I Rate Analysis for Microconcrete

Unit Quantity Rate/unit Cost Remarks

A Labour, T & P, Machinery etc.
Machinery day 0.10 ₹ 10,000.00 ₹ 1,000.00 Budgetary rate
Labour (79/Stat/2RW/32/94/LCS/JLC dated 25.06.2020)
Skilled nos. 1.00 ₹ 353.00 ₹ 353.00
Unskilled nos. 1.00 ₹ 292.00 ₹ 292.00
Total A ₹ 1,645.00
B Materials
Microconcrete (Budgetary) kg 2000.00 ₹ 11.50 ₹ 23,000.00 Wastage @ 5%
Aggregate (Budgetary) kg 400.00 ₹ 5.00 ₹ 2,000.00
₹ 25,000.00
Total B
Wastage @ 5% ₹ 26,250.00
₹ 27,895.00
Total A+B
C Add overhead charges @ 30% of A+B ₹ 8,368.50
(Preamble sl. No. 3 of SoR, PWD/WB, Volume III) Total A+B+C ₹ 36,263.50
D Add contractor's profit @ 10% of A+B+C ₹ 3,626.35
(Preamble sl. No. 3 of SoR, PWD/WB, Volume III) Total A+B+C+D ₹ 39,889.85
E Steel shuttering or 9 to 12 mm thick approved quality ply board shuttering in any concrete work sqm 10.00 ₹ 369.00 ₹ 3,690.00 Approximate area for 1 m3 of concrete is 10 sqm
(Page 42 of 315, Item 36-C) Total A+B+C+D+E ₹ 43,579.85 /m3

II Rate Anticarbonation coating

Output considered is 10m2 and wastage 10%.
Unit Quantity Rate/unit Cost Remarks
A Labour, T & P, Machinery etc.
Graco 390 airless day 0.04 ₹ 6,500.00 ₹ 260.00 Budgetary rate
Thinner cost, cleaning day 0.01 ₹ 100.00 ₹ 1.00 Budgetary rate

Labour (79/Stat/2RW/32/94/LCS/JLC dated 25.06.2020)

Mazdoor (Skilled) day 0.70 ₹ 353.00 ₹ 247.10 Scheduled
Painter (Highly skilled) day 0.70 ₹ 389.00 ₹ 272.30 Scheduled
Total A ₹ 780.40
B Materials
DEKGUARD E2000 litre 4.40 ₹ 320.00 ₹ 1,408.00 Approximate consumption per 10 sqm
DEKGUARD PRIMER litre 2.50 200 ₹ 500.00 Approximate consumption per 10 sqm
Total B ₹ 1,908.00
Total A+B ₹ 2,688.40
C Add overhead charges @ 30% of A+B ₹ 806.52 Scheduled
(Preamble sl. No. 3 of SoR, PWD/WB, Volume III) Total A+B+C ₹ 3,494.92
D Add contractor's profit @ 10% of A+B+C ₹ 349.49 Scheduled
(Preamble sl. No. 3 of SoR, PWD/WB, Volume III) Total A+B+C+D ₹ 3,844.41 /10m2
TOTAL ₹ 3,844.41 /10m2
₹ 384.44 /m2

III Rate High strength FRP Carbon Fabric (Shear and Flexural Strengthening)
Output considered is 10m2 and wastage 10%.
Unit Quantity Rate/unit Cost Remarks
A Labour (79/Stat/2RW/32/94/LCS/JLC dated 25.06.2020)
Skilled labour day 3.00 ₹ 353.00 ₹ 1,059.00 Scheduled
Unskilled labour day 2.00 ₹ 292.00 ₹ 584.00 Scheduled
Total A ₹ 1,643.00
B Materials
Costing of 900gsm fibre and adhesive (persqm) (includes design subission by manufacturer) sqm 10.00 ₹ 4,000.00 ₹ 40,000.00

Total B ₹ 40,000.00
Total A+B ₹ 41,643.00
D Add overhead charges @ 30% of A+B ₹ 12,492.90
(Preamble sl. No. 3 of SoR, PWD/WB, Volume III) Total A+B+C ₹ 54,135.90
E Add contractor's profit @ 10% of A+B+C ₹ 5,413.59
(Preamble sl. No. 3 of SoR, PWD/WB, Volume III) Total A+B+C+D ₹ 59,549.49 /10m2
TOTAL ₹ 59,549.49 /10m2
₹ 5,954.95 /m2