Rate Analysis and Abstract BOQ

JAGTI (JAMMU) PROJECT- BILL OF QUANTITIES

S.NO DESCRIPTION OF ITEM Qty. UNIT Sub-contract

Rate Amount

SH-1 Earth work

1 1.1 993.32 M3 55.00 54632.60

2 1.2a 382.04 KL 22.00 8404.88

1.50 Anti Termite Treatement

Below PCC 120.00 m2 30.00 3600.00

Around plinth walls and below floor 242.53 m2 30.00 7275.90

3 1.3 761.00 m3 47.00 35767.00

4 1.4 456.37 m3 150.00 68455.50

5 1.6 21.31 m3 210.00 4475.10

SH-2 CONCRETE WORK

6 2.1 2.88 m3 1450.00 4176.00

7 2.2 49.50 m3 1300.00 64350.00

7 2.2 21.40 m3 1300.00 27820.00

8 2.3 42.48 m3 1430.00 60746.40

Earth work in excavation over areas (Exceeding 30cm in depth ,1.5 mtrs in width as well as 10 sqmt on plan ) incl. disposal of excavated earth ,and lift upto 1.5 mtrs , disposed earth to be leveled and neatly dressed with in a lead of 50 mtrs in

Pumping out water accumulated due to broken water main drain or the like and due to spring tidal or rivers seepage.

Filling availale excavated earth in trenches all around foundations etc. and under floors, lead up to 50 mtrs and lift upto 1.5 mtrs, in layers not exceeding 20 cm in depth, consolidating each deposited layer by ramming and watering.

supply and filling of excavated earth for filling including ramming watering and conolodating in layers (incl. carriage from available source).

Supply, filling of sand under floors incl. ramming and watering including consolidation.

Providing and laying in position cement concrete of 1:4:8 nominal mix. (1 Cement : 4 Coarse Sand : 8 graded crushed stone agg. Of 40mm nominal size) excluding cost of centering and shuttering all work upto plinth level.

Providing and laying in position cement concrete of 1:5:10 nominal mix. (1 Cement : 5 Coarse Sand : 10 graded crushed stone agg. Of 40mm nominal size) excluding cost of centering and shuttering all work for PCC bed concrete.

Providing and laying in position cement concrete of 1:5:10 nominal mix. (1 Cement : 5 Coarse Sand : 10 graded crushed stone agg. Of 40mm nominal size) excluding cost of centering and shuttering all work for PCC bed concrete below floors

Cast-in-situ concrete work of nominal mix con. 1:4:8 grade with 40 mm nominal size of broken brick ballast volumetric batching upto five floor level incl. curing but excluding form work costs, (Lean under floors for levels 1,2&3).


Rate Amount

9 2.4 56.55 m2 120.00 6786.00

10 2.5 56.55 m2 61.00 3449.55

11 2.6 19.51 m3 450.00 8779.50

12 2.7 94.28 m2 235.00 22155.80

13 2.8 32.94 m3 1350.00 44469.00

14 2.9 32.94 m3 1600.00 52704.00

15 2.10 14.07 m3 2180.00 30672.60

SH-3 R.C.C WORK

16 3.1

17 3.1.a 151.17 m3 2440.00 368854.80

Columns upto plinth beam 3.79 m3 2600.00 9854.00

18 3.1b d) Plinth Beams 27.47 m3 2600.00 71422.00

19 3.2 Roof slab lv1,2,3 126.85 m3 2750.00 348837.50

Providing and laying Damp Proof course 40mm thk with cement concrete 1: 2 :4 grade (1 Cement : 2 Coarse Sand : 4 graded crushed stone agg.) of nominal size 12.5mm

Providing and laying bitumen of penetration 80/100 of approved quality (@1.70Kg/Sqm) on DPC and binding with sand incl. cleaning the surface with brushes and kerosene soaked cloth.

Filling with sunken floor of Toilets etc. with cinder incl. necessary compaction as directed with all lead and lift for all floors.

Providing and laying water proofing treatment to vertical and horizontal surface of depressed portion W/C and the like consisting of :

Cast in situ plum concrete work of nominal mix concrete 1:4:8 grade (1 Cement : 4 Coarse sand : 8 graded crushed stone agg. Of 20mm nominal size aggregates), volumetric batching using plums (Size over 160mm split nallah stone or quarry stones) @ 20% of gr

Providing and laying of Cement Concrete 1:3:6 (1 Cement : 3 coarse sand : 6 crushed stone agg. Of 20mm nominal size) excluding the cost of form work using plums (Size over 160mm split nallah stones or quarry stone @20%of gross volume) including cost of st

Cast in situ concrete work of nominal mix 1:2:4 (1 Cement : 2 Coarse Sand : 4 graded crushed stone agg. Of 20mm nominal size) including curing but excluding cost of form work plinth protection alround building.

Providing and laying in position machine batched, machine mixed and machine vibrated Design mix Cement concrete of specified grade for reinforced Cement concrete structural elements, excluding the cost of centering, Shuttering, Finishing & Reinforcement,

In foundations, footings and bases of columns up to plinth level.


Rate Amount

20 3.3 Roof beam lv1,2,3&mummty 82.58 m3 2750.00 227095.00

22 3.4 Above plinth beam RCC work in columns 66.42 m3 2750.00 182655.00

26 3.5 Stair case lv1,2&3 8.31 m3 2800.00 23268.00

29 3.6 In Chajjas 3.02 m3 2750.00 8305.00

FORM WORK:

30 3.7 PCC 9.23 m2 88.00 812.24

31 Coloumns and footing 199.56 m2 88.00 17561.28

32 3.8 Pedastals&columns upto L3 856.99 m2 89.00 76272.11

37 3.9 beams up to L3 1071.22 m2 89.00 95338.58

41 3.10 slabs including Stair case up to L3 1027.16 m2 89.00 91417.24

45 3.11 59.00 m2 89.00 5251.00

46 3.12 Edges of slab L1 to L3 633.81 rm 13.00 8239.53

REINFORCEMENT:

3.13 61386.12 kgs 36.00 2209900.32

50 4.1.a BRICK WORK (1:6)

51pb top to dpc level in CM(1:6) 80.31 m3 2033.00 163270.23

52 4.1.b supper structure CM (1:6) 276.17 m3 2033.00 561453.61

53 4.2 Half Br. Masonry in CM(1:4) 614.20 m2 277.00 170133.40

SH-7 FLOORING:

54

7.1 208.50 m2 436.00 90906.00

Form work to sides and soffits of arches (span up to 6 mtrs) for in-situ concrete work (upto level -V)

Providing, assembling and placing high strength (TMT) deformed bars, Fe - 415 grade (confirming to IS: 1786 - 1985) for RCC work, including cost of binding wires for all floors.

40mm thick marble chips(Makrana) flooring rubbed and polished to granolithic finish with under layer 28mm thick cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded crushed stone agg. Of 12.5 mm nominal size) and top layer 12mm thick with white, bla


Rate Amount

55

7.2 102.44 m2 312.00 31961.28

56

7.3 1449.60 rm 15.00 21744.00

57

7.4 710.98 m2 170.00 120866.60

58 7.5 55.44 m2 100.00 5544.00

59 7.6 59.04 m2 467.00 27571.68

60 7.7 314.64 m2 448.00 140958.72

SH-8

61 8.1 299.59 m2 207.00 62015.13

62 8.2 299.59 m2 235.00 70403.65

63 8.3 268.48 rm 56.00 15034.88

64 8.4 8.00 nos 112.00 896.00

SH-9 FINISHING:

65 9.1 179.75 m2 85.00 15278.75

66 9.2 1965.89 m2 64.00 125816.96

67 9.3 2614.25 m2 59.00 154240.75

Marble chips skirting riser or dedo (up to 30cm height) rubbed and polished to granolithic finish. Top layer 6mm thick with white or black and white marble chips of size from smallest to 4mm size laid in cement marble powder mix 3:1 (3 cement :1 marble po

Providing and fixing glass strips in joints of Terrazo/cement concrete floors of nominal size of 40 mm wide and 4 mm thick in flooring.

Providing 40mm thk flooring in 1:2:4 Max size of crushed stone aggregate 20mm nominal finished with a flaoting coat of neat cement

Providing 21mm thk cement plaster skirting upto 30cm height with cment mortar 1:3 (1 Cemwnt :3 Coarse Sand ) Finish With a floating Coat of neat cement

Providing KOTA Stone in Kitchen counter over 20mm average thkl base (1:5:10)

P & F 1st Quality Ceramic Glased tile th 5mm of approve(Khajaria/Orient/Bell/ Johnson) with 12mm thk bed concrete

ROOFING WATER PROOFING & INSULATION

Providing and laying 4 layers coarse water proofing treatment with bitumin felt over roofs bitumin 85/25 or 90/15

P & Laying 100mm thk mud puska or damped brick earth on roof laid considate and plastered with 25mm thk mud mortar mixed with busha@35kg/cum including Brick Tiles in gruted in ceval material

Provisind Gola 75X75mm cement concrete M-15 grade of 20mm nominal size with a dose of 100ml CICO super in the ration 1 cement:4 sand:100mm CICO

Making Khurras 450 X 450mm with an average minimum thk of 50mm cement concrete M-15over PVC Sheet

18mm thk cement plaster in two coats 12mm thk(1:5) and 6mm thk for parapet wall

15mm thick cement palster 1 cement:6 coarse sand on rough side of single/ half brick mthk walls

12mm thick plaster in 1:6 MIX (1 Cement:6 Coarse sand )on wall


Rate Amount

68 9.4 1070.22 m2 58.00 62072.76

69 9.5 Making grooves in walls/ corners of slab 2700.00 rm 3.40 9180.00

70 9.6 6137.44 m2 11.20 68739.33

71 9.7 1942.00 m2 24.50 47579.00

72 9.8 574.56 m2 29.00 16662.24

73 9.9 1081.31 m2 22.50 24329.48

74 9.10 1135.75 m2 29.00 32936.75

SH-10 MISCELLANEOUS:

75 10.1 1500.00 kgs 64.00 96000.00

76 10.2 637.00 m2 244.00 155428.00

77 10.3 637.00 m2 73.00 46501.00

78 10.4 842.70 m2 260.00 219102.00

79 10.5 7.50 kgs 73.00 547.50

80 10.60 22.59 m2 1038.00 23448.42

SH-5 WOOD WORK:

6mm thick cement plaster 1:3 mix (1 cement : 3 Fine Sand ) ceilling / sloping stair soffits

White washing new blocks with three(or more) coats of lime to an even shade.

Finishing new works with two (or more) coats of cement based paints of specified shade of (Supper plus,Super ex, Snowsum) for exterior to an even shade.

Painting to new metalic surfaces with 2 coats synthetic enamel of nerolac or ICI paints primimh and preparation of surfaces but including cost of sand

Applying prime coat on new wooden / wood based surfaces with new white primer of nerolac enamel or ICI Paints

Painting to new Wood and new wood based surfaces with 2 coats of synthetic enmel of nerolac ICI paints

p & f Palin grills of specified design ,ade of MS square bars in windows /ventilators/ stair railingsincl incl .welding with flat iron frame and finished smooth with a primer coat of red oxide metallic primer

Making Plith protection 50mm thk of CC 1:3:6 (1 Cement :3 Coarse Sand :6 Graded crushed stone agg of 20mm nomial size )over 75 mm bed of dry brick ballest 40mm nomial size well rammed and consolidated and grouted with fine sand incl finishing

Supplying & Fixing of MS Pipe 50mm dia in staircases and Balconies(Railing)

Brick tile coping 80mm th ick 1 cement ,3 coarse sand mortar with first class 100 A brick tiles (Laid in specfied design) with plastering 1:3 mix (1 cement :6 sand )as per perspective view

Providing and fixing duly welded and built up section of structural steel for O.T.S portion and nosing of steps.

P & F Poly Corbonate Corrugated sheet having depth 17mm and overall width 1070mm manufactured by VMI plastics (for roofing)


Rate Amount

81 5.1 175.305 m2 1032.000 180914.76

82 5.2 1.26 m2 336.00 423.36

83 5.3 130.46 m2 1447.00 188775.62

84 5.4 164.32 m2 1012.00 166291.84

85 5.11 31.92 m2 2188.00 69840.96

SH-6 METAL WORK 0.00

86 6.1 373.92 rm 174.00 65062.08

87 6.2 1052.80 rm 196.00 206348.80

Fittings to doors and windows:

88 5.5

89 a 150 mm * 10 mm 980.00 nos 34.00 33320.00

90 b 225 mm 10 mm 352.00 nos 49.00 17248.00

Flush door shutters non-decoration type, core of block board construction with frame of first class hard wood using well matched teak ply 3mm thick on both faces of shutter 35mm thick with necesssary screw (excluding cost of aluminum fitting and hinges)

Providing and fixing 3.00 mm thick glass panes (Modi / Ashai Float/ Saint Gobain) for fixing in the ventilators/ windows to be fixed with putty (of Eagle make) & glazing pins for fixed glazing.

Providing and fixing glazed shutters for windows/ventilators of 1st class deodar wood using 10kg / sqm. (4mm thick) glass panes Modi / Asahi Float / Saint Gobain with necessary screws 35mm thick (excluding cost of aluminium fittings and hinges).

Providing and fixing 35mm thick wire gauze shutters of 1st class deodar wood termite treated and kiln seasoned wood 85G (wire dia 0.56 mm) wire gauge (12 mesh to an inch) complete but excluding cost of hinges and Aluminium fittings.

Providing and fixing 35 mm FRP flush door shutter (manufactured by RR prefab industry)Rajshree and should be water proof, fire proof,termite resistant and washable fixed frame of angle iron 50X50x5mm with all necessary accessories/fittings, all as specifi

Providing and fixing pressed steel door frames incl. horizontal member (made of 1.25mm thick sheet) 80*90 mm nominal section single rebate (of specified width) to door frames, incl. cost of fixed M.S. Butt hinges and provision for tower bolts, aldrops, mo

Providing and fixing pressed Door / Window / Ventilator frames including boxed member (made of 1.25mm thick sheet) 80*125 mm size double rebate (of specified width) to frames incl. cost of fixed M.S. Butt hinges and provision of stay hooks, T-bolts and fl

Providing and fixing of tower bolts with necessary screws aluminium fittings


Rate Amount

91 5.6

92 300*16 mm 24.00 nos 70.00 1680.00

93 5.7 50.00 nos 40.00 2000.00

94 5.8 Providing and fixing door rubber buffer 124.00 nos 17.00 2108.00

95 5.9 Providing and fixing of door stoppers 124.00 nos 19.00 2356.00

96 5.10

97 a 100 mm 490.00 nos 32.00 15680.00

98 b 125 mm 102.00 nos 39.00 3978.00

99 5.12 Providing and fixing of Mild steel hooks 280.00 nos 28.00 7840.00

100 5.13 48.00 nos 258.00 12384.00

Civil works Sub-total 7,810,676.96

ELECTRIFICATION ITEMS

1

101 213 nos 325.00 69225.00

105 5 nos 336.00 1680.00

106 2 950 rm 84.00 79800.00

107 3 750.00 rm 95.00 71250.00

108 4 100 rm 179.00 17900.00

Providing and fixing of sliding door bolts with necessary screws

Providing and fixing lock-in-bolts for doors

Providing and fixing of door and windows handles

Providing and fixing of Helical door spring

Points wiring for one light point/fan/point/call bell point with 1.5sqmm,PVC Insulated copper conductor wire (of Finolex/Shalimar/Grandlay make) laid in high density PVCconductor of 25mm dia (2mm thick for ceiling,1.5mm in walls),(High Power make), conce

a)One light/fan/bell push point controlled by one 5/6 amp one way switch

b) Twin control light pointwith 2 No. two way 5/6 Amps switch

Providing circuit wiring from switch fuse/DB to switch board using 2x2.5sqmm along with 1x1.5sqmm PVC insulated copper conductor wire (of Finolex/Shalimar/Grandlay make) in high density PVC conduit (High Power make), (2mm thick for celing 1.5 mm in wals)

Wiring for power socket outlet with 2x4.0sqmm PVC insulated copper conductor wire (of Finolex/Shalimar/Grandlay make) in high density PVC conduit, (25mm dia 2mm thick) (High Power make) concealed in walls/ceiling with all accessories as required, with 1

Wiring with 2x6.0sqmm along with 1x4.0 sqmm PVC insulated copper conductor wire (of Finolex/Shalimar/Grandlay make) in high density PVC Conduit, (40mm dia 2mm thick) (High Power make) concealed in walls, ceiling with all accessories as required, Material


Rate Amount

109 5 75 rm 347 26025.00

110 6 96 nos 157.00 15072.00

111 7 48 nos 112.00 5376.00

112 8 48 nos 252.00 12096.00

113 9 48 nos 17.00 816.00

114 10 87 nos 22.00 1914.00

115 11 48 nos 44.50 2136.00

116 12 24 nos 1290.00 30960.00

117 13 6 nos 2240.00 13440.00

Sub main cable with PVC insulated copper conductor cable (of Finolex/Shalimar/Grandlay make) in high density PVC conduit ( of suitable size & High Power make), concealed in wall/ceiling with all accessories as required of size 3 of 19/16,1 of 19/17 and 1

Flush button type socket outlet,6 pin Multipurpose type with one switch 1516 amps on and includeing MS/GI Boxes of suitable size with 3.0mm laminated sheet, sunken flush along withwall, of Anchor/S.S.K/Bajaj make and labour complete all as specified.

Wall bracket, made out of CRCAsheet steel 18 SWG and 15mm squire tubing canopy 65mm dia, 18mm deep, 20SWG sheet, stove painted with heat resistant glass fixed with accessories of Anchore make EG. Lamp holder, incandescent lam wiring , connector etc.

Fluorescent Tube fitting Rail ( Patti) type complete with polyester (Philips/Crompton Greves/ Bajaj make) ballast, capactor, rotary lamp holder, started holder, starter connector blocks, fluorescent tubes rod, all accessories of above make pre wired, 1x4

Celing Rose bakelite 65x50mm of (Anchor/S.S.S.K/ Bajaj make) 3 terminal supplied and fixing in complete all as specified Economical range.

Lamp holder bakelite body of Anchor/S.S.S.K/ Bajaj suitable for batten fitting straight or angle faced as required Material and Labour complete all as specified.

CI/MS box (not less than 16 SWG sheet) fixed in lintel , slab , recessed, 75mm dia, including mild steel hook made to sharp the accommodate ceiling fan ( Gupta make ) with material and labour complete all as specified (excluding cost of fan).

Supply installation Testing Distributed Board SPN 220/230 Volt, comprising MCB SPN 20 Amps, one No. as incomming MCB 6 Amps 2 Nos. 10 Amps 2 Nos. as outgoing with bus bar enclosed in shet metal box, (of Standard, Indo Asian / L&T make) matrial and Labour

supply and fixing of Distribution board, 415 Volt TPN 100 Amps Isolator ( IS-8828) (OF Standard, Indo Asia make) 6 No,s as outgoing, Material and Labour complete all as specified.


Rate Amount

118 14 2 nos 58350.00 116700.00

119 15 2 nos 5610.00 11220.00

120 16 20 nos 56.00 1120.00

121 17 24.00 nos 56.00 1344.00

Labour charges for electrical works. 1.00 42802.04 42802.04

Electrical works Sub-total 520,876.04

PLUMBING WORKS

EXTERNAL DRAINAGE/SEWERAGE

122 1.1

a) 150mm dia 20.00 rm 341.00 6820.00

123 1.2

a) 150mm 20.00 rm 146.00 2920.00

124 1.3

a) 150mm dia 40.00 rm 146.00 5840.00

125 1.4

Supply installation testing and commissioning LT Electric control paneland fixing of Distribution board, 415 Volt TPN 100 control panel, cubical, indoor type, floor mounted, dust and vermin proof made out of Structure steel and MS sheet metel (not less th

Earthing complete with Copper Earthing Plate Electrode 600x6.3mm buried directly in ground to a depth not less than 2.25mm below ground level, connected to 25x5mm GI stip, including charcoal, common salt, necessary earthwork, providing funnel, with wire m

Supply and fixing Aluminum Strip 25x3mm, completely connected from Earth link to equipment.

Supply and fixing Bell/ Buzzer of Anchor/S.S.K/Bajaj make.

Providing, laying and jointing PVC pippe of 3/6mtr. Length Type-B (ISI:3592-1992) (Supreme or Finolex make) of the following internal diameters including testing of pipes and joints complete (including earth cutting Wherever required).

Providing and laying cement concrete 1:5:10 (1 cement, 5 coarse sand, 10 graded stone aggregates 40mm nominal size) bedding and all round for PVC pipes of the following internal diameter necessary from work and curing complete.

Providing laying and jointing with a stiff mixture of cement mortar in proportion 1:1 (1 cement: 1 fine sand) salt glazed stone ware pipes grade 'A' of the following internal diameter including testing of pipes and joints complete.

Providing and laying cement concrete 1:5:10 (1 cement, 5 coarse sand, 10 graded stone aggregates 40mm nominal size) bedding and all around for stone ware pipes of the following internal diameter neccessary from work and curing complete as per design.


Rate Amount

a) 150mm 40.00 rm 174.00 6960.00

126 1.5

a) 100x100mm size with FPS bricks. 12.00 no 527.00 6324.00

127 1.6

128 16.00 3130.00 50080.00

129 4.00 2244.00 8976.00

2

2.1

130 a) 75mm dia 75.00 562.00 42150.00

131 b) 100mm dia 300.00 658.00 197400.00

2.2

132 a) 100mm dia 190.00 51.00 9690.00

2.3

133 a) Plain bends:

134 i) 100mm nominal size 36.00 263.00 9468.00

Providing and fixing square mouth S.W gully trap grade 'A' complete with C.I grating brick masonry chamber with bricks of class designation 75 and water tight C.I cover with frame of 300x300mm size (inside) the weight of cover to be not less than 4.5kg a

constructing P- type manhole with RCC top slab in 1:2:4 mix (1 cement: 2 coarse sand :4 graded stone crushed aggregates 20mm nominal size) foundation concrete 1:4:8 mix ( 1cement:4 coarse sand 8 crushed stone aggregates 40mm nominal size) inside plasterin

a) With 230mm tick walls of brick masonry using bricks of class designation 75 in cement mortar 1:3 (1 cement, 3 coarse sand ) of size 450mm x 450mm.

b) With 115mm thick walls of brick masonry using bricks of class designation 75 in cement mortar 1:3 (1 cement,3 Coarse sand) of size 450mm x 450mm.

SOIL,WASTE AND VENT PIPE PLUMBING WORKS

Providing and fixing sand cast iron spigot and socket soil waste ,Rain water and ventilating pipes (Bengal Iron Foundry make/equivalent) of the following nominal size (Lead caulked joints to be measured and paid for separately)

Providing and fixing M.S holder clamps including steel bolts to sand cast /cast (spun) iron pipes of the following nominal diameters size embedded in and including cement concrete block 100mm x100mm x 100mm of 1:2:4 mix (1 cement, 2 coarse sand agg., 4

Exter over item 2.1 for providing and fixing sand cast iron fitting and accessories (Bengal Iron Foundry make/equivalent).


Rate Amount

135

136 i) 100mm nominal size 24.00 415.00 9960.00

137

138 i) 100mm x 75mm nominal size 48.00 421.00 20208.00

139 d) Door bends

140 i) 100mm nominal size 16.00 298.00 4768.00

2.4 Providing and fixing:

141

142 i) 100mm nominal size 24.00 220.00 5280.00

2.5

143 i) 100mm nominal size 350.00 68.00 23800.00

144 ii)75mm nominal size 120.00 60.00 7200.00

2.6

145 i) 75mm dia 72.00 382.00 27504.00

146 ii)100mm dia

147 2.7 24.00 169.00 4056.00

148 2.8 24.00 51.00 1224.00

2.9

149 a) 100mm dia pipe 279.00 28.00 7812.00

150 b) 75mm dia pipe

b) Singh equal branch of required degree: With oval access ,insertion rubber washer 3mm thick, bolts and nut complete.

C) Singh unequal branch of required degree: With oval access door ,insertion rubber washer 3mm thick, bolts and nut complete.

a) Cast iron cowl (Bengal Iron Foundry/ equivalent) of the following diameter

Providing lead caulked joints to sand iron /cast (spun) iron soil waste and ventilating pipes and fitings of following nominal size / diameter including testing of joints:

Proivding and fixing cast iron trap of self cleaning design with C.P. screwed dowmn or hinged with or without vent,arm complete, including cost of cutting and making good and Walls and floors (floor Trap).

Providing and fixing Waste Coupling of 35mm dia (CP).

Providing and fixing Waste Water pipe of 32mm dia (PVC).

Painting heavy cast iron soil, Waste vent pipe , rain water pipe and fittings With paint of color such as chocolate, grey or buff etc. Over a coat of primer for new Work.


Rate Amount

2.10

151 a) 75mm and 75.00 146.00 10950.00

152 b) 150mm 30.00 146.00 4380.00

3 WATER SUPPLY

3.1

153 a) 15mm dia ( Concealed) 500.00 89.00 44500.00

154 b) 25mm dia (Exposed) 311.00 166.00 51626.00

C) 40mm dia (Exposed) 100.00 252.00 25200.00

155 3.2 48.00 no 36.00 1728.00

3.3

156 a) 15mm dia 500.00 rm 16.00 8000.00

157 b) 25mm dia 311.00 rm 17.00 5287.00

158 c) 40mm dia 100.00 rm 17.00 1700.00

3.4

159 a) 15mm dia

160 b) 25mm dia 4.00 no 365.00 1460.00

161 c) 40mm dia 16.00 no 561.00 8976.00

3.5

16.00 no 8415.00 134640.00

162 3.6 100 mm dia., steel jalli 48.00 no 23.00 1104.00

163 3.7 C.I Manhole cover 16.00 no 1908.00 30528.00

Providing and laying cement concrete 1:2:4 mix (1 cement, 2 coarse sand, 4 sand graded crushed stone aggregate 20mm down gauge).75mm in bed /all round pipe of following dia and waste pipe.

Providing and fxing Wall,ceiling and floor galvanized mild steel tubes (medium grade of Prakash Surya/Jindal/Tata make) of the following nominal bore , tube fitting and clamps (of ship/ unique/ sun /heavy pipe fittings) including making good the wall , c

Making connections of G.I distribution branch with galvanized mild steel main 25mm to 40mm nominal bore by providing and fixing the Tee including cutting and threading the pipes complete.

Painting GI pipes and Fitting with white paint over a ready mix primer coat, both of approved quality for new work.

Providing and fixing brass full way valve of Type Class-I (Fly Wheel) of Neva make or Zoloto make the following nominal bore wheel:

Providing and fiximg PVC water tanks with lockable covers of (Sintex make) including connections of inlet/ outlet, overflow and clearing pipes , capacity of tanks tobe measured (1500 liter capacity) of ISI make; Double layer.


Rate Amount

4 SANITARY FIXTURES

4.1

164 a) H.S.I.Orissa Pan W.C.580mm. 24.00 no 1620.00 38880.00

165 4.2 24.00 no 1040.00 24960.00

4.3

166 i) Long Nose Bib Cock 24.00 no 637.00 15288.00

167 ii) Short Body Bib Cock. 24.00 no 388.00 9312.00

168 iii) Long Body Bib Cock 72.00 no 432.00 31104.00

4.4

169 i) 15mm dia 96.00 no 397.00 38112.00

170 4.5 48.00 no 490.00 23520.00

171 4.6 24.00 no 393.00 9432.00

172 4.7 48.00 no 90.00 4320.00

173 1.00 45000.00 45000.00

Plumbing Works-Sub total 1,028,447.00

Grand total Contract amount 9,360,000.00

Providing and fixing white glazed vitreous China Orissa pan W.C of (parryware/Hindware/Cera Make) with flushing cistrn PVC of Hind ware sleek/ Maxware of parry ware (ISI make of 10ltrs Capacity) Low level with fiting brackets over floor including cuttin

Providing and fixing white glazed vitreous China wash basins (parryware/Hindware/Cera make ) with C.P. waste coupling , 32mm and sealing of joints between wash basins and wall around the wash basin with white cement of matching color all complete includ

Providing and fixing C.P. brass bib taps of double 'O' ring system with Copper Platting Before nickle and crome platting of make Jaquare Queen/Plumber Nectar/Nova with P Cup.

Providing and fixing 15mm Cp brass angle valve of double 'O' ring system with Copper Platting Before nickle and crome platting with CP Cup of make Jaquare Queen/Plumber Nectar/Nova with CP. brass connection pipe nuts,washers and CP brass flange complete

Providing and fixing concealed stop cock of double 'o' ring system with Copper plating before nickle and crome plating (of make Jaquare Queen/ Plumber Nectar/nova with CP cup of 15mm nominal bore.

Providing and fixing C.P. brass shower with arm with CP Cup of make jaquar Queen/Plumber Nectar/Nova 230mm long.

Providing and fixing CP connection pipe with unions of 450mm length.

Labour charges for Plumbing , sanitary and water supply excluding extern al drianage system.

Sub-contract

ANALYSIS OF RATES

S.NO DESCRIPTION OF ITEM Qty. UNIT

Contract Material Rates Total LABOUR

Sub Total TOTAL RateRate Amount Metal Sand Cement/lime Earth Formwork Steel Metal Sand Cement Earth Steel Metal Sand Cement Earth Miscellaneous Form work Steel RATE AMOUNT

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 34 35

SH-1 Earth work

1 1.1 Earthwork excavation for footings 868.78 M3 110.00 95565.25 868.78 49.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 49.00 42569.98 42570 42570 49

2 1.2 Earth work in surface excavation .100 Sqm 15.00 0.00

0.00 49.000.00 0

49.000.00 0 0

1.2a 0.00 KL 50.00 0.00 0.00 20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 0

1.50 Anti Termite Treatement 348.30 m2 76.00 26470.80 152.38 80.00 0.00 0.00 0.00 0.00 0.00 12190.40 0.00 0.00 12190 5.00 1741.50 13932 13932 40

3 1.3 Back filling upto G.L 636.47 m3 43.00 27368.38 636.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 42.00 26731.91 26732 26732 42

4 1.4 Back filling upto DPC level. 92.76 m3 320.00 29682.22 92.76 110.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10203 20.00 1855.14 12058 12058 130

1.4 Back filling with excavated earth 218.15 m3 43.00 9380.36 218.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 42.00 9162.22 9162 9162 42

5 1.6 Sand filling under floors 0.00 m3 280.00 0.00 0.00 176.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 10.00 0.00 0 0 0

SH-2 CONCRETE WORK

6 2.1 m3 2776.00 0.00 0.00 0.00 0.00 423.00 176.00 252.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 160.00 0.00 0 0 0

7 2.2 77.17 m3 2435.00 187916.37 69.46 38.20 204.51 423.00 176.00 252.00 29379.78 6723.32 51536.16 0.00 0.00 0.00 0.00 0.00 87639 160.00 12347.69 99987 3086.92 103074 1336

8 2.3 45.83 m3 2555.00 117104.61 41.25 22.69 151.71 423.00 176.00 252.00 17448.82 3993.01 38230.64 0.00 0.00 0.00 0.00 0.00 59672 160.00 7333.36 67006 1833.34 68839 1502

9 2.4 42.46 m2 296.00 12568.16 1.53 0.84 11.24 423.00 176.00 252.00 646.58 147.96 2833.34 0.00 0.00 0.00 0.00 0.00 3628 28 1188.88 4817 4817 113

10 2.5 42.46 m2 115.00 4882.90 96.00 27.00 0.00 0.00 0.00 0.00 0.00 2592.00 0.00 0.00 2592 8 339.68 2932 2932 69

11 2.6 24.70 m3 833.00 20575.10 24.70 355.00 0.00 0.00 0.00 0.00 0.00 8768.50 0.00 0.00 8769 150.00 3705.00 12474 12474 505

12 2.7 131.24 m2 385.00 50527.56 131.24 190.00 0.00 0.00 0.00 0.00 0.00 24935.68 0.00 0.00 24936 40.00 5249.62 30185 30185 230

13 2.8 10.00 m3 2683.00 26830.00 7.20 3.17 33.20 2.00 423.00 176.00 252.00 200.00 3045.60 557.57 8366.40 400.00 0.00 0.00 0.00 0.00 12370 160.00 1600.00 13970 400.00 14370 1437

14 2.9 6.81 m3 3067.00 20878.73 4.90 2.16 30.02 1.36 423.00 176.00 252.00 200.00 2073.30 379.57 7565.36 272.30 0.00 0.00 0.00 0.00 10291 160.00 1089.21 11380 272.30 11652 1712

15 2.10 14.07 m3 3970.00 55857.90 12.66 6.96 93.14 423.00 176.00 252.00 5356.45 1225.78 23472.14 0.00 0.00 0.00 0.00 0.00 30054 160.00 2251.20 32306 562.80 32868 2336

SH-3 R.C.C WORK

16 3.1 M2o RCC (1:1.5:3) 0.00

17 3.1.a a) Footings, 151.17 m3 4362.00 659412.26 136.05 74.83 1053.67 423.00 176.00 252.00 57551.18 13170.10 265524.55 0.00 0.00 0.00 0.00 0.00 336246 175 26455.10 362701 24187.52 386888 2559

b) Columns upto DPC level 17.50 m3 4362.00 76317.55 15.75 8.66 121.95 423.00 176.00 252.00 6660.73 1524.25 30730.67 0.00 0.00 0.00 0.00 0.00 38916 175 3061.80 41977 2799.36 44777 2559

18 3.1b b) Plinth Beams 27.54 m3 4362.00 120120.76 24.78 13.63 191.94 423.00 176.00 252.00 10483.72 2399.11 48368.84 0.00 0.00 0.00 0.00 0.00 61252 250 6884.50 68136 4406.08 72542 2634

19 3.2 Roof slab (Lv1,2,3 & Mumty) 124.61 m3 4367.00 544168.80 112.15 61.68 868.53 423.00 176.00 252.00 47438.76 10855.96 218868.75 0.00 0.00 0.00 0.00 0.00 277163 200 24921.86 302085 19937.49 322023 2584

20 3.3 Roof beam (Lv1,2,3&mummty) 73.54 m3 4362.00 320799.26 66.19 36.40 512.60 423.00 176.00 252.00 27998.23 6407.16 129175.76 0.00 0.00 0.00 0.00 0.00 163581 200 14708.82 178290 11767.05 190057 2584

22 3.4 Columns ( LV1 ,2 , 3 & Mumty ) 54.49 m3 4390.00 239228.66 49.04 26.97 379.82 423.00 176.00 252.00 20745.87 4747.52 95715.44 0.00 0.00 0.00 0.00 0.00 121209 250 13623.50 134832 8719.04 143551 2634

26 3.5 Stair case (Lv1,2&3) 10.00 m3 4420.00 44199.69 9.00 4.95 69.70 423.00 176.00 252.00 3806.97 871.19 17564.28 0.00 0.00 0.00 0.00 0.00 22242 250 2499.98 24742 1599.99 26342 2634

29 3.6 In Chajjas (Lv1,2&3) 4.03 m3 4420.00 17805.53 3.63 1.99 28.08 423.00 176.00 252.00 1533.61 350.95 7075.64 0.00 0.00 0.00 0.00 0.00 8960 225 906.39 9867 644.54 10511 2609

FORM WORK: 0

30 3.7 333.30 m2 170.00 56661.76 333.30 45.00 0.00 0.00 0.00 0.00 0.00 0.00 14998.70 0.00 14999 45 14998.70 29997 29997 90

32 3.8 Pedastals&columns upto Mumty 805.00 m2 235.00 189175.00 805.00 50.00 0.00 0.00 0.00 0.00 0.00 0.00 40250.00 0.00 40250 45 36225.00 76475 76475 95

37 3.9 beams up to Mumty 1091.65 m2 225.00 245621.82 1091.65 75.00 0.00 0.00 0.00 0.00 0.00 0.00 81873.94 0.00 81874 45 49124.36 130998 130998 120

41 3.10 1068.84 m2 214.00 228731.55 1068.84 75.00 0.00 0.00 0.00 0.00 0.00 0.00 80162.92 0.00 80163 45 48097.76 128261 128261 120

45 3.11 59.00 m2 702.00 41418.00 59.00 75.00 0.00 0.00 0.00 0.00 0.00 0.00 4425.00 0.00 4425 150 8850.00 13275 13275 225

46 3.12 Edges of slab upto Mumty 665.05 rm 22.00 14631.06 665.05 6.00 0.00 0.00 0.00 0.00 0.00 0.00 3990.29 0.00 3990 8 5320.38 9311 9311 14

REINFORCEMENT:

3.13 TMT Fe - 415 grade steel 60104.86 kgs 49.00 2945137.99 60104.857 46.6 0.00 0.00 0.00 0.00 0.00 0.00 0.002800886.3362

2800886 1.8 108188.74 2909075 2909075 48

50 4.1.a BRICK WORK (1:6)

5163.22 m3 2485.00 157110.72 17.07 82.19 31611.81 176.00 252.00 2.65 0.00 3004.39 20712.06 83771.31 0.00 0.00 0.00 0.00 107488 300 18967.09 126455 126455 2000

52 4.1.b 221.46 m3 2522.00 558524.64 59.79 287.90 110730.50 176.00 252.00 2.65 0.00 10523.83 72550.62 293435.83 0.00 0.00 0.00 0.00 376510 300 66438.30 442949 5536.53 448485 2025

ornamental brick work 9" 23.75 m3 2522.00 59907.59 6.41 30.88 11877.00 176.00 252.00 2.65 0.00 1128.79 7781.81 31474.05 0.00 0.00 0.00 0.00 40385 375 8907.75 49292 593.85 49886 2100

Total cost of Material

T&P Charges stone/Marble/

BrickMiscellane

ous

Stone/Marble/Bricks

Miscellaneous

Form work

Stone/Marble/Bricks

Bailing out of water during PCC, footings.

PCC(1:4:8) using 40mm upto Plinth beam.

PCC(1:5:10) using 40 mm under footings and floors.

PCC(1:4:8) using brick bats under floors.

DPC Course PCC(1:2:4) using 20 mm

B.T coat using 80/100 B.T over DPC Course.

Filling with sunken floor of Toilets etc. with cinder material.

Water proofing treatment to vertical and horizontal surface of depressed portion W/C .

Plum concrete PCC (1:4:8) for balcony

Plum concrete PCC (1:3:6) for Balcony and Kitchen partition wall

PCC (1:2:4) for plinth protection alround building

PCC ,Footins, Balcony, Dpc Course,Kitchen partition wall.

slabs including Stair case up to Mumty

Form work for arches (span up to 6 mtrs) for in-situ concrete work (upto level -V)

Plinth beam top to dpc level in CM(1:6)

supper structure 9" br. Work in CM (1:6)






BrickMiscellane

ous

Stone/Marble/Bricks

Miscellaneous

Form work

Stone/Marble/Bricks

53 4.2 589.64 m2 422.00 248828.92 18.31 128.84 33904.42 176.00 252.00 2.65 0.00 3222.28 32466.87 89846.70 0.00 0.00 0.00 0.00 125536 60 35378.52 160914 2948.21 163863 278

ornamental brick work 41/2" 168.80 m2 422.00 71234.44 5.24 36.88 9706.12 176.00 252.00 2.65 0.00 922.47 9294.58 25721.20 0.00 0.00 0.00 0.00 35938 75 12660.15 48598 844.01 49442 293

SH-7 FLOORING:

547.1 208.50 m2 420.00 87570.00 5.37 2.69 86.74 3919.00 423.00 176.00 252.00 8.00 2271.92 472.64 21857.47 31352.00 0.00 0.00 0.00 0.00 55954 105.00 21892.50 77847 77847 373

55

7.2 102.44 m2 441.00 45176.04 1.23 22.02 921.96 423.00 176.00 252.00 8.00 0.00 216.35 5550.20 7375.68 0.00 0.00 0.00 0.00 13142 150.00 15366.00 28508 28508 278

56

7.3 1449.60 rm 24.00 34790.40 1449.60 10.00 0.00 0.00 0.00 0.00 0.00 14496.00 0.00 0.00 14496 3.00 4348.80 18845 18845 13

57

7.4 710.98 m2 300.00 213294.00 26.16 13.08 244.90 423.00 176.00 252.00 11067.40 2302.44 61713.70 0.00 0.00 0.00 0.00 0.00 75084 59.00 41947.82 117031 117031 165

58 7.5 55.44 m2 191.00 10589.04 1.16 13.64 176.00 252.00 0.00 204.91 3436.84 0.00 0.00 0.00 0.00 0.00 3642 34.00 1884.96 5527 5527 100

59 7.6 59.04 m2 904.00 53372.16 1.09 0.54 3.13 70.85 423.00 176.00 252.00 300.00 459.52 120.00 788.42 21255.00 0.00 0.00 0.00 0.00 22623 75.00 4428.00 27051 27051 458

60 7.7 314.64 m2 724.00 227799.36 3.47 1.74 31.46 314.64 423.00 176.00 252.00 280.00 1469.34 305.68 7928.93 88099.20 0.00 0.00 0.00 97803 70.00 22024.80 119828 119828 381

SH-8

61 8.1 299.59 m2 282.00 84484.38 1797.54 30.00 0.00 0.00 0.00 0.00 0.00 53926.20 0.00 0.00 53926 40.00 11983.60 65910 65910 220

62 8.2 299.59 m2 350.00 104856.50 160.00 0.00 0.00 0.00 0.00 0.00 47934.40 0.00 0.00 47934 50.00 14979.50 62914 62914 210

63 8.3 268.48 rm 87.00 23357.76 45.00 0.00 0.00 0.00 0.00 0.00 12081.60 0.00 0.00 12082 5.00 1342.40 13424 13424 50

64 8.4 8.00 nos 241.00 1928.00 50.00 0.00 0.00 0.00 0.00 0.00 400.00 0.00 0.00 400 50.00 400.00 800 800 100

SH-9 FINISHING:

65 9.1 454.83 m2 205.00 93240.15 8.19 56.22 0.09 176.00 252.00 20.00 0.00 1440.90 14166.68 0.00 0.00 1.84 0.00 0.00 15609 45.00 20467.35 36077 4548.30 40625 89

66 9.2 1448.87 m2 145.00 210086.31 21.73 125.18 176.00 252.00 0.00 3825.02 31545.98 0.00 0.00 0.00 0.00 0.00 35371 40.00 57954.84 93326 14488.71 107815 74

67 9.3 1490.84 m2 135.00 201263.62 17.89 103.05 176.00 252.00 0.00 3148.66 25967.84 0.00 0.00 0.00 0.00 0.00 29116 35.00 52179.46 81296 14908.42 96204 65

68 9.4 1042.35 m2 127.00 132379.07 6.25 72.05 176.00 252.00 0.00 1100.73 18155.99 0.00 0.00 0.00 0.00 0.00 19257 35.00 36482.42 55739 55739 53

69 9.5 2700.00 rm 10.00 27000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 3.00 8100.00 8100 8100 3

70 9.6 6137.44 m2 22.00 135023.68 1963.98 15.00 0.00 0.00 0.00 0.00 0.00 29459.71 0.00 0.00 29460 5.50 33755.92 63216 63216 10

71 9.7 1942.00 m2 45.00 87390.00 621.44 40.00 0.00 0.00 0.00 0.00 0.00 24857.60 0.00 0.00 24858 9.00 17478.00 42336 42336 22

72 9.8 574.56 m2 51.00 29302.56 63.20 80.00 0.00 0.00 0.00 0.00 0.00 5056.13 0.00 0.00 5056 15.00 8618.40 13675 13675 24

73 9.9 1081.31 m2 61.00 65959.91 64.88 40.00 0.00 0.00 0.00 0.00 0.00 2595.14 0.00 0.00 2595 15.00 16219.65 18815 18815 17

74 9.10 1135.75 m2 51.00 57923.25 136.29 80.00 0.00 0.00 0.00 0.00 0.00 10903.20 0.00 0.00 10903 15.00 17036.25 27939 27939 25

SH-10 MISCELLANEOUS: 0.00

75 10.1 1500.00 kgs 78.06 117090.00 1500.00 55.00 0.00 0.00 0.00 0.00 0.00 82500.00 0.00 0.00 82500 10.00 15000.00 97500 97500 65

76 10.2 82.32 m2 298.00 24531.36 3.29 9.30 18.11 3704.40 423.00 176.00 252.00 2.50 1392.85 1637.18 4563.82 9261.00 0.00 0.00 0.00 0.00 16855 15.00 1234.80 18090 18090 220

77 10.3 637.00 m2 78.00 49686.00 637.00 55.00 0.00 0.00 0.00 0.00 0.00 35035.00 0.00 0.00 35035 12.00 7644.00 42679 42679 67

78 10.4 44.77 m2 382.00 17102.17 1.57 15.03 1880.34 176.00 252.00 2.75 0.00 275.78 3788.52 5170.94 0.00 0.00 0.00 0.00 9235 35.00 1566.95 10802 10802 241

79 10.5 750.00 kgs 78.06 58545.00 750.00 55.00 0.00 0.00 0.00 0.00 0.00 41250.00 0.00 0.00 41250 10.00 7500.00 48750 48750 65

Super structure 41/2" br. Work in CM(1:4)

40 mm thick Marble chips (Makrana) flooring.

Marble chips skirting riser or dedo (up to 30cm height) .

Glass strips in joints of Terrazo/cement concrete floors.

40mm th. flooring in CC( 1:2:4) with a flaoting coat of neat cement.

21mm th. plaster skirting upto 30cm height with CM(1:3) .

Providing KOTA Stone in Kitchen counter.

Ceramic Glased tile 5mm thickness.


Water proofing treatment with bitumin felt over roofs ( bitumin 85/25 or 90/15 )

100mm thick mud puska over roof slab .

Gola 75X75mm with M-15 (1:2:4) concrete .

Khurras 450 X 450mm with th. of 50mm cement concrete M-15over PVC Sheet.

18mm thk cement plaster in two coats .

15mm thick cement plaster in CM (1:6) on rough side of single/ half brick.

12mm thick plaster in CM( 1:6) on wall

6mm thick ceiling plaster in CM (1:3)

Making grooves in walls/ corners of slab

White washing new blocks with three(or more) coats of lime to an even shade.

Two (or more) coats of cement based paints of specified shade or exterior to an even shade.

Painting to new metalic surfaces with 2 coats of synthetic enamel paint.

Applying prime coat on new wooden / wood based surfaces .

Painting to new Wood surfaces with 2 coats of synthetic enamel paints.

M.S sqare Grills in windows /ventilators/ stair railings etc.,

Plith protection 50mm th. of CC (1:3:6) over 75 mm bed of dry brick ballest .

MS Pipe 50mm dia in staircases and Balconies(Railing)

Brick tile coping 80mm thick in CM (1:3) with plastering in CM(1:3 ).

Built up section of structural steel for O.T.S portion and nosing of steps.






BrickMiscellane

ous

Stone/Marble/Bricks

Miscellaneous

Form work

Stone/Marble/Bricks

80 10.60 Poly Corbonate Corrugated sheet . 22.59 m2 1232.00 27830.88 22.59 850.00 0.00 0.00 0.00 0.00 0.00 19201.50 0.00 0.00 19202 75.00 1694.25 20896 20896 925

SH-5 WOOD WORK:

81 5.1 175.31 m2 1800.00 315549.00 175.305 900.00 0.00 0.00 0.00 0.00 0.00 157774.50 0.00 0.00 157775 25 4382.63 162157 162157 925

82 5.2 90.00 m2 571.00 51390.00 90.000 280.00 0.00 0.00 0.00 0.00 0.00 25200.00 0.00 25200 20 1800.00 27000 27000 300

83 5.3 130.46 m2 2250.00 293535.00 130.460 1290.00 0.00 0.00 0.00 0.00 0.00 168293.40 0.00 0.00 168293 25 3261.50 171555 171555 1315

84 5.4 165.06 m2 1389.00 229264.17 165.057 900.00 0.00 0.00 0.00 0.00 0.00 148551.30 0.00 0.00 148551 25 4126.42 152678 152678 925

85 5.11 31.92 m2 2787.00 88961.04 31.92 2000.00 0.00 0.00 0.00 0.00 0.00 63840.00 0.00 0.00 63840 50.00 1596.00 65436 65436 2050

SH-6 METAL WORK

86 6.1 Pressed steel door frames. 359.04 rm 400.00 143616.00 359.040 275.00 0.00 0.00 0.00 0.00 0.00 98736.00 0.00 0.00 98736 20 7180.80 105917 105917 295

87 6.2 1046.50 rm 400.00 418600.00 1046.500 275.00 0.00 0.00 0.00 0.00 0.00 287787.50 0.00 0.00 287788 20 20930.00 308718 308718 295


88 5.5

89 a 150 mm x 10 mm 980.00 nos 51.00 49980.00 980.000 30.00 0.00 0.00 0.00 0.00 0.00 29400.00 0.00 0.00 29400 0.00 29400 29400 30

90 b 225 mm x 10 mm 352.00 nos 73.00 25696.00 352.00 44.00 0.00 0.00 0.00 0.00 0.00 15488.00 0.00 0.00 15488 0.00 15488 15488 44

91 5.6

92 300 x 16 mm 24.00 nos 102.00 2448.00 24.000 62.00 0.00 0.00 0.00 0.00 0.00 1488.00 0.00 0.00 1488 0.00 1488 1488 62

93 5.7 Lock-in-bolts for doors 50.00 nos 60.00 3000.00 50.00 36.00 0.00 0.00 0.00 0.00 0.00 1800.00 0.00 0.00 1800 0.00 1800 1800 36

94 5.8 Door rubber buffer 124.00 nos 25.00 3100.00 124.00 15.00 0.00 0.00 0.00 0.00 0.00 1860.00 0.00 0.00 1860 0.00 1860 1860 15

95 5.9 Door stoppers 124.00 nos 29.00 3596.00 124.00 17.00 0.00 0.00 0.00 0.00 0.00 2108.00 0.00 0.00 2108 0.00 2108 2108 17

96 5.10 Door and windows handles

97 a 100 mm 490.00 nos 49.00 24010.00 490.00 29.00 0.00 0.00 0.00 0.00 0.00 14210.00 0.00 0.00 14210 0.00 14210 14210 29

98 b 125 mm 102.00 nos 59.00 6018.00 102.00 35.00 0.00 0.00 0.00 0.00 0.00 3570.00 0.00 0.00 3570 0.00 3570 3570 35

99 5.12 Mild steel hooks 280.00 nos 42.00 11760.00 280.00 25.00 0.00 0.00 0.00 0.00 0.00 7000.00 0.00 0.00 7000 0.00 7000 7000 25

100 5.13 Helical door spring 48.00 nos 382.00 18336.00 48.00 230.00 0.00 0.00 0.00 0.00 0.00 11040.00 0.00 0.00 11040 0.00 11040 11040 230

592.98 495.35 5108.33 199710.19 1816.15 4022.84 60104.86 250830.63 87205.50 1287298.29 687435.21 0.00 1466331.61 225700.85 2800886.34

ELECTRIFICATION ITEMS Meatal Sand Cement Bricks E/w Formwork steel

1

101 213.00 nos 520.00 110760.00 213.000 254 54102.00 54102 54102 54102 290

105 5.00 nos 743.00 3715.00 5.000 306 1530.00 1530 1530 1530 300

106 2 950.00 rm 119.00 113050.00 950.000 77 73150.00 73150 73150 73150 75

107 3 750.00 rm 208.00 156000.00 750.000 110 82500.00 82500 82500 82500 85

108 4 100.00 rm 282.00 28200.00 100.000 140 14000.00 14000 14000 14000 160

109 5 75.00 rm 386.00 28950.00 75.000 145 10875.00 10875 10875 10875 310

110 6 96.00 nos 223.00 21408.00 96.000 119 11424.00 11424 11424 11424 140

111 7 Wall bracket. 48.00 nos 297.00 14256.00 48.000 149 7152.00 7152 7152 7152 100

112 8 48.00 nos 431.00 20688.00 48.000 305 14640.00 14640 14640 14640 225

113 9 Celing Rose bakelite 65x50mm. 48.00 nos 44.00 2112.00 48.000 12 576.00 576 576 576 15

114 10 Lamp holder bakelite body. 87.00 nos 52.00 4524.00 87.000 18 1566.00 1566 1566 1566 20

115 11 48.00 nos 57.00 2736.00 48.000 50 2400.00 2400 2400 2400 40

116 12 24.00 nos 2231.00 53544.00 24.000 1200 28800.00 28800 28800 28800 1150

Flush door shutters of 35 mm thick.using 3 mm ply on both sides.

3.00 mm thick glass panes for fixing in the ventilators/ windows .

glazed shutters for windows/ventilators of 1st class deodar wood using 10kg / sqm. (4mm thick) glass panes .

35mm thick wire gauze shutters of 1st class deodar wood termite treated and kiln seasoned wood 85G (wire dia 0.56 mm) wire gauge (12 mesh to an inch)

35 mm FRP flush door shutter with fixed frame of angle iron 50X50x5mm .

Pressed Door / Window / Ventilator frames.

Tower bolts with necessary screws aluminium fittings

Sliding door bolts with necessary screws

Wiring for light point/fan point/calling bell with 1.5 sq mm pvc insulated copper conducted wire.

a)One light/fan/bell push point controlled by one 5/6 amp one way switch

b) Twin control light pointwith 2 No. two way 5/6 Amps switch

Circuit wiring from switch fuse /DB to switch board using 2x 2.5 sq mm along with 1x 1.5 sqmm wire.

Wiring for power socket 2x 4 sq mm wire.

Wiring with 2x6.0sqmm along with 1x4.0 sqmm PVC wire in walls, ceiling .

Sub main cable with PVC wire of 2 x10 sqmts concealed in wall/ceiling.

Flush button type socket outlet,6 pin Multipurpose type with one switch 1516 amps

Fluorescent Tube fitting Rail ( Patti) type

CI/MS box (not less than 16 SWG sheet)

Distributed Board SPN 220/230 Volt,






BrickMiscellane

ous

Stone/Marble/Bricks

Miscellaneous

Form work

Stone/Marble/Bricks

117 13 6.00 nos 4462.00 26772.00 6.000 4150 24900.00 24900 24900 24900 2000

118 14 2.00 nos 96687.00 193374.00 2.000 58012.2 116024.40 116024 116024 116024 52000

119 15 2.00 nos 11156.00 22312.00 2.000 6693.6 13387.20 13387 13387 13387 5000

120 16 20.00 nos 297.00 5940.00 20.000 50 1000.00 1000 1000 1000 50

121 17 Bell/ Buzzer 24.00 nos 89.00 2136.00 24.000 120 2880.00 2880 2880 2880 50

45000.00 45000 45000 50

Sub-total

PLUMBING WORKS


122 1.1 PVC pipes

19.80 rm 510.00 10098.00 19.8 198.00 3920.40 3920 3920 3920 198

123 1.2

a) 150mm 19.80 rm 271.00 5365.80 19.8 135.00 2673.00 2673 0.00 2673 2673 135

124 1.3

a) 150mm dia 40.00 rm 177.00 7080.00 40 161.67 6466.80 6467 0.00 6467 6467 162

125 1.4

a) 150mm 40.00 rm 271.00 10840.00 40 135.00 5400.00 5400 25 1000.00 6400 6400 160

126 1.5

12.00 no 945.00 11340.00 12 612.00 7344.00 7344 30 360.00 7704 7704 642

127 1.6

128 16.00 4429.00 70864.00 16 3000.00 48000.00 48000 500 8000.00 56000 56000 3500

129 4.00 4116.00 16464.00 4 2800.00 11200.00 11200 500 2000.00 13200 13200 3300

2

2.1

130 a) 75mm dia 75.00 669.00 50175.00 75 423.00 31725.00 31725 31725 31725 423

131 b) 100mm dia 300.00 1027.00 308100.00 300 500.50 150150.00 150150 150150 150150 501

2.2

132 a) 100mm dia 190.00 60.00 11400.00 190 28.69 5451.10 5451 5451 5451 29

2.3

133 a) Plain bends:

134 i) 100mm nominal size 36.00 377.00 13572.00 36 266.00 9576.00 9576 9576 9576 266

135 b) T-C.I bends

136 i) 100mm nominal size 24.00 603.00 14472.00 24 470.00 11280.00 11280 11280 11280 470

137 C) C.I Reduced T bends

138 i) 100mm x 75mm nominal size 48.00 547.00 26256.00 48 470.00 22560.00 22560 22560 22560 470

139 d) Door bends

140 i) 100mm nominal size 16.00 452.00 7232.00 16 311.00 4976.00 4976 4976 4976 311


141 a) Cast iron cowl

142 i) 100mm nominal size 24.00 309.00 7416.00 24 240.00 5760.00 5760 5760 5760 240

2.5

143 i) 100mm nominal size 350.00 202.00 70700.00 350 125.00 43750.00 43750 43750 43750 125

144 ii)75mm nominal size 120.00 146.00 17520.00 120 100.00 12000.00 12000 12000 12000 100

2.6 Cast iron trap (floor Trap).

145 i) 75mm dia 72.00 542.00 39024.00 72 400.00 28800.00 28800 28800 28800 400

146 ii)100mm dia

Distribution board, 415 Volt TPN 100 Amps Isolator .

LT Electric control panel and fixing of Distribution board, 415 Volt TPN 100 control panel.

Earthing complete with Copper Earthing Plate .

Aluminum Strip 25x3mm, completely connected from Earth link to equipment.

Labour charges for electrical works.

a) 150mm dia

PCC (1:5:10) bed alround the pipe .

salt glazed stone ware pipes grade 'A'

PCC (1:5:10) bed alround the pipe .

Square mouth S.W gully trap grade 'A' with brick masonry chamber and C.I cover.

a) 100x100mm size with FPS bricks.

P- type manhole with RCC(1:2:4) top slab

a) With 230mm tick walls of brick masonry of size 450mm x 450mm.

b) With 115mm thick walls of brick masonry) of size 450mm x 450mm.


Sand cast iron spigot and socket soil waste ,Rain water and ventilating pipes

M.S holder clamps including cement concrete block 100mm x100mm x 100mm of 1:2:4 mix

sand cast iron fitting and accessories

Lead caulked joints to sand iron /cast (spun) iron soil waste and ventilating pipes .






BrickMiscellane

ous

Stone/Marble/Bricks

Miscellaneous

Form work

Stone/Marble/Bricks

147 2.7 Waste Coupling of 35mm dia (CP). 24.00 382.00 9168.00 24 183.00 4392.00 4392 4392 4392 183

148 2.8 24.00 53.00 1272.00 24 30.00 720.00 720 720 720 30

2.9

149 a) 100mm dia pipe 279.00 35.00 9765.00 279 18.00 5022.00 5022 5022 5022 18


2.10

151 a) 75mm and 75.00 276.00 20700.00 75 130.00 9750.00 9750 9750 9750 130

152 b) 150mm 30.00 394.00 11820.00 30 130.00 3900.00 3900 3900 3900 130

3 WATER SUPPLY

3.1 Galvanized mild steel tubes

153 a) 15mm dia ( Concealed) 556.08 246.00 136795.68 556.08 92.47 51420.72 51421 51421 51421 92

154 b) 25mm dia (Exposed) 311.00 314.00 97654.00 311 172.36 53603.96 53604 53604 53604 172

C) 40mm dia (Exposed) 100.00 396.00 39600.00 100 224.00 22400.00 22400 22400 22400 224

155 3.2 G.I distribution branch 48.00 no 248.00 11904.00 48 32.00 1536.00 1536 1536 1536 32

3.3

156 a) 15mm dia 500.00 rm 8.00 4000.00 500 3.90 1950.00 1950 1950 1950 4

157 b) 25mm dia 311.00 rm 10.00 3110.00 311 4.84 1505.24 1505 1505 1505 5

158 c) 40mm dia 100.00 rm 14.00 1400.00 100 6.75 675.00 675 675 675 7

3.4 brass full way valve of Type

159 a) 15mm dia 0

160 b) 25mm dia 16.00 no 518.00 8288.00 16 566.00 9056.00 9056 9056 9056 566

161 c) 40mm dia 4.00 no 598.00 2392.00 4 1198.00 4792.00 4792 4792 4792 1198

3.5

16.00 no 11475.00 183600.00 16 6225.00 99600.00 99600 99600 99600 6225

4 SANITARY FIXTURES

4.1 W.C pan

164 a) H.S.I.Orissa Pan W.C.580mm. 24.00 no 3112.00 74688.00 24 2080.00 49920.00 49920 49920 49920 2080

165 4.2 24.00 no 1528.00 36672.00 24 755.00 18120.00 18120 18120 18120 755

4.3

166 i) Long Nose Bib Cock 24.00 no 331.00 7944.00 24 375.00 9000.00 9000 9000 9000 375

167 ii) Short Body Bib Cock. 24.00 no 374.00 8976.00 24 317.00 7608.00 7608 7608 7608 317

168 iii) Long Body Bib Cock 72.00 no 467.00 33624.00 72 375.00 27000.00 27000 27000 27000 375

4.4

169 i) 15mm dia 96.00 no 238.00 22848.00 96 305.00 29280.00 29280 29280 29280 305

170 4.5 48.00 no 542.00 26016.00 48 392.00 18816.00 18816 18816 18816 392

171 4.6 24.00 no 569.00 13656.00 24 376.00 9024.00 9024 9024 9024 376

172 4.7 48.00 no 60.00 2880.00 48 50.00 2400.00 2400 2400 2400 50

173 75000 75000 75000

13712244 8129322 1241552 9370874 124084 9494958

Initial Rebate = 4.5% 617051

13095193

Rebate after negotiation = 7.06844%925626

NET TOTAL COST FOR ONE BLOCK12169567

Waste Water pipe of 32mm dia (PVC).

Painting heavy cast iron soil, Waste vent pipe , rain water pipe and fittings .

Bed concrete 1:2:4 mix 75mm thick all round pipe

Painting GI pipes and Fitting with white paint

PVC water tanks with lockable covers of (Sintex make) 1500 lits capacity

White glazed vitreous China wash basins

C.P. brass bib taps of double 'O' ring system.

Providing and fixing 15mm Cp brass angle valve of double 'O' ring system

Concealed stop cock of double 'o' ring system with Copper plating

C.P. brass shower with arm with CP Cup

CP connection pipe with unions of 450mm length.







BrickMiscellane

ous

Stone/Marble/Bricks

Miscellaneous

Form work

Stone/Marble/Bricks

ABSTRACT

Sl.No Item Labour Material Total Cost

1 Frame structure 1110192 6815892 124084 8050168

3 Electrification 45000 460907 0 505907

4 86360 852523 0 938883

Total 1241552 8129322 124084 9494958

RATE PER SFT

Sl.No Item Labour Total Total Cost

1 Frame work 92.52 567.99 10.34 670.85

3 Electrification 3.75 38.41 0.00 42.16

4 7.20 71.04 0.00 78.24

Total 103.46 677.44 10.34 791.25

steel extra 80

net 711

T&P @ 1.5%

External sewage , plumbing , Sanitary , and water supply

T&P @ 1.5%


ANALYSIS OF RATES

Per

36

/cum

/kl

/sqm

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/sqm

/sqm

/cum

/sqm

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/sqm

/sqm

/sqm

/sqm

/sqm

/rmt

/kg

/cum

/cum

/cum

Per

/sqm

/sqm

/sqm

/sqm

/rmt

/sqm

/sqm

/sqm

/sqm

/sqm

/sqm

/rm

/sqm

/sqm

/sqm

/sqm

/rmt

/sqm

/sqm

/sqm

/sqm

/sqm

/kg

/sqm

/kg

/sqm

/kg

/Each

Per

/sqm

/sqm

/sqm

/sqm

/m2

/sqm

/rmt

/rmt

/Each

/Each

/Each

/Each

/Each

/Each

/Each

/Each

/Each

/Each

/Each

/Each

Per

/rmt

/rmt

/rmt

/rmt

/rmt

/rmt

/rmt

/rmt

/rmt

/cum

/Each

/Each

/Each

/Each

/Each

/Each

/Each

/Each

Per

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

/cum

ANALYSIS OF RATES

DESCRIPTION OF ITEM Qty. UNIT


Sub Total T&P Charges TOTAL Rate PerRate Amount Metal Sand Cement/lime Earth Formwork Steel Metal Sand Cement Earth Steel Metal Sand Cement Earth Miscellaneous Form work Steel RATE AMOUNT

1 2 3 4.00 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 34 35 36

SH-1 Earth work

1 1.1 Earthwork excavation for footings 868.78 M3 110.00 95565.25 868.78 49.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 49.00 42569.98 42570 42570 49 /cum

2 1.2 Earth work in surface excavation .

15.00 0.00

0.00 49.00

0.00 0

49.00

0.00 0 0

1.2a 0.00 KL 50.00 0.00 0.00 20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 #DIV/0! /kl

1.50 Anti Termite Treatement 348.30 m2 76.00 26470.80 152.38 80.00 0.00 0.00 0.00 0.00 0.00 12190.40 0.00 0.00 12190 5.00 1741.50 13932 13932 40 /sqm

3 1.3 Back filling upto G.L 636.47 m3 43.00 27368.38 636.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 42.00 26731.91 26732 26732 42 /cum

4 1.4 Back filling upto DPC level. 92.76 m3 320.00 29682.22 92.76 110.00 0.00 0.00 0.00 0.00 0.00 10203.26 0.00 0.00 10203 20.00 1855.14 12058 12058 130 /cum

1.4 Back filling with excavated earth 218.15 m3 43.00 9380.36 218.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 42.00 9162.22 9162 9162 42 /cum

5 1.6 Sand filling under floors 0.00 m3 280.00 0.00 0.00 176.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 10.00 0.00 0 0 #DIV/0! /cum

SH-2 CONCRETE WORK 0

6 2.1 m3 2776.00 0.00 0.00 0.00 0.00 423.00 176.00 252.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 160.00 0.00 0 0 #DIV/0! /cum

7 2.2 77.17 m3 2435.00 187916.37 61.74 37.04 204.51 423.00 176.00 252.00 26115.36 6519.58 51536.16 0.00 0.00 0.00 0.00 0.00 84171 160.00 12347.69 96519 3086.92 99606 1291 /cum

8 2.3 45.83 m3 2555.00 117104.61 36.67 22.00 151.71 423.00 176.00 252.00 15510.06 3872.01 38230.64 0.00 0.00 0.00 0.00 0.00 57613 160.00 7333.36 64946 1833.34 66779 1457 /cum

9 2.4 42.46 m2 296.00 12568.16 1.36 0.03 11.24 423.00 176.00 252.00 574.74 5.74 2833.34 0.00 0.00 0.00 0.00 0.00 3414 28 1188.88 4603 4603 108 /sqm

10 2.5 42.46 m2 115.00 4882.90 96.00 27.00 0.00 0.00 0.00 0.00 0.00 2592.00 0.00 0.00 2592 8 339.68 2932 2932 69 /sqm

11 2.6 24.70 m3 833.00 20575.10 24.70 355.00 0.00 0.00 0.00 0.00 0.00 8768.50 0.00 0.00 8769 150.00 3705.00 12474 12474 505 /cum

12 2.7 131.24 m2 385.00 50527.56 131.24 190.00 0.00 0.00 0.00 0.00 0.00 24935.68 0.00 0.00 24936 40.00 5249.62 30185 30185 230 /sqm

13 2.8 10.00 m3 2683.00 26830.00 6.40 3.07 33.20 2.00 423.00 176.00 252.00 200.00 2707.20 540.67 8366.40 400.00 0.00 0.00 0.00 0.00 12014 160.00 1600.00 13614 400.00 14014 1401 /cum

14 2.9 6.81 m3 3067.00 20878.73 4.36 2.09 30.02 1.36 423.00 176.00 252.00 200.00 1842.94 368.06 7565.36 272.30 0.00 0.00 0.00 0.00 10049 160.00 1089.21 11138 272.30 11410 1676 /cum

15 2.10 14.07 m3 3970.00 55857.90 11.26 6.75 93.14 423.00 176.00 252.00 4761.29 1188.63 23472.14 0.00 0.00 0.00 0.00 0.00 29422 160.00 2251.20 31673 562.80 32236 2291 /cum

SH-3 R.C.C WORK 0

16 3.1 M2o RCC (1:1.5:3) 0.00 0

17 3.1.a a) Footings, 151.17 m3 4362.00 659412.26 136.05 74.83 1053.67 423.00 176.00 252.00 57551.18 13170.10 265524.55 0.00 0.00 0.00 0.00 0.00 336246 175 26455.10 362701 24187.52 386888 2559 /cum

b) Columns upto DPC level 17.50 m3 4362.00 76317.55 15.75 8.66 121.95 423.00 176.00 252.00 6660.73 1524.25 30730.67 0.00 0.00 0.00 0.00 0.00 38916 175 3061.80 41977 2799.36 44777 2559 /cum

18 3.1b b) Plinth Beams 27.54 m3 4362.00 120120.76 24.78 13.63 191.94 423.00 176.00 252.00 10483.72 2399.11 48368.84 0.00 0.00 0.00 0.00 0.00 61252 250 6884.50 68136 4406.08 72542 2634 /cum

19 3.2 Roof slab (Lv1,2,3 & Mumty) 124.61 m3 4367.00 544168.80 112.15 61.68 868.53 423.00 176.00 252.00 47438.76 10855.96 218868.75 0.00 0.00 0.00 0.00 0.00 277163 200 24921.86 302085 19937.49 322023 2584 /cum

20 3.3 Roof beam (Lv1,2,3&mummty) 73.54 m3 4362.00 320799.26 66.19 36.40 435.71 423.00 176.00 252.00 27998.23 6407.16 109799.39 0.00 0.00 0.00 0.00 0.00 144205 200 14708.82 158914 11767.05 170681 2321 /cum

22 3.4 Columns ( LV1 ,2 , 3 & Mumty ) 54.49 m3 4390.00 239228.66 49.04 26.97 379.82 423.00 176.00 252.00 20745.87 4747.52 95715.44 0.00 0.00 0.00 0.00 0.00 121209 250 13623.50 134832 8719.04 143551 2634 /cum

26 3.5 Stair case (Lv1,2&3) 10.00 m3 4420.00 44199.69 9.00 4.95 69.70 423.00 176.00 252.00 3806.97 871.19 17564.28 0.00 0.00 0.00 0.00 0.00 22242 250 2499.98 24742 1599.99 26342 2634 /cum

29 3.6 In Chajjas (Lv1,2&3) 4.03 m3 4420.00 17805.53 3.63 1.99 28.08 423.00 176.00 252.00 1533.61 350.95 7075.64 0.00 0.00 0.00 0.00 0.00 8960 225 906.39 9867 644.54 10511 2609 /cum

FORM WORK: 0

30 3.7 333.30 m2 170.00 56661.76 333.30 45.00 0.00 0.00 0.00 0.00 0.00 0.00 14998.70 0.00 14999 45 14998.70 29997 29997 90 /sqm

32 3.8 Pedastals&columns upto Mumty 805.00 m2 235.00 189175.00 805.00 50.00 0.00 0.00 0.00 0.00 0.00 0.00 40250.00 0.00 40250 45 36225.00 76475 76475 95 /sqm

37 3.9 beams up to Mumty 1091.65 m2 225.00 245621.82 1091.65 75.00 0.00 0.00 0.00 0.00 0.00 0.00 81873.94 0.00 81874 45 49124.36 130998 130998 120 /sqm

41 3.10 1068.84 m2 214.00 228731.55 1068.84 75.00 0.00 0.00 0.00 0.00 0.00 0.00 80162.92 0.00 80163 45 48097.76 128261 128261 120 /sqm

45 3.11 59.00 m2 702.00 41418.00 59.00 75.00 0.00 0.00 0.00 0.00 0.00 0.00 4425.00 0.00 4425 150 8850.00 13275 13275 225 /sqm

46 3.12 Edges of slab upto Mumty 665.05 rm 22.00 14631.06 665.05 6.00 0.00 0.00 0.00 0.00 0.00 0.00 3990.29 0.00 3990 8 5320.38 9311 9311 14 /rmt

REINFORCEMENT: 0

3.13 TMT Fe - 415 grade steel 60104.86 kgs 49 2945137.99 60104.857 46.6 0.00 0.00 0.00 0.00 0.00 0.00 0.002800886.34

2800886 1.8 108188.74 2909075 2909075 48.00 /kg

50 4.1.a BRICK WORK (1:6) 0

51 63.22 m3 2485.00 157110.72 17.07 82.19 31611.81 176.00 252.00 2.65 0.00 3004.39 20712.06 83771.31 0.00 0.00 0.00 0.00 107488 300 18967.09 126455 126455 2000 /cum

52 4.1.b 221.46 m3 2522.00 558524.64 59.79 287.90 110730.50 176.00 252.00 2.65 0.00 10523.83 72550.62 293435.83 0.00 0.00 0.00 0.00 376510 300 66438.30 442949 5536.53 448485 2025 /cum

ornamental brick work 9" 23.75 m3 2522.00 59907.59 6.41 30.88 11877.00 176.00 252.00 2.65 0.00 1128.79 7781.81 31474.05 0.00 0.00 0.00 0.00 40385 375 8907.75 49292 593.85 49886 2100 /cum

53 4.2 589.64 m2 422.00 248828.92 18.31 128.84 33904.42 176.00 252.00 2.65 0.00 3222.28 32466.87 89846.70 0.00 0.00 0.00 0.00 125536 60 35378.52 160914 2948.21 163863 278 /sqm

ornamental brick work 41/2" 168.80 m2 422.00 71234.44 5.24 36.88 9706.12 176.00 252.00 2.65 0.00 922.47 9294.58 25721.20 0.00 0.00 0.00 0.00 35938 75 12660.15 48598 844.01 49442 293 /sqm

SH-7 FLOORING: 0

547.1 208.50 m2 420.00 87570.00 5.37 2.69 86.74 3919.00 423.00 176.00 252.00 8.00 2271.92 472.64 21857.47 31352.00 0.00 0.00 0.00 0.00 55954 105.00 21892.50 77847 77847 373 /sqm

557.2 102.44 m2 441.00 45176.04 1.23 22.02 921.96 423.00 176.00 252.00 8.00 0.00 216.35 5550.20 7375.68 0.00 0.00 0.00 0.00 13142 150.00 15366.00 28508 28508 278 /sqm

S.NO

Total cost of Materialstone/Marble/

BrickMiscellane

ous

Stone/Marble/Bricks

Miscellaneous

Form work

Stone/Marble/Bricks

non operational

100 Sqm

Bailing out of water during PCC, footings.

PCC(1:4:8) using 40mm upto Plinth beam.

non operational

PCC(1:5:10) using 40 mm under footings and floors.

PCC(1:4:8) using brick bats under floors.

DPC Course PCC(1:2:4) using 20 mm

B.T coat using 80/100 B.T over DPC Course.

Filling with sunken floor of Toilets etc. with cinder material.

Water proofing treatment to vertical and horizontal surface of depressed portion W/C .

Plum concrete PCC (1:4:8) for balcony

Plum concrete PCC (1:3:6) for Balcony and Kitchen partition wall

PCC (1:2:4) for plinth protection alround building




Plinth beam top to dpc level in CM(1:6)

supper structure 9" br. Work in CM (1:6)

Super structure 41/2" br. Work in CM(1:4)

40 mm thick Marble chips (Makrana) flooring.

Marble chips skirting riser or dedo (up to 30cm height) .




S.NO


BrickMiscellane

ous

Stone/Marble/Bricks

Miscellaneous

Form work

Stone/Marble/Bricks

567.3 1449.60 rm 24.00 34790.40 1449.60 10.00 0.00 0.00 0.00 0.00 0.00 14496.00 0.00 0.00 14496 3.00 4348.80 18845 18845 13 /rmt

577.4 710.98 m2 300.00 213294.00 26.16 13.08 244.90 423.00 176.00 252.00 11067.40 2302.44 61713.70 0.00 0.00 0.00 0.00 0.00 75084 59.00 41947.82 117031 117031 165 /sqm

58 7.5 55.44 m2 191.00 10589.04 1.16 13.64 176.00 252.00 0.00 204.91 3436.84 0.00 0.00 0.00 0.00 0.00 3642 34.00 1884.96 5527 5527 100 /sqm

59 7.6 59.04 m2 904.00 53372.16 1.09 0.54 3.13 70.85 423.00 176.00 252.00 300.00 459.52 120.00 788.42 21254.40 0.00 0.00 0.00 0.00 22622 75.00 4428.00 27050 27050 458 /sqm

60 7.7 Ceramic Glased tile 5mm thickness. 314.64 m2 724.00 227799.36 3.47 1.74 31.46 314.64 423.00 176.00 252.00 280.00 1469.34 305.68 7928.93 88099.20 0.00 0.00 0.00 97803 70.00 22024.80 119828 119828 381 /sqm

SH-8 0

61 8.1 299.59 m2 282.00 84484.38 1797.54 30.00 0.00 0.00 0.00 0.00 0.00 53926.20 0.00 0.00 53926 40.00 11983.60 65910 65910 220 /sqm

62 8.2 299.59 m2 350.00 104856.50 160.00 0.00 0.00 0.00 0.00 0.00 47934.40 0.00 0.00 47934 50.00 14979.50 62914 62914 210 /sqm

63 8.3 268.48 rm 87.00 23357.76 45.00 0.00 0.00 0.00 0.00 0.00 12081.60 0.00 0.00 12082 5.00 1342.40 13424 13424 50 /rm

64 8.4 8.00 nos 241.00 1928.00 50.00 0.00 0.00 0.00 0.00 0.00 400.00 0.00 0.00 400 50.00 400.00 800 800 100 /Each

SH-9 FINISHING: 0

65 9.1 454.83 m2 205.00 93240.15 8.19 56.22 0.09 176.00 252.00 20.00 0.00 1440.90 14166.68 0.00 0.00 1.84 0.00 0.00 15609 45.00 20467.35 36077 4548.30 40625 89 /sqm

66 9.2 1448.87 m2 145.00 210086.31 21.73 125.18 176.00 252.00 0.00 3825.02 31545.98 0.00 0.00 0.00 0.00 0.00 35371 40.00 57954.84 93326 14488.71 107815 74 /sqm

67 9.3 1490.84 m2 135.00 201263.62 17.89 103.05 176.00 252.00 0.00 3148.66 25967.84 0.00 0.00 0.00 0.00 0.00 29116 35.00 52179.46 81296 14908.42 96204 65 /sqm

68 9.4 1042.35 m2 127.00 132379.07 6.25 72.05 176.00 252.00 0.00 1100.73 18155.99 0.00 0.00 0.00 0.00 0.00 19257 35.00 36482.42 55739 55739 53 /sqm

69 9.5 2700.00 rm 10.00 27000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 3.00 8100.00 8100 8100 3 /rmt

70 9.6 6137.44 m2 22.00 135023.68 9.00 1963.98 15.00 0.00 0.00 0.00 0.00 0.00 29459.71 0.00 0.00 29460 5.50 33755.92 63216 63216 10 /sqm

71 9.7 1942.00 m2 45.00 87390.00 621.44 40.00 0.00 0.00 0.00 0.00 0.00 24857.60 0.00 0.00 24858 9.00 17478.00 42336 42336 22 /sqm

72 9.8 574.56 m2 51.00 29302.56 63.20 80.00 0.00 0.00 0.00 0.00 0.00 5056.13 0.00 0.00 5056 15.00 8618.40 13675 13675 24 /sqm

73 9.9 1081.31 m2 61.00 65959.91 64.88 40.00 0.00 0.00 0.00 0.00 0.00 2595.14 0.00 0.00 2595 15.00 16219.65 18815 18815 17 /sqm

74 9.10 1135.75 m2 51.00 57923.25 136.29 80.00 0.00 0.00 0.00 0.00 0.00 10903.20 0.00 0.00 10903 15.00 17036.25 27939 27939 25 /sqm

SH-10 MISCELLANEOUS: 0.00

75 10.1 1500.00 kgs 78.06 117090.00 1500.00 55.00 0.00 0.00 0.00 0.00 0.00 82500.00 0.00 0.00 82500 10.00 15000.00 97500 97500 65 /kg

76 10.2 82.32 m2 298.00 24531.36 3.29 9.30 18.11 3704.40 423.00 176.00 252.00 2.50 1392.85 1637.18 4563.82 9261.00 0.00 0.00 0.00 0.00 16855 15.00 1234.80 18090 18090 220 /sqm

77 10.3 637.00 m2 78.00 49686.00 637.00 55.00 0.00 0.00 0.00 0.00 0.00 35035.00 0.00 0.00 35035 12.00 7644.00 42679 42679 67 /kg

78 10.4 44.77 m2 382.00 17102.17 1.57 15.03 1880.34 176.00 252.00 2.75 0.00 275.78 3788.52 5170.94 0.00 0.00 0.00 0.00 9235 35.00 1566.95 10802 10802 241 /sqm

79 10.5 750.00 kgs 78.06 58545.00 750.00 55.00 0.00 0.00 0.00 0.00 0.00 41250.00 0.00 0.00 41250 10.00 7500.00 48750 48750 65 /kg

80 10.60 Poly Corbonate Corrugated sheet . 22.59 m2 1232.00 27830.88 22.59 850.00 0.00 0.00 0.00 0.00 0.00 19201.50 0.00 0.00 19202 75.00 1694.25 20896 20896 925 /sqm

SH-5 WOOD WORK:

81 5.1 175.31 m2 1800.000 315549.00 175.305 900.00 0.00 0.00 0.00 0.00 0.00 157774.50 0.00 0.00 157775 25 4382.63 162157 162157 925 /sqm

82 5.2 90.00 m2 571.00 51390.00 90.000 280.00 0.00 0.00 0.00 0.00 0.00 25200.00 0.00 25200 20 1800.00 27000 27000 300 /sqm

83 5.3 130.46 m2 2250.00 293535.00 130.460 1290.00 0.00 0.00 0.00 0.00 0.00 168293.40 0.00 0.00 168293 25 3261.50 171555 171555 1315 /sqm

84 5.4 165.06 m2 1389.00 229264.17 165.057 900.00 0.00 0.00 0.00 0.00 0.00 148551.30 0.00 0.00 148551 25 4126.42 152678 152678 925 /m2

85 5.11 31.92 m2 2787.00 88961.04 31.92 2000.00 0.00 0.00 0.00 0.00 0.00 63840.00 0.00 0.00 63840 50.00 1596.00 65436 65436 2050 /sqm

SH-6 METAL WORK

86 6.1 Pressed steel door frames. 359.04 rm 400.00 143616.00 359.040 275.00 0.00 0.00 0.00 0.00 0.00 98736.00 0.00 0.00 98736 20 7180.80 105917 105917 295 /rmt

87 6.2 1046.50 rm 400.00 418600.00 1046.500 275.00 0.00 0.00 0.00 0.00 0.00 287787.50 0.00 0.00 287788 20 20930.00 308718 308718 295 /rmt


88 5.5

89 a 150 mm x 10 mm 980.00 nos 51.00 49980.00 980.000 30.00 0.00 0.00 0.00 0.00 0.00 29400.00 0.00 0.00 29400 0.00 29400 29400 30 /Each

90 b 225 mm x 10 mm 352.00 nos 73.00 25696.00 352.00 44.00 0.00 0.00 0.00 0.00 0.00 15488.00 0.00 0.00 15488 0.00 15488 15488 44 /Each

91 5.6

92 300 x 16 mm 24.00 nos 102.00 2448.00 24.000 62.00 0.00 0.00 0.00 0.00 0.00 1488.00 0.00 0.00 1488 0.00 1488 1488 62 /Each

93 5.7 Lock-in-bolts for doors 50.00 nos 60.00 3000.00 50.00 36.00 0.00 0.00 0.00 0.00 0.00 1800.00 0.00 0.00 1800 0.00 1800 1800 36 /Each

94 5.8 Door rubber buffer 124.00 nos 25.00 3100.00 124.00 15.00 0.00 0.00 0.00 0.00 0.00 1860.00 0.00 0.00 1860 0.00 1860 1860 15 /Each

95 5.9 Door stoppers 124.00 nos 29.00 3596.00 124.00 17.00 0.00 0.00 0.00 0.00 0.00 2108.00 0.00 0.00 2108 0.00 2108 2108 17 /Each

96 5.10 Door and windows handles

Glass strips in joints of Terrazo/cement concrete floors.

40mm th. flooring in CC( 1:2:4) with a flaoting coat of neat cement.

21mm th. plaster skirting upto 30cm height with CM(1:3) .

Providing KOTA Stone in Kitchen counter.


Water proofing treatment with bitumin felt over roofs ( bitumin 85/25 or 90/15 )

100mm thick mud puska over roof slab .

Gola 75X75mm with M-15 (1:2:4) concrete .

Khurras 450 X 450mm with th. of 50mm cement concrete M-15over PVC Sheet.

18mm thk cement plaster in two coats .

15mm thick cement plaster in CM (1:6) on rough side of single/ half brick.12mm thick plaster in CM( 1:6) on wall

6mm thick ceiling plaster in CM (1:3)

Making grooves in walls/ corners of slabWhite washing new blocks with three(or more) coats of lime to an even shade.

Two (or more) coats of cement based paints of specified shade or exterior to an even shade.

Painting to new metalic surfaces with 2 coats of synthetic enamel paint.

Applying prime coat on new wooden / wood based surfaces .

Painting to new Wood surfaces with 2 coats of synthetic enamel paints.

M.S sqare Grills in windows /ventilators/ stair railings etc.,

Plith protection 50mm th. of CC (1:3:6) over 75 mm bed of dry brick ballest .

MS Pipe 50mm dia in staircases and Balconies(Railing)

Brick tile coping 80mm thick in CM (1:3) with plastering in CM(1:3 ).

Built up section of structural steel for O.T.S portion and nosing of steps.

Flush door shutters of 35 mm thick.using 3 mm ply on both sides.

3.00 mm thick glass panes for fixing in the ventilators/ windows .

glazed shutters for windows/ventilators of 1st class deodar wood using 10kg / sqm. (4mm thick) glass panes .

35mm thick wire gauze shutters of 1st class deodar wood termite treated and kiln seasoned wood 85G (wire dia 0.56 mm) wire gauge (12 mesh to an inch)

35 mm FRP flush door shutter with fixed frame of angle iron 50X50x5mm .

Pressed Door / Window / Ventilator frames.

Tower bolts with necessary screws aluminium fittings

Sliding door bolts with necessary screws




S.NO


BrickMiscellane

ous

Stone/Marble/Bricks

Miscellaneous

Form work

Stone/Marble/Bricks

97 a 100 mm 490.00 nos 49.00 24010.00 490.00 29.00 0.00 0.00 0.00 0.00 0.00 14210.00 0.00 0.00 14210 0.00 14210 14210 29 /Each

98 b 125 mm 102.00 nos 59.00 6018.00 102.00 35.00 0.00 0.00 0.00 0.00 0.00 3570.00 0.00 0.00 3570 0.00 3570 3570 35 /Each

99 5.12 Mild steel hooks 280.00 nos 42.00 11760.00 280.00 25.00 0.00 0.00 0.00 0.00 0.00 7000.00 0.00 0.00 7000 0.00 7000 7000 25 /Each

100 5.13 Helical door spring 48.00 nos 382.00 18336.00 48.00 230.00 0.00 0.00 0.00 0.00 0.00 11040.00 0.00 0.00 11040 0.00 11040 11040 230 /Each

577.76 501.32 5031.44 201534.24 1816.15 4022.84 60104.86 244391.68 86673.00 1267921.93 0

ELECTRIFICATION ITEMS Meatal Sand Cement Bricks E/w Formwork steel

1

101 213.00 nos 520 110760.00 213.000 254 54102.00 54102 54102 54102 290 /Each

105 5.00 nos 743 3715.00 5.000 306 1530.00 1530 1530 1530 300 /Each

106 2 950.00 rm 119 113050.00 950.000 77 73150.00 73150 73150 73150 75

107 3 750.00 rm 208.00 156000.00 750.000 110 82500.00 82500 82500 82500 85

108 4 100.00 rm 282.00 28200.00 100.000 140 14000.00 14000 14000 14000 160

109 5 75.00 rm 386.00 28950.00 75.000 145 10875.00 10875 10875 10875 310

110 6 96.00 nos 223.00 21408.00 96.000 119 11424.00 11424 11424 11424 140

111 7 Wall bracket. 48.00 nos 297.00 14256.00 48.000 149 7152.00 7152 7152 7152 100

112 8 48.00 nos 431.00 20688.00 48.000 305 14640.00 14640 14640 14640 225

113 9 Celing Rose bakelite 65x50mm. 48.00 nos 44.00 2112.00 48.000 12 576.00 576 576 576 15

114 10 Lamp holder bakelite body. 87.00 nos 52.00 4524.00 87.000 18 1566.00 1566 1566 1566 20

115 11 48.00 nos 57.00 2736.00 48.000 50 2400.00 2400 2400 2400 40

116 12 Distributed Board SPN 220/230 Volt, 24.00 nos 2231.00 53544.00 24.000 1200 28800.00 28800 28800 28800 1150

117 13 6.00 nos 4462.00 26772.00 6.000 4150 24900.00 24900 24900 24900 2000

118 14 2.00 nos 96687.00 193374.00 2.000 58012.2 116024.40 116024 116024 116024 52000

119 15 2.00 nos 11156.00 22312.00 2.000 6693.6 13387.20 13387 13387 13387 5000

120 16 20.00 nos 297.00 5940.00 20.000 50 1000.00 1000 1000 1000 50

121 17 Bell/ Buzzer 24.00 nos 89.00 2136.00 24.000 120 2880.00 2880 2880 2880 50

Labour charges for electrical works. 45000.00 45000 45000 50

Sub-total

PLUMBING WORKS


122 1.1 PVC pipes

a) 150mm dia 19.80 rm 510.00 10098.00 19.8 198.00 3920.40 3920 3920 3920 198 /rmt

123 1.2 PCC (1:5:10) bed alround the pipe .

a) 150mm 19.80 rm 271.00 5365.80 19.8 135.00 2673.00 2673 0.00 2673 2673 135 /rmt

124 1.3

a) 150mm dia 40.00 rm 177.00 7080.00 40 161.67 6466.80 6467 0.00 6467 6467 162 /rmt

125 1.4 PCC (1:5:10) bed alround the pipe .

a) 150mm 40.00 rm 271.00 10840.00 40 135.00 5400.00 5400 25 1000.00 6400 6400 160 /rmt

126 1.5

a) 100x100mm size with FPS bricks. 12.00 no 945.00 11340.00 12 612.00 7344.00 7344 30 360.00 7704 7704 642 /Each

127 1.6

128 16.00 4429.00 70864.00 16 3000.00 48000.00 48000 500 8000.00 56000 56000 3500 /Each

129 4.00 4116.00 16464.00 4 2800.00 11200.00 11200 500 2000.00 13200 13200 3300 /Each

2

Wiring for light point/fan point/calling bell with 1.5 sq mm pvc insulated copper conducted wire.

a)One light/fan/bell push point controlled by one 5/6 amp one way switch b) Twin control light pointwith 2 No. two way 5/6 Amps switch

Circuit wiring from switch fuse /DB to switch board using 2x 2.5 sq mm along with 1x 1.5 sqmm wire.

Wiring for power socket 2x 4 sq mm wire.

Wiring with 2x6.0sqmm along with 1x4.0 sqmm PVC wire in walls, ceiling .

Sub main cable with PVC wire of 2 x10 sqmts concealed in wall/ceiling.

Flush button type socket outlet,6 pin Multipurpose type with one switch 1516 amps

Fluorescent Tube fitting Rail ( Patti) type

CI/MS box (not less than 16 SWG sheet)

Distribution board, 415 Volt TPN 100 Amps Isolator .

LT Electric control panel and fixing of Distribution board, 415 Volt TPN 100 control panel.

Earthing complete with Copper Earthing Plate .

Aluminum Strip 25x3mm, completely connected from Earth link to equipment.

salt glazed stone ware pipes grade 'A'

Square mouth S.W gully trap grade 'A' with brick masonry chamber and C.I cover.

P- type manhole with RCC(1:2:4) top slab

a) With 230mm tick walls of brick masonry of size 450mm x 450mm.

b) With 115mm thick walls of brick masonry) of size 450mm x 450mm.





S.NO


BrickMiscellane

ous

Stone/Marble/Bricks

Miscellaneous

Form work

Stone/Marble/Bricks

2.1

130 a) 75mm dia 75.00 669.00 50175.00 75 423.00 31725.00 31725 31725 31725 423 /rmt

131 b) 100mm dia 300.00 1027.00 308100.00 300 500.50 150150.00 150150 150150 150150 501 /rmt

2.2

132 a) 100mm dia 190.00 60.00 11400.00 190 28.69 5451.10 5451 5451 5451 29 /rmt

2.3

133 a) Plain bends:

134 i) 100mm nominal size 36.00 377.00 13572.00 36 266.00 9576.00 9576 9576 9576 266 /Each

135 b) T-C.I bends


137 C) C.I Reduced T bends

138 i) 100mm x 75mm nominal size 48.00 547.00 26256.00 48 470.00 22560.00 22560 22560 22560 470 /Each

139 d) Door bends



141 a) Cast iron cowl


2.5

143 i) 100mm nominal size 350.00 202.00 70700.00 350 125.00 43750.00 43750 43750 43750 125 /rmt

144 ii)75mm nominal size 120.00 146.00 17520.00 120 100.00 12000.00 12000 12000 12000 100 /rmt

2.6 Cast iron trap (floor Trap).

145 i) 75mm dia 72.00 542.00 39024.00 72 400.00 28800.00 28800 28800 28800 400 /cum

146 ii)100mm dia

147 2.7 Waste Coupling of 35mm dia (CP). 24.00 382.00 9168.00 24 183.00 4392.00 4392 4392 4392 183 /cum

148 2.8 24.00 53.00 1272.00 24 30.00 720.00 720 720 720 30 /cum

2.9

149 a) 100mm dia pipe 279.00 35.00 9765.00 279 18.00 5022.00 5022 5022 5022 18 /cum


2.10

151 a) 75mm and 75.00 276.00 20700.00 75 130.00 9750.00 9750 9750 9750 130 /cum

152 b) 150mm 30.00 394.00 11820.00 30 130.00 3900.00 3900 3900 3900 130 /cum

3 WATER SUPPLY

3.1 Galvanized mild steel tubes

153 a) 15mm dia ( Concealed) 556.08 246.00 136795.68 556.08 92.47 51420.72 51421 51421 51421 92 /cum

154 b) 25mm dia (Exposed) 311.00 314.00 97654.00 311 172.36 53603.96 53604 53604 53604 172 /cum

C) 40mm dia (Exposed) 100.00 396.00 39600.00 100 224.00 22400.00 22400 22400 22400 224 /cum

155 3.2 G.I distribution branch 48.00 no 248.00 11904.00 48 32.00 1536.00 1536 1536 1536 32 /cum

3.3

156 a) 15mm dia 500.00 rm 8.00 4000.00 500 3.90 1950.00 1950 1950 1950 4 /cum

157 b) 25mm dia 311.00 rm 10.00 3110.00 311 4.84 1505.24 1505 1505 1505 5 /cum

158 c) 40mm dia 100.00 rm 14.00 1400.00 100 6.75 675.00 675 675 675 7 /cum

3.4 brass full way valve of Type

159 a) 15mm dia #DIV/0! /cum

160 b) 25mm dia 16.00 no 518.00 8288.00 16 566.00 9056.00 9056 9056 9056 566 /cum

161 c) 40mm dia 4.00 no 598.00 2392.00 4 1198.00 4792.00 4792 4792 4792 1198 /cum

3.5

16.00 no 11475.00 183600.00 16 6225.00 99600.00 99600 99600 99600 6225 /cum

4 SANITARY FIXTURES

4.1 W.C pan

164 a) H.S.I.Orissa Pan W.C.580mm. 24.00 no 3112.00 74688.00 24 2080.00 49920.00 49920 49920 49920 2080 /cum

Sand cast iron spigot and socket soil waste ,Rain water and ventilating pipes

M.S holder clamps including cement concrete block 100mm x100mm x 100mm of 1:2:4 mix

sand cast iron fitting and accessories

Lead caulked joints to sand iron /cast (spun) iron soil waste and ventilating pipes .

Waste Water pipe of 32mm dia (PVC).

Painting heavy cast iron soil, Waste vent pipe , rain water pipe and fittings .

Bed concrete 1:2:4 mix 75mm thick all round pipe

Painting GI pipes and Fitting with white paint

PVC water tanks with lockable covers of (Sintex make) 1500 lits capacity




S.NO


BrickMiscellane

ous

Stone/Marble/Bricks

Miscellaneous

Form work

Stone/Marble/Bricks

165 4.2 24.00 no 1528.00 36672.00 24 755.00 18120.00 18120 18120 18120 755 /cum

4.3

166 i) Long Nose Bib Cock 24.00 no 331.00 7944.00 24 375.00 9000.00 9000 9000 9000 375 /cum

167 ii) Short Body Bib Cock. 24.00 no 374.00 8976.00 24 317.00 7608.00 7608 7608 7608 317 /cum

168 iii) Long Body Bib Cock 72.00 no 467.00 33624.00 72 375.00 27000.00 27000 27000 27000 375 /cum

4.4

169 i) 15mm dia 96.00 no 238.00 22848.00 96 305.00 29280.00 29280 29280 29280 305 /cum

170 4.5 48.00 no 542.00 26016.00 48 392.00 18816.00 18816 18816 18816 392 /cum

171 4.6 24.00 no 569.00 13656.00 24 376.00 9024.00 9024 9024 9024 376 /cum

172 4.7 48.00 no 60.00 2880.00 48 50.00 2400.00 2400 2400 2400 50 /cum

173 75000 75000 75000

13712244 8102973 1241552 9344525 124084 9468610

Initial Rebate = 4.5% 617051

13095193

Rebate after negotiation = 7.06844%925626

NET TOTAL COST FOR ONE BLOCK 12169567 ABSTRACT

Sl.No Item Labour Material Total Cost

1 Civil works 1110192.10 6789543.27 124084.46 8023819.83

3 Electrification 45000.00 460906.60 505906.60

4 86360.00 852523.22 0.00 938883.22

Total 1241552 8102973 124084.46 9468610

RATE PER SFT

Sl.No Item Labour Total Total Cost

1 Civil works 92.52 565.80 10.34 668.65

2 Electrification 3.75 38.41 0.00 42.16

3 7.20 71.04 0.00 78.24

Total 103.46 675.25 10.34 789.05

White glazed vitreous China wash basins

C.P. brass bib taps of double 'O' ring system.

Providing and fixing 15mm Cp brass angle valve of double 'O' ring system

Concealed stop cock of double 'o' ring system with Copper plating

C.P. brass shower with arm with CP Cup

CP connection pipe with unions of 450mm length.


T&P @ 1.5%


T&P @ 1.5%


TOTAL AMOUNT REQUIRED FOR ONE UNIT ( MATERIALS )

SLNO ITEM OF WORK QTY RATE UNIT AMOUNT

Framed strucutre:

1 Cement 5108.33 252.00 BAGS 1287298

2 Sand 495.35 176.00 CUM 87181

3 Metal 592.98 423.00 CUM 250831

4 Bricks 199710.19 2.65 EACH 529232

5 steel 60.10 46600 MT 2800886

6 B.T Coat 96.00 27.00 kg 2592

7 Cynder 24.70 355.00 cum 8769

8 Water proofing treatment 131.24 190.00 sqm 24936

9 Boulder stone for plum concrete 3.36 200.00 cum 672

10 Marble chips 4840.96 8.00 cft 38728

11 Glass strips 1449.60 10.00 rmt 14496

12 Kota stone 70.85 300.00 sqm 21255

13 Ceramic glazed tiles 314.64 280.00 sqm 88099

14 Roofing treatment 1797.54 30.00 sqm 53926

15 100 mm thick mud pushka 299.59 160.00 sqm 47934

16 Gola 75x75 268.48 45.00 rmts 12082

17 Khurrass 450x450 mm 8 50.00 nos 400

18 White washing 1963.98 15.00 kgs 29460

19 Cement based paints 621.44 40.00 kgs 24858

20 Synthetic enamel paint 63.20 80.00 lts 5056

21 Wood primer 64.88 40.00 lts 2595

22 Synthetic enamel paint 136.29 80.00 lts 10903

23 M.S square grills 1500.00 55.00 kgs 82500

24 M.S pipes 50 mm dia., 637.00 55.00 kgs 35035

25 Brick tile for coaping 1880.34 2.75 each 5171

26 Built up structural steel for OTS 750.00 55.00 kgs 41250

27 Poly corborated sheets 22.59 850.00 sqm 19202

102 0.00 20 HP/HR 0Bailing out of water during excavation and concreting



103 152.38 80.00 lit 12190

28 Doors , Windows and Ventilators

29 Flush dooor shutters 35 mm 175.305 900.00 sqm 157775

30 3 mm thick glass panels 90 280.00 sqm 25200

31 130.46 1290.00 sqm 168293

32 35 mm thick wire gauge shutters 165.057 900.00 sqm 148551

33 35 mm FRP Flush door shutters 31.92 2000.00 sqm 63840

34 Pressed steel door frames 359.04 275.00 rmt 98736

35 1046.5 275.00 rmt 287788

36 100295

50 Plumbing

51 150 mm dia. PVC Pipe ( Type-B) 19.8 198.00 rmt 3920

52 PCC ( 1:5:10) alround the pipe 19.8 135.00 rmt 2673

53 40 161.67 rmt 6467

54 PCC ( 1:5:10) alround the pipe 40 135.00 rmt 5400

55 12 612.00 each 7344

56 16 3000.00 each 48000

57 4 2800.00 each 11200

58 75 mm C.I S/S joint pipes 75 423.00 each 31725

59 100 mm C.I S/S joint pipes 300 500.50 each 150150

60 100 mm M.S holder clamps 190 28.69 each 5451

61 100 mm C.I Plain bends 36 266.00 each 9576

62 100 mm C.I T bends 24 470.00 each 11280

63 100 x 75 mm C.I Reduced T bends 48 470.00 each 22560

64 100 mm door bends 16 311.00 each 4976

65 100 mm C.I Cowl 24 240.00 each 5760

Anti termite teatment under footings and floors

Glazed shutters for windows and ventilators

Pressed steel windows and ventilator frames

Accessories for doors and windows fittings

150 mm Salt glazed stone ware pipe grade-A

100x100 Square mouth SW Gully trap grade-A

P- type manholes with 9" br. Walls (450x450)

P- type manholes with 41/2" br. Walls (450x450)



66 100 mm C.I pipe lead jointing 350 125.00 each 43750

67 75 mm C.I pipe lead jointing 120 100.00 each 12000

68 75 mm C.I Trap 72 400.00 each 28800

69 35 mm dia., waste coupling 24 183.00 each 4392

70 32 mm dia., waste pvc pipe 24 30.00 each 720

71 Painting to 100 mm dia., C.I pipe 279 18.00 each 5022

72 105 130.00 each 13650

73 Water supply:

74 15 mm dia., G.I pipe 556.08 92.47 rmt 51421

75 25 mm dia., G.I pipe 311 172.36 rmt 53604

76 40 mm dia., G.I pipe 100 224.00 rmt 22400

77 G.I distribution branch 48 32.00 rmt 1536

78 Painting to 15 mm dia., pipe 500 3.90 rmt 1950



81 25 mm dia., brass full way valve 16 566.00 each 9056

82 40 mm dia., brass full way valve 4 1198.00 each 4792

83 1500 lit capacity Sintex tank 16 6225 each 99600

84 Sanitary fittings:

85 580 mm Orrisa W.C pan 24 2080.00 each 49920

86 White glazed china wash basin 24 755.00 each 18120

87 C.P brass bib tap

88 Long nose bib tap 24 375.00 each 9000

89 Short body bib tap 24 317.00 each 7608

90 Long body bib tap 72 375.00 each 27000

91 15 mm dia., c.p brass angle valve 96 305.00 each 29280

92 Concealled stop cock 48 392.00 each 18816

93 C.p brass shower 24 376.00 each 9024

94 C.p Connecting pipe 48 50.00 each 2400

75 mm thick bed concrete for C.I Pipes



95 Electrical fittings:

96 Material cost 460907

104 Formwork:

105333.30 45.00

sqm 14999

106 Pedastals&columns upto Mumty 720.14 50.00 sqm 36007

107 beams up to Mumty 1091.65 75.00 sqm 81874

1081068.84 75.00

sqm 80163

10959.00 75.00

sqm 4425

110 Edges of slab upto Mumty 665.05 6.00 rmt 3990

8122903

Abstract of Materials

1 Framed strucutre: 5537537

2 Doors , Windows and Ventilators 1050478

3 Electrical fittings: 460907

4 852523

5 Formwork: 221458

Total 8122903




External sewage, plumbing, sanitary and water supply

68%13%

6%10% 3%

MaterialFramed strucutre:Doors , Windows and VentilatorsElectrical fittings:External sewage, plumbing, sanitary and water supplyFormwork:


SLNO ITEM OF WORK QTY RATE UNIT AMOUNT68%

13%

6%10% 3%

MaterialFramed strucutre:Doors , Windows and VentilatorsElectrical fittings:External sewage, plumbing, sanitary and water supplyFormwork:

CONSTRUCTION OF MINITOWNSHIP FOR KASHMIRI MIGRANTS AT JAGTI, NAGROTA, JAMMU

TOTAL AMOUNT REQUIRED FOR ONE UNIT

Sl,No Items Material Labour T&P Total1 Framed strucutre: 5537537 1110192 124084 67718142 Doors , Windows and Ventilators 1050478 10504783 Electrical fittings: 460907 45000.00 5059074 External sewage, plumbing, sanitary and water supply 852523 86360.00 9388835 Formwork: 221458 221458

Total 8122902.6 1241552 124084 9488539

cost per squre foot as per recorded quantities 677 103 10 791

Present billingAs per billing quantities

Total bill amount per building 12169567

Bill amount per suare foot 1014.131

Sub contractor billing Total bill amount per building 8104932Bill amount per suare foot+addl steel cost 755 excluding service tax

Amounts considered at the time of award ing sub contractAs per Technical Sanctioned estimate quantities

Total bill amount per building 12900000Bill amount per suare foot 1075

Sub contractor billing Total bill amount per building 8591400Bill amount per suare foot 716 excluding service tax

due to hike in steel cost Rs 80 per sft addl expenditure for JV

Material Labour Total8122902.6 1241552 9364455

87%

13%

Material

Labour

Rate Analysis and Abstract BOQ

Documents

Transcript of Rate Analysis and Abstract BOQ