Plain

Code
Sr. No. Descripition Unit Quantity Rate Cost Total
No.
(In Rs.) (In Rs.) (In Rs.)
1 2 3 4 5 6 7 8
27.17 Prime Coat @ 0.85kg per sqm
Providing and applying primer coat with bitumen emulsion SS 1 Sqm
on prepared surface of granular base including cleaning of road
surface and spraying primer at the rate of 0.85kg/sqm complete
as per technical clause 502 of MORT&H specifications

I Materials
(i) Bulk Bitumen Emulsion SS at site of work tonne 0.00085 20316.00 17.27

Total - I 17.27

Add contractor's profit @ 10% i.e. on Rs. 17.27 = 1.73

Total = 19.00

Add Labour cess @ 1% i.e. on Rs. 18.997 = 0.19

Cost for 1 Sqm 19.19

Cost for 1 Sqm 19.19 19.19

II Labour
Taking output 3500 Sqm
(i) Mate Day 0.08 151.44 12.12

(ii) Mazdoor Unskilled (Semi Skilled Lower) Day 2.00 143.81 287.62

Machinery
(iii) Mechanical Broom hour 2.80 345.00 966.00

(iv) Air Compressor 250cfm hour 2.80 309.00 865.20

(v) Emulsion pressure distributor hour 2.00 774.00 1548.00

(vi) Water tanker 6 KL capacity hour 1.00 250.00 250.00

Total - II 3928.94

Sundries such as traffic management during construction, 78.58

watch and ward, minor T&P, water charges etc. @ 2% i.e. on
Rs.3928.94 =
Total = 4007.52

Add contractor's profit & Overhead Charges @ 21.5% i.e. on 861.62

Rs.4007.52 =
Total = 4869.14

Add Labour cess @ 1% i.e. on Rs.4869.1368 = 48.69

Labour for 3500 Sqm 4917.83

Labour for 1 sqm 1.41

Cost for 1 sqm

Add 10% for sub mountainous region

Labour for 1 sqm 1.41

Cost for 1 sqm 20.59

Add c.p. = 65% 13.4

Total Cost per sqm = 33.99

JE / AE (C-I ) SDE (C-I ) DE (C-I )

GMADA Mohali