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 thickquality 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 246

ITEM NO 2.1.1.1 CONSULTANT CONTRACTOR
PCC 1:4:8 (1 cement: 4 coarse sand: 8 graded stone aggregate)
Detais of cost of 1 CUMTR Thk 1 CUMTR Thk

Praportion 1 : 4 : 8 1 : 4 : 8
Sr no Items Unit Volume Rate Amount Unit Volume Rate

Materials:
1.00 1
CEMENT 3.17 250 792.5 3.17 250
wastage 3% 0.10 250 23.8 3% 0.10 250
Constant 0.11 0.0 0.11
Sand 0.44 1271 559.2 0.44 1271
wastage 20% 0.09 1271 111.8 20% 0.09 1271
Aggregates 0.88 777 683.8 0.88 777
wastage 10% 0.09 777 68.4 10% 0.088 777
Shuttering 1 Sqmtr 1.00 138.85 138.8 1 Sqmtr 1 138.85
escalation 1.00 138.85 0.0
Total Material 2378.4 Total Material

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

Cost per unit 2835.4
ITEM NO 2.1.1.2 CONSULTANT CONTRACTOR

Details of cost of 1 CUMTR Thk 1 CUMTR Thk

Praportion 1 : 3 : 6 1 : 3 : 6

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

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

Praportion 1 : 2 : 4 325 1 : 2 : 4

Materials:
1 0.00 1
CEMENT 6.50 250 1625.0 6.50 250
wastage 3% 0.20 250 48.8 3% 0.20 250
Constant 0.23 0.0 0.23
Sand 0.45 1271 573.3 0.45 1271
wastage 20% 0.09 1271 114.7 20% 0.09 1271
Aggregates 0.90 777 701.0 0.90 777
wastage 10% 0.09 777 70.1 10% 0.09 777
Escalation 1.00 138.85 0.0

Labour
Labour Rate poring 1 225 225 1 225
Supporting Labour 10% 270 1 27 27 10% 1 22.5
Escalation 0% 1 0 0 0% 1 0
ADD for mixing & transport 1 160 160 1 160
Escalation 0% 1 0 0 0% 1 0
contingencies
0.0
3728.7
3728.7
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
wastage 2% 0.02 3281 65.62 2% 0.02 3281
CEMENT 41.21 0.0 41.21
wastage 3% 1.24 0.0 3% 1.24
Constant 1.43 0.0 1.43
Sand 0.00 0.0 0.00
wastage 20% 0.00 0.0 20% 0.00
Aggregates 0 0.0 0
wastage 10% 0 0.0 10% 0
Escalation 1 138.85 0.0
Cement slurry 0.10 1.00 0.0 0.10 1.00

Labour
Supporting Labour 10% 270 1 22.5 23 10% 1 22.5
Escalation 0% 1 0 0 0% 1 0
ADD for mixing & transport 1 0 1
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
3778.0
3778.0
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
wastage 2% 0.02 3888 77.76 2% 0.02 3888
CEMENT 41.21 0.0 41.21
wastage 3% 1.24 0.0 3% 1.24
Constant 1.43 0.0 1.43
Sand 0.00 0.0 0.00
wastage 20% 0.00 0.0 20% 0.00
Aggregates 0 0.0 0
wastage 10% 0 0.0 10% 0
Other
Shuttering 1.5 Sqmtr 138.85 312.4 1.5 Sqmtr 1 138.85
Escalation 0% 1.5 138.85 0.0
Cement slurry 0.10 1.00 0.0 0.10 1.00
Waterproofing admixture
Labour
Shuttering Labour 1.5 75 113 1.5 75
Escalation 0% 1.5 0 0 0% 1.5 0
Supporting Labour 10% 337.5 1 33.75 34 10% 337.5 1 33.75
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
4649.4
4649.4
ITEM NO 2.1.2.1.2
R.C.C Plinth Beams (Concrete with Greenseal 100 admixture as per manufacturers sp

Materials:
RMC M30 1 3888 3888.00 M30 1 3888
wastage 2% 0.02 3888 77.76 2% 0.02 3888
CEMENT 41.21 0.0 41.21
wastage 3% 1.24 0.0 3% 1.24
Constant 1.43 0.0 1.43
Sand 0.00 0.0 0.00
wastage 20% 0.00 0.0 20% 0.00
Aggregates 0 0.0 0
wastage 10% 0 0.0 10% 0
Other
wastage 0% 9 227.63 0.0
Cement slurry 0.10 1.00 0.0 0.10 1.00
Labour
Escalation 0% 9 0 0 0% 9 0
Supporting Labour 13% 963 1 29.25 29 10% 307 1 30.7
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
7006.7
7006.7
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
wastage 2% 0.02 3888 77.76 2% 0.02 3888
CEMENT 41.21 0.0 41.21
wastage 3% 1.24 0.0 3% 1.24
Constant 1.43 0.0 1.43
Sand 0.00 0.0 0.00
wastage 20% 0.00 0.0 20% 0.00
Aggregates 0 0.0 0
wastage 10% 0 0.0 10% 0
Other
Shuttering 7.6 Sqmtr 1 227.63 1730.0 7.6 Sqmtr 1 227.63
wastage 0% 7.6 227.63 0.0
Cement slurry 0.10 1.00 0.0 0.10 1.00
Labour
Shuttering making 7.6 0 7.6 10
Escalation 0% 7.6 0 0 0% 7.6 0
Escalation 0% 7.6 0 0 0% 7.6 0
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
6894.7
6894.7
ITEM NO 2.1.2.1.4
R.C.C Slab at Upper Podium level (with height of scaffolding, shuttering & staging as shown in
Details of cost for 1 CUMTR Thk 1 CUMTR Thk

Materials:
RMC M30 1 3888 3888.00 M30 1 3888
wastage 2% 0.02 3888 77.76 2% 0.02 3888
CEMENT 41.21 0.0 41.21
wastage 3% 1.24 0.0 3% 1.24
Constant 1.43 0.0 1.43
Sand 0.00 0.0 0.00
wastage 20% 0.00 0.0 20% 0.00
Aggregates 0 0.0 0
wastage 10% 0 0.0 10% 0
Other
Shuttering 6.85 Sqmtr 1 164 1124.6 6.85 Sqmtr 1 164
Escalation 0% 6.85 164 0.0
Cement slurry 0.10 1.00 0.0 0.10 1.00
Labour
Escalation 0% 6.85 0 0 0% 6.85 0
Escalation 0% 6.85 0 0 0% 6.85 0
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
6196.0
6196.0
ITEM NO 2.1.2.1.5
Stilt beam

Materials:
RMC M30 1 3888 3888.00 M30 1 3888
wastage 2% 0.02 3888 77.76 2% 0.02 3888
CEMENT 41.21 0.0 41.21
3% 1.24 0.0 3% 1.24
1.43 0.0 1.43
Sand 0.00 0.0 0.00
20% 0.00 0.0 20% 0.00
Aggregates 0 0.0 0
10% 0 0.0 10% 0
Shuttering(M) 7.6 Sqmtr 1 227.6 1730.0 7.6 Sqmtr 1 227.6

Escalation 0% 7.6 227.6 0.0
Cement slurry 0.10 1.00 0.0 0.10 1.00
Labour
Escalation 0% 7.6 0 0 0% 7.6 0
Escalation 0% 7.6 0 0 0% 7.6 0
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
6894.7
6894.7
ITEM NO 2.1.2.1.4
Stilt Floor slab

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

Escalation 0% 7 164.2 0.0
Cement slurry 0.10 1.00 0.0 0.10 1.00
Labour
Shuttering making 7 0 7 10
Escalation 0% 7 0 0 0% 7 0
Escalation 0% 7 0 0 0% 7 0
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
6239.3
6239.3
ITEM NO 2.1.2.1.7 Slab Area 7800

First floor beams

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

Escalation 0% 8 228 0.0
Scafolding (M) 1 1 135 135.0 8 Sqmtr 1 135
OTHER
Cement slurry 0.10 1.00 0.0 0.10 1.00
Labour
Shuttering making 8 0 8 10
Escalation 0% 8 0 0 0% 8 0
Escalation 0% 8 0 0 0% 8 0
Scaffolding (L) 8 35 280 8 35
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
7475.3
7475.3
ITEM NO 2.1.2.1.8
First floor slab

Materials:
RMC M30 1 3888 3888.00 M30 1 3888
wastage 2% 0.02 3888 77.76 2% 0.02 3888
CEMENT 41.21 0.0 41.21
3% 1.24 0.0 3% 1.24
1.43 0.0 1.43
Sand 0.00 0.0 0.00
20% 0.00 0.0 20% 0.00
Aggregates 0 0.0 0
10% 0 0.0 10% 0
Shuttering(M) 7 Sqmtr 1 164 1149.2 7.5 Sqmtr 1 300

Escalation 10% 1 0.0
Staging Scafolding(M) 7 1 135 945.0 7.5 Sqmtr 1 150
Cement slurry 0.10 1.00 0.0 0.10 1.00
Labour
Shuttering making 7 0 0 7.5 10
Escalation 0% 7 0 0 0% 7.5 0
Shuttering Labour 7 110 770 7.5 110
Escalation 0% 7 0 0 0% 7.5 0
Scaffolding (L) 7 35 245 7.5 50
Scaffolding (L)Escalation 10% 7 0 0% 7.5 0
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
7454.2
7454.2
ITEM NO 2.1.2.1.9 Slab Area 7800

R.C.C Beam at all levels

Materials:
RMC M30 1 3888 3888.00 M30 1 3888
wastage 2% 0.02 3888 77.76 2% 0.02 3888
CEMENT 41.21 0.0 41.21
3% 1.24 0.0 3% 1.24
1.43 0.0 1.43
Sand 0.00 0.0 0.00
20% 0.00 0.0 20% 0.00
Aggregates 0 0.0 0
10% 0 0.0 10% 0

Escalation 0% 10.5 227.63 0.0
Scafolding (M) 1 0.0 10.5 Sqmtr 1
OTHER
Cement slurry 0.10 1.00 0.0 0.10 1.00
Labour
Shuttering making 10.5 0 0 10.5 10
Escalation 10% 10.5 0 0 0% 10.5 0
Escalation 0% 10.5 0 0 0% 10.5 0
Scaffolding (L) 1 0 10.5
Scaffolding (L)Escalation 10% 1 0 0 0% 10.5 0
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
8262.8
8262.8
ITEM NO 2.1.2.1.10
Typical Floor Slab

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

Escalation 0% 7 142.26 0.0
Staging Scafolding(M) 0.0 7 Sqmtr 1
Cement slurry 0.10 1.00 0.0 0.10 1.00
Labour
Shuttering making 7 0 0 7 10
Escalation 0% 7 0 0 0% 7 0
Escalation 0% 7 0 0 0% 7 0
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
6374.1
6374.1
ITEM NO 2.1.2.1.11
Staircase

Materials:
RMC M30 1 3888 3888.00 M30 1 3888
wastage 2% 0.02 3888 77.76 2% 0.02 3888
CEMENT 41.21 0.0 41.21
3% 1.24 0.0 3% 1.24
1.43 0.0 1.43
Sand 0.00 0.0 0.00
20% 0.00 0.0 20% 0.00
Aggregates 0 0.0 0
10% 0 0.0 10% 0
Shuttering(M) 8.79 Sqmtr 1 243 2136.0 8.79 Sqmtr 1 243

Escalation 0% 8.79 243 0.0
Staging Scafolding(M) 0.0 8.79 Sqmtr 1
Cement slurry 0.10 1.00 0.0 0.10 1.00
Labour
Escalation 0% 8.79 0 0 0% 8.79 0
Escalation 0% 8.79 0 0 0% 8.79 0
Scaffolding (L) 1 0 8.79
Scaffolding (L)Escalation 10% 1 0 0 0% 8.79 0
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
7767.1
7767.1
ITEM NO 2.1.2.2
a) RCC Columns

Materials:
RMC M40 1 4280 4280.00 M40 1 4280
wastage 2% 0.02 4280 85.60 2% 0.02 4280
CEMENT 41.21 0.0 41.21
3% 1.24 0.0 3% 1.24
1.43 0.0 1.43
Sand 0.00 0.0 0.00
20% 0.00 0.0 20% 0.00
Aggregates 0 0.0 0
10% 0 0.0 10% 0
Shuttering(M) 9.46 Sqmtr 1 192 1814.7 9.46 Sqmtr 1 192

Escalation 0% 9.46 192 0.0
Staging Scafolding(M) 0.0
Cement slurry 0.10 1.00 0.0 0.10 1.00
Labour
Escalation 0% 9.46 0 0 0% 9.46 0
Escalation 0% 9.46 0 0 0% 9.46 0
Supporting Labour 13% 1557.5 1 202.475 202 10% 0 1557.5 1 155.75
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
7940.3
7940.3
ITEM NO 2.1.2.2
b)Lift pardi

Materials:
RMC M40 1 4280 4280.00 M40 1 4280
wastage 2% 0.02 4280 85.60 2% 0.02 4280
CEMENT 41.21 0.0 41.21
3% 1.24 0.0 3% 1.24
1.43 0.0 1.43
Sand 0.00 0.0 0.00
20% 0.00 0.0 20% 0.00
Aggregates 0 0.0 0
10% 0 0.0 10% 0

Escalation 0% 9.22 275.22 0.0
Staging Scafolding(M) 0.0
Cement slurry 0.10 1.00 0.0 0.10 1.00
Labour
Escalation 0% 9.22 0 0 0% 9.22 0
Escalation 0% 9.22 0 0 0% 9.22 0
Escalation 0% 1 0 0 0% 1 0
Escalation 10% 1 0 0 0% 1 0
contingencies
0.0
8629.2
8629.2
NOTE : WHERE THERE IS NO DIFF IN RATE MEANS CONTRACTOR AND CONSULANT RATES ARE SAME
Difference ( CONTRACTOR-CONSULTANT)
A B C D E
ITEM NO 2.1.1.1
Amount PERCENTAGE Unit Volume Rate Amount
0.00
792.5
23.8
0.0
559.2
111.8
683.8
68.4
138.8 0.0 0.00
0.0 0.00
0.076923
2378.4 TOTAL MATERIAL 0.00 2.197802
2.307692
45
0 0% 0 0.00
0
0
225
0 0% 0 0.00
23 0% -4.5 -4.50
0 0% 0 0.00
160 0 0.00
0 0% 0 0.00
453 TOTAL LABOUR -4.50
2830.9 Total (Labour +Material) -4.50 CUM
0.0
2830.9 0 -4.50
0.0
2830.9 0 -4.50
ITEM NO 2.1.1.2
0.00
1030.3
30.9
0.0
545.3
109.1
666.7
66.7
138.8 0 0.00
0.0 -1.00 -138.849788958
2587.7 TOTAL MATERIAL 0.00
45
0 0% 0 0.00
0
0
225
0 0% 0 0.00
23 0% -4.5 -4.50
0 0 0.00
160 0 0.00
0 0% 0 0.00
0.0
3040.2 0 -4.50
0.0
3040.2 0 -4.50
ITEM NO 2.1.1.2 (a)

325
0.00
1625.0 0
48.8
0.0
573.3
114.7
701.0
70.1
138.8 0 0.00
0.0 -1.00 -138.849788958
45
0 0% 0 0.00
0
0
225
0 0% 0 0.00
23 0% -4.5 -4.50
0 0% 0 0.00
160 0 0.00
0 0% 0 0.00
0.0
3724.2 0 -4.50
0.0
3724.2 0 -4.50
ITEM NO 2.1.1.3
3281.00
65.62
0.0
0.0
0.0
0.0
0.0
0.0
0.0
138.8 0 0.00
-1.00 -138.849788958
0.0
45
0 0% 0 0.00
0
0
225
0 0% 0 0.00
23 0% 0 0.00
0 0% 0 0.00
0
0
293 TOTAL LABOUR 0.00
3778.0 Total (Labour +Material) 0.00 CUM
0.0
3778.0 0 0.00
0.0
3778.0 0 0.00
ITEM NO 2.1.2.1.1
3888.00
77.76
0.0
0.0
0.0
0.0
0.0
0.0
0.0
208.3 0% 1.00 0 -104.14

-1.50 -138.849788958
0.0
4174.0 TOTAL MATERIAL -104.14
113 0.00 0 0.00

0 0% 0.00 0 0.00
0
0
225
0 0% 0 0.00
34 0 0.00
0 0% 0 0.00
0
0
0.0
4545.3 0 -104.14
0.0
4545.3 0 -104.14
ITEM NO 2.1.2.1.2
3888.00
77.76
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2048.7 0% 0 0.00
0% -9.00 -227.633511817 0.00
0.0
738 0.00 0 0.00

0 0% 0.00 0 0.00
0
0
225
0 0% 0 0.00
31 -3% 1.45 1.45
0 0% 0 0.00
0
0
0.0
7008.2 0 1.45
0.0
7008.2 0 1.45
ITEM NO 2.1.2.1.3
3888.00
77.76
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1730.0 0% 0 0.00
0% -7.60 -227.633511817 0.00
0.0
76 0.00 10 76.00
0 0.00
836 0.00 0 0.00
0 0.00
0
0
225
0 0% 0 0.00
106 -3% -31.83 -31.83
0 0% 0 0.00
0
0
0.0
6938.9 0 44.17
0.0
6938.9 0 44.17
ITEM NO 2.1.2.1.4
3888.00
77.76
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1124.6 0% 0 0.00
0% -6.85 -164.168606503 0.00
0.0
69 0.00 10 68.50
0 0.00
754 0.00 0 0.00
0 0.00
0
0
225
0 0% 0 0.00
98 -3% -29.355 -29.36
0 0% 0 0.00
0
0
0.0
6235.2 0 39.14
0.0
6235.2 0 39.14
ITEM NO 2.1.2.1.5
3888.00
77.76
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1730.0 0% 0 0.00
0% -7.60 -227.633511817 0.00
0.0
76 0.00 10 76.00
0 0.00
836 0.00 0 0.00
0 0.00
0
0
225
0 0% 0 0.00
106 -3% -31.83 -31.83
0 0% 0 0.00
0
0
0.0
6938.9 0 44.17
0.0
6938.9 0 44.17
ITEM NO 2.1.2.1.4
3888.00
77.76
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1149.2 0% 0 0.00
0% -7.00 -164.168606503 0.00
0.0
70 0.00 10 70.00
0 0.00
770 0.00 0 0.00
0 0.00
0
0
225
0 0% 0 0.00
100 -3% -29.85 -29.85
0 0% 0 0.00
0
0
0.0
6279.4 0 40.15
0.0
6279.4 0 40.15
ITEM NO 2.1.2.1.7 0 -7800.00
3888.00
77.76
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1821.1 0 0.00
0% -8.00 -227.633511817 0.00
1080.0 0 945.00
0.0
80 10 80.00
0 0% 0 0.00
880
0 0% 0 0.00
280 0.00 0 0.00
0 0% 0.00 0 0.00
247 0 0.00
0 0% 0 0.00
113 -3% -33.81 -33.81
0 0% 0 0.00
0
0
0.0
8466.5 0 991.19
0.0
8466.5 0 991.19
ITEM NO 2.1.2.1.8
3888.00
77.76
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2250.0 50% 135.831393497 1100.82

-10% -1.00 0 0.00
1125.0 50% 15 180.00
0.0

75 0.50 10 75.00
0 0% 0.50 0 0.00
825 0.50 0 55.00
0 0% 0.50 0 0.00
375 0.50 15 130.00
0 0.50 0 0.00
250 3 3.00
0 0% 0 0.00
108 -3% -24.71 -24.71
0 0% 0 0.00
0
0
0.0
8973.3 0 1519.11
0.0
8973.3 0 1519.11
ITEM NO 2.1.2.1.9

3888.00
77.76
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2390.2 0 0.00
0% -10.50 -227.633511817 0.00
0.0 1050%
0.0
105 10 105.00
0 0 0.00
1313 0 0.00
0 0% 0 0.00
0 9.50
0 9.50
375 0 0.00
0 0% 0 0.00
169 -3% -50.625 -50.63
0 0% 0 0.00
0
0
0.0
8317.2 0 54.38
0.0
8317.2 0 54.38
ITEM NO 2.1.2.1.10
3888.00
77.76
0.0
0.0
0.0
0.0
0.0
0.0
0.0
995.8 0% 0 0.00
0% -7.00 -142.262693214 0.00
0.0 700% 1.00
0.0
70 0.00 10 70.00
0 0% 0.00 0 0.00
910 0.00 5 35.00
0 0% 0.00 0 0.00
0 6.00
0 6.00
375 0 0.00
0 0% 0 0.00
129 -3% -34 -34.00
0 0% 0 0.00
0
0
0.0
6445.1 0 71.00
0.0
6445.1 0 71.00
ITEM NO 2.1.2.1.11
3888.00
77.76
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2136.0 0% 0 0.00
0% -8.79 -243 0.00
0.0 879% 1.00
0.0
88 0.00 10 87.90
0 0% 0.00 0 0.00
1099 0.00 0 0.00
0 0% 0.00 0 0.00
0 7.79
0 7.79
375 0 0.00
0 0% 0 0.00
147 -3% -44.2125 -44.21
0 0% 0 0.00
0
0
0.0
7810.8 0 43.69
0.0
7810.8 0 43.69
ITEM NO 2.1.2.2
4280.00 0 0.00
85.60 0 0.00
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1814.7 0% 0 0.00
0% -9.46 -191.828315862 0.00
0.0
0.0
95 0.00 10 94.60
0 0.00
1183 0.00 0 0.00
0 0% 0.00 0 0.00
0
0
375 0 0.00
0 0% 0 0.00
156 -46.725 -46.73
0 0% 0 0.00
0
0
0.0
7988.1 0 47.88
0.0
7988.1 0 47.88
ITEM NO 2.1.2.2
4280.00 0 0.00
85.60 0 0.00
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2537.5 0% 0 0.00
0% -9.22 -275.218100338 0.00
0.0
0.0
92 0.00 10 92.20
0 0.00
1153 0.00 0 0.00
0 0% 0.00 0 0.00
0
0
375 0 0.00
0 0% 0 0.00
153 -45.825 -45.83
0 0% 0 0.00
0
0
0.0
8675.6 0 46.38
0.0
8675.6 0 46.38
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=
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 @
= Rs
No of repetitions = 12
Cost of Ply/ Use =
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 ~
5x 2 x 5 x 2.00 x 0.075 x 0.050 ~
V - at 500 c/c
5x 2 x 9 x 1.20 x 0.075 x 0.050 ~
5x 2 x 5 x 1.20 x 0.075 x 0.050 ~
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
5x 2 x 9 x 1.50 0.075 x 0.075
Total
Add wastage = 40%
Total Qty =
5.657 m3 @ Rs 323
Cost of Timber / Use =
Total Cost of Materials (a)+(b)
II Labour ~ For Making boxes ( 1 sq.mt Shuttering Area )

Carpenter 0.147 each @ Rs 200.000 ~
Helper 0.147 each @ Rs 125.000 ~
Cost of Labour for making = 30.00
FORM Page - 57
6.000
Labour ~ ~
ForFor
Making
fixing boxes ( 5 NosFormwork
& Releasing )
Foreman 0.067 each @ Rs 250.000

Carpenter 0.147 each @ Rs 200.000 ~
Helper 0.147 each @ Rs 125.000 ~
Total
Therefore Cost for
Total Cost of Labour
Add for Bolts,Nails,FormOil
TOTAL COST ( M+L) = Rs.

{For
Therefore Cost per Sq.mt =
FORM Page - 58
b Formwork for Plinth beams, Floor beams,Lintels etc..
Consider a beam
Average size 0.23 x 0.600 x 4.000 mt long
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.
ii) 12 mm thk Shuttering Ply for sides

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.
Total cost ( a) + ( b )
Cost of Ply / Use =
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 ~
H 2 x 3x 4.00 x 0.100 x 0.075 ~
ii)Battens 100 x 75 mm @ 750 mm c/c

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

Total
Add wastage = 40%

Total Qty =
0.508 m3 @ Rs 11395.44
C Steel items
I)M.S.Props
FORM Page - 59
Spacing @ 900 1480.00 mm c/c
No of pros = 4.00
1.48
= 4 Nos
4 Nos @ Rs 1600.0 per No
ii)Bracing pipes 40 mm dia

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

Cost Rs.
No of repetitions = 40.0
Cost of Steel items / Use =
Total Cost Materials cost ( a )+ ( b) + ( c )
II Labour ~ For Making (1 Sq.mt Shuttring Area )

Carpenter
Helper
Cost of labour for making = =
Labour ~ ~
ForFor
Making
& Releasing )
20%
Total
Therefore Cost for
Addfor Bolts,Nails,FormOil
FORM Page - 60
{For
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 ~
B 2 x 1x 3.050 x 0.100 x 0.075 ~
iii) Wooden planks 38 x 150 mm size
L 2x 3.660 x 0.140 x 0.038 =

B 2x 3.050 x 0.140 x 0.038
Add wastage = 40%

Total Qty =
0.241
m3 @ Rs 11395.44
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
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
FORM Page - 61
7 Nos @ Rs 2960.000 per No
iii ) M.S.Plates
Size 600 mmx x900 mm

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

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

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

Cost Rs.
Total Cost Materials cost ( a )+ ( b)

Carpenter
Helper
Labour ~ ~
ForFor
Making
fixing boxes
& Releasing
( 5 NosFormwork
) (1 Sq.mt Shuttring Area )
Misc hidden cost 20%
Total
Therefore Cost for
FORM Page - 62
Cost of Labour

{For
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 ~
B 7 x 1x 3.050 x 0.100 x 0.075 ~
iii) Wooden planks 38 x 150 mm size
L x 3.660 x 0.140 x 0.038 =

B x 3.050 x 0.140 x 0.038
Add wastage = 40%

Total Qty =
0.455
m3 @ Rs 11395.44
ii) 12 mm thk Shuttering Ply for sides

1x 3.66 x 3.050 x 11.163 m2
11.163 m2
Total 13.396m2 @ Rs.
Cost of Ply / Use =
FORM Page - 63
Total cost ( a) + ( b )
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 xx sides 2
14 Nos @ Rs 1600.000 per No
ii )Stirrup Heads 14 Nos @ Rs 550.000 per No
iii)Bracing pipes 40 mm dia

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

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

Carpenter
Helper
Labour ~ ~
ForFor
Making
fixing boxes
& Releasing
( 5 NosFormwork
) (1 Sq.mt Shuttring Area )
Add . Misc hidden cost 20%
Total
FORM Page - 64
Therefore Cost for
Cost of Labour

{For
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.
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 =
B 2 x 2 Nos 3.05 x 0.075 x 0.050 =
ii)Battens 75 x 50 mm
H at 400 c/c
L 2 x 9 Nos 0.60 x 0.075 x 0.050 =
B 2 x 9 0.30 x 0.075 x 0.050 =
FORM Page - 65
ii)Runner 75 x 75 mm for fixing Bolts
H 4 x 1 x 3.05 x 0.075 x 0.075 =
Total =
Add wastage = 40%

Total Qty =
0.312 m3 @ Rs 11395.44
Total Cost of Shuttering Ply & Timber = Rs.

( I ) + ( ii )
Cost of Ply &Timber / Use =
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
Cost Rs.
Cost of steel props / Use =
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
Considering Nut Bolts can be used for 15 times
Cost of Nut Bolts / Use =

Foreman 0.042 each @ Rs 250 =
Carpenter 0.146 each @ Rs 200 =
Helper 0.146 each @ Rs 125 =
No of use/ No of repeatitions = 6
Cost of labours for making =
Labour ~ ~
ForFor
Making
fixing boxes
& Releasing
( 5 NosFormwork
)
FORM Page - 66
Total
Therefore Cost for

{For
e Formwork for Retaining Walls .Lift Walls and Pardi
Consider a wall 10 m long & 1.2 m high 230 mm thk

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.
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 ~
H@ 400 mm c/c
FORM Page - 67
10 2 x 4.00 x 1.00 x 0.075 x 0.050 ~
ii)Reapers 50 x 40 mm for top support @ 450c/c
24 x 0.40 x 0.050 x 0.040 ~
iii)Runner 75 x 75 mm for Tie bolts fixing

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

2 x 1.200 x 0.30 x 0.038
Total
Add 10 % wastage = 40%
Total Qty =
0.617 m3 @ Rs 11395.44
Total Cost of Shuttering Timber = Rs.

( I ) + ( ii )
Total Cost Of Timber & ply used

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

Cost Rs.
Cost of steel props / Use =
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

= Rs.
ii)12 mm dia 300 mm long Tie .Bolts
20 x 3 = 60 Nos
60 Nos '@ Rs. 12.000 per No
Total ( I ) + ( ii ) =

Cost Rs.
FORM Page - 68
II Labour ~ For Making

Cost of labour = =
Labour ~ ~
ForFor
Making
& Releasing )

Total
Therefore Cost for
Cost of Labour
Add for Nails & FormOil

{For
FORM Page - 69
72 m2
552.0 per m2
47692.80
47692.80 = Rs 3974.40
12.000 - (a)
1.483
0.408
0.405
0.225
0.759
0.759
4.040 m3 0.40
1.616
5.657 m3
11395.44
= Rs 64459.26
64459.26 = Rs 5371.60
12.000 - (b)
erials (a)+(b) = Rs 9346.00

-(I)
29.400
18.375
30
= Rs 5.00
FORM Page - 70
Per Use
16.750
29.400
18.375
80.000
~ Rs 0.00
Per sq.m 5.00
72.000 Sq.m= 360.00
~ Rs 360.00
-( II )
TOTAL ( I ) + ( II ) = 9706.00
ts,Nails,FormOil 3% 291.18
COST ( M+L) = Rs. 9997.18

72.000 Sqmt.}
9997.185 ~ Rs 138.85
72.000
Rate Rs. 138.85 per Sqmt
FORM Page - 71
( Depth excluding slab thickness )
2 @ Rs. 552.00
=Rs 609.408 (i)
2 @ Rs. 552.00
=Rs 3728.6496 (ii)
cost ( a) + ( b ) 4338.0576
4338.06
12.0
=Rs 361.50 - (a)
0.099 m3
0.150 m3
0.046 m3
0.033 m3
0.03 m3
0.36 m3
0.145
0.508 m3
5788.41 ~ Rs
5788.41 =Rs 482.37

12.000 - (b)
FORM Page - 72
5924.324 -( i )
1100.000 -( ii )
462.838 -( iii )
7487.162
5989.730
5989.730
5989.73 =Rs 149.74

40.000 - (c)
= Rs. 993.62
-(l)
30.0
30.00 =Rs 5.00

6.000 Per Use
0.000
0.000 =Rs 0.00
Per sq.m 5.00
4.600 Sq.m= 23.00
=Rs 23.00
-( ll )
TOTAL ( l ) + ( ll ) 1016.62
s,Nails,FormOil 3.00% 30.50
FORM Page - 73
COST ( M+L) = Rs. 1047.11
4.600 Sqmt.}
1047.114 ~ Rs 227.63
4.600
0.055 m3
0.046 m3
0.04 m3
0.03 m3
0.17
0.069
0.241 m3
2744.73 ~ Rs
2744.73 =Rs 228.73

12.000 - (a)
22720.000 -( i )
FORM Page - 74
21016.000 -( ii )
18679.810 ( iii )
1464.000 -( iv )
1775.000 -( v )
65654.810
52523.848
52523.848
52523.85 =Rs 1313.10

40.000 - (c)
= Rs. 1541.82
-(l)
0.0
0.00 =Rs 0.00

12.000 Per Use
0.000
0.000 =Rs 0.00

Per sq.m 0.00
11.163 Sq.m= 0.00
FORM Page - 75
=Rs 0.00
-( ll )
TOTAL ( l ) + ( ll ) 1541.82
s,Nails,FormOil 3.00% 46.25
COST ( M+L) = Rs. 1588.08

11.163 Sqmt.}
1588.078 ~ Rs 142.26
11.163
0.165 m3
0.160 m3
m3
m3
0.32
0.130
0.455 m3
5182.13 ~ Rs
5182.13 =Rs 431.84

12.000
=Rs 431.84 (a)
2 @ Rs. 552.00
=Rs 7394.3712
7394.3712
7394.37
12.000
FORM Page - 76
=Rs 616.20 (b)
cost ( a) + ( b ) 1048.04
22720.000 -( i )
7810.000
1464.000 -( iv )
1775.000 -( v )
33769.000
27015.200
27015.20 =Rs 675.38

40.000 - (c)
= Rs. 1723.42
30.0
30.00 =Rs 5.00

6.000 Per Use
per sqm
0.000
0.000 =Rs 0.00
FORM Page - 77
Cost per sqm = 5.00
11.163 Sq.m= 55.82
=Rs 55.82
-( ll )
TOTAL ( l ) + ( ll ) 1779.24
s,Nails,FormOil 3% 53.38
COST ( M+L) = Rs. 1832.61

11.163 Sqmt.}
1832.614 ~ Rs 164.17
11.163
10.00% per sqmtr
2 @ Rs. 552.00
4040.640 ~ Rs - (i)
4040.64 =Rs 336.72

12.000 - (a)
0.053 m3
0.038 m3
0.042 m3
0.021
FORM Page - 78
0.069 m3
0.223 m3
0.089
0.312 m3
3555.52 ~ Rs - (ii)
3555.52
3555.52 =Rs 296.29

12.000 - (a)
12800.000
12800.000
12800.00 =Rs 320.00

40.000 - (b)
630.000
630.00 =Rs 42.00

15.000 - (c)
= Rs. 995.01
-(l)
10.500
29.200
18.250
30
30.00 =Rs 5.00

Per Use
6.000
FORM Page - 79
0.000
0.000
0.000 =Rs 0.00
Per sq.m 5.00
5.490 Sq.m= 27.45
=Rs 27.45
-( ll )
TOTAL ( l ) + ( ll ) 1022.46
s,Nails,FormOil 3% 30.67
COST ( M+L) = Rs. 1053.14

5.490 Sqmt.}
1053.137 ~ Rs 191.83
5.490
2 @ Rs. 552.00
15897.600 ~ Rs - ( i )
15897.60 =Rs 1324.80

12.000 - (a)
0.027 m3
FORM Page - 80
0.030 m3
0.019 m3
0.338 m3
0.027
0.44 m3
0.176
0.617 m3
7035.25 ~ Rs - ( ii )
7035.25
7035.25 =Rs 586.27

12.000 - (a)
1911.07
77511.111 -( i )
77511.111
77511.11 =Rs 1937.78

40.000 - (b)
per no
2310.000 ( i )
720.000 -( ii )
3030.000
2424.0 - (c)
FORM Page - 81
= Rs. 6272.85
26.200
16.375
35.000
35.00 =Rs 5.83

6.000 Per use
0.000
0.000
0.000 =Rs 0.00
Per sq.m 5.83
24.000 Sq.m= 140.00
=Rs 140.00
-( ll )
TOTAL ( l ) + ( ll ) 6412.85
3% 192.39
COST ( M+L) = Rs. 6605.23

24.000 Sqmt.}
6605.234 ~ Rs 275.22
24.000
FORM Page - 82
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 - 83
12.90
FORM Page - 84
FORM Page - 85
22.763351
FORM Page - 86
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 lap 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 Tota
Add for Hire Charges & Maintenance %
of mixer,sundries& contingencies
0.0
43752.3
Profit & overhead % 0.0
43752.3
ITEM NO 2.22.2.2b
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 lap 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 & %
Maintenance of
mixer,sundries&
contingencies
0.0
44277.3
44277.3
ITEM NO 2.25.27
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
MASONRY WORK 100 MM THK
Details of cost of 1 Sq mtr Brick work 100 1 Sq mtr Brick work 100 mm THK
Praportion 1 : 4 Joint 10 1 : 4 Joint 10 mm thk
Sr no Items Unit Volume Rate Amount Unit Volume Rate Amount Remark
Materials:
Bricks 0.11 0.24 Nos 37.88 0.11 0.24 Nos 37.88
Wastage Considered 5% 1.89 5% 1.89
Total Bricks Required 39.77 0.00 39.77 0 0.00
Volume of brick work M3 0.1 M3 0.1
Wet volume of BW M3 0.02 M3 0.02
Add Due to frog filling 2% M3 0.02 2% M3 0.02
total Dry Volume 0.3333 M3 0.03 0.333 M3 0.03
CEMENT
Cement required for 1 m 26.75 % Bags 7.704 26.75 % Bags 7.704
wastage Considered 3% % Bags 0.231 3% % Bags 0.231
cement incl wastage 7.94 7.94
Total Cement Reqd 0.23 0.23 250 58.25 0.233 250 58.25
Sand 0.267 Cu mtr 0.03 0.267 Cu mtr 0.03
wastage considered 20% % Cu mtr 0.01 20% % Cu mtr 0.01
Total Sand required Cu mtr 0.038 1270.4 47.87 Cu mtr 0.038 1270.4 47.87
Scafolding (M) Rs 1/Sft 1.0 10.0 10.00 1.0 10.0 10.00
RCC BAND MATERIAL 1.0 32.3 32.29 1.0 32.3 32.29
Total Material 148.4 Total Material 148.4
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
Scaffolding (L)Escalation 0% 1 0.00 0 0% 1 0.00 0
RCC BAND Labour 1 16.15 16 1 16.15 16
Total Labour 1 63 63.00 1 63 63
Supporting Labour 1 0 0.0 10% 1 6.3 6.3
Total Labour 88.15 Total Labour 94.45
Total (Labour +Material) 236.6 Total (Labour +Material) 242.9
Add for Hire Charges &
Maintenance of
mixer,sundries& contingencies % 0.0 % 0.0
236.6 242.9
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
236.56 242.86
ITEM 3.2
MASONRY WORK 150 MM THK With Band
Materials:
Bricks 0.11 0.24 Nos 37.88 0.11 0.24 Nos 37.88
CEMENT
Sand 0.267 Cu mtr 0.04 0.267 Cu mtr 0.04
Scafolding (M) Rs 1/cft 1.0 10.0 10.00 1.0 10.0 10.00
Labour
Misc 1% 0 1% 0
Scaffolding (L) 1 9.00 9 1 9.00 9 0.1
RCC BAND Labour 1 20.99 21 1 20.98 21
Total Labour 1 63 63.00 1 63 63
Maintenance of
278.4 284.7
278.43 284.72
ITEM 3.2 a
MASONRY WORK 150 MM THK Without Band
Materials:
Bricks 0.11 0.24 Nos 37.88 0.11 0.24 Nos 37.88
CEMENT
Sand 0.267 Cu mtr 0.04 0.267 Cu mtr 0.04
Labour
Misc 1% 0 1% 0
Scaffolding (L) 1 9.00 9 1 9.00 9 0.1
RCC BAND Labour 0 20.99 0 1 20.98 21
Total Labour 1 63 63.00 1 63 63

Maintenance of
219.8 284.7
219.77 284.75
ITEM 3.3
MASONRY WORK 150 MM THK (BOXING) With Band
Materials:
Bricks 0.11 0.24 Nos 37.88 0.11 0.24 Nos 37.88
CEMENT
Sand 0.267 Cu mtr 0.04 0.267 Cu mtr 0.04
Labour
Misc 1% 0 1% 0
Scaffolding (L) 1 9.00 9 1 9.00 9 0.1
RCC BAND Labour 1 20.99 21 1 20.99 21
Total Labour 15% 1 78 78.00 15% 1 78.41 78
Supporting Labour 0% 1 0 0.0 10% 1 7.84 7.8
Maintenance of
293.4 301.7
Cost of 100Sq mtr of Brick Masonary 293.4 Cost of 100Sq mtr of Brick Masonary 301.7
293.43 301.68
ITEM 3.3a
MASONRY WORK 150 MM THK (BOXING) Without Band
Materials:
Bricks 0.11 0.24 Nos 37.88 0.11 0.24 Nos 37.88
CEMENT
Sand 0.267 Cu mtr 0.04 0.267 Cu mtr 0.04
Labour
Misc 1% 0 1% 0
Scaffolding (L) 1 9.00 9 1 9.00 9 0.1
RCC BAND Labour 0 37.70 0 1 37.70 38
Total Labour 15% 1 78 78.00 15% 1 78.41 78
Supporting Labour 0% 1 0 0.0 10% 1 7.84 7.8

Maintenance of
234.8 318.4
Cost of 100Sq mtr of Brick Masonary 234.8 Cost of 100Sq mtr of Brick Masonary 318.4
234.77 318.42
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
MORTER
Volume of brick work M3 1 M3 1
CEMENT
Total Cement Reqd 1.52 1.52 250 379.12 1.52 1.52 250 379.12
Sand 0.178 Cu mtr 0.31 0.178 Cu mtr 0.31
Scafolding (M) Rs 1/SFT 1.0 43.5 43.48 1.0 43.5 43.48
Labour
Add for morter mixing
Misc 1% 0.00 0 1% 0.00 0
Scaffolding (L) 1 39.1 39 1 39.1 39
Scaffolding (L)Escalation 0% 1 0 0 0% 1 0 0
Total Labour 1 413.04 413.04 1 454.50 454.50
Supporting Labour 0% 1 0.00 0.0 10% 1 45.45 45.5
Maintenance of
mixer,sundries&
contingencies % 0.0 % 0.0
1342.1 1429.0
Cost per cu mtr of Brick Masonary 1342.1 Cost per cu mtr of Brick Masonary 1429.0
134.21 142.90
Difference ( CONTRACTOR-CONSULTANT)
A B C D E
ITEM 3.4
PERCENTAG Unit Volume Rate Amount
Nos
39.77 0 0.00
M3
M3
M3
M3
Bags
Bags
0.00
Cu mtr
Cu mtr
0.000 Cu mtr
0 0.00
9.00 0.00 0.00

0% 0.00 0.00
0.00 0.00
6.30 6.30
TOTAL LABOUR 6.30
Total (Labour +Material) 6.30
6.30
6.30
22.56 Cost of 1Sq mtr of Brick Masonary 6.30
ITEM 3.2
Nos
39.77 0.00 0.00

M3
M3
M3
M3
Bags
Bags
0.00
Cu mtr
0% Cu mtr
0.000 Cu mtr 0.00
0.00 0.00
0.00 0.00
9.00 0.00 0.00

0% 0.00 0.00
0.01 0.01
0.00 0.00
6.30 6.30
TOTAL LABOUR 6.29
6.29
6.29
26.45 Cost per Sq mtr of Brick Masonary 6.29
ITEM 3.2
Nos
39.77 0.00 0.00

M3
M3
M3
M3
Bags
Bags
0.00
Cu mtr
0% Cu mtr
0.000 Cu mtr 0.00
0.00 0.00
0.00 37.70
9.00 0.00 0.00
0% 0.00 0.00
0.01 20.98
0.00 0.00
6.30 6.30
TOTAL LABOUR 27.28
64.98
64.98
26.45 Cost per Sq mtr of Brick Masonary 64.98
ITEM 3.3
Nos
39.77 0 0.00
M3
M3
M3
M3
Bags
Bags
0.00
Cu mtr
Cu mtr
0.000 Cu mtr
0.00 0.00
0.00 0.00
9.00 0.00 0.00

0% 0.00 0.00
0.00 0.00
0.41 0.41
7.84 7.84
TOTAL LABOUR 8.25
8.25
Cost per Sq mtr of Brick Masonary 8.25

28.03 8.25
ITEM 3.3
Nos
39.77 0 0.00
M3
M3
M3
M3
Bags
Bags
0.00
Cu mtr
Cu mtr
0.000 Cu mtr
0.00 0.00
0.00 37.70
9.00 0.00 0.00
0% 0.00 0.00
0.00 37.70
0.41 0.41
7.84 7.84
TOTAL LABOUR 45.95
83.65
Cost per Sq mtr of Brick Masonary 83.65

29.58 83.65
ITEM 3.1
0 0.00
M3
M3
M3
M3
Bags
Bags
0.02
Cu mtr
Cu mtr
0.004 Cu mtr
0.00 0.00
41.46 41.46
45.45 45.45
TOTAL LABOUR 86.91
86.91
Cost per cu mtr of Brick Masonary 86.91

13.28 8.69
ITEM NO 4.10 CONSULTANT CONTRACTOR
Providing and applying 12mm thick plaster A B C D E A B C D
Detais of cost of 1 Sq mtr cement plaster Thk 12 1 Sq mtr cement plaster Thk
Praportion 1 : 4 1 : 4

Materials:
Cement required 26.75 % Bags 7.70 250 1926.0 26.75 % Bags 7.70 250
wastage 3% Bags 0.23 250 57.8 3% Bags 0.23 250
Sand Cu mtr 1.07 1270 1358.5 Cu mtr 1.07 1270
wastage 20% Cu mtr 0.21 1270 271.7 20% Cu mtr 0.21 1270
3614.0
Volume of wet mortar M3 0.01200 M3 0.0120
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
Total Volume of cement required 0.00336 0.00336
Cement reqd in bags 0.092 Bags 0.09683 0.092 Bags 0.09683
Add for wastage 3% % 0.00290 3% % 0.00290
Total Cement Reqd 0.09973 250 24.9 0.09973 250
Sand 0.01344 0.01344
wastage 20% % 0.00269 20% % 0.00269
Total Sand required 0.016 1270 20.5 0.016 1270
Other Material
W/p compound /nonshrink comp 2% M2 1.00 15 15.0 2% 1.00 15
wastage 0% 1.00 0 0.0 1.00 0
Polyprpopalyne fibre per bag 0.10 25 2.5 Bags 0.10 25
Wastage 3% 0.10 0.75 0.1 3 0.15 0
Hackad m2 1.00 0.0 m2 1.00
G.I Chicken mesh PVC m2 1.00 8 8.0 m2 1.00 8
Scafolding charges(M) M2 1 7.0 7.0 M2 1 7.0
Labour
HEAD MASON each 0.5 0 each 0.5
MASON each 10 0 each 10
Waterman each 15 0 each 15
Add for mixing ls 0.01 0 ls 0.01
Misc Hacking 1 7.5 7.5 1.00 7.5
Misc Screening of sand 1 0 0.02 70.56
Scaffolding (L) 1 6.36 6 1 6.36
Scaffolding (L)Escalation 0% 1 0.00 0 0% 1 0
Labour Rate 1 63 63 1 63
Supporting Labour 13% 1 8.19 8 10% 1 6.3
Escalation 0% 1 0 0 0% 1 0
Add for Hire Charges & Maintenance of %
mixer,sundries& contingencies 0.0 %
163.0
Cost of 100 Sqft of Cement Plaster Rate per Cum 163.0 ost of 100 Sqft of Cement Plaster Rate per Cum
Rate of cement plaster per Sqft 163.0 Rate of cement plaster per Sqft
CELLING PLASTER

Materials:
Sand Cu mtr 1.0693 1270 1358.5 Cu mtr 1.07 1270
3614.0
Dry Volume 0.33 0.00315 0.33 0.00315
Cement reqd in bags Bags 0.07262 Bags 0.07262
Add for wastage 3% % 0.00218 3% % 0.00218
Sand 0.01008 0.01008
wastage 20% % 0.00202 20% % 0.00202
Other Material
W/p compound /nonshrink comp 2% 1.00 15 15.0 2% 1.00 15
wastage 1.00 0 0.0 1.00 0
Polyprpopalyne fibre per bag 0.07 25 1.9 Bags 0.07 25
Wastage 3% 0.07 0.75 0.1 3% 0.11 0
Hackad m2 1.00 0.0 m2 1.00
Labour
Misc Hacking 1 7.5 7.5 1.00 7.5
Scaffolding (L) 1 6.36 6 1 6.36
Scaffolding (L)Escalation 0% 1 0.00 0 0% 1 0
Labour Rate 1 63 63 1 63
Escalation 0% 1 0 0 0% 1 0
mixer,sundries& contingencies
0.0 %
151.0
DUCT PLASTER

Materials:
Sand Cu mtr 1.07 1270 1358.5 Cu mtr 1.07 1270
3614.0
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
Other Material
W/p compound 0% 0.000 35 0.0 2% 0.003 35
nonshrink compound 1.00 0.0 1.00
wastage 1.00 0 0.0 1.00 0
Polyprpopalyne fibre per bag 0.10 0.0 Bags 0.15
Wastage 3% 0.10 0 0.0 3% 0.15 0
Hackad m2 1.00 0.0 m2 1.00
G.I Chicken mesh PVC m2 1.00 0.0 m2 1.00
Labour
Misc Hacking 1 7.5 7.5 1.00 7.50
Scaffolding (L) 1 6.36 6 1 6.36
Scaffolding (L)Escalation 0% 1 0.00 0 0% 1 0.00
Labour Rate 1 63 63 1 63.00
Labour rate Escalation 0% 1 0 0 0% 1 0.00
Escalation 0% 1 0 0 0% 1 0.00
mixer,sundries& contingencies
0.0 %
137.5
ITEM NO 4.40
EXT PLASTER 20
FIRST COAT
I Items Unit Volume Rate Amount Unit Volume Rate
Materials:
Sand Cu mtr 1.07 1270 1358.5 Cu mtr 1.07 1270
3614.0
Dry Volume 0.33 0.0042 0.33 0.0042
Add for wastage 3% % 0.0029 3% % 0.0029
Sand 0.0134 0.0134
wastage 20% % 0.0027 20% % 0.0027
SECOND COAT
II Items Unit Volume Rate Amount Unit Volume Rate
Materials:
Sand Cu mtr 1.069 1270 1358.5 Cu mtr 1.069 1270
4275.2
Dry Volume 0.33 0.003 0.33 0.003
Add for wastage 3% % 0.002 3% % 0.002
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
32.0
Other Material
W/p compound 2% 0.179 35 6.3 2% 0.183 35
nonshrink compound 1.00 15 15.0 1.00 15
wastage 1.00 0 0.0 1.00 0
Polyprpopalyne fibre per bag 0.18 25 4.5 per bag 0.18 25
Wastage 3% 0.18 0.75 0.1 3% 0.18 0.75
Hackad m2 1.00 0.0 m2 1.00 0

Labour
Add for dripmould ,offsets ,wata,patta etc 1 20 20 1 20
Misc Hacking 1 7.5 7.5 1 7.5
Misc Screening of sand 0.03 0 0.026 0
Scaffolding (L) 1 11 11 1 11
Scaffolding (L)Escalation 0% 1 0.00 0 0% 1 0.00
Labour Rate 1 95.45 95 1 95.45
Escalation 0% 1 0 0 0% 1 0
Cost per Sqft of Cement Plaster 269.6 ost of 100 Sqft of Cement Plaster Rate per Cum
269.6 Rate of cement plaster per Sqft
Difference (CONTRACTOR-CONSULTANT)
E A B C D E
12 mm
ITEM NO 4.10
for internal surfaces of bldgs
Amount Remark Percentage Unit Volume Rate Amount
1926.0 Bags
57.8 0% Bags 0.00 0.0
1358.5 Cu mtr
271.7 0% Cu mtr 0.00 0.0
3614.0 0.0
M3
M3
Bags
24.9
20.5 0.0
15.0
0.0
2.5 Bags 0.00 0.0
0.0 -0.75 -0.1
0.0 m2
8.0 m2
7.0 M2 0.00 0.0
77.9 0.78 -0.1
0 each
0 each
0 each
0 ls
7.50
1.14 -0.98 70.56 1.1
6
0 0% 0.00 0.0
63 0.00 0.0
0 0.00 0.0
6 -3% -1.89 -1.9
0 0.00 0.0
84 -0.8
162.2 -0.8
0.0
162.2 -0.8
0.0
162.2 Rate per Cum -0.8
162.2 Rate of cement plaster per Sqft -0.8
ITEM NO 4.20
9 mm
1926.0 Bags
57.8 Bags
1358.5 Cu mtr
271.7 0% Cu mtr 0.00 0.0
3614.0 0.0
M3
M3
Bags
18.7
0%
15.4 0.00 0.0
15.0
0.0
1.9 Bags 0.00 0.0
0.0 0.75 -0.1
0.0 m2
8.0 m2
7.0 M2 0.00 0.0
65.9 0.66 -0.1
0 each
0 each
0 each
0 ls
7.50
0.85 -0.99 70.56 0.9
6
0
63 0.00 0.0
0 0.00 0.0
6 -3% 1.89 -1.9
0 0.00 0.0
84 Total Labour -1.0
150.0 Total (Labour +Material) -1.1
0.0
150.0 -1.1
0.0
150.0 -1.1
ITEM NO 4.10
12 mm for internal surfaces of bldgs
1926.0 Bags
57.8 Bags
1358.5 Cu mtr
271.7 0% Cu mtr 0.00 0.0
3614.0 0.0
M3
M3
Bags
24.9
0%
20.5 0.0
0.1
0.0
0.0
0.0 Bags
0.0
0.0 m2
0.0 m2
7.0 M2
52.5 0.53 0.1
0 each
0 each
0 each
0 ls
7.50
1.14 -0.98 70.56 1.1
6
0
63 0.00 0.0
0 0.00 0.0
6 -3% 1.89 -1.9
0 0.00 0.0
84 -0.8
136.8 Total (Labour +Material) -0.6
0.0
136.8 -0.6
0.0
136.8 Rate per Cum -0.6
ITEM NO 4.40
12 mm
1926.0 Bags
57.8 Bags
1358.5 Cu mtr
271.7 Cu mtr
3614.0
M3
0.00
M3 0.00
Bags 0.00
24.9 0.00 0.0

0.00
20.5 0.0
45.4 0.45 Total Material 0.0
8 mm
2568.0 Bags
77.0 Bags
1358.5 Cu mtr
271.7 0% Cu mtr 0.00 0.0
4275.2 0.0
M3
M3
Bags
20.8 0.18 1.0
12.8 0.0262 0.6

33.6 1.6
6.4 0.1
15.0
0.0
4.6 per bag 0.00 0.1
0.1 0.00 0.0
0.0 m2
8.0 m2
19.0 M2 7.00 7.0
53.1 0.53 Total Material 7.2

132.1 1.32 8.8
20 0.00 0.0
7.5
0.0 0.00 0.0
11.0 0.00 0.0
0.0 0.00 0.0
95 0.00 0.0
0 0.00 0.0
10 -3% 2.86 -2.9
0 0.00 0.0
143.50 Total Labour -2.9
275.6 6.0
0.0
275.6 Rate per Cum 6.0
275.6 Rate of cement plaster per Sqft 6.0
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 %

CONTRAC
n 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
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
iranti wood
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
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
settled settled
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
Masonary 32,165,138.11 32,244,910.87
Plastering 95,444,211.26 104,751,532.15
Flooring 214,432,315.47 209,225,481.06
Joinery 48,503,675.90 47,991,801.74
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
Provisional Sums
Podium 200,000,000 200,000,000
Nominated Sub
Contractor(Provisional Sums)
Electrical Works 105,000,000 105,000,000
Fire Fighting Works 60,000,000 60,000,000
Plumbing Works 140,000,000 140,000,000
Elevators (3 Elevators per Bldg x 5) 67,500,000 67,500,000
Landscaping 64,600,000 64,600,000
Rain Water Harvesting Scheme 800,000 800,000
Swimming Pool 4,000,000 4,000,000
Club House (Including indoor and
outdoor games) 36,700,000 36,700,000
Entrance Lobby and Canopy for 5
Buildings 25,000,000 25,000,000
Diesel Generator (considered 500
KVA) 3,500,000 3,500,000
STP (Equipment + Civil work) 10,000,000 10,000,000
Security Cabin & Gate House 1,500,000 1,500,000
U.G Tank 5,000,000 5,000,000
O.H Tank 3,000,000 3,000,000
Nominated Sub
Contractor(Provisional Sums) -Civil
Aluminium Window 73,040,749 73,040,749
Painting 36,734,587 36,734,587
Water Proofing 19,340,600 19,340,600
Compound Wall 8,000,000 8,000,000
Total of Nominated Sub Contractor 663,715,936.00 663715936.00
Digi Set (Electrical) 69,120,000 69,120,000
Fly Ash Brick (Civil) 41,427,502 41,427,502
Digi Set + Fly Ash Brick 110,547,502 110,547,502
Plant & Machinery 43,700,170.00 30,347,470.00

Staff Cost 117,888,000.00 64,525,000.00
Direct Overheads 82,732,002.00 75,631,865.00
Grand Total 2,141,779,877.23 2,068,302,452.18
Provision for Escalation 28,552,571.72 93,948,988.00

Control Estimate
Project :
Difference
Rs.ps
-
3,329,973.13
(79,772.76)
(9,307,320.89)
5,206,834.41
511,874.16
-
-
(338,411.95)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,352,700
53,363,000
7,100,137
73,477,425
(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
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
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
FLY ASH ESCALATION AMOUNT (WITHOUT
BRICKS & FLY ASH ESCALATION OF
BRICKS LABOUR)
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

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
b) 1.50m to 3.00m depth Cu m 4575 280.00 280.00 1,281,000.00
c) 3.00m to 4.50m depth Cu m 4575 300.00 300.00 1,372,500.00
d) 4.50m to 6.0m depth Cu m 3396 300.00 300.00 1,018,800.00
e) Below 6.0m depth Cu m 610 300.00 300.00 183,000.00
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

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
b) Providing and filling with approved earth from outside. Cu m 4560 140.00 140.00 638,400.00
1.6 -Do- as Item No. 1.5 above but for approved Sand filling. Cu m 1,829.00
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
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
1.8 Supplying, diluting and injecting chemical emulsion for pre- Sq m 2649
constructional 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
TOTAL OF EARTH WORK 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
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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.
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
2.1.2.1.1 R.C.C Footing (Concrete with Greenseal 100 or equivalent admixture Cu m 3235
as per manufacturers specification) 4,649.42 4,545.28 14,703,995.95
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
2.1.2.1.3 R.C.C Beam at Upper Podium level (with height of scaffolding, Cu m 269
shuttering & staging as shown in the drawing ) 6,894.70 6,938.87 1,866,557.29
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
2.1.2.1.5 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
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
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

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
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
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
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
c) RCC Lift pardi (230mm thick) Cu m 2986 8,629.19 8,675.56 25,905,224.80
2.1.2.3 Rebate over Item No. 2.1.2.1 with site mix concrete of M30 grade Cu m
instead of RMC. 727.00
2.1.2.4 Rebate over Item No. 2.1.2.2 with site mix concrete of M40 grade Cu m
instead 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
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.
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
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
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
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
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
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
3.4 Providing and constructing half brick (115mm) thick brick masonry in Sq m 24016
sub 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
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
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
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
TOTAL OF MASONRY WORK 32,165,138.11
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
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

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
4.4 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

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
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
TOTAL OF PLASTERING WORK 95,444,211.26
5. FLOORING WORK
5.1 Providing and laying approved 19mm thick Italian marble flooring, laid Sqm 859
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 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
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

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
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
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
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
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
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
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
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
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
600 x 900 137.45 138.45
5.9 Providing and fixing 600mm x 600mm of approved quality, colour, Sqm 2011
design 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
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

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
5.11 Providing and fixing 19 mm thick and about 150mm high approved Rmt 6382
Indian 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
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
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

About 100mm high skirting
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
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
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

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
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

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

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
5.21 -Do- as per item no. 5.20 above but for Indian Marble Jambs, sofits, Rmt 2268
sills 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
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
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
5.24 Providing, constructing kitchen platform as per Architectural drawing; out Rmt 3073 4,764.91 4,991.11 15,337,671.87
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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.
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

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
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
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
5.29 Groove cutting & filling Rmtr 42.64

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
TOTAL OF FLOORING WORK 214,432,315.47
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
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

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
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
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
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
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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 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.
6.4.1 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
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 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.
6.5.1 For Toilet door - D3, (Single leaf, structural opening size - 750mm x Sqm 2043
2100mm) 1,828.55 1,828.55 3,479,024.70
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
b) 300mm long 22mm dia SS pull handles - 1No.
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
ADD Hardware (Door Accessories) for the Flat incl Refuge floor Per Flat 540 23,500.00 23,500.00 12,690,000.00
Sub total of joinary and hardware 48,503,675.90
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.
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
- 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
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
Location - All Bed rooms
6.7.4 Aluminium Openable Window - Structural opening size - 1200mm x Sqm 800
Location - Kitchen
6.7.5 Aluminium Openable louvers - structural opeing size - 600mm Sqm 1090
x1150mm; with 4mm thick Frosted glass of approved make 5,812.56 5,812.56
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
Location - Staircase window
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
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
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
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
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
BRICKS LABOUR)
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
TOTAL OF FALSE CEILING WORK 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
8.1.2 To Internal Ceiling Sq m 65057 97.00 97.00 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
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
8.3.2 To Internal Surfaces (Walls) of Lift lobby / Entrance lobby (JOTUN Sqm 10824
PAINT) 140.00 140.00
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
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
TOTAL OF PAINTING WORK
9. WATERPROOFING WORK
( Provisional Rates )
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
9.1.2 -Do- as per Item No. 9.1 above but finished with 40mm thick IPS ready Sq m 2038
to receive floor tiles as specified in the Drawings. (at Refuge Area)
500.00 980.00 1,997,240.00
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

UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
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
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
- 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.
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

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.
UNIT RATE CONTRACTO
WITHOUT RUNIT RATE
BRICKS LABOUR)
- 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

CONSULTANT
AMOUNT (WITHOUT DIFFERENCE IN
ESCALATION OF AMOUNT
LABOUR) (CONT-CONSUL)
CONSULTANT
1,281,000.00
1,281,000.00
1,372,500.00
1,018,800.00
183,000.00
CONSULTANT
690,000.00
638,400.00
1,183,400.00
CONSULTANT
103,311.00
7,751,411.00
3,215,052.29 0.00
CONSULTANT
CONSULTANT
15,040,880.25 336,884.30
1,471,409.44 304.50
1,854,675.56 11,881.73
2,633,308.48 35,453.62
1,854,675.56 11,881.73
2,651,698.35 17,063.75
2,010,865.95 266,630.11
3,168,013.85 645,621.65
57,715,566.32 379,809.38
70,013,101.80 779,864.00
6,762,408.97 38,036.59
69,183,580.07 417,134.88
1,510,107.53 8,115.63
CONSULTANT
25,766,749.05 138,475.75
CONSULTANT
229,485,653.88 916,584.13
494,337,747.36 3,329,973.13
1,751,439.00 50,120.51
16,036,126.02 86,956.93
8,776,177.98 16,518.74
CONSULTANT
5,681,167.87 26,417.60
CONSULTANT
32,244,910.87 79,772.76
34,929,368.82 2,105,256.35
11,304,409.61 755,350.90
CONSULTANT
4,867,657.22 447,803.36
26,968,283.57 672,503.36
81,052.92 6,254.92
CONSULTANT
26,600,760.00 5,320,152.00
104,751,532.15 9,307,320.89
4,105,738.34 77,310.00
124,701.58 2,430.00
CONSULTANT
4,190,401.91 118,845.00
258,022.84 8,225.30
13,288,585.42 68,232.87
CONSULTANT
1,064,901.39 4,668.60
21,763,020.50 95,410.56
1,706,387.80 7,480.92
29,470,599.53 83,163.60
23,345,609.58 92,297.40
CONSULTANT
7,305,510.86 41,273.00
1,913,565.04 109,237.52
4,761,456.21 91,633.08
CONSULTANT
3,215,971.49 25,528.00
15,080,252.82 14,782.73
795,004.45 5,962.50
CONSULTANT
1,253,883.21 5,588.80
216,630.67 2,349.54
132,084.40 1,440.00
CONSULTANT
591,200.46 4,173.00
99,042.26 1,197.50
45,520.17 408.80
CONSULTANT
8,011,071.26 44,520.00
1,301,218.73 83,008.80
191,512.82
10,732,495.13 2,705,597.83
14,642,574.16 695,097.71
CONSULTANT
21,484,598.73 130,692.80
CONSULTANT
2,643,918.40 16,083.20
10,181,317.68 360,410.00
2,346,642.99 335,087.01
CONSULTANT
2,962,040.25 5,522,359.75
209,225,481.06 5,206,834.41
2,399,978.43 1,779,273.45
6,378,741.00 1,331,066.52
CONSULTANT
8,051,723.27 4.30
2,134,194.64 0.00
1,689,677.37 0.00
CONSULTANT
5,358,705.64 0.00
3,735,723.04 0.00
1,999,443.74 0.00
CONSULTANT
3,553,614.62 0.00
12,690,000.00
47,991,801.74 511,874.16
CONSULTANT
10,856,785.68
18,333,675.36
20,271,195.36
4,004,208.00
6,335,690.40
1,337,600.00
CONSULTANT
9,271,194.66
2,630,400.00
25,903,200.00
782,730.00
CONSULTANT
545,865.00
545,865.00
14,792,500.00
6,310,529.00
287,980.06 20,440.06
CONSULTANT
11,302,034.00 1,700,306.00
1,515,360.00
1,180,680.00 98,390.00
1,345,504.00
CONSULTANT
2,651,000.00
1,019,000.00 978,240.00
6,804,700.00
CONSULTANT
6,408,000.00
494,250.00
1,963,650.00
CONSULTANT
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
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
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 re
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
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 th
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. 2350
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%
of 20% considered by it on the understanding that the door shall be designed and veneer sheets will be procured b
such a manner so as to restrict the wastage to below 5 %. It is agreed by MLDL that in the event if the actual wasta
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 a
(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
& 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
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 R
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 fro
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
on all four sides.
9 Non shrinking compound in CM in all items of plaster to be eleminated . Joints between R.C.C & Masona
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 layin
gauge polythene sheet to cover the tile surface and spreading 8 to 10 mm thk Plaster of Paris protection
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 requ
3 BAL Adhesive have been excluded in all the items of flooring had been suggested to use cement as alter
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 beddin
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 e
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 o
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
awarding of works.
6 Electricals Charges, Consultant Fees, Out of Pocket Expenses, Water and Sewage Charges, Bank Charges and Stam
Site Security, Statutory Approvals and Permissions all these heads will be paid as per Provided by MLDL/Paid as pe
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 w
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 pro
MLDL. For all nominated agencies and provisional sums the charge for the scaffolding shall have to be mutually dis
and negotiated. In the absence of the same usage by such agencies shall not be permitted and the delay in the exe
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 "Mi
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, equipm
etc. And escalation for Labour, Consumables, Materials(other than those at basic rates) and overheads s
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 /de
at actual for any variances.
3 The escalation towards consumables & labour to be calculated based on the formula of Labour Escalatio
per indices.
Nominated Sub-contractors Provisional Sums
1 The following items have been considered as Nominated Sub-contractors Provisional Sums at the values
by CONSULTANT which, in the absence of details specifications and drawings, have so been incorporate
the control estimate at CONSULTANT estimates.The final cost will be revised subjected to revision as pe
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

Club House (Including indoor
and 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

ervations other than the CONSULTANT Conditions
Date: 28/11/2008
oints of observations & assumption:
CIVIL WORK :
o be paid as per actual as per M.T. Steel
dered @ 5 % for the reinforcement
t @ 13% for concrete items above plinth level and @10 % for above plinth level and for r
2 per Sqm with 12 repetations and 20 % wastage
.11395 per Cum with 12 repetations and 40 % wastage
ed in any concrete mix as per M.L.D.L. instruction.
to be consided @ 1.5 sqm / cum.
had been finalised to Rs. 2850 per M.T.
e, we have considered the Present BOQ quantities only. The final cost will be revised
tual.
ed from the final BOQ and if executed in future, it will be treated as "Extra Item" at that
Fly Ash Bricks" supplied by MLDL @ basic rate. M/s BEBL to charge Markup on this, as the
estimate of civil works.
mm. (Except common areas)
.1. (Add): “Hardware for Joinery & Metal work” , Rates considered are Rs. 23500/ per
wastage: BEBL has been asked to restrict the wastage in therate analysis to 5% in lieu
erstanding that the door shall be designed and veneer sheets will be procured by MLDL in
wastage to below 5 %. It is agreed by MLDL that in the event if the actual wastage is
age shall be allowed to BEBL as an extra item
will be 06mm thk., low "E" glass as per the Green Bldg. Norms / standards.
em (6.10), as per the drawing no. - "D1", safety railing for living room
m windows, Internal Painting & External Painting are considered in Nominated agency
98 sqm and the costing of the same is Rs.324,582,786.90 taken as per MLDL at
e podium is taken by them at 22622.40 sqm. The BEBL rate per Square metre is
.8840.79 psm
Masonary work
e by "Fly ash brick" Supplied by MLDL @ basic rate i.e. 4" thk = Rs 6.40 per No.
ered @ 15 % for Tiling & 20 % for all other works.
) is eleminated from the item discription for item no. 3.4 in the B.O.Q.
Plaster work
bre & water proofing compound to be used.

mate, we have considered the Present BOQ quantities only. The final cost will be
per the actual.
and skirting item will be claimed in the plaster item itself.
be done upto the top of skirting level only.
uld be of make "Ceetal polypropylene fibre" which is at the basic rate of Rs. 25
0 gms.with allowable 3% wastage
cation of bonding and chemical adhesive coat have been eleminated from the
been eleminated from the specification of all items of plaster.
icable to boxing with one side open ,. No plaster will be applied to boxing closed
in all items of plaster to be eleminated . Joints between R.C.C & Masonary work
C.M. where ever essential.
Flooring work
n of tiles to be treated as a separate item. To read as: Providing and laying 500
the tile surface and spreading 8 to 10 mm thk Plaster of Paris protection cover
ould be removed and cleaned at the time of handing over the building.
n item no. 5.20 from the specification and hence change in B.O.Q is required .
ded in all the items of flooring had been suggested to use cement as alternative.
no. 5.20 has been eleminated.
er base pigments had been eleminated.
tar bedding will consist of 30% Sand and 70 % Grit mixture for the bedding .
5.16 delete machine / hand polishing " AGAIN" if required by the P.M.
n Skid Epoxy Harderner " is eleminated from the B.O.Q..
kadappa it had been replaced by black spotted marble.
er not required as per MLDL suggestion so it had been eleminated.
ade as site mix as per the suggestion of MLDL.
counter basin had been discarded as per the suggestion of MLDL.
Joinery
lush door with one side veener and other side painted with two coats of enamel
r.t. the original specification.
red miranti door frame will be supplied at site by MLDL on site inclusive of
General
NTas all detailed drawings are not available
y CONSULTANT
y CONSULTANT
Taxes.
Contractors are presently taken as PC Sums, subjected to revision at the time of final
s, Out of Pocket Expenses, Water and Sewage Charges, Bank Charges and Stamp Duty,
and Permissions all these heads will be paid as per Provided by MLDL/Paid as per
has been considered at Rs.2,000,000/- provisionally and if the same exeeds the
ng shall be reimbursed by MLDL to BEBL
nd Drill machines shall be Provided by MLDL as per requirements of the site or will have
to MLDL at actuals.
L on site only for the works to be executed by BEBL as per the Rate Analysis provided to
and provisional sums the charge for the scaffolding shall have to be mutually discussed
he same usage by such agencies shall not be permitted and the delay in the execution
to MLDL.
Electricals:
r "Home Automation" is made nil, because the same is already considered in "Miscll.
e system".
Fire Fighting:
rt of the project for Fire Fighting.
Miscll. Cost:
rk) is increased from Rs. 40, 00, 000/ to Rs. 1,00, 00,000/, as per CONSULTANT
Escalation:
basis of current market rate of Consumables & Labour, materials, equipments

Consumables, Materials(other than those at basic rates) and overheads shall be
d from time to time cosidering Nov.07 as the start date/base.
contract are covered under clause of basic rate and to be reimbursed /deducted
ables & labour to be calculated based on the formula of Labour Escalation as
Nominated Sub-contractors Provisional Sums
considered as Nominated Sub-contractors Provisional Sums at the values given

absence of details specifications and drawings, have so been incorporated into
LTANT estimates.The final cost will be revised subjected to revision as per the
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.
n at the time of final
final cost will be revised
ed as "Extra Item" at that
d, M/s BEBL not to charge
red are Rs. 23500/ per flat
standards.
room
in Nominated agency's
under this head needs to
onsidered in "Miscll. Cost"

our present data for the
tandard construction
ch particular staff is
on for which particular P&M

n practices.
actice.
arges and Stamp Duty,
Actuals.
aterials, equipments etc..

eimbursed /deducted at
bour Escalation as per

ed above.
work done and equated

as per the amount
r.
this work.
y the rate will be fixed as

d 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 site Wastage limit
SR NO DESCRIPTION UNIT inclusive of all MLDL
taxes)
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%
Project :-
RATE ( Landed
taxes)
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%
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.
22 2400 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%
Project :-
RATE ( Landed
taxes)
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

Original Title

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 246

Detais of cost of 1 CUMTR Thk 1 CUMTR Thk

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Total Material 2378.4 Total Material

Profit & overhead % 0.0 %

ITEM NO 2.1.1.2 CONSULTANT CONTRACTOR

Details of cost of 1 CUMTR Thk 1 CUMTR Thk

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Total Material 2587.7 Total Material

ITEM NO 2.1.1.2 (a) CONTRACTOR CONSULTANT

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Total Material 3271.7 Total Material

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Total Material 3485.5 Total Material

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Shuttering(M) 7.6 Sqmtr 1 227.6 1730.0 7.6 Sqmtr 1 227.6

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Shuttering(M) 7 Sqmtr 1 164.2 1149.2 7 Sqmtr 1 164.2

ITEM NO 2.1.2.1.7 Slab Area 7800

Sr no Items Unit Volume Rate Amount Unit Volume Rate

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

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Shuttering(M) 7 Sqmtr 1 164 1149.2 7.5 Sqmtr 1 300

ITEM NO 2.1.2.1.9 Slab Area 7800

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Shuttering(M) 10.5 Sqmtr 1 227.63 2390.2 10.5 Sqmtr 1 227.63

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Shuttering(M) 7 Sqmtr 1 142.26 995.8 7 Sqmtr 1 142.26

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Shuttering(M) 8.79 Sqmtr 1 243 2136.0 8.79 Sqmtr 1 243

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Shuttering(M) 9.46 Sqmtr 1 192 1814.7 9.46 Sqmtr 1 192

Sr no Items Unit Volume Rate Amount Unit Volume Rate

Shuttering(M) 9.22 Sqmtr 1 275.22 2537.5 9.22 Sqmtr 1 275.22

Amount PERCENTAGE Unit Volume Rate Amount

2587.7 TOTAL MATERIAL 0.00

ITEM NO 2.1.1.2 (a)

Amount PERCENTAGE Unit Volume Rate Amount

3271.7 TOTAL MATERIAL 0.00

Amount PERCENTAGE Unit Volume Rate Amount

3485.5 TOTAL MATERIAL 0.00

208.3 0% 1.00 0 -104.14

4174.0 TOTAL MATERIAL -104.14

113 0.00 0 0.00

Amount PERCENTAGE Unit Volume Rate Amount

6014.5 TOTAL MATERIAL 0.00

738 0.00 0 0.00

5695.8 TOTAL MATERIAL 0.00

Amount PERCENTAGE Unit Volume Rate Amount

5090.3 TOTAL MATERIAL 0.00

Amount PERCENTAGE Unit Volume Rate Amount

5114.9 TOTAL MATERIAL 0.00

ITEM NO 2.1.2.1.7 0 -7800.00

Amount PERCENTAGE Unit Volume Rate Amount

6866.8 TOTAL MATERIAL 945.00

Amount PERCENTAGE Unit Volume Rate Amount