Você está na página 1de 20

Repairing & maintenance of one Block (S/S) NHS (6 units,) Block no- at Cement dhowrah of Manderboni Colliery Manderboni

(A) Mine

SL NO.

Number of Units 6
Description of Items.
No.

Length.
(M)

Breadth. Height. Factor.


(M)
(M)

Quantity.

1 Dismantalling of old ,damaged plaster or skirting raking out joints and cleaning the surface for plaster including disposal of the
rubbish to the dumping ground within 50 lead.
Boundary wall. 2
4.000
2.000
16.00 Sqm
Boundary wall. 2
6.000
2.000
24.00
O/S side of Building 1
4.200
2.750
11.55
O/S side of Building 1
2.900
2.300
6.67
O/S side of Building 1
6.250
2.000
12.50
O/S back of Building 0.5
34.50
2.750
47.44
O/S front of Building 0.5
34.50
2.750
47.44
Room Walls. 6
11.90
2.844
203.05
Verandah walls 4
12.2
2.350
114.68
Kitchen walls. 3
8.2
2.350
57.81
I/S wc 4
4.26
2.400
40.90
I/S Bath. 4
4.88
2.400
46.85
Total Wall plaster
628.88 Sqm.
Ceilings.
Back Ver Ceiling. 4
2.450
3.650
35.77
Bath ceiling. 0
1.220
1.220
0.00
WC Ceiling. 4
0.910
1.220
4.44
Kitchen Ceiling. 4
1.650
2.450
16.17
Room 6
2.60
3.350
52.26
108.64
Total plaster.
737.52 Sqm.
2 Dismantalling CC in floor.
WC 6
0.910
1.220
6.66 Sqm.
Bath. 6
1.220
1.220
8.93
Kitchen. 6
1.650
2.450
24.26
Room 6
2.600
3.350
52.26
Ver 2
2.450
3.650
17.89
water tank 3
0.900
1.200
3.24
C/Y floor 0
3.950
6.000
0.00
C/Y floor 0
3.350
1.450
0.00
Total.
113.23 Sqm.
3 Dismantalling brick work in CM

B/Wall
S/tank
Total.

4 Half brick work in Cm (1:4) in S/S with CB bricks


Boundary wall.
Boundary wall.
Sub drain.
Water tank.
Total.

1
2

9.958
6.700

1
2
6
3

9.96
6.70
6.000
0.900

0.125
0.250

1.000
0.600

1.000
0.600
0.200
1.200

1.24 Cum.
2.01
3.25 Cum.
9.96
8.04
7.20
3.24
28.44

Sqm.
Sqm.
Sqm.
Sqm.
Sqm.

5 Taking out door window frame (for repair & replacement) and refixing the same including mending good the damages.
Doors.
Bath Door. 0
WC door. 5
Main door. 7
BW door 3
W 2
W1 4
Total.
6 & fixing PVC door fame with shutter for bath /WC door
Bath Door. 6.0
WC door. 6.0

0
5
7
3
2
4
21.00
5.48
5.48

Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.

8.00 Nos
8.00 Nos
16.00 Nos

7 Supplying & fixing door shutter for Bath & WC


Bath Doors.
WC Doors.
Total.

6.0
6.0

1.98
1.98

0.760
0.760

9.03 Sqm
9.03 Sqm
18.06 Sqm

8 Supplying & fixing steel door made of CGI sheet and MS angle frame for boundary wall
3

3 Nos.

9 Supplying & fixing MS sheet door 6'-6" x 3'-0" with MS angles frame 35x35x6/25x25x5,1mm thich MS Sheet as per
standard
6

6
Nos.

10 Renewing Z- batten shutters of doors and windows including fitting and fixing shutter in position but excluding the cost of hinges
and other fittings. shutters with 25 mm thick planks and 20 mm battens Local Neem/Jam/Mango..
Main doors for front & back. 3.0
1.900
0.850
4.85 Sqm.
Other doors 9.0
1.900
0.730
12.48
Window 2.0
1.150
0.850
1.96 Sqm.
Window 0.0
1.150
0.430
0.00 Sqm.
Total.
19.28 Sqm.
Page 1 of 20

11 Wood work in door & windows frame (Local wood) supplied fitted & fixed.
Doors 6.0
2.000
Doors 4.0
0.900
Windows. 6.0
1.200
Windows. 4.0
0.900
Windows. 5.0
0.530
Total.

0.100
0.100
0.075
0.075
0.075

0.075
0.375
0.075
0.075
0.075

0.090
0.135
0.041
0.020
0.015
0.301

Cum.
Cum.
Cum.
Cum.
Cum.
Cum.

12 Reinforced cement concrete work in lintels,suspended floors,roofs having slope up to 15


degree,balconies,shelves,chujjas,lintals,bands,plain window sills,staircase and spiral staircases up to floor five level excluding
the cost of centering,shuttering,finishing and reinforcement with 1:2:4,stone aggregate 20 mm nominal size.
Over B/Wall door 6.0
1.500
0.450
0.075
0.30 Cum.
Chajja 1.0
2.400
0.600
0.075
0.11 Cum.
Septictank Slab 6.0
1.200
0.900
0.100
0.65 Cum.
Bath roof slab 6.0
1.720
1.720
0.100
1.78 Cum.
2.83 Cum.
13 Centering and shuttering including strutting, propping etc. and removal of form for : Weather shade, Chajjas, corbels etc.,
6.0
1.500
0.450
4.05
including
Bottom edges
12.0
1.500
0.075
1.35
Sides
12.0
0.450
0.075
0.41
Sides
1.0
2.400
0.600
1.44
Bottom
2.0
2.400
0.075
0.36
Sides
2.0
0.600
0.075
0.09
Sides
6.0
1.200
0.900
6.48
Bottom
12.0
1.200
0.100
1.44
Sides
12.0
0.900
0.100
1.08
Sides
6.0
1.220
1.220
8.93
Bath roof bottom
12.0
1.720
0.100
2.06
Bath roof edges
12.0
1.720
0.100
2.06
Total.
29.75 sqm
14 Reinforcement for RCC work including ,straightnening,cutting,bending,placing in position and binding all complete upto plinth
level.(Cold twisted bars)
At the rate of 80 kg per Cum.

226.78 kg.

15 Brick work in CM (1:6) in foundation & plinth. With CB Bricks


Steptic tank.
Total.

2.0

16 Brick work in CM (1:6) in SS with CB Bricks


B wall Pillar
4
Over Bath
6
Total.
17 Supplying & fixing MS butt hinges for doors .(100x58x1.90)

6.700

0.25
5.38

0.250

0.25
0.25

0.600

2.00
0.30

100 mm size. 30.0

2.01
2.01 Cum.
0.50 Cum.
2.42 Cum.
2.92 Cum.
30.00 Nos.

18 Supplying & fixing MS butt hinges for windows.(75x47x1.70


75 mm size.

20

20.00 Nos.

125 mm size

0.00 Nos.

20 Supplying & fixing MS handles for windows.(100 mm)


100 mm size.

20

20.00 Nos.

20.0

20.00 Nos.

19 Supplying & fixing MS handle for doors.(150 mm)

21 Supplying & fixing MS tower bolt for Doors.(150 x 10 mm)

22 Supplying & fixing MS tower bolt for Doors.(100 x 10 mm)

18

18.00 Nos

23 Supplying & fixing MS sliding door bolt for Doors.(250mm x 16 mm dia.)


250mm x 16 mm dia.
24 S/F MS door clamp with 40 X 6 mm flat ,125-170 mm le
25 Steel work welded in built up section /frame work incl.
cutting,hoisting,fixing in position & priming in gratting,
gates, frames etc.

5.00 Nos.

20

20.00 Nos

12.00 kg

26 12 mm th CM (1:6) Plaster to walls.


Same as Item No 1 (Wall Plaster)
Sub Drain. 6.0
Steptic tank.( In side) 2.0
Steptic tank.(Outside ) 2.0
Water tank. 3.0
Bath extension ht Inside 12.0
Bath extension ht Inside 12.0
Bath extension ht outside 12.0
12.0
Total.

6.000
6.700
7.700
0.900
1.220
1.220
1.720
1.720

0.450
0.900
0.300
0.900
0.300
0.300
0.300
0.300

628.88
16.20
12.06
4.62
2.43
4.39
4.39
6.19
6.19
685.35

Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm.

0.000
6.000
6.700
7.700
0.900

0.000
0.450
0.900
0.300
0.900

0.00
16.20
12.06
4.62
2.43

Sqm
Sqm
Sqm
Sqm

27 Neat Cement Punning.


Main drain
Sub Drain.
Steptic tank.( In side)
Steptic tank.(Outside )
Water tank.

0.0
6.0
2.0
2.0
3.0

Page 2 of 20

O/S front of Building

34.50

0.300

Page 3 of 20

10.35 Sqm

Room Walls.
Verandah walls
Total.

6
4

11.90
12.2

0.225
0.225

16.07 Sqm
10.98 Sqm
72.71 Sqm.

28 6mm th. Plaster to ceiling (1:3)


Same as Dismantaling Ceiling 100%.

108.64 Sqm.

29 Providing & laying 25 mm th. CC (1:2:4) flooring including NCP.


Room
Ver
water tank
C/Y floor
C/Y floor

6.0
2.0
3.0
0.0
0.0

2.600
2.450
0.900
3.950
3.350

3.350
3.650
1.200
6.000
1.450

52.26
17.89
3.24
0.00
0.00
73.39 Sqm

2
2
1
1
1
1
1
1
1
1
-2
-3
-2
-2
-1

11.90
2.600
12.2
2.450
8.2
1.650
4.88
1.220
4.26
0.910
1.98
1.98
1.98
1.22
1.22

2.619
3.350
2.125
3.650
2.200
2.450
0.600
1.220
1.500
1.220
0.910
0.840
0.760
0.500
0.910

62.33
17.42
25.93
8.94
18.04
4.04
2.93
1.49
6.39
1.11
-3.60
-4.99
-3.01
-1.22
-1.1102
134.68
808.08
808.08
144.00
63.00
40.20
37.44
88.29
23.10
13.34
25.00
103.50
69.00
8.63

Same as Item No 2
30 White washing 2 or more coats with lime.
For one Unit.
Rooms.
Ceiling.
Verandah.
Ceiling.
Kitchen.
Ceiling.
Bath.
Ceiling.
WC
Ceiling.
Less D
Less D
Less D
Less W
Less W
Total of one Unit.
Total of
Total white wash for 8 units.

6 Units

Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm

31 Colour washing 2 coat with lime & pigment.


Boundary wall.
Boundary wall.
Boundary wall.
Front wall of Bath & WC.
Back I/S
O/S side of Building
O/S side of Building
O/S side of Building
Front out side wall
Back Boundary wall out side
Top of Back Boundary wall out side

12
6
6
6
6
2
2
2
1
1
1

6.00
5.25
3.35
2.6
5.45
4.200
2.900
6.250
34.50
34.50
34.50

2.00
2.00
2.00
2.40
2.70
2.750
2.300
2.000
3.00
2.00
0.25

Less B-wall door.


Total.

-6

0.84

1.8

Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
-9.07 Sqm.
606.42 Sqm

32 Removing oid white wash / colour wash by scrapping.


Same as white wash
Add colour wash.
Less plaster.
Less Room /Ver NCP
Less Tiles
Total.

808.08
606.42
-737.52
-27.05
-77.64
1687.00

Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm

33 Painting 2 coat with synthetic enamel paint.


B/Wall door
Wooden door
Wooden door
MS Sheet door
Window.
Window.
Door.
Total.

3
3
9
6
4
4
0

1.800
1.980
1.980
1.980
1.2
1.2
1.98

0.900
0.900
0.850
0.900
0.910
0.530
0.840

2.6
2.5
2.5
2.2
2.5
2.5
2.5

12.64
13.37
37.87
23.52
10.92
6.36
0.00
104.67

1.98
1.98
1.98
1.2
1.2
1.8
1.2
1.2

0.91
0.84
0.75
0.53
0.9
0.9
0.53
0.9

2.5
2.5
2.5
1
1
2.5
2.5
2.5

9.01
12.47
3.71
1.272
1.08
4.05
3.18
2.7
37.48
224.865

34 Painting 1 coat with synthetic enamel paint.


Door.
Door.
Door.
Grating
Grating
B/Wall door
Window
Window
For
For
Less Item NO 32
Total Qty.

2
3
1
2
1
1
2
1
1 Unit
6 Units

35 Applying priming coat with ready mixed pink or gray


primer of approved make
36 Lettering with Black japan paint
MDP/NHS(DS)/BLOCK NO-XX

Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
-104.67 Sqm.
120.19 Sqm.
224.87 Sqm

22

10

Page 4 of 20

440.00 cm

NHS 05/ **

7.5

Page 5 of 20

360.00 cm
800.00 Lcm

37 Cleaning & removing conservancy garbege mixed with rubbish and other fifthy materials from road side drain & compound
including loading unloading by mathor labour and removing the same to any distance
1

34.50

0.3

20.70 cum

38 Supplying & fixing white V C Indian type WC Pan along with P trap and a pair of foot rest.
6

6 Sets.

39 Cleaning and removing sludge from septic tank by mathor labour including disposal.
3

3.00 Nos

40 Supplying & fixing 100 mm dia SW pipe.including joining with CM(1:3)


6
1.000

6.00 Meter.

41 Supplying & fixing PVC pipe. (75mm dia) (black)


4

3.000

12.00 Meter.

42 Wiring for circuit/ submain wiring along with earth wire with the following sizes of FR PVC insulated copper conductor, single core
cable in surface/ recessed medium class PVC conduit as required .
14.1 2 X 1.5 sq. mm + 1 X 1.5 sq. mm earth wire
6
10.000
60.00 Meter
43 Supplying and drawing following sizes of FR PVC insulated copper conductor, single core cable in the existing surface/recessed
steel/ PVC conduit as required :2 x 1.5 sq. mm
2 x 1.5 sq. mm

15.000

90.00 Meter

44 Supplying and fixing of following sizes of medium class PVC conduit along with accessories in surface/recess including cutting
the wall and making good the same in case of recessed conduit as required.
:
20 mm dia

15.000

90.00 Meter

45 Supplying and fixing following piano type switch/ socket on the existing switch box/ cover including connections etc. as required.
39
39.00 Nos
a 5/6 amps switch
19
19.00 Nos
b 3 pin 5/6 amp socket outlet
46 S/F 250V/16 A Main switch
47 S/F Plastic holder
48 S/F Switch board with fibre plate
a)200 X250
b) 200X150
c) 150X100
d) 100X100
49 Fixing chowkhats in existing opening including
embedding chowkhats in floors or walls cutting
masonry for holdfasts embedding hold fasts in cement
concrete blocks with cement concrete 1:3:6 (1
cement : 3 coarse sand : 6 graded stone aggregate 20
mm nominaal
size)painting
twoincoats
& fixing
glazed tiles
floor of coal tar to
50 Supplying
sides of chaukhats and making good the damages to
Bath
walls and floors as required complete including
WC
disposal of rubbish to the dumping ground within 50
Kitchenlead Door chowkhats
metres
Kitchen slab
Total
51 Supplying & fixing glazed tiles in wall
Bath
Bath
Less Door
Add Jambs of door
WC
WC
Less Door
Add Jambs of door
Kitchen
Kitchen
Add top of kitchen slab
Slab Bit
Less Door
Add Jambs of door
Total.
52 Providing and fixing C.P. brass bib cock of approved
quality conformingto IS:8931 :15 mm nominal bore
53 Supplying & fixing good quality mirror
54 Supplying & fixing Steel sink
55 Supplying and fixing steel window as per standard.
WC
W1
Total
56 Supplying & fixing white wash basin
57 Supplying & fixing fly proof wire guage to windows
For One unit
Total for one unit

8.00 Nos

20

20.00 Nos

8
2
6
8

8.00
2.00
6.00
8.00

6
6
6
6

1.220
0.910
1.650
2.450

12
12
-6
12
12
12
-6
12
12
12
6
6
-6
12

1.220
1.220
0.760
0.150
0.910
1.220
0.760
0.150
1.650
2.450
2.450
2.450
0.84
0.15

6
6
6

0
1
0

4
4

1.200
1.200

2
1

1.200
1.200

Nos
Nos
Nos
Nos

6 Nos
1.220
1.220
2.450
0.450

1.500
1.500
1.800
1.800
0.900
0.900
0.900
1.500
0.150
0.150
0.600
0.075
0.150
0.300

8.93
6.66
24.26
6.62
46.46

Sqm
Sqm
Sqm
Sqm
Sqm

21.96
21.96
-8.208
3.24
9.828
13.176
-4.104
2.7
2.97
4.41
8.82
1.1025
-0.756
0.54
77.6385

Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm

0 Nos.
6 Nos.
0 Nos.
0.900
0.530

4.32
2.544
6.864
0.00

0.530
0.900

1.272 Sqm
1.08 Sqm
2.352 Sqm

Page 6 of 20

Sqm.
Sqm.
Sqm.
Nos.

For
58 Supplying & fixing exhaust fan 225 mm dia

6 Units
6

14.112 Sqm
1

6 Nos.

Page 7 of 20

Repairing & maintenance of one Block (S/S) NHS (6 units,) Block no- at Cement dhowrah of Manderboni Colliery Manderboni (A) Mine
Estimate No : SSMLB/CIVIL/Estt/15-16/
dated
SL
DECRIPTION OF ITEMS
SOR
Rate
AMOUNT
Approx, Rounded Unit
Qty
Quantity
1
Dismantalling of old ,damaged plaster or skirting raking out joints CPWD-DSR12/
737.52
738.00 sqm
15.00 11,070.00
and cleaning the surface for plaster including disposal of the
I-15.56
rubbish to the dumping ground within 50 lead.
2
Dismantalling artificial stone flooring upto 50 mm thick by
PWD'12/P-10/6
113.23
114.00 sqm
55.30
6,304.20
carefully chiselling without damaging the base and removing
rubbish as directed within a lead of 75 m
566.60

2,266.40

29.00 sqm

476.85

13,828.65

21.00

21.00 Nos.

101.70

2,135.70

16.00

16.00 Metre

2,800.00

44,800.00

Analysed Rates

3.00

3.00 Nos.

3,205.00

9,615.00

Analysed Rates

6.00

6.00 Nos.

4,536.00

27,216.00

19.28

19.30 sqm

1,996.50

38,532.45

0.31 Cum.

43,591.00

13,513.21

2.90 Cum.

5,494.55

15,934.20

411.10

12,333.00

62.25

14,130.75

Dimolishing brick work manually /by machanical means including CPWD-DSR'12/


stacking of seviceable material and disposal of un serviceable
I-15.7.4
material within 50 meters lead as per direction of Engineer in
charge.

3.25

Half brick masonary with CB bricksin superstructure above plinth CPWDlevel up to floor 5 level in CM (1:4)
DSR'12/I-6.12.2

28.44

Dismantalling doors,windows and clerestory windows (steeel or CPWDwood) shutter including chowkhats,architrave,holdfasts
DSR'07/P 224/
etc.complete and stacking within 50 meters lead.(Area below 3.0 I-15.12.1
sqm)

Providing and fixing factory made uPVC door frame with shutter.

MR

Supplying & fixing steel door made of CGI sheet and MS angle
frame for boundary wall

Supplying & fixing MS sheet door 6'-6" x 3'-0" with MS angles


frame 35x35x6/25x25x5,1mm thich MS Sheet as per standard

Renewing Z- batten shutters of doors and windows including


PWD'12/Pfitting and fixing shutter in position but excluding the cost of
149/I-94 A iv
hinges and other fittings. shutters with 25 mm thick planks and 20
mm battens Local Neem/Jam/Mango..

10

Wood work in door and window frame fitted and fixed complete
including a protective coat of painting at the contact surface of
the frame.(Other local wood)
Reinforced cement concrete work in lintals,suspended
floors,roofs having slope up to 15
degree,balconies,shelves,chujjas,lintals,bands,plain window
sills,staircase and spiral staircases up to floor five level excluding
the cost of centering,shuttering,finishing and reinforcement with
1:2:4,stone aggregate 20 mm nominal size.

PWD'12/P107/Ii

0.30

CPWD2012/5.3

2.83

12

Centering and shuttering including strutting, propping etc. and


removal of form for : Weather shade, Chajjas, corbels etc.,
including edges

CPWD2012/5.9.19

13

14

Reinforcement for RCC work including


CPWD,straightnening,cutting,bending,placing in position and binding all 12/5.22.3
complete upto plinth level.(Cold twisted bars)
Brick work with FPS brick in foundation & plinth in CM (1:6)
CPWD-12/6.1.2

15

Brick work in CM (1:6) in SS with CB Bricks

CPWD2012/6.4.2

16

Iron butt hinges of approved quality fitted and fixed with screws
with ISI mark.(100mmx75mmx1.9mm)
Iron butt hinges of approved quality fitted and fixed with screws
with ISI mark.(75mmx47mmx1.7mm)
Iron door handle of approved quality fitted and fixed complete.
(125mmx5.5mm)
Iron door handle of approved quality fitted and fixed complete.
(100mmx5mm)

20

Supplying & fixing MS tower bolt for Doors.(150 x 10 mm)

21

b) Supplying & fixing MS tower bolt for Doors.(100 x 10 mm)

11

17
18
19

29.75

226.78

4.00 Cum.

30.00 sqm

227.00 kg.

2.01

2.10 Cum.

3,316.95

6,965.60

2.92

3.00 Cum.

3,876.15

11,628.45

CPWD12/9.55.2
CPWD2012/9.55.3
CPWD2012/9.6
6.1
CPWD2012/9.6
6.2

30.00

30.00 Nos.

21.45

643.50

20.00

20.00 Nos.

17.10

342.00

0.00

0.00 Nos.

23.75

0.00

20.00

20.00 Nos.

21.25

425.00

CPWD2012/9.6
3.3
CPWD2012/9.6
3.4

20.00

20.00 Nos.

35.80

716.00

18.00

18.00

29.40

529.20

Page 8

333112682.xls

22
23

Supplying & fixing oxidised mild steel sliding door bolt 250mm x
16mm)
S/F MS door clamp with 40 X 6 mm flat ,125-170 mm length

CPWD2012/9.6
2.2
PWD 07/P114/I-18 C
CPWD2012/I10.25.2

5.00

5.00 Nos.

129.85

649.25

20.00

20.00 Nos.

31.70

634.00

12.00

12.00 kg.

77.90

934.80

685.35

686.00 sqm

112.50

77,175.00

72.71
108.64

73.00 sqm
109.00 Sqm

31.10
101.00

2,270.30
11,009.00

73.39

74.00 sqm

175.03

12,952.31

24

Steel work welded in built up section /frame work incl.


cutting,hoisting,fixing in position & priming in gratting, gates,
frames etc.

25

12 mm th CM (1:6) Plaster to walls.

26
27

Neat Cement Punning


6mm th. Plaster to ceiling (1:3)

28

Cement concrete flooring (1:2:4) finished with a floating coat of


neat cement including cement slurry,but excluding the cost of
11.3.1
nosing of steps etc complete. (25 mm th. With 12.50 mm nominal
sixe aggregate) Proportionate rate - 280.05*25/40

29

White washing with lime to give an even shade (Old work (two or CPWD
more coat)
12/14.42.1

808.08

809.00 sqm

7.05

5,703.45

30

Colour washing such as green blue or buff to give an even shade CPWD'12/13.3
(Two or more coats with a base coat of white washing with lime 9.1

606.42

607.00 sqm

16.15

9,803.05

31

Removing white or colour wash by scrapping and sand papering


and preparing the surface smooth including necessary repairs to
scratches etc. complete
Painting with synthetic enamel paint of approved brand and
manufacture of required colour to give an even shade (2 or more
coat on new work)

CPWD2012/14.
43

1687.00

1687.00 sqm

5.70

9,615.90

CPWD'12/13.6
1.1

104.67

105.00 sqm

53.85

5,654.25

33

Painting 1 coat with synthetic enamel paint.

120.19

121.00 sqm

35.20

4,259.20

34

Applying priming coat with ready mixed pink or gray primer of


approved make
Lettering with black japan paint

CPWD'12/13.5
0.1
CPWD'12/14.5
4.2
CPWD'12/13.7.
1
PWD'12/P297/I-49

224.87

225.00 Sqm

25.85

5,816.25

800.00

800.00 L-cm

1.70

1,360.00

20.70

21.00 Cum.

5,788.30

1,215.54

CPWD'12/17.1
3.1/17.17.2/189
7
Cleaning and removing sludge from septic tank by mathor labour PWD'10/Pincluding disposal.
91/1-3 a ii
Supplying & fixing 100 mm dia SW pipe.including joining with
CPWD'12/19.1.
CM(1:3)
1

6.00

6.00 Nos.

1,173.87

7,043.22

3.00

3.00 Nos.

1,696.00

5,088.00

6.00

6.00 Metre

150.10

900.60

CPWD
12/12.41.1
CPWD 12 DSR
(Elec)/1.14.1

12.00

12.00 Metre

129.90

1,558.80

60.00

60.00 Metre

107.00

6,420.00

32

35

CPWD12/13.4.
2
CPWD2012/13.
18
CPWD2012/13.
19
CPWD 12/ I-

36

Cleaning & removing conservancy garbege mixed with rubbish


and other fifthy materials from road side drain & compound
including loading unloading by mathor labour and removing the
same to any distance

37

Supplying & fixing white V C Indian type WC Pan along with P


trap and a pair of foot rest.

38
39
40

Supplying & fixing PVC pipe. (75mm dia) (black)

41

Wiring for circuit/ submain wiring along with earth wire with the
following sizes of FR PVC insulated copper conductor, single
core cable in surface/ recessed medium class PVC conduit as
required 1.14.1 2 X 1.5 sq. mm + 1 X 1.5 sq. mm earth wire

42

Supplying and drawing following sizes of FR PVC insulated


CPWD 12 DSR
copper conductor, single core cable in the existing
(Elec)/1.17.2
surface/recessed steel/ PVC conduit as required :2 x 1.5 sq. mm

90.00

90.00 Metre

33.50

3,015.00

43

Supplying and fixing of following sizes of medium class PVC


CPWD 12 DSR
conduit along with accessories in surface/recess including cutting (Elec)/1.21.1
the wall and making good the same in case of recessed conduit
as required.
: 20 mm dia

90.00

90.00 Metre

56.50

5,085.00

Supplying and fixing following piano type switch/ socket on the CPWD 12 DSR
existing switch box/ cover including connections etc. as required. (Elec)/1.23.1
5/6 amps switch
45 Supplying and fixing 3 pin 5/6 amp socket outlet
CPWD 12 DSR
(Elec)/1.23.4
46 Supplying and fixingF 250V/16 A Main switch
Analysis rate

39.00

39.00 each

29.50

1,150.50

19.00

19.00 each

35.50

674.50

8.00

8.00 each

350.00

2,800.00

44

Page 9

333112682.xls

Analysis rate

20.00

20.00 each

24.00

480.00

a)200 X250
b) 200X150

Analysis rate
Analysis rate

8.00
2.00

8.00 each
2.00 each

66.00
54.00

528.00
108.00

c) 150X100

Analysis rate

6.00

6.00 each

36.00

216.00

d) 100X100

Analysis rate

8.00

8.00 each

24.00

192.00

49

Fixing chowkhats in existing opening including embedding


chowkhats in floors or walls cutting masonry for holdfasts
embedding hold fasts in cement concrete blocks with cement
concrete 1:3:6 (1 cement : 3 coarse sand : 6 graded stone
aggregate 20 mm nominaal size)painting two coats of coal tar to
sides of chaukhats and making good the damages to walls and
floors as required complete including disposal of rubbish to the
dumping ground within 50 metres lead Door chowkhats

DSR'12/14.2.1

6.00

6.00 Nos

600.10

3,600.60

50

Providing and laying Ceramic glazed floor tiles of size 300x300


DSR'12/11.37
mm(thickness to be specified by the manufacturer) of 1st quality
conformingto IS : 15622 of approved make in colours such as
White, Ivory, Grey,Fume Red Brown, laid on 20 mm thick cement
mortar 1:4 (1 Cement : 4Coarse sand), including pointing the
joints with white cement andmatching pigment etc., complete.

46.46

47.00 Sqm

764.55

35,933.85

51

Providing and fixing Ist quality ceramic glazed wall tiles


DSR'12/11.36
conforming to IS:15622 (thickness to be specified by the
manufacturer), of approved make,in all colours, shades except
burgundy, bottle green, black of any size asapproved by
Engineer-in-Charge, in skirting, risers of steps and dados,over 12
mm thick bed of cement mortar 1:3 (1 cement : 3 coarse
sand)and jointing with grey cement slurry @ 3.3kg per sqm,
includingpointing in white cement mixed with pigment of matching
shade complete.

77.6385

78.00 Sqm

724.25

56,491.50

52

Providing and fixing C.P. brass bib cock of approved quality


conformingto IS:8931 :15 mm nominal bore

DSR'12/18.49.1

0.00

0.00 Nos

397.50

0.00

53

Providing and fixing mirror of superior glass (of approved quality) DSR'12/17.32.2
and of required shape and size with plastic moulded frame of
approved make and shade with 6 mm thick hard board backing
Rectangular shape 453x357 mm

6.00

6.00 Nos

598.30

3,589.80

54
55

Supplying & fixing Steel sink.550 mm x 450 mm


LAR
Supplying & fixing MS sheet steel window of MS angle and MS Analysis rate
plate.
Providing and fixing wash basin with C.I. brackets, 15 mm C.P.
DSR'12/17.7.2
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 :White Vitreous China Wash
basin size 630x450 mm with a single 15 mm C.P. brass pillar tap

0.00
6.86

0.00 Nos
7.00 sqm

1,056.00
2,690.80

0.00
18,835.61

0.00

0.00 each

1,628.95

0.00

57

Providing & fixing fly proof wire gauze to windows, clerestory


DSR'12/10.29.1
windows &doors with M.S. Flat 15x3 mm and nuts & bolts
complete.10.29.1 Galvanised M.S. Wire gauze with 0.63 mm dia
wire and 1.4mm aperture on both sides

14.11

15.00 sqm

458.95

6,884.25

58

Supplying & fixing 225 mm dia exhaust fan of approved make


including making good the damages.

6.00

6.00 Nos

1,800.00

10,800.00

47

Supplying and fixing Plastic holder

48

Supplying and fixing Switch board with fibre plate

56

Market Rates

Total.

553,376.84

CPWD 2012 (DSR)

372,498.82

WBPWD 2012

60,199.40

WBPWD 2010

5,088.00

ANALISYS RATE/MARKET RATE/LAR

115,590.61

Total.

553,376.84
69,172.10

Cost Per Unit

Page 10

333112682.xls

EASTERN COALFIELDS LIMITED


A Subsidiary of Coal India Limited
Office of the Agent
Manderboni South Samla (A) Mine
NOTING SHEET

Department :
File No :

Civil Engg

Dated :

Dealing Astt :

1 Name of Unit
2 Estimate No
3 Name of Work :

Name of Officer:

Manderboni
SSMLB/CIVIL/Estt/15-16/
dated
Repairing & maintenance of one Block (S/S) NHS (6 units,) Block
no- at Cement dhowrah of Manderboni Colliery Manderboni (A)
Mine

4 Estimated Amount

CPWD 2012 (DSR)


WBPWD 2012

372,498.82
60,199.40

WBPWD 2010
ANALISYS RATE/MARKET RATE/LAR

5,088.00
115,590.61
553,376.84

Total
5 Service Tax @ 14% of Labour Componenet ( 70%)

5 Updated Value including Service tax

54,231.00

607,607.84

6 Whether the work site belongs to the Company:


Yes
7 Details of last expenditure (If any)
Over all condition of the block is poor and needs
8 Proper justification of work :
repair on priority basis.Housing committee
recommended repair of this block.Hence proposed to
repair the block under block repair scheme 2015-16.
9 Head of Expenditure of Work :
10 Enclosures
(a)
(b)
(c)

RMT (Block repair)


Site Plan
Details of measurements
Abstract of Cost

Yes/No
Yes/No
Yes/No

Signature

Signature

Name

Name

Designation
(Estimate checked by)

Designation
Sr. Overseer ( C )
(Estimate prepared by)

Agent
Manderboni South Samla (A) Mine

V.K.Jethwa

ANALYSIS OF RATES
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

Basic Rates
Red Oxide
Kg
Ms Angles
Kg
Ms Flats
Kg
Ms Plates
Kg
Paint
Litre
Red Oxide Primer
Litre
Reinforcements(Mild Ste
kg
Cement
Bags
Sand
Cum
Stone Chips 20 mm
Cum
Fabrication of Steel
Kg.
Mason
Head
Mazdoor ( Male)
Head
Painter
Head
Coolie
Head

80.00
45.00
45.00
50.00
150.00
100.00
45.00
350.00
250.00
1500.00
10.00
272.00
233.00
272.00
233.00

Analysis of rate for supplying and fixing double leaf steel Door made with
Mild steel Angals,Flats and Plates of size 1.98 m by 0.91 m i.e 6'-6" by 3'-0".
Materials for Frame/shutter.
Size.

Number.

Length.
(in m)

Weight.
( in kg/m)

Weight.
(in kg.)

MS Angle for Main Frame. 30x30x5

2.0

1.980

2.160

8.554

MS Angle for Main Frame.


MS Angle for Hold fast.
MS Angle for Frame
around shutter.
MS Angle for Frame
around shutter.
Ms Flat for bottom tie.
Ms flats for side rebate.
MS Flats for back face
binder at sides.
MS Flats forback face
binder at top & bottom
MS Flats for back face
binder at middle.
MS Flats for back face
diagonal binder.

30x30x5
30x30x5

1.0
6.0

0.910
0.150

2.160
2.160

1.966
1.944

25x25x5

4.0

1.730

1.800

12.456

25x25x5
18x5
25x5

4.0
1.0
1.0

0.432
0.910
1.930

1.800
0.710
0.980

3.110
0.646
1.891

18x5

4.0

1.720

0.710

4.885

18x5

4.0

0.394

0.710

1.119

25x5

2.0

0.394

0.980

0.772

18x5

4.0

1.000

0.710

2.840

18x5

4.0

0.394

0.710

1.119

25x5
1.00 mm

2.0
2.0

0.394
1.724

0.980
0.424

0.772
11.476

16 mm
18x5
18x5
18x5

2.0
8.0
4.0
4.0

0.356
0.100
0.150
0.200

1.580
0.710
0.710
0.710

1.125
0.568
0.426
0.568

18x5
12 mm
12 mm

18.0
6.0
6.0

0.100

0.710

1.278
0.096
0.456

18x5
18x5
18x5
18x5
10 mm

1.0
1.0
2.0
2.0
1.0

0.075
0.300
0.025
0.050
0.200

0.710
0.710
0.710
0.710
0.620

0.053
0.213
0.036
0.071
0.124

18x5

2.0

0.150

0.710

0.213

MS Flats for front face


binder at top & bottom
MS Flats for front face
binder at middle.
Ms plate.
Materials for Aldrop.
Rod.
Ms flats for bush.
Ms flats for Altras.
Ms flats for body lock.
Materials for hinge.
Ms Flats
Nut
Bolt 80 mm long
Materials for Tower bolt.
MS Flats for body lock.
MS Flats
MS Flats
MS Flats for bush.
MS Rods
Materials for Handle.
MS Flats

Total weight of Angles/Flats etc. in kg.


Total Weight of Ms Plates in kg.

46.052
11.476

Total Weight of Rods in kg.


Grand total weight of all materials in kg.

1.249
58.777

A. Materials Cost.
MS Angles & Flats etc.
MS Plates.
MS Rods.
Synthetic Enamel Paint.
Red Oxide Primer.
Cement
Sand
Stone Chips (20.0 mm )
Total Material Cost.

Quantity.
46.052
11.476
1.249
0.360
0.220
0.3
0.030
0.018

Unit
kg.
kg.
kg.
Litres.
Litres.
Bags.
Cum.
Cum.

Rate. Amount.
45.00 2072.34
50.00 573.82
45.00
56.20
150.00
54.00
100.00
22.00
350.00 105.00
250.00
7.50
1500.00
27.00
2917.86

58.777
0.33
0.33

kg.
No.

10.00
272.00
233.00

0.23
0.23

Head
Head

272.00
233.00

B. Labour Cost.
Fabrication Charge.
Mason
Mazdoor.
Painter.
Coolie.
Total Labour Cost.

587.77
89.76
76.89
0.00
62.56
53.59
870.57

Total Material & Labour Cost.

3788.43

Add contingency @0. 5%


Total.
Add Contractors Profit @ 10%
Sales tax/VAT
@

18.94
3807.38
380.74
0.00

Grand Total.

4188.11
Say. Rs.

Considering increase in weight due to


welding @ 5% Rate per kg. =
Rs.
Rate per Sqm. =

4189.00

67.88

Rs.

Rs. 2324.90

Analysis of rate for supplying and fixing single leaf steel door made with Mild steel
Angals,Flats and CGI sheet of size 1829mm by 862 mm i.e 6 feet by 2 feet 10 inches.
(With frame)
Materials for Frame/shutter.
Size.

Number.

Length.
(in m)

Weight.
( in kg/m)

Weight.
(in kg.)

MS Angle for Main Frame. 30x30x5

2.0

1.829

2.160

7.901

MS Angle for Main Frame.


MS Angle for Hold fast.
MS Angle for Frame
around shutter.
MS Angle for Frame
around shutter.
CGI Sheet (0.63 mm) for
shutter .
MS Flats for bottom tie in
frame
MS Flats for back face
binder at sides.

30x30x5
30x30x5

1.0
6.0

0.862
0.150

2.160
2.160

1.862
1.944

25x25x5

2.0

1.809

1.800

6.512

25x25x5

2.0

0.842

1.800

3.031

6 feet.

1.0

18x5

1.0

0.862

0.710

0.612

18x5

2.0

1.799

0.710

2.555

MS Flats for back face


binder at top & bottom
MS Flats for back face
binder at middle.
MS Flats for front face
binder at middle.
MS Flats for front face
diagonal binder

18x5

2.0

0.852

0.710

1.210

18x5

1.0

0.852

0.710

0.605

25x5

1.0

0.788

0.980

0.772

25x5

2.0

2.008

0.980

3.936

Materials for hinge.


Ms Flats
Nut
Bolt 80 mm long

18x5
12 mm
12 mm

9.0
3.0
3.0

0.100

0.710

0.639
0.048
0.228

Materials for Aldrop.


Rod.
Ms flats for bush.
Ms flats for Altras.
Ms flats for body lock.

16 mm
18x5
18x5
18x5

2.0
8.0
4.0
4.0

0.356
0.100
0.150
0.200

1.580
0.710
0.710
0.710

1.125
0.568
0.426
0.568

Materials for Handle.


MS Flats

18x5

2.0

0.150

0.710

0.213

Total weight of Angles/Flats etc.


Total weight of Rods
Total Weight of C.G.I. Sheet.
Total Weight of Nuts & bolts.
Grand total weight of all materials

33.354
1.125
7.000
0.276
41.755

A. Materials Cost.
Quantity.
33.630
1.000
1.125
0.000
0.100
0.300
0.030
0.018

MS Angles & Flats etc.


CGI Sheet
MS Rods.
Synthetic Enamel Paint.
Red Oxide Primer.
Cement.
Sand.
Stone Chips (20.0 mm)
Total Material Cost.
B. Labour Cost.
Fabrication Charge.
Mason.
Mazdoor.
Painter.
Coolie.

Unit
kg.
Each
kg.
Litres.
Litres.
Bags
Cum,
Cum,

Rate.
45.00
400.00
45.00
150.00
100.00
350.00
250.00
1500.00

Amount.
1513.35
400.00
50.62
0.00
10.00
105.00
7.50
27.00
2113.48

34.755 kg.
0.25 Head
0.25 Head

10.00
272.00
233.00

347.55
68.00
58.25

0 Head
0 Head

272.00
233.00

0.00
0.00

Total Labour Cost.


Total Material & Labour Cost.

473.80
2587.28

Add contingency @0. 5%


Total.
Add Contractors Profit @ 10%
Sales tax/VAT
@
Grand Total.

12.94
2600.21
260.02
0.00
2860.23

Say. Rs.
Rupees one thousand nine hundred seventy five only.
Rate per kg
=
Rate per Sqm. =

Rs.
Rs.

Analysis of rate for supplying and fixing double leaf steel window made with
Mild steel Angals,Flats and Plates of size 1219 mm by 914 mm i.e 4 feet by 3 feet.

2860.00

71.92
1814.03

Materials for Frame/shutter.


Main Frame.
Main Frame.
Hold fast.
Frame around shutter.
Frame around shutter.
MS Plates.

Size.
30x30x5
30x30x5
30x30x5
25x25x5
25x25x5
1.00 mm

Back face binder at sides.


Back face binder at top & bottom
Back face binder at middle.
Front face binder at middle.
Side rebate.

18x5
18x5
18x5
18x5
25x5

Materials for hinge.


Ms Flats
Nut
Bolt 80 mm long

Number.
2.0
2.0
4.0
4.0
4.0
2.0

Length.in m
Wt. in kg/m
Weight in kg.
1.219
2.160
5.266
0.914
2.160
3.948
0.150
2.160
1.296
1.194
1.800
8.597
0.432
1.800
3.110
1.190
0.430
8.034

4.0
4.0
2.0
2.0
1.0

1.190
0.394
0.394
0.390
1.190

0.710
0.710
0.710
0.710
0.980

3.380
1.119
0.559
0.554
1.166

18x5
12 mm
12 mm

12.0
4.0
4.0

0.100

0.710

0.852
0.064
0.304

Materials for Tower bolt.


MS Flats for body lock.
MS Flats
MS Flats
MS Flats for bush.
MS Rods

18x5
18x5
18x5
18x5
10 mm

2.0
1.0
4.0
4.0
2.0

0.075
0.200
0.025
0.050
0.150

0.710
0.710
0.710
0.710
0.620

0.107
0.142
0.071
0.142
0.186

Materials for Handle.


MS Flats

18x5

2.0

0.150

0.710

0.213

Total weight of Angles/Flats etc.

30.890

Toatl Weight of Plates.

8.034

Total weight of gratings.


Grand total weight of all materials

0.186
39.110

A. Materials Cost.
MS Angles & Flats etc.
MS Plates.
MS Rods.
Cement.
Sand.
Stone Chips.
Total Material Cost.
B. Labour Cost.
Fabrication Charge.
Mason
Mazdoor.

Quantity.
30.890
8.034
0.186
0.25
0.025
0.012

Unit
kg.
kg.
kg.
Bags.
Cum.
Cum.

Rate.
48.00
49.00
48.00
350.00
300.00
1,500.00

Amount.
1,482.73
393.65
8.93
87.50
7.50
18.00
1,998.31

39.110
0.25
0.25

kg.
Head
Head

15.00
272.00
233.00

586.65
68.00
58.25

712.90

Total Labour Cost.


Total Material & Labour Cost.

2,711.21

Add contingency @0. 5%


Total.
Add Contractors Profit @ 10%
Sales tax/VAT

13.56
2,724.77
272.48
0.00

2,997.25

Grand Total.
Say

Considering increase in weight


due to welding @5%

Rate per kg
=
Rate per Sqm. =

73.01
2,690.80

2,998.00

Providing and fixing C.P. brass bib cock of approved quality conformingto IS:8931 :
Providing and fixing C.P. brass bib cock of approved quality conformingto IS:8931 :
Providing and fixing C.P. brass bib cock of approved quality conforming
to IS:8931 :

Providing & fixing fly proof wire gauze to windows, clerestory windows &doors with M.S. Flat 15x3 mm
Providing & fixing fly proof wire gauze to windows, clerestory windows &
doors with M.S. Flat 15x3 mm and nuts & bolts complete.
10.29.1 Galvanised M.S. Wire gauze with 0.63 mm dia wire and 1.4
mm aperture on both sides

ws &doors with M.S. Flat 15x3 mm and nuts & bolts complete.10.29.1 Galvanised M.S. Wire gauze with 0.63 mm dia wire and 1.4mm a

h 0.63 mm dia wire and 1.4mm aperture on both sides