ACE-N-INFRA

WELCOME TO RATE ANALYSIS

Enter the data in BLUE cells.

1 Project Name : HI END VILLA PROJECT

2 Location : GOA , VASCO

3 Default date : R-0

4 Revision on date : R -1

1 2
Description Remark
Tools & Plant
Water
On M+L cost
Electricity
Safety & security
O.H.
ESIC / PF
On total of ( M+L+TP+W+E=Total )cost
Escalation
CAR / INSURANCE
Profit On total of ( sum of above )cost
YSIS

LA PROJECT

VASCO

23/Feb/20

3 4
Unit Quantity
% 2
% 1
% 1
% 1
% 6
% 4
% 2
% 1
% 20

38
 Project Project PUT HERE
OVERHEADS FOR GOA PROJECT 6
Duration cost PROJECT COST

Sr. No. Description Quantity Unit Rate No.s Total cost Loading Amount OH Remark
A Site facilities
1 Labour hutments (100x20) 1 nos 18,000 20 360000 10% 36,000
2 Cement godown/store 20X20 1 nos 150,000 1 150000 10% 15,000
3 Guest house 1 nos 18,000 6 108000 10% 10,800
4 Office furniture 1 nos 25,000 1 25000 25% 6,250
5 Computer & printer 1 nos 6,000 1 6000 20% 1,200
6 Stationery work maintainance 1 nos 1,000 6 6000 100% 6,000
7 Under ground water tank 1 lit 6 10000 60000 10% 6,000
8 Purchase of toilets 1 Nos 7,000 2 14000 25% 3,500
Total 729,000 84,750 0%
B Tools & Plants cost
1 Ctm on higer basis/ Purchase 0 months 3,286 1 0 0% 0
2 Cube Testing from external agency 1 months 500 0 0 100% 0
2 Quality control lab instruments 1 nos 10,000 1 10000 25% 2,500
Mixer on hire basis / purchase ( 1 Bag
3 1 months 220,000 1 220000 0% 0
Mixcer with weigh bacher)
4 Diesel for Mixer 1 months 4,000 0 0 0% 0
5 Concrete hoist highring basis 0 months 10,000 0 0 0% 0
6 Winch highring basis/ purchase 0 months 3,000 0 0 0% 0

7 Dg set 15 Kva highring basis/ Purcase 1 months 30,000 0 0 0% 0

8 Diesel for D.G. 1 months 50,000 0 0 0% 0

9 curing pump including curing pipe 1 nos 6,000 1 6000 25% 1,500
10 Concrete Pump purcase 1 nos 2,200,000 1 2200000 0% 0
11 Dewatering Pumps 1 nos 12,000 6 72000 0% 0
12 M.S.E.B. 1 months 2,000 6 12000 100% 12,000
Total 2,520,000 16,000 0%
C Running cost & maintainance

1 Running cost for food allowance 1 months 8,000 6 48000 10% 4,800

2 Houskeeping charges 1 months 500 6 3000 10% 300

Running cost/ month including
3 0 months 6,000 2 0 0% 0
maintainance
4 Security charges 1 nos 8,000 6 48000 10% 4,800
5 Mixer operator 1 months 12,000 6 72000 0% 0
6 Hoist operator 0 months 15,000 6 0 0% 0
7 Winch operator 0 months 12,000 6 0 0% 0
8 Material transport 1 nos 50,000 1 50000 0% 0
9 Electrician 0 nos 6,000 6 0 0% 0
10 Electical cables & lighting arrangment 1 rmt 100,000 1 100000 10% 10,000
Total 321,000 19,900 0%
D Staff & Supervision
1 Project Manager 1 0 months 50,000 6 0 100% 0
2 Project Engineer 1 months 40,000 6 240000 25% 60,000
3 Sr engineer 0 months 25,000 6 0 100% 0
3 Jr engineer 1 months 20,000 6 120000 25% 30,000
4 Qa/qc engineer 1 months 16,000 6 96000 0% 0
5 Planning & Billing engineer 1 months 20,000 6 120000 0% 0
6 Safety officer 1 months 18,000 6 108000 0% 0
7 Site supervisor 1 months 18,000 6 108000 0% 0
8 Store incharge 1 months 20,000 6 120000 25% 30,000
9 Helper 1 months 12,000 6 72000 0% 0
Total 192,000 120,000 0%
D Legal Compliances
PF & ESIC 1 months 12,000 6 72000 0% 0
Labour insurance 1 one time 20,000 1 20000 100% 20,000
Car Policy 1 one time 25,000 1 25000 100% 25,000
Total 117,000 45,000 0%
Total Overheads, tools Plants &
3,879,000 285,650 0%
supervision
 ASSUMOTIONS FOR RATE ANALYSIS

Allowable Wastages

1 Wastage of Concrete 2 %

2 Cement 43 Grade 3 %

3 Cement 53 Grade 3 %

4 Crush Sand 7 %

5 River Sand 7 %

6 Metal 10mm 5 %

7 Metal 20mm 5 %

8 Reinf. Steel 3 %

9 Struct. Steel 4 %

10 Red Bricks 4" 5 %

11 Red Bricks 6" 5 %

12 Red Bricks 9" 5 %

12 F.A. Bricks 4" 5 %

13 F.A. Bricks 6" 5 %

14 F.A. Bricks 9" 5 %

15 Concrete Block 300X200X200mm 5 %

16 Concrete Block 300X200X150mm (1:6)C.M. 5 %

17 100mm tk. Solid Block Masonry in 1:6 C.M. 5 %

18 Rubble 25 %

19 Latrite stone 25 %

20 Latrite stone (drassed stone ) 25 %

21 Latrite stone (drassed stone ) 6" 25 %

22 Sanala 3 %

23 Vitrified Tile (Lobby) 10 %

24 Vitrified Tile 600x600 10 %

25 Antiskid Vitrified Tile 600x1200 10 %

26 vitrified glazed wall tiles (Basin Area) 10 %

27 vitrified glazed wall tiles (Other Area) 10 %

28 vitrified glazed wall tiles ( Kitchen dado) 10 %

29 Antiskid Tile (Toilet) 10 %

30 Antiskid Tile (Dry Blacony) 10 %

31 Antiskid Tile (Attached Terrace) 10 %

32 Granite Flooring 15 %
33 Kotah Flooring 20 %

34 Ceramic Tile Dado (Toilet) 10 %

35 Ceramic Tile Dado (Kitchen) 10 %

36 Rough Kotah 5 %

37 Polished Quartz stone 15 %

38 Kitchen Granite 15 %
39 1 side polished Kadappa 15 %

40 2 side polished Kadappa 15 %

41 Kotah Tread & Risers 22 %

42 Tandoor Tread & Risers 22 %

43 Granite Tread & Risers 15 %

44 Window Sill 15 %
45 Granite Cladding 15 %

46 Chequred Tile Flooring 7 %

47 60mm interlock paver block M35 grade 7 %

 ASSUMOTIONS FOR RATE ANALYSIS

Allowable Wastages
48 80mm zigzag concrete paver block, M35 7 %
49 Fine Putty 5 %

50 Internal Cement Primer 5 %

51 O.B.D. 5 %

52 Lustre 5 %

53 Plastic Paint 5 %

54 Oil Paint 5 %

55 External Acrylic Primer 5 %

56 External Paint (Acrylic emulsion) 5 %

57 Other Admixture SP 500 1 %

58 Other Fly Ash 3 %

LYSIS

excluding 30% shingle & 7% Bulkage

3% wastage + 2% Rolling margin

LYSIS
 Working for Material Coefficients

Sand / C W.P. Tile grout 2nd class Acid Paver

Sr. No. Desciption Unit Volume Cement Bricks Sanala Metal Chk. Mesh Pl. nails Tile Granite Araldite Kotah
Sand Comp. Grout chemical POP wash Block
Cum Bag Cum No. Kg. Cum Sqm Kg. Kg. Sqm Kg. Lit. Kg. Sqft Sqm Kg Sqm Sqm

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
1 All Grade Concrete
P.C.C. M 5 P.C.C. M5 (1:5:10) Cum 1.52 2.7 0.475 0.950
P.C.C. M 7.5 P.C.C. M7.5 (1:4:8) Cum 1.52 3.3 0.468 0.935
P.C.C. M 10 P.C.C. M10 (1:3:6) Cum 1.52 4.3 0.456 0.912
M15 (1:2:4) M15 (1:2:4) Cum 1.52 6.2 0.434 0.869
M20 (1:1.5:3) M20 (1:1.5:3) Cum 1.52 7.9 0.415 0.829
M25 (1:1:3) M25 (1:1:3) Cum 1.52 8.7 0.304 0.912
M30 (1:1:2) M30 (1:1:2) Cum 1.52 10.9 0.380 0.760

2 Masonry
230mm tk. Red Brick Masonry in 1:6 C.M.
BBM Sqm 0.338 1.379 0.290 446
(Cum)
BBM 150mm tk. Red Brick Masonry in 1:6 C.M. Sqm 0.040 0.162 0.034 50
BBM 100mm tk. Red Brick Masonry in 1:6 C.M. Sqm 0.025 0.102 0.021 50
230mm tk. Red Brick Masonry in 1:6 C.M.
BBM Sqm 0.068 0.279 0.059 93
(Sqm)
230mm tk. Fly Ash Brick Masonry in 1:6 C.M. in
BBM Sqm 0.068 0.279 0.059 93
(Sqm)
BBM 150mm tk. Fly Ash Brick Masonry in 1:6 C.M. Sqm 0.039 0.159 0.033 47
BBM 100mm tk. Fly Ash Brick Masonry in 1:6 C.M. Sqm 0.034 0.195 0.027 102
230mm tk. Fly Ash Brick Masonry in 1:6 C.M.
BBM Cum 0.329 1.344 0.282 403
(Cum)
U.C.R. U.C.R. Masonry in 1:6 C.M. Cum 0.497 2.029 0.426
U.C.R. U.C.R. Masonry in 1:4 C.M. Cum 0.497 2.840 0.398
Laterite masonary Laterite masonry in 1:4 C.M. found Cum 0.497 2.840 0.398 16
Laterite masonry in 1:4 C.M. ( Drassed stone)-
Laterite masonary Cum 0.497 2.840 0.284 16
sup st
BBM 200mm tk. Solid Block Masonry in 1:6 C.M. Sqm 0.016 0.067 0.014 16
BBM Concrete Block 300X200X150mm (1:6)C.M. Sqm 0.016 0.066 0.014 21
BBM 100mm tk. Solid Block Masonry in 1:6 C.M. Sqm 0.015 0.088 0.012 30
3 Plastering
Internal Plaster Ceiling 6mm tk. C.M. 1:3 Sqm 0.009 0.063 0.010
Internal Plaster Ceiling 8mm tk. C.M. 1:3 Sqm 0.011 0.084 0.013
Internal Plaster Wall 12mm tk. C.M. 1:4 Sqm 0.017 0.100 0.016 0.16 0.02
Internal Plaster Wall 15mm tk. C.M. 1:4 Sqm 0.021 0.125 0.020 0 0.16 0.02
Internal Plaster Wall 18mm tk. C.M. 1:4 Sqm 0.026 0.150 0.024 2.25 0.16 0.02
External Plaster 15mm tk. C.M. 1:4 Sqm 0.021 0.125 0.020 0.156 0.02 0.125
External Plaster 20mm tk. C.M. 1:4 Sqm 0.028 0.167 0.027 0.16 0.02 0.17
External Plaster 25mm tk. C.M. 1:4 Sqm 0.036 0.209 0.033 0.16 0.02 0.21
Plaster patta 100mm wide Rmt 0.007 0.042 0.007
1" Groove Rmt
Pointing 1:2 C.M. Sqm 0.013 0.127 0.010 B/C + B/B + T.F.
4 W.P.
Box Type W.P. Sqm 0.55 B/C
Brickbat W.P. B.C.+B.B.+T.F. Sqm 0.56 0.079 35 B/b Fill 0.56
Brickbat W.P. incl. 50mm filling B.C.+B.B.+T.F. Sqm 0.56 0.079 57 B/b Fill
Brickbat W.P. otta+B.B.+T.F. Sqm 35 B/B
W.P.Plaster Waterproof Plaster Sqm 0.25 0.034 T/F 0.25
Screed Waterproofing otta+screed+T.F. Sqm 0.451 0.047 0.043 0.451
5 Flooring
Chequred Tile Flooring 60 mm Bedding in 1:6 C.M. Sqm 0.085 0.348 0.073 1.00
Vitrified Tile (Lobby) 25 mm Bedding in 1:3 C.M. Sqm 0.036 0.254 0.027 1.00 0.04 0.01 2.53 1.00
Vitrified Tile 600x600 25 mm Bedding in 1:3 C.M. Sqm 0.036 0.254 0.027 1.00 0.04 0.01 2.53 1.00
Antiskid Vitrified Tile 600x1200 25 mm Bedding in 1:3 C.M. Sqm 0.036 0.254 0.027 1.00 0.04 0.01 2.53
vitrified glazed wall tiles (Basin
12 mm Bedding in 1:3 C.M. Sqm 0.017 0.122 0.013 1.00 0.04 0.01
Area)
vitrified glazed wall tiles (Other
12 mm Bedding in 1:3 C.M. Sqm 0.017 0.122 0.013 1.00 0.04 0.01
Area)
vitrified glazed wall tiles
12 mm Bedding in 1:3 C.M. Sqm 0.017 0.122 0.013 1.00 0.04 0.01
( Kitchen dado)
Granite Flooring 60 mm Bedding in 1:6 C.M. Sqm 0.085 0.348 0.073 0.04 0.01 2.53 1.00
Toilet Flooring 60mm bedding in 1:6 C.M. Sqm 0.085 0.348 0.073 1.00 0.05 0.01 2.53
Dry Terrace Flooring 60mm bedding in 1:6 C.M. Sqm 0.085 0.348 0.073 1.00 0.05 0.01 2.53
Attached Terrace Flooring 60mm bedding in 1:6 C.M. Sqm 0.085 0.348 0.073 1.00 0.05 0.01 2.53
Kotah Flooring 60 mm Bedding in 1:6 C.M. Sqm 0.085 0.348 0.073 1.00 1.00
Toilet Dado Sqm 0.010 0.286 1.00 0.05 0.01
Kitchen Dado Sqm 0.010 0.286 1.00 0.05 0.01
Tread & Risers 50mm bedding in 1:6 C.M. Sqm 0.071 0.290 0.061 1.00 2.53
Vitrified Skirting (Flat) 75 mm ht. Rmt 0.001 0.027 0.08 0.00 0.00
Vitrified Skirting (Lobby) 75 mm ht. Rmt 0.001 0.027 0.08 0.00 0.00
Granite Skirting 75 mm ht. Rmt 0.001 0.027 0.00 0.00 0.08
Kotah Skirting 75 mm ht. Rmt 0.001 0.027 0.004 0.001 0.00 0.08
Granite Cladding Sqm 0.036 0.203 0.028 0.04 0.01 1.00 0.05
I.P.S. Flooring 50mm thk., 1:2:4 Sqm 0.076 0.350 0.022 0.043
Window sill Sqm 0.071 0.290 0.061 1.00
Polished Quartz stone Sqm
Kitchen Granite Sqm
6 Roadwork
Kerb Stone Fixing only fixing Rmt
80mm zigzag concrete paver
70mm Bedding Sqm 0.07 0 0.0749 1.00
block, M35
60mm zigzag interlock concrete
70mm Bedding Sqm 0.07 0 0.0749 1.00
paver block, M35

7 Painting Work
A Internal Painting
O.B.D. Sqm
Plastic emulsion
Synthetic Enamel
 Working for Material Coefficients

Sand / C W.P. Tile grout 2nd class Acid Paver

Sr. No. Desciption Unit Volume Cement Bricks Sanala Metal Chk. Mesh Pl. nails Tile Granite Araldite Kotah
Sand Comp. Grout chemical POP wash Block
Cum Bag Cum No. Kg. Cum Sqm Kg. Kg. Sqm Kg. Lit. Kg. Sqft Sqm Kg Sqm Sqm

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
Lustre
External Paint (Acrylic
emulsion)
 Working for Material Coefficients
0.0006
Fine Internal Ext. Ext. Admixtur
Sr. No. Desciption Unit O.B.D.
Putty Primer Primer Paint e SP 500
Morter/ Bricks/ Total
Kg Lit. Kg Lit. Lit. Kg Length Ht. Morter
Sqm,Cum Sqm, Cum Volume
1 2 3 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42
1 All Grade Concrete
P.C.C. M 5 P.C.C. M5 (1:5:10) Cum
P.C.C. M 7.5 P.C.C. M7.5 (1:4:8) Cum
P.C.C. M 10 P.C.C. M10 (1:3:6) Cum #REF!
M15 (1:2:4) M15 (1:2:4) Cum #REF!
M20 (1:1.5:3) M20 (1:1.5:3) Cum #REF!
M25 (1:1:3) M25 (1:1:3) Cum #REF!
M30 (1:1:2) M30 (1:1:2) Cum #REF!

2 Masonry Frog
230mm tk. Red Brick Masonry in 1:6 C.M.
BBM Sqm 1.200 0.935 0.019 0.029 0.011 0.059 0.238 445.63 1.003
(Cum)
BBM 150mm tk. Red Brick Masonry in 1:6 C.M. Sqm 1.200 0.935 0.006 0.020 0.005 0.031 0.028 49.02 0.148
BBM 100mm tk. Red Brick Masonry in 1:6 C.M. Sqm 1.200 0.935 0.004 0.013 0.002 0.020 0.018 49.02 0.104
230mm tk. Red Brick Masonry in 1:6 C.M.
BBM Sqm 1.200 0.990 0.021 0.030 0.006 0.057 0.048 92.59 0.234
(Sqm)
230mm tk. Fly Ash Brick Masonry in 1:6 C.M. in
BBM Sqm 1.200 0.990 0.021 0.030 0.006 0.057 0.048 92.59 0.234
(Sqm)
BBM 150mm tk. Fly Ash Brick Masonry in 1:6 C.M. Sqm 1.200 0.990 0.007 0.020 0.006 0.033 0.027 46.30 0.155
BBM 100mm tk. Fly Ash Brick Masonry in 1:6 C.M. Sqm 0.550 0.990 0.004 0.006 0.003 0.013 0.024 101.01 0.206
230mm tk. Fly Ash Brick Masonry in 1:6 C.M.
BBM Cum 1.200 0.990 0.021 0.030 0.012 0.063 0.232 402.58 1.002
(Cum)
U.C.R. U.C.R. Masonry in 1:6 C.M. Cum
U.C.R. U.C.R. Masonry in 1:4 C.M. Cum
Laterite masonary Laterite masonry in 1:4 C.M. found Cum 1.000 1.000 0.300 0.200 0.010 0.001 0.012 16.000
Laterite masonry in 1:4 C.M. ( Drassed stone)-
Laterite masonary Cum 1.000 1.000 0.300 0.200 0.010 0.001 0.012 16.000
sup st
BBM 200mm tk. Solid Block Masonry in 1:6 C.M. Sqm 1.000 1.000 0.300 0.200 0.010 0.001 0.012 16.000 0.043
BBM Concrete Block 300X200X150mm (1:6)C.M. Sqm 1.000 1.000 0.300 0.150 0.010 0.000 0.011 21.000 0.056
BBM 100mm tk. Solid Block Masonry in 1:6 C.M. Sqm 1.000 1.000 0.300 0.100 0.010 0.000 0.011 30.000 0.058
3 Plastering
Internal Plaster Ceiling 6mm tk. C.M. 1:3 Sqm
Internal Plaster Ceiling 8mm tk. C.M. 1:3 Sqm
Internal Plaster Wall 12mm tk. C.M. 1:4 Sqm
Internal Plaster Wall 15mm tk. C.M. 1:4 Sqm
Internal Plaster Wall 18mm tk. C.M. 1:4 Sqm
External Plaster 15mm tk. C.M. 1:4 Sqm
External Plaster 20mm tk. C.M. 1:4 Sqm
External Plaster 25mm tk. C.M. 1:4 Sqm
Plaster patta 100mm wide Rmt
1" Groove Rmt
Pointing 1:2 C.M. Sqm B/C + B/B + T.F. Otta + B/B + T.F.
4 W.P. Size Area/ Vol. Morter Cement Sand Size
Box Type W.P. Sqm 1.5 2.1 4.750 0.081 0.46 0.084 B/C 2.75 3.65
Brickbat W.P. B.C.+B.B.+T.F. Sqm 1.5 2.1 0.154 0.055 0.31 0.047 B/b Fill
Brickbat W.P. incl. 50mm filling B.C.+B.B.+T.F. Sqm 1.5 2.1 0.154 0.055 0.31 0.047 B/b Fill
Brickbat W.P. otta+B.B.+T.F. Sqm 1.5 2.1 0.362 0.129 0.52 0.110 B/B 2.75 3.65
W.P.Plaster Waterproof Plaster Sqm 1.5 2.1 5.445 0.093 0.53 0.096 T/F 2.75 3.65
Screed Waterproofing otta+screed+T.F. Sqm 2.14 0.38
5 Flooring 0.681 0.122
Chequred Tile Flooring 60 mm Bedding in 1:6 C.M. Sqm
Vitrified Tile (Lobby) 25 mm Bedding in 1:3 C.M. Sqm
Vitrified Tile 600x600 25 mm Bedding in 1:3 C.M. Sqm
Antiskid Vitrified Tile 600x1200 25 mm Bedding in 1:3 C.M. Sqm
vitrified glazed wall tiles (Basin
12 mm Bedding in 1:3 C.M. Sqm
Area)
vitrified glazed wall tiles (Other
12 mm Bedding in 1:3 C.M. Sqm
Area)
vitrified glazed wall tiles
12 mm Bedding in 1:3 C.M. Sqm
( Kitchen dado)
Granite Flooring 60 mm Bedding in 1:6 C.M. Sqm
Toilet Flooring 60mm bedding in 1:6 C.M. Sqm
Dry Terrace Flooring 60mm bedding in 1:6 C.M. Sqm
Attached Terrace Flooring 60mm bedding in 1:6 C.M. Sqm
Kotah Flooring 60 mm Bedding in 1:6 C.M. Sqm
Toilet Dado Sqm
Kitchen Dado Sqm
Tread & Risers 50mm bedding in 1:6 C.M. Sqm
Vitrified Skirting (Flat) 75 mm ht. Rmt
Vitrified Skirting (Lobby) 75 mm ht. Rmt
Granite Skirting 75 mm ht. Rmt
Kotah Skirting 75 mm ht. Rmt
Granite Cladding Sqm
I.P.S. Flooring 50mm thk., 1:2:4 Sqm
Window sill Sqm
Polished Quartz stone Sqm
Kitchen Granite Sqm
6 Roadwork
Kerb Stone Fixing only fixing Rmt
80mm zigzag concrete paver
70mm Bedding Sqm
block, M35
60mm zigzag interlock concrete
70mm Bedding Sqm
paver block, M35

7 Painting Work
A Internal Painting
O.B.D. Sqm 0.98 0.11 0.22
Plastic emulsion
Synthetic Enamel
 Working for Material Coefficients
0.0006
Fine Internal Ext. Ext. Admixtur
Sr. No. Desciption Unit O.B.D.
Putty Primer Primer Paint e SP 500
Morter/ Bricks/ Total
Kg Lit. Kg Lit. Lit. Kg Length Ht. Morter
Sqm,Cum Sqm, Cum Volume
1 2 3 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42
Lustre
External Paint (Acrylic
0.09 0.31
emulsion)
 Material Rates

Name of Project -2 BHK Chalet

Sr. No. Description Unit Basic Rate VAT Excise Octroi Transport Loading Unloading Other Misc. Total Unit Remark
1 2 3 4 5 6 7 8 9 10 11 12 13 14

1 RMC SUPPLY

P.C.C. M5 (1:5:10) Cum 3800.00 3800 Cum

P.C.C. M7.5 (1:4:8) Cum 4000.00 4000 Cum

P.C.C. M10 (1:3:6) Cum 4500.00 4500 Cum

M15 (1:2:4) (As per mix design) Cum 4800.00 4800 Cum

M20 (1:1.5:3) (As per mix design) Cum 5000.00 5000 Cum
M25 (As per mix design) Cum 5300.00 5300 Cum

M30 (As per mix design) Cum 5500.00 5500 Cum

Pumping Cum 300.00 300 Cum min 20 cum

Down Pouring Cum 50.00 50 Cum

2 Cement Cement 43 Grade Bag 252.00 252 Bag

Cement 53 Grade Bag 252.00 252 Bag

3 Crush Sand ( M sand ) Crush Sand Brass 5094.00 1797 Cum

4 River Sand River Sand Brass 12000.00 4234 Cum

5 Metal
Metal 10mm Brass 4528.00 1597 Cum

Metal 20mm Brass 4528.00 1597 Cum

6 Fly Ash Fly Ash Kg. 3.00 3 Kg. Avg. 13% of tot

7 R.M.C. R.M.C. M10 Cum 3400.00 3400 Cum

R.M.C. M15 Cum 3600.00 3600 Cum
Rates including
R.M.C. M20 Cum 3800.00 3800 Cum
pumping
R.M.C. M25 Cum 4000.00 4000 Cum
R.M.C. M30 Cum 4300.00 4300 Cum

8 Red Bricks
Red Bricks 4" No. 8.00 Khanapur 8 No.

Red Bricks 6" No. 12.00 Khanapur 12 No.

Red Bricks 9" No. 8.00 Khanapur 8 No.

9 Fly Ash Bricks

F.A. Bricks 4" No. 40.00 40 No.

F.A. Bricks 6" No. 55.00 55 No.

F.A. Bricks 9" No. 85.00 85 No.

10 Concrete Block

Concrete Block 300X200mm Cum 2600.00 417 36 No.

Concrete Block 300X200X150mm (1:6)C.M. Cum 2600.00 556 28 No.

 Material Rates

Name of Project -2 BHK Chalet

Sr. No. Description Unit Basic Rate VAT Excise Octroi Transport Loading Unloading Other Misc. Total Unit Remark
1 2 3 4 5 6 7 8 9 10 11 12 13 14

100mm tk. Solid Block Masonry in 1:6 C.M. Cum 2600.00 833 21 No.

11 Rubble Rubble Brass 2200.00 776 Cum

Latrite stone No 44.00 2444 Cum

Latrite stone (drassed stone ) No 47.00 2611 Cum

Latrite stone (drassed stone ) 6" No 40.00 2222 Cum

Murum Brass 1600.00 564 Cum

12 Reinforcement Steel

Reinf. Steel Kg. 45.00 45 Kg.

13 Structural Steel
Struct. Steel - Channel & angles Kg. 50.00 50 Kg.

Struct. Steel -Tubes & Pipes Kg. 37.75 38 Kg.

Painting Material Kg. 1.05 1 Kg.

14 Sanala Sanala Kg. 10.00 10 Kg.

15 Chicken Mesh Sqm 20.00 20 Sqm

16 Waterproofing Compound Kg. 120.00 120 Kg.

17 Crystalline Type waterproofing Crystalline Type waterproofing lit 450.00 25 lit

18 Tiling
Vitrified Tile (Lobby) Vitrified Tile (Lobby) Sft 210.00 1 2270 Sqm

Vitrified Tile 600x600 Vitrified Tile 600x600 Sft 210.00 1 2270 Sqm

Antiskid Vitrified Tile 600x1200 Antiskid Vitrified Tile 600x1200 Sft 250.00 1 2701 Sqm
Toilet Flooring Antiskid Tile (Toilet) Sft 250.00 1 2701 Sqm

Dry Balcony Flooring Antiskid Tile (Dry Blacony) Sft 34.76 1 385 Sqm
Attached Terrace Flooring Antiskid Tile (Attached Terrace) Sft 34.76 1 385 Sqm

Granite Flooring Sft 34.76 1.39 389 Sqm

22mm thk, 10"x10" M25 9 square design Chequred Tile Flooring Sft 34.76 374 Sqm

wall Tiles Ceramic Tile Dado (Basin) Sft 400.00 1 4315 Sqm

wall Tiles other area Ceramic Tile Dado (other area) Sft 250.00 1 2701 Sqm
Toilet Dado Ceramic Tile Dado (Toilet) Sft 34.76 1 385 Sqm

Kitchen Dado Ceramic Tile Dado (Kitchen) Sft 250.00 1 2701 Sqm
1.5' X 2' Kotah Flooring Sft 29.00 312 Sqm

4" Kotah Tread & Risers Sft 29.00 312 Sqm

Polished Quartz stone Sft 420.00 16.80 4700 Sqm

 Material Rates

Name of Project -2 BHK Chalet

Sr. No. Description Unit Basic Rate VAT Excise Octroi Transport Loading Unloading Other Misc. Total Unit Remark
1 2 3 4 5 6 7 8 9 10 11 12 13 14

Kitchen Granite Sft 220.00 8.80 2462 Sqm

1 side polished Kadappa Sft 70.00 8.75 2.80 877 Sqm

2 side polished Kadappa Sft 110.00 13.75 4.40 1379 Sqm

Kadappa Tread & Risers Sft 70.00 2.80 783 Sqm

Tandoor Tread & Risers Sft 26.00 3.25 315 Sqm

Granite Tread & Risers Sft 143.00 5.72 1600 Sqm

Window Sill Sft 86.25 10.78 3.45 1081 Sqm

Granite Cladding Sft 140 5.60 1567 Sqm

Toilet, Attached Terrace, Utility flooring Tile Grout (Aqua series) Kg. 86.00 10.75 3.44 1.72 102 Kg.
Tile Grout (600 series) Kg. 60.00 7.5 2.40 1.20 71 Kg.

grout admixture Lit. 288.00 36 11.52 5.76 341 Lit.

2nd class P.O.P. Kg. 6 0.71 0.23 0.11 7 Kg.

Acid wash Lit. 20.00 20 Lit.

60mm zigzag interlock concrete paver
60mm interlock paver block M35 grade Sft 37.00 398 Sqm Floorwell
block, M35
50mm thk, 10"X10",M25 concrete paver
50mm, 10"X10" M25 grade paver block Sft 35.00 377 Sqm
block
80mm zigzag concrete paver block, M35 80mm zigzag concrete paver block, M35 Sft 43.00 463 Sqm

laminated wooden flooring /skirting sqft 450.00 4842 Sqm

vitrified glazed wall tiles vitrified glazed wall tiles (Basin Area) sqft 400.00 4304 Sqm

vitrified glazed wall tiles (Other Area) sqft 250.00 2690 Sqm
vitrified glazed wall tiles ( Kitchen dado) sqft 250.00 2690 Sqm

Polished Quartz stone

19 Paint

Fine Putty Kg. 23.67 1.18 25 Kg.

Internal Cement Primer Lit. 72.50 73 Lit.

O.B.D. Kg. 44.00 2.20 46 Kg.

Lustre Lit. 0 Lit.

Plastic Paint Lit. 0 Lit.

Oil Paint Lit. 222.50 223 Lit.

External Acrylic Primer Lit. 118.18 5.91 124 Lit.

External Paint (Acrylic emulsion) Lit. 206.36 10.32 217 Lit.

Wood Primer Lit. 147.50 148 Lit.

 Material Rates

Name of Project -2 BHK Chalet

Sr. No. Description Unit Basic Rate VAT Excise Octroi Transport Loading Unloading Other Misc. Total Unit Remark
1 2 3 4 5 6 7 8 9 10 11 12 13 14

Nerolac Putty white Kg. 46.50 47 Kg.

Acralic Distemper Kg. 46.50 47 Kg.

Satin Enamel (White) Lit. 195.00 195 Lit.

Satin Enamel (Brown) Lit. 155.00 155 Lit.

Turpentine Lit. 75.00 75 Lit.

G.P.Thinner Lit. 110.00 110 Lit.

20 Miscellanious

21 Woodwork
Labour Rates

Sr. No. Description Specification Rate Unit Rate Unit Remarks

1 2 3 4 5 6
1 Department Work

Mason 700 No. Concrete,

Helper M/C 450 No.

Helper F/C 350 No.

Mason (Masonry) 650 No.

Mason (Plastering) 700 No.

Mason (Tiling) 750 No.

Carpenter (R.C.C.) 600 No.

Bar Bender (R.C.C.) 550 No.

curing 450 No.

Welder 800 No.

Painter 500 No.

2 Earthwork

Mass Excavation Mass excavation in soft strata 120 Cum

Mass excavation in hard strata 600 Cum

Excavation in trenches

Excavation in Soil 150 Cum

Excavation in Murum 450 Cum

Excavation in Soft Rock 800 Cum

Excavation in Hard Rock 1200 Cum

Rubble Soling Rubble Soling 80 Sqm Including murum spreading

Back filling Availabe on site material 0 Cum 0 Brass

Brought from site material 564 Cum 1600 Brass

Site mix, manual placing including cost of

3 Concreting Works Mason for finishing, labours for vibrator, cube
casting, curing etc.
P.C.C. M5 (1:5:10) 400 Cum

P.C.C. M7.5 (1:4:8) 400 Cum

P.C.C. M10 (1:3:6) 400 Cum

Raft 400 Cum

Footing 400 Cum

Plinth Beam Concrete 400 Cum

Coping over Plinth concrete 600 Cum

Stub Column 600 Cum

Column in S/S 600 Cum

Lintel Concrete 600 Cum

Sill Cum

Loft Concrete 500 Cum

Slab concrete 450 Cum

Sloping Slab concrete 650 Cum

Deckslab 550 Cum

Floor Beam Concrete 450 Cum

Staircase Concrete 450 Cum

Chajja Concrete 450 Cum

Parapet Concrete 450 Cum

Lift Wall 400 Cum

R.C.C. wall concrete 400 Cum

R.C.C. wall concrete ( curve shape ) 550 Cum

Coping @ Roof Lvl. Concrete 700 Cum

Pumping of Concrete 300 Cum

Coping shuttering 500 Cum

4 Reinforcement Work
Reinf. Work 6.5 Kg

Reinf. shifting 0.15 Kg

Reinf. Testing 0.02 Kg

1 Structural Work
Sr. No. Description Specification Rate Unit Rate Unit Remarks

Fabrication work 50 Kg 30 FOR FABRICATION +20 FOR PAINTING

Painting Labour 0.45 Kg

5 Masonry Works Including curing etc.

U.C.R. Masonry 776 Cum 2200 Brass

Latrite stone 1129 Cum 3200 Brass

Latrite stone (drassed stone ) 1235 Cum 3500 Brass

Latrite stone (drassed stone ) 6" 988 Cum 2800 Brass

100 mm thk. Brick Maso. 172 Sqm 16 Sft

150 mm thk. Brick Maso. 194 Sqm 18 Sft

200 mm thk. Brick Maso. Sqm

230 mm thk. Brick Maso. 237 Sqm 22 Sft

Brick Masonry in Cum 1291 Cum 18 Sft

100 mm thk. Con. Block Maso. 301 Sqm 28 Sft

150 mm thk. Con. Block Maso. 323 Sqm 30 Sft

200 mm thk. Con. Block Maso. 377 Sqm 35 Sft

230 mm thk. Con. Block Maso. 377 Sqm 35 Sft

Block Masonry in Cum Cum

Including screening of sand, fixing chicken

6 Plastering Work
mesh, curing etc.
Internal neeru finish Plaster for Ceiling 215 Sqm 20 Sft

Internal neeru finish Plaster for Walls 269 Sqm 25 Sft

Internal tar Plaster 194 Sqm 18 Sft

1 coat External Plaster 237 Sqm 22 Sft

2 coat External Plaster 323 Sqm 30 Sft

Flush Pointing Sqm

Raised Pointing Sqm

Sunk Pointing Sqm

Scaffolding for Masonry 21.52 Sqm 2

Scaffolding for Plastering 21.52 Sqm 2

Tacha 24.75 Sqm 2.3 Sft

6mm tk. C.M. 1:3 193.68 Sqm 18 Sft

12mm tk. C.M. 1:4 236.72 Sqm 22 Sft

18mm tk. C.M. 1:4 279.76 Sqm 26 Sft

7 Waterproofing Work Including curing etc.

B.B. Waterproofing 194 Sqm 18 Sft

Screed Waterproofing 237 Sqm 22 Sft

Waterproof Plaster 269 Sqm 25 Sft

Floter finishing 75.32 Sqm 7 sqft

1 Tiling Work

Flooring work
Incl. laying & removing POP, acid wash, joint
Vitrified Tile Flooring 258 Sqm 24 Sft
filling with tile grout, cleaning etc.
Incl. laying & removing POP, acid wash, joint
Vitrified Tile 600x600 258 Sqm 24 Sft
filling with tile grout, cleaning etc.
Ceramic Tile Flooring 237 Sqm 22 Sft

Antiskid Tile Flooring 237 Sqm 22 Sft

Sr. No. Description Specification Rate Unit Rate Unit Remarks

Shahabad Flooring Sqm

Polished Kotah Flooring Sqm

Rough Kotah Flooring Sqm

Granite Flooring 430 Sqm 40 Sft

Kotah Flooring 172 Sqm 16 Sft

Chequred Tile Flooring 108 Sqm 10 Sft

Italian Marble Flooring Sqm

Skirting
Tile Skirting 72.16 Rmt 22 Rft

Granite Skirting 65.6 Rmt 20 Rft

Kotah Skirting 39.36 Rmt 12 Rft

Marble Skirting Rmt

Dado
Ceramic Tile Dado 215 Sqm 20 Sft

vitrified glazed wall tiles (Basin Area) 215 Sqm 20 Sft

vitrified glazed wall tiles (Other Area) 215 Sqm 20 Sft

vitrified glazed wall tiles ( Kitchen dado) 215 Sqm 20 Sft

Cladding
Granite cladding 481 Sqm 45 Sft incl. moulding, edge polish,

Marble cladding Sqm

Tread & Risers

Kotah Tread & Risers 322.8 Sqm 45 Rft

Tandoor Tread & Risers 322.8 Sqm 45 Rft

Granite Tread & Risers 322.8 Sqm 45 Rft

Chamfering 59.04 Rmt 18 Rft

Edge Polish 59.04 Rmt 18 Rft

Window sill

Window sill 1162.08 Sqm 27 Rft incl. half moulding, edge polish,

Door frame
Sr. No. Description Specification Rate Unit Rate Unit Remarks

Kitchen Platform

Granite Kitchen Platform 3280.00 Rmt 1000 Rft incl. chamfering, edge polish, granite polish
Acid wash 53.80 Sqm 5 Sft

POP laying & removing 26.90 Sqm 2.5 Sft

Granite Polish 269.00 Sqm 25 Sft

Kotah Polish 161.40 Sqm 15 Sft

Paving Block 172.16 Sqm 16 Sft

1 Painting

Internal Paint O.B.D. 96.84 Sqm 9 Sft

Lustre 129.12 Sqm 12

Plastic Paint 86.08 Sqm 8

Oil Paint 75.32 Sqm 7

External Paint External Paint 150.64 Sqm 14 Sft

Door Frame Polish 7 Rft 12 with material Rate

Door Frame Painting 7 Rft 15 with material Rate

Putty+primer+Oil Paint Door Shutter Painting 10 Sft 14 with material Rate

2 Fabrication Work

Fabrication Work 50 Kg

Structual work

Grills

Raillin

Fancin

Roofing

3 Miscellanious Work

4 Woodwork
Making of Door Frame 250 No.

Fixing of Door Frame 175 No.

Main Door Fixing 400 No.

Main Door Accessories Fixing 175 No.

Bed Door Fixing 350 No.

Toilet Door Fixing 350 No.

Bed Door Access. Fixing 100 No.

Toilet Door Access. Fixing 100 No.
 FORMAT SHUTTERING

Footing Dimensions - - - Item Rate Unit

Length Width Depth Ply Sft
Chavi Cuft
Shuttering Area Sqm - Sqm Patti cuft
Making Area Sqm Prop No
Repetations Nos Cuplock-H No
Cuplock-L No
Project @ Total execution Area 620.00 Sqm Span No

Sl no Description Uom Qty Rate Amount Repetation Amount/Sqm Remrks

I Materials
awooden
1Ply wood Sqm - - - - -
2Chavi - 4" x3"-Vertical Cum - - - - -
3Patti - 4" x1.5"-Horizontal Cum - - - - -
4Patti - 4" x2"-Bracing Cum 0.01 - - - -
bMS Scaff
5Horizontal Sq tube for Supports @ top & bottom Nos - - - 100.00 -
6Adjustable Props/Jacks for Supports Nos - - - 100.00 -
10 Stagging H-frames Nos - 2,400.00 - 100.00 -

c Consumable
7 Nails for Making Kg - - 1.00 -
8 Nails for Fixing Shuttering Kg - - - -
9 Shuttering oil Lit - - - -
15
MATERIAL COST - -

II Labour
a For Fabricate
1 Footing shuttering Labour rate Sqm - - 1.00 -
2 Making Footing shuttering Sqm - - 1.00 -
3 Fixing & Removing Shuttering for Footing Sqm - - 1.00 -

b Site mobi & Demobi

4 Labour for stacking sqm - - 1.00 -
5 Labour for Shifting Materials Manday 0.10 - 1.00 -

LABOUR COST - -

Sub Total -

Tools & Plants 2% -

Legal comp 1% -
Water & Electrical charges 0.5% -
Safety Security 1.5% -
Site Over heads 2% -

Add OHP 18% 0.00

Cost of Column shuttering Rs/sqm -

 Rate Analysis for RMC SUPPLY Concreting

Sr. No. Description Quantity Unit Rate

1 P.C.C. M5 (1:5:10) 1.00 Cum

Shuttering @ PCC

a Material

P.C.C. M5 (1:5:10) 1.00 Cum 3800.00

Down Pouring 1.00 Cum 50.00

wastage of concrete 2.0%

Total for Material

b Labour

P.C.C. M5 (1:5:10) 1.00 Cum 400.00

curing 0.05 No. 450.00

Mason 0.15 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%
 Final Rate 1.00 Cum

Shuttering @ PCC 0.40 450.00

2 P.C.C. M7.5 (1:4:8) 1.00 Cum

a Material

P.C.C. M7.5 (1:4:8) 1.00 Cum 4000.00

Down Pouring 1.00 Cum 50.00

wastage of concrete 2.0%

Total for Material

b Labour

P.C.C. M7.5 (1:4:8) 1.00 Cum 400.00

curing 0.05 No. 450.00

Mason 0.15 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%
 Final Rate 1.00 Cum

3 P.C.C. M10 (1:3:6) 1.00 Cum

Shuttering @ PCC

a Material

P.C.C. M10 (1:3:6) 1.00 Cum 4500.00

Down Pouring 1.00 Cum 50.00

wastage of concrete 2.0%

Total for Material

b Labour

P.C.C. M7.5 (1:4:8) 1.00 Cum 400.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

 Shuttering @ PCC 0.40 450.00

4 M15 (1:2:4) (As per mix design) 1.00 Cum

a Material

M15 (1:2:4) (As per mix design) 1.00 Cum 4800.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

b Labour

Slab concrete 1.00 Cum 450.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

5 M20 (1:1.5:3) (As per mix design) 1.00 Cum

Shuttering @ slab & Beam

a Material

M20 (1:1.5:3) (As per mix design) 1.00 Cum 5000.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

b Labour

Slab concrete 1.00 Cum 450.00

curing 0.05 No. 450.00

Mason 0.25 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

Shuttering @ slab & Beam 6.40 600.00

6 M25 (As per mix design) 1.00 Cum

a Material

M25 (As per mix design) 1.00 Cum 5300.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

b Labour

Raft 1.00 Cum 400.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

6 M25 (As per mix design) 1.00 Cum

Footing & raft

a Material

M25 (As per mix design) 1.00 Cum 5300.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

b Labour

Footing 1.00 Cum 400.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

Footing & raft 1.50 450.00

6 M25 (As per mix design) 1.00 Cum

 Plinth Beam

a Material

M25 (As per mix design) 1.00 Cum 5300.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

b Labour

Plinth Beam Concrete 1.00 Cum 400.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

Plinth Beam 10.00 450.00

6 M25 (As per mix design) 1.00 Cum

Columns
 a Material

M25 (As per mix design) 1.00 Cum 5300.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

b Labour

Column in S/S 1.00 Cum 600.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

Column in S/S 12.00 450.00

6 M25 (As per mix design) 1.00 Cum

Floor beams

a Material
 M25 (As per mix design) 1.00 Cum 5300.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

b Labour

Floor Beam Concrete 1.00 Cum 450.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

Floor beams 10.00 450.00

6 M25 (As per mix design) 1.00 Cum

Flat slab

a Material

M25 (As per mix design) 1.00 Cum 5300.00

 Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

b Labour

Slab concrete 1.00 Cum 450.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

Flat slab 3.50 450.00

6 M25 (As per mix design) 1.00 Cum

Lintels

a Material

M25 (As per mix design) 1.00 Cum 5300.00

Pumping 1.00 Cum 300.00

 wastage of concrete 2.0%

Total for Material

b Labour

Lintel Concrete 1.00 Cum 600.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

Lintels 12.00 450.00

6 M25 (As per mix design) 1.00 Cum

Staircase

a Material

M25 (As per mix design) 1.00 Cum 5300.00

Pumping 1.00 Cum 300.00

 wastage of concrete 2.0%

Total for Material

b Labour

Staircase Concrete 1.00 Cum 450.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

Staircase 7.50 450.00

6 M25 (As per mix design) 1.00 Cum

Sloping slab

a Material

M25 (As per mix design) 1.00 Cum 5300.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

 Total for Material

b Labour

Sloping Slab concrete 1.00 Cum 650.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

Sloping slab 7.50 450.00

6 M25 (As per mix design) 1.00 Cum

Retaing walls

a Material

M25 (As per mix design) 1.00 Cum 5300.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

 b Labour

R.C.C. wall concrete 1.00 Cum 400.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

Retaing walls 12.00 450.00

7 M30 (As per mix design) 1.00 Cum

a Material

M30 (As per mix design) 1.00 Cum 5500.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

 b Labour

P.C.C. M7.5 (1:4:8) 1.00 Cum 400.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

8 M30 (As per mix design) 1.00 Cum

Raft

a Material

M30 (As per mix design) 1.00 Cum 5500.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

 b Labour

raft 1.00 Cum 400.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

8 M30 (As per mix design) 1.00 Cum

Deckslab

a Material

M30 (As per mix design) 1.00 Cum 5500.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

b Labour
 Deckslab 1.00 Cum 550.00

curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

8 M30 (As per mix design) 1.00 Cum

R.C.C. wall concrete ( curve shape )

a Material

M30 (As per mix design) 1.00 Cum 5500.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

b Labour

R.C.C. wall concrete ( curve shape ) 1.00 Cum 550.00

 curing 0.05 No. 450.00

Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

8 M30 (As per mix design) 1.00 Cum

Slab concrete

a Material

M30 (As per mix design) 1.00 Cum 5500.00

Pumping 1.00 Cum 300.00

wastage of concrete 2.0%

Total for Material

b Labour

Slab concrete 1.00 Cum 450.00

curing 0.05 No. 450.00

 Mason 0.01 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

RMC SUPPLY Concreting works

Amount Remark

3800

50

77

3927

400

23

105

528

4455

89

45

45

45

4677

281

187

94

47

935
6221

180

6401

4000

50

81

4131

400

23

105

528

4659

93

47

47

47

4891

293

196

98

49

978
6506

4500

50

91

4641

400

23

430

5071

101

51

51

51

5324

319

213

106

53

1065

7081
180

7261

4800

300

102

5202

450

23

480

5682

114

57

57

57

5966

358

239

119

60

1193

7935
 5000

300

106

5406

450

23

175

648

6054

121

61

61

61

6356

381

254

127

64

1271

8454

3840

12294
 All RCC concrete rate includin shuttering material

5300

300

112

5712

400

23

430

6142

123

61

61

61

6449

387

258

129

64

1290

8577

8577
5300

300

112

5712

400

23

430

6142

123

61

61

61

6449

387

258

129

64

1290

8577

675

9252
 5300

300

112

5712

400

23

430

6142

123

61

61

61

6449

387

258

129

64

1290

8577

4500

13077
 5300

300

112

5712

600

23

630

6342

127

63

63

63

6659

400

266

133

67

1332

8856

5400 Column i

14256
 5300

300

112

5712

450

23

480

6192

124

62

62

62

6501

390

260

130

65

1300

8647

4500

13147

5300
 300

112

5712

450

23

480

6192

124

62

62

62

6501

390

260

130

65

1300

8647

1575

10222

5300

300
 112

5712

600

23

630

6342

127

63

63

63

6659

400

266

133

67

1332

8856

5400

14256

5300

300
 112

5712

450

23

480

6192

124

62

62

62

6501

390

260

130

65

1300

8647

3375

12022

5300

300

112
 5712

650

23

680

6392

128

64

64

64

6711

403

268

134

67

1342

8926

3375

12301

5300

300

112

5712
 400

23

430

6142

123

61

61

61

6449

387

258

129

64

1290

8577

5400

13977

All RCC concrete rate includin shuttering material

5500

300

116

5916
 400

23

430

6346

127

63

63

63

6663

400

267

133

67

1333

8862

5500

300

116

5916
 400

23

430

6346

127

63

63

63

6663

400

267

133

67

1333

8862

5500

300

116

5916
 550

23

580

6496

130

65

65

65

6820

409

273

136

68

1364

9071

5500

300

116

5916

550
 23

580

6496

130

65

65

65

6820

409

273

136

68

1364

9071

5500

300

116

5916

450

23
 7

480

6396

128

64

64

64

6715

403

269

134

67

1343

8932
13.33 600.00
 Concrete Rate Analysis with flyash

Sr. No. Description Quantity Unit Rate

1 P.C.C. M7.5 (1:4:8) 1.00 Cum

a Material

Cement 43 Grade 3.44 Bag 252.00

Crush Sand 0.50 Cum 1797.16

Metal 20mm 0.98 Cum 1597.48

wastage of concrete 2.0%

Total for Material

b Labour

P.C.C. M7.5 (1:4:8) 1.00 Cum 400.00

Curing 0.20 No. 450.00

Mason 0.00 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

2 P.C.C. M10 (1:3:6) 1.00 Cum

a Material

Cement 43 Grade 4.47 Bag 252.00

Crush Sand 0.49 Cum 1797.16

Metal 20mm 0.96 Cum 1597.48

wastage of concrete 2.0%

Total for Material

b Labour

P.C.C. M10 (1:3:6) 1.00 Cum 400.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

3 M20 (1:1.5:3) 1.00 Cum

Coping over Plinth

a Material
 Cement 43 Grade 8.13 Bag 252.00

Crush Sand 0.44 Cum 1797.16

Metal 10mm 0.26 Cum 1597.48

Metal 20mm 0.61 Cum 1597.48

wastage of concrete 2.0%

Total for Material

b Labour

Coping over Plinth concrete 1.00 Cum 600.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Coping shuttering 4.44 Sqm 180.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

4 M20 (1:1.5:3) 1.00 Cum

R.C.C. Slab

a Material

Cement 43 Grade 8.13 Bag 252.00

 Cement 43 Grade 0.16 Bag 252.00

Crush Sand 0.44 Cum 1797.16

Crush Sand 0.02 Cum 1797.16

Metal 10mm 0.26 Cum 1597.48

Metal 20mm 0.61 Cum 1597.48

wastage of concrete 2.0%

Total for Material

b Labour

Slab concrete 1.00 Cum 450.00

Curing 0.20 No. 450.00

Mason 0.25 No. 700.00

Slab Shuttering 3.00 Sqm 200.00

Helper M/C 0.20 No. 450.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 0.00

5 M20 (1:1.5:3) 1.00 Cum

R.C.C. Lintel
 a Material

Cement 43 Grade 8.13 Bag 252.00

Crush Sand 0.44 Cum 1797.16

Metal 10mm 0.26 Cum 1597.48

Metal 20mm 0.61 Cum 1597.48

wastage of concrete 2.0%

Total for Material

b Labour

Lintel Concrete 1.00 Cum 600.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Lintel Shuttering 12.03 Sqm 200.00

Helper M/C 0.20 No. 450.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 0.00

6 M20 (1:1.5:3) 1.00 Cum

Coping @ Roof Lvl.

 a Material

Cement 43 Grade 8.13 Bag 252.00

Crush Sand 0.44 Cum 1797.16

Metal 10mm 0.26 Cum 1597.48

Metal 20mm 0.61 Cum 1597.48

wastage of concrete 2.0%

Total for Material

b Labour

Coping @ Roof Lvl. Concrete 1.00 Cum 700.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Coping @ Roof Shuttering 8.70 Sqm 200.00

Helper M/C 0.00 No. 450.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 0.00

7 Reinforcement Steel 1.00 Kg

a Material
 Reinf. Steel 1.03 Kg. 45.00

Binding Wire 0.01 Kg. 65.00

Cover Block 4.00 No. 2.50

Total for Material

b Labour

Reinf. Work 1.00 Kg 6.50

Shifting 1.00 Kg 0.10

Liifting 1.00 Kg 0.10

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Kg.

### M20 (As per - Mix Design) 1.00 Cum

a Material

Cement 43 Grade #REF! Bag 252.00

Fly Ash #REF! Kg. 3.00

Crush Sand #REF! Cum 1797.16

 Metal 10mm #REF! Cum 1597.48

Metal 20mm #REF! Cum 1597.48

Admixture SP 500 #REF! Kg. 78.98

wastage of concrete 0.0%

Total for Material

b Labour

Slab Concrete 1.00 Cum 450.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Helper M/C 0.20 No. 450.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Kg.

2 M25 (As per - Mix Design) 1.00 Cum

a Material

Cement 43 Grade #REF! Bag 252.00

Fly Ash #REF! Kg. 3.00

 Crush Sand #REF! Cum 1797.16

Metal 10mm #REF! Cum 1597.48

Metal 20mm #REF! Cum 1597.48

Admixture SP 500 #REF! Kg. 78.98

wastage of concrete 0.0%

Total for Material

b Labour

Slab Concrete 1.00 Cum 450.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Helper M/C 0.20 No. 450.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Kg.

3 M30 (As per - Mix Design) 1.00 Cum

a Material

Cement 43 Grade #REF! Bag 252.00

 Fly Ash #REF! Kg. 3.00

Crush Sand #REF! Cum 1797.16

Metal 10mm #REF! Cum 1597.48

Metal 20mm #REF! Cum 1597.48

Admixture SP 500 #REF! Kg. 78.98

wastage of concrete 0.0%

Total for Material

b Labour

Slab Concrete 1.00 Cum 450.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Helper M/C 0.20 No. 450.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Kg.

Concrete by Volume Batching

1 M15 (1:2:4) 1.00 Cum

 a Material

Cement 43 Grade 6.39 Bag 252.00

Crush Sand 0.46 Cum 1797.16

Metal 10mm 0.27 Cum 1597.48

Metal 20mm 0.64 Cum 1597.48

wastage of concrete 1.0%

Total for Material

b Labour

Plinth Beam Concrete 1.00 Cum 400.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Coping Shuttering Err:504 Sqm Err:504

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

Concrete by Volume Batching

1 M20 (1:1.5:3) 1.00 Cum

 Coping over Plinth

a Material

Cement 43 Grade 8.13 Bag 252.00

Crush Sand 0.44 Cum 1797.16

Metal 10mm 0.26 Cum 1597.48

Metal 20mm 0.61 Cum 1597.48

wastage of concrete 0.0%

Total for Material

b Labour

Plinth Beam Concrete 1.00 Cum 400.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Coping Shuttering Err:504 Sqm Err:504

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

1 M20 (As per - Mix Design) 1.00 Cum

a Material

Cement 43 Grade #REF! Bag 252.00

Fly Ash 0.00 Kg. 3.00

Crush Sand #REF! Cum 1797.16

Metal 10mm #REF! Cum 1597.48

Metal 20mm #REF! Cum 1597.48

Admixture SP 500 #REF! Kg. 78.98

wastage of concrete 0.0%

Total for Material

b Labour

Slab Concrete 1.00 Cum 450.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Helper M/C 0.20 No. 450.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Kg.

2 M25 (As per - Mix Design) 1.00 Cum

a Material

Cement 43 Grade #REF! Bag 252.00

Fly Ash 0.00 Kg. 3.00

Crush Sand #REF! Cum 1797.16

Metal 10mm #REF! Cum 1597.48

Metal 20mm #REF! Cum 1597.48

Admixture SP 500 #REF! Kg. 78.98

wastage of concrete 0.0%

Total for Material

b Labour

Slab Concrete 1.00 Cum 450.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Helper M/C 0.20 No. 450.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%
 Final Rate 1.00 Kg.

3 M30 (As per - Mix Design) 1.00 Cum

a Material

Cement 43 Grade #REF! Bag 252.00

Fly Ash 0.00 Kg. 3.00

Crush Sand #REF! Cum 1797.16

Metal 10mm #REF! Cum 1597.48

Metal 20mm #REF! Cum 1597.48

Admixture SP 500 #REF! Kg. 78.98

wastage of concrete 0.0%

Total for Material

b Labour

Slab Concrete 1.00 Cum 450.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Helper M/C 0.20 No. 450.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

 l Profit 20.0%

Final Rate 1.00 Kg.

1 P.C.C. M10 (1:3:6) 1.00 Cum

a Material

Cement 43 Grade 4.47 Bag 252.00

Crush Sand 0.49 Cum 1797.16

Metal 20mm 0.96 Cum 1597.48

wastage of concrete 0.0%

Total for Material

b Labour

P.C.C. M10 (1:3:6) 1.00 Cum 400.00

Curing 0.20 No. 450.00

Mason 0.20 No. 700.00

Total for Labour

Total Labour + Material

c Tools & Plant 2.0%

d Water 1.0%

f Electricity 1.0%

g Safety & security 1.0%

h Total

h O.H. 6.0%

i ESIC / PF 4.0%

j Escalation 2.0%

k CAR / INSURANCE 1.0%

l Profit 20.0%

Final Rate 1.00 Cum

ysis with flyash

Amount Remark

867

899

1569

67

3402

400

90

490

3892

78

39

39

39

4087

245

163

82

41

817

5436
1127

877

1530

71

3605

400

90

140 Concrete finishing & Levelling

630

4235

85

42

42

42

4446

267

178

89

44

889

5914
2050 3% wastage considered

797 7% wastage considered

417 5% wastage considered

973

85

4322

600

90

140

800 Concrete finishing & Levelling

1630

5952

119

60

60

60

6250

375

250

125

62

1250

8313

2050
 39 ottas for curing

797

31 ottas for curing

417

973

85

4392

450

90

175 Concrete finishing , Levelling & otta making

600

90 for vibrator

1405

5797

116

58

58

58

6087

365

243

122

61

1217

8096
 2050

797

417

973

85

4322

600

90

140 Concrete finishing & Levelling

2406

90 for vibrator

3326

7648

153

76

76

76

8030

482

321

161

80

1606

10681
2050

797

417

973

85

4322

700

90

140

1739

2669

6991

140

70

70

70

7341

440

294

147

73

1468

9764
 46

10

57

64

67

13

90

Concrete with Fly Ash

#REF!

#REF!

#REF!
#REF!

#REF!

#REF!

#REF!

#REF!

Excluding Shuttering

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

Concrete with Fly Ash

#REF!

#REF!
#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

Excluding Shuttering

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!
#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

Excluding Shuttering

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!
1610 3% wastage considered

835 7% wastage considered

437 5% wastage considered

1020

39

3941

Concrete finishing & Levelling

3941

79

39

39

39

4138

248

166

83

41

828

5505
2050 3% wastage considered

797 7% wastage considered

417 5% wastage considered

973

4237

Concrete finishing & Levelling

4237

85

42

42

42

4449

267

178

89

44

890

5918
 Concrete without Fly Ash

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

Excluding Shuttering

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!
 Concrete without Fly Ash

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

Excluding Shuttering

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!
#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

Excluding Shuttering

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!
#REF!

#REF!

1127

877

1530

3534

Concrete finishing & Levelling

3534

71

35

35

35

3711

223

148

74

37

742

4936
 Rate Analysis for 2 BHK

Sr. No. Description Quantity Unit Rate

1 Vitrified Tile 600x600 1.00 Sqm

Vitrified Tile 600x600

1 Antiskid Vitrified Tile 600x1200 1.00 Sqm

Antiskid Vitrified Tile 600x1200

1 vitrified glazed wall tiles (Basin Area) 1.00 Sqm

vitrified glazed wall tiles (Basin Area)

1 vitrified glazed wall tiles (Other Area) 1.00 Sqm

vitrified glazed wall tiles (Other Area)

1 vitrified glazed wall tiles ( Kitchen dado) 1.00 Sqm

vitrified glazed wall tiles ( Kitchen dado)

2 Tile Flooring 1.00 Sqm

Toilet Flooring

3 Tile Skirting 1.00 Rmt

Vitrified Skirting (Flat)

4 Toilet Dado 1.00 Sqm

Toilet Dado

5 Tread & Risers 1.00 Sqm

Tread & Risers Tandoor

6 Tread & Risers 1.00 Sqm

Tread & Risers Kotah

7 Tread & Risers 1.00 Sqm

Tread & Risers Granite

8 Kitchen Dado 1.00 Sqm

Kitchen Dado

9 Window sill 1.00 Sqm

Window sill

10 Granite Flooring 1.00 Sqm

Granite Flooring

11 Granite Cladding 1.00 Sqm

Granite Cladding

12 Chequred Tile Flooring 1.00 Sqm

13 60mm zigzag interlock concrete paver blo 1.00 Sqm

1 Tile Flooring 1.00 Sqm

Vitrified Tile (Lobby)

2 Tile Flooring 1.00 Sqm

Dry Terrace Flooring

3 Tile Skirting 1.00 Rmt

Vitrified Skirting (Lobby)

1 Kotah Flooring (1.5'X2') 1.00 Sqm

Kotah Flooring
11 Kotah Skirting 1.00 Rmt

Kotah Skirting

1 80mm zigzag concrete paver block, M35 1.00 Sqm

1 Morter 1:6 1.00 Cum

2 Tile Flooring 1.00 Sqm

Attached Terrace Flooring

2 BHK

Amount Remark

4215

4876

7043

4564

4564

5247

375

1037

2012

2007
4045

4594

3881

1275

1644

1329

1310

4199

1577

375

1721
 107

1406

10340

1577