Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,

SUMMARY
Client : M/s 3D Product Development, Bangalore.

ABSTRACT SUMMARY - RAB 1

AS PER CONTRACT AS PER EXECUTION

SL / NO. ITEM DESCRIPTION OF ITEMS
AMOUNT IN RUPEES AMOUNT IN RUPEES

1 PART - 'A' BASEMENT

a) Excavation & Antitermite works 471,075.00 544,874.95

b) Plain Cement Concrete works 145,955.00 76,388.00

c) Reinforcement Cement Concrete works 1,982,685.00 1,648,636.37

d) Masonry works 165,450.00 -

e) Flooring works 269,810.00 -

f) Plastering works 301,885.00 18,210.00

g) Joinery works - -

h) Painting works 80,290.00 -

j) Miscelleneous works 350,940.00 -

Sub Total Amount .:- Rs.3,768,090.00 Rs.2,288,109.32

2 PART - 'B' UPPER FLOORS - CIVIL & STRUCTURAL WORKS

a) Plain Cement Concrete works 25,850.00 -

b) Reinforcement Cement Concrete works 3,361,535.00 -

c) Masonry works 748,800.00 -

d) Plastering works 977,100.00 -

e) Structural steel works 56,850.00 -

f) WaterProofing works 252,480.00 -

g) Miscelleneous works 258,425.00 -

Sub Total Amount .:- Rs.5,681,040.00 Rs.-

3 PART - 'C' UPPER FLOORS - CIVIL FINISHING WORKS

a) Flooring/Skirting, Dadoing works 1,136,995.00 -

b) Joinery works 71,400.00 -

c) Painting works 445,700.00 -

Sub Total Amount .:- Rs.1,654,095.00 Rs.-

4 PART - 'D' COMPOUND WALL - CIVIL WORKS 192,155.00 -

Sub Total Amount .:- Rs.192,155.00 Rs.-

TOTAL AMOUNT ;- Rs.11,295,380.00 Rs.2,288,109.32

ADD : SERVICE TAX ----------% 451,815.20 91,524.37

ADD : WORKS CONTRACT TAX / VAT ----------% 451,815.20 91,524.37

GRAND TOTAL OF CIVIL STRL. WORKS - A 12,199,010.40 2,471,158.07

Rebate 1% on 'A' (121,990.10) (24,711.58)

GRAND TOTAL OF CIVIL STRL. WORKS - B 12,077,020.30 2,446,446.48

Round off 2,446,446/-

Note : Basic rate of steel is Rs 30000 per MT

Architect : Synergic Designs 1 of 21

 Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
SUMMARY
Client : M/s 3D Product Development, Bangalore.

AS PER CONTRACT AS PER EXECUTION

SL / NO. ITEM DESCRIPTION OF ITEMS
AMOUNT IN RUPEES AMOUNT IN RUPEES

Basic rate of Cement is Rs 250 per Bag

Note : Reasons for Exceeding Excavation Qty

a) Extra Excavation has been done above NGL ( To match NGL level)
b) Excavation has been done for size stone masonry
c) Extra depth of 1mtr excavation has been done for sump & lift pit

Architect : Synergic Designs 2 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-BASEMENT
Client : M/s 3D Product Development, Bangalore.

ABSTRACT FOR BASEMENT FLOOR (PART- 'A') : CIVIL STR

AS PER TENDER AS PER EXECUT

SL CODE DESCRIPTION RATE UNIT PREVIOUS PRESENT

QTY AMOUNT
BILL BILL

EXCAVATION & ANTI-TERMITE TREATMENT WORKS

1 EXC002 GENERAL / MASS EXCAVATION

UPTO 1.50 MTR DEPTH 200.00 Cum 640.00 128,000.00 702.00

2 EXC003 GENERAL / MASS EXCAVATION

UPTO 1.50 TO 3.00 MTR DEPTH 260.00 Cum 140.00 36,400.00 432.90

3 EXC004 FOUNDATION EXCAVATION FROM

1.50 MTR TO 3.00 MTR DEPTH
295.00 Cum 260.00 76,700.00 197.38

4 EXC005 FOUNDATION EXCAVATION FROM

3.00 MTR TO 4.50MTR DEPTH
330.00 Cum 270.00 89,100.00 443.80

5 EXC006 FILLING WITH EXCAVATED EARTH

110.00 Cum 30.00 3,300.00

6 EXC007 DISPOSAL OF EARTH 115.00 Cum 30.00 3,450.00

7 EXC008 RUBBLE SOLING - 200MM THICK 275.00 Sqm 405.00 111,375.00 238.73

8 MSW040 ANTI-TERMITE TREATMENT 65.00 Sqm 350.00 22,750.00 332.14

Sub - Total C/o to Summary 471,075.00

PLAIN CEMENT CONCRETE WORKS

Note : The rate shall include for necessary
shuttering.

9 PCC002 PCC 1:5:10 LEVELING COURSE /

PLUM / FLAGGING CONCRETE 2,600.00 Cum - -

10 PCC003 PCC 1:4:8 BED CONCRETE BELOW FOUNDATION

2,260.00 Cum 25.00 56,500.00 33.80

11 PCC005 PCC 1:4:8 FOR BELOW / UNDER

FLOORING 2,250.00 Cum 38.00 85,500.00

12 PCC006 PCC 1:2:4 FOR CILL CONCRETE 3,955.00 Cum 1.00 3,955.00

Sub - Total C/o to Summary 145,955.00

REINFORCEMENT CEMENT CONCRETE WORKS

13 RCC020 M20 FOR FOUNDATION 4,400.00 Cum 105.00 462,000.00 202.77

14 SH020 Providing & removing shuttering for item

RCC020 with necessary props, struts,
fastening etc. complete 185.00 Sqm 47.00 8,695.00 233.80

15 RCC022 M20 FOR COLUMNS AND PEDESTALS

4,140.00 Cum 28.00 115,920.00 22.05

16 SH022 Providing & removing shuttering for item

RCC022 with necessary props, struts,
fastening etc. complete
a) for Square columns 210.00 Sqm 178.00 37,380.00 147.54
b) for Rectangular columns 210.00 Sqm 28.00 5,880.00 23.20
c) for Circular columns 350.00 Sqm - -

Architect : Synergic Designs 3 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-BASEMENT
Client : M/s 3D Product Development, Bangalore.

AS PER TENDER AS PER EXECUT

SL CODE DESCRIPTION RATE UNIT PREVIOUS PRESENT

QTY AMOUNT
BILL BILL

15 RCC023 M20 FOR PLINTH BEAMS 4,400.00 Cum 18.00 79,200.00 7.20

16 SH023 Providing & removing shuttering for item

RCC023 with necessary
props,struts,fastening etc. complete. 200.00 Sqm 165.00 33,000.00 45.65

17 RCC025 M20 FOR ROOF / FLOOR BEAMS 4,830.00 Cum 39.00 188,370.00

18 SH025 Providing & removing shuttering for item

RCC025 with necessary
props,struts,fastening etc. complete. 260.00 Sqm 165.00 42,900.00

19 RCC026 M20 FOR STAIRCASE WITH WAIST

SLAB 6,300.00 Cum 2.50 15,750.00

20 SH026 Providing & removing shuttering for item

RCC026 with necessary
props,struts,fastening etc. complete. 230.00 Sqm 20.00 4,600.00

20 RCC027 M20 FOR RETAINING WALLS 4,830.00 Cum 36.00 173,880.00 42.76

21 SH027 Providing & removing shuttering for item

RCC027 with necessary props, struts,
fastening etc. complete. 230.00 Sqm 340.00 78,200.00 365.56

22 RCC028 M20 FOR LIFT SHEAR WALLS 4,830.00 Cum 6.00 28,980.00

23 SH028 Providing & removing shuttering for item

RCC028 with necessary
props,struts,fastening etc. complete. 230.00 Sqm 20.00 4,600.00

24 RCC029 M20 FOR LINTEL BEAMS 4,600.00 Cum 0.50 2,300.00

25 SH029 Providing & removing shuttering for item

RCC029 with necessary
props,struts,fastening etc. complete. 200.00 Sqm 8.00 1,600.00

26 RCC032 M20 FOR FLOOR / ROOF SLABS 4,950.00 Cum 37.00 183,150.00

27 SH032 Providing & removing shuttering for item

RCC032 with necessary
props,struts,fastening etc. complete. 260.00 Sqm 375.00 97,500.00

28 RCO127 EXTRA COST FOR MIX DESIGN

VARIATION
a) for M25 with a minimum cement
content of 350 Kgs / Cmt 260.00 Cum 206.00 53,560.00 224.82
b) for M30 with a minimum cement
content of 370 Kgs / Cmt 500.00 Cum - -
c) for M35 with a minimum cement
content of 390 Kgs / Cmt 700.00 Cum - -

29 RCC128 M20 FOR SUMP TANK

a) raft (bottom) slab 4,830.00 Cum 8.00 38,640.00 2.70
b) wall 4,830.00 Cum 10.00 48,300.00
c) top slab/beam 4,830.00 Cum 6.00 28,980.00 2.03

30 SH0128 Providing & removing shuttering for item

RCC128 with necessary
props,struts,fastening etc. complete.
a) raft (bottom) slab 230.00 Sqm 7.00 1,610.00 3.00
b) wall 230.00 Sqm 83.00 19,090.00
c) top slab/beam 230.00 Sqm 20.00 4,600.00 15.75

Architect : Synergic Designs 4 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-BASEMENT
Client : M/s 3D Product Development, Bangalore.

AS PER TENDER AS PER EXECUT

SL CODE DESCRIPTION RATE UNIT PREVIOUS PRESENT

QTY AMOUNT
BILL BILL

31 FW0150
Providing and laying M20 controlled
concrete vacuum dewatered flooring
(tremix process) with an approved water
cement ratio and as detailed in below : 700.00 SMT - -

30 RCS007 REINFORCEMENT STEEL. 8,000.00 MT 28.00 224,000.00 21.13

Sub - Total C/o to Summary 1,982,685.00

MASONRY WORKS

31 MW046 SOLID CONCRETE BLOCK MASONRY -

100MM THICK 440.00 Sqm 10.00 4,400.00

32 MW047 SOLID CONCRETE BLOCK MASONRY -

150MM THICK 550.00 Sqm 175.00 96,250.00

33 MW048 SOLID CONCRETE BLOCK MASONRY -

200MM THICK 720.00 Sqm 90.00 64,800.00

Sub - Total C/o to Summary 165,450.00

FLOORING WORKS

34 FW007 GRANOLITHIC FLOORING

a) Basement - 50mm thick 370.00 Sqm 348.00 128,760.00
b) Lift Machine room - 40mm thick 380.00 Sqm - -

35 FW010 GRANITE FLOORING - USING 20MM

THICK SLAB ( Basic rate Rs 100 per Sft)
(Lift lobby) 2,250.00 Sqm 30.00 67,500.00

36 FW031 POLISHED GRANITE - STAIRCASE

STEPS ( Basic rate Rs 100 per Sft)
b) for main staircase 2,650.00 Sqm 15.00 39,750.00

37 FW046 POLISHED GRANITE SLAB CLADDING (

Basic rate Rs 100 per Sft) ( Lift wall)

a) for lift facing 2,500.00 Sqm 6.00 15,000.00

38 FW035 GRANITE SKIRTING - USING 20MM

THICK SLAB
b) for main staircase 295.00 Rmt 35.00 10,325.00

39 FW048 Cost for providing nosing work for granite /

marble / kota stone including necessary
tools and tackles as per the pattern shown
in the drawing
a) quarter round nosing 110.00 Rmt 35.00 3,850.00
b) bull nosing 185.00 Rmt 25.00 4,625.00

Sub - Total C/o to Summary :- 269,810.00

PLASTERING WORK

40 PLW007 CEILING PLASTERING

a) with lime rendering 205.00 Sqm 367.00 75,235.00
b) with sponge finish 225.00 Sqm - -

41 PLW012 INTERNAL WALL PLASTERING

a) with lime rendering 205.00 Sqm 550.00 112,750.00
b) with sponge finish 200.00 Sqm 230.00 46,000.00

Architect : Synergic Designs 5 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-BASEMENT
Client : M/s 3D Product Development, Bangalore.

AS PER TENDER AS PER EXECUT

SL CODE DESCRIPTION RATE UNIT PREVIOUS PRESENT

QTY AMOUNT
BILL BILL

42 PLW024 EXTERNAL WALL PLASTERING 260.00 Sqm - -

43 PLW052 DADO BACKING PLASTER

a) for lift facing 200.00 Sqm 6.00 1,200.00

44 PLW047 LATH PLASTERING - 50MM THICK 700.00 SMT - -

45 PLW048 DUCT PLASTERING 230.00 Sqm 125.00 28,750.00 22.50

46 MSW033 Providing waterproofing treatments for

inner surface of the sump tank as detailed
in technical specifications 330.00 Sqm 115.00 37,950.00 39.50

Sub - Total C/o to Summary 301,885.00

1.06.00 JOINERY WORKS

47 WW005 ALUMINIUM VENTILATORS - Sqm 15.00 -

Sub - Total C/o to Summary -

PAINTING WORKS

48 PTW003 OIL BOUND DISTEMPER 70.00 Sqm 1,147.00 80,290.00

49 PTW006 CEMENT PAINTING OVER SPONGE

PLASTERING 55.00 Sqm - -

50 PTW008 ENAMEL PAINTING 90.00 Sqm - -

Sub - Total C/o to Summary 80,290.00

MISCELLANEOUS WORKS

51 MSW031
Providing external box type waterproofing
treatments for below raft slab and side
wall of the sump as detailed in technical
specifications. 550.00 Sqm 535.00 294,250.00

52 MSW061 STAIRCASE RAILING 2,760.00 Sqm 10.00 27,600.00

53 MSW136 Providing and fixing PVC rungs/steps in

sumptank. 460.00 No's 9.00 4,140.00

54 MSW140 M S GRILLS 90.00 Kgs 175.00 15,750.00

55 MSW048 Supplying, fabricating & fixing in position

Mild steel covers 600 x 600 mm size
made out of M.S angle frame work 25 x
25 x 6 mm fixed in concrete & shutter
made out of 25 x 25 x 3 mm MS angle
frame fixed with 6mm thick chequered
plate. The rate to include for providing
diagonals 20 x 3 mm M.S flat bracings
welded to the frame work, necessary
hinges, locking arrangement etc.
complete.

4,600.00 NOS 2.00 9,200.00

Sub - Total C/o to Summary 350,940.00

Architect : Synergic Designs 6 of 21

 Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-BASEMENT
Client : M/s 3D Product Development, Bangalore.

NT FLOOR (PART- 'A') : CIVIL STRUCTURAL WORKS

AS PER EXECUTION QUANTITIES DEVIATION AMOUNT DEVIATION

NOT NOT
EXCEEDING EXCEEDING REMARKS
TOTAL AMOUNT EXCEEDING EXCEEDING
TENDER QTY TENDER
QTY Rs. TENDER QTY TENDER
BY AMOUNT BY
BY AMOUNT BY

702.00 140,400.00 62.00 12,400.00

432.90 112,554.00 292.90 76,154.00

197.38 58,227.10 62.62 18,472.90

443.80 146,454.00 173.80 57,354.00

- - 30.00 3,300.00

- - 30.00 3,450.00

238.73 65,650.75 166.27 45,724.25

332.14 21,589.10 17.86 1,160.90

544,874.95 145,908.00 72,108.05

- -

33.80 76,388.00 8.80 19,888.00

- - 38.00 85,500.00

- - 1.00 3,955.00

76,388.00 19,888.00 89,455.00

202.77 892,188.00 97.77 430,188.00

233.80 43,253.00 186.80 34,558.00

22.05 91,282.86 5.95 24,637.14

147.54 30,983.40 30.46 6,396.60

23.20 4,872.00 4.80 1,008.00

Architect : Synergic Designs 7 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-BASEMENT
Client : M/s 3D Product Development, Bangalore.

AS PER EXECUTION QUANTITIES DEVIATION AMOUNT DEVIATION

NOT NOT
EXCEEDING EXCEEDING REMARKS
TOTAL AMOUNT EXCEEDING EXCEEDING
TENDER QTY TENDER
QTY Rs. TENDER QTY TENDER
BY AMOUNT BY
BY AMOUNT BY

7.20 31,680.00 10.80 47,520.00

45.65 9,130.40 119.35 23,869.60

- - 39.00 188,370.00

- - 165.00 42,900.00

- - 2.50 15,750.00

- - 20.00 4,600.00

42.76 206,516.31 6.76 32,636.31

365.56 84,078.80 25.56 5,878.80

- - 6.00 28,980.00

- - 20.00 4,600.00

- - 0.50 2,300.00

- - 8.00 1,600.00

- - 37.00 183,150.00

- - 375.00 97,500.00

224.82 58,453.20 18.82 4,893.20

- -

- -

2.70 13,041.00 5.30 25,599.00

- - 10.00 48,300.00
2.03 9,804.90 3.97 19,175.10

3.00 690.00 4.00 920.00

- - 83.00 19,090.00
15.75 3,622.50 4.25 977.50

Architect : Synergic Designs 8 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-BASEMENT
Client : M/s 3D Product Development, Bangalore.

AS PER EXECUTION QUANTITIES DEVIATION AMOUNT DEVIATION

NOT NOT
EXCEEDING EXCEEDING REMARKS
TOTAL AMOUNT EXCEEDING EXCEEDING
TENDER QTY TENDER
QTY Rs. TENDER QTY TENDER
BY AMOUNT BY
BY AMOUNT BY

21.13 169,040.00 6.87 54,960.00

1,648,636.37 508,154.31 842,202.94

- - 10.00 4,400.00

- - 175.00 96,250.00

- - 90.00 64,800.00

- - 165,450.00

- - 348.00 128,760.00

- - 30.00 67,500.00

- - 15.00 39,750.00

- - 6.00 15,000.00

- - 35.00 10,325.00

- - 35.00 3,850.00
- - 25.00 4,625.00

- - 269,810.00

- - 367.00 75,235.00

- - 550.00 112,750.00
- - 230.00 46,000.00

Architect : Synergic Designs 9 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-BASEMENT
Client : M/s 3D Product Development, Bangalore.

AS PER EXECUTION QUANTITIES DEVIATION AMOUNT DEVIATION

NOT NOT
EXCEEDING EXCEEDING REMARKS
TOTAL AMOUNT EXCEEDING EXCEEDING
TENDER QTY TENDER
QTY Rs. TENDER QTY TENDER
BY AMOUNT BY
BY AMOUNT BY

- -

- - 6.00 1,200.00

22.50 5,175.00 102.50 23,575.00

39.50 13,035.00 75.50 24,915.00

18,210.00 - 283,675.00

- - 15.00

- - -

- - 1,147.00 80,290.00

- -

- -

- - 80,290.00

- - 535.00 294,250.00

- - 10.00 27,600.00

- - 9.00 4,140.00

- - 175.00 15,750.00

- - 2.00 9,200.00

- - 350,940.00

Architect : Synergic Designs 10 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-PART-B
Client : M/s 3D Product Development, Bangalore.

ABSTRACT FOR UPPER FLOORS (PART- 'B') : CIVIL STRU

AS PER TENDER AS PER EXECUTI

SL CODE DESCRIPTION RATE UNIT PREVIOUS PRESENT

QTY AMOUNT
BILL BILL

PLAIN CEMENT CONCRETE WORKS

1 PCC006 PCC 1:2:4 FOR CILL CONCRETE 4,600.00 Cum 2.00 9,200.00

2 PCC010 PCC SCREED OVER CINDER / BRICK

BAT FILLING 370.00 Sqm 45.00 16,650.00

Sub - Total C/o to Summary 25,850.00

REINFORCEMENT CEMENT CONCRETE WORKS

3 RCC022 M20 FOR COLUMNS AND PEDESTALS

4,230.00 Cum 83.00 351,090.00

4 SH022 Providing & removing shuttering for item

RCC022 with necessary props, struts,
fastening etc. complete
a) for Square columns 205.00 Sqm 525.00 107,625.00
b) for Rectangular columns 205.00 Sqm 100.00 20,500.00
c) for Circular columns 350.00 Sqm - -

5 RCC025 M20 FOR ROOF / FLOOR BEAMS 4,875.00 Cum 130.00 633,750.00

6 SH025 Providing & removing shuttering for item

RCC025 with necessary
props,struts,fastening etc. complete. 260.00 Sqm 540.00 140,400.00

7 RCC026 M20 FOR STAIRCASE WITH WAIST

SLAB 6,400.00 Cum 10.00 64,000.00

8 SH026 Providing & removing shuttering for item

RCC026 with necessary
props,struts,fastening etc. complete. 230.00 Sqm 70.00 16,100.00

9 RCC028 M20 FOR LIFT SHEAR WALLS 5,250.00 Cum - -

10 SH028 Providing & removing shuttering for item

RCC028 with necessary
props,struts,fastening etc. complete. 250.00 Sqm - -

11 RCC029 M20 FOR LINTEL BEAMS 4,600.00 Cum 3.00 13,800.00

12 SH029 Providing & removing shuttering for item

RCC029 with necessary
props,struts,fastening etc. complete. 205.00 Sqm 70.00 14,350.00

13 RCC032 M20 FOR FLOOR / ROOF SLABS 4,970.00 Cum 230.00 1,143,100.00

14 SH032 Providing & removing shuttering for item

RCC032 with necessary
props,struts,fastening etc. complete. 260.00 Sqm 400.00 104,000.00

15 RCC034 M20 FOR CHAJJAS, CILLS AND CILL

PROJECTIONS 4,600.00 CMT 1.00 4,600.00

16 SH034 Providing & removing shuttering for item

RCC034 with necessary
props,struts,fastening etc. complete. 230.00 SMT 15.00 3,450.00

17 RCC036 M20 FOR PERGOLA / FINS /

PILASTERS / ELEVATION FEATURE
ELEMENTS 6,440.00 CMT 2.00 12,880.00

Architect : Synergic Designs 11 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-PART-B
Client : M/s 3D Product Development, Bangalore.

AS PER TENDER AS PER EXECUTI

SL CODE DESCRIPTION RATE UNIT PREVIOUS PRESENT

QTY AMOUNT
BILL BILL

18 SH036 Providing & removing shuttering for item

RCC036 with necessary
props,struts,fastening etc. complete. 275.00 SMT 20.00 5,500.00

19 RCO126 INTEGRAL WATERPROOFING

COMPOUND 190.00 LTR 180.00 34,200.00

20 RCO127 EXTRA COST FOR MIX DESIGN

VARIATION
a) for M25 with a minimum cement
content of 350 Kgs / Cmt 260.00 Cum 495.00 128,700.00
b) for M30 with a minimum cement
content of 370 Kgs / Cmt 500.00 Cum - -
c) for M35 with a minimum cement
content of 390 Kgs / Cmt 700.00 Cum - -

21 RCC129 M20 FOR OVER-HEAD TANK

a) bottom slab 5,060.00 Cum 3.75 18,975.00
b) wall 5,060.00 Cum 4.50 22,770.00
c) top slab/beam 5,060.00 Cum 3.75 18,975.00

22 SH0129 Providing & removing shuttering for item

RCC129 with necessary
props,struts,fastening etc. complete.
a) bottom slab 230.00 Sqm 22.00 5,060.00
b) wall 230.00 Sqm 55.00 12,650.00
c) top slab/beam 230.00 Sqm 22.00 5,060.00

23 RCS007 REINFORCEMENT STEEL 8,000.00 MT 60.00 480,000.00

Sub - Total C/o to Summary 3,361,535.00

MASONRY WORKS

23 MW046 SOLID CONCRETE BLOCK MASONRY -

100MM THICK 440.00 Sqm 370.00 162,800.00

24 MW047 SOLID CONCRETE BLOCK MASONRY -

150MM THICK 550.00 Sqm 1,000.00 550,000.00

25 MW048 SOLID CONCRETE BLOCK MASONRY -

200MM THICK 720.00 Sqm 50.00 36,000.00

Sub - Total C/o to Summary 748,800.00

PLASTERING WORK
26 PLW007 CEILING PLASTERING
a) with lime rendering 205.00 Sqm 1,250.00 256,250.00
b) with sponge finish 200.00 Sqm 25.00 5,000.00

27 PLW012 INTERNAL WALL PLASTERING

a) with lime rendering 205.00 Sqm 2,040.00 418,200.00
b) with sponge finish 225.00 Sqm - -

28 PLW024 EXTERNAL WALL PLASTERING 240.00 Sqm 800.00 192,000.00

29 PLW052 DADO BACKING PLASTER 200.00 Sqm 260.00 52,000.00

30 PLW047 LATH PLASTERING - 50MM THICK 700.00 SMT - -

31 PLW048 DUCT PLASTERING 230.00 Sqm 140.00 32,200.00

Architect : Synergic Designs 12 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-PART-B
Client : M/s 3D Product Development, Bangalore.

AS PER TENDER AS PER EXECUTI

SL CODE DESCRIPTION RATE UNIT PREVIOUS PRESENT

QTY AMOUNT
BILL BILL

32 MSW033
Providing waterproofing treatments for
inner surface of the Over Head tank as
detailed in technical specifications 330.00 Sqm 65.00 21,450.00

Sub - Total C/o to Summary 977,100.00

STRUCTURAL & OTHER STEEL WORK

33 SW009 STEEL CASEMENT WINDOWS /

VENTILATORS 2,580.00 Sqm 2.50 6,450.00

34 SW013 M.S. PIPE LADDER 7,360.00 No's 1.00 7,360.00

35 SW021 M S DOOR 2,440.00 Sqm 3.50 8,540.00

36 SSW010 STRUCTURAL STEEL 69,000.00 M.T 0.50 34,500.00

Sub - Total C/o to Summary 56,850.00

WATERPROOFING TREATMENT
WORKS

37 WP001 ROOF WATERPROOFING 550.00 SMT 405.00 222,750.00

38 WP003 TOILET WATERPROOFING 330.00 SMT 60.00 19,800.00

39 WP004 BRICK BAT / CINDER FILLING IN

SUNKEN AREAS 1,655.00 CMT 6.00 9,930.00

Sub - Total C/o to Summary 252,480.00

MISCELLANEOUS WORKS
39 MSW061 STAIRCASE RAILING 2,760.00 Sqm 37.00 102,120.00

40 MSW140 M S GRILLS 75.00 Kgs 365.00 27,375.00

41 MSW061 BALCONY RAILING - 50mm dia pipe 1,930.00 Sqm 41.00 79,130.00

42 MSW142 CLAY TILE CLADDING 830.00 Sqm 60.00 49,800.00

Sub - Total C/o to Summary 258,425.00

Architect : Synergic Designs 13 of 21

 Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-PART-B
Client : M/s 3D Product Development, Bangalore.

FLOORS (PART- 'B') : CIVIL STRUCTURAL WORKS

AS PER EXECUTION QUANTITIES DEVIATION AMOUNT DEVIATION

NOT NOT
EXCEEDING EXCEEDING REMARKS
TOTAL AMOUNT EXCEEDING EXCEEDING
TENDER QTY TENDER
QTY Rs. TENDER QTY TENDER
BY AMOUNT BY
BY AMOUNT BY

- - 2.00 9,200.00

- - 45.00 16,650.00

- - 25,850.00

- - 83.00 351,090.00

- - 525.00 107,625.00
- - 100.00 20,500.00
- -

- - 130.00 633,750.00

- - 540.00 140,400.00

- - 10.00 64,000.00

- - 70.00 16,100.00

- -

- -

- - 3.00 13,800.00

- - 70.00 14,350.00

- - 230.00 ###

- - 400.00 104,000.00

- - 1.00 4,600.00

- - 15.00 3,450.00

- - 2.00 12,880.00

Architect : Synergic Designs 14 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-PART-B
Client : M/s 3D Product Development, Bangalore.

AS PER EXECUTION QUANTITIES DEVIATION AMOUNT DEVIATION

NOT NOT
EXCEEDING EXCEEDING REMARKS
TOTAL AMOUNT EXCEEDING EXCEEDING
TENDER QTY TENDER
QTY Rs. TENDER QTY TENDER
BY AMOUNT BY
BY AMOUNT BY

- - 20.00 5,500.00

- - 180.00 34,200.00

- - 495.00 128,700.00

- -

- -

- - 3.75 18,975.00
- - 4.50 22,770.00
- - 3.75 18,975.00

- - 22.00 5,060.00
- - 55.00 12,650.00
- - 22.00 5,060.00

- - 60.00 480,000.00

- - 3,361,535.00

- - 370.00 162,800.00

- - 1,000.00 550,000.00

- - 50.00 36,000.00

- - 748,800.00

- - 1,250.00 256,250.00
- - 25.00 5,000.00

- - 2,040.00 418,200.00
- -

- - 800.00 192,000.00

- - 260.00 52,000.00

- -

- - 140.00 32,200.00

Architect : Synergic Designs 15 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-PART-B
Client : M/s 3D Product Development, Bangalore.

AS PER EXECUTION QUANTITIES DEVIATION AMOUNT DEVIATION

NOT NOT
EXCEEDING EXCEEDING REMARKS
TOTAL AMOUNT EXCEEDING EXCEEDING
TENDER QTY TENDER
QTY Rs. TENDER QTY TENDER
BY AMOUNT BY
BY AMOUNT BY

- - 65.00 21,450.00

- - 977,100.00

- - 2.50 6,450.00

- - 1.00 7,360.00

- - 3.50 8,540.00

- - 0.50 34,500.00

- - 56,850.00

- - 405.00 222,750.00

- - 60.00 19,800.00

- - 6.00 9,930.00

- - 252,480.00

- - 37.00 102,120.00

- - 365.00 27,375.00

- - 41.00 79,130.00

- - 60.00 49,800.00

- - 258,425.00

Architect : Synergic Designs 16 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-PART-C
Client : M/s 3D Product Development, Bangalore.

ABSTRACT FOR UPPER FLOORS (PART- 'C') : CIVIL FIN

AS PER TENDER AS PER EXECUTI

SL CODE DESCRIPTION RATE UNIT PREVIOUS PRESENT

QTY AMOUNT
BILL BILL

FLOORING WORKS

1 FW007 GRANOLITHIC FLOORING

a) All floor area - 50mm thick 370.00 Sqm 1,130.00 418,100.00
b) Lift Machine room - 40mm thick 350.00 Sqm 10.00 3,500.00

2 FW010 GRANITE FLOORING - USING 20MM

THICK SLAB ( Basic rate Rs 100per Sft)
( Lift lobby) 2,300.00 Sqm - -

3 FW031 POLISHED GRANITE - STAIRCASE

STEPS ( Basic rate Rs 100per Sft) 2,575.00 Sqm 55.00 141,625.00

4 FW032 VITRIFIED FLOORING - USING 10MM

THICK SLAB ( Basic rate Rs 45per Sft)
( Lift lobby) 780.00 Sqm 160.00 124,800.00

5 FW026 ANTI SKID RUSTIC CERAMIC TILES

FLOORING (( Basic rate Rs 45per Sft)
780.00 Sqm 40.00 31,200.00

6 FW010 GRANITE COUNTERS ( Basic rate Rs

100per Sft) 2,850.00 Sqm 5.00 14,250.00

7 FW048 Cost for providing nosing work for granite /

marble / kota stone including necessary
tools and tackles as per the pattern shown
in the drawing
a) Quarter round nosing 110.00 Rmt 90.00 9,900.00
b) Bull nosing 185.00 Rmt 96.00 17,760.00

8 FW049 INTERLOCKING PAVERS 625.00 Sqm 150.00 93,750.00

SKIRTING WORKS

9 FW035 GRANITE SKIRTING - USING 20MM

THICK SLAB 320.00 Rmt - -

10 FW033 VITRIFIED SKIRTING 165.00 Rmt 204.00 33,660.00

DADO/CLADDING/FACING WORKS

11 FW046 POLISHED GRANITE SLAB CLADDING (

Basic rate Rs 100 per Sft)
2,500.00 Sqm 22.00 55,000.00

12 FW050 GLAZED TILE DADO - TOILETS ( Basic

rate Rs 45 per Sft) 780.00 Sqm 240.00 187,200.00

13 FW050 PRINTED GLAZED TILE DADO -

ABOVE COUNTER ( Basic Rate Rs 85
per Sft) 1,250.00 Sqm 5.00 6,250.00

Sub - Total C/o to Summary 1,136,995.00

JOINERY WORKS

14 WW002 S.W FRAME WITH O.S.T FLUSH

SHUTTERS
a) toilet 3,400.00 Sqm 21.00 71,400.00

Sub - Total C/o to Summary 71,400.00

Architect : Synergic Designs 17 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-PART-C
Client : M/s 3D Product Development, Bangalore.

AS PER TENDER AS PER EXECUTI

SL CODE DESCRIPTION RATE UNIT PREVIOUS PRESENT

QTY AMOUNT
BILL BILL

1.07.00 PAINTING WORKS

15 PTW003 OIL BOUND DISTEMPER 70.00 Sqm 1,275.00 89,250.00

16 PTW006 CEMENT PAINTING OVER SPONGE

PLASTERING 50.00 Sqm 800.00 40,000.00

16 PTW007 Texture paint 400.00 Sqm 75.00 30,000.00

17 PTW008 ENAMEL PAINTING 85.00 Sqm 850.00 72,250.00

18 PTW022 PLASTIC EMULSION PAINT 105.00 Sqm 2,040.00 214,200.00

Sub - Total C/o to Summary 445,700.00

Architect : Synergic Designs 18 of 21

 Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-PART-C
Client : M/s 3D Product Development, Bangalore.

R FLOORS (PART- 'C') : CIVIL FINISHING WORKS

AS PER EXECUTION QUANTITIES DEVIATION AMOUNT DEVIATION

NOT NOT
EXCEEDING EXCEEDING REMARKS
TOTAL AMOUNT EXCEEDING EXCEEDING
TENDER QTY TENDER
QTY Rs. TENDER QTY TENDER
BY AMOUNT BY
BY AMOUNT BY

- - 1,130.00 418,100.00
- - 10.00 3,500.00

- -

- - 55.00 141,625.00

- - 160.00 124,800.00

- - 40.00 31,200.00

- - 5.00 14,250.00

- - 90.00 9,900.00
- - 96.00 17,760.00

- - 150.00 93,750.00

- -

- - 204.00 33,660.00

- - 22.00 55,000.00

- - 240.00 187,200.00

- - 5.00 6,250.00

- - 1,136,995.00

- - 21.00 71,400.00

- - 71,400.00

Architect : Synergic Designs 19 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-PART-C
Client : M/s 3D Product Development, Bangalore.

AS PER EXECUTION QUANTITIES DEVIATION AMOUNT DEVIATION

NOT NOT
EXCEEDING EXCEEDING REMARKS
TOTAL AMOUNT EXCEEDING EXCEEDING
TENDER QTY TENDER
QTY Rs. TENDER QTY TENDER
BY AMOUNT BY
BY AMOUNT BY

- - 1,275.00 89,250.00

- - 800.00 40,000.00

- - 75.00 30,000.00

- - 850.00 72,250.00

- - 2,040.00 214,200.00

- - 445,700.00

Architect : Synergic Designs 20 of 21

Project : Proposed Factory Building for "3DPD" at Veerasandra, Bangalore,
ABST-PART-D
Client : M/s 3D Product Development, Bangalore.

ABSTRACT FOR COMPOUND WALL (PART- 'D') : CIVIL WORKS

AS PER TENDER AS PER EXECUTION QUANTITIES DEVIATION AMOUNT DEVIATION

SL CODE DESCRIPTION RATE UNIT NOT NOT REMARKS

EXCEEDING EXCEEDING
PREVIOUS PRESENT TOTAL AMOUNT EXCEEDING EXCEEDING
QTY AMOUNT TENDER QTY TENDER
BILL BILL QTY Rs. TENDER QTY TENDER
BY AMOUNT BY
BY AMOUNT BY

1 CMP001 FOUNDATION EXCAVATION UPTO 1.50

MTR DEPTH 260.00 Cum 20.00 5,200.00 - - 20.00 5,200.00

2 CMP002 PCC 1:4:8 BED CONCRETE BELOW

FOUNDATION 2,250.00 Cum 1.00 2,250.00 - - 1.00 2,250.00

3 CMP003 PCC 1:3:6 FOR DAMP PROOF COURSE

3,955.00 Cum 1.00 3,955.00 - - 1.00 3,955.00

4 CMP009 RR MASONRY 2,530.00 Cum 10.00 25,300.00 - - 10.00 25,300.00

5 CMP010 SOLID CONCRETE BLOCK MASONRY -

200MM THICK 720.00 Sqm 30.00 21,600.00 - - 30.00 21,600.00

6 CMP011 POLISHED GRANITE SLAB CLADDING (

Basic rate Rs 100 per Sft)
2,300.00 Sqm 12.00 27,600.00 - - 12.00 27,600.00

7 CMP012 EXTERNAL WALL PLASTERING 240.00 Sqm 70.00 16,800.00 - - 70.00 16,800.00

8 CMP013 STRUCTURAL STEEL 75,000.00 M.T - - -

9 CMP014 CEMENT PAINTING OVER SPONGE

PLASTERING 50.00 Sqm 285.00 14,250.00 - - 285.00 14,250.00

10 CMP015 ENAMEL PAINTING 85.00 Sqm 100.00 8,500.00 - - 100.00 8,500.00

11 CMP017 Providing and fixing Gate as per elevation

drawing shown using steel.
Mode of Measurement : Only clear
dimension shall be measured and paid
for..)
3,680.00 Sqm 5.00 18,400.00 - - 5.00 18,400.00

12 CMP018 Providing and fixing railing using 50mm

dia(external dia) M.S pipe in horizontal
with no vertical as shown in elevation
drawing. The ends of the pipe shall be
welded/supported with 50x4mm flat and
shall be enclosed in masonry.
Mode of Measurement : Only clear
dimension shall be measured and paid
for..)

1,380.00 Sqm 35.00 48,300.00 - - 35.00 48,300.00

Sub - Total C/o to Summary 192,155.00 - - 192,155.00

Architect : Synergic Designs 21 of 21