Completion Estimate(SYH ELS Shed)

Store Ward
Accepted Rate
Item No. Description Unit Qty. Amount
(in Rs.)
Schedule A-I
1004 Earthwork in excavation manually in
formation, side drains etc., in the alignment
including leading usable cut spoils up to
200M and making formation in filling
using the cut spoils, site clearances,
setting out and demarcation, disposing off
surplus unusable cut spoils as per
Cum 239.12 62.42 14,925.00
directions of the Engineer and top and
side dressing to provide final formation as
per designed profile. The rate shall not
include cutting of trees with girth above
30CM and compaction, which shall be paid
separately.

TOTAL OF BILL NO 01 14,925.00

-
Schedule 2A -
Providing and laying M 10 cement
concrete in foundation and floors of all
2003 Cum 6,291.42 81.602 5,13,392.00
structures using well graded stone aggregate
of 40 MM/20MM nominal size.
Providing and laying design mix control
concrete M20/M25 in piers, retaining
walls, wing walls, return walls, buildings
2004 sheds, floorings etc. using well graded stone Cum 8,856.07 4.400 38,967.00

aggregate of 40 MM/20 MM nominal size.

Providing and laying Design mix control

concrete M25/M30/M35/M40 in cast-in-
situ RCC works of pile cap, pedestals ,
columns, lintels, beams, roof‐slabs, precast
wall panels for boundary wall ,railing,
inspection platform, bracings, tie‐beams,
flooring, etc. and other
2005 Cum 10,050.56 164.757 16,55,900.00
miscellaneous works inclusive of centering ,
shuttering. scaffolding ,including cost of
admixtures as per requirement and all related
operations as required to complete the work
as specified in drawings and as per
Specifications. using well graded stone
aggregate of 20 MM nominal size.
Boring in all soils except hard rock and
big boulder and providing & installing
reinforced cement concrete cast-in-situ
bored piles in M30/M35 design mix
control concrete using well graded stone
aggregate of 20 MM including boring in all
kinds of soil, boulders and gravels (length of
2022 -
pile for payment shall be measured up to the
bottom of pile cap. No payment shall be
made for boring and concreting from ground
level to bottom of pile cap level.) Boring in
hard rock and big boulder larger than 30cm
depth shall be paid as per the item 2023.

2022d 600 MM dia pile Meter 4,230.27 685.05 28,97,946.00

Supplying and filling sand in well/Box
2029 Culvert etc of approved quality in layers of Cum 2,085.69 157.30 3,28,073.00
300 MM including watering, ramming.
 Store Ward
Accepted Rate
Item No. Description Unit Qty. Amount
(in Rs.)
Integrity test on piles with integrity tester
duly calibrated and submission of test report
NS-1 in easily understandable format. The rate Each 1,966.06 35.00 68,812.00
includes chipping of pile heads for proper
placement of probs.
TOTAL BILL NO 2A 55,03,090.00
-
Schedule 2b -
Complete Pre-Engineered Building (PEB)
Shed in all respect as per relevant tender
drawings and technical specification as per
Annexure-I, approved shop drawings and/ or
instructions. The contractor shall be
responsible for design and proof checking by
recognised Govt. Engg College/ University
NS-1(a) approved by the Employer. The contractor MT 99,540.80 74.66 74,31,915.00

shall submit GADs, architectural drawings of

sheds for approval of the Employer as per
key dates. After approval of GAD/
architectural drawings, the contractor shall
submit design basis report, structural designs
and drawings including foundation design
based onand
Supply soilfixing
investigation report ofzincalume
of galvalume/ RVNL
sheeting including fasteners as per approved
proof checked design and drawing and as per
specification at Annexure-I. Rate shall
include supply, fastening, cutting, drilling,
handling, riveting/ welding with supply of
NS-2 electrode, rivet, bolt, nut, washer, supply of sqm 723.48 1,164.50 8,42,490.00
all labour, materials, tools and plants,
scaffolding, staging complete in all respect.
Payment will be made on the basis of net
exposed area and no payment will be made
for overlaps.

Supply and fixing of polycarbonate sheeting

including fasteners as per approved proof
checked design and drawing and as per
specification at Annexure-I. Rate shall
include supply, fastening, cutting, drilling,
handling, riveting/ welding with supply of
NS-3 electrode, rivet, bolt, nut, washer, supply of sqm 2,470.52 75.18 1,85,734.00
all labour, materials, tools and plants,
scaffolding, staging complete in all respect.
Payment will be made on the basis of net
exposed area and no payment will be made
for overlaps.

Supply and fixing of turbo vent including

fasteners as per specification at Annexure-I.
Rate shall include supply, fastening, cutting,
drilling, handling, riveting/ welding with
NS-4 supply of electrode, rivet, bolt, nut, washer, Each 8,513.14 5.00 42,566.00

supply of all labour, materials, tools and

plants, scaffolding, staging complete in all
respect.
TOTAL BILL NO 2B 85,02,705.00
-
 Store Ward
Accepted Rate
Item No. Description Unit Qty. Amount
(in Rs.)
Schedule 2C -
Supplying TMT Fe-500/Fe-500D*
reinforcement steel conforming to IS:1786-
1985 including decoiling, straightening,
cutting, bending, placing in position,
binding with 1MM dia GI binding wire.
Note :
1. Reinforcement, shall be measured in
2076 MT 70,560.81 55.30 39,02,224.00
length for different diameters used in the
works and then paid as per standard weights
as per IS 1732. Wastages, overlaps,
coupling, welded joints, space bars, chairs
and binding wire shall not be measured and
cost of these items shall be deemed to be
included in the rates.
2. * For seismic zone III, IV & V,
TOTAL onlyNO
BILL TMT
2C 39,02,224.00
Schedule 7A -
Earth work in cutting in foundation,
trenches, drains, etc in all kinds of soil
including dressing of sides, ramming of
7005 bottoms, back filling of trenches, getting out -
the excavated soil and disposal of surplus
excavated soil with all lead and lift as
directed by the Engineer.
7005 a In all kinds of soil Cum 146.33 239.50 35,046.00
7007 Providing platform surfacing using ; -
Vacuum dewatered cement concrete 100
MM thick of M25 finished with screed board
7007 c vibrator, vacuum dewatering process and Cum 5,851.34 53.559 3,13,392.00
finally finished by floating, brooming with
wire brush etc complete.
Supply, construction half, one or more brick
thick brickwork conforming to IS 1077 and
having minimum compressive strength of 75
kg/cm2 with cement and sand (1:4) in all
NS-1 height including all contractors labours and cum 4,663.51 80.926 3,77,399.00

materials, tools and plants, lead lift

transporting and all other incidental charges.

Making groove 5mm - 6mm wide x 20mm -

25mm depth in concrete heavy duty flooring
by mechanical diamond cutter true to the line
NS-7 for expansion of floor, filling the groove with m 433.76 189.30 82,111.00
the paste of polysulphide based sealant up to
depth of 15mm from top level.

Mixing and pouring of non-shrink grouting

NS-8 kg 30.39 1,200.00 36,468.00
GP-2 including shuttering etc.
Providing and applying Nitoflor Sl 2000 or
similar flow applied 2mm thick epoxy resin
based floor topping high strength self smooth
underlay conforming to BS 6319 for a
NS-13 compressive strength not less than Sqm 1,105.05 532.78 5,88,743.00
2 2
40N/mm , flexural strength 25N/mm and
2
tensile strength 12N/mm in 7 days. The
scope of the work includes:-
 Store Ward
Accepted Rate
Item No. Description Unit Qty. Amount
(in Rs.)
Manual Sliding Steel door M.O.C GI Sheet
metal door size 1850(W) x 3550 (H) door
opening size 3700 width x 3550 Height .
Area of application compressor room shed
entry operartin temperature ambient door
movement manual operation door locking
opening closing. Manual note door will be
NS -16 manufacture 16 SWG GI fabricated C bend Nos. 2,28,812.48 2.44 5,57,387.00

and dully cladded with 22 SWG GI sheet

metal. Door will be provided with fabricated
guide rails and guide blocks for smooth
linear movement. Handles will be provided
for manual operating and closing operation.
Overall assemble will be given zero to coats
of heighly built apoxy paint.
TOTAL BILL NO 7A 19,90,546.00
-
Schedule-8 -
Supply of Portland Pozzolana Cement
(PPC) conforming to IS: 1489 with latest
amendments and using the same in the work
as per RVNL's approved mix design as per
RVNL's prescribed rates of consumption
8003 including all lead lift, labour, loading Bag 335.98 3,998.02 13,43,255.00

unloading, ascent, descent, crossing of

Railway lines(s), royalty, taxes, transport
(contractor's own), tools and plant complete.

TOTAL BILL NO 8 13,43,255.00

Providing 40mmx5mm flat iron hold fast
40cm long including fixing to frame with
10mm diameter bolts, nuts and wooden
074280 plugs and embeddings in cement concrete Each 59.05 6.00 354.00
block 30cmx10cmx15cm 1:3:6 ( 1 cement :
3 coarse sand : 6 graded stone aggregate-
20mm nominal size)
111010 12 mm cement plaster of mix - - -
111012 1:6 (1 cement : 6 fine sand) Sqm 51.71 373.556 19,317.00
Providing applying plaster of paris putty of 2
mm average thickness over plastered surface
112040 to prepare the surface to prepare the surface Sqm 55.42 697.57 38,659.00

even and smooth complete.

New work (two or more coats of distemper)
115041 over and including priming coat with cement Sqm 49.39 400.97 19,804.00
primer.
Finishing walls with Acrylic Smooth Exterior
Paint with Silicone additives of required
shade on new work (Two or more coats
115160 applied @ 1.67 litre/10sqm over and Sqm 62.75 296.60 18,612.00

including one coat of water proofing cement

paint applied @ 2.20 kg/10sqm
96,746.00
2,13,53,491.00
Total 2,13,53,491.00