RATE ANALYSIS FOR PAVING SLABS , SIZE 300 X 300 X 40mm

Mix Cement Metal Sand No of Kerbs Description Cement 3/4 Metal Sand Mould oil

1 3 2 30 Unit bag cu.ft. cu.ft. Rate 700.00 60.00 86.00 120.00 Qty 1 3.75 2.5 0.25 Amount 700.00 225.00 215.00 30.00 1,170.00 39.00 0.78 30.00 10.00 10.00 1.00 90.78 20% 18.16 108.94

Material Cost for 30 slabs Material Cost for 1 slab Add 2% for Material Wastage Labor for 1 slab Cement, Sand ocst Mould cost for 1 slab Loading Charges Basic Cost Add Profit Total Cost Unit Rate for supply of Standard Kerbs is set to Rs. 115 Note Above Rate Analysis is based on the following Raw Materials Prices Cement 3/4 Metal Sand Mould Oil 750.00 6,000.00 8,600.00 120.00 (per bag) (per cube) (per cube) (per litre)

RATE ANALYSIS FOR STANDARD KERBS , SIZE 125 X 255X 900mm

Mix Cement Metal Sand No of Kerbs Description Cement 3/4 Metal Sand Mould oil

1 3 2 4.5 Unit bag cu.ft. cu.ft. Rate 700.00 60.00 86.00 120.00 Qty 1 3.75 2.5 0.25 Amount 700.00 225.00 215.00 30.00 1,170.00 260.00 5.20 60.00 20.00 6.00 351.20 15% 52.68 403.88

Material Cost for 4.5 kerbs Material Cost for 1 kerb Add 2% for Material Wastage Labor for 1 kerb Mould cost for 1 kerb Loading Charges Basic Cost Add Profit Total Cost Unit Rate for supply of Standard Kerbs is set to Rs. 400.00 Note Above Rate Analysis is based on the following Raw Materials Prices Cement 3/4 Metal Sand Mould Oil 750.00 6,000.00 8,600.00 120.00 (per bag) (per cube) (per cube) (per litre)

RATE ANALYSIS FOR GRADE 15 READYMIX CONCRETE (SUPPLY AND TRANSPORT WITHIN 15km Description Cement 3/4 Metal Sand Pozzolith 3002 Material Cost per 1m3 Plant Overheads per 1m
3

Unit kg kg kg

Rate 12.54 1.69 1.99 212.00

Qty 250 1050 910 1

Amount 3,136.16 1,776.22 1,810.74 212.00 6,935.12

Labor & Staff Saleries Plant Repair & Maintenance (5%) Electricity Transport within 15km @47/= Basic Cost Profit 6%

240.00 346.76 50.00 636.76 705.00 8,276.87 496.61 8,773.49

Total cost of 1m3 grade 15 Concrete

Note Above Rate Analysis is based on the following Raw Materials Prices Cement 3/4 Metal Sand Pozzolith 3002 12,544.64 7,000.00 8,600.00 212.00 (per ton) (per cube) (per cube) (per litre)

Transport distance exceeding above limit will charge Rs. 40/= per ikm

RATE ANALYSIS FOR GRADE 20 READYMIX CONCRETE (SUPPLY AND TRANSPORT WITHIN 15km Description Cement 3/4 Metal Sand Pozzolith 3002 Material Cost per 1m3 Plant Overheads per 1m
3

Unit kg kg kg

Rate 12.54 1.69 1.99 212.00

Qty 300 1150 770 1.05

Amount 3,763.39 1,945.38 1,532.16 222.60 7,463.54

Labor & Staff Saleries Plant Repair & Maintenance (5%) Electricity Transport within 15km @47/= Basic Cost Profit 6%

240.00 373.18 50.00 663.18 705.00 8,831.72 529.90 9,361.62

Total cost of 1m3 grade 20 Concrete

Note Above Rate Analysis is based on the following Raw Materials Prices Cement 3/4 Metal Sand Pozzolith 3002 12,544.64 7,000.00 8,600.00 212.00 (per ton) (per cube) (per cube) (per litre)

Transport distance exceeding above limit will charge Rs. 40/= per ikm

RATE ANALYSIS FOR GRADE 25 READYMIX CONCRETE (SUPPLY AND TRANSPORT WITHIN 15km) Description Cement 3/4 Metal Sand Pozzolith 3002 Material Cost per 1m3 Plant Overheads per 1m
3

Unit kg kg kg

Rate 12.54 1.69 1.99 212.00

Qty 370 1010 900 1.11145

Amount 4,641.52 1,708.55 1,790.84 235.63 8,376.54

Labor & Staff Saleries Plant Repair & Maintenance (5%) Electricity Transport within 15km @47/= Basic Cost Profit 6%

240.00 418.83 50.00 708.83 705.00 9,790.36 587.42 10,377.79

Total cost of 1m3 grade 25 Concrete

Note Above Rate Analysis is based on the following Raw Materials Prices Cement 3/4 Metal Sand Pozzolith 3002 12,544.64 7,000.00 8,600.00 212.00 (per ton) (per cube) (per cube) (per litre)

Transport distance exceeding above limit will charge Rs. 40/= per ikm

RATE ANALYSIS FOR GRADE 30 READYMIX CONCRETE (SUPPLY AND TRANSPORT WITHIN 15km) Description Cement 3/4 Metal Sand Pozzolith 3002 Material Cost per 1m3 Plant Overheads per 1m
3

Unit kg kg kg

Rate 12.54 1.69 1.99 212.00

Qty 400 1050 825 1.4

Amount 5,017.86 1,776.22 1,641.60 296.80 8,732.48

Labor & Staff Saleries Plant Repair & Maintenance (5%) Electricity Transport within 15km @47/= Basic Cost Profit 6%

240.00 436.62 50.00 726.62 705.00 10,164.10 609.85 10,773.95

Total cost of 1m3 grade 30 Concrete

Note Above Rate Analysis is based on the following Raw Materials Prices Cement 3/4 Metal Sand Pozzolith 3002 12,544.64 7,000.00 8,600.00 212.00 (per ton) (per cube) (per cube) (per litre)

Transport distance exceeding above limit will charge Rs. 40/= per ikm

PRICES FOR READYMIX CONCRETE FROM OTHER SUPPLIERS - CBL SITE

DESCRIPTION

CITY CONCRETE Transport Within 15 for excess km distance Total 10,600.00 11,025.00

Readymix Concrete Grade 15 Readymix Concrete Grade 20 Readymix Concrete Grade 25 Readymix Concrete Grade 30

Prema Readymix Transport Within 15 for excess km distance 10,450.00 1,500.00 10,800.00 1,500.00 11,300.00 1,500.00 11,700.00 1,500.00

ma Readymix

LINK (6% Profit)

Within 15 Transport for Total km excess distance Total 11,950.00 8,770.00 800.00 9,570.00 12,300.00 9,360.00 800.00 10,160.00 12,800.00 10,380.00 800.00 11,180.00 13,200.00 10,770.00 800.00 11,570.00

Rate Analysis for Truck Mixer from Kanduboda to Avissawella Distance per trip (km) No of Trips per day Total Distance(km) Fuel consumpiton (l /km) Diesel Requirement(l ) Description Diesel Driver Cleaner Truck Mixer hire Charges (dry basis) Tyre Wastege Total Rate per 1km (Up & Down) Rate per 1km per 1m3 (Up & Down) Unit l Days Days km km 60 2 120 0.59 70.8 Rate Qty 115.00 900.00 700.00 25.00 10.00 Amount 8,142.00 900.00 700.00 3,000.00 1,200.00 13,942.00 232.37 46.47

70.8 1 1 120 120

30

1394.2