Rate Analysis for Wet Cladding

Particulars Unit Qty/Sqf Unit Rate Amount Remark

Basic cost of stone Sqf 1 52 52 stone size 550*550
Wastage @ 20% Sqf 0.2 52 10.4
Clamp - Z type No 0.62 175 108.5 2 no of clamp in one tile 3.2549 0.614458
Fastner No 0.62 43 26.66
Scaffolding Sqf 1 2 0
Labour fixing Sqf 1 45 45

Cement mortar (1:4) filling in 30 mm gap Cum 0.0031 3485 10.68

Subtotal 253.2

Labour Cess @ 1 % 2.53

I Tax @ 2 % 5.06

Sub Total 260.84

Add for OH & CP @20 % as per contract 52.17

Grand Total for per Sqf 313.01
Grand Total for per Sqmt 3367.99
 Rate Analysis for Wet Cladding
Particulars Unit Qty Unit Rate Amount Remark
Providing & fixing wall lining Stone
cladding ( 30mm thk) with clamp sqmt 1 2150 2150 Vendor quotation attached

WCT @3% 64.5 Applicable at the vendor

Service tax @ 5% 107.5 source

Sub Total 2322

Scaffolding material & fixing/dismantling

i/c rent charges of material cum 1 65 65

Cement mortar (1:3) filling in 25 mm gap Cum 0.0275 3718.00 102.24 Refer below table
Subtotal 2489.2
o
Labour Cess @ 1 % 24.89
I Tax @ 2 % 49.78

Total 2563.92
Add for CP & OH @ 20 % 512.78

Grand Total for per Sqmt 3076.71

Cement Mortar 1 : 3 (1 Cement : 3 Coarse sand)

Discription Unit Quantity Rate Amount

Details of cost for 1 cum

MATERIALS
(0.357 cum. of cement = 0.51 tonne)
Cement tonne 0.51 4600.00 2346.00
wastage @ 5% 0.03 4600.00 117.30
Coarse sand cum 1.07 900.00 963.00
wastage @ 5% 0.05 900.00 48.15
LABOUR
For measuring, carrying, depositing and
mixing-
Beldar Day 0.75 247.00 185.25
Bhisti Day 0.07 260.00 18.20
Hire and running charges of mechanical
mixer L.S. 26.91 1.49 40.10

Cost of 1.00 cum 3718.00

 Rate Analysis for Dry Stone Cladding
Particulars Unit Qty Unit Rate Amount Remark

Providing & fixing 30mm thick

Dholpur/Bansipahar pur sand stone dry
cladding, including SS clamp and
fastener as per architectural drawing
and design. sqmt 1 2850 2850 Vendor quotation attached

WCT @3% 85.5 Applicable at the vendor

Service tax @ 5% 142.5 source

Sub Total 3078

Scaffolding material & fixing/dismantling

i/c rent charges of material cum 1 65 65

Subtotal 3143.0

Labour Cess @ 1 % 31.43

I Tax @ 2 % 62.86

Total 3237.29
Add for CP & OH @ 20 % 647.46

Grand Total for per Sqmt 3884.75

 Rate Analysis for Pile 750mm dia
Particulars Unit Qty Unit Rate Amount Remark
Material & Labour

Installation of Pile (750mm dia & 17 mtr Quotation

length) i/c bentonite and pile head scrap Mtr 1.0 1800.0 1,800.00
attached
concrete chipping

Sub Total 1,800.00

Service tax @ 5.6% ( Claimed by
Subcontractor) 100.80
Total Pile Boring 1,900.80 A

M25 Grade of concrete

5704.5
Providing and pouring concrete in pile Cum 0.442 2,518.87 Rate derived
from BOQ
Wastage of concrete against scrapping 5704.5
the pile head @6% Cum 0.026 151.13
Sundries L.S. 49.70 1.70 84.49
Total for Concrete 2,754.49 B

Total for Pile Boring & Material 1.0 4,655.29 A+B

Taxes 7% (4% WCT+2% IT+1% Cess) 325.87
Total after tax 4,981.16
Add water charges @ 1% 49.81
5030.98
Add C.P & OH @15% 754.65
G. Total ( Rs.) 5,785.62

Total Approx Qty Mtr 6120.00

Total cost implication Rs. 35,408,007
Note: Services tax will be reimburshed if dedcuted…
 Rate Analysis for Pile 750mm dia
Particulars Unit Qty Unit Rate Amount Remark
Material & Labour

Installation of Pile (750mm dia & 17 mtr Quotation

length) i/c bentonite and pile head scrap Mtr 1.0 1200.0 1,200.00
attached
concrete chipping

Sub Total 1,200.00

Service tax @ 5.6% ( Claimed by
Subcontractor) 67.20
Total Pile Boring 1,267.20 A

M25 Grade of concrete

4686.0
Providing and pouring concrete in pile Cum 0.442 2,069.16 Rate derived
from BOQ
Wastage of concrete against scrapping 4686.0
the pile head @6% Cum 0.026 124.15
Sundries L.S. 49.70 1.70 84.49
Total for Concrete 2,277.80 B

Total for Pile Boring & Material 1.0 3,545.00 A+B

Taxes 7% (4% WCT+2% IT+1% Cess) 248.15
Total after tax 3,793.15
Add water charges @ 1% 37.93
3831.08
Add C.P & OH @15% 574.66
G. Total ( Rs.) 4,405.75

Total Approx Qty Mtr 6120.00

Total cost implication Rs. 26,963,164
Note: Services tax will be reimburshed if dedcuted…