Abstract

M/s Rajnandani Project Pvt Ltd

Proposed Amount Rate as per

Sl.no Description Unit Boq Qty Rate as per Analysis as per Analysis analysis

A B C D E F G
WBM Grade-I Cum 6250
1 3295.86 20,599,125.00

2 WBM Grade-II Cum 7500 3778.23 28,336,725.00

Primix Carpet
Sqm 104010
3 (25mm) 239.77 24,938,477.70

4 Seal Coat Sqm 104010 65.00 6,760,650.00

5 BM Cum 8500 9936.21 84,457,785.00

Total 165,092,762.70
 Abstract Abstract
M/s Rajnandani Project Pvt Ltd Montey carlo (MCL)
Rate as
Rate as per Proposed Amount as per Rate as per Rate as per Proposed Amount as
Sl.no Description Unit Boq Qty Sl.no Description Unit Boq Qty per
Analysis Analysis analysis Analysis per Analysis
analysis

A B C D E F G A B C D E F G
1
1 WBM Grade-I Cum 6250 WBM Grade-I Cum 6250
3295.86 20,599,125.00 2,901.00 18,131,250.00
2 WBM Grade-II Cum 7500 2 WBM Grade-II Cum 7500
3778.23 28,336,725.00 2,842.00 21,315,000.00
Primix Carpet 3 Primix Carpet
3 Sqm 104010 Sqm 104010
(25mm) 239.77 24,938,477.70 (25mm) 159.00 16,537,590.00
4
4 Seal Coat Sqm 104010 Seal Coat Sqm 104010
65.00 6,760,650.00 63.00 6,552,630.00
5 BM Cum 8500 5 BM Cum 8500
9936.21 84,457,785.00 8,518.00 72,403,000.00
Total 165,092,762.70 Total 134,939,470.00

Diffrence:- 18.28%
P/F 75mm thik factory made C.C interlocking paver Block of M-35 Grade made by block macking over
and i/c 20mm thick bed of C. Sand, filling the joints
Details of Cost for ; 0.75 Cum
Description unit Quantity Rate Amount
Materrial:-
Interlocking C.C paver Block (75 Cum
mm thik), M.35 0.75 6,500.00 4,875.00
Bedding layer 20 mm thik
Coarse Sand =10x0.020 = Cum
0.20 Cum 0.20 2,000.00 400.00
Carriage of Coarse Sand Cum 0.50 100.00 50.00
Laying Charges (Bassed on Actual
Observation)

Mason I Class Day 0.50 666.00 333.00

Mason II Class Day 0.50 472.00 236.00
Belder Day 1.00 472.00 472.00
Coolie Day 0.50 472.00 236.00
Total:- 6,602.00
Add Water charge @ 1% on:- 66.02
6,668.02
Add C.P & OH @ 10% on 6668.02 666.802
7,334.82
Cost for 0.75 Cum 7,334.82
Cost for 1 Cum 9,779.76
104261.7
 P/F 75mm thik factory made C.C interlocking paver Block of M-35 Grade made by block macking over and i/c
20mm thick bed of C. Sand, filling the joints
Details of Cost for ; 0.75 Cum
Description unit Quantity Rate Amount
Materrial:-
(A) Interlocking C.C paver Block (75 mm
thik), M.35.
20MM-835 Kg-20.87 CFT@70.0/CFT =
Rs:-1586.12
12.5mm-520 Kg -13.0 CFT @ 51.0/ CFT
=RS:-663.00
Cum 0.75 6,368.90 4,776.68
Sand-600 Kg -15.0CFT @ 40.0/ CFT -Rs:-
675.0

Cement-435 Kg =7.0/ kg Rs:-3045.00

Concrete mixing cost @ Rs:-600.00/m3

(B) Bedding layer 20 mm thik

Coarse Sand =10x0.020 = 0.20 Cum 0.20 1,590.00 318.00
Cum
Carriage of Coarse Sand Cum 0.50 100.00 50.00
Laying Charges (Bassed on Actual
Observation)
( C) Making of paver Block
Mason I Class Day 0.50 666.00 333.00
Mason II Class Day 0.50 472.00 236.00
Belder Day 1.00 472.00 472.00
Coolie Day 0.50 472.00 236.00
Total:- 6,421.68
Add Water charge @ 1% on:- 64.22
6,485.89
Add C.P & OH @ 10% on 6485.89 648.589
7,134.48
Cost for 0.75 Cum 7,134.48
Cost for 1 Cum 9,512.64
 P/F 75mm thik factory made C.C interlocking paver Block of M-35 Grade made by block
macking over and i/c 20mm thick bed of C. Sand, filling the joints
Details of Cost for ; 0.75 Cum
Description unit Quantity Rate Amount
Materrial:-
(A)
Interlocking C.C paver Block
(75 mm thik), M.35.

20MM-835 Kg-20.87
CFT@70.0/CFT = Rs:-
1586.12

12.5mm-520 Kg -13.0 CFT

@ 51.0/ CFT =RS:-663.00 Cum 0.75 6,569.12 4,926.84

Sand-600 Kg -15.0CFT @
40.0/ CFT -Rs:-675.0
Cement-435 Kg =7.0/ kg
Rs:-3045.00
Concrete mixing cost @ Rs:-
600.00/m3
(B) Bedding layer 20 mm thik
Coarse Sand Cum 0.20 1,590.00 318.00
=10x0.020 = 0.20 Cum
Carriage of Coarse Sand Cum 0.50 100.00 50.00
Laying Charges (Bassed on
Actual Observation)
( C) Making of paver Block
Mason I Class Day 0.50 666.00 333.00
Mason II Class Day 0.50 472.00 236.00
Belder Day 1.00 472.00 472.00
Coolie Day 0.50 472.00 236.00
Total:- 6,571.84
Add Water charge @ 1% on:- 65.72
6,637.56
Add C.P & OH @ 10% on 6637.56 663.756
7,301.31
Cost for 0.75 Cum 7,301.31
Cost for 1 Cum 9,735.08
 Repairing report of vichel no:-BR-9E-2113
1 Leath mistri 7,500.00
2 Denting mistri 9,100.00
3 Allimunium belding 1,300.00
4 Light mistri 170.00
5 Engine mistri 17,500.00
6 Parts charges 9,850.00
7 Transporing charges ( driver+helper) 1,042.00
8 Pump repairing charges 11,300.00
Total:- 57,762.00