PCC & waterproofing of footings

1 Lumsum
( labour + material )

RCC work including footing, column,

2 9000 Sqft 130
slab, raft etc. on labour basis
183.45
3 Retaining wall on labour basis 2800 Sqft 110 180.10
4 Brickwork labour + material 2800 Sqft 75 102.41
Shahbad waterproofing (labour +
5 7600 Sqft 90
material) 111.86
6 Chemical waterprrofing + screeding 6000 Sqft 90
90.84
7 Trimix labour 6000 Sqft 12 12.00
8 Plaster ( labour + material ) 5600 Sqft 50 75.30
External Paint ( labour +
9 material ) 2800 Sqft 10
10.00
10 Internal Paint ( labour + material ) 6000 Sqft 8
8.00
11 Slab Flooring labour 6000 Sqft 20 20.00
12 Ramp slab 768 Sqft 120 183.45
Sump well excavation, debris
13 Lumpsum
shifting
Basic Rates
Sr. No. Item Unit Basic GST
Material
1 Cement 53 Grade Bags 280
2 Cement 43 Grade Bags 275
3 Reinforcement Steel Kg 40
4 Bricks 4" Nos. 7.5
5 Bricks 6" Nos. 10
6 200mm thick CC Block Nos. 48
7 100mm thick CC Block Nos. 27
8 River Sand Cft 75
9 Crushed Sand Cft 32
10 Aggregate Cft 24
11 Rubble Cft 22
12 Structural Steel Kg 65
13 Admixture Kg 40
14 Murum Cft 7
15 Chiken Mesh Sft 4
16 Waterproofing Compound Kg 80
17 AAC Blocks Cum 3000
18 Block Fix Chemical Bags 425
19 Steel Gray Treads Sft 100
20 Jaiselmer Sft 65

Labor
1 Exvn in Soil, Hard Murum Cum 90
2 Dispoing off Cum 40
3 Exvn in Soft Rock Cum 225
4 Exvn in Hard Rock Cum 550
5 UCR Masonry Cft 24
6 Labor for 100mm thick Masonry Sft 14
7 Labor for 125mm thick Masonry Sft 14
8 Labor for 150mm thick Masonry Sft 14
9 Labor for 200mm thick Masonry Sft 16
10 Labor for 250mm thick Masonry Sft 20
11 Labor for 300mm thick Masonry Sft 20
12 Labor for Patli Rft 4
13 Labor for Back Coat Plaster Sft 12
14 Labor for Single Coat Plaster Sft 18
15 Labor for Double Coat Plaster Sft 28
16 Gypsum to Walls Sft 24
17 Gypsum to Ceiling Sft 10
Formwork Material Sqm 220
Formwork Labor Sqm 190
Project :
Item No.: 1 Unit :
Description RCC Work for Column, Slab & Beams Analysis for :
Sr. No. Description Unit Qty. Rate
A MATERIAL :
1 Plywood Sft 2.25 68.44
2 Wood Sft 0.21 531.00
Making Nails Kg 0.01 70.00
Making Charges Sft 1.00 10.00
Less Salvage Value @ 15% 15%
Total Cost
Repetitions 8.00
Therefore Cost per Repetition

Rent for Props Months 0.11 55.00

Rent for Spans Months 0.04 150.00

Total Material Cost Per : Sft

B LABOUR :

1 Carpenter Sft 1.00 45.00

Fitter Sft 1.00 28.00
Concreting Sft 1.00 15.00

> Total Labor Cost Per : Sft

> Total Cost (Material + Labor) Sft

Overheads
1 Tools/ Plants/ Machinery (Rent, Fuel, Operator) 3%
Water (Storage & Distribution Only) 1%
Electricity (Distribution & Fixtures) 1%
Site Infra 0.5%
Labor Compliances 50% (PF 25%, ESIC 6%) - On Labor Cost 16%
Supervision/ Staff Sal 3.5%
Misc. (Conveyance, Petty Cash etc.) 2%
Insurance, Labor License etc. 2%
Dept Labor (Tachya, Housekeeping) 3%
> Total Overhead Cost Sft

> Total Cost (Material + Labor + Overheads) Sft

Profit
Profit 12%
 > Total Profit Sft

> Total Rate (Material + Labor + Overheads + Profit) Sft

Project :
Item No.: 3 Unit :
Description RCC Work for Retaining Wall Analysis for :
Sr. No. Description Unit Qty. Rate
A MATERIAL :
1 Plywood Sft 2.00 68.44
2 Wood Sft 0.19 531.00
Making Nails Kg 0.01 70.00
Making Charges Sft 1.00 10.00
Less Salvage Value @ 15% 15%
Total Cost
Repetitions 8.00
Therefore Cost per Repetition

Rent for Props Months 0.23 55.00

Total Material Cost Per : Sft

B LABOUR :

1 Carpenter Sft 1.00 45.00

Fitter Sft 1.00 28.00
Concreting Sft 1.00 15.00

> Total Labor Cost Per : Sft

> Total Cost (Material + Labor) Sft

Overheads
1 Tools/ Plants/ Machinery (Rent, Fuel, Operator) 3%
Water (Storage & Distribution Only) 1%
Electricity (Distribution & Fixtures) 1%
Site Infra 0.5%
Labor Compliances 50% (PF 25%, ESIC 6%) - On Labor Cost 16%
Supervision/ Staff Sal 3.5%
Misc. (Conveyance, Petty Cash etc.) 2%
Insurance, Labor License etc. 2%
Dept Labor (Tachya, Housekeeping) 3%
> Total Overhead Cost Sft

> Total Cost (Material + Labor + Overheads) Sft

Profit
 Profit 12%
> Total Profit Sft

> Total Rate (Material + Labor + Overheads + Profit) Sft

Project :
Item No.: 3 Unit :
Description 230mm thick Brick Masonry Analysis for :
Sr. No. Description Unit Qty. Rate
A MATERIAL :
1 Bricks Nos 52.00 8.00
2 Cement Bags 0.29 280.00
3 Crushed Sand Cft 2.43 32.00
4
Wastage
Wastage 5%
Total Material Cost Per : Sqm
B LABOUR :

1 230mm thick Brick Masonry Sft 10.76 20.00

2
Add for Extra Lift
Lead per Floor 3.00%
> Total Labor Cost Per : Sqm

> Total Cost (Material + Labor) Sqm

Overheads
1 Tools/ Plants/ Machinery (Rent, Fuel, Operator) 3%
Water (Storage & Distribution Only) 1%
Electricity (Distribution & Fixtures) 1%
Site Infra 0.5%
Labor Compliances 50% (PF 25%, ESIC 6%) - On Labor Cost 16%
Supervision/ Staff Sal 3.5%
Misc. (Conveyance, Petty Cash etc.) 2%
Insurance, Labor License etc. 2%
Dept Labor (Tachya, Housekeeping) 3%
> Total Overhead Cost Sqm

> Total Cost (Material + Labor + Overheads) Sft

Profit
Profit 12%
> Total Profit Sqm

> Total Rate (Material + Labor + Overheads + Profit) Sqm

 > Total Rate (Material + Labor + Overheads + Profit) Sft

Project :
Item No.: 4 Unit :
Description Box Type Waterproofing Analysis for :
Sr. No. Description Unit Qty. Rate
A MATERIAL :
Base Coat
1 Cement bag 0.3 280.00
2 Sand - River Cft 0.7056 75.00
3 WP admix Kg 0.3 80.00
Shahabad Laying
1 Shahabad Sft 12.9168 18.00
Grouting
1 Cement bag 0.25 280.00
3 WP admix Kg 0.25 80.00
Top Coat
1 Cement bag 0.25 280.00
2 Sand - River Cft 0.7056 10.00
3 WP admix Kg 0.25 80.00
Wastage
Wastage 5%
Total Material Cost Per : sqm
B LABOUR :

1 Box Type Waterproofing Sft 10.76 26.00

> Total Labor Cost Per : sqm

> Total Cost (Material + Labor) Sqm

Overheads
1 Tools/ Plants/ Machinery (Rent, Fuel, Operator) 3%
Water (Storage & Distribution Only) 1%
Electricity (Distribution & Fixtures) 1%
Site Infra 0.5%
Labor Compliances 50% (PF 25%, ESIC 6%) - On Labor Cost 16%
Supervision/ Staff Sal 3.5%
Misc. (Conveyance, Petty Cash etc.) 2%
Insurance, Labor License etc. 2%
Dept Labor (Tachya, Housekeeping) 3%
> Total Overhead Cost Sqm

> Total Cost (Material + Labor + Overheads) Sft

Profit
Profit 12%
> Total Profit Sqm

> Total Rate (Material + Labor + Overheads + Profit) Sqm

 > Total Rate (Material + Labor + Overheads + Profit) Sft

Project :
Item No.: 5 Unit :
Description Chemical Waterproofing Analysis for :
Sr. No. Description Unit Qty. Rate
A MATERIAL :
Base Coat
1 Cement bag 0.12 280.00
3 WP Compound Kg 1.5 150.00
Top Coat
1 Cement bag 0.25 280.00
2 Sand - River Cft 0.7056 75.00
3 WP admix Kg 0.25 80.00
Wastage
Wastage 5%
Total Material Cost Per : sqm
B LABOUR :

1 Chemical Application Sft 10.76 15.00

Screed Sft 10.76 12.00

> Total Labor Cost Per : sqm

> Total Cost (Material + Labor) Sqm

Overheads
1 Tools/ Plants/ Machinery (Rent, Fuel, Operator) 3%
Water (Storage & Distribution Only) 1%
Electricity (Distribution & Fixtures) 1%
Site Infra 0.5%
Labor Compliances 50% (PF 25%, ESIC 6%) - On Labor Cost 16%
Supervision/ Staff Sal 3.5%
Misc. (Conveyance, Petty Cash etc.) 2%
Insurance, Labor License etc. 2%
Dept Labor (Tachya, Housekeeping) 3%
> Total Overhead Cost Sqm

> Total Cost (Material + Labor + Overheads) Sft

Profit
Profit 12%
> Total Profit Sqm

> Total Rate (Material + Labor + Overheads + Profit) Sqm

> Total Rate (Material + Labor + Overheads + Profit) Sft

Project :
Item No.: 8 Unit :
Description 12mm thick Neetu plaster to Internal Faces Analysis for :
Sr. No. Description Unit Qty. Rate
A MATERIAL :
1 Cement Bags 0.18 280.00
2 River Sand Cft 1.23 75.00
Chiken Mesh Sft 4.00 4.00
GI wire Nails & Washers LS
5 Neeru
Wastage
Wastage 5%
Total Material Cost Per : Sqm
B LABOUR :

1 Plaster - Internal rough Sqft 10.76 20.00

2 Scaffolding
Add for Extra Lift
Lead per Floor 6.00%
> Total Labor Cost Per : Sqm

> Total Cost (Material + Labor) Sqm

Overheads
1 Tools/ Plants/ Machinery (Rent, Fuel, Operator) 3%
Water (Storage & Distribution Only) 1%
Electricity (Distribution & Fixtures) 1%
Site Infra 0.5%
Labor Compliances 50% (PF 25%, ESIC 6%) - On Labor Cost 16%
Supervision/ Staff Sal 3.5%
Misc. (Conveyance, Petty Cash etc.) 2%
Insurance, Labor License etc. 2%
Dept Labor (Tachya, Housekeeping) 3%
> Total Overhead Cost Sqm

> Total Cost (Material + Labor + Overheads) Sft

Profit
Profit 12%
> Total Profit Sqm

> Total Rate (Material + Labor + Overheads + Profit) Sqm

> Total Rate (Material + Labor + Overheads + Profit) Sft

Project :
Item No.: 2 Unit :
Description 20mm thick External Face plaster (Double Coat) Analysis for :
Sr. No. Description Unit Qty. Rate
A MATERIAL :
1 Cement Bags 0.30 280.00
2 River Sand Cft 1.94 75.00
Chiken Mesh Sqm 0.10 43.06
GI wire Nails & Washers LS
Waterproofing Compound Kg 0.30 7.00
Wastage
Wastage 3%
Total Material Cost Per : Sqm
B LABOUR :

1 Plaster - External Double Coat Sft 10.76 28.00

2 Scaffolding
Add for Extra Lift
Lead per Floor 6.00%
> Total Labor Cost Per : Sqm

> Total Cost (Material + Labor) Sqm

Overheads
1 Tools/ Plants/ Machinery (Rent, Fuel, Operator) 3%
Water (Storage & Distribution Only) 1%
Electricity (Distribution & Fixtures) 1%
Site Infra 0.5%
Labor Compliances 50% (PF 25%, ESIC 6%) - On Labor Cost 16%
Supervision/ Staff Sal 3.5%
Misc. (Conveyance, Petty Cash etc.) 2%
Insurance, Labor License, Mathadi etc. 2%
Dept Labor (Tachya, Housekeeping) 3%
> Total Overhead Cost Sqm

> Total Cost (Material + Labor + Overheads) Sft

Profit
Profit 12%
> Total Profit Sqm

> Total Rate (Material + Labor + Overheads + Profit) Sqm

> Total Rate (Material + Labor + Overheads + Profit) Sft

Total

280
275
40
8
10
48
27
75
32
24
22
65
40
7
4
80
3000
425
100
65

90
40
225
550
24
14
14
14
16
20
20
4
12
18
28
24
10
220
190
 Cum
1.00
Amount

153.99
112.01
0.98
10.00
(39.90)
237.07

29.63

6.19
5.63

41.45

45.00
28.00
15.00
-
88.00

129.45

3.88
1.29
1.29
0.65
13.64
4.53
2.59
2.59
3.88
34.35
-
163.80

19.66
 19.66
-
183.45

Cum
1.00
Amount

136.88
99.56
0.98
10.00
(35.47)
211.95

26.49

12.38

38.87

45.00
28.00
15.00
-
88.00

126.87

3.81
1.27
1.27
0.63
13.64
4.44
2.54
2.54
3.81
33.94
-
160.81
 19.30
19.30
-
180.10

Sqm
1.00
Amount

416.00
81.79
77.90
-
-
28.78
604.47

215.28
-

-
215.28

819.75

24.59
8.20
8.20
4.10
33.37
28.69
16.40
16.40
24.59
164.53
-
984.28

118.11
118.11
-
1,102.39
-
 102.41

Sqm
1.00
Amount

84.00
52.92
24.00

232.50

70.00
20.00

70.00
7.06
20.00
-
29.02
609.50

279.86

279.86

889.37

26.68
8.89
8.89
4.45
43.38
31.13
17.79
17.79
26.68
185.68
-
1,075.04

129.01
129.01
-
1,204.05
-
 111.86

Sqm
1.00
Amount

33.60
225.00

70.00
52.92
20.00
-
20.08
421.60

161.46
129.17

290.63

712.22

21.37
8.89
7.12
3.56
45.05
24.93
14.24
14.24
21.37
160.77
-
873.00

104.76
104.76
-
977.76
-
90.84

Sqm
 1.00
Amount

50.40
92.61
16.00
5.00
-
-
8.20
172.21

215.28
20.00

-
235.28

407.49

12.22
4.07
4.07
2.04
36.47
14.26
8.15
8.15
12.22
101.67
-
509.16

61.10
61.10
-
570.26
-
52.98

Sqm
 1.00
Amount

84.00
145.53
4.31
5.00
2.10
-
7.23
248.16

301.39
30.00

-
331.39

579.56

17.39
5.80
5.80
2.90
51.37
20.28
11.59
11.59
17.39
144.09
-
723.65

86.84
86.84
-
810.49
-
75.30