Item Description Unit Quantity Rate Rs. P Cost Rs.

P Remarks
No.
1 2 3 4 5 6 7
28 Cement Concrete Pavement
Construction of un-reinforced, dowel jointed, plain cement
concrete pavement over a prepared sub base with 43 grade
cement @ 400 kg per cum, coarse and fine aggregate
conforming to IS 383, maximum size of coarse aggregate
not exceeding 25 mm,adopting hand guided semi
mechanism method
Unit = cum
Taking output = 75 cum (172.5 tonne)
a) Labour
Mate day 7.000 338.00 2366.00
Mason 1st class day 5.000 448.00 2240.00
Mason 2nd class day 5.000 388.00 1940.00
Mazdoor day 129.000 298.00 38442.00
Mazdoor skilled day 6.000 388.00 2328.00
Mazdoor semiskilled day 6.00 338.00 2028.00
Surveyor day 2.000 448.00 896.00
Bhisti day 14.000 338.00 4732.00
Blacksmith. day 1.000 388.00 388.00
55360.00
b) Machinery
Cement concrete Mixture 0.28/0.4 cum capacity with hour 36.000 153.91 5540.87
weigh batcher.
Niddle vibrator hour 9.000 92.17 829.57
Screed vibrator hour 9.000 92.17 829.57
Plate vibrator hour 9.000 92.17 829.57
Concrete joint cutting machine . hour 4.000 260.87 1043.48
Water tanker6 KL capacity hour 5.000 506.09 2530.43
Air compressor. hour 2.000 179.13 358.26
11961.75

c) Material
Crushed stone coarse aggregates of 25mm and cum 67.500 1139.52 76917.86
12.5mm nominal size @ 0.90 cum/cum of concrete
conforming to clause 602.2.4. .(20+11.2)/2
Sand as per IS: 383 and conforming to clause 602.2.4 cum 33.750 56.19 1896.41
@ 0.45 cum/cum of concrete
Cement 43 grade @ 400 kg/cum of concrete tonne 29.600 5407.29 160055.78
Separation Membrane of impermeable plastic sheeting sqm 412.500 2.36 973.50
125 micron thick
25 mm mild steel dowel bars of grade S 240 Kg 161.700 46.39 7501.26
Sealant primer tonne 5 28.33 141.65
Joint sealant liter 19.00 42.02 798.38
Jute rope 12 mm dia with 5% wastage. Mtr 90.00 9.76 878.40
De bonding strip 3.7x10mmx5mm Mtr 90.00 48.78 4390.20
Cutout of rubber filter board for polythene Nos 483.000 4.26 2057.58
seathing,covering 2/3rd dowel bar with 5% wastege.
Super plastisizer admixture IS marked as per 9103- liter 122.000 31.50 3843.00
1999 @ 0.5 per cent by weight of cement
Curing compound liter 131.250 31.50 4134.38
Cost of water KL 18.000 10.00 180.00
Pre moulded Joint filler, 25 mm thick for expansion joint. sqm 3.000 1109.24 3327.72
Item Description Unit Quantity Rate Rs. P Cost Rs. P Remarks
No.
1 2 3 4 5 6 7
2,67,096.12
Add 1% for Misc. Materials 2670.96
269767.08
d) Add for form work 3% on (a+b+c) 10112.66
Total 347201.49
e) Overhead charges @ 7.5% on (a+b) 26040.11
f) Contractor's profit @ 7.5% on (a+b+c+d) 26040.11
g) Royalty & carriage
Cement 43 grade @ 400 kg/cum of concrete tonne 29.600 219.33 6492.17
Crushed stone coarse aggregates of 25mm and cum 67.500 561.27 37885.73
12.5mm nominal size
Sand cum 33.750 303.44 10241.10
Steel Kg 161.700 0.219 35.41
Cost for 75cum = a+b+c+d+e+f+g 453936.12
Rate per cum = (a+b+c+d+e+f+g)/75 6052.48
Add 1% for Labour Welfare Cess. 60.52
6113.00 /Cum.
Say 6113.00 /Cum.