Controlled Cost Estimate Example

DONGRE PROJECT :
ASSOCIATE
VADODARA ARCHITECT :
S
DATE : CLIENT :
22.07.08
REV: R2 CHECKED BY :
BOQ
SR. NO. SHORT ITEM DESCRIPTION UNIT contractor rate CONSULTANT

RATE
3. MASONRY WORK
3.1 Providing and constructing 230mm or more thick masonry in sub and superstructure Cu m 1,429.01 1,342.10
with locally available first quality fly ash bricks having minimum crushing strength 35
Kg/Sq. cm and water absorption maximum 10% in cement sand mortar CM 1:6 (1
3.2 Providing
cement : 6and constructing 150mm thick brick masonry in sub and superstructure with Sq m 284.72 278.43
good quality locally available fly ash bricks having minimum strength 35 Kg/Sq. cm and
water absorption 20% maximum in cement sand mortar CM 1:4 (1 cement : 4 Sand)
using
3.3 -Do- as per Item No. 3.2 above but for 150mm thick boxing masonry. Sq m 301.68 293.43
3.4 Providing and constructing half brick (115mm) thick brick masonry in sub and Sq m 242.86 236.56
superstructure with good quality locally available fly ash bricks having minimum
strength 35 Kg/Sq. cm and water absorption 20% maximum in cement sand mortar CM
1:4 (1 cement : 4
3.5 Providing and constructing solid concrete block masonry in sub and superstructure with
approved
a) 200mm quality
thick blocks having minimum crushing strength 35 Kg/Sq. cm and Sq m
maximum water absorption 10%, in cement mortar mix ratio CM 1:5 (1 cement: 5 Sand)
mixed with
b) 150mm thick Sq m
3.6 Providing and constructing 100mm thick solid concrete block masonry in sub and Sq m
superstructure with approved quality blocks having minimum crushing strength 35
Kg/Sq. cm and maximum water absorption 10%, in cement mortar mix ratio CM 1:4 (1
cement : 4 Sand
TOTAL OF MASONRY WORK
MAHINDRA GESCO AT BHANDUP ESTIMATE dated 18.09.08 EST/1 of 138

ITEM NO 2.1.1.1 CONSULTANT CONTRACTOR Difference ( CONTRACTOR-CONSULTANT)
PCC 1:4:8 (1 cement: 4 coarse sand: 8 graded stone aggregate)
Detais of cost of 1 CUMTR Thk 1 CUMTR Thk A B C D E

Praportion 1 : 4 : 8 1 : 4 : 8
ITEM NO 2.1.1.1
Sr no Items Unit Volume Rate Amount Unit Volume Rate Amount PERCENTAGE Unit Volume Rate Amount
Materials:
1.00 1 0.00
CEMENT 3.17 250 792.5 3.17 250 792.5
wastage 3% 0.10 250 23.8 3% 0.10 250 23.8
Constant 0.11 0.0 0.11 0.0
Sand 0.44 1271 559.2 0.44 1271 559.2
wastage 20% 0.09 1271 111.8 20% 0.09 1271 111.8
Aggregates 0.88 777 683.8 0.88 777 683.8
wastage 10% 0.09 777 68.4 10% 0.088 777 68.4
Shuttering 1 Sqmtr 1.00 138.85 138.8 1 Sqmtr 1 138.85 138.8 0.0 0.00
escalation 1.00 138.85 0.0 0.0 0.00
Total Material 2378.4 Total Material 2378.4 TOTAL MATERIAL 0.00

Labour
Shuttering Labour 1 45 45.0 1 45 45
Escalation 1 0 0.0 0% 1 0 0 0% 0 0.00
Scaffolding (L) 1 0.0 1 0
Scaffolding (L)Escalation 10% 1 0 0.0 0% 1 0 0
Labour Rate poring 1 225 225.0 1 225 225
Labour rate Escalation 0% 1 0 0.0 0% 1 0 0 0% 0 0.00
Supporting Labour 10% 270 1 27 27.0 10% 1 22.5 23 0% -4.5 -4.50
Escalation 0% 1 0 0.0 0% 1 0 0 0% 0 0.00
ADD for mixing & transport 1 160 160.0 1 160 160 0 0.00
Escalation 0% 1 0 0.0 0% 1 0 0 0% 0 0.00
Total Labour 457.0 Total Labour 453 TOTAL LABOUR -4.50
Total (Labour +Material) 2835.4 Total (Labour +Material) 2830.9 Total (Labour +Material) -4.50
Add for Hire Charges & % %
Maintenance of mixer,sundries&
contingencies
0.0 0.0
2835.4 2830.9 0 -4.50
Profit & overhead % 0.0 % 0.0

Cost per unit 2835.4 2830.9 0 -4.50
ITEM NO 2.1.1.2 CONSULTANT CONTRACTOR ITEM NO 2.1.1.2

Details of cost of 1 CUMTR Thk 1 CUMTR Thk

Praportion 1 : 3 : 6 1 : 3 : 6
Materials:
CUM 1.00 1 0.00
CEMENT 4.12 250 1030.3 4.12 250 1030.3
wastage 3% 0.12 250 30.9 3% 0.12 250 30.9
Constant 0.14 0.0 0.14 0.0
Sand 0.43 1271 545.3 0.43 1271 545.3
wastage 20% 0.09 1271 109.1 20% 0.09 1271 109.1
Aggregates 0.86 777 666.7 0.858 777 666.7
wastage 10% 0.09 777 66.7 10% 0.0858 777 66.7
Shuttering 1 Sqmtr 1 138.85 138.8 1 Sqmtr 1 138.85 138.8 0 0.00
Escalation 1.00 138.85 0.0 0.0 -1.00 -138.849788958

Labour
Shuttering Labour 1 45 45 1 45 45
Escalation 1 0 0 0% 1 0 0 0% 0 0.00
Scaffolding (L) 1 0 1 0
Scaffolding (L)Escalation 10% 1 0 0 0% 1 0 0
Labour Rate pouring 1 225 225 1 225 225
Labour rate Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Supporting Labour 10% 270 1 27 27 10% 1 22.5 23 0% -4.5 -4.50
Escalation 1 0 0 0% 1 0 0 0 0.00
ADD for mixing & transport 1 160 160 1 160 160 0 0.00
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Total Labour 457 Total Labour 453 TOTAL LABOUR -4.50
Maintenance of
0.0
mixer,sundries& contingencies
0.0
3044.7 3040.2 0 -4.50
3044.7 3040.2 0 -4.50
ITEM NO 2.1.1.2 (a) CONTRACTOR CONSULTANT ITEM NO 2.1.1.2 (a)

Detais of cost of 1 CUMTR Thk 1 CUMTR Thk
Praportion 1 : 2 : 4 325 1 : 2 : 4 325
Materials:
1 0.00 1 0.00
CEMENT 6.50 250 1625.0 6.50 250 1625.0 0
wastage 3% 0.20 250 48.8 3% 0.20 250 48.8
Constant 0.23 0.0 0.23 0.0
Sand 0.45 1271 573.3 0.45 1271 573.3
wastage 20% 0.09 1271 114.7 20% 0.09 1271 114.7
Aggregates 0.90 777 701.0 0.90 777 701.0
wastage 10% 0.09 777 70.1 10% 0.09 777 70.1
Escalation 1.00 138.85 0.0 0.0 -1.00 -138.849788958

Labour
Escalation 1 0 0 0% 1 0 0 0% 0 0.00
Labour Rate poring 1 225 225 1 225 225
Supporting Labour 10% 270 1 27 27 10% 1 22.5 23 0% -4.5 -4.50
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
ADD for mixing & transport 1 160 160 1 160 160 0 0.00
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Total Labour 457 Total Labour 453 TOTAL LABOUR -4.50
contingencies
0.0 0.0
3728.7 3724.2 0 -4.50
3728.7 3724.2 0 -4.50
ITEM NO 2.1.1.3 ITEM NO 2.1.1.3

M15 grade concrete with minimum cementitious content of 325 kg/cum.
Praportion 1 : : 1 : :
Materials:
RMC M15 1 3281 3281.00 M15 1 3281 3281.00
wastage 2% 0.02 3281 65.62 2% 0.02 3281 65.62
CEMENT 41.21 0.0 41.21 0.0
wastage 3% 1.24 0.0 3% 1.24 0.0
Constant 1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
wastage 20% 0.00 0.0 20% 0.00 0.0
Aggregates 0 0.0 0 0.0
wastage 10% 0 0.0 10% 0 0.0
Escalation 1 138.85 0.0 -1.00 -138.849788958
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0

Labour
Escalation 1 0 0 0% 1 0 0 0% 0 0.00
Supporting Labour 10% 270 1 22.5 23 10% 1 22.5 23 0% 0 0.00
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
ADD for mixing & transport 1 0 1 0
Escalation 10% 1 0 0 0% 1 0 0
Total Labour 293 Total Labour 293 TOTAL LABOUR 0.00
Total (Labour +Material) 3778.0 Total (Labour +Material) 3778.0 Total (Labour +Material) 0.00
contingencies
0.0 0.0
3778.0 3778.0 0 0.00
3778.0 3778.0 0 0.00
ITEM NO 2.1.2.1.1 ITEM NO 2.1.2.1.1

R.C.C Footing (Concrete with Greenseal 100 or equivalent admixture as per manufacturers
specification)
Materials:
RMC M30 1 3888 3888.00 M30 1 3888 3888.00
wastage 2% 0.02 3888 77.76 2% 0.02 3888 77.76
CEMENT 41.21 0.0 41.21 0.0
wastage 3% 1.24 0.0 3% 1.24 0.0
Constant 1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
wastage 20% 0.00 0.0 20% 0.00 0.0
wastage 10% 0 0.0 10% 0 0.0
Other
Shuttering 1.5 Sqmtr 138.85 312.4 1.5 Sqmtr 1 138.85 208.3 0% 1.00 0 -104.14
Escalation 0% 1.5 138.85 0.0 -1.50 -138.849788958
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Waterproofing admixture
Total Material 4278.2 Total Material 4174.0 TOTAL MATERIAL -104.14
Labour
Shuttering Labour 1.5 75 113 1.5 75 113 0.00 0 0.00
Escalation 0% 1.5 0 0 0% 1.5 0 0 0% 0.00 0 0.00
Supporting Labour 10% 337.5 1 33.75 34 10% 337.5 1 33.75 34 0 0.00
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
4649.4 4545.3 0 -104.14
4649.4 4545.3 0 -104.14
ITEM NO 2.1.2.1.2 ITEM NO 2.1.2.1.2
R.C.C Plinth Beams (Concrete with Greenseal 100 admixture as per manufacturers spec
Materials:
RMC M30 1 3888 3888.00 M30 1 3888 3888.00
wastage 2% 0.02 3888 77.76 2% 0.02 3888 77.76
CEMENT 41.21 0.0 41.21 0.0
wastage 3% 1.24 0.0 3% 1.24 0.0
Constant 1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
wastage 20% 0.00 0.0 20% 0.00 0.0
wastage 10% 0 0.0 10% 0 0.0
Other
Shuttering 9 Sqmtr 1 227.63 2048.7 9 Sqmtr 1 227.63 2048.7 0% 0 0.00
wastage 0% 9 227.63 0.0 0% -9.00 -227.633511817 0.00
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Labour
Shuttering Labour 9 82 738 9 82 738 0.00 0 0.00
Escalation 0% 9 0 0 0% 9 0 0 0% 0.00 0 0.00
Supporting Labour 13% 963 1 29.25 29 10% 307 1 30.7 31 -3% 1.45 1.45
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
7006.7 7008.2 0 1.45
7006.7 7008.2 0 1.45
ITEM NO 2.1.2.1.3 ITEM NO 2.1.2.1.3
R.C.C Beam at Upper Podium level (with height of scaffolding, shuttering & staging as shown in
Materials:
RMC M30 1 3888 3888.00 M30 1 3888 3888.00
wastage 2% 0.02 3888 77.76 2% 0.02 3888 77.76
CEMENT 41.21 0.0 41.21 0.0
wastage 3% 1.24 0.0 3% 1.24 0.0
Constant 1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
wastage 20% 0.00 0.0 20% 0.00 0.0
wastage 10% 0 0.0 10% 0 0.0
Other
Shuttering 7.6 Sqmtr 1 227.63 1730.0 7.6 Sqmtr 1 227.63 1730.0 0% 0 0.00
wastage 0% 7.6 227.63 0.0 0% -7.60 -227.633511817 0.00
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Labour
Shuttering making 7.6 0 7.6 10 76 0.00 10 76.00
Escalation 0% 7.6 0 0 0% 7.6 0 0 0.00
Escalation 0% 7.6 0 0 0% 7.6 0 0 0.00
Supporting Labour 13% 1061 1 137.93 138 10% 1061 1 106.1 106 -3% -31.83 -31.83
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
6894.7 6938.9 0 44.17
6894.7 6938.9 0 44.17
ITEM NO 2.1.2.1.4 ITEM NO 2.1.2.1.4
R.C.C Slab at Upper Podium level (with height of scaffolding, shuttering & staging as shown in t
Details of cost for 1 CUMTR Thk 1 CUMTR Thk
Materials:
RMC M30 1 3888 3888.00 M30 1 3888 3888.00
wastage 2% 0.02 3888 77.76 2% 0.02 3888 77.76
CEMENT 41.21 0.0 41.21 0.0
wastage 3% 1.24 0.0 3% 1.24 0.0
Constant 1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
wastage 20% 0.00 0.0 20% 0.00 0.0
wastage 10% 0 0.0 10% 0 0.0
Other
Shuttering 6.85 Sqmtr 1 164 1124.6 6.85 Sqmtr 1 164 1124.6 0% 0 0.00
Escalation 0% 6.85 164 0.0 0% -6.85 -164.168606503 0.00
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Labour
Escalation 0% 6.85 0 0 0% 6.85 0 0 0.00
Escalation 0% 6.85 0 0 0% 6.85 0 0 0.00
Supporting Labour 13% 978.5 1 127.205 127 10% 978.5 1 97.85 98 -3% -29.355 -29.36
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
6196.0 6235.2 0 39.14
6196.0 6235.2 0 39.14
ITEM NO 2.1.2.1.5 ITEM NO 2.1.2.1.5

Stilt beam
Materials:
RMC M30 1 3888 3888.00 M30 1 3888 3888.00
wastage 2% 0.02 3888 77.76 2% 0.02 3888 77.76
CEMENT 41.21 0.0 41.21 0.0
3% 1.24 0.0 3% 1.24 0.0
1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
20% 0.00 0.0 20% 0.00 0.0
10% 0 0.0 10% 0 0.0
Shuttering(M) 7.6 Sqmtr 1 227.6 1730.0 7.6 Sqmtr 1 227.6 1730.0 0% 0 0.00
Escalation 0% 7.6 227.6 0.0 0% -7.60 -227.633511817 0.00
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Labour
Escalation 0% 7.6 0 0 0% 7.6 0 0 0.00
Escalation 0% 7.6 0 0 0% 7.6 0 0 0.00
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
6894.7 6938.9 0 44.17
6894.7 6938.9 0 44.17
ITEM NO 2.1.2.1.4 ITEM NO 2.1.2.1.4

Stilt Floor slab
Materials:
RMC M30 1 3888 3888.00 M30 1 3888 3888.00
wastage 2% 0.02 3888 77.76 2% 0.02 3888 77.76
CEMENT 41.21 0.0 41.21 0.0
3% 1.24 0.0 3% 1.24 0.0
1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
20% 0.00 0.0 20% 0.00 0.0
10% 0 0.0 10% 0 0.0
Shuttering(M) 7 Sqmtr 1 164.2 1149.2 7 Sqmtr 1 164.2 1149.2 0% 0 0.00

Escalation 0% 7 164.2 0.0 0% -7.00 -164.168606503 0.00
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Labour
Shuttering making 7 0 7 10 70 0.00 10 70.00
Escalation 0% 7 0 0 0% 7 0 0 0.00
Escalation 0% 7 0 0 0% 7 0 0 0.00
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
6239.3 6279.4 0 40.15
6239.3 6279.4 0 40.15
ITEM NO 2.1.2.1.7 Slab Area 7800 ITEM NO 2.1.2.1.7 0 -7800.00

First floor beams
Materials:
RMC M30 1 3888 3888.00 M30 1 3888 3888.00
wastage 2% 0.02 3888 77.76 2% 0.02 3888 77.76
CEMENT 41.21 0.0 41.21 0.0
3% 1.24 0.0 3% 1.24 0.0
1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
20% 0.00 0.0 20% 0.00 0.0
10% 0 0.0 10% 0 0.0
Shuttering(M) 8 Sqmtr 1 228 1821.1 8 Sqmtr 1 228 1821.1 0 0.00

Escalation 0% 8 228 0.0 0% -8.00 -227.633511817 0.00
Scafolding (M) 1 1 135 135.0 8 Sqmtr 1 135 1080.0 0 945.00
OTHER
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Labour
Shuttering making 8 0 8 10 80 10 80.00
Escalation 0% 8 0 0 0% 8 0 0 0% 0 0.00
Escalation 0% 8 0 0 0% 8 0 0 0% 0 0.00
Scaffolding (L) 8 35 280 8 35 280 0.00 0 0.00
Scaffolding (L)Escalation 0% 8 0 0 0% 8 0 0 0% 0.00 0 0.00
Labour Rate poring 1 247 247 1 247 247 0 0.00
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
7475.3 8466.5 0 991.19
7475.3 8466.5 0 991.19
ITEM NO 2.1.2.1.8 ITEM NO 2.1.2.1.8

First floor slab
Materials:
RMC M30 1 3888 3888.00 M30 1 3888 3888.00
wastage 2% 0.02 3888 77.76 2% 0.02 3888 77.76
CEMENT 41.21 0.0 41.21 0.0
3% 1.24 0.0 3% 1.24 0.0
1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
20% 0.00 0.0 20% 0.00 0.0
10% 0 0.0 10% 0 0.0
Shuttering(M) 7 Sqmtr 1 164 1149.2 7.5 Sqmtr 1 300 2250.0 50% 135.831393497 1100.82
Escalation 10% 1 0.0 -10% -1.00 0 0.00
Staging Scafolding(M) 7 1 135 945.0 7.5 Sqmtr 1 150 1125.0 50% 15 180.00
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Labour
Shuttering making 7 0 0 7.5 10 75 0.50 10 75.00
Escalation 0% 7 0 0 0% 7.5 0 0 0% 0.50 0 0.00
Shuttering Labour 7 110 770 7.5 110 825 0.50 0 55.00
Escalation 0% 7 0 0 0% 7.5 0 0 0% 0.50 0 0.00
Scaffolding (L) 7 35 245 7.5 50 375 0.50 15 130.00
Scaffolding (L)Escalation 10% 7 0 0% 7.5 0 0 0.50 0 0.00
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
7454.2 8973.3 0 1519.11
7454.2 8973.3 0 1519.11
ITEM NO 2.1.2.1.9 Slab Area 7800 ITEM NO 2.1.2.1.9

R.C.C Beam at all levels
Materials:
RMC M30 1 3888 3888.00 M30 1 3888 3888.00
wastage 2% 0.02 3888 77.76 2% 0.02 3888 77.76
CEMENT 41.21 0.0 41.21 0.0
3% 1.24 0.0 3% 1.24 0.0
1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
20% 0.00 0.0 20% 0.00 0.0
10% 0 0.0 10% 0 0.0
Shuttering(M) 10.5 Sqmtr 1 227.63 2390.2 10.5 Sqmtr 1 227.63 2390.2 0 0.00
Escalation 0% 10.5 227.63 0.0 0% -10.50 -227.633511817 0.00
Scafolding (M) 1 0.0 10.5 Sqmtr 1 0.0 1050%
OTHER
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Labour
Shuttering making 10.5 0 0 10.5 10 105 10 105.00
Escalation 10% 10.5 0 0 0% 10.5 0 0 0 0.00
Shuttering Labour 10.5 125 1313 10.5 125 1313 0 0.00
Escalation 0% 10.5 0 0 0% 10.5 0 0 0% 0 0.00
Scaffolding (L) 1 0 10.5 0 9.50
Scaffolding (L)Escalation 10% 1 0 0 0% 10.5 0 0 9.50
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
8262.8 8317.2 0 54.38
8262.8 8317.2 0 54.38
ITEM NO 2.1.2.1.10 ITEM NO 2.1.2.1.10

Typical Floor Slab
Materials:
RMC M30 1 3888 3888.00 M30 1 3888 3888.00
wastage 2% 0.02 3888 77.76 2% 0.02 3888 77.76
CEMENT 41.21 0.0 41.21 0.0
3% 1.24 0.0 3% 1.24 0.0
1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
20% 0.00 0.0 20% 0.00 0.0
10% 0 0.0 10% 0 0.0
Shuttering(M) 7 Sqmtr 1 142.26 995.8 7 Sqmtr 1 142.26 995.8 0% 0 0.00

Escalation 0% 7 142.26 0.0 0% -7.00 -142.262693214 0.00
Staging Scafolding(M) 0.0 7 Sqmtr 1 0.0 700% 1.00
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Labour
Shuttering making 7 0 0 7 10 70 0.00 10 70.00
Escalation 0% 7 0 0 0% 7 0 0 0% 0.00 0 0.00
Escalation 0% 7 0 0 0% 7 0 0 0% 0.00 0 0.00
Scaffolding (L) 1 0 7 0 6.00
Scaffolding (L)Escalation 10% 1 0 0 0% 7 0 0 6.00
Supporting Labour 13% 1250 1 162.5 163 10% 1285 1 128.5 129 -3% -34 -34.00
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
6374.1 6445.1 0 71.00
6374.1 6445.1 0 71.00
ITEM NO 2.1.2.1.11 ITEM NO 2.1.2.1.11

Staircase
Materials:
RMC M30 1 3888 3888.00 M30 1 3888 3888.00
wastage 2% 0.02 3888 77.76 2% 0.02 3888 77.76
CEMENT 41.21 0.0 41.21 0.0
3% 1.24 0.0 3% 1.24 0.0
1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
20% 0.00 0.0 20% 0.00 0.0
10% 0 0.0 10% 0 0.0
Shuttering(M) 8.79 Sqmtr 1 243 2136.0 8.79 Sqmtr 1 243 2136.0 0% 0 0.00
Escalation 0% 8.79 243 0.0 0% -8.79 -243 0.00
Staging Scafolding(M) 0.0 8.79 Sqmtr 1 0.0 879% 1.00
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Labour
Shuttering making 8.79 0 0 8.79 10 88 0.00 10 87.90
Escalation 0% 8.79 0 0 0% 8.79 0 0 0% 0.00 0 0.00
Escalation 0% 8.79 0 0 0% 8.79 0 0 0% 0.00 0 0.00
Scaffolding (L) 1 0 8.79 0 7.79
Scaffolding (L)Escalation 10% 1 0 0 0% 8.79 0 0 7.79
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
7767.1 7810.8 0 43.69
7767.1 7810.8 0 43.69
ITEM NO 2.1.2.2 ITEM NO 2.1.2.2

a) RCC Columns
Materials:
RMC M40 1 4280 4280.00 M40 1 4280 4280.00 0 0.00
wastage 2% 0.02 4280 85.60 2% 0.02 4280 85.60 0 0.00
CEMENT 41.21 0.0 41.21 0.0
3% 1.24 0.0 3% 1.24 0.0
1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
20% 0.00 0.0 20% 0.00 0.0
10% 0 0.0 10% 0 0.0
Shuttering(M) 9.46 Sqmtr 1 192 1814.7 9.46 Sqmtr 1 192 1814.7 0% 0 0.00
Escalation 0% 9.46 192 0.0 0% -9.46 -191.828315862 0.00
Staging Scafolding(M) 0.0 0.0
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Labour
Shuttering making 9.46 0 0 9.46 10 95 0.00 10 94.60
Escalation 0% 9.46 0 0 0% 9.46 0 0 0.00
Escalation 0% 9.46 0 0 0% 9.46 0 0 0% 0.00 0 0.00
Supporting Labour 13% 1557.5 1 202.475 202 10% 0 1557.5 1 155.75 156 -46.725 -46.73
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
7940.3 7988.1 0 47.88
7940.3 7988.1 0 47.88
ITEM NO 2.1.2.2 ITEM NO 2.1.2.2

b)Lift pardi
Materials:
RMC M40 1 4280 4280.00 M40 1 4280 4280.00 0 0.00
wastage 2% 0.02 4280 85.60 2% 0.02 4280 85.60 0 0.00
CEMENT 41.21 0.0 41.21 0.0
3% 1.24 0.0 3% 1.24 0.0
1.43 0.0 1.43 0.0
Sand 0.00 0.0 0.00 0.0
20% 0.00 0.0 20% 0.00 0.0
10% 0 0.0 10% 0 0.0
Shuttering(M) 9.22 Sqmtr 1 275.22 2537.5 9.22 Sqmtr 1 275.22 2537.5 0% 0 0.00
Escalation 0% 9.22 275.22 0.0 0% -9.22 -275.218100338 0.00
Staging Scafolding(M) 0.0 0.0
Cement slurry 0.10 1.00 0.0 0.10 1.00 0.0
Labour
Escalation 0% 9.22 0 0 0% 9.22 0 0 0.00
Escalation 0% 9.22 0 0 0% 9.22 0 0 0% 0.00 0 0.00
Supporting Labour 13% 1527.5 1 198.575 199 10% 1527.5 1 152.75 153 -45.825 -45.83
Escalation 0% 1 0 0 0% 1 0 0 0% 0 0.00
Escalation 10% 1 0 0 0% 1 0 0
contingencies
0.0 0.0
8629.2 8675.6 0 46.38
8629.2 8675.6 0 46.38
NOTE : WHERE THERE IS NO DIFF IN RATE MEANS CONTRACTOR AND CONSULANT RATES ARE SAME
0.076923
2.197802
2.307692
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
FORMWORK WORK
1 Providing fixing & removing formwork for casting R.C.C. Items
a Foundation , footings bases of columns etc. for mass concrete
Consider 5 footings of
Average size 4.00 x 2.00 x 1.200 m
Shuttering Area 5 Nos x 14.400 m2= 72 m2
I Materials
A Shuttering Ply
I) 12 mm Shuttering Ply
5x 2 x 4.00 x 1.20 48.000
5x 2 x 2.00 x 1.20 24.000
72.000
Add 20% % Wastage = 14.400
86.400 m2 @ 552.0 per m2
= Rs 47692.80
No of repetitions = 12
Cost of Ply/ Use = 47692.80 = Rs 3974.40

12.000 - (a)
B Timber
i)Battens 75 mm x 50 mm size
H - at 450 c/c
5x 2 x 10 x 4.00 x 0.075 x 0.050 ~ 1.483
5x 2 x 5 x 2.00 x 0.075 x 0.050 ~ 0.408
V - at 500 c/c
5x 2 x 9 x 1.20 x 0.075 x 0.050 ~ 0.405
5x 2 x 5 x 1.20 x 0.075 x 0.050 ~ 0.225
ii )Battens 75 mm x 75 mm size for supporting sides
At 500 mm c/c
5x 2 x 9 x 1.50 0.075 x 0.075 0.759
5x 2 x 9 x 1.50 0.075 x 0.075 0.759
Total 4.040 m3 0.40
Add wastage = 40% 1.616
Total Qty = 5.657 m3
5.657 m3 @ Rs 323 11395.44

= Rs 64459.26
Cost of Timber / Use = 64459.26 = Rs 5371.60
12.000 - (b)
Total Cost of Materials (a)+(b) = Rs 9346.00

-(I)
II Labour ~ For Making boxes ( 1 sq.mt Shuttering Area )
Carpenter 0.147 each @ Rs 200.000 ~ 29.400
Helper 0.147 each @ Rs 125.000 ~ 18.375
30
Cost of Labour for making = 30.00 = Rs 5.00

6.000 Per Use
Labour ~ For
~ For
Making
fixingboxes
& Releasing
( 5 NosFormwork
)
Foreman 0.067 each @ Rs 250.000 16.750

Carpenter 0.147 each @ Rs 200.000 ~ 29.400
Helper 0.147 each @ Rs 125.000 ~ 18.375
80.000
Total ~ Rs 0.00
Per sq.m 5.00
Therefore Cost for 72.000 Sq.m= 360.00
Total Cost of Labour ~ Rs 360.00

-( II )
TOTAL ( I ) + ( II ) = 9706.00
Add for Bolts,Nails,FormOil 3% 291.18
TOTAL COST ( M+L) = Rs. 9997.18

{For 72.000 Sqmt.}
Therefore Cost per Sq.mt = 9997.185 ~ Rs 138.85

72.000
FORM Page - 37
Rate Rs. 138.85 per Sqmt
FORM Page - 38
b Formwork for Plinth beams, Floor beams,Lintels etc..
Consider a beam
Average size 0.23 x 0.600 x 4.000 mt long ( Depth excluding slab thickness )
Formwork area = 4.600 Sqm
Concrete 0.552 m3
I Materials
A Shuttering
i) 12 mm thk Shuttering Ply for bottom
1x 0.23 x 4.000 x 0.920 m2
Add wastage 20% 0.184 m2

Total 1.104m2 @ Rs. 552.00
ii) 12 mm thk Shuttering Ply for sides =Rs 609.408 (i)

2x 0.65 x 4.000 x 5.200 m2
At ends 2x 0.33 x 0.650 x 0.429 m2
5.629 m2
Total 6.755m2 @ Rs. 552.00
=Rs 3728.6496 (ii)
Total cost ( a) + ( b ) 4338.0576

Cost of Ply / Use = 4338.06

12.0
=Rs 361.50 - (a)
B Timber
i)Battens 100 x 75 mm for sides
Vert. @ 400 c/c
V 2 x 11 x 0.60 x 0.100 x 0.075 ~ 0.099 m3
H 2 x 3x 4.00 x 0.100 x 0.075 ~ 0.150 m3
ii)Battens 100 x 75 mm @ 750 mm c/c

On props 4 x 1.23 x 0.100 x 0.100 = 0.046 m3
Side supports 4 x 0.90 x 0.100 x 0.100 0.033 m3
iii) Wooden planks 38 x 230 mm size for Beam bottom
1x 4.000 x 0.230 x 0.038 = 0.03 m3

Total 0.36 m3

0.508 m3 @ Rs 11395.44 5788.41 ~ Rs
Cost of Timber / Use = 5788.41 =Rs 482.37

12.000 - (b)
C Steel items
I)M.S.Props
Spacing @ 900 1480.00 mm c/c
No of pros = 4.00
1.48
= 4 Nos
4 Nos @ Rs 1600.0 per No 5924.324 -( i )
ii)Bracing pipes 40 mm dia

1x 5.50 = 5.500 Rmt
5.50 Rmt '@ Rs. 200.0 per Rmt 1100.000 -( ii )
iii)Double Couplers
To fix braces to main props
4 Nos @ Rs 125.0 per No 462.838 -( iii )
Total cost of steel items ( i ) to ( iii ) = 7487.162
Considering salvage value 20% 5989.730

Cost Rs. 5989.730
No of repetitions = 40.0
FORM Page - 39
Cost of Steel items / Use = 5989.73 =Rs 149.74
40.000 - (c)
Total Cost Materials cost ( a )+ ( b) + ( c ) = Rs. 993.62

-(l)
II Labour ~ For Making (1 Sq.mt Shuttring Area )

Carpenter
Helper
30.0
Cost of labour for making = = 30.00 =Rs 5.00

6.000 Per Use
Labour ~ For Making
~ For fixingboxes ( 5 NosFormwork
& Releasing )
20%
0.000
Total 0.000 =Rs 0.00
Per sq.m 5.00
Total Cost of Labour =Rs 23.00

-( ll )
TOTAL ( l ) + ( ll ) 1016.62
Addfor Bolts,Nails,FormOil 3.00% 30.50

{For 4.600 Sqmt.}

4.600
c Formwork for Floor slab , Balcanies , Landings etc. with Steel Shuttering
Consider a Slab area 3.66 x 3.050 x 140.000 mm thk

Concrete 1.563 m3
I Materials
A Timber
L 2 x 1x 3.660 x 0.100 x 0.075 ~ 0.055 m3
B 2 x 1x 3.050 x 0.100 x 0.075 ~ 0.046 m3
iii) Wooden planks 38 x 150 mm size
L 2x 3.660 x 0.140 x 0.038 = 0.04 m3

B 2x 3.050 x 0.140 x 0.038 0.03 m3
0.17
0.241
m3 @ Rs 11395.44 2744.73 ~ Rs

12.000 - (a)
B Steel items
I)M.S.Props 2x
Spacing @ 600.00 mm c/c along L 3.660
No of pros = 3.66 = 7
0.60
= 7 Nos x x sides 2
14 Nos @ Rs 1600.000 per No 22720.000 -( i )
FORM Page - 40
ii) Floor Centres @ 600.00 mm c/c
3.09 mt clear span @ 900.000 mm c/c
No of floor = 3.660 = 7 Nos

centres 0.60
7 Nos @ Rs 2960.000 per No 21016.000 -( ii )
iii ) M.S.Plates
Size 600 mmx x900 mm

Shuttering Area 9.28 sqm
9 sqm '@Rs 2012.000 per sqm 18679.810 ( iii )
vi)Bracing pipes 40 mm dia

2x 3.66 = 7.320 Rmt
7.320
7.32 Rmt '@ Rs. 200.000 per Rmt 1464.000 -( iv )
v)Double Couplers 50x40 size

14 Nos @ Rs 125.000 per No 1775.000 -( v )
Total cost of steel items ( i ) to ( v ) = 65654.810
Considering salvage value 20% 52523.848

Cost Rs. 52523.848

40.000 - (c)
Total Cost Materials cost ( a )+ ( b) = Rs. 1541.82

-(l)
Carpenter
Helper
0.0

12.000 Per Use
Labour ~ For
~ For
Making
fixingboxes
& Releasing
( 5 NosFormwork
) (1 Sq.mt Shuttring Area )
Misc hidden cost 20% 0.000
Total 0.000 =Rs 0.00

Per sq.m 0.00
Cost of Labour =Rs 0.00

-( ll )
TOTAL ( l ) + ( ll ) 1541.82
Add for Bolts,Nails,FormOil 3.00% 46.25

{For 11.163 Sqmt.}

11.163
FORM Page - 41
c Formwork for Floor slab with plywood
Consider a Slab area 3.66 x 3.050 x 140.000 mm thk

Concrete 1.563 m3
I Materials
A Timber
L 6 x 1x 3.660 x 0.100 x 0.075 ~ 0.165 m3
B 7 x 1x 3.050 x 0.100 x 0.075 ~ 0.160 m3
iii) Wooden planks 38 x 150 mm size
L x 3.660 x 0.140 x 0.038 = m3

B x 3.050 x 0.140 x 0.038 m3
0.32
0.455
m3 @ Rs 11395.44 5182.13 ~ Rs

12.000
ii) 12 mm thk Shuttering Ply for sides =Rs 431.84 (a)
1x 3.66 x 3.050 x 11.163 m2
11.163 m2
Total 13.396m2 @ Rs. 552.00
=Rs 7394.3712
7394.3712
Cost of Ply / Use = 7394.37

12.000
=Rs 616.20 (b)
Total cost ( a) + ( b ) 1048.04
B Steel items
I)M.S.Props 2x
Spacing @ 600.00 mm c/c along L 3.660
No of pros = 3.66 = 7
0.60
= 7 Nos x x sides 2
14 Nos @ Rs 1600.000 per No 22720.000 -( i )
ii )Stirrup Heads 14 Nos @ Rs 550.000 per No 7810.000
iii)Bracing pipes 40 mm dia

2x 3.66 = 7.320 Rmt
7.320
7.32 Rmt '@ Rs. 200.000 per Rmt 1464.000 -( iv )
vi)Double Couplers
14 Nos @ Rs 125.000 per No 1775.000 -( v )
Total cost of steel items ( i ) to ( v ) = 33769.000
Consider ing Salvage Value 20%

Cost Rs. 27015.200
FORM Page - 42
40.000 - (c)
Total Cost Materials cost ( a )+ ( b) +( c ) = Rs. 1723.42

Carpenter
Helper
30.0

6.000 Per Use
Labour ~ For
~ For
Making
fixingboxes
& Releasing
( 5 NosFormwork
) (1 Sq.mt Shuttring Area )
per sqm
Add . Misc hidden cost 20% 0.000
Total 0.000 =Rs 0.00

Cost per sqm = 5.00
-( ll )
TOTAL ( l ) + ( ll ) 1779.24

{For 11.163 Sqmt.}

11.163
10.00% per sqmtr
d Formwork for Columns
Consider a column size

Average size 0.60 x 0.300 x 3.050 mt high
Concrete 0.549 m3
I Materials
A Shuttering
i) 12 mm thk Shuttering Ply for sides
2x 0.60 x 3.050 x 3.660 m2
2x 0.40 x 3.050 x 2.440 m2
6.100
Add 20 % wastage 1.220 m2
Total 7.320m2 @ Rs. 552.00
4040.640 ~ Rs - (i)

12.000 - (a)
B Timber
i)Reapers 75 x 50 mm for sides
V at 450 c/c
L 2 x 2 Nos 3.05 x 0.075 x 0.050 = 0.053 m3
B 2 x 2 Nos 3.05 x 0.075 x 0.050 = 0.038 m3
ii)Battens 75 x 50 mm
H at 400 c/c
L 2 x 9 Nos 0.60 x 0.075 x 0.050 = 0.042 m3
B 2 x 9 0.30 x 0.075 x 0.050 = 0.021
ii)Runner 75 x 75 mm for fixing Bolts

H 4 x 1 x 3.05 x 0.075 x 0.075 = 0.069 m3
Total = 0.223 m3
FORM Page - 43
0.312 m3 @ Rs 11395.44 3555.52 ~ Rs - (ii)
Total Cost of Shuttering Ply & Timber = Rs. 3555.52

( I ) + ( ii )
Cost of Ply &Timber / Use = 3555.52 =Rs 296.29

12.000 - (a)
C Steel items
I)M.S.Props
4 Sides x 2.00 No
No of pros = 8 Nos
8 Nos @ Rs 1600.000 per No 12800.000
Cost Rs. 12800.000
Cost of steel props / Use = 12800.00 =Rs 320.00

40.000 - (b)
iii)16 mm dia1250 mm long M.S.Bolts & Double Nuts
Nos = 6x 1 = 6.3
6.3
6 Nos '@ Rs. 100.000 per No 630.000
Considering Nut Bolts can be used for 15 times
Cost of Nut Bolts / Use = 630.00 =Rs 42.00

15.000 - (c)
-(l)
Foreman 0.042 each @ Rs 250 = 10.500
Carpenter 0.146 each @ Rs 200 = 29.200
Helper 0.146 each @ Rs 125 = 18.250
30
No of use/ No of repeatitions = 6
Cost of labours for making = 30.00 =Rs 5.00

Per Use
6.000
Labour ~ For Making
& Releasing )
Foreman 0.042 each @ Rs 250 =

Helper 0.250 each @ Rs 125 =
0.000
Total 0.000 =Rs 0.00
Per sq.m 5.00
Total Cost of Labour =Rs 27.45

-( ll )
TOTAL ( l ) + ( ll ) 1022.46

{For 5.490 Sqmt.}

5.490
e Formwork for Retaining Walls .Lift Walls and Pardi
Consider a wall 10 m long & 1.2 m high 230 mm thk
FORM Page - 44
Formwork area 2x 10 x 1.200 mt high
= 24.000 Sqm
Concrete 2.760 m3
Concrete Lift 1.200 mt high
I Materials
A Shuttering
i) 12 mm thk Shuttering Ply for sides (For One Operation )
2x 10.00 x 1.200 x 24.000 m2
24.000
Add 20 % wastage 4.800 m2
Total 28.800m2 @ Rs. 552.00
15897.600 ~ Rs - ( i )

12.000 - (a)
B Timber Consider 10 Nos Shutters of Size 1.0 x 1.20

For backing size 1.00 x 1.200
i)Reapers 75 x 50 mm for sides

V@ 500 mm c/c
10 2 x 3x 1.20 x 0.075 x 0.050 ~ 0.027 m3
H@ 400 mm c/c
10 2 x 4.00 x 1.00 x 0.075 x 0.050 ~ 0.030 m3
ii)Reapers 50 x 40 mm for top support @ 450c/c
24 x 0.40 x 0.050 x 0.040 ~ 0.019 m3
iii)Runner 75 x 75 mm for Tie bolts fixing

H 2 x 3.00 x 10.00 x 0.075 x 0.075 ~ 0.338 m3
iv) Planks 38 mm thk 300 mm wide for closing ends

2 x 1.200 x 0.30 x 0.038 0.027
Total 0.44 m3
Add 10 % wastage = 40% 0.176
0.617 m3 @ Rs 11395.44 7035.25 ~ Rs - ( ii )
Total Cost of Shuttering Timber = Rs. 7035.25

( I ) + ( ii )
12.000 - (a)
Total Cost Of Timber & ply used 1911.07
C Steel items
I)M.S.Props - 1X
at 900 mm c/c
No of props = 48 Nos
48 Nos @ Rs 1600.000 per No 77511.111 -( i )

Cost Rs. 77511.111
Cost of steel props / Use = 77511.11 =Rs 1937.78

40.000 - (b)
ii)Bolts - 12 mm dia 150 mm long
For joining 1.0 x 1.2 shutters 200 c/c Hort.@ every 1.mt vert Joint
2 x 11 x 7.00 = 154.000 Nos
= 154.000 Nos @' Rs 15 per no

= Rs. 2310.000 ( i )
ii)12 mm dia 300 mm long Tie .Bolts
20 x 3 = 60 Nos
60 Nos '@ Rs. 12.000 per No 720.000 -( ii )
FORM Page - 45
Total ( I ) + ( ii ) = 3030.000

Cost Rs. 2424.0 - (c)

II Labour ~ For Making

Helper 0.131 each @ Rs 125 = 16.375
35.000
Cost of labour = = 35.00 =Rs 5.83

6.000 Per use
Labour ~ For Making
& Releasing )
Foreman 0.042 each @ Rs 250 =

Helper 0.250 each @ Rs 125 =
0.000
Total 0.000 =Rs 0.00
Per sq.m 5.83

-( ll )
TOTAL ( l ) + ( ll ) 6412.85
Add for Nails & FormOil 3% 192.39

{For 24.000 Sqmt.}

24.000
FORM Page - 46
FORMWORK ( Summery )
Alternative -II
Sr. No Items Standard Sizes Rate (L+ M )

L B D/H Rs./m2
a Foundation , footings bases 4.00 x 2.00 x 1200 138.85

of columns etc.
b Formwork for Plinth beams, 4.00 x 0.23 x 600 227.63

Floor beams,Lintels etc.. ( Depth excluding slab thickness )
c Formwork for Floor slab , 3.66 x 3.05 x 140 142.26

With steel plates
Formwork for Floor slab , 3.66 x 3.05 x 140 164.17

With Plywood
d Formwork for Columns 0.60 x 0.30 x 3050 191.83
e Formwork for Retaining Walls . 10.00 x 1.20 x 230 275.22

Lift Walls and Pardi
FORM Page - 47
12.90
FORM Page - 48
22.763351
FORM Page - 49
ITEM NO 2.2.1 (a) CONSULTANT CONRACTOR
a) TMT bars (high yield strength deformed bars - Fe 415 conforming to IS 1786)
Detais of cost of 1 MTON Thk
Praportion : Ht/W 1
Sr no Items Unit Volume Rate Amount

Materials:
STEEL 1.000 38000 38000.00
Wastage 5% 0.050 38000 1900.00 5%
Chair &pins & unauthoriesd laps 0% 0.000 38000 0.00 0%
Rolling margine 0.000 38000 0.00 0%
Cover Bloks MT 1.000 100 100.0
Wastage 0% 0.0 0%
Binding wire GI(entire proj) 10 Kg 1.000 66 660.0 12
wastage 0.0
Total Material 40660.0

Labour
Scaffolding (L) 1 0
Scaffolding (L)Escalation 10% 1 0 0 0%
Labour Rate 1 2850 2850
Labour rate Escalation 0% 1 0 0 0%
Supporting Labour 8.50% 1 242.25 242 10%
Escalation 0% 1 0 0 0%
ADD for Chamfering 1 0
Total Labour 3092
Total (Labour +Material) 43752.3 T
Add for Hire Charges & Maintenance %
of mixer,sundries& contingencies
0.0
43752.3
Profit & overhead % 0.0
43752.3
2.2.2b
ITEM NO 2.2.
b) TMT bars (high yield strength deformed bars - Fe 500 conforming to IS 1786)
Praportion 1 : Ht/W 1

Materials:
STEEL 1 38500 38500.00
Wastage 5% 0.05 38500 1925.00 5%
Chair &pins & unauthoriesd laps 0% 0 38500 0.00 0%
Rolling margine 0% 0 38500 0.00 0%
Wastage 0% 0.0 0%
wastage 0.0

Labour
Scaffolding (L) 1 0
Total Labour 3092
Add for Hire Charges & %
contingencies
0.0
44277.3
44277.3
5.27
ITEM NO 2.2.
c) Mild steel
Praportion 1 : Ht/W 1

Materials:
MILD STEEL 1 34000 34000.00
Wastage 5% 0.05 34000 1700.00 5%
Chair &pins & unauthoriesd laps 0% 0 34000 0.00 0%
Rolling margine 0% 0 34000 0.00 0%
Wastage 0% 0.0 0%
wastage 0.0

Labour
Scaffolding (L) 1 0
Total Labour 3092
Add for Hire Charges & Maintenance %
of mixer,sundries& contingencies
0.0
39552.3
39552.3
CONRACTOR Difference (CONTRACTOR-CONSULTANT)
1 Rmtr Thk 12 mm A B C D E
: 4 Ht/W 150 mm
ITEM NO 2.2.1 (a)
Unit Volume Rate Amount Remark PERCENTAGE Unit Volume Rate Amount
1 38000 38000.00 0 0.00

0.05 38000 1900.00 0 0.00
0 38000 0.00 0% 0 0 0.00
0 38000 0.00 0% 0 0 0.00
MT 1.00 100 100.0 MT
0.0
Kg 1.00 66 792.0 200% 132.00
0.0
Total Material 40792.0 TOTAL MATERIAL 132.00
1 0
1 0 0
1 2850 2850 0 0.00
1 0 0 0 0.00
1 285 285 2% 0 42.75 42.75
1 0 0 0 0.00
1 0
1 0 0
Total Labour 3135 TOTAL LABOUR 42.75
Total (Labour +Material) 43927.0 Total (Labour +Material) 174.75 M.T.
%
0.0
43927.0 174.75
% 0.0
43927.0 Rmtr 174.75
ITEM NO 2.2.1 (a) & (5.27
1 Rmtr Thk 12 mm
: 4 Ht/W 150 mm
1 38500 38500.00 0 0.00

0.05 38500 1925.00 0 0.00
0 38500 0.00 0% 0 0 0.00
0 38500 0.00 0% 0 0 0.00
MT 1.00 100 100.0
0.0
Kg 1.00 66 792.0 200% 0 0 132.00
0.0
1 0
1 0 0
1 2850 2850 0 0.00
1 0 0 0 0.00
1 285 285 2% 0 42.75 42.75
1 0 0 0 0.00
1 0
1 0 0
%
0.0
44452.0 174.75
% 0.0
44452.0 Rmtr 174.75
ITEM NO 2.2.1 (a) & (5.27
1 Rmtr Thk 12 mm
: 4 Ht/W 150 mm
1 34000 34000.00 0 0.00

0.05 34000 1700.00 0 0.00
0 34000 0.00 0% 0 0 0.00
0 34000 0.00 0 0.00
MT 1.00 100 100.0
0.0
Kg 1.00 66 792.0 200% 0 0 132.00
0.0
1 0
1 0 0
1 2850 2850 0 0.00
1 0 0 0 0.00
1 285 285 2% 0 42.75 42.75
1 0 0 0 0.00
1 0
1 0 0
%
0.0
39727.0 174.75
% 0.0
39727.0 Rmtr 174.75
ITEM 3.4 Difference ( CONTRACTOR-CONSULTANT)
MASONRY WORK 100 MM THK
Details of cost of 1 Sq mtr Brick work 100 1 Sq mtr Brick work 100 mm THK A B C D E
Praportion 1 : 4 Joint 10 1 : 4 Joint 10 mm thk
ITEM 3.4
Sr no Items Unit Volume Rate Amount Unit Volume Rate Amount Remark PERCENTAGEUnit Volume Rate Amount
Materials:
Bricks 0.11 0.24 Nos 37.88 0.11 0.24 Nos 37.88 Nos
Wastage Considered 5% 1.89 5% 1.89
Total Bricks Required 39.77 0.00 39.77 0 0.00 39.77 0 0.00
Volume of brick work M3 0.1 M3 0.1 M3
Wet volume of BW M3 0.02 M3 0.02 M3
Add Due to frog filling 2% M3 0.02 2% M3 0.02 M3
total Dry Volume 0.3333 M3 0.03 0.333 M3 0.03 M3
CEMENT
Cement required for 1 m3 26.75 % Bags 7.704 26.75 % Bags 7.704 Bags
wastage Considered 3% % Bags 0.231 3% % Bags 0.231 Bags
cement incl wastage 7.94 7.94
Total Cement Reqd 0.23 0.23 250 58.25 0.233 250 58.25 0.00
Sand 0.267 Cu mtr 0.03 0.267 Cu mtr 0.03 Cu mtr
wastage considered 20% % Cu mtr 0.01 20% % Cu mtr 0.01 Cu mtr
Total Sand required Cu mtr 0.038 1270.4 47.87 Cu mtr 0.038 1270.4 47.87 0.000 Cu mtr
Scafolding (M) Rs 1/Sft 1.0 10.0 10.00 1.0 10.0 10.00 0 0.00
RCC BAND MATERIAL 1.0 32.3 32.29 1.0 32.3 32.29
Total Material 148.4 Total Material 148.4 4.21 TOTAL MATERIAL 0.00
Labour
Add for morter mixing 0.03 0 0.03 0
Misc 1% 0 1% 0
Scaffolding (L) 1 9.00 9 1 9.00 9 0.1 9.00 0.00 0.00
Scaffolding (L)Escalation 0% 1 0.00 0 0% 1 0.00 0 0% 0.00 0.00
RCC BAND Labour 1 16.15 16 1 16.15 16
Total Labour 1 63 63.00 1 63 63 0.00 0.00
Supporting Labour 1 0 0.0 10% 1 6.3 6.3 6.30 6.30
Total Labour 88.15 Total Labour 94.45 TOTAL LABOUR 6.30
Add for Hire Charges &

Maintenance of
mixer,sundries& contingencies % 0.0 % 0.0
236.6 242.9 6.30
Add profit & Over head % 0.0 % 0.0

Cost per Sq mtr of Brick Masonary 236.6 Cost of 100Sq mtr of Brick Masonary 242.9 6.30
236.56 242.86 22.56 Cost of 1Sq mtr of Brick Masonary 6.30
ITEM 3.2 ITEM 3.2
MASONRY WORK 150 MM THK With Band
Details of cost of 1 Sq mtr Brick work 150 1 Sq mtr Brick work 150 mm THK
Materials:
Total Bricks Required 39.77 0.00 39.77 0 0.00 39.77 0.00 0.00
CEMENT
wastage considered 20% % Cu mtr 0.01 20% % Cu mtr 0.01 0% Cu mtr
Total Sand required Cu mtr 0.049 1270.4 62.15 Cu mtr 0.049 1270.4 62.15 0.000 Cu mtr 0.00
Scafolding (M) Rs 1/cft 1.0 10.0 10.00 1.0 10.0 10.00 0.00 0.00
RCC BAND MATERIAL 1.0 37.7 37.67 1.0 37.7 37.67 0.00 0.00
Labour
Misc 1% 0 1% 0
Scaffolding (L) 1 9.00 9 1 9.00 9 0.1 9.00 0.00 0.00
RCC BAND Labour 1 20.99 21 1 20.98 21 0.01 0.01
Total Labour 1 63 63.00 1 63 63 0.00 0.00

Maintenance of
278.4 284.7 6.29
278.43 284.72 26.45 Cost per Sq mtr of Brick Masonary 6.29
ITEM 3.2 a ITEM 3.2

MASONRY WORK 150 MM THK Without Band
Materials:
Total Bricks Required 39.77 0.00 39.77 0 0.00 39.77 0.00 0.00
CEMENT
wastage considered 20% % Cu mtr 0.01 20% % Cu mtr 0.01 0% Cu mtr
Total Sand required Cu mtr 0.049 1270.4 62.15 Cu mtr 0.049 1270.4 62.15 0.000 Cu mtr 0.00
Labour
Misc 1% 0 1% 0
Scaffolding (L) 1 9.00 9 1 9.00 9 0.1 9.00 0.00 0.00
RCC BAND Labour 0 20.99 0 1 20.98 21 0.01 20.98
Total Labour 1 63 63.00 1 63 63 0.00 0.00

Maintenance of
219.8 284.7 64.98
219.77 284.75 26.45 Cost per Sq mtr of Brick Masonary 64.98
ITEM 3.3 ITEM 3.3
MASONRY WORK 150 MM THK (BOXING) With Band
Materials:
CEMENT
Labour
Misc 1% 0 1% 0
Scaffolding (L) 1 9.00 9 1 9.00 9 0.1 9.00 0.00 0.00
RCC BAND Labour 1 20.99 21 1 20.99 21 0.00 0.00
Total Labour 15% 1 78 78.00 15% 1 78.41 78 0.41 0.41
Supporting Labour 0% 1 0 0.0 10% 1 7.84 7.8 7.84 7.84

Maintenance of
293.4 301.7 8.25
Cost of 100Sq mtr of Brick Masonary 293.4 Cost of 100Sq mtr of Brick Masonary 301.7 Cost per Sq mtr of Brick Masonary 8.25
293.43 301.68 28.03 8.25
ITEM 3.3a ITEM 3.3

MASONRY WORK 150 MM THK (BOXING) Without Band
Materials:
CEMENT
Labour
Misc 1% 0 1% 0
Scaffolding (L) 1 9.00 9 1 9.00 9 0.1 9.00 0.00 0.00
RCC BAND Labour 0 37.70 0 1 37.70 38 0.00 37.70
Total Labour 15% 1 78 78.00 15% 1 78.41 78 0.41 0.41
Supporting Labour 0% 1 0 0.0 10% 1 7.84 7.8 7.84 7.84

Maintenance of
234.8 318.4 83.65
Cost of 100Sq mtr of Brick Masonary 234.8 Cost of 100Sq mtr of Brick Masonary 318.4 Cost per Sq mtr of Brick Masonary 83.65
234.77 318.42 29.58 83.65
ITEM 3.1 ITEM 3.1
Providing and constructing 230mm or more thick masonry in sub and superstructure
Details of cost of 1 Cu mtr Brick work 230 1 Cu mtr Brick work 230 mm THK
Materials:
Fly ash bricks 0.0026 378.8 0.003 378.8

wastage 5% 18.9 5% 18.9
397.7 0.00 397.7 0 0.00 0 0.00
MORTER
Volume of brick work M3 1 M3 1 M3
CEMENT
Cement required for 1 m 17.833 % Bags 5.136 17.83 % Bags 5.136 Bags
Total Cement Reqd 1.52 1.52 250 379.12 1.52 1.52 250 379.12 0.02
Scafolding (M) Rs 1/SFT 1.0 43.5 43.48 1.0 43.5 43.48 0.00 0.00
Labour
Add for morter mixing
Misc 1% 0.00 0 1% 0.00 0
Scaffolding (L) 1 39.1 39 1 39.1 39
Total Labour 1 413.04 413.04 1 454.50 454.50 41.46 41.46
Supporting Labour 0% 1 0.00 0.0 10% 1 45.45 45.5 45.45 45.45

Maintenance of
mixer,sundries&
contingencies % 0.0 % 0.0
1342.1 1429.0 86.91
Cost per cu mtr of Brick Masonary 1342.1 Cost per cu mtr of Brick Masonary 1429.0 Cost per cu mtr of Brick Masonary 86.91
134.21 142.90 13.28 8.69
Difference (CONTRACTOR-CONSULTANT)
ITEM NO 4.10 CONSULTANT CONTRACTOR
Providing and applying 12mm thick plaster A B C D E A B C D E A B C D E
Detais of cost of 1 Sq mtr cement plaster Thk 12 1 Sq mtr cement plaster Thk 12 mm
Praportion 1 : 4 1 : 4 ITEM NO 4.10
for internal surfaces of bldgs
Sr no Items Unit Volume Rate Amount Unit Volume Rate Amount Remark Percentage Unit Volume Rate Amount
Materials:
Cement required 26.75 % Bags 7.70 250 1926.0 26.75 % Bags 7.70 250 1926.0 Bags
wastage 3% Bags 0.23 250 57.8 3% Bags 0.23 250 57.8 0% Bags 0.00 0.0
Sand Cu mtr 1.07 1270 1358.5 Cu mtr 1.07 1270 1358.5 Cu mtr
wastage 20% Cu mtr 0.21 1270 271.7 20% Cu mtr 0.21 1270 271.7 0% Cu mtr 0.00 0.0
3614.0 3614.0 0.0
Volume of wet mortar M3 0.01200 M3 0.0120 M3
increse for filling depression 5% 0.00060 5% 0.00060
Dry Volume 0.33 0.00420 0.33 0.00420
Total volume of dry mortar M3 0.01680 M3 0.01680 M3
Total Volume of cement required 0.00336 0.00336
Cement reqd in bags 0.092 Bags 0.09683 0.092 Bags 0.09683 Bags
Add for wastage 3% % 0.00290 3% % 0.00290
Total Cement Reqd 0.09973 250 24.9 0.09973 250 24.9
Sand 0.01344 0.01344
wastage 20% % 0.00269 20% % 0.00269
Total Sand required 0.016 1270 20.5 0.016 1270 20.5 0.0
Other Material
W/p compound /nonshrink compoun 2% M2 1.00 15 15.0 2% 1.00 15 15.0
wastage 0% 1.00 0 0.0 1.00 0 0.0
Polyprpopalyne fibre per bag 0.10 25 2.5 Bags 0.10 25 2.5 Bags 0.00 0.0
Wastage 3% 0.10 0.75 0.1 3 0.15 0 0.0 -0.75 -0.1
Hackad m2 1.00 0.0 m2 1.00 0.0 m2
G.I Chicken mesh PVC m2 1.00 8 8.0 m2 1.00 8 8.0 m2
Scafolding charges(M) M2 1 7.0 7.0 M2 1 7.0 7.0 M2 0.00 0.0
Total Material 78.0 Total Material 77.9 0.78 -0.1
Labour
HEAD MASON each 0.5 0 each 0.5 0 each
MASON each 10 0 each 10 0 each
Waterman each 15 0 each 15 0 each
Add for mixing ls 0.01 0 ls 0.01 0 ls
Misc Hacking 1 7.5 7.5 1.00 7.5 7.50
Misc Screening of sand 1 0 0.02 70.56 1.14 -0.98 70.56 1.1
Scaffolding (L) 1 6.36 6 1 6.36 6
Scaffolding (L)Escalation 0% 1 0.00 0 0% 1 0 0 0% 0.00 0.0
Labour Rate 1 63 63 1 63 63 0.00 0.0
Labour rate Escalation 0% 1 0 0 0% 1 0 0 0.00 0.0
Supporting Labour 13% 1 8.19 8 10% 1 6.3 6 -3% -1.89 -1.9
Escalation 0% 1 0 0 0% 1 0 0 0.00 0.0
Total Labour 85 Total Labour 84 -0.8
Total (Labour +Material) 163.0 Total (Labour +Material) 162.2 -0.8
Add for Hire Charges & Maintenance of %
mixer,sundries& contingencies 0.0 % 0.0
163.0 162.2 -0.8
Cost of 100 Sqft of Cement Plaster Rate per Cum 163.0 ost of 100 Sqft of Cement Plaster Rate per Cum 162.2 Rate per Cum -0.8
Rate of cement plaster per Sqft 163.0 Rate of cement plaster per Sqft 162.2 Rate of cement plaster per Sqft -0.8
Plaster Work
ITEM NO 4.20 CONSULTANT CONTRACTOR ITEM NO 4.20
CELLING PLASTER for internal surfaces of bldgs
Praportion 1 : 4 1 : 4
Materials:
wastage 3% Bags 0.2311 250 57.8 3% Bags 0.23 250 57.8 Bags
3614.0 3614.0 0.0
Dry Volume 0.33 0.00315 0.33 0.00315
Cement reqd in bags Bags 0.07262 Bags 0.07262 Bags
Add for wastage 3% % 0.00218 3% % 0.00218
Sand 0.01008 0.01008
wastage 20% % 0.00202 20% % 0.00202 0%
Total Sand required 0.01210 1270 15.4 0.01210 1270 15.4 0.00 0.0
Other Material
W/p compound /nonshrink compoun 2% 1.00 15 15.0 2% 1.00 15 15.0
wastage 1.00 0 0.0 1.00 0 0.0
Polyprpopalyne fibre per bag 0.07 25 1.9 Bags 0.07 25 1.9 Bags 0.00 0.0
Wastage 3% 0.07 0.75 0.1 3% 0.11 0 0.0 0.75 -0.1
Hackad m2 1.00 0.0 m2 1.00 0.0 m2
Total Material 66.0 Total Material 65.9 0.66 -0.1
Labour
Misc Hacking 1 7.5 7.5 1.00 7.5 7.50
Scaffolding (L) 1 6.36 6 1 6.36 6
Scaffolding (L)Escalation 0% 1 0.00 0 0% 1 0 0
Labour Rate 1 63 63 1 63 63 0.00 0.0
Supporting Labour 13% 1 8.19 8 10% 1 6.3 6 -3% 1.89 -1.9
Escalation 0% 1 0 0 0% 1 0 0 0.00 0.0
Total Labour 85 Total Labour 84 Total Labour -1.0
0.0 % 0.0
151.0 150.0 -1.1
Cost of 100 Sqft of Cement Plaster Rate per Cum 151.0 ost of 100 Sqft of Cement Plaster Rate per Cum 150.0 -1.1
Plaster Work
ITEM NO 4.30 CONSULTANT CONTRACTOR
DUCT PLASTER ITEM NO 4.10
Detais of cost of 1 Sq mtr cement plaster Thk 12 1 Sq mtr cement plaster Thk 12 mm for internal surfaces of bldgs
Materials:
3614.0 3614.0 0.0
Dry Volume 0.33 0.00 0.33 0.00
Add for wastage 3% % 0.00 3% % 0.00
Sand 0.01 0.01
wastage 20% % 0.00 20% % 0.00 0%
Other Material
W/p compound 0% 0.000 35 0.0 2% 0.003 35 0.1
nonshrink compound 1.00 0.0 1.00 0.0
wastage 1.00 0 0.0 1.00 0 0.0
Polyprpopalyne fibre per bag 0.10 0.0 Bags 0.15 0.0 Bags
Wastage 3% 0.10 0 0.0 3% 0.15 0 0.0
Hackad m2 1.00 0.0 m2 1.00 0.0 m2
G.I Chicken mesh PVC m2 1.00 0.0 m2 1.00 0.0 m2
Scafolding charges(M) M2 1 7.0 7.0 M2 1 7.0 7.0 M2
Total Material 52.4 Total Material 52.5 0.53 0.1
Labour
Misc Hacking 1 7.5 7.5 1.00 7.50 7.50
Scaffolding (L) 1 6.36 6 1 6.36 6
Scaffolding (L)Escalation 0% 1 0.00 0 0% 1 0.00 0
Labour Rate 1 63 63 1 63.00 63 0.00 0.0
Labour rate Escalation 0% 1 0 0 0% 1 0.00 0 0.00 0.0
Escalation 0% 1 0 0 0% 1 0.00 0 0.00 0.0
Total Labour 85 Total Labour 84 -0.8
0.0 % 0.0
137.5 136.8 -0.6
Cost of 100 Sqft of Cement Plaster Rate per Cum 137.5 ost of 100 Sqft of Cement Plaster Rate per Cum 136.8 Rate per Cum -0.6
Plaster Work
ITEM NO 4.40 ITEM NO 4.40
EXT PLASTER 20 for internal surfaces of bldgs
FIRST COAT
I Items Unit Volume Rate Amount Unit Volume Rate Amount Remark Percentage Unit Volume Rate Amount
Materials:
wastage 20% Cu mtr 0.21 1270 271.7 20% Cu mtr 0.21 1270 271.7 Cu mtr
3614.0 3614.0
increse for filling depression 5% 0.0006 5% 0.0006 0.00
Dry Volume 0.33 0.0042 0.33 0.0042
Total volume of dry mortar M3 0.0168 M3 0.0168 M3 0.00
Cement reqd in bags Bags 0.0968 Bags 0.0968 Bags 0.00
Add for wastage 3% % 0.0029 3% % 0.0029
Total Cement Reqd 0.0997 250 24.9 0.0997 250 24.9 0.00 0.0
Sand 0.0134 0.0134 0.00
wastage 20% % 0.0027 20% % 0.0027
Total Material 45.4 Total Material 45.4 0.45 Total Material 0.0
SECOND COAT
II Items Unit Volume Rate Amount Unit Volume Rate Amount Remark Percentage Unit Volume Rate Amount
Materials:
4275.2 4275.2 0.0
Dry Volume 0.33 0.003 0.33 0.003
Add for wastage 3% % 0.002 3% % 0.002
Total Cement Reqd 0.079 250 19.8 0.083 250 20.8 0.18 1.0
Sand 0.008 0.008
wastage 20% % 0.002 20% % 0.002
Total Sand required 0.010 1270 12.2 -0.0049 0.010 1270 12.8 0.0262 0.6
32.0 33.6 1.6
Other Material
W/p compound 2% 0.179 35 6.3 2% 0.183 35 6.4 0.1
nonshrink compound 1.00 15 15.0 1.00 15 15.0
wastage 1.00 0 0.0 1.00 0 0.0
Polyprpopalyne fibre per bag 0.18 25 4.5 per bag 0.18 25 4.6 per bag 0.00 0.1
Wastage 3% 0.18 0.75 0.1 3% 0.18 0.75 0.1 0.00 0.0
Hackad m2 1.00 0.0 m2 1.00 0 0.0 m2
Total Material 45.9 Total Material 53.1 0.53 Total Material 7.2
Total Material 123.3 Total Material 132.1 1.32 8.8
Labour
Add for dripmould ,offsets ,wata,patta etc 1 20 20 1 20 20 0.00 0.0
Misc Hacking 1 7.5 7.5 1 7.5 7.5
Misc Screening of sand 0.03 0 0.026 0 0.0 0.00 0.0
Scaffolding (L) 1 11 11 1 11 11.0 0.00 0.0
Scaffolding (L)Escalation 0% 1 0.00 0 0% 1 0.00 0.0 0.00 0.0
Labour Rate 1 95.45 95 1 95.45 95 0.00 0.0
Escalation 0% 1 0 0 0% 1 0 0 0.00 0.0
Total Labour 146 Total Labour 143.50 Total Labour -2.9
Total (Labour +Material) 269.6 275.6 6.0
Plaster Work
Cost per Sqft of Cement Plaster 269.6 ost of 100 Sqft of Cement Plaster Rate per Cum 275.6 Rate per Cum 6.0
269.6 Rate of cement plaster per Sqft 275.6 Rate of cement plaster per Sqft 6.0
Plaster Work
ITEM NO 6.1.1
Main Door Frame : Section 6" X 3" Rebate of 55mm African Teak wood
Detais of cost of 1 Rmtr
Size 2325 1075 Mtr
Sr no Items Unit Qty

Materials:
African Teak Frame mtr 5.725
wastage 0% 0
anchor fastener
wastage 0% no 8.00
Foam filling no 1.00
wastage 0% 0.00
Total Material
Labour
Scaffolding (L) 5.7
Scaffolding (L)Escalation 10% 5.7
Labour Rate no 325 5.7
Labour rate Escalation 0% 5.7
Supporting Labour 0% 5.7
Escalation 10% 5.7
Total Labour
Total (Labour +Material)
Rmtr %
Profit & overhead %
ITEM NO
Main Door Frame : Section 6" X 3" Rebate of 55mm Red miranti wood
Size 2325 1075 Mtr
Sr no Items Unit Qty

Materials:
Red miranti mtr 5.725
wastage 0% 0
anchor fastener 8.00

wastage 0% no
wastage 5% 0.05
Total Material
Labour
Scaffolding (L) 5.7
Escalation 10% 5.7
Total Labour
Rmtr %
Profit & overhead %
ITEM NO 6.2.1
Internal Door Frame
Size 2325 875 Mtr
Sr no Items Unit Volume

Materials:
Red Miranti Frame mtr 5.525
wastage 0% 0
anchor fastener
wastage 0% no 8.00
wastage 0% 0.00
Total Material
Labour
Scaffolding (L) 5.5
Escalation 10% 5.5
Total Labour
Rmtr %
Profit & overhead %
ITEM NO 6.3.1
Main door shutter
Detais of cost of 1 SQM
Size 2325 1050 Mtr

Materials:
Flush door shutter Sqm 2.44
wastage 0% 0
Bidding patti (Ghana Teak) Rmtr 6.75
wastage 5% 0.3375
Veneer "Wenge Century" 3 mm Thk 2 Sqm 4.88
wastage 5% 0.244
anchor fastener
wastage 0% no 0.00
wastage 0% 0.00
Melamine polish 2 sides 2.44
Enamal paint 0 sides 2.44
Consumables
Total Material
Labour
Scaffolding (L) 2.4
Escalation 10% 2.4
Total Labour
Rmtr %
Profit & overhead %
ITEM NO 6.3.2
For Staircase Door
Size 2100 1200 Mtr

Materials:
Solid core flush door shutter(FR) Sqm 2.52
wastage 0% 0
wastage 5% 0.33
Veneer "Wenge Century" 4 mm Thk 1 Side Sqm 2.52
wastage 5% 0.126
ancher fastener
wastage 0% no 0.00
wastage 0% 0.00
Consumables incl
Hardwares 1.00
Total Material
Labour
Scaffolding (L) 2.5
Escalation 10% 2.5
Total Labour
Rmtr %
Profit & overhead %
ITEM NO 6.3.3
For Staircase Door
Size 2100 1000 Mtr

Materials:
wastage 0% 0
wastage 5% 0.31
Veneer "Wenge Century" 4 mm Thk 1 Side Sqm 2.10
wastage 5% 0.105
anchor fastener
wastage 0% no 0.00
wastage 0% 0.00
Consumables 1.00
Synthetic Enamel paint 1 Sides 2.10
Hardwares
Total Material
Labour
Scaffolding (L) 2.1
Escalation 10% 2.1
Total Labour
Rmtr %
Profit & overhead %
ITEM NO 6.4.1
For Bedroom Door
Size 2325 900 Mtr

Materials:
wastage 0% 0
wastage 5% 0.3225
Veneer "Wenge Century" 4 mm Thk Side Sqm 0.00
wastage 0.000
anchor fastener
wastage 0% no 0.00
wastage 0% 0.00
Consumables 1.00
Hardwares
Total Material
Labour
Scaffolding (L) 2.1
Escalation 10% 2.1
Total Labour
Rmtr %
Profit & overhead %
ITEM NO 6.5.1
For Toilet Door
Size 2325 750 Mtr

Materials:
wastage 0% 0
wastage 5% 0.3075
wastage 0.000
anchor fastener
wastage 0% no 0.00
wastage 0% 0.00
Consumables 1.00
Hardwares
Total Material
Labour
Scaffolding (L) 1.7
Escalation 10% 1.7
Total Labour
Rmtr %
Profit & overhead %

ITEM NO 6.5.1
For Duct Door
Size 2100 750 Mtr

Materials:
wastage 0% 0
wastage 5% 0.285
wastage 0.000
anchor fastener
wastage 0% no 0.00
wastage 0% 0.00
Consumables 1.00
Hardwares
Total Material
Labour
Scaffolding (L) 1.6
Escalation 10% 1.6
Total Labour
Rmtr %
Profit & overhead %

ITEM NO 6.1.2
Kitchen door shutter
Size 2325 900 Mtr

Materials:
Flush door shutter Sqm 2.09
wastage 0% 0
wastage 5% 0.3225
Veneer "Wenge Century" 4mm Thk 0 Sqm 0.00
wastage 0% 0.000
anchor fastener
wastage 0% no 0.00
wastage 0% 0.00
Consumables 1.00
Total Material
Labour
Scaffolding (L) 2.1
Escalation 10% 2.1
Total Labour
Rmtr %
Profit & overhead %

CONTRA
Teak wood
Thk 150 1 Rmtr Thk 150 A
60 2325 1075 Mtr 60 ITEM NO
Rate Amount Unit Qty Rate Amount Percentage
786.0 4500.0 mtr 5.725 786.0 4500.0

786.0 0.0 0% 0 786.0 0.0
0.0 0.0
22 176.0 0% no 8.00 22 176.0
170 170.0 no 1.00 170 170.0
0.0 0% 0.00 0.0
0.0 0.0
Total Material 4846.0 Total Material 4846.0
0 0.0 265 0
0.00 0 0% 1.0 0.00 0
56.8 325 no 325 5.7 56.8 325
0.0 0 0% 5.7 0.0 0
0 0% 5.7 0
0 0 0% 5.7 0 0
Total Labour 325 Total Labour 325
otal (Labour +Material) 5171.0 Total (Labour +Material) 5171.0
0.0 % 0.0
5171.0 5171.0
0.0 % 0.0
5171.0 5171.0
903.2 903.2
ITEM NO
Thk 150 1 Rmtr Thk 150

60 2325 1075 Mtr 60
Rate Amount Unit Qty Rate Amount

400.0 2290.0 mtr 5.725 400.0 2290.0
400.0 0.0 0% 0 400.0 0.0
22 176.0 8.00 22 176.0

0.0 0% no 0.0
170 170.0 no 1.00 170 170.0
170 8.5 5% 0.05 170 8.5
0.0 0.0
0 0.0 170 0
0.00 0 0% 0.0 0.00 0
56.8 325 no 325 5.7 56.8 325
0.0 0 0% 5.7 0.0 0
0 0% 5.7 0 0 0%
0 0 0% 5.7 0 0
0.0 % 0.0
2969.5 2969.5
0.0 % 0.0
2969.5 2969.5
518.7 518.7
ITEM NO
Thk 100 1 Rmtr Thk 100

60 2325 875 Mtr 60
Rate Amount Unit Volume Rate Amount
307.7 1700.0 mtr 5.525 307.7 1700.0

307.7 0.0 0% 0 307.7 0.0
0.0 0.0
22 176.0 0% no 8.00 22 176.0
170 170.0 no 1.00 170 170.0
0.0 0% 0.00 170 0.0 0%
0.0 0.0
0 0.0 170 0
0.00 0 0% 0.0 0.00 0
58.8 325 no 325 5.5 58.8 325
0.0 0 0% 5.5 0.0 0
0 0% 5.5 0 0 0%
0 0 0% 5.5 0 0
0.0 % 0.0
2371.0 2371.0
0.0 % 0.0
2371.0 2371.0
429.1 429.1
ITEM NO
Thk 45 1 SQM Thk 45

60 2325 1050 Mtr 60
3498.3 8540.2 Sqm 2.44 3498.3 8540.2

3498.3 0.0 0% 0 3498.3 0.0
49.2 332.1 Rmtr 6.75 49.2 332.1
49.2 16.6 5% 0.3375 49.2 16.6
645.8 3153.3 2 sides Sqm 4.88 645.8 3153.3
645.8 157.7 5% 0.244 645.8 157.7 0%
0.0 0.0
0.0 0% no 0.00 0.0
0.0 no 1.00 0.0
0.0 0% 0.00 0.0
431 2102.2 2 sides 1 2.44 431 2102.2
81 0.0 sides 2.44 81 0.0
75.0 LS 1.00 75 75.0
0 0.0 165 0
0.00 0 0% 0.0 0.00 0
465.71 1137 no 2.4 466 1137
0.0 0 0% 2.4 0.0 0
0 % 2.4 0 #VALUE!
0 0 0% 2.4 0 0
0.0 % 0.0
15514.0 15514.0
0.0 % 0.0
15514.0 15514.0
6355.0 6355.0
ITEM NO
Thk 45 1 SQM Thk 45

2100 1200 Mtr
3498.3 8815.7 Sqm 2.52 3498.3 8815.7

3498.3 0.0 0% 0 3498.3 0.0
49.2 324.7 Rmtr 6.6 49.2 324.7
49.2 16.2 5% 0.33 49.2 16.2
807.3 2034.4 1 Side Sqm 2.52 807.3 2034.4
807.3 101.7 5% 0.126 807.3 101.7 0%
0.0 0.0
0.0 0% no 0.00 0.0
0.0 no 1.00 0.0
0.0 0% 0.00 0.0
0.0 incl 0.0 #VALUE!
431 1085.0 1 sides 1 2.52 431 1085.0
81 203.4 1 sides 1 2.52 81 203.4
100 100.0 LS 1.00 100 100.0
0 0.0 165 0
0.00 0 0% 0.0 0.00 0
357 900 no 2.5 357 900
0.0 0 0% 2.5 0.0 0
0 0% 2.5 0
0 0 0% 2.5 0 0
0.0 % 0.0
13581.2 13581.2
0.0 % 0.0
13581.2 13581.2
5389.4 5389.4
ITEM NO
Thk 45 1 SQM Thk 45

2100 1000 Mtr
3498.3 7346.4 Sqm 2.10 3498.3 7346.4

3498.3 0.0 0% 0 3498.3 0.0
49.2 305.0 Rmtr 6.2 49.2 305.0
49.2 15.3 5% 0.31 49.2 15.3
807.3 1695.3 1 Side Sqm 2.10 807.3 1695.3
807.3 84.8 5% 0.105 807.3 84.8 0%
0.0 0.0
0.0 0% no 0.00 0.0
0.0 no 1.00 0.0
0.0 0% 0.00 0.0
100 100.0 incl 1.00 100 100.0 #VALUE!
431 904.2 1 sides 1 2.10 431 904.2
81 169.5 1 sides 1 2.10 81 169.5
0.0 0.0
0 0.0 150 0
0.00 0 0% 0.0 0.00 0
429 900 no 2.1 429 900
0.0 0 0% 2.1 0.0 0
0 0% 2.1 0
0 0 0% 2.1 0 0
0.0 % 0.0
11520.5 11520.5
0.0 % 0.0
11520.5 11520.5
5486.0 5486.0
ITEM NO
Thk 40 1 SQM Thk 40

2325 900 Mtr
914.9 1914.5 Sqm 2.09 914.9 1914.5

914.9 0.0 0% 0 914.9 0.0
49.2 317.3 Rmtr 6.45 49.2 317.3
49.2 15.9 5% 0.3225 49.2 15.9
807.3 0.0 Side Sqm 0.00 807.3 0.0
807.3 0.0 0.000 807.3 0.0
0.0 0.0
0.0 0% no 0.00 0.0
0.0 no 1.00 0.0
0.0 0% 0.00 0.0
100 100.0 1.00 100 100.0
0.0 0.0
81 337.9 2 Sides 1 2.09 81 337.9
0 0.0 165 0
0.00 0 0% 0.0 0.00 0
382 800 no 2.1 382 800
0.0 0 0% 2.1 0.0 0
0 0% 2.1 0
0 0 0% 2.1 0 0
0.0 % 0.0
3485.6 3485.6
0.0 % 0.0
3485.6 3485.6
1665.7 1665.7
ITEM NO
Thk 35 1 SQM Thk 35

2325 750 Mtr
968.8 1689.3 Sqm 1.74 968.8 1689.3

968.8 0.0 0% 0 968.8 0.0
49.2 302.6 Rmtr 6.15 49.2 302.6
49.2 15.1 5% 0.3075 49.2 15.1
807.3 0.0 Side Sqm 0.00 807.3 0.0
807.3 0.0 0.000 807.3 0.0
0.0 0.0
0.0 0% no 0.00 0.0
0.0 no 1.00 0.0
0.0 0% 0.00 0.0
100 100.0 1.00 100 100.0
81 281.5 2 Sides 1 1.74 81 281.5
0.0 0.0
0 0.0 165 0
0.00 0 0% 0.0 0.00 0
459 800 no 1.7 459 800
0.0 0 0% 1.7 0.0 0
0 0% 1.7 0
0 0 0% 1.7 0 0
0.0 % 0.0
3188.5 3188.5
0.0 % 0.0
3188.5 3188.5
1828.5 1828.5
ITEM NO
Thk 35 1 SQM Thk 35

2100 750 Mtr
968.8 1525.8 Sqm 1.58 968.8 1525.8

968.8 0.0 0% 0 968.8 0.0
49.2 280.4 Rmtr 5.7 49.2 280.4
49.2 14.0 5% 0.285 49.2 14.0
807.3 0.0 Side Sqm 0.00 807.3 0.0
807.3 0.0 0.000 807.3 0.0
0.0 0.0
0.0 0% no 0.00 0.0
0.0 no 1.00 0.0
0.0 0% 0.00 0.0
100 100.0 1.00 100 100.0
431 0.0 0 sides 1.25 1.97 431 0.0
81 254.3 2 Sides 1 1.58 81 254.3
0.0 0.0
0 0.0 150 0
0.00 0 0% 0.0 0.00 0
381 600 no 1.6 381 600
0.0 0 0% 1.6 0.0 0
0 0% 1.6 0
0 0 0% 1.6 0 0
0.0 % 0.0
2774.6 2774.6
0.0 % 0.0
2774.6 2774.6
1761.6 1761.6
ITEM NO
Thk 45 1 SQM Thk 45

2325 900 Mtr
3229.2 6757.1 Sqm 2.09 3229.2 6757.1

3229.2 0.0 0% 0 3229.2 0.0
49.2 317.3 Rmtr 6.45 49.2 317.3
49.2 15.9 5% 0.3225 49.2 15.9
645.8 0.0 0 Sqm 0.00 645.8 0.0
645.8 0.0 0% 0.000 645.8 0.0
0.0 0.0
0.0 0% no 0.00 0.0
0.0 no 1.00 0.0
0.0 0% 0.00 0.0
431 0.0 0 sides 1.25 2.09 431 0.0
81 337.9 2 sides 1 2.09 81 337.9
100 100.0 1.00 100 100.0
0 0.0 175 0
0.00 0 0% 0.0 0.00 0
583 1220 no 2.1 583 1220
0.0 0 0% 2.1 0.0 0
0 0% 2.1 0
0 0 0% 2.1 0 0
0.0 % 0.0
8748.2 8748.2
0.0 % 0.0
8748.2 8748.2
4180.7 4180.7
CONTRACOTR-CONSULTANT
B C D E
6.1.1
Unit Volume Rate Amount
mtr
no
no
Total Material 0.0
-5.725 265.0 0.0

-4.725 0.0 0.0
Total Labour 0.0

Total (Labour +Material) 0.0 Rmtr
0.0
0.0
0.0
6.1.1
mtr
no
no
Total Material 0.0
-5.725 170.0 0.0

-5.725 0.0 0.0
0.0 0.0
0 0.0 0.0
0.0 0.0
0.0 0.0
Total Labour 0.0
Total (Labour +Material) 0.0
0.0 Rmtr
0.0
0.0
6.1.2
mtr
0.0 0.0
0.0 0.0
no
no
0 0.0 0.0
0 170.0 0.0
Total Material 0.0
-5.525 170.0 0.0

-5.525 0.0 0.0
0 0.0 0.0
0.0 0.0
0.0 0.0
Total Labour 0.0
Total (Labour +Material) 0.0 Rmtr
0.0
0.0
0.0
6.1.2
Sqm
Rmtr
Sqm
0 0.0 0.0
0 0.0 0.0
no
no
1.25
0 0.0 0.0
LS 0 0.0 0.0
1 75.0 0.0
Total Material 0.0
-2.44125 165.0 0.0

-2.44125 0.0 0.0
0.0 0.0
0 0.0 0.0
Total Labour 0.0

Total (Labour +Material) 0.0 Sqm
0.0 Sqm
0.0
0.0
6.3.2
Sqm
Rmtr
Sqm
0 0.0 0.0
0 0.0 0.0
no
no
0 0.0 0.0
1.25
1.25 0 0.0 0.0
LS 0 0.0 0.0
0 0.0 0.0
Total Material 0.0
-2.52 165.0 0.0
-2.52 0.0 0.0
0.0 0.0
0.0 0.0
Total Labour 0.0

0.0
0.0
0.0
6.3.2 0 0.0 0.0
0.0
Sqm
Rmtr
Sqm
0 0.0 0.0
0 0.0 0.0
no
no
0 0.0 0.0
1.25 0 0.0 0.0
1.25 0 0.0 0.0
0 0.0 0.0
Total Material 0.0
-2.1 150.0 0.0

-2.1 0.0 0.0
0.0 0.0
0.0 0.0
Total Labour 0.0

0.0
0.0
0.0
6.4.1
Sqm
Rmtr
Sqm
no
no
0 0.0 0.0
Total Material 0.0

0.0
-2.0925 165.0 0.0

-2.0925 0.0 0.0
0.0 0.0
0.0 0.0
Total Labour 0.0

0.0
0.0
0.0
6.5.1
Sqm
Rmtr
Sqm
no
no
0 0.0 0.0
Total Material 0.0
0.0
-1.74375 165.0 0.0

-1.74375 0.0 0.0
0.0 0.0
0.0 0.0
Total Labour 0.0

0.0
0.0
0.0
6.5.1
Sqm
Rmtr
Sqm
no
no
1.25 0 0.0 0.0

1.25 0.39375 0.0 0.0
0 0.0 0.0
Total Material
0.0
-1.575 150.0 0.0

-1.575 0.0 0.0
0.0 0.0
0.0 0.0
Total Labour 0.0

0.0
0.0
0.0
6.1.2
Sqm
Rmtr
Sqm
no
no
1.25
1.25
0 0.0 0.0
0 0.0 0.0
Total Material
0.0
-2.0925 175.0 0.0

-2.0925 0.0 0.0
0.0 0.0
0.0 0.0
Total Labour 0.0

0.0
0.0
Control Estimate
Project :
Description contractor Costing consultant Costing Difference
settled settled
Rs.ps Rs.ps Rs.ps
Direct Cost of the Project
(DCP)
Civil Work (As Per BOQ Calculated by BEBL)
Earthwork 7,751,411.00 7,751,411.00 -
Concrete Including Reinforcement 497,667,720.49 494,337,747.36 3,329,973.13
Masonary 32,165,138.11 32,244,910.87 (79,772.76)
Plastering 95,444,211.26 104,751,532.15 (9,307,320.89)
Flooring 214,432,315.47 209,225,481.06 5,206,834.41
Joinery 48,503,675.90 47,991,801.74 511,874.16
False Ceiling 545,865.00 545,865.00 -
Fabrication Work 26,685,930 26,685,930 -
Total of Civil Work 923,196,267.23 923,534,679.18 (338,411.95)
Provisional Sums
Podium 200,000,000 200,000,000 0
Nominated Sub
Contractor(Provisional Sums)
Electrical Works 105,000,000 105,000,000 0
Fire Fighting Works 60,000,000 60,000,000 0
Plumbing Works 140,000,000 140,000,000 0
Elevators (3 Elevators per Bldg x 5) 67,500,000 67,500,000 0
Landscaping 64,600,000 64,600,000 0
Rain Water Harvesting Scheme 800,000 800,000 0
Swimming Pool 4,000,000 4,000,000 0
Club House (Including indoor and
outdoor games) 36,700,000 36,700,000 0
Entrance Lobby and Canopy for 5
Buildings 25,000,000 25,000,000 0
Diesel Generator (considered 500
KVA) 3,500,000 3,500,000 0
STP (Equipment + Civil work) 10,000,000 10,000,000 0
Security Cabin & Gate House 1,500,000 1,500,000 0
U.G Tank 5,000,000 5,000,000 0
O.H Tank 3,000,000 3,000,000 0
Nominated Sub
Contractor(Provisional Sums) -Civil
Aluminium Window 73,040,749 73,040,749 0
Painting 36,734,587 36,734,587 0
Water Proofing 19,340,600 19,340,600 0
Compound Wall 8,000,000 8,000,000 0
Total of Nominated Sub Contractor 663,715,936.00 663715936.00
0
Digi Set (Electrical) 69,120,000 69,120,000 0
Fly Ash Brick (Civil) 41,427,502 41,427,502 0
Digi Set + Fly Ash Brick 110,547,502 110,547,502 0
Plant & Machinery 43,700,170.00 30,347,470.00 13,352,700

Staff Cost 117,888,000.00 64,525,000.00 53,363,000
Direct Overheads 82,732,002.00 75,631,865.00 7,100,137
Grand Total 2,141,779,877.23 2,068,302,452.18 73,477,425
Provision for Escalation 28,552,571.72 93,948,988.00 (65,396,416.28)

Control Estimate
Project :
Description CONTRACTOR CONSULTANT Difference

Rs.ps Rs.ps Rs.ps
Civil Work (As Per BOQ
Calculated by BEBL)
Earthwork 7,751,411.00 7,751,411.00 -
Concrete Including Reinforcement 497,667,720.49 494,337,747.36 3,329,973.13
Masonary 32,165,138.11 32,244,910.87 (79,772.76)
Plastering 95,444,211.26 104,751,532.15 (9,307,320.89)
Flooring 214,432,315.47 209,225,481.06 5,206,834.41
Joinery 48,503,675.90 47,991,801.74 511,874.16
False Ceiling 545,865.00 545,865.00 -
Fabrication Work 26,685,930 26,685,930 -
Podium 200,000,000 200,000,000 0
Landscaping 64,600,000 64,600,000 0
Rain Water Harvesting Scheme 800,000 800,000 0
Swimming Pool 4,000,000 4,000,000 0
outdoor games) 36,700,000 36,700,000 0
Entrance Lobby and Canopy for 5
Buildings 25,000,000 25,000,000 0
STP (Equipment + Civil work) 10,000,000 10,000,000 0
Security Cabin & Gate House 1,500,000 1,500,000 0
U.G Tank 5,000,000 5,000,000 0
O.H Tank 3,000,000 3,000,000 0
Aluminium Window 73,040,749 73,040,749 0
Painting 36,734,587 36,734,587 0
Water Proofing 19,340,600 19,340,600 0
Compound Wall 8,000,000 8,000,000 0
Fly Ash Brick (Civil) 41,427,502 41,427,502 0
Total of Civil Work 1,452,339,705.23 1,452,678,117.18 (338,411.95)
Nominated Sub
Electrical Works 105,000,000 105,000,000 0
Fire Fighting Works 60,000,000 60,000,000 0
Plumbing Works 140,000,000 140,000,000 0
Elevators (3 Elevators per Bldg x 5) 67,500,000 67,500,000 0
Diesel Generator (considered 500
KVA) 3,500,000 3,500,000 0
Total of Nominated Sub Contractor 376,000,000.00 376000000.00
0
Digi Set (Electrical) 69,120,000 69,120,000 0
Digi Set + Fly Ash Brick 69,120,000 69,120,000 0
Plant & Machinery 43,700,170.00 30,347,470.00 13,352,700

Staff Cost 117,888,000.00 64,525,000.00 53,363,000
Direct Overheads 82,732,002.00 75,631,865.00 7,100,137
Grand Total 2,341,779,877.23 2,268,302,452.18 73,477,425
Provision for Escalation 28,552,571.72 93,948,988.00 (65,396,416.28)
Note: The above estimation includes the quantities purely given by MLDL in the civil B.O.Q.
7.00% 101,687,468.20
6.50% 94,424,077.62
6.00% 87,160,687.03
BOQ
Revised Rates
UNIT on 24/10/2008
SR. NO. PARTICULARS CONSULTANT

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
UNIT QUANTITY ESCALATION & WITHOUT CONTRACTOR CONSULTANT
FLY ASH ESCALATION AMOUNT (WITHOUT AMOUNT (WITHOUT DIFFERENCE IN
BRICKS & FLY ASH ESCALATION OF ESCALATION OF AMOUNT
BRICKS LABOUR) LABOUR) (CONT-CONSUL)
1. EARTH WORK
1.1 Mass Excavation in all kinds of soil, wet or dry (such as yellow murrum,
hard murrum / gravel or mixture of any kind, including soft rock etc.), in
loose and slushy condition, to the required level for rafts, etc.; upto
required depth from existing ground level (Rate to include obtaining
permission of Govt. authority and paying fees/ royalty if any) including
stacking suitable earth within site and disposing off surplus excavated
material as per direction of the PM at approved location of local authority
as per their rules / norms including paying fees / royalty if any; where
required, bailing/pumping out water to keep the site dry at all times until
completion of backfilling; making temporary stepping / sloping, shoring
with planking, strutting, sectioning, trimming, dressing of sides, leveling
or grading, cleaning, removing and excavating loose pockets and
consolidating them by backfilling as directed etc. all complete to the
satisfaction of the PM.
a) Up to 3.0m depth from designated existing ground level Cu m 280.00 280.00
b) Below 3.0m depth Cu m 300.00 300.00
1.2 Excavation (include obtaining permission of Govt. authority and paying

fees/ royalty if any) in all types of soil, wet or dry (such as yellow murrum,
hard murrum/gravel, backfilled soil, weathered / fragmented / soft rock) in
loose and slushy condion to the required level including demolition of any
existing concrete portion from existing ground level using suitable
mechanical means/manually, Carting away and dumpping the excavated
material at a location within site as per direction of PM or outside the site
at approved location of local authority as per their rules/norms. The rate
shall include for installing and maintaining proper approved dewatering
system to keep the site dry at all time until completion of backfilling,
obtaining necessary statutory permissions viz drainage approval, royalty
permission for excavation etc. Maintaining all the related records,
covering the carting/loaded vehicle with plastic / tarpauline so as to avoid
fall and spread of any excavated material on road,cleaning vehicle tyres
before moving out of site etc.
Also allow for making temporary stepping / sloping, shoring with

planking, strutting, sectioniong(including providing required protection),
trimming, dressing of sides etc all complete as per satisfaction of PM.
a) 0.00m to 1.50m depth Cu m 4575 280.00 280.00 1,281,000.00 1,281,000.00
b) 1.50m to 3.00m depth Cu m 4575 280.00 280.00 1,281,000.00 1,281,000.00

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
c) 3.00m to 4.50m depth Cu m 4575 300.00 300.00 1,372,500.00 1,372,500.00
d) 4.50m to 6.0m depth Cu m 3396 300.00 300.00 1,018,800.00 1,018,800.00
e) Below 6.0m depth Cu m 610 300.00 300.00 183,000.00 183,000.00
1.3 -Do- as Item No. 1.2 above but excavation in Soft rock.
a) 0.00m to 1.50m depth Cu m 450.00 450.00
b) 1.50m to 3.00m depth Cu m 450.00 450.00
c) 3.00m to 4.50m depth Cu m 450.00 450.00
d) Below 4.50m depth Cu m 450.00 450.00
1.4 Excavation in hard rock / boulders (more than 1/2 Cu m in size) by

chiseling, wedging, drilling etc. (include obtaining permission of Govt.
authority and paying fees/royalty if any) to required level for trenches,
rafts, plinths, leveling area etc. to required depth from designated ground
level; including disposing off excavated material within site at approved
location or outside plot at locations as designated by local authority & as
per their rules/norms; if required bailing / pumping out of water to keep
site dry at all times until completion of backfilling; shoring, strutting,
stepping, dressing, grading, cleaning, removing and excavating loose
pockets and consolidating them by backfiring as directed by the PM etc.
all complete as detailed in specification and conforming to safety rules of
authority from time to time.
a) 0.00m to 1.50m depth Cu m 610.00 610.00
b) 1.50m to 3.00m depth Cu m 610.00 610.00
c) 3.00m to 4.50m depth Cu m 610.00 610.00
1.5 Back filling and banking with approved good quality earth in plinths, area
leveling etc. in layers each not exceeding 200mm in depth, breaking
clods, watering, compacting each layer with vibratory compactor and at
inaccessible places with wooden/steel rammers to achieve 95% proctor
density at optimum moisture content; dressing up embankments; if
required, bailing/pumping out of water to keep site dry while back filling;
costs includes conveyance of all materials, labour, machinery etc.
complete as per direction of the PM to his entire satisfaction.
a) With selected excavated earth available within plot. Cu m 6900 100.00 100.00 690,000.00 690,000.00
b) Providing and filling with approved earth from outside. Cu m 4560 140.00 140.00 638,400.00 638,400.00
1.6 -Do- as Item No. 1.5 above but for approved Sand filling. Cu m 1,829.00
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
1.7 Providing and doing 230mm thick dry rubble soling, voids filled with Sq m 6100
stone chips and screened with murrum/sand including compaction with
mechanical vibratory compactor complete to satisfaction of PM.
194.00 194.00 1,183,400.00 1,183,400.00
1.8 Supplying, diluting and injecting chemical emulsion for pre-constructional Sq m 2649
anti-termite treatment and creating a continuous chemical barrier under
and alround the column pits, wall trenches, basement excavation, top
surface of plinth filling, junction of wall and floor, along the external
perimeter of building, expansion joints, over the top surface of
consolidated earth on which apron is to be laid, surroundings of pipes
and conduits etc. complete. Work to be carried out as per IS : 6313 (Part
II) including minimum 10 years of gurantee and to the satisfaction of the
PM. (plan area @ Lower Podium level only shall be measured for
payment)
39.00 39.00 103,311.00 103,311.00
TOTAL OF EARTH WORK 7,751,411.00 7,751,411.00
2. STRUCTURAL WORK
2.1 CONCRETE WORK
2.1.1 Providing, machine mixing and laying plain cement concrete (PCC) for
foundation, rafts and levelling course etc.; including compacting, curing,
required shuttering and its removal, dewatering where required, cleaning,
preparing surfaces, junctions, etc.; complete at all depths and leads as
per the drawing and to entire satisfaction of the PM. Size of aggregate to
be minimum 20 mm or as directed by the PM for intended thickness.
2.1.1.1 PCC 1:4:8 (1 cement: 4 coarse sand: 8 graded stone aggregate) Cu m 2,835.36 2,830.86
2.1.1.3 M15 grade concrete with minimum cementitious content of 325 kg/cum. Cu m 851
3,777.97 3,777.97 3,215,052.29 3,215,052.29 0.00
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
2.1.2 Providing and laying premixed and transported to site, pumped / lifted at
the location of pour with the contractor’s own arrangement, controlled
reinforced cement concrete conforming to grades specified, in
foundations, rafts, beams, slabs, walls, columns, etc. in Sub and Super
structure. All RCC works shall be in strict conformity with IS 456 &
specification appended herewith. Unless other wise specified all items of
RCC are to be RMC as per the grade specified. The rate shall be
inclusive of dewatering, hoisting by normal labour or by means of
mechanised equipment. Consolidation by rodding, tamping, vibrating by
an approved mechanical vibrator etc. protecting, curing including
hacking, roughening of concrete surface for receiveing plaster or any
other finish including costs of all tests on all materials & concrete as &
when directed by the consultants. Use of admixtures in conrete works is
permitted, if specified & approved prior to use in the work. Nothing extra
shall be paid for use of such admixtures.
The rate for RCC work shall include for forming projections, sinking, of
floors in toilets wherever directed, forming opening or niches, providing
dowel bars and also co-ordinating with other agencies for laying
conduits, boxes, pipes, clamps etc. as directed at site. The rates quoted
shall include forming construction joints / expansion strips as directed by
the Consultant.
The rate shall include for Formwork and shuttering. Formwork shall be as
specified / instructed by PM (Engineer incharge). Formwork shall include
shuttering, centering, propring,wedging etc.removing the same after
specified period without damaging the concrete works.
Reinforcing steel shall be paid seperately unless otherwise specified.
No finishing items are to be considered in quoting the rates of RCC items

unless otherwise specified.
After concreting the concrete shall be covered with hessian cloth for
overnight before ponding is done for curing of slabs.
Green Seal 100 Admixture or equivalent approved :- Water proofing
admixtures to be mixed as per approved manufacturer's specifications
with concrete for specific areas as mentioned here under.
2.1.2.1 Ready mix concrete of M-30 grade with minimum cementitious content
of 410 kg/cum. Mix design to be prepared by the Contractor and
approved by the consultant.
2.1.2.1.1 R.C.C Footing (Concrete with Greenseal 100 or equivalent admixture as Cu m 3235
per manufacturers specification) 4,649.42 4,545.28 14,703,995.95 15,040,880.25 336,884.30
2.1.2.1.2 R.C.C Plinth Beams (Concrete with Greenseal 100 admixture as per Cu m 210
manufacturers specification) 7,006.71 7,008.16 1,471,713.94 1,471,409.44 304.50
2.1.2.1.3 R.C.C Beam at Upper Podium level (with height of scaffolding, shuttering Cu m 269
& staging as shown in the drawing ) 6,894.70 6,938.87 1,866,557.29 1,854,675.56 11,881.73
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
2.1.2.1.4 R.C.C Slab at Upper Podium level (with height of scaffolding, shuttering Cu m 425
& staging as shown in the drawing ) 6,196.02 6,279.44 2,668,762.10 2,633,308.48 35,453.62
2.1.2.1.5 R.C.C Beam at Stilt floor level (with height of scaffolding, shuttering & Cu m 269
staging as shown in the drawing ) 6,894.70 6,938.87 1,866,557.29 1,854,675.56 11,881.73
2.1.2.1.6 R.C.C Slab at Stilt floor level (with height of scaffolding, shuttering & Cu m 425
2.1.2.1.7 R.C.C Beam at 1st floor level (with height of scaffolding, shuttering & Cu m 269
2.1.2.1.8 R.C.C Slab at 1st floor level (with height of scaffolding, shuttering & Cu m 425
2.1.2.1.9 R.C.C Beam at all levels Cu m 6985 8,262.79 8,317.16 58,095,375.69 57,715,566.32 379,809.38
2.1.2.1.10 R.C.C Slab at all level Cu m 10984 6,374.10 6,445.10 70,792,965.80 70,013,101.80 779,864.00
2.1.2.1.11 R.C.C Staircase Slab 225 mm thk. Including steps Cu m 871 7,767.07 7,810.76 6,800,445.56 6,762,408.97 38,036.59
2.1.2.1.12 R.C.C O.H.Tank Cu m 6,178.27 7,710.00
2.1.2.1.13 Elevational features, Architectural cornices Cu m 7,844.00 7,844.00
2.1.2.2 Ready mix concrete of M-40 grade with minimum cementitious content
of 490 kg/cum. Mix design to be prepared by the Contractor and
approved by the consultant.
a) RCC Columns Cu m 8713 7,940.27 7,988.15 69,600,714.95 69,183,580.07 417,134.88
b) RCC Lift pardi 230mm thick (Concrete with Green Seal 100 or Cu m 175
equivalent admixture) 8,629.19 8,675.56 1,518,223.15 1,510,107.53 8,115.63
c) RCC Lift pardi (230mm thick) Cu m 2986 8,629.19 8,675.56 25,905,224.80 25,766,749.05 138,475.75
2.1.2.3 Rebate over Item No. 2.1.2.1 with site mix concrete of M30 grade instead Cu m
of RMC. 727.00
2.1.2.4 Rebate over Item No. 2.1.2.2 with site mix concrete of M40 grade instead Cu m
of RMC. 437.00
2.1.2.5 Core cutting using suitable and approved type of core cutting machine, Cu m
through structural members viz. beams, retaining wall of specified dia
and length at location as shown in the Architectural drawings for services
purpose. All complete to the entire satisfation of the PM.
1,050,000.00
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
2.1.2.6 Breaking of concrete of any grade at various location and level as per Cu m
Engineer In Charge's instructions using suitable mechanical means or
manually as the case may be including supply of labour, seperating
reinforcement and stacking it, carrying the debris on the ground floor and
carting away the debris to approved location of disposal. All complete to
the entire satisfation of the PM.
2,850.00 2,850.00
2.1.2.7 Breaking of brick work/block work at various location and level as per Cu m
Engineer In Charge's instructions using suitable mechanical means or
manually as the case may be including supply of labour, seperating
reinforcement and stacking it, carrying the debris on the ground floor and
carting away the debris to approved location of disposal. All complete to
the entire satisfaction of the PM.
1,450.00 1,450.00
2.2 REINFORCEMENT WORK

2.2.1 Providing, straightening, cutting, bending and binding in position of
reinforcement bars confirming to IS, to correct shape and size as per
detailed drawings, specifications and approved bar-bending schedules,
in sub and superstructure; with correct size PVC cover blocks or
approved quality concrete cover blocks of same grade of concrete and
GI binding wire of 18 gauge including dewatering to keep site dry etc.
complete at all heights and leads to the satisfaction of the PM. All steel
bar reinforcement is in lengths not exceeding 12 meters unless otherwise
stated.
a) TMT bars (high yield strength deformed bars - Fe 415 conforming to MT 5245
IS 1786) 43,752.25 43,927.00 230,402,238.01 229,485,653.88 916,584.13
b) TMT bars (high yield strength deformed bars - Fe 500 conforming to MT

IS 1786) 44,277.25 44,452.00
c) Mild steel MT 39,552.25 39,727.00
TOTAL OF STRUCTURAL WORK 497,667,720.49 494,337,747.36 3,329,973.13
3. MASONRY WORK
3.1 Providing and constructing 230mm or more thick masonry in sub and Cu m 1305
superstructure with locally available first quality fly ash bricks having
minimum crushing strength 35 Kg/Sq. cm and water absorption
maximum 10% in cement sand mortar CM 1:6 (1 cement : 6 Sand) mixed
with approved non-shrinking compound as per manufacturer’s instruction
in specified courses of approved bond and including raking out joints,
curing, doing independent double legged scaffolding, all complete as per
specifications etc. at all heights, depths and leads, dewatering area
where required complete as per specifications etc. all as directed by PM
to his entire satisfaction.
1,342.10 1,429.01 1,801,559.51 1,751,439.00 50,120.51

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
3.2 Providing and constructing 150mm thick brick masonry in sub and Sq m 57595
superstructure with good quality locally available fly ash bricks having
minimum strength 35 Kg/Sq. cm and water absorption 20% maximum in
cement sand mortar CM 1:4 (1 cement : 4 Sand) using non-shrinking
approved compound as per manufacturer’s instruction in specified
courses of approved bond and including providing RCC patli beam of
150 x 100 mm at every 1.00m C/C with 2 nos. 8 mm dia Tor bars and 6
mm dia links at 300 c/c in cement concrete of mix M 15, required
formwork complete with raking out joints, curing, doing independent
double legged scaffolding as per specifications etc. at all depths, heights
and leads all as directed by PM to his entire satisfaction.
278.43 284.72 15,949,169.09 16,036,126.02 86,956.93
3.3 -Do- as per Item No. 3.2 above but for 150mm thick boxing masonry. Sq m 29909
293.43 301.68 8,759,659.24 8,776,177.98 16,518.74
3.4 Providing and constructing half brick (115mm) thick brick masonry in sub Sq m 24016
and superstructure with good quality locally available fly ash bricks
having minimum strength 35 Kg/Sq. cm and water absorption 20%
maximum in cement sand mortar CM 1:4 (1 cement : 4 Sand) using non-
shrinking approved compound as per manufacturer’s instruction in
specified courses of approved bond and including providing RCC patli
beam of 115 x 100 mm at every 1.00m C/C with 2 nos. 8 mm dia Tor
bars and 6 mm dia links at 300 c/c in cement concrete of mix M 15,
required formwork complete with raking out joints, curing, doing
independent double legged scaffolding as per specifications etc. at all
depths, heights and leads all as directed by PM to his entire satisfaction.
236.56 242.86 5,654,750.27 5,681,167.87 26,417.60
3.5 Providing and constructing solid concrete block masonry in sub and
superstructure with approved quality blocks having minimum crushing
strength 35 Kg/Sq. cm and maximum water absorption 10%, in cement
mortar mix ratio CM 1:5 (1 cement: 5 Sand) mixed with approved non-
shrinking compound, doing masonry in specified courses, complete with
raking out joints, curing, doing independent double legged scaffolding,
complete as per specifications etc. at all heights, depths and leads and
as directed by PM to his entire satisfaction.
a) 200mm thick Sq m 865.46
b) 150mm thick Sq m 744.46

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
3.6 Providing and constructing 100mm thick solid concrete block masonry in Sq m
sub and superstructure with approved quality blocks having minimum
crushing strength 35 Kg/Sq. cm and maximum water absorption 10%, in
cement mortar mix ratio CM 1:4 (1 cement : 4 Sand) mixed with
approved non-shrinking compound, doing masonry in specified courses,
also providing RCC patli beam of 100mm x 100 mm at about 1.00m C/C
with 2 nos. 8 mm dia Tor bars and 6 mm dia links at 300 c/c in cement
concrete of grade M 20, required formwork, complete with raking out
joints, curing, doing independent double legged scaffolding, complete as
per specifications etc. at all heights, depths and leads and as directed by
PM to his entire satisfaction. (Patli beam is part of the item)
575.06
TOTAL OF MASONRY WORK 32,165,138.11 32,244,910.87 79,772.76
4. PLASTERING WORK
4.1 Providing and applying 12mm thick plaster in cement mortar mix ratio Sq m 214236
CM 1:4 (1 cement : 4 sand) mixed with polypropylene fibers as per
instruction of the approved manufacturer, to internal surfaces of concrete
and masonry work; including raking out joints, hacking concrete surfaces
and applying approved chemical bonding agent and applying a scratch
coat over concrete surfaces by bonding / adhesive chemical coat as
directed by approved manufacturer to create a key, cleaning / grooving
deep junctions of concrete & masonry, grouting then back by mortar
mixed with non shrinking compound along with packing of clean, fresh
square cut aggregate; also providing and fixing 20 gauge GI chicken
mesh @ 150 mm wide to junctions of concrete and masonry, preparing
jambs, sills, grooves, pattas, wattas, rounding of corners, etc. all
complete as per architectural drawings, specifications and finished
smooth with wooden rundha etc. or as specified by the PM at all
leads,depth and lifts, doing independent double-legged scaffolding,
cleaning of surfaces, curing, etc. complete as per specification and to the
approval of the PM. (Location : internal walls)
163.04 162.21 32,824,112.47 34,929,368.82 2,105,256.35

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
4.2 Providing and applying 8mm to 10mm thick plaster in cement mortar mix Sq m 74842
ratio CM 1:4 (1 cement : 4 sand) mixed with approved polypropylene
fibers as per recommendations of the approved manufacturer, to internal
surfaces of concrete work; including hacking concrete surfaces then
applying approved chemical bonding agent and applying a scratch coat
over concrete surfaces by bonding / adhesive chemical coat as directed
by approved manufacturer to create a key, cleaning / grooving deep
junctions of concrete & masonry, grouting then back by mortar mixed
with non shrinking compound along with packing of clean, fresh square
cut aggregate, preparing grooves, pattas, wattas, rounding of corners,
etc. all complete as per architectural drawings, specifications and
finished smooth with wooden rundha etc. or as specified; at all leads,
depth and lifts, doing independent double-legged scaffolding, cleaning of
surfaces, curing, etc. complete as per specification and to the approval of
the PM. (Location : Internal ceilings)
151.04 149.95 10,549,058.71 11,304,409.61 755,350.90
4.3 -Do- as per item no. 4.1 and 4.2 but to walls/ceilings of ducts and inside Sq m 35408
the boxing masonry including adding approved waterproofing compound
2% by weight of cement or as directed by the PM to his entire
satisfaction. (Location : Duct) 137.47 136.83 4,419,853.87 4,867,657.22 447,803.36
4.4 Providing and applying minimum 20mm thick double coat cement sand Sq m 100018
plaster, first coat to be 12mm thick cement sand mortar of mix ratio 1:4
(1 cement : 4 sand) and second coat to be 8mm thick in cement sand
mortar of mix ratio 1:3 (1 cement : 3 sand) includuing mixing approved
polypropylene fibers and waterproofing compound as per
recommendations of the approved manufacturer, and sand face finished
or as required to receive specified architectural external finish, to correct
line, plumb and level to external faces of walls, sofits/ceiling if any,
including racking out junctions of masonry and concrete and other
dissimilar materials, treated by pointing and grouting using non-shrinking
compound mixed mortar and further grouted with fresh cleaned square
cut aggregate at junction, then providing 150 mm wide 20 gauge GI
chicken mesh at treated junctions of masonry work, hacking closely
concrete surfaces, apply chemical adhesive coating to concrete surfaces
and then apply a scratch coat plaster to create sound durable key for
receiving plaster (prior to main plaster for positive bond).
269.63 275.61 26,295,780.21 26,968,283.57 672,503.36

Rate to include independent double legged scaffolding etc. Item also
include plastering to precast concrete window sills, RCC cornices,
making wattas, drip moulds, pattas, grooves etc., curing, cleaning, etc.
all complete to the approval of the PM. (Location : External walls)
4.5 Extra over item No. 4.4 for making grooves of size 75mm wide x 25mm Rmt 1255
deep. 64.58 72.30 74,798.00 81,052.92 6,254.92
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
4.6 Providing and applying minimum 6mm thick silk finish plaster of Paris Sq m 221673
over plastered surface as detailed in drawing, including making level
beads, cutting, scrapping and finishing smooth to perfect line and level
corners, jams, sills sharp / pencil rounded and perfect 90 o angles;
including touching, finishing adjoining surfaces such as grooves, pattas,
drips, cornices, etc.; when checked with 3 m long edge of straight
aluminium section there shall be no gap what so ever and no light should
pass, including scaffolding, etc. all complete as directed and approved
by the PM at all locations marked in drawings.
120.00 108.00 21,280,608.00 26,600,760.00 5,320,152.00
TOTAL OF PLASTERING WORK 95,444,211.26 104,751,532.15 9,307,320.89
5. FLOORING WORK
5.1 Providing and laying approved 19mm thick Italian marble flooring, laid in Sqm 859
pattern and sizes as shown in drawing. Flooring to be laid over minimum
20mm thick cement sand mortar bedding of mix ratio of 1:6 (1 cement : 6
sand) including cleaning the surface for bedding, spreading neat cement
slurry by using minimum cement about 2 kg/sqm prior to bedding and
spreading neat white cement paste using minimum cement about
4.5kg/sqm over cement sand mortar bedding. Joints to be well cleaned
and grouted with matching colour approved quality polymer based
readymade grout, curing, machine mirror polishing, cleaning, protecting
till handover including covering with 10mm thick POP etc. to required
line, level, etc.complete to the entire satisfaction of the PM. (Location :
Entrance lobby of P1,P2 & Stilt Floor,letter box room,passage,society
room)
4,779.67 4,869.67 4,183,048.34 4,105,738.34 77,310.00
5.2 Providing and fixing machine cut, machine prepolished 150 mm high 10 Rmt 162
mm thick Italian marble skirting. Marble skirting is fixed by fully buttering
white cement grout on back of tiles to correct line, level and plumb.
Joints well cleaned, grouted with white or matching colour polymer based
readymade grout in matching colour approved and cured, machine /
hand polished, cleaned and where specified or shown in drawing;
exposed edge of skirting rounded / chamfered and polished all complete
to the satisfaction of the PM.
769.76 784.76 127,131.58 124,701.58 2,430.00

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
5.3 Providing and fixing 1800mm high Cladding of approved 19mm thick Sqm 834
machine cut, mirror polished approved Italian marble stone as per detail
drawing or as directed by the PM. Stone fixed with required stainless
steel pins / crams / dowels including drilling holes, making notches etc.
for securedly fixing with crams / pins to wall. Stone fixed approved
adhesive (Bal or Laticrete or equivalent approved) to plastered walls.
Joints well cleaned, grouted with matching colour approved quality
polymer based ready-made grout and cured including cleaning, mirror
polishing, required double legged independent scaffolding etc. all
complete at all heights and leads to satisfaction of the PM. (Location :
Entrance lobby of P1,P2 & Stilt Floor)
5,024.46 5,166.96 4,309,246.91 4,190,401.91 118,845.00
5.4 -Do- as per item no. 5.3 above but for Italian Marble Jambs, sofits, sills Rmt 250
width of 150mm for Lift door openings, including required rounding-off
edges as detailed in drawing or as instructed by PM and mirror polishing
etc. complete. (Location : Entrance lobby of P1,P2 & Stilt Floor)
1,032.09 1,064.99 266,248.14 258,022.84 8,225.30
5.5 Providing and laying 300mm x 300mm approved quality, colour, design Sqm 15711
and shade Anti-skid Ceramic tile (HR Johnson or equivalent approved;
confirming to IS 15622) flooring in pattern as detailed in drawing or as
directed by the PM. Tile to be bedded in cement sand mortar mix ratio
1:6 (1 cement : 6 sand) including cleaning and preparing the surface for
bedding, spreading cement slurry by using minimum cement about 2
kg/sqm prior to bedding and spreading cement paste using minimum
cement about 4.5 kg/sqm over bedding, joints to be cleaned and
grouted with matching colour approved readymade grout, curing,
cleaning, etc. to required line, level, etc. all complete at all heights and
leads to the satisfaction of the PM.(Location : Kitchen, Deck, Toilets &
Refuge Area)
845.81 841.47 13,220,352.54 13,288,585.42 68,232.87
5.6 Providing and fixing of approved quality, plain coloured, design and
shade Ceramic tile (HR Johnson or equivalent approved) conforming to
IS 15622 dado to walls/columns, as shown in drawing or as directed by
the PM. Tiles fixed by approved tile adhesive (Bal or Laticrete or
equivalent approved) to correct line, level and plumb. Joints are well
cleaned and grouted with matching colour approved quality polymer
based readymade grout and cured, cleaned, junctions with plaster
finished smooth, etc. all complete at all heights and leads to the
satisfaction of the PM.
5.6.1 300mm x 300mm size - Up to 1200mm High (Location : Servant toilet) Sqm 1255
848.53 852.25 1,069,569.99 1,064,901.39 4,668.60
5.6.2 600mm x 300mm size - Up to 2400mm High (Location : Master Sqm 25648
toilet,Childrens toilet & Guest toilet ) 848.53 852.25 21,858,431.06 21,763,020.50 95,410.56
5.6.3 200mm x 200mm size - Up to 600mm High (Location : Below kitchen Sqm 2011
platform ) 848.53 852.25 1,713,868.72 1,706,387.80 7,480.92
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
5.7 Providing and laying approved quality, colour, design and shade Vitrified
tiles (HR johnson or equivalent approved, confirming to EN 176 and
water absorbtion less than 0.05%) flooring in pattern as detailed in
drawing or as directed by the PM. Tile to be bedded in cement sand
mortar of mix ratio of 1:6 (1 cement : 6 sand) including cleaning and
preparing the surface for bedding, spreading neat cement slurry by using
minimum cement about 2 kg/sqm over cleaned surface and spreading
neat cement paste using minimum cement about 4.5 kg/sqm over
cement mortar bed, joints to be cleaned and grouted with matching
colour approved quality polymer based readymade grout, curing,
cleaning, protecting till handover if required by covering with 10mm thick
POP etc. to required line, level, etc. all complete at all heights, lifts and
leads to the entire satisfaction of the PM. (Location : Living room, Dining
room, Offices)
5.7.1 900mm x 900mm size (Location :Living dining room) Sqm 21324 1,382.04 1,385.94 29,553,763.13 29,470,599.53 83,163.60
5.7.2 600mm x 300mm size (Location : Master bed room,Children bed Sqm 23666
room,Guest bed room & Study room ) 986.46 990.36 23,437,906.98 23,345,609.58 92,297.40
5.8 Providing and fixing 100mm high skirting made out of same tiles as that Rmt 41273
of flooring, of approved quality, colour, design and shade Vitrified
ceramic tile to walls/columns as shown in drawing or as directed by the
PM. Tiles fixed by approved tile adhesive (Bal or Laticrete or equivalent
approved) to correct line, level and plumb. Joints are well cleaned and
grouted with matching colour approved quality polymer based
readymade grout and cured, cleaned and including finishing junction of
plaster etc. all complete at all heights, lifts and leads to the entire
satisfaction of the PM. (Location : Living dining room, All bed rooms &
study room) (900 x 900 )
177.00 178.00 7,346,783.86 7,305,510.86 41,273.00
600 x 900 137.45 138.45
5.9 Providing and fixing 600mm x 600mm of approved quality, colour, design Sqm 2011
and shade fully homogeneous Vitrified tile (HR Johnson or equivalent
approved, confirming to EN 176) dado to walls/columns, as shown in
drawing or as directed by the PM. Tiles fixed by approved tile adhesive
(Bal or Laticrete or equivalent approved) to correct line, level and plumb.
Joints are well cleaned and grouted with matching colour approved
readymade grout and cured, cleaned, junctions with plaster finished
smooth, etc. all complete at all leads, lifts and heights to the satisfaction
of the PM. (Location : Above Kitchen platform)
951.55 1,005.87 2,022,802.56 1,913,565.04 109,237.52

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
5.10 Providing and fixing about 250mm wide approved Indian Marble treads Rmt 5670
in one piece or as directed to full length of step and machine cut,
machine polished. Treads to be rounded at front and all exposed edges
machine polished. Further treads to have 2 nos. 6mm x 3mm deep
grooves on top at front or as detailed in drawing. Treads to be bedded in
cement mortar mix ratio 1:6 (1 cement : 6 sand) including preparing and
cleaning surfaces, spreading cement slurry using minimum cement 2
kg/sqm over prepared surface and 4.5 kg/sq m over bedding, joints to be
cleaned and grouted with matching colour approved readymade grout,
curing, finishing with best workmenship, cleaning, mirror polishing
(machine/hand polishing again if required by PM) etc. all complete at all
heights and leads to the approval of the PM. (Location :
Staircases ,Typical Floor)
839.76 855.92 4,853,089.29 4,761,456.21 91,633.08
5.11 Providing and fixing 19 mm thick and about 150mm high approved Indian Rmt 6382
Marble risers machine cut and machine polished in one piece or as
directed, to full length of step, stone fixed by approved adhesive on back,
to correct line, level and plumb. Joints are well cleaned grouted with
matching colour approved readymade grout, curing, mirror polishing
(machine/hand polishing again if required by PM) , cleaned and where
specified or shown in drawing exposed edge of stone rounded /
chamfered and polished all complete to the satisfaction of the PM.
(Location : Staircases ,Typical Floor)
503.91 507.91 3,241,499.49 3,215,971.49 25,528.00
5.12. Providing and laying approved 19mm thick Indian marble (bottom Sqm 5761
surface / edges treated with water based sealer of L190 of Laticrete or
equivalent) flooring, laid in pattern and sizes as shown in drawing.
Flooring to be laid over minimum 20mm thick cement sand mortar
bedding of mix ratio of 1:6 (1 cement : 6 sand) including cleaning the
surface for bedding, spreading neat cement slurry by using minimum
cement about 2 kg/sqm prior to bedding and spreading neat cement
paste using minimum cement about 4.5kg/sqm over cement sand mortar
bedding. Joints to be well cleaned and grouted with matching colour
approved quality polymer based readymade grout, curing, machine
mirror polishing, cleaning, protecting till handover including covering with
10mm thick POP etc. to required line, level, etc.complete to the entire
satisfaction of the PM. (Location : Staircases,Lift lobby - Typical Floor)
2,617.64 2,620.21 15,095,035.54 15,080,252.82 14,782.73
5.13 Providing and fixing 19mm thick approved Indian Marble skirting as Rmt 2385
shown in drawing or as directed by the PM. Stone fixed by cement grout
to correct line, level and plumb. Joints are well cleaned and grouted with
matching colour approved readymade grout and cured, cleaned,
machine / hand polishing (if required by the PM) and including finishing
junction of plaster etc. all complete at all heights and leads to the
satisfaction of the PM. (Location : Staircases ,Typical Floor)
333.34 335.84 800,966.95 795,004.45 5,962.50

About 100mm high skirting
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
5.14 Providing and fixing 19mm thick pre-polished Indian Marble (in uniform Rmt 1996
shade & colour) slopping skirting 75mm high in perpendicular from top of
nosing in inclined profile parallel to the stair waist slab as detailed in
drawing or as directed by the PM. Skirting fixed by fully buttering cement
grout on back to correct line, level and plumb. Joints well cleaned and
grouted with matching colour readymade approved quality grout and
cured, and where specified or shown in drawing exposed edge of stone
rounded / chamfered and finishing junctions with plastered surface etc.
all complete at all heights and leads to entire satisfaction of the PM.
(Location : Staircases ,Typical Floor)
628.20 631.00 1,259,472.01 1,253,883.21 5,588.80
5.15 Providing and fixing about 250mm wide approved Kota stone treads in Rmt 513
one piece or as directed to full length of step and machine cut, machine
polished. Treads to be rounded at front and all exposed edges machine
polished. Further treads to have 2 nos. 6mm x 3mm deep grooves on top
at front or as detailed in drawing. Treads to be bedded in cement mortar
mix ratio 1:6 (1 cement : 6 sand) including preparing and cleaning
surfaces, spreading cement slurry using minimum cement 2 kg/sqm over
prepared surface and 4.5 kg/sq m over bedding, joints to be cleaned and
grouted with matching colour approved readymade grout, curing,
finishing with best workmenship, cleaning, mirror polishing
(machine/hand polishing again if required by PM) etc. all complete at all
heights and leads to the approval of the PM. (Location : Staircases, Up
to P1, P2 & Stilt floor)
422.28 426.86 218,980.21 216,630.67 2,349.54
5.16 Providing and fixing 19 mm thick and about 150mm high approved Kota Rmt 576
stone risers machine cut and machine polished in one piece or as
directed, to full length of step, stone fixed by approved adhesive on back,
to correct line, level and plumb. Joints are well cleaned grouted with
matching colour approved readymade grout, curing, mirror polishing
(machine/hand polishing again if required by PM) , cleaned and where
specified or shown in drawing exposed edge of stone rounded /
chamfered and polished all complete to the satisfaction of the PM.
(Location : Staircases, Up to P1, P2 & Stilt floor)
229.31 231.81 133,524.40 132,084.40 1,440.00

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
5.17 Providing and laying 19mm thick machine cut, machine polished Sqm 642
approved Kota stone (in uniform shade) flooring in pattern and size as
detailed in drawing or as directed by the PM. Stone to be bedded in
cement sand mortar mix ratio 1:6 (1 cement : 6 sand) including cleaning
and preparing the surface for bedding, spreading neat cement slurry by
using minimum cement about 2 kg/sqm prior to bedding and spreading
cement paste using minimum cement about 4.5 kg/sqm over bedding,
joints to be cleaned and grouted with matching colour approved quality
readymade grout, curing, cleaning, etc. to required line, level, etc. tin-
oxide polishing all complete at all heights and leads to the satisfaction of
the PM.
920.87 927.37 595,373.46 591,200.46 4,173.00
5.18 Providing and fixing 19mm thick approved Kota stone skirting as shown Rmt 479
in drawing or as directed by the PM. Stone fixed by cement grout to
correct line, level and plumb. Joints are well cleaned and grouted with
matching colour approved readymade grout and cured, cleaned,
machine / hand polishing (if required by the PM) and including finishing
junction of plaster etc. all complete at all heights and leads to the
satisfaction of the PM. (Location : Staircases, Up to P1, P2 & Stilt floor)
206.77 209.27 100,239.76 99,042.26 1,197.50

About 100mm high skirting
5.19 Providing and fixing 19mm thick pre-polished Kota Stone (in uniform Rmt 146
shade & colour) slopping skirting 75mm high in perpendicular from top of
nosing in inclined profile parallel to the stair waist slab as detailed in
drawing or as directed by the PM. Skirting fixed by fully buttering cement
grout on back to correct line, level and plumb. Joints well cleaned and
grouted with matching colour readymade approved quality grout and
cured, and where specified or shown in drawing exposed edge of stone
rounded / chamfered and finishing junctions with plastered surface etc.
all complete at all heights and leads to entire satisfaction of the PM.
(Location : Staircases, Up to P1, P2 & Stilt floor)
311.78 314.58 45,928.97 45,520.17 408.80
5.20 Providing and fixing 900mm high Cladding of approved 19mm thick Sqm 2968
machine cut, mirror polished approved Indian marble stone as per detail
drawing or as directed by the PM. Stone fixed with required stainless
steel pins / crams / dowels including drilling holes, making notches etc.
for securedly fixing with crams / pins to wall. Stone fixed approved
adhesive (Bal or Laticrete or equivalent approved) to plastered walls.
Joints well cleaned, grouted with matching colour approved quality
polymer based ready-made grout and cured including cleaning, mirror
polishing, required double legged independent scaffolding etc. all
complete at all heights and leads to satisfaction of the PM. (Location :
Typical Lift lobby)
2,699.15 2,714.15 8,055,591.26 8,011,071.26 44,520.00
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
5.21 -Do- as per item no. 5.20 above but for Indian Marble Jambs, sofits, sills Rmt 2268
for Lift door openings, including required rounding-off edges as detailed
in drawing or as instructed PM and mirror polishing etc. complete.
(Location : Lift door openings at Typical Lift lobby) 573.73 610.33 1,384,227.53 1,301,218.73 83,008.80
5.22 Providing, machine mixing and laying in approved panels of 50mm Sqm 96
thickness Indian patent floor in cement concrete mix of 1:2:4 (1
cement :2 sand :4 aggregate 12.5 mm) well vibrated, compacted
including 45 x 3 mm thick glass dividing strips, fixed to correct level and
finished smooth and cured by keeping surfaces well-covered and
protected against excesses of any type. (The contractor will provide for
preparation or surface by cleaning, hacking and exposing aggregate to
achieve the best bond, and any curling, lifting or debonding noticed shall
be rectified by the contractor at his cost), all complete at all heights and
leads to the satisfaction of the PM. (Location : Dry Balcony & Duct)
1,994.93 1,994.93 191,512.82 191,512.82
5.23 Providing and fixing wash basin counter with 19 mm thick machine cut, Rmt 2722
mirror polished approved white coloured Granite stone about 600mm
wide fixed over 25mm thick Cudappa stone, 100mm high granite fascia,
fixed with required supports, pins, clamps, GI brackets if any, grouted in
wall, including cutting and finishing smooth and mirror polishing Cudappa
and Granite for wash basin, required sealing with silicone sealant etc.
complete to the entire satisfaction of the PM. (Location : Toilet)
3,942.87 2,948.90 8,026,897.31 10,732,495.13 2,705,597.83
5.24 Providing, constructing kitchen platform as per Architectural drawing; out o Rmt 3073 4,764.91 4,991.11 15,337,671.87 14,642,574.16 695,097.71
a) 19 mm thick 600 mm wide mirror pre-polished Brown Icon granite
stone with white spotted marble backing exposed edges rounded and
mirror polished. (Top of the counter)
b) 19 mm thick 75 mm wide granite fascia exposed edges mirror
polished and moulded as detailed.
c) 25 mm thick 600 mm wide one side polished Cudappa under granite.
d) 38 mm thick 600 mm wide Cudappa vertical partition both exposed

faces and edge polished.
e) 25 mm thick 600 mm wide one side polished Cudappa stone for shelf
at middle level and bottom.
Cudappa stones shall be anchored and grouted with stainless steel pins,
clamps and anchor fasteners into concrete and wall, granite and
Cudappa stone at bed shall be bedded in cement sand mortar (1:4) with
required cement punning, fascia shall be fixed with epoxy resin work
shall include require drilling of hole, making notches, grooves, grouting
with epoxy or cement finishing, curing all complete as per detail drawing
of Architect and as per instruction from PM at time to time. Further work
shall include required cutting in granite and Cudappa to receive stainless
steel sink polishing of cut edges to the approval of PM. All joints with
masonry stone work and stainless steel sink shall be sealed with silicon
sealant.
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
5.25 Providing and fixing upto 300mm wide machine cut mirror polished Rmt 23338
approved Granite stone window sill of required shape, size to full length
in one piece or as detailed by the PM, with required mouldings,
chamfering / rounding edges, polishing (all exposed faces) etc. complete
including fixing with buttering back with cement grout, with required pins /
crams; care to be taken to ensure no gap between window frame and
stone pointing, curing, hand polishing etc. all complete at all heights and
leads to the entire satisfaction of the PM.
920.58 926.18 21,615,291.53 21,484,598.73 130,692.80
5.26 Providing and fixing upto 300mm wide machine cut mirror polished Rmt 2872
approved Turkish Granite stone window sill of required shape, size to full
length in one piece or as detailed by the PM, with required mouldings,
chamfering / rounding edges, polishing (all exposed faces) etc. complete
including fixing with buttering back with cement grout, with required pins /
crams; care to be taken to ensure no gap between window frame and
stone pointing, curing, hand polishing etc. all complete at all heights and
leads to the entire satisfaction of the PM. (Location : Living & Dining
room window)
920.58 926.18 2,660,001.60 2,643,918.40 16,083.20
5.27 Providing and fixing machine cut mirror polished approved Black Granite Rmt 7835
frame of size 130mm x 40mm of shape in approved colour and quality
with required half mouldings, chamfering / rounding edges, exposed
faces, polishing etc. complete as per detailed drawing. Granite fixed with
required stainless steel pins / clamps / dowels including drilling holes,
making notches etc. for securedly fixing with clam / pins to wall. Granite
fixed by approved adhesive on back of it to correct line, level and plumb.
Joints well cleaned, grouted with matching colour cement grout or
approved ready-made grout or cement grout and cured. Further to
include required double legged independent scaffolding etc. all complete
at all heights and lead to satisfaction of the PM. (Location : Toilet Door)
1,299.47 1,345.47 10,541,727.68 10,181,317.68 360,410.00
5.28 Providing, machine mixing and laying of 75mm thick vaccum dewatered Sqm 6462
(Tremix) concrete of grade M 20 of trap metal for plain cement concrete
as per detail drawings including dewatering, steel form work,
compaction, panels as specified and as per recommendation of
manufacturer of equipment, power floating and broom finishing or
finishing smooth as specified, cutting concrete for groove as expansion
joint about 1/3rd depth of concrete and 12mm wide, filling grooves with
approved bitumen based sealant, cleaning, curing surface etc. all
complete to the entire satisfaction of the PM. Further including applying
of non-skid epoxy hardener as approved as per direction of approved
manufacturer. (Parking and Driveway)
363.15 415.00 2,681,730.00 2,346,642.99 335,087.01
5.29 Groove cutting & filling Rmtr 42.64

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
5.30 Sqm 53028
Providing and laying 500 gauge polythene sheet to cover the tile surface
and spreading 8 to 10 mm thk Plaster of Paris protection cover over
finished floor .The same would be removed and cleaned at the time of
handing over the building. 57.00 160.00 8,484,400.00 2,962,040.25 5,522,359.75
TOTAL OF FLOORING WORK 214,432,315.47 209,225,481.06 5,206,834.41
6 JOINERY AND METAL WORK

6.1 Providing, making and fixing African teak wood double rebeted door
frames made out of good quality teak wood as approved, chemically
treated, Kiln-seasoned, antitermite treated, shaped, grooved, mitered
joint arrangement, mouldings, rebates, including use of approved water
repellent adhesive, GI screws, pins, etc. Also to include two coats of
wood primer, two under coats and one matt / glossy finished coat of
synthetic enamel paint, surfaces of frame in contact with masonry /
concrete surfaces shall be painted with one coat of hot bitumen of
approved quality, 3 nos. GI holdfast (split and 225 x 75 x 2 mm thick) on
each side of frame well-grouted with cement concrete mix in a ratio of
1:2:4 (1 cement : 2 sand : 4 aggregate), etc. complete to the entire
satisfaction of the PM. (Location : Main Door)
6.1.1 150mm x 60mm Rmt 4627 518.69 903.23 2,577,239.00 2,399,978.43 1,779,273.45
6.2 Providing, making and fixing Red Meranti door frames made out of good
quality teak wood as approved, chemically treated, Kiln-seasoned,
antitermite treated, shaped, grooved, mitered joint arrangement,
mouldings, rebates, including use of approved water repellent adhesive,
GI screws, pins, etc. Also to include two coats of wood primer, two
under coats and one matt / glossy finished coat of synthetic enamel
paint, surfaces of frame in contact with masonry / concrete surfaces shall
be painted with one coat of hot bitumen of approved quality, 3 nos. GI
holdfast (split and 225 x 75 x 2 mm thick) on each side of frame well-
grouted with cement concrete mix in a ratio of 1:2:4 (1 cement : 2 sand :
4 aggregate), etc. complete to the entire satisfaction of thePM.
(Location : All bed rooms & Kitchen door)
6.2.1 100mm x 60mm Rmt 14864 429.14 518.69 6,831,494.40 6,378,741.00 1,331,066.52
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
6.3 Providing and fixing factory made 60 mins fire rated, 45mm thick solid
core flush door shutters conforming to IS, shutter shall be manufactured
with exterior quality synthetic adhesive forming marine ply surfaces,
internally lipped as manufactured by Kutty or Anchor or Shreeji
equivalent approved make. Further shutter shall be finished with
minimum 4mm thick veener finish & Melamine polish approved shade
and design with hot pressed at factory, edges of shutters shall be
provided with 6mm thick teakwood beading using exterior quality
synthetic adhesive, headless GI nails, screws, beading finished, etc.
(Beading Kiln seasoned, antitermite treated), including ironmongeries of
Sobit as per schedule and drawings all complete to entire satisfaction of
the PM.
6.3.1 For Main door - D1, (Single leaf, structural opening size - 1050mm x Sqm 1267
2100mm) 6,354.95 6,354.95 8,528,303.70 8,051,723.27 4.30
a) SS matt finish bearing hinges 114mm x 102mm x 3mm – 3 Nos.
b) 300mm long 22mm dia SS pull handles - 2 No.
c) Magnetic Catcher -1 No.
d) Tower Bolt -1 No.
e) Eye piece -1 No.
f) Safety Chain -1 No.
g) Lock with body & handle -1 No.
6.3.2 For Staircase door - D, (Single leaf, structural opening size - 1200mm x Sqm 396
2100mm) 5,389.38 5,389.38 2,242,548.00 2,134,194.64 0.00
a) Stainless steel bearing hinges with SS pin (102mm x 76mm x 3mm) -
3 Nos.
b) 300mm long SS Pull D handle - 2 Nos.
c) Panic Latch
6.3.3 For Staircase door - D, (Single leaf, structural opening size - 1000mm x Sqm 308
2100mm) 5,485.97 5,485.97 1,753,752.00 1,689,677.37 0.00
a) Stainless steel bearing hinges with SS pin (102mm x 76mm x 3mm) -
3 Nos.
b) 300mm long SS Pull D handle - 2 Nos.
c) Panic Latch
6.4 Providing and fixing 40mm thick solid core flush door shutters
conforming to IS, shutter shall be manufactured with exterior quality
synthetic adhesive forming marine ply surfaces, internally lipped as
manufactured by Kutty or Anchor or Shreeji equivalent approved make.
Further shutter shall be finished with Synthetic Enamel paint of approved
shade and design with hot pressed at factory, edges of shutters shall be
the PM.
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
6.4.1 For Bed room door - D2, (Single leaf, structural opening size - 900mm x Sqm 3217
2100mm) 1,665.75 1,665.75 5,149,773.60 5,358,705.64 0.00
e) Lock with body & handle -1 No.
6.5 Providing and fixing 35mm thick solid core flush door shutters
conforming to IS, shutter shall be manufactured with exterior quality
synthetic adhesive forming marine ply surfaces, internally lipped as
manufactured by Kutty or Anchor or Shreeji equivalent approved make.
Further shutter shall be finished with Synthetic Enamel paint of approved
shade and design with hot pressed at factory, edges of shutters shall be
the PM.
6.5.1 For Toilet door - D3, (Single leaf, structural opening size - 750mm x Sqm 2043
2100mm) 1,828.55 1,828.55 3,479,024.70 3,735,723.04 0.00
c) Tabular lock - 1 No.
6.5.2 For Duct door - D5, (Single leaf, structural opening size - 750mm x Sqm 1135
2100mm) 1,761.62 1,761.62 1,919,625.50 1,999,443.74 0.00
b) 300mm long 22mm dia SS pull handles - 1No.
c) lock - 1 No.
6.6 Providing and fixing factory made 60 mins fire rated, 45mm thick solid
core flush door shutters conforming to IS, shutter shall be manufactured
with exterior quality synthetic adhesive forming marine ply surfaces,
internally lipped as manufactured by Kutty or Anchor or Shreeji
equivalent approved make. Further shutter shall be finished with
Synthetic Enamel Paint of approved shade and design with hot pressed
at factory, edges of shutters shall be provided with 6mm thick teakwood
beading using exterior quality synthetic adhesive, headless GI nails,
screws, beading finished, etc. (Beading Kiln seasoned, antitermite
treated), including ironmongeries of Sobit as per schedule and drawings
all complete to entire satisfaction of the PM.
6.6.1 For Kitchen door - D3, (Single leaf, structural opening size - 900mm x Sqm 850
2100mm) 4,180.72 4,180.72 3,331,915.00 3,553,614.62 0.00
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
ADD Hardware (Door Accessories) for the Flat incl Refuge floor Per Flat 540 23,500.00 23,500.00 12,690,000.00 12,690,000.00
Sub total of joinary and hardware 48,503,675.90 47,991,801.74 511,874.16
6.7 Providing, fabricating and fixing in position aluminium joinery including

glazing as detailed; aluminium to be 60micron powder coated unless
otherwise mentioned and sections extruded; aluminium shall conform to
IS 733 alloy HE9-WP; extruded sections shall be designed so as to
receive weather strips, anti- rattling pads, glazing beads, and other
fittings and fixtures, joinery with welding shall be preferred but factory-
made mechanical junctions with concealed fixing and sealing with
sealant. All items receiving fittings and fixtures shall be strengthened and
lapped as required.
- All fixing shall be concealed.

- 25mm series sections shall be used for windows and 30mm series
sections shall be used for doors.
- The sections shall be Jindal make or Banco make or approved
equivalent make.
- EPDM / Neoprene purpose made beading shall be provided.
- Chromotised sub frame to be fixed prior to plaster.
- Fixing shall be with GI screws.
- In louvered windows, extruded sections only shall be used. Louver
blade clips shall be attached to two actuating bars and be lever-
operated.
- Glazing shall be as noted for each unit in drawing and of approved
make.(6mm thk) as per green building requirement
Sliding Windows.
- Anti-lifting device.
- bottom shall be with self cleaning gutter section for draining facility
and should be weather proof.
- Stainless steel ball bearings rollers.
- Concealed locking arrangement.
- Concealed tower bolts.
6.7.1 Aluminium Sliding Door SD1 - Structural opening size - 1600mm x Sqm 2146
2450mm; with 5mm thick clear glass of approved make 5,059.08 5,059.08 10,856,785.68
Location - Living Room
6.7.2 Aluminium Sliding Window - Structural opening size - 3970mm x Sqm 4424
Location - Dining Room / Living Room
6.7.3 Aluminium Sliding Window with double glazed - with 5mm thick clear Sqm 4232
glass of approved make 4,789.98 4,789.98 20,271,195.36
Location - All Bed rooms
6.7.4 Aluminium Openable Window - Structural opening size - 1200mm x Sqm 800
Location - Kitchen
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
6.7.5 Aluminium Openable louvers - structural opeing size - 600mm x1150mm; Sqm 1090
with 4mm thick Frosted glass of approved make 5,812.56 5,812.56 6,335,690.40
Location - Toilet
6.7.6 Fixed windows - structural opeing size - 1850mm x1500mm; with 4mm Sqm 418
thick Frosted glass of approved make 3,200.00 3,200.00 1,337,600.00
Location - Staircase window
6.7.8 L-shaped partly fixed partly 4 track sliding window with 5mm thick glass Sqm 1893
of approved make 4,897.62 4,897.62 9,271,194.66
Location - Bed rooms
6.7.9 Fixed window with provision for AC - structural opeing size - 750mm Sqm 822
x850mm 3,200.00 3,200.00 2,630,400.00
Location - Bed rooms
6.8 Providing, constructing, fabricating and fixing M.S. railing @ 1000 mm Rmt 10793
high, M.S. Hand rail fabricated out of 75mm x 65mm hollow M.S. box
section as top rail and fixed with 38mm dia MS pipes medium duty
vertically fixed at the center of each tread, pipe support to have 4mm
thick 75mm dia circular base plate, plate fixed with concrete by anchor
bolts of 6mm dia. about 100mm long. Further provide 3 rows of 38mm
dia MS pipe medium duty as intermediate rails as per drawings. Work
shall include required welding bending, cutting, grinding, cleaning
including fixing in position to suit site measurements, to correct line and
level, priming with two coats of zinc rich primer and painted with two
under coats and one finished coat of synthetic enamel paint in approved
shade and make etc. all complete to the entire satisfaction of PM.
(Location : Typical floor Staircase, Balcobny & Terrace)
2,400.00 2,400.00 25,903,200.00 25,903,200.00
6.9 -Do- as per Item no. 6.8, but M.S. railing for staircases with Wooden Rmt 223
handrail of size & shape as detailed indrawings (Upto P1,P2 & 1st Floor) 3,510.00 3,510.00 782,730.00 782,730.00
6.10 As per drg no D-1 safety railing for living room Rmtr 1,453.00 1,453.00
TOTAL OF JOINERY & METAL WORK
7. FALSE CEILING WORK

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
7.1 Providing and fixing 12.5 mm Gypboard (as manufactured by India Sq m 723
Gypsum Ltd.) plain and coffered false ceiling fixed with self taping GI
screws to GI suspension system, edging angles including cutting and
making arrangement with required reinforcement, to fix light fillings, AC
grills, access services doors/panel required double legged scaffolding /
staging, finishing joints smooth to correct line and level complete with
one coat of primer, two under coats and one finishing coat of plastic
paint all as approved reflected false ceiling layout to approval and
satisfaction of the PM. (Location :Entrance lobby,Up to P1, P2 & stilt
Floor)
755.00 755.00 545,865.00 545,865.00
TOTAL OF FALSE CEILING WORK 545,865.00 545,865.00
8. PAINTING WORK
( Provisional Rates )
8.1 Providing and applying plastic emulsion paint of approved make and
colour conforming to IS in three coats including preparing surfaces, filling
up with gypsum or slacked hydrated lime mixed with PVA binder,
cleaning and making surface dust-free, applying a sealer or primer coat
of paint as recommended by approved paint manufacturer, applying
three coats of paint (of approved manufacturer and shade), required
scaffolding, cleaning and protecting till the handing over of site to the
employer all complete to the entire satisfaction of the PM.
8.1.1 To Internal Walls Sq m 152500 97.00 97.00 14,792,500.00 14,792,500.00
8.1.2 To Internal Ceiling Sq m 65057 97.00 97.00 6,310,529.00 6,310,529.00
8.2 Providing applying Acrylic Distemper Paint of approved make and colour Sq m 4116
to internal ceiling conforming to IS (surface and finish acceptable to the
PM must be achieved by the contractor and any additional coats if
required shall be at the cost of the contractor); including preparing
surfaces, filling up with gypsum and approved crack filler, binder;
cleaning and making the surface dust-free, applying a sealer or primer
coat of paint as recommended by approved paint manufacturer, applying
two finishing coats of paint, required scaffolding, cleaning and protecting
till the handing over of site to the employer all complete to entire
satisfaction of the PM. (Location : Typical Liftlobby / Entrance lobby)
69.97 65.00 287,980.06 20,440.06
8.3 Providing and applying ULTIMA SUPERIOR DULUX paint or approved

equivalent make in two coats paint (surface and finish acceptable to PM
must be achieved by the contractor and any additional coats if required
shall be at the cost of the contractor) as per manufacturers specification
and technical manual including required cleaning of the surfaces, curing,
required scaffolding / staging / temporary hoisting etc. complete.
8.3.1 To External Surfaces Sqm 100018 113.00 130.00 11,302,034.00 1,700,306.00

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
8.3.2 To Internal Surfaces (Walls) of Lift lobby / Entrance lobby (JOTUN Sqm 10824
PAINT) 140.00 140.00 1,515,360.00
8.4 Providing and applying Oil bound Distemper of approved make and Sqm 19678
colour conforming to IS in two coats or more including preparing
surfaces, filling up with gypsum or acrylic putty, cleaning and making
surface dust-free, applying a sealer or primer coat of paint as
recommended by approved paint manufacturer, applying two coats of
paint (of approved manufacturer and shade), required scaffolding,
cleaning and protecting till the handing over of site to the employer all
complete to the entire satisfaction of the PM. (Location :Staircase &
Servent Toilet)
60.00 65.00 1,180,680.00 98,390.00
8.5 Providing and applying two coats of approved cement paint in approved Sqm 35408
colour to duct walls, including preparing surfaces, curing, scaffolding etc.
all complete. to the satisfaction of the PM. 38.00 38.00 1,345,504.00
TOTAL OF PAINTING WORK
9. WATERPROOFING WORK
( Provisional Rates )
9.1 Providing and installing proprietory terrace waterproofing of brickbat
cement concrete average thickness 150mm and minimum 65mm laid in
required slope (about 1:100) (minimum cement consumption 0.6 bag /
Sqm); work include preparing of the surface by removing all loose &
mortar from surface by chisseling & opening aggregate to acheive bond;
examining the hair cracks & grouting them back with non shrink cement
mortar grout of 1:1; wetting surface, apply approved chemical coat,
caring & then curing with 20/25 mm thick cement sand mortar levelled to
required gradient & well soaked brickbat installed to slope, and by filling
water for 72 hours & then grouting with cement sand aggregate mix of
ratio 1 : 2 : 4 added with 4% water proofing compound area levelled
cured ready to receive proposed finish outlet & rainwater pipes grouted &
treatment take on wall about 300mm high.
9.1.1 -Do- as per Item No. 9.1 above but finished with China Mosaic tiles. Sq m 2651 1,000.00 1,000.00 2,651,000.00 2,651,000.00
9.1.2 -Do- as per Item No. 9.1 above but finished with 40mm thick IPS ready to Sq m 2038
receive floor tiles as specified in the Drawings. (at Refuge Area)
500.00 980.00 1,997,240.00 1,019,000.00 978,240.00
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
9.2 Designing, providing and laying proprietary chemical water proofing Sq m 19442
system consisting of polymer modified acrylic base composite coating (of
one part or two part component) as approved by the PM and as
recommended by the approved manufacturer of waterproofing coating,
sandwiched nylon mesh / fibre mesh and protective screed. The work
shall include cleaning of surface, grouting porous surfaces including
making ‘V’ grooves at junctions, cracks etc. Further including horizontal
surface protected with 20mm screeding in 1:4 mortar (1 cement : 4 sand)
and vertical surface (wall) plastered with cement, sand mortar in ratio 1:4
(1 cement : 4 sand), finished in ready to receive Architectural finish, in
correct line, level and plumb, curing, grouting, testing, etc. all complete to
entire satisfaction of the PM, work shall be tested by ponding water
about 200mm for 72 hours, contractor to provide guarantee for 10 years
Rs.100/- stamp paper in approved proforma. (Location : Toilet, Balcony,
Utility)
350.00 350.00 6,804,700.00 6,804,700.00
9.3 Providing and filling Brick bat (40-60 mm) with cement mortar mixed in Cu m 2136
ratio 1:3:6 (1 cement : 3 sand : 6 brick bats) including mixing of water
proofing compound 4 % by weight of cement to sunk portions of toilets,
kitchen projection etc. complete to the entire satisfaction of the PM.
Toilet / Sunk portion shall be tested by ponding water for 72 hrs.
3,000.00 3,000.00 6,408,000.00
9.4 Designing, providing and installing proprietary crystalline waterproofing Sq m 659

system to inside surfaces of the water retaining structures.
750.00 750.00 494,250.00 494,250.00
- System shall consist of preparation of surfaces including ‘V’ grooves at
junctions and joints, pressure grouting the same and curing.
- Applying approved crystalline waterproofing compound one / two coat

at specified intervals and as recommended by manufacturer and allowed
to cure.
- Walls plastering and finished smooth with about 15 mm thick with
cement sand mortar 1:4 (1 cement : 4 sand) using 2% of waterproofing
compound by weight of cement.
- Floors to have average 30 mm thick IPS to gradient 1:2:4 (1 cement : 2
sand : 4 aggregate) with waterproofing compound 2% be weight of
cement including required wattas, rounding of corners; junctions with
walls and floor finished smooth and cured.
Tank shall be tested by filling the water and maintaining it for 72 hrs.
leakage. Contractor shall provide 10 year guarantee for waterproofing on
Rs.100/- stamp paper in a approved proforma.
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
9.5 Providing and doing proprietary box type water proofing by approved Sq m 3021
waterproofing agency; using stone cladding process to floors and walls
from outside including required injection grouting if any of concrete all
complete, as per approved method of proprietor / manufacturer, by the
PM. The system shall be guaranteed for 10 years on Rs. 100 stamp
paper in the proforma approved by the PM. (Actual area in plan &
elevation as treated shall be measured) (Basement)
650.00 650.00 1,963,650.00 1,963,650.00

Horizontal Surfaces
- Preparing, cleaning and laying 20 mm thick bed of cement sand mortar
mix ratio 1:4 (1 cement : 4 sand) bedding including waterproofing
compound 2% by weight of cement.
- Embedding 20 mm to 25 mm size aggregate to finish surfaces to
create key to fix stone and curing the area.
- Fixing 19 mm thick Shahabad / Kota stone laid by grouting and
bedding with 20 mm thick in cement sand mortar mix 1:4 (1 cement : 4
sand) over keyed surface including 2% waterproofing compound by
weight of cement; surface cured.
- Joints pointed and grouted with cement sand mortar and entire surface
bedded with cement sand mortar mix 1:4 (1 Cement : 4 Sand) about 20
mm thick and finished smooth and cured.
- Where required, pressure release pipes shall be provided during
installing the above system and same shall be pressure grouted on
completion of RCC raft including counter weight if any for the uplift of the
raft to approval of PM.
To Vertical Surfaces
- Preparing the surface including making ‘V’ grooves at junctions, joints,
cracks etc. providing nozzles and grouting then under pressure.
- Fixing 19 mm thick Shahabad stones to walls, by keeping a gap of 20

mm on rear side, grouting the joints and next day grouting the entire gap
between stone and vertical surface with cement sand grout mix ratio 1:3
(1 cement : 3 sand) including 2% waterproofing compound by weight of
cement.
- Plastering entire surface with cement sand mortar ratio 1:4 and 2%
waterproofing about 20 mm thick and finished smooth.
TOTAL OF WATERPROOFING WORK
TOTAL RS 0.00 0.00 923,196,267.23 923,534,679.18 338,411.95

ITEM NO 5.30 CONTRACTOR
POP COVERING FOR FLOORING
Size 1 1 Mtr
Sr no Items Unit
Materials:
POP Covering of 8 to 10 mm thk. (1 bag covers 1.30 sqm) (1 bag

POP (20 kg.) = 65 Rs.) Sqm
Polythene paper of 500 Gauge used to cover the flooring (1 kg = 165
Rs.) (output 1kg = 1.85 sqm.) Sqm
Material rate per Sqm
Labour required for laying and cleaning. Sqm

Labour rate per Sqm
Total (material + labour)

Profit & overhead %
ITEM NO 1.70 CONTRACTOR

Providing and doing 230 mm thk. with rubble brougth from
dry rubble soling outside

Size wastage Mtr
Sr no Items Unit
Materials:
Soling Cum
Wastage 15% Cum
Chips ( Kapchi ) Cum
Wastage 10% Cum
Compaction Sqm
murum Cum
Material rate per Sqm
Labour charges Sqm

Labour rate per Sqm
Total (material + labour)

Profit & overhead %
Thk 10 mm
mm
Volume Rate Amount Remark
1 50.0 50.0
1 85.0 85.0
terial rate per Sqm 135.0
1.000 10.0 10.0

bour rate per Sqm 10.0
Total (material + labour) 145.0 Sqm

0.0
145.0 Sqm
145.0 Sqm
Thk 230 mm
mm
Volume Rate Amount Remark
0.18 529.20 95.26

0.03 529.20 14.29
0.05 776.16 35.63
0.0046 776.16 3.56
1.00 5.00 5.00
0.09 220.00 19.80
terial rate per Sqm 173.5
1.00 20.00 20.00

bour rate per Sqm 20.0
Total (material + labour) 193.5

0.0
Rate per Sqm 193.5
Rate per Cum 4451.3
CONTRACTOR Observations other than the CONSULTANT Conditions
Date: 28/11/2008
Points of observations & assumption:
CIVIL WORK :
1 All chairs pins, unauthorised laps to be paid as per actual as per M.T. Steel
2 Wastage and rolling margin is considered @ 5 % for the reinforcement
3 Support labour to be taken throught @ 13% for concrete items above plinth level and @10 % for above plinth level and for rei
4 Ply wood rate to be taken @ Rs. 552 per Sqm with 12 repetations and 20 % wastage
5 Timber wood rate to be taken @ Rs.11395 per Cum with 12 repetations and 40 % wastage
6 Green seal compound not to be used in any concrete mix as per M.L.D.L. instruction.
7 constant for shuttering of footing to be consided @ 1.5 sqm / cum.
8 Labour rate for the reinforcement had been finalised to Rs. 2850 per M.T.
9 For the purpose of Control estimate, we have considered the Present BOQ quantities only. The final cost will be revised
subjected to revision as per the actual.
10 The "Rate only" items will be deleted from the final BOQ and if executed in future, it will be treated as "Extra Item" at that
point of time.
11 Masonry works will be done using "Fly Ash Bricks" supplied by MLDL @ basic rate. M/s BEBL to charge Markup on this, as the
same have been excluded from the estimate of civil works.
12 All door ht. Will be minimum 2325 mm. (Except common areas)
13 Referring to BOQ under section 6.6.1. (Add): “Hardware for Joinery & Metal work” , Rates considered are Rs. 23500/ per flat
only.
14 Item No.6.1.2/6.3.2 Vingee veneer wastage: BEBL has been asked to restrict the wastage in therate analysis to 5% in lieu of
20% considered by it on the understanding that the door shall be designed and veneer sheets will be procured by MLDL in
such a manner so as to restrict the wastage to below 5 %. It is agreed by MLDL that in the event if the actual wastage is
higher than 5 % the additional wastage shall be allowed to BEBL as an extra item
15 Aluminium Windows: Glazing glass will be 06mm thk., low "E" glass as per the Green Bldg. Norms / standards.
16 MS Grills & railings: Add another item (6.10), as per the drawing no. - "D1", safety railing for living room
17 Items for Waterproofing, Aluminium windows, Internal Painting & External Painting are considered in Nominated agency
(Provisional Sums) head.
18 Podium area as per BEBL is 35315.98 sqm and the costing of the same is Rs.324,582,786.90 taken as per MLDL at
Rs.200,000,000/-. MLDL area of the podium is taken by them at 22622.40 sqm. The BEBL rate per Square metre is Rs.9190.81
and the MLDL rate is Rs.8840.79 psm
Masonary work
1 Masonary brick work will be done by "Fly ash brick" Supplied by MLDL @ basic rate i.e. 4" thk = Rs 6.40 per No.
& 6" thk. = Rs. 8.60 per No.
2 Wastage for the sand is considered @ 15 % for Tiling & 20 % for all other works.
3 R.C.C. band ( Patli ) is eleminated from the item discription for item no. 3.4 in the B.O.Q.
Plaster work
1 In item no. 4.3 Polypropylene fibre & water proofing compound to be used.
2 For the purpose of Control estimate, we have considered the Present BOQ quantities only. The final cost will be
revised subjected to revision as per the actual.
3 Backing plaster for all the dado and skirting item will be claimed in the plaster item itself.
4 Measurement for the plaster to be done upto the top of skirting level only.
5 Polypropylene fibre if used should be of make "Ceetal polypropylene fibre" which is at the basic rate of Rs. 25 per
pack.each pack contains 900 gms.with allowable 3% wastage
6 For all the plastering items application of bonding and chemical adhesive coat have been eleminated from the
B.O.Q.
7 Hackad for the plaster work had been eleminated from the specification of all items of plaster.
8 Item No. 4.3 : plaster will be apllicable to boxing with one side open ,. No plaster will be applied to boxing closed
on all four sides.
9 Non shrinking compound in CM in all items of plaster to be eleminated . Joints between R.C.C & Masonary work
to be filled with Aggregate Mix C.M. where ever essential.
Flooring work
1 P.O.P Covering for the protection of tiles to be treated as a separate item. To read as: Providing and laying 500
gauge polythene sheet to cover the tile surface and spreading 8 to 10 mm thk Plaster of Paris protection cover
over finished floor .The same would be removed and cleaned at the time of handing over the building.
2 S.S. Pins have been excluded in item no. 5.20 from the specification and hence change in B.O.Q is required .
3 BAL Adhesive have been excluded in all the items of flooring had been suggested to use cement as alternative.
4 Scaffolding for Cladding in item no. 5.20 has been eleminated.
5 In item no. 5.1 / 5.2 / 5.5 polymer base pigments had been eleminated.
6 All the flooring item cement mortar bedding will consist of 30% Sand and 70 % Grit mixture for the bedding .
7 In item No. 5.3,5.10,5.11,5.15 & 5.16 delete machine / hand polishing " AGAIN" if required by the P.M.
8 Item No. 5.28 apllication of " Non Skid Epoxy Harderner " is eleminated from the B.O.Q..
9 In item no 5.20 instead of using kadappa it had been replaced by black spotted marble.
10 Item No. 5.12 : water proof sealer not required as per MLDL suggestion so it had been eleminated.
11 Item No. 5.22 concrete to be made as site mix as per the suggestion of MLDL.
12 Item No. 5.23 : bracket used for counter basin had been discarded as per the suggestion of MLDL.
Joinery
1 Item no. 6.3 : 45mm solid Core flush door with one side veener and other side painted with two coats of enamel
paint was changed by MLDL .w.r.t. the original specification.
2 Item No. 6.1 & 6.2 ready made red miranti door frame will be supplied at site by MLDL on site inclusive of loading
and unloading rate .
General
1 BOQ is as given by CONSULTANTas all detailed drawings are not available
2 Fly ash bricks will be supplied by CONSULTANT
3 Area statement is as provided by CONSULTANT
4 Costs are excluding VAT & Service Taxes.
5 The values for the Nominated Sub Contractors are presently taken as PC Sums, subjected to revision at the time of final
awarding of works.
6 Electricals Charges, Consultant Fees, Out of Pocket Expenses, Water and Sewage Charges, Bank Charges and Stamp Duty,
Site Security, Statutory Approvals and Permissions all these heads will be paid as per Provided by MLDL/Paid as per Actuals.
Cost for Disposal of Debris has been considered at Rs.2,000,000/- provisionally and if the same exeeds the provision the
actual amount exeeding shall be reimbursed by MLDL to BEBL
7 Hand mixers for plastering works and Drill machines shall be Provided by MLDL as per requirements of the site or will have
to be procured by BEBL and billed to MLDL at actuals.
8 Scaffolding will be provided by BEBL on site only for the works to be executed by BEBL as per the Rate Analysis provided to
MLDL. For all nominated agencies and provisional sums the charge for the scaffolding shall have to be mutually discussed
and negotiated. In the absence of the same usage by such agencies shall not be permitted and the delay in the execution of
the activity shall be attributable to MLDL.
Electricals:
1 In Electrical Summary part, cost for "Home Automation" is made nil, because the same is already considered in "Miscll. Cost"
under the activity "DIGI Home system".
Fire Fighting:
1 Hydroneumetic Systems are not part of the project for Fire Fighting.
Miscll. Cost:
1 Cost for STP (Equipment + Civil work) is increased from Rs. 40, 00, 000/ to Rs. 1,00, 00,000/, as per CONSULTANT
instructions
Escalation:
1 All the costings are done on the basis of current market rate of Consumables & Labour, materials, equipments
etc. And escalation for Labour, Consumables, Materials(other than those at basic rates) and overheads shall be
allowed as per the Indices issued from time to time cosidering Nov.07 as the start date/base.
2 The material component in the contract are covered under clause of basic rate and to be reimbursed /deducted at
actual for any variances.
3 The escalation towards consumables & labour to be calculated based on the formula of Labour Escalation as per
indices.
Nominated Sub-contractors Provisional Sums
1 The following items have been considered as Nominated Sub-contractors Provisional Sums at the values given
by CONSULTANT which, in the absence of details specifications and drawings, have so been incorporated into
the control estimate at CONSULTANT estimates.The final cost will be revised subjected to revision as per the
actual.
Nominated Sub Amount (RS.)
Elevators (3 Elevators per Bldg x

5) 67,500,000
Landscaping 64,600,000
Rain Water Harvesting Scheme 800,000
Swimming Pool 4,000,000

outdoor games) 36,700,000
Entrance Lobby and Canopy for
5 Buildings 25,000,000
Diesel Generator (considered
500 KVA) 3,500,000
STP (Equipment + Civil work) 10,000,000
Security Cabin & Gate House 1,500,000
U.G Tank 5,000,000
O.H Tank 3,000,000
Aluminium Window 73,040,749
Painting 36,734,587
Water Proofing 19,340,600
Compound Wall 8,000,000
Digi Set (Electrical) 69,120,000
Fly Ash Brick (Civil) 41,427,502

Annexure - I
CONSULTANT Conditions
Points of observations & assumption:
General:
1 Area statement is provided.
2 Costs are excluding VAT & Service Taxes.
3
Final Construction Schedule is attached
4
The values for the Nominated Sub Contractors are presently taken as PC Sums, subjected to revision at the time of final
awarding of works.
Civil Work:
1
For the purpose of Controlled estimate, we have considered the Present BOQ quantities only. The final cost will be revised
subjected to revision as per the actual.
2
The "Rate only" items will be deleted from the final BOQ and if executed in future, it will be treated as "Extra Item" at that
point of time.
3
Masonry works will be done using "Fly Ash Bricks" supplied by MLDL @ basic rate. However as agreed, M/s BEBL not to charge
any Markup on this, which is already considered in the controlled estimate.
4
All door ht. Will be minimum 2325 mm. (Except common areas)
5
Referring to BOQ under section 6.6.1. (Add): “Hardware for Joinery & Metal work” , Rates considered are Rs. 23500/ per flat
only.
6
Aluminium Windows: Glazing glass will be 06mm thk., low "E" glass as per the Green Bldg. Norms / standards.
7
MS Grills & railings: Add another item (6.10), as per the drawing no. - "D1", safety railing for living room
8
Wastage of Materials are reviewed & corrected as per industry standards.
9
Items for Waterproofing, Aluminium windows, Internal Painting & External Painting are considered in Nominated agency's head.
10
Basic rate of reinforcement steel is considered as Rs. 38000/ instead of Rs. 45000/ per MT earlier.
Podium Civil Work:

1
Provisional amount of Rs. 200000000, has been considered in the direct cost. The work carried out under this head needs to be
billed as a supplementary bill, to have separate monitoring of actual vs provisional value.
Electricals:
1
In Electrical Summary part, cost for "Home Automation" is made nil, because the same is already considered in "Miscll. Cost"
under the activity "DIGI Home system".
2
Overall cost of the Electrical cost is checked & corrected.
Fire Fighting:
1
Hydroneumetic Systems are not part of the project for Fire Fighting.
Miscll. Cost:
1
Cost for STP (Equipment + Civil work) is increased from Rs. 40, 00, 000/ to Rs. 1,00, 00,000/, with our present data for the
earlier projects.
Charge out Rate for Plant & Machineries:

1
Reviewed & corrected for the "Depreciation Life" and " % Cost of Repair & Maintenance" based on standard construction
practices.
Staff Cost:
1
Reviewed & corrected for the "Required nos. of Staff for particular activity" and " Duration for which particular staff is
required" based on Construction Schedule / Standard construction practices.
Plant & Machinery Cost:
1
Reviewed & corrected for the "Required nos. of Particular P&M for particular activity" and " Duration for which particular P&M
is required" based on Construction Methodology and Construction Schedule / Standard Construction practices.
Direct Overheads Cost:

1 Reviewed & corrected for the "Rate & requirement of individual descriptions" based on standard practice.
2 Electricals Charges,Consultant Fees,Water and Sewage Charges,,Insurance Premium,Bank Charges and Stamp Duty,
Security,Taxes,Site Office,Statutory Approvals and Permissions all these heads will be paid as per Actuals.
Markups:
1 Civil work: 10 % on Management fees & 1.50 % on Coordination fees
2 Podium work: 10 % on Management fees & 1.50 % on Coordination fees
3 Nominated Sub Contractor work: 3.50 % on Management fees & 1.50 % on Coordination fees
4 P&M cost: 10 % on Management fees & 1.50 % on Coordination fees
5 Staff cost: 0 % on Management fees & 1.50 % on Coordination fees
Escalation:
1
All the costings are done on the basis of current market rate of Consumables & Labour, materials, equipments etc..
2 The material component in the contract are covered under clause of basic rate and to be reimbursed /deducted at
actual for any variances.
3 The escalation towards consumables & labour to be calculated based on the formula of Labour Escalation as per
indices,However an amount of 93,968,320 is allocated in the Direct Cost to be paid as stated above.
Billing Process;
1 On finalizing the construction contract, bills to be submitted as at item rate contract for the work done and equated
amount towards P&M cost, Staff cost & Direct overheads to be equated on monthly basis as per the amount
finalized for 36 months of maximum project duration or as per the actual whichever is lower.
2 Podium Work to be billed seperately,an amount of Rs 20.00Cr has been allocated towards this work.
For all items coverd under the catogery " Rate Only" in the B.O.Q. and any new items if any the rate will be fixed as
3 and when the item is instructed to be executed by CONSULTANT and will be mesured and paid seperately.
at the time of final
nal cost will be revised
d as "Extra Item" at that
, M/s BEBL not to charge
ed are Rs. 23500/ per flat
tandards.
oom
n Nominated agency's head.
under this head needs to be
nsidered in "Miscll. Cost"

ur present data for the
andard construction
h particular staff is
n for which particular P&M

practices.
ctice.
rges and Stamp Duty,
ctuals.
terials, equipments etc..

mbursed /deducted at
our Escalation as per

d above.
work done and equated

s per the amount
.
his work.
y the rate will be fixed as

and paid seperately.
SUGGESTION FOR THE CHANGE IN B.O.Q ITEM WISE
SR. NO . ITEM No. Original B.O.Q Suggestion Modification Required

CONCRETE & REINFORCEMENT
Green Seal 100 Admixture or equivalent
approved :- Water proofing admixtures to be
mixed as per approved manufacturer's
specifications with concrete for specific
Geen Seal compound had been
areas as mentioned here under.
1 2.1.2 eleiminated.
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
IN B.O.Q ITEM WISE
ANNEXTURE NO 2 Date:
Project :-
BASIC MATERIAL COST FOR MAJOR MATERIALS
RATE ( Landed at
Wastage limit
SR NO DESCRIPTION UNIT site inclusive of
all taxes) MLDL
Rs.
1 Cement Bag 250 3%
White cement Bag 660 3%
RMC -incl Pumping
M10 Cum 3000 2%
M15 Cum 3281 2%
M25 (high volume PFA) Cum 3200 2%
M30 Cum 3888 2%
M40 Cum 4280 2%
2 Steel Fe 415(incl unloading ) MT 38000 5%

Steel Fe 500 MT 38500 5%
Mild steel MT 34000 5%
Structural Steel MT 45000 5%
3 Fly Ash Bricks 9" x 6" x 4" No. 8.61 5%
4 Fly Ash Bricks 9" x 4" x 4" No. 6.4 5%
5 Vitrified Tiles 600 x 600 Bedroom Sqft 55 5%
6 Vitrified Tiles 900 x 900 Sqft 90 5%
7 Ceramic Tiles ( Total Bathroom + Kitchen + Balcony tiles average rate) Sqft 45 5%
8 River Sand (Vaitarana) +200 for Mahad Brass 3600 20%
8a River Sand (For Tiling) Brass 3600 15%
9 Rubble Brass 1500 15%
10 Crushed Sand Brass 1900 20%
11 Metal 1 & 2 Brass 2200 10%
12 Metal 4 Brass 2200 10%
13 Grit/powder Brass 1700 15%
14 Clay red Bricks 4" No. 3.50 5%
15 Clay red Bricks 6" No. 6.00 5%
16 Main Door Shutter: 45mm thk BSC (FRD) 1/2hrs Solid Core BWR Sqft. 325 0%
Flush door Apprx Size 1075 mm X 2325 mm 0%
17 Bedroom Door Shutter 40mm thk BSC Solid Core BWR Sqft. 85 0%
ANNEXTURE NO 2 Date:
Project :-
BASIC MATERIAL COST FOR MAJOR MATERIALS
RATE ( Landed at
Wastage limit
SR NO DESCRIPTION UNIT site inclusive of
all taxes) MLDL
Flush door Apprx. Size 2325 mm X 875 mm 0%

18 Toilet Flush Door BSC/BWP Apprx. Size 2340 x 690 x 35mm Sqft. 90 0%
19 Kitchen Door Shutter 45mm thk BSC FRD 1/2hrs Solid Core BWR Sqft. 300 0%
Flush Door Apprx. Size 2325mm X 875mm 0%
20 Bidding patti (Ghana Teak) Rft. 15 0%
21 Main Door Frame: Section 6" X 3" Rebate of 55mm african.teak wood No. 4500 0%
Apprx. Size 2400 x 1200 mm ( 8' x 4') apprx 2.50 cft/frame No. 0%
Internal Room Frame Red Meranti Section 5" X 2 1/2" with 45mm Rebate (apprx. 2400
22 x 1000 mm) 8'x3.5' apprx.1.69 cft/frame No. 1700 0%
23 Veneer/lamination for Main door 3 mm Thick Sqft. 60/35 0%
24 Hardware ( Door accessories ) Flat 23500 0%
25 Imported Marble Sqft 300 15%
26 Granite Sqft 160 10%
27 Spotted Marble / Kaddapah (support)(incl. Receiving wastage) Sqft 40/30 22%
28 Kota(incl. Receiving wastage) Sqft 36 22%
29 Indian Marble Sqft 140 15%
30 C.P. Fittings & Sanitary Wares, Kitchen Accessories etc. Toilet 32000 0%
Master Toilet ( Shower Pannel, Glass Partition, Jaquar Florentine Series, Parryware
Cardiff EWC Ivory, Wash basin, Geyser, Mirror etc. ) 0%
Children Toilet - Jaquar Florentine, Parryware Cardiff EWC white , wash basin,
exhaust fan, Gyser, Mirror etc. 0%
Guest Toilet - Jaquar Continental , Parryware Cardiff EWC white , wash basin,
exhaust fan, Gyser, Mirror etc. 0%
31 Kitchen accessories ( Nirali single bowl 18 x 24, water purifier, exhaust fan) 0%
32 Anchor Fastener for door frame fixing No. 22 0%
33 Multifoam (750 ml) for filling gap between door frame & wall can 850 0%
34 Glass (Green bulding suiatable )low-u glass Sft 130 0%

Controlled Cost Estimate Example

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Controlled Cost Estimate Example

Uploaded by

Copyright:

Available Formats

DONGRE PROJECT :

SR. NO. SHORT ITEM DESCRIPTION UNIT contractor rate CONSULTANT

TOTAL OF MASONRY WORK

MAHINDRA GESCO AT BHANDUP ESTIMATE dated 18.09.08 EST/1 of 138

Detais of cost of 1 CUMTR Thk 1 CUMTR Thk A B C D E

Total Material 2378.4 Total Material 2378.4 TOTAL MATERIAL 0.00

Profit & overhead % 0.0 % 0.0

ITEM NO 2.1.1.2 CONSULTANT CONTRACTOR ITEM NO 2.1.1.2

Details of cost of 1 CUMTR Thk 1 CUMTR Thk

Total Material 2587.7 Total Material 2587.7 TOTAL MATERIAL 0.00

ITEM NO 2.1.1.2 (a) CONTRACTOR CONSULTANT ITEM NO 2.1.1.2 (a)

Total Material 3271.7 Total Material 3271.7 TOTAL MATERIAL 0.00

ITEM NO 2.1.1.3 ITEM NO 2.1.1.3

Total Material 3485.5 Total Material 3485.5 TOTAL MATERIAL 0.00

ITEM NO 2.1.2.1.1 ITEM NO 2.1.2.1.1

ITEM NO 2.1.2.1.2 ITEM NO 2.1.2.1.2

ITEM NO 2.1.2.1.3 ITEM NO 2.1.2.1.3

ITEM NO 2.1.2.1.4 ITEM NO 2.1.2.1.4

ITEM NO 2.1.2.1.5 ITEM NO 2.1.2.1.5

ITEM NO 2.1.2.1.4 ITEM NO 2.1.2.1.4

Shuttering(M) 7 Sqmtr 1 164.2 1149.2 7 Sqmtr 1 164.2 1149.2 0% 0 0.00

ITEM NO 2.1.2.1.7 Slab Area 7800 ITEM NO 2.1.2.1.7 0 -7800.00

Shuttering(M) 8 Sqmtr 1 228 1821.1 8 Sqmtr 1 228 1821.1 0 0.00

ITEM NO 2.1.2.1.8 ITEM NO 2.1.2.1.8

ITEM NO 2.1.2.1.9 Slab Area 7800 ITEM NO 2.1.2.1.9

ITEM NO 2.1.2.1.10 ITEM NO 2.1.2.1.10

Shuttering(M) 7 Sqmtr 1 142.26 995.8 7 Sqmtr 1 142.26 995.8 0% 0 0.00

ITEM NO 2.1.2.1.11 ITEM NO 2.1.2.1.11

ITEM NO 2.1.2.2 ITEM NO 2.1.2.2

ITEM NO 2.1.2.2 ITEM NO 2.1.2.2

1 Providing fixing & removing formwork for casting R.C.C. Items

a Foundation , footings bases of columns etc. for mass concrete

Cost of Ply/ Use = 47692.80 = Rs 3974.40

5.657 m3 @ Rs 323 11395.44

Total Cost of Materials (a)+(b) = Rs 9346.00

Cost of Labour for making = 30.00 = Rs 5.00

Foreman 0.067 each @ Rs 250.000 16.750

Therefore Cost for 72.000 Sq.m= 360.00

Total Cost of Labour ~ Rs 360.00

TOTAL COST ( M+L) = Rs. 9997.18

Therefore Cost per Sq.mt = 9997.185 ~ Rs 138.85

Add wastage 20% 0.184 m2

ii) 12 mm thk Shuttering Ply for sides =Rs 609.408 (i)

Total cost ( a) + ( b ) 4338.0576

Cost of Ply / Use = 4338.06

ii)Battens 100 x 75 mm @ 750 mm c/c

iii) Wooden planks 38 x 230 mm size for Beam bottom

1x 4.000 x 0.230 x 0.038 = 0.03 m3

Add wastage = 40% 0.145

Cost of Timber / Use = 5788.41 =Rs 482.37

ii)Bracing pipes 40 mm dia

Total cost of steel items ( i ) to ( iii ) = 7487.162

Considering salvage value 20% 5989.730

Total Cost Materials cost ( a )+ ( b) + ( c ) = Rs. 993.62

II Labour ~ For Making (1 Sq.mt Shuttring Area )

Cost of labour for making = = 30.00 =Rs 5.00

Therefore Cost for 4.600 Sq.m= 23.00

Total Cost of Labour =Rs 23.00

Addfor Bolts,Nails,FormOil 3.00% 30.50

TOTAL COST ( M+L) = Rs. 1047.11

Therefore Cost per Sq.mt = 1047.114 ~ Rs 227.63

Consider a Slab area 3.66 x 3.050 x 140.000 mm thk

Formwork area = 11.16 Sqm

iii) Wooden planks 38 x 150 mm size