Rate Analysis as Per Actual

Sr.No. ITEAM UNIT LABOUR RATE1 EXCAVATION

a) BLACK SOIL / SOFT MURUM C. FT. 5.50b) HARD MURUM C. FT. 6.50c) BY BREAKER / MACHINE C. FT.

2 MURUM FILLING

2 R.C.C.WORKP.C.C. SQFT 6.00 6FOOTING CUFT 20.00 25COLUMN RFT 36.00 40BEAM RFT 36.00 40SLAB SQFT 15.00 15LINTEL RFT 25.00 25SILL RFT 10.00CHAJJA/LOFT SQFT 20.00PARAPET SQFT 30.00STAIRCASE TAPPA 1RFT 30.00 80

3 MASONARY WORK9"BRICK SQFT 4.504"BRICK SQFT 3.506"BRICK SQFT 3.75INTERNAL PLASTERING SQFT 4.00EXT. PLASTERING SQFT 4.00

FLOORING SQFT 12.00WALL TILES SQFT 10.00SKIRTING RFT 6.00

7055

125

MATERIAL BASIC RATE CHART

SR NO. NAME OF MATERIAL UNIT RATE

1 CEMENT 50 Kg. BAG 275.002 WHITE CEMENT KG 48.003 STEEL KG 40.003 SAND C. FT. 44.004 AGREEGATE / METAL C. FT. 19.505 GREET C. FT. 16.005 DUBBER C. FT. 12.506 MURUM C. FT. 7.007 4" BRICK No. 4.008 6"BRICK No. 6.909 BLOCK BRICK No. 20.00

10 VETRIFIED IVORY S. FT. 45.0011 VETRIFIED COLOR S. FT. 95.0012 CERAMIC S. FT. 30.0013 ANTISCID S. FT. 30.0014 GLAZED S. FT. 25.00

BY SITE MIX FOR 1 C.MT.

MIX BASE PRICE 1:04:08QTY

CEMENT PER BAG 275.00 3.50

SAND C.MT. 1538.00 0.45

METALC.MT. 777.00 0.85

WESTAGE 5%

TOTAL C.MT.C.FT.

SR. NO. ITEM

1 EXAVATION IN :a) Black soil / Soft Murum. 1 cuft

Lead & Lift 1 cuftTotal

b) Hard Murum 1 cuftLead & Lift 1 cuftTotal

BACK FILLING 1 cuftLead & Lift 1 cuftCompaction 1 cuftTotal

R.C.C WORK :

1 Line Out The Structure 1 S.FT.Total

2 P.C.C. 6" thkMaterial 0.5 cuftLabour 1 sqftTotal

3 P.C.C. 4" thk concider 1 sqftMaterial 0.25 cuftLabour 1 sqftTotal

4 P.C.C. 3" thk With SteelMaterial 0.25 cuftLabour 1 sqftTotal

4 FOOTING consider 1 cuft

Material 1 cuftLabour 1 cuft

4 COLUMN consider .75 *1.5*1.0 cuftMaterial 1.125 cuftLabour 1.125 Rft.

4 BEAM consider 1 *.5*1.5cuftMaterial 0.75 cuftLabour 1 Rft.

4 SLAB CONSIDER 5"THKMaterial 0.42 cuftLabour 1 Sqft

5 LINTEL CONSIDER 6"X6"Material 0.25 cuftLabour 1 Rft

5 SILL CONSIDER 4"X4"Material 0.1089 cuftLabour 1 Rft

5 CHAJJA/LOFT/FINCE CONSIDER 2" THKMaterial 0.16 cuftLabour 1 Sqft.

5 PAREPET CONSIDER 2" THKMaterial 0.16 cuftLabour 1 Sqft.

5 STAIRCASE CONSIDER 10"T,7"RX1'WIDTHMaterial 0.6607 cuftLabour 1 Rft

1 Rft

6 MASONARY WORK9" THK consider 100 sqftMaterial 1150 No.Cement 3 bagSand 18.9 Cuft.Labour 100 Sqft.

6" THK consider 100 sqftMaterial 500 No.Cement 2.5 bagSand 15.75 Cuft.Labour 100 Sqft.

4" THK consider 100 sqftMaterial 550 No.Cement 2.25 bagSand 14.175 Cuft.Labour 100 Sqft.

INTERNAL PLASTERINGCement 2.5 bagSand 13.78125 Cuft.Labour 100 Sqft.

EXT PLASTERINGCement 2.5 bagSand 13.78125 Cuft.Labour 100 Sqft.PAYAD 100 Sqft.

7 FLOORINGVETRIFIED TILE 100 Sqft.Cement 4 bagGrout cement / Cement Colour 0.6 kgSand 26.25 Cuft.Labour 100 Sqft.

CERAMIC

TILE 100 Sqft.Cement 2 bagGrout cement / Cement Colour 0.6 kgSand 26.25 Cuft.Labour 100 Sqft.

WALL TILESTILE 100 Sqft.Cement 2 bagGrout cement 2 kgSand 0 Cuft.Labour 100 Sqft.

SKIRTINGTILE 100 RFTCement 1 bagGrout cement 1 kgSand 0 Cuft.Labour 100 RFT

8500.00 Truck.3200.00 Dumper.2200.00 Dumper.2000.00 Dumper.1200.00 Dumper.4000.00 / 1000 Brks.6900.00 / 1000 Brks.

1:04:08 M 15 M 20AMOUNT QTY AMOUNT QTY AMOUNT

962.50 6.22 1710.5 7.20 1980

693.00 0.53 812.54 0.61 940.57

660.45 0.82 638.55 0.95 739.16

115.80 158.08 182.99

2431.75 C.MT. 3319.68 C.MT. 3842.7168.85 C.FT. 93.99 C.FT. 108.80

O.H. / Wastage C.P. Total UNIT5% 15%

5.00 5.001.00 1.00

6.00 0.30 0.90 7.20 CUFT

6.50 6.501.00 1.00

7.50 0.38 1.13 9.00 CUFT

7.00 7.001.00 1.002.00 2.00

10.00 3.00 9.00 22.00 CUFT

2.50 2.502.50 0.08 0.38 2.95 CUFT

68.85 34.4212.00 12.00

46.42 2.32 6.96 55.71 SQFT

68.85 17.218.00 8.00

25.21 0.7563 3.78 29.75 SQFT

68.85 17.2110.00 10.00

27.21 0.82 4.08 32.11 SQFT

108.80 108.8035.00 35.00

143.80 7.19 21.57 172.56 cuft

93.99 105.7436.00 40.50

146.24 7.31 21.94 175.48 cuft

93.99 70.4936.00 36.00

106.49 5.32 15.97 127.79 RFT

93.99 39.4815.00 15.00

54.48 2.72 8.17 65.37 RFT

93.99 23.5025.00 25.00

48.50 2.42 7.27 58.20 RFT

93.99 10.2410.00 10.00

20.24 1.01 3.04 24.28 RFT

93.99 15.0420.00 20.00

35.04 1.75 5.26 42.05 SQFT

93.99 15.0430.00 30.00

45.04 2.25 6.76 54.05 SQFT

93.99 62.1030.00 30.0015.00 15.00

107.10 5.35 16.06 128.52 RFT

4.00 4600.00275.00 825.0040.00 756.005.00 500.00

66.81 3.34 10.02 80.17 SQFT

6.90 3450.00275.00 687.5040.00 630.004.50 450.00

52.18 2.61 7.83 62.61 SQFT

4.00 2200.00275.00 618.7540.00 567.004.00 400.00

37.86 1.89 5.68 45.43 SQFT

275.00 687.5040.00 551.254.00 400.00

16.39 0.82 2.46 19.67 SQFT

275.00 687.5040.00 551.254.00 400.001.00 100.00

17.39 0.87 2.61 20.87 SQFT

60.00 6000.00275.00 1100.0050.00 30.0040.00 1050.0014.00 1400.00

95.80 4.79 14.37 114.96 SQFT

40.00 4000.00275.00 550.0050.00 30.0040.00 1050.0014.00 1400.00

70.30 3.52 10.55 84.36 SQFT

#REF! #REF!275.00 550.0050.00 100.0040.00 0.0010.00 1000.00

#REF! #REF! #REF! #REF! SQFT

#REF! #REF!275.00 275.0050.00 50.0040.00 0.006.00 600.00

#REF! #REF! #REF! #REF! RFT

Sr.No. ITEM No. L B W/D QTY. UNIT1 EXCAVATION IN SOIL

FOUNDATION 12 4 5 6 1440PLINTH BEAM 2 21 2 2 168

6 5.5 2 2 1320

1740 CUFTBACK FILLING

1 13.5 52 1 7020

702 CUFT2 P.C.C.

FOUNDATION 12 4 5 240PLINTH BEAM 2 46 1.5 138

6 13.5 1.5 121.5FLOOR 1 49 13.5 661.5

1161 CUFT

3 FOOTING 12 3 4 1.5 216216 CUFT

3 COLUMN 12 23 2766 16 96

372 CUFT

4 PLINTH BEAM 2 46 926 13.5 81

173 CUFT

4 GF BEAM 2 46 926 13.5 811 43 43

FF BEAM 2 46 926 13.5 811 43 43

SF BEAM 1 40 40BALCONY 6 4 24

496 CUFT

4 SLAB 2 13.5 52 14041 13.5 20.5 276.75

1680.75 CUFT

4 LINTEL 1 84 84

84 CUFT

4 SILL 1 84 84

84 CUFT

4 STAIRCASE 1 87 87

87 RFT

5 6"MASONARY 2 46 16.5 15182 10.5 8.5 178.52 22 8.5 3742 10.5 8.5 178.5

PARAPET 1 131 3 3932642 CUFT

4"MASONARY4 13.5 8.5 4591 13.5 8.5 114.75

573.75 CUFT

INTERNAL PLASTERING2 52 18 1872

10 13.5 9.5 1282.5FF 2 22 9.5 418

4 13.5 9.5 5131 1000 1000

5085.5 CUFT

EXTERNAL PLASTERING2 55 18 19802 13.5 10 270

FF 2 22 10 4402 13.5 9.5 256.51 131 6 786

3732.5 CUFT

VETRIFIED FLOORING 1 1000 10001000 CUFT

GLAZED 1 400 400400 CUFT

STAIR TAPPA 30 1 3 90

90 SQFT

WATERPROOFING 1 1100 SQFT

SKIRTING 1 250 250250 CUFT

DOORS3' 5 52.5' 3 35' 3 3W 50 50

STEEL 1700 2 3400

ELECTRICAL WORK 1000PLUMBING WORK 1000BOTH CONNECTION 2CORPORATION 1000BORING 1

RCC 37% 1050000 388500 406500.00MASONARY 24.1% 1050000 253050 234800PLUMBING 4.6% 1050000 48300ELECTRICAL 5.6% 1050000 58800WATERPROOFING 3.7% 1050000 38850DOORS & WINDOW 2.8% 1050000 29400 97500TILING 11.1% 1050000 116550 135000DEPARTMENT 4.6% 1050000 48300OTHERS 1.9% 1050000 19950

RATE AMOUNT152632.136

7.20 12528.00

22.00 15444.00

0.00 0.00

172.56 37272.22

175.48 65280.29

127.79 22107.63

191364.11

127.79 63383.72

65.37 109871.08

58.20 4888.51

24.28 2039.72

128.52 11181.06

191480.51

62.61 165415.62

45.43 26064.89

177884.97

19.67 100006.36

20.87 77878.61

114.96 114960.00 #REF!

#REF! #REF!

100.00 9000.00

25 27500.00

#REF! #REF!

85000.007500.00 37500.00

5500 16500.007000 21000.00

200 10000.00

40 136000.00 136000.00

40 40000.00 150000.0045 45000.00

10000 20000.0025 25000.00

20000

#REF! #REF!

100 50 500010 200 2000

12000