Rate Per Sft

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

Earth Work
RCC Work
Brickwork
Plaster
Painting
Doors - Wooden & Fire
Windows
Flooring
Waterproofing Work
Plumbing Work
Electrical Work
FF Work
D.G Set
Lift
Security System
Solar Heating System
Other Miscellnous
UGWT

14
461
146
55
59
159
41
128
28
125
125
60
15
60
15
5
25
55
1576

1091

405
80
1576

1%
29%
9%
4%
4%
10%
3%
8%
2%
8%
8%
4%
1%
4%
1%
0%
2%
3%

Rate Analysis for Shuttering work considering FF Shuttering Plywood

Analysis for 1 Sqm Shuttering

Considering 16 repetitions
MATERIALS
PLYWOOD
55 Rs/Sft , 16 repetitions

Wooden Supporting Material

1000 Rs/Sqm, 16 repetitions

Steel Staging Material

4500 Rs/Sqm, 50 repetitions

Sqm

37

Sqm

63

Sqm

90

0.125

60

180

Shuttering Oil
60 Rs/Litre, 8 Sqm Coverage

Litre

Nails, Masking Tape etc

LS

LABOUR
Labour Charges

Sqm

Total M+L =
PMV Cost @ 5% of M+L =

5%

IDC @ 15% of M+L =

15%

Profit @ 15% of M+L =

15%

Rate analysis for Concrete M20 Grade

Analysis for 1 Cum
Material
Cement
Fly Ash
Sand
Metal
Admisture
Wastage

Bags
Kg
Cum
Cum
Litre
5%

Labour Charges
Cement Slurry, Ponding
Concrete Production charges
Concrete Tower crane Charges

Cum
Cum
Cum
Cum

Cost per Cum

Add 15 % OHP
Cost per Cum

15%

6
60
0.5
0.85
1.5

275
2
1,095
954
40

1
1
1
1

200
25
550
200

Thermo mechanically Treated Reinforcement (TMT)

or High yield strength Deformed (Tor steel) bars of
all size & grades. (Basic rate Rs. 44000/MT)
Analysis for

1786

MT

Fe-500 Reinforcement Bars

Wastage (Allowable - 3%)
Cost of chair, Pin etc (not payable, will be taken for
reconciliation)

MT

1
3%
2%

18G GI Binding wire

PVC covers
Labour for cutting & bending
Unloading of steel/weighment/testing
Reinf Tower Crane Charges

Kg
Nos
MT
MT
MT

10
50
1
1
1

Add 10% OHP

Cost per MT

MT

42000

60
2
4425
250
1300
Total
Rate per MT

Providing and constructing brick masonry using selected

quality burnt clay FPS bricks of class designation 75 in
foundation and plinth laid in cement mortar 1:6 (1
cement : 6 coarse sand) mix, joints finished, flush/
raked to 6mm depth including scaffolding, curing
complete as per specification and drawing or as
directed by Project Manager.

Analysis for
230*110*80 mm Brick
Wastage
Cement
Wastage
C Sand
Wastage
Scaffolding
Labour for masonry

40

Cum

Nos.

450
15%
1.70
5%
0.36
5%
1
1

Bag
Cum
Sqm
Cum

cum

5.50
275
1131

478
Total
Rate per Cum

Structural Steel

0
0
0

Supplying, fabricating, assembling, hoisting / erecting

and fixing in position at all heights and with all leads,
structural steel works of MS rolled sections (angle,
channel, beams, flats, tees, insert plates, bolts etc.) all
as per structural drawings and as per detailed
specifications (for materials & workmanship) in the
situations described hereinafter including:
i) Cutting of components to required lengths/ widths
and shapes/profiles,
ii) Smooth grinding / machining of edges / faces / all
welding joints.
iii) Preparing the surface to ensure complete removal of
mill scale by grit & sand blasting to achieve finish to
grade SA 2.5.
iv) Necessary welding (electric arc welding) for required
weld lengths and sizes
v)
Allow for surface preparation, derusting primer
coat,Fire proof paint, three or more coats of synthetic
enamel paint etc. complete all as directed by the Project
Manager.

Note: The contractor shall submit fabrication drawings

for work involved based on construction drawings (that
may be issued during construction period) for approval
by the Project Manager.
The fabrication work shall start only after approval of
the fabrication drawings. Any change required in the
fabrication drawings shall be carried out at no extra
cost.
Fabrication shall be in a perfect Architectural
workmanship manner and as provided in section V & VI
of IS 800 & IS 7215.
Welding shall be carried out by qualified welders.
Electrodes for welding, the procedure, selection, test
and inspection shall confirm to provisions in IS 816, IS
818, IS 822, & IS 833.
Erection/ hoisting shall commence only after passing of
fabricated parts by the Project Manager.(Basic rate
rs.40/Kg)

Rate Analysis for 1 MT

Material Cost
Add for nut bolt/ foundation bolt/ anchor fastner
Wastage
Crane charges
Labour for fabrication
Labour and Material for painting

1.00

MT

MT
LS
5%
MT
MT
MT

1.00
2%

45000.00

1
1
1

1500.00
18000.00
5000.00

Rate per MT

Rate per Kg

16

37
63
90
8
20
217
180
180
397
20
60
60
536

1,650
120
548
811
60
159
200
25
550
200
4,323
648
4,972

42,000
1,260
840
600
75
4,425
250
1,300
50,750
50,750
5,075
55,825

4,243

2,475
371
468
23
407
20
478
4,243
4,243

45,000.00
900.00
2,295.00
1,500.00
18,000.00
5,000.00
72,695.00
72,695.00

72.70

Annexure - 4

Details of Services
SL.NO

ITEM

Built up Area

Cost / sft
of BUA

Amount

Electrical

321,103.0

95

30,504,785

Electrical-external

321,103.0

30

9,633,090

Plumbing & sanitary

321,103.0

125

40,137,875

Firefighting ( with sprinklers)

321,103.0

60

19,266,180

D.G set

321,103.0

15

4,816,545

LIFT

321,103.0

60

19,266,180

SECURITY SYSTEM

321,103.0

15

4,816,545

Solar heating system

321,103.0

1,605,515

Other Miscellnous

321,103.0

0
TOTAL

CONCRETE
Grade
M5
M7.5
M10
M15
M20
M25
M30
M35
M40
M45
M50

PLASTER
1:6
1:5
1:4
1:3
1:2
1:1

130,046,715

Bags/Cum
3.0
3.5
4.5
6.3
6.5
7.0
7.5
8.7
9.0

Cement
Bags/Sqm
12mm
18mm
0.08
0.12
0.09
0.14
0.11
0.17
0.14
0.21
0.18
0.27
0.27
0.41

Sand
Cft
12mm
0.6
0.6
0.6
0.6
0.5
0.4

Masonry
115/150 mm
1:4
1:6

Cement
Bags/Sqm
0.18
0.13

Sand
Cft
0.90
1.00

bricks
Nos
55
40

Masonry
1:4
230mm brick
rubble

Cement
Bags/Cum
1.50
1.49

Sand
Cft
7.60
7.40

bricks
Nos
450

Remarks

Basic cost
Basic cost
Basic cost
Basic cost
Basic cost
Basic cost
asumed
Basic cost
asumed

18mm
0.90
0.90
0.9
0.8
0.7
0.6

Sr.No.

Head

Sub-head

Amount in
Lacs

% wrt
Tender
Cost

389
1

SITE MOBILISATION & DE MOBILISATION

i
Preliminaries
ii
Site office, store, labour camp.

HR COST
i
Salary and Bonus (CTC)
ii
Indirect Labours cost
iii Staff accom, Site Amenities &
welfare Expenses
iv

Staff Transfers expenses

Water expenses

General Plants and Machinary

i
Depreciation cost
ii
Fuel and Lubricant
iii Shifting, Instalation, Repair &
Maintanance
iv

Indirect Consumable & Tools

General Electricity expenses

Site Office runing Expenses

i
Travelling Expenses
ii
Site office running expenses

8
9
10

FINANCE COSTS
Bank Guarantee Charges
a
b
Financing Cost for capex
c
Interest on cash retention
d
Interest on Mob. Adv
e
Insurance (CAR+WC policy)
f
PF on labour
g
ESIS
Medical, Saftey,Environmental & House ke
Windingup
DLP Expenses
TOTAL

0.72%
0.00
0.00

0.19%
0.54%

4.82%
151.13
0.00
0.50

3.80%
0.83%
0.18%

0.00

0.01%

0.00

1.21%

1.21%
2.30%

0.00
0.00
125563.54

0.00%
0.00%
###

0.00

0.00%
0.00%
0.00%

0.00

0.10%
0.19%

0.00
0.00

0.06%
0.12%
0.00%

TS
TS
TS
TS
TS
TS
0.00

0.00%
0%
0%

0.00
100000.00
360000.00
585715.17

0.38%
0.12%
0.08%
9.92%

0.38%
0.12%
0.08%
9.19%

UIL-TENDER PRICE ABSTRACT

Name of Tender:- Civil, Structural & Finishing Works for Construction of THE CROWN
COLONY for M/s. INTERNATIONAL BIOTECH PARK LIMITED
Brief commercial conditions of contract
Free supply material by client
Contract duration :
Defect laibilityEMD:Performance Guarantee:Initial Security Deposit :
Retention :Description

Nil
24
12
5.00
-5.0%
5.0%

Months
Months
Lacs In BG
of CV in BG
of CV in BG
of Bill in BG
Civil & Finishes
Amt( in Lakhs)
3,188
13.30%
424
3,613
1%
36
2%
72
3,721

Direct cost
Indirect cost (supervn, site est etc)
Subtotal
Contigencies if any.
HOE / ROE
Sub total value
Other Expenses
VAT
0.00%
Service Tax
0.00%
Labour Cess
0.00%
Insurance (CAR+WC policy)
0.35%
Escalation
3.00%
PF on labour
0.14%
BGs expenses
0.28%
Interest on cash retention
0.00%
Interest on Mob adv
0.00%
Financing Cost
0.00%
Negotiation margin
0.00%
Business promotion
0.00%
Local problem / Miscellaneous
0.50%
Total
4.27%
Total amount before Profit
PROFIT
10.00%
Total
factor
Contract value Rs.
Vat
5.00%
Service tax
4.94%
Labour cess
1.00%
Grand Total with Taxes
CAPEX involved in project
571
Depreciation of P & M on project
173
% Depreciaton of P & M
12%
Prepared By:
Checked By:

3,887
389
4,275
1.34
4,275
214
211
43
4,743
lakhs
lakhs
%PA

Additional Information for Building tenders only.

BUA ( Construction area)
Rate ( without taxes)
Rate ( inclusive of taxes)
Major material consumption co-efficients
i) R.steel
ii) Concrete
iii) Formwork

321,103
1,331
1,477
4.50
1.58
3.08

sft
Rs/sft
Rs/sft
kg/sft
cft/sft
times BUA

Reinf Steel

R4

Date:

14/01/2013

STRACT
truction of THE CROWN GREENS GROUP HOUSING
IOTECH PARK LIMITED
Mobilisation advance:-P & M adva:-Secured adva:-Escalation :--

10% of CV
Nil
75% of value of mtls at site
NA

LD:-- 1% of CV per week, max. 5% of CV

Services etc.
Remarks
Amt( in Lakhs)
0
Ref-RA
#DIV/0!
0
Ref- IC Summ
0
1%
0
2%
0
0
0.00%
0.00%
0.00%
0.35%
3.00%
0.14%
0.28%
0.00%
0.00%
0.00%
0.00%
0.00%
0.50%
4.27%
10.00%
Lakhs
Lakhs
Lakhs
Lakhs
Lakhs
Lakhs

Approved By:

extra
extra
extra

BG is accepted

0
0
-

1.49

Lakhs

C+F
Services etc.
321,103
321,103
1,331
1,477
1,446
14,410
91,889

MT
Cum
Sqm

100.35 Kg/Cum