Rate Analysis and BOQ

8/13/2019 Rate Analysis and BOQ

1/37

S.NO DESCRIPTION OF ITEM Qty. UNIT

Rate Amount

SH-1 Earth work

1 1.1

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

993.32 M3 55.00 54632.60

2 1.2a

Pumping out water accumulated due to

broken water main drain or the like and

due to spring tidal or rivers seepage.

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

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 eachdeposited layer by ramming and

watering.

761.00 m3 47.00 35767.00

4 1.4

supply and filling of excavated earth for

filling including ramming watering and

conolodating in layers (incl. carriage from

available source).

456.37 m3 150.00 68455.50

5 1.6

Supply, filling of sand under floors incl.

ramming and watering including

consolidation.

21.31 m3 210.00 4475.10

SH-2 CONCRETE WORK

6 2.1

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.

2.88 m3 1450.00 4176.00

7 2.2


concrete of 1:5:10 nominal mix. (1

Cement : 5 Coarse Sand : 10 gradedcrushed stone agg. Of 40mm nominal

size) excluding cost of centering and

shuttering all work for PCC bed concrete.

49.50 m3 1300.00 64350.00


concrete of 1:5:10 nominal mix (1

Sub-contract

JAGTI (JAMMU) PROJECT- BILL OF QUANTITIES


2/37


Rate Amount

Sub-contract

9 2.4

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

56.55 m2 120.00 6786.00

10 2.5

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.

56.55 m2 61.00 3449.55

11 2.6

Filling with sunken floor of Toilets etc.

with cinder incl. necessary compaction as

directed with all lead and lift for all f loors.

19.51 m3 450.00 8779.50

12 2.7

Providing and laying water proofing

treatment to vertical and horizontal

surface of depressed portion W/C and

the like consisting of :

94.28 m2 235.00 22155.80

13 2.8

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

32.94 m3 1350.00 44469.00

14 2.9

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%ofgross volume) including cost of st

32.94 m3 1600.00 52704.00

15 2.10

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.

14.07 m3 2180.00 30672.60

SH-3 R.C.C WORK

16 3.1

Providing and laying in position machinebatched, machine mixed and machine

vibrated Design mix Cement concrete of

specified grade for reinforced Cement

concrete structural elements, excluding

the cost of centering Shuttering


3/37


Rate Amount

Sub-contract

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

Form work to sides and soffits of arches

(span up to 6 mtrs) for in-situ concrete

work (upto level -V)

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

Providing, assembling and placing high

strength (TMT) deformed bars, Fe - 415

grade (confirming to IS: 1786 - 1985) forRCC work, including cost of binding

wires for all floors.

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:

5440mm thick marble chips(Makrana)


4/37


Rate Amount

Sub-contract

56

7.3

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.

1449.60 rm 15.00 21744.00

57

7.4

Providing 40mm thk flooring in 1:2:4 Max

size of crushed stone aggregate 20mm

nominal finished with a flaoting coat of

neat cement

710.98 m2 170.00 120866.60

58 7.5

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

55.44 m2 100.00 5544.00

59 7.6 Providing KOTA Stone in Kitchen counterover 20mm average thkl base (1:5:10)

59.04 m2 467.00 27571.68

60 7.7

P & F 1st Quality Ceramic Glased tile th

5mm of approve(Khajaria/Orient/Bell/

Johnson) with 12mm thk bed concrete

314.64 m2 448.00 140958.72

SH-8ROOFING WATER PROOFING &

INSULATION

61 8.1

Providing and laying 4 layers coarse

water proofing treatment with bitumin felt

over roofs bitumin 85/25 or 90/15

299.59 m2 207.00 62015.13

62 8.2

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

299.59 m2 235.00 70403.65

63 8.3

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

268.48 rm 56.00 15034.88

64 8.4

Making Khurras 450 X 450mm with an

average minimum thk of 50mm cement

concrete M-15over PVC Sheet

8.00 nos 112.00 896.00

SH-9 FINISHING:

65 9.1

18mm thk cement plaster in two coats

12mm thk(1:5) and 6mm thk for parapet

wall

179.75 m2 85.00 15278.75

66 9.2

15mm thick cement palster 1 cement:6

coarse sand on rough side of single/ half 1965.89 m2 64.00 125816.96


5/37


Rate Amount

Sub-contract

71 9.7

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.

1942.00 m2 24.50 47579.00

72 9.8

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

574.56 m2 29.00 16662.24

73 9.9

Applying prime coat on new wooden /

wood based surfaces with new white

primer of nerolac enamel or ICI Paints

1081.31 m2 22.50 24329.48

74 9.10 Painting to new Wood and new woodbased surfaces with 2 coats of synthetic

enmel of nerolac ICI paints

1135.75 m2 29.00 32936.75

SH-10 MISCELLANEOUS:

75 10.1

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

1500.00 kgs 64.00 96000.00

76 10.2

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

637.00 m2 244.00 155428.00

77 10.3Supplying & Fixing of MS Pipe 50mm

dia in staircases and Balconies(Railing)

637.00 m2 73.00 46501.00

78 10.4

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

842.70 m2 260.00 219102.00

79 10.5

Providing and fixing duly welded and built

up section of structural steel for O.T.S

portion and nosing of steps.

7.50 kgs 73.00 547.50

80 10.60

P & F Poly Corbonate Corrugated sheet

having depth 17mm and overall width

1070mm manufactured by VMI plastics

(for roofing)

22.59 m2 1038.00 23448.42


6/37


Rate Amount

Sub-contract

82 5.2

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.

1.26 m2 336.00 423.36

83 5.3

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).

130.46 m2 1447.00 188775.62

84 5.4

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.

164.32 m2 1012.00 166291.84

85 5.11

Providing and fixing 35 mm FRP flush

door shutter (manufactured by RR prefab

industry)Rajshree and should be water

proof, fire proof,termite resistant andwashable fixed frame of angle i ron

50X50x5mm with all necessary

accessories/fittings, all as specifi

31.92 m2 2188.00 69840.96

SH-6 METAL WORK 0.00

86 6.1

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 f ixed M.S.

Butt hinges and provision for tower bolts,

aldrops, mo

373.92 rm 174.00 65062.08

87 6.2

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

1052.80 rm 196.00 206348.80

Fittings to doors and windows:

88 5 5Providing and fixing of tower bolts with


7/37


Rate Amount

Sub-contract

96 5.10Providing and fixing of door and windows

handles

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 5.13Providing and fixing of Helical door

spring48.00 nos 258.00 12384.00

Civil works Sub-total 7,810,676.96

ELECTRIFICATION ITEMS

1

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

101 a)One light/fan/bell push point controlledby one 5/6 amp one way switch 213 nos 325.00 69225.00

105b) Twin control light pointwith 2 No. two

way 5/6 Amps switch5 nos 336.00 1680.00

106 2

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)

950 rm 84.00 79800.00

107 3

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

750.00 rm 95.00 71250.00

108 4

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

2 thi k) (Hi h P k )

100 rm 179.00 17900.00


8/37


Rate Amount

Sub-contract

110 6

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, ofAnchor/S.S.K/Bajaj make and labour

complete all as specified.

96 nos 157.00 15072.00

111 7

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.

48 nos 112.00 5376.00

112 8

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

48 nos 252.00 12096.00

113 9

Celing Rose bakelite 65x50mm of

(Anchor/S.S.S.K/ Bajaj make) 3 terminalsupplied and fixing in complete all as

specified Economical range.

48 nos 17.00 816.00

114 10

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.

87 nos 22.00 1914.00

115 11

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 s ecified excludin cost of fan .

48 nos 44.50 2136.00

116 12

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

24 nos 1290.00 30960.00

supply and fixing of Distribution board,


9/37


Rate Amount

Sub-contract

119 15

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

2 nos 5610.00 11220.00

120 16

Supply and fixing Aluminum Strip

25x3mm, completely connected from

Earth link to equipment.

20 nos 56.00 1120.00

121 17Supply and fixing Bell/ Buzzer of

Anchor/S.S.K/Bajaj make.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

122 1.1

Providing, laying and jointing PVC pippe

of 3/6mtr. Length Type-B (ISI:3592-1992)

(Supreme or Finolex make) of the

following internal diameters includingtesting of pipes and joints complete

(including earth cutting Wherever

required).

a) 150mm dia 20.00 rm 341.00 6820.00

123 1.2

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 diameternecessary from work and curing

complete.

a) 150mm 20.00 rm 146.00 2920.00

124 1.3

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.

a) 150mm dia 40.00 rm 146.00 5840.00


1:5:10 (1 cement, 5 coarse sand, 10

EXTERNAL DRAINAGE/SEWERAGE


10/37


Rate Amount

Sub-contract

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

127 1.6

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

128

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.

16.00 3130.00 50080.00

129

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.

4.00 2244.00 8976.00

2SOIL,WASTE AND VENT PIPE

PLUMBING WORKS

2.1

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)

130 a) 75mm dia 75.00 562.00 42150.00

131 b) 100mm dia 300.00 658.00 197400.00

2.2

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

132 a) 100mm dia 190.00 51.00 9690.00

2.3

Exter over item 2.1 for providing and

fixing sand cast iron fitting andaccessories (Bengal Iron Foundry

make/equivalent).

133 a) Plain bends:


11/37


Rate Amount

Sub-contract

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:

141a) Cast iron cowl (Bengal Iron Foundry/

equivalent) of the following diameter

142 i) 100mm nominal size 24.00 220.00 5280.00

2.5

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:

143 i) 100mm nominal size 350.00 68.00 23800.00

144 ii)75mm nominal size 120.00 60.00 7200.00

2.6

Proivding and fixing cast iron trap of self

cleaning design with C.P. screwed

dowmn or hinged with or withoutvent,arm complete, including cost of

cutting and making good and Walls and

floors (floor Trap).

145 i) 75mm dia 72.00 382.00 27504.00

146 ii)100mm dia

147 2.7Providing and fixing Waste Coupling of

35mm dia (CP).24.00 169.00 4056.00

148 2.8Providing and fixing Waste Water pipe

of 32mm dia (PVC).24.00 51.00 1224.00

2.9

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.

149 a) 100mm dia pipe 279.00 28.00 7812.00

150 b) 75mm dia pipe


1:2:4 mix (1 cement 2 coarse sand 4


12/37


Rate Amount

Sub-contract

3.1

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

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

Making connections of G.I distributionbranch with galvanized mild steel main

25mm to 40mm nominal bore by

providing and fixing the Tee including

cutting and threading the pipes complete.

48.00 no 36.00 1728.00

3.3

Painting GI pipes and Fitting with white

paint over a ready mix primer coat, both

of approved quality for new work.

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

Providing and fixing brass full way valve

of Type Class-I (Fly Wheel) of Neva

make or Zoloto make the following

nominal bore wheel:

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

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.

16.00 no 8415.00 134640.00162 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

4 SANITARY FIXTURES


13/37


Rate Amount

Sub-contract

165 4.2

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 wallaround the wash basin with white cement

of matching color all complete includ

24.00 no 1040.00 24960.00

4.3

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.

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

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

169 i) 15mm dia 96.00 no 397.00 38112.00

170 4.5

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.

48.00 no 490.00 23520.00

171 4.6

Providing and fixing C.P. brass shower

with arm with CP Cup of make jaquar

Queen/Plumber Nectar/Nova 230mm

long.

24.00 no 393.00 9432.00

172 4.7Providing and fixing CP connection pipe

with unions of 450mm length.48.00 no 90.00 4320.00

173

Labour charges for Plumbing , sanitary

and water supply excluding extern al

drianage system.

1.00 45000.00 45000.00

Plumbing Works-Sub total 1,028,447.00

Grand total Contract amountSub-

contract 9,360,000.00


14/37

Rate Amount Metal Sand Cement/limestone/Marble/Bric

kEarth

Miscellane

ousFormwork Steel

1 2 3 4 5 6 7 8 9 10 11 12

SH-1 Earth work

1 1.1 Earthwork excavation for footings 868.78 M3 110.00 95565.25 868.78

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

0.00

1.2aBailing out of water during PCC,

footings.0.00 KL 50.00 0.00 0.00

1.50 Anti Termite Treatement 348.30 m2 76.00 26470.80 152.38

3 1.3 Back filling upto G.L 636.47 m3 43.00 27368.38 636.47

4 1.4 Back filling upto DPC level. 92.76 m3 320.00 29682.22 92.76

1.4 Back filling with excavated earth 218.15 m3 43.00 9380.36 218.15

5 1.6 Sand filling under floors 0.00 m3 280.00 0.00 0.00

SH-2 CONCRETE WORK

6 2.1

PCC(1:4:8) using 40mm upto

Plinth beam. m3 2776.00 0.00 0.00 0.00 0.00

7 2.2PCC(1:5:10) using 40 mm under

footings and floors.77.17 m3 2435.00 187916.37 69.46 38.20 204.51

8 2.3PCC(1:4:8) using brick bats under

floors.45.83 m3 2555.00 117104.61 41.25 22.69 151.71

9 2.4DPC Course PCC(1:2:4) using 20

mm42.46 m2 296.00 12568.16 1.53 0.84 11.24

10 2.5B.T coat using 80/100 B.T over

DPC Course.42.46 m2 115.00 4882.90 96.00

11 2.6Filling with sunken floor of Toilets

etc. with cinder material.24.70 m3 833.00 20575.10 24.70

12 2.7

Water proofing treatment to

vertical and horizontal surface of

depressed portion W/C .

131.24 m2 385.00 50527.57 131.24

13 2.8Plum concrete PCC (1:4:8) for

balcony10.00 m3 2683.00 26830.00 7.20 3.17 33.20 2.00

Plum concrete PCC (1:3:6) for

S.NO

Material

DESCRIPTION OF ITEM Qty. UNIT

Contract


15/37


kEarth

Miscellane

ousFormwork Steel

S.NO

Material


Contract

ornamental brick work 41/2" 168.80 m2 422.00 71234.44 5.24 36.88 9706.12

SH-7 FLOORING:54

7.140 mm thick Marble chips

(Makrana) flooring.208.50 m2 420.00 87570.00 5.37 2.69 86.74 3919.00

55

7.2Marble chips skirting riser or dedo

(up to 30cm height) .102.44 m2 441.00 45176.04 1.23 22.02 921.96

56

7.3Glass strips in joints of

Terrazo/cement concrete floors.1449.60 rm 24.00 34790.40 1449.60

57

7.440mm th. flooring in CC( 1:2:4)

with a flaoting coat of neat cement.710.98 m2 300.00 213294.00 26.16 13.08 244.90

58 7.521mm th. plaster skirting upto

30cm height with CM(1:3) .55.44 m2 191.00 10589.04 1.16 13.64

59 7.6Providing KOTA Stone in Kitchen

counter.59.04 m2 904.00 53372.16 1.09 0.54 3.13 70.85

60 7.7Ceramic Glased tile 5mm

thickness.314.64 m2 724.00 227799.36 3.47 1.74 31.46 314.64


INSULATION

61 8.1

Water proofing treatment with

bitumin felt over roofs ( bitumin

85/25 or 90/15 )

299.59 m2 282.00 84484.38 1797.54

62 8.2100mm thick mud puska over roof

slab .299.59 m2 350.00 104856.50

63 8.3Gola 75X75mm with M-15 (1:2:4)

concrete .268.48 rm 87.00 23357.76

64 8.4

Khurras 450 X 450mm with th. of

50mm cement concrete M-15over

PVC Sheet.

8.00 nos 241.00 1928.00

SH-9 FINISHING:

65 9.118mm thk cement plaster in two

coats .454.83 m2 205.00 93240.15 8.19 56.22 0.09


16/37


kEarth

Miscellane

ousFormwork Steel

S.NO

Material


Contract

81 5.1Flush door shutters of 35 mm

thick.using 3 mm ply on both sides.

175.31 m2 1800.00 315549.00 175.305

82 5.23.00 mm thick glass panes for

fixing in the ventilators/ windows .90.00 m2 571.00 51390.00 90.000

83 5.3

glazed shutters for

windows/ventilators of 1st class

deodar wood using 10kg / sqm.

(4mm thick) glass panes .

130.46 m2 2250.00 293535.00 130.460

84 5.4

35mm thick wire gauze shutters of1st class deodar wood termite

treated and kiln seasoned wood

85G (wire dia 0.56 mm) wire gauge

(12 mesh to an inch)

165.06 m2 1389.00 229264.17 165.057

85 5.11

35 mm FRP flush door shutter with

fixed frame of angle iron

50X50x5mm .

31.92 m2 2787.00 88961.04 31.92

SH-6 METAL WORK

86 6.1 Pressed steel door frames. 359.04 rm 400.00 143616.00 359.040

87 6.2Pressed Door / Window /

Ventilator frames.1046.50 rm 400.00 418600.00 1046.500

Fittings to doors and

windows:

88 5.5Tower bolts with necessary screws

aluminium fittings

89 a 150 mm x 10 mm 980.00 nos 51.00 49980.00 980.000

90 b 225 mm x 10 mm 352.00 nos 73.00 25696.00 352.00

91 5.6Sliding door bolts with necessary

screws

92 300 x 16 mm 24.00 nos 102.00 2448.00 24.000

93 5.7 Lock-in-bolts for doors 50.00 nos 60.00 3000.00 50.00

94 5.8 Door rubber buffer 124.00 nos 25.00 3100.00 124.00

95 5.9 Door stoppers 124.00 nos 29.00 3596.00 124.00

96 5.10 Door and windows handles

97 a 100 mm 490.00 nos 49.00 24010.00 490.00


17/37


kEarth

Miscellane

ousFormwork Steel

S.NO

Material


Contract

119 15Earthing complete with Copper

Earthing Plate .2.00 nos 11156.00 22312.00 2.000

120 16

Aluminum Strip 25x3mm,

completely connected from Earth

link to equipment.

20.00 nos 297.00 5940.00 20.000

121 17 Bell/ Buzzer 24.00 nos 89.00 2136.00 24.000

Labour charges for electrical

works.

Sub-total

PLUMBING WORKS

122 1.1 PVC pipes

a) 150mm dia 19.80 rm 510.00 10098.00 19.8

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

.

a) 150mm 19.80 rm 271.00 5365.80 19.8

124 1.3salt glazed stone ware pipes grade

'A'

a) 150mm dia 40.00 rm 177.00 7080.00 40

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

.

a) 150mm 40.00 rm 271.00 10840.00 40

126 1.5

Square mouth S.W gully trap

grade 'A' with brick masonry

chamber and C.I cover.

a) 100x100mm size with FPS

bricks.12.00 no 945.00 11340.00 12

127 1.6P- type manhole with RCC(1:2:4)

top slab

128 a) With 230mm tick walls of brickmasonry of size 450mm x 450mm. 16.00 4429.00 70864.00 16

129b) With 115mm thick walls of brick

masonry) of size 450mm x 450mm.4.00 4116.00 16464.00 4

EXTERNAL DRAINAGE/SEWERAGE


18/37


kEarth

Miscellane

ousFormwork Stee

S.NO

Material


Contract

149 a) 100mm dia pipe 279.00 35.00 9765.00 279

150 b) 75mm dia pipe

2.10Bed concrete 1:2:4 mix 75mm thick

all round pipe

151 a) 75mm and 75.00 276.00 20700.00 75

152 b) 150mm 30.00 394.00 11820.00 30

3 WATER SUPPLY

3.1 Galvanized mild steel tubes

153 a) 15mm dia ( Concealed) 556.08 246.00 136795.68 556.08

154 b) 25mm dia (Exposed) 311.00 314.00 97654.00 311

C) 40mm dia (Exposed) 100.00 396.00 39600.00 100

155 3.2 G.I distribution branch 48.00 no 248.00 11904.00 48

3.3Painting GI pipes and Fitting with

white paint

156 a) 15mm dia 500.00 rm 8.00 4000.00 500

157 b) 25mm dia 311.00 rm 10.00 3110.00 311

158 c) 40mm dia 100.00 rm 14.00 1400.00 100

3.4 brass full way valve of Type

159 a) 15mm dia

160 b) 25mm dia 16.00 no 518.00 8288.00 16

161 c) 40mm dia 4.00 no 598.00 2392.00 4

3.5

PVC water tanks with lockable

covers of (Sintex make) 1500 lits

capacity

16.00 no 11475.00 183600.00 16

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


19/37


kEarth

Miscellane

ousFo

S.NO

Material


Contract


20/37


21/37


22/37


23/37


24/37


25/37


26/37

Rate Amount Metal SandCement/lim

e

stone/Marble/Bri

ckEarth

Miscellane

ousFormwork

1 2 3 4.00 5 6 7 8 9 10 11

SH-1 Earth work

1 1.1 Earthwork excavation for footings 868.78 M3 110.00 95565.25 868.78

2 1.2 Earth work in surface excavation . nonoper

atio

nal

100

Sqm15.00 0.00

0.00

1.2a Bailing out of water during PCC,footings.

0.00 KL 50.00 0.00 0.00

1.50 Anti Termite Treatement 348.30 m2 76.00 26470.80 152.38

3 1.3 Back filling upto G.L 636.47 m3 43.00 27368.38 636.47

4 1.4 Back filling upto DPC level. 92.76 m3 320.00 29682.22 92.76

1.4 Back filling with excavated earth 218.15 m3 43.00 9380.36 218.15

5 1.6 Sand filling under floors 0.00 m3 280.00 0.00 0.00

SH-2 CONCRETE WORK

6 2.1PCC(1:4:8) using 40mm upto Plinth

beam.

oper

atiom3 2776.00 0.00 0.00 0.00 0.00

7 2.2PCC(1:5:10) using 40 mm under

footings and floors.77.17 m3 2435.00 187916.37 61.74 37.04 204.51

8 2.3PCC(1:4:8) using brick bats under

floors.45.83 m3 2555.00 117104.61 36.67 22.00 151.71

9 2.4DPC Course PCC(1:2:4) using 20

mm42.46 m2 296.00 12568.16 1.36 0.03 11.24

10 2.5B.T coat using 80/100 B.T over DPC

Course.42.46 m2 115.00 4882.90 96.00

11 2.6Filling with sunken floor of Toilets etc.

with cinder material.24.70 m3 833.00 20575.10 24.70

12 2.7

Water proofing treatment to vertical

and horizontal surface of depressed

portion W/C .

131.24 m2 385.00 50527.57 131.24

Plum concrete PCC (1:4:8) for

Qty.

Material

UNITDESCRIPTION OF ITEM

Contract

S.N

O


27/37


e

stone/Marble/Bri

ckEarth

Miscellane

ousFormwork

Qty.

Material


Contract

S.N

O

577.4

40mm th. flooring in CC( 1:2:4) with a

flaoting coat of neat cement.

710.98 m2 300.00 213294.00 26.16 13.08 244.90

58 7.521mm th. plaster skirting upto 30cm

height with CM(1:3) .55.44 m2 191.00 10589.04 1.16 13.64

59 7.6Providing KOTA Stone in Kitchen

counter.59.04 m2 904.00 53372.16 1.09 0.54 3.13 70.85

60 7.7 Ceramic Glased tile 5mm thickness. 314.64 m2 724.00 227799.36 3.47 1.74 31.46 314.64


INSULATION

61 8.1Water proofing treatment with bituminfelt over roofs ( bitumin 85/25 or

90/15

299.59 m2 282.00 84484.38 1797.54

62 8.2100mm thick mud puska over roof

slab .299.59 m2 350.00 104856.50

63 8.3Gola 75X75mm with M-15 (1:2:4)

concrete .268.48 rm 87.00 23357.76

64 8.4

Khurras 450 X 450mm with th. of

50mm cement concrete M-15over

PVC Sheet.

8.00 nos 241.00 1928.00

SH-9 FINISHING:

65 9.118mm thk cement plaster in two

coats .454.83 m2 205.00 93240.15 8.19 56.22 0.09

66 9.2

mm c cemen p as er n

(1:6) on rough side of single/ half 1448.87 m2 145.00 210086.31 21.73 125.18

67 9.312mm thick plaster in CM( 1:6) on

wall1490.84 m2 135.00 201263.62 17.89 103.05

68 9.4 6mm thick ceiling plaster in CM (1:3) 1042.35 m2 127.00 132379.07 6.25 72.05

69 9.5Making grooves in walls/ corners of

slab2700.00 rm 10.00 27000.00

70 9.6

e was ng new oc s w

three(or more) coats of lime to an

even shade.

6137.44 m2 22.00 135023.68 9.00 1963.98

71 9.7

Two (or more) coats of cement based

paints of specified shade or exterior

to an even shade.

1942.00 m2 45.00 87390.00 621.44

72 9.8Painting to new metalic surfaces with

2 coats of synthetic enamel paint.574.56 m2 51.00 29302.56 63.20

73 9.9Applying prime coat on new wooden

/ wood based surfaces .1081.31 m2 61.00 65959.91 64.88

74 9.10Painting to new Wood surfaces with 2

coats of synthetic enamel paints.1135.75 m2 51.00 57923.25 136.29


28/37


e

stone/Marble/Bri

ckEarth

Miscellane

ousFormwork

Qty.

Material


Contract

S.N

O

99 5.12 Mild steel hooks 280.00 nos 42.00 11760.00 280.00

100 5.13 Helical door spring 48.00 nos 382.00 18336.00 48.00

577.76 501.32 5031.44 201534.24 1816.15 4022.84

ELECTRIFICATION ITEMS Meatal Sand Cement Bricks E/w Formwork

1

Wiring for light point/fan point/calling

bell with 1.5 sq mm pvc insulatedcopper conducted wire.

101

a)One light/fan/bell push point

controlled by one 5/6 amp one way

switch

213.00 nos 520 110760.00 213.000

105b) Twin control light pointwith 2 No.

two way 5/6 Amps switch5.00 nos 743 3715.00 5.000

106 2

Circuit wiring from switch fuse /DB to

switch board using 2x 2.5 sq mmalong with 1x 1.5 sqmm wire. 950.00 rm 119 113050.00 950.000

107 3Wiring for power socket 2x 4 sq mm

wire.750.00 rm 208.00 156000.00 750.000

108 4

Wiring with 2x6.0sqmm along with

1x4.0 sqmm PVC wire in walls,

ceiling .

100.00 rm 282.00 28200.00 100.000

109 5 Sub main cable with PVC wire of 2x10 sqmts concealed in wall/ceiling.

75.00 rm 386.00 28950.00 75.000

110 6

Flush button type socket outlet,6 pin

Multipurpose type with one switch

1516 amps

96.00 nos 223.00 21408.00 96.000

111 7 Wall bracket. 48.00 nos 297.00 14256.00 48.000

112 8Fluorescent Tube fitting Rail ( Patti)

type48.00 nos 431.00 20688.00 48.000

113 9 Celing Rose bakelite 65x50mm. 48.00 nos 44.00 2112.00 48.000

114 10 Lamp holder bakelite body. 87.00 nos 52.00 4524.00 87.000

M t i lC t t


29/37


e

stone/Marble/Bri

ckEarth

Miscellane

ousFormwork

Qty.

Material


Contract

S.N

O

2.2

M.S holder clamps including cement

concrete block 100mm x100mm x

100mm of 1:2:4 mix

132 a) 100mm dia 190.00 60.00 11400.00 190

2.3 sand cast iron fitting and accessories

133 a) Plain bends:

134 i) 100mm nominal size 36.00 377.00 13572.00 36

135 b) T-C.I bends

136 i) 100mm nominal size 24.00 603.00 14472.00 24

137 C) C.I Reduced T bends

138 i) 100mm x 75mm nominal size 48.00 547.00 26256.00 48

139 d) Door bends

140 i) 100mm nominal size 16.00 452.00 7232.00 16

2.4 Providing and fixing:

141 a) Cast iron cowl

142 i) 100mm nominal size 24.00 309.00 7416.00 24

2.5

Lead caulked joints to sand iron /cast

(spun) iron soil waste and ventilating

pipes .

143 i) 100mm nominal size 350.00 202.00 70700.00 350

144 ii)75mm nominal size 120.00 146.00 17520.00 120

2.6 Cast iron trap (floor Trap).

145 i) 75mm dia 72.00 542.00 39024.00 72

146 ii)100mm dia

MaterialContract


30/37


e

stone/Marble/Bri

ckEarth

Miscellane

ousFormwork

Qty.

Material


Contract

S.N

O

165 4.2White glazed vitreous China wash

basins24.00 no 1528.00 36672.00 24

4.3C.P. brass bib taps of double 'O' ring

system.

166 i) Long Nose Bib Cock 24.00 no 331.00 7944.00 24

167 ii) Short Body Bib Cock. 24.00 no 374.00 8976.00 24

168 iii) Long Body Bib Cock 72.00 no 467.00 33624.00 72

4.4 Providing and fixing 15mm Cp brassangle valve of double 'O' ring system

169 i) 15mm dia 96.00 no 238.00 22848.00 96

170 4.5Concealed stop cock of double 'o'

ring system with Copper plating48.00 no 542.00 26016.00 48

171 4.6C.P. brass shower with arm with CP

Cup24.00 no 569.00 13656.00 24

172 4.7CP connection pipe with unions of

450mm length.48.00 no 60.00 2880.00 48

173

Labour charges for Plumbing ,

sanitary and water supply excluding

extern al drianage system.

13712244

Initial Rebate = 4.5% 617051

13095193

925626

12169567

Rebate after negotiation = 7.06844

NET TOTAL COST FOR ONE BLOCK


31/37

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 3872811 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

TOTAL AMOUNT REQUIRED FOR ONE UNIT ( MATERIALS )


32/37



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

Glazed shutters for windows and

ventilators 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

Pressed steel windows and ventilator

frames 1046.5 275.00 rmt 287788

36

Accessories for doors and windows

fittings 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

150 mm Salt glazed stone ware pipe

grade-A 40 161.67 rmt 6467

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

55 100x100 Square mouth SW Gully trapgrade-A 12 612.00 each 7344

56

P- type manholes with 9" br. Walls

(450x450) 16 3000.00 each 48000

57

P- type manholes with 41/2" br. Walls

(450x450) 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


33/37



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

75 mm thick bed concrete for C.I

Pipes 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


34/37



105

PCC ,Footins, Balcony, Dpc

Course,Kitchen partition wall.333.30 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

108

slabs including Stair case up to

Mumty1068.84 75.00

sqm 80163

109

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

level -V)

59.00 75.00

sqm 4425

110 Edges of slab upto Mumty 665.05 6.00 rmt 3990

8122903

1 Framed strucutre: 5537537

2 Doors , Windows and Ventilators 1050478

3 Electrical fittings: 460907

4

External sewage, plumbing, sanitary

and water supply 852523

5 Formwork: 221458

Total 8122903

Abstract of Materials

6%10% 3%

MaterialFramed strucutre:

Doors , Windows and Ventilators

Electrical fittings:

External sewage, plumbing, sanitary and water supplyFormwork:


35/37




36/37

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

Sl,No Items Material Labour T&P Total

1 Framed strucutre: 5537537 1110192 124084 6771814

2 Doors , Windows and Ventilators 1050478 1050478

3 Electrical fittings: 460907 45000.00 505907

4 External sewage, plumbing, sanitary and water supply 852523 86360.00 938883

5 Formwork: 221458 221458

Total 8122902.6 1241552 124084 9488539

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

Total bill amount per building 12169567

Bill amount per suare foot 1014.131


Bill amount per suare foot+addl steel cost 755 excluding service tax


Bill amount per suare foot 1075


Bill amount per suare foot 716 excluding service tax

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

Sub contractor billing

Present billing

Amounts considered at the time of award ing sub contract

TOTAL AMOUNT REQUIRED FOR ONE UNIT

As per billing quantities

Sub contractor billing

As per Technical Sanctioned estimate quantities


37/37

Material Labour Total

8122902.6 1241552 9364455

87%

13%

Material

Labour

Rate Analysis and BOQ

Documents

Transcript of Rate Analysis and BOQ