SIMPLEX INFRASTRUCTURES LIMITED

NREPL MAROL

DATE25/09/12

RATE ANALYSIS FOR 150 MM WIDTH BLOCK MASONRY FOR PODIUM AND TYPICAL FLOOR (FROM
OUT SIDE BLOCK)
UNIT - 1 SQM
BLOCK SIZE - 390 MM ( L ) X 90 MM ( W ) X 190 MM ( H )
Material Cost for block
1. Block required for 01 sqm of block work is 12.50 nos

2. Wastage of block @ 5% 0.63 nos

3. Total block required 13.13 nos
4.Cost of block including vat @ Rs 44/- per no
FOR 1 SQM BLOCK MASONRY

Block required – 13.13 nos including wastage 5%

Cost of 13.13 nos block @Rs.48.5/- per block including transportation ( A ) Rs 636.56 630.50
For mortar
1 Cement 0.59bag ( including wastage ) @ Rs 335/- per bag ( B ) Rs 197.65 34.04
2 Sand 0.07 Cum ( including wastage ) @ Rs 1482.5/- per Cum ( C ) Rs 103.78 26.69
Labour cost for lifting the blocks to required floor and shifting from there to required place
1 Unskilled -8 nos@ Rs.250/- perday for 8 hrs can lift 400 nos block
so for 13.13 nos block ie .for 1sqm 8 nos unskilled required 0.26 hrs so the cost ( D ) Rs 65
1 Unskilled -8 nos@ Rs.250/- perday for 8 hrs can shift 700 block
so for 13.13 nos block ie .for 1sqm 8 nos unskilled required 0.15 hrs so the cost ( E ) Rs 37.5 250.0
Labour cost for laying of blockwork in proper line & level including making of working
platform,shifting of crush sand and preparation of morter.

1 Skilled -2.5no -1.5 Hr @ Rs 350/- per day ( F ) Rs 164.06

2 Unskilled – 6.5 no 1.5 Hr @ Rs 250/- per day ( G ) Rs 304.69
For curing ( H ) Rs 7.00
For house keeping ( I )Rs 7.00
TOTAL ( A+B+C+D+E+F+G +H+I) Rs. 1523.24 941.23
ADD 2% FOR WATER AND ELECTRICITY CHARGES Rs 30.46 14.12
TOTAL Rs.1553.70 75.30
ADD 8% FOR STATUTARY REQUIRMENT Rs. 124.30 141.18
TOTAL Rs.1678.00 1171.83
ADD 15% FOR OVERHEAD,PROFIT AND OVER HEAD Rs. 251.70 -82.17
TOTAL Rs.1929.70

THERFORE OUR RATE PER SQM IS Rs1930 /-

NOTE : Material escalation and deescalation will be applicable on Block, Cement,metal and sand.
If any rate considered in the above analysis increase or decrease the revised rate
analysis to be submitted accordingly
 No. Sqm

1.00 0.07

13.50 1.00
 0.2626

0.150057

30
240 4
3360 250
3.36 1000
75000 75000 14
Err:509 71.42857
#NAME? Err:509

233.0553
1786.758
703

55
CEMENT AND CRUSH SAND FOR 1 SQM AREA
VOLUME OF 1 SQM BLOCK WO 0.15 CUM
VOLUME OF 12.5 NOS BLOCK 0.01 CUM 12.5
WET VOLUME OF MORTER 0.05 CUM
DRY VOLUME OF MORTER 0.09 CUM
CEMENT REQUIRED (1:4) 0.02 CUM
WASTAGE @ 2% 0.00 CUM
TOTAL 0.02 CUM
CEMENT IN BAG 0.59 1420kg cum 1319 25.236922 0.5047384
CRUSH SAND REQUIRED 0.07 CUM
WASTAGE @ 5 % 0.00 CUM
TOTAL 0.07 CUM

CEMENT AND CRUSH SAND FOR 1 SQM AREA

VOLUME OF 1 SQM BLOCK WORK 0.140 CUM
VOLUME OF 12.25 NOS BLOCK 0.127 CUM
VOLUME OF MORTER 0.013 CUM
DRY VOLUME OF MORTER 0.017 CUM
CEMENT (1:4) 0.003 CUM
WASTAGE @ 5% 0.0002 CUM
TOTAL 0.0036
UNIT WT OF CEMENT 5.123554611 KG
0.1024710922 7.64 1 7.64
0.0027490568 0.017 0.12988
0.0001374528
0.0028865096
 SIMPLEX INFRASTRUCTURES LIMITED
NREPL MAROL

DATE25/09/12
RATE ANALYSIS FOR 100 MM WIDTH BLOCK MASONRY FOR PODIUM AND TYPICAL
FLOOR (FROM OUT SIDE BLOCK)
UNIT - 1 SQM
BLOCK SIZE - 390 MM ( L ) X 90 MM ( W ) X 190 MM ( H )
Material Cost for block

1. Block required for 01 sqm of block work is 12.50 nos

2. Wastage of block @ 5% 0.63 nos

3. Total block required 13.13 nos

4.Cost of block including vat @ Rs 44/- per no

FOR 1 SQM BLOCK MASONRY

Block required – 13.13 nos including wastage 5%

Cost of 13.13 nos block @Rs.38.5/- per block including transportation ( A ) Rs 505.31 1254.00
For mortar 836
1 Cement 0.31bag ( including wastage ) @ Rs 335/- per bag ( B ) Rs 103.85
2 Sand
Labour cost for0.038 Cum
lifting ( including
the blockswastage ) @ Rs floor
to required 1482.5/-
andpershifting
Cum ( Cto
from there ) Rs 56.34
required
place
1 Unskilled -8 nos@ Rs.250/- perday for 8 hrs can lift 600 nos block
so for 13.13 nos block ie .for 1sqm 8 nos unskilled required 0.17 hrs so the ( D ) Rs 42.5
1 Unskilled -8 nos@ Rs.250/- perday for 8 hrs can shift 1000 block
so for 13.13 nos block ie .for 1sqm 8 nos unskilled required 0.105 hrs so th ( E ) Rs 25.0
Labour cost for laying of blockwork in proper line & level including making of
working platform,shifting of crush sand and preparation of morter.

1 Skilled -2 no -1.5 Hr @ Rs 350/- per day ( F ) Rs 131.25

2 Unskilled – 5 no 1.5 Hr @ Rs 250/- per day ( G ) Rs 234.38

For curing ( H ) Rs 7.00
For house keeping ( I )Rs 7.00
TOTAL ( A+B+C+D+E+F+G +H+I) Rs. ###
ADD 2% FOR WATER AND ELECTRICITY CHARGES Rs 22.25
TOTAL Rs.1134.87
ADD 8% FOR STATUTARY REQUIRMENT Rs. 90.79
TOTAL Rs.1225.66
ADD 15% FOR OVERHEAD,PROFIT AND OVER HEAD Rs. 183.85
TOTAL Rs.###

THERFORE OUR RATE PER SQM IS Rs1810 /-

NOTE : Material escalation and deescalation will be applicable on Block,
Cement,metal and sand.
If any rate considered in the above analysis increase or decrease the
revised rate analysis to be submitted accordingly
0.175067

0.10504

30

240 4

3360 250
3.36 1000
75000 75000 14
Err:509 71.42857
#NAME? Err:509

170.2312
1305.106
703

55
CEMENT AND CRUSH SAND FOR 1 SQM AREA
VOLUME OF 1 SQM BLOC 0.09 CUM
VOLUME OF 12.5 NOS BL 0.06 CUM 12.5
WET VOLUME OF MORTE 0.03 CUM
DRY VOLUME OF MORTE 0.05 CUM
CEMENT REQUIRED (1:4) 0.01 CUM
WASTAGE @ 2% 0.00 CUM
TOTAL 0.01
CEMENT IN BAG 0.31 1319
CRUSH SAND REQUIRED 0.04 CUM
WASTAGE @ 5 % 0.00 CUM
TOTAL 0.04 CUM
 SIMPLEX INFRASTRUCTURES LIMITED
NREPL MAROL
DATE20/08/12
RATE ANALYSIS FOR 150 MM THICK SKIN WALL IN TOILET
UNIT - 1 SQM
BRICK SIZE – 215 MM ( L ) X 100 MM ( W ) X 72 MM ( H )
COST OF 01 NO BRICK INCLUDING VAT 8.4
NO OF BRICK REQUIRED FOR 01 SQM OF SKIN WALL 54.2 52.44389
Wastage 12% 6.50 5.244389
TOTAL 60.70 57.68827
FOR 1 SQM SKIN WALL BRICK COST
Brick required – 60.7 nos including wastage 12%
Cost of 60.7 nos brick @8.4/- per brick ( A ) Rs 509.91 484.5815
For mortar
A. Dash coat (6mm) with rich mortar (1:2)
1 Cement 0.163 bag ( including wastage ) @ Rs 335/- per bag ( B ) Rs 54.605 25.34
2 Sand 0.010 Cum ( including wastage ) @ Rs 1482.5/- per Cum ( C ) Rs 14.825 8.115
B. Brick work in (1:4) ratio
1 Cement 0.863 bag ( including wastage ) @ Rs 335/- per bag ( D ) Rs 289.11
2 Sand 0.107 Cum ( including wastage ) @ Rs 1482.5/- per Cum ( E ) Rs 158.63
Labour cost
A. For chipping of rcc surface not more then 6mm to 8 mm
1 Unskilled -01 no 2 hrs @ Rs 250/-per day ( F ) Rs 62.5
B. For lifting and shifting of brick
1For lifting Unskilled -04 nos 8hrs shifting 4000 brick @ Rs 250/- ( G )Rs 15.2
2For shifting Unskilled -04 nos 8hrs shifting 4000 brick @ Rs 250/- ( H )Rs 15.2
C. For mixing and applying bonding agent (nito bond)
1Unskilled -01 no 15 min @ Rs 250/-per day ( I )Rs 7.8125
D. For shifting of cement and crush sand mixing of mortar and brick work with line and level.
1 Skilled -1 no -3 Hr @ Rs 350/- per day ( J ) Rs 131.25 30
2 Unskilled – 4 no 3 Hr @ Rs 250/- per day ( K ) Rs 375.00 161
For curing ( F ) Rs 7.00
For house keeping ( G )Rs 7.00
For Tower crane hire charge for 1 sqm of skin wall ( H )Rs 30.35
Cost of bonding agent ( NITOBOND of FOSROC)
1 Cost of 01 pack of nitobon is Rs7031.25 /-
2 Coverage is 8 sqm per pack as per actual
3 Cost for 1 sqm of area ( I )Rs 878.91

TOTAL ( A+B+C+D+E+F+G+H+I ) 2557.25 709.0365

ADD 2% FOR WATER AND ELECTRICITY CHARGES 51.14 10.63555
TOTAL 2608.39 5.672292
ADD 8% FOR STATUTARY REQUIRMENT 208.67 106.3555
TOTAL 2817.06 831.6998
ADD 20% FOR OVERHEAD,PROFIT AND OVER HEAD 563.41 147.3002
TOTAL 3380.48 979
THERFORE OUR RATE PER SQM IS Rs 3380/-
NOTE : Material escalation and deescalation will be applicable on Cement,metal and sand.
If any rate considered in the above analysis increase or decrease the
revised rate analysis to be submitted accordingly

RATE ANALYSIS FOR 8 MM DIA STEEL

UNIT - 1 no ( AS PER ACTUAL NO)
As per approved work order OAS/00080/11-12
1. Drilling and grouting 8mm dia steeRs.120/- per NO
 SIMPLEX INFRASTRUCTURES LIMITED
NREPL MAROL
DATE20/08/12
RATE ANALYSIS FOR 125 MM THICK SKIN WALL IN TOILET
UNIT - 1 SQM
BRICK SIZE – 215 MM ( L ) X 100 MM ( W ) X 72 MM ( H )
COST OF 01 NO BRICK INCLUDING VAT 6.825
NO OF BRICK REQUIRED FOR 01 SQM OF SKIN WALL 54.2
Wastage 12% 6.50
TOTAL 60.70
FOR 1 SQM SKIN WALL BRICK COST
Brick required – 60.7 nos including wastage 12%
Cost of 60.7 nos brick @6.825/- per brick ( A ) Rs 414.30
For mortar
A. Dash coat (6mm) with rich mortar (1:2)
1 Cement 0.163 bag ( including wastage ) @ Rs 335/- per bag ( B ) Rs 54.605
2 Sand 0.010 Cum ( including wastage ) @ Rs 1482.5/- per Cum ( C ) Rs 14.825
B. Brick work in (1:4) ratio
1 Cement 0.447 bag ( including wastage ) @ Rs 335/- per bag ( D ) Rs 149.75
2 Sand 0.055 Cum ( including wastage ) @ Rs 1482.5/- per Cum ( E ) Rs 81.54
Labour cost
A. For chipping of rcc surface not more then 6mm to 8 mm
1 Unskilled -01 no 2 hrs @ Rs 250/-per day ( F ) Rs 62.5
B. For lifting and shifting of brick
1For lifting Unskilled -04 nos 8hrs shifting 4000 brick @ Rs 250/- ( G )Rs 15.2
2For shifting Unskilled -04 nos 8hrs shifting 4000 brick @ Rs 250/- ( H )Rs 15.2
C. For mixing and applying bonding agent (nito bond)
1Unskilled -01 no 15 min @ Rs 250/-per day ( I )Rs 7.8125
D. For shifting of cement and crush sand mixing of mortar and brick work with line and level.
1 Skilled -1 no -2.5 Hr @ Rs 350/- per day ( J ) Rs 109.38
2 Unskilled – 4 no 2.5 Hr @ Rs 250/- per day ( K ) Rs 312.50
For curing ( F ) Rs 7.00
For house keeping ( G )Rs 7.00
For Tower crane hire charge for 1 sqm of skin wall ( H )Rs 30.35
Cost of bonding agent ( NITOBOND of FOSROC)
1 Cost of 01 pack of nitobon is Rs7031.25 /-
2 Coverage is 8 sqm per pack as per actual
3 Cost for 1 sqm of area ( I )Rs 878.91

TOTAL ( A+B+C+D+E+F+G+H+I ) 2160.81

ADD 2% FOR WATER AND ELECTRICITY CHARGES 43.22
TOTAL 2204.03
ADD 8% FOR STATUTARY REQUIRMENT 172.87
TOTAL 2376.89
ADD 20% FOR OVERHEAD,PROFIT AND OVER HEAD 475.38
TOTAL 2852.27
THERFORE OUR RATE PER SQM IS Rs 2852/-
NOTE : Material escalation and deescalation will be applicable on Cement,metal and sand.
If any rate considered in the above analysis increase or decrease the
revised rate analysis to be submitted accordingly

RATE ANALYSIS FOR 8 MM DIA STEEL

UNIT - 1 no ( AS PER ACTUAL NO)
As per approved work order OAS/00080/11-12
1. Drilling and grouting 8mm dia steeRs.120/- per NO
SIMPLEX INFRASTRUCTURE LIMITED
NREPL MAROL SITE

RATE ANALYSIS FOR 150 MM THICK SKIN WALL FOR TOILET IN TYPICAL FLOORS OF BUILDING NI 2,3 AAND 6

QUANTITY
REQUIRED TOTAL RATE
SL NO DESCRIPTION OF ACTIVITY UNIT WASTAGE
FOR 1 SQM QUANTITY AMOUNT
OF WORK

Bring the brick of size (215mm X 100mm X 72

1 mm) from out side
Chipping of RCC surface not more then 6mm to
2 8mm
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
 SIMPLEX INFRASTRUCTURES LIMITED
NREPL MAROL
DATE3/7/2012
RATE ANALYSIS FOR THICK SKIN WALL IN TOILET
UNIT - 1 SQM
BRICK SIZE – 215 MM ( L ) X 100 MM ( W ) X 72 MM ( H )
COST OF 01 NO BRICK INCLUDING VAT 6.825
NO OF BRICK REQUIRED FOR 01 SQM OF SKIN WALL 40.4
Wastage 12% 4.85
TOTAL 45.25
FOR 1 SQM SKIN WALL BRICK COST
Block required – 45.25 nos including wastage 12%
Cost of 45.25 nos brickwork @6.825/- per brick ( A ) Rs 308.82
For mortar
A. Dash coat (6mm) with rich mortar (1:2)
1 Cement 0.163 bag ( including wastage ) @ Rs 335/- per bag ( B ) Rs 54.605
2 Sand 0.010 Cum ( including wastage ) @ Rs 1482.5/- per Cum ( C ) Rs 14.825
B. Brick work in (1:4) ratio
1 Cement 0.375 bag ( including wastage ) @ Rs 335/- per bag ( D ) Rs 125.63
2 Sand 0.046 Cum ( including wastage ) @ Rs 1482.5/- per Cum ( E ) Rs 68.20
Labour cost
A. For chipping of rcc surface not more then 6mm to 8 mm
1 Unskilled -01 no 2 hrs @ Rs 250/-per day ( F ) Rs 62.5
B. For lifting and shifting of brick
1For lifting Unskilled -04 nos 8hrs shifting 4000 brick @ Rs 250/- ( G )Rs 11.3
2For shifting Unskilled -04 nos 8hrs shifting 4000 brick @ Rs 250/- ( H )Rs 11.3
C. For mixing and applying bonding agent (nito bond)
1Unskilled -01 no 15 min @ Rs 250/-per day ( I )Rs 7.8125
D. For shifting of cement and crush sand mixing of mortar and brick work with line and level.
1 Skilled -1 no -1.5 Hr @ Rs 350/- per day ( J ) Rs 65.63
2 Unskilled – 4 no 1.5 Hr @ Rs 250/- per day ( K ) Rs 187.50
For curing ( F ) Rs 7.00
For house keeping ( G )Rs 7.00
For Tower crane hire charge for 1 sqm of block ( H )Rs 29.93
Cost of bonding agent ( NITOBOND of FOSROC)
1 Cost of 01 pack of nitobon is Rs7031.25 /-
2 Coverage is 8 sqm per pack as per actual
3 Cost for 1 sqm of area ( I )Rs 878.91

TOTAL ( A+B+C+D+E+F+G+H+I ) 1840.97

ADD 2% FOR WATER AND ELECTRICITY CHARGES 36.82
TOTAL 1877.79
ADD 8% FOR STATUTARY REQUIRMENT 147.28
TOTAL 2025.06
ADD 20% FOR OVERHEAD,PROFIT AND OVER HEAD 405.01
TOTAL 2430.08
THERFORE OUR RATE PER SQM IS Rs 2430/-
NOTE : Material escalation and deescalation will be applicable on Cement,metal and sand.
If any rate considered in the above analysis increase or decrease the
revised rate analysis to be submitted accordingly

ENCL : DESIGN MIX FOR MANUFACTURING OF 10 NOS BLOCK.

RATE ANALYSIS FOR 8 MM DIA STEEL

UNIT - 1 no ( AS PER ACTUAL NO)
As per approved work order OAS/00080/11-12
1. Drilling and grouting 8mm dia steeRs.120/- per NO
 SIMPLEX INFRASTRUCTURES LIMITED
NREPL MAROL
DATE###

RATE ANALYSIS FOR 150 MM WIDTH BLOCK MASONRY FOR PODIUM AND TYPICAL FLOOR
UNIT - 1 SQM
BLOCK SIZE - 400 MM ( L ) X 150 MM ( W ) X 200 MM ( H )
CALCULATION FOR MANUFACTURING COST OF ONE NUMBER BLOCK
Material cost for manufacturing of 9 nos 150 mm width concrete block as per the attached sheet
qty
rate as Market
Sr no Item unit qty wastage including Amount
per LOI rate
wastage
1 Cement kg 25.00 3% 25.750 6.70 172.53
2 Crashed sand Cum 0.12 5% 0.126 1482.527 186.80
3 10 mm aggrega Cum 0.035 5% 0.037 815.390 29.97
5 Flyash kg 15.00 3% 15.450 1.958 30.25
6 Admixture kg 0.13 3% 0.134 36.25 4.85
Material cost for manufacturing of 9 nos block 424.40
1. Material cost for manufacturing of one number block Rs47.16
2. Labour cost for manufacturing- per block Rs25.31
3. Labour cost for stacking – per bolck Rs2.27
4. Labour cost for curing- per block Rs2.27
Manufacturing cost - per block Rs77.01
5. Labour cost for loading,unloading and shifting by tractor Rs4.00
6. Labour cost for lifting of block Rs4.00
Transportation cost Rs8.00
Total Rs85.01
FOR 1 SQM BLOCK MASONRY
Block required – 12.2 nos including wastage 5%( details in attached sheet)
Cost of 12.20 nos block @85.01 per block including shifting & lifting ( A ) Rs 1037.06
For mortar
1 Cement 0.116 bag ( including wastage ) @ Rs 335/- per bag ( B ) Rs 38.72
2 Sand 0.014 Cum ( including wastage ) @ Rs 1482.5/- per Cum ( C ) Rs 20.77

Labour cost for laying of blockwork in proper line & level including making of working
platform,shifting of crush sand and preparation of morter.
1 Skilled -2.5 no -1.5 Hr @ Rs 350/- per day ( D ) Rs 131.25
2 Unskilled – 6.5 no 1.5 Hr @ Rs 250/- per day ( E ) Rs 304.69
For curing ( F ) Rs 7.00
For house keeping ( G )Rs 7.00
For Tower crane hire charge for 1 sqm of block ( H )Rs 28.46
Hire charge of 10/7 mixture m/c for 1 sqm block ( I )Rs 23.22
Hire charges for block making machine for 1 sqm of block ( J )Rs 15.48
TOTAL ( A+B+C+D+E+F+G +H+I+J) Rs1613.66
ADD 2% FOR WATER AND ELECTRICITY CHARGES Rs 32.27
TOTAL Rs1645.93
ADD 8% FOR STATUTARY REQUIRMENT Rs 131.67
TOTAL Rs1777.60
ADD 20% FOR OVERHEAD,PROFIT AND OVER HEAD Rs 355.52
TOTAL Rs2133.12

THERFORE OUR RATE PER SQM IS Rs 2133/-

NOTE : Material escalation and deescalation will be applicable on Cement,metal and sand.
If any rate considered in the above analysis increase or decrease the revised rate
analysis to be submitted accordingly
 SIMPLEX INFRASTRUCTURES LIMITED
NREPL MAROL
DATE###

RATE ANALYSIS FOR 100 MM WIDTH BLOCK MASONRY FOR PODIUM AND TYPICAL FLOOR
UNIT - 1 SQM
BLOCK SIZE - 400 MM ( L ) X 100 MM ( W ) X 200 MM ( H )
CALCULATION FOR MANUFACTURING COST OF ONE NUMBER BLOCK
Material cost for manufacturing of 14 nos 100 mm width concrete block as per the attached sheet
qty
rate as Market
Sr no Item unit qty wastage including Amount
per LOI rate
wastage
1 Cement kg 25.00 3% 25.750 6.70 172.53
2 Crashed sand Cum 0.12 5% 0.126 1482.527 186.80
3 10 mm aggregate Cum 0.035 5% 0.037 815.390 29.97
5 Flyash kg 15.00 3% 15.450 1.958 30.25
6 Admixture kg 0.13 3% 0.134 36.25 4.85
Material cost for manufacturing of 14 nos block 424.40
1. Material cost for manufacturing of one number block Rs30.31
2. Labour cost for manufacturing- per block Rs16.88
3. Labour cost for stacking – per bolck Rs2.27
4. Labour cost for curing- per block Rs2.27
Manufacturing cost - per block Rs51.73
5. Labour cost for loading,unloading and shifting by tractor Rs4.00
6. Labour cost for lifting of block Rs4.00
Transportation cost Rs8.00
Total Rs59.73
FOR 1 SQM BLOCK MASONRY
Block required – 12.2 nos including wastage 5%( details in attached sheet)
Cost of 14 nos block @/- per block including shifting & lifting ( A ) Rs 728.76
For mortar
1 Cement 0.077 bag ( including wastage ) @ Rs 335/- per bag ( B ) Rs 25.80
2 Sand 0.010 Cum ( including wastage ) @ Rs 1482.5/- per Cum ( C ) Rs 14.83

Labour cost for laying of blockwork in proper line & level including making of working platform,shifting
of crush sand and preparation of morter.
1 Skilled -2 no -1.5 Hr @ Rs 350/- per day ( D ) Rs 131.25
2 Unskilled – 5 no 1.5 Hr @ Rs 250/- per day ( E ) Rs 234.38
For curing ( F ) Rs 7.00
For house keeping ( G )Rs 7.00
For Tower crane hire charge for 1 sqm of block ( H )Rs 28.46
Hire charge of 10/7 mixture m/c for 1 sqm block ( I )Rs 23.22
Hire charges for block making machine for 1 sqm of block ( J )Rs 15.48
TOTAL ( A+B+C+D+E+F+G +H+I+J) Rs. 1216.16
ADD 2% FOR WATER AND ELECTRICITY CHARGES Rs 24.32
TOTAL Rs.1240.48
ADD 8% FOR STATUTARY REQUIRMENT Rs. 99.24
TOTAL Rs.1339.72
ADD 20% FOR OVERHEAD,PROFIT AND OVER HEAD Rs. 267.94
TOTAL Rs.1607.67
THERFORE OUR RATE PER SQM IS Rs1608 /-
NOTE : Material escalation and deescalation will be applicable on Cement,metal and sand.
If any rate considered in the above analysis increase or decrease the revised rate
analysis to be submitted accordingly
 SIMPLEX INFRASTRUCTURES LIMITED
NREPL MAROL
DATE###

RATE ANALYSIS FOR 150 MM WIDTH BLOCK MASONRY FOR PODIUM AND TYPICAL FLOOR
UNIT - 1 SQM
BLOCK SIZE - 400 MM ( L ) X 150 MM ( W ) X 200 MM ( H )
CALCULATION FOR MANUFACTURING COST OF ONE NUMBER BLOCK
Material cost for manufacturing of 9 nos 150 mm width concrete block as per the attached sheet
qty
rate as Market
Sr no Item unit qty wastage including Amount
per LOI rate
wastage
1 Cement kg 25.00 3% 25.750 6.70 172.53
2 Crashed sand Cum 0.12 5% 0.126 1482.527 186.80
3 10 mm aggrega Cum 0.035 5% 0.037 815.390 29.97
5 Flyash kg 15.00 3% 15.450 1.958 30.25
6 Admixture kg 0.13 3% 0.134 36.25 4.85
Material cost for manufacturing of 9 nos block 424.40
1. Material cost for manufacturing of one number block Rs47.16
2. Labour cost for manufacturing- per block Rs25.31
3. Labour cost for stacking – per bolck Rs2.27
4. Labour cost for curing- per block Rs2.27
Manufacturing cost - per block Rs77.01
5. Labour cost for loading,unloading and shifting by tractor Rs4.00
6. Labour cost for lifting of block Rs4.00
Transportation cost Rs8.00
Total Rs52.00
FOR 1 SQM BLOCK MASONRY
Block required – 12.2 nos including wastage 5%( details in attached sheet)
Cost of 12.20 nos block @85.01 per block including shifting & lifting ( A ) Rs 682.50
For mortar
1 Cement 0.116 bag ( including wastage ) @ Rs 335/- per bag ( B ) Rs 38.72
2 Sand 0.014 Cum ( including wastage ) @ Rs 1482.5/- per Cum ( C ) Rs 20.77

Labour cost for laying of blockwork in proper line & level including making of working
platform,shifting of crush sand and preparation of morter.
1 Skilled -2.5 no -1.5 Hr @ Rs 350/- per day ( D ) Rs 131.25
2 Unskilled – 6.5 no 1.5 Hr @ Rs 250/- per day ( E ) Rs 304.69
For curing ( F ) Rs 7.00
For house keeping ( G )Rs 7.00
For Tower crane hire charge for 1 sqm of block ( H )Rs 28.46
Hire charge of 10/7 mixture m/c for 1 sqm block ( I )Rs
Hire charges for block making machine for 1 sqm of block ( J )Rs
TOTAL ( A+B+C+D+E+F+G +H+I+J) Rs1220.39
ADD 2% FOR WATER AND ELECTRICITY CHARGES Rs 24.41
TOTAL Rs1244.80
ADD 8% FOR STATUTARY REQUIRMENT Rs 34.88
TOTAL Rs1279.67
ADD 20% FOR OVERHEAD,PROFIT AND OVER HEAD Rs 255.93
TOTAL Rs1535.61

THERFORE OUR RATE PER SQM IS Rs 2133/-

NOTE : Material escalation and deescalation will be applicable on Cement,metal and sand.
If any rate considered in the above analysis increase or decrease the revised rate
analysis to be submitted accordingly