Analysis of Rate

S. No. Code Description Unit Quantity Rate Amount

1 Providing and laying cinder filling in sunken floors and other locations
with approved quality cinder including watering and light ramming etc.
required for proper compaction/completion of the work complete in all
respects as per drawings and as directed by the Engineer in Charge.

Details of cost for 10 cum.

Materials:
cinder cum 10.00 600.00 6000
Carriage of cinder cum 10 103.77 1037.7
Labour: 0
Beldars Day 0.89 368.00 327.52
Coolies Day 1.07 368 393.76
Bhishti Day 0.35 407 142.45
TOTAL 7901.43
Add for water charge @ 1 % 79.01
TOTAL 7980.44
Add for contractor’s profit and over-heads @ 1197.07
15%
Cost of 10 cum. 9177.51
Cost of 1 cum. 917.75
Say 917.75

2 MR Providing and fixing door defenders quality or improved bankers

quality of godrej or banks approved make which shall be as per bis
specification and shall protect against the oxy-acetylene , arc, drill
hammer attack etc.
MR Metal Godrej Strong Room Door Defender Class- Ii, For Bank and
NBFCs and Jeweelers, Size: 2200 X 1220 Mm width 1220mm
Details of cost for 2.2 sqm.
Materials-
door shutters sqm 2.2 1500 3300
Carriage of door L.S. 29.64 1.73 51.2772
Fittings-For a door 2.2x1.00m = 2.20 sqm.

Screws 25mm 100 Nos 125.00 37.00 46.25

Labour-
For fixing shutter and fittings.
Carpenter (Average) Day 0.55 467.00 256.85
Beldar Day 0.55 368.00 202.4
TOTAL 3856.7772
Add 1% for water charges 38.567772
TOTAL 3895.344972
Add 15% for contractor’s profit and overheads 584.3017458
Cost for 2.2 sqm. 4479.6467178
Cost of 1 sqm. 2036.20
Say 2036.18

3 11.37 Providing and laying Heavy Duty floor tiles of size 600x600 mm and
15mm of 1st quality conforming to IS : 15622 of approved make in
colours such as White, Ivory, Grey, Fume Red Brown, laid on 20 mm
thick cement mortar 1:4 (1 Cement : 4 Coarse sand), jointing with grey
cement slurry @ 3.3kg/sqm including pointing the joints with white
cement and matching pigment etc., complete.

Details of cost for 1 sqm

Materials-
Heavy Duty floor tiles 600x600 mm size =
1.00 sqm
Add for wastage & breakage @ 2.5 % = 0.025
sqm = Total 1.025 sqm
Tiles Sq.m. 1.025 210.00 215.25
Carriage of tiles L.S. 6.24 1.73 10.80
20 mm thick cement mortar 1:4(1 cement: 4 cum 0.024 3970.50 95.29
coarse sand) (Rate as per item No. 3.9)
Mortar for pointing in white cement L.S. 20.20 1.73 34.95
Cement for slurry over bed @ 3.3 kg per sqm tonne 0.0033 5700 18.81
Labour:
Mason 1st class Day 0.20 487.00 97.40
Coolie Day 0.2 368.00 73.60
Sundries including carriage of cement etc L.S. 26.91 1.73 46.55
 TOTAL 592.65
Add for water charges @ 1% 5.93
TOTAL 598.57
Add for contractor’s profit and overheads @ 15% 89.79
Cost for 1 sqm 688.36
Say 688.35

4 Providing and fixing 16 mm thick salon slats surco diffuse HDF wall
panelling

Detail of cost for 10 sqm

MATERIALS

LABOUR
Mason Day 0.8000 467.00 373.60
Coolie Day 0.8800 368.00 323.84
Bhisti Day 0.9900 407.00 402.93

TOTAL 1100.37
Add 1% for water charges 11.00
TOTAL 1111.37
Add 15% for contractor’s profit and overheads 166.71
Cost of 10.00 sqm 1278.08
Cost of 1.00 sqm 127.81
Say 127.79

5 Providing and fixing ACP Sheet

Detail of cost for 10 sqm

MATERIALS

LABOUR
Mason Day 0.80 467.00 373.60
Coolie Day 0.88 368.00 323.84
Bhisti Day 0.99 407.00 402.93

Mason Day 0.27 467.00 126.09

Coolie Day 0.27 368.00 99.36

TOTAL 1325.82
Add 1% for water charges 13.26
TOTAL 1339.08
Add 15% for contractor’s profit and overheads 200.86
Cost of 10.00 sqm 1539.94
Cost of 1.00 sqm 153.99
Say 153.98

6 Providing and fixing Glass Glazing

Detail of cost for 10 sqm

MATERIALS

LABOUR
Mason Day 0.80 467.00 373.60
Coolie Day 0.88 368.00 323.84
Bhisti Day 0.99 407.00 402.93

Mason Day 0.27 467.00 126.09

Coolie Day 0.27 368.00 99.36

TOTAL 1325.82
Add 1% for water charges 13.26
TOTAL 1339.08
Add 15% for contractor’s profit and overheads 200.86
Cost of 10.00 sqm 1539.94
Cost of 1.00 sqm 153.99
Say 153.98
7 Providing and fixing HPL Sheet

Detail of cost for 10 sqm

MATERIALS

LABOUR
Mason Day 0.80 467.00 373.60
Coolie Day 0.88 368.00 323.84
Bhisti Day 0.99 407.00 402.93

Mason Day 0.27 467.00 126.09

Coolie Day 0.27 368.00 99.36

TOTAL 1325.82
Add 1% for water charges 13.26
TOTAL 1339.08
Add 15% for contractor’s profit and overheads 200.86
Cost of 10.00 sqm 1539.94
Cost of 1.00 sqm 153.99
Say 153.98