Analysis of Rate

1- Excavation in foundation in all type of soil in all material labor

T&P etc in all complete -------------------------------------------------------32.00/cum

2- 2- PCC 1:6:12 cement sand & stone ballast in all material labor
T&P etc in all complete material – cement 2.26 bag @ 241.00=544.66
F/Sand 0.50cum@373.00=186.50
40mm S/ballast 1.00cum@ 483.00=483.00
------------
1214.16/cum
Labour as per schedule 429.00/’’
1.5%W.A 18.21/’’
--------------
1661.37/’’
Say 1661.00/cum

3- Same as item no. 2 but 1:4:8 material-cement 3.46bag@241.00=833.86

F/Sand 0.50cum@373.00=186.50
40mm S/ballast 1.00cum@ 483.00=483.00
------------
1503.36/cum
Labour as per schedule 429.00/’’
1.5%W.A 18.21/’’
--------------
1950.57/’’
Say 1951.00/cum

4- P.C.C 1:2:4 with cement sand & stone ballast including all material labor
T&P etc in all complete material – cement 6.62 bag @ 241.00=1595.42
C/sand 0.45@428.00= 192.60
20 mm stone ballast 0.90@505.00= 454.50
2.5% wastage cement + Sand = 44.70
-----------------------
2771.22
Labour as per schedule 484.00
----------------
3255.22
1.5% W/A 48.82
10% C.P on labour 48.40
-----------------
3352.44/cum
Say 3352.00/cum

J.E RES A.E RES

5-R.C.C 1:1.5:3 with cement sand & stone ballast in foundation including all material
labour T&P etc comp.
Material -cement 8.68 @ 241.00 = 2091.88
C/S 0.45 @ 428.00 = 192.60
20 mm stone ballast 0.90@505.00 = 454.50
2.5% wastage C/S = 57.11
----------------------
(A) 2796.09
Labour as per schedule 794.00
---------------------
3590.09
Add 1.5% W/A 53.85
10% C.P on laour 79.40
--------------------
3723.34/cum
Say 3723.00/cum

6- Same as item no. 5 but beam & column in super structure material-as item no. 5(A)
2796.09/cum
Labour as per schedule 1882.00
---------------------
4678.09
Add 1.5% W/A 70.17
10% C.P on laour 188.20
--------------------
4936.46/cum
Say 4936.00/cum

7- Same as item no. 5 but lintel bend & S/Shad - material as item no. 5(A)
2796.09/cum
Labour as per schedule 992.00
---------------------
3788.09
Add 1.5% W/A 56.82
10% C.P on laour 99.20
--------------------
3944.11/cum
Say 3944.00/cum

8- Same as item no. 5 but in slab work - material as item no. 5(A)
2796.09/cum
Labour as per schedule 1246.00
---------------------
4042.09
J.E RES A.E RES
 B.F 4042.09
Add 1.5% W/A 60.63
10% C.P on laour 124.60
--------------------
4227.32/cum
Say 4227.00/cum

9- M100 brick masonry laid in 1:6 cement sand mortar in foundation

material – cement 1.26@241.00 303.66
brick 460 @ 2761.00 1270.06
F/S 0.27@373.00 100.71
------------------
(A) 1674.43
Labour as per schedule 271.00
------------------------
1945.43
1.5% W.A 29.18
10% C.P on labour 27.10
----------------
2001.71
Say 2002.00/cum

10- same as item no. 9 but in super structure material as item no. 9(A) 1674.43
Labour as per schedule 458.00
-----------------------
-
2132.43
1.5% W.A 31.68
10% C.P on labour 45.80
----------------
2210.21
Say 2210.00/cum

11- same as item no. 8 but ½ brick wall with 1:4 cement sand motar
material as item no. 9(A) 1674.43
labour as schedule 502.00
-----------------
2176.43
1.5% W.A 32.64
10% C.P on labour 50.20
Difference cement 1.85-1.26=0.59@241.00 142.15
----------------
2401.42
Say 2401.00/cum
J.E RES A.E RES

12-celling plaster/roof treatment with 1:3 cement sand mortar

Material – cement 0.13@241.00 = 31.33
F/S 0.014@373 = 5.22
Labour as per schedule = 48.00
---------------------
84.55
1.5% W.A 1.26
10% on labour 4.80
----------------------
90.61/sqm
Say 91.00/sqm

13- 12 mm thick 1:6 cement sand plaster in comp.

Material – cement 0.077@241.00 = 18.55
F/S 0.015@373 = 5.59
Labour as per schedule = 48.00
---------------------
72.14
1.5% W.A 1.08
10% on labour 4.80
----------------------
77.30/sqm
Say 77.00/sqm

14- MS iron work in plain work in all comp.

Material – Steel 1.05qtl@41.60 4368.00
Labour as per schedule 674.00
-----------------
5042.00
say 5042.00/qtl

15- MS iron work in heavy size section in comp.

Material steel 1.025@4230.00 4335.75
Labour as per schedule 1061.50
-----------------
5397.25
Say 5397.00/qtl

16- S/F sitaply shutter 35 mm thick ISI mark in all comp.

Material – sitaaply 1.00@764.00 764.00
Labour as schedule 123.20
--------------
887.20
Say 887.00/sqm
 J.E RES A.E RES

17- S/F 32 mm thick fully glazed seesam wood window shutter

Material – wood 0.035@35911.00 1256.88
Labour as schedule 310.20
Glass penal 1.40sqm @ 248.00 as Tnp Swan rate 347.20
--------------
1914.28
Say 1914.00/sqm

18- 20 mm thick 1:2 cement sand dedo/skalling in comp.

Material – cement 0.24@241.00 = 57.84
F/S 0.018@373 = 6.71
Labour as per schedule = 38.00
---------------------
102.55
1.5% W.A 1.53
10% on labour 3.80
----------------------
107.88/sqm
Say 108.00/sqm

19- 2.5 cm thick 1:2:4 over 7.5cm thick 1:6:12 cement sand and s/b
in flooring and apron in all comp.
Material - cement 0.364@241.00 87.72
F/S 0.036@373.00 13.42
C/S 0.011@428.00 4.70
40 mm S/B 0.075 @ 483.00 36.22
20 mm S/B 0.023@505.00 16.61
labour as per schedule 63.00
-----------------------------
221.67
1.5% W.A 30.32
10% c.p on labour 6.30
-----------------
228.31
Say 228.00 /sqm

20- 2.5 cm thick 1:2:4 cement concrete without base in comp.

Material - cement 0.26@241.00 62.66
C/S 0.017@428.00 4.27
20 mm S/B 0.33@505.00 16.66
labour as per schedule 40.00
-----------------------------
123.59
 J.E RES A.E RES
B.F 123.59
1.5% W.A 1.85
10% c.p on labour 4.00
-----------------
129.44
Say 129.00 /sqm

21- P/F glass strips in flooring rate 4.00

Labour as per schedule 5.00
--------------
9.00
Say 9.00/rmt

22-White washing 2 coat in comp. material 0.30 kg @6.00 1.80

Labour as per schedule 3.60
----------------
5.40
1.5% W.A 0.08
----------------
5.48
Say 5.50/sqm

23- Snowcem 2 coat over priming coat material–snowcem0.365@33.50 12.22

Labour as per schedule 13.82
------------
26.04
1.5% W.A 0.39
--------------
26.43
Say 26.40/sqm

24- Distemper 2 coat over priming coat material–Distemper1.35@33.50 45.22

Lime 1.00@6.00 6.00
----------------
51.22 /9.28
= 5.51

Labour as per schedule 16.50

------------
22.01
1.5% W.A 0.33
--------------
22.34
Say 22.30/sqm
 J.E RES A.E RES

25- Painting 2 coat over priming coat in copm.

Material – paint 0.12@138.00 16.56
Primer 0.075@94.00 7.05
-----------
23.61
Labour as per schedule 16.50
-----------
40.11
say 40.00/sqm

26- H.P stone filling in plinth in comp. rate as schedule 100.00/cum

27- Oxidized iron fitting in comp. rate as schedule 80.00/sqm

28- Mosquito proof jali in window in comp.

Material - seesam wood 0.0046@35911.00 165.19
Jali 1.15@60.00(M.R) 69.00
Labour as schedule 92.00
10% C.P 9.20
-------------- --
335.39
Say 335.00/sqm

29- S/F of white glazed tile in comp. in floor/wall taken 108.00/sqft

Material – 200X300 tile 168.00@17.60(Rate as M.R) 2956.80
Cement 3.20@241.00 771.20
C/S 0.34@428.00 145.52
White cement 1.00@460.00 (S.R) 460.00
Marble dust 1.63@30.00 (S.R) 48.90
--------------
4382.42
Labour as per schedule 935.00
------------------------
5317.42
Add 10% c.p 93.50
-------------------------
5410.92/108X10.76
=539.08
Say 539.00/sqm

30- Making drain along apron in comp.

1- E/B in foundation 1X1X1.00X0.38X0.28 = 0.106@32.00 3.40
2- PCC 1:4:8 1X1X0.38X0.10=0.038@1951.00 74.13
3- PCC 1:2:4 1X1X1.00X0.15X0.08=0.012@3352.00 40.22
 =117.35
J.E RES A.E RES
BF 117.35
4- M100 B/M laid 1:4 masonry1X2X1.00X0.10X0.115=0.023@2401.00 55.22
5-Plaster 1:6 cement sand motor 1X1X0.63=0.63@77.00 48.51
---------------
221.08
Say 221.00/rmt