You are on page 1of 1

Date : 2072/08/09

Tile repair work with cement-sand (1:4)


Analysis for 10 m2 & less than 1 m2 (One bathroom)
S.No.
1

Description

Unit

Quantity

Rate

Amount

T Amount

Material

2,046.23

Tile (provided by client)


Cement PPC

Bags

1.12

712.35

797.83

Cement for Adhesive (3.3 kg/m2)

Bags

0.07

712.35

47.02

Sand

Cft

5.36

85.00

455.82

White cement

kg

3.23

200.00

645.60

Miscellaneous (Chemical Grout/cloth etc)

sft

10.76

9.29

99.96

Labour
Skilled (Dismantling)

md

2.00

1,500.00

3,000.00

Unskilled (helper)
Skilled (replacement)

md

2.00

1,000.00

2,000.00

md

4.50

1,500.00

6,750.00

Unskilled (helper)

md

4.50

1,000.00

4,500.00

Shifting charge

md

1.00

500.00

500.00

Total material & manpower

Tools & Plant @ 3% of Labour

Totals (a+b)

Over head & Profit @ 20% of (c)

Over head & Profit @ 20% on tile

Total (c+d+e)

16,750.00

18,796.23

18,796.23

563.89
19,360.11
3,872.02
sft

107.60

20.00

2,152.00

Assuming base rate of tile


as Rs 100 per sft

25,384.13

Item Rate per m2

2,538.41

Tile repair work with cement-sand (1:4)


Analysis for 10 m2 more than 1m2 (One bathroom)
S.No.
1

Description

Unit

Quantity

Rate

Amount

T Amount

Material
Tile (provided by client)
Cement PPC
Cement for Adhesive (3.3 kg/m2)

2,046.23
-

Bags

1.12

712.35

797.83

Bags

0.07

712.35

47.02

Sand

Cft

5.36

85.00

455.82

White cement

kg

3.23

200.00

645.60

Miscellaneous (Chemical Grout/cloth etc)

sft

10.76

9.29

99.96

Labour
Skilled (Dismantling)

md

2.00

1,500.00

3,000.00

Unskilled (helper)
Skilled (replacement)

md

2.00

1,000.00

2,000.00

md

2.00

1,500.00

3,000.00

Unskilled (helper)

md

2.00

1,000.00

2,000.00

Shifting charge

md

1.00

500.00

500.00

Total material & manpower

Tools & Plant @ 3% of Labour

Totals (a+b)

Over head & Profit @ 20% of (c)

Over head & Profit @ 20% on tile

Total (c+d+e)
Item Rate per m2

10,500.00

12,546.23

12,546.23

376.39
12,922.61
2,584.52
sft

107.60

20.00

2,152.00
17,659.13
1,765.91

Assuming base rate of tile


as Rs 100 per sft

You might also like