Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 44

Indu Projects Ltd.

"Embassy Habitat Project"

ABSTRACT RATES
Rate for
Actual Rate as
Additional
per analysis
works (add 20%
for over heads)

Rate for
Refundable
works (deduct
20% for over
heads)

Sl. No.

Name of the Item

Unit

01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
18
19

200mm thick Solid Block Masonary


150mm thick Solid Block Masonary
100mm thick Solid Block Masonary
Internal wall plastering
Ceiling plastering
Vetrified Flooring
Ceramic Flooring
Dadoing for walls
Internal Staircase Flooring
Internal painting (Primer, Putty & 2 coat OBD)
Internal painting (Primer & Putty only)
Internal painting (Primer, Putty & 1 coat OBD)
Internal painting (only OBD 2 coats)
Internal painting (only final coat OBD
Int.Staircase railing
Kitchen platform Granite (jetblack)
Wash basin counter (Black granite)
Wash basin counter (Lokared granite)
False ceiling work
RCC M20 grade slab including shuttering &
Reinforcement

Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm

451.00
392.00
316.00
96.00
110.00
725.00
523.00
523.00
1476.00
51.00
25.00
37.50
25.00
12.50
950.00
2035.00
2872.00
3946.00
793.00

541.20
470.40
379.20
115.20
132.00
870.00
627.60
627.60
1771.20
61.20
30.00
45.00
30.00
15.00
1140.00
2442.00
3446.40
4735.20
951.60

360.80
313.60
252.80
76.80
88.00
580.00
418.40
418.40
1180.80
40.80
20.00
30.00
20.00
10.00
760.00
1628.00
2297.60
3156.80
634.40

Sqm

6727.00

8072.40

5381.60

20

Cost of Joinery
18
19
20
21
22
23
24

Door Frame (D) for main door


Door Frame (D1 or D2)
Door Frame (D3)
Door & window Frame (DW8/v)
Door Frame (D4/v)
Door & window Frame (DW5/v)
Window Frame (W5)

No.
No.
No.
No.
No.
No.
No.

2967.00
2442.00
2378.00
4336.00
3143.00
4623.00
2239.00

3560.40
2930.40
2853.60
5203.20
3771.60
5547.60
2686.80

2373.60
1953.60
1902.40
3468.80
2514.40
3698.40
1791.20

25
26
27
28
29
30
31
32
33
34
35

Door Shutter (D) for main door


Door Shutter (D1)
Door Shutter (swing) (D2)
Door Shutter (D3)
Door & window Shutter (DW8/v)
Door Shutter (D4/v)
Door & window Shutter (DW5/v)
Window Shutters (W5)
Window frame & glass (W6)
Ventilator (V1) incl. louvers
Ventilator (V) incl. louvers

No.
No.
No.
No.
No.
No.
No.
No.
No.
No.
No.

5834.00
2971.00
3374.00
2704.00
2994.00
2193.00
3236.00
2154.00
2007.00
1776.00
1974.00

7000.80
3565.20
4048.80
3244.80
3592.80
2631.60
3883.20
2584.80
2408.40
2131.20
2368.80

4667.20
2376.80
2699.20
2163.20
2395.20
1754.40
2588.80
1723.20
1605.60
1420.80
1579.20

36
37
38
39
40

Labour charges for only :


Removing and refixing of Door frame
Removing (only) Door frame
200mm th. Wall dismantling charges
100mm th. Wall dismantling charges
Vetrified tiles flooring (cost of tiles only)

No.
No.
Sqm
Sqm
Sqm

319.00
158.00
29.00
29.00
507.00

--------608.40

--------405.60

Indu Projects Ltd.


"Embassy Habitat Project"

ABSTRACT RATES

Sl. No.

Name of the Item

Unit

Actual Rate as
per BOQ

Rate for
Additional
works (add
E30% for over
heads & Profit)

Rate for
Refundable
works (deduct
30% for over
heads & profit)

01
02
03
04
05
06
07
08
09
10

Internal PHE works


EWC full set
Wash basin full set
Health faucet
Towel rail
Towel ring
Shower set
SS sink with mixer
CP hose Bib cock
Angle stop cock
Indian water closet

No.
No.
No.
No.
No.
No.
No.
No.
No.
No.

6400.00
3850.00
1000.00
600.00
360.00
1900.00
5000.00
350.00
330.00
3000.00

8320.00
5005.00
1300.00
780.00
468.00
2470.00
6500.00
455.00
429.00
3900.00

4480.00
2695.00
700.00
420.00
252.00
1330.00
3500.00
245.00
231.00
2100.00

01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
18
19

Water supply system


GI pipe 15 mm dia.
GI pipe 20 mm dia.
GI pipe 25 mm dia.
GI pipe 32 mm dia.
GI pipe 40 mm dia.
Insulation 15mm dia.
Insulation 20mm dia.
GM body ball valve 20mm dia.
CI butterfly valve 40mm dia.
Core cutting 25 to 50mm dia.
Core cutting 50 to 110mm dia.
Core cutting 110 to 160mm dia.
UPVC class III pipes 40mm dia
UPVC class III pipes 50mm dia
UPVC class III pipes 63mm dia
UPVC 'B' class pipes 75mm dia
UPVC 'B' class pipes 110mm dia
UPVC multi inlet Floortrap 75mm dia
Divetor

Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
Rmt
No.
No.
No.
No.
No.
Rmt
Rmt
Rmt
Rmt
Rmt
No.
No.

130.00
152.00
203.00
250.00
300.00
46.00
60.00
250.00
340.00
195.00
439.00
731.00
70.00
90.00
125.00
230.00
315.00
255.00
850.00

169.00
197.60
263.90
325.00
390.00
59.80
78.00
325.00
442.00
234.00
526.80
950.30
91.00
117.00
162.50
299.00
409.50
331.50
1105.00

91.00
106.40
142.10
175.00
210.00
32.20
42.00
175.00
238.00
156.00
351.20
511.70
49.00
63.00
87.50
161.00
220.50
178.50
595.00

RATE ANALYSIS
for DOOR FRAME (D1) or (D2)
(A)

Brief Description.
Supply & Fixing of Teak wood door frame including cost
of hold fasts and its concre for fixing and labour
charges etc., complete. (Size : 900 x 2100)
Unit : 1 No.

Cost of Materials & labour


Cost of wood for door frame
(5.10x0.125x0.065x35.325)= 1.46 Cft @ Rs.1300

Rs.

1898.00

Door frame making charges (5.10x3.25x14)

Rs.

235.00

Labour charges for fixing

Rs.

100.00

Cost of hold fasts (6x13)

Rs.

78.00

Incidental charges like transportation & shifting LS

Rs.

10.00

Total :

Rs.

2321.00

Rate per 1 Sqm.

Rs.

2321.00

Add : for TDS @ 1.133% on total

Rs.

26.30

Add : for Service Tax @ 4.07% on total

Rs.

94.46

Net Rate per 1 Sqm.

Rs.

2441.76

Hence the Rate is Rs.2442=00 per 1 Sqm.

for DOOR FRAME (D3)


(A)

Brief Description.
Supply & Fixing of Teak wood door frame including cost
of hold fasts and its concre for fixing and labour
charges etc., complete. (Size : 750 x 2100)
Unit : 1 No.

Cost of Materials & labour


Cost of wood for door frame
(4.95x0.125x0.065x35.325)= 1.42 Cft @ Rs.1300

Rs.

1847.00

Door frame making charges (4.95x3.25x14)

Rs.

225.25

Labour charges for fixing

Rs.

100.00

Cost of hold fasts (6x13)

Rs.

78.00

Incidental charges like transportation & shifting LS

Rs.

10.00

Total :

Rs.

2260.25

Rate per 1 Sqm.

Rs.

2260.25

Add : for TDS @ 1.133% on total

Rs.

25.61

Add : for Service Tax @ 4.07% on total

Rs.

91.99

Net Rate per 1 Sqm.

Rs.

2377.85

Hence the Rate is Rs.2378=00 per 1 Sqm.

for DOOR FRAME (D) for main door


(A)

Brief Description.
Supply & Fixing of Teak wood door frame including cost
of hold fasts and its concre for fixing and labour
charges etc., complete. (Size : 1.05 x 2100)
Unit : 1 No.

Cost of Materials & labour


Cost of wood for door frame
(6.30x0.125x0.065x35.325)= 1.808 Cft @ Rs.1300

Rs.

2350.40

Door frame making charges (6.30x3.25x14)

Rs.

286.65

Labour charges for fixing

Rs.

100.00

Cost of hold fasts (6x13)

Rs.

78.00

Incidental charges like transportation & shifting LS

Rs.

5.00

Total :

Rs.

2820.05

Rate per 1 Sqm.

Rs.

2820.05

Add : for TDS @ 1.133% on total

Rs.

31.95

Add : for Service Tax @ 4.07% on total

Rs.

114.78

Net Rate per 1 Sqm.

Rs.

2966.78

Hence the Rate is Rs.2967=00 per 1 Sqm.

for DOOR FRAME (D4/v)


(A)

Brief Description.
Supply & Fixing of Teak wood door frame including cost
of hold fasts and its concrete for fixing and labour
charges etc., complete. (Size : 750x2150 + 750x450)
Unit : 1 No.

Cost of Materials & labour


Cost of wood for door frame
(6.70x0.125x0.065x35.325)= 1.923 Cft @ Rs.1300

Rs.

2499.90

Door frame making charges (6.70x3.25x14)

Rs.

304.85

Labour charges for fixing

Rs.

100.00

Cost of hold fasts (6x13)

Rs.

78.00

Incidental charges like transportation & shifting LS

Rs.

5.00

Total :

Rs.

2987.75

Rate per 1 Sqm.

Rs.

2987.75

Add : for TDS @ 1.133% on total

Rs.

33.85

Add : for Service Tax @ 4.07% on total

Rs.

121.60

Net Rate per 1 Sqm.

Rs.

3143.20

Hence the Rate is Rs.3143=00 per 1 Sqm.

for VENTILATOR FRAME & Louvers (V1)


(A)

Brief Description.
Supply & Fixing of Teak wood door frame including cost
of hold fasts and its concrete for fixing and labour
charges etc., complete. (Size : 450 x 900)
Unit : 1 No.

Cost of Materials & labour


Cost of wood for ventilator
(3.15x0.125x0.065x35.325)= 0.904 Cft @ Rs.1300

Rs.

1175.20

Ventilator frame making charges (3.15x3.25x14)

Rs.

143.33

Labour charges for fixing

Rs.

50.00

Cost of hold fasts (4x13)

Rs.

52.00

1 set cost of louvers @ Rs.155/Cost of Glass


(5x0.32x0.12x10.76)= 2.066 Sft @ Rs.32/- per Sft

Rs.

155.00

Rs.

66.11

Labour charges for fixing louvers

Rs.

40.00

LS for screws etc.,


Incidental charges like transportation & shifting LS

Rs.
Rs.

3.50
3.00

Total :

Rs.

1688.14

Rate per 1 Sqm.

Rs.

1688.14

Add : for TDS @ 1.133% on total

Rs.

19.13

Add : for Service Tax @ 4.07% on total

Rs.

68.71

Net Rate per 1 Sqm.

Rs.

1775.97

Hence the Rate is Rs.1776=00 per 1 Sqm.

for WINDOW FRAME (W5)


(A)

Brief Description.
Supply & Fixing of Teak wood door frame including cost
of hold fasts and its concrete for fixing and labour
charges etc., complete. (Size : 1200 x 1200)
Unit : 1 No.

Cost of Materials & labour


Cost of wood for window frame
(4.80x0.125x0.065x35.325)= 1.377 Cft @ Rs.1300

Rs.

1790.10

Window frame making charges (4.80x3.25x14)

Rs.

218.40

Labour charges for fixing

Rs.

65.00

Cost of hold fasts (4x13)

Rs.

52.00

Incidental charges like transportation & shifting LS

Rs.

3.00

Total :

Rs.

2128.50

Rate per 1 Sqm.

Rs.

2128.50

Add : for TDS @ 1.133% on total

Rs.

24.12

Add : for Service Tax @ 4.07% on total

Rs.

86.63

Net Rate per 1 Sqm.

Rs.

2239.25

Hence the Rate is Rs.2239=00 per 1 Sqm.

for DOOR cum WINDOW FRAME (DW5/v)


(A)

Brief Description.
Supply & Fixing of Teak wood door frame including cost
of hold fasts and its concrete for fixing and labour
charges etc., complete. (Size : 900x2500 + 600x1.40)
Unit : 1 No.

Cost of Materials & labour


Cost of wood for door frame
(10.00x0.125x0.065x35.325)= 2.870 Cft @ Rs.1300

Rs.

3731.00

Door frame making charges (10.00x3.25x14)

Rs.

455.00

Labour charges for fixing

Rs.

120.00

Cost of hold fasts (6x13)

Rs.

78.00

Incidental charges like transportation & shifting LS

Rs.

10.00

Total :

Rs.

4394.00

Rate per 1 Sqm.

Rs.

4394.00

Add : for TDS @ 1.133% on total

Rs.

49.78

Add : for Service Tax @ 4.07% on total

Rs.

178.84

Net Rate per 1 Sqm.

Rs.

4622.62

Hence the Rate is Rs.4623=00 per 1 Sqm.

for VENTILATOR FRAME & Louvers (V)


(A)

Brief Description.
Supply & Fixing of Teak wood door frame including cost
of hold fasts and its concrete for fixing and labour
charges etc., complete. (Size : 600 x 900)
Unit : 1 No.

Cost of Materials & labour


Cost of wood for ventilator
(3.6x0.125x0.065x35.325)= 1.033 Cft @ Rs.1300

Rs.

1342.90

Ventilator frame making charges (3.6x3.25x14)

Rs.

163.80

Labour charges for fixing

Rs.

50.00

Cost of hold fasts (4x13)

Rs.

52.00

1 set cost of louvers @ Rs.155/Cost of Glass


(5x0.32x0.12x10.76)= 2.066 Sft @ Rs.32/- per Sft

Rs.

155.00

Rs.

66.11

Labour charges for fixing louvers

Rs.

40.00

LS for screws etc.,


Incidental charges like transportation & shifting LS

Rs.
Rs.

3.50
3.00

Total :

Rs.

1876.31

Rate per 1 Sqm.

Rs.

1876.31

Add : for TDS @ 1.133% on total

Rs.

21.26

Add : for Service Tax @ 4.07% on total

Rs.

76.37

Net Rate per 1 Sqm.

Rs.

1973.94

Hence the Rate is Rs.1974=00 per 1 Sqm.

for WINDOW FRAME & FIXED GLASS (W6)

(A)

Brief Description.
Supply & Fixing of Teak wood window including cost of
hold fasts and its concrete for fixing and labour
charges etc., complete. (Size : 600 x 1200)
Unit : 1 No.

Cost of Materials & labour


Cost of wood for ventilator
(3.6x0.125x0.065x35.325)= 1.033 Cft @ Rs.1300

Rs.

1342.90

Ventilator frame making charges (3.6x3.25x14)

Rs.

163.80

Labour charges for fixing

Rs.

65.00

Cost of hold fasts (4x13)

Rs.

52.00

Cost of Glass
(0.44x1.04x10.76)= 4.923 Sft @ Rs.32/- per Sft

Rs.

157.56

Cost of glass beading (12 Rft @ Rs.10)


LS for screws etc.,
Incidental charges like transportation & shifting LS

Rs.
Rs.
Rs.

120.00
3.50
3.00

Total :

Rs.

1907.76

Rate per 1 Sqm.

Rs.

1907.76

Add : for TDS @ 1.133% on total

Rs.

21.61

Add : for Service Tax @ 4.07% on total

Rs.

77.65

Net Rate per 1 Sqm.

Rs.

2007.02

Hence the Rate is Rs.2007=00 per 1 Sqm.

RATE ANALYSIS
for DOOR SHUTTER (D1)
(A)

Brief Description.
Supply & Fixing of Pre laminated flush shutter including
cost and conveyance of all material, fixtures and
labour charges etc., complete. (Size : 800 x 2060)
Unit : 1 No.

Cost of Materials & labour


Cost of flush shutter
(0.80x2.06)= 1.648 Sft @ Rs.540

Rs.

890.00

Cost of lamination (2x425)

Rs.

850.00

Labour charges for pressing


(0.80x2.06)= 1.648 Sft @ Rs.125

Rs.

206.00

1 No. cost of Round lock


labour charges fixing lock
3 Nos. butt hinges @ Rs.14/1 No. Tower bolt @ Rs.60/1 No. door stopper @ Rs.15/-

Rs.
Rs.
Rs.
Rs.
Rs.

477.00
75.00
42.00
60.00
15.00

Labour charges for shutter fixing


(0.90x2.10x10.76)= 20.34 Sft @ Rs.10

Rs.

204.00

Incidental charges like transportation & shifting LS

Rs.

5.00

Total :

Rs.

2824.00

Rate per 1 Sqm.

Rs.

2824.00

Add : for TDS @ 1.133% on total

Rs.

32.00

Add : for Service Tax @ 4.07% on total

Rs.

114.94

Net Rate per 1 Sqm.

Rs.

2970.93

Hence the Rate is Rs.2971=00 per 1 Sqm.

for DOOR SHUTTER (D) main door


(A)

Brief Description.
Supply & Fixing of Pre laminated flush shutter including
cost and conveyance of all material, fixtures and
labour charges etc., complete. (Size : 950 x 2060)
Unit : 1 No.

Cost of Materials & labour


Cost of flush shutter
(0.95x2.06)= 1.957 Sft @ Rs.1200

Rs.

2348.40

Cost of lamination (2x425)

Rs.

850.00

Labour charges for pressing


(0.95x2.06)= 1.957 Sft @ Rs.125

Rs.

244.63

Labour charges for groove cutting

Rs.

50.00

1 No. cost of B&R lock


labour charges fixing lock
4 Nos. SS butt hinges @ Rs.110/1 No. Tower bolt @ Rs.80/1 No. door stopper @ Rs.15/1 No. eye piece @ Rs.30/1 No. Magnatic catcher @ Rs.30/-

Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.

1070.00
140.00
440.00
80.00
15.00
30.00
30.00

Labour charges for shutter fixing


(1.05x2.10x10.76)= 23.725 Sft @ Rs.10

Rs.

237.25

Incidental charges like transportation & shifting LS

Rs.

10.00

Total :

Rs.

5545.28

Rate per 1 Sqm.

Rs.

5545.28

Add : for TDS @ 1.133% on total

Rs.

62.83

Add : for Service Tax @ 4.07% on total

Rs.

225.69

Net Rate per 1 Sqm.

Rs.

5833.80

Hence the Rate is Rs.5834=00 per 1 Sqm.

for DOOR SHUTTER (D3)


(A)

Brief Description.
Supply & Fixing of Pre laminated flush shutter including
cost and conveyance of all material, fixtures and
labour charges etc., complete. (Size : 650 x 2060)
Unit : 1 No.

Cost of Materials & labour


Cost of flush shutter

Rs.

723.00

(0.65x2.06)= 1.339 Sft @ Rs.540


Cost of lamination (2x425)

Rs.

850.00

Labour charges for pressing


(0.65x2.06)= 1.339 Sft @ Rs.125

Rs.

168.00

1 No. cost of Round lock


labour charges fixing lock
3 Nos. butt hinges @ Rs.14/1 No. Tower bolt @ Rs.60/-

Rs.
Rs.
Rs.
Rs.

477.00
75.00
42.00
60.00

Labour charges for shutter fixing


(0.75x2.10x10.76)= 16.947 Sft @ Rs.10

Rs.

170.00

Incidental charges like transportation & shifting LS

Rs.

5.00

Total :

Rs.

2570.00

Rate per 1 Sqm.

Rs.

2570.00

Add : for TDS @ 1.133% on total

Rs.

29.12

Add : for Service Tax @ 4.07% on total

Rs.

104.60

Net Rate per 1 Sqm.

Rs.

2703.72

Hence the Rate is Rs.2704=00 per 1 Sqm.

for DOOR SHUTTER (swing) (D2K)


(A)

Brief Description.
Supply & Fixing of Teak wood panelled/glazed shutter
including cost and conveyance of all material, fixtures
and labour charges etc., complete. (Size : 800 x 2060)
Unit : 1 No.

Cost of Materials & labour


1.383 Cft Cost of wood for shutter
@ Rs.1300 per Cft

Rs.

1797.90

Cost of Plywood
(0.56x0.56x10.76)= 3.374 Sft @ Rs.32/- per Sft

Rs.

108.00

Cost of Glass
(0.56x1.10x10.76)= 6.628 Sft @ Rs.32/- per Sft

Rs.

213.00

Labour charges for shutter making


(0.90x2.10*10.76)= 20.33 Sft @ Rs.12

Rs.

244.00

1 Set Swing hinges @ Rs.485/2 Nos. 6" handles @ Rs.75/- each

Rs.
Rs.

485.00
150.00

Labour charges for shutter fixing


(0.75x2.10x10.76)= 16.947 Sft @ Rs.10

Rs.

204.00

Incidental charges like transportation & shifting LS

Rs.

5.00

Total :

Rs.

3206.90

Rate per 1 Sqm.

Rs.

3206.90

Add : for TDS @ 1.133% on total

Rs.

36.33

Add : for Service Tax @ 4.07% on total

Rs.

130.52

Net Rate per 1 Sqm.

Rs.

3373.76

Hence the Rate is Rs.3374=00 per 1 Sqm.

for DOOR SHUTTER (D3) with Louvers


(A)

Brief Description.
Supply & Fixing of Pre laminated flush shutter with
louvers including cost and conveyance of all material,
fixtures and labour charges etc., complete. (Size : 650
x 2060)
Unit : 1 No.

Cost of Materials & labour


Cost of flush shutter
(0.65x2.06)= 1.339 Sft @ Rs.540

Rs.

723.00

Cost of lamination (2x425)

Rs.

850.00

Labour charges for pressing


(0.65x2.06)= 1.339 Sft @ Rs.125

Rs.

168.00

1 No. cost of Round lock


labour charges fixing lock
3 Nos. butt hinges @ Rs.14/1 No. Tower bolt @ Rs.60/-

Rs.
Rs.
Rs.
Rs.

477.00
75.00
42.00
60.00

Labour charges for shutter fixing


(0.75x2.10x10.76)= 16.947 Sft @ Rs.10

Rs.

170.00

Incidental charges like transportation & shifting LS

Rs.

5.00

Total :

Rs.

2570.00

Rate per 1 Sqm.

Rs.

2570.00

Add : for TDS @ 1.133% on total

Rs.

29.12

Add : for Service Tax @ 4.07% on total

Rs.

104.60

Net Rate per 1 Sqm.

Rs.

2703.72

Hence the Rate is Rs.2704=00 per 1 Sqm.

for DOOR SHUTTER (DW8/v)


(A)

Brief Description.
Supply & Fixing of Teak wood panelled/glazed shutter
including cost and conveyance of all material, fixtures
and labour charges etc., complete. (Size : 650 x 2060)
Unit : 1 No.

Cost of Materials & labour


0.95 Cft Cost of wood for shutter
@ Rs.1300 per Cft

Rs.

1235.00

Cost of Plywood
(0.49x0.73x10.76)= 3.848 Sft @ Rs.32/- per Sft

Rs.

123.14

Rs.
Rs.

185.57
98.34

Labour charges for shutter making


(0.75x2.10*10.76)= 16.947 Sft @ Rs.12

Rs.

203.36

1 No. Aldrop @ Rs.400/5 Nos. butt hinges @ Rs.14/3 No. Tower bolt @ Rs.60/1 No. SS handle @ Rs.59/-

Rs.
Rs.
Rs.
Rs.

400.00
70.00
180.00
59.00

Cost of Glass
(0.49x1.10x10.76)= 5.799 Sft @ Rs.32/- per Sft
(0.34x0.84x10.76)= 3.073 Sft @ Rs.32/- per Sft

Labour charges for shutter fixing


(0.75x2.10x10.76)= 16.947 Sft @ Rs.10
(0.60x1.05x10.76)= 6.778 Sft @ Rs.17

Rs.
Rs.

169.47
115.23

Incidental charges like transportation & shifting LS

Rs.

6.50

Total :

Rs.

2845.60

Rate per 1 Sqm.

Rs.

2845.60

Add : for TDS @ 1.133% on total

Rs.

32.24

Add : for Service Tax @ 4.07% on total

Rs.

115.82

Net Rate per 1 Sqm.

Rs.

2993.66

Hence the Rate is Rs.2994=00 per each

for DOOR SHUTTER (D4/v)


(A)

Brief Description.
Supply & Fixing of Teak wood panelled/glazed shutter
including cost and conveyance of all material, fixtures
and labour charges etc., complete. (Size : 650 x 2060)
Unit : 1 No.

Cost of Materials & labour


0.643 Cft Cost of wood for shutter
@ Rs.1300 per Cft

Rs.

835.90

Cost of Plywood
(0.49x0.73x10.76)= 3.848 Sft @ Rs.32/- per Sft

Rs.

123.14

Rs.

185.57

Labour charges for shutter making


(0.75x2.10*10.76)= 16.947 Sft @ Rs.12

Rs.

203.36

1 No. Aldrop @ Rs.400/3 Nos. butt hinges @ Rs.14/1 No. Tower bolt @ Rs.60/1 No. SS handle @ Rs.59/-

Rs.
Rs.
Rs.
Rs.

400.00
42.00
60.00
59.00

Labour charges for shutter fixing


(0.75x2.10x10.76)= 16.947 Sft @ Rs.10

Rs.

169.47

Incidental charges like transportation & shifting LS

Rs.

6.50

Total :

Rs.

2084.94

Rate per 1 Sqm.

Rs.

2084.94

Add : for TDS @ 1.133% on total

Rs.

23.62

Add : for Service Tax @ 4.07% on total

Rs.

84.86

Cost of Glass
(0.49x1.10x10.76)= 5.799 Sft @ Rs.32/- per Sft

Net Rate per 1 Sqm.

Rs.

2193.42

Hence the Rate is Rs.2193=00 per 1 Sqm

for WINDOW SHUTTER (W5)


(A)

Brief Description.
Supply & Fixing of Teak wood panelled/glazed shutter
including cost and conveyance of all material, fixtures
and labour charges etc., complete. (Size : 2 x 450 x
1000)
Unit : 1 No.

Cost of Materials & labour


0.614 Cft Cost of wood for shutter
@ Rs.1300 per Cft

Rs.

798.20

Rs.

167.74

Labour charges for shutter making


(1.20x1.20*10.76)= 15.494 Sft @ Rs.12

Rs.

185.93

4 Nos. butt hinges @ Rs.14/4 No. Tower bolt @ Rs.60/2 No. SS handle @ Rs.59/2 No. peg stays @ Rs.95/-

Rs.
Rs.
Rs.
Rs.

56.00
240.00
118.00
190.00

Labour charges for shutter fixing


(0.75x2.10x10.76)= 16.947 Sft @ Rs.10
(0.60x1.05x10.76)= 6.778 Sft @ Rs.17

Rs.
Rs.

169.47
115.23

Incidental charges like transportation & shifting LS

Rs.

6.50

Total :

Rs.

2047.07

Rate per 1 Sqm.

Rs.

2047.07

Add : for TDS @ 1.133% on total

Rs.

23.19

Add : for Service Tax @ 4.07% on total

Rs.

83.32

Net Rate per 1 Sqm.

Rs.

2153.58

Cost of Glass
(2x0.29x0.84x10.76)= 5.242 Sft @ Rs.32/- per Sft

Hence the Rate is Rs.2154=00 per 1 Sqm

for DOOR SHUTTER (DW5/v)


(A)

Brief Description.

Supply & Fixing of Teak wood panelled/glazed shutter


including cost and conveyance of all material, fixtures
and labour charges etc., complete. (Size : 800 x 2060)
Unit : 1 No.

Cost of Materials & labour


0.997 Cft Cost of wood for shutter
@ Rs.1300 per Cft

Rs.

1296.10

Cost of Plywood
(0.64x0.73x10.76)= 5.027 Sft @ Rs.32/- per Sft

Rs.

160.86

Rs.
Rs.

242.40
98.34

Labour charges for shutter making


(0.90x2.10*10.76)= 20.336 Sft @ Rs.12

Rs.

244.03

1 No. Aldrop @ Rs.400/5 Nos. butt hinges @ Rs.14/3 No. Tower bolt @ Rs.60/1 No. SS handle @ Rs.59/-

Rs.
Rs.
Rs.
Rs.

400.00
70.00
180.00
59.00

Labour charges for shutter fixing


(0.90x2.10x10.76)= 20.336 Sft @ Rs.10
(0.60x1.05x10.76)= 6.778 Sft @ Rs.17

Rs.
Rs.

203.36
115.23

Incidental charges like transportation & shifting LS

Rs.

6.50

Total :

Rs.

3075.82

Rate per 1 Sqm.

Rs.

3075.82

Add : for TDS @ 1.133% on total

Rs.

34.85

Add : for Service Tax @ 4.07% on total

Rs.

125.19

Net Rate per 1 Sqm.

Rs.

3235.85

Cost of Glass
(0.64x1.10x10.76)= 7.575 Sft @ Rs.32/- per Sft
(0.34x0.84x10.76)= 3.073 Sft @ Rs.32/- per Sft

Hence the Rate is Rs.3236=00 per 1 Sqm

RATE ANALYSIS
for DOOR SHUTTER (D1)
(A)

Brief Description.
Supply & Fixing of Pre laminated flush shutter including
cost and conveyance of all material, fixtures and
labour charges etc., complete. (Size : 800 x 2060)
Unit : 1 No.

Cost of Materials & labour


Cost of flush shutter
(0.80x2.06)= 1.648 Sft @ Rs.540

Rs.

Cost of lamination (2x425)

Rs.

Labour charges for pressing


(0.80x2.06)= 1.648 Sft @ Rs.125

Rs.

1 No. cost of Round lock


labour charges fixing lock
3 Nos. butt hinges @ Rs.14/1 No. Tower bolt @ Rs.60/1 No. door stopper @ Rs.15/-

Rs.
Rs.
Rs.
Rs.
Rs.

Labour charges for shutter fixing


(0.90x2.10x10.76)= 20.34 Sft @ Rs.10

Rs.

204.00

Incidental charges like transportation & shifting LS

Rs.

5.00

Total :

Rs.

284.00

Rate per 1 Sqm.

Rs.

284.00

Add : for TDS @ 1.133% on total

Rs.

3.22

Add : for Service Tax @ 4.07% on total

Rs.

11.56

Net Rate per 1 Sqm.

Rs.

298.78

Hence the Rate is Rs.2971=00 per 1 Sqm.

75.00

for DOOR SHUTTER (D) main door


(A)

Brief Description.
Supply & Fixing of Pre laminated flush shutter including
cost and conveyance of all material, fixtures and
labour charges etc., complete. (Size : 950 x 2060)
Unit : 1 No.

Cost of Materials & labour


Cost of flush shutter
(0.95x2.06)= 1.957 Sft @ Rs.1200

Rs.

2348.40

Cost of lamination (2x425)

Rs.

850.00

Labour charges for pressing


(0.95x2.06)= 1.957 Sft @ Rs.125

Rs.

244.63

Labour charges for groove cutting

Rs.

50.00

1 No. cost of B&R lock


labour charges fixing lock
4 Nos. SS butt hinges @ Rs.110/1 No. Tower bolt @ Rs.80/1 No. door stopper @ Rs.15/1 No. eye piece @ Rs.30/1 No. Magnatic catcher @ Rs.30/-

Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.

Labour charges for shutter fixing


(1.05x2.10x10.76)= 23.725 Sft @ Rs.10

Rs.

237.25

Incidental charges like transportation & shifting LS

Rs.

10.00

Total :

Rs.

3740.28

Rate per 1 Sqm.

Rs.

3740.28

Add : for TDS @ 1.133% on total

Rs.

42.38

Add : for Service Tax @ 4.07% on total

Rs.

152.23

Net Rate per 1 Sqm.

Rs.

3934.88

Hence the Rate is Rs.5834=00 per 1 Sqm.

for DOOR SHUTTER (D3)


(A)

Brief Description.
Supply & Fixing of Pre laminated flush shutter including
cost and conveyance of all material, fixtures and
labour charges etc., complete. (Size : 650 x 2060)
Unit : 1 No.

Cost of Materials & labour


Cost of flush shutter

Rs.

723.00

(0.65x2.06)= 1.339 Sft @ Rs.540


Cost of lamination (2x425)

Rs.

850.00

Labour charges for pressing


(0.65x2.06)= 1.339 Sft @ Rs.125

Rs.

168.00

1 No. cost of Round lock


labour charges fixing lock
3 Nos. butt hinges @ Rs.14/1 No. Tower bolt @ Rs.60/-

Rs.
Rs.
Rs.
Rs.

477.00
75.00
42.00
60.00

Labour charges for shutter fixing


(0.75x2.10x10.76)= 16.947 Sft @ Rs.10

Rs.

170.00

Incidental charges like transportation & shifting LS

Rs.

5.00

Total :

Rs.

2570.00

Rate per 1 Sqm.

Rs.

2570.00

Add : for TDS @ 1.133% on total

Rs.

29.12

Add : for Service Tax @ 4.07% on total

Rs.

104.60

Net Rate per 1 Sqm.

Rs.

2703.72

Hence the Rate is Rs.2704=00 per 1 Sqm.

for DOOR SHUTTER (swing) (D2K)


(A)

Brief Description.
Supply & Fixing of Teak wood panelled/glazed shutter
including cost and conveyance of all material, fixtures
and labour charges etc., complete. (Size : 800 x 2060)
Unit : 1 No.

Cost of Materials & labour


1.383 Cft Cost of wood for shutter
@ Rs.1300 per Cft

Rs.

Cost of Plywood
(0.56x0.56x10.76)= 3.374 Sft @ Rs.32/- per Sft

Rs.

Cost of Glass
(0.56x1.10x10.76)= 6.628 Sft @ Rs.32/- per Sft

Rs.

Labour charges for shutter making


(0.90x2.10*10.76)= 20.33 Sft @ Rs.12

Rs.

1 Set Swing hinges @ Rs.485/2 Nos. 6" handles @ Rs.75/- each

Rs.
Rs.

Labour charges for shutter fixing


(0.75x2.10x10.76)= 16.947 Sft @ Rs.10

Rs.

204.00

Incidental charges like transportation & shifting LS

Rs.

5.00

Total :

Rs.

209.00

Rate per 1 Sqm.

Rs.

209.00

Add : for TDS @ 1.133% on total

Rs.

2.37

Add : for Service Tax @ 4.07% on total

Rs.

8.51

Net Rate per 1 Sqm.

Rs.

219.87

Hence the Rate is Rs.3374=00 per 1 Sqm.

for DOOR SHUTTER (D3) with Louvers


(A)

Brief Description.
Supply & Fixing of Pre laminated flush shutter with
louvers including cost and conveyance of all material,
fixtures and labour charges etc., complete. (Size : 650
x 2060)
Unit : 1 No.

Cost of Materials & labour


Cost of flush shutter
(0.65x2.06)= 1.339 Sft @ Rs.540

Rs.

Cost of lamination (2x425)

Rs.

Labour charges for pressing


(0.65x2.06)= 1.339 Sft @ Rs.125

Rs.

1 No. cost of Round lock


labour charges fixing lock
3 Nos. butt hinges @ Rs.14/1 No. Tower bolt @ Rs.60/-

Rs.
Rs.
Rs.
Rs.

Labour charges for shutter fixing


(0.75x2.10x10.76)= 16.947 Sft @ Rs.10

Rs.

170.00

Incidental charges like transportation & shifting LS

Rs.

5.00

Total :

Rs.

250.00

Rate per 1 Sqm.

Rs.

250.00

Add : for TDS @ 1.133% on total

Rs.

2.83

Add : for Service Tax @ 4.07% on total

Rs.

10.18

Net Rate per 1 Sqm.

Rs.

263.01

75.00

Hence the Rate is Rs.2704=00 per 1 Sqm.

for DOOR SHUTTER (DW8/v)


(A)

Brief Description.
Supply & Fixing of Teak wood panelled/glazed shutter
including cost and conveyance of all material, fixtures
and labour charges etc., complete. (Size : 650 x 2060)
Unit : 1 No.

Cost of Materials & labour


0.95 Cft Cost of wood for shutter
@ Rs.1300 per Cft

Rs.

1235.00

Cost of Plywood
(0.49x0.73x10.76)= 3.848 Sft @ Rs.32/- per Sft

Rs.

123.14

Rs.
Rs.

185.57
98.34

Labour charges for shutter making


(0.75x2.10*10.76)= 16.947 Sft @ Rs.12

Rs.

203.36

1 No. Aldrop @ Rs.400/5 Nos. butt hinges @ Rs.14/3 No. Tower bolt @ Rs.60/1 No. SS handle @ Rs.59/-

Rs.
Rs.
Rs.
Rs.

400.00
70.00
180.00
59.00

Cost of Glass
(0.49x1.10x10.76)= 5.799 Sft @ Rs.32/- per Sft
(0.34x0.84x10.76)= 3.073 Sft @ Rs.32/- per Sft

Labour charges for shutter fixing


(0.75x2.10x10.76)= 16.947 Sft @ Rs.10
(0.60x1.05x10.76)= 6.778 Sft @ Rs.17

Rs.
Rs.

169.47
115.23

Incidental charges like transportation & shifting LS

Rs.

6.50

Total :

Rs.

2845.60

Rate per 1 Sqm.

Rs.

2845.60

Add : for TDS @ 1.133% on total

Rs.

32.24

Add : for Service Tax @ 4.07% on total

Rs.

115.82

Net Rate per 1 Sqm.

Rs.

2993.66

Hence the Rate is Rs.2994=00 per each

for DOOR SHUTTER (D4/v)


(A)

Brief Description.
Supply & Fixing of Teak wood panelled/glazed shutter
including cost and conveyance of all material, fixtures
and labour charges etc., complete. (Size : 650 x 2060)
Unit : 1 No.

Cost of Materials & labour


0.643 Cft Cost of wood for shutter
@ Rs.1300 per Cft

Rs.

835.90

Cost of Plywood
(0.49x0.73x10.76)= 3.848 Sft @ Rs.32/- per Sft

Rs.

123.14

Rs.

185.57

Labour charges for shutter making


(0.75x2.10*10.76)= 16.947 Sft @ Rs.12

Rs.

203.36

1 No. Aldrop @ Rs.400/3 Nos. butt hinges @ Rs.14/1 No. Tower bolt @ Rs.60/1 No. SS handle @ Rs.59/-

Rs.
Rs.
Rs.
Rs.

400.00
42.00
60.00
59.00

Labour charges for shutter fixing


(0.75x2.10x10.76)= 16.947 Sft @ Rs.10

Rs.

169.47

Incidental charges like transportation & shifting LS

Rs.

6.50

Total :

Rs.

2084.94

Rate per 1 Sqm.

Rs.

2084.94

Add : for TDS @ 1.133% on total

Rs.

23.62

Add : for Service Tax @ 4.07% on total

Rs.

84.86

Cost of Glass
(0.49x1.10x10.76)= 5.799 Sft @ Rs.32/- per Sft

Net Rate per 1 Sqm.

Rs.

2193.42

Hence the Rate is Rs.2193=00 per 1 Sqm

for WINDOW SHUTTER (W5)


(A)

Brief Description.
Supply & Fixing of Teak wood panelled/glazed shutter
including cost and conveyance of all material, fixtures
and labour charges etc., complete. (Size : 2 x 450 x
1000)
Unit : 1 No.

Cost of Materials & labour


0.614 Cft Cost of wood for shutter
@ Rs.1300 per Cft

Rs.

798.20

Rs.

167.74

Labour charges for shutter making


(1.20x1.20*10.76)= 15.494 Sft @ Rs.12

Rs.

185.93

4 Nos. butt hinges @ Rs.14/4 No. Tower bolt @ Rs.60/2 No. SS handle @ Rs.59/2 No. peg stays @ Rs.95/-

Rs.
Rs.
Rs.
Rs.

56.00
240.00
118.00
190.00

Labour charges for shutter fixing


(0.75x2.10x10.76)= 16.947 Sft @ Rs.10
(0.60x1.05x10.76)= 6.778 Sft @ Rs.17

Rs.
Rs.

169.47
115.23

Incidental charges like transportation & shifting LS

Rs.

6.50

Total :

Rs.

2047.07

Rate per 1 Sqm.

Rs.

2047.07

Add : for TDS @ 1.133% on total

Rs.

23.19

Add : for Service Tax @ 4.07% on total

Rs.

83.32

Net Rate per 1 Sqm.

Rs.

2153.58

Cost of Glass
(2x0.29x0.84x10.76)= 5.242 Sft @ Rs.32/- per Sft

Hence the Rate is Rs.2154=00 per 1 Sqm

for DOOR SHUTTER (DW5/v)


(A)

Brief Description.

Supply & Fixing of Teak wood panelled/glazed shutter


including cost and conveyance of all material, fixtures
and labour charges etc., complete. (Size : 800 x 2060)
Unit : 1 No.

Cost of Materials & labour


0.997 Cft Cost of wood for shutter
@ Rs.1300 per Cft

Rs.

1296.10

Cost of Plywood
(0.64x0.73x10.76)= 5.027 Sft @ Rs.32/- per Sft

Rs.

160.86

Rs.
Rs.

242.40
98.34

Labour charges for shutter making


(0.90x2.10*10.76)= 20.336 Sft @ Rs.12

Rs.

244.03

1 No. Aldrop @ Rs.400/5 Nos. butt hinges @ Rs.14/3 No. Tower bolt @ Rs.60/1 No. SS handle @ Rs.59/-

Rs.
Rs.
Rs.
Rs.

400.00
70.00
180.00
59.00

Labour charges for shutter fixing


(0.90x2.10x10.76)= 20.336 Sft @ Rs.10
(0.60x1.05x10.76)= 6.778 Sft @ Rs.17

Rs.
Rs.

203.36
115.23

Incidental charges like transportation & shifting LS

Rs.

6.50

Total :

Rs.

3075.82

Rate per 1 Sqm.

Rs.

3075.82

Add : for TDS @ 1.133% on total

Rs.

34.85

Add : for Service Tax @ 4.07% on total

Rs.

125.19

Net Rate per 1 Sqm.

Rs.

3235.85

Cost of Glass
(0.64x1.10x10.76)= 7.575 Sft @ Rs.32/- per Sft
(0.34x0.84x10.76)= 3.073 Sft @ Rs.32/- per Sft

Hence the Rate is Rs.3236=00 per 1 Sqm

RATE ANALYSIS
Rate Analysis for Solid Block Masonary including all Materials
(A)

Brief Description.
Solid Block Masonary with 200mm thick walls including
cost and conveyance of all materials and labour
charges etc., complete
Unit : 1 Sqm

Cost of Materials
12 Nos. of 200mm thick Solid Blocks
( @ Rs.23/- per 1 piece) as per Market Rate

Rs.

276.00

0.124 Bags cost of Cement


( @ Rs.222/- per 1 Bag.) as per Purchase Rate

Rs.

27.53

0.03 Cum cost of Sand


( @ Rs.706.22 per 1 Cum.) (Rs.20/- per Cft)
As per Market Rate

Rs.

21.19

Add for Wastage @ 5%

Rs.

16.24

1.00 Sqm labour charges for laying

Rs.

55.00

12 Nos. labour charges for shifting @ Rs.2.00 per each

Rs.

24.00

1.00 Sqm Scaffolding charges L.S.

Rs.

5.00

1.00 Sqm Curing charges L.S.

Rs.

3.00

Total :

Rs.

427.95

Rate per 1 Sqm.

Rs.

427.95

Add : for TDS @ 1.133% on total

Rs.

4.85

Add : for Service Tax @ 4.07% on total

Rs.

17.42

Net Rate per 1 Sqm.

Rs.

450.22

Labour charges

Hence the Rate is Rs.451.00 per 1 Sqm.

(B)

Brief Description.
Solid Block Masonary with 150mm thick walls including
cost and conveyance of all materials and labour
charges etc., complete
Unit : 1 Sqm

Cost of Materials
12 Nos. of 150mm thick Solid Blocks
( @ Rs.19/- per 1 piece) as per Market Rate

Rs.

228.00

0.10 Bags cost of Cement


( @ Rs.222/- per 1 Bag.) as per Purchase Rate

Rs.

22.20

0.03 Cum cost of Sand


( @ Rs.706.22 per 1 Cum.) (Rs.20/- per Cft)
As per Market Rate

Rs.

21.19

Add for Wastage @ 5%

Rs.

13.57

1.00 Sqm labour charges for laying

Rs.

55.00

12 Nos. labour charges for fixing @ Rs.2.00 per each

Rs.

24.00

1.00 Sqm Scaffolding charges L.S.

Rs.

5.00

1.00 Sqm Curing charges L.S.

Rs.

3.00

Total :

Rs.

371.96

Rate per 1 Sqm.

Rs.

371.96

Add : for TDS @ 1.133% on total

Rs.

4.21

Add : for Service Tax @ 4.07% on total

Rs.

15.14

Net Rate per 1 Sqm.

Rs.

391.31

Labour charges

Hence the Rate is Rs.392=00 per 1 Sqm.

(C )

Brief Description.
Solid Block Masonary with 100mm thick walls including
cost and conveyance of all materials and labour
charges etc., complete
Unit : 1 Sqm

Cost of Materials
12 Nos. of 100mm thick Solid Blocks
( @ Rs.14/- per 1 piece) as per Market Rate

Rs.

168.00

0.093 Bags cost of Cement


( @ Rs.222/- per 1 Bag.) as per Purchase Rate

Rs.

20.65

0.02 Cum cost of Sand


( @ Rs.706.22 per 1 Cum.) (Rs.20/- per Cft)
As per Market Rate

Rs.

14.12

Add for Wastage @ 5%

Rs.

10.14

1.00 Sqm labour charges for laying

Rs.

55.00

12 Nos. labour charges for fixing @ Rs.2.00 per each

Rs.

24.00

1.00 Sqm Scaffolding charges L.S.

Rs.

5.00

1.00 Sqm Curing charges L.S.

Rs.

3.00

Total :

Rs.

299.91

Rate per 1 Sqm.

Rs.

299.91

Add : for TDS @ 1.133% on total

Rs.

3.40

Add : for Service Tax @ 4.07% on total

Rs.

12.21

Net Rate per 1 Sqm.

Rs.

315.51

Labour charges

Hence the Rate is Rs.316=00 per 1 Sqm.

RATE ANALYSIS
Rate Analysis for Solid Block Masonary Dismantling (only labour)
(A)

Brief Description.
Labour charges for dismantling of Solid Block Masonary
of any thickness walls including disposal of debris and
cleaning the premises etc., complete
Unit : 1 Sqm

Labour charges
1.00 Sqm labour charges for laying L.S.

Rs.

20.00

Add: L.S. for disposal and cleaning

Rs.

5.00

Total :

Rs.

25.00

Rate per 1 Sqm.

Rs.

25.00

Add : Contractors Profit @ 10%

Rs.

2.50

Add : for TDS @ 1.133% on total

Rs.

0.28

Add : for Service Tax @ 4.07% on total

Rs.

1.02

Net Rate per 1 Sqm.

Rs.

28.80

Hence the Rate is Rs.29=00 per 1 Sqm.

RATE ANALYSIS
Rate Analysis for Internal Plastering including all Materials
(A)

Brief Description.
Plastering for internal walls with 12mm thick in
C.M.(1:6) including cost of all materials and labour
charges etc., complete.
Unit : 1 Sqm

Cost of Materials
0.074 Bags cost of Cement
( @ Rs.222/- per 1 Bag.) as per Purchase Rate

Rs.

16.43

0.014 Cum cost of Sand


( @ Rs.706.22 per 1 Cum.) (Rs.20/- per Cft)
As per Market Rate

Rs.

9.89

Cost of chiken mesh L.S

5.00

Lime rendering L.S.

3.00

Add wastage 10%

3.43

Labour charges
1.00 Sqm labour charges

Rs.

45.00

1.00 Sqm Scaffolding charges L.S.

Rs.

5.00

1.00 Sqm Curing charges L.S.

Rs.

3.00

Total :

Rs.

90.75

Rate per 1 Sqm.

Rs.

90.75

Add : for TDS @ 1.133% on total

Rs.

1.03

Add : for Service Tax @ 4.07% on total

Rs.

3.69

Net Rate per 1 Sqm.

Rs.

95.47

Hence the Rate is Rs.96=00 per 1 Sqm.

(B)

Brief Description.
Plastering for Ceiling with 12mm thick in C.M.(1:4)
including cost of all materials and labour charges etc.,
complete.
Unit : 1 Sqm

Cost of Materials
0.11 Bags cost of Cement
( @ Rs.222/- per 1 Bag.) as per Purchase Rate

Rs.

24.42

0.014 Cum cost of Sand


( @ Rs.706.22 per 1 Cum.) (Rs.20/- per Cft)
As per Market Rate

Rs.

9.89

Cost of chiken mesh L.S


Lime rendering L.S.
Add wastage 10%

5.00
3.00
4.23

Labour charges
1.00 Sqm labour charges

Rs.

50.00

1.00 Sqm Scaffolding charges L.S.

Rs.

5.00

1.00 Sqm Curing charges L.S.

Rs.

3.00

Total :

Rs.

104.54

Rate per 1 Sqm.

Rs.

104.54

Add : for TDS @ 1.133% on total

Rs.

1.18

Add : for Service Tax @ 4.07% on total

Rs.

4.25

Net Rate per 1 Sqm.

Rs.

109.98

Hence the Rate is Rs.110=00 per 1 Sqm.

RATE ANALYSIS
Rate Analysis for RCC (M20) Slab including shuttering & reinforcement
(A)

Brief Description.
Providing RCC Slab using M20 grade concrete
including cost of all materials, hire charges of
shuttering, cost of required reinforcement and labour
charges for shuttering, fabrication of steel and laying &
levelling of concrete and including necessary vibration
etc., complete.
Unit : 1 Cum

Cost of Materials
1.00 cum cost of M20 grade concrete
( @ Rs.2400/- per cum.) as per RMC Rate

Rs.

2400.00

6.67 Sqm hire charges for shuttering (Avg. th. 150mm)


( @ Rs.80 per 1 Sqm)

Rs.

533.60

0.100 MT cost of steel for reinforcement


( @ Rs.28000 per 1 M.T) as per purchase rate

Rs.

2800.00

Add for binding wire & nails etc

100.00

Labour charges
1.00 cum Labour charges for laying & leveling concrete
( @ Rs.60 per 1 Cum)

Rs.

60.00

6.67 Sqm Labour charges for shuttering


( @ Rs.45 per Sqm)

300.15

0.100 MT Labour charges for fabrication of steel


( @ Rs.2000 per 1 M.T)

200.00

Total :

Rs.

6393.75

Rate per 1 Sqm.

Rs.

6393.75

Add : for TDS @ 1.133% on total

Rs.

72.44

Add : for Service Tax @ 4.07% on total

Rs.

260.23

Net Rate per 1 Cum.

Rs.

6726.42

Hence the Rate is Rs.6727=00 per 1 Cum.

RATE ANALYSIS
Rate Analysis for Vetrified Flooring including all Materials
(A)

Brief Description.
Providing flooring in all rooms with using Vetrified Tiles
of approved make, including cost and conveyance of all
materials and labour charges etc., complete.
Unit : 1 Sqm

Cost of Materials
1.00 Sqm cost of Vetrified tiles
( @ Rs.506.80/- per Sqm) as per Purchase Rate

Rs.

506.80

0.20 Bags cost of Cement for mortar


( @ Rs.222/- per 1 Bag.) as per Purchase Rate

Rs.

44.40

0.087 Bags cost of Cement for extra slurry


( @ Rs.222/- per 1 Bag.) as per Purchase Rate

Rs.

19.31

0.022 Cum cost of Sand


( @ Rs.706.22 per 1 Cum.) (Rs.20/- per Cft)
As per Market Rate

Rs.

15.54

1.00 Sqm cost of grouting material L.S.

Rs.

20.00

1.00 Sqm labour charges for laying and grouting

Rs.

107.60

1.00 Sqm Curing charges L.S.

Rs.

3.00

Total :

Rs.

716.65

Rate per 1 Sqm.

Rs.

716.65

Add : for TDS @ 1.133% on total

Rs.

8.12

Add : for Service Tax @ 4.07% on total

Rs.

29.17

Net Rate per 1 Sqm.

Rs.

724.77

Labour charges

Hence the Rate is Rs.725=00 per 1 Sqm.

(B)

Brief Description.
Providing flooring and dadoing in all toilets, utilities and
kitchen dadoo with ceramic glazed tiles of approved
make, including cost and conveyance of all materials
and labour charges etc., complete.
Unit : 1 Sqm

Cost of Materials
1.00 Sqm cost of Ceramic tiles
( @ Rs.285.25/- per Sqm) as per Avg. Purchase Rate

Rs.

285.25

0.20 Bags cost of Cement for mortar


( @ Rs.222/- per 1 Bag.) as per Purchase Rate

Rs.

44.40

0.087 Bags cost of Cement for extra slurry


( @ Rs.222/- per 1 Bag.) as per Purchase Rate

Rs.

19.31

0.022 Cum cost of Sand


( @ Rs.706.22 per 1 Cum.) (Rs.20/- per Cft)
As per Market Rate

Rs.

15.54

1.00 Sqm cost of grouting material L.S.

Rs.

20.00

1.00 Sqm labour charges for laying and grouting

Rs.

129.12

1.00 Sqm Curing charges L.S.

Rs.

3.00

Total :

Rs.

516.62

Rate per 1 Sqm.

Rs.

516.62

Add : for TDS @ 1.133% on total

Rs.

5.85

Add : for Service Tax @ 4.07% on total

Rs.

21.03

Net Rate per 1 Sqm.

Rs.

522.47

Labour charges

Hence the Rate is Rs.523=00 per 1 Sqm.

RATE ANALYSIS
Rate Analysis for Vetrified Flooring including all Materials
(A)

Brief Description.
E. Heritage
Providing flooring in all rooms with using Vetrified Tiles
of approved make, including cost and conveyance of all
materials and labour charges etc., complete.
Unit : 1 Sqm

Cost of Materials
1.00 Sqm cost of Vetrified tiles
( @ Rs.538.00/- per Sqm) as per Purchase Rate

Rs.

538.00

0.20 Bags cost of Cement for mortar


( @ Rs.300/- per 1 Bag.) as per Purchase Rate

Rs.

60.00

0.087 Bags cost of Cement for extra slurry


( @ Rs.300/- per 1 Bag.) as per Purchase Rate

Rs.

26.10

0.022 Cum cost of Sand


( @ Rs.706.22 per 1 Cum.) (Rs.20/- per Cft)
As per Market Rate

Rs.

15.54

1.00 Sqm cost of grouting material L.S.

Rs.

20.00

1.00 Sqm labour charges for laying and grouting

Rs.

107.60

1.00 Sqm Curing charges L.S.

Rs.

Total :

Rs.

767.24

Rate per 1 Sqm.

Rs.

767.24

Add : for TDS @ 1.133% on total

Rs.

8.69

Add : for Service Tax @ 4.07% on total

Rs.

31.23

Net Rate per 1 Sqm.

Rs.

775.93

Labour charges

Total area of flat No 243

40

31037.19

RATE ANALYSIS
Rate Analysis for Vetrified Flooring including all Materials
(A)

Brief Description.
Providing flooring in all rooms with using Vetrified Tiles
of approved make, including cost and conveyance of all
materials and labour charges etc., complete.
Unit : 1 Sqm

Cost of Materials
1.00 Sqm cost of Vetrified tiles
( @ Rs.506.80/- per Sqm) as per Purchase Rate

Rs.

506.80

Total :

Rs.

506.80

Rate per 1 Sqm.

Rs.

506.80

Labour charges

Hence the Rate is Rs.507=00 per 1 Sqm.

RATE ANALYSIS
for KITCHEN

PLATFORM (with Granite)

Brief Description.
Supply and fixing of 40mm thick black Granite
Kitchen Platform including cost of granite, bull
nosing, sink inlay cutting and labour charges
for fixing in position etc., complete.

Size : 0.62 x 3.75 mts =

2.325 Sqm

Cost of Materials

Unit : 1 Sft.

Details

Quantity

40mm thick Black Granite


Add: for VAT @

Unit

Rate

Amount

1.00
12.50%

Sft

110.00

110.00
13.75

1.00
1.00
1.00

Sft
Sft
Sft

20.00
8.00
30.00

20.00
6.00
30.00

179.75

179.75
2.04
7.32
189.10

Labour charges
Bull nosing
Sink inlay cutting
Fixing of Granite
Total :
Rate per 1 Sft.
Add : for TDS @ 1.133% on total
Add : for Service Tax @ 4.07% on total
Net Rate per 1 Sqm.

Hence the Rate is Rs.

189.10

Rs.
Rs.
Rs.

per Sft

or 2034.74 per Sqm

RATE ANALYSIS
for WASH BASIN COUNTER with Black Granite
Brief Description.
Supply and fixing of 20mm thick black Granite
Wash basin counter including cost of granite, bull
nosing, basin inlay cutting and labour charges for
fixing in position etc., complete.

Size : 0.80 x 0.60 mts =

0.48 Sqm

Cost of Materials

Unit : 1 Sft.

Details
20mm thick Black Granite counter
(as per sub-contractor W.O.)

Quantity

Unit

1.00

No.

Rate
1310.00

1310.00

1310.00

1310.00
14.84
53.32
1378.16

Total :
Rate per 1 Sft.
Add : for TDS @ 1.133% on total
Add : for Service Tax @ 4.07% on total
Net Rate per 1 Sqm.

Amount

Rs.
Rs.
Rs.

Hence the Rate is Rs. 1378.16 per each


Say 2871.17 per Sqm
Brief Description.
Supply and fixing of 20mm thick Lokared Granite
Wash basin counter including cost of granite, bull
nosing, basin inlay cutting and labour charges for
fixing in position etc., complete.

Size : 0.80 x 0.60 mts =

0.48 Sqm

Cost of Materials

Unit : 1 Sft.

Details
20mm thick Black Granite counter
(as per sub-contractor W.O.)

Quantity

Unit

1.00

No.

Rate
1800.00

1800.00

1800.00

1800.00
20.39
73.26
1893.65

Total :
Rate per 1 Sft.
Add : for TDS @ 1.133% on total
Add : for Service Tax @ 4.07% on total
Net Rate per 1 Sqm.

Amount

Rs.
Rs.
Rs.

Hence the Rate is Rs. 1893.65 per each


Say 3945.11 per Sqm

RATE ANALYSIS
Rate Analysis for Internal staircase Flooring including all Materials
(A)

Brief Description.
Providing flooring for internal staircase including tread, riser,
landing and skirting with using Primawood Nitco Tiles,
including cost and conveyance of all materials and labour
charges etc., complete.
Unit : 1 No.

Cost of Materials
3.15 Sqm cost of Vetrified Primawood step
( @ Rs.368.60/- per 1 No. (i.e. 0.335 Sqm) as per Purchase Rate

Rs.

3465.94

2.61 Sqm cost of Vetrified Primawood Riser


( @ Rs.175.70/- per 1 No. (i.e. 0.153 Sqm) as per Purchase Rate

Rs.

2997.24

1.62 Sqm cost of Vetrified Primawood tiles for landing


( @ Rs.248/- per 1 No. (i.e. 0.36 Sqm) as per Purchase Rate

Rs.

1116.00

0.56 Sqm cost of Vetrified Primawood tiles for Skirting


( @ Rs.248/- per 1 No. (i.e. 0.36 Sqm) as per Purchase Rate

Rs.

385.78

Rs.
Rs.
Rs.

7964.95
995.62
8960.57

Total :
Add: VAT @ 12.50% on total
Grand total for 1 Staircase :

Unit : 1 Sqm
Avg. rate per 1 Sqm. (8960.57 / (3.15+2.61+1.62+0.56))

Rs.

1128.54

0.20 Bags cost of Cement for mortar


( @ Rs.222/- per 1 Bag.) as per Purchase Rate

Rs.

44.40

0.087 Bags cost of Cement for extra slurry


( @ Rs.222/- per 1 Bag.) as per Purchase Rate

Rs.

19.31

0.022 Cum cost of Sand


( @ Rs.706.22 per 1 Cum.) (Rs.20/- per Cft)
As per Market Rate

Rs.

15.54

1.00 Sqm cost of grouting material L.S.

Rs.

20.00

Rs.
Rs.

172.16
3.00

Total :

Rs.

1402.95

Rate per 1 Sqm.

Rs.

1402.95

Add : for TDS @ 1.133% on total

Rs.

15.90

Add : for Service Tax @ 4.07% on total

Rs.

57.10

Net Rate per 1 Sqm.

Rs.

1475.94

Labour charges
1.00 Sqm labour charges for laying and grouting
1.00 Sqm Curing charges L.S.

Hence the Rate is Rs.1476=00 per 1 Sqm.

RATE ANALYSIS
Rate Analysis for Internal staircase MS Railing including all Materials
(A)

Brief Description.
Providing & fixing MS Railing for internal staircase
including fabrication, grinding edges, fixing of 6 Nos. bolt &
nuts and one coat redoxide paint including cost and
conveyance of all materials and labour charges etc.,
complete.

Area : (sample) = 1.85 x 1.15 = 2.127 Sqm

Unit : 1 No.

Cost of Materials
7.44 Rmt 5mm thick 50mm MS Flat for Verticles
( 7.44 x 0.05 x 5 x 7.85)

Kgs.

14.60

1.965 Rmt 5mm thick 25mm MS Flat for top


( 1.963 x 0.025 x 5 x 7.85)

Kgs.

1.93

8.45 Rmt 20mm dia. MS Rods


( 8.45 x 2.45)

Kgs.

20.70

Kgs.

37.23

Kgs.

17.50

Total weight :
Weight per 1 Sqm = (37.23/2.127)

Unit : 1 Sqm
17.50 Kgs cost of steel @ Rs.35 per Kg

Rs.

612.50

6 Nos. Bolt & nuts @ Rs.10/- each

Rs.

60.00

Cost of Red oxide - LS

Rs.

10.00

1.00 Sqm labour charges for fixing @ Rs.20/- per Sft

Rs.

215.20

Labour charges for painting LS

Rs.

5.00

Total :

Rs.

902.70

Rate per 1 Sqm.

Rs.

902.70

Add : for TDS @ 1.133% on total

Rs.

10.23

Add : for Service Tax @ 4.07% on total

Rs.

36.74

Net Rate per 1 Sqm.

Rs.

949.67

Labour charges

Hence the Rate is Rs.950=00 per 1 Sqm.

RATE ANALYSIS
Rate Analysis for Labour charges for Dismantling & refixing of Door Frame
(A)

Brief Description.
Labour charges for dismantling and refixing of Door
frames of all sizes including cost and conveyance of all
materials and labour charges etc., complete.
Unit : 1 No.

Cost of Materials
PCC (1:3:6) for hold fasts at dismantled portion
( 6 x 0.20x0.15 x0.15)=0.03 Cum @ Rs.2500/-

Rs.

75.00

PCC (1:3:6) for hold fasts at refixing portion


( 6 x 0.20x0.15 x0.15)=0.03 Cum @ Rs.2000/-

Rs.

75.00

1No. labour charges for dismantling

Rs.

50.00

1No. labour charges for fixing

Rs.

100.00

Add LS for curing charges

Rs.

3.00

Total :

Rs.

303.00

Rate per 1 No.

Rs.

303.00

Add : for TDS @ 1.133% on total

Rs.

3.43

Add : for Service Tax @ 4.07% on total

Rs.

12.33

Net Rate per 1 No.

Rs.

318.77

Labour charges

Hence the Rate is Rs.319=00 per 1 Sqm.


(A)

Brief Description.
Labour charges for removing (only) of Door frames of all
sizes complete
Unit : 1 No.

Labour charges
1No. labour charges for dismantling

Rs.

50.00

Add LS for refilling the holfast portions with SBM

Rs.

100.00

Total :

Rs.

150.00

Rate per 1 No.

Rs.

150.00

Add : for TDS @ 1.133% on total

Rs.

1.70

Add : for Service Tax @ 4.07% on total

Rs.

6.11

Net Rate per 1 No.

Rs.

157.80

Hence the Rate is Rs.158=00 per 1 Sqm.

RATE ANALYSIS
for INTERNAL PAINTING with 1 coat primer, 2 coat putty & 2 coat OBD
(A)

Brief Description.
Providing and applying OBD with approved make as two
coats OBD over existing primer & putty including cost and
conveyance of all materials and labour charges etc.,
complete.
Unit : 1 Sqm.

Cost of Materials & labour


Painting charges for internal walls with OBD
(as per sub-contractor W.O.) 50% Rs.4.50/- per Sft

Rs.

24.21

Total :

Rs.

24.21

Rate per 1 Sqm.

Rs.

24.21

Add : for TDS @ 1.133% on total

Rs.

0.27

Add : for Service Tax @ 4.07% on total

Rs.

0.99

Net Rate per 1 Sqm.

Rs.

25.47

Hence the Rate is Rs.25=00 per 1 Sqm.


(A)

Brief Description.
Providing and applying OBD with approved make as one
coat primer, two coats putty and 2 coats OBD including
cost and conveyance of all materials and labour charges
etc., complete.
Unit : 1 Sqm.

Cost of Materials & labour


Painting charges for internal walls with OBD
(as per sub-contractor W.O.) Rs.4.50/- per Sft

Rs.

48.42

Total :

Rs.

48.42

Rate per 1 Sqm.

Rs.

48.42

Add : for TDS @ 1.133% on total

Rs.

0.55

Add : for Service Tax @ 4.07% on total

Rs.

1.97

Net Rate per 1 Sqm.

Rs.

50.94

Hence the Rate is Rs.51=00 per 1 Sqm.

RATE ANALYSIS
for FALSE CEILING WORK
(A)

Brief Description.
Supply & Fixing of False Ceiling in the toilets with
alluminium strips and ceiling board in approved colour
combination one is Ivory and other is Grey including
cost and conveyance of all materials and labour
charges etc., complete.
Unit : 1 Sqm.

Cost of Materials & labour


False ceiling work
(as per sub-contractor W.O.) Rs.70/- per Sft

Rs.

753.20

Total :

Rs.

753.20

Rate per 1 Sqm.

Rs.

753.20

Add : for TDS @ 1.133% on total

Rs.

8.53

Add : for Service Tax @ 4.07% on total

Rs.

30.66

Net Rate per 1 Sqm.

Rs.

792.39

Hence the Rate is Rs.793=00 per 1 Sqm.

You might also like