MONARQ Incon Pvt Ltd

Rate Analysis For Woman & Childrens Devlopment Center

S.N Item Qty (Aprox) labour rate Amount Remark

For Sub Structure

1 Steel 457 3500 1,599,500.00
2 Shuttering 9200 150 1,380,000.00
3 Concrete
3.1 1 Foundation 5700 50 285,000.00
3.2 2 R/wall 2100 250 525,000.00
4 Soil Dressing 107600 2 215,200.00
5 PCC 35300 3 105,900.00

Misc Works (Layout ,

curing, cover block
6 Housekeeping)- 107600 2 215,200.00

7 ESIC , PF & Staf 107600 8 860,800.00

Total Amount- 5,186,600.00
Total Coverd Area- 107,600.00
Rate/ Sqft- 48.20
COHP @20% 57.84
Say- 58.00

Qty labour
S.N Item Cofficent/sqf rate/Sqf Amount
For Above Ground Floor

1 Steel 5.5 3.5 19.25

2 Shuttering 2.4 14 33.60
3 Concrete
4 1 Column 0.32 23 7.36
4.1 2 Slab 0.77 11 8.47
5 Scafolding 1 2 2.00
6 Misc Work 1 5 5.00

7 ESIC , PF & Staf 1 8 8.00

Rate/ Sqft- 83.68
COHP @20% 100.42
 Say- 100.50

Qty labour
S.N Item Cofficent/sqf rate/Sqf Amount
For Below Ground Floor

1 Steel 5.5 3.5 19.25

2 Shuttering 2.4 14 33.60
3 Concrete
4 1 Column 0.32 23 7.36
4.1 2 Slab 0.77 11 8.47
5 Scafolding 1 2 2.00
6 Misc Work 1 5 5.00

7 ESIC , PF & Staf 1 8 8.00

Rate/ Sqft- 83.68
Basic Rate of Substructure
For One Basement- 24.10
Net Rate/sqft- 107.78
COHP @20% 129.34
Say- 129.50