Professional Documents
Culture Documents
Analysis - 2022-23
Analysis - 2022-23
Analysis - 2022-23
A. Framing
i G.I. Angle (25x10x0.55mm) 18 nos 25x10x0.55mmx64.0 mtr 58.86
Add waste @ 5%
Add transportation @ 3%
Cost of 1 sqm
Say
2 WOODEN CEILLING.
Data taken for 1 sqm
i. Framing
Vertical frame (sal wood) 2 nos 50x25x1000mm
Horizontal frame (sal wood) 2 nos 50x25x1000mm
Cost of 1 sqm
Say
Cost of 1 sqm
Say
ii 19mm thk. marine ply on top. 1.00 sft 10'-0"x1'-6" 15.00 98.00
iii. teak wood Leaping( all around the door shutter rft 88.00 12.00
iv. polishing rft 88.00 20.00
1059.48
1235.52
4257.76
11662.56
590.00
200.00
660.00
---------------
19665.32
983.27
17848.00
436.80
180.00
1292.50
---------------
40405.89
Page 6 of 117(Ana. Int.)
2020.29
1212.18
---------------
43638.36
20000.00
---------------
63638.36
4772.88
4772.88
---------------
73184.11
731.84
---------------
73915.95
739.16
74.30
40.60
60.50
---------------
914.56
914.60
187.76
807.00
361.46
------------------
1356.22
67.81
67.81
40.69
------------------
1532.53
153.25
------------------
1685.78
126.43
126.43
------------------
1938.65
19.39
------------------
1958.04
1958.00
Page 7 of 117(Ana. Int.)
671.83
947.00
361.00
------------------
1979.83
98.99
98.99
49.50
------------------
2227.31
111.37
------------------
2338.68
175.40
175.40
------------------
2689.48
26.89
------------------
2716.37
2716.40
11625.00
1470.00
1056.00
1760.00
3594.13
4466.00
975.00
--------------
Page 8 of 117(Ana. Int.)
24946.13
1247.31
1247.31
748.38
4989.23
---------------
33178.35
2488.38
2488.38
38155.11
381.55
38536.66
963.42
10366.36
10366.40
LEAD STATEMENT
Total of
Sl. Name of the Lead in Basic Cost Cost of
Name of the materials. Unit Royalty Carriage
No. quarry Kms. of Material carriage
and Royalty
1 R.R Stone Granite Broken Lanjiberna 1 Cum. 57.00 212.23 589.21 130.00 719.21
2 40mm Size C.B. metal (Granite) Lanjiberna 1 Cum. 57.00 704.76 589.21 130.00 719.21
3 25mm Size C.B. metal Lanjiberna 1 Cum. 57.00 750.48 589.21 130.00 719.21
4 20mm size Granite C.B. chips Lanjiberna 1 Cum 57.00 1028.57 589.21 130.00 719.21
5 12mm Size C.B. chips (Granite) Lanjiberna 1 Cum. 57.00 1045.71 589.21 130.00 719.21
6 10mm Size C.B. chips Lanjiberna 1 Cum. 57.00 1090.48 589.21 130.00 719.21
7 6.7 mm Size C.B. metal (Granite) Lanjiberna 1 Cum. 57.00 728.57 589.21 130.00 719.21
8 4.70 mm Size C.B. metal (Granite) Lanjiberna 1 Cum. 57.00 664.76 589.21 130.00 719.21
9 Moorum Local Quarry 1 Cum. 5.00 44.76 149.67 35.00 184.67
10 Sand (for road filling) IB river 1 Cum. 5.00 43.81 149.67 35.00 184.67
11 Sand (for motar) IB river 1 Cum 5.00 50.48 149.67 35.00 184.67
12 C.B. Brick (23 x 11 x 8) Cm Karamdihi 1000 Nos 10.00 2480.85 466.15 87.50 553.65
221.46 /400Nos
13 Fly ash Brick (23 x 11 x 8) Cm Local 1000 Nos 0.00 3506.38 386.910 21.25 408.16
163.26 /400Nos
14 Cement Sundargarh 1 Qntl At site 517.42 5.50 5.50
15 Steel Rourkela 1M.T. 0.00 76532.48 0.00
0.00 /Qntl
16 Wooden centering materials Sundargarh 1 Cum 5.00 129.376 129.38
17 Humepipe 600 mm Class NP3 Sambalpur Per trip 95.00 16975.00 4584.87 4584.87
18 Clay Local area 1 Cum 5.00 51.43 149.67 35.00 184.67
19 Vitrified tile (Printed) Sundargarh 1 Sqm 5.00 562.99 5.37 5.37
20 Vitrified tile (Plain) Sundargarh 1 Sqm 5.00 522.05 5.37 5.37
21 Marble tile Sundargarh 1 Sqm 5.00 582.68 5.37 5.37
22 Granite tile Sundargarh 1 Sqm 5.00 1645.67 5.37 5.37
23 Ceramic Wall tile Sundargarh 1 Sqm 5.00 299.21 5.37 5.37
24 Ceramic floor tile Sundargarh 1 Sqm 5.00 334.65 5.37 5.37
25 Chequred Tile Sundargarh 1 Sqm 5.00 170.87 5.37 5.37
26 Kota Stone Sundargarh 1 Sqm 5.00 313.39 5.37 5.37
27 Koddapa Stone Sundargarh 1 Sqm 5.00 277.95 5.37 5.37
28 Industrial Vitrified tile Sundargarh 1 Sqm 5.00 472.44 5.37 5.37
29 Bitumen Sambalpur 1M.T. 83.00 29340.00 762.74 762.74
30 Angle Sambalpur 1M.T. 83.00 762.74 762.74
76.27 /Qntl
31 Nuria Tile Local 1000 No 5.00 579.53 203.00 203.00
32 Sheet Jharsuguda 1 Sqm 32.00 383.93
33 Paver Block Jharsuguda 30.00 510.00 10.87 77.88 88.75
34 K.B. Brick (25 x 11 x 8) Cm 1000 Nos 15.00 3500.43 545.39 87.50 632.89
221.51 /350Nos
35 Clay Local 1 Cum 5.00 51.43 149.67 35.00 184.67
Certified that the lead provided above are correct and minimum to the best of my knowledge and belief.
Total = Rs 347.27
Add 1% Labour cess = 3.47
Total = Rs 350.74
Say Rs. 350.70 Per Cum
2nd depth of 1.5m –1½ times initial rate + 1½ times lift 247.01
49.40
296.41
Add 1% Labour cess = 2.96
Total = Rs 299.37
Say Rs. 299.40 Per Cum
3rd depth of 1.5m –2 times initial rate + 2½ times lift 329.34
65.86
395.20
Add 1% Labour cess = 3.95
Total = Rs 399.15
Say Rs. 399.20 Per Cum
4th depth of 1.5m –2½ times initial rate + 3½ times liftt 411.67
82.33
494.00
Add 1% Labour cess = 4.94
Total = Rs 498.94
Say Rs. 498.90 Per Cum
For Back Filling
1/3 of Earth work rate 66.53
Per Cum
4 Brick work with Fly ash bricks 23cm x 11cm x 8cm size having crushing
strength not less than 75Kg/cm2 with dimensional tolerance ±8 percent in
cement mortar (1:6) in Superstructure including watering, curing, cost,
carriage, royalty and taxes of all materials, cost of all labour, T&P etc
complete as per the direction of E.I.C.
(A.R.-2006, Page No - 89, Item No. - 16 & S/R - 2012, Chapter XIX , Item N
1 (B))
Data for 10 Sqms.
a) Materials
Cost of tile 10.000 Sqm 334.65 3346.50
Sand 0.21 Cum. 50.48 10.60
Cement 0.744 Qntl 517.42 384.96
Cement for slurry 0.33 Qntl 517.42 170.74
White Cement 0.076 Qntl 1413.39 107.41
Total = 4020.21
b) Labour
Mason Special 2.16 Each 483.00 1043.28
Mulia 2.16 Each 333.00 719.28
Total = 1762.56
Over Head Charge 7.5 % = 433.70
Contractor's Profit 7.5 % = 433.70
d) Cost of Carriage and Royality of Materials
Tile 10.00 Sqm 5.37 53.73
Sand 0.21 Cum. 184.67 38.78
Cement 0.744 Qntl 5.50 4.09
Cement for slurry 0.33 Qntl 5.50 1.81
White Cement 0.076 Qntl 5.50 0.41
Total= 98.82
Total =(a+b+c+d) = Rs. 6748.99
For 1 Sqm = Rs. 674.89
Add 1 % Labour Cess = 6.74
Total= 681.63
Say Rs. 681.60 per Sqm.
1st floor:-
Basic Rate: = 674.89
(ii) Add 5 % extra labour 8.81
Over Head Charge 7.5 % = 0.66
Contractor's Profit 7.5 % = 0.66
Total= 685.02
Add 1% Labour cess = 6.85
Total = Rs 691.87
Say Rs. 691.90 per Sqm.
2nd floor:-
Basic Rate: = 685.02
(ii) Add 5 % extra labour 9.25
Over Head Charge 7.5 % = 0.69
Contractor's Profit 7.5 % = 0.69
Total= 695.65
Add 1% Labour cess = 6.95
Sl. No. Description Qnty. Unit Rate Amount
Total = Rs 702.60
Say Rs. 702.60 per Sqm.
10 Fixing glazzed tiles (20cmx30cm / 20cm x 20cm special plain/printed series
ceramic wall tiles of premium grade having thickness 6.5mm to 6.7mm
confirming to IS 13753) in dados skirting and risers of steps on 12mm thick
cement plaster (1:3) jointed with neat cement slurry mixed with pigments to
match the shades of the tiles including cost of tiles.
b) Labour
Mason Special 3.25 Each 483.00 1569.75
Mulia 3.25 Each 333.00 1082.25
Total = 2652.00
Over Head Charge 7.5 % = 477.23
Contractor's Profit 7.5 % = 477.23
d) Cost of Carriage and Royality of Materials
Sand 0.15 Cum. 184.67 27.70
Cement 0.715 Qntl 5.50 3.93
Cement for slurry 0.66 Qntl 5.50 3.63
Glazed tiles 10.00 Sqm 5.37 53.73
Total= 88.99
Total =(a+b+c+d) = Rs. 7406.56
For 1 Sqm = Rs. 740.65
Add 1% Labour cess = 7.40
Total = Rs 748.05
Say Rs. 748.10 per Sqm.
1st floor:-
Basic Rate: = 740.65
(ii) Add 5 % extra labour 13.26
Over Head Charge 7.5 % = 0.99
Contractor's Profit 7.5 % = 0.99
Total= 755.89
Add 1% Labour cess = 7.55
Total = Rs 763.44
Say Rs. 763.40 per Sqm.
2nd floor:-
Basic Rate: = 755.89
(ii) Add 5 % extra labour 13.92
Over Head Charge 7.5 % = 1.04
Contractor's Profit 7.5 % = 1.04
Total= 771.89
Add 1% Labour cess = 7.71
Total = Rs 779.60
Say Rs. 779.60 per Sqm.
11 Fixing Marble (above 0.40 sqm) in floors treads or steps and landing on
20mm thick bed of cement mortar 1:4 (1cement : 4sand) jointed with neat
cement slury mixed with pigment to match the shades of the tiles including
rubbing and polishing complete including cost, carriage, royalty & taxes of
all material, cost of all labour T&P etc. complete.
(b)Labour
Carpenter 1st Class 5.00 483.00 2415.00
Muila 5.00 333.00 1665.00
Total= 4080.00
Over Head Charge 7.5 % = 973.64
Contractor's Profit 7.5 % = 973.64
Total(a+b+c+d)= 14929.15
Rate per Sqm = 764.42
Add 1% Labour cess = 7.64
Total = Rs 772.06
Say Rs. 772.10 per Sqm.
15 Finishing wall surface with Acrylic wall putty (water based) of approved
make and finished smooth & even surface to receive painting including cost
of scaffolding etc. with cost of all materials, labour T&P etc. complete.
(b)Labour
Carpenter 1st Class 5.00 Each 483.00 2415.00
Muila 5.00 Each 333.00 1665.00
Total= 4080.00
Over Head Charge 7.5 % = 1057.12
Contractor's Profit 7.5 % = 1057.12
Total(a+b+c+d)= 16209.21
Rate per Sqm = 829.96
Add 1 % Labour Cess = 8.29
Total= 838.25
Say Rs. 838.30 per Sqm.
18 Disposal of the excavated materials from work site with mechanical means = 149.67 Cum
within 5.00km. initial leads as per direction of E.I.C.
Add 1% Labour cess = 1.49
Total = Rs 151.16
Say Rs. 151.20 per Cum
Colour washing two coats with shell lime and colouring materials
Ref :-A/R - 2006 ,P - 112, Item No-39
Data for 93 Sqm.
a) Materials
Shell lime un-slacked 18.66 Cum. 16.00 298.56
Total= 298.56
b) Labour
Painter Second class 1.50 Each 423.00 634.50
Man mulia 0.75 Each 333.00 249.75
Total= 884.25
Over Head Charge 7.5 % = 88.71
Contractor's Profit 7.5 % = 88.71
Total= 1360.23
Sl. No. Description Qnty. Unit Rate Amount
For 1 Sqm= 1360.23 93.00 14.63
Add 1 % Labour Cess = 0.14
Total= 14.77
Say Rs. 14.80 per Sqm.
108 Dismantling and removing old tiled flooring including removing the base
coarse and stacking the useful materials for reuse and removing the debris
within 50m lead
(A/R-2006, Page No.- 223, Item No.-28)
per 1 sqm
Data for 9.30 sqm
a) Labour
Man Mulia 1.00 Each 333.00 333.00
Woman Mulia 1.50 Each 333.00 499.50
832.50
Over Head Charge 7.5 % = 62.43
Contractor's Profit 7.5 % = 62.43
Total (a+b+c) = 957.36
Rate for 1 Sqm = 102.94
Add 1 % Labour Cess = 1.02
Total= 103.96
Say Rs. 104.00 per Sqm.
1st floor:-
Basic Rate: = 102.94
(ii) Add 3 % extra labour 2.68
Over Head Charge 7.5 % = 0.20
Contractor's Profit 7.5 % = 0.20
Total= 106.02
Add 1 % Labour Cess = 1.06
Total= 107.08
Say Rs. 107.10 per Sqm.
109 Cement Mortar 1:3 (1 cement : 3 sand)
Unit = 1 cum (Ref:- A/R - 2006 P -264 Item No.6)
Taking output = 1 cum
a) Materials
Cement 0.51 MT 517.42 263.88
Sand 1.05 Cum 50.48 53.00
b) Labour
Mate 0.04 Each 333.00 13.32
Mazdoor 0.90 Each 373.00 335.70
Total = 665.90
per Cum
110 Providing & Labour for spreading moorum & consolidation with H.R.R.
including , cost, carriage, royalty & taxes of all material etc. complete.
c) Material
Cost of water 24.00 KL 10.00 240.00
Compensation of earth taken from private land 100.00 Cum 0.00 0.00
Total= 240.00
Over Head Charge 7.5 % = 613.09
Contractor's Profit 7.5 % = 613.09
e ) royalty
Earth 100.00 Cum 35.00 3500.00
Cost for 100 cum Total= 12900.80
Rate per cum 129.00
Add 1% Labour cess = 1.29
Total= 130.29
Sl. No. Description Qnty. Unit Rate Amount
Or say = 130.30 Per Cum
Labour for laying sub-base in layers not exceeding 100mm watering and
compacting to the required density in O.M.C with PRR but excluding cost
and conveyance of sub base materials
Unit = Cum
Taking output = 2.83 cum
a ) Labour
Man Mulia for removing from stacks spreading and rolling 1.00 No 333.00 333.00
Women Mulia for watering & conveyance, etc. 1.50 No 333.00 499.50
Total= 832.50
b) Machinery
Add hire and running charges of PRR for consolidation considering 0.05327 Hour 294.78 15.70
425Cum of out turn with PRR per day (8 hours) = 2.83 x 8 x 269.00 /425
Top Al. Section No. 9201 = 2.13 M @ 1.298 Kg/M = 2.76 Kgs.
Tapper Clip Al. Section No. 4660 @ 0.169 Kg/M = 2.81 Kgs.
Al. Angle Section 1855 = 0.42m @ 0.518 Kg/M = 0.22 Kgs.
Al Frame Section No. 9221= 6.2 M @ 1.975 Kg/M = 12.25 Kgs.
Total = 27.13 Kgs.
Westage 5 % = 1.36 Kgs.
Total = 28.49 Kgs. 224.68 6401.13
4" Anodised Al. Hinges. 4.00 Each 39.00 156.00
U rubber beading 18.29 Rm 15.00 274.35
Door Stopper 1.00 Each 25.00 25.00
Handle 2 Nos. 2.00 Each 62.50 125.00
6 Level mortice lock 1.00 Each 400.00 400.00
Hire charges of drilling machine 1.50 One Day 100.00 150.00
Aluminium Screws adaessive L.S. 50.00 50.00
Total = 7581.48
b) Labour
Carpenter 1st class:- 0.42 Each 483.00 202.86
Fitter (2nd class) 1.68 Each 423.00 710.64
Helper to Carpenter 2.30 Each 373.00 857.90
Mulia 3.00 Each 333.00 999.00
Total = 2770.40
Total (a+b) = 10351.88
Over Head Charge 7.5 % = 776.39
Contractor's Profit 7.5 % = 776.39
Total (a+b+c)= 11904.66
Rate for 1.00 Kg= 438.80
Add 1% Labour cess = 4.38
Total = 443.18
Say Rs. 443.20 per Kg
17 Providing and fitting of glass pane (5 mm thick plain Glass) for windows,
door and ventilators including cost of all materials, labour T&P etc.
complete. (Measurement to be taken as per actual)
Material
5 mm Plain Glass 1.00 Sqm
Westage 5 % = 0.05 Sqm
1.05 Sqm 443.40 465.57
Total = Rs 465.57
Add 1% Labour cess = 4.65
Total = Rs 470.22
Say Rs. 470.20 per Sqm
Sl. No. Description Qnty. Unit Rate Amount
27 Providing and fitting of glass pane (5 mm thick black Glass) for windows,
door and ventilators including cost of all materials, labour T&P etc.
complete. (Measurement to be taken as per actual)
Material
5 mm Black Glass 1.00 Sqm
Westage 5 % = 0.05 Sqm
1.05 Sqm 539.57 566.54
Total = Rs 566.54
Add 1% Labour cess = 5.66
Total = Rs 572.20
Say Rs. 572.20 per Sqm
19 Providing and fitting of (12 mm thick) Pre-laminated Board Standard Type
(ISI) in Alluminioum frame of doors, windows & ventilatos etc. including
cost of all materials, labour T&P etc. complete. (Measurement to be taken
as per actual)
Material
12 mm thick Pre-laminated Board Standard Type (ISI) 1.00 Sqm
Westage 5 % = 0.05 Sqm
1.05 Sqm 582.98 612.12
Total = Rs 612.12
Add 1% Labour cess = 6.12
Total = Rs 618.24
Say Rs. 618.20 per Sqm
20 Supplying, fitting and fixing of stainless steel of 304 grade in hand railing
using 50 mm dia of 2 mm thick circular pipe with Balustrade of size 32 mm
x 32mm x 2mm @ 0.90 mtr C/C and stainless aquare pipe bracing of size
case as per approved design and specification, buffing, polishing etc. with
the cost, conveyance taxses of all material, cost of all labour etc. complete
in all respect. (in all floor)
Per 1 Sqm
Data for 9.30 Sqm
a) Labour
Man Mulia 0.85 Nos. 333.00 283.05
Women Mulia 1.40 Nos. 333.00 466.20
Over Head Charge 7.5 % = 56.19
Contractor's Profit 7.5 % = 56.19
Total (a+b+c) = 861.63
Rate for 1 Sqm = 92.64
Add 1% Labour cess = 0.92
Total = Rs 93.56
Say Rs. 93.60 per Sqm
Dismantling and removing marbel chips dados & skirting from walls
including rackingout joints 12mm. Deep stacking the useful materials for
reuse and removing the debris within 50m lead
Per 1 Sqm
Data for 9.30 Sqm
a) Labour
Man Mulia 1.10 Nos. 333.00 366.30
Over Head Charge 7.5 % = 36.63
Contractor's Profit 7.5 % = 7.32
Total (a+b+c) = 410.25
Rate for 1 Sqm = 44.11
Add 1% Labour cess = 0.44
Total = Rs 44.55
Say Rs. 44.60 per Sqm
Dismantling and removing 2.5 cm thick grading concrete from roof slab
cleaning the surface lowering and removing the debris within 50m lead
Total = 42203.29
b) Labour
Carpenter, 1st Class 2.000 No 483.00 966.00
Fitter, 2nd Class 1.000 No 423.00 423.00
Helper 1.000 No 373.00 373.00
Mulia 1.000 No 333.00 333.00
Total = 2095.00
Sl. No. Description Qnty. Unit Rate Amount
c) Over Head Charge 7.5 % on (a+b) = 3322.37
d) Contractor's Profit 7.5 % on (a+b) = 3322.37
Total (a+b+c+d+e) = 50943.03
Rate per 1 Sqm = 7837.38
Add 1% Labour cess = 78.37
Total = 7915.75
Say Rs. 7915.80 per Sqm.
23 Providing & fixing of cup board consisting of BWR Ply wood (ISI) with
decorative Laminated both sides including all types of fittings such as
handle, lock chain, magnet channel, screws, bolt & nuts etc and jointing,
finishing to a flush finish bonded with adhesive etc complete as per
direction of the department
Data for 1 x 6' 00" x 4' 00" (1' 08" B) =24.00 Sft or 2.23 Sqm
(a) Materials - (i) 19 mm thick Ply wood
vertical:- 2 x 6' 00" x 4' 00" = 48.000
Side Vertical 2 x 2' 08" x 6' 00" = 31.920
stand 1 x 4' 00" x 0' 06" = 2.000
Rack = 3 x 1' 05" x 4' 00" = 18.000
Horizontal 2 x 1' 08" x 4' 00" = 13.280
Total = 113.200 Sft
Add 10 % Wastage = 11.320 Sft
Total = 124.520 Sft
Or say = 11.570 Sqm 919.15 10634.56
(ii) 12 mm thick ply wood;
Rack = 2 x 1' 05" x 4' 00" = 12.000
Side Vertical 2 x 1' 08" x 6' 00" = 19.920
Total = 31.920 Sft
Add 10 % Wastage = 3.190 Sft
Total = 35.110 Sft
Or say = 3.260 Sqm 663.83 2164.08
(iii) 16 mm thick block board (ISI)
Door 2 x 2' 00" x 4' 00" = 16.000
Add 10 % Wastage = 1.600 Sft
Total = 17.600 Sft
Or say = 1.630 Sqm 781.28 1273.48
(iv) Sunmica)
Qnty same as (i) = 11.570
Qnty same as (ii) = 3.260
Qnty same as (iii) = 1.630
16.460
Add 10 % Wastage = 1.640 Sqm
Total = 18.100 Sqm 600.00 10860.00
(v) Fevicol
Qnty same as Sun mica area 150.64 Sft @ 27.00 Kg/Sft 5.570 Kg 230.00 1281.10
(vii) Nail & Screw L.S. 50
(vi) Abrotape 2.000 Roll 36.70 73.40
(vii) Handle 2.000 Nos 156.00 312.00
(viii) Lock: 1.000 Nos 133.00 133.00
(ix) Magnet 1.000 Nos 30.00 30.00
(xi) Auto Hinges 2.000 Nos 52.00 104.00
(Xii) Cable Magnet 2.000 Nos 30.00 60.00
(xiv) Anti termite Liquid @ 0.084 Ltr/Sqm = 1.520 Ltr 600.00 912.00
(vii) Hire and Running Charges of Drill machine 1.000 Day 100.00 100.00
Total (a) = 27987.62
b) Labour
Carpenter, 1st Class 2.000 No 483.00 966.00
Fitter, 2nd Class 2.000 No 423.00 846.00
Helper 1.000 No 373.00 373.00
Mulia 2.000 No 333.00 666.00
Sl. No. Description Qnty. Unit Rate Amount
Total = 2851.00
c) Over Head Charge 7.5 % = 2312.89
d) Contractor's Profit 7.5 % = 2312.89
Total (a+b+c+d+e) = 35464.40
Rate per 1 Sqm = 15903.31
Add 1% Labour cess = 159.03
Total = 16062.34
Say Rs. 16062.30 per Sqm.
1 Providing and fitting of zinc coated wire mesh) for windows, door and
ventilators including cost of all materials, labour T&P etc. complete.
(Measurement to be taken as per actual)
Material
Wire Mesh 1.00 Sqm
Westage 10 % = 0.10 Sqm
1.10 Sqm 300.00 330.00
Total = Rs 330.00
Add 1% Labour cess = 3.30
Total = Rs 333.30
Say Rs. 333.30 per Sqm
3 R.C.C. M-30 grade with 20mm and down grade C.B. chips of approved
quality from approved quarry by Batching Plant, Transit Mixture and
Concrete pump including hoisting, charges of watering, curing and cost of
all materials and labour, T&P centering shuttering etc complete but
excluding cost of reinforcement complete.
25 Providing and fixing internal wall panels on Light gauge steel frame work
with 12.5mm thick gypsum plaster board conforming IS 2095:2011 fixed on
cement board as per standard sizes fixed with self-drilling / taping screws /
fasteners @ 60cm c/c of approved make, Screws shall be of counter sunk
rib head of 1.60mm to 4 mm thick or 8 to 10 gauge of length varying from
25 to 45 mm. Proper taping and jointing to be done using fiber mesh tape
and epoxy and acrylic based jointing compound for seamless finish.(cost of
frame work to be paid for separately
(b)Labour
Carpenter 1st Class 5.00 483.00 2415.00
Muila 5.00 333.00 1665.00
Total= 4080.00
Over Head Charge 7.5 % = 763.75
Contractor's Profit 7.5 % = 763.75
Total(a+b+c+d)= 11710.87
Rate per Sqm = 599.63
Add 1% Labour cess = 5.99
Total = Rs 605.62
Say Rs. 605.60 per Sqm.
27 Providing corrugated G.S. sheet roofing including vertical / curved surface
fixed with polymer coated J or L hooks, bolts and nuts 8 mm diameter with
bitumen and G.I. limpet washers or with G.I. limpet washers filled with white
leadin roof including fixing of ridges wind ties etc. complete but including
cost of fitting including drilling holes in wind ties.
Designer Border made of MDF Material @ 60% for 1 Sqm area =60% x 1 0.600 Sqm 281.80 169.08
sqm =
Gable Top @ 8 Sqm per 1 No. =1/8 = 0.125 no 0.125 No 600.00 75.00
Total= 949.30
Total= 1118.21
Add 1% Labour cess = 11.18
Total= 1129.39
Say Rs. 1129.40 per Sqm.
Sl. No. Description Qnty. Unit Rate Amount
28 Providing and fixing 35 mm thick Single Leaf 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 inclussive of 4 Nos of Stainless steel Butt Hinges (100mm
x60mm x2.5mm), 40mm stainless steel screws, 1 No T72V door closer
(CE certified) (40 - 80Kg)( Godrej - 3495), 200 mm Door Handle set with
Lock Body 1CK ( Godrej - 8313), 1 no Door Stopper , 1 No of tower Bolt
SS 10 X 300 mm(Godrej 3264),and 1 No of PVC Buffer with SS Screw
etc,teak wood lipping around the edges & paste with 1.5mm thick laminate
on both side of the flush door , etc. including the cost of all materials,
hardware fittings, cost of all labour, conveyance, loading, unloading, T&P,
etc, complete as per the direction of Engineer-in-Charge.
Total= 3964.80
per Sqm.
#REF!
#REF!
Labour Chat
Sl. No. Labour Category Labour Cost
1 Mulia 333.00 7 340.00
2 Semi skilled 373.00 7 380.00
3 Skilled (2nd class) 423.00 7 430.00
4 Highly Skilled 483.00 7 490.00
BASIC RATE OF MATERIALS (PRE GST RATES) PRE GST RATES (POST GST RATES)
Total pre
Excise
Sl. No. Name of items Unit Sundargarh VAT % GST Tax Sundargarh
Duty %
in %
1 2 3 10 17 18 19 26
1 Well burnt clamp burnt bricks (25 1000 3215.00 5.00 12.50 17.50 2736.17
Cm. x 12Cm. x 8Cm.) having Nos
crushing strength not less than 35
Kg./Cm2 with dimensional
tolerance ± 8
percent.
2 Well burnt clamp burnt bricks (23 1000 2915.00 5.00 12.50 17.50 2480.85
Cm. x 11Cm. x 8Cm.) having Nos
crushing strength not less than 35
Kg./Cm2 with dimensional
tolerance ± 8
percent.
3 K.B. bricks (25 Cm x 12Cm x 1000 4113.00 5.00 12.50 17.50 3500.43
8Cm) having crushing strength not Nos
less than 75 Kg./Cm2 with
dimensional tolerance ± 8
percent.
4 K.B. bricks (23 Cm. x 11Cm. x 1000 3700.00 5.00 12.50 17.50 3148.94
8Cm.) having crushing strength not Nos
less than 75 Kg./Cm2 with
dimensional tolerance ± 8 percent.
5 Fly ash bricks of 25 Cm. x 12 1000 4550.00 5.00 12.50 17.50 3872.34
Cm. x 8 Cm. size having Nos
crushing strength not less than
75 Kg./Cm2 with dimensional
tolerance ± 2 %
6 Fly ash bricks of 23 Cm. x 11 1000 4120.00 5.00 12.50 17.50 3506.38
Cm. x 8 Cm. size having Nos
crushing strength not less than
75 Kg./Cm2 with dimensional
tolerance ± 2 %
7 Fly ash blocks of 30 Cm. x 20 Each 16.00 5.00 12.50 17.50 13.62
Cm. x 15 Cm. size having crushing
strength not less than
75 Kg./Cm2 with dimensional
tolerance ± 2 %
8 Cement concrete solid Block
machine mixed and Hydraulic
compressed having crushing
strength not less than
75kg/cm2
a. 400mm x 200mm x 200mm size Each 30.00 14.50 12.50 27.00 23.62
b. 400mm x 150mm x 200mm size Each 22.00 14.50 12.50 27.00 17.32
c. 400mm x 100mm x 150mm size Each 17.00 14.50 12.50 27.00 13.39
d. 300mm x 200mm x 150mm size Each 19.00 14.50 12.50 27.00 14.96
e. 300mm x 150mm x 150mm size Each 16.00 14.50 12.50 27.00 12.60
f. 300mm x 100mm x 150mm size Each 12.00 14.50 12.50 27.00 9.45
9 Cement concrete Hollow Blocks
machine mixed and Hydraulic
compressed having crushing
strength not less than
70kg/cm2
a. 400mm x 200mm x 200mm size Each 25.00 14.50 12.50 27.00 19.69
b. 400mm x 150mm x 200mm size Each 20.00 14.50 12.50 27.00 15.75
c. 400mm x 100mm x 200mm size Each 14.00 14.50 12.50 27.00 11.02
d. 300mm x 200mm x 150mm size Each 14.00 14.50 12.50 27.00 11.02
e. 300mm x 150mm x 150mm size Each 14.00 14.50 12.50 27.00 11.02
f. 300mm x 100mm x 150mm size Each 12.00 14.50 12.50 27.00 9.45
10 K.B. bricks Khoa 4 Cm.size 1 Cum 343.00 5.00 12.50 17.50 291.91
11 Clamp burnt brick Khoa 4 cm. 1 Cum 268.00 5.00 12.50 17.50 228.09
size.
12 Surki of clamp burnt bricks. 1 Cum 425.00 5.00 12.50 17.50 361.70
13 Surki of Kiln burnt bricks. 1 Cum 470.00 5.00 12.50 17.50 400.00
14 Screen washed gravel for 1 Cum 128.00 5.00 0.00 5.00 121.90
concrete (12mm. to 20mm.)
15 Gravel or moorum 1 Cum 47.00 5.00 0.00 5.00 44.76
16 Stone screened Dust passing 1 Cum 84.00 5.00 0.00 5.00 80.00
through 2.36 mm sieve and
retained on 0.075 mm sieve
17 River single or Bajri (12mm. to 1 Cum 98.00 5.00 0.00 5.00 93.33
20mm.)
18 Screened and washed sharp 1 Cum 53.00 5.00 0.00 5.00 50.48
sand for mortar
19 Sand for filling and road 1 Cum 46.00 5.00 0.00 5.00 43.81
blinding
20 Clay mortar for masonry work 1 Cum 54.00 5.00 0.00 5.00 51.43
with admixture of sand.
21 Stone lime unslaked. 1 Kg. 17.00 5.00 0.00 5.00 16.19
22 Ghooting lime unslaked. 1 Kg. 21.00 5.00 0.00 5.00 20.00
23 Shell lime unslaked. 1 Kg. 19.00 5.00 0.00 5.00 18.10
24 a) Granite broken stone of size not 1 Cum. 243.00 14.50 0.00 14.50 212.23
less than 0.0025 Cum.
Stacked
b) Granite stone of size not less 1 Cum. 220.00 14.50 0.00 14.50 192.14
than 0.0025 Cum. picked up.
25 Stone other than granite quarried, 1 Cum. 198.00 5.00 0.00 5.00 188.57
broken and staked
0.0015 Cum to 0.003 Cum
26 Stone other than granite picked up 1 Cum. 172.00 5.00 0.00 5.00 163.81
and staked 0.0015 Cum. to
0.003 Cum
27 Stone other than granite quarried, 1 Cum. 180.00 5.00 0.00 5.00 171.43
broken and staked
above 0.003 Cum
28 Stone other than granite picked up, 1 Cum. 175.00 5.00 0.00 5.00 166.67
broken and staked above
0.003 Cum
29 Granite Stone broken metal
63mm. size Passing through
90mm. Sieve and retained on
53 mm sieve.
a) Crusher broken. 1 Cum. 655.00 5.00 0.00 5.00 623.81
b) Hand broken. 1 Cum. 505.00 5.00 0.00 5.00 480.95
30 Granite Stone broken metal
45mm. size (Passing through
53mm sieve & retained on
26.5mm sieve)
a) Crusher broken. 1 Cum. 683.00 5.00 0.00 5.00 650.48
b) Hand broken. 1 Cum. 533.00 5.00 0.00 5.00 507.62
31 Granite Stone broken metal
40mm. size
a) Crusher broken. 1 Cum. 740.00 5.00 0.00 5.00 704.76
b) Hand broken. 1 Cum. 595.00 5.00 0.00 5.00 566.67
32 Granite Stone broken metal
26.5mm. size (Passing through
45mm sieve & retained on
22.4mm sieve)
a) Crusher broken. 1 Cum. 760.00 5.00 0.00 5.00 723.81
b) Hand broken. 1 Cum. 605.00 5.00 0.00 5.00 576.19
33 Granite Stone broken metal
25mm. size (Passing through
40mm sieve & retained on
20mm sieve)
a) Crusher broken. 1 Cum. 788.00 5.00 0.00 5.00 750.48
b) Hand broken. 1 Cum. 640.00 5.00 0.00 5.00 609.52
34 Granite Stone broken metal
22.4mm. size (Passing through
26.5mm sieve & retained on
11.2mm sieve)
a) Crusher broken. 1 Cum. 800.00 5.00 0.00 5.00 761.90
b) Hand broken. 1 Cum. 640.00 5.00 0.00 5.00 609.52
35 Granite Stone broken chips
20mm. size (Minimum 65% by Wt.
Passing through 19mm sieve &
retained on 13.2mm sieve but
whole should pass through 26.5mm
sieve)
(b) 30cm x 30cm / 40cm x 1 Sqm. 425.00 14.50 12.50 27.00 334.65
40cm special plain / printed series
ceramic floor tiles of premium grade
having thickness 7mm to 8mm
confirming to IS 13755
Railway station
1 2 3 4
Up to 5 Km 149.67 967.27 175.50
Every Extra Km beyond 5 8.80 39.62 8.23
Km and up to 50 Km.
Every extra Km beyond 50 6.22 31.87 6.99
Km
2. For declared ghat road, add extra length of ghat road portion.
TERIALS
cks including loading & unloading.
Other Places
5 6
161.72 1320.57 5.37 1320.57
8.23 40.67
1830.15
6.99 31.87
11154.5
14305.22
28610.44
71
May 8 mm 10 mm 12 mm 16 mm 20 mm 25 mm Total (6 nos)
Rate per piece 440.00 668 957.00 1699.00 2655.00 4149.00
1 peice in kg
(1 pice = 12 mtr) 4.74 7.40 10.66 18.94 29.63 46.27
rate per 1kg 92.83 90.27 89.77 89.70 89.61 89.67
rate per 1mt 92830.00 90270.00 89770.00 89700.00 89610.00 89670.00 541850.00
Avg including
GST Excluding GST
-18%
90308.33 76532.48