1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

Working out details for Changes

ADD :
Item No : 1 0.5985 0.1500
SSR UNIT SSR MR MR
ITEM AMOUNT. AMOUNT.
NO. RATE STAR
RATE.
Item No : 20

S & F Factory made FRP Door - Factory made solid panel PVC door shutter 30
mm thick (style) consisting of frame made out of M.S. tubes for top & bottom
rails. M.S. frame shall be covered with heat moulded plain colour PVC ‘C’
channel having a PVC sheet strip of 20mm width stuck inside with solvent
cement for stiles and plain colour PVC sheets for top rail, lock rail & bottom rail
on either side & as gap insert for top rail & bottom rail; Panelling of plain colour
PVC sheet to be fitted in the M.S. frame welded / sealed to the stiles & rails with
suitable PVC sheet beading, and joined together with solvent cement, suppling
& fixing in the frame at site as per specification & drawing.

2 2 / 1 / 0.75
2.10 6.300 sqm sqm
6.300 sqm 4000.00 25200.00
Item No : ###

M&L TOILET/BALCONY FLOORS GVT tiles 10 mm thick square or rectangular

polished, dark shade of size 600 x 600 each tiles etc set and jointed in neat cement
slurry and pointed in white or colured cement to match over 20 mm thick screed.

2 2 / 1 / 3.30 Toilet floor A n C

2.30
30.36
2 1 / 1 / 4.00 Balcony
1.40
11.20

2 2 / 1 / 3.90 Balcony
1.40
21.84 sqm
 63.40 sqm 1644.75 104277.07
Item No : 26
M&L TOILET DADO DVT tiles 10 mm thick square or rectangular polished,
dark shade of size 600 x 300 each tiles etc set and jointed in neat cement slurry
and pointed in white or colured cement to match over 10mm thk backing coat in
cm1:3
2 1 / 2 / 11.20 Dado of toilet L =2(3.3+2.3)
2.10 94.08 Deduct door
2 1 / 2 / -0.750
2.100 -6.3
2 1 2 0.600
0.600 1.44
98.94 sqm
98.94 sqm 1723.74 170547.20
Item No : 27
ditto all asper item no 25 above but in skirting

2 1 / 1 / 10.80 balcony
0.100 2.16 Ll=2(4.00+1.40)=10.80
2 1 1 10.600 L=2( 3.90+1.40)=10.60
0.100 2.12
sqm
4.28 sqm 1644.75 7039.52
Item No : 28
supply only Adhessive easy fix for tile
1 / 1 / qty as per item obove
98.94 4.3
3.00 296.82 MR
296.82 #REF! 23.70 7033.59
Item No : 29
M&L GVT tiles 10 mm thick square or rectugular polished, dark shade of size 800 x
1200 each tiles exc 0.36 Sq.m in floors n .exc 1.00 Sqm etc set and jointed in neat
cement slurry and pointed in white or colured cement to match over 20 mm thick
screed.

2 1 / 3 / 4.00 Living room

4.60 110.40
2 1 / 3 / 4.00 Bed room
4.50 108.00
2 1 3 1.600 Dressing room
2.100 20.16
MR
238.56 sqm 2606.12 621715.52
Item No : 30
All as per item no 29 above but in skirting over 12 mm thick cement screed in
cm 1:4
 2 3 / 2 / 4.00 Bedroom
0.10 4.80
2 3 2 4.500
0.10 5.40 Bedroom
2 3 2 1.6
0.1 1.92 dressing room
2 3 2 2.1
0.1 2.52 dressing room
2 3 / 2 / 4.00
0.10 4.80 Living Room
2 3 2 4.500
0.10 5.40 Living Room
deduct
2 3 2 -0.9 D9
0.1 -1.08
2 3 1 -0.75 FRP Door
0.1 -0.45
2 3 1 2.5 CB
0.1 1.50
2 3 1 -0.9 opening MR
0.1 -0.54 2606.12 63250.48
24.27
item no 31
M&L GVT tiles 10 mm thick square or rectugular polished, dark shade of size
800 x 1200 each tiles exc 0.36 Sq.m in floors n .exc 1.00 Sqm etc set and
jointed in neat cement slurry and pointed in white or colured cement to match
over 20 mm thick screed.

2 1 / 6 / 4.00 Living Room

4.50 0.00
2 1 2 1.600 Passage of Living room
3.100 19.84
corridoor
2 1 1 19.4 L=0.7+0.3+4+0.2+3.1+0.2+4+0.1+4+
2 0.1+3.1-(0.2+0.1+0.2)=19.5
77.60 sqm MR
97.44 2606.12 253940.14
Item no 32
ditto all as per item no 31 above but in skirting over 12mm thivk
BACKING COAT in cm 1:4
2 1 / 3 / 4.00 Living Room
4.50
0.100 7.50
2 1 3 1.600 Passage of Living room
3.100
0.1 3.78
2 1 2 21.90 corridoor
 -14.30
0.100 11.80 MR
23.080 2606.12 60149.20
Item no ###
S & fixed wall hung WC white, size 540x360x405, code-FNS-WHT-
40951 of Jaquar or equivalent in Parko/Kohler with including seat
cover, connection to trap, to flushing pipe, anti-syphonage pipe, etc
complete including making good to wall.

2 1 1 2 4.00 Each EWC

MR EACH
4.00 BOWL 14290.00 21098.66
RACK BOLT 1003.00
GASKET 678.50
SEAT COVER 4236.20
FC 7257.00 16019.11
Fplate 1770.00
FIXING SC 39.10
FIXING WC 475.6 1800.00
FIXING FC 80.5 2200.00
EACH 37117.77 148471.09
Item No ###
S&F in table top basins with size 185x490x410 mm incl cutting for and pinning
in end of brackets for erecting stand, and waste pipe including fixing& material
of 20mm thick black granite of appropriate size making good any distrubance to
existing wall, cat No. FNS-WHT-0540 of jaquar or equivalent in
Parryware/Hindware

2 1 1 2.00 4.00 Each WHB

MR EACH
4.00 EACH WHB 6979.12 23136.01 92544.04

Item No : ###
S&F central hole basin mixture with regular spout without popup waste system
with 450 mm long braided hoses, cat no. QQT-7167B of Jaquar or equivalent in
Parko/Kohler.

2 1 1 2.00 4.00 Each Toilet

MR EACH
4.00 716 Each 4502.13 7895.57 31582.28
Item No : ###
S & F bottle trap (with internal partition) 32 mm size with 250 mm & 190 mm
long wall , cat no. ALD 769L of Jaquar or equivalent in Parko/Kohler, with
connection pipes and wall flange for wash basins with inlet and outlet screwed
for pipe or connections including necessary packing , union and cap bore of
trap 32 mm .
 2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 1959.94 2183.31 8733.24
Item No : ###
S&F Angular Stop cock , with wall flange, high pressure screwed for iron pipe
and fixed. cat No. QQT-7053 of Jaquar or equivalent in Parko/Kohler.

2 1 1 2.00 4.00 Each Toilet

MR EACH
4.00 EACH 1498.32 2183.31 8733.24
Item No : ###
S&F two way bib cock with wall flange, cat No. QQT-7041, of Jaquar or
equivalent in Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet

MR EACH
4.00 EACH 2259.64 2605.89 10423.55
Item No : ###
S&F wall mixture 3-in-1 system with provision for both hand shower and
overhead shower complete with 115mm long bend pipe, connecting legs &wall
flange (without hand & overhead shower), cat No. QQT-7281, of Jaquar or
equivalent in Parko/Kohler.

2 1 1 2.00 4.00 Each Toilet

MR EACH
4.00 EACH 6399.64 8185.13 32740.50
Item No : ###
S&F easy flex tube in chrome finish 1.5 mtr long with nuts cat No. SHA-571 and
premium wall bracket for hand shower 35 mm dia and 100 mm long round in
shape Cat No. SHA-555, of Make :Jaquar or equivalent in Parko/Kohler. 5782
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 1009.57 2145.65 8582.59
Item No : ###
S&F hand shower cat No. HSH-1731, of Jaquar or equivalent in Parko/Kohler,
dia
2 120mm
1 1round in shape
2.00 multi flow
4.00with
Eachcascade effect (ABS Body chrome
Toilet

MR EACH
4.00 EACH 4229.57 5305.87 21223.48
Item No : ###
S&F for hand shower (Health Faucet), dia 8mm 1 mtr long flexible tube & wall
hook. Make:Cat No. ALD-573, of Jaquar or equivalent in Parko/Kohler
2 1 1 2.00 4.00 Each Toilet MR EACH
 flexible pipe EACH 800.00
wall bracket 500.00
4.00 helth faucet 1642.06 18337 1350.00
3042.12 12168.49

Item No : ###
S&F shower rose 120mm dia multi flow OHS-1799 with shower Arm 190 mm
long with flange CAT No. SHA-483
2 1 1 2.00 4.00 Each Toilet

MR EACH
4.00 EACH 2832 4816.67 19266.69
Item No : ###
S&F for Shower Basket small Make :Cat No. ACN-1177, of Jaquar or
equivalent in Parko/Kohler
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 1714.30 6857.19
Item No : ###
S&F for Corner Glass Shelf (with bracket) Make : Cat No. ACN-1173, of Jaquar
or equivalent in Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 1376 1784.18 7136.73
Item No : ###
S&F Double Arm wall mounted reversible plain/magnifying (X3) pivotal mirror.
Make:cat No. ACN-1193N, of Jaquar or equivalent in Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 4517.66 5808.77 23235.10
Item No : ###
S&F Soap dish .Make: cat No. AKP-35731P, of Jaquar or equivalent in
Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH EACH 350 1387.46 5549.86
Item No : ###
S&F Soap dispenser with glass bottle .Make: cat No. AKP-35735P, of Jaquar or
equivalent in Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH EACH 1757.06 2232.27 8929.06
Item No : ###
S&F toilet roll holder with flap (stainless steel), cat No. AQN-7753, of Jaquar or
equivalent in Parko/Kohler.
 2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 450 2098.67 8394.67

Item No : ###
S&F for Towel Rack with lower hanger (stainless steel) with hook, Cat No.
AHS-1581H, of Jaquar or equivalent in Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 4123.92 4970.15 19880.59
Item No : ###
S&F in for single Towel rail 450 mm long, Cat No. AQN-7711A, of Jaquar or
equivalent in Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 1605.43 2051.38 8205.51
Item No : ###
S&F Shower cabinet incl fittings / fixtures recesed model as per CAT-0886
Espira or equilvent as approved by GE
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 120000 25678.90 102715.60
Item No : ###
S&F SS railing Gde 316, 50mm dia top, 32mm dia vertical 1.00m height , 03
Nos 25mm dia horizontal including all necessary accessories and fittingsSAS
a #REF! ꬾ 50mm SS 316 @ #REF!RMT 1100.00
b #REF! ꬾ 32mm SS 316 @ #REF!RMT 900.00
c #REF! ꬾ 25mm SS 316 @ #REF!RMT 750.00
#REF! RMT #REF!
#REF!
514.16 3500.00
#REF! AS PER ANEXTURE A 6578.74 #REF!
shri Hari @ site
Item No : 57
M&L Udaipur green marble stone including 20mm screed bed in CM 1:4,
complete.
1 1 3 / 5.46 Steps Thread for Entrance
0.60 9.828 Sqm
1 1 2 / 3.70 -do- SIDE WALLSSteps for Entrance
1.90 14.06 Sqm
1 2 10 / 1.60 Steps Thread Gr flr to 1st flr
0.30 0 Sqm
stilt portion
1 / 0.90 space infront of lift
 5.46 4.914
1 / 5.36 Landing
1.50 0
1 / 12.86 verandah
4.80 61.728 Sqm

1 / 5.46 Ent lobby

4.95 27.027 Sqm SI 27.027
1 / 13.06 corridor near mess secret 14009 98.10
2.00 26.12 Sqm 14010 21.60 MR
143.677 Sqm 7803.16 1121135.19

Item No : 58

ditto all as per item No 31 above but in skirting

1 1 4 / 5.46 Steps Raiser
0.17 3.6036 Sqm
1 2 2 / 5.26 -do- SIDE WALLSSteps for Entrance
0.62 13.0448 Sqm
1 1 2 / 5.26 -do- SIDE WALLS TOP for Entrance
0.24 2.5248 Sqm
1 -1 2 / 0.60 DEDUCT
0.32 -0.384 Sqm
1 -1 2 / 0.60 DEDUCT
0.46 -0.552 Sqm
1 -1 2 / 0.60 DEDUCT
0.62 -0.744 Sqm
1 2 10 / 1.60 Steps Raiser Gr flr to 1st flr
0.17 Sqm
verandah in stilt portion
1 / 7.40 L=12.86-5.46=7.40m
0.10 0.74 Sqm
1 / 2 / 4.80
0.10 0.96 Sqm
1 / 2 / 8.2 Ent lobby
0.10 1.64 Sqm
1 / 2 / 13.06 corridor
0.10 2.612 Sqm
1 / 5.46 ddt ent lobby side
0.10 0.546 Sqm

1 4 / 10 / 0.30 Skirting for Steps

0.10 1.2 Sqm
1 4 / 10 / 0.17 Skirting for Landing
0.10 0.66 Sqm
 1 1 / 1 / 11.16 Skirting for Landing
0.10 1.116 Sqm L=(2*1.5)+5.36+.45+.45

SI 0
26.967 Sqm 14007 100.30 7803.16 210429.48

Item No : ###
M&L ADHESIVE IN DEDO including BACKING COAT in CM 1:4, complete.

LIFT WALL portion

#REF!
qty as per above item
#REF! Sqm
#REF!
qty as per above item
#REF! Sqm
#REF!
qty as per above item
#REF! Sqm
#REF! Sqm 5Kg/sqm
#REF! Kgs per SQM = 23.70 #REF!
Item No : ###

M&L Udaipur green marble stone IN DADO including BACKING COAT in CM

1:4, complete for entrance Steps & Riser

1 1 1 / 16.00 Steps Raiser
0.75 12 Sqm
1 2 10 / 1.60 Steps Raiser Gr flr to 1st flr
0.17 Sqm
LIFT WALL portion
1 1 2 / 2.50 Gr Flr & 1st Flr
3.15 15.75 Sqm
1 1 2 / 5.10 Door Jambs 6119 2183
0.20 2.04 Sqm SI Sqm
1 -1 2 / 0.90 DEDUCT FOR DOOR 14001 103.10 0.00
2.10 -3.78 Sqm

26.01 Sqm 103.10 2681.63

Item No : ###

M&L WHITE marble stone including 20mm screed bed in CM 1:4, complete.
stilt portion
 COMPASS
1 1 / 3.00 FOR WHITE& BROWN SHADE
3.00 9 Sqm

COMPASS BORDER
1 2 / 4.00 VER BOTH SIDES
0.10 0.8 Sqm
1 2 17.85
0.10 3.57
/ SI
Sqm 14009 98.10
13.37 Sqm 14010 21.60 119.70 1600.39
Item No : ###
M&L BROWN marble stone including 20mm screed bed in CM 1:4, complete.
stilt portion
COMPASS
1 1 / 3.00 FOR WHITE& BROWN SHADE
3.00 9 Sqm

BORDER AIONG MESS SECT&OFFICE

1 2 / 17.85
0.10 3.57 Sqm

SI
14009 98.10
14010 21.60
12.57 Sqm Sqm 119.70 1504.63

Item No : ###
M&L GREEN MARBLE stone including 20mm screed bed in CM 1:4, complete.
stilt portion
verandah
1 / 12.86
4.80 0 Sqm

Ent lobby
1 / 5.46
4.95 0 Sqm

corridor near mess secret SI

1 / 13.06 14009 98.10
2.00 0 Sqm 14010 21.60
0.00 Sqm 103.10 0.00

Item No : 69
M&L GREEN MARBLE stone including 20mm screed bed in CM 1:4, complete.
stilt portion
ALL CORRIDORS FROM GR TO 7TH FLOOR
2 2 1 / 19.30 A, & C WING STILT
0.10 7.72 Sqm
2 2 1 / 14.65 B WING STILT
0.10 5.86 Sqm
3 2 1 / 80.96 A, B & C WING 1ST TO 3RD
0.10 48.576 Sqm
1 2 2 / 19.30 A & C WING 4TH
0.10 7.72 Sqm SI
1 2 2 / 20.00 A & C WING 5TH TO 6T 14009 98.10
0.10 8 Sqm 14010 21.60
77.88 Sqm 119.70 9321.76

Item No : ###
M&L Machine pressed precast conctete rubberised texture interlocking paver
block any shape and size confirming to IS 15658-2006 of 80 mm thickness M-40
Grade
1 / 13.36 Pourch area
7.90 105.544 Sqm
1 / 5.26 front of steps
0.65 3.419 Sqm w =2.37-1.2
2 / 3.70 SIDES OF frount of steps
1.17 8.658 Sqm w =2.37-1.2
-8 / 0.35 deduct columns
0.45 -1.26 Sqm
116.36 Sqm 2338.99 272166.63
Item No : ###
M&L preparation of newly plastered surface of wall and applying two coats of
Plastic emuilsion paint over a coat of primer as per manufacturers instruction
1st floor
on walls
1 / 2 / 16.70 anti room
2.95 98.53 Sqm

ditto
1 / 2 / 9.10
2.95 53.69 Sqm

Private din L=2(7.1+9.1)=32.40m

1 / 32.40
2.95 95.58 Sqm
1 / 1 / 54.30 Mess L=2(18.05+9.1)=54.3m
 2.95 160.185 Sqm
1 / 24.50 billiyard room L=2(7.15+5.10)=24.50m
2.95 72.275 Sqm
TV room L=2(7.15+7.50)=29.30m
1 / 29.30
2.95 86.435 Sqm
library L=2(7.20+7.50)=29.40m
1 / 29.40
2.95 86.73 Sqm

corridor
1 / 2 / 43.00
2.95 253.7 Sqm

entrance verandah
1 / 2 / 4.95
2.95 29.205 Sqm

1 / 2 / 3.75 entrance lobby

2.95 22.125 Sqm

1 / 2 / 4.95 entrance verandah

2.95 29.205 Sqm

1 / 2 / 13.06 Passage in front of lift and lobby

2.95 77.054 Sqm

Deduction in Mess Area

10 / 3.30 #REF!
2.10 -69.3 Sqm

1 / 5.30 #REF!
2.10 -11.13 Sqm

3 / 2 / 1.80 #REF!
2.10 -22.68 Sqm
21 / 1 / 1.00 #REF!
2.10 -44.1 Sqm

10 / 1.50 #REF!
1.20 -18 Sqm
LIFT Dado WALL portion
 Dado cladding of Lift
#REF! Sqm
Jambs
#REF! Sqm
Lift Door
#REF! Sqm

VVIP 7th floor wall A& C wing

2 / 1 / 26.20 bed & living room
Master Bedroom
2.95 154.58 Sqm
2 / 1 / 21.95 Drawing Room
2.95 129.505 Sqm
2 / 1 / 13.35 Dining Area
2.95 78.765 Sqm
2 / 1 / 17.00 Common Bedroom
2.95 100.3 Sqm
2 / 1 / 7.10 Passage of Fire Stairs
2.95 41.89 Sqm
2 / 1 / 17.70 Passage of Main Stairs and Lift
2.95 104.43 Sqm
2 / 1 / 12.60 Pantry
2.95 74.34 Sqm
2 / 1 / 12.20 Laundry
2.95 71.98 Sqm
Near shaft/Main Doors
2 / 2 / 9.80 L=3.1+2*1.8=6.7m
2.95 115.64 Sqm
2 / 2 / 10.40 dressing
2.95 122.72 Sqm
1 / 20.50 add for sloped roof L=4*2+1.55*3=12.65m
0.80 16.4 Sqm
4 / 0.5 / 4.50 add centre wall
0.80 7.2 Sqm
2 / 0.5 / 4.50 add end wall
0.80 3.6 Sqm
deduction door D10
2 / 2 / 2 / 1.00
2.10 -16.8 Sqm
1 / 2 / 3 / 1.50 deduction window W15
1.20 -10.8 Sqm
1 / 2 / 4 / 0.80 deduction window W8
1.20 -7.68 Sqm
deduction D9
2 / 2 / 8 / 0.90
2.10 -60.48 Sqm
deduction opening near draqwing and dining room
 2 / 2 / 2 / 0.90
2.10 -15.12 Sqm
deductiont FRP
2 / 2 / 1 / 0.75
2.10 -6.3 Sqm
deduction SD1
2 / 3 / 1 / 4.00
2.00 -48 Sqm SI #REF!
#REF! Sqm 15005 17.20 211.51 #REF!
Item no ###
S & fixed Vitreous China wash down water closet pan (pedestal
pattern), white (excluding fixing bolts including flushing cistern and
flush pipe), size 555x360x400, code-CIGNIA Concealed Cat
No.51051108 S Trap of CERA Make with including seat cover Cat
No.B1510106, connection to trap, to flushing pipe, anti-syphonage
pipe, etc complete including making good to wall.

3.00 Mess Hav & Cook & Bearer Toilets

A & C for 7th floor not to be considered as changed to wall hung
4.00 A single officer 1st floor EWC
2.00 B ladies toilet 1st floor
2.00 B Gents toilet 1st floor SI EACH
8.00 A & C single officer 2nd floor bowl MR 18302 3282.17
4.00 B single officer 2nd floor fc
2.00 B ladies toilet 2nd floor fix fpipe
2.00 B Gents toilet 2nd floor SC
8.00 A & C single officer 3rd floor 450 pvc
2.00 B single officer 3rd floor FIXING SC

8.00 A & C single officer 4th floor FIXING WC

8.00 A & C single officer 5th floor FIXING FC

8.00 A & C single officer 6th floor

61.00 EACH 3282.17 200212.52

ADD: #REF!
TOTAL AMOUNT AS PER MR RATE: #REF!
ADD CP @ 59.85%:
TOTAL MR AMOUNT: #REF!
TOTAL OMIT: #REF!
TOTAL OF SSR ADD: #REF!
TOTALOF MR ADD: #REF!
NET AMOUNT DIFFERENCE: #REF!
Err:509
Err:509

CONTRACTOR: J.E. (CIVIL): ENGINEER-IN-CHARGE:

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
Working out details for Changes in 7TH FLOOR AND MAIN BUILDING
CA No : CENM 18 OF 2015-16 Ref dwg No : GDR-NAVY MDV-404 SHT NO 7-11 (SERVANT QUATERS)
Name of Work : PROVISION OF DEFICIENT SINGLE OFFICERS LIVING ACCN AND OFFICERS MESS AT INS MANDOVI,
ATTACHED PROPOSED CHANGES: PLAN FOR 7th FLOORGOA.
A & C WING - & REVISED 7TH FLOOR PLAN ISSUED BY USER

Name of DO: Provision of DGVT tiles flooring, Railing, Doors, sanitary fittings and painting and certain misc wk in Single Officers Living
Accommodation and Officers Mess at INS Mandovi Aganist Sch "A" Part-I - Serial Item No. 1

ADD :
Item No : 1 0.5985 0.1500
SSR UNIT SSR MR MR
ITEM AMOUNT. AMOUNT.
NO. RATE STAR
RATE.
Item No : 20

S & F Factory made FRP Door - Factory made solid panel PVC door shutter 30
mm thick (style) consisting of frame made out of M.S. tubes for top & bottom
rails. M.S. frame shall be covered with heat moulded plain colour PVC ‘C’
channel having a PVC sheet strip of 20mm width stuck inside with solvent
cement for stiles and plain colour PVC sheets for top rail, lock rail & bottom rail
on either side & as gap insert for top rail & bottom rail; Panelling of plain colour
PVC sheet to be fitted in the M.S. frame welded / sealed to the stiles & rails with
suitable PVC sheet beading, and joined together with solvent cement, suppling
& fixing in the frame at site as per specification & drawing.

2 2 / 1 / 0.75
2.10 6.300 sqm sqm
6.300 sqm 4000.00 25200.00
Item No : ###

M&L TOILET/BALCONY FLOORS GVT tiles 10 mm thick square or rectangular

polished, dark shade of size 600 x 600 each tiles etc set and jointed in neat cement
slurry and pointed in white or colured cement to match over 20 mm thick screed.

2 2 / 1 / 3.30 Toilet floor A n C

2.30
30.36
2 1 / 1 / 4.00 Balcony
1.40
11.20

2 2 / 1 / 3.90 Balcony
1.40
21.84 sqm
 63.40 sqm 1644.75 104277.07
Item No : 26
M&L TOILET DADO DVT tiles 10 mm thick square or rectangular polished,
dark shade of size 600 x 300 each tiles etc set and jointed in neat cement slurry
and pointed in white or colured cement to match over 10mm thk backing coat in
cm1:3
2 1 / 2 / 11.20 Dado of toilet L =2(3.3+2.3)
2.10 94.08 Deduct door
2 1 / 2 / -0.750
2.100 -6.3
2 1 2 0.600
0.600 1.44
98.94 sqm
98.94 sqm 1723.74 170547.20
Item No : 27
ditto all asper item no 25 above but in skirting

2 1 / 1 / 10.80 balcony
0.100 2.16 Ll=2(4.00+1.40)=10.80
2 1 1 10.600 L=2( 3.90+1.40)=10.60
0.100 2.12
sqm
4.28 sqm 1644.75 7039.52
Item No : 28
supply only Adhessive easy fix for tile
1 / 1 / qty as per item obove
98.94 4.3
3.00 296.82 MR
296.82 #REF! 23.70 7033.59
Item No : 29
M&L GVT tiles 10 mm thick square or rectugular polished, dark shade of size 800 x
1200 each tiles exc 0.36 Sq.m in floors n .exc 1.00 Sqm etc set and jointed in neat
cement slurry and pointed in white or colured cement to match over 20 mm thick
screed.

2 1 / 3 / 4.00 Living room

4.60 110.40
2 1 / 3 / 4.00 Bed room
4.50 108.00
2 1 3 1.600 Dressing room
2.100 20.16
MR
238.56 sqm 2606.12 621715.52
Item No : 30
All as per item no 29 above but in skirting over 12 mm thick cement screed in
cm 1:4
 2 3 / 2 / 4.00 Bedroom
0.10 4.80
2 3 2 4.500
0.10 5.40 Bedroom
2 3 2 1.6
0.1 1.92 dressing room
2 3 2 2.1
0.1 2.52 dressing room
2 3 / 2 / 4.00
0.10 4.80 Living Room
2 3 2 4.500
0.10 5.40 Living Room
deduct
2 3 2 -0.9 D9
0.1 -1.08
2 3 1 -0.75 FRP Door
0.1 -0.45
2 3 1 2.5 CB
0.1 1.50
2 3 1 -0.9 opening MR
0.1 -0.54 2606.12 63250.48
24.27
item no 31
M&L GVT tiles 10 mm thick square or rectugular polished, dark shade of size
800 x 1200 each tiles exc 0.36 Sq.m in floors n .exc 1.00 Sqm etc set and
jointed in neat cement slurry and pointed in white or colured cement to match
over 20 mm thick screed.

2 1 / 6 / 4.00 Living Room

4.50 0.00
2 1 2 1.600 Passage of Living room
3.100 19.84
corridoor
2 1 1 19.4 L=0.7+0.3+4+0.2+3.1+0.2+4+0.1+4+
2 0.1+3.1-(0.2+0.1+0.2)=19.5
77.60 sqm MR
97.44 2606.12 253940.14
Item no 32
ditto all as per item no 31 above but in skirting over 12mm thivk
BACKING COAT in cm 1:4
2 1 / 3 / 4.00 Living Room
4.50
0.100 7.50
2 1 3 1.600 Passage of Living room
3.100
0.1 3.78
2 1 2 21.90 corridoor
 -14.30
0.100 11.80 MR
23.080 2606.12 60149.20
Item no ###
S & fixed wall hung WC white, size 540x360x405, code-FNS-WHT-
40951 of Jaquar or equivalent in Parko/Kohler with including seat
cover, connection to trap, to flushing pipe, anti-syphonage pipe, etc
complete including making good to wall.

2 1 1 2 4.00 Each EWC

MR EACH
4.00 BOWL 14290.00 21098.66
RACK BOLT 1003.00
GASKET 678.50
SEAT COVER 4236.20
FC 7257.00 16019.11
Fplate 1770.00
FIXING SC 39.10
FIXING WC 475.6 1800.00
FIXING FC 80.5 2200.00
EACH 37117.77 148471.09
Item No ###
S&F in table top basins with size 185x490x410 mm incl cutting for and pinning
in end of brackets for erecting stand, and waste pipe including fixing& material
of 20mm thick black granite of appropriate size making good any distrubance to
existing wall, cat No. FNS-WHT-0540 of jaquar or equivalent in
Parryware/Hindware

2 1 1 2.00 4.00 Each WHB

MR EACH
4.00 EACH WHB 6979.12 23136.01 92544.04

Item No : ###
S&F central hole basin mixture with regular spout without popup waste system
with 450 mm long braided hoses, cat no. QQT-7167B of Jaquar or equivalent in
Parko/Kohler.

2 1 1 2.00 4.00 Each Toilet

MR EACH
4.00 716 Each 4502.13 7895.57 31582.28
Item No : ###
S & F bottle trap (with internal partition) 32 mm size with 250 mm & 190 mm
long wall , cat no. ALD 769L of Jaquar or equivalent in Parko/Kohler, with
connection pipes and wall flange for wash basins with inlet and outlet screwed
for pipe or connections including necessary packing , union and cap bore of
trap 32 mm .
 2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 1959.94 2183.31 8733.24
Item No : ###
S&F Angular Stop cock , with wall flange, high pressure screwed for iron pipe
and fixed. cat No. QQT-7053 of Jaquar or equivalent in Parko/Kohler.

2 1 1 2.00 4.00 Each Toilet

MR EACH
4.00 EACH 1498.32 2183.31 8733.24
Item No : ###
S&F two way bib cock with wall flange, cat No. QQT-7041, of Jaquar or
equivalent in Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet

MR EACH
4.00 EACH 2259.64 2605.89 10423.55
Item No : ###
S&F wall mixture 3-in-1 system with provision for both hand shower and
overhead shower complete with 115mm long bend pipe, connecting legs &wall
flange (without hand & overhead shower), cat No. QQT-7281, of Jaquar or
equivalent in Parko/Kohler.

2 1 1 2.00 4.00 Each Toilet

MR EACH
4.00 EACH 6399.64 8185.13 32740.50
Item No : ###
S&F easy flex tube in chrome finish 1.5 mtr long with nuts cat No. SHA-571 and
premium wall bracket for hand shower 35 mm dia and 100 mm long round in
shape Cat No. SHA-555, of Make :Jaquar or equivalent in Parko/Kohler. 5782
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 1009.57 2145.65 8582.59
Item No : ###
S&F hand shower cat No. HSH-1731, of Jaquar or equivalent in Parko/Kohler,
dia
2 120mm
1 1round in shape
2.00 multi flow
4.00with
Eachcascade effect (ABS Body chrome
Toilet

MR EACH
4.00 EACH 4229.57 5305.87 21223.48
Item No : ###
S&F for hand shower (Health Faucet), dia 8mm 1 mtr long flexible tube & wall
hook. Make:Cat No. ALD-573, of Jaquar or equivalent in Parko/Kohler
2 1 1 2.00 4.00 Each Toilet MR EACH
 flexible pipe EACH 800.00
wall bracket 500.00
4.00 helth faucet 1642.06 18337 1350.00
3042.12 12168.49

Item No : ###
S&F shower rose 120mm dia multi flow OHS-1799 with shower Arm 190 mm
long with flange CAT No. SHA-483
2 1 1 2.00 4.00 Each Toilet

MR EACH
4.00 EACH 2832 4816.67 19266.69
Item No : ###
S&F for Shower Basket small Make :Cat No. ACN-1177, of Jaquar or
equivalent in Parko/Kohler
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 1714.30 6857.19
Item No : ###
S&F for Corner Glass Shelf (with bracket) Make : Cat No. ACN-1173, of Jaquar
or equivalent in Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 1376 1784.18 7136.73
Item No : ###
S&F Double Arm wall mounted reversible plain/magnifying (X3) pivotal mirror.
Make:cat No. ACN-1193N, of Jaquar or equivalent in Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 4517.66 5808.77 23235.10
Item No : ###
S&F Soap dish .Make: cat No. AKP-35731P, of Jaquar or equivalent in
Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH EACH 350 1387.46 5549.86
Item No : ###
S&F Soap dispenser with glass bottle .Make: cat No. AKP-35735P, of Jaquar or
equivalent in Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH EACH 1757.06 2232.27 8929.06
Item No : ###
S&F toilet roll holder with flap (stainless steel), cat No. AQN-7753, of Jaquar or
equivalent in Parko/Kohler.
 2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 450 2098.67 8394.67

Item No : ###
S&F for Towel Rack with lower hanger (stainless steel) with hook, Cat No.
AHS-1581H, of Jaquar or equivalent in Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 4123.92 4970.15 19880.59
Item No : ###
S&F in for single Towel rail 450 mm long, Cat No. AQN-7711A, of Jaquar or
equivalent in Parko/Kohler.
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 1605.43 2051.38 8205.51
Item No : ###
S&F Shower cabinet incl fittings / fixtures recesed model as per CAT-0886
Espira or equilvent as approved by GE
2 1 1 2.00 4.00 Each Toilet
MR EACH
4.00 EACH 120000 25678.90 102715.60
Item No : ###
S&F SS railing Gde 316, 50mm dia top, 32mm dia vertical 1.00m height , 03
Nos 25mm dia horizontal including all necessary accessories and fittingsSAS
a #REF! ꬾ 50mm SS 316 @ #REF!RMT 1100.00
b #REF! ꬾ 32mm SS 316 @ #REF!RMT 900.00
c #REF! ꬾ 25mm SS 316 @ #REF!RMT 750.00
#REF! RMT #REF!
#REF!
514.16 3500.00
#REF! AS PER ANEXTURE A 6578.74 #REF!
shri Hari @ site
Item No : 57
M&L Udaipur green marble stone including 20mm screed bed in CM 1:4,
complete.
1 1 3 / 5.46 Steps Thread for Entrance
0.60 9.828 Sqm
1 1 2 / 3.70 -do- SIDE WALLSSteps for Entrance
1.90 14.06 Sqm
1 2 10 / 1.60 Steps Thread Gr flr to 1st flr
0.30 0 Sqm
stilt portion
1 / 0.90 space infront of lift
 5.46 4.914
1 / 5.36 Landing
1.50 0
1 / 12.86 verandah
4.80 61.728 Sqm

1 / 5.46 Ent lobby

4.95 27.027 Sqm SI 27.027
1 / 13.06 corridor near mess secret 14009 98.10
2.00 26.12 Sqm 14010 21.60 MR
143.677 Sqm 7803.16 1121135.19

Item No : 58

ditto all as per item No 31 above but in skirting

1 1 4 / 5.46 Steps Raiser
0.17 3.6036 Sqm
1 2 2 / 5.26 -do- SIDE WALLSSteps for Entrance
0.62 13.0448 Sqm
1 1 2 / 5.26 -do- SIDE WALLS TOP for Entrance
0.24 2.5248 Sqm
1 -1 2 / 0.60 DEDUCT
0.32 -0.384 Sqm
1 -1 2 / 0.60 DEDUCT
0.46 -0.552 Sqm
1 -1 2 / 0.60 DEDUCT
0.62 -0.744 Sqm
1 2 10 / 1.60 Steps Raiser Gr flr to 1st flr
0.17 Sqm
verandah in stilt portion
1 / 7.40 L=12.86-5.46=7.40m
0.10 0.74 Sqm
1 / 2 / 4.80
0.10 0.96 Sqm
1 / 2 / 8.2 Ent lobby
0.10 1.64 Sqm
1 / 2 / 13.06 corridor
0.10 2.612 Sqm
1 / 5.46 ddt ent lobby side
0.10 0.546 Sqm

1 4 / 10 / 0.30 Skirting for Steps

0.10 1.2 Sqm
1 4 / 10 / 0.17 Skirting for Landing
0.10 0.66 Sqm
 1 1 / 1 / 11.16 Skirting for Landing
0.10 1.116 Sqm L=(2*1.5)+5.36+.45+.45

SI 0
26.967 Sqm 14007 100.30 7803.16 210429.48

Item No : ###
M&L ADHESIVE IN DEDO including BACKING COAT in CM 1:4, complete.

LIFT WALL portion

#REF!
qty as per above item
#REF! Sqm
#REF!
qty as per above item
#REF! Sqm
#REF!
qty as per above item
#REF! Sqm
#REF! Sqm 5Kg/sqm
#REF! Kgs per SQM = 23.70 #REF!
Item No : ###

M&L Udaipur green marble stone IN DADO including BACKING COAT in CM

1:4, complete for entrance Steps & Riser

1 1 1 / 16.00 Steps Raiser
0.75 12 Sqm
1 2 10 / 1.60 Steps Raiser Gr flr to 1st flr
0.17 Sqm
LIFT WALL portion
1 1 2 / 2.50 Gr Flr & 1st Flr
3.15 15.75 Sqm
1 1 2 / 5.10 Door Jambs 6119 2183
0.20 2.04 Sqm SI Sqm
1 -1 2 / 0.90 DEDUCT FOR DOOR 14001 103.10 0.00
2.10 -3.78 Sqm

26.01 Sqm 7803.16 202960.30

Item No : ###

M&L WHITE marble stone including 20mm screed bed in CM 1:4, complete.
stilt portion
 COMPASS
1 1 / 3.00 FOR WHITE& BROWN SHADE
3.00 9 Sqm

COMPASS BORDER
1 2 / 4.00 VER BOTH SIDES
0.10 0.8 Sqm
1 2 17.85
0.10 3.57
/ SI
Sqm 14009 98.10
13.37 Sqm 14010 21.60 7877.44 105321.41
Item No : ###
M&L BROWN marble stone including 20mm screed bed in CM 1:4, complete.
stilt portion
COMPASS
1 1 / 3.00 FOR WHITE& BROWN SHADE
3.00 9 Sqm

BORDER AIONG MESS SECT&OFFICE

1 2 / 17.85
0.10 3.57 Sqm

SI
14009 98.10
14010 21.60
12.57 Sqm Sqm 7877.44 99019.45

Item No : ###
M&L GREEN MARBLE stone including 20mm screed bed in CM 1:4, complete.
stilt portion
verandah
1 / 12.86
4.80 0 Sqm

Ent lobby
1 / 5.46
4.95 0 Sqm

corridor near mess secret SI

1 / 13.06 14009 98.10
2.00 0 Sqm 14010 21.60
0.00 Sqm 7803.16 0.00

Item No : 69
M&L GREEN MARBLE stone including 20mm screed bed in CM 1:4, complete.
stilt portion
ALL CORRIDORS FROM GR TO 7TH FLOOR
2 2 1 / 19.30 A, & C WING STILT
0.10 7.72 Sqm
2 2 1 / 14.65 B WING STILT
0.10 5.86 Sqm
3 2 1 / 80.96 A, B & C WING 1ST TO 3RD
0.10 48.576 Sqm
1 2 2 / 19.30 A & C WING 4TH
0.10 7.72 Sqm SI
1 2 2 / 20.00 A & C WING 5TH TO 6T 14009 98.10
0.10 8 Sqm 14010 21.60
77.88 Sqm 7803.16 607679.20

Item No : ###
M&L Machine pressed precast conctete rubberised texture interlocking paver
block any shape and size confirming to IS 15658-2006 of 80 mm thickness M-40
Grade
1 / 13.36 Pourch area
7.90 105.544 Sqm
1 / 5.26 front of steps
0.65 3.419 Sqm w =2.37-1.2
2 / 3.70 SIDES OF frount of steps
1.17 8.658 Sqm w =2.37-1.2
-8 / 0.35 deduct columns
0.45 -1.26 Sqm
116.36 Sqm 2338.99 272166.63
Item No : ###
M&L preparation of newly plastered surface of wall and applying two coats of
Plastic emuilsion paint over a coat of primer as per manufacturers instruction
1st floor
on walls
1 / 2 / 16.70 anti room
2.95 98.53 Sqm

ditto
1 / 2 / 9.10
2.95 53.69 Sqm

Private din L=2(7.1+9.1)=32.40m

1 / 32.40
2.95 95.58 Sqm
1 / 1 / 54.30 Mess L=2(18.05+9.1)=54.3m
 2.95 160.185 Sqm
1 / 24.50 billiyard room L=2(7.15+5.10)=24.50m
2.95 72.275 Sqm
TV room L=2(7.15+7.50)=29.30m
1 / 29.30
2.95 86.435 Sqm
library L=2(7.20+7.50)=29.40m
1 / 29.40
2.95 86.73 Sqm

corridor
1 / 2 / 43.00
2.95 253.7 Sqm

entrance verandah
1 / 2 / 4.95
2.95 29.205 Sqm

1 / 2 / 3.75 entrance lobby

2.95 22.125 Sqm

1 / 2 / 4.95 entrance verandah

2.95 29.205 Sqm

1 / 2 / 13.06 Passage in front of lift and lobby

2.95 77.054 Sqm

Deduction in Mess Area

10 / 3.30 #REF!
2.10 -69.3 Sqm

1 / 5.30 #REF!
2.10 -11.13 Sqm

3 / 2 / 1.80 #REF!
2.10 -22.68 Sqm
21 / 1 / 1.00 #REF!
2.10 -44.1 Sqm

10 / 1.50 #REF!
1.20 -18 Sqm
LIFT Dado WALL portion
 Dado cladding of Lift
#REF! Sqm
Jambs
#REF! Sqm
Lift Door
#REF! Sqm

VVIP 7th floor wall A& C wing

2 / 1 / 26.20 bed & living room
Master Bedroom
2.95 154.58 Sqm
2 / 1 / 21.95 Drawing Room
2.95 129.505 Sqm
2 / 1 / 13.35 Dining Area
2.95 78.765 Sqm
2 / 1 / 17.00 Common Bedroom
2.95 100.3 Sqm
2 / 1 / 7.10 Passage of Fire Stairs
2.95 41.89 Sqm
2 / 1 / 17.70 Passage of Main Stairs and Lift
2.95 104.43 Sqm
2 / 1 / 12.60 Pantry
2.95 74.34 Sqm
2 / 1 / 12.20 Laundry
2.95 71.98 Sqm
Near shaft/Main Doors
2 / 2 / 9.80 L=3.1+2*1.8=6.7m
2.95 115.64 Sqm
2 / 2 / 10.40 dressing
2.95 122.72 Sqm
1 / 20.50 add for sloped roof L=4*2+1.55*3=12.65m
0.80 16.4 Sqm
4 / 0.5 / 4.50 add centre wall
0.80 7.2 Sqm
2 / 0.5 / 4.50 add end wall
0.80 3.6 Sqm
deduction door D10
2 / 2 / 2 / 1.00
2.10 -16.8 Sqm
1 / 2 / 3 / 1.50 deduction window W15
1.20 -10.8 Sqm
1 / 2 / 4 / 0.80 deduction window W8
1.20 -7.68 Sqm
deduction D9
2 / 2 / 8 / 0.90
2.10 -60.48 Sqm
deduction opening near draqwing and dining room
 2 / 2 / 2 / 0.90
2.10 -15.12 Sqm
deductiont FRP
2 / 2 / 1 / 0.75
2.10 -6.3 Sqm
deduction SD1
2 / 3 / 1 / 4.00
2.00 -48 Sqm SI #REF!
#REF! Sqm 15005 17.20 211.51 #REF!
Item no ###
S & fixed Vitreous China wash down water closet pan (pedestal
pattern), white (excluding fixing bolts including flushing cistern and
flush pipe), size 555x360x400, code-CIGNIA Concealed Cat
No.51051108 S Trap of CERA Make with including seat cover Cat
No.B1510106, connection to trap, to flushing pipe, anti-syphonage
pipe, etc complete including making good to wall.

3.00 Mess Hav & Cook & Bearer Toilets

A & C for 7th floor not to be considered as changed to wall hung
4.00 A single officer 1st floor EWC
2.00 B ladies toilet 1st floor
2.00 B Gents toilet 1st floor SI EACH
8.00 A & C single officer 2nd floor bowl MR 18302 3282.17
4.00 B single officer 2nd floor fc
2.00 B ladies toilet 2nd floor fix fpipe
2.00 B Gents toilet 2nd floor SC
8.00 A & C single officer 3rd floor 450 pvc
2.00 B single officer 3rd floor FIXING SC

8.00 A & C single officer 4th floor FIXING WC

8.00 A & C single officer 5th floor FIXING FC

8.00 A & C single officer 6th floor

61.00 EACH 3282.17 200212.52

ADD: #REF!

TOTAL AMOUNT AS PER MR RATE: #REF!

ADD CP @ 59.85%:
TOTAL MR AMOUNT: #REF!

TOTAL OMIT:
#REF!
TOTAL OF SSR ADD:
#REF!
TOTALOF MR ADD:
#REF!
NET AMOUNT DIFFERENCE:
#REF!
Err:509
 Err:509

CONTRACTOR: J.E. (CIVIL): ENGINEER-IN-CHARGE: