You are on page 1of 167

Location

Basic rates of materials


Cement
Sand
Aggregate 20mm downsize
Aggregate 40mm downsize
Aggegate 110mm for soling
water
reinforcement steel
structural steel
binding wire
bolts
nuts
shuttering ply wood

Plant and machinery


Excavator
jcb
Tipper
road roller
vibro roller
compactor
viberator
transit mixer
concrete pump
truck
tractor
tower hoist
batch mixer
tower crane
DG set

labour rates

Unit

Bangalore

Hyderabad

Chennai

Kerala

1
2
3
4
5
6
7
8
9
10

11
12

13

14
15
16

**

Taking effective working time as 50 min


Total cycle time = 9.55 min
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Quantity to be carried per hour = 23.88 cum


Considering a swell factor of 0.86 for all kinds of soil,Quantity of land excavation per hour = 20.54 cum
Hire charge of Tipper excluding supervision charge / hr =

Sub Total
OH & Profit
Sundries & contegencies @ 3%
Water supply & electricity @ 1.5%
Total

1
2
3
4
5
6
7
8
9
10

11
12

13

14
15
16

**

1
2
3
4
5

6
7
8
9
10

11
12

13

14
15
16

**

Total cycle time = 9.55 min


9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Quantity to be carried per hour = 23.88 cum


Considering a swell factor of 0.86 for all kinds of soil,Quantity of land excavation per hour = 20.54 cum
Hire charge of Tipper excluding supervision charge / hr =

Sub total
OH & Profit
Sundries & contegencies @ 3%
Water supply & electricity @ 1.5%
Total

Royalty charges

1
2
3
4
5
6
7
8
9
10

11
12

13

14
15
16

**
a) Loading time = (Body capacity/Excavator output per min)= 2.15 min
b) Loaded haul @ 20km/hr = 3.00 min
c) Empty haul @ 20km/hr = 3.00 min
d) Spotting, turning and unloading time = 1.40 min
Taking effective working time as 50 min
Total cycle time = 9.55 min
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Quantity to be carried per hour = 23.88 cum

Considering a swell factor of 0.86 for all kinds of soil,Quantity of land excavation per hour = 20.54 cum
Hire charge of Tipper excluding supervision charge / hr =

1
2
3
4
5
6
7
8
9
10

11
12

13

14
15
16

**

50min --------------------------------- 4.56x50/9.55=23.87cum

Quantity to be carried per hour = 23.88 cum


Considering a swell factor of 0.86 for all kinds of soil,Quantity of land excavation per hour = 20.54 cum
Hire charge of Tipper excluding supervision charge / hr =

Sub total
OH & Profit
Sundries & contegencies @ 3%
Water supply & electricity @ 1.5%
Total
Royalty charges

1
2
3
4
5
6
7
8
9
10

11
12

13

14
15
16

**
a) Loading time = (Body capacity/Excavator output per min)= 2.15 min
b) Loaded haul @ 20km/hr = 3.00 min
c) Empty haul @ 20km/hr = 3.00 min
d) Spotting, turning and unloading time = 1.40 min
Taking effective working time as 50 min
Total cycle time = 9.55 min
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Quantity to be carried per hour = 23.88 cum


Considering a swell factor of 0.86 for all kinds of soil,Quantity of land excavation per hour = 20.54 cum
Hire charge of Tipper excluding supervision charge / hr =

Hire charge of jack hammer per cum =


(c) Consumables
Cost of drill rod 2'6" (c1)= Rs.1,650.00

Cost of drill rod 5'0" (c2)= Rs.2,450.00


Avg. cost of drill rod (c3)=(c1+c2)/2 Rs.2,050.00
Life of one drill rod = 150.00 r.m.
Cost of drill rod per cum (c3 /(150 x 1.0)) = Rs.13.67
Cost of air line per cum (L.S.) = Rs.5.00
(d) Labour Charges
Driller 3 nos. @ 75.00 /day = Rs.225.00
--------------------

Male Worker 4 nos. @ 55.00 /day = Rs.220.00


Blaster 1 no. @ 85.00 /day = Rs.85.00
Add for hidden cost of labour @10% of
direct labour charges = Rs.53.00
Labour charges for drilling/cum taking 7hrs/shift

Total on explosives = Rs.58.43


Cost of explosive per cum =(cost of explosive/(2.4 x 1.0))= Rs.24.35

General Excavation by mechanical means in all types of soil including dense soil, disintegrated/ weathered/
soft rock that can be removed by mechanical means without blasting including necessary manual
excavation for dressing the edges & leveling, all leads and lifts. Rate to include disposing the excess earth
and spreading in layers to the required levels and carting away out side the site to the designated areas
identified by the local authorities.dewatering of both ground and surface water, removal of slurry generated
while excavation and keeping the area free of water with necessary shoring, struting, required for keeping
earth in position etc,. excavating loose pockets and compacting the same.
up to 3.00m depth
3.00m to 6.00m depth
6.00m to 9.00m depth
9.00m to 12.00m depth
12.00m to 15.00m depth
Beyond 15.00m depth

up to 3.00m depth
(A) Excavation by Mechanical means
Considering Hitachi Excavator of the following specification :
Capacity of bucket = 0.91 cum
Cycle time for one bucket excavation = 16.00 sec
Bucket fill factor = 0.90
Overall efficiency = 83.00 %
Taking effective working per hr = 50 min,
Production per hour (loose earth) = (50 x 60 x 0.91 x 0.9 x 0.83)/16 = 127.46 cum
By ratio and proportion
In 16sec the qty of earthwork excavated is
16sec ---------------------( 0.91 x 0.9 x 0.83)
for 50X60 sec ---------------------- (50 x 60 x 0.91 x 0.9 x 0.83)/16=127.46 cum
Considering a swell factor of 0.86 for all kinds of soil,
Quantity of land excavation per hour = 127.46 cumx0.86=109.62 cum
Hire charge of excavator
Hire charge of excavator excluding supervision charges = 1717.64
Cost of excavtion per 1 cum = 1717.64/109.62 = Rs15.67
(B) Trasportation cost
Capacity of Tipper (loose soil) = 5.70 cum
Taking 80% carrying capacity, the capacity of Tipper = 4.56 cum
Lead = 1.00 km
a) Loading time = (Body capacity/Excavator output per min) 4.56/2.19~ 2.2**= 2.15 min

From Sl no 12. qty excavated per hour is 109.62Cum


50min---------------------------------------109.62Cum
1min-----------------------------------109.62/50=2.1924 Cum~2.2
a) Loading time = (Body capacity/Excavator output per min)= 2.15 min
b) Loaded haul @ 20km/hr = 3.00 min
c) Empty haul @ 20km/hr = 3.00 min
d) Spotting, turning and unloading time = 1.40 min
Taking effective working time as 50 min
Total cycle time = 9.55 min
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Quantity to be carried per hour = 23.88 cum


Considering a swell factor of 0.86 for all kinds of soil,Quantity of land excavation per hour = 20.54 cum
Hire charge of Tipper excluding supervision charge / hr =

Sub Total
OH & Profit
Sundries & contegencies @ 3%
Water supply & electricity @ 1.5%
Total
Royalty charges

3.00m to 6.00m depth


(A) Excavation by Mechanical means
Considering Hitachi Excavator of the following specification :
Capacity of bucket = 0.91 cum
Cycle time for one bucket excavation = 16.00 sec
Bucket fill factor = 0.90
Overall efficiency = 83.00 %
Taking effective working per hr = 50 min,
Production per hour (loose earth) = (50 x 60 x 0.91 x 0.9 x 0.83)/16 = 127.46 cum
By ratio and proportion
In 16sec the qty of earthwork excavated is
16sec ---------------------( 0.91 x 0.9 x 0.83)
for 50X60 sec ---------------------- (50 x 60 x 0.91 x 0.9 x 0.83)/16=127.46 cum
Considering a swell factor of 0.86 for all kinds of soil,
Quantity of land excavation per hour = 127.46 cumx0.86=109.62 cum

Hire charge of excavator


Hire charge of excavator excluding supervision charges = 1717.64
Cost of excavtion per 1 cum = 1717.64/109.62 = Rs15.67
(B) Trasportation cost
Capacity of Tipper (loose soil) = 5.70 cum
Taking 80% carrying capacity, the capacity of Tipper = 4.56 cum
Lead = 1.00 km
a) Loading time = (Body capacity/Excavator output per min) 4.56/2.19~ 2.2**= 2.15 min
From Sl no 12. qty excavated per hour is 109.62Cum
50min---------------------------------------109.62Cum
1min-----------------------------------109.62/50=2.1924 Cum~2.2
a) Loading time = (Body capacity/Excavator output per min)= 2.15 min
b) Loaded haul @ 20km/hr = 3.00 min
c) Empty haul @ 20km/hr = 3.00 min
d) Spotting, turning and unloading time = 1.40 min
Taking effective working time as 50 min
Total cycle time = 9.55 min
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Quantity to be carried per hour = 23.88 cum


Considering a swell factor of 0.86 for all kinds of soil,Quantity of land excavation per hour = 20.54 cum
Hire charge of Tipper excluding supervision charge / hr =

Sub total
OH & Profit
Sundries & contegencies @ 3%
Water supply & electricity @ 1.5%
Total
Royalty charges

6.00m to 9.00m depth


(A) Excavation by Mechanical means
Considering Hitachi Excavator of the following specification :
Capacity of bucket = 0.91 cum
Cycle time for one bucket excavation = 16.00 sec
Bucket fill factor = 0.90
Overall efficiency = 83.00 %

Taking effective working per hr = 50 min,


Production per hour (loose earth) = (50 x 60 x 0.91 x 0.9 x 0.83)/16 = 127.46 cum
By ratio and proportion
In 16sec the qty of earthwork excavated is
16sec ---------------------( 0.91 x 0.9 x 0.83)
for 50X60 sec ---------------------- (50 x 60 x 0.91 x 0.9 x 0.83)/16=127.46 cum
Considering a swell factor of 0.86 for all kinds of soil,
Quantity of land excavation per hour = 127.46 cumx0.86=109.62 cum
Hire charge of excavator
Hire charge of excavator excluding supervision charges = 1717.64
Cost of excavtion per 1 cum = 1717.64/109.62 = Rs15.67
(B) Trasportation cost
Capacity of Tipper (loose soil) = 5.70 cum
Taking 80% carrying capacity, the capacity of Tipper = 4.56 cum
Lead = 1.00 km
a) Loading time = (Body capacity/Excavator output per min) 4.56/2.19~ 2.2**= 2.15 min
From Sl no 12. qty excavated per hour is 109.62Cum
50min---------------------------------------109.62Cum
1min-----------------------------------109.62/50=2.1924 Cum~2.2
a) Loading time = (Body capacity/Excavator output per min)= 2.15 min
b) Loaded haul @ 20km/hr = 3.00 min
c) Empty haul @ 20km/hr = 3.00 min
d) Spotting, turning and unloading time = 1.40 min
Taking effective working time as 50 min
Total cycle time = 9.55 min
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Quantity to be carried per hour = 23.88 cum


Considering a swell factor of 0.86 for all kinds of soil,Quantity of land excavation per hour = 20.54 cum
Hire charge of Tipper excluding supervision charge / hr =

Sub total
OH & Profit
Sundries & contegencies @ 3%
Water supply & electricity @ 1.5%
Total

Royalty charges

9.00m to 12.00m depth


(A) Excavation by Mechanical means
Considering Hitachi Excavator of the following specification :
Capacity of bucket = 0.91 cum
Cycle time for one bucket excavation = 16.00 sec
Bucket fill factor = 0.90
Overall efficiency = 83.00 %
Taking effective working per hr = 50 min,
Production per hour (loose earth) = (50 x 60 x 0.91 x 0.9 x 0.83)/16 = 127.46 cum
By ratio and proportion
In 16sec the qty of earthwork excavated is
16sec ---------------------( 0.91 x 0.9 x 0.83)
for 50X60 sec ---------------------- (50 x 60 x 0.91 x 0.9 x 0.83)/16=127.46 cum
Considering a swell factor of 0.86 for all kinds of soil,
Quantity of land excavation per hour = 127.46 cumx0.86=109.62 cum
Hire charge of excavator
Hire charge of excavator excluding supervision charges = 1717.64
Cost of excavtion per 1 cum = 1717.64/109.62 = Rs15.67
(B) Trasportation cost
Capacity of Tipper (loose soil) = 5.70 cum
Taking 80% carrying capacity, the capacity of Tipper = 4.56 cum
Lead = 1.00 km
a) Loading time = (Body capacity/Excavator output per min) 4.56/2.19~ 2.2**= 2.15 min
From Sl no 12. qty excavated per hour is 109.62Cum
50min---------------------------------------109.62Cum
1min-----------------------------------109.62/50=2.1924 Cum~2.2
a) Loading time = (Body capacity/Excavator output per min)= 2.15 min
b) Loaded haul @ 20km/hr = 3.00 min
c) Empty haul @ 20km/hr = 3.00 min
d) Spotting, turning and unloading time = 1.40 min
Taking effective working time as 50 min
Total cycle time = 9.55 min
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Quantity to be carried per hour = 23.88 cum

Considering a swell factor of 0.86 for all kinds of soil,Quantity of land excavation per hour = 20.54 cum
Hire charge of Tipper excluding supervision charge / hr =

Sub total
OH & Profit
Sundries & contegencies @ 3%
Water supply & electricity @ 1.5%
Total
Royalty charges

12.00m to 15.00m depth


(A) Excavation by Mechanical means
Considering Hitachi Excavator of the following specification :
Capacity of bucket = 0.91 cum
Cycle time for one bucket excavation = 16.00 sec
Bucket fill factor = 0.90
Overall efficiency = 83.00 %
Taking effective working per hr = 50 min,
Production per hour (loose earth) = (50 x 60 x 0.91 x 0.9 x 0.83)/16 = 127.46 cum
By ratio and proportion
In 16sec the qty of earthwork excavated is
16sec ---------------------( 0.91 x 0.9 x 0.83)
for 50X60 sec ---------------------- (50 x 60 x 0.91 x 0.9 x 0.83)/16=127.46 cum
Considering a swell factor of 0.86 for all kinds of soil,
Quantity of land excavation per hour = 127.46 cumx0.86=109.62 cum
Hire charge of excavator
Hire charge of excavator excluding supervision charges = 1717.64
Cost of excavtion per 1 cum = 1717.64/109.62 = Rs15.67
(B) Trasportation cost
Capacity of Tipper (loose soil) = 5.70 cum
Taking 80% carrying capacity, the capacity of Tipper = 4.56 cum
Lead = 1.00 km
a) Loading time = (Body capacity/Excavator output per min) 4.56/2.19~ 2.2**= 2.15 min
From Sl no 12. qty excavated per hour is 109.62Cum
50min---------------------------------------109.62Cum
1min-----------------------------------109.62/50=2.1924 Cum~2.2
a) Loading time = (Body capacity/Excavator output per min)= 2.15 min

b) Loaded haul @ 20km/hr = 3.00 min


c) Empty haul @ 20km/hr = 3.00 min
d) Spotting, turning and unloading time = 1.40 min
Taking effective working time as 50 min
Total cycle time = 9.55 min
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Quantity to be carried per hour = 23.88 cum


Considering a swell factor of 0.86 for all kinds of soil,Quantity of land excavation per hour = 20.54 cum
Hire charge of Tipper excluding supervision charge / hr =

Sub total
OH & Profit
Sundries & contegencies @ 3%
Water supply & electricity @ 1.5%
Total
Royalty charges

Beyond 15.00m depth


(A) Excavation by Mechanical means
Considering Hitachi Excavator of the following specification :
Capacity of bucket = 0.91 cum
Cycle time for one bucket excavation = 16.00 sec
Bucket fill factor = 0.90
Overall efficiency = 83.00 %
Taking effective working per hr = 50 min,
Production per hour (loose earth) = (50 x 60 x 0.91 x 0.9 x 0.83)/16 = 127.46 cum
By ratio and proportion
In 16sec the qty of earthwork excavated is
16sec ---------------------( 0.91 x 0.9 x 0.83)
for 50X60 sec ---------------------- (50 x 60 x 0.91 x 0.9 x 0.83)/16=127.46 cum
Considering a swell factor of 0.86 for all kinds of soil,
Quantity of land excavation per hour = 127.46 cumx0.86=109.62 cum
Hire charge of excavator
Hire charge of excavator excluding supervision charges = 1717.64
Cost of excavtion per 1 cum = 1717.64/109.62 = Rs15.67
(B) Trasportation cost

Capacity of Tipper (loose soil) = 5.70 cum


Taking 80% carrying capacity, the capacity of Tipper = 4.56 cum
Lead = 1.00 km
a) Loading time = (Body capacity/Excavator output per min) 4.56/2.19~ 2.2**= 2.15 min
From Sl no 12. qty excavated per hour is 109.62Cum
50min---------------------------------------109.62Cum
1min-----------------------------------109.62/50=2.1924 Cum~2.2
a) Loading time = (Body capacity/Excavator output per min)= 2.15 min
b) Loaded haul @ 20km/hr = 3.00 min
c) Empty haul @ 20km/hr = 3.00 min
d) Spotting, turning and unloading time = 1.40 min
Taking effective working time as 50 min
Total cycle time = 9.55 min
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Quantity to be carried per hour = 23.88 cum


Considering a swell factor of 0.86 for all kinds of soil,Quantity of land excavation per hour = 20.54 cum
Hire charge of Tipper excluding supervision charge / hr =

Sub total
OH & Profit
Sundries & contegencies @ 3%
Water supply & electricity @ 1.5%
Total
Royalty charges
Same as item No - EXC-001 but for general excavation in Hard rock/ boulders by chiselling/ wedging to the
required level & depth including all leads and lifts, using serviceable excavated material within plot at
approved location and carting away un serviceable material outside the site as directed, de-watering of both
ground and surface water, removal of slurry generated while excavation and keeping the area free of water
with necessary shoring, strutting, stepping, dressing, grading required for keeping earth in position,
excavating loose pockets and compacting them after back filling as directed etc. as per detailed specification
and conforming to safety rules during progress of the work.

Excavation in hard rock / boulders by Controlled blasting using explosives and trimming to required level for
foundation, trenches, rafts, footings,, plinths, leveling area etc. to the required depth at all leads including
stacking excavated material within plot at approved location; if required bailing /pumping out of water to
keep site dry at all times until completion of work; shoring, strutting, stepping, dressing, grading, cleaning,
removing and excavating loose pockets and consolidating them by backfiring as directed etc. all complete as
detailed in specification and conforming to safety rules of authority from time to time and Explosives
rules1940 or as amended.

Note: The percentage of voids to be deducted from stack measurement is 40%

for hard rock. Blasting shall be carried through licensed operator having valid blasting licence.
Per 1 cum.
A) Drilling and blasting charge :
(a) Compressor Charges
Hire charge of 400 cfm compressor per hour =
3 Jack hammer can be operated at a time and
outturn of jack hammer = 5 holes drilling.
Blasted Rock out turn per 1.0 m hole is 1.00 cum.
Total out turn of blasted rock/hr= ( 3 x 5 x 1.00 ) 15.00 cum.
Hire charge of compressor per cum
(b) Jack hammer charges
Out turn per hour =(5 x 1.0)= 5.00 cum.
Hire charge of jack hammer per hour = Rs.7.93
Hire charge of jack hammer per cum =
(c) Consumables
Cost of drill rod 2'6" (c1)= Rs.1,650.00

Cost of drill rod 5'0" (c2)= Rs.2,450.00


Avg. cost of drill rod (c3)=(c1+c2)/2 Rs.2,050.00
Life of one drill rod = 150.00 r.m.
Cost of drill rod per cum (c3 /(150 x 1.0)) = Rs.13.67
Cost of air line per cum (L.S.) = Rs.5.00
(d) Labour Charges
Driller 3 nos. @ 75.00 /day = Rs.225.00
--------------------

Male Worker 4 nos. @ 55.00 /day = Rs.220.00


Blaster 1 no. @ 85.00 /day = Rs.85.00
Add for hidden cost of labour @10% of
direct labour charges = Rs.53.00
Labour charges for drilling/cum taking 7hrs/shift
(e) Explosives (Data for 2.4 m hole)
2/7th kg of Gelatine @ 75.00 /kg = Rs.21.43
1 no. of Electric Detonator = 12.00 /no. Rs.12.00
Lead wire (L.S.) = Rs.5.00
Ammonium Nitrate 0.8 kg @ 25.00 /kg = Rs.20.00
-------------------Total on explosives = Rs.58.43
Cost of explosive per cum =(cost of explosive/(2.4 x 1.0))= Rs.24.35
DRILLING AND BLASTING COST (Q1) = Rs.101.25
ADD FOR SECONDARY BLASTING (Q2) = 20% OF Q1 = Rs.20.25
Rs.121.50
B) Labour charge
Hammer man 0.10 nos. @ Rs65.00 Rs6.50
Male Worker 0.50 nos. @ Rs55.00 Rs27.50
(A + B) = Rs155.50
Overhead charges @ 10% of (A+B) Rs15.55
Rs171.05 /cum
Or Say Rs171.10 /cum

UOM

qty

Cum
Cum
Cum
Cum
Cum
Cum

50
2039.31

127.4569

109.61
1800
16.42

5.7 cum
4.56 cum
km

amount

124
131
139
146
153
161

16

rate

2.200
4.145454545
35
14.4
11.2
3

min
km/hr
min
min

Considering two tippers

50
32.74545455
6.962798

5.988007
605.3
86.93
103.35
16
3
2
124

16

50
2039.31

127.4569

109.61

1700
15.51

5.7 cum
4.56 cum
7.5

km

2.200
4.145454545
35
15.42857143
12
4

Considering two tippers


km/hr
min
min
50

35.57402597
6.409171

5.511887
605
94.40
109.91
16
3
2
131.34

16

50
2039.31

127.4569

109.61
1700
15.51

5.7 cum
4.56 cum
8

km

2.200
4.145454545
35
16.45714286
12.8
4.5

Considering two tippers


km/hr
min
min
50

37.9025974
6.015419

5.17326
605
100.57
116.08
17
3
2
138.7

16

50
2039.31

127.4569

109.61
1700
15.51

5.7 cum
4.56 cum
8.5

km

2.200
4.145454545
35
17.48571429
13.6
5

Considering two tippers


km/hr
min
min
50

40.23116883
5.667248

4.873833
605
106.75
122.26
18
4
2
146.1

16

50
2039.31

127.4569

109.61
1700
15.51

5.7 cum
4.56 cum
9

km

2.200
4.145454545
35

Considering two tippers


km/hr

18.51428571
14.4
5.5

min
min
50

42.55974026
5.357176

4.607171
605
112.93
128.44
19
4
2
153.5

16

50
2039.31

127.4569

109.61
1700
15.51

5.7 cum
4.56 cum
9.5

km

2.200
4.145454545
35
19.54285714
15.2
6

Considering two tippers


km/hr
min
min
50

44.88831169
5.079273

4.368175
605
119.11
134.62
20
4
2
160.9

3
5

15

5
1

5
7.93
1.586

PCC 1:4:8
Cement
wastage @ 1%
Sand
wastage
Aggregate
wastage @ 7%
water
M/c
Mixer M/c
Labour

M-20 Concrete
Cement
wastage
Sand
wastage
Aggregate
wastage
Plasticizer
water
M/c
Mixer M/c
Labour

Project
Owner
Pkg. Ref.
Works
CS1 Tender Item No.

: Conrad Hotel
: Mantri Cornerstone Holding Pvt. Ltd.
: MCHPL/CON/01-CW
: Civil Works
Bill of Quantities for Phase 1: Office-1
Item Code

DRAWINGS AND OTHER DOCUME

CONDITIONS OF CONTRACT

SPECIFIC OBLIGATIONS

Storage space
Temporary Water Supply
Temporary Electricity Supply
Space for temporary office
Scaffolding
Security
Insurances defined in Contract

Provision and maintenance of per

SUBSTR

B_EXC

1 B_EXC_001
a
b
c
d
e
f

2 B_EXC_002

3 B_EXC_003

4 B_EXC_004

5 B_EXC_005

6 B_EXC_006

7 B_EXC_007
a
b
c
d
e
f

8 B_EXC_008

9 B_EXC_009
a

10 B_EXC_010
11 B_EXC_011

II

B_PCC

1 B_PCC_001

2 B_PCC_002

3 B_PCC_003

4 B_PCC_004

III

B_RCC

1 B_RCC_001
a
b
c
d
2 B_RCC_002
a
b
c
d
3 B_RCC_003
a
b
c
d
4 B_RCC_004
a
b
c
d
5 B_RCC_005
a
b
c
d

6 B_RCC_006

7 B_RCC_007
8 B_RCC_008
9 B_RCC_009
10 B_RCC_010
11 B_RCC_011
a
b
c
12 B_RCC_012
a
b
c
d
13 B_RCC_013
14 B_RCC_014
15 B_RCC_015

IV

B_FMW

1 B_FMW-001
a
b
c
d
2 B_FMW-002
a
b
c
d
3 B_FMW-003
a
b
c
d
4 B_FMW-004
a
b
c
d
5 B_FMW-005
a
b
c
d
6 B_FMW-006
7 B_FMW-007
8 B_FMW-008
9 B_FMW-009
10 B_FMW-010
11 B_FMW-011

a
b
c
12 B_FMW-012
a
b
c
d
13 B_FMW-013
14 B_FMW-014
15 B_FMW-015

B_STL

1 B_STL-001

a
b
C

VI

B_PTW

1 B_PTW_001
a
b
2 B_PTW_002
a
b

SUPSTR

T_RCC

1 T_RCC_001
a
b
c
d
e
2 T_RCC_002
a
b
c
d
e
3 T_RCC_003
a
b
c
d
e
4 T_RCC_004
a
b
c
d
e
5 T_RCC_005
a
b
c
d

6 T_RCC_006
7 T_RCC_007
a
b
c
8 T_RCC_008
a
b
c
9 T_RCC_009
10 T_RCC_010
11 T_RCC_011
12 T_RCC_012

II

T_FMW

1 T_FMW_001
a
b
c
d
e
2 T_FMW_002
a
b
c
d
e
3 T_FMW_003
a
b
c
d
e
4 T_FMW_004
a
b
c
d
e
5 T_FMW_005
a
b
c
d
e
6 T_FMW_006
7 T_FMW_007
a
b
c
8 T_FMW_008
a
b
c

9 T_FMW_009
10 T_FMW_010
11 T_FMW_011
12 T_FMW_012

III

T_STL

1 T_STL_001

a
b
c

IV

T_PTW

1 T_PTW_001
a
b
2 T_PTW_002
a
b

AVERAGE RATE PER UNIT (Excl. VAT & ST)


Sl. No.
1
1.1
1.2
2
2.1
2.2
3
3.1
3.2

Description

Unit

PREAMBLE NOTES

Notwithstanding Preamble Notes of the Standard Method of Measurement of


Building Works, the Contractor shall refer to the Specification and Drawings for
full particulars and descriptions of materials and workmanship and shall include
for the full intent and meaning the thereof in the prices of the items.
DRAWINGS AND OTHER DOCUMENTS
The work scope is Civil Works for Conrad Hotel at Bangalore including all
associated works. The site is located at Bangalore.
The Contractor shall inspect the Technical Specifications and Drawings, visit the
site and fully ascertain the nature and extent of the Works, and limitations and
restrictions as to means of access, working and storage space and any other
relevant factors prior to tendering as no claim of any kind shall be entertained for
want of knowledge or ignorance of the conditions under which the Works will be
executed.
Appendix 'G' in this Document shall be signed to confirm that a detailed site
inspection has been made.
Clause headings only are given for these items and the Contractors should refer to
the relevant Contract Document or Specification clause to ascertain the liability
for the duration of the Contract.
CONDITIONS OF CONTRACT
The Contract shall be governed by the General Conditions of Contract for
Construction and as amended by the Particular Conditions
SPECIFIC OBLIGATIONS

Quantity

The Contractor shall allow for all Preliminaries / indirect costs required for the
execution of Civil and Structural works including but not limited to the following
Storage space
Temporary Water Supply
Temporary Electricity Supply
Space for temporary office
Scaffolding
Security
Insurances defined in Contract

Provision and maintenance of performance bond in accordance with the Contract


Compliance with all statutory regulations with respect to execution of the Civil
and Structural works and employment of labour including Workmen
Compensation, ESI, etc
Providing and Maintaining temporary fencing / security for the spaces allocated
for the Civil and Structural works Contractor's use
Submission of specified sets ( hard and electronic copies ) of shop drawings, as
built drawings , operating and maintenance manuals, test certificates, spare parts
lists, replacement cycle information , etc to the Engineer's satisfaction prior to the
issue of taking over certificate.
Provision of all materials required for site safety including provision of safety
helmets and safety shoes for the employees.
The Contractor shall provide adequate and competent site supervisory and
administrative staffs for the proper execution of the works
Provision, maintenance and removal of temporary office accomodation for staff,
sanitation and other facilities for the workmen and staff The facilities shall be
maintained in a clean and orderly condition.
The temporary buildings and other temporary facilities shall be dismantled &
removed and the site shall be made good within 1 week of receipt of the
Engineer's instruction to remove such buildings.
Provision, maintenance and removal of construction equipment, plant and tools
required for the execution of works
The Contractor shall provide all necessary labour, plant and tools for the proper
and efficient execution of the Works.

The Contractor shall provide for all transport for labour and for the movement of
plant and equipment to and from site, erection, dismantling, moving about site as
necessary and including allowance for all idle time.
Provision, maintenance and removal of temporary stores.
Provision of suitable first-aid equipment and all medical aids

Provision, maintenance and removal of testing facilities, testing equipment and


carrying out the required tests in accordance with the contract.
Provide all consumables for the equipment till handing over including buffers as
specified in the Contract / Specifications

Provide product guarantee / warranty as specified in the Contract / Specifications.


Allow for all costs in connection with transport of the plant, equipment and
materials to site including all transit insurances
Allow for any costs to comply with any other specific obligation in accordance
with the contract conditions.
SUB STRUCTURE
EXCAVATION & ALLIED WORKS
Contractor shall take all required permissions from the appropriate authorities
for Excavation, Blasting, Carting away materials etc. and shall bear all the
expenses for the same.

Rate includes removal of all kinds of vegetation,small shrubs etc. Dewatering


water to be let out of the building area through proper pipes & channels if
required. The rate for excavation shall include for shoring sides or trenches with
approved timber/steel accessories wherever necessary to prevent sides from
falling including bailing or pumping out of water if necessary and include If there
are any shrubs, bushes, trees, roots of the trees to be removed for min depth
50. Lift & lead outside campus are to be considered to suit the local regulations.
Contour level to be taken jointly with the Project Manager and prior written
approval be taken before starting any excavation/ filling at every 3 mt grids for
arriving at the actual quantity. Measurements for filling will be taken for
consolidated thickness only .Cost to include all and necessary royalty and other
permission charges required to execute the works.
The payments shall be made for excvation extents shown on the drawings or the
actual excavated quantity which ever is less

General Excavation by mechanical means in all types of soil including dense soil,
disintegrated/ weathered/ soft rock that can be removed by mechanical means
without blasting including necessary manual excavation for dressing the edges &
leveling, all leads and lifts. Rate to include disposing the excess earth and
spreading in layers to the required levels and carting away out side the site to the
designated areas identified by the local authorities.dewatering of both ground
and surface water, removal of slurry generated while excavation and keeping the
area free of water with necessary shoring, struting, required for keeping earth in
position etc,. excavating loose pockets and compacting the same.
up to 3.00m depth
3.00m to 6.00m depth
6.00m to 9.00m depth
9.00m to 12.00m depth
12.00m to 15.00m depth
Beyond 15.00m depth

Cum
Cum
Cum
Cum
Cum
Cum

Same as item No - EXC-001 but for general excavation in Hard rock/ boulders by
chiselling/ wedging to the required level & depth including all leads and lifts, using
serviceable excavated material within plot at approved location and carting away
un serviceable material outside the site as directed, de-watering of both ground
and surface water, removal of slurry generated while excavation and keeping the
area free of water with necessary shoring, strutting, stepping, dressing, grading
required for keeping earth in position, excavating loose pockets and compacting
them after back filling as directed etc. as per detailed specification and
conforming to safety rules during progress of the work.
Cum

39316.05351
39316.05351
36130.24143
24941.79661
RO
RO

RO

Excavation in all types of soil including dense soil, disintegrated/ weathered/ soft
rock (Poclainable) for Footings of columns, Retaining walls, Core walls, catch pits,
Lift pits, trenches for drains, etc., by mechanical means including manual
excavation for leveling, dressing the edges, with all leads and lifts including back
filling in layers of 150mm with watering and compaction. Dewatering of both
ground and surface water, removal of slurry generated while excavation and
keeping the area free of water with necessary shoring, struting, required for
keeping earth in position etc, Rate to include disposing the excess earth and
spreading in layers to the required levels within the site wherever specified and
carting away out side the site to the designated areas identified by the local
authorities.
Cum

RO

Same as Item (EXC-002) but for excavation in Hard rock / boulders by chiseling/
wedging to required level for footings, trenches, rafts, catch pits, drains etc. to the
required depth including all leads and lifts, using serviceable excavated material
within plot at approved location and carting away unserviceable material outside
the site as directed, dressing, grading, cleaning, excavating loose pockets and
compacting them after backfilling as directed etc. as per detailed specification and
conforming to safety rules of Authority during the progress of work.
Cum

RO

Excavation in hard rock / boulders by Controlled blasting using explosives and


trimming to required level for foundation, trenches, rafts, footings,, plinths,
leveling area etc. to the required depth at all leads including stacking excavated
material within plot at approved location; if required bailing /pumping out of
water to keep site dry at all times until completion of work; shoring, strutting,
stepping, dressing, grading, cleaning, removing and excavating loose pockets and
consolidating them by backfiring as directed etc. all complete as detailed in
specification and conforming to safety rules of authority from time to time and
Explosives rules1940 or as amended. Note: The percentage of voids to be
deducted from stack measurement is 40% for hard rock. Blasting shall be carried
through licensed operator having valid blasting licence.
Cum

RO

Carting away surplus earth/excavated material/debris and like materials outside


the plot not covered under items EXC-001,002,003 & 004 and disposing off the
same to the designated areas identified by the localauthorities/project managers
for dumping of such material,including spreading,compacting etc.,as per the
norms by the local authorities.
Cum

82417.30155

Supply and filling in foundations and the area whereever specified with approved
good quality filling materials in plinths, area development etc. wherever specified
in layers of not exceeding 150 mm thick including breaking
clods,storing,transportation ,double handling, watering, compacting each layer
with vibratory compactor and at unaccessible places with wooden/steel rammers
to achieve 90 to 95% proctor density at optimum moisture content, all leads and
lifts, bailing/ pumping out of water to keep site dry while backfilling; cost shall
include conveyance of all materials, labour, machinery etc. complete as
directed.The rate to includes loading,unloading, hire and fuel charges for tools
and plants and other incidental charges etc., complete.
With excavated earth available at site
Cum
With approved quality earth brought from outside
Cum

57286.84352
RO

With approved quality sand gravel mix in proportion of 1:1 brought from outside.
Approved quality river sand brought from outside
With approved quality manufactured sand brought from outside
With approved quality quarrydust brought from outside

Cum
Cum
Cum
Cum

RO
RO
RO
RO

Providing and laying in position 150mm thick soling with sand cushion of 50mm
thick including the cost of sandcushion, Base preparation by Mechanical
compaction, using granite hand broken metal/ Rubble and smaller pebbles for
void filling, moorum for binding as directed by the Engineer-in-charge including
watering,packing, compaction etc., below Grade Slab

Sqm

RO

Over and above Item EXC-001,002,003,004 & 005 for installing open well
dewatering system for both ground and surface water, removal of slurry
generated while excavation and keeping the water table always below the
excavated level, keeping the excavated area free of water. Dewatering to be
continued till the completion of Ground floor slab. Cost shall include the cost of
constructing well only as per drawing given by consultants and method statement
Cost of Sinking the well
Nos

RO

Pumping with adequate capacity pumps and pipe networkincluding the hire
charges of pump, installation charges, pipe network, necessary fuel charges etc.,
complate including maintaining the system during the excavation process
ANTI-TERMITE TREATMENT WORKS

HP/Hour RO

Providing Anti termite treatment in accordance with stipulations laid down by IS


6313 - part II by approved agency with min of 10 years of guarantee including the
cost of chemical,precautionary measures etc.complete along retaining walls only
for a width of one meter or as specified by consultants (treatment for floor is not
required and agency shall be approved by consultants/project managers)
Sqm

4800

SUB TOTAL FOR EXCAVATION & ALLIED WORKS


PLAIN CEMENT CONCRETE

Providing and laying Plum concrete1: 5: 10. wherever specified using river sand,
40mm and down size metal and boulders of 150mm (proportion 60: 40 for
concrete : boulder ) including sub grade preparation, leveling, all leads and lifts,
rough finishing at the top surface, curing,and shuttering if necessary etc.,
Cum
.
Providing and laying P.C.C. 1:4:8 of specified th. wherever specified using river
sand, 40mm and down size metal including sub grade preparation,leveling, all
leads and lifts,rough finishing at the top surface,curing and shuttering if necessary
etc.,
Cum

30

500

Providing and laying P.C.C. 1:3:6 of specified thick wherever specified using river
sand, 20mm and downsize metal including base reperation, Compaction, levelling,
all leads and lifts, curing and shuttering if necessary etc., Complete
Cum

RO

Providing and laying P.C.C. 1:2:4 of specified thickness wherever specified using
river sand, 20mm and downsize aggregate including cleaning,subgrade
preparation, Compaction, levelling, all leads and lifts, rough finishing at the top
surface,curing and shuttering if necessary etc.,at all heights and depths as
instructed.

RO

SUB TOTAL FOR PLAIN CEMENT CONCRETE


REINFORCED CEMENT CONCRETE
READY MIX CONCRETE / CONTROLLED CONCRETE
NOTE: CONCRETE SHALL BE PROCURED FROM SITE BATCHING PLANT HOWEVER,
IN CASE OF READY MIX CONCRETE PROCURED FROM RMC PLANT THE PROBABLE
CONCRETE CAN BE FETCHED FROM (Birla/ L&T/ RMC).

Cum

Providing, batching, mixing, transporting through transit mixers, pumping and


laying Reinforced Cement Concrete of specified grade at all levels and heights
specified below using ordinary Portland cement of grade 53 from approved
manufacturer, river sand, 20mm and down size coarse aggregates, necessary
admixtures approved by Consultants (Conplast SP 430SRV from Fosroc or
equivalent), including all leads and lifts, pumping using line pump or boom placer,
vibrating/ compaction, scaffolding wherever necessary, curing as directed,
excluding cost of shuttering and centering.
(Design mix shall be as approved by the Structural Consultant / Employers
representative. Micro silica to be used for the Concrete of higher grde than M45
Grade )
Columns
M60 Grade
Basement 1
Basement 2
Basement 3
Basement 4

Cum
Cum
Cum
Cum

Core Walls
M60 Grade
Basement 1
Basement 2
Basement 3
Basement 4

Cum
Cum
Cum
Cum

Slab M35
Basement 1
Basement 2
Basement 3
Basement 4

Cum
Cum
Cum
Cum

Beams M35
Basement 1
Basement 2
Basement 3
Basement 4

Cum
Cum
Cum
Cum

Drop panels M35


Basement 1
Basement 2
Basement 3
Basement 4

Cum
Cum
Cum
Cum

M25 grade
Footings / Raft slab for columns,Core walls,Retaining walls

Cum

226.9575
226.9575
140.3325
RO

40.425
40.425
40.425
RO

1076.08
1076.08
816.48
RO

162.243
162.243
73.143
RO

45
45
45
RO

2430.6

Grade slab

Cum

Retaining walls

Cum

1626.84

Ramp Beam

Cum

150

Ramp slab

Cum

175

Domestic and Fire Fighting Sump tanks.


Bottom slab
Walls
Top slab

Cum
Cum
Cum

300
400
200

Sewage Treatment Plant


Bottom slab
Walls
Top slab
Platform slab

Cum
Cum
Cum
Cum

200
150
350
50

Staircase at all floors & heights

Cum

30

DG, Chillers, Pump & Transfo Foundations

Cum

50

Swimming pool/Kids pool/Water feature

Cum

20

SUB TOTAL FOR REINFORCED CEMENT CONCRETE


FORM WORK

Providing, fabricating and erecting form work at all levels and places and profiles
wherever needed/specified as per drawing including striking with 12mm Plastic
coated, marine resistant waterproof ply/Smooth finished MS plates with
adjustable steel props of acceptable Staging system and with sufficient bracing as
approved by consultant. Cost to include designing of proper form work and
staging system to suit the requirements,Submission of design calculations and
shop drawings for approval,sealing the joints with heavy duty brown self adhesive
tape, aligning to line and levels including M.S. Ties, PVC Spacer, Providing
openings/ cutouts/ pockets, applying deshuttering chemical, Deshuttering as
approved by the consultant etc., complete at all levels, double/tripple heights and
profiles for Note : Only plan area shall be considered.No extra shall be paid for
Side shuttering of Drop panel/column capitals.

RO

10349.2315

1) plywood shuttering shall be considered for all vertical elements,beam


soffit,corewalls,stairs,ramps,tanks,RCCpedestals Etc.,
2) M.S. plates shall be considered for foundation,slabs only.
3) Shuttering & deshuttering sequence shall be 100% ,80% & 40% from the slab
to be cast respectively
Columns
Basement 1
Basement 2
Basement 3
Basement 4

Sqm
Sqm
Sqm
Sqm

Core Walls
Basement 1
Basement 2
Basement 3
Basement 4

Sqm
Sqm
Sqm
Sqm

Slab
Basement 1
Basement 2
Basement 3
Basement 4

Sqm
Sqm
Sqm
Sqm

Beams
Basement 1
Basement 2
Basement 3
Basement 4

Sqm
Sqm
Sqm
Sqm

Drop panels
Basement 1
Basement 2
Basement 3
Basement 4

Sqm
Sqm
Sqm
Sqm

Footings / Raft slab for columns,Core walls,Retaining walls

Sqm

Grade slab

Sqm

Retaining walls

Sqm

11606.4

Ramp Beam

Sqm

600

Ramp slab

Sqm

800

Domestic and Fire Fighting Sump tanks.

1080
1080
648
RO

302.4
302.4
302.4
RO

4700
4700
3402
RO

1111.665
1111.665
501.165
RO

199
199
199
RO
835.4
RO

Bottom slab
Walls
Top slab

Sqm
Sqm
Sqm

150
1500
350

Sewage Treatment Plant


Bottom slab
Walls
Top slab
Platform slab

Sqm
Sqm
Sqm
Sqm

100
2500
1850
350

Staircase at all floors & heights.

Sqm

94.2

DG, Chillers, Pump & Transfo Foundations

Sqm

200

Swimming pool/Kids pool/Water feature

Sqm

50

SUB TOTAL FOR FORM WORK

40824.695

REINFORCEMENT STEEL

Providing, fabricating & fixing in position reinforcement for RCC work with high
yield strength ribbed cold twisted tor steel (HSD) bar of various diameters and
grade of steel as specified below conforming to IS specification including cutting,
providing, supplying & bending, hoisting, fabricating and placing in position
according to drawings and binding the reinforcement with galvanised annealed
binding wire of double fold of 18 gauge and providing PVC cover blocks for
placing the reinforcements in position and for maintaining the cover specified
and/or according to relevant IS.
Note : Unless noted otherwise the measurements in accordance with IS 1200.
However reinforcement shall be measured only in lengths of bars as actually
placed in position on standard weight basis, no allowance being made in the
weight for rolling margin. Authorised laps and splices only will be measured.
Chairs of any shape & profile, Spacer bar of any shape & profile, cover block,
wastage and binding wire will not be measured and shall be included in the
quoted rates.Quoted rate shall be deemed to have considered the above
stipulation.Quoted rate to include lead, lift, placing at all levels and as directed.
Fe 415
Fe 500
Fe 550
SUB TOTAL FOR REINFORCEMENT STEEL
POST TENSIONING WORKS

MT
MT
MT

RO
649.4200602
RO
649.4200602

Design and execution of post tensioning works including decoiling the


strands,cutting to the required lengths,supplying and laying of HT strands
sheathing(GI corrugatedducts 0.3 mm thick) jointing with couplers,and inserting
the strands ,profiling,fixing live end anchorages including the supply of stressing
anchorages suitable for 5-5 & 5-4 tendons, grout vents, making dead end
anchorages including flowering the strands ,fixing tendon support bars
,supervising the fixing of anti bursting reinforcement,stressingthe cables end
trimming,grouting the cables with cement slurry mixed with admixtures with
required tools ,plants,machineries and consumables etc., (shuttering concreting
& reinforcement steel shall be paid under respective items), at all heights
including all leads, lifts, cooridination with the post tensioning agency, preparation
of drawings, optaining approval from the consultants and architects etc.,Rate to
include for providing water, power, cement and admixture for grouting, packing
of sheathing and anchorages blockings,filling of recess pockets after stressing
using high stength grouts incl. providing access to post tensioning.
Basement
Sqm
Ground floor slab/Podium
Sqm
PT strands
Basement
Ground floor slab/Podium
SUB TOTAL FOR POST TENSIONING WORKS
SUB TOTAL FOR SUB STRUCTURE
SUPER STRUCTURE
REINFORCED CEMENT CONCRETE
READY MIX CONCRETE / CONTROLLED CONCRETE
NOTE: CONCRETE SHALL BE PROCURED FROM SITE BATCHING PLANT HOWEVER,
IN CASE OF READY MIX CONCRETE PROCURED FROM RMC PLANT THE PROBABLE
CONCRETE CAN BE FETCHED FROM (Birla/ L&T/ RMC).
Providing, batching, mixing, transporting through transit mixers, pumping and
laying Reinforced Cement Concrete of specified grade at all levels and heights
specified below using ordinary Portland cement of grade 53 from approved
manufacturer, river sand, 20mm and down size coarse aggregates, necessary
admixtures approved by Consultants (Conplast SP 430SRV from Fosroc or
equivalent), including all leads and lifts, pumping using line pump or boom placer,
vibrating/ compaction, scaffolding wherever necessary, curing as directed,
excluding cost of shuttering and centering.

MT
MT

8302
4800

30.7174
36

(Design mix shall be as approved by the Structural Consultant / Employers


representative. Micro silica to be used for the Concrete of higher grde than M45
Grade )
Columns
M55 Grade
First Floor-Fourth floor
M50 Grade
Fifth Floor-Eighth floor
M45 Grade
Ninth Floor-Twelfth floor
M40 Grade
Thirteenth Floor-Sixteenth floor
M35 Grade
Seventeenth Floor-Eighteenth floor,Terrace & above terrace
Core Walls
M55 Grade
First Floor-Fourth floor
M50 Grade
Fifth Floor-Eighth floor
M45 Grade
Ninth Floor-Twelfth floor
M40 Grade
Thirteenth Floor-Sixteenth floor
M35 Grade
Seventeenth Floor-Eighteenth floor,Terrace & above terrace

Cum

641.52
0
612.36
0
612.36
0
459.27

Cum
Cum
Cum
Cum

50
0
0
0
184.8
0
176.4
0
176.4
0
176.4
0

Cum
Cum
Cum
Cum
Cum

RO

Slab M35
First Floor-Fourth floor
Fifth Floor-Eighth floor
Ninth Floor-Twelfth floor
Thirteenth Floor-Sixteenth floor
Seventeenth Floor-Eighteenth floor,Terrace & above terrace

Cum
Cum
Cum
Cum
Cum

0
1657.92
1657.92
1657.92
1243.44
414.48

Drop Panels M35


First Floor-Fourth floor
Fifth Floor-Eighth floor
Ninth Floor-Twelfth floor
Thirteenth Floor-Sixteenth floor
Seventeenth Floor-Eighteenth floor,Terrace & above terrace

Cum
Cum
Cum
Cum
Cum

180
180
180
135
135

Cum
Cum
Cum
Cum

0
194.4
194.4
194.4
194.4

Beams M35
First Floor-Fourth floor
Fifth Floor-Eighth floor
Ninth Floor-Twelfth floor
Thirteenth Floor-Sixteenth floor

Seventeenth Floor-Eighteenth floor,Terrace & above terrace

Cum

M25 Grade
RCC Parapet/upstand at all levels of specified thickness

Cum

Roof Top water collection Sump


Bottom slab
Walls
Top slab

Cum
Cum
Cum

48.6
0
50
0
0
RO
RO
RO

Domestic and Fire Fighting Overhead tanks.


Bottom slab
Walls
Top slab

Cum
Cum
Cum

Lintels

Cum

0
80
100
60
0
50

Chejjas/Lofts

Cum

50

RCC Brackets/Fins/Ledges at all levels

Cum

50

Staircase

Cum

471

SUB TOTAL FOR REINFORCED CEMENT CONCRETE


FORM WORK

Providing, fabricating and erecting form work at all levels and places and profiles
wherever needed/specified as per drawing including striking with 12mm Plastic
coated, marine resistant waterproof ply/Smooth finished MS plates with
adjustable steel props of acceptable Staging system and with sufficient bracing as
approved by consultant. Cost to include designing of proper form work and
staging system to suit the requirements,Submission of design calculations and
shop drawings for approval,sealing the joints with heavy duty brown self adhesive
tape, aligning to line and levels including M.S. Ties, PVC Spacer, Providing
openings/ cutouts/ pockets, applying deshuttering chemical, Deshuttering as
approved by the consultant etc., complete at all levels, double/tripple heights and
profiles for Note : Only plan area shall be considered.No extra shall be paid for
Side shuttering of Drop panel/column capitals.
1) plywood shuttering shall be considered for all vertical elements,beam
soffit,corewalls,stairs,ramps,tanks,RCCpedestals Etc.,
2) M.S. plates shall be considered for foundation,slabs only.
3) Shuttering & deshuttering sequence shall be 100% ,80% & 40% from the slab
to be cast respectively

12268.39

Columns
First Floor-Fourth floor
Fifth Floor-Eighth floor
Ninth Floor-Twelfth floor
Thirteenth Floor-Sixteenth floor
Seventeenth Floor-Eighteenth floor,Terrace & above terrace

Sqm
Sqm
Sqm
Sqm
Sqm

3492
3628.8
3628.8
2160
1000

Core Walls
First Floor-Fourth floor
Fifth Floor-Eighth floor
Ninth Floor-Twelfth floor
Thirteenth Floor-Sixteenth floor
Seventeenth Floor-Eighteenth floor,Terrace & above terrace

Sqm
Sqm
Sqm
Sqm
Sqm

739.2
705.6
705.6
705.6

Slab
First Floor-Fourth floor
Fifth Floor-Eighth floor
Ninth Floor-Twelfth floor
Thirteenth Floor-Sixteenth floor
Seventeenth Floor-Eighteenth floor,Terrace & above terrace

Sqm
Sqm
Sqm
Sqm
Sqm

7308
7308
7308
5481
1827

Beams
First Floor-Fourth floor
Fifth Floor-Eighth floor
Ninth Floor-Twelfth floor
Thirteenth Floor-Sixteenth floor
Seventeenth Floor-Eighteenth floor,Terrace & above terrace

Sqm
Sqm
Sqm
Sqm
Sqm

1465.2
1465.2
1465.2
366.3

Drop Panels
First Floor-Fourth floor
Fifth Floor-Eighth floor
Ninth Floor-Twelfth floor
Thirteenth Floor-Sixteenth floor
Seventeenth Floor-Eighteenth floor,Terrace & above terrace

Sqm
Sqm
Sqm
Sqm
Sqm

996
996
996
747
747

RCC Parapet at all levels of specified thickness

Sqm

500

Roof Top water collection Sump


Bottom slab
Walls
Top slab

Sqm
Sqm
Sqm

Domestic and Fire Fighting Overhead tanks.


Bottom slab
Walls
Top slab

Sqm
Sqm
Sqm

RO

RO

RO
RO
RO

500
1020
500

Lintels

Sqm

150

Chejjas/Lofts

Sqm

150

RCC Brackets/Fins/Ledges at all levels

Sqm

150

Staircase (clubhouse)

Sqm

RO

SUB TOTAL FOR FORM WORK

58211.5

REINFORCEMENT STEEL

Providing, fabricating & fixing in position reinforcement for RCC work with high
yield strength ribbed cold twisted tor steel (HSD) bar of various diameters and
grade of steel as specified below conforming to IS specification including cutting,
providing, supplying & bending, hoisting, fabricating and placing in position
according to drawings and binding the reinforcement with galvanised annealed
binding wire of double fold of 18 gauge and providing PVC cover blocks for
placing the reinforcements in position and for maintaining the cover specified
and/or according to relevant IS.
Note : Unless noted otherwise the measurements in accordance with IS 1200.
However reinforcement shall be measured only in lengths of bars as actually
placed in position on standard weight basis, no allowance being made in the
weight for rolling margin. Authorised laps and splices only will be measured.
Chairs of any shape & profile, Spacer bar of any shape & profile, cover block,
wastage and binding wire will not be measured and shall be included in the
quoted rates.Quoted rate shall be deemed to have considered the above
stipulation.Quoted rate to include lead, lift, placing at all levels and as directed.
Fe 415
Fe 500
Fe 550
SUB TOTAL FOR REINFORCEMENT STEEL
POST TENSIONING WORKS

MT
MT
MT

RO
1058.58944
RO
1058.58944

Design and execution of post tensioning works including decoiling the


strands,cutting to the required lengths,supplying and laying of HT strands
sheathing(GI corrugatedducts 0.3 mm thick) jointing with couplers,and inserting
the strands ,profiling,fixing live end anchorages including the supply of stressing
anchorages suitable for 5-5 & 5-4 tendons, grout vents, making dead end
anchorages including flowering the strands ,fixing tendon support bars
,supervising the fixing of anti bursting reinforcement,stressingthe cables end
trimming,grouting the cables with cement slurry mixed with admixtures with
required tools ,plants,machineries and consumables etc., (shuttering concreting
& reinforcement steel shall be paid under respective items), at all heights
including all leads, lifts, cooridination with the post tensioning agency, preparation
of drawings, optaining approval from the consultants and architects etc.,Rate to
include for providing water, power, cement and admixture for grouting, packing
of sheathing and anchorages blockings,filling of recess pockets after stressing
using high stength grouts incl. providing access to post tensioning.
Office floors
Sqm
Terrace floor
Sqm
PT strands
Office floors
Terrace floor

MT
MT

27405
1827

95.9175
8.2215

SUB TOTAL FOR POST TENSIONING WORKS


SUB TOTAL FOR SUPER STRUCTURE
TOTAL AMOUNT EXCL. VAT & ST
VAT
ST
TOTAL AMOUNT INCL. VAT & ST

Description

Unit

REINFORCED CEMENT CONCRETE


SUB STRUCTURE
SUPER STRUCTURE

Cum
Cum
Cum

22617.6215
10349.2315
12268.39

FORM WORK
SUB STRUCTURE
SUPER STRUCTURE

Sqm
Sqm
Sqm

99036.195
40824.695
58211.5

REINFORCEMENT STEEL
SUB STRUCTURE
SUPER STRUCTURE

MT
MT
MT

Total Qty.

1708.0095
649.4200602
1058.58944

Planning Estimate
Rate (Rs) Excl. VAT & ST

Billimoria (R0)
Rate (Rs) Excl. VAT & ST

Amount (Rs) Excl. VAT & ST

121
154
198
242
286

4757242.475
6054672.241
7153787.803
6035914.781
0
0

198
233
268
309
361
420
0

2331
0

578.5

73

466
0

2622
0

1399
0

6016463.013

117
0

147

8421165.997
0

0
117
280

0
0
0
0

1312
1713
1466
1312
0

275
0

0
116550
0

58
0
0

84

403200

58

38842446.31

2620

78600
0

3068

2894

1447000
0

4445

0
0

4705

5715

1525600

6289.059794
6289.059794
6289.059794
6289.059794

1427349.288
1427349.288
882559.4836
0

11923
11923
11923
11923

6289.059794
6289.059794
6289.059794
6289.059794

254235.2422
254235.2422
254235.2422
0

11923
11923
11923
11923

4569.426309
4569.426309
4569.426309
4569.426309

4917068.263
4917068.263
3730845.193
0

6312
6312
6312
6312

4569.426309
4569.426309
4569.426309
4569.426309

741357.4327
741357.4327
334221.5486
0

6312
6312
6312
6312

4569.426309
4569.426309
4569.426309
4569.426309

205624.1839
205624.1839
205624.1839
0

6312
6312
6312
6312

4337

10541512.2

5790

4337

5790

4337

7055605.08

5909

4337

650550

4337

758975

5790
0
5790

4337
4337
4337

1301100
1734800
867400

5790
5909
5790

4337
4337
4337
4337

867400
650550
1517950
216850

4337

130110

4337

216850

4337

86740

5790
5909
5790
5790
0
5864
0
5790
0
5909

47095146.75

0
371
371
371
371

400680
400680
240408
0

371
371
371
371

112190.4
112190.4
112190.4
0

313
313
313
313

1471100
1471100
1064826
0

371
371
371
371

412427.715
412427.715
185932.215
0

313
313
313
313

62287
62287
62287
0

172

143688.8

172
371

4305974.4

371

222600

313

250400

409
409
409
409
0
0
409
409
409
409
0
0
394
394
394
394
0
0
424
424
424
424
0
409
409
409
409
0
394
0
394
0
409
0
424
0
394
0
0

172
371
313

25800
556500
109550

172
371
313

17200
927500
579050
0

345.5

32546.1

172

34400

371

18550

394
416
394
0
0
394
416
394
394
0
409
0
394
0
409

13806773.15

41992.10525

0
27270515.52
0
27270515.52

44464
44464
44464

124.1
251.56

50000
50000

0
1030278.2 NQ
1207488 NQ
0
1535870 NQ
1800000 NQ
0
5573636.2
134114117.9

6043.286394

3876889.088

10959

5863.834644

3590777.783

5104.504019

3125794.081

4971.186019

2283116.603

4961.432559

248071.628

6043.286394
0
5863.834644
0
5104.504019
0
4971.186019
0
4961.432559

1116799.326

10623
0
7216
0
7019
0
6988
0
0
0
10959
0
10623
0
7216
0
7019
0
6988

4569.426309
4612.982559
4729.132559
4845.282559
4961.432559

7575743.267
7647956.045
7840523.453
6024818.146
2056414.567

4569.426309
4612.982559
4729.132559
4845.282559
4961.432559

822496.7357
830336.8607
851243.8607
654113.1455
669793.3955

6475
6594
6713
6832
6951
0
0
6475
6594
6713
6832
6951

4569.426309
4612.982559
4729.132559

0
888296.4746
896763.8096
919343.3696

6475
6594
6713
6832

1034380.431
900434.509
876917.2138
0

4845.282559

235480.7324

6951

4511.225

225561.25

6398
0
0
7063
7085
7063
0
0
6550
6587
6550
0
6661
0
6661
0
6735
0
6587

0
0
0

4772.5625
4772.5625
4772.5625

381805
477256.25
286353.75

4511.225

225561.25

4511.225

225561.25

4511.225

225561.25

4511.225

2124786.975
59138951.5

371
380
395.75
413.75
431.75

1295532
1378944
1436097.6
893700
431750

446
483
521
558
595

371
380
395.75
413.75
431.75

274243.2
268128
279241.2
291942
0

446
483
521
558
595

313
322
337.75
355.75
373.75

2287404
2353176
2468277
1949865.75
682841.25

416
454
491
528
565

371
380
395.75
413.75
431.75

543589.2
556776
579852.9
151556.625
0

416
454
491
528
565

313
322
337.75
355.75
373.75

311748
320712
336399
265745.25
279191.25

424
461
498
535
573

404.75

202375

595

0
0
0

565
587
565

219250
447270
219250

565
587
565

438.5
438.5
438.5

404.75

60712.5

595

404.75

60712.5

617

404.75

60712.5

632

595

20906994.73

42554.60525

0
45047855.74
0
45047855.74

45629
45629
45629

124.1
251.56

0
3400960.5 NQ
459600.12 NQ

50000
50000

4795875 NQ
411075 NQ
9067510.62
134161312.6
268275430.5
13347277.58
281622708.1

Avg. Rate

Total Amt.

Avg. Rate

4696.961537
4550.593612
4820.432958

106234098.3
47095146.75
59138951.5

6872.797509
6416.095365
7258.057206

350.5159691
338.1966024
359.1557463

34713767.87
13806773.15
20906994.73

453.8684355
404.5004299
488.4910404

42340.73127
41992.10525
42554.60525

72318371.26
27270515.52
45047855.74

45186.04323
44464
45629

Leighton (R0)
Rate (Rs) Excl. VAT & ST

Amount (Rs) Excl. VAT & ST

Amount (Rs) Excl. VAT & ST

10

11

7784578.595
9160640.468
9682904.703
7707015.154
0
0

267.3216
660.3072
752.8416
752.8416
752.8416
752.8416
0

10510030.33
25960673.21
27200348.77
18777222.07
0
0

3141.6
0

637.4592
0

3141.6
0

971.04
0

9642824.281

259.3248
0

21372850.24

6702560.692
0

0
165.19104
470.543136

9463273.259
0

0
0
0
0

2737.53312
2879.07648
2057.416704
908.939136
0

0
0
0
0

338.767296
0

0
571200
0

17.136
0
0

278400
50958923.89

91.392
0
0
0
0
0

438681.6
113723079.5

92040
0

3647.009184
0

109410.2755
0

2222500
0

3783.320352
0

1891660.176
0

0
0

3839.6064
0

0
0

3953.8464
0
0
0
0
0
0

2314540

2001070.452

1024077.816
1024077.816
461678.616
0

0
0
0
0
6168.27456
6168.27456
6168.27456
6168.27456
0
0
0
6168.27456
6168.27456
6168.27456
6168.27456
0
0
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544

284040
284040
284040
0

4099.856544
4099.856544
4099.856544
4099.856544

184493.5445
184493.5445
184493.5445
0

14073174

3857.050848

9374947.791

2706014.273
2706014.273
1673184.398
0

481987.275
481987.275
481987.275
0

6792216.96
6792216.96
5153621.76
0

1399936.173
1399936.173
865609.3897
0

249352.4991
249352.4991
249352.4991
0

4411773.63
4411773.63
3347450.871
0

665173.0253
665173.0253
299875.8072
0

9612997.56
868500
1013250

1737000
2363600
1158000

1158000
886350
2026500
289500
175920
289500
118180
66401656.26

0
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
0
0
3857.050848
3857.050848
3857.050848
0
0
3857.050848
3857.050848
3857.050848
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848

6274804.602
578557.6272
674983.8984

1157115.254
1542820.339
771410.1696

771410.1696
578557.6272
1349967.797
192852.5424
115711.5254
192852.5424
77141.01696
42421372.76

0
441720
441720
265032
0

0
388755.5213
388755.5213
233253.3128
0

471345.96
471345.96
212493.96
0

359.958816
359.958816
359.958816
359.958816
0
0
516.056352
516.056352
516.056352
516.056352
0
0
561.009792
561.009792
561.009792
561.009792
0
0
589.752576
589.752576
589.752576
589.752576

81391
81391
81391
0

589.752576
589.752576
589.752576
589.752576

117360.7626
117360.7626
117360.7626
0

329147.6

346.981152
0
346.981152
0
425.189856
0
526.566432
0
526.566432
0
0

289868.0544

123681.6
123681.6
123681.6
0

1851800
1851800
1340388
0

4747017.6
254400
315200

156055.4408
156055.4408
156055.4408
0

2636746.022
2636746.022
1908555.312
0

655607.2974
655607.2974
295563.3498
0

4934923.545
315939.8592
421253.1456

59100
624000
137900

39400
1040000
728900
137900
38527.8
78800
20450
16513606.68

346.981152
358.405152
471.731232
0
0
346.981152
358.405152
471.731232
471.731232
0
442.028832
0
346.981152
0
346.981152
0
0
0
0
0

52047.1728
537607.728
165105.9312

34698.1152
896012.88
872702.7792
165105.9312
41639.11597
69396.2304
17349.0576
19433487.81

0
28875813.56
0
28875813.56

0
44313.696
44313.696
44313.696
0
0
0
0
0

0
28778203.12
0
28778203.12

0
0
0
0
0
0
0
0
165064540.4

0
205.986144
205.986144
0
0
134803.2
134803.2
0
0
0
0
0
0
0
0
0
0

0
1710096.967
988733.4912
0
4140803.816
4852915.2
0
11692549.47
218049763.1

7030417.68
6505100.28
4418789.76
3223616.13
349400

2025223.2
1873897.2
1272902.4
1238151.6
0

10735032
10932324.48
11129616.96
8495182.08
2881050.48

1165500
1186920
1208340
922320
938385

1258740
1281873.6
1305007.2
1328140.8

0
0
0
0
6048.299712
0
5924.120832
0
4748.865408
0
4250.561952
0
4099.856544
0
0
0
6048.299712
0
5924.120832
0
4748.865408
0
4250.561952
0
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544

3880105.231
3627694.633
2908015.221
1952155.588
204992.8272

1117725.787
1045014.915
837699.858
749799.1283
0

6797234.161
6797234.161
6797234.161
5097925.621
1699308.54

737974.1779
737974.1779
737974.1779
553480.6334
553480.6334

797012.1122
797012.1122
797012.1122
797012.1122

337818.6

319900

0
0
0

524000
658700
393000
333050
333050
336750
3102477
89044676.45

4099.856544
0
0
3857.050848
0
0
3857.050848
3857.050848
3857.050848
0
0
3857.050848
3857.050848
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848

199253.028

192852.5424

0
0
0

308564.0678
385705.0848
231423.0509
192852.5424
192852.5424
192852.5424
1816670.949
53734098.43

1557432
1752710.4
1890604.8
1205280
595000

329683.2
340804.8
367617.6
393724.8
0

3040128
3317832
3588228
2893968
1032255

609523.2
665200.8
719413.2
193406.4
0

422304
459156
496008
399645
428031
297500

0
0
0

282500
598740
282500

359.958816
359.958816
359.958816
359.958816
359.958816
0
0
516.056352
516.056352
516.056352
516.056352
516.056352
0
0
561.009792
561.009792
561.009792
561.009792
561.009792
0
0
589.752576
589.752576
589.752576
589.752576
589.752576
0
0
589.752576
589.752576
589.752576
589.752576
589.752576
0
429.816576
0
0
346.981152
369.829152
471.731232
0
0
346.981152
369.829152
471.731232
0

1256976.185
1306218.552
1306218.552
777511.0426
359958.816

381468.8554
364129.362
364129.362
364129.362
0

4099859.56
4099859.56
4099859.56
3074894.67
1024964.89

864105.4744
864105.4744
864105.4744
216026.3686
0

587393.5657
587393.5657
587393.5657
440545.1743
440545.1743
214908.288

0
0
0

173490.576
377225.735
235865.616

89250
92550
94800
0
28435796.2

471.731232
0
471.731232
0
471.731232
0
471.731232
0
0
0
0
0

70759.6848
70759.6848
70759.6848
0
29545561.43

0
48302377.56
0
48302377.56

0
44313.696
44313.696
44313.696
0
0
0
0
0

0
46910010.63
0
46910010.63

0
0
0

0
205.986144
205.986144
0
0
134803.2
134803.2

0
0

0
5645050.276
376336.6851

12929985.94
1108284.509

20059657.41

165782850.2

150249327.9

330847390.6
13233895.62
13630912.49
357712198.7

Total Amt.

368299091
NQ
NQ
368299091

Avg. Rate

Total Amt.

155446332.7
66401656.26
89044676.45

4251.352035
4098.987713
4379.881829

96155471.19
42421372.76
53734098.43

44949402.88
16513606.68
28435796.2

494.5570581
476.0228536
507.5554046

48979049.25
19433487.81
29545561.43

77178191.11
28875813.56
48302377.56

44313.696
44313.696
44313.696

75688213.76
28778203.12
46910010.63

NCCCL (R0)
Rate (Rs) Excl. VAT & ST

Pratibha (R0)
Rate (Rs) Excl. VAT & ST

Amount (Rs) Excl. VAT & ST

12

13

14

415
442
495
567
646
778

16316162.21
17377695.65
17884469.51
14141998.68
0
0

319
329
380
415
505
610

2915

2748

507

624

3003

3362

1870

1915

191

15741704.6

227

178
472

10197058.15
0

105
624

1392
1938
1096
985

0
0
0
0

1643
2269
2115
1082

333

247

90870

221550

66

89

73

350400

76

92009488.79

3200

96000
0

2742

4135

2067500
0

4340

4897

0
0

4565

5035

4711

2163500

7486
7519
7552
7585

1699003.845
1706493.443
1059791.04
0

6925
6925
6925
6925

7585
7651
7717
7783

306623.625
309291.675
311959.725
0

6925
6925
6925
6925

5950
5983
6016
6049

6402676
6438186.64
4911943.68
0

5302
5302
5302
5302

5950
5983
6016
6049

965345.85
970699.869
440028.288
0

5270
5270
5270
5270

5950
5983
6016
6049

267750
269235
270720
0

5372
5372
5372
5372

5599

13608929.4

4872

5599

4783

5666

9217675.44

4865

5691

853650

4777

5691

995925

4783

5724
5757
5757

1717200
2302800
1151400

4840
4840
4840

5691
5724
5724
5757

1138200
858600
2003400
287850

4821
4821
4821
4821

5790

173700

4872

5823

291150

4751

5764

115280

4872

61045508.52

0
374
380
387
403

403920
410400
250776
0

352
352
352
352

394
400
407
413

119145.6
120960
123076.8
0

471
471
471
471

368
374
381
388

1729600
1757800
1296162
0

400
400
400
400

374
380
387
394

415762.71
422432.7
193950.855
0

454
454
454
454

374
380
387
394

74426
75620
77013
0

676
676
676
676

357

298237.8

328

357

328

387

4491676.8

363

394

236400

629

394

315200

629

374
380
387

56100
570000
135450

465
465
465

374
380
387
394

37400
950000
715950
137900

465
465
465
465

400

37680

570

374

74800

328

385

19250

629

15547090.27

43021
43021
43021

0
27938700.41
0
27938700.41

48462

822
906

162553
164353

0
6824244 NQ
4348800 NQ
0
4993205.522
5916708
0
22082957.52
220787245.5

126185
126185

7586

4866570.72

6815

7585

4644750.6

6597

6692

4097913.12

6412

6544

3005462.88

5543

6483

324150

5448

7586

1401892.8

6815

7585

1337994

6597

6635

1170414

6412

6544

1154361.6

5543

6483

5448

6085
6152
6220
6287
6355

10088443.2
10199523.84
10312262.4
7817507.28
2634020.4

5416
5416
5416
5416
5416

6085
6152
6220
6287
6355

1095300
1107360
1119600
848745
857925

5479
5479
5479
5479
5479

6085
6152
6220
6287

1182924
1195948.8
1209168
1222192.8

5384
5384
5384
5384

6355

308853

5384

5929

296450

5188

6023
6057
6057

0
0
0

5188
5188
5188

6057
6091
6091

484560
609100
365460

5188
5188
5188

5888

294400

4903

5888

294400

5042

5888

294400

5042

5989

2820819

4979

78662872.44

416
430
443
457
470

1452672
1560384
1607558.4
987120
470000

352
352
352
352
352

436
450
463
477
490

322291.2
317520
326692.8
336571.2
0

471
471
471
471
471

410
423
437
450
464

2996280
3091284
3193596
2466450
847728

400
400
400
400
400

416
430
443
457
470

609523.2
630036
649083.6
167399.1
0

454
454
454
454
454

416
430
443
457
470

414336
428280
441228
341379
351090

676
676
676
676
676

430

215000

341

416
423
423

0
0
0

465
465
465

435
442
442

217500
450840
221000

465
465
465

403

60450

576

430

64500

625

430

64500

610

443

656

25302292.5

45461
45461
45461

0
48124534.53
0
48124534.53

49469

0
26802090 NQ
1918350 NQ

978
1050

166753
169153

15994530.88
1390691.39

126185
126185

46105662.27
198195361.7
418982607.2
41060295.51
17262083.42
477304986.2

Avg. Rate

Total Amt.

Avg. Rate

6176.970508
5898.55474
6411.833373

139708381
61045508.52
78662872.44

5410.341638
5148.052029
5631.600979

412.4692267
380.8256318
434.6614071

40849382.77
15547090.27
25302292.5

417.6737417
412.9235584
421.0051244

44533.26222
43021
45461

76063234.94
27938700.41
48124534.53

49086.11805
48462
49469

Ramky (R0)
Rate (Rs) Excl. VAT & ST

Amount (Rs) Excl. VAT & ST

15

Amount (Rs) Excl. VAT & ST

16

17

12541821.07
12934981.61
13729491.74
10350845.59
0
0

113
124
136
150
180
216
0

4442714.047
4875190.635
4913712.834
3741269.492
0
0

2675
0

236
0

2675
0

1267
0

18708727.45

67
0

5521959.204

6015118.57
0

0
56
299

3208063.237
0

0
0
0
0

1111
2295
1373
877
0

0
0
0
0

241
0

0
1126223
0

56
0
0

364800
74645786.03

63
0
0
0
0
0

302400
27005309.45

82260
0

2955
0

88650
0

2170000
0

3155
0

1577500
0

0
0

3536
0

0
0

3884
0
0
0
0
0
0

2252260

1666150

855020.61
855020.61
385463.61
0

0
0
0
0
6263
6263
6263
6263
0
0
0
6263
6263
6263
6263
0
0
4685
4685
4685
4685
0
0
4685
4685
4685
4685

241740
241740
241740
0

4685
4685
4685
4685

210825
210825
210825
0

11841883.2

4455

10828323

1571680.688
1571680.688
971802.5625
0

279943.125
279943.125
279943.125
0

5705376.16
5705376.16
4328976.96
0

1421434.823
1421434.823
878902.4475
0

253181.775
253181.775
253181.775
0

5041434.8
5041434.8
3825208.8
0

760108.455
760108.455
342674.955
0

7914576.6
716550
837025

1452000
1936000
968000

964200
723150
1687350
241050
146160
237550
97440
53278382.22

0
4455
0
4680
0
4680
0
4680
0
0
4455
4680
4455
0
0
4455
4680
4455
4455
0
4680
0
4455
0
4455

7613611.2
702000
819000

1336500
1872000
891000

891000
702000
1559250
222750
140400
222750
89100
48774446.88

0
380160
380160
228096
0

504695.91
504695.91
227528.91
0

387
387
387
387
0
0
366
366
366
366
0
0
387
387
387
387
0
0
387
387
387
387

430214.355
430214.355
193950.855
0

134524
134524
134524
0

366
366
366
366

72834
72834
72834
0

274011.2

253
0
253
0
366
0
352
0
352
0
0

211356.2

142430.4
142430.4
142430.4
0

1880000
1880000
1360800
0

4213123.2
377400
503200

417960
417960
250776
0

110678.4
110678.4
110678.4
0

1818900
1818900
1316574
0

4247942.4
211200
281600

69750
697500
162750

46500
1162500
860250
162750
53694
65600
31450

253
352
338
0
0
253
352
338
253
0
380
0
253
0
366

16857478.33

0
31472194.96
0
31472194.96

37950
528000
118300

25300
880000
625300
88550
35796
50600
18300
15006181.37

43889
43889
43889
0
0
0
0
0

0
28502397.02
0
28502397.02

0
0 NQ
0 NQ
0
3876075.119
4542660
0
8418735.119
186924836.7

0
0
115409
115409

0
0
0
0
3545064.417
4154724
0
7699788.417
128654273.1

4371958.8
4039738.92
3926452.32
2545733.61
272400

1259412
1163710.8
1131076.8
977785.2
0

8979294.72
8979294.72
8979294.72
6734471.04
2244823.68

986220
986220
986220
739665
739665

1046649.6
1046649.6
1046649.6
1046649.6

6224
0
6348
0
6105
0
5201
0
5114
0
0
0
6224
0
6348
0
6105
0
5201
0
5114
0
0
4685
4727
4769
4812
4854
0
0
4685
4727
4769
4812
4854
0
0
4685
4727
4769
4812

3992820.48
3887261.28
3738457.8
2388663.27
255700

1150195.2
1119787.2
1076922
917456.4
0

7767355.2
7836987.84
7906620.48
5983433.28
2011885.92

843300
850860
858420
649620
655290

910764
918928.8
927093.6
935452.8

261662.4

259400

0
0
0

415040
518800
311280
245150
252100
252100
2345109
69090677.13

4854
0
0
4765
0
0
4849
4849
4849
0
0
4849
4849
4849
0
4765
0
4765
0
4765
0
4765
0
0
0
0
0

0
0

235904.4

238250

0
0
0

387920
484900
290940
238250
238250
238250
2244315
62180254.95

1229184
1277337.6
1277337.6
760320
352000

348163.2
332337.6
332337.6
332337.6
0

2923200
2923200
2923200
2192400
730800

665200.8
665200.8
665200.8
166300.2
0

673296
673296
673296
504972
504972
170500

0
0
0

232500
474300
232500

0
443
477
511
545
574
0
0
421
453
485
518
546
0
0
443
477
511
545
574
0
0
443
477
511
545
574
0
0
384
414
443
472
498
0
385
0
0
534
505
534
0
0
534
505
534
0

1546956
1730937.6
1854316.8
1177200
574000

311203.2
319636.8
342216
365500.8
0

3237444
3485916
3734388
2987145
1048698

649083.6
698900.4
748717.2
199633.5
0

382464
412344
441228
352584
372006
192500

0
0
0

267000
515100
267000

86400
93750
91500
0

385
0
385
0
436
0
452

24507339.8

0
52367361.01
0
52367361.01

57750
57750
65400
0
28395018.9

45670
45670
45670
0
0
0
0

0
48345779.72
0
48345779.72

0
0 NQ
0 NQ

0
0
0

0
0
115409
115409

12103349.74
1037429.978

11069742.76
948835.0935

13140779.72

12018577.85

159106157.7

150939631.4

346030994.3
14415651.22
14868951.83
375315597.4

279593904.6
19571573.32
11519268.87
310684746.7

Total Amt.

Avg. Rate

Total Amt.

122369059.4
53278382.22
69090677.13

4905.675065
4712.85688
5068.330478

110954701.8
48774446.88
62180254.95

41364818.13
16857478.33
24507339.8

438.2357406
367.5760802
487.790538

43401200.27
15006181.37
28395018.9

83839555.96
31472194.96
52367361.01

44992.82746
43889
45670

76848176.75
28502397.02
48345779.72

Shapoorji (R0)
Rate (Rs) Excl. VAT & ST

Simplex (R0)
Rate (Rs) Excl. VAT & ST

Amount (Rs) Excl. VAT & ST

18

19

20

254
286
325
372
428
492

9986277.592
11244391.3
11742328.46
9278348.34
0
0

280
315
355
400
435
475

4463

3400

555

350

4463

3600

1224

1400

198

16318625.71

280

179
319

10254344.99
0

200
400

1517
2193
1721
633

0
0
0
0

1250
1925
1300
1100

275

245

255000

2000000

32

35

83

398400

80

69222716.4

2966

88980
0

3000

4531

2265500
0

4500

4659

0
0

4650

4850

5115

2354480

8141
8141
8157
8172

1847661.008
1847661.008
1144692.203
0

8533
8533
8533
8533

8141
8141
8157
8172

329099.925
329099.925
329746.725
0

8533
8533
8533
8533

5511
5511
5527
5542

5930276.88
5930276.88
4512684.96
0

6100
6100
6100
6100

5511
5511
5527
5542

894121.173
894121.173
404261.361
0

6100
6100
6100
6100

5511
5511
5527
5542

247995
247995
248715
0

6100
6100
6100
6100

5230

12712038

5700

5230

5700

5230

8508373.2

5700

5230

784500

5700

5230

915250

5700

5230
5230
5230

1569000
2092000
1046000

5700
5700
5700

5230
5230
5230
5230

1046000
784500
1830500
261500

5700
5700
5700
5700

5230

156900

5700

5230

261500

5700

5230

104600

5700

57211069.42

0
392
392
392
392

423360
423360
254016
0

410
410
410
410

1050
1050
1050
1050

317520
317520
317520
0

600
600
600
600

451
451
451
451

2119700
2119700
1534302
0

425
425
425
425

451
451
451
451

501360.915
501360.915
226025.415
0

435
435
435
435

451
451
451
451

89749
89749
89749
0

450
450
450
450

326

272340.4

360

326

360

408

4735411.2

400

408

244800

400

408

326400

400

408
408
408

61200
612000
142800

400
400
400

408
408
408
408

40800
1020000
754800
142800

400
400
400
400

408

38433.6

400

408

81600

400

515

25750

400

17824127.45

43968
43968
43968

0
28553701.21
0
28553701.21

47500

0
0 NQ
0 NQ

NQ
NQ

125400
125400

0
3851961.96
4514400
0
8366361.96
183532456.4

135000
135000

8053

5166160.56

7978

7959

4873773.24

7214

6718

4113834.48

6468

6272

2880541.44

6249

6282

314100

6100

8053

1488194.4

7978

7959

1403967.6

7214

6718

1185055.2

6468

6272

1106380.8

6249

6282

6100

5550
5597
5888
6093
6282

9201456
9279378.24
9761832.96
7576279.92
2603763.36

6100
6100
6100
6100
6100

5550
5597
5888
6093
6282

999000
1007460
1059840
822555
848070

6100
6100
6100
6100
6100

5597
5597
5888
6093

1088056.8
1088056.8
1144627.2
1184479.2

6100
6100
6100
6100

6282

305305.2

6100

5607

280350

5700

6001
6001
6001

0
0
0

5700
5700
5700

6001
6001
6001

480080
600100
360060

5700
5700
5700

6001

300050

5700

6001

300050

5700

6001

300050

5700

6001

2826471

5700

75949379.4

404
435
466
497
528

1410768
1578528
1691020.8
1073520
528000

460
460
460
460
460

1062
1093
1124
1155
1186

785030.4
771220.8
793094.4
814968
0

600
600
600
600
600

462
493
524
555
586

3376296
3602844
3829392
3041955
1070622

460
460
460
460
460

462
493
524
555
586

676922.4
722343.6
767764.8
203296.5
0

460
460
460
460
460

462
493
524
555
586

460152
491028
521904
414585
437742

460
460
460
460
460

586

293000

460

586
586
586

0
0
0

460
460
460

586
586
586

293000
597720
293000

460
460
460

586

87900

460

615

92250

460

615

92250

460

543

460

30812117.7

43968
43968
43968

0
46544060.5
0
46544060.5

47500

0
0 NQ
0 NQ

NQ
NQ

125400
125400

12028054.5
1030976.1

135000
135000

13059030.6
166364588.2
349897044.6
34289910.37
14415758.24
398602713.2

Avg. Rate

Total Amt.

Avg. Rate

5887.464728
5528.050022
6190.655775

133160448.8
57211069.42
75949379.4

6176.885907
6031.192016
6299.788734

491.0956559
436.6016071
529.3132405

48636245.15
17824127.45
30812117.7

445.5781982
415.2202319
466.8687459

43968
43968
43968

75097761.7
28553701.21
46544060.5

47500
47500
47500

Minimum (R0)
Rate (Rs) Excl. VAT & ST

Amount (Rs) Excl. VAT & ST

21

Amount (Rs) Excl. VAT & ST

22

23

11008494.98
12384556.86
12826235.71
9976718.645
0
0

113
124
136
150
180
216
0

4442714.047
4875190.635
4913712.834
3741269.492
0
0

2331
0

236
0

2622
0

971.04
0

23076844.43

67
0

5521959.204

11457368.7
0

0
56
280

3208063.237
0

0
0
0
0

1111
1713
1096
633
0

0
0
0
0

241
0

0
90870
0

17.136
0
0

384000
81114219.33

58
0
0
0
0
0

278400
26981309.45

90000
0

2742
0

82260
0

2250000
0

3155
0

1577500
0

0
0

3536
0

0
0

3884
0
0
0
0
0
0

2340000

1659760

1936628.348
1936628.348
1197457.223
0

344946.525
344946.525
344946.525
0

6564088
6564088
4980528
0

989682.3
989682.3
446172.3
0

274500
274500
274500
0

13854420

0
0
0
0
6168.27456
6168.27456
6168.27456
6168.27456
0
0
0
6168.27456
6168.27456
6168.27456
6168.27456
0
0
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
0
0
3857.050848

1399936.173
1399936.173
865609.3897
0

249352.4991
249352.4991
249352.4991
0

4411773.63
4411773.63
3347450.871
0

665173.0253
665173.0253
299875.8072
0

184493.5445
184493.5445
184493.5445
0

9374947.791

9272988
855000
997500

1710000
2280000
1140000

1140000
855000
1995000
285000
171000
285000
114000
62418202.39

0
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
0
0
3857.050848
3857.050848
3857.050848
0
0
3857.050848
3857.050848
3857.050848
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
0
0
0
0
0

6274804.602
578557.6272
674983.8984

1157115.254
1542820.339
771410.1696

771410.1696
578557.6272
1349967.797
192852.5424
115711.5254
192852.5424
77141.01696
42421372.76

0
442800
442800
265680
0

181440
181440
181440
0

1997500
1997500
1445850
0

483574.275
483574.275
218006.775
0

89550
89550
89550
0
300744

4642560
240000
320000

0
0
0
352
352
352
352
0
0
366
366
366
366
0
0
368
374
381
387
0
0
374
380
387
387
0
0
366
366
366
366
0
253
0
253
0
363
0
352
0
352
0
0

0
380160
380160
228096
0

110678.4
110678.4
110678.4
0

1729600
1757800
1296162
0

415762.71
422432.7
193950.855
0

72834
72834
72834
0
211356.2

4213123.2
211200
281600

60000
600000
140000

40000
1000000
740000
140000
37680
80000
20000
16951239.33

253
352
338
0
0
253
352
338
253
0
380
0
253
0
346.981152
0
0
0
0
0

37950
528000
118300

25300
880000
625300
88550
35796
50600
17349.0576
14679085.92

0
30847452.86
0
30847452.86

0
43021
43021
43021
0
0
0
0
0

0
27938700.41
0
27938700.41

0
0
0
0
4146849
4860000
0
9006849
202677962.9

0
205.986144
205.986144
0
0
115409
115409
0
0
0
0
0
0
0
0
0
0

0
1710096.967
988733.4912
0
3545064.417
4154724
0
10398618.88
124078847.4

5118046.56
4417565.04
3960744.48
2869978.23
305000

1474334.4
1272549.6
1140955.2
1102323.6
0

10113312
10113312
10113312
7584984
2528328

1098000
1098000
1098000
823500
823500

1185840
1185840
1185840
1185840

0
0
0
0
6048.299712
0
5924.120832
0
4748.865408
0
4250.561952
0
4099.856544
0
0
0
6048.299712
0
5924.120832
0
4748.865408
0
4250.561952
0
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544

3880105.231
3627694.633
2908015.221
1952155.588
204992.8272

1117725.787
1045014.915
837699.858
749799.1283
0

6797234.161
6797234.161
6797234.161
5097925.621
1699308.54

737974.1779
737974.1779
737974.1779
553480.6334
553480.6334

797012.1122
797012.1122
797012.1122
797012.1122

296460

285000

0
0
0

456000
570000
342000
285000
285000
285000
2684700
77288265.11

4099.856544
0
0
3857.050848
0
0
3857.050848
3857.050848
3857.050848
0
0
3857.050848
3857.050848
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
0
0
0
0
0

0
0

199253.028

192852.5424

0
0
0

308564.0678
385705.0848
231423.0509
192852.5424
192852.5424
192852.5424
1816670.949
53734098.43

1606320
1669248
1669248
993600
460000

443520
423360
423360
423360
0

3361680
3361680
3361680
2521260
840420

673992
673992
673992
168498
0

458160
458160
458160
343620
343620
230000

0
0
0

230000
469200
230000

0
352
352
352
352
352
0
0
421
450
463
471
471
0
0
400
400
400
400
400
0
0
416
430
443
454
454
0
0
384
414
443
457
460
0
341
0
0
346.981152
369.829152
423
0
0
346.981152
369.829152
442
0

1229184
1277337.6
1277337.6
760320
352000

311203.2
317520
326692.8
332337.6
0

2923200
2923200
2923200
2192400
730800

609523.2
630036
649083.6
166300.2
0

382464
412344
441228
341379
343620
170500

0
0
0

173490.576
377225.735
221000

69000
69000
69000
0
27177130

385
0
385
0
430
0
443
0
0
0
0
0

57750
57750
64500
0
22974927.11

0
50282998.4
0
50282998.4

0
43968
43968
43968
0
0
0
0
0

0
46544060.5
0
46544060.5

0
0
0

0
205.986144
205.986144
0
0
115409
115409

12948862.5
1109902.5

0
5645050.276
376336.6851

11069742.76
948835.0935

14058765

18039964.81

168807158.5

141293050.9

371485121.4

265371898.3
10614875.93
10933322.21
286920096.4

Included
15305187
386790308.4

Total Amt.

Avg. Rate

Total Amt.

139706467.5
62418202.39
77288265.11

4251.352035
4098.987713
4379.881829

96155471.19
42421372.76
53734098.43

44128369.33
16951239.33
27177130

380.2045609
359.5638846
394.6802111

37654013.03
14679085.92
22974927.11

81130451.26
30847452.86
50282998.4

43607.93128
43021
43968

74482760.91
27938700.41
46544060.5