Metal
lead
0
0.5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
SSR
RATE
With
14%
OHCP
(A)
0
28.90
28.90
40.40
56.00
68.00
80.00
92.00
104.00
116.00
128.00
140.00
152.00
164.00
176.00
188.00
200.00
212.00
224.00
236.00
248.00
260.00
272.00
284.00
296.00
308.00
320.00
332.00
344.00
356.00
368.00
380.00
390.00
400.00
Gravel & Sand
OH&CP@ sub Total

VAT
Total cost AP-SOR-1312.50%
(D) =
@5% on
with
14
SSR
on SSR
B+C
Sub-total OH&CP,S
Rate
(E)=
charges,V G=F/1.125
rate
Rate
(D) x 5%
AT
(C)
Withou
F=
14%
(D+E)
OHCP
(B)
0
25.35
25.35
35.44
49.12
59.65
70.18
80.70
91.23
101.75
112.28
122.81
133.33
143.86
154.39
164.91
175.44
185.96
196.49
207.02
217.54
228.07
238.60
249.12
259.65
270.18
280.70
291.23
301.75
312.28
322.81
333.33
342.11
350.88
0
3.17
3.17
4.43
6.14
7.46
8.77
10.09
11.40
12.72
14.04
15.35
16.67
17.98
19.30
20.61
21.93
23.25
24.56
25.88
27.19
28.51
29.82
31.14
32.46
33.77
35.09
36.40
37.72
39.04
40.35
41.67
42.76
43.86
0
28.52
28.52
39.87
55.26
67.11
78.95
90.79
102.63
114.47
126.32
138.16
150.00
161.84
173.68
185.53
197.37
209.21
221.05
232.89
244.74
256.58
268.42
280.26
292.11
303.95
315.79
327.63
339.47
351.32
363.16
375.00
384.87
394.74
0
1.43
1.43
1.99
2.76
3.36
3.95
4.54
5.13
5.72
6.32
6.91
7.50
8.09
8.68
9.28
9.87
10.46
11.05
11.64
12.24
12.83
13.42
14.01
14.61
15.20
15.79
16.38
16.97
17.57
18.16
18.75
19.24
19.74
0
29.95
29.95
41.86
58.03
70.46
82.89
95.33
107.76
120.20
132.63
145.07
157.50
169.93
182.37
194.80
207.24
219.67
232.11
244.54
256.97
269.41
281.84
294.28
306.71
319.14
331.58
344.01
356.45
368.88
381.32
393.75
404.11
414.47
26.62
26.62
37.21
51.58
62.63
73.68
84.74
95.79
106.84
117.89
128.95
140.00
151.05
162.11
173.16
184.21
195.26
206.32
217.37
228.42
239.47
250.53
261.58
272.63
283.68
294.74
305.79
316.84
327.89
338.95
350.00
359.21
368.42
lead
0
0.5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
SSR RATE
With 14%
OHCP (A)
0
30.00
30.00
42.00
56.00
68.00
80.00
92.00
104.00
116.00
128.00
140.00
152.00
164.00
176.00
188.00
200.00
212.00
224.00
236.00
248.00
260.00
272.00
284.00
296.00
308.00
320.00
332.00
344.00
356.00
368.00
380.00
390.00
400.00
SSR Rate
Withou 14%
OHCP
(B)
0
26.32
26.32
36.84
49.12
59.65
70.18
80.70
91.23
101.75
112.28
122.81
133.33
143.86
154.39
164.91
175.44
185.96
196.49
207.02
217.54
228.07
238.60
249.12
259.65
270.18
280.70
291.23
301.75
312.28
322.81
333.33
342.11
350.88
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
0
3.29
3.29
4.61
6.14
7.46
8.77
10.09
11.40
12.72
14.04
15.35
16.67
17.98
19.30
20.61
21.93
23.25
24.56
25.88
27.19
28.51
29.82
31.14
32.46
33.77
35.09
36.40
37.72
39.04
40.35
41.67
42.76
43.86
0
29.61
29.61
41.45
55.26
67.11
78.95
90.79
102.63
114.47
126.32
138.16
150.00
161.84
173.68
185.53
197.37
209.21
221.05
232.89
244.74
256.58
268.42
280.26
292.11
303.95
315.79
327.63
339.47
351.32
363.16
375.00
384.87
394.74
VAT
Total cost
@5% on Subwith
total (E)= OH&CP,Scha
(D) x 5%
rges,VAT
F=
(D+E)
0
1.48
1.48
2.07
2.76
3.36
3.95
4.54
5.13
5.72
6.32
6.91
7.50
8.09
8.68
9.28
9.87
10.46
11.05
11.64
12.24
12.83
13.42
14.01
14.61
15.20
15.79
16.38
16.97
17.57
18.16
18.75
19.24
19.74
0
31.09
31.09
43.52
58.03
70.46
82.89
95.33
107.76
120.20
132.63
145.07
157.50
169.93
182.37
194.80
207.24
219.67
232.11
244.54
256.97
269.41
281.84
294.28
306.71
319.14
331.58
344.01
356.45
368.88
381.32
393.75
404.11
414.47
Metal
lead
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
SSR
RATE
With
14%
OHCP
(A)
410.00
420.00
430.00
440.00
450.00
460.00
470.00
480.00
490.00
500.00
510.00
520.00
530.00
540.00
550.00
560.00
570.00
580.00
590.00
600.00
610.00
620.00
630.00
640.00
650.00
660.00
670.00
680.00
690.00
700.00
710.00
720.00
730.00
740.00
750.00
Gravel & Sand
OH&CP@ sub Total

VAT
(D) =
@5% on
with
14
SSR
on SSR
B+C
Sub-total OH&CP,S
Rate
(E)=
charges,V G=F/1.125
rate
Rate
(D) x 5%
AT
(C)
Withou
F=
14%
(D+E)
OHCP
(B)
359.65
368.42
377.19
385.96
394.74
403.51
412.28
421.05
429.82
438.60
447.37
456.14
464.91
473.68
482.46
491.23
500.00
508.77
517.54
526.32
535.09
543.86
552.63
561.40
570.18
578.95
587.72
596.49
605.26
614.04
622.81
631.58
640.35
649.12
657.89
44.96
46.05
47.15
48.25
49.34
50.44
51.54
52.63
53.73
54.82
55.92
57.02
58.11
59.21
60.31
61.40
62.50
63.60
64.69
65.79
66.89
67.98
69.08
70.18
71.27
72.37
73.46
74.56
75.66
76.75
77.85
78.95
80.04
81.14
82.24
404.61
414.47
424.34
434.21
444.08
453.95
463.82
473.68
483.55
493.42
503.29
513.16
523.03
532.89
542.76
552.63
562.50
572.37
582.24
592.11
601.97
611.84
621.71
631.58
641.45
651.32
661.18
671.05
680.92
690.79
700.66
710.53
720.39
730.26
740.13
20.23
20.72
21.22
21.71
22.20
22.70
23.19
23.68
24.18
24.67
25.16
25.66
26.15
26.64
27.14
27.63
28.13
28.62
29.11
29.61
30.10
30.59
31.09
31.58
32.07
32.57
33.06
33.55
34.05
34.54
35.03
35.53
36.02
36.51
37.01
424.84
435.20
445.56
455.92
466.28
476.64
487.01
497.37
507.73
518.09
528.45
538.82
549.18
559.54
569.90
580.26
590.63
600.99
611.35
621.71
632.07
642.43
652.80
663.16
673.52
683.88
694.24
704.61
714.97
725.33
735.69
746.05
756.41
766.78
777.14
377.63
386.84
396.05
405.26
414.47
423.68
432.89
442.11
451.32
460.53
469.74
478.95
488.16
497.37
506.58
515.79
525.00
534.21
543.42
552.63
561.84
571.05
580.26
589.47
598.68
607.89
617.11
626.32
635.53
644.74
653.95
663.16
672.37
681.58
690.79
lead
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
SSR RATE
With 14%
OHCP (A)
410.00
420.00
430.00
440.00
450.00
460.00
470.00
480.00
490.00
500.00
510.00
520.00
530.00
540.00
550.00
560.00
570.00
580.00
590.00
600.00
610.00
620.00
630.00
640.00
650.00
660.00
670.00
680.00
690.00
700.00
710.00
720.00
730.00
740.00
750.00
SSR Rate
Withou 14%
OHCP
(B)
359.65
368.42
377.19
385.96
394.74
403.51
412.28
421.05
429.82
438.60
447.37
456.14
464.91
473.68
482.46
491.23
500.00
508.77
517.54
526.32
535.09
543.86
552.63
561.40
570.18
578.95
587.72
596.49
605.26
614.04
622.81
631.58
640.35
649.12
657.89
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
44.96
46.05
47.15
48.25
49.34
50.44
51.54
52.63
53.73
54.82
55.92
57.02
58.11
59.21
60.31
61.40
62.50
63.60
64.69
65.79
66.89
67.98
69.08
70.18
71.27
72.37
73.46
74.56
75.66
76.75
77.85
78.95
80.04
81.14
82.24
404.61
414.47
424.34
434.21
444.08
453.95
463.82
473.68
483.55
493.42
503.29
513.16
523.03
532.89
542.76
552.63
562.50
572.37
582.24
592.11
601.97
611.84
621.71
631.58
641.45
651.32
661.18
671.05
680.92
690.79
700.66
710.53
720.39
730.26
740.13
VAT
Total cost
@5% on Subwith
(D) x 5%
rges,VAT
F=
(D+E)
20.23
20.72
21.22
21.71
22.20
22.70
23.19
23.68
24.18
24.67
25.16
25.66
26.15
26.64
27.14
27.63
28.13
28.62
29.11
29.61
30.10
30.59
31.09
31.58
32.07
32.57
33.06
33.55
34.05
34.54
35.03
35.53
36.02
36.51
37.01
424.84
435.20
445.56
455.92
466.28
476.64
487.01
497.37
507.73
518.09
528.45
538.82
549.18
559.54
569.90
580.26
590.63
600.99
611.35
621.71
632.07
642.43
652.80
663.16
673.52
683.88
694.24
704.61
714.97
725.33
735.69
746.05
756.41
766.78
777.14
Metal
lead
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
SSR
RATE
With
14%
OHCP
(A)
760.00
770.00
780.00
790.00
800.00
810.00
820.00
830.00
840.00
850.00
860.00
870.00
880.00
890.00
900.00
910.00
920.00
930.00
940.00
950.00
960.00
970.00
980.00
990.00
1000.00
1010.00
1020.00
1030.00
1040.00
1050.00
1060.00
1070.00
1080.00
1090.00
1100.00
Gravel & Sand
OH&CP@ sub Total

VAT
(D) =
@5% on
with
14
SSR
on SSR
B+C
Sub-total OH&CP,S
Rate
(E)=
charges,V G=F/1.125
rate
Rate
(D) x 5%
AT
(C)
Withou
F=
14%
(D+E)
OHCP
(B)
666.67
675.44
684.21
692.98
701.75
710.53
719.30
728.07
736.84
745.61
754.39
763.16
771.93
780.70
789.47
798.25
807.02
815.79
824.56
833.33
842.11
850.88
859.65
868.42
877.19
885.96
894.74
903.51
912.28
921.05
929.82
938.60
947.37
956.14
964.91
83.33
84.43
85.53
86.62
87.72
88.82
89.91
91.01
92.11
93.20
94.30
95.39
96.49
97.59
98.68
99.78
100.88
101.97
103.07
104.17
105.26
106.36
107.46
108.55
109.65
110.75
111.84
112.94
114.04
115.13
116.23
117.32
118.42
119.52
120.61
750.00
759.87
769.74
779.61
789.47
799.34
809.21
819.08
828.95
838.82
848.68
858.55
868.42
878.29
888.16
898.03
907.89
917.76
927.63
937.50
947.37
957.24
967.11
976.97
986.84
996.71
1006.58
1016.45
1026.32
1036.18
1046.05
1055.92
1065.79
1075.66
1085.53
37.50
37.99
38.49
38.98
39.47
39.97
40.46
40.95
41.45
41.94
42.43
42.93
43.42
43.91
44.41
44.90
45.39
45.89
46.38
46.88
47.37
47.86
48.36
48.85
49.34
49.84
50.33
50.82
51.32
51.81
52.30
52.80
53.29
53.78
54.28
787.50
797.86
808.22
818.59
828.95
839.31
849.67
860.03
870.39
880.76
891.12
901.48
911.84
922.20
932.57
942.93
953.29
963.65
974.01
984.38
994.74
1005.10
1015.46
1025.82
1036.18
1046.55
1056.91
1067.27
1077.63
1087.99
1098.36
1108.72
1119.08
1129.44
1139.80
700.00
709.21
718.42
727.63
736.84
746.05
755.26
764.47
773.68
782.89
792.11
801.32
810.53
819.74
828.95
838.16
847.37
856.58
865.79
875.00
884.21
893.42
902.63
911.84
921.05
930.26
939.47
948.68
957.89
967.11
976.32
985.53
994.74
1003.95
1013.16
lead
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
SSR RATE
With 14%
OHCP (A)
760.00
770.00
780.00
790.00
800.00
810.00
820.00
830.00
840.00
850.00
860.00
870.00
880.00
890.00
900.00
910.00
920.00
930.00
940.00
950.00
960.00
970.00
980.00
990.00
1000.00
1010.00
1020.00
1030.00
1040.00
1050.00
1060.00
1070.00
1080.00
1090.00
1100.00
SSR Rate
Withou 14%
OHCP
(B)
666.67
675.44
684.21
692.98
701.75
710.53
719.30
728.07
736.84
745.61
754.39
763.16
771.93
780.70
789.47
798.25
807.02
815.79
824.56
833.33
842.11
850.88
859.65
868.42
877.19
885.96
894.74
903.51
912.28
921.05
929.82
938.60
947.37
956.14
964.91
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
83.33
84.43
85.53
86.62
87.72
88.82
89.91
91.01
92.11
93.20
94.30
95.39
96.49
97.59
98.68
99.78
100.88
101.97
103.07
104.17
105.26
106.36
107.46
108.55
109.65
110.75
111.84
112.94
114.04
115.13
116.23
117.32
118.42
119.52
120.61
750.00
759.87
769.74
779.61
789.47
799.34
809.21
819.08
828.95
838.82
848.68
858.55
868.42
878.29
888.16
898.03
907.89
917.76
927.63
937.50
947.37
957.24
967.11
976.97
986.84
996.71
1006.58
1016.45
1026.32
1036.18
1046.05
1055.92
1065.79
1075.66
1085.53
VAT
Total cost
@5% on Subwith
(D) x 5%
rges,VAT
F=
(D+E)
37.50
37.99
38.49
38.98
39.47
39.97
40.46
40.95
41.45
41.94
42.43
42.93
43.42
43.91
44.41
44.90
45.39
45.89
46.38
46.88
47.37
47.86
48.36
48.85
49.34
49.84
50.33
50.82
51.32
51.81
52.30
52.80
53.29
53.78
54.28
787.50
797.86
808.22
818.59
828.95
839.31
849.67
860.03
870.39
880.76
891.12
901.48
911.84
922.20
932.57
942.93
953.29
963.65
974.01
984.38
994.74
1005.10
1015.46
1025.82
1036.18
1046.55
1056.91
1067.27
1077.63
1087.99
1098.36
1108.72
1119.08
1129.44
1139.80
Metal
lead
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
SSR
RATE
With
14%
OHCP
(A)
1110.00
1120.00
1130.00
1140.00
1150.00
1160.00
1170.00
1180.00
1190.00
1200.00
1210.00
1220.00
1230.00
1240.00
1250.00
1260.00
1270.00
1280.00
1290.00
1300.00
1310.00
1320.00
1330.00
1340.00
1350.00
1360.00
1370.00
1380.00
1390.00
1400.00
1410.00
1420.00
1430.00
1440.00
1450.00
Gravel & Sand
OH&CP@ sub Total

VAT
(D) =
@5% on
with
14
SSR
on SSR
B+C
Sub-total OH&CP,S
Rate
(E)=
charges,V G=F/1.125
rate
Rate
(D) x 5%
AT
(C)
Withou
F=
14%
(D+E)
OHCP
(B)
973.68
982.46
991.23
1000.00
1008.77
1017.54
1026.32
1035.09
1043.86
1052.63
1061.40
1070.18
1078.95
1087.72
1096.49
1105.26
1114.04
1122.81
1131.58
1140.35
1149.12
1157.89
1166.67
1175.44
1184.21
1192.98
1201.75
1210.53
1219.30
1228.07
1236.84
1245.61
1254.39
1263.16
1271.93
121.71
122.81
123.90
125.00
126.10
127.19
128.29
129.39
130.48
131.58
132.68
133.77
134.87
135.96
137.06
138.16
139.25
140.35
141.45
142.54
143.64
144.74
145.83
146.93
148.03
149.12
150.22
151.32
152.41
153.51
154.61
155.70
156.80
157.89
158.99
1095.39
1105.26
1115.13
1125.00
1134.87
1144.74
1154.61
1164.47
1174.34
1184.21
1194.08
1203.95
1213.82
1223.68
1233.55
1243.42
1253.29
1263.16
1273.03
1282.89
1292.76
1302.63
1312.50
1322.37
1332.24
1342.11
1351.97
1361.84
1371.71
1381.58
1391.45
1401.32
1411.18
1421.05
1430.92
54.77
55.26
55.76
56.25
56.74
57.24
57.73
58.22
58.72
59.21
59.70
60.20
60.69
61.18
61.68
62.17
62.66
63.16
63.65
64.14
64.64
65.13
65.63
66.12
66.61
67.11
67.60
68.09
68.59
69.08
69.57
70.07
70.56
71.05
71.55
1150.16
1160.53
1170.89
1181.25
1191.61
1201.97
1212.34
1222.70
1233.06
1243.42
1253.78
1264.14
1274.51
1284.87
1295.23
1305.59
1315.95
1326.32
1336.68
1347.04
1357.40
1367.76
1378.13
1388.49
1398.85
1409.21
1419.57
1429.93
1440.30
1450.66
1461.02
1471.38
1481.74
1492.11
1502.47
1022.37
1031.58
1040.79
1050.00
1059.21
1068.42
1077.63
1086.84
1096.05
1105.26
1114.47
1123.68
1132.89
1142.11
1151.32
1160.53
1169.74
1178.95
1188.16
1197.37
1206.58
1215.79
1225.00
1234.21
1243.42
1252.63
1261.84
1271.05
1280.26
1289.47
1298.68
1307.89
1317.11
1326.32
1335.53
lead
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
SSR RATE
With 14%
OHCP (A)
1110.00
1120.00
1130.00
1140.00
1150.00
1160.00
1170.00
1180.00
1190.00
1200.00
1210.00
1220.00
1230.00
1240.00
1250.00
1260.00
1270.00
1280.00
1290.00
1300.00
1310.00
1320.00
1330.00
1340.00
1350.00
1360.00
1370.00
1380.00
1390.00
1400.00
1410.00
1420.00
1430.00
1440.00
1450.00
SSR Rate
Withou 14%
OHCP
(B)
973.68
982.46
991.23
1000.00
1008.77
1017.54
1026.32
1035.09
1043.86
1052.63
1061.40
1070.18
1078.95
1087.72
1096.49
1105.26
1114.04
1122.81
1131.58
1140.35
1149.12
1157.89
1166.67
1175.44
1184.21
1192.98
1201.75
1210.53
1219.30
1228.07
1236.84
1245.61
1254.39
1263.16
1271.93
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
121.71
122.81
123.90
125.00
126.10
127.19
128.29
129.39
130.48
131.58
132.68
133.77
134.87
135.96
137.06
138.16
139.25
140.35
141.45
142.54
143.64
144.74
145.83
146.93
148.03
149.12
150.22
151.32
152.41
153.51
154.61
155.70
156.80
157.89
158.99
1095.39
1105.26
1115.13
1125.00
1134.87
1144.74
1154.61
1164.47
1174.34
1184.21
1194.08
1203.95
1213.82
1223.68
1233.55
1243.42
1253.29
1263.16
1273.03
1282.89
1292.76
1302.63
1312.50
1322.37
1332.24
1342.11
1351.97
1361.84
1371.71
1381.58
1391.45
1401.32
1411.18
1421.05
1430.92
VAT
Total cost
@5% on Subwith
(D) x 5%
rges,VAT
F=
(D+E)
54.77
55.26
55.76
56.25
56.74
57.24
57.73
58.22
58.72
59.21
59.70
60.20
60.69
61.18
61.68
62.17
62.66
63.16
63.65
64.14
64.64
65.13
65.63
66.12
66.61
67.11
67.60
68.09
68.59
69.08
69.57
70.07
70.56
71.05
71.55
1150.16
1160.53
1170.89
1181.25
1191.61
1201.97
1212.34
1222.70
1233.06
1243.42
1253.78
1264.14
1274.51
1284.87
1295.23
1305.59
1315.95
1326.32
1336.68
1347.04
1357.40
1367.76
1378.13
1388.49
1398.85
1409.21
1419.57
1429.93
1440.30
1450.66
1461.02
1471.38
1481.74
1492.11
1502.47
Metal
lead
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
SSR
RATE
With
14%
OHCP
(A)
1460.00
1470.00
1480.00
1490.00
1500.00
1510.00
1520.00
1530.00
1540.00
1550.00
1560.00
1570.00
1580.00
1590.00
1600.00
1610.00
1620.00
1630.00
1640.00
1650.00
1660.00
1670.00
1680.00
1690.00
1700.00
1710.00
1720.00
1730.00
1740.00
1750.00
1760.00
1770.00
1780.00
1790.00
1800.00
Gravel & Sand
OH&CP@ sub Total

VAT
(D) =
@5% on
with
14
SSR
on SSR
B+C
Sub-total OH&CP,S
Rate
(E)=
charges,V G=F/1.125
rate
Rate
(D) x 5%
AT
(C)
Withou
F=
14%
(D+E)
OHCP
(B)
1280.70
1289.47
1298.25
1307.02
1315.79
1324.56
1333.33
1342.11
1350.88
1359.65
1368.42
1377.19
1385.96
1394.74
1403.51
1412.28
1421.05
1429.82
1438.60
1447.37
1456.14
1464.91
1473.68
1482.46
1491.23
1500.00
1508.77
1517.54
1526.32
1535.09
1543.86
1552.63
1561.40
1570.18
1578.95
160.09
161.18
162.28
163.38
164.47
165.57
166.67
167.76
168.86
169.96
171.05
172.15
173.25
174.34
175.44
176.54
177.63
178.73
179.82
180.92
182.02
183.11
184.21
185.31
186.40
187.50
188.60
189.69
190.79
191.89
192.98
194.08
195.18
196.27
197.37
1440.79
1450.66
1460.53
1470.39
1480.26
1490.13
1500.00
1509.87
1519.74
1529.61
1539.47
1549.34
1559.21
1569.08
1578.95
1588.82
1598.68
1608.55
1618.42
1628.29
1638.16
1648.03
1657.89
1667.76
1677.63
1687.50
1697.37
1707.24
1717.11
1726.97
1736.84
1746.71
1756.58
1766.45
1776.32
72.04
72.53
73.03
73.52
74.01
74.51
75.00
75.49
75.99
76.48
76.97
77.47
77.96
78.45
78.95
79.44
79.93
80.43
80.92
81.41
81.91
82.40
82.89
83.39
83.88
84.38
84.87
85.36
85.86
86.35
86.84
87.34
87.83
88.32
88.82
1512.83
1523.19
1533.55
1543.91
1554.28
1564.64
1575.00
1585.36
1595.72
1606.09
1616.45
1626.81
1637.17
1647.53
1657.89
1668.26
1678.62
1688.98
1699.34
1709.70
1720.07
1730.43
1740.79
1751.15
1761.51
1771.88
1782.24
1792.60
1802.96
1813.32
1823.68
1834.05
1844.41
1854.77
1865.13
1344.74
1353.95
1363.16
1372.37
1381.58
1390.79
1400.00
1409.21
1418.42
1427.63
1436.84
1446.05
1455.26
1464.47
1473.68
1482.89
1492.11
1501.32
1510.53
1519.74
1528.95
1538.16
1547.37
1556.58
1565.79
1575.00
1584.21
1593.42
1602.63
1611.84
1621.05
1630.26
1639.47
1648.68
1657.89
lead
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
SSR RATE
With 14%
OHCP (A)
1460.00
1470.00
1480.00
1490.00
1500.00
1510.00
1520.00
1530.00
1540.00
1550.00
1560.00
1570.00
1580.00
1590.00
1600.00
1610.00
1620.00
1630.00
1640.00
1650.00
1660.00
1670.00
1680.00
1690.00
1700.00
1710.00
1720.00
1730.00
1740.00
1750.00
1760.00
1770.00
1780.00
1790.00
1800.00
SSR Rate
Withou 14%
OHCP
(B)
1280.70
1289.47
1298.25
1307.02
1315.79
1324.56
1333.33
1342.11
1350.88
1359.65
1368.42
1377.19
1385.96
1394.74
1403.51
1412.28
1421.05
1429.82
1438.60
1447.37
1456.14
1464.91
1473.68
1482.46
1491.23
1500.00
1508.77
1517.54
1526.32
1535.09
1543.86
1552.63
1561.40
1570.18
1578.95
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
160.09
161.18
162.28
163.38
164.47
165.57
166.67
167.76
168.86
169.96
171.05
172.15
173.25
174.34
175.44
176.54
177.63
178.73
179.82
180.92
182.02
183.11
184.21
185.31
186.40
187.50
188.60
189.69
190.79
191.89
192.98
194.08
195.18
196.27
197.37
1440.79
1450.66
1460.53
1470.39
1480.26
1490.13
1500.00
1509.87
1519.74
1529.61
1539.47
1549.34
1559.21
1569.08
1578.95
1588.82
1598.68
1608.55
1618.42
1628.29
1638.16
1648.03
1657.89
1667.76
1677.63
1687.50
1697.37
1707.24
1717.11
1726.97
1736.84
1746.71
1756.58
1766.45
1776.32
VAT
Total cost
@5% on Subwith
(D) x 5%
rges,VAT
F=
(D+E)
72.04
72.53
73.03
73.52
74.01
74.51
75.00
75.49
75.99
76.48
76.97
77.47
77.96
78.45
78.95
79.44
79.93
80.43
80.92
81.41
81.91
82.40
82.89
83.39
83.88
84.38
84.87
85.36
85.86
86.35
86.84
87.34
87.83
88.32
88.82
1512.83
1523.19
1533.55
1543.91
1554.28
1564.64
1575.00
1585.36
1595.72
1606.09
1616.45
1626.81
1637.17
1647.53
1657.89
1668.26
1678.62
1688.98
1699.34
1709.70
1720.07
1730.43
1740.79
1751.15
1761.51
1771.88
1782.24
1792.60
1802.96
1813.32
1823.68
1834.05
1844.41
1854.77
1865.13
Metal
lead
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
SSR
RATE
With
14%
OHCP
(A)
1810.00
1820.00
1830.00
1840.00
1850.00
1860.00
1870.00
1880.00
1890.00
1900.00
1910.00
1920.00
1930.00
1940.00
1950.00
1960.00
1970.00
1980.00
1990.00
2000.00
2010.00
2020.00
2030.00
2040.00
2050.00
2060.00
2070.00
2080.00
2090.00
2100.00
2110.00
2120.00
2130.00
2140.00
2150.00
Gravel & Sand
OH&CP@ sub Total

VAT
(D) =
@5% on
with
14
SSR
on SSR
B+C
Sub-total OH&CP,S
Rate
(E)=
charges,V G=F/1.125
rate
Rate
(D) x 5%
AT
(C)
Withou
F=
14%
(D+E)
OHCP
(B)
1587.72
1596.49
1605.26
1614.04
1622.81
1631.58
1640.35
1649.12
1657.89
1666.67
1675.44
1684.21
1692.98
1701.75
1710.53
1719.30
1728.07
1736.84
1745.61
1754.39
1763.16
1771.93
1780.70
1789.47
1798.25
1807.02
1815.79
1824.56
1833.33
1842.11
1850.88
1859.65
1868.42
1877.19
1885.96
198.46
199.56
200.66
201.75
202.85
203.95
205.04
206.14
207.24
208.33
209.43
210.53
211.62
212.72
213.82
214.91
216.01
217.11
218.20
219.30
220.39
221.49
222.59
223.68
224.78
225.88
226.97
228.07
229.17
230.26
231.36
232.46
233.55
234.65
235.75
1786.18
1796.05
1805.92
1815.79
1825.66
1835.53
1845.39
1855.26
1865.13
1875.00
1884.87
1894.74
1904.61
1914.47
1924.34
1934.21
1944.08
1953.95
1963.82
1973.68
1983.55
1993.42
2003.29
2013.16
2023.03
2032.89
2042.76
2052.63
2062.50
2072.37
2082.24
2092.11
2101.97
2111.84
2121.71
89.31
89.80
90.30
90.79
91.28
91.78
92.27
92.76
93.26
93.75
94.24
94.74
95.23
95.72
96.22
96.71
97.20
97.70
98.19
98.68
99.18
99.67
100.16
100.66
101.15
101.64
102.14
102.63
103.13
103.62
104.11
104.61
105.10
105.59
106.09
1875.49
1885.86
1896.22
1906.58
1916.94
1927.30
1937.66
1948.03
1958.39
1968.75
1979.11
1989.47
1999.84
2010.20
2020.56
2030.92
2041.28
2051.64
2062.01
2072.37
2082.73
2093.09
2103.45
2113.82
2124.18
2134.54
2144.90
2155.26
2165.63
2175.99
2186.35
2196.71
2207.07
2217.43
2227.80
1667.11
1676.32
1685.53
1694.74
1703.95
1713.16
1722.37
1731.58
1740.79
1750.00
1759.21
1768.42
1777.63
1786.84
1796.05
1805.26
1814.47
1823.68
1832.89
1842.11
1851.32
1860.53
1869.74
1878.95
1888.16
1897.37
1906.58
1915.79
1925.00
1934.21
1943.42
1952.63
1961.84
1971.05
1980.26
lead
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
SSR RATE
With 14%
OHCP (A)
1810.00
1820.00
1830.00
1840.00
1850.00
1860.00
1870.00
1880.00
1890.00
1900.00
1910.00
1920.00
1930.00
1940.00
1950.00
1960.00
1970.00
1980.00
1990.00
2000.00
2010.00
2020.00
2030.00
2040.00
2050.00
2060.00
2070.00
2080.00
2090.00
2100.00
2110.00
2120.00
2130.00
2140.00
2150.00
SSR Rate
Withou 14%
OHCP
(B)
1587.72
1596.49
1605.26
1614.04
1622.81
1631.58
1640.35
1649.12
1657.89
1666.67
1675.44
1684.21
1692.98
1701.75
1710.53
1719.30
1728.07
1736.84
1745.61
1754.39
1763.16
1771.93
1780.70
1789.47
1798.25
1807.02
1815.79
1824.56
1833.33
1842.11
1850.88
1859.65
1868.42
1877.19
1885.96
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
198.46
199.56
200.66
201.75
202.85
203.95
205.04
206.14
207.24
208.33
209.43
210.53
211.62
212.72
213.82
214.91
216.01
217.11
218.20
219.30
220.39
221.49
222.59
223.68
224.78
225.88
226.97
228.07
229.17
230.26
231.36
232.46
233.55
234.65
235.75
1786.18
1796.05
1805.92
1815.79
1825.66
1835.53
1845.39
1855.26
1865.13
1875.00
1884.87
1894.74
1904.61
1914.47
1924.34
1934.21
1944.08
1953.95
1963.82
1973.68
1983.55
1993.42
2003.29
2013.16
2023.03
2032.89
2042.76
2052.63
2062.50
2072.37
2082.24
2092.11
2101.97
2111.84
2121.71
VAT
Total cost
@5% on Subwith
(D) x 5%
rges,VAT
F=
(D+E)
89.31
89.80
90.30
90.79
91.28
91.78
92.27
92.76
93.26
93.75
94.24
94.74
95.23
95.72
96.22
96.71
97.20
97.70
98.19
98.68
99.18
99.67
100.16
100.66
101.15
101.64
102.14
102.63
103.13
103.62
104.11
104.61
105.10
105.59
106.09
1875.49
1885.86
1896.22
1906.58
1916.94
1927.30
1937.66
1948.03
1958.39
1968.75
1979.11
1989.47
1999.84
2010.20
2020.56
2030.92
2041.28
2051.64
2062.01
2072.37
2082.73
2093.09
2103.45
2113.82
2124.18
2134.54
2144.90
2155.26
2165.63
2175.99
2186.35
2196.71
2207.07
2217.43
2227.80
Metal
lead
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
SSR
RATE
With
14%
OHCP
(A)
2160.00
2170.00
2180.00
2190.00
2200.00
2210.00
2220.00
2230.00
2240.00
2250.00
2260.00
2270.00
2280.00
2290.00
2300.00
2310.00
2320.00
2330.00
2340.00
2350.00
2360.00
2370.00
2380.00
2390.00
2400.00
2410.00
2420.00
2430.00
2440.00
2450.00
2460.00
2470.00
2480.00
2490.00
2500.00
Gravel & Sand
OH&CP@ sub Total

VAT
(D) =
@5% on
with
14
SSR
on SSR
B+C
Sub-total OH&CP,S
Rate
(E)=
charges,V G=F/1.125
rate
Rate
(D) x 5%
AT
(C)
Withou
F=
14%
(D+E)
OHCP
(B)
1894.74
1903.51
1912.28
1921.05
1929.82
1938.60
1947.37
1956.14
1964.91
1973.68
1982.46
1991.23
2000.00
2008.77
2017.54
2026.32
2035.09
2043.86
2052.63
2061.40
2070.18
2078.95
2087.72
2096.49
2105.26
2114.04
2122.81
2131.58
2140.35
2149.12
2157.89
2166.67
2175.44
2184.21
2192.98
236.84
237.94
239.04
240.13
241.23
242.32
243.42
244.52
245.61
246.71
247.81
248.90
250.00
251.10
252.19
253.29
254.39
255.48
256.58
257.68
258.77
259.87
260.96
262.06
263.16
264.25
265.35
266.45
267.54
268.64
269.74
270.83
271.93
273.03
274.12
2131.58
2141.45
2151.32
2161.18
2171.05
2180.92
2190.79
2200.66
2210.53
2220.39
2230.26
2240.13
2250.00
2259.87
2269.74
2279.61
2289.47
2299.34
2309.21
2319.08
2328.95
2338.82
2348.68
2358.55
2368.42
2378.29
2388.16
2398.03
2407.89
2417.76
2427.63
2437.50
2447.37
2457.24
2467.11
106.58
107.07
107.57
108.06
108.55
109.05
109.54
110.03
110.53
111.02
111.51
112.01
112.50
112.99
113.49
113.98
114.47
114.97
115.46
115.95
116.45
116.94
117.43
117.93
118.42
118.91
119.41
119.90
120.39
120.89
121.38
121.88
122.37
122.86
123.36
2238.16
2248.52
2258.88
2269.24
2279.61
2289.97
2300.33
2310.69
2321.05
2331.41
2341.78
2352.14
2362.50
2372.86
2383.22
2393.59
2403.95
2414.31
2424.67
2435.03
2445.39
2455.76
2466.12
2476.48
2486.84
2497.20
2507.57
2517.93
2528.29
2538.65
2549.01
2559.38
2569.74
2580.10
2590.46
1989.47
1998.68
2007.89
2017.11
2026.32
2035.53
2044.74
2053.95
2063.16
2072.37
2081.58
2090.79
2100.00
2109.21
2118.42
2127.63
2136.84
2146.05
2155.26
2164.47
2173.68
2182.89
2192.11
2201.32
2210.53
2219.74
2228.95
2238.16
2247.37
2256.58
2265.79
2275.00
2284.21
2293.42
2302.63
lead
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
SSR RATE
With 14%
OHCP (A)
2160.00
2170.00
2180.00
2190.00
2200.00
2210.00
2220.00
2230.00
2240.00
2250.00
2260.00
2270.00
2280.00
2290.00
2300.00
2310.00
2320.00
2330.00
2340.00
2350.00
2360.00
2370.00
2380.00
2390.00
2400.00
2410.00
2420.00
2430.00
2440.00
2450.00
2460.00
2470.00
2480.00
2490.00
2500.00
SSR Rate
Withou 14%
OHCP
(B)
1894.74
1903.51
1912.28
1921.05
1929.82
1938.60
1947.37
1956.14
1964.91
1973.68
1982.46
1991.23
2000.00
2008.77
2017.54
2026.32
2035.09
2043.86
2052.63
2061.40
2070.18
2078.95
2087.72
2096.49
2105.26
2114.04
2122.81
2131.58
2140.35
2149.12
2157.89
2166.67
2175.44
2184.21
2192.98
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
236.84
237.94
239.04
240.13
241.23
242.32
243.42
244.52
245.61
246.71
247.81
248.90
250.00
251.10
252.19
253.29
254.39
255.48
256.58
257.68
258.77
259.87
260.96
262.06
263.16
264.25
265.35
266.45
267.54
268.64
269.74
270.83
271.93
273.03
274.12
2131.58
2141.45
2151.32
2161.18
2171.05
2180.92
2190.79
2200.66
2210.53
2220.39
2230.26
2240.13
2250.00
2259.87
2269.74
2279.61
2289.47
2299.34
2309.21
2319.08
2328.95
2338.82
2348.68
2358.55
2368.42
2378.29
2388.16
2398.03
2407.89
2417.76
2427.63
2437.50
2447.37
2457.24
2467.11
VAT
Total cost
@5% on Subwith
(D) x 5%
rges,VAT
F=
(D+E)
106.58
107.07
107.57
108.06
108.55
109.05
109.54
110.03
110.53
111.02
111.51
112.01
112.50
112.99
113.49
113.98
114.47
114.97
115.46
115.95
116.45
116.94
117.43
117.93
118.42
118.91
119.41
119.90
120.39
120.89
121.38
121.88
122.37
122.86
123.36
2238.16
2248.52
2258.88
2269.24
2279.61
2289.97
2300.33
2310.69
2321.05
2331.41
2341.78
2352.14
2362.50
2372.86
2383.22
2393.59
2403.95
2414.31
2424.67
2435.03
2445.39
2455.76
2466.12
2476.48
2486.84
2497.20
2507.57
2517.93
2528.29
2538.65
2549.01
2559.38
2569.74
2580.10
2590.46
Metal
lead
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
SSR
RATE
With
14%
OHCP
(A)
2510.00
2520.00
2530.00
2540.00
2550.00
2560.00
2570.00
2580.00
2590.00
2600.00
2610.00
2620.00
2630.00
2640.00
2650.00
2660.00
2670.00
2680.00
2690.00
2700.00
2710.00
2720.00
2730.00
2740.00
2750.00
2760.00
2770.00
2780.00
2790.00
2800.00
2810.00
2820.00
2830.00
2840.00
2850.00
Gravel & Sand
OH&CP@ sub Total

VAT
(D) =
@5% on
with
14
SSR
on SSR
B+C
Sub-total OH&CP,S
Rate
(E)=
charges,V G=F/1.125
rate
Rate
(D) x 5%
AT
(C)
Withou
F=
14%
(D+E)
OHCP
(B)
2201.75
2210.53
2219.30
2228.07
2236.84
2245.61
2254.39
2263.16
2271.93
2280.70
2289.47
2298.25
2307.02
2315.79
2324.56
2333.33
2342.11
2350.88
2359.65
2368.42
2377.19
2385.96
2394.74
2403.51
2412.28
2421.05
2429.82
2438.60
2447.37
2456.14
2464.91
2473.68
2482.46
2491.23
2500.00
275.22
276.32
277.41
278.51
279.61
280.70
281.80
282.89
283.99
285.09
286.18
287.28
288.38
289.47
290.57
291.67
292.76
293.86
294.96
296.05
297.15
298.25
299.34
300.44
301.54
302.63
303.73
304.82
305.92
307.02
308.11
309.21
310.31
311.40
312.50
2476.97
2486.84
2496.71
2506.58
2516.45
2526.32
2536.18
2546.05
2555.92
2565.79
2575.66
2585.53
2595.39
2605.26
2615.13
2625.00
2634.87
2644.74
2654.61
2664.47
2674.34
2684.21
2694.08
2703.95
2713.82
2723.68
2733.55
2743.42
2753.29
2763.16
2773.03
2782.89
2792.76
2802.63
2812.50
123.85
124.34
124.84
125.33
125.82
126.32
126.81
127.30
127.80
128.29
128.78
129.28
129.77
130.26
130.76
131.25
131.74
132.24
132.73
133.22
133.72
134.21
134.70
135.20
135.69
136.18
136.68
137.17
137.66
138.16
138.65
139.14
139.64
140.13
140.63
2600.82
2611.18
2621.55
2631.91
2642.27
2652.63
2662.99
2673.36
2683.72
2694.08
2704.44
2714.80
2725.16
2735.53
2745.89
2756.25
2766.61
2776.97
2787.34
2797.70
2808.06
2818.42
2828.78
2839.14
2849.51
2859.87
2870.23
2880.59
2890.95
2901.32
2911.68
2922.04
2932.40
2942.76
2953.13
2311.84
2321.05
2330.26
2339.47
2348.68
2357.89
2367.11
2376.32
2385.53
2394.74
2403.95
2413.16
2422.37
2431.58
2440.79
2450.00
2459.21
2468.42
2477.63
2486.84
2496.05
2505.26
2514.47
2523.68
2532.89
2542.11
2551.32
2560.53
2569.74
2578.95
2588.16
2597.37
2606.58
2615.79
2625.00
lead
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
SSR RATE
With 14%
OHCP (A)
2510.00
2520.00
2530.00
2540.00
2550.00
2560.00
2570.00
2580.00
2590.00
2600.00
2610.00
2620.00
2630.00
2640.00
2650.00
2660.00
2670.00
2680.00
2690.00
2700.00
2710.00
2720.00
2730.00
2740.00
2750.00
2760.00
2770.00
2780.00
2790.00
2800.00
2810.00
2820.00
2830.00
2840.00
2850.00
SSR Rate
Withou 14%
OHCP
(B)
2201.75
2210.53
2219.30
2228.07
2236.84
2245.61
2254.39
2263.16
2271.93
2280.70
2289.47
2298.25
2307.02
2315.79
2324.56
2333.33
2342.11
2350.88
2359.65
2368.42
2377.19
2385.96
2394.74
2403.51
2412.28
2421.05
2429.82
2438.60
2447.37
2456.14
2464.91
2473.68
2482.46
2491.23
2500.00
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
275.22
276.32
277.41
278.51
279.61
280.70
281.80
282.89
283.99
285.09
286.18
287.28
288.38
289.47
290.57
291.67
292.76
293.86
294.96
296.05
297.15
298.25
299.34
300.44
301.54
302.63
303.73
304.82
305.92
307.02
308.11
309.21
310.31
311.40
312.50
2476.97
2486.84
2496.71
2506.58
2516.45
2526.32
2536.18
2546.05
2555.92
2565.79
2575.66
2585.53
2595.39
2605.26
2615.13
2625.00
2634.87
2644.74
2654.61
2664.47
2674.34
2684.21
2694.08
2703.95
2713.82
2723.68
2733.55
2743.42
2753.29
2763.16
2773.03
2782.89
2792.76
2802.63
2812.50
VAT
Total cost
@5% on Subwith
(D) x 5%
rges,VAT
F=
(D+E)
123.85
124.34
124.84
125.33
125.82
126.32
126.81
127.30
127.80
128.29
128.78
129.28
129.77
130.26
130.76
131.25
131.74
132.24
132.73
133.22
133.72
134.21
134.70
135.20
135.69
136.18
136.68
137.17
137.66
138.16
138.65
139.14
139.64
140.13
140.63
2600.82
2611.18
2621.55
2631.91
2642.27
2652.63
2662.99
2673.36
2683.72
2694.08
2704.44
2714.80
2725.16
2735.53
2745.89
2756.25
2766.61
2776.97
2787.34
2797.70
2808.06
2818.42
2828.78
2839.14
2849.51
2859.87
2870.23
2880.59
2890.95
2901.32
2911.68
2922.04
2932.40
2942.76
2953.13
Metal
lead
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
SSR
RATE
With
14%
OHCP
(A)
2860.00
2870.00
2880.00
2890.00
2900.00
2910.00
2920.00
2930.00
2940.00
2950.00
2960.00
2970.00
2980.00
2990.00
3000.00
3010.00
3020.00
3030.00
3040.00
3050.00
3060.00
3070.00
3080.00
3090.00
3100.00
3110.00
3120.00
3130.00
3140.00
3150.00
3160.00
3170.00
3180.00
3190.00
3200.00
Gravel & Sand
OH&CP@ sub Total

VAT
(D) =
@5% on
with
14
SSR
on SSR
B+C
Sub-total OH&CP,S
Rate
(E)=
charges,V G=F/1.125
rate
Rate
(D) x 5%
AT
(C)
Withou
F=
14%
(D+E)
OHCP
(B)
2508.77
2517.54
2526.32
2535.09
2543.86
2552.63
2561.40
2570.18
2578.95
2587.72
2596.49
2605.26
2614.04
2622.81
2631.58
2640.35
2649.12
2657.89
2666.67
2675.44
2684.21
2692.98
2701.75
2710.53
2719.30
2728.07
2736.84
2745.61
2754.39
2763.16
2771.93
2780.70
2789.47
2798.25
2807.02
313.60
314.69
315.79
316.89
317.98
319.08
320.18
321.27
322.37
323.46
324.56
325.66
326.75
327.85
328.95
330.04
331.14
332.24
333.33
334.43
335.53
336.62
337.72
338.82
339.91
341.01
342.11
343.20
344.30
345.39
346.49
347.59
348.68
349.78
350.88
2822.37
2832.24
2842.11
2851.97
2861.84
2871.71
2881.58
2891.45
2901.32
2911.18
2921.05
2930.92
2940.79
2950.66
2960.53
2970.39
2980.26
2990.13
3000.00
3009.87
3019.74
3029.61
3039.47
3049.34
3059.21
3069.08
3078.95
3088.82
3098.68
3108.55
3118.42
3128.29
3138.16
3148.03
3157.89
141.12
141.61
142.11
142.60
143.09
143.59
144.08
144.57
145.07
145.56
146.05
146.55
147.04
147.53
148.03
148.52
149.01
149.51
150.00
150.49
150.99
151.48
151.97
152.47
152.96
153.45
153.95
154.44
154.93
155.43
155.92
156.41
156.91
157.40
157.89
2963.49
2973.85
2984.21
2994.57
3004.93
3015.30
3025.66
3036.02
3046.38
3056.74
3067.11
3077.47
3087.83
3098.19
3108.55
3118.91
3129.28
3139.64
3150.00
3160.36
3170.72
3181.09
3191.45
3201.81
3212.17
3222.53
3232.89
3243.26
3253.62
3263.98
3274.34
3284.70
3295.07
3305.43
3315.79
2634.21
2643.42
2652.63
2661.84
2671.05
2680.26
2689.47
2698.68
2707.89
2717.11
2726.32
2735.53
2744.74
2753.95
2763.16
2772.37
2781.58
2790.79
2800.00
2809.21
2818.42
2827.63
2836.84
2846.05
2855.26
2864.47
2873.68
2882.89
2892.11
2901.32
2910.53
2919.74
2928.95
2938.16
2947.37
lead
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
SSR RATE
With 14%
OHCP (A)
2860.00
2870.00
2880.00
2890.00
2900.00
2910.00
2920.00
2930.00
2940.00
2950.00
2960.00
2970.00
2980.00
2990.00
3000.00
3010.00
3020.00
3030.00
3040.00
3050.00
3060.00
3070.00
3080.00
3090.00
3100.00
3110.00
3120.00
3130.00
3140.00
3150.00
3160.00
3170.00
3180.00
3190.00
3200.00
SSR Rate
Withou 14%
OHCP
(B)
2508.77
2517.54
2526.32
2535.09
2543.86
2552.63
2561.40
2570.18
2578.95
2587.72
2596.49
2605.26
2614.04
2622.81
2631.58
2640.35
2649.12
2657.89
2666.67
2675.44
2684.21
2692.98
2701.75
2710.53
2719.30
2728.07
2736.84
2745.61
2754.39
2763.16
2771.93
2780.70
2789.47
2798.25
2807.02
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
313.60
314.69
315.79
316.89
317.98
319.08
320.18
321.27
322.37
323.46
324.56
325.66
326.75
327.85
328.95
330.04
331.14
332.24
333.33
334.43
335.53
336.62
337.72
338.82
339.91
341.01
342.11
343.20
344.30
345.39
346.49
347.59
348.68
349.78
350.88
2822.37
2832.24
2842.11
2851.97
2861.84
2871.71
2881.58
2891.45
2901.32
2911.18
2921.05
2930.92
2940.79
2950.66
2960.53
2970.39
2980.26
2990.13
3000.00
3009.87
3019.74
3029.61
3039.47
3049.34
3059.21
3069.08
3078.95
3088.82
3098.68
3108.55
3118.42
3128.29
3138.16
3148.03
3157.89
VAT
Total cost
@5% on Subwith
(D) x 5%
rges,VAT
F=
(D+E)
141.12
141.61
142.11
142.60
143.09
143.59
144.08
144.57
145.07
145.56
146.05
146.55
147.04
147.53
148.03
148.52
149.01
149.51
150.00
150.49
150.99
151.48
151.97
152.47
152.96
153.45
153.95
154.44
154.93
155.43
155.92
156.41
156.91
157.40
157.89
2963.49
2973.85
2984.21
2994.57
3004.93
3015.30
3025.66
3036.02
3046.38
3056.74
3067.11
3077.47
3087.83
3098.19
3108.55
3118.91
3129.28
3139.64
3150.00
3160.36
3170.72
3181.09
3191.45
3201.81
3212.17
3222.53
3232.89
3243.26
3253.62
3263.98
3274.34
3284.70
3295.07
3305.43
3315.79
Metal
lead
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
SSR
RATE
With
14%
OHCP
(A)
3210.00
3220.00
3230.00
3240.00
3250.00
3260.00
3270.00
3280.00
3290.00
3300.00
3310.00
3320.00
3330.00
3340.00
3350.00
3360.00
3370.00
3380.00
3390.00
3400.00
3410.00
3420.00
3430.00
3440.00
3450.00
3460.00
3470.00
3480.00
3490.00
3500.00
3510.00
3520.00
3530.00
3540.00
3550.00
Gravel & Sand
OH&CP@ sub Total

VAT
(D) =
@5% on
with
14
SSR
on SSR
B+C
Sub-total OH&CP,S
Rate
(E)=
charges,V G=F/1.125
rate
Rate
(D) x 5%
AT
(C)
Withou
F=
14%
(D+E)
OHCP
(B)
2815.79
2824.56
2833.33
2842.11
2850.88
2859.65
2868.42
2877.19
2885.96
2894.74
2903.51
2912.28
2921.05
2929.82
2938.60
2947.37
2956.14
2964.91
2973.68
2982.46
2991.23
3000.00
3008.77
3017.54
3026.32
3035.09
3043.86
3052.63
3061.40
3070.18
3078.95
3087.72
3096.49
3105.26
3114.04
351.97
353.07
354.17
355.26
356.36
357.46
358.55
359.65
360.75
361.84
362.94
364.04
365.13
366.23
367.32
368.42
369.52
370.61
371.71
372.81
373.90
375.00
376.10
377.19
378.29
379.39
380.48
381.58
382.68
383.77
384.87
385.96
387.06
388.16
389.25
3167.76
3177.63
3187.50
3197.37
3207.24
3217.11
3226.97
3236.84
3246.71
3256.58
3266.45
3276.32
3286.18
3296.05
3305.92
3315.79
3325.66
3335.53
3345.39
3355.26
3365.13
3375.00
3384.87
3394.74
3404.61
3414.47
3424.34
3434.21
3444.08
3453.95
3463.82
3473.68
3483.55
3493.42
3503.29
158.39
158.88
159.38
159.87
160.36
160.86
161.35
161.84
162.34
162.83
163.32
163.82
164.31
164.80
165.30
165.79
166.28
166.78
167.27
167.76
168.26
168.75
169.24
169.74
170.23
170.72
171.22
171.71
172.20
172.70
173.19
173.68
174.18
174.67
175.16
3326.15
3336.51
3346.88
3357.24
3367.60
3377.96
3388.32
3398.68
3409.05
3419.41
3429.77
3440.13
3450.49
3460.86
3471.22
3481.58
3491.94
3502.30
3512.66
3523.03
3533.39
3543.75
3554.11
3564.47
3574.84
3585.20
3595.56
3605.92
3616.28
3626.64
3637.01
3647.37
3657.73
3668.09
3678.45
2956.58
2965.79
2975.00
2984.21
2993.42
3002.63
3011.84
3021.05
3030.26
3039.47
3048.68
3057.89
3067.11
3076.32
3085.53
3094.74
3103.95
3113.16
3122.37
3131.58
3140.79
3150.00
3159.21
3168.42
3177.63
3186.84
3196.05
3205.26
3214.47
3223.68
3232.89
3242.11
3251.32
3260.53
3269.74
lead
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
SSR RATE
With 14%
OHCP (A)
3210.00
3220.00
3230.00
3240.00
3250.00
3260.00
3270.00
3280.00
3290.00
3300.00
3310.00
3320.00
3330.00
3340.00
3350.00
3360.00
3370.00
3380.00
3390.00
3400.00
3410.00
3420.00
3430.00
3440.00
3450.00
3460.00
3470.00
3480.00
3490.00
3500.00
3510.00
3520.00
3530.00
3540.00
3550.00
SSR Rate
Withou 14%
OHCP
(B)
2815.79
2824.56
2833.33
2842.11
2850.88
2859.65
2868.42
2877.19
2885.96
2894.74
2903.51
2912.28
2921.05
2929.82
2938.60
2947.37
2956.14
2964.91
2973.68
2982.46
2991.23
3000.00
3008.77
3017.54
3026.32
3035.09
3043.86
3052.63
3061.40
3070.18
3078.95
3087.72
3096.49
3105.26
3114.04
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
351.97
353.07
354.17
355.26
356.36
357.46
358.55
359.65
360.75
361.84
362.94
364.04
365.13
366.23
367.32
368.42
369.52
370.61
371.71
372.81
373.90
375.00
376.10
377.19
378.29
379.39
380.48
381.58
382.68
383.77
384.87
385.96
387.06
388.16
389.25
3167.76
3177.63
3187.50
3197.37
3207.24
3217.11
3226.97
3236.84
3246.71
3256.58
3266.45
3276.32
3286.18
3296.05
3305.92
3315.79
3325.66
3335.53
3345.39
3355.26
3365.13
3375.00
3384.87
3394.74
3404.61
3414.47
3424.34
3434.21
3444.08
3453.95
3463.82
3473.68
3483.55
3493.42
3503.29
VAT
Total cost
@5% on Subwith
(D) x 5%
rges,VAT
F=
(D+E)
158.39
158.88
159.38
159.87
160.36
160.86
161.35
161.84
162.34
162.83
163.32
163.82
164.31
164.80
165.30
165.79
166.28
166.78
167.27
167.76
168.26
168.75
169.24
169.74
170.23
170.72
171.22
171.71
172.20
172.70
173.19
173.68
174.18
174.67
175.16
3326.15
3336.51
3346.88
3357.24
3367.60
3377.96
3388.32
3398.68
3409.05
3419.41
3429.77
3440.13
3450.49
3460.86
3471.22
3481.58
3491.94
3502.30
3512.66
3523.03
3533.39
3543.75
3554.11
3564.47
3574.84
3585.20
3595.56
3605.92
3616.28
3626.64
3637.01
3647.37
3657.73
3668.09
3678.45
Metal
Gravel & Sand
OH&CP@ sub Total

VAT
(D) =
@5% on
with
14
SSR
on SSR
B+C
Sub-total OH&CP,S
Rate
(E)=
charges,V G=F/1.125
rate
Rate
(D) x 5%
AT
(C)
Withou
F=
14%
(D+E)
SSR
RATE
With
14%
OHCP
OHCP
(A)
(B)
lead
348 3560.00 3122.81
349 3570.00 3131.58
350 3580.00 3140.35
390.35
391.45
392.54
3513.16
3523.03
3532.89
175.66
176.15
176.64
3688.82
3699.18
3709.54
3278.95
3288.16
3297.37
lead
348
349
350
SSR RATE
With 14%
OHCP (A)
3560.00
3570.00
3580.00
SSR Rate
Withou 14%
OHCP
(B)
3122.81
3131.58
3140.35
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
390.35
391.45
392.54
3513.16
3523.03
3532.89
VAT
Total cost
@5% on Subwith
(D) x 5%
rges,VAT
F=
(D+E)
175.66
176.15
176.64
3688.82
3699.18
3709.54
Lead charges Asper SSR-2013-14

pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
27.63
27.63
38.68
51.58
62.63
73.68
84.74
95.79
106.84
117.89
128.95
140.00
151.05
162.11
173.16
184.21
195.26
206.32
217.37
228.42
239.47
250.53
261.58
272.63
283.68
294.74
305.79
316.84
327.89
338.95
350.00
359.21
368.42
lead
0
0.5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
SSR
RATE
With 14%
OHCP (A)
0
171.00
171.00
171.00
171.00
171.00
171.00
179.23
187.46
195.69
203.92
212.15
220.38
228.61
236.84
245.07
253.30
261.53
269.76
277.99
286.22
294.45
302.68
310.91
319.14
327.37
335.60
343.83
352.06
360.29
368.52
376.75
384.98
393.21
SSR Rate
Withou
14%
OHCP
(B)
0
150.00
150.00
150.00
150.00
150.00
150.00
157.22
164.44
171.66
178.88
186.10
193.32
200.54
207.75
214.97
222.19
229.41
236.63
243.85
251.07
258.29
265.51
272.73
279.95
287.17
294.39
301.61
308.82
316.04
323.26
330.48
337.70
344.92
OH&CP@
12.50% on
SSR rate
(C)
0
18.75
18.75
18.75
18.75
18.75
18.75
19.65
20.55
21.46
22.36
23.26
24.16
25.07
25.97
26.87
27.77
28.68
29.58
30.48
31.38
32.29
33.19
34.09
34.99
35.90
36.80
37.70
38.60
39.51
40.41
41.31
42.21
43.12
sub Total
(D) =
B+C
0
168.75
168.75
168.75
168.75
168.75
168.75
176.87
184.99
193.12
201.24
209.36
217.48
225.60
233.72
241.85
249.97
258.09
266.21
274.33
282.45
290.58
298.70
306.82
314.94
323.06
331.18
339.31
347.43
355.55
363.67
371.79
379.91
388.04
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
0
8.44
8.44
8.44
8.44
8.44
8.44
8.84
9.25
9.66
10.06
10.47
10.87
11.28
11.69
12.09
12.50
12.90
13.31
13.72
14.12
14.53
14.93
15.34
15.75
16.15
16.56
16.97
17.37
17.78
18.18
18.59
19.00
19.40

14
OH&CP,Sc
Rate
F=
(D+E)
0
177.19
177.19
177.19
177.19
177.19
177.19
185.72
194.24
202.77
211.30
219.83
228.35
236.88
245.41
253.94
262.47
270.99
279.52
288.05
296.58
305.10
313.63
322.16
330.69
339.22
347.74
356.27
364.80
373.33
381.85
390.38
398.91
407.44
157.50
157.50
157.50
157.50
157.50
157.50
165.08
172.66
180.24
187.82
195.40
202.98
210.56
218.14
225.72
233.30
240.88
248.46
256.04
263.62
271.20
278.78
286.36
293.94
301.53
309.11
316.69
324.27
331.85
339.43
347.01
354.59
362.17
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
0
0.5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
SSR
RATE
With 14%
OHCP (A)
0
142.00
142.00
142.00
142.00
142.00
142.00
150.23
158.46
166.69
174.92
183.15
191.38
199.61
207.84
216.07
224.30
232.53
240.76
248.99
257.22
265.45
273.68
281.91
290.14
298.37
306.60
314.83
323.06
331.29
339.52
347.75
355.98
364.21
Withou
14%
OHCP
(B)
0
124.56
124.56
124.56
124.56
124.56
124.56
131.78
139.00
146.22
153.44
160.66
167.88
175.10
182.32
189.54
196.75
203.97
211.19
218.41
225.63
232.85
240.07
247.29
254.51
261.73
268.95
276.17
283.39
290.61
297.82
305.04
312.26
319.48
0
15.57
15.57
15.57
15.57
15.57
15.57
16.47
17.38
18.28
19.18
20.08
20.98
21.89
22.79
23.69
24.59
25.50
26.40
27.30
28.20
29.11
30.01
30.91
31.81
32.72
33.62
34.52
35.42
36.33
37.23
38.13
39.03
39.94
sub Total
(D) =
B+C
0
140.13
140.13
140.13
140.13
140.13
140.13
148.25
156.38
164.50
172.62
180.74
188.86
196.98
205.11
213.23
221.35
229.47
237.59
245.71
253.84
261.96
270.08
278.20
286.32
294.44
302.57
310.69
318.81
326.93
335.05
343.17
351.30
359.42
VAT
Total cost AP-SOR-13@5% on
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
0
7.01
7.01
7.01
7.01
7.01
7.01
7.41
7.82
8.22
8.63
9.04
9.44
9.85
10.26
10.66
11.07
11.47
11.88
12.29
12.69
13.10
13.50
13.91
14.32
14.72
15.13
15.53
15.94
16.35
16.75
17.16
17.56
17.97
0
147.14
147.14
147.14
147.14
147.14
147.14
155.67
164.19
172.72
181.25
189.78
198.30
206.83
215.36
223.89
232.42
240.94
249.47
258.00
266.53
275.06
283.58
292.11
300.64
309.17
317.69
326.22
334.75
343.28
351.81
360.33
368.86
377.39
130.79
130.79
130.79
130.79
130.79
130.79
138.37
145.95
153.53
161.11
168.69
176.27
183.85
191.43
199.01
206.59
214.17
221.75
229.33
236.91
244.49
252.07
259.65
267.23
274.81
282.39
289.98
297.56
305.14
312.72
320.30
327.88
335.46
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
377.63
386.84
396.05
405.26
414.47
423.68
432.89
442.11
451.32
460.53
469.74
478.95
488.16
497.37
506.58
515.79
525.00
534.21
543.42
552.63
561.84
571.05
580.26
589.47
598.68
607.89
617.11
626.32
635.53
644.74
653.95
663.16
672.37
681.58
690.79
lead
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
SSR
RATE
With 14%
OHCP (A)
401.44
409.67
417.90
426.13
434.36
442.59
450.82
459.05
467.28
475.51
483.74
491.97
500.20
508.43
516.66
524.89
533.12
541.35
549.58
557.81
566.04
574.27
582.50
590.73
598.96
607.19
615.42
623.65
631.88
640.11
648.34
656.57
664.80
673.03
681.26
SSR Rate
Withou
14%
OHCP
(B)
352.14
359.36
366.58
373.80
381.02
388.24
395.46
402.68
409.89
417.11
424.33
431.55
438.77
445.99
453.21
460.43
467.65
474.87
482.09
489.31
496.53
503.75
510.96
518.18
525.40
532.62
539.84
547.06
554.28
561.50
568.72
575.94
583.16
590.38
597.60
OH&CP@
12.50% on
SSR rate
(C)
44.02
44.92
45.82
46.72
47.63
48.53
49.43
50.33
51.24
52.14
53.04
53.94
54.85
55.75
56.65
57.55
58.46
59.36
60.26
61.16
62.07
62.97
63.87
64.77
65.68
66.58
67.48
68.38
69.29
70.19
71.09
71.99
72.89
73.80
74.70
sub Total
(D) =
B+C
396.16
404.28
412.40
420.52
428.64
436.77
444.89
453.01
461.13
469.25
477.38
485.50
493.62
501.74
509.86
517.98
526.11
534.23
542.35
550.47
558.59
566.71
574.84
582.96
591.08
599.20
607.32
615.44
623.57
631.69
639.81
647.93
656.05
664.17
672.30
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
19.81
20.21
20.62
21.03
21.43
21.84
22.24
22.65
23.06
23.46
23.87
24.27
24.68
25.09
25.49
25.90
26.31
26.71
27.12
27.52
27.93
28.34
28.74
29.15
29.55
29.96
30.37
30.77
31.18
31.58
31.99
32.40
32.80
33.21
33.61

14
OH&CP,Sc
Rate
F=
(D+E)
415.97
424.49
433.02
441.55
450.08
458.60
467.13
475.66
484.19
492.72
501.24
509.77
518.30
526.83
535.35
543.88
552.41
560.94
569.47
577.99
586.52
595.05
603.58
612.11
620.63
629.16
637.69
646.22
654.74
663.27
671.80
680.33
688.86
697.38
705.91
369.75
377.33
384.91
392.49
400.07
407.65
415.23
422.81
430.39
437.97
445.55
453.13
460.71
468.29
475.87
483.45
491.03
498.61
506.19
513.77
521.35
528.93
536.51
544.09
551.67
559.25
566.83
574.41
581.99
589.58
597.16
604.74
612.32
619.90
627.48
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
SSR
RATE
With 14%
OHCP (A)
372.44
380.67
388.90
397.13
405.36
413.59
421.82
430.05
438.28
446.51
454.74
462.97
471.20
479.43
487.66
495.89
504.12
512.35
520.58
528.81
537.04
545.27
553.50
561.73
569.96
578.19
586.42
594.65
602.88
611.11
619.34
627.57
635.80
644.03
652.26
Withou
14%
OHCP
(B)
326.70
333.92
341.14
348.36
355.58
362.80
370.02
377.24
384.46
391.68
398.89
406.11
413.33
420.55
427.77
434.99
442.21
449.43
456.65
463.87
471.09
478.31
485.53
492.75
499.96
507.18
514.40
521.62
528.84
536.06
543.28
550.50
557.72
564.94
572.16
40.84
41.74
42.64
43.54
44.45
45.35
46.25
47.15
48.06
48.96
49.86
50.76
51.67
52.57
53.47
54.37
55.28
56.18
57.08
57.98
58.89
59.79
60.69
61.59
62.50
63.40
64.30
65.20
66.11
67.01
67.91
68.81
69.71
70.62
71.52
sub Total
(D) =
B+C
367.54
375.66
383.78
391.90
400.03
408.15
416.27
424.39
432.51
440.63
448.76
456.88
465.00
473.12
481.24
489.37
497.49
505.61
513.73
521.85
529.97
538.10
546.22
554.34
562.46
570.58
578.70
586.83
594.95
603.07
611.19
619.31
627.43
635.56
643.68
VAT
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
18.38
18.78
19.19
19.60
20.00
20.41
20.81
21.22
21.63
22.03
22.44
22.84
23.25
23.66
24.06
24.47
24.87
25.28
25.69
26.09
26.50
26.90
27.31
27.72
28.12
28.53
28.94
29.34
29.75
30.15
30.56
30.97
31.37
31.78
32.18
385.92
394.44
402.97
411.50
420.03
428.56
437.08
445.61
454.14
462.67
471.19
479.72
488.25
496.78
505.31
513.83
522.36
530.89
539.42
547.94
556.47
565.00
573.53
582.06
590.58
599.11
607.64
616.17
624.69
633.22
641.75
650.28
658.81
667.33
675.86
343.04
350.62
358.20
365.78
373.36
380.94
388.52
396.10
403.68
411.26
418.84
426.42
434.00
441.58
449.16
456.74
464.32
471.90
479.48
487.06
494.64
502.22
509.80
517.38
524.96
532.54
540.12
547.70
555.28
562.86
570.44
578.03
585.61
593.19
600.77
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
700.00
709.21
718.42
727.63
736.84
746.05
755.26
764.47
773.68
782.89
792.11
801.32
810.53
819.74
828.95
838.16
847.37
856.58
865.79
875.00
884.21
893.42
902.63
911.84
921.05
930.26
939.47
948.68
957.89
967.11
976.32
985.53
994.74
1003.95
1013.16
lead
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
SSR
RATE
With 14%
OHCP (A)
689.49
697.72
705.95
714.18
722.41
730.64
738.87
747.10
755.33
763.56
771.79
780.02
788.25
796.48
804.71
812.94
821.17
829.40
837.63
845.86
854.09
862.32
870.55
878.78
887.01
895.24
903.47
911.70
919.93
928.16
936.39
944.62
952.85
961.08
969.31
SSR Rate
Withou
14%
OHCP
(B)
604.82
612.04
619.25
626.47
633.69
640.91
648.13
655.35
662.57
669.79
677.01
684.23
691.45
698.67
705.89
713.11
720.32
727.54
734.76
741.98
749.20
756.42
763.64
770.86
778.08
785.30
792.52
799.74
806.96
814.18
821.39
828.61
835.83
843.05
850.27
OH&CP@
12.50% on
SSR rate
(C)
75.60
76.50
77.41
78.31
79.21
80.11
81.02
81.92
82.82
83.72
84.63
85.53
86.43
87.33
88.24
89.14
90.04
90.94
91.85
92.75
93.65
94.55
95.46
96.36
97.26
98.16
99.06
99.97
100.87
101.77
102.67
103.58
104.48
105.38
106.28
sub Total
(D) =
B+C
680.42
688.54
696.66
704.78
712.90
721.03
729.15
737.27
745.39
753.51
761.63
769.76
777.88
786.00
794.12
802.24
810.37
818.49
826.61
834.73
842.85
850.97
859.10
867.22
875.34
883.46
891.58
899.70
907.83
915.95
924.07
932.19
940.31
948.43
956.56
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
34.02
34.43
34.83
35.24
35.65
36.05
36.46
36.86
37.27
37.68
38.08
38.49
38.89
39.30
39.71
40.11
40.52
40.92
41.33
41.74
42.14
42.55
42.95
43.36
43.77
44.17
44.58
44.99
45.39
45.80
46.20
46.61
47.02
47.42
47.83

14
OH&CP,Sc
Rate
F=
(D+E)
714.44
722.97
731.49
740.02
748.55
757.08
765.61
774.13
782.66
791.19
799.72
808.24
816.77
825.30
833.83
842.36
850.88
859.41
867.94
876.47
884.99
893.52
902.05
910.58
919.11
927.63
936.16
944.69
953.22
961.74
970.27
978.80
987.33
995.86
1004.38
635.06
642.64
650.22
657.80
665.38
672.96
680.54
688.12
695.70
703.28
710.86
718.44
726.02
733.60
741.18
748.76
756.34
763.92
771.50
779.08
786.66
794.24
801.82
809.40
816.98
824.56
832.14
839.72
847.30
854.88
862.46
870.04
877.63
885.21
892.79
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
SSR
RATE
With 14%
OHCP (A)
660.49
668.72
676.95
685.18
693.41
701.64
709.87
718.10
726.33
734.56
742.79
751.02
759.25
767.48
775.71
783.94
792.17
800.40
808.63
816.86
825.09
833.32
841.55
849.78
858.01
866.24
874.47
882.70
890.93
899.16
907.39
915.62
923.85
932.08
940.31
Withou
14%
OHCP
(B)
579.38
586.60
593.82
601.04
608.25
615.47
622.69
629.91
637.13
644.35
651.57
658.79
666.01
673.23
680.45
687.67
694.89
702.11
709.32
716.54
723.76
730.98
738.20
745.42
752.64
759.86
767.08
774.30
781.52
788.74
795.96
803.18
810.39
817.61
824.83
72.42
73.32
74.23
75.13
76.03
76.93
77.84
78.74
79.64
80.54
81.45
82.35
83.25
84.15
85.06
85.96
86.86
87.76
88.67
89.57
90.47
91.37
92.28
93.18
94.08
94.98
95.88
96.79
97.69
98.59
99.49
100.40
101.30
102.20
103.10
sub Total
(D) =
B+C
651.80
659.92
668.04
676.16
684.29
692.41
700.53
708.65
716.77
724.89
733.02
741.14
749.26
757.38
765.50
773.63
781.75
789.87
797.99
806.11
814.23
822.36
830.48
838.60
846.72
854.84
862.96
871.09
879.21
887.33
895.45
903.57
911.69
919.82
927.94
VAT
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
32.59
33.00
33.40
33.81
34.21
34.62
35.03
35.43
35.84
36.24
36.65
37.06
37.46
37.87
38.28
38.68
39.09
39.49
39.90
40.31
40.71
41.12
41.52
41.93
42.34
42.74
43.15
43.55
43.96
44.37
44.77
45.18
45.58
45.99
46.40
684.39
692.92
701.44
709.97
718.50
727.03
735.56
744.08
752.61
761.14
769.67
778.20
786.72
795.25
803.78
812.31
820.83
829.36
837.89
846.42
854.95
863.47
872.00
880.53
889.06
897.58
906.11
914.64
923.17
931.70
940.22
948.75
957.28
965.81
974.33
608.35
615.93
623.51
631.09
638.67
646.25
653.83
661.41
668.99
676.57
684.15
691.73
699.31
706.89
714.47
722.05
729.63
737.21
744.79
752.37
759.95
767.53
775.11
782.69
790.27
797.85
805.43
813.01
820.59
828.17
835.75
843.33
850.91
858.49
866.08
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
1022.37
1031.58
1040.79
1050.00
1059.21
1068.42
1077.63
1086.84
1096.05
1105.26
1114.47
1123.68
1132.89
1142.11
1151.32
1160.53
1169.74
1178.95
1188.16
1197.37
1206.58
1215.79
1225.00
1234.21
1243.42
1252.63
1261.84
1271.05
1280.26
1289.47
1298.68
1307.89
1317.11
1326.32
1335.53
lead
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
SSR
RATE
With 14%
OHCP (A)
977.54
985.77
994.00
1002.23
1010.46
1018.69
1026.92
1035.15
1043.38
1051.61
1059.84
1068.07
1076.30
1084.53
1092.76
1100.99
1109.22
1117.45
1125.68
1133.91
1142.14
1150.37
1158.60
1166.83
1175.06
1183.29
1191.52
1199.75
1207.98
1216.21
1224.44
1232.67
1240.90
1249.13
1257.36
SSR Rate
Withou
14%
OHCP
(B)
857.49
864.71
871.93
879.15
886.37
893.59
900.81
908.03
915.25
922.46
929.68
936.90
944.12
951.34
958.56
965.78
973.00
980.22
987.44
994.66
1001.88
1009.10
1016.32
1023.54
1030.75
1037.97
1045.19
1052.41
1059.63
1066.85
1074.07
1081.29
1088.51
1095.73
1102.95
OH&CP@
12.50% on
SSR rate
(C)
107.19
108.09
108.99
109.89
110.80
111.70
112.60
113.50
114.41
115.31
116.21
117.11
118.02
118.92
119.82
120.72
121.63
122.53
123.43
124.33
125.23
126.14
127.04
127.94
128.84
129.75
130.65
131.55
132.45
133.36
134.26
135.16
136.06
136.97
137.87
sub Total
(D) =
B+C
964.68
972.80
980.92
989.04
997.16
1005.29
1013.41
1021.53
1029.65
1037.77
1045.89
1054.02
1062.14
1070.26
1078.38
1086.50
1094.63
1102.75
1110.87
1118.99
1127.11
1135.23
1143.36
1151.48
1159.60
1167.72
1175.84
1183.96
1192.09
1200.21
1208.33
1216.45
1224.57
1232.69
1240.82
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
48.23
48.64
49.05
49.45
49.86
50.26
50.67
51.08
51.48
51.89
52.29
52.70
53.11
53.51
53.92
54.33
54.73
55.14
55.54
55.95
56.36
56.76
57.17
57.57
57.98
58.39
58.79
59.20
59.60
60.01
60.42
60.82
61.23
61.63
62.04

14
OH&CP,Sc
Rate
F=
(D+E)
1012.91
1021.44
1029.97
1038.49
1047.02
1055.55
1064.08
1072.61
1081.13
1089.66
1098.19
1106.72
1115.25
1123.77
1132.30
1140.83
1149.36
1157.88
1166.41
1174.94
1183.47
1192.00
1200.52
1209.05
1217.58
1226.11
1234.63
1243.16
1251.69
1260.22
1268.75
1277.27
1285.80
1294.33
1302.86
900.37
907.95
915.53
923.11
930.69
938.27
945.85
953.43
961.01
968.59
976.17
983.75
991.33
998.91
1006.49
1014.07
1021.65
1029.23
1036.81
1044.39
1051.97
1059.55
1067.13
1074.71
1082.29
1089.87
1097.45
1105.03
1112.61
1120.19
1127.77
1135.35
1142.93
1150.51
1158.09
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
SSR
RATE
With 14%
OHCP (A)
948.54
956.77
965.00
973.23
981.46
989.69
997.92
1006.15
1014.38
1022.61
1030.84
1039.07
1047.30
1055.53
1063.76
1071.99
1080.22
1088.45
1096.68
1104.91
1113.14
1121.37
1129.60
1137.83
1146.06
1154.29
1162.52
1170.75
1178.98
1187.21
1195.44
1203.67
1211.90
1220.13
1228.36
Withou
14%
OHCP
(B)
832.05
839.27
846.49
853.71
860.93
868.15
875.37
882.59
889.81
897.03
904.25
911.46
918.68
925.90
933.12
940.34
947.56
954.78
962.00
969.22
976.44
983.66
990.88
998.10
1005.32
1012.54
1019.75
1026.97
1034.19
1041.41
1048.63
1055.85
1063.07
1070.29
1077.51
104.01
104.91
105.81
106.71
107.62
108.52
109.42
110.32
111.23
112.13
113.03
113.93
114.84
115.74
116.64
117.54
118.45
119.35
120.25
121.15
122.05
122.96
123.86
124.76
125.66
126.57
127.47
128.37
129.27
130.18
131.08
131.98
132.88
133.79
134.69
sub Total
(D) =
B+C
936.06
944.18
952.30
960.42
968.55
976.67
984.79
992.91
1001.03
1009.15
1017.28
1025.40
1033.52
1041.64
1049.76
1057.88
1066.01
1074.13
1082.25
1090.37
1098.49
1106.62
1114.74
1122.86
1130.98
1139.10
1147.22
1155.35
1163.47
1171.59
1179.71
1187.83
1195.95
1204.08
1212.20
VAT
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
46.80
47.21
47.62
48.02
48.43
48.83
49.24
49.65
50.05
50.46
50.86
51.27
51.68
52.08
52.49
52.89
53.30
53.71
54.11
54.52
54.92
55.33
55.74
56.14
56.55
56.96
57.36
57.77
58.17
58.58
58.99
59.39
59.80
60.20
60.61
982.86
991.39
999.92
1008.45
1016.97
1025.50
1034.03
1042.56
1051.08
1059.61
1068.14
1076.67
1085.20
1093.72
1102.25
1110.78
1119.31
1127.83
1136.36
1144.89
1153.42
1161.95
1170.47
1179.00
1187.53
1196.06
1204.58
1213.11
1221.64
1230.17
1238.70
1247.22
1255.75
1264.28
1272.81
873.66
881.24
888.82
896.40
903.98
911.56
919.14
926.72
934.30
941.88
949.46
957.04
964.62
972.20
979.78
987.36
994.94
1002.52
1010.10
1017.68
1025.26
1032.84
1040.42
1048.00
1055.58
1063.16
1070.74
1078.32
1085.90
1093.48
1101.06
1108.64
1116.22
1123.80
1131.38
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
1344.74
1353.95
1363.16
1372.37
1381.58
1390.79
1400.00
1409.21
1418.42
1427.63
1436.84
1446.05
1455.26
1464.47
1473.68
1482.89
1492.11
1501.32
1510.53
1519.74
1528.95
1538.16
1547.37
1556.58
1565.79
1575.00
1584.21
1593.42
1602.63
1611.84
1621.05
1630.26
1639.47
1648.68
1657.89
lead
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
SSR
RATE
With 14%
OHCP (A)
1265.59
1273.82
1282.05
1290.28
1298.51
1306.74
1314.97
1323.20
1331.43
1339.66
1347.89
1356.12
1364.35
1372.58
1380.81
1389.04
1397.27
1405.50
1413.73
1421.96
1430.19
1438.42
1446.65
1454.88
1463.11
1471.34
1479.57
1487.80
1496.03
1504.26
1512.49
1520.72
1528.95
1537.18
1545.41
SSR Rate
Withou
14%
OHCP
(B)
1110.17
1117.39
1124.61
1131.82
1139.04
1146.26
1153.48
1160.70
1167.92
1175.14
1182.36
1189.58
1196.80
1204.02
1211.24
1218.46
1225.68
1232.89
1240.11
1247.33
1254.55
1261.77
1268.99
1276.21
1283.43
1290.65
1297.87
1305.09
1312.31
1319.53
1326.75
1333.96
1341.18
1348.40
1355.62
OH&CP@
12.50% on
SSR rate
(C)
138.77
139.67
140.58
141.48
142.38
143.28
144.19
145.09
145.99
146.89
147.79
148.70
149.60
150.50
151.40
152.31
153.21
154.11
155.01
155.92
156.82
157.72
158.62
159.53
160.43
161.33
162.23
163.14
164.04
164.94
165.84
166.75
167.65
168.55
169.45
sub Total
(D) =
B+C
1248.94
1257.06
1265.18
1273.30
1281.42
1289.55
1297.67
1305.79
1313.91
1322.03
1330.15
1338.28
1346.40
1354.52
1362.64
1370.76
1378.88
1387.01
1395.13
1403.25
1411.37
1419.49
1427.62
1435.74
1443.86
1451.98
1460.10
1468.22
1476.35
1484.47
1492.59
1500.71
1508.83
1516.95
1525.08
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
62.45
62.85
63.26
63.67
64.07
64.48
64.88
65.29
65.70
66.10
66.51
66.91
67.32
67.73
68.13
68.54
68.94
69.35
69.76
70.16
70.57
70.97
71.38
71.79
72.19
72.60
73.01
73.41
73.82
74.22
74.63
75.04
75.44
75.85
76.25

14
OH&CP,Sc
Rate
F=
(D+E)
1311.38
1319.91
1328.44
1336.97
1345.50
1354.02
1362.55
1371.08
1379.61
1388.13
1396.66
1405.19
1413.72
1422.25
1430.77
1439.30
1447.83
1456.36
1464.88
1473.41
1481.94
1490.47
1499.00
1507.52
1516.05
1524.58
1533.11
1541.63
1550.16
1558.69
1567.22
1575.75
1584.27
1592.80
1601.33
1165.68
1173.26
1180.84
1188.42
1196.00
1203.58
1211.16
1218.74
1226.32
1233.90
1241.48
1249.06
1256.64
1264.22
1271.80
1279.38
1286.96
1294.54
1302.12
1309.70
1317.28
1324.86
1332.44
1340.02
1347.60
1355.18
1362.76
1370.34
1377.92
1385.50
1393.08
1400.66
1408.24
1415.82
1423.40
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
SSR
RATE
With 14%
OHCP (A)
1236.59
1244.82
1253.05
1261.28
1269.51
1277.74
1285.97
1294.20
1302.43
1310.66
1318.89
1327.12
1335.35
1343.58
1351.81
1360.04
1368.27
1376.50
1384.73
1392.96
1401.19
1409.42
1417.65
1425.88
1434.11
1442.34
1450.57
1458.80
1467.03
1475.26
1483.49
1491.72
1499.95
1508.18
1516.41
Withou
14%
OHCP
(B)
1084.73
1091.95
1099.17
1106.39
1113.61
1120.82
1128.04
1135.26
1142.48
1149.70
1156.92
1164.14
1171.36
1178.58
1185.80
1193.02
1200.24
1207.46
1214.68
1221.89
1229.11
1236.33
1243.55
1250.77
1257.99
1265.21
1272.43
1279.65
1286.87
1294.09
1301.31
1308.53
1315.75
1322.96
1330.18
135.59
136.49
137.40
138.30
139.20
140.10
141.01
141.91
142.81
143.71
144.62
145.52
146.42
147.32
148.22
149.13
150.03
150.93
151.83
152.74
153.64
154.54
155.44
156.35
157.25
158.15
159.05
159.96
160.86
161.76
162.66
163.57
164.47
165.37
166.27
sub Total
(D) =
B+C
1220.32
1228.44
1236.56
1244.68
1252.81
1260.93
1269.05
1277.17
1285.29
1293.41
1301.54
1309.66
1317.78
1325.90
1334.02
1342.14
1350.27
1358.39
1366.51
1374.63
1382.75
1390.88
1399.00
1407.12
1415.24
1423.36
1431.48
1439.61
1447.73
1455.85
1463.97
1472.09
1480.21
1488.34
1496.46
VAT
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
61.02
61.42
61.83
62.23
62.64
63.05
63.45
63.86
64.26
64.67
65.08
65.48
65.89
66.30
66.70
67.11
67.51
67.92
68.33
68.73
69.14
69.54
69.95
70.36
70.76
71.17
71.57
71.98
72.39
72.79
73.20
73.60
74.01
74.42
74.82
1281.34
1289.86
1298.39
1306.92
1315.45
1323.97
1332.50
1341.03
1349.56
1358.09
1366.61
1375.14
1383.67
1392.20
1400.72
1409.25
1417.78
1426.31
1434.84
1443.36
1451.89
1460.42
1468.95
1477.47
1486.00
1494.53
1503.06
1511.59
1520.11
1528.64
1537.17
1545.70
1554.22
1562.75
1571.28
1138.96
1146.54
1154.13
1161.71
1169.29
1176.87
1184.45
1192.03
1199.61
1207.19
1214.77
1222.35
1229.93
1237.51
1245.09
1252.67
1260.25
1267.83
1275.41
1282.99
1290.57
1298.15
1305.73
1313.31
1320.89
1328.47
1336.05
1343.63
1351.21
1358.79
1366.37
1373.95
1381.53
1389.11
1396.69
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
1667.11
1676.32
1685.53
1694.74
1703.95
1713.16
1722.37
1731.58
1740.79
1750.00
1759.21
1768.42
1777.63
1786.84
1796.05
1805.26
1814.47
1823.68
1832.89
1842.11
1851.32
1860.53
1869.74
1878.95
1888.16
1897.37
1906.58
1915.79
1925.00
1934.21
1943.42
1952.63
1961.84
1971.05
1980.26
lead
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
SSR
RATE
With 14%
OHCP (A)
1553.64
1561.87
1570.10
1578.33
1586.56
1594.79
1603.02
1611.25
1619.48
1627.71
1635.94
1644.17
1652.40
1660.63
1668.86
1677.09
1685.32
1693.55
1701.78
1710.01
1718.24
1726.47
1734.70
1742.93
1751.16
1759.39
1767.62
1775.85
1784.08
1792.31
1800.54
1808.77
1817.00
1825.23
1833.46
SSR Rate
Withou
14%
OHCP
(B)
1362.84
1370.06
1377.28
1384.50
1391.72
1398.94
1406.16
1413.38
1420.60
1427.82
1435.04
1442.25
1449.47
1456.69
1463.91
1471.13
1478.35
1485.57
1492.79
1500.01
1507.23
1514.45
1521.67
1528.89
1536.11
1543.32
1550.54
1557.76
1564.98
1572.20
1579.42
1586.64
1593.86
1601.08
1608.30
OH&CP@
12.50% on
SSR rate
(C)
170.36
171.26
172.16
173.06
173.96
174.87
175.77
176.67
177.57
178.48
179.38
180.28
181.18
182.09
182.99
183.89
184.79
185.70
186.60
187.50
188.40
189.31
190.21
191.11
192.01
192.92
193.82
194.72
195.62
196.53
197.43
198.33
199.23
200.13
201.04
sub Total
(D) =
B+C
1533.20
1541.32
1549.44
1557.56
1565.68
1573.81
1581.93
1590.05
1598.17
1606.29
1614.41
1622.54
1630.66
1638.78
1646.90
1655.02
1663.14
1671.27
1679.39
1687.51
1695.63
1703.75
1711.88
1720.00
1728.12
1736.24
1744.36
1752.48
1760.61
1768.73
1776.85
1784.97
1793.09
1801.21
1809.34
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
76.66
77.07
77.47
77.88
78.28
78.69
79.10
79.50
79.91
80.31
80.72
81.13
81.53
81.94
82.35
82.75
83.16
83.56
83.97
84.38
84.78
85.19
85.59
86.00
86.41
86.81
87.22
87.62
88.03
88.44
88.84
89.25
89.65
90.06
90.47

14
OH&CP,Sc
Rate
F=
(D+E)
1609.86
1618.39
1626.91
1635.44
1643.97
1652.50
1661.02
1669.55
1678.08
1686.61
1695.14
1703.66
1712.19
1720.72
1729.25
1737.77
1746.30
1754.83
1763.36
1771.89
1780.41
1788.94
1797.47
1806.00
1814.52
1823.05
1831.58
1840.11
1848.64
1857.16
1865.69
1874.22
1882.75
1891.27
1899.80
1430.98
1438.56
1446.14
1453.73
1461.31
1468.89
1476.47
1484.05
1491.63
1499.21
1506.79
1514.37
1521.95
1529.53
1537.11
1544.69
1552.27
1559.85
1567.43
1575.01
1582.59
1590.17
1597.75
1605.33
1612.91
1620.49
1628.07
1635.65
1643.23
1650.81
1658.39
1665.97
1673.55
1681.13
1688.71
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
SSR
RATE
With 14%
OHCP (A)
1524.64
1532.87
1541.10
1549.33
1557.56
1565.79
1574.02
1582.25
1590.48
1598.71
1606.94
1615.17
1623.40
1631.63
1639.86
1648.09
1656.32
1664.55
1672.78
1681.01
1689.24
1697.47
1705.70
1713.93
1722.16
1730.39
1738.62
1746.85
1755.08
1763.31
1771.54
1779.77
1788.00
1796.23
1804.46
Withou
14%
OHCP
(B)
1337.40
1344.62
1351.84
1359.06
1366.28
1373.50
1380.72
1387.94
1395.16
1402.38
1409.60
1416.82
1424.04
1431.25
1438.47
1445.69
1452.91
1460.13
1467.35
1474.57
1481.79
1489.01
1496.23
1503.45
1510.67
1517.89
1525.11
1532.32
1539.54
1546.76
1553.98
1561.20
1568.42
1575.64
1582.86
167.18
168.08
168.98
169.88
170.79
171.69
172.59
173.49
174.39
175.30
176.20
177.10
178.00
178.91
179.81
180.71
181.61
182.52
183.42
184.32
185.22
186.13
187.03
187.93
188.83
189.74
190.64
191.54
192.44
193.35
194.25
195.15
196.05
196.96
197.86
sub Total
(D) =
B+C
1504.58
1512.70
1520.82
1528.94
1537.07
1545.19
1553.31
1561.43
1569.55
1577.67
1585.80
1593.92
1602.04
1610.16
1618.28
1626.40
1634.53
1642.65
1650.77
1658.89
1667.01
1675.13
1683.26
1691.38
1699.50
1707.62
1715.74
1723.87
1731.99
1740.11
1748.23
1756.35
1764.47
1772.60
1780.72
VAT
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
75.23
75.64
76.04
76.45
76.85
77.26
77.67
78.07
78.48
78.88
79.29
79.70
80.10
80.51
80.91
81.32
81.73
82.13
82.54
82.94
83.35
83.76
84.16
84.57
84.98
85.38
85.79
86.19
86.60
87.01
87.41
87.82
88.22
88.63
89.04
1579.81
1588.34
1596.86
1605.39
1613.92
1622.45
1630.97
1639.50
1648.03
1656.56
1665.09
1673.61
1682.14
1690.67
1699.20
1707.72
1716.25
1724.78
1733.31
1741.84
1750.36
1758.89
1767.42
1775.95
1784.48
1793.00
1801.53
1810.06
1818.59
1827.11
1835.64
1844.17
1852.70
1861.23
1869.75
1404.27
1411.85
1419.43
1427.01
1434.59
1442.18
1449.76
1457.34
1464.92
1472.50
1480.08
1487.66
1495.24
1502.82
1510.40
1517.98
1525.56
1533.14
1540.72
1548.30
1555.88
1563.46
1571.04
1578.62
1586.20
1593.78
1601.36
1608.94
1616.52
1624.10
1631.68
1639.26
1646.84
1654.42
1662.00
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
1989.47
1998.68
2007.89
2017.11
2026.32
2035.53
2044.74
2053.95
2063.16
2072.37
2081.58
2090.79
2100.00
2109.21
2118.42
2127.63
2136.84
2146.05
2155.26
2164.47
2173.68
2182.89
2192.11
2201.32
2210.53
2219.74
2228.95
2238.16
2247.37
2256.58
2265.79
2275.00
2284.21
2293.42
2302.63
lead
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
SSR
RATE
With 14%
OHCP (A)
1841.69
1849.92
1858.15
1866.38
1874.61
1882.84
1891.07
1899.30
1907.53
1915.76
1923.99
1932.22
1940.45
1948.68
1956.91
1965.14
1973.37
1981.60
1989.83
1998.06
2006.29
2014.52
2022.75
2030.98
2039.21
2047.44
2055.67
2063.90
2072.13
2080.36
2088.59
2096.82
2105.05
2113.28
2121.51
SSR Rate
Withou
14%
OHCP
(B)
1615.52
1622.74
1629.96
1637.18
1644.39
1651.61
1658.83
1666.05
1673.27
1680.49
1687.71
1694.93
1702.15
1709.37
1716.59
1723.81
1731.03
1738.25
1745.46
1752.68
1759.90
1767.12
1774.34
1781.56
1788.78
1796.00
1803.22
1810.44
1817.66
1824.88
1832.10
1839.32
1846.54
1853.75
1860.97
OH&CP@
12.50% on
SSR rate
(C)
201.94
202.84
203.74
204.65
205.55
206.45
207.35
208.26
209.16
210.06
210.96
211.87
212.77
213.67
214.57
215.48
216.38
217.28
218.18
219.09
219.99
220.89
221.79
222.70
223.60
224.50
225.40
226.30
227.21
228.11
229.01
229.91
230.82
231.72
232.62
sub Total
(D) =
B+C
1817.46
1825.58
1833.70
1841.82
1849.94
1858.07
1866.19
1874.31
1882.43
1890.55
1898.67
1906.80
1914.92
1923.04
1931.16
1939.28
1947.40
1955.53
1963.65
1971.77
1979.89
1988.01
1996.13
2004.26
2012.38
2020.50
2028.62
2036.74
2044.87
2052.99
2061.11
2069.23
2077.35
2085.47
2093.60
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
90.87
91.28
91.69
92.09
92.50
92.90
93.31
93.72
94.12
94.53
94.93
95.34
95.75
96.15
96.56
96.96
97.37
97.78
98.18
98.59
98.99
99.40
99.81
100.21
100.62
101.03
101.43
101.84
102.24
102.65
103.06
103.46
103.87
104.27
104.68

14
OH&CP,Sc
Rate
F=
(D+E)
1908.33
1916.86
1925.39
1933.91
1942.44
1950.97
1959.50
1968.02
1976.55
1985.08
1993.61
2002.14
2010.66
2019.19
2027.72
2036.25
2044.77
2053.30
2061.83
2070.36
2078.89
2087.41
2095.94
2104.47
2113.00
2121.53
2130.05
2138.58
2147.11
2155.64
2164.16
2172.69
2181.22
2189.75
2198.28
1696.29
1703.87
1711.45
1719.03
1726.61
1734.19
1741.78
1749.36
1756.94
1764.52
1772.10
1779.68
1787.26
1794.84
1802.42
1810.00
1817.58
1825.16
1832.74
1840.32
1847.90
1855.48
1863.06
1870.64
1878.22
1885.80
1893.38
1900.96
1908.54
1916.12
1923.70
1931.28
1938.86
1946.44
1954.02
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
SSR
RATE
With 14%
OHCP (A)
1812.69
1820.92
1829.15
1837.38
1845.61
1853.84
1862.07
1870.30
1878.53
1886.76
1894.99
1903.22
1911.45
1919.68
1927.91
1936.14
1944.37
1952.60
1960.83
1969.06
1977.29
1985.52
1993.75
2001.98
2010.21
2018.44
2026.67
2034.90
2043.13
2051.36
2059.59
2067.82
2076.05
2084.28
2092.51
Withou
14%
OHCP
(B)
1590.08
1597.30
1604.52
1611.74
1618.96
1626.18
1633.39
1640.61
1647.83
1655.05
1662.27
1669.49
1676.71
1683.93
1691.15
1698.37
1705.59
1712.81
1720.03
1727.25
1734.46
1741.68
1748.90
1756.12
1763.34
1770.56
1777.78
1785.00
1792.22
1799.44
1806.66
1813.88
1821.10
1828.32
1835.54
198.76
199.66
200.56
201.47
202.37
203.27
204.17
205.08
205.98
206.88
207.78
208.69
209.59
210.49
211.39
212.30
213.20
214.10
215.00
215.91
216.81
217.71
218.61
219.52
220.42
221.32
222.22
223.13
224.03
224.93
225.83
226.73
227.64
228.54
229.44
sub Total
(D) =
B+C
1788.84
1796.96
1805.08
1813.20
1821.33
1829.45
1837.57
1845.69
1853.81
1861.93
1870.06
1878.18
1886.30
1894.42
1902.54
1910.66
1918.79
1926.91
1935.03
1943.15
1951.27
1959.39
1967.52
1975.64
1983.76
1991.88
2000.00
2008.13
2016.25
2024.37
2032.49
2040.61
2048.73
2056.86
2064.98
VAT
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
89.44
89.85
90.25
90.66
91.07
91.47
91.88
92.28
92.69
93.10
93.50
93.91
94.31
94.72
95.13
95.53
95.94
96.35
96.75
97.16
97.56
97.97
98.38
98.78
99.19
99.59
100.00
100.41
100.81
101.22
101.62
102.03
102.44
102.84
103.25
1878.28
1886.81
1895.34
1903.86
1912.39
1920.92
1929.45
1937.98
1946.50
1955.03
1963.56
1972.09
1980.61
1989.14
1997.67
2006.20
2014.73
2023.25
2031.78
2040.31
2048.84
2057.36
2065.89
2074.42
2082.95
2091.48
2100.00
2108.53
2117.06
2125.59
2134.11
2142.64
2151.17
2159.70
2168.23
1669.58
1677.16
1684.74
1692.32
1699.90
1707.48
1715.06
1722.64
1730.23
1737.81
1745.39
1752.97
1760.55
1768.13
1775.71
1783.29
1790.87
1798.45
1806.03
1813.61
1821.19
1828.77
1836.35
1843.93
1851.51
1859.09
1866.67
1874.25
1881.83
1889.41
1896.99
1904.57
1912.15
1919.73
1927.31
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
2311.84
2321.05
2330.26
2339.47
2348.68
2357.89
2367.11
2376.32
2385.53
2394.74
2403.95
2413.16
2422.37
2431.58
2440.79
2450.00
2459.21
2468.42
2477.63
2486.84
2496.05
2505.26
2514.47
2523.68
2532.89
2542.11
2551.32
2560.53
2569.74
2578.95
2588.16
2597.37
2606.58
2615.79
2625.00
lead
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
SSR
RATE
With 14%
OHCP (A)
2129.74
2137.97
2146.20
2154.43
2162.66
2170.89
2179.12
2187.35
2195.58
2203.81
2212.04
2220.27
2228.50
2236.73
2244.96
2253.19
2261.42
2269.65
2277.88
2286.11
2294.34
2302.57
2310.80
2319.03
2327.26
2335.49
2343.72
2351.95
2360.18
2368.41
2376.64
2384.87
2393.10
2401.33
2409.56
SSR Rate
Withou
14%
OHCP
(B)
1868.19
1875.41
1882.63
1889.85
1897.07
1904.29
1911.51
1918.73
1925.95
1933.17
1940.39
1947.61
1954.82
1962.04
1969.26
1976.48
1983.70
1990.92
1998.14
2005.36
2012.58
2019.80
2027.02
2034.24
2041.46
2048.68
2055.89
2063.11
2070.33
2077.55
2084.77
2091.99
2099.21
2106.43
2113.65
OH&CP@
12.50% on
SSR rate
(C)
233.52
234.43
235.33
236.23
237.13
238.04
238.94
239.84
240.74
241.65
242.55
243.45
244.35
245.26
246.16
247.06
247.96
248.87
249.77
250.67
251.57
252.47
253.38
254.28
255.18
256.08
256.99
257.89
258.79
259.69
260.60
261.50
262.40
263.30
264.21
sub Total
(D) =
B+C
2101.72
2109.84
2117.96
2126.08
2134.20
2142.33
2150.45
2158.57
2166.69
2174.81
2182.93
2191.06
2199.18
2207.30
2215.42
2223.54
2231.66
2239.79
2247.91
2256.03
2264.15
2272.27
2280.39
2288.52
2296.64
2304.76
2312.88
2321.00
2329.13
2337.25
2345.37
2353.49
2361.61
2369.73
2377.86
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
105.09
105.49
105.90
106.30
106.71
107.12
107.52
107.93
108.33
108.74
109.15
109.55
109.96
110.36
110.77
111.18
111.58
111.99
112.40
112.80
113.21
113.61
114.02
114.43
114.83
115.24
115.64
116.05
116.46
116.86
117.27
117.67
118.08
118.49
118.89

14
OH&CP,Sc
Rate
F=
(D+E)
2206.80
2215.33
2223.86
2232.39
2240.91
2249.44
2257.97
2266.50
2275.03
2283.55
2292.08
2300.61
2309.14
2317.66
2326.19
2334.72
2343.25
2351.78
2360.30
2368.83
2377.36
2385.89
2394.41
2402.94
2411.47
2420.00
2428.53
2437.05
2445.58
2454.11
2462.64
2471.16
2479.69
2488.22
2496.75
1961.60
1969.18
1976.76
1984.34
1991.92
1999.50
2007.08
2014.66
2022.24
2029.83
2037.41
2044.99
2052.57
2060.15
2067.73
2075.31
2082.89
2090.47
2098.05
2105.63
2113.21
2120.79
2128.37
2135.95
2143.53
2151.11
2158.69
2166.27
2173.85
2181.43
2189.01
2196.59
2204.17
2211.75
2219.33
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
SSR
RATE
With 14%
OHCP (A)
2100.74
2108.97
2117.20
2125.43
2133.66
2141.89
2150.12
2158.35
2166.58
2174.81
2183.04
2191.27
2199.50
2207.73
2215.96
2224.19
2232.42
2240.65
2248.88
2257.11
2265.34
2273.57
2281.80
2290.03
2298.26
2306.49
2314.72
2322.95
2331.18
2339.41
2347.64
2355.87
2364.10
2372.33
2380.56
Withou
14%
OHCP
(B)
1842.75
1849.97
1857.19
1864.41
1871.63
1878.85
1886.07
1893.29
1900.51
1907.73
1914.95
1922.17
1929.39
1936.61
1943.82
1951.04
1958.26
1965.48
1972.70
1979.92
1987.14
1994.36
2001.58
2008.80
2016.02
2023.24
2030.46
2037.68
2044.89
2052.11
2059.33
2066.55
2073.77
2080.99
2088.21
230.34
231.25
232.15
233.05
233.95
234.86
235.76
236.66
237.56
238.47
239.37
240.27
241.17
242.08
242.98
243.88
244.78
245.69
246.59
247.49
248.39
249.29
250.20
251.10
252.00
252.90
253.81
254.71
255.61
256.51
257.42
258.32
259.22
260.12
261.03
sub Total
(D) =
B+C
2073.10
2081.22
2089.34
2097.46
2105.59
2113.71
2121.83
2129.95
2138.07
2146.19
2154.32
2162.44
2170.56
2178.68
2186.80
2194.92
2203.05
2211.17
2219.29
2227.41
2235.53
2243.65
2251.78
2259.90
2268.02
2276.14
2284.26
2292.38
2300.51
2308.63
2316.75
2324.87
2332.99
2341.12
2349.24
VAT
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
103.65
104.06
104.47
104.87
105.28
105.69
106.09
106.50
106.90
107.31
107.72
108.12
108.53
108.93
109.34
109.75
110.15
110.56
110.96
111.37
111.78
112.18
112.59
112.99
113.40
113.81
114.21
114.62
115.03
115.43
115.84
116.24
116.65
117.06
117.46
2176.75
2185.28
2193.81
2202.34
2210.86
2219.39
2227.92
2236.45
2244.98
2253.50
2262.03
2270.56
2279.09
2287.61
2296.14
2304.67
2313.20
2321.73
2330.25
2338.78
2347.31
2355.84
2364.37
2372.89
2381.42
2389.95
2398.48
2407.00
2415.53
2424.06
2432.59
2441.12
2449.64
2458.17
2466.70
1934.89
1942.47
1950.05
1957.63
1965.21
1972.79
1980.37
1987.95
1995.53
2003.11
2010.69
2018.28
2025.86
2033.44
2041.02
2048.60
2056.18
2063.76
2071.34
2078.92
2086.50
2094.08
2101.66
2109.24
2116.82
2124.40
2131.98
2139.56
2147.14
2154.72
2162.30
2169.88
2177.46
2185.04
2192.62
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
2634.21
2643.42
2652.63
2661.84
2671.05
2680.26
2689.47
2698.68
2707.89
2717.11
2726.32
2735.53
2744.74
2753.95
2763.16
2772.37
2781.58
2790.79
2800.00
2809.21
2818.42
2827.63
2836.84
2846.05
2855.26
2864.47
2873.68
2882.89
2892.11
2901.32
2910.53
2919.74
2928.95
2938.16
2947.37
lead
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
SSR
RATE
With 14%
OHCP (A)
2417.79
2426.02
2434.25
2442.48
2450.71
2458.94
2467.17
2475.40
2483.63
2491.86
2500.09
2508.32
2516.55
2524.78
2533.01
2541.24
2549.47
2557.70
2565.93
2574.16
2582.39
2590.62
2598.85
2607.08
2615.31
2623.54
2631.77
2640.00
2648.23
2656.46
2664.69
2672.92
2681.15
2689.38
2697.61
SSR Rate
Withou
14%
OHCP
(B)
2120.87
2128.09
2135.31
2142.53
2149.75
2156.96
2164.18
2171.40
2178.62
2185.84
2193.06
2200.28
2207.50
2214.72
2221.94
2229.16
2236.38
2243.60
2250.82
2258.04
2265.25
2272.47
2279.69
2286.91
2294.13
2301.35
2308.57
2315.79
2323.01
2330.23
2337.45
2344.67
2351.89
2359.11
2366.32
OH&CP@
12.50% on
SSR rate
(C)
265.11
266.01
266.91
267.82
268.72
269.62
270.52
271.43
272.33
273.23
274.13
275.04
275.94
276.84
277.74
278.64
279.55
280.45
281.35
282.25
283.16
284.06
284.96
285.86
286.77
287.67
288.57
289.47
290.38
291.28
292.18
293.08
293.99
294.89
295.79
sub Total
(D) =
B+C
2385.98
2394.10
2402.22
2410.34
2418.46
2426.59
2434.71
2442.83
2450.95
2459.07
2467.19
2475.32
2483.44
2491.56
2499.68
2507.80
2515.92
2524.05
2532.17
2540.29
2548.41
2556.53
2564.65
2572.78
2580.90
2589.02
2597.14
2605.26
2613.38
2621.51
2629.63
2637.75
2645.87
2653.99
2662.12
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
119.30
119.70
120.11
120.52
120.92
121.33
121.74
122.14
122.55
122.95
123.36
123.77
124.17
124.58
124.98
125.39
125.80
126.20
126.61
127.01
127.42
127.83
128.23
128.64
129.04
129.45
129.86
130.26
130.67
131.08
131.48
131.89
132.29
132.70
133.11

14
OH&CP,Sc
Rate
F=
(D+E)
2505.28
2513.80
2522.33
2530.86
2539.39
2547.91
2556.44
2564.97
2573.50
2582.03
2590.55
2599.08
2607.61
2616.14
2624.66
2633.19
2641.72
2650.25
2658.78
2667.30
2675.83
2684.36
2692.89
2701.42
2709.94
2718.47
2727.00
2735.53
2744.05
2752.58
2761.11
2769.64
2778.17
2786.69
2795.22
2226.91
2234.49
2242.07
2249.65
2257.23
2264.81
2272.39
2279.97
2287.55
2295.13
2302.71
2310.29
2317.88
2325.46
2333.04
2340.62
2348.20
2355.78
2363.36
2370.94
2378.52
2386.10
2393.68
2401.26
2408.84
2416.42
2424.00
2431.58
2439.16
2446.74
2454.32
2461.90
2469.48
2477.06
2484.64
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
SSR
RATE
With 14%
OHCP (A)
2388.79
2397.02
2405.25
2413.48
2421.71
2429.94
2438.17
2446.40
2454.63
2462.86
2471.09
2479.32
2487.55
2495.78
2504.01
2512.24
2520.47
2528.70
2536.93
2545.16
2553.39
2561.62
2569.85
2578.08
2586.31
2594.54
2602.77
2611.00
2619.23
2627.46
2635.69
2643.92
2652.15
2660.38
2668.61
Withou
14%
OHCP
(B)
2095.43
2102.65
2109.87
2117.09
2124.31
2131.53
2138.75
2145.96
2153.18
2160.40
2167.62
2174.84
2182.06
2189.28
2196.50
2203.72
2210.94
2218.16
2225.38
2232.60
2239.82
2247.04
2254.25
2261.47
2268.69
2275.91
2283.13
2290.35
2297.57
2304.79
2312.01
2319.23
2326.45
2333.67
2340.89
261.93
262.83
263.73
264.64
265.54
266.44
267.34
268.25
269.15
270.05
270.95
271.86
272.76
273.66
274.56
275.46
276.37
277.27
278.17
279.07
279.98
280.88
281.78
282.68
283.59
284.49
285.39
286.29
287.20
288.10
289.00
289.90
290.81
291.71
292.61
sub Total
(D) =
B+C
2357.36
2365.48
2373.60
2381.72
2389.85
2397.97
2406.09
2414.21
2422.33
2430.45
2438.58
2446.70
2454.82
2462.94
2471.06
2479.18
2487.31
2495.43
2503.55
2511.67
2519.79
2527.91
2536.04
2544.16
2552.28
2560.40
2568.52
2576.64
2584.77
2592.89
2601.01
2609.13
2617.25
2625.38
2633.50
VAT
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
117.87
118.27
118.68
119.09
119.49
119.90
120.30
120.71
121.12
121.52
121.93
122.33
122.74
123.15
123.55
123.96
124.37
124.77
125.18
125.58
125.99
126.40
126.80
127.21
127.61
128.02
128.43
128.83
129.24
129.64
130.05
130.46
130.86
131.27
131.67
2475.23
2483.75
2492.28
2500.81
2509.34
2517.87
2526.39
2534.92
2543.45
2551.98
2560.50
2569.03
2577.56
2586.09
2594.62
2603.14
2611.67
2620.20
2628.73
2637.25
2645.78
2654.31
2662.84
2671.37
2679.89
2688.42
2696.95
2705.48
2714.00
2722.53
2731.06
2739.59
2748.12
2756.64
2765.17
2200.20
2207.78
2215.36
2222.94
2230.52
2238.10
2245.68
2253.26
2260.84
2268.42
2276.00
2283.58
2291.16
2298.74
2306.33
2313.91
2321.49
2329.07
2336.65
2344.23
2351.81
2359.39
2366.97
2374.55
2382.13
2389.71
2397.29
2404.87
2412.45
2420.03
2427.61
2435.19
2442.77
2450.35
2457.93
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
2956.58
2965.79
2975.00
2984.21
2993.42
3002.63
3011.84
3021.05
3030.26
3039.47
3048.68
3057.89
3067.11
3076.32
3085.53
3094.74
3103.95
3113.16
3122.37
3131.58
3140.79
3150.00
3159.21
3168.42
3177.63
3186.84
3196.05
3205.26
3214.47
3223.68
3232.89
3242.11
3251.32
3260.53
3269.74
lead
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
SSR
RATE
With 14%
OHCP (A)
2705.84
2714.07
2722.30
2730.53
2738.76
2746.99
2755.22
2763.45
2771.68
2779.91
2788.14
2796.37
2804.60
2812.83
2821.06
2829.29
2837.52
2845.75
2853.98
2862.21
2870.44
2878.67
2886.90
2895.13
2903.36
2911.59
2919.82
2928.05
2936.28
2944.51
2952.74
2960.97
2969.20
2977.43
2985.66
SSR Rate
Withou
14%
OHCP
(B)
2373.54
2380.76
2387.98
2395.20
2402.42
2409.64
2416.86
2424.08
2431.30
2438.52
2445.74
2452.96
2460.18
2467.39
2474.61
2481.83
2489.05
2496.27
2503.49
2510.71
2517.93
2525.15
2532.37
2539.59
2546.81
2554.03
2561.25
2568.46
2575.68
2582.90
2590.12
2597.34
2604.56
2611.78
2619.00
OH&CP@
12.50% on
SSR rate
(C)
296.69
297.60
298.50
299.40
300.30
301.21
302.11
303.01
303.91
304.81
305.72
306.62
307.52
308.42
309.33
310.23
311.13
312.03
312.94
313.84
314.74
315.64
316.55
317.45
318.35
319.25
320.16
321.06
321.96
322.86
323.77
324.67
325.57
326.47
327.38
sub Total
(D) =
B+C
2670.24
2678.36
2686.48
2694.60
2702.72
2710.85
2718.97
2727.09
2735.21
2743.33
2751.45
2759.58
2767.70
2775.82
2783.94
2792.06
2800.18
2808.31
2816.43
2824.55
2832.67
2840.79
2848.91
2857.04
2865.16
2873.28
2881.40
2889.52
2897.64
2905.77
2913.89
2922.01
2930.13
2938.25
2946.38
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
133.51
133.92
134.32
134.73
135.14
135.54
135.95
136.35
136.76
137.17
137.57
137.98
138.38
138.79
139.20
139.60
140.01
140.42
140.82
141.23
141.63
142.04
142.45
142.85
143.26
143.66
144.07
144.48
144.88
145.29
145.69
146.10
146.51
146.91
147.32

14
OH&CP,Sc
Rate
F=
(D+E)
2803.75
2812.28
2820.80
2829.33
2837.86
2846.39
2854.92
2863.44
2871.97
2880.50
2889.03
2897.55
2906.08
2914.61
2923.14
2931.67
2940.19
2948.72
2957.25
2965.78
2974.30
2982.83
2991.36
2999.89
3008.42
3016.94
3025.47
3034.00
3042.53
3051.05
3059.58
3068.11
3076.64
3085.17
3093.69
2492.22
2499.80
2507.38
2514.96
2522.54
2530.12
2537.70
2545.28
2552.86
2560.44
2568.02
2575.60
2583.18
2590.76
2598.34
2605.93
2613.51
2621.09
2628.67
2636.25
2643.83
2651.41
2658.99
2666.57
2674.15
2681.73
2689.31
2696.89
2704.47
2712.05
2719.63
2727.21
2734.79
2742.37
2749.95
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
SSR
RATE
With 14%
OHCP (A)
2676.84
2685.07
2693.30
2701.53
2709.76
2717.99
2726.22
2734.45
2742.68
2750.91
2759.14
2767.37
2775.60
2783.83
2792.06
2800.29
2808.52
2816.75
2824.98
2833.21
2841.44
2849.67
2857.90
2866.13
2874.36
2882.59
2890.82
2899.05
2907.28
2915.51
2923.74
2931.97
2940.20
2948.43
2956.66
Withou
14%
OHCP
(B)
2348.11
2355.32
2362.54
2369.76
2376.98
2384.20
2391.42
2398.64
2405.86
2413.08
2420.30
2427.52
2434.74
2441.96
2449.18
2456.39
2463.61
2470.83
2478.05
2485.27
2492.49
2499.71
2506.93
2514.15
2521.37
2528.59
2535.81
2543.03
2550.25
2557.46
2564.68
2571.90
2579.12
2586.34
2593.56
293.51
294.42
295.32
296.22
297.12
298.03
298.93
299.83
300.73
301.63
302.54
303.44
304.34
305.24
306.15
307.05
307.95
308.85
309.76
310.66
311.56
312.46
313.37
314.27
315.17
316.07
316.98
317.88
318.78
319.68
320.59
321.49
322.39
323.29
324.20
sub Total
(D) =
B+C
2641.62
2649.74
2657.86
2665.98
2674.11
2682.23
2690.35
2698.47
2706.59
2714.71
2722.84
2730.96
2739.08
2747.20
2755.32
2763.44
2771.57
2779.69
2787.81
2795.93
2804.05
2812.17
2820.30
2828.42
2836.54
2844.66
2852.78
2860.90
2869.03
2877.15
2885.27
2893.39
2901.51
2909.63
2917.76
VAT
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
132.08
132.49
132.89
133.30
133.71
134.11
134.52
134.92
135.33
135.74
136.14
136.55
136.95
137.36
137.77
138.17
138.58
138.98
139.39
139.80
140.20
140.61
141.01
141.42
141.83
142.23
142.64
143.05
143.45
143.86
144.26
144.67
145.08
145.48
145.89
2773.70
2782.23
2790.75
2799.28
2807.81
2816.34
2824.87
2833.39
2841.92
2850.45
2858.98
2867.51
2876.03
2884.56
2893.09
2901.62
2910.14
2918.67
2927.20
2935.73
2944.26
2952.78
2961.31
2969.84
2978.37
2986.89
2995.42
3003.95
3012.48
3021.01
3029.53
3038.06
3046.59
3055.12
3063.64
2465.51
2473.09
2480.67
2488.25
2495.83
2503.41
2510.99
2518.57
2526.15
2533.73
2541.31
2548.89
2556.47
2564.05
2571.63
2579.21
2586.79
2594.38
2601.96
2609.54
2617.12
2624.70
2632.28
2639.86
2647.44
2655.02
2662.60
2670.18
2677.76
2685.34
2692.92
2700.50
2708.08
2715.66
2723.24
pipes 1000
AP-SOR-13-14
Rate
G=F/1.125
3278.95
3288.16
3297.37
lead
348
349
350
SSR
RATE
With 14%
OHCP (A)
2993.89
3002.12
3010.35
SSR Rate
Withou
14%
OHCP
(B)
2626.22
2633.44
2640.66
OH&CP@
12.50% on
SSR rate
(C)
328.28
329.18
330.08
sub Total
(D) =
B+C
2954.50
2962.62
2970.74
pipes 900
VAT
@5% on
Sub-total
(E)=
(D) x 5%
147.72
148.13
148.54

14
OH&CP,Sc
Rate
F=
(D+E)
3102.22
3110.75
3119.28
2757.53
2765.11
2772.69
OH&CP@
12.50% on
SSR rate
(C)
SSR Rate
lead
348
349
350
SSR
Withou
RATE
14%
With 14% OHCP
OHCP (A)
(B)
2964.89 2600.78
2973.12 2608.00
2981.35 2615.22
325.10
326.00
326.90
sub Total
(D) =
B+C
2925.88
2934.00
2942.12
VAT
with
14
Sub-total OH&CP,Sc
Rate
(E)=
harges,VA G=F/1.125
(D) x 5%
T
F=
(D+E)
146.29
146.70
147.11
3072.17
3080.70
3089.23
2730.82
2738.40
2745.98
pipes 600
lead
0
0.5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
SSR RATE
With 14%
OHCP (A)
0
81.00
81.00
81.00
81.00
81.00
81.00
84.75
88.50
92.25
96.00
99.75
103.50
107.25
111.00
114.75
118.50
122.25
126.00
129.75
133.50
137.25
141.00
144.75
148.50
152.25
156.00
159.75
163.50
167.25
171.00
174.75
178.50
182.25
SSR Rate
Withou
14%
OHCP
(B)
0
71.05
71.05
71.05
71.05
71.05
71.05
74.34
77.63
80.92
84.21
87.50
90.79
94.08
97.37
100.66
103.95
107.24
110.53
113.82
117.11
120.39
123.68
126.97
130.26
133.55
136.84
140.13
143.42
146.71
150.00
153.29
156.58
159.87
OH&CP@
12.50% on
SSR rate
(C)
0
8.88
8.88
8.88
8.88
8.88
8.88
9.29
9.70
10.12
10.53
10.94
11.35
11.76
12.17
12.58
12.99
13.40
13.82
14.23
14.64
15.05
15.46
15.87
16.28
16.69
17.11
17.52
17.93
18.34
18.75
19.16
19.57
19.98
sub Total
(D) =
B+C
0
79.93
79.93
79.93
79.93
79.93
79.93
83.63
87.34
91.04
94.74
98.44
102.14
105.84
109.54
113.24
116.94
120.64
124.34
128.04
131.74
135.44
139.14
142.85
146.55
150.25
153.95
157.65
161.35
165.05
168.75
172.45
176.15
179.85
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
0
4.00
4.00
4.00
4.00
4.00
4.00
4.18
4.37
4.55
4.74
4.92
5.11
5.29
5.48
5.66
5.85
6.03
6.22
6.40
6.59
6.77
6.96
7.14
7.33
7.51
7.70
7.88
8.07
8.25
8.44
8.62
8.81
8.99

14
OH&CP,Sch
Rate
arges,VAT G=F/1.125
F=
(D+E)
0
83.93
83.93
83.93
83.93
83.93
83.93
87.82
91.70
95.59
99.47
103.36
107.25
111.13
115.02
118.90
122.79
126.67
130.56
134.44
138.33
142.22
146.10
149.99
153.87
157.76
161.64
165.53
169.42
173.30
177.19
181.07
184.96
188.84
74.61
74.61
74.61
74.61
74.61
74.61
78.06
81.51
84.97
88.42
91.88
95.33
98.78
102.24
105.69
109.14
112.60
116.05
119.51
122.96
126.41
129.87
133.32
136.78
140.23
143.68
147.14
150.59
154.05
157.50
160.95
164.41
167.86
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
(B)
lead OHCP (A)
0
0
0
0.5
35.00
30.70
1
35.00
30.70
2
35.00
30.70
3
35.00
30.70
4
35.00
30.70
5
35.00
30.70
6
35.97
31.55
7
36.94
32.40
8
37.91
33.25
9
38.88
34.11
10
39.85
34.96
11
40.82
35.81
12
41.79
36.66
13
42.76
37.51
14
43.73
38.36
15
44.70
39.21
16
45.67
40.06
17
46.64
40.91
18
47.61
41.76
19
48.58
42.61
20
49.55
43.46
21
50.52
44.32
22
51.49
45.17
23
52.46
46.02
24
53.43
46.87
25
54.40
47.72
26
55.37
48.57
27
56.34
49.42
28
57.31
50.27
29
58.28
51.12
30
59.25
51.97
31
60.22
52.82
32
61.19
53.68
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
0
3.84
3.84
3.84
3.84
3.84
3.84
3.94
4.05
4.16
4.26
4.37
4.48
4.58
4.69
4.79
4.90
5.01
5.11
5.22
5.33
5.43
5.54
5.65
5.75
5.86
5.96
6.07
6.18
6.28
6.39
6.50
6.60
6.71
0
34.54
34.54
34.54
34.54
34.54
34.54
35.50
36.45
37.41
38.37
39.33
40.28
41.24
42.20
43.15
44.11
45.07
46.03
46.98
47.94
48.90
49.86
50.81
51.77
52.73
53.68
54.64
55.60
56.56
57.51
58.47
59.43
60.38
VAT
Total cost with AP-SOR-13@5% on Sub- OH&CP,Scha
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
0
1.73
1.73
1.73
1.73
1.73
1.73
1.77
1.82
1.87
1.92
1.97
2.01
2.06
2.11
2.16
2.21
2.25
2.30
2.35
2.40
2.44
2.49
2.54
2.59
2.64
2.68
2.73
2.78
2.83
2.88
2.92
2.97
3.02
0
36.27
36.27
36.27
36.27
36.27
36.27
37.27
38.28
39.28
40.29
41.29
42.30
43.30
44.31
45.31
46.32
47.32
48.33
49.33
50.34
51.34
52.35
53.35
54.36
55.36
56.37
57.37
58.38
59.38
60.39
61.39
62.40
63.40
32.24
32.24
32.24
32.24
32.24
32.24
33.13
34.02
34.92
35.81
36.70
37.60
38.49
39.38
40.28
41.17
42.06
42.96
43.85
44.74
45.64
46.53
47.43
48.32
49.21
50.11
51.00
51.89
52.79
53.68
54.57
55.47
56.36
pipes 600
lead
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
SSR RATE
With 14%
OHCP (A)
186.00
189.75
193.50
197.25
201.00
204.75
208.50
212.25
216.00
219.75
223.50
227.25
231.00
234.75
238.50
242.25
246.00
249.75
253.50
257.25
261.00
264.75
268.50
272.25
276.00
279.75
283.50
287.25
291.00
294.75
298.50
302.25
306.00
309.75
313.50
SSR Rate
Withou
14%
OHCP
(B)
163.16
166.45
169.74
173.03
176.32
179.61
182.89
186.18
189.47
192.76
196.05
199.34
202.63
205.92
209.21
212.50
215.79
219.08
222.37
225.66
228.95
232.24
235.53
238.82
242.11
245.39
248.68
251.97
255.26
258.55
261.84
265.13
268.42
271.71
275.00
OH&CP@
12.50% on
SSR rate
(C)
20.39
20.81
21.22
21.63
22.04
22.45
22.86
23.27
23.68
24.10
24.51
24.92
25.33
25.74
26.15
26.56
26.97
27.38
27.80
28.21
28.62
29.03
29.44
29.85
30.26
30.67
31.09
31.50
31.91
32.32
32.73
33.14
33.55
33.96
34.38
sub Total
(D) =
B+C
183.55
187.25
190.95
194.65
198.36
202.06
205.76
209.46
213.16
216.86
220.56
224.26
227.96
231.66
235.36
239.06
242.76
246.46
250.16
253.87
257.57
261.27
264.97
268.67
272.37
276.07
279.77
283.47
287.17
290.87
294.57
298.27
301.97
305.67
309.38
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
9.18
9.36
9.55
9.73
9.92
10.10
10.29
10.47
10.66
10.84
11.03
11.21
11.40
11.58
11.77
11.95
12.14
12.32
12.51
12.69
12.88
13.06
13.25
13.43
13.62
13.80
13.99
14.17
14.36
14.54
14.73
14.91
15.10
15.28
15.47

14
OH&CP,Sch
Rate
arges,VAT G=F/1.125
F=
(D+E)
192.73
196.62
200.50
204.39
208.27
212.16
216.04
219.93
223.82
227.70
231.59
235.47
239.36
243.24
247.13
251.02
254.90
258.79
262.67
266.56
270.44
274.33
278.22
282.10
285.99
289.87
293.76
297.64
301.53
305.42
309.30
313.19
317.07
320.96
324.84
171.32
174.77
178.22
181.68
185.13
188.59
192.04
195.49
198.95
202.40
205.86
209.31
212.76
216.22
219.67
223.13
226.58
230.03
233.49
236.94
240.39
243.85
247.30
250.76
254.21
257.66
261.12
264.57
268.03
271.48
274.93
278.39
281.84
285.30
288.75
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
(B)
lead OHCP (A)
33
62.16
54.53
34
63.13
55.38
35
64.10
56.23
36
65.07
57.08
37
66.04
57.93
38
67.01
58.78
39
67.98
59.63
40
68.95
60.48
41
69.92
61.33
42
70.89
62.18
43
71.86
63.04
44
72.83
63.89
45
73.80
64.74
46
74.77
65.59
47
75.74
66.44
48
76.71
67.29
49
77.68
68.14
50
78.65
68.99
51
79.62
69.84
52
80.59
70.69
53
81.56
71.54
54
82.53
72.39
55
83.50
73.25
56
84.47
74.10
57
85.44
74.95
58
86.41
75.80
59
87.38
76.65
60
88.35
77.50
61
89.32
78.35
62
90.29
79.20
63
91.26
80.05
64
92.23
80.90
65
93.20
81.75
66
94.17
82.61
67
95.14
83.46
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
6.82
6.92
7.03
7.13
7.24
7.35
7.45
7.56
7.67
7.77
7.88
7.99
8.09
8.20
8.30
8.41
8.52
8.62
8.73
8.84
8.94
9.05
9.16
9.26
9.37
9.47
9.58
9.69
9.79
9.90
10.01
10.11
10.22
10.33
10.43
61.34
62.30
63.26
64.21
65.17
66.13
67.09
68.04
69.00
69.96
70.91
71.87
72.83
73.79
74.74
75.70
76.66
77.62
78.57
79.53
80.49
81.44
82.40
83.36
84.32
85.27
86.23
87.19
88.14
89.10
90.06
91.02
91.97
92.93
93.89
VAT
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
3.07
3.11
3.16
3.21
3.26
3.31
3.35
3.40
3.45
3.50
3.55
3.59
3.64
3.69
3.74
3.79
3.83
3.88
3.93
3.98
4.02
4.07
4.12
4.17
4.22
4.26
4.31
4.36
4.41
4.46
4.50
4.55
4.60
4.65
4.69
64.41
65.41
66.42
67.42
68.43
69.43
70.44
71.44
72.45
73.46
74.46
75.47
76.47
77.48
78.48
79.49
80.49
81.50
82.50
83.51
84.51
85.52
86.52
87.53
88.53
89.54
90.54
91.55
92.55
93.56
94.56
95.57
96.57
97.58
98.58
57.25
58.15
59.04
59.93
60.83
61.72
62.61
63.51
64.40
65.29
66.19
67.08
67.97
68.87
69.76
70.65
71.55
72.44
73.33
74.23
75.12
76.01
76.91
77.80
78.69
79.59
80.48
81.38
82.27
83.16
84.06
84.95
85.84
86.74
87.63
pipes 600
lead
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
SSR RATE
With 14%
OHCP (A)
317.25
321.00
324.75
328.50
332.25
336.00
339.75
343.50
347.25
351.00
354.75
358.50
362.25
366.00
369.75
373.50
377.25
381.00
384.75
388.50
392.25
396.00
399.75
403.50
407.25
411.00
414.75
418.50
422.25
426.00
429.75
433.50
437.25
441.00
444.75
SSR Rate
Withou
14%
OHCP
(B)
278.29
281.58
284.87
288.16
291.45
294.74
298.03
301.32
304.61
307.89
311.18
314.47
317.76
321.05
324.34
327.63
330.92
334.21
337.50
340.79
344.08
347.37
350.66
353.95
357.24
360.53
363.82
367.11
370.39
373.68
376.97
380.26
383.55
386.84
390.13
OH&CP@
12.50% on
SSR rate
(C)
34.79
35.20
35.61
36.02
36.43
36.84
37.25
37.66
38.08
38.49
38.90
39.31
39.72
40.13
40.54
40.95
41.37
41.78
42.19
42.60
43.01
43.42
43.83
44.24
44.65
45.07
45.48
45.89
46.30
46.71
47.12
47.53
47.94
48.36
48.77
sub Total
(D) =
B+C
313.08
316.78
320.48
324.18
327.88
331.58
335.28
338.98
342.68
346.38
350.08
353.78
357.48
361.18
364.88
368.59
372.29
375.99
379.69
383.39
387.09
390.79
394.49
398.19
401.89
405.59
409.29
412.99
416.69
420.39
424.10
427.80
431.50
435.20
438.90
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
15.65
15.84
16.02
16.21
16.39
16.58
16.76
16.95
17.13
17.32
17.50
17.69
17.87
18.06
18.24
18.43
18.61
18.80
18.98
19.17
19.35
19.54
19.72
19.91
20.09
20.28
20.46
20.65
20.83
21.02
21.20
21.39
21.57
21.76
21.94

14
OH&CP,Sch
Rate
arges,VAT G=F/1.125
F=
(D+E)
328.73
332.62
336.50
340.39
344.27
348.16
352.04
355.93
359.81
363.70
367.59
371.47
375.36
379.24
383.13
387.01
390.90
394.79
398.67
402.56
406.44
410.33
414.21
418.10
421.99
425.87
429.76
433.64
437.53
441.41
445.30
449.19
453.07
456.96
460.84
292.20
295.66
299.11
302.57
306.02
309.47
312.93
316.38
319.84
323.29
326.74
330.20
333.65
337.11
340.56
344.01
347.47
350.92
354.38
357.83
361.28
364.74
368.19
371.64
375.10
378.55
382.01
385.46
388.91
392.37
395.82
399.28
402.73
406.18
409.64
lead
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
96.11
84.31
97.08
85.16
98.05
86.01
99.02
86.86
99.99
87.71
100.96
88.56
101.93
89.41
102.90
90.26
103.87
91.11
104.84
91.96
105.81
92.82
106.78
93.67
107.75
94.52
108.72
95.37
109.69
96.22
110.66
97.07
111.63
97.92
112.60
98.77
113.57
99.62
114.54
100.47
115.51
101.32
116.48
102.18
117.45
103.03
118.42
103.88
119.39
104.73
120.36
105.58
121.33
106.43
122.30
107.28
123.27
108.13
124.24
108.98
125.21
109.83
126.18
110.68
127.15
111.54
128.12
112.39
129.09
113.24
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
10.54
10.64
10.75
10.86
10.96
11.07
11.18
11.28
11.39
11.50
11.60
11.71
11.81
11.92
12.03
12.13
12.24
12.35
12.45
12.56
12.67
12.77
12.88
12.98
13.09
13.20
13.30
13.41
13.52
13.62
13.73
13.84
13.94
14.05
14.15
94.85
95.80
96.76
97.72
98.67
99.63
100.59
101.55
102.50
103.46
104.42
105.38
106.33
107.29
108.25
109.20
110.16
111.12
112.08
113.03
113.99
114.95
115.90
116.86
117.82
118.78
119.73
120.69
121.65
122.61
123.56
124.52
125.48
126.43
127.39
VAT
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
4.74
4.79
4.84
4.89
4.93
4.98
5.03
5.08
5.13
5.17
5.22
5.27
5.32
5.36
5.41
5.46
5.51
5.56
5.60
5.65
5.70
5.75
5.80
5.84
5.89
5.94
5.99
6.03
6.08
6.13
6.18
6.23
6.27
6.32
6.37
99.59
100.59
101.60
102.60
103.61
104.61
105.62
106.62
107.63
108.63
109.64
110.64
111.65
112.65
113.66
114.66
115.67
116.67
117.68
118.68
119.69
120.69
121.70
122.70
123.71
124.72
125.72
126.73
127.73
128.74
129.74
130.75
131.75
132.76
133.76
88.52
89.42
90.31
91.20
92.10
92.99
93.88
94.78
95.67
96.56
97.46
98.35
99.24
100.14
101.03
101.92
102.82
103.71
104.60
105.50
106.39
107.28
108.18
109.07
109.96
110.86
111.75
112.64
113.54
114.43
115.33
116.22
117.11
118.01
118.90
pipes 600
lead
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
SSR RATE
With 14%
OHCP (A)
448.50
452.25
456.00
459.75
463.50
467.25
471.00
474.75
478.50
482.25
486.00
489.75
493.50
497.25
501.00
504.75
508.50
512.25
516.00
519.75
523.50
527.25
531.00
534.75
538.50
542.25
546.00
549.75
553.50
557.25
561.00
564.75
568.50
572.25
576.00
SSR Rate
Withou
14%
OHCP
(B)
393.42
396.71
400.00
403.29
406.58
409.87
413.16
416.45
419.74
423.03
426.32
429.61
432.89
436.18
439.47
442.76
446.05
449.34
452.63
455.92
459.21
462.50
465.79
469.08
472.37
475.66
478.95
482.24
485.53
488.82
492.11
495.39
498.68
501.97
505.26
OH&CP@
12.50% on
SSR rate
(C)
49.18
49.59
50.00
50.41
50.82
51.23
51.64
52.06
52.47
52.88
53.29
53.70
54.11
54.52
54.93
55.35
55.76
56.17
56.58
56.99
57.40
57.81
58.22
58.63
59.05
59.46
59.87
60.28
60.69
61.10
61.51
61.92
62.34
62.75
63.16
sub Total
(D) =
B+C
442.60
446.30
450.00
453.70
457.40
461.10
464.80
468.50
472.20
475.90
479.61
483.31
487.01
490.71
494.41
498.11
501.81
505.51
509.21
512.91
516.61
520.31
524.01
527.71
531.41
535.12
538.82
542.52
546.22
549.92
553.62
557.32
561.02
564.72
568.42
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
22.13
22.31
22.50
22.69
22.87
23.06
23.24
23.43
23.61
23.80
23.98
24.17
24.35
24.54
24.72
24.91
25.09
25.28
25.46
25.65
25.83
26.02
26.20
26.39
26.57
26.76
26.94
27.13
27.31
27.50
27.68
27.87
28.05
28.24
28.42

14
OH&CP,Sch
Rate
arges,VAT G=F/1.125
F=
(D+E)
464.73
468.61
472.50
476.39
480.27
484.16
488.04
491.93
495.81
499.70
503.59
507.47
511.36
515.24
519.13
523.01
526.90
530.79
534.67
538.56
542.44
546.33
550.21
554.10
557.99
561.87
565.76
569.64
573.53
577.41
581.30
585.19
589.07
592.96
596.84
413.09
416.55
420.00
423.45
426.91
430.36
433.82
437.27
440.72
444.18
447.63
451.09
454.54
457.99
461.45
464.90
468.36
471.81
475.26
478.72
482.17
485.63
489.08
492.53
495.99
499.44
502.89
506.35
509.80
513.26
516.71
520.16
523.62
527.07
530.53
lead
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
130.06
114.09
131.03
114.94
132.00
115.79
132.97
116.64
133.94
117.49
134.91
118.34
135.88
119.19
136.85
120.04
137.82
120.89
138.79
121.75
139.76
122.60
140.73
123.45
141.70
124.30
142.67
125.15
143.64
126.00
144.61
126.85
145.58
127.70
146.55
128.55
147.52
129.40
148.49
130.25
149.46
131.11
150.43
131.96
151.40
132.81
152.37
133.66
153.34
134.51
154.31
135.36
155.28
136.21
156.25
137.06
157.22
137.91
158.19
138.76
159.16
139.61
160.13
140.46
161.10
141.32
162.07
142.17
163.04
143.02
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
14.26
14.37
14.47
14.58
14.69
14.79
14.90
15.01
15.11
15.22
15.32
15.43
15.54
15.64
15.75
15.86
15.96
16.07
16.18
16.28
16.39
16.49
16.60
16.71
16.81
16.92
17.03
17.13
17.24
17.35
17.45
17.56
17.66
17.77
17.88
128.35
129.31
130.26
131.22
132.18
133.13
134.09
135.05
136.01
136.96
137.92
138.88
139.84
140.79
141.75
142.71
143.66
144.62
145.58
146.54
147.49
148.45
149.41
150.37
151.32
152.28
153.24
154.19
155.15
156.11
157.07
158.02
158.98
159.94
160.89
VAT
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
6.42
6.47
6.51
6.56
6.61
6.66
6.70
6.75
6.80
6.85
6.90
6.94
6.99
7.04
7.09
7.14
7.18
7.23
7.28
7.33
7.37
7.42
7.47
7.52
7.57
7.61
7.66
7.71
7.76
7.81
7.85
7.90
7.95
8.00
8.04
134.77
135.77
136.78
137.78
138.79
139.79
140.80
141.80
142.81
143.81
144.82
145.82
146.83
147.83
148.84
149.84
150.85
151.85
152.86
153.86
154.87
155.87
156.88
157.88
158.89
159.89
160.90
161.90
162.91
163.91
164.92
165.92
166.93
167.93
168.94
119.79
120.69
121.58
122.47
123.37
124.26
125.15
126.05
126.94
127.83
128.73
129.62
130.51
131.41
132.30
133.19
134.09
134.98
135.87
136.77
137.66
138.55
139.45
140.34
141.23
142.13
143.02
143.91
144.81
145.70
146.59
147.49
148.38
149.28
150.17
pipes 600
lead
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
SSR RATE
With 14%
OHCP (A)
579.75
583.50
587.25
591.00
594.75
598.50
602.25
606.00
609.75
613.50
617.25
621.00
624.75
628.50
632.25
636.00
639.75
643.50
647.25
651.00
654.75
658.50
662.25
666.00
669.75
673.50
677.25
681.00
684.75
688.50
692.25
696.00
699.75
703.50
707.25
SSR Rate
Withou
14%
OHCP
(B)
508.55
511.84
515.13
518.42
521.71
525.00
528.29
531.58
534.87
538.16
541.45
544.74
548.03
551.32
554.61
557.89
561.18
564.47
567.76
571.05
574.34
577.63
580.92
584.21
587.50
590.79
594.08
597.37
600.66
603.95
607.24
610.53
613.82
617.11
620.39
OH&CP@
12.50% on
SSR rate
(C)
63.57
63.98
64.39
64.80
65.21
65.63
66.04
66.45
66.86
67.27
67.68
68.09
68.50
68.91
69.33
69.74
70.15
70.56
70.97
71.38
71.79
72.20
72.62
73.03
73.44
73.85
74.26
74.67
75.08
75.49
75.90
76.32
76.73
77.14
77.55
sub Total
(D) =
B+C
572.12
575.82
579.52
583.22
586.92
590.63
594.33
598.03
601.73
605.43
609.13
612.83
616.53
620.23
623.93
627.63
631.33
635.03
638.73
642.43
646.13
649.84
653.54
657.24
660.94
664.64
668.34
672.04
675.74
679.44
683.14
686.84
690.54
694.24
697.94
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
28.61
28.79
28.98
29.16
29.35
29.53
29.72
29.90
30.09
30.27
30.46
30.64
30.83
31.01
31.20
31.38
31.57
31.75
31.94
32.12
32.31
32.49
32.68
32.86
33.05
33.23
33.42
33.60
33.79
33.97
34.16
34.34
34.53
34.71
34.90

14
OH&CP,Sch
Rate
arges,VAT G=F/1.125
F=
(D+E)
600.73
604.61
608.50
612.38
616.27
620.16
624.04
627.93
631.81
635.70
639.58
643.47
647.36
651.24
655.13
659.01
662.90
666.78
670.67
674.56
678.44
682.33
686.21
690.10
693.98
697.87
701.76
705.64
709.53
713.41
717.30
721.18
725.07
728.96
732.84
533.98
537.43
540.89
544.34
547.80
551.25
554.70
558.16
561.61
565.07
568.52
571.97
575.43
578.88
582.34
585.79
589.24
592.70
596.15
599.61
603.06
606.51
609.97
613.42
616.88
620.33
623.78
627.24
630.69
634.14
637.60
641.05
644.51
647.96
651.41
lead
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
164.01
143.87
164.98
144.72
165.95
145.57
166.92
146.42
167.89
147.27
168.86
148.12
169.83
148.97
170.80
149.82
171.77
150.68
172.74
151.53
173.71
152.38
174.68
153.23
175.65
154.08
176.62
154.93
177.59
155.78
178.56
156.63
179.53
157.48
180.50
158.33
181.47
159.18
182.44
160.04
183.41
160.89
184.38
161.74
185.35
162.59
186.32
163.44
187.29
164.29
188.26
165.14
189.23
165.99
190.20
166.84
191.17
167.69
192.14
168.54
193.11
169.39
194.08
170.25
195.05
171.10
196.02
171.95
196.99
172.80
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
17.98
18.09
18.20
18.30
18.41
18.52
18.62
18.73
18.83
18.94
19.05
19.15
19.26
19.37
19.47
19.58
19.69
19.79
19.90
20.00
20.11
20.22
20.32
20.43
20.54
20.64
20.75
20.86
20.96
21.07
21.17
21.28
21.39
21.49
21.60
161.85
162.81
163.77
164.72
165.68
166.64
167.60
168.55
169.51
170.47
171.42
172.38
173.34
174.30
175.25
176.21
177.17
178.13
179.08
180.04
181.00
181.95
182.91
183.87
184.83
185.78
186.74
187.70
188.65
189.61
190.57
191.53
192.48
193.44
194.40
VAT
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
8.09
8.14
8.19
8.24
8.28
8.33
8.38
8.43
8.48
8.52
8.57
8.62
8.67
8.71
8.76
8.81
8.86
8.91
8.95
9.00
9.05
9.10
9.15
9.19
9.24
9.29
9.34
9.38
9.43
9.48
9.53
9.58
9.62
9.67
9.72
169.94
170.95
171.95
172.96
173.96
174.97
175.98
176.98
177.99
178.99
180.00
181.00
182.01
183.01
184.02
185.02
186.03
187.03
188.04
189.04
190.05
191.05
192.06
193.06
194.07
195.07
196.08
197.08
198.09
199.09
200.10
201.10
202.11
203.11
204.12
151.06
151.96
152.85
153.74
154.64
155.53
156.42
157.32
158.21
159.10
160.00
160.89
161.78
162.68
163.57
164.46
165.36
166.25
167.14
168.04
168.93
169.82
170.72
171.61
172.50
173.40
174.29
175.18
176.08
176.97
177.86
178.76
179.65
180.54
181.44
pipes 600
lead
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
SSR RATE
With 14%
OHCP (A)
711.00
714.75
718.50
722.25
726.00
729.75
733.50
737.25
741.00
744.75
748.50
752.25
756.00
759.75
763.50
767.25
771.00
774.75
778.50
782.25
786.00
789.75
793.50
797.25
801.00
804.75
808.50
812.25
816.00
819.75
823.50
827.25
831.00
834.75
838.50
SSR Rate
Withou
14%
OHCP
(B)
623.68
626.97
630.26
633.55
636.84
640.13
643.42
646.71
650.00
653.29
656.58
659.87
663.16
666.45
669.74
673.03
676.32
679.61
682.89
686.18
689.47
692.76
696.05
699.34
702.63
705.92
709.21
712.50
715.79
719.08
722.37
725.66
728.95
732.24
735.53
OH&CP@
12.50% on
SSR rate
(C)
77.96
78.37
78.78
79.19
79.61
80.02
80.43
80.84
81.25
81.66
82.07
82.48
82.89
83.31
83.72
84.13
84.54
84.95
85.36
85.77
86.18
86.60
87.01
87.42
87.83
88.24
88.65
89.06
89.47
89.88
90.30
90.71
91.12
91.53
91.94
sub Total
(D) =
B+C
701.64
705.35
709.05
712.75
716.45
720.15
723.85
727.55
731.25
734.95
738.65
742.35
746.05
749.75
753.45
757.15
760.86
764.56
768.26
771.96
775.66
779.36
783.06
786.76
790.46
794.16
797.86
801.56
805.26
808.96
812.66
816.37
820.07
823.77
827.47
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
35.08
35.27
35.45
35.64
35.82
36.01
36.19
36.38
36.56
36.75
36.93
37.12
37.30
37.49
37.67
37.86
38.04
38.23
38.41
38.60
38.78
38.97
39.15
39.34
39.52
39.71
39.89
40.08
40.26
40.45
40.63
40.82
41.00
41.19
41.37

14
OH&CP,Sch
Rate
arges,VAT G=F/1.125
F=
(D+E)
736.73
740.61
744.50
748.38
752.27
756.16
760.04
763.93
767.81
771.70
775.58
779.47
783.36
787.24
791.13
795.01
798.90
802.78
806.67
810.56
814.44
818.33
822.21
826.10
829.98
833.87
837.75
841.64
845.53
849.41
853.30
857.18
861.07
864.95
868.84
654.87
658.32
661.78
665.23
668.68
672.14
675.59
679.05
682.50
685.95
689.41
692.86
696.32
699.77
703.22
706.68
710.13
713.59
717.04
720.49
723.95
727.40
730.86
734.31
737.76
741.22
744.67
748.13
751.58
755.03
758.49
761.94
765.39
768.85
772.30
lead
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
197.96
173.65
198.93
174.50
199.90
175.35
200.87
176.20
201.84
177.05
202.81
177.90
203.78
178.75
204.75
179.61
205.72
180.46
206.69
181.31
207.66
182.16
208.63
183.01
209.60
183.86
210.57
184.71
211.54
185.56
212.51
186.41
213.48
187.26
214.45
188.11
215.42
188.96
216.39
189.82
217.36
190.67
218.33
191.52
219.30
192.37
220.27
193.22
221.24
194.07
222.21
194.92
223.18
195.77
224.15
196.62
225.12
197.47
226.09
198.32
227.06
199.18
228.03
200.03
229.00
200.88
229.97
201.73
230.94
202.58
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
21.71
21.81
21.92
22.03
22.13
22.24
22.34
22.45
22.56
22.66
22.77
22.88
22.98
23.09
23.20
23.30
23.41
23.51
23.62
23.73
23.83
23.94
24.05
24.15
24.26
24.37
24.47
24.58
24.68
24.79
24.90
25.00
25.11
25.22
25.32
195.36
196.31
197.27
198.23
199.18
200.14
201.10
202.06
203.01
203.97
204.93
205.88
206.84
207.80
208.76
209.71
210.67
211.63
212.59
213.54
214.50
215.46
216.41
217.37
218.33
219.29
220.24
221.20
222.16
223.12
224.07
225.03
225.99
226.94
227.90
VAT
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
9.77
9.82
9.86
9.91
9.96
10.01
10.05
10.10
10.15
10.20
10.25
10.29
10.34
10.39
10.44
10.49
10.53
10.58
10.63
10.68
10.73
10.77
10.82
10.87
10.92
10.96
11.01
11.06
11.11
11.16
11.20
11.25
11.30
11.35
11.40
205.12
206.13
207.13
208.14
209.14
210.15
211.15
212.16
213.16
214.17
215.17
216.18
217.18
218.19
219.19
220.20
221.20
222.21
223.21
224.22
225.23
226.23
227.24
228.24
229.25
230.25
231.26
232.26
233.27
234.27
235.28
236.28
237.29
238.29
239.30
182.33
183.23
184.12
185.01
185.91
186.80
187.69
188.59
189.48
190.37
191.27
192.16
193.05
193.95
194.84
195.73
196.63
197.52
198.41
199.31
200.20
201.09
201.99
202.88
203.77
204.67
205.56
206.45
207.35
208.24
209.13
210.03
210.92
211.81
212.71
pipes 600
lead
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
SSR RATE
With 14%
OHCP (A)
842.25
846.00
849.75
853.50
857.25
861.00
864.75
868.50
872.25
876.00
879.75
883.50
887.25
891.00
894.75
898.50
902.25
906.00
909.75
913.50
917.25
921.00
924.75
928.50
932.25
936.00
939.75
943.50
947.25
951.00
954.75
958.50
962.25
966.00
969.75
SSR Rate
Withou
14%
OHCP
(B)
738.82
742.11
745.39
748.68
751.97
755.26
758.55
761.84
765.13
768.42
771.71
775.00
778.29
781.58
784.87
788.16
791.45
794.74
798.03
801.32
804.61
807.89
811.18
814.47
817.76
821.05
824.34
827.63
830.92
834.21
837.50
840.79
844.08
847.37
850.66
OH&CP@
12.50% on
SSR rate
(C)
92.35
92.76
93.17
93.59
94.00
94.41
94.82
95.23
95.64
96.05
96.46
96.88
97.29
97.70
98.11
98.52
98.93
99.34
99.75
100.16
100.58
100.99
101.40
101.81
102.22
102.63
103.04
103.45
103.87
104.28
104.69
105.10
105.51
105.92
106.33
sub Total
(D) =
B+C
831.17
834.87
838.57
842.27
845.97
849.67
853.37
857.07
860.77
864.47
868.17
871.88
875.58
879.28
882.98
886.68
890.38
894.08
897.78
901.48
905.18
908.88
912.58
916.28
919.98
923.68
927.38
931.09
934.79
938.49
942.19
945.89
949.59
953.29
956.99
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
41.56
41.74
41.93
42.11
42.30
42.48
42.67
42.85
43.04
43.22
43.41
43.59
43.78
43.96
44.15
44.33
44.52
44.70
44.89
45.07
45.26
45.44
45.63
45.81
46.00
46.18
46.37
46.55
46.74
46.92
47.11
47.29
47.48
47.66
47.85

14
OH&CP,Sch
Rate
arges,VAT G=F/1.125
F=
(D+E)
872.73
876.61
880.50
884.38
888.27
892.15
896.04
899.93
903.81
907.70
911.58
915.47
919.35
923.24
927.13
931.01
934.90
938.78
942.67
946.55
950.44
954.33
958.21
962.10
965.98
969.87
973.75
977.64
981.53
985.41
989.30
993.18
997.07
1000.95
1004.84
775.76
779.21
782.66
786.12
789.57
793.03
796.48
799.93
803.39
806.84
810.30
813.75
817.20
820.66
824.11
827.57
831.02
834.47
837.93
841.38
844.84
848.29
851.74
855.20
858.65
862.11
865.56
869.01
872.47
875.92
879.38
882.83
886.28
889.74
893.19
lead
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
231.91
203.43
232.88
204.28
233.85
205.13
234.82
205.98
235.79
206.83
236.76
207.68
237.73
208.54
238.70
209.39
239.67
210.24
240.64
211.09
241.61
211.94
242.58
212.79
243.55
213.64
244.52
214.49
245.49
215.34
246.46
216.19
247.43
217.04
248.40
217.89
249.37
218.75
250.34
219.60
251.31
220.45
252.28
221.30
253.25
222.15
254.22
223.00
255.19
223.85
256.16
224.70
257.13
225.55
258.10
226.40
259.07
227.25
260.04
228.11
261.01
228.96
261.98
229.81
262.95
230.66
263.92
231.51
264.89
232.36
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
25.43
25.54
25.64
25.75
25.85
25.96
26.07
26.17
26.28
26.39
26.49
26.60
26.71
26.81
26.92
27.02
27.13
27.24
27.34
27.45
27.56
27.66
27.77
27.88
27.98
28.09
28.19
28.30
28.41
28.51
28.62
28.73
28.83
28.94
29.04
228.86
229.82
230.77
231.73
232.69
233.64
234.60
235.56
236.52
237.47
238.43
239.39
240.35
241.30
242.26
243.22
244.17
245.13
246.09
247.05
248.00
248.96
249.92
250.88
251.83
252.79
253.75
254.70
255.66
256.62
257.58
258.53
259.49
260.45
261.40
VAT
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
11.44
11.49
11.54
11.59
11.63
11.68
11.73
11.78
11.83
11.87
11.92
11.97
12.02
12.07
12.11
12.16
12.21
12.26
12.30
12.35
12.40
12.45
12.50
12.54
12.59
12.64
12.69
12.74
12.78
12.83
12.88
12.93
12.97
13.02
13.07
240.30
241.31
242.31
243.32
244.32
245.33
246.33
247.34
248.34
249.35
250.35
251.36
252.36
253.37
254.37
255.38
256.38
257.39
258.39
259.40
260.40
261.41
262.41
263.42
264.42
265.43
266.43
267.44
268.44
269.45
270.45
271.46
272.46
273.47
274.47
213.60
214.49
215.39
216.28
217.18
218.07
218.96
219.86
220.75
221.64
222.54
223.43
224.32
225.22
226.11
227.00
227.90
228.79
229.68
230.58
231.47
232.36
233.26
234.15
235.04
235.94
236.83
237.72
238.62
239.51
240.40
241.30
242.19
243.08
243.98
pipes 600
lead
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
SSR RATE
With 14%
OHCP (A)
973.50
977.25
981.00
984.75
988.50
992.25
996.00
999.75
1003.50
1007.25
1011.00
1014.75
1018.50
1022.25
1026.00
1029.75
1033.50
1037.25
1041.00
1044.75
1048.50
1052.25
1056.00
1059.75
1063.50
1067.25
1071.00
1074.75
1078.50
1082.25
1086.00
1089.75
1093.50
1097.25
1101.00
SSR Rate
Withou
14%
OHCP
(B)
853.95
857.24
860.53
863.82
867.11
870.39
873.68
876.97
880.26
883.55
886.84
890.13
893.42
896.71
900.00
903.29
906.58
909.87
913.16
916.45
919.74
923.03
926.32
929.61
932.89
936.18
939.47
942.76
946.05
949.34
952.63
955.92
959.21
962.50
965.79
OH&CP@
12.50% on
SSR rate
(C)
106.74
107.15
107.57
107.98
108.39
108.80
109.21
109.62
110.03
110.44
110.86
111.27
111.68
112.09
112.50
112.91
113.32
113.73
114.14
114.56
114.97
115.38
115.79
116.20
116.61
117.02
117.43
117.85
118.26
118.67
119.08
119.49
119.90
120.31
120.72
sub Total
(D) =
B+C
960.69
964.39
968.09
971.79
975.49
979.19
982.89
986.60
990.30
994.00
997.70
1001.40
1005.10
1008.80
1012.50
1016.20
1019.90
1023.60
1027.30
1031.00
1034.70
1038.40
1042.11
1045.81
1049.51
1053.21
1056.91
1060.61
1064.31
1068.01
1071.71
1075.41
1079.11
1082.81
1086.51
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
48.03
48.22
48.40
48.59
48.77
48.96
49.14
49.33
49.51
49.70
49.88
50.07
50.25
50.44
50.63
50.81
51.00
51.18
51.37
51.55
51.74
51.92
52.11
52.29
52.48
52.66
52.85
53.03
53.22
53.40
53.59
53.77
53.96
54.14
54.33

14
OH&CP,Sch
Rate
arges,VAT G=F/1.125
F=
(D+E)
1008.73
1012.61
1016.50
1020.38
1024.27
1028.15
1032.04
1035.93
1039.81
1043.70
1047.58
1051.47
1055.35
1059.24
1063.13
1067.01
1070.90
1074.78
1078.67
1082.55
1086.44
1090.32
1094.21
1098.10
1101.98
1105.87
1109.75
1113.64
1117.52
1121.41
1125.30
1129.18
1133.07
1136.95
1140.84
896.64
900.10
903.55
907.01
910.46
913.91
917.37
920.82
924.28
927.73
931.18
934.64
938.09
941.55
945.00
948.45
951.91
955.36
958.82
962.27
965.72
969.18
972.63
976.09
979.54
982.99
986.45
989.90
993.36
996.81
1000.26
1003.72
1007.17
1010.63
1014.08
lead
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
265.86
233.21
266.83
234.06
267.80
234.91
268.77
235.76
269.74
236.61
270.71
237.46
271.68
238.32
272.65
239.17
273.62
240.02
274.59
240.87
275.56
241.72
276.53
242.57
277.50
243.42
278.47
244.27
279.44
245.12
280.41
245.97
281.38
246.82
282.35
247.68
283.32
248.53
284.29
249.38
285.26
250.23
286.23
251.08
287.20
251.93
288.17
252.78
289.14
253.63
290.11
254.48
291.08
255.33
292.05
256.18
293.02
257.04
293.99
257.89
294.96
258.74
295.93
259.59
296.90
260.44
297.87
261.29
298.84
262.14
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
29.15
29.26
29.36
29.47
29.58
29.68
29.79
29.90
30.00
30.11
30.21
30.32
30.43
30.53
30.64
30.75
30.85
30.96
31.07
31.17
31.28
31.38
31.49
31.60
31.70
31.81
31.92
32.02
32.13
32.24
32.34
32.45
32.55
32.66
32.77
262.36
263.32
264.28
265.23
266.19
267.15
268.11
269.06
270.02
270.98
271.93
272.89
273.85
274.81
275.76
276.72
277.68
278.63
279.59
280.55
281.51
282.46
283.42
284.38
285.34
286.29
287.25
288.21
289.16
290.12
291.08
292.04
292.99
293.95
294.91
VAT
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
13.12
13.17
13.21
13.26
13.31
13.36
13.41
13.45
13.50
13.55
13.60
13.64
13.69
13.74
13.79
13.84
13.88
13.93
13.98
14.03
14.08
14.12
14.17
14.22
14.27
14.31
14.36
14.41
14.46
14.51
14.55
14.60
14.65
14.70
14.75
275.48
276.49
277.49
278.50
279.50
280.51
281.51
282.52
283.52
284.53
285.53
286.54
287.54
288.55
289.55
290.56
291.56
292.57
293.57
294.58
295.58
296.59
297.59
298.60
299.60
300.61
301.61
302.62
303.62
304.63
305.63
306.64
307.64
308.65
309.65
244.87
245.76
246.66
247.55
248.44
249.34
250.23
251.13
252.02
252.91
253.81
254.70
255.59
256.49
257.38
258.27
259.17
260.06
260.95
261.85
262.74
263.63
264.53
265.42
266.31
267.21
268.10
268.99
269.89
270.78
271.67
272.57
273.46
274.35
275.25
pipes 600
lead
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
SSR RATE
With 14%
OHCP (A)
1104.75
1108.50
1112.25
1116.00
1119.75
1123.50
1127.25
1131.00
1134.75
1138.50
1142.25
1146.00
1149.75
1153.50
1157.25
1161.00
1164.75
1168.50
1172.25
1176.00
1179.75
1183.50
1187.25
1191.00
1194.75
1198.50
1202.25
1206.00
1209.75
1213.50
1217.25
1221.00
1224.75
1228.50
1232.25
SSR Rate
Withou
14%
OHCP
(B)
969.08
972.37
975.66
978.95
982.24
985.53
988.82
992.11
995.39
998.68
1001.97
1005.26
1008.55
1011.84
1015.13
1018.42
1021.71
1025.00
1028.29
1031.58
1034.87
1038.16
1041.45
1044.74
1048.03
1051.32
1054.61
1057.89
1061.18
1064.47
1067.76
1071.05
1074.34
1077.63
1080.92
OH&CP@
12.50% on
SSR rate
(C)
121.13
121.55
121.96
122.37
122.78
123.19
123.60
124.01
124.42
124.84
125.25
125.66
126.07
126.48
126.89
127.30
127.71
128.13
128.54
128.95
129.36
129.77
130.18
130.59
131.00
131.41
131.83
132.24
132.65
133.06
133.47
133.88
134.29
134.70
135.12
sub Total
(D) =
B+C
1090.21
1093.91
1097.62
1101.32
1105.02
1108.72
1112.42
1116.12
1119.82
1123.52
1127.22
1130.92
1134.62
1138.32
1142.02
1145.72
1149.42
1153.13
1156.83
1160.53
1164.23
1167.93
1171.63
1175.33
1179.03
1182.73
1186.43
1190.13
1193.83
1197.53
1201.23
1204.93
1208.63
1212.34
1216.04
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
54.51
54.70
54.88
55.07
55.25
55.44
55.62
55.81
55.99
56.18
56.36
56.55
56.73
56.92
57.10
57.29
57.47
57.66
57.84
58.03
58.21
58.40
58.58
58.77
58.95
59.14
59.32
59.51
59.69
59.88
60.06
60.25
60.43
60.62
60.80

14
OH&CP,Sch
Rate
arges,VAT G=F/1.125
F=
(D+E)
1144.72
1148.61
1152.50
1156.38
1160.27
1164.15
1168.04
1171.92
1175.81
1179.70
1183.58
1187.47
1191.35
1195.24
1199.12
1203.01
1206.90
1210.78
1214.67
1218.55
1222.44
1226.32
1230.21
1234.10
1237.98
1241.87
1245.75
1249.64
1253.52
1257.41
1261.30
1265.18
1269.07
1272.95
1276.84
1017.53
1020.99
1024.44
1027.89
1031.35
1034.80
1038.26
1041.71
1045.16
1048.62
1052.07
1055.53
1058.98
1062.43
1065.89
1069.34
1072.80
1076.25
1079.70
1083.16
1086.61
1090.07
1093.52
1096.97
1100.43
1103.88
1107.34
1110.79
1114.24
1117.70
1121.15
1124.61
1128.06
1131.51
1134.97
lead
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
299.81
262.99
300.78
263.84
301.75
264.69
302.72
265.54
303.69
266.39
304.66
267.25
305.63
268.10
306.60
268.95
307.57
269.80
308.54
270.65
309.51
271.50
310.48
272.35
311.45
273.20
312.42
274.05
313.39
274.90
314.36
275.75
315.33
276.61
316.30
277.46
317.27
278.31
318.24
279.16
319.21
280.01
320.18
280.86
321.15
281.71
322.12
282.56
323.09
283.41
324.06
284.26
325.03
285.11
326.00
285.96
326.97
286.82
327.94
287.67
328.91
288.52
329.88
289.37
330.85
290.22
331.82
291.07
332.79
291.92
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
32.87
32.98
33.09
33.19
33.30
33.41
33.51
33.62
33.72
33.83
33.94
34.04
34.15
34.26
34.36
34.47
34.58
34.68
34.79
34.89
35.00
35.11
35.21
35.32
35.43
35.53
35.64
35.75
35.85
35.96
36.06
36.17
36.28
36.38
36.49
295.87
296.82
297.78
298.74
299.69
300.65
301.61
302.57
303.52
304.48
305.44
306.39
307.35
308.31
309.27
310.22
311.18
312.14
313.10
314.05
315.01
315.97
316.92
317.88
318.84
319.80
320.75
321.71
322.67
323.63
324.58
325.54
326.50
327.45
328.41
VAT
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
14.79
14.84
14.89
14.94
14.98
15.03
15.08
15.13
15.18
15.22
15.27
15.32
15.37
15.42
15.46
15.51
15.56
15.61
15.65
15.70
15.75
15.80
15.85
15.89
15.94
15.99
16.04
16.09
16.13
16.18
16.23
16.28
16.32
16.37
16.42
310.66
311.66
312.67
313.67
314.68
315.68
316.69
317.69
318.70
319.70
320.71
321.71
322.72
323.72
324.73
325.73
326.74
327.75
328.75
329.76
330.76
331.77
332.77
333.78
334.78
335.79
336.79
337.80
338.80
339.81
340.81
341.82
342.82
343.83
344.83
276.14
277.03
277.93
278.82
279.71
280.61
281.50
282.39
283.29
284.18
285.08
285.97
286.86
287.76
288.65
289.54
290.44
291.33
292.22
293.12
294.01
294.90
295.80
296.69
297.58
298.48
299.37
300.26
301.16
302.05
302.94
303.84
304.73
305.62
306.52
pipes 600
lead
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
SSR RATE
With 14%
OHCP (A)
1236.00
1239.75
1243.50
1247.25
1251.00
1254.75
1258.50
1262.25
1266.00
1269.75
1273.50
1277.25
1281.00
1284.75
1288.50
1292.25
1296.00
1299.75
1303.50
1307.25
1311.00
1314.75
1318.50
1322.25
1326.00
1329.75
1333.50
1337.25
1341.00
1344.75
1348.50
1352.25
1356.00
1359.75
1363.50
SSR Rate
Withou
14%
OHCP
(B)
1084.21
1087.50
1090.79
1094.08
1097.37
1100.66
1103.95
1107.24
1110.53
1113.82
1117.11
1120.39
1123.68
1126.97
1130.26
1133.55
1136.84
1140.13
1143.42
1146.71
1150.00
1153.29
1156.58
1159.87
1163.16
1166.45
1169.74
1173.03
1176.32
1179.61
1182.89
1186.18
1189.47
1192.76
1196.05
OH&CP@
12.50% on
SSR rate
(C)
135.53
135.94
136.35
136.76
137.17
137.58
137.99
138.40
138.82
139.23
139.64
140.05
140.46
140.87
141.28
141.69
142.11
142.52
142.93
143.34
143.75
144.16
144.57
144.98
145.39
145.81
146.22
146.63
147.04
147.45
147.86
148.27
148.68
149.10
149.51
sub Total
(D) =
B+C
1219.74
1223.44
1227.14
1230.84
1234.54
1238.24
1241.94
1245.64
1249.34
1253.04
1256.74
1260.44
1264.14
1267.85
1271.55
1275.25
1278.95
1282.65
1286.35
1290.05
1293.75
1297.45
1301.15
1304.85
1308.55
1312.25
1315.95
1319.65
1323.36
1327.06
1330.76
1334.46
1338.16
1341.86
1345.56
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%
60.99
61.17
61.36
61.54
61.73
61.91
62.10
62.28
62.47
62.65
62.84
63.02
63.21
63.39
63.58
63.76
63.95
64.13
64.32
64.50
64.69
64.87
65.06
65.24
65.43
65.61
65.80
65.98
66.17
66.35
66.54
66.72
66.91
67.09
67.28

14
OH&CP,Sch
Rate
arges,VAT G=F/1.125
F=
(D+E)
1280.72
1284.61
1288.50
1292.38
1296.27
1300.15
1304.04
1307.92
1311.81
1315.69
1319.58
1323.47
1327.35
1331.24
1335.12
1339.01
1342.89
1346.78
1350.67
1354.55
1358.44
1362.32
1366.21
1370.09
1373.98
1377.87
1381.75
1385.64
1389.52
1393.41
1397.29
1401.18
1405.07
1408.95
1412.84
1138.42
1141.88
1145.33
1148.78
1152.24
1155.69
1159.14
1162.60
1166.05
1169.51
1172.96
1176.41
1179.87
1183.32
1186.78
1190.23
1193.68
1197.14
1200.59
1204.05
1207.50
1210.95
1214.41
1217.86
1221.32
1224.77
1228.22
1231.68
1235.13
1238.59
1242.04
1245.49
1248.95
1252.40
1255.86
lead
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
333.76
292.77
334.73
293.62
335.70
294.47
336.67
295.32
337.64
296.18
338.61
297.03
339.58
297.88
340.55
298.73
341.52
299.58
342.49
300.43
343.46
301.28
344.43
302.13
345.40
302.98
346.37
303.83
347.34
304.68
348.31
305.54
349.28
306.39
350.25
307.24
351.22
308.09
352.19
308.94
353.16
309.79
354.13
310.64
355.10
311.49
356.07
312.34
357.04
313.19
358.01
314.04
358.98
314.89
359.95
315.75
360.92
316.60
361.89
317.45
362.86
318.30
363.83
319.15
364.80
320.00
365.77
320.85
366.74
321.70
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
36.60
36.70
36.81
36.92
37.02
37.13
37.23
37.34
37.45
37.55
37.66
37.77
37.87
37.98
38.09
38.19
38.30
38.40
38.51
38.62
38.72
38.83
38.94
39.04
39.15
39.26
39.36
39.47
39.57
39.68
39.79
39.89
40.00
40.11
40.21
329.37
330.33
331.28
332.24
333.20
334.15
335.11
336.07
337.03
337.98
338.94
339.90
340.86
341.81
342.77
343.73
344.68
345.64
346.60
347.56
348.51
349.47
350.43
351.38
352.34
353.30
354.26
355.21
356.17
357.13
358.09
359.04
360.00
360.96
361.91
VAT
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
16.47
16.52
16.56
16.61
16.66
16.71
16.76
16.80
16.85
16.90
16.95
16.99
17.04
17.09
17.14
17.19
17.23
17.28
17.33
17.38
17.43
17.47
17.52
17.57
17.62
17.66
17.71
17.76
17.81
17.86
17.90
17.95
18.00
18.05
18.10
345.84
346.84
347.85
348.85
349.86
350.86
351.87
352.87
353.88
354.88
355.89
356.89
357.90
358.90
359.91
360.91
361.92
362.92
363.93
364.93
365.94
366.94
367.95
368.95
369.96
370.96
371.97
372.97
373.98
374.98
375.99
376.99
378.00
379.01
380.01
307.41
308.30
309.20
310.09
310.98
311.88
312.77
313.66
314.56
315.45
316.34
317.24
318.13
319.03
319.92
320.81
321.71
322.60
323.49
324.39
325.28
326.17
327.07
327.96
328.85
329.75
330.64
331.53
332.43
333.32
334.21
335.11
336.00
336.89
337.79
pipes 600
lead
348
349
350
SSR RATE
With 14%
OHCP (A)
1367.25
1371.00
1374.75
SSR Rate
Withou
14%
OHCP
(B)
1199.34
1202.63
1205.92
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
pipes 300
VAT
@5% on
Sub-total
(E)=
(D) x 5%

14
OH&CP,Sch
Rate
arges,VAT G=F/1.125
F=
(D+E)
lead
149.92
150.33
150.74
1349.26
1352.96
1356.66
67.46
67.65
67.83
1416.72
1420.61
1424.49
1259.31 348
1262.76 349
1266.22 350
SSR Rate
SSR RATE Withou 14%
With 14%
OHCP
OHCP (A)
(B)
367.71
322.55
368.68
323.40
369.65
324.25
OH&CP@
12.50% on
SSR rate
(C)
sub Total
(D) =
B+C
40.32
40.43
40.53
362.87
363.83
364.79
VAT
14
total (E)=
rges,VAT
Rate
(D) x 5%
F=
G=F/1.125
(D+E)
18.14
18.19
18.24
381.02
382.02
383.03
338.68
339.57
340.47
Name of Work :Providing B.T on R/F _________________________________________________________

As per IS 458
NP3 - RCC pipes made by Casting process
Present
Cement
Rate
Variation in cost of
Variation in cost of
Steel Rate Present Cement (S2-S1)/1000 X Steel (S2-S1)/1000 X
adopted steel Rate
Ws
Ws
Dia in mm
300
50
0.78
1.53
0.054978
2.4936
5100
6090.00
46000
43575.00
19.59
-6.05
450
65
0.78
1.9
0.105165
2.908
5100
6090.00
46000
43575.00
37.48
-7.05
600
75
1.18
2.2
0.159043
3.644
5100
6090.00
46000
43575.00
56.68
-8.84
700
85
1.18
4.87
0.209623
6.6344
5100
6090.00
46000
43575.00
74.71
-16.09
900
100
2.66
11.55
0.314159
15.596
5100
6090.00
46000
43575.00
111.97
-37.82
1000
115
2.66
15.7
0.402831
20.244
5100
6090.00
46000
43575.00
143.57
-49.09
1200
125
3.55
21.25
0.520326
0.07316
27.35
5100
6090.00
46000
43575.00
185.44
-66.32
CST @
5%
CST @
5%
CST @
5%
CST @
5%
CST @
5%
296.21
CED
12.36%
651.68
Final pipe rate

6220.37
113.30
1081.45
524.70
5008.34
90.70
865.70
255.46
2438.42
Steel kgs/m
Longi
spiral
CC qty in steel qty in

cum
kgs
Cement
Rate
adopted
Barrel
thickness in mm
Min. cement for NP3 pipes = 360 kg/ cum

Cement Rate
1
2
3
4
5
1000mm Dia NP3

Class
1000mm Dia
Collar
900mm Dia NP3
Class
900mm Dia Collar
600mm Dia NP3
Class
SSR13-14
Rate
5178.00
variation
cost of
cement
and steel
94.48
908.00
8.65
4171.00
74.15
726.00
7.78
2019.00
47.84
51.50
238.49
CED
12.36%
41.22
116.12
CED
12.36%
CED
12.36%
600mm Dia Collar
364.00
4.01
300mm Dia NP3

Class
300mm Dia Collar
791.00
13.54
124.00
1.47
CST @
5%
CST @
5%
CST @
5%
20.68
45.20
7.05
CED
12.36%
45.49
434.18
99.44
949.18
15.51
148.03
Total
Variation
13.54
30.43
47.84
58.62
74.15
94.48
119.12
1.1200
Name of Work :Providing B.T on R/F _________________________________________________________

As per IS 458
NP3 - RCC Collars
Dia in
mm
Caulking
space in
mm
thickness
in mm
length
in mm
CC qty
in cum
steel qty
in kgs
Cement
Rate
adopted
Present
Cement
Rate
300
16
30
150
0.11
0.22
0.0065
0.3564
5100.00
6090.00
46000.00
43575.00
2.33
-0.86
1.47
450
19
35
200
0.15
0.6
0.0144
0.822
5100.00
6090.00
46000.00
43575.00
5.12
-1.99
3.13
600
19
40
200
0.23
1.05
0.0208
1.406
5100.00
6090.00
46000.00
43575.00
7.42
-3.41
4.01
700
19
45
200
0.23
1.85
0.0269
2.302
5100.00
6090.00
46000.00
43575.00
9.6
-5.58
4.02
900
19
55
200
0.33
2.25
0.0412
2.85
5100.00
6090.00
46000.00
43575.00
14.69
-6.91
7.78
1000
19
60
200
0.33
3.09
0.0501
3.7908
5100.00
6090.00
46000.00
43575.00
17.84
-9.19
8.65
1200
19
75
200
0.5
5.08
0.0737
6.1896
5100.00
6090.00
46000.00
43575.00
26.25
-15.01
11.24
Steel
Longi
spiral
Steel Rate Present

adopted steel Rate
Variation in cost of Variation in cost of

Cement (S2Steel (S2-S1)/1000
S1)/1000 X Ws
X Ws
Total
Variation

Model PMGSY Road Datas 2013-14-SSR

Hochgeladen von

Dokumentinformationen

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Model PMGSY Road Datas 2013-14-SSR

Hochgeladen von

Copyright:

Verfügbare Formate

LEAD STATEMENT ( AS PER SSR 2013-14)

Name of the Work:Sl

Providing B.T on R/F _________________________________________________________

Name of the Quarry

FOR ROAD WORKS

Sand for filling

60-63mm HBG metal

50 -55mm HBG Metal

40-45mm HBG Metal

19 - 22mm HBG metal

40-45mm HBG M/C Metal

17 20 mm HBG M/C Metal -SS5

18 12 mm HBG M/C Metal-SS5

Name of the Quarry

19 10 mm HBG M/C Metal-SS5

20 2.36 mm Below Material ( HBG

22 Soling stone 150mm

23 Jeddy stone 450-600mm

24 Emulsion (SS-1) (Chennai)

25 Emulsion (RS-1) (Chennai)

26 Bitumen bulk 60/70 grade

28 1000mm Dia Collar

29 900mm Dia NP3 Class

30 900mm Dia Collar

31 600mm Dia NP3 Class

32 600mm Dia Collar

33 300mm Dia NP3 Class

34 300mm Dia Collar

36 HYSD steel Fe-415

38 M.S 6mm dia bars, MS Flats

35 Cement OPC (as on Mar-13)

Water Cost allowed

1) Certified that the HBG metal obtained by Blasting.

Name of the Quarry

RATE ANALYSIS (ROAD WORK) - SSR- 2013-14

Clearing and Grubbing Road Land

Unit =10 Sqm

Taking Out put = 100 Cum

Dozer D-50 for spreading @200 cum per hour

Tractor with grader for grading @ 25 cum per hour

RBR- Gravel / Soil - Aggregate Base (Table 400.2)

Taking out put = 300 cum

Basic rate of Granular sub base cum

Over head charges & Contractors profit

RBR- Selected Earth Shoulders (Table 407 &

Taking out put = 300 cum

Tractor with rotavator @ 25 cum per hour

Over head charges & Contractors profit

RBR- Gravel / Soil - Aggregate Base (Table 400.1)

Taking out put = 300 cum

RBR- WBM Grading 2 (using Graded Metal)

Binding Material @ 0.06 cum per 10 sqm for

Water tanker 6kl capacity

Basic rate for 360 Cum

Rate per Cum

RBR- WBM Grading 3 (using Graded Metal)

40-45 mm IRC HBG Metal M/C ( 82% of

Water tanker 6kl capacity

Basic rate for 360 Cum

RBR- Wet Mix Macadam

By Mechanical Means with 1 km lead

Water tanker 6kl capacity

Fine aggregate/crushed sand 2.36 mm to 75

Basic rate of WMM for 100Cum