Length Width Height/Depth

Sr.No Description Unit Nos Qty

Ft Ft Ft
DESIGN SS-01
1 Micro Concrete 3000 Psi / Sika Grout 114
Bandage Internal Rf 1 25.75 16.75 85.00
Bandage External Rf 1 25.75 16.75 85.00
Door Deduction Rf -2 4.00 -8.00
Vertical Splint Internal & Verandah Rf 20 9.08 181.60
Vertical Splint External Rf 12 10.08 120.96
Bandage Deduction Rf -32 0.67 -21.44
Total Concrete Rf 443.12
2 P/F of Steel reinforcement of Grade G-60
Horizontal Bandage
Rf 2 25.56 51.13
Rf 2 9.88 19.75
Longitudinal Bars in Bandage 2 #3 (Internal)
Rf 2 34.88 69.75
Rf 2 12.94 25.88
Rf 2 26.69 53.38
Rf 2 10.63 21.25
Longitudinal Bars in Bandage 2 #3 (External)
Rf 2 37.13 74.25
Rf 2 9.69 19.38
Ties Internal #2 @ 6"c/c Rf 156 1.11 172.77
Ties External #2 @ 6"c/c Rf 167 1.11 184.95
Anchor Bar #2 @ 1'-6"c/c Rf 110 1.31 144.38
Vertical Splint
Longitudinal Bars in Bandage 2 #3 (Internal) Rf 40 10.83 433.20
Longitudinal Bars in Bandage 2 #3 (External) Rf 24 11.08 265.92
Ties Internal #2 @ 6"c/c Rf 383 1.11 424.17
Ties External #2 @ 6"c/c Rf 254 1.11 281.31
Anchor Bar #2 @ 1'-6"c/c Rf 208 1.31 273.00
Total # 3 Steel Length Rf 1,033.87 175.76
Total # 2 Steel Length Rf 1,480.58 112.52
Total # 3 Steel Weight KG 175.76
Total # 2 Weight KG 112.52
Total Steel Weight KG 288.28
Waistage 5% KG 302.70
3 P/F of Plaster 1/2" Thick
Bandage Plaster Front Surface Sf 1 81 0.67 54.27
Bandage Plaster Sides Sf 2 81 0.33 53.46
Splint Plaster Front Surface Sf 1 181.6 0.67 121.67
Splint Plaster Sides Sf 2 181.6 0.33 119.86
Total Plaster Sf 349.26
4 P/F of Paint work at internal side
Long Walls Sf 2 25.00 10.00 500.00
Short Walls Sf 2 16.00 10.00 320.00
D/d of Door Sf -1 4.00 9.08 (36.32)
D/d of Win Sf -5 3.50 5.42 (94.85)
Total Paint Sf 688.83
5 P/F of Weather shield at external side
Horizontal Bandage Sf 2 26.50 1.33 70.67
 Sf 2 17.50 1.33 46.67
D/d of Door Sf -1 4.00 1.33 (5.33)
Vertical Splints Sf 16 1.33 10.00 212.80
Total Weather Shield Sf 324.80
6 Holes for Anchor Bars @ 18" C/C
Horizontal Bandage Nos 1 110 110
Vertical Splints Nos 16 13 208
Drilling In Roof Slab & SOG Nos 32 4 128
Total No of Anchors Nos 446.00
7 Apoxy Grout
Drilling In Roof Slab & SOG Cf 128 0.5 0.000598 64
Total Grout Cf 64.00
8 Removal & Refixing of 1/2" thick Marble at Floor & Skirting
At Floor Sf 20 2.00 1.00 40.00
At Skirting Sf 20 2.00 0.33 13.33

Total Marble 53.33

9 Removal & Re-Concreteing (1:2:4) of SOG
Removal & Reconcreting in SOG Cf 20 2.00 1.00 0.33 13.33
Total Concrete work 13.33
 RATE ANALYSIS
P/F OF SPLINTS & BANDAGE AT SS-01

UNIT FOR ANALYSIS ………………………… 1.00 Room

Room Size 25' x 16' Ft
Splint / Bandage Thickness 0.167 Ft
Splint / Bandage Width 0.667 Ft
Plaster Thickness 0.042 Ft
Cement Sand Total
Plaster Ratio
1 4 5

A) Material cost
S.NO DESCRIPTION QTY RATE UNIT
1 Mobilization of Work @ 10% 1.0 27,185.87 Job

2 Surface Preparing / Removal of Plaster 443.1 6.00 Sft

3 Sika Grout - 114

a. Packing of one Bag 25.0 40.00 Kg
b. Density of Grout (2200 Kg/m3) fresh mortar 62.288 Kg/Cft
c. Volume of One Bag (Mass/Density) 0.401 Cft.
d. Concrete of 01 Rft bandage/Splint (8"x2") 0.111 Cft.
e. Consumption of One Bag 3.612 Rft.
f. Cost Per RFT. (a / e) 276.84
g. Cost of Concrete for 01 Room 443.1 276.84 Rft.

4 P/F of Steel Reinforcement G-60 302.7 127.00 Kgs

5 P/F of Formwork (Prefabricated Mould) 148.0 100.00 Sft

1/2" thick (cement sand mortar 1:4) Plaster

6 work at Internal walls
a Cement OPC 3.0 570.00 Bags
b Sand 16.3 30.00 Cft

7 P/F of Paint work at internal side 688.8 29.00 Sft

8 P/F of Weather shield at external side 324.8 29.00 Sft

9 Filling of cement grout in anchor holes 318.0 14.00 Each

Filling of Epoxy grout in top & bottom slab

9 (Hilti Hit / Sika) 128.0 32.00 Each
 P/F of 1/2" thick Prepolish Marble flooring &
10 Skirting 53.33 120.00 Sft

11 P/F of Concrete in SOG 13.3 330.00 Cft

Total

Sub- Total of Material cost =

Carriage 4.5 %
A Total
B) Labour cost
1 Labour for Concrete 443.12 10.0 Rft
2 Labour for Cutting, Welding & fixing of Steel 302.70 20.0 Kg
3 Labor for fixing of Formwork 148.00 20.0 Sft
4 Labour for Paint work 1,013.63 10.0 Sft
5 Labor for filling of cement grout 318.00 6.0 Each
6 Labor for filling of Epoxy grout 128.00 12.0 Each
7 Labor of Marble fixing 53.33 25.0 Sft
8 Labor of Concrete work 13.33 25.0 Cft

Total
Sundaries @10%
Total

Sub- Total of (B) Labour cost =

Total of (B) Labour cost =

Total( A+B )
C ) Other charges
Add electricity& Equipment charges…… 2.5 %

Add water charges………… 1 %

Total( C )

Total( A+B+C )

Cost of one room splint & bandage (443 Rft.)

PER RFT COST 443

Base Cost Rate/Room

Say

Cost of one room splint & bandage (443 Rft.) with O&P
PER RFT COST 443
Composite Cost Rate/Room
Say
AMOUNT
27,185.87

2,658.72

122,671.37

38,442.35

14,800.21

1685.52
487.91

19976.07

9419.20

4452.00

4096.00
 6400.00

4400.00

256,675.22

256,675.22
11,550.38
268,225.60

4,431.20 one Skilled Mason Production in 02 day 3600 8.12

6,053.91 With Plant & Generator cost 5900 19.49
2,960.04 one Skilled Mason Production in 02 day 2400 16.22
10,136.30
1,908.00
1,536.00
1,333.33
333.33

28,692.12
2,869.21
31,561.33

31,561.33

31,561.33

299,786.94

7,494.67

2,997.87

10,492.54

310,279.48 271858.66220721

310,279.48
700.41

310,279.48
310,279.00

310,279.00
700.40
 310,279.00
310,279.00
1,350,000
22.9836296296