AI Quote - Labour Rate Analysis

wall lengthCB 267.63Str 194.55MCC 46.78

Brick work 585.304

Vimalini Technologies and Instrumentation

Quotation (Labour Rate) for Sub-Contract Works

Ario InfrastructureProject: Civil works IOCL NTPL

DESCRIPTION QTY UNIT Rate Remarks

Civil works IOCL NTPL Project1 Site cleaning 38670 M22 Excavation upto 1.5 M 7035 M3 with Machine3 1.5 to 5 M 875 M3 with Machine4 Anti termite treatment 1510 M25 Selected earth / moorum 59400 M3 Filling6 Excavation upto 3 M 7600 M37 Selected earth / moorum 1515 M3 Road works8 Course sand for filling 860 M3 1056.9 with materials9 under reamed piles 400 dia 6 M long 2700 Mtrs

10 Extra for addl depth of 6 M 260 Mtrs11 Pile load test Test column 4 Each12 Pile load Job column 8 Each13 Concrete 1:4:8 710 M3 51314 Concrete 1:3:6 35 M3 602 incld Machines, C/S15 Concrete 1:3:6 770 M3 602 incld Machines, C/S16 Concrete 1:2:4 195 M3 602 incld Machines, C/S17 Concrete 1:2:4 120 M3 602 incld Machines, C/S18 Concrete 1:2:4 40 mm thick 410 M2 602 incld Machines, C/S19 Concrete 1:3:6 50 mm thick 460 M3 602 incld Machines, C/S20 RCC 1:2:3 10 M3 1345 incld Machines, C/S21 RCC 1:2:3 1240 M3 1345 incld Machines, C/S22 RCC 1:2:3 830 M3 1345 incld Machines, C/S23 Precast RCC 1:2:4 30 M3 147724 Reinforcement steel 305 T 671025 Water proofing compound 4420 Kgs26 Plasticizer for RCC 200 Ltrs27 Shinkkomp grout 63975 Kgs28 Painting foundation concrete 600 M229 Flat brick soling 2185 M230 Brick work 1640 M3 148231 Brick work 1520 M3 148232 Half brick masonary 85 M2 410.20533 Structural steel work with supply & Design 288 M234 HOT Crane 3 T 1 Each35 Structural steel work with supply 58 T36 Structual steel work 54 T37 Rolling shutters 65 M238 Extra for providing grilling 10 M239 Steel wire fabric 20 M2


40 Steel wiremesh door 20 M241 MS Sheet 20 Each42 5 mm thick chequered plate 275 M243 pigeon net 530 M244 Chainlink fencing 1450 M245 barbed wire GI 3700 Mtrs46 Concertina wire 925 Mtrs47 Aluminium door 170 M248 Glass Panel work double 30 M249 Glass Panel work single 10 M250 Fully glazed windor 135 M251 Extra for double glazed 50 M252 Louver type glazed ventilator 45 M253 Sun control film 320 M254 Hydraulic floor spring 55 Each55 Mosic flooring 40 mm 510 M256 Ceramic wall tiles 80 M257 Ceramic glazed floor tiles 135 M258 Polished vitrified floor tiles 250 M259 Unitile Solid Feel 100 M260 Panel lifter 1 Each61 Vinle floor conductive tiles 330 M262 Acid resistant tiles 345 M263 Mirror polished granite 30 M264 Extra for flame granite 30 M265 Granite stone tiles 20 M266 concrete flooring 52 mm thick 950 M267 Chequered cement concrete tiles 440 M268 APP water proofing membrane 1600 M269 PVC rain water pipe 4" dia 250 Mtrs70 Profiled sheeting 1660 M271 As above but plain sheeting 125 M272 Polycarbonate sheet 100 M273 Luxalon aluminimum panel 430 M274 Extra for perforated panels 50 M275 Gola in CC 375 Mtrs76 Plastering 15 mm thick 1:6 13200 M2 24077 Plastering 6 mm thick 1:4 4900 M2 20078 Plastering 15 mm thick 1:4 4200 M2 14079 Cement punning 920 M280 Grooves 1150 Mtrs81 GI chicken wire net 800 M282 Two coats distermber 5780 M283 Three coats textured paint 1600 M284 Synthetic enamel paint 50 M285 Three coats water proof cement paint 8900 M286 Terracota tiles 225 M287 12 mm thick brick tiles elevational 290 M2


88 1.5" dia 18" long rain water spouts in GI pipes 5 Each89 Khurras 18 x 18 inch 40 Each90 Wash basin 7 Each91 Wash basin 1 Each92 SS kitchen sink 1 Each93 Water closet 1 Each94 Water closet 3 Each95 Water closet 1 Each96 Urinal basin 5 Each97 CP central hole wash basin mixture 1 Each98 CP central hole wash basin mixture 6 Each99 CP kitchen sink mixer 1 Each

100 CP brass bib cock 1 Each101 CP brass bib cock 8 Each102 CP Brass angle valve 4 Each103 CP Brass stop cock 4 Each104 SS liquid soap container 5 Each105 CP brass double coat hook 6 Each106 CP brass toilet paper holder 5 Each107 CP brass deodorant holder 5 Each108 Chromium plated tower rail 5 Each109 CP Brass towel ring 3 Each110 Anglevalve + health faucet 4 Each111 CP shower rose 1 Each112 Mirror 6 mm thick copper back finish 10 M2113 Sand cast iron floor trap 6 Each114 Gully trap 5 Each115 Septic tank 30 user 1 Each116 soak pit 2.5 x 3 M 1 Each117 Precolation pit 3 x 2 M 7 Each118 CI vent pipe 60 Mtrs119 Stoneware pipe 150 dia 60 Mtrs120 200 dia 60 Mtrs121 PPR pipes 110 mmdia 60 Mtrs122 50 mm dia 360 Mtrs123 40 mm dia 60 Mtrs124 32 mm dia 60 Mtrs125 32 mm dia 60 Mtrs126 20 mm dia 110 Mtrs127 PE roof top tank 500 L 2 Each128 Brass ball valve 32 mm 2 Each129 GM full way valve 50 mm 6 Each130 40 mm dia 6 Each131 32 mm dia 12 Each132 RCC hume pipe NP3 1000 mm dia 10 Mtrs133 600 mm dia 60 Mtrs134 450 mm dia 50 Mtrs135 300 mm dia 120 Mtrs


136 250 mm dia 300 Mtrs137 Brick drain 200 x 200 500 Mtrs138 Brick catch pit 1 Each139 Brick man hole 750x750x1200 1 Each140 CI man hole cover 500 dia 1 Each141 Sub grade box cutting 200 mm 5360 M2142 Extra for sub base road pavement, pathway 880 M3143 Sub base course 100 mm 540 M3144 Base course 75 mm 410 M3145 RCC road 540 M3 954146 Precast CC 1:3:6 450x150x600 2240 Mtrs147 PVC pipe 3" 185 Mtrs148 Pre cast cement blocks M 30 60 mm thick 50 M2149 Sand pad foundation 450 M3150 Morrum 60 M3151 Bitumen carpet 75 mm thick 80 M2152 Premid carpet 50 mm thick 110 M2153 crushed stone ring beam 15 M3154 MS funnel 450x250x700 1 Each155 CI special in drain bed 1 Each156 Open surface drain 300x450x300 circum 50 Mtrs157 300x450x350 radial 50 Mtrs158 250 mm CI gate valve 1 Each159 CI spool piece 600 mm long 250 mm dia 2 Each160 Demolishing RCC 10 M3 800161 Demolishing PCC 10 M3 600162 Demolishing brick work 10 M3 600163 Cutting bitumenous road 100 M2164 Safety shower cum eye wash with basin 1 Each165 Bituminastic compound 50 x 150 3300 Mtrs166 Construction joints mechanical cutting 3100 Mtrs167 Expansion joints 25 mm 250 Mtrs168 Construction joints in RCC / wall 20 Mtrs169 Multi panel cladding 200 M2170 Verticle fabric blind system 100 mm 120 M2171 Graphics / Signages 45 Each172 Planters 15 Each173 Barricading 3 M height from GI corrigated sheet 1410 M2174 Filling good earth for gardening 920 M3175 Sludge manure 150 M3176 Cowdung / Neem oil cake / Agro meal 150 M3177 Grassing 2700 M2178 Digging holes and refilling earch 600x600 180 Each179 1200x 1200 180 Each180 Beds preparation hedging and shrubbery 200 M3181 Sapling of plants 360 Each

Margin (assuming 35% per month and 2 months outsatnding of bill) 0.1

Office Rent @ 1500 per month 50 per dayEngineer Sal @ 15000 per month 500 per dayLabour transport 500 per dayDrinking Water 100 per dayCommunication 50 per day

Mason 550 per dayMC 450 per dayFC 300 per dayOperator 600 per dayMixer Machine with mobilization 1000 per dayMini Batching Plant including power moblization for 1 year 2000 per dayWeighing Machine including Power 1000 per dayVibrator incld fuel 300 per day

C/S iron Sheets less then 3m high 300 Sq.mC/S iron Sheets above 3m high 450 Sq.m

Filling sand 5000 per load (3 unit)JCB 833.3333 per dayJCB Opretor 500 per dayGrader 833.3333 per dayGrader Opretor 500 per day

per load (3 unit)

652.4074 days to complete

Assuming 76.63923 Cum per day)

Rate per CUM Turn Over per dayEarth 587.1667 45000JCB 10.87346 833.3333JCB Opretor 6.524074 500Grader 10.87346 833.3333Grader Opretor 6.524074 500Level Engg - 1no 6.524074 500Over Head 5 % 31.42429 2408.333

00

Margin 5 % 32.9955 2528.75

Total 692.9056 53103.75

58.71667 days to complete

Assuming 851.547 Cum per day)

Rate per CUM Turn Over per dayEarth 587.1667 500000JCB 10.87346 9259.259JCB Opretor 6.524074 5555.556Grader 10.87346 9259.259Grader Opretor 6.524074 5555.556Level Engg - 1no 6.524074 5555.556Over Head 0.75 % 4.713644 4013.889

00

Margin 0.75 % 4.748996 4043.993

Total 637.9484 543243.1

Labour Rate with Machine and tools

PCC 148 (assuming 25 Cum per day)

Bed preparation RsMarking and Leveling (Filling or cutting excluded) 0.6 Sq.mEarth Ramming (including transport, Fuel, Rental cost of Machine) 2 Sq.ft

ConcreteMixer Machine Rental incld trans, fuel (25 cum capacity for 148)Labour (operator, Mason, Workers)

Over HeadEngineer (3)Labour transportDrinking WaterOffice Room Rent @ 1500 per monthCommunicationOthers

Margin

Total

assuming 0.1 m thickPer Cum of Concrete

621.52

40308

6020

422

2.5

46.602

513


PCC 136 or 124 (assuming 20 Cum per day) 400 Sq.m

ConcreteMixer Machine Rental incld trans, fuel Labour (operator, Mason, Workers)

C/S Side C/S 10 Sq.m per 1Cum not included


Margin

Total

Per Cum of Concrete

50385

0

7525

52.52.52.5

54.75

602


PCC 136 or 124 40, 50 mm thick (assuming 20 Cum per day) 400 Sq.m

ConcreteMixer Machine Rental incld trans, fuel Labour (operator, Mason, Workers)



Margin

Total

Per Cum of Concrete

50385

0

7525

52.52.52.5

54.75

602


RCC 123 incld C/S less then 3m (assuming 10 Cum per day) 200 Sq.m

PreparationAssisting in Marking and Leveling

ConcreteMini Batching Plant incld Rental, trans, fuelVibrator incld fuelLabour (operator, Mason, Workers)



Margin

Total

Per Cum of Concrete100

20030

415

0

1505010

55

2.5

86.75

954





Shifting


Margin

Total

Per Cum of Concrete

20030

790

0

100

1505010

55

2.5

134.25

1477



PreparationAssisting in Marking and Leveling




Margin

Total

Per Cum of Concrete100

20030

770

0

1505010

55

2.5

122.25

1345


BW (assuming 5 Cum per day)

Stage preparationMaterials Labour for stage

BWLabour (operator, Mason, Workers)


Margin

Total

Per Cum of BW1590

800

300100

201010

2.5

134.75

1482


BW (assuming 2 Cum per day)

Stage preparationMaterials Labour for stage

BWLabour (operator, Mason, Workers)


Margin

Total

0.115 thick

Per Cum of BW15

450

1675

750250

502525

2.5

324.25

410.205 per Sq.m

per day 30 sqm

Labour 100 per Sq.mStage 10 per Sq.mOver head 20 per Sq.mMargin 10 per Sq.m

Total 140 per Sq.m


Total 240 per Sq.m


Total 200 per Sq.m

2T per day

Labour 5000 per MTMachine rent 250 per MTMinimum Shifting 100 per MTOverhead 750 per MTMargin 610 per MT

Total 6710 per MT

RCC Road 954

AI Quote - Labour Rate Analysis

Documents

Transcript of AI Quote - Labour Rate Analysis