Documente Academic
Documente Profesional
Documente Cultură
FLOOR PLATE
Perimeter 175
Height 50
Duration(Months) 36
Avg Labour Strength/Month 400
PROJECT BASE PRICE 900000000
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
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
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
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
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
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
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
RATE ANALYSIS External Plaster Single Coat With Material RATE ANAL
Sr.No Description Unit Quantity Rate Amount Sr.No
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
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
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
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
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 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