Concrete Rate Analysis
Concrete Rate Analysis
Concrete Rate Analysis
Grade
-----> Slurry M-7.5 M-20 M-25 M-30 M-35 M-40
Material UOM Quantity Rate Amount Quantity Rate Amount Quantity Rate Amount Quantity Rate Amount Quantity Rate Amount Quantity Rate Amount Quantity Rate Amount
Cement Bag 8.00 234.5 1876.00 3.40 234.5 797.30 5.50 234.5 1289.75 5.60 234.5 1313.20 6.30 234.5 1477.35 8.28 234.5 1941.66 8.60 234.5 2016.70
Wastage @ 1% 0.08 234.5 18.76 0.03 234.5 7.97 0.06 234.5 12.90 0.06 234.5 13.13 0.06 234.5 14.77 0.08 234.5 19.42 0.09 234.5 20.17
Fly Ash Kg 0.36 0.00 70.00 0.36 25.20 100.00 0.36 36.00 93.00 0.36 33.48 105.00 0.36 37.80 80.00 0.36 28.80 120.00 0.36 43.20
Wastage @ 5% 0.00 0.36 0.00 7.00 0.36 2.52 10.00 0.36 3.60 9.30 0.36 3.35 10.50 0.36 3.78 8.00 0.36 2.88 12.00 0.36 4.32
20mm Aggregate Cft 24.05 0.00 18.80 24.05 452.06 17.39 24.05 418.22 17.42 24.05 418.86 17.15 24.05 412.47 17.47 24.05 420.13 17.63 24.05 423.96
Wastage @ 7% 24.05 0.00 1.32 24.05 31.64 1.22 24.05 29.28 1.22 24.05 29.32 1.20 24.05 28.87 1.22 24.05 29.41 1.23 24.05 29.68
10mm Aggregate Cft 24.05 0.00 12.86 24.05 309.40 11.96 24.05 287.68 11.99 24.05 288.33 11.77 24.05 283.07 11.99 24.05 288.33 11.03 24.05 265.29
Wastage @ 7% 24.05 0.00 0.90 24.05 21.66 0.84 24.05 20.14 0.84 24.05 20.18 0.82 24.05 19.81 0.84 24.05 20.18 0.77 24.05 18.57
Natural Sand/Stone Dust Cft 20.40 26.484 540.16 17.54 26.484 464.54 17.06 26.484 451.71 17.95 26.484 475.34 17.29 26.484 457.78 16.34 26.484 432.80 20.01 26.484 530.03
Wastage @ 10% 1.43 26.484 37.81 1.23 26.484 32.52 1.19 26.484 31.62 1.26 26.484 33.27 1.21 26.484 32.04 1.14 26.484 30.30 1.40 26.484 37.10
Water Litre 180.00 0.00 180.00 0.00 180.00 0.00 168.00 0.00 170.00 0.00 169.00 0.00 193.00 0.00
Plasticizer Kg 0.00 35.98 0.00 1.68 35.98 60.45 3.38 35.98 121.43 4.10 35.98 147.52 4.62 35.98 166.23 4.45 35.98 160.11 4.30 35.98 154.71
Wastage @ 3% 0.00 35.98 0.00 0.05 35.98 1.81 0.10 35.98 3.64 0.12 35.98 4.43 0.14 35.98 4.99 0.13 35.98 4.80 0.13 35.98 4.64
Plant,Tools & Tackels 395.11 395.11 395.11 395.11 395.11 395.11 395.11
TOTAL COST PER CUM 2900.34 2634.68 3133.57 3208.27 3366.84 3811.34 3984.49
Grade
-----> Slurry M-7.5 M-20 M-25 M-30 M-35 M-40
Material UOM Quantity Rate Amount Quantity Rate Amount Quantity Rate Amount Quantity Rate Amount Quantity Rate Amount Quantity Rate Amount Quantity Rate Amount
Cement Bag 0.00 234.5 0.00 3.40 0.00 5.50 0.00 5.60 0.00 6.30 0.00 7.30 0.00 8.60 0.00
Wastage @ 1% 0.00 234.5 0.00 0.03 0.00 0.06 0.00 0.06 0.00 0.06 0.00 0.07 0.00 0.09 0.00
Fly Ash Kg 0.36 0.00 70.00 0.36 25.20 100.00 0.36 36.00 93.00 0.36 33.48 105.00 0.36 37.80 80.00 0.36 28.80 120.00 0.36 43.20
Wastage @ 5% 0.00 0.36 0.00 7.00 0.36 2.52 10.00 0.36 3.60 9.30 0.36 3.35 10.50 0.36 3.78 8.00 0.36 2.88 12.00 0.36 4.32
20mm Aggregate Cft 24.05 0.00 18.80 24.05 452.06 17.39 24.05 418.22 17.42 24.05 418.86 17.15 24.05 412.47 17.47 24.05 420.13 17.63 24.05 423.96
Wastage @ 7% 24.05 0.00 1.32 24.05 31.64 1.22 24.05 29.28 1.22 24.05 29.32 1.20 24.05 28.87 1.22 24.05 29.41 1.23 24.05 29.68
10mm Aggregate Cft 24.05 0.00 12.86 24.05 309.40 11.96 24.05 287.68 11.99 24.05 288.33 11.77 24.05 283.07 11.99 24.05 288.33 11.03 24.05 265.29
Wastage @ 7% 24.05 0.00 0.90 24.05 21.66 0.84 24.05 20.14 0.84 24.05 20.18 0.82 24.05 19.81 0.84 24.05 20.18 0.77 24.05 18.57
Natural Sand/Stone Dust Cft 20.40 26.484 540.16 17.54 26.484 464.54 17.06 26.484 451.71 17.95 26.484 475.34 17.29 26.484 457.78 16.34 26.484 432.80 20.01 26.484 530.03
Wastage @ 10% 1.43 26.484 37.81 1.23 26.484 32.52 1.19 26.484 31.62 1.26 26.484 33.27 1.21 26.484 32.04 1.14 26.484 30.30 1.40 26.484 37.10
Water Litre 180.00 0.00 180.00 0.00 180.00 0.00 168.00 0.00 170.00 0.00 169.00 0.00 193.00 0.00
Plasticizer Kg 0.00 35.98 0.00 1.68 35.98 60.45 3.38 35.98 121.43 4.10 35.98 147.52 4.62 35.98 166.23 4.45 35.98 160.11 4.30 35.98 154.71
Wastage @ 3% 0.00 35.98 0.00 0.05 35.98 1.81 0.10 35.98 3.64 0.12 35.98 4.43 0.14 35.98 4.99 0.13 35.98 4.80 0.13 35.98 4.64
Plant,Tools & Tackels 395.11 395.11 395.11 395.11 395.11 395.11 395.11
TOTAL COST PER CUM 1005.58 1829.41 1830.92 1881.94 1874.71 1850.26 1947.63
TOTAL 552,148
STAFF DEPLOYED FOR PRODUCTION OF CONCRETE
TOTAL 339,000
SUMMARY
Depriciation Charges 1,073,670.00
Diesel Cost 552,147.75
Staff Salary 339,000.00
Add 1 % Plant Sundary 10,736.70