Market Rate Analysis

Removing of existing plastering of columns, & bracing beam surfaces by gentle manual chipping including ceaning
7.1
by water & air jet, etc., complete.as per the direction of Engineer incharge.
Ref: DAR item no : 15.56 2013
CODE DESCRIPTION RATE UNIT QTY AMOUNT
Details of cost for 6 sqm
Labour
101 Bhishti 367.00 Day 1.00 367.00
114 Beldar 332.00 Day 1.00 332.00
115 Cooli 332.00 Day 1.00 332.00
TOTAL 1031.00
Add 1% for water charges 10.31
TOTAL 1041.31
Add 15% for contractor's profit and overheads 156.20
Cost of 6sqm 1197.51
Cost of 1sqm 199.58
Say 200.00
Removing of existing plastering of Outside & Inside water tank at debobed regions and also on Doom top surfaces
7.2
by using gently manual chipping etc., complete as per the direction of Engineer incharge.
Ref: DAR item no : 15.56 2013
CODE DESCRIPTION RATE UNIT QTY AMOUNT
Details of cost for 6 sqm
Labour
101 Bhishti 367.00 Day 1.00 367.00
114 Beldar 332.00 Day 1.00 332.00
115 Cooli 332.00 Day 1.00 332.00
TOTAL 1031.00
Add 1% for water charges 10.31
TOTAL 1041.31
Add 15% for contractor's profit and overheads 156.20
Cost of 6sqm 1197.51
Cost of 1sqm 199.58
Say 200.00
Demolishing R.C.C Work, including stacking of steel bars and disposal of unserviseable material within 50metres
7.3
lead as per direction of Enginner -in-charge.
Ref: DAR 2013 It.No: 15.3
CODE DESCRIPTION RATE UNIT QTY AMOUNT
Details of cost for 1 cum
Labour
101 Bhishti 367.00 Day 2.50 917.50
114 Beldar 332.00 Day 2.50 830.00
115 Cooli 332.00 Day 2.50 830.00
TOTAL 2577.50
Add 1% for water charges 25.78
TOTAL 2603.28
Add 15% for contractor's profit and overheads 390.49
Cost of 1 cum 2993.77
Say 2994.00

Providing & applying two coats of Anti- corrosive chemical for rc members over the cleaned surface of exposed
7.4
rebars as per specification including labour, tools & tackles, etc complete.as per the direction of Engineer incharge.

As per site condition.

CODE DESCRIPTION RATE UNIT QTY AMOUNT
Details of cost for 10 m
Materials
 Anticorrosive chemical ( Rs1400.00/liter) 1,400.00 Liter 0.25 350.00
(1 Liter cover 4Sqm )
9999 carriage of materials L.S. 1.43 1.70 2.43
Labour
131 Painter Day 1 404.00 404.00
115 Cooli Day 1 332.00 332.00
Putty ,Brush, sandpapers etc. L.S. 5.33 1.70 9.06
Sundries L.S. 8.06 1.70 13.70
TOTAL 1111.19
Add 1% for water charges 11.11
TOTAL 1122.31
Add 15% for contractor's profit and overheads 168.35
Cost of 10m 1290.65
Cost of 1m 129.07
Say 129.00
Providing & Applying of 10mm thk, Structural grade reinstatement motor as per specification for inside & outside
7.5
container of EWR Inculding finishing curing etc.as per the direction of Engineer incharge.

CODE DESCRIPTION UNIT QTY RATE AMOUNT

Detail of cost for 10 sqm
MATERIALS
Cement Mortor 1:2 (1 Cement : 2fine sand) cum 0.144 50514.00 7274.02
LABOUR
155 Mason Day 0.67 439 294.13
115 Cooli Day 0.75 300 225.00
101 Bhisti Day 0.92 300 276.00
Scaffolding and sundries LS 12.61 1.7 21.44
TOTAL 8090.58
Add 5% for water&wastage charges 404.53
TOTAL 8495.11
Add 15% for contractor's profit and overheads 1274.27
Cost of 10sqm 9769.38
Cost of 1sqm 976.94
Say 977.00

Annexure -1
Cement Mortor 1:2 (1 Cement : 2fine sand)

CODE DESCRIPTION UNIT QTY RATE AMOUNT

Details of cost for 1 cum
Materials
(0.475 cum, of cement =0.68 tonne)
367 Cement tonne 0.68 7,600.00 5168.00
2209 Carriage of cement tonne 0.68 95.00 64.60
983 Fine sand cum 0.95 2100.00 1995.00
2261 Carriage of fine sand cum 0.95 108.00 102.60
SB Bonding Emulsion ( 4.5liter/50kg) Lilter 61.2 700.00 42840.00
Labour
For measuring, carrying, depositing and mixing
114 Beldar Day 0.75 332.00 249.00
101 Bhisti Day 0.07 367.00 25.69
9999 Hire and running charges of mechanical mixer L.S 26.91 1.70 45.75
9999 Sundries L.S 13.52 1.70 22.98
Cost of 1.00 cum 50513.62
Say 50514.00
 Providing & Applying one coat of food grade water proof coating for internal surface of container with voc zero
7.6 free from polyurethanes isocyanides & bitumen using Koaster 21 or equivalent for food grade water proof coating
including
Two coatsall tools tactless etc, as per the direction of Engineer - incharge.
CODE DESCRIPTION UNIT QTY RATE AMOUNT
Detail of cost for 10 sqm
MATERIALS
Food grade water proof coating Kg 25 400.00 10000.00
LABOUR
131 Painter Day 1.00 404 404.00
115 Cooli Day 1.00 332 332.00
9999 Bush, sand papering erc. L.S 10.76 1.7 18.29
9999 Sundries L.S 6.76 1.7 11.49
TOTAL 10765.78
Add 1% for water charges 107.66
TOTAL 10873.44
Add 15% for contractor's profit and overheads 1631.02
Cost of 10sqm 12504.46
Cost of 1sqm 1250.45
Say 1250.00
Providing & Applying Two coats of SB bonding emulsified water proof surry as per specification to Enternal
7.7
surfaces of container including all tools tactless etc, as per the direction of Engineer - incharge.
As per site condition.
CODE DESCRIPTION UNIT QTY RATE AMOUNT
Detail of cost for 10 sqm
MATERIALS
SB bonding emulsified slurry Kg 4.00 700.0 2800.00
Carriage of material L.S 6.76 1.70 11.49
LABOUR
131 Painter Day 1.00 404 404.00
115 Cooli Day 1.00 332 332.00
9999 Bush, sand papering erc. L.S 10.76 1.7 18.29
9999 Sundries L.S 6.76 1.7 11.49
TOTAL 3577.28
Add 1% for water charges 35.77
TOTAL 3613.05
Add 15% for contractor's profit and overheads 541.96
Cost of 10sqm 4155.01
Cost of 1sqm 415.50
say 416.00
Providing & applying Bonding Epoxy Nito bond EP or Equivalent befor putting new concrete as per the direction of
7.8
Engineering -incharge.
CODE DESCRIPTION UNIT QTY RATE AMOUNT
Detail of cost for 10 sqm
MATERIALS
Bonding epoxy Kg 4.00 1570.0 6280.00
Carriage of material L.S 6.76 1.70 11.49
LABOUR
131 Painter Day 1.00 404 404.00
115 Cooli Day 1.00 332 332.00
9999 Bush, sand papering erc. L.S 10.76 1.7 18.29
9999 Sundries L.S 6.76 1.7 11.49
TOTAL 7057.28
Add 1% for water charges 70.57
TOTAL 7127.85
Add 15% for contractor's profit and overheads 1069.18
Cost of 10sqm 8197.03
Cost of 1sqm 819.70
say 820.00
 Centring and shuttering including strutting and proping etc. and removal form work for Column encasing, using
7.9
marine plywood centring including strutting , propping etc.per the direction of Engineering -incharge.
Ref: DARItem no 5.9.6
Code Description Unit Quantity Rate Amount
Detail of cost for detail for4.5 sqm Size of column
450x450mm and 2.5m high
high wall area of contact 4x0.45x2.5m = 4.5 Sqm

MATERIAL
Assuming shuttering material will become
unserviceable after use of10 times
Adding for mantainance @ 10% of cost
Taking salvage value after full use of material
25% of cost
Column shuttering upto 2.5m each 0.132 936.00 123.55
Qty taken for cost of using once=1.56X0.85/10=0.132

Wooden Runners - 50x40 size for 2.5m height shutter

Qty taken for cost of using once=25X0.85/10=2.125 each 2.125 109.20 232.05
Prop -2 nos (2-3.5m)
Qty taken for cost of using once=4X0.85/40=0.085 each 0.085 830.00 70.55

9999 Assamplying nails etc. L.S 2 100 200.00

9999 Carriage L.S 52 1.7 88.40

LABOUR
116 Fitter (grade 1) day 2.00 439.00 878.00
114 Beldar day 3.00 332 996.00
9999 Shuttering oil L.S 39.00 1.7 66.30
9999 Carriage L.S 78.00 1.7 132.60
TOTAL 2787.45
Add 1% for water charges 27.87
TOTAL 2787.45
Add 15% for contractor's profit and overheads 418.12
Cost of 4.5sqm 3205.57
Cost of 1sqm 712.35
say 712.00
Centring and shuttering including strutting and proping etc. and removal form work for beam encasing, using
7.10
marine plywood centring including strutting , propping etc.per the direction of Engineering -incharge.
Ref: DAR Item no 5.9.5-2013
Code Description Unit Quantity Rate Amount
Consider a beam of 6m clear span, 0.5m deep and
0.50m wide and height 3.5m from floor
Cubical content
6.60mx0.50x0.3m = 0.99Cum
1x1.3x6m = 7.80 Sqm

MATERIAL
Assuming shuttering material will become
unserviceable after use of10 times
Adding for mantainance @ 10% of cost
Taking salvage value after full use of material
25% of cost
Beam shuttering span 6.00m Each 0.255 936.00 238.68

Qty taken for cost of using once=3X0.85/10=0.255

Wooden Runners - 50x40 size for 6m Length shutter
Qty taken for cost of using once=23X0.85/10=1.955 each 1.955 109.00 213.10
 7343 Props -3m( adjustable telescopic 2.02-3.75)
Qty taken for cost of using once=6X0.85/40=0.1275 each 0.1275 1200.00 153.00
Beam clamp -300-380mm
Qty taken for cost of using once=5X0.85/40=0.1063 each 0.1063 422 44.86
Assamplying nails etc. L.S 2 100 200.00

9999 Carriage L.S 52 1.7 88.40

LABOUR
116 Fitter (grade 1) day 2.00 439.00 878.00
114 Beldar day 3.00 332.00 996.00
9999 Shuttering oil L.S 39.00 1.7 66.30
9999 Carriage L.S 78.00 1.7 132.60
TOTAL 3010.93
Add 1% for water charges 30.11
TOTAL 3010.93
Add 15% for contractor's profit and overheads 451.64
Cost of 7.80sqm 3462.57
Cost of 1sqm 443.92
say 444.00
Drilling of 14mm dia 75mm deep holes and fixing of 10mm dia PVC Nozzles for pressure grouting with 5 kg
7.11 pressure pump including cement slurry injecting by using necessary admixure etc. as per the direction of Engineer
incharge.
As per site condition
Code Description Unit Qty Rate Amount
Details of cost for Each
Materials

Grounting with Cement slurry mixed with admixure Each 1.0 95.00 95.00
PVC Nozzles 10mm dia Each 1.0 15.00 15.00
9999 carriage of materials L.S. 5.33 4.00 21.32
Labour for drilling deep holes and making good etc. L.S. 26 1 26.00
9999 and sundries
114 beldar Day 0.30 332.00 99.60
Total 256.92
Add for water charge @ 1 % 2.57
Total 259.49
Add for contractor's profit and over heads @15 % 38.92
Cost for Each 298.41
SAY each 298.00
Drilling of 12mm dia 75mm deep hole using rotary cum hammering drilling machine, cleaned the hole with
7.12
water/air jet. etc.As per the direction of Engineer - incharge.

As per site condition

Code Description Unit Qty Rate Amount
Details of cost for 40 holes
Materials
Rotary cum hammering machine Day 1.0 250.00 250.00
Drill bit -12mm dia 30 holes 2.0 300.00 600.00
9999 Labour for drilling deep holes and making good etc. L.S. 26 1.00 26.00
114 Fitter Day 0.30 439.00 131.70
114 beldar Day 0.30 332.00 99.60
Total 1107.30
Add for water charge @ 1 % 11.07
Total 1118.37
Add for contractor's profit and over heads @15 % 167.76
Cost for 40 Holes 1286.13
Cost for One Holes 32.15
say 32.00
 Drilling of 16mm dia 200mm deep hole using rotary cum hammering drilling machine,cleaned the hole with
7.13
water/air jet. etc.complete.As per the direction of Engineer - incharge.
As per site condition
Code Description Unit Qty Rate Amount
Details of cost for 20 holes
Materials
Rotary cum hammering machine Day 1.0 250.00 250.00
Drill bit -16mm dia 20 holes 1.0 900.00 900.00
9999 Labour for drilling deep holes and making good etc. L.S. 26 1.00 26.00
114 Fitter Day 0.30 439.00 131.70
114 beldar Day 0.30 332.00 99.60
Total 1407.30
Add for water charge @ 1 % 14.07
Total 1421.37
Add for contractor's profit and over heads @15 % 213.21
Cost for 20 Holes 1634.58
Cost for One Holes 81.73
say 82.00
Drilling of 16mm dia 75mm deep hole using rotary cum hammering drilling machine,cleaned the hole with
7.14
water/air jet. etc.complete.As per the direction of Engineer - incharge.
As per site condition
Code Description Unit Qty Rate Amount
Details of cost for 30 holes

Materials
Rotary cum hammering machine Day 1.0 250.00 250.00
Drill bit -16mm dia 30 holes 1.0 900.00 900.00
9999 Labour for drilling deep holes and making good etc. L.S. 26 1.00 26.00
114 Fitter Day 0.30 439.00 131.70
114 beldar Day 0.30 332.00 99.60
Total 1407.30
Add for water charge @ 1 % 14.07
Total 1421.37
Add for contractor's profit and over heads @15 % 213.21
Cost for30 Holes 1634.58
Cost for One Holes 54.49
say 54.00

7.15 Fixing of 8mm dia shear connecters with necessary anchor grout As per the direction of Engineer - incharge.

As per site condition

Code Description Unit Qty Rate Amount
Details of cost for 40 holes
Materials
Anchor grout - kg 1.6 800.00 1280.00
8mm dia bar - 225mm long kg 4.0 60.00 240.00
9999 carriage of materials L.S. 1.43 1.70 2.43
Labour
124 Mason Day 0.30 404.00 121.20
114 beldar Day 0.30 332.00 99.60
Total 1743.23
Add for water charge @ 1 % 17.43
Total 1743.23
Add for contractor's profit and over heads @15 % 261.48
Cost for 40 Holes 2004.72
Cost for One Holes 50.12
say 50.00
Fixing of12mm dia shear connecters upto 200 mm with necessary anchor grout. As per the direction of Engineer -
7.16
incharge.
As per site condition
Code Description Unit Qty Rate Amount
Details of cost for 20 holes
Materials
Anchor grout - kg 0.8 800.00 640.00
12mm dia bar - 200mm long kg 3.5 60.00 210.00
9999 carriage of materials L.S. 1.43 1.70 2.43
Labour
124 Mason Day 0.30 404.00 121.20
114 beldar Day 0.30 332.00 99.60
Total 1073.23
Add for water charge @ 1 % 10.73
Total 1073.23
Add for contractor's profit and over heads @15 % 160.98
Cost for 20 Holes 1234.22
Cost for One Holes 61.71
say 62.00
Fixing of12mm dia shear connecters upto 75 mm with necessary anchor grout. As per the direction of Engineer -
7.17
incharge.
As per site condition
Code Description Unit Qty Rate Amount
Details of cost for 40 holes
Materials
Anchor grout - kg 1.6 800.00 1280.00
12mm dia bar -75mm long kg 2.6 60.00 156.00
9999 carriage of materials L.S. 1.43 1.70 2.43

Labour
124 Mason Day 0.30 404.00 121.20
114 beldar Day 0.30 332.00 99.60
Total 1659.23
Add for water charge @ 1 % 16.59
Total 1659.23
Add for contractor's profit and over heads @15 % 248.88
Cost for 40 Holes 1908.12
Cost for One Holes 47.70
say 48.00
 Monthly maintenance charges for maintenance of staff Qtrs. of plinth area 25,000 sqm towards civil. Water supply, sanitary &
4.25 plumbing related works, operation of pump house at kodihalli campus NAL, Bangalore as per the direction of Engineer-in-
charge and scope of work mentioned in Annexure-III.

Details of cost for one Year (12 months)

Description Unit / Day Rate Qty. Amount

Labour:
High Skilled ( Diploma Holder) 313 435.00 1 136155.00
Plumber (Avg) (2 nos.: 1 for staff Qtrs & 1 for Pump house mainten 313 400.00 2 250400.00
Carpenter (Avg) (1no.: for staff Qtrs.) 313 400.00 1 125200.00
Mason (Avg) (1no.: 1 for staff Qtrs .) 313 400.00 1 125200.00
Sewerman (1 nos.: 1 for staff Qtrs .) 313 363.00 1 113619.00
Pump operators
(6 nos.: 4 for staff Qtrs & 2 for Lab bldgs.) 313 363.00 6 681714.00
Pump operators
(1nos.: 0.5for staff Qtrs & 0.5 for Lab bldgs.) 313 363.00 1 113619.00

Beldars (8nos.: 8 for staff Qtrs .) 313 329.00 8 823816.00

Total 2369723.00
sundries & contingencies including providing tools & uniform @ 5% 2369723.00 0.05 118486.15
2488209.15
Add for water charges 1% 0.01 24882.09
Total 2513091.24
Add for CP & OH 15% 0.15 376963.69
Total 2890054.93
Maintenance charges for 12 months 2890054.93
Maintenance charges for 1 month 240837.91
Say 240838.00
`
 Market Rate on 4/07/2013.

1 Wash basin - 540x440mm 1200.00

2 IWC -550X440mm 1450.00
3 EWC 1400.00
4 Flush Tank 1200.00
5 Seat Cover ( IWC). 450.00
6 Sytex Tank ( CAUVERY). 6.80/liters.
7 Kranti water meters ( excluding tax).
2 inch 4250.00 4866.25
21/2 inch 6090.00 6973.05
3 inch 6090.00 6973.05
4 inch 8950.00 10247.75
8 Brick per each 6.00/each
9 Sand per load. 15000.00 16000.00
10 cement
Zuari 320.00
Coramandal 316.00
Coarse aggragate 20mm 22.00/ cuft 25/cuft
Kirloskar monoblock pumps
1 5 HP - 3Phase 24100.00 24100.00
2 10 hp -3 phase 37950.00 37950.00
3 1hp -3 phase 9050.00 9050.00

GI Pipes vat 5.5%

15mm 600.00 633
20mm 780.00 822.9
25mm 1080.00 1139.4
50mm 2050.00 2162.75