State : Central Division: SHD, CWC, Shimla

Rate Analysis.
Name of Work: Estimate for Repair & Maintenance of Staff Quarters at Sector-2, Sector-4, New Shimla
& Vikas Nagar, Shimla Financial Year : 2017-18

Flat No. 772, 773, 784,785, Block No. 51 and Flat No. 751, Block No. 50, Flat No. Quarter No. 788, Block No. 47,
Sector-4, New Shimla & Set No. 10, Block -C 42, Set No. 12A, Block No. C-41, Vikas Nagar, Shimla

SNO ITEM UNIT RATE

A Kota stone slab flooring over 20 mm (average) thick base laid over
and jointed with grey cement slurry mixed with pigment to match
the shade of the slab, including rubbing and polishing complete
with base of cement mortar 1 : 4 (1 cement : 4 coarse sand) :
(11.26.1) 25 mm thick SQM 1141.44
COST INDEX @35.29% 402.81
TOTAL 1544.25

B Providing and laying in position cement concrete of specified

grade excluding

the cost of centering and shuttering - All work up to plinth level :

1:5:10 (1 cement : 5 coarse sand : 10 graded stone aggregate

40 mm nominal size) CUM 4004
COST INDEX @35.29% 1413.01
TOTAL 5417.01

C Providing and fixing PTMT towel rail complete with brackets fixed
to wooden cleats with CP brass screws with concealed fittings
arrangement of approved quality and colour.

600 mm long towel rail with total length of 645 mm(17.73.2) EACH 541.5
COST INDEX @35.29% 191.10
TOTAL 732.60

Providing and fixing PTMT angle stop cock 15mm nominal

D bore,weighing (18.63)
EACH 190.9
COST INDEX @35.29% 67.37
TOTAL 258.27

E Brass bib-cock 20 mm dia (1340) EACH 225

 COST INDEX @35.29% 79.40
TOTAL 304.40

F water mixer EACH 1300.00

G Renewing glass panes, with putty and nails wherever necessary

including racking out the old putty:(Item no 14.5)
Float glass panes of thickness 5.5 mm 914.25
COST INDEX @35.29% 322.64
TOTAL sqm 1236.89

Providing and placing on terrace (at all floor levels) polyethylene per-litre 7.25
water storage tank, ISI : 12701 marked, with cover and suitable
locking arrangement and making necessary holes for inlet, outlet
and overflow pipes but without fittings and the base support for
S-1 tank.(Item-No-18.48)

COST INDEX @35.29% 2.56

TOTAL 9.81

Providing and fixing Steel door/window grills with frame of mild

steel sections, joints mitred and welded, including fixing of
necessary butt hinges, screws & lock and applying a priming coat
of approved steel primer and two coats of Enemmeled Paint of
C-6 Kg 83.7
approved colour. (Size of Door 1m*2.2m or lower size) - Door shall
be fitted with Steel Jali

COST INDEX @35.29% 29.54

TOTAL 113.24

S-2 Providing and fixing Polyethelene-Aluminium-Polyethelene (PE-

ALPE) Composite Pressure Pipes conforming to IS - 15450, U.V.
stabilized with carbon black having thermal stability for hot & cold
water supply, capable to withstand temperature up to 80C,
including all special fittings of composite material (engineering
plastic blend and brass inserts wherever required) e.g. elbows,
tees, reducers, couplers & connectors etc., with clamps at 1.00
metre spacing. This includes testing of joints complete as per
direction of the Engineer in charge.(Item-no-18.1)

a 2025 (25 mm OD) pipe(Item-no-18.1.3) m 216.5

COST INDEX @35.29% 76.40
TOTAL 292.90
b 1216 (16 mm OD) pipe (Item-no-18.1.3) m 329.45
COST INDEX @35.29% 116.26
TOTAL 445.71
WC, Shimla

ew Shimla

. 788, Block No. 47,

C-11 Providing and fixing Ist quality ceramic glazed wall tiles
conforming to IS: 15622 (thickness to be specified by the
manufacturer), of approved make, in all colours, shades
except burgundy, bottle green, black of any size as approved
by Engineer-in-Charge, in skirting, risers of steps and dados,
over 12 mm thick bed of cement mortar 1:3 (1 cement : 3
coarse sand) and jointing with grey cement slurry @ 3.3kg per
sqm, including pointing in white cement mixed with pigment
of matching shade complete (Item No. 11.36 of DSR)

Flat No. 290

11A Wall Tiles
Kitchen
Long Wall 1 2 2.38
Short Wall 1 2
Toilet
Short Wall 1 1
Repair works
Total area of Tile work without deductions
Deductions
Kitchen Door 1 1
Net Area of wall Tiles

11B Skirting of wall with tiles

Drawing Room
Long Wall 1 2 4.45
Short Wall 1 2
Bed Room
Long Wall 1 2 4.63
Short Wall 1 2
Passage
Long Wall No. 1 1 1
Short Wall 1 1 1.8
Long Wall No. 2 1 1
Total area of Tile work without deductions
Deductions
Entry Door - Drawing Room 1 1
Side Door - Drawing Room 1 1 0.85
Passage Length 1 1 1.8
Door - Bed Room 1 2 0.9
Total Deduction
Net Area of Tile for Skirting work
 Net Area of Tile work

Providing and laying in position cement concrete of specified

grade excluding
the cost of centering and shuttering - All work up to plinth
level :
B
1:5:10 (1 cement : 5 coarse sand : 10 graded stone aggregate
40 mm nominal size) 2.38
1.5
Total

G Renewing glass panes, with putty and nails wherever

necessary including racking out the old putty:(Item no 14.5)
Float glass panes of thickness 5.5 mm 1 1 1.04

C-4 Distempering with 1st quality acrylic distemper (ready mixed)

of approved manufacturer, of required shade and colour
complete, as per manufacturer’s specification (Item No. 13.42
of DSR) - 13.42.1 Two or more coats on new work

strawberry hills 2 4.1

flat no-290 (Back side) 1 2.7
total
C-5 Painting with synthetic enamel paint of approved brand and
manufacture of required colour to give an even shade (item
No. 14.54 of DSR) - Two coats on old work

ROOF 2 4.1
 2.4 11.42 sqm
1.55 2.4 7.44 sqm

0.25 2.4 0.60 sqm

0.30 sqm
19.76 sqm

0.71 1.4 0.99 sqm

18.77 sqm

0.15 1.34
2.83 0.15 0.85

0.15 1.39
2.84 0.15 0.85

3.08 0.15 0.46

0.15 0.27
1.91 0.15 0.29
5.44 sqm

0.71 0.15 0.11 sqm

0.15 0.13 sqm
0.15 0.27
0.15 0.27 sqm
0.77 sqm
4.67 sqm
 23.44 sqm

1.15 0.1524 0.417119 m3

5 0.05 0.375 m3
0.79 m3

0.4 0.416 m2

3 24.6 m2
8 21.6 m2
46.2 m2

2.05 16.81 m2
State : Central Division: SHD, CWC, Shimla

DEVIATION STATEMENT

Name of Work: Estimate for Repair & Maintenance of Staff Quarters at Sector-2, Sector-4, New Shimla & Vikas Nagar,
Shimla
Financial Year : 2017-18
Quarter No. 290, Block No. 18, Sector-2, New Shimla
BOQ QUANTITY UPTO BOQ QUANTITY UPTO (BOQ QUANTITY+50%) BEYOND (BOQ QUANTITY+50%)
Item no Description of Items Quantity Rate in Amount in Rs. Unit Quantity Rate in Rs. Amount in Unit Quantity Rate in Amount Quantity
Rs. Rs. Rs. in Rs.
Unit Unit
C-1 Dismantling old plaster or skirting raking out joints and cleaning
the surface for plaster including disposal of rubbish to the
dumping ground within 50 metres lead (Item No-15.56)

Flat No. 290 sqm 177.84 30.00 5335.18 sqm 177.84 30.00 5335.18 sqm sqm

C-2 12 mm cement plaster of mix for walls & ceilings : 1:4 (1

cement: 4 fine sand)
(Item No-13.1)

Flat No. 290 sqm 177.84 300.00 53351.82 sqm 177.84 300.00 53351.82 sqm sqm

C-3 Providing and applying white cement based putty of average

thickness 1mm, of approved brand and manufacturer, over the
plastered wall surface to prepare to prepare the suface even and
smooth complete (item no. 13.80 of DSR)

Flat No. 290 sqm 177.84 90.00 16005.55 sqm 177.84 90.00 16005.55 sqm sqm

C-4 Distempering with 1st quality acrylic distemper (ready mixed) of

approved manufacturer, of required shade and colour complete,
as per manufacturer’s specification (Item No. 13.42 of DSR) -
13.42.1 Two or more coats on new work

Flat No. 290 sqm 207.19 80.00 16575.11 sqm 207.19 80.00 16575.11 sqm 46.20 80.00 3696.00 sqm

C-5 Painting with synthetic enamel paint of approved brand and

manufacture of required colour to give an even shade (item No.
14.54 of DSR) - Two coats on old work

Doors & Windows

Flat No. 290 sqm 38.68 90.00 3480.95 sqm 38.68 90.00 3480.95 sqm 16.81 90.00 1512.90 sqm
grill of flat no-773 sqm 20.01 90.00 1800.90 sqm 20.01 90.00 1800.90 sqm
other flat of new shimla. sqm 14.00 90.00 1260.00 sqm 14.00 90.00 1260.00 sqm
C-6 Providing and fixing Steel door/window grills with frame of mild
steel sections, joints mitred and welded, including fixing of
necessary butt hinges, screws & lock and applying a priming coat
of approved steel primer and two coats of Enemmeled Paint of
approved colour. (Size of Door 1m*2.2m or lower size) - Door
shall be fitted with Steel Jali

Flat No. 290 Kg 100.00 120.00 12000.00 Kg 100.00 120.00 12000.00 Kg 45.00 120.00 5400.00 Kg
other flat of new shimla. Kg 350.00 120.00 42000.00 Kg 350.00 120.00 42000.00 Kg 172.50 120.00 20700.00 Kg
grill of flat no-773 Kg 145.61 90.00 13104.90 Kg 145.61 90.00 13104.90 Kg 72.80 90.00 6552.00 Kg 56.60

C-7 Providing and fixing ISI marked flush door shutters conforming to
IS : 2202 (Part I) decorative type, core of block board
construction with frame of 1st class hard wood and well
matched teak 3 ply veneering with vertical grains or cross bands
and face veneers on both faces of shutters. (9.20)

30 mm thick including ISI marked Stainless Steel butt hinges with

necessary screws (9.20.2)

Flat No. 290 sqm 8.57 3500.00 29995.00 sqm 8.57 3500.00 29995.00 sqm sqm

C-8 Providing wood work in frames of doors, windows, clerestory

windows and other frames, wrought framed and fixed in
position with hold fast lugs or with dash fasteners of required dia
& length ( hold fast lugs or dash fastener shall be paid for
separately).

item No. 9.1.2 of DSR - Sal wood

Flat No. 290 cum 0.26 65000.00 16900.00 cum 0.26 65000.00 16900.00 cum cum

C-9 Providing and fixing glazed shutters for doors, windows and
clerestory windows using 4 mm thick float glass panes, including
ISI marked M.S. pressed butt hinges bright finished of required
size with necessary screws.

item No. 9.9.1.2 of DSR - Sal wood

Flat No. 290 2.63 900.00 2367.00 sqm 2.63 900.00 2367.00 sqm
sqm sqm

C-10 Brick work with common burnt clay F.P.S. (non modular) bricks of
class designation 7.5 in foundation and plinth in:
 Item No. 6.1.2 of DSR - Cement mortar 1:6 (1 cement : 6 coarse
sand)

Flat No. 290 cum 1.17 7000.00 8190.00 cum 1.17 7000.00 8190.00 cum cum

C-11 Providing and fixing Ist quality ceramic glazed wall tiles
conforming to IS: 15622 (thickness to be specified by the
manufacturer), of approved make, in all colours, shades except
burgundy, bottle green, black of any size as approved by
Engineer-in-Charge, in skirting, risers of steps and dados, over 12
mm thick bed of cement mortar 1:3 (1 cement : 3 coarse sand)
and jointing with grey cement slurry @ 3.3kg per sqm, including
pointing in white cement mixed with pigment of matching shade
complete (Item No. 11.36 of DSR)

Flat No. 290

sqm 16.13 1000.00 16130.00 sqm 16.13 1000.00 16130.00 sqm 7.31 1000.00 7310.00 sqm

C-12 Providing and laying Ceramic glazed floor tiles of size 300x300
mm (thickness to be specified by the manufacturer) of 1st
quality conforming to IS : 15622 of approved make in colours
such as White, Ivory, Grey, Fume Red Brown, laid on 20 mm thick
cement mortar 1:4 (1 Cement : 4 Coarse sand), including
pointing the joints with white cement and matching pigment etc,
complete.

Flat No. 290 sqm 37.83 1200.00 45396.00 sqm 37.83 1200.00 45396.00 sqm sqm

C-13 Dismantling doors, windows and clerestory windows (steel or

wood) shutter including chowkhats, architrave, holdfasts etc.
complete and stacking within 50 metres lead : 15.12.1 Of area 3
sq. metres and below

Flat No. 290 6.00 100.00 600.00 nos. 6.00 100.00 600.00 nos.
nos. nos.

C-14 Providing and fixing curtain rods of 1.25 mm thick brass plates
with two brass brackets fixed with brass screws and wooden
plugs etc. wherever necessary complete. (14.28.1)20 mm
diameter

Flat No. 290 meter. 6.60 200.00 1320.00 meter. 6.60 200.00 1320.00 meter. meter.
C-15 Reinforced cement concrete work in beams, suspended floors,
roofs having slope up to 15° landings, balconies, shelves, chajjas,
lintels, bands, plain window sills, staircases and spiral stair cases
up to floor five level, excluding the cost of centering, shuttering,
finishing and reinforcement, with 1:2:4 (1 cement : 2 coarse
sand : 4 graded stone aggregate 20 mm nominal size).(item-no-
5.3)

Flat No. 290

m3 0.13 9,000.00 1152.00 m3 0.13 9,000.00 1152.00 m3 m3

C-16 Centering and shuttering including strutting, propping etc. and

removal of form for :(item-no-5.9)

Shelves (Cast in situ) (item-no-5.9.4)

Flat No. 290
m2 1.60 300.00 478.80 m2 1.60 300 478.80 m2 m2

C-17 Providing and fixing 18 mm thick gang saw cut, mirror polished,
premoulded and prepolished, machine cut for kitchen platforms,
vanity counters, window sills , facias and similar locations of
required size, approved shade, colour and texture laid over 20
mm thick base cement mortar 1:4 (1 cement : 4 coarse sand),
joints treated with white cement, mixed with matching pigment,
epoxy touch ups, including rubbing, curing, moulding and
polishing to edges to give high gloss finish etc. complete at all
levels.(item-no-8.2)

Granite of any colour and shade(item-no-8.2.2)

Area of slab over 0.50 sqm(item-no-8.2.2.2)
Flat No. 290 m2 1.60 7000.00 11172.00 m2 1.60 7000 11172.00 m2 m2

C-18 Half brick masonry with common burnt clay F.P.S. (non modular)
bricks of class designation 7.5 in superstructure above plinth
level up to floor V level.(item-no-6.13)

Cement mortar 1:4 (1 cement :4 coarse sand)

Flat No. 290 m2
m2 1.53 1000.00 1530.00 m2 1.53 1000.00 1530.00 m2

C-19 GI wire netting 3/4" x 24 G (Item-No-7052) m2 20.01 200.00 4002.00 m2 20.01 200 4002.00 m2 m2

C-20 Demolishing cement concrete manually/ by mechanical means

including disposal of material within 50 metres lead as per
direction of Engineer - in - charge.(item-no-8.2)
 Nominal concrete 1:3:6 or richer mix (i/c equivalent design mix).
(item-no-15.2.1)
Flat No. 788, Block No. 47, Sector-4, New Shimla m3
m3 1.01 200 202 m3 1.01 200 202.00 m3

C-21

Providing and laying in position cement concrete of specified

grade excluding the cost of centering and shuttering - All work
up to plinth level :(item-no-4.1)
1:3:6 (1 Cement : 3 coarse sand : 6 graded stone aggregate 20
mm nominal size)(item-no-4.1.5) m3 1.01 7000 7070 m3 1.01 7000 7070.00 m3 m3
Flat No. 788, Block No. 47, Sector-4, New Shimla

E-1 Wiring for light point/ fan point/ exhaust fan point/ call bell
point with 1.5 sq.mm FRLS PVC insulated copper conductor
single core cable in surface / recessed medium class PVC
conduit, with modular switch, modular plate, suitable GI box and
earthing the point with 1.5 sq.mm FRLS PVC insulated copper
conductor single core cable etc. as required.(Item-No-1.10)

No. 21.00 900.00 18900.00 No. 21.00 900.00 18900.00 No. No.

E-2 Wiring for light/ power plug with 2X4 sq. mm FRLS PVC insulated
copper conductor single core cable in surface/ recessed medium
class PVC conduit alongwith 1 No. 4 sq. mm FRLS PVC insulated
copper conductor single core cable for loop earthing as required.
(Item-No-1.12))

m 58.00 300.00 17400.00 m 58.00 300.00 17400.00 m m

E-3 Supplying and fixing metal box of following sizes (nominal size)
on surface or in recess with suitable size of phenolic laminated
sheet cover in front including painting etc. as required. (Item-No-
1.22)

150 mm X 75 mm X 60 mm deep (1.22.3) No. 7.00 200.00 1400.00 No. 7.00 200.00 1400.00 No. No.

E-4 Supplying and fixing following modular switch/ socket on the

existing modular plate & switch box including connections but
excluding modular plate etc. as required.(item-No-1.24)

15/16 A switch.(item-no-1.24.3) No. 7.00 400.00 2800.00 No. 7.00 400.00 2800.00 No. No.
6 pin 15/16 A socket outlet.(Item-No-1.24.5 ) No. 7.00 400.00 2800.00 No. 7.00 400.00 2800.00 No.

E-5 Supplying and fixing 5 A to 32 A rating, 240/415 V, 10 kA, “C”

curve, miniature circuit breaker suitable for inductive load of
following poles in the existing MCB DB complete with
connections, testing and commissioning etc. as required.(Item-
No-2.10)

Single pole and neutral No. 12 500.00 6000.00 No. 12.00 500.00 6000.00 No. No.
 Providing and placing on terrace (at all floor levels) polyethylene
water storage tank, ISI : 12701 marked, with cover and suitable
locking arrangement and making necessary holes for inlet, outlet
and overflow pipes but without fittings and the base support for
S-1 tank.(Item-No-18.48) per-litre 1000.00 9.00 9000.00 per-litre 1000.00 9.00 9000.00 per-litre 500 9 4500.00 per-litre 500

S-2 Providing and fixing Polyethelene-Aluminium-Polyethelene (PE-

ALPE) Composite Pressure Pipes conforming to IS - 15450, U.V.
stabilized with carbon black having thermal stability for hot &
cold water supply, capable to withstand temperature up to 80C,
including all special fittings of composite material (engineering
plastic blend and brass inserts wherever required) e.g. elbows,
tees, reducers, couplers & connectors etc., with clamps at 1.00
metre spacing. This includes testing of joints complete as per
direction of the Engineer in charge.(Item-no-18.1)

a 2025 (25 mm OD) pipe(Item-no-18.1.3) m 20.75 400.00 8300.00 m 20.75 400.00 8300.00 m 10.375 400.00 4150 m 20

b 1216 (16 mm OD) pipe (Item-no-18.1.3) m 19.88 300.00 5964.00 m 19.88 300.00 5964.00 m 9.94 300.00 2982 m 20

S-3 Providing and fixing Stainless Steel A ISI 304 (18/8) kitchen sink
as per IS: 13983 with C.I. brackets and stainless steel plug 40
mm, including painting of fittings and brackets, cutting and
making good the walls wherever required :(Item-No-17.10)

610x460 mm bowl depth 200 mm(Item-No-17.10.2.2) No. 1 3000 3000.00 No. 1 3000 3000.00

S-4 Providing and fixing white vitreous china pedestal type water
closet (European type) with seat and lid, 10 litre low level white
vitreous china flushing cistern & C.P. flush bend with fittings &
C.I.brackets, 40 mm flush bend, overflow arrangement with
specials of standard make and mosquito proof coupling of
approved municipal design complete, including painting of
fittings and brackets, cutting and making good the walls and
floors wherever required :(Item-No-17.3)

W.C. pan with ISI marked white solid plastic seat and lid(Item-
No-17.3.1) No. 1 3000 3000.00 No. 1 3000 3000.00

S-5 Providing and fixing wash basin with C.I. brackets, 15 mm C.P.
brass pillar taps, 32 mm C.P. brass waste of standard pattern,
including painting of fittings and brackets, cutting and making
good the walls wherever require:(Item-No-17.7)
 White Vitreous China Wash basin size 630x450 mm with a pair
of 15 mm C.P. brass pillar taps:(Item-No-17.7.1) No. 1 1800 1800 No. 1 1800 1800.00

S-6 Providing and fixing C.P. brass long body bib cock of approved
quality conforming to IS standards and weighing not less than
690 gms. Item No. 18.51.1

15 mm nominal bore No. 4 800.00 3200 No. 4 800.00 3200.00

Kota stone slab flooring over 20 mm (average) thick base laid

A over and jointed with grey cement slurry mixed with pigment to
match the shade of the slab, including rubbing and polishing
complete with base of cement mortar 1 : 4 (1 cement : 4 coarse
sand) : m2. m2. 24.5

Providing and laying in position cement concrete of specified

grade excluding

B the cost of centering and shuttering - All work up to plinth level :

1:5:10 (1 cement : 5 coarse sand : 10 graded stone aggregate

40 mm nominal size) m3 m3 0.792119

Providing and fixing PTMT towel rail complete with brackets

C fixed to wooden cleats with CP brass screws with concealed
fittings arrangement of approved quality and colour.

600 mm long towel rail with total length of 645 mm(17.73.2) No No 1

Providing and fixing PTMT angle stop cock 15mm nominal

D bore,weighing (18.63)
No No 8

E Brass bib-cock 20 mm dia (1340) No No 1

F MIXER No No 1

G Renewing glass panes, with putty and nails wherever necessary

including racking out the old putty:(Item no 14.5)
Float glass panes of thickness 5.5 mm m2 m2 1
Subtotal 394983.21 Subtotal
GST @12% 47397.99 GST @ 12%
Total 442381 Total Amount
Round off Total (Considering error) 442339 Difference Amount
OND (BOQ QUANTITY+50%)
Rate in Amount
Rs. in Rs. Total
quantity AMOUNT

177.84 5335.18
0.00

0.00
177.84 53351.82
0.00

0.00
177.84 16005.55
0.00

0.00
253.39 20271.11
0.00

0.00
0.00
55.49 4993.85
20.01 1800.90
14.00 1260.00
 145.00 17400.00
522.50 62700.00
113.24 6409.26 275.01 26066.16

0.00

0.00
8.57 29995.00
0.00

0.00
0.00
0.26 16900.00
0.00

0.00
0.00
2.63 2367.00
0.00

0.00
 0.00
1.17 8190.00
0.00

0.00
23.44 23440.00
0.00

0.00
37.83 45396.00
0.00

0.00
6.00 600.00
0.00

0.00
6.60 1320.00
0.00
 0.00
0.13 1152.00
0.00

0.00
0.00
1.60 478.80
0.00

0.00
0.00
0.00
1.60 11172.00
0.00

0.00
0.00
1.53 1530.00
0.00
20.01 4002.00
0.00

0.00
 0.00
1.01 202.00
0.00

0.00

1.01 7070.00
0.00
0.00

21.00 18900.00
0.00

58.00 17400.00
0.00

0.00
1400.00
0.00

0.00
7.00 2800.00
7.00 2800.00
0.00

0.00
12.00 6000.00
0.00
9.81 4904.26 2000 18404.26
0.00

0.00
446 8914.26 51.13 21364.26

293 5860.00 49.82 14806.00

0.00
1.00 3000.00
0.00

0.00

1.00 3000.00
0.00

0.00
 1.00 1800.00
0.00

0.00
4.00 3200.00
0.00

1544 37834.23 24.50 37834.23

0.00

0.00

0.00

0.00
5417 4290.92 0.79 4290.92
0.00

0.00

733 732.60 1.00 732.60

0.00

258 2066.15 8.00 2066.15

0.00
304 304.40 1.00 304.40

1300 1300 1.00 1300.00

1237 0.416 1.00 514.55

524916.72
% 62990.01
nt 587907
ount 145568
Name of Work:Bill for Repair & Maintenance of Staff Quarters at Sector-2, Sector-4, New Shimla & Vikas Nagar,
Shimla
Financial Year : 2017-18
Quarter No. 290, Block No. 18, Sector-2, New Shimla

Item no Description of Items Unit Quantity Rate

C-1 Dismantling old plaster or skirting raking out joints and
cleaning the surface for plaster including disposal of
rubbish to the dumping ground within 50 metres lead
(Item No-15.56)

Flat No. 290 m2 30.00 177.84

C-2 12 mm cement plaster of mix for walls & ceilings : 1:4 (1

cement: 4 fine sand)
(Item No-13.1)

Flat No. 290 m2 177.84 300.00

C-3 Providing and applying white cement based putty of

average thickness 1mm, of approved brand and
manufacturer, over the plastered wall surface to prepare
to prepare the suface even and smooth complete (item
no. 13.80 of DSR)

Flat No. 290 m2 177.84 90.00

C-4 Distempering with 1st quality acrylic distemper (ready

mixed) of approved manufacturer, of required shade and
colour complete, as per manufacturer’s specification
(Item No. 13.42 of DSR) - 13.42.1 Two or more coats on
new work

Flat No. 290 m2 253.39 80.00

C-5 Painting with synthetic enamel paint of approved brand

and manufacture of required colour to give an even
Doors
shade &(item
Windows
No. 14.54 of DSR) - Two coats on old work
Flat No. 290 m2 55.49 90.00
grill of flat no-773 m2 20.01 90.00
other flat of new shimla.
m2 14.00 90.00
C-6 Providing and fixing Steel door/window grills with frame
of mild steel sections, joints mitred and welded, including
fixing of necessary butt hinges, screws & lock and
applying a priming coat of approved steel primer and two
coats of Enemmeled Paint of approved colour. (Size of
Door 1m*2.2m or lower size) - Door shall be fitted with
Steel Jali

Flat No. 290 Kg 145.00 120.00

other flat of new shimla.
Kg 522.50 120.00
grill of flat no-773 Kg 218.41 90.00
Kg 56.60 113.24

C-7 Providing and fixing ISI marked flush door shutters

conforming to IS : 2202 (Part I) decorative type, core of
block board construction with frame of 1st class hard
wood and well matched teak 3 ply veneering with vertical
grains or cross bands and face veneers on both faces of
shutters. (9.20)

30 mm thick including ISI marked Stainless Steel butt

hinges with necessary screws (9.20.2)

Flat No. 290

m2 8.57 3500.00

C-8 Providing wood work in frames of doors, windows,

clerestory windows and other frames, wrought framed
and fixed in position with hold fast lugs or with dash
fasteners of required dia & length ( hold fast lugs or dash
fastener shall be paid for separately).

item No. 9.1.2 of DSR - Sal wood

Flat No. 290 m3 0.26 65000.00

C-9 Providing and fixing glazed shutters for doors, windows

and clerestory windows using 4 mm thick float glass
panes, including ISI marked M.S. pressed butt hinges
bright finished of required size with necessary screws.

item No. 9.9.1.2 of DSR - Sal wood

Flat No. 290 m2 2.63 900.00
C-10 Brick work with common burnt clay F.P.S. (non modular)
bricks of class designation 7.5 in foundation and plinth in:

Item No. 6.1.2 of DSR - Cement mortar 1:6 (1 cement : 6

coarse sand)

Flat No. 290 m3 1.17 7000.00

C-11 Providing and fixing Ist quality ceramic glazed wall tiles
conforming to IS: 15622 (thickness to be specified by the
manufacturer), of approved make, in all colours, shades
except burgundy, bottle green, black of any size as
approved by Engineer-in-Charge, in skirting, risers of steps
and dados, over 12 mm thick bed of cement mortar 1:3 (1
cement : 3 coarse sand) and jointing with grey cement
slurry @ 3.3kg per sqm, including pointing in white
cement mixed with pigment of matching shade complete
(Item No. 11.36 of DSR)

Flat No. 290 m2 23.44 1000

C-12 Providing and laying Ceramic glazed floor tiles of size

300x300 mm (thickness to be specified by the
manufacturer) of 1st quality conforming to IS : 15622 of
approved make in colours such as White, Ivory, Grey,
Fume Red Brown, laid on 20 mm thick cement mortar 1:4
(1 Cement : 4 Coarse sand), including pointing the joints
with white cement and matching pigment etc, complete.

Flat No. 290 m2 37.83 1200

C-13 Dismantling doors, windows and clerestory windows

(steel or wood) shutter including chowkhats, architrave,
holdfasts etc. complete and stacking within 50 metres
lead : 15.12.1 Of area 3 sq. metres and below

Flat No. 290 nos. 6.00 100.00

C-14 Providing and fixing curtain rods of 1.25 mm thick brass

plates with two brass brackets fixed with brass screws and
wooden plugs etc. wherever necessary complete.
(14.28.1)20 mm diameter

Flat No. 290 meter. 6.60 200.00

C-15 Reinforced cement concrete work in beams, suspended
floors, roofs having slope up to 15° landings, balconies,
shelves, chajjas, lintels, bands, plain window sills,
staircases and spiral stair cases up to floor five level,
excluding the cost of centering, shuttering, finishing and
reinforcement, with 1:2:4 (1 cement : 2 coarse sand : 4
graded stone aggregate 20 mm nominal size).(item-no-
5.3)

Flat No. 290 m3 0.13 9000.00

C-16 Centering and shuttering including strutting, propping etc.

and removal of form for :(item-no-5.9)

Shelves (Cast in situ) (item-no-5.9.4)

Flat No. 290 m2 1.60 300.00

C-17 Providing and fixing 18 mm thick gang saw cut, mirror

polished, premoulded and prepolished, machine cut for
Granite of any colour
kitchen platforms, andcounters,
vanity shade(item-no-8.2.2)
window sills , facias
Areasimilar
and of slablocations
over 0.50ofsqm(item-no-8.2.2.2)
required size, approved shade,
colour and texture laid over 20 mm thick base cement
Flat No.1:4
mortar 290(1 cement : 4 coarse sand), joints treated with m2 1.60 7000.00
white cement, mixed with matching pigment, epoxy
touch ups, including rubbing, curing, moulding and
C-18 Half brickto
polishing masonry
edges towith
givecommon burnt
high gloss clay
finish F.P.S.
etc. (non
complete
modular) bricks of class designation 7.5 in superstructure
at all levels.(item-no-8.2)
above plinth level up to floor V level.(item-no-6.13)

Cement mortar 1:4 (1 cement :4 coarse sand)

Flat No. 290 m2 1.53 1000.00

C-19 GI wire netting 3/4" x 24 G (Item-No-7052)

m2 20.01 200.00

C-20 Demolishing cement concrete manually/ by mechanical

means including disposal of material within 50 metres
lead as per direction of Engineer - in - charge.(item-no-
8.2)

Nominal concrete 1:3:6 or richer mix (i/c equivalent

design mix).(item-no-15.2.1)
Flat No. 788, Block No. 47, Sector-4, New Shimla
m3 1.01 200.00

C-21
Providing and laying in position cement concrete of
specified grade excluding the cost of centering and
shuttering - All work up to plinth level :(item-no-4.1)
 1:3:6 (1 Cement : 3 coarse sand : 6 graded stone
aggregate 20 mm nominal size)(item-no-4.1.5)
Flat No. 788, Block No. 47, Sector-4, New Shimla m3 1.01 7000.00

E-1 Wiring for light point/ fan point/ exhaust fan point/ call
bell point with 1.5 sq.mm FRLS PVC insulated copper
conductor single core cable in surface / recessed medium
class PVC conduit, with modular switch, modular plate,
suitable GI box and earthing the point with 1.5 sq.mm
FRLS PVC insulated copper conductor single core cable
etc. as required.(Item-No-1.10)

No. 21.00 900.00

E-2 Wiring for light/ power plug with 2X4 sq. mm FRLS PVC
insulated copper conductor single core cable in surface/
recessed medium class PVC conduit alongwith 1 No. 4 sq.
mm FRLS PVC insulated copper conductor single core
cable for loop earthing as required. (Item-No-1.12))

m 58.00 300.00

E-3 Supplying and fixing metal box of following sizes

(nominal size) on surface or in recess with suitable size of
phenolic laminated sheet cover in front including painting
etc. as required. (Item-No-1.22)

150 mm X 75 mm X 60 mm deep (1.22.3) No. 7.00 200.00

E-4 Supplying and fixing following modular switch/ socket on

the existing modular plate & switch box including
connections but excluding modular plate etc. as required.
(item-No-1.24)

15/16 A switch.(item-no-1.24.3)
No. 7.00 400.00
6 pin 15/16 A socket outlet.(Item-No-1.24.5 ) No. 7.00 400.00

E-5 Supplying and fixing 5 A to 32 A rating, 240/415 V, 10 kA,

“C” curve, miniature circuit breaker suitable for inductive
load of following poles in the existing MCB DB complete
with connections, testing and commissioning etc. as
required.(Item-No-2.10)

Single pole and neutral No. 12.00 500.00

 Providing and placing on terrace (at all floor levels)
polyethylene water storage tank, ISI : 12701 marked, with
cover and suitable locking arrangement and making
necessary holes for inlet, outlet and overflow pipes but
without fittings and the base support for tank.(Item-No-
S-1 18.48) per-litre 1500.00 9.00
per-litre 500.00 9.81

S-2 Providing and fixing Polyethelene-Aluminium-

Polyethelene (PE-ALPE) Composite Pressure Pipes
conforming to IS - 15450, U.V. stabilized with carbon black
having thermal stability for hot & cold water supply,
capable to withstand temperature up to 80C, including all
special fittings of composite material (engineering plastic
blend and brass inserts wherever required) e.g. elbows,
tees, reducers, couplers & connectors etc., with clamps at
1.00 metre spacing. This includes testing of joints
complete as per direction of the Engineer in charge.(Item-
no-18.1)

a 2025 (25 mm OD) pipe(Item-no-18.1.3) m 31.125 400.00

m 20.00 445.71291

b 1216 (16 mm OD) pipe (Item-no-18.1.3) m 29.82 300.00

m 20.00 293.00

S-3 Providing and fixing Stainless Steel A ISI 304 (18/8)

kitchen sink as per IS: 13983 with C.I. brackets and
stainless steel plug 40 mm, including painting of fittings
and brackets, cutting and making good the walls
wherever required :(Item-No-17.10)

610x460 mm bowl depth 200 mm(Item-No-17.10.2.2)

No. 1.00 3000.00

S-4 Providing and fixing white vitreous china pedestal type

water closet (European type) with seat and lid, 10 litre
low level white vitreous china flushing cistern & C.P. flush
bend with fittings & C.I.brackets, 40 mm flush bend,
overflow arrangement with specials of standard make and
mosquito proof coupling of approved municipal design
complete, including painting of fittings and brackets,
cutting and making good the walls and floors wherever
required :(Item-No-17.3)

W.C. pan with ISI marked white solid plastic seat and
lid(Item-No-17.3.1) No. 1.00 3000.00
S-5 Providing and fixing wash basin with C.I. brackets, 15 mm
C.P. brass pillar taps, 32 mm C.P. brass waste of standard
pattern, including painting of fittings and brackets, cutting
and making good the walls wherever require:(Item-No-
17.7)

White Vitreous China Wash basin size 630x450 mm with a

pair of 15 mm C.P. brass pillar taps:(Item-No-17.7.1) No. 1.00 1800.00

S-6 Providing and fixing C.P. brass long body bib cock of
approved quality conforming to IS standards and
weighing not less than 690 gms. Item No. 18.51.1

15 mm nominal bore No. 4.00 800.00

Kota stone slab flooring over 20 mm (average) thick base

A laid over and jointed with grey cement slurry mixed with
pigment to match the shade of the slab, including rubbing
and polishing complete with base of cement mortar 1 : 4
(1 cement : 4 coarse sand) : m2. 24.50 1544.25

Providing and laying in position cement concrete of

specified grade excluding

the cost of centering and shuttering - All work up to plinth

B level :

1:5:10 (1 cement : 5 coarse sand : 10 graded stone

aggregate

40 mm nominal size) m3 0.79 5417.01

Providing and fixing PTMT towel rail complete with

brackets fixed to wooden cleats with CP brass screws with
C concealed fittings arrangement of approved quality and
colour.
600 mm long towel rail with total length of 645
mm(17.73.2) No. 1.00 732.60

D Providing and fixing PTMT angle stop cock 15mm nominal

bore,weighing (18.63)
No 8.00 258.27

E Brass bib-cock 20 mm dia (1340) No 1.00 304.40

F MIXER No 1.00 1300.00

Renewing glass panes, with putty and nails wherever

G necessary including racking out the old putty:(Item no
14.5)
Float glass panes of thickness 5.5 mm m2 0.42 1236.89
Total Amount
GST @12%
Amount
himla & Vikas Nagar,

Amount

5335.18

53351.82

16005.55

20271.11

4993.85
1800.90
1260.00
17400.00
62700.00
19656.90
6409.26

29995.00

16900.00

2367.00
 8190.00

23440.00

45396.00

600.00

1320.00
 1152.00

478.80

11172.00

1530.00

4002.00

202.00
 7070.00

18900.00

17400.00

1400.00

2800.00
2800.00

6000.00
13500.00
4904.26

12450.00
8914.26

8946.00
5860.00

3000.00

3000.00
 1800.00

3200.00

37834.23

4290.92

732.60

2066.15

304.40
 1300.00

514.55
524916.73
62990.01
587907
Name of Work:Bill for Repair & Maintenance of Staff Quarters at Sector-2, Sector-4, New Shimla & Vikas Nagar,
Shimla
Financial Year : 2017-18
Quarter No. 290, Block No. 18, Sector-2, New Shimla

Item no Description of Items Unit Quantity Rate

C-1 Dismantling old plaster or skirting
Flat No. 290 m2 30.00 177.84
C-2 12 mm cement plaster of mix for walls & ceilings : 1:4
(1 cement: 4 fine sand)
Flat No. 290 177.84 300.00
m2
C-3 Providing and applying white cement based putty of
average thickness 1mm.
Flat No. 290 177.84
m2 90.00
C-4 Distempering with 1st quality acrylic distemper
Flat No. 290 253.39 80.00
m2
C-5 Painting with synthetic enamel paint of approved brand
and
Doorsmanufacture
& Windows of required colour to give an even
Flat No. 290 m2 55.49 90.00
grill of flat no-773 m2 20.01 90.00
other flat of new shimla.
m2 14.00 90.00
C-6 Providing and fixing Steel door/window grills with
frame of mild steel sections.
Flat No. 290
Kg 145.00 120.00
other flat of new shimla.
Kg 522.50 120.00
grill of flat no-773
Kg 218.41 90.00
Kg 56.60 113.24
C-7 Providing and fixing ISI marked flush door shutters
30 mm thick including ISI marked Stainless Steel
Flat No. 290
m2 8.57 3500.00
C-8 Providing wood work in frames.
Flat No. 290 m3 0.26 65000.00
C-9 Providing and fixing glazed shutters for doors, windows
and clerestory windows
Flat No. 290
m2 2.63 900.00
C-10 Brick work with common burnt clay
Flat No. 290
m3 1.17 7000.00
C-11 Providing and fixing Ist quality ceramic glazed wall tiles,
 Flat No. 290 m2 23.44 1000
C-12 Providing and laying Ceramic glazed floor tiles of size
300x300 mm.
Flat No. 290
m2 37.83 1200
C-13 Dismantling doors, windows.
Flat No. 290 nos. 6.00 100.00
C-14 Providing and fixing curtain rods
Flat No. 290
meter. 6.60 200.00
C-15 Reinforced cement concrete work in beams, suspended
floors, roofs.
Flat No. 290
m3 0.13 9000.00
C-16 Centering and shuttering
Flat No. 290
m2 1.60 300.00
C-17 Providing and fixing 18 mm thick gang saw cut,
Granite of any colour and shade
Area of slab over 0.50 sqm
Flat No. 290
m2 1.60 7000.00
C-18 Half brick masonry with common burnt clay F.P.S. (non
modular) bricks
Cement mortar 1:4 (1 cement :4 coarse sand)
Flat No. 290
m2 1.53 1000.00
C-19 GI wire netting 3/4" x 24 G (Item-No-7052) m2 20.01 200.00
C-20 Demolishing cement concrete manually
Nominal concrete 1:3:6 or richer mix
Flat No. 788, Block No. 47, Sector-4, New Shimla m3 1.01 200.00
C-21
Providing and laying in position cement concrete of
specified grade
1:3:6 (1 Cement : 3 coarse sand : 6 graded stone
aggregate 20 mm nominal size)
Flat No. 788, Block No. 47, Sector-4, New Shimla m3 1.01 7000.00
E-1 Wiring for light point/ fan point/ exhaust fan point/ call
bell point with 1.5 sq.mm FRLs
No. 21.00 900.00
E-2 Wiring for light/ power plug with 2X4 sq. mm FRLS PVC
insulated copper conductor
m 58.00 300.00
E-3 Supplying and fixing metal box of following sizes
(nominal size)
No. 7.00 200.00
E-4 Supplying and fixing following modular switch/ socket

15/16 A switch.(item-no-1.24.3) No. 7.00 400.00

6 pin 15/16 A socket outlet.(Item-No-1.24.5 ) No. 7.00 400.00
E-5 Supplying and fixing 5 A to 32 A rating, 240/415 V, 10
kA
No. 12.00 500.00
Providing and placing on terrace (at all floor levels)
S-1 polyethylene water storage tank per-litre 1500.00 9.00
per-litre 500.00 9.81
S-2 Providing and fixing Polyethelene-Aluminium-
Polyethelene (PE-ALPE) Composite Pressure Pipes

a 2025 (25 mm OD) pipe(Item-no-18.1.3) m 31.125 400.00

m 20.00 445.7129
b 1216 (16 mm OD) pipe (Item-no-18.1.3) m 29.82 300.00
m 20.00 293.00
S-3 Providing and fixing Stainless Steel A ISI 304 (18/8)
kitchen sink
610x460 mm bowl depth 200 mm(Item-No-17.10.2.2) No. 1.00 3000.00

S-4 Providing and fixing white vitreous china pedestal type

water closet

W.C. pan with ISI marked white solid plastic seat and
lid(Item-No-17.3.1) No. 1.00 3000.00
S-5 Providing and fixing wash basin

White Vitreous China Wash basin size 630x450 mm with

a pair of 15 mm C.P. brass pillar taps:(Item-No-17.7.1) No. 1.00 1800.00

S-6 Providing and fixing C.P. brass long body bib cock

15 mm nominal bore No. 4.00 800.00

A Kota stone slab flooring m2. 24.50 1544.25
Providing and laying in position cement concrete of
specified grade excluding
the cost of centering and shuttering - All work up to
B plinth level :
1:5:10 (1 cement : 5 coarse sand : 10 graded stone
aggregate
40 mm nominal size) m3 0.79 5417.01
Providing and fixing PTMT towel rail
C
600 mm long towel No. 1.00 732.60
D Providing and fixing PTMT angle stop cock
No 8.00 258.27
E Brass bib-cock 20 mm dia (1340) No 1.00 304.40
F MIXER No 1.00 1300.00
G Renewing glass panes, with putty and nails
Float glass panes of thickness 5.5 mm m2 0.42 1236.89
Total Amount
GST @12%
Amount
ew Shimla & Vikas Nagar,

Amount

5335.18

53351.82

16005.55

20271.11

4993.85
1800.90
1260.00

17400.00

62700.00
19656.90
6409.26

29995.00

16900.00

2367.00

8190.00
23440.00

45396.00

600.00

1320.00

1152.00

478.80

11172.00

1530.00
4002.00

202.00

7070.00

18900.00

17400.00

1400.00

2800.00
2800.00
 6000.00

13500.00
4904.26

12450.00
8914.26
8946.00
5860.00

3000.00

3000.00

1800.00

3200.00
37834.23

4290.92

732.60

2066.15
304.40
1300.00

514.55
524916.73
62990.01
587907