You are on page 1of 59

192730716.xls.

ms_office

Name of Work

"CONSTRUCTION OF PROPOSED CIVIL WORK FOR 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

RATE ANALYSIS

Construction Agency

SHREEHARI ASSOCIATES (P) LTD


SAPL

SHREEHARI
ASSOCIATES (P) LTD

1' Sai Vrindavan, Nr. Mahanubhav Ashram, Paithan Road, Aurangabad-431005 T-(0240) 2376648/9, F-(0240) 376656 e- project.planning@sapl.biz

Shreehari Associates (P) Ltd.

Page 1 of 59

Shreehari Associates (P) Ltd.


Project: "Construction of Proposed Spinning Mill at Barshi, Dist. Solapur"

Basic Rate Considered


Sr No. Item Description 1 2 3 4 5 6 7 8 9 10 11 12 13 a b c d Cement Steel -TMT Structural Steel Brick Rubble Aggregate (40/60/80MM) Aggregate (20MM) Aggregate (10MM) Crushed Sand / Natural Sand Color Ceramic tiles (30cm x30cmx8cm) Color Ceramic tiles (30cm x20cmx8cm) Vetrified Tiles (60cm x 60cm) Kota Stone 25-30mm Thk Cement Mortar (1:6) Cement Mortar (1:5) Cement Mortar (1:4) Cement Mortar (1:3) Unit Bag. MT MT Nos Cum Cum Cum Cum Cum Nos Nos Nos Sq.M. Cum Cum Cum Cum Rate (Rs.) Remarks As per agreement As per agreement As per agreement Current Market Rates Current Market Rates Current Market Rates Current Market Rates Current Market Rates Current Market Rates Current Market Rates Current Market Rates Current Market Rates Current Market Rates Separate analysis attached Separate analysis attached Separate analysis attached Separate analysis attached

4.00 400.00 550.00 600.00 650.00 750.00 30.00 22.00 160.00 550.00 2,100.00 2,100.00 2,100.00 2,100.00

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 3 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates SWITCH YARD Item No 6 a Item Description: Unloading , Cutting, bending, binding, laying, transporting and fixing in position at any levels reinforcement bars for all concrete works including 16 gauge annealed M.S. wire, spacer blocks of C.M. 1:2 with embedded binding wire of suitable length, protective coat of neat cement slurry to be applied as per Engineer-in-charge etc. complete. Only Authorised Lap & Chairs will be measured & paid. Mild steel as mentioned in Approved make Rate Analysis for 1 MT Component Rate Unit Quantity Amount

1 Material Steel Cutting Machine Bar Bending Machine 2 Labour Cutting Charges Fixing Charges Labour for Shifting 3 Other Expenditure Unloading Charges Scrap Loading Charges A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED 200.00 370.00 Day Day 0.50 0.50 100.00 185.00

3.50 3.50 300.00

Kg. Kg. Day LS LS

1,070.00 1,070.00 3.00

3,745.00 3,745.00 900.00 500.00 100.00 9,275.00 1,391.25 1,391.25

15%

As per Agreement Rs./Cum Rs./Cum 10,666.25 10,000.00

C G H

SAPL

Page 4 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

Item No 6 b Item Description: Unloading , Cutting, bending, binding, laying, transporting and fixing in position at any levels reinforcement bars for all concrete works including 16 gauge annealed M.S. wire, spacer blocks of C.M. 1:2 with embedded binding wire of suitable length, protective coat of neat cement slurry to be applied as per Engineer-in-charge etc. complete. Only Authorised Lap & Chairs will be measured & paid. HYSD bars Rate Analysis for 1 MT Component Rate Unit Quantity Amount 1 Material Steel Cutting Machine Bar Bending Machine 2 Labour Cutting Charges Fixing Charges Labour for Shifting 3 Other Expenditure Unloading Charges Scrap Loading Charges A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED 4.00 4.00 300.00 Kg. Kg. Day LS LS 1,070.00 1,070.00 3.00 4,280.00 4,280.00 900.00 200.00 50.00 9,990.00 1,498.50 499.50 1,998.00

200.00 360.00

Day Day

0.50 0.50

100.00 180.00

15% 5%

As per Agreement Rs./Cum Rs./Cum 11,988.00 12,500.00

C G H

SAPL

Page 5 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 6 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 7 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 8 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 9 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 10 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 11 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 12 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 13 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 14 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 15 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 16 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 17 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 18 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 19 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 20 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 21 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR SUBCONTRACT OF GENERAL CIVIL WORK FOR PROPOSED 400/132 KV SWITCH YARD & ITS ASSOCIATED WORKS FOR SOLAPUR THERMAL POWER PROJECT OF NTPC AT SOLAPUR ON BEHALF ABB LIMITED VADODARA.

Rate Analysis-Proposed Rates

SAPL

Page 22 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates

SAPL

Page 23 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates 1 Item No Item Description: Providing and laying controlled Reinforced Cement Concrete of M20 grade with 20mm down size graded crushed stone aggregates for all elements including scaffolding, opening, recesses, chamfering, finishing top surfaces, vibrating, machine mixing tamping, curing etc.complete as per the specifications, drawing and instruction of Engineer-in-charge (( Cement & Reinforcing steel shall be supplied free of cost by ABB ) Concrete shall be finished to the true line, level & as per tolerances required.) Rate Analysis for 1 Cum Component Rate Unit Quantity Amount 1 Material Cement Aggregate 20MM Natural Sand 2 Labour Coolie Mason Mixer Operator 3 Other Expenditure Formwork/Scaffolding Curing & Watering Transmit Mixer Charges A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit)

305.00 1,024.00 1,766.00

Bag Cum Cum

7.60 0.86 0.43

2,318.00 880.64 759.38 125.00 100.00 10.00 1,440.00 40.00 160.00 5,833.02 874.95 50.00 874.95 583.30 583.30

250.00 500.00 200.00 180.00

Day Day Day

0.50 0.20 0.05 8.00 1.00

Sq.M. Lumsump 160.00 Cum

15% LS

10%

C G

Rs./Cum

7,291.28

SAPL

Page 24 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates 2 Item No Item Description:Providing and constructing cast in situ precast cover for cable trenches etc. of different size of M25 grade concrete with finishing top surface, curing by making necessary platform etc. Precast cover should be vibrated with surface vibrator for attaining proper finish of concrete surface. The rate should be inclusive of shuttering , placing, lifting hook, laying as per instruction of Engineer in charge. Rate Analysis for 1 Cum Component Rate Unit Quantity Amount 1 Material Cement Aggregate Crushed Sand / Natural Sand 2 Labour Coolie Mason Mixer Operator 3 Other Expenditure Formwork/Scaffolding Curing & Watering Transmit Mixer Charges A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit)

305.00 1,060.00 1,908.00

Cum Cum Cum

8.50 0.86 0.43

2,592.50 911.60 820.44 125.00 100.00 10.00 1,440.00 40.00 160.00 6,199.54 929.93 50.00 979.93 619.95 619.95

250.00 500.00 200.00 180.00

Day Day Day

0.50 0.20 0.05 8.00 1.00

Sq.M. Lumsump 160.00 Cum

15%

10%

C G

Rs./Cum

7,799.43

SAPL

Page 25 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates

Item No Item Description:Providing and placing steel inclusing Unloading , Cutting, bending, binding, laying, transporting and fixing in position at any levels reinforcement bars for all concrete works including as per Engineer-in-charge etc. complete. Rate Analysis for 1 MT Component Rate Unit Quantity Amount 1 Material Steel (TMT-ISI) Steel Cutting Machine Bar Bending Machine 2 Labour Cutting Charges Fixing Charges Labour for Shifting 3 Other Expenditure Unloading Charges Scrap Loading Charges A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit)

43976 160.00 370.00

MT Day Day

1.00 0.50 0.50

43,976.00 80.00 185.00

3.50 3.50 300.00

Kg. Kg. Day LS LS

1,070.00 1,070.00 3.00

3,745.00 3,745.00 900.00 150.00 25.00 52,806.00 7,920.90 7,920.90

15%

10%

C G

5,280.60 5,280.60 Rs./MT 66,007.50

SAPL

Page 26 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates Item No Item Description: Providing, mixing and laying plain cement concrete M-10 with 25 to 35 mm nominal size graded aggregates of approved quality as a levelling course, under floor as sub base , for foundation etc. including ramming, levelling, curing etc. complete at any level Rate Analysis for 1 Cum Component Rate Unit Quantity Amount 1 Material Cement Aggregate Crushed Sand / Natural Sand 2 Labour Coolie Mason Mixer Operator 3 Other Expenditure Curing & Watering Transmit Mixer Charges Batching Plant Charges A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit)

305.00 1,060.00 1,908.00

Cum Cum Cum

4.42 0.80 0.60

1,348.10 848.00 1,144.80 125.00 100.00 10.00 40.00 150.00 3,765.90 564.89 50.00 614.89 376.59 376.59

250.00 500.00 200.00

Day Day Day Lumsump Cum

0.50 0.20 0.05

150.00

1.00

15%

10%

C G

Rs./Cum

4,757.38

SAPL

Page 27 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates

Item Description:.Providing and applying 12mm thick smooth cement plaster at all heights and below plinth in C.M. 1:6 to walls, beams, column, drain, bends, moulds, grooves, pattas and drip course to all brick and RCC surfaces including raking joints,scaffolding, curing finishing smooth. The plaster shall be rubbed with "Iron Plate" till the surface shows cement paste in line level complete as directed. Rate Analysis for 1 Sq.M. Component Rate Unit Quantity Amount 1 Material Cement Mortar (1:4) GI Chiken Mesh 2 Labour Bhisti Mason 3 Other Expenditure Formwork/Scaffolding Water Charges/ Curing A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

1,200.00 12.00

Cum Sq.M.

0.0150 0.25

250.00 200.00

Day Day

0.15 0.25

Lumsump

18.00 3.00 37.50 50.00 5.00 5.00 118.50 17.78 17.78

15%

As per Agreement Rs./Sq.M. Rs./Sq.M. 136.28 100.00

C G H

SAPL

Page 28 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates

Item No E 7.00 Item Description: Providing and fixing 300mm x 300mm x 7.3 mm thick heavy duty Ceramic tiles (Matt finish) of "NITCO" or "BELL" make in flooring & skirting / dado including laying over 12mm thick C.M. 1:3 mix bed to proper level or slope and and jointed with grey cement slurry @ 3.3 Kg/ Sqm including pointing in white cement mixed with matching colour pigment etc. complete. ( Rate shall be inclusive of backing coat of cement plaster wherever required) Basic rate of tiles shall be Rs.450/ sqm

Component 1 Material Colour Ceramic tiles (30cm x20cm) including wastages 10 mm thk. Cement Mortar 1:3 with coarse sand Mortar for pointing with white cement Cement for slurry over bed @ 3.3 kg/sq.m 2 Labour Bhisti Mason 3 Other Expenditure

Rate

Unit

Rate Analysis for 1 Sq.M. Quantity Amount

22.00 1,221.00 1.67

Nos Cum 1 time Bags

17.00 0.01 15.55 0.07

374.00 14.65 25.97 140.00 225.00 779.62 116.94 15.00 131.94

350.00 225.00

Day Day

0.40 1.00

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

15%

As per Agreement Rs./Sq.M. Rs./Sq.M. 911.56 900.00

C G H

SAPL

Page 29 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates E Item No E 2a Item Description: Providing & laying 1st quality of Marbogranite vitrified tiles of 600 x 600mm size of 9 mm thk, approved make, colour and shade (50% premium & 50% nonpremium colours) in flooring over min. 41 mm thick bed of CM 1:4 and jointing with Grey cement slurry @ 3.3 kg per Sqmt incl. pointing in white cement mixed with pigment of matching colour at all levels and all heights etc complete. Basic rate Rs. 750 / sqm Rate Analysis for 1 Sq.M. Quantity Amount

Component 1 Material Vetrified Tiles (60cm x60cm) including wastages 10 mm thk. Cement Mortar 1:3 with coarse sand Mortar for pointing with white cement Cement for slurry over bed @ 3.3 kg/sq.m 2 Labour Bhisti Mason 3 Other Expenditure

Rate

Unit

220.00 2,100.00 3.50

Nos Cum 1 time Bags

3.00 0.01 15.55 0.07

660.00 25.20 54.43 175.00 375.00 1,289.63 193.44 30.00 223.44

350.00 250.00

Day Day

0.50 1.50

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

15%

As per Agreement Rs./Sq.M. Rs./Sq.M. 1,513.07 1,500.00

C G H

SAPL

Page 30 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates G Item No G 6.00 Item Description:Providing and laying water proofing treatment over flat RCC roof & to vertical surface of parapet wall upto 300 mm high as per drawing shall be done including fillets at juction of roof & vertical walls with M-15 grade concrete finished with 12 mm thick CM 1:4 ( only plan area to be taken for measurement purpose ) as per following layer Rate Analysis for 1 Sq.M. Quantity Amount

Component 1 Material Brick Bats Morter (1:5) Cement for Slury 2 Labour Mason Bhistri 3 Other Expenditure Waterproofing Chemical A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

Rate

Unit

3.50 2,700.00 300.00 350.00 250.00

Sqm % Bags Day Day

58.00 0.03 0.30 0.20 0.30

203.00 81.00 90.00 70.00 75.00

Lumsump

10.00 529.00

15%

79.35 50.00 129.35 42.32 42.32 Rs./Sq.M. Rs./Sq.M. 700.67 700.00

8%

C G H

SAPL

Page 31 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 15 a Item Description:Providing and fixing concealed GI 'B'' class water supply pipe line of "Jindal" make & of following diameters at all levels, including providing & fixing C.P. disc & nipple plug to seal provisional plumbing line outlets with all necessary specials of "R" brand, excavation and refilling the trenches, cutting floors, making hole in RCC/ Brick work and finishing & making good after work etc. including wrapping of layer of polythene sheet over a coat of bituminous paint, hydro test complete as directed by engineer in charge. for 15mm dia pipe Component 1 Material Cost of Pipe Rate Unit Rate Analysis for 1 RM Quantity Amount

115.00

RM

1.00

2 Labour Cutting, Fitting Charges

40.00

RM

1.00

115.00 40.00 -

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

155.00 10% 15.50 5.00 20.50 12.40 12.40 Rs./RM Rs./RM 187.90 185.00

8%

C G H

SAPL

Page 32 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 15 b Item Description:Providing and fixing concealed GI 'B'' class water supply pipe line of "Jindal" make & of following diameters at all levels, including providing & fixing C.P. disc & nipple plug to seal provisional plumbing line outlets with all necessary specials of "R" brand, excavation and refilling the trenches, cutting floors, making hole in RCC/ Brick work and finishing & making good after work etc. including wrapping of layer of polythene sheet over a coat of bituminous paint, hydro test complete as directed by engineer in charge. for 25mm dia pipe Rate Analysis for 1 RM Component Rate Unit Quantity Amount 1 Material Cost of Pipe

130.00

RM

1.00

2 Labour Cutting, Fitting Charges

40.00

RM

1.00

130.00 40.00 -

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

170.00 10% 17.00 5.00 22.00 13.60 13.60 Rs./RM Rs./RM 205.60 200.00

8%

C G H

SAPL

Page 33 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 15 c Item Description:Providing and fixing concealed GI 'B'' class water supply pipe line of "Jindal" make & of following diameters at all levels, including providing & fixing C.P. disc & nipple plug to seal provisional plumbing line outlets with all necessary specials of "R" brand, excavation and refilling the trenches, cutting floors, making hole in RCC/ Brick work and finishing & making good after work etc. including Rate Analysis for 1 RM Component Rate Unit Quantity Amount 1 Material Cost of Pipe

150.00

RM

1.00

2 Labour Cutting, Fitting Charges

60.00

RM

1.00

150.00 60.00 -

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

210.00 10% 21.00 5.00 26.00 16.80 16.80 Rs./RM Rs./RM 252.80 250.00

8%

C G H

SAPL

Page 34 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 15 d Item Description:Providing and fixing concealed GI 'B'' class water supply pipe line of "Jindal" make & of following diameters at all levels, including providing & fixing C.P. disc & nipple plug to seal provisional plumbing line outlets with all necessary specials of "R" brand, excavation and refilling the trenches, cutting floors, making hole in RCC/ Brick work and finishing & making good after work etc. including wrapping of layer of polythene sheet over a coat of bituminous paint, hydro test complete as directed by engineer in charge. for 40mm dia pipe Rate Analysis for 1 RM Component Rate Unit Quantity Amount 1 Material Cost of Pipe

200.00

RM

1.00

2 Labour Cutting, Fitting Charges

100.00

RM

1.00

200.00 100.00 -

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

300.00 10% 30.00 10.00 40.00 24.00 24.00 Rs./RM Rs./RM 364.00 350.00

8%

C G H

SAPL

Page 35 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 15 e Item Description:Providing and fixing concealed GI 'B'' class water supply pipe line of "Jindal" make & of following diameters at all levels, including providing & fixing C.P. disc & nipple plug to seal provisional plumbing line outlets with all necessary specials of "R" brand, excavation and refilling the trenches, cutting floors, making hole in RCC/ Brick work and finishing & making good after work etc. including Rate Analysis for 1 RM Component Rate Unit Quantity Amount 1 Material Cost of Pipe

280.00

RM

1.00

2 Labour Cutting, Fitting Charges

150.00

RM

1.00

280.00 150.00 -

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

430.00 10% 43.00 10.00 53.00 34.40 34.40 Rs./RM Rs./RM 517.40 500.00

8%

C G H

SAPL

Page 36 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 1 Item Description:Providing and fixing White Orissa type W.C. pan of "CERA" make (no. 2071) of size 580 x 440 mm with `P' or 'S' trap (No. 9002). The rate shall include concealed flush cock with necessary inlet connection upto flush cock and outlet connections in concealed manner ,cutting and making good floor etc. complete. Rate Analysis for 1 No Component Rate Unit Quantity Amount 1 Material Pan

3,500.00

Nos

1.00

3,500.00

2 Labour Fitting Charges

900.00

No

1.00

900.00

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

4,400.00 10% 440.00 47.02 487.02 352.00 352.00 Rs./No Rs./No 5,239.02 5,200.00

8%

C G H

SAPL

Page 37 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 2 Item Description:Providing and fixing glazed earthenware White Wall Hung European type standard WC pan of "Cera" make (no. 2045) with pair of CI chair brackets, white solid plastic seat cover (no. 2345 ) , CP brass hinges and rubber buffers, 25mm concealed Flush cock , 15mm concealed stop cock of "Jaquar" make, C.P. flanges, necessary fastner & fixing , cutting and making good the walls and floors where required, all complete. Rate Analysis for 1 No Component Rate Unit Quantity Amount 1 Material Cost of Pan

3,200.00

Nos

1.00

2 Labour Fitting Charges

700.00

No

1.00

3,200.00 700.00 -

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

3,900.00 10% 390.00 60.00 450.00 312.00 312.00 Rs./No Rs./No 4,662.00 4,700.00

8%

C G H

SAPL

Page 38 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 6 Item Description:Providing & fixing in position S.S. towel rail of approved make of 600mm length, 20mm dia. With a pair of brackets or flanges fixed to wall with necessary screws, plugs etc. all as specified & directed. Rate Analysis for 1 No Quantity Amount

Component 1 Material 20 mm NB x 600 mm. long S.S. towel rail.

Rate

Unit

420.00

Nos

1.00

420.00 100.00 -

2 Labour Fitting Charges

100.00

No

1.00

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

520.00 10% 52.00 11.00 63.00 41.60 41.60 Rs./No Rs./No 624.60 625.00

8%

C G H

SAPL

Page 39 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates

SAPL

Page 40 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates 1 Item No Item Description: Providing and laying controlled Reinforced Cement Concrete of M20 grade with 20mm down size graded crushed stone aggregates for all elements including scaffolding, opening, recesses, chamfering, finishing top surfaces, vibrating, machine mixing tamping, curing etc.complete as per the specifications, drawing and instruction of Engineer-in-charge (( Cement & Reinforcing steel shall be supplied free of cost by ABB ) Concrete shall be finished to the true line, level & as per tolerances required.) Rate Analysis for 1 Cum Component Rate Unit Quantity Amount 1 Material Cement Aggregate 20MM Natural Sand 2 Labour Coolie Mason Mixer Operator 3 Other Expenditure Formwork/Scaffolding Curing & Watering Transmit Mixer Charges A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit)

305.00 1,060.00 1,555.00

Bag Cum Cum

7.60 0.86 0.43

2,318.00 911.60 668.65 125.00 100.00 10.00 1,440.00 40.00 160.00 5,773.25 865.99 50.00 865.99 577.33 577.33

250.00 500.00 200.00 180.00

Day Day Day

0.50 0.20 0.05 8.00 1.00

Sq.M. Lumsump 160.00 Cum

15% LS

10%

C G

Rs./Cum

7,216.56

SAPL

Page 41 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates 2 Item No Item Description:Providing and constructing cast in situ precast cover for cable trenches etc. of different size of M25 grade concrete with finishing top surface, curing by making necessary platform etc. Precast cover should be vibrated with surface vibrator for attaining proper finish of concrete surface. The rate should be inclusive of shuttering , placing, lifting hook, laying as per instruction of Engineer in charge. Rate Analysis for 1 Cum Component Rate Unit Quantity Amount 1 Material Cement Aggregate Crushed Sand / Natural Sand 2 Labour Coolie Mason Mixer Operator 3 Other Expenditure Formwork/Scaffolding Curing & Watering Transmit Mixer Charges A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit)

305.00 1,060.00 1,908.00

Cum Cum Cum

8.50 0.86 0.43

2,592.50 911.60 820.44 125.00 100.00 10.00 1,440.00 40.00 160.00 6,199.54 929.93 50.00 979.93 619.95 619.95

250.00 500.00 200.00 180.00

Day Day Day

0.50 0.20 0.05 8.00 1.00

Sq.M. Lumsump 160.00 Cum

15%

10%

C G

Rs./Cum

7,799.43

SAPL

Page 42 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates

Item No Item Description:Providing and placing steel inclusing Unloading , Cutting, bending, binding, laying, transporting and fixing in position at any levels reinforcement bars for all concrete works including as per Engineer-in-charge etc. complete. Rate Analysis for 1 MT Component Rate Unit Quantity Amount 1 Material Steel (TMT-ISI) Steel Cutting Machine Bar Bending Machine 2 Labour Cutting Charges Fixing Charges Labour for Shifting 3 Other Expenditure Unloading Charges Scrap Loading Charges A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit)

43976 160.00 370.00

MT Day Day

1.00 0.50 0.50

43,976.00 80.00 185.00

3.50 3.50 300.00

Kg. Kg. Day LS LS

1,070.00 1,070.00 3.00

3,745.00 3,745.00 900.00 150.00 25.00 52,806.00 7,920.90 7,920.90

15%

10%

C G

5,280.60 5,280.60 Rs./MT 66,007.50

SAPL

Page 43 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates

Item Description:.Providing and applying 12mm thick smooth cement plaster at all heights and below plinth in C.M. 1:6 to walls, beams, column, drain, bends, moulds, grooves, pattas and drip course to all brick and RCC surfaces including raking joints,scaffolding, curing finishing smooth. The plaster shall be rubbed with "Iron Plate" till the surface shows cement paste in line level complete as directed. Rate Analysis for 1 Sq.M. Component Rate Unit Quantity Amount 1 Material Cement Mortar (1:4) GI Chiken Mesh 2 Labour Bhisti Mason 3 Other Expenditure Formwork/Scaffolding Water Charges/ Curing A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

1,200.00 12.00

Cum Sq.M.

0.0150 0.25

250.00 200.00

Day Day

0.15 0.25

Lumsump

18.00 3.00 37.50 50.00 5.00 5.00 118.50 17.78 17.78

15%

As per Agreement Rs./Sq.M. Rs./Sq.M. 136.28 100.00

C G H

SAPL

Page 44 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates

Item No E 7.00 Item Description: Providing and fixing 300mm x 300mm x 7.3 mm thick heavy duty Ceramic tiles (Matt finish) of "NITCO" or "BELL" make in flooring & skirting / dado including laying over 12mm thick C.M. 1:3 mix bed to proper level or slope and and jointed with grey cement slurry @ 3.3 Kg/ Sqm including pointing in white cement mixed with matching colour pigment etc. complete. ( Rate shall be inclusive of backing coat of cement plaster wherever required) Basic rate of tiles shall be Rs.450/ sqm

Component 1 Material Colour Ceramic tiles (30cm x20cm) including wastages 10 mm thk. Cement Mortar 1:3 with coarse sand Mortar for pointing with white cement Cement for slurry over bed @ 3.3 kg/sq.m 2 Labour Bhisti Mason 3 Other Expenditure

Rate

Unit

Rate Analysis for 1 Sq.M. Quantity Amount

22.00 1,221.00 1.67

Nos Cum 1 time Bags

17.00 0.01 15.55 0.07

374.00 14.65 25.97 140.00 225.00 779.62 116.94 15.00 131.94

350.00 225.00

Day Day

0.40 1.00

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

15%

As per Agreement Rs./Sq.M. Rs./Sq.M. 911.56 900.00

C G H

SAPL

Page 45 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates E Item No E 2a Item Description: Providing & laying 1st quality of Marbogranite vitrified tiles of 600 x 600mm size of 9 mm thk, approved make, colour and shade (50% premium & 50% nonpremium colours) in flooring over min. 41 mm thick bed of CM 1:4 and jointing with Grey cement slurry @ 3.3 kg per Sqmt incl. pointing in white cement mixed with pigment of matching colour at all levels and all heights etc complete. Basic rate Rs. 750 / sqm Rate Analysis for 1 Sq.M. Quantity Amount

Component 1 Material Vetrified Tiles (60cm x60cm) including wastages 10 mm thk. Cement Mortar 1:3 with coarse sand Mortar for pointing with white cement Cement for slurry over bed @ 3.3 kg/sq.m 2 Labour Bhisti Mason 3 Other Expenditure

Rate

Unit

220.00 2,100.00 3.50

Nos Cum 1 time Bags

3.00 0.01 15.55 0.07

660.00 25.20 54.43 175.00 375.00 1,289.63 193.44 30.00 223.44

350.00 250.00

Day Day

0.50 1.50

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

15%

As per Agreement Rs./Sq.M. Rs./Sq.M. 1,513.07 1,500.00

C G H

SAPL

Page 46 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates G Item No G 6.00 Item Description:Providing and laying water proofing treatment over flat RCC roof & to vertical surface of parapet wall upto 300 mm high as per drawing shall be done including fillets at juction of roof & vertical walls with M-15 grade concrete finished with 12 mm thick CM 1:4 ( only plan area to be taken for measurement purpose ) as per following layer Rate Analysis for 1 Sq.M. Quantity Amount

Component 1 Material Brick Bats Morter (1:5) Cement for Slury 2 Labour Mason Bhistri 3 Other Expenditure Waterproofing Chemical A Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

Rate

Unit

3.50 2,700.00 300.00 350.00 250.00

Sqm % Bags Day Day

58.00 0.03 0.30 0.20 0.30

203.00 81.00 90.00 70.00 75.00

Lumsump

10.00 529.00

15%

79.35 50.00 129.35 42.32 42.32 Rs./Sq.M. Rs./Sq.M. 700.67 700.00

8%

C G H

SAPL

Page 47 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 15 a Item Description:Providing and fixing concealed GI 'B'' class water supply pipe line of "Jindal" make & of following diameters at all levels, including providing & fixing C.P. disc & nipple plug to seal provisional plumbing line outlets with all necessary specials of "R" brand, excavation and refilling the trenches, cutting floors, making hole in RCC/ Brick work and finishing & making good after work etc. including wrapping of layer of polythene sheet over a coat of bituminous paint, hydro test complete as directed by engineer in charge. for 15mm dia pipe Component 1 Material Cost of Pipe Rate Unit Rate Analysis for 1 RM Quantity Amount

115.00

RM

1.00

2 Labour Cutting, Fitting Charges

40.00

RM

1.00

115.00 40.00 -

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

155.00 10% 15.50 5.00 20.50 12.40 12.40 Rs./RM Rs./RM 187.90 185.00

8%

C G H

SAPL

Page 48 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 15 b Item Description:Providing and fixing concealed GI 'B'' class water supply pipe line of "Jindal" make & of following diameters at all levels, including providing & fixing C.P. disc & nipple plug to seal provisional plumbing line outlets with all necessary specials of "R" brand, excavation and refilling the trenches, cutting floors, making hole in RCC/ Brick work and finishing & making good after work etc. including wrapping of layer of polythene sheet over a coat of bituminous paint, hydro test complete as directed by engineer in charge. for 25mm dia pipe Rate Analysis for 1 RM Component Rate Unit Quantity Amount 1 Material Cost of Pipe

130.00

RM

1.00

2 Labour Cutting, Fitting Charges

40.00

RM

1.00

130.00 40.00 -

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

170.00 10% 17.00 5.00 22.00 13.60 13.60 Rs./RM Rs./RM 205.60 200.00

8%

C G H

SAPL

Page 49 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 15 c Item Description:Providing and fixing concealed GI 'B'' class water supply pipe line of "Jindal" make & of following diameters at all levels, including providing & fixing C.P. disc & nipple plug to seal provisional plumbing line outlets with all necessary specials of "R" brand, excavation and refilling the trenches, cutting floors, making hole in RCC/ Brick work and finishing & making good after work etc. including Rate Analysis for 1 RM Component Rate Unit Quantity Amount 1 Material Cost of Pipe

150.00

RM

1.00

2 Labour Cutting, Fitting Charges

60.00

RM

1.00

150.00 60.00 -

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

210.00 10% 21.00 5.00 26.00 16.80 16.80 Rs./RM Rs./RM 252.80 250.00

8%

C G H

SAPL

Page 50 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 15 d Item Description:Providing and fixing concealed GI 'B'' class water supply pipe line of "Jindal" make & of following diameters at all levels, including providing & fixing C.P. disc & nipple plug to seal provisional plumbing line outlets with all necessary specials of "R" brand, excavation and refilling the trenches, cutting floors, making hole in RCC/ Brick work and finishing & making good after work etc. including wrapping of layer of polythene sheet over a coat of bituminous paint, hydro test complete as directed by engineer in charge. for 40mm dia pipe Rate Analysis for 1 RM Component Rate Unit Quantity Amount 1 Material Cost of Pipe

200.00

RM

1.00

2 Labour Cutting, Fitting Charges

100.00

RM

1.00

200.00 100.00 -

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

300.00 10% 30.00 10.00 40.00 24.00 24.00 Rs./RM Rs./RM 364.00 350.00

8%

C G H

SAPL

Page 51 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 15 e Item Description:Providing and fixing concealed GI 'B'' class water supply pipe line of "Jindal" make & of following diameters at all levels, including providing & fixing C.P. disc & nipple plug to seal provisional plumbing line outlets with all necessary specials of "R" brand, excavation and refilling the trenches, cutting floors, making hole in RCC/ Brick work and finishing & making good after work etc. including Rate Analysis for 1 RM Component Rate Unit Quantity Amount 1 Material Cost of Pipe

280.00

RM

1.00

2 Labour Cutting, Fitting Charges

150.00

RM

1.00

280.00 150.00 -

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

430.00 10% 43.00 10.00 53.00 34.40 34.40 Rs./RM Rs./RM 517.40 500.00

8%

C G H

SAPL

Page 52 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 1 Item Description:Providing and fixing White Orissa type W.C. pan of "CERA" make (no. 2071) of size 580 x 440 mm with `P' or 'S' trap (No. 9002). The rate shall include concealed flush cock with necessary inlet connection upto flush cock and outlet connections in concealed manner ,cutting and making good floor etc. complete. Rate Analysis for 1 No Component Rate Unit Quantity Amount 1 Material Pan

3,500.00

Nos

1.00

3,500.00

2 Labour Fitting Charges

900.00

No

1.00

900.00

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

4,400.00 10% 440.00 47.02 487.02 352.00 352.00 Rs./No Rs./No 5,239.02 5,200.00

8%

C G H

SAPL

Page 53 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 2 Item Description:Providing and fixing glazed earthenware White Wall Hung European type standard WC pan of "Cera" make (no. 2045) with pair of CI chair brackets, white solid plastic seat cover (no. 2345 ) , CP brass hinges and rubber buffers, 25mm concealed Flush cock , 15mm concealed stop cock of "Jaquar" make, C.P. flanges, necessary fastner & fixing , cutting and making good the walls and floors where required, all complete. Rate Analysis for 1 No Component Rate Unit Quantity Amount 1 Material Cost of Pan

3,200.00

Nos

1.00

2 Labour Fitting Charges

700.00

No

1.00

3,200.00 700.00 -

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

3,900.00 10% 390.00 60.00 450.00 312.00 312.00 Rs./No Rs./No 4,662.00 4,700.00

8%

C G H

SAPL

Page 54 of 59

Shreehari Associates (P) Ltd.


Project: RATE ANALYSIS FOR PROJECT AT NASIK

Rate Analysis-Proposed Rates H Item No 6 Item Description:Providing & fixing in position S.S. towel rail of approved make of 600mm length, 20mm dia. With a pair of brackets or flanges fixed to wall with necessary screws, plugs etc. all as specified & directed. Rate Analysis for 1 No Quantity Amount

Component 1 Material 20 mm NB x 600 mm. long S.S. towel rail.

Rate

Unit

420.00

Nos

1.00

420.00 100.00 -

2 Labour Fitting Charges

100.00

No

1.00

3 Other Expenditure

Sub Total 1 Overheads & Profit Contractors Profit Overheads B Sub Total 1 Taxes Sub Total Grand Total (Rate per Unit) RATE PROPOSED

520.00 10% 52.00 11.00 63.00 41.60 41.60 Rs./No Rs./No 624.60 625.00

8%

C G H

SAPL

Page 55 of 59

Rate analysis forExcavator


SR.NO. 1 2 3 3 4 5 PARTICULARS diesel hydralic oil engine oil grease operator helper Unit Ltr gram grame grame Qty 25.00 300.00 150.00 200.00 1.00 1.00 RATE 54.00 0.50 0.50 0.50 60.09 28.00 Total AMOUNT 1,350.00 150.00 75.00 100.00 60.09 28.00 1,763.09 17.63 2.64 5.00 2.64 5.00 32.92 0.33

6 7 8 9 TOTAL

profit Maintenance Taxes Hore charges

20% LS 15%

Item No

3j Item Description: Providing, mixing and laying vibrating, curing plain / Reinforced cement concrete M:25Grade at any level with 20 mm and downsized aggregate for all types of works in foundation and superstructure, footings, raft beams, machinery foundations, columns, runners, coping, beam, walls, slabs, lintels, tie-beams, canopies, staircase, fins, ledge, any pattern & shapes etc. all including formwork, centering, staging, shuttering, bracing, propping and per the drawing, specification; but, excluding the cost of Reinforcement. (Minimum Cement Consumption should be 360 kg / Cumt ) Rate Analysis for 1 Cum Component Rate Unit Quantity Amount 1 Material Cement Aggregate Crushed Sand / Natural Sand 2 Labour Bhisti Mason 3 Other Expenditure Formwork/Scaffolding Curing & Watering Mixing Charges Sub Total 1 Overheads & Profit Contractors Profit Overheads Sub Total 1 Taxes Sub Total

As per Agreement 650.00 Cum 750.00 Cum

0.80 0.60

520.00 450.00

1.00 4.00

Day Day

350.00 240.00

250.00

Sq.M. Lumsump Cum

6.00

350.00 960.00 1,500.00 75.00 400.00 4,255.00 638.25 100.00 738.25

400.00

1.00

15%

As per Agreement Rs./Cum Rs./Cum 4,993.25 5,000.00

C G H

Grand Total (Rate per Unit) RATE PROPOSED

Item No Item Description: Providing, spraying and Injecting Chlorophysyphos / Lindane EC 20% or Biflex TC with 1% concentration or equivalent emulsifiable concentrates or approved chemical for pre constructional antitermite treatment so as to create a chemical barrier under and around the column pits, Wall trenches, basement Excavation, top surfaces of plinth filling, junction of wall and floor, along with external perimeter of the building, expansion joints, Surrounding of pipes and Conduits, etc. complete in accordance with IS 6313 Rate Analysis for 1 Sq.M. Component Area Unit Consumption Quantity Area Statement 1 Details of cost for 9 sqm of plinth area (i) Footing 1 no 1.5 x 1.5 2.25 Ltrs 1.20 2.70 = (ii) Footing Wall = 4 x 1.5 12.00 Ltrs 1.20 14.40 x2 (iii) Top surface of plinth fillings - 1x3x3 = Component 1 Machinery Chlorpyriphos 20% E.C. Rate 95.00 9.00 Ltrs 1.20 Total Quantity 5.58 10.80 27.90 Amount 530.10

Unit Ltrs

2 Labour Mason

210.00

Day

0.10

21.00

3 Other Expenditure A Sub Total 1 Overheads & Profit Contractors Profit Overheads Sub Total 1 Taxes Sub Total 551.10 15% 82.67 1.00 83.67

As per agreement

C G G H 7 Item No

Grand Total (Rate per Unit) Grand Total (Rate per Unit) RATE PROPOSED

Rs./9 Sq.M. 634.77 Rs./Sq.M. 70.53 Rs./Sq.M. 65.00

Item Description: Providing and laying Stone / Rubble Soling in single layer of 230 mm compacted thickness under floor, using 150 to 230 mm size stone, including filling voids with 75 mm down grade metal & small interstices filled with approved murrum & quarry spoils , blinding with Sand / stone dust, watering and consolidating with power roller as directed. First dry Rate Analysis for 1 Cum Component Rate Unit Quantity Amount

1 Material Metal Murrum 2 Labour Labour 3 Other Expenditure Water Tanker Soil Compactor Sub Total 1 Overheads & Profit Contractors Profit Overheads Sub Total 1 Taxes Sub Total

450.00 130.00

Cum cum

1.00 0.25

450.00 32.50

215.00

Day

0.20

43.00

750.00 850.00

Hr. Hr.

0.05 0.05

37.50 42.50 605.50 90.83 5.00 95.83

15%

As per agreement Rs./CUM Rs./Sq.M. 701.33 247.82

C G H

Grand Total (Rate per Unit) RATE PROPOSED