Rate Analysis for construction of Black top road

Sn

Items 1 Sub grades Preparation of Sub-grade for rehabilitation filling or cutting depth of (10-20cm) Common soil per 1 Sq.m

Description unskilled miscellane. Sub-Total Contractor overhead 15% Sub-Total Vat 13% Grand total with Vat per

Units Quantity m.d. % 0.15 3%

Rate 350

Amount 52.5 1.575 54.075 8.11125 62.18625 8.084213 70.27046 6.530712

Sq.m. Sq.ft

2 Sub-Base course Providing, laying, spreading , watering, levelling and compaction of crusher run material for subbase cource graidng SB1* lead upto 10m ( 10cm thick)

Description

Units Quantity

Rate

Amount

per 1 Cu.m

Skilled Unskilled sub base aggr. ( Gravel size less than 70mm) Diesel Road Roller Sub-Total Contractor overhead 15% Sub-Total Vat 13% Grand total with Vat per Description

m.d. m.d. Cu.m Lit Hr

0.005 1.4

450 350

2.25 490 2210 48.18 89.535 2839.965 425.9948 3265.96 424.5748 3690.535 342.9865 Amount

1.3 1700 0.66 73 0.03 2984.50

Cu.m, Cu.ft Units Quantity Rate

3 Base course Providing, laying, spreading , watering, levelling and compaction of crusher run material for subbase cource graidng SB1* lead upto 10m ( 10cm thick)

Skilled

m.d.

0.005

450

2.25

per 1 Cu.m

Unskilled Base aggr. ( Gravel size less than 20-40mm) Diesel Road Roller Sub-Total Contractor overhead 15% Sub-Total Vat 13% Grand total with Vat per Description

m.d. Cu.m Lit Hr

1.5

350

525 1800 64.24 119.38 2510.87 376.6305 2887.501 375.3751 3262.876 303.2412 Amount

1.2 1500 0.88 73 0.04 2984.50

Cu.m Cu.ft Units Quantity Rate

4 Prime coat Providing and spraying bituminious prime coat MC30 / MC70 incluinding cleaning the road surface using wire, brushes, broom etc. before applying prime coat ( Manual works)

per

1 Lt

Skilled Unskilled Bitumen MC30/MC70 Kerosene Boiler Bitumen Distributor Sub-Total Contractor overhead 15% Sub-Total Vat 13% Grand total with Vat

m.d. m.d. Lt Lit Hr Hr

0.003 450 0.046 350 1.05 69.02 0.1 73 0.014 0.014 4299.25

Lit

1.35 16.1 72.471 7.3 0 60.1895 157.4105 23.61158 181.0221 23.53287 204.5549

5 Premix Carpet Providing, mixing, laying and compaction of premixed carpet ( 20mm thick)

Description Skilled Unskilled Bitumen MC30/MC70 Kerosene Aggregate Roller

Units Quantity m.d. m.d. Lt Lit Cu.m Hr

Rate

Amount 202.5 1575 5314.54 562.1 1800 1492.25

0.45 450 4.5 350 77 69.02 7.7 73 1.2 1500 0.5 2984.50

per

1 Cu.m

Sprayer Sub-Total Contractor overhead 15% Sub-Total Vat 13% Grand total with Vat per

Hr

0.5 4299.25 2149.625 13096.02 1964.402 15060.42 1957.854 Cu.m 17018.27 Cu.ft 482.2024

6 Tact coat over premix carpetting Providing mixing and laying fine slurry mix seal per 100 sq.m

Description Skilled Unskilled Emulsion Cement Aggregate Water Diesel Mixer Pneumatic tyred roller 3% of labour cost for T&P Sub-Total Contractor overhead 15% Sub-Total Vat 13% Grand total with Vat

Units Quantity m.d. m.d. Lt Kg Cu.m Ls Lit Hr Hr 0.2 3 122 8.3 0.49

Rate 450 350 350 11.1 1500

Amount

100 Sq.m

90 1050 42700 92.13 735 10 8.4 75.00 630 0.07 2245.00 157.15 0.55 3824.50 2103.475 34.2 47601.96 7140.293 54742.25 7116.492 100 Sq.m 61858.74 per Sq.m 618.5874 per Sqft 57.48954

7 Kerbs Providing and laying M 15 Precast or Cast in situ concrete in kerbs with 12mm thick 1:3 cement sand mortar bedding and joints including foundation excavation levelling etc. but excluding foundation concrete or sand gravel materials.

Description

Units Quantity

Rate

Amount

Skilled Unskilled

m.d. m.d.

0.1 0.5

450 350

45 175

Nominal Kerb size 38cmX20cmx25cm.(HXBXL) Foundation concrete or sand gravel to be measured and paid separately as required from respective clause of specification.

1m

Concrete ( M20) Cement Sand Water Form work Sub-Total Contractor overhead 15% Sub-Total Vat 13% Grand total with Vat per

Cu.m Kg Cu.m Lit Sq.m

0.076 1.3 0.003 0.5 1

M Ft

7971.1 605.8044 11.1 14.43 1500 4.5 0.10 0.05 534.13 534.13 1378.914 206.8372 1585.752 206.1477 1791.899 546.3107

8 Concrete M15 b) Providing and placing manually mixed cement concrete for the abutement, pier, wall etc, including compaction, curing, testing and lead 30m. etc. all complete as per specification and drawing. (M15)

Description

Units Quantity

Rate

Amount

Skilled Unskilled Cement Sand Water aggregate 10mm & down aggregate 10-20mm aggregate 20-40mm Mixer Vibrator Diesel Petrol Sub-Total Contractor overhead 15% Sub-Total Vat 13% Grand total with Vat per

m.d. m.d. kg Cu.m Ls Cu.m Cu.m Cu.m Hr Hr Lit Lit

0.5 450 3.5 350 260 11.1 0.46 1000 156 0.20 0.11 1500.00 0.24 1500.00 0.53 1500.00 0.6 800.00 0.25 300.00 3 73.00 0.1 102.00

225 1225 2886 460 31.2 165 360 795 480 75 219 10.2 6931.4 1039.71 7971.11 1036.244 9007.354 255.2179

100 Cu.m

cu.m Cu.ft

8 Form work Providing , Preparing and Installing form work & removing afte r completion for Precast elements. (class F3 Finish) i)Square/Rectangular Section a) Using Timber

Description

Units Quantity

Rate

Amount

10 Sq.m

Skilled Unskilled Plywood 9mm thick Timber Nails Sub-Total Contractor overhead 15% Sub-Total Vat 13% Grand total with Vat per

m.d. m.d. Sq.m Cu.m Kg

1.5 2 11 0.2 2

450 350 430.4 5500 65.00

10 Sq.m Sq.m

675 700 4734.4 1100 130 7339.4 1100.91 8440.31 1097.24 9537.55 886.3894