TOTAL AREA

FLOOR PLATE
Perimeter 175
Height 50
Duration(Months) 36
Avg Labour Strength/Month 400
PROJECT BASE PRICE 900000000

TOOLS & PLANTS No's PRICE/UNIT Loading COST

LABOUR CAMP CONSTRUCTION 1 4000 1 1600000
SAFETY SCREEN HYDR. 1 14000 1 25725000
TOWER CRANE 1 8000000 0.7 5600000
LUFFING CRANE 10MT 1 45000000 0.7 31500000
BOOM PLACER 1 12500000 0.7 8750000
HOIST 1 6500000 0.7 4550000
Batching plant 1 7000000 1 7000000
TRANSIT MIXER 1 1800000 0.65 1170000
BENDING MATCHINE 1 140000 0.7 98000
CUTTING MATCHINE 1 140000 0.7 98000
DEBRIS CHUTE 1 7000 1 350000
Debris Management outside 1 40000 1 1440000
DG Backup (500KVA) 1 3000000 0.2 600000
Laboratory 1 300000 1 300000
Concrete Pump 1 5000000 0.5 2500000
TOTAL T&P COST 91281000
LOADING 10.14%

LOADING SUMMARY %
YES Tools & Plants 10.14%
YES Water 1.00%
YES Electricity 2.00%
YES Contingency 1+ Locals 0.25 1.25%
YES OH 7.72%
YES Profit 10.00%
0.00% Labour Cess 0.00%
0.00% CAR 0.00%
32.11%
OVER HEAD CHARGES No's PRICE/UNIT/MONTH COST
LABOUR RENT OUTSIDE 400 2000 28800000
SR PROJECT MANAGER 1 100000 3600000
SITE INCHARGE 1 65000 2340000
SR SITE ENGINEER 1 35000 1260000
SR QUALITY ENGINEER 1 40000 1440000
JR QUALITY ENGINEER 1 20000 720000
PLANNING ENGINEER 1 30000 1080000
SR BILLING ENGINEER 1 30000 1080000
JR BILLING ENGINEER 1 18000 648000
SAFETY OFFICER 1 40000 1440000
SAFETY SUPERVISOR 1 18000 648000
SURVEYOR 1 30000 1080000
SURVEYOR ASSISTANT 1 15000 540000
LAB ASSISTANCE 1 18000 648000
STORE KEEPER 1 15000 540000
STORE HELPER 1 12000 432000
CRANE OPERATOR 1 27000 972000
SIGNAL MAN 1 18000 648000
PM HOIST OPERATOR 1 18000 648000
CONCRETE PUMP OPERATOR 1 15000 540000
ELECTRICIAN 1 30000 1080000
MECHANIC 1 25000 900000
SHUTTERING FOREMAN 1 30000 1080000
FITTTER FOREMAN 1 30000 1080000
HEAD OFFICE OH/LOGISTIC 1 450000 16200000
TOTAL OH COST 69444000
LOADING 7.72%
 CONCRETE
GRADE BASIC RATE ITEM UNIT BASIC RATE WASTAGE %
M10 4300 RMC CUM TABLE 1 3.00%
M15 4500 CEMENT BAG 260 2.00%
M20 4700 REINFORCEMENT STEEL MT 40000 5.00%
M25 4900 STRUCTURAL STEEL MT 45000 5.00%
M30 5200 AAC BLOCK CUM 3600 5.00%
M35 5400 RIVER SAND BRASS 9000 5.00%
M40 5800 CRUSHED SAND BRASS 4200 3.00%
M45 5900
M50 6200
M60 6400
M70 6800
YES

PRICE LIST/CONSUMPTION
ITEM UNIT QTY PRICE CONSUMPTION
FIXOBLOCK KG 40 380 IN COMMENT
READYMIX PLASTR KG 40 230 On AAC-16 SqFt/BAG, On Brickwork- 14 Sq.ft/BAG
READYMIX MORTAR
 RATE ANALYSIS CONCRETING Grade M10 RATE ANALYSIS CONCRETING Grade M15 RATE ANALYSIS CONCRETING Grade M20
Sr.No Description Unit Amount Sr.No Description Unit Amount Sr.No Description Unit Amount
1 Concrete Basic Rate CuM 4300.00 1 Concrete Basic Rate CuM 4500.00 1 Concrete Basic Rate CuM 4700.00
2 Wastage 3.00% 129.00 2 Wastage 3.00% 129.00 2 Wastage 3.00% 129.00
3 Labour CuM 900.00 3 Labour CuM 900.00 3 Labour CuM 1200.00
4 Pumping Charge CuM 175.00 4 Pumping Charge CuM 175.00 4 Pumping Charge CuM 175.00

5504 5704 6204

1 Tools & Plants 10.14% 558 1 Tools & Plants 10.14% 579 1 Tools & Plants 10.14% 629
2 Water 1.00% 55 2 Water 1.00% 57 2 Water 1.00% 62
3 Electricity 2.00% 110 3 Electricity 2.00% 114 3 Electricity 2.00% 124
4 Contingency 1+ Locals 0.25 1.25% 69 4 Contingency 1+ Locals 0.25 1.25% 71 4 Contingency 1+ Locals 0.25 1.25% 78
5 OH 7.72% 425 5 OH 7.72% 440 5 OH 7.72% 479
6 Profit 10.00% 550 6 Profit 10.00% 570 6 Profit 10.00% 620
7 Labour Cess 0.00% 0 7 Labour Cess 0.00% 0 7 Labour Cess 0.00% 0
8 CAR 0.00% 0 8 CAR 0.00% 0 8 CAR 0.00% 0
RATE/ CUM 7271 RATE/ CUM 7535 RATE/ CUM 8196
DEDUCTION FOR RMC FREE SUPPLY 2971.243 DEDUCTION FOR RMC FREE SUPPLY 3035.459 DEDUCTION FOR RMC FREE SUPPLY 3496.001
1 CONCRETE + WASTAGE -4429 1 CONCRETE + WASTAGE -4629 1 CONCRETE + WASTAGE -4829
2 PROFIT ON CONCRETE -443 2 PROFIT ON CONCRETE -463 2 PROFIT ON CONCRETE -483
RATE/ CUM 2399 RATE/ CUM 2444 RATE/ CUM 2884

RATE ANALYSIS CONCRETING Grade M25 RATE ANALYSIS CONCRETING Grade M30 RATE ANALYSIS CONCRETING Grade M35
Sr.No Description Unit Amount Sr.No Description Unit Amount Sr.No Description Unit Amount
1 Concrete Basic Rate CuM 4900.00 1 Concrete Basic Rate CuM 5200.00 1 Concrete Basic Rate CuM 5400.00
2 Wastage 3.00% 129.00 2 Wastage 3.00% 129.00 2 Wastage 3.00% 129.00
3 Labour CuM 1200.00 3 Labour CuM 1200.00 3 Labour CuM 1200.00
4 Pumping Charge CuM 175.00 4 Pumping Charge CuM 175.00 4 Pumping Charge CuM 175.00

6404 6704 6904

1 Tools & Plants 10.14% 650 1 Tools & Plants 10.14% 680 1 Tools & Plants 10.14% 700
2 Water 1.00% 64 2 Water 1.00% 67 2 Water 1.00% 69
3 Electricity 2.00% 128 3 Electricity 2.00% 134 3 Electricity 2.00% 138
4 Contingency 1+ Locals 0.25 1.25% 80 4 Contingency 1+ Locals 0.25 1.25% 84 4 Contingency 1+ Locals 0.25 1.25% 86
5 OH 7.72% 494 5 OH 7.72% 517 5 OH 7.72% 533
6 Profit 10.00% 640 6 Profit 10.00% 670 6 Profit 10.00% 690
 7 Labour Cess 0.00% 0 7 Labour Cess 0.00% 0 7 Labour Cess 0.00% 0
8 CAR 0.00% 0 8 CAR 0.00% 0 8 CAR 0.00% 0
RATE/ CUM 8460 RATE/ CUM 8857 RATE/ CUM 9121
DEDUCTION FOR RMC FREE SUPPLY 3560.218 DEDUCTION FOR RMC FREE SUPPLY 3656.543 DEDUCTION FOR RMC FREE SUPPLY 3720.759
1 CONCRETE + WASTAGE -5029 1 CONCRETE + WASTAGE -5329 1 CONCRETE + WASTAGE -5529
2 PROFIT ON CONCRETE -503 2 PROFIT ON CONCRETE -533 2 PROFIT ON CONCRETE -553
RATE/ CUM 2928 RATE/ CUM 2995 RATE/ CUM 3039

RATE ANALYSIS CONCRETING Grade M40 RATE ANALYSIS CONCRETING Grade M45 RATE ANALYSIS CONCRETING Grade M50
Sr.No Description Unit Amount Sr.No Description Unit Amount Sr.No Description Unit Amount
1 Concrete Basic Rate CuM 5800.00 1 Concrete Basic Rate CuM 5900.00 1 Concrete Basic Rate CuM 6200.00
2 Wastage 3.00% 129.00 2 Wastage 3.00% 129.00 2 Wastage 3.00% 129.00
3 Labour CuM 1200.00 3 Labour CuM 1200.00 3 Labour CuM 1200.00
4 Pumping Charge CuM 175.00 4 Pumping Charge CuM 175.00 4 Pumping Charge CuM 175.00

7304 7404 7704

1 Tools & Plants 10.14% 741 1 Tools & Plants 10.14% 751 1 Tools & Plants 10.14% 781
2 Water 1.00% 73 2 Water 1.00% 74 2 Water 1.00% 77
3 Electricity 2.00% 146 3 Electricity 2.00% 148 3 Electricity 2.00% 154
4 Contingency 1+ Locals 0.25 1.25% 91 4 Contingency 1+ Locals 0.25 1.25% 93 4 Contingency 1+ Locals 0.25 1.25% 96
5 OH 7.72% 564 5 OH 7.72% 571 5 OH 7.72% 594
6 Profit 10.00% 730 6 Profit 10.00% 740 6 Profit 10.00% 770
7 Labour Cess 0.00% 0 7 Labour Cess 0.00% 0 7 Labour Cess 0.00% 0
8 CAR 0.00% 0 8 CAR 0.00% 0 8 CAR 0.00% 0
RATE/ CUM 9649 RATE/ CUM 9781 RATE/ CUM 10178
DEDUCTION FOR RMC FREE SUPPLY 3849.193 DEDUCTION FOR RMC FREE SUPPLY 3881.301 DEDUCTION FOR RMC FREE SUPPLY 3977.626
1 CONCRETE + WASTAGE -5929 1 CONCRETE + WASTAGE -6029 1 CONCRETE + WASTAGE -6329
2 PROFIT ON CONCRETE -593 2 PROFIT ON CONCRETE -603 2 PROFIT ON CONCRETE -633
RATE/ CUM 3127 RATE/ CUM 3149 RATE/ CUM 3216

RATE ANALYSIS CONCRETING Grade M60 RATE ANALYSIS CONCRETING Grade M70
Sr.No Description Unit Amount Sr.No Description Unit Amount
1 Concrete Basic Rate CuM 6400.00 1 Concrete Basic Rate CuM 6800.00
2 Wastage 3.00% 129.00 2 Wastage 3.00% 129.00
3 Labour CuM 1200.00 3 Labour CuM 1200.00
4 Pumping Charge CuM 175.00 4 Pumping Charge CuM 175.00
 7904 8304
1 Tools & Plants 10.14% 802 1 Tools & Plants 10.14% 842
2 Water 1.00% 79 2 Water 1.00% 83
3 Electricity 2.00% 158 3 Electricity 2.00% 166
4 Contingency 1+ Locals 0.25 1.25% 99 4 Contingency 1+ Locals 0.25 1.25% 104
5 OH 7.72% 610 5 OH 7.72% 641
6 Profit 10.00% 790 6 Profit 10.00% 830
7 Labour Cess 0.00% 0 7 Labour Cess 0.00% 0
8 CAR 0.00% 0 8 CAR 0.00% 0
RATE/ CUM 10442 RATE/ CUM 10970
DEDUCTION FOR RMC FREE SUPPLY 4041.843 DEDUCTION FOR RMC FREE SUPPLY 4170.276
1 CONCRETE + WASTAGE -6529 1 CONCRETE + WASTAGE -6929
2 PROFIT ON CONCRETE -653 2 PROFIT ON CONCRETE -693
RATE/ CUM 3260 RATE/ CUM 3348
 Conventional Shuttering Aluminum Shuttering CUP LOCK
Sr No Description Unit Qty Rate Amount Sr No Description Unit Qty Rate Amount ITEM No's Rate Repitation Cost
A Material A Material Bracing 16 500 1 8000
1 Ply sqm 0.14 660 94 1 Aluminum sqm 0.00 - Vertical 2.5m 4 2000 1 8000
2 Wood L.S 42 U Jack 4 500 1 2000
3 Consumables L.S 60 2 Consumables L.S 60
(Tie Rod+Pins+Clips+Nails+Oil+PVC Pipe) (Tie Rod+Pins+Clips+ Nails+Oil+PVC Pipe) Base Plate 4 100 1 400
4 Cup Lock L.S 150 Chaneel 2 1000 1 2000
6 Level Plast L.S 20 3 Level Plast L.S 15 Sq.Tube 4 500 1 2000
7 Tie Rod filling (GP2) Kg 0.3 30 10 4 Tie Rod filling (GP2) Kg 0.3 30 10 22400
8 Curing Compound 30 5 Curing Compound 30
A Total For Material 407 A Total For Material 115

B Labour B Labour
Labour sqm 1 260 260 Labour sqm 1 130 130
Grinding & Tie rode filling Work 50 Grinding & Tie rode filling Work 50
B Total For Labour 310 B Total For Labour 180

A+B Total For Material + Labour 717 A+B Total For Material + Labour 295
Handling, Theft,Loss of Plates 5.00% 15
C Loading C Loading
Tools & Plants 10.14% 73 Tools & Plants 10.14% 30
Water 1.00% 7 Water 1.00% 3
Electricity 2.00% 14 Electricity 2.00% 6
Contingency 1+ Locals 0.25 1.25% 9 Contingency 1+ Locals 0.25 1.25% 4
OH 7.72% 55 OH 7.72% 23
Profit 10.00% 72 Profit 10.00% 30
Labour Cess 0.00% - Labour Cess 0.00% -
CAR 0.00% - CAR 0.00% -
C Total For Loading 32.11% 230 C Total For Loading 0.00% 95
D Grand Total (A+B+C) 947 D Grand Total (A+B+C) 390
 RIENFORCEMENT STEEL With Material
Sr.No Description Unit Quantity Rate Amount

1 Steel MT 1 40000 40000.00

2 Wastage % 5.00% 2000.00
3 Labour 1 8900 8900.00
Mathadi-Unloading-Not
4 MT 300.00
included In Basic Rate
4 Binding wire Kg 10 65 650.00
5 Cover Block No 200 2 400.00
6 Steel Testing LS 630.00
Total 52880.00
1 Tools & Plants 10.14% 5363
2 Water 1.00% 529
3 Electricity 2.00% 1058
4 Contingency 1+ Locals 0.25 1.25% 661
5 OH 7.72% 4080
6 Profit 10.00% 5288
7 Labour Cess 0.00% 0
8 CAR 0.00% 0
Total Cost in (MT) 69858.89
DEDUCTION FOR STEEL FREE SUPPLY 29858.8866667
1 STEEL + WASTAGE -42000
2 PROFIT ON STEEL -4200
RATE/ MT 23659

STRUCTURAL STEEL With Material

Sr.No Description Unit Quantity Rate Amount

1 Steel MT 1 45000 45000.00

2 Wastage % 5.00% 2250.00
3 Labour Charges MT 1 20000 20000.00
4 Epoxy Rasin Paint MT 1 12000 12000.00

Total 79250.00
1 Tools & Plants 10.14% 8038
2 Water 1.00% 793
3 Electricity 2.00% 1585
4 Contingency 1+ Locals 0.25 1.25% 991
5 OH 7.72% 6115
6 Profit 10.00% 7925
7 Labour Cess 0.00% 0
8 CAR 0.00% 0
Total Cost in (MT) 104695.85
DEDUCTION FOR STEEL FREE SUPPLY 59695.8541667
1 STEEL + WASTAGE -47250
2 PROFIT ON STEEL -4725
RATE/ MT 52721
 RATE ANALYSIS PLUM CONCRETE Grade Plum RATE ANALYSIS IPS

Sr.No Description Unit Qty Rate Amount Sr.No

1 Concrete Basic Rate Cum 1 4500 4500 1

2 Concrete % Cum 60.00% 2700 2

2 Plum Cum 40.00% 254.33 3

3 Wastage % 10.00% 270

4 Labour Cum 1 1400 1400.00

5 Pumping Charge Cum 1 200 200.00
Total 4824.33 Total
1 Tools & Plants 10.14% 489 1
2 Water 1.00% 48 2
3 Electricity 2.00% 96 3
4 Contingency 1+ Locals 0.25 1.25% 60 4
5 OH 7.72% 372 5
6 Profit 10.00% 482 6
7 Labour Cess 0.00% 0 7
8 CAR 0.00% 0 8
Total Cost in (m3) 6373 Total Cost in (m3)
DEDUCTION FOR RMC FREE SUPPLY 3673.338 DEDUCTION FOR RMC FREE SUPPLY
1 CONCRETE + WASTAGE -2970 1
2 PROFIT ON CONCRETE -297 2
RATE/ CUM 3106 RATE/ CUM

RATE ANALYSIS Rubble Soling mm 100 RATE ANALYSIS Rubble Soling

Sr.No Description Unit Qty Rate Amount Sr.No
1 Rubble Sq.m 132.1088 1
2 Labour Sq.m 1 175 175.00 2

Total 307.11 Total

1 Tools & Plants 10.14% 31 1
2 Water 1.00% 3 2
3 Electricity 2.00% 6 3
4 Contingency 1+ Locals 0.25 1.25% 4 4
5 OH 7.72% 24 5
6 Profit 10.00% 31 6
7 Labour Cess 0.00% 0 7
8 CAR 0.00% 0 8
Total Cost in (m3) 405.7163 Total Cost in (m3)
273.6075
 RATE ANALYSIS IPS Base Rate 4600 RATE ANALYSIS TREMIX
IPS mm 50

Description Unit Qty Rate Amount Sr.No

Concrete Basic Rate For SQ.M 0.05 4600 230 1

50mm thick
Wastage % 3.00% 6.9 2

Labour SQ.M 1 200 200.00 3

5
6
Total 436.9 7
Tools & Plants 10.14% 44 Total
Water 1.00% 4 1
Electricity 2.00% 9 2
Contingency 1+ Locals 0.25 1.25% 5 3
OH 7.72% 34 4
Profit 10.00% 44 5
Labour Cess 0.00% 0 6
CAR 0.00% 0 7
Total Cost in (m3) 577 8
DEDUCTION FOR RMC FREE SUPPLY 347.181 Total Cost in (m3)
CONCRETE + WASTAGE -237 DEDUCTION FOR RMC FREE SUPPLY
PROFIT ON CONCRETE -24 1
RATE/ CUM 317 2
RATE/ CUM
RATE ANALYSIS Rubble Soling mm 230
Description Unit Qty Rate Amount
Rubble Sq.m 169.799
Labour Sq.m 1 200 200.00

Total 369.799
Tools & Plants 10.14% 38
Water 1.00% 4
Electricity 2.00% 7
Contingency 1+ Locals 0.25 1.25% 5
OH 7.72% 29
Profit 10.00% 37
Labour Cess 0.00% 0
CAR 0.00% 0
Total Cost in (m3) 489
318.736
 RATE ANALYSIS TREMIX Base Rate 4600
For Tremix Floor Thickness 75
of
Description Unit Qty Rate Amount

Concrete Basic Rate For 75 mm thick Cum 0.075 4600 345

Wastage % 3.00% 10.35

Non Metalic Surface Hardner Kg 3.5 18 63
Consumption : 3.5 Kg/Sq.m (Sunanda, Sika)

Micro Glass Fibre 12mm (85gm/ 50 Kg Cement) kg 0.03825 190 7.2675

Consumption : 85 gm/50 Kg cement (KDMFIBRE)

Power Floating Sq.m 1 64.584 64.584

Labour Concreting Cum 0.075 1800 135
Labour Floating+Groove Making+Sealant Filing Sq.m 1 50 50
Total 675.2015
Tools & Plants 10.14% 68
Water 1.00% 7
Electricity 2.00% 14
Contingency 1+ Locals 0.25 1.25% 8
OH 7.72% 52
Profit 10.00% 68
Labour Cess 0.00% 0
CAR 0.00% 0
Total Cost in (m3) 892 2733.3333
DEDUCTION FOR RMC FREE SUPPLY 546.9974
CONCRETE + WASTAGE -355
PROFIT ON CONCRETE -36
RATE/ CUM 501

Sq.ft Sq.m
Floating 6 64.584
All(Ex Concrete 20 215.28 150.696
Groove making+Damber 2
 TABLE 1 TABLE 2 NOTE: AS LABOR RATES IN TABLE 2 FIXOBLOCK CONSUMPTION FROM
ARE TAKEN BY REFERENCE SITES, PUT ULTRATECH WEBSITE
S.NO PARTICULAR UNIT RATE ExCLUSIVE TAXES AAC BLOCK RATES
T PRACTICAL VALUE IN MUMBAI/HYD
L=0.6 1 CONCRETE (M20) M3 4700 S.NO THICKNESS LABOUR BLOCK RATE/BLOCK TABLE BLOCK SIZE SQ.FT/40 KG BAG RS/SQ.M 100 mm 150 230
2 CEMENT BAGS 260 1 100 270 41.1428571429 MUMBAI 320 75 210 19.48 25 kg bag per sft 10 kg 7.5 5
3 Crushed SAND CUM 1483.5747085835 2 125 290 51.4285714286 HYDERABAD 160 100 160 25.56
D=0.2
4 PLYWOOD SQM 660 3 150 310 61.7142857143 AS PER TABLE 2 125 140 29.22
5 STEEL TON 40000 4 200 330 82.2857142857 150 100 44.99
6 BLOCK CUM 3428.5714285714 5 230 350 94.6285714286 200 70 58.43

6 FIXOBLOCK BAG 40 KG 380 MUMBAI 320 230 60 68.17

ULTRATECH
300 50 81.81

ESTIMATION OF BLOCK,CEMENT MORTAR

VOLUME OF 1 BLOCK VOL OF DRY RA BLOCKWORK SAND MORTAR 200 MM RA BLOCKWORK READY MIX MORTAR 200 MM
VOL OF MORTAR CEMENT SAND
RATIO THICKNESS L D NO OF BLOCK WET INCLUDING (BAGS) (CUM)
WITH MORTAR W/O MORTAR MORTAR
WASTAGE S.NO MATERIALS UNIT QTY RATE AMT S.NO MATERIALS UNIT QTY RATE AMT
1 BLOCKS NO'S 7.71 82.29 634.22 1 BLOCKS NO'S 8.25 82.29 678.61
1 3 200 0.6 0.2 0.0259488 0.024 7.71 0.0180244 0.030461265 0.21932111 0.02285 2 CEMENT BAGS 0.22 260.00 57.02
2 READY MIX MORTAR BAGS 58.43
3 CRUSHED SAND CUM 0.02 1483.57 33.89
QTY OF STEEL IN KG FOR 1 STIFFNER OF LENGTH 1 M 4 CONCRTE (M20) CUM 0.01 4700.00 47.00 3 CONCRTE (M20) CUM 0.01 4700.00 47.00
TOTAL
TOTAL KG KG FOR 5 PATLI STEEL KG 1.36 0.00 0.00 4 PATLI STEEL KG 1.36 0.00 0.00
S.NO L B D B' D' C.L NO OF BARS TOTAL C.L WT OF 8 MM FOR 1 M 1 M.Sq
STEEL STIFFNER BlockWo 6 PATLI SHUTTERING SQM 0.13 0.00 0.00 5 PATLI SHUTTERING SQM 0.13 0.00 0.00
rk
7 END FIXTURES & Mullions LS 70.00 6 END FIXTURES & Mullions LS 70.00
Long 1 0.2 0.15 1 4 4 1.580246914 8 GI/PVC chicken Mesh LS 20.00 7 GI/PVC chicken Mesh LS 20.00
4.07703704 1.35901
Stirrups 1 0.2 0.15 0.16 0.11 1.58 4 6.32 2.496790123 9 RCC Block Joint Filling LS 40.00 8 Blockwork Top Filling SQM 40.00
COST OF MATERIAL FOR 1 SQM 902.13 COST OF MATERIAL FOR 1 SQM 914.04
QTY OF STIFFNER CONCRETE ( M15 ) COST OF LABOUR FOR 1 SQM 320.00 COST OF LABOUR FOR 1 SQM 320.00
CONCRETE PER METER STIFFNER CONCRETE PER METER STIFFNER COST OF MATERIAL AND LABOUR 1222.13 COST OF MATERIAL AND LABOUR 1234.04
S.NO L B D NO OF PATLI
(CU.M) (CU.M) Tools & Plants 10.14% 124 Tools & Plants 10.14% 125
Water 1.00% 12 Water 1.00% 12
1 1 0.2 0.15 1 0.03 0.01 Electricity 2.00% 24 Electricity 2.00% 25
Contingency 1+ Locals 0.25 1.25% 15 Contingency 1+ Locals 0.25 1.25% 15
QTY OF STIFFNER SHUTTERING OH 7.72% 94 OH 7.72% 95
S.NO L B D NO OF PATLI SHUTTERING PER METER STIFFNER SHUTTERING PER SQ.M BLOCKWORK Profit 10.00% 122 Profit 10.00% 123
(SQM) (SQM)
Labour Cess 0.00% 0 Labour Cess 0.00% 0
1 1 0.2 0.15 1 0.4 0.1333333333 CAR 0.00% 0 CAR 0.00% 0
RATE Per SQ.M 1614.5397 RATE Per SQ.M 1630.275
RATE Per CU.M 8072.6984 RATE Per CU.M 8151.376
 CONSUMPT
ITEM ION Bags/SQ.M
Gyproc BOND it 5 SQ.M/KG 33
22 SQ.FT/
Gyproc Elite-90 Coverage 25 KG BAG 0.489272727

RATE ANALYSIS Gypsum Plaster-Gyproc Elite-90 With Material

Sr.No Description Unit Quantity Rate Amount
1 Gypsum Elite-90 Bags 0.513736364 250 128.43
2 Gyproc BOND it kg 0.2 165 33.00
3 Wastage 5% 0.025686818 250 6.42
4 Labour Sq.m 1 150.696 150.70
Total 318.55
2 Water 1.00% 3
3 Electricity 2.00% 6
4 Contingency 1+ Locals 0.25 1.25% 4
5 OH 7.72% 25
6 Profit 10.00% 32
7 Labour Cess 0.00% 0
8 CAR 0.00% 0
Total Cost Per SQ.M 420.83
Deduction For Free supply
Gypsum Elite-90 141.2775
Total Cost Per SQ.M 280
A Mortar Volume
1 Area SQ.M = 1 Thickness mm 12 0.012
2 Joint Filling Uneven Surface Percentage 20.00% 0.0024
3 Total (1+2) 0.0144
4 Dry Mortar Volume Percentage 35.00% 0.01944
B Cement
1 Cement for (1:4) 0.003888
2 Wastage Percentage 3.00% 0.00011664
3 Total (1+2) 0.00400464
4 Cement BAGS 0.115333632
C River Sand
1 River Sand (1:4) 0.015552
2 Wastage Percentage 15.00% 0.0023328
3 Total (1+2) 0.0178848
3
IT IS MANDATORY TO USE READY MIX PLASTER BECAUSE OF SUPREME COURT DICISION OVER RIVER SAND

RATE ANALYSIS INTERNAL PLASTER With Material

Sr.No Description Unit Quantity Rate Amount

1 Cement Bags 0.1153336 260 29.99

2 River Sand CU.M 0.0178848 3179.09 56.86
3 Labour SQ.M 1 215.28 215.28
4 Chicken Mesh, Clamp & NS Grout LS 30 30.00
5 Scafolding 10 10.00
Total 342.12
1 Tools & Plants 10.14% 35
2 Water 1.00% 3
3 Electricity 2.00% 7
4 Contingency 1+ Locals 0.25 1.25% 4
5 OH 7.72% 26
6 Profit 10.00% 34
7 Labour Cess 0.00% 0
8 CAR 0.00% 0
Total Cost Per SQ.M 452
 Bag Cost
Readymix Mortar 12mm (Rs) Sq ft/Bag Cost /sq.f Cost /sq.m
1 Bag (40 Kg) 230 16 14.375 154.7325
IT IS MANDATORY TO USE READY MIX PLASTER BECAUSE OF SUPREME COURT DICISION OVER RIVER SAND

RATE ANALYSIS INTERNAL PLASTER With Material

Sr.No Description Unit Quantity Rate Amount

1 Ready Mix Mortar Rs 1 289.08 289.08

2 Labour Rs 1 139.932 139.93
3 Scafolding Rs 1 10 10.00
4 Bonding Agent Kg 0.2 165 33.00
5 Chicken Mesh & Clamp & NS grout LS 20.00
Total 492.01
1 Tools & Plants 10.14% 50
2 Water 1.00% 5
3 Electricity 2.00% 10
4 Contingency 1+ Locals 0.25 1.25% 6
5 OH 7.72% 38
6 Profit 10.00% 49
7 Labour Cess 0.00% 0
8 CAR 0.00% 0
Total Cost Per SQ.M 650
 READYMIX PLASTER CONSUMPTION CALCULATOR
Material Specification Kaneria Wallpast
PLASTER THICKNESS 20 mm
Bulk Density 1800 Kg/Cum
Bag Size 40 Kg
Rate 230 Bag

Coverage per Bag 8.99 Sq.ft

Cost per Sq.ft 26.86 Rs
Cost per Sq.m 289.08 Rs
 Quantity CalCulation Single Coat
A Mortar Volume A
1 Area SQ.M = 1 Thickness mm 15 0.015 1
2 Joint Filling Uneven Surface Percentage 10.00% 0.0015 2
3 Total (1+2) 0.0165 3
4 Dry Mortar Volume Percentage 35.00% 0.022275 4
B Cement B
1 Cement for (1:4) 0.004455 1
2 Wastage Percentage 3.00% 0.00013365 2
3 Total (1+2) 0.00458865 3
4 Cement BAGS 0.13215312 4
C River Sand C
1 River Sand (1:4) 0.01782 1
2 Wastage Percentage 15.00% 0.002673 2
3 Total (1+2) 0.020493 3

RATE ANALYSIS External Plaster Single Coat With Material RATE ANAL
Sr.No Description Unit Quantity Rate Amount Sr.No

1 Cement Bags 0.1321531 260 34.36 1

2 River Sand CU.M 0.020493 3179.088661 65.15 2
3 Labour SQ.M 1 290.628 290.63 3
4 Scaffolding 150 150.00 4

Total 540.14
1 Tools & Plants 10.14% 55 1
2 Water 1.00% 5 2
3 Electricity 2.00% 11 3
4 Contingency 1+ Locals 0.25 1.25% 7 4
5 OH 7.72% 42 5
6 Profit 10.00% 54 6
7 Labour Cess 0.00% 0 7
8 CAR 0.00% 0 8
Total Cost Per SQ.M 713.57
 Quantity CalCulation Double Coat
Mortar Volume
Area SQ.M = 1 Thickness mm 22 0.022
Joint Filling Uneven Surface Percentage 10.00% 0.0022
Total (1+2) 0.0242
Dry Mortar Volume Percentage 35.00% 0.03267
Cement
Cement for (1:4) 0.006534
Wastage Percentage 3.00% 0.00019602
Total (1+2) 0.00673002
Cement BAGS 0.193824576
River Sand
River Sand (1:4) 0.026136
Wastage Percentage 15.00% 0.0039204
Total (1+2) 0.0300564

RATE ANALYSIS External Plaster Double Coat With Material

Description Unit Quantity Rate Amount

Cement Bags 0.1938246 260 50.39

River Sand CU.M 0.0300564 3179.0886613 95.55
Labour SQ.M 1 355.212 355.21
Scaffolding 150 150.00

Total 651.16
Tools & Plants 10.14% 66
Water 1.00% 7
Electricity 2.00% 13
Contingency 1+ Locals 0.25 1.25% 8
OH 7.72% 50
Profit 10.00% 65
Labour Cess 0.00% 0
CAR 0.00% 0
Total Cost Per SQ.M 860.23
A Readymix Mortar 12mm Bag Cost (Rs) Sq ft/Bag Cost /sq.f Cost /sq.m A
1 Bag (40 Kg) (Readyplast) 290 16 18.125 195.0975

RATE ANALYSIS External Plaster Single Coat With Material RATE ANALY
Sr.No Description Unit Quantity Rate Amount Sr.No

1 Ready Mix Mortar Rs 1 195.0975 195.10 1

2 Labour SQ.M 1 290.52 290.52 2
3 Scaffolding RS 80.00 3
4

Total 565.62
1 Tools & Plants 10.14% 57.36681224 1
2 Water 1.00% 5.656175 2
3 Electricity 2.00% 11.31235 3
4 Contingency 1+ Locals 0.25 1.25% 7.07021875 4
5 OH 7.72% 43.6430463 5
6 Profit 10.00% 56.56175 6
7 Labour Cess 0.00% 0 7
8 CAR 0.00% 0 8
Total Cost Per SQ.M 747.23
Readymix Mortar 18mm Bag Cost (Rs) Sq ft/Bag Cost /sq.f Cost /sq.m
1 Bag (40 Kg) (Readyplast) 230 8 28.75 309.465

RATE ANALYSIS External Plaster Double Coat With Material

Description Unit Quantity Rate Amount

Ready Mix Mortar Rs 1 309.465 309.47

Labour SQ.M 1 355.212 355.21
Scaffolding RS 80.00
Bonding Agent Kg 0.2 165 33.00
Chicken Mesh & Clamp & NS LS 20.00
grout
Total 797.68
Tools & Plants 10.14% 81
Water 1.00% 8
Electricity 2.00% 16
Contingency 1+ Locals 0.25 1.25% 10
OH 7.72% 62
Profit 10.00% 80
Labour Cess 0.00% 0
CAR 0.00% 0
Total Cost Per SQ.M 1053.80
 GROUTING/HILTI
RE 500 rate is 4816 rs +20% GST
RE 500 330ML 4816 FOR 1ML 14.6
HY 200 330ML 2367 FOR 1 ML 7.2
Enter Depth
In Meter

0.025

QTY OF
VOLUME OF CHEMICAL
SR.NO DIA OF BAR DIA OF HOLE DEPTH IN CHEMICAL COST LABOUR COST
CYLINDER ML
M M M CUM ML RE 500/ML HY 200/ML
1 8MM 0.008 0.012 0.025 0.00000157 1.57 22.91 11.3 16.75

2 10MM 0.01 0.014 0.025 0.000001884 1.884 27.49 13.5 19.7

3 12MM 0.012 0.016 0.025 0.000002198 2.198 32.08 15.8 23.625

4 16MM 0.016 0.02 0.025 0.000002826 2.826 41.24 20.3 34.45

5 20MM 0.02 0.025 0.025 4.415625E-06 4.416 64.44 31.7 39.375

6 25MM 0.025 0.03 0.025 5.396875E-06 5.397 78.76 38.7 69.9

7 32MM 0.032 0.04 0.025 0.000011304 11.304 164.97 81.1 103.35

COUPLER
Normal Reducing
SR.NO DIA OF BAR COUPLER RATE LABOUR TOTAL
WITH SR.NO DIA OF BAR COUPLER RATE
MARKUP
1 8MM 60 80 140 182 1
2 10MM 60 80 140 182 2 10MM-8MM 72
 3 12MM 90 100 190 247 3 12MM-10MM 108
4 16MM 120 100 220 286 4 16MM-12MM 144
5 20MM 140 120 260 338 5 20MM-16MM 168
6 25MM 160 120 280 364 6 25MM-20MM 192
7 32MM 250 140 390 507 7 32MM-25MM 300
7 40MM 300 160 460 598 7 40MM-32MM 360

Core Cutting
SR.NO HOLE DIA RATE TO QUOTE

1 2" 40
2 3" 68
3 4" 90
4 6" 115
5 8" 154
/HILTI

WITH MARKUP/
WITHOUT MARKUP PRATISH SIR RATE PRATISH SIR RATE
TO QUOTE

RATE PER RATE PER RATE PER RATE PER RATE PER
RATE PER NOS NOS FOR NOS FOR NOS FOR NOS FOR NOS FOR For Per Inch
FOR RE500 HY200 RE500 HY200 RE500 HY200

40 28 48 34 15.7480315 12.79527559 16 13
47 33 57 40
18.7007874 13.77952756 19 14
56 39 67 47 27.55905512 15.7480315 28 16
76 55 91 66 34.4488189 26.57480315 35 27
104 71 125 85 46.25984252 38.38582677 47 39
149 109 178 130 76.77165354 61.02362205 78 62
268 184 322 221 118.1102362 103.3464567 120 105

Reducing
LABOUR TOTAL
WITH
MARKUP

80 152 198
100 208 270
100 244 317
120 288 374
120 312 406
140 440 572
160 520 676
 ITEM Market Price Joint Details

Unit (ml) Rate Length (m) Width (mm) Depth (mm) Qty (ml) Amount
PU SEALANT (Perma) 600 800 1 5 150 750 1000

Unit Sq.m Rate Width (mm) Qty (ml) Amount

Thermocol 1 200 20

Unit Cum Rate Length (m) Width (mm) Depth (mm) Qty (ml) Amount
GP2-Non Shrink Grout 1 39960 1 150 10 0 60
Note- 88.8 bags of 25 Kg required for considering density of GP 2 Conbestra is 2220 kg / Cum
Note-Per Kg cost of GP 2 Conbestra is 2220 kg / Cum is 18 Rs
 Quote Rate (Rmt)
1450

Quote Rate
280

Quote Rate (Rmt)

87
2220 kg / Cum