Analysis of Rate

Hydroseeding (As Per Quotation)

Calculation based on average 250 sqm of work/day for one machine
Sr No Description Unit Quantity Rate Rs Cost Rs Remarks/ Input ref.

1 3 4 5 6=3X4X5 7
1 Manpower Required For Hydroseeding
A Technical Person (rates calculated on per day salary)1 person employed No. 1.00 1500.00 1500.00 Calculated for 1 days
for one day work Work

B Supervisor (rates calculated on per day salary)1 person employed for one No. 1.00 1200.00 1200.00 Calculated for 1 days
day work Work

C Unskilled labor (rates calculated on per day salary) 4 person employed No. 4.00 650.00 2600.00 SOR
for one day work
D Driver (rates calculated on per day salary) No. 1.00 900.00 900.00

2 Diesel Consumption
Tractor/Water Taker/DG set* Diesel rate @88.36
A Ltr 25.00 88.36 2209.00 inr

3 Machine Rental Charges

A Truck/Tractor with Trolley No. 1.00 2000.00 2000.00 Calculated as 1/30 th
value on 60,000 inr

B Water Tanker No. 1.00 1000.00 1000.00 Calculated as 1/30 th

value on 30,000 inr
4 Material Charges
A Seeds Sqm 250 80.00 20000.00

Tackifer
B Sqm 250 67.00 16750.00

C Fertilizer Sqm 250 31.00 7750.00

D Mulch Sqm 250 95.00 23750.00
E Water Retaining Agent Sqm 250 37.00 9250.00
5 Misc. Expense (wear-tear/accommodation/other minor Sqm 250 6.00 1500.00
expenses)

Total Base Price 90409.00

d) Total (1+2+3+4+5) 90409.00
e) Add Overheads 1% on the Total Cost - (d) 904.00
f) Head Office Expense 4 % on the Total Cost 3616.36
g) Add Contractor's Profit 15% on Total Cost 13361.35
Grand Total = (d+e+f+g) 108290.71
Per Sqm Costing (Grand Total/250sqm) 433.16
430.00 Final Rates