DLF PRIMUS PSE APPROVED

Vice President - Mr.
Dilip Solanki
Execution Head - Mr. Shammi Khurana
Project In-charge
Mr. S. C. Dixit
President
Project:- DLF Primus - Group Housing, Gurgoan, Haryana.
Date :
The prestart estimate submitted by you has been approved as follows :-
Sr. No.
Contract Value
a. WCT
Escalation Payable
2
a.
b.
c.
d.
e.
f.
g.
h.
Description
Direct Cost
Material
Labour
Sub-contractor
Plant Depreciation
Operation & Fuel Cost
Wooden Shuttering
Steel Shuttering
MEP & Provisional Sum
Total Direct Cost
Indirect Cost
a. Fixed Overheads
b. Variable Overheads
Total Indirect Cost
Contribution
Percentage Contribution
As per prestart
As per tender
Note:
Pre-start
Estimate
(in lakhs)
Remarks
36274.73
1523.54
11338.84
31.26
6281.15
538.87
613.07
379.81
687.99
10084.70
29924.43
17.32
1.49
1.69
1.05
1.90
27.80
82.49
338.19
2686.19
3024.38
0.93
7.41
8.34
1802.38
4.97
4.97
8.91
The net contribution is arrived at after considering WCT but excluding Service Tax & Labour Cess.
The quality objectives based on PSE are also enclosed herewith. The project will now be monitored
on the approved prestart estimate. The PSE now should be uploaded in ERP by site.
Regards,
Mr. S. C. Dixit
CC : SPM
CC : MDS
SUMMARY SHEET COMPARISON OF TENDER VS PRESTART

Project : DLF Primus - Group Housing
S.No.
Item Description
A.
Structure Works
Earth works
Concrete Works (PCC)
Reinforced Concrete Works
Direct Cost
Tender DC
PSE RO
Difference(PSE-Tender)
PSE HO
Additional cost
Remarks
Saving
144,369
7,694,444
7,550,075
22,726,744
23,266,746
540,002
Due to PNM Cost
1,047,363,601
1,096,942,441
49,578,840
Due to PNM Cost
Water Proofing
31,383,146
30,500,999
Brick Work
90,334,125
112,381,177
Miscellenous
B.
Finishes
22,047,052
-
882,147 Extra Item added of Tie rod filling

176,965
49,201,803
49,024,838
Tiles & Painting
180,921,383
185,876,894
4,955,510
Rough Finishes
123,058,102
155,497,706
32,439,604
Stone Works
163,507,090
167,744,858
4,237,768
Laminated Wooden flooring
20,905,826
20,905,826
Doors - wooden & Fire Doors
77,702,007
78,814,503
Interiors
55,466,891
55,466,891
C.
MEP & Provisional Sums
MEP & Provisonal Sums
1,008,470,282
1,008,470,282
Total Direct Cost
2,878,735,445
2,992,443,237
224,227,050
302,438,376
Total Direct & Indirect Cost
3,102,962,495
3,294,881,613
Total Contract Value
3,627,473,285
3,627,473,285
152,353,878
152,353,878
Indirect Cost
WCT
Labour Cess
Risk & Escalation
Margin
% Margin
1,112,496
114,911,272
78,211,326
1,203,481
Ref IDC Sheet
Payable Extra
47,889,592
324,267,319
8.94
180,237,794
4.97
IDC SUMMARY SHEET COMPARISON OF TENDER VS PRESTART

Project:- DLF Primus - Group Housing, Sector 82 A,Gurgaon, Haryana.
Sr. No.
Codes
1
2
3
4
5
infra
mob
octroi
bg
ins
6
7
8
9
10
11
12
13
14
15
16
17
staff
wage
water
power
monthly
safety
cons
houseke
vehicle
pf
lab
finance
18
19
20
21
plant
repairm
fuel
repairsh
dlp
Item Description
Fixed Cost
Infrastructure
Mobilisation Demobilisation
octroi
Bank Guarantee
Insurance
Variable Cost
Staff Salary
Wages
Water Charges & Distribution
Power Charges & Distribution
Monthly Expenses
Safety Expenses
Consumables Tools & Tackles
Misc. Labour, Gen exp, housekeeping
Vehicle expenses
PF, ESIS
Lab, survey, Testing charges
Financing Cost
General Equipment related Cost
General Plant, Hire charges
Repair & maintenance of machinery
Fuel
Repair of shuttering material
Defect Liability Expenses
Total Indirect Cost
Tender
Direct Cost
Prestart RO
22,354,000
2,050,000
3,750,000
90,249,600
12,556,800
17,080,000
37,844,650
12,792,000
4,075,000
1,800,000
5,856,000
4,680,000
6,480,000
1,000,000
1,659,000
24,434,000
3,010,000
6,375,000
119,715,279
16,014,000
17,080,000
48,476,255
12,315,200
4,075,000
2,400,000
7,920,000
25,719,776
6,480,000
6,764,866
1,659,000
224,227,050
302,438,376
Prestart HO
Difference (PSE - Tender)

Additional Cost
Saving
2,080,000
960,000
2,625,000
29,465,679
3,457,200
10,631,605
600,000
2,064,000
21,039,776
5,764,866
-
476,800
-
Remarks
CAR Policy updated
Refer staff schedule
Add Cost of DG
to be checked
Depr,Fuel & Opr Passengr Hoist
DLF GH P0ject 'The Primus' Sector-82A

INDIRECT COST ANALYSIS SHEET :
Duration for the Project
S.NO
1
a
b
c
d
e
f
g
h
i
j
k
Codes
36.00
ITEM
UNIT
l
m
n
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
Infrastructure
80%
Site Office - SPCL Charged
Add for Conference, canteen, rest room
80%
Site office for PMC / Client
80%
Stores - SPCL Cement Godown 5000 sft
Platform with concreting for steel
Misc - Lab, curing tank
Site Plumbing Work including chemical toilet
1
Septic tank, connectivity to main sewage
Temporary Approach road
Barricading & Fencing refer barricade sheet
Labour Hutments / facilities
Rent of Land / Room for labours
Rent of Land / Batch Plant
Construction cost of Hutments
1200 labours
Conveyance for labours (If labour camp set up is far
from project site)
Toilet facility for labour at labour camp
q
r
infra
infra
Water for Labour Hutments

Power for Labour Hutments only consumels
infra
infra
infra
infra
infra
Maintenance of Labour camp

Plant Installation
Batching Plant
Tower Crane
Hoist / Mixer machine etc
2
a
b
c
mob
mob
mob
Mobilisation & Demobilisation

PMV - Batching Plant, Tower crane
PMV - others
Shuttering Material
3
a
b
c
d
e
f
g
h
j
k
l
m
n
o
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
infra
Office, Lab & Survey Equipments

Furniture, Refrigerator, AC - SPCL
Furniture, Refrigerator, AC - Client ( If required to be
provided as per Contract Conditions)
Office Equipments - Computer, Fax, Xerox
Computer
Fax
Printer
UPS
Xerox
ERP
Telephone connection for client
EPBAX System for Client
Autocat along with Plotter
Lab Equipments
Survey Equipments
4
a
b
c
d
e
bg
bg
bg
bg
bg
Bank Guarantee Charges ( Corporate Guarantee)

Earnest Money Deposit
Performance security
Mobilisation Advance CG
Retention Money - CG upto virtual completion
Retention Money CG - Upto DLP
5
a
b
ins
ins
Insurance
Insurance - Contract Value ( CAR Policy)
Insurance - Free Issue material
6
a
water
water
7
a
b
c
d
r
f
power
power
power
power
power
power
power
8
a
b
c
d
e
f
safety
safety
safety
safety
safety
safety
Months
In DC
In DC
Sft
Sft
Sft
Sft
Sft
Sft
LS
Month
LS
LS
Mtr
Months
Months
Sft
RATE
Sft
AMOUNT
TOTAL
2,100.00
600.00
2,100.00
3,000.00
5,000.00
800.00
800.00
900.00
150.00
150.00
50.00
3,000.00
250.00
225.00
400.00
1,680.00
1,800.00
1,344,000
384,000
1,512,000
450,000
750,000
300,000
750,000
100,000
378,000
720,000
200.00
12,000,000
36.0
36.0
60000
Months
25,000.00
1,500.00
150.00
225,000
LS
Months
36.00
35,000.00
500,000
1,260,000
Months
36.0
25,000.00
900,000
LS
LS
900,000
350,000
1,760,000
LS
LS
200,000
250,000
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos
Months
Months
850,000
500,000
25,000.00
25,000.00
25,000.00
25,000.00
Land will be free of
Refer in vehicles
18.00
2.00
6.00
18.00
2.00
1.00
5.00
1.00
2.50%
2.50%
30,000.00
10,000.00
10,000.00
2,000.00
105,000.00
50,000.00
2,000.00
40,000.00
800,000.00
20.00
36.00
1.15%
1.15%
1.15%
1.15%
0.50
3.00
1.50
3.00
1.00
21,573,000.00
0.86%
3,010,000.00
0.12%
2,241,000.00
0.09%
540,000
20,000
60,000
36,000
210,000
50,000
425,000
450,000
25,000.00
0.26%
0.26%
6,375,000
-
LS
Water for Drinking + Construction Purpose
Power Charges
Power Installation & Distribution Charges
Power Connection Charges
Distribution Board & Accessories
Site Lighting
Electrical consumables
Power charges (Un productive)
(if DG set is used, Depreciation of DG + Fuel cost to
be considered)
LS
LS
Month
Month
Nos.
Nos.
Nos.
Sqm
LS
LS
868
650
Lakhs
Lakhs
Misc
1000
Lakhs
Total Expenses ( Initial)
2518
Lakhs
Less Mobilisation Advance
2500
Lakhs
Financing required (A-B) for three months
0.26%
17,080,000.00
0.68%
36
36
48,476,255.21
1.94%
4,075,000.00
0.16%
14,580,000
50,000.00
Excluding associates
4
4
2
6,375,000.00
2,500,000
30.00 Tankers in nos.8m3/tanker
Financing cost
Working capital for first 1.25 months
Shuttering Material & Scaffolding
10
QTY.
LS
LS
Water Charges
Storage & Distribution
Safety Expenses
Helmet
Safety Shoes
Safety Belts
Safety Net
Miscellenous safety coverage
Safety Signage + Other
36.00
6,000,000
1,800,000
40,676,255
1,500.00
1,500.00
500.00
1,500.00
18
75.00
300.00
650.00
250.00
450,000
1,800,000
650,000
375,000
300,000
500,000
0.8%
Salaries & Allowances

Nos
Project Manager ( DGM)
Construction Manager - Execution
DLF PRIMUS
C001
E002
Months
Salary PM
Amount
-
IDC
4/71
Manager Structural steel works

Construction Engr - Execution
Assistant Enginneer - Execution
Junior Enginneer - Execution
Manager _ Services
Assistant Enginneer - Services
Site Surveyor
QA/QC Manager
Billing Engineer
Plant Manager
Plant Engineer
Safety Engineer
Safety Stewert
Concrete/ shuttering foremen
Finishing Foreman
Lab Tech
Admn/accounts officer
Accounts Assistant
Store Manager
Store keeper
Store Assst.
Computer Operator
Time Keeper
11
a
b
c
d
e
f
g
12
a
b
c
d
e
f
13
a
b
14
a
b
c
d
e
f
g
h
I
j
k
l
15
a
staff
staff
TOTAL
Add % for Escalation
staff
staff
Project Basrd Staff

Total Amount of Salaries / Allowances
Staff Accomadation
Type I
Type II
monthly
monthly
monthly
monthly
monthly
monthly
wage
wage
monthly
Type III
cons
cons
Mess Facility Maintainence

Cooks
Helpers
Utensils
Total
Misc Wages
Maintenance / Store handling
Mechanic
Electrician
Office boy
Watchman - Guard
Watchman Supervisor
Gunman
Add % for benefits. (for a to d)
Total
Consumables & Tools Tackles
Consumables
Tools & Tackles
monthly
monthly
monthly
monthly
monthly
monthly
monthly
monthly
monthly
monthly
monthly
monthly
Monthly Expenses
Telephone Landline / Fax - SPCL
Telephone Expenses - Client
ERP ISDN Line
Mobile
Computer consumables
Stationery
Photographs
Staff Welfare - Tea/ Lunch
Business promotion + Misc
Local Conveyance
Medical expenses
Testing Charges
vehicle
vehicle
Vehicles
Bus - Depreciation
Fuel cost
wage
wage
wage
wage
wage
wage
wage
wage
vehicle
vehicle
vehicle
vehicle
d
e
Driver
Jeep/ Tata Sumo - Depreciation
Fuel cost
Driver
LCV - Depreciation
Fuel cost
Driver
Car - Depreciation FOR CLIENT
Fuel cost
Driver
Car - Depreciation ( SPCL)
Fuel cost
Driver
Two wheeler
Hrdra Crane - for Shifting
Fuel cost
Driver
Tractors - for shifting
Fuel cost
Driver
16
a
b
c
houseke
houseke
houseke
Housekeeping & Misc expenses

Housekeeping of site
Disposal of Debris
Repairs & Maintenance of Shuttering
17
repairm
Misc. Machinery not loaded in DC
E003
E002
S003
S003
E002
E002
119,715,279
20%
15
1
2
2
1
2
8
8
8
10,000.00
Months
Months
Months
Months
Months
30.0
36.0
28.0
36.0
28.0
35.0
34.0
34.0
Months
Months
LS
Nos
2
2
4
25
3
1
Months
25,000.00
25,000.00
28,000.00
22,000.00
22,000.00
1,000.00
6,500.00
5,000.00
Salary PM
34.0
34.0
34.0
34.0
34.0
34.00
11,000.00
11,000.00
4,000.00
10,000.00
15,000.00
15,000.00
15%
LS
LS
9,850,000.00
0.39%
12,886,000.00
0.52%
2,400,000.00
0.10%
4,993,200.00
0.20%
25,719,776.07
1.03%
3,420,000.00
0.14%
6,764,866.04
0.27%
748,000
748,000
544,000
8,500,000
1,530,000
510,000
306,000
36.0
36.0
36.0
36.0
36.0
36.0
36.0
36.0
36.0
36.0
36.0
7,000.00
8,000.00
8,000.00
32,700.00
8,000.00
7,000.00
3,000.00
25,000.00
5,000.00
10,000.00
20,000.00
20,000.00
288,000
1,177,200
288,000
252,000
108,000
900,000
180,000
360,000
720,000
720,000
2
2
Months
31.0
20.0
45,000.00
45,000.00
2,790,000
1,800,000
Months
Months
Months
21,129,776
2
Months
Months
Months
Months
10.0
Months
LS
LS
36.0
4,500.00
1,620,000
1,000,000
800,000
6,764,866
Defect liability maintenance

Asst.engr.
DLF PRIMUS
4.79%
Amount
Months
Months
Months
Months
Months
Months
Months
Months
Months
Months
Months
Months
119,715,278.69
750,000
1,800,000
1,568,000
792,000
1,232,000
280,000
1,768,000
1,360,000
300,000
1,200,000
1,200,000
repairm
18
a
Months
IDC
12
30,000.00
360,000
5/71
b
c
Jr. Engg
Accountant / store
Add % for benefits

Total
15%
dlp
d
dlp
Replacement of Material if any
19
pf
PF - Labours
20
pf
ESI - 6.5% of 20% Labour Com. (Civil)
21
a
b
infra
monthly
houseke
infra
OTHERS
Mobile Toilets
Creche Expenses
House Keeping during Handing over
Vertical Communication System
Months
Months
12
12
12
Months
75,000.00
600
4,000
20%
2
1
200
4,500
30.00
5.00
IDC
300,000
660,000
99,000
759,000
900,000
15.0%
310,000.00
20,000.00
1,659,000.00
0.07%
6,480,000.00
0.26%
6,480,000
6.50%
15,000.00
Total Indirect Cost
DLF PRIMUS
18.0
25,000.00
10,000.00
620,000
600,000
4,500,000
5,720,000.00
0.23%
302,438,376.01
12.10%
6/71
SUMMARY SHEET COMPARISON OF TENDER VS PRESTART

Project : DLF Primus - Group Housing
Sl.No Item Description
DC Amount
SPCL Amount
PSE Amount
Difference
Structure Works
1
Earth works
7,694,444
10,312,701
7,550,075
-144,369
Concrete Works (PCC)
22,726,744
30,462,354
23,266,746
540,002
Reinforced Concrete Works
1,047,363,601
1,396,638,816
1,096,942,441
49,578,840
Water Proofing
31,383,146
42,055,140
30,500,999
-882,147
Brick Work
90,334,125
121,071,606
112,381,177
22,047,052
Miscellenous
49,201,803
66,126,619
49,024,838
-176,965
1,248,703,863
1,666,667,236
1,319,666,276
70,962,413
Sub Total
Finishes
Tiles & Painting
180,921,383
242,581,885
185,876,894
4,955,510
Rough Finishes
123,058,102
164,924,904
155,497,706
32,439,604
Stone Works
163,507,090
219,134,828
167,744,858
4,237,768
Laminated Wooden flooring
20,905,826
27,970,019
20,905,826
Doors - wooden & Fire Doors
77,702,007
104,126,575
78,814,503
1,112,496
Interiors
55,466,891
74,330,910
55,466,891
621,561,300
833,069,122
664,306,678
42,745,378
1,870,265,163
2,499,736,358
1,983,972,954
113,707,791
Sub Total
Cummulative
DLF GH Project 'The Primus' Sector-82A

BOQ OF STRUCTURE WORKS
ITEM
DESCRIPTION
1.00
EXCAVATION, DISPOSAL, BACK FILLING
1.01
Earth work in manual excavation in foundation trenches in all types of soil
UOM
QTY
R & S.S
Civil
TENDER
DC RATE
1.32700512584
1.34027517710
TENDER
DC AMOUNT
PSE
RATE
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
upto a depth of 3.0m, dressing of sides, ramming of bottoms, getting out the
excavated soil, disposal / stacking of surplus excavated soil within plot
boundary as directed by the Engineer In charge including all leads and lifts.
a
Item same as above but for depth of 0m to 3m
Cum
2,488.00
90.00
223,920.00
90.00
Cum
3,070.00
105.00
322,350.00
105.00
Cum
4,809.00
120.00
577,080.00
120.00
Cum
1,961.00
240.00
470,640.00
240.00
Extra over item no. 1.02 for additional lead of disposal outside plot
boundary at Owner nominated location as directed by the Engineer In
charge. (For payment One side lead only to be considered)
Cum
Rate Only
80.00
1.02
223,920.00
322,350.00
577,080.00
470,640.00
-
90.0
223920.0
105.0
322350.0
120.0
577080.0
240.0
470640.0
35.0
2238267.5
1.03
All charges for backfilling of available excavated earth in trenches, plinth,

sides of
foundations,behind retaining wall, general area filling for landscape, or for
maintaing
levels in layers not exceeding 200mm in depth including watering, ramming,

compacting, consolidating in deposited layer to achieve 95% Proctor
Density and
transportation of soil, all labour, materials, machinery, tools & tackles etc. for
all lead &
lift to the entire satisfaction of Engineer.
1.04
Cum
63,950.50
50.00
3,197,525.00
50.60
Item same as above 1.07 but earth brought from out side as directed by the
Engineer In charge at all depth and All location for every 3km lead and part
thereof.
3,236,081.04
-
9.0
576758.7
6.6
421054.8
Cum
Rate Only
400.00
-
1.05
a
b
1.06
1.06
Providing & filling good quality of fine sand (free from silt, clay, mica, soil)
for
foundation pits and wherever specified including filling in 150mm layers and
compacting/ saturating to the required levels, including all leads and lifts,
etc.,complete, and in plinth and under floor, above raft, including watering,
ramming and
consolidation, dressing complete to the entire satisfaction of Engineer.
LIFT PIT
Entrance Lobby - Non tower Area
Providing & Filling toilet sunken areas and entrance lobby - non tower area
with Brick
Bat, including the cost of ramming & consolidation at all lead and lifts at all
levels, to
the satisfaction of Engineer.
Cum
Cum
188.31
25.45
1,207.80
1,207.80
227,440.69
30,738.49
1207.80
1207.80
199194.2
26921.0
150.0
150.0
28246.5
3817.5
2405.0
1358825.0
200.0
113000.0
Cum
565.00
2,150.00
1,214,750.00
2605.00
1,471,825.00
-
concentrate (20% concentration) diluted to a water based emulsion of 1%
Sqm
22,000.00
65.00
1,430,000.00
45.00
7,694,444.18
2.00
1057.8
1057.8
Providing Anti Termite Treatment comprising of providing & injecting

chemical
emulsion for Preconstructional Anti-termite treatment with chloropyrifos
emulsifiable
chloropyrifos as per CPWD/IS Specifications in foundation trenches, under

floors,
junction of floors & walls, external perimeter of building & backfilling. Plinth
area only
shall be measured & paid for.
227,440.69
30,738.49
-
REINFORCEMENT
Providing & fixing H.Y.S.D. Reinforcement as specified for R.C.C. work in
990,000.00
45.0
7,550,075.23
-
1,584,940.18
990000.0
4,967,321.50
576,758.71
421,054.83
sub-structure and superstructure including cost of binding wire, cover

blocks,
straightening, cutting, bending, shifting cut & bent bars from steel yard to
work place,
binding and placing in position to correct level & alignment all complete as
directed by
the Engineer In charge at all levels and at all leads. (The rates are inclusive
of
sortening of useable reinforcement steel in specified length & dia.)
2.01
Reinforcement Steel In Fe500 Raft / Foundation, Footings & Sub structure
MT
3,194.00
53,128.58
169,692,682.43 55402.17
176,954,534.21
49682.0
158684308.0
200.0
638800.0
3050.0
9741700.0
1255.1
4008632.2
915.1
2922894.0
300.0
958200.0
2.02
Reinforcement Steel Fe500 in Superstructure
MT
6,819.00
54,828.58
373,876,082.57 57102.17
389,379,704.12
49682.0
338781558.0
200.0
1363800.0
4750.0
32390250.0
1255.1
8558191.4
915.1
6240204.7
300.0
2045700.0
3.00
CENTRING & SHUTTERING
SUB TOTAL
Centring and Shuttering including Strutting, Propping etc. and removal of

formwork
after specified period has elapsed after concreting, hacking of concrete
wherever
applicable with prior approval of the Engineer including all leads & lifts at all
levels,
tools & tackles, nails and other consumables.
10,013.00
543,568,765.00
566,334,238.32
-
497,465,866
2,002,600
42,131,950
12,566,824
9,163,099
3,003,900
ITEM
DESCRIPTION
TENDER
DC RATE
TENDER
DC AMOUNT
PSE
RATE
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
UOM
QTY
3.001 Cent.&Shutt. Foundation, Raft & Footing / Pedestal at all location & levels
Sqm
6,339.00
341.65
2,165,696.41
385.95
2,446,542.17
8.0
50712.0
4.0
25356.0
124.0
786036.0
15.4
97335.4
14.6
92522.8
85.0
538815.0
135.0
855765.0
3.002 Cent.&Shutt. Column at Foundation to First Basement Fl lvl.
Sqm
9,712.00
341.65
3,318,069.65
385.95
3,748,354.25
8.0
77696.0
4.0
38848.0
124.0
1204288.0
15.4
149127.8
14.6
141754.4
85.0
825520.0
135.0
1311120.0
3.003 Cent.&Shutt. Column at First basement to GF
Sqm
11,682.00
341.65
3,991,113.02
463.73
5,417,277.34
8.0
93456.0
4.0
46728.0
201.8
2357168.0
15.4
179377.2
14.6
170508.2
85.0
992970.0
135.0
1577070.0
3.004 Cent.&Shutt. Column GF To 1st Floor
Sqm
6,249.00
337.65
2,109,952.23
463.73
2,897,839.93
8.0
49992.0
4.0
24996.0
201.8
1260909.3
15.4
95953.4
14.6
91209.2
85.0
531165.0
135.0
843615.0
3.005 Cent.&Shutt. Column 1st To 2nd Floor
Sqm
5,792.00
341.65
1,978,815.84
463.73
2,685,915.97
8.0
46336.0
4.0
23168.0
201.8
1168696.9
15.4
88936.2
14.6
84538.9
85.0
492320.0
135.0
781920.0
3.006 Cent.&Shutt. Column 2nd To 3rd Floor
Sqm
5,302.00
345.65
1,832,617.11
463.73
2,458,688.96
8.0
42416.0
4.0
21208.0
201.8
1069825.8
15.4
81412.2
14.6
77386.9
85.0
450670.0
135.0
715770.0
3.007 Cent.&Shutt. Column 3rd To 4th Floor
Sqm
5,473.00
349.65
1,913,614.64
463.73
2,537,986.55
8.0
43784.0
4.0
21892.0
201.8
1104329.8
15.4
84038.0
14.6
79882.8
85.0
465205.0
135.0
738855.0
3.008 Cent.&Shutt. Column 4th To 5th Floor
Sqm
5,491.00
353.65
1,941,872.28
463.73
2,546,333.67
8.0
43928.0
4.0
21964.0
201.8
1107961.8
15.4
84314.3
14.6
80145.5
85.0
466735.0
135.0
741285.0
Sqm
5,207.00
357.65
1,862,264.70
463.73
2,414,634.75
8.0
41656.0
4.0
20828.0
201.8
1050656.9
15.4
79953.5
14.6
76000.3
85.0
442595.0
135.0
702945.0
Sqm
5,207.00
361.65
1,883,092.70
463.73
2,414,634.75
8.0
41656.0
4.0
20828.0
201.8
1050656.9
15.4
79953.5
14.6
76000.3
85.0
442595.0
135.0
702945.0
Sqm
5,207.00
365.65
1,903,920.70
463.73
2,414,634.75
8.0
41656.0
4.0
20828.0
201.8
1050656.9
15.4
79953.5
14.6
76000.3
85.0
442595.0
135.0
702945.0
Sqm
5,207.00
369.65
1,924,748.70
463.73
2,414,634.75
8.0
41656.0
4.0
20828.0
201.8
1050656.9
15.4
79953.5
14.6
76000.3
85.0
442595.0
135.0
702945.0
Sqm
5,207.00
373.65
1,945,576.70
463.73
2,414,634.75
8.0
41656.0
4.0
20828.0
201.8
1050656.9
15.4
79953.5
14.6
76000.3
85.0
442595.0
135.0
702945.0
Sqm
5,207.00
377.65
1,966,404.70
463.73
2,414,634.75
8.0
41656.0
4.0
20828.0
201.8
1050656.9
15.4
79953.5
14.6
76000.3
85.0
442595.0
135.0
702945.0
Sqm
5,100.00
381.65
1,946,396.54
463.73
2,365,015.79
8.0
40800.0
4.0
20400.0
201.8
1029066.7
15.4
78310.5
14.6
74438.6
85.0
433500.0
135.0
688500.0
Sqm
5,100.00
385.65
1,966,796.54
463.73
2,365,015.79
8.0
40800.0
4.0
20400.0
201.8
1029066.7
15.4
78310.5
14.6
74438.6
85.0
433500.0
135.0
688500.0
Sqm
4,903.00
389.65
1,910,436.20
463.73
2,273,661.26
8.0
39224.0
4.0
19612.0
201.8
989316.4
15.4
75285.6
14.6
71563.2
85.0
416755.0
135.0
661905.0
Sqm
4,450.00
393.65
1,751,726.39
463.73
2,063,592.21
8.0
35600.0
4.0
17800.0
201.8
897911.1
15.4
68329.8
14.6
64951.3
85.0
378250.0
135.0
600750.0
Sqm
4,262.00
397.65
1,694,768.87
463.73
1,976,411.23
8.0
34096.0
4.0
17048.0
201.8
859976.9
15.4
65443.0
14.6
62207.3
85.0
362270.0
135.0
575370.0
Sqm
4,262.00
401.65
1,711,816.87
463.73
1,976,411.23
8.0
34096.0
4.0
17048.0
201.8
859976.9
15.4
65443.0
14.6
62207.3
85.0
362270.0
135.0
575370.0
Sqm
3,423.00
405.65
1,388,527.56
463.73
1,587,342.95
8.0
27384.0
4.0
13692.0
201.8
690685.3
15.4
52560.2
14.6
49961.4
85.0
290955.0
135.0
462105.0
Sqm
2,777.00
409.65
1,137,588.00
463.73
1,287,774.28
8.0
22216.0
4.0
11108.0
201.8
560336.9
15.4
42640.9
14.6
40532.5
85.0
236045.0
135.0
374895.0
Sqm
2,777.00
413.65
1,148,696.00
463.73
1,287,774.28
8.0
22216.0
4.0
11108.0
201.8
560336.9
15.4
42640.9
14.6
40532.5
85.0
236045.0
135.0
374895.0
3.024 Cent.&Shutt. Column 20th To 21st Floor
Sqm
2,777.00
417.65
1,159,804.00
463.73
1,287,774.28
8.0
22216.0
4.0
11108.0
201.8
560336.9
15.4
42640.9
14.6
40532.5
85.0
236045.0
135.0
374895.0
Sqm
2,777.00
421.65
1,170,912.00
463.73
1,287,774.28
8.0
22216.0
4.0
11108.0
201.8
560336.9
15.4
42640.9
14.6
40532.5
85.0
236045.0
135.0
374895.0
Sqm
2,777.00
425.65
1,182,020.00
463.73
1,287,774.28
8.0
22216.0
4.0
11108.0
201.8
560336.9
15.4
42640.9
14.6
40532.5
85.0
236045.0
135.0
374895.0
Sqm
2,777.00
429.65
1,193,128.00
463.73
1,287,774.28
8.0
22216.0
4.0
11108.0
201.8
560336.9
15.4
42640.9
14.6
40532.5
85.0
236045.0
135.0
374895.0
Sqm
2,777.00
433.65
1,204,236.00
463.73
1,287,774.28
8.0
22216.0
4.0
11108.0
201.8
560336.9
15.4
42640.9
14.6
40532.5
85.0
236045.0
135.0
374895.0
Sqm
2,777.00
437.65
1,215,344.00
463.73
1,287,774.28
8.0
22216.0
4.0
11108.0
201.8
560336.9
15.4
42640.9
14.6
40532.5
85.0
236045.0
135.0
374895.0
Sqm
2,777.00
441.65
1,226,452.00
463.73
1,287,774.28
8.0
22216.0
4.0
11108.0
201.8
560336.9
15.4
42640.9
14.6
40532.5
85.0
236045.0
135.0
374895.0
Sqm
2,777.00
445.65
1,237,560.00
463.73
1,287,774.28
8.0
22216.0
4.0
11108.0
201.8
560336.9
15.4
42640.9
14.6
40532.5
85.0
236045.0
135.0
374895.0
Sqm
2,777.00
449.65
1,248,668.00
463.73
1,287,774.28
8.0
22216.0
4.0
11108.0
201.8
560336.9
15.4
42640.9
14.6
40532.5
85.0
236045.0
135.0
374895.0
Sqm
2,777.00
453.65
1,259,776.00
463.73
1,287,774.28
8.0
22216.0
4.0
11108.0
201.8
560336.9
15.4
42640.9
14.6
40532.5
85.0
236045.0
135.0
374895.0
3.034 Cent.&Shutt. Column 30th To 31st Floor
Sqm
2,823.00
457.65
1,291,935.73
463.73
1,309,105.80
8.0
22584.0
4.0
11292.0
201.8
569618.7
15.4
43347.2
14.6
41203.9
85.0
239955.0
135.0
381105.0
Sqm
2,513.00
461.65
1,160,117.35
463.73
1,165,349.94
8.0
20104.0
4.0
10052.0
201.8
507067.6
15.4
38587.1
14.6
36679.2
85.0
213605.0
135.0
339255.0
Sqm
1,958.00
465.65
911,735.61
463.73
907,980.57
8.0
15664.0
4.0
7832.0
201.8
395080.9
15.4
30065.1
14.6
28578.6
85.0
166430.0
135.0
264330.0
Sqm
1,629.00
469.65
765,053.95
463.73
755,413.87
8.0
13032.0
4.0
6516.0
201.8
328696.0
15.4
25013.3
14.6
23776.6
85.0
138465.0
135.0
219915.0
Sqm
499.72
473.65
236,690.57
463.73
231,734.45
8.0
3997.8
4.0
1998.9
201.8
100832.4
15.4
7673.2
14.6
7293.8
85.0
42476.2
135.0
67462.2
3.039 Cent.&Shutt. of wall at Foundn to First basement floor lvl.
Sqm
11,335.00
341.65
3,872,561.72
385.95
4,374,752.41
8.0
90680.0
4.0
45340.0
124.0
1405540.0
15.4
174049.0
14.6
165443.4
85.0
963475.0
135.0
1530225.0
3.040 Cent.&Shutt. Of wall at first basement floor to GF
Sqm
11,340.00
341.65
3,874,269.95
385.95
4,376,682.17
8.0
90720.0
4.0
45360.0
124.0
1406160.0
15.4
174125.8
14.6
165516.4
85.0
963900.0
135.0
1530900.0
3.041 Cent.&Shutt. Wall overheadwater talk wall 3rd To 4th Floor
Sqm
108.00
373.65
40,353.81
478.73
51,702.69
8.0
864.0
19.0
2052.0
201.8
21792.0
15.4
1658.3
14.6
1576.3
85.0
9180.0
135.0
14580.0
3.042 Cent.&Shutt. Wall overheadwater talk wall 6th To 7th Floor
Sqm
144.00
385.65
55,533.08
478.73
68,936.92
8.0
1152.0
19.0
2736.0
201.8
29056.0
15.4
2211.1
14.6
2101.8
85.0
12240.0
135.0
19440.0
Sqm
267.00
417.65
111,511.58
478.73
127,820.53
8.0
2136.0
19.0
5073.0
201.8
53874.7
15.4
4099.8
14.6
3897.1
85.0
22695.0
135.0
36045.0
Sqm
387.00
429.65
166,273.15
478.73
185,267.96
8.0
3096.0
19.0
7353.0
201.8
78088.0
15.4
5942.4
14.6
5648.6
85.0
32895.0
135.0
52245.0
Testing Charges
ITEM
DESCRIPTION
3.043 Cent.&Shutt. Wall overheadwater talk wall 32nd To 33rd Floor
UOM
QTY
TENDER
DC RATE
TENDER
DC AMOUNT
PSE
RATE
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Sqm
319.00
489.65
156,197.20
478.73
152,714.42
8.0
2552.0
19.0
6061.0
201.8
64367.1
15.4
4898.2
14.6
4656.1
85.0
27115.0
135.0
43065.0
3.044 Cent.&Shutt. Wall overheadwater talk wall 33rd To 34th Floor
sqm
356.00
493.65
175,738.11
478.73
170,427.38
8.0
2848.0
19.0
6764.0
201.8
71832.9
15.4
5466.4
14.6
5196.1
85.0
30260.0
135.0
48060.0
3.045 Cent.&Shutt. Staircases at Foundn to first basement floor lvl.
Sqm
366.07
371.65
136,048.11
483.73
177,077.89
8.0
2928.5
24.0
8785.6
201.8
73864.5
15.4
5621.0
14.6
5343.1
85.0
31115.8
135.0
49419.3
3.046 Cent.&Shutt. Staircases at first basement floor to GF
Sqm
420.37
371.65
156,228.28
483.73
203,344.07
8.0
3362.9
24.0
10088.8
201.8
84820.9
15.4
6454.8
14.6
6135.6
85.0
35731.3
135.0
56749.7
3.047 Cent.&Shutt. Staircases GF To 1st Floor
Sqm
338.02
367.65
124,273.16
483.73
163,511.69
8.0
2704.2
24.0
8112.6
201.8
68205.7
15.4
5190.4
14.6
4933.7
85.0
28732.0
135.0
45633.2
3.048 Cent.&Shutt. Staircases 1st To 2nd Floor
Sqm
360.10
371.65
133,829.78
483.73
174,190.56
8.0
2880.8
24.0
8642.4
201.8
72660.1
15.4
5529.3
14.6
5255.9
85.0
30608.5
135.0
48613.5
3.049 Cent.&Shutt. Staircases 2nd To 3rd Floor
Sqm
350.69
375.65
131,737.23
483.73
169,641.10
8.0
2805.6
24.0
8416.7
201.8
70762.4
15.4
5384.9
14.6
5118.7
85.0
29809.1
135.0
47343.8
3.050 Cent.&Shutt. Staircases 3rd To 4th Floor
Sqm
327.66
379.65
124,396.75
483.73
158,500.83
8.0
2621.3
24.0
7864.0
201.8
66115.5
15.4
5031.3
14.6
4782.5
85.0
27851.5
135.0
44234.7
3.051 Cent.&Shutt. Staircases 4th To 5th Floor
Sqm
327.66
383.65
125,707.41
483.73
158,500.83
8.0
2621.3
24.0
7864.0
201.8
66115.5
15.4
5031.3
14.6
4782.5
85.0
27851.5
135.0
44234.7
Sqm
330.69
387.65
128,192.28
483.73
159,966.08
8.0
2645.6
24.0
7936.7
201.8
66726.7
15.4
5077.8
14.6
4826.7
85.0
28109.0
135.0
44643.7
Sqm
284.95
391.65
111,598.29
483.73
137,836.80
8.0
2279.6
24.0
6838.7
201.8
57495.9
15.4
4375.4
14.6
4159.0
85.0
24220.5
135.0
38467.8
Sqm
284.95
395.65
112,738.08
483.73
137,836.80
8.0
2279.6
24.0
6838.7
201.8
57495.9
15.4
4375.4
14.6
4159.0
85.0
24220.5
135.0
38467.8
Sqm
284.95
399.65
113,877.87
483.73
137,836.80
8.0
2279.6
24.0
6838.7
201.8
57495.9
15.4
4375.4
14.6
4159.0
85.0
24220.5
135.0
38467.8
Sqm
284.95
403.65
115,017.65
483.73
137,836.80
8.0
2279.6
24.0
6838.7
201.8
57495.9
15.4
4375.4
14.6
4159.0
85.0
24220.5
135.0
38467.8
Sqm
284.95
407.65
116,157.44
483.73
137,836.80
8.0
2279.6
24.0
6838.7
201.8
57495.9
15.4
4375.4
14.6
4159.0
85.0
24220.5
135.0
38467.8
Sqm
284.95
411.65
117,297.22
483.73
137,836.80
8.0
2279.6
24.0
6838.7
201.8
57495.9
15.4
4375.4
14.6
4159.0
85.0
24220.5
135.0
38467.8
Sqm
284.95
415.65
118,437.01
483.73
137,836.80
8.0
2279.6
24.0
6838.7
201.8
57495.9
15.4
4375.4
14.6
4159.0
85.0
24220.5
135.0
38467.8
Sqm
284.95
419.65
119,576.80
483.73
137,836.80
8.0
2279.6
24.0
6838.7
201.8
57495.9
15.4
4375.4
14.6
4159.0
85.0
24220.5
135.0
38467.8
Sqm
284.95
423.65
120,716.58
483.73
137,836.80
8.0
2279.6
24.0
6838.7
201.8
57495.9
15.4
4375.4
14.6
4159.0
85.0
24220.5
135.0
38467.8
Sqm
251.98
427.65
107,758.32
483.73
121,889.91
8.0
2015.8
24.0
6047.5
201.8
50844.0
15.4
3869.2
14.6
3677.8
85.0
21418.3
135.0
34017.3
Sqm
251.98
431.65
108,766.24
483.73
121,889.91
8.0
2015.8
24.0
6047.5
201.8
50844.0
15.4
3869.2
14.6
3677.8
85.0
21418.3
135.0
34017.3
Sqm
251.98
435.65
109,774.16
483.73
121,889.91
8.0
2015.8
24.0
6047.5
201.8
50844.0
15.4
3869.2
14.6
3677.8
85.0
21418.3
135.0
34017.3
Sqm
181.75
439.65
79,905.15
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
Sqm
181.75
443.65
80,632.14
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
3.067 Cent.&Shutt. Staircases 20th To 21st Floor
Sqm
181.75
447.65
81,359.13
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
3.068 Cent.&Shutt. Staircases 21st To 22nd Floor
Sqm
181.75
451.65
82,086.13
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
3.069 Cent.&Shutt. Staircases 22nd To 23rd Floor
Sqm
181.75
455.65
82,813.12
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
3.070 Cent.&Shutt. Staircases 23rd To 24th Floor
Sqm
181.75
459.65
83,540.12
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
Sqm
181.75
463.65
84,267.11
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
Sqm
181.75
467.65
84,994.11
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
Sqm
181.75
471.65
85,721.10
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
3.074 Cent.&Shutt.Staircases 27th To 28th Floor
Sqm
181.75
475.65
86,448.10
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
Sqm
181.75
479.65
87,175.09
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
Sqm
181.75
483.65
87,902.09
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
3.077 Cent.&Shutt.Staircases 30th To 31st Floor
Sqm
181.75
487.65
88,629.08
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
3.078 Cent.&Shutt.Staircases 31st To 32nd Floor
Sqm
181.75
491.65
89,356.08
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
3.079 Cent.&Shutt.Staircases 32nd To 33rd Floor
Sqm
181.75
495.65
90,083.07
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
3.080 Cent.&Shutt.Staircases 33rd To 34th Floor
Sqm
181.75
499.65
90,810.07
483.73
87,917.03
8.0
1454.0
24.0
4362.0
201.8
36672.8
15.4
2790.8
14.6
2652.8
85.0
15448.6
135.0
24536.1
3.081 Cent.&Shutt.Staircases 34th To 35th Floor
Sqm
85.33
503.65
42,976.15
483.73
41,276.56
8.0
682.6
24.0
2047.9
201.8
17217.7
15.4
1310.2
14.6
1245.5
85.0
7253.1
135.0
11519.6
3.082 Cent.&Shutt. Beam/Lintel first basement floor Level
Sqm
12,284.06
351.65
4,319,643.83
385.95
4,741,041.34
8.0
98272.4
4.0
49136.2
124.0
1523222.9
15.4
188621.8
14.6
179295.6
85.0
1044144.8
135.0
1658347.6
3.083 Cent.&Shutt. Beam/Lintel GF Floor/ first basement roof Level
Sqm
16,382.62
347.65
5,695,356.91
385.95
6,322,883.62
8.0
131060.9
4.0
65530.5
124.0
2031444.3
15.4
251555.2
14.6
239117.4
85.0
1392522.3
135.0
2211653.1
3.084 Cent.&Shutt. Beam/Lintel 1st Floor Level
Sqm
4,490.00
351.65
1,578,892.25
463.73
2,082,141.35
8.0
35920.0
4.0
17960.0
201.8
905982.2
15.4
68944.0
14.6
65535.1
85.0
381650.0
135.0
606150.0
3.085 Cent.&Shutt. Beam/Lintel 2nd Floor Level
Sqm
4,405.32
355.65
1,566,734.99
463.73
2,042,871.35
8.0
35242.5
4.0
17621.3
201.8
888895.0
15.4
67643.7
14.6
64299.1
85.0
374451.9
135.0
594717.8
3.086 Cent.&Shutt. Beam/Lintel 3rd Floor Level
Sqm
3,849.44
359.65
1,384,438.83
463.73
1,785,097.52
8.0
30795.6
4.0
15397.8
201.8
776732.4
15.4
59108.2
14.6
56185.7
85.0
327202.8
135.0
519675.0
Testing Charges
ITEM
DESCRIPTION
TENDER
DC RATE
TENDER
DC AMOUNT
PSE
RATE
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
UOM
QTY
3.087 Cent.&Shutt. Beam/Lintel 4th Floor Level
Sqm
3,837.66
363.65
1,395,549.96
463.73
1,779,631.11
8.0
30701.3
4.0
15350.6
201.8
774353.8
15.4
58927.2
14.6
56013.7
85.0
326200.8
135.0
518083.7
3.088 Cent.&Shutt. Beam/Lintel 5thFloor Level
Sqm
4,263.01
367.65
1,567,279.20
463.73
1,976,878.34
8.0
34104.1
4.0
17052.0
201.8
860180.1
15.4
65458.5
14.6
62222.0
85.0
362355.6
135.0
575506.0
Sqm
3,239.28
371.65
1,203,865.84
463.73
1,502,145.68
8.0
25914.2
4.0
12957.1
201.8
653614.3
15.4
49739.1
14.6
47279.9
85.0
275338.6
135.0
437302.5
Sqm
3,222.40
375.65
1,210,481.67
463.73
1,494,317.48
8.0
25779.2
4.0
12889.6
201.8
650208.1
15.4
49479.9
14.6
47033.5
85.0
273903.7
135.0
435023.6
Sqm
3,261.13
379.65
1,238,076.29
463.73
1,512,279.31
8.0
26089.0
4.0
13044.5
201.8
658023.6
15.4
50074.7
14.6
47598.8
85.0
277196.1
135.0
440252.6
Sqm
3,212.46
383.65
1,232,450.27
463.73
1,489,711.49
8.0
25699.7
4.0
12849.9
201.8
648203.9
15.4
49327.4
14.6
46888.5
85.0
273059.5
135.0
433682.7
Sqm
3,189.00
387.65
1,236,205.94
463.73
1,478,832.42
8.0
25512.0
4.0
12756.0
201.8
643470.2
15.4
48967.2
14.6
46546.1
85.0
271065.4
135.0
430515.6
Sqm
3,189.00
391.65
1,248,961.96
463.73
1,478,832.42
8.0
25512.0
4.0
12756.0
201.8
643470.2
15.4
48967.2
14.6
46546.1
85.0
271065.4
135.0
430515.6
Sqm
3,189.00
395.65
1,261,717.98
463.73
1,478,832.42
8.0
25512.0
4.0
12756.0
201.8
643470.2
15.4
48967.2
14.6
46546.1
85.0
271065.4
135.0
430515.6
Sqm
3,189.00
399.65
1,274,474.00
463.73
1,478,832.42
8.0
25512.0
4.0
12756.0
201.8
643470.2
15.4
48967.2
14.6
46546.1
85.0
271065.4
135.0
430515.6
Sqm
3,230.08
403.65
1,303,810.97
463.73
1,497,881.43
8.0
25840.7
4.0
12920.3
201.8
651758.8
15.4
49597.9
14.6
47145.6
85.0
274557.0
135.0
436061.1
Sqm
2,823.79
407.65
1,151,107.60
463.73
1,309,471.95
8.0
22590.3
4.0
11295.2
201.8
569778.0
15.4
43359.3
14.6
41215.5
85.0
240022.1
135.0
381211.6
Sqm
2,545.82
411.65
1,047,976.92
463.73
1,180,568.76
8.0
20366.5
4.0
10183.3
201.8
513689.6
15.4
39091.1
14.6
37158.3
85.0
216394.6
135.0
343685.5
Sqm
2,333.08
415.65
969,735.44
463.73
1,081,914.98
8.0
18664.6
4.0
9332.3
201.8
470763.3
15.4
35824.4
14.6
34053.1
85.0
198311.6
135.0
314965.5
Sqm
1,931.36
419.65
810,489.51
463.73
895,628.25
8.0
15450.9
4.0
7725.5
201.8
389706.1
15.4
29656.1
14.6
28189.8
85.0
164165.9
135.0
260734.0
Sqm
1,952.91
423.65
827,342.52
463.73
905,619.39
8.0
15623.3
4.0
7811.6
201.8
394053.5
15.4
29986.9
14.6
28504.3
85.0
165997.2
135.0
263642.6
Sqm
1,668.34
427.65
713,458.08
463.73
773,655.34
8.0
13346.7
4.0
6673.3
201.8
336633.2
15.4
25617.3
14.6
24350.7
85.0
141808.6
135.0
225225.4
Sqm
1,668.34
431.65
720,131.42
463.73
773,655.34
8.0
13346.7
4.0
6673.3
201.8
336633.2
15.4
25617.3
14.6
24350.7
85.0
141808.6
135.0
225225.4
Sqm
1,668.34
435.65
726,804.77
463.73
773,655.34
8.0
13346.7
4.0
6673.3
201.8
336633.2
15.4
25617.3
14.6
24350.7
85.0
141808.6
135.0
225225.4
Sqm
1,668.34
439.65
733,478.11
463.73
773,655.34
8.0
13346.7
4.0
6673.3
201.8
336633.2
15.4
25617.3
14.6
24350.7
85.0
141808.6
135.0
225225.4
Sqm
1,668.34
443.65
740,151.46
463.73
773,655.34
8.0
13346.7
4.0
6673.3
201.8
336633.2
15.4
25617.3
14.6
24350.7
85.0
141808.6
135.0
225225.4
Sqm
1,668.34
447.65
746,824.81
463.73
773,655.34
8.0
13346.7
4.0
6673.3
201.8
336633.2
15.4
25617.3
14.6
24350.7
85.0
141808.6
135.0
225225.4
Sqm
1,668.34
451.65
753,498.15
463.73
773,655.34
8.0
13346.7
4.0
6673.3
201.8
336633.2
15.4
25617.3
14.6
24350.7
85.0
141808.6
135.0
225225.4
Sqm
1,668.34
455.65
760,171.50
463.73
773,655.34
8.0
13346.7
4.0
6673.3
201.8
336633.2
15.4
25617.3
14.6
24350.7
85.0
141808.6
135.0
225225.4
Sqm
1,668.34
459.65
766,844.85
463.73
773,655.34
8.0
13346.7
4.0
6673.3
201.8
336633.2
15.4
25617.3
14.6
24350.7
85.0
141808.6
135.0
225225.4
Sqm
1,668.34
463.65
773,518.19
463.73
773,655.34
8.0
13346.7
4.0
6673.3
201.8
336633.2
15.4
25617.3
14.6
24350.7
85.0
141808.6
135.0
225225.4
Sqm
1,668.34
467.65
780,191.54
463.73
773,655.34
8.0
13346.7
4.0
6673.3
201.8
336633.2
15.4
25617.3
14.6
24350.7
85.0
141808.6
135.0
225225.4
Sqm
1,897.33
471.65
894,867.79
463.73
879,845.14
8.0
15178.6
4.0
7589.3
201.8
382838.6
15.4
29133.5
14.6
27693.0
85.0
161272.9
135.0
256139.3
Sqm
2,399.15
475.65
1,141,144.91
463.73
1,112,552.39
8.0
19193.2
4.0
9596.6
201.8
484094.3
15.4
36838.9
14.6
35017.5
85.0
203927.4
135.0
323884.7
Sqm
2,675.73
479.65
1,283,404.69
463.73
1,240,812.95
8.0
21405.8
4.0
10702.9
201.8
539903.1
15.4
41085.9
14.6
39054.4
85.0
227437.1
135.0
361223.7
Sqm
1,385.81
483.65
670,244.22
463.73
642,641.85
8.0
11086.5
4.0
5543.3
201.8
279626.6
15.4
21279.2
14.6
20227.1
85.0
117794.2
135.0
187085.0
3.118 Cent.&Shutt. slab (steel plates) first basement Floor Level
Sqm
15,935.27
341.65
5,444,228.80
385.95
6,150,232.01
8.0
127482.2
4.0
63741.1
124.0
1975974.0
15.4
244686.2
14.6
232588.1
85.0
1354498.3
135.0
2151262.0
3.119 Cent.&Shutt. slab (steel plates)GF Floor/ first basement roof Level
Sqm
17,316.90
337.65
5,846,987.98
385.95
6,683,470.84
8.0
138535.2
4.0
69267.6
124.0
2147295.4
15.4
265901.1
14.6
252754.0
85.0
1471936.3
135.0
2337781.2
3.120 Cent.&Shutt. slab (steel plates)at 1st Floor Level
Sqm
4,784.60
341.65
1,634,640.05
463.73
2,218,754.13
8.0
38276.8
4.0
19138.4
201.8
965425.2
15.4
73467.5
14.6
69835.0
85.0
406690.7
135.0
645920.5
3.121 Cent.&Shutt. slab (steel plates)at 2nd Floor Level
Sqm
4,821.62
345.65
1,666,575.94
463.73
2,235,923.62
8.0
38573.0
4.0
19286.5
201.8
972896.0
15.4
74036.0
14.6
70375.4
85.0
409837.8
135.0
650918.9
3.122 Cent.&Shutt. slab (steel plates)at 3rd Floor Level
Sqm
4,187.55
349.65
1,464,162.78
463.73
1,941,888.07
8.0
33500.4
4.0
16750.2
201.8
844955.2
15.4
64299.9
14.6
61120.7
85.0
355942.0
135.0
565319.7
3.123 Cent.&Shutt. slab (steel plates)at 4th Floor Level
Sqm
4,188.27
353.65
1,481,167.27
463.73
1,942,221.50
8.0
33506.2
4.0
16753.1
201.8
845100.2
15.4
64310.9
14.6
61131.2
85.0
356003.1
135.0
565416.7
Sqm
4,115.30
357.65
1,471,823.90
463.73
1,908,384.52
8.0
32922.4
4.0
16461.2
201.8
830377.1
15.4
63190.5
14.6
60066.2
85.0
349800.9
135.0
555566.2
Sqm
3,609.01
361.65
1,305,186.46
463.73
1,673,602.46
8.0
28872.1
4.0
14436.1
201.8
728218.6
15.4
55416.4
14.6
52676.4
85.0
306766.1
135.0
487216.7
Sqm
3,647.15
365.65
1,333,567.16
463.73
1,691,287.67
8.0
29177.2
4.0
14588.6
201.8
735913.8
15.4
56002.0
14.6
53233.1
85.0
310007.7
135.0
492365.2
Sqm
3,617.91
369.65
1,337,349.15
463.73
1,677,730.57
8.0
28943.3
4.0
14471.7
201.8
730014.8
15.4
55553.1
14.6
52806.4
85.0
307522.8
135.0
488418.5
Sqm
3,608.10
373.65
1,348,155.34
463.73
1,673,181.39
8.0
28864.8
4.0
14432.4
201.8
728035.4
15.4
55402.5
14.6
52663.2
85.0
306688.9
135.0
487094.2
Sqm
3,585.99
377.65
1,354,238.00
463.73
1,662,928.35
8.0
28688.0
4.0
14344.0
201.8
723574.1
15.4
55063.0
14.6
52340.5
85.0
304809.6
135.0
484109.3
Sqm
3,585.99
381.65
1,368,581.98
463.73
1,662,928.35
8.0
28688.0
4.0
14344.0
201.8
723574.1
15.4
55063.0
14.6
52340.5
85.0
304809.6
135.0
484109.3
Testing Charges
ITEM
DESCRIPTION
TENDER
DC RATE
TENDER
DC AMOUNT
PSE
RATE
Material
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
QTY
Sqm
3,585.99
385.65
1,382,925.96
463.73
1,662,928.35
8.0
28688.0
4.0
14344.0
201.8
723574.1
15.4
55063.0
14.6
52340.5
85.0
304809.6
135.0
484109.3
Sqm
3,585.99
389.65
1,397,269.94
463.73
1,662,928.35
8.0
28688.0
4.0
14344.0
201.8
723574.1
15.4
55063.0
14.6
52340.5
85.0
304809.6
135.0
484109.3
Sqm
3,124.12
393.65
1,229,797.49
463.73
1,448,742.53
8.0
24992.9
4.0
12496.5
201.8
630377.5
15.4
47970.8
14.6
45599.0
85.0
265550.0
135.0
421755.8
Sqm
3,122.81
397.65
1,241,772.26
463.73
1,448,134.12
8.0
24982.4
4.0
12491.2
201.8
630112.7
15.4
47950.7
14.6
45579.8
85.0
265438.5
135.0
421578.7
Sqm
3,060.45
401.65
1,229,220.59
463.73
1,419,220.37
8.0
24483.6
4.0
12241.8
201.8
617531.8
15.4
46993.3
14.6
44669.8
85.0
260138.7
135.0
413161.4
Sqm
2,239.51
405.65
908,450.43
463.73
1,038,526.29
8.0
17916.1
4.0
8958.1
201.8
451884.0
15.4
34387.7
14.6
32687.5
85.0
190358.6
135.0
302334.3
Sqm
2,140.49
409.65
876,845.07
463.73
992,607.63
8.0
17123.9
4.0
8562.0
201.8
431903.9
15.4
32867.3
14.6
31242.2
85.0
181941.9
135.0
288966.5
Sqm
1,999.46
413.65
827,069.87
463.73
927,207.29
8.0
15995.7
4.0
7997.8
201.8
403446.8
15.4
30701.7
14.6
29183.7
85.0
169954.2
135.0
269927.3
Sqm
1,999.46
417.65
835,067.71
463.73
927,207.29
8.0
15995.7
4.0
7997.8
201.8
403446.8
15.4
30701.7
14.6
29183.7
85.0
169954.2
135.0
269927.3
Sqm
1,999.46
421.65
843,065.56
463.73
927,207.29
8.0
15995.7
4.0
7997.8
201.8
403446.8
15.4
30701.7
14.6
29183.7
85.0
169954.2
135.0
269927.3
Sqm
1,999.46
425.65
851,063.40
463.73
927,207.29
8.0
15995.7
4.0
7997.8
201.8
403446.8
15.4
30701.7
14.6
29183.7
85.0
169954.2
135.0
269927.3
Sqm
1,999.46
429.65
859,061.25
463.73
927,207.29
8.0
15995.7
4.0
7997.8
201.8
403446.8
15.4
30701.7
14.6
29183.7
85.0
169954.2
135.0
269927.3
Sqm
1,999.46
433.65
867,059.09
463.73
927,207.29
8.0
15995.7
4.0
7997.8
201.8
403446.8
15.4
30701.7
14.6
29183.7
85.0
169954.2
135.0
269927.3
Sqm
1,999.46
437.65
875,056.93
463.73
927,207.29
8.0
15995.7
4.0
7997.8
201.8
403446.8
15.4
30701.7
14.6
29183.7
85.0
169954.2
135.0
269927.3
Sqm
1,999.46
441.65
883,054.78
463.73
927,207.29
8.0
15995.7
4.0
7997.8
201.8
403446.8
15.4
30701.7
14.6
29183.7
85.0
169954.2
135.0
269927.3
Sqm
1,999.46
445.65
891,052.62
463.73
927,207.29
8.0
15995.7
4.0
7997.8
201.8
403446.8
15.4
30701.7
14.6
29183.7
85.0
169954.2
135.0
269927.3
Sqm
1,999.46
449.65
899,050.47
463.73
927,207.29
8.0
15995.7
4.0
7997.8
201.8
403446.8
15.4
30701.7
14.6
29183.7
85.0
169954.2
135.0
269927.3
Sqm
1,999.46
453.65
907,048.31
463.73
927,207.29
8.0
15995.7
4.0
7997.8
201.8
403446.8
15.4
30701.7
14.6
29183.7
85.0
169954.2
135.0
269927.3
Sqm
1,999.46
457.65
915,046.16
463.73
927,207.29
8.0
15995.7
4.0
7997.8
201.8
403446.8
15.4
30701.7
14.6
29183.7
85.0
169954.2
135.0
269927.3
Sqm
1,850.59
461.65
854,319.61
463.73
858,172.93
8.0
14804.7
4.0
7402.4
201.8
373408.6
15.4
28415.9
14.6
27010.9
85.0
157300.4
135.0
249830.1
Sqm
1,252.95
465.65
583,433.56
463.73
581,030.65
8.0
10023.6
4.0
5011.8
201.8
252818.3
15.4
19239.1
14.6
18287.9
85.0
106501.1
135.0
169148.8
Sqm
1,066.86
469.65
501,045.46
463.73
494,732.02
8.0
8534.9
4.0
4267.4
201.8
215268.0
15.4
16381.6
14.6
15571.6
85.0
90682.8
135.0
144025.7
Sqm
712.04
473.65
337,257.11
463.73
330,195.20
8.0
5696.4
4.0
2848.2
201.8
143674.7
15.4
10933.4
14.6
10392.9
85.0
60523.7
135.0
96126.0
3.154 Cent.&Shutt. For Lintel
Sqm
413.87
1,835,286.93
473.73
2,100,734.09
8.0
35475.7
14.0
62082.5
201.8
894777.0
15.4
68091.3
14.6
64724.6
85.0
376929.8
135.0
598653.1
3.155 Cent.&Shutt. for Bottom & Top Rails In Balcony at all Fl.
Sqm
458.87
1,839,604.23
523.73
2,099,627.90
8.0
32072.0
64.0
256576.0
201.8
808927.1
15.4
61558.2
14.6
58514.6
85.0
340765.0
135.0
541215.0
50.0
1694300.0
50.0
3573350.0
4,434.47
4,009.00
446,832.42
building elements except staircase, lintels, counters, piers, ledges, water

tanks,
lift pit, shafts etc. and whereever specifically instructed by the Engineer,
including the cost of extra labour, supervision, consummables (foam etc.) to

achieve & maintain a very high degree of accuracy for line, level etc. so as
to
achieve fair face concrete surface.
Slab
Sqm
33,886.00
50.00
1,694,300.00
50.00
3.157 Extra for additional height( floor to floor) for shuttering

beyond 3.0m for every additional one meter. (shuttering
area of horizontals and verticals above 3.0m to be measured)
Sqm
71,467.00
50.00
3,573,350.00
50.00
3.158 Extra over slab shuttering for shuttering in sunken area of plan
dimension upto 600mm*2400mm.
Sqm
4,473.00
105.00
469,665.00
105.00
177,344,442.64
Providing and laying Plain Cement Concrete 1:4:8 (1 cement: 4 coarse

sand: 8 graded
stone aggregate 20mm nominal size) in footings and bases for columns,
pile caps,
plinth beam excluding the cost of centring and shuttering & all leads and
lifts.
1,694,300.00
3,573,350.00
469,665.00
105.0
205,609,651.78
-
4.000 PCC & LEAN CONCRETE

4.001
Testing Charges
3.156 Extra for providing and fixing film face shuttering ply 12mm thick for all
PSE AMOUNT
Labour
UOM
3,574,659.40
2,278,630.30
469665.0
88,070,236
6,861,115
6,521,877
37,980,756
60,322,377
Cum
2,990.00
3,952.62
11,818,347.43
4046.63
12,099,433.88
2874.9
8596080.8
35.0
104650.0
281.8
842697.7
399.5
1194392.8
445.4
1331712.5
10.0
29900.0
Cum
2,732.00
3,952.62
10,798,570.30
4046.63
11,055,402.46
2874.9
7854345.4
35.0
95620.0
281.8
769983.4
399.5
1091331.5
445.4
1216802.2
10.0
27320.0
4865.63
29,193.80
-
3693.9
22163.7
35.0
210.0
281.8
1691.0
399.5
2396.8
445.4
2672.3
10.0
60.0
3693.9
62797.0
35.0
595.0
281.8
4791.3
399.5
6790.9
445.4
7571.6
10.0
170.0
4.002 Item same as S.No. 4.001 but under floors at all floors of Toilet & Balcony
4.003 Item same as S.No. 4.001 but under floors at entrance lobby non tower area
Cum
6.00
4,719.62
28,317.75
4.004 Providing & applying CC 1:2:4 Screed at the bottom of the drain including
providing necessary longitudinal slope in cement mortar finished with a

floating coat of neat cement as specified by the Engineer.
4.005 Screed on podium slab-Non Tower area-1:2:4
Cum
Cum
17.00
4,794.62
81,508.62
-
4,749.62
4865.63
82,715.77
-
ITEM
DESCRIPTION
0.001 Screed on water tank slab
UOM
TENDER
DC RATE
QTY
Cum
4,759.62
5,745.00
5.00
RCC IN ALL GRADES

Providing and Laying Reinforced Cement Concrete at
all levels using graded stone aggregate 20mm
nominal size and coarse sand as per the approved
mix design including curing and all leads & lifts at all
levels but excluding the cost of centring, shuttering
and reinforcement.
5.00
Providing and Laying Reinforced Cement Concrete at all levels using

graded stone aggregate 20mm nominal size and coarse sand as per
the approved mix design including curing and all leads & lifts at all
levels but excluding the cost of centring, shuttering and
reinforcement. (With batching Plant and Concrete Pumps but
excluding Transit Mixture.)
TENDER
DC AMOUNT
PSE
RATE
-
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
22,726,744.10
23,266,745.90
-
16,535,386.91
201,075.00
1,619,163.38
2,294,912.01
2,558,758.61
57,450.00
5.002 P&L RCC M-25 In Foundation, Raft (tower)
Cum
8,979.00
4,572.26
41,054,330.19
4666.47
41,900,264.69
3494.8
31379660.3
35.0
314265.0
281.8
2530629.8
399.5
3586773.7
445.4
3999146.0
10.0
5.003 P&L RCC M-25 - 150mm thk slab In Foundation, Raft (tower)
Cum
34.00
4,572.26
155,456.87
4666.47
158,660.10
3494.8
118822.6
35.0
1190.0
281.8
9582.5
399.5
13581.7
445.4
15143.2
10.0
89790.0
340.0
5.004 P&L RCC M-25 - UG Sump Base Slab
Cum
488.00
4,572.26
2,231,263.30
4666.47
2,277,239.02
3494.8
1705454.3
35.0
17080.0
281.8
137537.3
399.5
194937.7
445.4
217349.7
10.0
4880.0
5.005 P&L RCC M-25 In 230mm thk retainer wall at Foundation (tower)
Cum
42.00
4,572.26
192,034.96
4666.47
195,991.88
3494.8
146780.9
35.0
1470.0
281.8
11837.2
399.5
16777.4
445.4
18706.3
10.0
420.0
5.006 P&L RCC M-25 In Foundation, footing (non tower)
Cum
2,223.00
4,572.26
10,164,135.87
4666.47
10,373,570.38
3494.8
7768903.5
35.0
77805.0
281.8
626527.4
399.5
888005.1
445.4
990099.3
10.0
22230.0
5.007 P&L RCC M-25 - 150mm thkTie slab In Foundation, Raft
Cum
2,245.00
4,572.26
10,264,725.61
4666.47
10,476,232.79
3494.8
7845788.8
35.0
78575.0
281.8
632727.9
399.5
896793.3
445.4
999897.8
10.0
22450.0
5.008 P&L RCC M-25 - Retaining wall Raft In Foundation, Raft
Cum
616.00
4,572.26
2,816,512.68
4666.47
2,874,547.62
3494.8
2152786.6
35.0
21560.0
281.8
173612.6
399.5
246068.9
445.4
274359.5
10.0
6160.0
5.009 P&L RCC M-40 - in foundation ,fooring (Non Tower)
Cum
26.00
4,572.26
118,878.78
5177.59
134,617.43
4005.9
104153.5
35.0
910.0
281.8
7327.8
399.5
10386.0
445.4
11580.1
10.0
260.0
5.010 P&L RCC M-25 In Column for foundn to 1st basement floor
Cum
380.00
4,693.35
1,783,473.70
4666.47
1,773,259.89
3494.8
1328017.7
35.0
13300.0
281.8
107098.7
399.5
151795.7
445.4
169247.7
10.0
3800.0
Cum
318.00
5,093.35
1,619,685.88
4944.96
1,572,498.36
3773.3
1199900.9
35.0
11130.0
281.8
89624.7
399.5
127029.1
445.4
141633.6
10.0
3180.0
Cum
439.00
5,489.35
2,409,825.46
5177.59
2,272,963.50
4005.9
1758591.6
35.0
15365.0
281.8
123727.2
399.5
175364.0
445.4
195525.7
10.0
4390.0
5.01
P&L RCC M-40 In Column for first basement /GF floor
Cum
55.90
5,829.35
325,860.77
5177.59
289,427.47
4005.9
223930.0
35.0
1956.5
281.8
15754.8
399.5
22330.0
445.4
24897.2
10.0
559.0
5.01
P&L RCC M-40 In Column for first basement /GF floor TOWER
Cum
565.00
5,489.35
3,101,483.79
5177.59
2,925,340.27
4005.9
2263335.4
35.0
19775.0
281.8
159238.9
399.5
225696.3
445.4
251644.7
10.0
5650.0
5.02
P&L RCC M-35 In Column for first basement /GF floor TOWER
Cum
403.26
5,093.35
2,053,945.06
4944.96
1,994,105.94
3773.3
1521610.2
35.0
14114.1
281.8
113654.3
399.5
161087.2
445.4
179607.5
10.0
4032.6
5.02
P&L RCC M-25 In Column for first basement /GF floor
Cum
462.00
4,693.35
2,168,328.55
4666.47
2,155,910.71
3494.8
1614589.9
35.0
16170.0
281.8
130209.5
399.5
184551.7
445.4
205769.6
10.0
4620.0
5.02
P&L RCC M-40 In Column From GF To 1st Floor
Cum
442.38
5,489.35
2,428,379.47
5177.59
2,290,463.77
4005.9
1772131.6
35.0
15483.3
281.8
124679.8
399.5
176714.2
445.4
197031.1
10.0
4423.8
5.02
P&L RCC M- 35 In Column From GF To 1st Floor
Cum
269.97
5,093.35
1,375,052.20
4944.96
1,334,991.77
3773.3
1018670.6
35.0
9449.0
281.8
76088.0
399.5
107842.9
445.4
120241.6
10.0
2699.7
5.019 P&L RCC M- 30 In Column From GF To 1st Floor
Cum
48.39
4,923.35
238,241.00
5003.67
242,127.76
3832.0
185429.7
35.0
1693.7
281.8
13638.2
399.5
19330.0
445.4
21552.4
10.0
483.9
5.020 P&L RCC M-40 In Column From 1st To 2nd Floor
Cum
374.70
5,489.35
2,056,860.13
5177.59
1,940,044.25
4005.9
1501012.0
35.0
13114.5
281.8
105605.0
399.5
149678.6
445.4
166887.2
10.0
3747.0
5.021 P&L RCC M- 35 In Column From 1st Floor TO 2nd floor
Cum
227.13
5,093.35
1,156,853.00
4944.96
1,123,149.54
3773.3
857023.6
35.0
7949.6
281.8
64014.0
399.5
90729.9
445.4
101161.2
10.0
2271.3
5.022 P&L RCC M-25 In Column From 2nd To 3rd Floor
Cum
30.61
4,693.35
143,663.50
4666.47
142,840.75
3494.8
106975.3
35.0
1071.4
281.8
8627.1
399.5
12227.5
445.4
13633.4
10.0
306.1
Cum
225.78
4,979.83
1,124,347.00
4944.96
1,116,473.84
3773.3
851929.7
35.0
7902.3
281.8
63633.5
399.5
90190.6
445.4
100559.9
10.0
2257.8
Cum
330.22
5,375.83
1,775,208.02
5177.59
1,709,744.89
4005.9
1322829.4
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
Cum
30.61
4,579.83
140,188.73
4666.47
142,840.75
3494.8
106975.3
35.0
1071.4
281.8
8627.1
399.5
12227.5
445.4
13633.4
10.0
306.1
5.0260 P&L RCC M-35 In Column From 3rd To 4th Floor
Cum
225.78
4,985.09
1,125,532.67
4944.96
1,116,473.84
3773.3
851929.7
35.0
7902.3
281.8
63633.5
399.5
90190.6
445.4
100559.9
10.0
2257.8
Cum
330.22
5,381.09
1,776,942.16
5177.59
1,709,744.89
4005.9
1322829.4
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
Cum
30.61
4,585.09
140,349.48
4666.47
142,840.75
3494.8
106975.3
35.0
1071.4
281.8
8627.1
399.5
12227.5
445.4
13633.4
10.0
306.1
3832.0
865185.2
35.0
7902.3
281.8
63633.5
399.5
90190.6
445.4
100559.9
10.0
2257.8
5.029 P&L RCC M-30 In Column From 4th To 5th Floor
Cum
225.78
4,820.49
Cum
4,990.49
1,088,371.32
5003.67
Cum
330.22
5,386.49
1,778,728.31
5177.59
1,709,744.89
4005.9
1322829.4
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
Cum
32.61
4,590.49
149,696.04
4666.47
152,173.70
3494.8
113964.9
35.0
1141.4
281.8
9190.8
399.5
13026.5
445.4
14524.1
10.0
326.1
4944.96
1,129,729.38
-
3773.3
35.0
281.8
399.5
445.4
10.0
Cum
225.78
4,826.07
1,089,629.20
5003.67
1,129,729.38
3832.0
865185.2
35.0
7902.3
281.8
63633.5
399.5
90190.6
445.4
100559.9
10.0
2257.8
Cum
248.21
5,392.07
1,338,364.72
5177.59
1,285,130.46
4005.9
994305.3
35.0
8687.4
281.8
69955.2
399.5
99150.6
445.4
110550.0
10.0
2482.1
5.035 P&L RCC M-35 In Column 5th to 6th floor
Cum
82.01
4,996.07
409,727.38
4944.96
405,536.45
3773.3
309446.2
35.0
2870.4
281.8
23113.6
399.5
32759.9
445.4
36526.3
10.0
820.1
Cum
225.78
4,831.80
1,090,924.82
5003.67
1,129,729.38
3832.0
865185.2
35.0
7902.3
281.8
63633.5
399.5
90190.6
445.4
100559.9
10.0
2257.8
Cum
330.22
5,001.80
1,651,695.88
4944.96
1,632,925.82
3773.3
1246010.3
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
Cum
225.78
4,837.72
1,092,259.30
5003.67
1,129,729.38
3832.0
865185.2
35.0
7902.3
281.8
63633.5
399.5
90190.6
445.4
100559.9
10.0
2257.8
Cum
330.22
5,007.72
1,653,647.66
4944.96
1,632,925.82
3773.3
1246010.3
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
ITEM
DESCRIPTION
UOM
QTY
TENDER
DC RATE
TENDER
DC AMOUNT
PSE
RATE
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
Cum
330.22
5,013.80
1,655,658.00
4944.96
1,632,925.82
3773.3
1246010.3
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
5.041 P&L RCC M- 30 In Column From 8th floor TO 9th floor
Cum
225.78
4,843.80
1,093,633.82
5003.67
1,129,729.38
3832.0
865185.2
35.0
7902.3
281.8
63633.5
399.5
90190.6
445.4
100559.9
10.0
2257.8
Cum
330.22
5,020.07
1,657,728.65
4944.96
1,632,925.82
3773.3
1246010.3
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
Cum
225.78
4,850.07
1,095,049.58
5003.67
1,129,729.38
3832.0
865185.2
35.0
7902.3
281.8
63633.5
399.5
90190.6
445.4
100559.9
10.0
2257.8
Cum
225.78
4,626.53
1,044,578.41
4666.47
1,053,596.37
3494.8
789052.2
35.0
7902.3
281.8
63633.5
399.5
90190.6
445.4
100559.9
10.0
2257.8
Cum
330.22
5,026.53
1,659,861.41
4944.96
1,632,925.82
3773.3
1246010.3
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
Cum
330.22
5,033.18
1,662,058.17
4944.96
1,632,925.82
3773.3
1246010.3
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
Cum
212.48
4,633.18
984,459.03
4666.47
991,532.27
3494.8
742571.6
35.0
7436.8
281.8
59885.1
399.5
84877.8
445.4
94636.2
10.0
2124.8
Cum
330.22
5,040.04
1,664,320.82
4944.96
1,632,925.82
3773.3
1246010.3
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
Cum
212.48
4,640.04
985,914.93
4666.47
991,532.27
3494.8
742571.6
35.0
7436.8
281.8
59885.1
399.5
84877.8
445.4
94636.2
10.0
2124.8
Cum
248.21
5,047.09
1,252,739.18
4944.96
1,227,389.37
3773.3
936564.2
35.0
8687.4
281.8
69955.2
399.5
99150.6
445.4
110550.0
10.0
2482.1
Cum
187.87
4,647.09
873,049.53
4666.47
876,690.36
3494.8
656565.0
35.0
6575.5
281.8
52949.0
399.5
75047.0
445.4
83675.2
10.0
1878.7
Cum
82.01
4,877.09
399,970.47
5003.67
410,351.26
3832.0
314261.0
35.0
2870.4
281.8
23113.6
399.5
32759.9
445.4
36526.3
10.0
820.1
Cum
158.08
4,654.36
735,761.73
4666.47
737,676.12
3494.8
552455.4
35.0
5532.8
281.8
44553.1
399.5
63147.0
445.4
70407.1
10.0
1580.8
Cum
330.22
4,884.36
1,612,914.40
5003.67
1,652,313.03
3832.0
1265397.6
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
Cum
330.22
4,891.85
1,615,386.86
5003.67
1,652,313.03
3832.0
1265397.6
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
Cum
149.32
4,661.85
696,107.51
4666.47
696,797.81
3494.8
521841.1
35.0
5226.2
281.8
42084.2
399.5
59647.7
445.4
66505.5
10.0
1493.2
Cum
330.22
4,899.56
1,617,933.50
5003.67
1,652,313.03
3832.0
1265397.6
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
Cum
145.46
4,669.56
679,234.55
4666.47
678,785.22
3494.8
508351.2
35.0
5091.1
281.8
40996.3
399.5
58105.8
445.4
64786.3
10.0
1454.6
Cum
330.00
4,907.51
1,619,476.88
5003.67
1,651,212.22
3832.0
1264554.5
35.0
11550.0
281.8
93006.8
399.5
131822.6
445.4
146978.3
10.0
3300.0
Cum
64.00
4,677.51
299,360.37
4666.47
298,654.30
3494.8
223666.1
35.0
2240.0
281.8
18037.7
399.5
25565.6
445.4
28504.9
10.0
640.0
3832.0
1265397.6
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
3832.0
1265397.6
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
3832.0
1265397.6
35.0
11557.7
281.8
93068.8
399.5
131910.5
445.4
147076.3
10.0
3302.2
3832.0
951147.3
35.0
8687.4
281.8
69956.0
399.5
99151.7
445.4
110551.2
10.0
2482.1
Cum
330.22
4,915.69
1,623,258.26
5003.67
1,652,313.03
-
Cum
330.22
4,924.11
1,626,041.04
5003.67
1,652,313.03
-
5.062 P&L RCC M-30 In Column From 20th To 21st Floor
Cum
330.22
4,932.79
1,628,907.30
5003.67
1,652,313.03
-
Cum
248.21
4,941.73
1,226,601.75
5003.67
1,241,975.79
-
Cum
82.01
4,711.73
386,416.50
4666.47
382,704.58
3494.8
286612.5
35.0
2870.4
281.8
23114.0
399.5
32760.5
445.4
36527.0
10.0
820.1
Cum
330.22
4,720.94
1,558,970.16
4666.47
1,540,983.01
3494.8
1154062.5
35.0
11557.9
281.8
93070.0
399.5
131912.2
445.4
147078.2
10.0
3302.2
Cum
330.22
4,730.43
1,562,102.25
4666.47
1,540,983.01
3494.8
1154062.5
35.0
11557.9
281.8
93070.0
399.5
131912.2
445.4
147078.2
10.0
3302.2
Cum
330.22
4,740.20
1,565,328.29
4666.47
1,540,983.01
3494.8
1154062.5
35.0
11557.9
281.8
93070.0
399.5
131912.2
445.4
147078.2
10.0
3302.2
Cum
330.22
4,750.26
1,568,651.12
4666.47
1,540,983.01
3494.8
1154062.5
35.0
11557.9
281.8
93070.0
399.5
131912.2
445.4
147078.2
10.0
3302.2
Cum
330.22
4,760.62
1,572,073.63
4666.47
1,540,983.01
3494.8
1154062.5
35.0
11557.9
281.8
93070.0
399.5
131912.2
445.4
147078.2
10.0
3302.2
Cum
330.22
4,771.30
1,575,598.82
4666.47
1,540,983.01
3494.8
1154062.5
35.0
11557.9
281.8
93070.0
399.5
131912.2
445.4
147078.2
10.0
3302.2
Cum
330.22
4,782.29
1,579,229.76
4666.47
1,540,983.01
3494.8
1154062.5
35.0
11557.9
281.8
93070.0
399.5
131912.2
445.4
147078.2
10.0
3302.2
Cum
330.22
4,793.62
1,582,969.63
4666.47
1,540,983.01
3494.8
1154062.5
35.0
11557.9
281.8
93070.0
399.5
131912.2
445.4
147078.2
10.0
3302.2
5.073 P&L RCC M-25 In Column From 30th To 31st Floor
Cum
335.35
4,805.28
1,611,452.24
4666.47
1,564,902.04
3494.8
1171975.8
35.0
11737.3
281.8
94514.6
399.5
133959.8
445.4
149361.1
10.0
3353.5
5.074 P&L RCC M-25 In Column From 31st To 32nd floor
Cum
279.12
4,817.30
1,344,588.34
4666.47
1,302,490.37
3494.8
975452.2
35.0
9769.1
281.8
78665.9
399.5
111496.6
445.4
124315.4
10.0
2791.2
5.075 P&L RCC M-25 In Column From 32st To 33rd floor
Cum
243.96
4,829.67
1,178,256.63
4666.47
1,138,441.77
3494.8
852594.0
35.0
8538.7
281.8
68757.9
399.5
97453.6
445.4
108657.9
10.0
2439.6
5.076 P&L RCC M-25 In Column From 33rd To 34th floor
Cum
205.65
4,686.62
963,811.65
4666.47
959,667.54
3494.8
718707.7
35.0
7197.8
281.8
57960.6
399.5
82150.1
445.4
91594.9
10.0
2056.5
5.077 P&L RCC M-20 In Overhead water tank Wall 3rd to 4th floor
Cum
12.00
4,481.49
53,777.94
4454.14
53,449.72
3282.5
39389.4
35.0
420.0
281.8
3382.1
399.5
4793.5
445.4
5344.7
10.0
120.0
5.078 P&L RCC M-20 In Overhead water tank Wall 6th to 7th floor
Cum
16.54
4,498.72
74,421.12
4454.14
73,683.78
3282.5
54300.8
35.0
579.0
281.8
4662.4
399.5
6608.2
445.4
7368.0
10.0
165.4
ITEM
DESCRIPTION
UOM
TENDER
DC RATE
QTY
TENDER
DC AMOUNT
PSE
RATE
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
5.079 P&L RCC M-20 In Overhead water tank Wall 14th to 15th floor
Cum
24.30
4,552.85
110,625.39
4454.14
108,227.00
3282.5
79757.2
35.0
850.4
281.8
6848.1
399.5
9706.2
445.4
10822.1
10.0
243.0
5.080 P&L RCC M-20 In Overhead water tank Wall 17th to18th floor
Cum
34.91
4,576.69
159,760.74
4454.14
155,483.03
3282.5
114582.3
35.0
1221.8
281.8
9838.3
399.5
13944.2
445.4
15547.4
10.0
349.1
5.081 P&L RCC M-20 In Overhead water tank Wall 32nd to33rd floor
Cum
36.52
4,733.42
172,886.72
4454.14
162,686.18
3282.5
119890.6
35.0
1278.4
281.8
10294.1
399.5
14590.2
445.4
16267.7
10.0
365.2
5.082 P&L RCC M-20 In Overhead water tank Wall 33rd to 34th floor
Cum
32.01
4,746.55
151,935.51
4454.14
142,575.66
3282.5
105070.3
35.0
1120.3
281.8
9021.6
399.5
12786.7
445.4
14256.7
10.0
320.1
5.078 P&L RCC M-25 In Wall(UG Sump )
Cum
4,686.62
5.079 P&L RCC M-25 In Wall(Retaining) for Foundation to 1st basement floor
Cum
1,702.00
4,574.74
7,786,200.42
4666.47
4666.47
7,942,337.73
3494.8
3494.8
5948121.4
35.0
35.0
59570.0
281.8
281.8
479689.5
399.5
399.5
679885.2
445.4
445.4
758051.7
10.0
10.0
17020.0
5.080 P&L RCC M-25 In Wall(Retaining) for first basement to GF floor
Cum
1,723.00
4,574.74
7,882,269.87
4666.47
8,040,333.67
3494.8
6021511.8
35.0
60305.0
281.8
485608.1
399.5
688273.9
445.4
767404.9
10.0
17230.0
5.081 P&L RCC M-25 In Staircases for Foundation to 1st basement
Cum
49.83
4,574.74
227,946.01
4666.47
232,517.03
3494.8
174135.1
35.0
1743.9
281.8
14043.2
399.5
19904.1
445.4
22192.5
10.0
498.3
5.082 P&L RCC M-25 In Staircases for first basement to GF
Cum
55.96
4,574.74
255,985.83
4666.47
261,119.14
3494.8
195555.6
35.0
1958.5
281.8
15770.7
399.5
22352.5
445.4
24922.4
10.0
559.6
5.083 P&L RCC M-25 In Staircases from GF To 1st Floor
Cum
47.09
4,569.79
215,211.87
4666.47
219,765.33
3494.8
164585.1
35.0
1648.3
281.8
13273.1
399.5
18812.5
445.4
20975.4
10.0
470.9
5.084 P&L RCC M-25 In Staircases From 1St To 2nd Floor
Cum
50.85
4,574.74
232,611.95
4666.47
237,276.53
3494.8
177699.5
35.0
1779.6
281.8
14330.7
399.5
20311.5
445.4
22646.7
10.0
508.5
5.085 P&L RCC M-25 In Staircases From 2nd To 3rd Floor
Cum
49.42
4,579.83
226,329.47
4666.47
230,611.06
3494.8
172707.7
35.0
1729.7
281.8
13928.1
399.5
19740.9
445.4
22010.5
10.0
494.2
5.086 P&L RCC M-25 In Staircases From 3rd To 4th Floor
Cum
45.86
4,585.09
210,287.29
4666.47
214,020.00
3494.8
160282.4
35.0
1605.2
281.8
12926.1
399.5
18320.7
445.4
20427.0
10.0
458.6
5.087 P&L RCC M-25 In Staircases From 4th To 5th Floor
Cum
45.86
4,590.49
210,535.36
4666.47
214,020.00
3494.8
160282.4
35.0
1605.2
281.8
12926.1
399.5
18320.7
445.4
20427.0
10.0
458.6
Cum
46.24
4,596.07
212,541.67
4666.47
215,797.61
3494.8
161613.7
35.0
1618.5
281.8
13033.4
399.5
18472.8
445.4
20596.7
10.0
462.4
Cum
40.06
4,601.80
184,355.46
4666.47
186,946.20
3494.8
140006.5
35.0
1402.2
281.8
11290.9
399.5
16003.1
445.4
17843.0
10.0
400.6
Cum
40.06
4,607.72
184,592.24
4666.47
186,946.20
3494.8
140006.5
35.0
1402.2
281.8
11290.9
399.5
16003.1
445.4
17843.0
10.0
400.6
Cum
40.06
4,613.80
184,836.13
4666.47
186,946.20
3494.8
140006.5
35.0
1402.2
281.8
11290.9
399.5
16003.1
445.4
17843.0
10.0
400.6
Cum
40.06
4,620.07
185,087.34
4666.47
186,946.20
3494.8
140006.5
35.0
1402.2
281.8
11290.9
399.5
16003.1
445.4
17843.0
10.0
400.6
Cum
40.06
4,626.53
185,346.08
4666.47
186,946.20
3494.8
140006.5
35.0
1402.2
281.8
11290.9
399.5
16003.1
445.4
17843.0
10.0
400.6
Cum
40.06
4,633.18
185,612.59
4666.47
186,946.20
3494.8
140006.5
35.0
1402.2
281.8
11290.9
399.5
16003.1
445.4
17843.0
10.0
400.6
Cum
40.06
4,640.04
185,887.09
4666.47
186,946.20
3494.8
140006.5
35.0
1402.2
281.8
11290.9
399.5
16003.1
445.4
17843.0
10.0
400.6
Cum
40.06
4,647.09
186,169.82
4666.47
186,946.20
3494.8
140006.5
35.0
1402.2
281.8
11290.9
399.5
16003.1
445.4
17843.0
10.0
400.6
Cum
40.06
4,654.36
186,461.04
4666.47
186,946.20
3494.8
140006.5
35.0
1402.2
281.8
11290.9
399.5
16003.1
445.4
17843.0
10.0
400.6
Cum
32.65
4,661.85
152,231.42
4666.47
152,382.38
3494.8
114121.2
35.0
1142.9
281.8
9203.4
399.5
13044.3
445.4
14544.0
10.0
326.5
Cum
32.65
4,669.56
152,483.25
4666.47
152,382.38
3494.8
114121.2
35.0
1142.9
281.8
9203.4
399.5
13044.3
445.4
14544.0
10.0
326.5
Cum
32.65
4,677.51
152,742.64
4666.47
152,382.38
3494.8
114121.2
35.0
1142.9
281.8
9203.4
399.5
13044.3
445.4
14544.0
10.0
326.5
Cum
22.59
4,685.69
105,831.40
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
Cum
22.59
4,694.11
106,021.74
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
5.103 P&L RCC M-25 In Staircases From 20th To 21st Floor
Cum
22.59
4,702.79
106,217.78
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
5.104 P&L RCC M-25 In Staircases From 21st To 22nd Floor
Cum
22.59
4,711.73
106,419.71
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
5.105 P&L RCC M-25 In Staircases From 22nd To 23rd Floor
Cum
22.59
4,720.94
106,627.69
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
Cum
22.59
4,730.43
106,841.91
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
Cum
22.59
4,740.20
107,062.56
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
Cum
22.59
4,750.26
107,289.83
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
Cum
22.59
4,760.62
107,523.92
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
5.110 P&L RCC M-25 In Staircases From 27thTo 28th Floor
Cum
22.59
4,771.30
107,765.03
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
Cum
22.59
4,782.29
108,013.37
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
Cum
22.59
4,793.62
108,269.16
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
5.113 P&L RCC M-25 In Staircases From 30th To 31st Floor
Cum
22.59
4,805.28
108,532.63
4666.47
105,397.44
3494.8
78933.5
35.0
790.5
281.8
6365.6
399.5
9022.3
445.4
10059.6
10.0
225.9
5.114 P&L RCC M-25 In Staircases From 31st To 32 Floor
Cum
22.59
4,817.30
108,827.12
4666.47
105,419.84
3494.8
78950.3
35.0
790.7
281.8
6367.0
399.5
9024.2
445.4
10061.7
10.0
225.9
5.115 P&L RCC M-25 In Staircases From 32st To 33rd Floor
Cum
22.59
4,829.67
109,106.70
4666.47
105,419.84
3494.8
78950.3
35.0
790.7
281.8
6367.0
399.5
9024.2
445.4
10061.7
10.0
225.9
Cum
22.59
4,842.42
109,394.65
4666.47
105,419.84
3494.8
78950.3
35.0
790.7
281.8
6367.0
399.5
9024.2
445.4
10061.7
10.0
225.9
Cum
11.00
4,855.55
53,411.05
4666.47
51,331.21
3494.8
38442.6
35.0
385.0
281.8
3100.2
399.5
4394.1
445.4
4899.3
10.0
110.0
5.118 P&L RCC M-20 In Beam At first basement Floor
Cum
245.00
4,465.74
1,094,105.28
4454.14
1,091,265.13
3282.5
804201.1
35.0
8575.0
281.8
69050.5
399.5
97868.3
445.4
109120.3
10.0
2450.0
5.119 P&L RCC M-25 In Beam At first basement Floor
Cum
1,284.00
4,574.74
5,873,960.83
4666.47
5,991,751.85
3494.8
4487301.9
35.0
44940.0
281.8
361880.9
399.5
512909.8
445.4
571879.2
10.0
12840.0
5.120 P&L RCC M-20 In Beam At first basement roof / GF floor
Cum
299.00
4,465.74
1,335,255.02
4454.14
1,331,788.88
3282.5
981453.6
35.0
10465.0
281.8
84269.8
399.5
119439.3
445.4
133171.2
10.0
2990.0
5.121 P&L RCC M-25 In Beam At first basement roof / GF floor
Cum
2,249.00
4,574.74
10,288,580.93
4666.47
10,494,898.68
3494.8
7859767.9
35.0
78715.0
281.8
633855.3
399.5
898391.1
445.4
1001679.4
10.0
22490.0
5.122 P&L RCC M-20 In Beam At 1st Floor Level
Cum
369.01
4,465.74
1,647,901.19
4454.14
1,643,623.46
3282.5
1211258.1
35.0
12915.4
281.8
104001.3
399.5
147405.7
445.4
164352.9
10.0
3690.1
5.123 P&L RCC M-20 In Beam At 2nd Floor Level
Cum
376.64
4,470.83
1,683,895.05
4454.14
1,677,608.57
3282.5
1236303.3
35.0
13182.4
281.8
106151.7
399.5
150453.6
445.4
167751.2
10.0
3766.4
5.124 P&L RCC M-20 In Beam At 3rd Floor Level
Cum
311.30
4,476.09
1,393,385.01
4454.14
1,386,554.44
3282.5
1021812.7
35.0
10895.3
281.8
87735.1
399.5
124350.8
445.4
138647.5
10.0
3113.0
5.125 P&L RCC M-20 In Beam At 4th Floor Level
Cum
309.70
4,481.49
1,387,937.09
4454.14
1,379,466.25
3282.5
1016589.1
35.0
10839.6
281.8
87286.6
399.5
123715.2
445.4
137938.7
10.0
3097.0
ITEM
DESCRIPTION
UOM
QTY
TENDER
DC RATE
TENDER
DC AMOUNT
PSE
RATE
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
Cum
354.05
4,487.07
1,588,648.20
4454.14
1,576,991.91
3282.5
1162154.4
35.0
12391.8
281.8
99785.1
399.5
141429.9
445.4
157690.1
10.0
3540.5
Cum
248.86
4,492.80
1,118,092.51
4454.14
1,108,471.21
3282.5
816881.0
35.0
8710.2
281.8
70139.2
399.5
99411.4
445.4
110840.8
10.0
2488.6
Cum
245.79
4,498.72
1,105,718.19
4454.14
1,094,763.13
3282.5
806778.9
35.0
8602.5
281.8
69271.8
399.5
98182.0
445.4
109470.0
10.0
2457.9
Cum
252.34
4,504.80
1,136,763.75
4454.14
1,123,980.09
3282.5
828310.2
35.0
8832.1
281.8
71120.5
399.5
100802.3
445.4
112391.6
10.0
2523.4
Cum
244.65
4,511.07
1,103,650.97
4454.14
1,089,722.83
3282.5
803064.5
35.0
8562.9
281.8
68952.9
399.5
97730.0
445.4
108966.0
10.0
2446.5
Cum
242.20
4,517.53
1,094,134.23
4454.14
1,078,781.67
3282.5
795001.5
35.0
8476.9
281.8
68260.6
399.5
96748.8
445.4
107872.0
10.0
2422.0
Cum
242.20
4,524.18
1,095,745.42
4454.14
1,078,781.67
3282.5
795001.5
35.0
8476.9
281.8
68260.6
399.5
96748.8
445.4
107872.0
10.0
2422.0
Cum
242.20
4,531.04
1,097,404.95
4454.14
1,078,781.67
3282.5
795001.5
35.0
8476.9
281.8
68260.6
399.5
96748.8
445.4
107872.0
10.0
2422.0
Cum
242.20
4,538.09
1,099,114.26
4454.14
1,078,781.67
3282.5
795001.5
35.0
8476.9
281.8
68260.6
399.5
96748.8
445.4
107872.0
10.0
2422.0
Cum
242.16
4,545.36
1,100,698.09
4454.14
1,078,608.46
3282.5
794873.8
35.0
8475.5
281.8
68249.6
399.5
96733.2
445.4
107854.7
10.0
2421.6
Cum
229.97
4,552.85
1,047,006.04
4454.14
1,024,306.66
3282.5
754856.5
35.0
8048.9
281.8
64813.6
399.5
91863.2
445.4
102424.8
10.0
2299.7
Cum
239.88
4,560.56
1,093,982.87
4454.14
1,068,455.19
3282.5
787391.4
35.0
8395.8
281.8
67607.2
399.5
95822.6
445.4
106839.4
10.0
2398.8
Cum
187.73
4,568.51
857,657.38
4454.14
836,187.84
3282.5
616223.5
35.0
6570.6
281.8
52910.3
399.5
74992.1
445.4
83614.0
10.0
1877.3
Cum
163.66
4,576.69
749,022.37
4454.14
728,966.79
3282.5
537207.6
35.0
5728.1
281.8
46125.8
399.5
65376.2
445.4
72892.5
10.0
1636.6
Cum
171.03
4,585.11
784,202.33
4454.14
761,802.07
3282.5
561405.3
35.0
5986.1
281.8
48203.5
399.5
68321.0
445.4
76175.8
10.0
1710.3
Cum
132.52
4,593.79
608,761.63
4454.14
590,255.35
3282.5
434985.0
35.0
4638.1
281.8
37348.8
399.5
52936.1
445.4
59022.1
10.0
1325.2
Cum
132.52
4,602.73
609,946.38
4454.14
590,255.35
3282.5
434985.0
35.0
4638.1
281.8
37348.8
399.5
52936.1
445.4
59022.1
10.0
1325.2
Cum
132.52
4,611.94
611,166.67
4454.14
590,255.35
3282.5
434985.0
35.0
4638.1
281.8
37348.8
399.5
52936.1
445.4
59022.1
10.0
1325.2
Cum
132.52
4,621.43
612,423.57
4454.14
590,255.35
3282.5
434985.0
35.0
4638.1
281.8
37348.8
399.5
52936.1
445.4
59022.1
10.0
1325.2
Cum
132.52
4,631.20
613,718.17
4454.14
590,255.35
3282.5
434985.0
35.0
4638.1
281.8
37348.8
399.5
52936.1
445.4
59022.1
10.0
1325.2
Cum
132.52
4,641.26
615,051.61
4454.14
590,255.35
3282.5
434985.0
35.0
4638.1
281.8
37348.8
399.5
52936.1
445.4
59022.1
10.0
1325.2
Cum
137.75
4,651.62
640,769.96
4454.14
613,566.71
3282.5
452164.2
35.0
4821.3
281.8
38823.8
399.5
55026.7
445.4
61353.2
10.0
1377.5
Cum
137.75
4,662.30
642,240.48
4454.14
613,566.71
3282.5
452164.2
35.0
4821.3
281.8
38823.8
399.5
55026.7
445.4
61353.2
10.0
1377.5
Cum
137.75
4,673.29
643,755.11
4454.14
613,566.71
3282.5
452164.2
35.0
4821.3
281.8
38823.8
399.5
55026.7
445.4
61353.2
10.0
1377.5
Cum
137.75
4,684.62
645,315.19
4454.14
613,566.71
3282.5
452164.2
35.0
4821.3
281.8
38823.8
399.5
55026.7
445.4
61353.2
10.0
1377.5
Cum
137.75
4,696.28
646,922.06
4454.14
613,566.71
3282.5
452164.2
35.0
4821.3
281.8
38823.8
399.5
55026.7
445.4
61353.2
10.0
1377.5
Cum
170.00
4,708.30
800,410.85
4454.14
757,204.38
3282.5
558017.1
35.0
5950.0
281.8
47912.6
399.5
67908.6
445.4
75716.1
10.0
1700.0
Cum
256.00
4,720.67
1,208,492.67
4454.14
1,140,260.71
3282.5
840308.1
35.0
8960.0
281.8
72150.7
399.5
102262.4
445.4
114019.5
10.0
2560.0
Cum
292.00
4,733.42
1,382,158.98
4454.14
1,300,609.87
3282.5
958476.4
35.0
10220.0
281.8
82296.9
399.5
116643.0
445.4
130053.5
10.0
2920.0
Cum
131.00
4,746.55
621,798.08
4454.14
583,492.79
3282.5
430001.4
35.0
4585.0
281.8
36920.9
399.5
52329.6
445.4
58345.9
10.0
1310.0
Cum
101.00
4,760.07
480,767.39
4454.14
449,868.48
3282.5
331527.8
35.0
3535.0
281.8
28465.7
399.5
40345.7
445.4
44984.3
10.0
1010.0
1096.7
5.157 P&L RCC M-40 In Beam At first basement
Cum
109.67
5,370.74
589,000.40
5177.59
567,818.77
4005.9
439321.3
35.0
3838.4
281.8
30908.8
399.5
43808.4
445.4
48845.1
10.0
5.158 P&L RCC M-40 In Beam At GF floor
Cum
51.15
5,365.79
274,433.53
5177.59
264,808.42
4005.9
204882.2
35.0
1790.1
281.8
14414.7
399.5
20430.5
445.4
22779.4
10.0
511.5
Cum
132.36
5,370.74
710,870.42
5177.59
685,306.09
4005.9
530221.2
35.0
4632.6
281.8
37304.2
399.5
52872.8
445.4
58951.6
10.0
1323.6
5.160 P&L RCC M-40 In Beam At 1st Floor Level - pergola Beam - Entrance Hall
Cum
9.62
4860.75
46,774.07
4005.9
38548.0
399.5
3843.9
445.4
4285.9
10.0
96.2
Cum
134.67
5,375.83
51,730.58
5177.59
697,252.66
4005.9
539464.3
35.0
4713.4
281.8
37954.5
399.5
53794.5
445.4
59979.3
10.0
1346.7
Cum
125.27
5,381.09
724,656.44
5177.59
648,574.48
4005.9
501802.0
35.0
4384.3
281.8
35304.7
399.5
50038.9
445.4
55791.9
10.0
1252.7
Cum
125.27
5,386.49
674,742.65
5177.59
648,574.48
4005.9
501802.0
35.0
4384.3
281.8
35304.7
399.5
50038.9
445.4
55791.9
10.0
1252.7
Cum
125.27
5,392.07
675,440.53
5177.59
648,574.48
4005.9
501802.0
35.0
4384.3
281.8
35304.7
399.5
50038.9
445.4
55791.9
10.0
1252.7
Cum
125.27
5,397.80
676,159.36
5177.59
648,574.48
4005.9
501802.0
35.0
4384.3
281.8
35304.7
399.5
50038.9
445.4
55791.9
10.0
1252.7
Cum
125.27
5,403.72
676,899.75
5177.59
648,574.48
4005.9
501802.0
35.0
4384.3
281.8
35304.7
399.5
50038.9
445.4
55791.9
10.0
1252.7
Cum
125.27
5,409.80
677,662.35
5177.59
648,574.48
4005.9
501802.0
35.0
4384.3
281.8
35304.7
399.5
50038.9
445.4
55791.9
10.0
1252.7
Cum
125.27
5,416.07
678,447.83
5177.59
648,574.48
4005.9
501802.0
35.0
4384.3
281.8
35304.7
399.5
50038.9
445.4
55791.9
10.0
1252.7
Cum
125.27
5,422.53
679,256.87
5177.59
648,574.48
4005.9
501802.0
35.0
4384.3
281.8
35304.7
399.5
50038.9
445.4
55791.9
10.0
1252.7
Cum
125.27
5,429.18
680,090.19
5177.59
648,574.48
4005.9
501802.0
35.0
4384.3
281.8
35304.7
399.5
50038.9
445.4
55791.9
10.0
1252.7
Cum
125.27
5,436.04
680,948.51
5177.59
648,574.48
4005.9
501802.0
35.0
4384.3
281.8
35304.7
399.5
50038.9
445.4
55791.9
10.0
1252.7
Cum
125.27
5,443.09
681,832.57
5177.59
648,574.48
4005.9
501802.0
35.0
4384.3
281.8
35304.7
399.5
50038.9
445.4
55791.9
10.0
1252.7
Cum
104.01
5,450.36
682,743.16
5177.59
538,516.48
4005.9
416650.1
35.0
3640.3
281.8
29313.8
399.5
41547.7
445.4
46324.5
10.0
1040.1
Cum
100.12
5,457.85
567,665.74
5177.59
518,382.83
4005.9
401072.7
35.0
3504.2
281.8
28217.8
399.5
39994.4
445.4
44592.5
10.0
1001.2
Cum
79.91
5,465.56
547,214.41
5177.59
413,726.24
4005.9
320099.9
35.0
2796.7
281.8
22520.9
399.5
31919.9
445.4
35589.7
10.0
799.1
Cum
67.42
5,473.51
437,371.72
5177.59
349,083.65
4005.9
270086.0
35.0
2359.8
281.8
19002.1
399.5
26932.6
445.4
30029.0
10.0
674.2
Cum
65.48
5,481.69
369,586.27
5177.59
339,016.83
4005.9
262297.3
35.0
2291.7
281.8
18454.1
399.5
26155.9
445.4
29163.0
10.0
654.8
Cum
65.48
5,490.11
359,479.98
5177.59
339,016.83
4005.9
262297.3
35.0
2291.7
281.8
18454.1
399.5
26155.9
445.4
29163.0
10.0
654.8
Cum
65.48
5,498.79
360,048.31
5177.59
339,016.83
4005.9
262297.3
35.0
2291.7
281.8
18454.1
399.5
26155.9
445.4
29163.0
10.0
654.8
ITEM
DESCRIPTION
UOM
QTY
TENDER
DC RATE
TENDER
DC AMOUNT
PSE
RATE
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
Cum
65.48
5,507.73
360,633.70
5177.59
339,016.83
4005.9
262297.3
35.0
2291.7
281.8
18454.1
399.5
26155.9
445.4
29163.0
10.0
654.8
Cum
65.48
5,516.94
361,236.65
5177.59
339,016.83
4005.9
262297.3
35.0
2291.7
281.8
18454.1
399.5
26155.9
445.4
29163.0
10.0
654.8
Cum
65.48
5,526.43
361,857.69
5177.59
339,016.83
4005.9
262297.3
35.0
2291.7
281.8
18454.1
399.5
26155.9
445.4
29163.0
10.0
654.8
Cum
65.48
5,536.20
362,497.36
5177.59
339,016.83
4005.9
262297.3
35.0
2291.7
281.8
18454.1
399.5
26155.9
445.4
29163.0
10.0
654.8
Cum
65.48
5,546.26
363,156.21
5177.59
339,016.83
4005.9
262297.3
35.0
2291.7
281.8
18454.1
399.5
26155.9
445.4
29163.0
10.0
654.8
Cum
10.81
5,556.62
363,834.84
5177.59
55,973.93
4005.9
43307.0
35.0
378.4
281.8
3046.9
399.5
4318.5
445.4
4815.0
10.0
108.1
Cum
10.81
5,567.30
60,186.95
5177.59
55,973.93
4005.9
43307.0
35.0
378.4
281.8
3046.9
399.5
4318.5
445.4
4815.0
10.0
108.1
Cum
10.81
5,578.29
60,305.82
5177.59
55,973.93
4005.9
43307.0
35.0
378.4
281.8
3046.9
399.5
4318.5
445.4
4815.0
10.0
108.1
Cum
10.81
5,589.62
60,428.25
5177.59
55,973.93
4005.9
43307.0
35.0
378.4
281.8
3046.9
399.5
4318.5
445.4
4815.0
10.0
108.1
Cum
10.81
5,601.28
60,554.36
5177.59
55,973.93
4005.9
43307.0
35.0
378.4
281.8
3046.9
399.5
4318.5
445.4
4815.0
10.0
108.1
Cum
24.00
5,613.30
60,684.25
5177.59
124,262.24
4005.9
96141.7
35.0
840.0
281.8
6764.1
399.5
9587.1
445.4
10689.3
10.0
240.0
5.191 P&L RCC M-40 In Beam 32nd floor level
Cum
38.00
5,625.67
213,775.63
5177.59
196,748.55
4005.9
152224.3
35.0
1330.0
281.8
10709.9
399.5
15179.6
445.4
16924.8
10.0
380.0
5.192 P&L RCC M-40 In Beam 33rd floor level
Cum
11.00
5,651.55
62,167.05
5177.59
56,953.53
4005.9
44064.9
35.0
385.0
281.8
3100.2
399.5
4394.1
445.4
4899.3
10.0
110.0
5.193 P&L RCC M-30 In Beam At GF floor
Cum
1.32
4,804.74
6,321.11
5003.67
6,582.83
3832.0
5041.4
35.0
46.0
281.8
370.8
399.5
525.5
445.4
586.0
10.0
13.2
5.194 P&L RCC M-30 In Beam At 1st floor
Cum
1.32
4,804.74
6,321.11
5003.67
6,582.83
3832.0
5041.4
35.0
46.0
281.8
370.8
399.5
525.5
445.4
586.0
10.0
13.2
5.195 P&L RCC M-30 In Beam At 2nd floor
Cum
1.32
4,809.83
6,327.82
5003.67
6,582.83
3832.0
5041.4
35.0
46.0
281.8
370.8
399.5
525.5
445.4
586.0
10.0
13.2
5.196 P&L RCC M-30 In Beam At 3rd floor
Cum
1.32
4,815.09
6,334.73
5003.67
6,582.83
3832.0
5041.4
35.0
46.0
281.8
370.8
399.5
525.5
445.4
586.0
10.0
13.2
5.197 P&L RCC M-30 In Beam At 4th floor
Cum
1.32
4,820.49
6,341.84
5003.67
6,582.83
3832.0
5041.4
35.0
46.0
281.8
370.8
399.5
525.5
445.4
586.0
10.0
13.2
Cum
1.32
4,826.07
6,349.17
5003.67
6,582.83
3832.0
5041.4
35.0
46.0
281.8
370.8
399.5
525.5
445.4
586.0
10.0
13.2
Cum
49.43
4,760.62
235,333.09
4666.47
230,678.95
3494.8
172758.5
35.0
1730.2
281.8
13932.2
399.5
19746.7
445.4
22017.0
10.0
494.3
Cum
49.43
4,771.30
235,860.79
4666.47
230,678.95
3494.8
172758.5
35.0
1730.2
281.8
13932.2
399.5
19746.7
445.4
22017.0
10.0
494.3
Cum
49.43
4,782.29
236,404.33
4666.47
230,678.95
3494.8
172758.5
35.0
1730.2
281.8
13932.2
399.5
19746.7
445.4
22017.0
10.0
494.3
Cum
49.43
4,793.62
236,964.17
4666.47
230,678.95
3494.8
172758.5
35.0
1730.2
281.8
13932.2
399.5
19746.7
445.4
22017.0
10.0
494.3
Cum
49.43
4,805.28
237,540.81
4666.47
230,678.95
3494.8
172758.5
35.0
1730.2
281.8
13932.2
399.5
19746.7
445.4
22017.0
10.0
494.3
5.204 P&L RCC M-25 In Beam At 31st floor
Cum
49.43
4,817.30
238,134.75
4666.47
230,678.95
3494.8
172758.5
35.0
1730.2
281.8
13932.2
399.5
19746.7
445.4
22017.0
10.0
494.3
5.193 P&L RCC M-20 In Slab At first basement roof / GF floor
Cum
231.80
4,465.74
1,035,140.80
4454.14
1,032,453.71
3282.5
760860.4
35.0
8112.9
281.8
65329.2
399.5
92593.9
445.4
103239.4
10.0
2318.0
5.194 P&L RCC M-25 In Slab At first basement
Cum
1,950.59
4,574.74
8,923,425.39
4666.47
9,102,367.57
3494.8
6816883.0
35.0
68270.6
281.8
549751.2
399.5
779186.8
445.4
868770.1
10.0
19505.9
5.195 P&L RCC M-20 In Slab At GF floor
Cum
211.00
4,460.79
941,206.58
4454.14
939,805.05
3282.5
692583.5
35.0
7384.8
281.8
59466.8
399.5
84284.9
445.4
93975.1
10.0
2110.0
5.196 P&L RCC M-25 In Slab At GF floor
Cum
2,679.46
4,569.79
12,244,549.67
4666.47
12,503,619.91
3494.8
9364125.7
35.0
93781.0
281.8
755175.0
399.5
1070343.0
445.4
1193400.6
10.0
26794.6
5.197 P&L RCC M-20 In Slab At 1st Floor Level
Cum
545.19
4,465.74
2,434,670.46
4454.14
2,428,350.39
3282.5
1789557.8
35.0
19081.6
281.8
153655.4
399.5
217782.6
445.4
242821.1
10.0
5451.9
Cum
77.21
4,574.74
353,218.37
4666.47
360,301.48
3494.8
269834.5
35.0
2702.4
281.8
21761.0
399.5
30842.8
445.4
34388.8
10.0
772.1
5.199 P&L RCC M-20 In Slab At 2nd Floor Level
Cum
528.77
4,470.83
2,364,028.87
4454.14
2,355,203.25
3282.5
1735652.5
35.0
18506.8
281.8
149027.0
399.5
211222.5
445.4
235506.8
10.0
5287.7
Cum
77.21
4,579.83
353,612.03
4666.47
360,301.48
3494.8
269834.5
35.0
2702.4
281.8
21761.0
399.5
30842.8
445.4
34388.8
10.0
772.1
5.201 P&L RCC M-20 In Slab At 3rd Floor Level
Cum
525.93
4,476.09
2,354,116.41
4454.14
2,342,576.20
3282.5
1726347.0
35.0
18407.6
281.8
148228.0
399.5
210090.1
445.4
234244.2
10.0
5259.3
5.202 P&L RCC M-20 In Slab At 4th Floor Level
Cum
525.14
4,481.49
2,353,402.20
4454.14
2,339,038.94
3282.5
1723740.3
35.0
18379.8
281.8
148004.2
399.5
209772.8
445.4
233890.5
10.0
5251.4
Cum
512.70
4,487.07
2,300,529.54
4454.14
2,283,650.01
3282.5
1682921.7
35.0
17944.6
281.8
144499.4
399.5
204805.4
445.4
228351.9
10.0
5127.0
Cum
456.17
4,492.80
2,049,466.07
4454.14
2,031,830.19
3282.5
1497344.7
35.0
15965.8
281.8
128565.3
399.5
182221.3
445.4
203171.4
10.0
4561.7
Cum
460.36
4,498.72
2,071,019.42
4454.14
2,050,500.51
3282.5
1511103.7
35.0
16112.5
281.8
129746.7
399.5
183895.7
445.4
205038.3
10.0
4603.6
Cum
458.46
4,504.80
2,065,268.41
4454.14
2,042,043.09
3282.5
1504871.0
35.0
16046.1
281.8
129211.6
399.5
183137.3
445.4
204192.6
10.0
4584.6
Cum
455.48
4,511.07
2,054,691.84
4454.14
2,028,761.51
3282.5
1495083.2
35.0
15941.7
281.8
128371.2
399.5
181946.1
445.4
202864.5
10.0
4554.8
Cum
452.71
4,517.53
2,045,148.27
4454.14
2,016,451.37
3282.5
1486011.4
35.0
15845.0
281.8
127592.2
399.5
180842.1
445.4
201633.6
10.0
4527.1
Cum
453.19
4,524.18
2,050,334.67
4454.14
2,018,592.47
3282.5
1487589.2
35.0
15861.8
281.8
127727.7
399.5
181034.1
445.4
201847.7
10.0
4531.9
Cum
453.19
4,531.04
2,053,439.94
4454.14
2,018,592.47
3282.5
1487589.2
35.0
15861.8
281.8
127727.7
399.5
181034.1
445.4
201847.7
10.0
4531.9
Cum
453.19
4,538.09
2,056,638.37
4454.14
2,018,592.47
3282.5
1487589.2
35.0
15861.8
281.8
127727.7
399.5
181034.1
445.4
201847.7
10.0
4531.9
Cum
392.27
4,545.36
1,783,021.25
4454.14
1,747,238.25
3282.5
1287616.4
35.0
13729.5
281.8
110557.6
399.5
156698.2
445.4
174713.8
10.0
3922.7
Cum
392.51
4,552.85
1,787,048.83
4454.14
1,748,305.11
3282.5
1288402.6
35.0
13737.9
281.8
110625.1
399.5
156793.9
445.4
174820.5
10.0
3925.1
Cum
367.04
4,560.56
1,673,899.47
4454.14
1,634,839.65
3282.5
1204785.0
35.0
12846.3
281.8
103445.5
399.5
146617.9
445.4
163474.6
10.0
3670.4
Cum
281.16
4,568.51
1,284,462.07
4454.14
1,252,308.44
3282.5
922881.0
35.0
9840.5
281.8
79240.6
399.5
112311.2
445.4
125223.7
10.0
2811.6
ITEM
DESCRIPTION
UOM
TENDER
DC RATE
QTY
TENDER
DC AMOUNT
PSE
RATE
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
Cum
273.09
4,576.69
1,249,846.65
4454.14
1,216,381.16
3282.5
896404.6
35.0
9558.1
281.8
76967.3
399.5
109089.1
445.4
121631.1
10.0
2730.9
Cum
259.57
4,585.11
1,190,171.74
4454.14
1,156,175.22
3282.5
852036.2
35.0
9085.1
281.8
73157.7
399.5
103689.7
445.4
115610.9
10.0
2595.7
Cum
259.57
4,593.79
1,192,424.80
4454.14
1,156,175.22
3282.5
852036.2
35.0
9085.1
281.8
73157.7
399.5
103689.7
445.4
115610.9
10.0
2595.7
Cum
259.57
4,602.73
1,194,745.44
4454.14
1,156,175.22
3282.5
852036.2
35.0
9085.1
281.8
73157.7
399.5
103689.7
445.4
115610.9
10.0
2595.7
Cum
259.57
4,611.94
1,197,135.71
4454.14
1,156,175.22
3282.5
852036.2
35.0
9085.1
281.8
73157.7
399.5
103689.7
445.4
115610.9
10.0
2595.7
Cum
259.57
4,621.43
1,199,597.68
4454.14
1,156,175.22
3282.5
852036.2
35.0
9085.1
281.8
73157.7
399.5
103689.7
445.4
115610.9
10.0
2595.7
Cum
259.57
4,631.20
1,202,133.52
4454.14
1,156,175.22
3282.5
852036.2
35.0
9085.1
281.8
73157.7
399.5
103689.7
445.4
115610.9
10.0
2595.7
Cum
259.57
4,641.26
1,204,745.43
4454.14
1,156,175.22
3282.5
852036.2
35.0
9085.1
281.8
73157.7
399.5
103689.7
445.4
115610.9
10.0
2595.7
Cum
259.57
4,651.62
1,207,435.69
4454.14
1,156,175.22
3282.5
852036.2
35.0
9085.1
281.8
73157.7
399.5
103689.7
445.4
115610.9
10.0
2595.7
Cum
259.57
4,662.30
1,210,206.67
4454.14
1,156,175.22
3282.5
852036.2
35.0
9085.1
281.8
73157.7
399.5
103689.7
445.4
115610.9
10.0
2595.7
Cum
259.57
4,673.29
1,213,060.77
4454.14
1,156,175.22
3282.5
852036.2
35.0
9085.1
281.8
73157.7
399.5
103689.7
445.4
115610.9
10.0
2595.7
Cum
259.57
4,684.62
1,216,000.50
4454.14
1,156,175.22
3282.5
852036.2
35.0
9085.1
281.8
73157.7
399.5
103689.7
445.4
115610.9
10.0
2595.7
Cum
259.57
4,696.28
1,219,028.42
4454.14
1,156,175.22
3282.5
852036.2
35.0
9085.1
281.8
73157.7
399.5
103689.7
445.4
115610.9
10.0
2595.7
Cum
268.93
4,708.30
1,266,202.33
4454.14
1,197,852.27
3282.5
882749.8
35.0
9412.5
281.8
75794.9
399.5
107427.4
445.4
119778.4
10.0
2689.3
Cum
148.00
4,720.67
698,659.83
4454.14
659,213.22
3282.5
485803.1
35.0
5180.0
281.8
41712.1
399.5
59120.4
445.4
65917.5
10.0
1480.0
Cum
141.00
4,733.42
667,412.38
4454.14
628,034.22
3282.5
462825.9
35.0
4935.0
281.8
39739.3
399.5
56324.2
445.4
62799.8
10.0
1410.0
Cum
109.00
4,746.55
517,373.97
4454.14
485,501.63
3282.5
357787.4
35.0
3815.0
281.8
30720.4
399.5
43541.4
445.4
48547.4
10.0
1090.0
5.233 P&L RCC M-20 In Lintels At All Floors
Cum
247.87
4,577.62
1,134,655.80
4454.14
1,104,048.53
3282.5
813621.7
35.0
8675.5
281.8
69859.4
399.5
99014.8
445.4
110398.5
10.0
2478.7
5.234 P&L RCC M-20 In Bottom & Top Rails In Balcony At All Floors
Cum
230.51
4,577.62
1,055,188.24
4454.14
1,026,724.60
3282.5
756638.3
35.0
8067.9
281.8
64966.6
399.5
92080.1
445.4
102666.6
10.0
2305.1
5.235 P&L RCC M-20 In Nibs In Balcony Slab At All Floors
Cum
4,577.62
4454.14
3282.5
35.0
281.8
399.5
445.4
10.0
5.236 P&L RCC M-20 In Service Ledge At All Floors
Cum
4,577.62
4454.14
3282.5
35.0
281.8
399.5
445.4
10.0
Extra for Closing of leftover Cutouts in M20 grade in FHC Shafts, LV Shaft,
5.237
Electrical Shafts at all
floor levels including cost of concreting, shuttering, reinforcement steel
straightening, tying and
welding all complete as required, to be measured no of shaft per floor
5.24
Providing & laying damp proof course 40 mm thick with cement concrete
1:2:4 (1 cement : 2 coarse
sand: 4 Graded stone aggregate 12.5 mm nominal size) including the cost
of centring and shuttering &
all leads and location and providing & mixing cico No-1 in concrete (2% by
weight of cement).
Nos
619.60
870.38
539,286.90
857.05
531,023.98
-
354.5
219650.2
3.8
2342.1
406.4
251828.1
43.1
26730.6
48.1
29803.8
1.1
669.2
Sqm
307.98
5.24
Extra for providing & mixing cico No-1 in concrete (2% by weight of cement)
contact with water /
moisture(Qty. shall be paid as per concrete volume)
Cum
3,300.00
300.00
69,060.89
990,000.00
300.00
326,450,393.35
6.000 WATER PROOFING OF STRUCTURE

Note: All waterproofing works shall be carried out by specialist
waterproofing agencies approved by
the Engineer.
6.01
300.0
990000.0
243,772,268.69
2,419,136.53
19,713,148.87
Water proofing treatment in toilets & kitchens including the sunken areas
comprising of
cleaning & preparation of surface, providing injection grouting with nonshrink grouting
compound in loose pockets of concrete Providing & applying of the a
membrane
treatment (TAPECRETE) and protective plaster 15mm thick in 1:3 cement

sand mortar mixed with integral water proofing compound & finished with
neat cement
complete as directed or as recommended by water-proofing agency in
sunken slabs.
990,000.00
324,998,550.58
-
Sqm
20,726.00
400.00
8,290,400.00
380.00
7,875,880.00
380.0
7875880.0
200.0
936400.0
6.02
6.03
Providing & filling the annular space around pipes in cut-outs in toilets,
kitchen with cement concrete
1:2:4 & sealing the same thoroughly including application of epoxy putty or
injection grouting with
non shrink grout as may be required.
Providing and laying Brick Bat Coba waterproofing treatment Average
125mm thick on
roof consisting of following specifications : Cleaning & preparing the surface
for
receiving water proofing treatment including raking the construction joints,
loose
patches in concrete & providing & injecting non -shrink grout through
nozzles fix
admixed with Integral Waterproofing Compound , spreading
minimum15mm thick layer
of cement mortar 1:4 (1 cement : 4coarse sand) admixed with Integral
Waterproofing
Compound and a layer of broken bricks/ brick bats(minimum 40mm thick)
laid to
specified slope, filling the voids of brick bats with cement mortar 1:4 (1
cement : 4 coarse
sand) admixed with Integral Waterproofing Compound, applying a 20mm
thick joint
less water proofing plaster in cement mortar 1:4(1 cement :4 coarse sand)
admixed with
Integral Waterproofing Compound and finally finished with floating coat of
neat cement
slurry admixed with Integral Waterproofing Compound and marking
of300x300mm sq.
Grid including adequate curing for 14days including all leads, lifts and
making Khurras
Each
4,682.00
400.00
1,872,800.00
200.00
936,400.00
-
27,613,966.87
30,788,751.52
691,278.09
ITEM
DESCRIPTION
as specified for draining of roof water. (the minimum thickness of treatment
is to be
75mm with 10 years guarantee on approved performa. the Integral
Waterproofing
Compound to be admixed will be approved by the Owner' and the ratio of
Integral
Waterproofing Compound to cement shall be as recommended by the
respective
manufacturer.)
Extra over item no. 6.03 for additional thickness beyond average 125mm
thick
UOM
TENDER
DC RATE
QTY
TENDER
DC AMOUNT
PSE
RATE
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
Sqm
4,577.00
650.00
cum
5,000.00
2,975,050.00
645.00
2,952,165.00
-
645.0
2952165.0
150.0
224550.0
350.0
588000.0
435.0
450.0
497205.0
1447200.0
425.0
5339700.0
723.8
9742078.8
70.0
897820.0
6.04
6.05
Providing and laying Vatta/ gola upto 300mm high as specified all complete.
(Treatment
as specified in item no 6.04 above, is turned around on vertical walls upto a
height of
300mm)
Rm
1,497.00
200.00
299,400.00
150.00
Providing and making Khurra of size 300mm * 300mm with average

minimum
thickness of 50mm of cement concrete 1:2:4 (1-cement: 2 coarse sand : 4
graded
stone aggregate of 20mm nominal size ) applying two coat of tape Crete and
finished with 12mm cement plaster 1:3 (1-cement: 3 coarse sand) and a
coat
of neat cement rounding the edges and making and finishing the outlet
6.06
a
b
6.07
complete.
Nos
1,680.00
350.00
588,000.00
350.00
Water proofing treatment in water tanks comprising of

injection grouting with non-shrink grout on bottom &
inside walls and providing & applying a membrane
treatment (food grade epoxy) complete as directed or
as recommended by water-proofing agency.
Horizontal surface
Vertical surface
Sqm
Sqm
1,143.00
3,216.00
450.00
450.00
514,350.00
1,447,200.00
435.00
450.00
Water proofing treatment comprising of injection grouting with non-shrink

grout on inside walls in grid pattern @ 1.5m c/c & at construction joints and
providing & applying a membrane treatment (Tape Crete) & 15 mm thk.
Protective plaster in CM 1:3
complete as directed or as recommended by water-proofing agency, at all
floors
sqm
12,564.00
450.00
5,653,800.00
425.00
Removal of PVC conduit from tie rod holes and properly cleaning it:
and filling it with micro conrete mixed with water proofing compound
5,339,700.00
-
Water proofing treatment comprising of injection grouting

with non-shrink grout on inside walls in grid pattern @
1.5m c/c & at construction joints and providing & applying
CM 1:3 complete as directed or as recommended by

water-proofing agency, at all floors.
588,000.00
497,205.00
1,447,200.00
-
a membrane treatment (Tape Crete) & 15 mm thk. Protective plaster in
New
224,550.00
-
Sqm
13,460.00
Nos
12,826.00
723.78
9,742,145.86
723.78
70.00
9,742,078.80
897,820.00
-
31,383,145.86
7.00
30,500,998.80
-
BRICK WORK (Half BW)

Providing and Laying Half brick masonry with 1st class bricks in
superstructure
above plinth level at all floor levels in cement mortar 1:4 (1 cement : 4
coarse sand)
with 6 mm dia. ms bars - 2 no. at every third course embedded in cement
mortar laid
in proper line & plumb including hacking of RCC at junctions, raking of
joints,
curing and all leads & lifts complete to the satisfaction of the Engineer. (MS
Bars to
be free issued by the Owner)
30,500,998.80
7.01
Half Brickwork I-Cl. In CM 1:4 in Lower Basement to Upper Basement
Sqm
506.06
641.31
461
14.0
93
18.5
7.02
Half Brickwork I-Cl. In CM 1:4 in Upper Basement to Ground Floor
Sqm
506.06
638.61
461
14.0
90
18.5
55.2
7.03
Half Brickwork I-Cl. In CM 1:4 GF To 1st floor
Sqm
723.58
503.36
364,217.45
641.31
464,037.92
461
333500.1
14
10130.1
93
67075.7
18.5
13390.2
55.2
39941.8
7.04
Half Brickwork I-Cl. In CM 1:4 1st To 2nd floor
Sqm
2,575.78
506.06
1,303,487.96
644.09
1,659,035.35
461
1187186.3
14
36060.9
95
245937.8
18.5
47666.3
55.2
142184.1
7.05
Half Brickwork I-Cl. In CM 1:4 2nd To 3rd floor
Sqm
2,419.01
508.84
1,230,883.08
646.96
1,564,993.17
461
1114932.5
14
33866.2
98
237898.8
18.5
44765.2
55.2
133530.6
7.06
Half Brickwork I-Cl. In CM 1:4 3rd To 4th floor
Sqm
2,419.01
511.70
1,237,812.17
649.91
1,572,130.13
461
1114932.5
14
33866.2
101
245035.7
18.5
44765.2
55.2
133530.6
7.07
Half Brickwork I-Cl. In CM 1:4 4th To 5th floor
Sqm
2,419.01
514.65
1,244,949.13
652.94
1,579,481.20
461
1114932.5
14
33866.2
104
252386.8
18.5
44765.2
55.2
133530.6
7.08
Sqm
2,184.69
517.69
1,130,994.89
656.07
1,433,321.35
461
1006933.4
14
30585.7
107
234777.3
18.5
40429.0
55.2
120596.0
7.09
Sqm
2,162.01
520.82
1,126,020.84
659.30
1,425,411.77
461
996480.1
14
30268.2
111
239310.2
18.5
40009.3
55.2
119344.0
7.10
Sqm
2,162.01
524.04
1,132,991.04
662.62
1,432,591.07
461
996480.1
14
30268.2
114
246489.5
18.5
40009.3
55.2
119344.0
7.11
Sqm
2,162.01
527.37
1,140,170.35
666.04
1,439,985.75
461
996480.1
14
30268.2
117
253884.1
18.5
40009.3
55.2
119344.0
7.12
Sqm
2,162.01
530.79
1,147,565.03
669.56
1,447,602.28
461
996480.1
14
30268.2
121
261500.7
18.5
40009.3
55.2
119344.0
7.13
Sqm
2,162.01
534.31
1,155,181.55
673.19
1,455,447.30
461
996480.1
14
30268.2
125
269345.7
18.5
40009.3
55.2
119344.0
7.14
Sqm
2,162.01
537.94
1,163,026.57
676.93
1,463,527.67
461
996480.1
14
30268.2
128
277426.1
18.5
40009.3
55.2
119344.0
7.15
Sqm
2,154.01
541.67
1,166,773.55
680.78
1,466,404.23
461
992792.9
14
30156.2
132
284691.5
18.5
39861.3
55.2
118902.4
7.16
Sqm
1,820.04
545.52
992,877.74
684.74
1,246,262.44
461
838865.5
14
25480.6
136
247768.1
18.5
33681.0
55.2
100467.2
7.17
Sqm
1,818.29
549.49
999,132.85
688.83
1,252,490.24
461
838059.1
14
25456.1
140
254955.8
18.5
33648.6
55.2
100370.7
7.18
Sqm
1,776.00
553.57
983,144.81
693.03
1,230,826.36
461
818564.7
14
24864.0
144
256496.0
18.5
32865.9
55.2
98035.9
7.19
Sqm
1,168.69
557.78
651,870.44
697.37
815,003.73
461
538653.1
14
16361.6
149
173849.7
18.5
21627.3
55.2
64512.1
55.2
ITEM
DESCRIPTION
TENDER
DC RATE
TENDER
DC AMOUNT
PSE
RATE
Material
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
QTY
Sqm
1,198.44
562.11
673,656.28
701.83
841,097.90
461
552364.5
14
16778.1
153
183623.3
18.5
22177.8
55.2
66154.3
7.21
Sqm
1,143.41
566.58
647,828.39
706.43
807,735.10
461
527002.9
14
16007.8
158
180448.1
18.5
21159.5
55.2
63116.8
7.22
Sqm
1,143.41
571.17
653,084.16
711.16
813,148.54
461
527002.9
14
16007.8
163
185861.5
18.5
21159.5
55.2
63116.8
7.23
Half Brickwork I-Cl. In CM 1:4 20th To 21st floor
Sqm
1,143.41
575.91
658,497.60
716.04
818,724.38
461
527002.9
14
16007.8
167
191437.4
18.5
21159.5
55.2
63116.8
7.24
Half Brickwork I-Cl. In CM 1:4 21st To 22nd floor
Sqm
1,143.41
580.78
664,073.45
721.06
824,467.50
461
527002.9
14
16007.8
172
197180.5
18.5
21159.5
55.2
63116.8
7.25
Half Brickwork I-Cl. In CM 1:4 22nd To 23rd floor
Sqm
1,143.41
585.81
669,816.57
726.23
830,382.92
461
527002.9
14
16007.8
178
203095.9
18.5
21159.5
55.2
63116.8
7.26
Half Brickwork I-Cl. In CM 1:4 23rd To 24nd floor
Sqm
1,143.41
590.98
675,731.98
731.56
836,475.80
461
527002.9
14
16007.8
183
209188.8
18.5
21159.5
55.2
63116.8
7.27
Sqm
1,143.41
596.31
681,824.86
737.05
842,751.46
461
527002.9
14
16007.8
188
215464.4
18.5
21159.5
55.2
63116.8
7.28
Sqm
1,143.41
601.80
688,100.52
742.70
849,215.39
461
527002.9
14
16007.8
194
221928.4
18.5
21159.5
55.2
63116.8
7.29
Sqm
1,143.41
607.45
694,564.45
748.53
855,873.24
461
527002.9
14
16007.8
200
228586.2
18.5
21159.5
55.2
63116.8
7.30
Sqm
1,143.41
613.27
701,222.30
754.52
862,730.83
461
527002.9
14
16007.8
206
235443.8
18.5
21159.5
55.2
63116.8
7.31
Sqm
1,143.41
619.27
708,079.89
760.70
869,794.14
461
527002.9
14
16007.8
212
242507.1
18.5
21159.5
55.2
63116.8
7.32
Sqm
1,143.41
625.45
715,143.20
767.06
877,069.36
461
527002.9
14
16007.8
218
249782.3
18.5
21159.5
55.2
63116.8
7.33
Half Brickwork I-Cl. In CM 1:4 30th To 31st floor
Sqm
1,143.41
631.81
722,418.42
773.62
884,562.83
461
527002.9
14
16007.8
225
257275.8
18.5
21159.5
55.2
63116.8
7.34
Half Brickwork I-Cl. In CM 1:4 31st To 32 floor
Sqm
593.50
638.36
378,869.25
780.37
463,148.88
461
273547.0
14
8309.0
232
137548.3
18.5
10983.1
55.2
32761.5
7.35
Sqm
158.94
652.07
103,636.52
787.32
125,133.19
461
73254.0
14
2225.1
239
37939.5
18.5
2941.2
55.2
8773.3
7.36
Sqm
65.64
659.23
43,268.74
794.48
52,146.20
461
30251.7
14
918.9
246
16137.9
18.5
1214.6
55.2
8.00
BRICK WORK
Providing and Laying Brickwork with 1st class bricks in foundation & in
superstructure
above plinth level, at all floor levels in Cement mortar 1:6 (1 cement : 6
coarse sand) for
walls as well as square and rectangular pillars laid in proper line & plumb
including
hacking of RCC at junctions, raking of joints, curing and all leads & lifts
complete to the
satisfaction of the Engineer. The rate is inclusive of providing arched /
curved openings at
all levels as per design/ drawings.
51,331.04
28,250,916.02
PSE AMOUNT
Labour
UOM
7.20
35,403,009.61
-
23,658,688
718,635
7,242,278
949,911
Wooden Shuttering
Steel Shuttering
Testing Charges
3623.1
2,833,497
8.01
Brickwork I-Class In CM 1:6 in Lower Basement to Upper Basement
Cum
916.75
3,101.50
2,843,312.49
3886.37
3,562,847.18
2575.0
2360641.5
120.0
110010.5
530.5
486292.2
160.9
147522.3
480.0
440045.6
20.0
18335.1
8.02
Brickwork I-Class In CM 1:6 in Upper Basement to Ground Floor
Cum
1,182.45
3,101.50
3,667,371.47
3870.92
4,577,175.40
2575.0
3044811.1
120.0
141894.1
515.0
608962.2
160.9
190277.8
480.0
567581.2
20.0
23649.0
8.03
Brickwork I-Class In CM 1:6 GF To 1st Floor
Cum
1,103.62
3,088.00
3,407,972.40
3855.92
4,255,465.12
2575.0
2841816.4
120.0
132434.2
500.0
551809.0
160.9
177592.2
480.0
529741.1
20.0
22072.4
8.04
Brickwork I-Class In CM 1:6 1st To 2nd floor
Cum
853.35
3,101.50
2,646,664.42
3870.92
3,303,250.68
2575.0
2197375.8
120.0
102402.0
515.0
439475.2
160.9
137319.5
480.0
409611.3
20.0
17067.0
8.05
Brickwork I-Class In CM 1:6 2nd To 3rd floor
Cum
742.79
3,115.41
2,314,080.80
3886.37
2,886,744.80
2575.0
1912675.3
120.0
89134.4
530.5
394011.1
160.9
119527.8
480.0
356540.5
20.0
14855.7
8.06
Brickwork I-Class In CM 1:6 3rd To 4th floor
Cum
718.01
3,129.73
2,247,174.99
3902.29
2,801,879.63
2575.0
1848875.4
120.0
86161.2
546.4
392294.4
160.9
115540.8
480.0
344647.6
20.0
14360.2
8.07
Brickwork I-Class In CM 1:6 4th To 5th floor
Cum
708.49
3,144.48
2,227,846.54
3918.68
2,776,361.41
2575.0
1824373.7
120.0
85019.4
562.8
398708.5
160.9
114009.6
480.0
340080.3
20.0
14169.9
8.08
Cum
608.54
3,159.67
1,922,791.58
3935.56
2,394,950.14
2575.0
1566993.7
120.0
73025.0
579.6
352733.1
160.9
97925.3
480.0
292102.3
20.0
12170.8
8.09
Cum
604.55
3,175.32
1,919,629.64
3952.95
2,389,739.71
2575.0
1556706.4
120.0
72545.5
597.0
360929.9
160.9
97282.4
480.0
290184.6
20.0
12090.9
8.10
Cum
592.38
3,191.44
1,890,562.80
3970.86
2,352,277.00
2575.0
1525391.1
120.0
71086.2
614.9
364279.4
160.9
95325.5
480.0
284347.1
20.0
11847.7
8.11
Cum
592.38
3,208.05
1,900,398.35
3989.31
2,363,205.38
2575.0
1525391.1
120.0
71086.2
633.4
375207.7
160.9
95325.5
480.0
284347.1
20.0
11847.7
8.12
Cum
592.38
3,225.15
1,910,528.96
4008.31
2,374,461.61
2575.0
1525391.1
120.0
71086.2
652.4
386464.0
160.9
95325.5
480.0
284347.1
20.0
11847.7
8.13
Cum
592.38
3,242.76
1,920,963.48
4027.88
2,386,055.53
2575.0
1525391.1
120.0
71086.2
672.0
398057.9
160.9
95325.5
480.0
284347.1
20.0
11847.7
8.14
Cum
592.38
3,260.91
1,931,711.05
4048.04
2,397,997.26
2575.0
1525391.1
120.0
71086.2
692.1
409999.6
160.9
95325.5
480.0
284347.1
20.0
11847.7
8.15
Cum
592.38
3,279.59
1,942,781.04
4068.80
2,410,297.25
2575.0
1525391.1
120.0
71086.2
712.9
422299.6
160.9
95325.5
480.0
284347.1
20.0
11847.7
8.16
Cum
583.42
3,298.84
1,924,596.62
4090.19
2,386,282.32
2575.0
1502296.6
120.0
70009.9
734.3
428383.1
160.9
93882.2
480.0
280042.1
20.0
11668.3
8.17
Cum
522.26
3,318.67
1,733,210.45
4112.22
2,147,651.76
2575.0
1344822.8
120.0
62671.4
756.3
394983.5
160.9
84041.3
480.0
250687.5
20.0
10445.2
8.18
Cum
489.65
3,339.09
1,634,969.47
4134.91
2,024,639.74
2575.0
1260838.2
120.0
58757.5
779.0
381426.2
160.9
78792.9
480.0
235032.0
20.0
9792.9
8.19
Cum
452.18
3,360.12
1,519,388.30
4158.28
1,880,301.57
2575.0
1164371.3
120.0
54262.0
802.4
362810.5
160.9
72764.5
480.0
217049.7
20.0
9043.7
8.20
Cum
475.44
3,381.78
1,607,818.35
4182.35
1,988,435.01
2575.0
1224246.0
120.0
57052.2
826.4
392911.1
160.9
76506.2
480.0
228210.9
20.0
9508.7
8.21
Cum
342.79
3,404.09
1,166,892.97
4207.14
1,442,169.13
2575.0
882686.7
120.0
41134.9
851.2
291789.3
160.9
55161.3
480.0
164541.0
20.0
6855.8
8.22
Cum
342.79
3,427.08
1,174,771.28
4232.68
1,450,922.81
2575.0
882686.7
120.0
41134.9
876.8
300543.0
160.9
55161.3
480.0
164541.0
20.0
6855.8
8.23
Brickwork I-Class In CM 1:6 20th To 21st floor
Cum
342.79
3,450.75
1,182,885.94
4258.98
1,459,939.10
2575.0
882686.7
120.0
41134.9
903.1
309559.3
160.9
55161.3
480.0
164541.0
20.0
6855.8
8.24
Brickwork I-Class In CM 1:6 21st To 22nd floor
Cum
342.79
3,475.13
1,191,244.04
4286.07
1,469,225.88
2575.0
882686.7
120.0
41134.9
930.1
318846.1
160.9
55161.3
480.0
164541.0
20.0
6855.8
8.25
Brickwork I-Class In CM 1:6 22nd To 23rd floor
Cum
342.79
3,500.25
1,199,852.89
4313.97
1,478,791.27
2575.0
882686.7
120.0
41134.9
958.1
328411.5
160.9
55161.3
480.0
164541.0
20.0
6855.8
8.26
Brickwork I-Class In CM 1:6 23rd To 24th floor
Cum
342.79
3,526.11
1,208,720.00
4342.72
1,488,643.61
2575.0
882686.7
120.0
41134.9
986.8
338263.8
160.9
55161.3
480.0
164541.0
20.0
6855.8
8.27
Cum
342.79
3,552.76
1,217,853.12
4372.32
1,498,791.52
2575.0
882686.7
120.0
41134.9
1016.4
348411.7
160.9
55161.3
480.0
164541.0
20.0
6855.8
8.28
Cum
342.79
3,580.20
1,227,260.24
4402.81
1,509,243.88
2575.0
882686.7
120.0
41134.9
1046.9
358864.1
160.9
55161.3
480.0
164541.0
20.0
6855.8
8.29
Cum
342.79
3,608.47
1,236,949.57
4434.22
1,520,009.80
2575.0
882686.7
120.0
41134.9
1078.3
369630.0
160.9
55161.3
480.0
164541.0
20.0
6855.8
8.30
Brickwork I-Class In CM 1:6 27th To 28thfloor
Cum
342.79
3,637.58
1,246,929.58
4466.57
1,531,098.70
2575.0
882686.7
120.0
41134.9
1110.6
380718.9
160.9
55161.3
480.0
164541.0
20.0
6855.8
8.31
Cum
342.79
3,667.57
1,257,208.99
4499.89
1,542,520.27
2575.0
882686.7
120.0
41134.9
1144.0
392140.5
160.9
55161.3
480.0
164541.0
20.0
6855.8
ITEM
DESCRIPTION
UOM
TENDER
DC RATE
QTY
TENDER
DC AMOUNT
PSE
RATE
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
8.32
Cum
342.79
3,698.45
1,267,796.78
4534.20
1,554,284.48
2575.0
882686.7
120.0
41134.9
1178.3
403904.7
160.9
55161.3
480.0
164541.0
20.0
6855.8
8.33
Brickwork I-Class In CM 1:6 30th To 31st floor
Cum
342.79
3,730.27
1,278,702.21
4569.55
1,566,401.62
2575.0
882686.7
120.0
41134.9
1213.6
416021.8
160.9
55161.3
480.0
164541.0
20.0
6855.8
8.34
Brickwork I-Class In CM 1:6 31st To 32 floor
Cum
298.00
3,763.04
1,121,384.77
4605.96
1,372,576.78
2575.0
767350.0
120.0
35760.0
1250.0
372512.0
160.9
47953.6
480.0
143041.2
20.0
5960.0
8.35
Brickwork I-Class In CM 1:6 32nd To 33 floor
Cum
249.00
3,796.79
945,400.02
4643.46
1,156,222.42
2575.0
641175.0
120.0
29880.0
1287.5
320597.8
160.9
40068.6
480.0
119521.0
20.0
4980.0
8.36
Brickwork I-Class In CM 1:6 33nd To 34 floor
Cum
177.00
3,831.55
678,184.50
4682.09
828,729.89
2575.0
455775.0
120.0
21240.0
1326.2
234731.7
160.9
28482.5
480.0
84960.7
20.0
3540.0
8.37
Brickwork I-Class In CM 1:6 34th To 35 floor
Cum
95.00
3,867.36
367,398.95
4721.87
448,578.11
2575.0
244625.0
120.0
11400.0
1366.0
129765.5
160.9
15287.2
480.0
45600.4
20.0
18,791.08
62,083,209.03
76,978,167.76
-
10.00 MISC. (STRUCTURE)

10.01
Providing, fabricating and fixing / erection M.S. structural work (like drain
cover,
sleeves, toilet / kitchen counter support angle, fresh air duct grill DG
exhaust grill)
fabricated from standard sections e.g. M.S. Angles, , Plates ,Rolled
Sections such as
Channels, Flats, Joists etc. including cutting to size, drilling, welding ,
providing and
applying a coat of red oxide primer, chipping of RCC& cost of nuts & bolts
but
10.02
a
b
c
d
e
10.03
a
b
c
10.04
10.05
a
b
c
10.06
0.01
Wash Basin
Kitchen Sink
Kitchen Counter
200 & 300 wide Perforated MS grating - open & closed
MS Railing in Elevation - behind GRC Jaali
5mm thk 50mm wide MS Plate - cutout closing Grills in ground floor
MS Grating as/vendor - Helipad Level
MS Grill over Plumbing Shaft
Kg
Kg
Kg
Rmt
Rmt
Sqm
Sqm
Sqm
Kg
Kg
Rmt
Rmt
Rmt
0.02
70.05
72.05
72.05
74.05
2,500.00
2,943.75
3,532.50
2,300.00
Providing & fixing PVC water bar of approved quality & make 305mm wide
and 6mm
thick (maruti brand ISI marks) with ribs interspersed with serrations on each
face in
straight length including accessories and fixing all complete as per
manufacturer's
instructions.
All charges for providing and fixing of "Supreme Industries Make"Silfil
Armour Board
of Dawn (Pinkish Type) colour, Thickness Build up using minimum 10mm
specifically
extruded high performance sheet, minimum density of
28kg/Cum,compression strength
of 0.21Kg/Sqm and Water Absorption is 0.45Maximum Kg/Sqm (Tested as
per
ASTM-D3575) complete to the satisfaction of Engg. In charge.
Between Retaining wall
Between Tower & Non Tower
Between Tower C2 & C3 and D1 & D2
Providing 200 mm dia pipe sleeve (PVC) in lift pit raft including boring
200mm dia hole
to required depth (7.5m), providing & lowering 150mm dia plain as well as
perforated
PVC pipe all complete, providing & filling pea gravel all around the pipe, as
per drawing
and to the satisfaction of Engineer.
Providing & fixing 800mm and 18 gauge GI sheet on expension joint with
12mm dia &
100mm long dashfastner @600c/c. one side fix and other side free bby
sloted hole. As
per drawing complete.
10.06 Providing & Filling Polysulphide Sealant of size 10MM deep &
25mm wide in Expansion Joints including Providing & Fixing
229.20
70.05
72.05
2,000.00
3,500.00
2,700.00
Rm
Rm
Rm
922,182.89
297,240.64
279,921.74
103,671.40
851,581.61
908,417.70
1,826,627.80
70.05
72.05
72.05
74.05
2943.75
3532.50
2300.00
922,169.72
297,236.51
279,917.85
103,670.00
851,581.61
908,417.70
1,826,627.80
-
70.1
72.1
72.1
74.1
922169.7
297236.5
279917.9
103670.0
2943.8
3532.5
2300.0
851581.6
908417.7
1826627.8
1,138.96
329.13
52.67
1,950.00
2,850.00
3,150.00
1,677,721.45
19,752,997.80
618,840.00
-
70.50
72.05
2700.00
1,688,475.00
19,752,723.65
618,840.00
-
70.5
72.1
1688475.0
19752723.7
2700.0
618840.0
2,220,972.00
938,020.50
165,910.50
1950.00
2850.00
3150.00
2,220,972.00
938,020.50
165,910.50
-
1950.0
2850.0
3150.0
2220972.0
938020.5
165910.5
350.0
2810150.0
562.0
677.5
793.0
17422.0
193765.0
831064.0
550.0
15950.0
325.5
325.5
34409.6
582468.5
834.8
158354.0
Rmt
8,029.00
350.00
2,810,150.00
350.00
2,810,150.00
-
Sqm
Sqm
Sqm
31.00
286.00
1,048.00
562.00
677.50
793.00
17,422.00
193,765.00
831,064.00
562.00
677.50
793.00
17,422.00
193,765.00
831,064.00
-
No.
Providing and fixing 300mm wide and 18G (1.25MM) thick GI sheet with
vertical raised
notches @ 300mm c/c for covering the expension joint upto GF including
fixing the
sheet by drilling holes & providing & fixing dash fastener of 10mm dia,
100mm long 'on
Retaining wall every 100m c/c - vertical

Between tower and Non Tower periphery
23,950.00
274,153.00
29.00
550.00
15,950.00
550.00
Rm
Rm
105.70
1,789.24
325.54
325.54
34,409.05
582,459.59
325.54
325.54
189.70
34,409.58
582,468.54
-
Rmt
15,950.00
-
both side @ 300mm c/c including providing adequate overlaps as required.

a
b
13,164.45
4,125.42
3,885.05
1,400.00
289.28
257.16
794.19
Providing & fabricating & fixing MS pipe (Class-A) sleeves (3.2 mm thick) in
structure
members complete as specified, including leaving the sleeve free of mortar,
slurry or
any foreign matter.
65mm dia
80mm dia
100mm dia
13,916,750
Item same as S.No. 10.01 but for hollow tubular sections only and without
any enamel
Paint for MS railing staircase, balcony and Elevation
MS Railing in Staircase & stair elevation - 3mm tk. section
MS Railing in Balcony - 3mm tk. Section
MS Railing in Staircase
MS Railing in Balcony
MS Railing in Elevation
2,254,930
excluding the cost of providing &fixing dash fastener, complete as directed.

a
b
c
d
e
f
g
h
48,387,043
834.76
158,353.97
834.76
158,353.97
-
3,023,826
9,019,796
Testing Charges
1900.0
375,822
ITEM
DESCRIPTION
UOM
TENDER
DC RATE
QTY
TENDER
DC AMOUNT
PSE
RATE
(1.25MM) thick GI sheet with vertical raised notches @ 300mm c/c for
covering the expansion joint in elevation including fixing the sheet

by drilling holes & providing & fixing dash fastener of 10mm dia,
100mm long 'on both side @ 300mm c/c including providing adequate
overlaps as required.
10.07
d
e
Providing & Filling Polysulphide Sealant in Expansion Joints including

cleaning the
surface thoroughly, providing & applying primer, tooling the polysulphide to
correct
profile as specified.
50mm wide x 25mm deep
60mm wide x 30mm deep
10.09
10.10
179.07
1,294.38
231,789.24
1294.38
10.11
a
b
c
9.13
a)
b)
c)
d)
231,790.13
-
1,098.32
-
700.00
1,000.00
768,825.46
700.00
768,825.46
-
OD + 400mm ) The pipe is projected 150mm from one side and 200mm
from other side of wall. The pipe shall be threaded for pipe of dia less
then 65mm and flanges on both side shall be welded for dia 65mm and
above complete, including leaving the puddle flanges free of mortar, slurry
or
any foreign matters & providing puncture in shuttering for pipes
25mm dia. Pipe
50mm dia. Pipe
65mm dia. Pipe
80mm dia. Pipe
100mm dia. Pipe
150mm dia. Pipe
200mm dia. Pipe
250mm dia. Pipe
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
14.00
12.00
3.00
3.00
29.00
7.00
4.00
6.00
1,000.00
1,200.00
1,500.00
2,000.00
2,500.00
4,000.00
5,000.00
6,500.00
Providng and fixing poly propylene caoted MS foot rests in

concrete/masonry
walls as specified & pattern.
Each
297.00
-
283.75
84,273.75
-
Wooden Shuttering
Steel Shuttering
Testing Charges
1294.4
231790.1
700.0
768825.5
1000.0
1200.0
1500.0
2000.0
2500.0
4000.0
7000.0
10000.0
14000.0
14400.0
4500.0
6000.0
72500.0
28000.0
28000.0
60000.0
283.8
84273.8
700.0
450.0
768600.0
310950.0
20.0
25.0
30.0
40.0
1695540.0
1461450.0
301710.0
505120.0
41573805.28
283.75
Nos
Nos
Nos
RM
RM
RM
RM
84,273.75
-
Rmt
Rmt
14,000.00
14,400.00
4,500.00
6,000.00
72,500.00
28,000.00
28,000.00
60,000.00
-
1,098.00
691.00
-
700.00
450.00
768,600.00
310,950.00
-
700.00
450.00
768,600.00
310,950.00
-
140.00
200.00
350.00
Providing and fixing in position the following heavy duty ISI marked PVC
conduit including all accessories (i.e clamps, nuts,bolts, bends, junction
boxes, pull boxes etc.) concealed or exposed as called for including
necessary civil work such as chase cutting & making good in all respect as
the case may be:
TOTAL
14,000.00 1000.00
14,400.00 1200.00
4,500.00 1500.00
6,000.00 2000.00
72,500.00 2500.00
28,000.00 4000.00
20,000.00 7000.00
39,000.00 10000.00
-
Providing & Fixing PVC Sleeve / Pipe in walls 63mm (O/D) for AC Piping
Provision in
all flats including fixing with cement mortar and making plaster all around
groove
complete as per insrruction of Engg. Incharge
20mm dia.
25mm dia.
32mm dia.
40mm dia
Plant Oprn & Fuel
Providing and filling Polysulphide Sealant of following sizes in expansion

joints
including cleaning the joints, providing & applying primer prior to application
of
Fire Fighting
65mm Dia
80mm Dia
100mm Dia
Plant Depric.
Rmt
Rmt
members including welding of 6mm thick Square M S Plate of size (pipe
50mm wide and 25mm deep

25mm wide and 12mm deep
Sub Contractor
polysulphide to ensure proper bond with concrete surface.(Made-Chokesy)

a
b
Labour
Rmt
10.08 Providing, fabricating & fixing C Class MS puddle flange in structure
a
b
c
d
e
f
g
h
Material
PSE AMOUNT
25MM dia backer rod & providing and fixing 300mm wide and 18G
84,777.00
58,458.00
10,057.00
12,628.00
55.00
75.00
100.00
125.00
4,662,735.00
4,384,350.00
1,005,700.00
1,578,500.00
49,201,803.09
4,577,958.00
4,325,892.00
995,643.00
1,515,360.00
49024838.28
1248703863.28
1319666276.26
54.00
74.00
99.00
120.00
34.0
49.0
69.0
80.0
2882418.0
2864442.0
693933.0
1010240.0
7451033.00
842429886.00
9875006.60
249735652.20
53887313.71
61306834.54
37980756.09
60698199.02
3752628.09
THE PRIMUS (SEC - 82 A) DLF TOWNSHIP PROJECT IN NEW GURGAON FINISHING BOQ
TILE & PAINTING

ITEM
DESCRIPTION
UOM
QTY
Sqm
Sqm
Sqm
Sqm
14115
8650
2882
1276
TENDER
DC RATE
1.34
TENDER
DC AMOUNT
SPCL RATE
SPCL AMOUNT
PSE
RATE
1681.00
1679.00
1698.00
1679.00
23726777.08
14523853.70
4894315.20
2141564.50
1302.00
1292.00
1296.00
1302.00
Material
PSE AMOUNT
Labour
Sub Contractor
Plant Depric.
TILING / MARBLE CHIPS FLOORING

1.00 Providing & Laying of Antiskid Vitrified tiles of 1st quality confirming to IS 15622
of specified size & colour on floors inclusive of cleaning of surface, curing of surface
, wetting of tiles, cutting of edges (with high quality diamond edge cutting blades of
approved make) wherever required (i/c holes/ cutout for drains), fixing true to proper
line , levels and slope as per approved design on floors over a 30-35 mm thick bed of
1: 4 cement sand mortar . The joints to be cleaned, filled and flushed with white
cement using pigment to match the shade of tile as required as per instructions and
complete satisfaction of the Engineer.
1.01
1.02
1.03
1.04
300 x 300 Anti-skid Vitrified tiles, 8mm thick- All Balcony

600 x 600 Anti-skid Vitrified tiles, 8mm thick- Kitchen ,Toilets.
300 x 900 Anti-skid Vitrified tiles, 8mm thick- M. Toilet
300x300 Vitrified tiles, 8mm thick(S.room)
1254.00
1253.00
1267.00
1253.00
17699808.72
10838825.90
3652000.80
1598201.50
18,377,313.36
11,176,187.60
3,735,590.40
1,660,701.00
-
960.0
950.0
954.0
960.0
13,550,093
8,217,785
2,749,810
1,224,480
-
1.05 Providing and Laying POP Protection with 200 micron polythene sheet to vetrified tiles
flooring in S. Room till handing over. The item shall be operated only on instruction of
the Engineer In Charge and complete with removing the malba from site.
Sqm
1276
40
51020.00
54.00
68877.00
50.00
63,775.00
-
2.00 Providing & Laying of Ceramic tiles of 1st quality confirming to IS 15622, of
specified size & colour on Floors inclusive of cleaning of surface, curing of surface ,
wetting of tiles, cutting of edges (with high quality diamond edge cutting blades of
40.0
51,020
-
342.0
342.0
342.0
342.0
4,827,221
2,958,403
985,781
436,221
-
10.0
12,755
-
approved make) wherever required (i/c holes/ cutout for drains), fixing true to proper
line , levels and slope as per approved design on floors over 20 mm thick bed of 1:
4 cement sand mortar . The joints to be cleaned, filled and flushed with white cement
using pigment to match the shade of tile as required as per instructions and to the
complete satisfaction of the Engineer.
2.01 300 x 300 antiskid ceramic tiles, 8mm thick - S.Toilet
Sqm
374
1058
395226.48
1418.00
529708.08
1219.00
3.00 Providing & Laying of Antiskid Vitrified tiles of 1st quality confirming to IS 15622 of
455,369.64
-
877.0
327,612
-
342.0
127,758
-
specified size & colour in skirting inclusive of cleaning of surface, curing of surface ,
wetting of tiles, cutting of edges (with high quality diamond edge cutting blades of
approved make) fixing true to proper line , levels and slope as per approved design on
floors over a 12 mm thick bed of 1: 3 cement sand mortar . The joints to be cleaned,
filled and flushed with white cement using pigment as required as per instructions and
to the complete satisfaction of the Engineer.

3.01 140 mm high Anti-skid Vitrified tiles, 8mm thick - skirting in balcony
3.02 Item same as above but 75mm high skirting - S.room.
Rmt
Rmt
20148
1444
191.82
145.28
3864829.64
209841.02
257.00
195.00
5178089.97
281665.80
198.68
130.45
4,003,046.36
188,427.20
-
4.00 Providing & Fixing of Vitrified / Ceramic tiles of 1st quality confirming to IS 15622, of
134.4
72.0
2,707,919
104,000
-
64.3
58.5
1,295,127
84,428
-
specified size & colour on walls/dado inclusive of cleaning of surface, curing of

surface, wetting of tiles, cutting of edges (with high quality diamond edge cutting
blades of approved make) wherever required, (i/c holes/ cutout for electrical boxes &
sanitary fixtures), fixing in proper line, true to levels and plumb. Over 12mm thick cement
mortar in 1: 3 cement sand mortar and jointing with grey cement slurry @ 3.3 kg/sqm
including pointing (joints to be cleaned filled and flushed) with white cement using
pigment as required as per instructions and to the complete satisfaction of the Engineer.
4.01 Ceramic Wall Tiles of 300 x 600 size, 6mm thick - Kitchen & Toilets
4.02 Porcelain Vitrified Wall Tiles of 300 x 900 size, 6mm thick - M.Toilet
4.03 Ceramic Wall Tiles of 300 x 300 size, 6mm thick - S.Toilet
Sqm
Sqm
Sqm
22434
7856
1329
1165
1533
1058
26135959.50
12043217.34
1406060.84
1561.00
2055.00
1418.00
35019942.30
16144038.90
1884493.64
1221.00
1602.00
1236.00
27,392,280.30
12,585,279.96
1,642,619.28
-
Providing & laying 25 mm average thick Kota stone on treads of steps & landings in
staircase, laid on 20 mm thick cement mortar 1:4 (1 cement 4 coarse sand) and jointed
5.00 with grey cement slurry mixed with pigment to match the shade of the flooring, including
rubbing and Polishing complete as per the satisfaction to engineer in charge.
At all floor levels including all lead and lifts.
5.01 Single piece in treads of stairscase
5.02 In landings of staircase
Sqm
Sqm
1965
2283
1,221
1,105
2399473.41
2523573.84
1636.00
1481.00
3215132.64
3381685.78
1696.05
1186.69
3,333,147.97
2,709,656.57
-
SQM
1323
178
234915.93
238.00
314985.86
189.70
251,062.26
-
6.00 Providing and laying IPS in riser of staircase, 12/15mm thick in 1:3 (1 cement
3 coarse sand) & finished with neat cement slurry complete as directed by Engineer in
charge at all floor levels.
Rmt
6502
161
1049831.74
216.00
1404494.64
208.97
1,358,751.91
Page 23 of 71
19,338,367
9,764,983
1,165,515
-
359.0
359.0
359.0
677.7
677.7
1,331,817
1,547,416
-
89.7
118,715
-
Providing & laying 20 mm average thick Kota stone in skirting laid on 12 mm thick cement
mortar 1:3 (1 cement 3 coarse sand) and jointed with grey cement slurry mixed with
7.00 pigment to match the shade of the stone, including rubbing and Polishing complete in all
respect as per the satisfaction of Engineer in charge. At all floor levels including all lead
and lifts.
100 mm high skirting in steps profile of staircase
862.0
1243.0
877.0
1018.4
509.0
2,001,331
1,162,240
-
100.0
132,347
-
8,053,914
2,820,297
477,104
-
209.0
1,358,752
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
TILE & PAINTING
ITEM
DESCRIPTION
UOM
QTY
TENDER
DC RATE
1.34
TENDER
DC AMOUNT
SPCL RATE
SPCL AMOUNT
PSE
RATE
Material
PSE AMOUNT
-
84102787
88933209
PAINTING WORKS
1.00
Providing & applying two or more coats of Snowcem paint in shafts at all levels, of
approved shade to give an even shade including surface cleaning / preparation, curing all
complete to the satisfaction of Engineer in charge / recommendation by manufacturer
including erection and dismantling of scaffolding ,working platform etc.
Providing & applying White wash with lime, two or more coats at all floor levels to give an
even shade including cleaning & preparation of surface , providing & mixing DDL binder or
2.00 any other adhesive/glue as approved, pigment as specified including ,erection and
dismantling of scaffolding ,working platforms as necessary complete to the satisfaction of
the Engineer. Nothing extra shall be payable for repairing & touch-ups till handing over.
SQM
20663
90
1859694.30
121.00
2500255.67
90.00
1,859,694.30
-
90.0
1,859,694
-
SQM
126372
35
4423004.60
47.00
5939463.32
35.00
4,423,004.60
35.0
4,423,005
SQM
22489
70
1574240.50
94.00
2113980.10
75.00
1,686,686.25
SQM
9474
100
947430.00
134.00
1269556.20
100.00
SQM
7281
130
946592.40
174.00
1266977.52
130.00
SQM
245862
120
29503468.80
161.00
39583820.64
120.00
947,430.00
SQM
109088
125
13636032.50
168.00
18326827.68
125.00
946,592.40
9.00
100.0
947,430
130.0
946,592
120.0
13,636,032.50
1,686,686
29,503,468.80
Providing & painting two or more coats of Exterior grade Texture Paint in trowel finish, on
External surface upto 4th floor lvl. of approved colour, make & shade, to give an even
8.00 shade including surface cleaning & preparation, and one coat of primer as base,curing as
per instructions of the Engineer/ recommendation by manufacturer including erection and
dismantling of scaffolding, working platforms etc all complete.
75.0
Providing & applying 2 or more coats of ICI - Weathershield , over one coat of Primer. on
External surface at all floor levels of approved shade to give an even shade, including
surface cleaning / preparation, curing as per instructions of the Engineer
/Recommendation by manufacturer including erection and dismantling of scaffolding
7.00
,working platform etc. Nothing extra shall be payable for repairing & touchups till handing
over.The work shall be carried out by authorised applicator of the manufacturer which is
aggreable to the owner. Warranty for 5 years shall be submitted by both Manufacturer &
the applicator thru, civil contractor.
Providing & applying Acrylic Emulsion paint of approved brand and shade, two or more
coats at all floor levels on new plastered surface to give an even shade including cleaning
& preparation of surface(excluding the cost of POP punning/Birla Putty), one coat of
6.00 primer including erection and dismantling of scaffolding, working platforms as necessary
complete to the satisfaction of Engineer / recommendation by manufacturer. Berger or
equivalent. Nothing extra shall be payable for repairing & touch-ups till handing over. Note
that the birla putty for this quantity shall be paid separately.
26733677
Providing & applying Flat Oil Paint of approved brand and shade with two or more coats on
staircase walls upto 1.10 m height at all floor levels to give an even shade including
cleaning & preparation of surface , applying putty and one coat of primer including
5.00
erection and dismantling of scaffolding , working platforms as necessary complete to the
satisfaction of the Engineer. Nothing extra shall be payable for repairing & touch-ups till
handing over.
Plant Depric.
-
62199532
Providing & applying Synthetic Enamel Paint of approved manufacturer, two or more
coats on concrete / plastered surfaces in parking area in basements (up to 1.10 m height
from FFL) to give an even shade, including cleaning & preparation of surface, applying
4.00
putty, one coat of cement primer and shifting of material from store to work place ,
complete to the satisfaction of the Engineer / recommendation by manufacturer .Nothing
extra shall be payable for repairing & touch-ups till handing over.
Sub Contractor
Providing & applying Oil Bound Distemper of approved brand and shade with two or more
coats at all floor levels (staircase, s.room, stilt floor utility areas ) to give an even shade
including cleaning & preparation of surface, applying putty, one coat of cement primer
3.00
and including erection and dismantling of scaffolding , working platforms as necessary
complete to the satisfaction of the Engineer. Nothing extra shall be payable for repairing &
touch-ups till handing over.
Labour
-
29,503,469
125.0
13,636,033
Nothing extra will be payable for repairing & touchups till handing over.
SQM
17389
250
4347145.00
335.00
5825174.30
250.00
4,347,145.00
-
250.0
4,347,145
-
Making 10mm x 15mm wide groove in proper line and level in external plaster at all floor
levels of building elevation.
Rmt
1268
15
19012.50
20.00
25350.00
15.00
19,012.50
15.0
19,013
1045.0
198,681
Making 150mm high & 175mm thick RCC Band including the cost of shuttering, scaffolding
10.00 & RCC in external elevation of buildings at 4th floor level complete to the satisfaction of
engineer in charge.
Sqm
190
1,045
198711.48
1401.00
266365.13
1045.00
198,680.63
Providing & Fixing Dholpur Stone 40 mm thick & 300 mm wide in coping at parapet wall,
laid on 20 mm thick cement mortar 1:4 (1 cement 4 coarse sand) and jointed with white
11.00
cement slurry mixed with pigment to match the shade of the stone including rubbing and
polishing complete as per the satisfaction to engineer in charge.
Rmt
1489
500
744304.76
670.00
997362.00
500.00
744,304.76
Providing & applying synthetic enamel paint, two or more coats on MS Railing of Staircase
& balcony at all floor levels to give an even shade, including cleaning & preparation of
12.00 surface, and shifting of material from store to work place ,erection and dismantling of
scaffolding ,working platforms as necessary complete to the satisfaction of the Engineer.
Nothing extra shall be payable for repairing & touch-ups till handing over.
Sqm
9293
100
929291.00
134.00
1245249.94
100.00
929,291.00
Providing & applying Duco paint two or more coats on wood work to give an even shade,
13.00 including one coat of priming coat, cleaning, & preparation of surface, applying putty as
necessary complete to the satisfaction of the Engineer .
Sqm
23659
600
14195558.40
804.00
19022048.26
600.00
14,195,558.40
Page 24 of 71
310.0
461,471
190.0
100.0
929,291
600.0
14,195,558
282,834
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
TILE & PAINTING
ITEM
DESCRIPTION
Providing & Applying 6 mm thick POP (super fine quality) punning on walls, making in
14.00
proper line and levels for smooth finish in internal walls complete.
TENDER
DC RATE
1.34
TENDER
DC AMOUNT
181523
115
64366
40
UOM
QTY
Sqm
Sqm
SPCL RATE
SPCL AMOUNT
PSE
RATE
PSE AMOUNT
20875099.00
154.00
27954480.40
115.00
20,875,099.00
2574654.40
54.00
3475783.44
40.00
2,574,654.40
Material
15.00
Providing & applying one coat of Birla/Spontax putty on internal ceilings of apartments for
all floor lvl. Including the cost of scaffolding, working platform & safety arrangement.
Providing & applying two or more coats of Snowcem paint in Stilt Floor external faces of
room & Columns , of approved shade to give an even shade including surface cleaning /
16.00 preparation, curing all complete to the satisfaction of Engineer in charge /
recommendation by manufacturer including erection and dismantling of scaffolding
,working platform etc.
Sqm
634
70
44356.90
94.00
59564.98
96818597
TOTAL
180,921,383
90.00
Plant Depric.
20,875,099
40.0
2,574,654
185,876,894
90.0
461471
62,661,003
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
57,030.30
Page 25 of 71
Sub Contractor
115.0
96943685
242,581,885
Labour
-
57,030
96482214
123,215,891
THE PRIMUS (SEC - 82 A) DLF TOWNSHIP PROJECT IN NEW GURGAON

FINISHING BOQ
ITEM
DESCRIPTION
Finishes
1.34
UOM
QTY
TENDE
R DC
RATE
TENDER
DC AMOUNT
SPCL
RATE
SPCL AMOUNT
PSE
RATE
PSE AMOUNT
Material
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
PLASTERING
1.00
Providing and applying 6 mm thick cement plaster to ceiling in cement mortar 1:3 (1
cement : 3 fine sand) at all floor levels, finished smooth in line &
level including hacking of RCC surfaces, making groove at the junction of ceiling &
wall and curing, all lead and lifts including scaffolding all complete to the satisfaction
of the Engineer.
SQM
66015
152
10034343.38
204.00
13467145.07
196.00
12,939,021.73
41.0
2.00
Providing and applying 12/15mm thick cement plaster on wall/ columns in cement
mortar 1:6 (1cement : 2 coarse sand : 4 fine sand) at all floor levels, finished smooth in
line & level including hacking of RCC surfaces and curing, all lead and lifts including
scaffolding all complete to the satisfaction of the Engineer.
SQM
253506
159
40307404.71
213.00
53996711.97
221.00
56,024,757.49
66.0
3.00
Providing and applying 18mm thick cement plaster (external elevation, open
voids/shafts) on flat/curved surface in two coats, under layer of 12mm thickness in
cement plaster 1:5 (1cement:5 coarse sand) and top layer 6mm thickness in cement
plaster 1:6 (1cement: 3 fine sand:3coarse sand ) mixing of cico no. 1 water proofing
agent in cement mortar @ 2% by weight of cement, at all floor levles, making drip
course, edges, hacking of RCC surface and curing, all lead & lifts including scaffolding
all complete to satisfaction of the Engineer.
Sqm
94358
293
27646838.33
393.00
37082619.33
382.00
36,044,683.42
90.0
4.00
Providng & applying cement plaster on balcony bottom rail, toe wall, top rail,
coloum, making of nib, patta etc complete as per Engineer in charge.
Nos.
2840
900
2556000.00
1206.00
3425040.00
900.00
2,556,000.00
5.00
Providing and applying 6 mm thick cement plaster to soffit / ceiling of balcony in

cement mortar 1:3 (1 cement : 3 fine sand) at all floor levels,
finished smooth in line & level including hacking of RCC surfaces, making groove at
the junction of ceiling & wall and curing, all lead and lifts including scaffolding all
complete to the satisfaction of the Engineer.
Sqm
16817
157
2640243.88
210.00
3531536.40
196.00
3,296,100.64
5.02
10mm x 10mm wide groove in plaster of Balcony
Rmt
18538
15
278064.00
20.00
370752.00
15.00
278,064.00
5.03
40mm x 10mm drip course in plaster of Balcony
Rmt
15576
20
311520.00
27.00
420552.00
20.00
311,520.00
5.04
40mm x 15mm drip course in plaster of Balcony
Rmt
2713
20
54268.00
27.00
73261.80
20.00
54,268.00
6.00
Providing and fixing 22 gauge 18 mm size G I chicken wire mesh of approved widths
at junction of concrete and brick work, on the base layer of double coat plaster and
other locations called for including necessary laps and "U" shape galvanized wire nail
complete as specified and as per the direction of the Engineer In charge. The rate shall
be for all heights floors, lead and lift and shall cater for all labour , material, tools &
tackles and any other cost required for the successful completion of work.
RM
133219
16.6
2211433.74
22.00
2930815.80
15.60
2,078,214.84
12.6
7.00
Providing and applying 12/15mm thick cement plaster on wall/ columns of closed
shafts in cement mortar 1:6 (1cement : 2 coarse sand : 4 fine sand) at all floor levels,
finished smooth in line & level including hacking of RCC surfaces and curing, all lead
and lifts including scaffolding all complete to the satisfaction of the Engineer in charge.
Sqm
51752
159
8228634.78
213.00
11023265.46
221.00
11,437,284.82
66.0
8.00
Making 5mm x 5mm groove in plasters in Toilets
Rmt
8330
15
124942.50
20.00
166590.00
15.00
124,942.50
9.00
Making 4mm x 4mm groove in plasters in Toilets
Rmt
7802
18
140433.48
24.00
187244.64
18.00
140,433.48
10.00
Making 5mm x 5mm "V" groove in plasters in all Lift lobby
Rmt
3204
20
64081.40
27.00
86509.89
20.00
64,081.40
11.00
Making 3mm x 3mm groove in plaster in Toilets
Rmt
127
22
2796.20
29.00
3685.90
22.00
2,796.20
12.00
Applying neat cement finish in EWS Toilets
sqm
679
140637.83
277.00
188171.64
232.65
158,043.17
207
94741642
SUBTOTAL
41.0
86.0
125510212
CEMENT CONCRETE FLOORING/ SKIRTING

1.00
Providing and laying of 40 mm thick Cement concrete flooring 1:2:4 ( 1 cement : 2

coarse sand : 4 graded stone aggregate of 12.5 mm nominal size ) in flooring including
fixing of 40 x 4 mm size glass strips of required size at 1.2m c/c both ways part thereoff
as required and finished with a floating coat of neat cement to achieve extra smooth &
levelled surface to receive laminated wooden flooring at all floor levels as directed by
Engineer-in-Charge.
Sqm
28830
290
8360811.65
389.00
11215019.77
316.30
9,119,050.78
226.3
2.00
Providing and laying 75 mm thick Cement concrete flooring 1:2:4 ( 1 cement : 2

coarse sand : 4 graded stone aggregate of 12.5 mm nominal size )in basements &
stilt floor including cleaning the surface, applying cement slurry, side shuttering with
MS channels, vibrating concrete by using screed vibrator, dewatered by vaccum
dewatering using "Tremix" process,including curing etc. The surface will be finished
with a nylon brush and the flooring shall be laid in required slope. all complete as per
direction of Engineer in charge.
Sqm
38288
455
17420898.95
610.00
23355490.90
476.00
18,224,940.44
386.0
3.00
Providing and laying IPS Flooring of 40mm thickness of Cement Concrete 1:2:4 (1
cement:2 coarse sand 4 graded stone aggregate of 12.5mm nominal size) in flooring
fixing of 40 x 4 mm size glass strips of required size at 1.2m c/c both ways part thereoff
as required and finished with a floting coat of neat cement i/c cement slurry in M/c
Room and Terrace Corridor , Electrical shaft, FHC shaft & Shop etc., all complete
including all material cost at all levels and all lead and lifts, wherever specified to the
complete satisfaction of Engineer in charge.
Sqm
6111
300.5
1836444.45
403.00
2462852.29
316.30
1,933,002.92
226.3
Page 26 of 71
2,706,632
16,731,376
8,492,203
689,490
1,678,558
3,415,660
58,422
33772340
6,524,316
14,779,048
1,382,986
10.0
10.0
13.0
10.0
10.0
660,154
2,535,057
1,226,652
168,168
517,524
5107555
-
135.0
135.0
239.0
900.0
135.0
15.0
20.0
20.0
3.0
135.0
15.0
18.0
20.0
22.0
146.6
90.0
90.0
90.0
8,912,081
34,223,268
22,551,517
2,556,000
2,270,273
278,064
311,520
54,268
399,657
6,986,577
124,943
140,433
64,081
2,796
99,622
78975100
2,594,735
3,445,892
550,017
10.0
10.0
40.0
10.0
10.0
660,154
2,535,057
3,774,312
168,168
517,524
7655216
-

FINISHING BOQ
4.00
Providing and laying plaster skirting, 12/15mm thick in 1:3 (1 cement 3 coarse sand)
& finished with neat cement slurry complete as directed by Engineer in charge at all
floor levels in M/c room, Terrace corriodor, Electrical shaft, FHC shaft etc.
Sqm
160
177.5
28373.38
238.00
38044.30
189.70
30,323.55
89.7
5.00
Providing and laying IPS Flooring of 20mm thickness on service slab of Cement
Concrete 1:2:4 (1 cement:2 coarse sand 4 graded stone aggregate of 12.5mm nominal
size) finished with a floating coat of neat cement i/c cement slurry in all complete
including all material cost at all levels and all lead and lifts, wherever specified to the
complete satisfaction of Engineer in charge.
Sqm
794
206.1
163681.73
276.00
219195.34
219.00
173,926.73
129.0
6.00
Extra for providing & applying CICO Emalite RTU @ 4kg/m2 to 5kg/m2 on existing
CC flooring at turning points in drive way, ramps, Helipad flooring as per
Manufacturer's instruction.
Sqm
4050
125
506250.00
168.00
680400.00
125.00
506,250.00
125.0
SUBTOTAL
TOTAL
28316460.16
123,058,102
164,924,904
14,339
102,450
506,250
29987494.42
##########
155,497,706
57,081,730
Page 27 of 71
100.0
90.0
15,985
71,477
-
6678105.13
5,107,555
85,653,205
7,655,216

FINISHING BOQ

STONE WORKS
Finishes
ITEM
1.00
DESCRIPTION
UOM
QTY
1.34
TENDER
DC RATE
TENDER
DC AMOUNT
PSE
RATE
Material
PSE AMOUNT
1.01
Imported / Omani Beige marble flooring (avg rate 230/- per sqft) in Living / Dining,
measured from plaster to plaster, at all floor levels at all leads.
Sqm
20467
3980
81458540.60
4131.00
84,549,053.07
1.02
Extra over item no. 1.01 for mirror polishing with synthetic carborandum stones.
Sqm
20467
125
2558371.25
125.00
2,558,371.25
2.00
Providing & fixing of 18 +/- 2mm marble stone skirting with 12 mm thick 1:3 cement
mortar (1 cement : 3 coarse sand) jointed with white cement mixed with pigment to
match the shade of stone. Including edge chamfering, resin filler coating & making
verticle mitred joints as specified at all floor levels as per approved design / pattern as
detailed in the drawing / instructions of the Engineer . Polishing shall be paid extra.
2.01
Imported / Omani Beige Marble (avg rate 230/- per sqft) skirting 100 mm high.
Rmt
12713
548
6966548.64
563.10
7,158,510.11
2.02
Extra over item No. 2.01 for Mirror Polishing with synthetic carborandum stones.
Rmt
12713
22.5
286035.30
22.50
286,035.30
20926702.83
4570.00
20,362,320.50
338446.00
200.00
338,446.00
3250.0
325.0
Typical Lift Lobby

1.00
Providing & Laying of 18 +/- 2 mm marble stone on 1: 4 (1cement : 4coarse sand) 20

mm thick base mortar laid to the required slope & in required pattern, jointed with white
cement slurry mixed with pigment to match the shade of stone, resin filler coating, POP
protection with 200 micron Polythene sheet till handing over and removing POP malba
from site also.The stone shall be taken to match the grains of stone work . For purpose of
matching the grains , the stone slabs shall be selected judiciously having uniform pattern
of veins / streaks The area to be laid shall be reproduced on the ground and the stone
slabs laid in position and arranged in the manner to give the desired matching of grains .
Any adjustment needed for achieving the best results shall be then carried out by
replacing or interchanging the particular slabs.
1.01
Imported / Omani Beige marble flooring (avg rate 230/- per sqft) with patterns made in
dark emperador (as per drawings), measured from plaster to plaster, at all floor levels at
all leads.
Sqm
4456
Extra labour charges for cutting and fixing strips in flooring / cladding upto clear width
Rmt.
1692
1.02
4,697
200
3330.0
Providing and Fixing 3mm thick S.S Strip in flooring fixed with Araldite in place flushing
Rmt
1692
347.60875
588233.96
347.61
588,233.96
Sqm
4456
100
445565.00
100.00
445,565.00
1867558.68
483.10
1,927,815.38
59857.65
15.00
59,857.65
292.6
with the border in flooring of Lift Lobby.

1.04
Extra over item no. 1.01 for mirror polishing with synthetic carborandum stones .
2.00
2.01
Imported / Omani Beige Marble (avg rate 230/- per sqft) skirting 100 mm high
Rmt
3991
2.02
Extra over item No. 2.01 for Mirror Polishing with synthetic carborandum stones
Rmt
3991
15
3.00
3.01
Supply & Fixing of 18 +/- 2mm thick marble stone cladding/dado/bands/

strips/cill/soffits/jambs is specified size as per drawing laid with 20mm thick 1:3 cement
mortar(1cement : 3 coarse sand) wet cladding. The item includes providing and fixing
stainless steel cramp of adequate size fixed in cladding as per design in CM 1:2(1cement :
2coarse sand) pins,dash fasteners of approved make and fixing grit on back of stone with
araldite etc including making 4mm grooves, pointing, resin filler coating, edges
chamfering, filling of the joints with matching cement pigment, scaffolding etc. complete
as per drawing.
Imported/ Travertine Marble in Lift cladding,Jambs, Sills & Soffit(avg rate 230/- per sqft).
Sqm
2661
4421
11765960.98
4752.00
12,646,877.76
3.02
Sqm
2661
100
266138.00
100.00
266,138.00
4.00
Extra Labour charges for Cutting hole for Indicators & Electrical fixtures as per
detail complete.
size of 90 mm X 180 mm
Each
569
300
170700.00
300.00
170,700.00
4.01
468
66,517,653
4,131,621
14,837,315
-
of 150mm.
1.03
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
APARTMENTS flooring, skirting

379.8
3798.0
Page 28 of 71
495,161
1,515,596
10,107,921
-
866.0
125.0
236.6
22.5
1225.0
200.0
55.0
100.0
103.3
15.0
954.0
100.0
300.0
17,724,396
2,558,371
3,007,820
286,035
5,458,171
-
15.0
1.5
15.0
307,005
19,069
66,835
-
338,446
93,073
445,565
412,220
59,858
2,538,957
266,138
170,700
Testing Charges

FINISHING BOQ
STONE WORKS
Finishes
ITEM
4.02
DESCRIPTION
size of 110 mm X 320 mm
1.34
TENDER
DC AMOUNT
PSE
RATE
PSE AMOUNT
350
75950.00
350.00
75,950.00
445
3980
1772453.20
4131.00
1,839,699.54
UOM
QTY
Each
217
Sqm
TENDER
DC RATE
Material
ENTRANCE HALL & GROUND FLOOR LIFT LOBBY

1.00

1.01
Providing & fixing Imported / Omani Beige marble flooring (avg rate 230/- per sqft)
with patterns made in dark emperador (as per drawings), measured from plaster to
plaster, at all floor levels at all leads.
1.02
Extra labour charges for cutting and fixing strips in flooring / cladding upto clear width
Rmt.
125
240
30000.00
240.00
30,000.00
1.03
Providing and Fixing 3mm thick S.S Strip fixed with Araldite in place flushing
with the border in flooring of Lift Lobby.
Rmt
125
347.60875
43451.09
347.61
43,451.09
1.04
Sqm
445
100
44534.00
100.00
44,534.00
2.00
2.01
Supply & Fixing of 18 +/- 2mm thick marble stone cladding/dado/bands/

strips/cill/soffits/jambs is specified size as per drawing laid with 20mm thick 1:3 cement
mortar(1cement : 3 coarse sand) wet cladding. The item includes providing and fixing
stainless steel cramp of adequate size fixed in cladding as per design in CM 1:2(1cement :
2coarse sand) pins,dash fasteners of approved make and fixing grit on back of stone with
araldite etc including making 4mm grooves, pointing, resin filler coating, edges
chamfering, filling of the joints with matching cement pigment, scaffolding etc. complete
as per drawing.
Imported/ Travertine Marble in Lift cladding,Jambs, Sills & Soffit(avg rate 230/- per sqft).
Sqm
69
4421
304297.43
4752.00
327,080.16
2.02
Sqm
69
100
6883.00
100.00
6,883.00
3.00
3.01
Imported / Omani Beige Marble (avg rate 230/- per sqft) skirting 100 mm high
Rmt
549
518
284345.74
533.10
292,634.58
3.02
Rmt
506
10
5057.40
10.00
5,057.40
of 150mm.
3250.0
292.6
3798.0
339.0
STONE WORK
1.00
Providing, cutting & fixing pre-polished 18+/-2 mm Indian/Madnapalli Granite Stone as

worktop slab over Counter with Araldite on Modular Kitchen Top board (board is part of
Modular Kitchen) at all floor levels, including edge chamfering,making openings/holes for
sink/wash basin,mixers,soap dispenser as required and mirror polishing of edges complete
as per drawing.(avg rate 150/- per Sqft)
Sqm
797
3240
2581113.60
3213.33
2,559,869.87
1953.3
2.00
Extra over item no. 1.00 for strips, latak & band upto 150mm.
Rmt
5047
607.5
3066052.50
602.50
3,040,817.50
366.3
3.00
Providing & Fixing worktop of 18+/-2 mm thick pre-polished Imported/Emperador marble

Stone (Dark/Light) over 12mm thick waterproof ply with araldite in Toilets at all floor
levels, including resin filling, edge chamfering, making openings/holes for sink/wash
basin,mixers,soap dispenser as required and mirror polishing of edges complete as per
drawing.(avg rate 230/- per Sqft)
Sqm
1641
5,342
8769204.36
5356.67
8,792,914.77
4001.1
4.00
Providing and fixing 75 mm wide strip of 18+/-2 mm thick Imported/Omani Beige Marble
over 1:4 ( 1 cement : 4 coarse sand) 20 mm thick mortar at Shower area including edge
chamfering, edge polish, mirror polish & resin filling all complete and as per instructions
of project in charge.(avg rate 230/- per Sqft)
Rmt
1981
551
1090930.93
552.19
1,093,612.87
375.1
5.00
Providing & fixing of 18+/-2 mm thick Imported/Omani Beige marble stone on 1: 4 cement
mortar (1 cement : 4 coarse sand) 20 mm thick base mortar in threshold, cill, bands 50
mm to 250 mm including edge chamfering, edge polish, mirror polish & resin filling, joints
filled with white cement mixed with pigment matching the shade of stone all complete.
The stone shall be taken to match the grains of stone work . For purpose of matching the
grains , the stone slabs shall be selected judiciously having uniform pattern of veins /
streaks The area to be laid shall be reproduced on the ground and the stone slabs laid in
position and arranged in the manner to give the desired matching of grains . Any
adjustment needed for achieving the best results shall be then carried out by replacing or
Page 29 of 71
1,447,355
36,576
261,416
186,087
1,556,103
1,848,464
6,567,784
742,898
-
Labour
Sub Contractor
-
350.0
866.0
240.0
55.0
100.0
954.0
100.0
194.1
10.0
1260.0
236.3
1355.6
177.1
75,950
385,664
30,000
6,875
44,534
65,664
6,883
106,547
5,057
1,003,766
1,192,354
2,225,131
350,715
-
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
15.0
6,680
-
Testing Charges

FINISHING BOQ
STONE WORKS
Finishes
ITEM
DESCRIPTION
interchanging the particular slabs.(avg rate 230/- per Sqft)
5.01
UOM
QTY
Sqm
3074
TENDER
DC RATE
3980
1.34
TENDER
DC AMOUNT
PSE
RATE
12233405.60
4131.00
Material
PSE AMOUNT
12,697,537.32
3250.0
Providing & Fixing Dholpur Stone 40 mm thick & 150 mm wide in coping at balcony laid on 20 mm
thick cement mortar 1:4 (1 cement 4 coarse sand) and jointed with white cement slurry mixed with
pigment to match the shade of the rubbing and polishing complete as per the satisfaction to
engineer in charge.stone includingchamfering,
Sqm
TOTAL
Labour
9,989,590
-
2780
1,979
5500752.41
163,507,090
1991.69
5,536,892.41
1669.6
167744858.48
Page 30 of 71
4,641,622
124883162
Sub Contractor
-
866.0
Plant Depric.
2,661,842
-
322.0
895,270
42416003
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
15.0
46,106
-
445694
Testing Charges

FINISHING BOQ

LAMINATED WOODEN FLOORING WORKS
ITEM
1
DESCRIPTION
Finishes
TENDER
DC RATE
UOM
QTY
specifications and to the satisfaction of engineer in charge all complete at all floor levels.
Sqft
288785
Providing & Fixing 75 mm high laminated wooden skirting of matching shade all complete
to the satisfaction of Engineer in charge. At all floor levels.
Rft
83455
20.26
Rft
11247
20.26
1.34
TENDER
DC AMOUNT
SPCL RATE
SPCL AMOUNT
PSE
RATE
PSE AMOUNT
Material
Labour
Sub Contractor
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
Providing & Fixing laminated 8mm thick, AC-3, abrasion resistant wooden flooring of
(Pergo - PS4629) inclusive providing & fixing vapour barrier polythylene sheet 0.2mm
thick & underlay extruded polyethylene foam 1.5mm thick to have a floating floor
installation with perimeter expension gap, laid completely as per manufacturer's
Providing & Fixing laminated wooden T-Profile of matching shade all complete to the
satisfaction of Engineer in charge. At all floor levels.
65.75
18987615.72
88.00
25413082.64
65.75
18987615.72
1690402.44
27.00
2253272.85
20.26
1690402.44
227807.85
27.00
303663.33
20.26
20,905,826
27,970,019
65.8
227807.85
20,905,826
Page 31 of 71
20.3
20.3
-
18,987,616
1,690,402
227,808
20,905,826

FINISHING BOQ

DOOR / WINDOWS
ITEM
DESCRIPTION
Finishes
1.34
TENDER
DC RATE
TENDER
DC AMOUNT
PSE
RATE
PSE
AMOUNT
Material
UOM
QTY
RM
3787
1,039.97
3,938,678.52
1084.90
4108824.16
1024.9
RM
27310
581.30
15,874,963.99
611.90
16710647.85
551.9
necessary complete as specified. At all floor levels.
SQM
12342
2260.82
27,904,001.75
2262.03
27918938.31
1768.1
4.00
Supply and Fixing of flush door shutters of specified size & 25mm thickness including
cost of providing & fixing hard wood lipping , providing & fixing 3 nos. MS hinges
75mm long and shaft lock fixing, Cutting / re-sizing of door if necessary complete as
specified. in lift lobby for LVshaft At all floor levels.
Sqm
83
2015.06
168,036.13
2015.06
168036.13
1610.4
5.00
Supply & fixing of Pre-fabricated moulded Architrave at the junction of door frame &
wall with necessary S.S screws, Plugs made out of Teakwood for main doors and Red
meranti for other doors as specified size as per approved design.
Labour
Sub Contractor
Plant Depric.
DOOR, WINDOW & HARDWARE

1.00
Providing & Fixing 2nd Class Ghana teakwood or other specified & approved
Hard-Wood free from knots ,door frames of size 150 x 75mm in proper alignment /vertical
to the plumb including providing & fixing 6 nos. of M. S. hold fasts / Dash fasteners as
required per frame including cutting of Block masonry and casting of concrete blocks of size
300*100*150mm in C.C. 1:2:4 . The item includes mixing and placing of concrete complete as
per instructions of the Engineer . No escalation shall be payable for Hold fasts. At all floor
levels.
2.00
Providing & Fixing Red Meranti or other specified & approved Hard-Wood door
frames of size 115 x 65mm in proper alignment / vertical to the plumb including
providing & fixing 6 nos. of M. S. hold fasts / Dash fasteners per frame including
cutting of Block masonry and casting of concrete blocks of size 300*100*150mm
in C.C. 1:2:4 . The item includes mixing and placing of concrete complete as per
instructions of the Engineer . No escalation shall be payable for Hold fasts. At all
floor levels.
3.00
Supply and Fixing 38mm thick, solid core flush door shutters (commercial ply veneer
3mm thick on both faces) of specified size & thickness including cost of providing &
fixing hard wood lipping , excluding door hardwares fittings cutting / re-sizing of door if
Teak Wood
Rectangular Architrave 60mm x 12mm
RM
RM
3787
3787
97.55
85.76
369,421.85
324,773.12
97.55
75.26
369421.85
285009.62
77.9
56.7
5.01
5.02
Red Mirandi
RM
RM
27595
27595
36
24
993,420.00
662,280.00
36.00
24.00
993420.00
662280.00
36.0
24.0
B
C
D
E
1.02
A
B
C
D
1.03
A
B
C
60.0
60.0
5.01
5.02
1.00
1.01
A
3,881,586
15,072,069
21,822,330
134,287
295,007
214,647
993,420
662,280
-
227,238
1,638,579
-
494.0
404.7
19.7
18.6
6,096,608
33,749
74,415
70,362
-
Supplying and fixing mechanically operated rolling shutters of approved make made of
80 x 1.25 mm MS laths inter locked together through their entire length and jointed
together at the end by end locks mounted on specially designed pipe shaft with
brackets, side guides and arrangements for inside and outside locking with push and
pull operation complete incl. the cost of providing and fixing necessary 27.5cm long wire
springs grade no. 2 and MS top cover 1.25mm thick for rolling shutters incl. ball bearing,
opening and closing system by gear and lever operation incl. cost of two coat of red
oxide primer and three or more coats of synthetic enamel paint of approved brand and
shade.
179,580
1,565,000
469,500
125,200
62,600
93,900
2,806,000
1,683,600
561,200
280,600
1,948,500
1,299,000
-
HARDWARE
Providing & Fixing Hardware as per SAMPLE APPROVED (DORSET)
Main Entrance Door
Providing & Fixing SS Mortice Lock, cylinder with handle sets. with bothside keyhole
on inside and outside in door including necessary S.S screws etc.all complete at all floor
levels.
Providing & Fixing SS ball bearing Hinges 125mm X 75mm X 3mm in door including
necessary S.S screws etc.all complete at all floor levels.
Providing & Fixing Door Stopper SS316 satin finish in door including necessary S.S screws
etc.all complete at all floor levels.
Providing & Fixing Door Guard SS304 satin finish in door including necessary S.S screws
etc. all complete at all floor levels.
Providing & Fixing Wide angle door viewer SS304 satin finish in door including
necessary S.S screws etc.complete at all floor levels.
Internal Bedroom / Kitchen doors
Item same as 1.01 (a) above but one side key hole & one side Knob all complete.
necessary S.S screws etc.complete at all floor levels.
Providing & Fixing Door Stopper SS316 satin finish in door including necessary S.S screws
etc. all complete at all floor levels.
Providing & Fixing Door Guard with SS316 satin finish in door including necessary S.S
screws all complete at all floor levels
Toilet Doors
Item same as 1.01 (a) above but without cylinder and with Babylatch for toilet
doors all complete at all floor levels.
necessary S.S screws etc.all complete at all floors.
Providing & Fixing Baby latch Brass SS finish in door including necessary S.S screws
Sqm
60
3000
179,580.00
3000.00
179580.00
Nos.
626
2500
1,565,000.00
2500.00
1565000.00
Nos.
1878
250
469,500.00
250.00
469500.00
Nos.
626
100
62,600.00
200.00
125200.00
Nos.
626
100
62,600.00
100.00
62600.00
Nos.
626
250
156,500.00
150.00
93900.00
Nos.
2806
1100
3,086,600.00
1000.00
2806000.00
Nos.
8418
200
1,683,600.00
200.00
1683600.00
Nos.
2806
75
210,450.00
200.00
561200.00
Nos.
2806
150
420,900.00
100.00
280600.00
Nos.
2165
900
1,948,500.00
900.00
1948500.00
Nos.
6495
200
1,299,000.00
200.00
1299000.00
Page 32 of 71
3000.0
2500.0
250.0
200.0
100.0
150.0
1000.0
200.0
200.0
100.0
900.0
200.0
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges

FINISHING BOQ
DOOR / WINDOWS
ITEM
1.04
A
B
C
D
E
1.05
A
B
C
DESCRIPTION
etc.all complete. At all floors Levels.
Providing & Fixing Door Guard with SS316 satin finish in door including necessary
S.S screws etc.all complete at all floor levels.
a)
b)
PSE
RATE
150
324,750.00
150.00
324750.00
PSE
AMOUNT
Material
Labour
2165
100
216,500.00
100.00
216500.00
Nos.
178
900
160,200.00
900.00
160200.00
Providing & Fixing Aluminium Door Stopper in door including necessary screws etc.all
Nos.
178
60
10,680.00
60.00
10680.00
complete.at all floors.

Providing & Fixing Rubber Door Guard in door including necessary screws etc. all
complete at all floors.
Providing & Fixing Aluminium Tower Bolt 200mm in door including necessary screws
etc.all complete at all floors.
Providing & Fixing Aluminium Butt Hinges 100mm X 75mm X 3mm in door including
necessary screws etc.all complete at all floor levels.
S.Room Toilet (as per sample approved)
Providing & Fixing Aluminium Handle with Latch ( handle both sides ) all
complete at all floor levels.
Providing & Fixing Aluminium Butt Hinges 100mm X 75mm X 3mm in door including
necessary screws etc.all complete at all floor levels.
Providing & Fixing Rubber Door Buffer necessary screws etc.all complete at all floor
levels.
Providing, fabricating and fixing / erection M.S. structural work (like drain frame angle,
drain cover grating) fabricated from standard sections e.g. M.S.Angles, Plates , Rolled
Sections such as Channels, Flats, Joists etc. including cutting to size, drilling, welding ,
providing and applying a coat of red oxide primer only and two or more coat of Synthetic
enamel paint to the satisfaction of Engineer-in-charge, chipping of RCC & cost of nuts &
bolts but including the cost of providing & fixing dash fastener if required, complete as
directed.
a)
b)
c)
d)
2165
1.34
TENDER
DC AMOUNT
Nos.
2.00
Nos.
Finishes
TENDER
DC RATE
S.Room (as per sample approved)

Providing & Fixing Aluminium Mortice Lock with handle sets. with one side
keyhole all complete at all floor levels.
Providing & fixing MS safety lock in machine room trap door including necessary screws
etc.all complete at all floor levels..
a)
b)
c)
d)
QTY
1.06
UOM
Nos.
178
60
10,680.00
60.00
10680.00
Nos.
178
110
19,580.00
110.00
19580.00
Nos.
534
150
80,100.00
150.00
80100.00
Nos.
296
250
74,000.00
250.00
74000.00
Nos.
888
100
88,800.00
100.00
88800.00
Nos.
296
75
22,200.00
75.00
22200.00
Nos.
600
5,400.00
600.00
5400.00
Kg
70.05
FIRE DOORS
Supply and Fixing of CBRI Tested and approved 2 hour fire rated Single rebated 115mm
X 65mm thick Steel Frame made by 1.5mm thick Galvanized Steel Sheet(Zinc coating not
less than 120 gm/sqm) duly filled with vermuculite based concrete mix, all complete. The
frame will be fitted with intumuscent fire seal strip alround, frame will be fixed with dash
fastener of approved size and make, including painting with epoxy powder coated of
approved shade all complete to the satisfaction of Engineer-in-Charge at at all floor
levels.
Staircase and Lift Lobby Single Leaf - 1.10 x 2.10 meter (Typical Floor)
Electrical Room Shaft Single Leaf - 1.0 x 2.10 meter (Typical Floor)
Staircase and Lift Lobby Single Leaf - 1.10 x 2.10 meter (Basement Floor)
Electrical Room Shaft Single Leaf - 1.25 x 2.10 meter (Basement Floor)
Nos.
Nos.
Nos.
Nos.
420
215
36
30
4,246.04
4,175.36
4,455.16
4,455.16
1,783,336.80
897,702.40
160,385.76
133,654.80
4246.00
4175.00
4455.00
4455.00
1783320.00
897625.00
160380.00
133650.00
Supply and Fixing of CBRI Tested and approved 2 hour fire rated Steel shutter made of
1.0mm thick Galvanized Steel Sheet Fully flushed double skin door have interlock seam
arrangement at stile edges having 44mm (+ - 1mm) thickness with infill material having
fire rated heat-insulating material suitable for stability and integrity up to 2 hours fire
rating. Rates are including the provision for fixing necessary hardwares as required.
Shutters are suitably cleaned and epoxy Powder coated of approved colour all complete
to the satisfaction of Engineer-in-Charge at all floor levels.
Staircase and Lift Lobby Single Leaf - 1.10 x 2.10 meter (Typical Floor)
Electrical Room Shaft Single Leaf - 1.0 x 2.10 meter (Typical Floor)
Staircase and Lift Lobby Single Leaf - 1.10 x 2.10 meter (Basement Floor)
Electrical Room Shaft Single Leaf - 1.25 x 2.10 meter (Basement Floor)
Nos.
Nos.
Nos.
Nos.
402
205
36
30
11,157.62
10,017.62
11,157.62
12,811.76
4,485,363.24
2,053,612.10
401,674.32
384,352.80
11200.00
10020.00
11200.00
12820.00
4502400.00
2054100.00
403200.00
384600.00
Supply and Fixing of CBRI Tested and approved 2 hour Fire Rated Wooden Shutters
shall be constructed out of sandwitched Non combustible boards. Shutters are fully
flush double skinned having 60mm (+ - 2mm) thickness and are fully finished with 15mm
hardwood edge band on all four edges.Shutters have 12mm x 3mm shielded intumescent
strip on the three edges along with reinforcements to receive iron mongery. Rates are
including for making provision for fixing of hardwares as required. Shutters for fire doors
shall be both Side finished condition all complete to the satisfaction of
Engineer-in-Charge at all floor levels.
Staircase and Lift Lobby Single Leaf - 1.10 x 2.10 meter (Ground Floor)
Electrical Shaft Single Leaf - 1.0 x 2.10 meter (Ground Floor)
Nos.
Nos.
18
10
16,902.96
16,528.64
304,253.28
165,286.40
16905.00
16530.00
304290.00
165300.00
Nos.
456
5040
2,298,240.00
5040.00
2298240.00
SUPPLY OF HARDWARES FOR FIRE DOORS

Supplying and fixing the following 2 hour fire rated hardware with necessary screws
etc. of rating compatible with the fire rate doors as per SAMPLE APPROVED (DORSET)
4.1
a)
Staircase Doors
Providing and fixing imported Panic bar/Latch- 378 E Briton with a single body, Trim
Latch & Lock on the back side of the Panic Latch of reputed brand and manufacture to
be approved by the Engineer-in-Charge,all complete at all floor levels.
Page 33 of 71
Sub Contractor
150.0
900.0
324,750
216,500
160,200
60.0
10,680
100.0
60.0
110.0
150.0
250.0
100.0
75.0
600.0
4246.0
4175.0
4455.0
4455.0
11200.0
10020.0
11200.0
12820.0
16905.0
16530.0
5040.0
10,680
19,580
80,100
74,000
88,800
22,200
5,400
1,783,320
897,625
160,380
133,650
4,502,400
2,054,100
403,200
384,600
304,290
165,300
2,298,240
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges

FINISHING BOQ
DOOR / WINDOWS
ITEM
DESCRIPTION
UOM
QTY
Finishes
1.34
TENDER
DC RATE
TENDER
DC AMOUNT
PSE
RATE
PSE
AMOUNT
68400.00
78,814,503
43,075,627
Providing and fixing Door closer in fire door as approved by the Architect or as shown
in the drawing including necessary screws etc. complete at all floor levels.
Nos.
456
1700
775,200.00
1700.00
775200.00
c)
Providing and fixing 2 Hr fire rated 6 mm thick clear Glass vision panel in doors complete
as per drgs.( approximate size 150mm x 750 mm ) reputed brand and manufacture to
be approved by the Engineer-in-Charge,all complete at all floor levels.
Nos.
456
2000
912,000.00
2000.00
912000.00
d)
Providing & Fixing S.S.Heavy Duty Ball Bearing butt Hinges 125mm X 75mm X 3mm
in staircase door including necessary screws etc. all complete at all floor levels. As per
the manufacturer recommendation.
Nos.
1824
100
182,400.00
200.00
364800.00
e)
Providing & Fixing Door Guard in door including necessary screws etc. all
Nos.
456
100
45,600.00
100.00
45600.00
Electrical Room Doors

Providing & Fixing of AllenKey lock with a pair of handles of approved makes in Fire
door including necessary screws etc. all complete at all floor levels. As per including
necessary screws etc. complete at all floor levels. As per the manufacturer
recommendation.
Nos.
245
250
61,250.00
250.00
61250.00
b)
Providing & Fixing S.S.Heavy Duty Ball Bearing butt Hinges 125mm X 75mm X 3mm
in staircase door including necessary screws etc. all complete at all floor levels. As per
the manufacturer recommendation.
Nos.
980
200
196,000.00
200.00
196000.00
c)
Providing & Fixing Door Guard in door including necessary screws etc. all
Nos.
456
150
68,400.00
150.00
TOTAL
77,702,007
Labour
-
b)
4.2
a)
Material
Page 34 of 71
Sub Contractor
1700.0
2000.0
200.0
100.0
250.0
200.0
150.0
-
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
775,200
912,000
364,800
45,600
61,250
196,000
68,400
35,738,876

FINISHING BOQ

INTERIOR WORKS
Finishes
ITEM
DESCRIPTION
1.00 Providing and fixing suspended false ceiling 12.5 mm tapered edge Gypboard with
G.I. perimeter channels 0.55 mm thick having one flange of 20 mm and other
flange of 30 mm and a web of 27 mm alongwith perimeter of ceiling . G.I.
intermediate channels of size 45 mm , 0.9 mm thick with two flanges of 15 mm each
from the soffit at 1220 mm centers with ceiling angle of width 25 mm x 10 mm x
0.55 mm thick fixed to soffit with G. I. cleat and expansion fasteners . Ceiling
section of 0.55 mm thickness having knurled web of 51.5 mm and two flanges of 26
mm each with lips of 0.5 mm using standard connecting clips at 450 mm C/C , and all
hardware as specified by the manufacturer i.e. INDIA GYPSUM including filling and
finishing the tapered and square edges of the boards with jointing compound , paper
tapes and two coats of primer suitable for Gypboard . Item will be executed as per
the pattern shown in the drawing.Necessary provisions shall be made for cutouts for
air conditioners supply, return air grill, slits, light fittings, smoke detector and music
speaker etc. Actual surface area (horizental/vertical) will be measured for the
payment.Nothing extra will be payable for cove, patta and any other architectural
feature. For Entrance Hall & Lift Lobby False ceiling and Boxing of Bedrooms.
2.00 Providing and fixing tiled False Ceiling of 12.5 mm calcium Silicate of size 600x600
mm in toilets & kitchens, in true horizontal level suspended on inter locking metal grid
of hot dipped galvanised steel sections ( galvanized @ 170 gsm/sqm.) consisting of
main T runner with suitably spaced joints to get required length and of size
24x38mm made from 0.30mm thick (minimum) sheet spaced at 1200mm center to
center and cross T of size 24x25mm made of 0.30mm thick (minimum) sheet,
1200mm long spaced between main T at 600mm center to center to form a grid of
1200x600 mm and secondary cross T of length 600mm and size 24x25mm made of
0.30 mm thick (minimum) sheet to be interlocked at middle of the 1200x600mm panel
to form grids of 600x600mm and wall angle of size 21x21x0.30 mm and laying false
ceiling tiles of approved texture in the grid including, wherever, required,
cutting/making, opening for services like diffusers, grills, light fittings, fixtures, smoke
detectors etc. Main T runners to be suspended from ceiling using GI slotted cleats
fixed to ceiling with 6 mm dia and 50mm long dash fasteners, 4mm GI adjustable rods
with galvanised level clips spaced at 1200mm center to center along main T, bottom
exposed width of 24mm of all T-sections shall be pre-painted with polyester paint, all
complete at all heights as per specifications drawings and as directed by
Engineer-in-Charge.
TENDER
DC RATE
1.34
TENDER
DC AMOUNT
SPCL AMOUNT
PSE AMOUNT
Material
Labour
Sub Contractor
QTY
Sqm
21465
1100
23611555.00
1474.00
31639483.70 1100.00
23,611,555.00
1100.0
23,611,555
8858
1000
8857500.00
1340.00
11869050.00 1000.00
8,857,500.00
1000.0
8,857,500
Sqm
SPCL RATE
PSE
RATE
UOM
3.00 Providing & Applying 6 mm thick average POP (super fine quality) punning on walls,
making in proper line and levels for smooth finish in Entrance Hall & Lift Lobby
complete to the entire satisfaction of the engineer in charge.
Sqm
9882
130
1284602.80
174.00
1719391.44
130.00
1,284,602.80
130.0
1,284,603
4.00 Providing & applying two or more coats of Velvet touch paint, ICI make on POP
surfaces of walls in entrance hall & lift lobbies of approved shade to give an even
shade including one coat of primer, surface cleaning / preparation, as per instructions
of the engineer / recommendation by manufacturer including erection and dismantaling
of scaffolding, working platform etc. Nothing extra shall br payable for repairing &
touch-ups till handing over.
Sqm
745
150
111817.50
201.00
149835.45
150.00
111,817.50
150.0
111,818
5.00 Providing, making & fixing wooden panelling with 19mm commercial board base with
3mm thick Veneer finished as per the drawing / approved sample including the cost of
mouldings, framing & beading and polishing the same with melamine finish complete in
all respect to the satisfaction of Engineer in charge. The area in plan shall be
measured for the payment. (Typical Lift Lobby ceiling of Tower A & B only)at all
floor levels.
Sqm
1653
3175.00
5247925.75
4255.00
7033046.95 3175.00
5,247,925.75
3175.0
5,247,926
6.00 Providing & fixing 3mm Veneer on apartment Entrance flush door shutter, S.room
shutter and shaft door in Main lift lobby on both faces as per sample approved. The
work shall include removing the door, fixing veneer, fixing margin, melamine polish on
the door, reallignment of doors and refixing on frames. Each faces area shall be
measured separetly.
Sqm
4092
2000
8184840.00
2681.00
10971778.02 2000.00
8,184,840.00
2000.0
8,184,840
7.00 Providing and Fixing 6mm thk. Bevelled edge Float glass mirrors of ATUL, ASAHI
in toilets with backing of 300 micron HDPE film as vapour barrier and 12mm thk
marine plywood. Fixed with 4 screws and wooden pegs all complete, at all floor levels
complete to the satisfaction of Engineeer in charge.
Sqm
2334
3500
8168650.00
4691.00
10948324.90 3500.00
8,168,650.00
TOTAL
55,466,891
74,330,910
55,466,891
Page 35 of 71
3500.0
-
Plant Depric.
Plant Oprn & Fuel
Wooden Shuttering
Steel Shuttering
Testing Charges
8,168,650
55,466,891
DLF Group Housing Project - DLF Primus Sector 82 A

CONCRETE ANALYSIS
PCC
RCC
Total Concrete
74806
Total Duration
36
Months
Start
End
Time Period for concrete
25
Months
Jan-13
Jan-15
Av. Concrete per day
98
Cum
Peak concrete per day (1.5xAv.)
148
Cum
Cum
5745
69061
Machinery Cost
A)
as per PNM Sheet

Operational Cost
B)
as per PNM Sheet

Installation Cost
C)
1
Concrete Batching Plant
Nos
750,000
750,000
Tower Crane
Nos
325,000
1,950,000
Total Cost
2,700,000
Cost per cum
36
Concrete Analysis
320.00
Mix
1:2:4
Cement in Bags
Cement per Bag @ Rs.
300.00
360.00
360.00
408.00
460.00
490.00
M20
M25
M30
M35
M40
M45
M50
4.00
5.00
6.00
7.20
7.20
8.16
9.20
9.80
250.00
1,600
850
1,000
1,250
1,500
1,800
1,800
2,040
2,300
2,450
0.90
0.90
0.81
0.74
0.75
0.75
0.73
0.71
0.71
0.71
1,250.96
1,126
1,126
1,011
923
934
934
916
893
888
888
0.55
0.55
0.53
0.57
0.51
0.51
0.48
0.46
0.46
0.46
729
729
614
614
1,324.55
Fly Ash
Fly Ash per cum
250.00
3.40
C.Sand Qty in cum /cum of concrete

C.Sand per cum
200.00
M7.5
6.40
S. aggr. Qty in cum /cum of concrete

S. aggr. per cum
170.00
1:4:8
696
749
669
669
630
614
80.00
70.00
80.00
80.00
80.00
82.00
1.00
80
70
80
80
80
82
Plasticiser
40.00
115.20
61.20
100.80
179.20
197.60
228.80
228.80
254.80
239.20
254.80
Wastage (Agg + Sand)
3.0%
55.65
55.65
51.21
50.16
48.09
48.09
46.38
45.21
45.06
45.06
Wastage (Cement)
2.0%
32.00
17.00
20.00
25.00
30.00
36.00
36.00
40.80
46.00
49.00
3,658
2,839
2,959
3,246
3,459
3,796
3,737
3,970
4,132
4,301
Total Material
PMV - Depr
399.46
399.46
399.46
399.46
399.46
399.46
399.46
399.46
399.46
399.46
399.46
Operational
122.70
122.70
122.70
122.70
122.70
122.70
122.70
122.70
122.70
122.70
122.70
Scaffolding
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
Fuel
322.69
322.69
322.69
322.69
322.69
322.69
322.69
322.69
322.69
322.69
322.69
Labour
281.84
281.84
281.84
281.84
281.84
281.84
281.84
281.84
281.84
281.84
281.84
Installation cost
36.09
36.09
36.09
36.09
36.09
36.09
36.09
36.09
36.09
36.09
36.09
Lab testing
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
1,207.78 1,207.78
1,207.78
4,866
4,047
Total PMV & Labour

Total Cost With Labour
1:2:4
1:4:8
1,207.78 1,207.78 1,207.78 1,207.78 1,207.78 1,207.78 1,207.78 1,207.78

4,167
M7.5
4,454
M20
4,666
M25
5,004
M30
4,945
M35
5,178
M40
5,340
M45
5,509
M50

S.No
Description
7.00
BRICKWORK
Unit
Qty
Rate
Nos
Bag
Cum
%
Nos
Sqm
Cum
57.50
0.21
0.04
0.10
0.06
1.00
1.00
3.70
250.00
1324.55
99.00
240.00
Sqm
Nos
Rm
14.60
13.00
104.00
Providing and Laying Half brick masonry with 1st class bricks
in superstructure above plinth level at all floor levels in
cement mortar 1:4 (1 cement : 4 coarse sand) with 6 mm dia.
ms bars - 2 no. at every third course embedded in cement
mortar laid in proper line & plumb including hacking of RCC at
junctions, raking of joints, curing and all leads & lifts
complete to the satisfaction of the Engineer. (MS Bars to be
free issued by the Owner)
Bricks
Cement
Coarse Sand
Wastage on cement and sand
Labour for Shifting
Average Labour for laying i/c lifting
Hoist / Scaffolding
Cost per Sqm
Considering 04m x 3.65m area
2 No. of layers of hoop iron at every 3rd course
Total length of bars placed
Cost of 6 mm dia MS bars
Cost of Concrete
Cost of Formwork
Extra Labour
Cost for 13.25 sqm
Cost per Sqm
Total cost per Sqm without labour
8.00
50.00
2028.00
0.48
14.60
14.60
2028.00
138.90
548.61
Nos
Bag
Cum
%
`
Cum
Cum
Cum
486.00
1.25
0.27
5.00%
4.00%
0.50
1.00
1.00
3.70
250.00
1324.55
671.00
1798.00
240.00
20.00
1798
313
358
34
72
120
20
641
3356
Nos
Bag
Cum
%
Sqm
Cum
37.50
0.21
0.03
0.10
1.00
1.00
3.70
250.00
1324.55
94.00
139.00
53.00
41.00
9.00
Sqm
Nos
Rm
14.60
13.00
104.00
Item Same as S.No. 7 above but 75mm thick Brickwork IClass In CM 1:4 (1-cement :4-coarse sand)
Bricks
Cement
Coarse Sand
Hoist / Scaffolding
Cost per Sqm
Considering 04m x 3.65m area
2 No. of layers of hoop iron at every 3rd course
Total length of bars placed
Cost of 6 mm dia MS bars
Cost of Concrete
Cost of Formwork
Extra Labour
Cost for 13.25 sqm
Cost per Sqm
Total cost per Sqm without labour
10.00
40.56
73.71
409.71
Providing and Laying Brickwork with 1st class bricks in

foundation & in superstructure above plinth level, at all floor
levels in Cement mortar 1:6 (1 cement : 6 coarse sand) for
walls as well as square and rectangular pillars laid in proper
line & plumb including hacking of RCC at junctions, raking of
joints, curing and all leads & lifts complete to the satisfaction
of the Engineer. The rate is inclusive of providing arched /
curved openings at all levels as per design/ drawings.
Bricks
Cement
Coarse Sand
Wastage on Bricks
Shifting of Material
Scaffolding
Hoist
Total cost per Cum without Labour
9.00
Kg
Cum
Sqm
Sqm
Sqm
Sqm
213.00
53.00
46.00
10.00
14.00
242.00
Kg
Cum
Sqm
Sqm
Sqm
Sqm
22.88
50.00
1144.00
0.48
14.60
14.60
1144.00
78.36
320.36
MISC. (STRUCTURE)
Providing, fabricating and fixing / erection M.S. structural
work (like drain cover, sleeves, toilet / kitchen counter
support angle, fresh air duct grill DG exhaust grill) fabricated
from standard sections e.g. M.S. Angles, Plates ,Rolled
Sections such as Channels, Flats, Joists etc. including cutting
to size, drilling, welding , providing and applying a coat of red
oxide primer, chipping of RCC& cost of nuts & bolts but
excluding the cost of providing &fixing dash fastener,
complete as directed.
Cost Per MT
Cost of Structural Steel
Transport/Shifting
Shop Drawing
Nuts & Bolts
Material Wastage
Material Cost
Tools & Plants
Lab testing
Sand Blasting
Fabrication & Erection
Power
Primer - Material
Primer - Labour
Paint - Material
Paint - Labour
Direct Cost
Cost in Kgs
MT
MT
MT
Kg.
%
1.00
1.00
1.00
2.5
2.0%
%
MT
MT
MT
MT
Lit
MT
Lit
MT
MT
2.0%
1
1
1
1
5.71
1
12.00
1
1
200.00
300.00
150.00
200.00
300.00
375.00
875.00
200.00
875.00
q
200.00
18000.00
1500.00
105.00
1000.00
18000.00
1500.00
600.00
1000.00
22175.00
22.18
TILING / MARBLE CHIPS FLOORING
1.00
Providing & Laying of Antiskid Vitrified tiles of specified size &

colour on floors inclusive of cleaning of surface, curing of
surface , wetting of tiles, cutting of edges (with high quality
diamond edge cutting blades of approved make) wherever
required (i/c holes/ cutout for drains), fixing true to proper
line , levels and slope as per approved design on floors in 1: 3
cement sand mortar . The joints to be cleaned, filled and
flushed with white cement using pigment as required as per
instructions and to the complete satisfaction of the Engineer.
1.01
300 X 300 Anti-skid Vitrified tiles, 8mm thick- All Balconies
Sqm
Cost of Tile
Wastage
Cement
Coarse Sand
Wastage of Cement & Sand
Labour for fixing
White Cement
Pigment
Sqm
%
Bag
Cum
%
Sqm
Kg
Sqm
1.00
0.10
0.32
0.05
0.10
1.00
1.20
1.00
Hoist/ scaffolding
Sqm
1.00
14,115
699.66
700.00
250.00
1324.55
141.00
341.62
17.00
15.00
Total cost per sqm

1.02
1302.00
600X 600 Anti-skid Vitrified tiles, 8mm thick- Kitchen & Toilet
Sqm
Cost of Tile
Wastage
Cement
Sqm
%
Bag
Tata Hs
700.00
70.00
80.00
61.00
14.00
342.00
20.00
15.00
8650
1.00
0.10
0.30
699.66
700.00
250.00
700.00
70.00
75.00
Balance Analysis
37/71
Coarse Sand
Wastage of Cement & Sand
Labour for fixing
White Cement
Pigment
Cum
%
Sqm
Kg
Sqm
0.04
0.10
1.00
1.20
1.00
Hoist/ scaffolding
Sqm
1.00
1324.55
132.00
341.62
17.00
15.00
57.00
13.00
342.00
20.00
15.00
Total cost per sqm

1.02
1.03
1292.00
Item same as above 1.01 but 75mm high skirting - Kitchen

Cost of Tile
Cost of cutting
Cost of chamfering
Total cost per sqm
Total cost per Rmt
Sqm
Rmt
Rmt
1.00
10.00
10.00
300x900 Anti-skid Vitrified tiles, 8mm thick- M. Toilet

Cost of Tile @ Rs 65 per Sft
Wastage
Cement
Coarse Sand
Wastage for Cement & Sand
Labour for fixing
White cement
Epoxy Grout
Pigment
Sqm
Sqm
%
Bag
Cum
%
Sqm
Kg
Mtr
Sqm
2882
1.00
0.10
0.30
0.04
0.10
1.00
1.70
4.44
1.00
Hoist/ scaffolding
Sqm
1.00
1292.00
15.00
1292.00
150.00
1442.00
144.20
699.66
700.00
250.00
1324.55
132.00
341.62
700.00
70.00
75.00
57.00
13.00
342.00
5.50
15.00
24.00
15.00
Total cost per sqm
2.01
1296.00
Providing & Laying of Porcelin / Ceramic tiles of specified size

& colour on floors inclusive of cleaning of surface, curing of
surface , wetting of tiles, cutting of edges (with high quality
diamond edge cutting blades of approved make) wherever
required (i/c holes/ cutout for drains), fixing true to proper
line , levels and slope as per approved design on floors in 1: 4
cement sand mortar . The joints to be cleaned, filled and
flushed with white cement using pigment as required as per
instructions and to the complete satisfaction of the Engineer.
Cost of Tile Rs 45/Sqft
Wastage
Cement
Coarse Sand
Labour for fixing
Grey Cement Slurry
White Cement
Pigment
Hoist/ Scaffolding
Sqm
%
Bag
Cum
%
Sqm
Kg
Kg
Sqm
Sqm
1.00
10.00
0.30
0.04
0.10
1.00
3.30
1.20
1.00
1.00
591.80
592.00
250.00
1324.55
132.00
341.62
20.00
592
59
75
57
13
342
66
15.00
15
Total cost per sqm
4.00
4.01
1219
Providing & Fixing of Porcelin / Ceramic tiles of specified size

& colour on walls/dado inclusive of cleaning of surface,
curing of surface, wetting of tiles, cutting of edges (with high
quality diamond edge cutting blades of approved make)
wherever required, (i/c holes/ cutout for electrical boxes &
sanitary fixtures), fixing in proper line, true to levels and
plumb as per approved design on walls in 1: 3 cement sand
mortar . The joints to be cleaned filled and flushed with white
cement using pigment as required as per instructions and to
the complete satisfaction of the Engineer.
Ceramic Wall Tiles of 300x600 size, 6mm thick - Kitchen &
Toilet
Cost of Tile
Wastage
Cement
Coarse Sand
Labour for fixing
Grey Cement Slurry
White Cement
Pigment
Hoist/ Scaffolding
Sqm
%
Bag
Cum
%
Sqm
Kg
Kg
Sqm
Sqm
1.00
10.00
0.30
0.03
0.10
1.00
3.30
1.00
1.00
1.00
591.80
592.00
250.00
1324.55
118.00
358.70
20.00
592
59
75
43
12
359
66
15.00
15
Sqm
%
Bag
Cum
%
Sqm
Kg
Kg
Sqm
Sqm
1.00
10.00
0.30
0.03
0.10
1.00
3.30
1.00
1.00
1.00
968.40
968.00
250.00
1324.55
118.00
358.70
10.00
968
97
75
43
12
359
33
15.00
15
Total cost per sqm

4.02
Porcelein Wall Tiles of 300x900 size, 6mm thick - M.Toilet

Cost of Tile
Wastage
Cement
Coarse Sand
Labour for fixing
Grey Cement Slurry
White Cement
Pigment
Hoist/ Scaffolding
1221
Total cost per sqm
4.03
4.03
1602
Providing & Fixing of Porcelin / Ceramic tiles of specified size

& colour on walls/dado inclusive of cleaning of surface,
curing of surface, wetting of tiles, cutting of edges (with high
quality diamond edge cutting blades of approved make)
wherever required, (i/c holes/ cutout for electrical boxes &
sanitary fixtures), fixing in proper line, true to levels and
plumb as per approved design on walls in 1: 3 cement sand
mortar . The joints to be cleaned filled and flushed with white
cement using pigment as required as per instructions and to
the complete satisfaction of the Engineer.
Ceramic Wall Tiles of 300x300 size, 6mm thick - S.Toilet
Cost of Tile
Wastage
Cement
Coarse Sand
Labour for fixing
Grey Cement Slurry
White Cement
Pigment
Hoist/ Scaffolding
Sqm
%
Bag
Cum
%
Sqm
Kg
Kg
Sqm
Sqm
1.00
10.00
0.30
0.04
0.10
1.00
3.30
1.20
1.00
1.00
591.80
592.00
250.00
1324.55
132.00
358.70
20.00
592
59
75
57
13
359
66
15.00
5.00
15
Total cost per sqm
5.00
1236
Providing and laying 50 mm average thick Crazy Omani

marble
flooring in Balcony ,rubbed and polished to
granolithic finish including applying wax, under layer average
30mm thick cement motar 1: 4 ( 1 cement :4 coarse sand) and
top layer with Omani marble Crazy (pieces of Omani Marble
are cut on all sides with grinder and arranged in a manner to
have consistent gap between the marble pieces)and marble
chips of O size from Nathdwaralaid incement marble powder
mix
3:1(3
Whitecement
:
1
marble
powder
)
byweightinproportion of 4: 7 ( 4 White cementmarble powder
mix : 7 marble chips )byvolume including cement slurry
etc.complete
as directed. (At all floor levels).Granite
Polishing (if specifically required ) shall be paid extra.
Sqm
13797
Cost of Omani Marble from wastage

Wastage
Cement
Coarse Sand
Marble Powder Mix
White cement
Mable Chips
Rubbing
Pigment
Sqm
%
Bag
Cum
Kg
Kg
Kg
Sqm
Sqm
1.00
20%
0.41
0.06
1.00
1.50
1.00
1.00
1.00
Tata Hs
300
300
-
300
60
140
10
140
10
Balance Analysis
38/71
Average Labour for laying

Hoist/ Scaffolding
Total cost per Sqm
6.00
6.01
7.00
8.00
8.01
8.02
8.03
1.00
1.00
Providing and Fixing Chicken Wire Mesh (150mm wide) at

the junction of RCC & Masonry or as specified, including fixing
with GI nails all complete. (At all floor levels)
Chicken Mesh
Wastage
Labour
Hoist/ scaffolding
Total cost per Sqm
6.00
Sqm
Sqm
Providing and laying 50 mm average thick marble chips

flooring in Service area at stilt & other places rubbed and
polished to granolithic finish including applying wax, under
layer 38mm thick cement concrete 1: 2: 4 ( 1 cement : 2
coarse sand : 4 graded stone aggregate 12.5 mm nominal
size) and top layer 12 mm thick with white marble chips of 2B
size from Nathdwara laid in cement marble powder mix 3:1
(3 Grey cement : 1 marble powder ) by weight in proportion of
4: 7 ( 4 Grey cement marble powder mix : 7 marble chips ) by
volume including cement slurry etc.complete as directed. (At
all floor levels). Granite Polishing (if specifically required)
shall be paid extra.
Item same as above but GreyTerrazo Tile of size (250mm X
250mm ) with Grey Cement and White Marble chips.(
MODERN MAKE ) in Servant Room.
Cost of Grey Terrazo Tile 250x250 @ Rs 30 / Sqft
Wastage
Concrete 1:2:4
Extra cement for neat finish
Granolithic Finish
Cement marble Powder
White cement
White Mable Chips
Rubbing
Pigment
Hoist/ Scaffolding
Total cost per Sqm
Providing & Fixing GreyTerrazo Tile Skirting ( 75mm wide )
with Grey Cement and White Marble chips.( MODERN MAKE )
in Servant Room, rubbed and polishing to granolithic finish
including applying wax polish complete as directed ( at all
floor )
Cost of Tile
Cost of cutting
Cost of chamfering
Total cost per sqm
Total cost per Rmt
Providing & fixing Electro - Hydraulically produced and
processed under automation of specified shade and brand
Terrazo tiles in white cement top wearing layer with 6mm
down white marble chips as per approved sample, in cement
mortar 1:4 including wax polish at all leads and lifts etc.
complete
Cost of Terrazo Tiles as mentioned
Wastage
Cement
Coarse Sand
Granolithic Finish
Cement marble Powder
White cement
White Mable Chips
Rubbing
Pigment
Hoist/ Scaffolding
Total cost per sqm
Item same as 8.00 but for terrazo tile of size 275mm x
250mm x 20mm with 3 nos. grooves of specified size in
staircase treads including wax polish all complete.
Cost of Terrazo Flooring
Groove Cutting
Wax Polish
Total cost per sqm
Item same as 8.00 but for terrazo tile of size 200mm x
200mm x 20mm with 3 nos. grooves of specified size ( if
required ) in staircase landings and service lift lobbies
including wax polish all complete.
Cost of Terrazo Flooring
Groove Cutting
Wax Polish
Total cost per sqm
626
15
626
15
1151
80
12
3
12.00
0.6
3.00
16
RM
133218.90
Sqm
%
Mtr
Mtr
0.15
5%
1.00
1.00
Sqm
1276
Sqm
%
Cum
Bag
Sqm
Kg
Kg
Kg
Sqm
Sqm
Sqm
Sqm
1.00
20%
0.64
0.60
1.00
1.00
2.40
1.00
1.00
1.00
1.00
1.00
Rmt
1403
Sqm
Rmt
Rmt
1.00
10.00
10.00
Sqm
1950.00
Sqm
%
Bag
Cum
Sqm
Kg
Kg
Kg
Sqm
Sqm
Sqm
Sqm
1.00
10%
0.49
0.07
1.00
1.00
2.40
1.00
1.00
1.00
1.00
1.00
140
10
342
5
140
10
342
5
497
Sqm
Rmt
Sqm
1.00
1.00
1.00
497
25
75
497
25
75
597
Sqm
Rmt
Sqm
1.00
1.00
1.00
497
25
75
497
25
75
597
Sqm
Rmt
Rmt
1.00
10.00
10.00
497
25
80
497
250
800
1547
155
Sqm
66015.42
Bag
Cum
Cum
%
sqm
Sqm
Sqm
Sqm
0.08
0.0043
0.0043
20%
1.00
1.00
1.00
1.00
250
1,325
846
30
5
135
10
10
20
6
4
6
5
135
10
10
196
SQM
253505.69
Bag
Cum
Cum
%
sqm
Sqm
Sqm
Sqm
0.11
0.01
0.02
20%
1.00
1.00
1.00
1.00
250
1,325
846
51
5
135
10
10
28
10
13
10
5
135
10
10
221
679
0.15
0.02
20.00
0.15
1.00
250
1,325
57
50
10
29
28
11
8
10
4,720
-
3021
140
10
470
15
140
10
470
15
3656
3,656
25
80
3656
250
800
4706
471
Item same as 8.00 but for terrazo tile skirting 75mm high of
specified size ( if required ) in staircase landings, steps and
service lift lobbies including wax polish all complete.
Cost of Tile
Cost of cutting
Cost of chamfering
Total cost per sqm
Total cost per Rmt
PLASTERING
1.00
Providing and applying 10mm thick cement plaster to ceiling

in cement mortar 1:4 (1cement : 1.33 coarse sand: 2.67 fine
sand) finished smooth in line & level including hacking of RCC
surfaces, making groove at the junction of ceiling & wall and
curing, all lead and lifts including scaffolding all complete to
the satisfaction of the Engineer.(At all floor levels)
Cement
Coarse Sand
Fine Sand
Wastage
Chicken wire mesh
Scaffolding Material
Hoist/ scaffolding
Total cost per Sqm excluding Labour
2.00
12.00
Providing and applying 12/15mm thick cement plaster on

wall/ columns in cement mortar 1:6 (1cement : 2 coarse sand
: 4 fine sand) finished smooth in line & level including hacking
of RCC surfaces and curing, all lead and lifts including
scaffolding all complete to the satisfaction of the Engineer.(At
all floor levels)
Cement
Coarse sand
Fine sand
Wastage
Chicken wire mesh
Labour
Scaffolding Material
Hoist/ scaffolding
Total cost per Sqm
Applying neat cement finish in EWS Toilets
Cement
Coarse sand
Wastage
W/P Co
Chicken wire mesh
Tata Hs
sqm
Bag
Cum
%
Kg
sqm
Balance Analysis
39/71
Hoist/ scaffolding
Average Labour
Total cost per Cum
KOTA STONE FLOORING
STAIRCASES
Providing & laying 25 mm average thick Kota stone on treads of
steps & landings in staircase, laid on 20 mm thick cement mortar
1:4 (1 cement 4 coarse sand) and jointed with grey cement slurry
mixed with pigment to match the shade of the flooring, including
rubbing and Polishing complete as per the satisfaction to engineer in
charge.
At all floor levels including all lead and lifts.
Single piece in treads of stairscase
Cost of Stone
Wastage
Cement
Coarse Sand
Wastage of Cement & sand
Rubbing & Polishing
Nosing
Labour for Groove Cutting
Grey Cement Slurry
Pigment
Hoist/ Scaffolding
Average Labour for laying i/c lifting for Tower -B
Total cost per Cum
11.00
Wastage
Labour
Hoist/ scaffolding
Total cost per Sqm
Total cost per Sqm (Skirting)
Providing & laying 20 mm average thick Kota stone in skirting laid
on 12 mm thick cement mortar 1:3 (1 cement 3 coarse sand) and
jointed with grey cement slurry mixed with pigment to match the
shade of the stone, including rubbing and Polishing complete in all
respect as per the satisfaction of Engineer in charge. At all floor
levels including all lead and lifts.
100 mm high skirting in steps profile of staircase
Total cost per Sqm for Tower
Sqm
1.00
10
Cum
1.00
137
10
96
137
233
Sqm
Sqm
%
Bag
Cum
%
Sqm
Mtr
Mtr
Kg
Sqm
Sqm
1,965
1.00
20.00
0.27
0.04
0.10
1.00
2.35
10.00
3.00
1.00
1.00
431
431
250
1,325
119
140
49
39
5
15
Cum
1.00
384
%
Mtr
Mtr
20%
1.00
1.00
1,696
10
10
339
10
10
2055
121
2,176
Rmt
6,502
1,696
394
4,866
250
90
195
21
90
306
4,866
250
90
365
21
90
476
4,866
250
10
90
1946
150
167
900
3163
316
4,866
250
10
100
730
150
17
1000
1897
190
4,866
250
10
90
973
150
167
900
2190
219
2476
495
101
77
431
86
68
52
12
140
116
394
15
15
1,327
369
1,696
CEMENT CONCRETE FLOORING/ SKIRTING

Providing and laying of 40 mm thick Cement concrete
flooring 1:2:4 ( 1 cement : 2 coarse sand : 4 graded stone
aggregate of 12.5 mm nominal size ) finished with a floating
coat of neat cement, below kitchen counter & other locations
as directed. (At all floor levels)
3.00
4.00
Sqm
28830.39
Cum
Bag
Sqm
0.04
0.08
1.00
Sqm
38287.69
SQM
Bag
Sqm
0.08
0.08
1.00
Sqm
6111.30
Cum
Bag
Mtr
Sqm
0.40
0.60
16.67
10.00
Sqm
1323.47
Cum
Bag
Mtr
Sqm
0.15
0.60
1.67
10.00
SQM
2970.00
Cum
Bag
Mtr
Sqm
0.20
0.60
16.67
10.00
Providing, cutting & fixing Imported / Omani marble flooring

(avg rate 230/- per sqft) in Living / Dining, measured from
plaster to plaster, at all floor levels at all leads.
Sqm
20466.97
Cost of Omani Marble 230 / Sqft

Wastage
Cement
Coarse Sand
Marble Powder Mix
White cement
POP protection
Rubbing
Pigment
Sqm
%
Bag
Cum
Kg
Kg
Sqm
Sqm
Sqm
Sqm
1.00
20%
0.41
0.06
1.00
2.40
1.00
1.00
1.00
1.00
2,476
2,476
250
1,325
17
50
140
10
Hoist/ Scaffolding
Total cost per Sqm
Sqm
1.00
15
Sqm
24848.26
Sqm
1.00
Concrete of 1:2:4
Extra cement
Extra labour
Total cost per Cum
flooring 1:2:4 ( 1 cement : 2 coarse sand : 4 graded stone
aggregate of 12.5 mm nominal size ). The surface will be
finished with a nylon brush and the flooring shall be laid in
required slope. (At all floor levels) (In Basement and Stilt
floor)
Concrete of 1:2:4
Extra cement
Extra labour
Total cost per Cum
Providing and laying IPS Flooring of 40mm thickness in M/c
Room and Terrace Corridor , Electrical shaft, FHC shaft & Shop
etc., all complete wherever specified. (At all floor levels)
4.01
Considering 10 Sqm area

Cement concrete 1:2:4
Extra for PVC strip
Extra for levelling and finishing
Total cost for 10 sqm
Total cost per sqm
Providing and laying IPS skirting 12/15mm thick ( 75 mm
high ) & finished with neat cement complete as directed in
M/C room & Bed rooms.(At all floor levels)
Extra for PVC strip
Total cost per sqm
1.00
1.01
Providing and laying IPS Flooring of 20mm avg. thickness on

service slab including making a gentle slope away from the
wall towards the free end of slab. (At all floor levels)
Extra for PVC strip
Total cost per sqm
APARTMENTS flooring, skirting
Providing, cutting , Laying , fixing and polishing stone of
18+/-2 mm thickness or other on 1: 4 cement sand base
mortar laid to the required slope & in required pattern.The
stone shall be taken to match the grains of stone work . For
purpose of matching the grains , the stone slabs shall be
selected judiciously having uniform pattern of veins / streaks
The area to be laid shall be reproduced on the ground and
the stone slabs laid in position and arranged in the manner to
give the desired matching of grains . Any adjustment needed
for achieving the best results shall be then carried out by
replacing or interchanging the particular slabs . pattern &
Strips less than 150 mm width shall be extra.
Extra over item no. 1.01 for mirror polishing with synthetic
carborandum stones
Mirror Polishing
Tata Hs
726
125.00
41
50
140
10
726
15
4131
125
125
Balance Analysis
40/71
Providing, cutting , Laying , fixing upto 100 mm high skirting

with cement mortar marble/granite of specified thickness or
other thickness as specified at all levels as per approved
design / pattern as detailed in the drawing / instructions of
the Engineer . The stone shall be fixed in position without
the use of chips or under pinning of any sort . (At all floor
levels) Polishing to be paid extra.
Rmt
548.93
Sqm
Rmt
Rmt
1.00
20.00
10.00
Sqm
4870.5
Sqm
%
Bag
Cum
Sqm
Sqm
Sqm
Kg
Sqm
Sqm
1.00
0.12
0.45
0.06
1.00
1.00
1.20
1.00
1.00
597.84
110
100
10
5
Rmt
Sqm
Rmt
Rmt
6876
1.00
20.00
13.33
723
20
50
723
400
667
1790
179
Sqm
2661
Sqm
%
Bag
Cum
Sqm
Nos
Sqm
Kg
Sqm
Sqm
Sqm
1.00
25%
0.27
0.04
1.00
4.00
1.00
2.20
1.00
1.00
1.00
2,476
2,476
250
1,325
215
75
25
15
10
939
15
2476
619
68
52
215
300
25
33
10
939
15
4752
1.00
20.00
13.33
4,131
15
30
4131
300
400
4831
483
1,614
1,453
250
1,325
150
10
1453
145
120
939
15
180
939
15
2892
3213
2,476
2,228
250
1,325
150
600
17
10
130
120
1,025
15
2228
446
Imported / Omani Beige Marble (avg rate 230/- per sqft)

skirting 100 mm high
Cost of Marble Flooring
Cost of cutting
Cost of chamfering
Total cost per sqm
Total cost per Rmt
4.00
4.01
5.00
5.01
Typical Lift Lobby

Providing, cutting , Laying , fixing and polishing stone of
18+/-2 mm ( not less then 18mm ) thickness and / or other
thickness as specified at all levels as per details in the
drawing / instructions of the Engineer on 1: 4 cement sand
base mortar laid to the required slope & in required
pattern.The stone shall be fixed with mortar in position
without the use of chips or under pinning of any sort . Care
shall be taken to match the grains of stone work . For purpose
of matching the grains, the stone slabs shall be selected
judiciously having uniform pattern of veins / streaks The area
to be laid shall be reproduced on the ground and the stone
slabs laid in position and arranged in the manner to give the
desired matching of grains . Any adjustment needed for
achieving the best results shall be then carried out by
replacing or interchanging the particular slabs . Special care
shall be taken to achieve the continuity of grains between
the two slabs , one above the other along the horizontal
joints . (Strips less than 150 mm width will only be measured
as bands/borders in RM and Strips of width 150 mm & above
shall be measured in SQM.)
Indian Marble (Avg base rate 65/- per sqft), measured from
plaster to plaster, at all floor levels at all leads.
Cost of Stone
Wastage
Cement
Coarse Sand
Extra for lift for Average 31 floors
Rubbing & Polishing
Silicon Based Water Repellent Coating
White cement
Pigment
Hoist/ Scaffolding
Total cost per sqm
Providing, cutting , Laying , fixing upto 75 mm high skirting
with cement mortar marble / granite of specified thickness or
other thickness as specified at all levels as per approved
design / pattern as detailed in the drawing / instructions of
the Engineer . The stone shall be fixed in position without
the use of chips or under pinning of any sort . (At all floor
levels) Polishing to be paid extra.
Indian Marble Avg base rate 65/- per sqft
Cost of Indian Marble as per flooring items
Cost of cutting
Cost of chamfering
Total cost per sqm
Total cost per Rmt
4,131
20
80
4131
400
800
5331
533
598
110
10
5
723
Supply, Cutting and Fixing of 18mm thick Polished Granite/

Marble of Approved Shade in cladding of Atrium / lift lobbies
and walkways etc over 35mm thick Cement Mortar 1:3 in
Proper line and level and as per pattern shown in drawing.
The rate includes providing white cement, pigment, POP for
fixing stone,P & F150 mm and Stainless Steel/ copper clamps
shall be paid extra)
2.00
Imported / Omani Marble (avg rate 230/- per sqft) Lift

Jambs, Sills & Soffit
Cost of Stone
Wastage
Cement
Coarse Sand
Rubbing & Polishing
Extra for SS cramps, Pins, etc
Grouting Material / Araldite
White cement
Pigment
Hoist/ Scaffolding
Total cost per Sqm
Imported / Omani Beige Marble (avg rate 230/- per sqft)
Rmt
skirting 100 mm high
Cost of Imported Marble as per flooring items
Cost of cutting
Cost of chamfering
Total cost per sqm
Total cost per Rmt
STONE WORK
Providing & Fixing Pre-polished Beige Granite worktop slab
over Counter with Araldite on Modular Kitchen Top board
(board is part of Modular Kitchen) excluding Cutting Holes for
Sink & Mixer.
Cost for 1.5m x .6m
Cost of Stone
Wastage
Cement
Coarse Sand
Araldite Compound
White cement
Pigment
Extra for edge polishing & moulding
Hoist/ Scaffolding
Total cost
Total cost per Sqm
Providing & Fixing worktop of 19mm thick Pre-polished Omani
beige marbles over 12mm thick waterproof ply with araldite
(Toilet).
Cost for 1.5m x .6m
Cost of Omani beige marbles
Wastage
Cement
Coarse Sand
Araldite Compound
Waterproof Ply
White cement
Pigment
Hoist/ Scaffolding
Total cost
Total cost per Sqm
Providing and fixing e Omani Marble ledge area including
edge chamfering, edge polish, mirror polish & resin filling all
complete and as per instructions of project in charge.
Cost of Omani beige marbles
Wastage
Tata Hs
3991
Sqm
Rmt
Rmt
Sqm
797
Sqm
Sqm
%
Bag
Cum
Sqm
Kg
Sqm
Sqm
Rm
Cum
Sqm
Sqm
Sqm
0.90
0.90
10%
0.27
0.04
1.00
2.20
1.00
1.00
1.50
1.00
1.00
0.90
1.00
Sqm
1641.49
Sqm
Sqm
%
Bag
Cum
Sqm
Sqm
Kg
Sqm
Sqm
Rm
Cum
Sqm
Sqm
Sqm
0.90
0.90
20%
0.27
0.04
1.00
1.00
2.20
1.00
1.00
1.50
1.00
1.00
0.90
1.00
Rmt
4455.65
Sqm
Sqm
%
1.00
1.00
20%
2,476
2,476
150
10
150
600
37
10
130
180
1025
15
4821
5357
2476
495
Balance Analysis
41/71
1.00
1.01
Cement
Coarse Sand
Araldite Compound
Waterproof Ply
White cement
Pigment
Hoist/ Scaffolding
Total cost
Total cost per Sqm
Total Cost per Rmt
Bag
Cum
Sqm
Sqm
Kg
Sqm
Sqm
Sqm
Cum
Sqm
Sqm
Sqm
0.30
0.04
1.00
1.00
2.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
250
1,325
50
75
57
50
17
10
130
200
1,025
15
37
10
130
200
1025
15
4570
4570
285.00
1482.00
1511.64
70.00
50.00
175.00
50.00
70.00
2305.87
1482
29.64
30.23
420
50
175
30
89
115.29
2,421
465.61
62,289
285.00
1482.00
1511.64
70.00
50.00
175.00
50.00
70.00
2327.87
1482
29.64
30.23
420
50
175
39
102
116.39
2,444
470.05
48,210
9,271
DOOR, WINDOW & HARDWARE

Providing & Fixing Red Mirranti or other specified & approved
Hard-Wood door frames of size 100 x 50mm in proper
alignment / vertical to the plumb including providing & fixing
6 nos. of M. S. hold fasts / Dash fasteners per frame
including cutting of Block masonry and casting of concrete
blocks of size 300*100*150mm in C.C. 1:2:4 . The item
includes mixing and placing of concrete complete as per
instructions of the Engineer . No escalation shall be payable
for Hold fasts. At all floor levels.
Item same as Sno. 1.00 above but of finished size 115mm x
65mm.
Door Frame 900 x2150 mm -115x65mm
Cost of wood
Add for taxes
Wastage
Hold fast i/c Dash Fastner
Labour for making
Labour fixing
Termite proof paint i/c Wood primer
Synthetic Enamel Paint
Add for sub contractor margin
Total cost For rmtr
Total cost For rmtr
Cost per cum
Cost per Rmt
Item same as Sno. 1.00 above but of finished size 150mm x
65mm.
Cost of wood
Add for taxes
Wastage
Labour for making
Labour fixing
Total cost For rmtr
Total cost For rmtr
Cost per cum
Cost per Rmt
RM
22436.00
1.372
Mtr
%
%
Nos
Nos
Nos
Sqm
Sqm
%
Mtr
Mtr
Cum
5.2
5.2
2
2
6
1
1
0.60
1.27
5
5.20
1
1
RM
4024.80
1.790
Mtr
%
%
Nos
Nos
Nos
Sqm
Sqm
%
Mtr
Mtr
Cum
5.2
5.2
2
2
6
1
1
0.78
1.46
5
5.20
1
1
Supply and Fixing 35mm thick, solid core flush door shutters
(commercial ply veneer 3mm thick on both faces) of specified
size & thickness including cost of providing & fixing hard
wood lipping , excluding door hardwares cutting / re-sizing of
door if necessary complete as specified. At all floor levels.
SQM
11537.00
Door Shutter width

Door Shutter Hight
Door Shutter Area
Mtr
Mtr
Sqm
0.67
2.04
1.37
2.21
6.68
Sqm
%
Cft
Sheet
%
Sqm
No.'s
No.'s
No.'s
No.'s
%
1.37
1250.00
1713.00
1300.00
Supply and Fixing 35mm thick, solid core flush door shutters
(commercial ply veneer 3mm thick on both faces) of specified
size & thickness including cost of providing & fixing hard
wood lipping, excluding door hardwares, cutting / re-sizing of
door if necessary complete as specified. At all floor levels.
SQM
12342.41
Door Shutter width

Door Shutter Hight
Door Shutter Area
Mtr
Mtr
Sqm
0.87
2.09
1.82
2.87
6.85
Sqm
%
Cft
Sheet
%
Sqm
No.'s
No.'s
No.'s
No.'s
%
1.82
3.00
0.19
2.00
0.02
4.37
1.00
1.00
1.00
3.00
0.10
1.82
1500.00
2730.00
1800.00
Sqm
83.39
Mtr
Mtr
Sqm
0.77
2.04
1.58
2.54
6.68
Sqm
%
Cft
%
No.'s
Per Shutt
Per Shutt
Sqm
%
1.58
3%
0.10
2
3
1
1
3.79
10
1.58
1300.00
2054.00
2124.04
2318.00
60.00
100.00
250.00
2054
62
202
46.36
180
100
250
2894.36
289.44
3,184
2,015
RM
3787.00
0.025
2
10
1
1
0.084
5
1.00
1274.43
32.00
32.64
8.00
7.00
500.00
92.90
32
0.64
3.26
8
7
42
4.65
98
Cost of Door shutter 35mm thick

Rebate
Add for lipping
Add for veener
Add for Taxes
Add for Melamine Polish
Labour charge for making
Labour charge for Fixing
Labour charge for hardware Fixing
Hinges
Add for sub contractor margin 5%

wastage
Add for lipping
Add for veener
Add for Taxes
Add for Melamine Polish
Hinges
Supply and Fixing of flush door shutters of specified size &
25mm thickness including cost of providing & fixing hard
wood lipping , providing & fixing 3 nos. MS hinges 75mm long
and shaft lock fixing, Cutting / re-sizing of door if necessary
complete as specified. in lift lobby for LV, FHC & AC shaft At
all floor levels.
Considering O/A door size 900 x 2100
Door Shutter
Door Shutter width
Door Shutter Hight
Door Shutter Area
Door Shutter
Wastage
Lipping
Add for Taxes
Hinges
Melmine polish
Supply & fixing of Pre-fabricated moulded Architrave at the
junction of door frame & wall, made out of hard wood of
specified size as per approved design.
Rectangular Archirave 60mm x 12mm
Cost of wood
Add for taxes
Wastage
Labour for making
Labour fixing
Ducco Paint
Total cost For rmtr
Tata Hs
Cft
%
%
Mtr
Mtr
Sqm
%
Mtr
0.10
2.00
0.02
3.29
1.00
1.00
1.00
3.00
0.05
1.37
1713
131
1844.00
37
100.00
200.00
75.00
85.00
2511
100
200
75
255
126
2,637
1,925
2730
81.9
343
3154.90
63
150.00
300.00
75.00
150
300
75
3743
374
4,117
2,262
Balance Analysis
42/71

Cost of wood
Add for taxes
Wastage
Labour for making
Labour fixing
Ducco Paint
Total cost For rmtr
Nos.
Cft
%
%
Mtr
Mtr
Sqm
%
Mtr
3787.00
0.017
2
10
1
1
0.064
5
1.00
Sqm
94,358
Bag
Cum
Cum
%
Sqm
Sqm
Kg
Sqm
Sqm
Sqm
0.13
0.014
0.014
20.00
1.00
1.00
0.13
1.00
1.00
1.00
Making Groove in internal plaster of size including finishing

the edges all complete. The groove shall be made true to the
approved profile. Above 6 mm x 6 mm upto 8 mm x 8 mm
Rmt
18,559
Providing and fixing chicken wire mesh at the junction of RCC

& masonry or as specified, including fixing with GI nails all
complete. ( At all floor levels ) chicken wire mesh ( 4" wide )
Sqm
71,905
Sqm
788
Sqm
%
Bag
Cum
Kg
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
1.00
20.00
0.29
0.04
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1274.43
22.00
22.44
8.00
7.00
500.00
71.68
22
0.44
2.24
8
7
32
3.58
75
250
1,325
846
64
5
239
60
3
10
40
33
19
12
13
5
239
8
3
10
40
382
3,766
3,766
18
726
140
15
60
12
3,766
753
18
726
140
15
60
12
5,490
2,690
2,690
18
726
100
246
140
15
2,690
538
18
726
100
579
140
15
12
4,818
A.5
Providing and applying -- PLASTER 18 MM EXTERNAL -- On
flat / curved surface in two coats, under layer of 12 mm
thickness in cement plaster 1 : 5 ( 1Cement : 5 coarse sand )
and top layer 6mm thickness in cement plaster 1 : 6 (
1cement : 3 fine sand : 3 coarse sand ) mixing of Cico No. 1
water proofing agent in cement mortar @ 2% by weight of
cement, making drip course, edges, hacking of RCC surface
and curing, all lead & lifts including scaffolding all complete to
the satisfaction of the Engineer. PLASTER 18 MM EXTERNAL
Cement
Coarse Sand
Fine Sand
Wastage
Chicken wire mesh
W/P Co
Labour for Hacking
Labour for Scaffolding
Hoist/ scaffolding
Total cost per Sqm
Providing, cutting , Laying , fixing and polishing stone of 19

mm thickness
and / or other thickness as specified at all levels as per details in
the drawing
Providing, Cutting & fixing of Marble/granite slab in flooring of size >
16"x16" at
ground floor level. Any white cement bedding for white translucent
marble shall
be paid extra.The rate shall be applicable at all lead & lifts. (At all
floor levels)
Providing & laying Light Emperdor Marble flooring at ground
floor Entrance Hall.
( Basic rate - Rs.350 /Sft )
Cost for stone (Light Emperador)
Wastage
Cement
Coarse Sand
White cement
Labour for fixing
Labour for mirror polishing
Pigment
Extra for protection
Hoist/ Scaffolding
Total cost
Providing & laying Omani Beige Marble flooring in Duplex
Staircase
( Basic rate - Rs.250/Sft )
Cost for stone (Light Emperador)
Wastage
Cement
Coarse Sand
White cement
Labour for fixing
Extra for staircase
Extra for nosing
Labour for mirror polishing
Pigment
Extra for protection
Hoist/ Scaffolding
Total cost
Sqm
191
Sqm
%
Bag
Cum
Kg
Sqm
Sqm
Mtr
Sqm
Sqm
Sqm
Sqm
Sqm
1.00
20.00
0.29
0.04
1.00
1.00
1.00
2.35
1.00
1.00
1.00
1.00
1.00
Mtr
261
Sqm
Mtr
Rmt
0.10
1.00
1.00
Mtr
146
Sqm
Mtr
Rmt
0.10
1.00
1.00
12
Providing, cutting ,
Laying ,
fixing upto 100 mm high
skirting/border with cement
mortar marble/granite of specified thickness or other thickness as
specified at
all levels as per approved design / pattern as detailed in the
drawing /
instructions of the Engineer . The stone shall be fixed in position
without the
use of chips or under pinning of any sort . (At all floor levels)
Polishing to be
Providing & laying Light Emperdor Marble Skirting at ground
floor Entrance Hall.
Same as above
Extra for skirting
Total cost
5,490
49
549
49
598
4,818
79
482
79
561
3.00
Providing & laying Omani beige Marble Skirting in Duplex
staircase
Same as above
Extra for skirting
Total cost
Providing, cutting , Laying & fixing Marble/ Pre-Polished granite of

19 mm
thickness or other thickness as specified at all levels in DADO /
CLADDING as
per approved design / pattern as detailed in the drawing /
instructions of the
Engineer on 1:3 cement sand base mortar. The stone shall be fixed
with mortar
in position without the use of chips or under pinning of any sort .
Care shall be
taken to match the grains & shade of stone work . Any white cement
application
behind white/ translucent marble shall be paid extra. (At all floor
levels)
Tata Hs
Balance Analysis
43/71
Pre-Polished Granite Claddinng ( Basic rate -Rs.150

4.00
/Sft )
Cost of Stone
Wastage
Cement
Coarse Sand
Labour for fixing
SS Cramps
White Cement
Pigment
Hoist/ Scaffolding
Total cost per Sqm
Sqm
398
Sqm
%
Bag
Cum
Sqm
Nos
Sqm
Sqm
Sqm
1.00
10.00
0.29
0.03
1.00
3.00
1.00
1.00
1.00
Sqm
Sqm
Sqm
%
Bag
Cum
Sqm
Kg
Sqm
Each
Rm
Sqm
Sqm
Sqm
821
0.90
0.90
10.00
0.29
0.04
1.00
2.20
1.00
1.00
1.50
1.00
0.90
1.00
1,614
1,614
726
55
18
15
12
1,614
161
726
165
18
15
12
2,711
1,614
1,453
726
18
15
1,453
145
726
40
15
150
12
2,541
2,823
Providing , Cutting , Laying and fixing

pre-polished (Mirror
polished)
Granite/Marble of 19 mm thickness at all levels as per approved
design /
pattern as detailed in the drawing / instructions of the Engineer
with 1: 3
cement sand mortar . The granite shall be fixed with mortar in
position without
the use of chips or under pinning of any sort . (At all floor levels)
Granite slab in counters excluding cutting holes for basin, mixer but
including
edge polishing.( Basic rate - Rs.150/Sft )
Cost for 1.5m x .6m
Cost of Stone
Wastage
Cement
Coarse Sand
Labour for fixing
White cement
Pigment
Extra for making hole for wash basin and mixer
Hoist/ Scaffolding
Total cost
Total cost per Sqm
100
12
Light Emperdor Marble slab in counters & facias excluding cutting

holes for basin,
mixer but including edge polishing.( Basic rate -
6.000
Sqm
317
Cost for 1.5m x .6m

Cost of Stone
Wastage
Cement
Coarse Sand
Labour for fixing
White cement
Pigment
Extra for making hole for wash basin and mixer
Hoist/ Scaffolding
Total cost
Total cost per Sqm
/Sft )
Sqm
Sqm
%
Bag
Cum
Sqm
Kg
Sqm
Each
Rm
Sqm
Sqm
Sqm
0.90
0.90
15.00
0.29
0.04
1.00
2.20
1.00
1.00
1.50
1.00
0.90
1.00
Granite slab in facias including edge polishing.( Basic rate /Sft )
Rmt
212
Marble in facias including edge polishing.( Basic rate /Sft )
Rmt
101
Extra over item No. 4.0 for cutting holes for wash basin including
edge
polishing.
Nos
804
Extra over item No. 4.0 for cutting holes for CP fittings
Nos
804
Sqm
Sqm
%
Bag
Cum
Sqm
Kg
Sqm
Sqm
18,220
1.00
5.00
0.26
0.04
1.00
1.00
1.00
1.00
(Make )
(Basic rate -Rs.30/Sft )
Cost of Tile
Wastage
Cement
Coarse Sand
Labour for fixing
White Cement
Pigment
Hoist/ Scaffolding
Total cost per Sqm
Sqm
Sqm
%
Bag
Cum
Sqm
Sqm
Sqm
Sqm
2,622
1.00
5.00
0.27
0.04
1.00
1.00
1.00
1.00
Item same as item 6.0 above but upto 100mm high skirting.
Rmt
8,967
Same as above
Extra for skirting
Total cost
Sqm
Mtr
Rmt
0.10
1.00
1.00
Providing , laying & fixing of ceramic tiles 7.5mm thick of specified

size & colour
on floors inclusive of cleaning of site , curing of surface , wetting
of tiles,
cutting of edges wherever required, fixing true to proper line ,
levels, and slope as
per approved design on floors in 1: 3 cement sand mortar . The
joints to be
cleaned filled and flushed with white cement using pigment as
required as per
instructions and to the complete satisfaction of the Engineer. (At
all floor
Levels).
(Make )
Cost of Tile
Wastage
Cement
Coarse Sand
Labour for fixing
White Cement
Pigment
Hoist/ Scaffolding
Sqm
Sqm
%
Bag
Cum
Sqm
Kg
Sqm
Sqm
4,204
1.00
5.00
0.26
0.03
1.00
1.00
1.00
1.00
TILE FLOORING / SKIRTING

Providing & Laying of Vitrified tile flooring of 7.5mm th. And
specified size to true
levels, alignment & slope over base mortar (1:4) cement & sand
mortar laid to the
required slope . White cement & pigment also in required quantity
shall be
arranged by the Contractor at his own cost. (At all floor Levels)(Item
rate Base
upon 5% wastage)
(Make )
Cost of Tile
Wastage
Cement
Coarse Sand
Labour for fixing
White Cement
Pigment
Hoist/ Scaffolding
Total cost per sqm
3,766
3,389
725
18
15
100
12
3,389
508
725
40
15
150
12
4,839
5,377
645.60
646.00
646
32
307.46
18.00
15.00
12.00
307
18
15
12
1030
323
323
325
18
15
12
323
16
325
18
15
12
709
709
10
71
10
81
322.80
323.00
323
16
307.46
18.00
15.00
12.00
307
18
15
12
Providing & Laying of Vitrified tile Cladding of 7.5mm th.and

specified size to true
levels, alignment & slope over base mortar (1:4) cement & sand
mortar laid to the
required slope . White cement & pigment also in required quantity
shall be
arranged by the Contractor at his own cost. (At all floor Levels)
7.010
Tata Hs
Balance Analysis
44/71
Total cost per sqm

Item same as above-7.0 but for kitchen, 100mm high skirting .
(Item rate Base upon 10% wastage)
Same as above
Extra for skirting
Total cost
9.000
Providing , laying & fixing of 6mm thick ceramic tiles of specified

size &
colour on walls inclusive of cleaning of surface, curing of surface ,
wetting
of tiles, cutting of edges wherever required, fixing in proper line ,
levels and
plumb as per approved design on walls in 1: 3 cement sand mortar
. The
joints to be cleaned filled and flushed with white cement using
pigment as
required as per instructions and to the complete satisfaction of
the
Engineer. (At all floor Levels)
(Make )
( Basic rate -Rs.33/Sft )
Cost of Tile
Wastage
Cement
Coarse Sand
Labour for fixing
White Cement
Pigment
Hoist/ Scaffolding
Total cost per sqm
Providing , laying, fixing grinding & wax polishing of 20mm thick

Grey terrazo tiles
of specified size & colour on floos inclusive of cleaning of surface,
curing of
surface , wetting of tiles, cutting of edges wherever required, fixing
in proper line ,
levels and plumb as per approved design on floors in 1:4 cement
sand mortar .
The joints to be cleaned, filled and flushed with white cement
using pigment as
required as per instructions and to the complete satisfaction of
the Engineer.
(At all floor Levels) (Item rate Base upon 5% wastage)
9.010 Cost of Tile
Wastage
Cement
Coarse Sand
Labour for fixing
White Cement
10.000 Wax Polishing
Pigment
Hoist/ Scaffolding
Total cost per sqm
Item same as item 9.00 above but upto 100mm high skirting
in Staircase
Same as above
Extra for skirting
Total cost
11.00
12.00
CC FLOORING / SKIRTING
flooring 1:2:4 ( 1
cement : 2 coarse sand : 4 graded stone aggregate of 12.5
mm nominal size )
finished with a floating coat of neat cement, below kitchen
counter & other
locations as directed.. (At all floor Levels)
Cost of 1:2:4 Concrete
Extra Labour
Extra for panels
Cement Slurry
Total Cost per Cum
Same as item no. 10.00 above but 50mm thick flooring including
making panels of
size 1500mm * 1500mm or as specified including providing &
applying "CICO
Emalite RTU" @4kg/m2 to 5kg/m2 as per Manufacturer's
instruction for Parking at
Stilt.
Cost of 1:2:4 Concrete
Extra Labour for panel
Extra Labour
Emalite RTU
Cement Slurry
Total Cost per sqm
691
Rmt
Sqm
Mtr
Rmt
7,441
0.10
1.00
1.00
Sqm
Sqm
%
Bag
Cum
Sqm
Kg
Sqm
Sqm
13,595
1.00
5.00
0.26
0.03
1.00
1.00
1.00
1.00
Sqm
Sqm
%
Bag
Cum
Sqm
Kg
Sqm
Sqm
Sqm
2,649
1.00
5.00
0.26
0.03
1.00
1.00
1.00
1.00
1.00
Rmt
2,480
Sqm
Mtr
Rmt
0.10
1.00
1.00
Sqm
Cum
Sqm
Mtr
Kg
691
7
69
7
76
355.08
355.00
355
18
229.47
18.00
10.00
12.00
229
18
10
12
642
322.80
323.00
323
16
341.62
18.00
70.00
10.00
12.00
342
18
70
10
12
791
791
7
79
7
86
13,244
0.04
1.00
0.67
4.40
3,997
80
15
6
160
80
10
26
276
Sqm
Cum
Mtr
Sqm
Kg
Kg
11,631
0.05
0.67
1.00
5.00
4.40
3,997
15
80
23
6
200
10
80
115
26
431
Sqm
13,244
Sqm
Sqm
1
1
645.60
70.00
646
70
716
3,997
6
25
75
1,599
3
417
750
2,769
277
13.00
Extra over item Nos. 10.00 for providing extra smooth & levelled
surface for
laminated wooden flooring. This item shall be payable only where
laminated
wooden flooring has to be laid. (At all floor Levels)
Material Cost
Labour
Total Cost per sqm
14.00
33.00
Providing and laying IPS Flooring of 40mm thickness in M/c Room

and
Terrace Corridor , Electrical shaft, FHC shaft & Shop etc., all
complete
wherever specified.
(At all floor Levels)
Extra for glass strip
Total cost per sqm
Sqm
446
Cum
Bag
Mtr
Sqm
0.40
0.44
16.67
10.00
Rmt
40,230
Rmt
10,296
0.918
Mtr
%
%
5.2
5.2
2
2
Providing & fixing in position glass strip of size 40x4mm in flooring

so as to
form panels of specified sizes, as per approved pattern all complete.
(At all floor Levels)
DOORS & WINDOWS
Providing & Fixing Champ-wood or other specified & approved HardWood door
frames of size 100 x 50mm in proper alignment / vertical to the
plumb including
providing & fixing 6 nos. of M. S. hold fasts / Dash fasteners per
frame
including cutting of Block masonry and casting of concrete blocks of
size
300*100*150mm in C.C. 1:2:4 . The item includes mixing and
placing of concrete
complete as per instructions of the Engineer . No escalation shall
be payable
for Hold fasts. At all floor levels.
Cost of wood
Add for taxes
Wastage
Tata Hs
280.00
1456.00
1485.12
1,456.00
29.12
29.70
Balance Analysis
45/71
34

Labour for making
Labour fixing
Total cost For rmtr
Total cost For rmtr
Cost per cum
Rate per Mtr
Nos
Nos
Nos
Sqm
Sqm
%
Mtr
Mtr
Cum
Mtr
Supply and Fixing of 35mm solid core flush door shutters

(commercial ply veneer
3mm thick on both faces) of specified size & thickness including cost
of providing
& fixing hard wood lipping , providing & fixing 4 nos. MS hinges
100mm long,
cutting / re-sizing of door if necessary complete as specified. (4
hinges per
shutter). At all floor levels.
Door Shutter width
Door Shutter Hight
Door Shutter Area
2.21
6.68
1.370
Sqm
%
Cft
%
Sqm
No.'s
No.'s
No.'s
No.'s
%
1200.00
1644.00
1200.00
1774.95
70.00
100.00
100.00
75.00
75.00
2820
0.109
13.5
3.288
1
1
1
4
5
1.370
Sqm
1,644.00
130.95
239.62
230.16
100.00
100.00
75.00
300.00
140.99
2,960.72
2,161.11
Sqm
462
Door Shutter width

Door Shutter Hight
Door Shutter Area
0.674
2.037
1.370
Mtr
Mtr
Sqm
2.21
6.68

Rebate
Add for lipping - 6mm thk Red Marandi
Add for Taxes
Add for Enamel paint
Hinges
Total cost per sqm
1.370
Sqm
%
Cft
%
Sqm
No.'s
No.'s
No.'s
No.'s
%
2000.00
2740.00
2000.00
2958.25
70.00
75.00
200.00
75.00
85.00
4278
2,740.00
333.33
333.33
378.33
397.25
3,095.22
25.00
100.00
333.33
45.00
18.92
19.86
30.95
25.00
100.00
573.06
320.00
320.00
363.20
381.36
320.00
43.20
18.16
19.07
100.00
100.00
500.43
0.109
13.5
3.288
1
1
1
4
5
1.370
Sqm
Providing and laying Precast concrete kerb stone of size 300 mm x

450 mm x 150 mm
of M15 grade including preperation of sub grade by cutting / filling
of earth wherever
required to a maximum of 150 mm depth and laying over prepared
sub grade and fixing
of kerb stone with cement mortar 1:3, all in proper line and level as
per instruction of
engineer incharge. The rate is inclusive of transportation, loading,
unloading of
precast kerb stone and all labour and materials inclusive PCC /
mortar, except
cement which will be supplied by the owner free of cost.
Size 300 mm x 450 mm x 150 mm.
Rm
Cost of kerp stone 450 X150mm

Tax
Facilties
Wastage
PCC 1:4:8 -200 x 50mm thk
Cement Mortar
Labour for fixing
Total Rate
Cost of concrete pavers 65mm thk

Tax
Facilties
Wastage
Sand
Labour for fixing
Total Rate
Providing & Fixing Dholpur Stone 40 mm thick & 150 mm wide
in coping at balcony laid on 20 mm thick cement mortar 1:4 (1
cement 4 coarse sand) and jointed with white cement slurry
mixed with pigment to match the shade of the rubbing and
polishing complete as per the satisfaction to engineer in
charge.stone includingchamfering,
Cost of Stone
Wastage
Cement
Coarse Sand
Rubbing & Polishing
Grey Cement Slurry
Pigment
Hoist/ Scaffolding
Total cost per Cum
Wastage
Labour
Hoist/ scaffolding
Total cost per Sqm
Total cost per Sqm (Coping)
Tata Hs
218.25
399.36
230.16
75.00
200.00
75.00
340.00
213.89
4,491.67
3,278.59
1738.72
Rmtr
%
%
%
Cum
Mtr
Mtr
Mtr
1.00
13.50
5.00
5.00
0.01
1.00
1.00
1.00
Providing and laying 60 mm thick Grass Pavers of size

(400mmx600mm)laid over a
prepared base, cutting edge to required shape, size and pattern and
setting with
vibration complete in all respects as per manufacturers specification. Sqm
36.00
2807
Mtr
Mtr
Sqm
Supply and Fixing of solid core flush door shutters (teak ply
veneer 3mm thick
on both faces) of specified size & thickness including cost of
providing & fixing
hard wood lipping, 4 nos.MS hinges 100mm long, cutting / re-sizing
of door if
necessary complete as specified. (4 hinges per shutter). At all floor
levels.
a) 38mm thick
3.02
300.00
50.00
175.00
39.00
91.00
108.49
2,278
438.14
87,627
438
Tata housing with melamine 65 x 150mm
Sqm
50.00
50.00
175.00
50.00
70.00
2169.82
0.674
2.037
1.370

Rebate
35.000 Add for lipping - 6mm thk Red Marandi
Add for Taxes
Add for Enamel paint
Hinges
Total cost per sqm
2.05
6
1
1
0.78
1.30
5
5.20
1
1
2095.80
Sqm
%
%
%
Sqm
Sqm
Sqm
1.00
13.50
5.00
5.00
1.00
1.00
1.00
Sqm
2,780
Sqm
%
Bag
Cum
Sqm
Sqm
Kg
Sqm
Sqm
1.00
20.00
0.27
0.04
1.00
1.00
1.00
1.00
1.00
861
861
250
1,325
150
49
20
15
15
Cum
1.00
15
%
Mtr
Mtr
20%
1.00
1.00
1,417
15
10
861
172
68
52
150
49
20
15
15
1,402
15
1,417
283
15
10
1725
267
1,992
Balance Analysis
46/71
The Primus - Group Housing

Depreciation
Machinery Sheet
Project
Branch
Name
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DEL-
Delhi - RO
The Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
DD04-DELThe Primus
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Remarks
PNM Class(level 2)
For Structure
Bar Bending Machine
15-Dec-12
NOS DEMOBIL_DATE
6
31-Jan-15
Internal/External
Hire
Internal Hire
Months Replacement Cost

26
350000
Depr Charge
57750
Total Dep
Earthwork
charges
15-Mar-13
30-Jun-14
Internal Hire
16
350000
38500
10-Jun-13
30-Aug-14
Internal Hire
15
350000
19250
282232
15-Dec-12
31-Jan-15
Internal Hire
26
300000
49500
1264349
30-Jun-14
Internal Hire
16
300000
33000
30-Aug-14
Internal Hire
15
300000
16500
241913
15-Apr-13
30-Jan-15
Internal Hire
22
10000000
125000
2691486
Tower H & J
EWS
Delhi - RO
Tower Crane - 2
10-May-13
15-Feb-15
Internal Hire
21
10000000
275000
1-Jun-13
10-Feb-15
Internal Hire
20
10000000
275000
5595825
10-Jun-13
15-Jul-14
Internal Hire
13
10000000
275000
3616042
Tower Crane - 5
Shirke Potain MC85A
1-Jul-13
30-May-14
Internal Hire
11
10000000
275000
3010355
Mobile Tower Crane - 1
MTC 3625
1-Oct-13
30-Oct-14
Internal Hire
13
2500000
68750
890450
Diesel Generator Set
Cummins 125 kva DG

Set with accoustic
canopy
Cummins 125 kva DG
Set with accoustic
canopy
15-Dec-12
20-Oct-15
Internal Hire
34
750000
61875
2113351
15-Apr-13
30-Jan-15
Internal Hire
22
750000
20625
444095
Cummins 125 kva DG

Set with accoustic
canopy
10-May-13
15-Feb-15
Internal Hire
21
750000
20625
437993
Cummins 125 kva DG

Set with accoustic
canopy
1-Jun-13
10-Feb-15
Internal Hire
20
750000
20625
419687
Cummins 125 kva DG

Set with accoustic
canopy
10-Jun-13
15-Jul-14
Internal Hire
13
750000
20625
271203
Cummins 125 kva DG

Set with accoustic
canopy
1-Jul-13
30-May-14
Internal Hire
11
750000
20625
225777
Kirloskar 4R1040TA DG
Set 82.5kVA
1-Oct-13
30-Oct-14
Internal Hire
13
550000
15125
195899
Tower Crane 5
20-Oct-12
20-Oct-15
External Hire
36
450000
49500
Dep
Reinf
Shuttering
Operation
Fuel
Total
16
997813.5437
399
123
323
845
63199854.54
1,255
179
736
2,170
21729922.32
15
11
30
13382992.29
Masonry
161
148
332
641
15827031
St. Steel
13,788,077
6,045,317
41,972,637
61,806,031
IDC
672871
134574
1751972
1459977
291995
2238330
1678748
1398956
279791
1446417
1084813
904011
180802
1204142
903107
752589
150518
356180
267135
222613
44523
61,806,031
176943645.1
IDC break up
Power
4667203
1341405
34667647
40,676,255
Vehicle/ Other Misc machinery
9120874
4703911.900
7304990
21,129,776
176943645
1902016
177638
133229
111024
22205
175197
131398
109498
21900
167875
125906
104922
20984
108481
81361
67801
13560
90311
67733
56444
11289
78360
58770
48975
9795
29882148
74806
399
890902
12566824
10013
1255
890902
6861115
446832
15
3973737
24694
161
1781805
67648660
Qty
rate/Unit
Concrete (Site Mix)
807446
2335963
211335
Structure & External Tractor

Development
Earth Work
1076594
5839908
Shirke Potain MC85A
Tower Crane 4
MTC
Shirke Potain MC85A

Shirke Potain MC85A
Tower Crane 3
Delhi - RO
241913
Shirke Potain MC85A
Tower Crane - 4
Tower Crane 2
Delhi - RO
512032
Tower Crane - 3
Delhi - RO
IDC
512032
Tower Crane 1
Delhi - RO
Structural
steel
282232
10-Jun-13
Tower F & G
Masonry
1264349
15-Mar-13
Tower D & E
Shuttering
597370
Bar Cutting Machine
Tower B & C
Reinf
597370
For Structure & External Bar Cutting Machine

Development
Tower Crane -1
Tower A & B
For Structure
RMC
1475074
Bar Bending Machine
For Structure
Concrete
(Site Mix)
1475074
Site Works
Delhi - RO
Mobilization Date
For Structure & External Bar Bending Machine

Development
Bar Cutting Machine
For Structure
Delhi - RO
Delhi - RO
PNM Type
576759
63951
9
13788077

Operation Cost
Machinery Sheet
Project
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
DD04-DELThe Primus
Branch
Name
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Remarks
PNM Class(level 2)
For Structure
Bar Bending Machine
NOS DEMOBIL_DATE
15-Dec-12
Bar Bending Machine
15-Mar-13
30-Jun-14
10-Jun-13
30-Aug-14
15-Dec-12
31-Jan-15
For Structure
For Structure
Bar Cutting Machine

Development
Tower Crane -1
Tower A & B
Tower B & C
Tower D & E
Tower F & G
Tower H & J
EWS
Tower Crane - 2
Delhi - RO
Delhi - RO
30-Aug-14
30-Jan-15
Shirke Potain MC85A
10-May-13
Concrete
(Site Mix)
RMC
Reinf
10-Feb-15
15-Jul-14
Tower Crane - 5
Shirke Potain MC85A
1-Jul-13
30-May-14
MTC 3625
1-Oct-13
30-Oct-14
Cummins 125 kva DG

Set with accoustic
canopy
Cummins 125 kva DG
Set with accoustic
canopy
15-Dec-12
20-Oct-15
15-Apr-13
30-Jan-15
Cummins 125 kva DG

Set with accoustic
canopy
10-May-13
15-Feb-15
Cummins 125 kva DG

Set with accoustic
canopy
1-Jun-13
10-Feb-15
Cummins 125 kva DG

Set with accoustic
canopy
10-Jun-13
15-Jul-14
Cummins 125 kva DG

Set with accoustic
canopy
1-Jul-13
30-May-14
Set 82.5kVA
1-Oct-13
30-Oct-14
Concrete (Site Mix)

Reinf
Shuttering
6500
753616
301446
226085
188404
37681
11000
6500
743261
297304
222978
185815
37163
11000
6500
712196
284878
213659
178049
35610
11000
6500
460224
184089
138067
115056
23011
11000
6500
383136
153254
114941
95784
19157
10500
6000
427416
170966
128225
106854
21371
8500
870957
8500
183021
73208
54906
45755
9151
116798
46719
35039
29200
5840
111769
44707
33531
27942
5588
539941
1794467
10013
179
539941
1512800
446832
3
5500
8500
87096
783861
0
20-Oct-12
1
50
Operation
Fuel
20-Oct-15
Total
16
399
123
323
845
1,255
179
736
2,170
15
11
30
Masonry
161
148
332
641
St. Steel
13,788,077
6,045,317
41,972,637
61,806,031
IDC
IDC
11000
Dep
Earth Work
Structural
steel
Masonry

Development
Shuttering
15-Feb-15
1-Jun-13
Tower Crane 5
MTC
15-Apr-13
10-Jun-13
Tower Crane 4
Delhi - RO
10-Jun-13
Shirke Potain MC85A
Tower Crane 3
Earthwork
0
Shirke Potain MC85A
Shirke Potain MC85A
Tower Crane 2
Op+Helper
cost
30-Jun-14
Tower Crane - 4
Delhi - RO
Tower Crane - 3
Tower Crane 1
Delhi - RO
15-Mar-13
Operator Helper
31-Jan-15

Development
Bar Cutting Machine
For Structure
Site Works
Delhi - RO
Mobilization Date
Operator
Delhi - RO
Delhi - RO
PNM Type
IDC break up
Power
4667203
1341405
34667647
40,676,255
9120874
4703911.900
7304990
21,129,776
7500
320500
29
138500
1079882
22366298
188757
63951
3
9178544
74806
123
3646413
24694
148
6045317

Fuel Cost
Machinery Sheet
Project
Branch
Name
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DEL-
Delhi - RO
The Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
Housing
DD04-DELThe Primus
Group
DD04-DELThe Primus
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Delhi - RO
Remarks
PNM Class(level 2)
For Structure
Bar Bending Machine
15-Dec-12
NOS DEMOBIL_DATE
6
15-Mar-13
30-Jun-14
10-Jun-13
30-Aug-14
15-Dec-12
31-Jan-15
For Structure
Bar Cutting Machine

Development
Tower Crane -1
Tower A & B
Tower B & C
Tower D & E
Tower F & G
Tower H & J
EWS
Tower Crane - 2
Delhi - RO
Delhi - RO
30-Aug-14
30-Jan-15
Shirke Potain MC85A
10-May-13
Earthwork
Concrete
(Site Mix)
RMC
Reinf
10-Feb-15
15-Jul-14
Tower Crane - 5
Shirke Potain MC85A
1-Jul-13
30-May-14
MTC 3625
1-Oct-13
30-Oct-14
Cummins 125 kva DG

Set with accoustic
canopy
Cummins 125 kva DG
Set with accoustic
canopy
15-Dec-12
20-Oct-15
15-Apr-13
30-Jan-15
Cummins 125 kva DG

Set with accoustic
canopy
10-May-13
15-Feb-15
Cummins 125 kva DG

Set with accoustic
canopy
1-Jun-13
10-Feb-15
Cummins 125 kva DG

Set with accoustic
canopy
10-Jun-13
15-Jul-14
Cummins 125 kva DG

Set with accoustic
canopy
1-Jul-13
30-May-14
Set 82.5kVA
1-Oct-13
30-Oct-14

Development
20-Oct-12
Dep
Earth Work
Concrete (Site Mix)
Reinf
Shuttering
Operation
Fuel
Structural
steel
Masonry
IDC
0
0
12
11
14980782
1498078
13482703.38
15
11
3935038
1574015.385
1180512
983759.6154
196751.9231
15
11
3880969
1552387.692
1164291
970242.3077
194048.4615
15
11
3718762
1487504.615
1115628
929690.3846
185938.0769
15
11
2403077
961230.7692
720923
600769.2308
120153.8462
15
11
2000562
800224.6154
600168
500140.3846
100028.0769
12
1291108
516443.0769
387332
322776.9231
64555.38462
8
313
1
230
1403397
86928686
24139163
74805.89
322.69
701698
7368631
10013
735.91
701698
5009077
446832
11.21
8206881
24694
332.34
20-Oct-15
Total
16
399
123
323
845
1,255
179
736
2,170
15
11
30
Masonry
161
148
332
641
St. Steel
13,788,077
6,045,317
41,972,637
61,806,031
IDC
Shuttering
15-Feb-15
1-Jun-13
Tower Crane 5
MTC
15-Apr-13
10-Jun-13
Tower Crane 4
Delhi - RO
10-Jun-13
Shirke Potain MC85A
Tower Crane 3
Fuel cost
0
Shirke Potain MC85A
Shirke Potain MC85A
Tower Crane 2
Consumption
30-Jun-14
Tower Crane - 4
Delhi - RO
Tower Crane - 3
Tower Crane 1
Delhi - RO
15-Mar-13
Working
Hr/Km
31-Jan-15
Bar Bending Machine
For Structure
Site Works
Delhi - RO
Mobilization Date

Development
Bar Cutting Machine
For Structure
Delhi - RO
Delhi - RO
PNM Type
IDC break up
Power
4667203
1341405
34667647
40,676,255
9120874
4703911.900
7304990
21,129,776
232297
63951
3.63
41972637

REINFORCEMENT ANALYSIS
Total Reinforcement Quantity
10013 MT
Time Period
Av. reinforcement per day
16.03 MT
Peak reinforcement per day
24.05 MT
25 months
TMT Bars
TMT Bars
Description
QTY.
UNIT
Cost of Steel (landed cost)
MT
Transportation / unloading
MT
Wastage
3.0%
Chairs & Spacers
RATE
AMOUNT
Material
46,000.00
46,000.00
MT
46,000.00
1,380.00
0.00
3.0%
MT
46,000.00
1,380.00
Binding wire
KG
58.00
522.00
PVC Cover blocks
LS
400.00
400.00
MT
1,255.05
1,255.05
MT
915.12
915.12
PNM
Depriciation
Operation and Fuel Cost
Labour
Sub str
Labour cost Fab. & Fixing (Average)
MT
Transportation fro Yard to site & Misc Labour for

scrap Collection
MT
200.00
Testing Charges for Steel
MT
300.00
Total Cost
Supr Str
0.00
3050
4750
200.00
3194
6819
300.00
52,352.17
228322814.xlsx.ms_office

BASIC RATES OF MATERIAL
S No.
Rate
( Rs.)
Description of Item
Unit
Remarks
Cement
Reinforcement bars
Structural steel
Coarse Aggregate
1,250.96
Cum
Coarse Sand
1,324.55
Cum
Fine Sand
846.24
Cum
Bricks
3,700.00
1000 No.'s
AAC Broken Blocks
2,216.53
Cum
Plastisizer
45.00
Kg
10
White cement
17.00
Kg
11
Binding Wire
58.00
Kg
12
Bitumen
44.00
Kg
13
Light Emperdor
3,766.00
Sqm
14
Omani Beige Marble flooring in
2,690.00
Sqm
15
Beige Granite Slab--------------
1,614.00
Sqm
Basic Rates
16
Vitrified tiles 600 x 600 ----
699.66
Sqm
Basic Rates
17
Anti skid Vitrified tiles 300 x 300 ----
18
Vitrified tiles 300 x 450 ----
19
Imported Marble, Omani------------
20
Indian Marble--------------------
21
Laminated Wooden Floor----------- Rs 55 / Sqft
22
Rs 150 / sq ft
Rs 65 /sq ft
250.00
Bag
Basic Rates
46,000.00
MT
Basic Rates
46,000.00
MT
Basic Rates
Basic Rates
699.66
Sqm
Balcony Areas
699.66
Sqm
Basic Rates
2,475.72
Sqm
Basic Rates
699.40
Sqm
Basic Rates
55.00
sqft
Basic Rates
Ceramic Wall Tiles 300x600mm--------Rs 55 / Sqft
591.80
Sqm
Basic Rates
23
Porcelein Wall Tiles 300x1200----------Rs 55 / Sqft
591.80
Sqm
Basic Rates
24
Ceramic Wall Tiles 300x300mm--------Rs 55 / Sqft
591.80
Sqm
Basic Rates
25
Kota Stone - 25 mm thk (Single Piece)
430.56
Sqm
26
Dholpur Stone - 40 mm thk
861.12
Sqm
Rs 65 /sq ft
Rs 65 /sq ft
Rs 230 / Sq ft
Rs 65 / Sqft
Page 51 of 71

Concrete Work
Lift
3%
Average Lift per Floor
Reinforcement
3.0%

464.3
35
450.8
34
437.6
33
424.9
32
412.5
31
400.5
30
388.8
29
377.5
28
366.5
27
355.8
26
345.5
25
335.4
24
325.6
23
316.2
22
306.9
21
298.0
20
289.3
19
280.9
18
272.7
17
264.8
16
257.1
15
249.6
14
242.3
13
235.3
12
228.4
11
221.7
10
215.3
9
209.0
8
202.9
7
197.0
6
191.3
5
185.7
4
180.3
3
175.05
2
170.0
1
165.0
G
170.0
1B
281.8 Average
Formwork
3%
100
6500.0
35
6400.0
34
6300.0
33
6200.0
32
6100.0
31
6000.0
30
5900.0
29
5800.0
28
5700.0
27
5600.0
26
5500.0
25
5400.0
24
5300.0
23
5200.0
22
5100.0
21
5000.0
20
4900.0
19
4800.0
18
4700.0
17
4600.0
16
4500.0
15
4400.0
14
13
3.33% 4300.0
4200.0
12
4100.0
11
4000.0
10
3900.0
9
3800.0
8
3700.0
7
3600.0
6
3500.0
5
3400.0
4
3300.0
3
3200.0
2
3100.0
1
3000.0
G
3100.0
1B
4655.6 Average
Brick Work
5%
5.0
4.55%

280.0
34
275.0
33
270.0
32
265.0
31
260.0
30
255.0
29
250.0
28
245.0
27
240.0
26
235.0
25
230.0
24
225.0
23
220.0
22
215.0
21
210.0
20
205.0
19
200.0
18
195.0
17
190.0
16
185.0
15
180.0
14
175.0
13
170.0
12
165.0
11
160.0
10
155.0
9
150.0
8
145.0
7
140.0
6
135.0
5
130.0
4
125.0
3
120.0
2
115.0
1
110.0
G
115.0
1B
192.8 Average
3.0%
1366.0
34
1326.2
33
1287.5
32
1250.0
31
1213.6
30
1178.3
29
1144.0
28
1110.6
27
1078.3
26
1046.9
25
1016.4
24
986.8
23
958.1
22
930.1
21
903.1
20
876.8
19
851.2
18
826.4
17
802.4
16
779.0
15
756.3
14
734.3
13
712.9
12
692.1
11
672.0
10
652.4
9
633.4
8
614.9
7
597.0
6
579.6
5
562.8
4
546.4
3
530.5
2
515.0
1
500.0
G
515.0
1B
854.1 Average
Sub structure
167.48
3050.0
112.5
507.5
Super structure
288.57
4750.0
197.5
874.4
Half Brick Work

Block Work
3.0%

245.9
34
238.7
33
231.8
32
225.0
31
218.5
30
212.1
29
205.9
28
199.9
27
194.1
26
188.4
25
183.0
24
177.6
23
172.4
22
167.4
21
162.6
20
157.8
19
153.2
18
148.8
17
144.4
16
140.2
15
136.1
14
132.2
13
128.3
12
124.6
11
121.0
10
117.4
9
114.0
8
110.7
7
107.5
6
104.3
5
101.3
4
98.3
3
95.5
2
92.7
1
90.0
G
92.7
1B
153.7 Average
Sunken Area Filling

(Light Wt Conc)
3.0%

1707.4
34
1657.7
33
1609.4
32
1562.6
31
1517.0
30
1472.9
29
1430.0
28
1388.3
27
1347.9
26
1308.6
25
1270.5
24
1233.5
23
1197.6
22
1162.7
21
1128.8
20
1095.9
19
1064.0
18
1033.0
17
1002.9
16
973.7
15
945.4
14
917.8
13
891.1
12
865.1
11
839.9
10
815.5
9
791.7
8
768.7
7
746.3
6
724.5
5
703.4
4
683.0
3
663.1
2
643.8
1
625.0
G
643.8
1B
1067.6 Average
Internal Plaster 12-15mm

3.0%

478.1
34
464.2
33
450.6
32
437.5
31
424.8
30
412.4
29
400.4
28
388.7
27
377.4
26
366.4
25
355.7
24
345.4
23
335.3
22
325.6
21
316.1
20
306.9
19
297.9
18
289.2
17
280.8
16
272.6
15
264.7
14
257.0
13
249.5
12
242.2
11
235.2
10
228.3
9
221.7
8
215.2
7
209.0
6
202.9
5
197.0
4
191.2
3
185.7
2
180.3
1
175.0
G
180.3
1B
298.9 Average
Plaster - 20-25mm
4.0%

246.6
34
237.1
33
228.0
32
219.3
31
210.8
30
202.7
29
194.9
28
187.4
27
180.2
26
173.3
25
166.6
24
160.2
23
154.0
22
148.1
21
142.4
20
136.9
19
131.7
18
126.6
17
121.7
16
117.1
15
112.6
14
108.2
13
104.1
12
100.1
11
96.2
10
92.5
9
89.0
8
85.5
7
82.2
6
79.1
5
76.0
4
73.1
3
70.3
2
67.6
1
65.0
G
67.6
1B
134.9 Average
91.35
634.38
177.6
66.3
157.4
1093.1
306.1
138.9
3.0%
Ceiling
Plaster - 8Average Lift per Floor
314.2
34
305.0
33
296.1
32
287.5
31
279.1
30
271.0
29
263.1
28
255.4
27
248.0
26
240.8
25
233.8
24
227.0
23
220.4
22
213.9
21
207.7
20
201.7
19
195.8
18
190.1
17
184.5
16
179.2
15
173.9
14
168.9
13
164.0
12
159.2
11
154.6
10
150.0
9
145.7
8
141.4
7
137.3
6
133.3
5
129.4
4
125.7
3
122.0
2
118.5
1
115.0
G
118.5
1B
196.4 Average
Ext Plaster 18mm in two

4.0%

246.6
34
237.1
33
228.0
32
219.3
31
210.8
30
202.7
29
194.9
28
187.4
27
180.2
26
173.3
25
166.6
24
160.2
23
154.0
22
148.1
21
142.4
20
136.9
19
131.7
18
126.6
17
121.7
16
117.1
15
112.6
14
108.2
13
104.1
12
100.1
11
96.2
10
92.5
9
89.0
8
85.5
7
82.2
6
79.1
5
76.0
4
73.1
3
70.3
2
67.6
1
65.0
G
67.6
1B
134.9 Average
W/p Plaster 12mm

Item - 7.4
4.0%
436.3
34
419.6
33
403.4
32
387.9
31
373.0
30
358.6
29
344.9
28
331.6
27
318.8
26
306.6
25
294.8
24
283.4
23
272.5
22
262.1
21
252.0
20
242.3
19
233.0
18
224.0
17
215.4
16
207.1
15
199.1
14
191.5
13
184.1
12
177.0
11
170.2
10
163.7
9
157.4
8
151.3
7
145.5
6
139.9
5
134.5
4
129.4
3
124.4
2
119.6
1
115.0
G
119.6
1B
238.6 Average
Omni Marble
cladding
3.0%

218.6
34
212.2
33
206.0
32
200.0
31
194.2
30
188.5
29
183.0
28
177.7
27
172.5
26
167.5
25
162.6
24
157.9
23
153.3
22
148.8
21
144.5
20
140.3
19
136.2
18
132.2
17
128.4
16
124.6
15
121.0
14
117.5
13
114.1
12
110.7
11
107.5
10
104.4
9
101.3
8
98.4
7
95.5
6
92.7
5
90.0
4
87.4
3
84.9
2
82.4
1
80.0
G
82.4
1B
136.6 Average
Granite Cladding
3.0%

1502.5
34
1458.8
33
1416.3
32
1375.0
31
1335.0
30
1296.1
29
1258.4
28
1221.7
27
1186.1
26
1151.6
25
1118.0
24
1085.5
23
1053.9
22
1023.2
21
993.4
20
964.4
19
936.3
18
909.1
17
882.6
16
856.9
15
831.9
14
807.7
13
784.2
12
761.3
11
739.2
10
717.6
9
696.7
8
676.4
7
656.7
6
637.6
5
619.0
4
601.0
3
583.5
2
566.5
1
550.0
G
566.5
1B
939.5 Average
116.7
66.3
117.3
81.2
558.25
201.1
138.9
245.7
139.9
961.89
Granite Counter
3.0%

####
34
####
33
####
32
####
31
####
30
####
29
####
28
####
27
####
26
####
25
####
24
####
23
####
22
####
21
993.4
20
964.4
19
936.3
18
909.1
17
882.6
16
856.9
15
831.9
14
807.7
13
784.2
12
761.3
11
739.2
10
717.6
9
696.7
8
676.4
7
656.7
6
637.6
5
619.0
4
601.0
3
583.5
2
566.5
1
550.0
G
566.5
1B
939.5 Average
Marble Counter
3.0%

####
34
####
33
####
32
####
31
####
30
####
29
####
28
####
27
####
26
####
25
####
24
####
23
####
22
####
21
993.4
20
964.4
19
936.3
18
909.1
17
882.6
16
856.9
15
831.9
14
807.7
13
784.2
12
761.3
11
739.2
10
717.6
9
696.7
8
676.4
7
656.7
6
637.6
5
619.0
4
601.0
3
583.5
2
566.5
1
550.0
G
566.5
1B
939.5 Average
Vitrified tile Flooring

3.0%

1639.1
34
1591.4
33
1545.0
32
1500.0
31
1456.4
30
1413.9
29
1372.8
28
1332.8
27
1294.0
26
1256.3
25
1219.7
24
1184.2
23
1149.7
22
1116.2
21
1083.7
20
1052.1
19
1021.5
18
991.7
17
962.8
16
934.8
15
907.6
14
881.1
13
855.5
12
830.5
11
806.3
10
782.9
9
760.1
8
737.9
7
716.4
6
695.6
5
675.3
4
655.6
3
636.5
2
618.0
1
600.0
G
618.0
1B
1024.9 Average
Ceramic Tile
Flooring
3.0%

546.4
34
530.5
33
515.0
32
500.0
31
485.5
30
471.3
29
457.6
28
444.3
27
431.3
26
418.8
25
406.6
24
394.7
23
383.2
22
372.1
21
361.2
20
350.7
19
340.5
18
330.6
17
320.9
16
311.6
15
302.5
14
293.7
13
285.2
12
276.8
11
268.8
10
261.0
9
253.4
8
246.0
7
238.8
6
231.9
5
225.1
4
218.5
3
212.2
2
206.0
1
200.0
G
206.0
1B
341.6 Average
3.0%
546.4
34
530.5
33
515.0
32
500.0
31
485.5
30
471.3
29
457.6
28
444.3
27
431.3
26
418.8
25
406.6
24
394.7
23
383.2
22
372.1
21
361.2
20
350.7
19
340.5
18
330.6
17
320.9
16
311.6
15
302.5
14
293.7
13
285.2
12
276.8
11
268.8
10
261.0
9
253.4
8
246.0
7
238.8
6
231.9
5
225.1
4
218.5
3
212.2
2
206.0
1
200.0
G
206.0
1B
341.6 Average
558.3
558.3
609
203
203
961.9
961.9
1049.33
349.8
349.8
Ceramic TileWall
Vitrified tile
Cladding
3.0%

573.7
34
557.0
33
540.8
32
525.0
31
509.7
30
494.9
29
480.5
28
466.5
27
452.9
26
439.7
25
426.9
24
414.5
23
402.4
22
390.7
21
379.3
20
368.2
19
357.5
18
347.1
17
337.0
16
327.2
15
317.6
14
308.4
13
299.4
12
290.7
11
282.2
10
274.0
9
266.0
8
258.3
7
250.8
6
243.4
5
236.4
4
229.5
3
222.8
2
216.3
1
210.0
G
216.3
1B
358.7 Average
Terrazo Tile Flooring

3.0%

519.1
34
503.9
33
489.3
32
475.0
31
461.2
30
447.7
29
434.7
28
422.0
27
409.8
26
397.8
25
386.2
24
375.0
23
364.1
22
353.5
21
343.2
20
333.2
19
323.5
18
314.0
17
304.9
16
296.0
15
287.4
14
279.0
13
270.9
12
263.0
11
255.3
10
247.9
9
240.7
8
233.7
7
226.9
6
220.3
5
213.8
4
207.6
3
201.6
2
195.7
1
190.0
G
195.7
1B
324.5 Average
Kota Stone - 25mm

3.0%

546.4
34
530.5
33
515.0
32
500.0
31
485.5
30
471.3
29
457.6
28
444.3
27
431.3
26
418.8
25
406.6
24
394.7
23
383.2
22
372.1
21
361.2
20
350.7
19
340.5
18
330.6
17
320.9
16
311.6
15
302.5
14
293.7
13
285.2
12
276.8
11
268.8
10
261.0
9
253.4
8
246.0
7
238.8
6
231.9
5
225.1
4
218.5
3
212.2
2
206.0
1
200.0
G
206.0
1B
341.6 Average
3.0%

614.7
34
596.8
33
579.4
32
562.5
31
546.1
30
530.2
29
514.8
28
499.8
27
485.2
26
471.1
25
457.4
24
444.1
23
431.1
22
418.6
21
406.4
20
394.5
19
383.0
18
371.9
17
361.1
16
350.5
15
340.3
14
330.4
13
320.8
12
311.5
11
302.4
10
293.6
9
285.0
8
276.7
7
268.7
6
260.8
5
253.2
4
245.9
3
238.7
2
231.8
1
225.0
G
231.8
1B
384.3 Average
213.2
192.9
203
228.4
367.3
332.3
349.8
393.5
Indian Stone 18mm

Marble Chips Flooring

3.0%

956.2
34
928.3
33
901.3
32
875.0
31
849.5
30
824.8
29
800.8
28
777.5
27
754.8
26
732.8
25
711.5
24
690.8
23
670.6
22
651.1
21
632.1
20
613.7
19
595.9
18
578.5
17
561.6
16
545.3
15
529.4
14
514.0
13
499.0
12
484.5
11
470.4
10
456.7
9
443.4
8
430.5
7
417.9
6
405.7
5
393.9
4
382.5
3
371.3
2
360.5
1
350.0
G
360.5
1B
597.8 Average
Omani Marble Flooring

3.0%

751.3
34
729.4
33
708.1
32
687.5
31
667.5
30
648.1
29
629.2
28
610.9
27
593.1
26
575.8
25
559.0
24
542.7
23
526.9
22
511.6
21
496.7
20
482.2
19
468.2
18
454.5
17
441.3
16
428.4
15
416.0
14
403.8
13
392.1
12
380.7
11
369.6
10
358.8
9
348.4
8
338.2
7
328.4
6
318.8
5
309.5
4
300.5
3
291.7
2
283.3
1
275.0
G
283.3
1B
469.7 Average
3.0%
1161.1
34
1127.2
33
1094.4
32
1062.5
31
1031.6
30
1001.5
29
972.4
28
944.0
27
916.6
26
889.9
25
863.9
24
838.8
23
814.3
22
790.6
21
767.6
20
745.2
19
723.5
18
702.5
17
682.0
16
662.1
15
642.9
14
624.1
13
605.9
12
588.3
11
571.2
10
554.5
9
538.4
8
522.7
7
507.5
6
492.7
5
478.3
4
464.4
3
450.9
2
437.8
1
425.0
G
437.8
1B
725.9 Average
355.25
279.1
431.38
612.11
480.9
743.28
228322814.xlsx.ms_office

FORM WORK ANALYSIS
Project Duration
36.00
Time Period for Formwork
24.98
Formwork Quantity
446,832
Description
Rate
Material charged to work

System Depriciation
135.00
Plastic Formwork Depriciation
Consumables
85.00
Shuttering Oil & Nails
8.00
PNM depreciation
15.36
PNM Operation & Fuel
14.60
Labour - Sub Contractor
192.78
Making Charge
9.00
PNM
Labour
Labour - Shifting
4.00
Total Cost
463.73
Total Cost Excluding Labour
270.95
Column
270.95
Staircase
300.95
Beam / Lintel
280.95
Slab
270.95
Overhead water tank
290.95
Page 58 of 71
Procedure for Staff ( requirement) Scheduling

A-2.2/01-06-01 - Format for Staff Deployment Schedule
Project Planning & Scheduling
STAFF DEPLOYMENT SCHEDULE

Project Name:
DLF PRIMUS
Project No:
2071
Location
GURGAON - DELHI RO
Date:
19-Mar-13
Sl.No
DIVISION
Name
Designation
Cadre
Nos
Salary/
Month
Staff on Site
Months
Entry
Exit
20-Oct-12
20-Oct-15
36
10
11
12
13
14
15
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
PERMANENT CADRE
1
MR. SHAMMI KHURANA
EXECUTION HEAD
MR. VINEET SINGH
DGM PROJECTS
200,000
1-Jul-13
20-Oct-15
28
NORTH
MR. GANGA ARYA
PROJECT MANAGER
E-003
110,000
20-Oct-12
20-Oct-15
36
SOUTH
MR. ANIMESH PRAMANIK
PROJECT MANAGER
E-003
110,000
1-May-13
20-Oct-15
30
MR. DEVARAJ DIXIT
ARCHITECT
E-003
80,000
1-Apr-13
20-Oct-15
31
12,000
1-Jul-13
20-Dec-14
200000
200000
200000
200000
200000
200000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
80000
80000
80000
80000
80000
80000
80000
80000
18
12000
12000
12000
12000
12000
12000
75000
75000
75000
75000
75000
75000
90000
90000
90000
90000
90000
90000
42000
42000
42000
42000
42000
42000
110000
110000
110000
110000
110000
110000
CO-ORDINATION TEAM
5
6
DRAFTSMAN
CONTRACTS ADMIN
E-002
75,000
1-Jul-13
20-Oct-15
28
80000
PLANNING & BILLING

BILLING MANAGER
E-003
90,000
1-Apr-13
20-Oct-15
31
PRW & QS
SR. ENGINEER BILLING
S-003
42,000
1-Jul-13
20-Oct-15
28
ERP & CLIENT
SR. ENGINEER BILLING
8
9
MR. PAWAN BANSAL
90000
90000
90000
S-003
45,000
1-Jul-13
20-Apr-15
22
45000
45000
45000
45000
45000
45000
11
MR. AMIT KUMAR SHARAN
DY. MANGER PLANNING
E-001
60,000
1-Dec-12
20-Oct-15
35
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
12
MR. ARUN.C.K
SR. ENGINEER PLANNING
S-003
50,000
1-Dec-12
20-Jun-15
31
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
75000
75000
75000
75000
75000
75000
75000
75000
75000
45000
45000
45000
45000
45000
45000
45000
45000
45000
33000
33000
33000
33000
33000
33000
33000
10000
10000
10000
10000
10000
10000
10000
10000
10
13
BBS
MR. SANDEEP
MANAGER - BBS
E-002
75,000
1-Apr-13
20-Oct-15
31
14
BBS
MR. JASVIR SINGH
SR. ENGINEEER
S-003
45,000
1-Dec-12
20-Feb-15
27
15
BBS
ENGINEER
S-002
33,000
1-Jun-13
30-Jun-14
13
10,000
1-May-13
20-Oct-15
30
16
MR. DHARM PAL
DOCUMENT CONTROLLER
45000
45000
45000
45000
EXECUTION - STRUCTURE
17
TOWER A,B,C
MR. HARI MOHAN JHA
MANAGER
E-002
75,000
20-Oct-12
20-Oct-15
36
18
TOWER D,E,F
MR. JITENDER AHUJA
MANAGER
E-002
75,000
1-Mar-13
20-Oct-15
32
19
TOWER G,H,J
MANAGER
E-002
75,000
1-Jun-13
20-Oct-15
29
20
TOWER A
MR. ANURAG MISHRA
SR.ENGINEER
S-003
38,000
20-Oct-12
20-Jan-15
27
38000
38000
38000
38000
38000
38000
21
TOWER B
MR. VIKRAM SINGH
SR.ENGINEER
S-003
38,000
20-Oct-12
20-Jan-15
27
38000
38000
38000
38000
38000
22
TOWER C
MR. MOHIT KUMAR
SR.ENGINEER
S-003
38,000
20-Oct-12
1-Feb-15
27
38000
38000
38000
38000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
23
TOWER D
MR. LALIT
SR.ENGINEER
S-003
40,000
20-Dec-12
20-Feb-15
26
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
24
TOWER E
MR. ANURAG TRIPATI
ENGINEER
S-002
38,000
20-Dec-12
20-Jun-14
18
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
25
TOWER F
ENGINEER
S-002
33,000
1-Jun-13
15-Jul-14
13
33000
33000
33000
33000
33000
33000
33000
26
TOWER G
ENGINEER
S-002
33,000
1-Jun-13
30-Jul-14
14
33000
33000
33000
33000
33000
33000
33000
27
TOWER H
ENGINEER
S-002
33,000
10-Jun-13
10-Jun-14
12
33000
33000
33000
33000
33000
33000
28
TOWER J
ENGINEER
S-002
33,000
1-Jul-13
15-Jun-14
11
33000
33000
33000
33000
33000
33000
NON TOWER - N MR. WASIM RAJA
SR.ENGINEER
S-003
40,000
1-May-13
1-Sep-14
16
40000
40000
40000
40000
40000
40000
40000
30
NON TOWER - S
SR.ENGINEER
S-003
40,000
1-Jun-13
11-Oct-14
16
31
TOWER A
MR. MANMOHAN JHA
FOREMAN
N-003
28,000
20-Oct-12
20-Jan-15
27
32
TOWER B
MR. HARI PRASAD
FOREMAN
N-003
28,000
1-Dec-12
20-Jan-15
26
33
TOWER C
FOREMAN
N-003
28,000
1-Mar-13
1-Feb-15
34
TOWER D
FOREMAN
N-003
25,000
1-Mar-13
35
TOWER E
FOREMAN
N-002
25,000
36
TOWER F
FOREMAN
N-002
37
TOWER G
FOREMAN
38
TOWER H
FOREMAN
39
TOWER J
FOREMAN
40
NON TOWER - N
41
NON TOWER - S
42
TOWER A
43
44
29
40000
40000
40000
40000
40000
40000
40000
40000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
23
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
20-Feb-15
24
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
1-Apr-13
20-Jun-14
15
25000
25000
25000
25000
25000
25000
25000
25000
25000
25,000
1-Apr-13
15-Jul-14
15
25000
25000
25000
25000
25000
25000
25000
25000
25000
N-002
25,000
1-Jun-13
30-Jul-14
14
25000
25000
25000
25000
25000
25000
25000
N-002
25,000
10-Jun-13
10-Jun-14
12
25000
25000
25000
25000
25000
25000
N-002
25,000
1-Jul-13
15-Jun-14
11
25000
25000
25000
25000
25000
25000
FOREMAN
N-003
22,000
1-May-13
1-Sep-14
16
22000
22000
22000
22000
22000
22000
22000
FOREMAN
N-003
22,000
1-Jun-13
11-Oct-14
16
22000
22000
22000
22000
22000
22000
22000
SUPERVISOR
15,000
20-Oct-12
20-Oct-15
36
TOWER B
SUPERVISOR
15,000
1-Dec-12
20-Oct-15
35
TOWER C
SUPERVISOR
15,000
1-Mar-13
20-Oct-15
45
TOWER D
SUPERVISOR
15,000
1-Mar-13
46
TOWER E
SUPERVISOR
13,500
1-Apr-13
47
TOWER F
SUPERVISOR
13,500
48
TOWER G
SUPERVISOR
49
TOWER H
50
51
MR. RAM CHARAN
28000
22000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
32
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
20-Oct-15
32
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
20-Oct-15
31
13500
13500
13500
13500
13500
13500
13500
13500
13500
1-Apr-13
20-Oct-15
31
13500
13500
13500
13500
13500
13500
13500
13500
13500
13,500
1-Jun-13
20-Oct-15
29
13500
13500
13500
13500
13500
13500
13500
SUPERVISOR
13,500
10-Jun-13
20-Oct-15
28
13500
13500
13500
13500
13500
13500
TOWER J
SUPERVISOR
13,500
1-Jul-13
20-Oct-15
28
13500
13500
13500
13500
13500
13500
NON TOWER - N
SUPERVISOR
13,500
1-May-13
20-Oct-15
30
13500
13500
13500
13500
13500
13500
13500
52
NON TOWER - S
SUPERVISOR
13,500
1-Jun-13
20-Oct-15
29
53
NORTH
DY. SUP SURVEYOR
40,000
20-Oct-12
20-Oct-15
36
54
SOUTH
SURVEYOR
20,000
10-Apr-13
15-Jul-14
15
MR. HARINDER GUPTA
15000
13500
40000
40000
40000
40000
40000
40000
13500
13500
13500
13500
13500
13500
13500
40000
40000
40000
40000
40000
40000
40000
40000
20000
20000
20000
20000
20000
20000
20000
20000
EXECUTION - FINISHES
55
NORTH
MANAGER
E-002
75,000
1-Oct-13
20-Oct-15
25
56
SOUTH
MANAGER
E-002
75,000
1-Nov-13
30-Aug-15
22
57
TOWER A
ENGINEER
S-002
35,000
14-Aug-13
20-Sep-15
25
35000
58
TOWER B
ENGINEER
S-002
35,000
30-Aug-13
30-Sep-15
25
35000
59
TOWER C
ENGINEER
S-002
35,000
30-Aug-13
10-Oct-15
25
35000
60
TOWER D
ENGINEER
S-002
35,000
15-Sep-13
20-Oct-15
25
61
TOWER E,F,G
SR. ENGINEER
S-003
40,000
15-Oct-13
10-Sep-15
23
62
TOWER H & J
ENGINEER
S-002
35,000
10-Nov-13
10-Sep-15
22
63
TOWER A
FOREMAN
N-002
25,000
1-Aug-13
20-Sep-15
26
64
TOWER B
FOREMAN
N-002
25,000
15-Aug-13
30-Sep-15
65
TOWER C
FOREMAN
N-002
22,000
15-Aug-13
10-Oct-15
66
TOWER D
FOREMAN
N-002
22,000
1-Sep-13
67
TOWER E
FOREMAN
N-002
22,000
68
TOWER F
FOREMAN
N-002
69
TOWER G
FOREMAN
70
TOWER H
71
TOWER J
75000
75000
75000
75000
75000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
40000
40000
35000
25000
25000
25000
25000
25000
26
25000
25000
25000
25000
26
22000
22000
22000
22000
20-Oct-15
26
22000
22000
22000
22000
1-Oct-13
10-Sep-15
23
22000
22000
22000
22,000
15-Oct-13
10-Sep-15
23
22000
22000
N-002
22,000
1-Nov-13
10-Sep-15
22
22000
22000
FOREMAN
N-002
22,000
1-Nov-13
10-Sep-15
22
22000
22000
FOREMAN
N-002
22,000
15-Nov-13
10-Sep-15
22
72
SR. MANAGER
E-003
85,000
73
MANAGER
E-002
75,000
74
DY. MANAGER
E-001
65,000
75
SR.ENGINEER
S-003
43,000
76
SR. ENGINEER
S-003
45,000
77
ENGINEER
S-002
38,000
78
FOREMAN
25,000
79
FOREMAN
25,000
80
FOREMAN
25,000
81
SUPERVISOR
16,000
82
SUPERVISOR
16,000
22000
SERVICES
ACCOUNTS & ADMIN

ADMIN MANAGER
E-003
80,000
1-May-13
20-Oct-15
30
ADMIN OFFICER
S-002
32,000
1-Jun-13
20-Oct-15
29
24,000
20-Oct-12
20-Oct-15
36
IT
20,000
1-Dec-12
31-Dec-14
25
MR. DINESH NAGPAL
ACCOUNTS MANAGER
60,000
20-Oct-12
20-Oct-15
36
MR. JITENDER
TIME KEEPER
14,000
20-Oct-12
20-Oct-15
89
MR. MIHR JHA
SR. MANAGER
E-003
90,000
20-Oct-12
90
MR. ANAND VIVEK
ENGINEER
S-002
36,000
20-Oct-12
91
MR. VINOD JOSHI
ENGINEER
S-002
32,000
1-May-13
92
FOREMAN
N-002
22,000
93
SUPERVISOR
MR. RAJEEV GUPTA
BATCHING PLANT OPER.
MR. ANIL KUMAR GANGWAL
MANAGER
E-002
75,000
SR. ENGINEER
S-003
38,000
ENGINEER
S-002
33,000
20-Oct-12
12,000
83
MR. JITENDER MANN
84
85
MR. AJAY SHARMA
ADMIN ASST
86
MR. SURESH SAHOO
87
88
80000
24000
80000
80000
80000
80000
80000
80000
80000
32000
32000
32000
32000
32000
32000
32000
24000
24000
24000
24000
24000
24000
24000
20000
20000
20000
20000
20000
20000
20000
20000
60000
60000
60000
60000
60000
60000
60000
60000
60000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
32000
32000
32000
32000
32000
32000
32000
32000
22000
22000
22000
22000
22000
22000
22000
22000
22000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
75000
75000
75000
75000
75000
75000
75000
75000
75000
38000
38000
38000
38000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
55000
55000
55000
55000
55000
55000
32000
32000
32000
32000
32000
32000
32000
32000
32000
24000
24000
24000
24000
24000
24000
20000
20000
20000
20000
20000
60000
60000
60000
60000
60000
36
14000
14000
14000
14000
20-Oct-15
36
90000
90000
90000
20-Oct-15
36
36000
36000
36000
31-Jan-15
21
20-Oct-12
20-Oct-15
36
22000
22000
22000
22000
22000
14,000
20-Oct-12
20-Oct-15
36
14000
14000
14000
14000
15,000
1-Feb-13
31-Jan-15
24
1-Apr-13
20-Oct-15
31
1-Sep-13
31-Dec-14
16
20-Oct-15
36
33000
33000
20-Oct-12
20-Oct-15
36
12000
12000
PNM
94
QA/ QC
95
96
97
MR. AKHILESH
LAB ASST
98
SAFETY
99
DY. MANAGER
E-001
55,000
1-Jul-13
30-Nov-14
17
100
SAFETY OFFICER
S-002
32,000
1-Apr-13
20-Oct-15
31
MR. BRIJESH
ASST. SAFETY
S-001
26,000
20-Oct-12
20-Oct-15
36
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
MR. YASHVIR
ASST. SAFETY
S-001
26,000
20-Oct-12
20-May-15
31
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
103
MR. KHYAL SINGH
MANAGER
E-002
65,000
20-Oct-12
20-Oct-15
36
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
104
MR. VIKAS
ASST. STORE
15,000
20-Oct-12
20-Oct-15
36
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
ASST. STORE
15,000
1-Jan-13
31-Jan-15
25
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
101
102
STORE
105
TOTAL STAFF
105
4,016,500
819,000
1,037,000
1,130,000
1,145,000
1,303,000
1,732,000
2,059,500
2,379,500
2,951,500
2,976,500
3,188,500
3,320,500
3,501,500
3,558,500
819,000
1,037,000
1,130,000
1,145,000
1,303,000
1,957,160
2,327,235
2,688,835
3,335,195
3,363,445
3,603,005
3,752,165
3,956,695
4,021,105
PROJECT BASED/OSE
TIME KEEPER
FOREMAN - MECH
SUPERVISOR - MECH
ELECTRICIAN
ELECTRICIAN
SAFETY STEWARD
CHEDULE
Project Duration
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Jan-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Sep-15
Oct-15
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
200000
5,600,000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
3,960,000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
110000
3,300,000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
2,480,000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
2,100,000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
2,790,000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
42000
1,176,000
45000
45000
45000
45000
45000
45000
45000
45000
45000
45000
45000
45000
45000
45000
45000
45000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
2,100,000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
45000
45000
45000
45000
45000
45000
45000
45000
45000
45000
45000
45000
45000
45000
33000
33000
33000
33000
33000
33000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
300,000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
2,700,000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
2,400,000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
2,175,000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
1,064,000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
1,040,000
38000
38000
38000
38000
38000
38000
33000
33000
33000
33000
33000
33000
33000
462,000
33000
33000
33000
33000
33000
33000
33000
462,000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
28000
672,000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
600,000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
400,000
25000
25000
25000
25000
25000
25000
25000
350,000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
540,000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
525,000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
480,000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
480,000
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
418,500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
418,500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
391,500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
378,000
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
378,000
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
13500
391,500
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
1,440,000
20000
20000
20000
20000
20000
20000
20000
Total
216,000
-
990,000
1,550,000
75000
75000
75000
75000
2,325,000
1,215,000
429,000
-
1,026,000
1,026,000
684,000
396,000
396,000
680,000
680,000
756,000
728,000
375,000
300,000
300,000
374,000
374,000
405,000
300,000
75000
75000
1,875,000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
910,000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
875,000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
40000
920,000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
35000
770,000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
25000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
572,000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
572,000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
528,000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
506,000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
506,000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
506,000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
484,000
1,650,000
875,000
875,000
650,000
625,000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
2,400,000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
928,000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
24000
864,000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
60000
2,160,000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
504,000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
90000
3,240,000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
36000
1,296,000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
22000
792,000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
14000
504,000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
75000
2,325,000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
38000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
33000
1,188,000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
12000
432,000
55000
55000
55000
55000
55000
55000
55000
55000
55000
55000
55000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
32000
992,000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
936,000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
26000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
65000
2,340,000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
540,000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
15000
3,558,500
3,558,500
3,558,500
3,558,500
3,558,500
3,558,500
3,346,500
3,210,500
3,210,500
3,148,500
3,086,500
3,031,500
2,961,500
2,767,500
2,591,500
2,591,500
2,546,500
2,520,500
2,470,500
2,470,500
2,395,500
2,090,500
96,893,000
4,021,105
4,021,105
4,021,105
4,543,849
4,543,849
4,543,849
4,273,146
4,099,487
4,099,487
4,020,320
3,941,152
3,870,922
3,781,539
3,533,821
3,309,086
3,739,268
3,674,337
3,636,822
3,564,677
3,564,677
3,456,460
3,016,376
119,715,279
500,000
672,000
360,000
608,000
935,000
806,000
-
375,000
-
1
4
5
6
Material rates sheet rates to be updated

Brick work rate changed to Rs 500 per cum from Rs 450
Tiling rate changed from 18 to 20 per sqft
To be checked for Quantity Variation
PCC
7 Plaster lift 4%
8 Fire door rates to be checked
9 No fuel considered for pumps in Tender
Sl.NO Description
1
PNM Cost
Material
Reinforcement - Chair & Spacer
3
4
Labour Cost
Formwork
Rough Finishes Plaster
5
6
IDC
Staff Salary
Repair & Maintenance of PNM
Quantity
Tender Rate
PSE Rate
Tendor Provision (in PSE Provision (in

Cr)
Cr)
11.97
10013
446,832
388,090
205.78
135
17.69
5.72
1.58
1.38
1.38
0.38
7.61
4.31
9.19
5.23
1.59
0.93
0.44
0.26
8.48
0.1
11.97
0.68
3.49
0.58
0.96
0.16
13.68
3.77
1,380.00
170
111
Difference
(in Cr)
Project : DLF Primus

MEP Work done Sheet ( Provisional Sums)
Sl.NO
1
2
3
4
Description
DC Cost
SPCL Margin
WCT
Client Billing
Work Value
1,008,470,282
73,557,822
45,445,180
1,127,473,285
73,557,822
323,557,822
32.35578224
8.91982749
250000000
73,557,822
323,557,822
32.35578224
8.91982749
1 Office IT Setup
Department
1
2
3
4
5
6
7
8
9
10
11
12
Project Coordinator
Project Incharge
Project Manager
Planning
Billing / BBS
Services
Execution
Quality
Plant & Machinery
Stores
Accounts
Admin / Safety
Computer
with UPS
Laptop
Printer
Scanner
1
1
Fax
1
1
1
2
6
2
1
1
1
2
1
17
1
4
1
2
1
1
Hard Disk
Xerox
1
2
Mobile
Reimbursem
ent
Pen Drive
1
1
1
1
1
1
2
1
6
5,000
2,000
1,500
1,600
1,600
2,000
12,000
1,200
1,600
1,000
800
2,400
32,700

DLF PRIMUS PSE APPROVED

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

DLF PRIMUS PSE APPROVED

Uploaded by

Copyright:

Available Formats

Vice President - Mr.

Project:- DLF Primus - Group Housing, Gurgoan, Haryana.

SUMMARY SHEET COMPARISON OF TENDER VS PRESTART

Concrete Works (PCC)

Reinforced Concrete Works

Due to PNM Cost

Due to PNM Cost

882,147 Extra Item added of Tie rod filling

Tiles & Painting

Laminated Wooden flooring

Doors - wooden & Fire Doors

MEP & Provisional Sums

MEP & Provisonal Sums

Total Direct Cost

Total Direct & Indirect Cost

Total Contract Value

Ref IDC Sheet

IDC SUMMARY SHEET COMPARISON OF TENDER VS PRESTART

Difference (PSE - Tender)

CAR Policy updated

Refer staff schedule

DLF GH P0ject 'The Primus' Sector-82A

Water for Labour Hutments

Maintenance of Labour camp

Mobilisation & Demobilisation

Office, Lab & Survey Equipments

Bank Guarantee Charges ( Corporate Guarantee)

Land will be free of

Water for Drinking + Construction Purpose

Total Expenses ( Initial)

Less Mobilisation Advance

Financing required (A-B) for three months

Salaries & Allowances

Manager Structural steel works

Project Basrd Staff

Mess Facility Maintainence

Housekeeping & Misc expenses

Misc. Machinery not loaded in DC

Defect liability maintenance

Add % for benefits

Replacement of Material if any

ESI - 6.5% of 20% Labour Com. (Civil)

Total Indirect Cost

SUMMARY SHEET COMPARISON OF TENDER VS PRESTART

Concrete Works (PCC)

Reinforced Concrete Works

Tiles & Painting

Laminated Wooden flooring

Doors - wooden & Fire Doors

DLF GH Project 'The Primus' Sector-82A

EXCAVATION, DISPOSAL, BACK FILLING

Earth work in manual excavation in foundation trenches in all types of soil

Plant Oprn & Fuel

Item same as above but for depth of 0m to 3m

Item same as above but for depth of 3m to 6m

Item same as above but for depth of 6m to 9m

Item same as above but for depth of 9m to 12m

All charges for backfilling of available excavated earth in trenches, plinth,

levels in layers not exceeding 200mm in depth including watering, ramming,

consolidation, dressing complete to the entire satisfaction of Engineer.

concentrate (20% concentration) diluted to a water based emulsion of 1%

Providing Anti Termite Treatment comprising of providing & injecting