CONCRETE PRODUCTION (GRADE 30) RATIO 1:1:2 MIXED

MATERIALS
QTY/
S/NO. MATERIALS UNIT M3 RATE AMOUNT

1 Cement Bag 10.600 1,850.00 19,610.00

2 Aggregates m3 0.740 4,137.60 3,061.82

3 Sharp Sand m3 0.370 2,345.65 867.89

4 Additive Ltr. 216.20

5 Water Ltr. 168.000 0.50 84.00

COST OF MATERIALS PER M3 23,623.71

EQUIPMENT
DEPRECIATION HIRING TOTAL
S/NO EQUIPMENT QTY. (DAY) (DAY) FUEL AMOUNT

1 Batching Plant 1 10,884.72 10,094.70 - 20,979.42

2 Generator 1 253.13 837.90 15,640.00 16,731.03

3 Truck Mixer 1 2,431.35 8,418.90 7,360.00 18,210.25

4 Blower 1 8.58 7,647.50 2,300.00 9,956.08

5 Cement Sillo 1 540.58 1,689.10 - 2,229.68

6 Loader 1 51.48 19,351.50 5,520.00 24,922.98

TOTAL EQUIPMENT FOR 10 HOURS (PER DAY) 93,029.44

LABOUR
NO. OF
S/NO. DESCRIPTION QTY. RATE/HOUR HOURS AMOUNT

1 Batching Plant Opt. 2 212 10 4,240.00

2 Mixer Driver 1 212 10 2,120.00

3 Blower Opt. 1 212 10 2,120.00

4 Loader Opt. 1 212 10 2,120.00

5 Labour 3 192 10 5,760.00

TOTAL LABOUR FOR 10 HOURS (PER DAY) 16,360.00

Cost of Equipment and Labour

1 Equipment 93,029.44
2 Labour 16,360.00

Total 109,389.44

Total Production per day (M3) 80.00

Total for Production per Hour (M ) = Total Equip + Labour / Prod.

3
1,367.37

Materials + Equipment + Labour C/F 24,991.08

 B/F 24,991.08

ADD LABOUR FOR CASTING SAY 25% 6,247.77

TOTAL COST PER M3 OF CONCRETE GRADE 30 =N= 31,238.85

 CONCRETE PRODUCTION (GRADE 25) RATIO 1:11/2:3 MIXED

MATERIALS
QUANTITY
S/NO. MATERIALS UNIT PER M3 RATE AMOUNT

1 Cement Bag 8.200 1,875.00 15,375.00

2 Aggregates m3 0.860 4,137.60 3,558.34

3 Sharp Sand m3 0.430 2,345.65 1,008.63

4 Water Ltr. 105.000 0.50 52.50

COST OF MATERIALS PER M3 19,994.47

EQUIPMENT
DEPRECIATION HIRING TOTAL
S/NO EQUIPMENT QTY. (DAY) (DAY) FUEL AMOUNT

1 Batching Plant 1 10,884.72 10,094.70 - 20,979.42

2 Generator 1 253.13 837.90 15,640.00 16,731.03

3 Truck Mixer 1 2,431.35 8,418.90 7,360.00 18,210.25

4 Blower 1 8.58 7,647.50 2,300.00 9,956.08

5 Cement Sillo 1 540.58 1,689.10 - 2,229.68

6 Loader 1 51.48 19,351.50 5,520.00 24,922.98

TOTAL EQUIPMENT FOR 10 HOURS (PER DAY) 93,029.44

-

LABOUR
NO. OF
S/NO. DESCRIPTION QTY. RATE/HOUR HOURS AMOUNT

1 Batching Plant Opt. 2 212 10 4,240.00

2 Mixer Driver 1 212 10 2,120.00

3 Blower Opt. 1 212 10 2,120.00

4 Loader Opt. 1 212 10 2,120.00

5 Labour 3 192 10 5,760.00

TOTAL LABOUR FOR 10 HOURS (PER DAY) 16,360.00

Cost of Equipment and Labour

1 Equipment 93,029.44
2 Labour 16,360.00

Total 109,389.44

Total Production per day (M3) 80.00

Total for Production per Hour (M ) = Total Equip + Labour / Prod.

3
1,367.37

Materials + Equipment + Labour 21,361.83

ADD LABOUR FOR CASTING SAY 25% 5,340.46

Final cost of concrete grade 25 per m3 =N= 26,702.29
 CONCRETE PRODUCTION (GRADE 20) RATIO 1:2:4 MIXED

MATERIALS
QTY/
S/NO. MATERIALS UNIT M3 RATE AMOUNT

1 Cement Bag 6.400 1,850.00 11,840.00

2 Aggregates M3 0.900 4,137.60 3,723.84

3 Sharp Sand M3 0.450 2,345.65 1,055.54

4 Water Ltr. 166.950 0.50 83.48

COST OF MATERIALS PER M3 16,702.86

EQUIPMENT
DEPRECIATION HIRING TOTAL
S/NO EQUIPMENT QTY. (DAY) (DAY) FUEL AMOUNT

1 Batching Plant 1 10,884.72 10,094.70 - 20,979.42

2 Generator 1 253.13 837.90 15,640.00 16,731.03

3 Truck Mixer 1 2,431.35 8,418.90 7,360.00 18,210.25

4 Blower 1 8.58 7,647.50 2,300.00 9,956.08

5 Cement Sillo 1 540.58 1,689.10 - 2,229.68

6 Loader 1 51.48 19,351.50 5,520.00 24,922.98

TOTAL EQUIPMENT FOR 10 HOURS (PER DAY) 93,029.44

-

LABOUR
NO. OF
S/NO. DESCRIPTION QTY. RATE/HOUR HOURS AMOUNT

1 Batching Plant Opt. 2 212 10 4,240.00

2 Mixer Driver 1 212 10 2,120.00

3 Blower Opt. 1 212 10 2,120.00

4 Loader Opt. 1 212 10 2,120.00

5 Labour 3 192 10 5,760.00

TOTAL LABOUR FOR 10 HOURS (PER DAY) 16,360.00

Cost of Equipment and Labour

1 Equipment 93,029.44
2 Labour 16,360.00

Total 109,389.44

Total Production per day (M3) 80.00

Total for Production per Hour (M3) = Total Equip + Labour / Prod. 1,367.37

Materials + Equipment + Labour 18,070.23

ADD LABOUR FOR CASTING SAY 25% 4,517.56

TOTAL COST OF CONCRETE GRADE 20 PER M3 =N= 22,587.78
 CONCRETE PRODUCTION (GRADE 15) RATIO 1:3:6 MIXED

MATERIALS
QTY/
S/NO. MATERIALS UNIT M3 RATE AMOUNT

1 Cement Bag 4.500 1,850.00 8,325.00

2 Aggregates M3 0.940 4,137.60 3,889.34

3 Sharp Sand M3 0.470 2,345.65 1,102.46

4 Water Ltr. 168.000 0.50 84.00

COST OF MATERIALS PER M3 13,400.80

EQUIPMENT
DEPRECIATION HIRING TOTAL
S/NO EQUIPMENT QTY. (DAY) (DAY) FUEL AMOUNT

1 Batching Plant 1 10,884.72 10,094.70 - 20,979.42

2 Generator 1 253.13 837.90 15,640.00 16,731.03

3 Truck Mixer 1 2,431.35 8,418.90 7,360.00 18,210.25

4 Blower 1 8.58 7,647.50 2,300.00 9,956.08

5 Cement Sillo 1 540.58 1,689.10 - 2,229.68

6 Loader 1 51.48 19,351.50 5,520.00 24,922.98

TOTAL EQUIPMENT FOR 10 HOURS (PER DAY) 93,029.44

-

LABOUR
NO. OF
S/NO. DESCRIPTION QTY. RATE/HOUR HOURS AMOUNT

1 Batching Plant Opt. 2 212 10 4,240.00

2 Mixer Driver 1 212 10 2,120.00

3 Blower Opt. 1 212 10 2,120.00

4 Loader Opt. 1 212 10 2,120.00

5 Labour 3 192 10 5,760.00

TOTAL LABOUR FOR 10 HOURS (PER DAY) 16,360.00

Cost of Equipment and Labour

1 Equipment 93,029.44
2 Labour 16,360.00

Total 109,389.44

Total Production per day (M3) 80.00

Total for Production per Hour (M3) = Total Equip + Labour / Prod. 1,367.37

Materials + Equipment + Labour 14,768.17

ADD LABOUR FOR CASTING SAY 25% 3,692.04

TOTAL COST OF CONCRETE GRADE 15 PER M3 =N= 18,460.21
 CONCRETE PRODUCTION (GRADE 10) RATIO 1:4:8 MIXED

MATERIALS
QTY/
S/NO. MATERIALS UNIT M3 RATE AMOUNT

1 Cement Bag 3.400 1,800.00 6,120.00

2 Aggregates M3 0.960 4,137.60 3,972.10

3 Sharp Sand M3 0.480 1,811.20 869.38

4 Water Ltr. 166.950 0.50 83.48

COST OF MATERIALS PER M3 11,044.95

EQUIPMENT
DEPRECIATION HIRING TOTAL
S/NO EQUIPMENT QTY. (DAY) (DAY) FUEL AMOUNT

1 Batching Plant 1 10,884.72 10,094.70 - 20,979.42

2 Generator 1 253.13 837.90 15,640.00 16,731.03

3 Truck Mixer 1 2,431.35 8,418.90 7,360.00 18,210.25

4 Blower 1 8.58 7,647.50 2,300.00 9,956.08

5 Cement Sillo 1 540.58 1,689.10 - 2,229.68

6 Loader 1 51.48 19,351.50 5,520.00 24,922.98

TOTAL EQUIPMENT FOR 10 HOURS (PER DAY) 93,029.44

-

LABOUR
NO. OF
S/NO. DESCRIPTION QTY. RATE/HOUR HOURS AMOUNT

1 Batching Plant Opt. 2 212 10 4,240.00

2 Mixer Driver 1 212 10 2,120.00

3 Blower Opt. 1 212 10 2,120.00

4 Loader Opt. 1 212 10 2,120.00

5 Labour 3 192 10 5,760.00

TOTAL LABOUR FOR 10 HOURS (PER DAY) 16,360.00

Cost of Equipment and Labour

1 Equipment 93,029.44
2 Labour 16,360.00

Total 109,389.44

Total Production per day (M3) 80.00

Total for Production per Hour (M3) = Total Equip + Labour / Prod. 1,367.37

Materials + Equipment + Labour 12,412.32

ADD LABOUR FOR CASTING SAY 25% 3,103.08

TOTAL COST OF CONCRETE GRADE 10 PER M3 =N= 15,515.39
 MORTAR PRODUCTION 1:4 MIXED

MORTAR
QTY/
S/NO. MATERIALS UNIT M3 RATE AMOUNT

1 Cement Bag 8.400 1,800.00 15,120.00

2 Sharp Sand M3 1.120 1,811.20 2,028.54

3 Water Ltr. 160.000 0.50 80.00

COST OF MATERIALS PER M3 17,228.54

EQUIPMENT
DEPRECIATION HIRING TOTAL
S/NO EQUIPMENT QTY. (DAY) (DAY) FUEL AMOUNT

1 Batching Plant 1 10,884.72 10,094.70 - 20,979.42

2 Generator 1 253.13 837.90 15,640.00 16,731.03

3 Truck Mixer 1 2,431.35 8,418.90 7,360.00 18,210.25

4 Blower 1 8.58 7,647.50 2,300.00 9,956.08

5 Cement Sillo 1 540.58 1,689.10 - 2,229.68

6 Loader 1 51.48 19,351.50 5,520.00 24,922.98

TOTAL EQUIPMENT FOR 10 HOURS (PER DAY) 93,029.44

-

LABOUR
NO. OF
S/NO. DESCRIPTION QTY. RATE/HOUR HOURS AMOUNT

1 Batching Plant Opt. 2 212 10 4,240.00

2 Mixer Driver 1 212 10 2,120.00

3 Blower Opt. 1 212 10 2,120.00

4 Loader Opt. 1 212 10 2,120.00

5 Labour 3 192 10 5,760.00

TOTAL LABOUR FOR 10 HOURS (PER DAY) 16,360.00

Cost of Equipment and Labour

1 Equipment 93,029.44
2 Labour 16,360.00

Total 109,389.44

Total Production per day (M3) 80.00

Total for Production per Hour (M3) = Total Equip + Labour / Prod. 1,367.37

Materials + Equipment + Labour 18,595.91

ADD LABOUR FOR CASTING SAY 25% 4,648.98

TOTAL COST OF MORTAR MIXED (1:4) PER M3 =N= 23,244.89
 MORTAR PRODUCTION 1:3 MIXED
MORTAR
QTY/
S/NO. MATERIALS UNIT M3 RATE AMOUNT
1 Cement Bag 10.50 -
2 Sharp Sand M3 1.05 -
3 Water Ltr. 160.00 -

COST OF MATERIALS PER M3 -

EQUIPMENT
DEPRECIATION HIRING TOTAL
S/NO EQUIPMENT QTY. (DAY) (DAY) FUEL AMOUNT
1 Batching Plant 1 10,884.72 - 10,884.72
2 Generator 1 253.13 253.13
3 Truck Mixer 1 2,431.35 2,431.35
4 Blower 1 8.58 8.58
5 Cement Sillo 1 540.58 540.58
6 Loader 1 51.48 51.48

TOTAL EQUIPMENT FOR 10 HOURS (PER DAY) 14,169.84

-

LABOUR
NO. OF
S/NO. DESCRIPTION QTY. RATE/HOUR HOURS AMOUNT
1 Batching Plant Opt. 2 10 -
2 Mixer Driver 1 10 -
3 Blower Opt. 1 10 -
4 Loader Opt. 1 10 -
5 Labour 3 10 -

TOTAL LABOUR FOR 10 HOURS (PER DAY) -

Cost of Equipment and Labour

1 Equipment 14,169.84
2 Labour -
Total 14,169.84

Total Production per day (M3) 80.00

Total for Production per Hour (M3) = Total Equip + Labour / Prod. 177.12
Materials + Equipment + Labour 177.12

ADD FOR LABOUR CASTING SAY 25% 44.28

TOTAL COST OF MORTAR MIXED (1:3) PER M3 =N= 221.40