MAHARASHTRA STATE ELECTICITY DISTRIBUTION COMPANY LIMITED

Civil Circle Pune

Rate Analysis working sheet
Name of Work :- Construction of Compound wall at 33/11 Kv Stn Sangavi Under O&M Division Baramati, Dist- Pune

Tender rate
Sr No Particulars Of Item Quantity
Rate

1 Removing wire fencing with iron/ C.C. fencing post

and stacking the materials as directed with all
leads, lifts etc. complete. 100.50 70.00 Rmt

2 Excavation for foundation in earth, soil of all types,

sand, gravel and soft murum, including removing the
excavated material up to a distance of 50 m.
beyond the building area and stacking and 121.00 217.00 Cum
spreading as directed, dewatering, preparing the
bed for the foundation and necessary back
filling, ramming, watering including shoring and
3 Excavation for foundation in hard murum and boulders
including removing the excavated material up to a
distance 50 metres, beyond the building area and
stacking and spreading as directed, dewatering, 30.00 238.00 Cum
preparing the bed for the foundation and necessary
back filling, ramming, watering including shoring
and strutting etc. complete. (Lift upto 1.5m.)
4 Providing dry/ trap/ granite/ quartzite/ gneiss rubble
stone soling 15 cm to 20 cm thick including hand
23.00 2049.00 Cum
packing and compacting etc.
complete
5 Providing and laying Cast in situ/Ready Mix
cement concrete in M-10 of trap/ granite/
quartzite/ gneiss metal for foundation and bedding
including bailing out water, Steel centering,
formwork, laying /pumping, compacting,
roughening them if special finish is to be provided, 10.00 6573.00 Cum
finishing if required and curing complete, with fully
automatic micro processor based PLC with SCADA
enabled reversible Drum Type mixer/concrete Batch
mix plant (Pan mixer) etc. complete. With fine
aggregate (Natural Sand / Crushed sand VSI Grade
6 finely washed
Providing etc). rubble masonry of trap / granite /
uncoursed
quartzite /gneiss stones in cement mortar 1:6 in
foundation and plinth of inner walls / in plinth of
120.00 6058.00 Cum
external walls including bailing out water manually ,
striking joints on un exposed faces and watering
etc.complete.
 7 Providing and laying Cast in situ/Ready Mix
cement concrete M-15 of trap/
granite/quartzite/gneiss metal for coping to plinth or
parapet,moulded or chamfered as per drawing or
as directed including steel centering, plywood/
steel formwork compacting, roughening them if
special finish is to be provided, finishing uneven
and honeycombed surface and curing etc. 11.00 7219.00
complete. The Cement Mortar 1:3 plaster is
considered for rendering uneven and
honeycombed surface only. Newly laid
concrete shall be covered by gunny bag, plastic,
tarpaulin etc. (Wooden centering will not be
allowed.) With fine aggregate (Natural Sand /
Crushed sand VSI Grade finely washed etc).
8 Providing and erecting 1.5 metre high wire fencing
100.50 735.00
with seven rows of barbed wire supported on
9 M.S.Angles ( 50mm
Providing internal x 50mm
cement x 6mm)
plaster 20mmatthick2.5in
Single coats in cement mortar 1:4 without neeru
85.00 407.00
finish, to concrete, brick surface, in all positions
including scaffolding and curing etc.complete
10 Providing flush grooved pointing with cement mortar
1:3 for stone masonry work including scaffolding 222.00 192.00
and curing complete. Spec. No.: Bd. L.15 Page No.
11 372
Providing patti/ band 100mm wide on
plastered surface 12 mm to 15 mm thick in
201.00 71.00
C.M. 1:3 line and level including neat
finishing scaffolding curing etc. complete.
12 Providing and applying two coats of water proof
cement paint of approved manufacture and of
approved colour to the plastered surfaces
307.00 83.00
including scaffolding if necessary, cleaning and
preparing the surface, watering for two days etc.
complete.

Total TOTAL
Say
Total
Rs.
ion Baramati, Dist- Pune

Tender rate Rate Seperation as per item

Final
Material vendor Amount
Unit Amount
Lbour rate Profit in Rs rate
rate

A B C A+B+C

7035.00 7035 0 66 4 70 7035

26257.00 26257 0 134.5 8 142.5 17242.5

7140.00 7140 211.5 10.5 222 6660

47127.00 47127 1249 297.11 94.5 1640.61 37734.03

65730.00 65730 5955.6 217.5 98.3 6271.4 62714

726960.00 726960 4057 533.22 79.112 4669.332 560319.8

 Cum 79409.00 5351.16 762.225 98.89 6212.275 68335.03

Rmt 73867.50 425 60 20.5 505.5 50802.75

Sqm 34595.00 228 87 15 330 28050

Sqm 42624.00 136.5 73.5 0 -210 -46620

Rmt 14271.00 56.8 28.03 0 -85.1 -17105.1

45.6 8.255 2.85

Sqm 25481.00 56.705 17408.44

1150496.50
TOTAL Below 31.11% Rs TOTAL 792576.5
11,50,497.00