Painting Rate Analysis 15.10.11

Basic Material Cost Sl No 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40

Element Cement White Cement River Sand Manufactured sand Gravel Murrum / Earth 12 mm Aggregate 20 mm Aggregate 40 mm Aggregate Filter media stone aggregate Soling Quarry Dust Bricks Table mould Bricks Wire cut Bricks Brick bat 25 to 100mm Cinder ballast 4" Solid Block 6" Solid Block 8" Solid Block 4" Hallow Block 6" Hallow Block 8" Hallow Block Size stone 20X20X25cms Size stone dressing [2 line] Bond stones 20X20X45cms Stone slab 10-12cm thk Granite stone slab fine dressed 40mm thk Lime Chicken mesh Arpitha Mesh Nails Reinforcement steel Structural steel Weld mesh75mm X 25mm of 6g X 10g AC sheet 6mm thk semi corrugated AC sheet 6mm thk semi corrugated Ridges (AC sheet) 12mm thk pre laminated board (Novapan) exterior grade Plywood 12mm thk (Commercial)

Last update Unit Bags Bags Cum Cum Cum Cum Cum Cum Cum Cum Cum Cum Nos Nos Nos Cum Cum Nos Nos Nos Nos Nos Nos Nos Nos Nos Sqm Sqm Kgs Sqm Rmt Kgs MT MT Sqm Sqm Sqm Pair Sqm Sqm

1-Aug-11 Rate 300.00 700.00 1,236.00 900.00 300.00 150.00 918.00 989.00 847.00 500.00 500.00 450.00 7.00 8.00 16.00 500.00 300.00 21.00 28.00 39.00 19.00 25.00 32.00 8.00 12.00 15.00 250.00 1,000.00 15.00 30.00 25.00 50.00 42,200.00 50,000.00 250.00 200.00 250.00 250.00 650.00 400.00

41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83

Plywood 19mm thk (Commercial) Plywood 25mm thk (Commercial) Sheet 6mm thk (Commercial) Plain Particle Board Cobble stone 60mm thk Cobble stone 75mm thk Chequered Cement concrete tiles Mosaic tiles - Light shade Vitrified tiles 10mm thk 600X600mm Granolite finish Grout for vitrtfied tiles Spacers for vitifried tiles Ceramics tiles 300 X 300 mm Ceramics tiles 150 X 150 mm Colour glazed tiles 150 X 150 mm 10mm thk Colour glazed tiles 150 X 150 mm 10mm thk anti skid White glazed tiles 150 X 150 mm 6mm thk White glazed tiles 150 X 150 mm 10mm thk Yelahanka tiles 250 X 250mm Mangalore tiles & special tiles for ridge & hips Cuddapah slab 25-40mm thk Shahabad slab 25-40mm thk Tandur blue slab 25-40mm thk Marble slab 20mm thk Machine cut Granite stone slab 40mm thk Machine polished Granite stone slab 20mm thk Hassan green granite 20mm thk Grey granite 20mm thk Preploshied Grey granite 20mm thk Preploshied water cut grey granite Ruby red granite 20mm thk Shiva gold granite 20mm thk Black granite 20mm thk Preploshied Black granite 20mm thk Plaster of paris Cement Primer Distemper Primer Dry Distemper Aluminium Paint Primer (Red Oxide) Aluminium Paint Anticorrosive bitumastic paint Enamel Primer Enamel metal paint Plastic emulsion paint Red Oxide

Sqm Sqm Sqm Sqm Sqm Sqm Sqm Sqm Sqm Kgs No Sqm Sqm Each Each Each Each Each No Sqm Sqm Sqm Sqm Sqm Sqm Sqm Sqm Sqm Sqm Sqm Sqm Sqm Sqm Kgs Ltr Ltr Kgs Ltr Ltr Ltr Ltr Ltr Ltr Kgs

700.00 800.00 300.00 450.00 250.00 350.00 200.00 350.00 600.00 55.00 1.50 300.00 250.00 8.00 9.00 7.00 8.00 5.00 15.00 250.00 300.00 225.00 650.00 400.00 650.00 1,500.00 800.00 1,000.00 1,000.00 1,300.00 1,600.00 1,100.00 1,200.00 25.00 70.00 70.00 100.00 200.00 150.00 100.00 350.00 200.00 90.00

84 85 86 87 88 89 90 91

92 93 94

Varnish Water proof cement paint Oil bound distemper Turpentine oil Thinner Anodized M R F Painting Melamine patty Synthetic enamel paint Textured Paint Acrylic Exterior Paint Epoxy Paint Oil type Wood preservatitive Fire Retradant Paint Coal Tar Acid Proof Paint Road Marking paint Bitumen Grade 80/100 Bitumen Grade 60/70

Ltr Kgs Kgs Ltr Ltr Sqm Kgs Ltr Ltr Ltr Ltr Ltr Ltr Ltr Ltr Ltr MT MT

120.00 40.00 70.00 40.00 150.00 350.00 200.00 180.00

275.00 37,620.00 38,600.00

Latest rate can be obtained from www.anytimeproperty.com

35

26 28 24

RMC Lowest quoted rate Grade of concrete Unit Rate/Cum M10 Cum 3,200.00 M15 Cum 3,350.00 M20 Cum 3,450.00 M25 Cum 3,650.00 M30 Cum 3,850.00 M35 Cum 4,100.00 M40 Cum 4,300.00 M45 Cum 4,500.00 Shuttering

APCO APCO APCO APCO APCO APCO

Sqm

325

Sl no 1 2 3 4 5 6 7 8 9 10 11 12 13 14

Labour wages Last Update Item Unit Foreman/Supervisor Nos Mason [1st Class] Nos Mason [2nd Class] Nos Male cooli Nos Female cooli Nos Bhisti Nos Bar bender Nos Helper Nos Carpenter Nos Helper Nos Gas / Electric welder Nos Plumber Nos Stone cutter Nos Painter Nos

1-Aug-11 Rate 1,000.00 550.00 450.00 300.00 250.00 250.00 450.00 300.00 450.00 300.00 500.00 500.00 500.00 450.00

Water Proof Cement paint (Kg)

Oil Bound Distemper (Kg)

Dry Distemper (Kg)

Lime Kg

Red oxide primer (Ltrs)

Aluminium Primer (Ltrs)

Cement Primer (Kg)

Unit

Item

Rate Analysis for Painting 1 SQM

New Work Whitewash with lime (2 - 3 coats)

Sqm

0.30

Colour wash with base coat of white wash with lime (2 - 3 coats)

Sqm

0.30

Dry Distemper incl priming (2 - 3 coats)

Sqm

0.01

Oil bound washable distemper incl cement primer (2 - 3 coats)

Sqm

1st Quality Acrylic washable distemper (2 - 3 coats)

Sqm

Cement Primer 01 coat

Sqm

Water proof cement paints (2 - 3 coats)

Sqm

0.38

Texture exterior paint over water proof cement paint (2 - 3 coats)

Sqm

0.22

Acrylic exterior paint over water proof cement paint (2 - 3 coats)

Sqm

0.22

Aluminium Primer

Sqm

Red Oxide Zinc Chromate primer over steel works

Sqm

0.054

Second Coat

Sqm

0.036

Epoxy Coat incl Primer on steel work (2 Sqm 3 coats)

0.075

Epoxy Coat incl Primer on Concrete work (2 - 3 coats)

Sqm

Oil Type Wood Preservative (2 - 3 coats)

Sqm

Fire retradant paint 2coats

Sqm

Coal Tarring 2coats

Sqm

Plastic Emulsion Paint (2 - 3 coats)

Sqm

Synthetic Enamel Paint (2 - 3 coats)

Sqm

Aluminium Enamel Paint (2 - 3 coats)

Sqm

Acid Proof Paint (2 - 3 coats)

Sqm

Black anti-corrosive bitumastic paint (2 Sqm 3 coats)

0.07

0.15 0.15 0.15

0.07

0.075

0.084

0.28

Acid Proof Paint (Ltrs)

Aluminium Enamel Paint (Ltrs)

Synthetic Enamel Paint (Ltrs)

Plastic Emulsion Paint (Ltrs)

Kerosene Oil (Ltrs)

Coal Tar (Ltrs)

Fire Retradant Paint (Ltrs)

Oil type wood preservatative (Ltrs)

Epoxy Paint (Ltrs)

Acrylic Exterior Paint (Ltrs)

Textured Paint (Ltrs)

Materials (A )

0.33 0.17

0.13

0.12 0.10 0.57 0.05

0.12

0.12

0.08

0.12

0.10

Cost of Scaffolding

Scaffolding

Total Labour Cost

Tools & Tackles (C )

Cost

Bhisti

Cost

Male cooli

Cost

Painter

Total Material Cost

Anti Corrosive Bitumastic (Ltrs)

Labour cost (B)

0.02

9.00

0.01

3.00

-

12.00

0.25

81.25

0.03

13.50

0.01

3.00

-

16.50

0.25

81.25

0.08

36.00

0.04

12.00

-

48.00

0.25

81.25

0.10

45.00

0.05

15.00

-

60.00

0.25

81.25

0.04

18.00

0.05

13.80

-

31.80

0.25

81.25

0.04

18.00

0.02

6.00

-

24.00

0.25

81.25

0.05

20.70

0.02

6.90

0.01

2.50

30.10

0.25

81.25

0.06

27.00

0.03

9.00

0.01

1.25

37.25

0.25

81.25

0.01

2.70

0.03

9.00

0.01

1.25

12.95

0.25

81.25

0.03

11.25

0.03

7.50

-

18.75

0.25

81.25

0.02

10.80

0.02

7.20

-

18.00

0.25

81.25

0.01

5.40

0.01

3.60

-

9.00

0.25

81.25

0.08

35.55

0.08

23.70

-

59.25

0.25

81.25

0.08

35.55

0.08

23.70

-

59.25

0.25

81.25

0.02

6.75

0.02

4.50

-

11.25

0.25

81.25

0.05

24.30

0.05

16.20

-

40.50

0.25

81.25

-

0.04

12.90

-

12.90

0.25

81.25

0.05

24.30

0.05

16.20

-

40.50

0.25

81.25

0.05

24.30

0.05

16.20

-

40.50

0.25

81.25

0.05

24.30

0.05

16.20

-

40.50

0.25

81.25

0.05

24.30

0.05

16.20

-

40.50

0.25

81.25

0.05

24.30

0.05

16.20

-

40.50

0.25

81.25

F

WCT @ 4% On D

Over heads & Profits @ 20% on D & E

Rate in Sft excl WCT, OH & Profit

E

Grand Total

D Total A+B+C

Water Charges @ 1%

2% Sundries, brushes, putty etc

Tools & Tackles (C )

1.87

0.93

96.05

3.84

19.98

119.90

9.00

1.96

0.98

100.68

4.03

20.94

125.70

10.00

2.59

1.29

133.13

5.33

27.69

166.10

13.00

2.83

1.41

145.49

5.82

30.26

181.60

14.00

2.26

1.13

116.44

4.66

24.22

145.30

11.00

2.11

1.05

108.41

4.34

22.55

135.30

11.00

2.23

1.11

114.69

4.59

23.86

143.10

11.00

2.37

1.19

122.06

4.88

25.39

152.30

12.00

1.88

0.94

97.03

3.88

20.18

121.10

10.00

2.00

1.00

103.00

4.12

21.42

128.50

10.00

1.99

0.99

102.23

4.09

21.26

127.60

10.00

1.81

0.90

92.96

3.72

19.34

116.00

9.00

2.81

1.41

144.72

5.79

30.10

180.60

14.00

2.81

1.41

144.72

5.79

30.10

180.60

14.00

1.85

0.93

95.28

3.81

19.82

118.90

9.00

2.44

1.22

125.40

5.02

26.08

156.50

12.00

1.88

0.94

96.97

3.88

20.17

121.00

10.00

2.44

1.22

125.40

5.02

26.08

156.50

12.00

2.44

1.22

125.40

5.02

26.08

156.50

12.00

2.44

1.22

125.40

5.02

26.08

156.50

12.00

2.44

1.22

125.40

5.02

26.08

156.50

12.00

2.44

1.22

125.40

5.02

26.08

156.50

12.00