(Annexure - I) Lump Sum Tender Market Rate Analysis As Per Table 'H' of Contract Manual

(Annexure -I )
LUMP SUM TENDER MARKET RATE ANALYSIS AS PER TABLE 'H' OF CONTRACT MANUAL
NAME OF WORK : Provn of OTM Accn & Balance Work at Jaisalmer

Description of Sch 'A' : Sch 'A' Part-I, Item No. 13
Name of Building : Construction of Trademen Shop
Estimated cost of building : Rs. 1464750/- (Annexure-B1)
Srl No Description of Item Estimated Cost as per Reasonable cost as per

SSR 2010 Market Rates
1 Material to be supplied by the 910344.00 865473.00

Contractor (As per Annexure-II)
2 Form work in corporated in the buildings 68349.90 65873.52

(As per Annexure-III)
3 Excavation & earthwork involved in the 24190.39 25656.98

buildings (As per Annexure-IV)
4 Cost of total labourer (for market cost 392115.71 638795.70

add @ 62.91 % on SSR cost for labourer)
i.e. Annexure V)
Total 1395000.00 1595799.20
5 Add @ 17.5% contractor's profit & over - 279264.86

head
1395000.00 1875064.06
Add 5% contigency for misc & unseen
6 69750.00 93753.20
items
Total Cost of the Block 1464750.00 1968817.27
7 Percentage above SSR 2010 34.41 %
Prepared by _____________ Checked by ______________
Approved by
Director (Contract)
MARKET ANALYSIS (As per report …………………………………..) Annexure -II

Name of Building : Construction of Treadmen Shop
Srl No Description of Item SSR No Unit Qty As per SSR 2010 As per Market
Rate Amount Rate Amount
1 2 3 4 5 6 7 8 9
1 Stone for hard core of gauge 03059 CUM 2.24 528.70 1184.10 700.00 1567.76
n. exc 63 mm
2 Chlorophyriphos (ATT 03063 LTR 68.60 305.50 20957.30 200.00 13720.00
Chemical)
3 Aggregate
(i) 40mm graded 04093 Cum 52.89 587.50 31074.53 750.00 39669.61
(ii) 20mm graded 04093 Cum 59.01 646.30 38136.09 800.00 47205.43
(iii) 12.50mm graded 04093 Cum 0.00 675.00 0.00 800.00 0.00
4 Sand for concrete/masonry/ 04095 Cum 63.06 646.30 40757.01 1100.00 69368.26
5 Sand for plastering 14079 Cum 14.47 705.00 10202.73 1100.00 15919.15
6 Cement 04098 Bag 796.79 270.30 215372.26 210.00 167325.84
7 Bricks `06129 Nos 8608.69 2.30 19800.00 3.50 30130.43
8 TMT bars 10110 Kg 10673.83 41.10 438694.36 34.00 362910.17
9 Binding wire 10114 KG 137.85 56.40 7774.88 70.00 9649.67
10 Primer for roof treatment 11151 Ltr 40.37 47.00 1897.24 52.00 2099.08
15 Mineral colour 15015 Kg 0.25 52.9 13.33 70 17.64
16 Slaked Lime 04097 Kg 103.74 4.31 447.11 9 933.6348
17 Glue Assessed Kg 0.28 85 23.71 85 23.710155
18 Blue Assessed Kg 0.30 90 26.68 90 26.67528
23 Factory made Panelled door 08020 Sqm 9.33 1460.50 13622.81 3000.00 27982.50
shutter
25 Door stopper with hinge 09149, 51 Each 5.00 21.20 106.00 40.00 200.00
26 Pressed steel frames of size 10082,83 Rm 26.40 229.10 6048.24 270.00 7128.00
125x60mm
28 Aluminium barrel bolt ;09004, 9 Each 10 35.70 357.00 60.00 600.00
200mm long
30 MS Butt hinge 100 mm 09028. 56 Each 12 10.60 127.20 15.00 180.00
31 Aluminium handle 150mm 09083, 85 Each 10 25.80 258.00 30.00 300.00
32 CP Towel rail complete. 094147 Each 1.00 264.40 264.40 225.00 225.00
36 Vitrified tiles 13013 Sqm 93.91 316.10 29686.09 284.30 26699.64
Total of page No 1 876831.06 823882.20
1 2 3 4 5 6 7 8 9
40 Oil bound distemper 15017 Kg 0.00 70.50 0.00 70.00 0.00
41 Primer for distemper Assessed Kg 0.00 50.00 0.00 160.00 0.00
42 Pink primer 17056 Litre 0.00 79.90 0.00 160.00 0.00
43 Zinc chrome primer 17056 Litre 0.00 103.40 0.00 160.00 0.00
44 Synthetic enamel paint 17060 Litre 0.00 150.40 0.00 185.00 0.00
49 PVC connection 15mm, 45cm 18152 Each 2 73.90 147.80 75.00 150.00
long
51 75mm bore CI pipe 18156 RM 10.00 584.50 5845.00 1100.00 11000.00
54 CI cowl 100mm 18168 Each 2 250.30 500.60 250.00 500.00
55 CI Nahani trap 75mm 18213 Each 1 367.20 367.20 450.00 450.00
56 Salt glazed GT 150 x 150mm Assesed Each 1 150.00 150.00 270.00 270.00
60 W.H.B 18332 Each 1 740.10 740.10 1350.00 1350.00

61 Looking mirror for W.H.B Assessed Each 1 800.00 800.00 800.00 800.00
62 Looking mirror 300x450mm Assessed Sqm 1.00 300.00 300.00 800.00 800.00
63 Nipple etc for HDPE water Assessed Each 1 50.00 50.00 100.00 100.00
tank 500/300 litre capacity
64 PVC pipe 110mm dia 18349 RM 1 211.80 211.80 400.00 400.00
68 Information Plaque Assesed Each 1 750 750 1000 1000.00
69 Number Plaque Assesed Each 1 100 100 1000 1000.00
72 Material reqd for testing Assessed L/S 1.00 3500.00 3500.00 4000.00 4000.00
79 HDPE Water Tank 500 Ltrs Nos 1.00 2200.00 2200.00 2800.00 2800.00
Total of page No 2 15662.50 24620.00
TOTAL OF PAGE NO 1 876831.06 823882.20
TOTAL OF PAGE NO 2 15662.50 24620.00
Total of page No 1-3 892493.56 848502.20
Add 2% for unseen items 17849.87 16970.04
910343.43 865472.25
Say 910344.00 865473.00
COST OF FORMWORK AT PAR SSR 2010 AND AS PER MARKET RATE Annexure-III

Srl No Description of Item SSR No Unit Qty At par SSR 2010 As per Market
1 Formwork to side of concrete 605'07004 Sqm 38.70 134.2 5193.54 200.00 7740.00
foundation, footing, base of
column, sides & sofits of plinth
beams
2 Formwork to slab 07006 Sqm 96.11 211.50 20327.60 200.00 19222.32
3 Formwork to bems/lintels 07010 Sqm 109.06 203.70 22214.71 200.00 21811.20
4 Formwork to Columns/posts 07014 Sqm 85.50 241.10 20614.05 200.00 17100.00

etc
68349.90 65873.52
EXCAVATION / EARTHWORK ITEMS Annexure-IV

Srl Description of Item SSR No Unit Qty As per SSR 2010 As per Market
No
Rate Amount Labour Rate of Market Amount
factor Mazdoor Rate
1 Surface dressing in any 2534.09

type of soil 0'3011 Sqm 316.76 7.90 2502.42 0.04 200.00 8.00
2 Surface Excavation not 5068.19
exc 30 cm deep and
averaging 15cmp in 03004 Cum 316.76 15.90 5036.51 0.08 200.00 16.00
soft/ loose soil.
3 Excavation in trenches
n. exc 1.5 m wide &
n.exc 1.5 m deep and
getting out in any type 03006 Cum 123.41 115.20 14217.15 0.55 200.00 110.00 13575.41
of soil
4 Returning , filling in
trenches incl well 03009 Cum 32.71 41.70 1363.93 0.21 200.00 42.00 1373.74
ramming with moorum
5 Filling under floor 03017, 18 Cum 20.70 51.70 1070.38 0.35 200.00 150.00 3105.55
24190.39 25656.98
MARKET VARIATION ON LABOURS Annexure -V

Srl No Description of Item Unit Qty As per SSR 2010 As per Market
1 Mason/brick layer/paver Day 2.00 225.00 450.00 450.00 900.00
2 Painter Day 0.15 225.00 33.75 450.00 67.50
3 Welder / Fabricator Day 0.25 248.00 62.00 450.00 112.50
4 Black smith Day 0.45 192.00 86.40 450.00 202.50
5 Plasterer Day 0.25 225.00 56.25 450.00 112.50
6 Plumber Day 0.15 225 33.75 400.00 60.00
7 Mate Day 1 169.00 169.00 250.00 250.00
8 Mazdoor Day 9 169.00 1521.00 250.00 2250.00
9 Bhisti Day 1 169.00 169.00 250.00 250.00
Total 2581.15 4205.00
%age variation over SSR 2004 = 4205.00 2581.15 = 1623.85 62.91%

2581.15 2581.15
i.e. (+) 62.91% above

Name of building : Construction of Treadmen Shop
MARKET ANALYSIS (TAKING OUT OF QUANTITY OF MAJOR MATERIALS
1 Chemical for ATT

Item Qty. Mix ATT Qty
No.
6 Treating the back fill in contact 53.62 5.0 268.09
with foundation at the rate of
7.5 liter of emulsion per square
meter of vertical surface (Area of
the sub structure in contact with
back fill to be measured).
52 Material and labour for treating 85.38 7.5 640.32

the top surface of filled earth at
the rate of 5 liters of emulsion
per square meter of surface.
53 Material and labour for anti 104.92 2.25 236.07

termite treatment along the
external wall below concrete or
masonary apron using chemical
emulsion @ 2.25 liter per linear
meter including drilling and
plugging holes etc in apron.
68 Material and labour for treating 28.44 5.00 142.20

the soil under plinth protection
at the rate of 5 liter of emulsion
per square meter of surface
area.
69 Material and labour for anti 37.92 2.25 85.32

termite treatment along the
external wall below concrete or
masonary apron using chemical
emulsion @ 2.25 liter per linear
meter including drilling and
1372.00
Total Qty. 68.60
= 68.60 Litres
2 RCC M-25(design mix) other than pile
Item N Item Decription Qty.

8 RCC Columns Footting detail 29.61
9 Detail of RCC Columns upto 3.00
Plinth Level
10 RCC Plinth Beams 7.62
11 RCC Columns plinth level to 3.40
Lintel Level
16 RCC Columns Lintel level to First 1.30
Floor Slab Level
21 RCC Roof Beams 8.51
22 RCC Floor Slab 14.42
Total Qty. 67.85
(a) Cement @ 360.00 Kg/ Cum. = 24424.99 Kg

(b) Sand @ 0.43 Cum/ Cum = 29.17 Cum
(c) Agreegate 20mm @ 0.85 Cum/ Cum = 57.67 Cum
PCC (1:2:4) TYPE B-1
Total Qty. 0.00
(a) Cement @ 308.53 Kg/ cum. = 0.00 Kg

(b) Sand @ 0.44 Cum/ cum = 0.00 Cum
(c) Agreegate 12.5mm @ 0.88 Cum/ cum. = 0.00 Cum
PCC (1:2:4) TYPE B-0
(a) Cement @ 308.53 Kg/ cum. = 0.00 Kg

(b) Sand @ 0.43 Cum/ cum. = 0.00 Cum
(c) Agreegate 12.5mm @ 0.86 Cum/ cum. = 0.00 Cum
4 PCC (1:3:6) TYPE C-1
Total Qty. 0.00
(a) Cement @ 213.20 Kg/ cum. = 0.00 Kg

(b) Sand @ 0.46 Cum/ cum. = 0.00 Cum
(c) Agreegate 20mm @ 0.92 Cum/ cum. = 0.00 Cum
4a PCC (1:3:6) TYPE C-2
67 50 mm thick PCC 1:3:6 as in sqm. 28.44

plinth protection over 75 mm
thick brocken stone aggregate
hard core over rammed earth.
Total Sqm. 28.44

Total Cum. 1.422
(a) Cement @ 213.20 Kg/ cum. = 303.17 Kg
(b) Sand @ 0.47 Cum/ cum. = 0.67 Cum
5 PCC (1:4:8) TYPE D-2
4 Material and labour for Cement Cum. 48.69

concrete in foundations, filling
and mass concrete type D2 1:4:8
using 40 mm graded stone
aggregate including compaction
of concrete, curing etc.
complete.
50 75 mm thick PCC 1:4:8 as in sub Cum. 6.40

base under floor over rammed
earth
Total Cum. 55.10

(a) Cement @ 161.95 Kg/ cum = 8922.91 Kg
(b) Sand @ 0.48 Cum/ cum. = 26.45 Cum
7 Fly ash brick wall IN CM 1:6
11 Brick work with Fly Ash Bricks, cum. 4.54

straight or curved on plan
exceeding 6 meter mean radius
built in cement sand mortar 1:6
including curing, racking of joints
etc. complete in all respect.
12 Brick work with Fly Ash Bricks, Cum. 11.29
17 Brick work with Fly Ash Bricks, Cum. 5.27

Total Qty. 21.10
(a) Cement @ 75.00 Kg/ cum = 1582.48 Kg

(b) Sand @ 0.32 Cum/ cum = 6.77 Cum
(c) Bricks @ 408.00 Nos = 8609 Nos
9 5MM THICK PLASTER IN CM 1:3 ON CONCRETE SURFACE
39 5 mm thick cement sand mortar sqm. 85.38

1:3 plaster to exposed concrete
surfaces
Total Qty. 85.38
(a) Cement @ 5.03 Kg/ Sqm. = 429.44 Kg

(b) Sand @ 0.01 Cum/ Sqm. = 0.85 Cum
11 10MM THICK INTERNAL PLASTER IN CM 1:6 ON BRICK WALLS
37 10 mm thick rendering on fair sqm. 285.114

faces of brick work or concrete
surfaces in cement sand mortar
1:6 as in internal surfaces of
walls finished fair even and
smooth without using extra
cement.
285.114
Qty =
= 285.11 Sqm
(a) Cement @ 4.46 Kg/ Sqm. = 1271.61 Kg

(b) Sand @ 0.020 Cum/ Sqm. = 5.80 Cum
12 External Plaster
38 15 mm thick rendering on rough sqm. 160.016

faces of brick work or concrete
surfaces I two layer of 10 mm
thick in cement sand mortar 1:6
and 5 mm thick in cement sand
mortar 1:4 mixed with water
proofing compound as in
external surfaces of walls
finished fair even and smooth.
160.016
(a) Cement @ 6.97 Kg/ Sqm. = 1115.31 Kg
(b) Sand @ 0.025 Cum/ Sqm. = 3.94 Cum
20MM SCREED IN CM 1:3
45 20 to 25 mm thick kota stone of Sqm. 85.376

size 550 x 500 as in flooring over
20 mm thick bedding layer in
cement sand mortar 1:3 over
base as specified including
cutting polishing etc complete.
70 Aluminium paint @0.11 Kg/ sqm. sqm. 96.1116

Over a layer of 3 mm thick APP
membrane sheet over a coat of
bitumen primer @ 0.40 Ltr/ Sqm.
Over a coat of plaster in cement
sand mortar 1:4, 10 mm thick
over RCC slab.
181.4876
(Qty of mortar = 3.629752 Cum)

(a) Cement @ 493.03 Kg/ Cum = 1789.58 Kg
(b) Sand @ 1.07 Cum/ Cum = 3.88 Cum
10MM SCREED IN CM 1:4 floor

Qty = Sqm
(Qty of mortar = 0 Cum)
(a) Cement @ 382.33 Kg/ Cum. = 0.00 Kg
(b) Sand @ 1.07 Cum/ Cum. = 0.00 Cum
10MM SCREED IN CM 1:3 vertical surface
(a) Cement @ 8.41 Kg/ Sqm. = 0.00 Kg

(b) Sand @ 0.020 Cum/ Sqm. = 0.00 Cum
14 TMT STEEL BARS FOR REINFORCEMENT 8#
10 RCC Plinth Beams kg. 261.65

15 8 mm dia bar in half brick wall Kg.
masonary 74.76
20 8 mm dia bar in half brick wall Kg.

masonary 34.89
21 RCC Roof Beams Kg. 439.22

22 RCC Floor Slab Kg. 1625.51
2436.03 1.025 2496.93 Kg
14 TMT STEEL BARS FOR REINFORCEMENT 10mm & Over#
8 RCC Columns Footting detail

10 mm dia bar kg. 261.73
9 Detail of RCC Columns upto
Plinth Level
10 mm dia bar in stirrups kg. 1535.59
10 RCC Plinth Beams
21 RCC Roof Beams
16 mm dia bar Kg. 903.25
20 mm dia bar Kg. 495.14
7977.46 1.025 8176.90 Kg
BINDING WIRE
Qty = 10673.83 x 0.012 x 1.05
134.49 Kg x 1.025 = 137.85
Kg.
16 THREE COATS OF WHITE WASH ON CEILING
85.38 8.54 Ten Sqm
= 2178.61 Sqm =
(a) Slaked Lime @ 2.80 Kg/ X Sqm. = 23.91 Kg

(b) Glue @ 0.007 Kg/ X Sqm. = 0.06 Kg
(c) Blue @ 0.008 Kg/ X Sqm. = 0.07 Kg
16 THREE COATS OF WHITE WASH ON wall
285.11 28.51 Ten Sqm
(a) Slaked Lime @ 2.80 Kg/ X Sqm. = 79.83 Kg
(b) Glue @ 0.007 Kg/ X Sqm. = 0.20 Kg
(c) Blue @ 0.008 Kg/ X Sqm. = 0.23 Kg
(b) Glue @ 0.007 Kg/ X Sqm. = 0.02 Kg
( c) Mineral colour @ 0.09 Kg/ X Sqm. 0.25 Kg
21 TWO COAT OF OIL BOUND DISTEMPER OVER A COAT OF ALKALI RESISTANT PRIMER
0.00 0.00 X Sqm
=
(a) Primer = 0.00 X Sqm x 0.90 Kg

(b) OBD = 0.00 X Sqm x 1.50 litre
(a) Primer = 0.00 Kg
(b) OBD = 0.00 litre
18A TWO COATS OF CEMENT BASE

PAINT
160.02 Sqm = 16.00 X Sqm
= 0.00
(a) cement base paint @ 4.00 Kg/ X Sqm. = 64.01 Kg
19 PRIMER FOR ROOF TREATMENT
Qty = 96.11 x 0.40 x 1.05

= 40.37 Ltr = 40.37 Ltr
TWO COATS OF SYNTHETIC ENAMEL PAINT OVER ZINC CHROME PRIMER ON STEEL SURFACE
Qty
0.00 Sqm = 0.00 X Sqm
(a) Zinc Chrome Primer @ 0.50 Ltr/ X Sqm. = 0.00 Ltr
(b) Paint @ 0.90 Ltr/ X Sqm. = 0.00 Ltr
Yard Stick
Schedule 'A' Part - I, Sl Item No. 13 (Treadmen Shop)
CA No. : ……………………………………..
Name of Work : Provn of OTM Accn & Balance Work at Jaisalmer
Name of Contractor : ……………………………………………
S. Stage of Works % age Yard Stick

No. Recommended
1 Stage - I upto Plinth Level

Surface dressing, excavation, RCC foottings including steel reinforcement, form work,
RCC M-25, PCC 1:4:8 as in foundation column reinfofrcement upto roof level, form
work & RCC M-25 upto Plinth level, return filling in foundation, & back filling under
floor complete upto plinth level including ATT.
2 Stage - II : Plinth level to Lintel Level
Column RCC M-25, Form work upto lintel level, stone masonary, Lintel Beams
complete upto lintel level.
3 Stage - III : Lintel Level to First Floor Slab Level
Column formwork & RCC M-25 lintel level to roof level, Stone masonary, Floor Slab
Beams, RCC slab including reinforcement, form work, RCC M-25 complete.
4 Stage - IV : Door Windows
Flat Iron at junction of wall and column, Door Shutters, Windows, etc complete
including Iron Morgi.

5 Stage - V : Plaster work
Plaster to internal surface of walls, ceilling and keyed pointing to external surfaces of
walls.
6 Stage - VI : Surface finishes
Painting work for internal, external, ceilling newly plastered surfaces, steel and
wooden surfaces
7 Stage - VII : Florring
PCC florring, sub base to floors, Non Skid Tiles, Kota Stone floor including skirting to
floor, filling under floor and ATT complete

8 Stage - VIII : Sainitary Fitting & Fixtures
Sainitary fitting & fixtures like WC, flushing cistern, WHB, soil & weast pipes, peg sets,
etc. complete.
9 Stage - IX : Plinth Protection to building
PCC 1:3:6 type C1, plinth protection including hard core, ATT etc. complete
10 Stage - X : Roof Treatment

Roof treatment complete
11 Stage - XI : Misc Items
Site clearance, misc and unseen items etc.
0.00
Contractor
GE Project Jaisalmer
Approved
% age Yard Stick
Approved
Yard Stick
Schedule 'A' Part - I, Sl Item No. 13 (Treadmen Shop)
CA No. : ……………………………………………
Name of Work : Provn of OTM Accn & Balance Work at Jaisalmer
Name of Contractor : ……………………………….
S. Stage Amount % age % age

No. Stage of Works as per Estimate Calculated Recommended
I Stage - I upto Plinth Level

Surface dressing, excavation, RCC foottings including
steel reinforcement, form work, RCC M-25, PCC 1:4:8
as in foundation column reinfofrcement upto roof
718215.81 51.49 49.00
level, form work & RCC M-25 upto Plinth level, return
filling in foundation, & back filling under floor
complete upto plinth level including ATT.
II Stage - II : Plinth level to Lintel Level
Column RCC M-25, Form work upto lintel level, stone
60779.29 4.36 4.00
masonary, Lintel Beams complete upto lintel level.
III Stage - III : Lintel Level to First Floor Slab Level
Column formwork & RCC M-25 lintel level to roof
level, Stone masonary, Floor Slab Beams, RCC slab
315761.40 22.64 23.00
including reinforcement, form work, RCC M-25
complete.
VI Stage - IV : Door Windows
Flat Iron at junction of wall and column, Door
Shutters, Windows, etc complete including Iron 51050.50 3.66 3.50
Morgi.
VII Stage - V : Plaster work
Plaster to internal surface of walls, ceilling and keyed
54501.26 3.91 4.00
pointing to external surfaces of walls.
VIII Stage - VI : Surface finishes
Painting work for internal, external, ceilling newly
9321.55 0.67 0.50
plastered surfaces, steel and wooden surfaces
IX Stage - VII : Florring
PCC florring, sub base to floors, Non Skid Tiles, Kota
Stone floor including skirting to floor, filling under 84989.96 6.09 6.00
floor and ATT complete
X Stage - VIII : Sainitary Fitting & Fixtures
Sainitary fitting & fixtures like WC, flushing cistern,
10018.80 0.72 0.50
WHB, soil & weast pipes, peg sets, etc. complete.
XI Stage - IX : Plinth Protection to building
PCC 1:3:6 type C1, plinth protection including hard
10120.26 0.73 0.75
core, ATT etc. complete
XII Stage - X : Roof Treatment
Roof treatment complete 48619.65 3.49 3.50
XIII Stage - XI : Misc Items
Site clearance, misc and unseen items etc. 31621.52 2.27 5.25
Total Amount of the Building 1395000.00 100.00 100.00
Contractor
Approved
Abstract of Quantities for Block of Treadmen Shop Sch 'A' Part-I, Item No. 13
For Provn of OTM Accn & Balance Work at Jaisalmer
Cost as Per SSR 2010
COST AS PER SSR 2010 (Upto PL) 718215.81
COST AS PER SSR 2010 (Above PL) 676784.20
Total Cost of the Block 1395000.00
Plinth Area of Block 96.11
S. No. Description of Item Unit Qty. SI SSR Rate

Surface excavation not exceeding 30 cm deep and
1 average 15 cm deep and getting out in soft/loose sqm. 316.76 3001 61.60
soil.
1a Site Clearance sqm. 220.65 3012 5.30
Excavation in trenches, not exceeding 1.50 meter
wide and not exceeding 1.50 meter in depth, for
foundation, etc. or for shafts, wells, cesspits,
2 Cum. 123.41 3004 307.80
manholes, pier holes, etc. not exceeding 10
square meter on plan and not exceeding 1.50
meter in depth and getting out in soft/ loose soil.
Excavation in trenches, exceeding 1.50 meter
wide and not exceeding 3.00 meter in depth, for
foundation, etc. or for shafts, wells, cesspits,
3006,
3 manholes, pier holes, etc. not exceeding 10 Cum. 46.66 3007 520.30
square meter on plan and not exceeding 3.00
meter in depth and getting out in soft/
disintegrated rock soil.
Material and labour for Cement concrete in
foundations, filling and mass concrete type D2
4 1:4:8 using 40 mm graded stone aggregate Cum. 48.69 4025 2303.30
including compaction of concrete, curing etc.
complete.
Returning filling in, including spreading, levelling,
5 watering and well ramming in layers not exc. 25 Cum. 32.71 3009 41.70
cm in soft/ loose soil.
Treating the back fill in contact with foundation at
the rate of 7.5 liter of emulsion per square meter
6 Sqm. 53.62 3048 126.80
of vertical surface (Area of the sub structure in
contact with back fill to be measured).
Material and labour for sand filling under floors or
7 in foundation including watering and Cum. 20.70 3019 31.90
consolidation etc complete.
8 RCC Columns Footting detail
Form work to sides of concrete foundations,
foottings, bases of columns, raft and raft beams,
a sides and soffits of foundation and plinth beams sqm. 38.70 7004 134.20
and similar works; vertical or to batter for rough
finished surfaces.
RCC M-25 in foundation, including rafts, footings,
foundation beams, plinth beams, bases for
b cum. 29.61 4053 3482.20
columns etc; basement slabs, under reamed piles
and mass concrete.
c TMT bars
10 mm dia bar kg. 261.73 10034 48.60
12 mm dia bar kg. 636.16 10034 48.60
16 mm dia bar kg. 1675.12 10034 48.60
9 Detail of RCC Columns upto Plinth Level
Form work to sides of pillers, posts, struts, piers,
columns and stanchions for rough finished sqm. 33.30 7014 241.10
surfaces.
Reinforced cement concrete (design mix M-25) in
b cum. 3.00 4058 4159.00
columns, pillars, piers, posts and struts.
c TMT Bars
10 mm dia bar in stirrups kg. 1535.59 10036 49.70
16 mm dia bar kg. 940.42 10034 48.60
20 mm dia bar kg. 735.07 10034 48.60
10 RCC Plinth Beams
Form work to sides of concrete foundations,
foottings, bases of columns, raft and raft beams,
a sides and soffits of foundation and plinth beams sqm. 50.80 7010 203.70
and similar works; vertical or to batter for rough
finished surfaces.
RCC M-25 in foundation, including rafts, footings,
foundation beams, plinth beams, bases for
b cum. 7.62 4057 4004.10
columns etc; basement slabs, under reamed piles
and mass concrete.
c TMT Bars
8 mm dia bar in stirrups kg. 261.65 10036 49.70
16 mm dia bar kg. 669.60 10034 48.60
20 mm dia bar kg. 125.38 10034 48.60
Brick work with Fly Ash Bricks, straight or curved
on plan exceeding 6 meter mean radius built in
11 cum. 4.54 5019 2250
cement sand mortar 1:6 including curing, racking
of joints etc. complete in all respect.
Total Stage - I
11 RCC Columns plinth level to Lintel Level
columns and stanchions for rough finished Sqm. 37.80 7014 241.10
surfaces.
Cum. 3.40 4058 4159.00
12 Cum. 11.29 5019 2249.50
Half brick wall masonaery in cement sand mortar
14 in CM 1:4 in sub class 'B' Bricks old size with fly Sqm. 29.90 5005 280.00
ash bricks in super structure
15 8 mm dia bar in half brick wall masonary Kg. 74.76 0 50.00
Total Stage - II
RCC Columns Lintel level to First Floor Slab Level
16
columns and stanchions for rough finished Sqm. 14.40 7014 241.10
surfaces.
Cum. 1.30 4058 4159.00
17 Cum. 5.27 5019 2249.50
Half brick wall masonaery in cement sand mortar
19 in CM 1:4 in sub class 'B' Bricks old size with fly Sqm. 13.96 5005 280.00
ash bricks in super structure
20 8 mm dia bar in half brick wall masonary Kg. 34.89 0 50.00
21 RCC Roof Beams
Formwork to sides and soffits of floor or roof
beams, beam haunchings, girders, bressummers,
a lintels cantilevers, shelves including supports, Sqm. 58.26 7010 203.70
overhungs etc. also splays between floors and
beams etc. as in rough finished surfaces.
Reinforced cement concrete (Design Mix, M-25)
b in beams, cantilevers, bressummers, lintels over Cum. 8.51 4057 4004.10
1.50 meter span
c TMT Bars
8 mm dia bar as in sttirrups Kg. 439.22 10036 49.70
16 mm dia bar Kg. 903.25 10034 48.60
20 mm dia bar Kg. 495.14 10034 48.60
22 RCC Floor Slab
Formwork to soffits of suspended slabs such as
a roof slabs, floor slabs, landing and similar works Sqm. 96.11 7006 211.50
not exceeding 200 mm thick (Horizontal or
slopping)
Reinforced cement concrete (Design Mix M-25) in

b slabs supported on walls, beams and columns in Cum. 14.42 4055 3770.00
floors, roofs, landings, balconies, canopies, deck
slabs and in shelves and the like.
c TMT Bars 8 & 10 mm dia Kg. 1625.51 10034 48.60

Total Stage - III
Factory made pressed steel frames for doors with

one or more rebates including necessory fixing
23 lugs, hinges, lock strike plate, etc. complete, as Rm. 26.40 10082 285.60
specified supplied and fixed of size 125 x 60 mm
24 PCC 1:3:6 filling in Factory made pressed steel Cum. 0.17 4025 2579.00
sheet 1.25 mm thick single rebate door frames.
25 Tie bars in door frames Rm. 5.00 0 80.00
26 Taring to door frames in contact of wall/ columns Rm. 27.40 0 100.00
Plain framed, pannelled shutter (One Panal) with
lock rail and panel of 9 mm B.W.P. commercial ply
or 12 mm veveered on both faces. The size of rail
27 Sqm. 9.33 8021 1436.10
and stile as per IS 1003 (Part I), klin seasoned and
chemically pressure treated in second class hard
word rail and style of 35 mm thick.
28 200 mm long 10 mm dia tower bolt Nos. 10.00 9004 52.80
29 125 mm long D- type handle with 32 x 3 plate Nos. 10.00 965 31.03
30 Wooden door stopper with 50 mm butt hinge Nos. 5.00 LS 75.00
31 Factory Fixed Glazed Windows Sqm. 14.40 10070 1335.80
32 4 mm thick glass pan sheet for steel windows Sqm. 12.96 16006 470.50
Total Stage - VI
10 mm thick rendering on fair faces of brick work
or concrete surfaces in cement sand mortar 1:6 as 14001,
37 sqm. 285.11 89.80
in internal surfaces of walls finished fair even and 14005
smooth without using extra cement.

15 mm thick rendering on rough faces of brick
work or concrete surfaces I two layer of 10 mm 14001,
38 thick in cement sand mortar 1:6 and 5 mm thick in sqm. 160.02 14005, 127.40
cement sand mortar 1:4 mixed with water 14004
proofing compound as in external surfaces of
walls finished fair even and smooth.
5 mm thick cement sand mortar 1:3 plaster to 14001,
39 sqm. 85.38 14004, 99.70
14005,
exposed concrete surfaces 14003
Total Stage - VII
Material and labour for preperation of surfaces
40 sqm 85.38 15002, 12.70
15007
and applying three coats of white wash to ceilling
Preperation of surfaces and applying three coats
41 sqm 285.11 15002, 11.10
15006
of white wash to internal surfaces of walls
Material and labour for preperation of surfaces
43 and applying two coats of cement base paint to sqm. 160.02 15001, 31.70
15010
walls (External)
Total Stage - VIII
20 to 25 mm thick kota stone of size 550 x 500 as
in flooring over 20 mm thick bedding layer in
45 Sqm. 85.38
13013, 14009, 14010673.10
cement sand mortar 1:3 over base as specified
including cutting polishing etc complete.
75 mm thick PCC 1:4:8 as in sub base under floor
50 sqm. 85.38 13035 176.40
over rammed earth
Material and labour for treating the top surface of
52 filled earth at the rate of 5 liters of emulsion per sqm. 85.38 3049 80.60
square meter of surface.
Material and labour for anti termite treatment
along the external wall below concrete or
53 masonary apron using chemical emulsion @ 2.25 sqm. 104.92 3053 53.20
liter per linear meter including drilling and
Total Stage - IX
Vitreous china wash basin, while, flat back and
size 580 x 450 iroun (for Hospital use) excluding
18330,
56 taps, waste, chain and plug and porcelain stopper Nos 1 18269 957.30
but including brackets, including cutting for and
pinning in ends of brackets or erecting stand.
57 Looking mirror Nos 1 300.00
58 Soap nitch Nos 1 300.00
59 Floor trap Nos 1 18,212 481.70
60 Gully Trap Nos 1 18231 318.50
75 mm dia CI spun pipe as per IS 3989 as Waste
62 Rm. 10.00 18156 595.00
pipe
63 75 mm dia bend Nos 3 18158 337.10
65 Peg set of two Nos 1 0 100.00
66 600 mm long Stainless Steel Towel Rail Nos 1 0 600.00
Total Stage - X
50 mm thick PCC 1:3:6 as in plinth protection over
67 75 mm thick brocken stone aggregate hard core sqm. 28.44 36 137.18
over rammed earth.
Brocken stone aggregate hard core in plinth
cum. 2.13 3050 895.10
protection
Material and labour for treating the soil under
68 plinth protection at the rate of 5 liter of emulsion sqm. 28.44 3050 80.60
per square meter of surface area.
Material and labour for anti termite treatment
along the external wall below concrete or
69 masonary apron using chemical emulsion @ 2.25 Rm. 37.92 3053 53.20
liter per linear meter including drilling and
Total Stage - XI
Aluminium paint @0.11 Kg/ sqm. Over a layer of 3
mm thick APP membrane sheet over a coat of
70 bitumen primer @ 0.40 Ltr/ Sqm. Over a coat of
plaster in cement sand mortar 1:4, 10 mm thick
over RCC slab.
PCC Padding sqm. 96.11 13037 135.97
Al Paint sqm. 96.11 0 60.00
Bitumen Primer sqm. 96.11 11051 47.00
APP Membrane sqm. 96.11 11068 171.80
Plaster sqm. 96.11 14001 91.10
Total Stage - XII
71 Fan Hooks Nos 6 75.00
72 HDPE Water storage tank 500 ltrs capacity Nos 1 18082 2201.30
73 Base slab for HDPE Water storage tank Nos 1.00 5000.00
Misc & unseen items like shelves, window cill,
74
ramps etc.
Total Stage - XI
o. 13
Amount
19512.51
1169.45
37986.46
24275.12
112155.70
1363.93
6798.76
660.45
5193.54
103107.94
12720.15
30917.53
81410.64
8028.63
12464.52
76318.80
45704.22
35724.50
10347.15
30508.84
13003.91
32542.75
6093.33
10206.97
718215.81
9113.58
14148.92
25405.67
8373.12
3738.00
60779.29
3471.84
5390.06
11851.22
3907.46
1744.40
11867.56
34059.07
21829.44
43898.16
24063.62
20327.60
54351.11
78999.84
315761.40
7539.84
428.94
400.00
2740.00
13395.22
528.00
310.30
375.00
19235.52
6097.68
51050.50
25603.24
20386.04
8511.99
54501.26
1084.28
3164.77
5072.51
9321.55
57466.59
15060.33
6881.31
5581.74
84989.96
957.30
300.00
300.00
481.70
318.50
5950.00
1011.30
100.00
600.00
10018.80
3901.40
1909.25
2292.26
2017.34
10120.26
13067.97
5766.70
4517.25
16511.97
8755.77
48619.65
450.00
2201.30
5000.00
23970.22
31621.52
Estimate of Quantities for Block of Treadmen Shop Sch 'A' Part-I, Item No. 13
For Provn of OTM Accn & Balance Work at Jaisalmer
COST AS PER SSR 2010 1395000.00

Plinth Area of Block (GF) 96.11
Plinth Area Rate as per SSR 2010 14514.62
Item No. 1
Surface dressing not exceeding 30 cm deep and average 15 cm deep and getting out in soft/disintegrated
rock soil.
1 23.360 13.56 sqm. 316.76 L= 15.86 + 3.00 x 2 + 0.75 x 2 = 23.36 m.
W = 6.06 + 3.00 x 2 + 0.75 x 2 = 13.56 m.
1 316.76 96.11 sqm. 220.65 Site Clearance Item
S.I. Rate Amount
Total 316.76 3001 61.60 19512.51
Total 220.65 3012 5.30 1169.45
Item No.2
Excavation in trenches, not exceeding 1.50 meter wide and not exceeding 1.50 meter in depth, for
foundation, etc. or for shafts, wells, cesspits, manholes, pier holes, etc. not exceeding 10 square meter on
plan and not exceeding 1.50 meter in depth and getting out in soft/ disintegrated rock soil.
12 2.400 2.700 1.500 cum. 116.64 Footing F1

1 42.33 0.40 0.400 cum. 6.77 Plinth Beam Foundation
cum. 123.41 3004 307.80 37986.46
Item No.3
Excavation in trenches, exceeding 1.50 meter wide and not exceeding 3.00 meter in depth, for foundation,
etc. or for shafts, wells, cesspits, manholes, pier holes, etc. not exceeding 10 square meter on plan and not
exceeding 3.00 meter in depth and getting out in soft/ disintegrated rock soil.
12 2.400 2.700 0.600 cum. 46.66 Footing F1

cum. 46.66 3006, 3007 520.30 24275.12
Item No. 4
Material and labour for Cement concrete in foundations, filling and mass concrete type D2 1:4:8 using 40
mm graded stone aggregate including compaction of concrete, curing etc. complete.
12 2.400 2.700 0.600 cum. 46.66 Footing F1

1 53.62 0.38 0.100 cum. 2.04 Plinth Beam Foundation
cum. 48.69 4025 2303.30 112155.70
Item No. 5
Returning filling in, including spreading, levelling, watering and well ramming in layers not exc. 25 cm in soft/
loose soil.
PCC 48.69 cum.

Footing 29.61 cum. Total Earth work 123.41
Columns 1.15 cum. Total filling (Less) -87.07
Plinth Beam 7.62 Total 36.34
Less 10% due to
Total 87.07 cum. Bulkage (-) 3.63
Net Qty. of filling 32.71
Qty. S.I. Rate Amount
32.71 3009 41.70 1363.93
Item No. 6
Treating the back fill in contact with foundation at the rate of 7.5 liter of emulsion per square meter of
vertical surface (Area of the sub structure in contact with back fill to be measured).
2 53.62 0.50 53.618

53.62 3048 126.80 6798.76
Item No. 7
Material and labour for sand filling under floors or in foundation including watering and
consolidation etc complete.
1 42.69 0.485 20.70 3019 31.90 660.45
Total 203922.39
B/f 203922.39
Item No. 8
RCC Columns Footings

Footing F1 (Size 2200 x 2500)
No. No. No. Length Qty. Dia
12 1 17 2.55 520.20 16 Nos = 2.05/ 0.125 + 1 = 17
12 1 20 2.25 540.00 16 Nos = 2.35/ 0.125 + 1 = 20
12 1 11 2.65 349.80 12 Nos = 2.05/ 0.20 + 1 = 11
12 1 13 2.35 366.60 12 Nos = 2.35/ 0.20 + 1 = 13
12 1 4 2.65 127.20 10 Nos = 0.50/ 0.15 + 1 = 4
12 1 5 2.45 147.00 10 Nos = 0.65/ 0.15 + 1 = 5
12 1 5 2.50 150.00 10 Nos = 0.70/ 0.20 + 1 = 5
12 1 9.40 0.300 33.84 Sqm. Form Work

12 1 2.70 0.150 4.86 Sqm. Form Work
12 2.20 2.50 0.300 19.80 Cum. RCC M-25

12 0.60 0.75 0.150 0.81 Cum. RCC M-25
RCC M-25
12 0.75 9.00 Cum. A1 2.20 x 2.500 = 5.5
A2 0.60 x 0.75 = 0.45
V = 0.30/ 6 x (5.50 + 0.45 + 2.80 x 3.25) =
= 0.75
Summary of Columns Foottings
Item Wt. Qty. Rm. Qty. in Kg. S.I. Rate Amount

10 mm dia 0.617 424.20 261.73 10034 48.60 12720.15
12 mm dia 0.888 716.40 636.16 10034 48.60 30917.53
16 mm dia 1.58 1060.20 1675.12 10034 48.60 81410.64
Form work sqm 38.70 7004 134.20 5193.54
RCC M-25 cum 29.61 4053 3482.20 103107.94
Total 437272.18
B/f 437272.18
Item No. 9
RCC Columns upto plinth level and errection of steel upto first floor slab level
Qty Dia of bar Column C1 (Size 300 x 450)

12 1 8 6.20 595.20 16 Length = 0.30 + 1.95 + 0.45 + 3.20 + 0.30 = 6.20
12 1 4 6.20 297.60 20 Length = 0.30 + 1.95 + 0.45 + 3.20 + 0.30 = 6.20
12 1 61 1.40 1024.80 10 Nos = 3.42/ 0.075 + 2.13/ 0.15 + 1 = 61 Nos
12 1 61 1.10 805.20 10 Length = (0.25 + 0.40) x 2 + 0.10 = 1.40
12 1 61 0.90 658.80 10 Length = (0.10 + 0.40) x 2 + 0.10 = 1.10
Length = (0.25 + 0.15) x 2 + 0.10 = 0.90
12 1.50 1.85 33.30 Sqm. Form work
12 0.30 0.45 1.85 3.00 Cum. RCC M-25
B/f 437272.18
Summary of RCC Columns

Item S.I. Rate Amount
10 mm dia stripps Kg 1535.59 10036 49.70 76318.80
16 mm dia Kg 940.42 10034 48.60 45704.22
20 mm dia Kg 735.07 10034 48.60 35724.50
Form work sqm. 33.30 7014 241.10 8028.63
RCC M-25 cum. 3.00 4058 4159.00 12464.52
Total 178240.67
Total C/o 615512.86

Item No. 10
B/f 615512.86
RCC Plinth Beams
Size 300 x 450 PB1 - No's 6 4.23 c/c
6 1 4 4.71 113.04 16 Length = 4.23 + 0.18 + 2 x 0.15 = 4.71
6 1 2 4.71 56.52 16 Length = 4.23 + 0.18 + 2 x 0.15 = 4.71
6 1 4 2.12 50.76 20 Length = 4.23 x 0.50 = 2.12
6 1 35 1.38 289.80 8 Nos = 1.80/ 0.10 + 2.43/ 0.15 + 1 = 35
Length = (0.25 + 0.40) x 2 + 0.08 = 1.38
6 2 4.23 0.450 22.84 sqm. Form work
6 4.23 0.30 0.450 3.43 cum RCC M-25
Size 300 x 450 PB2 - No's 2 15.53 c/c

2 1 4 16.01 128.08 16 Length = 15.53 + 0.18 + 2 x 0.15 = 16.01
2 1 2 16.01 64.04 16 Length = 15.53 + 0.18 + 2 x 0.15 = 16.01
2 1 4 7.77 62.12 16 Length = 15.53 x 0.50 = 7.77
2 1 135 1.38 372.60 8 Nos = 9.00/ 0.10 + 6.53/ 0.15 + 1 = 135
Length = (0.25 + 0.40) x 2 + 0.08 = 1.38
2 2 15.53 0.450 27.95 sqm. Form work
2 15.53 0.30 0.450 4.19 cum RCC M-25
Summary Plinth Beams
Item Qty. S.I. Rate Amount

8 mm dia st. 261.65 10036 49.70 13003.91
16 mm dia 669.60 10034 48.60 32542.75
20 mm dia 125.38 10034 48.60 6093.33
Form work 50.80 7010 203.70 10347.15
RCC M-25 7.62 4057 4004.10 30508.84
Total C/o 708008.83
Item No. 10
0 B/f 708008.83
Brick work with Fly Ash Bricks, straight or curved on plan exceeding 6 meter mean radius built in cement sand
mortar 1:6 including curing, racking of joints etc. complete in all respect.
No. Description No's Length Width Height Quantity
Length = (15.86 + 6.06) x 2 = 43.84 Rm. 1 43.84 0.23 0.45 4.54

Total 4.54
4.54 5019 2249.50 10206.97
Total C/o 718215.81

B/f 718215.81
Item No. 11
RCC Columns upto plinth level and errection of steel upto first floor slab level

12 1.50 2.10 37.80 Sqm. Form work
12 0.30 0.45 2.10 3.40 Cum. RCC M-25
B/f 718215.81

Form work sqm. 37.80 7014 241.10 9113.58
RCC M-25 cum. 3.40 4058 4159.00 14148.92
Total 23262.50
Total C/o 741478.30

Item No. 12
B/f 741478.30
Length = 15.86 x 2 - 12 x 0.30 + 4.46 x 2 - 4 x

1 35.24 0.23 2.10 17.02
0.45 = 35.24 Rm.
Deductions
PD10B 5 1.00 2.10 0.23 -2.42
BW12B 10 1.20 1.20 0.23 -3.31
Total 11.29
11.29 5019 2249.50 25405.67
Item No. 14
Half brick wall masonaery in cement sand mortar in CM 1:4 in sub class 'B' Bricks old size with fly ash bricks in
super structure
No. Description No's Length Height Quantity
Length = 4.46 x 4 - 8 x 0.45 = 14.24 Rm. 1 14.24 2.10 29.90

Total 29.90
29.90 5005 280.00 8373.12
Item No. 15
8 mm dia bar in half brick wall masonary

29.90 2.50 74.76
74.76 50.00 3738.00
Total C/o 778995.10

B/f 778995.10
Item No. 16
RCC Columns lintel level to first floor slab level

12 1.50 0.80 14.40 Sqm. Form work
12 0.30 0.45 0.80 1.30 Cum. RCC M-25
B/f 778995.10
Form work sqm. 14.40 7014 241.10 3471.84
RCC M-25 cum. 1.30 4058 4159.00 5390.06
Total 8861.90
C/o 787857.00
Item No. 17
B/f 787857.00
Length = 15.86 x 2 - 12 x 0.30 + 4.46 x 2 - 4 x

1 35.24 0.23 0.65 5.27
0.45 = 35.24 Rm.
Total 5.27
5.27 5019 2249.50 11851.22
Item No. 19
Half brick wall masonaery in cement sand mortar in CM 1:4 in sub class 'B' Bricks old size with fly ash bricks in
super structure
No. Description No's Length Height Quantity
Length = 4.46 x 4 - 8 x 0.45 = 14.24 Rm. 1 14.24 0.98 13.96

Total 13.96
13.96 5005 280.00 3907.46
Item No. 20
8 mm dia bar in half brick wall masonary

13.96 2.50 34.89
34.89 50.00 1744.40
Total C/o 805360.08

Item No. 21
B/f 805360.08
RCC Roof Beams
Size 300 x 450 RB1 - No's 6 4.23 c/c

6 1 4 4.71 113.04 16 Length = 4.23 + 0.18 + 2 x 0.15 = 4.71
6 1 2 4.71 56.52 20 Length = 4.23 + 0.18 + 2 x 0.15 = 4.71
6 1 4 2.12 50.76 20 Length = 4.23 x 0.50 = 2.12
6 1 35 1.38 289.80 8 Nos = 1.80/ 0.10 + 2.43/ 0.15 + 1 = 35
Length = (0.25 + 0.40) x 2 + 0.08 = 1.38
6 2 4.23 0.300 15.23 sqm. Form work
6 4.23 0.30 0.300 2.28 cum RCC M-25
Size 300 x 450 RB2 - No's 3 15.53 c/c

3 1 4 16.01 192.12 16 Length = 15.53 + 0.18 + 2 x 0.15 = 16.01
3 1 2 16.01 96.06 16 Length = 15.53 + 0.18 + 2 x 0.15 = 16.01
3 1 4 7.77 93.18 20 Length = 15.53 x 0.50 = 7.77
3 1 135 1.38 558.90 8 Nos = 9.00/ 0.10 + 6.53/ 0.15 + 1 = 135
Length = (0.25 + 0.40) x 2 + 0.08 = 1.38
3 2 15.53 0.300 27.95 sqm. Form work
3 15.53 0.30 0.300 4.19 cum RCC M-25
Size 300 x 450 CRB - No's 6 1.60 c/c

6 1 4 2.08 49.92 16 Length = 1.60 + 0.18 + 2 x 0.15 = 2.08
6 1 2 2.08 24.96 16 Length = 1.60 + 0.18 + 2 x 0.15 = 2.08
6 1 17 1.38 140.76 8 Nos = 1.60/ 0.10 + 1 = 17
Length = (0.25 + 0.40) x 2 + 0.08 = 1.38
6 2 1.60 0.300 5.76 sqm. Form work
6 1.60 0.30 0.300 0.86 cum RCC M-25
Size 250 x 300 LB1 - No's 1 15.53 c/c

1 1 3 16.01 48.03 16 Length = 15.53 + 0.18 + 2 x 0.15 = 16.01
1 1 2 16.01 32.02 16 Length = 15.53 + 0.18 + 2 x 0.15 = 16.01
1 1 2 7.77 15.53 16 Length = 15.53 x 0.50 = 7.77
1 1 125 0.98 122.50 8 Nos = 6.00/ 0.10 + 9.53/ 0.15 + 1 = 125
Length = (0.20 + 0.25) x 2 + 0.08 = 0.98
1 2 15.53 0.300 9.32 sqm. Form work
1 15.53 0.25 0.300 1.16 cum RCC M-25

Summary of Roof Beams
Item Qty. S.I. Rate Amount

8 mm dia st. 439.22 10036 49.70 21829.44
16 mm dia 903.25 10034 48.60 43898.16
20 mm dia 495.14 10034 48.60 24063.62
Form work 58.26 7010 203.70 11867.56
RCC M-25 8.51 4057 4004.10 34059.07
Total C/o 941077.94

Item No. 22
B/f 941077.94
RCC First Floor Slab
(A) Form work
No. Length width Unit Qty. Description
1 15.86 6.06 sqm. 96.11

Total 96.11
Qty S.I. Rate Amount

96.11 7006 211.5 20327.60
(B) RCC first floor slab
No. Length width Height Qty. Description
1 15.86 6.06 0.15 14.42
S.I. Rate Amount

Total 14.42 cum. 4055 3770.00 54351.11
Total C/o 1015756.65

Cont……… Item No. 22
Description No's No's Length 8Φ Description and detail
Slab 1 RS1 2.87 x 4.00 m. span I/I 2 No's

Short span C/C 150 300 c/c
Long span C/C 150 300 c/c
No's = 4.00 / 0.150 = 28
Short span C/C 2 10Φ 14 4.19 117.35 L = 2.87 + 0.46 + 2.87 x 0.30 = 4.19
2 10Φ 14 3.93 110.04 L = 2.87 + 0.46 + 0.60 = 3.93
No's = 2.87 / 0.150 = 21.00
Long Span 2 10Φ 10 4.94 98.80 L = 4.00 + 0.46 + 1.60 x 0.30 = 4.94
2 10Φ 11 5.06 111.32 L = 4.00 + 0.46 + 0.60 = 5.06
No's = 4.00 / 0.3 = 30
Temp Bar SS 2 10Φ 30 2.31 138.54 L = 2.87 x 0.70 + 0.30 = 2.31
No's = 2.87 / 0.30 = 22
Temp Bar LS 2 10Φ 22 3.10 136.40 L = 4.00 x 0.70 + 0.30 = 3.10

No's = 4.00 / 0.150 = 28
Short span C/C 3 10Φ 14 4.19 176.02 L = 2.87 + 0.46 + 2.87 x 0.30 = 4.19
3 10Φ 14 4.19 176.02 L = 2.87 + 0.46 + 2.87 x 0.30 = 4.19
No's = 2.87 / 0.150 = 21.00
Long Span 3 10Φ 10 4.94 148.20 L = 4.00 + 0.46 + 1.60 x 0.30 = 4.94
3 10Φ 11 5.06 166.98 L = 4.00 + 0.46 + 0.60 = 5.06
No's = 4.00 / 0.3 = 30
Temp Bar SS 3 10Φ 30 2.31 207.81 L = 2.87 x 0.70 + 0.30 = 2.31
No's = 2.87 / 0.30 = 22
Temp Bar LS 3 10Φ 22 3.10 204.60 L = 4.00 x 0.70 + 0.30 = 3.10
No's = 2.87 / 0.150 = 21
Short span C/C 2 10Φ 10 3.26 65.20 L = 1.60 + 0.46 + 4.00 x 0.30 = 3.26
2 10Φ 11 2.06 45.32 L = 1.60 + 0.46 = 2.06
No's = 1.60 / 0.150 = 12.00
Long Span 2 10Φ 6 4.19 50.29 L = 2.87 + 0.46 + 2.87 x 0.30 = 4.19
2 10Φ 6 3.93 47.16 L = 2.87 + 0.46 + 0.60 = 3.93
No's = 2.87 / 0.3 = 22
Temp Bar SS 2 10Φ 22 1.42 62.48 L = 1.60 x 0.70 + 0.30 = 1.42
No's = 1.60 / 0.30 = 14
Temp Bar LS 2 10Φ 14 2.31 64.65 L = 2.87 x 0.70 + 0.30 = 2.31

No's = 2.87 / 0.150 = 21
Short span C/C 3 10Φ 10 3.26 97.80 L = 1.60 + 0.46 + 4.00 x 0.30 = 3.26
3 10Φ 11 2.06 67.98 L = 1.60 + 0.46 = 2.06
No's = 1.60 / 0.150 = 12.00
Long Span 3 10Φ 6 4.19 75.44 L = 2.87 + 0.46 + 2.87 x 0.30 = 4.19
3 10Φ 6 4.19 75.44 L = 2.87 + 0.46 + 2.87 x 0.30 = 4.19
No's = 2.87 / 0.3 = 22
Temp Bar SS 3 10Φ 22 1.42 93.72 L = 1.60 x 0.70 + 0.30 = 1.42
No's = 1.60 / 0.30 = 14
Temp Bar LS 3 10Φ 14 2.31 96.98 L = 2.87 x 0.70 + 0.30 = 2.31
Total Length 10 mm dia = 2634.54

wt per rm 0.617
10 mm dia steel wt. 1625.51
S.I. 10034
Rate 48.60
Amount 78999.84
B/f 1015756.65
G. Total 1094756.50
B/f 1094756.50
Item No. 23
Factory made pressed steel frames for doors with one or more rebates including necessory fixing lugs,
hinges, lock strike plate, etc. complete, as specified supplied and fixed of size 125 x 60 mm
5 1.00 + 2.14 x 2 = 26.40 Rm. PD10B

S.I. Rate Amount
26.40 10082 285.60 7539.84
Item No. 24
PCC 1:3:6 filling in Factory made pressed steel sheet 1.25 mm thick single rebate door frames.
1 26.40 0.105 0.06 cum. 0.17
S.I. Rate Amount
0.17 4025 2579.00 428.94
Item No. 25
Tie bars in door frames
5 1.00 Rm. 5.00 PD10B

S.I. Rate Amount
5.00 80.00 400.00
Item No. 26
Taring to door frames in contact of wall/ columns
5 1.00 Rm. 27.4 PD10B

S.I. Rate Amount
27.40 100.00 2740.00
Total C/o 1105865.28

Item No. 27
B/f 1105865.28
Plain framed, pannelled shutter (One Panal) with lock rail and panel of 9 mm B.W.P. commercial ply
or 12 mm veveered on both faces. The size of rail and stile as per IS 1003 (Part I), klin seasoned and
chemically pressure treated in second class hard word rail and style of 35 mm thick.
5 0.91 2.05 sqm. 9.33 PD10B

9.33 8021 1436.10 13395.22
Item No. 28
200 mm long 10 mm dia tower bolt
Door No. Qty. Total Qty

PD10B 5 2 = 10 No's
10 9004 52.80 528.00
Item No. 29
125 mm long D- type handle with 32 x 3 plate
Door No. Qty. Total Qty

PD10B 5 2 = 10 No's
10 965 31.03 310.30
Item No. 30
Wooden door stopper with 50 mm butt hinge
PD10B 5 1 = 5 No's
5 LS 75.00 375.00
Item No. 31
Factory Fixed Glazed Windows
10 1.20 1.20 = 14.40 BW12B

14.40 10070 1335.80 19235.52
Item No. 32
4 mm thick glass pan sheet for steel windows
1 14.40 0.90 12.96

Total 12.96 SI Rate Amount
16006 470.50 6097.68
Total C/o 1145807.00
Item No. 37
B/f 1145807.00
10 mm thick rendering on fair faces of brick work or concrete surfaces in cement sand mortar 1:6 as in
internal surfaces of walls finished fair even and smooth without using extra cement.
No. Length Height Quantity Unit Description
1 14.00 2.95 41.30 M² Carpenter Shop

Length = (3.00 + 4.00) x 2 = 14.00
1 14.00 2.95 41.30 M² Tailor Shop
Length = (3.00 + 4.00) x 2 = 14.00
1 14.00 2.95 41.30 M² Barber Shop
Length = (3.00 + 4.00) x 2 = 14.00
1 14.00 2.95 41.30 M² EBR Shop
Length = (3.00 + 4.00) x 2 = 14.00
1 14.00 2.95 41.30 M² EBR Shop
Length = (3.00 + 4.00) x 2 = 14.00
1 34.92 2.95 103.01 M² Verandah
Length = (15.86 + 1.60) x 2 = 34.92
Deductions
5 1.00 2.00 -10.00 M² PD10B
10 1.20 1.20 -14.40 M² BW12B
285.11 M²
285.11 14001, 14005 89.80 25603.24
Item No. 38
15 mm thick rendering on rough faces of brick work or concrete surfaces I two layer of 10 mm thick in cement
sand mortar 1:6 and 5 mm thick in cement sand mortar 1:4 mixed with water proofing compound as in
external surfaces of walls finished fair even and smooth.
1 43.84 3.65 160.02 M² Length = (15.86 + 6.06) x 2 = 43.84 Rm.

Total 160.02 M²

160.02 14001, 14005, 127.40 20386.04
14004
Item No. 39
5 mm thick rendering on rough faces of brick work or concrete burfaces in cement sand mortar 1:4 as in RCC
surfaces of ceilling finished fair even and smooth.
1 3.00 4.00 12.00 M² Carpenter Shop

1 3.00 4.00 12.00 M² Tailor Shop
1 3.00 4.00 12.00 M² Barber Shop
1 3.00 4.00 12.00 M² EBR Shop
1 3.00 4.00 12.00 M² EBR Shop
1 15.86 1.60 25.38 M² Verandah
Total 85.38 M²

14001, 14004,
85.38 99.70 8511.99
14005, 14003
Total 1200308.26
1145807.00
mortar 1:6 as in
iption
ter Shop
4.00) x 2 = 14.00
r Shop
4.00) x 2 = 14.00
r Shop
4.00) x 2 = 14.00
Shop
4.00) x 2 = 14.00
Shop
4.00) x 2 = 14.00
ndah
+ 1.60) x 2 = 34.92
ctions
10B
12B
10 mm thick in cement
oofing compound as in
iption
.06) x 2 = 43.84 Rm.
Amount
20386.04
d mortar 1:4 as in RCC
Periphery
14
14
14
14
14
34.92
104.92
B/f 1200308.26
Item No. 40
Preperation of surfaces and applying three coats of White Wash to exposed RCC surfaces
Area of ceilling Plaster

85.38 15002, 15007 12.70 1084.28
Item No. 41
Preperation of surfaces and applying three coats of white wash to internal surfaces of walls
285.11 15002, 15006 11.10 3164.77
Item No. 43
Preperation of surfaces and applying two coats of cement base paint to external surfaces of walls
Area of external Plaster
15001,
160.02 15010 31.70 5072.51
Total C/o 1209629.81

B/f 1209629.81
Item No. 45
20 to 25 mm thick kota stone of size 550 x 500 as in flooring over 20 mm thick bedding layer in cement
sand mortar 1:3 over base as specified including cutting polishing etc complete.
1 3.00 4.00 12.00 M² Carpenter Shop

1 3.00 4.00 12.00 M² Tailor Shop
1 3.00 4.00 12.00 M² Barber Shop
1 3.00 4.00 12.00 M² EBR Shop
1 3.00 4.00 12.00 M² EBR Shop
1 15.86 1.60 25.38 M² Verandah
13013,
Total 85.38 14009, 673.10 57466.59
14010
Item No. 50
75 mm thick PCC 1:4:8 using 40 mm graded stone aggregate as in sub base under floor over rammed
earth
85.38
85.38 S.I. Rate Amount
13035 176.40 15060.33
Item No. 52
Material and labour for treating the top surface of filled earth at the rate of 5 liters of emulsion per
square meter of surface.
Area of sub base under floor

85.38
3049 80.60 6881.31
Item No. 53
Material and labour for anti termite treatment along the external wall below concrete or masonary
apron using chemical emulsion @ 2.25 liter per linear meter including drilling and plugging holes etc in
apron.
Area of sub base under floor

104.92
3053 53.20 5581.74
Total 1294619.77
B/F 1294619.77
Item No. 54
Vitreous china wash basin, while, flat back and size 580 x 450 iroun (for Hospital use) excluding
taps, waste, chain and plug and porcelain stopper but including brackets, including cutting for and
pinning in ends of brackets or erecting stand.
No.
1
1 18330, 18269 957.30 957.30
Item No. 57
Looking mirror
No.
1
1 300.00 300.00
Item No. 58
Soap nitch
1
1 - 300.00 300.00
Item No. 59
Floor trap
No.
1
1 18,212 481.70 481.70
Item No. 60
Gully Trap
No.
1
1 18,231 318.50 318.50
Item No. 62
75 mm dia CI spun pipe as per IS 3989 as Waste pipe

10.00 18,156 595.00 5,950.00
Item No. 63
75 mm dia bend/ TEE

3
3 18,158 337.10 1,011.30
Item No. 65
Peg set of two

1
1 100.00 100.00
Item No. 66
600 mm long Stainless Steel Towel Rail

1
1 600.00 600.00
Total 1,304,638.57
B/f 1,304,638.57
Item No. 67
50 mm thick PCC 1:3:6 as in plinth protection over 75 mm thick brocken stone aggregate hard
core over rammed earth.
(A) PCC Plinth protection
1 37.92 0.75 sqm. 28.44 Length = (15.86 + 0.75 x 2 + 1.60) x 2 =

37.92 Rm.
Total 28.44 36 136.10 3901.40
1.08
137.18
(B) Hard core

28.44 0.08 2.13 3042 895.10 1909.25
Item No. 68
Material and labour for treating the soil under plinth protection at the rate of 5 liter of
emulsion per square meter of surface area.
1 28.44 3050 80.60 2292.26
Item No. 69
Material and labour for anti termite treatment along the external wall below concrete or
masonary apron using chemical emulsion @ 2.25 liter per linear meter including drilling and
1 37.92 3053 53.20 2017.34
Total Amount 1314758.83

B/f 1314758.83
Item No. 70
Aluminium paint @0.11 Kg/ sqm. Over a layer of 3 mm thick APP membrane sheet over a coat of bitumen
primer @ 0.40 Ltr/ Sqm. Over a coat of plaster in cement sand mortar 1:4, 10 mm thick over RCC slab.
1 15.86 6.06 96.11 sqm.

Total 96.11 sqm.

PCC Padding 96.11 13037 135.97 13067.97
Al Paint 96.11 60.00 5766.70
Bitumen Primer 96.11 11051 47.00 4517.25
APP Membrane 96.11 11068.00 171.80 16511.97
Plaster 96.11 14001 91.10 8755.77
Total 48619.65
Item No. 71
Fan Hooks

6.00 LS 75.00 450.00
Item No. 72
HDPE Water storage tank 500 ltrs capacity

1 18082 2201.30 2201.30
Item No. 73
Base slab for HDPE Water storage tank

1 LS 5000.00 5000.00
Item No. 74
Misc & unseen items like shelves, window cill, ramps etc.
Amount
23970.22
Total 1395000.00

(Annexure - I) Lump Sum Tender Market Rate Analysis As Per Table 'H' of Contract Manual

Uploaded by

Copyright:

Available Formats

(Annexure - I) Lump Sum Tender Market Rate Analysis As Per Table 'H' of Contract Manual

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

(Annexure - I) Lump Sum Tender Market Rate Analysis As Per Table 'H' of Contract Manual

Uploaded by

Copyright:

Available Formats

(Annexure -I )

NAME OF WORK : Provn of OTM Accn & Balance Work at Jaisalmer

Name of Building : Construction of Trademen Shop

Estimated cost of building : Rs. 1464750/- (Annexure-B1)

Srl No Description of Item Estimated Cost as per Reasonable cost as per

1 Material to be supplied by the 910344.00 865473.00

2 Form work in corporated in the buildings 68349.90 65873.52

3 Excavation & earthwork involved in the 24190.39 25656.98

4 Cost of total labourer (for market cost 392115.71 638795.70

Total 1395000.00 1595799.20

5 Add @ 17.5% contractor's profit & over - 279264.86

Prepared by _____________ Checked by ______________

NAME OF WORK : Provn of OTM Accn & Balance Work at Jaisalmer

60 W.H.B 18332 Each 1 740.10 740.10 1350.00 1350.00

NAME OF WORK : Provn of OTM Accn & Balance Work at Jaisalmer

2 Formwork to slab 07006 Sqm 96.11 211.50 20327.60 200.00 19222.32

3 Formwork to bems/lintels 07010 Sqm 109.06 203.70 22214.71 200.00 21811.20

4 Formwork to Columns/posts 07014 Sqm 85.50 241.10 20614.05 200.00 17100.00

NAME OF WORK : Provn of OTM Accn & Balance Work at Jaisalmer

1 Surface dressing in any 2534.09

NAME OF WORK : Provn of OTM Accn & Balance Work at Jaisalmer

1 Mason/brick layer/paver Day 2.00 225.00 450.00 450.00 900.00

2 Painter Day 0.15 225.00 33.75 450.00 67.50

3 Welder / Fabricator Day 0.25 248.00 62.00 450.00 112.50

4 Black smith Day 0.45 192.00 86.40 450.00 202.50

5 Plasterer Day 0.25 225.00 56.25 450.00 112.50

6 Plumber Day 0.15 225 33.75 400.00 60.00

7 Mate Day 1 169.00 169.00 250.00 250.00

8 Mazdoor Day 9 169.00 1521.00 250.00 2250.00

9 Bhisti Day 1 169.00 169.00 250.00 250.00

Total 2581.15 4205.00

%age variation over SSR 2004 = 4205.00 2581.15 = 1623.85 62.91%

i.e. (+) 62.91% above

Name of building : Construction of Treadmen Shop

MARKET ANALYSIS (TAKING OUT OF QUANTITY OF MAJOR MATERIALS

1 Chemical for ATT

52 Material and labour for treating 85.38 7.5 640.32

53 Material and labour for anti 104.92 2.25 236.07

68 Material and labour for treating 28.44 5.00 142.20

69 Material and labour for anti 37.92 2.25 85.32

Item N Item Decription Qty.

(a) Cement @ 360.00 Kg/ Cum. = 24424.99 Kg

PCC (1:2:4) TYPE B-1

Total Qty. 0.00

(a) Cement @ 308.53 Kg/ cum. = 0.00 Kg

PCC (1:2:4) TYPE B-0

(a) Cement @ 308.53 Kg/ cum. = 0.00 Kg

4 PCC (1:3:6) TYPE C-1

Total Qty. 0.00

(a) Cement @ 213.20 Kg/ cum. = 0.00 Kg

67 50 mm thick PCC 1:3:6 as in sqm. 28.44

Total Sqm. 28.44

5 PCC (1:4:8) TYPE D-2

4 Material and labour for Cement Cum. 48.69

50 75 mm thick PCC 1:4:8 as in sub Cum. 6.40

Total Cum. 55.10

7 Fly ash brick wall IN CM 1:6

11 Brick work with Fly Ash Bricks, cum. 4.54

17 Brick work with Fly Ash Bricks, Cum. 5.27

Prepared by _ Checked by __