Extra Item Statement-IV

Name of Work :-Construction of Academic Building, Student hostel & Electric Substation along with all necessary infrastructure facilities for IIIT
Vadodara at Dumad, Vadodara.

AGENCY:- M/s N.G. Constructions

Agreement No.:- 04/EE C-II/Vadodara Project/2023-24

Estimate Cost: -Rs.128,83,30,936/-

Tendered Cost: -Rs. 91,97,18,377/-

Date of start:- 14.10.2023

Stipulated date of completion :-13.04.2025

Actual date of completion:- In progress

Rate:- %age Rate 28.61 % Below

DSR-
S.No 2023 Description of Item Unit Qty Rate Amount Remarks
Item no.
Electrical Substation building(i/c platform for D.G Set) and H T
PANEL, Metre Room including sub station equipment and D G
Set Construction of Sub station building ,HT panel and metre room
building consisting of all civil and electrical works i.e. RCC framed
structure work, CC works, all cutting and filling earth works below
building ground coverage, Masonry, floorings, stone works, roofing
works, all finishing, painting, door window-ventilators including
their fittings and fixtures, steel works, all services like water supply,
sanitary, sewer, drainage etc., interior works like false ceilings, wall
paneling , curtains, toilet including fittings and fixtures, water
proofing, plinth protection work all around the building, External As per the payment
1 5.33.2.1 Development works, c/o D.G set plateform, internal Electical schedule, 19% of
installations with luminaires including providing sub stationequipments the total cost is
such as CT/ PT Metering Panel , Indoor VCB HT panel (Incomer allocated to civil
panel in meter room), Indoor VCB HT panel (1Incomer & 2 Out work and the
going),HT Cabling., Minimum 2x1000 KVA Transformers,. Bus duct, remaining 81% to
LT panel, capacitor panel, Minimum 750 KVA D.G set, MV Cabling electrical
,safety equipments such as fire extinguishers, insulated mat, etc., components.
Linear Tube Detection System,all types of cable trays(in all buildings), Therefore, the civil
earthng, MCBDB including all incidental works etc. complete. The work rate is
work shall be executed as per tendered drawings, as per terms and calculated as
conditions of bid document on built and handover basis and as per ₹1,06,832 × 19% =
directions of Engineer- in-charge. (For payment purpose only plinth ₹20,298.00 per sqm.
Deviation Limit = 191 x 5% = 9.55 Sqm Sqm 9.55 20298 193846.00

Beyond Deviation Limit = 103 - 9.55 = 93.45 Sqm Sqm 93.45 43832 4096100.00 As per PAR -2023 (
30820/1.1.1 +2 * 421
/ 1.3.2 + 12170/ 1.3.6
= 43832/-
5.9 Centering and shuttering including strutting, propping etc. and
5.9 removal of form
Lintels, beams, plinth beams, girders, bressumers and cantilevers Sqm 1.00 734.87 735.00
2 5.9.5

Columns, Pillars, Piers, Abutments, Posts and Struts Sqm 1.00 1284.57 1285.00
3 5.9.6
5.22A.6 Thermo-Mechanically Treated bars of grade Fe-500D or more. Kg 1 113.71 114.00
4
Providing and laying in position machine batched and machine mixed Cum 1 11689.05 11689.00
design mix
M-30 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 the cost of centering,
shuttering, finishing and reinforcement, including admixtures in
5 5.33.2
recommended proportions as per IS: 9103 to accelerate, retard setting
of concrete, improve workability without impairing strength and
durability as per direction of Engineer-in-charge. "The item is to be
All works above plinth level upto floor V level executed on the
Academic Terrace
floor as per the
direction of the
Engineer-in-
Charge."
 "The item is to be
DSR- executed on the
S.No 2023 Description of Item Unit Qty Rate Amount Academic
RemarksTerrace
Item no. floor as per the
Washed stone grit plaster on exterior walls height upto 10 metre above Sqm 1 1183.71 direction of the
ground level, in two layers, under layer 12 mm cement plaster 1:4 (1 Engineer-in-
cement : 4 coarse sand ), furrowing the under layer with scratching Charge."
tool, applying cement slurry on the under layer @ 2 Kg of cement per
square metre, top layer 15 mm cement plaster 1:1/ 2:2 (1 cement: 1/2
coarse sand : 2 stone chipping 10 mm nominal size), in panels with
13.72
groove all around as per approved pattern, including scrubbing and
washing the top layer with brushes and water to expose the stone
chippings ,complete as per specification and direction of Engineer-in-
charge (payment for providing grooves shall be made separately).

Forming groove of uniform size in the top layer of washed stone grit Mtr 1 75.94 76.00
13.73 plaster as per approved pattern using wooden battens, nailed to the
under layer,including removal of wooden battens, repair to the edges
of panels
Extra for and finishing
washed the groove
grit plaster complete
on exterior as of
walls perheight
specifications
more thanand
10 Sqm 1 165.61 166.00
13.74 m from ground level for every additional height of 3 m or part thereof.
Providing and laying in position cement concrete of specified grade Cum 1 7970.89 7971.00
excluding
6 4.1.2 the cost of centering and shuttering - All work up to plinth level : "The item is to be
M-30 executed for RCC
pipe covering under
M-10 grade plain cement concrete (cement content considered @ 220 Cum 1 6750.09 6750.00 the road as per the
7 4.19.1.2 kg/cum) direction of the
Engineer-in-
Charge."
8 5.9.1 Foundations, footings, bases of columns, etc. for mass concrete Sqm 1 359.63 360.00

Total Amount =
 ANALYSIS OF RATES

Sr.-01 5.9 Centering and shuttering including strutting, propping etc. and removal of form
5.9.5 Lintels, beams, plinth beams, girders, bressumers and cantilevers

Code Description Unit Quantity Rate Amount

Consider a beam of 6 m clear span,
0.50 m deep 0.30 m wide and height
3.5 m from floor
Cubical contents
6.60x0.5x0.3 = 0.99 cum
1x1.30x6.00 = 7.80 sqm
MATERIAL
Assuming shuttering will become
unserviceable after use of 40 times
Add maintenance charges @ 10% of
cost of material
Less salvage value of material after
full use @ 25% of cost of material
1. Steel plates for side and bottom
(plate size 1.20 x 0.50m)
Angle 40x40x5mm
2x1.20 = 2.40 m
3x0.50 = 1.50 m
3.90 m @ 3.00 kg/m = 11.70 kg
sheet 1.6 mm thick
1.20m x 0.50 m = 0.60 sqm.
0.60 sqm @ 12.55 kg/sqm. = 7.53 kg.
Weight of one plate = 19.23 kg.
Add for wastage @ 5% = 0.96 kg.
Total = 20.19 kg.
Total weight of all plates
3x5x20.19 = 302.85 kg or 3.03 q
Qty taken for cost of using once =
302.85x0.85/40 = 6.4356 kg.
10.1 Rate as per item no.10.1
S.H. steel work kg 6.4356 78.00 501.98
7343 Adjustable telescopic prop 3 m 0.00
(2.02-3.75 m) each 0.1275 1051.00 134.00
Qty taken for cost of using once = 0.00
6x0.85/40 = 0.1275 m 0.00
7344 Beam clamp 300-380 mm 0.00
(450-1070 mm) each set 0.1063 375.00 39.86
Qty taken for cost of using once = 0.00
5x0.85/40 = 0.1063 m 0.00
9999 (iv) Assembly nut & bolts etc. L.S. 22.10 2.70 59.67
Qty taken for cost of using once = 0.00
1040x0.85/40 = 22.10 0.00
9977 Carriage L.S. 78.00 2.70 210.60
LABOUR 0.00
0116 Fitter (grade 1) day 1.25 981.00 1226.25
0114 Beldar day 2.50 674.00 1685.00
9999 Shuttering oil L.S. 39.00 2.70 105.30
9999 Sundries, paper tape etc. L.S. 24.61 2.70 66.45
 TOTAL 4029.11
Add 1 % Water charges on "W" 40.29
TOTAL = 4069.40
Add GST on "X" (multiplying factor 0.2127) = 865.56
TOTAL = 4934.96
Add 15% CPOH on "Y" = 740.24
TOTAL = 5675.20
Add Cess @ 1% on "Z" = 56.75
Cost of 7.8 Sqm = 5731.95
Cost of 1 Sqm = 734.87
 SUB ANALYSIS OF RATES
10.1 Structural steel work in single section, fixed with or without connecting plate,
including cutting, hoisting, fixing in position and applying a priming coat of approved steel primer all
complete.
Code Description Unit Quantity Rate Amount
Details of cost for one qunital
MATERIAL
Steel = 1.00q
Add wastage @ 5% = 0.05q
Total = 1.05q
1007 Structurals such as tees,angles
channels and R.S. joists quintal 1.05 5500.00 5775.00
2205 Carriage of Steel tonne 0.105 0.00 0.00
LABOUR 0.00
0116 Fitter (grade 1) day 0.50 981.00 490.50
0103 Blacksmith 2nd class day 0.75 893.00 669.75
0114 Beldar day 1.00 674.00 674.00
Priming Coat 0.00
13.50.3 Rate as per Item Number 13.50.3 of 0.00
SH:Finishing sqm 3.00 48.00 144.00
9999 Sundries L.S. 20.67 2.70 55.81
TOTAL 7809.06
TOTAL for 1 Kg 78.00

SUB ANALYSIS OF RATES

13.50.3 With ready mixed red oxide zinc chromate primer of approved brand and
manufacture on steel galvanised iron/ steel works

Code Description Unit Quantity Rate Amount

Detail of cost for 10 sqm
MATERIAL
4202 Red oxide Zinc chromate primer litre 0.54 140.00 75.60
9977 Carriage L.S. 0.52 0.00 0.00
LABOUR 0.00
0131 Painter day 0.24 893.00 214.32
0115 Coolie day 0.24 674.00 161.76
9999 Brushes,sand paper including sundries L.S. 10.79 2.27 24.49
TOTAL 476.17
TOTAL for 1 Sqm 48.00
 ANALYSIS OF RATES
5.9.6 Columns, Pillars, Piers, Abutments, Posts and Struts
Code Description Unit Quantity Rate Amount
Detail of cost for 4.5 sqm
Size of column 450x450mm and
2.5m high
Area of contact = 4x0.45x2.5 =
4.5 sqm.
MATERIAL
Assuming shuttering will become
unserviceable after use of 40 times
Add maintenance charges @ 10% of
cost of material
Less salvage value of material after
full use @ 25% of cost of material
7331 Wall form panel 1250x450 mm each 0.17 900.00 153.00
Qty taken for cost of using once =
8x0.85/40 = 0.17
7332 Corner angle 45x45x5 m 2.50 m long each 0.085 275.00 23.38
Qty taken for cost of using once =
4x0.85/40 = 0.085
7333 Column clamp 450x1070 m each 0.1063 1020.00 108.43
Qty taken for cost of using once =
5x0.85/40 = 0.1063
7334 Prop 2 m ( 2-3.5m) each 0.085 690.00 58.65
Qty taken for cost of using once =
4x0.85/40 = 0.085
9999 Assembly nut & bolt L.S. 27.62 2.70 74.57
Qty taken for cost of using once =
1300x0.85/40 = 27.62
9977 Carriage L.S. 52.00 2.70 140.40
LABOUR
0116 Fitter (grade 1) day 1.00 981.00 981.00
0114 Beldar day 2.00 674.00 1348.00
9999 Shuttering oil L.S. 39.00 2.70 105.30
9977 Carriage L.S. 26.00 2.70 70.20
TOTAL 4063.27
Add 1 % Water charges on "W" 40.63
TOTAL = 4103.90
Add GST on "X" (multiplying factor 0.2127) = 872.90
TOTAL = 4976.80
Add 15% CPOH on "Y" = 746.52
TOTAL = 5723.32
Add Cess @ 1% on "Z" = 57.23
Cost of 4.5 Sqm = 5780.55
Cost of 1 Sqm = 1284.57
 ANALYSIS OF RATES
5.9 Centering and shuttering including strutting, propping etc. and removal of form
for
5.9.1 Foundations, footings, bases of columns, etc. for mass concrete

Code Description Unit Quantity Rate Amount

Details of cost for footing size
2.7mx2.7mx1.00m
Contact area = 10.8 sqm.
MATERIAL
Assuming shuttering material will
become unserviceable after use of
40 times
Adding for maintenance @ 10% of cost
Taking salvage value after full use of
material @ 25% of cost
7319 Wall form panel 1250x500 mm each 0.34 900.00 306.00
Qty taken for cost of using once =
16x0.85/40 = 0.34
7326 Corner angle 45x45x5 mm 1.50 m long each 0.085 257.00 21.85
Qty taken for cost of using once =
4x0.85/40 = 0.085
7327 100 mm channel shoulder 2.5 m long each 0.17 950.00 161.50
Qty taken for cost of using once =
8x0.85/40= 0.17
7328 Double clip ( bridge clip) each 0.34 80.00 27.20
Qty taken for cost of using once =
16x0.85/40 = 0.34
7329 Single clip each 0.17 64.00 10.88
Qty taken for cost of using once =
8x0.85/40 = 0.17
7330 M.S. tube 40 mm dia metre 0.2295 225.00 51.64
Qty taken for cost of using once =
10.8x0.85/40 = 0.2295
9999 Assembly nuts & bolts L.S. 22.10 2.27 50.17
Qty taken for cost using once =
1040x0.85/40 = 22.10
9977 Carriage L.S. 78.00 2.27 177.06
LABOUR
0116 Fitter (grade 1) day 0.75 981.00 735.75
0114 Beldar day 1.50 674.00 1011.00
9999 Shuttering oil L.S. 52.00 2.27 118.04
9999 Sundries L.S. 26.00 2.27 59.02
TOTAL 2730.11
Add 1 % Water charges on "W" 27.30
TOTAL = 2757.41
Add GST on "X" (multiplying factor 0.2127) = 586.50
TOTAL = 3343.91
Add 15% CPOH on "Y" = 501.59
TOTAL = 3845.50
Add Cess @ 1% on "Z" = 38.46
Cost of 10.8 Sqm = 3883.96
Cost of 1 Sqm = 359.63
 ANALYSIS OF RATES
5.22A.6 Thermo-Mechanically Treated bars of grade Fe-500D or more.
Code Description Unit Quantity Rate Amount
Details of cost for 1 quintal-
MATERIAL
Deformed twisted steel bars = 1.00 q
Wastage 5% = 0.05 q
Total =1.05q
1005 Twisted steel / deformed bars quintal 1.05 5900.00 6195.00
2205 Carriage of Steel tonne 0.105 0.00 0.00
9999 Cover block L.S. 26.00 2.70 70.20
LABOUR
For straightening, cutting, bending,
binding and placing in position-
0102 Blacksmith 1st class day 1.00 981.00 981.00
0114 Beldar day 1.00 674.00 674.00
9999 Sundries and binding wire L.S. 26.91 2.70 72.66
TOTAL 7992.86
Add 1 % Water charges on "W" 79.93
TOTAL = 8072.79
Add GST on "X" (multiplying factor 0.2127) = 1717.08
TOTAL = 9789.87
Add 15% CPOH on "Y" = 1468.48
TOTAL = 11258.35
Add Cess @ 1% on "Z" = 112.58
Cost of 1 qtl = 11370.93
Cost of 1 Kg = 113.71
 ANALYSIS OF RATES
5.33 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 the cost of centering,
shuttering, finishing and reinforcement, including admixtures in recommended proportions as per IS:
9103 to accelerate, retard setting of concrete, improve workability without impairing strength and
durability as per direction of Engineer-in-charge.
(Note :- Cement content considered in this item is @ 330 kg/cum. Excess/ less cement used as per
design mix is payable/recoverable separately).
5.33.2 All works above plinth level upto floor V level

Code Description Unit Quantity Rate Amount

Details of cost for 1.00 cum
MATERIAL
0295 Stone Aggregate (Single size) :
20 mm nominal size ( 930 x 1.50) = 1395 cum 0.57 1395.00 795.15
0297 Stone Aggregate (Single size) : 0.00
10 mm nominal size ( 710 x 1.50 ) = 1065 cum 0.28 1065.00 298.20
2202 Carriage of Stone aggregate below 0.00
40 mm nominal size cum 0.85 0.00 0.00
0982 Coarse sand (zone III) ( 860 x1.60 ) = 1376 cum 0.425 1376.00 584.80
2203 Carriage of Coarse sand cum 0.425 0.00 0.00
0367 Portland cement tonne 0.382 5421.00 2070.82
2209 Carriage of Cement tonne 0.33 0.00 0.00
7318 Plasticizer / super plasticizer kilogram 8.20 30.00 246.00
0.50% of cement 0.00
Production cost, pumping to 0.00
respective floors and laying in 0.00
position 0.00
0004 Production cost of concrete by batch 0.00
mix plant. cum 1.00 450.00 450.00
0009 Pumping charges of concrete 0.00
including Hire charges of pump, 0.00
piping work & accessories etc. cum 1.00 250.00 250.00
Labour for pouring, consolidating & 0.00
curing 0.00
0155 Mason (average) day 0.17 937.00 159.29
0114 Beldar day 2.00 674.00 1348.00
0101 Bhisti day 0.90 760.00 684.00
0012 Vibrator(Needle type 40mm) day 0.07 400.00 28.00
9999 Sundries L.S. 13.00 2.70 35.10
(Extra labour for lifting material upto 0.00
floor V level : = 0.75 x 2.5 = 1.88) 0.00
0115 Coolie day 1.88 674.00 1267.12
TOTAL 8216.48
Add 1 % Water charges on "W" 82.16
TOTAL = 8298.64
Add GST on "X" (multiplying factor 0.2127) = 1765.12
TOTAL = 10063.76
Add 15% CPOH on "Y" = 1509.56
TOTAL = 11573.32
Add Cess @ 1% on "Z" = 115.73
Cost of 1 Cum = 11689.05
Cost of 1 Cum = 11689.05
 ANALYSIS OF RATES
13.72 Washed stone grit plaster on exterior walls height upto 10 metre above ground
level, in two layers, under layer 12 mm cement plaster 1:4 (1 cement : 4 coarse
sand ), furrowing the under layer with scratching tool, applying cement slurry
on the under layer @ 2 Kg of cement per square metre, top layer 15 mm cement
plaster 1:1/ 2:2 (1 cement: 1/2 coarse sand : 2 stone chipping 10 mm nominal
size), in panels with groove all around as per approved pattern, including
scrubbing and washing the top layer with brushes and water to expose the
stone chippings ,complete as per specification and direction of Engineer-in-
charge (payment for providing grooves shall be made separately).

Code Description Unit Quantity Rate Amount

Detail of cost for 10 sqm

MATERIAL
Under layer 12 mm cement plaster with
Cement mortar 1 : 4 (1 cement : 4
coarse sand)
3.9 Rate as per Item Number 3.9 of
SH: Mortars cum 0.144 4895.43 704.94
LABOUR 0.00
0155 Mason (average) day 0.67 937.00 627.79
0114 Beldar day 0.75 674.00 505.50
0101 Bhisti day 0.92 760.00 699.20
9999 Scaffolding L.S. 8.97 2.70 24.22
Applying cement slurry 0.00
0367 Portland Cement (OPC-43 grade) tonne 0.02 5421.00 108.42
2209 Carriage of Cement tonne 0.02 0.00 0.00
0114 Beldar day 0.25 674.00 168.50
Top layer 15 mm thick stone chipping
plaster Quantity required = 0.172 cum
including wastage
Preparation of cement concrete
mix 1:1/2:2

(1 cement : 1/2 coarse sand : 2 stone

chipping 10 mm nominal size)
2911 Stone chippings/ screenings 10/
11.2 mm nominal size cum 0.14 1500.00 210.00
2202 Carriage of Stone aggregate below 0.00
40 mm nominal size cum 0.14 0.00 0.00
0982 Coarse sand (zone III) cum 0.04 1376.00 55.04
2203 Carriage of Coarse sand cum 0.04 0.00 0.00
0367 Portland Cement (OPC-43 grade) tonne 0.10 5421.00 542.10
2209 Carriage of Cement tonne 0.10 0.00 0.00
0114 Beldar day 0.10 674.00 67.40
0101 Bhisti day 0.05 760.00 38.00
9999 Hire and running charges of 0.00
mechanical mixer L.S. 4.29 2.27 9.74
9999 Sundries L.S. 2.08 2.27 4.72
LABOUR 0.00
0123 Mason (brick layer) 1st class Day 1.75 981.00 1716.75
0114 Beldar Day 1.75 674.00 1179.50
0101 Bhisti Day 0.30 760.00 228.00
9999 Scaffolding L.S. 24.44 2.27 55.48
Labour for washing 0.00
0123 Mason (brick layer) 1st class Day 1.00 981.00 981.00
0115 Coolie Day 0.50 674.00 337.00
9999 Sundries soft brushes etc L.S. 25.22 2.27 57.25
TOTAL 8320.55
Add 1 % Water charges on "W" 83.21
TOTAL = 8403.76
Add GST on "X" (multiplying factor 0.2127) = 1787.48
TOTAL = 10191.24
Add 15% CPOH on "Y" = 1528.69
TOTAL = 11719.93
Add Cess @ 1% on "Z" = 117.20
Cost of 10 Sqm = 11837.13
Cost of 1 Sqm = 1183.71
SUB ANALYSIS OF RATES
3.9 Cement mortar 1:4 (1 cement : 4 coarse sand).

Code Description Unit Quantity Rate Amount

Details of cost for 1 cum
MATERIAL
(0.357 cum. of cement = 0.51 tonne) Cement
required for cement mortar is 35.70%
0367 Portland Cement tonne 0.51 5421.00 2764.71
2209 Carriage of Cement tonne 0.51 0.00 0.00
0982 Coarse sand (zone III) ( 860 x1.60 ) = 1376 cum 1.07 1376.00 1472.32
2203 Carriage of Coarse sand cum 1.07 0.00 0.00
LABOUR 0.00
For measuring, carrying, depositing and 0.00
mixing- 0.00
0114 Beldar day 0.75 674.00 505.50
0101 Bhisti day 0.07 760.00 53.20
9999 Hire and running charges of mechanical 0.00
mixer L.S. 26.91 2.70 72.66
9999 Sundries L.S. 13.52 2.00 27.04
Cost of 1.00 cum 4895.43
 ANALYSIS OF RATES
13.73 Forming groove of uniform size in the top layer of washed stone grit plaster
as per approved pattern using wooden battens, nailed to the under layer,
including removal of wooden battens, repair to the edges of panels and
finishing the groove complete as per specifications and direction of the
Engineer-in-charge :
13.73.1 15 mm wide and 15 mm deep groove
Code Description Unit Quantity Rate Amount

Detail of cost for 30 mtrs

Second class kail wood in plank
30 x0.015 x0.015m =6.75cudm
Wastage @ 10% = 0.68
Total = 7.43 cudm
Assuming that the battens shall
become unserviceable after using 5
times

SUB HEAD : 13- FINISHING 960

Code Description Unit Quantity Rate Amount

Cost for using once = 7.43 / 5 =
1.48 cudm
MATERIAL
1198 Second class kail wood in planks 10 cudm 0.148 260.00 38.48
9977 Carriage of wood L.S. 0.39 0.00 0.00
Labour for making battens 0.00
0112 Carpenter 2nd class day 0.15 893.00 133.95
0114 Beldar day 0.15 674.00 101.10
9999 Sundries L.S. 2.86 2.27 6.49
Labour for nailing the battens to under 0.00
layer and finishing and repairing grooves 0.00
0123 Mason (brick layer) 1st class day 0.70 981.00 686.70
0114 Beldar day 0.70 674.00 471.80
9999 Nails and cement mortar L.S. 71.76 2.27 162.90
TOTAL 1601.42
Add 1 % Water charges on "W" 16.01
TOTAL = 1617.43
Add GST on "X" (multiplying factor 0.2127) = 344.03
TOTAL = 1961.46
Add 15% CPOH on "Y" = 294.22
TOTAL = 2255.68
Add Cess @ 1% on "Z" = 22.56
Cost of 30 Mtrs = 2278.24
Cost of 1 Mtr = 75.94
 ANALYSIS OF RATES
13.74 Extra for washed grit plaster on exterior walls of height more than 10 m from
ground level for every additional height of 3 m or part thereof.

Code Description Unit Quantity Rate Amount

Detail of cost for 10 sqm
MATERIAL
9999 Scaffolding L.S. 215.28 2.27 488.69
0123 Mason (brick layer) 1st class day 0.30 981.00 294.30
0114 Beldar day 0.30 674.00 202.20
0101 Bhisti day 0.15 760.00 114.00
9999 Sundries L.S. 28.60 2.27 64.92
TOTAL 1164.11
Add 1 % Water charges on "W" 11.64
TOTAL = 1175.75
Add GST on "X" (multiplying factor 0.2127) = 250.08
TOTAL = 1425.83
Add 15% CPOH on "Y" = 213.87
TOTAL = 1639.70
Add Cess @ 1% on "Z" = 16.40
Cost of 10 Sqm= 1656.10
Cost of 1 Sqm = 165.61
 ANALYSIS OF RATES
4.1 Providing and laying in position cement concrete of specified grade excluding
the cost of centering and shuttering - All work up to plinth level :
4.1.2 M-30
Code Description Unit Quantity Rate Amount
Details of cost for 1 cum.
MATERIAL
0295 Stone Aggregate (Single size) :
20 mm nominal size ( 930 x 1.50) = 1395 cum 0.57 1395.00 795.15
0297 Stone Aggregate (Single size) : 0.00
10 mm nominal size ( 710 x 1.50 ) = 1065 cum 0.28 1065.00 298.20
2202 Carriage of Stone aggregate below 0.00
40 mm nominal size cum 0.85 0.00 0.00
0982 Coarse sand (zone III) ( 860 x1.60 ) = 1376 cum 0.425 1376.00 584.80
2203 Carriage of Coarse sand cum 0.425 0.00 0.00
0367 Portland Cement tonne 0.382 5421.00 2070.82
2209 Carriage of Cement tonne 0.40 0.00 0.00
LABOUR 0.00
0155 Mason (average) day 0.10 937.00 93.70
0114 Beldar day 1.63 674.00 1098.62
0101 Bhisti day 0.70 760.00 532.00
0002 Hire charges of Concrete Mixer 0.00
0.25 to 0.40 cum with hooper day 0.07 900.00 63.00
0012 Vibrator(Needle type 40mm) day 0.07 400.00 28.00
9999 Sundries L.S. 14.30 2.70 38.61
TOTAL 5602.90
Add 1 % Water charges on "W" 56.03
TOTAL = 5658.93
Add GST on "X" (multiplying factor 0.2127) = 1203.65
TOTAL = 6862.58
Add 15% CPOH on "Y" = 1029.39
TOTAL = 7891.97
Add Cess @ 1% on "Z" = 78.92
Cost of 1 Cum = 7970.89
Cost of 1 Cum = 7970.89
 ANALYSIS OF RATES

4.19.1.2 M-10 grade plain cement concrete (cement content considered @ 220 kg/cum)
Code Description Unit Quantity Rate Amount
Details of cost for 1.00 cum
MATERIAL
0293 Stone Aggregate (Single size) :
40 mm nominal size ( 930 x 1.50) = 1395 cum 0.65 1395.00 906.75
(0.70 - 7.5% for voids i.e. 0.05 =
0.65 cum)
0295 Stone Aggregate (Single size) :
20 mm nominal size ( 930 x 1.50) = 1395 cum 0.24 1395.00 334.80
2206 Carriage of Stone aggregate 40 mm
nominal size and above cum 0.65 0.00 0.00
2202 Carriage of Stone aggregate below
40 mm nominal size cum 0.24 0.00 0.00
0982 Coarse sand (zone III) ( 860 x1.60 ) = 1376 cum 0.37 1376.00 509.12
2203 Carriage of Coarse sand cum 0.37 0.00 0.00
1980 Flyash cum 0.21 0.00 0.00
2262 Carriage of Flyash cum 0.21 0.00 0.00
0367 Portland Cement tonne 0.223 5421.00 1208.88
2209 Carriage of Cement tonne 0.22 0.00 0.00
7318 Plasticizer / super plasticizer kilogram 6.05 30.00 181.50
Production cost, pumping to
respective floors and laying in
position
0004 Production cost of concrete by batch
mix plant. cum 1.00 450.00 450.00
0029 Carriage of concrete by transit mixer. km/ cum 10.00 40.00 400.00
0009 Pumping charges of concrete
including Hire charges of pump,
piping work & accessories etc. cum 1.00 250.00 250.00
Labour for pouring, consolidating &
curing
0155 Mason (average) day 0.17 937.00 159.29
0114 Beldar day 2.00 674.00 1348.00
0101 Bhisti day 0.90 760.00 684.00
0012 Vibrator(Needle type 40mm) day 0.07 400.00 28.00
9999 Sundries L.S. 13.00 2.70 35.10
TOTAL 4744.77
Add 1 % Water charges on "W" 47.45
TOTAL = 4792.22
Add GST on "X" (multiplying factor 0.2127) = 1019.31
TOTAL = 5811.53
Add 15% CPOH on "Y" = 871.73
TOTAL = 6683.26
Add Cess @ 1% on "Z" = 66.83
Cost of 1 Cum = 6750.09
Cost of 1 Cum = 6750.09
 TAX INVOICE

SHAKTI TRADING Invoice No. Dated

Vishwakarma Wood Works Compound, 636 24-Feb-25
Opp.Sbi Bank,Harni Road Delivery Note Mode/Terms of Payment
Vadodara
630
GSTIN/UIN: 24CUWPP6957P1Z8
State Name : Gujarat, Code : 24 Reference No. & Date. Other References
E-Mail : shaktitrading04@gmail.com
Consignee (Ship to) Buyer's Order No. Dated
N G CONSTRUCTION
IIIT VADODARA Dispatch Doc No. Delivery Note Date
VILLAGE DUMAD,VADODARA 636 24-Feb-25
GUJARAT-391740 Dispatched through Destination
GSTIN/UIN : 24AAAFN6072B1ZR
BY ROAD IIIT DUMAD SITE
State Name : Gujarat, Code : 24
Bill of Lading/LR-RR No. Motor Vehicle No.
dt. 24-Feb-25 GJ-17-XX-4004
Buyer (Bill to)
Terms of Delivery
N G CONSTRUCTION
HOUSE NO 55,
SENTOSSA NEEMLAND,
ADALAJ,GADHINAGAR,GUJARAT
GSTIN/UIN : 24AAAFN6072B1ZR
State Name : Gujarat, Code : 24

Sl Description of HSN/SAC Quantity Rate per Disc. % Amount

No. Goods and Services
1 SIKA PLAST-2001 NS (230KG) 38244090 39 Nos 6,900.00 Nos 2,69,100.00

Freight Charges -S 8481 4,500.00

CGST @ 9% 9% 24,624.00
SGST @ 9% 9% 24,624.00

Total 39 Nos ₹ 3,22,848.00

Amount Chargeable (in words) E. & O.E
INR Three Lakh Twenty Two Thousand Eight Hundred Forty Eight Only
HSN/SAC Taxable CGST SGST/UTGST Total
Value Rate Amount Rate Amount Tax Amount
38244090 2,69,100.00 9% 24,219.00 9% 24,219.00 48,438.00
8481 4,500.00 9% 405.00 9% 405.00 810.00
Total 2,73,600.00 24,624.00 24,624.00 49,248.00
Tax Amount (in words) : INR Forty Nine Thousand Two Hundred Forty Eight Only

Company's PAN : CUWPP6957P

Declaration for SHAKTI TRADING
We declare that this invoice shows the actual price of the
goods described and that all particulars are true and
correct. Authorised Signatory

This is a Computer Generated Invoice

 Filc No. 1 /6(1)/2025-LS-ll
Government of India
Ministry of Labour & Emplo]'ment
Office of the Chief Labour Commissioner(C)
New Delhi

Dated: fl$/os /zozs

ORDER

In exercise ofthe powers conferred by Central Government vide Notification No. S.O.
186(E) dated l9th Jaruary, 2()17 of the Ministry of Labour and Emplo5,,rnent the undersigned
hereby revise the rates of Variable Deamess Allowance for the employees employed in
Agriculturc w.e.f. OL.O4.2O25 on the basis of the average Consumer Price Index for
Industrial workers reaching 413.42 frorrr 4O2.O9 as on 31.12.2024 (Basc 2016=1OO) and
thereby resulting in an increase of 1 1.33 points. The revised Variable Dearness Allowance as
under shall be payable from 01.04.2025:-

Category of worker Rates of V.D.A. Area wise per day

(in Rupees)
.B
C
Unskilled 181 167 165
Semi-Skilled / Unskilled 198 181 168
Supervisory
Skilled/CIcrical 215 198 181
Highly Skilled 237 221, 198

Therefore, the minimum rates of wages including the basic rates and Variable
Deamess Allowance payable w.e.f. O1.O4.2O25 to the employees working in Agriculture shall
be as under:-

Category of workcr Rates of wages including V,D.A. Area wise pcr day
(in Rupces)

B C

Unskilled 333+ 181=514 3O3+ \67=47O 3O0+ 165=465

Semi- Skilled/Unskilled 364+198=562 335+ 181=516 307 +\68=47 5

Supervisory
Skilled/CIerical 395+215=610 364+ 198=562 334+ 181=51 5

Highly Skillcd 438+237=675 407+221=628 364+ 198=562

The VDA has been rounded off to the next higher rupee as per the decision of the
Minimum Wages Advisory Board.
The classification of workers under different categories will be same as in Part-l of the
notification, whereas classification of cities will be same as in the Part-ll of thc notification
dated 19e Jalrua-ry, 2Ol7 . The present classification of cilies into areas A, B & C is enclosed
at Annexure t for ready reference.

AI
Chief Labour Commissioncr(C)
 F.No. 1 /6(2)/2025-LS II

Governmcnt of lndia
Ministry of Labour & Emplo,.rnent
Office of the Chief Labour Commissioner(C)
New Delhi
Da],a.d: e8 I 03 / 2025
ORDER

In exercise of the powers conferred by Central Government vide Notification No. S.O.
2413(E) dated 28th July, 2O17 of the Ministry of Labour and Emplo5zrnent the undersigned
hereby revise the rates ofVariable Dearness Allowance on the basis ofthe average Consumer
Price Index for Industrial workers reaching 473.42 frorrl 402.09 as on 31.12.2024 (Base
2016=100) arrd thereby resulting in arr increase of 11.33 points. The revised Variable
Dearness Allowarrce as undcr shall be payable frolxL 07.O4.2O25i-

Rates of Variable Dea-rness Allowance for employees employed in emplo1rments in

Gypsum Mines, Barytes Mines, Bauxite Mines, Manganese Mines, China Clay Mines,
Kyanite Mines, Copper Mines, Clay Mhes, Magnesite Mines, White Clay Mines, Stone
Mines, Steatite Mines (including the mines producing Soap Stolres and Talc), Ochre
Mines, Asbestos Mines, Fire Clay Mines, Chromite Mines, Quartzite Mines, Quartz
Mines, Silica Mines, Graphite Mines, Felspar Mines, Latedte Mines, Dolomite Mines,
Red Oxide Mines, Wolfram Mines Iron Ore Mines, Granite Mines, Rock Phosphate Mines,
Hematite Mines, Marble and Calcite Mines, Uranium Mines, Mica Mines, Lignite Mines,
Gravel Mines Slate Mines and M ite Mines
Category of worker Rates of V.D.A. (in Rs.) per day

For work above ground For work bclow ground

Unskilled 197 237

Semi-Skilled / Unskilled 237 2a2
Supervisory
Skilled/ Clerical 282 328
Highly Skilled 328 365
Therefore the minimum rates of wages showing the basic ratcs and Variable
Deamess Allowarlce Pa able w.e.f. O1.O4.2025 will be as under:-
Category of worker Rates of wages including V.D.A. (in Rs.) per day

For u'ork abovc ground For work below ground

Unskilied 350+ 191=541 437+237=674

Semi-Skilled/ Unskilled 437+237=674 523+282=805
Supervisory
Skillcd/ Clcrical 523+282=80s 61O+328=938
Hishlv SkiUed 610+328=938 683+366= 1048
Thc VDA has been rounded off to the next higher rupee as per the decision of the
Minimum Wages Advisory BozLrd.

The classification of workers under different categories will be same as in Part-l of the
notification, whereas classification of citics will be same as in the Part-ll of the notification
dated 19th JaluaLry, 2Ol7 . Tbe present classification of cities into zlreas A, B & C is enclosed
at Annexure I for ready reference.

lan

,,K*&,
Chief Labour Commissioner(C)
 F.No. 1 /6(3)/2025-LS-ll
Govcrnment of India
Ministry of Labour& Employment
Offrce of the Chief Labour Commissioner(C)
New Delhi
Dared; lg 03 I 2025
ORDER
ln exercise of the powers conferred by Central Government vide Notification No. S.O. 188(E)
dated 19th January,2O17 ofthe Ministry of Labour and Employ.rnent the undersigncd hcrcby
revise the rates of Variable Dearness Allowance on the basis of the average Consumer Price
Index for Industrial workers reachilrg413.42 from 402.09 as oD 31.72.2024 (Base 2016= 1O0)
and thereby resulting in aI increase of 1 1.33 points. The revised Variable Dearness Allowance
as undcr shall be payable from 01.04.2025;

Thc ratcs oI V:Lriablc Dcarncss Al1orr,,ancc for <:mp)oyccs cmployed in CONSTRUCTION OR

MAINTENANCE OF ROADS OR RUNIVAYS OR IN BUILDING OPERATIONS INCLUDING
LAYING DOWN UNDERGROUND ELECTRIC, 1VIRELESS, RADIO, TELEVISION,
TELEPHONE,TELBGRAPH AND OVERSEAS COMMUNICATION CABLES AND SIMILAR
OTHER UNDERGROUND CABLING WORK, ELECTRIC LINES, IVATER SUPPLY LINES
AND SEWERAGE PIPE LINF,S,

Category of worker Rates of V.D.A. Area wise per day

(in Rupees)
B C
Unskiiled 282 237 191
Semi-Skilled / Unskilled 314 266 222
Supervisory
Skilled/ Cterica.l 344 374 266
Highly Skilled 312 344 374
Thcrefore the minimum rates of wages showing thc basic rates ald Variable De arncss
Allowance able w.e.f. O1.O4.2025 will be as undcr :
Category of worker Rates of wagcs including V.D.A. per day
(in Rupees)

A Area B Area C Area

Unskillcd 523+282=80s 437 +237 =67 4 350+191=541

Semi- 579+314=893 494+266=760 4to+222=632

Skilled/Unskilled
Supervisory
Skilled / Clerical 637 +344=981 579+314=893 494+266=760

Highly Skilled 693+372=1,065 637+344=981 579+314=893

The VDA has been rounded off to the next higher rupee as per the decision of the
Minimum Wages Advisory Board.

The classification of workers under diffcrcnt categories will bc same as in Part-l of thc
notification, whereas classification of citics will bc same as in the Part-ll of the notification
dated 19th.January, 2017. The present classification of cities into areas A, B & C is cnclosed
at Annexure I for ready reference.

,K)*,
Chief Labour Commissioner(C)
 F.No.1/6(4)/ 202s LS II
Government of India
Ministry of Labour& Employment
Office of thc Chicf Labour Commissioner(C)
Ncw Delhi

Dalf.d:A8 l03 l2o2s

ORDER
In exercise of thc powcrs conferred by Central Government vide Notification No. S.O. 192(E)
dated 19th January, 2O 17 of the Ministry of Labour and Employment the undcrsigned hereby
revise the rates of Variable Dearness Allowance on the basis of the average Consumer Price
Index for Industrial workers reachrtg 413.42 from 402.09 as on 31.12.2024 (Base 20 16= 10O)
ald thereby resulting in an increase of 1 1.33 points. The revised Variable Dearncss Allowzrnce
as undcr sha1l be payable frorn O1.O4.2025;

Rates of VDA for employees employed in loading and unloading in (i) Goods sheds, Parcel
Offices of Railways, (ii) Other Goods-Sheds, Go-downs, Warehouses and othet similar
employments ; (iii) Docks and Ports; and (iv) Passengers and Goods and Cargo Carried
out at Airports (both international and domestic).
Therefore, the minimum rates of wages including the basic rates artd Variable
Dearness Allowalce payable w.e.f. O1.O4.2025 to the employees shall be as under:-

AREA IRATES oF v.D.A. PER DAY trN RS.r

282
.B'
237
191

Therefore the minimum rates of wages showing the basic ratcs and variable
Dearness Allowarce payable w.e.f. O1.O4.2025 shall be as under:-

AREA I NETES (JF WA(JES PLUS V,D, A. PER DAY

lRasic V.D.A. Total
lwog."
l1ns. ) (Rs.l (Rs.)
+ a9a 805
lszs
'B' l+sz
+ 237 674
C + 191 541
laso

The VDA has bcen rounded off to the nexi higher rupee as per the decision of the
Minimum Wage s Advisory BozLrd.

The classification of workers under different categories will be same as in Part-I of the
notification, whereas classification of cities will be same as in the Part-ll of the notification
dated 19th January, 2Ol7.The present classification of cities into areas A, B & C is enclosed
at Annexure I for ready referencc,

hekar)
Chief Labour Commissioncr(C)
 No.1/6(5)/2025-LS-ll
Government of India
Ministry of Labour& Emplo).rnent
Offrce of the Chief Labour Commissioner(C)
Ncw Delhi

Darcd AY / 03 / 2o2s
ORDER
In excrcisc of the powers conferred by Ccntral Govcrnment vide Notification No. S.O. 190(E)
dated lgtb January, 2O17 ofthe Ministry of Labour and Emplo],rnent the undersigned hereby
revise the rates of Variable Dea,rness Allowancc on the basis of the average Consumcr Price
Indcx for Industrial workers reachir.g 413.42 from 402.O9 as ol 31.12.2024 (Base 2016= 100)
and thereby resulting in an increase of I 1.33 points. The revised Variable Dearncss Allowance
as under shall be payable from O 1.04.2025;

RATES Of' V.D.A.FOR EMPLOYEES DMPI-OYItD IN "Employment of Sweeping and

Cleaning excluding activities prohibited under the Employment of Manual Scavengers
and Construction of Latiines Prohibition Ac 1993".
ARI'A RATES OF V.D.A. PER DAY (in Rs.)
242
B 231
C 191

Therefore, the minimum rates ofwages showing the basic rates and Variable Dearness
Allowalce payable w.e.f 01.04.2025 shall be as under:-

ARt'A RATES OF WAGES PLUS V.D.A PER DAY

Basic Wages V.D.A Total
(R".) (Rs.) (Rs.)

523 + )R) 805

B 437 + 237 674
C 350 + 191 541

The VDA has been rounded off to the next higher rupee as per the decision of the
Minimum Wages Advisory Board.

The classification of workers under different categories will be same as iI Part-l of the
notification, whereas classilication of cities will bc same as in the Part II of the notification
dated 19th January, 2Ol7 , Tl.e present classification of cities into a.reas A, B & C is enclosed
at Annexure I for ready reference.

I "t
Shekar)
Chief Labour Commissioncr(C)
 Filc No. 1 /6(6)/2025-IS-ll
Government of India
Ministry of Labour& Employment
Ofhce of the Chief tabour Commissioner(C)
New Delhi
Datedt,NE/03 /2o2s
ORDER
In exercise of thc powers conferred by Central Government vidc Notification No. S.O. 191(E) datcd 19t!
January, 2017 of the Ministry of l,abour and lrmployment the undersigned hereby revise the rates of
Variable Dearness Allowance on the basis of thc avcragc Consumer Pdce Index for lndustrial workers
reaching 413.42 lrom 402.O9 as on 31.12.2024 (Base 2016=100) and thereby resulting in an increase
of 1 i.33 points. The revised Variable Dearness Allowance as under shall be payable from 01.04.2025;

I. RATES OF VDA. for employees employed in WATCH & WARD (without armsl shall be as
under:

ARI'A Jnlrns or v.D.A. l,ER DAY tin Rs.)

lu+
B
l: r+
C
lzaa
Therefore, the minimum rates of wages showing thc basic ratcs arld Variable Dearness
Allowance payable w.e.f 01.04.2025 to employees employed in WATCH AND WARD (without arms)
shall be as under:-

AR]'A lR.\-TES OF WAGES PLUS V.D.A PER DAY

lsa sic Wages (Rs.) V.D.A. (Rs.) Tolal (Rs.)
lozz + 344 981
B l57e + 893
C l4e4 266 760

II. RATES OF VDA for employees employed in WATCH AND WARD (with arms) shall be as
under:-

AII]'A IRA'r'l,ts oF vDA PER DAY (m Rs.J

lzt z
B
lza+
C
l: r+

Therefore, the minimum rates oi wages showing the basic rates and Variablc Dearness
Allowance payable w.e.l. o7.o4.2025 to employees employed in WATCH AND WARD (with arms) shall
be as under:-

ARDA RATES OF WAGES PLUS VDA PER DAY

Basic Wages (Rs.) VDA. (Rs.) Total (Rs.)
693 + 372 1065
B 637 + 344 981
C 579 314 893

The VDA has been rounded off to the ne)rt higher rupee as per the decision of the Minimum
wages Advisory Board.

The classification of workers under different categories will be same as in Part I of the
notilication. whereas classification of cities will be samc as in the Part lI of the notification dated 19rh
January, 2017 . The present classfication of cities into areas A, B & C is enclosed at Annexure I for
ready reference.
t" ,"'2--
\(- l n
(It.Shekar) .
Chicf Labour Commissioncr(C)
 File No. I /6/(7)2025 LS-ll
Covernmcnr of India
Ministry of Labour& Employment
Office of the Chief l^abour Commissioner(C)
New Delhi

Dated: fl$ I 03 I 2025

ORDER
ln exercise of the powers conferred by Ccntral Government vide Notification No. S.O. 189(E)
dated 19tL January, 2017 ofthe Ministry of Labour and EmploJ,Tnent the undersigned hereby
revise the rates of Variable Dearness Allowance on the basis of tl.e average Consumer Price
Index for Industrial workers reaching4l3.42 from 4O2.O9 as on 31.72.2024 (Base 2016= 1O0)
and thereby resulting in an increase of 1 1.33 points. Thc revised Variable Dearness Allowance
as under shall be payable frorr, O1-4.2O25;

Ratcs of VDA for cmplovees employed in "STONE MINES" shall bc as undcr:

Item of work Rates of Variable Deamess Allowance

as on 01.04.2025
1. Excavation & removal
of over burden with
50 meters lead/ 1.5
meters lift. r

(i) soft soil Rs.194

(ii) Soft Soil with rock Rs.287

(ii) Rock Rs.380

2. Removal and stacking

of rejected stones with Rs.l.55
50 metres lead/ 1.5
Metres lift. *

3. Stone breaking or Stone

Crushing for the Stone size of:
I .0 inch to 1.5 inches Rs. 1 152
Above 1.5 inches to 3.0 inches Rs.985
Above 3.0 inches to 5-0 inches Rs.58l
Above 5.0 inches Rs.479
 2

Therefore, the minimum piece rate wages showing the basic ald Variable Dearness
Allowance payable w.e.f. 01.O4.2O25 to the employccs employed in Stone Mines shall be as
under:-

Category Basic Wages vDA Total

1. Excavation & removal
of over burden with
50 mctcrs Lead / 1 .5
Meters 1ift. *

(i) Soft Soil Rs.351 + Rs. 194 Rs.545

(ii) Soft Soil with rock Rs.531 + Rs.287 Rs. 818

(iii) Rock Rs.7O3 + Rs.380 Rs.1083

2. Rcmoverl ald
stacking of rejected
stones with 50 meters
iead/ 1.5 meters lift. " Rs. 283 + Rs.155 Rs.438

3. Stone Brea|ing or Stonc

Crushing for stone size
of category **
Basic Wages VDA Total
(i) 1.0 inch to 1.5 inches Rs.2171 + Rs 1 152 Rs.3323

(ii) Above 1.5 inches Rs.1857 + Rs.985 Rs.2842

to 3.O inches
(iii) Above 3.0 inches Rs.1088 + Rs.581 Rs.1669
to 5.O inches
(iv) Above 5.O inches Rs.893 + Rs.479 Rs.1372

The workers employed on minimum guaranteed time rate of wages per day shall bc
entitled to time rate of minimum wage s plus special allowance, if any, for unskilled
category of above ground workers revised from time to time by the Central Govern
ment in respect of scheduled employment in stone mines,
* Per 2.831 cube meters (100 cubic fect)
** Per truck ioad ol 5.662 cubic metcrs (200 cubic feet)

(K ekar)
Chief Labour Commissioner(C)