Rate analysis

F. Y.- 069/070
without 15% overhead

Items Descript. Unit Quantity U.Rate Amount

1. EARTHWORK
Excavation of soft clay & silty soils Unskilled m.d. 0.70 330.00 231.00
including disposal upto 10m lead Equipment
and 1.5m lift 3%of labour 6.93
Item No. per Total 237.93
1 cu.m.
Earthwork in excav. : soft soil

Filling by stones in the foundation and floor Unskilled m.d. 1.50 330.00 495.00
levelling including haulage distance Block stone cu.m. 1.00 1,200.00 1,200.00
upto 30m Bond stone cu.m. 0.20 1,200.00 240.00
Item No. per Total 1,935.00
1 cu.m.
Filling - stone

Rubble masonry work including supply skilled m.d. 1.00 465.00 465.00
of hard stone blocks preparing in mud unskilled m.d. 2.25 330.00 742.50
mortar and haulage distance upto 30m Soil cu.m 0.420 170.00 71.40
Item No. per bl.stone cu.m 1.00 1,200.00 1,200.00
1 cu.m. bond st. cu.m 0.10 1,200.00 120.00
Stone work in c.m. - 1:6 Total 2,598.90

Chimney (bhatta) brick masonry works skilled m.d. 1.00 465.00 465.00
along with supplying bricks making unskilled m.d. 1.70 330.00 561.00
soil mortar and construction Brick nos. 560.00 7.50 4,200.00
of brick wall including haulage distance soil cu.m 0.42 170.00 71.40
upto 30m Add.unkill m.d. 0.20 330.00 66.00
Item No. per Equipmen. 3% 1.98
1 cu.m. Total 5,365.38
Brick work in c.m. - 1:6

Concreting of foundation, floor skilled m.d. 1.00 465.00 465.00

(cement concrete) including supply unskilled m.d. 4.00 330.00 1,320.00
of materials and haulage distance upto cement m.t. 0.22 13,240.00 2,912.80
30 m a) P.C.C.(1:3:6) with crushed agg. Agg_1 cu.m. 0.65 1,450.00 942.50
Agg_1 =40 mm Agg_2 cu.m. 0.24 1,450.00 348.00
Agg_2 =20 mm sand cu.m. 0.47 1,400.00 658.00
Item No. per Total 6,646.30
1 cu.m.
P.C.C. - 1:3:6 Crushed

Concreting works of super structure skilled m.d. 0.80 465.00 372.00

deck slabs, beams including supply unskilled m.d. 7.00 330.00 2,310.00
of materials and haulage distance upto cement m.t. 0.40 13,240.00 5,296.00
30 m a) P.C.C. 1:1.5:3 (IN RCC) Agg_2 cu.m. 0.57 1,450.00 826.50
Agg_2 =20 mm Agg_3 cu.m. 0.29 1,450.00 420.50
Agg_3 =10 mm sand cu.m. 0.425 1,400.00 595.00
Item No. per Total 9,577.50
5.3 1 cu.m.
PPC for RCC (1:1.5:3)

Cutting, bending, placing in position as skilled m.d. 12.00 465.00 5,580.00

shown in the drawing & binding by GI unskilled m.d. 12.00 330.00 3,960.00
wire of reinforcement steel bar for RCC iron rod m.t. 1.05 80,800.00 84,840.00
works incl. haulage dist. upto 30m bind.wire kg 10.00 93.86 938.60
Item No. per Total 95,318.60
1 m.t. per kg 95.32
Iron rod for RCC

Making plywood form including supply skilled m.d. 17.200 465.00 7,998.00
and selection of materials fixing, nailing unskilled m.d. 25.70 330.00 8,481.00
according to drawings, placing separa- 19 mm Plywood sqm 16.500 623.00 10,279.50
tors, dismantling forms and hauling Local wood cum 0.23200 44,000.00 10,208.00
upto 30 m distance ( .75x.526/6) Iron pipe(MNB 50-m) no 4.40 1,449.00 6,375.60
Item No. per killa kg 25.00 99.00 2,475.00
100 sq.m. Total 45,817.10
Plywood Form work for slab per sqm 458.17

Making and fixing seasoned sissau wood skilled m.d. 34.00 465.00 15,810.00
chaukhat unskilled m.d. 3.40 330.00 1,122.00
Door size= 900*2100mm wood cu.m 1.100 44,000.00 48,400.00
size of wood = 100*75mm holdfast nos. 92.00 16.00 1,472.00
Item No. per killa " 184.00 5.00 920.00
1 cu.m. Sub-Total 67,724.00
Sissau wood work - chaukhat

(38mm frame) Installation of 6mm thick skilled m.d. 7.00 465.00 3,255.00
waterproof wood on one side and 4mm unskilled m.d. 0.70 330.00 231.00
commercial plywood on the other side and wood cu.m 0.0346 44,000.00 1,522.40
fitting the shutter in the frame. 100mm kabja no. 3.00 26.00 78.00
6mm waterproof ply Sq.m 2.325 451.00 1,048.57

4mm commercial ply Sq.m 2.325 193.00 448.72

Mortice lock no. 1.00 525.00 525.00
150mm cheskine nos. 2.00 59.00 118.00
Item No. per nails L.S. 50.00
2.245 sq.m. Sub-Total 7,276.69
Sissau frame - shutters Total sq.m. 3,241.28

12.5 mm thick cement sand plastering skilled m.d. 15.00 465.00 6,975.00
works (for ceilings) unkilled m.d. 20.00 330.00 6,600.00
a) Cement sand ratio - 1:4 cement m.t. 0.538 13,240.00 7,123.12
Item No. per sand cu.m 1.46 1,400.00 2,044.00
100 sq.m. Sub-Total 22,742.12
1/2" cement plaster in ceilling- 1:4 Total sq.m. 227.42

12.5 mm thick cement sand plastering skilled m.d. 12.00 465.00 5,580.00
works (excluding ceilings) unkilled m.d. 16.00 330.00 5,280.00
a) Cement sand ratio - 1:4 cement m.t. 0.538 13,240.00 7,123.12
Item No. per sand cu.m 1.46 1,400.00 2,044.00
100 sq.m. Sub-Total 20,027.12
1/2" cement plaster in c.m. - 1:4 total sq.m. 200.27
38mm thick cement concrete (1:2:4) screeding skilled m.d. 1.25 465.00 581.25
unkilled m.d. 2.00 330.00 660.00
cement m.t. 0.13 13,240.00 1,721.20
sand Cu.m 0.18 1,400.00 252.00
Item No. per 12mm agregate Cu.m 0.36 1,450.00 522.00
10 sq.m. Sub-Total 3,736.45
Cement punning total 373.65

3mm thick cement punning in cement skilled m.d. 1.00 465.00 465.00
unkilled m.d. 1.00 330.00 330.00
Item No. per cement m.t. 0.0532 13,240.00 704.36
10 sq.m. Sub-Total 1,499.36
Cement punning Contract Rate(1.15) 149.94

Applying two coats of washable distemper skilled m.d 12 465.00 5,580.00

of Asian paints unskilled m.d 8 330.00 2,640.00
aster ltr 8.1 225.00 1,822.50
readymade colour ltr 16 139.00 2,224.00
Item No. per Sub-Total 12,266.50
100 sq.m. Total 122.67

Applying three coats of chhopra polish in skilled m.d 10 465.00 4,650.00

door shutter unskilled m.d 5 330.00 1,650.00
chhopra ltr 2 770.00 1,540.00
spirit ltr 10 99.00 990.00
Item No. per Sub-Total 8,830.00
100 sq.m. Total 88.30

Applying two coats of synthetic enamel skilled m.d 12 465.00 5,580.00

paints of Asian paint unskilled m.d 8 330.00 2,640.00
aster ltr 8.1 225.00 1,822.50
readymade colour ltr 16 421.00 6,736.00
Item No. per Sub-Total 16,778.50
100 sq.m. Total 167.79

26 gause C.G.I. sheet roofing works skilled m.d. 1.10 465.00 511.50
with supply of materials all complete unkilled m.d. 1.25 330.00 412.50
CGIsheet sq.m. 12.00 403.26 4839.12
nutbolt nos. 30.00 23.00 690.00
J-hook nos. 25.00 11.00 275.00
Item No. per bit.washer nos. 55.00 3.00 165.00
7.1 10 sq.m. Sub-Total 6893.12
CGI sheet roofing - 26 # per sq.m. 689.31