File No.

SCR-NED0ENGG(MISC)/106/2023-O/o SR DEN CO/NED/SCR

2524272/2023/O/o SR DENCO/NED/SCR
Name of Work: Proposed to facilitate 12 bed barrack accommodation for RPF which included furniture, toilets etc.
SSR ITEM STATEMENT SHOWING THE DETAILS OF ESTIMATED COST
DESCRIPTION OF Total QTY ItATE UNIT
NO
WORK

SUB - SCHEDULE - AI
2.8 Earth work in excavation by mechanical means (Hydraulic excavator) / manual means in
foundation trenches or drains (not exceeding 1.5 m in width or 10 sqm on plan) including
dressing of sides and ramming of bottoms, lift up to 1.5 m, including getting out the
1 2.8.1 All kinds of soil. 31.79
4.6 Providing and fixing at or near ground level precast cement concrete in kerbs, edgings etc.
as per approved pattern and setting in position with cement mortar 1:3 (1 Cement : 3
coarse sand), including the cost of required centering, shuttering complete.
2 4.B1 l:1'/z:3 (1 Cement : 1'Zz coarse sand(Zone III) : 3 graded stone aggregate 20 mm nominal 26.47
size).
3 4.12 Extra for providing and mixing water proofing material in cement concrete work in doses 229.02
by weight of cement as per manufacturefs specification.
2.6 Earth work in excavation by mechanical means (Hydraulic excavator) / manual means
over areas (exceeding 30cm in depth, 1.5m in width as well as 10 sqm on plan) including
getting out and disposal of excavated earth, lead up to 50m and lift up to 1.5m,as di
4 2.6.1 All kinds of soil 129.19
2.7 Earth work in excavation by mechanical means (Hydraulic excavator) / manual means
over areas (exceeding 30 cm in depth, 1.5m in width as well as 10 sqm on plan) including
getting out and disposal of excavated earth, lead up to 50 m and lift up to 1.5m, as
5 2.7.1 Ordinary rock 32.30
6 2.7.3 Hard rock (blasting prohibited) 48.45
7 2.27 Supplying and filling in plinth with sand under floors, including watering, ramming, 19.67
consolidating and dressing complete.
4.3 Centering and shuttering including strutting, propping etc. and removal of form work for :

8 4.3.1 Foundations, footings, bases for columns. 24.16

4.1 Providing and laying in position cement concrete of specified grade excluding the cost of
centering and shattering - All work up to plinth level :
9 4.1.5 l:3:6 (l Cement : 3 coarse sand(zone-III) : 6 graded stone aggregate 20 mm nominal size). 17.41

10 4.1.3 1:2:4 (1 cement : 2 coarse sand(zone-III) : 4 graded stone aggregate 20 mm nominal size) 24.04

5.33 Providing and laying in position machine batched and machine mixed design mix M-25
grade cement concrete for reinforced cement concrete work, using cement content as per
approved design mix, including pumping of concrete to site of laying but excluding th

5.33.1 All works upto plinth level

1J 5.33.1.1 Concrete of M25 grade with minimum cement content of 330 kg /cum 39.28
5.33.2 All works above plinth level upto floor V level
12 5.33.2.1 Concrete of M25 grade with minimum cement content of 330 kg /cum 67.45
13 5.35 Add for using extra cement in the items of design mix over and above the specified cement 37.36
content therein.
3-O/o SR DEN CO/NED/SCR 204
NCO/NED/SCR
RPF which included furniture, toilets etc. at Nagarsol. DeptiEn
ESTIMATED COST St
UNIT Cash TOTAL •o’

286.85 1 Cum 9,118 96 9,118.96

8130.65 1 Cum 2,15,218.31 2,15,218.31

57.15 1 units 13,088.49 13,088.49

205.45 1 Cum 26,542 09 26,542.09

412.95 1 Cum 13,338.29 13,338.29

1184.30 1 Cum 57,379.34 57,379.34
2161.20 1 Cum 42,510.80 42,510.80

28.15 1 Sqm 680.10 680.10

6833.40 1 Cum 1,18,969.49 1,18,969.49

7365.15 1 Cum 1,77,058.21

8683.80 1 Cum 3,41,099.66 3,41,099.66

10306.20 1 Cum 6,95,153.19 6,95,153.19

688.45 1 Qtl 25,717.39 25,717.39
File No.SCR-NED0ENGG(MISC)/106/2023-O/o SR DEN CO/NED/SCR
2524272/2023/O/o SR DENCO/NED/SCR
71 Random rubble masoruy with hard stone in foundation and plinth including levelling up
with cement concrete 1:6:12 (1 cement : 6 coarse sand : 12 graded stone aggregate 20mm
14 7.1.1 Cement mortar 1:6 (1 cement : 6 coarse sand). 33.78
5.9 Centering and shuttering including strutting, propping etc. and removal of form for :

15 5.9.1 Foundations, footings, bases of columns, etc. for mass concrete 123.84
15 5.9.3 Suspended floors, roofs, landings, balconies and access platform 308.46
16 5.9.5 Lintels, beams, plinth beams, girders, bressumers and cantilevers 287.61
17 5.9.6 Columns, Pillars, Ners, Abutments, Posts and Struts 287.61
18 5.9.7 Stairs, (excluding landings) except spiral-staircases 50.40
5.9.16 Edges of slabs and breaks in floors and walls
19 5.9.16.1 Under 20 cm wide 143.70
20 5.9.19 Weather shade, Chajjas, corbels etc., including edges 23.88
19.1 Providing, laying and jointing glazed stoneware pipes class SP-1 with stiff mixture of cement mortar
in the proportion of 1:1 (1 cement : 1 fine sand) including testing of joints
etc. complete :
21 19.1.1 100 mm diameter 36.00
22 19.1.2 150 mm diameter 15.00
25 19.1.3 200 mm diameter 6.00
24 2.25 Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundations etc. in layers not 100.00
exceeding 20cm in depth, consolidating each deposited layer by ramming and watering, lead up to 50 m and
lift up to 1.5 m.
25 4.10 Providing and laying damp-proof course 40mm thick with cement concrete 1:2:4 (1 cement 26.47
: 2 coarse sand(Zone III) : 4 graded stone aggregate 12.5mm nominal size).

26 11.37 Providing and laying Ceramic glazed floor tiles of size 300x300 mm(thickness to be specified by the 25.00
manufacturer) of 1st quality conforming to IS : 15622 of approved make in colours such as White, Ivory,
Grey, Fume Red Brown, laid on 20 mm thick cement mo
8.2 Providing and fixing 18 mm thick gang saw cut, mirror polished, premoulded and prepolished,
machine cut for kitchen platforms, vanity counters, window sills, facias and similar locations of required
size,approved shade, colour and texture laid over 20 mm

8.2.2 Granite of any colour and shade

27 8.2.2.2 Area of slab over 0.50 sqm 73.01
8.3 Providing edge moulding to 18 mm thick marble stone counters, Vanities etc., including
machine polishing to edge to give high gloss finish etc. complete as per design approved by Engineer-in-
Charge.
28 8.3.2 Granite work 187.73
12.41 Providing and fixing on wall face unplasticised Rigid PVC rain water pipes conforming to IS : 13592 Type
A, including jointing with seal ring coriforming to IS : 5382, leaving 10 mm
gap for thermal expansion,
29 12.41.2 110 mm diameter 80.00
9.65 Providing and fixing ISi marked oxidised M.S. door latches conforming to IS:5930 with
screws etc. complete :
30 9.65.2 250x20x6 mm 9.00
13.48A Finishing walls with 100% Premium acrylic emulsion paint having VOC less than 50 gm/litre and
UV resistance as per IS 15489:2004, Alkali & fungal resistance, dirt resistance exterior paint of required
shade (Company Depot Tinted) with silicon additives.

31 13.48A.1 New work (Two or more coats applied B 1.43 litre/10 sqm. Over and including priming 1423.50
coat of exterior primer applied B 0.90 litre/10 sqm.
5.22 Steel reinforcement for R.C.C. work including straightening, cutting, bending, placing in position and
binding all complete upto plinth level.
32 5.22.6 Thermo-Mechanically Treated bars of grade Fe-500D or more. 3928.31
5.22A Steel reinforcement for R.C.C. work including straightening, cutting, bending, placing in position and
binding all complete above plinth level.
33 5.22A.6 Thermo-Mechanically Treated bars of grade Fe-500D or more. 6744.85
34 10.2 Structural steel work riveted, bolted or welded in built up sections, trusses and framed work, 530.00
including cutting, hoisting, fixing in position and applying a priming coat of
approved steel primer all complete.
13.7 12 mm cement plaster finished with a floating coat of neat cement of mix :
35 13.7.2 1:4 (1 cement: 4 fine sand) 63.36
13.61 Painting with synthetic enamel paint of approved brand and manufacture to give an even
shade :
36 13.61.1 Two or more coats on new work. 257.02
37 12.50 Providing and fixing precoated galvanised iron profile sheets (size, shape and pitch of corrugation as 15.12
approved by Engineer-in-charge) 0.50 mm (+ 0.05 %) total coated thickness with zinc coating 120 grams
per sqm as per IS: 277, in 240 mpa steel grade, 5-

18.12 Providing and fixing G.I. pipes complete with G.I. fittings including trenching and refilling
etc. : External work
38 18.12.3 25 mm dia. nominal bore 30.00
39 18.12.4 32 mm dia. nominal bore 15.00
40 18.12.5 40 mm dia. nominal bore 50.00
18.13 Making connection of G.I. distribution branch with G.I. main of foflowing sizes by
providing and fixing tee, including cutting and threading the pipe etc. complete :

41 18.13.1 25 to 40 mm nominal bore 1.00

42 18.13.2 50 to 80 mm nominal bore 1.00
18.11 Providing and fixing G.I. Pipes complete with G.I. fittings and clamps, i/c making good
the walls etc. concealed pipe, including painting with anticorrosive bitumastic paint, cutting chases
and making good the wall:
43 18.11.1 15 mm dia. nominal bore 48.00
44 18.11.2 20 mm dia. nominal bore 48.00
18.17 Providing and fixing gun metal gate valve with C.I. wheel of approved quality (screwed
end) :
45 18.17.1 25 mm nominal bore 1.00
46 18.17.3 40 mm nominal bore 1.00
47 6.47 Providing and laying autoclaved aerated cement blocks masoruy with 94.13
l50mm/230mm/300 mm thick AAC blocks in super structure above plinth level up to floor V level
with RCC band at sill level and lintel level with approved block laying polymer modified adhes

21.1 Providing and fixing aluminium work for doors, windows, ventilators and partitions with extruded built up
standard tubular sections/ appropriate Z sections and other sections of approved make conforming to IS:
733 and IS: 1285, fixing with dash fasteners o
21.1.1 For fixed portion
48 21.1.1.1 Anodised aluminium (anodised transparent or dyed to required shade according to IS: 1868, 120.00
Minimum anodic coating of grade AC 15)
21.1.2 For shutters of doors, windows & ventilators including providing and fixing hinges/ pivots and
making provision for fixing of fittings wherever required including the cost of EPDM rubber / neoprene
gasket required (Fittings shall be paid for separately).

49 21.1.2.1 Anodised aluminium (anodised transparent or dyed to required shade according to IS: 1868, 120.00
Minimum anodic coating of grade AC 15)
21.3 Providing and fixing glazing in aluminium door, window, ventilator shutters and partitions etc.
with EPDM rubber / neoprene gasket etc. complete as per the architectural drawings and the directions of
engineer-in-charge . (Cost of aluminium snap beading s

50 21.3.1 With float glass panes of 4.0 mm thickness 71.70

12.42 Providing and fixing on wall face unplasticised - PVC moulded fittings/ accessories for unplasticised
Rigid PVC rain water pipes coriforming to IS : 13592 Type A including jointing with seal ring
conforming to IS :5382 leaving 10 mm gap for thermal expansi
12.42.1 Coupler
51 12.42.1.2 110mm 8.00
12.42.3 Single tee with door
52 12.42.3.2 110x110x110 mm 8.00
12.42.5 Bend 87.5°
53 12.42.5.2 110 mm bend 8.00
54 12.44 Providing and fixing to the inlet mouth of rain water pipe cast tron grating 15 cm diameter 6.00
and weighing not less than 440 grams.
 19.2 Providíng and laying cement concrete 1:5:10 (1 cement : 5 coarse sand : 10 graded stone aggregate 40
mm nominal size) all-round S.W. pipes including bed concrete as per
standard design:
55 19.2.1 100 mm diameter S.W. pipe 36.00
56 19.2.2 150 mm diameter S.W. pipe 15.00
57 19.2.3 200 mm diameter S.W. pipe 6.00
17.7 Providing and fixing wash basin with C.I. brackets, 15 mm C.P. brass pillar taps, 32 mm
C.P. brass waste of standard pattern, including painting of fittings and brackets, cutting and making
good the walls wherever require:
58 17.7.1 White Vitreous China Wash basin size 630x450 mm with a pair of 15 mm C.P. brass pillar 6.00
P'
17.1 Providing and fixing water closet squatting pan (Indian type W.C.pan ) with 100 mm sand cast Iron P or S
trap, 10 litre low level white P.V.C. Pushing cistern, including flush pipe, with manually controlled device
(lundle lever) coriforming to IS : 7231,
59 17.1.1 White Vitreous china Orissa pattern W.C. pan of size 580x440 mm with integral type foot 4.00
rests
60 17.31 Providing and fixing 600x450 mm beveled edge mirror of superior glass (of approved quality) 2.00
complete with 6 mm thick hard board ground fixed to wooden cleats with C.P.
brass screws and washers complete.
10.29 Providing & fixing fly proof wire gauze to windows, clerestory windows & doors with
M.S. Flat 15 x 3mm and nuts & bolts complete.
61 10.29.1 Galvanised M.S. Wire gauze with 0.63mm dia wire and 1.4 mm aperture on both sides. 33.86

62 16.42 Cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone aggregate 40 mm nominal 17.25
size) in pavements, laid to required slope and camber in panels as required including consolidation
finishing and tamping complete.
19.4 Providing and fixing square-mouth S.W. gully trap class SP-1 complete with C.I. grating brick masonry
chamber with water tight C.I. cover with frame of 300x300 mm size (inside) the weight of cover to be not
less than 4.50 kg and frame to be not less than

19.4.1 100x100 mm size P type

63 19.4.1.1 With common burnt clay F.P.S. (non modular) bricks of class designation 7.5 8.00
18.22 Providing and fixing C.P. brass shower rose with 15 or 20 mm inlet :
64 18.22.2 150 mm diameter 4.00
18.15 Providing and fixing brass bib cock of approved quality :
65 18.15.1 15 mm nominal bore 7.00
18.58 Providing and fixing PTMT grating of approved quality and colour.
18.58.1 Circular type.
66 18.58.1.2 125 mm nominal dia with 25 mm waste hole. 10.00
9.120 Providing and fixing factory made panel PVC door shutter consisting of frame made out of
M.S. tubes of 19 gauge thickness and size of 19 mm x 19 mm for styles and l5xl5 mm for top & bottom rails.
M.S. frame shall have a coat of steel primers of approved m
67 9.120.1 30 mm thick plain PVC door shutters. 10.08
68 9.119 Providing and fixing factory made P.V.C. door frame of size 50x47 mm with a wall thickness of 5 29.70
mm, made out of extruded 5mm rigid PVC foam sheet, mitred at corners and joined with 2 Nos of 150
mm long brackets of l5xl5 mm M.S. square tube, the vertical d

9.1 Providing wood work in frames of doors, windows, clerestory windows and other frames, wrought framed
and fixed in position with hold fast lugs or with dash fasteners of required dia & length ( hold fast
lugs or dash fastener shall be paid for separately).
69 9.1.1 Second class teak wood 0.88
9.5 Providing and fixing panelled or panelled and glazed shutters for doors, windows and clerestory
windows fixing with butt hinges of required size with necessary screws, excluding panelling which
will be paid for separately, all complete as per direction of

9.5.1 Second class teak wood

70 9.5.1.1 35 mm thick shutters 19.37
18.16 Providing and fixing brass stop cock of approved quality :
71 18.16.1 15 mm nominal bore 12.00
18.21 Providing and fixing uplasticised PVC connection pipe with brass unions :
18.21.2 45 cm length
72 18.21.2.1 15 mm nominal bore 12.00
17.28 Providing and fixing P.V.C. waste pipe for sink or wash basin including P.V.C. waste
fittings complete.
 17.28.2 Flexible pipe
73 17.28.2.1 32 mm dia 6.00
17.26 Providing and fixing kitchen sink including making all corinections excluding cost of
fittings.
74 17.26.1 White glazed fire clay sink of size 600x450x250 mm. 1.00
9.20 Providing and fixing ISI marked flush door shutters conforming to IS : 2202 (Part I) decorative
type, core of block board construction with frame of 1st class hard wood and
75 9.20.2 30 mm thick including ISI marked Stainless Steel butt hinges with necessary screws. 20.00

76 10.20 Providing and fixing bolts including nuts and washers complete. 10.00
77 10.1 Structural steel work in single section, fixed with or without connecting p1ate,inc1uding 250.00
cutting, hoisting, fixing in position and applying a priming coat of approved steel primer all complete

11.41 Providing and laying vitrified floor tiles in different sizes (thickness to be specified by the manufacturer)
with water absorption less than 0.08%and conforming to IS : 15622 , of approved make, in all colours
and shades, laid on 20mm thick cement mortar

78 11.41.2 Size of Tile 600x600 mm 153.07

9.62 Providing and fixing ISI marked oxidised M.S. sliding door bolts with nuts and screws etc.
complete :
79 9.62.1 300x16 mm 9.00
9.63 Providing and fixing ISI marked oxidised M.S. tower bolt black finish, (Barrel type) with
necessary screws etc. complete :
80 9.63.1 250x10 mm 41.00
9.66 Providing and fixing ISI marked oxidised M.S. handles conforming to IS:4992 with
necessary screws etc. complete :
81 9.66.1 125 mm 68.00
9.96 Providing and fixing aluminium sliding door bolts ISI marked anodised (anodic coating not less than
grade AC 10 as per IS : 1868) transparent or dyed to required colour or shade
with nuts and screws etc. complete :
82 9.96.2 250x16 mm 12.00
9.97 Providing and fixing aluminium tower bolts ISI marked anodised (anodic coating not less than grade AC
10 as per IS : 1868 ) transparent or dyed to required colour or shade with
necessary screws etc. complete :
83 9.97.2 250x10 mm 6.00
9.100 Providing and fixing aluminium handles ISI marked, anodised (anodic coating not less than grade AC
10 as per IS : 1868) transparent or dyed to required colour or shade with
necessary screws etc. complete :
84 9.100.1 125 mm 24.00
9.101 Providing and fixing aluminium lunging floor door stopper, ISI marked, anodised (anodic coating not less
than grade AC 10 as per IS : 1868) transparent or dyed to required colour and shade, with necessary screws
etc. complete.

85 9.101.2 Twin rubber stopper 9.00

18.10 Providing and fixing G.I. pipes complete with G.I. fittings and clamps, i/c cutting and
making good the walls etc. : Internal work - Exposed on wall.
86 18.10.3 25 mm dia. nominal bore 45.00
18.18 Providing and fixing ball valve (brass) of approved quality, I-ligh or low pressure, with
plastic floats complete :
87 18.18.3 25 mm nominal bore 1.00
88 18.48 Providing and placing on terrace (at all floor levels) polyethylene water storage tank, IS : 12701 marked, 2000.00
with cover and suitable locking arrangement and making necessary holes for inlet, outlet and overflow
pipes but without fittings and the base suppor

89 18.65 Providing and fixing PTMT soap Dish Holder having length of 138 mm, breadth 102 mm, height of 75 mm 4.00
with concealed fitting arrangements. Weighing not less than 106 gms.
 205

6653.45 1 Cum 2,24,753.54 2,24,753.54

307.95 1 Sqm 38,136.53 38,136.53

766.55 1 Sqm 2,36,450.01 2,36,450.01
608.35 1 Sqm 1,74,967.54 1,74,967.54
804.25 1 Sqm 2,31,310.04 2,31,310.34
657.75 1 Sqm J0,1506O 33,150.60

181.90 1 m 26,139.03 26,139.03

814.95 1 Sqm 19,461.01 19,461.01

375.75 1 Sqm 13,527.00 13,527.00

591.40 1 Sqm 8,871.00 8,871.00
830.40 1 m 4,982.40 4,982.40
253.95 1 Cum 25,395.00 25,395.00

370.85 1 Sqm 9,816.40 9,816.40

935.60 1 Sqm 23,390.00 23,390.00

4425.35 1 Sqm 3,23,094.80 3,23,094.80

418.85 1 Metre 78,630 71 78,630.71

319.75 1 m M,580.00 25,580.00

69.00 1 Each 621.00 621.00

154.45 1 Sqm 2,19,859.58 2,19,859.58

89.65 1 kg 3,52,172.99 3,52,172.99

89.H 1 kg 6,04,675.80 6,04,675.80

 111.95 1 kg 59,333.50 59,333.50

361.30 1 Sqm 22,891.97 22,891.97

142.30 1 Sqm 36,573.95 36,573.95

671.55 1 Sqm 10,153.84 10,153.84

417.95 1 m 12,538.50 12,538.50

457.70 1 m 6,865.50 6,865.50
558.35 1 m 27,917.50 27,917.50

757.10 1 Each 75710 757.10

1513.70 1 Each 1,513.70 1,513.70

485.20 1 m 23,289.60 23,289.60

541.10 1 m 25,972.80 25,972.80

532.35 1 Each 532.35 532.35

707.30 1 Each 70730 707.30
6994.15 1 Cum 6,â8,35934 6,58,359.34

433.95 1 kg 52,074.00 52,074.00

531.80 1 kg 63,816.00 63,816.00

1019.80 1 Sqm 73,119.66 73,119.66

119.95 1 Each 959.60 959.60

205.45 1 Each 1,ó43.60 1,643.60

132.00 1 Each 1,056.00 1,056.00

47.90 l Each 287.40 287.40
 895.50 1 m 32,238.00 32,238.00
1095.15 1 m 16,427.M 16,427.25
1276.70 1 m 7,660.20 7,660.20

2275.00 1 Each 13,650.00 13,650.00

5781.35 1 Each 23,125.40 23,125.40

1411.15 1 Each 2,822.30 2,822.30

732.20 1 Each 24,792.29 24,792.29

7399.20 1 Cum 1,27,636.20 1,27,636.20

2453.55 1 m 19,628.40 19,628.40

190.10 1 Each 760.40 760.40

303.85 1 No. 2,126.95 2,126.95

45.25 1 Each 452.50 452.50

2455.10 1 Sqm 24,747.41 24,747.41

408.25 1 m 12,125.03 12,125.03

131576.95 1 Cum 1,15,787.72 1,15,787.72

3704.45 1 Sqm 71,755.20 71,755.20

303.85 1 Each 3,646.20 3,646.20

85.20 1 Each 1,022.40 1,022.40

104.35 1 Each 626.10 626.10

1884.60 1 Each 1,884.60 1,884.60

2818.50 1 Sqm 56,370.00 56,370.00

140.15 1 Kg 1,401.50 1,401.50

93.05 1 Kg 23,262.50 23,262.50

1416.65 1 Sqm 2,16,846.62 2,16,846.62

180.55 1 Each 1,624.95 1,624.95

74.65 1 Each 3,060.65 3,060.65

35.20 1 Each 2,393.60 2,393.60

234.90 1 Each 2,818.80 2,818.80

104.40 1 Each 626.40 626.40

60.05 1 Each 1,441.20 1,441.20

62.25 1 Each 560.25 560.25

491.20 1 m 22,104.00 22,104.00

399.15 1 Each 399.15 399.15

9.70 1 Liter 19,400.00 19,400.00

96.75 l Each 387.00 387.00

90 11.39 Providing and laying rectified Glazed Ceramic floor tiles of size 300x300mm or more (thickness to be 25.00
specified by the manufacturer), of lstquality conforming to IS : 15622, of approved make, in colours White,
Ivory, Grey, Fume Red Brown, laid on 20 mm thi

23.3 Supplying, assembling, lowering and fixing in vertical position in bore well, unplasticized PVC medium well casing (CM) pipe of required dia, conforming to IS
fittings& accessories etc. all complete, for

91 23.3.2 150 mm nominal size dia 30.00

23.4 Supplying, assembling, lowering and fixing in vertical position in bore well unplasticized PVC medium well screen (RMS) pipes with ribs, conforming to IS: 12818
accessories etc. all complete, for all depths, as

92 23.4.2 150 mm nominal size dia 30.00

93 23.5 Supplying, filling, spreading & leveling stone boulders of size range 5 cm to 20 cm, in recharge pit, in the 15.00
required thickness, for all leads & lifts, all complete as per direction of
Engineer-in-charge.
94 23.7 Supplying, filling, spreading & leveling coarse sand of size range 1.5 mm to 2 mm in recharge pit, in 15.00
required thickness over gravel layer, for all leads& lifts, all complete as per
direction of Engineer -in-charge.
Total Sub schedule A-1 (DSR-2021) 64,55,085.48

SSRNEM Dł2SCRIP7IOł•ł OF WOBK Total QTY

NO

SUB - SCHEDULrs - A2 (USSR-2021) (JCB for Hismantelling)

J 211201 nirinĄ m*j<o/rindtni*criuvcicnĄdnu urc$$nĄ Ąruunu/u *nun+cnĄ $nutrurc$,mtxnmv ur]unĄic, 50.00
clearing of earth, lowering high cess etc., along side the track between up and down lines obstructing
drainages of rain water, clearing of bushes obstructing visibility at curves and Level Crossings with all 1••m • m 1sr• <•
oww1•• • M •• mi•w•<M R.. •R+ D •w i +1••• • A 11 1•Ko..• • >1e • M w1• •o
Total Sub schedule A-2 (USSR-2021) (JCB for Dismantelling)
SUB - SCHEDULE - A3 (NS Item) {For Bo*ewell}
1 NS-NED- Drilling of Borewell of 150 mm diameter for Specified depth in all types of Soil mechanically including collecting samples 20.00
BLD-08 from different strata, preparing and submitting strata chart/ bore log, including
hire & running charges of all equipments, tools, plants & machinery required for the job, all complete
2 NS-NED- Drilling of Borewell of l50mm diameter for Specified depth in all types of Soil mechanically including collecting samples 10.00
BLD-09 irom different strata, preparing and submitting strata chart/ bore log, including hire & running charges of all equipments,
tools, plants & machineries required for the job, aII complete
3 NS-NED- Drilling of Borewell of 150 mm diameter for Specified depth in Rocky Strata (including Boulders/Hard Rock) mechanically 70.00
BLD-10 including collecting samples from different strata, preparing and
submitting strata chart/bore log, including hire & running charges of all equipments, tools, plants
4 NS-NED- Drilling of Borewell of 150 mm diameter for Specified depth 20.00
BLD-11 in Rocky Strata (including Boulders/Hard Rock) mechanically including colIecŁing samples from different strata, preparing
and submitting strata chart/bore log, including hire & runrting charles of
Total Sub schedule A-3 {NS Item) (For Borewell)

Abstract
Total of Sub Schedule - A1 (DSR-2021) 64,55,085.48
Total of Sub Schedule - A3 (NS Item) 64,310.40
Total A1 65,19,395.88
 1142.80 1 Sqm 28,570.00 28,570.00

ng (CM) pipe of required dia, conforming to IS: 12818, including required hire and labour charges,

668.50 I m 20,055.00 20,055.00

en (RMS) pipes with ribs, conforming to IS: 12818, including hire & labour charges, fittings &

681.90 1 m 20,457 00 20,457.00

1302.30 1 Cum 19,534.50 19,534.50

1309.00 1 Cum 19,635.00 19,ó35.00

64,55,085.48 64,55,085.48

DeptE .
IJNIT Cah St TO7AL n

Hismantelling)
870.14 l Hour 43,507.00 43,507.00

43,507.00 43,507.00
S Item) {For Bo*ewell}
309.97 1 6,199.40 6199.40

369.02 3,690.20 3690.20

573.52 40,146 40 40146.40

713.72 1 14,274.40 14274.40

64,310.40 64,310.40

64,55,085.48 64,55,085 48
64,310.40 64,310.40
65,19,395.88 65,19,395.88
 20% Deduction on DSR Rate -13,03,879.18
Total of DSR 2021 52,15,516.70
Total of Sub Schedule - A2 (USSR-2021) 43,507.00
Total Civil Engineering Cost 52,59,023.70
Contingency &1% 52,590.24
Total Cost 53,11,613.94
Sports Fund A0.l % 5,311.61
Departmental Charges B5.29% 2,80,984.38
Grand Total 55,97,909.93
-13,03,879.18
52,15,516.70
43,507.00
52,59,023.70

Sr.DEN/West/NED