32nd R/A BILL

ABSTRACT OF COST
Name of Work: -Construction of Hospital at Jwalapuri, New Delhi.
Name of Agency: - Parnika Commercial & Estates Pvt.Ltd.
Agreement No: -04/EE/HPD(WEST)/PWD/2020-21/00380
Date of Start: - 14/08/2020
Date of Completion of Work: - Work in Progress
Date of Abstract :- 31.03.2023
Upto Date Amount (with in
permissible Deviation) (DSR
Sl. Agreement
Description of item Unit Quantity of Bill Full Rate (Rs.) Part Rate (Rs.) Items)
No. Quantity
(in Rs.)
(A)
Providing and laying in position ready mixed plain cement concrete, using fly
ash and cement content as per approved design mix and manufactured in fully
auomatic batching plant and transported to site f work in transit mixer ,
2.3 having continuous agitated mixer, manufactured as per mix design pf
specified grade for plain ceent concree work, incluiding pumping of
RMCfrom transit mixure to site of laing and curing, excluding the cost of
centering, shuttering and finishing, incluiding cost of curing, admixture in
recommended. Proportion as per IS :9103 to accelerate/ retard setting of
Note:- (1)improve
concrete, Excess/less cement used
workability thanimparing
without specified strength
in this item
andisdurability
payable as
2.3.1 /recoverable
per directionsepaaretly.
of Engineer- in -Charge. C & D recycled stone dust and
All work upto plinth level.
(2) Fly ashderived
aggregate conforming
fromto grade source.
natural I of IS 3812 (part-I) only to be used as pert
2.3.1.1 replacement of OPC as per IS 456. Uniform blending with cement is to be
M-15 grade
ensured plain cement
in accordance concrete
with clauses(cement
5.2 and content
5.2.1 of considered
IS 456 2000@ in240kg/Cum
the items of
BMC andC.M.B
B/F Vide RMC. No. Pg-
100.00
TOTAL 1038.00 Cum 100.00
Qty up to 1.30 Times of Agreement Qty 100.00 6066.50 6066.50 606650.00

Steel reinforcement for R.C.C work including Straightening, cutting, bending,

3.4 placing in position and binding all complete upto plinth level.
3.4.1 Thermo-Mechanically Treated bars.
Qty up to 1.30 Times of Agreement Qty 1000.00 56.60 56.60 56600.00
 Upto Date Amount (with in
permissible Deviation) (DSR
Sl. Agreement
Description of item Unit Quantity of Bill Full Rate (Rs.) Part Rate (Rs.) Items)
No. Quantity
(in Rs.)
(A)
Providing and laying in position ready mixed M-25 grade concrete for
reinforced cement concrete work, using fly ash and cement content as per
approved design mix, and manufactured in fully automatic batching plant
and transported to site of work in transit mixer for all leads, having
3.10 continuous agitated mixer, manufactured as per mix design of specified grade
for reinforced cement concrete work, including pumping of R.M.C. from
transit mixer to site of laying excluding the cost of centering, shuttering,
finishing, and reinforcement, including cost of admixtures in recommended
proportions as per IS : 9103 to accelerate / retard setting of concrete, improve
workability without impairing strength and duarbility as per direction of
Note :-1- Cement content considered in the item is @ 330 kg/cum. Excess/ less
engineer- in-charge.
cement used as per design mix is payable/ recoverable separately.
2- Fly ash conforming to grade I of IS 3812 (Part-1) only be used as part
replacement of OPC as per IS : 456. Uniform blending with cement to be
ensured in accordance with clauses 5.2 and 5.2.1 of IS:456-2000 in the item of
3.10.1 BMC andupto
all works RMC. Note:-
plinth As per griha requirement minimum fly ash content
level.
25% of total cement.
TOTAL 12951.00 cum 50.00 6691.85 6691.85 334592.50

3.10.2 all works above plinth level.

TOTAL 13255.00 cum 200.00 7495.40 7495.40 1499080.00
3.11 Extra for R.C.C/B.M.C/R.M.C for above floor V Level for each four
floors or part thereof.
Qty up to 1.30 Times of Agreement Qty 400.00 232.30 232.30 92920.00

Providing and fixing dry stone cladding up to full height of building with 30
mm thick Sand blasted and split quarry white ( Dholpur) gang saw cut sand
stone with (machine cut edges) of uniform colour and size upto 1.2mx0.6m,
fixed on frame work and/ or with the help of clamps, under cut anchor etc.
5.3 and sealing the joints with approved weather sealant as per Architectural
drawing and direction of Engineer-in-charge. (The steel frame work, alum.
frame, clamp anchor, bolt, silicone etc. shall be paid for separately).

5.3.1 30mm thick sand blasted white (Dholpur)

TOTAL 7060.00 Sqm 2500.00 1588.20 1500.00 0.00

5.3.2 30 mm thick Split quarry white (Dholpur)

400.00
 Upto Date Amount (with in
permissible Deviation) (DSR
Sl. Agreement
Description of item Unit Quantity of Bill Full Rate (Rs.) Part Rate (Rs.) Items)
No. Quantity
(in Rs.)
(A)
TOTAL 800.00 Sqm 400.00 1588.20 1500.00 0.00

Providing and fixing structural steel frame (for dry cladding with 30 mm
thick gang saw cut with machine cut edges sand stone) on walls at all heights
using M.S. square/ rectangular tube in the required pattern as per
architectural drawing, cluding cost of cutting, bending, welding etc. The frame
work shall be fixed to the wall with the help of M.S. brackets/ lugs of angle
5.4 iron/ flats etc. which shall be welded to the frame and embedded in brick wall
with cement concrete block 1:2:4 (1 cement :2 coarse sand :4 graded stone
aggregate 20 mm nominal size)
of size 300x230x300 mm, including cost of necessary centring and shuttering
and with approved expansion hold fasteners on CC/RCC surface, including
drilling necessary holes. Approved cramps/ pins etc. shall be welded to the
frame work to support stone cladding, the steel work will be given a priming TOTAL 155020.00 Kg 45000.00 134.75 130.00 5850000.00
coat of Zinc primer as approved by Engineering- charge
Providing and fixing of aluminium horizontal frame and adjustable and painted with two
or more coats
aluminium of epoxy
clamps paint (Shop
of approved drawings
quality, shallshape
required be submitted
and size,by the fixed
frame
contractor
on to the Engineer-in-charge
M.S. structure for approval
with self taping screws, beforeetc.
packing shim execution).
adjustableThe
alum.
frame
clamp work
fix onshall
stonebe fixed hole
drilled in true horizontal
with under cut&anchors,
vertical lines/planes.
stainless steel(Only
bolt,
5.7 structural
washer andsteel frame
stone panelwork
hook shall be measured
on alum. for the
frame work at purpose
suitable of payment,
location
stainless steel
complete as percramps shallofbe
direction paid
the for separately andProvide
Engineer-in-charge. nothingnon
extra shall be
staining
paid).
weather silicon in all grooves. Aluminum extrusion coated with super durable
powder coating of 60-80 microns conforming to AAMA 2604 of required color
and shade as approved by the Engineer-in-Charge. ( The item includes cost of
fabrication of extruded aluminium frame work, clamp, under cut anchor, 2900.00
bolt, hole drilled in the stone, silicone etc. Stone and M.S. Structural cost paid
separately, Nothing extra shall be paid on this account). wall shall be water TOTAL 4450.00 Sqm 2900.00 4850.00 4800.00 0.00
proofing treatment.
Providing and fixing wet stone cladding (at copping, Lintel, window jam
location) upto full height of building with 50 mm thick gang saw cut sand
stone with (machine cut edges) of uniform colour, fixed on 30mm wet mortal
and sealing the joints with approved weather sealant as per Architectural
5.8 drawing and direction of Engineer-in-charge. (The steel frame work, alum.
frame, clamp anchor, bolt, silicone etc. shall be paid for separately).

5.8.1 sand stone - Exposed face fine dressed with rough backing.
5.8.1.1 50 mm thick
150.00
TOTAL 150.00 Sqm 150.00 2567.05 2500.00 375000.00
 Upto Date Amount (with in
permissible Deviation) (DSR
Sl. Agreement
Description of item Unit Quantity of Bill Full Rate (Rs.) Part Rate (Rs.) Items)
No. Quantity
(in Rs.)
(A)

Providing and fixing 18 mm thick gang saw cut, mirror polished,

premoulded and prepolished, machine cut for kitchen platforms, vanity
counters, window sills, facias and similar locations of required size,
6.1
approved shade, colour and texture laid over 20 mm thick base cement
mortar 1:4 (1 cement : 4 coarse sand), joints treated with white cement,
mixed with matching pigment, epoxy touch ups, including rubbing,
curing, moulding and polishing to edges to give high gloss finish etc.
complete at all levels
6.1.1 Granite of any colour and shade
6.1.1.1 Area of slab over 0.50 sqm
500.00
TOTAL 246.00 Sqm 500.00
Qty up to 1.30 Times of Agreement Qty 500.00 3113.30 2600.00 1300000.00

Providing and laying Polished Granite stone flooring in required design

and patterns, in linear as well as curvilinear portions of the building all
complete as per the architectural drawings with 18 mm thick stone slab
over 20 mm (average) thick base of cement mortar 1:4 (1 cement : 4
coarse sand) laid and jointed with cement slurry and pointing with white
6.7
cement slurry admixed with pigment of matching shade including
rubbing , curing and polishing etc. all complete as specified and as
directed by the Engineer-in-Charge.

Polished Granite stone slab jet Black, Cherry Red, Elite Brown, Cat Eye
6.7.1 or equivalent.
TOTAL 8069.00 Sqm 1000.00 2937.70 2900.00 2900000.00
Providing and fixing ISI marked flush door shutters conforming to IS : 2202
(Part I) decorative type, core of block board construction with frame of 1st
class hard wood and well matched teak 3 ply veneering with vertical grains or
7.2
cross bands and face veneers on both faces of shutters.
 Upto Date Amount (with in
permissible Deviation) (DSR
Sl. Agreement
Description of item Unit Quantity of Bill Full Rate (Rs.) Part Rate (Rs.) Items)
No. Quantity
(in Rs.)
(A)
35 mm thick including ISI marked Stainless Steel butt hinges with necessary
7.2.1 screws
TOTAL 2012.00 Sqm 180.00 2488.95 2400.00 432000.00
Providing and fixing roofing consist of 0.8 mm thick galvanized steel
deck sheet confirming to IS 277:1992 used as permanent shuttering over
which MS wire mesh 3mm laid at 100x100 mm grid including edge trim
covered with concrete. This metal deck will be supported on structural
8.2 steel beam with shear studs. (Structural steel like Beam, column, joists
etc. & concrete of different grade as per design will be paid separately).

TOTAL 1334.00 Sqm 60.00 1451.70 1451.70 87102.00

Providing and fixing stainless steel ( Grade 304) modular & matt
finishined railing & wall guard rail made of Hollow tubes, channels,
plates etc., including welding, grinding, buffing, polishing and making
curvature (wherever required) and fitting the same with necessary
stainless steel nuts and bolts complete, i/c fixing the railing with
necessary accessories & stainless steel dash fasteners , stainless steel bolts
etc., of required size, on the top of the floor or the side of waist slab with
8.10
suitable arrangement as per approval of Engineer-in-charge, (for
payment purpose only weight of stainless steel members shall be
considered excluding fixing accessories such as nuts, bolts, fasteners etc.).

4800.00

TOTAL 9378.00 Kg 4800.00 472.40 450.00 2160000.00

 Upto Date Amount (with in
permissible Deviation) (DSR
Sl. Agreement
Description of item Unit Quantity of Bill Full Rate (Rs.) Part Rate (Rs.) Items)
No. Quantity
(in Rs.)
(A)
62 mm thick cement concrete flooring with concrete hardener topping, under
layer 50 mm thick cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded
stone aggregate 20mm nominal size) and top layer 12mm thick cement
hardener consisting of mix 1:2 (1 cement hardener mix : 2 graded stone
9.2 aggregate, 6mm nominal size) by volume, hardening compound mixed @ 2
litre per 50 kg of cement or as per manufacture’s specifications. This includes
cost of cement slurry, but excluding the cost of nosing of steps etc. complete.

TOTAL 1285.00 Sqm 150.00 609.05 550.00 82500.00

13.2 Providing and laying design mix cement concrete of M-30 grade, in roads/ taxi tracks/
runways, using cement content as per design mix, using coarse sand and graded stone
aggregate of 40 mm nominal size in appropriate proportions as per approved & specified
design criteria, providing dowel bars with sleeve/ tie bars wherever required, laying at site,
spreading and compacting mechanically by using needle and surface vibrators, levelling to
required slope/ camber, finishing with required texture, including steel form work with
sturdy M.S. channel sections, curing, making provision for contraction/ expansion,
construction & longitudinal joints ( 10 mm wide x 50 mm deep) by groove cutting machine,
providing and filling joints with approved joint filler and sealants, complete all as per
direction of Engineer-in-charge (Item of joint fillers, sealants, dowel bars with sleeve/ tie
bars to be paid separately).
Note:- Cement content considered in M-30 is @ 340 kg/cum. Excess/less cement used as per
design mix is payable/ recoverable separately.

13.2.1 Cement concrete manufactured in automatic batching plant (RMC plant) i/c transportation
to site in transit mixer
TOTAL 523.00 Cum 80.00 7160.40 7000.00 560000.00

Providing and fixing aluminium work for doors, windows, ventilators and
partitions with extruded built up standard tubular sections/ appropriate Z
sections and other sections of approved make conforming to IS: 733 and IS: 1285, fixing
with dash fasteners of required dia and size, including necessary filling up the gaps
at junctions, i.e. at top, bottom and sides with required EPDM rubber/ neoprene gasket
etc. Aluminium sections shall be smooth, rust free, straight, mitred and jointed
14.1 mechanically wherever required including cleat angle, Aluminium snap beading
for glazing / paneling, C.P. brass / stainless steel screws, all complete as per
architectural drawings and the directions of Engineer-in-charge. (Glazing, paneling
and dash fasteners to be paid for separately) :
 Upto Date Amount (with in
permissible Deviation) (DSR
Sl. Agreement
Description of item Unit Quantity of Bill Full Rate (Rs.) Part Rate (Rs.) Items)
No. Quantity
(in Rs.)
(A)
For Fixed Portion
TOTAL 42224.00 kg 6000.00 391.80 370.00 2220000.00

15.0 WATER PROOFING

Providing and applying water based, anti root, low VOC, single component, Pure PU
Polyurethane elastomer water proofing membrane with 1.5 mm DFT, having solid % val >
90, tensite strength > 2 mpa, Elongation > 550%, shore A hardness 60 ± 5 with a 150 gsm
15.4 polyester geotextile membrane and a 40mm thick protection screed of concrete as per
manufacturer specification and as per direction Engineer-In-Charge. (The concrete screed
shall be paid under relevant item in Concrete work Sub-Head)

TOTAL 1493.00 sqm 800.00

Qty up to 1.3 times of Agreement Qty 1940.90 sqm 800.00 1530.00 1530.00 1224000.00

Providing and applying an average 65 mm thick spray applied CFC free polyurethane
foam on Terrace conforming to ASTM D 7425 with a core density of 45-50 kg /m3 (as per
ASTM 1622), thermal conductivity of 0.023 W/m.k at 25°C mean temperature (as per
ASTM C518/91), U-value of 0.33 meeting the requirement of ECBC, tensile strength of
>400 kPa (as per ASTM D 1623/78), compressive strength >300 kPa (as per ASTM D 1623-
15.5 03), closed cell content having apparent VOI of 96-98% (as per ASTM D 2856) and fire
resistance property confirming to Class B2 as per DIN 4102. Before applying polyurethane
foam, cracks shall be repaired by cutting V groove in 25x25 mm size and filling the same
with polymer modified mortar( 1:3 Cement Mortar having polymer @10% by weight of
cement). Base coat of highly elastomeric two component polyurethane based waterproofing
coating (elongation of 600% and tensile strength of 6Mpa) shall be applied at 1.5 kg/Sqm
at the corners above the mother slab for a length of 150mm horizontally and 150mm
vertically. Top of the polyurethane foam TOTAL 3303.00 sqm 1200.00 3570.05 3400.00 4080000.00

Providing and supplying aluminium extruded tubular and other aluminium sections as per
the architectural drawings and approved shop drawings , the aluminium quality as per
grade 6063 T5 or T6 as per BS 1474,The aluminum extrusions shall be coated with
minimum 70% Kynar 500 based PVDF fluoropolymer resin coating (minimum 35micron
thick) of approved color and shade to comply with AAMA 605.2-1980. as approved by the
16.1 Engineer-in-Charge. ( The item includes cost of material such as cleats, sleeves, screws etc.
necessary for fabrication of extruded aluminium frame work. Nothing extra shall be paid
on this account). The weight of aluminium extruded section shall be taken for purpose of
payment.

56143.00 kg 23600.00 613.60 550.00 12980000.00

 Upto Date Amount (with in
permissible Deviation) (DSR
Sl. Agreement
Description of item Unit Quantity of Bill Full Rate (Rs.) Part Rate (Rs.) Items)
No. Quantity
(in Rs.)
(A)
Providing, assembling and supplying vision glass panels (IGUs) laminated, comprising of
hermetically-sealed 6mm FT Heat soak glass-1.52mm PVB-6mm FT +12mm AG+8mm
insulated (double glazed laminated glass) vision panel units of size and shape as required
and specified, comprising of an outer heat strengthened float glass 6mm thick, 6mm
performance heat strengthened float of approved color and shade with reflective soft
coating on surface # 4 of approved color and shade, an inner Fully Toughened clear glass
8mm thick, aluminum spacer tube 12mm wide (Grey Anodized and seamless without
corner joint), desiccants, including primary seal and secondary seal (structural silicone
sealant) etc. all complete for the required performances, as per the Architectural drawings,
16.12 as per the approved shop drawings, as specified and as directed by the Engineer-in-Charge.
The IGUs shall be assembled in the factory/ workshop of the glass processor. (Payment for
fixing of IGU Panels in the glazing is included in cost of item No 2.1) For payment, only the
actual area of glass on face # 1 of the glass panels (excluding the areas of the grooves and
weather silicone sealant) provided and fixed in position, shall be measured in sqm.

(i) 6mm thick FT heat soak glass+1.52mm PVB Layer +6mm heat strengthend with
reflective soft coating on face # 4 (shade as approve by architect/Facade consultant), +
12mm Airgap + 8mm Fully Toughened clear Glass of approved make having properties as
16.12.1 visible Light transmittance (VLT) of 35 to 40%, Light, reflection internal 15%-22%, light,
reflection external less than or equal to 20%, solar heat gain coefficient (less than or equal
to 0.24) and U value less than or equal to 1.6W/m2 degree K etc.

120.00
743.00 Sqm 120.00 7920.60 7000.00 840000.00

19.41.2 110 mm OD

TOTAL 320.00 meter 300.00 640.00 630.00 189000.00

Providing and fixing Chlorinated Polyvinyl Chloride (CPVC) pipes, having thermal stability for hot
& cold water supply including all CPVC plain & brass threaded fittings i/c fixing the pipe with
clamps at 1.00 m spacing. This includes jointing of pipes & fittings with one step CPVC solvent
cement and the cost of cutting chases and making good the same including testing of joints complete
20.2 as per direction of Engineer in Charge.
Concealed work including cutting chases and making good the walls etc.

20.2.1 20mm nominal outer dia

TOTAL 10470.00 meter 4000.00 284.85 250.00 1000000.00

20.2.2 25mm nominal outer dia

TOTAL 2895.00 meter 1000.00 333.60 300.00 300000.00

 Upto Date Amount (with in
permissible Deviation) (DSR
Sl. Agreement
Description of item Unit Quantity of Bill Full Rate (Rs.) Part Rate (Rs.) Items)
No. Quantity
(in Rs.)
(A)

20.2.3 32mm nominal outer dia

300.00
TOTAL 400.00 meter 300.00 412.90 400.00 120000.00

Gross Work done 39289444.50

Add for CostIndex 15.686% on DSR items 6162942.26
TOTAL 45452386.76
Deduct 9.50% -4317976.74
TOTAL 41134410.02
Less @ 0.94 % -386663.45
TOTAL 40747746.57
Substitute Item no.- 2.1
Providing and laying autoclaved aerated cement blocks masonry with
100/150mm/200/230mm/300 mm thick AAC blocks in Basements upto plinth
level with RCC band at sill level and lintel level with approved block laying
2.1 polymer modified adhesive mortar all complete as per direction of Engineer-
in-Charge. (The payment of RCC band and reinforcement shall be made for
seperately).

TOTAL 2200.00 Cum 500.00 5898.19 5850.00 2925000.00

Substitute Item no.- 2.2
Providing and laying autoclaved aerated cement blocks masonry with 100mm
above plinth upto floor V level with RCC band at sill level and lintel lvl with
approved block laying polymer modified adhesive mortar all complete as per
2.2 direction of Engineer-in-charge. (The payment of RCC band and
reinforcement shall be made for seprately)

TOTAL 550.00 Cum 80.00 5898.19 5850.00 468000.00

Extra Item No.-2.2
2.2 Half brick masonry with common burnt clay F.P.S. (non modular) bricks
of class designation 7.5 in foundations and plinth in.
2.2.1 Cement mortar 1:4 (1 cement: 4 coarse sand)
 Upto Date Amount (with in
permissible Deviation) (DSR
Sl. Agreement
Description of item Unit Quantity of Bill Full Rate (Rs.) Part Rate (Rs.) Items)
No. Quantity
(in Rs.)
(A)

B/F Vide C.M.B No. 268 Pg- 283.75

B/F vide T.M.B. Pg- 110.00
TOTAL 400.00 Sqm 110.00 793.17 793.17 87248.70
Extra Item No.-2.5
Half brick masonry with common burnt clay F.P.S. (non modular) bricks
2.5 of class designation 7.5 in superstructure above plinth level up to floor V
level.
2.5.1 Cement mortar 1:4 (1 cement: 4 coarse sand)
TOTAL 5330.00 Sqm 400.00 983.78 950.00 380000.00
Extra Item No.-4.3
Providing and fixing carbon steel galvanised ( minimum coating 5 micron)
dash fastener of 10 mm dia double threaded 6.8 grade (yield strength 480
N/mm2), counter sunk head, comprising of 10 mm dia polyamide PA 6 grade
4.3
sleeve, including drilling of hole in frame , concrete/ masonry, etc. as per
direction of Engineer-in-charge.

4.3.1 10X80mm
TOTAL 8650.00 Nos 3000.00 135.50 135.00 405000.00

Extra Item No.-5.2

Providing and fixing anodised aluminium (anodised transparent or dyed
to required shade according to IS: 1868. Minimum anodic coating of
grade AC 15) sub frame work for Doors, windows and ventilators with
extruded built up standard tubular sections of approved make
5.2
conforming to IS: 733 and IS: 1285, fixed with fastener of required dia
and size . (Dash fastener to be paid for separately).

TOTAL 11000.00 Kg 1000.00 512.02 450.00 450000.00

Steel work in built up tubular (round, square or rectangular hollow
tubes etc.) trusses etc., including cutting, hoisting, fixing in position and
applying a priming coat of approved steel primer, including welding and
6.5 bolted with special shaped washers etc. complete.
6.5.1 Hot finished welded type tubes
75000.00 Kg 5000.00 174.95 170.00 850000.00
 Upto Date Amount (with in
permissible Deviation) (DSR
Sl. Agreement
Description of item Unit Quantity of Bill Full Rate (Rs.) Part Rate (Rs.) Items)
No. Quantity
(in Rs.)
(A)

Providing and fixing plain lining/cladding with necessary screws/nuts &

bolts/ nails, including a coat of approved primer on one face, and fixed
on wooden /steel frame work, complete as per direction of Engineer-in-
6.6 charge (Frame work shall be paid for separately).
6.6.1 12 mm thick plywood of BWP grade conforming to IS : 710
1500.00 Sqm 200.00 1231.75 1200.00 240000.00

Providing and fixing specified wood frame work consisting of battens of

different size fixed with rawl plug and drilling necessary holes for rawl
6.7 plug etc. including priming coat complete.
6.7.1 Kiln seasoned and chemically treated hollock wood
15.00 cum 3.00 145022.40 140000.00 420000.00

Providing and fixing Commercial Block Board BWP grade conforming

to IS :c1659 in framework, partition, backing or studding with necessory
6.8 screws etc. complete as per direction of Engineer-in-charge.
6.8.1 19 mm thick
2800.00 Sqm 600.00 1427.35 1400.00 840000.00

6.8.2 25 mm thick
300.00 Sqm 30.00 1750.00 1700.00 51000.00

TOTAL(B) 7116248.70

TOTAL(A+B) 47863995.27

Say 47863995.00