FOR M20 GRADE

Item : M20 Concrete

Location : Columns/Beams/Slabs/Chajjas
Unit : Per 1 Cum

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 6.00 3.00 6.18 Bags 140.00 865.20
Fly Ash 1.52 3.00 1.57 Bags 50.00 78.28
Grit 0.40 10.00 0.44 Cum 229.32 100.90
Aggregate 0.95 5.00 1.00 Cum 493.92 492.69
Plasticisers 1.14 5.00 1.20 Ltr 40.00 47.88
Total Material Cost 1584.95
Total Labour Cost 0.00
Total (M+L) Cost 1584.95
OHP 0% 0.00
Total Cost (Incl. OHP) 1584.95

Item : Slab IPS M150

Unit : Per 1 Sqm (50 mm thick)

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 0.25 3.00 0.25 Bags 140.00 35.47
Fly Ash 0.05 3.00 0.05 Bags 50.00 2.53
Grit 0.0172 20.00 0.0207 Cum 229.32 4.74
Aggregate 0.0450 5.00 0.0473 Cum 493.92 23.34
Glass Strip 0.04 5.00 0.0420 sqm 237.00 9.95
Total Material Cost 76.04
Total Labour Cost 0.00
Total (M+L) Cost
76.04
Without O/H & Profit
OHP 0% 0.00
Total Cost (Incl. OHP) 76.04

Item : PCC (1:4:8)

Unit : Per 1 Cum

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 2.72 3.00 2.80 Bags 140.00 392.22
Fly Ash 0.68 3.00 0.70 Bags 50.00 35.02
Grit 0.47 20.00 0.56 Cum 229.32 129.34
Aggregate 0.95 5.00 1.00 Cum 493.92 492.69

Total Material Cost 1049.27

Total Labour Cost 0.00
Total (M+L) Cost 1049.27
OHP 0% 0.00

Modi/661512584.xls/Conc & Steel

Total Cost (Incl. OHP) 1049.27

Modi/661512584.xls/Conc & Steel

Item : PCC (1:2:4)
Unit : Per 1 Cum

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 5.04 3.00 5.19 Bags 140.00 726.77
Fly Ash 1.26 3.00 1.30 Bags 50.00 64.89
Grit 0.44 20.00 0.53 Cum 229.32 121.08
Aggregate 0.88 5.00 0.92 Cum 493.92 456.38

Total Material Cost 1369.12

Misc. (Inc. house keeping) 1 Cum 5.00 0
Total Labour Cost 0.00
Total (M+L) Cost 1369.12
OHP 0% 0.00
Total Cost (Incl. OHP) 1369.12

Item : Mild Steel

Rate : Per 1 M. T.

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Mild Steel 1.00 5.00 1.05 Ton 21000.00 22050.00
Binding Wire 14.00 5.00 14.70 Kgs 25.00 367.50
Cover Block 250.00

Total Material 22667.50

Total Labour 0.00
Total (M+L) 22667.50
OHP 0% 0.00
Total Cost (Incl. OHP) 22667.50

Item : Tor Steel

Rate : Per 1 M. T.

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Tor Steel 1.00 5.00 1.05 Ton 21000.00 22050.00
Binding Wire 14.00 5.00 14.70 Kgs 25.00 367.50
Cover Block 1.00 ls 250.00 250.00
Total Material 22667.50
Total Labour 0.00
Total (M+L) 22667.50
OHP 0% 0.00
Total Cost (Incl. OHP) 22667.50

Modi/661512584.xls/Conc & Steel

 WITH CEMENT AND STEEL

Item : 140mm Thick Block Masonry (1:5)

Unit : Per 1 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 0.1370 3.00 0.14 Bags 140.00 19.76
Fly Ash 0.0000 3.00 0.00 Bags 50.00 0.00
Girt 0.019 25.00 0.02 Cum 229.32 5.50
Blocks 12.50 5.00 13.13 Nos 24.00 315.00

Total Material 340.25

Total Labour 0.00
Total (M+L)
340.25
Without O/H & Profit
OHP 0% 0.00
Total Cost (Incl. OHP) 340.25

Item : 90mm Thick Block Masonry

Unit : Per 1 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 0.090 3.00 0.09 Bags 140.00 12.98
Fly Ash 0.000 3.00 0.00 Bags 50.00 0.00
Girt 0.0126 25.00 0.02 Cum 229.32 3.61
Blocks 12.50 5.00 13.13 Nos 18.00 236.25

Total Material 252.84

Total Labour 0.00
Total (M+L)
252.84
Without O/H & Profit
OHP 0% 0.00
Total Cost (Incl. OHP) 252.84

Item : 230mm Thick Brick Masonry (1:6)

Unit : Per 1 Cum

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 1.430 3.00 1.47 Bags 140.00 206.21
Fly Ash 0.000 3.00 0.00 Bags 50.00 0.00
Grit 0.3000 25.00 0.38 Cum 229.32 86.00
Bricks 500.00 10.00 550.00 Nos 1.50 825.00

Total Material 1117.20

Total Labour 0.00
Total (M+L)
1117.20
Without O/H & Profit
OHP 0% 0.00
Total Cost (Incl. OHP) 1117.20

Item : 115mm Thick Brick Masonry (1:4)

Unit : Per 1 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 0.17 3.00 0.18 Bags 140.00 24.51
Fly Ash 0.00 3.00 0.00 Bags 50.00 0.00
Grit 0.03 25.00 0.04 Cum 229.32 9.89
Bricks 50.00 10.00 55.00 Nos 1.50 82.50

Total Material Cost 116.90

Total Labour Cost 0.00
Total (M+L)
116.90
Without O/H & Profit
OHP 0% 0.00
Total Cost (Incl. OHP) 116.90

Modi/661512584.xls/Mas & Plast

Item : 15mm thick Internal Wall Plaster (1:4)
Unit : Per 100 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 13.10 3.00 13.49 Bags 140.00 1889.02
Fly Ash 0.00 3.00 0.00 Bags 50.00 0.00
Sand 1.834 25.00 2.29 Cum 617.40 1415.39
Pvc Chicken Mesh 20.00 0.00 20.00 Sqm 50.00 1000.00

Total Material Cost 4304.41

Total Labour Cost 0.00
Total (M+L)
4304.41
Without O/H & Profit
OHP 0% 0.00
Total Cost (Incl. OHP) 4304.41

Item : 8mm thick Internal Ceiling Plaster (1:4)

Unit : Per 100 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 6.99 3.00 7.20 Bags 140.00 1007.48
Fly Ash 0.00 3.00 0.00 Bags 50.00 0.00
Sand 0.978 25.00 1.22 Cum 617.40 754.87
Hack Aid 17.94 5.00 18.84 Lit 120.00 2260.44
Total Material Cost 4022.79
Total Labour Cost 0.00
Total (M+L)
4022.79
Without O/H & Profit
OHP 0% 0.00
Total Cost (Incl. OHP) 4022.79

Item : 20mm thick External Plaster Single Coat (1:4)

Location : Internal duct
Unit : Per 100 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 17.47 3.00 17.99 Bags 140.00 2518.69
Fly Ash 0.00 3.00 0.00 Bags 50.00 0.00
Sand 2.445 25.00 3.06 Cum 617.40 1887.19
Pvc Chicken Mesh 20.00 0.00 20.00 Sqm 50.00 1000.00
W/P Compound 21.83 5.00 22.93 Kgs 25.00 573.13
Total Material Cost 5979.00
Total Labour Cost 0.00
Total (M+L)
5979.00
Without O/H & Profit
OHP 0% 0.00
Total Cost (Incl. OHP) 5979.00

25 to 40mm thick External Plaster Double Coat

Item : First Coat 20mm thick (1:4)
Unit : Second Coat 20mm thick (1:3)
Per 100 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 28.571 3.00 29.43 Bags 140.00 4120.00
Fly Ash 0.000 3.00 0.00 Bags 50.00 0.00
Sand 4.000 25.00 5.00 Cum 617.40 3087.00
Pvc Chicken Mesh 20.00 0.00 20.00 Sqm 50.00 1000.00
W/P Compound 34.93 5.00 36.68 Kgs 25.00 917.00
Total Material Cost 9124.00
Total Labour Cost 0.00
Total (M+L)
9124.00
Without O/H & Profit
OHP 0% 0.00
Total Cost (Incl. OHP) 9124.00

Modi/661512584.xls/Mas & Plast

 WITH CEMENT AND STEEL

Item : Terrace Waterproofing

Unit : Per 1 Sqm

Total
Unit Rate Amount
Quantity
Terrace Waterproofing 1.00 Sqm 475.00 475.00

Total Material Cost 475.00

Included
Total Labour Cost in
Material
Total (M+L)
#VALUE!
Without O/H & Profit
Rate includes the OHP of main contractor

Item : Terrace Waterproofing (With China Mosaic)

Unit : Per 1 Sqm

Total
Unit Rate Amount
Terrace Quantity
Waterproofing 1.00 Sqm 269.10 269.10
(With China Mosaic)
Total Material Cost 269.10
Included
Total Labour Cost in
Material
Total (M+L)
#VALUE!
Without O/H & Profit
Rate includes the OHP of main contractor

Item : WaterProofing Plaster (For Toilet Walls)

Unit : Per 1 Sqm

Total
Unit Rate Amount
Quantity
Waterproofing
1.00 Sqm 250.00 250.00
Plaster

Total Material Cost 250.00

Included
Total Labour Cost in
Material
Total (M+L)
#VALUE!
Without O/H & Profit
Rate includes the OHP of main contractor

DEEPAK/661512584.xls/Wat Proofing
Item : Brick Bat
Unit : Per 1 Cum

Total
Unit Rate Amount
Quantity
Brick Bat 1.00 Cum 2000.00 2000.00

Total Material Cost 2000.00

Included
Total Labour Cost in
Material
Total (M+L)
#VALUE!
Without O/H & Profit
Rate includes the OHP of main contractor

Item : OHT Waterproofing Plaster

Unit : Per 1 Sqm

Total
Unit Rate Amount
Quantity
OHT Waterproofing
1.00 Sqm 250.00 250.00
Plaster

Total Material Cost 250.00

Included
Total Labour Cost in
Material
Total (M+L)
#VALUE!
Without O/H & Profit
Rate includes the OHP of main contractor

Item : Box Type Waterproofing For Swimming Pool

Unit : Per 1 Sqm

Total
Unit Rate Amount
Box Type Quantity
Waterproofing Of 1.00 Sqm 450.00 450.00
Swimming Pool
Total Material Cost 450.00
Included
Total Labour Cost in
Material
Total (M+L)
#VALUE!
Without O/H & Profit
Rate includes the OHP of main contractor

DEEPAK/661512584.xls/Wat Proofing
 RATE ANALYSIS FOR FLOORING ITEMS
Living Room Flooring
Item : Vitrified Tiles (600 x 600) Basic Rate 72 Per Sft
Unit : Per 1 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity

Grit 0.032 10.00 0.04 Cum 229.32 8.07

White cement 1.000 3.00 1.03 kgs 11.00 11.33
Cement 10.61 3.00 10.93 kgs 2.80 30.61
Fly Ash 3.54 3.00 3.64 kgs 1.00 3.64
Vitrified Tiles (600x600) 1.00 5.00 1.05 Sqm 775 813.76

Total Material 867.41

Total Labour 107.64
Total (M+L) 975.05
OHP 0% 0.00
Total Cost (Incl. OHP) 975.05

Bed Room Flooring

Item : Vitrified Tiles (400 x 400) Basic Rate 62 Per Sft
Unit : Per 1 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity

Grit 0.032 5.00 0.03 Cum 229.32 7.71

White cement 1.000 3.00 1.03 kgs 11.00 11.33
Cement 14.15 3.00 14.57 kgs 2.80 40.81
Fly Ash 3.54 3.00 3.64 kgs 1.00 3.64
Vitrified Tiles (400x400) 1.00 5.00 1.05 Sqm 667 700.74

Total Material 764.22

Total Labour 107.64
Total (M+L) 871.86
OHP 0% 0.00
Total Cost (Incl. OHP) 871.86

Toilet Flooring
Item : Ceramic Tiles (200 x 200) Basic Rate 33 Per Sft
Unit : Per 1 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity

Grit 0.032 5.00 0.03 Cum 229.32 7.71

White cement 1.000 3.00 1.03 kgs 11.00 11.33
Cement 14.15 3.00 14.57 kgs 2.80 40.81
Fly Ash 0.00 3.00 0.00 kgs 1.00 0.00
Ceramic Tiles (200x200) 1.00 5.00 1.05 Sqm 355 372.97

Total Material 432.82

Total Labour 86.11
Total (M+L) 518.93
OHP 0% 0.00
Total Cost (Incl. OHP) 518.93

Modi/661512584.xls/Flooring RA
Kitchen Flooring
Item : Ceramic Tiles (300 x 300) Basic Rate 33 Per Sft
Unit : Per 1 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity

Grit 0.032 5.00 0.03 Cum 229.32 7.71

White cement 1.000 3.00 1.03 kgs 11.00 11.33
Cement 14.15 3.00 14.57 kgs 2.80 40.81
Fly Ash 0.00 3.00 0.00 kgs 1.00 0.00
Ceramic Tiles (300x300) 1.00 5.00 1.05 Sqm 355 372.97

Total Material 432.82

Total Labour 86.11
Total (M+L) 518.93
OHP 0% 0.00
Total Cost (Incl. OHP) 518.93

Mid Landing Flooring

Item : Kotah (300 x 300) Basic Rate 23 Per Sft
Unit : Per 1 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity

Grit 0.032 5.00 0.03 Cum 229.32 7.71

White cement 1.000 3.00 1.03 kgs 11.00 11.33
Cement 14.15 3.00 14.57 kgs 2.80 40.81
Fly Ash 0.00 3.00 0.00 kgs 1.00 0.00
Kotah Stone 1.00 25.00 1.25 Sqm 355 444.02

Total Material 503.86

Total Labour 215.28
Total (M+L) 719.14
OHP 0% 0.00
Total Cost (Incl. OHP) 719.14

Lift Lobby Landing Flooring

Combination of Marble and
Item : Basic Rate 50 Per Sft
Green Marble
Unit : Per 1 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity

Grit 0.032 5.00 0.03 Cum 229.32 7.71

White cement 5.750 3.00 5.92 kgs 11.00 65.15
Cement 10.61 3.00 10.93 kgs 2.80 30.61
Fly Ash 3.54 3.00 3.64 kgs 1.00 3.64
Marble and green Marble 1.00 5.00 1.05 Sqm 538 565.11

Total Material 672.21

Total Labour 215.28
Total (M+L) 887.49
OHP 0% 0.00
Total Cost (Incl. OHP) 887.49

Modi/661512584.xls/Flooring RA
 RATE ANALYSIS FOR DADO AND SKIRTING ITEMS
Toilet/Kitchen(above platform) Dado
Item : Ceramic Tiles (200 x 300) Basic Rate 33 Per Sft
Unit : Per 1 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity

White cement 1.00 3.00 1.03 kgs 11.00 11.33

Cement 14.15 3.00 14.57 kgs 2.80 40.81
Fly Ash 0.00 3.00 0.00 kgs 1.00 0.00
Ceramic Tiles (200x300) 1.00 5.00 1.05 Sqm 355 372.97

Total Material 425.11

Total Labour 86.11
Total (M+L) 511.22
OHP 0% 0.00
Total Cost (Incl. OHP) 511.22

Lift Lobby Dado

Item : Combination of Marble and gree Basic Rate 50 Per Sft
Unit : Per 1 Sqm

Wastage Total
Material Quantity Unit Rate Amount
% Quantity

White cement 1.00 3.00 1.03 kgs 11.00 11.33

Cement 14.15 3.00 14.57 kgs 2.80 40.81
Fly Ash 0.00 3.00 0.00 kgs 1.00 0.00
Marble & Green Marble 1.00 5.00 1.05 Sqm 538 565.11

Total Material 617.25

Total Labour 129.17
Total (M+L) 746.42
OHP 0% 0.00
Total Cost (Incl. OHP) 746.42

Item : Window Sill 150mm wide of Marble Basic Rate 50

Unit : Per 1 Rmt

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Marble 0.15 15.00 0.17 Sqm 538 92.84
white cement 1.000 2.00 1.02 kgs 10.00 10.20
Cement 0.03 3.00 0.03 Kgs 2.80 0.09
Fly Ash 0.00 3.00 0.00 Kgs 1.00 0.00
Total Material 103.13
Total Labour 32.80
Total (M+L) 135.93
OHP 0% 0.00
Total Cost (Incl. OHP) 135.93

10/13 Modi/661512584.xls/Dado & Skirting RA

Living Room Skirting
Item : Vitrified Tiles (600 x 600) Basic Rate 72 Per Sft
Unit : Per 1 Rmt

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Vitrified Tiles (600 x 600) 0.10 5.00 0.11 Sqm 775 81.38
white cement 0.500 2.00 0.51 kgs 11.00 5.61
Cement 1.42 3.00 1.46 kgs 2.80 4.08
Fly Ash 0.00 3.00 0.00 kgs 1.00 0.00
Total Material 91.07
Total Labour 26.24
Total (M+L) 117.31
OHP 0% 0.00
Total Cost (Incl. OHP) 117.31

Bed Room Skirting

Item : Vitrified Tiles (400 x 400) Basic Rate 62 Per Sft
Unit : Per 1 Rmt

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Vitrified Tiles (600 x 600) 0.10 5.00 0.11 Sqm 667 70.07
white cement 0.500 2.00 0.51 kgs 11.00 5.61
Cement 1.42 3.00 1.46 kgs 2.80 4.08
Fly Ash 0.00 3.00 0.00 kgs 1.00 0.00
Total Material 79.76
Total Labour 26.24
Total (M+L) 106.00
OHP 0% 0.00
Total Cost (Incl. OHP) 106.00

Kitchen Skirting
Item : Ceramic Tiles (300 x 300) Basic Rate 33 Per Sft
Unit : Per 1 Rmt

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Vitrified Tiles (600 x 600) 0.10 5.00 0.11 Sqm 355 37.30
white cement 0.500 2.00 0.51 kgs 11.00 5.61
Cement 1.42 3.00 1.46 kgs 2.80 4.08
Fly Ash 0.00 3.00 0.00 kgs 1.00 0.00
Total Material 46.99
Total Labour 26.24
Total (M+L) 73.23
OHP 0% 0.00
Total Cost (Incl. OHP) 73.23

Mid Landing Skirting

Item : Kotah Skirting 100mm high Basic Rate 23
Unit : Per 1 Rmt

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Kotah 0.15 15.00 0.17 Sqm 248 42.71
white cement 0.500 2.00 0.51 kgs 10.00 5.10
Cement 1.40 3.00 1.44 Kgs 2.80 4.04
Total Material 51.84
Total Labour 27.88
Total (M+L) 79.72
OHP 0% 0.00
Total Cost (Incl. OHP) 79.72

11/13 Modi/661512584.xls/Dado & Skirting RA

Item : 130 x 65mm thick T.W. Frame for Doors
Unit : Per Nos

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Timber 0.045 15.00 0.05 Cum 33516.00 1742.45
HoldFast 6.000 5.00 6.30 Nos 7.00 44.10
Misc * 1.00 1.00 Rmt 50.00 50.00

Total Material Cost 1836.55

Making 1 Nos 200 200.00
Fixing Considered in Civil Works #VALUE!
Total Labour Cost #VALUE!
Total (M+L)
#VALUE!
Without O/H & Profit
OHP 0% #VALUE!
Total Cost (Incl. OHP) #VALUE!
* Includes 1 coat of bitumen paint & cement concrete 1:2:4

Door Frames for Internal Door

Item : 100 x 65mm thick Salwood
Unit : Per Nos

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Timber 0.034 15.00 0.04 Cum 21168.00 835.46
HoldFast 6.000 5.00 6.30 Nos 7.00 44.10
Misc * 1.00 1.00 Rmt 50.00 50.00

Total Material Cost 929.56

Making 1 Nos 200 200.00
Fixing Considered in Civil Works #VALUE!
Total Labour Cost #VALUE!
Total (M+L)
#VALUE!
Without O/H & Profit
OHP 0% #VALUE!
Total Cost (Incl. OHP) #VALUE!
* Includes 2 coats primer, 1 coat of bitumen paint & cement concrete 1:2:4

Door Frames for Internal Door

Item : 100 x 65mm thick Salwood
Unit : Per Nos (Size 2.1 x 0.6)

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Timber 0.032 15.00 0.04 Cum 21168.00 783.24
HoldFast 6.000 5.00 6.30 Nos 7.00 44.10
Misc * 1.00 1.00 Rmt 50.00 50.00

page 12 of pages
DEEPAK/661512584.xls/Door
13 frame & win sub frame
 Total Material Cost 877.34
Making 1 Nos 175 175.00
Fixing Considered in Civil Works #VALUE!
Total Labour Cost #VALUE!
Total (M+L)
#VALUE!
Without O/H & Profit
OHP 0% #VALUE!
Total Cost (Incl. OHP) #VALUE!
* Includes 2 coats primer, 1 coat of bitumen paint & cement concrete 1:2:4

Granite Door Frames

Item : 100 x 65mm door frames for toilet doors
Unit : Per Nos

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Cement 0.350 3.00 0.36 Sqm 140.00 50.47
Granite 1.139 15.00 1.31 Sqm 1614.60 2113.96
Pins, Clmaps, etc. 1.000 1.00 LS 50.00 50.00
Misc * 1.00 1.00 Rmt 100.00 100.00

Total Material Cost 2314.43

Making and Fixing 1 Nos 1500 1500.00
0.00
Total Labour Cost 1500.00
Total (M+L)
3814.43
Without O/H & Profit
OHP 0% 0.00
Total Cost (Incl. OHP) 3814.43
* Includes 2 coats primer, 1 coat of bitumen paint & cement concrete 1:2:4

TW Architrave
Item : 50 x 19mm for Main Doors
Unit : Per Rmt

Wastage Total
Material Quantity Unit Rate Amount
% Quantity
Architrave 1.000 5.00 1.05 Rmt 25.00 26.25

Misc * 1.00 1.00 Rmt 5.00 5.00

Total Material Cost 31.25

Making & Fixing 1 Nos 8 8.00

Total Labour Cost 8.00

Total (M+L)
39.25
Without O/H & Profit
OHP 0% 0.00
Total Cost (Incl. OHP) 39.25
* Includes 2 coats primer, 1 coat of bitumen paint & cement concrete 1:2:4

page 13 of pages
DEEPAK/661512584.xls/Door
13 frame & win sub frame