S.

N Discription Amount Remark

1 Total Cost of Civil Work ₹ 2,00,76,692

2 Price Adjustment form (December 21 to May 2023) ₹ 8,82,646

3 Total amount including price adjustment ₹ 2,09,59,338
4 GST @ 18 % ₹ 37,72,681
5 Total Amount inclusive of GST ₹ 2,47,32,018
 S.N Discription Quantity Unit Unit Rate Amount Remark
Excavating, supplying and filling of local earth (including royalty)by mechanical transport
J&K SoR 2022
upto a lead of 5 km also including ramming and watering of the earth in layers not
1 2880.00 cum 272.1 7,83,648 Ref No
exceeding 20 cm in trenches, plinth, sides of foundation etc. complete.
2.11(a)
Earth work in bulk excavation by mechanical means (hydraulic excavator) over areas
(exceeding 30 cm in depth, 1.5 m in width as well as 10 m2 on plan) including disposal of
J&K SoR 2022
2 excavated earth lead upto 50 meters and lift upto 1.5 m, as directed by Engineer-in- 528.50 cum 184.35 97,429
Ref No 2.7.1
Charge.
2.7.1 All kinds of soil :

Random Rubble masonry with hard stone in superstructure above plinth level and upto
floor five level, including levelling up with cement concrete 1:6:12 (1 Cement : 6 coarse J&K SoR 2022
3 2461.25 cum 6922.1 1,70,37,019
sand : 12 graded stone aggregate 20mm nominal size) and curing complete at window Ref No 7.2.1
sills, ceiling level and the like: Cement mortar 1:6 (1 Cement : 6 coarse sand)

Steel work welded in built up sections/framed work, including cutting, hoisting, fixing in
J&K SoR 2022
position and applying a priming coat of approved steel primer using structural steel etc.
4 1956.86 Kg 152.70 2,98,813 Ref No
as required. In gratings, frames, guard bar,
10.26.3
ladder, railings, brackets, gates and similar works.

Providing and laying in position machine batched and machine mixed design mix M-25
grade cement concrete for reinforced cement concrete work, using cement content as
per approved design mix, including pumping of concrete to site of laying but excluding J&K SoR 2022
5 2.48 cum 10141.65 25,192
the cost of centering, shuttering, finishing and reinforcement, including admixtures in Ref No 5.34.2
recommended proportions as per IS: 9103 to accelerate, retard setting of concrete,
improve workability without impairing strength and durability as per direction of
Engineer-incharge. All works above plinth level upto floor V level
6 Carriage of construction Material 18,34,591
Total Cost of Civil Work 2,00,76,692

The Basic Rates adopted in this revised version of Schedule of Rates-JKSR 2022 have been finalized after study of current market rates of Materials , machinery and
equipments prevalent in local market upto December 2021 and in consultation with CPWD DSR. The Labour Rates adopted are as per the minimum wages issued by
Government of India vide order File No.: 1/16(6)/2021-LS-II Dated: 28.04.2021 and Government of Jammu & Kashmir vide SRO 460 Dated: 26.10.2017 (whichever is higher)
w.e.f. 01.12.2021

Therefore base Rate of All commodity on December 2021 on OFFICE OF THE ECONOMIC ADVISER Whole sale price index is 143.3

All commodity rate on May 2023 on OFFICE OF THE ECONOMIC ADVISER Whole sale price index is 149.6
Price adjustment factor 4.40%
Net amount after price adjustment (exclusive all taxes) 2,09,59,337.58
 Annexure-I

S.N Item Of Work No L B H QTY Unit Remark

1 Earthwork in filling 1 40 12 6 2880.00 cum

Earthwork in excavation for

2 1 42 3.5 3 441.00 cum
retaining Wall Foundation
Earthwork in excavation for
2 1 25 3.5 1 87.50 cum
retaining Wall Foundation

3 Random Rubble masonry Work 1 42 4.5 10 1890.00 cum

3 Random Rubble masonry Work 1 35 2.75 5 481.25 cum

3 Random Rubble masonry Work 1 30 1 3 90.00 cum

6 Railing Work
Providing of Railing
work by MS flate of 1 112 17.472 1956.86 Kg
weight @17.472 Kg/m
Making of concrete
pilers of M25 for railing
23 0.3 0.3 1.2 2.48 cum
supports at the interval
of 5 m
 Annexure-II
Carriage of Material

S.N Material Type Qty Unit Lead Disc. Lead Unit Rate Amount Remark
Earth Material for
from Km 21 to J&K SoR 2022
1 Embankment Preparation & 2880.00 cum 4 Km ₹ 226.34 ₹ 6,51,859.20
Km 25 Ref No 1.1.2
Backfill
Carriage of excavated rock for from Km 21 to J&K SoR 2022
2 2461.25 cum 4 Km ₹ 362.15 ₹ 8,91,341.69
masonry work Km 25 Ref No 1.1.4
From Doda
J&K SoR 2022
3 Carriage of Stone Dust 632.89286 cum Crusher to Km 25 Km ₹ 460.41 ₹ 2,91,390.20
Ref No 1.1.5
25