Structural repair to the Dhauli Shanti Stupa

Analysis

Item Item Description Unit Quantity Rate Amount Refeence

No
1 Removal of unsound concrete part of A/R- 2006
structure including chipping & cleaning for
receiving polymer modified cement
plaster/Cement Concrete including removal of
debris within 100 m lead including cost of all
labour, T& P and all taxes as per direction of
the Engineer-in-Charge.
Data for 10 Sqm
Man Mulia for chipping Each 0.50 311.00 155.50 Item No.14/66
Woman Mulia for extra lead upto 50 Mtr Each 1.00 311.00 311.00 Item No.21B/23
Woman Mulia for extra lead beyong 50 Mtr. Each 0.10 311.00 29.55 Item No.17/9
Up to 100 Mtr.
Total 496.05
Add 15% OHC & contractor profit 74.41
Rate for 10 sqm 570.45
Rate for 1 sqm 57.05 / Sqm
Add labour cess @1% 0.57
Total 57.62 / Sqm
Say 57.62 / Sqm

2 Cleaning of reinforcement from rust from the DSR - 2019, CPWD, Vol.-2, Item No.-26.29.1
reinforcing bars to give it a total rust free steel
surface by using alkaline chemical rust
remover of approved make with paint brush
and removing loose particles after 24 hours of
its application with wire brush and thoroughly
washing with water and allowing it to dry
including cost of all labour, materials, tools,
taxes etc. all complete as per direction of
Engineer-In-Charge. (Bars upto 12 mm
diameter.)
Detail of cost for 3.00 sqm (95.54 meter
length of 12mm dia bar) Bars up to 12 mm
diameter (1 litre chemical shall cover 3.00
sqm area of bars)
MATERIALS
Chemical Rust Remover Ltr 1.00 200.00 200.00
LABOUR (Application charges for 3.0 sqm)
Painter Day 0.162 461.00 74.68
collie Day 0.162 311.00 50.38
Putty, brush, sand paper LS 3.162 1.73 5.47
Sundries LS 1.980 1.73 3.43
Total 333.96
Add 1% water Charges 3.34
Total 337.30
Add 15 % Contractor's profit and overheads 50.59
 Cost for 3.0 sqm (95.54 m length of 12 mm 387.89
bar)
Rate per meter length of Bar 4.06
Add labour cess @1% 0.04
Total 4.10 / Meter
3 Providing & applying Zinc rich epoxy based DSR - 2019, CPWD, Vol.-2, Item No.-26.29.1
primer coat of approved make in two coats on
reinforcement applied as per manufacturer’s
recommendation including cost of all labour,
materials, tools, taxes, all complete. as per
technical specification and as per the direction of
Engineer-in-Charge,
Detail of cost for 3.00 sqm (95.54 meter
length of upto 20 mm dia bar) Bars upto 12
mm diameter (1 litre chemical shall cover 3.00
sqm area of bars)
MATERIALS
Zinc rich epoxy based primer Ltr 1.00 850.00 850.00
LABOUR (Application charges for 3.0 sqm)
Painter Day 0.32 461.00 149.36
collie Day 0.32 311.00 100.76
Putty, brush, sand paper LS 3.16 1.73 5.47
Sundries LS 1.98 1.73 3.43
Total 1109.02
Add 15 % Contractor's profit and overheads 166.35
Cost for 3.0 sqm (95.54 m length upto 12mm 1275.38
bar)
Rate per 1 Meter 13.35
Add labour cess @1% 0.13
Total 13.48 / Rmt
4 Providing and applying solvent free two Approved
components epoxy resin of minimum compressive analysis of
strength 55MPa at 7 days and tensile strength 20 Sagada Work
MPa at 14 days for better bonding between old
and new concrete @ 0.5kg/sqm on prepared
surface of structure with cost of all materials,
equipments, scaffolding, labour charges etc.
including supervision, dewatering if necessary
with all leads, lifts delifts, taxes, duties, cess,
conveyance, loading, unloading etc complete as
per the direction of the Engineer-in-Charge.

Data for 10 Sqm

Epoxy resin @ 0.5kg/sqm Kg 5.00 720.00 3600.00
Man Mulia No 1.50 311.00 466.50
Painter 1st Class No 0.50 461.00 230.50
TOTAL 4297.00
Add 15 % Contractor's profit and overheads 644.55
Cost for 10 sqm 4941.55
Add 1% labour cess 49.42
Total 4990.97
Rate per sqm 499.10 / Sqm
 Say 499.10 / Sqm
5 Providing, mixing and applying SBR polymer of Item No. 26.33.1
approved make (@ minimum 2% by wt. of Page 1646, CPWD
cement used) in modified plain/reinforced AR, Vol-2
cement concrete for structural members
having minimum characteristic compressive
strength with ordinary portland cement,
coarse sand and graded stone aggregate of
10mm maximum size in proportion as per
design criteria with specified average
thickness (50mm thick in Grade M 25 with
cement content not less than 347 kg per cum )
including shuttering with cost of all labour,
materials, T&P, taxes etc. as per direction of
Engineer-in-Charge.

Detail of cost for 10 sqm area (0.5cum) Cum 0.50 4866.78 2433.39
M25 concrete 0.5 cum of concrete@
347 kg/cum
Cost of SBR Polymer (@2% of cement 173.50 Kg 3.47 290.00 1006.30
kg = 173.50X2% = 3.3 kg
TOTAL 3439.69
Add 15 % Contractor's profit and overheads 515.95

Cost for 10.0 sqm 3955.64

Cost For 1 sqm 395.56
Add for shuttering LS 450.00
845.56
Add labour cess @1% 8.46
Total 854.02 / Sqm
Say 854.02 / Sqm
7 Providing and inserting 12mm dia galvanised steel Item No. 26.39,
injection nipple including drilling of holes by Page 1653, CPWD
mechanical means of required diametre (20mm to AR, Vol-2
30mm) up to depth from 30mm to 80mm at
300mm c/c in the staggered pattern and making
the hole dust free by blowing compressed air,
sealing the hole after grouting with adhesive
chemical of approved make and allow it to cure
complete with cost of all labours, materials, T&P,
taxes etc as per direction of Engineer-In-Charge.

Details of cost for 20.00 Nos Hole

MATERIAL
Adhesive chemical (750 mm deep & 20 mm Dia ml 188.00 5.10 958.80
Hole) Volume of hole = 20 x (3.14/4 ) x 2.00 x 2.00
x 7.5 = 471 cub cm Adhesive @ 40% of 471 ml =
188.40 ml, Say 188 ml
Bit of drilling machine for Hole upto 30mm dia Each 1.00 700.00 700.00
(One Bit done 20 Holes only)
 GI injection nipple 12mm dia, 75mm long Each 20.00 30.00 600.00
Blowing compressed air for cleaning holes upto Each 20.00 2.00 40.00
30mm dia
Hire chrges of 33 KVA Generator hour 1.00 208.70 208.70
LABOUR
Mason (average) Day 0.50 401.00 200.50
Coolie Day 0.50 311.00 155.50
Bhisti Day 0.50 401.00 200.50
TOTAL 3064.00
Add 15 % Contractor's profit and overheads 459.60
Cost of 20 Nos hole 3523.60
Cost of 1 hole 176.18
Add labour cess @1% 1.76
Total 177.94
Say 177.94 / Hole
8 Providing and injecting Epoxy injection grout in Item No. 26.35.3
concrete/RCC work of approved make in Page 1650, CPWD
proportion recommended by the manufacturer AR, Vol-2
suitable gun/pump at required pressure including
cutting of nipples after curing etc. complete
including cost of materials. labour, T&P, taxes etc.
as per directions of Engineer-in-Charge
Details of cost for 10kg Epoxy grout
MATERIAL
Low Viscocity Epoxy Kg 10 890.00 8900
Hire charges of Plant and machinery (Injection day 0.03 100.00 3.00
Grouting Pump)

Hire charges of 25KVA Generator 3 208.70 626.10

LABOUR
Beldar Day 0.06 461.00 27.66
Nozzle Operator Day 0.03 461.00 13.83

Sundries (gloves gogles etc.) LS 5 3.50 17.5

TOTAL 9588.09
Add 15 % Contractor's profit and overheads 1438.2
Cost of 10 kg 11026.3
Cost of 1 kg 1102.6
Add labour cess @1% 11.0
Total 1113.66 / Kg
Say 1113.66 / Kg
9 Providing & applying suitable water based acrylic
anticarbonation water proofing treatment to the
a surface
One coatofofthe structure
priming with cost
for bridges of materials,
including
scaffolding above 4.6 m to any height Ref: OCCL
Data for 9.3 Sqm
 Painter Spl Day 0.68 461 313.48
Semi skilled male mulia Day 0.68 401 272.68
Man mulia for preparation of surface Each 0.07 311 21.77
Primer 0.84 lts/10 sqm Ltr 0.781 640 499.84
1107.77
Over Head Charges and Contractor's profit @15% 166.17

Total 1273.94
Rate for 1sqm for internal wall 136.98
Add for outer side add 30% on labour for 19.61
scaffolding
Over Head Charges and Contractor's profit @15% 2.94
on extra labour cost
Rate for external wall for 1 sqm 159.53
b Painting on concrete surface providing and
applying two coats of water based cement paints
to unplastered concrete surface after cleaning the
surface of dirt, dust, oil, grease, efflorescence and
applying paint @ 1 ltr for 2 sqm

Data for 10.0 Sqm

Labour
Mate Day 0.01 311 3.11
Painter Spl Day 0.25 461 115.25
Mazdoor(Skilled) Day 0.25 351 87.75
Water based paint of approved quality for cement Ltr
5 600 3000
concrete surface
Over Head Charges and Contractor's profit @15%
480.92
Rate for 10 sqm 3687.03
Add Cess @ 1% 36.87
Rate for 1sqm for internal surface 372.39
Rate for outside surface add 30% on labour for 6.18
scaffolding
Over Head Charges and Contractor's profit @15% 0.93
on extra labour cost
Rate for external wall for 1 sqm 379.50
Total Cost for 1 sqm (a+b)
For inside wall (129.64+368.72) 509.37
For outside wall(149.99+428.91) 539.04
 Supply, mixing and placement of ready to use non
shrink, cementitious free flow micro-concrete
SikaRep® Microcrete-4 of 50 mm thickness as per
12 specification, as per recommendation & as per the
direction of engineer in charge. The rate inclusive
all sorts of material, labours, tools & tackels
complete
Unit = SQM
Taking output = 10SQM
a) Material
Sikarep Microcrete 4 @ Rs.17/- per KG
Coverage for 10SQM in 50mm thick @ 110 KG KG 1100 17 18,700.00
b) Labour
HIGH SKILLED LABOUR day 3 461 1,383.00
Mazdoor day 3 311 933.00
Total 21,016.00
Add Water/Machinary Charrges 1% 210.16
Sub Total 21,226.16
Add 15 % for over Head & Contractor profit 3,183.92
cost of 10 SQM 24,410.08
Rate per 1 SQM 2,441.01
Cess @1% 24.41
say 2,465.42
Rate per 1CUM 49,308.40

Supplying And Applying Sikalastic®-560 (a cold-

applied, one-component highly elastic, UV
resistant and also eco-friendly waterborne liquid
applied waterproofing membrane based on
modified polyurethane technology which
13 contributes to Green Building certification
standards) after making the surface free from all
loose paticle, dust, dirt, oil, grease, or nay othe
cotaminants by wire brush, air blowing etc.
complete as per the direction of Engineer In
Charge.

Unit = SQM
Taking output = 10SQM
a) Material
Sikalastic®-560 @ Rs.455/- per KG
Coverage for 10SQM @ 1.6 KG/sqm KG 16 455 7,280.00
b) Labour
HIGH SKILLED LABOUR day 2 461 922.00
Mazdoor day 2 311 622.00
Total 8,824.00
Add Water/Machinary Charrges 1% 88.24
Sub Total 8,912.24
Add 15 % for over Head & Contractor profit 1,336.84
cost of 10 SQM 10,249.08
Rate per 1 SQM 1,024.91
Cess @1% 10.25
say 1,035.16
14 Removing white or colour wash by scrapping and Ref: DAR 2019 Vol II, p 871 It. 14.43
sand papering and preparing the
surface smooth including necessary repairs to
scratches etc. complete
Labour
Belder day 0.09 401.00 36.09
Coolie day 0.04 311.00 12.44
Bhisti day 0.04 351.00 14.04
Sundries such as sand paper and scrapper LS 2.73 1.73 4.72
Repair to scraches LS 1.82 1.73 3.15
Total 70.44
Add 1% for water charges 0.70
71.14
Add overhead charges @7.5% 5.34
Add contractor's Profit @7.5% 5.34
81.82
Add for Cess 1% 0.82
Total for 10sqm 82.64
Total for 1 SQM 8.26

15 12mm. thick cement plaster (1:6) for brick work

per 1 Sqm
a Materials
Sand (screened and washed) cum 0.015 46.67 0.70
Cement qntl 0.0358 503.98 18.04
b Labour
Mason 2nd class day 0.14 401.00 56.14
Man Mulia day 0.05 311.00 15.55
Woman Mulia day 0.05 311.00 15.55
Man mulia for mixing sand & watering day 0.02 311.00 6.22
112.20
Add overhead charges @7.5% 8.42
Add contractor's Profit @7.5% 8.42
c Carriage and Royaty
Sand (screened and washed) cum 0.015 237.47 3.56
Cement qntl 0.0358 16.17 0.58
133.18
d Add for Cess 1% 1.33
134.51

17 Supplying, fitting and placing uncoated HYSD bar

reinforcement in Foundation complete as per
drawing and technical specification As per ARP
52 item no.9 )a) Output- 1 MT Unit-1MT
HYSD Bar including 5% lapping & wastage MT 1.05 46048.73 48351.17
Binding wires Kg 8.00 65.53 524.24
b) Labour
Mate/ Supervisor Day 0.40 351.00 140.40
Blacksmith Day 2.00 461.00 922.00
Mazdoor Day 8.00 311.00 2488.00
52425.81
Add overhead charges 7.5% 3931.94
Add contractor's Profit 7.5% 3931.94
Carriage of Steel MT 1.05 161.71 169.80
Total cost 60459.49
Hence Rate for 1MT 60459.49
Add 1% for Cess 604.59
 Rate for 1MT 61064.08 /MT
Rate for 1Qntl. 6106.41 /Qntl
18
Supplying, fitting and fixing of M.S. shutter with
frame with MS angle frame of 35X35X6 mm and
shutter section of 30X30X5mm M.S. angle with
welding of 25X6mm flat and welding of 16
gauseC.R. sheet with arrangement of clamp,
fitting of 3 nos of 4" hinges. 1 no of 2" hinges and
300mm X 16mm M.S. aldrop with 8" tower bolt
including cost, cnveyance, taxes of all materials,
labour, T&P etc. required for the complete in all
respect
Data- 3'-0" X7'-0" = 21.00 sqft or 1.95 sqm.
i) Outer frame (35X35X6mm) - 1X17'-0" = 17 Rft
Clamp - 6X0'-9" = 4.5 Rft
Total 17+4= 21.5 Rft = 6.4 mtr *3kg/m = kg 19.2
ii) Inner frame (30X30x5mm) - 2X 7'0" = 14 Rft
2X3'0" = 6 Rft
Total 14+6 = 20 Rft = 6.10 Mtr. X 2.20 kg/Mtr.= kg 13.42
iii) MS Flat (25mmX6mm)- 5X3'-0" = 15 Rft
For Tower bolt - 2X 1'-5" = 2.82 Rft
For Aldrop - 2X1'-6" = 3 Rft
Total=15+2.82+3=20.82 Rft=6.35mX1.2kg/m= kg 7.62
kg 40.24
iv) Wastage @ 5% kg 2.01
kg 42.25 57.00 2,408.25
v) C.R. sheet 16 gause - 3'-0" X 7'-0" = 21 sqft
Wastage 10% = 2.10 sqft
Total = 21+2.1 = 23.10 sqft
= 2.15 sqmX 12.55kg/sqm = kg 26.98 57.00 1,537.86

vi) EPM Rate vide order No. 5348/06.06.2017 = Rs. 57/Kg

Squqr bar Kg 26.98 0.16 4.37

MS aldrop - 300X6 each 1 77.17 77.17
4" MS Hinges each 3 11.02 33.06
2" MS Hinges each 1 4.72 4.72
*" MS Tower bolt each 1 26.77 26.77

Painting 2 coats over a coat of primer

1X3'-0"X7'-0"X2.25 times = 47.25sft= 4.39 sqm sqm 4.39 185.61 814.83
4,907.03 /21 sqft
Rate for 1 sqft 233.67 /sqft
Add labour cess1% 2.34 /sqft
Total Rate for 1 sqft 236.01 /sqft
Rate for 1 sqm 2,540.41 /sqm
19 Providing and fixing double scaffolding system ref:DSR 2021 vol - 2 p 302 it. 14.72
(cup lock type) on the exterior side, up to seven
story height made with 40 mm dia M.S. tube 1.5
m centre to centre, horizontal & vertical tubes
joining with cup & lock system with M.S. tubes,
M.S. tube challies, M.S. clamps and M.S. staircase
system in the scaffolding for working platform etc.
and maintaining it in a serviceable condition for
the required duration as approved and removing
it there after .The scaffolding system shall be
stiffened with bracings, runners, connection with
the building etc wherever required for inspection
of work at required locations with essential safety
features for the workmen etc. complete as per
directions and approval of Engineerin- charge .The
elevational area of the scaffolding shall be
measured for payment purpose .The payment will
be made once irrespective of duration of
scaffolding. 285.00 /sqm