(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. 9
Name of Building : Construction of LPG Store
Estimated cost of building : Rs. 598500/- (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 345139.00 311203.00

Contractor (As per Annexure-II)
2 Form work in corporated in the buildings 30106.73 43363.08

(As per Annexure-III)
3 Excavation & earthwork involved in the 15080.18 15653.95

buildings (As per Annexure-IV)
4 Cost of total labourer (for market cost 179674.09 292707.06

add @ 62.91 % on SSR cost for labourer)
i.e. Annexure V)
Total 570000.00 662927.09
5 Add @ 17.5% contractor's profit & over - 116012.24

head
570000.00 778939.33
Add 5% contigency for misc & unseen
6 28500.00 38946.97
items
Total Cost of the Block 598500.00 817886.29
7 Percentage above SSR 2010 36.66 %
Prepared by _____________ Checked by ______________
Approved by
Director (Contract)
MARKET ANALYSIS (As per report …………………………………..) Annexure -II

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 1.64 528.70 869.34 600.00 986.58
n. exc 63 mm
2 Chlorophyriphos (ATT 03063 LTR 31.71 305.50 9687.37 200.00 6341.98
Chemical)
3 Aggregate
(i) 40mm graded 04093 Cum 6.94 587.50 4074.37 700.00 4854.57
(ii) 20mm graded 04093 Cum 26.13 646.30 16890.52 700.00 18293.93
(iii) 12.50mm graded 04093 Cum 0.00 675.00 0.00 700.00 0.00
4 Sand for concrete/masonry/ 04095 Cum 20.00 646.30 12926.24 1100.00 22000.41
5 Sand for plastering 14079 Cum 4.55 705.00 3209.28 1100.00 5007.39
6 Cement 04098 Bag 285.07 270.30 77054.45 210.00 59864.73
7 Bricks `06129 Nos 4216.98 2.30 9699.06 3.50 14759.44
8 TMT bars 10110 Kg 4747.88 41.10 195138.05 34.00 161428.07
9 Binding wire 10114 KG 61.32 56.40 3458.39 70.00 4292.32
10 Primer for roof treatment 11151 Ltr 15.96 47.00 750.15 52.00 829.95
15 Mineral colour 15015 Kg 0.25 52.9 13.33 70 17.64
16 Slaked Lime 04097 Kg 25.55 4.31 110.13 9 229.96764
17 Glue Assessed Kg 0.08 85 7.10 85 7.0957915
18 Blue Assessed Kg 0.07 90 6.57 90 6.570504
30 MS Butt hinge 100 mm 09028. 56 Each 12 10.60 127.20 15.00 180.00
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
Total of page No 1 338371.56 305100.65
TOTAL OF PAGE NO 1 338371.56 305100.65

Total of page No 1-1 338371.56 305100.65
Add 2% for unseen items 6767.43 6102.01
345138.99 311202.66
Say 345139.00 311203.00
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 18.75 134.2 2516.25 300.00 5625.00
foundation, footing, base of
column, sides & sofits of plinth
beams
2 Formwork to slab 07006 Sqm 38.00 211.50 8037.34 300.00 11400.48
3 Formwork to bems/lintels 07010 Sqm 43.14 203.70 8788.03 300.00 12942.60
4 Formwork to Columns/posts 07014 Sqm 44.65 241.10 10765.12 300.00 13395.00

etc
30106.73 43363.08
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 3679.20

type of soil 0'3011 Sqm 459.90 7.90 3633.21 0.04 200.00 8.00
2 Surface Excavation not 2998.43
exc 30 cm deep and
averaging 15cmp in 03004 Cum 187.40 15.90 2979.69 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 58.22 115.20 6706.71 0.55 200.00 110.00 6403.98
of soil
4 Returning , filling in
trenches incl well 03009 Cum 32.10 41.70 1338.69 0.21 200.00 42.00 1348.32
ramming with moorum
5 Filling under floor 03017, 18 Cum 8.16 51.70 421.88 0.35 200.00 150.00 1224.02
15080.18 15653.95
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 LPG Store
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 27.69 5.0 138.46
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 33.65 7.5 252.38

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 33.92 2.25 76.32

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 20.88 5.00 104.40

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 27.84 2.25 62.64

termite treatment along the
external wall below concrete or
masonary apron using chemical
emulsion @ 2.25 liter per linear
meter including drilling and
634.20
Total Qty. 31.71
= 31.71
2 RCC M-25(design mix) other than pile
Item N Item Decription Qty.

8 RCC Columns Footting detail 12.77
9 Detail of RCC Columns upto 1.67
Plinth Level
10 RCC Plinth Beams 3.94
11 RCC Columns plinth level to 1.89
Lintel Level
16 RCC Columns Lintel level to First 0.72
Floor Slab Level
21 RCC Roof Beams 2.54
22 RCC Floor Slab 6.08
Total Qty. 29.59
(a) Cement @ 360.00 Kg/ Cum. = 10652.96

(b) Sand @ 0.43 Cum/ Cum = 12.72
(c) Agreegate 20mm @ 0.85 Cum/ Cum = 25.15
PCC (1:2:4) TYPE B-1
Total Qty. 0.00
(a) Cement @ 308.53 Kg/ cum. = 0.00

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

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

(b) Sand @ 0.46 Cum/ cum. = 0.00
(c) Agreegate 20mm @ 0.92 Cum/ cum. = 0.00
4a PCC (1:3:6) TYPE C-2
67 50 mm thick PCC 1:3:6 as in sqm. 20.88

plinth protection over 75 mm
thick brocken stone aggregate
hard core over rammed earth.
Total Sqm. 20.88

Total Cum. 1.044
(a) Cement @ 213.20 Kg/ cum. = 222.58
(b) Sand @ 0.47 Cum/ cum. = 0.49
5 PCC (1:4:8) TYPE D-2
4 Material and labour for Cement Cum. 4.70

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. 2.52

base under floor over rammed
earth
Total Cum. 7.22

(a) Cement @ 161.95 Kg/ cum = 1169.94
(b) Sand @ 0.48 Cum/ cum. = 3.47
7 Fly ash brick wall IN CM 1:6
11 Brick work with Fly Ash Bricks, cum. 2.57

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. 5.28
17 Brick work with Fly Ash Bricks, Cum. 2.49

Total Qty. 10.34
(a) Cement @ 75.00 Kg/ cum = 775.18

(b) Sand @ 0.32 Cum/ cum = 3.32
(c) Bricks @ 408.00 Nos = 4217
9 5MM THICK PLASTER IN CM 1:3 ON CONCRETE SURFACE
39 5 mm thick cement sand mortar sqm. 33.65

1:3 plaster to exposed concrete
surfaces
Total Qty. 33.65
(a) Cement @ 5.03 Kg/ Sqm. = 169.26

(b) Sand @ 0.01 Cum/ Sqm. = 0.34
11 10MM THICK INTERNAL PLASTER IN CM 1:6 ON BRICK WALLS
37 10 mm thick rendering on fair sqm. 57.607

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.
57.607
Qty =
= 57.61 Sqm
(a) Cement @ 4.46 Kg/ Sqm. = 256.93

(b) Sand @ 0.020 Cum/ Sqm. = 1.17
12 External Plaster
38 15 mm thick rendering on rough sqm. 90.666

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.
90.666
(a) Cement @ 6.97 Kg/ Sqm. = 631.94
(b) Sand @ 0.025 Cum/ Sqm. = 2.23
20MM SCREED IN CM 1:3
70 Aluminium paint @0.11 Kg/ sqm. sqm. 38.0016

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.
38.0016
(Qty of mortar = 0.760032 Cum)

(a) Cement @ 493.03 Kg/ Cum = 374.72
(b) Sand @ 1.07 Cum/ Cum = 0.81
10MM SCREED IN CM 1:4 floor

Qty = Sqm
(Qty of mortar = 0 Cum)
(a) Cement @ 382.33 Kg/ Cum. = 0.00
(b) Sand @ 1.07 Cum/ Cum. = 0.00
10MM SCREED IN CM 1:3 vertical surface
0
(a) Cement @ 8.41 Kg/ Sqm. = 0.00
(b) Sand @ 0.020 Cum/ Sqm. = 0.00
14 TMT STEEL BARS FOR REINFORCEMENT 8#
10 RCC Plinth Beams kg. 214.22

21 RCC Roof Beams Kg. 214.22
22 RCC Floor Slab Kg. 518.72
947.17 1.025 970.85 Kg
14 TMT STEEL BARS FOR REINFORCEMENT 10mm & Over#
8 RCC Columns Footting detail

10 mm dia bar kg. 131.42
9 Detail of RCC Columns upto
Plinth Level
10 mm dia bar in stirrups kg. 692.52
10 RCC Plinth Beams
21 RCC Roof Beams
16 mm dia bar Kg. 18.83
20 mm dia bar Kg. 501.34
3684.92 1.025 3777.04 Kg
BINDING WIRE
Qty = 4747.88 x 0.012 x 1.05
59.82 Kg x 1.025 = 61.32
Kg.
16 THREE COATS OF WHITE WASH ON CEILING
33.65 3.37 Ten Sqm
= 2178.61 Sqm =
(a) Slaked Lime @ 2.80 Kg/ X Sqm. = 9.42

(b) Glue @ 0.007 Kg/ X Sqm. = 0.02
(c) Blue @ 0.008 Kg/ X Sqm. = 0.03
16 THREE COATS OF WHITE WASH ON wall
57.61 5.76 Ten Sqm
(a) Slaked Lime @ 2.80 Kg/ X Sqm. = 16.13
(b) Glue @ 0.007 Kg/ X Sqm. = 0.04
(c) Blue @ 0.008 Kg/ X Sqm. = 0.05
(b) Glue @ 0.007 Kg/ X Sqm. = 0.02
( c) Mineral colour @ 0.09 Kg/ X Sqm. 0.25
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

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

PAINT
90.67 Sqm = 9.07 X Sqm
= 0.00
(a) cement base paint @ 4.00 Kg/ X Sqm. = 36.27
19 PRIMER FOR ROOF TREATMENT
Qty = 38.00 x 0.40 x 1.05

= 15.96 Ltr = 15.96
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
(b) Paint @ 0.90 Ltr/ X Sqm. = 0.00
Litres
Kg
Cum
Cum
Kg
Cum
Cum
Kg
Cum
Cum
Kg
Cum
Cum
Kg
Cum
Cum
Kg
Cum
Cum
Kg
Cum
Nos
Kg
Cum
Kg
Cum
Kg
Cum
Kg
Cum
Kg
Cum
Kg
Cum
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
litre
Kg
litre
Kg
Ltr
TEEL SURFACE
X Sqm
Ltr
Ltr
Yard Stick
Schedule 'A' Part - I, Sl Item No. 9 (LPG Store)
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
#REF!
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. 9 (LPG Store)
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
307764.07 53.99 51.00
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
24490.71 4.30 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
116099.02 20.37 21.00
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 14975.10 2.63 2.50
Morgi.
VII Stage - V : Plaster work
Plaster to internal surface of walls, ceilling and keyed
20078.86 3.52 3.50
pointing to external surfaces of walls.
VIII Stage - VI : Surface finishes
Painting work for internal, external, ceilling newly
3940.90 0.69 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 28573.12 5.01 5.00
floor and ATT complete
XI Stage - IX : Plinth Protection to building
PCC 1:3:6 type C1, plinth protection including hard
7430.06 1.30 1.00
core, ATT etc. complete
XII Stage - X : Roof Treatment
Roof treatment complete 19223.74 3.37 3.00
XIII Stage - XI : Misc Items
Site clearance, misc and unseen items etc. 27424.42 4.81 8.50
Total Amount of the Building 570000.00 100.00 100.00
Contractor
Approved
Abstract of Quantities for Block of LPG Store Sch 'A' Part-I, Item No. 9
For Provn of OTM Accn & Balance Work at Jaisalmer
Cost as Per SSR 2010
COST AS PER SSR 2010 (Upto PL) 307764.07
COST AS PER SSR 2010 (Above PL) 262235.93
Total Cost of the Block 570000.00
Plinth Area of Block 38.00
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. 187.40 3001 61.60
soil.
1a Site Clearance sqm. 149.40 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. 58.22 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. 21.89 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. 4.70 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. 32.10 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. 27.69 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. 8.16 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. 18.75 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. 12.77 4053 3482.20
columns etc; basement slabs, under reamed piles
and mass concrete.
c TMT bars
10 mm dia bar kg. 131.42 10034 48.60
12 mm dia bar kg. 291.62 10034 48.60
16 mm dia bar kg. 746.71 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. 17.39 7014 241.10
surfaces.
Reinforced cement concrete (design mix M-25) in
b cum. 1.67 4058 4159.00
columns, pillars, piers, posts and struts.
c TMT Bars
10 mm dia bar in stirrups kg. 692.52 10036 49.70
16 mm dia bar kg. 470.21 10034 48.60
20 mm dia bar kg. 367.54 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. 26.24 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. 3.94 4057 4004.10
columns etc; basement slabs, under reamed piles
and mass concrete.
c TMT Bars
8 mm dia bar in stirrups kg. 214.22 10036 49.70
16 mm dia bar kg. 306.68 10034 48.60
20 mm dia bar kg. 158.06 10034 48.60
Brick work with Fly Ash Bricks, straight or curved
on plan exceeding 6 meter mean radius built in
11 cum. 2.57 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. 19.74 7014 241.10
surfaces.
Cum. 1.89 4058 4159.00
12 Cum. 5.28 5019 2249.50
Total Stage - II
RCC Columns Lintel level to First Floor Slab Level
16
columns and stanchions for rough finished Sqm. 7.52 7014 241.10
surfaces.
Cum. 0.72 4058 4159.00
17 Cum. 2.49 5019 2249.50
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. 16.91 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. 2.54 4057 4004.10
1.50 meter span
c TMT Bars
8 mm dia bar as in sttirrups Kg. 214.22 10036 49.70
16 mm dia bar Kg. 18.83 10034 48.60
20 mm dia bar Kg. 501.34 10034 48.60
22 RCC Floor Slab
Formwork to soffits of suspended slabs such as
roof slabs, floor slabs, landing and similar works
a not exceeding 200 mm thick (Horizontal or Sqm. 38.00 7006 211.50
slopping)
Reinforced cement concrete (Design Mix M-25) in

slabs supported on walls, beams and columns in
b floors, roofs, landings, balconies, canopies, deck Cum. 6.08 4055 3770.00
slabs and in shelves and the like.
c TMT Bars 8 & 10 mm dia Kg. 518.72 10034 48.60

Total Stage - III
Steel rolling shutters, with out ball bearing, as
specified including top cover anchoring rod, hasp
34 and staple and one shop coat of primer; eracted Sqm. 6.30 10064 2377.00
in position as indicated, complete; push pull or
manual type, thickness of laths 1.25 mm.
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. 57.61 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. 90.67 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.
14001,
5 mm thick cement sand mortar 1:3 plaster to 14004,
39 exposed concrete surfaces sqm. 33.65 14005, 99.70
14003
Total Stage - VII
Material and labour for preperation of surfaces
15002,
40 sqm 33.65 15007 12.70
and applying three coats of white wash to ceilling
Preperation of surfaces and applying three coats
15002,
41 sqm 57.61 15006 11.10
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. 90.67 15001, 31.70
15010
walls (External)
Total Stage - VIII
20 to 25 mm thick mirror polish kota stone as in
flooring over 20 mm thick bedding layer in
45 cement sand mortar 1:3 over base as specified Sqm. 33.65 13013.00 538.50
including cutting polishing etc complete (Sub Base
75 mm thick).
75 mm thick PCC 1:4:8 as in sub base under floor
50 sqm. 33.65 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. 33.65 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. 33.92 3053 53.20
liter per linear meter including drilling and
Total Stage - IX
50 mm thick PCC 1:3:6 as in plinth protection over
67 75 mm thick brocken stone aggregate hard core sqm. 20.88 36 137.18
over rammed earth.
Brocken stone aggregate hard core in plinth
cum. 1.57 3050 895.10
protection
Material and labour for treating the soil under
68 plinth protection at the rate of 5 liter of emulsion sqm. 20.88 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. 27.84 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. 38.00 13037 135.97
Al Paint sqm. 38.00 0 60.00
Bitumen Primer sqm. 38.00 11051 47.00
APP Membrane sqm. 38.00 11068 171.80
Plaster sqm. 38.00 14001 91.10
Total Stage - XII
Misc & unseen items like shelves, window cill,
74
ramps etc.
Total Stage - XI
9
Amount
11543.94
791.83
17919.50
11388.33
10826.24
1338.69
3511.41
260.31
2516.25
44450.28
6387.06
14172.69
36290.01
4192.73
6924.74
34418.28
22852.11
17862.25
5344.07
15757.13
10646.85
14904.55
7681.49
5783.33
307764.07
4759.31
7860.51
11870.88
24490.71
1813.07
2994.48
5596.04
3443.96
10154.60
10646.85
915.31
24364.92
8037.34
22922.57
25209.88
116099.02
14975.10
14975.10
5173.11
11550.85
3354.91
20078.86
427.36
639.44
2874.11
3940.90
18120.53
5935.86
2712.19
1804.54
28573.12
2864.32
1401.73
1682.93
1481.09
7430.06
5166.95
2280.10
1786.08
6528.67
3461.95
19223.74
27424.42
27424.42
Estimate of Quantities for Block of LPG Store Sch 'A' Part-I, Item No. 9
For Provn of OTM Accn & Balance Work at Jaisalmer
COST AS PER SSR 2010 570000.00

Plinth Area of Block (GF) 38.00
Plinth Area Rate as per SSR 2010 15000.00
Item No. 1
Surface dressing not exceeding 30 cm deep and average 15 cm deep and getting out in soft/disintegrated
rock soil.
1 12.960 14.46 sqm. 187.40 L= 5.46 + 3.00 x 2 + 0.75 x 2 = 12.96 m.
W = 6.96 + 3.00 x 2 + 0.75 x 2 = 14.46 m.
1 187.40 38.00 sqm. 149.40 Site Clearance Item
S.I. Rate Amount
Total 187.40 3001 61.60 11543.94
Total 149.40 3012 5.30 791.83
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.
4 2.400 2.600 1.500 cum. 37.44 Footing F1

2 2.400 2.400 1.500 cum. 17.28 Footing F2
1 21.86 0.40 0.400 cum. 3.50 Plinth Beam Foundation
cum. 58.22 3004 307.80 17919.50
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.
4 2.400 2.600 0.600 cum. 14.98 Footing F1

2 2.400 2.400 0.600 cum. 6.91 Footing F2
cum. 21.89 3006, 3007 520.30 11388.33
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.
4 2.400 2.600 0.100 cum. 2.50 Footing F1

2 2.400 2.400 0.100 cum. 1.15 Footing F2
1 27.69 0.38 0.100 cum. 1.05 Plinth Beam Foundation
cum. 4.70 4025 2303.30 10826.24
Item No. 5
Returning filling in, including spreading, levelling, watering and well ramming in layers not exc. 25 cm in soft/
loose soil.
PCC 4.70 cum.

Footing 12.77 cum. Total Earth work 58.22
Columns 1.15 cum. Total filling (Less) -22.55
Plinth Beam 3.94 Total 35.67
Less 10% due to
Total 22.55 cum. Bulkage (-) 3.57
Net Qty. of filling 32.10
Qty. S.I. Rate Amount
32.10 3009 41.70 1338.69
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 27.69 0.50 27.6925

27.69 3048 126.80 3511.41
Item No. 7
Material and labour for sand filling under floors or in foundation including watering and
consolidation etc complete.
1 16.83 0.485 8.16 3019 31.90 260.31
Total 57580.24
B/f 57580.24
Item No. 8
RCC Columns Footings

Footing F1 (Size 2200 x 2400)
No. No. No. Length Qty. Dia
4 1 17 2.45 166.60 16 Nos = 2.05/ 0.125 + 1 = 17
4 1 19 2.25 171.00 16 Nos = 2.25/ 0.125 + 1 = 19
4 1 11 2.55 112.20 12 Nos = 2.05/ 0.20 + 1 = 11
4 1 12 2.35 112.80 12 Nos = 2.25/ 0.20 + 1 = 12
4 1 5 2.65 53.00 10 Nos = 0.55/ 0.15 + 1 = 5
4 1 5 2.45 49.00 10 Nos = 0.70/ 0.15 + 1 = 5
4 1 4 2.50 40.00 10 Nos = 0.65/ 0.20 + 1 = 4
4 1 9.20 0.300 11.04 Sqm. Form Work

4 1 2.70 0.150 1.62 Sqm. Form Work
4 2.20 2.40 0.300 6.34 Cum. RCC M-25

4 0.60 0.75 0.150 0.27 Cum. RCC M-25
RCC M-25
4 0.61 2.44 Cum. A1 2.20 x 2.400 = 5.28
A2 0.65 x 0.75 = 0.4875
V = 0.25/ 6 x (5.28 + 0.4875 + 2.85 x 3.15) =
= 0.61
Footing F2 (Size 2200 x 2200)

2 1 15 2.25 67.50 16 Nos = 2.05/ 0.15 + 1 = 15
2 1 15 2.25 67.50 16 Nos = 2.05/ 0.15 + 1 = 15
2 1 11 2.35 51.70 12 Nos = 2.05/ 0.20 + 1 = 11
2 1 11 2.35 51.70 12 Nos = 2.05/ 0.20 + 1 = 11
2 1 5 2.65 26.50 10 Nos = 0.55/ 0.15 + 1 = 5
2 1 5 2.45 24.50 10 Nos = 0.70/ 0.15 + 1 = 5
2 1 4 2.50 20.00 10 Nos = 0.55/ 0.20 + 1 = 4
2 1 8.80 0.300 5.28 Sqm. Form Work
2 1 2.70 0.150 0.81 Sqm. Form Work
2 2.20 2.20 0.300 2.90 Cum. RCC M-25
2 0.60 0.75 0.150 0.14 Cum. RCC M-25
RCC M-25
2 0.34 0.68 Cum. A1 2.20 x 2.200 = 4.84
A2 0.60 x 0.75 = 0.45
V = 0.15/ 6 x (4.84 + 0.45 + 2.80 x 2.95) =
= 0.34
Summary of Columns Foottings
Item Wt. Qty. Rm. Qty. in Kg. S.I. Rate Amount
10 mm dia 0.617 213.00 131.42 10034 48.60 6387.06
12 mm dia 0.888 328.40 291.62 10034 48.60 14172.69
16 mm dia 1.58 472.60 746.71 10034 48.60 36290.01
Form work sqm 18.75 7004 134.20 2516.25
RCC M-25 cum 12.77 4053 3482.20 44450.28
Total 161396.53
B/f 161396.53
Item No. 9
RCC Columns upto plinth level and errection of steel upto first floor slab level
Qty Dia of bar Column C1 (Size 350 x 450)

4 1 8 6.20 198.40 16 Length = 0.30 + 1.95 + 0.45 + 3.20 + 0.30 = 6.20
4 1 4 6.20 99.20 20 Length = 0.30 + 1.95 + 0.45 + 3.20 + 0.30 = 6.20
4 1 61 1.50 366.00 10 Nos = 3.42/ 0.075 + 2.13/ 0.15 + 1 = 61 Nos
4 1 61 1.10 268.40 10 Length = (0.30 + 0.40) x 2 + 0.10 = 1.50
4 1 61 1.00 244.00 10 Length = (0.10 + 0.40) x 2 + 0.10 = 1.10
Length = (0.15 + 0.30) x 2 + 0.10 = 1.00
4 1.60 1.85 11.84 Sqm. Form work
4 0.35 0.45 1.85 1.17 Cum. RCC M-25
Column C2 (Size 300 x 450)

2 1 8 6.20 99.20 16 Length = 0.30 + 1.95 + 0.45 + 3.20 + 0.30 = 6.20
2 1 4 6.20 49.60 20 Length = 0.30 + 1.95 + 0.45 + 3.20 + 0.30 = 6.20
2 1 61 1.40 170.80 10 Nos = 3.42/ 0.075 + 2.13/ 0.15 + 1 = 61 Nos
2 1 61 1.10 134.20 10 Length = (0.25 + 0.40) x 2 + 0.10 = 1.40
2 1 61 0.90 109.80 10 Length = (0.10 + 0.40) x 2 + 0.10 = 1.10
Length = (0.25 + 0.15) x 2 + 0.10 = 0.90
2 1.50 1.85 5.55 Sqm. Form work
2 0.30 0.45 1.85 0.50 Cum. RCC M-25
B/f 161396.53
Summary of RCC Columns

Item S.I. Rate Amount
10 mm dia stripps Kg 692.52 10036 49.70 34418.28
16 mm dia Kg 470.21 10034 48.60 22852.11
20 mm dia Kg 367.54 10034 48.60 17862.25
Form work sqm. 17.39 7014 241.10 4192.73
RCC M-25 cum. 1.67 4058 4159.00 6924.74
Total 86250.11
Total C/o 247646.64

Item No. 10
B/f 247646.64
RCC Plinth Beams
Size 300 x 450 PB1 - No's 3 5.23 c/c
3 1 4 5.71 68.52 16 Length = 5.23 + 0.18 + 2 x 0.15 = 5.71
3 1 2 5.71 34.26 16 Length = 5.23 + 0.18 + 2 x 0.15 = 5.71
3 1 6 2.62 47.07 20 Length = 5.23 x 0.50 = 2.62
3 1 42 1.40 176.40 10 Nos = 1.80/ 0.10 + 3.43/ 0.15 + 1 = 42
Length = (0.25 + 0.40) x 2 + 0.10 = 1.40
3 2 5.23 0.450 14.12 sqm. Form work
3 5.23 0.30 0.450 2.12 cum RCC M-25
Size 300 x 450 PB1 - No's 2 4.23 c/c

2 1 4 4.71 37.68 16 Length = 4.23 + 0.18 + 2 x 0.15 = 4.71
2 1 2 4.71 18.84 16 Length = 4.23 + 0.18 + 2 x 0.15 = 4.71
2 1 4 2.12 16.92 20 Length = 4.23 x 0.50 = 2.12
2 1 35 1.40 98.00 10 Nos = 1.80/ 0.10 + 2.43/ 0.15 + 1 = 35
Length = (0.25 + 0.40) x 2 + 0.10 = 1.40
2 2 4.23 0.450 7.61 sqm. Form work
2 4.23 0.30 0.450 1.14 cum RCC M-25
Size 300 x 450 PB2 - No's 2 2.50 c/c

2 1 3 2.98 17.88 16 Length = 2.50 + 0.18 + 2 x 0.15 = 2.98
2 1 2 2.98 11.92 16 Length = 2.50 + 0.18 + 2 x 0.15 = 2.98
2 1 2 1.25 5.00 16 Length = 2.50 x 0.50 = 1.25
2 1 26 1.40 72.80 10 Nos = 1.80/ 0.10 + 0.70/ 0.15 + 1 = 26
Length = (0.25 + 0.40) x 2 + 0.10 = 1.40
2 2 2.50 0.450 4.50 sqm. Form work
2 2.50 0.30 0.450 0.68 cum RCC M-25
Summary Plinth Beams
Item Qty. S.I. Rate Amount

10 mm dia st. 214.22 10036 49.70 10646.85
16 mm dia 306.68 10034 48.60 14904.55
20 mm dia 158.06 10034 48.60 7681.49
Form work 26.24 7010 203.70 5344.07
RCC M-25 3.94 4057 4004.10 15757.13
Total C/o 301980.74
Item No. 10
0 B/f 301980.74
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 = (5.46 + 6.96) x 2 = 24.84 1 24.84 0.23 0.45 2.57

Total 2.57
2.57 5019 2249.50 5783.33
Total C/o 307764.07

B/f 307764.07
Item No. 11
RCC Columns upto plinth level and errection of steel upto first floor slab level

4 1.60 2.10 13.44 Sqm. Form work
4 0.35 0.45 2.10 1.32 Cum. RCC M-25

2 1.50 2.10 6.30 Sqm. Form work
2 0.30 0.45 2.10 0.57 Cum. RCC M-25
B/f 307764.07

Form work sqm. 19.74 7014 241.10 4759.31
RCC M-25 cum. 1.89 4058 4159.00 7860.51
Total 12619.82
Total C/o 320383.89

Item No. 12
B/f 320383.89
Length = 5.46 x 2 + 4.46 x 2 - 4 x 0.45 - 4 x

1 16.64 0.23 2.10 8.04
0.35 = 16.64 Rm.
Deductions
Rolling Shutter 1 3.00 2.10 0.23 -1.45
PD10B 1 1.00 2.10 0.23 -0.48
SV15C 4 1.50 0.60 0.23 -0.83
Total 5.28
5.28 5019 2249.50 11870.88
Total C/o 332254.77

B/f 332254.77
Item No. 16
RCC Columns lintel level to first floor slab level

4 1.60 0.80 5.12 Sqm. Form work
4 0.35 0.45 0.80 0.50 Cum. RCC M-25

2 1.50 0.80 2.40 Sqm. Form work
2 0.30 0.45 0.80 0.22 Cum. RCC M-25
B/f 332254.77
Form work sqm. 7.52 7014 241.10 1813.07
RCC M-25 cum. 0.72 4058 4159.00 2994.48
Total 4807.55
C/o 337062.32
Item No. 17
B/f 337062.32
Length = 5.46 x 2 + 4.46 x 2 - 4 x 0.45 - 4 x

1 16.64 0.23 0.65 2.49
0.35 = 16.64 Rm.
Total 2.49
2.49 5019 2249.50 5596.04
Total C/o 342658.36

Item No. 21
B/f 342658.36
RCC Roof Beams
Size 300 x 450 RB1 - No's 3 5.23 c/c

3 1 3 5.71 51.39 20 Length = 5.23 + 0.18 + 2 x 0.15 = 5.71
3 1 2 5.71 34.26 20 Length = 5.23 + 0.18 + 2 x 0.15 = 5.71
3 1 4 2.62 31.38 20 Length = 5.23 x 0.50 = 2.62
3 1 42 1.40 176.40 10 Nos = 1.80/ 0.10 + 3.43/ 0.15 + 1 = 42
Length = (0.25 + 0.40) x 2 + 0.10 = 1.40
3 2 5.23 0.290 9.10 sqm. Form work
3 5.23 0.30 0.290 1.37 cum RCC M-25
Size 300 x 450 RB1 - No's 2 4.23 c/c

2 1 3 4.71 28.26 20 Length = 4.23 + 0.18 + 2 x 0.15 = 4.71
2 1 2 4.71 18.84 20 Length = 4.23 + 0.18 + 2 x 0.15 = 4.71
2 1 4 2.12 16.92 20 Length = 4.23 x 0.50 = 2.12
2 1 35 1.40 98.00 10 Nos = 1.80/ 0.10 + 2.43/ 0.15 + 1 = 35
Length = (0.25 + 0.40) x 2 + 0.10 = 1.40
2 2 4.23 0.290 4.91 sqm. Form work
2 4.23 0.30 0.290 0.74 cum RCC M-25
Size 300 x 450 RB2 - No's 2 2.50 c/c

2 1 2 2.98 11.92 16 Length = 2.50 + 0.18 + 2 x 0.15 = 2.98
2 1 2 2.98 11.92 20 Length = 2.50 + 0.18 + 2 x 0.15 = 2.98
2 1 4 1.25 10.00 20 Length = 2.50 x 0.50 = 1.25
2 1 26 1.40 72.80 10 Nos = 1.80/ 0.10 + 0.70/ 0.15 + 1 = 26
Length = (0.25 + 0.40) x 2 + 0.10 = 1.40
2 2 2.50 0.290 2.90 sqm. Form work
2 2.50 0.30 0.290 0.44 cum RCC M-25
Summary of Roof Beams

Item Qty. S.I. Rate Amount
10 mm dia st. 214.22 10036 49.70 10646.85
16 mm dia 18.83 10034 48.60 915.31
20 mm dia 501.34 10034 48.60 24364.92
Form work 16.91 7010 203.70 3443.96
RCC M-25 2.54 4057 4004.10 10154.60
Total C/o 392184.00
Item No. 22
B/f 392184.00
RCC First Floor Slab
(A) Form work
No. Length width Unit Qty. Description
1 5.46 6.96 sqm. 38.00

Total 38.00
Qty S.I. Rate Amount

38.00 7006 211.5 8037.34
(B) RCC first floor slab
No. Length width Height Qty. Description
1 5.46 6.96 0.16 6.08
S.I. Rate Amount

Total 6.08 cum. 4055 3770.00 22922.57
(C) Steel
No. Length width Height Qty. Description
1 1.000 38.00 13.00 518.72

S.I. Rate Amount
Total 518.72 Kg. 10034 48.60 25209.88
Total C/o 448353.79

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 448353.79
G. Total 527353.63
Item No. 27
B/f 448353.79
Steel rolling shutters, with out ball bearing, as specified including top cover anchoring rod, hasp and
staple and one shop coat of primer; eracted in position as indicated, complete; push pull or manual
type, thickness of laths 1.25 mm.
1 3.00 2.10 6.30

Total 6.30 SI Rate Amount
10064 2377.00 14975.10
Total C/o 463328.89

Item No. 37
B/f 463328.89
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 18.00 2.95 53.10 M² LPG Store

Length = (5.00 + 4.00) x 2 = 18.00
1 5.46 2.95 16.11 M² Verandah
Length = 5.46
Deductions
1 3.00 2.00 -6.00 M² Rolling Shutter
1 1.00 2.00 -2.00 M² PD10B
4 1.50 0.60 -3.60 M² SV15C
57.61 M²
57.61 14001, 14005 89.80 5173.11
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 24.84 3.65 90.67 M² Length = (5.46 + 6.96) x 2 = 24.84 Rm.

Total 90.67 M²

14001, 14005,
90.67 14004 127.40 11550.85
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 5.00 4.00 20.00 M² LPG Store

1 5.46 2.50 13.65 M² Verandah
Total 33.65 M²

14001, 14004,
33.65 14005, 14003 99.70 3354.91
Total 483407.75
463328.89
mortar 1:6 as in
iption
Store
4.00) x 2 = 18.00
ndah
h = 5.46
ctions
Shutter
10B
15C
10 mm thick in cement
oofing compound as in
iption
96) x 2 = 24.84 Rm.
Amount
11550.85
d mortar 1:4 as in RCC
Periphery
18
15.92
33.92
B/f 483407.75
Item No. 40
Preperation of surfaces and applying three coats of White Wash to exposed RCC surfaces
Area of ceilling Plaster

33.65 15002, 15007 12.70 427.36
Item No. 41
Preperation of surfaces and applying three coats of white wash to internal surfaces of walls
57.61 15002, 15006 11.10 639.44
Item No. 43
Preperation of surfaces and applying two coats of cement base paint to external surfaces of walls
Area of external Plaster
15001,
90.67 15010 31.70 2874.11
Total C/o 487348.66

B/f 487348.66
Item No. 45
20 to 25 mm thick mirror polish kota stone as in flooring over 20 mm thick bedding layer in cement sand
mortar 1:3 over base as specified including cutting polishing etc complete (Sub Base 75 mm thick).
1 5.00 4.00 20.00 M² LPG Store

1 5.46 2.50 13.65 M² Verandah
Total 33.65 13013 538.50 18120.53
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
33.65
33.65 S.I. Rate Amount
13035 176.40 5935.86
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

33.65
3049 80.60 2712.19
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

33.92
3053 53.20 1804.54
Total 515921.78
B/f 515,921.78
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 27.84 0.75 sqm. 20.88 Length = (5.46 + 0.75 x 2 + 6.96) x 2 =

27.84 Rm.
Total 20.88 36 136.10 2864.32
1.08
137.18
(B) Hard core

20.88 0.08 1.57 3042 895.10 1401.73
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 20.88 3050 80.60 1682.93
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 27.84 3053 53.20 1481.09
Total Amount 523351.84

B/f 523351.84
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 5.46 6.96 38.00 sqm.

Total 38.00 sqm.

PCC Padding 38.00 13037 135.97 5166.95
Al Paint 38.00 60.00 2280.10
Bitumen Primer 38.00 11051 47.00 1786.08
APP Membrane 38.00 11068.00 171.80 6528.67
Plaster 38.00 14001 91.10 3461.95
Total 19223.74
Item No. 73
Misc & unseen items like shelves, window cill, ramps etc.
Amount
27424.42
Total 570000.00

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

Caricato da

Informazioni sul documento

Titolo originale

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

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

Caricato da

Copyright:

Formati disponibili

(Annexure -I )

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

Name of Building : Construction of LPG Store

Estimated cost of building : Rs. 598500/- (Annexure-B1)

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

1 Material to be supplied by the 345139.00 311203.00

2 Form work in corporated in the buildings 30106.73 43363.08

3 Excavation & earthwork involved in the 15080.18 15653.95

4 Cost of total labourer (for market cost 179674.09 292707.06

Total 570000.00 662927.09

5 Add @ 17.5% contractor's profit & over - 116012.24

Prepared by _____________ Checked by ______________

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

TOTAL OF PAGE NO 1 338371.56 305100.65

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

2 Formwork to slab 07006 Sqm 38.00 211.50 8037.34 300.00 11400.48

3 Formwork to bems/lintels 07010 Sqm 43.14 203.70 8788.03 300.00 12942.60

4 Formwork to Columns/posts 07014 Sqm 44.65 241.10 10765.12 300.00 13395.00

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

1 Surface dressing in any 3679.20

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 LPG Store

MARKET ANALYSIS (TAKING OUT OF QUANTITY OF MAJOR MATERIALS

1 Chemical for ATT

52 Material and labour for treating 33.65 7.5 252.38

53 Material and labour for anti 33.92 2.25 76.32

68 Material and labour for treating 20.88 5.00 104.40

69 Material and labour for anti 27.84 2.25 62.64

Item N Item Decription Qty.

(a) Cement @ 360.00 Kg/ Cum. = 10652.96

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

Total Qty. 0.00

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

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

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

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

Total Qty. 0.00

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

67 50 mm thick PCC 1:3:6 as in sqm. 20.88

Total Sqm. 20.88

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

4 Material and labour for Cement Cum. 4.70

50 75 mm thick PCC 1:4:8 as in sub Cum. 2.52

Total Cum. 7.22

7 Fly ash brick wall IN CM 1:6

11 Brick work with Fly Ash Bricks, cum. 2.57

17 Brick work with Fly Ash Bricks, Cum. 2.49

Total Qty. 10.34

(a) Cement @ 75.00 Kg/ cum = 775.18

9 5MM THICK PLASTER IN CM 1:3 ON CONCRETE SURFACE

39 5 mm thick cement sand mortar sqm. 33.65

Prepared by _ Checked by __