LESS DIFFERENCE

SH SUB TOTAL NKUMAR

SH NAME AMOUNT
NO. GSIDC QUOTE
GSIDC
CIVIL
1 EARTH WORK 343750 587660.75 5967
2 MASONRY WORK 2292316 2527020 0
3 PLAIN CONCRETE WORK 73187.38 77000 0
4 REINFORCED CEMENT CONCRETE 1565328.57 1791944 159680.25
5 WOOD WORK 5154864.08 10166246 146250
6 STEEL & ALUMINIUM WORK 6657705.8 8550900.28 1271760.08
7 FLOORING 13838177.46 17246649.98 432842.78
8 WATER PROOFING WORKS 414754.3 323285.09 342294
9 PLASTERING & FINISHING WORKS 3589523.378 3368890.8 2003157
10 WATER SUPPLY & SEWAGE 2992532.32 3474621 275255.4
11 DISMANTLING DEMOLISHING & REPAIRS WORK 2075937.58 3168402.5 719045.38
12 MISCELLANEOUS 15277696.34 10834234 14054067
13 ROAD WORK 1177763.95 1197672 756895.2
14 ACOUSTIC WORKS 25549478.76 42044140.5 2805470.48
15 SIGNAGES 437767.46 939000 142700
SUB TOTAL OF CIVIL 81440783.37 106297666.90 23115384.57
ELECTRICAL
1 INCOMING SUPPLY 214188 187900 135568
2 Sub-station Equipments, and Main LT Panels in SS. 726517 1533574 134448
3 Cables and Enclosures 1390946 2500778 233235
4 Cable tray 174500 145000 131600
5 EARTHING 586230 587660.75 242740
6 LT Distribution Sub- Panels, MCB DB's, LT Switchgears. 256447 277688 195799
7 Point Wiring in Internal Electrification. 3204292 5055760 514638
8 Telephone Wiring 881265 2100375 363824
9 Lighting Luminaries, Ceiling and Exhaust Fans etc. 1827640.72 4927348 489760
SUB TOTAL OF ELECTRICAL 9262025.72 17316083.75 2441612
HVAC
A HIGH END EQUIPMENT : 430110 1670000 0.00
B CHILLED WATER PIPING 1586728.81 2698638.00 250030.00
C AIR DISTRIBUTION 1476728.50 1709855.00 828925.00
D Insulation 2527466.37 3733075.48 1361735.00
E SPLIT AIR-CONDITIONERSS.H. : I : EARTH WORK 32990.00 411600.00 0.00
F VRF AIR-CONDITIONING SYSTEM 4911777.00 5801834.00 2959230.00
G ELECTRICAL WORKS 5023690.00 8096525.00 2420950.00
SUB TOTAL OF HVAC 15989490.68 24121527.48 7820870.00
FIRE FIGHTING WORKS
1 ADDRESSABLE FIRE DETECTION AND ALARM SYSTEM 1691773.00 1782130.00 513831.00
2 Fire Hydrant and Sprinkler System 6783862.00 8582947.00 1264345.00
3 PUBLIC ADDRESS SYSTEM 264423.00 808220.00 6400.00
4 Gas Based Detection Cum Supression system 69351.00 325000.00 585800.00
5 SIGNAGES 88467.00 264616.00 0.00
SUB TOTAL OF FIRE FIGHTING 8897876.00 11762913.00 2370376.00
1 STAGE LIGHTING 42364277.00 17305305.00 40725615.00
2 STAGE DRAPERY 6727063.56 2785351.50 6096448.56
3 AUDIO VIDEO WORKS 27150092.61 12621523.00 23156321.61
LESS DIFFERENCE ABOVE DIFFERENCE
AMOUNT LOSS AMOUNT AMOUNT EARN SAVINGS
NKUMAR AMOUNT GSIDC NKUMAR AMOUNT

4095 1872 337783 583565.75 245782.75 243910.75

0 0 2292316 2527020 234704 234704.00
0 0 73187.38 77000 3812.62 3812.62
49998 109682.25 1405648.32 1648404 242755.68 133073.43
4095 142155 4843752.99 9644602 4800849.01 4658694.01
909088.28 362671.8 5385945.72 7641812 2255866.28 1893194.48
324855 107987.78 13405334.675 16921794.98 3516460.3048 3408472.5248
229504 112790 72460.3 93781.09 21320.79 -91469.21
1321405.4 681751.6 1586366.3782 2047485.4 461119.0218 -220632.5782
96110 179145.4 2717276.92 3378511 661234.08 482088.68
516560 202485.38 1356892.2 2651842.5 1294950.3 1092464.92
8630400 5423667 1223629.34 2203834 980204.66 -4443462.34
566950 189945.2 420868.75 630722 209853.25 19908.05
2284065 521405.48 22744008.28 39760075.5 17016067.22 16494661.74
111300 31400 295067.46 827700 532632.54 501232.54
15048425.68 8066958.89 58160537.713 90638150.22 32477612.507 24410653.62

102400 33168 78620 85500 6880 -26288.00

104715 29733 592069 1428859 836790 807057.00
183761 49474 1157711 2317017 1159306 1109832.00
70000 61600 42900 75000 32100 -29500.00
134000 108740 343490 453660.75 110170.75 1430.75
122986 72813 60648 154702 94054 21241.00
476630 38008 2689654 4579130 1889476 1851468.00
237420 126404 517441 1862955 1345514 1219110.00
339808 149952 1337880.72 4587540 3249659.28 3099707.28
1771720 669892 6820413.72 15544363.75 8723950.03 8054058.03

0.00 0 430110 1670000 1239890 1239890.00

225141.00 24889 1336698.808 2473497 1136798.192 1111909.19
767400.00 61525 647803.5 942455 294651.5 233126.50
1160750.00 200985 1165731.37 2572325.48 1406594.11 1205609.11
0.00 0 32990 411600 378610 378610.00
2116154.00 843076 1952547 3685680 1733133 890057.00
1441525.00 979425 2602740 6655000 4052260 3072835.00
5710970.00 2109900.00 8168620.68 18410557.48 10241936.80 8132036.80

233980.00 279851 1177942 1548150 370208 90357.00

1092974.00 171371 5519517 7489973 1970456 1799085.00
4300.00 2100 258023 803920 545897 543797.00
 125000.00 460800 -516449 200000 716449 255649.00
0.00 0 88467 264616 176149 176149.00
1456254.00 914122.00 6527500.00 10306659.00 3779159.00 2865037.00
15018990.00 25706625 1638662 2286315 647653 -25058972.00
1957051.50 4139397.06 630615 828300 197685 -3941712.06
4122228.00 19034093.61 3993771 8499295 4505524 -14528569.61
 LESS DIFFERENCE
SUB TOTAL NKUMAR
SH NAME AMOUNT
GSIDC QUOTE
GSIDC
SUB TOTAL OF CIVIL 81440783.37 106297666.90 23115384.57
SUB TOTAL OF ELECTRICAL 9262025.72 17316083.75 2441612
SUB TOTAL OF HVAC 15989490.68 24121527.48 7820870.00
SUB TOTAL OF FIRE FIGHTING 8897876.00 11762913.00 2370376.00
SUB TOTAL STAGE LIGHTING 42364277.00 17305305.00 40725615.00
SUB TOTAL STAGE DRAPERY 6727063.56 2785351.50 6096448.56
SUB TOTAL AUDIO VIDEO WORKS 27150092.61 12621523.00 23156321.61
LESS DIFFERENCE ABOVE DIFFERENCE SAVINGS
AMOUNT LOSS AMOUNT AMOUNT EARN PRIME TO
DIFFERENCE
NKUMAR AMOUNT GSIDC NKUMAR AMOUNT SOR (20%)
15048425.68 8066958.89 58160537.713 90638150.22 32477612.507 24410653.62 16288156.67
1771720 669892 6820413.72 15544363.75 8723950.03 8054058.03 1852405.14
5710970.00 2109900.00 8168620.68 18410557.48 10241936.80 8132036.80 3197898.14
1456254.00 914122.00 6527500.00 10306659.00 3779159.00 2865037.00 1779575.20
15018990.00 25706625.00 1638662.00 2286315.00 647653.00 -25058972.00 8472855.40
1957051.50 4139397.06 630615.00 828300.00 197685.00 -3941712.06 1345412.71
4122228.00 19034093.61 3993771.00 8499295.00 4505524.00 -14528569.61 5430018.52
SAVINGS

TOTAL

40698810.29
9906463.17
11329934.94
4644612.20
-16586116.60
-2596299.35
-9098551.09
38298853.57