Harshil Halipad

Analysis of Rates for Engineering Appreciation
NAME OF WORK: Construction of Helipad at Harshil under deposit work of civil Aviation Department.
Height Index :- Up to 1800 - Nil

Height of Harshil = 2487 m
height index from 2001 to 2500m = 4% + 3% on every 100m
Hence Height index for Harshil = 4%+3x(2487-2001)/100 18.58 % Say 19%
Sl. Description of Labour Unit Basic Rate Hieght Total Rate

No. rates inclusive Index Rate Round
of 1/6 19% per day of
holiday i/c H.I.
Blacksmith, Mason, Mistry, Painter, Carpenter, Plumber, Amin,

L-01 Rivetter, Welder, Fitter, Turner, Electrician, Driver, Mechanic. day 200.00 233.33 44.33 277.67 278.00
Beldar, Chaukidar, Waterman, Maali, Mazdoor, Helper, Bhisti,

L-01 day 110.00 128.33 24.38 152.72 153.00
Hammer man.
Hole driller, Rock cutter, White washer, Nepali Labour, Khan
L-01 Labour, Lab Assistant, Cleaner, Work Agent, Mate, day 125.00 145.83 27.71 173.54 174.00
Supervisor, Mixtureand
For T&P sundries Oppreator,
lump sumMachine Oppreator,
item in the Pump
skelton for the
L-01 Oppreator, Generator Oppreator, Cook, Care Taker, Blue
analusis of rates the provision will be made as following.
Printer, Photo Stat Machine Oppreator, Winch Oppreator,
Almora Type Stone Cutter/Dresser, Bitumen Beldar, a
Junior Fitter, LS 25.00
RCC Work
Compressor Oppreator. LS 30.00
Junior Engineer Asistant Engineer Executive Engineer

P.D.P.W.D. Bhatwari P.D.P.W.D. Bhatwari P.D.P.W.D. Bhatwari
NAME OF WORK: Construction of Helipad at Harshil under deposit work of civil
Aviation Department.
Item : Cement/Steel/Lime
Source Rishikesh
Distance 255 Km. Pucca motor road
Cartage
Distance from the No. of Km. Total Approved Rates For Pucca Add extra Total (e+f)
approved Quarry Cartage of Cartage (Rs.) (bxd) (Rs.) for Kutcha
Distance Kms
(km.)
(a) (b) (c) (d) (e) (f) (g)

1 st km. 1 1.00 42.00 42.00 42.00
2-3rd km. 2 3.00 8.50 17.00 17.00
4-5th km. 2 5.00 6.50 13.00 13.00
6-10th km. 5 10.00 5.50 27.50 27.50
11-20th km. 10 20.00 4.25 42.50 42.50
21-30th km. 10 30.00 3.50 35.00 35.00
31-50th km. 20 50.00 3.00 60.00 60.00
Beyond 50th Km. 205 255.00 2.50 512.50 512.50
Total 749.50
Final Rate for Cartage from Rishikesh: 749.50 /MT.

Total 749.50 /MT.
Final Rate for Cartage of Steel, CGI sheet and lime from
Rishikesh : 74.95 /Qtl.
Say Rs. 75.00 /Qtl.
cartage of cement 37.50 /Bag
Item : Coarse Sand, Fine Sand, 20mm & 40 mm s/ballast

Source Local
Distance 1/2 Km. by Mule
Cartage 1/2 km by mule (1x10)x16 160.00

Final cartage for all item 160.00 Per Cum
Item : Chir Wood
Source Gangori Store
Cartage
Distance from the No. of Km. Total Approved Rates For Pucca Add extra Total
approved Quarry Cartage of Cartage (Rs.) (bxd) (Rs.) for Kutcha (e+f)
Distance Kms
(km.)
(a) (b) (c) (d) (e) (f) (g)

1 st km. 1 1.00 77.00 77.00 77.00
2-3rd km. 2 3.00 12.00 24.00 24.00
4-5th km. 2 5.00 11.00 22.00 22.00
6-10th km. 5 10.00 10.00 50.00 50.00
11-20th km. 10 20.00 7.80 78.00 78.00
21-30th km. 10 30.00 7.00 70.00 70.00
31st-50th km 20 50.00 6.60 132.00 132.00
51st-73rd km 23 73.00 5.80 133.40 133.40
Total 586.40
Final Rate for Cartage from Gangori: 586.40 / Cum

Say 586.00 Per Cum
Item : Sal wood / Chir wood

Source Uttarkashi
Cartage
Distance from the No. of Km. Total Approved Rates For Pucca Add extra Total
approved Quarry Cartage of Cartage (Rs.) (bxd) (Rs.) for Kutcha (e+f)
Distance Kms
(km.)
(a) (b) (c) (d) (e) (f) (g)

1 st km. 1 1.00 55.00 55.00 55.00
2-3rd km. 2 3.00 8.50 17.00 17.00
4-5th km. 2 5.00 8.00 16.00 16.00
6-10th km. 5 10.00 6.80 34.00 34.00
11-20th km. 10 20.00 5.30 53.00 53.00
21-30th km. 10 30.00 4.70 47.00 47.00
31st-50th km 20 50.00 4.00 80.00 80.00
51st-73rd km 23 73.00 3.50 80.50 80.50
Total 382.50
Final Rate for Cartage from Rishikesh: 382.50 / Cum

Say 383.00 Per Cum
Item : Stone for building work

Source local
Distance 1/2 Km by mule
Cartage (1x10)x20 200.00 Per Cum
Item : Bricks
Source Rishikesh
Cartage
Distance Kms
(km.)
(a) (b) (c) (d) (e) (f) (g)

1 st km. 1 1.00 55.00 55.00 55.00
2-3rd km. 2 3.00 8.50 17.00 17.00
4-5th km. 2 5.00 8.00 16.00 16.00
6-10th km. 5 10.00 6.80 34.00 34.00
11-20th km. 10 20.00 5.30 53.00 53.00
21-30th km. 10 30.00 4.70 47.00 47.00
31-50th km. 20 50.00 4.00 80.00 80.00
Beyond 50th Km. 205 255.00 3.50 717.50 717.50
Total 1,019.50
Final Rate for Cartage from Rishikesh: 1,019.50 / Cum

Total 1,019.50 / Cum
Final Rate for Cartage for bricks 1,019.50 x 2.40 2,446.80 / 1000 nos
2.45 / No
Say Rs. 2.40 / No
Item : Stone grit

Source Jwalapur
Distance 277 Km. Pucca motor road.
Cartage
Distance Kms
(km.)
(a) (b) (c) (d) (e) (f) (g)

1 st km. 1 1.00 77.00 77.00 77.00
2-3rd km. 2 3.00 12.00 24.00 24.00
4-5th km. 2 5.00 11.00 22.00 22.00
6-10th km. 5 10.00 10.00 50.00 50.00
11-20th km. 10 20.00 7.80 78.00 78.00
21-30th km. 10 30.00 7.00 70.00 70.00
31-50th km. 20 50.00 6.60 132.00 132.00
Beyond 50th Km. 227 277.00 5.80 1,316.60 1,316.60
Total 1,769.60
Final Rate for Cartage from Rishikesh: 1,769.60 / Cum

Total 1,769.60 / Cum
Item : fuel wood

Source Gangori depot
Cartage
Distance Kms
(km.)
(a) (b) (c) (d) (e) (f) (g)

1 st km. 1 1.00 57.00 57.00 57.00
2-3rd km. 2 3.00 11.00 22.00 22.00
4-5th km. 2 5.00 8.00 16.00 16.00
6-10th km. 5 10.00 7.00 35.00 35.00
11-20th km. 10 20.00 6.00 60.00 60.00
21-30th km. 10 30.00 5.40 54.00 54.00
31-50th km. 20 50.00 4.60 92.00 92.00
Beyond 50th Km. 28 78.00 3.70 103.60 103.60
Total 439.60

Total 439.60 / Cum
Item : Maxphalt
Source Bhatwari store
Cartage
Distance Kms
(km.)
(a) (b) (c) (d) (e) (f) (g)

1 st km. 1 1.00 57.00 57.00 57.00
2-3rd km. 2 3.00 11.00 22.00 22.00
4-5th km. 2 5.00 8.00 16.00 16.00
6-10th km. 5 10.00 7.00 35.00 35.00
11-20th km. 10 20.00 6.00 60.00 60.00
21-30th km. 10 30.00 5.40 54.00 54.00
31-50th km. 17 47.00 4.60 78.20 78.20
Total 322.20

Total 322.20 / Cum
cartage cost per drum 322.2x100/156 206.54 per drum
206.54 per drum
Item : Stone ballast for road work

Source local
Distance 1/2 Km by mule
Cartage (1x11)x16 176.00 Per Cum
Block :- Bhatwari Distt: Uttarkashi
Name of Description of material Approved rate at Contractor's Unit Cost of Total of Col. Wastage on Total of Col 7 to 8 Rate rounded to
Quarry quarry (Rs.) Profit @ 10% Cartage No. (3 to 6) Col. No. (3) whole Rs.
1 2 3 4 5 6 7 8 9 10
Local Coarse sand 400.00 40.00 per cum 160.00 600.00 8.00 608.00 608.00
Local Fine/Local sand 350.00 35.00 per cum 160.00 545.00 7.00 552.00 552.00
Stone ballast
Local Stone ballast 20 mm 520.00 52.00 per cum 160.00 732.00 10.40 742.40 742.40
Local Stone ballast 40 mm 390.00 39.00 per cum 160.00 589.00 3.90 592.90 592.90
Rishikesh Cement 237.00 23.70 per bag 37.50 298.20 - 298.20 298.20
Rishikesh R/F steel 4,056.00 405.60 per qtl 75.00 4,536.60 - 4,536.60 4,536.60
Rishikesh M.S.Steel 4,300.00 430.00 per qtl 75.00 4,805.00 - 4,805.00 4,805.00
Rishikesh White lime 600.00 60.00 per qtl 75.00 735.00 - 735.00 735.00
Gangori Chir wood 21,580.00 2,158.00 Per Cum 383.00 24,121.00 - 24,121.00 24,121.00
Gangori Sal Wood 44,435.00 4,443.50 Per Cum 383.00 49,261.50 - 49,261.50 49,261.50
Local Stone building work 300.00 30.00 per cum 200.00 530.00 - 530.00 530.00
Stone site work 250.00 25.00 per cum 200.00 475.00 - 475.00 475.00
Rishikesh CGI sheet 4,400.00 440.00 per qtl 75.00 4,915.00 - 4,915.00 4,915.00
Uttarkashi Paint 195.00 21.50 per litre 4.00 220.50 - 220.50 220.50
Uttarkashi Primer 105.00 11.00 per litre 4.00 120.00 - 120.00 120.00
Rishikesh Bricks 2.40 0.24 Per No 2.40 5.04 - 5.04 5.00
Local stone ballast 45-63 310.00 31.00 per cum 176.00 517.00 3.10 520.10 520.10
Local stone ballast 22.5-50 355.00 35.50 per cum 176.00 566.50 3.55 570.05 570.10
Jwalapur stone grit 13.2mm 425.00 42.50 per cum 1,769.60 2,237.10 8.50 2,245.60 2,245.60
Jwalapur stone grit 11.5 mm 425.00 42.50 per cum 1,769.60 2,237.10 8.50 2,245.60 2,245.60
Jwalapur stone grit 6.7 mm 425.00 42.50 per cum 1,769.60 2,237.10 8.50 2,245.60 2,245.60
Gangori Fuel wood 330.00 33.00 per cum 439.60 802.60 - 802.60 802.60
Bhatwari store Maxphalt 6,000.00 600.00 per cum 206.54 6,806.54 - 6,806.54 6,806.50
1- The shortest route has been adopted in R.M.R.

2- The Quarry rates and cartage rates are as per rates approved by the compotent authority.
3- The Minimum rates as compared to other R.M.R. has been adopted.
4- For Chir wood sawing chareges is 10% of cost - not wastage.
Junior Engineer Assistant Engineer Executive Engineer

Pron. Div. P.W.D. Pron. Div. P.W.D. Pron. Div. P.W.D.
Bhatwari Bhatwari Bhatwari
Analysis of Rates
SL. No. Description Unit Quantity Rate Cost
1 Excavation in foundation in all type

of soil i/c lift upto 1.5 m & lead
upto 30 meter & i/c filling,
watering, ramming of excavated
earth into the trenches or in it to
the space between the building &
site of foundation trenches or into
the plinth & removal & disposal of
surplus earth as directed by tje
engineer charge up to a distance of
30 meter from the foundation
trenches.
SOR Sl No- 165A As per schedule 50.00 cum

add height index 19% 9.50
Total 59.50
say 60.00 cum
2 Cement, concrete with 40 mm

gauge locally available approved
stone ballast, coarse sand and
cement in proportion of 12:6:1 in
foundation including cost of
materials, labour, T&P etc. required
for proper completion of the work.
A Materials
40 mm. Stone ballast cum. 0.90 592.90 533.61
Coarse sand cum. 0.50 608.00 304.00
cement Bags 3.46 298.20 1031.77
Total 1869.38
B Labour ( 100 cuft.)
Mistry Per day No. 1/8 278.00 34.75
mason Per day No. 1/3 278.00 92.67
Beldar Per day No. 4 153.00 612.00
coolie Per day No. 6 153.00 918.00
bhisti Per day No. 1 153.00 153.00
Black smith Per day No. 1/8 278.00 34.75
T&P & sundries LS Job. 2 25.00 50.00
1895.17
Page 7 of 77
Analysis of Rates
Add 10% for CP 189.52
Total 2084.68
Rate Per cum. 736.64
Total ( Material + Labour ) 2606.02
Add water charges @ 1.50% 39.09
G total 2645.11
Say 2645.00 per cum
3 Class M-100 brick thick work in 1:6

cement sand mortar in super
structure i/c s/o all material, labour
t&p etc required for proper
completion of the work.
A Material
Cement Bags 1.27 298.20 378.71
F/sand cum. 0.27 552.00 149.04
Bricks No 460 5.00 2300.00
Total 2827.75
B Labour
Mistri Per day No. 1/6 278.00 46.33
Mason Per day No. 3 278.00 834.00
Coolie Per day No. 3 153.00 459.00
Bhisti Per day No. 1/2 153.00 76.50
T&P Sundries Per day L.S. 2.25 25.00 56.25
Total 1778.08
add 10% C.P. 177.81
Total 1955.89
Labour Rate per Cum 1,955.89 / 2.83 691.13
(Material+Labour) 2827.75 + 691.13 3518.88 Per Cum
Add 1.5% Water Allowance 52.78 Per Cum
G. Total 3571.67 Per Cum
Say 3572.00 Per Cum
4 Same as above item but half brick

thick wall n super structure i/c
cutting & moulding of brick.
A Material
Cement Bags 1.27 278.00 353.06
F/sand cum. 0.27 552.00 149.04
Bricks No 460 5.00 2300.00
Total 2802.10
B Labour
Mistri Per day No. 1/6 278.00 46.33
Mason Per day No. 4 278.00 1112.00
Coolie Per day No. 4 153.00 612.00
Bhisti Per day No. 1/2 153.00 76.50
T&P Sundries Per day L.S. 2.25 25.00 56.25
Total 2209.08
add 10% C.P. 220.91
Total 2429.99
Labour Rate per Cum 2,429.99 / 2.83 858.65
(Material+Labour) 2802.10 + 858.65 3660.75 Per Cum
Add 1.5% Water Allowance 54.91 Per Cum
G. Total 3715.67 Per Cum
Page 8 of 77
Analysis of Rates
Say 3716.00 Per Cum
5 Reinforced cement concrete in

proportion of 1:1.5:3 (M-20) in
cement, coarse sand and 20mm
gauge stone grit as per
specification and drawing including
cost of material, labour, T&P etc.
required for proper completion of
the work. Raft, column & lintel.
Materials for 1.00 cum

20 mm. Stone ballast cum. 0.85 742.40 631.04
Coarse sand cum. 0.425 608.00 258.40
cement Bags 8.68 298.20 2588.38
Total 3477.82
Add 2.5% wastage on cement and
coarse sand 71.17
Total 3548.99
Labour ( 100 cuft.)
Mistry Per day No. 1/10 278.00 27.80
mason Per day No. 1/4 278.00 69.50
coolie Per day No. 8 153.00 1224.00
bhisti Per day No. 2 153.00 306.00
Black smith Per day No. 1/10 278.00 27.80
T&P & sundries LS Job. 2 25.00 50.00
Extra labour Black smith for
binding and fixing reinforcement Per day No. 2 562.00 1124.00
cost of binding wire LS Job. 28 30.00 840.00
Cost of centering, etc with extra
labour LS Job. 28 30.00 840.00
5121.10
Add 10% for CP 512.11
Total 5633.21
Rate Per cum. 1990.53
Total ( Material + Labour ) 5539.52
Add water charges @ 1.50% 83.09
G total 5622.61
Say 5623.00 per cum
6 Same as above item no-5 but in

roof slab & roof beams.
rate as per above item 5623.00 per cum
add cost of shuttering & centering
etc LS Job. 14.126 30.00 423.78
Total 6046.78
Say 6047.00 per cum
7 2.5 cm thick 1:2:4 cement concrete

floor with 7.5 cm thick 1:6:12 base
concrete with c/sand & 20 mm
gauge s/ballast i/c s/o all m/l , t&p
etc required for proper completion
of the work.
A Material (for one sqm)
Page 9 of 77
Analysis of Rates
Cement with floating coat Bags 0.195 298.20 58.15
C/sand cum. 0.0110 608.00 6.69
20 mm s/ballast cum. 0.02 742.40 14.85
Total 79.69
B Labour for 100 sqft
Mistri Per Day No 1/8 278.00 34.75
Mason Per Day No 1 278.00 278.00
Beldar Per Day No 1/2 153.00 76.50
Coolie Per Day No 1/2 153.00 76.50
Bhisti Per Day No 1/4 153.00 38.25
t&p sundries L.S. 1.25 25 31.25
Total 535.25
Labour Rate per Sqm 535.25 / 100 x 10.764 57.61
Total of A+B 137.30
Add 10% C.P. 13.73
Total 151.03
Add 7.5 cm thick CC 1:6:12 0.075 Cum @ 2645.00 198.38
Total 349.40
Add 1.5% Water Allowance 5.24
G.Total 354.65 Per Sqm
Say 355.00 Per Sqm
8 Same as above but 4cm thick

without base concrete.
A Material (for one sqm)
Cement with floating coat Bags 0.027 298.20 8.05
C/sand cum. 0.0170 608.00 10.34
20 mm s/ballast cum. 0.034 742.40 25.24
Cement Bag 0.264 298.20 78.72
Total 122.35
Mason Per Day No 1+1/4 278.00 347.50
Bhisti Per Day No 1/3 153.00 51.00
t&p sundries L.S. 1.25 25 31.25
Page 10 of 77
Analysis of Rates
Total 617.50
Labour Rate per Sqm 617.50 / 100 x 10.764 66.47
Total of A+B 188.82
Add 10% C.P. 18.88
Total 207.70
Add 1.5% Water Allowance 3.12
G.Total 210.82 Per Sqm
Say 211.00 Per Sqm
9 20 mm thick plaster with 1:2

cement & fine sand on dado or
skirting laid in panels finished with
3mm floating coat of cement i/c
s/o all material, labour, t&p etc
the work.
A Material
Cement Bag 2.25 298.20 670.95
F/sand Cum 0.17 552.00 93.84
Total 764.79
B Labour
Mason Per day No 1-1/4 278.00 347.50
Coolie Per day No 1-1/4 153.00 191.25
Bhisti Per day No 3/8+1/10 153.00 72.68
T&P sundies L.S. 1.00 25.00 25.00
Total 636.43
add 10% C.P. 63.64
Total B Total 700.07
Total of A+B 1464.86
Rate per Sqm 1464.86 / 9.29 157.68
Add 1.5% W.A. 21.97
G.Total 179.65
Say 180.00 Per Sqm
10 P/F of 25mm wide & 4.8 mm thick

glass strip i/c s/o all m/l, t&p etc
the work.
A Material (for 144 Rft)

25 mm wide & 3 mm thick glass strip 144 / 3.28 43.90 15.00 658.54
Add brakage 10% 65.85
Add C.P. 10% 65.85
Add cartage L.S. 5.00
Total 795.24
B Labour (for 43.90 Rmt).
Mason Per day No 1 278.00 370.67
Beldar Per day No 1/2 153.00 76.50
T&P sundies L.S. 1.00 25.00 25.00
Total 472.17
Add 10% C.P. 47.22
Total 519.38
Total of A+B 795.24 + 519.38 1314.63
Hence rate per Rmt 1314.63 / 43.90 29.95
G.Total 29.95
Say 30.00 Per Rmt
Page 11 of 77
Analysis of Rates
11 12 mm thick plaster in 1:6 cement,
sand mortar i/c s/o all m/l, t&p etc
the work.
A Material
Cement Bag 0.078 298.20 23.26
F/sand Cum 0.0165 552.00 9.11
Total 32.37
B Labour
Mason Per day No 1-1/3 278.00 370.67
Beldar Per day No 1+1/2 153.00 229.50
Coolie Per day No 1+1/3 153.00 204.00
Bhisti Per day No 1/2 153.00 76.50
T&P sundies L.S. 1.00 25.00 25.00
Total 905.67
add 10% C.P. 90.57
Total B Total 996.23
Rate per Sqm 1028.60 / 9.29 110.72
Add 1.5% W.A. 1.66
G.Total 112.38
Say 112.00 Per Sqm
12 Same as above item but extra over

rough face of one brick wall.
A Material
extra cost of cement L.S. 1.15 x 25.00 28.75
B Labour
Mason Per day No 1/8 278.00 34.75
Coolie Per day No 1/8 153.00 19.13
53.88
Add 10% C.P. 5.39
59.26
Total of A+B 28.75 + 59.26 88.01
rate for one Sqm 88.01 / 9.29 9.47 Per Sqm
Say 9.00 Per Sqm
13 Add extra labour & material for
making grooves line in plaster on
outer face of wall & joint between
RCC roof & walls i/c all labour,
material, t&p etc required for
proper completion of the work.
assume that 1 no mason & 1 beldar make 30.00m long groove.

mason per day no 1.00 278.00 278.00
Beldar per day no 1.00 153.00 153.00
Total 431.00
add 10% C.P. 43.10
G.Total 474.10
Rate per Rmt 474.10 / 30 15.80 Per Rmt
Say 16.00 Per Rmt
Page 12 of 77
Analysis of Rates
14 Add extra labour & material for
making of drip course (20x30mm)
in projection of roof & sun shade.
Completion as per direction of EIC.
Assuming that the following labour will make 20 m length.

mason per day no 1 278.00 278.00
beldar per day no 1 153.00 153.00
coolie per day no 1 153.00 153.00
cost of material L.S. 1 30.00 30.00
Total 614.00
Rate per mtr 614.00 / 20 30.70
Say 31.00 Per mtr
15 Rendering of roof slab with 1:3

cement & coarse sand mortar 6
mm thick just after RCC slab i/c all
material, labour, t&p etc required
A For 6mm thick plaster & 3mm thick floating coat of neat cement
Cement Bag 0.96 298.20 286.27
Coarse sand cum 0.07 608 42.56
Total 328.83
B Labour
Mason Per day No 3/4+1/4 278.00 278.00
Coolie Per day No 3/4+1 153.00 267.75
Bhisti Per day No 3/8+1/4 153.00 95.63
Total 641.38
Add 10% C.P. 64.1375
G.Total 705.51
Total of A+B 328.83 + 705.51 1,034.34
Hence Rate per Sqm 1034.34 / 100 x 10.764 111.34 Per Sqm
Say 111.00 Per Sqm
16 Finishing of walls with water proof

cement paint with two coats to
given shades i/c s/o all m/l, t&p etc
all complete.
A Material
Durocem Kg 3.40 48.50 164.90
B Labour
Painter Per day No 3/10 278.00 83.40
Coolie Per day No 3/10 153.00 45.90
Bhisti Per day No 3/8 153.00 57.38
Sundries, T&P L.S. 0.40 25.00 10.00
Total 196.68
Add 10% C.P. 19.67
Total B 216.34
Total of A+B 381.24
Hence Rate Per Sqm 381.24 / 100 x 10.764 41.04
Say 41.00 Per Sqm
Page 13 of 77
Analysis of Rates
17 Painting on new iron works with
two coats of approved paint
including cost of supply of all
for proper completion of the work
as per direction of Engineer-in-
charge.
Painting I & II coat ( 100 Sqft.)

A Material
Anticorosive Metal Primer Liter 0.075 120.00 9.00
Paint (0.066+0.058) = 0.124 Lit Liter 0.124 220.50 27.34
Total 36.34 Per Sqm
Labour (for 100.00 Sqft) :-
Painter Per day No. 1+1/3 278.00 370.67
Coolie Per day No. 1+1/3 153.00 204.00
Total 574.67
Add brushes & T&P L.S. 0.50 25.00 12.50
Total 587.17
add 10% for C.P. 58.72
Total 645.88
Labour for one Sqm 645.88 / 100 x 10.764 69.52 Per Sqm
Total of A+B 105.86 Per Sqm
Say 106.00 Per Sqm
18 Supply & fixing of security grill over

window as per drawing or as per
instruction of engineer in charge i/c
welding & supply of all materails,
labours, t&p etc required for
Taking size 1.20x 1.00 m = 1.20 Sqm

A Material
flat iron 14.80 kg 48.05 711.14
fabrication & welding 1.00 L.S. 150.00 150.00
cartage 1 L.S. 50.00 50.00
Total 911.14
Rate per Sqm 911.14 / 1.20 759.28
Say 759.00 Per Sqm
19 S/F of Galavanized mosquito proof

wire mesh over window with chir
wood beading i/c s/o all m/l t&p
of the work.
Rate of wire gauge as per market 150.00

add 10% C.P. 15.00
Total 165.00
Add fixing charges L.S. 15.00
Total 180.00 Per Sqm
Say 180.00 Per Sqm
Page 14 of 77
Analysis of Rates
20 Supply & fixing of heavy quality
oxidized iron fitting for door &
window with necessary ms hinges,
steel screw, nut, bolts & other
material as per requirement.
Taking size 1.20x2.05m = 2.46 Sqm

10 cm long hing - 3x2 = 6 no market rate 6 no 10.00 60.00
10 cm long tower bolt = 2 no 2 no 15.00 30.00
16 cm long sliding bolt = 1 no 1 no 60.00 60.00
hing for cleat = 1x2 = 2 no 2 no 15.00 30.00
handle with plate - 1x2 = 2 no 2 no 15.00 30.00
nut & bolts 1 L.S. 15.00 15.00
Total 225.00
Add 10% C.P. 22.50
add fitting charges & cartage L.S. 150.00
Total 397.50
Rate per Sqm 397.50 / 2.46 161.59
Say 162.00 Per Sqm
21 RR stone masonary laid 1:6

cement, f/sand material in
foundation of wall i/c s/o all m/l,
A Labour - Rate as per schedule 345.00 Per cum

Add HI 19% 65.55
410.55
add cost of stone 530.00
Total 940.55
B Material
Cement Bag 1.41 298.20 420.46
Fine sand Cum 0.3 552.00 165.60
Total 586.06
Total of A+B 1,526.61 Per Cum
Say 1527.00 Per Cum
22 M.S./Tor steel or iron work in plain

work such as in reinforcement
cement concrete brought to
required shape as necessary
including binding for proper shape
including cost of supply of all
A Material
Steel Qtl 0.508 4536.60 2304.59
Add 2.5% wastage 57.61
Total 2362.21
B Labour
B/Smith Per day No 1 278.00 278.00
Coolie Per day No 1-1/2 153.00 229.50
Add t&p, sundries L.S. 0.6 x 25.00 15.00
Total 522.50
Add 10% C.P. 52.25
Total 574.75
Page 15 of 77
Analysis of Rates
Total of A+B 2362.21 + 574.75 2936.96
Rate per Qtl 2936.96 / 0.508 5781.41 Per Qtl
Say 5781.00 Per Qtl
23 Supply & fixing 32 mm thick

commercial ply wood flush door
shutter of approved make including
s/f of wooden cleat & fixing of
hinges locks, bolts, handles & other
fitting required for proper
A Material
Rate per sqm Sqm 1.00 1,200.00 1,200.00
Add rebet L.S. 1.00 25.00 25.00
Add 10% C.P. 120.00
add cartage L.S. 50.00
Total 1,395.00
T&P sundries L.S. 0.25 25.00 6.25
Total 24.21
Add 10% C.P. 2.42
Total 26.63
Rate per Sqm 26.63 / 100 x 10.764 2.87
Say 1,398.00 Per Sqm
24 S/F of 4 cm thick C.P.chir wood

fully glazed door & window shutter
i/c s/f of wooden cleats & stoppers
& fixing od adjustment hinges,
bolts, handles etc all complete.
taking door size 4'x7' size of shutter 3.2/3x6.3/4 = 24.75 Sqft

wood required i/c 10% wastage 3.91 Cft or 0.1124 Cum
A Material
Chir wood Cum 0.1124 27,024.00 3,037.50
B Labour
Carpenter Per Day No 4 278.00 1112.00
Glazier or Painter Per Day 1/4 278.00 69.50
Beldar Per Day No 1 153.00 153.00
T&P sundries L.S. 0.50 25.00 12.50
Total 1381.75
Add 10% C.P. 138.175
Total 1519.93
Total of A+B 4,557.42
Hence Rate per Sqm 4,557.42 / 24.75 x 10.764 1,982.06 Per Sqm
Say 1,982.00 Per Sqm
25 S/F of sal wood chaukhat & other

framed i/c all material labour, t&p
of the work.
A Material
Page 16 of 77
Analysis of Rates
taking size 4'x7'
wood 1x18x1/3x1/4 = 1.5 Cft
wastage 5% 0.075
total 1.575 Cft say 1.60 @ 1394.92 2231.87
B Labour
Carpenter Per Day No 1/2 278.00 139.00
T&P sundries L.S. 3.00 25.00 75.00
Total 269.63
add 10% C.P. 26.96
296.59
Hence Rate per cft 2528.45 / 1.5 1685.64 per Cft
Rate per Cum 1685.64 x 35.315 59528.26
Say 59528.00 Per Cum
26 Two Coat of oil bond Distemper

surface i/c s/o all material, labour,
For cost of Material

Cost of material at Uttarkashi Kg 20.00 876.00 43.80
Add cartage L.S. 50.00
Add 10% CP 4.38
Total cost of Material 98.18
A Material
Oil bond distemper Kg 2.27 98.18 222.87
T&P sundries, wall putty L.S. 10.00
Total 232.87
B Labour
Painter Per day No 3/8+1/5 278.00 159.85
Coolie Per day No 3/8+1/5 153.00 87.98
T&P & sundries L.S. (0.30+0.15) 20 9.00
Total 256.83
Total A+B 489.69
Hence rate per Sqm 489.69 / 100 x 10.764 52.71
Say 53.00 Per Sqm
27 Filling work by river bed material

i/c watering, dressing, ramming as
per direction of Engineer in charge.
Rate as per SOR Sl No-161 30.00

add 10% C.P. 3.00
add 19% height index 5.70
Total 38.70
add 1.00 km cartage by mule (1x10+1x5.0) x 16 240.00
G.Total 278.70
Say 279.00 Per Cum
28 Supply & fixing of tiles in flooring &
dado in 1:3 cement, c/sand mortar
i/c s/o all m/l, t&p etc all complete.
Tiles as per market of kajaria make 710.00 Per Sqm
add 10% C.P. 71.00
Page 17 of 77
Analysis of Rates
cartage L.S. 50.00
for one Sqft = 831.00/10.764 77.20
Material for 108Sqft
Tile 110.00 Sqft @ 77.20 8492.20
Cement 1.00 Bag @ 298.20 298.20
C/sand 4.00 cft @ 17.22 68.87
Total 8859.26
Labour
Mistri 4.00 No @ 278.00 1112.00
Coolie 2.00 No @ 153.00 306.00
Total 1418.00
Total - Labour + Material 8859.26 + 1418.00 10277.26
for one Sqm 10277.26 / 108 x 10.764 1024.30 per sqm
add 0.075 thick base concrete in 0.075 x 2645.00 198.38 per sqm
1:6:12
Say 198.00 per sqm
29 P/f of white glazed viterious china

wash basin R.S. or C.I. basin
painted white crome polish with
stand of parryware company, piller
tab of Jaquar com. & union
complete.
A Material
Page 18 of 77
Analysis of Rates
55x400 mm flat back basin No 1 980.00 980.00
Pedestal for wash basin No 1 1000.00 1000.00
15 mm crome polish piller cock No 1 600.00 600.00
PVC connection No 1 22.00 22.00
32 mm dia PVC waste pipe No 1 56.00 56.00
32 mm dia union No 1 138.00 138.00
R.S. or C.I. brackets No 1 100.00 100.00
Red lead, white lead etc L.S. 2 x 15 30.00
Cement, Sand etc L.S. 1 x 15 15.00
Cartege of material L.S. 2 x 25 30.00
Painting on brackets & fittings L.S. 2 x 15 30.00
Total 3001.00
B Labour
Fitter Per day No. 0.33 278.00 91.74
Mason Per day No. 0.33 278.00 91.74
Beldar Per day No. 0.67 153.00 102.51
total 285.99
add 10% C.P. 28.60
total 314.59
total of A+B 3001.00 + 314.59 3315.59 Per No
add 1% Water allowance 33.16
G. Total 3348.74 Per No
Say 3349.00 Per No
30 P/F of Soil or Vent pipe 110 mm dia

of approved quality i/c s/o all
complete.
detail of cost for 17.35 m
A Material
110 mm pipe Nos 10 493.00 4930.00
5% allowance for wastage 246.50
Scaffolding L.S. 3 x 15 45.00
cartage of material L.S. 5 x 10 75.00
Total 5296.50
B Labour
Fitter Per day No 0.42 278.00 116.76
Badhani Per day No 0.21 153.00 32.13
Beldar Per day No 0.83 153.00 126.99
Total 275.88
Total of A + B 5572.38
add 1% water allowance 55.72
Total 5628.10
add 10% C.P. 562.81
G.Total 6190.91
hence rate per mtr 6190.91 / 17.35 356.83
Say 357.00 Per Rmt
Page 19 of 77
Analysis of Rates
31 Same as above but 75 mm dia
Market Rate 50.00
Add 10% C.P. 5.00
Cartage L.S. 4.00
Total 59.00 Per Rmt
32 P/F of Nahani trap 110 mm dia

inlet 75 mm dia outlet i/c cost of
cutting hole & making good the
wall i/c s/o all m/l , t&p etc all
complete.
A Material
Cost of Nahani trap 110 x 75 mm dia No 138.00 1.00 138.00
Cement, Sand, grit L.S. 2.50 15.00 37.50
Cartage of material L.S. 0.50 5 2.50
Total 178.00
B Labour
Mason Per day No 0.50 278.00 139.00
Beldar Per day No 0.50 153.00 76.50
Total 215.50
Total of A+B 393.50
Add 10% C.P. 39.35
G.Total 432.85 Per No
Say 433.00 Per No
33 P/F of Manhole cover (45x45)cm or

(60x60) cm inside size double seal
frame of approved quality i/c s/o
all m/l, t&p etc required for proper
45x45 cm size cover rate as per Each 700.00 1.00 700.00

market
Cartage of material L.S. 2 35.00 70.00
Total 770.00
Page 20 of 77
Analysis of Rates
Add 1% water charges 7.70
Total 777.70
add 10% C.P. 77.77
G. Total 855.47 Per No
Say 855.00 Per No
34 P/f of 15 mm dia 'B' class (jindal

STC marked) GI pipe complete with
GI special such as bends, Tee,
socket, cross, clamps etc cutting &
making good the wall etc i/c s/o all
m/l, t&p etc required for proper
A Material :-
For 10.00 m length
GI pipe 15 mm dia mtr 10.00 98.00 980
Cartage of pipe for 10.00 m App. Kg 12.10 0.70 8.47
988.47
Add 15% for fitting & wastage on L.S. 15.00 0.88 13.20
white lead, hump oil etc.
Cement, sand & grit L.S. 15.00 0.20 3.00
Total 1004.67
B Labour :-
Fitter Per day No 0.33 278.00 91.74
Helper Per day No 0.66 153.00 100.98
Beldar Per day No 0.66 153.00 100.98
Total 293.70
total of A+B 1298.37
Add 1% Water Charges 12.98
1311.35
Add 10% C.P. 131.14
G.T. 1442.49
Hence Rate per Mtr 1442.49 / 10 144.25 Per Mtr
Say 144.00 Per Mtr
35 S/f of bib cock (1.27cm) 1/2"dia i/c

s/o all m/l, t&p etc required proper
completion of the work. Jaquar
make.
Cost of Brass bib cock (400gm) No 1 760.00 760.00

Add cartage of material L.S. 5.00
Add labour & white lead L.S. 0.70 15.00 10.50
Total 775.50
Add 10% C.P. 77.55
Page 21 of 77
Analysis of Rates
G. Total 853.05
Say 853.00 Per No
36 Same as above but wall mixture of

Jaquar make.
Cost of Mixture No 1 2680.00 2680.00
Add cartage of material L.S. 5.00
Add labour & white lead L.S. 1.00 50.00 50.00
Total 2735.00
Add 10% C.P. 273.5
G. Total 3008.50
Say 3009.00 Per No
37 S/F of indian type W/C sheet of

parryware make with cystern.
Market Rate No 1 1020.00 1020.00
Cistern No 1 1250.00 1250.00
Add Fitting charges L.S. 1 50.00 50.00
Add cartage L.S. 1 100.00 100.00
Total 2420.00
Add 10% C.P. 242.00
38 S/F of Towel rod of Stainless steel

with Jaquar make.
Market Rate No 1 1080.00 1080.00
Add cartage L.S. 1 20.00 20.00
Total 1120.00
Add 10% C.P. 112.00
39 S/F of Soap dish

Market Rate No 1 808.00 808.00
Total 848.00
Add 10% C.P. 84.80
40 S/F of angle cock.

Market Rate No 1 600.00 600.00
Total 640.00
Add 10% C.P. 64.00
41 S/F of 4" dia C.I.waste pipe i/c s/o

A Material
4" dia CI waste pipe Rmt 17.35 250.00 4337.50
Add 5% wastage 216.88
Scaffolding L.S. 3.00 15.00 45.00
Cartage L.S. 75.00
Total 4674.38
Page 22 of 77
Analysis of Rates
B Labour
Fitter Per day No 0.42 278.00 116.76
Beldar Per day No 0.21 153.00 32.13
Helper Per day No 0.83 153.00 126.99
Total 275.88
Add 10% C.P. 27.59
Total 303.47
Total of A+B 4674.38 + 303.47 4977.84
Hence rate per Rmt 4977.84 / 17.35 286.91
Add 1.5% w.A. 4.30
G.Total 291.21
Say 291.00 Per Rmt.
42 Providing & fixing of C.I. plain

bends 5 to 10 cm dia i/c s/o all m/l,
Bends (5-10 cm dia) Rs. 80.00

Cartage of material & fixing charges 35.00
Total 115.00
Add 1% water charges 1.15
116.15
Add 10% C.P. 11.62
G.total 127.77
Say 128.00 Per No
43 Collection & consolidation of 45-63

mm size stone ballast in 10 mm
loose thick & compaction by 8-10
ton road roller i/c spreading of
bimding material i/c s/o all m/l,
Cost of s/ballast 45-63 mm 520.10 Per Cum

roller charges 8/35x308 70.40
labour rate as per SOR 83.00
Total 689.27 Per Cum
Say 689.00 Per Cum
44 Collection & consolidation of 22.5-

50 mm size stone ballast in 10 mm
loose thick & compaction by 8-10
ton road roller i/c spreading of
binding material i/c type A seal
coat & s/o all m/l, t&p etc required
Cost of s/ballast 22.5-50 mm 570.10 Per Cum

roller charges 8/35x308 70.40
labour rate as per SOR 83.00
Total 739.27 Per Cum
Say 739.00 Per Cum
Page 23 of 77
Analysis of Rates
45 2 cm thick premix carpet with
bitumen applying tack coat &
graded crushed grit 13.2 mm &
11.2 mm size in proportion of 2:1
and cleaning of premix surface i/c
s/o all m/l, t&p etc required for
For 100 sqm

A 2 cm premix carpet
(i) collection of 13.2 mm @ 0.18/10
sqm 0.18 1.80 2245.60 4042.08
(ii) collection of 11.2 mm @
0.09/10 sqm 0.09 0.90 2245.60 2021.04
(iii) collection of 6.7 mm chips @
0.09/10 sqm 0.09 0.90 2245.60 2021.04
Total 8084.16
B Maxphalt for 100 sqm
Tack coat - 100 kg
Pre coating - 146 kg
Seal coat - 98 kg
Total = 344 kg 344/156 = 2.21
2.21 Qtl @ 6806.50 15042.37
C Fuel wood for 100 sqm
for heating grit @ 0.50 qtl/Cum 3.60 1.80
for heating maxphalt @ 4.50qtl/Mt 0.34 1.55
3.35 @ 802.60 2687.10
D Roller charges for 100 Sqm
For PC 8/4.65 308.00 529.89
For Seal coat 8/9.30 308.00 264.95
Total 794.84
Total of A+B+C+D 26608.47
E Mislleneous items i.e. brushing,
wire pans, brooms, painting kit,
manila rope, basket, gunny bags
etc.
add 2.50% extra on 26608.47 665.21
add labour rate as per SOR - 511+513 (15.00+6.00)x100 2100.00
total 3164.21
Total of A+B+C+D+E 29772.68
hence rate for 2cm thick premix carpet 29772.68 / 100 297.73 per sqm
Say 298.00 per sqm
46 S/F of 24 BWG CGI sheet for

roofing i/cs/o all material, labour,
t&p etc all complete.
Considering area of roof - 1982.50 Sqm
A Material
Page 24 of 77
Analysis of Rates
24 gauge CGI sheet Qtl 13.92 4830.00 67233.60
1x1/4 G.I. bolt doz 50.00 50.00 2500.00
6x3/8 G.I.J. hook doz 40.00 150.00 6000.00
Lumpet washer doz 90.00 15.00 1350.00
Bitumen washer doz 90.00 15.00 1350.00
Total 78433.60
B Labour
Carpenter Per day No 12 278.00 3336.00
Beldar Per day No 12 153.00 1836.00
t&p L.S. 15 25.00 375.00
Total 5547.00
add 10% C.P. 554.7
Total 6101.70
Total of A+B 78433.60 + 6101.70 84535.30
Rate per Sqm 84535.30x100/1982.50x9.29 459.00
Say Rs. 459.00 Per Sqm
47 Excavation in foundation in all type

of soil i/c s/o all m/l, t&p etc
the work.
Rate as per TS estimate noi=kad

- 2995 Hkou @ 107 Hkou&6 @2008-2009 fnukad 07@06@2008 50.00 Per Cum
48 Filling work by river bed materials

i/c watering dressing, ramming as
per direction of EIC.
49 Concrete with 2cm gauge stone

ballast, c/sand & cement in
proportion of 3:1.5:1 in foundation
i/c s/o all m/l, t&p etc required for

Say 4364.00 Per Cum
50 RR stone masonary laid in 1:6

cement, sand mortar i/c s/o all m/l,

Say 1115.00 Per Cum
51 RR stone masonary laid dry i/c s/o

Say 533.00 Per Cum
Page 25 of 77
Analysis of Rates
52 Cement plum masonary with 40%
plum & 60% cement concrete in
proportion of 1:3:6 cement
concrete approved 40 mm gauge
stone ballast i/c s/o all m/l, t&p etc
the work.

Say 2340.00 Per Cum
53 Painting & varnishing on iron work

in small area with one coat ready
mixed primer & two coat approved
enamel paint i/c s/o all m/l, t&p etc
the work.

Say 71.00 Per Cum
Page 26 of 77
DETAIL OF MEASUREMENTS
S.No Particulars of Items Nos Nos Length Breadth Height Qty Unit
1 2 3 4 5 6 7 8 9
1 Excavation in foundation in all type of
soil i/c lift upto 1.5 m & lead upto 30
meter & i/c filling, watering, ramming of
excavated earth into the trenches or in
it to the space between the building &
site of foundation trenches or into the
plinth & removal & disposal of surplus
earth as directed by tje engineer charge
up to a distance of 30 meter from the
foundation trenches.
building 1 3 13.80 1.00 1.50 62.10

1 4 5.96 1.00 1.50 35.76
Column 1 16 1.00 1.00 1.50 24.00
Total 121.86 Cum
Say 122.00 Cum
2 Cement, concrete with 40 mm gauge

locally available approved stone ballast,
coarse sand and cement in proportion
of 12:6:1 in foundation including cost of
materials, labour, T&P etc. required for
building 1 3 13.80 1.00 0.15 6.21

1 4 5.96 1.00 0.15 3.58
Column 1 16 1.00 1.00 0.15 2.40
floor meeting hall 1 1 4.00 4.00 16.00
entrance meeting hall 1 1 1.73 1.00 1.73
bath 1 1 1.50 2.70 4.05
vip room 1 1 4.00 4.30 17.20
wc & bath 1 1 1.50 2.50 3.75
lobby vip 1 1 1.73 1.50 2.60
verandah 1 1 2.73 3.23 8.82
wating room 1 1 3.00 3.00 9.00
door sill 1 3 1.20 0.25 0.90
1 2 1.00 0.25 0.50
in stair 1 1 2.50 0.23 0.58
1 3 4.20 0.25 3.15
1 3 3.10 0.25 2.33
Total 82.78 Cum
Say 83.00 Cum
3 Class M-100 brick thick work in 1:6

cement sand mortar in super structure
i/c s/o all material, labour t&p etc
required for proper completion of the
work.
long wall 1 3 8.46 0.23 3.50 20.43

waiting room long wall 1 2 3.23 0.23 3.50 5.20
short wall 1 3 5.96 0.23 3.50 14.39
1 1 3.46 0.23 3.50 2.79
verandah dwarf wall 1 1 3.23 0.23 0.60 0.45
1 1 2.73 0.23 0.60 0.38
Total 43.63 Cum
Deduct- window -1 4 1.50 0.23 1.50 -2.07
door -1 3 1.10 0.23 2.10 -1.59
door -1 2 0.90 0.23 2.10 -0.87
opening -1 1 1.50 0.23 2.10 -0.72
1 2 3 4 5 6 7 8 9
-1 1 1.00 0.23 2.10 -0.48
door level bend -1 3 8.46 0.23 0.15 -0.88
1 2 3 4 5 6 7 8 9
-1 2 3.23 0.23 0.15 -0.22
-1 3 5.96 0.23 0.15 -0.62
-1 1 3.46 0.23 0.15 -0.12
Total 36.06
Say 36.10 Cum
4 Reinforced cement concrete in

proportion of 1:1.5:3 (M-20) in cement,
coarse sand and 20mm gauge stone grit
as per specification and drawing
including cost of material, labour, T&P
etc. required for proper completion of
Raft - long 1 3 12.5 0.60 0.20 4.50

1 1 2.95 0.60 0.20 0.35
short 1 4 6.35 0.60 0.20 3.05
1 2 1.45 0.60 0.20 0.35
plinth bend 1 2 12.50 0.23 0.15 0.86
1 4 5.80 0.23 0.15 0.80
1 1 3.00 0.23 0.15 0.10
1 1 4.30 0.23 0.15 0.15
1 1 4.00 0.23 0.15 0.14
door level bend 1 2 12.50 0.23 0.15 0.86
1 3 5.80 0.23 0.15 0.60
1 1 3.00 0.23 0.15 0.10
1 1 4.30 0.23 0.15 0.15
in lintel 1 1 3.60 0.23 0.15 0.12
1 1 2.80 0.23 0.15 0.10
in column 1 14 0.23 0.23 4.50 3.33
1 2 0.23 0.23 6.50 0.69
in beam 1 1 6.80 0.30 0.40 0.82
Total 17.07 Cum
Say 17.10 Cum
5 Same as above item no-5 but in roof slab

& roof beams.
Beams short 1 4 6.19 0.23 0.23 1.31
long 1 3 12.22 0.23 0.23 1.94
roof 1 1 13.42 7.39 0.15 14.88
Total 18.13
Say 18.00 Cum
6 M.S./Tor steel or iron work in plain

work such as in reinforcement cement
concrete brought to required shape as
necessary including binding for proper
shape including cost of supply of all 1.50% of (17.10+18.00) cum RCC 22.04 Qtl
Say 22.00 Qtl
7 Rendering of roof slab with 1:3 cement

& coarse sand mortar 6 mm thick just
after RCC slab i/c all material, labour,
t&p etc required for proper completion
of the work. 2 1 13.42 7.39 198.35
Total 198.35
say 198.00 Sqm
8 2.5 cm thick 1:2:4 cement concrete floor

with 7.5 cm thick 1:6:12 base concrete
with c/sand & 20 mm gauge s/ballast i/c
s/o all m/l , t&p etc required for proper
1 2 3 4 5 6 7 8 9
around building 1 1 31.30 11.85 370.91
deduct building area -1 1 12.20 6.19 -75.52
1 2 3 4 5 6 7 8 9
Total 295.39 Sqm
say 295.00 Sqm
9 20 mm thick plaster with 1:2 cement &

fine sand on dado or skirting laid in
panels finished with 3mm floating coat
of cement i/c s/o all material, labour,
of the work.
around boilding 1 2 11.85 0.60 14.22

1 2 6.19 0.60 7.43
Total 21.65 sqm
Say 22.00 sqm
10 P/F of 25mm wide & 4.8 mm thick glass

strip i/c s/o all m/l, t&p etc required for
around building 2 14 1.50 42.00

2 7 1.50 21.00
Total 63.00 Rmt

say 63.00 Rmt
11 12 mm thick plaster in 1:6 cement, sand

mortar i/c s/o all m/l, t&p etc required
out side 1 2 11.85 3.75 88.88
1 2 6.19 3.00 37.14
deduct door -1 1 1.10 2.10 -2.31
window -4 1 1.50 1.50 -9.00
Total A 114.71
meeting room 1 4 4.00 3.50 56.00
lobby 1 2 1.73 3.50 12.11
1 1 1.00 3.50 3.50
deduction - door -1 1 0.75 2.10 -1.58
wc bath 1 2 1.50 0.50 1.50
1 2 2.70 0.50 2.70
VIP room 1 2 4.00 3.50 28.00
1 2 4.30 3.50 30.10
deduction - door -1 1 1.10 2.10 -2.31
deduct window -2 1 1.50 1.50 -4.50
1 2 3 4 5 6 7 8 9
deduct opening -1 1 1.50 2.10 -3.15
lobby 1 2 1.50 3.50 10.50
1 2 1.73 3.50 12.11
deduction - door -1 1 0.75 2.10 -1.58
opening -1 1 1.50 2.10 -3.15
waiting room 1 4 3.00 3.50 42.00
deduct door -1 2 1.10 2.10 -4.62
window -1 1 1.50 1.50 -2.25
verandah 1 1 2.50 3.50 8.75
1 1 3.00 3.50 10.50
deduct door -1 1 1.10 2.10 -2.31
Total B 192.33
Total A+B 307.04 Sqm
Say 307.00 Sqm
12 Same as above item but extra over rough

face of one brick wall.
same as item - 10 1 1/2 307.00 153.50 Sqm
Say 154.00 sqm
13 Add extra labour & material for making

grooves line in plaster on outer face of
wall & joint between RCC roof & walls
i/c all labour, material, t&p etc required
long side 2 2 12.50 50.00
short side 1 2 6.40 12.80
roof level 1 2 12.50 25.00
1 2 6.40 12.80
Total 100.60 rmt
say 101.00 rmt
14 Add extra labour & material for making

of drip course (20x30mm) in projection
of roof & sun shade. Completion as per
direction of EIC.
1 2 13.00 26.00
1 2 6.80 13.60
sunshed window 1 4 2.60 10.40
verandah 1 1 8.50 8.50
Total 58.50 Rmt
say 59.00 Rmt
15 Finishing of walls with water proof

cement paint with two coats to given
shades i/c s/o all m/l, t&p etc all
complete.
Same as outer plaster 114.71
Total 114.71 Sqm
Say 115.00 Sqm
1 2 3 4 5 6 7 8 9
16 Painting on new iron works with two
coats of approved paint including cost of
supply of all materials, labour, T&P etc.
work as per direction of Engineer-in-
charge.
on door 2 3 1.10 2.10 13.86

2 2 0.90 2.10 7.56
window 2 4 1.50 1.50 18.00
on security grill 4 1/2 1.34 1.34 3.59
wire window 1 4 1.50 1.50 9.00
Total 52.01 sqm
say 52.00 sqm
17 Supply & fixing of security grill over

labours, t&p etc required for proper
1 4 1.34 1.34 7.18

Total 7.18 Sqm
Say 7.20 Sqm
18 S/F of Galavanized mosquito proof wire

mesh over window with chir wood
beading i/c s/o all m/l t&p etc required
1 4 1.50 1.50 9.00

Total 9.00 Sqm
say 9.00 Sqm
1 2 3 4 5 6 7 8 9
19 Supply & fixing of heavy quality
oxidized iron fitting for door & window
with necessary ms hinges, steel screw,
nut, bolts & other material as per
requirement.
same as item no - 16 1 1 7.20 7.20
same as item no - 17 1 1 9.00 9.00
Total 16.20 sqm
say 16.00 sqm
20 RR stone masonary laid 1:6 cement,

f/sand material in foundation of wall i/c
s/o all m/l, t&p etc required for proper
foundation long wall 1 2 12.35 0.60 1.40 20.75

middle wall 1 1 8.20 0.60 1.40 6.89
1 1 2.95 0.60 1.40 2.48
short wall 1 4 6.35 0.60 1.40 21.34
1 2 1.45 0.60 1.40 2.44
Total 53.89 cum
say 54.00 cum
21 Supply & fixing 32 mm thick

commercial ply wood flush door shutter
of approved make including s/f of
wooden cleat & fixing of hinges locks,
bolts, handles & other fitting required
door 1 3 1.10 2.10 6.93

1 2 0.90 2.10 3.78
Total 10.71 Sqm
say 11.00 Sqm
22 S/F of 4 cm thick C.P.chir wood fully

glazed door & window shutter i/c s/f of
wooden cleats & stoppers & fixing od
adjustment hinges, bolts, handles etc all
complete.
window 1 4 1.50 1.50 9.00

Total 9.00 Sqm
say 9.00 Sqm
23 S/F of sal wood chaukhat & other

framed i/c all material labour, t&p etc
work.
in door 1 3 5.3 0.075 0.10 0.12
1 2 5.3 0.075 0.10 0.08
window 1 4 6.0 0.075 0.10 0.18
Total 0.38 Cum
Say 0.40 Cum
1 2 3 4 5 6 7 8 9
24 Two Coat of oil bond Distemper surface
i/c s/o all material, labour, t&p etc
work.
same as plaster - qty of snowcem + roof
1 1 Same as inner plaster 192.33
ceiling meeting hall 1 1 4.00 4.00 16.00
bath 1 1 1.50 2.70 4.05
vip room 1 1 4.00 4.30 17.20
wc & bath 1 1 1.50 2.50 3.75
lobby vip 1 1 1.73 1.50 2.60
verandah 1 1 2.73 3.23 8.82
wating room 1 1 3.00 3.00 9.00
Total 255.47 sqm
say 255.00 sqm
25 Supply & fixing of tiles in flooring &

dado in 1:3 cement, c/sand mortar i/c s/o
all m/l, t&p etc all complete.
meeting hall 1 1 4.00 4.00 16.00
skirting 1 4 4.00 0.15 2.40
skirting 1 2 1.73 0.15 0.52
1 1 1.00 0.15 0.15
bath 1 1 1.50 2.70 4.05
walls 1 2 2.70 2.10 11.34
1 2 1.50 2.10 6.30
deduct door -1 1 0.75 2.10 -1.58
vip room 1 1 4.00 4.30 17.20
skirting 1 2 4.00 0.15 1.20
1 2 4.30 0.15 1.29
deduct door -1 1 1.00 0.15 -0.15
opening -1 1 1.50 0.15 -0.23
wc & bath 1 1 1.50 2.50 3.75
walls 1 2 1.50 2.10 6.30
1 2 2.50 2.10 10.50
deduct door -1 1 0.75 2.10 -1.58
lobby vip 1 1 1.73 1.50 2.60
skirting 1 2 1.73 0.15 0.52
1 1 1.50 0.15 0.23
deduct door -1 1 0.75 0.15 -0.11
verandah 1 1 2.73 3.23 8.82
skirting 1 1 2.73 0.15 0.41
1 1 3.23 0.15 0.48
deduct door -1 1 1.00 0.15 -0.15
wating room 1 1 3.00 3.00 9.00
skirting 1 4 3.00 0.15 1.80
deduct door -1 2 1.00 0.15 -0.30
Total 102.49 Sqm
say 102.50 Sqm
26 P/f of white glazed viterious china wash

basin R.S. or C.I. basin painted white
crome polish with stand of parryware
company, piller tab of Jaquar com. &
union complete.
1 2 3 4 5 6 7 8 9
in T1 & T2 2 1 2.00
Total 2.00 No
Say 2.00 No
27 P/F of Soil or Vent pipe 110 mm dia of

approved quality i/c s/o all complete.
for T1 1 1 10.00 10.00

for T2 1 1 11.00 11.00
Total 21.00 Rmt
say 21.00 Rmt
28 Same as above but 75 mm dia

1 1 7.50 7.50
1 1 8.45 8.45
Total 15.95 Rmt
say 16.00 Rmt
29 P/F of Nahani trap 110 mm dia inlet 75

mm dia outlet i/c cost of cutting hole &
making good the wall i/c s/o all m/l ,
t&p etc all complete. 2 2 4.00 No
Total 4.00 Nos
30 P/F of Manhole cover (45x45)cm or

frame of approved quality i/c s/o all m/l,
of the work.
4 1 4.00
Total 4.00 Nos
31 P/f of 15 mm dia 'B' class (jindal STC

marked) GI pipe complete with GI
special such as bends, Tee, socket, cross,
clamps etc cutting & making good the
wall etc i/c s/o all m/l, t&p etc required
T1 1 1 3.25 3.25
1 1 4.50 4.50
T2 1 1 3.25 3.25
1 1 4.50 4.50
for tank 1 1 10.80 10.80
Total 26.30 Rmt
32 S/f of bib cock (1.27cm) 1/2"dia i/c s/o

all m/l, t&p etc required proper
completion of the work. Jaquar make.
8 1 8.00
Total 8.00 N0

Jaquar make. 2 1 2.00
Total 2.00 N0
1 2 3 4 5 6 7 8 9
parryware make with cystern. 2 1 2.00
Total 2.00 No
Say 2.00 No
35 S/F of Towel rod of Stainless steel with

Jaquar make. 2 1 2.00
Total 2.00 No
Say 2.00 No
36 S/F of Soap dish 2 1 2.00

Total 2.00 No
Say 2.00 No
37 S/F of angle cock. 6 1 6.00

Total 6.00 No
Say 6.00 No
38 S/F of 4" dia C.I.waste pipe i/c s/o all

1 1 14.50 14.50
Total 14.50 Rmt
39 Providing & fixing of C.I. plain bends 5
to 10 cm dia i/c s/o all m/l, t&p etc
work. 5 1 5.00
Total 5.00 Nos
40 Collection & consolidation of 45-63 mm

size stone ballast in 10 mm loose thick
& compaction by 8-10 ton road roller i/c
spreading of bimding material i/c s/o all
approach road 1 1 20.00 10.45 0.10 20.90

infront of building 1 1 80.00 10.00 0.10 80.00
below landing area 2 1 30.00 30.00 0.10 180.00
deduct landing -2 1 10.00 10.00 0.10 -20.00
corner -2 4 3.00 1.00 0.10 -2.40
-2 4 2.00 1.00 0.10 -1.60
total 256.90 cum
say 257.00 cum
41 Collection & consolidation of 22.5-50

mm size stone ballast in 10 mm loose
thick & compaction by 8-10 ton road
roller i/c spreading of binding material
i/c type A seal coat & s/o all m/l, t&p
etc required for proper completion of the
work.
approach road 1 1 20.00 10.45 0.10 20.90
infront of building 1 1 80.00 10.00 0.10 80.00
below landing area 2 1 30.00 30.00 0.10 180.00
deduct landing -2 1 10.00 10.00 0.10 -20.00
1 2 3 4 5 6 7 8 9
corner -2 4 3.00 1.00 0.10 -2.40
-2 4 2.00 1.00 0.10 -1.60
Total 256.90 cum
say 257.00 cum
42 2 cm thick premix carpet with bitumen

applying tack coat & graded crushed grit
13.2 mm & 11.2 mm size in proportion
of 2:1 and cleaning of premix surface i/c
s/o all m/l, t&p etc required for proper
approach road 1 1 20.00 10.45 209.00

infront of building 1 1 80.00 10.00 800.00
deduct landing -2 1 10.00 10.00 -200.00
corner -2 4 3.00 1.00 -24.00
-2 4 2.00 1.00 -16.00
Total 769.00 sqm
say 769.00 sqm
43 Excavation in foundation in all type of

soil i/c s/o all m/l, t&p etc required for
as per qty paid vide mb no - 302/S page
no - 105 516.17 Cum
Side wall of building 1 2/3 11.85 0.805 1.65 10.49
back wall of building 1 2/3 30.7 0.805 1.65 27.18
Total 553.85
say 554.00 Cum
1 2 3 4 5 6 7 8 9
44 Filling work by river bed materials i/c

watering dressing, ramming as per
direction of EIC.
no - 107 11099.19 Cum
inside of building 1 1 11.30 5.50 0.80 49.72
1 1 30.7 11.25 1.5 518.06
Total 11666.97
say 11667.00 Cum
45 Concrete with 2cm gauge stone ballast,

c/sand & cement in proportion of 3:1.5:1
in foundation i/c s/o all m/l, t&p etc
work.
on plateform 2 1 10.00 10.00 0.20 40.00
corners 2 4 3.00 1.00 0.20 4.80
2 4 2.00 1.00 0.20 3.20
Total 48.00
say 48.00 Cum
46 RR stone masonary laid in 1:6 cement,

work.
no - 106 452.76 Cum
side wall of building bottom band 1 1 11.85 0.935 0.6 6.65
top band 1 1 11.85 0.66 0.5 3.91
vertical band 1 3 0.6 0.79 0.55 0.78
1 1 1.05 0.79 0.55 0.46
back wall of building bottom band 1 1 30.7 0.935 0.6 17.22
top band 1 1 30.7 0.66 0.5 10.13
vertical band 1 6 0.5 0.79 0.55 1.30
1 1 1.25 0.79 0.55 0.54
Total 493.76
say 494.00 Cum
47 RR stone masonary laid dry i/c s/o all

no - 106 151.30 Cum
side wall of building 1 2 3.8 0.79 0.55 3.30
1 1 1.2 0.79 0.55 0.52
back wall of building 1 7 3.8 0.79 0.55 11.56
Total 166.68
say 167.00 Cum
1 2 3 4 5 6 7 8 9
48 Cement plum masonary with 40% plum
& 60% cement concrete in proportion of
1:3:6 cement concrete approved 40 mm
gauge stone ballast i/c s/o all m/l, t&p
work.

no - 106 374.65 Cum
say 374.70 Cum
49 Painting & varnishing on iron work in

small area with one coat ready mixed
primer & two coat approved enamel
paint i/c s/o all m/l, t&p etc required for
on plate form 2 2 6.00 1.00 24.00
2 1 3.00 1.00 6.00
corners 2 4 3.00 1.00 24.00
2 4 2.00 1.00 16.00
Total 70.00
Say 70.00 Sqm
BILL OF QUANTITY
NAME OF WORK: Construction of Helipad at Harshil under deposit work of civil Aviation
Department.
For Halipad
Sr No Particulars of Items Qty Unit Rate as per Rate as per Amount as
Analysis Bond per bond in
Rs.
1 2 3 4 5 6
1 Excavation in foundation in all type of 554.00 Cum 50.00 47.00 26038.00
soil i/c s/o all m/l, t&p etc required for
2 Filling work by river bed materials i/c 11667.00 Cum 279.00 275.00 3208425.00
direction of EIC.
3 Concrete with 2cm gauge stone ballast, 48.00 Cum 4364.00 4200.00 201600.00
c/sand & cement in proportion of 3:1.5:1
in foundation i/c s/o all m/l, t&p etc
work.
4 RR stone masonary laid in 1:6 cement, 494.00 Cum 1115.00 1100.00 543400.00
work.
5 RR stone masonary laid dry i/c s/o all 167.00 Cum 533.00 530.00 88510.00
6 Cement plum masonary with 40% plum 374.70 Cum 2340.00 2450.00 918015.00
& 60% cement concrete in proportion of
1:3:6 cement concrete approved 40 mm
gauge stone ballast i/c s/o all m/l, t&p
work.
7 Painting & varnishing on iron work in 70.00 Sqm 71.00 65.00 4550.00
paint i/c s/o all m/l, t&p etc required for
Total 4990538.00
Below 33.30% as per bond -1661849.15
Total A 3328688.85
Say 3328689.00

BILL OF QUANTITY
Department.

Rs.
1 2 3 4 5 6
1 Excavation in foundation in all type of 122.00 Cum 60.00 59.00 7198.00
meter & i/c filling, watering, ramming
of excavated earth into the trenches or in
it to the space between the building &
site of foundation trenches or into the
plinth & removal & disposal of surplus
earth as directed by tje engineer charge
up to a distance of 30 meter from the
2 Cement, concrete with 40 mm gauge 83.00 Cum 2645.00 2150.00 178450.00

locally available approved stone ballast,
coarse sand and cement in proportion of
12:6:1 in foundation including cost of
3 Class M-100 brick thick work in 1:6 36.10 Cum 3572.00 3200.00 115520.00
cement sand mortar in super structure i/c
s/o all material, labour t&p etc required
4 Reinforced cement concrete in 17.10 Cum 5623.00 4800.00 82080.00

proportion of 1:1.5:3 (M-20) in cement,
coarse sand and 20mm gauge stone grit
as per specification and drawing
including cost of material, labour, T&P
etc. required for proper completion of
5 Same as above item no-5 but in roof slab 18.00 Cum 6047.00 5000.00 90000.00
& roof beams.
Rs.
1 2 3 4 5 6
6 2.5 cm thick 1:2:4 cement concrete floor 295.00 Sqm 355.00 275.00 81125.00
with 7.5 cm thick 1:6:12 base concrete
with c/sand & 20 mm gauge s/ballast i/c
s/o all m/l , t&p etc required for proper
7 20 mm thick plaster with 1:2 cement & 22.00 Sqm 180.00 130.00 2860.00
fine sand on dado or skirting laid in
panels finished with 3mm floating coat
of cement i/c s/o all material, labour,
of the work.
8 P/F of 25mm wide & 4.8 mm thick glass 63.00 Rmt 30.00 15.00 945.00
strip i/c s/o all m/l, t&p etc required for
9 12 mm thick plaster in 1:6 cement, sand 307.00 Sqm 112.00 140.00 42980.00
mortar i/c s/o all m/l, t&p etc required
10 Same as above item but extra over rough 154.00 sqm 9.00 7.00 1078.00
face of one brick wall.
11 Add extra labour & material for making 101.00 rmt 16.00 9.00 909.00
grooves line in plaster on outer face of
wall & joint between RCC roof & walls
i/c all labour, material, t&p etc required
12 Add extra labour & material for making 59.00 Rmt 31.00 18.00 1062.00
of drip course (20x30mm) in projection
of roof & sun shade. Completion as per
direction of EIC.
13 Finishing of walls with water proof 115.00 Sqm 41.00 35.00 4025.00
complete.
Rs.
1 2 3 4 5 6
14 Painting on new iron works with two 52.00 sqm 106.00 60.00 3120.00
coats of approved paint including cost of
supply of all materials, labour, T&P etc.
work as per direction of Engineer-in-
charge.
15 Supply & fixing of security grill over 7.20 Sqm 759.00 750.00 5400.00
16 S/F of Galavanized mosquito proof wire 9.00 Sqm 180.00 180.00 1620.00
mesh over window with chir wood
beading i/c s/o all m/l t&p etc required
17 Supply & fixing of heavy quality 16.00 sqm 162.00 160.00 2560.00
oxidized iron fitting for door & window
with necessary ms hinges, steel screw,
nut, bolts & other material as per
requirement.
18 M.S./Tor steel or iron work in plain 22.00 Qtl 5781.00 4900.00 107800.00
work such as in reinforcement cement
concrete brought to required shape as
necessary including binding for proper
shape including cost of supply of all
19 Supply & fixing 32 mm thick 11.00 Sqm 1398.00 1200.00 13200.00

commercial ply wood flush door shutter
of approved make including s/f of
wooden cleat & fixing of hinges locks,
bolts, handles & other fitting required
Rs.
1 2 3 4 5 6
20 S/F of 4 cm thick C.P.chir wood fully 9.00 Sqm 1982.00 1400.00 12600.00
glazed door & window shutter i/c s/f of
wooden cleats & stoppers & fixing od
adjustment hinges, bolts, handles etc all
complete.
21 S/F of sal wood chaukhat & other 0.40 Cum 59528.00 53000.00 21200.00
work.
22 Rendering of roof slab with 1:3 cement 198.00 Sqm 111.00 120.00 23760.00
& coarse sand mortar 6 mm thick just
after RCC slab i/c all material, labour,
of the work.
Total 799492.00
Below -266230.84
33.30% as
per bond
Total B 533261.16
Say 533261.00

BILL OF QUANTITY
Department.
Sr No Particulars of Items Qty Unit Rate Amount in

Rs.
1 2 3 4 5 6
Extra Items which are necessary but not taken in
aggrement previously.
1 RR stone masonary laid 1:6 cement, f/sand material 54.00 cum 1527.00 82458.00
in foundation of wall i/c s/o all m/l, t&p etc required
2 Two Coat of oil bond Distemper surface i/c s/o all 255.00 sqm 53.00 13515.00
material, labour, t&p etc required for proper
3 Supply & fixing of tiles in flooring & dado in 1:3 102.50 Sqm 198.00 20295.00
cement, c/sand mortar i/c s/o all m/l, t&p etc all
complete.
4 P/f of white glazed viterious china wash basin R.S. or 2.00 No 3349.00 6698.00
C.I. basin painted white crome polish with stand of
parryware company, piller tab of Jaquar com. &
union complete.
5 P/F of Soil or Vent pipe 110 mm dia of approved 21.00 Rmt 357.00 7497.00
quality i/c s/o all complete.
6 Same as above but 75 mm dia 16.00 Rmt 59.00 944.00
7 P/F of Nahani trap 110 mm dia inlet 75 mm dia outlet 4.00 Nos 433.00 1732.00
i/c cost of cutting hole & making good the wall i/c s/o
all m/l , t&p etc all complete.
8 P/F of Manhole cover (45x45)cm or (60x60) cm 4.00 Nos 855.00 3420.00

inside size double seal frame of approved quality i/c
s/o all m/l, t&p etc required for proper completion of
the work.
9 P/f of 15 mm dia 'B' class (jindal STC marked) GI 26.30 Rmt 144.00 3787.20
pipe complete with GI special such as bends, Tee,
socket, cross, clamps etc cutting & making good the
wall etc i/c s/o all m/l, t&p etc required for proper
Sr No Particulars of Items Qty Unit Rate Amount in
Rs.
1 2 3 4 5 6
10 S/f of bib cock (1.27cm) 1/2"dia i/c s/o all m/l, t&p 8.00 N0 853.00 6824.00
etc required proper completion of the work. Jaquar
make.
11 Same as above but wall mixture of Jaquar make. 2.00 No 3009.00 6018.00
12 S/F of indian type W/C sheet of parryware make with 2.00 Nos 2662.00 5324.00
cystern.
13 S/F of Towel rod of Stainless steel with Jaquar make. 2.00 Nos 1232.00 2464.00
14 S/F of Soap dish 2.00 Nos 932.80 1865.60
15 S/F of angle cock. 6.00 Nos 704.00 4224.00
16 S/F of 4" dia C.I.waste pipe i/c s/o all m/l, t&p etc 14.50 Rmt 291.00 4219.50
required for proper completion of the work.
17 Providing & fixing of C.I. plain bends 5 to 10 cm dia 5.00 Nos 128.00 640.00
i/c s/o all m/l, t&p etc required for proper completion
of the work.
Total C 171925.30
Say 171925.00

BILL OF QUANTITY
Department.
Sr No Particulars of Items Qty Unit Rate Amount

1 2 3 4 5 6
For Approach Road
1 Collection & consolidation of 45-63 mm size 257.00 cum 689.00 177073.00
stone ballast in 10 mm loose thick &
compaction by 8-10 ton road roller i/c
spreading of bimding material i/c s/o all m/l,
t&p etc required for proper completion of the
work.
2 Collection & consolidation of 22.5-50 mm 257.00 cum 739.00 189923.00

size stone ballast in 10 mm loose thick &
compaction by 8-10 ton road roller i/c
spreading of binding material i/c type A seal
coat & s/o all m/l, t&p etc required for proper
3 2 cm thick premix carpet with bitumen 769.00 sqm 298.00 229162.00

applying tack coat & graded crushed grit 13.2
mm & 11.2 mm size in proportion of 2:1 and
cleaning of premix surface i/c s/o all m/l, t&p
work.
Total D 596158.00
Total of A+B+C+D 4630033.00
Say 4630033.00

SUMMARY OF ESTIMATED COST
Department.
Sl no Item of works Estimated Cost in Rs.
Construction of Halipad at Harshil under deposit work

1 4630033.00
of Airport authority.
2 Add contingency 4% 185201.32
3 Add lump-sum for purchasing furniture 150000.00
Grant Total 4965234.32
Say 49.65 Lac
Junior Engineer Assistant Engineer Execuitive Engineer

Pron. Div. PWD Pron. Div. PWD Pron. Div. PWD
Bhatwari Bhatwari Bhatwari
PWA Form No-2
Abstract Of Charges
Name of Work
Rs. P. Rs. P. Rs. P. Rs. P. Rs. P. Rs. P. Rs. P. Rs. P. Rs. P. Rs. P. Rs. P.
PWA Form 2 See chapter VI Paragraph 166 to 172
Form-2 Imprest Cash Account Book
Imprest Cash Book of shree- Pradeep Mamgain
Month & Voucher No. Transactions Amount of each Total Head of Account
Date Payment
1 2 3 4 5 6
List of Quarters
Sl no Type of Building Type of House Name of alloweted Govt. Servent
1 Type - IV RCC roof Executive Engineer
2 Type - I/1 GI roof & walling Raju Chaukidar
3 Type - I/2 GI roof & walling Narottam Chaukidar
4 Type -II/1 GI roof & wall in RR1:6 Y.S. Bisht
5 type - II/2 GI roof & wall in RR1:6 Teeka ram nautiyal
6 Type - I/3 GI roof & wall in RR1:6
10 type - II/3 GI roof & wall in RR1:6 B.S.Mahar
11 type - II/4 GI roof & wall in RR1:6 Dharmender Singh
12 type - II/5 GI roof & wall in RR1:6 Prdadeep Mamgain
13 type - II/6 GI roof & wall in RR1:6 Vikram Singh
14 type - I/7 GI roof & walling Chaukidar Kalibahadur
15 type - I/8 GI roof & walling Kirti chand
16 type - I/9 GI roof & walling Kirti chand
17 type - I/10 GI roof & walling Dev chand
18 type - I/11 GI roof & walling
20 type - I/13 GI roof & walling Type - D near store
23 Type - III/1 GI roof & walling Dinesh Purohit
24 Type - III/2 GI roof & walling Sanjeev kumar
25 Type - III/3 GI roof & walling Dinesh verman
26 Type - III/4 GI roof & walling Bachinath
27 Type - III/5 GI roof & walling Empty
28 Type - III/6 GI roof & walling Charan singh
29 Type - IV/1 GI roof & walling Rajiv Kumar
30 Type - IV/2 GI roof & walling empty
31 Type - IV/3 GI roof & walling Sh. Zafar Ali
32 Type - II/7 GI roof & walling Jeetinder mahar
33 Type - II/8 GI roof & walling Mate sunder singh
36 type - I/18 GI roof & walling Rajpal (sweeper) barique - C
Barique - D (6 Nos)
Barique - D (6 Nos)

48 type - I/30 GI roof & walling Barique - B (7 Nos)
57 type - I/39 GI roof & walling Barique- A
Details of House
Sl No House No / Type of House Year of Construction Proposed Repairing

Type
1 Type IV A RCC slab & Brick walls 1993 Not Applicable

2 Type IV/1 GI roof & GI wall 1962 Painting, repairing of floor
3 Type IV/2 GI roof & GI wall 1962 Painting, repairing of floor & apron
4 Type IV/3 GI roof & GI wall 1962 Painting & repairing of floor
5 Type III/1 GI roof & GI wall 1966 Painting, construction of drain, repairing of floor & apron
9 Type III/5 GI roof & GI wall 1966 Painting
10 Type III/6 GI roof & GI wall 1962 Painting & repairing of floor
13 Type II/1 Brick walls, partiatly GI wall & roof in GI sheet 1970 Painting, white washing, snowcem & flooring
15 Type II/3 Brick walls, partiatly GI wall & roof in GI sheet 1966 snowcem & construction of drain
16 Type II/4 Brick walls, partiatly GI wall & roof in GI sheet 1966 Snowcem
19 Type I/1 GI roof & GI wall 1993 Painting & flooring
21 Type I/3 GI roof & brick wall 1966 Painting, flooring,white washing, snowcem & plastering
25 Type I/7 GI roof & GI wall 1970 Painting, flooring, apron & change of GI sheet
Details of House
Sl No House No / Type of House Year of Construction Proposed Repairing

Type
34 Type I/16 GI roof & GI wall 1963 Painting, construction of drain, repairing of floor change of GI roof
Comparitive Statement
Sl Items Unit As per TS estimate As per Bond As per Actual work to be done
no
Qty Rate Amount Qty Rate Amount Qty Rate Amount Qty Rate Amount
1 Excavation in foundation in all type of Cum 730.00 47.60 34748.00 730.00 47.00 34310.00 554.00 47.00 26038.00 -176.00 47.00 -8272.00
soil i/c s/o all m/l, t&p etc required
2 Filling work by river bed materials i/c Cum 8790.00 279.00 2452410.00 8790.00 275.00 2417250.00 11667.00 275.00 3208425.00 2877.00 275.00 791175.00
direction of EIC.
3 Concrete with 2cm gauge stone Cum 48.00 4364.00 209472.00 48.00 4200.00 201600.00 48.00 4200.00 201600.00 0.00 4200.00 0.00
ballast, c/sand & cement in
proportion of 3:1.5:1 in foundation
4 RR stone masonary laid in 1:6 Cum 683.00 1115.00 761545.00 683.00 1100.00 751300.00 494.00 1100.00 543400.00 -189.00 1100.00 -207900.00
cement, sand mortar i/c s/o all m/l,
5 RR stone masonary laid dry i/c s/o all Cum 190.00 533.00 101270.00 190.00 530.00 100700.00 167.00 530.00 88510.00 -23.00 530.00 -12190.00
6 Cement plum masonary with 40% Cum 230.00 2340.00 538200.00 230.00 2450.00 563500.00 374.70 2450.00 918015.00 144.70 2450.00 354515.00
plum & 60% cement concrete in
proportion of 1:3:6 cement concrete
approved 40 mm gauge stone ballast
7 Painting & varnishing on iron work in Sqm 70.00 71.00 4970.00 70.00 65.00 4550.00 70.00 65.00 4550.00 0.00 65.00 0.00
paint i/c s/o all m/l, t&p etc required
8 Excavation in foundation in all type of Cum 0.00 86.00 59.00 5074.00 122.00 59.00 7198.00 36.00 59.00 2124.00
meter & i/c filling, watering, ramming
of excavated earth into the trenches
or in it to the space between the
building & site of foundation trenches
or into the plinth & removal &
disposal of surplus earth as directed
by tje engineer charge up to a
distance of 30 meter from the
9 Cement, concrete with 40 mm gauge Cum 0.00 11.50 2150.00 24725.00 83.00 2150.00 178450.00 71.50 2150.00 153725.00
locally available approved stone
ballast, coarse sand and cement in
proportion of 12:6:1 in foundation
including cost of materials, labour,
T&P etc. required for proper
10 Class M-100 brick thick work in 1:6 Cum 0.00 32.50 3200.00 104000.00 36.10 3200.00 115520.00 3.60 3200.00 11520.00
cement sand mortar in super
structure i/c s/o all material, labour
11 Same as above but brick masonary in Cum 0.00 35.00 3500.00 122500.00 0.00 3500.00 0.00 -35.00 3500.00 -122500.00
one wall brick in super structure etc
work.
12 Reinforced cement concrete in Cum 0.00 6.00 4800.00 28800.00 17.10 4800.00 82080.00 11.10 4800.00 53280.00
gauge stone grit as per specification
and drawing including cost of
material, labour, T&P etc. required
Raft, column & lintel.
13 2.5 cm thick 1:2:4 cement concrete Sqm 0.00 50.00 275.00 13750.00 295.00 275.00 81125.00 245.00 275.00 67375.00
floor with 7.5 cm thick 1:6:12 base
concrete with c/sand & 20 mm gauge
s/ballast i/c s/o all m/l , t&p etc
work.
14 Same as above but floor 4cm thick Sqm 0.00 7.50 150.00 1125.00 0.00 150.00 0.00 -7.50 150.00 -1125.00
without base concrete.
15 20 mm thick plaster with 1:2 cement Sqm 0.00 7.50 130.00 975.00 22.00 130.00 2860.00 14.50 130.00 1885.00
& fine sand on dado or skirting laid in
panels finished with 3mm floating
coat of cement i/c s/o all material,
labour, t&p etc required for proper
16 P/F of 25mm wide & 4.8 mm thick Rmt 0.00 125.00 15.00 1875.00 63.00 15.00 945.00 -62.00 15.00 -930.00
glass strip i/c s/o all m/l, t&p etc
work.
17 12 mm thick plaster in 1:6 cement, Sqm 0.00 353.00 140.00 49420.00 307.00 140.00 42980.00 -46.00 140.00 -6440.00
work.
18 Same as above item but extra over Sqm 0.00 176.50 7.00 1235.50 154.00 7.00 1078.00 -22.50 7.00 -157.50
rough face of one brick wall.
19 Add extra labour & material for Rmt 0.00 101.00 9.00 909.00 101.00 9.00 909.00 0.00 9.00 0.00
making grooves line in plaster on
outer face of wall & joint between
RCC roof & walls i/c all labour,
material, t&p etc required for proper
20 Add extra labour & material for Rmt 0.00 58.00 18.00 1044.00 59.00 18.00 1062.00 1.00 18.00 18.00
making of drip course (20x30mm) in
projection of roof & sun shade.
Completion as per direction of EIC.
21 Finishing of walls with water proof Sqm 0.00 353.00 35.00 12355.00 115.00 35.00 4025.00 -238.00 35.00 -8330.00
complete.
22 Painting on new iron works with two Sqm 0.00 54.00 60.00 3240.00 52.00 60.00 3120.00 -2.00 60.00 -120.00
coats of approved paint including cost
of supply of all materials, labour, T&P
etc. required for proper completion
of the work as per direction of
Engineer-in-charge.
23 Supply & fixing of security grill over Sqm 0.00 7.20 750.00 5400.00 7.20 750.00 5400.00 0.00 750.00 0.00
24 S/F of Galavanized mosquito proof Sqm 0.00 9.00 180.00 1620.00 9.00 180.00 1620.00 0.00 180.00 0.00
wire mesh over window with chir
wood beading i/c s/o all m/l t&p etc
work.
25 Supply & fixing of heavy quality Sqm 0.00 17.00 160.00 2720.00 16.00 160.00 2560.00 -1.00 160.00 -160.00
oxidized iron fitting for door &
window with necessary ms hinges,
steel screw, nut, bolts & other
material as per requirement.
26 Rendering of roof slab with 1:3 Sqm 0.00 96.00 120.00 11520.00 198.00 120.00 23760.00 102.00 120.00 12240.00
cement & coarse sand mortar 6 mm
thick just after RCC slab i/c all
material, labour, t&p etc required for
27 Reinforced cement concrete in Sqm 0.00 13.00 5000.00 65000.00 18.00 5000.00 90000.00 5.00 5000.00 25000.00
gauge stone grit as per specification
and drawing including cost of
material, labour, T&P etc. required
For roof slab & roof beams.
28 M.S./Tor steel or iron work in plain Qtl 0.00 21.00 4900.00 102900.00 22.00 4900.00 107800.00 1.00 4900.00 4900.00
work such as in reinforcement
cement concrete brought to required
shape as necessary including binding
for proper shape including cost of
supply of all materials, labour, T&P
etc. required for proper completion
of the work.
29 Cement concrete with cement, Cum 0.40 3500.00 1400.00 0.00 3500.00 0.00 -0.40 3500.00 -1400.00
c/sand & 20 mm gauge s/ballast in
proportion of 1:2:4 in hold fast i/c s/o
30 Supply & fixing 32 mm thick Sqm 0.00 9.70 1200.00 11640.00 11.00 1200.00 13200.00 1.30 1200.00 1560.00
commercial ply wood flush door
shutter of approved make including
s/f of wooden cleat & fixing of hinges
locks, bolts, handles & other fitting
work.
31 S/F of 4 cm thick C.P.chir wood fully Sqm 0.00 7.20 1400.00 10080.00 9.00 1400.00 12600.00 1.80 1400.00 2520.00
glazed door & window shutter i/c s/f
of wooden cleats & stoppers & fixing
od adjustment hinges, bolts, handles
etc all complete.
32 S/F of sal wood chaukhat & other Cum 0.00 0.40 53000.00 21200.00 0.40 53000.00 21200.00 0.00 53000.00 0.00
work.
4677717.50 5790030.00 1112312.50

deduct 33.30% as per bond -1557679.93 -1928079.99 -370400.06
Total 3120037.57 3861950.01 741912.44
33 RR stone masonary laid 1:6 cement, Cum 0.00 0.00 54.00 1527.00 82458.00 54.00 1527.00 82458.00
f/sand material in foundation of wall
34 Two Coat of oil bond Distemper Sqm 0.00 0.00 255.00 53.00 13515.00 255.00 53.00 13515.00
35 Supply & fixing of tiles in flooring & Sqm 0.00 0.00 102.50 198.00 20295.00 102.50 198.00 20295.00
dado in 1:3 cement, c/sand mortar i/c
s/o all m/l, t&p etc all complete.
36 P/f of white glazed viterious china No 0.00 0.00 2.00 3349.00 6698.00 2.00 3349.00 6698.00
wash basin R.S. or C.I. basin painted
white crome polish with stand of
parryware company, piller tab of
Jaquar com. & union complete.
37 P/F of Soil or Vent pipe 110 mm dia Rmt 0.00 0.00 21.00 357.00 7497.00 21.00 357.00 7497.00
of approved quality i/c s/o all
complete.
38 Same as above but 75 mm dia Rmt 0.00 0.00 16.00 59.00 944.00 16.00 59.00 944.00
39 P/F of Nahani trap 110 mm dia inlet No 0.00 0.00 4.00 433.00 1732.00 4.00 433.00 1732.00
75 mm dia outlet i/c cost of cutting
hole & making good the wall i/c s/o
all m/l , t&p etc all complete.
40 P/F of Manhole cover (45x45)cm or No 0.00 0.00 4.00 855.00 3420.00 4.00 855.00 3420.00
frame of approved quality i/c s/o all
41 P/f of 15 mm dia 'B' class (jindal STC Rmt 0.00 0.00 26.30 144.00 3787.20 26.30 144.00 3787.20
marked) GI pipe complete with GI
special such as bends, Tee, socket,
cross, clamps etc cutting & making
good the wall etc i/c s/o all m/l, t&p
etc required for proper completion of
the work.
42 S/f of bib cock (1.27cm) 1/2"dia i/c No 0.00 0.00 8.00 853.00 6824.00 8.00 853.00 6824.00
s/o all m/l, t&p etc required proper
completion of the work. Jaquar make.
43 Same as above but wall mixture of No 0.00 0.00 2.00 3009.00 6018.00 2.00 3009.00 6018.00
Jaquar make.
44 S/F of indian type W/C sheet of No 0.00 0.00 2.00 2662.00 5324.00 2.00 2662.00 5324.00
parryware make with cystern.
45 S/F of Towel rod of Stainless steel No 0.00 0.00 2.00 1232.00 2464.00 2.00 1232.00 2464.00
with Jaquar make.
46 S/F of Soap dish No 0.00 0.00 2.00 932.80 1865.60 2.00 932.80 1865.60
47 S/F of angle cock. No 0.00 0.00 6.00 704.00 4224.00 6.00 704.00 4224.00
48 S/F of 4" dia C.I.waste pipe i/c s/o all Rmt 0.00 0.00 14.50 291.00 4219.50 14.50 291.00 4219.50
49 Providing & fixing of C.I. plain bends 5 No 0.00 0.00 5.00 128.00 640.00 5.00 128.00 640.00
to 10 cm dia i/c s/o all m/l, t&p etc
work.
50 Collection & consolidation of 45-63 Cum 0.00 0.00 257.00 739.00 189923.00 257.00 739.00 189923.00
roller i/c spreading of bimding
material i/c s/o all m/l, t&p etc
work.
51 Collection & consolidation of 22.5-50 Cum 0.00 0.00 257.00 689.00 177073.00 257.00 689.00 177073.00
roller i/c spreading of binding
material i/c type A seal coat & s/o all
52 2 cm thick premix carpet with Sqm 0.00 0.00 769.00 298.00 229162.00 769.00 298.00 229162.00
bitumen applying tack coat & graded
crushed grit 13.2 mm & 11.2 mm size
in proportion of 2:1 and cleaning of
premix surface i/c s/o all m/l, t&p etc
work.
Grant Total 4102615.00 3120037.57 4630033.31 1509995.74

Contingency 164104.60 Contingency 185201.33
Total 4266719.60 Total 4815234.64
Say 42.67 lac Say 48.15 lac
EXTRA ITEM SLIP
Name of Work :-Construction of Helipad at Harshil under deposit of Civil Aviation department. CB no with date :- 06/SE dated 24.07.2008
Name of Contractor - Sri Kalam Singh Rana. CB amount :-
Sanctioned Amount :- Rs. 49.65 Lac Expenditure upto submit this Extra item :- Rs. 31.86 Lac
Total Expenditure against of work sanction :- Rs. 31.86 Lac
Sl Items of Work Unit As per sanctioned estimate AS per current S.O.R. As per agree contractor As per recommendation by E.E. on sanction cost Remarks
No Qty Rate Amount Qty Rate Amount Qty Rate Amount Qty Rate Amount Excess saving %
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
1 RR stone masonary laid 1:6 mDr lHkh enksa
cement, f/sand material in dk vkx.ku esa
foundation of wall i/c s/o all m/l, ikzfo/kku j[kk
t&p etc required for proper x;k gS tks fd
completion of the work. Cum 54.00 1527.00 82458.00 54.00 1527.00 82458.00 54.00 1527.00 82458.00 54.00 1527.00 82458.00 nil nil nil
vkids dk;kZy; ds
i=kad 2684
Hkou@107
lh0ch0 6@2010
2 Two Coat of oil bond Distemper fnukad
t&p etc required for proper 02@07@2010 }
completion of the work. Sqm 255.00 53.00 13515.00 255.00 53.00 13515.00 255.00 53.00 13515.00 255.00 53.00 13515.00 nil nil nil kjk Lohd`r gSaA
mDr enksa dk
vuqcz/k esa
izkfo/kku u
3 Supply & fixing of tiles in flooring gksus ds dkj.k
& dado in 1:3 cement, c/sand Lohd`fr gsrq
mortar i/c s/o all m/l, t&p etc all Sqm 102.50 198.00 20295.00 102.50 198.00 20295.00 102.50 198.00 20295.00 102.50 198.00 20295.00 nil nil nil vkidks izsf"kr
complete. fd;s tk jgsa gSA
4 P/f of white glazed viterious china

wash basin R.S. or C.I. basin
painted white crome polish with
stand of parryware company,
piller tab of Jaquar com. & union No 2.00 3349.00 6698.00 2.00 3349.00 6698.00 2.00 3349.00 6698.00 2.00 3349.00 6698.00 nil nil nil
complete.
5 P/F of Soil or Vent pipe 110 mm

dia of approved quality i/c s/o all Mtr 21.00 357.00 7497.00 21.00 357.00 7497.00 21.00 357.00 7497.00 21.00 357.00 7497.00 nil nil nil
complete.
6 Same as above but 75 mm dia Mtr 16.00 59.00 944.00 16.00 59.00 944.00 16.00 59.00 944.00 16.00 59.00 944.00 nil nil nil
7 P/F of Nahani trap 110 mm dia
inlet 75 mm dia outlet i/c cost of
cutting hole & making good the
wall i/c s/o all m/l , t&p etc all No 4.00 433.00 1732.00 4.00 433.00 1732.00 4.00 433.00 1732.00 4.00 433.00 1732.00 nil nil nil
complete.
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
8 P/F of Manhole cover (45x45)cm
or (60x60) cm inside size double
seal frame of approved quality i/c
s/o all m/l, t&p etc required for
proper completion of the work. No 4.00 855.00 3420.00 4.00 855.00 3420.00 4.00 855.00 3420.00 4.00 855.00 3420.00 nil nil nil
9 P/f of 15 mm dia 'B' class (jindal

STC marked) GI pipe complete
with GI special such as bends, Tee,
socket, cross, clamps etc cutting &
making good the wall etc i/c s/o all
completion of the work. Mtr 26.30 144.00 3787.20 26.30 144.00 3787.20 26.30 144.00 3787.20 26.30 144.00 3787.20 nil nil nil &rnSo&
10 S/f of bib cock (1.27cm) 1/2"dia i/c

s/o all m/l, t&p etc required
proper completion of the work. No 8.00 853.00 6824.00 8.00 853.00 6824.00 8.00 853.00 6824.00 8.00 853.00 6824.00 nil nil nil &rnSo&
Jaquar make.

Jaquar make. No 2.00 3009.00 6018.00 2.00 3009.00 6018.00 2.00 3009.00 6018.00 2.00 3009.00 6018.00 nil nil nil &rnSo&

parryware make with cystern. No 2.00 2662.00 5324.00 2.00 2662.00 5324.00 2.00 2662.00 5324.00 2.00 2662.00 5324.00 nil nil nil &rnSo&
13 S/F of Towel rod of Stainless steel

with Jaquar make. No 2.00 1232.00 2464.00 2.00 1232.00 2464.00 2.00 1232.00 2464.00 2.00 1232.00 2464.00 nil nil nil &rnSo&
14 S/F of Soap dish No 2.00 932.80 1865.60 2.00 932.80 1865.60 2.00 932.80 1865.60 2.00 932.80 1865.60 nil nil nil &rnSo&
15 S/F of angle cock. No 6.00 704.00 4224.00 6.00 704.00 4224.00 6.00 704.00 4224.00 6.00 704.00 4224.00 nil nil nil &rnSo&
167065.80 167065.80 167065.80 167065.80
Contractor Junior Engineer Assistant Engineer Executive Engineer

Schedule 'B'
Name of Work: - Construction of foundation & painting of
waiting room at Harshil Halipad under
deposit of Civil aviation department.
Date of calling Tender 8/30/2010 Earnest Money 70000.00

Date of receiving Tender 9/25/2010 Cost of Tender 75+13.5% VAT
Form
Date of Opening Tender 27-09-210 Time of Completion 03 Months
Validity Period 45 days
SN Item of work Quantity Unit Rate

In figure In words
1 2 3 4 5 6
1 RR stone masonary laid 1:6 cement, f/sand 54.00 Cum 1527.00 Rs One thousand five
material in foundation of wall i/c s/o all m/l, t&p hundred twenty
etc required for proper completion of the work. seven only.
2 Two Coat of oil bond Distemper surface i/c s/o 255.00 Sqm 53.00 Rs Fifty three only.
all material, labour, t&p etc required for proper
3 Supply & fixing of tiles in flooring & dado in 1:3 102.50 Sqm 198.00 Rs One hundred
cement, c/sand mortar i/c s/o all m/l, t&p etc all ninty eight only.
complete.
4 P/f of white glazed viterious china wash basin 2.00 No 3349.00 Rs three thousand
R.S. or C.I. basin painted white crome polish with three hundred forty
stand of parryware company, piller tab of Jaquar nine only.
com. & union complete.
5 P/F of Soil or Vent pipe 110 mm dia of approved 21.00 Mtr 357.00 Rs Three hundred
quality i/c s/o all complete. fifty seven only.
6 Same as above but 75 mm dia 16.00 Mtr 59.00 Rs Fifty nine only.
7 P/F of Nahani trap 110 mm dia inlet 75 mm dia 4.00 No 433.00 Rs four hundred
outlet i/c cost of cutting hole & making good the thirty three only.
wall i/c s/o all m/l , t&p etc all complete.
8 P/F of Manhole cover (45x45)cm or (60x60) cm 4.00 No 855.00 Rs Eight hundred

inside size double seal frame of approved quality fifty five only.
i/c s/o all m/l, t&p etc required for proper
9 P/f of 15 mm dia 'B' class (jindal STC marked) GI 26.30 Mtr 144.00 Rs One hundred
pipe complete with GI special such as bends, forty four only.
Tee, socket, cross, clamps etc cutting & making
good the wall etc i/c s/o all m/l, t&p etc required
10 S/f of bib cock (1.27cm) 1/2"dia i/c s/o all m/l, 8.00 No 853.00 Rs Eight hundred
t&p etc required proper completion of the work. fifty three only.
Jaquar make.
Page 70 of 77
11 Same as above but wall mixture of Jaquar make. 2.00 No 3009.00 Rs Three thousand
nine only.
12 S/F of indian type W/C sheet of parryware make 2.00 No 2662.00 Rs Two thousand six
with cystern. hundred sixty two
only.
13 S/F of Towel rod of Stainless steel with Jaquar 2.00 No 1232.00 Rs One thousand
make. two hundred thirty
two only.
14 S/F of Soap dish 2.00 No 932.00 Rs Nine hundred

thirty two only.
15 S/F of angle cock. 6.00 No 704.00 Rs Seven hundred
four only.
1 I/we hereby agree to execute the above work..............……………….....................% above/below/at par the rates
filled as above.
2
I/We tender my/our rates as above after taking fully into consideration the specification, special condition of
the department for the above work and rate quoted above are inclusive of all leads, lifts, royalty, municipal
octroi and toll charges and other incident expenses.
3
I/we given below my/our permanent address. Any change in the address shall be intimated by me/us from time
to time in writing to the engineer in charge. We shall make necessary arrangements at all times to receive any
notes, orders and communication that will be issued and sent to me/us at this address. If any letter
communication is received back to sender undelivered, it will be deemed to have been delivered to me/us and
the department will be free to take action in view of the same without entitling me/us for any claim what so
ever on this account.
contractor
(Name and full address)
Officer issuing tender Officer opening tender
Page 71 of 77
1 2 3 4 5 6 7 8 9
1/1
Excavation in foundation in all type of soil i/c
0.00 516.17 516.17 s/o all m/l, t&p etc required for proper 47.00 24259.99 24259.99 0.00
2/2
Cement plum masonary with 40% plum & 60%

0.00 374.65 374.65 cement concrete in proportion of 1:3:6 cement 2450.00 917892.50 917892.50 0.00
concrete approved 40 mm gauge stone ballast
i/c s/o all m/l, t&p etc required for proper
3/3
0.00 452.76 452.76 RR stone masonary laid in 1:6 cement, sand 1100.00 498036.00 498036.00 0.00
mortar i/c s/o all m/l, t&p etc required for
4/4
RR stone masonary laid dry i/c s/o all m/l, t&p
0.00 151.30 151.30 etc required for proper completion of the 530.00 80189.00 80189.00 0.00
work.
5/5
0.00 11099.19 11099.19 Filling work by river bed materials i/c watering 275.00 3052277.25 3052277.25 0.00
dressing, ramming as per direction of EIC.
6/6 Concrete with 2cm gauge stone ballast, c/sand
& cement in proportion of 3:1.5:1 in
foundation i/c s/o all m/l, t&p etc required for
48.00 0.00 48.00 proper completion of the work. 4200.00 201600.00 0.00 201600.00
For Building work

1/1 Excavation in foundation in all type of soil i/c
lift upto 1.5 m & lead upto 30 meter & i/c
filling, watering, ramming of excavated earth
into the trenches or in it to the space between
the building & site of foundation trenches or
into the plinth & removal & disposal of surplus
94.43 0.00 94.43 earth as directed by tje engineer charge up to 59.00 5571.37 0.00 5571.37
a distance of 30 meter from the foundation
trenches.
2/2 Cement, concrete with 40 mm gauge locally

available approved stone ballast, coarse sand
and cement in proportion of 12:6:1 in
foundation including cost of materials, labour,
9.42 0.00 9.42 T&P etc. required for proper completion of the 2150.00 20253.00 0.00 20253.00
work.
3/4 Class M-100 brick thick work in 1:6 cement

sand mortar in super structure i/c s/o all
material, labour t&p etc required for proper
22.10 0.00 22.10 completion of the work. 3500.00 77350.00 0.00 77350.00
4/5 Reinforced cement concrete in proportion of

1:1.5:3 (M-20) in cement, coarse sand and
20mm gauge stone grit as per specification and
drawing including cost of material, labour, T&P
16.22 0.00 16.22 etc. required for proper completion of the 4800.00 77856.00 0.00 77856.00
work. Raft, column & lintel.
5/7 M.S./Tor steel or iron work in plain work such

as in reinforcement cement concrete brought
to required shape as necessary including
binding for proper shape including cost of
17.44 0.00 17.44 supply of all materials, labour, T&P etc. 4900.00 85456.00 0.00 85456.00
required for proper completion of the work.
6/11 S/F of sal wood chaukhat & other framed i/c all
material labour, t&p etc required for proper
0.438 0.00 0.438 completion of the work. 53000.00 23214.00 0.00 23214.00
Total 5063955.11 4572654.74 491300.37

33.3% below as per bond condition -1686297.05 -1522694.03 -163603.02
Total 3377658.06 3049960.71 327697.35
G. Total 3377658.06 3049960.71 327697.35
Royality Statement
4th Running Bill
Name of Work :- Construction of Harshil helipad under deposit of Civil Aviation department.
Agency :- CB No 06/SE-6th dated 24-07-2008 Name of Contractor :- Sri Jagmohan Singh
Rawat.
Sl no Item of Work Now to Stone Sand Stone / Ballast
pay Qty Norms Qty Norms Qty Norms Qty
1 PCC 1:6:12 9.42 0.00 0.00 0.50 4.71 0.90 8.48

2 Brick work in 1:6 22.10 0.00 0.00 0.00 0.00 0.27 5.97
3 RCC 1:1.5:3 16.22 0.00 0.00 0.425 6.89 0.85 13.79
4 PCC 1:1.5:3 48.00 0.00 0.00 0.425 20.40 0.85 40.80
Total 0.00 32.00 69.03

Cum @ Cum @ Cum @
45.00 45.00 45.00
0.00 1440.16 3106.44
Total Rs. 4546.60
Say Rs. 4547.00
Now to pay Royality Rs. 4547.00
Junior Engineer Assistant Engineer

P.D.P.W.D. Bhatwari P.D.P.W.D. Bhatwari
Variation Below 20%
Road Work Regarding contract Bond
Name of Sanctioned work:-Construction of Harshil Helipad under deposit of Civil Aviation Department. Name of work as written in Contract Bond Construction of foundation & Painting of waiting room at Harshil Helipad
under deposit of Civil Aviation department.
sanctioned Cost of work (Asper A.A./E.S.):- Rs. Lac Contract Bond :- 08/AE-III dated 01.10.10 C.B. Amount:-167064.20
Total upto Date Ex. Incurred on the Sanctioned work:-Rs. Lac Name Of Contractor :- Sri Jagmohan Singh Rawat
Total upto Date Ex. Against this work befor this variation:- Rs. Lac Total Ex. Against this C.B. after including this variation:- Rs. 78946.00
Sl.no Name of Item unit As per T.S. Estimate As per C.B. As per Actual Variation over C.B. Variation over T.S. Actual Remark
Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Excess Saving % Excess Saving %
1 2 3 4 5 6 7 8 9 13 14 15 16 17 18 22 23 24 25
1/1 RR stone masonary Bsdsnkj }kjk
laid 1:6 cement, dk;Z u fd;s
f/sand material in tkus ds dkj.k
foundation of wall i/c vfUreh dj.k dj
s/o all m/l, t&p etc
required for proper Cum 54.00 1,527.00 82,458.00 54.00 1,527.00 82,458.00 51.70 1,527.00 78,945.90 - 3,512.10 4.27 - 3,512.10 4.27 fn;k x;k] ftl
completion of the dkj.k mDr en
work. es fopyu
vk;kA
Total 82,458.00 82,458.00 78,945.90 - 3,512.10 - 3,512.10
1- The first lowest tender remain lowest after this variation.

2- The item f saving in this varriation and other varriation will not be executed at higher rate in further . Saving over bond 3,512.10
3- The item of all varriation have been inspected E.E. &A.E. and will not hamper the safety of work . Saving over Estimate 3,512.10
The Total cost of work due to this varriation and other approved varriation will not exceed the sanctioned amount of work by Govt .
Variation Above 20%
Road Work Regarding contract Bond
Name of Sanctioned work:-Construction of Harshil Helipad under deposit of Civil Aviation Department. Name of work as written in Contract Bond Construction of foundation & Painting of waiting room at Harshil Helipad
under deposit of Civil Aviation department.
sanctioned Cost of work (Asper A.A./E.S.):- Rs. Lac Contract Bond :- 08/AE-III dated 01.10.10 C.B. Amount:-167064.20
Total upto Date Ex. Incurred on the Sanctioned work:-Rs. Lac Name Of Contractor :- Sri Jagmohan Singh Rawat
Total upto Date Ex. Against this work befor this variation:- Rs. Lac Total Ex. Against this C.B. after including this variation:- Rs.
Sl.no Name of Item unit As per T.S. Estimate As per C.B. As per Actual Variation over C.B. Variation over T.S. Actual
Remark
Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Excess Saving % Excess Saving %
1 2 3 4 5 6 7 8 9 13 14 15 16 17 18 22 23 24 25
1/2 Two Coat of oil bond Bsdsnkj }kjk
Distemper surface i/c s/o dk;Z u fd;s
all material, labour, t&p etc tkus ds dkj.k
required for proper vfUreh dj.k dj
Sqm 255.00 53.00 13,515.00 255.00 53.00 13,515.00 - 53.00 - - 13,515.00 100.00 - 13,515.00 100 fn;k x;k] ftl
dkj.k mDr en
es fopyu
vk;kA
2/3 Supply & fixing of tiles in & rnSo&

flooring & dado in 1:3
cement, c/sand mortar i/c
s/o all m/l, t&p etc all Sqm 102.50 198.00 20,295.00 102.50 198.00 20,295.00 - 198.00 - - 20,295.00 100.00 - 20,295.00 100
complete.
3/4 P/f of white glazed & rnSo&

viterious china wash basin
R.S. or C.I. basin painted
white crome polish with
stand of parryware
company, piller tab of
Jaquar com. & union No 2.00 3,349.00 6,698.00 2.00 3,349.00 6,698.00 - 3,349.00 - - 6,698.00 100.00 - 6,698.00 100
complete.
4/5 P/F of Soil or Vent pipe 110 & rnSo&

mm dia of approved
quality i/c s/o all complete. Mtr 21.00 357.00 7,497.00 21.00 357.00 7,497.00 - 357.00 - - 7,497.00 100.00 - 7,497.00 100
5/6 Same as above but 75 mm

dia Mtr 16.00 59.00 944.00 16.00 59.00 944.00 - 59.00 - - 944.00 100.00 - 944.00 100 &rnSo&
6/7 P/F of Nahani trap 110 mm

dia inlet 75 mm dia outlet
i/c cost of cutting hole &
making good the wall i/c
s/o all m/l , t&p etc all No 4.00 433.00 1,732.00 4.00 433.00 1,732.00 - 433.00 - - 1,732.00 100.00 - 1,732.00 100 &rnSo&
complete.
1 2 3 4 5 6 7 8 9 13 14 15 16 17 18 22 23 24 25
7/8 P/F of Manhole cover
(45x45)cm or (60x60) cm
inside size double seal
frame of approved quality
i/c s/o all m/l, t&p etc
required for proper No 4.00 855.00 3,420.00 4.00 855.00 3,420.00 - 855.00 - - 3,420.00 100.00 - 3,420.00 100 &rnSo&
8/9 P/f of 15 mm dia 'B' class

(jindal STC marked) GI pipe
complete with GI special
such as bends, Tee, socket,
cross, clamps etc cutting &
making good the wall etc
i/c s/o all m/l, t&p etc
required for proper
completion of the work. Mtr 26.30 144.00 3,787.20 26.30 144.00 3,787.20 - 144.00 - - 3,787.20 100.00 - 3,787.20 100 &rnSo&
9/10 S/f of bib cock (1.27cm)

1/2"dia i/c s/o all m/l, t&p
etc required proper
completion of the work. No 8.00 853.00 6,824.00 8.00 853.00 6,824.00 - 853.00 - - 6,824.00 100.00 - 6,824.00 100 &rnSo&
Jaquar make.
10/11 Same as above but wall

mixture of Jaquar make. No 2.00 3,009.00 6,018.00 2.00 3,009.00 6,018.00 - 3,009.00 - - 6,018.00 100.00 - 6,018.00 100 &rnSo&
11/12 S/F of indian type W/C

sheet of parryware make No 2.00 2,662.00 5,324.00 2.00 2,662.00 5,324.00 - 2,662.00 - - 5,324.00 100.00 - 5,324.00 100 &rnSo&
with cystern.
12/13 S/F of Towel rod of

Stainless steel with Jaquar No 2.00 1,232.00 2,464.00 2.00 1,232.00 2,464.00 - 1,232.00 - - 2,464.00 100.00 - 2,464.00 100 &rnSo&
make.
13/14 S/F of Soap dish No 2.00 932.00 1,864.00 2.00 932.00 1,864.00 - 932.00 - - 1,864.00 100.00 - 1,864.00 100 &rnSo&
14/15 S/F of angle cock. No 6.00 704.00 4,224.00 6.00 704.00 4,224.00 - 704.00 - - 4,224.00 100.00 - 4,224.00 100 &rnSo&
Total 84,606.20 84,606.20 - - 84,606.20 - 84,606.20
1- The first lowest tender remain lowest after this variation.

2- The item f saving in this varriation and other varriation will not be executed at higher rate in further . Saving over bond 84,606.20
3- The item of all varriation have been inspected E.E. &A.E. and will not hamper the safety of work . Saving over Estimate 84,606.20
The Total cost of work due to this varriation and other approved varriation will not exceed the sanctioned amount of work by Govt .

Harshil Halipad

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

Harshil Halipad

Uploaded by

Copyright:

Available Formats

Analysis of Rates for Engineering Appreciation

Height Index :- Up to 1800 - Nil

Sl. Description of Labour Unit Basic Rate Hieght Total Rate

Blacksmith, Mason, Mistry, Painter, Carpenter, Plumber, Amin,

Beldar, Chaukidar, Waterman, Maali, Mazdoor, Helper, Bhisti,

Junior Engineer Asistant Engineer Executive Engineer

(a) (b) (c) (d) (e) (f) (g)

Final Rate for Cartage from Rishikesh: 749.50 /MT.

Item : Coarse Sand, Fine Sand, 20mm & 40 mm s/ballast

Cartage 1/2 km by mule (1x10)x16 160.00

(a) (b) (c) (d) (e) (f) (g)

Final Rate for Cartage from Gangori: 586.40 / Cum

Item : Sal wood / Chir wood

(a) (b) (c) (d) (e) (f) (g)

Final Rate for Cartage from Rishikesh: 382.50 / Cum

Item : Stone for building work

(a) (b) (c) (d) (e) (f) (g)

Final Rate for Cartage from Rishikesh: 1,019.50 / Cum

Item : Stone grit

(a) (b) (c) (d) (e) (f) (g)

Final Rate for Cartage from Rishikesh: 1,769.60 / Cum

Item : fuel wood

(a) (b) (c) (d) (e) (f) (g)

Final Rate for Cartage from Rishikesh: 439.60 / Cum

(a) (b) (c) (d) (e) (f) (g)

Final Rate for Cartage from Rishikesh: 322.20 / Cum

Item : Stone ballast for road work

1- The shortest route has been adopted in R.M.R.

Junior Engineer Assistant Engineer Executive Engineer

SL. No. Description Unit Quantity Rate Cost

1 Excavation in foundation in all type

SOR Sl No- 165A As per schedule 50.00 cum

2 Cement, concrete with 40 mm

3 Class M-100 brick thick work in 1:6

4 Same as above item but half brick

5 Reinforced cement concrete in

Materials for 1.00 cum

6 Same as above item no-5 but in

7 2.5 cm thick 1:2:4 cement concrete

A Material (for one sqm)

8 Same as above but 4cm thick

9 20 mm thick plaster with 1:2

10 P/F of 25mm wide & 4.8 mm thick

A Material (for 144 Rft)

12 Same as above item but extra over

assume that 1 no mason & 1 beldar make 30.00m long groove.

Assuming that the following labour will make 20 m length.

15 Rendering of roof slab with 1:3

16 Finishing of walls with water proof

Painting I & II coat ( 100 Sqft.)

18 Supply & fixing of security grill over

Taking size 1.20x 1.00 m = 1.20 Sqm

19 S/F of Galavanized mosquito proof

Rate of wire gauge as per market 150.00

Taking size 1.20x2.05m = 2.46 Sqm

21 RR stone masonary laid 1:6

A Labour - Rate as per schedule 345.00 Per cum

22 M.S./Tor steel or iron work in plain

23 Supply & fixing 32 mm thick

24 S/F of 4 cm thick C.P.chir wood

taking door size 4'x7' size of shutter 3.2/3x6.3/4 = 24.75 Sqft

25 S/F of sal wood chaukhat & other

26 Two Coat of oil bond Distemper