You are on page 1of 21

e

e
x
e
c
u
t
e
d

Excess amount calculations if Price escalation is allowed.
Name of work :- Construction of 90 Flats (G+3) Pattern with Plinth Area of 450 Sft., under Special Scheme including Amenities and
basic infrastructure under SFS/HP, Ph-II Layout at Bhavanipuram, Vijayawada.

CIVIL ITEMS.
Sl.
Description of Item
No.

1

2

1 Augoring and Boring of holes in
site for PILES. from 350mm to
450mm Dia.

Amount as per Execution / Deviation.

(New Item).
3 Under-reaming for Bored Cast-inSitu RCC PILES. from 350mm to
450mm Dia. Double Under
Reaming.

irequired for paying
nPrice escalation if

Unit

3

One
Cum

Qty.

Rate

Amount

Qty.

Rate

4

5

6

7

8

837.00

282.00

236034.00

837.00

321.20

2 Augoring and Boring of holes in

site for PILES. Upto 300mm Dia.

Excess amount

Work executed in 2015-16.

allowed.(9+12-6)

Amount Amount
9

###

268844.40
###

32810.40

One
Rmt.

621.00

235.05

145966.05

621.00

267.75

One
Cum

186.00

705.20

131167.20

186.00

803.20

2
0
166272.75
### 1
7
1
149395.20
### 8

Each

138.00

500.50

69069.00

138.00

570.05

78666.90
###

9597.90

One
Cum

167.06

5837.35

975187.69

167.06

6307.45

1053722.60
###

78534.91

One
Cum

70.19

5837.35

409723.60

70.19

6307.45

442719.92
###

32996.32

One
Cum

187.05

8004.10

1497166.91

187.05

8986.70

1680962.24
###

183795.33

One
Cum

62.19

9742.60

605892.29

62.19

10762.75

669335.42
###

63443.13

One
Sqm

27.24

740.45

20169.86

27.24

877.10

23892.20
###

3722.35

One
Cum

34.35

9343.90

320962.97

34.35

10291.60

353516.46
###

32553.50

.

4 Under-reaming for Bored Cast-inSitu RCC PILES.Upto 300mm Dia.
Double Under Reaming.

(New Item)

13

20306.70

18228.00

5 Supply and placiang of M20 grande

design mix concrete for RCC PILES
of 38 Cm. Dia. DUR Piles.(New

Item)
6

Supply and placiang of M20 grande
design mix concrete for RCC PILES
of 30 Cm. Dia. DUR Piles. (New

Item)
7 VRCC M20 grade Design Mix
concrete for VRCC PILE CAPS.
8 VRCC M20 grade Design Mix
concrete for VRCC PLINTH
BEAMS.
9 VRCC M20 grade Design Mix
concrete for VRCC Drop Wall.

10 VRCC M20 grade Design Mix
concrete for VRCC Columns.

GROUND FLOOR.

u
t
e
d
Sl.
Description of Item
No.

11

VRCC M20 grade Design Mix
concrete for VRCC Columns.

FIRST FLOOR.
12

VRCC M20 grade Design Mix
concrete for VRCC Columns.

SECOND FLOOR.
13

VRCC M20 grade Design Mix
concrete for VRCC Columns.

THIRD FLOOR.
14

VRCC M20 grade Design Mix
concrete for VRCC Columns.

FOURTH FLOOR.
15 Filling with Gravel for Filling
Basements.
16

Earth work excavation item of
work for Foundation of Buildings.

Amount as per Execution / Deviation.

VRCC M20 grade Design Mix
concrete for VRCC ROOF

BEAMS. GROUND FLOOR.
19

VRCC M20 grade Design Mix
concrete for VRCC ROOF

BEAMS. FIRST FLOOR.
20

Amount

Qty.

Rate

allowed.(9+12-6)

Qty.

Rate

Amount Amount

One
Cum

32.52

9530.65

309936.74

32.52

10504.70

341612.84
###

One
Cum

32.52

10646.60

346227.43

32.52

11741.95

381848.21
### 0

One
Cum

32.52

10913.55

354908.65

32.52

12040.90

31676.11

2
1
7
391570.07
### 1
8

35620.78

36661.42

.
One
Cum

12.60

11180.50

140874.30

12.60

One
Cum

1392.30

323.89

450952.05

One
Cum

202.00

162.70

Cum

73.20

One
Cum

12341.40

155501.64
###

14627.34

1392.30

468.40

652153.32
###

201201.27

32865.40

202.00

185.30

37430.60
###

4565.20

3105.15

227296.98

73.20

3418.10

250204.92
###

22907.94

49.50

9250.70

457909.65

49.50

10222.00

505989.00
###

48079.35

One
Cum

49.50

9450.20

467784.90

49.50

10446.45

517099.28
###

49314.38

One
Cum

49.50

9835.85

486874.58

49.50

10880.45

538582.28
###

51707.70

One
Cum

49.50

10051.40

497544.30

49.50

11125.40

550707.30
###

53163.00

VRCC M20 grade Design Mix
concrete for VRCC ROOF

BEAMS. SECOND FLOOR.
21

irequired for paying
nPrice escalation if

Unit

17 Laying PCC work of mix (1:5:10)
Prop. for Bed of Foundations and
One
Flooring.
18

Excess amount

Work executed in 2015-16.

VRCC M20 grade Design Mix
concrete for VRCC ROOF

BEAMS. THIRD FLOOR.

31 161.(9+12-6) Qty. 31 Brick Masonry in CM(1:6)Prop.92 . FOURTH FLOOR.27 ### 106457.10 9116.u t e d Sl.80 256167.41 ### 161261.32 One Cum 161.05 1017738.00 961540.10 5973.45 1058419.20 10265.85 ### 0 One Cum 116. 24 VRCC M20 grade Design Mix concrete for VRCC ROOF SLABS.10 9858.10 8766.80 ### 155820.20 447.50 10045. Rate Excess amount irequired for paying nPrice escalation if allowed.65 99282.78 TANK SIDE WALLS.76 147. Rate Amount Amount One Cum 10.80 16571.90 6790.65 1144589. Cum 19.11 147.09 One Cum 116.90 5328.41 116.95 840804. 28 VRCC M20 grade Design Mix concrete for VRCC WATER 29 Providing Impervious Coat Plastering RCC Roof Slab surface with CM(1:3)Prop.75 115961.00 943897.80 18478.10 One Cum 147.05 One Cum 147. FOURTH FLOOR.00 ### 96472. 22 VRCC M20 grade Design Mix concrete for VRCC ROOF BEAMS.20 116.10 962266.00 328105.10 9286.40 556207.10 8941.53 ### 163540. 30 Brick Masonry in CM(1:6)Prop. 26 Amount as per Execution / Deviation. SECOND FLOOR. For Superstructure Walls.90 5684.90 1121630. FOURTH One FLOOR. SECOND FLOOR. FIRST FLOOR.13 25.48 One Sqm 1243.25 ### One Cum 116. Description of Item No. 32 Brick Masonry in CM(1:6)Prop.90 ### 23945.37 116.10 4972. 23 VRCC M20 grade Design Mix concrete for VRCC ROOF SLABS.69 10.80 19. For Superstructure Walls. VRCC M20 grade Design Mix concrete for VRCC ROOF SLABS.90 One Cum 25.95 104712.45 788077.30 116.56 2 1 7 1078116.90 6382.70 1004344. Unit Amount Qty. FIRST FLOOR. For Superstructure Walls.50 9106.70 1038131.10 8282. One Cum 116. 25 VRCC M20 grade Design Mix concrete for VRCC ROOF Work executed in 2015-16. 27 VRCC M20 grade Design Mix concrete for VRCC ROOF SLABS. GROUND FLOOR.10 801005. THIRD FLOOR.21 ### 1 8 96879.20 11368.28 ### 37770.20 525.60 365876. GROUND FLOOR.43 SLABS.49 ### 103892.95 978833.10 9660.75 232222.10 8430.68 1243.00 652680.10 11248. .

75 64665.52 ### 28164.05 58778.44 53.99 101.(9+12-6) Qty.82 101. Cum 42 Brick Masonry CM(1:4)Prop. For Lintel Level to Roof Level.20 401924.05 665834.25 0 1 7 358491. SECOND FLOOR.10 7569.60 722537.70 11344. 35 Brick Masonry CM(1:6)Prop.75 22583. For Lintel Level to Roof Level.80 877447.95 335907.69 5.34 16773.10 7038. FIRST FLOOR.32 101.85 45075.05 747601.00 5969.80 373760.20 8219.94 Cum 34.10 6682..50 9116. Cum 41 Brick Masonry CM(1:4)Prop.54 75. Amount Qty.50 281106. 39 Brick Masonry CM(1:4)Prop.70 9248.70 8627. One Cum 5.44 45 RCC M20 design mix. For Partition Walls & SC Railings.08 ### 5886.79 ### 81766.30 893508.60 6712.50 10016.61 ### 285405.40 354835.10 6325.90 7199.90 34.38 ### 1 8 53.95 779220. GROUND FLOOR.75 812455.91 Cum 53. Cum 36 Brick Masonry CM(1:6)Prop. For Superstructure Walls. GROUND FLOOR.84 ### 35762. One THIRD FLOOR.14 101.24 One Cum 75.26 ### 98226.20 9265.. One Cum 4.70 10312. Cum 37 Brick Masonry CM(1:6)Prop. One THIRD FLOOR.70 7351.60 5989.95 57957. 34 Brick Masonry CM(1:6)Prop. Rate allowed. For Partition Walls & SC Railings.95 53.88 ### 89918.35 ### . One SECOND FLOOR.75 52717.25 41023. One FOURTH FLOOR. Cum 40 Brick Masonry CM(1:4)Prop.88 5.39 33 Brick Masonry in CM(1:6)Prop. Amount Amount 1064872.00 6342. For Lintel Level to Roof Level.for LINTELS.43 .70 7661.60 268632.for LINTELS.75 ### 2 171364.80 101.10 6751.. Amount as per Execution / Deviation.70 10167.u t e d Sl. 25357.70 7988.06 101. One SECOND FLOOR.32 ### 5239.27 147.68 ### 54670.00 45.10 7159. One FIRST FLOOR.80 507487. For Partition Walls & SC Railings.95 One Cum 45.for LINTELS. Excess amount Work executed in 2015-16. GROUND FLOOR. For Lintel Level to Roof Level. One FIRST FLOOR.83 ### 4052. THIRD FLOOR.13 4.90 6041.95 380193.70 44 RCC M20 design mix.94 43 RCC M20 design mix. For Partition Walls & SC Railings.70 7104. One Cum 5. For Partition Walls & SC Railings. 38 Brick Masonry CM(1:4)Prop.28 53.35 53.20 316869. Description of Item No.70 6547.65 452817. irequired for paying nPrice escalation if Unit Rate One Cum 147.

RCC M20 design mix.60 1921726.for LOFT THIRD FLOOR.35 2037972.10 1621.(9+12-6) Qty.57 72.265 69525..10 1552.20 1892403.83 ### 8 6022.77 .72 80.87 ### 12603.13 43. RCC M20 design mix.20 ### 10801.for LOFT FIRST FLOOR.265 72102.for LOFT SECOND FLOOR.08 5..for LINTELS.15 One MT 28.60 1965141..45 1358. RCC M20 design mix.65 142469.13 80.10 1417.10 1541.10 1689.00 1951048. One Sqm 43.49 One Sqm 80.45 72316.96 ### 11878.50 1727.for CHAJJAS SECOND FLOOR. 51 RCC M20 design mix..50 1662.85 48307.58 6648. Rate Amount Amount 59991.for LOFT GROUND FLOOR.15 113513.71 ### 79831.55 135332.74 One MT 72.265 70814.50 1582. THIRD FLOOR Amount as per Execution / Deviation.for CHAJJAS GROUND FLOOR.53 ### 6033.58 43. FIRST FLOOR Fabrication of STEEL.10 1778.55 1487.for CHAJJAS FIRST FLOOR.50 1825. 47 48 49 50 RCC M20 design mix.00 60.45 80367.55 One Sqm One Sqm Amount allowed.70 10524.06 43.20 4932321. Description of Item No.50 1443.265 66952. SECOND FLOOR Fabrication of STEEL.282 68237.75 One Sqm 35.95 2 0 1 68825.60 52884. THIRD FLOOR.00 One Sqm 80. 52 53 54 55 56 57 58 RCC M20 design mix.98 . Fabrication of STEEL.00 124315.265 69027.70 87942. GROUND FLOOR Fabrication of STEEL.u t e d Sl..83 One Sqm 80.16 28.25 66024. Excess amount Work executed in 2015-16.18 ### 4577.92 ### 86924.72 One MT 28.00 2001557.00 1339.265 67989..80 4764453. 46 RCC M20 design mix.73 ### 7086. RCC M20 design mix.29 ### 167867.13 80.75 62803.08 ### 72737.85 43.30 129866.04 28.. Rate One Cum 5.20 43. RCC M20 design mix.10 68516.67 One MT 28..for CHAJJAS THIRD FLOOR.00 1465.50 1575.70 11583. irequired for paying nPrice escalation if Unit Qty.70 ### 7 1 75165.15 One Sqm 60.282 65914.93 28.00 ### 7575.25 123454.35 79402..12 35.

FIRST FLOOR PCC work of mix (1:3:6)Prop. THIRD FLOOR.59 2.40 3954.60 9491.65 10312.70 One Cum 2.u t e d Amount as per Execution / Deviation.65 10524.40 319.40 4298.00 10316. SECOND FLOOR.00 ### 130203.40 280397.08 77. GROUND FLOOR.80 4298. PCC work of mix (1:3:6)Prop.04 ### .85 398236.00 4424.93 2.75 24509.00 Each 90.03 ### 2 618. FOURTH FLOOR 60 PCC work of mix (1:3:6)Prop.78 ### 1586.83 437204.40 3954.002 73390.00 1095300.70 ### 38968.78 ### 13312. 59 62 63 irequired for paying nPrice escalation if Unit Fabrication of STEEL.04 ### 7 1 8 825.40 505836.35 One Cum 2.28 1.05 One Cum 2.25 24158.95 26945.60 9491.04 2.00 7067.35 One Cum 2.75 One Cum 1.75 0 1 10316.20 64 40mm thick Cement JALLIES.19 2.61 ### 2805. FIRST FLOOR.65 11583. 825.00 ### 298629.25 30695. 65 PCC M20 design mix for STEPS.40 4298. for Bed Blocks.40 339.73 4.65 11344.85 26544. THIRD FLOOR Amount Qty.40 4298. for Bed Blocks.10 636039.00 6085.88 One Cum 2.40 3954.20 24706.04 ### 825.05 27326.66 One Cum 2. 69 3'-0" x 6'-6" Doors 70 2'-6" x 6'-6" Doors 71 PVC Door : 2'-6" x 6'-6" .60 7118. for Bed Blocks. 61 Excess amount Work executed in 2015-16.00 4857.65 9248. Description of Item No. 68 PCC M20 design mix for STEPS.00 293709.04 2.35 7737.59 One Cum 2.35 10316.00 180.03 Each 180.65 10016. SECOND FLOOR PCC work of mix (1:3:6)Prop.(9+12-6) Qty.70 26292.002 70064. GROUND FLOOR. for Bed Blocks. 66 PCC M20 design mix for STEPS. Rate Amount Amount One MT 4.50 90.59 ### 2736.65 ### 2386.05 1393929.04 2.75 27890.00 90.60 9491. 67 PCC M20 design mix for STEPS.06 2.65 10167.00 One Cum 77. Sl.65 9116.07 ### 2435.75 30063. Rate allowed.00 7744.00 Each 90.80 3954.00 5620.

00 485.00 1937.75 One Sqm 3585.60 72 3'-0" x 4'-0" Windows 73 3'-0" x 3'-0" Windows 74 2'-0" x 2'-0" Ventilators 75 76 77 78 79 80 81 82 83 84 External Walls Plastering. Internal Walls Plastering.04 1623.40 694128.05 One Sqm 1407.30 1407.80 683520.20 495. FIRST FLOOR. SECOND FLOOR.30 ### 76189.80 548448. .00 90.35 1438839.50 522.45 1046830. Rate Amount Amount Each 156.25 ### 203448.00 396.00 401.60 151254.00 448.85 2703. Amount as per Execution / Deviation. Description of Item No.65 528823. GROUND FLOOR. 23121.56 607.90 579543.(9+12-6) Qty.75 One Sqm 3585.16 ### 39771.60 1407.00 ### 159946.75 1206777.60 ### 89907.15 One Sqm 3585.00 6710.95 854012.00 344. Internal Walls Plastering.85 631531. Unit Amount Qty.00 ### 7 1 608881.20 156.75 3585.00 ### 92004.40 One Sqm 2703. THIRD FLOOR.25 1407. THIRD FLOOR.00 421.50 One Sqm 1623.45 1657883. External Walls Plastering.20 429.00 357.75 342662. GROUND FLOOR.00 462.00 315.00 ### 129879.00 Each 90.30 300746.00 80058.27 .63 ### 45098.00 389.90 593613.00 983892.80 1422528. Internal Walls Plastering. Work executed in 2015-16. External Walls Plastering. FOURTH FLOOR.90 1336846.25 ### 219043.50 3585.00 1680.u t e d Sl.00 5784.31 ### 8 One Sqm 1407.25 3585. Rate Excess amount irequired for paying nPrice escalation if allowed.70 602124.90 374.00 364. Internal Walls Plastering.23 655.30 One Sqm 655.50 One Sqm 607.95 297564. External Walls Plastering.00 120.95 2 0 1 174375. FIRST FLOOR.50 453. SECOND FLOOR. Internal Walls Plastering. FOURTH FLOOR.00 ### 187674. External Walls Plastering.00 5017.95 ### 83083.35 One Sqm 1407.00 429.90 325.80 260974.00 7735.75 503354.80 Each 120.45 1234853.00 411.00 372.65 1540295.

Flooring with Ceramic Floor Tiles.00 156.10 128541. FIRST FLOOR.80 693.89 ### 9803.90 .80 654. Flooring with Ceramic Floor Tiles. Work executed in 2015-16.40 308.30 253738.60 1203. THIRD FLOOR.77 One Sqm 278. Amount as per Execution / Deviation.60 175369.00 181.10 630.u t e d Sl.05 1058972. Flooring with Ceramic Floor Tiles.80 1203.00 182856.00 190. One Sqm 371.80 ### 14553. Dadooing with coloured Tiles.19 1044.90 370.80 675.80 646. GROUND FLOOR.80 ### 23338.30 1014.54 ### 14027.86 278.42 ### 82708.65 1097193. FIRST FLOOR.30 592926.00 152.80 ### 1 8 28631.00 .30 934.80 ### 87982.60 One Sqm 1203. 85 86 87 88 89 90 91 92 93 94 95 96 97 Ceiling Plastering.60 188389.80 ### 1 7 249742.56 One Sqm 1044. Unit Amount Qty.40 977.80 684. GROUND FLOOR.74 One Sqm 370.20 One Sqm 1203. Rate Excess amount irequired for paying nPrice escalation if allowed.86 1044.03 One Sqm 370.50 257149.85 185172.40 1009211.28 One Sqm 1044.30 997.00 173.80 638.10 665.(9+12-6) Qty.12 656.20 165051.78 One Sqm 656.05 250308.52 1044.00 207. THIRD FLOOR.00 166. Ceiling Plastering.76 371.00 1203. SECOND FLOOR.80 200660. Dadooing with coloured Tiles.40 1203.30 1050.33 114513.30 966.40 346.60 2 0 229291.54 ### 13552.40 31278. Flooring with Ceramic Floor Tiles.60 208840. Rate Amount Amount One Sqm 1203.40 903.30 1087. THIRD FLOOR. Ceiling Plastering.50 641631. Ceiling Plastering.88 One Sqm 1044.44 ### 14071. GROUND FLOOR.96 ### 93203.50 236755.00 ### 48704. SECOND FLOOR. SECOND FLOOR.80 370. Gronolithic Concrete Flooring 20mm thick.58 370.20 1135362.00 137.95 1042159.86 One Sqm 370.80 One Sqm 1203.80 ### 25984. Dadooing with coloured Tiles.60 218464.85 976263.25 242595.35 239666. Dadooing with coloured Tiles. Description of Item No. FIRST FLOOR.

10 91105.24 105 Height/Risers of Steps with 25mm thick Shahabad/Tandur Stone for RISERS.00 15375.60 746.35 11540. Excess amount Work executed in 2015-16.68 ### 7 1 8 4956.22 . FIRST One FLOOR. irequired for paying nPrice escalation if Unit Amount Qty.50 1585.25 106 Height/Risers of Steps with 25mm thick Shahabad/Tandur Stone for RISERS. GROUND One FLOOR.00 15225.00 3075.40 16792.00 109 Shahabad/Tandur Stone of 25mm th.25 108 Height/Risers of Steps with 25mm thick Shahabad/Tandur Stone for RISERS.25 129170.60 714.00 3014. 5123.51 75.32 123.75 157. Rate allowed.85 16614.56 ### 2 4789.25 107 Height/Risers of Steps with 25mm thick Shahabad/Tandur Stone for RISERS.10 88262.98 ### .45 15072.00 2694.08 ### 3190.60 698.75 152.00 140. (NEW ITEM).00 3322.00 ### 1417.50 ### 1364.u t e d Sl.20 87286. Skirting to Internal Walls.00 3045.36 One Sqm 123.00 162.60 706.00 3251. THIRD FLOOR.40 One Sqm 75.60 737.75 16258.20 74116.85 64676.60 19596. 98 99 100 Skirting to Internal Walls. SECOND One FLOOR.50 149662.00 3287.25 921.50 5. 93385. 103 110mm Dia.(9+12-6) Qty.20 690.23 ### 1805.76 123. Description of Item No.00 3358.80 ### 9440.34 85. Amount as per Execution / Deviation.60 755.75 ### 1339.90 62017.00 5.TREADS.75 ### 377.25 ### 1389. Skirting to Internal Walls. Rate Amount Amount One Sqm 85. FIRST FLOOR. THIRD One FLOOR. 104 15mm thick Polished black Kadapa Slab for Kitchen Platform.25 5.00 2983.00 5.30 16436.35 86316.50 1451.33 11917.25 Each 24. Sqm 5.55 One Sqm 921. PVC Pipe of Rain Water Down take pipe.40 24. GROUND FLOOR.30 One Sqm 123. (NEW ITEM) Sqm 5.45 58826.(NEW ITEM) Sqm 13. SECOND FLOOR. 102 Painting to New Wood Work/Iron work with Synthetic Enamel Paint.35 21402. GROUND One FLOOR.06 123.74 One Sqm 123.20 727.63 101 Skirting to Internal Walls.50 ### 20492.50 0 1 92242.(NEW ITEM) Sqm 5.00 3088.60 13.90 14919. (NEW ITEM) Sqm 5.

50 1478. FIRST One FLOOR. One SECOND FLOOR Amount Qty.93 434427. 3520.20 233772.80 273797.10 97.81 119 Acrylic Exterior Emulsion Paint for External Walls.95 13. One FOURTH FLOOR Sqm 608.(9+12-6) Qty.10 97.80 1771.45 507711.27 4436.05 13. (NEW ITEM) Sqm 13.50 13.52 121 Acrylic Exterior Emulsion Paint for External Walls.00 731.20 ### 48893.05 59494.65 ### 73284.24 1450.52 .50 90.50 1648.10 114.05 ### 10045.37 Sqm 4436.45 402921.20 113 114 Polished black Kadapa slab for SINK.05 ### 7 1 65808.93 434427.20 188.20 233772. Amount Amount 2 0 1 22684. One FIRST FLOOR Sqm 116 Oil Bound Wash Distempers for Internal Walls & Ceiling.27 4436.(NEW ITEM) Sqm 13. Description of Item No.80 334459.65 ### 73284.00 20317. One GROUND FLOOR Sqm 115 Oil Bound Wash Distempers for Internal Walls & Ceiling.10 6313.00 661.37 118 Oil Bound Wash Distempers for Internal Walls & Ceiling.28 112 Shahabad/Tandur Stone of 25mm th.65 ### 73284.78 ### 1939.50 188.93 59551.50 1531. irequired for paying nPrice escalation if Unit Rate 110 Shahabad/Tandur Stone of 25mm th.20 285565.20 161.50 1680.93 434427.23 608.50 .00 21829. One SECOND FLOOR Sqm 1450.93 344762.65 22256.TREADS.24 1450.45 507711.50 114.57 3520. Each Oil Bound Wash Distempers for Internal Walls & Ceiling. Excess amount Work executed in 2015-16.20 161.TREADS.40 120 Acrylic Exterior Emulsion Paint for External Walls.45 111 Shahabad/Tandur Stone of 25mm th.10 114.23 ### 58158.37 117 Oil Bound Wash Distempers for Internal Walls & Ceiling. Amount as per Execution / Deviation.10 97.76 ### 40025.50 1505.00 ### 8 2006.70 20677.27 4436.10 97.80 273797.10 114.50 161.50 97. THIRD One FLOOR.50 ### 1872.10 114. One THIRD FLOOR Sqm 4436. One GROUND FLOOR Sqm 1771.50 1617.45 507711.u t e d Sl.45 69597.66 4436. (NEW ITEM) Sqm 13. Rate allowed. SECOND One FLOOR.TREADS.20 188.30 90. One FIRST FLOOR Sqm 1450.30 19957.76 ### 40025.

80 273797. One GROUND FLOOR.80 126193.60 341.15 4756.28 39.22 ### .94 13.22 ### 7199.95 13541.50 8549.20 107746.(9+12-6) Qty.60 160.30 5086.60 ### 3463.05 18. One Sqm 128 40mm thick Pre-Cast Slab below Kitchenplatform.46 13541. One SECOND FOOR.30 5086.14 ### 6198942. One SECOND FLOOR. Description of Item No.15 6341. Sqm 125 25mm thick Cup-Board Shelves.21 469.60 160.21 124 25mm thick Cup-Board Shelves.20 188. One FIRST FLOOR.21 469.33 .22 ### 7199.68 ### 2596.54 18.70 160.94 39.20 233772.95 13541.92 ### 1 8 40025.u t e d Sl. Rate allowed.23 279. One THIRD FOOR.21 279.28 3812.08 668.15 6341. Sqm 131 40mm thick Pre-Cast Slab below Kitchenplatform. One GROUND FOOR. Amount Amount 2 0 1 7 10155.84 5399.60 ### 3463.30 5086. Sqm TOTAL AMOUNT FOR CIVIL ITEMS.60 39.60 341.50 8549. 7199. Sqm 130 40mm thick Pre-Cast Slab below Kitchenplatform. Amount as per Execution / Deviation.76 ### 123 Acrylic Exterior Emulsion Paint for External Walls.65 469.21 469.52 18447.20 161. Excess amount Work executed in 2015-16. One FIRST FOOR.65 279. One FOURTH FLOOR Sqm 668.50 6408.60 ### 3463. One THIRD FLOOR Sqm 1450. Sqm 129 40mm thick Pre-Cast Slab below Kitchenplatform. irequired for paying nPrice escalation if Unit Rate 122 Acrylic Exterior Emulsion Paint for External Walls.05 18.46 29.40 188.54 59410068.95 39.94 39.30 18.28 341. Sqm 126 25mm thick Cup-Board Shelves.45 13.95 39. Sqm Amount Qty.54 18.40 161.21 279.50 8549.70 341.92 ### 29. 53211125.81 127 25mm thick Cup-Board Shelves.05 18.60 160.15 6341.24 1450. THIRD FLOOR.

(9+12-6) Amount Amount 2 0 1 7 1 8 . DyEE/APHB/VJA Rate Excess amount irequired for paying nPrice escalation if allowed. Work executed in 2015-16.u t e d Sl. . Description of Item No. Amount as per Execution / Deviation. Unit Qty. AE/APHB/VJA Rate Amount Qty.

(9+12-6) Work executed in 2015-16.00 270.69 ### -1515.10 6.00 Each 6.Construction of 90 Flats (G+3) Pattern with Plinth Area of 450 Sft. Rate Amount Qty. 3 2 Light Points / Bell Points Fan Points 6-A 3 Pin Wall Plug Sockets 16-A 3 Pin Plug Sockets Run of One of 22/0. Run of Two of 56/0.40 7380.00 2600.55mm thick PVC Pipe concealed in Walls.72 178008.17 1 7 127485. Rate Amount Amount 4 5 6 7 8 9 ### One Rmt.00 435.3mm (1. Rmt.78 One Rmt.00 86.34 6921. Sl.10 55512.70 ### 0 Each 270.55mm thick PVC Pipe concealed in One Roof Slabs.00 432. Name of work :. Vijayawada.20 15601.60 ### 57859. under Special Scheme including Amenities and basic infrastructure under SFS/HP.40 24552.36 116737.10 20mm Outer Dia.70 385. 5581.50 57.00 One Rmt.54 162920. i n INTERNAL ELECTRICAL.20 270. Batten Holders Independent Earthing 10 SPN 8 Way Distribution Board 13 32246.50 1 1 Amount as per Execution / Deviation.90 284931. 1.3mm (4.00 136. 7380.13 731579.17 382457.50 53.70 5581.36 350211.85 15137. Unit Qty.40 22127.12 ### 15087.02 Each 810.70 2232.00 Sq.00 3005.10 Each 90.05 270454.00 472.00 2522.50 Sq. 2 20mm Outer Dia.00 124.47 20612.10 10748.00 ### 6660.00 106. Ph-II Layout at Bhavanipuram. 2 3 4 5 5 6 7 8 9 Excess amount required for paying Price escalation if allowed.00 23.00 ### .00 432.50 73.00 77.80 ### 52466.00 720.97 789438.00 .00 3165. 385.00 394.80 411914.60 106542.50 83.00 472.20 464380.00 ### 10908.00 22320.50 90. Description of Item No.00 99.00 ### 14476.00 25.mm) Copper wire..mm) Copper wire.00 180.90 ### 1 8 Each 180.e c u t e d Excess amount calculations if Price escalation is allowed.00 117450.60 810.20 ### 464. 6921.35 62172. 1. Each 270.20 Each 720.

00 2. One Rmt.10 15397.00 180.40 ### 1 8 Each 90.50 Sq.40 Each 18. Rate 6.20 4194899.35 64652.70 6.20 1243.60 24. 19 Copper Lugs.00 2850. 4680.00 270.00 ### 0 1 7 17042. 3840615. Total Amount for Internal Electrification Items.84 .60 -27.00 Each 252.00 17100.15 8282.00 75072.10 ### -3.mm.00 6.00 97.33 329144.00 Each 6.37 0.75 206448.00 70. 13 32-A.00 6.10 ### 3099.3mm (2.00 2. Sl. 240-V Fuse Units.415-V Volt Digital Meter 15 Led Indicator Lamps .00 460.00 170.00 61.00 207.00 10775.i n Amount as per Execution / Deviation.90 2565.40 ### 24289. Inch 75072.50 Each 6. 20 Bras Cable Glands 21 Run of Two of 36/0.(9+12-6) Work executed in 2015-16.70 ### Each 6. Unit Panel Mounting 125-A 4 Pole 25-KA MCCB Each Qty.45 1196. 11 Excess amount required for paying Price escalation if allowed.75 270.00 3488.60 18. 24.70 8310.20 ### 46.00 199.90 Sq.35 14956.00 10258.50 One Rmt.50 12 35 Sq.mm) Copper wire.65 1065595. 14 2 16245.21 ### 354283. 913. Rate Amount Amount 61552.00 3946.14 304855.75 206448.35 15331.50 -57.50 6.00 2840.00 65.60 ### 222.20 252.00 198.50 Core XLPE Armored Alluminium Cable 1100 V grade.00 199.20 4680.00 One Rmt.00 461.60 941868.50 ### 123727.90 16 Selector Switch for Voltmeter 17 14 SWG CRCA Sheet 18 25x6mm size 230-A Alluminium Bus Bars. Description of Item No.00 59.50 1197.40 Amount Qty. 3.00 106.20 ### 441.85 1193.65 2343.00 ### 0.50 90.

i n Sl. Description of Item No. Rate Amount Excess amount required for paying Price escalation if allowed. AE/APHB/VJA Rate Amount Qty. Amount as per Execution / Deviation. .(9+12-6) Amount DyEE/APHB/VJA 2 0 1 7 1 8 . Unit Qty. Work executed in 2015-16.

00 262.00 7615. 1488.65 8518.00 204.60 42463.40 987.00 228450. Amount as per Execution / Deviation.50 Each 12.50 90.40 -2.00 312.00 Each 24.15 306751.00 -31.25 555.20 -19344.60 518.35 15488.50 90.00 24. Description of Item No. Unplasticized Non-pressure Polyviny Chloride (PVC-U) Pipes.00 264.00 Each 24.20 12. Rate Amount Qty. Rate Amount 4 5 6 7 8 9 2 1 1 110mm Dia. 375. Double-Y 110mm Dia. Internal Water Supply & Sanitary Fittings. PVC/SWR Pipe.00 206.20 14500.80 52149.75 20175.45 6298.30 8487.55 13909.00 604. Vijayawada.40 Rmt.15 287407.00 501.00 2928.00 94.00 94.70 32224. Inspection Chambers upto 3'-0" depth. Unplasticized Non-pressure Polyviny Chloride (PVC-U) Pipes. Unit Qty.70 520.00 3538. Vent Cowl 110mm Dia. Name of work :. Sl.00 6151.60 9686.85 173631.45 184543.25 187968. One 75mm Dia. 1'-6"x1'-6" Inspection Chambers.20 1488.00 Each 24.75 375.80 24.80 1400.50 135.95 171467.80 24. (10-6) Work executed in 2015-16.60 2918.50 One Rmt.00 154.. 110mm Dia. Excess amount required for paying Price escalation if allowed.40 Each 90. Door Bend.00 155.00 193.00 645.40 -9.00 21.00 238.00 21.10 4898. 3 110mm Dia. One Rmt.05 13954.40 Each 90.00 121. 555.30 35680.50 3456.40 24. under Special Scheme including Amenities and basic infrastructure under SFS/HP.00 43906.75 2164. One Rmt. PVC/SWR Pipe.00 122. 110mm Dia.00 555.50 -45. Ph-II Layout at Bhavanipuram. Single-Y 110mm Dia.50 3 4 5 6 7 8 9 10 11 12 150x100mm SWG Gully Traps. 135.00 2 160mm Dia.Excess amount calculations if Price escalation is allowed.00 4345. 3'-0" Dia.Construction of 90 Flats (G+3) Pattern with Plinth Area of 450 Sft.00 308. Plain Bend 10 .60 Each 24.50 30.05 208143.60 Each 30.

One Rmt.90 20862.00 Each 270.00 57. AE/APHB/VJA 1953718.60mm OD CPVC Pipe.00 116.85 364165.00 56.B. Vent Cowl 76.00 2283.20 22831.00 116.75 341334.00 1730.00 7884.50 -22.00 Each 90.80 DyEE/APHB/VJA .70 195636.00 900. size Gate Valves.90 381.00 10710.00 115.00 2877.00 181.20mm OD CPVC Pipe.00 384.90 69069. 348.30 10467.00 -18.00 433.00 150.00 Each 24.15 6853. 900. Nahany Trap 580x440mm Orrissa Pan White glazed W.60 -2.00 270.60 30135. Total Amount for Internal Water Supply & Sanitary Fittings.00 13500.00 24.60 2149355.00 9030.00 90.05 133301.00 24.00 16.00 5130.80 163620.00 240.00 142332. Plan Bends 75mm Dia.50 49783. One Rmt.50 155745. 1512. 12.00 3033.13 14 15 16 17 18 19 20 21 22 23 75mm Dia.20 22.00 76.00 90.00 90.25 38934.90 152910.30mm OD CPVC Pipe.20 116964.80 5112.00 409.C.90 75mm Dia. One Rmt.40 124848.40 348.50 Each 90. Double-Y 75mm Dia.00 383.40 6876.00 180.00 462.00 15.00 76.2mm Dia.00 -72.00 1512.60 28.7mm Brass NP Bib Tap 40mm N.00 1622.65 205528.00 90. Door Bends Each 90.00 169.40 Each 180.30 20934.00 Each 24.00 225.00 Each 90.50 41.

50 106.20 46.10 40801.52 285. x Name of work :. Rate Amount Qty.00 0. INTERNAL ROADS.50 1444.63 5052. e d b eExcess amount i Amount as per Execution / Deviation.60 187664.80 67183.93 30528.50 5. 2 Modified Penetration Macadam using 65mm HBG Metal.20 One Sqm 285.20 132.00 0. Sl. Price escalation if x eallowed.50 166.75 2307729.02 285.- 0. Vijayawada.00 309.00 309.00 0.63 22 00 11 7 6-1 18 7 -.38 Cum i Total Amount for Courtyard filling. nrequired for paying Description of Item Unit e No. 4 5 Tack Coat using Emulsion pressure distributor Close graded premix surface Total Amount for Internal Roads. Qty.93 1693.20 One Cum 46.50 1444. 1 Formation of embankment with Gravel. spreading and filling -d One with Gravel.75 5052.00 0. under Special Scheme including Amenities and /e c basic infrastructure under SFS/HP.Construction of 90 Flats (G+3) Pattern with Plinth Area of 450 Sft.60 .02 One Sqm 285. 187664.67 One Sqm 285. 1636504.b u te e e d Excess amount calculations if Price escalation is allowed.23 47458.75 2307729.52 3 Modified Penetration Macadam using 40mm HBG Metal.(9-6) Qty.50 166.10 40801..50 323.50 106. One Cum 132. 671224.23 47458.00 .38 n 671224.93 30528. Rate Amount Qty. Phase-II Layout at Bhavanipuram.67 285.50 5. Work executed in 2015-16. tu t o COURTYARD FILLING.90 1636504.93 1693.80 67183.50 456. c -u 3 1 2 4 5 6 7 8 9 ### 10 -t 1 -e Collection.00 0.

00 Each 3.95 86846.44 37.80 3 PCC (1:5:10)Prop.00 161.95 44876.60 452. Unit 3 Qty.76 19.04 -1 -7 6 --1 6136.80 61.36 --------- 4792.37 162.40 3105.55 3 Earth work excavation One Cum 54.10 One Cum 37.09 872. for Drain walls.38 4 One Cum 12. required for paying en Price escalation if x eallowed.37 185. 4 Rate 5 Amount 6 PCC SIDE DRAINS.00 541.80 145.56 --i n -4389.30 40834. 110mm Dia.75 5 6 7 Filling with Sand Lowering.30 10117.00 620.24 - 174198.40 54.00 80. Qty.30 -.60 421.00 26. 4 PCC (1:3:6)Prop.48 8161. 1 2 Amount as per Execution / Deviation.59 Filling with Sand One Cum 12. laying and jointing of 110mm Dia.60 4744. 6 Refilling with excavated earth.20 3.00 172.30 4234.60 One Rmt 80. for bed of Drain.00 205.00 117.10 28712.80 4544.00 26. 1 110mm Dia.93 EXTERNAL WATER SUPPLY LINES.78 54. One 5 12mm th.00 473.35 10084. HDPE Pipe.30 4104.00 451. 1 2 Earth work excavation One Cum 220.(9-6) Qty.00 56.41 --2 2 0 -0 1 2628.00 80.20 One Cum 8.84 440.21 12.80 23.00 One Cum 54.54 .98 5423.05 9744.94 77603. Description of Item No.85 49668.76 12.62 One Sqm 161. -14618.67 8881.plastering for Drain walls.00 51.4638.80 5511. Total Amount for PCC Side Drains.40 1420.57 182359.25 483.85 1625.40 3418.05 92983.38 --1 -8 7 --. HDPE End Caps.35 1235.78 8. HDPE TEES One Rmt 80.00 812.00 140.97 220.67 35847. Refilling with excavated earth. c u 10 7 8 9 ### -t -e -d -4986. HDPE Pipe 2 110mm Dia..95 11228.00 560.Sl.00 23.60 162.20 Each 3.15 26083.30 1420.26 Cum 19.80 161. Total Amount for External Water Supply Main Lines 66374.60 800.00 5695. Rate Amount Qty.60 185.60 4430. tu t o e d b eExcess amount i Work executed in 2015-16.80 3.60 4320.10 1247.10 18853.

1 2 Amount as per Execution / Deviation. . c u 10 ### t e d i n 22 00 11 7 6-1 18 7. Work executed in 2015-16.Sl. 7 Rate 8 Amount 9 tu t o e d b eExcess amount i required for paying en Price escalation if x eallowed. Qty. Unit 3 AE/APHB/VJA Qty. . Description of Item No. 4 Rate 5 Amount 6 DyEE/APHB/VJA Qty.(9-6) Qty.

10 ### Total Amount for Internal Water Supply & Sanitary 19.88 e x 41.. Ph-II Layout at Bhavanipuram.95 ### e c 23. No. 61.Construction of 90 Flats (G+3) Pattern with Plinth Area of 450 Sft.25 AE/APHB/VJA DyEE/APHB/VJA b e n 2 0 650. Description of Item for paying Price escalation deviation.37 5 Total Amount for Internal Roads.10 ### 74.11 Total Amount 610. e Name of work :.88 ### d 6 Total Amount for PCC Side Drains.10% LESS -31. 38.99 1.08 ### u t e 1.16 ### 1 6 1 7 .41 4 Total Amount for Courtyard filling.78 ### 0.49 ### 3 Total Amount for Internal Electrification. 1. u t Rs. executed in 2015-16.74 1.15 -34.81 Difference -3.71 0. if allowed.70 685.94 ### -3. In Lakhs.96 3. 16.11 594.60 . 0.56 Total Agreement amount = Rs.00 70.e x Excess amount calculations if Price escalation is allowed. under Special Schemec including Amenities and basic infrastructure under SFS/HP.54 21.82 ### i 0.39 Add TP @ 05.79 Total Amount 579.08 7 Total Amount for External Water Supply Lines. / 1 2 1 Total Amount for Civil 2 3 4 ### t o 5 532. 1.66 0. 582. Vijayawada. e d Excess amount required Amount as per execution/ Total Amount as per Work Sl.54 6.