RATE ANALYSIS
DATE 17/03/2017
Description
SIVA ASIAN
SIRA GREY
SIVA GOLD GOLD GOLD
GRANITE SPLIT
SPLIT FINISH PLANE ANTIQUE
FINISH
Dry Granite cladding FINISH FINISH
Size of the Granite considered is 0.6mx1.2m & 60mm thick
Area Considered is (0.6mx1.2m = 0.72m2)
Granite (basic price Rs. -----/Sft) 2511.0 1760.0 1670.0 1565.0
Add wastage @ 10% 251.1 176.0 334.0 156.5
Fixtures - bolts & clamps 1100.0 1100.0 1100.0 1100.0
GI Strips ( 5.65 kg per sqm) 350.0 350.0 350.0 350.0
Scaffolding @ Rs.----/Sft 143.0 143.0 143.0 143.0
total for granite, hilti clamps & bolts, GI Strips, scaffolding 4355.1 3529.0 3597.0 3314.5
Labor for Laying (Rs.---/Sft) 1160 1160 1160 1160
labor charges for making 25mm thk groove & canopy clamp fixing 103 100 100 102.5
total including laying 5618.1 4789.0 4857.0 4577.0
add 2% for tools & plants 112.4 95.8 97.1 91.5
add 15% for over heads & profits 859.57 732.72 743.12 700.28
total for 0.72m2 6590.06 5617.50 5697.26 5368.82
for 1 Sqm 9153.00 7803.00 7913.00 7457.00
say
note
1 making of groove not considered in the tender it is considered in the new rate analysis
2 more clamps are using for plane siva gold granite for bands
3 more labor consuming for plane siva gold band work
4 initial cost for mockup work and materials is 16,50,000.00
5 karnataka VAT considered as composit tax @ 4% now it is around 8% becasuse source is from other state
Description
Dry cladding
Size of the Granite considered is 0.6mx1.2m & 30mm thick
Area Considered is (0.6mx1.2m = 0.72m2)
Granite (basic price Rs. ------/Sft) -
Add wastage @ 5% -
Fixtures - Bolts & clamps -
GI Strips -
Scaffolding @ Rs---/Sft -
total for granite, hilti clamps & bolts, GI Strips, scaffolding -
Labor for Laying (Rs.65/Sft) -
total including laying -
add 2% for tools & plants -
add 15% for over heads & profits -
total for 0.72m2 -
for 1 Sqm -
say