Final WTP Staff Quarters-2 Bhainsa 26.08.2021

Comparative statement for Sub Estimate
Name of the work : Providing Drinking Water to Habitations in SRSP Adilabad Segment in Adilabad District
Name of Sub Work: Comparative statement for 6000KL Sump at Bhainsa Head Works
Sl. As per approved WE As per Work done

Description Excess/Less Remarks
No
Qty Amount Qty Amount
1 Removal of Hard rock by Machine which 7457.91 3310715.00 5896.29 2617461.00 -693254.00 As per actuals
require blasting
Sand filling in basement with watering and
2 tamping etc. complete. including Cost and 220.90 187345.00 0.00 0.00 -187345.00 As per actuals
conveyance of the all materials etc.
3 M30 grade design mix using 20mm HG metal As per approved drawing
of SE, TDWSP, Circle-
Nirmal, Dt: 15.02.2016
Foundations - Raft - M30 grade 905.93 8443902.00 881.64 8217502.00 -226400.00
Side wall
Haunch width 0.15
Haunch Portion 2.93 27310.00 8.10 75498.00 48188.00
instead of 0.3
1st step with 400 mm thick 19.59 221034.00 14.64 165183.00 -55851.00 As per site condition
2ndstep to 4th step with 400 mm thick 281.64 3411336.00 263.86 3195978.00 -215358.00
Rectangular Beams - M30 grade 75.60 839237.00 1.00 303626.00 -535611.00
Rectangular Columns - M30 grade 29.70 330076.00 1.00 35206.00 -294870.00
Top Slab - M30 Grade 314.56 3193633.00 300.44 413282.00 -2780351.00
Beams 0.00 0.00 73.22 812817.00 812817.00
Ventilator column 0.00 0.00 1.70 18872.00 18872.00
for Pre cast slab 0.00 0.00 7.26 73709.00 73709.00
Head room column 0.00 0.00 0.79 8780.00 8780.00
M30 grade for Head room 0.00 0.00 2.46 27309.00 27309.00
Head room slab & chajja 0.00 0.00 3.43 34824.00 34824.00
Page 1 of 230
No Description Excess/Less Remarks
Acco Proof cement paint of superior quality,

4
plastering with CM(1:3) prop. 12 mm thick
7411.42 1214213.00 3500.04 573426.00 -640787.00 As per actuals
Epoxy protective coating with procoat SNF (item

5 279 SSR) paint 3 coat over water proof 7411.42 2459203.00 3524.84 1169586.00 -1289617.00 As per actuals
plastering
Painting with Snowcem paint 2 coats over a
6 primary coat 6868.05 707340.00 2339.03 240897.00 -466443.00 As per actuals
7 Cost of steel and Fabrication charges of steel 135.245 6950592.00 128.74 6616383.00 -334209.00 As per actuals
Supply and fixing Aluminium Anodised sections

8
of Series C sections For Ventilator
LS 20000.00 2.88 9027.49 -10972.51 As per actuals

9
of Series C sections For Phenial opening
LS 2250.00 172.80 541649.20 539399.20 As per actuals
Provision for unforeseen items such as

10 excavation with other soils,rock, LS 1119983.00 0.00 -1119983.00 As per actuals
dewatering,price variations in materials etc.,
Rate as per the SE, MB,

Circle -Adilabad.
11 Supply, fabrication and erection of SS hand rail LS 0.00 210.60 652860.00 652860.00 Proceding No.AEE3/DEE-
II/Grid/Rate
Approval/Phase-II/2019-
20, Date:23.01.2020
Supply and fixing Aluminium Anodised Doors -

12
Single Shutter as per approved drawing 0.00 3.00 18856.10 18856.10 As per actuals
TOTAL 32438169.00 25822731.78 -6615437.22
Page 2 of 230
No Description Excess/Less Remarks
As per Sanction Estimate 32438169.00 Less

As per Working Estimate 25822731.78 Excess
Difference Amount Less 6615437.22
Asst. Exe. Engineer

MB Grid SD Bhainsa.
Page 3 of 230
HSD WSP date Material WSP of HSD
1/1/2015 HSD (EURO IV) 55.46109
1/16/2015 HSD (EURO IV) 55.38489
2/1/2015 HSD (EURO IV) 52.81096
2/16/2015 HSD (EURO IV) 50.96560
3/1/2015 HSD (EURO IV) 54.76571
3/16/2015 HSD (EURO IV) 54.76571
4/1/2015 HSD (EURO IV) 54.77896
4/16/2015 HSD (EURO IV) 51.99969
5/1/2015 HSD (EURO IV) 54.66645
5/16/2015 HSD (EURO IV) 57.71579
6/1/2015 HSD (EURO IV) 57.71686
6/16/2015 HSD (EURO IV) 56.19754
7/1/2015 HSD (EURO IV) 55.40911
7/16/2015 HSD (EURO IV) 52.88293
8/1/2015 HSD (EURO IV) 48.74227
8/16/2015 HSD (EURO IV) 47.47301
9/1/2015 HSD (EURO IV) 46.93023
9/16/2015 HSD (EURO IV) 46.93023
10/1/2015 HSD (EURO IV) 47.47302
10/16/2015 HSD (EURO IV) 48.50431
11/1/2015 HSD (EURO IV) 48.52971
11/16/2015 HSD (EURO IV) 49.48056
12/1/2015 HSD (EURO IV) 49.23542
12/16/2015 HSD (EURO IV) 48.75778
1/1/2016 HSD (EURO IV) 47.60707
1/16/2016 HSD (EURO IV) 46.68432
2/1/2016 HSD (EURO IV) 46.64876
2/16/2016 HSD (EURO IV) 46.64876
3/1/2016 HSD (EURO IV) 48.52629
3/16/2016 HSD (EURO IV) 48.52629
4/1/2016 HSD (EURO IV) 50.56434
4/16/2016 HSD (EURO IV) 50.22108
5/1/2016 HSD (EURO IV) 53.37467
5/16/2016 HSD (EURO IV) 53.37467
6/1/2016 HSD (EURO IV) 57.19322
6/16/2016 HSD (EURO IV) 58.55928
7/1/2016 HSD (EURO IV) 57.99576
7/16/2016 HSD (EURO IV) 57.55311
8/1/2016 HSD (EURO IV) 55.37392
8/16/2016 HSD (EURO IV) 53.20557
9/1/2016 HSD (EURO IV) 56.10032
9/16/2016 HSD (EURO IV) 55.72084
10/1/2016 HSD (EURO IV) 55.63412
10/16/2016 HSD (EURO IV) 58.63928
11/1/2016 HSD (EURO IV) 58.63928
11/16/2016 HSD (EURO IV) 57.78323
12/1/2016 HSD (EURO IV) 57.63144
12/16/2016 HSD (EURO IV) 57.63144
1/1/2017 HSD (EURO IV) 59.91922
1/16/2017 HSD (EURO IV) 62.45636
2/1/2017 HSD (EURO IV) 62.45636
2/16/2017 HSD (EURO IV) 62.45636
3/1/2017 HSD (EURO IV) 62.45636
3/16/2017 HSD (EURO IV) 62.45636
4/1/2017 HSD (EURO IV) 58.76489
4/16/2017 HSD (EURO IV) 60.08788
5/1/2017 HSD (EURO IV) 60.65200
5/16/2017 HSD (EURO IV) 58.00258
6/1/2017 HSD (EURO IV) 59.13036
6/16/2017 HSD (EURO IV) 57.51459
7/1/2017 HSD (EURO IV) 56.33156
7/16/2017 HSD (EURO IV) 58.09320
8/1/2017 HSD (EURO IV) 58.45085
8/16/2017 HSD (EURO IV) 59.74899
9/1/2017 HSD (EURO IV) 59.05329
9/16/2017 HSD (EURO IV) 61.14872
10/1/2017 HSD (EURO IV) 62.48726
10/16/2017 HSD (EURO IV) 60.15551
11/1/2017 HSD (EURO IV) 60.41084
11/16/2017 HSD (EURO IV) 61.96173
12/1/2017 HSD (EURO IV) 62.95121
12/16/2017 HSD (EURO IV) 62.81021
1/1/2018 HSD (EURO IV) 63.54770
1/16/2018 HSD (EURO IV) 65.41312
2/1/2018 HSD (EURO IV) 66.68261
2/16/2018 HSD (EURO IV) 65.39141
3/1/2018 HSD (EURO IV) 64.22010
3/16/2018 HSD (EURO IV) 64.69731
4/1/2018 HSD (EURO IV) 66.41088
4/16/2018 HSD (EURO IV) 67.59302
5/1/2018 HSD (EURO IV) 69.74041
5/16/2018 HSD (EURO IV) 71.92705
6/1/2018 HSD (EURO IV) 74.77939
6/16/2018 HSD (EURO IV) 72.65369
7/1/2018 HSD (EURO IV) 71.37392
7/16/2018 HSD (EURO IV) 73.12414
8/1/2018 HSD (EURO IV) 71.69255
8/16/2018 HSD (EURO IV) 72.68192
9/1/2018 HSD (EURO IV) 74.36296
9/16/2018 HSD (EURO IV) 77.98532
10/1/2018 HSD (EURO IV) 79.24339
10/16/2018 HSD (EURO IV) 81.17766
11/1/2018 HSD (EURO IV) 79.47308
11/16/2018 HSD (EURO IV) 75.37200
12/1/2018 HSD (EURO IV) 67.90300
12/16/2018 HSD (EURO IV) 63.61946
1/1/2019 HSD (EURO IV) 62.12280
1/16/2019 HSD (EURO IV) 63.73876
2/1/2019 HSD (EURO IV) 67.06500
2/16/2019 HSD (EURO IV) 68.44300
3/1/2019 HSD (EURO IV) 70.66585
3/16/2019 HSD (EURO IV) 68.96300
4/1/2019 HSD (EURO IV) 67.69400
4/16/2019 HSD (EURO IV) 68.31240
5/1/2019 HSD (EURO IV) 70.30757
5/16/2019 HSD (EURO IV) 69.43905
6/1/2019 HSD (EURO IV) 70.52133
6/16/2019 HSD (EURO IV) 66.63868
7/1/2019 HSD (EURO IV) 64.58900
7/16/2019 HSD (EURO IV) 69.44981
7/17/2019 HSD (EURO IV) 69.44981
7/18/2019 HSD (EURO IV) 69.44981
7/19/2019 HSD (EURO IV) 69.44981
7/20/2019 HSD (EURO IV) 69.44981
7/21/2019 HSD (EURO IV) 69.44981
7/22/2019 HSD (EURO IV) 69.44981
7/23/2019 HSD (EURO IV) 69.44981
7/24/2019 HSD (EURO IV) 69.44981
7/25/2019 HSD (EURO IV) 69.44981
7/26/2019 HSD (EURO IV) 69.44981
7/27/2019 HSD (EURO IV) 69.44981
7/28/2019 HSD (EURO IV) 69.44981
7/29/2019 HSD (EURO IV) 69.44981
7/30/2019 HSD (EURO IV) 69.44981
7/31/2019 HSD (EURO IV) 69.44981
Leads statement
TELANGANA WATER GRID - SANGAREDDY SEGMENT IN MEDAK DISTRICT
Municipal allowence 0%
Total cost
Conveyance- with
Name of the Blasting Machine seignorag
Sl. No Description of material lead (km) Initial cost Excluding Stacking
Quarry charges crushing e/1.1361 embedded
13.615%
5 tax
1 40mm size HBG (SS5) Nirmal 65 845.00 837.39 44.01 1726.40
2 20mm size HBG metal Nirmal 65 1365.00 837.39 44.01 2246.40
3 CR Stone Nirmal 55 262.00 634.78 44.01 940.79
4 RR Stone Nirmal 55 252.00 634.78 44.01 930.79
5 Bond stone (25x25x45 Cm) Nirmal 55 1387.00 744.97 44.01 2175.98
6 Sand for concrete items Peddavagu 138 422.00 1476.30 35.21 1933.51
7 Sand for mortar Peddavagu 138 566.00 1476.30 35.21 2077.51
8 Sand for filling Local 15 302.00 313.16 35.21 650.37
9 Bricks Khanapur 15 5000.00 669.98 33.89 5703.86637
10 Cement 6200 6200.00
11 Steel Fe 500 of SAIL, TATA, Jindal 40000 40000.00
12 Steel I Beams 40000 40000.00
13 6 mm size HBG metal Nirmal 55 735.00 744.97 44.01 1523.98
16 uncoursed rubble stone Nirmal 55 330.00 634.78 44.01 1008.79
17 Gravel Local 10 103.00 258.15 19.36 380.51
18 Shabad stone thandur 150 240.00 2139.59 2.20 2381.79
19 Present Pig Iron Cost as per BOC 26000
20 Present Coke Cost as per SSR 36570
21 Binding wire 70 70.00
22 Water 77 77.00
23 Paint 276 276.00
24 White Cement 29 29.00
25 Snowcem 55 55.00
26 Synthetic enamel Paint 175 175.00
27 Synthetic enamel Paint 276 276.00
28 Accoproof Powder 75 75.00
29 Emulsion Piant 225 225.00
30 Wood Primer 158 158.00
31 Epoxy protective coating 633 633.00
32 Gelatin 80% 73 73.00
33 Detonetor Electric 13 13.00
34 GI pipe 32mm 250.2 250.20
35 MS Angles 40 40.00
36 SS Railing 40mm dia Pipe 391 391.00
37 Aluminium anodized Sections for frames 321 321.00
This is to certify that the leads are correct to the best of my knowledge
Asst. Executive Engineer Dy. Executive Engineer Executive Engineer Superintending Engineer
TDWSP Medchal TDWSP Sub division TDWSP Division TDWSP Circle
Medchal Hyderabad Hyderabad
1 Binding wire M072, 70 PHSSR-p19
2 Delifting charges 41 Lift charges 134 with SSR 2015-16
3 Slab up to 150mm 1 sqmt 389 bldg.92
3 Slab above 150mm upto 300mm 1 sqmt 399 bldg.92
4 Slab above 300mm 1 sqmt 418 bldg.89
5 Centering Charges Footing/BedBlocks 750 bldg.89 305 Bed blocks
6 Lifting charges (Concrete) 134
7 Mason Ist Class 415 PHSSR-p6
8 Mason II nd class/Work Inspector 370 PHSSR-p6
9 Men mazdoor 310 p11
10 Woman Mazdoor 310 p11
11 Centering Charges Ring Beam/Cir Col 1206 PHSSR-p46
12 Centering Charges Doome 2670.00 PHSSR-p46 1643 Roof slab
13 Earth work Initial rate (up to 3M) Manual Excavation 112.84 R&B.Ch.11/1
14 Earth work Initial rate(3-6m) Manual Excavation 145.08 R&B.Ch.11/2/A
15 Earth work Initial rate(above-6m) Manual Excavation 193.44 R&B.Ch.11/3/A
16 Sand filling Charges Manual Refilling 96.10 R&B.Ch.11/2/A
17 Water 77.00 M 189
18 dome slabs centering 6302.00 buildings
19 Beams 3428.00 bldg.89
20 Column/Braces centering charges 1099.00 PH P-301
20a Brace centering charges(Circular) 1206.00 PH p-47
21 Columns 2041.00 bldg.89
22 Column above 3.6mt 2381.15 bldg.89
23 Beams above 3.66m height 3999.31 bldg.89
24 Lintels 2344.00 bldg.89 1068 Pedestrals
25 Sun shades 0.6m Width 410.00 bldg.89
26 Roof slab up to 150mm thick 389.00 bldg.89 650 above 3.66m 201
27 Roof slab 150-300mm thick 399.00 bldg.89 669 above 3.66m 209
28 Roof slab above 300.0mm thick 418.00 bldg.89 408 upto 3.66mts height 219
29 Helical Stair case 1 sqmt 480.00 bldg.89
30 Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity 338.90 P-49 CSSR item 16
31 Cost of Diesel for Miller per Lts 59.10 C-SSR p-30
32 Cost of Petrol for Vibrator per Lts 74.73 C-SSR p-21 above 3.66m
33 RCC Vertical wall of circular surface GLSR/Sump 1115.00 1449.50 1469
34 Side walls curved surfaces. ELSR 2463.00 PH p-8 1909.7
35 Side walls St Surface ELSR 2192.00 PH p-48
36 Lifting charges (Mortar) 71.80 60.9
37 Pig Iron as per SSR 26000 PH p-72
38 Coke as per SSR 36570 PH p-72
39 CI specials per Kg as per SSR 73.70 PH p-72
40 Seignorage charges Gravel 22.00
RCC Vertical wall of plane surfaces GLSR/Sump 876.00 876 both faces
41 wood primer 158.00 Bld SSR-31-S.No371
42 cost of Syenthetic Enamil paint Grade-I 276.00 Bld SSR-28-S.No382
43 cost of white cement 29.00 Bld SSR-88-S.No943
44 Snowcem @ 55.00 Bld SSR-27-S.No376 water proof cement
45 Rooling Shutters80x1.25mm 3576.00 Bld SSR-28-S.No137
46 Painter 1st class 480.00
47 Acco Proof powder 75.00 (water proofing compound) as per buildings ssr
48 weigh Batcher hire charges 0.5 Cum ( 6 Cum/hr) 548.30
49 Aluminium anodized Sections for frames 321.00
RSF Rate
As per SSR 2015-16
DI D/F Gate valves (soft

seated) upto 600mm dia
and butter fly valves
above 600mm With 5%
Extra for Conveyance-
1 2.00 4.83 53 Size PN1.6
2 5.00 3.87 53 80 10418.00 9922
3 10.00 3.32 53 100 13742.00 13088
4 20.00 2.84 53 125 0.00 0
5 30.00 2.50 53 150 21637.00 20607
6 40.00 2.50 53 200 35956.00 34244
Cement 6300.00 250 49800.00 47429
Steel 40000.00 300 75266.00 71682
350 227882.00 217030
OHSR 400 239013.00 227631
10000 60.35 PH p-51 450 411203.00 391622
15000 41.51 500 436671.00 415877
20000 40.79 600 562308.00 535531
40000 36.11
60000 27.40
90000 25.82 5.275E-05 25.82
100000 25.29
120000 24.66
150000 23.72
200000 22.14
250000 21.46
300000 20.77
Cement rate 6300.00
Steel Rate 40000.00
COMMON SSR 2015-16

SSR-P
Loading 108.4 125.2 212.4
unloading 38.8 62.6 212.4 RR stone shabad stone
147.2 187.8 424.8 122.9 5km old
Kms Sand Metal Bricks 177.45 5-15km
0.25 178.5 218.0 475.2 92.8 1380.4 15-30Km
0.50 178.5 218.0 475.2 92.8 1680.75 above 30 km
1.00 178.5 218.0 475.2 92.8 84.0375
2.00 191.1 230.1 495.4 104.9
For metal 3.00 205.7 246.3 518.9 121.1
and sand 4.00 218.3 258.9 539.0 For Bricks 133.7 shabad stone For shabad
P 130 5.00 230.8 271.4 559.2 P 130 146.2 122.9 5km
12.5 6.00 243.30 283.9 579.40 20.2 158.7 141.3 18.4
7.00 255.80 296.4 599.60 171.2 159.7
8.00 268.30 308.9 619.80 183.7 178.1
9.00 280.80 321.4 640.00 196.2 196.5
10.00 293.30 333.9 660.20 208.7 214.9
11.00 305.80 346.4 680.40 221.2 233.3
12.00 318.30 358.9 700.60 233.7 251.7
13.00 330.80 371.4 720.80 246.2 270.1
14.00 343.30 383.9 741.00 258.7 288.5
15.00 355.80 396.4 761.20 271.2 306.9
16.00 368.30 408.9 781.40 283.7 325.3
17.00 380.80 421.4 801.60 296.2 343.7
18.00 393.30 433.9 821.80 308.7 362.1
19.00 405.80 446.4 842.00 321.2 380.5
20.00 418.30 458.9 862.20 333.7 398.9
21.00 430.80 471.4 882.40 346.2 417.3
22.00 443.30 483.9 902.60 358.7 435.7
23.00 455.80 496.4 922.80 371.2 454.1
24.00 468.30 508.9 943.00 383.7 472.5
25.00 480.80 521.4 963.20 396.2 490.9
26.00 493.30 533.9 983.40 408.7 509.3
27.00 505.80 546.4 1003.60 421.2 527.7
28.00 518.30 558.9 1023.80 433.7 546.1
29.00 530.80 571.4 1044.00 446.2 564.5
30.00 543.30 583.9 1064.20 458.7 582.9
10.5 31.00 553.80 594.40 1081.00 16.8 469.2 598.3 15.4
32.00 564.30 604.90 1097.80 479.7 613.7
33.00 574.80 615.40 1114.60 490.2 629.1
34.00 585.30 625.90 1131.40 500.7 644.5
35.00 595.80 636.40 1148.20 511.2 659.9
36.00 606.30 646.90 1165.00 521.7 675.3
37.00 616.80 657.40 1181.80 532.2 690.7
38.00 627.30 667.90 1198.60 542.7 706.099999999999
39.00 637.80 678.40 1215.40 553.2 721.499999999999
40.00 648.30 688.90 1232.20 563.7 736.899999999999
41.00 658.80 699.40 1249.00 574.2 752.299999999999
42.00 669.30 709.90 1265.80 584.7 767.699999999999
43.00 679.80 720.40 1282.60 595.2 783.099999999999
44.00 690.30 730.90 1299.40 605.7 798.499999999999
45.00 700.80 741.40 1316.20 616.2 813.899999999999
46.00 711.30 751.90 1333.00 626.7 829.299999999999
47.00 721.80 762.40 1349.80 637.2 844.699999999999
48.00 732.30 772.90 1366.60 647.7 860.099999999999
49.00 742.80 783.40 1383.40 658.2 875.499999999999
50.00 753.30 793.90 1400.20 668.7 890.899999999999
51.00 763.80 804.40 1417.00 679.2 906.299999999999
52.00 774.30 814.90 1433.80 689.7 921.699999999999
53.00 784.80 825.40 1450.60 700.2 937.099999999999
54.00 795.30 835.90 1467.40 710.7 952.499999999999
55.00 805.80 846.40 1484.20 721.2 967.899999999999
56.00 816.30 856.90 1501.00 731.7 983.299999999999
57.00 826.80 867.40 1517.80 742.2 998.699999999999
58.00 837.30 877.90 1534.60 752.7 1014.1
59.00 847.80 888.40 1551.40 763.2 1029.5
60.00 858.30 898.90 1568.20 773.7 1044.9
61.00 868.80 909.40 1585.00 784.2 1060.3
62.00 879.30 919.90 1601.80 794.7 1075.7
63.00 889.80 930.40 1618.60 805.2 1091.1
64.00 900.30 940.90 1635.40 815.7 1106.5
65.00 910.80 951.40 1652.20 826.2 1121.9
66.00 921.30 961.90 1669.00 836.7 1137.3
67.00 931.80 972.40 1685.80 847.2 1152.7
68.00 942.30 982.90 1702.60 857.7 1168.1
69.00 952.80 993.40 1719.40 868.2 1183.5
70.00 963.30 1003.90 1736.20 878.7 1198.9
71.00 973.80 1014.40 1753.00 889.2 1214.3
72.00 984.30 1024.90 1769.80 899.7 1229.7
73.00 994.80 1035.40 1786.60 910.2 1245.1
74.00 1005.30 1045.90 1803.40 920.7 1260.5
75.00 1015.80 1056.40 1820.20 931.2 1275.9
76.00 1026.30 1066.90 1837.00 941.7 1291.3
77.00 1036.80 1077.40 1853.80 952.2 1306.7
78.00 1047.30 1087.90 1870.60 962.7 1322.1
79.00 1057.80 1098.40 1887.40 973.2 1337.5
80.00 1068.30 1108.90 1904.20 983.7 1352.9
81.00 1078.80 1119.40 1921.00 994.2 1368.3
82.00 1089.30 1129.90 1937.80 1004.7 1383.7
83.00 1099.80 1140.40 1954.60 1015.2 1399.1
84.00 1110.30 1150.90 1971.40 1025.7 1414.5
85.00 1120.80 1161.40 1988.20 1036.2 1429.9
86.00 1131.30 1171.90 2005.00 1046.7 1445.3
87.00 1141.80 1182.40 2021.80 1057.2 1460.7
88.00 1152.30 1192.90 2038.60 1067.7 1476.1
89.00 1162.80 1203.40 2055.40 1078.2 1491.5
90.00 1173.30 1213.90 2072.20 1088.7 1506.9
91.00 1183.80 1224.40 2089.00 1099.2 1522.3
92.00 1194.30 1234.90 2105.80 1109.7 1537.7
93.00 1204.80 1245.40 2122.60 1120.2 1553.1
94.00 1215.30 1255.90 2139.40 1130.7 1568.5
95.00 1225.80 1266.40 2156.20 1141.2 1583.9
96.00 1236.30 1276.90 2173.00 1151.7 1599.3
97.00 1246.80 1287.40 2189.80 1162.2 1614.7
98.00 1257.30 1297.90 2206.60 1172.7 1630.1
99.00 1267.80 1308.40 2223.40 1183.2 1645.5
100.00 1278.30 1318.90 2240.20 1193.7 1660.9
101.00 1288.80 1329.40 2257.00 1204.2 1676.3
102.00 1299.30 1339.90 2273.80 1214.7 1691.7
103.00 1309.80 1350.40 2290.60 1225.2 1707.1
104.00 1320.30 1360.90 2307.40 1235.7 1722.5
105.00 1330.80 1371.40 2324.20 1246.2 1737.9
106.00 1341.30 1381.90 2341.00 1256.7 1753.3
107.00 1351.80 1392.40 2357.80 1267.2 1768.7
108.00 1362.30 1402.90 2374.60 1277.7 1784.1
109.00 1372.80 1413.40 2391.40 1288.2 1799.5
110.00 1383.30 1423.90 2408.20 1298.7 1814.9
111.00 1393.80 1434.40 2425.00 1309.2 1830.3
112.00 1404.30 1444.90 2441.80 1319.7 1845.7
113.00 1414.80 1455.40 2458.60 1330.2 1861.1
114.00 1425.30 1465.90 2475.40 1340.7 1876.5
115.00 1435.80 1476.40 2492.20 1351.2 1891.9
116.00 1446.30 1486.90 2509.00 1361.7 1907.3
117.00 1456.80 1497.40 2525.80 1372.2 1922.7
118.00 1467.30 1507.90 2542.60 1382.7 1938.1
119.00 1477.80 1518.40 2559.40 1393.2 1953.5
120.00 1488.30 1528.90 2576.20 1403.7 1968.9
121.00 1498.80 1539.40 2593.00 1414.2 1984.3
122.00 1509.30 1549.90 2609.80 1424.7 1999.7
123.00 1519.80 1560.40 2626.60 1435.2 2015.1
124.00 1530.30 1570.90 2643.40 1445.7 2030.5
125.00 1540.80 1581.40 2660.20 1456.2 2045.9
126.00 1551.30 1591.90 2677.00 1466.7 2061.3
127.00 1561.80 1602.40 2693.80 1477.2 2076.7
128.00 1572.30 1612.90 2710.60 1487.7 2092.10000000001
129.00 1582.80 1623.40 2727.40 1498.2 2107.50000000001
130.00 1593.30 1633.90 2744.20 1508.7 2122.90000000001
131.00 1603.80 1644.40 2761.00 1519.2 2138.30000000001
132.00 1614.30 1654.90 2777.80 1529.7 2153.70000000001
133.00 1624.80 1665.40 2794.60 1540.2 2169.10000000001
134.00 1635.30 1675.90 2811.40 1550.7 2184.50000000001
135.00 1645.80 1686.40 2828.20 1561.2 2199.90000000001
136.00 1656.30 1696.90 2845.00 1571.7 2215.30000000001
137.00 1666.80 1707.40 2861.80 1582.2 2230.70000000001
138.00 1677.30 1717.90 2878.60 1592.7 2246.10000000001
139.00 1687.80 1728.40 2895.40 1603.2 2261.50000000001
140.00 1698.30 1738.90 2912.20 1613.7 2276.90000000001
141.00 1708.80 1749.40 2929.00 1624.2 2292.30000000001
142.00 1719.30 1759.90 2945.80 1634.7 2307.70000000001
143.00 1729.80 1770.40 2962.60 1645.2 2323.10000000001
144.00 1740.30 1780.90 2979.40 1655.7 2338.50000000001
145.00 1750.80 1791.40 2996.20 1666.2 2353.90000000001
146.00 1761.30 1801.90 3013.00 1676.7 2369.30000000001
147.00 1771.80 1812.40 3029.80 1687.2 2384.70000000001
148.00 1782.30 1822.90 3046.60 1697.7 2400.10000000001
149.00 1792.80 1833.40 3063.40 1708.2 2415.50000000001
150.00 1803.30 1843.90 3080.20 1718.7 2430.90000000001
151.00 1813.80 1854.40 3097.00 1729.2 2446.30000000001
152.00 1824.30 1864.90 3113.80 1739.7 2461.70000000001
153.00 1834.80 1875.40 3130.60 1750.2 2477.10000000001
154.00 1845.30 1885.90 3147.40 1760.7 2492.50000000001
155.00 1855.80 1896.40 3164.20 1771.2 2507.90000000001
156.00 1866.30 1906.90 3181.00 1781.7 2523.30000000001
157.00 1876.80 1917.40 3197.80 1792.2 2538.70000000001
158.00 1887.30 1927.90 3214.60 1802.7 2554.10000000001
159.00 1897.80 1938.40 3231.40 1813.2 2569.50000000001
160.00 1908.30 1948.90 3248.20 1823.7 2584.90000000001
161.00 1918.80 1959.40 3265.00 1834.2 2600.30000000001
162.00 1929.30 1969.90 3281.80 1844.7 2615.70000000001
163.00 1939.80 1980.40 3298.60 1855.2 2631.10000000001
164.00 1950.30 1990.90 3315.40 1865.7 2646.50000000001
165.00 1960.80 2001.40 3332.20 1876.2 2661.90000000001
166.00 1971.30 2011.90 3349.00 1886.7 2677.30000000001
167.00 1981.80 2022.40 3365.80 1897.2 2692.70000000001
168.00 1992.30 2032.90 3382.60 1907.7 2708.10000000001
169.00 2002.80 2043.40 3399.40 1918.2 2723.50000000001
170.00 2013.30 2053.90 3416.20 1928.7 2738.90000000001
171.00 2023.80 2064.40 3433.00 1939.2 2754.30000000001
172.00 2034.30 2074.90 3449.80 1949.7 2769.70000000001
173.00 2044.80 2085.40 3466.60 1960.2 2785.10000000001
174.00 2055.30 2095.90 3483.40 1970.7 2800.50000000001
175.00 2065.80 2106.40 3500.20 1981.2 2815.90000000001
176.00 2076.30 2116.90 3517.00 1991.7 2831.30000000001
177.00 2086.80 2127.40 3533.80 2002.2 2846.70000000001
178.00 2097.30 2137.90 3550.60 2012.7 2862.10000000001
179.00 2107.80 2148.40 3567.40 2023.2 2877.50000000001
180.00 2118.30 2158.90 3584.20 2033.7 2892.90000000001
181.00 2128.80 2169.40 3601.00 2044.2 2908.30000000001
182.00 2139.30 2179.90 3617.80 2054.7 2923.70000000001
183.00 2149.80 2190.40 3634.60 2065.2 2939.10000000001
184.00 2160.30 2200.90 3651.40 2075.7 2954.50000000001
185.00 2170.80 2211.40 3668.20 2086.2 2969.90000000001
186.00 2181.30 2221.90 3685.00 2096.7 2985.30000000001
187.00 2191.80 2232.40 3701.80 2107.2 3000.70000000001
188.00 2202.30 2242.90 3718.60 2117.7 3016.10000000001
189.00 2212.80 2253.40 3735.40 2128.2 3031.50000000001
190.00 2223.30 2263.90 3752.20 2138.7 3046.90000000001
191.00 2233.80 2274.40 3769.00 2149.2 3062.30000000001
192.00 2244.30 2284.90 3785.80 2159.7 3077.70000000001
193.00 2254.80 2295.40 3802.60 2170.2 3093.10000000001
194.00 2265.30 2305.90 3819.40 2180.7 3108.50000000001
195.00 2275.80 2316.40 3836.20 2191.2 3123.90000000001
196.00 2286.30 2326.90 3853.00 2201.7 3139.30000000001
197.00 2296.80 2337.40 3869.80 2212.2 3154.70000000001
198.00 2307.30 2347.90 3886.60 2222.7 3170.10000000001
199.00 2317.80 2358.40 3903.40 2233.2 3185.50000000001
200.00 2328.30 2368.90 3920.20 2243.7 3200.90000000001
201.00 2338.80 2379.40 3937.00 2254.2 3216.30000000001
202.00 2349.30 2389.90 3953.80 2264.7 3231.70000000001
203.00 2359.80 2400.40 3970.60 2275.2 3247.10000000001
204.00 2370.30 2410.90 3987.40 2285.7 3262.50000000001
205.00 2380.80 2421.40 4004.20 2296.2 3277.90000000001
206.00 2391.30 2431.90 4021.00 2306.7 3293.30000000001
207.00 2401.80 2442.40 4037.80 2317.2 3308.70000000001
208.00 2412.30 2452.90 4054.60 2327.7 3324.10000000001
209.00 2422.80 2463.40 4071.40 2338.2 3339.50000000001
210.00 2433.30 2473.90 4088.20 2348.7 3354.90000000001
211.00 2443.80 2484.40 4105.00 2359.2 3370.30000000001
212.00 2454.30 2494.90 4121.80 2369.7 3385.70000000001
213.00 2464.80 2505.40 4138.60 2380.2 3401.10000000001
214.00 2475.30 2515.90 4155.40 2390.7 3416.50000000001
215.00 2485.80 2526.40 4172.20 2401.2 3431.90000000001
216.00 2496.30 2536.90 4189.00 2411.7 3447.30000000001
217.00 2506.80 2547.40 4205.80 2422.2 3462.70000000001
218.00 2517.30 2557.90 4222.60 2432.7 3478.10000000001
219.00 2527.80 2568.40 4239.40 2443.2 3493.50000000001
220.00 2538.30 2578.90 4256.20 2453.7 3508.90000000001
221.00 2548.80 2589.40 4273.00 2464.2 3524.30000000001
222.00 2559.30 2599.90 4289.80 2474.7 3539.70000000001
223.00 2569.80 2610.40 4306.60 2485.2 3555.10000000001
224.00 2580.30 2620.90 4323.40 2495.7 3570.50000000001
225.00 2590.80 2631.40 4340.20 2506.2 3585.90000000001
226.00 2601.30 2641.90 4357.00 2516.7 3601.30000000001
227.00 2611.80 2652.40 4373.80 2527.2 3616.70000000001
228.00 2622.30 2662.90 4390.60 2537.7 3632.10000000001
229.00 2632.80 2673.40 4407.40 2548.2 3647.50000000001
230.00 2643.30 2683.90 4424.20 2558.7 3662.90000000001
231.00 2653.80 2694.40 4441.00 2569.2 3678.30000000001
232.00 2664.30 2704.90 4457.80 2579.7 3693.70000000001
BOCE Rates for Cement BOCE Rates for HYSD/Fe-500
S. No Month Rate Remarks S. No Month Rate Remarks
1 Mar-14 4400 1 Mar-14 45500
2 Apr-14 4000 2 Apr-14 46500
3 May-14 4000 3 May-14 46500
4 Jun-14 5400 4 Jun-14 46500
5 Jul-14 5600 5 Jul-14 46500
6 Aug-14 5800 6 Aug-14 47500
7 Sep-14 5800 7 Sep-14 47500
8 Oct-14 5900 8 Oct-14 46500
9 Nov-14 5700 9 Nov-14 46500
10 Dec-14 6000 10 Dec-14 46500
11 Jan-15 6100 11 Jan-15 45000
12 Feb-15 6300 12 Feb-15 46500
13 Mar-15 6200 13 Mar-15 44000
14 Apr-15 6400 14 Apr-15 42000
15 May-15 6300 15 May-15 40500
16 Jun-15 6200 16 Jun-15 40000
17 Jul-15 6200 17 Jul-15 41000
18 Aug-15 6100 18 Aug-15 40000
19 Sep-15 5900 19 Sep-15 39000
20 Oct-15 5750 20 Oct-15 38000
21 Nov-15 5650 21 Nov-15 35000
22 Dec-15 5800 22 Dec-15 35000
23 Jan-16 5800 23 Jan-16 35000
24 Feb-16 5500 24 Feb-16 37000
25 Mar-16 4800 25 Mar-16 38000
26 Apr-16 4300 26 Apr-16 41000
27 May-16 5500 27 May-16 41000
28 Jun-16 5600 28 Jun-16 41000
29 Jul-16 5500 29 Jul-16 40000
30 Aug-16 5300 30 Aug-16 39000
31 Sep-16 5600 31 Sep-16 37000
32 Oct-16 6000 32 Oct-16 37000
33 Nov-16 6000 33 Nov-16 37000
34 Dec-16 5900 34 Dec-16 39000
35 Jan-17 5400 35 Jan-17 41500
36 Feb-17 5300 36 Feb-17 40500
37 Mar-17 5200 37 Mar-17 38000
38 Apr-17 6250 38 Apr-17 40500
39 May-17 6200 39 May-17 41000
40 Jun-17 6000 40 Jun-17 41000
41 Jul-17 4700 41 Jul-17 35000
42 Aug-17 4750 42 Aug-17 35000
43 Sep-17 4900 43 Sep-17 36000
44 Oct-17 4900 44 Oct-17 36000
45 Nov-17 4450 45 Nov-17 36000
46 Dec-17 4600 46 Dec-17 38000
47 Jan-18 4700 47 Jan-18 43000
48 Feb-18 4700 48 Feb-18 43000
49 Mar-18 4700 49 Mar-18 46500
50 Apr-18 4750 50 Apr-18 46500
51 May-18 4750 51 May-18 47000
52 Jun-18 4750 52 Jun-18 47000
53 Jul-18 4750 53 Jul-18 46000
54 Aug-18 4750 54 Aug-18 46000
55 Sep-18 4600 55 Sep-18 46000
56 Oct-18 4500 56 Oct-18 46000
57 Nov-18 4500 57 Nov-18 45000
58 Dec-18 4400 58 Dec-18 45000
59 Jan-19 4300 59 Jan-19 45000
60 Feb-19 4700 60 Feb-19 43000
61 Mar-19 5200 61 Mar-19 44000
62 Apr-19 5300 62 Apr-19 44000
63 May-19 5300 63 May-19 44000
64 Jun-19 5200 64 Jun-19 45000
65 Jul-19 5200 65 Jul-19 45000
66 Aug-19 5000 66 Aug-19 37000
67 Sep-19 4500 67 Sep-19 37000
POL
DATE HSD RATE Per
Liter(Rs.Ps)
1/8/15 51.04
2/8/15 51.04
3/8/15 51.04
4/8/15 51.04
5/8/15 51.04
6/8/15 51.04
7/8/15 51.04
8/8/15 51.04
9/8/15 51.04
10/8/15 51.04
11/8/15 51.04
12/8/15 51.04
13/8/15 51.04
14/8/15 51.04
15/8/15 51.04
16/8/15 49.7675
17/8/15 49.7675
18/8/15 49.7675
19/8/15 49.7675
20/8/15 49.7675
21/8/15 49.7675
22/8/15 49.7675
23/8/15 49.7675
24/8/15 49.7675
25/8/15 49.7675
26/8/15 49.7675
27/8/15 49.7675
28/8/15 49.7675
29/8/15 49.7675
30/8/15 49.7675
31/8/15 49.7675
1/9/15 49.22
2/9/15 49.22
3/9/15 49.22
4/9/15 49.22
5/9/15 49.22
6/9/15 49.22
7/9/15 49.22
8/9/15 49.22
9/9/15 49.22
10/9/15 49.22
11/9/15 49.22
12/9/15 49.22
13/9/15 49.22
14/9/15 49.22
15/9/15 49.22
16/9/15 49.22
17/9/15 49.22
18/9/15 49.22
19/9/15 49.22
20/9/15 49.22
21/9/15 49.22
22/9/15 49.22
23/9/15 49.22
24/9/15 49.22
25/9/15 49.22
26/9/15 49.22
27/9/15 49.22
28/9/15 49.22
29/9/15 49.22
30/9/15 49.22
1/10/15 49.7675
2/10/15 49.7675
3/10/15 49.7675
4/10/15 49.7675
5/10/15 49.7675
6/10/15 49.7675
7/10/15 49.7675
8/10/15 49.7675
9/10/15 49.7675
10/10/15 49.7675
11/10/15 49.768
12/10/15 49.768
13/10/15 49.768
14/10/15 49.768
15/10/15 49.768
16/10/15 50.800
17/10/15 50.800
18/10/15 50.800
19/10/15 50.800
20/10/15 50.800
21/10/15 50.800
22/10/15 50.800
23/10/15 50.800
24/10/15 50.800
25/10/15 50.800
26/10/15 50.800
27/10/15 50.800
28/10/15 50.800
29/10/15 50.800
30/10/15 50.800
31/10/15 50.800
1/11/15 50.828
2/11/15 50.828
3/11/15 50.828
4/11/15 50.828
5/11/15 50.828
6/11/15 50.828
7/11/15 50.828
8/11/15 50.828
9/11/15 50.828
10/11/15 50.828
11/11/15 50.828
12/11/15 50.828
13/11/15 50.828
14/11/15 50.828
15/11/15 50.828
16/11/15 51.543
17/11/15 51.543
18/11/15 51.543
19/11/15 51.543
20/11/15 51.543
21/11/15 51.543
22/11/15 51.543
23/11/15 51.543
24/11/15 51.543
25/11/15 51.543
26/11/15 51.543
27/11/15 51.543
28/11/15 51.543
29/11/15 51.543
30/11/15 51.543
1/12/15 51.543
2/12/15 51.543
3/12/15 51.543
4/12/15 51.543
5/12/15 51.543
6/12/15 51.543
7/12/15 51.543
8/12/15 51.543
9/12/15 51.543
10/12/15 51.543
11/12/15 51.543
12/12/15 51.543
13/12/15 51.543
14/12/15 51.543
15/12/15 51.543
16/12/15 51.043
17/12/15 51.043
18/12/15 51.043
19/12/15 51.043
20/12/15 51.043
21/12/15 51.043
22/12/15 51.043
23/12/15 51.043
24/12/15 51.043
25/12/15 51.043
26/12/15 51.043
27/12/15 51.043
28/12/15 51.043
29/12/15 51.043
30/12/15 51.043
31/12/15 51.043
1/1/16 49.890
2/1/16 49.890
3/1/16 49.890
4/1/16 49.890
5/1/16 49.890
6/1/16 49.890
7/1/16 49.890
8/1/16 49.890
9/1/16 49.890
10/1/16 49.890
11/1/16 49.890
12/1/16 49.890
13/1/16 49.890
14/1/16 49.890
15/1/16 49.890
16/1/16 48.963
17/1/16 48.963
18/1/16 48.963
19/1/16 48.963
20/1/16 48.963
21/1/16 48.963
22/1/16 48.963
23/1/16 48.963
24/1/16 48.963
25/1/16 48.963
26/1/16 48.963
27/1/16 48.963
28/1/16 48.963
29/1/16 48.963
30/1/16 48.963
31/1/16 48.963
1/2/16 48.885
2/2/16 48.885
3/2/16 48.885
4/2/16 48.885
5/2/16 48.885
6/2/16 48.885
7/2/16 48.885
8/2/16 48.885
9/2/16 48.885
10/2/16 48.885
11/2/16 48.885
12/2/16 48.885
13/2/16 48.885
14/2/16 48.885
15/2/16 48.885
16/2/16 49.190
17/2/16 49.190
18/2/16 49.190
19/2/16 49.190
20/2/16 49.190
21/2/16 49.190
22/2/16 49.190
23/2/16 49.190
24/2/16 49.190
25/2/16 49.190
26/2/16 49.190
27/2/16 49.190
28/2/16 49.190
29/2/16 49.190
1/3/16 50.770
2/3/16 50.770
3/3/16 50.770
4/3/16 50.770
5/3/16 50.770
6/3/16 50.770
7/3/16 50.770
8/3/16 50.770
9/3/16 50.770
10/3/16 50.770
11/3/16 50.770
12/3/16 50.770
13/3/16 50.770
14/3/16 50.770
15/3/16 50.770
16/3/16 52.810
17/3/16 52.810
18/3/16 52.810
19/3/16 52.810
20/3/16 52.810
21/3/16 52.810
22/3/16 52.810
23/3/16 52.810
24/3/16 52.810
25/3/16 52.810
26/3/16 52.810
27/3/16 52.810
28/3/16 52.810
29/3/16 52.810
30/3/16 52.810
31/3/16 52.810
1/4/16 53.130
2/4/16 53.130
3/4/16 53.130
4/4/16 53.130
5/4/16 53.760
6/4/16 53.760
7/4/16 53.760
8/4/16 53.760
9/4/16 53.760
10/4/16 53.760
11/4/16 53.760
12/4/16 53.760
13/4/16 53.760
14/4/16 53.760
15/4/16 53.760
16/4/16 52.520
17/4/16 52.520
18/4/16 52.520
19/4/16 52.520
20/4/16 52.520
21/4/16 52.520
22/4/16 52.520
23/4/16 52.520
24/4/16 52.520
25/4/16 52.520
26/4/16 52.520
27/4/16 52.520
28/4/16 52.520
29/4/16 52.520
30/4/16 52.520
1/5/16 54.890
2/5/16 54.890
3/5/16 54.890
4/5/16 54.890
5/5/16 54.890
6/5/16 54.890
7/5/16 54.890
8/5/16 54.890
9/5/16 54.890
10/5/16 54.890
11/5/16 54.890
12/5/16 54.890
13/5/16 54.890
14/5/16 54.890
15/5/16 54.890
16/5/16 54.890
17/5/16 57.058
18/5/16 57.058
19/5/16 57.058
20/5/16 57.058
21/5/16 57.058
22/5/16 57.058
23/5/16 57.058
24/5/16 57.058
25/5/16 57.058
26/5/16 57.058
27/5/16 57.058
28/5/16 57.058
29/5/16 57.058
30/5/16 57.058
31/5/16 57.058
1/6/16 59.855
2/6/16 59.855
3/6/16 59.855
4/6/16 59.855
5/6/16 59.855
6/6/16 59.855
7/6/16 59.855
8/6/16 59.855
9/6/16 59.855
10/6/16 59.855
11/6/16 59.855
12/6/16 59.855
13/6/16 59.855
14/6/16 59.855
15/6/16 59.855
16/6/16 60.883
17/6/16 60.883
18/6/16 60.883
19/6/16 60.883
20/6/16 60.883
21/6/16 60.883
22/6/16 60.883
23/6/16 60.883
24/6/16 60.883
25/6/16 60.883
26/6/16 60.883
27/6/16 60.883
28/6/16 60.883
29/6/16 60.883
30/6/16 60.883
1/7/16 60.323
2/7/16 60.323
3/7/16 60.323
4/7/16 60.323
5/7/16 60.323
6/7/16 60.323
7/7/16 60.323
8/7/16 60.323
9/7/16 60.323
10/7/16 60.323
11/7/16 60.323
12/7/16 60.323
13/7/16 60.323
14/7/16 60.323
15/7/16 60.323
16/7/16 59.875
17/7/16 59.875
18/7/16 59.875
19/7/16 59.875
20/7/16 59.875
21/7/16 59.875
22/7/16 59.875
23/7/16 59.875
24/7/16 59.875
25/7/16 59.875
26/7/16 59.875
27/7/16 59.875
28/7/16 59.875
29/7/16 59.875
30/7/16 59.875
31/7/16 59.875
1/8/16 57.780
2/8/16 57.780
3/8/16 57.780
4/8/16 57.780
5/8/16 57.780
6/8/16 57.780
7/8/16 57.780
8/8/16 57.780
9/8/16 57.780
10/8/16 57.780
11/8/16 57.780
12/8/16 57.780
13/8/16 57.780
14/8/16 57.780
15/8/16 57.780
16/8/16 55.600
17/8/16 55.600
18/8/16 55.600
19/8/16 55.600
20/8/16 55.600
21/8/16 55.600
22/8/16 55.600
23/8/16 55.600
24/8/16 55.600
25/8/16 55.600
26/8/16 55.600
27/8/16 55.600
28/8/16 55.600
29/8/16 55.600
30/8/16 55.600
31/8/16 55.600
1/9/16 58.510
2/9/16 58.510
3/9/16 58.510
4/9/16 58.510
5/9/16 58.510
6/9/16 58.510
7/9/16 58.510
8/9/16 58.510
9/9/16 58.510
10/9/16 58.510
11/9/16 58.510
12/9/16 58.510
13/9/16 58.510
14/9/16 58.510
15/9/16 58.510
16/9/16 58.150
17/9/16 58.150
18/9/16 58.150
19/9/16 58.150
20/9/16 58.150
21/9/16 58.150
22/9/16 58.150
23/9/16 58.150
24/9/16 58.150
25/9/16 58.150
26/9/16 58.150
27/9/16 58.150
28/9/16 58.150
29/9/16 58.150
30/9/16 58.150
1/10/16 58.662
2/10/16 58.662
3/10/16 58.662
4/10/16 58.662
5/10/16 58.662
6/10/16 58.730
7/10/16 58.730
8/10/16 58.730
9/10/16 58.730
10/10/16 58.730
11/10/16 58.730
12/10/16 58.730
13/10/16 58.730
14/10/16 58.730
15/10/16 58.730
16/10/16 60.603
17/10/16 60.603
18/10/16 60.603
19/10/16 60.603
20/10/16 60.603
21/10/16 60.603
22/10/16 61.240
23/10/16 61.240
24/10/16 61.240
25/10/16 61.240
26/10/16 61.240
27/10/16 61.240
28/10/16 61.240
29/10/16 61.240
30/10/16 61.240
31/10/16 61.240
1/11/16 61.255
2/11/16 61.255
3/11/16 61.255
4/11/16 61.255
5/11/16 61.255
6/11/16 60.603
7/11/16 60.603
8/11/16 60.603
9/11/16 60.603
10/11/16 60.603
11/11/16 60.603
12/11/16 60.603
13/11/16 60.603
14/11/16 60.603
15/11/16 60.603
16/11/16 60.603
17/11/16 60.603
18/11/16 60.603
19/11/16 60.603
20/11/16 60.603
21/11/16 60.603
22/11/16 60.603
23/11/16 60.603
24/11/16 60.603
25/11/16 60.603
26/11/16 60.603
27/11/16 60.603
28/11/16 60.603
29/11/16 60.603
30/11/16 60.603
1/12/16 60.483
2/12/16 60.483
3/12/16 60.483
4/12/16 60.483
5/12/16 60.483
6/12/16 60.483
7/12/16 60.483
8/12/16 60.483
9/12/16 60.483
10/12/16 60.483
11/12/16 60.483
12/12/16 60.483
13/12/16 60.483
14/12/16 60.483
15/12/16 60.483
16/12/16 60.483
17/12/16 62.808
18/12/16 62.808
19/12/16 62.808
20/12/16 62.808
21/12/16 62.808
22/12/16 62.808
23/12/16 62.808
24/12/16 62.808
25/12/16 62.808
26/12/16 62.808
27/12/16 62.808
28/12/16 62.808
29/12/16 62.808
30/12/16 62.808
31/12/16 62.808
1/1/17 64.375
2/1/17 64.375
3/1/17 64.375
4/1/17 64.375
5/1/17 64.375
6/1/17 64.375
7/1/17 64.375
8/1/17 64.375
9/1/17 64.375
10/1/17 64.375
11/1/17 64.375
12/1/17 64.375
13/1/17 64.375
14/1/17 64.375
15/1/17 64.375
16/1/17 65.353
17/1/17 65.353
18/1/17 65.353
19/1/17 65.353
20/1/17 65.353
21/1/17 65.353
22/1/17 65.353
23/1/17 65.353
24/1/17 65.353
25/1/17 65.353
26/1/17 65.353
27/1/17 65.353
28/1/17 65.353
29/1/17 65.353
30/1/17 65.353
31/1/17 65.353
1/2/17 65.224
2/2/17 65.224
3/2/17 65.224
4/2/17 65.224
5/2/17 65.224
6/2/17 65.224
7/2/17 65.224
8/2/17 65.224
9/2/17 65.224
10/2/17 65.224
11/2/17 65.224
12/2/17 65.224
13/2/17 65.224
14/2/17 65.224
15/2/17 65.224
16/2/17 65.224
17/2/17 65.224
18/2/17 65.224
19/2/17 65.224
20/2/17 65.224
21/2/17 65.224
22/2/17 65.224
23/2/17 65.224
24/2/17 65.224
25/2/17 65.224
26/2/17 65.224
27/2/17 65.224
28/2/17 65.224
1/3/17 65.224
2/3/17 65.224
3/3/17 65.224
4/3/17 65.224
5/3/17 65.224
6/3/17 65.224
7/3/17 65.224
8/3/17 65.224
9/3/17 65.224
10/3/17 65.224
11/3/17 65.224
12/3/17 65.224
13/3/17 65.224
14/3/17 65.224
15/3/17 65.224
16/3/17 65.224
17/3/17 65.224
18/3/17 65.224
19/3/17 65.224
20/3/17 65.224
21/3/17 65.224
22/3/17 65.224
23/3/17 65.224
24/3/17 65.224
25/3/17 65.224
26/3/17 65.224
27/3/17 65.224
28/3/17 65.224
29/3/17 65.224
30/3/17 65.224
31/3/17 65.224
1/4/17 61.532
2/4/17 61.532
3/4/17 61.532
4/4/17 61.532
5/4/17 61.532
6/4/17 61.532
7/4/17 61.532
8/4/17 61.532
9/4/17 61.532
10/4/17 61.532
11/4/17 61.532
12/4/17 61.532
13/4/17 61.532
14/4/17 61.532
15/4/17 61.532
16/4/17 62.938
17/4/17 62.858
18/4/17 62.858
19/4/17 62.858
20/4/17 62.858
21/4/17 62.858
22/4/17 62.858
23/4/17 62.858
24/4/17 62.858
25/4/17 62.858
26/4/17 62.858
27/4/17 62.858
28/4/17 62.858
29/4/17 62.858
30/4/17 62.858
1/5/17 63.410
2/5/17 63.410
3/5/17 63.410
4/5/17 63.410
5/5/17 63.410
6/5/17 63.410
7/5/17 63.410
8/5/17 63.410
9/5/17 63.410
10/5/17 63.410
11/5/17 63.410
12/5/17 63.410
13/5/17 63.410
14/5/17 63.410
15/5/17 63.410
16/5/17 61.505
17/5/17 61.505
18/5/17 61.505
19/5/17 61.505
20/5/17 61.505
21/5/17 61.505
22/5/17 61.505
23/5/17 61.505
24/5/17 61.505
25/5/17 61.505
26/5/17 61.505
27/5/17 61.505
28/5/17 61.505
29/5/17 61.505
30/5/17 61.505
31/5/17 61.505
1/6/17 61.985
2/6/17 61.985
3/6/17 61.985
4/6/17 61.985
5/6/17 61.985
6/6/17 61.985
7/6/17 61.985
8/6/17 61.985
9/6/17 61.985
10/6/17 61.985
11/6/17 61.985
12/6/17 61.985
13/6/17 61.985
14/6/17 61.985
15/6/17 61.985
16/6/17 60.343
17/6/17 60.158
18/6/17 59.963
19/6/17 59.820
20/6/17 59.768
21/6/17 59.768
22/6/17 59.743
23/6/17 59.648
24/6/17 59.548
25/6/17 59.385
26/6/17 59.298
27/6/17 59.298
28/6/17 59.298
29/6/17 59.298
30/6/17 59.243
1/7/17 59.098
2/7/17 59.133
3/7/17 59.253
4/7/17 59.220
5/7/17 59.220
6/7/17 59.405
7/7/17 59.630
8/7/17 59.895
9/7/17 60.238
10/7/17 60.425
11/7/17 60.635
12/7/17 60.635
13/7/17 60.588
14/7/17 60.548
15/7/17 60.753
16/7/17 60.840
17/7/17 60.905
18/7/17 60.975
19/7/17 60.920
20/7/17 60.930
21/7/17 60.900
22/7/17 60.900
23/7/17 60.800
24/7/17 60.810
25/7/17 60.820
26/7/17 60.820
27/7/17 60.810
28/7/17 60.910
29/7/17 61.090
30/7/17 61.220
31/7/17 61.420
1/8/17 61.300
2/8/17 61.370
3/8/17 61.590
4/8/17 61.870
5/8/17 62.120
6/8/17 62.340
7/8/17 62.420
8/8/17 62.540
9/8/17 62.610
10/8/17 62.640
11/8/17 62.820
12/8/17 63.010
13/8/17 63.110
14/8/17 63.120
15/8/17 63.170
16/8/17 63.240
17/8/17 63.270
18/8/17 63.250
19/8/17 63.050
20/8/17 62.920
21/8/17 63.860
22/8/17 62.900
23/8/17 62.900
24/8/17 62.910
25/8/17 62.870
26/8/17 62.810
27/8/17 62.880
28/8/17 62.880
29/8/17 62.870
30/8/17 62.860
31/8/17 62.900
1/9/17 62.940
2/9/17 63.930
3/9/17 63.100
4/9/17 63.200
5/9/17 63.290
6/9/17 63.290
7/9/17 63.440
8/9/17 63.650
9/9/17 63.970
10/9/17 64.310
11/9/17 64.580
12/9/17 64.640
13/9/17 64.690
14/9/17 64.720
15/9/17 64.790
16/9/17 64.830
17/9/17 64.910
18/9/17 64.840
19/9/17 64.840
20/9/17 64.780
21/9/17 64.670
22/9/17 64.670
23/9/17 64.670
24/9/17 64.700
25/9/17 64.700
26/9/17 64.660
27/9/17 64.660
28/9/17 64.680
29/9/17 64.770
30/9/17 64.850
1/10/17 64.900
2/10/17 65.060
3/10/17 65.140
4/10/17 62.720
5/10/17 62.730
6/10/17 62.780
7/10/17 62.750
8/10/17 62.770
9/10/17 62.810
10/10/17 62.810
11/10/17 62.850
12/10/17 62.820
13/10/17 62.820
14/10/17 62.790
15/10/17 62.750
16/10/17 62.720
17/10/17 62.670
18/10/17 62.670
19/10/17 62.760
20/10/17 62.790
21/10/17 62.820
22/10/17 62.920
23/10/17 62.940
24/10/17 62.940
25/10/17 62.980
26/10/17 63.050
27/10/17 63.120
28/10/17 63.280
29/10/17 63.370
30/10/17 63.510
31/10/17 63.570
1/11/17 63.690
2/11/17 63.800
3/11/17 63.910
4/11/17 64.020
5/11/17 64.070
6/11/17 64.130
7/11/17 64.240
8/11/17 64.240
9/11/17 64.270
10/11/17 64.270
11/11/17 64.270
12/11/17 64.270
13/11/17 64.270
14/11/17 64.300
15/11/17 64.280
16/11/17 64.270
17/11/17 64.270
18/11/17 64.290
19/11/17 64.270
20/11/17 64.290
21/11/17 64.290
22/11/17 64.260
23/11/17 64.260
24/11/17 64.290
25/11/17 64.290
26/11/17 64.300
27/11/17 64.300
28/11/17 64.340
29/11/17 64.340
30/11/17 64.360
1/12/17 64.370
2/12/17 64.390
3/12/17 64.390
4/12/17 64.410
5/12/17 64.400
6/12/17 64.420
7/12/17 64.420
8/12/17 64.410
9/12/17 64.380
10/12/17 64.340
11/12/17 64.340
12/12/17 64.300
13/12/17 64.280
14/12/17 64.290
15/12/17 64.350
16/12/17 64.410
17/12/17 64.450
18/12/17 64.530
19/12/17 64.640
20/12/17 64.750
21/12/17 64.860
22/12/17 64.920
23/12/17 65.040
24/12/17 65.140
25/12/17 65.240
26/12/17 65.360
27/12/17 65.430
28/12/17 65.530
29/12/17 65.630
30/12/17 65.660
31/12/17 65.720
1/1/18 65.780
2/1/18 65.850
3/1/18 65.910
4/1/18 65.990
5/1/18 66.040
6/1/18 66.240
7/1/18 66.440
8/1/18 66.640
9/1/18 66.770
10/1/18 66.910
11/1/18 67.110
12/1/18 67.300
13/1/18 67.510
14/1/18 67.690
15/1/18 67.900
16/1/18 68.050
17/1/18 68.250
18/1/18 68.460
19/1/18 68.660
20/1/18 68.870
21/1/18 69.090
22/1/18 69.280
23/1/18 69.490
24/1/18 69.680
25/1/18 69.850
26/1/18 69.980
27/1/18 70.090
28/1/18 70.200
29/1/18 70.280
30/1/18 70.360
31/1/18 70.360
1/2/18 70.480
2/2/18 70.480
3/2/18 70.430
4/2/18 70.430
5/2/18 70.510
6/2/18 70.600
7/2/18 70.600
8/2/18 70.520
9/2/18 70.480
10/2/18 70.410
11/2/18 70.250
12/2/18 69.950
13/2/18 69.820
14/2/18 69.820
15/2/18 69.820
16/2/18 69.290
17/2/18 69.010
18/2/18 68.790
19/2/18 68.660
20/2/18 68.500
21/2/18 68.510
22/2/18 68.500
23/2/18 68.410
24/2/18 68.340
25/2/18 68.310
26/2/18 68.370
27/2/18 68.350
28/2/18 68.350
1/3/18 68.530
2/3/18 68.780
3/3/18 69.010
4/3/18 69.210
5/3/18 69.220
6/3/18 69.300
7/3/18 69.300
8/3/18 69.250
9/3/18 69.210
10/3/18 69.210
11/3/18 69.220
12/3/18 69.200
13/3/18 69.180
14/3/18 69.180
15/3/18 69.200
16/3/18 69.140
17/3/18 69.060
18/3/18 69.030
19/3/18 69.050
20/3/18 69.130
21/3/18 69.130
22/3/18 69.210
23/3/18 69.360
24/3/18 69.560
25/3/18 69.810
26/3/18 70.060
27/3/18 70.180
28/3/18 70.180
29/3/18 70.340
30/3/18 70.580
31/3/18 70.870
1/4/18 71.040
2/4/18 71.160
3/4/18 71.310
4/4/18 71.310
5/4/18 71.340
6/4/18 71.380
7/4/18 71.420
8/4/18 71.460
9/4/18 71.430
10/4/18 71.460
11/4/18 71.460
12/4/18 71.430
13/4/18 71.460
14/4/18 71.520
15/4/18 71.600
16/4/18 71.700
17/4/18 71.700
18/4/18 71.700
19/4/18 71.800
20/4/18 71.840
21/4/18 72.010
22/4/18 72.220
23/4/18 72.320
24/4/18 72.520
25/4/18 72.520
26/4/18 72.520
27/4/18 72.520
28/4/18 72.520
29/4/18 72.520
30/4/18 72.520
1/5/18 73.408
2/5/18 73.395
3/5/18 72.750
4/5/18 72.745
5/5/18 72.550
6/5/18 72.550
7/5/18 72.550
8/5/18 72.550
9/5/18 72.550
10/5/18 72.550
11/5/18 72.550
12/5/18 72.550
13/5/18 72.550
14/5/18 72.628
15/5/18 73.108
16/5/18 73.338
17/5/18 73.578
18/5/18 73.888
19/5/18 74.138
20/5/18 74.423
21/5/18 74.768
22/5/18 75.048
23/5/18 75.258
24/5/18 75.528
25/5/18 75.364
26/5/18 75.800
27/5/18 75.976
28/5/18 76.094
29/5/18 76.250
30/5/18 76.244
31/5/18 76.226
1/6/18 75.353
2/6/18 75.250
3/6/18 75.168
4/6/18 75.045
5/6/18 74.860
6/6/18 74.857
7/6/18 74.750
8/6/18 74.593
9/6/18 74.352
10/6/18 74.200
11/6/18 74.093
12/6/18 74.020
13/6/18 74.008
14/6/18 73.980
15/6/18 73.937
16/6/18 73.920
17/6/18 73.907
18/6/18 73.893
19/6/18 73.857
20/6/18 73.838
21/6/18 73.757
22/6/18 73.745
23/6/18 73.690
24/6/18 73.628
25/6/18 73.580
26/6/18 73.525
27/6/18 73.527
28/6/18 73.543
29/6/18 73.558
30/6/18 73.558
1/7/18 73.568
2/7/18 73.575
3/7/18 73.575
4/7/18 73.575
5/7/18 73.683
6/7/18 74.173
7/7/18 74.278
8/7/18 74.335
9/7/18 74.615
10/7/18 74.735
11/7/18 74.720
12/7/18 74.778
13/7/18 74.872
14/7/18 75.003
15/7/18 75.037
16/7/18 74.935
17/7/18 74.908
18/7/18 74.908
19/7/18 74.412
20/7/18 74.698
21/7/18 74.572
22/7/18 74.500
23/7/18 74.417
24/7/18 74.325
25/7/18 74.332
26/7/18 73.910
27/7/18 73.875
28/7/18 73.793
29/7/18 73.832
30/7/18 73.940
31/7/18 73.990
1/8/18 74.627
2/8/18 74.757
3/8/18 74.860
4/8/18 74.992
5/8/18 75.183
6/8/18 75.335
7/8/18 75.398
8/8/18 75.398
9/8/18 74.948
10/8/18 75.153
11/8/18 75.603
12/8/18 75.685
13/8/18 75.648
14/8/18 75.638
15/8/18 75.488
16/8/18 75.133
17/8/18 75.763
18/8/18 75.797
19/8/18 75.837
20/8/18 75.972
21/8/18 76.042
22/8/18 76.053
23/8/18 76.067
24/8/18 76.138
25/8/18 76.138
26/8/18 76.317
27/8/18 76.445
28/8/18 76.578
29/8/18 76.707
30/8/18 77.005
31/8/18 77.258
1/9/18 77.583
2/9/18 77.867
3/9/18 78.147
4/9/18 78.320
5/9/18 78.487
6/9/18 78.717
7/9/18 79.283
8/9/18 79.750
9/9/18 79.850
10/9/18 80.050
11/9/18 80.258
12/9/18 80.258
13/9/18 80.438
14/9/18 80.660
15/9/18 80.878
16/9/18 81.088
17/9/18 81.135
18/9/18 81.223
19/9/18 81.238
20/9/18 81.238
21/9/18 81.238
22/9/18 81.238
23/9/18 81.358
24/9/18 81.410
25/9/18 81.508
26/9/18 81.530
27/9/18 80.752
28/9/18 81.787
29/9/18 81.897
30/9/18 82.170
1/10/18 82.565
2/10/18 82.680
3/10/18 82.745
4/10/18 82.892
5/10/18 80.448
6/10/18 80.755
7/10/18 81.118
8/10/18 83.633
9/10/18 81.645
10/10/18 81.834
11/10/18 81.698
12/10/18 82.343
13/10/18 83.682
14/10/18 82.840
15/10/18 82.713
16/10/18 82.932
17/10/18 81.772
18/10/18 81.722
19/10/18 81.677
20/10/18 81.553
21/10/18 82.472
22/10/18 82.505
23/10/18 82.348
24/10/18 82.348
25/10/18 82.132
26/10/18 82.878
27/10/18 81.838
28/10/18 81.555
29/10/18 81.410
30/10/18 81.345
31/10/18 81.155
1/11/18 81.093
2/11/18 80.993
3/11/18 80.572
4/11/18 80.422
5/11/18 80.270
6/11/18 80.200
7/11/18 80.145
8/11/18 79.320
9/11/18 79.092
10/11/18 78.100
11/11/18 77.828
12/11/18 77.593
13/11/18 77.345
14/11/18 77.303
15/11/18 78.225
16/11/18 78.042
17/11/18 77.677
18/11/18 77.500
19/11/18 77.418
20/11/18 77.300
21/11/18 77.278
22/11/18 77.033
23/11/18 76.777
24/11/18 76.178
25/11/18 75.737
26/11/18 75.285
27/11/18 74.782
28/11/18 74.625
29/11/18 74.260
30/11/18 73.842
1/12/18 73.368
2/12/18 73.955
3/12/18 73.700
4/12/18 73.363
5/12/18 72.942
6/12/18 72.707
7/12/18 72.320
8/12/18 72.140
9/12/18 71.943
10/12/18 71.722
11/12/18 71.593
12/12/18 71.300
13/12/18 71.308
14/12/18 71.235
15/12/18 71.183
16/12/18 71.103
17/12/18 71.132
18/12/18 71.820
19/12/18 71.832
20/12/18 71.615
21/12/18 72.347
22/12/18 70.963
23/12/18 71.637
24/12/18 70.473
25/12/18 71.260
26/12/18 70.377
27/12/18 71.132
28/12/18 70.250
29/12/18 69.963
30/12/18 69.785
31/12/18 70.300
1/1/19 69.830
2/1/19 69.114
3/1/19 69.114
4/1/19 68.976
5/1/19 68.814
6/1/19 68.608
7/1/19 68.652
8/1/19 69.473
9/1/19 68.668
10/1/19 69.758
11/1/19 69.166
12/1/19 70.333
13/1/19 70.116
14/1/19 70.566
15/1/19 70.800
16/1/19 71.264
17/1/19 71.428
18/1/19 71.636
19/1/19 72.654
20/1/19 72.992
21/1/19 73.218
22/1/19 72.608
23/1/19 72.648
24/1/19 72.648
25/1/19 72.756
26/1/19 72.756
27/1/19 73.538
28/1/19 72.732
29/1/19 72.636
30/1/19 72.620
31/1/19 72.527
1/2/19 72.500
2/2/19 72.490
3/2/19 72.490
4/2/19 72.357
5/2/19 72.232
6/2/19 72.243
7/2/19 72.320
8/2/19 72.328
9/2/19 72.330
10/2/19 72.328
11/2/19 72.378
12/2/19 72.348
13/2/19 72.338
14/2/19 72.387
15/2/19 72.498
16/2/19 72.587
17/2/19 72.720
18/2/19 72.838
19/2/19 72.945
20/2/19 72.998
21/2/19 73.172
22/2/19 73.310
23/2/19 73.382
24/2/19 73.476
25/2/19 73.648
26/2/19 73.728
27/2/19 73.788
28/2/19 73.824
1/3/19 73.936
2/3/19 74.060
3/3/19 74.186
4/3/19 74.270
5/3/19 74.366
6/3/19 74.598
7/3/19 74.598
8/3/19 74.510
9/3/19 74.056
10/3/19 74.056
11/3/19 74.424
12/3/19 74.356
13/3/19 74.320
14/3/19 74.286
15/3/19 74.184
16/3/19 74.066
17/3/19 73.762
18/3/19 73.845
19/3/19 73.702
20/3/19 73.528
21/3/19 73.473
22/3/19 73.568
23/3/19 73.520
24/3/19 73.444
25/3/19 73.396
26/3/19 73.368
27/3/19 73.118
28/3/19 73.240
29/3/19 73.145
30/3/19 73.025
31/3/19 72.998
1/4/19 72.837
2/4/19 72.860
3/4/19 72.828
4/4/19 72.865
5/4/19 72.926
6/4/19 72.958
7/4/19 72.924
8/4/19 72.882
9/4/19 72.882
10/4/19 72.882
11/4/19 73.204
12/4/19 73.250
13/4/19 73.250
14/4/19 73.282
15/4/19 73.276
16/4/19 73.282
17/4/19 73.036
18/4/19 73.100
19/4/19 73.058
20/4/19 73.117
21/4/19 73.207
22/4/19 73.200
23/4/19 73.278
24/4/19 73.298
25/4/19 73.293
26/4/19 73.373
27/4/19 73.428
28/4/19 73.428
29/4/19 73.482
30/4/19 74.552
1/5/19 73.402
2/5/19 73.325
3/5/19 73.328
4/5/19 74.390
5/5/19 73.360
6/5/19 73.273
7/5/19 73.266
8/5/19 73.266
9/5/19 73.238
10/5/19 73.178
11/5/19 74.182
12/5/19 73.266
13/5/19 73.112
14/5/19 73.086
15/5/19 72.966
16/5/19 72.960
17/5/19 73.820
18/5/19 73.728
19/5/19 73.694
20/5/19 73.570
21/5/19 73.014
22/5/19 73.134
23/5/19 74.178
24/5/19 74.020
25/5/19 74.080
26/5/19 74.160
27/5/19 74.168
28/5/19 73.450
29/5/19 73.384
30/5/19 73.406
31/5/19 73.328
1/6/19 73.332
2/6/19 73.133
3/6/19 72.742
4/6/19 72.498
5/6/19 73.053
6/6/19 72.150
7/6/19 71.794
8/6/19 71.508
9/6/19 71.356
10/6/19 71.172
11/6/19 71.202
12/6/19 71.133
13/6/19 71.026
14/6/19 70.962
15/6/19 70.724
16/6/19 70.594
17/6/19 70.604
18/6/19 70.535
19/6/19 70.536
20/6/19 70.498
21/6/19 70.448
22/6/19 70.516
23/6/19 70.548
24/6/19 70.626
25/6/19 70.640
26/6/19 70.640
27/6/19 70.672
28/6/19 70.734
29/6/19 70.822
30/6/19 70.902
1/7/19 71.002
2/7/19 71.038
3/7/19 71.054
4/7/19 71.054
5/7/19 71.015
6/7/19 72.590
7/7/19 73.060
8/7/19 73.080
9/7/19 73.357
10/7/19 73.348
11/7/19 73.325
12/7/19 73.148
13/7/19 73.132
14/7/19 73.127
15/7/19 73.127
16/7/19 73.168
17/7/19 73.168
18/7/19 73.168
19/7/19 73.168
20/7/19 73.127
21/7/19 73.128
22/7/19 73.128
23/7/19 73.127
24/7/19 73.127
25/7/19 73.095
26/7/19 73.073
27/7/19 73.114
28/7/19 73.048
29/7/19 73.014
30/7/19 72.952
31/7/19 72.875
1/8/19 72.908
2/8/19 72.943
3/8/19 72.920
4/8/19 72.882
5/8/19 72.953
6/8/19 72.880
7/8/19 72.933
8/8/19 72.805
9/8/19 72.803
10/8/19 72.645
11/8/19 72.528
12/8/19 72.465
13/8/19 72.400
14/8/19 72.358
15/8/19 72.673
16/8/19 72.358
17/8/19 72.342
18/8/19 72.274
19/8/19 72.153
20/8/19 72.100
21/8/19 71.886
22/8/19 72.040
23/8/19 72.002
24/8/19 72.025
25/8/19 72.104
26/8/19 72.410
27/8/19 72.350
28/8/19 72.320
29/8/19 72.368
30/8/19 72.236
1/9/19 72.214
2/9/19 72.167
3/9/19 72.183
4/9/19 72.333
5/9/19 72.203
6/9/19 72.040
7/9/19 72.028
8/9/19 72.067
9/9/19 72.115
10/9/19 72.003
11/9/19 72.043
12/9/19 72.160
13/9/19 72.160
14/9/19 72.368
15/9/19 72.360
16/9/19 72.420
17/9/19 72.510
18/9/19 72.723
19/9/19 72.940
20/9/19 73.133
21/9/19 73.497
22/9/19 73.673
23/9/19 74.033
24/9/19 74.220
25/9/19 74.187
26/9/19 74.295
27/9/19 74.300
28/9/19 74.423
29/9/19 74.373
30/9/19 74.407
TELANGANA DRINKING WATER SUPPLY PROJECT - SRSP Adilabad Segment
Datas-SSR -2015-16 Datas-SSR -2015-16
(Including Embeded Tax) (Excluding Embeded Tax)
CP 13.615% CP 13.615
S.No Qty Description of Item Rate Amount S.NoQty Description of Item Rate Amount
Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including
Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out,
setting out, construction of shoring and bracing, removal of stumps and other deleterious material and
construction of shoring and bracing, removal of stumps and other deleterious material and disposal upto a lead of 50
1 1 disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated
m, dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical
suitable material as per Technical Specification 305 MORD / 304 MORTH ordianry gravelly soils for
Specification 305 MORD / 304 MORTH ordianry gravelly soils for foundations .
foundations .
(3.64*Men Mazdoor/10) (3.64*Men Mazdoor/10)

WQ cum Initial rate 112.84 112.84 R&B.Ch.11/1 WQ cum Initial rate 112.84 112.84
--- 0% 0.00 --- 0% 0.00
Contractor's Profit 13.615% 15.36 Contractor's Profit 13.615% 15.36
Total rate per 1cum 128.20 Total rate per 1cum 128.20
For 3m to 6m (4.68*310/10) For 3m to 6m (4.68*310/10)

1 Cum Initial cost 145.08 1 Cum 145.080 1 Cum Initial cost 145.08 1 Cum 145.080
--- 0% 0.000 --- 0% 0.000
Total 164.83 Total 164.83
For above 6m depth (6.24*310/10) For above 6m depth (6.24*310/10)
1 cum Intial cost 193.44 193.44 R&B.Ch.11/2/A 1 cum Intial cost 193.44 193.44
--- 0% 0.00 --- 0% 0.00
Total 219.78 Total 219.78
Removal of Hard rock by Machine which require blasting such as hard rock, sheet rock and boulders for Structures Removal of Hard rock by Machine which require blasting such as hard rock, sheet rock and boulders for
2 2
including cost and conveyance of all material and labour charges etc completed Structures including cost and conveyance of all material and labour charges etc completed
Hard rock
(III) Hard rock (requiring blasting) (III)
(requiring blasting)
Upto 3 m depth
Upto 3 m depth including 1.5
including 1.5 m
m depth in hard rock
depth in hard rock
Unit = cum Unit = cum

Taking output = 10
Taking output = 10 cum
cum
a) Labour a) Labour
Mate day - Mate day -
Driller day 0.50 480.00 240.00 Driller day 0.50 480.00 240.00
Blaster day 0.25 480.00 120.00 Blaster day 0.25 480.00 120.00
Mazdoor
Mazdoor (Unskilled) day 8.35 310.00 2588.50 day 8.35 310.00 2588.50
(Unskilled)
b) Machinery b) Machinery
Page 52 of 230
Air compressor 210

Air compressor 210 cfm / 250 cfm / 250 cfm with
cfm with 2 jack hammers for hour 1 521.20 521.20 2 jack hammers for hour 1 521.20 521.20
drilling at 15 cum per hour drilling at 15 cum
per hour
c) Material c) Material
Gelatin 80% kg 3.50 73.00 255.50 Gelatin 80% kg 3.50 56.68 198.38
Detonator electric Nos. 14.00 13.00 182.00 Detonator electric Nos. 14.00 10.09 141.26
d&e) Overheads & Contractors Profit 3907.20 d&e) Overheads & Contractors Profit 3809.35
Cost for 10 cum = a+b+c+d+e Cost for 10 cum =

a+b+c+d+e
Rate per cum = 390.72 Rate per cum = 380.93
a+b+c+d+e)/10 a+b+c+d+e)/10
--- 0% --- 0%
443.92 432.80
Sand filling inside shaft upto Ground level including watering, Ramming including cost & Conveyance of all materials Sand filling inside shaft upto Ground level including watering, Ramming including cost & Conveyance of all
3 3
labour charges etc completed as per standard specification. materials labour charges etc completed as per standard specification.
1.00 cum cost of sand @ Rs. 650.37 per cum 650.37 1.00 cum cost of sand @ Rs. 635.99 per cum 635.99
0.31 cum Labour charges Rs. 310.00 96.10 R&B.Ch.11/2/A 0.31 cum Labour charges Rs. 310.00 96.10
WQ --- 0% 0.00 WQ --- 0% 0.00
Total rate per cum Rs. 848.10 Total rate per cum Rs. 831.76
of all materials and labour charges ,seigniorage charges using concret mixer etc complete of all materials and labour charges ,seigniorage charges using concret mixer etc complete
162 kg Cement Rs. 6200.00 cum 1004.40 162 kg Cement Rs. 4813.29 cum 779.75
0.9 cum Coarse aggregate 40 mm Rs. 1726.40 cum 1553.76 0.9 cum Coarse aggregate 40 Rs. 1726.40 cum 1553.76
0.45 cum Sand for concrete Rs. 1933.51 each 870.08 0.45 cum Sand for concrete Rs. 1913.41 each 861.04
1.2 kl Water (including for curing) Rs. 77.00 each 92.40 SSr Pg.41 1.2 kl Water (including for Rs. 73.33 each 88.00
1 hour Concrete Mixer 10 / 7 cft (0.2 Rs. 338.90 each 338.90 SSr Pg.49 1 hour Concrete Mixer 10 / 7 Rs. 338.90 each 338.90
0.10 day Mason 1st class Rs. 415.00 41.50 SSr Pg.14 0.10 day Mason 1st class Rs. 415.00 41.50
1.39 day Mazdoor (unskilled) Rs. 310.00 Cum 430.90 SSr Pg.16 1.39 day Mazdoor (unskilled) Rs. 310.00 Cum 430.90
WQ Water Charges 1% 4.72 WQ Water Charges 1% 4.72
--- 0% 0.00 --- 0% 0.00
Total Rs. 4927.10 Total Rs. 4656.59 270.51
4
CC(1:3:6) using 40 mm HG metal icluding all cost and conveyance of all materials labour charges etc 4 CC(1:3:6) using 40 mm HG metal icluding all cost and conveyance of all materials labour charges etc
completed as per standard specification. For foundation & leveling course completed as per standard specification. For foundation & leveling course
Coarse aggregate 40 mm & Coarse aggregate
0.9 cum Rs. 1726.40 cum 1553.76 0.9 cum Rs. 1726.40 cum 1553.76
20 mm 40 mm & 20 mm
Page 53 of 230
1.2 kl Water (including for curing) Rs. 77.00 each 92.40 1.2 kl Water (including for Rs. 73.33 each 88.00
1 hour Concrete Mixer 10 / 7 cft (0.2 Rs. 338.90 each 338.90 1 hour Concrete Mixer 10 / 7 Rs. 338.90 each 338.90
0.10 day Mason 1st class Rs. 415.00 41.50 0.10 day Mason 1st class Rs. 415.00 41.50
1.39 day Mazdoor (unskilled) Rs. 310.00 Cum 430.90 1.39 day Mazdoor (unskilled) Rs. 310.00 Cum 430.90
Water Charges 1% 4.72 Water Charges 1% 4.72
--- 0% 0.00 --- 0% 0.00
Total Rs. 5335.66 Total Rs. 4973.77
4 Cement concrete (1:3:6)prop using 40 mm 60% and 20mm 40% gauge HG metal including cost &conveyance 4
of all materials and labour charges ,seigniorage charges using concret mixer etc complete
220 kg Cement Rs. 6200.00 cum 1364.00
0.54 cum Coarse aggregate 40 mm Rs. 1726.40 cum 932.26
0.36 cum Coarse aggregate & 20 mm Rs. 2246.40 cum 808.70
0.45 cum Sand for concrete Rs. 1933.51 each 870.08

1.2 kl Water (including for curing) Rs. 77.00 each 92.40
1 hour Concrete Mixer 10 / 7 cft (0.2 Rs. 338.90 each 338.90
0.10 day Mason 1st class Rs. 415.00 41.50
1.39 day Mazdoor (unskilled) Rs. 310.00 Cum 430.90
Water Charges 1% 4.72
--- 0% 0.00
Contractor's Profit 13.615% 664.88
Total Rs. 5548.34
Below GL
0-3 m 5548.34
3-4m 41 46.58 5594.92 SSr Pg.8
4-5m 41 46.58 5641.50
5-6m 41 46.58 5688.08
3 Cement concrete (1:2.5:5)prop using 40 mm,0.050mm,10mm gauge HG metal including cost & M15 Grade 3 Cement concrete (1:2.5:5)prop using 40 mm,0.050mm,10mm gauge HG metal includM15 Grade
of all materials and labour charges ,seigniorage charges using concret mixer etc complete of all materials and labour charges ,seigniorage charges using concret mixer etc complete
1.2 kl Water (including for curing) Rs. 77.00 each 92.40 1.2 kl Water (including for Rs. 73.33 each 88.00
1 hour Concrete Mixer 10 / 7 cft (0.2 Rs. 338.90 each 338.90 1 hour Concrete Mixer 10 / 7 Rs. 338.90 each 338.90
0.10 day Mason 1st class Rs. 415.00 each 41.50 0.10 day Mason 1st class Rs. 415.00 each 41.50
1.39 day Mazdoor (unskilled) Rs. 310.00 Cum 430.90 1.39 day Mazdoor (unskilled) Rs. 310.00 Cum 430.90
--- 0% 0.00 --- 0% 0.00
Total Rs. 5942.89 Total Rs. 5493.66 449.23
5 Construction of Randam rubble stone masonry in CM(1:6) 2nd sort including cost and 5 Construction of Randam rubble stone masonry in CM(1:6) 2nd sort including cost and
conveyance of all materials and labour charges ,seigniorage charges etc complete. conveyance of all materials and labour charges ,seigniorage charges etc complete.
79.2 kg Cement Rs. 6200.00 kg 491.04 79.2 kg Cement Rs. 4813.29 kg 381.21
0.44 cum CR Stone Rs. 940.79 cum 413.95 0.44 cum CR Stone Rs. 928.31 cum 408.46
0.5 cum Rough Stone Rs. 930.79 cum 465.39 0.5 cum Rough Stone Rs. 918.79 cum 459.39
Page 54 of 230
0.16 cum Bond Stones 7Nos 0.25 x 0.25 x Rs. 2175.98 cum 348.16 0.16 cum Bond Stones 7Nos 0.2 Rs. 2109.93 cum 337.59
0.33 cum Sand for Mortar Rs. 2077.51 cum 685.58 0.33 cum Sand for Mortar Rs. 2050.55 cum 676.68
1.2 day Mason 1st class Rs. 415.00 day 498.00 1.2 day Mason 1st class Rs. 415.00 day 498.00
2 day Mazdoor (unskilled) Rs. 310.00 day 620.00 2 day Mazdoor (unskilled) Rs. 310.00 day 620.00
WQ/Comp --- 0% 0.00 WQ/Comp --- 0% 0.00
Total rate per cum Rs. 4001.65 Total rate per cum Rs. 3841.70 159.95
6 Construction of course rubble stone masonry in CM(1:6) 2nd sort including cost and 6 Construction of course rubble stone masonry in CM(1:6) 2nd sort including cost and
conveyance of all materials and labour charges ,seigniorage charges etc complete. conveyance of all materials and labour charges ,seigniorage charges etc complete.
0.94 cum Intial cost of CR stone @ Rs. 940.79 cum 884.34 0.94 cum Intial cost of CR sto Rs. 928.31 cum 872.61
0.16 cum Bond Stones 7Nos 0.24 x 0.24 x Rs. 2175.98 cum 348.16 0.16 cum Bond Stones 7Nos 0.2 Rs. 2109.93 cum 337.59
1.50 nos. masons 1st class @ Rs. 415.00 each 622.50 1.50 nos. masons 1st class @ Rs. 415.00 each 622.50
2.32 nos. man and woman mazdoor @ Rs. 310.00 each 719.20 2.32 nos. man and woman ma Rs. 310.00 each 719.20
0.0768 MT cost of cement @ Rs. 6200.00 MT 476.16 0.0768 MT cost of cement @ Rs. 4813.29 MT 369.66
--- 0% 0.00 --- 0% 0.00
7 Construction of super stucture with brick masonary in (1:6) using 2nd class bricks including 7 Construction of super stucture with brick masonary in (1:6) using 2nd class bricks including
cost and conveyance of all materials,labour charges and seign. charges etc. complete. cost and conveyance of all materials,labour charges and seign. charges etc. complete.
520 nos. cost of bricks Rs. 5703.87 per 1000 2966.01 520 nos. cost of bricks Rs. 5703.87 per 1000 2966.01
0.24 nos. brick layer 1st class @ Rs. 415.00 each 99.60 0.24 nos. brick layer 1st class Rs. 415.00 each 99.60
0.56 nos. brick layer 2nd class @ Rs. 370.00 each 207.20 0.56 nos. brick layer 2nd class Rs. 370.00 each 207.20
0.0504 MT cost of cement @ Rs. 6200.00 MT 312.48 50.4 0.0504 MT cost of cement @ Rs. 4813.29 MT 242.59
--- 0% 0.00 --- 0% 0.00
Thickness 230 mm Thickness 230 mm
Above GL Above GL
0-3 m 0 5234.77 0-3 m 0 5148.94 85.83
3-6m 71.76 624.00 708.96 5943.73 3-6m 71.76 624.00 708.96 5857.90 85.83
6-9m 97.71 849.65 965.33 6793.38 6-9m 0 0.00 0.00 5857.90
9-12m 123.66 1075.30 1221.70 7868.68 9-12m 0 0.00 0.00 5857.90
12-15m 149.62 1301.04 1478.18 9169.72 12-15m 0 0.00 0.00 5857.90
15-18m 175.57 1526.70 1734.56 10696.42 15-18m 0 0.00 0.00 5857.90
18-21m 201.52 1752.35 1990.93 12448.77 18-21m 0 0.00 0.00 5857.90
21-24m 227.47 1978.00 2247.30 14426.77 21-24m 0 0.00 0.00 5857.90
24-27m 253.42 2203.65 2503.68 16630.42 24-27m 0 0.00 0.00 5857.90
27-30m 279.38 2429.39 2760.15 19059.81 27-30m 0 0.00 0.00 5857.90
8 Cement concrete(1:1.5:3) prop using 20mm gauge HG metal including cost and conveyance 8 Cement concrete(1:1.5:3) prop using 20mm gauge HG metal including cost and conveyance
of all materials and labour charges ,seign. charges etc.complete. of all materials and labour charges ,seign. charges etc.complete.
FOUNDATIONS, PLINTH, PEDESTALS (Below Plinth) FOUNDATIONS, PLINTH, PEDESTALS (Below Plinth)
0.9 cum 20mm HBG graded metal Rs. 2246.40 cum 2021.76 0.9 cum 20mm HBG graded m Rs. 2246.40 cum 2021.76
Page 55 of 230
0.45 cum Sand for concrete Rs. 1933.51 cum 870.08 0.45 cum Sand for concrete Rs. 1913.41 cum 861.04
400 Kgs Cement Rs. 6200.00 Kgs 2480.00 400 Kgs Cement Rs. 4813.29 Kgs 1925.32
0.133 day 1st Class Mason Rs. 415.00 day 55.20 0.133 day 1st Class Mason Rs. 415.00 day 55.20
0.267 day 2nd Class Mason Rs. 370.00 day 98.79 0.267 day 2nd Class Mason Rs. 370.00 day 98.79
3.6 day Mazdoor (Both Men and Wom Rs. 310.00 day 1116.00 3.6 day Mazdoor (Both Men Rs. 310.00 day 1116.00
1 hour Concrete Mixer 10 / 7 cft (0.2 Rs. 338.90 hour 338.90 1 hour Concrete Mixer 10 / 7 Rs. 338.90 hour 338.90
0.133 Liters Cost of Diesel for Miller Rs. 59.10 Liters 7.86 0.133 Liters Cost of Diesel for Mil Rs. 59.10 Liters 7.86
0.667 Liters Cost of Petrol for Vibrator 74.73 Liters 49.84 0.667 Liters Cost of Petrol for Vibrator 74.73 Liters 49.84
1.2 kl Water (including for curing) 77.00 kl 92.40 1.2 kl Water (including for curing) 73.33 kl 88.00
--- 0% 0.00 --- 0% 0.00
Total rate per cum 8101.69 Total rate per cum 7456.21 645.48
9 COLUMNS, LINTELS, WATER TANKS, RCC WALLS IN BUILDINGS 9 COLUMNS, LINTELS, WATER TANKS, RCC WALLS IN BUILDINGS
0.9 cum 20mm HBG graded metal 2246.40 cum 2021.76 0.9 cum 20mm HBG graded metal 2246.40 cum 2021.76
0.45 cum Sand for concrete 1933.51 cum 870.08 0.45 cum Sand for concrete 1913.41 cum 861.04
400.0 Kgs Cement 6200.00 Kgs 2480.00 400.0 Kgs Cement 4813.29 Kgs 1925.32
0.167 day 1st Class Mason 415.00 day 69.31 0.167 day 1st Class Mason 415.00 day 69.31
0.167 day 2nd Class Mason 370.00 day 61.79 0.167 day 2nd Class Mason 370.00 day 61.79
4.7 day Mazdoor (Both Men and Women) 310.00 day 1457.00 4.7 day Mazdoor (Both Men and Women) 310.00 day 1457.00
1 hour Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) ca 338.90 hour 338.90 1 hour Concrete Mixer 10 / 7 cft (0.2 / 0. 338.90 hour 338.90
--- 0% 0.00 --- 0% 0.00
8397.60 7752.10 645.50
10 RCC SLABS, BEAMS 10 RCC SLABS, BEAMS

0.9 cum 20mm HBG graded metal 2246.40 cum 2021.76 0.9 cum 20mm HBG graded metal 2246.40 cum 2021.76
0.45 cum Sand for concrete 1933.51 cum 870.08 0.45 cum Sand for concrete 1913.41 cum 861.04
400.0 Kgs Cement 6200.00 Kgs 2480.00 400.0 Kgs Cement 4813.29 Kgs 1925.32
0.067 day 1st Class Mason 415 day 27.81 0.067 day 1st Class Mason 415 day 27.81
0.133 day 2nd Class Mason 370 day 49.21 0.133 day 2nd Class Mason 370 day 49.21
2.5 day Mazdoor (Both Men and Women) 310 day 775.00 2.5 day Mazdoor (Both Men and Women) 310 day 775.00
0.267 hour Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) ca 338.90 hour 90.49 0.267 hour Concrete Mixer 10 / 7 cft (0.2 / 0. 338.90 hour 90.49
--- 0% 0.00 --- 0% 0.00
7279.00 6633.50 645.50
11 Watchman Quarter Roof Slab 11 Watchman Quarter Roof Slab
VRCC (1:1.5:3) using 20mm HBG metal including cost and conveyance of all material, labour
VRCC (1:1.5:3) using 20mm HBG metal including cost and conveyance of all material, labour charges,
charges, centering etc., complete but excluding cost of steel and its fabrication charges for
centering etc., complete but excluding cost of steel and its fabrication charges for roof slab of
roof slab of
100 mm thick 100 mm thick
1.00 Cum Cost of VCC (1:1.5:3) 7279.00 1 cum 7279.00 1.00 Cum Cost of VCC (1:1.5:3) 6633.50 1 cum 6633.50
10.00 sqm Centering charges 389.00 1 Sqm 3890.00 10.00 sqm Centering charges 389.00 1 Sqm 3890.00
--- 0% 0.00 --- 0% 0.00
Sundies Sundies
Total 10sqmt 11698.62 Total 10sqmt 11053.12 645.50
Page 56 of 230
12 W.Quarter 12 W.Quarter
centering etc., complete but excluding cost of steel and its fabrication charges for floor slab of
floor slab of
1.25 Cum Cost of VCC (1:1.5:3) 7279.00 1 cum 9098.75 1.25 Cum Cost of VCC (1:1.5:3) 6633.50 1 cum 8291.88
10.00 sqm Centering charges 389.00 1 Sqm 3890.00 10.00 sqm Centering charges 389.00 1 Sqm 3890.00
--- 0% 0.00 --- 0% 0.00
Sundies Sundies
Cont Basic Rate & labour

Basic Rate & labour Including Centering Centering
13 Prop Mix Profit13.615 Total Rate Per 13 Prop Mix Including Cont #REF! Total Rate Per
Cont Profit Charges Charges
% Profit
Footings (1:1.5:3) 8101.69 750.00 102.11 8953.80 /1Cum Footings (1:1.5:3) 7456.21 750.00 102.11 8308.32 /1Cum 645.48
Columns (1:1.5:3) 8397.60 2041.00 277.88 10716.48 /1Cum Columns (1:1.5:3) 7752.10 2041.00 277.88 10070.98 /1Cum 645.50
Columns above 3.0 m (1:1.5:3) 8397.60 2381.15 324.19 11102.95 /1Cum Columns above (1:1.5:3) 7752.10 2381.15 324.19 10457.45 /1Cum 645.50
Beams (1:1.5:3) 7279.00 3428.00 466.72 11173.72 /1Cum Beams (1:1.5:3) 6633.50 3428.00 466.72 10528.22 /1Cum 645.50
Beams above 3.66m he(1:1.5:3) 7279.00 3999.31 544.51 11822.82 /1Cum Beams above 3. (1:1.5:3) 6633.50 3999.31 544.51 11177.32 /1Cum 645.50
Lintels (1:1.5:3) 8397.60 2344.00 319.14 11060.74 /1Cum Lintels (1:1.5:3) 7752.10 2344.00 319.14 10415.24 /1Cum 645.50
Sun shades 0.075m thi(1:1.5:3) 6298.20 4100.00 558.22 10956.42 /10 sqmt Sun shades 0.07(1:1.5:3) 5814.08 4100.00 558.22 10472.29 /10 sqmt 484.13
Roof slab 150mm thick(1:1.5:3) 10918.50 3890.00 529.62 15338.12 /10 sqmt Roof slab 150mm (1:1.5:3) 9950.25 3890.00 529.62 14369.87 /10 sqmt 968.25
Roof slab 200 mm thic (1:1.5:3) 14558.00 3990.00 543.24 19091.24 /10 sqmt Roof slab 200 m(1:1.5:3) 13267.00 3990.00 543.24 17800.24 /10 sqmt 1291.00
Roof slab 350.0mm thi(1:1.5:3) 25476.50 4180.00 569.11 30225.61 /10 sqmt Roof slab 350.0 (1:1.5:3) 23217.25 4180.00 569.11 27966.36 /10 sqmt 2259.25
Bed blocks (1:1.5:3) 8101.69 305 41.53 8448.22 /1Cum Bed blocks (1:1.5:3) 7456.21 305.00 41.53 7802.74 /1Cum 645.48
Pedestals (1:1.5:3) 8101.69 1068 145.41 9315.10 /1Cum Pedestals (1:1.5:3) 7456.21 1068.00 145.41 8669.62 /1Cum 645.48
5 Cost of CM(1:3) prop including cost and conveyance of all materials and labour 5 Cost of CM(1:3) prop including cost and conveyance of all materials and labour
charges etc., complete. charges etc., complete.
0.48 MT Cost of cement @ Rs. 6200.00 MT 2976.00 0.48 MT Cost of cement @ Rs. 4813.29 MT 2310.38
1.05 cum cost of sand @ Rs. 2077.51 cum 2181.38 1.05 cum cost of sand @ Rs. 2050.55 cum 2153.08
0.20 Nos mixing charges @ Rs. 310.00 each 62.00 0.20 Nos mixing charges @ Rs. 310.00 each 62.00
--- 0% 0.00 --- 0% 0.00
Total rate per cum Rs. 5219.38 Total rate per cum Rs. 4525.46
charges etc., complete. 10.08 charges etc., complete.
--- 0% 0.00 --- 0% 0.00
Page 57 of 230
--- 0% 0.00 --- 0% 0.00
--- 0% 0.00 --- 0% 0.00
18 Flush pointing with CM(1:3) prop for stone/brick masonry including cost and conveyance of all 18 Flush pointing with CM(1:3) prop for stone/brick masonry including cost and conveyance of all
materials,labour charges and seign. chargesetc. complete. materials,labour charges and seign. chargesetc. complete.
0.5 nos. masons 2nd class @ Rs. 370.00 each 185.00 0.5 nos. masons 2nd class @ Rs. 370.00 each 185.00
0.0144 MT cost of cement @ Rs. 6200.00 MT 89.28 0.0144 MT cost of cement @ Rs. 4813.29 MT 69.31
--- 0% 0.00 --- 0% 0.00
Total rate per 10 sqm 643.07 Total rate per 10 sqm 619.46 23.61
19 Plastering with CM(1:3) prop 20mm thick to brick wall including cost&coveyance of all 19 Plastering with CM(1:3) prop 20mm thick to brick wall including cost&coveyance of all
materials, lalbour charges,seign.charges etc.complete. (1:3)-20mm (1:5)-20mm materials, lalbour charges,seign.charges etc.complete. (1:3)-20mm (1:5)-20mm
0.21 Cum Cost of CM(1:3) 5219.38 cum 1096.07 846.09 0.21 Cum Cost of CM(1:3) 4525.46 cum 950.35 756.28
0.94 Nos. Mason 2nd class 370.00 each 347.80 347.8 0.94 Nos. Mason 2nd class 370.00 each 347.80 347.8
1.60 Nos. Man Mazdoor 310.00 each 496.00 496.00 1.60 Nos. Man Mazdoor 310.00 each 496.00 496.00
--- 0% 0.00 0.00 --- 0% 0.00 0.00
Contractor's Profit 13.615% 264.11 230.08 Contractor's Profit 13.615% 244.27 217.85
Total rate per 10 sqm 2204.00 1919.96 Total rate per 10 sqm 2038.40 1817.93 102.03
20 Impervous coat with Plastering in CM(1:3) prop 12/20 mm thick including cost&coveyance of all 20 Impervous coat with Plastering in CM(1:3) prop 12/20 mm thick including cost&coveyance of all
materials lalbour charges,seign.charges etc.complete for wearing coat. 12mm thick 20mm thick materials lalbour charges,seign.charges etc.complete for wearing 12mm thick 20mm thick
0.15 cum Cost of CM(1:3) 5219.38 782.91 1096.07 0.15 cum Cost of CM(1:3) 4525.46 678.82 950.35
0.6 nos. mason 1st class @ 415.00 249.00 390.1 0.6 nos. mason 1st class @ 415.00 249.00 390.1
0.96 nos. man and woman mazdoor @ 310.00 297.60 496 0.96 nos. man and woman ma 310.00 297.60 496
1.50 Kg accoproof chemical @ 75.00 112.50 150 1.50 Kg accoproof chemical 0.00 0.00 0
--- 0% 0.00 0.00 --- 0% 0.00 0.00
Total rate per 10 Sqm 1638.30 2422.46 Total rate per 10 Sqm 1392.30 2086.48 335.98
21 Impervous coat with Plastering in CM(1:3) prop 12mm thick including cost&coveyance of all 21 Impervous coat with Plastering in CM(1:3) prop 12mm thick including cost&coveyance of all
materials lalbour charges,seign.charges etc.complete for wearing coat.above 3.0m height materials lalbour charges,seign.charges etc.complete for wearing coat.above 3.0m height
Rate up to 3.0m heighr 1638.30 Rate up to 3.0m heighr 1392.30
add lift charges 71.80 add lift charges 71.80
--- 0% 0.00 --- 0% 0.00
Page 58 of 230

Total rate per 10 Sqm 1719.88 Total rate per 10 Sqm 1473.88 246.00
22 Flooring with CM(1:3) prop 20 mm thick over bed of 100 mm thick,CC (1:4:8) prop 22 Flooring with CM(1:3) prop 20 mm thick over bed of 100 mm thick,CC (1:4:8) prop
using 40mm HG metal including cost and conveyance of all materials and seignorage using 40mm HG metal including cost and conveyance of all materials and seignorage
1.00 Cum Cost of CC (1:4:8) prop. Rs. 4927.10 /1Cum 4927.10 1.00 Cum Cost of CC (1:4:8) pr Rs. 4656.59 /1Cum 4656.59
10 sqm Cost of CM(1:3) 20mm thick Rs. 2204.00 /10sqmt 2204.00 10 sqm Cost of CM(1:3) 20m Rs. 2038.40 /10sqmt 2038.40
Total rate per 10 sqm 7131.10 Total rate per 10 sqm 6694.99 436.11
23 Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm 23 Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm
thick and second coat in CM(1:3) prop 4mm thick including cost and conveyance thick and second coat in CM(1:3) prop 4mm thick including cost and conveyance
of all materials and labour charges etc., complete of all materials and labour charges etc., complete
1.108 0.11 cum Cost of CM(1:5) Prop 8mm Rs. 4028.98 /1Cum 443.19 0.11 cum Cost of CM(1:5) Pro Rs. 3601.31 /1Cum 396.14
0.998 0.04 cum Cost of CM(1:3) Prop 4mm Rs. 5219.38 /1Cum 208.78 0.04 cum Cost of CM(1:3) Pro Rs. 4525.46 /1Cum 181.02
0.63 nos. Mason 1st class @ Rs. 415.00 /each 261.45 0.63 nos. Mason 1st class @ Rs. 415.00 /each 261.45
1.47 nos. Mason 2nd class @ Rs. 370.00 /each 543.90 1.47 nos. Mason 2nd class @ Rs. 370.00 /each 543.90
3.9 nos. man and woman mazdoor @ Rs. 310.00 /each 1209.00 3.9 nos. man and woman ma Rs. 310.00 /each 1209.00
--- 0% 0.00 --- 0% 0.00
Above GL Above GL
0-3 m 0 3029.33 0-3 m 0 2944.35 84.98
3-6m 71.80 71.8 81.58 3110.91 3-6m 71.80 71.8 81.58 3025.93 84.98
6-9m 97.7 97.7 111.00 3208.61 6-9m 97.7 97.7 111.00 3123.63 84.98
24 Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm 24 Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm
thick and second coat in CM(1:3) prop 4mm thick including cost and conveyance thick and second coat in CM(1:3) prop 4mm thick including cost and conveyance
of all materials and labour charges etc., complete above 3.0m height of all materials and labour charges etc., complete above 3.0m height
Rate up to 3.0m height 3029.33 Rate up to 3.0m height 2944.35
Lift charges 1st Floor 71.80 Lift charges 1st Floor 71.80
--- 0% 0.00 --- 0% 0.00
10 Painting to new wood work with one primary coat including 10 Painting to new wood work with one primary coat including
cost and conveyance of all materials and labour charges etc. complete. cost and conveyance of all materials and labour charges etc. complete.
0.70 ltr wood primer Rs. 158.00 /1 ltr 110.60 0.70 ltr wood primer Rs. 122.66 /1 ltr 85.86
0.70 nos. painters Rs. 480.00 each 336.00 0.70 nos. painters Rs. 480.00 each 336.00
Sundries including
Sundries including brushes,
1% 4.47 1% brushes, soap, 4.22
soap, putty etc.,
putty etc.,
--- 0% 0.00 --- 0% 0.00

Total rate per 10sqm 451.10 Total rate per 10sqm 426.10 25.00
Painting to new wood work with synthetic enamel paint two coats over a primary coat including cost and Painting to new wood work with synthetic enamel paint two coats over a primary coat
25 25
conveyance of all materials and labour charges etc. complete. including cost and conveyance of all materials and labour charges etc. complete.
Page 59 of 230
1.00 10sqm cost of primary coat Rs. 451.10 /1 ltr 451.10 1.00 10sqm cost of primary coat Rs. 426.10 /1 ltr 426.10
2.80 litres cost of paint Rs. 276.00 /1 ltr 772.80 2.80 litres cost of paint Rs. 214.27 /1 ltr 599.95
1.20 nos. painters 1st class Rs. 480.00 each 576.00 1.20 nos. painters 1st class Rs. 480.00 each 576.00
Sundries including
1% Sundries including brushes, 13.49 1% 11.76
brushes, soap,
soap, putty etc.,
putty etc.,
--- 0% 0.00 --- 0% 0.00

26 White washing with white cement two coats including cost and conveyance of all materials 26 White washing with white cement two coats including cost and conveyance of all materials
and labour charges etc complete. and labour charges etc complete.
2.00 kg cost of white cement Rs. 29.00 /1kg 58.00 2.00 kg cost of white cement Rs. 22.51 /1kg 45.03
Gum, Conjee water or prickly pear juice including necessary firewood 0.58 Gum, Conjee water or prickly pear juice including necessary fir 0.45
0.21 nos. Painter 1st class @ Rs. 480.00 each 100.80 0.21 nos. Painter 1st class @ Rs. 480.00 each 100.80
0.32 nos. man and woman mazdoor Rs. 310.00 each 99.20 0.32 nos. man and woman maz Rs. 310.00 each 99.20
Sundries including
Sundries including brushes,
2.59 brushes, soap, 2.45
soap, putty etc.,
putty etc.,
--- 0% 0.00 --- 0% 0.00

26 Blue &bluff colour wash two coats to basement for 10 Sqm white wash with white cement 26 Blue &bluff colour wash two coats to basement for 10 Sqm white wash with white cement
296.70 281.70
Add 50% extra for colour 148.35 Add 50% extra for colour 140.85
0.01 0.01
Total Rs. 445.06 Total Rs. 422.56 22.50
6 Painting with Snowcem paint 2 coats over a primary coat including cost and conveyance of all materials and labour 6 Painting with Snowcem paint 2 coats over a primary coat including cost and conveyance of all materials
charges, etc., complete and labour charges, etc., complete
3.5 kg Snowcem @ Rs. 55.00 per kg 192.50 3.5 kg Snowcem @ Rs. 55.00 per kg 192.50
0.5 nos Painter 1st class @ Rs. 480 per each 240.00 0.5 nos Painter 1st class @ Rs. 480 per each 240.00
1.5 nos Mazdoor @ Rs. 310 per each 465.00 1.5 nos Mazdoor @ Rs. 310 per each 465.00
Sundries including brushes, etc., 8.98 Sundries including brushes, etc., 8.98
--- 0% 0.00 --- 0% 0.00
Per 10 Sqm Total Rs. 1029.90 Per 10 Sqm Total Rs. 1029.90
Cost of steel and Fabrication charges of steel including cutting bending and binding the steel with contractors binding Cost of steel and Fabrication charges of steel including cutting bending and binding the steel with
7 7
wire with placing in position for premeasurements etc complete contractors binding wire with placing in position for premeasurements etc complete
as per standard specification steel Steel beams as per standard specification steel Steel beams
1.05 MT Cost of steel 40000.00 42000.00 42000.00 1.05 MT Cost of steel 33863.87 35557.06 35557.06
6.00 Binding wire 70.00 kg 420.00 6.00 Binding wire 59.26 kg 355.57
Page 60 of 230
(b) Labour for

(b) Labour for cutting, cutting, bending,
bldg.26 bending, shifting to site, tying bldg.26 shifting to site,
and placing in position tying and placing in
position
Blacksmith / Bar
2.00 Blacksmith / Bar bender 415.00 day 830.00 830.00 2.00 415.00 day 830.00 830.00
bender
6.40 Mazdoor (Unskilled) 310.00 day 1984.00 1984.00 6.40 Mazdoor (Unskilled) 310.00 day 1984.00 1984.00
--- 0% 0.00 0.00 --- 0% 0.00 0.00
Sundries on Material Sundries
Supply and fixing on Material
of Rolling shutter made of 80 x 1.25mm machine
Supply and fixing of Rolling shutter made of 80 x 1.25mm machine rolled CRCA
Total rolled CRCA laths, interlocked together through their entire length and
laths, interlocked together through their entire length andRs. 51392.60
jointed together at 50915.40 Total Rs. 43999.30 43595.30
jointed together at the ends by end locks, mounted on specially
the ends by end locks, mounted on specially designed pipe shaft of 50mm dia
designed pipe shaft of 50mm dia nominal bore MS B class pipe with
nominal bore MS B class pipe with brackets, plates, guide channels, stoppers,
29 1 sqm 29 1 sqm brackets, plates, guide channels, stoppers, bottom locking plates and
bottom locking plates and arrangements for inside and out side locking with
arrangements for inside and out side locking with push pull operations
push pull operations including cost of hood cover and springs complete,
Initial rate includingInitial
cost rate
of hood cover and springs
1.00complete, painted with one
painted with one coat of approved steel primer,1.00 sqm
locks, ball bearings, all 3576.0 3576.00 sqm 3576.0 3576.00
coat of approved steel primer, locks, ball bearings, all accessories etc.,
accessories--- etc., complete for finished item of work as per special
0% spn: 1108 0.00 --- 0% 0.00
complete for finished item of work as per special spn: 1108 etc.,
etc., complete
complete
Total Rs. 4062.90 Total Rs. 4062.90 0.00
Supply and placing of the Design Mix Concrete corresponding to IS 456 using WEIGH
Supply and placing of the Design Mix Concrete corresponding to IS 456 using WEIGH BATCHER / MIXER
BATCHER / MIXER with 20mm size graded machine crushed hard granite metal (coarse
8 with 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry 8
aggregate) from approved quarry including cost and conveyance of all materials like cement,
including cost and conveyance of
FOUNDATIONS, all materials
PLINTH, like cement,
PEDESTALS for M-30 grade
(Below Plinth) FOUNDATIONS, PLINTH, PEDESTALS (Below Plinth)
for M-30 grade
0.8 cum 20mm HBG graded metal 2246.40 1 cum 1797.12 0.8 cum 20mm HBG graded m 2246.40 1 cum 1797.12
0.4 cum Sand 1933.51 1 cum 773.40 0.4 cum Sand 1913.41 1 cum 765.36
400 Kgs Cement 6200.00 1 Kgs 2480.00 400 Kgs Cement 4813.29 1 Kgs 1925.32
0.133 day 1st Class Mason 415.00 1 day 55.20 0.133 day 1st Class Mason 415.00 1 day 55.20
0.267 day 2nd Class Mason 370.00 1 day 98.79 0.267 day 2nd Class Mason 370.00 1 day 98.79
4.6 day Mazdoor (Both Men and Wom 310.00 1 day 1426.00 4.6 day Mazdoor (Both Men 310.00 1 day 1426.00
Weigh Batcher hire
1.333 hour Weigh Batcher hire charges 548.30 1 hour 730.88 1.333 hour 548.30 1 hour 730.88
charges
0 Liters Cost of Diesel for Miller 59.10 1 Liters 0.00 0 Liters Cost of Diesel for Mil 59.10 1 Liters 0.00
0 Liters Cost of Petrol for Vibrator 74.73 1 Liters 0.00 0 Liters Cost of Petrol for Vi 74.73 1 Liters 0.00
1.2 kl Water (including for curing) 77.00 1 kl 92.40 1.2 kl Water (including for 73.33 1 kl 88.00
--- 0% 0.00 --- 0% 0.00
Total 8468.60 Total 7824.30
9 COLUMNS, LINTELS, WATER TANKS, RCC WALLS IN BUILDINGS 9 COLUMNS, LINTELS, WATER TANKS, RCC WALLS IN BUILDINGS
0.8 cum 20mm HBG graded metal 2246.40 1 day 1797.12 0.8 cum 20mm HBG graded m 2246.40 1 day 1797.12
0.4 cum Sand 1933.51 1 day 773.40 0.4 cum Sand 1913.41 1 day 765.36
400.0 Kgs Cement 6200.00 1 MT 2480.00 400.0 Kgs Cement 4813.29 1 MT 1925.32
Weigh Batcher hire
1.333 hour Weigh Batcher hire charges 548.30 1 day 730.88 1.333 hour 548.30 1 day 730.88
charges
1.2 kl Water (including for curing) 77.00 1 day 92.40 1.2 kl Water (including for 73.33 1 day 88.00
Page 61 of 230
--- 0% 0.00 --- 0% 0.00

8794.80 8150.50
34 RCC SLABS, BEAMS 34 RCC SLABS, BEAMS

0.8 cum 20mm HBG graded metal 2246.40 1 day 1797.12 0.8 cum 20mm HBG graded m 2246.40 1 day 1797.12
0.4 cum Sand 1933.51 1 day 773.40 0.4 cum Sand 1913.41 1 day 765.36
400.0 Kgs Cement 6200.00 1 MT 2480.00 400.0 Kgs Cement 4813.29 1 MT 1925.32
Weigh Batcher hire
0.308 hour Weigh Batcher hire charges 548.30 1 day 168.88 0.308 hour 548.30 1 day 168.88
charges
1.2 kl Water (including for curing) 77.00 1 day 92.40 1.2 kl Water (including for 73.33 1 day 88.00
--- 0% 0.00 --- 0% 0.00
7206.30 6561.90 644.40
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete excluding cost and M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc
10 10
fabrication of steel for Raft , Side wall Shaft 'complete excluding cost and fabrication of steel for Raft , Side wall Shaft
1.00 Cum Cost of M 30 grade mix 8468.60 1 Sqm 8468.60 1.00 Cum Cost of M 30 grade m 7824.30 1 Sqm 7824.30
1.00 Cum Centering charges 750.00 1 Cum 750.00 1.00 Cum Centering charges 750.00 1 Cum 750.00
--- 0% 0.00 --- 0% 0.00
Sundies Sundies
Total 9320.70 Total 8676.40
Below GL Below GL
0-3 m 9320.70 0-3 m 8676.40 644.30
3-4m 41 46.58 9367.28 3-4m 41 46.58 8722.98 644.30
4-5m 41 46.58 9413.86 4-5m 41 46.58 8769.56 644.30
5-6m 41 46.58 9460.44 5-6m 41 46.58 8816.14 644.30
M30 using 20mm HBG metal including cost and conveyance of all material, labour charges,
M30 using 20mm HBG metal including cost and conveyance of all material, labour charges, centering etc.,
36 36 centering etc., complete but excluding cost of steel and its fabrication charges for Haunch
complete but excluding cost of steel and its fabrication charges for Haunch portion
portion
1.00 Cum Cost of M 30 grade mix 8468.60 1 Sqm 8468.60 1.00 Cum Cost of M 30 grade m 7824.30 1 Sqm 7824.30
--- 0% 0.00 --- 0% 0.00
Total 9320.70 Total 8676.40 644.30
M30using 20mm HBG metal including cost and conveyance of all material, labour charges, centering etc., M30using 20mm HBG metal including cost and conveyance of all material, labour charges,
37 37
complete but excluding cost of steel and its fabrication charges for side wall of centering etc., complete but excluding cost of steel and its fabrication charges for side wall of
Page 62 of 230
Intake well 1200 mm thick Circular Intake well 1200 mm thick Circular
1.00 Cum Cost of M 30 grade mix 8794.80 1 Cum 8794.80 1.00 Cum Cost of M 30 grade m 8150.50 1 Cum 8150.50
0.83 Sqm Centering charges 1115.00 1 Sqm 929.17 0.83 Sqm Centering charges 1115.00 1 Sqm 929.17
--- 0% 0.00 --- 0% 0.00
Total 9850.50 Total 9206.20 644.30
Below GL Circular Below GL Circular
0-3 m 9850.50 0-3 m 9206.20 644.30
3-4m 41 46.58 9897.08 3-4m 41 46.58 9252.78 644.30
4-5m 41 46.58 9943.66 4-5m 41 46.58 9299.36 644.30
5-6m 41 46.58 9990.24 5-6m 41 46.58 9345.94 644.30
SUMP, OHBR 300 mm thick Circular SUMP, OHBR 300 mm thick Circular
--- 0% 0.00 --- 0% 0.00
Total 13017.50 Total 12373.20 644.30
0-3 m 13017.50 0-3 m 12373.20 644.30
3-4m 41 46.58 13064.08 3-4m 41 46.58 12419.78 644.30
4-5m 41 46.58 13110.66 4-5m 41 46.58 12466.36 644.30
5-6m 41 46.58 13157.24 5-6m 41 46.58 12512.94 644.30
11
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete excluding 11
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete
cost and fabrication of steel for excluding cost and fabrication of steel for
--- 0% 0.00 --- 0% 0.00
Total 11961.80 Total 11317.50 644.30
0-3 m 11961.80 0-3 m 11317.50 644.30
3-4m 41 46.58 12008.38 3-4m 41 46.58 11364.08 644.30
4-5m 41 46.58 12054.96 4-5m 41 46.58 11410.66 644.30
5-6m 41 46.58 12101.54 5-6m 41 46.58 11457.24 644.30
--- 0% 0.00 --- 0% 0.00
Total 11328.40 Total 10684.10 644.30
0-3 m 11328.40 0-3 m 10684.10 644.30
3-4m 41 46.58 11374.98 3-4m 41 46.58 10730.68 644.30
4-5m 41 46.58 11421.56 4-5m 41 46.58 10777.26 644.30
5-6m 41 46.58 11468.14 5-6m 41 46.58 10823.84 644.30
Page 63 of 230
42 Sump, GLBR 450 mm thick Rectangular 42 Sump, GLB 450 mm thick Rectangular
--- 0% 0.00 --- 0% 0.00
Total 11006.50 Total 10362.20 644.30
--- 0% 0.00 --- 0% 0.00
Total 11283.00 Total 10638.70 644.30
--- 0% 0.00 --- 0% 0.00
Total 12112.40 Total 11468.10 644.30
--- 0% 0.00 --- 0% 0.00
Total 13771.10 Total 13126.80 644.30
Below GL Below GL
0-3 m 13771.10 0-3 m 13126.80 644.30
3-4m 41 46.58 13817.68 3-4m 41 46.58 13173.38 644.30
Above GL Above GL
0-3 m 13771.10 0-3 m 13126.80 644.30
3-4m 134 152.24 13923.34 3-4m 134 152.24 13279.04 644.30
M30using 20mm HBG metal including cost and conveyance of all material, labour charges, centering etc., M30using 20mm HBG metal including cost and conveyance of all material, labour charges,
46 46
complete but excluding cost of steel and its fabrication charges for side wall of centering etc., complete but excluding cost of steel and its fabrication charges for side wall of
PH 450 mm thick Rectangular PH 450 mm thick Rectangular
--- 0% 0.00 --- 0% 0.00
Total 11006.50 Total 10362.20 644.30
Below GL Below GL
0-3 m 11006.50 0-3 m 10362.20 644.30
3-4m 41 46.58 11053.08 3-4m 41 46.58 10408.78 644.30
4-5m 41 46.58 11099.66 4-5m 41 46.58 10455.36 644.30
5-6m 41 46.58 11146.24 5-6m 41 46.58 10501.94 644.30
47 Sump 400 mm thick Rectangular 47 Sump 400 mm thick Rectangular

Page 64 of 230
--- 0% 0.00 --- 0% 0.00
Total 11283.00 Total 10638.70 644.30
--- 0% 0.00 --- 0% 0.00
Total 12112.40 Total 11468.10 644.30
--- 0% 0.00 --- 0% 0.00
Total 13771.14 Total 13126.84 644.30
--- 0% 0.00 --- 0% 0.00
Total 12775.87 Total 12131.57 644.30
M30 using 20mm HBG metal including cost and conveyance of all material, labour charges, centering etc., M30 using 20mm HBG metal including cost and conveyance of all material, labour charges,
50 50
complete but excluding cost of steel and its fabrication charges for Columns centering etc., complete but excluding cost of steel and its fabrication charges for Columns
I.W/
I.W/ Sump/PH mm or any size mm or any size
Sump/PH
1.00 Cum Centering charges 1 Sqm 0.00 1.00 Cum Centering charges 1 Sqm 0.00
--- 0% 0.00 --- 0% 0.00
Total 8794.80 Total 8150.50 644.30
Below GL Centring Charges Below GL Centring Charges
0-3 m 0 2041 2318.88 11113.68 0-3 m 0 2041 2318.88 10469.38 644.30
3-4m 41 46.58 11160.26 3-4m 41 46.58 10515.96 644.30
4-5m 41 46.58 11206.85 4-5m 41 46.58 10562.55 644.30
5-6m 41 46.58 11253.43 5-6m 41 46.58 10609.13 644.30
Above GL Centring Charges Above GL Centring Charges

0-3 m 0 2041 2318.88 11113.68 0-3 m 0 2041 2318.88 10469.38 644.30
3-4m 134 152.24 11265.93 3-4m 134 152.24 10621.63 644.30
4-5m 134 152.24 11418.17 4-5m 134 152.24 10773.87 644.30
5-6m 134 152.24 11570.41 5-6m 134 152.24 10926.11 644.30
M 30 using 20mm HBG metal including cost and conveyance of all material, labour charges, centering etc., M 30 using 20mm HBG metal including cost and conveyance of all material, labour charges,
51 51
complete but excluding cost of steel and its fabrication charges for beam centering etc., complete but excluding cost of steel and its fabrication charges for beam
Beam Beam
Page 65 of 230
1.00 Cum Centering charges 1 Cum 0.00 1.00 Cum Centering charges 1 Cum 0.00
--- 0% 0.00 --- 0% 0.00
Total 7206.30 Total 6561.90 644.40
Below GL Below GL
0-3 m 0 3428 3894.72 11101.02 0-3 m 0 3428 3894.72 10456.62 644.40
3-4m 41 46.58 11147.60 3-4m 41 46.58 10503.20 644.40
4-5m 41 46.58 11194.19 4-5m 41 46.58 10549.79 644.40
5-6m 41 46.58 11240.77 5-6m 41 46.58 10596.37 644.40
Above GL Above GL
0-3 m 0 3428 3894.72 11101.02 0-3 m 0 3428 3894.72 10456.62 644.40
3-4m 134 152.24 11253.27 3-4m 134 152.24 10608.87 644.40
4-5m 134 152.24 11405.51 4-5m 134 152.24 10761.11 644.40
5-6m 134 152.24 11557.75 5-6m 134 152.24 10913.35 644.40
M 30 using 20mm HBG metal including cost and conveyance of all material, labour charges, M 30 using 20mm HBG metal including cost and conveyance of all material, labour
52 centering etc., complete but excluding cost of steel and its fabrication charges for pump 52 charges, centering etc., complete but excluding cost of steel and its fabrication
house Floor/Top slab charges for pump house Floor/Top slab
IW 300 mm thick 4 to 5 m IW 300 mm thick 4 to 5 m
2.00 4-5m Add lifting charges 134.00 1 Cum 268.00 2.00 4-5m Add lifting charges 134.00 1 Cum 268.00
--- 0% 0.00 --- 0% 0.00
Total 1 Cum 9021.90 Total 1 Cum 8377.50 644.40
53 FB 300 mm thick 53 FB 300 mm thick

0.00 2-3m Add lifting charges 134.00 1 Cum 0.00 0.00 2-3m Add lifting charges 134.00 1 Cum 0.00
--- 0% 0.00 --- 0% 0.00
54 Sump 150 mm thick 54 Sump 150 mm thick
0.00 Add lifting charges 134.00 1 Cum 0.00 0.00 Add lifting charges 134.00 1 Cum 0.00
--- 0% 0.00 --- 0% 0.00
55 PH 150 mm thick 4 to 5 m 55 PH 150 mm thick 4 to 5 m
Page 66 of 230
--- 0% 0.00 --- 0% 0.00

56 PH 200 mm thick 56 PH 200 mm thick

--- 0% 0.00 --- 0% 0.00
57 PH 200 mm thick 4 to 5 m 57 PH 200 mm thick 4 to 5 m
--- 0% 0.00 --- 0% 0.00
59 Bailing out water from well with oil engine driven and wages of driver and helper etc., 59 Bailing out water from well with oil engine driven and wages of driver and helper
complete as per standard specification etc., complete as per standard specification
Bailing out with Oil driven Bailing out with Oil

1.00 HP hr 50.00 1 Cum 50.00 1.00 HP hr 50.00 1 Cum 50.00
Engine driven Engine
Total 56.80 Total 56.80 0.00
Cost of M 30 grade mix using 20mm HBG metal including cost and conveyance of all material, labour Cost of M 30 grade mix using 20mm HBG metal including cost and conveyance of all material,
37 charges, centering etc., complete but excluding cost of steel and its fabrication charges for side wall of 872 labour charges, centering etc., complete but excluding cost of steel and its fabrication charges
(Circular) for side wall of (Circular)
Sump 150 mm thick Sump 150 mm thick
--- 0% 0.00 --- 0% 0.00
Total 17240.20 Total 16595.90 644.30

--- 0% 0.00 --- 0% 0.00
Total 13017.50 Total 12373.20 644.30

--- 0% 0.00 --- 0% 0.00
Page 67 of 230

Total 15128.80 Total 14484.50 644.30

--- 0% 0.00 --- 0% 0.00
Total 13862.00 Total 13217.70 644.30
charges, centering etc., complete but excluding cost of steel and its fabrication charges for side
centering etc., complete but excluding cost of steel and its fabrication charges for side wall of (Circular)
wall of (Circular)
Sump-Flat 150 mm thick Sump-Flat 150 mm thick
--- 0% 0.00 --- 0% 0.00
Total 17240.20 Total 16595.90 644.30
RCC (1:1.5:3) using 20mm HBG metal including cost and conveyance of all material, labour RCC (1:1.5:3) using 20mm HBG metal including cost and conveyance of all
charges, centering etc., complete but excluding cost of steel and its fabrication charges for material, labour charges, centering etc., complete but excluding cost of steel and
Sump top slab its fabrication charges for Sump top slab
150 mm thick Sump-Flat 150 mm thick Sump-Flat
--- 0% 0.00 --- 0% 0.00
125 mm thick Sump-Flat 125 mm thick Sump-Flat

--- 0% 0.00 --- 0% 0.00
charges, centering etc., complete but excluding cost of steel and its fabrication charges for side wall of labour charges, centering etc., complete but excluding cost of steel and its fabrication charges
GLBR Side Wall 200 mm thick GLBRSide Wall 200 mm thick
--- 0% 0.00 --- 0% 0.00
Total 15128.80 Total 14484.50 644.30
Cost of M 30 grade mix using 20mm HBG metal including cost and conveyance of all material,
Cost of M 30 grade mix using 20mm HBG metal including cost and conveyance of all material, labour
60 60 labour charges, centering etc., complete but excluding cost of steel and its fabrication charges
charges, centering etc., complete but excluding cost of steel and its fabrication charges for top dome
for top dome
GLBR-Doome 150 mm thick GLBR-Doome 150 mm thick
Page 68 of 230
1.00 cum Centering charges (as per bldg 6302.00 1 cum 6302.00 1.00 cum Centering charges (as 6302.00 1 cum 6302.00
--- 0% 0.00 --- 0% 0.00
Total 14366.30 Total 13721.90 644.40
charges, centering etc., complete but excluding cost of steel and its fabrication charges for top ring beam labour charges, centering etc., complete but excluding cost of steel and its fabrication charges
of for top ring beam of
Ring Beam Ring Beam
--- 0% 0.00 --- 0% 0.00
Total 11101.00 Total 10456.60 644.40
charges, centering etc., complete but excluding cost of steel and its fabrication charges for side wall of labour charges, centering etc., complete but excluding cost of steel and its fabrication charges
GLBR-Flat 150 mm thick GLBR-Flat 150 mm thick
--- 0% 0.00 --- 0% 0.00
Total 17240.18 Total 16595.88 644.30
GLBR top slab its fabrication charges for GLBR top slab
150 mm thick GLBR-Flat 150 mm thick GLBR-Flat
--- 0% 0.00 --- 0% 0.00
Intake-Canal 1000 mm thick- Side Wall Canal Intake-Cana #REF! mm thick- Side Wall Canal
--- 0% 0.00 --- 0% 0.00
Total 10213.41 Total 9569.11 644.30
125 Canal 125 Canal

Delifting Charges(Over intial 41.00 1 Cum 41.00 Delifting Charges(Ove 41.00 1 Cum 41.00
--- 0% 0.00 --- 0% 0.00
Total 10108.19 Total 9463.89 644.30
Page 69 of 230
Ph.Side Wall 200 mm thick Canal Ph.Side Wal 200 mm thick Canal
--- 0% 0.00 --- 0% 0.00
Total 15128.80 Total 14484.50 644.30
initial lift initial lift
62 charges, centering etc., complete but excluding cost of steel and its fabrication charges for ### material, labour charges, centering etc., complete but excluding cost of steel and
3mts 3mts
collection well Floor Slab its fabrication charges for collection well Floor Slab
300 mm thick Canal 300 mm thick Canal
--- 0% 0.00 --- 0% 0.00
VRCC (1:1.5:3) using 20mm HBG metal including cost and conveyance of all material, labour charges, VRCC (1:1.5:3) using 20mm HBG metal including cost and conveyance of all material, labour
centering etc., complete but excluding cost of steel and its fabrication charges for ring beam -Gfloor Level charges, centering etc., complete but excluding cost of steel and its fabrication charges for ring
Works beam -Gfloor Level Works
--- 0% 0.00 --- 0% 0.00
Total 11101.00 Total 10456.60 644.40
63 charges, centering etc., complete but excluding cost of steel and its fabrication charges for ### material, labour charges, centering etc., complete but excluding cost of steel and
pump house top slab its fabrication charges for pump house top slab
2.00 Cum Cost of CC (1:1.5:3) 7279.00 1 Cum 14558.00 2.00 Cum Cost of CC (1:1.5:3) 6633.50 1 Cum 13267.00
--- 0% 0.00 --- 0% 0.00
Intake Well-SSTank Wall Intake Well-SSTank Wall

Intake-SSTank 150 mm thick SSTank Intake-SST 150 mm thick SSTank
--- 0% 0.00 --- 0% 0.00
Total 18252.20 Total 17607.90 644.30
125 mm thick SSTank 125 mm thick SSTank

Lifting Charges(Over intial -5M 134.00 1 Cum 134.00 Lifting Charges(Over 134.00 1 Cum 134.00
Page 70 of 230
--- 0% 0.00 --- 0% 0.00

Total 19081.50 Total 18437.20 644.30
Ph.Side Wall 100 mm thick SSTank Ph.Side Wal 100 mm thick SSTank
--- 0% 0.00 --- 0% 0.00
Total 22980.90 Total 22336.60 644.30
M 30 grade mix using 20mm HBG metal including cost and conveyance of all material, labour M 30 grade mix using 20mm HBG metal including cost and conveyance of all
collection wellFloor Slab its fabrication charges for collection wellFloor Slab
--- 0% 0.00 --- 0% 0.00
pump house top slab200 mm thick Canal its fabrication charges
200 mmfor pump house top slab
thick Canal
--- 0% 0.00 --- 0% 0.00
M 30 grade mix using 20mm HBG metal including cost and conveyance of all material, labour charges, M 30 grade mix using 20mm HBG metal including cost and conveyance of all material, labour
62 centering etc., complete but excluding cost of steel and its fabrication charges for ring beam -Gfloor Level ### charges, centering etc., complete but excluding cost of steel and its fabrication charges for ring
Works
Sump 0.30 0.25 beam
Sump-Gfloor Level Works 0.30 0.25
--- 0% 0.00 --- 0% 0.00
Total 13012.42 Total 12368.12 644.30
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete for Phenail columns M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc
12 12
on Top Dome excluding cost and fabrication of steel 'complete for Phenail columns on Top Dome excluding cost and fabrication of steel
mm thick mm thick
--- 0% 0.00 --- 0% 0.00
Total 11113.68 Total 10469.38

Page 71 of 230
0-3m 0 11113.68 0-3m 0 10469.38

3-6m 1 134 18.24 11265.92 3-6m 1 134 18.24 10621.62
6-9m 2 268 36.49 11570.41 6-9m 2 268 36.49 10926.11
9-12m 3 402 54.73 12027.14 9-12m 3 402 54.73 11382.84
12-15m 4 536 72.98 12636.12 12-15m 4 536 72.98 11991.82
15-18m 5 670 91.22 13397.34 15-18m 5 670 91.22 12753.04
18-21m 6 804 109.46 14310.80 18-21m 6 804 109.46 13666.50
21-24m 7 938 127.71 15376.51 21-24m 7 938 127.71 14732.21
24-27m 8 1072 145.95 16594.46 24-27m 8 1072 145.95 15950.16
27-30m 9 1206 164.2 17964.66 27-30m 9 1206 164.2 17320.36
30-33m 10 1340 182.44 19487.10 30-33m 10 1340 182.44 18842.80
33-36m 11 1474 200.69 21161.79 33-36m 11 1474 200.69 20517.49
M 30 grade mix using 20mm HBG metal including cost and conveyance of all material, labour
M 30 grade mix using 20mm HBG metal including cost and conveyance of all material, labour charges,
63 ### charges, centering etc., complete but excluding cost of steel and its fabrication charges for top
centering etc., complete but excluding cost of steel and its fabrication charges for top dome
dome
Sump-Doome 100 mm thick Sump-Doo 100 mm thick
10.00 sqm Centering charges 2670.00 1 sqm 26700.00 10.00 sqm Centering charges 2670.00 1 sqm 26700.00
--- 0% 0.00 --- 0% 0.00
Total 37541.51 Total 36897.11 644.40
Sump-Doome 125 mm thick Sump-Doo 125 mm thick
8.00 sqm Centering charges 2670.00 1 sqm 21360.00 8.00 sqm Centering charges 2670.00 1 sqm 21360.00
--- 0% 0.00 --- 0% 0.00
Total 31474.46 Total 30830.06 644.40
Sump Rectangle Sump Rectangle
centering etc., complete but excluding cost of steel and its fabrication charges for side wall of (St)
wall of (St)
--- 0% 0.00 --- 0% 0.00
Total 15429.92 Total 14785.62 644.30
centering etc., complete but excluding cost of steel and its fabrication charges for side wall of (St)
wall of (St)
--- 0% 0.00 --- 0% 0.00
Total 13771.14 Total 13126.84 644.30
Page 72 of 230
13
Acco proof Plastering with CM (1:3) 12mm thick including cost and conveyance of all material, labour charges 13
Acco proof Plastering with CM (1:3) 12mm thick including cost and conveyance of all
etc., complete material, labour charges etc., complete
0.15 Cum Cost of CM(1:3) 5219.38 1 Cum 782.91 0.15 Cum Cost of CM(1:3) 4525.46 1 Cum 678.82
0.60 Nos. Mason 415.00 Each 249.00 0.60 Nos. Mason 415.00 Each 249.00
0.96 Nos. Man Mazdoor 310.00 Each 297.60 0.96 Nos. Man Mazdoor 310.00 Each 297.60
1.50 Kg Acco proof powder 75.00 1 Kg 112.50 1.50 Kg Acco proof powder 58.23 1 Kg 87.34
--- 0% 0.00 7.2 --- 0% 0.00
Total 1638.34 Total 1491.49
66 Plastering with CM (1:3) 12mm thick including cost and conveyance of all material, labour charges etc., ### Plastering with CM (1:3) 12mm thick including cost and conveyance of all material, labour
complete charges etc., complete
0.15 Cum Cost of CM(1:3) 5219.38 1 Cum 782.91 0.15 Cum Cost of CM(1:3) 4525.46 1 Cum 678.82
0.60 Nos. Mason 415.00 Each 249.00 0.60 Nos. Mason 415.00 Each 249.00
0.96 Nos. Man Mazdoor 310.00 Each 297.60 0.96 Nos. Man Mazdoor 310.00 Each 297.60
--- 0% 0.00 --- 0% 0.00
Total 1510.50 Total 1392.30 118.20
14 Epoxy protective coating with procoat SNF (item 279 SSR) paint 3 coat over water proof plastering. 14 Epoxy protective coating with procoat SNF (item 279 SSR) paint 3 coat over water proof
including conveyance of all m/labour charges etc…, complete plastering .including conveyance of all m/labour charges etc…, complete
3.50 Kg Epoxy protective coating, procoat SNF 633 2215.50 3.50 Kg Epoxy protective coating, procoat 491.42 1719.98
0.50 Nos Painters 480.00 240.00 0.50 Nos Painters 480.00 240.00
0.50 Nos Man Mazdoor 310 155.00 0.50 Nos Man Mazdoor 310.00 155.00
1.00 Nos Woman mazdoor 310 310.00 1.00 Nos Woman mazdoor 310.00 310.00
0% 0.00 0% 0.00
Cost for 1 sqm 3318.13 Cost for 1 sqm 2755.14
Rate per sqm 331.81 Rate per sqm 275.51
Valve Chambers Valve Chambers
Cement concrete (1:4:8)prop using 40 mm gauge HG metal including cost &conveyance of all materials Cement concrete (1:4:8)prop using 40 mm gauge HG metal including cost &conveyance of all
61 61
and labour charges ,seigniorage charges etc complete Hand Mixing materials and labour charges ,seigniorage charges etc complete Hand Mixing
162.00 Kgs Cost of Cement 6200.00 1 MT 1004.40 162.00 Kgs Cost of Cement 4813.29 1 MT 779.75
0.90 cum Intial rate of 40mm metal @ 1726.40 /cum 1553.76 0.90 cum Intial rate of 40mm 1726.40 /cum 1553.76
0.45 cum Cost of Sand 1933.51 /cum 870.08 0.45 cum Cost of Sand 1913.41 /cum 861.04
1.20 Kl Water 77.00 Kl 92.40 1.20 Kl Water 73.33 Kl 88.00
0.10 Kl Masons 1st class@ 415.00 /each 41.50 0.10 Kl Masons 1st class@ 415.00 /each 41.50
2.36 No Mazdoor 310.00 /each 731.60 2.36 No Mazdoor 310.00 /each 731.60
--- 0% 0.00 --- 0% 0.00
Total Rs. 4878.33 Total Rs. 4607.82 270.51
Page 73 of 230
centering etc., complete but excluding cost of steel and its fabrication charges for side wall of (Circular)
wall of (Circular)
Chambers 150 mm thick Chambers 150 mm thick
--- 0% 0.00 --- 0% 0.00
Total 17855.03 Total 17209.53 645.50

62 VRCC (1:1.5:3) using 20mm HBG metal including cost and conveyance of all material, labour charges, 62 charges, centering etc., complete but excluding cost of steel and its fabrication charges for side
centering etc., complete but excluding cost of steel and its fabrication charges for side wall of (straight)
wall of (straight)
Chambers 100 mm thick for Rectangular chambers Chambers 100 mm thick for Rectangular chambers
--- 0% 0.00 --- 0% 0.00
Total 18350.27 Total 17704.77 645.50

Chambers 200 mm thick for Rectangular chambers Chambers 200 mm thick for Rectangular chambers
--- 0% 0.00 --- 0% 0.00
Total 13373.94 Total 12728.44 645.50

63 Chambers 300 mm thick for Rectangular chambers 63 Chambers 300 mm thick for Rectangular chambers
--- 0% 0.00 --- 0% 0.00
Total 11715.16 Total 11069.66 645.50
64 64 charges, centering etc., complete but excluding cost of steel and its fabrication charges for slab
centering etc., complete but excluding cost of steel and its fabrication charges for slab of Chambers
of Chambers
1.00 Cum Cost of VRCC (1:1.5:3) 7279.00 1 Cum 7279.00 1.00 Cum Cost of VRCC (1:1.5:3 6633.50 1 Cum 6633.50
--- 0% 0.00 --- 0% 0.00
Sundies Sundies
Total 11812.24 Total 11166.74 645.50
--- 0% 0.00 --- 0% 0.00
Sundies Sundies
Page 74 of 230
Total 9545.62 Total 8900.12 645.50

--- 0% 0.00 --- 0% 0.00
Sundies Sundies
Total 8790.08 Total 8144.58 645.50
Shaft Type OHBR 30 m staging Shaft Type OHBR 30 m staging

VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Tank ring VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for
beam Tank ring beam
0.30 0.30 0.30 0.30
1 Cum Intial Rate 7206.30 1 Cum Intial Rate 6561.90
10.00 Sqm centering charges 1206.00 1 Sq mt 12060.00 10.00 Sqm centering charges 1206.00 1 Sq mt 12060.00
9.00 Lift charges 134 1206 9.00 Lift charges 134 1206
extra allowance on centring ch 30% 3618.00 extra allowance on c 30% 3618.00
--- 0% 0.00 --- 0% 0.00
Total 26389.06 Total 25744.66 644.40
VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Tank bottom VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for
slab dome at 30 m height Tank bottom slab dome at 30 m height
0.15 0.15
6.667 Sqm cetering charges 2670.00 17800.00 6.667 Sqm cetering charges 2670.00 17800.00
9.00 Lift charges 134 1206 9.00 Lift charges 134.00 1206
--- 0% 0.00 --- 0% 0.00
Total 34867.01 Total 34222.61 644.40
15
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete for 15
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc
Bottom Dome excluding cost and fabrication of steel 'complete for Bottom Dome excluding cost and fabrication of steel
0.2 0.2
1 Cum Intial Rate 7206.30 7206.30 1 Cum Intial Rate 6561.90 6561.90
--- 0% 0.00 --- 0% 0.00
Total 28294.38 Total 27649.98
0.3 0.3
Page 75 of 230

--- 0% 0.00 --- 0% 0.00
Total 21721.75 Total 21077.35 644.40
slab Flat at 30 m height Tank bottom slab Flat at 30 m height
0.325 0.325
--- 0% 0.00 --- 0% 0.00
Total 10476.14 Total 9831.74 644.40
0.3 0.3
--- 0% 0.00 --- 0% 0.00
Total 23397.57 Total 22753.17 644.40
VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Tank Top VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for
slab DOME at 33.00 Mts Tank Top slab DOME at 33.00 Mts
0.15 0.15
--- 0% 0.00 --- 0% 0.00
Total 35323.74 Total 34679.34 644.40
slab DOME at 36.00 Mts Tank Top slab DOME at 36.00 Mts
0.15 0.15
--- 0% 0.00 --- 0% 0.00
Page 76 of 230
Total 38520.87 Total 37876.47 644.40

VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Tank Ring VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for
beam at 30.00 Mts Tank Ring beam at 30.00 Mts
30 m height 0.30 0.45 30 m height 0.30 0.45
9.00 Lift charges 134 1206.00 9.00 Lift charges 134.00 1206.00
extra allowance on centring extra allowance on

30% 2814.00 30% 2814.00
charges centring charges
--- 0% 0.00 --- 0% 0.00

Total 22430.71 Total 21786.31 644.40
16
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete for Ring 16 M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc
beam excluding cost and fabrication of steel 'complete for Ring beam excluding cost and fabrication of steel
30 m height 0.60 0.75 30 m height 0.60 0.75
9.00 Lift charges 134.00 1206.00 9.00 Lift charges 134.00 1206.00

30% 1567.80 30% 1567.80
--- 0% 0.00 --- 0% 0.00

Total 16295.27 Total 15650.87
17
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete for Ring 17
33 m height 0.65 0.45 33 m height 0.65 0.45
1 Cum Intial Rate 7206.30 7206.30 1 Cum Intial Rate 6561.90

30% 2164.62 30% 2164.62
--- 0% 0.00 --- 0% 0.00

Total 19385.83 Total 18741.43
18
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete for Ring 18
36 m height 0.20 0.20 36 m height 0.20 0.20
Page 77 of 230

30% 5427.00 30% 5427.00
--- 0% 0.00 --- 0% 0.00

Total 35599.82 Total 34955.42
19
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete for Ring 19 M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc
33 m height 0.23 0.23 33 m height 0.23 0.23

30% 4719.13 30% 4719.13
--- 0% 0.00 --- 0% 0.00

Total 31962.51 Total 31318.11
30 m height 0.40 0.50 30 m height 0.40 0.50

30% 2351.70 30% 2351.70
--- 0% 0.00 --- 0% 0.00

Total 20154.66 Total 19510.26 644.40
20
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete for Top 20 M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc
Ring Beam excluding cost and fabrication of steel 'complete for Top Ring Beam excluding cost and fabrication of steel
36 m height 0.45 0.45 36 m height 0.45 0.45

30% 2412.00 30% 2412.00
Page 78 of 230
--- 0% 0.00 --- 0% 0.00

Total 20756.02 Total 20111.62
30 m height 0.45 0.50 30 m height 0.45 0.50

30% 2251.20 30% 2251.20
--- 0% 0.00 --- 0% 0.00

Total 19272.33 Total 18627.93 644.40
32.00 Mt 0.35 0.30 32.00 Mt 0.35 0.30

30% 3445.71 30% 3445.71
--- 0% 0.00 --- 0% 0.00

Total 25540.84 Total 24896.44 644.40
30 m height 0.35 0.30 30 m height 0.35 0.30

30% 3445.71 30% 3445.71
--- 0% 0.00 --- 0% 0.00

Total 25693.08 Total 25048.68 644.40
VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Tank ring VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for
beam Tank ring beam
0.30 0.35 0.30 0.35
10.00 (32-33 MtLift charges 134 1340.00 10.00 (32-33 MLift charges 134.00 1340.00
Page 79 of 230

--- 0% 0.00 --- 0% 0.00
Total 24844.87 Total 24200.47 644.40
VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for inner shaft VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for
side Wall inner shaft side Wall
0.15 0.15
6.67 Sqm side wall cetering charges 2463.00 16420.00 6.67 Sqm side wall cetering ch 2463.00 16420.00
--- 0% 0.00 --- 0% 0.00
Total 34417.25 Total 33772.95 644.30
21
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete for Top 21
Dome excluding cost and fabrication of steel 'complete for Top Dome excluding cost and fabrication of steel
at 33-36 mytr 0.15 0.15
6.67 Sqm Slab cetering charges 2670.00 17800.00 6.67 Sqm Slab cetering charges 2670.00 17800.00
--- 0% 0.00 --- 0% 0.00
Total 35171.50 Total 34527.10
22
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete for Inner 22 M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc
Shaft excluding cost and fabrication of steel 'complete for Inner Shaft excluding cost and fabrication of steel
at 33Mtrs 0.15 at 33Mtrs 0.15
--- 0% 0.00 --- 0% 0.00
Total 12657.55 Total 12013.15
Slab Tank Top Slab
0.125 Flat 0.125 Flat
--- 0% 0.00 --- 0% 0.00
Page 80 of 230
Total 28142.36 Total 27497.96 644.40
Dome Tank Top Dome
0.100 Flat 0.100 Flat
--- 0% 0.00 --- 0% 0.00
Total 44423.20 Total 43778.80 644.40
M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc 'complete for Phenail on Top M30 grade design mix using 20 mm HG metal 'including cost,conveyance and labour etc
23 23
Dome excluding cost and fabrication of steel 'complete for Phenail on Top Dome excluding cost and fabrication of steel
35mtr 0.100 Flat 0.100 Flat
--- 0% 0.00 --- 0% 0.00
Total 8880.99 Total 8236.59
Supply and placing of mild steel structural steel angles, channels and I- sections including cost & convyance
24 Supply and placing of mild steel structural steel angles, channels and I- sections including cost & convyance of all 24 of all materials labour and fabrication charges etc..
materials labour and fabrication charges etc..
Supply,Fabrication, fixing of MS Gates Using of ISMB,ISA,ISMC BEAMS Etc..
kg Structural steel 40 I& CAD SSR,SNO:68 kg Structural steel 31.05

kg Structural steel fabrication charges 24 BMM -V.16 kg Heavy Structural steel fabrication charges 24
kg Labour charges for fixing of heavy structural steel in position. 19 BMM -V.17 kg Labour charges for fixing of heavy structural steel in position. 19
ADD Cont profit @13.615% 11.30 ADD Cont profit @13.615% 10.08
Total Ratr/ 1Kg 94.30 Total Ratr/ 1Kg 84.13 10.17
Manufacturing, supply, delivery and fixing the lightening protective system with 25mm dia copper rod 4 feet
Manufacturing, supply, delivery and fixing the lightening protective system with 25mm dia copper rod 4 feet
length100mm dia ball with 4" spikes 5 nos with base plate 6"x6"x6" mm thick copper strip size 25x6mm
length100mm dia ball with 4" spikes 5 nos with base plate 6"x6"x6" mm thick copper strip size 25x6mm thick and
25 25 thick and connectors with protective including suitable Earthing arrangements as per the standard
connectors with protective including suitable Earthing arrangements as per the standard specifications including cost
specifications including cost and conveyance of all materials and taxes etc complete for finished item of
and conveyance of all materials and taxes etc complete for finished item of work
work
Lightineng protective systemm 1 1 49800 No 49800 Lightineng protective systemm 1 1 42203.39 No 42203.39
Page 81 of 230
Providing and fixing water level indicator up to 2.5m/3m/4m height including MS enamelied guage plate
Providing and fixing water level indicator up to 2.5m/3m/4m height including MS enamelied guage plate 150mm wide
150mm wide and 6mm thick, copper float, providing and fixing required accessories such as pointer, pullies,
26 and 6mm thick, copper float, providing and fixing required accessories such as pointer, pullies, nylon thread as per the 26
nylon thread as per the standard specifications including cost and convyance of all materials and taxes etc
standard specifications including cost and convyance of all materials and taxes etc complete for finished item of work.
complete for finished item of work.
Water level Indicator 1 1 3300 Each 33000 Water level Indicator 1 1 2796.61 Each 2796.61
Supply & Fixing of MS Door /window fabricated MS frame with agles of Size 40mmx40mmx5mm thick and
Supply & Fixing of MS Door /window fabricated MS frame with agles of Size 40mmx40mmx5mm thick and 18mm
18mm gauge MS sheet including outer frame embeded in the wall with 16mm soliid bar for locking
27 gauge MS sheet including outer frame embeded in the wall with 16mm soliid bar for locking arrangement as per the 27
arrangement as per the standard specifications including cost & Conveyance of all materials and taxes etc
standard specifications including cost & Conveyance of all materials and taxes etc complete for finished item of work
complete for finished item of work
MS Door /Windows 1 1 9800 sqm 9800 MS Door /Windows 1 1 8305.08 sqm 8305.08
Supply and Fixing of Mosquito mesh to air vent openings with protected bedding wood at edges of the mesh as per Supply and Fixing of Mosquito mesh to air vent openings with protected bedding wood at edges of the
28 the standard specifications including cost and convyance of all material and taxes etc complete for finished item of 28 mesh as per the standard specifications including cost and convyance of all material and taxes etc complete
work for finished item of work
Mosquito mesh 1 1 300 sqm 300 Mosquito mesh 1 1 254.24 sqm 254.24
Name board Lettering on structure with paint as per the standard specifications including cost & convyance of all Name board Lettering on structure with paint as per the standard specifications including cost & convyance
29 29
materials and taxes etc complete for finished item of work of all materials and taxes etc complete for finished item of work
Name board lettering 1 1 1150 sqm 1150 Name board lettering 1 1 974.58 sqm 974.58
As per
Supply, fabrication and erection of SS hand rail of 1mt height (40mm dia) vertical for every 1mt spacing and 2 rows procs no: Supply, fabrication and erection of SS railing of 1mt height(40mm dia) vertical for every 1mt spacing and 2
30 25mm dia horizontal in between of SS - 304 grade, 40S. As per the standard spectification including cost and AEE3/DE- 30 rows 25mm dia horizontal in between of SS - 304 grade, 40S. As per the standard spectification including
conveyance of all materials completed for finished item of work II/GRID/RA cost and conveyance of all materials completed for finished item of work
TEAPPROV
AL/PHASE-
II/2019-20,
DATED: 23-
01-2020
SS Railing 1 1 3100 Each 3100 SS Railing 1 1 2627.12 Each 2627.12
Supply, Delivery and fixing of Aluminium frame with 8mm thick glass fixing over the clear water Supply, Delivery and fixing of Aluminium frame with 8mm thick glass fixing over the clear
collection chamber including cost and conveyance of all materials and labour charges etc., complete water collection chamber including cost and conveyance of all materials and labour charges
etc., complete
9.00 Supply of Aluminium anodized Sections for frames 321.00 2889.00 9.00 Supply of Aluminium anodized Sections for frames 271.73 2445.61
Labour charges for making, fabricating any aluminium
1.00 Labour charges for making, fabricating any aluminium fixtures 428.00 428.00 1.00 428.00 428.00
fixtures
provision for fixtures - hinges, handle etc. 829.25 provision for fixtures - hinges, handle etc. 718.40
1.00 Glass 8mm thick 932.00 932.00 1.00 Glass 8mm thick 932.00 932.00
5078.25 4524.01
add contractor profit 13.615% 691.4 add contractor profit 13.615% 615.94
5769.65 Sqm 5139.95
Page 82 of 230
Supply, Delivery and fixing of Aluminium frame door with 8mm thick glass fixing over the clear water Supply, Delivery and fixing of Aluminium frame windowswith 8mm thick glass fixing over
Filter Area including cost and conveyance of all materials and labour charges etc., complete the clear water Filter Area including cost and conveyance of all materials and labour charges
etc., complete
6.55 Supply of Aluminium anodized Sections for frames 321.00 2103.19 2.52 12.00 Supply of Aluminium anodized Sections for frames 271.73 3260.81
1.00 Labour charges for making, fabricating any aluminium fixtures 428.00 428.00 6.6 1.00 Labour charges for making, fabricating any aluminium 428.00 428.00
provision for fixtures - hinges, handle etc. 632.7975 2.62 fixtures
provision for fixtures - hinges, handle etc. 922.2025
1.00 Glass 8mm thick 932.00 932.00 1.00 Glass 8mm thick 932.00 932.00
4095.99 5543.01
4653.66 Sqm 6297.69
Supply and fixing Aluminium Anodised sections of Series C sections of 8774 of size 63 x
Supply and fixing Aluminium Anodised sections of Series C sections of 8774 including all labour
33x1.5 mt all labour charges for fixing the fixtures with required no.of screws, bolts and
charges for fixing the fixtures with required no.of screws, bolts and nuts and including labour charges for
nuts and including labour charges for fixing the frame in position, fixing shutter to frame
fixing the frame in position, fixing shutter to frame etc. completed for finished item of work for
etc. completed for finished item of work
A) MATERIAL REQUIREMENT A) MATERIAL REQUIREMENT
ALUMINIUM SECTION 5.66 kgs 321.00 1818.14 ALUMINIUM SECTION 5.66 kgs 271.73 1539.10
B) LABOUR CHARGES B) LABOUR CHARGES
Power Saw Cutter - Hand Operated -
Power Saw Cutter - Hand Operated - Operator 0.347 No 415.00 144.01 0.347 No 415.00 144.01
Operator
Power Drill - Hand Operated - Operator 0.347 No 415.00 144.01 Power Drill - Hand Operated - Operator 0.347 No 415.00 144.01
Unskilled Mazdoor 1.042 No 310.00 323.02 Unskilled Mazdoor 1.042 No 310.00 323.02
C) Machinery C) Machinery
Power Saw Cutter - Hand Operated - Hire
Power Saw Cutter - Hand Operated - Hire charges 2.778 hrs 22.50 62.51 2.778 hrs 22.50 62.51
charges
Power Drill - Hand Operated - Hire
Power Drill - Hand Operated - Hire Charges 2.778 hrs 22.50 62.51 2.778 hrs 22.50 62.51
Charges
Supervision Charges 0.347 No 590.00 204.73 Supervision Charges 0.347 No 590.00 204.73
2758.91 2479.87
add Contractors profit @ 13.615% 375.63 add Contractors profit @ 13.615% 337.63
3134.54 sqm 2817.50 sqm
Supply and fixing Aluminium Anodised Doors - Single Shutter as per approved drawing
Supply and fixing Aluminium Anodised Doors - Single Shutter as per approved drawing with aluminium
with aluminium anodised sections of Jindal sections and outer frame top horizontals & both
anodised sections of Jindal sections and outer frame top horizontals & both verticals of 2408 of size 101.6
verticals of 2408 of size 101.6 x 44.75 x 3.18 mm Shutter frame top, bottom and verticals of
x 44.75 x 3.18 mm Shutter frame top, bottom and verticals of 4504 of size 44.45 mm x 47.62 mm x 3.18
4504 of size 44.45 mm x 47.62 mm x 3.18 and Middle lock rail of 4621 of size 49.91 x
and Middle lock rail of 4621 of size 49.91 x 44.45 x 3 mm with plain clear float glass 5 mm thick fixed
25 44.45 x 3 mm with plain clear float glass 5 mm thick fixed including supply and fixing
including supply and fixing aluminium handles of 100 mm for each shutter, floor springs/ hydraulic door
aluminium handles of 100 mm for each shutter, floor springs/ hydraulic door closure
closure assembly and all labour charges for fixing the fixtures with required no.of screws, bolts and nuts
assembly and all labour charges for fixing the fixtures with required no.of screws, bolts and
and including labour charges for fixing the frame in position, fixing shutter to frame etc. completed for
nuts and including labour charges for fixing the frame in position, fixing shutter to frame
finished item of work
etc. completed for finished item of work

GLAZING with GLASS 8mm 1.00 sqm 932.00 932.00 GLAZING with GLASS 8mm 1.00 sqm 932.00 932.00
RUBBER BEADING 3.20 Rmt 2.00 6.40 RUBBER BEADING 4.00 Rmt 2.00 8.00
Alum.Anodised.PC Handles 2.00 each 45.00 90.00 Alum.Anodised.PC Handles 2.00 each 45.00
1st Class Carpenter 0.347 No 415.00 144.01 1st Class Carpenter 0.347 No 415.00 144.01
2nd Class Carpenter 1.042 No 370.00 385.54 2nd Class Carpenter 1.042 No 370.00 385.54
Power Saw Cutter - Hand Operated -
Power Saw Cutter - Hand Operated - Operator 0.347 No 415.00 144.01 0.347 No 415.00 144.01
Operator
Power Drill - Hand Operated - Operator 0.347 No 415.00 144.01 Power Drill - Hand Operated - Operator 0.347 No 415.00 144.01
Page 83 of 230
Power Saw Cutter - Hand Operated - Hire
Power Saw Cutter - Hand Operated - Hire charges 2.778 hrs 22.50 62.51 2.778 hrs 22.50 62.51
charges
Power Drill - Hand Operated - Hire Charges 2.778 hrs 22.50 62.51 2.778 hrs 22.50 62.51
Charges
5532.17 4978.21
6285.37 sqm 5655.99 sqm
Supply and fixing Aluminium Anodised two track sliding Windows as per approved drawing with Supply and fixing Aluminium Anodised two track sliding Windows as per approved
aluminium anodised sections of Series C sections and outer frame top horizontals & both verticals of drawing with aluminium anodised sections of Series C Jindal sections and outer frame top
8774 of size 62 x 29.5 mm and bottom horizontal - two track frame of 8773 of size 62 x 29.5 mm, Shutter horizontals & both verticals of 8774 of size 62 x 29.5 mm and bottom horizontal - two track
frame top, bottom and verticals of 8304 of size 50 mm x 20 mm and Weather interlocking frame of 8306 frame of 8773 of size 62 x 29.5 mm, Shutter frame top, bottom and verticals of 8304 of size
of size 50 x 20 with plain clear float glass 8 mm thick fixed including supply and fixing aluminium 50 mm x 20 mm and Weather interlocking frame of 8306 of size 50 x 20 with plain clear
handles each shutter, nylon rollers assembly and all labour charges for fixing the fixtures with required float glass 8 mm thick fixed including supply and fixing aluminium handles each shutter,
no.of screws, bolts and nuts and including labour charges for fixing the frame in position, fixing shutter to nylon rollers assembly and all labour charges for fixing the fixtures with required no.of
frame etc. completed for finished item of work screws, bolts and nuts and including labour charges for fixing the frame in position, fixing
shutter to frame etc. completed for finished item of work
GLAZING with GLASS 8mm 1.00 sqm 932.00 932.00 GLAZING with GLASS 8mm 1.00 sqm 932.00 932.00
RUBBER BEADING 5.00 Rmt 2.00 10.00 RUBBER BEADING 4.00 Rmt 2.00 8.00
Nylon rollers 4.00 Nos 15.00 60.00 Nylon rollers 6.00 Nos 15.00 90.00
Alum.Anodised.PC Handles 2.00 each 45.00 Alum.Anodised.PC Handles 2.00 each 45.00
Supply of 7.5mm thick Aluminium Grill 1.00 sqm 1112.00 1112.00 Supply of 7.5mm thick Aluminium Grill 1.00 sqm 1112.00 1112.00
Power Saw Cutter - Hand Operated - Operator 0.347 No 415.00 144.01 Power Saw Cutter - Hand Operated - 0.347 No 415.00 144.01
Power Drill - Hand Operated - Operator Operator
Power Drill - Hand Operated - Operator
0.347 No 415.00 144.01 0.347 No 415.00 144.01
Power Saw Cutter - Hand Operated - Hire charges 2.778 hrs 22.50 62.51 Power Saw Cutter - Hand Operated - Hire 2.778 hrs 22.50 62.51
Power Drill - Hand Operated - Hire Charges charges
2.778 hrs 22.50 62.51 2.778 hrs 22.50 62.51
Charges
5825.82 8236.57
5825.82 8236.57
6619.01 sqm 9357.98 sqm
Asst. Exe. Engineer Dy Executive Engineer

MB Grid, SD- Nirmal MB Grid, SD- Nirmal
Executive Engineer Superintending Engineer

MB Grid, Division- Nirmal MB, Circle- Adilabad
VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for
VRCC(M30) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Landing slab
Landing slab
0.150 0.150
Page 84 of 230

--- 0% 0.00 --- 0% 0.00
0 - 3 Mts Total 10152.72 0 - 3 Mts Total 32852.41 -22699.70
For stair case columns 30 m staging VRCC (M30) usingFor

20mmstairHBG
casemetal
columns 30cost and
including m staging
conveyance of all material, labour
VRCC (M30) using 20mm HBG metal including cost and conveyance of all material, labour charges,
centering etc., complete but excluding cost of steel and its fabrication charges for Column(Circular)
Column 0.45 Circular Column(Circular) Column 0.45 Circular
1 cum Intial Rate 8794.80 1 cum Intial Rate 8150.50
8.89 Sqm coulmn cetering charges 1206.00 10720.00 8.89 Sqm coulmn cetering cha 1206.00 10720.00

30% 3216.00 30% 3216.00
--- 0% 0.00 --- 0% 0.00
0 - 3 Mts Total 24628.19 0 - 3 Mts Total 23983.89 644.30

VRCC (M30) using 20mm HBG metal including cost and conveyance of all material, labour charges, VRCC (M30) using 20mm HBG metal including cost and conveyance of all material, labour
centering etc., complete but excluding cost of steel and its fabrication charges for steps treads-50mm charges, centering etc., complete but excluding cost of steel and its fabrication charges for
thick 0.05 steps treads-50mm thick 0.05
1 cum Intial rate 8794.80 1 cum Intial rate 8150.50
20.0 1Cum coulmn cetering charges 480.00 9600.00 20.0 1Cum coulmn cetering cha 480.00 9600.00
--- 0% 0.00 --- 0% 0.00
0 - 5 Mts 0 lifts Total 22973.95 0 - 5 Mts 0 lifts Total 22329.65 644.30
5 - 8 Mts lift charges 402 23375.95 23376.09 5 - 8 Mts lift charges 402 22731.65 22731.79 644.30
8 - 11 Mts 23778.09 23778.22 8 - 11 Mts 23133.79 23133.92 644.30
11 - 14 Mts 24180.22 24180.36 11 - 14 Mts 23535.92 23536.06 644.30
14-17 Mts 24582.36 24582.50 14-17 Mts 23938.06 23938.20 644.30
17-20 Mts 24984.50 24984.63 17-20 Mts 24340.20 24340.33 644.30
20-23 Mts 25386.63 25386.77 20-23 Mts 24742.33 24742.47 644.30
23-26 Mts 25788.77 25788.91 23-26 Mts 25144.47 25144.61 644.30
26-29 Mts 26190.91 26191.04 26-29 Mts 25546.61 25546.74 644.30
29-32 Mts 26593.04 26593.18 29-32 Mts 25948.74 25948.88 644.30
32-32.4 Mts 26995.18 26995.31 32-32.4 Mts 26350.88 26351.01 644.30
VRCC (M30) using 20mm HBG metal including cost and conveyance of all material, labour charges, VRCC (M30) using 20mm HBG metal including cost and conveyance of all material, labour
centering etc., complete but excluding cost of steel and its fabrication charges for steps Risers-50mm charges, centering etc., complete but excluding cost of steel and its fabrication charges for
thick 0.05 steps Risers-50mm thick 0.05
40.0 1Cum coulmn cetering charges 480.00 1 Sq mt 19200.00 40.0 1Cum coulmn cetering charges 480.00 1 Sq mt 19200.00
extra allowance on centring charges 0.00 extra allowance on centring charges 0.00
--- 0.00 0.00 --- 0.00 0.00
Page 85 of 230
0 - 5 Mts Total 30608.88 0 - 5 Mts Total 29964.58 644.30

8 - 11 Mts 35635.01 40486.72 8 - 11 Mts 34902.99 39655.03 831.69
11 - 14 Mts 40888.72 46455.72 11 - 14 Mts 40057.03 45510.80 944.92
14-17 Mts 46857.72 53237.40 14-17 Mts 45912.80 52163.82 1073.57
17-20 Mts 53639.40 60942.40 17-20 Mts 52565.82 59722.66 1219.74
20-23 Mts 61344.40 69696.44 20-23 Mts 60124.66 68310.63 1385.81
23-26 Mts 70098.44 79642.34 23-26 Mts 68712.63 78067.86 1574.48
26-29 Mts 80044.34 90942.38 26-29 Mts 78469.86 89153.53 1788.85
29-32 Mts 91344.38 103780.92 29-32 Mts 89555.53 101748.52 2032.40
32-32.4 Mts 104182.92 118367.42 32-32.4 Mts 102150.52 116058.31 2309.11
VRCC (M30) using 20mm HBG metal including cost and conveyance of all material, labour
VRCC (M30) using 20mm HBG metal including cost and conveyance of all material, labour charges,
centering etc., complete but excluding cost of steel and its fabrication charges for Tie Brace
0.30 0.20 Tie Brace 0.30 0.20
1 Cum Intial Rate 1 Cum 8794.80 1 Cum Intial Rate 1 Cum 8150.50
13.33 Sqm Brace cetering charges 750.00 1 Sq mt 10000.00 13.33 Sqm Brace cetering charges 750.00 1 Sq mt 10000.00
extra allowance on centring charges 0.00 extra allowance on centring charges 0.00
--- 0.00 0.00 --- 0.00 0.00
Contractor's Profit 13.62% 0.00% 1361.50 Contractor's Profit 13.62% 0.00% 1361.50
Sundries Sundries
0 - 5 Mts 0 lifts Total 20156.30 0 - 5 Mts 0 lifts Total 19512.00 644.30
8 - 11 Mts 20960.30 20960.30 8 - 11 Mts 20316.00 20316.00 644.30
11- 14 Mts 21362.30 21362.30 11- 14 Mts 20718.00 20718.00 644.30
14- 17 Mts 21764.30 21764.30 14- 17 Mts 21120.00 21120.00 644.30
17- 20 Mts 22166.30 22166.30 17- 20 Mts 21522.00 21522.00 644.30
20- 23 Mts 22568.30 22568.30 20- 23 Mts 21924.00 21924.00 644.30
23- 26 Mts 22970.30 22970.30 23- 26 Mts 22326.00 22326.00 644.30
26- 29 Mts 23372.30 23372.30 26- 29 Mts 22728.00 22728.00 644.30
29- 32 Mts 23774.30 23774.30 29- 32 Mts 23130.00 23130.00 644.30
Asst. Engineer Deputy Executive Engineer Asst. Engineer

WSP, Sub-Div, Nirmal TDWSP, Sub-Div, Nirmal TDWSP, Sub-Div, Nirmal
Executive Engineer Superintending Engineer Executive Engineer

TDWSP Division, Nirmal TDWSP Circle -Nirmal TDWSP Division, Nirmal
Collection Well with Girders

VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Raft ring
Beam
excluding cost of steel
#REF! #REF!
1.0 Cum cost of RCC(1:11/2:3) 8468.60 1 Cum 8468.60
Page 86 of 230
#REF! Sqm Centering charges 3428.00 1 Cum #REF!

#REF! Delifting Charges 41 41.00
--- 0% #REF!
Contractor's Profit 13.62% #REF!
Total #REF!
VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Side Wall
(upto 3mts below and 3mts above GL)
#REF!
1.00 Cum Cost of CC (1:1.5:3) 8794.80 1 Cum 8794.80
#REF! Sqm Centering charges 1115.00 1 Sqm #REF!
--- 0% #REF!
Contractor's Profit 14% #REF!
- 0 - 3 Mts Total #REF!
#REF! Centering charges 1909.7 1 Sqm #REF!
--- 0% #REF!
Lifting 3 - 4 Mts 134 #REF! 152.24 #REF!
4 - 5 Mts #REF! 152.24 #REF!
5 - 6 Mts #REF! 152.24 #REF!
6-7 Mts #REF! 152.24 #REF!
7-8 Mts #REF! 152.24 #REF!
8-9mts #REF! 152.24 #REF!
9-10mts #REF! 152.24 #REF!
10-11mts #REF! 152.24 #REF!
11-12mts #REF! 152.24 #REF!
12-13mts #REF! 152.24 #REF!
13-14mts #REF! 152.24 #REF!
14-15mts #REF! 152.24 #REF!
15-16mts #REF! 152.24 #REF!
16-17mts #REF! 152.24 #REF!
17-18mts #REF! 152.24 #REF!
18-19mts #REF! 152.24 #REF!
19-20mts #REF! 152.24 #REF!
20-21mts #REF! 152.24 #REF!
21-22mts #REF! 152.24 #REF!
22-23mts #REF! 152.24 #REF!
23-24mts #REF! 152.24 #REF!
24-25mts #REF! 152.24 #REF!
#REF!
1.00 Cum Cost of CC (1:1.5:3) 8794.80 1 Cum 8794.80
#REF! Sqm Centering charges 1115.00 1 Sqm #REF!
--- 0% #REF!
- 0 - 3 Mts Total #REF!
3 -4 Mts 134 #REF! 18.24 #REF!
#REF! Centering charges 1909.7 #REF!
Page 87 of 230
4 - 5Mts (Lift Charges #REF! #REF! #REF!

5 - 6 Mts #REF! #REF! #REF!
6-7 Mts #REF! #REF! #REF!
7-8 Mts #REF! #REF! #REF!
8-9mts #REF! #REF! #REF!
#REF!
1 Cum Intial rate 8794.80
#REF! Sqm side wall cetering charges 1115.00 #REF!
--- 0% #REF!
0-3mts #REF!
#REF! side wall cetering charges 1909.7 1 Sqm #REF!
--- 0% #REF!
Lifting 3 - 4 Mts 134 #REF! 152.24 #REF!
4 - 5 Mts #REF! 152.24 #REF!
5 - 6 Mts #REF! 152.24 #REF!
6-7 Mts #REF! 152.24 #REF!
7-8 Mts #REF! 152.24 #REF!
8-9mts #REF! 152.24 #REF!
9-10mts #REF! 152.24 #REF!
10-11mts #REF! 152.24 #REF!
11-12mts #REF! 152.24 #REF!
12-13mts #REF! 152.24 #REF!
13-14mts #REF! 152.24 #REF!
14-15mts #REF! 152.24 #REF!
15-16mts #REF! 152.24 #REF!
16-17mts #REF! 152.24 #REF!
17-18mts #REF! 152.24 #REF!
18-19mts #REF! 152.24 #REF!
19-20mts #REF! 152.24 #REF!
20-21mts #REF! 152.24 #REF!
21-22mts #REF! 152.24 #REF!
22-23mts #REF! 152.24 #REF!
23-24mts #REF! 152.24 #REF!
24-25mts #REF! 152.24 #REF!
0.25
1.00 Cum Cost of CC (1:1.5:3) 8794.80 1 Cum 8794.80
4.00 Sqm Centering charges 1115.00 1 Sqm 4460.00
--- 0% 0.00
Contractor's Profit 14% 607.23
- 0 - 3 Mts Total 13862.03
4.00 Centering charges 1909.7 1 Sqm 7638.80
Page 88 of 230
--- 0% 0.00
Lifting 3 - 4 Mts 134 17473.62 152.24 17625.87
4 - 5 Mts 17625.87 152.24 17778.11
5 - 6 Mts 17778.11 152.24 17930.35
6-7 Mts 17930.35 152.24 18082.60
7-8 Mts 18082.60 152.24 18234.84
8-9mts 18234.84 152.24 18387.09
9-10mts 18387.09 152.24 18539.33
10-11mts 18539.33 152.24 18691.58
11-12mts 18691.58 152.24 18843.82
12-13mts 18843.82 152.24 18996.06
13-14mts 18996.06 152.24 19148.31
14-15mts 19148.31 152.24 19300.55
15-16mts 19300.55 152.24 19452.80
16-17mts 19452.80 152.24 19605.04
17-18mts 19605.04 152.24 19757.28
18-19mts 19757.28 152.24 19909.53
19-20mts 19909.53 152.24 20061.77
20-21mts 20061.77 152.24 20214.02
21-22mts 20214.02 152.24 20366.26
22-23mts 20366.26 152.24 20518.50
23-24mts 20518.50 152.24 20670.75
24-25mts 20670.75 152.24 20822.99
0.20
1 Cum Intial Rate' 8794.80
5.00 Sqm side wall cetering charges 1115.00 5575.00
--- 0.00 0.00
Contractor's Profit 0.14 759.04
0-3mts 15128.84
5.00 side wall cetering charges 1909.7 1 Sqm 9548.50
--- 0% 0.00
Contractor's Profit 13.62% 1300.03
Lifting 3 - 4 Mts 134 19643.33 152.24 19795.57
4 - 5 Mts 19795.57 152.24 19947.82
5 - 6 Mts 19947.82 152.24 20100.06
6-7 Mts 20100.06 152.24 20252.30
7-8 Mts 20252.30 152.24 20404.55
8-9mts 20404.55 152.24 20556.79
9-10mts 20556.79 152.24 20709.04
10-11mts 20709.04 152.24 20861.28
11-12mts 20861.28 152.24 21013.53
12-13mts 21013.53 152.24 21165.77
13-14mts 21165.77 152.24 21318.01
14-15mts 21318.01 152.24 21470.26
15-16mts 21470.26 152.24 21622.50
Page 89 of 230
16-17mts 21622.50 152.24 21774.75

17-18mts 21774.75 152.24 21926.99
18-19mts 21926.99 152.24 22079.23
19-20mts 22079.23 152.24 22231.48
20-21mts 22231.48 152.24 22383.72
21-22mts 22383.72 152.24 22535.97
22-23mts 22535.97 152.24 22688.21
23-24mts 22688.21 152.24 22840.45
24-25mts 22840.45 152.24 22992.70
VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Side Wall Not updated
#REF!
#REF! Lift charges 134 #REF!
--- 0% #REF!
#REF! 134 Total #REF!
#REF! (Lift Charges #REF! 18.24 #REF!
VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Pump
House Side Wall
#REF!
--- 0% #REF!
#REF! 134 Total #REF!

#REF! (Lift Charges #REF! 18.24 #REF!
RCC (1:1.5:3) using 20mm HBG metal including cost and conveyance of all material, labour charges,
centering etc., complete but excluding cost of steel and its fabrication charges for pump house top slab
#REF! mm thick
#REF! Cum Cost of CC (1:1.5:3) 7279.00 1 Cum #REF!
#REF! Sqm Centering charges #REF! 1 Sqm #REF!
18.00 Add lifting charges 134.00 1 Cum 2412.00
--- 0% #REF!
Total 10sqmt #REF!
centering etc., complete but excluding cost of steel and its fabrication charges for Floor Slab
#REF! mm thick
#REF! Cum Cost of CC (1:1.5:3) 7279.00 1 Cum #REF!
#REF! Sqm Centering charges #REF! 1 Sqm #REF!
13.00 Add lifting charges 134.00 1 Cum 1742.00
Page 90 of 230
--- 0% #REF!
Total 10sqmt #REF!
89 VRCC (1:1.5:3) using 20mm HBG metal including cost and conveyance of all material, labour charges,
centering etc., complete but excluding cost of steel and its fabrication charges for ring beam
1.00 Cum Cost of CC (1:1.5:3) 8468.60 1 Cum 8468.60

1.00 Cum Centering charges 3999.31 1 Cum 3999.31 P-75 of Buildings
17.00 lift Add lifting charges 134.00 1 Cum 2278.00
--- 0% 0.00
Total 15600.60
OHBR
centering etc., complete but excluding cost of steel and its fabrication charges for OHBR Ring Beam
#REF! #REF!
1.0 Cum cost of RCC(1:11/2:3) 8468.60 1 Cum 8468.60
#REF! Sqm Centering charges 1206.00 1 Cum #REF!
extra allowance on centring ch #REF! #REF!
--- 0% #REF!
Total #REF!
VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Columns
#REF! #REF!
#REF! Sqm coulmn cetering charges 1099.00 1 Sq mt #REF!

--- 0% #REF!
0 - 3 Mts Total #REF!
1 lifts 3 - 4 Mts 134 #REF! 18.24 #REF!
1 lifts 4 - 5 Mts (Lift Charges #REF! 18.24 #REF!
1 lifts 5 - 6 Mts #REF! 18.24 #REF!
1 lifts 6-7 Mts #REF! 18.24 #REF!
1 lifts 12-13mts #REF! 18.24 #REF!
Page 91 of 230


VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Braces
#REF! #REF!
#REF! Sqm Brace cetering charges 1099.00 1 Sq mt #REF!
--- 0% #REF!

3 lifts 5 - 8 Mts 402 #REF! 54.73 #REF!
3 lifts 8 - 11 Mts (Lift Charges #REF! 54.73 #REF!
3 lifts 11- 14 Mts #REF! 54.73 #REF!
3 lifts 14- 17 Mts #REF! 54.73 #REF!
3 lifts 17- 20 Mts #REF! 54.73 #REF!
3 lifts 20- 23Mts #REF! 54.73 #REF!
VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Tank
bottom ring beam
#REF! #REF!
#REF! Sqm centering charges 1206.00 #REF!
--- 0% #REF!
Total #REF!
VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Tank ring
beam
#REF! #REF!
1 Cum Intial Rate 7279.00
#REF! Sqm centering charges 1206.00 1 Sq mt #REF!
Page 92 of 230
--- 0% #REF!

Total #REF!
#REF!
--- 0% #REF!
Total #REF!
centering etc., complete but excluding cost of steel and its fabrication charges for OHBR Top slab Dome
#REF!
#REF! Sqm cetering charges 2670.00 #REF!
--- 0% #REF!
Total #REF!
centering etc., complete but excluding cost of steel and its fabrication charges for OHBR bottom Dome
#REF!
--- 0% #REF!
Total #REF!
Shaft Type OHBR

centering etc., complete but excluding cost of steel and its fabrication charges for shaft side wall
#REF! M
0.00 Lift charges 134 0
--- 0% #REF!

Total #REF!
0.25 M
Page 93 of 230
4.00 Sqm side wall cetering charges 2463.00 9852.00

--- 0% #REF!
Total #REF!
beam
#REF! #REF!
--- 0% #REF!
Total #REF!
centering etc., complete but excluding cost of steel and its fabrication charges for shaft side wall
#REF!
--- 0% #REF!
3 - 4 Mts lift charges 134 #REF! #REF!
4 - 5 Mts #REF! #REF!
6-7 Mts #REF! #REF!
7-8 Mts #REF! #REF!
8-9 Mts #REF! #REF!
9-10 Mts #REF! #REF!

12-13mts #REF! #REF!

Page 94 of 230

VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Tank
bottom slab
#REF!
--- 0% #REF!
Total #REF!
VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Tank Top
slab
0.15
6.667 Sqm cetering charges 2670.00 17800.00
extra allowance on centring ch 0% 0.00
--- 0% 0.00
Total #REF!
beam
#REF! #REF!
--- 0% #REF!
Total #REF!
VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Conical
Side Wall
#REF!
(Average) extra allowance on centring ch #REF! #REF!
--- 0% #REF!
Page 95 of 230
Total #REF!
beam
#REF! #REF!
--- 0% #REF!
Total #REF!
VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for inner
shaft side Wall
#REF!
--- 0% #REF!
Total #REF!
VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for inner
shaft Flat slab
#REF!
#REF! Sqm Slab cetering charges 1643.00 #REF!
--- 0% #REF!
Total #REF!
VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Tank top
dome
#REF!
--- 0% #REF!
Total #REF!
VRCC(1:1.5:3) using 20 mm HBG metal including cost,conveyance and labour etc.. Complete for Landing
slab
#REF!
Page 96 of 230
#REF! Sqm Slab cetering charges 1643.00 #REF!

--- 0% #REF!
11 - 14 Mts #REF! #REF!
For stair case columns #REF! m staging

centering etc., complete but excluding cost of steel and its fabrication charges for Column(Circular)
Column #REF! Circular
1 cum Intial Rate 8794.80
#REF! Sqm coulmn cetering charges 1206.00 #REF!
--- 0% #REF!

6-7 Mts #REF! #REF!
7-8 Mts #REF! #REF!
8-9 Mts #REF! #REF!
Page 97 of 230

30 -31mts #REF! #REF!
31 - 32mts #REF! #REF!
32 -33mts #REF! #REF!
centering etc., complete but excluding cost of steel and its fabrication charges for steps treads-50mm
thick #REF!
1 cum Intial rate 7206.30
#REF! 1Cum coulmn cetering charges 480.00 #REF!
--- 0% #REF!
0 - 5 Mts 0 lifts Total #REF!

11 - 14 Mts #REF! #REF!
32-32.4 Mts #REF! #REF!
centering etc., complete but excluding cost of steel and its fabrication charges for steps Risers-50mm thick
#REF!
#REF! 1Cum coulmn cetering charges 480.00 1 Sq mt #REF!
extra allowance on centring charges #REF! #REF!
--- 0.00 #REF!

11 - 14 Mts #REF! #REF!
Page 98 of 230

32-32.4 Mts #REF! #REF!
centering etc., complete but excluding cost of steel and its fabrication charges for Tie Brace
#REF! #REF!
1 Cum Intial Rate 1 Cum 7206.30
#REF! Sqm Brace cetering charges 1206.00 1 Sq mt #REF!
extra allowance on centring charges #REF! #REF!
--- 0.00 #REF!
Contractor's Profit 14% 0.00% #REF!
Sundries
0 - 5 Mts 0 lifts Total #REF!
11- 14 Mts #REF! #REF!
centering etc., complete but excluding cost of steel and its fabrication charges for Top flat slab
Intial rate 0.13 7279.00 0.350 7279.00 0.150
8.00 2.86 centering charges 1643.00 13144.00 4694.29 6.67
#REF! Lift charges 134 #REF! #REF!
extra allowance on centring ch #REF! #REF! #REF! #REF! #REF!
--- 0% #REF! #REF!
Contractor's Profit 14% #REF! #REF!
#REF! #REF!
SSTank
Page 99 of 230
DETAILED CUM SUB WORKING ESTIMATE FOR CONSTRUCTION OF WATCHMAN AND
OPERATOR
Name of the Project:- Providing Driiking water toQUARTERS-1
habitation in SRSP Adilabad segment in
Adilabad district
Name of the Sub work : Construction of Watch man and Operator Quarter -1 at 50 MLD WTP at Bhainsa
Est.Cost Rs 46.37 lakhs
Sl.N Dimensions
o Description Qty Rate Amount
Nos L B D
1 Earth work excavation in all type of soils with intial lead and lift etc complete.
Columns footings 1 18 2.30 2.30 2.00 190.44

Total 190.44 128.20 24414.00
2 PCC (1:4:8) using 40 mm HBG metal icluding Cost and conveyance of the all materials
etc complete.
Column footings 1 18.0 1.95 1.95 0.10 6.84

6.84 4927.10 33701.00
3 VRCC (1:1.5:3) using 20 mm HBG metal including cost and conveyance of all the materials,but
excluding the cost of the steel etc complete for Columns footing.
Rectangular footings 1 18.0 1.75 1.75 0.30 16.54

(1/3)(0.228+3.062+
Trapezoidal Portion 1 18.0 √(0.228*3.062)) 0.25 5.19
22.13 8953.80 198172.00

4 VRCC(1:1.5:3) using 20 mm HBG metal including cost and conveyance of all the materials,but
excluding the cost of the steel etc complete for Columns upto Ground Level.
1 18 0.23 0.45 1.45 2.70

2.70 8953.80 24175.00
excluding the cost of the steel etc complete for Plinth Beams
Long Wall 4 15.45 0.23 0.23 3.27

Short Wall 6 10.57 0.23 0.23 3.35
deductions 24.0 0.23 0.23 0.23 0.29
6.33 11173.72 70707.00
6 Earth work excavation in all type of soils with intial lead and lift etc complete for RR
Mansonry.
Long Wall 2 15.45 0.65 0.70 14.06

Short Wall 2 10.57 0.65 0.70 9.62
deductions 4 0.65 0.65 0.70 1.18
22.50 128.20 2885.00
7 PCC(1:4:8)using 40 mm HBG metal icluding Cost and conveyance of the all materials
etc complete For RR Masonry.
Long Wall 2 15.45 0.65 0.10 2.01

Short Wall 2 10.57 0.65 0.10 1.37
deductions 4 0.65 0.65 0.10 0.17
3.21 4927.10 15816.00
8 RR Masonary with CM(1:6) using rough stone (HBG) including cost and conveyance of
all the materials etc complete.
Long Wall 2 15.45 0.45 0.60 8.34

Short Wall 2 10.57 0.45 0.60 5.71
deductions 4 0.45 0.45 0.60 0.49
13.56 4001.65 54262.00
excluding the cost of the steel etc complete for Columns Upto Ground Roof Slab.
18 0.23 0.45 3.00 5.589 10716.48 59894.00

excluding the cost of the steel etc complete for Beams for Ground Floor Slab.
Long Beams 1 15.45 0.15 0.30 0.70

Short Beams 6 10.57 0.23 0.30 4.38
Middle Beam for Stair case 1 2.4 0.23 0.43 0.24
Deductions 18 0.23 0.23 0.30 0.29
Deductions- FFB3 6 0.15 0.23 0.30 0.06
8.16 11173.72 91135.00
excluding the cost of the steel etc complete for Roof Slab for Ground Floor.
Sl.N Dimensions
Nos L B D
Roof Slab 1 15.45 10.57 1 163.31 13518.37 220764.00
excluding the cost of the steel etc complete for Columns upto 1st Floor.
Columns 18 0.23 0.45 3.03 5.64 11102.95 62572.00
excluding the cost of the steel etc complete for Beams for 1st Floor Slab.
Long Beams 3 15.45 0.23 0.30 3.20

Long Beams- FFB3 1 15.45 0.15 0.30 0.70
Short Beams 6 9.07 0.23 0.30 3.75
Deductions 18 0.23 0.23 0.30 0.29
Deductions- FFB3 6 0.15 0.23 0.30 0.06
7.30 11822.82 86314.00
excluding the cost of the steel etc complete for Roof Slab for 1st Floor.
Roof Slab 1 15.45 9.07 1 140.13

Deduction for circle openings -0.20
139.94 13518.37 189170.00
excluding the cost of the steel etc complete for Columns for Water Tank.
Columns 4 0.23 0.45 0.60 0.25 11102.95 2758.00
excluding the cost of the steel etc complete for Beams for Water Tank.
Long Beams 2 3.51 0.23 0.30 0.48

Short Beams 2 2.4 0.23 0.30 0.33
0.82 11822.82 9642.00
excluding the cost of the steel etc complete for Bottom Slab for Water Tank.
1 3.51 2.86 1.00 10.04 15338.12 15397.00
excluding the cost of the steel etc complete for Side wall for Water Tank.
Long Wall 2 3.51 0.15 1.50 1.58

Short Wall 2 2.4 0.15 1.50 1.08
2.66 8397.60 22333.00
excluding the cost of the steel etc complete for Top Slab for Water Tank.
1 3.51 2.4 0.125 1.05

Deduction Man Hole 1 0.6 0.6 0.125 0.05
1.01 13518.37 13627.00
19 Brick Masonry with CM(1:6) using Second Class Bricks including cost and conveyance of all
the materials etc complete for Ground Floor upto Lintel Beams.
Long walls 3 14.99 0.23 2.10 21.72

Deductions
Brick Masonry in Staircase area 1 2.40 0.23 2.10 1.16
Short Wall end Faces both sides sec 2 9.070 0.23 2.10 8.76
A-A
Short Wall Mid 4 8.17 0.23 2.10 15.78
Deductions
Brickwork in Living Cum Dining Area 2 3.05 0.23 2.10 2.95

Toilets Long Wall 2 3.05 0.115 2.10 1.47
Toilets Short Wall 2 2 1.80 0.115 2.10 1.74
Sl.N Dimensions
Nos L B D
Kitchen Partion Wall 2 1.80 0.115 2.10 0.87
46.24 5234.77 242068.00
excluding the cost of the steel etc complete for Lintel Beams in Ground Floor.
Door 1 10 1.30 0.23 0.23 0.69

Door 2 4 1.15 0.23 0.23 0.24
Main Doors 2 1.30 0.23 0.23 0.14
Window 1 7 1.30 0.23 0.23 0.48
Window 2 2 1.30 0.23 0.23 0.14
Window 3 1 0.85 0.23 0.23 0.04
Main Winows W 2 1.60 0.23 0.23 0.17
Ventilators 4 1.00 0.23 0.23 0.21
2.11 11060.74 23338.00
21 VRCC(1:1.5:3) using 20 mm HBG metal including cost and conveyance of all the
materials,but excluding the cost of the steel etc complete for Stair Case Landing.
1st Flight 1 1.20 2.15 0.15 0.39

Landing 1 2.40 1.00 0.15 0.36
2nd Flight 1 1.20 2.15 0.15 0.39
Steps in 1st Flights 11 1.2 (1/2)*(0.3*0.15) 0.30
Steps in 2nd Flights 11 1.2 (1/2)*(0.3*0.15) 0.30
1.73 15338.12 26596.00
materials,but excluding the cost of the steel etc complete for Sunshades in 1st Floor.
Window 1 7 1.30 0.6 0.06 0.34

Window 2 2 1.30 0.6 0.06 0.10
Window 3 1 0.85 0.6 0.06 0.03
Main Winows W 2 1.60 0.6 0.06 0.12
Ventilators 4 1.00 0.6 0.06 0.14
0.73 10956.42 7998.00
the materials etc complete from Lintel Beams upto 1st Floor Beam.
Long walls 3 14.99 0.23 0.60 6.21

Deductions
A-A
Short Wall Mid 4 8.17 0.23 0.60 4.51
Deductions

Parapet in Long in 1st Floor 2 14.99 0.23 0.90 6.21
Parapet Short in 1st Floor (Back) 2 1.50 0.23 0.90 0.62
Parapet Short in 1st Floor (Front) 2 0.90 0.23 0.90 0.37
DEDUCTIONS
Door 1 10 1.30 0.23 0.23 0.69
Door 2 4 1.15 0.23 0.23 0.24
Main Doors 2 1.30 0.23 0.23 0.14
Window 1 7 1.30 0.23 0.23 0.48
Window 2 2 1.30 0.23 0.23 0.14
Window 3 1 0.85 0.23 0.23 0.04
Main Winows W 2 1.60 0.23 0.23 0.17
Ventilators 4 1.00 0.23 0.23 0.21
18.30 5234.77 95805.00
Sl.N Dimensions
Nos L B D
24 Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm thick and
second coat in CM(1:3) prop 4mm thick including cost and conveyance of all materials and
labour charges etc., complete for Ground Floor.
Long walls 2 3 14.99 - 3.00 269.82

Deductions
Brick Masonry in Staircase area 2 1 2.40 - 3.00 14.40
Short Wall end Faces both sides sec 2 2 9.070 3.00
A-A - 108.84
Short Wall Mid 2 4 8.17 - 3.00 196.08
Deductions - 0.00
2 2
Brickwork in Living Cum Dining Area 3.05 - 3.00 36.60
Toilets Long Wall 2 2 3.05 - 3.00 36.60
Toilets Short Wall 4 2 1.80 - 3.00 43.20
Kitchen Partion Wall 2 2 1.80 - 3.00 21.60
Ceiling 1 15.45 10.57 - 163.31
Parapet Long Wall 2 14.99 2.03 - 60.86
Parapet Short Wall (Back) 2 1.5 2.03 - 6.09
Parapet Short Wall (Front) 2 0.9 2.03 - 3.65
DEDUCTIONS -
Door 1 10 1.30 - 0.23 2.99
Door 2 4 1.15 - 0.23 1.06
Main Doors 2 1.30 - 0.23 0.60
Window 1 7 1.30 - 0.23 2.09
Window 2 2 1.30 - 0.23 0.60
Window 3 1 0.85 - 0.23 0.20
Main Winows W 2 1.60 - 0.23 0.74
Ventilators 4 1.00 - 0.23 0.92
840.12 3029.33 254500.00
the materials etc complete for 1st floor Upto Lintel Beams
Long walls 3 14.99 0.23 2.10 21.72

Deductions
A-A
Short Wall Mid 4 8.17 0.23 2.10 15.78
Deductions

46.24 5943.73 274852.00
excluding the cost of the steel etc complete for Lintel Beams 1st Floor.
Door 1 10 1.30 0.23 0.23 0.69

Door 2 4 1.15 0.23 0.23 0.24
Main Doors 2 1.30 0.23 0.23 0.14
Window 1 7 1.30 0.23 0.23 0.48
Window 2 2 1.30 0.23 0.23 0.14
Window 3 1 0.85 0.23 0.23 0.04
Main Winows W 2 1.60 0.23 0.23 0.17
Ventilators 4 1.00 0.23 0.23 0.21
2.11 11060.74 23338.00
materials,but excluding the cost of the steel etc complete for Stair Case Landing in
1st Floor
3rd Flight 1 1.20 2.15 0.15 0.39

Landing 1 2.40 1.00 0.15 0.36
4th Flight 1 1.20 2.15 0.15 0.39
Steps in 3rd Flights 11 1.2 (1/2)*(0.3*0.15) 0.30
Steps in 4th Flights 11 1.2 (1/2)*(0.3*0.15) 0.30
1.73 15338.12 26596.00
Sl.N Dimensions
Nos L B D
materials,but excluding the cost of the steel etc complete for Sunshades in 1st Floor.
Window 1 7 1.30 0.6 0.06 0.34

Window 2 2 1.30 0.6 0.06 0.10
Window 3 1 0.85 0.6 0.06 0.03
Main Winows W 2 1.60 0.6 0.06 0.12
Ventilators 4 1.00 0.6 0.06 0.14
0.73 10956.42 7998.00
the materials etc complete from above Lintel Beams in 1st Floor.
Long walls 3 14.99 0.23 0.60 6.21

Deductions
A-A
Short Wall Mid 4 8.17 0.23 0.60 4.51
Deductions

Parapet in Long in 1st Floor 2 14.99 0.23 0.90 6.21
Parapet Short in 1st Floor (Back) 2 1.50 0.23 0.90 0.62
Parapet Short in 1st Floor (Front) 2 0.90 0.23 0.90 0.37
DEDUCTIONS
Door 1 10 1.30 0.23 0.23 0.69
Door 2 4 1.15 0.23 0.23 0.24
Main Doors 2 1.30 0.23 0.23 0.14
Window 1 7 1.30 0.23 0.23 0.48
Window 2 2 1.30 0.23 0.23 0.14
Window 3 1 0.85 0.23 0.23 0.04
Main Winows W 2 1.60 0.23 0.23 0.17
Ventilators 4 1.00 0.23 0.23 0.21
18.30 5943.73 108780.00
30 Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm thick and
second coat in CM(1:3) prop 4mm thick including cost and conveyance of all materials and
labour charges etc., complete for 1st Floor.
Long walls 2 3 14.99 - 3.00 269.82

Deductions
A-A - 108.84
Short Wall Mid 2 4 8.17 - 3.00 196.08
Deductions -
2 2
Ceiling 1 1.3 0.23 - 0.30
DEDUCTIONS -
Door 1 10 1.30 - 0.23 2.99
Door 2 4 1.15 - 0.23 1.06
Main Doors 2 1.30 - 0.23 0.60
Window 1 7 1.30 - 0.23 2.09
Window 2 2 1.30 - 0.23 0.60
Window 3 1 0.85 - 0.23 0.20
Main Winows W 2 1.60 - 0.23 0.74
Sl.N Dimensions
Nos L B D
Ventilators 4 1.00 - 0.23 0.92
686.85 3029.33 208071.00
31 Accoproof plastering with CM(1:3), 20 mm thick including cost and conveyance of all the
materials ect complete On top slab.
1 1.0 10.57 14.99 - 158.44 2422.46 38382.00
32 Supply and fixing of the Sal Wood Door With angular frame CR Sheet including fixtures ,
fasteners including csot and conveyance of the all the materials , labour charges ect complete.
Door 1 2 10 0.1 0.10 2.10 0.42

Door 1 Frame 10 0.1 0.10 1.20 0.12
Door 2 2 4 0.1 0.10 2.10 0.17
Door 2 Frame 4 0.1 0.10 0.90 0.04
Door 3 2 2 0.1 0.10 2.10 0.08
Door 3 Frame 4 0.1 1.50 0.10 0.06
Wooden Panels D1 10 0.9 0.032 2.10 0.60
Wooden Panels Main Door 4 0.7 0.03 2.10 0.19
Wooden Paniel 2 1.2 0.03 2.10 0.16
1.84 65861.00 121332.00
33 Snowcem paint two coats including cost and conveyence etc complete. For Ground Floor
Long walls 2 3 14.99 - 3.00 269.82
Deductions
A-A - 108.84
Short Wall Mid 2 4 8.17 - 3.00 196.08
Deductions - 0.00
2 2
Ceiling 1 0 0 - 0.00
DEDUCTIONS -
Door 1 10 1.30 - 0.23 2.99
Door 2 4 1.15 - 0.23 1.06
Main Doors 2 1.30 - 0.23 0.60
Window 1 7 1.30 - 0.23 2.09
Window 2 2 1.30 - 0.23 0.60
Window 3 1 0.85 - 0.23 0.20
Main Winows W 2 1.60 - 0.23 0.74
Ventilators 4 1.00 - 0.23 0.92
676.81 1029.9 69705.0
34 Snowcem paint two coats including cost and conveyence etc complete. For 1st Floor
Long walls 2 3 14.99 - 3.00 269.82
Deductions
A-A - 108.84
Short Wall Mid 2 4 8.17 - 3.00 196.08
Deductions - 0.00
2 2
Ceiling 1 0 0 - 0.00
DEDUCTIONS -
Sl.N Dimensions
Nos L B D
Door 1 10 1.30 - 0.23 2.99
Door 2 4 1.15 - 0.23 1.06
Main Doors 2 1.30 - 0.23 0.60
Window 1 7 1.30 - 0.23 2.09
Window 2 2 1.30 - 0.23 0.60
Window 3 1 0.85 - 0.23 0.20
Main Winows W 2 1.60 - 0.23 0.74
Ventilators 4 1.00 - 0.23 0.92
676.81 1029.9 69705.00
35 Supply and fixing of the Alluminium Windows of Size 0.9 X 1.20m With angular frame CR
Sheet including fixtures , fasteners including csot and conveyance of the all the materials ,
labour charges ect complete.
Window 1 8 1.2 1.2 11.52 LS 32000

Window 2 4 0.9 1.2 4.32 LS 16000
ventilator 4 0.6 0.45 1.08 4737.0 5116
36 Synthatic Enamel painting over primary coat and Enamel painting in two caots including csot
and conveyance of all the materials ect complete.
Door 1 2 2.00 1.05 - 4.20

Door 2 4 2.00 0.9 - 7.20
Door 3 2 2 0.75 - 3.00
Window 1 8 1.2 1.2 - 11.52
Window 2 4 0.9 1.2 - 4.32
ventilator 4 0.6 0.45 - 1.08
31.32 2060.25 6453.00
37 Supply of soluble salt porcelain vitrified tiles screen printed and polished of size 600 x 600
mm and thickness between 8-10 mm 1st quality conforming toIS:13711, IS:13712, IS:13630
(Parts 1 to 15) of any colour and finish in all shades and designs.
Flooring 1 1 15.4 10.57 - 162.78

Skirting Long wall 10 1 10.57 0.1 - 1.06
Skirting Short wall 5 1 15.44 0.1 - 1.54
165.38 635.00 105016.00
38 Supply and placing of the HYSD bars, fabrication including cost and conveyance of all
the materials etc complete.
14.00 51392.61 719497.00
39 Provision towards Electricity 100000.00
40 Provision towards Water supply and Sanitation 150000.00
41 Supply and fixing of the Ready made Ventilaters of Size 0.9 x 0.23 including csot and
conveyance of the all the materials , labour charges ect complete.
2 LS 10000.00
42 Unforeseen items
695678.04
TOTAL 4,636,562
Asst. Executive Engineer Dy. Executive Engineer

MB Grid Subdivision,Bhainsa MB Grid Subdivision, Bhainsa
MB Grid Division, Nirmal RWS&S Circle, Adilabad

SUB ESTIMATE
Name of the Programme: MISSION BHAGIRATHA (TDWSP)
Name of the work : Providing Drinking water to SRSP Habitations in Adilabad District
Name of the Sub work: Construction of 6000 KL Sump @ Bhianda Head works
Estimate cost Rs. 363.00 Lakhs
Sl. Description No. L B D Qty. Rate per Amount
Earthwork in excavation for structures as per drawing and technical

specifications Clause 305.1 including setting out, construction of shoring and
bracing, removal of stumps and other deleterious material and disposal upto a
1
lead of 50 m, dressing of sides and bottom and backfilling in trenches with
excavated suitable material as per Technical Specification 305 MORD / 304
MORTH ordianry gravelly soils for foundations
0 to 3m depth 1 1 52.10 42.40 0.40 883.62 128.20 1 Cum 113280
Earth work excavation for foundation in Controlled Hard

1a Rock required blasting including boulders for structures
works etc.,complete
0 to 3m depth 1 1 52.10 42.40 2.60 5743.50

3 to 6m depth 1 1 52.10 42.40 0.70 1546.33
Extra suction-pits 1 1 19.10 4.40 2.00 168.08
7457.91 443.92 1 Cum 3310715
2 Sand filling in basement with watering and tamping etc. complete. including
Cost and conveyance of the all materials etc.
for sump excavated
portion 1 1 52.100 42.400 0.100 220.90 848.10 1 Cum 187345
Plain Cement concrete (1:4:8) using 40 mm metal with hand mixing upto Plinth
3
level
for sump portion 1 1 52.10 42.40 0.30 662.71
for suction pit sides 1 1 19.10 4.40 0.30 25.21
0.00
687.92 5335.66 1 Cum 3670507
4 Construction of RR Masonary in CM (1:6) Using roug stone (BG) including cost &
convencey of all materials etc.,complete
0.00 0.00 1 Cum 0
Supply and placing of the Design Mix M30Concrete corresponding to IS 456

using WEIGH BATCHER / MIXER with 20mm size graded machine crushed hard
granite metal (coarse aggregate) from approved quarry including cost and
conveyance of all materials like cement, fine aggregate (sand) coarse aggregate,
water etc., to site and including Seigniorage charges, sales & other taxes on all
5 materials including all operational, incidental and labour charges such as weigh
batching, machine mixing, laying concrete, curing etc.,complete but excluding
cost of steel and its fabrication charges for finished item of work (APSS No.
402)with minimum cement content as per IS code from standard suppliers
approved by the department including pumping, centering, shuttering, laying
concrete, vibrating, curing etc. complete but excluding cost of steel and its
fabrication charges for finished item of work.
(i) Foundations - Raft - M30 grade
for sump portion 1 1 51.80 42.10 0.40 872.31
for suction pit 1 1 19.10 4.40 0.40 33.62
905.93 9320.70 1 Cum 8443902
(ii) Side wall - M30 grade
Haunch Portion 1 1 50.00 0.30 0.15 1.13
1 1 40.00 0.30 0.15 1.80
2.93 9320.70 1 Cum 27310
1st step with 400 mm 1 1 16.00 0.40 2.00 12.80
thick( Suction pit)
slope portion in suction 1 3 2.828 0.40 2.00 6.79
pit
19.59 11283.00 1 Cum 221034
1st step with 300 mm
(iii) 1 3 50.60 0.30 1.00 45.54
thick
1 2 40.00 0.30 1.00 24.00
2st step with 300 mm

thick 1 3 50.60 0.3 1.00 45.54
1 2 40.00 0.30 1.00 24.00
3st step with 300 mm 1 3 50.60 0.3 1.00 45.54

thick
1 2 40.00 0.30 1.00 24.00
4th step with 300mm 1 3 50.60 0.3 1.05 47.82

thick
1 2 40.00 0.30 1.05 25.20

281.64 12112.40 1 Cum 3411336
(iv) Rectangular Beams - M30 grade
beams for Top slab
1 96 4.167 0.30 0.30 36.00
300x450
1 110 4.00 0.30 0.30 39.60
75.60 11101.02 1 Cum 839237
(v) Rectangular Columns - M30 grade
Columns between Beam- 1 88 0.30 0.30 3.75 29.70
29.70 11113.68 1 Cum 330076

(vi) Top Slab - M30 Grade 1 1 50.90 41.20 0.15 314.56 10152.70 1 Cum 3193633
Brick Massonary in CM (1:6) including C&C of all materials and labour charges
6 etc completed as per standard specifications.
0.00 0.00 1 Cum 0
Acco Proof cement paint of superior quality, plastering with CM(1:3) prop. 12
7 mm thick with including cost and conveyance of all materials and labour
charges etc., complete as per standard specifications for sump well
Inside the sump +
haunches 1 4 50.00 3.75 750.00
1 2 40.00 3.75 300.00
Suction Pit 1 2 16.00 2.00 64.00
1 4 2.83 2.00 22.62
Bottom of the sump 1 1 50.00 40.30 2015.00
Outside above GL 1 2 50.60 1.05 106.26
1 2 40.00 1.05 84.00
Outside for top slab 1 1 50.60 40.90 2069.54
Inside the top slab 1 1 50.00 40.00 2000.00
Total 7411.42 1638.30 10 Sqm 1214213
Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm
8 thick and second coat in CM(1:3) prop 4mm thick including cost and
conveyance of all materials
0.00 0.00 10 Sqm 0
Epoxy Protective Coating with Procoat SNF (item 250 SSR) paint 3 coats over
9 water proof plastering, incl. conveyance of all m/ labour charges, etc., complete
for Botom slab, inside side walls ,columns and top & bottom of roof slab
Inside the sump +

4 50.00 3.75 750.00
haunches
2 40.00 3.75 300.00
Suction Pit 1 2 16.00 2.00 64.00
1 4 2.83 2.00 22.62
Bottom of the sump 1 50.00 40.30 2015.00
Outside above GL 2 50.60 1.05 106.26
1 2 40.00 1.05 84.00
Outside for top slab 1 50.60 40.90 2069.54
Inside the top slab 1 50.00 40.00 2000.00
Total 7411.42 331.81 1 Sqm 2459203
Snowcem painting with 2 coats over a primary coat including cost and
10 conveyance of all materials and labour charges etc., complete as per standard
specifications
Inside the sump +
2 50 3.75 375.00
haunches
2 40.30 3.75 302.25
Bottom of the sump 1 50.00 40.30 2015.00
Outside above GL 2 50.60 1.05 106.26
Outside for top slab 1 50.60 40.90 2069.54
Inside the top slab 1 50.00 40.00 2000.00
Total 6868.05 1029.90 10 Sqm 707340
Provision towards cost of steel and its

11 fabrication charges 135.25 51392.60 1 MT 6950592
12 Supply and fixing of light type man hole cover with frame of size LS each 3044
0.6 x 0.6 m as per standard specification HD-35
Supply and fixing of for RCC pre-cast fly proof ventilators with
13 necessary copper wire mesh, etc., complete as per standard LS each 20000
specification
Provision for RCC Central phenial of size 0.60 m dia as per standard
14 LS each 2250
specifications
15 Provision for RCC inside ladder as per the standard specifications LS each 10000
Provision for RCC OUTSIDE ladder as per the standard

16 specifications LS each 5000
Provision for 300mm dia CI Sluice valve on 300mm dia line , inlet
17 arrangements LS each 40000
18 Provision for refilling the foundation with excavated earth, and LS Job 20000
remaining Qty for levelling area
19 Provision for unforeseen items such as excavation with other LS 1119983

soils,rock, dewatering,price variations in materials etc.,
Total Rs. 36300000.0
Lakhs 363.00
Asst. Executive Engineer, Dy.Executive Engineer

TDWSP, Nirmal TDWSP, SD-Nirmal
Executive Engineer, Superintending Engineer

TDWSP, Nirmal TDWSP Circle, Nirmal
SANITARY & WATER SUPPLY DATAS (SOR 2015-16)
Sl. DESCRIPTION ITEM CODE COEF. UNIT RATE PER UNIT Amount
No (Rs.)
1 Supplying and fixing of SWR/ PVC pipes (as per ISI standards) 4 Kg/Sq.cm. Prince/sudhakar or any ISI brand and fixing all special such Supplying and fixing of SWR/ PVC pipes (as per ISI standards) 4 Kg/Sq.cm. Prince/sudhakar or any ISI brand and fixing all special such as
as plain bends, off sets, door bends, single junctions, double junctions as per site requirement, fixing with PVC clamps if necessary with plain bends, off sets, door bends, single junctions, double junctions as per site requirement, fixing with PVC clamps if necessary with
required number of Bombay nails including cost and conveyance of all materials to site, labour charges etc.complete for finished item required number of Bombay nails including cost and conveyance of all materials to site, labour charges etc.complete for finished item of
of work at all floor levels. (APSS No. 1302 1319 & 1326) work at all floor levels. (APSS No. 1302 1319 & 1326)
(a) 75mm dia 3 Mts Single socket 75mm dia 3 Mts Single socket
Basic rate as per ssr item TBSP-H.I-01 1.00 RM 255.00 3.00 RMT 85.00 Basic rate as per ssr item TBSP-H.I-01 1.00 RM 215.99 3.00 RMT 72.00
labour charges TBSP-H.IV-01 1.00 RM 70.00 1.00 RM 70.00 labour charges TBSP-H.IV-01 1.00 RM 70.00 1.00 RM 70.00
155.00 142.00
Add Contractor's profit 13.615% 21.10 Add Contractor's profit 13.615% 19.33
Total rate per 1 RMT 176.10 Total rate per 1 RMT 161.35
(b) 90mm dia 3 Mts single socket 90mm dia 3 Mts single socket
labour charges TBSP-H.IV-01 1.00 70.00 1.00 0.00 70.00 labour charges TBSP-H.IV-01 1.00 70.00 1.00 0.00 70.00
205.00 184.33
(c) 110mm dia 3 Mts single socket 110mm dia 3 Mts single socket
labour charges TBSP-H.IV-01 1.00 RM 70.00 1.00 RM 70.00 labour charges TBSP-H.IV-01 1.00 RM 70.00 1.00 RM 70.00
231.33 206.67
2 a Supplying and fixing PPR ball valve of 25 mm dia confirming to DIN standards 8077/8092 , Indian make heavy type including cost and a Supplying and fixing PPR ball valve of 25 mm dia confirming to DIN standards 8077/8092 , Indian make heavy type including cost and
conveyance of all materials , labour charges etc. complete for finished item of work. conveyance of all materials , labour charges etc. complete for finished item of work.
Basic rate as per ssr item TBSP-J.III-185 1.00 Nos 245.00 1.00 Nos 245.00 Basic rate as per ssr item TBSP-J.III-185 1.00 Nos 207.00 1.00 Nos 207.00
labour charges BMW-F18 1.00 44.00 1.00 0.00 44.00 labour charges BMW-F18 1.00 44.00 1.00 0.00 44.00
289.00 251.00
Total rate per 1 No 328.35 Total rate per 1 No 285.17
3 Supplying and fixing NP/CP/PLASTIC bib taps of size 12.70mm dia of Indian make Seiko or equivalent including cost and conveyance Supplying and fixing NP/CP/PLASTIC bib taps of size 12.70mm dia of Indian make Seiko or equivalent including cost and conveyance of
of all materials, labour charges etc., complete for finished item of work in all floors. all materials, labour charges etc., complete for finished item of work in all floors.
Basic rate as per ssr item TBSP-F.I-01 1.00 Nos 245.00 1.00 Nos 245.00 Basic rate as per ssr item TBSP-F.I-01 1.00 Nos 213.99 1.00 Nos 213.99
245.00 213.99
Total rate per 1 Nos 278.40 Total rate per 1 Nos 243.15
4 Supplying and fixing 150.00mmx100.00mm SWG gully trap 1st class confirming to ISI 651 & 4127with CI grating and constructing single Supplying and fixing 150.00mmx100.00mm SWG gully trap 1st class confirming to ISI 651 & 4127with CI grating and constructing single
brick masonry wall chamber of size 20" x 14" x 12” in CM (1:6) prop. Over a CC (1:5:10)prop. bed, and plastering 12mm thk. in CM (1:4) brick masonry wall chamber of size 20" x 14" x 12” in CM (1:6) prop. Over a CC (1:5:10)prop. bed, and plastering 12mm thk. in CM (1:4)
prop. both inside and outside surfaces and fitted with 304.8MM X 288.6 MM (12"X9") CI frame and hinged cover including labour for prop. both inside and outside surfaces and fitted with 304.8MM X 288.6 MM (12"X9") CI frame and hinged cover including labour for
fixing and laying the SWG junctions/plugs/bends with air tightcement joints etc., complete including cost and conveyance of all fixing and laying the SWG junctions/plugs/bends with air tightcement joints etc., complete including cost and conveyance of all
materials to site, labour charges etc., materials to site, labour charges etc.,
Basic rate as per ssr item TBSP-A.I-09 1.00 Nos 568.00 1.00 Nos 568.00 Basic rate as per ssr item TBSP-A.I-09 1.00 Nos 544.01 1.00 Nos 544.01
568.00 544.01
5 Supplying and fixing CI Floor traps 100 mm dia Inlet- 75 mm (3") outlet pipe - 4 Kgs 1st quality ISI marked conforming to IS:1729-1979 Supplying and fixing CI Floor traps 100 mm dia Inlet- 75 mm (3") outlet pipe - 4 Kgs 1st quality ISI marked conforming to IS:1729-1979
with C.P. Grating fixing with white cement as per site requirements with standard practice for all floors including cost and conveyance with C.P. Grating fixing with white cement as per site requirements with standard practice for all floors including cost and conveyance
of all materials to site, labour charges etc., complete for finished item of work. of all materials to site, labour charges etc., complete for finished item of work.
A Basic rate as per ssr item Floor trap TBSP-C.II-30

Basic rate as per ssr item Floor trap TBSP-C.II-30 1.00 Nos 329.00 1.00 Nos 329.00
1.00 Nos 287.99 1.00 Nos 287.99
Basic rate as per ssr item Floor trap TBSP-F.VII-28
Basic rate as per ssr item Floor trap cover TBSP-F.VII-28 1.00 Nos 165.00 1.00 Nos 165.00 cover
1.00 Nos 142.00 1.00 Nos 142.00
494.00 429.99
6A Supplying and fixing 580 mm x 440 mm long Orissa pan white glazed Water Closet 1st qualityISI marked confirming to IS:2556-Part-3- Supplying and fixing 580 mm x 440 mm long Orissa pan white glazed Water Closet 1st qualityISI marked confirming to IS:2556-Part-3-
1981 with "P" or "S" trap Hindware / Parryware / Neycer with brick masonry seat, complete for finished item of work. 1981 with "P" or "S" trap Hindware / Parryware / Neycer with brick masonry seat, complete for finished item of work.
Basic rate as per ssr item TBSP-E.I-03 1.00 Nos 1584.00 1.00 Nos 1584.00 Basic rate as per ssr item TBSP-E.I-03 1.00 Nos 1313.98 1.00 Nos 1313.98
1584.00 1313.98
1799.66 1492.88
7 Supply, Installation and commissioning approved make floor mounted Close Coupled wash down EWC conforming to IS:2556 (Part 8)- Supply, Installation and commissioning approved make floor mounted Close Coupled wash down EWC conforming to IS:2556 (Part 8)-
2004 suit with 'P' or 'S' trap with dual flush porcelain cistern fixed on wash down EWC with all internal parts of dual flush cistern, ultra 2004 suit with 'P' or 'S' trap with dual flush porcelain cistern fixed on wash down EWC with all internal parts of dual flush cistern, ultra
solid seat cover of approved make with rubber buffer and cap & 15 mm angle stop cock & 450 mm long PVC inter connection pipe wall solid seat cover of approved make with rubber buffer and cap & 15 mm angle stop cock & 450 mm long PVC inter connection pipe wall
flanges all of approved make etc. complete for finished item of work in all respects: White Colour flanges all of approved make etc. complete for finished item of work in all respects: White Colour
Basic rate as per ssr item TBSP-E.II-04 1.00 Nos 9000.00 1.00 Nos 9000.00 Basic rate as per ssr item TBSP-E.II-04 1.00 Nos 7465.78 1.00 Nos 7465.78
labour charges TBSP-E.VIII-06 1.00 Nos 269.00 1.00 Nos 269.00 labour charges TBSP-E.VIII-06 1.00 Nos 269.00 1.00 Nos 269.00
9269.00 7734.78
Total cost (A +B) 10531.00 Total cost (A +B) 8788.00
S&F Stainless steel 4" dia round Grating with frame for nahany or floor trap cover with or without hole S&F Stainless steel 4" dia round Grating with frame for nahany or floor trap cover with or without hole
Basic rate as per ssr item TBSP-F.VII-26 1.00 Nos 63.00 1.00 Nos 63.00 Basic rate as per ssr item TBSP-E.II-04 1.00 Nos 52.26 1.00 Nos 52.26
Labour Charges TBSP-C.III-07 1.00 Nos 191.00 1.00 Nos 191.00 Labour Charges TBSP-C.III-07 1.00 Nos 158.44 1.00 Nos 158.44
254.00 210.70
Supplying & Fixing Indian make Flat Back Wash Hand Basin 1st quality conforming to IS:2556-Part-4:1972 with waste fittings like rubber Supplying & Fixing Indian make Flat Back Wash Hand Basin 1st quality conforming to IS:2556-Part-4:1972 with waste fittings like rubber
plug,
Basic chain,
rate as32 mm
per ssrnominal
item size C.P. Fitting with TBSP-E.VI-01
parallel pipe thread conforming to IS:2963-1979 and fitted with 15 mm nominal bore plug,
Basic chain,
rate as32 mm
per ssrnominal
item size C.P. Fitting with parallel pipe thread conforming to IS:2963-1979 and fitted with 15 mm nominal bore
TBSP-E.II-04
Chromium Plated Pillar Tap of 1st quality Indian make 400 grams complete 1.00 Nos CI2713.00
with standard 1.00wooden
brackets including Nos 2713.00
block: 550 x Chromium Plated Pillar Tap of 1st quality Indian make 400 grams complete with1.00 standard
Nos 2250.52 including1.00
CI brackets Nos block: 550
wooden 2250.52
x 400
400 mm - Single C.P. Pillar cock 2713.00 mm - Single C.P. Pillar cock 2250.52
8 Supplying & fixing Kitchen stainless steel sink size 20" x18" x 8 " (508x457.2x203.2mm) 1 mm thick with Polished black Kadapa slabs of Supplying & fixing Kitchen stainless steel sink size 20" x18" x 8 " (508x457.2x203.2mm) 1 mm thick with Polished black Kadapa slabs of
all sizes between 15 - 18mm thickness accessories and Kitchen with 3' hight brick work including plastering and platform slab 50mm all sizes between 15 - 18mm thickness accessories and Kitchen with 3' hight brick work including plastering and platform slab 50mm
thick including materails and Labour charges etc. completed for finished item of work. thick including materails and Labour charges etc. completed for finished item of work.
Supplying & fixing stainless steel sink

Supplying & fixing stainless steel sink size 20" size 20" x18" x 8 "
x18" x 8 " (508x457.2x203.2mm) 1 mm thick TBSP-E.VI-15 1.00 Nos 5396.00 1.00 Nos 5396.00 TBSP-E.VI-15 1.00 Nos 4650.92 1.00 Nos 4650.92
(508x457.2x203.2mm) 1 mm thick
with accessories with accessories
Polished black Kadapa slabs of all sizes Polished black Kadapa slabs of all
TBSC-B.I-06 1.56 Sqm 138.00 1.00 Sqm 215.28 TBSC-B.I-06 1.56 Sqm 131.43 1.00 Sqm 205.03
between 15 - 18mm thickness sizes between 15 - 18mm thickness
Brick work 0.28 Cum 5755.72 1.00 Cum 1623.11 Brick work 0.28 Cum 5714.70 1.00 Cum 1611.55
Precast Slab 50mm thick 0.10 Cum 6729.36 1.00 Cum 666.21 Precast Slab 50mm thick 0.10 Cum 6083.88 1.00 Cum 602.30
Plastering 5.64 Sqm 300.78 1.00 Sqm 1696.42 Plastering 5.64 Sqm 291.51 1.00 Sqm 1644.12
9597.02 8713.92
9 Supply and Fixing of AC Cowls 88.9 mn dia with all necessary requirements including all operational , incidental sales and other taxes Supply and Fixing of AC Cowls 88.9 mn dia with all necessary requirements including all operational , incidental sales and other taxes
and all labour charges etc., complete including cost and convenyance of all materials complete for finished item of work for all Floors. and all labour charges etc., complete including cost and convenyance of all materials complete for finished item of work for all Floors.
Basic rate as per ssr item TBSP-J.I-29 1.00 Nos 71.00 1.00 Nos 71.00 Basic rate as per ssr item TBSP-J.I-29 1.00 Nos 71.00 1.00 Nos 71.00
71.00 71.00
10 Supply & Fixing 4" dia (101.6 mm) CI Plug/ PVC (Door) bends 1st quality ISI marked conforming to IS : 1729-1979 with cement caulked Supply & Fixing 4" dia (101.6 mm) CI Plug/ PVC (Door) bends 1st quality ISI marked conforming to IS : 1729-1979 with cement caulked
joints and fixing as per site requirements with standard practice including cost and conveyance of all materials to site, all labour joints and fixing as per site requirements with standard practice including cost and conveyance of all materials to site, all labour charges,
charges, sales and other taxes on all materials etc., complete for finished item of work for all floors. sales and other taxes on all materials etc., complete for finished item of work for all floors.
Basic rate as per ssr item TBSP-C.II-05 1.00 Nos 455.00 1.00 Nos 455.00 Basic rate as per ssr item TBSP-C.II-05 1.00 Nos 396.00 1.00 Nos 396.00
455.00 396.00
Total rate per 1 No Total rate per 1 No
516.95 449.95
11 Supply and fixing of Ashirvad/Ajay/Astral Flowgaurd or equivalent CPVC pipes and fittings to meet the requirement of ASTM-D 2846 Supply and fixing of Ashirvad/Ajay/Astral Flowgaurd or equivalent CPVC pipes and fittings to meet the requirement of ASTM-D 2846 and
and are produced in CTS( copper tube sizes 1/4" to 2" ) ashirwad flowgaurd SDR11 and SDR 13.5 pipes are made from identical CPVC are produced in CTS( copper tube sizes 1/4" to 2" ) ashirwad flowgaurd SDR11 and SDR 13.5 pipes are made from identical CPVC
components having the same physical properties for Hot and cold Water confirming to (IS 15778-2007) components having the same physical properties for Hot and cold Water confirming to (IS 15778-2007)
b) 22.2 mm OD Pipe SDR 13.5 b) 22.2 mm OD Pipe SDR 13.5

c) 28.6 mm OD Pipe SDR 13.5 28.6 mm OD Pipe SDR 13.5

12 Supply & Fixing of CI Plug bends 1st quality as per site requirements including cost & conveyance of all materials and labour charges Supply & Fixing of CI Plug bends 1st quality as per site requirements including cost & conveyance of all materials and labour charges
etc completed for Finished item for all floors. etc completed for Finished item for all floors.
75mm dia Pipe 75mm dia Pipe

13
Supply & Fixing of Plain Tee & Plug Tee of 110mm dia as per Site requirement including cost and conveyance of all material Supply & Fixing of Plain Tee & Plug Tee of 110mm dia as per Site requirement including cost and conveyance of all material
and labour charges etc completed. and labour charges etc completed.
Basic rate as per ssr item TBSP-H.II-27 1.00 Nos 130.00 1.00 Nos 130.00 Basic rate as per ssr item TBSP-H.II-27 1.00 Nos 110.00 1.00 Nos 110.00
Total rate per 1 No Total rate per 1 No
147.70 124.98
14 Supply & Fixing of Plain Bend 87.5 Degree of 110mm dia as per Site requirement including cost and conveyance of all Supply & Fixing of Plain Tee & Plug Tee of 110mm dia as per Site requirement including cost and conveyance of all material
material and labour charges etc completed. and labour charges etc completed.
Basic rate as per ssr item Basic rate as per ssr item TBSP-H.II-27
TBSP-H.II-12 1.00 Nos 83.00 1.00 Nos 83.00 1.00 Nos 70.23 1.00 Nos 70.23
Add Contractor's profit Add Contractor's profit
13.615% 11.30 13.615% 9.56
15 Supply and fixing CP finish brass towel rod 600 mm long and 20 mm dia with brackets Supply and fixing CP finish brass towel rod 600 mm long and 20 mm dia with brackets
Towel Rod 110mm dia Pipe
Basic rate as per ssr item TBSP-F.VII-11 1.00 Nos 1071.00 1.00 Nos 1071.00 Basic rate as per ssr item TBSP-H.II-27 1.00 Nos 906.24 1.00 Nos 906.24
16
Supplying & fixing SINGLE PANEL 3.0 mm thick PVC door with frame and shutters including cost and conveyance of all Supplying & fixing SINGLE PANEL 3.0 mm thick PVC door with frame and shutters including cost and conveyance of all
materials and labour charges etc., complet. materials and labour charges etc., complet.
SINGLE PANEL 3.0 mm thick PVC door 110mm dia Pipe

Basic rate as per ssr item TBSC-L.III-02 1.00 Nos 2700.00 1.00 Nos 2700.00 Basic rate as per ssr item TBSP-H.II-27 1.00 Nos 2284.65 1.00 Nos 2284.65
17 Supply and fixing Aluminium Anodised Three Track Sliding Windows as per approved drawing with aluminium anodised
sections of Series C Jindal sections and outer frame top horizontals & both verticals of 8774 of size 62 x 29.5 mm and
A) MATERIAL REQUIREMENT
bottom horizontal - two track frame of 8773 of size 62 x 29.5 mm, Shutter frame top, bottom and verticals of 8304 of size
ALUMINIUM
50 mm x 20 mmSECTION
and Weather interlocking frame of 8306 of size 50 x 20 with plain clear float14.60
glasskgs
5 mm thick fixed 353.00 5153.80
including supply
GLAZING and fixing
with GLASS 8mm aluminium handles of 100 mm for each shutter, nylon rollers assembly and all labour charges
1.00 sqm 932.00 932.00
for fixing the fixtures with required no.of screws, bolts and nuts and including labour charges for fixing the frame in
SILICONfixing
position, SEALANT
shutter to frame etc. completed for finished item of work 0.50 kgs 233.00 116.50
RUBBER BEADING 4.00 Rmt 2.00 8.00
Nylon rollers 6.00 Nos 15.00 90.00
Alum.Anodised.PC Handles 2.00 each 45.00
Supply of 7.5mm thick Aluminium Grill 1.00 sqm 1112.00 1112.00
B) LABOUR CHARGES
1st Class Carpenter 0.347 No 415.00 144.01
2nd Class Carpenter 1.042 No 370.00 385.54
Power Saw Cutter - Hand Operated - Operator 0.347 No 415.00 144.01
Power Drill - Hand Operated - Operator 0.347 No 415.00 144.01
Unskilled Mazdoor 1.042 No 310.00 323.02
C) Machinery
Power Saw Cutter - Hand Operated - Hire charges 2.778 hrs 22.50 62.51
Power Drill - Hand Operated - Hire Charges 2.778 hrs 22.50 62.51
Supervision Charges 0.347 No 590.00 204.73
8882.62
Power charges for Motors 1%
8882.62
add Contractors profit @ 13.615% 1209.37

10091.99 sqm
18 Supply and fixing Aluminium Anodised ventilators as per approved drawing with aluminium anodised sections and
Weather interlocking frame with plain clear float glass 8 mm thick fixed including all labour charges for fixing the fixtures
A) MATERIAL REQUIREMENT
ALUMINIUM SECTION 8.20 kgs 353.00 2894.60
GLAZING with GLASS 8mm 1.00 sqm 932.00 932.00
SILICON SEALANT 0.50 kgs 233.00 116.50
RUBBER BEADING 4.00 Rmt 2.00 8.00
B) LABOUR CHARGES
1st Class Carpenter 0.347 No 415.00 144.01
2nd Class Carpenter 1.042 No 370.00 385.54
Power Saw Cutter - Hand Operated - Operator 0.347 No 415.00 144.01
Power Drill - Hand Operated - Operator 0.347 No 415.00 144.01
Unskilled Mazdoor 1.042 No 310.00 323.02
C) Machinery
Power Saw Cutter - Hand Operated - Hire charges 2.778 hrs 22.50 62.51
Power Drill - Hand Operated - Hire Charges 2.778 hrs 22.50 62.51
Supervision Charges 0.347 No 590.00 204.73
5421.42
Power charges for Motors 1% 0.00
5421.42
add Contractors profit @ 13.615% 738.13
6159.55 sqm
19 Supply, delivery and fixing of teak wood frames with hard board laminated shutters including ironmongery and fixtures etc, cost and
conveyance of all materials and labour charges etc., complete - for doors of size
CBR door - Frames GF Qtr 1.05 x 2.08m

verticals 2 6' 10'' 3'' 4'' 1.1389
Horizontals 2 3' 5" 3'' 4'' 0.5694
1.7083 cft 3903.73 6668.87
MDF Board: exterior-30 mm thick
1 1.05 2.08 2.184 sqm 2013.00 4396.39
Ironmongery
Brass Tower bolts - 150mm long 1 No. 260.00 260.00
Brass butt 5" long hinges 3 No. 290.00 870.00
6" long handles 2 No. 335.00 670.00
12" long aldrops 1 No. 1284.00 1284.00
10" long latch 1 No. 644.00 644.00
10" long anchor bolts 6 No. 100.00 600.00
Labour charges 2.184 m2 1183.00 2583.67
17976.93
add contractor profit 13.615% 2447.56
20424.49 each
CBR door - Frames 0.90 x 2.08m CBR door - Frames 0.90 x 2.08m
verticals 2 6' 10'' 3'' 4'' 1.139 verticals 2 6' 10'' 3'' 4'' 1.139
Horizontals 1 2' 11" 3'' 4'' 0.243 Horizontals 1 2' 11" 3'' 4'' 0.243
1.382 cft 3903.73 5394.74 1.382 cft 3485.47 4816.73
MDF Board: exterior-30 mm thick MDF Board: exterior-30 mm thick
1 0.90 2.08 1.872 sqm 2013.00 3768.34 1 0.90 2.08 1.872 sqm 1797.32 3364.59
Ironmongery Ironmongery
Brass Tower bolts - 150mm long 1 No. 260.00 260.00 Brass Tower bolts - 150mm long 1 No. 220.00 220.00
Brass butt 5" long hinges 3 No. 290.00 870.00 Brass butt 5" long hinges 3 No. 245.39 736.17
6" long handles 2 No. 335.00 670.00 6" long handles 2 No. 283.47 566.93
12" long aldrops 1 No. 1284.00 1284.00 12" long aldrops 1 No. 1086.48 1086.48
10" long latch 1 No. 644.00 644.00 10" long latch 1 No. 544.93 544.93
10" long anchor bolts 6 No. 100.00 0.00 10" long anchor bolts 6 No. 84.62 0.00
Labour charges 1.872 m2 1183.00 2214.58 Labour charges 1.872 m2 1183.00 2214.58
15105.66 13550.41
17162.30 each 15395.30
MBR door - Frames 1.03 x 2.08m
verticals 2 7' 00'' 3'' 4'' 1.167
Horizontals 1 3' 5" 3'' 4'' 0.285
1.451 cft 3903.73 5665.83
MDF Board: exterior-30 mm thick
1 1.03 2.08 2.1424 sqm 2013.00 4312.65
Ironmongery
Brass Tower bolts - 150mm long 1 No. 260.00 260.00
Brass butt 5" long hinges 3 No. 290.00 870.00
6" long handles 2 No. 335.00 670.00
12" long aldrops 1 No. 1284.00 1284.00
10" long latch 1 No. 644.00 644.00
Labour charges 2.142 m2 1183.00 2534.46
16240.94
add contractor profit 13.615% 2211.20
18452.14 each
Executive Engineer superintending Engineer

mb grid div, jagtial MB circle, sircilla
Standard Data - Electrical Items SSR 15-16
Ref S No Description Qty Unit Qty Unit Rate Rs. Amount Rs.
1 2 3 4 5 6 7 8 9
Supply and Fixing of ISI 25mm outer dia heavygrade, FRLS with IS:9537 part 3 regid PVC pipe. concealed in Roof Slabs
with all required accessories including masonary work and labour charges etc., complete. Makes : Sudhakar / GM /
1 14-15-6.1.1 Modi / AKG / VIP /
Million Plast.
a) Labour charges :
TBSE- 8.1.73 1 Skilled Electrician 2 day 1 day 440.00 880.00
TBSE - 8.1.74 2 Semi skilled Electrician 2 day 1 day 375.00 750.00
TBSE - 8.1.81 3 Helpers 1 day 1 day 345.00 345.00
Labour rate per 100 mtr 1975.00
Labour rate per 1 mtr 19.70
b) Material
Supply of PVC Junction Baxes deep size 25mm
TBSE - 1.2.32 4 12 No 1 No 25.00 300.00
Supply of 25/20mm MS Junction deep box
TBSE - 1.1.11 5 12 No 1 No 39.00 468.00
Supply of 25mm dia 1.5mm thick PVC Bend of
TBSE - 1.2.37 6 Sudhakar Make 12 No 1 No 6.00 72.00
Supply of ISI 25mm Outer dia Heavy (2.20m

thickness) grade with IS-9537 part-3 regid PVC Pipes
TBSE - 1.2.4 7 100 Mtr 1 Mtr 31.80 3180.00
Material rate per 100 mtr 4020.00

Material rate per 1 mtr 40.20
Total Cost of Material + Labour charges
59.90
Add 1% towards Spares per Year from 6th year to
10th year at rate of Total 5% 3.00
Add contr profit @13.615% 0.00

Rate per Metre = C/100 62.90
(WDS No. )
DETAILED CUM ABSTRACT WORK DONE SUB-ESTIMATE
NAME OF THE MAIN WORK:- PROVIDING PROTECTED DRINKING WATER SUPPLY TO SRSP ADILABAD SEGMENT
Name of the Sub work : Construction of Watch man and Operator Quarter -II at 50 MLD WTP at Bhainsa
Est.Cost Rs 49.83 lakhs
Sl. Date of MB Embede

Description Page No. No. L B D Qty. Rate per Amount Bare Rate Bare Amount 5% Vat 18% GST 12% GST
record No. Amount
Earthwork in excavation for structures as per drawing and technical specifications Clause
305.1 including setting out, construction of shoring and bracing, removal of stumps and
1 03/May/19 other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom
and backfilling in trenches with excavated suitable material as per Technical Specification
305 MORD / 304 MORTH ordianry gravelly soils for foundations .
Columns footings 1226 1 1 12 2.30 2.30 1.20 76.18

1226 1 1 6 2.30 2.30 0.60 19.04
Septic Tank 1 1 3.26 2.86 1.65 15.38
03/Nov/19 Total 110.60 Cum 128.20 1 Cum 14179.00 128.20 14179.00 0.00 0 0 1701.48
Removal of Hard rock by Machine which require blasting such as hard rock, sheet rock and
2 boulders for Structures including cost and conveyance of all material and labour charges
etc completed
Columns footings 1226 2 1 6.0 2.3 2.3 0.60 19.04
07/May/19 19.04 Cum 443.92 1 Cum 8452.00 432.80 8240.00 212.00 0 0 988.8
3 CC(1:4:8) using 40 mm HG metal icluding all cost and conveyance of all materials labour
charges etc completed as per standard specification. For foundation & leveling course
Column footings 1226 2 1 18 1.95 1.95 0.10 6.84

30/Nov/19 Septic Tank 81 1 1 2.76 2.26 0.15 0.94
07/May/19 7.78 Cum 4927.10 1 Cum 38333.00 4656.59 36228.00 2105.00 0 0 4347.36
VRCC (1:1.5:3) using 20 mm HBG metal including cost and conveyance of all the
4 materials,but excluding the cost of the steel etc complete for Columns footing.
Rectangular footings 1226 4 1 18 (0.25/3)

1.75 1.75 0.30 16.54
Trapezoidal Portion 1226 4 1 18 (0.14+3.062+ 0.25 5.83
13/May/19 √(0.14*3.062)) 22.37 Cum 8953.80 1 Cum 200253.00 8308.32 185816.00 14437.00 0 0 22297.92
VRCC(1:1.5:3) using 20 mm HBG metal including cost and conveyance of all the
5 materials,but excluding the cost of the steel etc complete for Columns upto Ground Level.
Columns upto Plingth Level 1226 4 1 18 0.23 0.45 1.45 2.70

13/May/19 2.70 Cum 8953.80 1 Cum 24175.00 8308.32 22432.00 1743.00 0 0 2691.84
materials,but excluding the cost of the steel etc complete for Plinth Beams
Long Wall 1226 10 1 4 14.99 0.23 0.23 3.17

Short Wall 1226 10 1 2 10.57 0.23 0.23 1.12
Short Wall 1226 10 1 4 9.67 0.23 0.23 2.05
deductions 1226 10 1 12.0 0.23 0.23 0.23 -0.15
03/Jun/19 6.19 Cum 11173.72 1 Cum 69210.00 10528.22 65212.00 3998.00 0 0 7825.44
CC(1:4:8) using 40 mm HG metal icluding all cost and conveyance of all materials labour
7 charges etc completed as per standard specification. For RR Masonry.
Long Wall 1226 4 1 2 15 0.65 0.10 1.95
Short Wall 1226 5 1 2 10.57 0.65 0.10 1.37
Short Wall at balcony 1226 5 1 4 1.5 0.65 0.10 0.39
deductions along length 1226 5 1 10 1.95 0.65 0.10 -1.27
deductions along width 1226 5 1 6 1.95 0.65 0.10 -0.76
13/May/19 2.44 Cum 4927.10 1 Cum 12022.00 4656.59 11362.00 660.00 0 0 1363.44
8 Construction of Randam rubble stone masonry in CM(1:6) 2nd sort including cost and
conveyance of all materials and labour charges ,seigniorage charges etc complete.
First Footing
Center line length 1226 6 1 1 43.56 0.60 1.00 26.14
Short wall at front 1226 6 1 2 0.83 0.60 1.00 1.00
Deduction of rectangular raft 1226 6 1 11 1.75 0.60 0.30 -3.47
Deduction of trapezoidal raft 1226 6 1 11 1.01 0.60 0.25 -1.67
Deduction of columns 1226 6 1 10 0.23 0.45 0.45 -0.47
1226 6 26.68
Second Footing 1226 6
20.84
18/May/19 47.52 Cum 4001.65 1 Cum 190158.00 3841.70 182558.00 7600.00 0 0 21906.96
Providing & filling gravel/morrum soil (CNS Soil) for foundation including braking
9 clouds,spreading in laying of 0-15 cm watering including all etc complete
Column footings 1226 7 1 12 2.30 2.30 1.20 76.18

1226 7 1 6 2.30 2.30 0.60 19.04
Deduction for column PCC 1226 7 1 18 1.95 1.95 0.10 -6.84
Deduction for recangular footing 1226 7 1 18 (1/3)
1.75 1.75 0.30 -16.54
Deduction for trapezoidal 1226 7 1 18 (0.14+3.062+ 0.25 -5.83
√(0.14*3.062))
Deduction PCC RR masonary Quantity 1226 7 -2.44
1226 7 ` -47.52
23/May/19 16.05 Cum 777.00 1 Cum 12471.00 777.00 12471.00 0.00 0 0 1496.52
CC(1:4:8)using 40 mm HG metal icluding Cost and conveyance of the all materials etc
10
complete For Plingth beam Bed
Long Wall 1226 8 1 2 15 0.43 0.15 1.94
Short Wall 1226 8 1 4 6.59 0.43 0.15 1.70
deductions for columns 1226 8 1 12 0.23 0.45 0.15 -0.19
For Bedding Below plingth at
boundary beam 8
Deduction for column 1226 8 1 10 0.23 0.45 0.10 -0.10
28/May/19 5.40 Cum 4927.10 1 Cum 26606.00 4656.59 25146.00 1460.00 0 0 3017.52
11 materials,but excluding the cost of the steel etc complete for Columns Upto Ground Slab.
10/Jun/19 Columns 1226 12 1 18 0.23 0.45 2.55 4.75 Cum 10716.48 1 Cum 50910.00 10070.98 47844.00 3066.00 0 0 5741.28
12 materials,but excluding the cost of the steel etc complete for Beams for Ground Floor
Slab&Middle Beam for stair casing
Long Beams 1226 25 1 3 14.99 0.23 0.30 3.10
Long Beams-FFB3 1226 25 1 1 14.99 0.15 0.30 0.67
Short Beams 1226 25 1 6 8.96 0.23 0.30 3.71
Middle Beam for stair case 1226 25 1 1 2.4 0.23 0.43 0.23
Deductions 1226 25 1 12 0.23 0.23 0.30 -0.19
Deductions-FFB3 1226 25 1 4 0.15 0.23 0.30 -0.04
13/Jul/19 1226 25 1 7.49 Cum 11173.72 1 Cum 83688.00 10528.22 78853.00 4835.00 0 0 9462.36
13
materials,but excluding the cost of the steel etc complete for Slabs 125mm thick
Terrace Slab 1226 25 1 1 15.45 5.79 89.46

1226 25 1 2 3.28 6.52 42.77
13/Jul/19 132.23 Sqm 13518.37 10 sqmt 178749.00 12711.50 168080.00 10669.00 0 0 20169.6
Page 114 of 230

14 materials,but excluding the cost of the steel etc complete for Columns upto 1st Floor.
09/Jul/19 Columns 1226 21 1 18 0.23 0.45 2.55 4.75 Cum 11102.95 1 Cum 52746.00 10457.45 49680.00 3066.00 0 0 5961.6
15 materials,but excluding the cost of the steel etc complete for Beams for Terrace Floor
Slab.
Long Beams 1226 19 1 3 14.99 0.23 0.30 3.10
Long Beams-FFB3 1226 19 1 1 14.99 0.15 0.30 0.67
Short Beams 1226 19 1 6 8.96 0.23 0.30 3.71
Deductions 1226 19 1 12 0.23 0.23 0.30 -0.19
Deductions-FFB3 1226 19 1 4 0.15 0.23 0.30 -0.04
25/Jun/19 7.26 Cum 11822.82 1 Cum 85776.00 11177.32 81092.00 4684.00 0 0 9731.04
16 materials,but excluding the cost of the steel etc complete for Roof Slab for 1st Floor.
Roof Slab 1226 19 1 1 15.45 5.79 0 89.46

1226 19 1 2 3.28 6.52 0 42.77
25/Jun/19 132.23 Sqmt 13518.37 10 sqmt 178749.00 12711.50 168080.00 10669.00 0 0 20169.6
17
materials,but excluding the cost of the steel etc complete for Columns for Water Tank.
13/Aug/19 Columns 1226 37 1 4 0.23 0.45 0.40 0.17 Cum 11102.95 1 Cum 1839.00 10457.45 1732.00 107.00 0 0 207.84
18 materials,but excluding the cost of the steel etc complete for Beams for Water Tank.
Long Beams 1226 40 1 2 3.51 0.23 0.275 0.44

Short Beams 1226 40 1 2 2.4 0.23 0.275 0.30
28/Aug/19 0.75 Cum 11822.82 1 Cum 8839.00 11177.32 8356.00 483.00 0 0 1002.72
19
materials,but excluding the cost of the steel etc complete for Bottom Slab for Water Tank.
28/Aug/19 slab 150mm thick 1226 40 1 1 3.51 2.86 1.00 10.04 sqm 15338.12 10 sqm 15397.00 14369.87 14425.30 971.70 0 0 1731.036
materials,but excluding the cost of the steel etc complete for Side wall for Water Tank.
Long Wall 1226 42 1 2 3.51 0.15 1.50 1.58

Short Wall 1226 42 1 2 2.56 0.15 1.50 1.15
09/Sep/19 2.73 Cum 8397.60 1 Cum 22938.00 7752.10 21175.00 1763.00 0 0 2541
21 materials,but excluding the cost of the steel etc complete for Top Slab for Water Tank.
125mm thick slab 1226 43 1 1 3.51 2.86 1.000 10.04

Deduction Man Hole 1226 43 1 1 0.6 0.6 1.000 -0.36
20/Sep/19 9.68 sqm 13518.37 10 sqm 13084.00 12711.50 12303.00 781.00 0 0 1476.36
02/Dec/19 Spetic Tank 1226 82 1 1 2.46 1.96 0.100 0.48 Cum 8397.60 1 Cum 4049.00 7752.10 3738.00 311.00 0 0 448.56
Brick Masonry with CM(1:6) using Second Class Bricks including cost and conveyance of all
22 the materials etc complete for Ground Floor upto First Floor Roof Beam
Long walls 1226 26 1 3 15.45 0.23 2.10 22.39

Short wall at corner 1226 26 1 2 9.07 0.23 2.10 8.76
Short wall at staircase 1226 26 1 2 8.17 0.23 2.10 7.89
Short wall at balcony 1226 26 1 6 1.50 0.23 2.70 5.59
Bed room short wall 1226 26 1 2 2.61 0.115 3.00 1.80
Kitchen short wall 1226 26 1 1 1.65 0.23 2.70 1.02
Kitchen portion wall 1226 26 1 2 1.80 0.115 3.00 1.24
Toilets long wall 1226 26 2 2 1.80 0.115 3.00 2.48
Toilets short wall 1226 26 2 2 1.20 0.115 3.00 1.66
Dedution
Columns along long wall 1226 27 1 16 0.23 0.23 2.10 -1.78
Columns along short wall 1226 27 3 2 0.23 0.45 2.10 -1.30
Columns at staircase 1226 27 3 2 0.23 0.45 2.10 -1.30
Brick Masonry in Staircase area 1226 27 1 -4 0.75 0.23 1.80 -1.24
Windows2 1226 27 1 -2 0.600 0.23 0.90 -0.25
Windows(W) 1226 27 1 -2 1.20 0.23 1.20 -0.66
Main Door(MD) 1226 27 1 -2 0.90 0.23 2.10 -0.87
Door2(D2) 1226 27 1 -2 0.45 0.23 0.60 -0.12
Door1(D1) 1226 27 1 -10 0.90 0.23 2.10 -4.35
Window1(W1) 1226 27 1 -7 0.90 0.23 1.20 -1.74
Staircase front wall 1226 27 1 -1 2.40 0.23 2.70 -1.49
23 22/Jul/19 37.73 cum 5234.77 1 cum 197504.00 5148.94 194265.00 3239.00 0 0 23311.8
Balcony
short side wall 1226 45 1 4 1.50 0.23 2.57 3.55
Long side wall 1226 45 1 2 2.78 0.23 2.57 3.29
Long wall & Dining Room 1226 45 1
short side wall 1226 45 1 2 2.78 0.23 2.57 3.29
Long side wall 1226 45 1 2 2.83 0.23 2.57 3.35
Varanda 1226 45 1
short side wall 1226 45 1 4 1.38 0.23 2.57 3.26
Open Portion 1226 45 1
short side wall 1226 45 1 2 1.02 0.23 2.57 1.20
Deductions 1226 45 1
Ventilators 1226 45 1 4 0.60 0.23 0.30 -0.166
25/Sep/19 17.76 cum 5234.77 1 cum 92982.00 5148.94 91458.00 1524.00 0 0 10974.96
24 Lintel Beams to ground floor slab
Long walls 1226 33 1 3 15.45 0.23 0.60 6.40
Deductions 1226 33
02/Aug/19 9.90 cum 5234.77 1 cum 51832.00 5148.94 50982.00 850.00 0 0 6117.84
Forspetic tank 1226 82 1 2 2.23 0.23 1.80 1.85
82 1 2 1.73 0.23 1.80 1.43
82 1 1 1.50 0.12 1.50 0.27
02/Dec/19 3.55 cum 5234.77 1 cum 18578.00 5148.94 18273.00 305.00 0 0 2192.76
25 materials,but excluding the cost of the steel etc complete for Lintel Beams in Ground
Floor.
Over main door MD 1226 31 1 2 1.50 0.23 0.30 0.21
Over door D1 1226 31 1 10 1.50 0.23 0.30 1.04
Over door D2 1226 31 1 4 1.35 0.23 0.30 0.37
Over window W 1226 31 1 2 1.50 0.23 0.30 0.21
Over window w1 1226 31 1 7 1.50 0.23 0.30 0.72
Over window w2 1226 31 1 2 1.50 0.23 0.30 0.21
Over window w3 1226 31 1 2 0.75 0.23 0.30 0.10
30/Jul/19 2.86 cum 11060.74 1 cum 31596.00 10415.24 29752.00 1844.00 0 0 3570.24
26
materials,but excluding the cost of the steel etc complete for Stair Case Landing.
1st Flight 1226 37 1 1 1.20 2.56 3.07

Landing 1226 37 1 1 2.40 1.20 2.88
2nd Flight 1226 37 1 1 1.20 2.56 3.07
Steps in 1st Flights 1226 37 1 4 1.2 0.3 0.15 0.22
Steps in 2nd Flights 1226 37 1 4 1.2 0.3 0.15 0.19
13/Aug/19 9.43 sqmt 15338.12 10 sqmt 14464.00 14369.87 13550.80 913.20 0 0 1626.096
Page 115 of 230

27 materials,but excluding the cost of the steel etc complete for Sunshades
Over Window 1 1226 32 1 3 1.20 0.6 2.16

Over Window 3 1226 32 1 1 0.75 0.6 0.45
30/Jul/19 2.61 sqmt 10956.42 10 sqmt 2860.00 10472.29 2733.30 126.70 0 0 327.996
Brick Masonry with CM(1:6) using Second Class Bricks including cost and conveyance of all
28 the materials etc complete for First Floor to Terrace Bottom
Middle Bed Room

short side wall 1226 46 1 4 3.05 0.23 2.55 7.16
Long side wall 1226 46 1 4 2.83 0.23 2.55 6.64
Bed Room 46
short side wall 1226 46 1 2 2.78 0.23 2.55 3.26
Long side wall 1226 46 1 4 2.83 0.23 2.55 6.64
Balcony-1 46
short side wall 1226 46 1 4 1.50 0.23 2.55 3.52
Long side wall 1226 46 1 2 3.05 0.23 2.55 3.58
Balcony-2 46
short side wall 1226 46 1 4 1.50 0.23 2.55 3.52
Long side wall 1226 46 1 2 2.78 0.23 2.55 3.26
Kitchen 46
short side wall 1226 46 1 4 1.38 0.23 2.55 3.24
Long side wall 1226 46 1 2 3.05 0.23 2.55 3.58
Living & Dining 46
short side wall 1226 46 1 4 2.78 0.23 2.55 6.52
Long side wall 1226 46 1 2 2.83 0.23 2.55 3.32
Varanda 47
short side wall 1226 47 1 4 1.38 0.23 2.55 3.24
Toilet 47
short side wall 1226 47 1 2 1.80 0.115 2.55 1.06
Long side wall 1226 47 1 4 2.83 0.115 2.55 3.32
Open Portions 47
short side wall 1226 47 1 2 1.02 0.23 2.70 1.26
Deductions 47
Door-D1 1226 47 1 -10 0.90 0.23 2.10 -4.35
Door MD 1226 47 1 -2 0.90 0.23 2.10 -0.87
Door-D2 1226 47 1 -4 0.75 0.23 1.8 -1.24
Window-W1 1226 47 1 -2 1.2 0.23 1.2 -0.66
W2 1226 47 1 -6 0.9 0.23 1.2 -1.49
W3 1226 47 1 -2 0.9 0.23 0.6 -0.25
W4 1226 48 1 -2 0.45 0.23 0.6 -0.12
Ventilators 1226 48 1 -4 0.6 0.23 0.3 -0.17
Lintel Beam-1 1226 48 1 -20 1.2 0.23 0.23 -1.27
Lintel Beam-2 1226 48 1 2 1.5 0.23 0.23 0.16
Lintel Beam-3 1226 48 1 -4 1 0.23 0.23 -0.21
Lintel Beam-4 1226 48 1 -2 0.6 0.23 0.23 -0.06
Water Tank 1226 48 1 -1 2.86 0.23 0.9 -0.59
28/Sep/19 51.97 cum 5943.73 1 cum 308918.00 5857.90 304457.00 4461.00 0 0 36534.84
Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm thick and
29 second coat in CM(1:3) prop 4mm thick including cost and conveyance of all materials and
labour charges etc., complete for Ground Floor Inside
Middle Bed Room

short side wall 1226 49 1 4 3.05 2.875 1 35.08
Long side wall 1226 49 1 4 3.05 2.875 1 35.08
Slab 1226 49 1 2 3.05 3.05 1 18.61
Bed Room 49
short side wall 1226 49 1 4 3.05 2.875 1 35.08
Long side wall 1226 49 1 4 2.90 2.875 1 33.35
Slab 1226 49 1 2 3.05 2.9 1 17.69
Balcony-1 49
short side wall 1226 49 1 4 1.50 2.875 1 17.25
Long side wall-1 1226 49 1 2 3.05 2.875 1 17.54
Long side wall-2 1226 49 1 2 3.05 1.5 1 9.15
Slab 1226 49 1 2 1.50 3.05 1 9.15
Balcony-2 50
short side wall 1226 50 1 4 1.50 2.875 1 17.25
Long side wall-1 1226 50 1 2 2.78 2.875 1 15.99
Long side wall-2 1226 50 1 2 2.78 1.50 1 8.34
Slab 1226 50 1 2 1.50 2.78 1 8.34
Kitchen 50
short side wall 1226 50 1 4 1.80 2.875 1 20.70
Long side wall 1226 50 1 4 3.05 2.875 1 35.08
Slab 1226 50 1 2 3.05 1.8 1 10.98
Living & Dining 50
short side wall 1226 50 1 4 3.05 2.875 1 35.08
Long side wall 1226 50 1 4 4.15 2.875 1 47.73
Slab 1226 50 1 2 3.05 4.15 1 25.32
Varanda 50
short side wall 1226 50 1 4 2.28 2.875 1 26.22
Long side wall 1226 50 1 2 2.78 2.875 1 15.99
Slab 1226 50 1 2 2.28 2.78 1 12.68
Toilet 51
short side wall 1226 51 1 8 1.80 2.875 1 41.40
Long side wall-1 1226 51 1 8 1.20 2.875 1 27.60
Long side wall-2 1226 51 1 2 2.63 2.875 1 15.12
Slab 1226 51 1 4 1.80 1.2 1 8.64
Open Portion 51
short wall 1226 51 1 2 1.02 2.875 1 5.84
Deductions 51
Door D1 1226 51 1 10 0.90 2.1 -1.00 -18.90
Door MD 1226 51 1 2 0.90 2.1 -1.00 -3.78
Door D2 1226 51 1 4 0.75 1.8 -1.00 -5.40
Windows W1 1226 51 1 2 1.20 1.2 -1.00 -2.88
W2 1226 52 1 6 0.90 1.2 -1.00 -6.48
W3 1226 52 1 2 0.90 0.6 -1.00 -1.08
W4 1226 52 1 2 0.45 0.6 -1.00 -0.54
Ventilators 1226 52 1 4 0.60 0.3 -1.00 -0.72
11/Oct/19 566.44 sqmt 3029.33 10 sqmt 171594.00 2944.35 166780.70 4813.30 0 0 20013.684
labour charges etc., complete for Ground Floor Outside
Alround Building
long wall 1226 53 1 4 10.57 3 1 126.84
short wall 1226 53 1 4 6.52 3 1 78.24
Lintel Beam 1 Sunshade Top & Bottom 1226 53 1 14 1.2 0.6 1 10.08
Lintel Beam 1 Sunshade Sides 1226 53 1 14 0.6 0.087 1 0.73
Lintel Beam 3 Sunshade Top & Bottom 1226 53 1 4 0.6 1 1 2.40
Staircase flight 1&2 1226 54 1 4 2.55 1.2 1 12.24
Landing 1226 54 1 2 1.2 2.4 1 5.76
Open Area slab bottom 1226 54 1 2 15 1 1 30.00
Deductions 54
Door D1 1226 54 1 4 0.9 2.1 -1 -7.56
Door MD 1226 54 1 2 0.9 2.1 -1 -3.78
Windows W1 1226 54 1 2 1.2 1.2 -1 -2.88
Page 116 of 230

Windows W2 1226 54 1 6 0.9 1.2 -1 -6.48
Windows W3 1226 54 1 2 0.9 0.6 -1 -1.08
Windows W4 1226 54 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 54 1 4 0.6 0.3 -1 -0.72
11/Oct/19 246.55 sqmt 3029.33 10 sqmt 74688.00 2944.35 72592.50 2095.50 0 0 8711.1
labour charges etc., complete for First Floor inside
Middle Bed Room
short side wall 1226 55 1 4 3.05 2.55 1 31.11
Long side wall 1226 55 1 4 3.05 2.55 1 31.11
Slab 1226 55 1 2 3.05 3.05 1 18.61
Bed Room 55
short side wall 1226 55 1 4 3.05 2.55 1 31.11
Long side wall 1226 55 1 4 2.90 2.55 1 29.58
Slab 1226 55 1 2 3.05 2.9 1 17.69
Balcony-1 55
short side wall 1226 55 1 4 1.50 2.55 1 15.30
Long side wall-1 1226 55 1 2 3.05 2.55 1 15.56
Long side wall-2 1226 55 1 2 3.05 1.5 1 9.15
Slab 1226 55 1 2 1.50 3.05 1 9.15
Balcony-2
short side wall 1226 56 1 4 1.50 2.55 1 15.30
Long side wall-1 1226 56 1 2 2.78 2.55 1 14.18
Long side wall-2 1226 56 1 2 2.78 1.50 1 8.34
Slab 1226 56 1 2 1.50 2.78 1 8.34
Kitchen 56
short side wall 1226 56 1 4 1.80 2.55 1 18.36
Long side wall 1226 56 1 4 3.05 2.55 1 31.11
Slab 1226 56 1 2 3.05 1.8 1 10.98
Living & Dining 56
short side wall 1226 56 1 4 3.05 2.55 1 31.11
Long side wall 1226 56 1 4 4.15 2.55 1 42.33
Slab 1226 56 1 2 3.05 4.15 1 25.32
Varanda 56
short side wall 1226 56 1 4 2.28 2.55 1 23.26
Long side wall 1226 56 1 2 2.78 2.55 1 14.18
Slab 1226 56 1 2 2.28 2.78 1 12.68
Toilet
short side wall 1226 57 1 8 1.80 2.55 1 36.72
Long side wall-1 1226 57 1 8 1.20 2.55 1 24.48
Long side wall-2 1226 57 1 2 2.63 2.55 1 13.41
Slab 1226 57 1 4 1.80 1.2 1 8.64
Open Portion 57
short wall 1226 57 1 2 1.02 2.55 1 5.18
Deductions 57
Door D1 1226 57 1 10 0.90 2.1 -1.00 -18.90
Door MD 1226 57 1 2 0.90 2.1 -1.00 -3.78
Door D2 1226 57 1 4 0.75 1.8 -1.00 -5.40
Windows W1 1226 57 1 2 1.20 1.2 -1.00 -2.88
W2 1226 58 1 6 0.90 1.2 -1.00 -6.48
W3 1226 58 1 2 0.90 0.6 -1.00 -1.08
W4 1226 58 1 2 0.45 0.6 -1.00 -0.54
Ventilators 1226 58 1 4 0.60 0.3 -1.00 -0.72
24/Oct/19 Total 512.48 sqmt 3110.91 10 sqmt 159429.00 3025.93 155073.90 4355.10 0 0 18608.868
labour charges etc., complete for First Floor Outside
Alround Building
long wall 1226 59 1 4 10.57 3 1 126.84
short wall 1226 59 1 4 6.52 3 1 78.24
Door MD -1 1226 59 1 -2 0.9 0.23 1 -0.41
Door MD -2 1226 60 1 -4 0.23 2.1 1 -1.93
Door D1 Side1 1226 60 1 -4 0.9 0.23 1 -0.83
Door D1 Side2 1226 60 1 -8 0.23 2.1 1 -3.86
Window W 1226 60 1 -8 1.2 0.23 1 -2.21
W1 Side -1 1226 60 1 -12 0.9 0.23 1 -2.48
W1 Side -2 1226 60 1 -12 0.23 1.2 1 -3.31
W2 Side -1 1226 60 1 -4 0.9 0.23 1 -0.83
W2 Side -2 1226 60 1 -4 0.23 0.6 1 -0.55
W3 Side -1 1226 60 1 -4 0.45 0.23 1 -0.41
W3 Side -2 1226 60 1 -4 0.23 0.6 1 -0.55
Ventilator- side-1 1226 60 1 -8 0.6 0.23 1 -1.10
Ventilator- side-2 1226 60 1 -8 0.23 0.3 1 -0.55
Open Area slab bottom 1226 60 1 2 12.6 1.01 1 25.45
Water tank inside wall-1 1226 61 1 2 3.28 1.5 1 9.84
Water tank inside Slab 1226 61 1 1 3.28 2.63 1 8.63
Water tank Outside wall-1 1226 61 1 2 3.58 1.65 1 11.81
Water tank Outside Slab 1226 61 1 1 3.58 2.93 1 10.49
07/Nov/19 1226 61 286.33 sqmt 3110.91 10.00 sqmt 89073.00 3025.93 86640.00 2433.00 0 0 10396.8
forspetic tank
Inner wall 1226 83 1 1 7.000 1 1.8 12.60
Partition wall 1226 83 1 2 1.500 1 1.5 4.50
Bottom Slab 1226 83 1 1 2.000 1 1.5 3.00
Outer side 1226 83 1 1 4.420 1 0.3 1.33
Top slab 1226 83 1 1 2.460 1 1.96 4.82
04/Dec/19 26.25 sqmt 3029.33 10.00 sqmt 7951.00 2944.35 7728.20 222.80 0 0 927.384
Snowcem paint two coats including cost and conveyence etc complete. For Ground Floor
33
inside
Middle Bed Room
short side wall 1226 62 1 4 3.05 2.875 1 35.08
Long side wall 1226 62 1 4 3.05 2.875 1 35.08
Slab 1226 62 1 2 3.05 3.05 1 18.61
Bed Room 62
short side wall 1226 62 1 4 3.05 2.875 1 35.08
Long side wall 1226 62 1 4 2.90 2.875 1 33.35
Slab 1226 62 1 2 3.05 2.9 1 17.69
Balcony-1 62
short side wall 1226 62 1 4 1.50 2.875 1 17.25
Long side wall-1 1226 62 1 2 3.05 2.875 1 17.54
Long side wall-2 1226 63 1 2 3.05 1.5 1 9.15
Slab 1226 63 1 2 1.50 3.05 1 9.15
Balcony-2 63
short side wall 1226 63 1 4 1.50 2.875 1 17.25
Long side wall-1 1226 63 1 2 2.78 2.875 1 15.99
Long side wall-2 1226 63 1 2 2.78 1.50 1 8.34
Slab 1226 63 1 2 1.50 2.78 1 8.34
Kitchen 63
short side wall 1226 63 1 4 1.80 2.875 1 20.70
Long side wall 1226 63 1 4 3.05 2.875 1 35.08
Slab 1226 63 1 2 3.05 1.8 1 10.98
Living & Dining 63
Page 117 of 230

short side wall 1226 63 1 4 3.05 2.875 1 35.08
Long side wall 1226 64 1 4 4.15 2.875 1 47.73
Slab 1226 64 1 2 3.05 4.15 1 25.32
Varanda 64
short side wall 1226 64 1 4 2.28 2.875 1 26.22
Long side wall 1226 64 1 2 2.78 2.875 1 15.99
Slab 1226 64 1 2 2.28 2.78 1 12.68
Toilet 64
short side wall 1226 64 1 8 1.80 2.875 1 41.40
Long side wall-1 1226 64 1 8 1.20 2.875 1 27.60
Long side wall-2 1226 64 1 2 2.63 2.875 1 15.12
Slab 1226 64 1 4 1.80 1.2 1 8.64
Open Portion 64
short wall 1226 64 1 2 1.02 2.875 1 5.84
Deductions 65
Door D1 1226 65 1 10 0.90 2.1 -1.00 -18.90
Door MD 1226 65 1 2 0.90 2.1 -1.00 -3.78
Door D2 1226 65 1 4 0.75 1.8 -1.00 -5.40
Windows W1 1226 65 1 2 1.20 1.2 -1.00 -2.88
W2 1226 65 1 6 0.90 1.2 -1.00 -6.48
W3 1226 65 1 2 0.90 0.6 -1.00 -1.08
W4 1226 65 1 2 0.45 0.6 -1.00 -0.54
Ventilators 1226 65 1 4 0.60 0.3 -1.00 -0.72
17/Nov/19 566.44 Sq.mt 1029.90 10.00 sqmt 58338.00 1029.90 58338.00 0.00 0 0 7000.56
s.
34 Snowcem paint two coats including cost and conveyence etc complete. For Ground Floor
Outside
Alround Building
long wall 1226 66 1 4 10.57 3 1 126.84
short wall 1226 66 1 4 6.52 3 1 78.24
Landing 1226 67 1 2 1.2 2.4 1 5.76
Deductions
Door D1 1226 68 1 4 0.9 2.1 -1 -7.56
Door MD 1226 68 1 2 0.9 2.1 -1 -3.78
Windows W1 1226 68 1 2 1.2 1.2 -1 -2.88
Windows W2 1226 68 1 6 0.9 1.2 -1 -6.48
Windows W3 1226 68 1 2 0.9 0.6 -1 -1.08
Windows W4 1226 68 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 68 1 4 0.6 0.3 -1 -0.72
Sq.mt
17/Nov/19 779.05 1029.90 10.00 sqmt 80234.00 1029.90 80234.10 -0.10 0 0 9628.092
s.
35 Snowcem paint two coats including cost and conveyence etc complete. For 1st Floor inside
Middle Bed Room

short side wall 1226 69 1 4 3.05 2.55 1 31.11
Long side wall 1226 69 1 4 3.05 2.55 1 31.11
Slab 1226 69 1 2 3.05 3.05 1 18.61
Bed Room 69
short side wall 1226 69 1 4 3.05 2.55 1 31.11
Long side wall 1226 69 1 4 2.90 2.55 1 29.58
Slab 1226 69 1 2 3.05 2.9 1 17.69
Balcony-1 69
short side wall 1226 69 1 4 1.50 2.55 1 15.30
Long side wall-1 1226 69 1 2 3.05 2.55 1 15.56
Long side wall-2 1226 69 1 2 3.05 1.5 1 9.15
Slab 1226 69 1 2 1.50 3.05 1 9.15
Balcony-2
short side wall 1226 70 1 4 1.50 2.55 1 15.30
Long side wall-1 1226 70 1 2 2.78 2.55 1 14.18
Long side wall-2 1226 70 1 2 2.78 1.50 1 8.34
Slab 1226 70 1 2 1.50 2.78 1 8.34
Kitchen 70
short side wall 1226 70 1 4 1.80 2.55 1 18.36
Long side wall 1226 70 1 4 3.05 2.55 1 31.11
Slab 1226 70 1 2 3.05 1.8 1 10.98
Living & Dining 70
short side wall 1226 70 1 4 3.05 2.55 1 31.11
Long side wall 1226 70 1 4 4.15 2.55 1 42.33
Slab 1226 71 1 2 3.05 4.15 1 25.32
Varanda 71
short side wall 1226 71 1 4 2.28 2.55 1 23.26
Long side wall 1226 71 1 2 2.78 2.55 1 14.18
Slab 1226 71 1 2 2.28 2.785 1 12.70
Toilet 71
short side wall 1226 71 1 8 1.80 2.55 1 36.72
Long side wall-1 1226 71 1 8 1.20 2.55 1 24.48
Long side wall-2 1226 71 1 2 2.63 2.55 1 13.41
Slab 1226 71 1 4 1.80 1.2 1 8.64
Open Portion 71
short wall 1226 71 1 2 1.02 2.55 1 5.18
Deductions 72
Door D1 1226 72 1 10 0.90 2.1 -1.00 -18.90
Door MD 1226 72 1 2 0.90 2.1 -1.00 -3.78
Door D2 1226 72 1 4 0.75 1.8 -1.00 -5.40
Windows W1 1226 72 1 2 1.20 1.2 -1.00 -2.88
W2 1226 72 1 6 0.90 1.2 -1.00 -6.48
W3 1226 72 1 2 0.90 0.6 -1.00 -1.08
W4 1226 72 1 2 0.45 0.6 -1.00 -0.54
Ventilators 1226 72 1 4 0.60 0.3 -1.00 -0.72
Sq.mt
17/Nov/19 512.51 s. 1029.90 10.00 sqmt 52783.00 1029.90 52783.00 0.00 0 0 6333.96
Snowcem paint two coats including cost and conveyence etc complete. For 1st Floor
36
Outside
Alround Building
long wall 1226 73 1 4 10.57 3 1 126.84
short wall 1226 73 1 4 6.52 3 1 78.24
Deductions
Door D1 1226 75 1 4 0.9 2.1 -1 -7.56
Door MD 1226 75 1 2 0.9 2.1 -1 -3.78
Windows W1 1226 75 1 2 1.2 1.2 -1 -2.88
Windows W2 1226 75 1 6 0.9 1.2 -1 -6.48
Page 118 of 230

Windows W3 1226 75 1 2 0.9 0.6 -1 -1.08
Windows W4 1226 75 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 75 1 4 0.6 0.3 -1 -0.72
17/Nov/19 255.97 Sq.mt 1029.90 10.00 sqmt 26363.00 1029.90 26362.60 0.40 0 0 3163.512
s.
Flooring with CC(1:4:8) using 40mm HBG metal for 100mm thick and Top plastering with
37
CM(1:3) ,20mm thick including cost and conveyance of all the materials ect complete.
Balcony-I 1226 12 1 2 3.05 1.5 9.15
Page 119 of 230

Balcony-II 1226 12 1 2 2.785 1.5 8.36
M.Bed Room 1226 12 1 2 3.05 3.05 18.61
Bed Room 1226 12 1 2 3.05 2.9 17.69
Statir case Back Side 1226 12 1 1 3.05 2.4 7.32
Toilets 1226 12 1 4 1.8 1.2 8.64
Liv/Din Room 1226 13 1 2 4.15 3.05 25.32
Verenda 1226 13 1 2 2.20 2.79 12.28
Kitchen 1226 13 1 2 2.00 1.8 7.20
Utility Room 1226 13 1 2 0.94 1.8 3.37
Vernda-I 1226 13 1 1 14.990 0.9 13.49
Stair Case Back side Veranda 1226 13 1 1 2.400 1.5 3.60
Sq.mt
10/Jun/19 135.01 s. 7131.10 10 Sq.mts. 96276.00 6694.99 90387.70 5888.30 0 0 10846.524
Flooring with Vetrified tiles of 1st Quality set over base coat white cement paste with full
38 depth mixed with pegment of matching shade including cost of all materials etc complete
including seignorage charges etc complete .
Ground Floor
M.Bed Room 1226 76 1 2 3.05 3.05 18.605
Bed Room 1226 76 1 2 2.90 3.05 17.69
Liv/Din Room 1226 76 1 2 4.15 3.05 25.315
Kitchen 1226 76 1 2 2.0 1.80 7.2
Toilets 1226 76 1 4 1.8 1.20 8.64
Balcony-1 1226 76 1 2 3.05 1.50 9.15
Balcony-2 1226 77 1 2 2.78 1.50 8.34
Varanda 1226 77 1 2 2.28 2.70 12.312
Kitchen Wall 1226 77 1 2 3.20 0.90 5.76
Toilets Side wall 1226 77 1 16 1.80 1.80 51.84
Deduction Door (.750 X 1.80) 1226 77 1 16 0.90 2.10 -30.24
22/Nov/19 134.61
First Floor
M.Bed Room 1226 79 2 3.05 3.05 18.605
Bed Room 1226 79 2 2.90 3.05 17.69
Liv/Din Room 1226 79 2 4.15 3.05 25.315
Kitchen 1226 79 2 2.0 1.80 7.2
Toilets 1226 79 4 1.8 1.20 8.64
Balcony-1 1226 79 2 3.05 1.50 9.15
Balcony-2 1226 79 2 2.78 1.50 8.34
Varanda 1226 80 2 2.28 2.70 12.312
Kitchen Wall 1226 80 2 3.20 0.90 5.76
Toilets Side wall 1226 80 16 1.80 1.80 51.84
Deduction Door (.750 X 1.80) 1226 80 16 0.90 2.10 -30.24
134.61
28/Nov/19 269.22 Sq.mts. 10600.59 10 Sq.mts. 285393.00 8969.87 241490.40 43902.60 0 0 28978.848
39 Supply and placing of the HYSD bars, fabrication including cost and conveyance of all the
materials etc complete.
16/Sep/19 13.10 MT 51392.60 1 MT 673064.00 43999.30 576238.00 96826.00 0 0 69148.56
Manufacturing supplying and erection off SS Hand Railingfabrication for varandha including
37
c/c of all labour charges complete.
Ground Floor
Balcony-1 1226 78 1 2 3.05 6.10
Balcony-2 1226 78 1 2 2.78 5.56
Varanda 1226 78 1 1 19.03 19.03
26/Nov/19 30.69 Rmt 3100 1 Rmt 95139.00 2627.12 80626.00 14513.00 0 0 9675.12
Supply, delivery and fixing of teak wood frames with hard board laminated shutters
including ironmongery and fixtures etc, cost and conveyance of all materials and labour
charges etc., complete - for doors of size
12/Dec/19 Doors of size 0.9m X 2.05m 1226 97 1 24 24.00 No.s 17162.30 1 No.s 411895.00 15395.30 369487.20 42407.80 0 0 44338.464
Supplying & fixing SINGLE PANEL 3.0 mm thick PVC door with frame and shutters including
cost and conveyance of all materials and labour charges etc., complet.
12/Dec/19 For Bathroom doors 1226 97 1 8 8.00 No.s 3067.61 1 No.s 24541.00 2595.71 20765.68 3775.32 0 0 2491.8816
Supply and fixing Aluminium Anodised Three Track Sliding Windows as per approved
drawing with aluminium anodised sections of Series C Jindal sections and outer frame top
horizontals & both verticals of 8774 of size 62 x 29.5 mm and bottom horizontal - two track
frame of 8773 of size 62 x 29.5 mm, Shutter frame top, bottom and verticals of 8304 of size
50 mm x 20 mm and Weather interlocking frame of 8306 of size 50 x 20 with plain clear
float glass 5 mm thick fixed including supply and fixing aluminium handles of 100 mm for
each shutter, nylon rollers assembly and all labour charges for fixing the fixtures with
required no.of screws, bolts and nuts and including labour charges for fixing the frame in
position, fixing shutter to frame etc. completed for finished item of work.
Windows 1226 98 1 20 1.2 1.2 28.80

Kitchen Windows 1226 98 1 4 1.2 0.9 4.32
12/Dec/19 33.12 Sqm 10091.99 1 Sqm 334247.00 10091.99 334246.54 0.46 0 0 40109.5848
Supply and Fixing of 110 mm dia 3 M Single Socket PVC/SWR pipe -6 Kg/sq.cm with all
06/Dec/19 required accessories including fixing and labour charges etc
06/Dec/19 84 1 2 3 6.00 Rmt 262.85 1 Rmt 1577.00 234.85 1409.00 168.00 0 0 169.08
b 110 mm dia - Single Tee with Door - UPVC/SWR Pipe fittings
06/Dec/19 84 1 4 4 16.00 Nos 147.70 1 Nos 2363.00 124.98 2000.00 363.00 0 0 240
c 110 mm dia - Plain Bend 87.5 Degree - UPVC/SWR Pipe fittings
06/Dec/19 84 1 4 4 16.00 Nos 94.30 1 Nos 1509.00 79.79 1277.00 232.00 0 0 153.24
d Supply and Fixing of 90 mm dia 3 M Single Socket PVC/SWR pipe -6 Kg/sq.cm with all
required accessories including fixing and labour charges etc
06/Dec/19 84 1 4 4 16.00 Rmt 232.95 1 Rmt 3727.00 209.45 3351.00 376.00 0 0 402.12
Supply and Fixing of CPVC pipe (ISI MARK) with all required accessories including fixing
and labour charges etc.
06/Dec/19 22.2 mm CPVC Pipe (TBSP-J.III-02) 85 1 1 12 12.00 Rmt 181.78 1 Rmt 2181.00 156.79 1881.00 300.00 0 0 225.72
06/Dec/19 28.6 mm CPVE Pipe (TBSP-J.III-03) 85 1 1 12 12.00 Rmt 240.86 1 Rmt 2890.00 207.92 2495.00 395.00 0 0 299.4
Supplying & fixing CPVC ball Valve as per IS I-class heavy duty as approved by the Engineer
including cost & conveyance of all materials, labour charges, etc. complete for finished
item of work in all floors as directed by Engineer-in-charge
06/Dec/19 85 1 1 3 3.00 Nos 328.35 1 Nos 985.00 285.17 856.00 129.00 0 0 102.72
Supplying & Fixing Orissa Pan White glazed W.C 1st quality ISI marked conforming to
IS:2556-Part-3-1981 with "P" or "S" trap Hindware/ Parryware/ Neycer - ISI Mark: 580 mm
x 440 mm duly providing constructing Brick masonry seat using 2nd class bricks, CC
Squatting plate in P.C.C 1:2:4, S&F PVC Low level system with internal components & short
bend: 10 Litres capacity Single Flush, S&F of 15 mm brass angle stop valve of quarter turn
spindle type of not less than 400 grams weight with internal threaded conforming to IS
8931 and S&F 15 mm nominal size PVC connection with brass union nut C.P coated
including cost and conveyance of all materials and labour charges, overheads and
contractor's profit etc.,. complete as per standard practice for finished item of work.
06/Dec/19 86 1 4 1 4.00 Nos 1799.66 1 Nos 7199.00 1,492.88 5972.00 1227.00 0 0 716.64
S&F of 15 mm brass body CP finish bib tap of not less than 300 grams weight with quarter
turn spindle with either internal or external threaded connection conforming to IS 8931
06/Dec/19 87 1 4 7 28.00 Nos 278.40 1 Nos 7795.00 243.15 6808.00 987.00 0 0 816.96
Supply, Installation and commissioning approved make floor mounted Close Coupled wash
down EWC conforming to IS:2556 (Part 8)-2004 suit with 'P' or 'S' trap with dual flush
porcelain cistern fixed on wash down EWC with all internal parts of dual flush cistern, ultra
solid seat cover of approved make with rubber buffer and cap & 15 mm angle stop cock &
450 mm long PVC inter connection pipe wall flanges all of approved make etc. complete
for finished item of work in all respects: Coloured - Grade - I/Grade - II
06/Dec/19 87 1 4 1 4.00 Nos 10531.00 1 Nos 42124.00 8,788.00 35152.00 6972.00 0 0 4218.24
S&F Stainless steel 4" dia round Grating with frame for nahany or floor trap cover with or
without hole
Page 120 of 230

06/Dec/19 88 1 4 1 4.00 Nos 289.00 1 Nos 1156.00 240.00 960.00 196.00 0 0 115.2
Supplying & Fixing Indian make Flat Back Wash Hand Basin 1st quality conforming to
IS:2556-Part-4:1972 with waste fittings like rubber plug, chain, 32 mm nominal size C.P.
Fitting with parallel pipe thread conforming to IS:2963-1979 and fitted with 15 mm
nominal bore Chromium Plated Pillar Tap of 1st quality Indian make 400 grams complete
with standard CI brackets including wooden block: 550 x 400 mm - Single C.P. Pillar cock
06/Dec/19 88 1 4 1 4.00 Nos 3083.00 1 Nos 12332.00 2557.00 10228.00 2104.00 0 0 1227.36
Supplying & fixing stainless steel sink size 36" x 18" (914.4x457.2mm) 1 mm thick with
accessories
06/Dec/19 88 1 4 1 4.00 Nos 10331.69 1 Nos 41327.00 9,347.14 37389.00 3938.00 0 0 4486.68
Supply and fixing CP finish brass towel rod 600 mm long and 20 mm dia with brackets
06/Dec/19 89 1 4 1 4.00 Nos 1216.82 1 Nos 4867.00 1,029.62 4118.00 749.00 0 0 494.16
Electrical
Supply and Fixing of ISI 25mm outer dia heavygrade, FRLS with IS:9537 part 3
regid PVC pipe. concealed in Roof Slabs with all required accessories
10/Dec/19 including masonary work and labour charges etc., complete.
10/Dec/19 90 1 1 61.75 61.75 Rmt 62.895 1 Rmt 3884.00 56.47 3487.00 397.00 0 0 418.44
Supply and Fixing of ISI 25mm outer dia mediumgrade, FRLS with IS:9537
part 3 regid PVC pipe. concealed in wall with all required accessories
including masonary work for light, fan and separate plug point with 8 or 9
Module Hot dip galvanized Metal Box including all labour charges etc.,
complete.
10/Dec/19 90 1 4 39.19 156.76 Rmt 57.17243 1 Rmt 8962.00 54.68 8572.00 390.00 0 0 1028.64
Supply of 14/0.3mm (1.0 Sqmm) FRLS / HFFR PVC insulated 1100V grade as
per IS:694/1990 two run of flexible copper wire for earthing in existing PVC
conduit pipe for circuit mains including labour charges (phase neutral and
earth) etc., complete as required for switch board circuit mains.
10/Dec/19 91 1 4.00 39.19 156.76 Rmt 18.74117 1 Rmt 2938.00 16.88 2646.00 292.00 0 0 317.52
Supply and run of 2 of 36/0.3 mm ( 2.5 sq.mm) FRLS / HFFR PVC insulated
1100 V grade as per IS: 694 / 1990 specifications for flexible copper cable
and for earthing in existing PVC conduit pipe for circuit mains including
labour charges (phase neutral and earth) etc., complete as required for
switch board circuit mains.
10/Dec/19 91 1 4.00 43.95 175.80 Rmt 37.363725 1 Rmt 6569.00 32.97 5797.00 772.00 0 0 695.64
Supply and run of 2 of 22/0.3 mm ( 1.5 sq.mm) FRLS / HFFR PVC insulated
1100 V grade as per IS: 694 / 1990 specifications for flexible copper cable
and for earthing in existing PVC conduit pipe for circuit mains including
supply & fixing of Gold medalof 3 plastic jumbo ceilling rose 6A isi mark flush
type switch on exisiting decolam board including all labour charges etc.,
10/Dec/19 complete. 91 1 4.00 31.46 125.84 Rmt 24.719366 1 Rmt 3111.00 21.97 2764.00 347.00 0 0 331.68
Supply and run of 2 of 4 Sq mm F.R L.S. / HFFR P.V.C. insulated flexible
copper cable 1100 V grade as per IS: 694 / 1990 specifications and 1 run of
2.50 Sq mm F.R L.S. / HFFR P.V.C. insulated flexible copper cable 1100 V
grade as per IS: 694 / 1990 specifications in the existing conduit pipe for run
of mains from main panel board to TPN DB'S with pin type lugs and
connection
10/Dec/19 92 1 1.00 95.00 95.00 Rmt 53.025905 1 Rmt 5037.00 46.31 4399.00 638.00 0 0 527.88
Supply of 1200 mm (48") sweep 5star rating ISI Mark Ceiling Fan as per IS
374 -1979 and 230V, A.C 50 Hz.Ceiling fan with 3 Blades and double ball
bearings with all standard accessories.
10/Dec/19 92 1 4.00 3.00 12.00 Nos 2257.29 1 Nos 27087.00 2036.44 24437.00 2650.00 0 0 2932.44
Supply and fixing of Modular type Stepped electronic regulator with
connections and Labour charges etc complete. (Data No.23.1.5)
10/Dec/19 92 1 4.00 3.00 12.00 Nos 537.39895 1 Nos 6449.00 511.81 6142.00 307.00 0 0 737.04
Supply and fixing of Modular cover frames Makes : Legrand Myrius / Cabtree
Thames Platinum / Million Logus / Gold Medal Curve / Anchor Roma viola /
CPL. vide page no:20
10/Dec/19 MODULAR- 4 93 1 4.00 2.00 8.00 Nos 109.07 1 Nos 873.00 103.88 831.00 42.00 0 0 99.72
Supply of 6A / 10A 3/2 Pin 2 Module Modular Socketwith shutter.complete
in N.R.B. / R.B. (Data No. 9.1.1) (TBSE-1.7.4)
10/Dec/19 93 1 4.00 1.00 4.00 Nos 30.67605 1 Nos 123.00 29.22 117.00 6.00 0 0 14.04
Supply and fixing of 16A ISI marked 1 Nos. modular type switch & 16A/6A 1
way 2 Module Combi Socket Modular Socket with shutter on a common
switch board with connections including cost and coveyance of all material
and all labour charges etc., complete in N.R.B. / R.B. (Data No. 9.1.1)
10/Dec/19 94 1 4.00 1.00 4.00 Nos 17566.583 1 Nos 70266.00 15223.84 60895.00 9371.00 0 0 7307.4
Supply of 40-63A 10KA DP MCB, C/D Curve ISI Mark Distribution board with
IP-43 protection (Metal Door) as per IS 13032 and suitable for 1 No. 3 phase
ELCB / RCCB / FP Isolator as incomer and 10 Nos 10kA 10-32 A SP MCBs as
outing goings including internal connection and labour charges for flush
mounting etc., complete.
10/Dec/19 94 1 4.00 1.00 4.00 Nos 5251.0861 1 Nos 21004.00 4273.70 17095.00 3909.00 0 0 2051.4
Providing independent earthling by excavating a trench to a depth of 2.1 M
in all soils, as per size specified in the Data, using 40mm dia 'B' class GI pipe
of 2.5 Mtrs length with necessary accessories with hume pipe ring duly
providing staggered holes
10/Dec/19 95 1 1.00 1.00 1.00 Nos 3891.76 1 Nos 3892.00 3706.44 3706.00 186.00 0 0 444.72
Supply and Transportation and fixing of 18/20W, 1200mm length, Low
Glare LED tube light fitting of "Havells make Model E-Lite Pride" /Equivalent
make and model as directed by Dept,with input AC 220 - 260 Volts with
>0.9 PF with driver and frosted cover etc., complete .duly erected on 2
Nos suitable clip type holders with all connections with twin core copper
wire of Finolex / RR kabel / Havells / Polycab / GM / Million / V-Guard / Gold
Medal / HPL / RPG / Payal and labour charges etc complete.
(Mod-Data No.21.1.1)s.
10/Dec/19 Inside 95 1 4.00 3.00 12.00 Nos 1278.6697 1 Nos 15344.00 1033.14 12398.00 2946.00 0 0 1487.76
10/Dec/19 Outside 95 1 4.00 2.00 8.00 Nos 1278.6697 1 Nos 10229.00 1033.14 8265.00 1964.00 0 0 991.8
Supply and fixing of batten holder / slanting holder in lieu of ceiling rose of
light point complete with all connections and all labour charges with 18 Watt
CFL bulb (for new installation).
10/Dec/19 96 1 4.00 3.00 12.00 Nos 177.25 1 Nos 2127.00 145.25 1743.00 384.00 0 0 209.16
Supply, Transportation and fixing of Integral70 W SV / MH Street light
luminaire integral with pressure diecast alluminium housing having pot
optics with IP66 protection with all standard accessories including 250W
HPSV / MH lamp and fixing of luminaire on wall with 1.0mt 40mm dia GI
pipe bracket and anti-tilting arrangements, 4 Sq.mm flexible copper cable
including masonary work and all labour charges and giving connections etc.,
complete.(Data No.14-15-22.1.3 ) (TBSE-3.1.4 )
10/Dec/19 96 1 1.00 1.00 1.00 Nos 6248.825 1 Nos 6249.00 5951.26 5951.00 298.00 0 0 714.12
TOTAL 4,982,935.00 4,631,575.00 351,360.00 - - 555,789.00
Value of Work
S.N Description Work Done Value in Done in GST Value of Work Total Amount Remarks
o. VAT Period Done in GST 12%
18%
1 Work Value 0.00 0.00 4982935.00 4982935.00
2 Deduct TP @ -0.55% 0.00 0.00 27406.00 27406.00
Total Value After TP 0.00 0.00 4955529.00 4955529.00
3 Embedded Tax to be Deducted 0.00 0.00 351360.00 351360.00 To be Deduct
Total Value after Embedded Tax 0.00 0.00 4604169.00 4604169.00
4 Price Variation on Steel 0.00 0.00 38320.07 38320.00 To be added
5 Price Variation on Cement 0.00 0.00 -50565.26 -50565.00 To be added
6 Price Variation on POL 0.00 0.00 117822.00 117822.00 To be added
7 Price Variation on Sei. Charges 0.00 0.00 3165.27 3165.00 To be added
8 Price Variation on DI Verticals 0.00 0.00 0.00 0.00 To be added
Total Gross Value 0.00 0.00 4712911.07 4712911.00
9 Labour Cess @ 1% 0.00 0.00 47129.00 47129.00 To be added
10 NAC @ 0.1% 0.00 0.00 4713.00 4713.00 To be added
11 QC Charges @ 0.17% 0.00 0.00 8012.00 8012.00 To be added
Page 121 of 230

12 WAPCOS Charges @ 0.23% 0.00 0.00 10840.00 10840.00 To be added
13 VAT @ 5% 0.00 0.00 To be added
14 Total Value After Taxes 0.00 0.00 4783605.07 4783605.00
15 GST @ 18% 0.00 0.00 To be added
16 GST@ 12% 574032.61 574033.00 To be added
17 Total Seignorage Charges as per GO 14713.00
Asst. Executive Engineer Dy. Executive Engineer

MB Grid Subdivision, Bhainsa MB Grid Subdivision,Bhainsa

MB Grid Division, Nirmal MB Grid,Circle,Adilabad
Page 122 of 230

COMPARATIVE STATEMENT
Name of the Project:- Providing Driiking water to habitation in SRSP Adi
Name of the Sub work : Construction of Watch man and Operator Quar
As per Working Estimate
Sl. Dimensions Qty
Description Rate Per
No Nos L B D
1 Earth work excavation in all type of soils with intial lead and lift etc complete.
Columns footings 18 2.30 2.30 2.00 190.44

Total 190.44 Cum 128.20 1 Cum
Earth work in excavation in Hard rock requring blasting,including c/c of all

material charges etc complete.
PCC (1:4:8) using 40 mm HBG metal icluding Cost and conveyance of the all
2
Column footings 18.0 1.95 1.95 0.10 6.84
6.84 Cum 4927.10 1 Cum
VRCC (1:1.5:3) using 20 mm HBG metal including cost and conveyance of all the
3 materials,but excluding the cost of the steel etc complete for Columns footing.
Rectangular footings 18.0 1.75 (1/3) 1.75 0.30 16.54

Trapezoidal Portion 18.0 (0.1035+3.062+ 0.25 5.59
√(0.1035*3.062))
22.13 Cum 8953.80 1 Cum
4 materials,but excluding the cost of the steel etc complete for Columns upto
Ground Level.
18 0.23 0.45 1.45 2.70
2.70 Cum 8953.80 1 Cum
5 materials,but excluding the cost of the steel etc complete for Plinth Beams
Long Wall 4 15.45 0.23 0.23 3.27

Short Wall 6 10.57 0.23 0.23 3.35
deductions 24.0 0.23 0.23 0.23 0.29
6.33 Cum 11173.72 1 Cum
Earth work excavation in all type of soils with intial lead and lift etc complete
6 for RR Mansonry.
Long Wall 2 15.45 0.65 0.70 14.06
Short Wall 2 10.57 0.65 0.70 9.62
deductions 4 0.65 0.65 0.70 1.18
22.50 Cum 128.20 1 Cum
PCC(1:4:8)using 40 mm HBG metal icluding Cost and conveyance of the all
7 materials etc complete For RR Masonry.
Long Wall 2 15.45 0.65 0.10 2.01
Short Wall 2 10.57 0.65 0.10 1.37
deductions 4 0.65 0.65 0.10 0.17
3.21 Cum 4927.10 1 Cum
Page 123 of 230

Sl. Dimensions Qty
No Nos L B D
RR Masonary with CM(1:6) using rough stone (HBG) including cost and
8 conveyance of all the materials etc complete.
Long Wall 2 15.45 0.45 0.60 8.34
Short Wall 2 10.57 0.45 0.60 5.71
deductions 4 0.45 0.45 0.60 0.49
13.56 Cum 4001.65 1 Cum
Providing & filling gravel/morrum soil (CNS Soil) for foundation including
braking clouds,spreading in laying of 0-15 cm watering including all etc
complete
PCC(1:4:8)using 40 mm HBG metal icluding Cost and conveyance of the all

materials etc complete For Plingth beam Bed
9 materials,but excluding the cost of the steel etc complete for Columns Upto
Ground Roof Slab.
18 0.23 0.45 3.00 5.589 Cum 10716.48 1 Cum
10 materials,but excluding the cost of the steel etc complete for Beams for
Ground Floor Slab&Middle Beam for stair casing
Long Beams 3 15.45 0.23 0.30 3.20

Long Beams-FFB3 1 15.45 0.15 0.30 0.70
Short Beams 6 10.57 0.23 0.30 4.38
Middle Beam for stair case 1 2.4 0.23 0.43 0.23
Deductions 18 0.23 0.23 0.30 0.29
Deductions-FFB3 6 0.15 0.23 0.30 0.06
8.16 Cum 11173.72 1 Cum
11 materials,but excluding the cost of the steel etc complete for Roof Slab for
Ground Floor.
Roof Slab 1 15.45 10.57 1 163.31 Sqmt 13518.37 10 Sqm
12 materials,but excluding the cost of the steel etc complete for Columns upto 1st
Floor.
Columns 18 0.23 0.45 3.03 5.64 Cum 11102.95 1 Cum
13 materials,but excluding the cost of the steel etc complete for Beams for
Terrace Floor Slab.
Long Beams 3 15.45 0.23 0.30 3.20
Long Beams-FFB3 1 15.45 0.15 0.30 0.70
Short Beams 6 9.07 0.23 0.30 3.75
Deductions 18 0.23 0.23 0.30 0.29
Deductions-FFB3 6 0.15 0.23 0.30 0.06
7.30 Cum 11822.82 1 Cum
Page 124 of 230

Sl. Dimensions Qty
No Nos L B D
13 materials,but excluding the cost of the steel etc complete for Roof Slab for 1st
Floor.
Roof Slab 1 15.45 9.07 1 140.13
Deduction for Circular Opening -0.20
139.94 Sqmt 13518.37 10 Sqm
14 materials,but excluding the cost of the steel etc complete for Columns for
Water Tank.
Columns 4 0.23 0.45 0.60 0.25 Cum 11102.95 1 Cum
15 materials,but excluding the cost of the steel etc complete for Beams for Water
Tank.
Long Beams 2 3.51 0.23 0.30 0.48
Short Beams 2 2.4 0.23 0.30 0.33
0.82 Cum 11822.82 1 Cum
16 materials,but excluding the cost of the steel etc complete for Bottom Slab for
Water Tank.
1 3.51 2.86 1.00 10.04 Sqmt 15338.12 10 Sqm
17 materials,but excluding the cost of the steel etc complete for Side wall for
Water Tank.
Long Wall 2 3.51 0.15 1.50 1.58
Short Wall 2 2.56 0.15 1.50 1.15
2.73 Cum 8397.60 1 Cum
18 materials,but excluding the cost of the steel etc complete for Top Slab for
Water Tank.
1 3.51 2.86 1.000 10.04
Deduction Man Hole 1 0.6 0.6 1.000 0.36
9.68 Sqmt 13518.37 10 Sqm
Spetic Tank
Brick Masonry with CM(1:6) using Second Class Bricks including cost and
19 conveyance of all the materials etc complete for Ground Floor upto First Floor
Roof Beam
Long walls 3 14.99 0.23 2.70 27.93
Deductions
Brick Masonry in Staircase area -1 2.40 0.23 2.70 -1.49
Windows2 -2 0.600 0.23 0.90 -0.25
Windows(W) -2 1.20 0.23 1.20 -0.66
Main Door(MD) -2 0.90 0.23 2.10 -0.87
Door2(D2) -2 0.75 0.23 1.80 -0.62
Door1(D1) -8 0.90 0.23 2.10 -3.48
Window1(W1) -4 0.90 0.23 1.20 -0.99
Balcony Shortwalls 6 1.50 0.23 2.70 5.59
Page 125 of 230

Sl. Dimensions Qty
No Nos L B D
Bed Room Shortwalls-1 4 2.61 0.23 2.70 6.48
Deductions for Windows-1 -2 0.90 0.23 1.20 -0.50
Living Dining Rooms Shortwalls-
1 6 2.61 0.23 2.70 9.72
Toiletss Long walls 4 1.80 0.115 3.00 2.48
Toiletss Short walls 4 1.20 0.115 3.00 1.66
Deductions for Ventilators -4 0.30 0.23 0.60 -0.17
Deductions for Door-2 -2 0.75 0.115 1.80 -0.31
Veranda Shortwalls-1 6 2.28 0.23 2.70 8.50
Deductions for Utility Opening -2 0.75 0.115 2.10 -0.36
Deductions for Veranda -4 0.90 0.23 2.10 -1.74
Deduction for Lintel Beams -2.86
50.24 Cum 5234.77 1 Cum
20 materials,but excluding the cost of the steel etc complete for Lintel Beams in
Ground Floor.
Door 1 10x2 1.50 0.23 0.23 1.58
Door 2 4x2 1.35 0.23 0.23 0.58
Main Doors 2x2 1.50 0.23 0.23 0.32
Window 1 7x2 1.50 0.23 0.23 1.12
Window 1 7x2 1.50 0.23 0.23 1.12
Window 3 1x2 1.05 0.23 0.23 0.12
Main Winows W 2x2 1.80 0.23 0.23 0.38
Ventilators 4x2 1.20 0.23 0.23 0.50
5.72 Cum 11060.74 1 Cum
21 materials,but excluding the cost of the steel etc complete for Stair Case
Landing.
1st Flight 1 1.20 2.56 1.00 3.07
Landing 1 2.40 1.20 1.00 2.88
2nd Flight 1 1.20 2.56 1.00 3.07
Steps in 1st Flights 10 0.23 1.2 1 1.38
Steps in 2nd Flights 9 0.23 1.2 1 1.24
11.64 Sqmt 15338.12 10 Sqm
materials,but excluding the cost of the steel etc complete for Sunshades
Window 1 7x2 1.20 0.6 1.00 10.08

Window 2 2x2 1.20 0.6 1.00 2.88
Window 3 1x2 0.75 0.6 1.00 0.90
Main Winows W 2x2 1.20 0.6 1.00 2.88
16.74 Sqmt 10956.42 10 Sqm
Page 126 of 230

Sl. Dimensions Qty
No Nos L B D
Brick Masonry with CM(1:6) using Second Class Bricks including cost and
conveyance of all the materials etc complete for First Floor to Terrace Bottom
Long walls 3 14.99 0.23 2.70 27.93

Deductions
Brick Masonry in Staircase area -1 2.40 0.23 2.70 -1.49
Windows2 -2 0.600 0.23 0.90 -0.25
Windows(W) -2 1.20 0.23 1.20 -0.66
Main Door(MD) -2 0.90 0.23 2.10 -0.87
Door2(D2) -2 0.75 0.23 1.80 -0.62
Door1(D1) -8 0.90 0.23 2.10 -3.48
Window1(W1) -4 0.90 0.23 1.20 -0.99
Balcony Shortwalls 6 1.50 0.23 2.70 5.59
Living Dining Rooms Shortwalls-
6 2.61 0.23 2.70 9.72
1
Toiletss Long walls 4 1.80 0.115 3.00 2.48
Toiletss Short walls 4 1.20 0.115 3.00 1.66
Deductions for Ventilators -4 0.30 0.23 0.60 -0.17
Deductions for Door-2 -2 0.75 0.115 1.80 -0.31
Deductions for Utility Opening -2 0.75 0.115 2.10 -0.36
Deductions for Veranda -4 0.90 0.23 2.10 -1.74
Deduction for Lintel Beams -2.86
50.24 Cum 5943.73 1 Cum
thick and second coat in CM(1:3) prop 4mm thick including cost and
23
conveyance of all materials and labour charges etc., complete for Ground Floor
Inside
Balacony Shortwall 12 1.73 1 3.00 62.28
Balacony longwall-1 2 3.05 1 3.00 18.30
Dedictons for Door-1 -4 0.90 1 2.10 -7.56
Dedictons for Window-1 -4 0.90 1 1.20 -4.32
Bedroom Wall-1 10 3.05 1 3.00 91.50
Bedroom Wall-2 4 3.05 1 3.00 36.60
Bedroom Wall-3 4 2.90 1 3.00 34.80
Stair Case Back Side 2 2.40 1 3.00 14.40
Deductions forDoor-1 -8 0.90 1 2.10 -15.12
Toilets Long walls 8 1.80 1 3.00 43.20
Toilets Short walls 8 1.20 1 3.00 28.80
Deductions for Door-2 -4 0.75 1 1.80 -5.40
Deduction for Ventilators -4 0.60 1 0.30 -0.72
Liv/Din Room Long wall 4 4.15 1 3.00 49.80
Liv/Din Room Short wall 4 3.05 1 3.00 36.60
Page 127 of 230

Sl. Dimensions Qty
No Nos L B D
Deduction for Door-1 -6 2.10 1 0.90 -11.34
Deduction for MD -2 2.10 1 0.90 -3.78
Deduction for Window -2 1.20 1 1.20 -2.88
Deduction for Window-1 -1 0.90 1 1.20 -1.08
Kitchen Longwalls 4 2.00 1 3.00 24.00
Kitchen short walls 4 1.80 1 3.00 21.60
Deductions for Window-2 -2 0.90 1 0.60 -1.08
Utility Room Short wall 4 0.94 1 3.00 11.22
Utility Room Long wall 4 1.80 1 3.00 21.60
Deduction for Utility Room -2 0.75 1 2.10 -3.15
Opening
Steps Room Long wall 2 4.78 1 3.00 28.65
Steps Room Short wall 1 2.40 1 3.00 7.20
Deductions for Ventilators -2 0.60 1 0.30 -0.36
Verandah Long Walls 2 2.79 1 3.00 16.71
Verandah Short Walls 4 1.38 1 3.00 16.56
Deductions for Window(W) -2 1.20 1 1.20 -2.88
Deduction for Main Door(MD) -2 0.90 1 1.20 -2.16
Veranda Walls 1 9.28 1 3.00 27.84
Deduction for Window2(W2) -2 0.90 1 0.60 -1.08
Roof Slab Inside
Balcony-I 2 3.05 1 1.50 9.15
Balcony-II 2 2.79 1 1.50 8.36
M.Bed Room 2 3.05 1 3.05 18.61
Bed Room 2 3.05 1 2.90 17.69
Statir case Back Side 1 3.05 1 2.40 7.32
Toilets 4 1.80 1 1.20 8.64
Liv/Din Room 2 4.15 1 3.05 25.32
Verenda 2 2.20 1 2.79 12.25
Kitchen 2 2.00 1 1.80 7.20
Utility Room 2 0.94 1 1.80 3.37
Vernda-I 1 14.99 1 0.90 13.49
Stair Case
Landing 5.76
1st Flight 3.07
2nd Flight 3.07
Steps in 1st Flights-Thread 1.38
Steps in 2nd Flights-Thread 1.24
Steps in 1st Flights-Rise 1.80
Steps in 2nd Flights-Rise 1.62
Steps Side Square 2 2.56 1 0.15 0.77
Steps 10 0.23 1 0.15 0.33
696.33 Sqm 3029.33 10 Sqm
thick and second coat in CM(1:3) prop 4mm thick including cost and
24
conveyance of all materials and labour charges etc., complete for 1st Floor
Inside
Balacony Shortwall 12 1.73 1 3 62.28
Balacony longwall-1 2 3.05 1 3 18.30
Dedictons for Door-1 -4 0.9 1 2.1 -7.56
Page 128 of 230

Sl. Dimensions Qty
No Nos L B D
Dedictons for Window-1 -4 0.9 1 1.2 -4.32
Bedroom Wall-1 10 3.05 1 3 91.50
Bedroom Wall-2 4 3.05 1 3 36.60
Bedroom Wall-3 4 2.9 1 3 34.80
Stair Case Back Side 2 2.4 1 3 14.40
Toilets Long walls 8 1.8 1 3 43.20
Toilets Short walls 8 1.2 1 3 28.80
Deduction for Ventilators -4 0.6 1 0.3 -0.72
Liv/Din Room Long wall 4 4.15 1 3 49.80
Liv/Din Room Short wall 4 3.05 1 3 36.60
Deduction for Door-1 -6 2.1 1 0.9 -11.34
Deduction for MD -2 2.1 1 0.9 -3.78
Deduction for Window -2 1.2 1 1.2 -2.88
Deduction for Window-1 -1 0.9 1 1.2 -1.08
Kitchen Longwalls 4 2 1 3 24.00
Kitchen short walls 4 1.8 1 3 21.60
Utility Room Short wall 4 0.935 1 3 11.22
Utility Room Long wall 4 1.8 1 3 21.60
Deduction for Utility Room
Opening -2 0.75 1 2.1 -3.15
Steps Room Long wall 2 4.775 1 3 28.65
Steps Room Short wall 1 2.4 1 3 7.20
Deductions for Ventilators -2 0.6 1 0.3 -0.36
Verandah Long Walls 2 2.785 1 3 16.71
Verandah Short Walls 4 1.38 1 3 16.56
Deductions for Window(W) -2 1.2 1 1.2 -2.88
Deduction for Main Door(MD) -2 0.9 1 1.2 -2.16
Veranda Walls 1 9.28 1 3 27.84
Deduction for Window2(W2) -2 0.9 1 0.6 -1.08
Roof Slab Inside
Balcony-I 2 3.05 1 1.5 9.15
Balcony-II 2 2.785 1 1.5 8.36
M.Bed Room 2 3.05 1 3.05 18.61
Bed Room 2 3.05 1 2.9 17.69
Toilets 4 1.8 1 1.2 8.64
Liv/Din Room 2 4.15 1 3.05 25.32
Verenda 2 2.20 1 2.79 12.25
Kitchen 2 2.00 1 1.80 7.20
Utility Room 2 0.94 1 1.80 3.37
Vernda-I 1 14.990 1 0.90 13.49
677.30 Sqm 3110.90 10 Sqm
25 thick and second coat in CM(1:3) prop 4mm thick including cost and
conveyance of all materials and labour charges etc., complete for Ground Floor
&First Floor
Out side Long wall(0-3 Mts) 2 9.185 1 3 55.11 Sqm 3029.33 10 Sqm
Page 129 of 230

Sl. Dimensions Qty
No Nos L B D
Out side Long wall(3-6 Mts) 2 9.185 1 3.875 71.18 Sqm 3110.90 10 Sqm
Deductions For Window-1(0-3) -3 0.9 1 1.2 -3.24 Sqm 3029.33 10 Sqm
Deductions For Ventilators(0-3) -2 0.6 1 0.3 -0.36 Sqm 3029.33 10 Sqm
Deductions For Ventilators(3-6) -2 0.6 1 0.3 -0.36 Sqm 3110.90 10 Sqm
Accoproof plastering with CM(1:3), 20 mm thick including cost and conveyance

26 of all the materials ect complete On top slab.
1 1.0 10.57 15.45 - 163.31 Sqm 2422.46 10 Sqm

Supply and fixing of the Sal Wood Door With angular frame CR Sheet including
27 fixtures , fasteners including csot and conveyance of the all the materials , LS
labour charges ect complete.
Supplying & fixing SINGLE PANEL 3.0 mm thick PVC door with frame and
shutters including cost and conveyance of all materials and labour charges etc.,
complet.
Snowcem paint two coats including cost and conveyence etc complete. For
28
Ground Floor
Total Area 1492.18 Sqm 1029.90 10 Sqm

Supply and fixing of the Alluminium Windows of Size 0.9 X 1.20m With angular
29 frame CR Sheet including fixtures , fasteners including csot and conveyance of LS
the all the materials , labour charges ect complete.
30 Synthatic Enamel painting over primary coat and Enamel painting in two caots
including csot and conveyance of all the materials ect complete.
Door 1 2 2.00 1.05 - 4.20
Door 2 4 2.00 0.9 - 7.20
Door 3 2 2 0.75 - 3.00
Window 1 8 1.2 1.2 - 11.52
Window 2 4 0.9 1.2 - 4.32
ventilator 4 0.6 0.45 - 1.08
31.32 Sqm 2060.25 10 Sqm
Flooring with CC(1:4:8) using 40mm HBG metal for 100mm thick and Top
31 plastering with CM(1:3) ,20mm thick including cost and conveyance of all the
materials ect complete.
Balcony-I 4 3.05 1 1.5 18.30
Balcony-II 4 2.785 1 1.5 16.71
M.Bed Room 4 3.05 1 3.05 37.21
Bed Room 4 3.05 1 2.9 35.38
Toilets 8 1.8 1 1.2 17.28
Liv/Din Room 4 4.15 1 3.05 50.63
Verenda 4 2.20 1 2.79 24.51
Page 130 of 230

Sl. Dimensions Qty
No Nos L B D
Kitchen 4 2.00 1 1.80 14.40
Utility Room 4 0.94 1 1.80 6.73
Vernda-I 2 14.990 1 0.90 26.98
Stair Case Back side Veranda 2 2.400 1 1.50 7.20
269.97 Sqm 7131.10 10 Sqm
Flooring with Vetrified tiles of 1st Quality set over base coat of cement motor
(1:6) 12 mm thick over a C C bed already laid on RCC roof slab Including Neat &
cement slurry of Honey like consistency spread at the rate of 3.3 kgs/ m2
32 jointed neatly with white cement paste with full depth mixed with pegment of
matching shade including cost of all materials like cement, sand, water & tiles
etc complete including seignorage charges etc complete for finished item of
work.
Balcony-I 4 3.05 1 1.5 18.30

Balcony-I Dado 8 4.55 1 0.1 3.64
Balcony-II 4 2.785 1 1.5 16.71
Balcony-II Dado 8 4.285 1 0.1 3.43
M.Bed Room 4 3.05 1 3.05 37.21
M.Bed Room Dado 8 6.1 1 0.1 4.88
Bed Room 4 3.05 1 2.9 35.38
Bed Room Dado 8 5.95 1 0.1 4.76
Statir case Back Side Dado 4 5.45 1 0.1 2.18
Toilets 8 1.8 1 1.2 17.28
Toilets Dado 16 3 1 2.1 100.80
Liv/Din Room 4 4.15 1 3.05 50.63
Liv/Din Room Dado 8 7.2 1 0.1 5.76
Verenda 4 2.20 1 2.79 24.51
Verenda Dado 8 4.99 1 0.10 3.99
Kitchen 4 2.00 1 1.80 14.40
Kitchen Dado 8 3.80 1 0.10 3.04
Utility Room 4 0.94 1 1.80 6.73
Utility Room Dado 8 2.74 1 0.10 2.19
Vernda-I 2 14.990 1 0.90 26.98
Verenda Dado 4 15.890 1 0.10 6.36
Stair Case Back side Veranda 2 2.400 1 1.50 7.20
Deductions
Balcony-I Dado -4 3.05 1 0.10 -1.22
Balcony-II Dado -4 2.785 1 0.10 -1.11
Star Case Back side Dado -2 2.4 1 0.10 -0.48
Verenda Front side -2 14.99 1 0.10 -3.00
405.18 Sqm 10600.59 10 Sqm
Supply and placing of the HYSD bars, fabrication including cost and conveyance
33
of all the materials etc complete.
14.00 MT 51392.61 1 MT
Manufacturing supplying and erection off SS Hand Railingfabrication for
34
varandha including c/c of all labour charges complete.
35 Provision towards Electricity
Provision towards Water supply
36 and Sanitation
37 Unforeseen items
TOTAL
Page 131 of 230

Sl. Dimensions Qty
No Nos L B D
As per Sanctioned Estimate
Difference Amount
Asst. Executive Engineer

Dy. Executive Engineer
MB Grid SD,Nirmal MB Grid SD, Nirmal

MB Grid Division, Nirmal RWS&S Circle, Adilabad
Page 132 of 230

COMPARATIVE STATEMENT
Name of the Project:- Providing Driiking water to habitation in SRSP Adilabad segment in Adilabad district
Name of the Sub work : Construction of Watch man and Operator Quarter -II at 50 MLD WTP at Bhainsa
Amount
24414.00
33701.00
198172.00
24175.00
70707.00
2885.00
15816.00
Page 133 of 230

Amount
54262.00
59894.00
91135.00
220764.00
62572.00
86314.00
Page 134 of 230

Amount
189170.00
2758.00
9642.00
15397.00
22938.00
13084.00
Page 135 of 230

Amount
263004.00
63267.00
17854.00
18341.00
Page 136 of 230

Amount
298623.00
Page 137 of 230

Amount
210942.00
Page 138 of 230

Amount
210700.00
16695.00
Page 139 of 230

Amount
22145.00
-982.00
-1008.00
-109.00
-112.00
-82.00
-84.00
36463.00
39560.00
121332.00
153679.60
53116
6453.00
Page 140 of 230

Amount
192519.70
429518.90
719497.00
100000.00
150000.00
580866.84
4,900,000
Page 141 of 230

Amount
49,00,000
49,82,935
82,935
MB Grid SD, Nirmal
Superintending Engineer
RWS&S Circle, Adilabad
Page 142 of 230

the
Sub
wor
k:
Con
stru
ctio
n of
Wa POL CALCULATIONS FOR CONSTRUCTION OF WATCHMAN AND OPERATOR QUARTERS
tch Name of the work : Providing Drinking water to SRSP Habitations in Adilabad District
ma
n Name of the Sub work : Construction of Watch man and Operator Quarter -II at 50 MLD WTP at Bhainsa
and
Op
era Est.Cost Rs 49.83 lakhs
tor
Qu
art
erSl. Date of record Description MB No. Page No. No. L B D Qty. Rate per Amount Bare Rate Bare Amount Embede Amount S. Charges
-2
at
50
ML
D1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
WT Earthwork in excavation for structures as per drawing and
P at technical specifications Clause 305.1 including setting out,
Bha construction of shoring and bracing, removal of stumps and
ins1 03/May/19 other deleterious material and disposal upto a lead of 50 m,
a dressing of sides and bottom and backfilling in trenches with
excavated suitable material as per Technical Specification
305 MORD / 304 MORTH ordianry gravelly soils for
foundations .
1226 1 1 6 2.3 2.3 0.6 19.04
Septic Tank 1 1 3.26 2.86 1.65 15.38
03/Nov/19 Total 110.6 Cum 128.2 1 Cum 14179.00 128.2 14179.00 0.00
Removal of Hard rock by Machine which require blasting such

as hard rock, sheet rock and boulders for Structures including
2 cost and conveyance of all material and labour charges etc
completed
07/May/19 19.04 Cum 443.91653 1 Cum 8452.00 432.798782834723 8240.00 212.00
CC(1:4:8) using 40 mm HG metal icluding all cost and
3 conveyance of all materials labour charges etc completed as
per standard specification. For foundation & leveling course
Column footings 1226 2 1 18 1.95 1.95 0.1 6.84
30/Nov/19 Septic Tank 81 1 1 2.76 2.26 0.15 0.94
07/May/19 7.78 Cum 4927.1 1 Cum 38333.00 4656.59 36228.00 2105.00 665.19
VRCC (1:1.5:3) using 20 mm HBG metal including cost and

4 conveyance of all the materials,but excluding the cost of the
steel etc complete for Columns footing.
(0.25/3)
Rectangular footings 1226 4 1 18 (0.14+3.
1.75 1.75 0.3 16.54
Trapezoidal Portion 1226 4 1 18 062+ 0.25 5.82510488
13/May/19 √(0.14* 22.3651049 Cum 8953.8 1 Cum 200253.00 8308.32 185816.00 14437.00 1912.22
3.062))
VRCC(1:1.5:3) using 20 mm HBG metal including cost and
steel etc complete for Columns upto Ground Level.
13/May/19 2.7 Cum 8953.8 1 Cum 24175.00 8308.32 22432.00 1743.00 230.85

steel etc complete for Plinth Beams
Long Wall 1226 10 1 4 14.99 0.23 0.23 3.17

Short Wall 1226 10 1 2 10.57 0.23 0.23 1.12
Short Wall 1226 10 1 4 9.67 0.23 0.23 2.05
deductions 1226 10 1 12 0.23 0.23 0.23 -0.146004
03/Jun/19 6.193996 Cum 11173.72 1 Cum 69210.00 10528.22 65212.00 3998.00 529.59
CC(1:4:8) using 40 mm HG metal icluding all cost and
7 conveyance of all materials labour charges etc completed as
per standard specification. For RR Masonry.
Long Wall 1226 4 1 2 15 0.65 0.1 1.95
Short Wall 1226 5 1 2 10.57 0.65 0.1 1.37
13/May/19 2.44 Cum 4927.1 1 Cum 12022.00 4656.59 11362.00 660.00 208.62
Construction of Randam rubble stone masonry in CM(1:6)
8 2nd sort including cost and conveyance of all materials and
labour charges ,seigniorage charges etc complete.
First Footing
Center line length 1226 6 1 1 43.56 0.6 1 26.14
Short Wall at balcony 1226 6 1 6 1.43 0.6 1 5.15
Short wall at front 1226 6 1 2 0.83 0.6 1 1
1226 6 26.68
20.84
18/May/19 47.52 Cum 4001.65 1 Cum 190158.00 3841.7 182558.00 7600.00 627.26
Providing & filling gravel/morrum soil (CNS Soil) for
9 foundation including braking clouds,spreading in laying of 0-
15 cm watering including all etc complete
Column footings 1226 7 1 12 2.3 2.3 1.2 76.18
1226 7 1 6 2.3 2.3 0.6 19.04
(1/3)
Deduction for recangular footing 1226 7 1 18 (0.14+3.
1.75 1.75 0.3 -16.54
Deduction for trapezoidal 1226 7 1 18 062+ 0.25 -5.83
Deduction PCC RR masonary Quantity 1226 7 √(0.14* -2.44
3.062))
1226 7 ` -47.52
23/May/19 16.05 Cum 777 1 Cum 12471.00 777 12471.00 0.00
CC(1:4:8)using 40 mm HG metal icluding Cost and
10 conveyance of the all materials etc complete For Plingth
beam Bed
Long Wall 1226 8 1 2 15 0.43 0.15 1.94
Short Wall 1226 8 1 4 6.59 0.43 0.15 1.7
For Bedding Below plingth at boundary beam 8
28/May/19 5.4 Cum 4927.1 1 Cum 26606.00 4656.59 25146.00 1460.00 461.70
steel etc complete for Columns Upto Ground Slab.
10/Jun/19 Columns 1226 12 1 18 0.23 0.45 2.55 4.75065 Cum 10716.48 1 Cum 50910.00 10070.98 47844.00 3066.00 406.18
conveyance of all the materials,but excluding the cost of the
12
steel etc complete for Beams for Ground Floor Slab&Middle
Beam for stair casing
Long Beams 1226 25 1 3 14.99 0.23 0.3 3.10293
Long Beams-FFB3 1226 25 1 1 14.99 0.15 0.3 0.67455
Short Beams 1226 25 1 6 8.96 0.23 0.3 3.70944
Deductions 1226 25 1 12 0.23 0.23 0.3 -0.19044
Deductions-FFB3 1226 25 1 4 0.15 0.23 0.3 -0.0414
13/Jul/19 1226 25 1 7.48968 Cum 11173.72 1 Cum 83688.00 10528.22 78853.00 4835.00 640.37
steel etc complete for Slabs 125mm thick
Terrace Slab 1226 25 1 1 15.45 5.79 89.4555
1226 25 1 2 3.28 6.52 42.7712
13/Jul/19 132.2267 Sqm 13518.37 10 sqmt 178749.00 12711.5 168080.00 10669.00 1413.17

steel etc complete for Columns upto 1st Floor.
09/Jul/19 Columns 1226 21 1 18 0.23 0.45 2.55 4.75065 Cum 11102.95 1 Cum 52746.00 10457.45 49680.00 3066.00 406.18
Page 143 of 230

steel etc complete for Beams for Terrace Floor Slab.
Long Beams 1226 19 1 3 14.99 0.23 0.3 3.10293

Long Beams-FFB3 1226 19 1 1 14.99 0.15 0.3 0.67455
Short Beams 1226 19 1 6 8.96 0.23 0.3 3.70944
Deductions 1226 19 1 12 0.23 0.23 0.3 -0.19044
Deductions-FFB3 1226 19 1 4 0.15 0.23 0.3 -0.0414
25/Jun/19 7.25508 Cum 11822.82 1 Cum 85776.00 11177.32 81092.00 4684.00 620.31
steel etc complete for Roof Slab for 1st Floor.
Roof Slab 1226 19 1 1 15.45 5.79 89.4555
1226 19 1 2 3.28 6.52 42.7712
25/Jun/19 132.2267 Sqmt 13518.37 10 sqmt 178749.00 12711.5 168080.00 10669.00 1413.17
steel etc complete for Columns for Water Tank.
13/Aug/19 Columns 1226 37 1 4 0.23 0.45 0.4 0.1656 Cum 11102.95 1 Cum 1839.00 10457.45 1732.00 107.00 14.16

steel etc complete for Beams for Water Tank.
Long Beams 1226 40 1 2 3.51 0.23 0.275 0.444015

Short Beams 1226 40 1 2 2.4 0.23 0.275 0.3036
28/Aug/19 0.747615 Cum 11822.82 1 Cum 8839.00 11177.32 8356.00 483.00 63.92

steel etc complete for Bottom Slab for Water Tank.
28/Aug/19 slab 150mm thick 1226 40 1 1 3.51 2.86 1 10.0386 sqm 15338.12 10 sqm 15397.00 14369.87 14425.00 972.00 128.75

steel etc complete for Side wall for Water Tank.
Long Wall 1226 42 1 2 3.51 0.15 1.5 1.5795
Short Wall 1226 42 1 2 2.56 0.15 1.5 1.152
09/Sep/19 2.7315 Cum 8397.6 1 Cum 22938.00 7752.1 21175.00 1763.00 233.54

steel etc complete for Top Slab for Water Tank.
125mm thick slab 1226 43 1 1 3.51 2.86 1 10.0386
Deduction Man Hole 1226 43 1 1 0.6 0.6 1 -0.36
20/Sep/19 9.6786 sqm 13518.37 10 sqm 13084.00 12711.5 12303.00 781.00 827.52
02/Dec/19 Spetic Tank 1226 82 1 1 2.46 1.96 0.1 0.48216 Cum 8397.6 1 Cum 4049.00 7752.1 3738.00 311.00
Brick Masonry with CM(1:6) using Second Class Bricks

22 including cost and conveyance of all the materials etc
complete for Ground Floor upto First Floor Roof Beam
Long walls 1226 26 1 3 15.45 0.23 2.1 22.38705

Bed room short wall 1226 26 1 2 2.61 0.115 3 1.8009
Kitchen portion wall 1226 26 1 2 1.8 0.115 3 1.242
Toilets long wall 1226 26 2 2 1.8 0.115 3 2.484
Toilets short wall 1226 26 2 2 1.2 0.115 3 1.656
Dedution
Windows2 1226 27 1 -2 0.6 0.23 0.9 -0.2484
Windows(W) 1226 27 1 -2 1.2 0.23 1.2 -0.6624
Main Door(MD) 1226 27 1 -2 0.9 0.23 2.1 -0.8694
Door2(D2) 1226 27 1 -2 0.45 0.23 0.6 -0.1242
Door1(D1) 1226 27 1 -10 0.9 0.23 2.1 -4.347
Window1(W1) 1226 27 1 -7 0.9 0.23 1.2 -1.7388
23 22/Jul/19 37.7292 cum 5234.77 1 cum 197504.00 5148.94 194265.00 3239.00 316.93
Balcony
short side wall 1226 45 1 4 1.5 0.23 2.57 3.5466
Long side wall 1226 45 1 2 2.78 0.23 2.57 3.286516
short side wall 1226 45 1 2 2.78 0.23 2.57 3.286516
Long side wall 1226 45 1 2 2.83 0.23 2.57 3.345626
Varanda 1226 45 1
short side wall 1226 45 1 4 1.38 0.23 2.57 3.262872
short side wall 1226 45 1 2 1.015 0.23 2.57 1.199933
Ventilators 1226 45 1 4 0.6 0.23 0.3 -0.1656
25/Sep/19 17.762463 cum 5234.77 1 cum 92982.00 5148.94 91458.00 1524.00 149.20
24 Lintel Beams to ground floor slab
Long walls 1226 33 1 3 15.45 0.23 0.6 6.3963
Deductions 1226 33
02/Aug/19 9.9015 cum 5234.77 1 cum 51832.00 5148.94 50982.00 850.00 83.17
Forspetic tank 1226 82 1 2 2.23 0.23 1.8 1.84644
82 1 2 1.73 0.23 1.8 1.43244
82 1 1 1.5 0.12 1.5 0.27
02/Dec/19 3.54888 cum 5234.77 1 cum 18578.00 5148.94 18273.00 305.00

steel etc complete for Lintel Beams in Ground Floor.
25 Over main door MD 1226 31 1 2 1.5 0.23 0.3 0.207
Over door D1 1226 31 1 10 1.5 0.23 0.3 1.035

Over door D2 1226 31 1 4 1.35 0.23 0.3 0.3726
Over window W 1226 31 1 2 1.5 0.23 0.3 0.207
Over window w1 1226 31 1 7 1.5 0.23 0.3 0.7245
Over window w2 1226 31 1 2 1.5 0.23 0.3 0.207
Over window w3 1226 31 1 2 0.75 0.23 0.3 0.1035
30/Jul/19 2.8566 cum 11060.74 1 cum 31596.00 10415.24 29752.00 1844.00 244.24

steel etc complete for Stair Case Landing.
26 1st Flight 1226 37 1 1 1.2 2.556 3.07
Landing 1226 37 1 1 2.4 1.2 2.88

2nd Flight 1226 37 1 1 1.2 2.56 3.07
Steps in 2nd Flights 1226 37 1 3.5 1.2 0.3 0.15 0.19
13/Aug/19 9.43 sqmt 15338.12 10 sqmt 14464.00 14369.87 13551.00 913.00

steel etc complete for Sunshades
Page 144 of 230

27 Over Window 1 1226 32 1 3 1.2 0.6 2.16
Over Window 3 1226 32 1 1 0.75 0.6 0.45

30/Jul/19 2.61 sqmt 10956.42 10 sqmt 2860.00 10472.29 2733.00 127.00 223.16
Brick Masonry with CM(1:6) using Second Class Bricks
including cost and conveyance of all the materials etc
complete for First Floor to Terrace Bottom
28 Middle Bed Room
short side wall 1226 46 1 4 3.05 0.23 2.55 7.1553

Long side wall 1226 46 1 4 2.83 0.23 2.55 6.63918
Bed Room 46
short side wall 1226 46 1 2 2.78 0.23 2.55 3.26094
Long side wall 1226 46 1 4 2.83 0.23 2.55 6.63918
Balcony-1 46
short side wall 1226 46 1 4 1.5 0.23 2.55 3.519
Long side wall 1226 46 1 2 3.05 0.23 2.55 3.57765
Balcony-2 46
short side wall 1226 46 1 4 1.5 0.23 2.55 3.519
Long side wall 1226 46 1 2 2.78 0.23 2.55 3.26094
Kitchen 46
short side wall 1226 46 1 4 1.38 0.23 2.55 3.23748
Long side wall 1226 46 1 2 3.05 0.23 2.55 3.57765
Living & Dining 46
short side wall 1226 46 1 4 2.78 0.23 2.55 6.52188
Long side wall 1226 46 1 2 2.83 0.23 2.55 3.31959
Varanda 47
short side wall 1226 47 1 4 1.38 0.23 2.55 3.23748
Toilet 47
short side wall 1226 47 1 2 1.8 0.115 2.55 1.0557
Long side wall 1226 47 1 4 2.83 0.115 2.55 3.31959
Open Portions 47
short side wall 1226 47 1 2 1.015 0.23 2.7 1.26063
Deductions 47
Door-D1 1226 47 1 -10 0.9 0.23 2.1 -4.347
Door MD 1226 47 1 -2 0.9 0.23 2.1 -0.8694
Door-D2 1226 47 1 -4 0.75 0.23 1.8 -1.242
Window-W1 1226 47 1 -2 1.2 0.23 1.2 -0.6624
W2 1226 47 1 -6 0.9 0.23 1.2 -1.4904
W3 1226 47 1 -2 0.9 0.23 0.6 -0.2484
W4 1226 48 1 -2 0.45 0.23 0.6 -0.1242
Ventilators 1226 48 1 -4 0.6 0.23 0.3 -0.1656
Lintel Beam-1 1226 48 1 -20 1.2 0.23 0.23 -1.2696
Lintel Beam-2 1226 48 1 2 1.5 0.23 0.23 0.1587
Lintel Beam-3 1226 48 1 -4 1 0.23 0.23 -0.2116
Lintel Beam-4 1226 48 1 -2 0.6 0.23 0.23 -0.06348
Water Tank 1226 48 1 -1 2.86 0.23 0.9 -0.59202
28/Sep/19 51.97379 cum 5943.73 1 cum 308918.00 5857.9 304457.00 4461.00 436.58
Plastering with 12mm thick with sponge finish first coat in

CM(1:5) Prop 8mm thick and second coat in CM(1:3) prop
4mm thick including cost and conveyance of all materials and
labour charges etc., complete for Ground Floor Inside
29 Middle Bed Room
short side wall 1226 49 1 4 3.05 2.875 1 35.075

Long side wall 1226 49 1 4 3.05 2.875 1 35.075
Slab 1226 49 1 2 3.05 3.05 1 18.605
Bed Room 49
short side wall 1226 49 1 4 3.05 2.875 1 35.075
Long side wall 1226 49 1 4 2.9 2.875 1 33.35
Slab 1226 49 1 2 3.05 2.9 1 17.69
Balcony-1 49
short side wall 1226 49 1 4 1.5 2.875 1 17.25
Long side wall-1 1226 49 1 2 3.05 2.875 1 17.5375
Long side wall-2 1226 49 1 2 3.05 1.5 1 9.15
Slab 1226 49 1 2 1.5 3.05 1 9.15
Balcony-2 50
short side wall 1226 50 1 4 1.5 2.875 1 17.25 .
Long side wall-1 1226 50 1 2 2.78 2.875 1 15.985
Long side wall-2 1226 50 1 2 2.78 1.5 1 8.34
Slab 1226 50 1 2 1.5 2.78 1 8.34
Kitchen 50
short side wall 1226 50 1 4 1.8 2.875 1 20.7
Long side wall 1226 50 1 4 3.05 2.875 1 35.075
Slab 1226 50 1 2 3.05 1.8 1 10.98
Living & Dining 50
short side wall 1226 50 1 4 3.05 2.875 1 35.075
Long side wall 1226 50 1 4 4.15 2.875 1 47.725
Slab 1226 50 1 2 3.05 4.15 1 25.315
Varanda 50
short side wall 1226 50 1 4 2.28 2.875 1 26.22
Long side wall 1226 50 1 2 2.78 2.875 1 15.985
Slab 1226 50 1 2 2.28 2.78 1 12.6768
Toilet 51
short side wall 1226 51 1 8 1.8 2.875 1 41.4
Long side wall-1 1226 51 1 8 1.2 2.875 1 27.6
Long side wall-2 1226 51 1 2 2.63 2.875 1 15.1225
Slab 1226 51 1 4 1.8 1.2 1 8.64
Open Portion 51
short wall 1226 51 1 2 1.015 2.875 1 5.83625
Deductions 51
Door D1 1226 51 1 10 0.9 2.1 -1 -18.9
Door MD 1226 51 1 2 0.9 2.1 -1 -3.78
Door D2 1226 51 1 4 0.75 1.8 -1 -5.4
Windows W1 1226 51 1 2 1.2 1.2 -1 -2.88
W2 1226 52 1 6 0.9 1.2 -1 -6.48
W3 1226 52 1 2 0.9 0.6 -1 -1.08
W4 1226 52 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 52 1 4 0.6 0.3 -1 -0.72
11/Oct/19 566.44305 sqmt 3029.33 10 sqmt 171594.00 2944.35 166781.00 4813.00 301.35

labour charges etc., complete for Ground Floor Outside
Alround Building
long wall 1226 53 1 4 10.57 3 1 126.84
short wall 1226 53 1 4 6.52 3 1 78.24
30 Lintel Beam 1 Sunshade Sides 1226 53 1 14 0.6 0.087 1 0.7308
Landing 1226 54 1 2 1.2 2.4 1 5.76
Open Area slab bottom 1226 54 1 2 15 1 1 30
Deductions 54
Door D1 1226 54 1 4 0.9 2.1 -1 -7.56
Door MD 1226 54 1 2 0.9 2.1 -1 -3.78
Windows W1 1226 54 1 2 1.2 1.2 -1 -2.88
Windows W2 1226 54 1 6 0.9 1.2 -1 -6.48
Page 145 of 230

Windows W3 1226 54 1 2 0.9 0.6 -1 -1.08
Windows W4 1226 54 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 54 1 4 0.6 0.3 -1 -0.72
11/Oct/19 246.5484 sqmt 3029.33 10 sqmt 74688.00 2944.35 72592.00 2096.00 131.16

labour charges etc., complete for First Floor inside
Middle Bed Room

short side wall 1226 55 1 4 3.05 2.55 1 31.11
Long side wall 1226 55 1 4 3.05 2.55 1 31.11
Slab 1226 55 1 2 3.05 3.05 1 18.605
Bed Room 55
short side wall 1226 55 1 4 3.05 2.55 1 31.11
Long side wall 1226 55 1 4 2.9 2.55 1 29.58
Slab 1226 55 1 2 3.05 2.9 1 17.69
Balcony-1 55
short side wall 1226 55 1 4 1.5 2.55 1 15.3
Long side wall-1 1226 55 1 2 3.05 2.55 1 15.555
Long side wall-2 1226 55 1 2 3.05 1.5 1 9.15
Slab 1226 55 1 2 1.5 3.05 1 9.15
Balcony-2
short side wall 1226 56 1 4 1.5 2.55 1 15.3
Long side wall-1 1226 56 1 2 2.78 2.55 1 14.178
Long side wall-2 1226 56 1 2 2.78 1.5 1 8.34
31 Slab 1226 56 1 2 1.5 2.78 1 8.34
Kitchen 56
short side wall 1226 56 1 4 1.8 2.55 1 18.36
Long side wall 1226 56 1 4 3.05 2.55 1 31.11
Slab 1226 56 1 2 3.05 1.8 1 10.98
Living & Dining 56
short side wall 1226 56 1 4 3.05 2.55 1 31.11
Long side wall 1226 56 1 4 4.15 2.55 1 42.33
Slab 1226 56 1 2 3.05 4.15 1 25.315
Varanda 56
short side wall 1226 56 1 4 2.28 2.55 1 23.256
Long side wall 1226 56 1 2 2.78 2.55 1 14.178
Slab 1226 56 1 2 2.28 2.78 1 12.6768
Toilet
short side wall 1226 57 1 8 1.8 2.55 1 36.72
Long side wall-1 1226 57 1 8 1.2 2.55 1 24.48
Long side wall-2 1226 57 1 2 2.63 2.55 1 13.413
Slab 1226 57 1 4 1.8 1.2 1 8.64
Open Portion 57
short wall 1226 57 1 2 1.015 2.55 1 5.1765
Deductions 57
Door D1 1226 57 1 10 0.9 2.1 -1 -18.9
Door MD 1226 57 1 2 0.9 2.1 -1 -3.78
Door D2 1226 57 1 4 0.75 1.8 -1 -5.4
Windows W1 1226 57 1 2 1.2 1.2 -1 -2.88
W2 1226 58 1 6 0.9 1.2 -1 -6.48
W3 1226 58 1 2 0.9 0.6 -1 -1.08
W4 1226 58 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 58 1 4 0.6 0.3 -1 -0.72
24/Oct/19 Total 512.4833 sqmt 3110.91 10 sqmt 159429.00 3025.93 155074.00 4355.00 272.64

labour charges etc., complete for First Floor Outside
Alround Building
long wall 1226 59 1 4 10.57 3 1 126.84
short wall 1226 59 1 4 6.52 3 1 78.24
Door MD -1 1226 59 1 -2 0.9 0.23 1 -0.414
Door MD -2 1226 60 1 -4 0.23 2.1 1 -1.932
Door D1 Side1 1226 60 1 -4 0.9 0.23 1 -0.828
Door D1 Side2 1226 60 1 -8 0.23 2.1 1 -3.864
Window W 1226 60 1 -8 1.2 0.23 1 -2.208
W1 Side -1 1226 60 1 -12 0.9 0.23 1 -2.484
W1 Side -2 1226 60 1 -12 0.23 1.2 1 -3.312
W2 Side -1 1226 60 1 -4 0.9 0.23 1 -0.828
W2 Side -2 1226 60 1 -4 0.23 0.6 1 -0.552
W3 Side -1 1226 60 1 -4 0.45 0.23 1 -0.414
W3 Side -2 1226 60 1 -4 0.23 0.6 1 -0.552
Ventilator- side-1 1226 60 1 -8 0.6 0.23 1 -1.104
32 Ventilator- side-2 1226 60 1 -8 0.23 0.3 1 -0.552

07/Nov/19 286.3252 sqmt 3110.91 10 sqmt 89073.00 3025.93 86640.00 2433.00 152.33
forspetic tank
Inner wall 1226 83 1 1 7 1 1.8 12.6
Partition wall 1226 83 1 2 1.5 1 1.5 4.5
Bottom Slab 1226 83 1 1 2 1 1.5 3
Outer side 1226 83 1 1 4.42 1 0.3 1.326
Top slab 1226 83 1 1 2.46 1 1.96 4.8216
04/Dec/19 26.2476 sqmt 3029.33 10 sqmt 7951.00 2944.35 7728.00 223.00
Snowcem paint two coats including cost and conveyence etc

complete. For Ground Floor inside
Middle Bed Room
short side wall 1226 62 1 4 3.05 2.875 1 35.075
Long side wall 1226 62 1 4 3.05 2.875 1 35.075
Slab 1226 62 1 2 3.05 3.05 1 18.605
Bed Room 62
short side wall 1226 62 1 4 3.05 2.875 1 35.075
Long side wall 1226 62 1 4 2.9 2.875 1 33.35
Slab 1226 62 1 2 3.05 2.9 1 17.69
Balcony-1 62
short side wall 1226 62 1 4 1.5 2.875 1 17.25
Long side wall-1 1226 62 1 2 3.05 2.875 1 17.5375
Long side wall-2 1226 63 1 2 3.05 1.5 1 9.15
Slab 1226 63 1 2 1.5 3.05 1 9.15
Balcony-2 63
short side wall 1226 63 1 4 1.5 2.875 1 17.25
Long side wall-1 1226 63 1 2 2.78 2.875 1 15.985
Long side wall-2 1226 63 1 2 2.78 1.5 1 8.34
Slab 1226 63 1 2 1.5 2.78 1 8.34
Kitchen 63
short side wall 1226 63 1 4 1.8 2.875 1 20.7
Long side wall 1226 63 1 4 3.05 2.875 1 35.075
Slab 1226 63 1 2 3.05 1.8 1 10.98
Living & Dining 63
short side wall 1226 63 1 4 3.05 2.875 1 35.075
Long side wall 1226 64 1 4 4.15 2.875 1 47.725
Page 146 of 230

Slab 1226 64 1 2 3.05 4.15 1 25.315
Varanda 64
short side wall 1226 64 1 4 2.28 2.875 1 26.22
Long side wall 1226 64 1 2 2.78 2.875 1 15.985
33 Slab 1226 64 1 2 2.28 2.78 1 12.6768
Toilet 64
short side wall 1226 64 1 8 1.8 2.875 1 41.4
Long side wall-1 1226 64 1 8 1.2 2.875 1 27.6
Long side wall-2 1226 64 1 2 2.63 2.875 1 15.1225
Slab 1226 64 1 4 1.8 1.2 1 8.64
Open Portion 64
short wall 1226 64 1 2 1.015 2.875 1 5.83625
Deductions 65
Door D1 1226 65 1 10 0.9 2.1 -1 -18.9
Door MD 1226 65 1 2 0.9 2.1 -1 -3.78
Door D2 1226 65 1 4 0.75 1.8 -1 -5.4
Windows W1 1226 65 1 2 1.2 1.2 -1 -2.88
W2 1226 65 1 6 0.9 1.2 -1 -6.48
W3 1226 65 1 2 0.9 0.6 -1 -1.08
W4 1226 65 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 65 1 4 0.6 0.3 -1 -0.72
17/Nov/19 566.44305 Sq.mts. 1029.9 10 sqmt 58338.00 1029.9 58338.00 0.00

complete. For Ground Floor Outside
Alround Building
long wall 1226 66 1 4 10.57 3 1 126.84
short wall 1226 66 1 4 6.52 3 1 78.24
Landing 1226 67 1 2 1.2 2.4 1 5.76
Open Area slab bottom 1226 67 1 2 15 1 1 30
Deductions
Door D1 1226 68 1 4 0.9 2.1 -1 -7.56
Door MD 1226 68 1 2 0.9 2.1 -1 -3.78
Windows W1 1226 68 1 2 1.2 1.2 -1 -2.88
Windows W2 1226 68 1 6 0.9 1.2 -1 -6.48
Windows W3 1226 68 1 2 0.9 0.6 -1 -1.08
Windows W4 1226 68 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 68 1 4 0.6 0.3 -1 -0.72
17/Nov/19 779.0477 Sq.mts. 1029.9 10 sqmt 80234.00 1029.9 80234.00 0.00

complete. For 1st Floor inside
Middle Bed Room
short side wall 1226 69 1 4 3.05 2.55 1 31.11
Long side wall 1226 69 1 4 3.05 2.55 1 31.11
Slab 1226 69 1 2 3.05 3.05 1 18.605
Bed Room 69
short side wall 1226 69 1 4 3.05 2.55 1 31.11
Long side wall 1226 69 1 4 2.9 2.55 1 29.58
Slab 1226 69 1 2 3.05 2.9 1 17.69
Balcony-1 69
short side wall 1226 69 1 4 1.5 2.55 1 15.3
Long side wall-1 1226 69 1 2 3.05 2.55 1 15.555
34 Long side wall-2 1226 69 1 2 3.05 1.5 1 9.15
Slab 1226 69 1 2 1.5 3.05 1 9.15

Balcony-2
short side wall 1226 70 1 4 1.5 2.55 1 15.3
Long side wall-1 1226 70 1 2 2.78 2.55 1 14.178
Long side wall-2 1226 70 1 2 2.78 1.5 1 8.34
Slab 1226 70 1 2 1.5 2.78 1 8.34
Kitchen 70
short side wall 1226 70 1 4 1.8 2.55 1 18.36
Long side wall 1226 70 1 4 3.05 2.55 1 31.11
Slab 1226 70 1 2 3.05 1.8 1 10.98
Living & Dining 70
short side wall 1226 70 1 4 3.05 2.55 1 31.11
Long side wall 1226 70 1 4 4.15 2.55 1 42.33
Slab 1226 71 1 2 3.05 4.15 1 25.315
Varanda 71
short side wall 1226 71 1 4 2.28 2.55 1 23.256
Long side wall 1226 71 1 2 2.78 2.55 1 14.178
Slab 1226 71 1 2 2.28 2.785 1 12.6996
Toilet 71
short side wall 1226 71 1 8 1.8 2.55 1 36.72
Long side wall-1 1226 71 1 8 1.2 2.55 1 24.48
Long side wall-2 1226 71 1 2 2.63 2.55 1 13.413
Slab 1226 71 1 4 1.8 1.2 1 8.64
Open Portion 71
short wall 1226 71 1 2 1.015 2.55 1 5.1765
Deductions 72
Door D1 1226 72 1 10 0.9 2.1 -1 -18.9
Door MD 1226 72 1 2 0.9 2.1 -1 -3.78
Door D2 1226 72 1 4 0.75 1.8 -1 -5.4
Windows W1 1226 72 1 2 1.2 1.2 -1 -2.88
W2 1226 72 1 6 0.9 1.2 -1 -6.48
W3 1226 72 1 2 0.9 0.6 -1 -1.08
W4 1226 72 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 72 1 4 0.6 0.3 -1 -0.72
35 17/Nov/19 512.5061 Sq.mts. 1029.9 10 sqmt 52783.00 1029.9 52783.00 0.00

complete. For 1st Floor Outside
Alround Building
long wall 1226 73 1 4 10.57 3 1 126.84
short wall 1226 73 1 4 6.52 3 1 78.24
Deductions
Door D1 1226 75 1 4 0.9 2.1 -1 -7.56
Door MD 1226 75 1 2 0.9 2.1 -1 -3.78
Windows W1 1226 75 1 2 1.2 1.2 -1 -2.88
Windows W2 1226 75 1 6 0.9 1.2 -1 -6.48
Windows W3 1226 75 1 2 0.9 0.6 -1 -1.08
Windows W4 1226 75 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 75 1 4 0.6 0.3 -1 -0.72
17/Nov/19 255.9728 Sq.mts. 1029.9 10 sqmt 26363.00 1029.9 26363.00 0.00
Flooring with CC(1:4:8) using 40mm HBG metal for 100mm

thick and Top plastering with CM(1:3) ,20mm thick including
cost and conveyance of all the materials ect complete.
Balcony-I 1226 12 1 2 3.05 1.5 9.15

Balcony-II 1226 12 1 2 2.785 1.5 8.355
M.Bed Room 1226 12 1 2 3.05 3.05 18.605
Page 147 of 230

Bed Room 1226 12 1 2 3.05 2.9 17.69
Statir case Back Side 1226 12 1 1 3.05 2.4 7.32
Toilets 1226 12 1 4 1.8 1.2 8.64
Liv/Din Room 1226 13 1 2 4.15 3.05 25.315
Verenda 1226 13 1 2 2.2 2.79 12.276
Kitchen 1226 13 1 2 2 1.8 7.2
Utility Room 1226 13 1 2 0.935 1.8 3.366
Vernda-I 1226 13 1 1 14.99 0.9 13.491
Sq.mts
10/Jun/19 135.008 Sq.mts. 7131.1 10 . 96276.00 6694.99 90388.00 5888.00 1385.18
Flooring with Vetrified tiles of 1st Quality set over base coat
white cement paste with full depth mixed with pegment of
matching shade including cost of all materials etc complete
including seignorage charges etc complete .
Ground Floor
M.Bed Room 1226 76 1 2 3.05 3.05 18.605
Bed Room 1226 76 1 2 2.9 3.05 17.69
Liv/Din Room 1226 76 1 2 4.15 3.05 25.315
Kitchen 1226 76 1 2 2 1.8 7.2
Toilets 1226 76 1 4 1.8 1.2 8.64
Balcony-1 1226 76 1 2 3.05 1.5 9.15
Balcony-2 1226 77 1 2 2.78 1.5 8.34
Varanda 1226 77 1 2 2.28 2.7 12.312
Kitchen Wall 1226 77 1 2 3.2 0.9 5.76
Deduction Door (.750 X 1.80) 1226 77 1 16 0.9 2.1 -30.24
22/Nov/19 134.612
36 First Floor
M.Bed Room 1226 79 2 3.05 3.05 18.605

Bed Room 1226 79 2 2.9 3.05 17.69
Liv/Din Room 1226 79 2 4.15 3.05 25.315
Kitchen 1226 79 2 2 1.8 7.2
Toilets 1226 79 4 1.8 1.2 8.64
Balcony-1 1226 79 2 3.05 1.5 9.15
Balcony-2 1226 79 2 2.78 1.5 8.34
Varanda 1226 80 2 2.28 2.7 12.312
Kitchen Wall 1226 80 2 3.2 0.9 5.76
Deduction Door (.750 X 1.80) 1226 80 16 0.9 2.1 -30.24
134.612
Sq.mts
28/Nov/19 269.224 Sq.mts. 10600.59 10
. 285393.00 8969.8679979692 241490.00 43903.00 107.42
Supply and placing of the HYSD bars, fabrication including

cost and conveyance of all the materials etc complete.
16/Sep/19 13.09652 MT 51392.6 1 MT 673064.00 43999.3 576238.00 96826.00
Manufacturing supplying and erection off SS Hand

Railingfabrication for varandha including c/c of all labour
charges complete.
Ground Floor
Balcony-1 1226 78 1 2 3.05 6.1
Balcony-2 1226 78 1 2 2.78 5.56
Varanda 1226 78 1 1 19.03 19.03
26/Nov/19 30.69 Rmt 3100 1 Rmt 95139.00 2627.12 80626.00 14513.00
Supply, delivery and fixing of teak wood frames with hard

board laminated shutters including ironmongery and fixtures
etc, cost and conveyance of all materials and labour charges
etc., complete - for doors of size
12/Dec/19 Doors of size 0.9m X 2.05m 1226 97 1 24 24 No.s 17162.3 1 No.s 411895.00 15395.3 369487.00 42408.00
Supplying & fixing SINGLE PANEL 3.0 mm thick PVC door with
frame and shutters including cost and conveyance of all
materials and labour charges etc., complet.
12/Dec/19 For Bathroom doors 1226 97 1 8 8 No.s 3067.61 1 No.s 24541.00 2595.71 20766.00 3775.00
Supply and fixing Aluminium Anodised Three Track Sliding

Windows as per approved drawing with aluminium anodised
sections of Series C Jindal sections and outer frame top
horizontals & both verticals of 8774 of size 62 x 29.5 mm and
bottom horizontal - two track frame of 8773 of size 62 x 29.5
mm, Shutter frame top, bottom and verticals of 8304 of size
50 mm x 20 mm and Weather interlocking frame of 8306 of
size 50 x 20 with plain clear float glass 5 mm thick fixed
including supply and fixing aluminium handles of 100 mm for
each shutter, nylon rollers assembly and all labour charges
for fixing the fixtures with required no.of screws, bolts and
nuts and including labour charges for fixing the frame in
position, fixing shutter to frame etc. completed for finished
item of work.
Windows 1226 98 1 20 1.2 1.2 28.8

Kitchen Windows 1226 98 1 4 1.2 0.9 4.32
12/Dec/19 33.12 Sqm 10091.985 1 Sqm 334247.00 10091.985 334247.00 0.00 107.42
Supply and Fixing of 110 mm dia 3 M Single Socket PVC/SWR

37 06/Dec/19 pipe -6 Kg/sq.cm with all required accessories including fixing
and labour charges etc
06/Dec/19 84 1 2 3 6 Rmt 262.85 1 Rmt 1577.00 234.85 1409.00 168.00
Page 148 of 230

b 110 mm dia - Single Tee with Door - UPVC/SWR Pipe fittings
06/Dec/19 84 1 4 4 16 Nos 147.7 1 Nos 2363.00 124.98 2000.00 363.00
c 110 mm dia - Plain Bend 87.5 Degree - UPVC/SWR Pipe

fittings
06/Dec/19 84 1 4 4 16 Nos 94.3 1 Nos 1509.00 79.79 1277.00 232.00
Supply and Fixing of 90 mm dia 3 M Single Socket PVC/SWR
d pipe -6 Kg/sq.cm with all required accessories including fixing
and labour charges etc
06/Dec/19 84 1 4 4 16 Rmt 232.95 1 Rmt 3727.00 209.45 3351.00 376.00
Supply and Fixing of CPVC pipe (ISI MARK) with all required
accessories including fixing and labour charges etc.
06/Dec/19 22.2 mm CPVC Pipe (TBSP-J.III-02) 85 1 1 12 12 Rmt 181.78 1 Rmt 2181.00 156.79 1881.00 300.00
06/Dec/19 28.6 mm CPVE Pipe (TBSP-J.III-03) 85 1 1 12 12 Rmt 240.86 1 Rmt 2890.00 207.92 2495.00 395.00
Supplying & fixing CPVC ball Valve as per IS I-class heavy duty
as approved by the Engineer including cost & conveyance of
all materials, labour charges, etc. complete for finished item
of work in all floors as directed by Engineer-in-charge
06/Dec/19 85 1 1 3 3 Nos 328.35 1 Nos 985.00 285.17 856.00 129.00
Supplying & Fixing Orissa Pan White glazed W.C 1st quality ISI
marked conforming to IS:2556-Part-3-1981 with "P" or "S"
trap Hindware/ Parryware/ Neycer - ISI Mark: 580 mm x 440
mm duly providing constructing Brick masonry seat using 2nd
class bricks, CC Squatting plate in P.C.C 1:2:4, S&F PVC Low
level system with internal components & short bend: 10
Litres capacity Single Flush, S&F of 15 mm brass angle stop
valve of quarter turn spindle type of not less than 400 grams
weight with internal threaded conforming to IS 8931 and S&F
15 mm nominal size PVC connection with brass union nut C.P
coated including cost and conveyance of all materials and
labour charges, overheads and contractor's profit etc.,.
complete as per standard practice for finished item of work.
38 06/Dec/19 86 1 4 1 4 Nos 1799.66 1 Nos 7199.00 1492.88 5972.00 1227.00
S&F of 15
Supply, mm brassand
Installation body CP finish bib tap
commissioning of not less
approved makethan
floor
300 gramsClose
mounted weight with quarter
Coupled wash downturn spindle with eitherto
EWC conforming
internal (Part
IS:2556 or external
8)-2004 threaded
suit withconnection conforming
'P' or 'S' trap with dualto IS
flush
06/Dec/19 porcelain
8931 cistern fixed on wash down EWC with all internal 87 1 4 7 28 Nos 278.4 1 Nos 7795.00 243.15 6808.00 987.00
parts of dual flush cistern, ultra solid seat cover of approved
06/Dec/19 make with rubber buffer and cap & 15 mm angle stop cock & 87 1 4 1 4 Nos 10531 1 Nos 42124.00 8788 35152.00 6972.00
450 mm
Supplying
S&F long
Stainless PVC
steelinter
& Fixing Indianconnection
4" dia make
roundFlat pipe
Backwall
Grating Wash
withflanges
Handall
frame of
Basin
for
approved
1st ormake
quality
nahany etc. complete
conforming
floor trap withfor
orfinished
without item
to IS:2556-Part-4:1972
cover of work
holewith wastein all
respects:
06/Dec/19 fittings likeColoured - Grade
rubber plug, - I/Grade
chain, 32 mm- IInominal size C.P. 88 1 4 1 4 Nos 289 1 Nos 1156.00 240 960.00 196.00
Fitting with parallel pipe thread conforming to IS:2963-1979
and fitted with 15 mm nominal bore Chromium Plated Pillar
06/Dec/19 Tap of 1st quality Indian make 400 grams complete with 88 1 4 1 4 Nos 3083 1 Nos 12332.00 2557 10228.00 2104.00
Supplying
standard CI&brackets
fixing stainless steel
including sink size
wooden 36" x550
block: 18"x 400 mm -
(914.4x457.2mm)
Single C.P. Pillar cock1 mm thick with accessories
06/Dec/19 88 1 4 1 4 Nos 10331.685 1 Nos 41327.00 9347.142758 37389.00 3938.00

Supply and fixing CP finish brass towel rod 600 mm long and
20 mm dia with brackets
06/Dec/19 89 1 4 1 4 Nos 1216.82 1 Nos 4867.00 1029.62 4118.00 749.00
Supply
Electricaland Fixing of ISI 25mm outer dia heavygrade, FRLS
with IS:9537 part 3 regid PVC pipe. concealed in Roof Slabs
10/Dec/19 Supply and Fixing of ISI 25mm outer dia mediumgrade, FRLS
with all required accessories including masonary work and
10/Dec/19 with
labour IS:9537
chargespart 3 regid
etc., PVC pipe. concealed in wall with all
complete. 90 1 1 61.75 61.75 Rmt 62.895 1 Rmt 3884.00 56.469 3487.00 397.00
required accessories including masonary work for light, fan
and
Supplyseparate plug point
of 14/0.3mm (1.0with
Sqmm) 8 orFRLS
9 Module
/ HFFRHotPVCdipinsulated
10/Dec/19 galvanized
1100V grade as per IS:694/1990all
Metal Box including labour
two charges
run of flexibleetc.,
copper 90 1 4 39.19 156.76 Rmt 57.17243 1 Rmt 8962.00 54.681515 8572.00 390.00
complete.
Supply
wire forand run ofin2 existing
earthing of 36/0.3PVCmmconduit
( 2.5 sq.mm)
pipe forFRLS / HFFR
circuit
PVC insulated 1100 V grade as per IS: 694 / 1990
10/Dec/19 mains including
specifications
labour charges (phase neutral and earth) 91 1 4 39.19 156.76 Rmt 18.74117 1 Rmt 2938.00 16.8789145 2646.00 292.00
Supply and runfor
etc., complete offlexible
as required copper
for mm
2 of 22/0.3 cable
switch and
board
( 1.5 for earthing
circuit
sq.mm) FRLS mains. in
/ HFFR
existing
PVC PVC conduit
insulated 1100 Vpipegradeforascircuit
per IS:mains
694 /including
1990 labour
charges (phasefor
10/Dec/19 specifications neutral and
flexible earth)cable
copper etc., and
complete as required
for earthing in 91 1 4 43.95 175.8 Rmt 37.363725 1 Rmt 6569.00 32.97497 5797.00 772.00
for switch
existing PVCboard circuit
conduit pipemains.
for circuit mains including supply &
Supply and run of 2 of 4 Sq mm F.R L.S. / HFFR P.V.C.
fixing of Gold
insulated medalof
flexible copper3 plastic jumbo
cable 1100 V ceilling
grade asrose
per6AIS: isi
694 /
10/Dec/19 1990
mark specifications
flush type switch andon exisiting
1 run of 2.50 decolam
Sq mmboard including
F.R L.S. / HFFR 91 1 4 31.46 125.84 Rmt 24.719366 1 Rmt 3111.00 21.967498 2764.00 347.00
all labour
P.V.C. charges
insulated etc., complete.
flexible copper cable 1100 V grade as per IS:
10/Dec/19 694 / 1990 specifications in the existing conduit pipe for run 92 1 1 95 95 Rmt 53.025905 1 Rmt 5037.00 46.30985 4399.00 638.00
of mains from main panel board to TPN DB'S with pin type
lugs andofconnection
Supply 1200 mm (48") sweep 5star rating ISI Mark Ceiling
Fan as per IS 374 -1979 and 230V, A.C 50 Hz.Ceiling fan with
3 Blades and double ball bearings with all standard
accessories.
39 10/Dec/19 92 1 4 3 12 Nos 2257.29 1 Nos 27087.00 2036.44 24437.00 2650.00
Supply and fixing of Modular type Stepped electronic

regulator with connections and Labour charges etc complete.
(Data No.23.1.5)
10/Dec/19 92 1 4 3 12 Nos 537.39895 1 Nos 6449.00 511.812852 6142.00 307.00
Supply and fixing of Modular cover frames Makes : Legrand
Myrius / Cabtree Thames Platinum / Million Logus / Gold
Medal Curve / Anchor Roma viola / CPL. vide page no:20
10/Dec/19 MODULAR- 4 93 1 4 2 8 Nos 109.0704 1 Nos 873.00 103.8781945 831.00 42.00
10/Dec/19 MODULAR- 8 93 1 4 2 8 Nos 193.1455 1 Nos 1545.00 183.942685 1472.00 73.00
37 10/Dec/19 MODULAR- 12 93 1 4 3 12 Nos 237.45535 1 Nos 2849.00 226.1506575 2714.00 135.00

Supply of 6A / 10A 3/2 Pin 2 Module Modular Socketwith
shutter.complete
Supply and fixing of in 16A
N.R.B. ISI/marked
R.B. (Data No. modular
1 Nos. 9.1.1) (TBSE-
type
1.7.4) & 16A/6A 1 way 2 Module Combi Socket Modular
10/Dec/19 switch 93 1 4 1 4 Nos 30.67605 1 Nos 123.00 29.2152857142857 117.00 6.00
Socket with shutter on a common switch board with
Supply of 40-63A
connections 10KAcost
including DP MCB, C/D CurveofISIallMark
and coveyance material and
Distribution boardetc.,
withcomplete
IP-43 protection
in N.R.B.(Metal
/ R.B. Door)
(Data asNo.per
10/Dec/19 all
IS
labour charges
13032 and suitable for 1 No. 3 phase ELCB / RCCB / FP 94 1 4 1 4 Nos 17566.583 1 Nos 70266.00 15223.841925 60895.00 9371.00
9.1.1)
Isolator
Supply
Providing asindependent
and incomer andearthling
Transportation 10 Nos 10kA
and fixing 10-32 A SPa MCBs
of 18/20W,
by excavating 1200mm
trench asto a
outing
10/Dec/19 length, goings
depth ofLow including
2.1 Glare
M in allLED internal
tube
soils, aslight connection
fitting
per size and
of "Havells
specified labour
make
in the Data, 94 1 4 1 4 Nos 5251.0861 1 Nos 21004.00 4273.69845 17095.00 3909.00
charges
Model
using for flush
E-Lite
40mm dia 'B'mounting
Pride" /Equivalent
class etc.,make
GI pipe complete.
of 2.5and
Mtrsmodel
lengthaswith
directed
10/Dec/19 by Dept,with
necessary input AC with
accessories 220 -hume260 Volts withduly
pipe ring >0.9providing
PF with 95 1 1 1 1 Nos 3891.7582 1 Nos 3892.00 3706.43633333333 3706.00 186.00
driver
staggeredandholes
frosted cover etc., complete .duly erected on 2
Nos suitable clip type holders with all connections with twin
10/Dec/19 core
Insidecopper wire of Finolex / RR kabel / Havells / Polycab / 95 1 4 3 12 Nos 1278.6697 1 Nos 15344.00 1033.13665 12398.00 2946.00
10/Dec/19 Supply,
Supply
Outside
GM Transportation
and
/ Millionfixing
/ V-Guard and
of batten/ Goldfixing
holder
Medalof Integral70
/ slanting W SV
/ HPL /holder
RPG / in/lieu
MHand
Payal of 95 1 4 2 8 Nos 1278.6697 1 Nos 10229.00 1033.13665 8265.00 1964.00
Street
labour light
ceiling rose luminaire
of light
charges integral
point
etc complete. with pressure
complete diecast
with all connections and
alluminium housing
all labour charges having
with 18 Wattpot optics
CFL bulb
(Mod-Data with IP66
(for newprotection
No.21.1.1)s.
10/Dec/19 with all standard accessories including 250W HPSV / MH
installation). 96 1 4 3 12 Nos 177.25 1 Nos 2127.00 145.25 1743.00 384.00
lamp and fixing of luminaire on wall with 1.0mt 40mm dia GI
10/Dec/19 pipe bracket and anti-tilting arrangements, 4 Sq.mm flexible 96 1 1 1 1 Nos 6248.825 1 Nos 6249.00 5951.2619047619 5951.00 298.00
copper cable including masonary work and all labour charges
and giving connections etc., complete.(Data No.14-15-
22.1.3 ) (TBSE-3.1.4 ) TOTAL 4,982,935.00 4,631,575.00 351,360.00 14,713.00
Page 149 of 230

POL Amount
Date 28 Days prior Rate % diff (R18-oil Operative % (1*0.15*((N14/1. CP @ 13.615% Total POL 5% Vat 18% GST 12% GST
rate/oilrate) S19(+5,-5) 14)-O15- Amount
P16)*T20
20 21 22 23 24 25 26 27 28 29
06/Oct/19 74.41 25.90% 20.90% 389.92 53 443 0 0 53.16
09/Apr/19 72.88 23.32% 18.32% 192.80 26 219 0 0 26.29
09/Apr/19 72.88 23.32% 18.32% 797.15 109 906 0 0 108.68
15/Apr/19 73.28 23.99% 18.99% 4176.47 569 4,745 0 0 569.41
15/Apr/19 73.28 23.99% 18.99% 504.19 69 573 0 0 68.74
06/May/19 73.27 23.98% 18.98% 1499.84 204 1,704 0 0 204.48
15/Apr/19 73.28 23.99% 18.99% 259.11 35 294 0 0 35.33
20/Apr/19 73.12 23.72% 18.72% 4264.96 581 4,846 0 0 581.48
25/Apr/19 73.29 24.02% 19.02% 312.03 42 355 0 0 42.54
30/Apr/19 74.55 26.15% 21.15% 638.69 87 726 0 0 87.08
13/May/19 73.11 23.71% 18.71% 1080.34 147 1,227 0 0 147.29
15/Jun/19 70.72 19.67% 14.67% 1401.43 191 1,592 0 0 191.07
15/Jun/19 70.72 19.67% 14.67% 2978.18 405 3,384 0 0 406.04
11/Jun/19 71.20 20.48% 15.48% 931.11 127 1,058 0 0 126.95
Page 150 of 230

28/May/19 73.45 24.28% 19.28% 1903.86 259 2,163 0 0 259.57
28/May/19 73.45 24.28% 19.28% 3914.69 533 4,448 0 0 533.72
16/Jul/19 73.17 23.80% 18.80% 39.44 5 45 0 0 5.38
31/Jul/19 72.88 23.31% 18.31% 186.27 25 212 0 0 25.40
31/Jul/19 72.88 23.31% 18.31% 317.26 43 360 0 0 43.25
12/Aug/19 72.47 22.61% 17.61% 438.01 60 498 0 0 59.72
23/Aug/19 72.00 21.83% 16.83% 231.84 32 263 0 0 31.61

04/Nov/19 74.41 25.90% 20.90% 93.04 13 106 0 0 12.69
24/Jun/19 70.63 19.50% 14.50% 3629.67 494 4,124 0 0 494.86
28/Aug/19 72.32 22.37% 17.37% 2046.57 279 2,325 0 0 279.02
05/Jul/19 71.02 20.16% 15.16% 995.79 136 1,131 0 0 135.76
04/Nov/19 74.41 25.90% 20.90% 492.94 67 560 0 0 67.21
02/Jul/19 71.04 20.20% 15.20% 547.42 75 622 0 0 74.63
16/Jul/19 73.17 23.80% 18.80% 309.53 42 352 0 0 42.20
Page 151 of 230

02/Jul/19 71.04 20.20% 15.20% 46.68 6 53 0 0 6.36
31/Aug/19 72.24 22.23% 17.23% 6774.50 922 7,697 0 0 923.62
13/Sep/19 72.16 22.10% 17.10% 3621.00 493 4,114 0 0 493.68
Page 152 of 230

13/Sep/19 72.16 22.10% 17.10% 1576.02 215 1,791 0 0 214.87
26/Sep/19 74.30 25.71% 20.71% 4082.14 556 4,638 0 0 556.55
10/Oct/19 74.41 25.90% 20.90% 2301.51 313 2,615 0 0 313.78
06/Nov/19 74.41 25.90% 20.90% 205.53 28 234 0 0 28.02
Page 153 of 230

20/Oct/19 74.41 25.90% 20.90% 1604.26 218 1,823 0 0 218.72
20/Oct/19 74.41 25.90% 20.90% 2206.39 300 2,507 0 0 300.82
20/Oct/19 74.41 25.90% 20.90% 1451.51 198 1,649 0 0 197.90
20/Oct/19 74.41 25.90% 20.90% 724.97 99 824 0 0 98.84
Page 154 of 230

13/May/19 73.11 23.71% 18.71% 2020.98 275 2,296 0 0 275.54
31/Oct/19 74.41 25.90% 20.90% 5261.15 716 5,977 0 0 717.29
19/Aug/19 72.15 22.09% 17.09% 10473.71 1,426 11,900 0 0 1427.97
29/Oct/19 74.41 25.90% 20.90% 1762.20 240 2,002 0 0 240.25
14/Nov/19 74.41 25.90% 20.90% 8831.23 1,202 10,034 0 0 1204.03
14/Nov/19 74.41 25.90% 20.90% 452.71 62 514 0 0 61.72
14/Nov/19 74.41 25.90% 20.90% 9188.25 1,251 10,439 0 0 1252.71
08/Nov/19 74.41 25.90% 20.90% 33.48 5 38 0 0 4.56
Page 155 of 230

08/Nov/19 74.41 25.90% 20.90% 43.62 6 50 0 0 5.95
08/Nov/19 74.41 25.90% 20.90% 27.84 4 32 0 0 3.80
08/Nov/19 74.41 25.90% 20.90% 80.36 11 91 0 0 10.96
08/Nov/19 74.41 25.90% 20.90% 42.32 6 48 0 0 5.77

08/Nov/19 74.41 25.90% 20.90% 56.23 8 64 0 0 7.67
08/Nov/19 74.41 25.90% 20.90% 19.50 3 22 0 0 2.66
08/Nov/19 74.41 25.90% 20.90% 125.76 17 143 0 0 17.15
08/Nov/19 74.41 25.90% 20.90% 156.27 21 178 0 0 21.31
08/Nov/19 74.41 25.90% 20.90% 748.09 102 850 0 0 101.99
08/Nov/19 74.41 25.90% 20.90% 20.26 3 23 0 0 2.76
08/Nov/19 74.41 25.90% 20.90% 215.31 29 245 0 0 29.35
08/Nov/19 74.41 25.90% 20.90% 904.72 123 1,028 0 0 123.35
08/Nov/19 74.41 25.90% 20.90% 89.76 12 102 0 0 12.24
12/Nov/19 74.41 25.90% 20.90% 83.44 11 95 0 0 11.38
12/Nov/19 74.41 25.90% 20.90% 223.50 30 254 0 0 30.47
12/Nov/19 74.41 25.90% 20.90% 63.61 9 72 0 0 8.67
12/Nov/19 74.41 25.90% 20.90% 135.21 18 154 0 0 18.43
12/Nov/19 74.41 25.90% 20.90% 65.13 9 74 0 0 8.88
12/Nov/19 74.41 25.90% 20.90% 100.97 14 115 0 0 13.77
12/Nov/19 74.41 25.90% 20.90% 588.93 80 669 0 0 80.29
12/Nov/19 74.41 25.90% 20.90% 159.28 22 181 0 0 21.72
12/Nov/19 74.41 25.90% 20.90% 21.54 3 24 0 0 2.94

12/Nov/19 74.41 25.90% 20.90% 38.19 5 43 0 0 5.21
12/Nov/19 74.41 25.90% 20.90% 70.40 10 80 0 0 9.60
12/Nov/19 74.41 25.90% 20.90% 3.03 0 3 0 0 0.41
12/Nov/19 74.41 25.90% 20.90% 1380.81 188 1,569 0 0 188.26
12/Nov/19 74.41 25.90% 20.90% 347.56 47 395 0 0 47.39
12/Nov/19 74.41 25.90% 20.90% 96.08 13 109 0 0 13.10
12/Nov/19 74.41 25.90% 20.90% 248.58 34 282 0 0 33.89

12/Nov/19 74.41 25.90% 20.90% 165.71 23 188 0 0 22.59
12/Nov/19 74.41 25.90% 20.90% 35.89 5 41 0 0 4.89
12/Nov/19 74.41 25.90% 20.90% 154.31 21 175 0 0 21.04
103,703.00 117,822.00 - - 14,139.00
Page 156 of 230

PRICE VARIATION OF CEMEN
Name of the work : Providing Drinking Water to H
Name of the Sub work: Construction of Watch ma
Date 28 Days
Date of Cement Cement used in
prior to Date qty
Description Grade of Total in Kg's
Sl. No of Item concreate Measurem Page No Quantity of per cum / Kgs
ent Measuremen sqm (E5*F6)
t
1 2 3 4 5 6 7=4-28Days 8.00 9=6*8
1 PCC 1:4:8 7/5/19 2 7.78 9/4/19 162 1260.36

2 RCC M30 13/5/19 4 22.37 15/4/19 400 8946.04
3 RCC M30 13/5/19 4 2.70 15/4/19 400 1080.00
4 RCC M30 3/6/19 10.00 6.19 6/5/19 400 2477.60
5 RCC M30 13/5/19 5 2.44 15/4/19 400 976.00
6 RRM CM(1:6) 18/5/19 6 47.52 20/4/19 79.2 3763.58
7 RCC M30 28/5/19 8 5.40 30/4/19 400 2160.00
8 RCC M30 10/6/19 12.00 4.75 13/5/19 400 1900.26
9 RCC M30 13/7/19 25 7.49 15/6/19 400 2995.87
10 RCC M30 13/7/19 25 16.53 15/6/19 400 6611.34
11 RCC M30 9/7/19 21 4.75 11/6/19 400 1900.26
12 RCC M30 25/6/19 19 7.26 28/5/19 400 2902.03
13 RCC M30 25/6/19 19 16.53 28/5/19 400 6611.34
14 RCC M30 13/8/19 37 0.17 16/7/19 400 66.24
15 RCC M30 28/8/19 40 0.75 31/7/19 400 299.05
16 RCC M30 28/8/19 40 1.51 31/7/19 400 602.32
17 RCC M30 9/9/19 0 2.73 12/8/19 400 1092.60
18 RCC M30 20/9/19 43 9.68 23/8/19 400 3871.44
19 Bricks CM(1:6) 22/7/19 27 37.73 24/6/19 50.4 1901.55
20 Bricks CM(1:6) 25/9/19 0 17.76 28/8/19 50.4 895.23
21 Bricks CM(1:6) 2/8/19 33 9.90 5/7/19 50.4 499.04
22 RCC M30 30/7/19 31 2.86 2/7/19 400 1142.64
23 RCC M30 30/7/19 32 2.61 2/7/19 400 1044.00
24 Bricks CM(1:6) 28/9/19 48 51.97 31/8/19 50.4 2619.48
25 Plastering CM(1:5) 11/10/19 52 6.80 13/9/19 2.105833 14.31
26 Plastering CM(1:5) 11/10/19 54.00 2.96 13/9/19 2.105833 6.23
27 Plastering CM(1:5) 24/10/19 58 6.15 26/9/19 2.105833 12.95
28 Plastering CM(1:5) 7/11/19 61 3.44 10/10/19 2.105833 7.24
29 Flooring 1:4:8 10/6/19 0 16.20 13/5/19 162.00 2624.56
30 Flooring CM(1:3) 22/11/19 77 2.69 25/10/19 60.6 163.15
31 Flooring CM(1:3) 28/11/19 80 2.69 31/10/19 60.6 163.15
Total 330.29
Price Variation uptofinal bill Total -50565.26
Add. Contractor Profit 13.615% -6884
Total -57449.7255
ARIATION OF CEMENT FOR WORK DONE SUB-ESTIMATE
Drinking Water to Habitations in SRSP Adilabad Segment in Adilabad District
ruction of Watch man and Operator Quarter -II at 50 MLD WTP at Bhainsa
Diff in rate 13.615%

Cement Rate as Bare Rate Rate as as per % increase Add/ Price Over
used in per price or variation
MTs per (K9/(1+28. Procureme variation decrease Deduct Amount Sub Head and
(I7/1000) Estimate 18/100) nt (M11-L10) initial 5% total Contracto
r profit
18=
12=11/(1 + 14=13 -11, 15=14/11%, 17=10*11*16,
10=9 /1000 11.00 28.18/100) 13.00 14A=13-12 15A=14/12 16= 15+5 17A=10*12*16 17*13.61
% 5%
1.26 6200 4813.29 5300 -900 -18.70 -13.70 -831.00 -113.14
8.95 6200 4813.29 5300 -900 -18.70 -13.70 -5898.40 -803.07
1.08 6200 4813.29 5300 -900 -18.70 -13.70 -712.10 -96.95
2.48 6200 4813.29 5300 -900 -18.70 -13.70 -1633.60 -222.41
0.98 6200 4813.29 5300 -900 -18.70 -13.70 -643.50 -87.61
3.76 6200 4813.29 5300 -900 -18.70 -13.70 -2481.50 -337.86
2.16 6200 4813.29 5300 -900 -18.70 -13.70 -1424.20 -193.90
1.90 6200 4813.29 5300 -900 -18.70 -13.70 -1252.90 -170.58
3.00 6200 4813.29 5200 -1000 -20.78 -15.78 -2274.90 -309.73
6.61 6200 4813.29 5200 -1000 -20.78 -15.78 -5020.20 -683.50
1.90 6200 4813.29 5200 -1000 -20.78 -15.78 -1442.90 -196.45
2.90 6200 4813.29 5300 -900 -18.70 -13.70 -1913.40 -260.51
6.61 6200 4813.29 5300 -900 -18.70 -13.70 -4359.10 -593.49
0.07 6200 4813.29 5200 -1000 -20.78 -15.78 -50.30 -6.85
0.30 6200 4813.29 5200 -1000 -20.78 -15.78 -227.10 -30.92
0.60 6200 4813.29 5200 -1000 -20.78 -15.78 -457.40 -62.28
1.09 6200 4813.29 5000 -1200 -24.93 -19.93 -1048.20 -142.71
3.87 6200 4813.29 5000 -1200 -24.93 -19.93 -3714.00 -505.66
1.90 6200 4813.29 5200 -1000 -20.78 -15.78 -1443.90 -196.59
0.90 6200 4813.29 5000 -1200 -24.93 -19.93 -858.80 -116.93
0.50 6200 4813.29 5200 -1000 -20.78 -15.78 -378.90 -51.59
1.14 6200 4813.29 5200 -1000 -20.78 -15.78 -867.60 -118.12
1.04 6200 4813.29 5200 -1000 -20.78 -15.78 -792.70 -107.93
2.62 6200 4813.29 5000 -1200 -24.93 -19.93 -2513.00 -342.14
0.01 6200 4813.29 4500 -1700 -35.32 -30.32 -20.90 -2.85
0.01 6200 4813.29 4500 -1700 -35.32 -30.32 -9.10 -1.24
0.01 6200 4813.29 4500 -1700 -35.32 -30.32 -18.90 -2.57
0.01 6200 4813.29 4500 -1700 -35.32 -30.32 -10.60 -1.44
2.62 6200 4813.29 5300 -900 -18.70 -13.70 -1730.50 -235.61
0.16 6200 4813.29 4500 -1700 -35.32 -30.32 -238.10 -32.42
0.16 6200 4813.29 4500 -1700 -35.32 -30.32 -238.10 -32.42
6/30/2017 7/1/2017 8/21/2017
Total VAT 5% GST 18% GST 12%

Amount
19= 20=
19=18+17 18= 17*5% 17A*18% 17A*12%
-944.14 0.00 0.00 -113.30

-6701.47 0.00 0.00 -804.18
-809.05 0.00 0.00 -97.09
-1856.01 0.00 0.00 -222.72
-731.11 0.00 0.00 -87.73
-2819.36 0.00 0.00 -338.32
-1618.10 0.00 0.00 -194.17
-1423.48 0.00 0.00 -170.82
-2584.63 0.00 0.00 -310.16
-5703.70 0.00 0.00 -684.44
-1639.35 0.00 0.00 -196.72
-2173.91 0.00 0.00 -260.87
-4952.59 0.00 0.00 -594.31
-57.15 0.00 0.00 -6.86
-258.02 0.00 0.00 -30.96
-519.68 0.00 0.00 -62.36
-1190.91 0.00 0.00 -142.91
-4219.66 0.00 0.00 -506.36
-1640.49 0.00 0.00 -196.86
-975.73 0.00 0.00 -117.09
-430.49 0.00 0.00 -51.66
-985.72 0.00 0.00 -118.29
-900.63 0.00 0.00 -108.08
-2855.14 0.00 0.00 -342.62
-23.75 0.00 0.00 -2.85
-10.34 0.00 0.00 -1.24
-21.47 0.00 0.00 -2.58
-12.04 0.00 0.00 -1.45
-1966.11 0.00 0.00 -235.93
-270.52 0.00 0.00 -32.46
-270.52 0.00 0.00 -32.46
-50565.26 0.00 0.00 -6067.83
8/22/2017
Row Labels Sum of Total Quantity

PRICE VARIATION OF STEEL F
Name of the Sub work: Construction of Watch man
S. Page
Decription Dia Nos
No. No.
Cutting Total UNIT
Check Measure Length Length WEIGHT
MB NO :1226/TDWSP/NIRMAL/2016
1 2 3 4 5 6 7 8 9 10 11
Premeasurement of FE 500 steel for foundation including bar

bending, cutting, including cost and conveyance of all
1) materials and labour charges etc complete for Columns
footings, raft and up to Columns
a) Footing mat in Bothways

07 May 2019 12mm Dia @ 125 mm C/C both sides 2 12 2 14 18 2.15 1083.60 0.889
07 May 2019 Columns vertical bars
07 May 2019 16mm Dia @4nos per C1 above plinth 2.27m 3 16 1 4 14 2.10 117.60 1.58
07 May 2019 20mm Dia @4nos per C2 for 4 columns above plinth 2.27 3 20 1 1 4 2.10 8.40 2.469
07 May 2019 16mm Dia @4nos per C2 for 4 Columns above plinth 2.27m 3 16 1 2 4 2.10 16.80 1.58
07 May 2019 Stirrups 8mm dia @ 100mm C/C up to Plinth Beam 3
07 May 2019 Columns 3 8 1 18 21 1.24 468.72 0.395
07 May 2019 tie Stirrups Columns 3 8 1 18 21 0.35 132.30 0.395
Plinth Beams
30 May 2019 16mm dia Top & Bottom Long Wall 9 16 2 3 4 15.40 369.60 1.58
30 May 2019 16mm dia Top & Bottom Short Wall 9 16 2 3 2 10.52 126.24 1.58
30 May 2019 Overlaps of 16mm dia 9 16 1 1 35 0.80 28.00 1.58
30 May 2019 Stirrups of 8mm dia @ 100 mm C/C Long Walls 9 8 1 4 155 0.92 570.40 0.395
30 May 2019 Stirrups of 8mm dia @ 100 mm C/C Short Walls at Outer Wall 9 8 1 2 106 0.92 195.04 0.395
30 May 2019 Stirrups of 8mm dia @ 100 mm C/C Short Walls 9 8 1 4 98 0.92 360.64 0.395
For Columns above Plinth Beams and Ground Slab
Columns vertical bars
03 June 2019 16mm dia @ 4 No's per C1 upto Terrace Slab top 11 16 1 4 14 4.23 236.88 1.58
03 June 2019 20mm dia @ 4 No's per C2 for 4 Columns Upto Wash tank Roof 11 20 1 2 4 6.58 52.64 2.469
03 June 2019 11 20 1 2 4 4.58 36.64 2.469
03 June 2019 16mm dia @ 4 No's per C2 for 4 Columns Upto Wash tank Roof 11 16 1 2 4 6.58 52.64 1.58
03 June 2019 11 16 1 2 4 4.58 36.64 1.58
03 June 2019 Stirrups of 8mm dia @ 100 mm C/C Upto Ground Floor Beam 11 8 1 18 28 1.24 624.96 0.395
03 June 2019 11 8 1 18 28 0.35 176.40 0.395
Ground Floor Slab Beams and Slab
17 June 2019 Beam -FB4 (230 mm X 425 mm - 2 No's)
17 June 2019 16mm dia at Top & Bottom 14 16 2 3 2 11.20 134.40 1.58
17 June 2019 20mm dia extra Bars @ Supports 14 20 1 2 3 3.78 22.68 2.469
17 June 2019 Stirrups 8mm dia @ 125mm C/C 14 8 1 2 66 1.31 172.92 0.395
17 June 2019 Beam - FFB 5 (230 mm X 425mm -2 No's) 14 0.00 0
17 June 2019 Beam - FFB 6 (230 mm X 425mm -2 No's) 15 0.00 0
17 June 2019 Beam - FFB6 - 20mm dia 15 20 2 3 2 11.20 134.40 2.469
17 June 2019 Beam - FFB1 (230mm X 425mm - 1 No) 15 0.00 0
17 June 2019 12mm dia 15 12 1 2 3 16.10 96.60 0.889
17 June 2019 12mm dia 15 12 2 3 2 7.23 86.76 0.889
17 June 2019 Beam - FFB1 A(230mm X 425mm - 1 No) 16 0.00 0
17 June 2019 16mm dia 16 16 1 2 3 16.10 96.60 1.58
17 June 2019 16mm dia 16 16 1 2 2 16.10 64.40 1.58
17 June 2019 Ground Floor Slab 16 0.00 0
17 June 2019 10mm dia @ 150mm C/C Short Wall- Cranked(1-3) 16 10 1 36 2 6.70 482.40 0.617
17 June 2019 10mm dia @ 150mm C/C Short Wall 16 10 1 36 2 6.30 453.60 0.617
17 June 2019 10mm dia @ 150mm C/C Long Wall Cranked (A-C) 16 10 1 23 2 11.12 511.52 0.617
17 June 2019 10mm dia @ 150mm C/C Long Wall 17 10 1 22 2 10.52 462.88 0.617
17 June 2019 Extra Bars Shorter Span of 10mm dia @ 150 mm C/C 17 10 1 36 2 1.69 121.68 0.617
17 June 2019 17 10 1 36 2 0.76 54.72 0.617
17 June 2019 17 10 1 36 2 0.70 50.40 0.617
17 June 2019 Extra Bars Longer Span of 10mm dia @ 150 mm C/C 17 10 1 22 2 1.87 82.28 0.617
17 June 2019 17 10 1 22 2 3.14 138.16 0.617
17 June 2019 17 10 1 22 2 2.17 95.48 0.617
17 June 2019 17 10 1 22 2 0.53 23.32 0.617
17 June 2019 For Small Portion Beside Staircase 0.00 0
17 June 2019 10mm dia @ 150mm C/C Short Wall Cranked © 18 10 1 1 10 2.78 27.80 0.617
17 June 2019 10mm dia @ 150mm C/C Long Wall Cranked (3-4) 18 10 1 1 9 3.01 27.09 0.617
i) Columns Stirrups above Ground Floor Slab to Terrace Slab Beams
01 July 2019 Stirrups 8mm dia @ 100mm C/C up to terrace floor beam 20 8 1 18 28 1.24 624.96 0.395
01 July 2019 tie stirrup upto terrace floor beam 20 8 1 18 28 0.35 176.40 0.395
01 July 2019 Terrace Slab Beams and Slab
01 July 2019 Beam -FB4 (230 mm X 425 mm - 2 No's)
01 July 2019 16mm dia at Top & Bottom 21 16 2 3 2 9.82 117.84 1.58
01 July 2019 16mm dia extra Bars @ Supports 21 16 1 2 3 3.78 22.68 1.58
01 July 2019 Stirrups 8mm dia @ 125mm C/C 21 8 1 2 74 1.31 193.88 0.395
01 July 2019 Beam -TFB5 (230 mm X 425 mm - 2 No's) 21 0.00 0
01 July 2019 Beam -TFB6 (230 mm X 425 mm - 2 No's) 22 0.00 0
01 July 2019 Beam - TFB1 (230mm X 425mm - 1 No's) 22 0.00 0
01 July 2019 12mm dia 22 12 2 3 1 16.20 97.20 0.889
01 July 2019 Stirrups 8mm dia @125mm C/C 22 8 1 1 124 1.31 162.44 0.395
01 July 2019 Beam - TFB2 (230mm X 425mm - 1 No's) 22
01 July 2019 12mm dia 22 12 2 3 1 16.20 97.20 0.889
01 July 2019 Beam - TFB1 A (230mm X 425mm - 1 No's) 0.00 0
01 July 2019 16mm dia 23 16 1 2 3 16.20 97.20 1.58
01 July 2019 Beam - TFB3 (150mm X 425mm - 1 No's) 23 0.00 0
01 July 2019 16mm dia 23 16 1 2 2 16.20 64.80 1.58
01 July 2019 Terrace Floor Slab 23 0.00 0
01 July 2019 10mm dia @ 150mm C/C Long Wall Cranked (1-6) 23 10 1 1 20 17.15 343.00 0.617
01 July 2019 10mm dia @ 150mm C/C Short Wall 23 10 1 1 20 16.15 323.00 0.617
01 July 2019 10mm dia @ 150mm C/C Short Wall Cranked (B - C) 23 10 1 22 2 10.37 456.28 0.617
01 July 2019 10mm dia @ 150mm C/C Long Wall 24 10 1 22 2 9.77 429.88 0.617
01 July 2019 Extra Bars- Shorter Span of 10mm dia @150mm C/C 24 10 1 36 2 1.69 121.68 0.617
01 July 2019 24 10 1 36 2 0.76 54.72 0.617
01 July 2019 24 10 1 36 2 0.70 50.40 0.617
01 July 2019 Extra Bars- Longer Span of 10mm dia @150mm C/C 24 10 1 1 44 1.87 82.28 0.617
01 July 2019 24 10 1 1 52 1.58 82.16 0.617
01 July 2019 24 10 1 1 52 0.82 42.64 0.617
01 July 2019 24 10 1 1 52 0.53 27.56 0.617
Lintel Beam cum Sunshades
For Maindoor(MD)- 2 No's
22 July 2019 Lintel Beam (230 X 300mm ) Main Bars 4 No's - 12mm dia 28 12 1 2 4 1.40 11.20 0.889
22 July 2019 For Door-1 (10 No's) 28 0.00 0
22 July 2019 Lintel Beam (230 X 300mm ) 28 0.00 0
22 July 2019 Main Bars 12 mm dia -4 No's 28 12 1 10 4 1.40 56.00 0.889
22 July 2019 For Door-2 (4 No's) 28 0.00 0
22 July 2019 Lintel Beam (230 X 300mm ) 28 0.00 0
22 July 2019 For Window (W) - 2 No's Lintel Beam (230 X 300mm) 28 0.00 0
22 July 2019 For Window (W1) - 7 No's Lintel Beam (230 X 300mm) 28 0.00 0
22 July 2019 Sunshade of 600mm wide 28 0.00 0
22 July 2019 Main Bars 8mm dia -3 No's 28 8 1 7 3 1.40 29.40 0.395
22 July 2019 Distribution Bars 8mm @ 200mm C/C 28 8 1 7 9 0.90 56.70 0.395
22 July 2019 For Window-2 (W2)- 2 No's Lintel Beams (230 X 300mm ) 28 0.00 0
22 July 2019 For Window-3 (W3- 1 No) Lintel Beams (230 X 300mm) 28 0.00 0
22 July 2019 Sunshade 28 0.00 0
For Water Tank above Terrace Slab
Stirrups of 8mm dia @ 100mm C/C for Columns (230 X 450)
09 August 2019 Water Tank Beam Bottom 34 8 1 4 5 1.24 24.80 0.395
09 August 2019 Tie Stirrups of 8mm dia @100mm C/C 34 8 1 4 5 0.35 7.00 0.395
09 August 2019 For Staircase from Ground floor to first floor 34 0.00 0
09 August 2019 For MLB (230 X 450 mm) 34 0.00 0
09 August 2019 Top Bars- 16mm dia @3 No's 34 16 1 1 3 3.41 10.23 1.58
09 August 2019 For PB-2 to Landing 34 0.00 0
09 August 2019 Bottom Bars - 16mm dia @ 3 No's 34 16 1 1 3 3.41 10.23 1.58
09 August 2019 Stirrups 8mm dia @150mm C/C 35 8 1 1 17 1.19 20.23 0.395
09 August 2019 For PB-2 to Landing 35 0.00 0
09 August 2019 Long Bars 12mm dia @ 100 C/C 35 12 1 1 13 4.64 60.32 0.889
09 August 2019 Distribution Bars 8mm @ 200mm C/C 35 8 1 1 14 1.15 16.10 0.395
09 August 2019 Extra Bars @ top 12mm dia - 100mm C/C 35 12 1 1 13 1.55 20.15 0.889
09 August 2019 At Landing Junction 35 0.00 0
09 August 2019 Main Bars 8mm dia @200mm C/C Top & Bottom 35 8 1 2 8 2.35 37.60 0.395
09 August 2019 Main Bars at Slope Portion at Top & Bottom 8mm @200 C/C 35 8 1 2 6 1.15 13.80 0.395
09 August 2019 Extra Bars at Top 12mm dia @ 100 C/C 35 12 1 1 13 2.88 37.44 0.889
09 August 2019 35 12 1 1 13 1.50 19.50 0.889
09 August 2019 From Landing- First Floor 0.00 0
09 August 2019 Main Bars 12 mm dia @ 100 C/C 36 12 1 1 13 1.90 24.70 0.889
09 August 2019 36 12 1 1 13 1.75 22.75 0.889
09 August 2019 Distribution Bars 8mm @ 200mm C/C Top & Bottom 36 8 1 2 6 1.15 13.80 0.395
09 August 2019 Extra Bars @ FF Beam 12mm dia @ 100 C/C 36 12 1 1 13 1.45 18.85 0.889
09 August 2019 36 12 1 1 13 0.90 11.70 0.889
For Water Tank Beam & Bottom Slab
WT BB1 (230 X 425 mm - 2 No's )
21 August 2019 Stirrups 8mm dia @ 125mm C/C 38 8 1 2 20 1.31 52.40 0.395
21 August 2019 WT BB2 (230 X 425 mm - 2 No's ) 38 0.00 0
21 August 2019 Top & Bottom Bars 16mm -6 No's 38 16 2 2 3 4.01 48.12 1.58
21 August 2019 For Bottom Slab-150mm thick 38 0.00 0
21 August 2019 Along Long Span Top & Bottom Mats 12mm dia @150 C/C 38 12 1 1 20 3.71 74.20 0.889
21 August 2019 Along Short Span Top & Bottom Mats 12mm dia @150 C/C 38 12 1 1 24 3.06 73.44 0.889
21 August 2019 For Sidewalls Verticals 0.00 0
21 August 2019 For Long Walls 0.00 0
21 August 2019 Inner Verticals 10mm dia @ 200 C/C 39 10 1 2 17 2.48 84.15 0.617
21 August 2019 Outer Verticals 10mm dia @ 200 C/C 39 10 1 2 19 2.48 94.05 0.617
21 August 2019 For Short Walls 39 0.00 0
Water Tank Side Distribution
03 September 2019 For Inner Distribution 10mm dia @ 200mm C/C 41 10 1 1 8 5.76 46.08 0.617
03 September 2019 41 10 1 1 8 6.56 52.48 0.617
03 September 2019 For Outer Distribution 10mm dia @ 200mm C/C 41 10 1 1 8 7.12 56.96 0.617
03 September 2019 41 10 1 1 8 6.32 50.56 0.617
For Water Tank Roof Slab 125mm thick
16 September 2019 Bottom mat 8mm @150mm C/C 43 8 1 1 24 3.01 72.24 0.395
16 September 2019 43 8 1 1 20 3.66 73.20 0.395
16 September 2019 Top Bars 8mm dia @300m C/C 43 8 1 2 13 1.22 31.72 0.395
16 September 2019 43 8 1 2 11 1.41 31.02 0.395
16 September 2019 Top Distribution Bars 8mm dia @ 300mm C/C 43 8 1 2 4 3.46 27.68 0.395
16 September 2019 43 8 1 2 5 2.81 28.10 0.395
16 September 2019 Extra Manhole Bars at Top & Bottom 16mm dia 43 16 1 2 9 0.64 11.52 1.58
Kg's

MB Grid SD BHAINSA MB Grid SD BHAINSA

MB Grid Division Nirmal MB Grid Circle Adilabad
RICE VARIATION OF STEEL FOR WORK DONE SUB-ESTIMATE
: Construction of Watch man and Operator Quarter -II at 50 MLD WTP at Bhainsa
Total Qty (Kgs)
12
963.32
185.81
353.92
20.74
79.01
26.54
50.56
185.14
52.26
583.97
199.46
364.79
44.24
225.31
77.04
142.45
374.27
197.31
129.97
90.46
83.17
57.89
246.86
69.68
212.35
56.00
68.30
25.87
0.00
331.83
56.00
68.30
25.87
0.00
331.83
56.00
68.30
25.87
0.00
85.88
64.16
0.00
77.13
54.85
0.00
152.63
64.16
0.00
101.75
107.11
0.00
297.64
279.87
315.61
285.60
75.08
33.76
31.10
50.77
85.24
58.91
14.39
0.00
17.15
14.33
16.71
15.60
246.86
69.68
186.19
35.83
76.58
0.00
186.19
56.00
76.58
0.00
186.19
56.00
76.58
0.00
86.41
64.16
86.41
64.16
0.00
153.58
64.16
0.00
102.38
107.11
0.00
211.63
199.29
281.52
265.24
34.37
32.15
75.08
33.76
31.10
50.77
50.69
26.31
17.00
9.96
7.54
0.00
0.00
49.78
37.68
0.00
0.00
17.78
13.40
0.00
9.96
7.54
0.00
34.85
26.38
0.00
11.61
22.40
0.00
9.96
7.54
0.00
2.49
2.09
0.00
0.83
1.78
9.80
2.77
0.00
0.00
16.16
0.00
16.16
7.99
0.00
53.62
6.36
17.91
2.73
0.00
14.85
5.45
33.28
17.34
0.00
53.62
14.31
21.96
20.22
5.45
16.76
10.40
29.96
29.96
20.70
0.00
76.03
22.77
0.00
65.96
65.29
0.00
0.00
51.92
58.03
0.00
39.70
45.81
28.43
32.38
35.14
31.20
28.53
28.91
12.53
12.25
10.93
11.10
18.20
13096.52
POL For Construction of Watch man and Operator Quarter -1 at 50 MLD WTP at Bhainsa
Embede
Sl. Date of record Description MB No. Page No. No. L B D Qty. Rate per Amount Bare Rate Bare Amount S. Charges Date 28 Days prior
Amount
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1
1226/TDWSP/Nirmal/201 including setting out, construction of shoring and bracing, removal of stumps and other
1 deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and
6 backfilling in trenches with excavated suitable material as per Technical Specification 305
MORD / 304 MORTH ordianry gravelly soils for foundations
03 May 2019 Columns footings 1226 1 1 12 2.30 2.30 1.20 76.18

1226 1 1 6 2.30 2.30 0.60 19.04
Septic Tank 1 1 5.00 2.50 1.50
03 May 2019 Total 95.22 Cum 112.84 1 Cum 10745.00 112.84 10745.00 0.00 05 April 2019
Earth work in excavation in Hard rock requring blasting,including c/c of all material charges etc
2
complete.
07 May 2019 Columns footings 1226 2 1 6.0 2.3 2.3 0.60 19.04
07 May 2019 19.04 Cum 390.72 1 Cum 7439.00 380.93 7253.00 186.00 09 April 2019
PCC (1:4:8) using 40 mm HBG metal icluding Cost and conveyance of the all materials etc
3
complete.
Column footings 1226 2 1 18 1.95 1.95 0.10 6.84
Septic Tank 1 5.00 2.50 0.10
07 May 2019 6.84 Cum 4927.10 1 Cum 33701.00 4656.59 31851.00 1850.00 585 09 April 2019
VRCC (1:1.5:3) using 20 mm HBG metal including cost and conveyance of all the materials,but
4 excluding the cost of the steel etc complete for Columns footing.
Rectangular footings 1226 4 1 18 (0.25/3)

1.75 1.75 0.30 16.54
Trapezoidal Portion 1226 4 1 18 (0.14+3.062+ 0.25 5.83
√(0.14*3.062)) Total
13 May 2019 22.37 Cum 10sqmt 1 Cum #VALUE! Total 10sqmt #VALUE! #VALUE! 1,912 15 April 2019
excluding the cost of the steel etc complete for Columns upto Ground Level.

Total
13 May 2019 2.70 Cum
10sqmt
1 Cum #VALUE! Total 10sqmt #VALUE! #VALUE! 231 15 April 2019
excluding the cost of the steel etc complete for Plinth Beams
Long Wall 1226 10 1 4 14.99 0.23 0.23 3.17

Short Wall 1226 10 1 2 10.57 0.23 0.23 1.12
Short Wall 1226 10 1 4 9.67 0.23 0.23 2.05
deductions 1226 10 1 12.0 0.23 0.23 0.23 -0.15
03 June 2019 6.19 Cum 8953.80 1 Cum 55460.00 8308.32 51462.00 3998.00 530 06 May 2019
PCC(1:4:8)using 40 mm HBG metal icluding Cost and conveyance of the all materials etc
7 complete For RR Masonry.
Long Wall 1226 4 1 2 15 0.65 0.10 1.95
Short Wall 1226 5 1 2 10.57 0.65 0.10 1.37
13 May 2019 2.44 Cum 4927.10 1 Cum 12022.00 4656.59 11362.00 660.00 209 15 April 2019
RR Masonary with CM(1:6) using rough stone (HBG) including cost and conveyance of all the
8
First Footing
1226 6 26.68
20.84
18 May 2019 47.52 Cum 620.00 1 Cum 29462.00 620.00 29462.00 0.00 538 20 April 2019
Providing & filling gravel/morrum soil (CNS Soil) for foundation including braking
clouds,spreading in laying of 0-15 cm watering including all etc complete
9 Column footings 1226 7 1 12 2.30 2.30 1.20 76.18
1226 7 1 6 2.30 2.30 0.60 19.04

Deduction for recangular footing 1226 7 1 18 (1/3)
1.75 1.75 0.30 -16.54
Deduction for trapezoidal 1226 7 1 18 (0.14+3.062+ 0.25 -5.83
Deduction PCC RR masonary Quantity 1226 7 √(0.14*3.062)) -2.44
Deduction RR masonary Quantity 1226 7 ` -47.52
23 May 2019 16.05 Cum 777.00 1 Cum 12471.00 777.00 12471.00 0.00 25 April 2019
PCC(1:4:8)using 40 mm HBG metal icluding Cost and conveyance of the all materials etc
complete For Plingth beam Bed
10 Long Wall 1226 8 1 2 15 0.43 0.15 1.94
Short Wall 1226 8 1 4 6.59 0.43 0.15 1.70

For Bedding Below plingth at 8
boundary beam
28 May 2019 5.40 Cum 4927.10 1 Cum 26606.00 4656.59 25146.00 1460.00 462 30 April 2019
VRCC(1:1.5:3) using 20 mm HBG metal including cost and conveyance of all the materials,but
excluding the cost of the steel etc complete for Columns Upto Ground Slab.
11 10 June 2019 Columns 1226 12 1 18 0.23 0.45 2.55 4.75 Cum 0.00 1 Cum 0.00 0.00 0.00 0.00 406 13 May 2019
excluding the cost of the steel etc complete for Beams for Ground Floor Slab&Middle Beam for 0.00 0 02 December 1899
stair casing
12 Long Beams 1226 25 1 3 14.99 0.23 0.30 3.10
Long Beams-FFB3 1226 25 1 1 14.99 0.15 0.30 0.67

Short Beams 1226 25 1 6 8.96 0.23 0.30 3.71
Deductions 1226 25 1 12 0.23 0.23 0.30 -0.19
Deductions-FFB3 1226 25 1 4 0.15 0.23 0.30 -0.04
13 July 2019 1226 25 1 7.49 Cum 8953.80 1 Cum 67061.00 8308.32 62227.00
excluding the cost of the steel etc complete for Slabs 125mm thick
0.00 0 02 December 1899
13 Terrace Slab 1226 25 1 1 15.45 5.79 89.46
1226 25 1 2 3.28 6.52 42.77
Page 173 of 230

13 July 2019 132.23 0.00 10 sqmt 0.00 0.00 0.00
excluding the cost of the steel etc complete for Columns upto 1st Floor.
0.00 0 02 December 1899
09 July 2019 Columns 1226 21 1 18 0.23 0.45 2.55 4.75 Total Rate 1 Cum #VALUE! Total Rate #VALUE!
14
excluding the cost of the steel etc complete for Beams for Terrace Floor Slab. 0.00 0 02 December 1899
Long Beams 1226 19 1 3 14.99 0.23 0.30 3.10
15 Long Beams-FFB3 1226 19 1 1 14.99 0.15 0.30 0.67
Short Beams 1226 19 1 6 8.96 0.23 0.30 3.71

Deductions 1226 19 1 12 0.23 0.23 0.30 -0.19
Deductions-FFB3 1226 19 1 4 0.15 0.23 0.30 -0.04
25 June 2019 7.26 10716.48 1 Cum 77749.00 10070.98 73066.00
excluding the cost of the steel etc complete for Roof Slab for 1st Floor.
Roof Slab 1226 19 1 1 15.45 5.79 0 89.46 0.00 7,648 02 December 1899
16 1226 19 1 2 3.28 6.52 0 42.77
25 June 2019 132.23 0.00 10 sqmt 0.00 0.00 0.00

excluding the cost of the steel etc complete for Columns for Water Tank.
13 August 2019 Columns 1226 37 1 4 0.23 0.45 0.40 0.17 Cum Total Rate 1 Cum #VALUE! Total Rate #VALUE!
0.00 0 02 December 1899
17
excluding the cost of the steel etc complete for Beams for Water Tank.
Long Beams 1226 40 1 2 3.51 0.23 0.275 0.44 0.00 38 02 December 1899
Short Beams 1226 40 1 2 2.4 0.23 0.275 0.30
18 28 August 2019 0.75 Cum 10716.48 1 Cum 8012.00 10070.98 7529.00
excluding the cost of the steel etc complete for Bottom Slab for Water Tank.
28 August 2019 slab 150mm thick 1226 40 1 1 3.51 2.86 1.00 10.04 sqm 11822.82 10 sqm 11868.00 11177.32 11220.50
0.00 0 02 December 1899
excluding the cost of the steel etc complete for Side wall for Water Tank.
19 Long Wall 1226 42 1 2 3.51 0.15 1.50 1.58 02 December 1899
Short Wall 1226 42 1 2 2.56 0.15 1.50 1.15 0.00 98 02 December 1899
09 September 2019 2.73 Cum 92.40 1 Cum 252.00 88.00 240.00
20
excluding the cost of the steel etc complete for Top Slab for Water Tank.
125mm thick slab 1226 43 1 1 3.51 2.86 1.000 10.04
Deduction Man Hole 1226 43 1 1 0.6 0.6 1.000 -0.36 0.00 31 02 December 1899
20 September 2019 9.68 sqm 0.00 10 sqm 0.00 0.00 0.00
Brick Masonry with CM(1:6) using Second Class Bricks including cost and conveyance of all the
21
materials etc complete for Ground Floor upto First Floor Roof Beam
Long walls 1226 26 1 3 15.45 0.23 2.10 22.39

Short wall at staircase 1226 26 1 2 8.17 0.23 2.10 7.89 0.00 675 02 December 1899
22 Bed room short wall 1226 26 1 2 2.61 0.115 3.00 1.80

Kitchen portion wall 1226 26 1 2 1.80 0.115 3.00 1.24
Toilets long wall 1226 26 2 2 1.80 0.115 3.00 2.48
Toilets short wall 1226 26 2 2 1.20 0.115 3.00 1.66
Dedution
Windows2 1226 27 1 -2 0.600 0.23 0.90 -0.25
Windows(W) 1226 27 1 -2 1.20 0.23 1.20 -0.66
Main Door(MD) 1226 27 1 -2 0.90 0.23 2.10 -0.87
Door2(D2) 1226 27 1 -2 0.45 0.23 0.60 -0.12
Door1(D1) 1226 27 1 -10 0.90 0.23 2.10 -4.35
Window1(W1) 1226 27 1 -7 0.90 0.23 1.20 -1.74
22 July 2019 37.73 312.48 1 cum 11790.00 242.59 9153.00
Balcony
short side wall 1226 45 1 4 1.50 0.23 2.57 3.55
Long side wall 1226 45 1 2 2.78 0.23 2.57 3.29
23 short side wall 1226 45 1 2 2.78 0.23 2.57 3.29 0.00 23.66 02 December 1899
Long side wall 1226 45 1 2 2.83 0.23 2.57 3.35
Varanda 1226 45 1
short side wall 1226 45 1 4 1.38 0.23 2.57 3.26
short side wall 1226 45 1 2 1.02 0.23 2.57 1.20
Ventilators 1226 45 1 4 0.60 0.23 0.30 -0.166
25 September 2019 17.76 cum 312.48 1 cum 5550.00 242.59 4309.00
Lintel Beams to ground floor slab
Long walls 1226 33 1 3 15.45 0.23 0.60 6.40
Deductions 1226 33 0.00 0.00 02 December 1899
24 Columns along long wall 1226 33 1 16 0.23 0.23 0.60 -0.51
02 August 2019 9.90 cum 312.48 1 cum 3094.00 242.59 2402.00
excluding the cost of the steel etc complete for Lintel Beams in Ground Floor.
Over main door MD 1226 31 1 2 1.50 0.23 0.30 0.21
Over door D1 1226 31 1 10 1.50 0.23 0.30 1.04
Over door D2 1226 31 1 4 1.35 0.23 0.30 0.37
Over window W 1226 31 1 2 1.50 0.23 0.30 0.21 0.00 1.49 02 December 1899
25 Over window w1 1226 31 1 7 1.50 0.23 0.30 0.72
Over window w2 1226 31 1 2 1.50 0.23 0.30 0.21

Over window w3 1226 31 1 2 0.75 0.23 0.30 0.10
30 July 2019 2.86 cum 11102.95 1 cum 31717.00 10457.45 29873.00
excluding the cost of the steel etc complete for Stair Case Landing.
1st Flight 1226 37 1 1 1.20 2.56 3.07
Landing 1226 37 1 1 2.40 1.20 2.88
2nd Flight 1226 37 1 1 1.20 2.56 3.07 0.00 262 02 December 1899
26 Steps in 2nd Flights 1226 37 1 4 1.2 0.3 0.15 0.19
13 August 2019 9.43 sqmt 11822.82 10 sqmt 11149.00 11177.32 10540.20
Page 174 of 230

excluding the cost of the steel etc complete for Sunshades
Over Window 1 1226 32 1 3 1.20 0.6 2.16
Over Window 3 1226 32 1 1 0.75 0.6 0.45
30 July 2019 2.61 sqmt 11173.72 10 sqmt 2916.00 10528.22 2747.90 168.10 223 02 July 2019
Brick Masonry with CM(1:6) using Second Class Bricks including cost and conveyance of all the
materials etc complete for First Floor to Terrace Bottom
27 Middle Bed Room
short side wall 1226 46 1 4 3.05 0.23 2.55 7.16

Long side wall 1226 46 1 4 2.83 0.23 2.55 6.64
Bed Room 46 0.00 0 02 December 1899
28 short side wall 1226 46 1 2 2.78 0.23 2.55 3.26
Long side wall 1226 46 1 4 2.83 0.23 2.55 6.64

Balcony-1 46
short side wall 1226 46 1 4 1.50 0.23 2.55 3.52
Long side wall 1226 46 1 2 3.05 0.23 2.55 3.58
Balcony-2 46
short side wall 1226 46 1 4 1.50 0.23 2.55 3.52
Long side wall 1226 46 1 2 2.78 0.23 2.55 3.26
Kitchen 46
short side wall 1226 46 1 4 1.38 0.23 2.55 3.24
Long side wall 1226 46 1 2 3.05 0.23 2.55 3.58
Living & Dining 46
short side wall 1226 46 1 4 2.78 0.23 2.55 6.52
Long side wall 1226 46 1 2 2.83 0.23 2.55 3.32
Varanda 47
short side wall 1226 47 1 4 1.38 0.23 2.55 3.24
Toilet 47
short side wall 1226 47 1 2 1.80 0.115 2.55 1.06
Long side wall 1226 47 1 4 2.83 0.115 2.55 3.32
Open Portions 47
short side wall 1226 47 1 2 1.02 0.23 2.70 1.26
Deductions 47
Door-D1 1226 47 1 -10 0.90 0.23 2.10 -4.35
Door MD 1226 47 1 -2 0.90 0.23 2.10 -0.87
Door-D2 1226 47 1 -4 0.75 0.23 1.8 -1.24
Window-W1 1226 47 1 -2 1.2 0.23 1.2 -0.66
W2 1226 47 1 -6 0.9 0.23 1.2 -1.49
W3 1226 47 1 -2 0.9 0.23 0.6 -0.25
W4 1226 48 1 -2 0.45 0.23 0.6 -0.12
Ventilators 1226 48 1 -4 0.6 0.23 0.3 -0.17
Lintel Beam-1 1226 48 1 -20 1.2 0.23 0.23 -1.27
Lintel Beam-2 1226 48 1 2 1.5 0.23 0.23 0.16
Lintel Beam-3 1226 48 1 -4 1 0.23 0.23 -0.21
Lintel Beam-4 1226 48 1 -2 0.6 0.23 0.23 -0.06
Water Tank 1226 48 1 -1 2.86 0.23 0.9 -0.59
28 September 2019 Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm thick and second 51.97 cum 0.00 1 cum 0.00 0.00 0.00
coat in CM(1:3) prop 4mm thick including cost and conveyance of all materials and labour
charges etc.,Room
Middle Bed complete for Ground Floor Inside 0.00 0.00 02 December 1899
29 short side wall 1226 49 1 4 3.05 2.875 1 35.08
Long side wall 1226 49 1 4 3.05 2.875 1 35.08

Slab 1226 49 1 2 3.05 3.05 1 18.61
Bed Room 49
short side wall 1226 49 1 4 3.05 2.875 1 35.08
Long side wall 1226 49 1 4 2.90 2.875 1 33.35
Slab 1226 49 1 2 3.05 2.9 1 17.69
Balcony-1 49
short side wall 1226 49 1 4 1.50 2.875 1 17.25
Long side wall-1 1226 49 1 2 3.05 2.875 1 17.54
Long side wall-2 1226 49 1 2 3.05 1.5 1 9.15
Slab 1226 49 1 2 1.50 3.05 1 9.15
Balcony-2 50
short side wall 1226 50 1 4 1.50 2.875 1 17.25
Long side wall-1 1226 50 1 2 2.78 2.875 1 15.99
Long side wall-2 1226 50 1 2 2.78 1.50 1 8.34
Slab 1226 50 1 2 1.50 2.78 1 8.34
Kitchen 50
short side wall 1226 50 1 4 1.80 2.875 1 20.70
Long side wall 1226 50 1 4 3.05 2.875 1 35.08
Slab 1226 50 1 2 3.05 1.8 1 10.98
Living & Dining 50
short side wall 1226 50 1 4 3.05 2.875 1 35.08
Long side wall 1226 50 1 4 4.15 2.875 1 47.73
Slab 1226 50 1 2 3.05 4.15 1 25.32
Varanda 50
short side wall 1226 50 1 4 2.28 2.875 1 26.22
Long side wall 1226 50 1 2 2.78 2.875 1 15.99
Slab 1226 50 1 2 2.28 2.78 1 12.68
Toilet 51
short side wall 1226 51 1 8 1.80 2.875 1 41.40
Long side wall-1 1226 51 1 8 1.20 2.875 1 27.60
Long side wall-2 1226 51 1 2 2.63 2.875 1 15.12
Slab 1226 51 1 4 1.80 1.2 1 8.64
Open Portion 51
short wall 1226 51 1 2 1.02 2.875 1 5.84
Door D1 side-1 1226 51 1 6 0.90 0.23 1 1.24
Door D1 side-2 1226 51 1 12 2.10 0.23 1 5.80
Door D2 side-1 1226 51 1 4 0.75 0.23 1 0.69
Door D2 side-2 1226 51 1 8 2.10 0.23 1 3.86
Deductions 51
Door D1 1226 51 1 10 0.90 2.1 -1.00 -18.90
Door MD 1226 51 1 2 0.90 2.1 -1.00 -3.78
Door D2 1226 51 1 4 0.75 1.8 -1.00 -5.40
Windows W1 1226 51 1 2 1.20 1.2 -1.00 -2.88
W2 1226 52 1 6 0.90 1.2 -1.00 -6.48
W3 1226 52 1 2 0.90 0.6 -1.00 -1.08
W4 1226 52 1 2 0.45 0.6 -1.00 -0.54
Ventilators 1226 52 1 4 0.60 0.3 -1.00 -0.72
11 October 2019 Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm thick and second 578.04 1209.00 10 sqmt 69884.00 1209.00 69884.40
charges
Alround etc., complete for Ground Floor Outside
Building 0.00 0.00 02 December 1899
30 long wall 1226 53 1 4 10.57 3 1 126.84
short wall 1226 53 1 4 6.52 3 1 78.24

Door MD -1 1226 53 1 2 0.9 0.23 1 0.41
Door MD -2 1226 53 1 4 0.23 2.1 1 1.93
Door D1 Side1 1226 53 1 4 0.9 0.23 1 0.83
Page 175 of 230

Door D1 Side2 1226 53 1 8 0.23 2.1 1 3.86
Window W 1226 53 1 8 1.2 0.23 1 2.21
W1 Side -1 1226 53 1 12 0.9 0.23 1 2.48
W1 Side -2 1226 53 1 12 0.23 1.2 1 3.31
W2 Side -1 1226 53 1 4 0.9 0.23 1 0.83
W2 Side -2 1226 53 1 4 0.23 0.6 1 0.55
W3 Side -1 1226 53 1 4 0.45 0.23 1 0.41
W3 Side -2 1226 53 1 4 0.23 0.6 1 0.55
Ventilator- side-1 1226 53 1 8 0.6 0.23 1 1.10
Ventilator- side-2 1226 53 1 8 0.23 0.3 1 0.55
Landing 1226 54 1 2 1.2 2.4 1 5.76
Deductions 54
Door D1 1226 54 1 4 0.9 2.1 -1 -7.56
Door MD 1226 54 1 2 0.9 2.1 -1 -3.78
Windows W1 1226 54 1 2 1.2 1.2 -1 -2.88
Windows W2 1226 54 1 6 0.9 1.2 -1 -6.48
Windows W3 1226 54 1 2 0.9 0.6 -1 -1.08
Windows W4 1226 54 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 54 1 4 0.6 0.3 -1 -0.72
11 October 2019 265.59 0.00 10 sqmt 0.00 0.00 0.00
Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm thick and second
coat in CM(1:3) prop 4mm thick including cost and conveyance of all materials and labour 0.00 0.00 02 December 1899
charges etc.,Room
Middle Bed complete for First Floor inside
31 short side wall 1226 55 1 4 3.05 2.55 1 31.11
Long side wall 1226 55 1 4 3.05 2.55 1 31.11

Slab 1226 55 1 2 3.05 3.05 1 18.61
Bed Room 55
short side wall 1226 55 1 4 3.05 2.55 1 31.11
Long side wall 1226 55 1 4 2.90 2.55 1 29.58
Slab 1226 55 1 2 3.05 2.9 1 17.69
Balcony-1 55
short side wall 1226 55 1 4 1.50 2.55 1 15.30
Long side wall-1 1226 55 1 2 3.05 2.55 1 15.56
Long side wall-2 1226 55 1 2 3.05 1.5 1 9.15
Slab 1226 55 1 2 1.50 3.05 1 9.15
Balcony-2
short side wall 1226 56 1 4 1.50 2.55 1 15.30
Long side wall-1 1226 56 1 2 2.78 2.55 1 14.18
Long side wall-2 1226 56 1 2 2.78 1.50 1 8.34
Slab 1226 56 1 2 1.50 2.78 1 8.34
Kitchen 56
short side wall 1226 56 1 4 1.80 2.55 1 18.36
Long side wall 1226 56 1 4 3.05 2.55 1 31.11
Slab 1226 56 1 2 3.05 1.8 1 10.98
Living & Dining 56
short side wall 1226 56 1 4 3.05 2.55 1 31.11
Long side wall 1226 56 1 4 4.15 2.55 1 42.33
Slab 1226 56 1 2 3.05 4.15 1 25.32
Varanda 56
short side wall 1226 56 1 4 2.28 2.55 1 23.26
Long side wall 1226 56 1 2 2.78 2.55 1 14.18
Slab 1226 56 1 2 2.28 2.78 1 12.68
Toilet
short side wall 1226 57 1 8 1.80 2.55 1 36.72
Long side wall-1 1226 57 1 8 1.20 2.55 1 24.48
Long side wall-2 1226 57 1 2 2.63 2.55 1 13.41
Slab 1226 57 1 4 1.80 1.2 1 8.64
Open Portion 57
short wall 1226 57 1 2 1.02 2.55 1 5.18
Door D1 side-1 1226 57 1 6 0.90 0.23 1 1.24
Door D1 side-2 1226 57 1 12 2.10 0.23 1 5.80
Door D2 side-1 1226 57 1 4 0.75 0.23 1 0.69
Door D2 side-2 1226 57 1 8 2.10 0.23 1 3.86
Deductions 57
Door D1 1226 57 1 10 0.90 2.1 -1.00 -18.90
Door MD 1226 57 1 2 0.90 2.1 -1.00 -3.78
Door D2 1226 57 1 4 0.75 1.8 -1.00 -5.40
Windows W1 1226 57 1 2 1.20 1.2 -1.00 -2.88
W2 1226 58 1 6 0.90 1.2 -1.00 -6.48
W3 1226 58 1 2 0.90 0.6 -1.00 -1.08
W4 1226 58 1 2 0.45 0.6 -1.00 -0.54
Ventilators 1226 58 1 4 0.60 0.3 -1.00 -0.72
24 October 2019 Total
Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm thick and second 524.08 sqmt 0.00 10 sqmt 0.00 0.00 0.00
charges
Alround etc., complete for First Floor Outside
Building 0.00 0.00 02 December 1899
32 long wall 1226 59 1 4 10.57 3 1 126.84
short wall 1226 59 1 4 6.52 3 1 78.24

Door MD -1 1226 59 1 2 0.9 0.23 1 0.41
Door MD -2 1226 60 1 4 0.23 2.1 1 1.93
Door D1 Side1 1226 60 1 4 0.9 0.23 1 0.83
Door D1 Side2 1226 60 1 8 0.23 2.1 1 3.86
Window W 1226 60 1 8 1.2 0.23 1 2.21
W1 Side -1 1226 60 1 12 0.9 0.23 1 2.48
W1 Side -2 1226 60 1 12 0.23 1.2 1 3.31
W2 Side -1 1226 60 1 4 0.9 0.23 1 0.83
W2 Side -2 1226 60 1 4 0.23 0.6 1 0.55
W3 Side -1 1226 60 1 4 0.45 0.23 1 0.41
W3 Side -2 1226 60 1 4 0.23 0.6 1 0.55
Ventilator- side-1 1226 60 1 8 0.6 0.23 1 1.10
Ventilator- side-2 1226 60 1 8 0.23 0.3 1 0.55
Deductions 61
Door D1 1226 61 1 4 0.9 2.1 -1 -7.56
Door MD 1226 61 1 2 0.9 2.1 -1 -3.78
Windows W1 1226 61 1 2 1.2 1.2 -1 -2.88
Windows W2 1226 61 1 6 0.9 1.2 -1 -6.48
Windows W3 1226 61 1 2 0.9 0.6 -1 -1.08
Windows W4 1226 61 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 61 1 4 0.6 0.3 -1 -0.72
07 November 2019 301.37 sqmt 0.00 10.00 sqmt 0.00 0.00 0.00
Snowcem paint two coats including cost and conveyence etc complete. For Ground Floor inside
Middle Bed Room 0.00 0.00 02 December 1899
Page 176 of 230

33 short side wall 1226 62 1 4 3.05 2.875 1 35.08
Long side wall 1226 62 1 4 3.05 2.875 1 35.08

Slab 1226 62 1 2 3.05 3.05 1 18.61
Bed Room 62
short side wall 1226 62 1 4 3.05 2.875 1 35.08
Long side wall 1226 62 1 4 2.90 2.875 1 33.35
Slab 1226 62 1 2 3.05 2.9 1 17.69
Balcony-1 62
short side wall 1226 62 1 4 1.50 2.875 1 17.25
Long side wall-1 1226 62 1 2 3.05 2.875 1 17.54
Long side wall-2 1226 63 1 2 3.05 1.5 1 9.15
Slab 1226 63 1 2 1.50 3.05 1 9.15
Balcony-2 63
short side wall 1226 63 1 4 1.50 2.875 1 17.25
Long side wall-1 1226 63 1 2 2.78 2.875 1 15.99
Long side wall-2 1226 63 1 2 2.78 1.50 1 8.34
Slab 1226 63 1 2 1.50 2.78 1 8.34
Kitchen 63
short side wall 1226 63 1 4 1.80 2.875 1 20.70
Long side wall 1226 63 1 4 3.05 2.875 1 35.08
Slab 1226 63 1 2 3.05 1.8 1 10.98
Living & Dining 63
short side wall 1226 63 1 4 3.05 2.875 1 35.08
Long side wall 1226 64 1 4 4.15 2.875 1 47.73
Slab 1226 64 1 2 3.05 4.15 1 25.32
Varanda 64
short side wall 1226 64 1 4 2.28 2.875 1 26.22
Long side wall 1226 64 1 2 2.78 2.875 1 15.99
Slab 1226 64 1 2 2.28 2.78 1 12.68
Toilet 64
short side wall 1226 64 1 8 1.80 2.875 1 41.40
Long side wall-1 1226 64 1 8 1.20 2.875 1 27.60
Long side wall-2 1226 64 1 2 2.63 2.875 1 15.12
Slab 1226 64 1 4 1.80 1.2 1 8.64
Open Portion 64
short wall 1226 64 1 2 1.02 2.875 1 5.84
Door D1 side-1 1226 65 1 6 0.90 0.23 1 1.24
Door D1 side-2 1226 65 1 12 2.10 0.23 1 5.80
Door D2 side-1 1226 65 1 4 0.75 0.23 1 0.69
Door D2 side-2 1226 65 1 8 2.10 0.23 1 3.86
Deductions 65
Door D1 1226 65 1 10 0.90 2.1 -1.00 -18.90
Door MD 1226 65 1 2 0.90 2.1 -1.00 -3.78
Door D2 1226 65 1 4 0.75 1.8 -1.00 -5.40
Windows W1 1226 65 1 2 1.20 1.2 -1.00 -2.88
W2 1226 65 1 6 0.90 1.2 -1.00 -6.48
W3 1226 65 1 2 0.90 0.6 -1.00 -1.08
W4 1226 65 1 2 0.45 0.6 -1.00 -0.54
Ventilators 1226 65 1 4 0.60 0.3 -1.00 -0.72
578.04 8.98 10.00 sqmt 518.80 8.98 518.80
Snowcem paint two coats including cost and conveyence etc complete. For Ground Floor
Outside
Alround Building 0.00 02 December 1899
34 long wall 1226 66 1 4 10.57 3 1 126.84
short wall 1226 66 1 4 6.52 3 1 78.24

Door MD -1 1226 66 1 2 0.9 0.23 1 0.41
Door MD -2 1226 66 1 4 0.23 2.1 1 1.93
Door D1 Side1 1226 66 1 4 0.9 0.23 1 0.83
Door D1 Side2 1226 66 1 8 0.23 2.1 1 3.86
Window W 1226 67 1 8 1.2 0.23 1 2.21
W1 Side -1 1226 67 1 12 0.9 0.23 1 2.48
W1 Side -2 1226 67 1 12 0.23 1.2 1 3.31
W2 Side -1 1226 67 1 4 0.9 0.23 1 0.83
W2 Side -2 1226 67 1 4 0.23 0.6 1 0.55
W3 Side -1 1226 67 1 4 0.45 0.23 1 0.41
W3 Side -2 1226 67 1 4 0.23 0.6 1 0.55
Ventilator- side-1 1226 67 1 8 0.6 0.23 1 1.10
Ventilator- side-2 1226 67 1 8 0.23 0.3 1 0.55
Landing 1226 67 1 2 1.2 2.4 1 5.76
Deductions
Door D1 1226 68 1 4 0.9 2.1 -1 -7.56
Door MD 1226 68 1 2 0.9 2.1 -1 -3.78
Windows W1 1226 68 1 2 1.2 1.2 -1 -2.88
Windows W2 1226 68 1 6 0.9 1.2 -1 -6.48
Windows W3 1226 68 1 2 0.9 0.6 -1 -1.08
Windows W4 1226 68 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 68 1 4 0.6 0.3 -1 -0.72
821.28 8.98 10.00 sqmt 737.10 8.98 737.10
Snowcem paint two coats including cost and conveyence etc complete. For 1st Floor inside
Middle Bed Room 0.00 02 December 1899
35 short side wall 1226 69 1 4 3.05 2.55 1 31.11
Long side wall 1226 69 1 4 3.05 2.55 1 31.11

Slab 1226 69 1 2 3.05 3.05 1 18.61
Bed Room 69
short side wall 1226 69 1 4 3.05 2.55 1 31.11
Long side wall 1226 69 1 4 2.90 2.55 1 29.58
Slab 1226 69 1 2 3.05 2.9 1 17.69
Balcony-1 69
short side wall 1226 69 1 4 1.50 2.55 1 15.30
Long side wall-1 1226 69 1 2 3.05 2.55 1 15.56
Long side wall-2 1226 69 1 2 3.05 1.5 1 9.15
Slab 1226 69 1 2 1.50 3.05 1 9.15
Balcony-2
short side wall 1226 70 1 4 1.50 2.55 1 15.30
Long side wall-1 1226 70 1 2 2.78 2.55 1 14.18
Long side wall-2 1226 70 1 2 2.78 1.50 1 8.34
Slab 1226 70 1 2 1.50 2.78 1 8.34
Kitchen 70
short side wall 1226 70 1 4 1.80 2.55 1 18.36
Long side wall 1226 70 1 4 3.05 2.55 1 31.11
Slab 1226 70 1 2 3.05 1.8 1 10.98
Living & Dining 70
short side wall 1226 70 1 4 3.05 2.55 1 31.11
Long side wall 1226 70 1 4 4.15 2.55 1 42.33
Slab 1226 71 1 2 3.05 4.15 1 25.32
Varanda 71
short side wall 1226 71 1 4 2.28 2.55 1 23.26
Long side wall 1226 71 1 2 2.78 2.55 1 14.18
Slab 1226 71 1 2 2.28 2.785 1 12.70
Toilet 71
short side wall 1226 71 1 8 1.80 2.55 1 36.72
Page 177 of 230

Long side wall-1 1226 71 1 8 1.20 2.55 1 24.48
Long side wall-2 1226 71 1 2 2.63 2.55 1 13.41
Slab 1226 71 1 4 1.80 1.2 1 8.64
Open Portion 71
short wall 1226 71 1 2 1.02 2.55 1 5.18
Door D1 side-1 1226 71 1 6 0.90 0.23 1 1.24
Door D1 side-2 1226 72 1 12 2.10 0.23 1 5.80
Door D2 side-1 1226 72 1 4 0.75 0.23 1 0.69
Door D2 side-2 1226 72 1 8 2.10 0.23 1 3.86
Deductions 72
Door D1 1226 72 1 10 0.90 2.1 -1.00 -18.90
Door MD 1226 72 1 2 0.90 2.1 -1.00 -3.78
Door D2 1226 72 1 4 0.75 1.8 -1.00 -5.40
Windows W1 1226 72 1 2 1.20 1.2 -1.00 -2.88
W2 1226 72 1 6 0.90 1.2 -1.00 -6.48
W3 1226 72 1 2 0.90 0.6 -1.00 -1.08
W4 1226 72 1 2 0.45 0.6 -1.00 -0.54
Ventilators 1226 72 1 4 0.60 0.3 -1.00 -0.72
524.10 8.98 10.00 sqmt 470.40 8.98 470.40
Snowcem paint two coats including cost and conveyence etc complete. For 1st Floor Outside
Alround Building 0.00 02 December 1899
36 long wall 1226 73 1 4 10.57 3 1 126.84
short wall 1226 73 1 4 6.52 3 1 78.24

Door MD -1 1226 73 1 2 0.9 0.23 1 0.41
Door MD -2 1226 73 1 4 0.23 2.1 1 1.93
Door D1 Side1 1226 73 1 4 0.9 0.23 1 0.83
Door D1 Side2 1226 73 1 8 0.23 2.1 1 3.86
Window W 1226 74 1 8 1.2 0.23 1 2.21
W1 Side -1 1226 74 1 12 0.9 0.23 1 2.48
W1 Side -2 1226 74 1 12 0.23 1.2 1 3.31
W2 Side -1 1226 74 1 4 0.9 0.23 1 0.83
W2 Side -2 1226 74 1 4 0.23 0.6 1 0.55
W3 Side -1 1226 74 1 4 0.45 0.23 1 0.41
W3 Side -2 1226 74 1 4 0.23 0.6 1 0.55
Ventilator- side-1 1226 74 1 8 0.6 0.23 1 1.10
Ventilator- side-2 1226 74 1 8 0.23 0.3 1 0.55
Deductions
Door D1 1226 75 1 4 0.9 2.1 -1 -7.56
Door MD 1226 75 1 2 0.9 2.1 -1 -3.78
Windows W1 1226 75 1 2 1.2 1.2 -1 -2.88
Windows W2 1226 75 1 6 0.9 1.2 -1 -6.48
Windows W3 1226 75 1 2 0.9 0.6 -1 -1.08
Windows W4 1226 75 1 2 0.45 0.6 -1 -0.54
Ventilators 1226 75 1 4 0.6 0.3 -1 -0.72
275.02 8.98 10.00 sqmt 247.00 8.98 246.80
Flooring with CC(1:4:8) using 40mm HBG metal for 100mm thick and Top plastering with
CM(1:3) ,20mm thick including cost and conveyance of all the materials ect complete.
Balcony-I 1226 12 1 2 3.05 1.5 9.15
Balcony-II 1226 12 1 2 2.785 1.5 8.36
M.Bed Room 1226 12 1 2 3.05 3.05 18.61
Bed Room 1226 12 1 2 3.05 2.9 17.69 0.00 02 December 1899
37 Statir case Back Side 1226 12 1 1 3.05 2.4 7.32
Toilets 1226 12 1 4 1.8 1.2 8.64
Page 178 of 230

Liv/Din Room 1226 13 1 2 4.15 3.05 25.32
Verenda 1226 13 1 2 2.20 2.79 12.28
Kitchen 1226 13 1 2 2.00 1.8 7.20
Utility Room 1226 13 1 2 0.94 1.8 3.37
Vernda-I 1226 13 1 1 14.990 0.9 13.49
10 June 2019 Flooring with Vetrified tiles of 1st Quality set over base coat white cement paste with full depth 135.01 0.00 10 Sq.mts. 0.00 0.00 0.00
mixed with pegment of matching shade including cost of all materials etc complete including
seignorage charges etc complete .
Ground Floor
M.Bed Room 1226 76 1 2 3.05 3.05 18.605
Bed Room 1226 76 1 2 2.90 3.05 17.69
Liv/Din Room 1226 76 1 2 4.15 3.05 25.315 0.00 20.25 02 December 1899
38 Kitchen 1226 76 1 2 2.0 1.80 7.2
Toilets 1226 76 1 4 1.8 1.20 8.64

Balcony-1 1226 76 1 2 3.05 1.50 9.15
Balcony-2 1226 77 1 2 2.78 1.50 8.34
Varanda 1226 77 1 2 2.28 2.70 12.312
Kitchen Wall 1226 77 1 2 3.20 0.90 5.76
Deduction Door (.750 X 1.80) 1226 77 1 16 0.90 2.10 -30.24
134.61
First Floor
M.Bed Room 1226 79 2 3.05 3.05 18.605
Bed Room 1226 79 2 2.90 3.05 17.69
Liv/Din Room 1226 79 2 4.15 3.05 25.315
Kitchen 1226 79 2 2.0 1.80 7.2
Toilets 1226 79 4 1.8 1.20 8.64
Balcony-1 1226 79 2 3.05 1.50 9.15
Balcony-2 1226 79 2 2.78 1.50 8.34
Varanda 1226 80 2 2.28 2.70 12.312
Kitchen Wall 1226 80 2 3.20 0.90 5.76
Deduction Door (.750 X 1.80) 1226 80 16 0.90 2.10 -30.24
134.61
269.22 Sq.mts. 10600.59 10 Sq.mts. 285393.30 10600.59 285393.30
Supply and placing of the HYSD bars, fabrication including cost and conveyance of all the
0.01 0.00 1 MT 0.00 0.00 0.00
Providing Electricity (asper sub estimate) 373814 373814

Providing Water supply and
(asper sub estimate) 613492 613492 0.00 0.00 02 December 1899
Sanitation
Supply and delivery and fixing of CI Manhole cover of 600x600mm for water tank roof slab CI
39
Manhole cover (0.60x0.60m).
20 September 2019 1226 43 1x1 1.00 1.00 0.00 23 August 2019
35 Manufacturing supplying and erection off SS Hand Railingfabrication for varandha including c/c 0.00
of all labour charges complete.
36 Ground Floor 0.00
Balcony-1 1226 78 1 2 3.05

6.10
Balcony-2 1226 78 1 2 2.78 5.56 02 December 1899
Varanda 1226 78 1 1 19.03 19.03
37 1 974.58 29910.00
30.69 1150 Rmt 35293.50
1 Balcony-1 1230 86 1 2 3.05 6.10

2 Balcony-2 1230 86 1 2 2.78 5.56
3 Varanda 1230 86 1 1 19.03 19.03
04 December 2019 30.69 3100 1 Rmt 95139.00 2627.12 80626.00 14513.00 06 November 2019
TOTAL #VALUE! #VALUE! #VALUE!
Err:509 Err:509 Err:509 Err:509
#VALUE! Err:509 #VALUE! #VALUE!
Asst. Executive Engineer

MB Grid Subdivision, Nirmal MB Grid Subdivision, Nirmal

MB Grid Division, Nirmal MB Circle, Adilabad
Page 179 of 230

and Operator Quarter -1 at 50 MLD WTP at Bhainsa
POL Amount
% diff (R18-oil Operative % (1*0.15*((N14 Total POL
Rate CP @ 13.615% 5% Vat 18% GST 12% GST
rate/oilrate) S19(+5,-5) /1.14)-O15- Amount
P16)*T20
18 19 20 21 22 23 24 25 26
72.93 23.39% 18.39% 260.06 35 295 0 0 35.46
72.88 23.32% 18.32% 169.72 23 193 0 0 23.14
72.88 23.32% 18.32% 700.86 95 796 0 0 95.55
73.28 23.99% 18.99% #VALUE! #VALUE! #VALUE! 0 0 #VALUE!
73.28 23.99% 18.99% #VALUE! #VALUE! #VALUE! 0 0 #VALUE!
73.27 23.98% 18.98% 1156.41 157 1,314 0 0 157.66
73.28 23.99% 18.99% 259.11 35 294 0 0 35.33
73.12 23.72% 18.72% 710.48 97 807 0 0 96.87
73.29 24.02% 19.02% 312.03 42 355 0 0 42.54
74.55 26.15% 21.15% 638.69 87 726 0 0 87.08
73.11 23.71% 18.71% -11.40 - 2 - 13 0 0 -1.55
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
Page 180 of 230

#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A 0 0 0
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
Page 181 of 230

71.04 20.20% 15.20% 46.04 6 52 0 0 6.28
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
Page 182 of 230

#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
Page 183 of 230

#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
Page 184 of 230

#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
Page 185 of 230

#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
9,824 0 0 1178.93
#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0 0.00
74.41 25.90% 20.90% 1762.20 240 2,002 0 0 240.25

#N/A #N/A - #VALUE!
Page 186 of 230

Comparative statement for Sub Estimate
Name of Sub Work: Comparative statement for 6000KL Sump at Bhainsa Head Works
Sl. As per WE As per Work done

Description Less Excess Remarks
No
Qty Rate Unit Amount Qty Rate Unit Amount
Earthwork in excavation for structures as per

drawing and technical specifications Clause
305.1 including setting out, construction of
shoring and bracing, removal of stumps and
other deleterious material and disposal upto a
1
lead of 50 m, dressing of sides and bottom and
backfilling in trenches with excavated suitable
material as per Technical Specification 305
MORD / 304 MORTH ordianry gravelly soils for
foundations
Depth from 0.00 to 3.00mt 883.62 Cum 128.20 1 Cum 113280.00 917.69 Cum 128.20 1 Cum 117648.00 0.00 4368.00 Actuals
Removal of Hard rock by Machine which

require blasting such as hard rock, sheet rock
1a and boulders for Structures including cost and
conveyance of all material and labour charges
etc completed
7457.91 Cum 443.92 1 Cum 3310715.00 5896.29 Cum 443.92 1 Cum 2617461.00 693254.00 0.00 As per site requirement
Sand filling in basement with watering and
2 tamping etc. complete. including Cost and
conveyance of the all materials etc.
220.90 Cum 848.10 1 Cum 187345.00 0.00 Cum 848.10 1 Cum 0.00 187345.00 0.00
Cement concrete (1:4:8) prop using 40 mm
gauge HG metal including cost &conveyance of
3
all materials and labour charges ,seigniorage
charges using concret mixer etc complete
687.92 Cum 5335.66 1 Cum 3670507.00 678.22 Cum 5335.66 1 Cum 3618751.00 51756.00 0.00 As per site condition
M30 grade design mix using 20mm HG metal

including cost and conveyance of all material,
5 labour charges, centering etc., complete but
excluding cost of steel and its fabrication
charges
Foundations - Raft - M30 grade 905.93 Cum 9320.70 1 Cum 8443902.00 881.64 Cum 9320.70 1 Cum 8217502.00 226400.00 0.00
Side wall
Haunch width 0.15
Haunch Portion 2.93 Cum 9320.70 1 Cum 27310.00 8.10 Cum 9320.70 1 Cum 75498.00 0.00 48188.00
instead of 0.3
1st step with 400 mm thick 19.59 Cum 11283.00 1 Cum 221034.00 14.64 Cum 11283.00 1 Cum 165183.00 55851.00 0.00 As per site condition
2ndstep to 4th step with 400 mm thick 281.64 Cum 12112.40 1 Cum 3411336.00 263.86 Cum 12112.40 1 Cum 3195978.00 215358.00 0.00
Rectangular Beams - M30 grade 75.60 Cum 11101.02 1 Cum 839237.00 1.00 Cum 303626.00 1 Cum 303626.00 535611.00 0.00
Page 187 of 230

No
Rectangular Columns - M30 grade 29.70 Cum 11113.68 1 Cum 330076.00 1.00 Cum 35206.00 1 Cum 35206.00 294870.00 0.00
Top Slab - M30 Grade 314.56 Cum 10152.70 1 Cum 3193633.00 300.44 Cum 13755.90 10 Cum 413282.00 2780351.00 0.00
Beams cum 1 cum 73.22 cum 11101.02 1 cum 812817.00 0.00 812817.00
Ventilator column Cum 1 Cum 1.70 Cum 11101.02 1 Cum 18872.00 0.00 18872.00
for Pre cast slab Cum 1 Cum 7.26 Cum 10152.70 1 Cum 73709.00 0.00 73709.00
Head room column Cum 1 Cum 0.79 Cum 11113.68 1 Cum 8780.00 0.00 8780.00
M30 grade for Head room Cum 1 Cum 2.46 Cum 11101.02 1 Cum 27309.00 0.00 27309.00
Head room slab & chajja Cum 1 Cum 3.43 Cum 10152.70 1 Cum 34824.00 0.00 34824.00
Brick Massonary in CM (1:6) including C&C of all

6 materials and labour charges etc completed as Cum 1 Cum 10.69 Cum 5234.77 1 Cum 55960.00 0.00 55960.00
per standard specifications.
Acco Proof cement paint of superior quality,

plastering with CM(1:3) prop. 12 mm thick with
7 including cost and conveyance of all materials 7411.42 Sqm 1638.30 10 Sqm 1214213.00 3500.04 Sqm 1638.34 10 Sqm 573426.00 640787.00 0.00
and labour charges etc., complete as per
standard specifications
Epoxy protective coating with procoat SNF (item

279 SSR) paint 3 coat over water proof
8 7411.42 Sqm 331.81 1 Sqm 2459203.00 3524.84 Sqm 331.81 1 Sqm 1169586.00 1289617.00 0.00
plastering .including conveyance of all m/labour
charges etc., complete
Plastering with CM(1:3) prop 20 mm thick to

brick wall including cost&coveyance of all
9 materials, lalbour charges,seign.charges 0.00 Sqm 2204.00 10 Sqm 0.00 111.65 Sqm 2204.00 10 Sqm 24608.00 0.00 24608.00
etc.complete.
Painting with Snowcem paint 2 coats over a

10 primary coat including cost and conveyance of 6868.05 Sqm 1029.90 10 Sqm 707340.00 2339.03 Sqm 1029.90 10 Sqm 240897.00 466443.00 0.00
all materials and labour charges, etc., complete
Cost of steel and Fabrication charges of steel

including cutting bending and binding the steel
11
with contractors binding wire with placing in
135.245 MT 51392.60 1 MT 6950592.00 128.74 MT 51392.60 1 MT 6616383.00 334209.00 0.00
position for premeasurements etc complete
Supply and fixing of light type man hole cover

12 with frame of size 0.6 x 0.6 m as per standard LS each each LS each 3044.00 each 0.00 LS each 0.00 3044.00 0.00
specification HD-35
Page 188 of 230

No

of Series C sections of 8774 including all labour
charges for fixing the fixtures with required
13 no.of screws, bolts and nuts and including LS Sqm each 1.00 Sqm 20000.00 2.88 Sqm 3134.54 1.00 Sqm 9027.49 10972.51 0.00
labour charges for fixing the frame in position,
fixing shutter to frame etc. completed for
finished item of work for For Ventilator

of Series C sections of 8774 including all labour
charges for fixing the fixtures with required
14 no.of screws, bolts and nuts and including LS Sqm each 1.00 Sqm 2250.00 172.80 Sqm 3134.54 1.00 Sqm 541649.20 0.00 539399.20
labour charges for fixing the frame in position,
fixing shutter to frame etc. completed for
finished item of work for For Phenial opening
15 Fixing for RCC inside ladder as per the standard LS each each LS each 10000.00 each 0.00 LS each 0.00 10000.00 0.00
specifications
Fixing RCC OUTSIDE ladder as per the standard
16 specifications 0.83 each each LS each 5000.00 each 0.00 LS each 0.00 5000.00 0.00
Fixing of 300mm dia CI Sluice valve on 300mm

17
dia line , inlet arrangements
each LS each 40000.00 4.00 each 0.00 LS each 0.00 40000.00 0.00
Provision for refilling the foundation with

18 excavated earth, and remaining Qty for levelling each LS each 20000.00 each 0.00 LS each 0.00 20000.00 0.00
area
Provision for unforeseen items such as

19 excavation with other soils,rock, each LS each 1119983.00 each 0.00 LS each 0.00 1119983.00 0.00
dewatering,price variations in materials etc.,
Supply, fabrication and erection of SS hand rail

of 1mt height (40mm dia) vertical for every 1mt
spacing and 2 rows 25mm dia horizontal in
20 between of SS - 304 grade, 40S. As per the Rmt 1.00 Rmt 0.00 210.60 Rmt 3100.00 1.00 Rmt 652860.00 0.00 652860.00
standard spectification including cost and
conveyance of all materials completed for
finished item of work
Page 189 of 230

No
Supply and fixing Aluminium Anodised Doors -

Single Shutter as per approved drawing with
aluminium anodised sections of Jindal sections
and outer frame top horizontals & both verticals
of 2408 of size 101.6 x 44.75 x 3.18 mm Shutter
frame top, bottom and verticals of 4504 of size
44.45 mm x 47.62 mm x 3.18 and Middle lock
rail of 4621 of size 49.91 x 44.45 x 3 mm with
21
plain clear float glass 5 mm thick fixed including
Sqm 1.00 Sqm 0.00 3.00 Sqm 6285.37 1.00 Sqm 18856.10 0.00 18856.10
supply and fixing aluminium handles of 100 mm
for each shutter, floor springs/ hydraulic door
closure assembly and all labour charges for
fixing the fixtures with required no.of screws,
bolts and nuts and including labour charges for
fixing the frame in position, fixing shutter to
frame etc. completed for finished item of work
TOTAL 36300000.00 29639698.78 8980851.51 2320550.30
As per Sanction Estimate 0.00 36300000.00 Less 8980851.51 0.00

As per Working Estimate 0.00 29639698.78 Excess 2320550.30 0.00
Difference Amount Less 0.00 6660301.22 -6660301.22 0.00
Asst. Exe. Engineer Dy Executive Engineer Executive Engineer Superintending Engineer

MB Grid SD Bhainsa. MB Grid Division Bhainsa. MB Grid Div Nirmal. MB Circle Adilabad
Page 190 of 230

STEEL PRICE VARIATION CALCULATION FOR DETAILED CUM ABSTRACT WORK DONE SUB-ESTIMATE
Name of the Main work: Providing Drinking Water supply to Habitations in SRSP Adilabad Segment in Adilabad District
Name of the Sub work: Construction of 6000 KL Sump @ Bhainsa Head works
%
Difference
Qty in Rate Rate increas Price Total
Page Cutting Total UNIT Total Qty Date - 28 Qty in MT as per Embadde as per in rate as e/ Add/ variatio Price Vat Gst Gst
S. No. No Dia No.s Length Length WEIGHT (Kgs) Days MT Including Estimat d Rate Procure per price decreas Deduct n [email protected]%
Variation 5% 18% 12%
variation initial
Date of MB Wastage e ment e Amount Amount
Record no
16= 19= 21= 22= 23= 24=
1 2 3 4 5 6 7 9 10 11 12 13= 14= 15 15/ 17 18= (18/15) 20 (14x15x 21x5 21x18 12x12
2-28Days 12/1000 (1+18.12/ 17-15
100) 100 20)/100 % % %
1 26-Sep-16 107 3 12 307 2 42.80 26279.20 0.888 23330.49 29-Aug-16 23.330 24.497 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
2 26-Sep-16 107 4 12 148 2 52.18 15445.28 0.888 13712.21 29-Aug-16 13.712 14.398 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
3 26-Sep-16 107 4 12 40 2 11.54 923.20 0.888 819.61 29-Aug-16 0.820 0.861 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
4 26-Sep-16 107 4 12 40 2 14.33 1146.40 0.888 1017.77 29-Aug-16 1.018 1.069 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
5 26-Sep-16 107 4 12 1 135 46.54 6282.90 0.888 5577.91 29-Aug-16 5.578 5.857 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
6 26-Sep-16 107 4 12 1 135 49.34 6660.90 0.888 5913.50 29-Aug-16 5.914 6.210 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
7 26-Sep-16 107 4 12 1 110 7.84 862.40 0.888 765.63 29-Aug-16 0.766 0.804 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
8 26-Sep-16 107 4 12 1 27 22.79 615.33 0.888 546.29 29-Aug-16 0.546 0.573 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
9 26-Sep-16 107 4 12 1 110 4.98 547.80 0.888 486.33 29-Aug-16 0.486 0.510 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
10 26-Sep-16 107 4 12 1 27 17.08 461.16 0.888 409.41 29-Aug-16 0.409 0.429 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
11 26-Sep-16 107 4 16 1 110 2.78 305.80 1.578 482.64 29-Aug-16 0.483 0.507 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
12 26-Sep-16 107 4 16 1 110 4.14 455.40 1.578 718.76 29-Aug-16 0.719 0.755 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
13 26-Sep-16 107 5 12 1 110 4.65 511.50 0.888 454.11 29-Aug-16 0.454 0.477 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
14 26-Sep-16 107 5 12 1 110 3.15 346.50 0.888 307.62 29-Aug-16 0.308 0.323 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
15 26-Sep-16 107 5 12 13 4 5.69 295.88 0.888 262.68 29-Aug-16 0.263 0.276 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
16 26-Sep-16 107 5 12 2 1380 4.69 12944.40 0.888 11491.95 29-Aug-16 11.492 12.067 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
17 26-Sep-16 107 5 16 4 130 4.90 2548.00 1.578 4021.50 29-Aug-16 4.022 4.223 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
18 26-Sep-16 107 5 8 26 130 1.08 3650.40 0.395 1440.36 29-Aug-16 1.440 1.512 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
19 26-Sep-16 107 6 10 1 1200 2.00 2400.00 0.617 1479.65 29-Aug-16 1.480 1.554 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
20 26-Sep-16 107 6 12 307 6 0.60 1105.20 0.888 981.19 29-Aug-16 0.981 1.030 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
21 26-Sep-16 107 6 12 148 8 0.60 710.40 0.888 630.69 29-Aug-16 0.631 0.663 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
22 26-Sep-16 107 6 12 135 6 0.60 486.00 0.888 431.47 29-Aug-16 0.431 0.453 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
23 26-Sep-16 107 6 12 27 4 0.60 64.80 0.888 57.53 29-Aug-16 0.058 0.061 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
24 26-Sep-16 107 6 12 1 1805 1.60 2888.00 0.888 2563.95 29-Aug-16 2.564 2.692 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
25 30-Sep-16 107 7 12 8 6 51.10 2452.80 0.888 2177.58 02-Sep-16 2.178 2.287 40000 33863.87 37000 -3000 -7.5 -2.50 -2287 -311 -2598 -130 0 0
26 30-Sep-16 107 8 16 2 11 18.30 402.60 1.578 635.42 02-Sep-16 0.635 0.667 40000 33863.87 37000 -3000 -7.5 -2.50 -667 -91 -758 -38 0 0
27 30-Sep-16 107 8 12 8 4 41.40 1324.80 0.888 1176.15 02-Sep-16 1.176 1.235 40000 33863.87 37000 -3000 -7.5 -2.50 -1235 -168 -1403 -70 0 0
28 30-Sep-16 107 8 10 3 1 180.60 541.80 0.617 334.03 02-Sep-16 0.334 0.351 40000 33863.87 37000 -3000 -7.5 -2.50 -351 -48 -399 -20 0 0
29 30-Sep-16 107 8 12 8 24 0.60 115.20 0.888 102.27 02-Sep-16 0.102 0.107 40000 33863.87 37000 -3000 -7.5 -2.50 -107 -15 -122 -6 0 0
30 30-Sep-16 107 8 16 2 11 0.80 17.60 1.578 27.78 02-Sep-16 0.028 0.029 40000 33863.87 37000 -3000 -7.5 -2.50 -29 -4 -33 -2 0 0
31 30-Sep-16 107 8 12 8 12 0.60 57.60 0.888 51.14 02-Sep-16 0.051 0.054 40000 33863.87 37000 -3000 -7.5 -2.50 -54 -7 -61 -3 0 0
32 30-Sep-16 107 8 10 3 15 0.50 22.50 0.617 13.87 02-Sep-16 0.014 0.015 40000 33863.87 37000 -3000 -7.5 -2.50 -15 -2 -17 -1 0 0
33 21-Dec-16 107 10 12 6 6 51.10 1839.60 0.888 1633.18 23-Nov-16 1.633 1.715 40000 33863.87 37000 -3000 -7.5 -2.50 -1715 -233 -1948 -97 0 0
Page 191 of 230

%
Difference
in rate as Add/
Page Cutting Total UNIT Total Qty Date - 28 Qty in MT as per Embadde as per per price e/ Deduct variatio [email protected]%
Price Vat Gst Gst
S. No. No Dia No.s Length Length WEIGHT (Kgs) Days MT Including Estimat d Rate Procure decreas n Variation 5% 18% 12%
variation initial
Record no
34 21-Dec-16 107 10 12 6 4 41.40 993.60 0.888 882.11 23-Nov-16 0.882 0.926 40000 33863.87 37000 -3000 -7.5 -2.50 -926 -126 -1052 -53 0 0
35 21-Dec-16 107 10 12 6 24 0.60 86.40 0.888 76.71 23-Nov-16 0.077 0.081 40000 33863.87 37000 -3000 -7.5 -2.50 -81 -11 -92 -5 0 0
36 21-Dec-16 107 10 12 6 12 0.60 43.20 0.888 38.35 23-Nov-16 0.038 0.040 40000 33863.87 37000 -3000 -7.5 -2.50 -40 -5 -45 -2 0 0
37 08-Jan-17 107 11 12 6 6 51.10 1839.60 0.888 1633.18 11-Dec-16 1.633 1.715 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
38 08-Jan-17 107 12 12 6 4 41.40 993.60 0.888 882.11 11-Dec-16 0.882 0.926 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
39 08-Jan-17 107 12 12 6 24 0.60 86.40 0.888 76.71 11-Dec-16 0.077 0.081 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
40 08-Jan-17 107 12 12 6 18 0.60 64.80 0.888 57.53 11-Dec-16 0.058 0.061 40000 33863.87 39000 -1000 -2.5 0.00 0 0 0 0 0 0
41 30-Apr-17 107 14 20 2 3 9.12 54.72 2.466 134.94 02-Apr-17 0.135 0.142 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
42 30-Apr-17 107 14 8 27 2 1.36 73.44 0.395 28.98 02-Apr-17 0.029 0.030 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
43 30-Apr-17 107 14 12 8 2 4.53 72.40 0.888 64.28 02-Apr-17 0.064 0.067 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
44 30-Apr-17 107 14 10 8 2 1.65 26.40 0.617 16.28 02-Apr-17 0.016 0.017 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
45 30-Apr-17 107 14 10 6 2 1.90 22.80 0.617 14.06 02-Apr-17 0.014 0.015 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
46 30-Apr-17 107 14 10 6 2 2.15 25.80 0.617 15.91 02-Apr-17 0.016 0.017 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
47 30-Apr-17 107 14 10 6 2 1.60 19.20 0.617 11.84 02-Apr-17 0.012 0.013 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
48 30-Apr-17 107 14 10 6 2 4.38 52.56 0.617 32.40 02-Apr-17 0.032 0.034 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
49 30-Apr-17 107 15 10 24 2 1.10 52.80 0.617 32.55 02-Apr-17 0.033 0.035 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
50 30-Apr-17 107 15 12 8 2 5.31 84.96 0.888 75.43 02-Apr-17 0.075 0.079 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
51 30-Apr-17 107 15 10 8 2 1.15 18.40 0.617 11.34 02-Apr-17 0.011 0.012 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
52 30-Apr-17 107 15 10 6 2 1.63 19.56 0.617 12.06 02-Apr-17 0.012 0.013 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
53 30-Apr-17 107 15 10 24 2 1.10 52.80 0.617 32.55 02-Apr-17 0.033 0.035 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
54 30-Apr-17 107 15 16 8 6 51.12 2453.76 1.578 3872.77 02-Apr-17 3.873 4.067 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
55 30-Apr-17 107 16 16 11 6 41.42 2733.72 1.578 4314.63 02-Apr-17 4.315 4.531 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
56 30-Apr-17 107 16 8 1 5512 1.50 8268.00 0.395 3262.34 02-Apr-17 3.262 3.425 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
57 30-Apr-17 107 16 10 13 40 4.59 2386.80 0.617 1471.52 02-Apr-17 1.472 1.546 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
58 30-Apr-17 107 16 10 14 40 5.74 3214.40 0.617 1981.75 02-Apr-17 1.982 2.081 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
59 30-Apr-17 107 16 10 14 40 4.48 2506.00 0.617 1545.01 02-Apr-17 1.545 1.622 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
60 30-Apr-17 107 16 10 14 40 5.58 3122.00 0.617 1924.78 02-Apr-17 1.925 2.021 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
61 30-Apr-17 107 16 10 80 14 5.40 6048.00 0.617 3728.73 02-Apr-17 3.729 3.915 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
62 30-Apr-17 107 16 10 80 13 5.40 5616.00 0.617 3462.39 02-Apr-17 3.462 3.635 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
63 30-Apr-17 107 17 10 80 13 5.57 5792.80 0.617 3571.39 02-Apr-17 3.571 3.750 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
64 30-Apr-17 107 17 10 80 13 5.57 5792.80 0.617 3571.39 02-Apr-17 3.571 3.750 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
65 30-Apr-17 107 17 10 120 10 3.00 3600.00 0.617 2219.48 02-Apr-17 2.219 2.330 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
66 30-Apr-17 107 17 10 120 10 3.30 3960.00 0.617 2441.43 02-Apr-17 2.441 2.563 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
67 30-Apr-17 107 17 12 4 120 2.10 1008.00 0.888 894.90 02-Apr-17 0.895 0.940 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
68 30-Apr-17 107 17 8 4 240 1.30 1248.00 0.395 492.43 02-Apr-17 0.492 0.517 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
69 30-Apr-17 107 17 8 6 120 0.95 -684.00 0.395 -269.89 02-Apr-17 -0.270 -0.284 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
70 30-Apr-17 107 17 10 1 17 4.35 -73.95 0.617 -45.59 02-Apr-17 -0.046 -0.048 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
71 30-Apr-17 107 17 10 1 29 2.55 -73.95 0.617 -45.59 02-Apr-17 -0.046 -0.048 40000 33863.87 40500 500 1.25 0.00 0 0 0 0 0 0
72 12-Jan-18 107 20 8 60 16 1.30 1248.00 0.395 492.43 15-Dec-17 0.492 0.517 40000 33863.87 38000 4136 12.21 7.21 1261 172 1433 0 0 172
Page 192 of 230

%
Difference
in rate as Add/
Page Cutting Total UNIT Total Qty Date - 28 Qty in MT as per Embadde as per per price e/ Deduct variatio [email protected]%
Price Vat Gst Gst
S. No. No Dia No.s Length Length WEIGHT (Kgs) Days MT Including Estimat d Rate Procure decreas n Variation 5% 18% 12%
variation initial
Record no
73 12-Jan-18 107 20 8 7 60 0.26 107.94 0.395 42.59 15-Dec-17 0.043 0.045 40000 33863.87 38000 4136 12.21 7.21 110 15 125 0 0 15
74 12-Jan-18 107 20 8 6 120 1.05 756.00 0.395 298.30 15-Dec-17 0.298 0.313 40000 33863.87 38000 4136 12.21 7.21 764 104 868 0 0 104
75 12-Jan-18 107 20 16 4 4 2.63 42.00 1.578 66.29 15-Dec-17 0.066 0.069 40000 33863.87 38000 4136 12.21 7.21 169 23 192 0 0 23
76 12-Jan-18 107 20 8 4 11 1.08 47.52 0.395 18.75 15-Dec-17 0.019 0.020 40000 33863.87 38000 4136 12.21 7.21 49 7 56 0 0 7
77 13-Jan-18 107 22 16 3 4 5.70 68.40 1.578 107.96 16-Dec-17 0.108 0.113 40000 33863.87 38000 4136 12.21 7.21 277 38 315 0 0 38
78 13-Jan-18 107 22 16 3 4 5.35 64.20 1.578 101.33 16-Dec-17 0.101 0.106 40000 33863.87 38000 4136 12.21 7.21 259 35 294 0 0 35
79 13-Jan-18 107 22 8 1 174 1.45 252.30 0.395 99.55 16-Dec-17 0.100 0.105 40000 33863.87 38000 4136 12.21 7.21 256 35 291 0 0 35
80 13-Jan-18 107 22 8 12 4 4.95 237.60 0.395 93.75 16-Dec-17 0.094 0.099 40000 33863.87 38000 4136 12.21 7.21 241 33 274 0 0 33
81 13-Jan-18 107 22 8 11 4 5.15 226.60 0.395 89.41 16-Dec-17 0.089 0.093 40000 33863.87 38000 4136 12.21 7.21 228 31 259 0 0 31
82 13-Jan-18 107 22 8 1 29 1.00 29.00 0.395 11.44 16-Dec-17 0.011 0.012 40000 33863.87 38000 4136 12.21 7.21 28 4 32 0 0 4
83 13-Jan-18 107 22 8 1 4 5.40 21.60 0.395 8.52 16-Dec-17 0.009 0.009 40000 33863.87 38000 4136 12.21 7.21 23 3 26 0 0 3
Sub total -4365 -426 0 500

MB Grid SD Bhainsa MB Grid SD Bhainsa MB Grid Division Nirmal MB Circle Adilabad
Page 193 of 230

PRICE VARIATION OF CEMENT FOR WORK DONE SUB-ESTIMATE
Diff in
Date 28 Cement %
rate as increase 13.615%
Cement Rate as
Description of Grade of Date of Total Days prior qty in Cement used used in Rate as Bare Rate per per price or Add/ Price variation Over Head Total
Sl. No Item concreate Measurem Page No Quantity to Date of Kg's per in Kgs MTs per (K9/(1+2 Procurem variation decrease Deduct Amount Sub and VAT 5% GST 18% GST 12%
ent Measure cum / (E5*F6) Estimate 8.18/100) (M11- initial 5% total Amount
(I7/1000) ent Contractor
ment sqm L10) profit
15=14/11
7=4- 10=9 12=11/(1 + 14=13 -11, %, 17=10*11*16, 18=
1 2 3 4 5 6
28Days
8.00 9=6*8
/1000
11.00 28.18/100 13.00
14A=13-12 15A=14/1
16= 15+5
17A=10*12*16 19=18+17 18= 17*5% 19= 17A*18% 20= 17A*12%
) 17*13.615%
2%
1 PCC 1:4:8 7/5/19 2 7.78 9/4/19 162.00 1260.36 1.26 6200 4813.29 5300 -900 -14.52 -9.52 -743.60 -101.24 -844.84 0.00 0.00 -101.38
1 RCC M30 2/12/99 400.00 0.00 0.00 6200 4813.29 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A 0.00 0.00
Page 194 of 230

Diff in %
Date 28 Cement rate as 13.615%
Date of Days prior qty in Cement used Cement Rate as Bare Rate Rate as per price increase Add/ Price variation Over Head Total
Description of Grade of Total used in per or
Sl. No Measurem Page No to Date of Kg's per in Kgs per (K9/(1+2 variation Deduct Amount Sub and VAT 5% GST 18% GST 12%
Item concreate ent Quantity Measure cum / (E5*F6) MTs Estimate 8.18/100) Procurem (M11- decrease initial 5% total Amount
36 Brick Masonry 1:6 2/12/99 50.40 0.00 0.00 6200 4813.29 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A 0.00 0.00
42 Acco Plastering 1:3 2/12/99 7.20 0.00 0.00 6200 4813.29 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A 0.00 0.00
50 Plastering 1:3 2/12/99 10.08 0.00 0.00 6200 4813.29 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A 0.00 0.00
Page 195 of 230

Diff in %
Date 28 Cement rate as 13.615%
Date of Days prior qty in Cement used Cement Rate as Bare Rate Rate as per price increase Add/ Price variation Over Head Total
Description of Grade of Total used in per or
Sl. No Measurem Page No to Date of Kg's per in Kgs per (K9/(1+2 variation Deduct Amount Sub and VAT 5% GST 18% GST 12%
Item concreate ent Quantity Measure cum / (E5*F6) MTs Estimate 8.18/100) Procurem (M11- decrease initial 5% total Amount
7.78 #N/A #N/A #N/A #N/A 0.00 -101.38
MB Grid SD Bhainsa MB Grid SD Bhainsa MB Grid SD Bhainsa MB Grid Circle Adilabad
Page 196 of 230

POL Steel For Construction of Watch man and Oper
S. Page
Decription Dia Nos
No. No.
Cutting Total UNIT
Check Measure Length Length WEIGHT
1 2 3 4 5 6 7 8 9 10 11
Premeasurement of FE 500 steel for foundation including bar

1) bending, cutting, including cost and conveyance of all
materials and labour charges etc complete for Columns
footings, raft and up to Columns
a) Footing mat in Bothways
07 May 2019 12mm Dia @ 125 mm C/C both sides 2 12 2 14 18 2.15 1083.6 0.889
07 May 2019 Columns vertical bars
07 May 2019 16mm Dia @4nos per C1 above plinth 4.27m 3 16 1 4 14 4 224 1.58
07 May 2019 20mm Dia @4nos per C2 for 4 columns above plinth 4.27 3 20 1 2 4 4 32 2.469
07 May 2019 16mm Dia @4nos per C2 for 4 Columns above plinth 4.27m 3 16 1 2 4 4 32 1.58
07 May 2019 Stirrups 8mm dia @ 100mm C/C up to Plinth Beam 3
07 May 2019 Columns 3 8 1 18 21 1.24 468.72 0.395
07 May 2019 tie Stirrups Columns 3 8 1 18 21 0.35 132.3 0.395
Plinth Beams
30 May 2019 16mm dia Top & Bottom Long Wall 9 16 2 3 4 15.4 369.6 1.58
30 May 2019 Overlaps of 16mm dia 9 16 1 1 35 0.8 28 1.58
30 May 2019 Stirrups of 8mm dia @ 100 mm C/C Long Walls 9 8 1 4 155 0.92 570.4 0.395
30 May 2019 Stirrups of 8mm dia @ 100 mm C/C Short Walls at Outer Wall 9 8 1 2 106 0.92 195.04 0.395
30 May 2019 Stirrups of 8mm dia @ 100 mm C/C Short Walls 9 8 1 4 98 0.92 360.64 0.395
For Columns above Plinth Beams and Ground Slab
Columns vertical bars
03 June 2019 16mm dia
20mm dia @
@ 44 No's
No's per
per C1
C2 upto
for 4 Terrace
ColumnsSlab
Uptotop
Wash tank Roof 11 16 1 4 14 2.23 124.88 1.58
03 June 2019 Slab Top 11 20 1 2 4 6.58 52.64 2.469
03 June 2019 16mm dia @ 4 No's per C2 for 4 Columns Upto Wash tank Roof0 11 20 1 2 4 4.58 36.64 2.469
03 June 2019 Slab Top 11 16 1 2 4 6.58 52.64 1.58
03 June 2019 0 11 16 1 2 4 4.58 36.64 1.58
03 June 2019 Stirrups of 8mm dia @ 100 mm C/C Upto Ground Floor Beam 11 8 1 18 28 1.24 624.96 0.395
03 June 2019 0 11 8 1 18 28 0.35 176.4 0.395
Ground Floor Slab Beams and Slab
17 June 2019 Beam -FB4 (230 mm X 425 mm - 2 No's)
17 June 2019 Beam - FFB 5 (230 mm X 425mm -2 No's) 14 0 0 0
17 June 2019 Beam - FFB 6 (230 mm X 425mm -2 No's) 15 0 0 0
17 June 2019 Beam - FFB6 - 20mm dia 15 20 2 3 2 11.2 134.4 2.469
17 June 2019 Beam - FFB1 (230mm X 425mm - 1 No) 15 0 0 0
17 June 2019 12mm dia 15 12 1 2 3 16.1 96.6 0.889
17 June 2019 12mm dia 15 12 2 3 2 7.23 86.76 0.889
17 June 2019 Beam - FFB1 A(230mm X 425mm - 1 No) 16 0 0 0
17 June 2019 16mm dia 16 16 1 2 3 16.1 96.6 1.58
17 June 2019 16mm dia 16 16 1 2 2 16.1 64.4 1.58
17 June 2019 Ground Floor Slab 16 0 0 0
17 June 2019 10mm dia @ 150mm C/C Short Wall- Cranked(1-3) 16 10 1 36 2 6.7 482.4 0.617
17 June 2019 10mm dia @ 150mm C/C Long Wall Cranked (A-C) 16 10 1 23 2 11.12 511.52 0.617
17 June 2019 Extra Bars Shorter Span of 10mm dia @ 150 mm C/C 17 10 1 36 2 1.69 121.68 0.617
17 June 2019 0 17 10 1 36 2 0.76 54.72 0.617
17 June 2019 0 17 10 1 36 2 0.7 50.4 0.617
17 June 2019 Extra Bars Longer Span of 10mm dia @ 150 mm C/C 17 10 1 22 2 1.87 82.28 0.617
17 June 2019 0 17 10 1 22 2 3.14 138.16 0.617
17 June 2019 0 17 10 1 22 2 2.17 95.48 0.617
17 June 2019 0 17 10 1 22 2 0.53 23.32 0.617
17 June 2019 For Small Portion Beside Staircase
17 June 2019 10mm dia @ 150mm C/C Short Wall Cranked © 18 10 1 1 10 2.78 27.8 0.617
17 June 2019 10mm dia @ 150mm C/C Long Wall Cranked (3-4) 18 10 1 1 9 3.01 27.09 0.617
17 June 2019 10mm
Columns diaStirrups
@ 150mm C/CGround
above Long Wall
Floor Slab to Terrace Slab 18 10 1 1 9 2.81 25.29 0.617
i) Beams
01 July 2019 Stirrups 8mm dia @ 100mm C/C up to terrace floor beam 20 8 1 18 28 1.24 624.96 0.395
01 July 2019 tie stirrup upto terrace floor beam 20 8 1 18 28 0.35 176.4 0.395
01 July 2019 Terrace Slab Beams and Slab
01 July 2019 Beam -FB4 (230 mm X 425 mm - 2 No's)
01 July 2019 Beam -TFB5 (230 mm X 425 mm - 2 No's) 21 0 0 0
01 July 2019 Beam -TFB6 (230 mm X 425 mm - 2 No's) 22 0 0 0
01 July 2019 Beam - TFB1 (230mm X 425mm - 1 No's) 22 0 0 0
01 July 2019 12mm dia 22 12 2 3 1 16.2 97.2 0.889
01 July 2019 12mm dia 22 12 2 3 1 16.2 97.2 0.889
01 July 2019 Beam - TFB1 A (230mm X 425mm - 1 No's)
01 July 2019 16mm dia 23 16 1 2 3 16.2 97.2 1.58
01 July 2019 16mm dia 23 16 1 2 2 16.2 64.8 1.58
01 July 2019 Terrace Floor Slab 23 0 0 0
01 July 2019 10mm dia @ 150mm C/C Long Wall Cranked (1-6) 23 10 1 1 20 17.15 343 0.617
01 July 2019 10mm dia @ 150mm C/C Short Wall 23 10 1 1 20 16.15 323 0.617
01 July 2019 10mm dia @ 150mm C/C Long Wall 24 10 1 22 2 9.77 429.88 0.617
01 July 2019 Extra Bars- Shorter Span of 10mm dia @150mm C/C 24 10 1 36 2 1.69 121.68 0.617
01 July 2019 0 24 10 1 36 2 0.76 54.72 0.617
01 July 2019 0 24 10 1 36 2 0.7 50.4 0.617
01 July 2019 Extra Bars- Longer Span of 10mm dia @150mm C/C 24 10 1 1 44 1.87 82.28 0.617
01 July 2019 0 24 10 1 1 52 1.58 82.16 0.617
01 July 2019 0 24 10 1 1 52 0.82 42.64 0.617
01 July 2019 0 24 10 1 1 52 0.53 27.56 0.617
Lintel Beam cum Sunshades
For Maindoor(MD)- 2 No's
22 July 2019
Lintel Beam (230 X 300mm ) Main Bars 4 No's - 12mm dia 28 12 1 2 4 1.4 11.2 0.889
22 July 2019 For Door-1 (10 No's) 28 0 0 0
22 July 2019 Lintel Beam (230 X 300mm ) 28 0 0 0
22 July 2019 Main Bars 12 mm dia -4 No's 28 12 1 10 4 1.4 56 0.889
22 July 2019 For Door-2 (4 No's) 28 0 0 0
22 July 2019 Lintel Beam (230 X 300mm ) 28 0 0 0
22 July 2019 Main Bars 12 mm dia -4 No's 28 12 1 4 4 1.25 20 0.889
22 July 2019 For Window (W) - 2 No's Lintel Beam (230 X 300mm) 28 0 0 0
22 July 2019 For Window (W1) - 7 No's Lintel Beam (230 X 300mm) 28 0 0 0
22 July 2019 Sunshade of 600mm wide 28 0 0 0
22 July 2019
For Window-2 (W2)- 2 No's Lintel Beams (230 X 300mm ) 28 0 0 0
22 July 2019 For Window-3 (W3- 1 No) Lintel Beams (230 X 300mm) 28 0 0 0
22 July 2019 Sunshade 28 0 0 0
For Water Tank above Terrace Slab
Stirrups of 8mm dia @ 100mm C/C for Columns (230 X 450)

09 August 2019 Water Tank Beam Bottom 34 8 1 4 5 1.24 24.8 0.395
09 August 2019 Tie Stirrups of 8mm dia @100mm C/C 34 8 1 4 5 0.35 7 0.395
09 August 2019 For Staircase from Ground floor to first floor 34 0 0 0
09 August 2019 For MLB (230 X 450 mm) 34 0 0 0
09 August 2019 For PB-2 to Landing 34 0 0 0
09 August 2019 Stirrups 8mm dia @150mm C/C 35 8 1 1 17 1.19 20.23 0.395
09 August 2019 For PB-2 to Landing 35 0 0 0
09 August 2019 Extra Bars @ top 12mm dia - 100mm C/C 35 12 1 1 13 1.55 20.15 0.889
09 August 2019 At Landing Junction 35 0 0 0
09 August 2019 Main Bars 8mm dia @200mm C/C Top & Bottom 35 8 1 2 8 2.35 37.6 0.395
09 August 2019
Main Bars at Slope Portion at Top & Bottom 8mm @200 C/C 35 8 1 2 6 1.15 13.8 0.395
09 August 2019 Extra Bars at Top 12mm dia @ 100 C/C 35 12 1 1 13 2.88 37.44 0.889
09 August 2019 0 35 12 1 1 13 1.5 19.5 0.889
09 August 2019 From Landing- First Floor
09 August 2019 Main Bars 12 mm dia @ 100 C/C 36 12 1 1 13 1.9 24.7 0.889
09 August 2019 0 36 12 1 1 13 1.75 22.75 0.889
09 August 2019 Distribution Bars 8mm @ 200mm C/C Top & Bottom 36 8 1 2 6 1.15 13.8 0.395
09 August 2019 Extra Bars @ FF Beam 12mm dia @ 100 C/C 36 12 1 1 13 1.45 18.85 0.889
09 August 2019 0 36 12 1 1 13 0.9 11.7 0.889
For Water Tank Beam & Bottom Slab
WT BB1 (230 X 425 mm - 2 No's )
21 August 2019 WT BB2 (230 X 425 mm - 2 No's ) 38 0 0 0
21 August 2019 Top & Bottom Bars 16mm -6 No's 38 16 2 2 3 4.01 48.12 1.58
21 August 2019 For Bottom Slab-150mm thick 38 0 0 0
21 August 2019
Along Long Span Top & Bottom Mats 12mm dia @150 C/C 38 12 1 1 20 3.71 74.2 0.889
21 August 2019
Along Short Span Top & Bottom Mats 12mm dia @150 C/C 38 12 1 1 24 3.06 73.44 0.889
21 August 2019 For Sidewalls Verticals
21 August 2019 For Long Walls
21 August 2019 For Short Walls 39 0 0 0
Water Tank Side Distribution
03 September 2019 For Inner Distribution 10mm dia @ 200mm C/C 41 10 1 1 8 5.76 46.08 0.617
03 September 2019 0 41 10 1 1 8 6.56 52.48 0.617
03 September 2019 For Outer Distribution 10mm dia @ 200mm C/C 41 10 1 1 8 7.12 56.96 0.617
03 September 2019 0 41 10 1 1 8 6.32 50.56 0.617
For Water Tank Roof Slab 125mm thick
16 September 2019 Bottom mat 8mm @150mm C/C 43 8 1 1 24 3.01 72.24 0.395
16 September 2019 0 43 8 1 1 20 3.66 73.2 0.395
16 September 2019 Top Bars 8mm dia @300m C/C 43 8 1 2 13 1.22 31.72 0.395
16 September 2019 0 43 8 1 2 11 1.41 31.02 0.395
16 September 2019 Top Distribution Bars 8mm dia @ 300mm C/C 43 8 1 2 4 3.46 27.68 0.395
16 September 2019 0 43 8 1 2 5 2.81 28.1 0.395
16 September 2019 Extra Manhole Bars at Top & Bottom 16mm dia 43 16 1 2 9 0.64 11.52 1.58
Kg's

MB Grid SD BHAINSA MB Grid SD BHAINSA

MB Grid Division Nirmal MB Grid Circle Adilabad
uction of Watch man and Operator Quarter -II at 50 MLD WTP at Bhainsa
Total Qty (Kgs)
12
963.32
185.81
353.92
20.74
79.01
26.54
50.56
185.14
52.26
583.97
199.46
364.79
44.24
225.31
77.04
142.45
374.27
197.31
129.97
90.46
83.17
57.89
246.86
69.68
212.35
56
68.3
25.87
0
331.83
56
68.3
25.87
0
331.83
56
68.3
25.87
0
85.88
64.16
0
77.13
54.85
0
152.63
64.16
0
101.75
107.11
0
297.64
279.87
315.61
285.6
75.08
33.76
31.1
50.77
85.24
58.91
14.39
17.15
14.33
16.71
15.6
246.86
69.68
186.19
35.83
76.58
0
186.19
56
76.58
0
186.19
56
76.58
0
86.41
64.16
0
86.41
64.16
153.58
64.16
0
102.38
107.11
0
211.63
199.29
281.52
265.24
34.37
32.15
75.08
33.76
31.1
50.77
50.69
26.31
17
9.96
7.54
0
0
49.78
37.68
0
0
17.78
13.4
0
9.96
7.54
0
34.85
26.38
0
11.61
22.4
0
9.96
7.54
0
2.49
2.09
0
0.83
1.78
9.8
2.77
0
0
16.16
0
16.16
7.99
0
53.62
6.36
17.91
2.73
0
14.85
5.45
33.28
17.34
53.62
14.31
21.96
20.22
5.45
16.76
10.4
29.96
29.96
20.7
0
76.03
22.77
0
65.96
65.29
51.92
58.03
0
39.7
45.81
28.43
32.38
35.14
31.2
28.53
28.91
12.53
12.25
10.93
11.1
18.2
13096.52
Seigniorage Charges for Watch man and Operator Quart
Descriptio Grade of Date of Total

Sl. No concreat Measure Page No Aggregates (Metal)
n of Item e ment Quantity
Constant Qty As per Agreement

Rate
1 2 3 4 5 6 7 8 9
1 PCC 1:4:8 7/5/19 2 7.78 0.90 7.00 50.00

2 RCC M30 13/5/19 4 22.37 0.90 20.13 50.00
3 RCC M30 13/5/19 4 2.70 0.90 2.43 50.00
4 RCC M30 3/6/19 10 6.19 0.90 5.57 50.00
5 RCC M30 13/5/19 5 2.44 0.90 2.20 50.00
6 RRM CM(1:6) 18/5/19 6 47.52
7 RCC M30 28/5/19 8 5.40 0.90 4.86 50.00
8 RCC M30 10/6/19 12 4.75 0.90 4.28 50.00
9 RCC M30 13/7/19 25 7.49 0.90 6.74 50.00
10 RCC M30 13/7/19 25 16.53 0.90 14.88 50.00
11 RCC M30 9/7/19 21 4.75 0.90 4.28 50.00
12 RCC M30 25/6/19 19 7.26 0.90 6.53 50.00
13 RCC M30 25/6/19 19 16.53 0.90 14.88 50.00
14 RCC M30 13/8/19 37 0.17 0.90 0.15 50.00
15 RCC M30 28/8/19 40 0.75 0.90 0.67 50.00
16 RCC M30 28/8/19 40 1.51 0.90 1.36 50.00
17 RCC M30 9/9/19 0 2.73 0.90 2.46 50.00
18 RCC M30 20/9/19 43 9.68 0.90 8.71 50.00
19 Bricks CM(1:6) 22/7/19 27 37.73
20 Bricks CM(1:6) 25/9/19 0 17.76
21 Bricks CM(1:6) 2/8/19 33 9.90
22 RCC M30 30/7/19 31 2.86 0.90 2.57 50.00
23 RCC M30 30/7/19 32 2.61 0.90 2.35 50.00
24 Bricks CM(1:6) 28/9/19 48 51.97
25 Plastering CM(1:5) 11/10/19 52 6.80
26 Plastering CM(1:5) 11/10/19 54 2.96
27 Plastering CM(1:5) 24/10/19 58 6.15
28 Plastering CM(1:5) 7/11/19 61 3.44
29 Flooring 1:4:8 10/6/19 0 16.20 0.90 14.58 50.00
30 Flooring CM(1:3) 22/11/19 77 2.69
31 Flooring CM(1:3) 28/11/19 80 2.69
Total 330.29
Total Diference Amount 3165.27

man and Operator Quarter -II at 50 MLD WTP at Bhainsa
Aggregates (Metal) Sand
As per AgreementAs per G.O-67, dtd: As per G.O-67,

26/09/2015 Difference Constant Qty As per Agreement
dtd: 26/09/2015
Amount
Amount Rate Amount Rate Amount Rate
10 11 12 13 14 15 16 17 18
350.10 75.00 525.15 175.05 0.45 3.50 40.00 140.04 40.00

1006.43 75.00 1509.64 503.21 0.45 10.06 40.00 402.57 40.00
121.50 75.00 182.25 60.75 0.45 1.22 40.00 48.60 40.00
278.73 75.00 418.09 139.36 0.45 2.79 40.00 111.49 40.00
109.80 75.00 164.70 54.90 0.45 1.10 40.00 43.92 40.00
0.00 0.33 15.68 40.00 627.26 40.00
243.00 75.00 364.50 121.50 0.45 2.43 40.00 97.20 40.00
213.78 75.00 320.67 106.89 0.45 2.14 40.00 85.51 40.00
337.04 75.00 505.55 168.52 0.45 3.37 40.00 134.81 40.00
743.78 75.00 1115.66 371.89 0.45 7.44 40.00 297.51 40.00
213.78 75.00 320.67 106.89 0.45 2.14 40.00 85.51 40.00
326.48 75.00 489.72 163.24 0.45 3.26 40.00 130.59 40.00
743.78 75.00 1115.66 371.89 0.45 7.44 40.00 297.51 40.00
7.45 75.00 11.18 3.73 0.45 0.07 40.00 2.98 40.00
33.64 75.00 50.46 16.82 0.45 0.34 40.00 13.46 40.00
67.76 75.00 101.64 33.88 0.45 0.68 40.00 27.10 40.00
122.92 75.00 184.38 61.46 0.45 1.23 40.00 49.17 40.00
435.54 75.00 653.31 217.77 0.45 4.36 40.00 174.21 40.00
0.00 0.21 7.92 40.00 316.93 40.00
0.00 0.21 3.73 40.00 149.20 40.00
0.00 0.21 2.08 40.00 83.17 40.00
128.55 75.00 192.82 64.27 0.45 1.29 40.00 51.42 40.00
117.45 75.00 176.18 58.73 0.45 1.17 40.00 46.98 40.00
0.00 0.21 10.91 40.00 436.58 40.00
0.00 1.11 7.53 40.00 301.35 40.00
0.00 1.11 3.28 40.00 131.16 40.00
0.00 1.11 6.82 40.00 272.64 40.00
0.00 1.11 3.81 40.00 152.33 40.00
729.04 75.00 1093.56 364.52 0.45 7.29 40.00 291.62 40.00
0.00 1.00 2.69 40.00 107.42 40.00
0.00 1.00 2.69 40.00 107.42 40.00
0.00
6330.53 9495.80 5217.68
3165.27
As per G.O-67, Price Variation on VAT /GST on
dtd: 26/09/2015 Differenc Total Diff Total As Seignorage Charges
e Amount Per GO
Amount 5% 18% 12% 5% 18%
19 20 21 22 23 24 25 26 27
140.04 0.00 175.05 665.19 0.00 0.00 175.05 0.00 0.00

402.57 0.00 503.21 1912.22 0.00 0.00 503.21 0.00 0.00
48.60 0.00 60.75 230.85 0.00 0.00 60.75 0.00 0.00
111.49 0.00 139.36 529.59 0.00 0.00 139.36 0.00 0.00
43.92 0.00 54.90 208.62 0.00 0.00 54.90 0.00 0.00
627.26 0.00 0.00 627.26 0.00 0.00 0.00 0.00 0.00
97.20 0.00 121.50 461.70 0.00 0.00 121.50 0.00 0.00
85.51 0.00 106.89 406.18 0.00 0.00 106.89 0.00 0.00
134.81 0.00 168.52 640.37 0.00 0.00 168.52 0.00 0.00
297.51 0.00 371.89 1413.17 0.00 0.00 371.89 0.00 0.00
85.51 0.00 106.89 406.18 0.00 0.00 106.89 0.00 0.00
130.59 0.00 163.24 620.31 0.00 0.00 163.24 0.00 0.00
297.51 0.00 371.89 1413.17 0.00 0.00 371.89 0.00 0.00
2.98 0.00 3.73 14.16 0.00 0.00 3.73 0.00 0.00
13.46 0.00 16.82 63.92 0.00 0.00 16.82 0.00 0.00
27.10 0.00 33.88 128.75 0.00 0.00 33.88 0.00 0.00
49.17 0.00 61.46 233.54 0.00 0.00 61.46 0.00 0.00
174.21 0.00 217.77 827.52 0.00 0.00 217.77 0.00 0.00
316.93 0.00 0.00 316.93 0.00 0.00 0.00 0.00 0.00
149.20 0.00 0.00 149.20 0.00 0.00 0.00 0.00 0.00
83.17 0.00 0.00 83.17 0.00 0.00 0.00 0.00 0.00
51.42 0.00 64.27 244.24 0.00 0.00 64.27 0.00 0.00
46.98 0.00 58.73 223.16 0.00 0.00 58.73 0.00 0.00
436.58 0.00 0.00 436.58 0.00 0.00 0.00 0.00 0.00
301.35 0.00 0.00 301.35 0.00 0.00 0.00 0.00 0.00
131.16 0.00 0.00 131.16 0.00 0.00 0.00 0.00 0.00
272.64 0.00 0.00 272.64 0.00 0.00 0.00 0.00 0.00
152.33 0.00 0.00 152.33 0.00 0.00 0.00 0.00 0.00
291.62 0.00 364.52 1385.18 0.00 0.00 364.52 0.00 0.00
107.42 0.00 0.00 107.42 0.00 0.00 0.00 0.00 0.00
107.42 0.00 0.00 107.42 0.00 0.00 0.00 0.00 0.00
14713.00 0.00 0.00 3165.27 0.00 0.00
5217.68
0.00
VAT /GST on
12% 6/30/2017 7/1/2017 8/21/2017 8/22/2017
28
21.01
60.39
7.29
16.72
6.59
0.00
14.58
12.83
20.22
44.63
12.83
19.59
44.63
0.45
2.02
4.07
7.38
26.13
0.00
0.00
0.00
7.71
7.05
0.00
0.00
0.00
0.00
0.00
43.74
0.00
0.00
379.83
DETAILED CUM ABSTRACT WORK DONE SUB-ESTIMATE
Date of Page
Sl. record Description MB No. No. No. L B D Qty. Rate per Amount
Earthwork in excavation for structures as per drawing and technical specifications

Clause 305.1 including setting out, construction of shoring and bracing, removal of
stumps and other deleterious material and disposal upto a lead of 50 m, dressing
of sides and bottom and backfilling in trenches with excavated suitable material as
per Technical Specification 305 MORD / 304 MORTH ordianry gravelly soils for
foundations
0 to 3m depth(387.27 to
9/8/2016 386.88) 107 1 1 1 53.60 43.90 0.39 917.69
917.69 Cum 128.20 1 Cum 117648.00
Removal of Hard rock by Machine which require blasting such as hard rock, sheet
1)a 9/16/2016 rock and boulders for Structures including cost and conveyance of all material and
labour charges etc completed
from Level 386.88 to 384.45 107 2 1 1 53.60 43.90 2.43 5717.89

Extra suction-pits 107 2 1 1 22.30 4.00 2.00 178.40
5896.29 Cum 443.92 1 Cum 2617461.00
Cement concrete (1:4:8) prop using 40 mm gauge HG metal including cost
2 9/26/2016 &conveyance of all materials and labour charges ,seigniorage charges using concret
mixer etc complete
9/26/2016 For base portion 107 3 1 1 52.40 42.70 0.30 671.24
9/26/2016 For slope extra portion 107 3 1 1 28.10 0.828 0.30 6.98
678.22 Cum 5335.66 1 Cum 3618751.00
M30 grade design mix using 20mm HG metal including cost and conveyance of all
4 material, labour charges, centering etc., complete but excluding cost of steel and
its fabrication charges
9/30/2016 for sump portion 107 7 1 1 51.80 42.10 0.40 872.31

9/30/2016 extra in slope area 107 7 1 1 28.10 0.83 0.40 9.33
881.64 Cum 9320.70 1 Cum 8217502.00
(ii) 12/21/2016 Haunch Portion 107 9 1 0.5 180.00 0.30 0.30 8.10
8.10 Cum 9320.70 1 Cum 75498.00
12/21/2016 Down portion wall 107 9 1 1 16.30 0.40 2.00 13.04
12/21/2016 Down slope portion wall 107 9 2 0.50 2.000 0.40 2.00 1.60
14.64 Cum 11283.00 1 Cum 165183.00
(iii) 12/21/2016 for 3parallel wall 107 9 1 3 50.30 0.30 1.35 61.11
12/21/2016 1st step with 300 mm thick 107 9 1 3 50.00 0.30 1.35 0.00
12/21/2016 Down slope middle wall 107 9 1 1 3.00 0.30 2.00 1.80
12/21/2016 Down slope middle trangular 107 10 1 0.5 2.00 0.30 2.00 0.60
12/21/2016 side wall 300 mm 107 10 1 2 40.90 0.30 1.35 33.13
iv 1/8/2017 2st step with 300 mm thick 107 11 1 3 50.30 0.30 1.20 54.32
1/8/2017 side wall 2nd side 107 11 1 2 40.90 0.30 1.20 29.45
1/24/2017 3rd step with 300mm thick 107 13 1 3 50.00 0.3 1.20 54.00
1/24/2017 side wall 2nd side 107 13 1 2 40.90 0.30 1.20 29.45
263.86 Cum 12112.40 1 Cum 3195978.00
12/21/2016 Columns between Beam 107 10 1 88 0.30 0.30 1.20 9.50 Cum 11113.68 1 Cum 105580.00
(vi) 5/6/2017 Top Slab - M30 Grade 107 19 1 1 50.60 40.90 0.15 310.43
5/6/2017 Stair case deduction 107 19 1 1 4.00 4.50 0.15 -2.70
5/6/2017 Dedcution for Ventilator 107 19 1 60 0.90 0.90 0.15 -7.29
300.44 sqm 13755.90 10 sqm 413282.00
vii Stair case - M30 Grade
5/6/2017 1st flight beam 107 18 1 2 2.30 0.23 0.45 0.48 cum 11101.02 1 cum 5328.00
Page 209 of 230

Date of Page
5/6/2017 1st flight slab 107 18 2 1 3.25 1.00 0.15 0.98 cum 10152.70 1 cum 9950.00
5/6/2017 Landing slab 107 18 2 1 2.00 1.00 0.15 0.60 cum 10152.70 1 cum 6092.00
5/6/2017 steps upto 1st flight 107 18 11 1 1.00 0.25 0.16 0.44 cum 7206.30 1 cum 3171.00
5/6/2017 2nd flight slope 107 18 2 1 3.25 1.00 0.15 0.98 cum 7206.30 1 cum 7062.00
5/6/2017 steps upto slab 107 18 11 1 1.00 0.25 0.18 0.50 cum 7206.30 1 cum 3603.00
Slab beam portion

5/6/2017 Beam 1 107 19 1 8 50.00 0.30 0.30 36.00
5/6/2017 Beam 1 107 19 1 11 40.00 0.30 0.30 39.60
Deduction for column
5/6/2017 107 19 1 88 0.30 0.30 0.30 -2.38
junction
73.22 cum 11101.02 1 cum 812817.00
M30 Grade fo Ventilators
1/12/2018 Ventilator column 107 21 60 3.14 0.10 0.10 0.90 1.70 Cum 11101.02 1 Cum 18872.00
1/12/2018 for Pre cast slab 107 21 60 1 1.10 1.10 0.10 7.26 Cum 10152.70 1 Cum 73709.00
1/12/2018 Head room column 107 21 1 4 0.30 0.30 2.20 0.79 Cum 11113.68 1 Cum 8780.00
M30 grade for Head room
1/15/2018 Beam STRB2 107 23 1 3 5.10 0.30 0.30 1.38
1/15/2018 Beam STRB1 107 23 1 6 2.00 0.30 0.30 1.08
2.46 Cum 11101.02 1 Cum 27309.00
1/15/2018 Slab 107 23 1 1 5.10 4.90 0.125 3.12
1/15/2018 Chajja 107 23 1 1 5.10 0.60 0.10 0.31
3.43 Cum 10152.70 1 Cum 34824.00
Brick Massonary in CM (1:6) including C&C of all materials and labour charges etc
5 completed as per standard specifications.
1/18/2018 Side wall 107 24 1 3 5.10 0.23 2.20 7.74
1/18/2018 Side wall 107 24 2 2 2.00 0.23 2.20 4.05
1/18/2018 Deduct for door 107 24 1 2 1.20 0.23 2.00 -1.10
1/18/2018 Deduct for ventilator 107 24 1 4 1.20 0.23 0.60 -0.66
1/18/2018 Parapet wall 107 24 1 2 4.95 0.115 0.30 0.34
1/18/2018 107 24 1 2 4.67 0.115 0.30 0.32
10.69 Cum 5234.77 1 Cum 55960.00
Acco proof Plastering with CM (1:3) 12mm thick including cost and conveyance of
7
all material, labour charges etc., complete
1/20/2018 Inside the sump + haunches 107 25 1 4 50.00 - 3.75 750.00
1/20/2018 107 25 1 2 40.00 - 3.75 300.00

1/20/2018 Suction Pit 107 25 1 2 16.00 - 2.00 64.00
1/20/2018 107 25 1 4 2.83 - 2.00 22.64
1/20/2018 Bottom of the sump 107 25 1 1 50.00 40.00 - 2000.00
1/20/2018 Column 107 26 1 88 1.20 - 3.45 364.32
1/20/2018 Deduction for Columns 107 25 1 88 0.30 0.3 -7.92
1/20/2018 Stair case bottom 107 26 1 2 3.50 1.00 - 7.00
Total 3500.04 Sqm 1638.34 10 Sqm 573426.00
Epoxy protective coating with procoat SNF (item 279 SSR) paint 3 coat over water
8
proof plastering .including conveyance of all m/labour charges etc., complete
1/24/2018 Inside the sump + haunches 107 28 1 4 50.00 - 3.75 750.00

1/24/2018 107 28 1 2 40.00 - 3.75 300.00
1/24/2018 Suction Pit 107 28 1 2 16.00 - 2.00 64.00
1/24/2018 107 28 1 4 2.83 - 2.00 22.64
1/24/2018 Bottom of the sump 107 28 1 50.00 40.00 - 2000.00
1/24/2018 Stair case bottom 107 28 1 2 3.25 1.00 - 6.50
1/24/2018 Landing slab bottom 107 28 2 2 4.30 1.23 - 21.16
1/24/2018 Landing slab beam bottom 107 29 2 2 2.30 0.45 - 4.14
1/24/2018 Column 107 29 1 88 1.20 - 3.45 364.32

1/24/2018 Deduction for Columns 107 29 1 88 0.30 0.3 -7.92
Total 3524.84 Sqm 331.81 1 Sqm 1169586.00
Plastering with CM(1:3) prop 20 mm thick to brick wall including cost&coveyance of all
materials, lalbour charges,seign.charges etc.complete.
1/20/2018 Head room out side 107 26 1 2 5.10 - 2.925 29.84

1/20/2018 107 26 1 2 4.90 - 2.925 28.67
Page 210 of 230
Date of Page
1/20/2018 Inner side 107 26 1 2 4.30 - 2.500 21.50
1/20/2018 107 26 1 4 4.30 - 2.500 43.00
1/20/2018 Less for Door 107 26 2 2 1.00 - 2.200 -8.80
1/20/2018 107 26 1 2 6.40 - 0.250 3.20

1/20/2018 Less for ventilator 107 26 2 4 1.20 - 0.600 -5.76
Total 111.65 Sqm 2204.00 10 Sqm 24608.00
9 Painting with Snowcem paint 2 coats over a primary coat including cost and
conveyance of all materials and labour charges, etc., complete
1/28/2018 Slab bottom 107 30 1 1 50 40.00 - 2000.00
1/28/2018 Beam side 107 30 12 8 3.86 - 0.30 111.17
1/28/2018 Beam side 107 30 10 11 3.70 - 0.30 122.10
1/28/2018 Deduct for vent opening 107 30 1 60 0.90 0.90 - -48.60
1/28/2018 Head room out side 107 30 1 2 5.10 - 2.93 29.84
1/28/2018 107 30 1 2 4.90 - 2.93 28.67
1/28/2018 Inner side 107 30 1 2 4.50 - 2.50 22.50
1/28/2018 107 30 1 4 4.30 - 2.50 43.00
1/28/2018 Slab Bottom 107 31 1 1 4.50 4.30 - 19.35
1/28/2018 Beam side 107 31 1 2 4.50 - 0.30 2.70
1/28/2018 107 31 1 2 4.30 - 0.30 2.58
1/28/2018 Parapit wall Inner side 107 31 1 1 19.08 - 0.30 5.72
Total 2339.03 Sqm 1029.90 10 Sqm 240897.00
Cost and Fabrication charges of steel including cutting bending and binding the steel with
1 contractors binding wire with placing in position for premeasurements etc complete
26/09/2016 Qty at 5 % vat in MT 3-17 (As per Steel Annexure) 126.73 MT 51392.60 1 MT 6512894.00
Qty at 18% GST in MT (As per Steel Annexure) 0.000 MT 51392.60 1 MT 0.00
12/01/2018 Qty at 12% GST in MT 20-36 (As per Steel Annexure) 2.014 MT 51392.60 1 MT 103489.00
Supply and fixing Aluminium Anodised Doors - Single Shutter as per approved
drawing with aluminium anodised sections of Jindal sections and outer frame top
horizontals & both verticals of 2408 of size 101.6 x 44.75 x 3.18 mm Shutter frame
top, bottom and verticals of 4504 of size 44.45 mm x 47.62 mm x 3.18 and Middle
lock rail of 4621 of size 49.91 x 44.45 x 3 mm with plain clear float glass 5 mm thick
11
fixed including supply and fixing aluminium handles of 100 mm for each shutter,
floor springs/ hydraulic door closure assembly and all labour charges for fixing the
fixtures with required no.of screws, bolts and nuts and including labour charges for
fixing the frame in position, fixing shutter to frame etc. completed for finished item
of work
3/1/2018 Door outer frame 107 39 1 2 0.75 - 2 3.00 Sqm

3.00 Sqm 6285.37 1 Sqm 18856.10
Supply and fixing Aluminium Anodised sections of Series C sections of 8774

12 including all labour charges for fixing the fixtures with required no.of screws, bolts
and nuts and including labour charges for fixing the frame in position, fixing shutter
to frame etc. completed for finished item of work for
3/1/2018 Ventilator 107 39 1 4 1.20 - 0.6 2.88 Sqm 3134.54 1 Sqm 9027.49
Supply, fabrication and erection of SS hand rail of 1mt height (40mm dia) vertical
for every 1mt spacing and 2 rows 25mm dia horizontal in between of SS - 304
14
grade, 40S. As per the standard spectification including cost and conveyance of all
materials completed for finished item of work
3/1/2018 RC 107 39 1 1 13.25 - - 13.25

3/1/2018 LC 107 39 1 1 13.25 - - 13.25
3/1/2018 Over Top Side 107 39 1 1 184.1 - - 184.10
210.60 Rmt 3100.00 1 Rmt 652860.00

including all labour charges for fixing the fixtures with required no.of screws, bolts
15 and nuts and including labour charges for fixing the frame in position, fixing shutter
to frame etc. completed for finished item of work for
2/28/2018 Phenial Openings 107 38 60 4 0.9 - 0.8 172.80 Sqm 3134.54 1 Sqm 541649.20
Rs. Total Rs. 29639698.78
Page 211 of 230
Date of Page
Lakhs 296.40
1. The above is the TRUE EXTRACT of the Measurement Book No.121/TDWSP/NIRMAL/2015 and total work is completed
2. Total work is completed and Testing of the structure done and recorded vide M-Book No.121/TDWSP/NIRMAL/2015 Page no. 80 and
found satisfactorly.
Value of Work
Work Done Value Value of Work
S.No. Description in VAT Period 5% Done in GST Done in GST 12% Total Amount Remarks
18%
1 Work Value 23468385.00 0.00 6171309.78 29639695.00
2 Deduct TP @ -0.55% 129076.00 0.00 33942.00 163018.00
Total Value After TP 23339309.00 0.00 6137368.00 29476677.00
3 Embedded Tax to be Deducted 0.00 0.00 1948652.22 1948652.00 To be Deduct
Total Value after Embedded Tax 23339309.00 0.00 4188716.00 27528025.00
4 Price Variation on Steel -8529.08 0.00 4163.99 -4365.00 To be added
5 Price Variation on Cement #N/A 0.00 -844.84 #N/A To be added
6 Price Variation on POL -3336.00 0.00 -70.00 -3406.00 To be added
7 Price Variation on Sei. Charges 175.05 0.00 0.00 175.00 To be added
Total Gross Value #N/A 0.00 4191965.15 #N/A
9 Labour Cess @ 1% #N/A 0.00 41920.00 #N/A To be added
10 NAC @ 0.1% #N/A 0.00 4192.00 #N/A To be added
11 QC Charges @ 0.17% #N/A 0.00 7126.00 #N/A To be added
12 WAPCOS Charges @ 0.23% #N/A 0.00 9642.00 #N/A To be added
13 VAT @ 5% #N/A #N/A To be added
14 Total Value After Taxes #N/A 0.00 4254845.15 #N/A
15 GST @ 18% 0.00 0.00 To be added
16 GST@ 12% 510581.00 510581.00 To be added
17 Total Seignorage Charges as per GO 2960.01

MB Grid SD Bhainsa. MB Grid Division Bhainsa.

MB Grid Div Nirmal. MB Circle Adilabad
Page 212 of 230

WORK DONE WITH EMBEDED TAXES
Taxes(Rs)
Date of Embeded Embeded Tax Embedded
Sl. record Description No. L B D Qty. Rate per Amount Tax/Unit per Amount amount GST
VAT 5% 18% GST 12%

specifications Clause 305.1 including setting out, construction of shoring
and bracing, removal of stumps and other deleterious material and
1
disposal upto a lead of 50 m, dressing of sides and bottom and backfilling
in trenches with excavated suitable material as per Technical Specification
305 MORD / 304 MORTH
9/8/2016 0 to 3m depth(387.27 to 386.88) 1 1 53.60 43.90 0.39 917.69 Cum 128.20 1 Cum 117648.00 128.20 1 Cum 117648.00 0.00 5882.00 0.00 0.00
Removal of Hard rock by Machine which require blasting such as hard
1a rock, sheet rock and boulders for Structures including cost and
conveyance of all material and labour charges etc completed
16-09-2016 from Level 386.88 to 384.45 1 1 53.60 43.90 2.43 5717.89 Cum 443.92 1 Cum 2538266.00 443.92 1 Cum 2538266.00 0.00 0.00 0.00 304591.92
16-09-2016 Extra suction-pits 1 1 22.30 4.00 2.00 178.40 Cum 443.92 1 Cum 79195.00 443.92 1 Cum 79195.00 0.00 0.00 0.00 9503.40
2 &conveyance of all materials and labour charges ,seigniorage charges
using concret mixer etc complete
9/26/2016 For base portion 1 1 52.40 42.70 0.30 671.24 Cum 5335.66 1 Cum 3581508.00 5335.66 1 Cum 3581508.00 0.00 179075.00 0.00 0.00
9/26/2016 For slope extra portion 1 1 28.10 0.83 0.30 6.98 Cum 5335.66 1 Cum 37243.00 5335.66 1 Cum 37243.00 0.00 1862.00 0.00 0.00
M30 grade design mix using 20mm HG metal including cost and
4 conveyance of all material, labour charges, centering etc., complete but
excluding cost of steel and its fabrication charges
9/30/2016 for sump portion 1 1 51.80 42.10 0.40 872.31 Cum 9320.70 1 Cum 8130540.00 9320.70 1 Cum 8130540.00 0.00 406527.00 0.00 0.00
9/30/2016 extra in slope area 1 1 28.10 0.83 0.40 9.33 Cum 9320.70 1 Cum 86962.00 9320.70 1 Cum 86962.00 0.00 4348.00 0.00 0.00
(ii) 12/21/2016 Haunch Portion 1 1 180.00 0.30 0.30 8.10 Cum 9320.70 1 Cum 75498.00 9320.70 1 Cum 75498.00 0.00 3775.00 0.00 0.00
12/21/2016 Down portion wall 1 1 16.30 0.40 2.00 13.04 Cum 11283.00 1 Cum 147130.00 11283.00 1 Cum 147130.00 0.00 7357.00 0.00 0.00
12/21/2016 Down slope portion wall 2 1 2.00 0.40 2.00 1.60 Cum 11283.00 1 Cum 18053.00 11283.00 1 Cum 18053.00 0.00 903.00 0.00 0.00
(iii) 12/21/2016 for 3parallel wall 1 3 50.30 0.30 1.35 61.11 Cum 12112.40 1 Cum 740189.00 12112.40 1 Cum 740189.00 0.00 37009.00 0.00 0.00
(iii) 12/21/2016 1st step with 300 mm thick 0 3 50.00 0.30 1.35 0.00 Cum 12112.40 1 Cum 0.00 12112.40 1 Cum 0.00 0.00 0.00 0.00 0.00
12/21/2016 Down slope middle wall 1 1 3.00 0.30 2.00 1.80 Cum 12112.40 1 Cum 21802.00 12112.40 1 Cum 21802.00 0.00 1090.00 0.00 0.00
12/21/2016 Down slope middle trangular 1 1 2.00 0.30 2.00 0.60 Cum 12112.40 1 Cum 7267.00 12112.40 1 Cum 7267.00 0.00 363.00 0.00 0.00
iv 12/21/2016 side wall 300 mm 1 2 40.90 0.30 1.35 33.13 Cum 12112.40 1 Cum 401284.00 12112.40 1 Cum 401284.00 0.00 20064.00 0.00 0.00
1/8/2017 2st step with 300 mm thick 1 3 50.30 0.30 1.20 54.32 Cum 12112.40 1 Cum 657946.00 12112.40 1 Cum 657946.00 0.00 32897.00 0.00 0.00
1/8/2017 side wall 2nd side 1 2 40.90 0.30 1.20 29.45 Cum 12112.40 1 Cum 356710.00 12112.40 1 Cum 356710.00 0.00 17836.00 0.00 0.00
1/24/2017 3rd step with 300mm thick 1 3 50.00 0.30 1.20 54.00 Cum 12112.40 1 Cum 654070.00 12112.40 1 Cum 654070.00 0.00 32704.00 0.00 0.00
1/24/2017 side wall 2nd side 1 2 40.90 0.30 1.20 29.45 Cum 12112.40 1 Cum 356710.00 12112.40 1 Cum 356710.00 0.00 17836.00 0.00 0.00
12/21/2016 Columns between Beam 1 88 0.30 0.30 1.20 9.50 Cum 11113.68 1 Cum 105580.00 11113.68 1 Cum 105580.00 0.00 5279.00 0.00 0.00
Page 213 of 230

Taxes(Rs)
Sl. Date of Description No. L B D Qty. Rate per Amount Embeded per Embeded Tax Embedded
record Tax/Unit Amount amount GST
VAT 5% 18% GST 12%
5/6/2017 Top Slab - M30 Grade 1 1 50.60 40.90 0.15 310.43 Cum 13755.90 10 Cum 427024.00 13755.90 10 Cum 427024.00 0.00 21351.00 0.00 0.00
(vi) 5/6/2017 Stair case deduction 1 1 4.00 4.50 0.15 -2.70 Cum 13755.90 10 Cum -3714.00 13755.90 10 Cum -3714.00 0.00 -186.00 0.00 0.00
5/6/2017 Dedcution for Ventilator 1 60 0.90 0.90 0.15 -7.29 Cum 13755.90 10 Cum -10028.00 13755.90 10 Cum -10028.00 0.00 -501.00 0.00 0.00
Stair case - M30 Grade
vii 5/6/2017 1st flight beam 1 2 2.30 0.23 0.45 0.48 Cum 11101.02 1 Cum 5328.00 11101.02 1 Cum 5328.00 0.00 266.00 0.00 0.00
5/6/2017 1st flight slab 2 1 3.25 1.00 0.15 0.98 Cum 10152.70 1 Cum 9950.00 10152.70 1 Cum 9950.00 0.00 498.00 0.00 0.00
5/6/2017 Landing slab 2 1 2.00 1.00 0.15 0.60 Cum 10152.70 1 Cum 6092.00 10152.70 1 Cum 6092.00 0.00 305.00 0.00 0.00
5/6/2017 steps upto 1st flight 11 1 1.00 0.25 0.16 0.44 Cum 7206.30 1 Cum 3171.00 7206.30 1 Cum 3171.00 0.00 159.00 0.00 0.00
5/6/2017 2nd flight slope 2 1 3.25 1.00 0.15 0.98 Cum 7206.30 1 Cum 7062.00 7206.30 1 Cum 7062.00 0.00 353.00 0.00 0.00
5/6/2017 steps upto slab 11 1 1.00 0.25 0.18 0.50 Cum 7206.30 1 Cum 3603.00 7206.30 1 Cum 3603.00 0.00 180.00 0.00 0.00
viii Slab beam portion
5/6/2017 Beam 1 1 8 50.00 0.30 0.30 36.00 cum 11101.02 1 cum 399637.00 11101.02 1 cum 399637.00 0.00 19982.00 0.00 0.00
5/6/2017 Beam 1 1 11 40.00 0.30 0.30 39.60 cum 11101.02 1 cum 439600.00 11101.02 1 cum 439600.00 0.00 21980.00 0.00 0.00
5/6/2017 Deduction for column junction 1 88 0.30 0.30 0.30 -2.38 cum 11101.02 1 cum -26420.00 11101.02 1 cum -26420.00 0.00 -1321.00 0.00 0.00
ix M30 Grade fo Ventilators
1/12/2018 Ventilator column 60 3 0.10 0.10 0.90 1.70 Cum 11101.02 1 Cum 18872.00 10456.62 1 Cum 17776.00 -1096.00 0.00 0.00 2133.12
1/12/2018 for Pre cast slab 60 1 1.10 1.10 0.10 7.26 Cum 10152.70 1 Cum 73709.00 9508.30 1 Cum 69030.00 -4679.00 0.00 0.00 8283.60
1/12/2018 Head room column 1 4 0.30 0.30 2.20 0.79 Cum 11113.68 1 Cum 8780.00 10469.38 1 Cum 8271.00 -509.00 0.00 0.00 992.52
x M30 grade for Head room
1/15/2018 Beam STRB2 1 3 5.10 0.30 0.30 1.38 Cum 11101.02 1 Cum 15319.00 10456.62 1 Cum 14430.00 -889.00 0.00 0.00 1731.60
1/15/2018 Beam STRB1 1 6 2.00 0.30 0.30 1.08 Cum 11101.02 1 Cum 11989.00 10456.62 1 Cum 11293.00 -696.00 0.00 0.00 1355.16
xi 1/15/2018 Slab 1 1 5.10 4.90 0.13 3.12 Cum 10152.70 1 Cum 31676.00 9508.30 1 Cum 29666.00 -2010.00 0.00 0.00 3559.92
1/15/2018 Chajja 1 1 5.10 0.60 0.10 0.31 Cum 10152.70 1 Cum 3147.00 9508.30 1 Cum 2948.00 -199.00 0.00 0.00 353.76
5 Brick Massonary in CM (1:6) including C&C of all materials and labour

charges etc completed as per standard specifications.
1/18/2018 Side wall 1 3 5.10 0.23 2.20 7.74 Cum 5234.77 1 Cum 40517.00 5148.94 1 Cum 39853.00 -664.00 0.00 0.00 4782.36
1/18/2018 Side wall 2 2 2.00 0.23 2.20 4.05 Cum 5234.77 1 Cum 21201.00 5148.94 1 Cum 20853.00 -348.00 0.00 0.00 2502.36
1/18/2018 Deduct for door 1 2 1.20 0.23 2.00 -1.10 Cum 5234.77 1 Cum -5758.00 5148.94 1 Cum -5664.00 94.00 0.00 0.00 -679.68
1/18/2018 Deduct for ventilator 1 4 1.20 0.23 0.60 -0.66 Cum 5234.77 1 Cum -3455.00 5148.94 1 Cum -3398.00 57.00 0.00 0.00 -407.76
1/18/2018 Parapet wall 1 2 4.95 0.12 0.30 0.34 Cum 5234.77 1 Cum 1780.00 5148.94 1 Cum 1751.00 -29.00 0.00 0.00 210.12
1/18/2018 1 2 4.67 0.12 0.30 0.32 Cum 5234.77 1 Cum 1675.00 5234.77 1 Cum 1675.00 0.00 0.00 0.00 201.00
7 21-01-2018 Acco proof Plastering with CM (1:3) 12mm thick including cost and
conveyance of all material, labour charges etc., complete
1/20/2018 Inside the sump + haunches 1 4 50.00 - 3.75 750.00 Sqm 1638.34 10 Sqm 122876.00 1491.49 10 Sqm 111862.00 -11014.00 0.00 0.00 13423.44
1/20/2018 1 2 40.00 - 3.75 300.00 Sqm 1638.34 10 Sqm 49150.00 1491.49 10 Sqm 44745.00 -4405.00 0.00 0.00 5369.40
1/20/2018 Suction Pit 1 2 16.00 - 2.00 64.00 Sqm 1638.34 10 Sqm 10485.00 1491.49 10 Sqm 9546.00 -939.00 0.00 0.00 1145.52
1/20/2018 1 4 2.83 - 2.00 22.64 Sqm 1638.34 10 Sqm 3709.00 1491.49 10 Sqm 3377.00 -332.00 0.00 0.00 405.24
1/20/2018 Bottom of the sump 1 1 50.00 40.00 - 2000.00 Sqm 1638.34 10 Sqm 327668.00 1491.49 10 Sqm 298298.00 -29370.00 0.00 0.00 35795.76
1/20/2018 Column 1 88 1.20 - 3.45 364.32 Sqm 1638.34 10 Sqm 59688.00 1491.49 10 Sqm 54338.00 -5350.00 0.00 0.00 6520.56
1/20/2018 Deduction for Columns 1 88 0.30 0.30 -7.92 Sqm 1638.34 10 Sqm -1298.00 1491.49 10 Sqm -1181.00 117.00 0.00 0.00 -141.72
1/20/2018 Stair case bottom 1 2 3.50 1.00 - 7.00 Sqm 1638.34 10 Sqm 1147.00 1491.49 10 Sqm 1044.00 -103.00 0.00 0.00 125.28
Epoxy protective coating with procoat SNF (item 279 SSR) paint 3 coat
8 over water proof plastering .including conveyance of all m/labour charges
etc., complete
Page 214 of 230

Taxes(Rs)
VAT 5% 18% GST 12%
24-01-2018 Inside the sump + haunches 4 50.00 3.75 750.00 Sqm 331.81 1 Sqm 248859.00 275.51 1 Sqm 206635.00 -42224.00 0.00 0.00 24796.20
24-01-2018 2 40.00 3.75 300.00 Sqm 331.81 1 Sqm 99544.00 275.51 1 Sqm 82654.00 -16890.00 0.00 0.00 9918.48
24-01-2018 Suction Pit 1 2 16.00 2.00 64.00 Sqm 331.81 1 Sqm 21236.00 275.51 1 Sqm 17633.00 -3603.00 0.00 0.00 2115.96
24-01-2018 1 4 2.83 2.00 22.64 Sqm 331.81 1 Sqm 7512.00 275.51 1 Sqm 6238.00 -1274.00 0.00 0.00 748.56
24-01-2018 Bottom of the sump 1 50.00 40.00 2000.00 Sqm 331.81 1 Sqm 663625.00 275.51 1 Sqm 551027.00 -112598.00 0.00 0.00 66123.24
24-01-2018 Stair case bottom 1 2 3.25 1.00 - 6.50 Sqm 331.81 1 Sqm 2157.00 275.51 1 Sqm 1791.00 -366.00 0.00 0.00 214.92
24-01-2018 Landing slab bottom 2 2 4.30 1.23 21.16 Sqm 331.81 1 Sqm 7021.00 275.51 1 Sqm 5830.00 -1191.00 0.00 0.00 699.60
24-01-2018 Landing slab beam bottom 2 2 2.30 0.45 4.14 Sqm 331.81 1 Sqm 1374.00 275.51 1 Sqm 1141.00 -233.00 0.00 0.00 136.92
24-01-2018 Column 1 88 1.20 3.45 364.32 Sqm 331.81 1 Sqm 120886.00 275.51 1 Sqm 100375.00 -20511.00 0.00 0.00 12045.00
1/24/2018 Deduction for Columns 1 88 0.30 0.30 -7.92 Sqm 331.81 1 Sqm -2628.00 275.51 1 Sqm -2182.00 446.00 0.00 0.00 -261.84
Plastering with CM(1:3) prop 20 mm thick to brick wall including
cost&coveyance of all materials, lalbour charges,seign.charges
etc.complete.
1/20/2018 Head room out side 1 2 5.10 - 2.93 29.84 Sqm 2204.00 10 Sqm 6577.00 2038.40 10 Sqm 60826.00 54249.00 0.00 0.00 7299.12
1/20/2018 0 1 2 4.90 - 2.93 28.67 Sqm 2204.00 10 Sqm 6319.00 2038.40 10 Sqm 58441.00 52122.00 0.00 0.00 7012.92
1/20/2018 Inner side 1 2 4.30 - 2.50 21.50 Sqm 2204.00 10 Sqm 4739.00 2038.40 10 Sqm 43826.00 39087.00 0.00 0.00 5259.12
1/20/2018 0 1 4 4.30 - 2.50 43.00 Sqm 2204.00 10 Sqm 9477.00 2038.40 10 Sqm 87651.00 78174.00 0.00 0.00 10518.12
1/20/2018 Less for Door 2 2 1.00 - 2.20 -8.80 Sqm 2204.00 10 Sqm -1940.00 2038.40 10 Sqm -17938.00 -15998.00 0.00 0.00 -2152.56
1/20/2018 0 1 2 6.40 - 0.25 3.20 Sqm 2204.00 10 Sqm 705.00 2038.40 10 Sqm 6523.00 5818.00 0.00 0.00 782.76
1/20/2018 Less for ventilator 2 4 1.20 - 0.60 -5.76 Sqm 2204.00 10 Sqm -1270.00 2038.40 10 Sqm -11741.00 0.00 0.00 -1408.92
Painting with Snowcem paint 2 coats over a primary coat including cost
9 and conveyance of all materials and labour charges, etc., complete
1/28/2018 Slab bottom 1 1 50.00 40.00 - 2000.00 Sqm 1029.90 10 Sqm 205980.00 1029.90 10 Sqm 2059800.00 1853820.00 0.00 0.00 247176.00
1/28/2018 Beam side 12 8 3.86 - 0.30 111.17 Sqm 1029.90 10 Sqm 11449.00 1029.90 10 Sqm 114494.00 103045.00 0.00 0.00 13739.28
1/28/2018 Deduct for vent opening 1 60 0.90 0.90 - -48.60 Sqm 1029.90 10 Sqm -5005.00 1029.90 10 Sqm -50053.00 -45048.00 0.00 0.00 -6006.36
1/28/2018 Head room out side 1 2 5.10 - 2.93 29.84 Sqm 1029.90 10 Sqm 3073.00 1029.90 10 Sqm 30732.00 27659.00 0.00 0.00 3687.84
1/28/2018 1 2 4.90 - 2.93 28.67 Sqm 1029.90 10 Sqm 2953.00 1029.90 10 Sqm 29527.00 26574.00 0.00 0.00 3543.24
1/28/2018 Inner side 1 2 4.50 - 2.50 22.50 Sqm 1029.90 10 Sqm 2317.00 1029.90 10 Sqm 23173.00 20856.00 0.00 0.00 2780.76
1/28/2018 1 4 4.30 - 2.50 43.00 Sqm 1029.90 10 Sqm 4429.00 1029.90 10 Sqm 44286.00 39857.00 0.00 0.00 5314.32
1/28/2018 Slab Bottom 1 1 4.50 4.30 - 19.35 Sqm 1029.90 10 Sqm 1993.00 1029.90 10 Sqm 19929.00 17936.00 0.00 0.00 2391.48
1/28/2018 1 2 4.30 - 0.30 2.58 Sqm 1029.90 10 Sqm 266.00 1029.90 10 Sqm 2657.00 2391.00 0.00 0.00 318.84
1/28/2018 Parapit wall Inner side 1 1 19.08 - 0.30 5.72 Sqm 1029.90 10 Sqm 589.00 1029.90 10 Sqm 5891.00 5302.00 0.00 0.00 706.92
Cost and Fabrication charges of steel including cutting bending and
10 binding the steel with contractors binding wire with placing in position for
premeasurements etc complete
9/26/2016 As per Annexure VAT @5% 126.73 MT 51392.60 1 MT 6512894.00 51392.60 1 MT 6512894.00 0.00 325645.00 0.00 0.00
As per Annexure GST @18% 0.00 MT 51392.60 1 MT 0.00 0.00 1 MT 0.00 0.00 0.00 0.00 0.00
1/12/2018 As per Annexure GST @12% 2.01 MT 51392.60 1 MT 103489.00 43999.30 1 MT 88601.00 -14888.00 0.00 0.00 10632.12
Supply, fabrication and erection of SS hand rail of 1mt height (40mm dia)
vertical for every 1mt spacing and 2 rows 25mm dia horizontal in between
of SS - 304 grade, 40S. As per the standard spectification including cost
and conveyance of all materials completed for finished item of work
Page 215 of 230

Taxes(Rs)
VAT 5% 18% GST 12%
3/1/2018 RC 1 1 13.25 - - 13.25 Rmt 3100.00 1 Rmt 41075.00 2627.12 1 cum 34809.00 -6266.00 0.00 0.00 4177.08
3/1/2018 LC 1 1 13.25 - - 13.25 Rmt 3100.00 1 Rmt 41075.00 2627.12 1 cum 34809.00 -6266.00 0.00 0.00 4177.08
3/1/2018 Over Top Side 1 1 184.1 - - 184.10 Rmt 3100.00 1 Rmt 570710.00 2627.12 1 cum 483653.00 -87057.00 0.00 0.00 58038.36
Supply and fixing Aluminium Anodised Doors - Single Shutter as per

approved drawing with aluminium anodised sections of Jindal sections
and outer frame top horizontals & both verticals of 2408 of size 101.6 x
44.75 x 3.18 mm Shutter frame top, bottom and verticals of 4504 of size
44.45 mm x 47.62 mm x 3.18 and Middle lock rail of 4621 of size 49.91 x
11 44.45 x 3 mm with plain clear float glass 5 mm thick fixed including supply
and fixing aluminium handles of 100 mm for each shutter, floor springs/
hydraulic door closure assembly and all labour charges for fixing the
fixtures with required no.of screws, bolts and nuts and including labour
charges for fixing the frame in position, fixing shutter to frame etc.
completed for finished item of work
3/1/2018 Door outer frame 1 2 0.75 - 2 3.00 Sqm 6285.37 1 Sqm 18856.10 5655.99 1 cum 16968.00 -1888.10 0.00 0.00 2036.16
Supply and fixing Aluminium Anodised sections of Series C sections of

8774 including all labour charges for fixing the fixtures with required no.of
12 screws, bolts and nuts and including labour charges for fixing the frame in
position, fixing shutter to frame etc. completed for finished item of work
for
3/1/2018 Ventilator 1 4 1.20 - 0.6 2.88 Sqm 3134.54 1 Sqm 9027.49 2817.50 1 cum 8114.00 -913.49 0.00 0.00 973.68
Supply and fixing Aluminium Anodised sections of Series C sections of

8774 including all labour charges for fixing the fixtures with required no.of
15 screws, bolts and nuts and including labour charges for fixing the frame in
position, fixing shutter to frame etc. completed for finished item of work
for
2/28/2018 Phenial Openings 60 4 0.9 - 0.8 172.80 Sqm 3134.54 1 Sqm 541649.20 2817.50 1 cum 486865.00 -54784.20 0.00 0.00 58423.80
Rs. Total Rs. 29639694.78 Rs. 31577876.00 1948652.22 1173420.00 0.00 973138.92
Lakhs 296.40
MB Grid SD Bhainsa MB Grid SD Bhainsa MB Grid SD Bhainsa MB Grid Circle Adilabad
Page 216 of 230

POL ESTIMATE
POL Taxes on POL
Date of Page Seinorages
Sl. record No. Description No. L B D Qty. Rate per Amount Charages Revised Diff Operati POL Add CP Total POL
Dt-28 Amount @13.61 Amount VAT 5% GST 18%
GST18%
12%
Rate (Rs) % ve %
(Rs) 5% (Rs)

specifications Clause 305.1 including setting out, construction of shoring and
1 bracing, removal of stumps and other deleterious material and disposal upto
a lead of 50 m, dressing of sides and bottom and backfilling in trenches with
excavated suitable material as per Technical Specification 305 MORD / 304
MORTH
9/8/2016 1 0 to 3m depth(387.27 to 386.88) 1 1 53.60 43.90 0.39 917.69 Cum 128.20 1 Cum 117648.00 0.00 11/Aug/16 55.37 -6.30% -1.30% -10.00 -1.00 -11.00 -0.55 0.00 0.00
Removal of Hard rock by Machine which require blasting such as hard rock,
1a sheet rock and boulders for Structures including cost and conveyance of all
material and labour charges etc completed
16-09-2016 2 from Level 386.88 to 384.45 1 1 53.60 43.90 2.43 5717.89 Cum 443.92 1 Cum 2538266.00 0.00 19/Aug/16 53.21 -9.97% -4.97% 2215.00 302.00 2517.00 0.00 0.00 302.04
16-09-2016 2 Extra suction-pits 1 1 22.30 4.00 2.00 178.40 Cum 443.92 1 Cum 79195.00 0.00 19/Aug/16 53.21 -9.97% -4.97% 69.00 9.00 78.00 0.00 0.00 9.36

2 &conveyance of all materials and labour charges ,seigniorage charges using
concret mixer etc complete
9/26/2016 3 For base portion 1 1 52.40 42.70 0.30 671.24 Cum 5335.66 1 Cum 3581508.00 57391.02 29/Aug/16 53.21 -9.97% -4.97% -748.00 -102.00 -850.00 -42.50 0.00 0.00
9/26/2016 3 For slope extra portion 1 1 28.10 0.83 0.30 6.98 Cum 5335.66 1 Cum 37243.00 596.79 29/Aug/16 53.21 -9.97% -4.97% -8.00 -1.00 -9.00 -0.45 0.00 0.00
M30 grade design mix using 20mm HG metal including cost and conveyance
4 of all material, labour charges, centering etc., complete but excluding cost of
steel and its fabrication charges
9/30/2016 7 for sump portion 1 1 51.80 42.10 0.40 872.31 Cum 9320.70 1 Cum 8130540.00 66295.56 2/Sep/16 56.10 -5.08% -0.08% -33.00 -4.00 -37.00 -1.85 0.00 0.00
9/30/2016 7 extra in slope area 1 1 28.10 0.83 0.40 9.33 Cum 9320.70 1 Cum 86962.00 709.08 2/Sep/16 56.10 -5.08% -0.08% 0.00 0.00 0.00 0.00 0.00 0.00
(ii) 12/21/2016 9 Haunch Portion 1 1 180.00 0.30 0.30 8.10 Cum 9320.70 1 Cum 75498.00 615.60 23/Nov/16 57.78 -2.23% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
12/21/2016 9 Down portion wall 1 1 16.30 0.40 2.00 13.04 Cum 11283.00 1 Cum 147130.00 991.04 23/Nov/16 57.78 -2.23% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
12/21/2016 9 Down slope portion wall 2 1 2.00 0.40 2.00 1.60 Cum 11283.00 1 Cum 18053.00 121.60 23/Nov/16 57.78 -2.23% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
(iii) 12/21/2016 9 for 3parallel wall 1 3 50.30 0.30 1.35 61.11 Cum 12112.40 1 Cum 740189.00 4644.36 23/Nov/16 57.78 -2.23% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
(iii) 12/21/2016 9 1st step with 300 mm thick 0 3 50.00 0.30 1.35 0.00 Cum 12112.40 1 Cum 0.00 0.00 23/Nov/16 57.78 -2.23% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
12/21/2016 9 Down slope middle wall 1 1 3.00 0.30 2.00 1.80 Cum 12112.40 1 Cum 21802.00 136.80 23/Nov/16 57.78 -2.23% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
12/21/2016 10 Down slope middle trangular 1 1 2.00 0.30 2.00 0.60 Cum 12112.40 1 Cum 7267.00 45.60 23/Nov/16 57.78 -2.23% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
iv 12/21/2016 10 side wall 300 mm 1 2 40.90 0.30 1.35 33.13 Cum 12112.40 1 Cum 401284.00 2517.88 23/Nov/16 57.78 -2.23% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
1/8/2017 11 2st step with 300 mm thick 1 3 50.30 0.30 1.20 54.32 Cum 12112.40 1 Cum 657946.00 4128.32 11/Dec/16 57.63 -2.48% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
1/8/2017 11 side wall 2nd side 1 2 40.90 0.30 1.20 29.45 Cum 12112.40 1 Cum 356710.00 2238.20 11/Dec/16 57.63 -2.48% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
1/24/2017 13 3rd step with 300mm thick 1 3 50.00 0.30 1.20 54.00 Cum 12112.40 1 Cum 654070.00 4104.00 27/Dec/16 57.63 -2.48% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
1/24/2017 13 side wall 2nd side 1 2 40.90 0.30 1.20 29.45 Cum 12112.40 1 Cum 356710.00 2238.20 27/Dec/16 57.63 -2.48% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00

12/21/2016 10 Columns between Beam 1 88 0.30 0.30 1.20 9.50 Cum 11113.68 1 Cum 105580.00 722.00 23/Nov/16 57.78 -2.23% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
Page 217 of 230
POL Taxes on POL
Sl. Date of Page Description No. L B D Qty. Rate per Amount Seinorages POL Add CP Total POL
record No. Charages Dt-28 Revised Diff Operati Amount @13.61 Amount VAT 5% GST 18%
GST18%
12%
Rate (Rs) % ve %
(Rs) 5% (Rs)
1/8/2017 11 Columns between Beam 1 88 0.30 0.30 1.20 9.50 Cum 11113.68 1 Cum 105580.00 722.00 11/Dec/16 57.63 -2.48% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
1/24/2017 13 Columns between Beam 1 88 0.30 0.30 1.05 8.32 Cum 11113.68 1 Cum 92466.00 632.32 27/Dec/16 57.63 -2.48% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
5/6/2017 19 Top Slab - M30 Grade 1 1 50.60 40.90 0.15 310.43 Cum 13755.90 10 Cum 427024.00 23592.68 8/Apr/17 58.76 -0.57% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
(vi) 5/6/2017 19 Stair case deduction 1 1 4.00 4.50 0.15 -2.70 Cum 13755.90 10 Cum -3714.00 -205.20 8/Apr/17 58.76 -0.57% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
5/6/2017 19 Dedcution for Ventilator 1 60 0.90 0.90 0.15 -7.29 Cum 13755.90 10 Cum -10028.00 -554.04 8/Apr/17 58.76 -0.57% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
Stair case - M30 Grade

vii 5/6/2017 18 1st flight beam 1 2 2.30 0.23 0.45 0.48 Cum 11101.02 1 Cum 5328.00 36.48 8/Apr/17 58.76 -0.57% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
5/6/2017 18 1st flight slab 2 1 3.25 1.00 0.15 0.98 Cum 10152.70 1 Cum 9950.00 74.48 8/Apr/17 58.76 -0.57% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
5/6/2017 18 Landing slab 2 1 2.00 1.00 0.15 0.60 Cum 10152.70 1 Cum 6092.00 45.60 8/Apr/17 58.76 -0.57% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
5/6/2017 18 steps upto 1st flight 11 1 1.00 0.25 0.16 0.44 Cum 7206.30 1 Cum 3171.00 33.44 8/Apr/17 58.76 -0.57% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
5/6/2017 18 2nd flight slope 2 1 3.25 1.00 0.15 0.98 Cum 7206.30 1 Cum 7062.00 74.48 8/Apr/17 58.76 -0.57% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
5/6/2017 18 steps upto slab 11 1 1.00 0.25 0.18 0.50 Cum 7206.30 1 Cum 3603.00 38.00 8/Apr/17 58.76 -0.57% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
viii Slab beam portion
5/6/2017 19 Beam 1 1 8 50.00 0.30 0.30 36.00 cum 11101.02 1 cum 399637.00 2736.00 8/Apr/17 58.76 -0.57% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
5/6/2017 19 Beam 1 1 11 40.00 0.30 0.30 39.60 cum 11101.02 1 cum 439600.00 3009.60 8/Apr/17 58.76 -0.57% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
5/6/2017 19 Deduction for column junction 1 88 0.30 0.30 0.30 -2.38 cum 11101.02 1 cum -26420.00 -180.88 8/Apr/17 58.76 -0.57% 0.00% 0.00 0.00 0.00 0.00 0.00 0.00
ix M30 Grade fo Ventilators

1/12/2018 21 Ventilator column 60 3 0.10 0.10 0.90 1.70 Cum 11101.02 1 Cum 18872.00 129.20 15/Dec/17 62.95 6.52% 1.52% -5.00 -1.00 -6.00 0.00 0.00 -0.72
1/12/2018 21 for Pre cast slab 60 1 1.10 1.10 0.10 7.26 Cum 10152.70 1 Cum 73709.00 551.76 15/Dec/17 62.95 6.52% 1.52% -20.00 -3.00 -23.00 0.00 0.00 -2.76
1/12/2018 21 Head room column 1 4 0.30 0.30 2.20 0.79 Cum 11113.68 1 Cum 8780.00 60.04 15/Dec/17 62.95 6.52% 1.52% -2.00 0.00 -2.00 0.00 0.00 -0.24
x M30 grade for Head room
1/15/2018 23 Beam STRB2 1 3 5.10 0.30 0.30 1.38 Cum 11101.02 1 Cum 15319.00 104.88 18/Dec/17 62.81 6.28% 1.28% -4.00 -1.00 -5.00 0.00 0.00 -0.60
1/15/2018 23 Beam STRB1 1 6 2.00 0.30 0.30 1.08 Cum 11101.02 1 Cum 11989.00 82.08 18/Dec/17 62.81 6.28% 1.28% -3.00 0.00 -3.00 0.00 0.00 -0.36
xi 1/15/2018 23 Slab 1 1 5.10 4.90 0.13 3.12 Cum 10152.70 1 Cum 31676.00 237.12 18/Dec/17 62.81 6.28% 1.28% -7.00 -1.00 -8.00 0.00 0.00 -0.96
1/15/2018 23 Chajja 1 1 5.10 0.60 0.10 0.31 Cum 10152.70 1 Cum 3147.00 23.56 18/Dec/17 62.81 6.28% 1.28% -1.00 0.00 -1.00 0.00 0.00 -0.12
5 Brick Massonary in CM (1:6) including C&C of all materials and labour

charges etc completed as per standard specifications.
1/18/2018 24 Side wall 1 3 5.10 0.23 2.20 7.74 Cum 5234.77 1 Cum 40517.00 65.02 21/Dec/17 62.81 6.28% 1.28% -9.00 -1.00 -10.00 0.00 0.00 -1.20
1/18/2018 24 Side wall 2 2 2.00 0.23 2.20 4.05 Cum 5234.77 1 Cum 21201.00 34.02 21/Dec/17 62.81 6.28% 1.28% -5.00 -1.00 -6.00 0.00 0.00 -0.72
1/18/2018 24 Deduct for door 1 2 1.20 0.23 2.00 -1.10 Cum 5234.77 1 Cum -5758.00 -9.24 21/Dec/17 62.81 6.28% 1.28% 1.00 0.00 1.00 0.00 0.00 0.12
1/18/2018 24 Deduct for ventilator 1 4 1.20 0.23 0.60 -0.66 Cum 5234.77 1 Cum -3455.00 -5.54 21/Dec/17 62.81 6.28% 1.28% 1.00 0.00 1.00 0.00 0.00 0.12
1/18/2018 24 Parapet wall 1 2 4.95 0.12 0.30 0.34 Cum 5234.77 1 Cum 1780.00 2.86 21/Dec/17 62.81 6.28% 1.28% 0.00 0.00 0.00 0.00 0.00 0.00
1/18/2018 24 1 2 4.67 0.12 0.30 0.32 Cum 5234.77 1 Cum 1675.00 2.69 21/Dec/17 62.81 6.28% 1.28% 0.00 0.00 0.00 0.00 0.00 0.00
Acco proof Plastering with CM (1:3) 12mm thick including cost and
7 21-01-2018
conveyance of all material, labour charges etc., complete
QVP NO: 25,26,27
1/20/2018 25 Inside the sump + haunches 1 4 50.00 - 3.75
750.00 Sqm 1638.34 10 Sqm 122876.00 472.50 23/Dec/17 62.81 6.28% 1.28% -27.00 -4.00 -31.00 0.00 0.00 -3.72
1/20/2018 25 1 2 40.00 - 3.75
300.00 Sqm 1638.34 10 Sqm 49150.00 189.00 23/Dec/17 62.81 6.28% 1.28% -11.00 -1.00 -12.00 0.00 0.00 -1.44
1/20/2018 25 Suction Pit 1 2 16.00 - 2.0064.00 Sqm 1638.34 10 Sqm 10485.00 40.32 23/Dec/17 62.81 6.28% 1.28% -2.00 0.00 -2.00 0.00 0.00 -0.24
1/20/2018 25 1 4 2.83 - 2.0022.64 Sqm 1638.34 10 Sqm 3709.00 14.26 23/Dec/17 62.81 6.28% 1.28% -1.00 0.00 -1.00 0.00 0.00 -0.12
1/20/2018 25 Bottom of the sump 1 1 50.00 40.00 - 2000.00 Sqm 1638.34 10 Sqm 327668.00 1260.00 23/Dec/17 62.81 6.28% 1.28% -71.00 -10.00 -81.00 0.00 0.00 -9.72
1/20/2018 25 Column 1 88 1.20 - 3.45 364.32 Sqm 1638.34 10 Sqm 59688.00 229.52 23/Dec/17 62.81 6.28% 1.28% -13.00 -2.00 -15.00 0.00 0.00 -1.80
1/20/2018 25 Deduction for Columns 1 88 0.30 0.30 -7.92 Sqm 1638.34 10 Sqm -1298.00 -4.99 23/Dec/17 62.81 6.28% 1.28% 0.00 0.00 0.00 0.00 0.00 0.00
1/20/2018 25 Stair case bottom 1 2 3.50 1.00 - 7.00 Sqm 1638.34 10 Sqm 1147.00 4.41 23/Dec/17 62.81 6.28% 1.28% 0.00 0.00 0.00 0.00 0.00 0.00
Page 218 of 230
POL Taxes on POL
GST18%
12%
Rate (Rs) % ve %
(Rs) 5% (Rs)
QVP NO: 28, 29
Epoxy protective coating with procoat SNF (item 279 SSR) paint 3 coat over
8 water proof plastering .including conveyance of all m/labour charges etc.,
complete
24-01-2018 28 Inside the sump + haunches 4 50.00 3.75 750.00 Sqm 331.81 1 Sqm 248859.00 0.00 #VALUE! 62.81 6.28% 1.28% -48.00 -7.00 -55.00 0.00 0.00 -6.60
24-01-2018 28 2 40.00 3.75 300.00 Sqm 331.81 1 Sqm 99544.00 0.00 #VALUE! 62.81 6.28% 1.28% -19.00 -3.00 -22.00 0.00 0.00 -2.64
24-01-2018 28 Suction Pit 1 2 16.00 2.00 64.00 Sqm 331.81 1 Sqm 21236.00 0.00 #VALUE! 62.81 6.28% 1.28% -4.00 -1.00 -5.00 0.00 0.00 -0.60
24-01-2018 28 1 4 2.83 2.00 22.64 Sqm 331.81 1 Sqm 7512.00 0.00 #VALUE! 62.81 6.28% 1.28% -1.00 0.00 -1.00 0.00 0.00 -0.12
24-01-2018 28 Bottom of the sump 1 50.00 40.00 2000.00 Sqm 331.81 1 Sqm 663625.00 0.00 #VALUE! 62.81 6.28% 1.28% -127.00 -17.00 -144.00 0.00 0.00 -17.28
24-01-2018 28 Stair case bottom 1 2 3.25 1.00 - 6.50 Sqm 331.81 1 Sqm 2157.00 0.00 #VALUE! 62.81 6.28% 1.28% 0.00 0.00 0.00 0.00 0.00 0.00
24-01-2018 28 Landing slab bottom 2 2 4.30 1.23 21.16 Sqm 331.81 1 Sqm 7021.00 0.00 #VALUE! 62.81 6.28% 1.28% -1.00 0.00 -1.00 0.00 0.00 -0.12
24-01-2018 29 Landing slab beam bottom 2 2 2.30 0.45 4.14 Sqm 331.81 1 Sqm 1374.00 0.00 #VALUE! 62.81 6.28% 1.28% 0.00 0.00 0.00 0.00 0.00 0.00
24-01-2018 29 Column 1 88 1.20 3.45 364.32 Sqm 331.81 1 Sqm 120886.00 0.00 #VALUE! 62.81 6.28% 1.28% -23.00 -3.00 -26.00 0.00 0.00 -3.12
1/24/2018 29 Deduction for Columns 1 88 0.30 0.30 -7.92 Sqm 331.81 1 Sqm -2628.00 0.00 27/Dec/17 62.81 6.28% 1.28% 1.00 0.00 1.00 0.00 0.00 0.12
Plastering with CM(1:3) prop 20 mm thick to brick wall including

cost&coveyance of all materials, lalbour charges,seign.charges etc.complete.
1/20/2018 26 Head room out side 1 2 5.10 - 2.93 29.84 Sqm 2204.00 10 Sqm 6577.00 26.26 23/Dec/17 62.81 6.28% 1.28% -14.00 -2.00 -16.00 0.00 0.00 -1.92
1/20/2018 26 0 1 2 4.90 - 2.93 28.67 Sqm 2204.00 10 Sqm 6319.00 25.23 23/Dec/17 62.81 6.28% 1.28% -13.00 -2.00 -15.00 0.00 0.00 -1.80
1/20/2018 26 Inner side 1 2 4.30 - 2.50 21.50 Sqm 2204.00 10 Sqm 4739.00 18.92 23/Dec/17 62.81 6.28% 1.28% -10.00 -1.00 -11.00 0.00 0.00 -1.32
1/20/2018 26 0 1 4 4.30 - 2.50 43.00 Sqm 2204.00 10 Sqm 9477.00 37.84 23/Dec/17 62.81 6.28% 1.28% -20.00 -3.00 -23.00 0.00 0.00 -2.76
1/20/2018 26 Less for Door 2 2 1.00 - 2.20 -8.80 Sqm 2204.00 10 Sqm -1940.00 -7.74 23/Dec/17 62.81 6.28% 1.28% 4.00 1.00 5.00 0.00 0.00 0.60
1/20/2018 26 0 1 2 6.40 - 0.25 3.20 Sqm 2204.00 10 Sqm 705.00 2.82 23/Dec/17 62.81 6.28% 1.28% -2.00 0.00 -2.00 0.00 0.00 -0.24
1/20/2018 26 Less for ventilator 2 4 1.20 - 0.60 -5.76 Sqm 2204.00 10 Sqm -1270.00 -5.07 23/Dec/17 62.81 6.28% 1.28% 3.00 0.00 3.00 0.00 0.00 0.36
Painting with Snowcem paint 2 coats over a primary coat including cost and
9
conveyance of all materials and labour charges, etc., complete
1/28/2018 30 Slab bottom 1 1 50.00 40.00 - 2000.00 Sqm 1029.90 10 Sqm 205980.00 0.00 31/Dec/17 62.81 6.28% 1.28% -474.00 -65.00 -539.00 0.00 0.00 -64.68
1/28/2018 30 Beam side 12 8 3.86 - 0.30 111.17 Sqm 1029.90 10 Sqm 11449.00 0.00 31/Dec/17 62.81 6.28% 1.28% -26.00 -4.00 -30.00 0.00 0.00 -3.60
1/28/2018 30 Beam side 10 11 3.70 - 0.30 122.10 Sqm 1029.90 10 Sqm 12575.00 0.00 31/Dec/17 62.81 6.28% 1.28% -29.00 -4.00 -33.00 0.00 0.00 -3.96
1/28/2018 30 Deduct for vent opening 1 60 0.90 0.90 - -48.60 Sqm 1029.90 10 Sqm -5005.00 0.00 31/Dec/17 62.81 6.28% 1.28% 12.00 2.00 14.00 0.00 0.00 1.68
1/28/2018 30 Head room out side 1 2 5.10 - 2.93 29.84 Sqm 1029.90 10 Sqm 3073.00 0.00 31/Dec/17 62.81 6.28% 1.28% -7.00 -1.00 -8.00 0.00 0.00 -0.96
1/28/2018 30 1 2 4.90 - 2.93 28.67 Sqm 1029.90 10 Sqm 2953.00 0.00 31/Dec/17 62.81 6.28% 1.28% -7.00 -1.00 -8.00 0.00 0.00 -0.96
1/28/2018 30 Inner side 1 2 4.50 - 2.50 22.50 Sqm 1029.90 10 Sqm 2317.00 0.00 31/Dec/17 62.81 6.28% 1.28% -5.00 -1.00 -6.00 0.00 0.00 -0.72
1/28/2018 30 1 4 4.30 - 2.50 43.00 Sqm 1029.90 10 Sqm 4429.00 0.00 31/Dec/17 62.81 6.28% 1.28% -10.00 -1.00 -11.00 0.00 0.00 -1.32
1/28/2018 31 Slab Bottom 1 1 4.50 4.30 - 19.35 Sqm 1029.90 10 Sqm 1993.00 0.00 31/Dec/17 62.81 6.28% 1.28% -5.00 -1.00 -6.00 0.00 0.00 -0.72
1/28/2018 31 Beam side 1 2 4.50 - 0.30 2.70 Sqm 1029.90 10 Sqm 278.00 0.00 31/Dec/17 62.81 6.28% 1.28% -1.00 0.00 -1.00 0.00 0.00 -0.12
1/28/2018 31 1 2 4.30 - 0.30 2.58 Sqm 1029.90 10 Sqm 266.00 0.00 31/Dec/17 62.81 6.28% 1.28% -1.00 0.00 -1.00 0.00 0.00 -0.12
1/28/2018 31 Parapit wall Inner side 1 1 19.08 - 0.30 5.72 Sqm 1029.90 10 Sqm 589.00 0.00 31/Dec/17 62.81 6.28% 1.28% -1.00 0.00 -1.00 0.00 0.00 -0.12
Cost of steel and Fabrication charges of steel including cutting bending and
10 binding the steel with contractors binding wire with placing in position for
premeasurements etc complete
9/26/2016 a As per Annexure VAT @5% 126.73 MT 51392.60 1 MT 6512894.00 0.00 29/Aug/16 53.21 -9.97% -4.97% -2138.00 -291.00 -2429.00 -121.45 0.00 0.00
As per Annexure GST @18% 0.00 MT 51392.60 1 MT 0.00 0.00
1/12/2018 b As per Annexure GST @12% 2.01 MT 51392.60 1 MT 103489.00 0.00 15/Dec/17 62.95 6.52% 1.52% -24.00 -3.00 -27.00 0.00 0.00 -3.24
Page 219 of 230

POL Taxes on POL
GST18%
12%
Rate (Rs) % ve %
(Rs) 5% (Rs)
Supply, fabrication and erection of SS hand rail of 1mt height (40mm dia)
vertical for every 1mt spacing and 2 rows 25mm dia horizontal in between of
SS - 304 grade, 40S. As per the standard spectification including cost and
conveyance of all materials completed for finished item of work
3/1/2018 39 RC 1 1 13.25 - - 13.25 3100.00 1 Rmt 41075.00 0.00 1/Feb/18 66.68 12.83% 7.83% -49.00 -7.00 -56.00 0.00 0.00 -6.72
3/1/2018 39 LC 1 1 13.25 - - 13.25 3100.00 1 Rmt 41075.00 0.00 1/Feb/18 66.68 12.83% 7.83% -49.00 -7.00 -56.00 0.00 0.00 -6.72
3/1/2018 39 Over Top Side 1 1 184.1 - - 184.10 3100.00 1 Rmt 570710.00 0.00 1/Feb/18 66.68 12.83% 7.83% -682.00 -93.00 -775.00 0.00 0.00 -93.00
Supply and fixing Aluminium Anodised Doors - Single Shutter as per

approved drawing with aluminium anodised sections of Jindal sections and
outer frame top horizontals & both verticals of 2408 of size 101.6 x 44.75 x
3.18 mm Shutter frame top, bottom and verticals of 4504 of size 44.45 mm x
11 47.62 mm x 3.18 and Middle lock rail of 4621 of size 49.91 x 44.45 x 3 mm
with plain clear float glass 5 mm thick fixed including supply and fixing
aluminium handles of 100 mm for each shutter, floor springs/ hydraulic door
closure assembly and all labour charges for fixing the fixtures with required
no.of screws, bolts and nuts and including labour charges for fixing the frame
in position, fixing shutter to frame etc. completed for finished item of work
3/1/2018 39 Door outer frame 1 2 0.75 - 2 3.00 Sqm 6285.37 1 Sqm 18856.10 0.00 1/Feb/18 66.68 12.83% 7.83% -24.00 -3.00 -27.00 0.00 0.00 -3.24

including all labour charges for fixing the fixtures with required no.of screws,
12
bolts and nuts and including labour charges for fixing the frame in position,
fixing shutter to frame etc. completed for finished item of work for
3/1/2018 39 Ventilator 1 4 1.20 - 0.6 2.88 Sqm 3134.54 1 Sqm 9027.49 0.00 1/Feb/18 66.68 12.83% 7.83% -11.00 -1.00 -12.00 0.00 0.00 -1.44

15 including all labour charges for fixing the fixtures with required no.of screws,
bolts and nuts and including labour charges for fixing the frame in position,
fixing shutter to frame etc. completed for finished item of work for
2/28/2018 38 Phenial Openings 60 4 0.9 - 0.8 172.80 Sqm 3134.54 1 Sqm 541649.20 0.00 31/Jan/18 65.41 10.68% 5.68% -498.00 -68.00 -566.00 0.00 0.00 -67.92
Rs. Total Rs. 29639694.78 181132.72 5607.33 -3406.00 -167.00 0.00 -8.00
Lakhs 296.40 6866.64
MB Grid SD Bhainsa MB Grid SD Bhainsa MB Grid SD Bhainsa MB, Circle- Adilabad
Page 220 of 230

SEINORAGE CHARGES FOR WORK DONE SUB ESTIMATE
Name of the work : Providing Drinking Water supply to Habitations in SRSP Adilabad Segment in Adilabad District
Price Variation on Seignorage
Aggregates (Metal) Sand Diffe
Grad Charges
Item renc VAT /GST on
Sl. e of Date of Pg As per G.O-67, As per G.O-67, e Total As Per
of Total Qty Con As per Total Diff
No conc Recording No As per Agreement dtd: Difference Const dtd: GO Value
Work stan Qty Qty Agreement Amo
reate 26/09/2015 Amount ant 26/09/2015 unt
t Rat
Rate Amount Rate Amount Rate Amount Amount 5% 18% 12% 5% 18% 12%
e
1 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
1 PCC 1:4:8 26/9/16 3 7.78 0.9 7.00 50 350.10 75 525.15 175.05 0.45 3.50 40 140.04 40 140.04 0.00 175.05 665.19 175.05 0.00 0.00 8.75 0.00 0.00
2 PCC 1:4:8 26/9/16 3 0.00 0.9 0.00 50 0.00 75 0.00 0.00 0.45 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3 RCC M30 9/30/2016 7 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4 RCC M30 9/30/2016 7 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5 RCC M30 12/21/2016 9 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6 RCC M30 12/21/2016 9 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 RCC M30 12/21/2016 9 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
8 RCC M30 12/21/2016 9 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
9 RCC M30 12/21/2016 9 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10 RCC M30 12/21/2016 9 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11 RCC M30 12/21/2016 10 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12 RCC M30 12/21/2016 10 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
13 RCC M30 1/8/2017 11 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
14 RCC M30 1/8/2017 11 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
15 RCC M30 1/24/2017 13 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
16 RCC M30 1/24/2017 13 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
17 RCC M30 12/21/2016 10 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
18 RCC M30 1/8/2017 11 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
19 RCC M30 1/24/2017 13 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
20 RCC M30 5/6/2017 19 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
21 RCC M30 5/6/2017 19 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
22 RCC M30 5/6/2017 19 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
23 RCC M30 5/6/2017 18 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
24 RCC M30 5/6/2017 18 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
25 RCC M30 5/6/2017 18 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
26 RCC M30 5/6/2017 18 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
27 RCC M30 5/6/2017 18 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
28 RCC M30 5/6/2017 18 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
29 RCC M30 5/6/2017 19 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
30 RCC M30 5/6/2017 19 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
31 RCC M30 5/6/2017 19 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
32 RCC M30 1/12/2018 21 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
33 RCC M30 1/12/2018 21 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
34 RCC M30 1/12/2018 21 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
35 RCC M30 1/15/2018 23 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
36 RCC M30 1/15/2018 23 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
37 RCC M30 1/15/2018 23 0.00 0.8 0.00 50 0.00 75 0.00 0.00 0.4 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
38 Brick 1:6 1/18/2018 24 10.69 0 0.00 50 0.00 75 0.00 0.00 0.21 2.24 40 89.80 40 89.80 0.00 0.00 89.80 0.00 0.00 0.00 0.00 0.00 0.00
Acco
proof
39 1:3 20/1/18 25 3500.04 0 0.00 50 0.00 75 0.00 0.00 0.016 55.13 40 2205.03 40 2205.03 0.00 0.00 2205.03 0.00 0.00 0.00 0.00 0.00 0.00
plasteri
ng
Plasteri
40 1:3 20/1/18 26 0.00 0 0.00 50 0.00 75 0.00 0.00 0.022 0.00 40 0.00 40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ng
3518.51 350.1 525.2 2434.9 2434.9 175.1 2960.0 175.1 0.0 0.0 8.8 0.0 0.0

MB Grid SD Bhainsa MB GRID SD BHAINSA MB Grid Division Nirmal MB, Circle- Adilabad
Page 221 of 230

WORK DONE ESTIMATE-STEEL QUANTITY
CONSTRUCTION OF 6000 KL CWR AT HEADWORKS @BHAINSA SEGMENT
Page Cutting
S. No. Decription Dia No.s No's No's Total Length Kg/Mtr Total Qty (Kgs)
Date of No Length
Record MB NO :107/TDWSP/NIRMAL/2015
Premeasurement of steel including

1) cutting,bending &Placingin position
etc..completed for Raft foundation of
6000kl CWR
a) Base slab 12mmø 150mm c/c
26.9.2016 In x direction 3 12 1 307 2 42.80 26279.20 0.889 23362.21
26.9.2016 In y direction 4 12 1 148 12 52.18 92671.68 0.889 82385.12
26.9.2016 Beside suction pit 12mmø bars 4 12 1 40 2 11.54 923.20 0.889 820.72
26.9.2016 Suctionpit slope (T) 12mmø bars 4 12 1 40 2 14.33 1146.40 0.889 1019.15
26.9.2016 Bottom beste haunch 12mmø bars 4 12 1 1 135 46.54 6282.90 0.889 5585.50
26.9.2016 Top beste haunch 12mmø bars 4 12 1 1 135 49.34 6660.90 0.889 5921.54
26.9.2016 Haunch base portion 12mmø bars 4 12 1 1 110 7.84 862.40 0.889 766.67
26.9.2016 Suction bottom 12mmø bars 4 12 1 1 27 22.79 615.33 0.889 547.03
26.9.2016 Down portion top 12mmø bars 4 12 1 1 110 4.98 547.80 0.889 486.99
26.9.2016 slope portion top 12mmø bars 4 12 1 1 27 17.08 461.16 0.889 409.97
Wall vertical for side wall of sump
26.9.2016 16mmø 150mm c/c outer 4 16 1 1 110 2.78 305.80 1.58 483.16
26.9.2016 16mmø 150mm c/c inner 4 16 1 1 110 4.14 455.40 1.58 719.53
Wall verticals for level of 12mmø 150mm c/c
26.9.2016 12mmø 150mm c/c outer 5 12 1 1 110 4.65 511.50 0.889 454.72
26.9.2016 12mmø 150mm c/c inner 5 12 1 1 110 3.15 346.50 0.889 308.04
Wall verticals on slope portion
26.9.2016 12mmø 150mm c/c bottom 5 12 2 13 2 5.69 295.88 0.889 263.04
Wall verticals one outer and inner walls allround
26.9.2016 12mmø 150mm c/c bottom 5 12 1 2 1380 4.69 12944.40 0.889 11507.57
Column vertical bars for CI for column
26.9.2016 16mmø (4Nos) bars 5 16 1 4 130 4.90 2548.00 1.58 4025.84
26.9.2016 Stirrups 8mmø 150 c/c 5 8 1 26 130 1.08 3650.40 0.395 1441.91
Haunch for innerface of outer walls portion at
26.9.2016 10mmø @150mm c/c 6 10 1 1 1200 2.00 2400.00 0.617 1480.80
Overlaps for base slab
26.9.2016 12mmø bars base slab 6 12 307 2 3 0.60 1105.20 0.889 982.52
26.9.2016 12mmø bars 6 12 2 148 4 0.60 710.40 0.889 631.55
26.9.2016 12mmø bars 6 12 135 2 3 0.60 486.00 0.889 432.05
26.9.2016 12mmø bars 6 12 2 27 2 0.60 64.80 0.889 57.61
Chair support under raft slab provided for
26.9.2016 12mmø bars 6 12 1 1 1805 1.60 2888.00 0.889 2567.43
Premeasurement of steel for side wall

haunch and sution portion of sump
Side wall binder bars up to 1.35m height
30.9.2016 12mmø 200mm c/c 7 12 3 8 3.00 51.10 3679.20 0.889 3270.81
30.9.2016 16mmø dome wall 200mm c/c 8 16 1 2 11 18.20 400.40 1.58 632.63
30.9.2016 12mmø wall binder 200mm c/c 8 12 2 8 2 41.40 1324.80 0.889 1177.75
30.9.2016 10mmøbinder for haunch 150mm c/c 8 10 1 3 1 180.60 541.80 0.617 334.29
Over laps
30.9.2016 for binder bars 12mmø 8 12 3 2 8 4 0.60 76.80 0.889 68.28
30.9.2016 for dome part 16mmø 8 16 1 2 11 0.80 17.60 1.58 27.81
30.9.2016 12mmø wall binder for side wall200mm c 8 12 2 8 2 3 0.60 57.60 0.889 51.21
30.9.2016 10mmøbinder for haunch 8 10 1 3 15 0.50 22.50 0.617 13.88
Premeasurement of steel for side wall of all sides
21.12.2016 Binder bars 12mmø 200mm c/c 10 12 3 6 2 51.10 1839.60 0.889 1635.40
Over laps for binder bars
21.12.2016 12mmø bars 10 12 3 2 6 4 0.60 86.40 0.889 76.81
21.12.2016 12mmø bars 10 12 2 2 6 3 0.60 43.20 0.889 38.40
Premeasurement of steel for side wall of both sides
Binder bars are walls of 12mmø
8.1.2017 Binder 12mmø 11 12 3 6 2 51.10 1839.60 0.889 1635.40
Over laps for binder bars
8.1.2017 12mmø 200mm c/c 12 12 3 2 6 4 0.60 86.40 0.889 76.81
8.1.2017 12mmø 200mm c/c 12 12 3 2 6 3 0.60 64.80 0.889 57.61
Premeasurement of steel for staircase

of CWR including cutting,bending
&Placingin position etc..completed
Stair case of CWR
30.4.2017 Beam SB1 20mmø 14 20 1 2 3 9.12 54.72 2.469 135.10
30.4.2017 Stirrups 8mmø 150 c/c 14 8 1 27 2 1.36 73.44 0.395 29.01
30.4.2017 Flight 1 main bar 12mmø @ 150mm c/c 14 12 1 27 2 1.36 73.44 0.889 65.29
30.4.2017 10mmø 150 c/c 14 10 1 8 2 1.65 26.40 0.617 16.29
i) 30.4.2017 10mmø 200mm c/c Top 14 10 1 6 2 1.90 22.80 0.617 14.07
30.4.2017 10mmø 200mm c/c Top 14 10 1 6 2 2.15 25.80 0.617 15.92
30.4.2017 10mmø 200mm c/c Bottom 14 10 1 6 2 1.60 19.20 0.617 11.85
30.4.2017 10mmø 200mm c/c Top&Bottom 14 10 1 6 2 4.38 52.56 0.617 32.43
30.4.2017 Binder bars 10mmø 150 c/c 15 10 1 24 2 1.10 52.80 0.617 32.58
Stair case 2ed flight
30.4.2017 Way slab main 12mmø 150mm c/c (B) 15 12 1 8 2 5.31 84.96 0.889 75.53
30.4.2017 10mmø 150 c/c (Top) 15 10 1 8 2 1.15 18.40 0.617 11.35
30.4.2017 10mmø 200mm c/c Top 15 10 1 6 2 1.63 19.56 0.617 12.07
30.4.2017 10mmø 200mm c/c Bottom 15 10 1 24 2 1.10 52.80 0.617 32.58
Roof slab of CWR main
wall side slabs
Beam (B1)
30.4.2017 10mmø Top&Bottom 15 16 8 3 2 51.12 2453.76 1.58 3876.94
30.4.2017 16mmø Top&Bottom 16 16 11 3 2 41.42 2733.72 1.58 4319.28
30.4.2017 Stirrups 8mmø 150 c/c 16 8 1 1 5512 1.50 8268.00 0.395 3265.86
Wall side slab portion
30.4.2017 10mmø 150mm c/c Bottom 16 10 13 10 2 2 4.59 2386.80 0.617 1472.66
30.4.2017 10mmø 150mm c/c Bottom 16 10 14 10 2 2 5.74 3214.40 0.617 1983.28
Binder bars
30.4.2017 10mmø 150mm c/c Bottom 16 10 14 10 2 2 4.48 2506.00 0.617 1546.20
30.4.2017 10mmø 150mm c/c Bottom 16 10 14 10 2 2 5.58 3122.00 0.617 1926.27
Wall slab inner portion
30.4.2017 10mmø 150mm c/c 16 10 1 80 14 5.40 6048.00 0.617 3731.62
30.4.2017 10mmø 150mm c/c 16 10 1 80 13 5.40 5616.00 0.617 3465.07
30.4.2017 10mmø 150mm c/c 17 10 1 80 13 5.57 5792.80 0.617 3574.16
30.4.2017 10mmø 150mm c/c 17 10 1 80 13 5.57 5792.80 0.617 3574.16
30.4.2017 10mmø 150mm c/c 17 10 1 120 10 3.00 3600.00 0.617 2221.20

30.4.2017 10mmø 150mm c/c 17 10 1 120 10 3.30 3960.00 0.617 2443.32
30.4.2017 12mmø In opening portion 17 12 4 2 60 2.10 1008.00 0.889 896.11
30.4.2017 Column C2 8mmø 14Nos 17 8 4 4 60 1.30 1248.00 0.395 492.96
Deduction for opening slab
30.4.2017 landing staircase 8mmø for vent portion 17 8 6 2 60 0.95 684.00 0.395 270.18
Landing staircase portion
30.4.2017 10mmø 150mm c/c 17 10 1 1 17 4.35 73.95 0.617 45.63
30.4.2017 10mmø 150mm c/c 17 10 1 1 29 2.55 73.95 0.617 45.63

cutting,bending &Placingin position
etc..completed
12.1.2018 Column C2,Vertical 8mmø 20 8 4 60 4 1.30 1248.00 0.395 492.96
12.1.2018 8mmø 150mm c/c 20 8 1 7 60 0.26 107.94 0.395 42.64
12.1.2018 8mmø 6Nos 20 8 2 6 60 1.05 756.00 0.395 298.62

12.1.2018 Headroom column vertical s4 16mmø 20 16 1 4 4 2.63 42.00 1.58 66.36
12.1.2018 Stirrups 8mmø 225mm c/c 20 8 1 4 11 1.08 47.52 0.395 18.77
cutting,bending &Placingin position
etc..completed
13.1.2018 Beam STRB2 16mmø top&bottom 22 16 1 3 4 5.70 68.40 1.58 108.07
13.1.2018 Beam STRB1 16mmø top&bottom 22 16 1 3 4 5.35 64.20 1.58 101.44
13.1.2018 Stirrups 8mmø 150mm c/c 22 8 1 1 174 1.45 252.30 0.395 99.66
Slabreinforcement @391.675m
13.1.2018 8mmø 200mm c/c top&bottom 22 8 12 2 2 4.95 237.60 0.395 93.85
13.1.2018 8mmø 200mm c/c top&bottom 22 8 11 2 2 5.15 226.60 0.395 89.51
13.1.2018 Chajja main for 8mmø 200mm c/c 22 8 1 1 29 1.00 29.00 0.395 11.46
13.1.2018 Binder 8mmø 200mm c/c 22 8 1 1 4 5.40 21.60 0.395 8.53
Total in MT 198.59
0.581


WORK DONE ESTIMATE-STEEL QUANTITY
CONSTRUCTION OF 6000 KL CWR AT HEADWORKS @BHAINSA SEGMENT

Date of Page Total Kg/M Total Qty
S. No. Record Decription No Dia No's L B D Length tr (Kgs)
1) Premeasurement of steel including cutting,bending &Placingin position etc..completed
a) Base slab 12mmø 150mm c/c

9/26/2016 In x direction 3 12 307 2 42.80 - - 26279.20 0.89 23362.21
9/26/2016 In y direction 4 12 148 2 52.18 - - 15445.28 0.89 13730.85
9/26/2016 Beside suction pit 12mmø bars 4 12 40 2 11.54 - - 923.20 0.89 820.72
9/26/2016 Suctionpit slope (T) 12mmø bars 4 12 40 2 14.33 - - 1146.40 0.89 1019.15
9/26/2016 Bottom beste haunch 12mmø bars 4 12 1 135 46.54 - - 6282.90 0.89 5585.50
9/26/2016 Top beste haunch 12mmø bars 4 12 1 135 49.34 - - 6660.90 0.89 5921.54
9/26/2016 Haunch base portion 12mmø bars 4 12 1 110 7.84 - - 862.40 0.89 766.67
9/26/2016 Suction bottom 12mmø bars 4 12 1 27 22.79 - - 615.33 0.89 547.03
9/26/2016 Down portion top 12mmø bars 4 12 1 110 4.98 - - 547.80 0.89 486.99
9/26/2016 slope portion top 12mmø bars 4 12 1 27 17.08 - - 461.16 0.89 409.97
Wall vertical for side wall of sump - -
9/26/2016 16mmø 150mm c/c outer 4 16 1 110 2.78 - - 305.80 1.58 483.16
9/26/2016 16mmø 150mm c/c inner 4 16 1 110 4.14 - - 455.40 1.58 719.53
Wall verticals for level of 12mmø 150mm c/c - -
9/26/2016 12mmø 150mm c/c outer 5 12 1 110 4.65 - - 511.50 0.89 454.72
9/26/2016 12mmø 150mm c/c inner 5 12 1 110 3.15 - - 346.50 0.89 308.04
Wall verticals on slope portion - -
9/26/2016 12mmø 150mm c/c bottom 5 12 13 4 5.69 - - 295.88 0.89 263.04
Wall verticals one outer and inner walls allround - -
9/26/2016 12mmø 150mm c/c bottom 5 12 2 1380 4.69 - - 12944.40 0.89 11507.57
Column vertical bars for CI for column - -
9/26/2016 16mmø (4Nos) bars 5 16 4 130 4.90 - - 2548.00 1.58 4025.84
9/26/2016 Stirrups 8mmø 150 c/c 5 8 26 130 1.08 - - 3650.40 0.40 1441.91
Haunch for innerface of outer walls portion at - -
9/26/2016 10mmø @150mm c/c 6 10 1 1200 2.00 - - 2400.00 0.62 1480.80
Overlaps for base slab - -
9/26/2016 12mmø bars base slab 6 12 307 6 0.60 - - 1105.20 0.89 982.52
9/26/2016 12mmø bars 6 12 148 8 0.60 - - 710.40 0.89 631.55
9/26/2016 12mmø bars 6 12 135 6 0.60 - - 486.00 0.89 432.05
9/26/2016 12mmø bars 6 12 27 4 0.60 - - 64.80 0.89 57.61
Chair support under raft slab provided for - -
9/26/2016 12mmø bars 6 12 1 1805 1.60 - - 2888.00 0.89 2567.43
Premeasurement of steel including cutting,bending &Placingin position etc.completed
Side wall binder bars up to 1.35m height - -

9/30/2016 12mmø 200mm c/c 7 12 8 6 51.10 - - 2452.80 0.89 2180.54
9/30/2016 16mmø dome wall 200mm c/c 8 16 2 11 18.30 - - 402.60 1.58 636.11
9/30/2016 12mmø wall binder 200mm c/c 8 12 8 4 41.40 - - 1324.80 0.89 1177.75
9/30/2016 10mmøbinder for haunch 150mm c/c 8 10 3 1 180.60 - - 541.80 0.62 334.29
Over laps - -
9/30/2016 for binder bars 12mmø 8 12 8 24 0.60 - - 115.20 0.89 102.41
9/30/2016 for dome part 16mmø 8 16 2 11 0.80 - - 17.60 1.58 27.81
9/30/2016 12mmø wall binder for side wall200mm c 8 12 8 12 0.60 - - 57.60 0.89 51.21
9/30/2016 10mmøbinder for haunch 8 10 3 15 0.50 - - 22.50 0.62 13.88
Premeasurement of steel including cutting,bending &Placingin position etc.completed
12/21/2016 Binder bars 12mmø 200mm c/c 10 12 6 6 51.10 - - 1839.60 0.89 1635.40
Over laps for binder bars - -
12/21/2016 12mmø bars 10 12 6 24 0.60 - - 86.40 0.89 76.81
12/21/2016 12mmø bars 10 12 6 12 0.60 - - 43.20 0.89 38.40
Premeasurement of steel including cutting,bending &Placing in position etc.completed
Binder bars are walls of 12mmø - -

Page 224 of 230
1/8/2017 Binder 12mmø 11 12 6 6 51.10 - - 1839.60 0.89 1635.40
Over laps for binder bars - -
1/8/2017 12mmø 200mm c/c 12 12 6 24 0.60 - - 86.40 0.89 76.81
1/8/2017 12mmø 200mm c/c 12 12 6 18 0.60 - - 64.80 0.89 57.61
Stair case of CWR - -

4/30/2017 Beam SB1 20mmø 14 20 2 3 9.12 - - 54.72 2.47 135.10
4/30/2017 Stirrups 8mmø 150 c/c 14 8 27 2 1.36 - - 73.44 0.40 29.01
4/30/2017 Flight 1 main bar 12mmø @ 150mm c/c 14 12 8 2 4.53 - - 72.40 0.89 64.36
4/30/2017 10mmø 150 c/c 14 10 8 2 1.65 - - 26.40 0.62 16.29
i) 4/30/2017 10mmø 200mm c/c Top 14 10 6 2 1.90 - - 22.80 0.62 14.07
4/30/2017 10mmø 200mm c/c Top 14 10 6 2 2.15 - - 25.80 0.62 15.92
4/30/2017 10mmø 200mm c/c Bottom 14 10 6 2 1.60 - - 19.20 0.62 11.85
4/30/2017 10mmø 200mm c/c Top&Bottom 14 10 6 2 4.38 - - 52.56 0.62 32.43
4/30/2017 Binder bars 10mmø 150 c/c 15 10 24 2 1.10 - - 52.80 0.62 32.58
Stair case 2ed flight - -
4/30/2017 Way slab main 12mmø 150mm c/c (B) 15 12 8 2 5.31 - - 84.96 0.89 75.53
4/30/2017 10mmø 150 c/c (Top) 15 10 8 2 1.15 - - 18.40 0.62 11.35
4/30/2017 10mmø 200mm c/c Top 15 10 6 2 1.63 - - 19.56 0.62 12.07
4/30/2017 10mmø 200mm c/c Bottom 15 10 24 2 1.10 - - 52.80 0.62 32.58
Roof slab of CWR main - -
wall side slabs - -
Beam (B1) - -
4/30/2017 10mmø Top&Bottom 15 16 8 6 51.12 - - 2453.76 1.58 3876.94
4/30/2017 16mmø Top&Bottom 16 16 11 6 41.42 - - 2733.72 1.58 4319.28
4/30/2017 Stirrups 8mmø 150 c/c 16 8 1 5512 1.50 - - 8268.00 0.40 3265.86
Wall side slab portion - -
4/30/2017 10mmø 150mm c/c Bottom 16 10 13 40 4.59 - - 2386.80 0.62 1472.66
4/30/2017 10mmø 150mm c/c Bottom 16 10 14 40 5.74 - - 3214.40 0.62 1983.28
Binder bars - -
4/30/2017 10mmø 150mm c/c Bottom 16 10 14 40 4.48 - - 2506.00 0.62 1546.20
4/30/2017 10mmø 150mm c/c Bottom 16 10 14 40 5.58 - - 3122.00 0.62 1926.27
Wall slab inner portion - -
4/30/2017 10mmø 150mm c/c 16 10 80 14 5.40 - - 6048.00 0.62 3731.62
4/30/2017 10mmø 150mm c/c 16 10 80 13 5.40 - - 5616.00 0.62 3465.07
4/30/2017 10mmø 150mm c/c 17 10 80 13 5.57 - - 5792.80 0.62 3574.16
4/30/2017 10mmø 150mm c/c 17 10 80 13 5.57 - - 5792.80 0.62 3574.16
- -
4/30/2017 10mmø 150mm c/c 17 10 120 10 3.00 - - 3600.00 0.62 2221.20
4/30/2017 10mmø 150mm c/c 17 10 120 10 3.30 - - 3960.00 0.62 2443.32
4/30/2017 12mmø In opening portion 17 12 4 120 2.10 - - 1008.00 0.89 896.11
4/30/2017 Column C2 8mmø 14Nos 17 8 4 240 1.30 - - 1248.00 0.40 492.96
Deduction for opening slab - -
4/30/2017 landing staircase 8mmø for vent portion 17 8 6 120 0.95 - - -684.00 0.40 -270.18
Landing staircase portion - -
4/30/2017 10mmø 150mm c/c 17 10 1 17 4.35 - - -73.95 0.62 -45.63
4/30/2017 10mmø 150mm c/c 17 10 1 29 2.55 - - -73.95 0.62 -45.63
- -
1/12/2018 Column C2,Vertical 8mmø 20 8 60 16 1.30 - - 1248.00 0.40 492.96

1/12/2018 8mmø 150mm c/c 20 8 7 60 0.26 - - 107.94 0.40 42.64
- -
1/12/2018 8mmø 6Nos 20 8 6 120 1.05 - - 756.00 0.40 298.62
1/12/2018 Headroom column vertical s4 16mmø 20 16 4 4 2.63 - - 42.00 1.58 66.36
1/12/2018 Stirrups 8mmø 225mm c/c 20 8 4 11 1.08 - - 47.52 0.40 18.77
Page 225 of 230

1/13/2018 Beam STRB2 16mmø top&bottom 22 16 3 4 5.70 - - 68.40 1.58 108.07
1/13/2018 Beam STRB1 16mmø top&bottom 22 16 3 4 5.35 - - 64.20 1.58 101.44
1/13/2018 Stirrups 8mmø 150mm c/c 22 8 1 174 1.45 - - 252.30 0.40 99.66
Slabreinforcement @391.675m - -
1/13/2018 8mmø 200mm c/c top&bottom 22 8 12 4 4.95 - - 237.60 0.40 93.85
1/13/2018 8mmø 200mm c/c top&bottom 22 8 11 4 5.15 - - 226.60 0.40 89.51
1/13/2018 Chajja main for 8mmø 200mm c/c 22 8 1 29 1.00 - - 29.00 0.40 11.46
1/13/2018 Binder 8mmø 200mm c/c 22 8 1 4 5.40 - - 21.60 0.40 8.53
For Phenial mesh between ventilator

columns
2/16/2018 6mm dia. 36 6 13 240 0.84 - - 2620.80 0.22 581.82
Total in MT 128.74


Page 226 of 230

Name of the Work: CPWS Scheme to Utnoor and other habitations (Phase - II) in Adilabad District
Name Of the Segment : Khumarambheem Asifabad
PRICE VARIATION STATEMENT FOR CONSTRTUCTION OF 1200KL SUMP (STEEL)
Revised Taxes on Variation
Rate of
Rate of Embedd
Steel Total Steel ed tax Rate of Steel Percent Difference 14% Over
Work Quanti Steel asper After
Sl. PgNo. Done Date of Work Done ty in Consum asper compon Steel after BOCE age of 5% variation Sub-Total Head and Total GST Rema
No Measurement Quantity sanctione et for Embaded variatio Rate after Amount Contractor Amount GST @ rks
Item MT/Un ption in d estimate SSR Rate(28 (+/-) VAT @ 5% @
Tax in MT n (+/- 5%) profit 18% 12%
it MT days prior
in MT 2015-16 to DOM)
in MT
1 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 22
3 Steel 9/26/2016 23362.21 1 23.3622 40000 40000.00 39000.00 -2.50 2.50 1000.00 23362.21 3180.76 26542.97 1327.00 0.00 0.00
4 Steel 9/26/2016 13730.85 1 13.7309 40000 40000.00 39000.00 -2.50 2.50 1000.00 13730.85 1869.46 15600.31 780.00 0.00 0.00
4 Steel 9/26/2016 820.72 1 0.82072 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -2462.16 -335.22 -2797.38 -140.00 0.00 0.00
4 Steel 9/26/2016 1019.15 1 1.01915 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -3057.45 -416.27 -3473.72 -174.00 0.00 0.00
4 Steel 9/26/2016 5585.50 1 5.5855 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -16756.50 -2281.40 -19037.90 -952.00 0.00 0.00
4 Steel 9/26/2016 5921.54 1 5.92154 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -17764.62 -2418.65 -20183.27 -1009.00 0.00 0.00
4 Steel 9/26/2016 766.67 1 0.76667 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -2300.01 -313.15 -2613.16 -131.00 0.00 0.00
4 Steel 9/26/2016 547.03 1 0.54703 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -1641.09 -223.43 -1864.52 -93.00 0.00 0.00
4 Steel 9/26/2016 486.99 1 0.48699 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -1460.97 -198.91 -1659.88 -83.00 0.00 0.00
4 Steel 9/26/2016 409.97 1 0.40997 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -1229.91 -167.45 -1397.36 -70.00 0.00 0.00
4 Steel 9/26/2016 483.16 1 0.48316 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -1449.48 -197.35 -1646.83 -82.00 0.00 0.00
4 Steel 9/26/2016 719.53 1 0.71953 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -2158.59 -293.89 -2452.48 -123.00 0.00 0.00
5 Steel 9/26/2016 454.72 1 0.45472 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -1364.16 -185.73 -1549.89 -77.00 0.00 0.00
5 Steel 9/26/2016 308.04 1 0.30804 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -924.12 -125.82 -1049.94 -52.00 0.00 0.00
5 Steel 9/26/2016 263.04 1 0.26304 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -789.12 -107.44 -896.56 -45.00 0.00 0.00
5 Steel 9/26/2016 11507.57 1 11.5076 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -34522.71 -4700.27 -39222.98 -1961.00 0.00 0.00
5 Steel 9/26/2016 4025.84 1 4.02584 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -12077.52 -1644.35 -13721.87 -686.00 0.00 0.00
5 Steel 9/26/2016 1441.91 1 1.44191 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -4325.73 -588.95 -4914.68 -246.00 0.00 0.00
6 Steel 9/26/2016 1480.80 1 1.4808 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -4442.40 -604.83 -5047.23 -252.00 0.00 0.00
6 Steel 9/26/2016 982.52 1 0.98252 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -2947.56 -401.31 -3348.87 -167.00 0.00 0.00
6 Steel 9/26/2016 631.55 1 0.63155 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -1894.65 -257.96 -2152.61 -108.00 0.00 0.00
6 Steel 9/26/2016 432.05 1 0.43205 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -1296.15 -176.47 -1472.62 -74.00 0.00 0.00
6 Steel 9/26/2016 57.61 1 0.05761 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -172.83 -23.53 -196.36 -10.00 0.00 0.00
6 Steel 9/26/2016 2567.43 1 2.56743 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -7702.29 -1048.67 -8750.96 -438.00 0.00 0.00
7 Steel 9/30/2016 2180.54 1 2.18054 40000 40000.00 37000.00 -7.50 -12.50 -5000.00 -10902.70 -1484.40 -12387.10 -619.00 0.00 0.00
8 Steel 9/30/2016 636.11 1 0.63611 40000 40000.00 37000.00 -7.50 -12.50 -5000.00 -3180.55 -433.03 -3613.58 -181.00 0.00 0.00
8 Steel 9/30/2016 1177.75 1 1.17775 40000 40000.00 37000.00 -7.50 -12.50 -5000.00 -5888.75 -801.75 -6690.50 -335.00 0.00 0.00
8 Steel 9/30/2016 334.29 1 0.33429 40000 40000.00 37000.00 -7.50 -12.50 -5000.00 -1671.45 -227.57 -1899.02 -95.00 0.00 0.00
8 Steel 9/30/2016 102.41 1 0.10241 40000 40000.00 37000.00 -7.50 -12.50 -5000.00 -512.05 -69.72 -581.77 -29.00 0.00 0.00
8 Steel 9/30/2016 27.81 1 0.02781 40000 40000.00 37000.00 -7.50 -12.50 -5000.00 -139.05 -18.93 -157.98 -8.00 0.00 0.00
Rate of
Steel Total Rate of Embedd Steel
Steel ed tax Rate of Percent Difference 14% Over
Sl. Work Date of Work Done Quanti Steel asper compon Steel after asper age of After variation Sub-Total Head and Total Rema
PgNo. Done ty in Consum BOCE 5% GST
No Measurement Quantity MT/Un ption in sanctione et for Embaded Rate(28 variatio (+/-) Rate after Amount Contractor Amount GST @ rks
Item VAT @ 5% @ 12%
d estimate SSR Tax in MT n (+/- 5%) profit 18%
it MT in MT 2015-16 days prior
to DOM)
in MT
8 Steel 9/30/2016 51.21 1 0.05121 40000 40000.00 37000.00 -7.50 -12.50 -5000.00 -256.05 -34.86 -290.91 -15.00 0.00 0.00
8 Steel 9/30/2016 13.88 1 0.01388 40000 40000.00 37000.00 -7.50 -12.50 -5000.00 -69.40 -9.45 -78.85 -4.00 0.00 0.00
10 Steel 12/21/2016 1635.40 1 1.6354 40000 40000.00 37000.00 -7.50 -12.50 -5000.00 -8177.00 -1113.30 -9290.30 -465.00 0.00 0.00
10 Steel 12/21/2016 883.31 1 0.88331 40000 40000.00 37000.00 -7.50 -12.50 -5000.00 -4416.55 -601.31 -5017.86 -251.00 0.00 0.00
10 Steel 12/21/2016 76.81 1 0.07681 40000 40000.00 37000.00 -7.50 -12.50 -5000.00 -384.05 -52.29 -436.34 -22.00 0.00 0.00
10 Steel 12/21/2016 38.40 1 0.0384 40000 40000.00 37000.00 -7.50 -12.50 -5000.00 -192.00 -26.14 -218.14 -11.00 0.00 0.00
11 Steel 1/8/2017 1635.40 1 1.6354 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -4906.20 -667.98 -5574.18 -279.00 0.00 0.00
12 Steel 1/8/2017 883.31 1 0.88331 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -2649.93 -360.79 -3010.72 -151.00 0.00 0.00
12 Steel 1/8/2017 76.81 1 0.07681 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -230.43 -31.37 -261.80 -13.00 0.00 0.00
12 Steel 1/8/2017 57.61 1 0.05761 40000 40000.00 39000.00 -2.50 -7.50 -3000.00 -172.83 -23.53 -196.36 -10.00 0.00 0.00
14 Steel 4/30/2017 135.10 1 0.1351 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -202.65 -27.59 -230.24 -12.00 0.00 0.00
14 Steel 4/30/2017 29.01 1 0.02901 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -43.52 -5.92 -49.44 -2.00 0.00 0.00
14 Steel 4/30/2017 64.36 1 0.06436 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -96.54 -13.14 -109.68 -5.00 0.00 0.00
14 Steel 4/30/2017 16.29 1 0.01629 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -24.44 -3.33 -27.76 -1.00 0.00 0.00
14 Steel 4/30/2017 14.07 1 0.01407 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -21.11 -2.87 -23.98 -1.00 0.00 0.00
14 Steel 4/30/2017 15.92 1 0.01592 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -23.88 -3.25 -27.13 -1.00 0.00 0.00
14 Steel 4/30/2017 11.85 1 0.01185 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -17.78 -2.42 -20.20 -1.00 0.00 0.00
14 Steel 4/30/2017 32.43 1 0.03243 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -48.65 -6.62 -55.27 -3.00 0.00 0.00
15 Steel 4/30/2017 32.58 1 0.03258 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -48.87 -6.65 -55.52 -3.00 0.00 0.00
15 Steel 4/30/2017 75.53 1 0.07553 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -113.30 -15.43 -128.72 -6.00 0.00 0.00
15 Steel 4/30/2017 11.35 1 0.01135 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -17.03 -2.32 -19.34 -1.00 0.00 0.00
15 Steel 4/30/2017 12.07 1 0.01207 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -18.11 -2.46 -20.57 -1.00 0.00 0.00
15 Steel 4/30/2017 32.58 1 0.03258 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -48.87 -6.65 -55.52 -3.00 0.00 0.00
15 Steel 4/30/2017 3876.94 1 3.87694 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -5815.41 -791.77 -6607.18 -330.00 0.00 0.00
16 Steel 4/30/2017 4319.28 1 4.31928 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -6478.92 -882.10 -7361.02 -368.00 0.00 0.00
16 Steel 4/30/2017 3265.86 1 3.26586 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -4898.79 -666.97 -5565.76 -278.00 0.00 0.00
16 Steel 4/30/2017 1472.66 1 1.47266 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -2208.99 -300.75 -2509.74 -125.00 0.00 0.00
16 Steel 4/30/2017 1983.28 1 1.98328 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -2974.92 -405.04 -3379.96 -169.00 0.00 0.00
16 Steel 4/30/2017 1546.20 1 1.5462 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -2319.30 -315.77 -2635.07 -132.00 0.00 0.00
16 Steel 4/30/2017 1926.27 1 1.92627 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -2889.41 -393.39 -3282.80 -164.00 0.00 0.00
16 Steel 4/30/2017 3731.62 1 3.73162 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -5597.43 -762.09 -6359.52 -318.00 0.00 0.00
16 Steel 4/30/2017 3465.07 1 3.46507 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -5197.61 -707.65 -5905.26 -295.00 0.00 0.00
17 Steel 4/30/2017 3574.16 1 3.57416 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -5361.24 -729.93 -6091.17 -305.00 0.00 0.00
17 Steel 4/30/2017 3574.16 1 3.57416 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -5361.24 -729.93 -6091.17 -305.00 0.00 0.00
Rate of
Steel Total Rate of Embedd Steel
Steel ed tax Rate of Percent Difference 14% Over
Sl. Work Date of Work Done Quanti Steel asper compon Steel after asper age of After variation Sub-Total Head and Total Rema
PgNo. Done ty in Consum BOCE 5% GST
No Measurement Quantity MT/Un ption in sanctione et for Embaded Rate(28 variatio (+/-) Rate after Amount Contractor Amount GST @ rks
Item VAT @ 5% @ 12%
d estimate SSR Tax in MT n (+/- 5%) profit 18%
it MT in MT 2015-16 days prior
to DOM)
in MT
17 Steel 4/30/2017 2221.20 1 2.2212 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -3331.80 -453.62 -3785.42 -189.00 0.00 0.00
17 Steel 4/30/2017 2443.32 1 2.44332 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -3664.98 -498.99 -4163.97 -208.00 0.00 0.00
17 Steel 4/30/2017 896.11 1 0.89611 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -1344.17 -183.01 -1527.17 -76.00 0.00 0.00
17 Steel 4/30/2017 492.96 1 0.49296 40000 40000.00 40500.00 1.25 -3.75 -1500.00 -739.44 -100.67 -840.11 -42.00 0.00 0.00
17 Steel 4/30/2017 -270.18 1 -0.2702 40000 40000.00 40500.00 1.25 -3.75 -1500.00 405.27 55.18 460.45 23.00 0.00 0.00
17 Steel 4/30/2017 -45.63 1 -0.0456 40000 40000.00 40500.00 1.25 -3.75 -1500.00 68.45 9.32 77.76 4.00 0.00 0.00
17 Steel 4/30/2017 -45.63 1 -0.0456 40000 40000.00 40500.00 1.25 -3.75 -1500.00 68.45 9.32 77.76 4.00 0.00 0.00
20 Steel 1/12/2018 492.96 1 0.49296 40000 18.12% 33863.87 38000.00 12.21 7.21 2885.60 1422.49 193.67 1616.16 0.00 0.00 193.94
20 Steel 1/12/2018 42.64 1 0.04264 40000 18.12% 33863.87 38000.00 12.21 7.21 2885.60 123.04 16.75 139.79 0.00 0.00 16.78
20 Steel 1/12/2018 298.62 1 0.29862 40000 18.12% 33863.87 38000.00 12.21 7.21 2885.60 861.70 117.32 979.02 0.00 0.00 117.48
20 Steel 1/12/2018 66.36 1 0.06636 40000 18.12% 33863.87 38000.00 12.21 7.21 2885.60 191.49 26.07 217.56 0.00 0.00 26.11
20 Steel 1/12/2018 18.77 1 0.01877 40000 18.12% 33863.87 38000.00 12.21 7.21 2885.60 54.16 7.37 61.54 0.00 0.00 7.38
22 Steel 1/13/2018 108.07 1 0.10807 40000 18.12% 33863.87 38000.00 12.21 7.21 2885.60 311.85 42.46 354.30 0.00 0.00 42.52
22 Steel 1/13/2018 101.44 1 0.10144 40000 18.12% 33863.87 38000.00 12.21 7.21 2885.60 292.72 39.85 332.57 0.00 0.00 39.91
22 Steel 1/13/2018 99.66 1 0.09966 40000 18.12% 33863.87 38000.00 12.21 7.21 2885.60 287.58 39.15 326.73 0.00 0.00 39.21
22 Steel 1/13/2018 93.85 1 0.09385 40000 18.12% 33863.87 38000.00 12.21 7.21 2885.60 270.81 36.87 307.68 0.00 0.00 36.92
22 Steel 1/13/2018 89.51 1 0.08951 40000 18.12% 33863.87 38000.00 12.21 7.21 2885.60 258.29 35.17 293.46 0.00 0.00 35.21
22 Steel 1/13/2018 11.46 1 0.01146 40000 18.12% 33863.87 38000.00 12.21 7.21 2885.60 33.07 4.50 37.57 0.00 0.00 4.51
22 Steel 1/13/2018 8.53 1 0.00853 40000 18.12% 33863.87 38000.00 12.21 7.21 2885.60 24.61 3.35 27.97 0.00 0.00 3.36
36 Steel 2/16/2018 581.82 1 0.58182 40000 18.12% 33863.87 43000.00 26.98 21.98 8791.60 5115.13 696.42 5811.55 0.00 0.00 697.39
128.74 Total Rs: -202820.05 -10667.00 0.00 1260.71
Asst Engineer Dy Executive Engineer Executive Engineer Superintending Engineer

CPWSS, Utnoor (Phase - II) CPWSS, Utnoor (Phase - II) MB Intra Division, Asifabad MB Circle, Mancherial
SUB ESTIMATE
Name of The Sub work : Construction of Ventilator Openings
Measurements Amount
Sl.No. Description No. Qty. Rate (Rs) per
L B D (Rs)
RCC M30 Grade Concrete using 20 mm HBG matal including cost and conveyance of all
1
materials and labour charges etc., complete
Ventilator Openings
Pedestal Columns Pi/4X4 0.1 0.1 1.2 0.038 11113.71 1 Cum 419
Cover slab over phenial
openings 1X1 1.2 1.2 0.15 0.216 10152.71 1 Cum 2193
Perforated cover (four sides

1X4 0.9 0.05 1.1 0.198
of phenial openings)
Deductions 1X4X55 0.1 0.05 0.05 -0.055

0.14 16272.77 1 Cum 2327
Brick Masonry in CM (1:6) using Second class bricks including cost and conveyance of all
2
materials and labour charges etc., complete
1x4 0.90 0.23 0.110 0.09 5234.78 1 Cum 477
Plastering with 12mm thick with sponge finish first coat in CM(1:5) Prop 8mm thick and second
3 coat in CM(1:3) prop 4mm thick including cost and conveyance of all materials and labour
charges etc., complete for sump well
Ventilator Openings
To brickwork
Outside 1x4 0.90 - 0.110 0.40
Inside 1x4 0.90 - 0.260 0.94
Top 1x4 0.90 0.23 - 0.83
To Pedestal columns Pix4 0.1 1.2 1.51
To cover slab top 1X1 1.2 1.2 1.44
Sides 1X4 1.2 0.15 0.72
5.83 3,029.33 1765
Oil Bound washable Distemper with 2 coats over a primary coat including cost and
4 conveyance of all materials and labour charges etc., complete as per standard
specifications
Ventilator Openings
To brickwork
Outside 1x4 0.90 - 0.110 0.40
Inside 1x4 0.90 - 0.260 0.94
Top 1x4 0.90 0.23 - 0.83
To Pedestal columns Pix4 0.1 1.2 1.51
To cover slab top 1X1 1.2 1.2 1.44
Sides 1X4 1.2 0.15 0.72
5.83 1249.53 10 Sqmt. 728
Supply, fabrication and fixing of aluminium section of 25x12 mm and
powder coated aluminium alloy mesh in 14x14x.38 PVCL rubber beeding
5
including cost and conveyance of all materials and labour charges etc.,
complete. As per standard specification
To phenials 1X4 0.9 1.1 3.96 1614.58 1 Sqmt. 6394
Supply and placing of the HYSD bars, fabrication including cost and
6
conveyance of all the materials etc complete.
0.031 51392.61 1 MT 1593
Total Amount 15896



Final WTP Staff Quarters-2 Bhainsa 26.08.2021

Uploaded by

Copyright:

Available Formats

Final WTP Staff Quarters-2 Bhainsa 26.08.2021

Uploaded by

Document Information

Original Description:

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

Final WTP Staff Quarters-2 Bhainsa 26.08.2021

Uploaded by

Copyright:

Available Formats

Comparative statement for Sub Estimate

Sl. As per approved WE As per Work done

Acco Proof cement paint of superior quality,

Epoxy protective coating with procoat SNF (item

Supply and fixing Aluminium Anodised sections

Supply and fixing Aluminium Anodised sections

Provision for unforeseen items such as

Rate as per the SE, MB,

Supply and fixing Aluminium Anodised Doors -

TOTAL 32438169.00 25822731.78 -6615437.22

As per Sanction Estimate 32438169.00 Less

Asst. Exe. Engineer

DI D/F Gate valves (soft

COMMON SSR 2015-16

(3.64*Men Mazdoor/10) (3.64*Men Mazdoor/10)

For 3m to 6m (4.68*310/10) For 3m to 6m (4.68*310/10)

Unit = cum Unit = cum

Air compressor 210

Cost for 10 cum = a+b+c+d+e Cost for 10 cum =

0.36 cum Coarse aggregate & 20 mm Rs. 2246.40 cum 808.70

0.45 cum Sand for concrete Rs. 1933.51 each 870.08

10 RCC SLABS, BEAMS 10 RCC SLABS, BEAMS

Cont Basic Rate & labour

Contractor's Profit 13.615% 9.78 Contractor's Profit 13.615% 9.78

--- 0% 0.00 --- 0% 0.00

--- 0% 0.00 --- 0% 0.00

--- 0% 0.00 --- 0% 0.00

(b) Labour for

--- 0% 0.00 --- 0% 0.00

34 RCC SLABS, BEAMS 34 RCC SLABS, BEAMS

Total 9320.70 Total 8676.40 644.30

47 Sump 400 mm thick Rectangular 47 Sump 400 mm thick Rectangular

Above GL Centring Charges Above GL Centring Charges

53 FB 300 mm thick 53 FB 300 mm thick

54 Sump 150 mm thick 54 Sump 150 mm thick

55 PH 150 mm thick 4 to 5 m 55 PH 150 mm thick 4 to 5 m

--- 0% 0.00 --- 0% 0.00

56 PH 200 mm thick 56 PH 200 mm thick

Bailing out with Oil driven Bailing out with Oil

300 mm thick 300 mm thick

Total 13017.50 Total 12373.20 644.30

200 mm thick 200 mm thick

Contractor's Profit 13.615% 759.04 Contractor's Profit 13.615% 759.04

250 mm thick 250 mm thick

125 mm thick Sump-Flat 125 mm thick Sump-Flat

125 Canal 125 Canal

Intake Well-SSTank Wall Intake Well-SSTank Wall

125 mm thick SSTank 125 mm thick SSTank

--- 0% 0.00 --- 0% 0.00

Total 11113.68 Total 10469.38

0-3m 0 11113.68 0-3m 0 10469.38

Total 1638.34 Total 1491.49

Total 1510.50 Total 1392.30 118.20

Total 17855.03 Total 17209.53 645.50

Total 18350.27 Total 17704.77 645.50

Total 13373.94 Total 12728.44 645.50

Total 11715.16 Total 11069.66 645.50

Total 9545.62 Total 8900.12 645.50

(3.64Men Mazdoor/10) (3.64Men Mazdoor/10)

For 3m to 6m (4.68310/10) For 3m to 6m (4.68310/10)