Rate Analysis for Earthwork activity

Material Part Labour Part

SI No Activity uom Coefficient Rate Amount Coefficient Rate Amount Total Amount Remarks

1 Mass Excavation/cum

Mass Excavation cum 1.00 55.00 55.00 55.00

2 Manual Excavation/cum

a Manual Excavation cum 1.00 60.00 60.00 60.00

b Shifting of surplus earth from premises cum 1.00 12.00 12.00 12.00
Backfilling and consolidation with
3 available earth/cum
Back filling in layers of not more than 30 CM as
per instructions at site including watering,
Backfilling and consolidation
compaction/leveling.etc. complete with
cum 1.00 34.00 34.00 34.00 available earth
Backfilling and consolidation with
4 purchased earth/cum
Back filling in layers of not more than 30 CM as
per instructions at site including watering,
Backfilling and consolidation
compaction/leveling.etc. complete with
cum 1.00 71.50 71.50 71.50 purchased earth

4 Surface trimming/sqm

a Polythene for flooring kg 0.13 43.00 5.59 5.59

b Levelling of earth and trimming sqm 1.00 5.00 5.00 5.00

6 Antitermite treatment/sqm

Charges for antitermite treatment 1.00 15.00 15.00 15.00

7 Soling/sqm

a Quarry dust cum 0.04 423.78 16.95 16.95

b Rubble cum 0.05 317.84 15.89 15.89
c Soling stone 6" cum 0.17 388.47 66.04 66.04
d Soling work sqm 1.00 25.00 25.00 25.00
e Roling charges sqm 1.00 5.00 5.00 5.00

28 Sobha Mayflower
 Rate Analysis for Earthwork activity

SI No Activity uom Material Rate Labour Rate Total

1 Mass excavation cum Nil 55.00 55.00

2 Manual excavation cum Nil 72.00 72.00

Backfilling and consolidation with
3 available earth cum Nil 38.00 38.00
Backfilling and consolidation with
4 purchased earth cum Nil 76.00 76.00
5 Surface trimming sqm 5.59 5.41 11.00
6 Antitermite treatment sqm Nil 15.00 15.00

7 Soling sqm 81.93 46.07 128.00

27 Sobha Developers Ltd

 Rate Analysis for Concrete

Material part Labour part

SI No Activity uom Coefficient Rate Amount Coefficient Rate Amount Total Amount
RMC M-25 Footings with
1
pumping/cum
a RMC M25 cum 1.00 3,115.00 3,115.00 1.00 18.00 18.00 3,133.00
b Lift charges cum 1.00 21.00 21.00 21.00
c Concreting mason Man day 0.10 175.00 17.50 17.50
d Concreting mason helper Man day 0.10 85.00 8.50 8.50
e Vibrator operator Man day 0.10 120.00 12.00 12.00
2 RMC M10- Retaining Wall
a RMC M10 cum 1.00 2,615.00 2,615.00 1.00 94.00 94.00 2,709.00
b Polythene for flooring kg 1.00 43.00 43.00 43.00
c Lift charges cum 1.00 21.00 21.00 21.00
d Concreting mason Man day 0.10 175.00 17.50 17.50
e Concreting mason helper Man day 0.10 85.00 8.50 8.50
3 RMC M-40 Columns
a RMC M40 cum 1.00 3,740.00 3,740.00 1.00 177.00 177.00 3,917.00
b Lift charges cum 1.00 21.00 21.00 21.00
c Concreting mason Man day 0.10 175.00 17.50 17.50
d Concreting mason helper Man day 0.10 85.00 8.50 8.50
e Vibrator operator Man day 0.10 120.00 12.00 12.00
5 RMC M-25 Beams
a RMC M25 cum 1.00 3,115.00 3,115.00 1.00 25.00 25.00 3,140.00
b Lift charges cum 1.00 21.00 21.00 21.00
c Concreting mason Man day 0.10 175.00 17.50 17.50
d Concreting mason helper Man day 0.10 85.00 8.50 8.50
e Vibrator operator Man day 0.10 120.00 12.00 12.00
f Food allowance for night cum 1.00 1.04 1.04 1.04
6 RMC M-20 Slabs
a RMC M20 cum 1.00 3,015.00 3,015.00 1.00 18.00 18.00 3,033.00
b Lift charges cum 1.00 21.00 21.00 21.00
c Concreting mason Man day 0.10 175.00 17.50 17.50
d Concreting mason helper Man day 0.10 85.00 8.50 8.50
e Vibrator operator Man day 0.10 120.00 12.00 12.00

36 Sobha Developers Ltd

Remarks

36 Sobha Developers Ltd

 Rate Analysis for concrete works

SI No Activity uom Material rate Labour rate Total

1 RMC M 25 for footings cum 3,115.00 91.00 3,206.00

2 RMC M 10 for retaining wall cum 2,658.00 154.00 2,812.00

3 RMC M 40 for columns cum 3,740.00 249.00 3,989.00

4 RMC M 25 footings with pumping/cum cum 3,115.00 91.00 3,206.00

5 RMC M 25 beams cum 3,115.00 114.00 3,229.00

6 RMC M 20 slabs cum 3,015.00 213.00 3,228.00

35 Sobha Developers Ltd

 Rate Analysis for Reinforcement

Material Part Labour Part

SI No Activity uom Coefficient Rate Amount Coefficient Rate Amount Total Amount Remarks

1 Reinforcement TMT Fe 415/MT

a 8 mm dia bars MT 1.03 25,900.00 26,677.00 26,677.00
Binding wire kg 10.00 39.00 390.00 390.00
Rebar work Fe 415 MT 1.00 1,500.00 1,500.00 1,500.00
Lift charges MT 1.00 288.75 288.75 288.75 From 1st floor slab onwards
Unloading and shifting charges MT 1.00 75.00 75.00 75.00
b 10mm bars MT 1.03 25,500.00 26,265.00 26,265.00
Binding wire kg 10.00 39.00 390.00 390.00
Rebar work MT 1.00 1,500.00 1,500.00 1,500.00
Lift charges MT 1.00 288.75 288.75 288.75 From 1st floor slab onwards
Unloading and shifting charges MT 1.00 75.00 75.00 75.00
c 12 mm bars MT 1.03 25,450.00 26,213.50 26,213.50
Binding wire kg 10.00 39.00 390.00 390.00
Rebar work MT 1.00 1,500.00 1,500.00 1,500.00
Lift charges MT 1.00 288.75 288.75 288.75 From 1st floor slab onwards
Unloading and shifting charges MT 1.00 60.00 60.00 60.00

Reinforcement TMT Fe 500/MT

2
a 16 mm dia bars MT 1.03 26,000.00 26,780.00 26,780.00
Binding wire kg 10.00 39.00 390.00 390.00
Rebar work Fe 500 MT 1.00 1,200.00 1,200.00 1,200.00
Lift charges MT 1.00 231.00 231.00 231.00 From 1st floor slab onwards
Unloading and shifting charges MT 1.00 75.00 75.00 75.00
b 20 mm dia bars MT 1.03 26,000.00 26,780.00 26,780.00
Binding wire kg 10.00 39.00 390.00 390.00
Rebar work Fe 500 MT 1.00 1,200.00 1,200.00 1,200.00
Lift charges MT 1.00 231.00 231.00 231.00 From 1st floor slab onwards
Unloading and shifting charges MT 1.00 75.00 75.00 75.00
c 25 mm dia bars MT 1.03 26,000.00 26,780.00 26,780.00
Binding wire kg 10.00 39.00 390.00 390.00
Rebar work Fe 500 MT 1.00 1,200.00 1,200.00 1,200.00
Lift charges MT 1.00 231.00 231.00 231.00 From 1st floor slab onwards
Unloading and shifting charges MT 1.00 75.00 75.00 75.00

34 Sobha Developers Ltd

 Rate Analysis for Reinforcement

SI No Activity uom Material rate Labour rate Total

1 Reinforcement TMT Fe 415/MT

a 8 mm dia bars MT 27,067.00 1,952.00 29,019.00
b 10mm dia bars MT 26,655.00 1,952.00 28,607.00
c 12mm dia bars MT 26,603.50 1,952.50 28,556.00

2 Reinforcement TMT Fe 500/MT

a 16mm dia bars MT 27,170.00 1,594.00 28,764.00
b 20mm dia bars MT 27,170.00 1,594.00 28,764.00
c 25mm dia bars MT 27,170.00 1,594.00 28,764.00

33 Sobha Developers Ltd

 Rate Analysis for Formwork

Material Part Labour Part

SI No Activity uom Coefficient Rate Amount Coefficient Rate Amount Total Amount Remarks
1 Footing/sqm (15 repetitions)
Film faced plywood sqm 1.10 495.00 544.50 544.50
Silver Oak runner 4" x 4" cum 0.03 8,263.71 247.91 247.91
Silver Oak runner 2" x 4" pedestal Nos 0.02 7,469.12 149.38 149.38
Base plate Nos 1.13 260.00 293.80 293.80
1m plate Nos 1.13 206.00 232.78 232.78
Nails kg 0.10 37.00 3.70 3.70
Miscellanous sqm 1.00 25.00 25.00 25.00
Shuttering oil ltr 0.50 78.36 39.18 39.18
Polythene for flooring kg 0.01 43.00 0.43 0.43
Footing/plinth beam shuttering sqm 1.00 25.00 25.00 25.00
Footing , pedestal making sqm 1.00 1.11 1.11 1.11
2 Columns/sqm (40 repetitions)
Film faced plywood sqm 1.02 17.38 17.73 17.73
Silver Oak runner 4" x 4" cum 0.03 8,263.71 247.91 247.91
Base plate Nos 1.67 260.00 434.20 434.20
Horizontal 2m Nos 1.67 312.00 521.04 521.04
Horizontal 1m Nos 2.50 176.00 440.00 440.00
Vertical 1m Nos 1.67 350.00 584.50 584.50
U Jack Nos 0.42 200.00 84.00 84.00
Column bolt Nos 2.50 120.00 300.00 300.00
Nails kg 0.10 37.00 3.70 3.70
Miscellanous sqm 1.00 25.00 25.00 25.00
Polythene for flooring kg 0.01 43.00 0.43 0.43
Column starter making Nos 0.21 0.69 0.14 0.14
Column box making sqm 1.00 4.06 4.06 4.06
Column starter fixing Nos 0.21 8.00 1.68 1.68
Column staging Nos 0.21 37.50 7.88 7.88
Columns,beams,slabs shuttering sqm 1.00 43.00 43.00 43.00
3 Slabs/sqm (12 repetitions)
MS sheet 1150 X 600 Nos 1.00 821.10 821.10 821.10
Base plate Nos 1.00 260.00 260.00 260.00
Horizontal 2m Nos 0.63 312.00 196.56 196.56
Horizontal 1m Nos 0.75 176.00 132.00 132.00
Stirrup head Nos 1.25 270.00 337.50 337.50
Across span Nos 0.63 1,750.00 1,102.50 1,102.50

31 Sobha Developers Ltd

 Material Part Labour Part

SI No Activity uom Coefficient Rate Amount Coefficient Rate Amount Total Amount Remarks
Adjustable prop Nos 1.25 850.00 1,062.50 1,062.50
Nails kg 0.10 37.00 3.70 3.70
Miscellanous sqm 1.00 25.00 25.00 25.00
Polythene for flooring kg 0.01 43.00 0.43 0.43
Columns,beams,slabs shuttering sqm 1.00 43.00 43.00 43.00
4 Beams/sqm (10 repetitions)
Silver Oak runner 6" x 4" cum 0.03 9,057.94 271.74 271.74
Silver Oak runner 4" x 3" cum 0.02 279.38 5.59 5.59
Base plate Nos 1.50 260.00 390.00 390.00
Horizontal 2m Nos 2.00 312.00 624.00 624.00
Horizontal 1m Nos 1.50 176.00 264.00 264.00
Vertical 1m Nos 1.50 350.00 525.00 525.00
Stirrup head Nos 1.50 270.00 405.00 405.00
C Clamps Nos 2.50 165.00 412.50 412.50
Nails kg 0.10 37.00 3.70 3.70
Miscellanous sqm 1.00 25.00 25.00 25.00
Polythene for flooring kg 0.01 43.00 0.43 0.43
Beam box making sqm 1.00 3.58 3.58 3.58
Columns,beams,slabs shuttering sqm 1.00 43.00 43.00 43.00

31 Sobha Developers Ltd

 Rate Analysis For Formwork

S.No Description UOM Labour rate Material Rate Total

1 Footings ( 16 Repetitions) Sqm 47.12 85.85 132.97

2 Pedestal (31 Repetitions) Sqm 55.50 61.74 117.24

3 Columns (40 Repetitions) Sqm 47.08 62.89 109.97

4 Retaining wall (12 Repetitions) Sqm 47.12 85.85 132.97

5 Slabs(MS sheet) (11 Repetitions) Sqm 55.00 77.23 132.23

6 Sloped Slab (6 Repetions) Sqm 54.66 188.71 243.36

7 Beams (7 Repetitions) Sqm 54.08 351.39 405.47

8 Cornice beam(3 Repetitions) Sqm 84.22 475.33 559.56

9 Staircases (8 Repetitions) Sqm 61.02 95.92 156.94

10 Lift wall (16 Repetitions) Sqm 34.46 113.66 148.13

11 Chejjas (25 Repetitions) Sqm 58.09 73.44 131.53

12 Lintels (30 Repetitions) Sqm 58.09 73.44 131.53

13 Cills (16 Repetitions) Sqm 56.84 77.96 134.80

14 Water Tank-Slab Sqm 35.34 131.37 166.71

Note : Labour Rate is inclusive of Making , Remaking and Fixing and removal charges

Material Rate is inclusive of Wooden materials , MS Materials , Shuttering consumables and Machineries.

29 Sobha Developers Ltd

 Rate Analysis for Plastering works

Material Part Labour Part

SI No Activity uom Coefficient Rate Amount Coefficient Rate Amount Total Amount Remarks
Internal ceiling plastering 12mm
1 thick/sqm
Cement Bags 0.10 280.00 28.00 28.00
Sand cum 0.02 706.30 14.13 14.13
Ceiling plaster without lime sqm 1.00 35.00 35.00 35.00
Hacking concrete sqm 1.00 4.00 4.00 4.00
Lead and lift charges sqm 5.50 1.50 8.25 8.25

Internal wall plastering 12mm

2 thick/sqm
Cement Bags 0.08 212.00 16.32 16.32
Sand cum 0.02 706.30 14.13 14.13
Mesh rmt 0.80 12.82 10.26 0.80 4.00 3.20 13.46
Corner bead rmt 0.33 5.38 1.78 0.33 14.00 4.62 6.40
Wall plaster without lime sqm 1.00 27.00 27.00 27.00
Hacking concrete sqm 0.25 4.00 1.00 1.00
Lead and lift charges sqm 5.50 1.50 8.25 8.25
External wall plastering sponge
3 finish 20mm in 2 layers/sqm
Cement Bags 0.13 212.00 27.26 27.26
Sand cum 0.03 706.30 20.24 20.24
Ceralatex ltr 0.01 220.00 2.20 2.20
Mesh rmt 0.80 12.82 10.26 0.80 4.00 3.20 13.46
External plaster till 4th floor sqm 1.00 54.00 54.00 54.00
Bull fixing sqm 1.00 3.00 3.00 3.00
External scaffolding sqm 1.00 9.69 9.69 9.69
Hacking concrete sqm 0.25 4.00 1.00 1.00
Lead and lift charges sqm 2.50 1.50 3.75 3.75
Shade nets sqm 0.49 17.00 8.33 8.33

40 Sobha Developers Ltd

 Rate Analysis for plastering works

SI No Activity uom Material rate Labour rate Total

1 Internal ceiling plastering 12mm thick sqm 33.00 48.00 81.00

2 Internal wall plastering 12mm thick sqm 41.00 44.00 85.00

3 External wall plastering sponge finish

20mm in 2 layers sqm 61.00 83.00 144.00

39 Sobha Developers Ltd

 Rate Analysis for Masonry works

Material Part Labour Part

SI No Activity uom Coefficient Rate Amount Coefficient Rate Amount Total Amount Remarks
1 SSM for retaining wall/cum
Cement Bags 1.48 212.00 313.76 313.76
Sand cum 0.34 706.30 240.14 240.14
Sizestones Nos 6.50 83.33 541.65 541.65
Boulders cum 0.17 211.89 36.02 36.02
Sizestone masonry cum 1.00 177.00 177.00 177.00
Dressing for sizestones Nos 83.33 1.20 100.00 100.00
Lead and lift charges cum 1.00 8.83 8.83 8.83
2 8" Hollow block masonry/sqm
Cement Bags 0.17 212.00 35.43 35.43
Sand cum 0.04 706.30 28.25 28.25
8" hollow blocks Nos 13.13 28.38 372.63 372.63
Laying of 8" hollow blocks sqm 1.00 52.00 52.00 52.00
Lift charges sqm 1.00 10.01 10.01 10.01
3 6" Hollow block masonry/sqm
Cement Bags 0.11 212.00 24.19 24.19
Sand cum 0.03 706.30 17.97 17.97
6" hollow blocks Nos 13.13 23.45 307.78 307.78
Laying of 6" hollow blocks sqm 1.00 49.00 49.00 49.00
Lift charges sqm 1.00 9.43 9.43 9.43
4 100mm Solid block masonry/sqm
Cement Bags 0.05 212.00 10.22 10.22
Sand cum 0.01 706.30 7.59 7.59
100mm solid blocks Nos 13.13 15.19 199.37 199.37
Laying of 100mm solid blocks sqm 1.00 49.00 49.00 49.00
Lift charges sqm 1.00 9.43 9.43 9.43

38 Sobha Developers Ltd

 Rate Analysis for masonry works

SI No Activity uom Material rate Labour rate Total

1 SSM for retaining wall/cum cum 1,503.87 320.00 1,823.87

2 8" hollow block masonry sqm 434.24 56.42 490.66

3 6" hollow block masonry sqm 349.94 53.42 403.36

4 100mm solid block masonry sqm 217.31 53.42 270.73

37 Sobha Developers Ltd

 Rate Analysis for Waterproofing works

Material Part Labour Part

SI No Activity uom Coefficient Rate Amount Coefficient Rate Amount Total Amount Remarks
Bitumastic water proofing for flat Terrace
1 excluding protective screed
Surface Preparation 1 10 10 10
Bituminous sheet water proofing sqm 1 275.000 275 275
2 Water tank-Epoxy Water proofing

Water proof plastering 25mm thick in CM 1:4

with water proofing liquid for water tanks.
Sqm 1 44 44 44.000
Cement Bag 0.17 212.000 36.040 36.040
Sand Cum 0.03 706.300 21.189 21.189
Water Proofing Elastomeric membrane sqm 1 172.220 172.220 172.220
3 Toilets waterproofing using Murexin
Surface Preparation sqm 1 10 10 10.000
Murexin application sqm 1 30 30 30.000
Primer Murexin Kg 0.25 114.15 28.5375 28.538
Sealing compound Kg 1.65 114.16 188.364 188.364
Junction Sealing - Floor/Wall-
4 toilets,Balconies,utilities
Acrylic sylicon sealing Rmt 1 15 15 15.000
Silicon sealant ml 25 6.05 151.25 151.250
5 Sealing Ribbon (Caulking strip)-toilets
Sealing Ribbon (Caulking strip) Rmt 1.02 83.92 85.5984
6 Balconies waterproofing using Murexin
Surface Preparation sqm 1 10 10 10.000
Murexin application sqm 1 30 30 30.000
Primer Murexin Kg 0.25 114.15 28.5375 28.538
Sealing compound Kg 1.65 114.16 188.364 188.364

44 Sobha Developers Ltd

 Bitumastic water proofing for Retaining
Walls in Basement including protective
Thermocol and plastic sheet
7
Surface Oreoaration sqm 1 10 10 10.000
Polythene for flooring Kg 0.13 43 5.59 5.590
Fixing board and sheet sqm 1 10 10 10.000
Fusion paint waterproofing sqm 1 172.22 172.22 172.220
E-board 50mm thick sqm 1.05 80 84 84.000
Lift Pit Waterproofing using Bitumen
8 sheet
Surface Preparation sqm 1 10 10 10.000
Bitumen sheet sqm 1 275 275 275.000

9 RMC M10 Screed-100mm thk for Terrace

Screed concreting sqm 1 21.53 21.53 21.530
Lead beyond 50' for every 50' and lift beyond
1.5m for every 1.5m Cum 1 8.83 8.83 8.830
Concrete Mason Man day 0.03 150 4.5 4.500
Concrete Mason Helper Man day 0.03 90 2.7 2.700
RMC M10 Cum 0.1 2615 261.5 261.500
Bitumastic waterproofing for podium
slab including 50mm thick protective
10 screed
Surface preparation sqm 1 10 10 10.000
Screed concreting sqm 1 14 14 14.000
Concrete mason Man day 0.02 150 3 3.000
Concrete Mason Helper Man day 0.02 90 1.8 1.800
Cement Bag 0.32 212 67.84 67.840
Sand Cum 0.02 706.3 14.1226 14.126
12mm Jelly Cum 0.05 635.67 31.7835 31.784
Bitumen sheet sqm 1 275 275 275.000

Fusion paint Waterproofing for sides of

footings,plinth beam & cloumns upto BFL
11
Surface Preparation sqm 1 10 10 10.000

44 Sobha Developers Ltd

Fusion paint sqm 1 172.22 172.22 172.220

44 Sobha Developers Ltd

 Rate Analysis For Water proofing

Sl. No Activity uom Material rate Labour rate Total

Bitumastic water proofing for flat Terrace
1 excluding protective screed sqm 10 275 285
2 Water tank-Epoxy Water proofing sqm 44 231 275
3 Toilets waterproofing using Murexin sqm 41 217 258
Junction Sealing - Floor/Wall-
4 toilets,Balconies,utilities sqm 15 152 167
5 Sealing Ribbon (Caulking strip)-toilets sqm 0 86 86
6 Balconies waterproofing using Murexin sqm 41 217 258
Bitumastic water proofing for Retaining
Walls in Basement including protective
7 Thermocol and plastic sheet sqm 26 257 283
Lift Pit Waterproofing using Bitumen
8 sheet sqm 10 275 285

9 RMC M10 Screed-100mm thk for Terrace sqm 37 262 299

Bitumastic water proofing for Podium
slab/ Extended basement slab including
50mm thick protective screed CC 1:2:4
10 12mm chips. sqm 29 391 420

Fusion paint Waterproofing for sides of

footings,plinth beam & cloumns upto BFL
11 sqm 10 173 183

Sobha Developers Ltd

42
 Rate Analysis for Hard finishes
Material Part Labour Part
SI No Activity uom Coefficient Rate Amount Coefficient Rate Amount Total Amount Remarks
1 125mm thk VDF for Flooring in Basement
VDF sqm 1 26.910 26.91 26.91
Vibrator operator Man day 0.1 120.000 12 12
RMC M20 Cum 0.13 3015.000 391.95 391.95

2 Vitrified tile flooring including screed

POP laying and removal sqm 1 10.76 10.76 10.76
Floor tiling sqm 1 44 44 44
Screed concreting sqm 1 14 14 14
Concrete mason Man day 0.03 150 4.5 4.5
Concrete mason helper Man day 0.03 90 2.7 2.7
Lead and lift sqm 5.5 6.05 33.275 33.275
RMC M10 Cum 0.06 2615 156.9 156.9
Cerabond tile adhesive Kg 5 20 100 100
Vitrified tile sqm 1.08 731.95 790.506 790.506
POP Kg 11 3.75 41.25 41.25
Polythene for flooring Kg 0.13 43 5.59 5.59
Tile spacer Nos 8 0.3 2.4 2.4
Tile grout Kg 0.4 27 10.8 10.8
Joint fill and accessories sqm 1 5 5 5

3 Ceramic tile flooring including screed

POP laying and removal sqm 1 10.76 10.76 10.76
Floor tiling sqm 1 44 44 44
Screed concreting sqm 1 14 14 14
Concrete mason Man day 0.03 150 4.5 4.5
Concrete mason helper Man day 0.03 90 2.7 2.7
Lead and lift sqm 5.5 6.05 33.275 33.275
RMC M10 Cum 0.06 2615 156.9 156.9
Cerabond tile adhesive Kg 5 20 100 100
Ceramic tile sqm 1.08 322.92 348.7536 348.7536
POP Kg 11 3.75 41.25 41.25
Polythene for flooring Kg 0.13 43 5.59 5.59
Tile spacer Nos 22.22 0.3 6.666 6.666
Tile grout kg 0.4 27 10.8 10.8
Joint fill and accessories sqm 1 5 5 5

Sobha Developers Ltd

4 Vitrified tile skirting
Skirting laying Rmt 1 23 23 23
Lead and lift sqm 0.5 6.05 3.025 3.025
Cerabond tile adhesive Kg 0.5 20 10 10
Tile sqm 0.11 731.95 80.5145 80.5145
Polythene for flooring kg 0.01 43 0.43 0.43
Tile spacer Nos 4 0.3 1.2 1.2
Tile grout Kg 0.04 27 1.08 1.08
Joint fill and accessories sqm 0.1 5 0.5 0.5
5 Ceramic skirting
Skirting laying Rmt 1 23 23 23
Lead and lift sqm 0.5 6.05 3.025 3.025
Murexin adhesive kg 0.5 27.97 13.985 13.985
Tile sqm 0.11 322.92 35.5212 35.5212
Polythene for flooring Kg 0.01 43 0.43 0.43
Tile spacer Nos 6.67 0.3 2.001 2.001
Tile grout Kg 0.04 27 1.08 1.08
Joint fill and accessories sqm 0.1 5 0.5 0.5
6 Dadoing
Ceramic dadoing sqm 1 73 73 73
Lead and lift sqm 5.5 6.05 33.275 33.275
PVC corner beading Rmt 0.53 20.5 10.865 10.865
Cerabond tile adhesive Kg 5 20 100 100
Tile sqm 1.08 301.39 325.5012 325.5012
Tile spacer Nos 33.33 0.3 9.999 9.999
Tile grout Kg 0.4 27 10.8 10.8
Joint fill and accessories sqm 1 5 5 5
7 Dadoing ceramic - Common Area
Ceramic dadoing sqm 1 73 73 73
Lead and lift sqm 5.5 6.05 33.275 33.275
PVC corner beading Rmt 0.74 20.5 15.17 15.17
Cerabond tile adhesive kg 5 20 100 100
Tile sqm 1.08 484.38 523.1304 523.1304
Tile spacer Nos 0.3 12.5 3.75 3.75
Tile grout Kg 0.4 27 10.8 10.8
Joint fill and accessories sqm 1 5 5 5

Sobha Developers Ltd

 10mm Sadarahalli Granite flooring in
8 Common Area
POP laying and removal sqm 1 10.76 10.76 10.76
10mm granite cutting and laying sqm 1.25 244 305 305
Lead and lift sqm 5.5 5 27.5 27.5
Cement Bags 0.64 212 135.68 135.68
Sand Cum 0.08 706.3 56.504 56.504
Sadarahalli granite 10mm sqm 1.1 375.34 412.874 412.874
Red oxide/ colouring pigment Kg 0.04 80 3.2 3.2
POP Kg 11 3.75 41.25 41.25
Polythene for flooring Kg 0.13 43 5.59 5.59
Joint fill and accessories sqm 1 35 35 35
10mm sadarahalli Granite for
9 staircase tread
POP laying and removal sqm 1 10.76 10.76
Edge chmphering granite Rmt 3.33 4.03 13.4199
Making groove in granite Rmt 3.33 18 59.94
Staircase treads sqm 1 263.1 263.1
Lead and lift sqm 5.5 5 27.5
Cement Bags 0.55 212 116.6
Sand Cum 0.06 706.3 42.378
Sadarahalli granite 10mm sqm 1.1 375.34 412.874
Red oxide/ colouring pigment Kg 0.04 80 3.2
POP Kg 11 3.75 41.25
Polythene for flooring Kg 0.13 43 5.59
Joint fill and accessories sqm 1 35 35
20mm Sadarahalli GraniteCoping in
10 Balcony
Edge chmphering granite Rmt 1 4.03 4.03
Laying prepolished granite Rmt 1 38 38
Lead and lift sqm 1.287 5 6.435
Cement Bags 0.0741 212 15.7092
Sand Cum 0.0075 706.3 5.29725
20mm Sadarahalli Granite sqm 0.22 1271.55 279.741
Red oxide/ colouring pigment kg 0.01 80 0.8
Polythene for flooring kg 0.03 43 1.29
Terracotta tiling for flat slab (Basic
11 rate:Rs3.25/No)
Terracotta laying annd grouting sqm 1 53 53
Lead and lift sqm 10 5 50
Cement Bags 0.21 212 44.52
Sand Cum 0.04 706.3 28.252
Tile Nos 27.5 3.25 89.375
Joint fill and accessories sqm 0.5 5 2.5

Sobha Developers Ltd

50

Sobha Developers Ltd

 Rate Analysis For Hard finishes

Sl. No Activity uom Material rate Labour rate Total

1 125mm thk VDF for Flooring in Basement Sqm 377 45 422
2 Vitrified tile floor including screed Sqm 1118 110 1228
3 Ceramic tile flooring including screed Sqm 681 125 806
4 Vitrified tile skirting Rmt 94 27 121
5 Ceramic skirting Rmt 54 27 81
6 Ceramic skirting for utilities Rmt 54 27 81
7 Cement Skirting Rmt 10 20 30
8 Dadoing Sqm 463 103 566
9 Dadoing ceramic - Common Area Sqm 658 103 761

10 10mm Sadarahalli Granite flooring in Common Area SQM 689 258 947
11 10mm sadarahalli Granite for staircase tread Sqm 660 439 1099
12 20mm Sadarahalli GraniteCoping in Balcony Rmt 309 67 376
13 Terracotta tiling for flat slab Sqm 163 103 266

Sobha Developers Ltd

46

Sobha Developers Ltd

 Rate Analysis For Painting

Sl. No Activity uom Material rate Labour rate Total

1 Internal walls - Plastic emulsion Sqm 103.00
2 External Textured Painting Sqm 155.00
3 Internal ceiling - Plastic emulsion Sqm 103.00
Staircase waist slab painting - Textured
4 painting Sqm 145.00
5 Texture Painting in Staircase room Sqm 145.00
6 Textured Painting-Balconies Sqm 145.00
7 Textured Painting- Utilities Sqm 145.00
Basement ceiling painting including grinding
8 joints Sqm 75.00
9 Basement walls painting (Suryacem) Sqm 25.00
10 Basement Columns painting Sqm 25.00
11 Stilt Columns painting Sqm 25.00
12 Stilt ceiling painting (Snowcem) Sqm 25.00
13 Shaft Inside painting Sqm 25.00
14 Textured Painting-Cornice Sqm 145.00
15 Textured Painting-Window Box Sqm 145.00
16 Terracotta painting for sloped roof tiling Sqm 105.00
17 Enamel painting for Balcony Railing Sqm 67.00
18 Enamel painting for Staircase Railing Sqm 67.00
19 Enamel painting for MS doors Sqm 67.00
No separate rate for labour and materials

51 Sobha Developers Ltd