Sahara Star Junior Suite-2

DATE
Depa India Private Limited

20/ 04/ 2012

Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

1A-01 100mm. Thk. Foam Concrete Block Masonry

Consider Per Sqm.( Size of block:- 650mm. x 250mm. x 100mm.)

A MATERIAL
1 Cost of 100mm. Thk. Siporex block No 6 1.00 1.00 6.000 66.00 396.00
2 Cost of Cement Bags 0.128 0.128 290.00 37.12
3 Cost of Sand Cum 0.0179 0.018 1,765.00 31.59
4 Cost of RCC Sqm 1 1.00 1.00 1.000 139.95 139.95
5 Cost of Scaffolding Sqm 1 1.00 1.00 1.000 150.71 150.71

B TOTAL OF MATERIAL 755.37

C Transportation 15.11

D LABOUR
1 For Block masonry wall Sqm 1.00 1.00 1.00 1.00 942.26 942.26

E TOTAL OF LABOUR 942.26

F Prelims @ 11% on ( B+ C+ E) 188.40

G OH & PF @ 15% On (B + C+ E) 256.91

H TOTAL OF ( B+ C+ E + F +G ) 2,158.05

RATE PER SQM. 2,158.05

SAY RATE PER SQM. 2,158.00

1A-02 200mm. Thk. Foam Concrete Block Masonry

Consider Per Sqm.( Size of block:- 650mm. x 250mm. x 100mm.)

A MATERIAL
1 Cost of 200mm. Thk. Siporex block No 58 1.00 1.00 58.072 40.00 2,322.88
2 Cost of Cement Bags 1.429 1.429 310.00 442.86
3 Cost of Sand Cum 0.2000 0.200 2,650.18 530.04
4 Cost of RCC Sqm 1 1.00 1.00 1.000 215.30 215.30
5 Cost of Scaffolding Sqm 1 1.00 1.00 1.000 139.95 139.95

B TOTAL OF MATERIAL 3,651.02

C Transportation 182.55

D LABOUR
1 For Block masonry wall Sqm 1.00 1.00 1.00 1.00 1,500.00 1,500.00

E TOTAL OF LABOUR 1,500.00

F Prelims @ 11% on ( B+ C+ E) 586.69

G OH & PF @ 15% On (B + C+ E) 800.03

H TOTAL OF ( B+ C+ E + F +G ) 6,720.29

RATE PER SQM. 6,720.29

SAY RATE PER SQM. 3,595.00

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

1A-03 Reinforced Cement Concrete For Lintel

Lintel of size 150mm x 150mm

Consider for 10m length

A MATERIAL
1 Cost of Concrete Cum 1 10.00 0.15 0.15 0.225 4,500.00 1,012.50
5 Cost of reinforcement 8mm. Dia Kg 2 10.00 0.40 8.000 45.00 360.00
6 Cost of 6mm. Dia Stirrups Kg 51 0.508 0.222 5.757 45.00 259.08

B TOTAL OF MATERIAL FOR PER METER 163.16

C Transportation 3.26

D LABOUR
1 For Lintel work Rmt 1.00 1.00 1.00 1.00 98.43 98.43

E TOTAL OF LABOUR 98.43

F Prelims @ 11% on ( B+ C+ E) 29.13

G OH & PF @ 15% On (B + C+ E) 39.73

H TOTAL OF ( B+ C+ E + F +G ) 333.71

RATE PER METER 333.71

RATE PER CMT 14,832

Say Rate Per Cmt 14,696

1A-04 20mm. Thk. Rough Ground Plaster

Consider for 10 Sqm

A MATERIAL
2 Cost of Cement Bags 1.770 1.770 290.00 513.30
3 Cost of Sand Cum 0.2480 0.248 1,765.00 437.72
5 Cost of Scaffolding Sqm 1 1.00 1.00 1.000 161.48 161.48

B TOTAL OF MATERIAL 1,112.50

C Transportation 111.25

D LABOUR
1 For Plaster Sqm 1.00 10.00 10.00 183.01 1,830.05

E TOTAL OF LABOUR 1,830.05

F Prelims @ 11% on ( B+ C+ E) 335.92

G OH & PF @ 15% On (B + C+ E) 458.07

H TOTAL OF ( B+ C+ E + F +G ) 3,847.78

RATE FOR 10 SQM. 3,847.78

RATE PER SQM. 384.78

Say Rate Per Sqm 384.00

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

1B-01 50mm. tHk. IPS

Consider per Cum

A MATERIAL
1 Cost of Cement Bags 6.200 6.200 350.00 2,170.00
2 Cost of Sand Cum 0.4300 0.430 2,200.00 946.00
3 Cost of Metal Cum 0.8700 0.870 1,600.00 1,392.00
Wastage 225.40

B TOTAL OF MATERIAL 4,733.40

C Transportation 95.00

D LABOUR
1 For IPS Cum 1.00 1.00 1.00 750.00 750.00

E TOTAL OF LABOUR 750.00

F Prelims @ 11% on ( B+ C+ E) 641.52

G OH & PF @ 15% On (B + C+ E) 864.65

H TOTAL OF ( B+ C+ E + F +G ) 7,084.57

RATE FOR PER CUM 7,084.57

RATE PER CFT 200.58

RATE PER SQM. 367.08

SAY RATE PER SQM 456.00

1B02 COFFEE TRAVERTINO ITALIAN MARBLE CLADDING

A MATERIAL
1 Cost of Marble Sqm 1.000 1.00 1.00 1.000 4,652.09 4,652.09
2 Wastage @ 20% 930.42

B TOTAL OF MATERIAL 5,582.51

C Transportation 111.65

D LABOUR
1 For cladding Sqm 1.00 1.00 1.00 1.00 1,614.75 1,614.75

E TOTAL OF LABOUR 1,614.75

F Prelims @ 11% on ( B+ C+ E) 803.98

G OH & PF @ 15% On (B + C+ E) 1,096.34

H TOTAL OF ( B+ C+ E + F +G ) 9,209.23

RATE PER SQM. 9,209.23

SAY RATE PER SQM 9,207.00

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

1B03 COFFEE TRAVERTINE ITALIAN MARBLE SKIRTING

A MATERIAL
1 Cost of Marble Rmt 1.000 1.00 0.15 0.150 4,765.60 714.84
2 Wastage @ 20% 142.97

B TOTAL OF MATERIAL 857.81

C Transportation 17.16

D LABOUR
1 For skirting Rmt 1.00 1.00 1.00 1.00 328.10 328.10

E TOTAL OF LABOUR 328.10

F Prelims @ 11% on ( B+ C+ E) 132.34

G OH & PF @ 15% On (B + C+ E) 180.46

H TOTAL OF ( B+ C+ E + F +G ) 1,515.86

RATE PER RMT 1,515.86

SAY RATE PER RMT 1,515.00

1B04 COFFEE TRAVERTINE ITALIAN MARBLE FLOORING

A MATERIAL
1 Cost of Marble Sqm 1.000 1.00 1.00 1.000 4,765.60 4,765.60
2 Wastage 714.84

B TOTAL OF MATERIAL 5,480.44

C Transportation 100.00

D LABOUR
1 For flooring Sqm 1.00 1.00 1.00 1.00 1,614.00 1,614.00

E TOTAL OF LABOUR 1,614.00

F Prelims @ 11% on ( B+ C+ E) 791.39

G OH & PF @ 15% On (B + C+ E) 1,079.17

H TOTAL OF ( B+ C+ E + F +G ) 9,065.00

RATE PER SQM. 9,065.00

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

1B05 75MM. THK. FOAM CONCRETE BUND WALL

RATE PER RMT

A MATERIAL
1 Cost of 75mm. Thk. Siporex block NO 1 1.00 1.00 1.000 100.00 100.00
2 Cost of Coffee Travertine marble Rmt 1.000 1.00 0.40 0.400 4,765.60 1,906.24
3 Wastage 315.00

B TOTAL OF MATERIAL 2,321.24

C Transportation 60.00

D LABOUR
1 For Siporex block Rmt 1.00 1.00 1.00 200.00 200.00
2 For Marble fixing Rmt 1.00 1.00 1.00 1,301.90 1,301.90

E TOTAL OF LABOUR 1,501.90

F Prelims @ 11% on ( B+ C+ E) 427.15

G OH & PF @ 15% On (B + C+ E) 582.47

H TOTAL OF ( B+ C+ E + F +G ) 4,892.76

RATE PER RMT 4,892.76

SAY RATE PER RMT 4,889.00

2A-01 POP PUNNING

Consider Per Sqm. ( Size:- 3m. X 2.44m.)

A MATERIAL
1 Cost of POP Sqm 1 3.00 2.44 7.320 140 1,024
2 Cost of corner guards Rmt 1 2.44 2.440 16 40
Wastage 106

B TOTAL OF MATERIAL 1,171

C Transportation 20

D LABOUR
1 For Plaster Sqm 1.00 3.00 2.44 7.32 86 630

E TOTAL OF LABOUR 630

F Prelims @ 11% on ( B+ C+ E) 200

G OH & PF @ 15% On (B + C+ E) 273

H TOTAL OF ( B+ C+ E + F +G ) 2,295

RATE PER SQM. 313

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-01 VENEER FALSE CEILING

Size:- 2.4m.x2.4m. Considered

A MATERIAL
1 Cost of Salwood framework ( Red Meranti) Sqm 1.000 2.40 2.40 5.760 753.55 4,340.45
2 Cost of 12mm. Thk. Marine ply Sqm 1.0000 2.40 2.40 5.760 930.63 5,360.45
3 Cost of 19mm. Thk. Marine ply Sqm 1.0000 9.60 0.15 1.440 1,350.47 1,944.68
3 Cost of Veneer Sqm 1 2.40 2.40 5.760 1,162.62 6,696.69
4 Cost of veneer Sqm 1 9.60 0.15 1.440 1,162.62 1,674.17
5 Cost of hardware Sqm 1 2.40 2.40 5.760 86.12 496.05
5 Wastage 1,567.60

B TOTAL OF MATERIAL 22,080.09

C Transportation 353.28

D LABOUR
1 For Salwood framework Sqm 1.00 2.40 2.40 5.76 505.96 2,914.30
2 For 12mm.Marine ply Sqm 1.00 2.40 2.40 5.76 322.95 1,860.19
3 For 19mm.Marine ply Sqm 1.00 9.60 0.15 1.44 322.95 465.05
4 For Veneer Sqm 1.00 2.40 2.40 5.76 430.60 2,480.26
5 For Veneer Sqm 1.00 9.60 0.15 1.44 430.60 620.06
6 PU Coat Sqm 1.00 2.40 2.40 5.76 1,345.63 7,750.80
7 PU Coat Sqm 1.00 9.60 0.15 1.44 1,345.63 1,937.70

E TOTAL OF LABOUR 18,028.36

F Prelims @ 11% on ( B+ C+ E) 4,450.79

G OH & PF @ 15% On (B + C+ E) 6,069.26

H TOTAL OF ( B+ C+ E + F +G ) 50,981.78

RATE PER SQM. 8,851.00

SAY RATE PER SQM 8,848.00

3A-02 VENEER PANELING

Size:- 2.4m.x2.4m. Considered

A MATERIAL
1 Cost of Salwood framework ( Red Meranti) Sqm 1.000 2.40 2.40 5.760 688.96 3,968.41
2 Cost of 12mm. Thk. Marine ply Sqm 1.0000 2.40 2.40 5.760 930.63 5,360.45
3 Cost of Veneer Sqm 1 2.40 2.40 5.760 1,162.62 6,696.69
4 Cost of hardware Sqm 1 2.40 2.40 5.760 53.83 310.03
5 Wastage 1,205.71

B TOTAL OF MATERIAL 17,541.30

C Transportation 175.41

D LABOUR
1 For Salwood framework Sqm 1.00 2.40 2.40 5.76 505.96 2,914.30
2 For 12mm.Marine ply Sqm 1.00 2.40 2.40 5.76 322.95 1,860.19
4 For Veneer Sqm 1.00 2.40 2.40 5.76 430.60 2,480.26
6 PU Coat Sqm 1.00 2.40 2.40 5.76 1,345.63 7,750.80

E TOTAL OF LABOUR 15,005.55

F Prelims @ 11% on ( B+ C+ E) 3,599.45

G OH & PF @ 15% On (B + C+ E) 4,908.34

H TOTAL OF ( B+ C+ E + F +G ) 41,230.05

RATE PER SQM. 7,157.99

SAY RATE PER SQM 7,151.00

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-03 WALL COVERING ( CHILEWICH OAT)

A MATERIAL

1 Cost of Salwood Framework Sqm 1.00 1.00 1.00 1.00 753.55 753.55
2 Cost of 19mm. Thk. Marine ply Sqm 1.00 1.00 1.00 1.00 1,350.47 1,350.47
3 Cost of wall covering ( Chilewich Oat) Sqm 1.00 1.00 1.00 1.00 2,778.30 2,778.30
5 Hardware Sqm 1.00 1.00 1.00 1.00 107.65 107.65
6 Add Wastage 488.23

B TOTAL OF MATERIAL 5,478.20

C Transportation 100.00

D LABOUR
1 Fixing of Salwood framework Sqm 1.00 1.00 1.00 1.00 592.08 592.08
2 Fixing of Ply Sqm 1.00 1.00 1.00 1.00 322.95 322.95
3 Fixing of wall covering Sqm 1.00 1.00 1.00 1.00 193.77 193.77

E TOTAL OF LABOUR 1,108.80

F Prelims @ 11% on ( B+ C +E) 735.57

G OH & PF @ 15% On (B + C +E) 1,003.05

H TOTAL OF ( B+ C+ E +F+G ) 8,425.62

RATE PER SQM. 8,425.62

SAY RATE PER SQM 8,424.00

3A-04 PELMET VENEER FINISH

Consider size 600mm. X 300mm.

A MATERIAL

1 Cost of Salwood Framework Sqm 1.00 0.60 0.30 0.18 430.60 77.51
2 Cost of 12mm. Thk. Marine ply Sqm 1.00 0.60 0.30 0.18 930.63 167.51
3 Cost of Veneer Sqm 1.00 0.60 0.30 0.18 1,162.62 209.27
4 Cost of bedding Rmt 1.00 0.60 0.60 82.03 49.22
5 Hardware Sqm 1.00 0.60 0.30 0.18 107.65 19.38
6 Add Wastage 45.43

B TOTAL OF MATERIAL 568.32

C Transportation 10.00

D LABOUR
1 Fixing of Salwood framework Sqm 1.00 0.60 0.30 0.18 452.13 81.38
2 Fixing of Ply Sqm 1.00 0.60 0.30 0.18 376.78 67.82
3 Fixing of Veneer Sqm 1.00 0.60 0.30 0.18 430.60 77.51
4 Applying PU Polish Rmt 1.00 0.60 0.60 213.27 127.96

E TOTAL OF LABOUR 354.67

F Prelims @ 11% on ( B+ C +E) 102.63

G OH & PF @ 15% On (B + C +E) 139.95

H TOTAL OF ( B+ C+ E +F+G ) 1,175.56

RATE PER SQM. 6,530.90

SAY RATE PER SQM 6,526.00

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-05 PLY PELMET FOR FIXING A.C. GRILL

Consider size 600mm. X 300mm.

A MATERIAL

1 Cost of Salwood Framework Sqm 1.00 0.60 0.30 0.18 430.60 77.51
2 Cost of 12mm. Thk. Marine ply Sqm 1.00 0.60 0.30 0.18 930.63 167.51
3 Cost of Black paint Sqm 1.00 0.60 0.30 0.18 96.89 17.44
5 Hardware Sqm 1.00 0.60 0.30 0.18 53.83 9.69
6 Add Wastage 13.12

B TOTAL OF MATERIAL 285.27

C Transportation 6.00

D LABOUR
1 Fixing of Salwood framework Sqm 1.00 0.60 0.30 0.18 430.60 77.51
2 Fixing of Ply Sqm 1.00 0.60 0.30 0.18 376.78 67.82
3 Applying paint Sqm 1.00 0.60 0.30 0.18 43.06 7.75

E TOTAL OF LABOUR 153.08

F Prelims @ 11% on ( B+ C +E) 48.88

G OH & PF @ 15% On (B + C +E) 66.65

H TOTAL OF ( B+ C+ E +F+G ) 559.88

RATE PER SQM. 3,110.46

SAY RATE PER SQM 3,108.00

3A-06 HARDWOOD FLOORING

A MATERIAL

1 Cost of Salwood Framework Sqm 1.00 1.00 1.00 1.00 700.00 700.00
2 Cost of Hardwood flooring Sqm 1.00 1.00 1.00 1.00 4,306.00 4,306.00
5 Hardware Sqm 1.00 1.00 1.00 1.00 107.65 107.65
6 Add Wastage 500.60

B TOTAL OF MATERIAL 5,614.25

C Transportation 145.00

D LABOUR
1 Fixing of Salwood framework Sqm 1.00 1.00 1.00 1.00 430.60 430.60
2 Fixing of Hardwood flooring Sqm 1.00 1.00 1.00 1.00 430.60 430.60

E TOTAL OF LABOUR 861.20

F Prelims @ 11% on ( B+ C +E) 728.25

G OH & PF @ 15% On (B + C +E) 993.07

H TOTAL OF ( B+ C+ E +F+G ) 8,341.77

RATE PER SQM. 8,341.77

SAY RATE PER SQM 8,336.00

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-07 Wooden skirting ( Veneer finish)

A MATERIAL

1 Cost of 12mm. Thk. Marine ply Rmt 1.00 1.00 0.08 0.08 930.63 69.80
2 Cost of veneer Rmt 1.00 1.00 0.08 0.08 1,162.62 87.20
5 Hardware Rmt 1.00 1.00 1.00 1.00 19.69 19.69
6 Add Wastage @ 10% 15.70

B TOTAL OF MATERIAL 192.38

C Transportation 6.00

D LABOUR
1 Fixing of Skirting Rmt 1.00 1.00 351.07 351.07

E TOTAL OF LABOUR 351.07

F Prelims @ 11% on ( B+ C +E) 60.44

G OH & PF @ 15% On (B + C +E) 82.42

H TOTAL OF ( B+ C+ E +F+G ) 692.30

RATE PER RMT 692.30

SAY RATE PER RMT 689.00

3A-08 Main Entrance door shutter

( Size:- 1050mm. X 2400mm.)
( Hardware Hafele make considered)
A MATERIAL

1 Cost of 40mm. Thk. Flush door No 1.00 1.20 2.40 2.88 3,255.34 9,375.37
2 Cost of lipping Rmt 1.00 6.90 6.90 164.00 1,131.60
3 Cost of Veneer No 2.00 1.20 2.40 5.76 1,162.62 6,696.69
4 Cost of PU Polish Sqm 2.00 1.05 2.40 5.04 1,087.27 5,479.82
5 Cost of Salwood door frame Rmt 1.00 5.85 5.85 803.85 4,702.49
6 Cost of veneer Sqm 2.00 0.44 2.40 2.11 1,162.62 2,455.45
7 Cost of veneer Sqm 1.00 1.05 0.44 0.46 1,162.62 537.13
8 Cost of PU POLISH Sqm 1.00 2.57 1,087.27 2,798.62
9 Cost of holdfast No 6.00 6.00 50.00 300.00
10 Cost of handle No 1.00 1.00 1,413.00 1,413.00
11 Cost of Lock No 1.00 1.00 1,297.00 1,297.00
12 Cost of Hinges No 4.00 4.00 519.00 2,076.00
13 Cost of door viewer No 1.00 1.00 658.00 658.00
14 Cost of Hardware 2,489.87
15 Add Wastage @ 10% 882.67

B TOTAL OF MATERIAL 42,293.71

C Transportation 800.00

D LABOUR
1 Fixing of Door with hardware No 1.00 - 1.00 3,465.00 3,465.00

E TOTAL OF LABOUR 3,465.00

F Prelims @ 11% on ( B+ C +E) 5,121.46

G OH & PF @ 15% On (B + C +E) 6,983.81

H TOTAL OF ( B+ C+ E +F+G ) 58,663.98

RATE PER NO 58,664

SAY RATE PER NO 58,659.00

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-09 Interconnecting Door Shutter

( Size:- 1050mm. X 2400mm.)
( Hardware Hafele make considered)
A MATERIAL

1 Cost of 40mm. Thk. Flush door No 1.00 1.20 2.40 2.88 3,255.34 9,375.37
2 Cost of lipping Rmt 1.00 6.90 6.90 164.00 1,131.60
3 Cost of Veneer No 2.00 1.20 2.40 5.76 1,162.62 6,696.69
4 Cost of PU Polish Sqm 2.00 1.05 2.40 5.04 1,087.27 5,479.82
5 Cost of Salwood door frame Rmt 1.00 5.85 5.85 803.85 4,702.49
6 Cost of veneer Sqm 2.00 0.44 2.40 2.11 1,162.62 2,455.45
7 Cost of veneer Sqm 1.00 1.05 0.44 0.46 1,162.62 537.13
8 Cost of PU POLISH Sqm 1.00 2.57 1,087.27 2,798.62
9 Cost of holdfast No 6.00 6.00 50.00 300.00
10 Cost of handle No 1.00 1.00 1,413.00 1,413.00
11 Cost of Lock No 1.00 1.00 1,297.00 1,297.00
12 Cost of Hinges No 4.00 4.00 519.00 2,076.00
13 Cost of door viewer No 1.00 1.00 658.00 658.00
14 Cost of Hardware 2,489.87
15 Add Wastage @ 10% 882.67

B TOTAL OF MATERIAL 42,293.71

C Transportation 800.00

D LABOUR
1 Fixing of Door with hardware No 1.00 - 1.00 3,465.00 3,465.00

E TOTAL OF LABOUR 3,465.00

F Prelims @ 11% on ( B+ C +E) 5,121.46

G OH & PF @ 15% On (B + C +E) 6,983.81

H TOTAL OF ( B+ C+ E +F+G ) 58,663.98

RATE PER NO 58,664

SAY RATE PER NO 58,659.00

3A-10 Toilet Entrance Door Shutter

( Size:- 950mm. X 2400mm.)
( Hardware Hafele make considered)
A MATERIAL

1 Cost of 40mm. Thk. Flush door No 1.00 0.95 2.40 2.28 1,991.53 4,540.68
2 Cost of lipping Rmt 1.00 6.70 6.70 82.00 549.40
3 Cost of Veneer No 2.00 0.95 2.40 4.56 1,076.50 4,908.84
4 Cost of PU Polish Sqm 2.00 0.95 2.40 4.56 1,076.50 4,908.84
5 Cost of Salwood door frame Rmt 1.00 5.85 5.85 492.15 2,879.08
6 Cost of veneer Sqm 2.00 0.37 2.40 1.75 1,076.50 1,886.03
7 Cost of veneer Sqm 1.00 0.95 0.37 0.35 1,076.50 378.39
8 Cost of PU POLISH Sqm 1.00 2.10 1,076.50 2,264.42
10 Cost of handle No 1.00 1.00 847.80 847.80
11 Cost of door closer No 1.00 1.00 6,720.00 6,720.00
12 Cost of Lock No 1.00 1.00 778.20 778.20
13 Cost of Hinges No 4.00 4.00 311.40 1,245.60
15 Add Wastage @ 10% 569.29

B TOTAL OF MATERIAL 32,476.56

C Transportation

D LABOUR
1 Fixing of Door with hardware No 1.00 - 1.00 2,500.00 2,500.00

E TOTAL OF LABOUR 2,500.00

F Prelims @ 11% on ( B+ C +E) 1,748.83

G OH & PF @ 15% On (B + C +E) 3,497.66

H TOTAL OF ( B+ C+ E +F+G ) 40,223.04

RATE PER NO 40,223

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

SAY RATE PER NO 37,284.00

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-11 Clear Toughned glass Partition

Size 1m. X 2.25m. Considered
A MATERIAL

1 Cost of 12mm. Thk.Clear Toughned glass Smt 1.00 1.00 2.25 2.25 1,614.75 3,633.19
2 Cost of Patch fitting No 2.00 2.00 7,140.00 14,280.00
3 Cost of channel Rmt 1.00 1.00 1.00 1,000.00 1,000.00
5 Hardware Sqm 1.00 1.00 2.25 2.25 107.65 242.21
6 Add Wastage 694.98

B TOTAL OF MATERIAL 19,850.38

C Transportation 1,200.00

D LABOUR
1 Fixing of glass Sqm 1.00 1.00 2.25 2.25 1,000.00 2,250.00
2 Fixing of patch fitting No 2.00 2.00 300.00 600.00
3 Fixing of channel Rmt 1.00 1.00 200.00 200.00
-
E TOTAL OF LABOUR 3,050.00

F Prelims @ 11% on ( B+ C +E) 2,651.04

G OH & PF @ 15% On (B + C +E) 3,615.06

H TOTAL OF ( B+ C+ E +F+G ) 30,366.48

RATE PER SQM 13,496.21

SAY RATE PER SQM 13,477.00

3A-12 Shower Cubical

( Size:- 3074mm. X 1850mm.)

A MATERIAL

1 Cost of 12 mm. thk. Toughned glass Sqm 1.00 3.074 1.85 5.687 1,292 7,346
2 Cost of C Channel Rmt 1.00 3.07 3.074 492 1,513
3 Cost of patch fitting ( Wall to Glass connector) Hafelle make No 5.00 5.00 2,220 11,100
4 Cost of Aluminium channel Rmt 1.00 3.07 3.07 49 151
5 Add Wastage 818

B TOTAL OF MATERIAL 20,928

C Transportation 350

D LABOUR
1 Fixing of glass Sqm 1.00 3.07 - 1.85 5.69 431 2,449

E TOTAL OF LABOUR 2,449

F Prelims @ 11% on ( B+ C +E) 2,373

G OH & PF @ 15% On (B + C +E) 2,847

H TOTAL OF ( B+ C+ E +F+G ) 28,947

RATE PER SMT 5,090

SAY RATE PER SQM Rs. 5,029

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-13-a Glass Door Shutter at shower cubical

( Size:- 700mm. X 2200mm.)

A MATERIAL

1 Cost of 12 mm. thk. Toughned glass Sqm 1.00 0.700 2.20 1.540 1,184.15 1,823.59
2 Cost of Hole No 2.00 2.000 55.00 110.00
3 Cost of Handle No 2.00 2.000 2,741.76 5,483.52
4 Cost of patch fitting ( Glass to Glass connector) Hafelle No 2.00 2.00 5,340.00 10,680.00
5 Cost of Buffer Rmt 1.00 3.30 3.30 219.83 725.43
14 Add Wastage @ 10% 182.36

B TOTAL OF MATERIAL 19,004.90

C Transportation 390.00

D LABOUR
1 Fixing of glass door No 1.00 - 1.00 3,775.00 3,775.00

E TOTAL OF LABOUR 3,775.00

F Prelims @ 11% on ( B+ C +E) 2,548.69

G OH & PF @ 15% On (B + C +E) 3,475.48

H TOTAL OF ( B+ C+ E +F+G ) 29,194.07

RATE PER NO 29,194

SAY RATE PER NO Rs. 29,179

3A-13-b Glass Door Shutter at Balcony area

( Size:- 900mm. X 2300mm.)

A MATERIAL

1 Cost of 12 mm. thk. Toughned glass Sqm 1.00 0.900 2.30 2.070 1,614.75 3,342.53
2 Cost of Hole No 2.00 2.000 55.00 110.00
3 Cost of cutout No 2.00 2.000 155.00 310.00
4 Cost of Handle No 1.00 1.000 2,651.00 2,651.00
5 Cost of Top patch No 1.00 1.00 1,525.00 1,525.00
6 Cost of Bottom patch No 1.00 1.00 1,539.00 1,539.00
7 Cost of floor spring No 1.00 1.00 5,941.00 5,941.00
8 Cost of patch lock No 1.00 1.00 4,318.00 4,318.00
9 Cost of Buffer Rmt 1.00 4.10 4.10 219.83 901.29
10 Add Wastage @ 15% 636.57

B TOTAL OF MATERIAL 21,274.40

C Transportation 1,450.00

D LABOUR
1 Fixing of glass door No 1.00 - 1.00 7,500.00 7,500.00

E TOTAL OF LABOUR 7,500.00

F Prelims @ 11% on ( B+ C +E) 3,324.68

G OH & PF @ 15% On (B + C +E) 4,533.66

H TOTAL OF ( B+ C+ E +F+G ) 38,082.74

RATE PER NO 38,083

SAY RATE PER NO Rs. 38,078

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-14 Fixed Glass Window

( Size:- 1800mm. X 1750mm.)

A MATERIAL

1 Cost of Window Sqm 1.00 1.800 1.75 3.150 1,614.75 5,086.46

2 Cost of fittings No 6.00 6.000 6,842.50 41,055.00
14 Add Wastage @ 10% 508.65

B TOTAL OF MATERIAL 46,650.11

C Transportation 980.00

D LABOUR
1 Fixing of glass window Sqm 1.00 1.80 - 1.75 3.15 2,200.00 6,930.00
2 Fixing of Fitting No 6.00 6.00 300.00 1,800.00

E TOTAL OF LABOUR 8,730.00

F Prelims @ 11% on ( B+ C +E) 6,199.61

G OH & PF @ 15% On (B + C +E) 8,454.02

H TOTAL OF ( B+ C+ E +F+G ) 71,013.74

RATE PER SQM 22,544

SAY RATE PER SQM Rs. 22,542

3A-15 135 mm wide boxing for Leather Panelling

Size:- 2.44m x 2.44m Considered
A MATERIAL

1 Cost of Salwood Framework Sqm 2.00 2.25 2.44 10.98 753.55 8,273.98
2 Cost of 12mm. Thk. Marine ply Sqm 1.00 2.60 2.44 6.34 930.63 5,903.94
3 Cost of 12mm. Thk. Marine ply Sqm 2.00 0.15 2.44 0.73 930.63 681.22
4 Cost of NATURETEX Sqm 1.00 2.60 2.44 6.34 2,691.25 17,073.29
5 Cost of NATURETEX Sqm 1.00 0.15 2.44 0.37 2,691.25 985.00
6 Cost of Insulation Sqm 1.00 2.60 2.44 1.00 500.00 500.00
7 Cost of 37mm. X 37mm. L-Section Rmt 1.00 7.32 7.32 645.95 4,728.33
8 Cost of Golden matt finish Rmt 1.00 7.32 7.32 328.10 2,401.69
9 Cost of PU Finish Rmt 1.00 7.32 7.32 216.55 1,585.12
10 Hardware Sqm 1.00 2.60 2.44 6.34 107.65 682.93
11 Add Wastage @ 15% 5,351.94

B TOTAL OF MATERIAL 48,167.44

C Transportation 963.35

D LABOUR
1 Fixing of Salwood framework Sqm 1.00 2.41 2.44 5.88 592.08 3,481.64
2 Fixing of Ply Sqm 1.00 2.41 2.44 5.88 430.60 2,532.10
3 Fixing of Naturetex Sqm 1.00 2.41 2.44 5.88 430.60 2,532.10
4 Fixing of Naturetex Sqm 1.00 0.15 2.44 0.37 430.60 157.60
5 Fixing of insulation Sqm 1.00 2.41 2.44 1.00 107.65 107.65
6 Fixing of L-Section Rmt 1.00 7.32 7.32 82.03 600.42
7 Applying Golden Matt finish Rmt 1.00 7.32 7.32 65.62 480.34
8 Applying PU finish Rmt 1.00 7.32 7.32 32.81 240.17
E TOTAL OF LABOUR 10,132.02

F Prelims @ 11% on ( B+ C +E) 6,518.91

G OH & PF @ 15% On (B + C +E) 8,889.42

H TOTAL OF ( B+ C+ E +F+G ) 74,671.14

RATE PER SQM. 14,367.57

SAY RATE PER SQM Rs. 14,361

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-16 135 mm wide boxing for Leather Panelling

Size:- 2.44m x 2.44m Considered
A MATERIAL

1 Cost of Salwood Framework Sqm 2.00 2.25 2.44 10.98 753.55 8,273.98
2 Cost of 12mm. Thk. Marine ply Sqm 1.00 2.60 2.44 6.34 930.63 5,903.94
3 Cost of 12mm. Thk. Marine ply Sqm 2.00 0.15 2.44 0.73 930.63 681.22
4 Cost of NATURETEX Sqm 1.00 2.60 2.44 6.34 2,691.25 17,073.29
5 Cost of NATURETEX Sqm 1.00 0.15 2.44 0.37 2,691.25 985.00
6 Cost of Insulation Sqm 1.00 2.60 2.44 1.00 500.00 500.00
7 Cost of 37mm. X 37mm. L-Section Rmt 1.00 7.32 7.32 645.95 4,728.33
8 Cost of Golden matt finish Rmt 1.00 7.32 7.32 328.10 2,401.69
9 Cost of PU Finish Rmt 1.00 7.32 7.32 216.55 1,585.12
10 Hardware Sqm 1.00 2.60 2.44 6.34 107.65 682.93
11 Add Wastage @ 15% 5,351.94

B TOTAL OF MATERIAL 48,167.44

C Transportation 963.35

D LABOUR
1 Fixing of Salwood framework Sqm 1.00 2.41 2.44 5.88 592.08 3,481.64
2 Fixing of Ply Sqm 1.00 2.41 2.44 5.88 430.60 2,532.10
3 Fixing of Naturetex Sqm 1.00 2.41 2.44 5.88 430.60 2,532.10
4 Fixing of Naturetex Sqm 1.00 0.15 2.44 0.37 430.60 157.60
5 Fixing of insulation Sqm 1.00 2.41 2.44 1.00 107.65 107.65
6 Fixing of L-Section Rmt 1.00 7.32 7.32 82.03 600.42
7 Applying Golden Matt finish Rmt 1.00 7.32 7.32 65.62 480.34
8 Applying PU finish Rmt 1.00 7.32 7.32 32.81 240.17
E TOTAL OF LABOUR 10,132.02

F Prelims @ 11% on ( B+ C +E) 6,518.91

G OH & PF @ 15% On (B + C +E) 8,889.42

H TOTAL OF ( B+ C+ E +F+G ) 74,671.14

RATE PER SQM. 14,367.57

SAY RATE PER SQM Rs. 14,361

3A-17 37mm. X 37mm. L-Section

Size:- 1.22 x 2.44

A MATERIAL
1 Cost of 37mm. X 37mm. L-Section wooden Rmt 1.00 7.32 7.32 328.10 2,401.69
2 Cost of Golden matt finish Rmt 1.00 7.32 7.32 328.10 2,401.69
3 Cost of PU Finish Rmt 1.00 7.32 7.32 216.55 1,585.12
4 Hardware Rmt 1.00 7.32 7.32 32.81 240.17
5 Add Wastage @ 15% 456.32

B TOTAL OF MATERIAL 7,084.99

C Transportation 650.00

D LABOUR
1 Fixing of L-Section Rmt 1.00 7.32 7.32 328.10 2,401.69
2 Applying Golden Matt finish Rmt 1.00 7.32 7.32 82.03 600.42
3 Applying PU finish Rmt 1.00 7.32 7.32 65.62 480.34
E TOTAL OF LABOUR 3,482.45

F Prelims @ 11% on ( B+ C +E) 1,233.92

G OH & PF @ 15% On (B + C +E) 1,682.62

H TOTAL OF ( B+ C+ E +F+G ) 14,133.98

RATE PER RMT 1,930.87

SAY RATE PER RMT Rs. 1,929

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-18 6mm. Thk. Mirror Panelling

A MATERIAL

1 Cost of Salwood Framework Sqm 2.00 1.00 1.00 2.00 500.00 1,000.00
2 Cost of 12mm. Thk. Marine ply Sqm 1.00 1.00 1.00 1.00 930.63 930.63
3 Cost of Mirror Sqm 1.00 1.00 1.00 1.00 1,345.00 1,345.00
6 Add Wastage @ 10% 327.56

B TOTAL OF MATERIAL 3,603.20

C Transportation 75.00

D LABOUR
1 Fixing of Salwood framework Sqm 1.00 1.00 1.00 1.00 400.00 400.00
2 Fixing of Ply Sqm 1.00 1.00 1.00 1.00 215.00 215.00
3 Fixing of Mirror Sqm 1.00 1.00 1.00 1.00 300.00 300.00

E TOTAL OF LABOUR 915.00

F Prelims @ 11% on ( B+ C +E) 505.25

G OH & PF @ 15% On (B + C +E) 688.98

H TOTAL OF ( B+ C+ E +F+G ) 5,787.43

RATE PER SQM. 5,787.43

SAY RATE PER SQM 5,787

3A-19 6mm. Thk. Bevelled Mirror Panelling

( Size:- 1200mm.x 1035mm.)
A MATERIAL
1 Cost of Salwood Framework Sqm 2.00 1.200 1.04 2.48 1,000.00 2,484.00
2 Cost of 12mm. Thk. Marine ply Sqm 1.00 1.20 1.04 1.24 930.63 1,155.85
3 Cost of Mirror Sqm 1.00 1.20 1.04 1.24 1,345.00 1,670.49
5 Cost of Bevelling Rmt 1.00 4.47 4.47 278.89 1,246.62
7 Add Wastage @ 15% 983.54

B TOTAL OF MATERIAL 7,540.50

C Transportation 500.00

D LABOUR
1 Fixing of Salwood framework Sqm 1.00 1.20 1.04 1.24 800.00 993.60
2 Fixing of Ply Sqm 1.00 1.20 1.04 1.24 315.00 391.23
3 Fixing of Mirror Sqm 1.00 1.20 1.04 1.24 500.00 621.00

E TOTAL OF LABOUR 2,005.83

F Prelims @ 11% on ( B+ C +E) 1,105.10

G OH & PF @ 15% On (B + C +E) 1,506.95

H TOTAL OF ( B+ C+ E +F+G ) 12,658.37

RATE PER NO 12,658.37

SAY RATE PER NO Rs. 12,653

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-20 Wash Basin Counter

Size:- 1200mm.x 556mm.x 765mm. Ht.
A MATERIAL
1 Cost of 22mm.x 25mm. Salwood framework Sqm 1.00 2.73 0.60 1.64 350.00 573.30
2 Cost of 19mm. Thk. Marine ply Sqm 2.00 2.73 0.60 3.28 985 3,225.35
3 Cost of 19mm. Thk. Dark Emperado Marble Sqm 1.00 1.97 0.60 1.18 3,766.00 4,440.11
4 Cost of 19mm. Thk. Marble Sqm 1.00 2.73 0.60 1.64 3,766.00 6,168.71
5 Cost of Marble facia Sqm 1.00 2.73 0.08 0.20 3,766.00 771.09
Drawer -
5 Cost of 12mm. Thk. Marine ply Sqm 2.00 1.20 0.60 1.44 925.79 1,333.14
6 Cost of 12mm. Thk. Marine ply Sqm 1.00 2.31 0.18 0.42 925.79 385.28
7 Cost of 19mm. Thk. Marine ply Sqm 1.00 1.20 0.18 0.22 985 212.66
8 Cost of 12mm. Thk. Marine ply shelf Sqm 2.00 0.18 0.56 0.20 925.79 186.64
9 Cost of Veneer Sqm 0.63 1,076.50 680.52
10 Cost of Laminate Sqm 2.50 500.00 1,252.08
11 Cost of Telephonic Channel No 6.00 6.00 800.00 4,800.00
12 Cost of concealed handle No 3.00 3.00 250.00 750.00
14 Wastage 10% 1,451.95

B TOTAL OF MATERIAL 26,230.83

C Transportation 200.00

D LABOUR

1 Cost of 22mm.x 25mm. Salwood framework Sqm 1.64 300.00 491.40

2 Cost of 12mm. Thk. Marine ply Sqm 5.55 200.00 1,109.95
3 Cost of veneer Sqm 0.63 1,345.63 850.65
4 Cost of laminate Sqm 2.50 250.00 626.04
5 Cost of Marble fixing Sqm 3.02 1,200.00 3,626.10

E TOTAL OF LABOUR 6,704.14

F Prelims @ 11% on ( B+ C +E) 1,656.75

G OH & PF @ 15% On (B + C +E) 2,319.45

H TOTAL OF ( B+ C+ E +F+G ) 37,111.17

RATE PER NO 37,111.17

SAY RATE PER NO 32,098.00

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-21 Wardrobe
Size:- 1910mm.x 872mm.x 2800mm.
A MATERIAL
1 Cost of 30mm. Block board Sqm 2.00 1.91 2.80 10.70 1,466.19 15,682.40
2 Cost of veneer Sqm 1.00 1.91 2.80 5.35 1,076.50 5,757.12
3 Cost of 19mm. Thk. Travertine marble Sqm 1.00 1.91 2.42 4.62 3,767.75 17,415.29
4 Cost of 19mm. Thk. Travertine marble Sqm 1.00 1.91 0.38 0.73 3,767.75 2,741.83
6 12mm. Thk. Marine ply Sqm 3.00 1.91 0.87 5.00 665.28 3,324.10
7 12mm. Thk. Marine ply Sqm 1.00 2.80 0.87 2.44 665.28 1,624.34
8 19mm. Thk. Marine ply Sqm 2.00 2.80 0.87 4.88 955.93 4,668.01
9 19mm. Thk. Marine ply Sqm 2.00 0.94 0.87 1.64 955.93 1,567.12
10 Veneer Sqm 4.00 1.91 0.87 6.66 1,076.50 7,171.73
11 Veneer Sqm 4.00 2.80 0.87 9.77 1,076.50 10,513.53
12 Veneer Sqm 4.00 0.94 0.87 3.28 1,076.50 3,529.54
13 Veneer Sqm 2.00 0.87 2.80 4.88 1,076.50 5,256.76
Drawer - -
14 19mm. Thk. Marine ply Sqm 1.00 0.50 0.58 0.29 788.00 226.94
15 19mm. Thk. Marine ply Sqm 1.00 0.60 0.58 0.35 788.00 272.33
16 19mm. Thk. Marine ply Sqm 2.00 0.50 0.60 0.60 788.00 472.80
17 12mm. Thk. Marine ply Sqm 2.00 0.50 0.55 0.55 732.02 404.81
18 12mm. Thk. Marine ply Sqm 2.00 1.86 0.24 0.90 732.02 660.29
19 Veneer Sqm 1.00 0.50 0.57 0.28 1,076.50 304.65
20 Veneer Sqm 1.00 0.50 0.60 0.30 1,076.50 322.95
21 Veneer Sqm 1.00 0.57 0.60 0.34 1,076.50 365.58
22 Laminate Sqm 2.00 0.50 0.57 0.57 500.00 283.00
23 Laminate Sqm 2.00 0.57 0.60 0.68 500.00 339.60
24 Laminate Sqm 2.00 0.50 0.60 0.60 500.00 300.00
25 Laminate Sqm 4.00 1.86 0.24 1.80 500.00 902.02
26 Laminate Sqm 4.00 0.53 0.50 1.07 500.00 533.00
27 Cost of sliding track No 3.00 3.00 4,500.00 13,500.00
28 Cost of Telescopic channel No 2.00 2.00 850.00 1,700.00
29 Cost of support for shelf No 4.00 4.00 200.00 800.00
30 Cost of concealed handle No 3.00 3.00 2,000.00 6,000.00
31 Wastage 5,239.84
32 Hardware

B TOTAL OF MATERIAL 111,879.59

C Transportation

D LABOUR

1 For Wardrobe Sqm 1.00 1.91 2.80 5.35 500.00 2,674.00

2 For stone fixing Sqm 5.35 1,000.00 5,349.91
3 For PU Finish Sqm 1.00 30.86 1,076.50 33,221.87
4 Sliding track fixing No 3.00 3.00 300.00 900.00

E TOTAL OF LABOUR 42,145.78

F Prelims @ 11% on ( B+ C +E) 7,701.27

G OH & PF @ 15% On (B + C +E) 15,402.54

H TOTAL OF ( B+ C+ E +F+G ) 177,129.17

RATE PER SQM. 33,120.64

SAY RATE PER SQM Rs. 21,735

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-22 Motorised Sliding Blinds

A MATERIAL
1 Cost of Main Curtain Rmt 6 3.20 19.200 3,160 60,672
2 Cost of blackout curtain Sqm 6 3.20 1.41 27.072 250 6,768
3 Cost of Sheer Curtain Rmt 6 3.20 19.200 1,500 28,800
4 Cost of track ( Provided by client)
Wastage 9,624

B TOTAL OF MATERIAL 105,864

C Transportation 1,100

D LABOUR
1 Cost of labour Sqm 6.00 3.20 1.41 27.07 500 13,536

E TOTAL OF LABOUR 13,536

F Prelims @ 11% on ( B+ C+ E) 13,255

G OH & PF @ 15% On (B + C+ E) 18,075

H TOTAL OF ( B+ C+ E + F +G ) 151,830

RATE PER SQM. 15,392

SAY RATE PER SQM Rs. 15,385

3A-23 Roller Blind

A MATERIAL
1 Cost of Main Curtain Rmt 6 3.20 19.200 4,750 91,200
2 Cost of blackout curtain Sqm 6 3.20 1.41 27.072 280 7,580
3 Cost of Sheer Curtain Rmt 6 3.20 19.200 4,750 91,200
4 Cost of track No 2 2.000 16,500 33,000

B TOTAL OF MATERIAL 222,980

C Transportation 4,000

D LABOUR
1 Cost of labour Sqm 6.00 3.20 1.41 27.07 500 13,536

E TOTAL OF LABOUR 13,536

F Prelims @ 11% on ( B+ C+ E) 26,457

G OH & PF @ 15% On (B + C+ E) 36,077

H TOTAL OF ( B+ C+ E + F +G ) 303,050

RATE PER SQM. 30,723

SAY RATE PER SQM Rs. 30,709

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

3A-24 Wooden skirting ( Salwood)

A MATERIAL
1 Cost of 19mm. Thk. Marine ply Rmt 1.00 1.00 0.08 0.08 1,350.58 108
2 Cost of veneer Rmt 1.00 1.00 0.08 0.08 1,345.63 108
3 Cost of Moulding Rmt 1.00 1.00 1.00 77 77
4 Hardware 32
5 Add Wastage 53

B TOTAL OF MATERIAL 378

C Transportation 23

D LABOUR
1 Fixing of Skirting Rmt 1.00 1.00 200 200

E TOTAL OF LABOUR 200

F Prelims @ 11% on ( B+ C +E) 66

G OH & PF @ 15% On (B + C +E) 90

H TOTAL OF ( B+ C+ E +F+G ) 757

RATE PER RMT 757

SAY RATE PER RMT Rs. 755

3A-25 Trap Door

( Size:- 745mm. x 600mm.) considered
A MATERIAL
1 Cost of 12mm. Thk. Marine ply Sqm 1.00 0.75 0.60 0.45 549.02 245
2 Cost of veneer Sqm 2.00 0.75 0.60 0.90 1,076.00 968
3 Cost of Teakwood frame Rmt 1.00 2.70 2.70 180 487
4 Cost of Hinges No 2.00 2.00 373 746
6 Cost of lock No 1.00 1.00 250 250

B TOTAL OF MATERIAL 2,697

C Transportation 54

D LABOUR
1 Fixing Sqm 1.00 0.75 0.60 0.45 538.25 242

E TOTAL OF LABOUR 242

F Prelims @ 11% on ( B+ C +E) 329

G OH & PF @ 15% On (B + C +E) 449

H TOTAL OF ( B+ C+ E +F+G ) 3,771

RATE PER NO 3,771

RATE PER SQM. Rs. 8,437

SAY RATE PER SQM 8,414

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

4A01 STUDY TABLE

Size:- 1250mm.x 600mm.x 750mm.
A MATERIAL
1 Cost of 25mm. Thk. Marine ply Sqm 2.00 1.25 0.60 1.50 1,194.92 1,792.37
2 Cost of 25mm. Thk. Marine ply Sqm 1.00 0.40 0.39 0.15 1,194.92 184.02
3 Cost of Leather Sqm 1.00 0.82 0.53 0.43 2,960.38 1,266.67
4 Cost of leather Sqm 1.00 0.40 0.13 0.05 2,960.38 148.02
5 Cost of veneer Sqm 1.00 0.28 0.28 1,076.50 298.73
6 Cost of laminate Sqm 1.00 0.60 2.70 1.62 1,076.50 1,743.93
7 Cost of laminate Sqm 1.00 1.25 0.75 0.94 1,076.50 1,009.22
8 Cost of 25mm. Thk. Marine ply Sqm 4.00 0.60 0.75 1.80 1,194.92 2,150.85
9 Cost of veneer Sqm 2.00 0.60 0.75 0.90 1,076.50 968.85
10 Cost of veneer Sqm 1.00 1.25 0.75 1 1,076.50 1,009.22
11 Cost of veneer Sqm 1.00 2.70 0.05 0.14 1,076.50 145.33
12 Cost of laminate Sqm 2.00 0.36 0.13 0.09 500.00 44.63
13 Cost of laminate Sqm 1.00 0.96 0.19 0.18 500.00 91.58
- -
DRAWER - -
14 Cost of 12mm. Thk. Marine ply Sqm 1.00 0.38 0.68 0.25 549.02 138.97
15 Cost of 12mm. Thk. Marine ply Sqm 1.00 0.38 0.48 0.18 549.02 97.79
16 Cost of 19mm. Thk. Marine ply Sqm 1.00 0.38 0.68 0.25 591.00 149.60
17 Cost of 19mm. Thk. Marine ply Sqm 1.00 0.48 0.38 0.18 591.00 105.27
18 Cost of 19mm. Thk. Marine ply Sqm 2.00 0.48 0.68 0.64 591.00 378.98
19 Cost of 12mm. Thk. Marine ply Sqm 2.00 0.42 0.38 0.32 549.02 172.94
20 Cost of 12mm. Thk. Marine ply Sqm 2.00 1.22 0.10 0.24 549.02 133.41
21 Cost of Leather Sqm 1.00 1.32 0.68 0.89 2,960.38 2,637.69
22 Cost of Leather Sqm 1.00 0.38 0.68 0.25 2,960.38 749.34
23 Cost of laminate Sqm 1.00 1.69 0.68 1.14 500.00 571.39
24 Cost of laminate Sqm 4.00 1.45 0.15 0.87 500.00 434.40
25 Cost of laminate Sqm 2.00 1.45 0.30 0.85 500.00 427.16
26 Cost of laminate Sqm 1.00 0.60 0.38 0.23 500.00 112.50
27 Cost of laminate Sqm 4.00 0.42 0.38 0.63 500.00 315.00
28 Cost of laminate Sqm 2.00 0.48 0.38 0.36 500.00 178.13
29 Cost of Roller No 4.00 4.00 150.00 600.00
31 Cost of Telephonic Channel No 3.00 3.00 498.00 1,494.00
32 Cost of concealed handle No 3.00 3.00 500.00 1,500.00

33 Wastage 1,745.60

B TOTAL OF MATERIAL 22,795.57

C Transportation

D LABOUR

1 For Table No 1.00 1.00 1,695.49 1,695.49

2 For Pedestal No 1.00 1.00 500.00 500.00
3 For leather fixing Sqm 1.00 1.62 322.95 523.82
4 For PU Polish Sqm 2.25 1,076.50 2,422.13

TOTAL OF LABOUR 5,141.44

F Prelims @ 11% on ( B+ C +E) 3,073.07

G OH & PF @ 15% On (B + C +E) 4,190.55

H TOTAL OF ( B+ C+ E +F+G ) 35,200.63

RATE PER NO 35,200.63

SAY RATE PER NO. 34,581.00

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

4A02 TV Unit cum Chiller counter

Size:- 1900mm.x 600mm.x 750mm.
A MATERIAL
1 12mm. Toughned clear glass Sqm 1.00 1.30 0.60 1 1,184.15 923.64
2 12mm. Toughned clear glass Sqm 1.00 1.30 0.15 0.20 1,184.15 230.91
3 12mm. Toughned clear glass Sqm 1.00 0.60 0.15 0.09 1,184.15 106.57
4 19mm. Thk. Marine ply Sqm 2.00 0.60 0.68 1 591.00 478.71
5 19mm. Thk. Marine ply Sqm 2.00 0.60 0.60 1 591.00 425.52
6 19mm. Thk. Marine ply Sqm 2.00 0.60 0.68 1 591.00 478.71
7 Laminate Sqm 2.00 0.60 0.68 1 500.00 405.00
8 Laminate Sqm 2.00 0.60 0.60 1 500.00 360.00
9 Laminate Sqm 2.00 0.60 0.68 1 500.00 405.00
10 Veneer Sqm 2.00 0.60 0.68 1 1,076.50 871.97
11 Veneer Sqm 1.00 0.60 0.60 0 1,076.50 387.54
12 Veneer Sqm 1.00 0.60 0.68 0 1,076.50 435.98
14 19mm. Thk. Marine ply Sqm 1.00 1.30 0.52 1 591.00 395.67
15 19mm. Thk. Marine ply Sqm 1.00 0.60 0.52 0 591.00 182.62
16 19mm. Thk. Marine ply Sqm 2.00 0.60 1.30 2 591.00 921.96
17 19mm. Thk. Marine ply Sqm 1.00 1.30 0.60 1 591.00 460.98
18 12mm. Thk. Marine ply Sqm 3.00 3.66 0.12 1 549.02 735.44
19 12mm. Thk. Marine ply Sqm 3.00 0.53 1.30 2 549.02 1,132.67
20 Veneer Sqm 2.00 1.30 0.52 1 1,076.50 1,441.43
21 Veneer Sqm 1.00 0.60 0.52 0 1,076.50 332.64
22 Veneer Sqm 1.00 1.30 0.60 1 1,076.50 839.67
23 Laminate Sqm 1.00 1.30 0.60 1 500.00 390.00
24 Laminate Sqm 2.00 1.30 0.60 2 500.00 780.00
25 Laminate Sqm 2.00 0.60 0.52 1 500.00 309.00
26 Laminate Sqm 2.00 1.30 0.52 1 500.00 669.50
27 Laminate Sqm 6.00 3.66 0.12 3 500.00 1,338.83
28 Laminate Sqm 6.00 1.30 0.53 4 500.00 2,063.10
29 Cost of SS Leg No 1.00 1 3,500.00 3,500.00
30 Cost of Telescopic channel No 3.00 3 498.00 1,494.00
31 Cost of Handle No 4.00 4 750.00 3,000.00
32 Cost of hardware
33 Wastage 1,225.21

B TOTAL OF MATERIAL 26,722.27

C Transportation 534.45

D LABOUR

1 For Table No 1.00 1.00 1,049.59 1,049.59

2 For glass fixing Sqm 1.07 376.78 401.27
3 For PU Polish Sqm 4.00 1,076.50 4,309.23

TOTAL OF LABOUR 5,760.08

F Prelims @ 11% on ( B+ C +E) 1,650.84

G OH & PF @ 15% On (B + C +E) 3,301.68

H TOTAL OF ( B+ C+ E +F+G ) 37,969.31

RATE PER NO 37,969.31

SAY RATE PER NO 35,284.00

Page 18 of 18
Sahara Star Junior Suite-2

DATE
Depa India Private Limited
20/ 04/ 2012
Sagartech Plaza, A-Wing, 6th Floor, Andheri-Kurla Road, Sakinaka Jn., Andheri (E), Mumbai-72. Tel.: +91 22 40521234, Fax: +91 22 40521235, e-mail :
contact@depa.com.
Web: www.depa.com

Project : SAHARA STAR- GUEST ROOM 6TH FLOOR

RATE ANALYSIS

SR NO DISCRIPTION UNIT NO L B H QTY RATE AMOUNT

4A03 SIDE TABLE

Size:- 600mm.x 450mm.x 450mm.
A MATERIAL
1 Cost of Picasso Onyx Sqm 1.00 0.60 0.45 0.27 3,767.75 1,017.29
2 19mm. Thk. Marine ply Sqm 2.00 0.60 0.35 0.42 591.00 248.22
3 19mm. Thk. Marine ply Sqm 2.00 0.45 0.35 0.32 591.00 186.16
4 19mm. Thk. Marine ply Sqm 2.00 0.45 0.60 0.54 591.00 319.14
5 12mm. Thk. Marine ply Sqm 2.00 1.98 0.11 0.42 558.38 231.94
6 12mm. Thk. Marine ply Sqm 2.00 0.39 0.60 0.47 558.38 260.65
7 6mm. Thk. Marine ply Sqm 1.00 1.98 0.05 0.09 559.78 50.93
8 6mm. Thk. Marine ply Sqm 1.00 0.39 0.60 0.23 559.78 130.65
9 Veneer Sqm 2.00 0.60 0.35 0.42 1,076.50 452.13
10 Veneer Sqm 2.00 0.45 0.35 0.32 1,076.50 339.10
11 Laminate Sqm 2.00 0.60 0.45 0.54 500.00 270.00
12 Laminate Sqm 2.00 0.60 0.35 0.42 500.00 210.00
13 Laminate Sqm 2.00 0.45 0.35 0.32 500.00 157.50
14 Laminate Sqm 2.00 1.98 0.05 0.18 500.00 90.99
15 Laminate Sqm 2.00 0.39 0.60 0.47 500.00 233.40
16 Laminate Sqm 4.00 1.98 0.11 0.83 500.00 415.38
17 Laminate Sqm 4.00 0.39 0.60 0.93 500.00 466.80
18 Cost of lipping Rmt 11.00 11 180.46 1,985.01
19 Cost of SS Leg No 1.00 1 2,500.00 2,500.00
20 Cost of Telescopic channel No 3.00 3 498.00 1,494.00
21 Cost of Handle No 2.00 2 1,500.00 3,000.00
22 Cost of hardware 302.40
23 Wastage 808.26

B TOTAL OF MATERIAL 15,169.95

C Transportation 303.40

D LABOUR

1 For Table No 1.00 1.00 500.00 500.00

2 For Onyx fixing Sqm 0.27 1,076.50 290.66
3 For PU Polish Sqm 0.74 1,076.50 791.23

TOTAL OF LABOUR 1,581.88

F Prelims @ 11% on ( B+ C +E) 852.76

G OH & PF @ 15% On (B + C +E) 1,705.52

H TOTAL OF ( B+ C+ E +F+G ) 19,613.52

RATE PER NO 19,613.52

SAY RATE PER NO 13,743.00

5A-01 ACRYLIC FLAT PAINT ON WALL

A MATERIAL
1 Cost of Acrylic paint Sqm 1 1.00 1.00 1.000 151 151

B TOTAL OF MATERIAL 151

C Transportation 4

D LABOUR
1 For Paint Sqm 1.00 1.00 1.00 1.00 59 59

E TOTAL OF LABOUR 59

F Prelims @ 11% on ( B+ C+ E) 23

G OH & PF @ 15% On (B + C+ E) 32

H TOTAL OF ( B+ C+ E + F +G ) 269

RATE PER SQM. 269

Page 18 of 18
3A-15 Wash Basin Counter
Size:- 1715mm.x 600mm.x 700mm. Ht.
A MATERIAL
1 Cost of 22mm.x 25mm. Salwood framework Sqm 1.00 1.72
2 Cost of 22mm.x 25mm. Salwood framework Sqm 1.00 0.60
3 Cost of 53mm.x 25mm. Salwood framework Sqm 1.00 0.60
4 Cost of 12mm. Thk. Marine ply Sqm 2.00 1.72
5 Cost of 12mm. Thk. Marine ply Sqm 2.00 0.60
6 Cost of 12mm. Thk. Marine ply Sqm 1.00 2.78
7 Cost of 12mm. Thk. Marine ply Sqm 1.00 0.60
7 Cost of veneer Sqm
8 Cost of 25mm. Thk. Marine ply Sqm 1.00 1.72
9 Cost of Veneer Sqm 2.00 1.72
10 Cost of 12mm. Thk. Clear glass top Sqm 1.00 1.72
12 Cost of Stud No 3.00
11 Cost of Drawer No 2.00
12 Hardware 5%
13 Wastage 10%

B TOTAL OF MATERIAL

C Transportation

D LABOUR

1 For framework Sqm 1.00

2 For ply Sqm 1.00
3 For Veneer Sqm 1.00
4 For glass Sqm 1.00
5 For PU Polish Sqm 1.00

E TOTAL OF LABOUR

F Prelims @ 11% on ( B+ C +E)

G OH & PF @ 15% On (B + C +E)

H TOTAL OF ( B+ C+ E +F+G )

RATE PER NO
3A-15 Wash Basin Counter
Size:- 1050mm.x 600mm.x 700mm. Ht.
A MATERIAL
1 Cost of 22mm.x 25mm. Salwood framework Sqm 1.00 1.05
2 Cost of 22mm.x 25mm. Salwood framework Sqm 1.00 0.60
3 Cost of 53mm.x 25mm. Salwood framework Sqm 1.00 0.60
4 Cost of 12mm. Thk. Marine ply Sqm 2.00 1.05
5 Cost of 12mm. Thk. Marine ply Sqm 2.00 0.60
6 Cost of 12mm. Thk. Marine ply Sqm 1.00 2.11
7 Cost of 12mm. Thk. Marine ply Sqm 1.00 0.60
7 Cost of veneer Sqm
8 Cost of 25mm. Thk. Marine ply Sqm 1.00 1.05
9 Cost of Veneer Sqm 2.00 1.05
10 Cost of 12mm. Thk. Clear glass top Sqm 1.00 1.05
12 Cost of Stud No 2.00
11 Cost of Drawer No 2.00
12 Hardware 5%
13 Wastage 10%

B TOTAL OF MATERIAL

C Transportation

D LABOUR

1 For framework Sqm 1.00

2 For ply Sqm 1.00
3 For Veneer Sqm 1.00
4 For glass Sqm 1.00
5 For PU Polish Sqm 1.00

E TOTAL OF LABOUR

F Prelims @ 11% on ( B+ C +E)

G OH & PF @ 15% On (B + C +E)

H TOTAL OF ( B+ C+ E +F+G )

RATE PER NO
3A-09 Shower Cubical
( Size:- 3074mm. X 1850mm.)

A MATERIAL

1 Cost of 12 mm. thk. Toughned glass Sqm 1.00 3.074

2 Cost of C Channel Rmt 1.00 3.07
3 Cost of patch fitting ( Wall to Glass connector) Hafelle make No 5.00
4 Cost of Aluminium channel Rmt 1.00 3.07
5 Add Wastage @ 10%

B TOTAL OF MATERIAL

C Transportation

D LABOUR
1 Fixing of glass Sqm 1.00 3.07

E TOTAL OF LABOUR

F Prelims @ 11% on ( B+ C +E)

G OH & PF @ 15% On (B + C +E)

H TOTAL OF ( B+ C+ E +F+G )

RATE PER NO

3A-21 Wardrobe
Size:- 1910mm.x 872mm.x 2800mm.
A MATERIAL
1 Cost of 30mm. Block board Sqm 2.00 1.91
2 Cost of veneer Sqm 1.00 1.91
3 Cost of 19mm. Thk. Travertine marble Sqm 1.00 1.91
4 Cost of 19mm. Thk. Travertine marble Sqm 1.00 1.91
5 Lipping Rmt 1.00 22.40
6 12mm. Thk. Marine ply Sqm 3.00 1.91
7 12mm. Thk. Marine ply Sqm 1.00 2.80
8 19mm. Thk. Marine ply Sqm 2.00 2.80
9 19mm. Thk. Marine ply Sqm 2.00 0.94
10 Veneer Sqm 4.00 1.91
11 Veneer Sqm 4.00 2.80
12 Veneer Sqm 4.00 0.94
13 Veneer Sqm 2.00 0.87
Drawer
14 19mm. Thk. Marine ply Sqm 1.00 0.50
15 19mm. Thk. Marine ply Sqm 1.00 0.60
16 19mm. Thk. Marine ply Sqm 2.00 0.50
17 12mm. Thk. Marine ply Sqm 2.00 0.50
18 12mm. Thk. Marine ply Sqm 2.00 1.86
19 Veneer Sqm 1.00 0.50
20 Veneer Sqm 1.00 0.50
21 Veneer Sqm 1.00 0.57
22 Laminate Sqm 2.00 0.50
23 Laminate Sqm 2.00 0.57
24 Laminate Sqm 2.00 0.50
25 Laminate Sqm 4.00 1.86
26 Laminate Sqm 4.00 0.53
27 Cost of sliding track No 3.00
28 Cost of Telescopic channel No 2.00
29 Cost of support for shelf No 4.00
30 Cost of concealed handle No 3.00
31 Wastage
32 Hardware

B TOTAL OF MATERIAL

C Transportation

D LABOUR

1 For Wardrobe Sqm 1.00 1.91

2 For stone fixing Sqm
3 For PU Finish Sqm 1.00
4 Sliding track fixing No 3.00

E TOTAL OF LABOUR

F Prelims @ 11% on ( B+ C +E)

G OH & PF @ 15% On (B + C +E)

 H TOTAL OF ( B+ C+ E +F+G )

RATE PER SQM.

4A03 SIDE TABLE

Size:- 600mm.x 450mm.x 450mm.
A MATERIAL
1 Cost of Picasso Onyx Sqm 1.00 0.60
2 19mm. Thk. Marine ply Sqm 2.00 0.60
3 19mm. Thk. Marine ply Sqm 2.00 0.45
4 19mm. Thk. Marine ply Sqm 2.00 0.45
5 12mm. Thk. Marine ply Sqm 2.00 1.98
6 12mm. Thk. Marine ply Sqm 2.00 0.39
7 6mm. Thk. Marine ply Sqm 1.00 1.98
8 6mm. Thk. Marine ply Sqm 1.00 0.39
9 Veneer Sqm 2.00 0.60
10 Veneer Sqm 2.00 0.45
11 Laminate Sqm 2.00 0.60
12 Laminate Sqm 2.00 0.60
13 Laminate Sqm 2.00 0.45
14 Laminate Sqm 2.00 1.98
15 Laminate Sqm 2.00 0.39
16 Laminate Sqm 4.00 1.98
17 Laminate Sqm 4.00 0.39
18 Cost of lipping Rmt 11.00
19 Cost of SS Leg No 1.00
20 Cost of Telescopic channel No 3.00
21 Cost of Handle No 2.00
22 Cost of hardware
23 Wastage

B TOTAL OF MATERIAL

C Transportation

D LABOUR

1 For Table No 1.00

2 For Onyx fixing Sqm
3 For PU Polish Sqm
 TOTAL OF LABOUR

F Prelims @ 11% on ( B+ C +E)

G OH & PF @ 15% On (B + C +E)

H TOTAL OF ( B+ C+ E +F+G )

RATE PER NO
0.60 1.03 500.00 514.50
0.53 0.32 500.00 159.00
0.53 0.32 650.00 206.70
0.60 2.06 930.63 1,915.25
0.53 0.64 930.63 591.88
0.05 0.14 930.63 129.36
0.53 0.32 930.63 295.94
3.15 1,162.62 3,663.42
0.60 3.93 1,957.62 7,685.60
0.60 7.22 1,162.62 8,389.47
0.60 14.29 1,830.05 26,156.90
3.00 500.00 1,500.00
2.00 5,000.00 10,000.00
1,177.56
4,882.78

67,268.35

1,345.37

1.67 484.43 806.57

7.08 322.95 2,285.52
10.37 430.60 4,464.03
14.29 322.95 4,615.92
10.37 1345.63 13,950.09

26,122.13

10,420.94

14,210.38

119,367.17

119,367.17
0.60 0.63 500.00 315.00
0.53 0.32 500.00 159.00
0.53 0.32 650.00 206.70
0.60 1.26 930.63 1,172.60
0.53 0.64 930.63 591.88
0.05 0.11 930.63 98.18
0.53 0.32 930.63 295.94
2.32 1,162.62 2,696.70
0.60 3.06 1,957.62 5,992.26
0.60 5.49 1,162.62 6,378.13
0.60 10.87 1,830.05 19,886.24
2.00 500.00 1,000.00
2.00 5,000.00 10,000.00
895.32
3,711.19

53,399.15

1,067.98

1.27 484.43 613.28

5.38 322.95 1,737.63
7.81 430.60 3,361.05
10.87 322.95 3,509.34
7.81 1345.63 10,503.28

19,724.57

8,161.09

11,128.76

93,481.55

93,481.55
 6,045.00

1.85 5.687 1,614.75 9,182.92

3.074 826.81 2,541.62
5.00 2,220.00 11,100.00
3.07 49.22 151.29
1,187.58

24,163.41

483.27

- 1.85 5.69 538.25 3,060.97 46.36435

3,060.97

3,047.84

4,156.15

34,911.64

6,139

42,175.21

2.80 10.70 1,466.19 15,682.40

2.80 5.35 1,076.50 5,757.12
2.42 4.62 4,628.95 21,395.93
0.38 0.73 4,628.95 3,368.53
22.40 114.84 2,572.30
0.87 5.00 665.28 3,324.10
0.87 2.44 665.28 1,624.34
0.87 4.88 955.93 4,668.01
0.87 1.64 955.93 1,567.12
0.87 6.66 1,076.50 7,171.73
0.87 9.77 1,076.50 10,513.53
0.87 3.28 1,076.50 3,529.54
2.80 4.88 1,076.50 5,256.76
- -
0.58 0.29 955.93 275.31
0.58 0.35 955.93 330.37
0.60 0.60 955.93 573.56
0.55 0.55 665.28 367.90
0.24 0.90 665.28 600.09
0.57 0.28 1,076.50 304.65
0.60 0.30 1,076.50 322.95
0.60 0.34 1,076.50 365.58
0.57 0.57 538.25 304.65
0.60 0.68 538.25 365.58
0.60 0.60 538.25 322.95
0.24 1.80 538.25 971.02
0.50 1.07 538.25 573.77
3.00 9,323.00 27,969.00
2.00 850.00 1,700.00
4.00 200.00 800.00
3.00 3,500.00 10,500.00
9,102.30

142,181.09

2,843.62

2.80 5.35 1,614.75 8,635.68

5.35 1,560.93 8,350.81
30.86 1,076.50 33,221.87
3.00 300.00 900.00

51,108.36

9,806.65

19,613.31
 225,553.03

42,175.21

0.45 0.27 3,767.75 1,017.29

0.35 0.42 985.00 413.70
0.35 0.32 985.00 310.27
0.60 0.54 985.00 531.90
0.11 0.42 930.63 386.57
0.60 0.47 930.63 434.42
0.05 0.09 699.73 63.67
0.60 0.23 699.73 163.32
0.35 0.42 1,345.63 565.16
0.35 0.32 1,345.63 423.87
0.45 0.54 550.00 297.00
0.35 0.42 550.00 231.00
0.35 0.32 550.00 173.25
0.05 0.18 550.00 100.09
0.60 0.47 550.00 256.74
0.11 0.83 550.00 456.92
0.60 0.93 550.00 513.48
11 180.46 1,985.01
1 2,500.00 2,500.00
3 498.00 1,494.00
2 1,500.00 3,000.00
365.32
934.09 57777.78
22100 1921.553
16,617.06 24021.55

332.34

1.00 500.00 500.00

0.27 1,076.50 290.66
0.74 1,076.50 791.23
 1,581.88

926.56

1,853.13

21,310.98

21,310.98
3A-16 Wardrobe
Size:- 2200mm.x 600mm.x 1950mm.
A MATERIAL
1 Cost of 60mm. X58mm. Salwood framework Sqm 1.00 1.00
2 Cost of 19mm. Thk. Marine ply Sqm 1.00 1.00
3 Cost of 18mm. X 25mm. Salwood framework Sqm 3.00 1.00
4 Cost of 12mm. Thk. Marine ply Sqm 3.00 1.00
5 Cost of Veneer side Sqm 4.00 0.60
7 Cost of veneer top & bottom Sqm 2.00 2.40
8 Cost of veneer front & shutter Sqm 2.00 1.00
Cost of spray paint Sqm 1.00 3.20
Sqm 2.00 0.60
10 Cost of drawer No 2.00
11 Cost of Safe No 1.00
12 Hardware 5%
12 Wastage 10%

B TOTAL OF MATERIAL

C Transportation

D LABOUR

1 For Wardrobe Sqm 1.00 1.00

3 For PU Finish Sqm 1.00

E TOTAL OF LABOUR

F Prelims @ 11% on ( B+ C +E)

G OH & PF @ 15% On (B + C +E)

H TOTAL OF ( B+ C+ E +F+G )

RATE PER NO

Wash Basin Counter

Size:- 1600mm.x 500mm.x 850mm. Ht.
A MATERIAL
1 framework 20mm. X 75mm. Sqm 1.00 1.60 0.50
 framework 25mm. X 40mm. Sqm 1.00 1.60 0.12
Framework 25mm. X 40mm. Sqm 1.00 1.60 0.85
Framework Sqm 1.00 3.18 0.85
Cost of ply Sqm 1.00 3.18 0.85
2 Cost of 12mm. Thk. Marine ply Sqm 1.00 1.60 0.65
3 Cost of 20mm. Thk. Marine ply Sqm 1.00 1.60 0.19
Cost of ply Sqm 1.00 1.60 1.80
4 Cost of 1.5mm. Thk. Brass Rmt 1.00 1.60
5 Cost of Travotine marble Sqm 1.00 1.60 0.60
6 Cost of shelf of Solid Oak Sqm 1.00 1.60 0.50
7 Cost of Towl box No 2.00
7 Marble cladding Sqm 1.00 1.60 0.85
Marble cladding Sqm 1.00 5.20 0.85
8 Cost of laminate Sqm 1.00 1.60 0.50
11 No 2.00
12 Hardware 5%
13 Wastage 10%

B TOTAL OF MATERIAL

C Transportation

D LABOUR

1 For framework Sqm 1.00

2 For ply Sqm 1.00
3 For Marble top Sqm 1.00
4 For Marble cladding Sqm 1.00
5 For laminate Sqm 1.00
6 For Towel box No 2.00

E TOTAL OF LABOUR

F Prelims @ 11% on ( B+ C +E)

G OH & PF @ 15% On (B + C +E)

H TOTAL OF ( B+ C+ E +F+G )

RATE PER NO
3A-06 Main Entrance door shutter
( Size:- 1050mm. X 2400mm.)
( Hardware Hafele make considered)
A MATERIAL

1 Cost of 40mm. Thk. Flush door No 1.00 1.20

2 Cost of lipping Rmt 1.00 6.40
3 Cost of Veneer No 2.00 1.20
4 Cost of PU Polish Sqm 2.00 1.05
5 Cost of Salwood door frame Rmt 1.00 5.35
8 Cost of handle No 1.00
9 Cost of Lock No 1.00
10 Cost of door closer No 1.00
11 Cost of Hinges No 3.00
12 Cost of Door stopper No 1.00
13 Cost of door viewer No 1.00
14 Cost of Hardware
15 Add Wastage @ 10%

B TOTAL OF MATERIAL

C Transportation

D LABOUR
1 Fixing of Door with hardware No 1.00 -

E TOTAL OF LABOUR

F Prelims @ 11% on ( B+ C +E)

G OH & PF @ 15% On (B + C +E)

H TOTAL OF ( B+ C+ E +F+G )

RATE PER NO
 81,861.00

2.40 2.40 645.90 1,550.16

2.40 2.40 1,350.58 3,241.38
2.40 7.20 430.60 3,100.32
2.40 7.20 930.63 6,700.57
2.40 5.76 1,076.50 6,200.64
0.60 2.88 1,076.50 3,100.32
2.40 4.80 1,076.50 5,167.20
2.40 7.68 1,937.70 14,881.54
1.00 1.20 1,937.70 2,325.24
2.00 4,000.00 8,000.00
1.00 1,200.00 1,200.00
1,853.03
1,892.24

59,212.64

1,184.25 81,689.96

2.40 2.40 1,830.05 4,392.12

13.44 1,345.63 18,085.20

22,477.32

9,116.16

12,431.13

104,421.51

104,421.51

0.80 1,507.10 1,205.68

0.19 1,507.10 289.36
1.36 1,507.10 2,049.66
2.70 1,507.10 4,073.69
2.70 1,350.58 3,650.61
1.04 936.56 974.02
0.30 1,399.45 425.43
2.88 1,350.58 3,889.66
1.60 2,395.13 3,832.21
0.96 6,189.88 5,942.28
0.80 4,844.25 3,875.40
2.00 1,000.00 2,000.00
1.36 6,189.88 8,418.23
4.42 6,189.88 27,359.25
0.80 376.78 301.42
2.00 1,500.00 3,000.00
1,328.36
10,243.03

82,858.29

1,657.17

5.06 500.00 2,527.50

6.93 376.78 2,609.92
0.96 1830.05 1,756.85
5.78 1776.23 10,266.58
0.80 376.78 301.42
2.00 300.00 600.00

18,062.27

11,283.55

15,386.66

129,247.93

129,247.93
2.40 2.88 1,889.26 5,441.06
6.40 180.40 1,154.56
2.40 5.76 1,076.50 6,200.64
2.15 4.52 1,345.63 6,075.50
5.35 1,296.00 6,933.57 7701.822916667
1.00 3,000.00 3,000.00 394.9652777778 1295.881
1.00 1,053.00 1,053.00
1.00 9,930.00 9,930.00
3.00 2,449.00 7,347.00
1.00 355.00 355.00
1.00 658.00 658.00
986.49
1,279.63

50,414.45

1,008.29

1.00 4,000.00 4,000.00

4,000.00

6,096.50

8,313.41

69,832.65

69,833