Period of Execution : April'2019 (tentative)

Analysis Based on DAR'2014, Item Code No. 11.20.2 (NS)

Extra Item No.
Item No. Providing and fixing 10 mm thick heavy duty floor tiles in footpath & courtyard, jointed with grey
III/19 cement slurry mixed with pigment to match the shade of tiles, including rubbing and cleaning etc.
(a) complete,
Size of Tileon 20xmm
300 300thick
mm bed of cement mortar 1:4 (1 cement: 4 coarse sand).
Code Description Unit Quantity Rate Amount
Details of cost for 10 sqm.
MATERIAL:
10 mm thick heavy duty floor tiles sqm 11.0000 605.95 6665.45
including 10% wastage i.e =
9999 Carriage of tiles L.S. 40.4300 2.46 99.46
Cement mortar 1:4(1 Cement: 4 Coarse sand) i.e =
3.9 Rate as per Item Number 3.9 of SH: Mortars cum 0.2200 3184.50 700.59
Grey cement for slurry @ 4.4kg/sqm. = 44 kg.
+ grey cement for grouting 2.4kg/sqm. = 24 kg.
Total = 68 kg
0367 Portland Cement (Base Price at Siliguri Feb,2019) tonne 0.0680 4,844.00 329.39
White cement for grouting @ 2.4kg/sqm.
= 24 kg
0368 White Cement tonne 0.0240 22,500.00 540.00
2209 Carriage of cement tonne 0.0920 95.00 8.74
0876 Green or blue medium shade pigment kilogram 3.0800 100.00 308.00
LABOUR:
0124 Mason (brick layer) 2nd class day 1.6000 645.00 1032.00
0115 Coolie day 2.0000 487.00 974.00
0101 Bhisti day 1.0000 551.00 551.00
TOTAL 11208.63
Add Water Charges @ 1% 112.09
TOTAL 11320.72
Add GST @ 12% (Mult. Factor @ 0.1405) 1590.56
TOTAL 12911.28
Add CP & OH @ 15% 1936.69
 TOTAL 14847.97
Cost of 10 sqm 14847.97
Cost of 1 sqm 1484.80
Add 1% WBLW Cess 14.85
TOTAL 1499.65

Sub-analysis to Extra Item No. III/I9

3.9 Cement mortar 1:4 (1 cement : 4 coarse sand).
Code Description Unit Quantity Rate Amount
Details of cost for 1 cum.
MATERIAL:
(0.268 cum. of cement = 0.38 tonne)
Cement required for cement mortar is 26.80%
0367 Portland Cement tonne 0.3800 4844.00 1840.72
2209 Carriage of cement tonne 0.3800 100.00 38.00
0982 Coarse sand (zone III) cum 1.0700 650.00 695.50
2203 Carriage of coarse sand cum 1.0700 100.00 107.00
LABOUR:
For measuring, carrying, depositing and mixing-
0114 Beldar day 0.7500 487.00 365.25
0101 Bhisti day 0.0700 551.00 38.57
9999 Hire and running charges of mechanical mixer L.S. 26.9100 2.46 66.20
9999 Sundries L.S. 13.5200 2.46 33.26
TOTAL 3184.50
Cost of 1 cum 3184.50
Rate of Johnson Tiles as per quotation dated : 09.04.2019

Rs. 515.00 per 7.75 sqft i/c GST 18 %

Rs. 436.44 per 7.75 sqft without GST

Rs. 605.95 per 1.00 sqm

Sundries = 38.00% 2.46 as on April,2018

(145-105)/105

White cement
 Rs 900 /bag of 40 kg i.e. = 22,500.00 per MT