Name of work : Composite Housing Scheme of MIG/HIG/ Commercial T/S at S.No.

167, 170, 172,

Plot D1, Sant Tukaram Nagar, Pimpri,Schedule
Pune B - Compound Wall
Item Std. Amount in
Qty Description of item Rate Unit
No.
1 Specs.
2 3 4 5 6 Rs.
7
Bd. A.1 P the building area & stacking & spreading as directed,
1 152.45 131.09 cum. 19,984.67
Bd. A.3 P
No.259 stacking
dewatering,& preparing
spreading the as bed directed, dewatering,
for foundation &
2 152.45 163.61 Cu m 24,942.34
No.259 Preparing the bed for foundation & necessary back
3 Page No. 304.92 directed including dewatering preparing the bed for the 239.12 Cu m 72,912.47
Bd. A.6 P the excavated materials up to a distance of 50m
4 152.46 1,147.33 Cu m 174,921.93
No.260 other
beyond parts
theof building
the worksareaand pumping
stackingout aswater during
directed,
5 Page No 0.00
a and after excavation
100.00 By Using 3 BHP Pump as may be required 122.70 Hr 12,270.00
b 100.00 By Using 5 to 9 BHP Pump 141.58 Hr 14,158.00
c 100.00 By Using 10 to 19 BHP Pump 159.41 Hr 15,941.00
directed
6 609.84 off the site and at dumping place approved by the 377.78 cum. 230,385.36
Bd.A.10
by
7 171.00 materials in 15cm to 20cm layers including watering & 68.17 cum. 11,657.07
Bd.A.12
P No.262P
8 62.12 Providing & laying dry/trap/granite/quartzite/gneiss 923.82 Cu m 57,387.70
No.264 and bedding including bailing out water,formwork,
9 Page No. 34.10 3,753.64 cum. 127,999.12
127 and micro processor
compacting and based PLC with SCADA
curingcomplete enabled
with fully with
automatic
10 50.00 3,578.90 Cu m 178,945.00
B. 7, reversible Drum Type mixer. With crushed sand. Note :
11 298 and 31.50 and curing roughening the surface if special finish is to 5,793.56 cum. 182,497.14
300 and minimum thickness to give a smooth and even surface
12 18.01 8,279.10 cum. 149,106.59
B.7, sufficient
or rougheningminimum thickness
if special finish tois give
to bea provided
smooth and
13 300 and 33.00 7,468.42 cum. 246,457.86
canopies, staircase, newels, chajjas, lintels pardis,
14 Page No. 10.46 even surface or roughening if special finish is to be 48,566.56 M.T. 508,006.22
Bd.C.2
15 1.00 copings, fins, arches etc. As per detailed designs, 53,247.14
riveted / bolted /welded connections without M.T. 53,247.14
Page No. and blast furnace route etc. as per detailed designs
16 Page No. 5.05 65,006.77 MT 328,284.19
17 by 47.50 and drawing or as directed including cutting,
jointing mortar of fixoblock of UltraTech or equivalent in 5,445.11 cum. 258,642.73
Bd.L.7 P
18 815.93 curing the same for not less than 2 days &keeping the 583.71 Sq m 476,266.50
19 No.369
by 30.00 highly flexible sealant and covering the joint with 1,706.32 R mt 51,189.60
Providing expansion joints with 25mm thick
20 Page No. 4.50 695.32 Sq m 3,128.94
bituminous pad as per detailed drawings.
21 by 815.93 plastered surfaces including cleaning ,preparing the 218.14 Sq m 177,986.97
22 directed 465.00 plaster having width and spaced as directed by 29.37 R mt 13,657.05
surface 12 mm to 15 mm thick in C.M. 1:3 line and
23 directed 232.50 26.39 R mt 6,135.68
surface 12 mm neat
level including to 15finishing
mm thickscaffolding
in C.M. 1:3 line and
curing etc.
24 directed 232.50 37.93 R mt 8,818.73
level including neat finishing scaffolding curing etc.
27.62 Total amount of Royalty Charges for Sand 141.34 cum. 3,903.81
Total amount of Royalty Charges for rubble stone
77.65 141.34 cum. 10,975.05
Soling
( A ) TOTAL OF WORK Rs. 3,419,808.86
Say Total Rs. 3,419,809.00
 Name of work : Composite Housing Scheme of MIG/HIG/ Commercial T/S at S.No. 167, 170, 172, Plot D1, Sant Tukaram Nagar, Pimpri, Pune

COMPOUND WALL - RATE ANALYSIS SSR 2017-18

Deduct Add
Deduct
Labour Labour
Royalty Add 5%
Aminitie Crush Sand / Metal lead = 25Km Rubble Lead = Aminitie
charges over (8) Sand lead = 200 Total Total
s / Cess Total ( 5- Murum lead = 25 (= 25 km). 25Km = 382.66, s / Cess Per
SSR 2017-18 of sand for km ( 1660.53 ) (11+13+15 (8+9+18+19
Item / 6-7 ) km -5km. ( 312.78) ( 312.78) = 312.78 / Soling Stone- / unit
Short Description Of Item = PCMC =1660.53 / cum +17) )
No. Insuranc = 312.78 / cum cum 382.66/Cum Insuranc
( 141.34 area
e 2.5% e 2.5%
/ Cu m )
over (5) over (5)

P. No. Item No. Basic Rate % A B Constant Amount Constant Amount Constant Amount Constant Amount C D
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
Excavation in soil By Mechanical
1 Excavation in H.M. & boulders By 176 21.02 125.00 3.13 121.88 6.09 0.00 3.13 131.09 cum.
2
Means A ) 0.00 m to 1.50 m depth
Mechanical Means A ) 0.00 m to 1.50 177 21.10 156.00 3.90 152.10 7.61 0.00 3.90 163.61 Cu m
Excavation in Soft Rock. Up 0 to 1.50
3 m depth 177 21.14 228.00 5.70 222.30 11.12 0.00 5.70 239.12 Cu m
m
Excavation in Hard Rock. Up 0 to
4 178 21.20 1094.00 27.35 1066.65 53.33 0.00 27.35 1147.33 Cu m
1.50 m
5a By Using 3 BHP Pump 124 12.22 117.00 2.93 114.08 5.70 0.00 2.93 122.70 Hour

5b By Using 5 to 9 BHP Pump 124 12.23 135.00 3.38 131.63 6.58 0.00 3.38 141.58 Hour

5c By Using 10 to 19 BHP Pump 125 12.24 152.00 3.80 148.20 7.41 0.00 3.80 159.41 Hour

15 KM lead
2006.42/5.57
Disposing Excavated Un wanted Average Load Factor = Murum, Earth, Excavated Rock,
6 Materials
364 (avg of 360.22 9.01 351.21 17.56
=(6+6+4.7)/3=5.57Assuming lead of average 15 Km from Site
0.00 9.01 377.78 cum.
Murum, Earth
& Rock.)
7 Filling with Excavated Materials 180 21.36 65.00 1.63 63.38 3.17 0.00 1.63 68.17 cum.
Rubble Stone Soling 15 cm to 20 cm
8 181 21.38 516.00 12.90 503.10 25.16 1.00 382.66 382.66 12.90 923.82 Cu m
P.C.C.M10 for bedding with crush
Thk.
9 201 24.01 3181.00 79.53 3101.48 155.07 0.45 139.19 0.89 278.37 417.56 79.53 3753.64 cum.
Sand
M10 With 15% Plums with Crush
10 Sand
RA 3,005.70 75.14 2930.56 146.53 0.38 118.31 0.76 236.62 0.19 71.75 426.68 75.14 3578.90 Cu m
Ready Mix RCC M-25 for Footing in
11 R.C.C.M-20
206 25.13 5144.00 128.60 5015.40 250.77 0.43 132.93 0.85 265.86 398.79 128.60 5793.56 cum.
Crush Sand for columns with Crush
12 209 25.31 7514.00 187.85 7326.15 366.31 0.43 132.93 0.85 265.86 398.79 187.85 8279.10 cum.
R.C.C.M-20 for beams with Crush
13 Sand 212 25.50 6741.00 168.53 6572.48 328.62 0.43 132.93 0.85 265.86 398.79 168.53 7468.42 cum.
Sand
14 TMT Bar Reinforcement 223 26.33 46309.00 1157.73 45151.28 2257.56 0.00 1157.73 48566.56 M.T.
Rolled Structural Steel for Below
15 Plinth for Structural
Lift Bushing,Steel
Pergola
199 23.01 50772.00 1269.30 49502.70 2475.14 0.00 1269.30 53247.14 M.T.
Hollow foretcBelow
16 Providing Autoclaved
Plinth for Lift Bushing, Pergola Aerated
etc
201 23.12 61985.00 1549.63 60435.38 3021.77 0.00 1549.63 65006.77 M.T.
17 237 27.15 5192.00 129.80 5062.20 253.11 0.00 129.80 5445.11 cum.
Two coatBlock
Concrete Sandmasonry
faced plaster 1:4
18 CLOSE CELL FOAM of size 30 mm x 247 32.11 509.00 12.73 4.66 491.61 24.58 0.03 54.80 54.80 12.73 583.71 sq m
19 c.m.(21 to 23mm Thk.) 242 30.10 1627.00 40.68 1586.33 79.32 0.00 40.68 1706.32 R mt
30 mm in double layer in the
20 25mm thick bituminous pad as 134 14.33 663.00 16.58 646.43 32.32 0.00 16.58 695.32 sq m

21 Exterior Acraylic Emulsion Paint 265 35.25 208.00 5.20 202.80 10.14 0.00 5.20 218.14 sq m
providing groove in external plaster
22 having width of 25 mm 248 32.22 28.00 0.70 27.30 1.37 0.00 0.70 29.37 R mt
23 plastered surface 12 mm to 15 248 32.23 23.00 0.58 0.21 22.21 1.11 0.002 2.49 2.49 0.58 26.39 R mt
24 plastered surface 12 mm to 15 248 32.24 34.00 0.85 0.21 32.94 1.65 0.002 2.49 2.49 0.85 37.93 R mt
 Rate Analysis of Plumb Concrete

Rate Analysis for M-15 Footing

Qty Of
Sr. No Sr. No Item Description Unit Material Rate Amount
Required
(I) Rate for RMC M-20 Footing Page No
Cum 1 4,907.00 4,907.00
214, 25.72

Add for Cement Difference from M 15 to

M20 as per Constants provided on Page
Bags -1 210.00 -210.00
No 370 & rate Rs.4200/- Per MT means
Rs. 210/- Per Bag , Bags = 7 – 6 = 1 bags

Deduct 15 % for Over Heads & Profits

Cum -0.15 210.00 -31.50
against cement difference

Say in Rs. Cum 4665.5

M10 With 15% Plums with Crush Sand

Sr. No Item Description Unit Material Rate Amount

Rate for M-15 Footing Cum 0.6 4665.5 2799.3

Rubble 1.25X .4= Cum 0.5

Rate for Soling 15 cm to 20cm Page no

Cum 0.4 516.00 206.4
181, 21.38

Therefore Rate for M10 With 15%

Cum 3005.7
Plums with Crush Sand

Page 3