Вы находитесь на странице: 1из 37

Sample Rate Analises SSR 2019 - 2020

General Item
Item NO 1

Rate as per D. S. R. 18- 19 ( I. NO. 46.19 )


ADD 4% for Muncipal Area 4%

ADD 1% forLift Charges First Floor 1%

Item NO 1

Rate as per S. S. R. 19- 20 ( I. NO. 46.19 )


ADD 3.00 km lead for Disposing 1.00
ADD 4% for Muncipal Area 4%

Item NO 2 Filling plinth & floors with contractors soil

Rate as per S. S. R. 19- 20 ( I. NO. 21.37 )


ADD 4% for Muncipal Area 4%
ADD Differance cost of murum 1.00
ADD Lead for murum 1.00

Item NO 3 Soling

Rate as per S. S. R. 19- 20 ( I. NO. 21.38 )


ADD 4% for Muncipal Area 4%
ADD Differance cost of 6mm Metal 0.15
ADD Differance cost of stone Metal 1.00
ADD Lead for 6mm Metal 0.15
ADD Lead for Stone metal 1.00

Item NO 3 Pitching

Rate as per S. S. R. 19- 20 ( I. NO. 2.34 )


ADD Differance cost of stone Metal 0.23
ADD Lead for Stone metal 0.23
Item NO 4 P/L cast in suit / Ready Mix cement concrete M-10

Rate as per S. S. R. 19- 20 ( I. NO. 24.01 )


DEDUCT 10% SCADA 10%
ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.00
ADD Differance cost of 40 mm metal 0.70
ADD Differance cost of 20mm metal 0.24
ADD Lead for cement 4.40 0.22
ADD Lead for Sand #REF!
ADD Lead for 40mm metal 0.70
ADD Lead for 20mm metal 0.24

ADD 1% forLift Charges First Floor 1%

Item NO 5 P/L cast in suit / Ready Mix cement concrete M-15

Rate as per S. S. R. 19- 20 ( I. NO. 24.08 )


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Differance cost of 40 mm metal 0.560
ADD Differance cost of 20 mm metal 0.220
ADD Differance cost of 12mm metal 0.110
ADD Lead for cement Jan-00 0.300
ADD Lead for Sand #REF!
ADD Lead for 40mm metal 0.560
ADD Lead for 20mm metal 0.220
ADD Lead for 12mm metal 0.110

Item NO 6 P/L cast in suit / Ready Mix cement concrete M-20 raf

Rate as per S. S. R. 19- 20 ( 25.11 ) Raf , Column, Beam, Pardi, Chajja )


DEDUCT 10% SCADA 10%
ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Differance cost of 20 mm metal 0.570
ADD Differance cost of 12mm metal 0.280
ADD Lead for cement 7.00 0.350
ADD Lead for Sand 0.425
ADD Lead for 20mm metal 0.570
ADD Lead for 12mm metal 0.280

Item NO 6 P/L cast in suit / Ready Mix cement concrete M-30 ( 20 ) Pavement

Rate as per S. S. R. 19- 20 ( 25.11 ) Raf , Column, Beam, Pardi, Chajja )


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Differance cost of 40 mm metal 0.570
ADD Differance cost of 20 mm metal 0.220
ADD Differance cost of 12mm metal 0.110
ADD Lead for cement 7.00 0.350
ADD Lead for Sand 1159.315
ADD Lead for 40mm metal 0.570
ADD Lead for 20mm metal 0.220
ADD Lead for 12mm metal 0.110

Item NO 8 BB coba ( Indian Water Proofing )

Rate as per S. S. R. 19- 20 Item No 31.04


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Differance cost of Brick 40.000
ADD Lead for cement 0.55 0.028
ADD Lead for brick 0.080
ADD Lead for sand #REF!

Item NO 8 Water Proofing Bedding for flooring & bath

Rate as per S. S. R. 19- 20 Item No 31.05


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Lead for cement 0.27 0.014
ADD Lead for sand 1159.315

ADD 1% forLift Charges First Floor 1%

Item NO 9 P/L Grit coba 50 mm thick M-15

Rate as per S. S. R. 19- 20 (31.17)


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Differance cost of 20mm metal 0.033
ADD Differance cost of 12mm metal 0.040
ADD Lead for cement 0.32 0.016
ADD Lead for Sand 1159.315
ADD Lead for 20mm metal 0.033
ADD Lead for 12mm metal 0.040

Item NO 9 P/L Grit coba 50 mm thick M-20

Rate as per S. S. R. 19- 20 (31.17)


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Differance cost of 20mm metal 0.030
ADD Differance cost of 12mm metal 0.010
ADD Lead for cement 0.35 0.018
ADD Lead for Sand 1159.315
ADD Lead for 20mm metal 0.030
ADD Lead for 12mm metal 0.010

ADD 1% forLift Charges First Floor 3%

Item NO 9 P/L water proofing 25mm mm

Rate as per S. S. R. 19- 20 (31.05)


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Lead for cement 0.27 0.014
ADD Lead for Sand 1159.315

ADD 1% forLift Charges First Floor 3%

Item NO 10 Providing rubble stone masonary in C. M.

Rate as per S. S. R. 19- 20 ( I. NO. 28.01 )


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.00
ADD Differance cost of stone 1.16
ADD Lead for cement 1.70 0.085
ADD Lead for Sand 0.35
ADD Lead for stone 1.16

Item NO 11 Pro IInd class brick masonary in C. M. ( in Foundation 5820 & Superstructure 6

Rate as per S. S. R. 19- 20 ( I. NO. 27.01, 27.05 )


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Differance cost of bricks 475.000
ADD Lead for cement 1.58 0.079
ADD Lead for Sand 1159.315
ADD Lead for bricks ( 475/1000) 0.475

Item NO 11 Pro IInd class brick masonary in C. M. (HALF BRICK WALL )

Rate as per S. S. R. 19- 20 ( I. NO. 27.06 )


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Differance cost of bricks 57.000
ADD Lead for cement 0.225 0.011
ADD Lead for Sand 1159.315
ADD Lead for bricks ( 57/1000 ) 0.057

Item NO 11 Pro IInd class brick masonary in C. M. (Piller )

Rate as per S. S. R. 19- 20 ( I. NO. 27.10 )


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Differance cost of bricks 475.000
ADD Lead for cement 2.60 0.130
ADD Lead for Sand 1159.315
ADD Lead for bricks ( 475/1000 ) 0.475

Item NO 12 Poviding internal cement plaster 6 mm ( C.M 1:4 0.054 )sand 0.0076 ( C.M 1:3
sand 0.0076

Rate as per S. S. R. 19- 20 ( I. NO. 32.01 )


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.0000
ADD Lead for cement 0.054 0.0027
ADD Lead for Sand 447.0000

ADD 1% forLift Charges First Floor 1%

Item NO 12 Poviding internal cement plaster 12 mm ( C.M 1:5 0.09 )sand 0.015 ( C.M 1:3 0.
0.015

Rate as per S. S. R. 19- 20 ( I. NO. 32.03 )


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.0000
ADD Lead for cement 0.09 0.0045
ADD Lead for Sand 447.0000

ADD 1% forLift Charges First Floor 1%


Poviding internal cement plaster 20 mm ( C.M 1:5 0.14 )sand 0.025 ( C.M 1:4
Item NO 13 sand 0.025

Rate as per S. S. R. 19- 20 ( I. NO. 32.06 )


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Lead for cement 0.14 0.0070
ADD Lead for Sand 1159.315

Item NO 14 Poviding sand faced plaster externally

Rate as per S. S. R. 19- 20 ( I. NO. 32.11 )


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Lead for cement 0.25 0.0125
ADD Lead for Sand 1159.315

ADD 1% forLift Charges First Floor 1%

Item NO 14 Poviding Flush Grooved pointing C. M. 1; 3

Rate as per S. S. R. 19- 20 ( I. NO. 32.17 )


ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Lead for cement 0.03 0.0015
ADD Lead for Sand 1159.315

ADD 1% forLift Charges First Floor 1%

Item NO 15 Poviding & laing Vitrified MAt Finish for flooring


Rate as per S. S. R. 19- 20 ( I. NO. 33.42 )
ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Lead for cement 0.22 0.0110
ADD Lead for Sand 1159.315
ADD Lead for flooring 1.000
Item NO 16 Poviding & laing telephone black granite
Rate as per S. S. R. 19- 20 ( I. NO. 33.68 )
ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Lead for cement 0.185 0.0093
ADD Lead for Sand 1159.315
ADD Lead for flooring 1.000

ADD 1% forLift Charges First Floor 1%

Item NO 17 Poviding & laing Polished Kota flooring


Rate as per S. S. R. 19- 20 ( I. NO. 33.06 )
ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Lead for cement 0.2 0.0100
ADD Lead for Sand 1159.315
ADD Lead for flooring 1.000

Item NO 18 Poviding & laing Polished Kota Tread & Risers


Rate as per S. S. R. 19- 20 ( I. NO. 33.18 )
ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Lead for cement 0.18 0.0090
ADD Lead for Sand 1159.315
ADD Lead for flooring 1.000

1%

Item NO 19 Poviding & laing Ceramic tiles flooring


Rate as per S. S. R. 19- 20 ( I. NO. 33.24 )
ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Lead for cement 0.20 0.0100
ADD Lead for Sand 1159.315
ADD Lead for flooring 1.000

ADD 1% forLift Charges First Floor 1%

Item NO 19 Poviding & laing Ceramic tiles Dado


Rate as per S. S. R. 19- 20 ( I. NO. 33.25 )
ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Lead for cement 0.21 0.0105
ADD Lead for Sand 1159.315
ADD Lead for flooring 1.000

ADD 1% forLift Charges First Floor 1%

Item NO 19 Poviding & laing R.S.S Flooring


Rate as per S. S. R. 19- 20 ( I. NO. 33.01 )
ADD 4% for Muncipal Area 4%
ADD Differance cost of Sand 447.000
ADD Lead for cement 0.135 0.0068
ADD Lead for Sand 1159.315
ADD Lead for flooring 1.000

Item NO 19 Paving Block 60mm RS 735, 80mm Rs ( Sand bed 25mm to 30mm )
Rate as per S. S. R. 19- 20 ( I. NO. 33.53 )
ADD 4% for Muncipal Area 4%
ADD Differance cost of Crushed Sand 0.025
ADD Lead for Crushed Sand 0.025
ADD Lead for flooring 1.000
019 - 2020

408.00 Sqm
408.00 16.32
Total 424.32 Sqm
0.00 0.00
Total 424.32

68103.00 Sqm
181.79 181.79
0.00 0.00
Total 68284.79 Sqm
rs soil

440.00 Cum
440.00 17.60
100.00 100.00
181.79 181.79
Total 739.39 Cum

1050.00 Cum
1050.00 42.00
191.00 28.65
405.00 405.00
295.67 44.35
361.72 361.72
Total 1931.72 Cum

317.00 Cum
405.00 93.15
283.35 65.17
Total 475.32 Cum

ete M-10

4766.00 Cum
0.00 0.00
4766.00 190.64
447.00 199809.00
227.00 158.90
235.00 56.40
0.00 0.00
1159.31 #REF!
283.35 198.34
295.67 70.96
Total #REF! Cum
4766.00 47.66
Total #REF!

ete M-15

5179.00
5179.00 207.16
447.00 199809.00
227.00 127.12
235.00 51.70
225.00 24.75
0.00 0.00
1159.31 #REF!
283.35 158.68
295.67 65.05
295.67 32.52
Total #REF! Cum

cement concrete M-20 raf

Pardi, Chajja ) 5704.00 Cum


0.00 0.00
5704.00 228.16
447.00 199809.00
235.00 133.95
225.00 63.00
0.00 0.00
1159.31 492.71
295.67 168.53
295.67 82.79
Total 206682.14 Cum

30 ( 20 ) Pavement

Pardi, Chajja ) 5597.00 Cum


5597.00 223.88
447.00 199809.00
227.00 129.39
235.00 51.70
225.00 24.75
0.00 0.00
1159.31 1344010.77
283.35 161.51
295.67 65.05
295.67 32.52
Total 1550105.57 Cum

937.00
937.00 37.48 Sqm
447.00 199809.00
-1.00 -40.00
0.00 0.00
542.60 43.41 ok
1159.31 #REF!
Total #REF! sqm

& bath

374.00
374.00 14.96 Sqm
447.00 199809.00
0.00 0.00
1159.31 1344010.77
Total 1544208.73 sqm
14.96 0.15
Total 1544208.88

345.00
345.00 13.80 sqm
447.00 199809.00
235.00 7.76
225.00 9.00
0.00 0.00
1159.31 1344010.77
295.67 9.76
295.67 11.83
Total 1544216.92 sqm

504.00
504.00 20.16 sqm
447.00 199809.00
235.00 7.05
225.00 2.25
0.00 0.00
1159.31 1344010.77
295.67 8.87
295.67 2.96
Total 1544365.06 sqm
20.16 0.61
Total 1544365.67

345.00
345.00 13.80 sqm
447.00 199809.00
0.00 0.00
1159.31 1344010.77
Total 1544178.57 sqm
13.80 0.42
Total 1544178.99

C. M.

4043.00 Cum
4043.00 161.72
447.00 199809.00
405.00 469.80 1%
0.00 0.00
1159.31 405.76
361.72 419.60
Total 205308.88 Cum

tion 5820 & Superstructure 6004 )


2.328
05 ) 5820.00 Cum
5820.00 232.80
447.00 199809.00
-1.00 -475.00
0.00 0.00
1159.31 1344010.77
542.60 257.73
Total 1549655.30 Cum

M. (HALF BRICK WALL )

815.00 Sqm
815.00 32.60
447.00 199809.00
-1.00 -57.00
0.00 0.00
1159.31 1344010.77
542.60 30.93
Total 1544641.30 Sqm

in C. M. (Piller )

6374.00 Cum
6374.00 254.96
447.00 199809.00
-1.00 -475.00
0.00 0.00
1159.31 1344010.77
542.60 257.73
Total 1550231.46 Cum

054 )sand 0.0076 ( C.M 1:3 0..07 )

168.00 Sqm
168.00 6.72
447.00 199809.00
0.00 0.00
1159.31 518213.71
Total 718197.43 Sqm
6.72 0.07
Total 718197.50

0.09 )sand 0.015 ( C.M 1:3 0.14 )sand

228.00 Sqm
228.00 9.12
447.00 199809.00
0.00 0.00
1159.31 518213.71
Total 718259.83 Sqm
9.12 0.10
Total 718259.93
15442.21
5 0.14 )sand 0.025 ( C.M 1:4 0.17 )

386.00 Sqm
386.00 15.44
447.00 199809.00
0.00 0.00
1159.31 1344010.77
Total 1544221.21 Sqm

nally

679.00 Sqm
679.00 27.16
447.00 199809.00
0.00 0.00
1159.31 1344010.77
Total 1544525.93 Sqm
679.00 6.79
Total 1544532.72

M. 1; 3

149.00 Sqm
149.00 5.96
447.00 199809.00
0.00 0.00
1159.31 1344010.77
Total 1543974.73 Sqm
5.96 0.06
Total 1543974.79

flooring
1412.00 Sqm
1412.00 56.48
447.00 199809.00
0.00 0.00
1159.31 1344010.77
0.00 0.00
Total 1545288.25 Sqm

anite
3933.00 Sqm
3933.00 157.32
447.00 199809.00
0.00 0.00
1159.31 1344010.77
0.00 0.00
Total 1547910.09 Sqm
3933.00 39.33
Total 1547949.42

ed Kota flooring
1087.00 Sqm
1087.00 43.48
447.00 199809.00
0.00 0.00
1159.31 1344010.77
0.00 0.00
Total 1544950.25 Sqm

Kota Tread & Risers


1316.00 Sqm
1316.00 52.64 2%
447.00 199809.00
0.00 0.00
1159.31 1344010.77
0.00 0.00
Total 1545188.41 Sqm
1316.00 13.16
Total 1545201.57

ring
1050.00 Sqm
1050.00 42.00
447.00 199809.00
0.00 0.00
1159.31 1344010.77
0.00 0.00
Total 1544911.77 Sqm
42.00 0.42
Total 1544912.19

do
1108.00 Sqm
1108.00 44.32
447.00 199809.00
0.00 0.00
1159.31 1344010.77
0.00 0.00
Total 1544972.09 Sqm
44.32 0.45
Total 1544972.54

615.00 Sqm
615.00 24.60
447.00 199809.00
0.00 0.00
1159.31 1344010.77
0.00 0.00
Total 1544459.37 Sqm

bed 25mm to 30mm )


735.00 Sqm
735.00 29.40
447.00 11.18
0.00 0.00
0.00 0.00
Total 775.58 Sqm
LEAD STATEMENT
Total
MAterial Sourse lead in Lead Pay Load Unit Net Lead
Sr. Charges Factor Charges
No Km
WITH MACHINE LOADING
1 Soling Gad Quarry 12.00 1700.09 4.70 Cum 361.72

2 Below 40 mm metal Gad Quarry 12.00 1700.09 5.75 Cum 295.67

3 Above 40 mm metal Gad Quarry 12.00 1700.09 6.00 Cum 283.35

4 Sand Sina river 100.00 6666.06 5.75 Cum 1159.31

5 Crushed Sand Gad Quarry 0.00 0.00 5.75 Cum 0.00

6 Murum Gairan 3.00 1090.71 6.00 Cum 181.79

7 Timber Gad Quarry 2.00 1015.88 5.75 Cum 176.67

WITH MANUAL LOADING

1 Cement / Steel Osmanabad 2.00 0.00 10.00 MT. 0.00

2 Brick Upala 9.00 1684.77 3.105 1000 Nos 542.60

3 Fly Ash Brick Parali 0.00 0.00 3.105 1000 Nos 0.00

4 Flooring Osmanabad 2.00 0.00 100.00 Sqm 0.00

5 Pipe MIDG 5.00 0.00 87.50 Rgm 0.00


Osmanabad

6 Asphalt Ex - refinary 440.00 110.00 8.00 Cum 3630.00


Mumbai
MAterial at site Hence Lead 0

Add for heating & decanting bulk


bitumen is Rs. 110.00/MT
MATERIAL STATEMENT ( S.S.R. 2019 - 2020)

S. E. Sanctioned
Rate Void L. No S. S. R. 2019- Rate Raferance As Per SSR 2019 - Remark
ITEM Diffrance
3754 Dt.01 / 2020 Rate 2020
07 / 2019
Sr. No
1 Rubble 878.00 473.00 405.00 Item Sr. NO. 15 Pg.528
1 60mm Metal 878.00 800.00 78.00 Item Sr. NO.35 Pg.530
2 40mm Metal 1027.00 800.00 227.00 Item Sr. NO. 52 Pg. 530
40mm Metal 1027.00 700.00 327.00 Item Sr. NO. 16 Pg. 528 Road
3 20mm Metal 1035.00 800.00 235.00 Item Sr. NO. 18 Pg. 529
4 10/12mm Metal 1025.00 800.00 225.00 Item Sr. NO. 19/20 Pg. 529
5 6 mm Metal 991.00 800.00 191.00 Item Sr. NO. 21 Pg. 529
6 Crushed Sand 1100.00 1350.00 -250.00 Item Sr. NO. 5/6 Pg. 529
7 NaturalSand 2600.00 2153.00 447.00 Item Sr. NO. 13 A Pg. 528 0
8 Hard Murum 335.00 235.00 100.00 Item Sr. NO. 24 Pg. 529
9 Stone Dust 933.00 675.00 258.00 Item Sr. NO. 22 Pg. 475
10 Brick 5.00 6.00 -1.00 Item Sr. NO. 14 Pg. 528 No
-
Sample Rate Analises SSR 2018 - 2019 ROAD

Item NO 1 Prov. 80 mm soling

Rate as per S. S. R. 18- 19 ( I. NO. 21.40 ) 699.00


ADD Differance cost of metal
Metal 40 mm 1.00 #REF! #REF!
ADD Lead for Metal 1.00 283.35 283.35
Total #REF! Cum

Item NO 2 Supplying hard murum

Rate as per S. S. R. 18- 19 ( I. NO.2.29 a ) 294.00


ADD Differance cost of murum 4% 294.00 11.76
Murum 1.00 #REF! #REF!
ADD Lead for murum 1.00 181.79 181.79
Total #REF! Cum

Item NO 2 Spreading hard murum

Rate as per S. S. R. 18- 19 ( I. NO.2.30 ) 57.00

Item NO 1 R. C. C. Pipe

Rate as per S. S. R. 18- 19 ( I. NO. 11.09 ) 2165.00


ADD Lead for Pipe 1.00 0.00 0.00
Total 2165.00 Cum

P/L Spreading and compacting stone aggegates of specific to water bond


Item NO 1
macadam ( Grading I )

Rate as per S. S. R. 18- 19 ( I. NO. 3.18 ) 1429.00


ADD 4% for Muncipal Area 4% 0.00 0.00

ADD Differance cost of metal & murum


Metal 40 mm ( 1275 - 800 = 475 ) 1.00 50.00 50.00
Murum mm ( 480 - 222 = 258) 0.23 #REF! #REF!
ADD Lead for Metal 1.00 283.35 283.35
ADD Lead for murum 0.23 181.79 41.81
Total #REF! Cum

P/L Spreading and compacting stone aggegates of specific to water bond


Item NO 1
macadam ( Grading II )

Rate as per S. S. R. 18- 19 ( I. NO. 3.20 ) 1572.00


ADD 4% for Muncipal Area 4% 1572.00 62.88
ADD Differance cost of metal & murum
Metal 40 mm ( 1275 - 800 = 475 ) 1.00 #REF! #REF!
Murum mm ( 480 - 222 = 258) 0.23 #REF! #REF!
ADD Lead for Metal 1.00 283.35 283.35
ADD Lead for murum 0.23 181.79 41.81
Total #REF! Cum

Item NO 2 Providing and constucting 75 mm MPM

Rate as per S. S. R. 18- 19 ( I. NO. 3.35 ) 177.00


ADD 4% for Muncipal Area 4% 0.00 0.00
ADD Differance cost of metal & murum
Metal 40 mm Hand broken 70%
( 0.09 X 70 % ) 0.063 #REF! #REF!
Metal Crusher broken 30% )
( 0.09 X 30 % ) 0.027 #REF! #REF!
Metal 12 mm Crusher broken 0.018 #REF! #REF!
ADDLead for metal & murum
Metal 40 mm Hand broken 70% 0.063 283.35 17.85
Metal Crusher broken 30% ) 0.027 295.67 7.98
Metal 12 mm Crusher broken 0.018 295.67 5.32
ADDDifferance cost of ASphalt Dt 1/1/2019 0.0020 2950.00 5.90
ADD Lead forASphalt 0.0020 3630.00 7.26
Total #REF! Sqm

Item NO 2 Providing and constucting 75 mm MPM

Rate as per S. S. R. 18- 19 ( I. NO. 3.35a ) 177.00


ADD 4% for Muncipal Area 4% 0.00 0.00
ADD Differance cost of metal & murum
Metal 40 mm Hand broken 70%
( 0.09 X 70 % ) 0.063 #REF! #REF!
Metal Crusher broken 30% )
( 0.09 X 30 % ) 0.027 #REF! #REF!
Metal 12 mm Crusher broken 0.018 #REF! #REF!
ADDLead for metal & murum
Metal 40 mm Hand broken 70% 0.063 0.00 0.00
Metal Crusher broken 30% ) 0.027 0.00 0.00
Metal 12 mm Crusher broken 0.018 0.00 0.00
ADDDifferance cost of ASphalt Dt 1/1/2019 0.0023 2950.00 6.79
ADD Lead forASphalt 0.0023 0.00 0.00
Total #REF! Sqm

Rate as per S. S. R. 18- 19 ( I. NO. 3.37 a ) 134.00


ADD 4% for Muncipal Area 4% 134.00 5.36
ADD Differance cost of metal
Metal 40 mm Hand broken 70%
( 0.06 X 70 % ) (1275 - 700 = 575 ) 0.042 #REF! #REF!
Metal Crusher broken 30% )
( 0.06 X 30 % ) ( 1436 - 800 = 636 ) 0.018 #REF! #REF!
Metal 12 mm Crusher broken 0.018 #REF! #REF!
ADDLead for metal & murum
Metal 40 mm Hand broken 70% 0.042 283.35 11.90
Metal 12/10 mm Crusher broken 30% ) 0.018 295.67 5.32
Metal 12 mm Crusher broken 0.018 295.67 5.32
ADD Lead for Asphalt 0.00175 3630.00 6.35
ADDDifferance cost of ASphalt Dt 1/1/2019 0.00175 2950.00 5.16
Total #REF! Sqm

Item NO 4 Providing and Applying tack coat

Rate as per S. S. R. 18- 19 ( I. NO. 3.31 ) 11.00


ADD 4% for Muncipal Area 4% 0.00 0.00
ADD Lead for Asphalt 0.00030 3630.00 1.09
ADDDifferance cost of ASphalt Dt 1/1/2019 0.00030 2950.00 0.89
Total 12.98 Sqm

Item NO 5 Providing and Laying OGC 20 mm

Rate as per S. S. R. 18- 19 ( I. NO. 4.12 ) 112.00


ADD 4% for Muncipal Area 4% 0.00 0.00
ADD Differance cost of metal
Metal 20 mm ( 1450 - 800 =650 ) 0.018 #REF! #REF!
Metal 12 mm Crusher broken ( 1436 - 800 = 636 ) 0.009 #REF! #REF!
ADDLead for metal
Metal 20 mm ( 800 - 750 = 50 ) 0.018 295.67 5.32
Metal 12 mm Crusher broken 0.009 295.67 2.66
ADD Lead for Asphalt 92% 0.00134 3630.00 4.86
Deduc Costr Asphalt 8% 0.00012 -28040.00 -3.36
ADD Cost Waste plastic 8% 0.00012 30000.00 3.60
ADDDifferance cost of ASphalt Dt 1/1/2019 0.00134 2950.00 3.95
Total #REF! Sqm

Item NO 5 Providing and Laying BM


Rate as per S. S. R. 18- 19 ( I. NO. 4.12 ) 4598.00
ADD 4% for Muncipal Area 4% 0.00 0.00
ADD Differance cost of metal
Metal 20 mm ( 1450 - 800 =650 ) 0.805 #REF! #REF!
Metal 12 mm Crusher broken ( 1436 - 800 = 636 ) 0.209 #REF! #REF!
Metal 6 mm Crusher broken ( 1436 - 800 = 636 ) 0.366 #REF! #REF!
ADDLead for metal
Metal 20 mm ( 800 - 750 = 50 ) 1.380 295.67 408.02
ADD Lead for Asphalt 92% 0.061 3630.00 221.43
Deduc Costr Asphalt 8% 0.005 -28040.00 -140.20
ADD Cost Waste plastic 8% 0.005 30000.00 150.00
ADDDifferance cost of ASphalt Dt 1/1/2019 0.061 2950.00 179.95
Total #REF! Sqm

Item NO 5 Providing and Laying OGC 20 mm

Rate as per S. S. R. 18- 19 ( I. NO. 4.12 ) 112.00


ADD 4% for Muncipal Area 4% 0.00 0.00
ADD Differance cost of metal
Metal 20 mm ( 1450 - 800 =650 ) 0.018 #REF! #REF!
Metal 12 mm Crusher broken ( 1436 - 800 = 636 ) 0.009 #REF! #REF!
Metal 6 mm Crusher broken ( 1164- 800 = 364 ) 0.009 #REF! #REF!
ADDLead for metal
Metal 20 mm ( 800 - 750 = 50 ) 0.018 295.67 5.32
Metal 12 mm Crusher broken 0.009 295.67 2.66
Metal 6 mm Crusher broken 0.00900 295.67 2.66
ADD Lead for Asphalt tack coat 0.00244 3630.00 8.86
ADDDifferance cost of ASphalt Dt 1/1/2019 0.00244 2950.00 7.20
Total #REF! Sqm

Item NO 5 Providing and Laying Liquied seal coat


Rate as per S. S. R. 18- 19 ( I. NO. 4.01 ) 40.00
ADD 4% for Muncipal Area 4% 0.00 0.00
ADD Differance cost of metal
Metal 6 mm Crusher broken ( 1164- 800 = 364 ) 0.009 #REF! #REF!
ADDLead for metal
Metal 6 mm Crusher broken 0.00900 295.67 2.66
ADD Lead for Asphalt tack coat 0.00098 3630.00 3.56
ADDDifferance cost of ASphalt Dt 1/1/2019 0.00098 2950.00 2.89
Total #REF! Sqm
ITEM NO 3 1 186.00
1 57.44
1 85.88
1 18.00
1 48.46
1 5.65
1 14.40

ITEM NO 4 1 186.00
1 57.44
1 85.88
1 18.00
1 48.46
1 5.65
1 14.40

ITEM NO 5 1 186.00
1 57.44
1 85.88
1 18.00
1 48.46
1 5.65
1 14.40

ITEM NO 6 1 186.00
1 57.44

1 85.88
1 18.00
1 48.46
1 5.65
1 14.40

ITEM NO 7 1 186.00
1 57.44
1 85.88
1 18.00
1 48.46
1 5.65
1 14.40

ITEM NO 8 1 186.00
1 57.44
1 85.88
1 18.00
1 48.46
1 5.65
1 14.40

ITEM NO 9 2 186.00
2 57.44
2 85.88
2 18.00
2 48.46
2 5.65
2 14.40

ITEM NO 10 2 186.00
2 57.44
2 85.88
2 18.00
2 48.46
2 5.65
2 14.40

ITEM NO 11 2 186.00
2 57.44
2 85.88
2 18.00
2 48.46
2 5.65
2 14.40

ITEM NO 13
3 252.65

4 116.98

5 1559.37

9 199.64
4.05 0.15 113.00
4.05 0.15 34.90
4.05 0.15 52.18
4.05 0.15 10.94
4.05 0.15 29.44
4.05 0.15 3.44
4.05 0.15 8.75
Total 252.65 Cum 1870.39 472555.00

3.75 0.075 52.32


3.75 0.075 16.16
3.75 0.075 24.16
3.75 0.075 5.07
3.75 0.075 13.63
3.75 0.075 1.59
3.75 0.075 4.05
Total 116.98 Cum 2036.39 238217.00

3.75 697.50
3.75 215.40
3.75 322.05
3.75 67.50
3.75 181.73
3.75 21.19
3.75 54.00

Total 1559.37 Sqm 241.61 376760.00

3.75 697.50
3.75 215.40

3.75 322.05
3.75 67.50
3.75 181.73
3.75 21.19
3.75 54.00
Total 1559.37 Sqm 11.58 18058.00

3.75 697.50
3.75 215.40
3.75 322.05
3.75 67.50
3.75 181.73
3.75 21.19
3.75 54.00
Total 1559.37 Sqm 119.88 186938.00

3.75 697.50
3.75 215.40
3.75 322.05
3.75 67.50
3.75 181.73
3.75 21.19
3.75 54.00
Total 1559.37 Sqm 49.45 77111.00

0.80 0.30 89.28


0.80 0.30 27.58
0.80 0.30 41.23
0.80 0.30 8.64
0.80 0.30 23.27
0.80 0.30 2.72
0.80 0.30 6.92
Total 199.64 Cum 563.79 112556.00

0.80 0.30 89.28


0.80 0.30 27.58
0.80 0.30 41.23
0.80 0.30 8.64
0.80 0.30 23.27
0.80 0.30 2.72
0.80 0.30 6.92
Total 199.64 Cum 57.00 11380.00

0.80 297.60
0.80 91.91
0.80 137.41
0.80 28.80
0.80 77.54
0.80 9.04
0.80 23.04
Total 665.34 Cum 16.00 10646.00

284.66 141.34 40234.00

103631
1648086.00
1.00 252.65 0.23 58.11

1.00 116.98 0.23 26.91

0.06 98.25 0.00 0.00

0.00 0.00 1.00 199.64


467.88 284.66
ROYALTY STATEMENT
Material for wich Rate of
Sr. No Item NO. QTy
RATE QTY Royalty
1 Soling 13.36 1.000 13.36 141.34
2 12.01 1.000 12.01 141.34
3 M - 10 10.96 0.470 5.16 141.34
4 7.59 0.470 3.57 141.34
5 B. B. Masonary 12.00 0.320 3.84 141.34
6 4.78 0.320 1.53 141.34
7 20 mm plaster 98.87 0.025 2.48 141.34
8 71.20 0.025 1.78 141.34
9 Sand faced plaster 43.52 0.033 1.44 141.34
10 46.10 0.033 1.53 141.34
11 Polished kotta flooring 80.06 0.022 1.77 141.34
12 80.06 0.022 1.77 141.34
13 Ceramic flooring 3.41 0.017 0.06 141.34
14 Ceramic dado 12.76 0.017 0.22 141.34
15 M - 20 0.78 0.400 0.32 141.34

Sr. No QTy RATE

1 2.00 111.00
2 3.80 2311.00
3 22.17 4889.00
4 30.81 112.00
5 74.95 1094.00
6 84.44 1064.00
7 14.67 63.00
8 164.51 61.70
9 192.81 35.40
10 4.64 3737.06
11 10.00 132.00
12 3.00 829.00
13 2.00 1312.00
14 23.10 1750.00
15 1.00 10000.00
16 3.00 3800.00
17 2.00 3100.00
18 3.00 14300.00
19 27.69 5304.00
20 4.38 3320.00
21 1.00 82223.00
22 1.00 100441.00
23 2.00 174993.00
24 3.75 6350.00
25 1.29 20800.00
26 1.00 65247.00
27 4.50 22933.00
28 10.94 11397.00
29 3.80 21415.00
30 3.24 4864.00
31 3.00 540.00
32 1.00 4165.00
33 3.00 417.00
34 5.00 446.00
35 5.00 608.00
36 10.00 194.00
37 10.00 221.00
38 10.00 317.00
39 12.00 408.00
40 2000.00 10.00
41 1.00 5588.00
42 1.00 10511.00
43 1.00 11263.00
44 16.74 76.00
45 1.00 1000.00
46 0.05 141.34
47 1.00 1400.00
48 1.00 3000.00
608293.50
49 1.00 10471.10
50 4.00 499.66
51 2.00 687.69
52 1.00 7520.91
53 240.00 399.19
54 1.00 4217.53
55 2.00 8403.89
56 170.21 141.34
57 6.00 600.00
Total

total
14%
1%
1%
12%
Net Total
Amount

1889.00
1698.00
730.00
505.00
543.00
217.00
351.00
252.00
204.00
217.00
251.00
251.00
9.00
32.00
46.00
7195.00

Amount

222.00
8782.00
108390.00
3451.00
81996.00
89845.00
925.00
10151.00
6826.00
17340.00
1320.00
2487.00
2624.00
40425.00
10000.00
11400.00
6200.00
42900.00
146868.00
14542.00
82223.00
100441.00
349986.00
23813.00
26832.00
65247.00
103199.00
124684.00
81377.00
15760.00
1620.00
4165.00
1251.00
2230.00
3040.00
1940.00
2210.00
3170.00
4896.00
20000.00
5588.00
10511.00
11263.00
1273.00
1000.00
8.00
1400.00
3000.00
1658821.00
10472.00
1999.00
1376.00
7521.00
95806.00
4218.00
16808.00
24058.00
3600.00
1658821.00
47000
1705821.00
237109
18764
17058
204699
2183450.88

Вам также может понравиться