Вы находитесь на странице: 1из 22

ANALYSIS OF RATES .

(CSR-2015)
* Earth work in excavation of foundation in hard soil within initial lead of 50m and 1.5m initial lift including rough
dressing and leveling the bed.

Man Mulia 21.5 nos @ Rs. 213.50 / day Rs 4590.25


Female Mulia 21.5 nos @ Rs. 213.50 / day Rs 4590.25
Total Rs.= 9180.50
Add 2% Sundries and T&P etc Rs.= 183.61
Total Rs.= 9364.11
Add 20% Extra for foundation Rs.= 1872.82
Total Rs.= 11236.93 / %Cum
* Dismentaling and removing the concrete flooring and stacking of useful materials for reuse and removing the
debres within 50m lead
Data = 9.30 SQM
Man Mulia 0.75 nos @ Rs. 213.50 / day Rs 160.13
Woman Mulia 1.25 nos @ Rs. 213.50 / day Rs 266.88
Total Rs.= 427.00
Add 2% T&P 8.54
Total Rs.= 435.54 / 9.30 Sqm
OR Say Rs 46.83 / Sqm
* Earth work in stony earth or graveled mixed with stone and boulder not exceeding 0.014 cum within 50m initial lead
and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to7cm and laying in layers not
exceeding 0.3m in depth and direction of the Dept.

Man Mulia 33.53 nos @ Rs. 213.50 / day Rs 7158.66


Female Mulia 33.53 nos @ Rs. 213.50 / day Rs 7158.66
Total Rs. 14317.31
Add 2% Sundries and T&P etc Rs. 286.35
Total Rs. 14603.66
Add 20% Extra for foundation Rs. 2920.73
Total Rs. 17524.39 / %Cum
*
Filling in foundation and plinth with sand watered and rammed including cost,carriage and royality etc. Complete.
Cost of sand 1 nos @ Rs. 56.00 /Cum Rs. 56.00
Female Mulia 0.1236 nos @ Rs. 213.50 /day Rs. 26.39
Add 2% Sundries and T&P Labour only Rs. 0.49
Add carriage and royality 1.00 Cum @ Rs. 194.90 /Cum Rs. 194.90
Total Rs. 277.78 /Cum
* Cement concrete in (1:4:8) with 4cm size HBG meteal
including cost,carriage and royality etc. Complete.
HBG Metal 0.96 Cum @ Rs. 645.00 /Cum Rs. 619.20
Sand 0.48 Cum @ Rs. 59.00 /Cum Rs. 28.32
Cement
1.72 Qtl @ Rs. 640.00 /Qtl Rs. 1100.80
Masson 2nd class 0.18 nos @ Rs. 253.50 /day Rs. 45.63
Man Mulia 2.5 nos @ Rs. 213.50 /day Rs. 533.75
Female Mulia 1.4 nos @ Rs. 213.50 /day Rs. 298.90
Add carriage and royality
HBG Metal 0.96 Cum @ Rs. 294.90 /Cum Rs. 283.10
Sand 0.48 Cum @ Rs. 194.90 /Cum Rs. 93.55
Cement
1.72 Qtl @ Rs. 16.90 /Qtl Rs. 29.07
Total Rs. 3032.32 /Cum
Cement concrete in (1:3:6) with 4cm size HBG meteal
including cost,carriage and royality etc. Complete.
HBG Metal 0.96 Cum @ Rs. 645.00 /Cum Rs. 619.20
Sand 0.48 Cum @ Rs. 59.00 /Cum Rs. 28.32
Cement
2.29 Qtl @ Rs. 640.00 /Qtl Rs. 1465.60
Masson 2nd class 0.18 nos @ Rs. 253.50 /day Rs. 45.63
Man Mulia 2.5 nos @ Rs. 213.50 /day Rs. 533.75
Female Mulia 1.4 nos @ Rs. 213.50 /day Rs. 298.90
Add carriage and royality
HBG Metal 0.96 Cum @ Rs. 294.90 /Cum Rs. 283.10
Sand 0.48 Cum @ Rs. 194.90 /Cum Rs. 93.55
Cement
2.29 Qtl @ Rs. 16.90 /Qtl Rs. 38.70
Total Rs. 3406.76 /Cum

*
R.R Masonary in CM(1:6) in foundation and plinth including cost,carriage and royality etc. Complete.
Stone 1.00 Cum @ Rs. 230.00 /Cum Rs. 230.00
Sand 0.34 Cum @ Rs. 59.00 /Cum Rs. 20.06
Cement
0.8151 Qtl @ Rs. 640.00 /Qtl Rs. 521.66
Masson 1st class 0.35 nos @ Rs. 273.50 /day Rs. 95.73
Masson 2nd class 1.41 nos @ Rs. 253.50 /day Rs. 357.44
Man Mulia 3.17 nos @ Rs. 213.50 /day Rs. 676.80
Add carriage and royality
Stone 1.00 Cum @ Rs. 294.90 /Cum Rs. 294.90
Sand 0.34 Cum @ Rs. 194.90 /Cum Rs. 66.27
Cement
0.8151 Qtl @ Rs. 16.90 /Qtl Rs. 13.78
Total Rs. 2276.62 /Cum

* Fly ash Brick masonry (23x11x8cm) in CM(1:6) in foundation and


plinth/super structure including cost,carriage and royality etc. Complete.
Bricks 400.00 nos @ Rs. 4069.00 /1000nos Rs. 1627.60
Sand 0.28 Cum @ Rs. 59.00 /Cum Rs. 16.52
Cement
0.672 Qtl @ Rs. 640.00 /Qtl Rs. 430.08
Masson 1st class 0.35 nos @ Rs. 273.50 /day Rs. 95.73
Masson 2nd class 1.05 nos @ Rs. 253.50 /day Rs. 266.18
Man Mulia 2.96 nos @ Rs. 213.50 /day Rs. 631.96
Add carriage and royality
Bricks 400.00 Cum @ Rs. 505.40 /1000 nos Rs. 202.16
Sand 0.28 Cum @ Rs. 194.90 /Cum Rs. 54.57
Cement
0.672 Qtl @ Rs. 16.90 /Qtl Rs. 11.36
Total Rs. 3336.15 /Cum
Add 20% extra for for super structure Rs. 667.23
Total Rs. 4003.38 /Cum
Add extra for first floor 15% (Labour only) Rs. 140.25
Total Rs. 4143.63 /Cum
* C.B Brick masonry (23x11x8cm) in CM(1:6) in foundation and
plinth/super structure including cost,carriage and royality etc. Complete.
Bricks 400.00 nos @ Rs. 3352.00 /1000nos Rs. 1340.80
Sand 0.28 Cum @ Rs. 59.00 /Cum Rs. 16.52
Cement
0.672 Qtl @ Rs. 640.00 /Qtl Rs. 430.08
Masson 1st class 0.35 nos @ Rs. 273.50 /day Rs. 95.73
Masson 2nd class 1.05 nos @ Rs. 253.50 /day Rs. 266.18
Man Mulia 2.96 nos @ Rs. 213.50 /day Rs. 631.96
Add carriage and royality
Bricks 400.00 Cum @ Rs. 505.40 /1000 nos Rs. 202.16
Sand 0.28 Cum @ Rs. 194.90 /Cum Rs. 54.57
Cement
0.672 Qtl @ Rs. 16.90 /Qtl Rs. 11.36
Total Rs. 3049.35 /Cum
Add 20% extra for for super structure Rs. 609.87
Total Rs. 3659.22 /Cum
Add extra for first floor 15% (Labour only) Rs. 140.25
Total Rs. 3799.47 /Cum
*
Cement concrete in (1:2:4) with 20mm size CBHG chips including cost,carriage and royality etc. Complete.
CHBG chips 0.90 Cum @ Rs. 1147.00 /Cum Rs. 1032.30
Sand 0.45 Cum @ Rs. 59.00 /Cum Rs. 26.55
Cement
3.23 Qtl @ Rs. 640.00 /Qtl Rs. 2067.20
Masson 2nd class 0.68 nos @ Rs. 253.50 /day Rs. 172.38
Man Mulia 4.60 nos @ Rs. 213.50 /day Rs. 982.10
Add carriage and royality
HBG Metal 0.90 Cum @ Rs. 294.90 /Cum Rs. 265.41
Sand 0.45 Cum @ Rs. 194.90 /Cum Rs. 87.71
Cement
3.23 Qtl @ Rs. 16.90 /Qtl Rs. 54.59
Total Rs. 4688.23 /Cum
Add extra for first floor 15% (Labour only) Rs. 162.48
Total Rs. 4850.71

*
Cement concrete in (1:2:4) with 12mm size CBHG chips including cost,carriage and royality etc. Complete.
CHBG chips 0.90 Cum @ Rs. 1185.00 /Cum Rs. 1066.50
Sand 0.45 Cum @ Rs. 59.00 /Cum Rs. 26.55
Cement
3.23 Qtl @ Rs. 640.00 /Qtl Rs. 2067.20
Masson 2nd class 0.68 nos @ Rs. 253.50 /day Rs. 172.38
Man Mulia 4.60 nos @ Rs. 213.50 /day Rs. 982.10
Add carriage and royality
HBG Metal 0.90 Cum @ Rs. 294.90 /Cum Rs. 265.41
Sand 0.45 Cum @ Rs. 194.90 /Cum Rs. 87.71
Cement
3.23 Qtl @ Rs. 16.90 /Qtl Rs. 54.59
Total Rs. 4722.43 /Cum
Add extra for first floor 15% (Labour only) Rs. 162.48
Total Rs. 4884.91

* Cement concrete in (1:1.5:3) with 12mm size CBHG chips including cost,carriage and royality etc. Complete.

CHBG chips 0.90 Cum @ Rs. 1147.00 /Cum Rs. 1032.30


Sand 0.45 Cum @ Rs. 59.00 /Cum Rs. 26.55
Cement
4.29 Qtl @ Rs. 640.00 /Qtl Rs. 2745.60
Masson 2nd class 0.68 nos @ Rs. 253.50 /day Rs. 172.38
Man Mulia 4.60 nos @ Rs. 213.50 /day Rs. 982.10
Add carriage and royality
HBG Metal 0.90 Cum @ Rs. 294.90 /Cum Rs. 265.41
Sand 0.45 Cum @ Rs. 194.90 /Cum Rs. 87.71
Cement
4.29 Qtl @ Rs. 16.90 /Qtl Rs. 72.50
Total Rs. 5384.55 /Cum
Add extra for first floor 15% (Labour only) Rs. 162.48
Total Rs. 5547.03

* RCC work of M20 grade with 20mm and down grade black hard granaite (Crusher Broken) stone chips including
hosting and laying and cost,carriage and royality etc. Complete.

Data for 15 Cum


20mm size chips 8.10 Cum @ Rs. 1147.00 /Cum Rs. 9290.70
10mm size chips 5.40 Cum @ Rs. 1254.00 /Cum Rs. 6771.60
Sand 6.75 Cum @ Rs. 59.00 /Cum Rs. 398.25
Cement
52.10 Qtl @ Rs. 640.00 /Qtl Rs. 33344.00
Masson 2nd class 1.50 nos @ Rs. 253.50 /day Rs. 380.25
Mate 0.86 nos @ Rs. 233.50 /day Rs. 200.81
Man Mulia 20.00 nos @ Rs. 213.50 /day Rs. 4270.00
Concrete mixture( cap. 0.4/0.28 cum 6.00 hr @ Rs. 177.00 /hr Rs. 1062.00
Generator 33 KVA 6.00 hr @ Rs. 240.00 /hr Rs. 1440.00
Add carriage and royality
20mm size chips 8.10 Cum @ Rs. 294.90 /Cum Rs. 2388.69
10mm size chips 5.40 Cum @ Rs. 294.90 /Cum Rs. 1592.46
Sand 6.75 Cum @ Rs. 194.90 /Cum Rs. 1315.58
Cement
52.10 Qtl @ Rs. 16.90 /Qtl Rs. 880.49
Total Rs. 63334.83 / 15Cum
OR Say Rs. 4222.32 / Cum
Add extra for first floor 15% (Labour only) Rs. 45.492
Total Rs. 4267.81 / Cum

* Reinforcement for RCC works including cutting,bending,tying and placing in position including cost of the materials
etc. Complete.
Blacksmith special 3 nos @ Rs. 273.50 /day Rs. 820.50
Mate 0.44 nos @ Rs. 233.50 /day Rs. 102.74
Man Mulia 8 nos @ Rs. 213.50 /day Rs. 1708.00
Binding wire 8 kg @ Rs. 78.00 /kg Rs. 624.00
Cost of Reinforcement 1 MT @ Rs. 45000.00 /MT Rs. 45000.00
Rs. 48255.24 /MT
Rs. 4825.52 /Qtl.
OR Say Rs. 48.26 /Kg.
OR Say Rs. 48.00 /Kg.
* Rigid and smooth centering and shuttering for RCC works and dismentaling them after casting including cost of all
materials etc. Complete.
a RCC floor / RCC slab / Chajja /Balcony upto 4.30m height.(Data for 9.00sqm)
Non sal wood scantling 0.112 Cum @ Rs. 19721.00 /Cum Rs. 2208.75
38mm dia. Plank 0.34 Cum @ Rs. 19721.00 /Cum Rs. 6705.14
120mm dia. Ballahs 56.00 Rmt @ Rs. 102.00 /Rmt. Rs. 5712.00
Carriage of wood 1.142 Cum @ Rs. 169.00 /1.25Cum Rs. 154.40
Rs. 14780.29 /10 times
OR Say Rs. 1478.029
Carpenter 2nd class 2.75 nos @ Rs. 253.50 /day Rs. 697.13
Semi-skilled mulia 2.75 nos @ Rs. 233.50 /day Rs. 642.13
Rs. 2817.279 /9 Sqm
OR Say Rs. 313.03 / Sqm

b RCC foundation/plinth bends/footing of column/mass-concrete (Data for 10 sqm)


25mm dia. Plank 0.267 Cum @ Rs. 19721.00 /Cum Rs. 5265.51
80mm dia. Ballahs 12.60 Rmt @ Rs. 50.00 /Rmt. Rs. 630.00
Carriage of wood 0.3284 Cum @ Rs. 169.00 /1.25Cum Rs. 44.40
Rs. 5939.91 /10 times
OR Say Rs. 593.99
Carpenter 2nd class 0.5 nos @ Rs. 253.50 /day Rs. 126.75
Semi-skilled mulia 0.5 nos @ Rs. 233.50 /day Rs. 116.75
Rs. 837.49067 /10 Sqm
OR Say Rs. 83.75 / Sqm
c RCC Beam/Columns/Girden and bresments (Data for4.20 sqm)
38mm thick non-sal plank 0.218 Cum @ Rs. 19721.00 /Cum Rs. 4299.18
120mm dia.sal Ballahs 15.20 Rmt @ Rs. 102.00 /Rmt. Rs. 1550.40
80mm dia.sal Ballahs for bracing 8.00 Rmt @ Rs. 102.00 /Rmt. Rs. 816.00
Carriage of wood 0.456 Cum @ Rs. 169.00 /1.25Cum Rs. 61.65
Rs. 6727.23 /10 times
OR Say Rs. 672.72
Carpenter 2nd class 2.75 nos @ Rs. 253.50 /day Rs. 697.13
Semi-skilled mulia 2.75 nos @ Rs. 233.50 /day Rs. 642.13
Cost of nails etc. L.S Rs. 16.80
Rs. 2028.7729 /4.20 Sqm
OR Say Rs. 483.04 / Sqm

* 12mm tkick Cement plastering in C.M (1:6) including cost,carriage and royality etc. Complete.
Sand 0.015 Cum @ Rs. 59.00 /Cum Rs. 0.89
Cement
0.04 Qtl @ Rs. 640.00 /Qtl Rs. 22.91
Masson 2nd class 0.14 nos @ Rs. 253.50 /day Rs. 35.49
Man Mulia 0.12 nos @ Rs. 213.50 /day Rs. 25.62
Add carriage and royality
Sand 0.015 Cum @ Rs. 194.90 /Cum Rs. 2.92
Cement
0.04 Qtl @ Rs. 16.90 /Qtl Rs. 0.61
Total Rs. 88.44 /Sqm
Add extra for first floor 15% (Labour only) Rs. 8.64
Total Rs. 97.08

* 6mm thick cement plastering (1:4) to RCC surface finished smooth including closed deep chipping and slurry
including cost,carriage and royality etc. Complete.
Sand 0.0075 Cum @ Rs. 59.00 /Cum Rs. 0.44
Cement
0.0372 Qtl @ Rs. 640.00 /Qtl Rs. 23.81
Masson 2nd class 0.14 nos @ Rs. 253.50 /day Rs. 35.49
Man Mulia 0.12 nos @ Rs. 213.50 /day Rs. 25.62
Add carriage and royality
Sand 0.0075 Cum @ Rs. 194.90 /Cum Rs. 1.46
Cement
0.0372 Qtl @ Rs. 16.90 /Qtl Rs. 0.63
Total Rs. 87.45 /Sqm
Add extra for first floor 15% (Labour only) Rs. 8.64
Total Rs. 96.09 /Sqm
* Finishing walls with water proofing cement paints of approved shade in new works two coats to give an shade
including cost of paints.
Cost of Paints 2.50 Kg @ Rs. 46.00 /Kg Rs. 115.00
Painter Special 0.22 nos @ Rs. 273.50 /day Rs. 60.17
Man Mulia 0.36 nos @ Rs. 213.50 /day Rs. 76.86
Total Rs. 252.03
Add 2% Sundries and T&P. Rs. 5.04
Total Rs. 257.07 /10Sqm
Rs. 25.71 /Sqm
Add extra for first floor 5% (Labour only) Rs. 6.46
Total Rs. Rs. 32.17 /Sqm

* 2.5 cm thick A.S Flooring with cement concrete (1:2:4) with 20mm size CBHG chips including cost , carriage and
royality etc. Complete.
CHBG chips 0.02 Cum @ Rs. 1185.00 /Cum Rs. 27.26
Sand 0.012 Cum @ Rs. 59.00 /Cum Rs. 0.71
Cement
0.0858 Qtl @ Rs. 640.00 /Qtl Rs. 54.91
Masson Special class 0.13 nos @ Rs. 273.50 /day Rs. 35.56
Man Mulia 0.36 nos @ Rs. 213.50 /day Rs. 76.86
Add carriage and royality
HBG Metal 0.02 Cum @ Rs. 294.90 /Cum Rs. 6.78
Sand 0.012 Cum @ Rs. 194.90 /Cum Rs. 2.34
Cement
0.0858 Qtl @ Rs. 16.90 /Qtl Rs. 1.45
Total Rs. 205.86 /Sqm
Add extra for first floor 5% (Labour only) 5.29
Total Rs. 211.15 /Sqm

* Fixing tiles in floors treads steps and landing on 25mm thick bed of cement morter(1:1) jointed with wax polishing
complete. (Data for 10 sqm)
Sand 0.130 Cum @ Rs. 59.00 /Cum Rs. 7.67
Cement
2.74 Qtl @ Rs. 640.00 /Qtl Rs. 1751.68
Masson Spl. 2.16 nos @ Rs. 273.50 /day Rs. 590.76
Semi-skilled mulia 5.50 nos @ Rs. 233.50 /day Rs. 1284.25
Man Mulia 2.16 nos @ Rs. 213.50 /day Rs. 461.16
Total Rs. 4095.52
Add 5% sundries including carbarandom stone T&P etc. 204.78
Add carriage and royality
Sand 0.130 Cum @ Rs. 194.90 /Cum Rs. 25.34
Cement
2.737 Qtl @ Rs. 16.90 /Qtl Rs. 46.26
Total Rs. 4371.89 /10Sqm
OR Say Rs. 423.12 /Sqm
Add wax polishing Rs. 8.50 /Sqm
Add cost of tiles Rs. 726.00 /Sqm
Total Rs. 1157.62 /Sqm
OR Say Rs. 1157.60 /Sqm
* Fixing tiles in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with wax polishing
complete (Data for 10sqm)
Sand 0.150 Cum @ Rs. 59.00 /Cum Rs. 8.85
Cement
1.375 Qtl @ Rs. 640.00 /Qtl Rs. 880.00
Masson Spl. 3.25 nos @ Rs. 273.50 /day Rs. 888.88
Semi-skilled mulia 7.60 nos @ Rs. 233.50 /day Rs. 1774.60
Man Mulia 3.25 nos @ Rs. 213.50 /day Rs. 693.88
Total Rs. 4246.20
Add 5% sundries including carbarandom stone T&P etc. 212.31
Add carriage and royality
Sand 0.150 Cum @ Rs. 194.90 /Cum Rs. 29.24
Cement
1.375 Qtl @ Rs. 16.90 /Qtl Rs. 23.24
Total Rs. 4510.98 /10Sqm
OR Say Rs. 430.94 /Sqm
Add wax polishing Rs. 8.50 /Sqm
Add cost of tiles Rs. 387.00 /Sqm
Total Rs. 826.44 /Sqm
OR Say Rs. 826.40 /Sqm
* Supplying and laying of GCI sheets in roof including cost of materials labour and T&P etc. Complete. (Data for 9.30
sqm)
Carpenter 1st. class 0.50 nos @ Rs. 273.50 /day Rs. 136.75
Fitter 1st. class 1.00 nos @ Rs. 273.50 /day Rs. 273.50
Man Mulia 2.00 nos @ Rs. 213.50 /day Rs. 427.00
Total Rs. 837.25
Add 2% sundries including carbarandom stone T&P etc. 16.75
Total Rs. 854.00 /9.3Sqm
OR Say Rs. 91.83 /Sqm
Add cost of GCI sheets 3MM thick. Rs. 286.00 /Sqm
Total Rs. 377.83 /Sqm
* Providing and fixing to wall or ceilling and floor PVC pipes class conforming to ASTM-D-1785/89 (Sch-80) and
pipe fittings of the following nominal bore with clamps including making good the wall,ceilling and floor all
complete as per specification complete.

* 25mm dia PVC pipe (Data for 10 mtrs.)


(i) Materials : -
25mm dia PVC pipe 10 mtr @ Rs 72.10 /mtr. Rs. 721.00
Add 15% cost of pipe for fitting and wastages Rs. 108.15
Add 3% cost of pipe for wooden pluge,clamps,cement etc. Rs. 21.63
(ii) Labour : -
Plumber fitter 0.83 nos @ Rs 253.50 /day Rs. 210.41
Male worker 0.67 nos @ Rs 213.50 /day Rs. 143.05
Total Rs. 1204.23
Add 15% profit and OHC Rs. 180.63
Total Rs. 1384.86 / 10 mtr.
OR Say Rs. 138.49 / mtr.
Add cess @ 1% Rs. 1.38
Total Rs. 139.87 / mtr.
*
providing and placing on terrace(At all floor level) PVC water store tank with double layer approved brand
and manufacturing with cover and suitable locking arrengement and making necessary holes for inlet and
outlets and over flow pipes but without fitting and base support for tank etc. complete.

i PVC water storage tank Rs. 6.00 / Ltr


ii Labour charges Rs. 1.00 / Ltr
Total Rs = 7.00 / Ltr
Junior Engineer Asst. Executive Engineer
Panpatria GP Raruan Block
LEAD STATEMENT

Item of work
Transporting charge by Truck

Quarry site

Distance in

Royality
Carriage
Sl.No

Upto 5KM to Above Cost of and

Km.
5KM 50KM 50KM Total Materials Total Cost Royality Unit
H.G Metal of 4cm Local near
1 5 156.4 0 0 156.4 645.00 138.50 939.90 255.40 Cum
size by Area

2 R.R Stone boulder Local near 5 156.4 0 0 156.4 230.00 138.50 524.90 255.40 Cum
other than granite by Area
Local near
3 12mm size HB chips 5 156.4 0 0 156.4 1185.00 138.50 1479.90 255.40 Cum
by Area

4 20mm size HB chips Local near 5 156.4 0 0 156.4 1147.00 138.50 1441.90 255.40 Cum
by Area
Local near
5 10mm size HB chips 5 156.4 0 0 156.4 1254.00 138.50 1548.90 255.40 Cum
by Area
Local near
6 6mm size HB chips 5 156.4 0 0 156.4 814.00 138.50 1108.90 255.40 Cum
by Area
Local near
7 Sand for mortar 5 156.4 0 0 156.4 59.00 38.50 253.90 183.90 Cum
by Area
Local near
8 Sand for filling 5 156.4 0 0 156.4 56.00 38.50 250.90 183.90 Cum
by Area
Local near
9 Cement 5 16.9 0 0 16.9 640.00 0.00 656.90 28.94 Qtl
by Area

10 Morrum Local near 5 156.4 0 0 156.4 50.00 38.50 244.90 183.90 Cum
by Area
Local near
11 CB Brick khoa 5 156.4 0 0 156.4 148.00 0.00 304.40 156.40 Cum
by Area

CB Brick size Local near


12 (23cmx11cmx8cm) by Area 5 505.4 0 0 505.4 3352.00 110.00 3967.40 583.97 1000 Nos

12 Fly ash Brick size Local near 25 505.4 414 0 1333.4 4598.00 110.00 6041.40 1333.40 1000 Nos
(23cmx11cmx8cm) by Area

RATE FOR LABOUR AS PER NOTIFICATION NO : 14.10.2012

LABOUR RATE
Labour catagory Rate in Rs.
High skilled 273.50
Skilled 253.50
Semi-Skilled 233.50
Unskilled 213.50

Certified that the lead royality stated above are correct to the best of my knowledge the cost of MS Rod and cement are
provisional which will be paid as per actual during execution of work. Lead statement and cost of materials have been followed
as per current S.R. 2014 vide G.O No. 12845 , dated 10.11.2014 of works Deppt. enhanced labour rate dated 20.07.2015 with
basing on latest letter.

Junior Engineer Asst. Executive Engineer


Panpatria GP Raruan Block
Detail Estimate for Construction of Solar Water Supply G. I Steel Staging
Foundation.
1 Earth work in excavation of foundation in hard soil within initial lead of 50m and
1.5m initial lift including rough dressing and levelling the bad.

Foundation for column 4 nos x 0.90 m x 0.90 mx 1.50 m= 4.860 Cum

Foundation for Beam 4 nos x 0.90 m x 0.30 mx 0.30 m= 0.324 Cum


Total 5.184 Cum
@ Rs 11236.93 / % Cum Rs 546.11
2
Filling in foundation and plinth with sand watered and rammed including cost ,
carriage and royality etc. Complete.

Foundation for column 4 nos x 0.90 m x 0.90 mx 0.30 m= 0.972 Cum

Foundation for Beam 4 nos x 1.50 m x 0.30 mx 0.15 m= 0.270 Cum


platform pocket 1 nos x 1.50 m x 1.50 mx 0.15 m= 0.338 Cum
Total 1.580 Cum
@ Rs 277.78 / Cum Rs 439.00
3 Cement concrete in (1:4:8) with 4cm size HBG metal including cost , carriage and
royality etc. Complete.

Foundation for column 4 nos x 0.90 m x 0.90 mx 0.15 m= 0.486 Cum

Foundation for Beam 4 nos x 1.50 m x 0.30 mx 0.15 m= 0.270 Cum


platform pocket 1 nos x 1.50 m x 1.50 mx 0.15 m= 0.338 Cum
Total 1.094 Cum
@ Rs 3032.32 / Cum Rs 3317.00
4 Cement concrete in (1:1.5:3) with 20mm size CBHG chips including cost , carriage
and royality etc. Complete.

RAFT 4 nos x 0.60 m x 0.60 mx 0.35 m= 0.504 Cum


COLUMN 4 nos x 0.30 m x 0.30 mx 1.00 m= 0.360 Cum
BEAM 4 nos x 1.50 m x 0.30 mx 0.30 m= 0.540 Cum
platform 1 nos x 2.10 m x 2.10 mx 0.20 m= 0.880 Cum

Total 2.284 Cum


@ Rs 5547.03 / Cum Rs 12669.42
5 Reinforcement for RCC works including cutting,bending,tying and placing in
position including cost of the materials etc. Complete.

Raft
12mm dia bar@150mm
c/c both way 20 nos x 1.10 m x .888kg/m x 19.536
column
16mm diaMain bar 16 nos x 1.65 m x 1.58kg/m x 41.686
8mm dia 40 nos x 0.90 m x .395kg/m x 14.220
stirups@150mmc/c
plinth beam
12mm diaMain bar 24 nos x 2.20 m x .888kg/m x 46.886
8mm dia 48 nos x 0.95 m x .395kg/m x 18.012
stirups@150mmc/c
16mm dia foundation 16 nos x 0.70 m x 1.58kg/m x 17.685
Bolt
Total = 158.025 kg
@ Rs 48.26 / Cum Rs 7626.29
6
Rigid and smooth centering and shuttering for RCC work in foundation,plinth
bend,footing bases of column,mass concrete etc and dismentalling them after
casting including cost of all materials.

RAFT 4 nos x 2.40 m x 0.35 m= 3.360 sqm


COLUMN 4 nos x 1.20 m x 1.00 m= 4.800 sqm
BEAM 8 nos x 1.50 m x 0.30 mx 0.30 m= 3.600 sqm
Total = 11.760 sqm
@ Rs 83.75 / sqm Rs 985.00

7 Add cess @ 1 % Rs. 256


8 Add sign board and photograph = Rs 100.00
Total = Rs. 25938.00
Limitted to Rs. 25900.00

Technically sanctioned Rs.25900.00 /- ( Rupees Twenty five thousand nine hundred ) Only.

Junior Engineer
Panpatria GP
7
GOVERNMENT OF ODISHA

RURAL DEVELOPEMENT DEPARTMENT

NAME OF THE WORK : -


CONSTRUCTION OF OVERHEAD TANK RCC STAGING &
INSTALLATION OF WATER PURIFIER WITH FREEZER AT Bahira
GP Campus of Bahira GP OFFICE UNDER BOUDH BLOCK.

ESTIMATED COST- Rs 3,20,000/-


YEAR : 2016-2017

Rural Water Supply And Sanitation , Boudh Block.


Detail Estimate for Construction of Over Head Tank at Badhigaon chhowck of Badhigaon
GP.
1 Earth work in excavation of foundation in hard soil within initial lead of 50m and
1.5m initial lift including rough dressing and leveling the bed.

i Column 4 nos x 1.00 m x 1.00 m x 1.50 m = 6.000


ii Plinth Beam 2 nos x 0.90 m x 0.30 m x 0.30 m = 0.162
2 nos x 0.60 m x 0.30 m x 0.30 m = 0.108
Front Varandha
iii Long walls 1 nos x 2.50 m x 0.30 m x 0.30 m = 0.225
Short walls 2 nos x 0.60 m x 0.30 m x 0.30 m = 0.108
iv Steps 1 nos x 2.50 m x 0.60 m x 0.30 m = 0.45
Total = 7.053 Cum
@ Rs 10526.00 / % Cum Rs 742.40
2 Filling in foundation and plinth with sand watered and rammed including cost ,
carriage and royality etc. Complete.

i Column 4 nos x 1.00 m x 1.00 m x 0.10 m = 0.400


ii Plinth Beam 2 nos x 0.90 m x 0.30 m x 0.10 m = 0.054
2 nos x 0.60 m x 0.30 m x 0.10 m = 0.036
Front Varandha
iii Long walls 1 nos x 2.50 m x 0.30 m x 0.10 m = 0.075
Short walls 2 nos x 0.60 m x 0.30 m x 0.10 m = 0.036
iv Steps 1 nos x 2.50 m x 0.60 m x 0.10 m = 0.15
v Platform pocket 1 nos x 1.50 m x 1.20 m x 0.60 m = 1.08
1 nos x 1.50 m x 0.60 m x 0.60 m = 0.54
Total = 2.371 Cum
@ Rs 265.11 / Cum Rs 628.58
3 Cement concrete in (1:4:8) with 4cm size HBG metal including cost,carriage and
royality etc. Complete.

i Column 4 nos x 1.00 m x 1.00 m x 0.10 m = 0.400


ii Plinth Beam 2 nos x 0.90 m x 0.30 m x 0.10 m = 0.054
2 nos x 0.60 m x 0.30 m x 0.10 m = 0.036
Front Varandha
iii Long walls 1 nos x 2.50 m x 0.30 m x 0.10 m = 0.075
Short walls 2 nos x 0.60 m x 0.30 m x 0.10 m = 0.036
iv Steps 1 nos x 2.50 m x 0.60 m x 0.10 m = 0.15
v Platform pocket 1 nos x 1.50 m x 1.20 m x 0.10 m = 0.18
1 nos x 1.50 m x 0.60 m x 0.10 m = 0.09
Total = 1.021 Cum
@ Rs 2934.00 / Cum Rs 2995.61
4 Cement concrete in (1:2:4) with 20mm size CBG chips including
cost,carriage and royality etc. Complete.

A Upto first stage


i Raft 4 nos x 0.90 m x 0.90 m x 0.15 m = 0.486
ii Pedestal 4 nos x 0.60 m x 0.60 m x 0.60 m = 0.864
iii Column(Ist stage) 4 nos x 0.25 m x 0.25 m x 4.00 m = 1.000
iv Plinth Beam 1 nos x 6.20 m x 0.25 m x 0.25 m = 0.388
v Slab Beam 1 nos x 6.20 m x 0.25 m x 0.25 m = 0.388
vi Cantilever beam 2 nos x 1.50 m x 0.25 m x 0.25 m = 0.188
vii Chajja 1 nos x 1.50 m x 1.50 m x 0.05 m = 0.113
viii Slab 1 nos x 2.20 m x 1.80 m x 0.05 m = 0.198
ix Basin 1 nos x 2.00 m x 0.75 m x 0.05 m = 0.075
x Basin wall 1 nos x 2.00 m x 0.30 m x 0.05 m = 0.030
Total = 3.728 Cum
@ Rs 4576.45 / Cum Rs 17061.01
5 Rigid and smooth centering and shuttering for RCC work,foundation,plinth bends,footing bases of
column,mass-concrete etc and dismentaling them after casting including cost of all materials etc.
Complete
A Below plinth level :-
i Raft 4 nos x 3.6 mx 0.15 m= 2.16
ii Pedestal 4 nos x 2.4 mx 0.60 m= 5.76
iii Column 4 nos x 1.0 mx 1.00 m= 4.00
iv Plinth Beam 1 nos x 12.4 mx 0.25 m= 3.10
Total = 15.02 Sqm
@ Rs 77.94 / Sqm Rs 1170.66
B Above plinth level :-
i Column 4 nos x 1.0 mx 3.00 m= 12.00
ii Slab Beam 1 nos x 12.4 mx 0.50 m= 6.20
iii Bottom 1 nos x 5.2 mx 0.25 m= 1.30
iv Cantilever beam 2 nos x 1.5 mx 0.50 m= 1.50
v Bottom 2 nos x 1.5 mx 0.25 m= 0.75
Total = 21.75 Sqm
@ Rs 453.20 / Sqm Rs 9857.10
C For RCC Slab and Chajja
i Chajja 1 nos x 2.0 m x 1.50 m = 3.00
ii Side 1 nos x 5.0 m x 0.05 m = 0.25
v Slab 1 nos x 1.5 m x 1.10 m = 1.65
vi Side 1 nos x 8.0 m x ### m= 0.60
Total = 5.50 Sqm
@ Rs 277.90 / Sqm Rs 1528.45
6 Reinforcement for RCC works including cutting,bending,tying in position including
cost ,carriage etc. Complete.

A Raft:-
i 10mm dia bar @200mm
c/c both ways. 36 nos x 1.05 m x 0.617 kg/m 23.323
B Column:-
i 12mm dia. Main bar 16 nos x 4.7 mx 0.888 kg/m 66.778
ii Lapping 16 nos x 0.6 mx 0.888 kg/m 8.525
iii
8mm dia. Stirups
@200mm c/c 92 nos x 0.75 m x 0.395 kg/m 27.255
C Plingth Beam :-
i 12mm dia. Main bar 4 nos x 2.2 mx 0.888 kg/m 7.814
4 nos x 1.9 mx 0.888 kg/m 6.749
ii
8mm dia. Stirups
@200mm c/c 30 nos x 0.85 m x 0.395 kg/m 10.073
D Slab Beam :-
i 12mm dia. Main bar 8 nos x 3.1 mx 0.888 kg/m 22.022
8 nos x 1.7 mx 0.888 kg/m 12.077
ii
8mm dia. Stirups
@200mm c/c 50 nos x 0.85 m x 0.395 kg/m 16.788
E Roof slab
i 8mm dia bar @175mm
c/c both ways.
8mm dia bar @175mm
c/c both ways. 12 nos x 3.6 mx 0.395 kg/m 17.064
22 nos x 1.7 mx 0.395 kg/m 14.773
ii Binder 10 nos x 3.6 mx 0.395 kg/m 14.220
6 nos x 1.7 mx 0.395 kg/m 4.029
F Basin slab
i
8mm dia bar @175mm
c/c both ways. 12 nos x 1.0 mx 0.395 kg/m 4.740
8 nos x 2.5 mx 0.395 kg/m 7.900
Total = 264.128 Kg.
@ Rs 48.00 / Kg Rs 12678.16
7 CB Bricks(23x11x8cm) masonry in C.M (1:6) in foundation and supper structure
including cost,carriage and royality etc. Complete.

i Long walls 2 nos x 1.5 m x 0.23 m x 3.2 m = 2.208


ii Short wall 2 nos x 1.1 m x 0.23 mx 3.2 m = 1.619
iii Front varandha 1 nos x 2.5 m x 0.23 mx 0.45 m = 0.259
2 nos x 1.2 m x 0.23 mx 0.45 m = 0.248
iv Steps 1 nos x 2.5 m x 0.6 mx 0.15 m = 0.225
1 nos x 2.5 m x 0.3 mx 0.15 m = 0.113
v Basin wall 2 nos x 1.0 m x 0.23 mx 1.5 m = 0.690
vi Sintex protection wall 1 nos x 1.8 m x 1.8 m x 0.3 m = 0.972
1 nos x 6.2 m x 0.23 m x 0.9 m = 1.283
Total = 7.617
vii Deduction:-
Door 1 nos x 1.5 m x 0.23 m x 2.75 m = (- 0.949
Grill Window 1 nos x 0.55 m x 0.23 m x 0.75 m = (- 0.095
Deduction Total = 1.044 Cum
Sub total 6.574 Cum
@ Rs 3584.89 / Cum Rs 23565.72
8 12mm thick cement plastering in C.M (1:6) including cost,carriage and royality etc.
Complete.

A Long walls :-
i Outside 2 nos x 2.0 m x 3.45 m = 13.80
ii Inside 2 nos x 1.4 m x 2.75 m = 7.70
B Short wall:-
i Outside 2 nos x 1.6 m x 3.45 m = 11.04
ii Inside 2 nos x 1.2 m x 2.75 m = 6.60
C Sintex protection wall 1 nos x 6.2 m x 0.9 m = 5.58
Inside 1 nos x 5.2 m x 0.9 m = 4.68
D Front varandha 1 nos x 3.0 m x 0.45 m = 1.35
Total = 50.75 sqm
E Deduction:-
i Grill Window 0.5 nos x 0.55 mx 0.75 m= (-) 0.21
ii Door 1 nos x 1.5 mx 2.75 m= (-) 4.13
Total = 46.42 Sqm
@ Rs 93.40 / Sqm Rs 4335.51
9 Finishing walls with water proofing cement paints of approved shade in new works
two coats to give an shade including cost of paints.

A Long walls :-
i Outside 2 nos x 2.0 m x 3.45 m = 13.80
ii Inside 2 nos x 1.4 m x 2.75 m = 7.70
B Short wall:-
i Outside 2 nos x 1.6 m x 3.45 m = 11.04
ii Inside 2 nos x 1.2 m x 2.75 m = 6.60
C Side wall 2 nos x 1.5 m x 1.5 m = 4.50
D Slab 1 nos x 1.5 m x 1.1 m = 1.65
F Sintex protection wall 1 nos x 6.2 m x 0.9 m = 5.58
Inside 1 nos x 5.2 m x 0.9 m = 4.68
Total = 55.55
G Deduction:-
i Grill Window 0.5 nos x 0.6 mx 0.75 m= (-) 0.21
ii Door 1 nos x 1.5 mx 2.75 m= (-) 4.13
Total = 51.22 Sqm
@ Rs 24.90 / Sqm Rs 1275.35
10 Supplying and Fixing tiles in floors treads steps and landing on 25mm thick bed of
cement morter(1:1) jointed with wax polishing complete.

i Floor 1 nos x 1.5 m x 1.1 m= 1.65


ii Steps 2 nos x 2.5 m x 0.3 m= 1.50
iii Outside floor 1 nos x 2.5 m x 1.5 m= 3.75
Total = 6.90 Sqm
@ Rs 1157.60 / Sqm Rs 7987.44
11 Supplying and Fixing tiles in dados skirting and risers of steps on 12mm thick
cement plaster (1:3) jointed with wax polishing complete .
i Room 1 nos x 5.2 m x 0.15 m = 0.78
ii Riser 3 nos x 2.5 m x 0.15 m = 1.13
iii Basin wall 2 nos x 2.5 m x 0.3 m = 1.50
Basin 1 nos x 2.5 m x 0.4 m = 1.00
iv Side wall 2 nos x 1.5 m x 1.5 m = 4.50
v Top 2 nos x 1.5 m x 0.25 m = 0.75
Total = 9.66 Sqm
@ Rs 826.40 / Sqm Rs 7978.89
12
Supplying and Fixing of MS door,grill window and chair including cost of
materials ,welding,labour and T&P, with painted finishing etc. Complete .
i Plain grill 1 nos x 0.55 m x 0.75 m = 0.41
1 nos x 1.5 m x 0.6 m = 0.90
ii Iron table 1 nos x 2.4 m x 0.6 m = 1.44
Total = 2.75 Sqm
@ kg 21.536 / sqm
59.28 Kg.
@ Rs 72.00 Kg / Rs 4268.00
i MS door 1 nos x 1.5 m x 2.1 m= 3.15
Total = 3.15 Sqm
@ kg 48.456 / sqm 152.64 Kg.
@ Rs 72.00 / Kg Rs 10989.82
13
providing and placing on terrace(At all floor level) PVC water store tank with
double layer approved brand and manufacturing with cover and suitable locking
arrengement and making necessary holes for inlet and outlets and over flow pipes
but without fitting and base support for tank etc. complete.
i Over filtter stage 1 nos x 1000 Ltrs. 1000.00
Total = 1000.00 Ltrs.
@ Rs 7.00 / Ltrs. Rs 7000.00
15 Providing and fixing to wall or ceilling and floor PVC pipes class conforming to
ASTM-D-1785/89 (Sch-80) and pipe fittings of the following nominal bore with
clamps including making good the wall,ceilling and floor all complete as per
specification complete.
Providing and fixing to wall or ceilling and floor PVC pipes class conforming to
ASTM-D-1785/89 (Sch-80) and pipe fittings of the following nominal bore with
clamps including making good the wall,ceilling and floor all complete as per
specification complete.

i 25mm dia nominal bore


30.0 mtr.
@ Rs 136.16 / Ltrs. Rs 4084.80
16 Supplying and fixing of 25mm dia nominal bore Gun metal full way gate valve
conforming to IS:781-1995 including labour and T&P etc. Complete.

i 25mm dia.GV 1 nos x 1.00


Total = 1.00 nos
@ Rs 651.30 / mtr. Rs 651.30
17 Supplying and laying of 4mm sq. Flat electric cable suitable for 1HP motor and
pump including labour and T&P etc. Complete.

i 4mm sq. Electric cable 1 nos x 20.00 m = 20.00


Total = 20.00 mtr.
@ Rs 115.00 / mtr. Rs 2300.00

Total = Rs. 121098.80


Add cess @ 1% Rs. 1210.99
18 Excavation of 5" dia 125mmx100mm tube well.
i 1 nos x 1.00
Total = 1.00 nos
@ Rs 50000.00 / nos Rs 50000.00
19 Installation of 1HP Single phase vertical submersible pump and motor set
including panal board with necessary fitting materials etc. complete.

i 1 nos x 1.00
Total = 1.00 nos
@ Rs 30000.00 / nos Rs 30000.00
20 Supplying and installation and fixing of water purifier,Ag pure chill 120 PSS
with in built purifier (UV based) Eureka Forbes Ltd. Make And 1.5 KW voltage
stabilizer including labour and T&P etc. Complete.

i 1 nos x 1.00
Total = 1.00 nos
@ Rs 116200.00 / nos Rs 116200.00
Add photograph and sign board Rs 1500.00
Total = Rs. 320009.79
OR say Rs. 320010.00
Limited to Rs. 320000.00
( Rupees Three Lakh Twenty thousand ) Only

Junior Engineer - II
RWS&S,Boudh,Block.

Technically sanctioned amount Rs.3,20,000.00/- ( Rupees Three Lakh Twenty thousand )Only.

Asst. Executive Engineer


RWS&S,Sub-Division,Boudh.
PANCHAYATI RAJ & DRINKING
WATER DEPARTMENT

GOVERNMENT OF ODISHA

NAME OF THE WORK : -


CONSTRUCTION OF SOLAR POWERED TUBE
WELL PWSS AT VILLAGE NUAGAON OF
PANPATRIA GP UNDER RARUAN BLOCK.

ESTIMATED COST- Rs 4,33,000/-


YEAR : 2017-18

Rural Water Supply And Sanitation


Raruan Block.