Project : Construction of PEB and allied works for warehouse in MIHAN notified

Rate Analysis
Tack coat 60/70 grade @ 1 kg/sqm
sr. no.
Description
Unit
Qty
Details of cost for 100 sqm.
A)
MATERIAL
1
Bitumen 60/70
tonne
0.100
2
L.D.O.
Lit
0.90
B)
Material for Cleaning the road surface
1
Wire brush
each
0.05
2
Soft brush
each
0.12
3
Gunny bags
L.S.
7.80
4
Spray unit
day
0.05
5
Sundries
L.S.
9.10
C)
Labour
a)
For Cleaning
1
mate
day
0.06
2
Beldar
day
1.46
b)
For heating Bitumen
1
Beldar
day
0.19
c)
For applying tack coat
1
Beldar
day
0.47
TOTAL
Add 1% for water charges
Add 2% administration charges
Add 5% for taxes
Add 15% contractors profit
TOTAL
Cost for 100 Sqm.
Cost for 1 Sqm.
Say Rs 69.00/ Sqm

nd allied works for warehouse in MIHAN notified area.

Rate Analysis
coat 60/70 grade @ 1 kg/sqm
Rate
Amount

51000.00
64.00

5100.00
57.60

15.00
12.00
2.00
300.00
1.00

0.75
1.44
15.60
15.00
9.10

200.00
175.00

12.00
255.50

175.00

33.25

175.00

82.25
5582.49
55.82
111.65
279.12
837.37
6866.46
6866.46
68.66

Project : Construction of PEB and allied works for warehouse in MIHAN notifi

Bitumen Macadam 75mm thick 60/70 grade @ 3.5%, 63.91 cum per da
sr. no.

Description

Unit

Qty

Details of cost for 63.91 cum.( OR 157.220 M.T. )

Taking density 2.46 gm/cc
Gross wt. of mix= 157.220 M.T.
Crushed stone agg. Weight = 157.220 - 5.50 = 151.72
Assuming density of stone agg. 1450 kg/cum
A)

MATERIAL

Bitumen 60/70 @ 3.5% of 157.22 MT

tonne

5.50

LDO @ 9.0 Lit /Ton

Lit

49.50

Aggregate 20 mm @ 25% of 151.72 x ( 1/1.45 )

cum

26.16

Aggregate 10 mm @ 55% of 151.72 x ( 1/1.45 )

cum

57.55

Aggregate 6 mm @ 10% of 151.72 x ( 1/1.45 )

cum

10.46

Stone dust @ 10% of 151.72 x ( 1/1.45 )

cum

10.46

B)

Carriage of stone Aggregate up to 5 km to 10 km

Aggregate 20 mm @ 25% of 151.72 x ( 1/1.45 )

cum

26.16

Aggregate 10 mm @ 55% of 151.72 x ( 1/1.45 )

cum

57.55

Aggregate 6 mm @ 10% of 151.72 x ( 1/1.45 )

cum

10.46

Stone dust @ 10% of 151.72 x ( 1/1.45 )

cum

10.46

C)

Labour

Male Coolie

day

14.00

Mistry

day

1.00

Bhisti for road roller

day

3.45

Beldar for taking level / machinery

day

6.00

day

1.00

D)

Hiring charges
Assuming the efficiency as 60% , 7 hours working
capicity 35 tonne avg. per hours
Quantity of asphalt =7 x 35 x 60/100 = 147 MT

Hire charges of Bituminous Plant

Project : Construction of PEB and allied works for warehouse in MIHAN notifi

Bitumen Macadam 75mm thick 60/70 grade @ 3.5%, 63.91 cum per da
sr. no.

E)

Description

Unit

Qty

Hire charges for Loader

day

1.00

Hire charges for Tipper ( 147/(5.19*8))

day

3.54

Hire charges for road roller( 850 SQM/ DAY )

day

1.00

@ 12 lit / engine / hour and 7 hour working=7 x 12 x 3=

252.0

Lit

252.00

For Roller

Lit

63.00

For Loader

Lit

42.00

For Tipper

Lit

196.00

Carriage of Diesel

Lit

553.00

Mobil oil

Lit

3.00

Fuel charges
Two engines for hot mix plant and one for paver finisher

TOTAL
F)

Add 1% for water charges

Add 2% for Administration charges
Add 5% as taxes
Add 15% Contractor profit
TOTAL Amount
Cost for 63.91 cum mix
Cost for 1.0 cum.
Rate per sqm for 75mm bitumen macadam

Say Rs 617/Sqm

rks for warehouse in MIHAN notified area.

0 grade @ 3.5%, 63.91 cum per day

Rate

Amount
2.460022
5.5027

51000.00

280500.00

64.00

3168.00

635.40

16621.19

494.20

28440.70

423.60

4432.32

141.20

1477.44

282.40

7387.19

282.40

16251.83

282.40

2954.88

282.40

2954.88

175.00

2450.00

250.00

250.00

175.00

603.75

175.00

1050.00

12000.00

12000.00

rks for warehouse in MIHAN notified area.

0 grade @ 3.5%, 63.91 cum per day

Rate

Amount

3000.00

3000.00

4000.00

14160.00

3200.00

3200.00

44.60

11239.20

44.60

2809.80

44.60

1873.20

44.60

8741.60

1.50

829.50

200.00

600.00
426995.47
4269.95
8539.91
21349.77
64049.32
525204.43
525204.43
8217.88
616.49