Part-I

CHECK LIST(1st & Final bill)

To be fllled by Assistant Engineer:-
(A) WORKS PARTICULARS -
Construction of Boundary wall, Toe wall and other
miscellaneous civil work at GPRA Colony, Sector 38 B,
1 Name of work - Chandigarh i/c Electrical work. (SH: Misc. work in
basement)

2 Name of Agency/contractor:- M/s A.B. Engineers & Co.

3 Agreement/ Work Order No.: AE/CSD-IX/W.O./2024-25/04 dated 09.12.2024
4 A/A & E/S Amount/EC/ Tender Amount:
i A/A & E/S Amount:
ii Estimated Cost: Rs. 7,38,201/-
iii Tender Cost:- Rs.4,99,463/-
5 (i) Actual date of Start' 09.12.2024
(ii) Stipulated date of Completion - 23.12.2024
6 Actual/likely date of completion :- 23.12.2024
7 Has the M. B. Machine Number (Y/N) YES
C.M.B.No. /EE/CHD-1/2024-25/M/s A.B. Engineers & Co.
Pages. 01 to
Has the AE test checked the measurement to the extent of YES
8
50% ?
Has the EE test checked the measurement to the extent of NO
9
10% (Y/N)
Has the Contractor applied for EOT ?.(If yes, the date upto NO
10
which EOT Granted ?).
11 Status of Mile Stone NO
FLR with signature of JE/AE submitted alongwith bill (Y/N) YES
12
:-
Has Contractor accepted/signed all statements, bill & YES
13
M.B. ? (Y/N) :-
14 Whether there is any pending QA paras (Y/N) : NO
15 Whether all the EI/SI/ DI attached alongwith bill (Y/N) : YES
(B) PLANNING PARTICULARS:
16 Deviation statement sanctioned by AE (if any)- No
Deviation statement sent to Division office for sanction
17 No
(Y/N)
18 Extra/Substitute items sanction by AE: No
Extra/Substitute statement sent to Div. Office for
19 No
sanction(Y/N)
Status :
of withholding SD in respect of specialized items as
20 YES
per Ag. Condition (Y/N) :-
21 Any other recoveries made w.r.t. schedule A to F (Y/N)?:- NO
22 Remarks, if any ----
23 Whether mandatory test check statement attached or not? :- YES

Assistant Engineer,
CCSD-9, CPWD, Chandigarh
Bill sent to Division Office on dated
TO BE FILLED BY ACCOUNS BRANCH IN DIVISION OFFICE- Part-II
Part I checked with all condition of agreement and found in
1 order’? (Y/N)

2 Agreement signed by both EE/Contractor? (Y/L)

3 Bill measurement accepted by the Contractor? (Y/N)
4 All items statements accepted by Contractor (Y/N)?
5 FLR duly signed by JE/AE enclosed? (Y/N)
6 Test Check of AE/EE-
Whether abstract & recoveries checked airthmetically ?
7 (Y/N)
Completion certificate signed by competent authority/(Y/N)
8

Bill forwarded to Planning Branch for check.

Auditor

TO BE FILLED BY PLANNING BRANCH.-

1 Full rate/part rate of items allowed in this bill is checked?

(Y/N)

2 Theoletical consumption o1’ materials used in this bill

alongwith register checked/ (Y/N)

3
10% amount of water proofing item withheld? Y/N)

4 Whether withheld statement of specialized jobs

enclosed(Y/N)?

5
EOT case sanctioned or not ?

6
Status of Mile Stone.

7 Whether AE has included any extra/substitute/deviation

item in bill without submission of statement? (Y/N)

Submitted to Account Branch for further n/a.

Sr. Draftsman

All measurement recorded in this CMB are checked, rates of all items in this bill checked with respect to
full/part rate sanctioned. Necessary recovery made and amount with held (if any, as per agreement).

Auditor AAO/Divisional Accountant

 1st & Final Bill
DETAILS OF MEASUREMENTS

Name of work: Construction of Boundary wall, Toe wall and other miscellaneous civil work at GPRA
Colony, Sector 38 B, Chandigarh i/c Electrical work. (SH: Misc. work in basement)

Agency: M/s A.B. Engineers & Co.

Work Order No.: AE/CSD-IX/W.O./2024-25/04 dated 09.12.2024

Date of start: 09.12.2024

Stipulated date of completion: 23.12.2024

Actual date of completion: 23.12.2024

Certified that this MB contains pages from 01 to and all are machine
numbered.
 REVIEW NOTES

Date Pages recording Value of Result of the Initials and

Measurements Measurement check designation of the
subjected to test- checked exercised checking officer
check
 1st & Final
Abstract of cost Bill
ME OF DIVISION : Chandigarh -I. NAME OF SUB DIVISION : Chandigarh Sub Div IX
Name of work : Misc. works at newly constructed GPRA qtrs. (Type-IV & VI) at Sector-38/B, Chandigarh. (SH: Urgent water
proofing in basement, taking out and re-fixing S.S. grills, CI cover, installation of 50mm dia water meter & other misc. works etc.)

Agency : M/s A.B. Engineers & Co.

Work Order No : AE/CSD-IX/W.O./2024-25/05 dated 27.12.2024
Date of Start(s) : 27.12.2024
Actual Date of Start: 27.12.2024
St. Date of completion : 31.12.2024
Actual Date of completion : 31.12.2024
Date of Abstract : 06.01.2025
S. No. DSR Agmt.
code Description of items Ex Qty Unit Rate Amount
Qty
1 2.8 Earth work in excavation by mechanical means (Hydraulic
excavator) / manual means in foundation trenches or drains
(not exceeding 1.5 m in width or 10 sqm on plan), including
dressing of sides and ramming of bottoms, lift upto 1.5 m,
including getting out the excavated soil and disposal of
surplus excavated soil as directed, within a lead of 50 m.

1.1 2.8.1 All kinds of soil. 6.08

Qty. B/F TCMB /P- 06 6.48
Total 6.48 cum 255.00 1652.40

2 2.25 Filling available excavated earth (excluding rock) in

trenches, plinth, sides of foundations etc. in layers not
exceeding 20cm in depth, consolidating each deposited
layer by ramming and watering, lead up to 50 m and lift
upto 1.5 m.
6.08
Qty. B/F TCMB /P- 06 5.83
Total 5.83 cum 190.00 1107.70

3 13.45 Finishing walls with textured exterior paint of required

shade :
3.1 13.45.1 New work (Two or more coats applied @ 3.28 ltr/10 sqm)
over and including priming coat of exterior primer applied
@ 2.20kg/10 sqm
300.00
Qty. B/F TCMB /P- 06 295.04
Total 295.04 sqm 220.00 64908.80

4 15.48 Taking out C.I. cover with frame from R.C.C. top slab of
manholes of varioussizes including demolishing of R.C.C.
work manually/ by mechanical meansand stacking of useful
materials near the site and disposal of
unserviceablematerials within 50 metres lead as per
direction of Engineer-in-charge.
75.00
Qty. B/F TCMB /P- 06 75.00
Total 75.00 each 690.00 51750.00
5 22.23 Providing and applying integral crystalline slurry of
hydrophilic in nature for waterproofing treatment to the
RCC structures like retaining walls of the basement, water
tanks, roof slabs, podiums, reservior, sewage & water
treatment plant, tunnels / subway and bridge deck etc.,
prepared by mixing in the ratio of 5: 2 (5 parts integral
crystalline slurry : 2 parts water) for vertical surfaces and
3 : 1 (3 parts integral crystalline slurry : 1 part water) for
horizontal surfaces and applying the same from negative
(internal) side with the help of synthetic fiber brush. The
material shall meet the requirements as specified in ACI-
212-3R-2010 i.e by reducing permeability of concrete by
more than 90% compared with control concrete as per DIN
1048 and resistant to 16 bar hydrostatic pressure on
negative side. The crystalline slurry shall be capable of self-
healing of cracks up to a width of 0.50 mm. The work shall
be carried out all complete as per specification and the
direction of the engineer-in-charge.The product
performance shall carry guarantee for 10 years against any
leakage.

5.1 22.23.1 For vertical surface two coats @ 0.70 kg per sqm per coat
240.00
Qty. B/F TCMB /P- 06 217.14
Total 217.14 sqm 470.00 102055.80

5.2 22.23.2 For horizontal surface one coat @1.10 kg per sqm. 96.00
Qty. B/F TCMB /P- 06 108.58
Total 108.58 sqm 360.00 39088.80
Total 260563.50

Non Schedule Items

6 NS-1 Providing and fixing stainless steel ( Grade 304) railing
made of Hollow tubes, channels, plates efc., including
welding, grinding, buffing, polishing and making curvature
(wherever required) and fitting the same with necessary
stainless steel nuts and bolts complete, i/c fixing the railing
with necessary accessories & stainless steel dash fasteners ,
stainless steel bolts etc., of required size, on the top of the
floor or the side of waist slab with suitable arrangement as
per approval of Engineer-in-charge, (for payment purpose
only weight of stainless steel members shall be considered
excluding fixing accessories such as nuts, bolts, fasteners
etc.). (S.S. grill provided by department free of cost, taking
out and re-fixing at joints all complete as per the direction
of Engineer-in-charge).

5354.38
Qty. B/F TCMB /P- 06 5354.38
Total 5354.38 kg 66.00 353389.08

7 NS-2 Providing and supplying sanitary fittings for installation

50mm dia water meter of class-B(KRANTI) or equivalent
make i/c water meter 50mm dia, GI Hexa nipple, nipple ,
Tee, socket, elbow, reducer, union, brass gate wall, pipe,
ferrule, plug, flange, bush, bolt, UPVC connection, rubber,
fitter Grade-I & Beldar for taking out connection from UT
line to CPWD premises all complete as per the direction of
the Engineer-in-charge
1.00
Qty. B/F TCMB /P- 06 1.00
Total 1.00 per job 48963.53 48963.53

8 NS-3 Providing and fixing ISI marked 85x42 mm oxidised M.S.

pull bolt lock conforming to IS : 7534 with necessary
screws bolts, nut and washers etc. complete.
252.00
 Qty. B/F TCMB /P- 06 252.00
Total 252.00 each 195.00 49140.00
TOTAL 712,056.11
Say 712056.00
Recoveries (A)
1 Income tax 2% 712056.00 14241.00
2 Labour cess 1% 712056.00 7121.00
3 Water charges 1.5% 712056.00 10681.00
4 GST 2% on ( 2/1.18/100) on work done 712056.00 12069.00
Total Recoveries 44112.00
Cheque amount (A-B) 667944.00 (B)
Certified that:-
1 Recoveries as applicable shall be recovered from the bill of contractor
2 The work is to be carried out as per direction of Engineer-In-Charge.
3 No labour complaints have been received against this work.
5 The contractor has sbmitted the F.L.R.
6 The work has been physically completed vide dated 31.12.2024
1st & Final Bill in favour of M/S A.B. Engineers & Co. amounting to Rs.--------------/- only is submitted to D/o for pass and
payment please.

Assistant Engineer
Contractor Chandigarh Sub-Div.-IX
CPWD, Chandigarh.
 1st & Final Bill
MEASUREMENTS
Name of work:- Misc. works at newly constructed GPRA qtrs. (Type-IV & VI) at Sector-38/B, Chandigarh. (SH: Urgent water
proofing in basement, taking out and re-fixing S.S. grills, CI cover, installation of 50mm dia water meter & other misc. works etc.)

Agency- M/S A.B. Engineers & Co.

Work Order No. :- AE/CSD-IX/W.O./2024-25/05 dated 27.12.2024

Date of Start (S):- 27.12.2024

St. Date of Completion:- 31.12.2024

Actual date of Completion:- In progress

Sr No. Description of Item Nos. L W D Qty. Unit

Date of measurement:- 28.12.2024

2.8 Earth work in excavation by mechanical means (Hydraulic excavator) / manual means in foundation
trenches or drains (not exceeding 1.5 m in width or 10 sqm on plan), including dressing of sides and
ramming of bottoms, lift upto 1.5 m, including getting out the excavated soil and disposal of surplus
excavated soil as directed, within a lead of 50 m.

2.8.1 All kinds of soil.

outside CPWD premises UT water pipe line 1 1 3.00 1.80 1.20 6.48
Total 6.48 cum
Qty. C/F TCMB Pg-

15.48 Taking out C.I. cover with frame from R.C.C. top slab of manholes of varioussizes including
demolishing of R.C.C. work manually/ by mechanical meansand stacking of useful materials near the
site and disposal of unserviceablematerials within 50 metres lead as per direction of Engineer-in-charge.
size 455mm x 610mm
behind Type-VI (B1+B2) 1 1 24 24.00
between type-IV (B1 & green area towards road) 1 1 1 1.00
between type-IV & guest house 1 1 1 1.00
adjacent to Gurudwara side 1 1 1 1.00
size 610mm x 610mm
behind Type-VI (B1+B2) 1 1 2 2.00
adjacent to Gurudwara side boundary wall 1 1 2 2.00
b/w type-VI & Guest house 1 1 4 4.00
size 300mm x 300mm
behind Type-VI (B1+B2) 1 1 20 20.00
adjacenet to Gurudwara side boundary wall 1 1 5 5.00
b/w type-IV & Gust House 1 1 1 1.00
b/w type-VI & Type-IV 1 1 8 8.00
b/w type-IV tower-I & green area towards road 1 1 6 6.00
Total 75.00 each
Qty. C/F TCMB Pg-
 Date of measurement:- 30.12.2024

2.25 Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundations etc. in layers
not exceeding 20cm in depth, consolidating each deposited layer by ramming and watering, lead up to
50 m and lift upto 1.5 m.
outside CPWD premises UT water pipe line 1 1 3.00 1.80 1.20 6.48

Qty taken 90% for refilling 5.83

Total 5.83 cum

Qty. C/F TCMB Pg-

 Date of measurement:- 31.12.2024

13.45 Finishing walls with textured exterior paint of required shade :

13.45.1 New work (Two or more coats applied @ 3.28 ltr/10 sqm) over and including priming coat of exterior
primer applied @ 2.20kg/10 sqm
J-K/14 1 1 1 4.33 0.60 2.60
FRONT 1 1 3 1.86 0.32 1.79
1 1 1 1.86 0.26 0.48
WALL , K-L/13 1 1 1 4.16 0.60 2.50
SIDES 1 2 3 0.46 0.13 0.36
K-L/12-13 1 1 1 3.10 0.60 1.86
C.B EDGE 1 1 1 0.83 0.60 0.50
PROJECTION FRONT 1 1 3 1.45 0.13 0.57
Shaft outer at 12 grid 1 1 1 1.06 0.60 0.64
1 1 1 0.76 0.60 0.46
1 1 1 0.23 0.60 0.14
Shaft inner 1 1 1 0.61 0.60 0.37
col tuck 1 1 1 0.16 0.60 0.10
1 2 1 0.53 0.60 0.64
sides 1 2 3 1.24 0.15 1.12
1 2 1 1.24 0.09 0.22
cupboard L/10-11 1 1 1 0.81 0.60 0.49
1 1 1 1.47 0.60 0.88
WALL ,K-L/10 1 1 1 4.16 0.60 2.50
Living room balcony facia 1 1 3 2.89 0.15 1.30
1 1 1 2.89 0.09 0.26
COMMON WALL GRID 8 1 1 1 0.20 0.60 0.12
J/12-14 1 1 1 4.18 0.60 2.51
C.B EDGE 1 1 1 0.81 0.60 0.49
SHAFT OUTER 1 1 1 0.84 0.60 0.50
FRONT 1 1 1 1.07 0.60 0.64
col tuck 1 1 1 0.13 0.60 0.08
Utility & adjacent balcony facia 1 1 3 0.91 0.95 2.59
1 1 1 0.91 0.09 0.08
1 1 3 2.27 0.09 0.61
1 1 1 2.27 0.95 2.16
1 1 3 1.66 0.15 0.75
1 1 1 1.66 0.09 0.15
1 1 3 0.31 0.15 0.14
1 1 1 0.31 0.09 0.03
ADD PROJECTION 1 1 3 1.07 0.13 0.42
edges 1 2 3 0.61 0.13 0.48
G/9-12 1 1 1 5.65 0.60 3.39
Extended shaft near servant toilet 1 1 4 0.60 0.60 1.44
front 1 3 2 0.23 0.30 0.41
1 1 2 0.23 0.24 0.11
Total 36.88 sqm
Qty for 08 qtrs 1 1 8 36.88 295.04
Total 295.04 sqm
Qty. C/F TCMB Pg-
22.23 Providing and applying integral crystalline slurry of hydrophilic in nature for waterproofing treatment to
the RCC structures like retaining walls of the basement, water tanks, roof slabs, podiums, reservior,
sewage & water treatment plant, tunnels / subway and bridge deck etc., prepared by mixing in the ratio
of 5: 2 (5 parts integral crystalline slurry : 2 parts water) for vertical surfaces and 3 : 1 (3 parts integral
crystalline slurry : 1 part water) for horizontal surfaces and applying the same from negative (internal)
side with the help of synthetic fiber brush. The material shall meet the requirements as specified in ACI-
212-3R-2010 i.e by reducing permeability of concrete by more than 90% compared with control
concrete as per DIN 1048 and resistant to 16 bar hydrostatic pressure on negative side. The crystalline
slurry shall be capable of self-healing of cracks up to a width of 0.50 mm. The work shall be carried out
all complete as per specification and the direction of the engineer-in-charge.The product performance
shall carry guarantee for 10 years against any leakage.

22.23.1 For vertical surface two coats @ 0.70 kg per sqm per coat
positive phase retaining wall sides
(2.15+4.95+13.10+0.88+0.60) 1 1 21.68 0.30 6.50
(2.11+3.08+14.22+13.40+3.80+0.73+15.00+5.85) 1 1 58.19 0.30 17.46
(4.10+8.55+4.90+0.33+4.02) 1 1 21.90 0.30 6.57
(15.00+15.00+13.50+1.45+13.50) 1 1 58.45 0.30 17.54
(1.65+9.30+0.55+0.55+0.84+7.25+15.00+15.00+9.12 1 1 70.23 0.30 21.07
+0.37+10.60)
(0.31+11.50+15.00+0.53+15.00+15.00+6.20+9.30+0. 1 1 79.74 0.30 23.92
30+6.60)
positive phase new brick work sides
(2.15+4.95+13.10+0.88+0.60) 1 1 21.68 0.40 8.67
(2.11+3.08+14.22+13.40+3.80+0.73+15.00+5.85) 1 1 58.19 0.40 23.28
(4.10+8.55+4.90+0.33+4.02) 1 1 21.90 0.40 8.76
(15.00+15.00+13.50+1.45+13.50) 1 1 58.45 0.40 23.38
(1.65+9.30+0.55+0.55+0.84+7.25+15.00+15.00+9.12 1 1 70.23 0.40 28.09
+0.37+10.60)
(0.31+11.50+15.00+0.53+15.00+15.00+6.20+9.30+0. 1 1 79.74 0.40 31.90
30+6.60)
TOTAL 217.14
SAY 217.14 sqm
Qty. C/F TCMB Pg-

22.23.2 For horizontal surface one coat @1.10 kg per sqm.

positive phase at base
(2.15+4.95+13.10+0.88+0.60) 1 1 21.68 0.35 7.59
(2.11+3.08+14.22+13.40+3.80+0.73+15.00+5.85) 1 1 58.19 0.35 20.37
(4.10+8.55+4.90+0.33+4.02) 1 1 21.90 0.35 7.67
(15.00+15.00+13.50+1.45+13.50) 1 1 58.45 0.35 20.46
(1.65+9.30+0.55+0.55+0.84+7.25+15.00+15.00+9.12 1 1 70.23 0.35 24.58
+0.37+10.60)
(0.31+11.50+15.00+0.53+15.00+15.00+6.20+9.30+0. 1 1 79.74 0.35 27.91
30+6.60)
TOTAL 108.58
SAY 108.58 sqm
Qty. C/F TCMB Pg-
NS-1 Providing and fixing stainless steel ( Grade 304) railing made of Hollow tubes, channels, plates efc.,
including welding, grinding, buffing, polishing and making curvature (wherever required) and fitting
the same with necessary stainless steel nuts and bolts complete, i/c fixing the railing with necessary
accessories & stainless steel dash fasteners , stainless steel bolts etc., of required size, on the top of the
floor or the side of waist slab with suitable arrangement as per approval of Engineer-in-charge, (for
payment purpose only weight of stainless steel members shall be considered excluding fixing
accessories such as nuts, bolts, fasteners etc.). (S.S. grill provided by department free of cost, taking out
and re-fixing at joints all complete as per the direction of Engineer-in-charge).

T-VI BLOCK- 1 & 2 Security Grill

40mm x 40mm (V)
Balcony - 1 1 4 1.94 7.76
1 1 1.60 1.60
1 1 0.33 0.33
Horizontal 1 1 0.63 0.63
Balcony - 2 1 5 1.91 9.55
Balcony - 3 1 5 1.91 9.55
Balcony - 4 1 7 1.91 13.37
Utility Balcony 1 5 1.91 9.55
A 52.34 meter
Total Weight (Ax 3.45 Kg) 180.57 Kg
40mm Round Pipe
Balcony - 1 1 2 1.22 2.44
1 2 0.77 1.54
1 1 0.63 0.63
Balcony - 2 1 2 1.40 2.80
1 4 1.44 5.76
1 2 0.75 1.50
Balcony - 3 1 2 1.11 2.22
1 4 1.16 4.64
1 2 0.72 1.44
Balcony - 4 1 4 0.70 2.80
1 8 1.18 9.44
Utility Balcony 1 2 1.13 2.26
1 4 1.19 4.76
1 2 0.70 1.40
B 43.63 meter
Total Weight (Bx 2.77 Kg) 120.86 Kg
20mm Round Pipe
Balcony - 1 3 13 1.22 47.58
1 13 0.73 9.49
Balcony - 2 1 13 1.40 18.20
2 13 1.44 37.44
1 13 0.75 9.75
Balcony - 3 3 13 1.12 43.68
1 13 0.72 9.36
Balcony - 4 2 13 0.70 18.20
4 13 1.18 61.36
Utility Balcony 1 13 1.13 14.69
2 13 1.19 30.94
1 13 0.70 9.10
C 309.79 meter
Total Weight (Cx 1.061 Kg) 328.69 Kg
Qty for 1 flat ( A+B+C) 630.12
 Total quantity 2520.48
TOTAL 2520.48 (A)Kg
T-IV BLOCK- 1 & 2 Security Grill
40mm x 40mm
Balcony - 1 1 3 1.88 5.64
Balcony - 2 1 5 1.88 9.40
Balcony - 3 1 3 1.84 5.52
Utility Balcony 1 3 2.06 6.18
1 2 1.68 3.36
1 2 0.37 0.74
A 30.84 meter
Total Weight (Ax 3.45 Kg) 106.40 Kg
40mm Round Pipe
Balcony - 1 1 2 1.78 3.56
1 2 1.55 3.10
Balcony - 2 1 2 0.23 0.46
2 2 1.30 5.20
1 2 0.49 0.98
Balcony - 3 2 2 1.35 5.40
Utility Balcony 1 1 1.55 1.55
1 2 0.94 1.88
1 2 0.73 1.46
1 1 1.63 1.63
B 25.22 meter
Total Weight (Bx 2.77 Kg) 69.86 Kg
20mm Round Pipe
Balcony - 1 1 13 1.78 23.14
1 13 1.55 20.15
Balcony - 2 1 13 0.23 2.99
2 13 1.30 33.80
1 13 0.49 6.37
Balcony - 3 2 13 1.35 35.10
Utility Balcony 1 14 1.63 22.82
1 14 0.94 13.16
1 14 0.73 10.22
C 167.75 meter
Total Weight (Cx 1.061 Kg) 177.98 Kg
Qty for 1 flat ( A+B+C) 354.24
Total quantity 2833.92
TOTAL 2833.92 (B)Kg
Total of A+B 5354.40 kg
Qty. C/F TCMB Pg-

NS-2 Providing and supplying sanitary fittings for installation 50mm dia water meter of class-B(KRANTI) or
equivalent make i/c water meter 50mm dia, GI Hexa nipple, nipple , Tee, socket, elbow, reducer, union,
brass gate wall, pipe, ferrule, plug, flange, bush, bolt, UPVC connection, rubber, fitter Grade-I & Beldar
for taking out connection from UT line to CPWD premises all complete as per the direction of the
Engineer-in-charge
front of type-IV tower-2 block 1 1 1.00 1.00
Total 1.00 each
Qty. C/F TCMB Pg-

NS-3 Providing and fixing ISI marked 85x42 mm oxidised M.S. pull bolt lock conforming to IS : 7534 with
necessary
Type VI screws bolts, nut and washers etc. complete. 1 14 8.00 112.00
Type IV 1 28 5.00 140.00
 Total 252.00 each
Qty. C/F TCMB Pg-
 STATEMENT OF THEORETICAL CALCULATIONS
Name of work: Misc. works at newly constructed GPRA qtrs. (Type-IV & VI) at Sector-38/B, Chandigarh. (SH:
Urgent water proofing in basement, taking out and re-fixing S.S. grills, CI cover, installation of 50mm dia water
meter & other misc. works etc.)

Agmtt.No:-AE/CSD-IX/W.O./2024-25/05 dated 27.12.2024

Agency :-M/s A.B. Engineers & Co.
S.no. of Bill:-1st & Final
Item
DSR No. Brief Description Qty. Unit Co-efftient Qty required
No.
STATEMENT OF THEORETICAL CALCULATIONS OF TEXTURED EXTERIOR PAINT

5 13.45 Finishing walls with textured exterior

paint of required shade :
5.1 13.45.1 New work (Two or more coats applied
@ 3.28 ltr/10 sqm) over and including
priming coat of exterior primer
applied @ 2.20kg/10 sqm

295.04 Sqm 3.28 Ltr/10Sqm 96.77 ltr

Total 96.77 ltr

Actual issued as Per Register 100.00 ltr

STATEMENT OF THEORETICAL CALCULATIONS OF PRIMER

5 13.45 Finishing walls with textured exterior
paint of required shade :
5.1 13.45.1 New work (Two or more coats applied
@ 3.28 ltr/10 sqm) over and including
priming coat of exterior primer
applied @ 2.20kg/10 sqm

295.04 Sqm 2.20 Ltr/10Sqm 64.91 ltr

Total 64.91 ltr
Actual issued as Per Register 70.00 ltr

STATEMENT OF THEORETICAL CALCULATIONS OF PRIMER

 5 22.23 Providing and applying integral
crystalline slurry of hydrophilic in
nature for waterproofing treatment to
the RCC structures like retaining
walls of the basement, water tanks,
roof slabs, podiums, reservior, sewage
& water treatment plant, tunnels /
subway and bridge deck etc., prepared
by mixing in the ratio of 5: 2 (5 parts
integral crystalline slurry : 2 parts
water) for vertical surfaces and 3 : 1
(3 parts integral crystalline slurry : 1
part water) for horizontal surfaces and
applying the same from negative
(internal) side with the help of
synthetic fiber brush. The material
shall meet the requirements as
specified in ACI-212-3R-2010 i.e by
reducing permeability of concrete by
more than 90% compared with control
concrete as per DIN 1048 and
resistant to 16 bar hydrostatic pressure
on negative side. The crystalline
slurry shall be capable of self-healing
of cracks up to a width of 0.50 mm.
The work shall be carried out all
complete as per specification and the
direction of the engineer-in-
charge.The product performance shall
carry guarantee for 10 years against
any leakage.

5.1 22.23.1 For vertical surface two coats @ 0.70

kg per sqm per coat 217.14 kg 1.40 kg/Sqm 304.00 kg
22.23.2 For horizontal surface one coat @1.10
kg per sqm. 108.58 kg 1.10 kg/Sqm 119.44 kg
Total 423.44 kg
Actual issued as Per Register 450.00 kg

CONTRACTOR Junior Engineer Asst. Engineer

 FORT – NIGHTLY LABOUR REPORT

Period :- From………..…………………to………………………………

Name of work : Construction of Boundary wall, Toe wall and other miscellaneous civil work
at GPRA Colony, Sector 38 B, Chandigarh i/c Electrical work. (SH: Misc. work in basement)

Name of Contractor :- M/s A.B. Engineers & Co.

Working Hours :- ……………………………………………………………….

Workers Employed :- ………………………………………………………………..

Skilled :- ………………………………………………………………...

Semi-Skilled :-…………………………………………………………………

Unskilled :- ……………………………………………………………….

Wages :- Skilled…………….Semi-Skilled……………Un-skilled……..

………………… ………………..... ………………….

………………… ………………..... ………………….

Accident Occurred …………………………

Total Working days during the period…………………….

Contractor Assistant Engineer

 TEST CHECK STATEMENT

Name of work : Construction of Boundary wall, Toe wall and other miscellaneous civil work at GPRA
Colony, Sector 38 B, Chandigarh i/c Electrical work. (SH: Misc. work in basement)
Agreement No.:AE/CSD-IX/W.O./2024-25/04 dated 09.12.2024
Agency: M/s A.B. Engineers & Co. DIV: Chandigarh-I
Sr No. of the Bill :- 1st & Final RA Bill Sub Div :- CSD-IX/Chandigarh

Sr No. REF MB/ PAGE TEST CHECK BY Remarks

A.E. E.E
1 TCMB/Pg-

TOTAL

%AGE T/C

Test Check More than 50%

Gross Work Done 712056.00

Assistant Engineer
CSD-IX, CPWD
Chandigarh
 11.56 Providing and laying Polished Granite stone flooring in required design and
patterns, in linear as well as curvilinear portions of the building all complete as per the architectural
drawings with 18 mm thick stone slab over 20 mm (average) thick base of cement mortar 1:4 (1
cement : 4 coarse sand) laid and jointed with cement slurry and pointing with white cement slurry
admixed with pigment of matching shade including rubbing , curing and polishing etc. all complete
as specified and as directed by the Engineer-in-Charge.
11.56.1 Polished Granite stone slab jet Black, Cherry Red, Elite Brown, Cat Eye or
equivalent.

Code Description Unit Quantity Rate Amount

Details of cost for 10.00 sqm

MATERIAL
18 mm thick polished finish granite
stone slab 10.00 sqm + 1.50 (Add for
wastage 15%)= 11.50 sqm
7297 Granite of any colour, 18 mm thick
(slab area above 0.50 sqm) sqm 11.50 0.00 0.00
2216 Carriage of Stone blocks white &
red sand stone & kota stone slab tonne 0.67 0.00 0.00
3.9 Rate as per Item No.3.9 of
SH: MORTARS cum 0.224 0.00 0.00
0367 Portland Cement tonne 0.05 0.00 0.00
0874 Black colour dark shade pigment kilogram 4.50 0.00 0.00

2209 Carriage of Cement tonne 0.05 0.00 0.00

9999 Mortar for pointing in white
cement (11.22) L.S. 25.35 0.00 0.00
LABOUR :
0124 Mason (brick layer) 2nd class day 1.20 679.00 814.80
0114 Beldar day 1.00 553.00 553.00
0115 Coolie day 1.00 553.00 553.00
0139 Skilled Beldar (for floor rubbing etc.) day 2.00 625.00 1250.00
0019 Machine for cutting (hand grinding) day 2.00 250.00 500.00
9999 Sundries L.S. 208.13 2.10 437.07
TOTAL W 4107.87

Add Water Charges A @ 1.5% 61.62

TOTAL WC=(W+A) 4169.49

Add 12% GST by reversible method B=(0.1405* 585.81

@ 0.1405
(Multiplying Factor = 0.1405) WC)
TOTAL X=(WC+B) 4755.30

Add C.P.O.H. C @ 15% 713.30

TOTAL Y=(X+C) 5468.60

Add Labour Cess D @ 1% 54.69

Cost of Z=(Y+D) 10.00 sqm 5523.29

Labour Element per sqm 552.33

Rate of Agreement Item No.-8.12.1 3526.60

Less cost index@7% @ 7.00% -246.86
Total 3279.74
Less as per Agreement @ 32.93% -1080.02
Net Agreement Rate of Agreement Item No.-8.12.1 Total 2199.72
Less Labour Element -552.33
Net Rate for material element 1647.39
Rate allowed @75% 1647.39 0.75 1235.54

11.41.A.2 Providing and laying Vitrified tiles in floor in different sizes (thickness to be specified by the manufacturer) with
water absorption less than0.08% and conforming to IS:15622, of approved brand & manufacturer, in all colours and shade,
laid on 20 mm thick cement mortar 1:4 (1 cement:4 coarse sand) jointing with grey cement slurry @3.3 kg/sqm including
grouting the joints with white cement and matching pigments etc. The tiles must be cut with the zero chipping diamond
cutter only. Laying of tiles will be done with the notch trowel, plier, wedge, clips of required thickness, leveling system and
rubber mallet for placing the tiles gently and easily

Code Description Unit Quantity Rate Amount

 Details of cost for 1 sqm MATERIAL
Vitrified floor tiles 60x60 cm size =
1.000 sqm
Add for wastage & breakage @ 2.5 % = 0.025
sqm
Total = 1.025 sqm
8621 Vitrified floor tile 60x60 cm Carriage of tiles sqm 1.025
9977 20 mm thick Cement mortar L.S. 6.24
1 : 4 (1 cement : 4 coarse sand) Rate as per 0 0
3.9 cum 0.024
9999 Item Number 3.9 of SH: Mortars L.S. 3.64
Mortar for pointing in white cement Cement for
slurry over bed @
3.3 kg per sqm

0367 Portland Cement tonne 0.0033 0.00 0.00

LABOUR
0123 Mason (brick layer) 1st class day 0.20 734.00 146.80
0115 Coolie day 0.20 553.00 110.60
9988 Sundries including carriage of
cement etc L.S. 26.91 2.00 53.82
TOTAL W 311.22
Add Water Charges A @ 1.5% 4.67
TOTAL WC=(W+A) 315.89

Add 12% GST by reversible method B=(0.1405*

@ 0.1405 44.38
(Multiplying Factor = 0.1405) WC)
TOTAL X=(WC+B) 360.27
Add C.P.O.H. C @ 15% 54.04
TOTAL Y=(X+C) 414.31
Add Labour Cess D @ 1% 4.14
Cost of Z=(Y+D) 1.00 SQM 418.45
Labour Element per sqm 418.45

Rate of Agreement Item No.-8.6.1.1 1373.75

Less cost index@7% @ 7.00% -96.16
Total 1277.59
Less as per Agreement @ 32.93% -420.71
Net Agreement Rate of Agreement Item No.-8.6.1.1 Total 856.88
Less Labour Element -418.45
Net Rate for material element 438.43
Rate allowed @75% 438.43 0.75 328.82
 17.35.1.3 Hubless centrifugally cast (spun) iron pipes epoxy coated inside & outside IS:15905

Code Description Unit Quantity Rate Amount

Detail of cost for 18.00 m (6 x 3.00 m)
7621 Hubless centrifugally cast (spun) iron
pipes as per IS 15905 - 100 mm dia
(3000 mm length pipe) metre 18.54 0.00 0.00
i/c (3% wastage)
9999 Scaffolding L.S. 80.73 0.00 0.00
9977 Carriage of materials L.S. 53.82 0.00 0.00
LABOUR
0116 Fitter (grade 1) day 0.42 734.00 308.28
0100 Bandhani day 0.21 625.00 131.25
0114 Beldar day 0.83 553.00 458.99
TOTAL W 898.52
Add Water Charges A @ 1.5% 13.48
TOTAL WC=(W+A) 912.00

Add 12% GST by reversible method B=(0.1405*

@ 0.1405 128.14
(Multiplying Factor = 0.1405) WC)
TOTAL X=(WC+B) 1040.14
Add C.P.O.H. C @ 15% 156.02
TOTAL Y=(X+C) 1196.16
Add Labour Cess D @ 1% 11.96
Cost of Z=(Y+D) 18.00 meter 1208.12
Labour Element per m 67.12

Rate of Agreement Item No.-12.7.1.1 1051.75

Less cost index@7% @ 7.00% -73.62
Total 978.13
Less as per Agreement @ 32.93% -322.10
Net Agreement Rate of Agreement Item No.-12.7.1.1 Total 656.03
Less Labour Element -67.12
Net Rate for material element 588.91
Rate allowed @75% 588.91 0.75 441.68
 17.35.2.3 Hubless centrifugally cast (spun) iron pipes epoxy coated inside & outside IS:15905
75MM
Detail of cost for 18.00 m (6 x 3.00 m)
MATERIAL
7622 Hubless centrifugally cast (spun) iron
pipes as per IS 15905 - 75 mm dia
(3000 mm length pipe) metre 18.54 0.00 0.00
i/c (3% wastage)
9999 Scaffolding L.S. 80.73 0.00 0.00
9977 Carriage of materials L.S. 40.38 0.00 0.00
LABOUR
0116 Fitter (grade 1) day 0.35 734.00 256.90
0100 Bandhani day 0.17 625.00 106.25
0114 Beldar day 0.70 553.00 387.10
TOTAL W 750.25
Add Water Charges A @ 1.5% 11.25
TOTAL WC=(W+A) 761.50

Add 12% GST by reversible method B=(0.1405*

@ 0.1405 106.99
(Multiplying Factor = 0.1405) WC)
TOTAL X=(WC+B) 868.49
Add C.P.O.H. C @ 15% 130.27
TOTAL Y=(X+C) 998.76
Add Labour Cess D @ 1% 9.99
Cost of Z=(Y+D) 18.00 meter 1008.75
Labour Element per m 56.04

Rate of Agreement Item No.-12.7.2.1 859.55

Less cost index@7% @ 7.00% -60.17
Total 799.38
Less as per Agreement @ 32.93% -263.24
Net Agreement Rate of Agreement Item No.-12.7.2.1 Total 536.14
Less Labour Element -56.04
Net Rate for material element 480.10
Rate allowed @75% 480.10 0.75 360.08
 26.86 Providing and fixing factory made single extruded WPC (Wood Polymer Composite) solid
door/window/Ceosetory windows & other Frames/Chowkhat comprising of virgin PVC polymer of
K value 58-60(Suspension Grade), calcium carbonate and natural fibers (wood powder/ rice
husk/wheat husk) and non toxicadditives (maximum toxicity index of 12 for 100 ms) fabricated
with miter joints after applying PVC solvent cement and screwed with full body threaded star
headed SS screws having minimum frame density of 750 kg/cum, screw withdrawal strength of
2200 N (Face) & 1100 N (Edge), minimum compressive strength of 58
N/mm2, modulus of elasticity 900 N/mm2 and resistance to spread of flame of Class A category
with propertyof being termite/borer proof, water/moisture proof and fire retardant and fixed in
position with M.S holdfast/lugs/SS dash fasteners of required dia and length complete as per
direction of Engineer-In- Charge. (M.Shold fast/lugs or SS dash fasteners shall be paid for
separately).

26.86.2 45x85mm
Detailsbof cost for 5.20 metre of door
frame/chowkhat size 1.00 x 2.10 metre.
( 1.00+2.10+2.10= 5.20 meter)
MATERIAL
5748 Factory made single extruded WPC (Wood metre 5.20 0.00 0.00
Polymer COMPOSITE) Solid
door/window,celestory windows & other
frames/Chowkhat of frame size 45 x 85 mm
including carriage of frame

LABOUR
For fabrication and fixing in position
0156 Carpenter (average) day 0.10 679.50 67.95
0155 Mason(average) day 0.17 679.50 115.52
0114 Beldar day 0.44 553.00 243.32
9999 Sundries includes PVC solvent cement and ss L.S 10.00 2.10 21.00
screws etc
TOTAL W 447.79
Add Water Charges A @ 1.5% 6.72
TOTAL WC=(W+A) 454.51
Add 12% GST by reversible method B=(0.1405*
@ 0.1405 63.86
(Multiplying Factor = 0.1405) WC)
TOTAL X=(WC+B) 518.37
Add C.P.O.H. C @ 15% 77.76
TOTAL Y=(X+C) 596.13
Add Labour Cess D @ 1% 5.96
Cost of Z=(Y+D) 5.20 meter 602.09
Labour Element per m 115.79

Rate of Extra Item 828.00

Less cost index@7% @ 0.00% 0.00
Total 828.00
Less as per Agreement @ 0.00% 0.00
Net Agreement Rate of Agreement Item No.-12.7.2.1 Total 828.00
Less Labour Element -115.79
Net Rate for material element 712.21
Rate allowed @75% 712.21 0.75 534.16
RATES FOR SECURED ADVANCE

1 TMT Bars
(i) Basic rate as per DAR 46 Rs/kg
(ii) Rate as per reverse calculation 34.06 Rs/kg
ANALYSIS OF RATES FOR SECURED ADVANCE

Labour Element in Tendered Rate of Agreement item no. - 3.3.1

Steel reinforcement for R.C.C. work including straightening, cutting, bending, placing in position and binding all
5.22
complete up to plinth level.
5.22.6 Thermo-Mechanically Treated bars of grade Fe-500 D or more.
(Based on Market Rates & Item 5.22.6 of DAR 2018, Vol.-I).

Code No. Description Unit Quantity Rate Amount

Details of Cost for : 100 kg
Qty of TMT bars : 1.00 q
add 5% wastage : 0.05q 0.00
Total : 1.05q 0.00
Thermo mechanically treated steel bars (for
1005 Qtl 1.0500 0.00 0.00
reinforcement)
2205 Carriage of steel 1.05/10 = 0.105t tonne 0.1050 0.00 0.00
9999 Cover blocks L.S. 26.000 1.97 51.22
For straightening, cutting, bending, binding and
0.00
placing in position-

0102 Blacksmith I Class Day 1.0000 733.00 733.00

0114 Beldar Day 1.0000 503.00 503.00
9999 Sundries L.S. 26.9100 1.97 53.01
0.00
TOTAL W 1340.23
Add Water Charges A @ 1.5% 20.10
TOTAL WC=(W+A) 1360.33

Add 12% GST by reversible method (Multiplying

B=(0.1405*WC) @ 0.1405 191.13
Factor = 0.1405)
TOTAL X=(WC+B) 1551.46
Add C.P.O.H. C @ 15% 232.72
TOTAL Y=(X+C) 1784.18
Add Labour Cess D @ 1% 17.84
Cost of Z=(Y+D) 100.00 Kg 1802.02
Labour Element per Kg 18.02

Rate of Agreement Item No.-3.3.1 83.50

Less cost index@7% @ 7.00% -5.85
Total 77.65
Less as per Agreement @ 32.93% -25.57
Net Agreement Rate of Agreement Item No.-3.3.1 Total 52.08
Less Labour Element -18.02
Net Rate for material element 34.06
Rate allowed @75% 34.06 0.75 25.55

(iii) Rate as per invoice 58 Rs/kg

(iv) Rate at which payment is made 21.52 Rs/kg
 2 WPC Door Frames
(i) Rate as per reverse calculation 712.21 Rs/m
ANALYSIS OF RATES FOR SECURED ADVANCE
26.86 Providing and fixing factory made single extruded WPC (Wood Polymer Composite) solid
door/window/Ceosetory windows & other Frames/Chowkhat comprising of virgin PVC polymer of K value 58-
60(Suspension Grade), calcium carbonate and natural fibers (wood powder/ rice husk/wheat husk) and non
toxicadditives (maximum toxicity index of 12 for 100 ms) fabricated with miter joints after applying PVC solvent
cement and screwed with full body threaded star headed SS screws having minimum frame density of 750 kg/cum,
screw withdrawal strength of 2200 N (Face) & 1100 N (Edge), minimum compressive strength of 58 N/mm2,
modulus of elasticity 900 N/mm2 and resistance to spread of flame of Class A category with propertyof being
termite/borer proof, water/moisture proof and fire retardant and fixed in position with M.S holdfast/lugs/SS dash
fasteners of required dia and length complete as per direction of Engineer-In- Charge. (M.Shold fast/lugs or SS
dash fasteners shall be paid for separately).

26.86.2 45x85mm
Code No. Description Unit Quantity Rate Amount
Detailsbof cost for 5.20 metre of door
frame/chowkhat size 1.00 x 2.10 metre.
( 1.00+2.10+2.10= 5.20 meter)
MATERIAL
5748 Factory made single extruded WPC (Wood Polymer 5.20 0.00 0.00
COMPOSITE) Solid door/window,celestory
windows & other frames/Chowkhat of frame size 45 metre
x 85 mm including carriage of frame

LABOUR
For fabrication and fixing in position
0156 Carpenter (average) day 0.10 679.50 67.95
0155 Mason(average) day 0.17 679.50 115.52
0114 Beldar day 0.44 553.00 243.32
9999 Sundries includes PVC solvent cement and ss 10.00 2.10 21.00
screws etc L.S

TOTAL W 447.79
Add Water Charges A @ 1.5% 6.72
TOTAL WC=(W+A) 454.51
Add 12% GST by reversible method (Multiplying
B=(0.1405*WC) @ 0.1405 63.86
Factor = 0.1405)
TOTAL X=(WC+B) 518.37
Add C.P.O.H. C @ 15% 77.76
TOTAL Y=(X+C) 596.13
Add Labour Cess D @ 1% 5.96
Cost of Z=(Y+D) 5.20 meter 602.09
Labour Element per m 115.79

Rate of Extra Item 828.00

Less cost index@0% @ 0.00% 0.00
Total 828.00
Less as per Agreement @ 0.00% 0.00
Net Agreement Rate of Agreement Item No.-12.7.2.1 Total 828.00
Less Labour Element -115.79
Net Rate for material element 712.21
Rate allowed @75% 712.21 0.75 534.16

(ii) Rate as per invoice 1301.96 Rs/m

(iii) Rate at which payment is made 464.63 Rs/m
 3 Granite
(i) Basic rate as per DAR 2000 Rs/sqm
(ii) Rate as per reverse calculation 1647.39 Rs/sqm
ANALYSIS OF RATES FOR SECURED ADVANCE
11.56 Providing and laying Polished Granite stone flooring in required design andpatterns, in linear as
well as curvilinear portions of the building all complete as per the architectural drawings with 18 mm thick
stone slab over 20 mm (average) thick base of cement mortar 1:4 (1 cement : 4 coarse sand) laid and
jointed with cement slurry and pointing with white cement slurry admixed with pigment of matching shade
including rubbing , curing and polishing etc. all complete as specified and as directed by the Engineer-in-
Charge.
11.56.1 Polished Granite stone slab jet Black, Cherry Red, Elite Brown, Cat Eye or equivalent.

Code Description Quantity Rate Amount

Unit
Details of cost for 10.00 sqm

MATERIAL
18 mm thick polished finish granite
stone slab 10.00 sqm + 1.50 (Add for
wastage 15%)= 11.50 sqm
7297 Granite of any colour, 18 mm thick
(slab area above 0.50 sqm) sqm 11.50 0.00 0.00
2216 Carriage of Stone blocks white &
red sand stone & kota stone slab tonne 0.67 0.00 0.00
3.9 Rate as per Item No.3.9 of
SH: MORTARS cum 0.224 0.00 0.00
0367 Portland Cement tonne 0.05 0.00 0.00
0874 Black colour dark shade pigment 4.50 0.00 0.00
kilogram
2209 Carriage of Cement tonne 0.05 0.00 0.00
9999 Mortar for pointing in white
cement (11.22) L.S. 25.35 0.00 0.00
LABOUR :
0124 Mason (brick layer) 2nd class day 1.20 679.00 814.80
0114 Beldar day 1.00 553.00 553.00
0115 Coolie day 1.00 553.00 553.00
0139 Skilled Beldar (for floor rubbing etc.) day 2.00 625.00 1250.00
0019 Machine for cutting (hand grinding) day 2.00 250.00 500.00
9999 Sundries L.S. 208.13 2.10 437.07
TOTAL W 4107.87
Add Water Charges A @ 1.5% 61.62

TOTAL WC=(W+A) 4169.49

Add 12% GST by reversible method (Multiplying 585.81

B=(0.1405*WC) @ 0.1405
Factor = 0.1405)
TOTAL X=(WC+B) 4755.30

Add C.P.O.H. C @ 15% 713.30

TOTAL Y=(X+C) 5468.60

Add Labour Cess D @ 1% 54.69

Cost of Z=(Y+D) 10.00 sqm 5523.29
Labour Element per sqm 552.33

Rate of Agreement Item No.-8.12.1 3526.60

Less cost index@7% @ 7.00% -246.86
 Total 3279.74
Less as per Agreement @ 32.93% -1080.02
Net Agreement Rate of Agreement Item No.-8.12.1 Total 2199.72
Less Labour Element -552.33
Net Rate for material element 1647.39
Rate allowed @75% 1647.39 0.75 1235.54

(iii) Rate Considered 1281.99 Rs/sqm

Rate at which payment is made( 75% of
(iv) 961.50 Rs/sqm
1281.99)
 4 C.I PIPES - 100 mm dia
(i) Basic rate as per DAR 700 Rs/m
(ii) Rate as per invoice 724.34 Rs/m
ANALYSIS OF RATES FOR SECURED ADVANCE
17.35.1.3 Hubless centrifugally cast (spun) iron pipes epoxy coated inside & outside IS:15905

Code Description Quantity Rate Amount

Unit
Detail of cost for 18.00 m (6 x 3.00 m)
7621 Hubless centrifugally cast (spun) iron
pipes as per IS 15905 - 100 mm dia
(3000 mm length pipe) metre 18.54 0.00 0.00
i/c (3% wastage)
9999 Scaffolding L.S. 80.73 0.00 0.00
9977 Carriage of materials L.S. 53.82 0.00 0.00
LABOUR
0116 Fitter (grade 1) day 0.42 734.00 308.28
0100 Bandhani day 0.21 625.00 131.25
0114 Beldar day 0.83 553.00 458.99
TOTAL W 898.52
Add Water Charges A @ 1.5% 13.48
TOTAL WC=(W+A) 912.00

Add 12% GST by reversible method (Multiplying

B=(0.1405*WC) @ 0.1405 128.14
Factor = 0.1405)
TOTAL X=(WC+B) 1040.14
Add C.P.O.H. C @ 15% 156.02
TOTAL Y=(X+C) 1196.16
Add Labour Cess D @ 1% 11.96
Cost of Z=(Y+D) 18.00 meter 1208.12
Labour Element per m 67.12

Rate of Agreement Item No.-12.7.1.1 1051.75

Less cost index@7% @ 7.00% -73.62
Total 978.13
Less as per Agreement @ 32.93% -322.10
Net Agreement Rate of Agreement Item No.-12.7.1.1 Total 656.03
Less Labour Element -67.12
Net Rate for material element 588.91
Rate allowed @75% 588.91 0.75 441.68

(iii) Rate at which payment is made 619.50 Rs/m

 5 C.I PIPES - 75 mm dia
(i) Basic rate as per DAR 570 Rs/m
(ii) Rate as per invoice 595.39 Rs/m
ANALYSIS OF RATES FOR SECURED ADVANCE
17.35.2.3 Hubless centrifugally cast (spun) iron pipes epoxy coated inside & outside IS:15905

75MM
Code Description Quantity Rate Amount
Unit
Detail of cost for 18.00 m (6 x 3.00 m)
MATERIAL
7622 Hubless centrifugally cast (spun) iron
pipes as per IS 15905 - 75 mm dia
(3000 mm length pipe) metre 18.54 0.00 0.00
i/c (3% wastage)
9999 Scaffolding L.S. 80.73 0.00 0.00
9977 Carriage of materials L.S. 40.38 0.00 0.00
LABOUR
0116 Fitter (grade 1) day 0.35 734.00 256.90
0100 Bandhani day 0.17 625.00 106.25
0114 Beldar day 0.70 553.00 387.10
TOTAL W 750.25
Add Water Charges A @ 1.5% 11.25
TOTAL WC=(W+A) 761.50

Add 12% GST by reversible method (Multiplying

B=(0.1405*WC) @ 0.1405 106.99
Factor = 0.1405)
TOTAL X=(WC+B) 868.49
Add C.P.O.H. C @ 15% 130.27
TOTAL Y=(X+C) 998.76
Add Labour Cess D @ 1% 9.99
Cost of Z=(Y+D) 18.00 meter 1008.75
Labour Element per m 56.04

Rate of Agreement Item No.-12.7.2.1 859.55

Less cost index@7% @ 7.00% -60.17
Total 799.38
Less as per Agreement @ 32.93% -263.24
Net Agreement Rate of Agreement Item No.-12.7.2.1 Total 536.14
Less Labour Element -56.04
Net Rate for material element 480.10
Rate allowed @75% 480.10 0.75 360.08
(iii) Rate at which payment is made 504.45 Rs/m
 6 Tiles
(i) Basic rate as per DAR 460 Rs/sqm
(ii) Rate as per reverse calculation 438.43 Rs/sqm
ANALYSIS OF RATES FOR SECURED ADVANCE
11.41.A.2 Providing and laying Vitrified tiles in floor in different sizes (thickness to be specified by the manufacturer) with
water absorption less than0.08% and conforming to IS:15622, of approved brand & manufacturer, in all colours and
shade, laid on 20 mm thick cement mortar 1:4 (1 cement:4 coarse sand) jointing with grey cement slurry @3.3 kg/sqm
including grouting the joints with white cement and matching pigments etc. The tiles must be cut with the zero chipping
diamond cutter only. Laying of tiles will be done with the notch trowel, plier, wedge, clips of required thickness, leveling
system and rubber mallet for placing the tiles gently and easily

Code Description Unit Quantity Rate Amount

Details of cost for 1 sqm MATERIAL
Vitrified floor tiles 60x60 cm size =
1.000 sqm
Add for wastage & breakage @ 2.5 % = 0.025 sqm
Total = 1.025 sqm
Vitrified floor tile 60x60 cm Carriage of tiles
8621 20 mm thick Cement mortar 1.025
9977 1 : 4 (1 cement : 4 coarse sand) Rate as per Item sqm L.S. 6.24
0 0
3.9 Number 3.9 of SH: Mortars cum L.S. 0.024
9999 Mortar for pointing in white cement Cement for 3.64
slurry over bed @
3.3 kg per sqm

0367 Portland Cement tonne 0.0033 0.00 0.00

LABOUR
0123 Mason (brick layer) 1st class day 0.20 734.00 146.80
0115 Coolie day 0.20 553.00 110.60
9988 Sundries including carriage of
cement etc L.S. 26.91 2.00 53.82
TOTAL W 311.22
Add Water Charges A @ 1.5% 4.67
TOTAL WC=(W+A) 315.89

Add 12% GST by reversible method (Multiplying

B=(0.1405*WC) @ 0.1405 44.38
Factor = 0.1405)
TOTAL X=(WC+B) 360.27
Add C.P.O.H. C @ 15% 54.04
TOTAL Y=(X+C) 414.31
Add Labour Cess D @ 1% 4.14
Cost of Z=(Y+D) 1.00 SQM 418.45
Labour Element per sqm 418.45

Rate of Agreement Item No.-8.6.1.1 1373.75

Less cost index@7% @ 7.00% -96.16
Total 1277.59
Less as per Agreement @ 32.93% -420.71
Net Agreement Rate of Agreement Item No.-8.6.1.1 Total 856.88
Less Labour Element -418.45
Net Rate for material element 438.43
Rate allowed @75% 438.43 0.75 328.82

(iii) Rate as per invoice 442.51 Rs/sqm

(iv) Rate at which payment is made 391.63 Rs/sqm
Name Designation Shift December
28 29 30 31
Abhishek Bhatnagar Project Manager Day
Sahib Viqar Billing Engineer Day
Gurpreet Singh Foreman Day
Prince Mishra Supervisor Day
Rohit Kumar Tiwari Electrician Day
Mahesh Guard Night
Ramkumar Guard Night

Name Designation Shift Jan-23

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31
Abhishek Bhatnagar Project Manager Day
Sahib Viqar Billing Engineer Day
Gurpreet Singh Foreman Day
Prince Mishra Supervisor Day
Rohit Kumar Tiwari Electrician Day
Mahesh Guard Night
Ramkumar Guard Night

Name Designation Shift Feb-23

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28
Abhishek Bhatnagar Project Manager Day
Sahib Viqar Billing Engineer Day
Gurpreet Singh Foreman Day
Prince Mishra Supervisor Day
Rohit Kumar Tiwari Electrician Day
Mahesh Guard Night
Ramkumar Guard Night

Name Designation Shift Mar-23

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31
Abhishek Bhatnagar Project Manager Day
Sahib Viqar Billing Engineer Day
Gurpreet Singh Foreman Day
Prince Mishra Supervisor Day
Rohit Kumar Tiwari Electrician Day
Mahesh Guard Night
Ramkumar Guard Night
 Schedule of Quantity
Name of work :-Misc. works at newly constructed GPRA qtrs. (Type-IV & VI) at Sector-38/B, Chandigarh. (SH: Urgen
water proofing in basement, taking out and re-fixing S.S. grills, CI cover, installation of 50mm dia water meter & other
works etc.)

DSR
Sl. No:- Description Qty unit
code
1 2.8 Earth work in excavation by mechanical means (Hydraulic
excavator) / manual means in foundation trenches or drains
(not exceeding 1.5 m in width or 10 sqm on plan), including
dressing of sides and ramming of bottoms, lift upto 1.5 m,
including getting out the excavated soil and disposal of
surplus excavated soil as directed, within a lead of 50 m.

1.1 2.8.1 All kinds of soil. 6.08 cum

2 2.25 Filling available excavated earth (excluding rock) in

trenches, plinth, sides of foundations etc. in layers not
exceeding 20cm in depth, consolidating each deposited layer
by ramming and watering, lead up to 50 m and lift upto 1.5
m.
6.08 cum

3 13.45 Finishing walls with textured exterior paint of required shade

:
3.1 13.45.1 New work (Two or more coats applied @ 3.28 ltr/10 sqm)
over and including priming coat of exterior primer applied @
2.20kg/10 sqm
300.00 sqm

4 15.48 Taking out C.I. cover with frame from R.C.C. top slab of
manholes of varioussizes including demolishing of R.C.C.
work manually/ by mechanical meansand stacking of useful
materials near the site and disposal of unserviceablematerials
within 50 metres lead as per direction of Engineer-in-charge.

75.00 each
5 22.23 Providing and applying integral crystalline slurry of
hydrophilic in nature for waterproofing treatment to the RCC
structures like retaining walls of the basement, water tanks,
roof slabs, podiums, reservior, sewage & water treatment
plant, tunnels / subway and bridge deck etc., prepared by
mixing in the ratio of 5: 2 (5 parts integral crystalline slurry :
2 parts water) for vertical surfaces and 3 : 1 (3 parts integral
crystalline slurry : 1 part water) for horizontal surfaces and
applying the same from negative (internal) side with the help
of synthetic fiber brush. The material shall meet the
requirements as specified in ACI-212-3R-2010 i.e by
reducing permeability of concrete by more than 90%
compared with control concrete as per DIN 1048 and
resistant to 16 bar hydrostatic pressure on negative side. The
crystalline slurry shall be capable of self-healing of cracks up
to a width of 0.50 mm. The work shall be carried out all
complete as per specification and the direction of the
engineer-in-charge.The product performance shall carry
guarantee for 10 years against any leakage.

5.1 22.23.1 For vertical surface two coats @ 0.70 kg per sqm per coat
240.00 sqm
5.2 22.23.2 For horizontal surface one coat @1.10 kg per sqm. 96.00 sqm

Non Schedule Items

6 NS-1 Providing and fixing stainless steel ( Grade 304) railing made
of Hollow tubes, channels, plates efc., including welding,
grinding, buffing, polishing and making curvature (wherever
required) and fitting the same with necessary stainless steel
nuts and bolts complete, i/c fixing the railing with necessary
accessories & stainless steel dash fasteners , stainless steel
bolts etc., of required size, on the top of the floor or the side
of waist slab with suitable arrangement as per approval of
Engineer-in-charge, (for payment purpose only weight of
stainless steel members shall be considered excluding fixing
accessories such as nuts, bolts, fasteners etc.). (S.S. grill
provided by department free of cost, taking out and re-fixing
at joints all complete as per the direction of Engineer-in-
charge).

5354.38 kg
7 NS-2 Providing and supplying sanitary fittings for installation
50mm dia water meter of class-B(KRANTI) or equivalent
make i/c water meter 50mm dia, GI Hexa nipple, nipple ,
Tee, socket, elbow, reducer, union, brass gate wall, pipe,
ferrule, plug, flange, bush, bolt, UPVC connection, rubber,
fitter Grade-I & Beldar for taking out connection from UT
line to CPWD premises all complete as per the direction of
the Engineer-in-charge
1.00 per job

8 NS-3 Providing and fixing ISI marked 85x42 mm oxidised M.S.

pull bolt lock conforming to IS : 7534 with necessary screws
bolts, nut and washers etc. complete.
252.00 each

Modified Estimate cost after using Correction factor on DSR

2023 on account of GST @0.973 270482.00 x

Assistant Engineeer ,
Chandigarh Sub Div-I
CPWD,Chandigarh
8/B, Chandigarh. (SH: Urgent
mm dia water meter & other misc.

Rate Amount

260.30 1581.00

196.00 1191.00

223.60 67080.00

697.40 52305.00
472.90 113496.00
362.80 34829.00
Total 270482.00

68.20 365169.00
 57669.80 57670.00

199.25 50211.00
Total 473050.00

0.97 263179.00
Total 736229.00 14725
SAY 736200.00

Assistant Engineeer ,
Chandigarh Sub Div-IX
CPWD,Chandigarh