Construction & Design Services Uttar Pradesh Jal Nigam

CONSTRUCTION & DESIGN SERVICES
UTTAR PRADESH JAL NIGAM
PROJECT : DETAILED ESTIMATE OF PROPOSED

NEW WORK, REPAIR & RENOVATION WORK
UNDER CONSIDERATION FOR AFFORDABLE
RENTAL HOUSING COMPLEXES (ARHCs) AT
EXISTING MKAY GAJAHARA
DISTRICT- AZAMGARH (U.P.)
Estimated Cost : Rs 936.82 Lacs C. & D.S.

YEAR : 2023 -2024 U. P. JAL NIGAM
C.&D.S., UNIT -03
CONSTRUCTION & DESIGN SERVICES
U.P. JAL NIGAM
PROJECT: REPORT
PROJECT : Detailed Estimate Of Proposed Repair & Renovation Work

Under Consideration For Affordable Rental Housing Complexes
(Arhcs), at Existing MKAY Gajahara
District- Azamgarh (U.P.)
AUTHORITY:- This Detailed Estimate Of Proposed Repair &

Renovation Work Under Consideration For Affordable Rental Housing
Complexes (ARHCs), at existing MKAY Gajahara
District- Azamgarh (U.P.) has been prepared as per Letter No. ––1131/69-1-
2021-14(63)/2020 . dated-01/04/2021
REQUIREMENTS:- The proposed Repair & Renovation Work Under

Consideration For Affordable Rental Housing Complexes (ARHCs), at
existing MKAY Gajahara District- Azamgarh (U.P.)
PROVISIONS:- In this Detailed estimate following provisions has been made-
a. Repair & Renovation OF BUILDING

b. Shop
c. EXTERNAL WATER SUPPLY WORK
d. SEPTIC TANKC
e. C.C. ROAD & C.C. INTERLOCKING
f. OPEN SURFACE DRAIN
g. HORTICULTURE
h. 250 KL O.H.T. &PUMP
i. M.S. GATE & CAMPUS BOUNDARY WALL
j. STREET LIGHTING
k. EXTERNAL ELECTRIFICATION WORKS
SITE AND LOCATION:- The above works are proposed at given site Of
Proposed Repair & Renovation Work Under Consideration For Affordable
Rental Housing Complexes (ARHCs), at existing MKAY Gajahara
District- Azamgarh (U.P.) by Govt authorities.
RATES:- This estimate has been prepared BASED ON S.O.R. AZAMGARH w.e.f.
26-06-2020 & D.S.R.-2021. U.P.P.W.D. Specification for Building - 2008 has been
taken in the estimate.
CONCLUSION:- With the above remarks the Detailed Estimate Of

Proposed Repair & Renovation Work Under Consideration For
Affordable Rental Housing Complexes (ARHCs), at existing MKAY
Gajahara District- Azamgarh (U.P.) amounting to 936.82 Lacs is hereby
submitted for approval .
(PROJECT MANAGER)
C. & D. S., UNIT -03
PROJECT: DETAILED ESTIMATE OF PROPOSED RENOVATION & REPAIRING WORK UNDER CONSIDERATION
FOR AFFORDABLE RENTAL HOUSING COMPLEXES (ARHCs) AT EXISTING MKAY,
GAJAHARA AT DISTRICT- AZAMGARH (U.P.)
FORM- 'J'
S. No. DESCRIPTION OF ITEM AMOUNT (IN LAC)
1 COST OF WORK 689.99
2 LESS 5% DUE TO WORK DONE BY DEPARTMENT @ 5.0% OF RS. 689.99 34.50
TOTAL [A] 655.49
3 ADD 1.06% PROJECT PREPARATION CHARGES @ 1.06% OF RS. 655.49 6.95
4 ADD 1% LABOUR CESS @ 1% OF RS. 655.49 6.55
5 ADD 18 % G.S.T. @ 18% OF RS. 655.49 117.99
6 FURNITURE WORKS [As per details attached] 121.44
7 ADD FOR LOCKER 264 NO. 2100.00 5.54
8 ADD 18 % G.S.T. ON ITEM NO. 6 & 7 22.86
TOTAL 936.82
Say Rs. 936.82 Lacs.

SUMMARY OF COST
S. No. DESCRIPTION OF ITEM QTY UNIT RATE AMOUNT

(IN LACS)
1 COST OF RENOVATION OF BUILDING (As per details attached) 270.77
2 COST OF SHOPS (As per details attached) 10.12
2 COST OF EXTERNAL WATER SUPPLY (As per details attached) 16.47
3 COST OF SEPTIC TANK 12.00 NOS 298450.27 35.81
4 COST OF C.C. ROAD 4428.00 SQM 2103.02 93.12
5 COST OF C.C. INTERLOCKING 1252.62 SQM 1903.00 23.84
6 COST OF OPEN SURFACE DRAIN 1326.00 RM 2066.90 27.41
7 COST OF HORTICULTURE (As per details attached) 4.12
8 COST OF O.H.T. (P.A.R - 4.2) 250000.00 Ltr. 24.00 60.00
9 COST OF PUMP ROOM (As per details attached) 4.08
10 COST OF TUBEWELL (As per details attached) 27.17
11 COST OF M.S. GATE

(a) 6.00 MT. WIDE 3 NO. 95185.82 2.86
12 COST OF CAMPUS BOUNDARY WALL 578.39 RM 5771.66 33.38
13 COST OF STREET LIGHTING (As per details attached) 27.18
14 COST OF EXTERNAL ELECTRIFICATION WORKS (As per details attached) 40.12
TOTAL 676.46
Add 2% Contingency Charges 13.53
TOTAL 689.99
SAY RS. 689.99 LAC

PROPOSED ARHCs
BILL OF QUANTITY
BASED ON S.O.R. AZAMGARH w.e.f. 26-06-2020 & D.S.R.-2021
S. No. DESCRIPTION SCH. No. Qty Unit Rate Amount
1 Scraping old white or colour wash Includlng disposal of refuse as (PWD-708)

directed by the Engineer-in-charge with In a distance of 60 metres
200ft
(i) Ground Floor 662.89 SQM 11.00 7291.79
(ii) First Floor 643.59 SQM 11.00 7079.49
(iii) Second Floor 643.59 SQM 11.11 7150.28
(iv) Mumty Floor 285.60 SQM 11.22 3204.75
2 Dismantling existing plaster including disposal of refuse as directed by (PWD-706)

engineer-in-charge with in a distance oif60 metre (200ft)

3 12 mm thick cement plaster with cement mortar in proportion of 1:6 P.W.D 586+583-
cement and coarse sand (External) 582
4 12 mm thick cement plaster with cement mortar in proportion of 1:6 P.W.D 586+583-
cement and coarse sand 582
5 Finishing wall with water proof cement paint of approved make and
quality on new wood with two coat to give an even shade including
supply of all materials, labour, tools and plant etc. required for proper
completion of the work.
PWD-660+661
6 White washing three coat including sipply of all materials, labours, P.W.D.
T&P etc. required for proper completion of the work. (Internal 673
Surface)
7 White washing three coat including sipply of all materials, labours, P.W.D.
T&P etc. required for proper completion of the work. (Ceiling Surface) 673

8 Cement concrete flooring 1:2:4 (1 cement : 2 coarse sand :4 graded
stone aggregate 12-20mm nominal size laid in one layer neat cement P.W.D.
(40 mm thick floor). 605
9 Kota stone slab flooring over 20 mm (average) thick base laid over and (PWD CH-14
jointed with grey cement slurry mixed with pigment to match the ITEM-14)
shade of the slab, including rubbing and polishing complete with base
of cement mortar 1 : 4 (1 cement : 4 coarse sand) :25 mm thick.

10 Supply and fixing 6 mm (1/4") thick China glazed tiles in flooring or in (PWD CH-14
skirting or dado laid with 1:3 cement and approved coarse sand ITEM-10)
mortar finished with white cement slurry jointing and polishing
complete including supply of all materials, labour and tool sand plants
etc. required for proper completion of the work. Anti Skid Tiles

11 Providing and fixing glass strips in joints of terrazo/ cement concrete DSR - 11.13.1
floors. (a) 40 mm wide and 35 mm thick -13.33%
12 Providing & fixing glass panes with putty and glazing clips in steel
doors, windows, clerestory windows, all complete with : P.W.D.
CH-26- 812
13 Painting or varnishing work in small areas or new wood work with one
coat upto one square metre of ready mixed priming paint and one
coat of approed superior quality ready mixed paint or varnish
including supply of all materials, labour, Tools & plants etc. required
for proper completion of the work. Paint to be used should fonfirm
the ISI no. 103-1950 (M.S. works) P.W.D.
641+642
14 Same as above but wooden painting P.W.D.-641+642

15 Mild steel or iron work of small sizes and sections such as holding
down bolts,hold fast tierods,gratings etc. ( when not included in an
over all rates) wrought to required from including supply of
steel and its wastage including cost of bolts, nuts if required for
and welding, grinding and making holes as required completion of
work fabrication of holes doors, chaukhats nosing.
(i) Ground Floor

a. Fabrication of hold fast for door
chaukhats and windows. (PWD-502) 45.60 KG 60.50 2758.80
b. Fabrication of grill / stair case (PWD-502)(ii) 119.25 KG 60.50 7214.63
c. Fabrication of Z-section steel windows. (PWD-502)(iii) 143.10 KG 60.50 8657.55
d. Fabrication of angle iron door chaukhat (PWD-502) 155.25 KG 60.50 9392.63
(ii) First Floor

(iii) Second Floor

16 Supply & fixing 32 mm thick commercial flush doors conforming to I.S. P.W.D.
2202 Part 1 (1983) including fixing of wooden cleats and stoppers and 470 (a)
including fixing and adjustment of hinges, bolts, locks, handles and
springs 49 NOS. 1,470.00 72030.00
17 Providing and fixing ISI marked oxidised M.S. sliding door bolts with
nuts and screws etc. complete DSR - 9.62.2 -
250 x 16mm 13.33% 49 NOS 143.79 7045.49
18 Providing and fixing ISI marked oxidised M.S. tower bolt black finish,
(Barrel type) with necessary screws etc. complete :
DSR -9.63.1 -
(a) 250 x 10 mm
13.33% 98 NOS 64.70 6340.52
DSR -9.63.2 -
(b) 200 x 10mm
13.33% 98 NOS 52.91 5185.38
19 Providing and fixing ISI marked oxidised M.S. handles conforming to

IS:4992 with necessary screws etc. complete : 125 MM DSR -9.66.1 -
13.33% 98 NOS 30.51 2989.77
20 Brick work in super-structure (1:4 cement & coarse sand) in

superstructurte including necessary cutting and moulding of brick
work as required thickness of wall not be less than 1½ brick. P.W.D.
305(b)+309
+310+310(a) 4.94 CUM 5,200.00 25682.80
21 Cement concrete 1:2:4 (1 cement:2 coarse sand :4 graded stone P.W.D.

aggregate 20mm nominal size for precast unitas bed block gap, 279 (b)
pressed steel chaukhat filling and for hold fast M-20 concrete etc.
including all materials, T&P. etc. complete.
0.27 CUM 6,700.00 1809.00
TOTAL 802577.97
COST OF INTERNAL W/S & SANITATION WORK (Details Attached) 152593.11

COST OF INTERNAL ELECTRIFICATION WORK (Details Attached) 275601.00
FOR 1 TOWER (12 NOS UNITS) TOTAL 1230772.08
FOR (264 NOS UNITS) G. TOTAL 27076985.67

SAY RS. 270.77 LACS
PROPOSED ARHCs
DETAILES OF MEASUREMENT
S. No. DESCRIPTION OF ITEM NO. NO. L B H QTY UNIT
TOWER 1 (FOR 12 NOS) (G+2)

AREA MEASUREMENT
(A) EXTERNAL AREA
(i) Ground Floor [3.0+0.45]
FRONT/BACK 1 2 13.905 3.450 95.94
OFFS 2 2 0.215 3.450 2.97
2 2 2.065 3.450 28.50
1 2 2.210 3.450 15.25
LEFT/RIGHT SIDE 1 2 10.404 3.450 71.79
OFFS 1 2 1.290 3.450 8.90
TOTAL 223.35 SQM
(ii) First Floor

FRONT/BACK 1 2 13.905 3.000 83.43
OFFS 2 2 0.215 3.000 2.58
2 2 2.065 3.000 24.78
1 2 2.210 3.000 13.26
LEFT/RIGHT SIDE 1 2 10.404 3.000 62.42
OFFS 1 2 1.290 3.000 7.74
Parapet 4 1 1.285 1.915 9.84
TOTAL 204.05 SQM
(iii) Second Floor

FRONT/BACK 1 2 13.905 3.000 83.43
OFFS 2 2 0.215 3.000 2.58
2 2 2.065 3.000 24.78
1 2 2.210 3.000 13.26
LEFT/RIGHT SIDE 1 2 10.404 3.000 62.42
OFFS 1 2 1.290 3.000 7.74
Parapet 4 1 1.285 1.915 9.84
TOTAL 204.05 SQM
(iv) Mumty Floor

FRONT/BACK 1 2 13.905 0.900 25.03
OFFS 2 2 0.215 0.900 0.77
2 2 2.065 0.900 7.43
1 2 2.210 0.900 3.98
LEFT/RIGHT SIDE 1 2 10.404 0.900 18.73
OFFS 1 2 1.290 0.900 2.32
Mumty 1 2 15.070 2.400 72.34
Parapet 1 1 68.160 1.915 130.53
TOTAL 261.13 SQM
(B) INTERNAL AREA

(i) Ground Floor
DRAWING ROOM 4 1 11.500 2.725 125.35
4 1 4.730 2.725 51.56
KITCHEN 4 1 7.100 2.725 77.39
BEDROOM 4 1 10.800 2.725 117.72
BATH 4 1 4.570 2.725 49.81
W.C. 4 1 4.200 2.725 45.78
STAIRCASE/ LOBBY 1 1 14.198 2.725 38.69
DEDUCTION-
D/W -4 1 0.900 2.100 -7.56
-4 1 0.300 1.200 -1.44
D1 -4 2 1.200 2.100 -20.16
D2 -4 2 0.750 2.100 -12.60
W1 -4 1 1.200 1.200 -5.76
W2 -4 1 0.900 1.050 -3.78
V1 -4 1 0.450 0.300 -0.54
V2 -4 1 0.600 0.300 -0.72
CUTOUT -4 1 1.050 2.550 -10.71
-1 1 2.115 1.650 -3.49
TOTAL 439.54 SQM
(ii) First Floor

DRAWING ROOM 4 1 11.500 2.725 125.35
4 1 4.730 2.725 51.56
KITCHEN 4 1 7.100 2.725 77.39
BEDROOM 4 1 10.800 2.725 117.72
BATH 4 1 4.570 2.725 49.81
W.C. 4 1 4.200 2.725 45.78
STAIRCASE/ LOBBY 1 1 14.198 2.725 38.69
DEDUCTION-
D/W -4 1 0.900 2.100 -7.56
-4 1 0.300 1.200 -1.44
D1 -4 2 1.200 2.100 -20.16
D2 -4 2 0.750 2.100 -12.60
W1 -4 1 1.200 1.200 -5.76
W2 -4 1 0.900 1.050 -3.78
V1 -4 1 0.450 0.300 -0.54
V2 -4 1 0.600 0.300 -0.72
CUTOUT -4 1 1.050 2.550 -10.71
-1 1 2.115 1.650 -3.49
TOTAL 439.54 SQM
(iii) Second Floor

DRAWING ROOM 4 1 11.500 2.725 125.35
4 1 4.730 2.725 51.56
KITCHEN 4 1 7.100 2.725 77.39
BEDROOM 4 1 10.800 2.725 117.72
BATH 4 1 4.570 2.725 49.81
W.C. 4 1 4.200 2.725 45.78
STAIRCASE/ LOBBY 1 1 14.198 2.725 38.69
DEDUCTION-
D/W -4 1 0.900 2.100 -7.56
-4 1 0.300 1.200 -1.44
D1 -4 2 1.200 2.100 -20.16
D2 -4 2 0.750 2.100 -12.60
W1 -4 1 1.200 1.200 -5.76
W2 -4 1 0.900 1.050 -3.78
V1 -4 1 0.450 0.300 -0.54
V2 -4 1 0.600 0.300 -0.72
CUTOUT -4 1 1.050 2.550 -10.71
-1 1 2.115 1.650 -3.49
TOTAL 439.54 SQM
(iv) Mumty Floor

Mumty 1 1 14.148 2.125 30.06
DEDUCTION-
D1 -1 1 1.000 2.100 -2.10
CUTOUT -1 1 2.115 1.650 -3.49
TOTAL 24.47 SQM
1 Scraping old white wash

(i) Ground Floor
EXTERNAL AREA Same as (A)-(i) TOTAL 223.35 SQM
INTERNAL AREA Same as (B)-(i) TOTAL 439.54 SQM
TOTAL 662.89 SQM
(ii) First Floor
EXTERNAL AREA Same as (A)-(ii) TOTAL 204.05 SQM
INTERNAL AREA Same as (B)-(ii) TOTAL 439.54 SQM
TOTAL 643.59 SQM
(iii) Second Floor

EXTERNAL AREA Same as (A)-(iii) TOTAL 204.05 SQM
INTERNAL AREA Same as (B)-(iii) TOTAL 439.54 SQM
TOTAL 643.59 SQM
(iv) Mumty Floor

EXTERNAL AREA Same as (A)-(iv) TOTAL 261.13 SQM
INTERNAL AREA Same as (B)-(iv) TOTAL 24.47 SQM
TOTAL 285.60 SQM
2 Scraping old cement plaster

(i) Ground Floor
EXTERNAL AREA 25% OF TOTAL AREA TOTAL 55.84 SQM
INTERNAL AREA 50% OF TOTAL AREA TOTAL 219.77 SQM
TOTAL 275.61 SQM
(ii) First Floor

TOTAL 270.78 SQM
(iii) Second Floor

TOTAL 270.78 SQM
(iv) Mumty Floor

TOTAL 77.52 SQM
3 12 mm thick cement plaster in 1:6
AT EXTERNAL AREA
(i) Ground Floor TOTAL 55.84 SQM
(ii) First Floor TOTAL 51.01 SQM
(iii) Second Floor TOTAL 51.01 SQM
(Iv) Mumty Floor TOTAL 65.28 SQM
4 12 mm thick cement plaster in 1:6

AT INTERNAL AREA
(iv) Mumty Floor TOTAL 12.24 SQM
5 Waterproof cement painting (External Area)

6 White washing (Internal Area)

7 White washing (Ceiling Area)

(i) Ground Floor
DRAWING ROOM 4 1 3.000 2.750 33.00
4 1 1.050 1.315 5.52
KITCHEN 4 1 1.950 1.600 12.48
BEDROOM 4 1 2.550 2.850 29.07
BATH 4 1 1.235 1.050 5.19
W.C. 4 1 1.200 0.900 4.32
STAIRCASE/ LOBBY 1 1 2.115 4.959 10.49
CHAZZA
W1 4 1 1.500 0.450 2.70
W2 4 1 1.200 0.450 2.16
TOTAL 104.93 SQM
(ii) First Floor

DRAWING ROOM 4 1 3.000 2.750 33.00
4 1 1.050 1.315 5.52
KITCHEN 4 1 1.950 1.600 12.48
BEDROOM 4 1 2.550 2.850 29.07
BATH 4 1 1.235 1.050 5.19
W.C. 4 1 1.200 0.900 4.32
STAIRCASE/ LOBBY 1 1 2.115 4.959 10.49
CHAZZA
W1 4 1 1.500 0.450 2.70
W2 4 1 1.200 0.450 2.16
TOTAL 104.93 SQM
(iii) Second Floor

DRAWING ROOM 4 1 3.000 2.750 33.00
4 1 1.050 1.315 5.52
KITCHEN 4 1 1.950 1.600 12.48
BEDROOM 4 1 2.550 2.850 29.07
BATH 4 1 1.235 1.050 5.19
W.C. 4 1 1.200 0.900 4.32
STAIRCASE/ LOBBY 1 1 2.115 4.959 10.49
CHAZZA
W1 4 1 1.500 0.450 2.70
W2 4 1 1.200 0.450 2.16
TOTAL 104.93 SQM
(iv) Mumty Floor

STAIRCASE/ LOBBY 1 1 2.115 4.959 10.49
1 2 0.597 1.19
1 2 0.794 1.59
TOTAL 13.27 SQM
Flooring Area
(i) Ground Floor
DRAWING ROOM 4 1 3.000 2.750 33.00
4 1 1.050 1.315 5.52
BEDROOM 4 1 2.550 2.850 29.07
STAIRCASE/ LOBBY 1 1 2.115 4.959 10.49
1 16 1.057 0.187 3.16
TOTAL 81.24 SQM
(ii) First Floor

DRAWING ROOM 4 1 3.000 2.750 33.00
4 1 1.050 1.315 5.52
BEDROOM 4 1 2.550 2.850 29.07
STAIRCASE/ LOBBY 1 1 2.115 4.959 10.49
1 16 1.057 0.187 3.16
TOTAL 81.24 SQM
(iii) Second Floor

DRAWING ROOM 4 1 3.000 2.750 33.00
4 1 1.050 1.315 5.52
BEDROOM 4 1 2.550 2.850 29.07
STAIRCASE/ LOBBY 1 1 2.115 4.959 10.49
1 16 1.057 0.187 3.16
TOTAL 81.24 SQM
(iv) Mumty Floor
STAIRCASE/ LOBBY 1 1 2.115 4.959 10.49
TOTAL 10.49 SQM
8 40 mm C.C.Flooring
(i) Ground Floor 50% OF TOTAL AREA TOTAL 40.62 SQM
(ii) First Floor 50% OF TOTAL AREA TOTAL 40.62 SQM
(iii) Second Floor 50% OF TOTAL AREA TOTAL 40.62 SQM
(iv) Mumty Floor 50% OF TOTAL AREA TOTAL 5.25 SQM
9 Kota Stone Flooring

(i) Ground Floor
KITCHEN 4 1 1.950 1.600 12.48
KITCHEN 4 1 7.100 0.150 4.26
TOTAL 16.74 SQM
(ii) First Floor

KITCHEN 4 1 1.950 1.600 12.48
KITCHEN 4 1 7.100 0.150 4.26
TOTAL 16.74 SQM
(iii) Second Floor

KITCHEN 4 1 1.950 1.600 12.48
KITCHEN 4 1 7.100 0.150 4.26
TOTAL 16.74 SQM
10 Ceramic Floor Tiles

(i) Ground Floor
BATH 4 1 1.235 1.050 5.19
W.C. 4 1 1.200 0.900 4.32
wall tile - BATH 4 1 4.570 1.500 27.42
W.C. 4 1 4.200 0.900 15.12
KITCHEN 4 1 3.550 0.600 8.52
TOTAL 60.57 SQM
(ii) First Floor

BATH 4 1 1.235 1.050 5.19
W.C. 4 1 1.200 0.900 4.32
wall tile - BATH 4 1 4.570 1.500 27.42
W.C. 4 1 4.200 0.900 15.12
KITCHEN 4 1 3.550 0.600 8.52
TOTAL 60.57 SQM
(iii) Second Floor

BATH 4 1 1.235 1.050 5.19
W.C. 4 1 1.200 0.900 4.32
wall tile - BATH 4 1 4.570 1.500 27.42
W.C. 4 1 4.200 0.900 15.12
KITCHEN 4 1 3.550 0.600 8.52
TOTAL 60.57 SQM
11 Glass strips
SAME AS ITEM NO.- 8 * 4
(i) Ground Floor TOTAL 162.48 R.M.
(ii) First Floor TOTAL 162.48 R.M.
(iii) Second Floor TOTAL 162.48 R.M.
(iv) Mumty Floor TOTAL 20.98 R.M.
12 Glass Panes in windows

(i) Ground Floor
W1 4 1 1.200 1.200 5.76
W2 4 1 0.900 0.450 1.62
TOTAL 7.38 SQM
TAKING 80% OF TOTAL GLASS PANES AREA TOTAL 5.90 SQM
(ii) First Floor

W1 4 1 1.200 1.200 5.76
W2 4 1 0.900 1.050 3.78
TOTAL 9.54 SQM
(iii) Second Floor

W1 4 1 1.200 1.200 5.76
W2 4 1 0.900 1.050 3.78
TOTAL 9.54 SQM
13 Steel painting
(i) Ground Floor
D/W 4 1 0.900 2.100 0.600 4.54
4 1 0.300 1.200 0.600 0.86
D1 4 2 1.200 2.100 0.600 12.10
D2 4 2 0.750 2.100 0.600 7.56
W1 4 1 1.200 1.200 1.000 5.76

W2 4 1 0.900 1.050 1.000 3.78
V1 4 1 0.450 0.300 1.000 0.54
V2 4 1 0.600 0.300 1.000 0.72
TOTAL 35.86 SQM
(ii) First Floor

D/W 4 1 0.900 2.100 0.600 4.54
4 1 0.300 1.200 0.600 0.86
D1 4 2 1.200 2.100 0.600 12.10
D2 4 2 0.750 2.100 0.600 7.56
W1 4 1 1.200 1.200 1.000 5.76

W2 4 1 0.900 1.050 1.000 3.78
V1 4 1 0.450 0.300 1.000 0.54
V2 4 1 0.600 0.300 1.000 0.72
TOTAL 35.86 SQM
(iii) Second Floor

D/W 4 1 0.900 2.100 0.600 4.54
4 1 0.300 1.200 0.600 0.86
D1 4 2 1.200 2.100 0.600 12.10
D2 4 2 0.750 2.100 0.600 7.56
W1 4 1 1.200 1.200 1.000 5.76

W2 4 1 0.900 1.050 1.000 3.78
V1 4 1 0.450 0.300 1.000 0.54
V2 4 1 0.600 0.300 1.000 0.72
TOTAL 35.86 SQM
(iv) Mumty Floor

D1 1 1 1.200 2.100 0.600 1.51
TOTAL 1.51 SQM
14 Painting on wood
(i) Ground Floor
D/W 8 1 0.900 2.100 15.12
D1 8 2 1.200 2.100 40.32
D2 8 2 0.750 2.100 25.20
TOTAL 80.64 SQM
(ii) First Floor

D/W 8 1 0.900 2.100 15.12
D1 8 2 1.200 2.100 40.32
D2 8 2 0.750 2.100 25.20
TOTAL 80.64 SQM
(iii) Second Floor

D/W 8 1 0.900 2.100 15.12
D1 8 2 1.200 2.100 40.32
D2 8 2 0.750 2.100 25.20
TOTAL 80.64 SQM
(iv) Mumty Floor

D1 2 1 1.200 2.100 5.04
TOTAL 5.04 SQM
15 M.S.Work in D/W
(i) Ground Floor
a. Hold fast
DOORS 1 10 6.000 0.600 36.00
WINDOWS 1 4 4.000 0.600 9.60
TOTAL 45.60 KG
b. M.S.Grill
W1 1 2 1.200 1.200 25.000 72.00
W2 1 2 0.900 1.050 25.000 47.25
TOTAL 119.25 KG
c. Z-Section steel window with frame

W1 1 2 1.200 1.200 30.000 86.40
W2 1 2 0.900 1.050 30.000 56.70
TOTAL 143.10 KG
d. Angle iron door chaukhats
D1 1 5 5.400 3.000 81.00
D2 1 5 4.950 3.000 74.25
TOTAL 155.25 KG
(ii) First Floor

a. Hold fast
DOORS 1 10 6.000 0.600 36.00
WINDOWS 1 4 4.000 0.600 9.60
TOTAL 45.60 KG
b. M.S.Grill
W1 1 2 1.200 1.200 25.000 72.00
W2 1 2 0.900 1.050 25.000 47.25
TOTAL 119.25 KG

W1 1 2 1.200 1.200 30.000 86.40
W2 1 2 0.900 1.050 30.000 56.70
TOTAL 143.10 KG
d. Angle iron door chaukhats (40x40x5)
D1 1 5 5.400 3.000 81.00
D2 1 5 4.950 3.000 74.25
TOTAL 155.25 KG
(iii) Second Floor

a. Hold fast
DOORS 1 10 6.000 0.600 36.00
WINDOWS 1 4 4.000 0.600 9.60
TOTAL 45.60 KG
b. M.S.Grill
W1 1 2 1.200 1.200 25.000 72.00
W2 1 2 0.900 1.050 25.000 47.25
TOTAL 119.25 KG

W1 1 2 1.200 1.200 30.000 86.40
W2 1 2 0.900 1.050 30.000 56.70
TOTAL 143.10 KG
d. Angle iron door chaukhats (40x40x5)
D1 1 5 5.400 3.000 81.00
D2 1 5 4.950 3.000 74.25
TOTAL 155.25 KG
16 P/F of Flush door shutter

(i) Ground Floor TOTAL 20.00 NOS
(ii) First Floor TOTAL 20.00 NOS
(iii) Second Floor TOTAL 20.00 NOS
(iv) Mumty Floor TOTAL 1.00 NOS
80% OF TOTAL NOS OF DOORS G. TOTAL 49 NOS
17 Oxidized Sliding bolt.

250 x 16mm TOTAL 49 NOS
18 Oxidized Tower bolt

(a) 250x10 mm TOTAL 98 NOS
(b) 200 x 10mm TOTAL 98 NOS
19 Oxidized Handle
(a) 125mm TOTAL 98 NOS
20 BRICK WORK IN 1:6

30 2 0.230 0.115 2.330 3.70
30 1 0.230 0.115 1.000 0.79
TOTAL 4.49 CUM
10% EXTRA FOR MISCELLANEOUS TOTAL 4.94 CUM
21 Plain C.C. For hold fast

Hold Fast 30 6 0.15 0.100 0.100 0.27
TOTAL 0.27 CUM
SCHEDULE OF QUANTITIES FOR PLUMBING WORKS

PROPOSED ARHCs
INTERNAL PLUMBING WORKS
SL. AMOUNT (in

DSR 2021 DESCRIPTION UNIT QTY RATE (in Rs)
NO Rs)
SANITIARY FIXTURE & ACCESSORIES
1 17.13 Providing and fixing white vitreous china water closet squatting pan
(Indian type)
17.13.2 Orissa pattern W.C. pan of size 580x440 mm each 6.00 2758.20 16549.20
2 17.9 Providing and fixing kitchen sink with C.I. brackets, C.P. brass chain with
rubber plug, 40 mm C.P. brass waste complete, including painting the
fittings and brackets, cutting and making good the walls wherever
required:
17.9.1 White glazed fire clay kitchen sink of size 600x450x 250 mm each 12.00 3302.95 39635.40
3 17.28 Providing & fixing PVC waste pipe for sink including PVC waste
fittings Complete
17.28.2 Flexible Pipe
17.28.2.1 32mm Dia each 12.00 104.35 1252.20
4 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
conforming to IS: 5382 leaving 10mm gap for thermal expansion.
12.41.2 110 mm Metre 38.40 319.75 12278.40
5 12.42 Providing and fixing on wall face unplasticised PVC moulded

fittings/accessories for unplasticised Rigid PVC rain water pipes
conforming to IS:13592 Type A including jointing with seal ring
conforming to IS:5382 leaving 10mm gap for thermal expansion.
12.42.5.2 Bend 87.5 degree

12.42.5.2 110 mm Bend Each 8.00 132.00 1056.00
12.42.6 Shoe (Plain)
12.42.6.2 110 mm Shoe Each 8.00 115.95 927.60
6 12.43 Providing and fixing unplasticised-PVC pipe clips of approved design to

unplasticised-PVC rain water pipes by means of 50x50x50 mm hard
wood plugs, screwed with MS screws of required length including
cutting brick work and fixing in cement mortar 1:4 (1 cement : 4 coarse
sand) and making good the wall etc. complete.
12.43.2 110 mm Each 24.00 309.50 7428.00
7 12.22 Making khurras 45x45 cm with average minimum thickness of 5 cm

cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone
aggregate of 20 mm nominal size) over PVC sheet 1m x 1 m x 400
micron, finished with 12 mm cement plaster 1:3 (1 cement : 3 coarse
sand) and a coat of neat cement,punning,rounding the edges and
making and finishing the outlet complete.
Each 4.00 266.60 1066.40
II INTERNAL & EXTERNAL WATER SUPPLY WORKS
1 Providing and fixing GI pipes complete with GI fittings and clamps,

including cutting and making good walls etc. (internal work).
18.10.1 15mm dia nominal bore Metre 36.00 304.15 10949.40

2 Painting GI pipes and fittings with SYNTHETIC enamel paint over a ready
mixed priming coat, both of approved quality for new work.
3 18.15 Providing and fixing brass bib cock of approved quality:

18.15.1 15 mm nominal bore Each 36.00 303.85 10938.60
4 18.16 Providing and fixing brass stop cock of approved quality :

18.16.2 20 mm nominal bore Each 12.00 327.95 3935.40
4 18.17 Providing and fixing gun metal gate valve with wheel of approved
quality.
18.17.1 25mm dia nominal bore Each 12.00 532.35 6388.20
5 18.18 Providing and fixing ball valve (brass) of approved quality, High or low
pressure, with plastic floats complete :
18.18.3 25 mm nominal bore Nos. 12.00 399.15 4789.80
6 18.48 Providing and placing on terrace (at all floor levels)polyethylene water
storage tank ISI : 12701 marked indicating the BIS License No. with cover
and suitable locking arrangement and making necessary holes for inlet,
outlet and over flow pipes but without fitting and base support for
tank.[Sintex, Electroplast, Star, Lotus or equivalent having valid ISI
license].
Capcity in Per Liters 4000.00 9.70 38800.00
TOTAL 176062.20
LESS 13.33% FOR G.S.T. ON DSR 2021 TOTAL 152593.11
Say Rs. 1.53 Lacs.

SCHEDULE OF QUANTITIES FOR ELECTRICAL WORKS
PROPOSED ARHCs
SCHEDULE ITEMS (AS PER PWD SCHE. 2018/DSR-2022)
NON SCHEDULED ITEMS (AS PER MARKET RATES )
S. No. DESCRIPTION SCH. No. QTY. UNIT RATE AMOUNT
SUBHEAD I- WIRING POINTS
1 Wiring points for light with 1 sqmm.FR PVC insulated multistrand

single core copper condutor cable in PVC conduit pipe partly
concealed in wall and partly laid in slab along with the reinforcement
before concreting, complete with 1.5 sqmm.FR PVC insulated
multistrand copper conductor cable as
earth continuity wire and piano type switch etc. complete in all
respects. 138(c) 60 Each 610.00 36600.00
2 Same as item No.(1) but for two way light Points. 139 © 60 Each 791.00 47460.00
3 Same as item No.(1) but for fan and light duty exhaust fan.
140© 24 Each 671.00 16104.00
4 Same as item No.(1) but for 5 Amp plug point 141© 12 Each 327.00 3924.00
5 Supply & wiring of submains with two number 2.5 sq.mm FRLSH PVC 1307(C)
insulated 1100 V grade single core multistrand copper conductor
cable in 20mm dia heavy duty (2mm thick) PVC conduit with 1
Number 1.5 sq.mm. FRLSH PVC insulated 1100 V grade multistrand
copper conductor cable as earth continuity wire drawn inside the
conduit complete in all respect.
105 Metre 121.00 12705.00
6 Supply & wiring of submains with two number 4 sq.mm FRLSH PVC 221(C)
insulated 1100 V grade single core multistrand copper conductor
cable in 20mm dia heavy duty (2mm thick) PVC conduit with 1
Number 2.5 sq.mm. FRLSH PVC insulated 1100 V grade multistrand
copper conductor cable as earth continuity wire drawn inside the
conduit complete in all respect.
120 Metre 149.00 17880.00
7 Supply and wiring of submain 2 number 6 sqmm . FRLSH PVC

insulated 1100 V grade multistranded single core copper conductor
cable in 20mm dia heavy duty (2mm thick ) PVC conduit partly
concealed in wall and partly laid in slab along with reinforcement
befor concreting with one number 4.0 Sqmm FRLSH PVC Multistand
copper earth contunity wire including colour wash etc. complete in
all respects.
221© 100 Rmt 204.00 20400.00
8 Supply and Fixing of LED Tube Light with batten suitable for up to
1X22 watt LED tube light fitting complete including tube on surface
complete in all respect.
1 X 22 W CAT-AAA 1413 36 Each 1190.00 42840.00
9 Supply and fixing of wall mounted light fixture complete in all

respect. N.S. 24 Each 380.00 9120.00
10 Supply fixing of electronic fan regulator(modular) 120-280 V. ISI
marked, on the existing switch board including making connetion,
required material, labour T/P etc for proper completion of work to
the satisfaction of Engineer in charge of work. 1203 (C) 24 Each 517.00 12408.00
11 Supply fixing and making connection of following MCBS complete in
all respects as per direction and satisfaction of engineer-in-charge.

(a) 25 Amp. DP MCB (10 KA) 1009 12 Each 740.00 8880.00
12 Supply and fixing of power plug with 15A/250 V flush type switch and
5 Pin 15 A/250V flush type universal socket in suitable M.S. box of
175mmx100x50mm size with phenolic laminated bakellite sheet
cover 3mm thick fixed with brass machine screws and cup washer. 1139 12 Each 340.00 4080.00
13 Supply and erection of AC 1200mm Sweep, 230/250 Volts, 50 Hz

ceilling fan with regulater standar down rod, blades including (PWD-1501
connection etc. complete as required (i) 24 Each 1800.00 43200.00
TOTAL 275601.00
Say Rs. 2.76 Lacs.

[ ABSTRACT OF COST - SHOPS ]
QTY. UNIT RATE AMOUNT

S. No. DESCRIPTION OF ITEM SCH NO.
[As per Plinth area Rates 2020
[IN LACS]
(A) SHOP BUILDING. ("C" CLASS)
1 GROUND FLOOR 1.2.2 57.89 SQM. 14200.00 8.22

57.89 SQM. TOTAL 8.22
2 ADD FOR ANTITERMITE

TREATMENT AT G.F. ONLY 1.3.9 57.89 SQM. 230.00 0.13
3 ADD FOR INTERNAL WATER SUPPLY &

SEWERAGE WORK @ 5 % ON TOTAL 2.1 5% OF RS. 8.22 0.41
4 ADD FOR INTERNAL ELECTRIFICATION

@ 12.5% ON TOTAL 2.3 12.5% OF RS. 8.22 1.03
5 ADD FOR POWER WIRING @ 4 % ON TOTAL 2.4.1 4% OF RS. 8.22 0.33
TOTAL 10.12
EXTERNAL WATER SUPPLY
BILL OF QUANTITY
Based on DSR 2021 LESS 13.33 %
S. No. DESCRIPTION OF WORK D.S.R. UNIT QTY RATE AMOUNT
1 Excavating trenches of required width for pipes, cables, etc,

includingexcavation for sockets, depth upto 1.5 m, including getting out
the excavated materials, returning the soil as required in layers not
exceeding 20 cm in depth, including consolidating each deposited
layers by ramming,watering etc., stacking serviceable material for
measurements and disposalof unserviceable material as directed,
within a lead of 50 m Pipes, cables exceeding 300 mm dia but not
exceeding 600 mm dia
DSR 2.13.1.3 RM 651.00 930.84 605974.11
2 Providing and fixing G.I. pipes complete with G.I. fittings including
trenching and refilling etc
80 mm dia nominal bore DSR 18.12.8 RM 651.00 796.58 518576.16
3 Providing and laying Double Flanged (Screwed/ Welded)

Centrifugally (Spun) Ductile Iron Pipes of Class K - 9 conforming
to IS : 8329 :
100 mm dia Ductile Iron Double Flanged DSR 18.72.1 RM 32.55 1336.10 43490.21
4 Painting G.I. pipes and fittings with two coats of anti-corrosive

bitumastic paint of approved quality DSR 18.40
80 mm diameter pipe DSR 18.40.8 RM 651.00 31.55 20537.67
5 Providing and filling sand of grading zone V or coarser grade, all round
the G.I. pipes in external work DSR 18.41
6 Providing and fixing gun metal gate valve with C.I. wheel of approved
quality (screwed end) : DSR 18.17
80 mm nominal bore DSR 18.17.6 NOS. 6.00 1930.66 11583.97
7 Providing and fixing gun metal non- return valve of approved quality
(screwed end) : DSR 18.19
80 mm nominal bore - Horizontal 18.19.6 NOS. 1.00 2716.93 2716.93
8 Providing and fixing GI pipes complete with GI fittings and clamps, i/c
cutting and making good the walls etc.
20 mm nominal bore DSR 18.10.2 Metre 273.00 323.58 88338.01
25 mm nominal bore 18.10.3 Metre 163.00 425.72 69392.86
TOTAL 1647476.54
SAY IN LACS 16.47

EXTERNAL WATER SUPPLY

DETAILS OF MEASUREMENT
S. No. DESCRIPTION OF ITEM NO. L B H QTY UNIT
1 Excavating trenches of required width for pipes Water

Supply Pipe Length
1 651.00 651.00
TOTAL 651.00 RM
2 Providing and fixing G.I. pipes complete with G.I. fittings

including trenching and refilling etc
80 mm dia nominal bore 1 651.00 651.00
TOTAL 651.00 RM
3 Providing and laying Double Flanged (Screwed/ Welded)

Centrifugally (Spun) Ductile Iron Pipes of Class K - 9
conforming to IS : 8329 :
100 mm dia Ductile Iron Double Flanged 1 32.55 32.55
TOTAL 32.55 RM
4 Painting G.I. pipes and fittings with two coats of anti-

corrosive bitumastic paint of approved quality
80 mm diameter pipe 1 651.00 651.00 RM
5 Providing and filling sand of grading zone V or coarser

grade, all round the G.I. pipes in external work
80 mm diameter pipe 1 651.00 651.00 RM

100 mm dia Ductile Iron Class K-7 pipes 1 32.55 32.55 RM
6 Providing and fixing gun metal gate valve with C.I. wheel
of approved quality (screwed end) :
80 mm nominal bore 6.00 6.00 NOS
7 Providing and fixing gun metal non- return valve

80 mm nominal bore 1.00 1.00 NOS
8 Providing and fixing GI pipes complete with GI fittings and

clamps, i/c cutting and making good the walls etc.
20 mm nominal bore 273.00 273.00 Mtr.

[MAIN BUILDING]
BILL OF QUANTITY OF PROPOSED SEPTIC TANK WITH SOAK PIT
[ABSTRACT OF COST]
S. No. DESCRIPTION OF ITEM SCH. NO. QUANTITY UNIT RATES AMOUNT
1 Excavation in Foundation in ordinary soil (Loam clay, or sand) including

lift upto 1.5 metre (5 fts.) and lead upto 30m (100 fts) & including filling,
watering and ramming of excavated earth into the trenches or into the
space between the building and the sides of foundation trenches or into
the plinth and removal and disposal of surplus earth as directed by the
Engineer-in-charge upto a distance of 30 m. (100 fts) from the
foundation trenches. (Rate is including Royality).
(i) From 0.00 mt to 1.50 mt PWD-251 64.38 CUM 110.00 7081.80
2 Providing and laying in cement concrete 1:4:8 (1 cement :4 coarse sand

:8 graded Stone aggregate 40 mm nominal size) and curing
complete,including cost of form- work, in foundation and floors.
(PWD-281) 6.44 CUM 6100.00 39284.00
3 M-150 brick work in 1:4 (one cement and four coarse sand sand of 2.25
fineness modulus) mortar in foundation & plinth including supply of all
materials, labour and T & P etc required for proper completion of the
work. PWD-305B 17.10 CUM 4620.00 79002.00
4 Cement concrete with 2 cm gauge stone grit instead of 4 cm. gauge

stone ballast , coarse sand & cement in the proportion 4:2:1 including
supply of all material, labour and T & P etc. required for proper
coméleticn of the work. PWD-279 B 3.29 CUM 6700.00 22043.00
5 R.C.C. work with cement approved coarse sand and 20 mm. guage
approved stone grit im the proportion of 1:1.5:3 in lintels of doors and
windows excluding supply of reinforcement and its fixing and binding
the same with 24 BWG binding wire and including necessary centering
and shuttering etc.and also including supply of all materials, labour and
tools and plants etc, required for proper completion of the works.
strength of the concrete shall not beless than M-200.
As in item no. 3 above but for slabs (Using 1:1.5:3 Mix concrete)
PWD - 284(b) 9.86 CUM 9050.00 89233.00
4 P/F Mild steel or iron in plain work such as reinforced concrete or

reinforced, brick work (when not included in over all rates ) wrought to
required shape as necessary including bending for proper completion of
the work and including supply of steel its wastage bend hooks and
authorised over lapping shall be measured upto floor two level.
PWD-504 7.74 QTL 5350.00 41409.00
5
Cement plaster skirting up to 20 cm height, with cement mortar 1:3 (1
cement : 3 coarse sand), finished with a floating coat of neat cement. PWD-597 69.33 SQM 225.00 15599.25
6 Providing M.S. foot rests including fixing in manoholes with 20x20x10

cm cement concrete blocks 1:3:6 (1cement : 3 coarse sand : 6 graded
stone aggregate 20mm nominal size) as per standard design:(With DSR - 19.15.1 -
20x20mm square bar) 13.33% 12.00 NO. 399.85 4798.22
TOTAL 298450.27
Say Rs. 2.98 Lacs.

SEPTIC TANK WITH SOAK PIT
S. NO. DESCRIPTION OF ITEM NO. L B H QTY UNIT
1 Earth work in excavation

(i) From 0.00 mt to 1.50 mt 1 11.600 3.700 1.500 64.38
TOTAL 64.38 CUM
2 Base concrete (1:4:8)

1 11.600 3.700 0.150 6.44
TOTAL 6.44 CUM
3 B/W in foundation
2 11.300 0.350 1.650 13.05
2 2.700 0.350 1.650 3.12
2 2.700 0.115 1.500 0.93
TOTAL 17.10 CUM
4 C.C. with 2 cm gauge stone grit 1 2.700 2.050 0.100 0.55

1 2.700 4.880 0.100 1.32
1 2.700 3.450 0.100 0.93
2 11.300 0.350 0.050 0.40
2 2.700 0.350 0.050 0.09
TOTAL 3.29 CUM
5 R.C.C. work in slab 1 11.600 3.400 0.250 9.86

TOTAL 9.86 CUM
6 M. S. work in R.C.C.
qty same as slab 1 9.860 0.785 1.000 7.74
TOTAL 7.74 QTL
7 20 mm plaster in ddao or skirting
2 10.600 1.500 31.80
6 2.700 1.500 24.30
2 11.300 0.450 10.17
2 3.400 0.450 3.06
TOTAL 69.33 SQM
8 Foot rest 1 2.000 6.000 12.00

TOTAL 12.00 NO
MEASUREMENT OF C.C. ROAD, DRAIN ALONG ROAD AND BOUNDARY WALL
1 C.C. ROAD
1 150.000 9.000 1350.00
1 150.000 6.000 900.00
2 75.000 6.000 900.00
1 52.000 6.000 312.00
1 56.000 6.000 336.00
1 39.000 6.000 234.00
1 35.000 6.000 210.00
1 31.000 6.000 186.00
TOTAL 4428.00 SQM
2 C.C. INTERLOCKING
2 400.000 800.00
1 165.620 165.62
1 57.000 57.00
2 65.000 130.00
2 50.000 100.00
TOTAL 1252.62 SQM
3 DRAIN ALONG ROAD

1 150.000 2 300.00
1 150.000 2 300.00
2 75.000 2 300.00
1 52.000 2 104.00
1 56.000 2 112.00
1 39.000 2 78.00
1 35.000 2 70.00
1 31.000 2 62.00
TOTAL 1326.00 RM.
4 BOUNDARY WALL
(a) CAMPUS BOUNDARY WALL TOTAL 578.39 RM.
ANALYSIS RATE FOR 6.0 Mt. WIDE C.C. ROAD

(for 2.0 M LENGTH)
S. No. DESCRIPTION OF ITEM NO L B H QTY UNIT RATE AMOUNT
1
Earth work in Excavation in trenches for foundations
pipes cable etc in ordinary soil (loam clay or sand)
including lift upto 1.50 meter and lead upto 50 meter
and including filling, watering and ramming of
excavated earthdisposal of sur-plus earth as directed
by the Engineer incharge up to a distance of 50
meters from the foundation trenches. (PWD-251)
2 2.000 0.450 0.250 0.45
TOTAL 0.45 CUM 110.00 49.50
2
Providing and laying in cement concrete 1:4:8 (1
cement : 4 coarse sand : 8 graded Stone aggregate 40
mm nominal size) and curing complete, including cost
of form-work, in foundation and floors.( PWD-281)
2 2.000 0.450 0.100 0.18
1 5.540 2.000 0.150 1.66
TOTAL 1.84 CUM 6100.00 11224.00
3 First Class brick work in 1:4 (one cement and four
coarse sand of 2.20 fineness modulus) mortar in
foundation & plinth including supply of all materials,
labour and T & P etc required for proper completion
of the work.
PWD - 305(B) 2 2.000 0.230 0.450 0.41

TOTAL 0.41 CUM 4620.00 1894.20
4
Providing and laying in cement concrete 1:2:4 (1
of form-work, in foundation and floors.
PWD 279A 1 5.690 2.000 0.150 1.71 CUM 7050.00 12055.50
5 Providing and laying in position bitumen hot sealing

compound for expansion joints etc. (DSR- 16.46.1)-
14.05%
Using grade 'A' sealing compound. 1 2.000 2.00 RM 6.50 13.00
COST OF 12.0 SQM. C.C. ROAD TOTAL 25236.20
HENCE COST OF 1.00 SQM. C.C. ROAD SAY RS. 2103.02

ANALYSIS RATE FOR 6.0 Mt. WIDE C.C. INTERLOCKING ROAD

(for 2.0 M LENGTH)
S.N. DESCRIPTION OF ITEM NO L B H QTY UNIT RATE AMOUNT
1 Earth work in Excavation in trenches for foundations

pipes cable etc in ordinary soil (loam clay or sand)
including lift upto 1.50 meter and lead upto 50 meter
and including filling, watering and ramming of
excavated earthdisposal of sur-plus earth as directed
by the Engineer incharge up to a distance of 50
meters from the foundation trenches. (PWD-251)
2 2.000 0.450 0.300 0.54

TOTAL 0.54 CUM 110.00 59.40
2 Providing and laying in cement concrete 1:4:8 (1
of form-work, in foundation and floors. PWD-281
2 2.000 0.450 0.100 0.18

1 5.540 2.000 0.150 1.66
TOTAL 1.84 CUM 6100.00 11224.00
3 M-150 brick work in 1:4 (one cement and four coarse
sand sand of 2.25 fineness modulus) mortar in
foundation & plinth including supply of all materials,
labour and T & P etc required for proper completion
of the work.
PWD - 305(B) 2 2.000 0.230 0.430 0.40

TOTAL 0.40 CUM 4620.00 1848.00
4 Providing and laying factory made chamfered edge 80
MM Cement Concrete paver blocks in footpath, DSR -
16.91.2
1 5.540 2.000 11.08 NOS 876.41 9710.59
COST OF 12.00 SQM. TOTAL 22841.99
HENCE COST OF 1.00 SQM SAY RS. 1903.00

ANALYSIS OF RATE FOR OPEN SURFACE DRAIN

FOR 10.00 RM (DRAIN SIZE 300X450mm)
S. No. DESCRIPTION OF ITEM SCH. NO. QUANTITY UNIT RATE AMOUNT
1 Excavation of foundation in ordinary soil (loam clay or sand)

including lift upto 1.50 meter and lead upto 30 meter and including
filling, watering and ramming of excavated earth into the trenches
or into the space between the building and sides of foundation
trenches or into the plinth and removal and disposal of sur-plus
earth as directed by the Engineer incharge up to a distance of 30
meters from the foundation trenches.
PWD-251 5.01 CUM 110.00 551.10
2 Providing and laying in cement concrete 1:4:8 (1 cement :4 coarse

sand :8 graded Stone ballast 40 mm nominal size) and curing
PWD-281 0.91 CUM 6100.00 5551.00
3 First Class brick work in 1:4 (one cement and four coarse sand of
2.20 fineness modulus) mortar in foundation & plinth including
supply of all materials, labour and T & P etc required for proper
PWD - 305(B) 2.07 CUM 4620.00 9563.40
4 15 mm cement plaster on rough side of single or half brick wall of DSR-13.5.1-

mix : 1:4 (1 cement: 4 coarse sand) 13.33% 13.60 SQM 307.25 4178.53
5 25mm thick 1:2:4 plain cement concrete floor (1 cement :2 coarse

sand :4 graded stone aggregate 12-20mm nominal size laid in one
layer neat cement. PWD-601 3.00 SQM 275.00 825.00
TOTAL 20669.03
COST PER RM 2066.90
ANALYSIS OF RATE FOR OPEN SURFACE DRAIN

FOR 10.00 RM (DRAIN SIZE 300X450mm)

(Size of Drain 300x450) 1 10.000 0.910 0.550 5.01
TOTAL 5.01 CUM
2 P.C.C. WORK (1:4:8) 1 10.000 0.910 0.100 0.91

TOTAL 0.91 CUM
3 Brick work in foundation 2 10.000 0.230 0.450 2.07

TOTAL 2.07 CUM
4 15mm plaster 1:4 cement 2 10.000 0.450 9.00

: coarse sand 2 10.000 0.230 4.60
TOTAL 13.60 SQM
5 C.C. flooring 1:2:4 (25mm thick) 1 10.000 0.300 3.00

TOTAL 3.00 SQM
ABSTRACT OF COST [ HORTICULTURE WORK ] [DSR-2020]
1 Uprooting rank vegetation and weeds by digging the area

to a depth of 60 cm, removing all weeds and other
growth with roots by forking repeatedly, breaking clods,
rough dressing, flooding with water, uprooting fresh
growths after 10 to 15 days and then fine dressing for
planting new grass, including disposal of all rubbish with
all leads and lifts
[DSR-2.12] 2000.57 SQM 52.83 105680.84
2 Trenching in ordinary soil up to a depth of 60 cm

including removal and stacking of serviceable materials
and then disposing of surplus soil, by spreading and
neatly leveling within a lead of 50 m and making up the
trenched area to proper levels by filling with earth or
earth mixed with sludge or / and manure before and
after flooding trench with water (excluding cost of
imported earth, sludge or manure).
[DSR-2.1] 200.06 CUM 67.69 13541.92
3 Supplying and stacking at site dump manure from

approved source including carriage upto 1 km (manure
measured in stacks will be reduced by 8% for payment) :
Screened through sieve of I.S. designation 4.75 mm.
(DSR-2.4.3) 200.060 CUM 277.26 55468.10
4 Spreading of sludge, dump manure or/and good earth in

required thickness (cost of sludge dump manure or/and
good earth to be paid separately). (DSR-2.8) 200.060 CUM 45.37 9077.07
5 Carrigae of manure upto 5 K.M. PWD-231A 400.120 CUM 183.50 73422.02
6 Mixing earth and sludge or manure in the required

proportion specified or directed by the Officer-in-charge.
(DSR-2.9) 400.120 CUM 31.68 12674.96
7 Preparation of beds for hedging and shrubbery by

excavating 60 cm deep and trenching the excavated base
to a further depth of 30 cm, refilling the excavated earth
after breaking clods and mixing with sludge or manure in
the ratio of 8:1 (8 parts of stacked volume of earth after
reduction by 20% : one part of stacked volume of sludge
or manure after reduction by 8%), flooding with water,
filling with earth if necessary, watering and finally fine
dressing, leveling etc. including stacking and disposal of
materials declared unserviceable and surplus earth by
spreading and leveling as directed, within a lead of 50 m,
lift up to 1.5 m complete (cost of sludge, manure or extra
earth to be paid for separately)
[DSR-2.13] 200.06 CUM 193.14 38640.41
8 Complete maintenance of the entire garden features
having as per yard stick in the garden area i.e. lawn trees,
shrubs, hedge, flower beds, foliages, creepers etc.
including hoeing,weeding pruning replacement of plants,
gap filling, watering, mowing of lawn, grass cutting by
lawn mover and brush cutter , removal of garden waste,
applying insecticide, pesticide & fertilizers(whenever
required) top dressing of lawn with good earth and
menure and maintenance of other garden related works
as directed by office-in-charge (Cost of Good Earth,
Manure, Fertilizer, Insecticide , Pesticide , lawn mover
and brush cutter with fuel will be provided by the
Department & other T & P material/articles shall be
provided by the contractor.) Play grounds / Public parks
(as per yard stick 1Mali =2.00Acre) [for 36 Month @ 1.4
Per Month = 36 x 1.40 = Rs. 50.40
(DSR-2.39.5) 2000.570 Sqm 2.04 4074.65
TOTAL 312579.96
9 Plantation of Permanenet trees:

(i) Kadam Trees. M.R. 28.000 Nos. 600.00 16800.00
(iii) Mango Trees. M.R. 28.000 Nos. 500.00 14000.00
(iv) Ashok Trees. M.R. 28.000 Nos. 350.00 9800.00
10 Plantation of Shrubs in flower bed:

(i) Rose M.R. 30.000 Nos. 500.00 15000.00
(ii) Gudhal M.R. 30.000 Nos. 450.00 13500.00
(iii) kanel M.R. 30.000 Nos. 400.00 12000.00
(v) Marigold M.R. 30.000 Nos. 600.00 18000.00
TOTAL 411679.96
SAY RS. 4.12 LACS

[LANDSCAPING & HORTICULTURE]
S.NO. DESCRIPTION OF ITEM NO. L B H QTY UNIT
1 Uprooting rank vegetation and weeds

1 612.80 AREA 612.80
1 170.00 AREA 170.00
1 1058.81 AREA 1058.81
1 75.07 AREA 75.07
1 83.89 AREA 83.89
Total 2000.57 SQM
2 Trenching in ordinary soil upto a depth of 0.30 mt.
1 612.80 AREA 0.100 61.28
1 170.00 AREA 0.100 17.00
1 1058.81 AREA 0.100 105.88
1 75.07 AREA 0.100 7.51
1 83.89 AREA 0.100 8.39
Total 200.06 CUM
3 Supply of manure
1 612.80 AREA 0.100 61.28
1 170.00 AREA 0.100 17.00
1 1058.81 AREA 0.100 105.88
1 75.07 AREA 0.100 7.51
1 83.89 AREA 0.100 8.39
TOTAL 200.06 CUM
4 Supply of Sludge
Same as item No. 3 TOTAL 200.06 CUM
5 Carriage of Sludge & Manure TOTAL 400.12 CUM
6 Mixing of sludge & manure

Same as Item No. 6 TOTAL 400.12 CUM
7 Preparation of bed
1 612.80 AREA 0.100 61.28
1 170.00 AREA 0.100 17.00
1 1058.81 AREA 0.100 105.88
1 75.07 AREA 0.100 7.51
1 83.89 AREA 0.100 8.39
Total 200.06 CUM
8 Complete maintenance of the entire garden
1 612.80 AREA 612.80
1 170.00 AREA 170.00
1 1058.81 AREA 1058.81
1 75.07 AREA 75.07
1 83.89 AREA 83.89
Total 2000.57 SQM
BILL OF QUANTITY OF PROPOSED PUMP ROOM
BASED ON S.O.R. AZAMGARH w.e.f. 26-06-2020 & D.S.R.-2021
S. No. DESCRIPTION OF ITEM SCH. NO. QTY UNIT RATE AMOUNT
1 Excavation in foundation in ordinary soil (loam clay or sand)

including lift upto 1.50 meter and lead upto 30 meter and including
filling, watering and ramming of excavated earth into the trenches
or into the space between the building and sides of foundation
trenches or into the plinth and removal and disposal of sur-plus
earth as directed by the Engineer incharge up to a distance of 30
meters from the foundation trenches.
(PWD-251) 22.77 CUM 110.00 2504.70
2 Providing and laying cement concrete in 1:4:8 (1 Cement : 4 coarse

sand : 8 graded brick ballast 40 mm nominal size) including supply
of all materials, labours and T&P etc. required for proper
(PWD 281) 5.03 CUM 6100.00 30683.00
3 Providing and injecting chemical emulsion for pre constructional

antitermite treatment and creating a chemical barrier under and
alround the column pits wall trenches basement excavation top
surface if plinth filling junction of wall and floor, along the the
external perimeter of binding expansion joints, surrounding of pipes
and conduits etc, complete.
(plinth area of the building at ground floor only shall be measured

as per I.S.6313 (PartII 1981) Alderine emulsifiable concentrate or
any other approved material such as Heptrachlor or Chlordane will
be used. The rate of application of chemical emulsion shall be as
follows : (1) Treatment for masonary & foundation 5 liters per sqm.
(2) Back fill in immediate contact with foundation 7.5 liters/sqm (3)
Treatment of top surface of plinth filling 5 liters/sqm
(4) Treatment junction of wall and the floor 7.5 liters /sqm (5)
Treatment of soil along external perimeter of building 7.5 liters/sqm
(6) Treatment of soil under apron along external perimter 5
liters/sqm. (As per manufacturer's standard dilution) PWD-CH-8
ITEM - 1 22.26 SQM 132.00 2938.32
approved stone grit im the proportion of 1:1.5:3 in lintels of doors
and windows excluding supply of reinforcement and its fixing and
binding the same with 24 BWG binding wire and including necessary
centering and shuttering etc.and also including supply of all
materials, labour and tools and plants etc, required for proper
completion of the works. strength of the concrete shall not beless
than M-20. PWD-
283+2.06*28
0 1.54 CUM 8776.80 13516.27
5 As in item no. 5 above but for slabs (Using 1:1.5:3 Mix concrete) M-
20 PWD- 284 (b) 3.43 CUM 9050.00 31041.50
6 Class M-150 brick work in 1:6 cement coarse sand (of 2.25 fineness
modulus) mortar in foundation & plinth including supply of all
materials, labour, tools and plants etc. required for proper PWD-
completion of the work. 303+307-306 10.91 CUM 4135.00 45112.85
.
7 Brick work in super-structure (1:6 cement coarse sand above plinth
level up to floor two level (up to two storeys) including necessary
cutting and moulding of brick work as required and also including
honeycombed brick work in thickness of wall more than 12cms. PWD-
303+307-
306+309+310 13.81 CUM 4595.00 63456.95
8 Same as in item no. 8 but in 1:4 cement and coarse sand mortar in PWD-
superstructure for wall thickness 12 cms & below brick work. 305(B+309+3
10+310(a) 0.71 CUM 5200.00 3692.00
9 Providing and laying damp-proof course 40 mm thick with cement

concrete 1:1.5:3 (1 cement : 1.5 coarse sand : 3 graded stone
aggregate 12.5 mm nominal size). With water proofing materials as
directed by Eng.-in-charge. DSR - 4.10 -
13.33% 4.46 SQM 321.42 1433.51
10 Providing & applying a coat of residual petroleum bitumen of grade

of VG-10 of approved quality using 1.7kg per square metre on damp
proof course after cleaning the surface with brushes and finally with
apiece of cloth lightly soaked in kerosene oil. DSR - 4.13 -
13.33% 4.46 SQM 98.67 440.09
11 Brick coba: Providing and laying integral cement based water

proofing treatment including preparation of surface as required for
treatment of roofs, balconies, terraces etc consisting of following
operations: (a) Applying a slurry coat of neat cement using 2.75
kg/sqm of cement admixed with water proofing compound
conforming to IS. 2645 and approved by Engineer-in-charge over the
RCC slab including adjoining walls upto 300 mm height including
cleaning the surface before treatment.
(b) Laying brick bats with mortar using broken bricks/brick bats 25
mm to 115 mm size with 50% of cement mortar 1:5 (1 cement : 5
coarse sand) admixed with water proofing compound conforming to
IS : 2645 and approved by Engineer-in-charge over 20 mm thick
layer of cement mortar of mix 1:5 (1 cement :5 coarse sand )
admixed with water proofing compound conforming to IS : 2645
and approved by Engineer-in-charge to required slope and treating
similarly the adjoining walls uptp 300 mm height including rounding
of junctions of walls and slabs.
(c) After two days of proper curing applying a second coat of

cement slurry using 2.75 kg/ sqm of cement admixed with water
proofing compound conforming to IS : 2645 and approved by
Engineerin- charge. (d) Finishing the surface with 20 mm thick
jointless cement mortar of mix 1:4 (1 cement :4 coarse sand)
admixed with water proofing compound conforming to IS : 2645
and approved by Engineerin- charge including laying glass fibre cloth
of approved quality in top layer of plaster and finally finishing the
surface with trowel with neat cement slurry and making pattern of
300x300 mm square 3 mm deep.
e) The whole terrace so finished shall be flooded with water for a
minimum period of two weeks for curing and for final test.“All
above operations to be done in order and as directed and specified
by the Engineer-in-Charge : With average thickness of 120 mm and
minimum thickness at khurra as 65 mm. PWD-CH-11
Item 9 21.93 SQM 875.00 19188.75
down bolts, hold fast tierods,gratings etc. ( when not included in an
over all rates) wrought to required from including supply of steel
and its wastage including cost of bolts, nuts if required for and
welding, grinding and making holes as required completion of work
fabrication of holes doors, chaukhats nosing.
(a) Providing & fixing of hold fast for chaukhats of doors and windows.
(PWD 502) 12.00 KG 60.50 726.00
(b) M.S.Grill & Stair Railing

(PWD-502)(ii) 90.00 KG 60.50 5445.00
(c) Z-Section steel windows (PWD-

502)(iii) 108.00 KG 60.50 6534.00
(d) Angle iron door chaukhats 40*40*5 (PWD 502) 31.20 KG 60.50 1887.60
13 Supply & fixing of flush doors commercial quality conforming to I.S.

2202 Part 1 (1983) including fixing and adjustment of hinges bolts
locks handles springs fitting with necessary screws to be supplied
departmentally. (a) 35mm thick
PWD-470 B 4.20 SQM 1560.00 6552.00
14 Providing and fixing ISI marked oxidised M.S. sliding door bolts with
nuts and screws etc. complete : 250x16 mm DSR-9.62.2-
13.33% 2.00 NOS 143.79 287.57
15 Providing and fixing ISI marked oxidised M.S. tower bolt black finish,
(Barrel type) with necessary screws etc. complete : (a) 250 mm x DSR-9.63.1-
10mm 13.33% 2.00 NOS 64.70 129.40
16 Providing and fixing ISI marked oxidised M.S. handles conforming to

IS:4992 with necessary screws etc. complete : 125 mm DSR-9.66.1-
13.33% 4.00 NOS 30.51 122.03
17 Mild Steel or iron in plain work such as reinforced concrete or

reinforcement brick work (when not included in an over all rates)
wrought to required shape as necessary including benefit for proper
completion of the work and including supply of all steel and wastage
and overlapping and hooks.
PWD- 504 4.50 QTL. 5350.00 24075.00
18 Fixing of Door, windows / ventilators chaukhats in position.

M.R.
(a) Door chaukhats 2.00 NO 400.000 800.00
(b) Window chaukhats 2.00 NO 350.000 700.00
19 12 mm cement plaster in single coat on rough side of single or half

brick wall for interior plastering up to floor two level including
internal rounded angles not exceeding 80 mm in girth and finshed
even and smooth. (1) 1 cement : 6 Fine sand F.M. 1.25
PWD-586 64.02 SQM 133.00 8514.66
20 12mm cement plaster in single coat on fair side of single or half
brick wall for exterior plastering up to floor two level including
internal rounded angles chamfers, and/or rounded angles not
exceeding 80mm in girth and finished even and smooth no extra for
mixing any additive. (1)1 cement : 6 coarse sand F.M. 1.25
PWD-586 95.53 SQM 133.00 12705.56
21 Plastering on ceiling and soffits of stairs upto floor two level in PWD-
1cement : 3 fine sand 583+587 21.45 SQM 143.00 3067.35
22 Cement concrete flooring 1:2:4 (1 cement : 2 coarse sand :4 graded

stone aggregate 12-20mm nominal size laid in one layer neat
cement (40 mm thick floor). PWD-605 18.61 SQM 415.00 7723.15
23 Cement concrete flooring 1:2:4 (1 cement :2 coarse sand :4 graded

stone aggregate 12-20mm nominal size laid in one layer neat
cement (25 mm thick floor). PWD-601 9.74 SQM 275.00 2678.50
24 Cement plaster skirting up to 20 cm height, with cement mortar 1:3

(1 cement : 3 coarse sand), finished with a floating coat of neat
cement. PWD-597 5.22 SQM 225.00 1174.50
25 Providing and fixing glass strips in joints of terrazo/ cement concrete

floors. (a) 40 mm wide and 35 mm thick DSR - 11.13.1
-13.33% 65.14 RM 68.90 4487.97
26 Painting or varnishing work in small areas or new wood work with

one coat upto one square metre of ready mixed priming paint and
one coat of approed superior quality ready mixed paint or varnish
including supply of all materials, labour, Tools & plants etc. required
for proper completion of the work. Paint to be used should fonfirm
the ISI no. 103-1950 (M.S. works) PWD-
641+642 5.87 SQM 97.50 572.33
27 Same as above but wooden painting PWD-

641+642 7.56 SQM 97.50 737.10
28 Distempering (Two coat) with oil bound distemper of approved

brand and manufacture & of required shade on undecorated wall
surface to give an even shade over & including a priming coat with
cement primer of approved brand & manufacture such as
Berger,J&N, Shalimar, Asian paints after thoroughly brushing the
surface free from mortar droppings & other foreign matters & also
including preparing the surface even with plaster of paris or
approved synthetic material & sand papered smooth including cost
ofall materials. (PWD
649+650) 85.47 SQM 84.00 7179.48
Providing and applying white cement based putty of average

thickness 1 mm, of approved brand and manufacturer, over the
plastered wall surface to prepare the surface even and smooth DSR - 13.80 -
complete. 13.33% 85.47 SQM 107.34 9174.42
supply of all materials, labour, tools and plant etc. required for
proper completion of the work. PWD-
660+661 95.53 SQM 70.00 6687.14
30 Providing & fixing glass panes with putty and glazing clips in steel
doors, windows, clerestory windows, all complete with : P.W.D.
CH-26- 812 3.60 SQM 632.00 2275.20
31 COST OF CHLORINATOR L.S. 50000.00
TOTAL 378243.90
31 Cost of Internal Electrification works (As per details attached) 29568.00
G. TOTAL 407811.90
Say Rs. 4.08 Lacs.

DETAILS MEASUREMENT OF PROPOSED PUMP ROOM

UNDER SECTION
SECTION(1-1)
PUMP ROOM/OUTER WALLS 2 3.830 0.650 1.500 7.470
1 4.030 0.650 1.500 3.930
CHLORINATOR/OUTER WALLS 2 1.655 0.650 1.500 3.230
1 1.830 0.650 1.500 1.780
SECTION(2-2)
PUMP ROOM/CHLORINATOR 1 4.030 0.750 1.500 4.530
SECTION (FOR VER.)
ENT.VER. 1 1.120 0.500 0.600 0.340
1 1.780 0.500 0.600 0.530
ENT STEPS 1 1.950 0.980 0.500 0.960
TOTAL 22.770 CUM
AVAILABLE EARTH 30% OF ITEM NO. 1 -6.830

UNDER FLOOR [ 0.45-0.15-0.075]
PUMP ROOM 1 3.600 3.800 0.225 3.080
CHLOR. ROOM 1 1.800 1.600 0.225 0.650
VER. 1 1.800 1.140 0.225 0.460
TOTAL -2.640 CUM
UNDER SECTION
SECTION(1-1)
1 4.030 0.650 0.150 0.390
1 1.830 0.650 0.150 0.180
SECTION(2-2)
SECTION (FOR VER.)
ENT.VER. 1 1.120 0.500 0.150 0.080
1 1.780 0.500 0.150 0.130
ENT STEPS 1 1.950 0.980 0.150 0.290
UNDER FLOOR
PUMP ROOM 1 3.600 3.800 0.075 1.030
CHLOR. ROOM 1 1.800 1.600 0.075 0.220
VER. 1 1.800 1.140 0.075 0.150
UNDER APRON 2 6.690 0.600 0.075 0.600
2 4.860 0.600 0.075 0.440
TOTAL 5.030 CUM
3 Anti-termite treatment
PL.AREA TOTAL 22.260 SQM
4 R.C.C. work in lintel

Plinth Band
1 4.030 0.230 0.150 0.140
1 1.830 0.230 0.150 0.060
ENT.VER. 1 1.120 0.230 0.150 0.040
1 1.780 0.230 0.150 0.060
Lintel Band
PUMP ROOM 2 4.260 0.230 0.150 0.290
2 3.600 0.230 0.150 0.250
1 2.060 0.230 0.150 0.070
2 1.800 0.230 0.150 0.120
TOTAL 1.540 CUM
5 R.C.C. work in slab
PUMP ROOM 1 4.135 4.410 0.125 2.280
CHLOR. ROOM/VER. 1 2.105 3.580 0.125 0.940
CHAZZA
W 2 1.730 0.600 0.100 0.210
TOTAL 3.430 CUM
6 B/W In foundation.
UNDER SECTION
SECTION(1-1) [1.5+0.45-0.15*2-0.075-0.15*2]
2 3.830 0.345 0.150 0.400
2 3.830 0.460 0.075 0.260
2 3.830 0.575 0.150 0.660
1 4.030 0.230 1.275 1.180

1 4.030 0.345 0.150 0.210
1 4.030 0.460 0.075 0.140
1 4.030 0.575 0.150 0.350

2 1.655 0.345 0.150 0.170
2 1.655 0.460 0.075 0.110
2 1.655 0.575 0.150 0.290
1 1.830 0.230 1.275 0.540

1 1.830 0.345 0.150 0.090
1 1.830 0.460 0.075 0.060
1 1.830 0.575 0.150 0.160
SECTION(2-2)
1 4.030 0.345 0.150 0.210
1 4.030 0.460 0.075 0.140
1 4.030 0.575 0.150 0.350
SECTION (FOR VER.) [0.6+0.45-0.15-0.075-0.15*2]

ENT.VER. 1 1.120 0.230 0.525 0.140
1 1.120 0.345 0.075 0.030
1 1.780 0.230 0.525 0.210

1 1.780 0.345 0.075 0.050
ENT STEPS 1 1.800 0.830 0.350 0.520

1 1.800 0.600 0.150 0.160
1 1.800 0.300 0.150 0.080
TOTAL 10.910 CUM
7 B/W in super-structure (3.45-0.125-0.15)

PUMP ROOM 2 4.260 0.230 3.175 6.220
2 3.600 0.230 3.175 5.260
1 2.060 0.230 3.175 1.500
2 1.800 0.230 3.175 2.630
TOTAL 15.610 CUM
DEDUCT
D 2 1.000 0.230 2.100 0.970
W 2 1.500 0.230 1.200 0.830
TOTAL 1.800 CUM
NET TOTAL 13.810 CUM
8 B/W in super-structure (115 thick)
PARAPET 1 20.700 0.115 0.300 0.710
TOTAL 0.710 CUM
9 D.P.C
PUMP ROOM 2 4.260 0.230 1.960
2 3.600 0.230 1.660
1 2.060 0.230 0.470
2 1.800 0.230 0.830
D -2 1.000 0.230 -0.460
TOTAL 4.460 SQM
10 Bitumen Painting
Qty same as item no. 10 4.460
TOTAL 4.460 SQM
11 Brick koba treatment on roof

PUMP ROOM 1 3.830 0.830 3.180
1 5.860 3.200 18.750
TOTAL 21.930 SQM
12 M.S.Work in D/W
(a) Hold fast
DOOR 2 6.000 0.600 7.200
WINDOWS 2 4.000 0.600 4.800
TOTAL 12.000 KG
(b) M.S.Grill & Stair Railing
W 2 1.500 1.200 25.000 90.000
TOTAL 90.000 KG
(c) Z-Section steel window
W 2 1.500 1.200 30.000 108.000
TOTAL 108.000 KG
(d) Angle iron door chaukhat 40*40*5 2 5.200 3.000 31.200

TOTAL 31.200 KG
13 Flush door 35 MM THICK 2 1.000 2.100 4.200

TOTAL 4.200 SQM
14 Sliding bolt TOTAL 2.000 NOS
15 Tower bolt TOTAL 2.000 NOS
16 Handle (125mm)
(a) 125mm TOTAL 4.000 NOS
17 TMT Bar Steel Fe -500 work in R.C.C.

qty same as item no (5)*1.5*0.785 1.810
TOTAL 4.500 QTL
18 Fixing D/W/V Chaukhats.
Door chaukhats 2 2.000 NO.
Window chaukhats 2 2.000 NO.
19 12 mm cement plaster (Inner side) (3.45-0.125)

PUMP ROOM 1 14.800 3.325 49.210
CHLOR. ROOM 1 6.800 3.325 22.610
TOTAL 71.820 SQM
DEDUCT
D 2 1.000 2.100 4.200
W 2 1.500 1.200 3.600
TOTAL 7.800 SQM
NET TOTAL 64.020 SQM
20 12 mm cement plaster (Outer side) [ 3.45+0.45 ]

PUMP ROOM 2 4.260 3.900 33.228
2 6.090 3.900 47.502
TERR. PARAPET 1 20.700 0.715 14.801
TOTAL 95.531 SQM
21 Ceiling plaster
PUMP ROOM 1 3.600 3.800 13.680
CHLOR. ROOM 1 1.800 1.600 2.880
VER. 1 1.800 1.140 2.050
CHHAZZA
W 2 1.800 0.450 1.620
D 2 1.360 0.450 1.220
TOTAL 21.450 SQM
22 40 mm thick cement conc. Flooring

PUMP ROOM 1 3.600 3.800 13.680
CHLOR. ROOM 1 1.800 1.600 2.880
VER. 1 1.800 1.140 2.050
TOTAL 18.610 SQM
23 25 mm thick cement conc. Flooring
APRON 2 4.060 0.600 4.870
2 4.060 0.600 4.870
TOTAL 9.740 SQM
24 C.C. skirting
PUMP ROOM 1 14.800 0.150 2.220
CHLOR. ROOM 1 6.800 0.150 1.020
VER. 1 2.940 0.150 0.440
STEPS 1 1.460 0.600 0.880
3 1.460 0.150 0.660
TOTAL 5.220 SQM
25 Glass strips
SAME AS ITEM NO. (24)*3.5 65.135 RM
26 Steel painting
W 2 1.500 1.200 1.000 3.600
D 2 0.900 2.100 0.600 2.270
TOTAL 5.870 SQM
27 Painting on wood
D 2 0.900 2.100 2.000 7.560
TOTAL 7.560 SQM
28 Oil bound distemper (Inside & ceiling) with birla putty base
Same as inside plaster(Wall area) 64.020
Same as inside plaster(Ceiling area) 21.450
TOTAL 85.470 SQM
29 WATER PROOF CEMENT PAINT
Qty same as item no. 21 TOTAL 95.531 SQM
30 Glass panes
W 2 1.500 1.200 3.600
TOTAL 3.600 SQM
SCHEDULE OF QUANTITIES FOR ELECTRICAL WORKS
PROJECT
PUMP ROOM
BILL OF QUANTITY
PART (A): SCHEDULE ITEMS (AS PER UPPWD -2018)
Sl.No. SCH. No. DESCRIPTION UNIT QTY. RATE AMOUNT
1 138(C) Wiring point for light with 1.5 sq.mm FRLSH PVC insulated
multistrand single core Copper Conductor cable in PVC
conduit pipe partly concealed in wall & partly laid in
slab along with the reinforcement before
concreting,complete with 1.5 sq.mm. FRLSH PVC insulated
multistrand copper conductor cable earth continuity wire,
piano type switches & ceiling rose / angle / batten holder
on 3 mm thick phenolic paminated backelite sheet etc
complete in all respects as directed, including matching
color wash.
Each 2 610.00 1220.00
2 141(C) Wiring point for plug with 1.5 sq.mm FRLSH PVC insulated
multistrand single core Copper Conductor cable in PVC
conduit pipe partly concealed in wall & partly laid in
slab along with the reinforcement before
concreting,complete with 1.5 sq.mm. FRLSH PVC insulated
multistrand copper conductor cable as earthwire drawn
inside the conduit continuity wire and piano type switches
& socket etc., complete in all respects as directed,
including matching color wash.
Each 1 327.00 327.00
3 150(A) Supply fixing and concealing of 32mm dia.2mm thick

PVC conduit pipe with ISI mark embossed and with PVC
acessories confirming to IS No. 3419 for drawing wires
duly sealed at joints with original resin/ adhesive to make
the complete piping rigid,plastering with cement sand
mortar finished to level with matching colour including
cost of material labour and T & P etc required for proper
completion of the work as per directions and to the
satisfaction of engineer in charge. ( For Incoming Cable ) Metre 15 87.00 1305.00
4 Supply & wiring of submains with two number 2.5 sq.mm

FRLSH PVC insulated 1100 V grade single core multistrand
copper conductor cable in 20mm dia heavy duty (2mm
thick) PVC conduit with 1 Number 1.5 sq.mm. FRLSH PVC
insulated 1100 V grade multistrand copper conductor
cable as earth continuity wire drawn inside the conduit
complete in all respect.
1307(C) Metre 15 121.00 1815.00
5 412 Supply & fixing of single wall bracket on matching

M.D.F.E.G. board base etc. complete in all required.
Cat. A Each 1 1650.00 1650.00
6 Supply and Fixing of LED Tube Light with batten suitable

for up to 1X22 watt LED tube light fitting complete
including tube on surface complete in all respect.
1413 1 X 22 W CAT-AAA Each 1 1190.00 1190.00
7 1002(A) Supply and fixing of 6 Amp to 32 Amp MCB(10KA)C Curve
Each 2 260.00 520.00
8 1019 Supply and fixing of 6 Amp to 32 Amp 4 pole MCB(10KA)C

Curve Each 1 1600.00 1600.00
9 1020 (A) Supply and fixing of 63 Amp 4 pole MCB(10KA)C Curve

Each 1 2290.00 2290.00
10 1026(A) Supply and fixing of surface/ flush mounting 4 way TPN

distribution board with additional metal door without
MCB complete in all respect, as directed at site by
Engineer Incharge.
a) CAT A Each 1 3610.00 3610.00
11 1034(B) Supply and fixing of single pole MCB blanking plate Each 8 25.00 200.00
12 1129 Supply & fixing of Crimping, solder, less, copper ton

electroplated lugs of Dowel/ismail make suitable for 1.5
sqmm to 6sqmm cables, including tapping with insulating
tape, etc. complete in all respects. Each 12 15.00 180.00
13 701 Supply and burying of 40mm dia x 4.5 metres long G.I.
pipe, vertically for earthing having 12mm dia. holes spaced
75mm apart drilled up to 2 metre from the bottom
complete with earthing lead of No.6 to 8SWG G.I.wire in
G.I. pipe upto appron (and from apron to switch board the
cost of G.I. pipe and G.I. wire will be extra) upto switch
board, 30cm. square C.I.box with hinged cover, masonary
housing, alternate layers/of charcoal/ coke and salt at least
150mm thick alround etc. complete in all respects. Each 1 4076.00 4076.00
14 721 Supplying and fixing of one number 8 SWG G.I. wire in

15mm dia G.I. pipe for earthing, laid in ground or in wall
duly concealed including the cost of cement, sand, labour,
T & P other material required for proper completion of the
work as directed at site. Metre 35 200.00 7000.00
15 601 Supply and Fixing of service bracket of 50mm. Dia 4 meter

long fabricated from class ''B'' G.I. pipe complete with two
bend, socket, wall clamps. 7/3.15 mm G.I. stay wire, stay
insulators etc..complete in all respects. Each 1 2585.00 2585.00
TOTAL (SCHEDULED ITEMS-UPPWD-2018) 29568.00

SAY 0.30 LAC
Construction of Tube well size 14”x8” dia by DC ring Machine depth 160 Mtr.
(6’’ Delivery)
Sl. No Particular Quantity Rate Value

1 Transportations of Rig machine and its T&P 1 Job 24000 24000
2 Erection and dismantling of Rig machine after completion of 1 Job 18500 18500
work
3 Water arrangement for drilling of tube well 1 Job 20000 20000
4(a) Drilling 200mm 0-160mtr. 160Mtr. 1900 304000
(b) Riming 0-90Mtr 200mm dia to 675mm dia 90 Mtr. 400 36000
(c) Rimming 90-160 Mtr. 550mm dia 70 Mtr 300 21000
5(a) 350mm dia Erw MS housing pipe 7mm thickness jindal make 42 Mtr. 6800 285600
(b) 200mm dia MS plain 6mm thickness 78 Mtr. 3750 292500
(c) 200mm dia MS Slotted pipe 6mm thickness 30 Mtr. 4200 126000
(d) Providing and fixing of required tubwelll accessories such MS 1 Job 46000 46000
reducer , Well plug well cap, ring, MS Clamp etc. complete
6 Supply and filling of Pea gravel 1.5mm to 4.5mm size 60 M3 6200 372000
surrounding of tub well assembly
7 Washing of bore hole 1 Job 20000 20000
8 (a) Transportation of air compressor 1 job 15000 15000
(b) Development of tube well by Heavy Air compressor 60hours 6000 360000
(c) Erection and dismantling of Air compressor 1 job 5000 5000
9 (a) Development of tube well by OP unit 80 hours 2500 200000
(b) Transportation of OP unit 1 job 7500 7500
(c) Erection and dismantling of OP Unit 1 job 5000 5000

10 Water tasting report by approved laboratory 1job 7500 7500
11 Tubewell logging by electronic logger machine 1job 29500 29500
12 Bentonite power for hole 100 bag 390 39000
13 MS Colum pipe 8’’ dia complete 5.2 thickness 24mtr 3500 84000
14 C.I. Band 200 mm dia isi mark heavy duty 1 nos 5000 5000
15 Swiss valve 200 mm dia ‘’ ‘’ 2nos 25500 51000
16 Non Return valve isi mark 1 Nos 29500 29500
17 C.I Tee isi mark 200 mm 1 nos 16600 16600
18 M.S. Clamp 200 mm dia heavy duty 2 set 3150 6300
19 M.S. Df pipe 1.5 meter 200 mm dia 2 nos 6200 12400
20 Submersible pump 20 hp. Singla/KSB/Crompton 1 set 95653 95653
21 Submersible motor control board 20 hp L&T make 1 set 65000 65000
22 Submersible cable 3core finolex isi mark 16 mm 70 mtr 813 56910
23 Submersible pump fitting nut bolt 1 job 42000 42000
24 Installation of pump set 1 job 18500 18500
Total 2716963
Say Rs. In Lacs 27.17

ABSTRACT OF COST [GATE 6.0 MT. WIDE]
1 Earth work in excavation in trenches for foundation pipes, cable

etc in ordinary sol (Loam clay or sand) inlcuding lift upto 1.5 Mt.
lead upto 30mt. and dressing of sides and rammings of bottom
and disposal of surplus excavated earth as directed by the
engineer.
PWD-251 10.13 CUM 110.00 1114.30
2 Providing and laying in cement concrete 1:4:8 (1 cement :4

coarse sand :8 graded stone aggregate 40 mm nominal size) and
curing complete,including cost of form- work, in foundation and
floors. PWD-281 0.87 CUM 6100.00 5307.00
3 R.C.C. work with cement approved coarse sand and 2 cm. guage
approved stone grit in the proportion of 1:1.5:3 in lintels of doors
and windows excluding supply of reinforcement and its fixing and
binding the same with 24 BWG binding wire and including
necessary centering and shuttering etc.and also including supply
of all materials, labour and tools and plants etc, required for
proper completion of the works. including cost of binding wire.
The rate excludes making of drip course which shall be paid
extra. M-20 [ R.C.C. Footing ] PWD-
287+279(B)-
279A+2.06*280 2.46 CUM 7451.80 18331.43
4 As in item 3 above but in R.C.C. columns in 1:1.5:3 having

strength not less than M-20. PWD-289 1.12 CUM 8850.00 9912.00
5 As in item 3 but for the lighter beams i.e. having spans upto 6 m.
(Using 1:1.5:3 Mix concrete) M-20 PWD-285b 0.60 CUM 9250.00 5550.00
6 P/F TMT Bar -Fe 500 in plain work such as reinforced concrete or
reinforced, brick work (when not included in over all rates )
wrought to required shape as necessary including bending for
proper completion of the work and including supply of steel its
wastage bend hooks and authorised over lapping shall be
measured upto floor two level.
PWD- 504 5.07 QTL 5350.00 27124.50
7 12mm cement plaster in single coat on fair side of single or half

brick wall for exterior plastering up to floor two level including
internal rounded angles chamfers, and/or rounded angles not
exceeding 80mm in girth and finished even and smooth no extra
for mixing any additive. (1)1 cement : 6 fine sand. F.M.-1.25
PWD 586 8.82 SQM 133.00 1173.06
8 M.S. or Iron work in heavy sizes such as trusses, built up gates,

record rack, roof work , gates etc wrought to required from
including supply of steel bolts, nuts wastage etc and fixing
required for proper completion of the work.
(PWD 502) 414.00 KG 60.50 25047.00
9 Painting two coat over priming coat (but including cost of priming
coat) on steel and other metal surfaces up to 10 cm. width or
girth or small articles not exceeding 0.10sqm in area white
superior synthetic enamel such as LUXOL3,Hi-gloss apcolite
superlac, DULUX specified brushing to give an even shade and
including cleaning the surface of all dirt,dust and other foreign
matter sand papering and stoping including cost of all materials,
labour tools and plants etc. required for proper completion of
the work.
( PWD -
641+642) 10.35 SQM 97.50 1009.13
10 Finishing wall with water proof cement paint of approved make

and quality on new wood with two coat to give an even shade
including supply of all materials, labour, tools and plant etc.
required for proper completion of the work. (Two Coat) (PWD-
660+661) 8.82 SQM 70.00 617.40
TOTAL 95185.82
Say Rs. 0.95 Lacs.

DETAILS OF MEASUREMENT [GATE 6.0 MT. WIDE]

FT1 3 1.500 1.500 1.500 10.13
TOTAL 10.13 CUM
FT1 3 1.500 1.500 0.100 0.68
TB1 1 5.750 0.450 0.075 0.19
TOTAL 0.87 CUM
3 R.C.C. work in Footing
FT1 3 1.350 1.350 0.450 2.46
TOTAL 2.46 CUM
4 R.C.C. work in Column [ 1.5+2.1-0.1-0.45]

C1 3 0.350 0.350 3.050 1.12
TOTAL 1.12 CUM
5 R.C.C. work in Beam

TB1 1 5.750 0.300 0.350 0.60
TOTAL 0.60 CUM
6 TMT Bar Steel Fe -500 work in R.C.C.

Qty Same as R.C.C. work in Footing 1 2.460 0.785 1.000 1.93
Qty Same as R.C.C. work in Column 1 1.120 0.785 2.500 2.20
Qty Same as R.C.C. work in Beam 1 0.600 0.785 2.000 0.94
TOTAL 5.07 QTL
7 12 mm cement plaster outer side

C1 3 1.400 2.100 8.82
TOTAL 8.82 SQM
8 M.S.Work
GATE 1 4.500 1.800 40.000 324.00
1 1.250 1.800 40.000 90.00
TOTAL 414.00 KG
9 Steel painting
GATE 1 4.500 1.800 1.000 8.10
1 1.250 1.800 1.000 2.25
TOTAL 10.35 SQM
10 Snowcem painting
SAME AS ITEM NO. 9 TOTAL 8.82 SQM
BILL OF QUANTITY OF PROPOSED BOUNDARY WALL
(ANALYSIS FOR 20.235 RM (3.1*6+0.025+0.23*7) LENGTH 6 PANELS)
1 Excavation in foundation in ordinary soil (loam clay or sand) including

lift upto 1.50 meter and lead upto 30 meter and including filling,
watering and ramming of excavated earth into the trenches or into
the space between the building and sides of foundation trenches or
into the plinth and removal and disposal of sur-plus earth as directed
by the Engineer incharge up to a distance of 30 meters from the
foundation trenches.
(PWD-251) 11.96 CUM 110.00 1315.60
2 Providing and laying in cement concrete 1:4:8 (1 cement : 4 coarse

sand :8 graded Stone aggregate 40 mm nominal size) and curing
PWD-281 1.56 CUM 6100.00 9516.00
approved stone grit in the proportion of 1:1.5:3 Beam excluding
supply of reinforcement and its fixing and binding the same with 24
BWG binding wire and including necessary centering and shuttering
etc.and also including supply of all materials, labour and tools and
plants etc, required for proper completion of the works. strength of
the concrete shall not beless than M-20.
PWD-285b 1.72 CUM 9250.00 15910.00
1 As in item 3 above but in R.C.C. Raft foundation and footing with

approved stone ballast. (Using 1:1.5:3 Mix concrete) PWD-287+279(B)-
279A+2.06*280 1.83 CUM 7451.80 13636.79
4 As in item 3 above but in R.C.C. columns in 1:1.5:3 having strength not

less than M-20. PWD-289 0.76 CUM 8850.00 6726.00
5 P/F TMT Bar -Fe 500 in plain work such as reinforced concrete or
reinforced, brick work (when not included in over all rates ) wrought
to required shape as necessary including bending for proper
completion of the work and including supply of steel its wastage bend
hooks and authorised over lapping shall be measured upto floor two
level.
PWD- 504 5.63 QTL. 5350.00 30120.50
6 M-150 Brick work in super structure in 1:4 cement and coarse PWD-
sand mortar in superstructure for wall thickness 12 cms & 305(B+309+310+310(
below brick work. a) 3.49 CUM 5200.00 18148.00
7 12mm cement plaster in single coat on fair side of single or half brick
wall for exterior plastering up to floor two level including internal
rounded angles chamfers, and/or rounded angles not exceeding
80mm in girth and finished even and smooth no extra for mixing any
additive. (1)1 cement : 6 fine sand. F.M. 1.25
PWD 586 82.15 SQM 133.00 10925.95
supply of all materials, labour, tools and plant etc. required for proper
(PWD-660+661) 82.15 SQM 70.00 5750.50
down bolts, hold fast tierods,gratings etc. ( when not included in an
over all rates) wrought to required from including supply of steel and
its wastage including cost of bolts, nuts if required for and welding,
grinding and making holes as required completion of work fabrication
of holes doors, chaukhats nosing.(M.S. Grill)
(PWD 502) 22.05 kg 60.50 1334.03
10 Fencing with angle iron post placed at required distance embedded in

cement concrete blocks, every 15th post, last but one end post and
corner post shall be strutted on both sides and end post on one side
only and provided with horizontal lines and two diagonals interwoven
with horizontal wires, of barbed wire weighing 9.38 kg per 100 m
(minimum), between the two posts fitted and fixed with G.I. staples,
turn buckles etc. complete. (Cost of posts, struts, earth work and
concrete work to be paid for separately). Payment to be made per
metre cost of total length of barbed wire used. With G.I. barbed wire
DSR-16.18.1
-13.33% 55.88 RM 16.99 949.17
10 Painting two coat over priming coat (but including cost of priming
coat) on steel and other metal surfaces up to 10 cm. width or girth or
small articles not exceeding 0.10sqm in area white superior synthetic
enamel such as LUXOL3,Hi-gloss apcolite superlac, DULUX specified
brushing to give an even shade and including cleaning the surface of
all dirt,dust and other foreign matter sand papering and stoping
including cost of all materials, labour tools and plants etc. required for
proper completion of the work.
( PWD - 641+642) 25.20 SQM 97.50 2457.00
TOTAL 116789.54
COST OF 20.235 R.M. LENGTH 116789.54

COST PER R.M. LENGTH 5771.66
DETAILS OF MEASUREMENTS OF PROPOSED BOUNDARY WALL
(ANALYSIS FOR 20.235 MT. LENGTH )
S.NO. DESCRIPTION OF ITEM NO. L B H QTY UNIT

FT1 6 1.050 1.350 1.200 10.21
SECTION 2-2 1 13.935 0.380 0.330 1.75
TOTAL 11.96 CUM
FT1 6 1.050 1.350 0.100 0.85
TB1 1 18.625 0.380 0.100 0.71
TOTAL 1.56 CUM
3 R.C.C. work in beam
TB1 1 18.625 0.230 0.300 1.29
TOP BAND 1 18.600 0.230 0.100 0.43
TOTAL 1.72 CUM
4 R.C.C. work in Footing

FT1 6 0.900 1.200 0.150 0.97
6*0.20/6*(0.90*1.2+0.43*0.43+4*0.665*.815) 0.69
6 0.430 0.430 0.150 0.17
TOTAL 1.83 CUM
5 R.C.C. work in Column 6 0.230 0.230 2.400 0.76

TOTAL 0.76 CUM
6 M. S. work in R.C.C.
TOTAL 5.63 QTL
7 B/W in super-structure (115mm) 1 18.625 0.115 1.630 3.49

TOTAL 3.49 CUM
8 12mm Thick plaster 2 20.235 1.800 72.85

1 20.235 0.230 4.65
2 20.235 0.115 4.65
TOTAL 82.15 SQM
9 Snowcem painting TOTAL 82.15 SQM
10 M.S. angle 40*40*5 7 1.050 3.000 22.05

TOTAL 22.05 KG
11 Barbed wire fencing 3 18.625 55.88

TOTAL 55.88 RM
12 Painting of M.S. angle 7 1.800 2.000 25.20

TOTAL 25.20 Sqm
EXTERNAL LIGHTING WITH POLE
S. No. DESCRIPTION S.I.No. QTY UNIT RATE AMOUNT
1 Supply and fixing of 7 mt. G.I. Octagonal Pole of approved make (top
dia 70mm, bottom dia 130mm and base plate 12mm thick) having
3mm thickness with single arm bracket (1 Mtr. length) on R.C.C.
foundation including the cost of foundation, foundation bolts,
excavation & back filling and required T & P complete in all respect.
641 1 Each 16500.00 16500.00
2 Supplying and erection of a set of three 11 KV disc insulator for 33 KV

over head lines with galvanised insulator fittings, ball and socket type
and complete with galvanised strain clamps, bolts, nuts, washers etc.
as required. DSR-13.24-
13.33% 2 Each 2448.43 4896.86
3 Supply and burying of safe earthing electrode T-19 (Hot Dip

Galvanized) length upto 2000 mm, outer G.I. Pipe 50 mm, Inner Pipe
25, terminal dia 12mm, outer G.I. pipe of 16SWG and inner G.I. pipe
of 12 SWG with Hot Dip Galvanized up to 100 micron filled with
crystalline conductive mixture (CCM) having anti corrosive and
conductive property with 50 Kgs activated soil (BFC) capable of
reducing the soil resistivity with good mixture of retaining capacity
along with 30cm square C.I. frame with hinged over & masonry
husing from electrode terminal to switch board cost of 25 x 3 G.I.
strip will be extra.
725A 1 Each 6450.00 6450.00
4 Supply and laying of aluminium conducter, PVC insulated armoured,

served, sheeted cable 1000 bolts grade at a depth of 750mm below
ground level over a cushion of 75mm thick sand alround and
protected with burnt bricks on sides and top on surface, the cable
run shall be fixed on M.S. clamps etc. of suitable size.
25 sqmm 3.5 core 501( j ) 40 Rm. 373.00 14920.00
5 Supply and fixing of LED Street light Fitting having die cast aluminium
body and diffuser with driver set suitable for 75 to 90 Watt.
Confirming to IP 66 and above Protection complete in all respect.
CAT-AAA 1423 1 Each 8850.00 8850.00
6 Wiring for twin control light point with 1.5 sq.mm FRLS PVC insulated
copper conductor single core cable in surface / recessed medium
class PVC conduit, 2 way modular switch, modular plate, suitable GI
box and earthing the point with 1.5 sq.mm FRLS PVC insulated
copper conductor single core cable etc. as required. DSR-1.11-
13.33% 1 Each 1353.79 1353.79
7 Supply and fixing and concealing of 20 mm dia. 2mm thick PVC
conduit pipe with ISI mark embossed and with PVC accessories
confirming to IS No. 3419 for drawing wires duly sealed at joints with
original resin / adhesive to make the complete piping rigid, plastering
with cement sand mortar finished to the level with matching colour
wash including cost of all material labour and T&P etc required for
proper completion of the work as per directions and to the
satisfaction of Engineer in charge. Same as in item 148 A, but 50 mm
dia (2.0 mm) thick P V C conduit.
152A 40 RM 159.00 6360.00
8 Supply & fixing of plain type aluminium lug to the cable leeds
included with tape and making connection etc. 504E 4 Nos. 27.00 108.00
9 Same as above but wiring on surface with copper cable in steel

conduit. 183E 10 Nos. 97.00 970.00
COST OF 1 NO. EXTERNAL LIGHTING WITH POLE TOTAL 60408.65
COST OF 45 NOS TOTAL 2718389.25
SAY IN LACS 27.18

EXTERNAL ELECTRICAL WORKS
S. No. DESCRIPTION QTY UNIT RATE AMOUNT
A CENTRALIZED MATERIALS
1 ST Pole 11 m Long 44 No. 23782.00 1046408.00
2 11 KV Pin Insulator With Pin 6 No. 250.00 1500.00
3 11 W Disk Insulator With Fittin 12 No. 346.00 4152.00
4 Top Channel 2 No. 1257.00 2514.00
5 Dropper Channel 2 No. 942.00 1884.00
6 Stay Set Complete 21 No. 1866.00 39186.00
7 11/0.4 W 400 KVA Transformer 1 Each 917889 917889.00
8 11/0.4 W 250 KVA Transformer 1 Nos. 562835.00 562835.00
9 AI cable 3.5x240x120Sqmm PVC 20 Mtr 605.00 12100.00
10 AI cable 3.5x240x1855Sqmm PVC 20 Mtr 974.00 19480.00
11 ACSR Weasel Conductor 2.441 Km 34384.00 83931.34
12 ACSR Dog Conductor (1185x3+3%sag) 3.662 Km 108225.00 396319.95
TOTAL 3088199.29
B DECENTRALIZED MATERIALS
1 M.S Nuts & bolts o/S 55 Kg 179.00 9845.00

2 L.T Shackle Insulator 255 No. 95.00 24225.00
3 A1. Lugs 240mmSq. 4 No. 150.00 600.00
4 A1. Lugs 400mmSq. 4 No. 200.00 800.00
5 Copper Z-Clamp 8 No. 350.00 2800.00
6 L.T Clamp 220 No. 241.00 53020.00
7 Clamp for Top & Dropper 8 No. 278.00 2224.00
TOTAL 93514.00
C LABOUR CHARGES
1 Carriage of above Material from store center Azamgarh to work site

with loading & unloading with erection Of 11 KV Line
1 JOB 20000 20000.00
2 Labour Char e for erection of L.T Line 1 Km 66000 66000.00
3 Labour Charge for erection of T/F on Proposed Plinth Ca 2 No. 35000 70000.00
4 Labour Charge for special pipe earthing 2 No. 20000 40000.00
5 Concreting of S.T Pole 44 No. 900 39600.00
6 Labour Charge for Erection of D.P on STP 2 JOB 10000 20000.00
TOTAL 255600.00
TOTAL A+B+C 3437313.29

T&P @ 1.5% 51559.70
TOTAL 3488872.99
Supervision Charge @ 15% 523330.95
TOTAL 4012203.94
ANALYSIS OF RATES STEEL WORK DATE:-FEBRUARY-2023 A.R.-III
Total Wt. of 1 Price of 1 Length

Dia of Bar Length Weight per Length Price of / Kg. Price of / Qtl.
Length (As/Price List)
8 12 0.39 4.68 412.00 88.03 8803.42

10 12 0.62 7.44 632.00 84.95 8494.62
12 12 0.89 10.68 901.00 84.36 8436.33
16 12 1.58 18.96 1600.00 84.39 8438.82
20 12 2.47 29.64 2501.00 84.38 8437.92
42611.11
Less 18% GST -7670.00
34941.11
Average of 34941.11 = (34941.11/5) 6988.22
S. No. Sch No. Item of Work Unit Qty. Rate Amount
Steel reinforcement for R.C.C. work including straightening, cutting, bending, placing in position and binding all
complete upto plinth level.
(A) Material
Steel = 1.00q Add wastage @ 5% = 0.05q Total
= 1.05q
As Above Average rate of Mild steel round bars for
reinforcement Qtl. 1.050 6988.22 7337.63
2205 Carriage of steel tonne 0.105 145.72 15.30
9999 Cover Block L.S. 26.00 2.12 55.12
(B) LABOUR (PWD)
PWD CH-2 (14) Blacksmith Day 0.750 450.00 337.50
PWD CH-2 (12) Beldar Day 1.000 390.00 390.00
9999 Sundries etc. L.S. 26.91 2.12 57.05
TOTAL 8192.60
Add 1 % for water charges 81.93
TOTAL 8274.53
Add 10 % for contractor profit 827.45
TOTAL 9101.98
Cost of 1.0 Qtl. 9101.98

[FURNITURE WORKS]
S. No. DESCRIPTION QTY UNIT RATE AMOUNT
1 COST OF DEEWAN WOODEN SIZE 3'X6' 264.00 SET 9500.00 25.08

2 COST OF DEEWAN WOODEN SIZE 6'X6' 264.00 SET 18500.00 48.84
3 COST OF TABLE WITH CHAIR 264.00 SET 4500.00 11.88
4 COST OF ALMIRAH 264.00 SET 13500.00 35.64
TOTAL 121.44
SAY 121.44 LACS

Construction & Design Services Uttar Pradesh Jal Nigam

Uploaded by

Construction & Design Services Uttar Pradesh Jal Nigam

Uploaded by

CONSTRUCTION & DESIGN SERVICES

UTTAR PRADESH JAL NIGAM

PROJECT : DETAILED ESTIMATE OF PROPOSED

Estimated Cost : Rs 936.82 Lacs C. & D.S.

PROJECT : Detailed Estimate Of Proposed Repair & Renovation Work

AUTHORITY:- This Detailed Estimate Of Proposed Repair &

REQUIREMENTS:- The proposed Repair & Renovation Work Under

a. Repair & Renovation OF BUILDING

CONCLUSION:- With the above remarks the Detailed Estimate Of

S. No. DESCRIPTION OF ITEM AMOUNT (IN LAC)

1 COST OF WORK 689.99

2 LESS 5% DUE TO WORK DONE BY DEPARTMENT @ 5.0% OF RS. 689.99 34.50

TOTAL [A] 655.49

3 ADD 1.06% PROJECT PREPARATION CHARGES @ 1.06% OF RS. 655.49 6.95

4 ADD 1% LABOUR CESS @ 1% OF RS. 655.49 6.55

5 ADD 18 % G.S.T. @ 18% OF RS. 655.49 117.99

6 FURNITURE WORKS [As per details attached] 121.44

7 ADD FOR LOCKER 264 NO. 2100.00 5.54

8 ADD 18 % G.S.T. ON ITEM NO. 6 & 7 22.86

Say Rs. 936.82 Lacs.

S. No. DESCRIPTION OF ITEM QTY UNIT RATE AMOUNT

1 COST OF RENOVATION OF BUILDING (As per details attached) 270.77

2 COST OF SHOPS (As per details attached) 10.12

2 COST OF EXTERNAL WATER SUPPLY (As per details attached) 16.47

3 COST OF SEPTIC TANK 12.00 NOS 298450.27 35.81

4 COST OF C.C. ROAD 4428.00 SQM 2103.02 93.12

5 COST OF C.C. INTERLOCKING 1252.62 SQM 1903.00 23.84

6 COST OF OPEN SURFACE DRAIN 1326.00 RM 2066.90 27.41

7 COST OF HORTICULTURE (As per details attached) 4.12

8 COST OF O.H.T. (P.A.R - 4.2) 250000.00 Ltr. 24.00 60.00

9 COST OF PUMP ROOM (As per details attached) 4.08

10 COST OF TUBEWELL (As per details attached) 27.17

11 COST OF M.S. GATE

12 COST OF CAMPUS BOUNDARY WALL 578.39 RM 5771.66 33.38

13 COST OF STREET LIGHTING (As per details attached) 27.18

14 COST OF EXTERNAL ELECTRIFICATION WORKS (As per details attached) 40.12

Add 2% Contingency Charges 13.53

SAY RS. 689.99 LAC

S. No. DESCRIPTION SCH. No. Qty Unit Rate Amount

1 Scraping old white or colour wash Includlng disposal of refuse as (PWD-708)

2 Dismantling existing plaster including disposal of refuse as directed by (PWD-706)

(i) Ground Floor 275.61 SQM 32.50 8957.24

(i) Ground Floor 104.93 SQM 13.00 1364.09

(i) Ground Floor 16.74 SQM 950.00 15903.00

(i) Ground Floor 60.57 SQM 750.00 45427.50

14 Same as above but wooden painting P.W.D.-641+642

(i) Ground Floor

b. Fabrication of grill / stair case (PWD-502)(ii) 119.25 KG 60.50 7214.63

c. Fabrication of Z-section steel windows. (PWD-502)(iii) 143.10 KG 60.50 8657.55

d. Fabrication of angle iron door chaukhat (PWD-502) 155.25 KG 60.50 9392.63

(ii) First Floor

b. Fabrication of grill / stair case (PWD-502)(ii) 119.25 KG 60.50 7214.63

c. Fabrication of Z-section steel windows. (PWD-502)(iii) 143.10 KG 60.50 8657.55

d. Fabrication of angle iron door chaukhat (PWD-502) 155.25 KG 60.50 9392.63

(iii) Second Floor

b. Fabrication of grill / stair case (PWD-502)(ii) 119.25 KG 61.11 7286.77

c. Fabrication of Z-section steel windows. (PWD-502)(iii) 143.10 KG 61.11 8744.13

d. Fabrication of angle iron door chaukhat (PWD-502) 155.25 KG 61.11 9486.55

19 Providing and fixing ISI marked oxidised M.S. handles conforming to

20 Brick work in super-structure (1:4 cement & coarse sand) in

21 Cement concrete 1:2:4 (1 cement:2 coarse sand :4 graded stone P.W.D.

COST OF INTERNAL W/S & SANITATION WORK (Details Attached) 152593.11

FOR 1 TOWER (12 NOS UNITS) TOTAL 1230772.08

FOR (264 NOS UNITS) G. TOTAL 27076985.67

S. No. DESCRIPTION OF ITEM NO. NO. L B H QTY UNIT

TOWER 1 (FOR 12 NOS) (G+2)

(ii) First Floor

(iii) Second Floor

(iv) Mumty Floor

(B) INTERNAL AREA

(ii) First Floor

(iii) Second Floor

(iv) Mumty Floor

1 Scraping old white wash

(iii) Second Floor

(iv) Mumty Floor