Rate Analysis160511

EARTH WORK : p/l 230mm dry rubble packing under floors

NO Item 1.00 2.00 3.00 4.00 5.00

Rubble Hard Murrum Labour Watering Compaction

Add OH & Profit Total

1 1 1 1 1

Const

Rate

Amount

1.25 0.30 1 1 1

495 350 188 2.00 4.00

618 105 188 2 4

0.23 0.15

917 0 917 211 137.61

0%

22

Cum Sqm

PILING WORK :

No

Description

1 Pile drilling work Pile work Rig 2 transportation Charges 3 Rock Cheisling charges Ideal Charges for 4 Pilework 5 Pile Breaking

Roundup RATE

Unit

RATE

m

875

875

No.

8000

8000

hr

525

525

per day

2000

2000

Cum

2500

2500

RCC WORK : PCC ( 1:3:6) NO

ITEM RMC M10 Shuttering material Shuttering labour Concrete Labour T&P Misc TOTAL Add OH & Profit TOTAL

Rate Analysis

M 10 Const 1 1 1 1 1 1

Const 1.00 0 0.00 1.00 1.00

Rate

Amount

3243 205 0 380 198

0% cum

Page 1 of 17

3243 0 0 380 198 0 3821 0 3821

Windermere

RCC RMC NO 21.00

ITEM

M 25 Const

Const

Rate

Amount

Pile work RMC Shutt material Shuttering Labour Concrete Labour T&P Misc

1.00 1.00 1.00 1.00 1.00 1.00

TOTAL Add OH & Profit TOTAL

RCC RMC NO

ITEM

1.00 0.00 0.00 1.00 1.00

4185 205.00 0.00 55.00 198.00

4184.62 0.00 0.00 55.00 198.00 0.00 4438 0 4438

0% cum

M 25 Const

Const

Rate

Amount

1.00 1.00 FOOTIN FOOTING G RMC Shutt material Shuttering Labour Concrete Labour T&P Misc

1.00 1.00 1.00 1.00 1.00 1.00

TOTAL Add OH & Profit TOTAL

RCC RMC NO

ITEM

1.00 0.00 0.00 1.00 1.00

4009 205 0 180 198

4009 0 0 180 198 0 4387 0 4387

0%

M 25 Const

Const

1.00 1.00 1.00 1.00 1.00 1.00

1.00 0.00 0.00 1.00 1.00

Rate

Amount

2.00 2.00 RAFT RAFT RMC Shutt material Shuttering Labour Concrete Labour T&P Misc TOTAL Add OH & Profit TOTAL

Rate Analysis

4009 205 0 180 198

4009 0 0 180 198 0 4387 0 4387

0%

Page 2 of 17

Windermere

RCC RMC NO

ITEM

M 40 Const

Const

Rate

Amount

4.00 4.00 Colum Column n RMC Shutt material Shuttering Labour Concrete Labour T&P Misc

1.00 1.00 1.00 1.00 1.00 1.00

TOTAL Add OH & Profit TOTAL

RCC RMC NO 15.00

ITEM

5154.78 0.00 0.00 300.00 198.00 0.00 5653 0 5653

cum

M 40 Const

Const

Rate

Amount

Pardi 15 150 mm mm 1.00 1.00 1.00 1.00 1.00 1.00

TOTAL Add OH & Profit TOTAL

RCC RMC NO

ITEM

1.00 0.00 0.00 1.00 1.00

5155 205.00 0.00 300.00 198.00

5154.78 0.00 0.00 300.00 198.00 0.00 5653 0 5653

0%

M 35 Const

Const

Rate

Amount

Slab 200 RMC Shutt material Shuttering Labour Concrete Labour T&P Misc TOTAL Add OH & Profit TOTAL

Rate Analysis

5155 205.00 0.00 300.00 198.00

0%

RMC Shutt material Shuttering Labour Concrete Labour T&P Misc

11.00

1.00 0.00 0.00 1.00 1.00

1.00 1.00 1.00 1.00 1.00 1.00

1.00 0.00 0.00 1.00 1.00

4863 205.00 0.00 225.00 198.00

4862.75 0.00 0.00 225.00 198.00 0.00 5286 0 5286

0%

Page 3 of 17

Windermere

RCC RMC NO

ITEM

M 25 Const

Const

Rate

Amount

6.00 6.00 Lintel Lintel RMC Shutt material Shuttering Labour Concrete Labour T&P Misc

1.00 1.00 1.00 1.00 1.00 1.00

TOTAL Add OH & Profit TOTAL

RCC RMC NO 15.00

ITEM

1.00 0.00 0.00 1.00 1.00

4009 205.00 0.00 350.00 198.00

4009.12 0.00 0.00 350.00 198.00 0.00 4557 0 4557

0%

M 25 Const

Const

Rate

Amount

Pardi 15 150 mm mm RMC Shutt material Shuttering Labour Concrete Labour T&P Misc

1.00 1.00 1.00 1.00 1.00 1.00

TOTAL Add OH & Profit TOTAL

1.00 0.00 0.00 1.00 1.00

4009 205.00 0.00 300.00 198.00

4009.12 0.00 0.00 300.00 198.00 0.00 4507 0 4507

0% Cum

SHUTERRING WORK : 200.00

P/L Reinforced Steel with Material NO

Rate Analysis

ITEM

Const

Shuttering Material Labour

1 1

ADD Profit & O.H. Total

0%

Rate 1 1

Amount

205 140

205 140

345 0 345

Page 4 of 17

Windermere

STEEL REINFORCEMENT : 200.00

P/L Reinforced Steel with Material NO

ITEM Steel Binding Wire Labour Cutting Machine Cover Block PVC ADD Profit & O.H. Total

Const 1 1 1 1 1

1.03 10 1 1 1

Rate

Amount

37000 45 3500 1359 100

38110 450 3500 1359 0 43419 0 43419 43.42

0%

2600

MASONRY WORK : Fly Ash Bricks in Super Superstructure Brick Size 230 200 Thk Masonary 0.24 NO 1 2 3 4 5

Item Cement Sand Fly ash brick Labour Misc

Add OH & Profit Total

200 0.21

80 0.09

Con

Qty.

Unit

Rate

Amount

1 1 1 1 1

0.25 0.035 49 1 5.0

Bag Cum Nos sqmt Sqm

240 883 8.00 95 5.0

60 31 389 95 25

Sqm Cum

600 0 600 2999

0% 0.20

230 0.24

150 Thk Masonary NO 1 2 3 4 5 6 7

Rate Analysis

48.6

150 0.16

80 0.09

48.6

Con

Qty.

Unit

Rate

Amount

Cement Sand Fly ash brick Labour Concrete Steel Misc / Scaffolding

1 1 1 1 1 1 1

0.22 0.03 49.00 1.00 0.0125 0.99 1.0

Bag Cum Nos Sqm Cum Kg Sqm

240 883 6.99 80 2478 37.00 3.5

53 27 342 80 0 0 0

Add OH & Profit Total

0% Sqm

502 0 502

Item

Page 5 of 17

Windermere

Fly Ash Bricks in Super Superstructure Brick Size 230 0.24 110 Thk Masonary

80 0.09

48.6

Con

Qty.

Unit

Rate

Amount

Cement Sand Fly ash brick Labour Concrete Steel Misc / Scaffolding

1 1 1 1 1 1 1

0.15 0.03 49.00 1.00 0.01 0.94 1.00

Bag Cum Nos Sqm Cum Kg Sqm

240 2120 5.78 75 2449 37.00 4.0

36 64 283 75 27 35 0

Add OH & Profit Total

0% Sqm

519 0 519

NO 1 2 3 4 5 6 7

110 0.12

Item

Honey Comb Brick Work With Fly Ash Bricks in Super Superstructure 230 110 80 150 Thk Masonary 0.24 0.12 0.09 48.6 NO 1 2 3 4 5

Item

Con

Qty.

Unit

Rate

Amount

1 1 1 1 1

0.07 0.01 22.50 1.00 1.0

Bag Cum Nos Sqm Sqm

240 883 5.78 80 4.0

18 9 130 80 0

Sqm

236 0 236

Cement Sand Fly ash brick Labour Misc / Scaffolding

Add OH & Profit Total

0%

PLASTERING WORK : 10mm Thk Cement Plaster NO 1 2 3 4

Item Cement Sand Neeru Labour

Add OH & Profit Total

Rate Analysis

Con

Qty.

Unit

Rate

Amount

Amount

1 1 1 1

0.12 0.015 0.10 1.00

Bag Cum Bag Sqm

240 2120 55 85.00

29 32 6 85

29 32

Sqm

15 1 0 151

14 6 0 146

0%

Page 6 of 17

85

Windermere

12mm Thk Plaster NO 1 2 3 4 5

Con

Qty.

Unit

Rate

Amount

Amount

Cement Sand Neeru Labour GI Chiken Mesh

1 1 1 1 1

0.15 0.018 0.10 1.00 0.15

Bag Cum Bag Sqm Sqm

240 2120 55 85.00 102

36 38 6 85 15.23

36 38 85 15.23

Add OH & Profit Total

0% Sqm

18 0 0 180

17 4 0 174

Item

20mm Thk Double Coat Plaster NO 1 2 3 4 5 6 7

Item Cement Sand WPC Labour Recon Fibre mesh GI Chiken Mesh Misc / Scaffolding

Add OH & Profit Total

Con

Qty.

Unit

Rate

Amount

1 1 1 1 1 1 1

0.25 0.04 0.25 1.00 0.25 0.15 1.00

Bag Cum Bag Sqm Packet Sqm Sqm

240 2120 39 172 40.00 102 10

60 85 10 172 10 15.23 10.00

Sqm

362 0 362

0%

Water Proof Plaster 20mm Thk Plaster NO 1 2 3 4 5

Rate Analysis

Con

Qty.

Unit

Rate

Amount

Cement Sand WPC Labour Misc / Scaffolding

1 1 1 1 1

0.25 0.03 0.25 1.00 1.00

Bag Cum Bag Sqm Sqm

240 2120 39 151 5

60 53 10 151 5.00

Add OH & Profit Total

0% Sqm

279 0 279

Item

Page 7 of 17

Windermere

JOINARY WORK :

Main Door(D1-1200x2100 Door(D1-1200x2100 mm)-Shutter & Frame-Ply jamb (both veneer & melamine finish) PLY JAMB WITH MALAMINE POLISH

Size

18mm Ply Vertical Post Horizontal Post Total Westage Net 18mm Ply Wood

4.20 1.20 5.40

4.20 1.20 5.40

Total ADD Profit & O.H. Total

0.200 0.200

0.150 0.150 5%

Item 18mm Ply 12mm Ply 2" x 1/2" Teakwood Patti Vineer Labour frame Making Hardware Moulding Malamine Polish Misc

30 1.2

5%

12mm Ply Vertical Post Horizontal Post Total Westage Net 12mm Ply Wood

1 2 3 4 5 6 7 8 9

200.00 2.10 x

1 1 1 1 1 1 1 1 1

2.52

0.840 0.240 1.080 0.054 1.134

0.630 0.180 0.810 0.041 0.851

Qty

Unit

Ra t e

1.134 0.851 10.80 1.199 30% 1.00 10.80 2.09

Sqmt Sqmt Rmt Sqmt Lum Lum Rmt Sqmt

538 377 29 430 1760 50 33 430 50

610 320 313 516 0 50 0 898 50

No Sqm

2758 0 27 58 1094

Rmt

511

0%

Amount

50 mm READY MADE FLUSH SHUTTER MALAMINE POLISH ON BOTH SID 2.00 DOOR D- 1 2.10 X 1.20 2.5 50 mm door shutter 2.08 1.16 2.42 Item Qty Unit Ra t e Amount 1 2 3 4 5 6 7 8 9 10 11 12 13 14

Ready Made Flush Door 2" x 1/2" Lipping Patti Hinges Aldrop Tower Bolt Handle Magnetic Door Stopper Eye Piece Safty Chain Mortise Lock Malamine Polish Labour Charges Misc ( fevicol , nails etc) Iron Mongry Cost Total ADD Profit & O.H. Total

Rate Analysis

1 1 1 1 1 1 1 1 1 1 1 1 1 1

2.42 10.80 4.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 5.45 2.52 2.52 1.00

Sqm Rmt nos nos nos nos nos nos nos nos Sqm Sqm Lum Lum

1560 29 150 175 65 1000 100 100 100 1000 430 592 50 2500

3781 0 0 0 0 0 0 0 0 0 2347 1492 126 2500

Ra te te in inc lu luding Pl Ply fr fra me me & Shutte r Rate Rate incl inclu udin ding Ply Ply fram frame e & Sh Shutte utterr

10246 0 10246 4228 53 22 22 1300 13003 3

0%

Page 8 of 17

0

No Sqm Sqm No

Windermere

P/F Main Door(D1 - 1200 x 2100 mm) - 2 Hour Fire Rating PLY JAMB WITH MALAMINE POLISH

Size

18mm Ply Vertical Post Horizontal Post Total Westage Net 18mm Ply Wood

4.20 1.20 5.40

4.20 1.20 5.40

Total ADD Profit & O.H. Total

0.200 0.200

0.150 0.150 5%

Item 18mm Ply 12mm Ply 2" x 1/2" Teakwood Patti Vineer Labour frame Making Hardware Moulding Malamine Polish Misc

30 1.2

5%

12mm Ply Vertical Post Horizontal Post Total Westage Net 12mm Ply Wood

1 2 3 4 5 6 7 8 9

200.00 2.10 x

1 1 1 1 1 1 1 1 1

2.52

0.840 0.240 1.080 0.054 1.134

0.630 0.180 0.810 0.041 0.851

Qty

Unit

Ra t e

1.134 0.851 10.80 1.199 30% 1.00 10.80 2.09

Sqmt Sqmt Rmt Sqmt Lum Lum Rmt Sqmt

538 377 29 430 1760 50 33 430 50

610 320 313 516 0 50 0 898 50

No Sqm

2758 0 27 58 1094

Rmt

511

0%

Amount

50 mm READY MADE FLUSH SHUTTER MALAMINE POLISH ON BOTH SID 2.00 DOOR D- 1 2.10 X 1.20 2.5 50 mm door shutter 2.08 1.16 2.42 Item Qty Unit Ra t e Amount 1 2 3 4 5 6 7 8 9 10 11 12 13 14

Ready Made Flush Door 2" x 1/2" Lipping Patti Hinges Aldrop Tower Bolt Handle Magnetic Door Stopper Eye Piece Safty Chain Mortise Lock Malamine Polish Labour Charges Misc ( fevicol , nails etc) Iron Mongry Cost Total ADD Profit & O.H. Total

Rate Analysis

1 1 1 1 1 1 1 1 1 1 1 1 1 1

2.42 10.80 4.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 5.45 2.52 2.52 1.00

Sqm Rmt nos nos nos nos nos nos nos nos Sqm Sqm Lum Lum

4196 29 150 175 65 1000 100 100 100 1000 430 592 50 2500

10170 0 0 0 0 0 0 0 0 0 2347 1492 126 2500

Ra te te in inc lu luding Pl Ply fr fra me me & Shutte r Rate Rate incl inclu udin ding Ply Ply fram frame e & Sh Shutte utterr

16634 0 16634 6864 79 58 58 1939 19392 2

0%

Page 9 of 17

0

No Sqm Sqm No

Windermere

P/F Main Door(D1 - 1500 x 2100 mm) - Shutter & Frame-Ply jamb (both veneer & melamine finish) PLY JAMB WITH MALAMINE POLISH

Size

18mm Ply Vertical Post Horizontal Post Total Westage Net 18mm Ply Wood

4.20 1.50 5.70

4.20 1.50 5.70

Total ADD Profit & O.H. Total

x

3.15

0.200 0.200

0.150 0.150 5%

Item 18mm Ply 12mm Ply 2" x 1/2" Teakwood Patti Vineer Labour frame Making Hardware Moulding Malamine Polish Misc

30 1 .5

5%

12mm Ply Vertical Post Horizontal Post Total Westage Net 12mm Ply Wood

1 2 3 4 5 6 7 8 9

200.00 2.10

1 1 1 1 1 1 1 1 1

0.840 0.300 1.140 0.057 1.197

0.630 0.225 0.855 0.043 0.898

Qty

Unit

Ra t e

1.197 0.898 11.40 1.265 30% 1.00 11.40 2.20

Sqmt Sqmt Rmt Sqmt Lum Lum Rmt Sqmt

538 377 29 430 1857 50 33 430 50

644 338 331 545 0 50 0 948 50

No Sqm

2905 0 29 05 9 22

Rmt

510

0%

Amount

50 mm READY MADE FLUSH SHUTTER MALAMINE POLISH ON BOTH SID 2.00 DOOR D- 1 2.10 X 1.50 3.2 50 mm door shutter 2.08 1.46 3.05 Item Qty Unit Ra t e Amount 1 2 3 4 5 6 7 8 9 10 11 12 13 14

Ready Made Flush Door 2" x 1/2" Lipping Patti Hinges Aldrop Tower Bolt Handle Magnetic Door Stopper Eye Piece Safty Chain Mortise Lock Malamine Polish Labour Charges Misc ( fevicol , nails etc) Iron Mongry Cost Total ADD Profit & O.H. Total

Rate Analysis

1 1 1 1 1 1 1 1 1 1 1 1 1 1

3.05 11.40 4.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 6.86 3.15 3.15 1.00

Sqm Rmt nos nos nos nos nos nos nos nos Sqm Sqm Lum Lum

1560 29 150 175 65 1000 100 100 100 1000 430 592 50 2500

4756 0 0 0 0 0 0 0 0 0 2952 1865 158 2500

Ra te te in inc lu luding Pl Ply fr fra me me & Shutte r Rate Rate incl inclu udin ding Ply Ply fram frame e & Sh Shutte utterr

12230 0 12230 4012 49 35 35 1513 15135 5

0%

Page 10 of 17

0

No Sqm Sqm No

Windermere

P/F Other Door - Shutter -Ready Made 35mm thick & Frame-Ply jamb (both Melamine finish) D2 - 750 x 2100 PLY JAMB WITH MALAMINE POLISH

Size

18mm Ply Vertical Post Horizontal Post Total Westage Net 18mm Ply Wood

4.20 0.75 4.95

18mm Ply 3" x 1/2" Teakwood Patti 2" x 1/2" Teakwood Patti Labour frame Making Hardware Moulding Malamine polish Misc

Total ADD Profit & O.H. Total

2.00

1 2 3 4 5 6 7 8 9 10 11 12 13

Rate Analysis

x

30 0.75

0.150 0.150 5%

Item 1 2 3 4 5 6 7 8 9 10

150.00 2.10

Qty 1 1 1 1 1 1 1 1

Unit

0.780 Sqmt 4.950 Rmt 9.900 Rmt 30% Lum 1.00 Lum 9.90 Rmt 1.07 Sqmt 1.00 L.S.

Ra t e 538 43 29 918 50 33 430 50

Ready Made Flush Door Lipping Patti Hinges Aldrop Tower Bolt Handle Magnet Door Stoper Eye Piece Safty Chain Mortise Lock Malamine polish Labour Charges Misc ( fevicol , nails etc)

1 1 1 1 1 1 1 1 1 1 1 1 1

Total ADD Profit & O.H. Total

0%

1.49 9.90 3.00 1.00 1.00 2.00 1.00 1.00 1.00 1.00 3.34 1.58 1.58

Sqm Rmt nos nos nos nos nos nos nos nos Sqm Sqm Lum

Amount 419 211 287 0 50 0 459 50

No Sqm Rmt

298

1.58 1.49 Rate

Amount

1345.00 30.19 150.00 175.00 65.00 100.00 100.00 70 50 600.00 430 484.00 50.00

1999 0 450 0 0 0 100 0 0 600 1440 762 79

Ra te te in inc lu luding Pl Ply fr fra me me & Shutte r Ra te te in inc lu luding Pl Ply fr fra me me & Shutte r

5430 0 5430 3448 43 85 85 69 07 07

Page 11 of 17

Sqm

0.630 0.113 0.743 0.037 0.780

1477 0 1477 9 38

0%

35 mm FLUSH SHUTTER PAINTED ON BOTH SID DOOR D- 2 2.10 X 0.75 2.08 0.714 Item Qty

1 .58

1150.00

No Sqm Sqm No

Windermere

P/F Other Door - Shutter -Ready Made 35mm thick & Frame-Ply jamb (both Melamine finish) D3 - 900 x 2100 PLY JAMB WITH OIL PAINT

Size

18mm Ply Vertical Post Horizontal Post Total Westage Net 18mm Ply Wood

4.20 0.90 5.10

18mm Ply 3" x 1/2" Teakwood Patti 2" x 1/2" Teakwood Patti Labour frame Making Hardware Moulding Malamine Polish Misc

Total ADD Profit & O.H. Total

2.00

1 2 3 4 5 6 7 8 9 10 11 12 13

Rate Analysis

30 0 .9

x

1.89

0.150 0.150 5%

Item 1 2 3 4 5 6 7 8 9 10

150.00 2.10

Qty 1 1 1 1 1 1 1 1

0.803 5.100 10.200 30% 1.00 10.20 1.07 1.00

Unit

Ra t e

Sqmt Rmt Rmt Lum Lum Rmt Sqmt L.S.

538 43 29 945 50 33 430 50

35 mm FLUSH SHUTTER PAINTED ON BOTH SID DOOR D- 2 2.10 X 0.90 2.08 0.864 Item Qty Ready Made Flush Door Lipping Patti Hinges Aldrop Tower Bolt Handle Magnet Door Stoper Eye Piece Safty Chain Mortise Lock Malamine Polish Labour Charges Misc ( fevicol , nails etc)

1 1 1 1 1 1 1 1 1 1 1 1 1

Total ADD Profit & O.H. Total

0%

1.80 10.20 3.00 1.00 1.00 2.00 1.00 1.00 1.00 1.00 4.05 1.89 1.89

Sqm Rmt nos nos nos nos nos nos nos nos Sqm Sqm Lum

0.630 0.135 0.765 0.038 0.803

Amount 432 217 296 0 50 0 459 50

No Sqm

1504 0 1504 7 96

Rmt

295

0%

1.89 1.80 Rate

Amount

1345.00 30.19 150.00 175.00 65.00 100.00 100.00 70 50 600.00 430 484.00 50.00

2419 0 450 0 0 0 100 0 0 600 1742 915 95

Ra te te in inc lu luding Pl Ply fr fra me me & Shutte r Ra te te in inc lu luding Pl Ply fr fra me me & Shutte r

6321 0 6321 3344 41 40 40 78 25 25

Page 12 of 17

Sqm

1150.00

No Sqm Sqm No

Windermere

P/F Other Door - Shutter -Ready Made 35mm thick & Frame-Ply jamb (both Melamine finish) D4 - 1200 x 2100 PLY JAMB WITH OIL PAINT

Size

150.00 2.10

18mm Ply Vertical Post Horizontal Post Total Westage Net 18mm Ply Wood

4.20 1.20 5.40

18mm Ply 3" x 1/2" Teakwood Patti 2" x 1/2" Teakwood Patti Labour frame Making Hardware Moulding Malamine Polish Misc

Total ADD Profit & O.H. Total

2.00

1 2 3 4 5 6 7 8 9 10 11 12 13

Rate Analysis

x

1 .2

2.52

0.150 0.150 5%

Item 1 2 3 4 5 6 7 8 9 10

30

Qty 1 1 1 1 1 1 1 1

Unit

0.851 Sqmt 5.400 Rmt 10.800 Rmt 30% Lum 1.00 Lum 10.80 Rmt 1.07 Sqmt 1.00 L.S.

Ra t e 538 43 29 1001 50 33 430 50

35 mm FLUSH SHUTTER PAINTED ON BOTH SID DOOR D- 2 2.10 X 1.20 2.08 1.164 Item Qty Ready Made Flush Door Lipping Patti Hinges Aldrop Tower Bolt Handle Magnet Door Stoper Eye Piece Safty Chain Mortise Lock Malamine Polish Labour Charges Misc ( fevicol , nails etc)

1 1 1 1 1 1 1 1 1 1 1 1 1

Total ADD Profit & O.H. Total

0%

2.42 10.80 4.00 1.00 1.00 2.00 1.00 1.00 1.00 1.00 5.45 2.52 2.52

Sqm Rmt nos nos nos nos nos nos nos nos Sqm Sqm Lum

0.630 0.180 0.810 0.041 0.851

Amount 458 230 313 0 50 0 459 50

No Sqm

1560 0 1560 6 19

Rmt

289

0%

2.52 2.42 Rate

Amount

1345.00 30.19 150.00 175.00 65.00 100.00 100.00 70 50 600.00 430 484.00 50.00

3260 0 600 0 0 0 100 0 0 600 2347 1220 126

Ra te te in inc lu luding Pl Ply fr fra me me & Shutte r Ra te te in inc lu luding Pl Ply fr fra me me & Shutte r

8252 0 8252 3275 38 94 94 98 12 12

Page 13 of 17

Sqm

1300.00

No Sqm Sqm No

Windermere

Double Leaf D9 - 1500 x 2100 ( Pump room , Gym , Passage in podium , Lobby ) PLY JAMB WITH OIL PAINT

Size

150.00 2.10

18mm Ply Vertical Post Horizontal Post Total Westage Net 18mm Ply Wood

4.20 1.50 5.70

18mm Ply 3" x 1/2" Teakwood Patti 2" x 1/2" Teakwood Patti Labour frame Making Hardware Moulding Malamine polish Misc

Total ADD Profit & O.H. Total

2.00

1 2 3 4 5 6 7 8 9 10 11 12 13

Rate Analysis

x

1 .5

3.15

0.150 0.150 5%

Item 1 2 3 4 5 6 7 8 9 10

30

Qty 1 1 1 1 1 1 1 1

Unit

0.898 Sqmt 5.700 Rmt 11.400 Rmt 30% Lum 1.00 Lum 11.40 Rmt 1.07 Sqmt 1.00 L.S.

Ra t e 538 43 29 1057 50 33 430 50

35 mm FLUSH SHUTTER PAINTED ON BOTH SID DOOR D- 2 2.10 X 1.50 2.08 1.464 Item Qty Ready Made Flush Door Lipping Patti Hinges Aldrop Tower Bolt Handle Magnet Door Stoper Eye Piece Safty Chain Mortise Lock Malamine polish Labour Charges Misc ( fevicol , nails etc)

1 1 1 1 1 1 1 1 1 1 1 1 1

Total ADD Profit & O.H. Total

0%

3.05 11.40 8.00 2.00 2.00 2.00 2.00 1.00 1.00 1.00 6.86 3.15 3.15

Sqm Rmt nos nos nos nos nos nos nos nos Sqm Sqm Lum

0.630 0.225 0.855 0.043 0.898

Amount 483 243 331 0 50 0 459 50

No Sqm

1616 0 1616 5 13

Rmt

283

0%

3.15 3.05 Rate

Amount

1345.00 30.19 150.00 175.00 65.00 100.00 100.00 70 50 600.00 430 484.00 50.00

4100 0 1200 0 0 0 200 0 0 600 2952 1525 158

Ra te te in inc lu luding Pl Ply fr fra me me & Shutte r Rate Rate incl inclu udin ding Ply Ply fram frame e & Sh Shutte utterr

10733 0 10733 3407 39 20 20 1234 12349 9

Page 14 of 17

Sqm

2000.00

No Sqm Sqm No

Windermere

P/F Flush Doors Without Frame (Toilet door) - Shutter -Ready Made 35mm thick with oil Paint finish D3-750 x 2100 2.00

1 2 3 4 5 6 7 8 9 10 11 12 13

35 mm FLUSH SHUTTER PAINTED ON BOTH SID DOOR D- 2 2.10 X 0.75 2.08 0.714 Item Qty Ready Made Flush Door Lipping Patti Hinges Aldrop Tower Bolt Handle Magnet Door Stoper Eye Piece Safty Chain Mortise Lock Oil Painting Labour Charges Misc ( fevicol , nails etc)

1 1 1 1 1 1 1 1 1 1 1 1 1

Total ADD Profit & O.H. Total

0%

1.49 9.90 3.00 1.00 1.00 2.00 1.00 1.00 1.00 1.00 3.34 1.58 1.58

Sqm Rmt nos nos nos nos nos nos nos nos Sqm Sqm Lum

1.58 1.49 Rate 1345.00 30.19 150.00 175.00 65.00 100.00 100.00 70 50 600.00 65.00 323.00 50.00

Amount 1999 0 450 0 0 0 100 0 0 600 217 509 79

1150.00

3954 0 3954 No 2511 Sqm

P/F Flush Doors Without Frame (Toilet door) - Shutter -Ready Made 35mm thick with oil Paint finish D6-800 x 2100 2.00

1 2 3 4 5 6 7 8 9 10 11 12 13

Rate Analysis

35 mm FLUSH SHUTTER PAINTED ON BOTH SID DOOR D- 2 2.10 X 0.80 2.08 0.764 Item Qty Ready Made Flush Door Lipping Patti Hinges Aldrop Tower Bolt Handle Magnet Door Stoper Eye Piece Safty Chain Mortise Lock Oil Painting Labour Charges Misc ( fevicol , nails etc)

1 1 1 1 1 1 1 1 1 1 1 1 1

Total ADD Profit & O.H. Total

0%

1.59 10.00 3.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 3.58 1.68 1.68

Sqm Rmt nos nos nos nos nos nos nos nos Sqm Sqm Lum

1.68 1.59 Rate 1345.00 30.19 150.00 175.00 65.00 100.00 100.00 70 50 600.00 65.00 323.00 50.00

Amount 2139 0 450 0 0 0 100 0 0 600 233 543 84

1150.00

4149 0 4149 No 2469 Sqm

Page 15 of 17

Windermere

P/F 2 Hour Fire rating doors with frame for Staircase FIRE Purpose Doors (2 Hr Rated)

1.20

Item Basic Rate Butt Hinges Sash Lock with SS Handl Vision Pannel MISC Tape to Vision Pan Panic lath Briton 378E with Mortise Lock(ML 100P), Half cylinder @ SS D handle 254 mm with rose (Briton 379 E) Automatic Door button 914mm Door closer (Dorma TC68)

Total ADD Profit & O.H. Total For Size 2

2.00

2.52

Qty

Rate

1 1 1 1 1

2.52 4.00 2.00 1.00 2.30

3100.00 187.00 1735.00 1950.00 125.00

7812 748 0 0 0

1

1.00

3777.00

3777

1

1.00

2975.00

0

1

1.00

1300.00

0

Total Material Cost Excise Sale TAX Against c Form Octeria Toat material Cost Labour Misc Packing

2.10

Amount

12337 781 262 401

10.00% 2% 3%

1 1 1

1 1 1

13782 1000 500 150

1000 500 150

15432 0 15432 6124 25720

0%

2.10

4.20

Per No Sqm 6124

FABRICATION WORK : GI ROLLING Shutter 18 gage MS Size

3 . 00 Item

Shutter cost Bearing Req Top Cover Centre Lock Patti / Rod Mechanical Gear Painting Electric motor Total Material Cost Add for SALE TAX Transport Total ADD Profit & O.H. Total

Rate Analysis

2. 4 0

Qty 1 1 1 1 1 1 1 1

8.98 6.00 3.15 1.00 3.00 1.00 16.20 1.00

Rate Sqmt Nos Nos

Nos Sqmt Nos

0% 1 0%

Page 16 of 17

2260 270 279 470 902 4500 50 30000

7.20 Amount 20286

0 810 0 21096 0 393 21488 0 21488 2984

Per No S qm

Windermere

M.S.Railing L D No Size 3.00 0.90 M 1 no. - 50 mm dia horz + 12 mm dia horz - 1 no. & 50 mm dia vertical Vertical Pipe50 mm 0.9 3 Top Horz Pipe50 mm 3 1 Horizontal 12mm Bars 3 3 S r. N o

Description 1 2 3 4 5 6 7

Vetical Pipe 50 mm Top Horz Pipe 50 mm Horizontal 12 mm Bars Base Plate Bend Labour Painting

Total ADD Over head & Profit Total=

1 1 1 1 1 1 1

Qty

Unit

Rate

Amount

14 15 8 0.66 2.00 1698 3

Kg Kg Kg Kg Nos % Rmt

45 45 45 45 100 50% 100

620 689 360 30 200 849 300

Rmt

3046 0 3046 1015

0%

M.S.Ladder Sr.No. 1.00 2.00 3.00 4.00 5.00

Length Particular M .S. AN GLE < 50X50X6 M. PIPE 40 MM M.S.Rod Painting Labour

3.00 1.00 1.00 1.00 1.00 1.00

Rmt Const 6.00 8.00 4.95 1.00

Total ADD Profit & O.H. Total

Wt 4.50 3.61 1.58

Qty. 27.00 28.88 7.8 1.0 25%

Rate 40.00 45.00 37.00 700.00 3368.98

Amount 1080.00 1299.60 289.38 700.00 842.2 4211 0 4211 1403.74

0%

P/L Structural Steel with Material NO

ITEM Steel Painting Hot dip galvanizing & Tra Labour Nut Bolt ADD Profit & O.H. Total

Rate Analysis

Const 1 1 1 1 1

1.05 1 1 1 1

Rate

Amount

40000 2600 17000 10000 500

42000 2600 10000 500 55100 0 55100 M.T 55.1 55.10 0 Kg

0%

Page 17 of 17

Windermere