Repairs to Bldg. No. 23, Cuffe Parade , Mumbai. A Div.

Estimate- Measurement sheets.

No. Item of Work. No. L B D/H Qty.
1 Prov. Structural steel work above 175 mm
Support to 1st Fl Balcony 1 East Side
Horizontal Member Ismc 200 2 6 1.20 22.10 318.24
Vertical Member " " " 2 6 1.20 22.10 318.24
Support to 1st Fl Balcony 2 East Side
Horizontal Member Ismc 200 1 4 1.20 22.10 106.08
Vertical Member " " " 1 4 1.20 22.10 106.08
Support to 1st Fl Balcony 1 West Side
Horizontal Member Ismc 200 1 4 1.20 22.10 106.08
Vertical Member " " " 1 4 1.20 22.10 106.08
2nd Fl Bridge Girder Ismb 1 2 6.00 25.40 304.80

1365.60
Add 5% connection 68.28
1433.88
1.434 M.T
2 Prov. Structural steel work upto 175 mm
Support to 1st Fl Balcony 1 East Side
Inclined Member Ismb 175 2 6 1.20 19.30 277.92
Support to 1st Fl Balcony 2 East Side
Inclined Member Ismb 175 1 4 1.20 19.30 92.64
Support to 1st Fl Balcony 1 West Side
Inclined Member Ismb 175 1 4 1.20 19.30 92.64
Support to 1st Fl Balcony 1 East Side
Celing Ismb 150 2 3 2.20 14.90 196.68
" " " " 2 3 1.85 14.90 165.39
Support to 1st Fl Balcony 2 East Side
Celing Ismb 150 2 3 2.20 14.90 196.68
Support to 1st Fl Balcony 1 West Side
Celing Ismb 150 2 4 2.20 14.90 262.24
Support to 2nd Fl Architectural Design
Vertical Ismc 125 1 2 2.75 12.70 69.85
Inclined " " 1 2 1.50 12.70 38.10
Isa 65 *65 *5 1 7 1.85 4.90 63.46
" " " 1 4 1.20 4.90 23.52

1479.12
Add 5% connection 73.956
1553.076

1
No. Item of Work. No. L B D/H Qty.
1.553 M.T
3 Pulling down Brick Masonry
Refer I.No 4 1.000
Refer I.No 5 10.00 x 0.15 1.5
2.50 Cum
4 Prov.Brick masonry Work.
Provisional 1.000 Cum
5 Brick partition walls
Provisional 10.00 Sqm
6 Removing existing waterproof treatment
Refer I No 9 666.69 Sqm
7 Lowering down the terrace debris
666.69 x 0.18 116.670 Cum
8 Prov. & Laying brick bat coba
Additional For Sloping 10% Refer I. No 9 1 1 666.69 0.10 0.08 5.000
5.00 Cum
9 Prov. & Laying waterproofing treatment with
Grd. Fl. Porch East & West Side 1 2 4.00 5.00 40.00
Abover 1st Fl terrace 1 1 19.90 7.45 148.26
" " Terrace 1 2 10.20 6.00 122.40
Lift Room Top 1 1 3.50 3.25 11.38
2nd Fl Above West Side Terraace 1 1 27.80 5.50 152.90
" " " 1 1 10.50 10.50 110.25
" " " 1 1 9.00 5.50 49.50
" " " 1 1 8.00 4.00 32.00

666.69 Sqm
10 Rem. Existing cement plaster
Refer I.No 11 50.00
Refer I.No 12 737.00
787.00 Sqm
11 Prov. Internal cement plaster
Provisinal 50.00 Sqm
12 Prov. Sand faced cement plaster
Second Floor South Side Wall 1 2 13.50 4.20 113.00
Less Door 1 -3 1.00 2.10 -6.00
Second Floor Bridge Pardi 1 4 6.00 1.20 29.00
Second Floor East West Side Wall 1 2 28.20 4.20 237.00
Less W.C Window 2 -4 0.60 0.60 -3.00
Less Hall Window 2 -3 1.50 1.20 -11.00
Internal Chowk East/West Wall 2nd Fl 1 2 8.50 4.20 71.00
Less Window 2 -2 1.00 1.20 -5.00

2
No. Item of Work. No. L B D/H Qty.
Internal Chowk South Side Wall 2nd Fl 1 2 8.00 4.20 67.00
Less Window 2 -3 1.00 1.20 -7.00
Lift Room 1 4 3.20 3.00 38.00
Grd to 1st Fl In Chowk east Side Wall 1 1 3.00 9.10 27.00
1st Fl Above Terrace Parapet Wall Internal
1st Floor South Side Wall 1 2 12.50 1.20 30.00
1st Floor East West Side Wall 1 4 4.50 1.20 22.00
2nd Fl Above Terrace Parapet Wall Internal
Second Floor South Side Wall 1 2 13.00 1.20 31.00
Second Floor East West Side Wall 1 2 27.80 1.20 67.00
Internal Chowk East/West Wall 2nd Fl 1 2 7.90 1.20 19.00
Internal Chowk South Side Wall 2nd Fl 1 2 7.60 1.20 18.00

737.00 Sqm
13 Prov. & Fix. W.C Pan
1st & 2nd Fl W.C 2 1 2.00 Nos
14 Prov. & Laying White glazed tield flooring.
1st & 2nd Fl W.C 2 1 0.90 1.35 2.43 Sqm
15 Prov. & Laying White glazed tield dado
1st & 2nd Fl W.C 2 2 0.90 1.20 4.32
" " " 2 2 1.35 1.20 6.48
Less Door -2 1 0.75 1.20 -1.80
9.00 Sqm
16 Prov. Water proof bedding
1st & 2nd Fl W.C 2 1 0.90 1.35 2.43 Sqm
17 Prov. & Fix.F.R.P Door
1st Fl W.C 1 1 0.75 2.10 1.58 Sqm
18 Removing drain pipes
Refer I.No 24 156.00
Refer I.No 25 122.40
278.40 Rmt.
19 Prov. & Fix. P.V.C.Pipes 75mm outer dia.
Nahani Pipes 6 2 13.00 156.00
156.00 Rmt.
20 Prov. & Fix. P.V.C.Pipes 110mm outer dia.
W.C Pipe Grd to 5th Fl 6 1 13.00 78.00
Rain water Pipe 6 2 3.70 44.40
122.40 Rmt.
21 Removing orissa pattern soil pan
1st & 2nd Fl W.C 2 1 2.00 Nos
22 Prov. & Fix. C.C.T.W. Work in joists.

3
No. Item of Work. No. L B D/H Qty.
Roof above 1st Fl Rafter 2 8 0.10 0.050 0.080
0.080 Cum
23 Removing battens from roof
Roof Above 1st Fl
East /West Side Bed Rm Balcony 1 4 4.20 1.80 30.24
" " " 1 2 5.50 1.80 19.80
North Side Bed Rm 1 2 5.30 1.80 19.08
North Side Passage 1 1 19.90 2.50 49.75
1 2 2.00 1.50 6.00
" " " 4 0.5 0.90 1.50 2.7
" " " 4 1 0.60 1.50 3.6
South side Chowk Bath 1 1 5.45 1.50 8.18
East side Chowk Pass 1 1 6.45 1.50 9.68
" " Kitchen 1 1 5.60 1.50 8.4
Roof Above Grd Fl
North Side Passage 1 2 2.00 1.20 4.80
" " " 2 0.5 0.90 1.20 1.08
" " " 2 1 0.60 1.20 1.44
East side Chowk Pass 1 1 6.45 1.50 9.68

174.43 Sqm
24 Removing manglore tiles from roof
Refer I .No 32 104.66 Sqm.
25 Removing existing gutter
Refer I .No 27 10.00 Rmt
26 Removing Wooden Planking
Refer I .No 30 139.54 Rmt

27 Prov. & fix. Valley gutter

Roof Above 1st Fl North Side Pass. 1 4 2.50 10.00 Rmt.
28 Prov. & fix. C.T.Battens for roof
Refer I No 23 80 % 174.43 x 0.80 139.54 Sqm.
29 Reusing old battens Battens for roof
Refer I No 23 20 % 174.43 x 0.20 34.89 Sqm.

30 Prov. & fix. C.T.Plank Ceiling

Refer I No 23 take 45% 174.43 x 0.45 78.49 Sqm.
31 Rem. & Reusing old Planking
Refer I No 23 Take 55 % 174.43 x 0.55 95.94 Sqm.
32 Prov. & fix. New manglore tiles
Refer I No 23 Take 60 % 174.43 x 0.60 104.66 Sqm.

4
No. Item of Work. No. L B D/H Qty.
33 Removing manglore tiles & retiling same
Refer I No 23 Take 40 % 174.43 x 0.40 69.77 Sqm.
34 Cutting down small trees
Front & Back Wall 4 2 8.00 Nos.
35 Chipping the R.C.C. Surface
Refer item no. 36 201.21 Sqm
36 Providing & applying primer coat of polymer
Refer Item no. 37 95.80
Refer Item no. 38 105.41
201.21 Sqm
37 Providng polymer modified mortar 15mm to R.C.C. members
Lift Room Ceiling 1 1 3.20 3.00 9.60
2nd Fl Bridge Bottom 1 1 6.00 1.20 7.20
Lift Pardi Grd to 2nd Fl 3 4 1.50 4.25 76.50
" " " 3 2 1.35 4.25 34.43

Total Qty 127.73 Sqm

Take 75% Qty 95.80 Sqm
38 Providng polymer modified mortar 30 mm to R.C.C. members
Column
In Chowk East Side Grd to 1st 2 2 0.60 4.25 10.20
2nd Fl Rm East & West Side External 2 8 0.45 3.20 23.04
" " " " 2 7 0.45 3.20 20.16
Terrace Lift Column 1 4 0.60 3.00 7.20

Beam
In Chowk East Side Grd to 1st 2 1 4.50 0.60 5.40
2nd Fl Rm East & West Side External 1 2 28.20 0.60 33.84
" " " " 1 2 20.10 0.60 24.12
2nd Fl Rm Terrace 1 2 6.50 0.60 7.80

Total Qty 131.76 Sqm

Take 80% Qty 105.41 Sqm

39 Providing of Micro Concrete

In Chowk East Side Grd to 1st 4 2 0.45 0.075 4.25 1.15
" " " " 4 2 0.25 0.08 4.25 0.64

1.79 Cum

5
No. Item of Work. No. L B D/H Qty.
40 Prov. & Apply Epoxy Bonding Coat
In Chowk East Side Grd to 1st 4 2 0.45 4.25 15.30
" " " " 4 2 0.25 4.25 8.50

23.80 Sqm

41 Prov. Structural Steel Reinforcement

Refer I.No 37 95.80 x 2.50 239.49
Refer I.No 38 105.41 x 4.00 421.63
Refer I.No 39 1.79 x 150.00 268.50

929.63 K.G
0.93 M.T

42 Prov & apply priming coat

Refer I.No 11 50.00
Refer I.No 12 737.00
787.00 Sqm
43 Prov & apply washable oil bound distemper
Refer I.No 11 50.00 Sqm
44 Prov & apply water proof paint
Refer I.No 12 737.00 Sqm
45 Prov. Tuck Pointing
South Side External Wall 1 2 13.50 11.70 315.90
Less Window 2 -12 1.20 1.60 -46.08
" " " 2 -4 0.80 1.50 -9.60
Less Door 2 -1 2.00 2.10 -8.40
South Side External Wall 1 2 5.15 11.70 120.51
" " " 1 2 1.7 11.70 39.78
Less Window 2 -3 1.20 1.50 -10.80
East West Side External Wall 1 2 33.50 9.10 609.70
Less Window 2 -6 1.20 3.50 -50.40
Less Balcony 1 2 -2 4.00 9.10 -145.60
Less Balcony 2 2 -1 3.00 9.10 -54.60
Less Entry Opening 2 -1 3.00 2.10 -12.60
North Side 1 2 3.00 9.10 54.60

802.41 Sqm
46 Rem. excavated materials.
I. No. 3 Pulling down brick masonry 2.500
I. No. 7 terrace debris 116.67

6
No. Item of Work. No. L B D/H Qty.
I. No. 10 Rem. Cement Plaster 787.00 x 0.020 15.74
134.91 Cum.
47 Prov & Fix Jute Kantan
South Side External Wall 1 2 13.50 11.70 315.90
South Side External Wall 1 2 5.15 11.70 120.51
" " " 1 2 1.7 11.70 39.78
East West Side External Wall 1 2 33.50 9.10 609.70
North Side 1 2 3.00 9.10 54.60
1140.49 Sqm

Salvage Calculation
I.No. 14A T.W Joist ladi flooring
125.69x 0.022 x 60% @ Rs.24300/- Rs. 40316.32
I.No. 27 Non -teak wood Scantling
0.080 x 50% @ Rs.24300/- Rs. 972.00
Total Rs. 41288.32
SAY Rs. 41288.00

7
8
 ```````````````````````````````````````````````

```````````````````````````````````````````````

9
10
11
``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

12
```````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

```````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

13
``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

14
``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

15
``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

16
```````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

```````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

17
``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

18
``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

19
``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

20
```````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

```````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

21
``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

22
``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

``````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````````

23
24
 ABSTRACT-''A''/SCHEDULE B.
MEMORANDUM SHOWING ITEMS OF WORK TO BE CARRIED OUT
NAME OF WORK : Repairs to Building No 23, Cuffe Parade ,Mumbai. A - Div.
( P.W.D.S.S.R. 2020-21 & Schedule Rate: 2020-21 ) Board Fund Work
Sr No Qty. Description if item Rate in Rate in Unit Per Amount Rs.
Fig. Wording
1 3 4 5 6 7 8
1 1.434 Providing structural steel work in rolled sections including to 74704.00 Rs. Seventy Metric 107116.57
the relevent Indian standards such as stanchions, columns, Four Tonne
beams, channels angles tees, fixed with connecting plates or Thousand
angle cleats for main & cross beams hip and jack rafters Seven
purlins connecting to truss member and the like, as per Hundred Four
detailed design and drawings or as directed including Only
cutting fabricating, hoisting, erecting, fixing in positions,
making revetted / bolted/ welded connections jointing and
painting with one coat red lead and two coats of oil paint of
approved shade scaffolding etc. complete.(size above 175
mm).(Board D.S.R.2020-21 I.No. 201.02 P.no.5)

2 1.553 Providing structural steel work in rolled sections confirming 73936.00 Rs. Seventy Metric 114828.23
to the relevent Indian standards such as stanchions, Three Tonne
columns, beams, channels angles tees, fixed with Thousand
connecting plates or angle cleats for main & cross beams hip Nine Hundred
and jack rafters purlins connecting to truss member and the Thirty Six
like, as per detailed design and drawings or as directed Only
including cutting fabricating, hoisting, erecting, fixing in
positions, making revetted / bolted/ welded connections
jointing and painting with one coat red lead and two coats
of oil paint of approved shade scaffolding etc. complete
(size upto and inclusive 175 mm). (Board D.S.R.2020-
21 I.No. 201.03 P.no.5)

25
Sr No Qty. Description if item Rate in Rate in Unit Per Amount Rs.
Fig. Wording
1 3 4 5 6 7 8
3 2.50 Dismantling brick masonry in lime or cement mortar and 305.00 Rs. Three Cubic 762.50
stacking the materils as directed with all leads, lifts etc. Hundred metre
( P.W.D.S.R. 2020-21 I.No.46.09 P.No.283) &FiveOnly

4 1.000 Providing first class Burnt Brick masonry with conventional / 7407.00 Rs. Seven Cubic 7407.00
I.S. type bricks in cement mortar 1:4 including scaffolding, Thousand Metre
racking out joints pointing in C.M. 1:3 and watering in pillars Four Hundred
of rectangular or square shape as shown on the drawing or & Seven Only
as directed etc.complete. (P.W.D.S.R. 2020-21 I.No.27.08
P.No.189)

5 10.00 Providing brick partition walls 100mm to 115mm thick in 885.00 Rs. Eight Square 8850.00
cement mortar 1:4 including providing R.C.C. patli 100 Hundred Metre
X150mm in size with 2 Nos. of 6mm Ø bar at bottom and at Eighty Five
top with binder of 6mm at 15cm apart. scaffolding racking Only
out joints and watering complete.(Board D.S.R.2020-21
I.No.203.02 P.no.9)

6 666.69 Removing the tar or coba and disposing of the materials as 24.00 Rs. Twenty - Square 16000.56
directed etc. complete. (P.W.D.S.R. 2020-21 I.No.31.08 Four only. Metre
P.No.198)

7 116.67 Lowering down the debris obtained from breaking and 684.00 Rs. Cubic 79802.28
removing the cement plaster / burnt brick masonry of the SixHundred & metre
first floor by any means without causing dust nuisance and Eighty Four
damage to structure, stacking the same as and where Only
directed including cleaning the site complete. (P.W.D.S.R.
2020-21 I.No.46.59 P.No.288)

8 5.00 Providing and laying cement brick bat coba with one part of 7150.00 Rs Seven Cubic 35750.00
cement mortar [1:3] and two parts of broken bricks bats be thousand 0ne metre
mixed laid to required slopes properly rammed as directed hundred fifty
including curing etc. complete. (Repairs DSR 2020-2021 P. only
No. 11 I. No. 204.01)

26
Sr No Qty. Description if item Rate in Rate in Unit Per Amount Rs.
Fig. Wording
1 3 4 5 6 7 8
9 666.69 Providing cement based water proofing treatment to 1041.00 Rs. One Square 694024.29
terraces (Indian water proofing or alike) with brick bats laid Thousand & Metre
in required slope to drain the water for any span after Fourty One
cleaning the base surface. Applying a coat of cement slurry Only
admixed with approved water proofing compound and
laying the brick bats on bottom layer in C.M.1:5 admixed
with approved water proofing compound filling up to half
depth of brick bats, curing this layer for 3 days, applying
cement slurry over this layer joints of brick bats with
C.M.1:3 admixed with approved water proofing compound
and finally top finishing with average 20 mm. thick layers of
same mortar added with jute fiber at 1 Kg per bag including
finishing the surface smooth with cement slurry admixed
with approved water proofing compound, marking finished
surface with false squares of 300mm x 300 mm. making the
junctions at the parapet rounded and tapered top for
required height, with drip mould at the junction of plaster
and parapet and curing and covering 10 years Guarantee
against leakproofness on Court fee stamp paper of Rs. 500/-
including ponding test etc. complete. (P.W.D.S.R. 2020-
21I.No.31.04 P.No197)

10 787.00 Removing the existing cement plaster of any thickness 47.00 Rs. Forty Square 36989.00
without causing dust nuisance and stacking the debris upto Seven Only Metre
a distance of 50 metres or spreading in the compound and
cleaning the site etc. complete. (P.W.D.S.R. 2020-21
I.No.32.33 P.No.203)

27
Sr No Qty. Description if item Rate in Rate in Unit Per Amount Rs.
Fig. Wording
1 3 4 5 6 7 8
11 50.00 Providing internal cement plaster 20mm. thick in Single 376.00 Rs. Three Square 18800.00
coats in cement mortar 1:3 without neeru finish, to Hundred Metre
concrete or brick surface, in all positions including Seventy Six
scaffolding and curing etc. complete. Only
(P.W.D.S.R. 2020-21 I.No.32.08 P.No.201)

12 737.00 Providing sand faced plaster externally in cement mortar 599.00 Rs. Five Square 441463.00
using approved screened sand, in all positions including Hundred Metre
base coat of 15 mm thick in cement mortar 1:4 using Ninety Nine
waterproofing compound at 1 kg per cement bag curing the Only
same for not less than 2 days and keeping the surface of the
base coat rough to receive the sand faced treatment 6 to 8
mm thick in cement mortar 1:4 finishing the surface by
taking out grains and curing for fourteen days scaffolding
etc.compl (P.W.D.S.R. 2020-21 I.No.32.11 P.No.201)

13 2.00 Providing and fixing Orissa type white glazed earthenware 3242.00 Rs. Three Number 6484.00
575 mm water closet pan including S trap with earthenware Thousand
foot rests, cast iron soil and vent pipe upto outside face of Two Hundred
the wall 1:2:4 brick bat lime concrete bedding without Forty Two
flushing tank and its accessories etc. complete. (PWD SSR Only
2020-21 P. No. 266 I. No. 42.30)

14 2.43 Providing and laying matt finish ceramic tiles of having size 1083.00 Rs.One Square 2631.69
30 cm x 30 cm confirming to I.S.15622/2006 (group D II-A) thousand Metre
and 7 to 8 mm thick for flooring in required position laid on Eighty Three
a bed of 1:4 cement mortar including cement float, filling Only
joint with white/colour cement slurry cleaning curing etc.
complete. (P.W.D SSR 20220-21 ITEM NO 33.24 PAGE NO
207)

28
Sr No Qty. Description if item Rate in Rate in Unit Per Amount Rs.
Fig. Wording
1 3 4 5 6 7 8
15 9.00 Providing and laying ceramic tiles of having size 30 cm. x 30 1226.00 Rs. One Square 11034.00
cm. and confirming to corresponding I.S. for dado and Thousand Metre
skirting in required position with readymade adhesive Twohundred
mortar of approved quality on plaster of 1:2 cement mortar Twenty Six
including joint filling with white/ colour cement slurry Only
cleaning curing etc. complete.(SSR 2021-22 ITEM NO 33.25
PAGE NO 158)

16 2.43 Providing water proof bedding for flooring of Bath and WC 386.00 Rs.Three Square 937.98
25 mm thick in C.M. 1:3 including using approved water hundred & Metre
proofing compound in specified proportion as per Eighty Six
manufacturers specifications for per bag of cement Only
including leveling, curing and covering 10 years guarantee
on court fee stamp paper of Rs.500/- including ponding test
etc. complete. (P.W.DSSR 2020-21 ITEM NO 31.05 PAGE NO
197)

17 1.58 Providing and fixing fiber glass reinforced 2718.00 Rs.Two Square 4294.44
polyester door shutter 30 mm thick as per IS 14856 thousand Metre
(2000) [Reaffirmed 2006) without ventilator including seven
chromium plated fixtures and fastening with chromium hundred
plated handles on both sides etc. complete (FOR WC AND eighteen only
BATH ONLY)( Board D.S.R. 2020-21 I.No.210.03 P.No. )

18 278.40 Removing drain pipes (soil, waste water, ventilating or rain 53.00 Rs. Fifty Three Running 14755.20
water) any size with all fittings including scaffolding if Only meter
necessary etc. complete.(Board D.S.R.2020-21 I.No. 211.01
P.no.29)

29
Sr No Qty. Description if item Rate in Rate in Unit Per Amount Rs.
Fig. Wording
1 3 4 5 6 7 8
19 156.00 Providing, laying and fixing P.V.C. pipe of 75mm dia. with 350.00 Rs. Three Running 54600.00
fittings such as bends, tees, reducers, clamps, etc. including Hundred Metre
necessary excavation, trench filling etc. complete. Including &Fifty Only
removing existing pipe line if necessary and conveying and
stacking the same in chowky or as directed etc. complete.
(P.W.D.S.S.R. 2020-21I.No.42.27 P.No.265)

20 122.40 Providing, laying and fixing P.V.C. pipe of 110 mm. dia. with 483.00 Rs. Four Running 59119.20
fittings such as bends, tees, reducers, clamps, etc. including Thousand Metre
necessary excavation, trench filling etc. complete. Including Eighty Three
removing existing pipe line if necessary and conveying and Only
stacking the same in chowky or as directed etc. complete.
(P.W.D.S.S.R. 2020-21 I.No.42.28 P.No.265)

21 2.00 Removing W.C. pans including disconnecting the sanitary 189.00 Rs One Nos 378.00
and water supply connections, removing and breaking hundred
flooring and bed con-crete around pan removing the same Eighty Nine
carefully and stacking the serviceable materials as adn only
where directed including throwing the unserviceable
materiasls out side etc. carefully and throwing out the
refusal outside etc. complete..(P.W.D.S.S.R. 2020-21
I.No.46.41 P.No.285)

22 0.080 Providing and fixing country teak wood in rectangular / 174956.00 Rs. One Lakh Cubic meter 13996.48
square scantlings of any section in door and window frames, Seventy Four
lintels, trusses, joists rafters, ridges, purlins, post plates, wall Thousand Nine
plates etc. upto any length including planing coal taring and Hundred Fifty
Six Only
applying one coat of primer etc. complete including fixing
screws nails iron straps wherever required & as directed
(Iron straps will be paid separately( Board D.S.R. 2020-21
I.No.208.05 P.No. 21)

30
Sr No Qty. Description if item Rate in Rate in Unit Per Amount Rs.
Fig. Wording
1 3 4 5 6 7 8
23 174.43 Removing the battens from the roof and stacking the same 20.00 Rs. Twenty Square 3488.60
on ground in the compound including scaffolding if required Only Metre
etc. completed as directed. ( Board D.S.R. 2020-21
I.No.209.01 P.No. 23)

24 104.66 Removing the Mangalore tiles hips and ridge tiles and 26.00 Rs. Twenty Six Square 2721.11
stacking the same on the ground in the compound including Only Metre
scaffolding if required etc. completed as required. ( Board
D.S.R. 2020-21 I.No.209.02 P.No. 23)

25 10.00 Removing existing gutter of any size with clamps 26.00 Rs. Twenty Six RMT 260.00
including scaffolding if required etc. complete as directed. ( Only
Board D.S.R. 2020-21 I.No.209.10 P.No. )

26 139.54 Removing wooden plank ceiling without battens 41.00 Rs. Fourty Square 5721.14
including scaffolding if required etc. complete as One Meter
directed. (Add Rs.1/- per sq.mt. if battens are also
removed). ( Board D.S.R. 2020-21 I.No.209.07 P.No. )

27 10.00 Providing and fixing valley gutter of 24 B.W.G. (0.63 mm) 2327.00 Rs. Two RMT 23270.00
thick G.I. sheet 120 cm wide with 20 mm thick teak wood thousand
planking underneath coal tarring etc. complete. Three
(P.W.D.S.S.R. 2020-21 I.No.38.10P.No224) Hundred
Twenty Seven
28 139.54 Providing and fixing country teak battens 50mm x 25mm 1628.00 Only
Rs. One Square 227171.12
for Mangalore tiled roof covering placed 25.0 cm to 30.0 Thousand Six meter
cm apart including one coat of primer and two coats of Hundred
approved paint including scaffolding if required etc. Twenty Eight
complete as directed ( Board D.S.R. 2020-21 I.No.209.19 Only
P.No. 25)

29 34.89 Reusing old battens 50mm x 25mm for Mangalore tiled roof 264.00 Rs. Two Square 9210.96
covering placed 25.0 cm apart including one coat of primer Hundred Sixty Metre
and two coats of approved paint including scaffolding if Four Only
required etc. complete as directed. ( Board D.S.R. 2020-21
I.No.209.21 P.No. 25)

31
Sr No Qty. Description if item Rate in Rate in Unit Per Amount Rs.
Fig. Wording
1 3 4 5 6 7 8
30 78.49 Providing & fixing country teak wood plank ceiling 20mm 3193.00 Rs. Three Square 250618.57
thick plank to the underside tongued and grooved Thousand Metre
including iron screw and scaffolding if necessary including One Hundred
one coat of primer on underside and one coat of tar on Ninety Three
upper side including two coats of oil painting etc. Only
complete as directed. ( Board D.S.R. 2020-21 I.No.209.16
P.No. )
31 95.94 Removing and reusing of old serviceable 186.00 Rs. One Square 17844.84
planking of roof of any size including cutting to Hundred Metre
required size planking sawing, fixing it in position Eighty Six
with nails, screws including two coats of oil paint of any Only
shade on the exposed side including scaffolding
if required etc. complete as directed. (Note : Additional
planks if required to be paid separately after deducting
salvage}( Board D.S.R. 2020-21 I.No.209.16 P.No. )

32 104.66 Providing and fixing Mangalore tiled roofing with class ' AA' 1021.00 Rs. One Square 106855.82
tiles including securing the last course of tiles near the eaves Thousand Metre
with steel flat 40 mm x 3 mm and 1.22 mm wire fixing 50 Twenty
mm x 25 mm horizontal teak wood battens and iron works OneSix Only
and oiling the battens etc. complete. (Excluding ridge and
hip tiles). (P.W.D.S.S.R. 2020-21 I.No.38.01P.No.224)

33 69.77 Removing the Manglore tiles and retiling the same with 184.00 Rs. One Square 12838.05
old /new manglore tile if required including scaffolding if Hundred Metre
required etc. complete as directed. ( Board D.S.R. 2020-21 Eighty Four
I.No.209.22 P.No. 25) Only

34 8.00 Cutting down small trees from 75mm dia to 150 :mm dia 259.00 Rs.Two Nos 2072.00
including making the good damage portion and Hunderd
stacking the cut materials neatly on site etc. complete as Fifty Nine
directed.(Board D.S.R.2020-21 I.No. 212.28 P.no.38) Only.

32
Sr No Qty. Description if item Rate in Rate in Unit Per Amount Rs.
Fig. Wording
1 3 4 5 6 7 8
35 201.21 Chipping the R.C.C. surface and cleaning the 149.00 Rs. One Square 29979.62
rusted reinforcement and exposed surface by wire Hunderd meter
brush mechanical device or any other established Forty-nine
method and applying rust removing solution of approved only.
make and quality with cotton waste swab to reinforcement
and allowing to dry'the same for 24 hours, brushing of
loose particle and applying 1st coat of rust preventive
coating of polymer and cement slurry in 1:1:5
proportion with soft brush without adding water
including applying another coat of rust preventing after
4 hours allowing Air Curing for 48 hours etc. including
scaffolding etc. complete. (Board SR 2020-21 P. No.
41 I. No. 213.01)

36 201.21 Providing and applying a priming cum bonding 138.00 Rs. One Square 27766.36
coat of polymer of approved make and quality Hunderd meter
as approved by Engineer in-charge and cement slurry in thirty-eigth
l: 1 proportionate by weight to concrete area by brush only.
or any other established method etc. complete. (Board
SR 2020-21 P. No. 41 I. No. 213.02)

37 95.80 Providing and applying 15 mm thick polymer mortar 978.00 Rs.Nine Square 93689.95
to load carrymg hunderd meter
R.C.C. members m two layers m proportion of seventy- Eight
1:5:15 by weight of polymer of approved make Only.
and quality, cement and River sand with required W.C.
ratio for desired consistency and applying and
finishing by floating, curing after initial setting
time etc. as per manufacturers specifications
etc. complete. (with prior approval of Dy. Chief Engineer)
(Board SR 2020-21 P.

33
Sr No Qty. Description if item Rate in Rate in Unit Per Amount Rs.
Fig. Wording
1 3 4 5 6 7 8
38 105.41 Providing and applying 30 mm thick polymer mortar 1449.00 Rs.One Square 152736.19
to load carrying Thousand meter
R.C.C. members in two layers in proportion of Four hunderd
1:5:15 by weight of polymer of approved make Fourty Nine
and quality, cement and River sand with required W.C. Only.
ratio for desired consistency and applying finishing by
floating,
Providing curing
filling ofafter
microinitial setting time, applying
39 1.79 concrete and 10mm aggregate 113577.00 Rs. One Lakh Cubic 203302.83
(1:1) including scarificial leakproof MS shuttering includes Thirteen meter
cost of hire chages of all machineris,barge, boat, cost of all Thousand
tools and all labour charges etc., complete. Five Hundred
(P.W.D.S.S.R.2020-21 I.No.19.23 P.No.0) Seventy
Seven Only

40 23.80 Providing & applying structural grade epoxy latex 765.00 Rs. Seven Square 18207.00
bond coat prior to application of any type of mortar Hundred Sixty Metre
confirming to IS codes or equivalent to ensure bond Five Only
between old concrete & new concrete by brush
application etc complete. SSR 2020-2021 ITEM NO
19.33 PAGE NO 146

41 0.93 Providing and fixing in position TMT - FE - 500 bar 89703.00 Rs. Eighty 83390.22
reinforcement of various diameters for R.C.C. pile caps, Nine
footings, foundation, slabs, beams columns, Thousand
canopies,staircase newels, chajjas, lintels pardis,copings, Seven
fins,arches etc. as per detailed designs, drawings and Hundred &
schedules. including cutting, bending, hooking the bars, THree Only
binding with wires or priming
tack welding and supporting as
42 787.00 Providing & applying coat on 34.00 Rs. Thirty Square 26758.00
concrete/masonry/Asbestos Cement plastered surfaces Four only Metre
including scaffolding if necessary, preparing the surface by
thoroughly cleaning oil, grease, dirt and other foreign
matter and sand papering as rewuired etc. complete.(P.W.D
SSR 2021-22 ITEM NO 35.21 P. no 216)

34
Sr No Qty. Description if item Rate in Rate in Unit Per Amount Rs.
Fig. Wording
1 3 4 5 6 7 8
43 50.00 Providing and applying washable oil-bound distemper of 43.00 Rs. Fourty Square 2150.00
approved colour and shade to old and new surfaces in two three only Metre
coats including scaffolding, preparing the surfaces.
(excluding the primer coat.) etc. complete. (P.W.D SSR
2020-21 ITEM NO 36.11 Page no 218)

44 737.00 Providing and applying two coats of water proof cement 73.00 Rs seventy Square 53801.00
paint of approved manufacture and of approved colour to Three only Metre
the plastered surfaces including scaffolding if necessary,
cleaning and preparing the surface, watering for two days
etc. complete. (P.W.DSSR 2020-21 Item no 35.13 P .no 216)

45 802.41 Providing tuck pointing with cement mortar 1:3 for 166.00 Rs. One Square 133200.06
stone/Brick masonry including scaffolding and curing etc. Hundred Sixty Metre
complete. (P.W.DSSR 2020-21 Item no 32.18 P .no ) Six Only

46 134.910 Removing excavated materials including debris from the site 737.00 Rs. Seven Cubic 99428.67
of the work including all lead & lift to any distance as Hundred metre
designated by BMC at dumping centre or as directed. Thirty Seven
( Board S.R. 2020-21 I.No. 212.30 P.No. 39) Only

47 1140.490 Providing and fixing Jute Kantan (Tarat) screen to the 57.00 Rs. Fifty Square 65007.93
scaffold-ing for external guniting as directed including Seven Only Metre
removing the same after the work is over etc. complete.
(P.W.D.S.S.R. 2020-21 I.No 46.38P.No 285.)

Total Rs 3381514.46

SAY Rs 3381514.00

35
 FINANCIAL IMPLICATION
Name of work : Repairs to Bldg No 23, Cuffe Parade , Mumbai.

Division :A
[BOARD2020-21 P.W.D - 2020-21]
PART (A)
1) i) Estimated Work(Work Portion) : Rs. 3,381,514.00
Civil Work (Part A) Rs. 3,381,514.00
Civil Work (Part B) Rs.
Total (A+B) Rs. 3,381,514.00
2) Electrical Work Rs. 0.00
Total (Civil+Electrical) Rs. 3,381,514.00
3) Add Contingencies @ 10% on C Rs. 338,151.00
Total (C+3) Rs. 3,719,665.00
4) Deduct Salvage Rs. 41,288.00
5) Net Amount (D-5) Rs. 3,678,377.00
6) Add GST18% on (E) 662,108.00
7) 1 % Labour Insurance Policy 16,908.00
i) Work value upto :- 25.00 Lakhs- 1.0 %
ii) Work value above :- 25.00 Lakhs-0.5 %
8) Add Architect's Fees @ 6% on D Rs. 223,180.00
9) Add 18.00 % G.S.T. On Architect Fee (on 8) Rs. 40,172.00
10) Total (E+6+7+8+9) Rs. 4,620,745.00
11) Add Establishment charges @ 4% On F Rs. 184,830.00
12) Total (F+11) Total : Rs. 4,805,575.00
13) Add Prop. & Demo. @ 10% of (1) or actual Rs. 338,151.40
14) Total (12+13) Total : Rs. 5,143,726.40
15) Add Previous Phase Expenditure : Rs. 5,278,863.00
16) ADM Amount TOTAL : Rs. 10,422,589.40
17) Built up Area = 2612.00
18) Cost per Sq.M. = Rs. 3990.27
19) Cost permissible @ Rs. 4000/- Rs. 10448000.00
20) Excess over permisssible limit Rs.
Cost per tenant / as per
21) =
Phase
† No. of tenants = R-+ NR- = Tenants.
Junior Engineer (A. Div.) Deputy Engineer (A. Div.) Executive Engineer (A. Div.)
M.B.R. & R. Board M.B.R. & R. Board M.B.R. & R. Board
 (C)

(D)

(E)

(F)

Sq.M.
ineer (A. Div.) Executive Engineer (A. Div.)
 Repairs to Bldg No. 23, Cuffe Parade, Mumbai. A - Div.

MATERIAL TESTING CHARGES (Estimated)

Cement Rs. 3770.00

Sand Rs. 1380.00

Water Rs. 1489.00

Total Rs. 6639.00

ROYALTY FOR SAND (Estimated)

5 Prov brick partition wall 10.000 x 0.200 2.00

9 Providing water proofing treatment 666.690 x 0.028 18.67

11 Prov Internal cement plaster 50.00 x 0.014 0.70

12 Prov Sand Faced Plaster 737.00 x 0.028 20.64

x 42.01

Royalty @ Rs.158.29per cum 42.01 x 158.29 6649.76

Say Rs. 6650.00

Total A+B Rs 13289.00

A