Rate Analysis

Location
Basic rates of materials

Cement
Sand
Aggregate 20mm downsize
Aggregate 40mm downsize
Aggegate 110mm for soling
water
reinforcement steel
structural steel
binding wire
bolts
nuts
shuttering ply wood
Plant and machinery

Excavator
jcb
Tipper
road roller
vibro roller
compactor
viberator
transit mixer
concrete pump
truck
tractor
tower hoist
batch mixer
tower crane
DG set
labour rates
Unit
Bangalore
Hyderabad
Chennai
Kerala
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
**
Taking effective working time as 50 min

Total cycle time = 9.55 min
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum
Quantity to be carried per hour = 23.88 cum

Considering a swell factor of 0.86 for all kinds of soil,Quantity of land excavation per hour = 20.54 cum
Hire charge of Tipper excluding supervision charge / hr =
Sub Total
OH & Profit
Sundries & contegencies @ 3%
Water supply & electricity @ 1.5%
Total
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
**
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
**

9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Sub total
OH & Profit
Total
Royalty charges
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
**
a) Loading time = (Body capacity/Excavator output per min)= 2.15 min
b) Loaded haul @ 20km/hr = 3.00 min
c) Empty haul @ 20km/hr = 3.00 min
d) Spotting, turning and unloading time = 1.40 min
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
**
50min --------------------------------- 4.56x50/9.55=23.87cum

Sub total
OH & Profit
Total
Royalty charges
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
**
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Hire charge of jack hammer per cum =

(c) Consumables
Cost of drill rod 2'6" (c1)= Rs.1,650.00

Avg. cost of drill rod (c3)=(c1+c2)/2 Rs.2,050.00
Life of one drill rod = 150.00 r.m.
Cost of drill rod per cum (c3 /(150 x 1.0)) = Rs.13.67
Cost of air line per cum (L.S.) = Rs.5.00
(d) Labour Charges
Driller 3 nos. @ 75.00 /day = Rs.225.00
--------------------
Male Worker 4 nos. @ 55.00 /day = Rs.220.00

Blaster 1 no. @ 85.00 /day = Rs.85.00
Add for hidden cost of labour @10% of
direct labour charges = Rs.53.00
Labour charges for drilling/cum taking 7hrs/shift
Total on explosives = Rs.58.43

Cost of explosive per cum =(cost of explosive/(2.4 x 1.0))= Rs.24.35
General Excavation by mechanical means in all types of soil including dense soil, disintegrated/ weathered/
soft rock that can be removed by mechanical means without blasting including necessary manual
excavation for dressing the edges & leveling, all leads and lifts. Rate to include disposing the excess earth
and spreading in layers to the required levels and carting away out side the site to the designated areas
identified by the local authorities.dewatering of both ground and surface water, removal of slurry generated
while excavation and keeping the area free of water with necessary shoring, struting, required for keeping
earth in position etc,. excavating loose pockets and compacting the same.
up to 3.00m depth
3.00m to 6.00m depth
Beyond 15.00m depth
up to 3.00m depth
(A) Excavation by Mechanical means
Considering Hitachi Excavator of the following specification :
Capacity of bucket = 0.91 cum
Cycle time for one bucket excavation = 16.00 sec
Bucket fill factor = 0.90
Overall efficiency = 83.00 %
Taking effective working per hr = 50 min,
Production per hour (loose earth) = (50 x 60 x 0.91 x 0.9 x 0.83)/16 = 127.46 cum
By ratio and proportion
In 16sec the qty of earthwork excavated is
16sec ---------------------( 0.91 x 0.9 x 0.83)
for 50X60 sec ---------------------- (50 x 60 x 0.91 x 0.9 x 0.83)/16=127.46 cum
Considering a swell factor of 0.86 for all kinds of soil,
Quantity of land excavation per hour = 127.46 cumx0.86=109.62 cum
Hire charge of excavator
Hire charge of excavator excluding supervision charges = 1717.64
Cost of excavtion per 1 cum = 1717.64/109.62 = Rs15.67
(B) Trasportation cost
Capacity of Tipper (loose soil) = 5.70 cum
Taking 80% carrying capacity, the capacity of Tipper = 4.56 cum
Lead = 1.00 km
a) Loading time = (Body capacity/Excavator output per min) 4.56/2.19~ 2.2**= 2.15 min
From Sl no 12. qty excavated per hour is 109.62Cum

50min---------------------------------------109.62Cum
1min-----------------------------------109.62/50=2.1924 Cum~2.2
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Sub Total
OH & Profit
Total
Royalty charges

16sec ---------------------( 0.91 x 0.9 x 0.83)
for 50X60 sec ---------------------- (50 x 60 x 0.91 x 0.9 x 0.83)/16=127.46 cum

Lead = 1.00 km
50min---------------------------------------109.62Cum
1min-----------------------------------109.62/50=2.1924 Cum~2.2
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Sub total
OH & Profit
Total
Royalty charges


16sec ---------------------( 0.91 x 0.9 x 0.83)
for 50X60 sec ---------------------- (50 x 60 x 0.91 x 0.9 x 0.83)/16=127.46 cum
Lead = 1.00 km
50min---------------------------------------109.62Cum
1min-----------------------------------109.62/50=2.1924 Cum~2.2
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Sub total
OH & Profit
Total
Royalty charges

16sec ---------------------( 0.91 x 0.9 x 0.83)
for 50X60 sec ---------------------- (50 x 60 x 0.91 x 0.9 x 0.83)/16=127.46 cum
Lead = 1.00 km
50min---------------------------------------109.62Cum
1min-----------------------------------109.62/50=2.1924 Cum~2.2
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum
Sub total
OH & Profit
Total
Royalty charges

16sec ---------------------( 0.91 x 0.9 x 0.83)
for 50X60 sec ---------------------- (50 x 60 x 0.91 x 0.9 x 0.83)/16=127.46 cum
Lead = 1.00 km
50min---------------------------------------109.62Cum
1min-----------------------------------109.62/50=2.1924 Cum~2.2

9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Sub total
OH & Profit
Total
Royalty charges
Beyond 15.00m depth

16sec ---------------------( 0.91 x 0.9 x 0.83)
for 50X60 sec ---------------------- (50 x 60 x 0.91 x 0.9 x 0.83)/16=127.46 cum

Lead = 1.00 km
50min---------------------------------------109.62Cum
1min-----------------------------------109.62/50=2.1924 Cum~2.2
9.55min ------------------------------- 4.56 cum
50min --------------------------------- 4.56x50/9.55=23.87cum

Sub total
OH & Profit
Total
Royalty charges
Same as item No - EXC-001 but for general excavation in Hard rock/ boulders by chiselling/ wedging to the
required level & depth including all leads and lifts, using serviceable excavated material within plot at
approved location and carting away un serviceable material outside the site as directed, de-watering of both
ground and surface water, removal of slurry generated while excavation and keeping the area free of water
with necessary shoring, strutting, stepping, dressing, grading required for keeping earth in position,
excavating loose pockets and compacting them after back filling as directed etc. as per detailed specification
and conforming to safety rules during progress of the work.
Excavation in hard rock / boulders by Controlled blasting using explosives and trimming to required level for
foundation, trenches, rafts, footings,, plinths, leveling area etc. to the required depth at all leads including
stacking excavated material within plot at approved location; if required bailing /pumping out of water to
keep site dry at all times until completion of work; shoring, strutting, stepping, dressing, grading, cleaning,
removing and excavating loose pockets and consolidating them by backfiring as directed etc. all complete as
detailed in specification and conforming to safety rules of authority from time to time and Explosives
rules1940 or as amended.
Note: The percentage of voids to be deducted from stack measurement is 40%
for hard rock. Blasting shall be carried through licensed operator having valid blasting licence.
Per 1 cum.
A) Drilling and blasting charge :
(a) Compressor Charges
Hire charge of 400 cfm compressor per hour =
3 Jack hammer can be operated at a time and
outturn of jack hammer = 5 holes drilling.
Blasted Rock out turn per 1.0 m hole is 1.00 cum.
Total out turn of blasted rock/hr= ( 3 x 5 x 1.00 ) 15.00 cum.
Hire charge of compressor per cum
(b) Jack hammer charges
Out turn per hour =(5 x 1.0)= 5.00 cum.
Hire charge of jack hammer per hour = Rs.7.93
Hire charge of jack hammer per cum =
(c) Consumables

Avg. cost of drill rod (c3)=(c1+c2)/2 Rs.2,050.00
Life of one drill rod = 150.00 r.m.
Cost of drill rod per cum (c3 /(150 x 1.0)) = Rs.13.67
Cost of air line per cum (L.S.) = Rs.5.00
(d) Labour Charges
Driller 3 nos. @ 75.00 /day = Rs.225.00
--------------------
Male Worker 4 nos. @ 55.00 /day = Rs.220.00

Blaster 1 no. @ 85.00 /day = Rs.85.00
Add for hidden cost of labour @10% of
direct labour charges = Rs.53.00
Labour charges for drilling/cum taking 7hrs/shift
(e) Explosives (Data for 2.4 m hole)
2/7th kg of Gelatine @ 75.00 /kg = Rs.21.43
1 no. of Electric Detonator = 12.00 /no. Rs.12.00
Lead wire (L.S.) = Rs.5.00
Ammonium Nitrate 0.8 kg @ 25.00 /kg = Rs.20.00
-------------------Total on explosives = Rs.58.43
Cost of explosive per cum =(cost of explosive/(2.4 x 1.0))= Rs.24.35
DRILLING AND BLASTING COST (Q1) = Rs.101.25
ADD FOR SECONDARY BLASTING (Q2) = 20% OF Q1 = Rs.20.25
Rs.121.50
B) Labour charge
Hammer man 0.10 nos. @ Rs65.00 Rs6.50
Male Worker 0.50 nos. @ Rs55.00 Rs27.50
(A + B) = Rs155.50
Overhead charges @ 10% of (A+B) Rs15.55
Rs171.05 /cum
Or Say Rs171.10 /cum
UOM
qty
Cum
Cum
Cum
Cum
Cum
Cum
50
2039.31
127.4569
109.61
1800
16.42
5.7 cum
4.56 cum
km
amount
124
131
139
146
153
161
16
rate
2.200
4.145454545
35
14.4
11.2
3
min
km/hr
min
min
Considering two tippers
50
32.74545455
6.962798
5.988007
605.3
86.93
103.35
16
3
2
124
16
50
2039.31
127.4569
109.61
1700
15.51
5.7 cum
4.56 cum
7.5
km
2.200
4.145454545
35
15.42857143
12
4

km/hr
min
min
50
35.57402597
6.409171
5.511887
605
94.40
109.91
16
3
2
131.34
16
50
2039.31
127.4569
109.61
1700
15.51
5.7 cum
4.56 cum
8
km
2.200
4.145454545
35
16.45714286
12.8
4.5

km/hr
min
min
50
37.9025974
6.015419
5.17326
605
100.57
116.08
17
3
2
138.7
16
50
2039.31
127.4569
109.61
1700
15.51
5.7 cum
4.56 cum
8.5
km
2.200
4.145454545
35
17.48571429
13.6
5

km/hr
min
min
50
40.23116883
5.667248
4.873833
605
106.75
122.26
18
4
2
146.1
16
50
2039.31
127.4569
109.61
1700
15.51
5.7 cum
4.56 cum
9
km
2.200
4.145454545
35

km/hr
18.51428571
14.4
5.5
min
min
50
42.55974026
5.357176
4.607171
605
112.93
128.44
19
4
2
153.5
16
50
2039.31
127.4569
109.61
1700
15.51
5.7 cum
4.56 cum
9.5
km
2.200
4.145454545
35
19.54285714
15.2
6

km/hr
min
min
50
44.88831169
5.079273
4.368175
605
119.11
134.62
20
4
2
160.9
3
5
15
5
1
5
7.93
1.586
PCC 1:4:8
Cement
wastage @ 1%
Sand
wastage
Aggregate
wastage @ 7%
water
M/c
Mixer M/c
Labour
M-20 Concrete
Cement
wastage
Sand
wastage
Aggregate
wastage
Plasticizer
water
M/c
Mixer M/c
Labour
Project
Owner
Pkg. Ref.
Works
CS1 Tender Item No.
: Conrad Hotel
: Mantri Cornerstone Holding Pvt. Ltd.
: MCHPL/CON/01-CW
: Civil Works
Bill of Quantities for Phase 1: Office-1
Item Code
DRAWINGS AND OTHER DOCUME
CONDITIONS OF CONTRACT
SPECIFIC OBLIGATIONS
Storage space
Temporary Water Supply
Temporary Electricity Supply
Space for temporary office
Scaffolding
Security
Insurances defined in Contract
Provision and maintenance of per
SUBSTR
B_EXC
1 B_EXC_001
a
b
c
d
e
f
2 B_EXC_002
3 B_EXC_003
4 B_EXC_004
5 B_EXC_005
6 B_EXC_006
7 B_EXC_007
a
b
c
d
e
f
8 B_EXC_008
9 B_EXC_009
a
10 B_EXC_010
11 B_EXC_011
II
B_PCC
1 B_PCC_001
2 B_PCC_002
3 B_PCC_003
4 B_PCC_004
III
B_RCC
1 B_RCC_001
a
b
c
d
2 B_RCC_002
a
b
c
d
3 B_RCC_003
a
b
c
d
4 B_RCC_004
a
b
c
d
5 B_RCC_005
a
b
c
d
6 B_RCC_006
7 B_RCC_007
8 B_RCC_008
9 B_RCC_009
10 B_RCC_010
11 B_RCC_011
a
b
c
12 B_RCC_012
a
b
c
d
13 B_RCC_013
14 B_RCC_014
15 B_RCC_015
IV
B_FMW
1 B_FMW-001
a
b
c
d
2 B_FMW-002
a
b
c
d
3 B_FMW-003
a
b
c
d
4 B_FMW-004
a
b
c
d
5 B_FMW-005
a
b
c
d
6 B_FMW-006
7 B_FMW-007
8 B_FMW-008
9 B_FMW-009
10 B_FMW-010
11 B_FMW-011
a
b
c
12 B_FMW-012
a
b
c
d
13 B_FMW-013
14 B_FMW-014
15 B_FMW-015
B_STL
1 B_STL-001
a
b
C
VI
B_PTW
1 B_PTW_001
a
b
2 B_PTW_002
a
b
SUPSTR
T_RCC
1 T_RCC_001
a
b
c
d
e
2 T_RCC_002
a
b
c
d
e
3 T_RCC_003
a
b
c
d
e
4 T_RCC_004
a
b
c
d
e
5 T_RCC_005
a
b
c
d
6 T_RCC_006
7 T_RCC_007
a
b
c
8 T_RCC_008
a
b
c
9 T_RCC_009
10 T_RCC_010
11 T_RCC_011
12 T_RCC_012
II
T_FMW
1 T_FMW_001
a
b
c
d
e
2 T_FMW_002
a
b
c
d
e
3 T_FMW_003
a
b
c
d
e
4 T_FMW_004
a
b
c
d
e
5 T_FMW_005
a
b
c
d
e
6 T_FMW_006
7 T_FMW_007
a
b
c
8 T_FMW_008
a
b
c
9 T_FMW_009
10 T_FMW_010
11 T_FMW_011
12 T_FMW_012
III
T_STL
1 T_STL_001
a
b
c
IV
T_PTW
1 T_PTW_001
a
b
2 T_PTW_002
a
b
AVERAGE RATE PER UNIT (Excl. VAT & ST)

Sl. No.
1
1.1
1.2
2
2.1
2.2
3
3.1
3.2
Description
Unit
PREAMBLE NOTES
Notwithstanding Preamble Notes of the Standard Method of Measurement of

Building Works, the Contractor shall refer to the Specification and Drawings for
full particulars and descriptions of materials and workmanship and shall include
for the full intent and meaning the thereof in the prices of the items.
DRAWINGS AND OTHER DOCUMENTS
The work scope is Civil Works for Conrad Hotel at Bangalore including all
associated works. The site is located at Bangalore.
The Contractor shall inspect the Technical Specifications and Drawings, visit the
site and fully ascertain the nature and extent of the Works, and limitations and
restrictions as to means of access, working and storage space and any other
relevant factors prior to tendering as no claim of any kind shall be entertained for
want of knowledge or ignorance of the conditions under which the Works will be
executed.
Appendix 'G' in this Document shall be signed to confirm that a detailed site
inspection has been made.
Clause headings only are given for these items and the Contractors should refer to
the relevant Contract Document or Specification clause to ascertain the liability
for the duration of the Contract.
CONDITIONS OF CONTRACT
The Contract shall be governed by the General Conditions of Contract for
Construction and as amended by the Particular Conditions
SPECIFIC OBLIGATIONS
Quantity
The Contractor shall allow for all Preliminaries / indirect costs required for the
execution of Civil and Structural works including but not limited to the following
Storage space
Temporary Water Supply
Temporary Electricity Supply
Space for temporary office
Scaffolding
Security
Insurances defined in Contract
Provision and maintenance of performance bond in accordance with the Contract

Compliance with all statutory regulations with respect to execution of the Civil
and Structural works and employment of labour including Workmen
Compensation, ESI, etc
Providing and Maintaining temporary fencing / security for the spaces allocated
for the Civil and Structural works Contractor's use
Submission of specified sets ( hard and electronic copies ) of shop drawings, as
built drawings , operating and maintenance manuals, test certificates, spare parts
lists, replacement cycle information , etc to the Engineer's satisfaction prior to the
issue of taking over certificate.
Provision of all materials required for site safety including provision of safety
helmets and safety shoes for the employees.
The Contractor shall provide adequate and competent site supervisory and
administrative staffs for the proper execution of the works
Provision, maintenance and removal of temporary office accomodation for staff,
sanitation and other facilities for the workmen and staff The facilities shall be
maintained in a clean and orderly condition.
The temporary buildings and other temporary facilities shall be dismantled &
removed and the site shall be made good within 1 week of receipt of the
Engineer's instruction to remove such buildings.
Provision, maintenance and removal of construction equipment, plant and tools
required for the execution of works
The Contractor shall provide all necessary labour, plant and tools for the proper
and efficient execution of the Works.
The Contractor shall provide for all transport for labour and for the movement of
plant and equipment to and from site, erection, dismantling, moving about site as
necessary and including allowance for all idle time.
Provision, maintenance and removal of temporary stores.
Provision of suitable first-aid equipment and all medical aids
Provision, maintenance and removal of testing facilities, testing equipment and

carrying out the required tests in accordance with the contract.
Provide all consumables for the equipment till handing over including buffers as
specified in the Contract / Specifications
Provide product guarantee / warranty as specified in the Contract / Specifications.

Allow for all costs in connection with transport of the plant, equipment and
materials to site including all transit insurances
Allow for any costs to comply with any other specific obligation in accordance
with the contract conditions.
SUB STRUCTURE
EXCAVATION & ALLIED WORKS
Contractor shall take all required permissions from the appropriate authorities
for Excavation, Blasting, Carting away materials etc. and shall bear all the
expenses for the same.
Rate includes removal of all kinds of vegetation,small shrubs etc. Dewatering

water to be let out of the building area through proper pipes & channels if
required. The rate for excavation shall include for shoring sides or trenches with
approved timber/steel accessories wherever necessary to prevent sides from
falling including bailing or pumping out of water if necessary and include If there
are any shrubs, bushes, trees, roots of the trees to be removed for min depth
50. Lift & lead outside campus are to be considered to suit the local regulations.
Contour level to be taken jointly with the Project Manager and prior written
approval be taken before starting any excavation/ filling at every 3 mt grids for
arriving at the actual quantity. Measurements for filling will be taken for
consolidated thickness only .Cost to include all and necessary royalty and other
permission charges required to execute the works.
The payments shall be made for excvation extents shown on the drawings or the
actual excavated quantity which ever is less
General Excavation by mechanical means in all types of soil including dense soil,
disintegrated/ weathered/ soft rock that can be removed by mechanical means
without blasting including necessary manual excavation for dressing the edges &
leveling, all leads and lifts. Rate to include disposing the excess earth and
spreading in layers to the required levels and carting away out side the site to the
designated areas identified by the local authorities.dewatering of both ground
and surface water, removal of slurry generated while excavation and keeping the
area free of water with necessary shoring, struting, required for keeping earth in
position etc,. excavating loose pockets and compacting the same.
up to 3.00m depth
Beyond 15.00m depth
Cum
Cum
Cum
Cum
Cum
Cum
Same as item No - EXC-001 but for general excavation in Hard rock/ boulders by
chiselling/ wedging to the required level & depth including all leads and lifts, using
serviceable excavated material within plot at approved location and carting away
un serviceable material outside the site as directed, de-watering of both ground
and surface water, removal of slurry generated while excavation and keeping the
area free of water with necessary shoring, strutting, stepping, dressing, grading
required for keeping earth in position, excavating loose pockets and compacting
them after back filling as directed etc. as per detailed specification and
conforming to safety rules during progress of the work.
Cum
39316.05351
39316.05351
36130.24143
24941.79661
RO
RO
RO
Excavation in all types of soil including dense soil, disintegrated/ weathered/ soft
rock (Poclainable) for Footings of columns, Retaining walls, Core walls, catch pits,
Lift pits, trenches for drains, etc., by mechanical means including manual
excavation for leveling, dressing the edges, with all leads and lifts including back
filling in layers of 150mm with watering and compaction. Dewatering of both
ground and surface water, removal of slurry generated while excavation and
keeping the area free of water with necessary shoring, struting, required for
keeping earth in position etc, Rate to include disposing the excess earth and
spreading in layers to the required levels within the site wherever specified and
carting away out side the site to the designated areas identified by the local
authorities.
Cum
RO
Same as Item (EXC-002) but for excavation in Hard rock / boulders by chiseling/
wedging to required level for footings, trenches, rafts, catch pits, drains etc. to the
required depth including all leads and lifts, using serviceable excavated material
within plot at approved location and carting away unserviceable material outside
the site as directed, dressing, grading, cleaning, excavating loose pockets and
compacting them after backfilling as directed etc. as per detailed specification and
conforming to safety rules of Authority during the progress of work.
Cum
RO
Excavation in hard rock / boulders by Controlled blasting using explosives and

trimming to required level for foundation, trenches, rafts, footings,, plinths,
leveling area etc. to the required depth at all leads including stacking excavated
material within plot at approved location; if required bailing /pumping out of
water to keep site dry at all times until completion of work; shoring, strutting,
stepping, dressing, grading, cleaning, removing and excavating loose pockets and
consolidating them by backfiring as directed etc. all complete as detailed in
specification and conforming to safety rules of authority from time to time and
Explosives rules1940 or as amended. Note: The percentage of voids to be
deducted from stack measurement is 40% for hard rock. Blasting shall be carried
through licensed operator having valid blasting licence.
Cum
RO
Carting away surplus earth/excavated material/debris and like materials outside

the plot not covered under items EXC-001,002,003 & 004 and disposing off the
same to the designated areas identified by the localauthorities/project managers
for dumping of such material,including spreading,compacting etc.,as per the
norms by the local authorities.
Cum
82417.30155
Supply and filling in foundations and the area whereever specified with approved
good quality filling materials in plinths, area development etc. wherever specified
in layers of not exceeding 150 mm thick including breaking
clods,storing,transportation ,double handling, watering, compacting each layer
with vibratory compactor and at unaccessible places with wooden/steel rammers
to achieve 90 to 95% proctor density at optimum moisture content, all leads and
lifts, bailing/ pumping out of water to keep site dry while backfilling; cost shall
include conveyance of all materials, labour, machinery etc. complete as
directed.The rate to includes loading,unloading, hire and fuel charges for tools
and plants and other incidental charges etc., complete.
With excavated earth available at site
Cum
With approved quality earth brought from outside
Cum
57286.84352
RO
With approved quality sand gravel mix in proportion of 1:1 brought from outside.
Approved quality river sand brought from outside
With approved quality manufactured sand brought from outside
With approved quality quarrydust brought from outside
Cum
Cum
Cum
Cum
RO
RO
RO
RO
Providing and laying in position 150mm thick soling with sand cushion of 50mm
thick including the cost of sandcushion, Base preparation by Mechanical
compaction, using granite hand broken metal/ Rubble and smaller pebbles for
void filling, moorum for binding as directed by the Engineer-in-charge including
watering,packing, compaction etc., below Grade Slab
Sqm
RO
Over and above Item EXC-001,002,003,004 & 005 for installing open well
dewatering system for both ground and surface water, removal of slurry
generated while excavation and keeping the water table always below the
excavated level, keeping the excavated area free of water. Dewatering to be
continued till the completion of Ground floor slab. Cost shall include the cost of
constructing well only as per drawing given by consultants and method statement
Cost of Sinking the well
Nos
RO
Pumping with adequate capacity pumps and pipe networkincluding the hire
charges of pump, installation charges, pipe network, necessary fuel charges etc.,
complate including maintaining the system during the excavation process
ANTI-TERMITE TREATMENT WORKS
HP/Hour RO
Providing Anti termite treatment in accordance with stipulations laid down by IS

6313 - part II by approved agency with min of 10 years of guarantee including the
cost of chemical,precautionary measures etc.complete along retaining walls only
for a width of one meter or as specified by consultants (treatment for floor is not
required and agency shall be approved by consultants/project managers)
Sqm
4800
SUB TOTAL FOR EXCAVATION & ALLIED WORKS

PLAIN CEMENT CONCRETE
Providing and laying Plum concrete1: 5: 10. wherever specified using river sand,
40mm and down size metal and boulders of 150mm (proportion 60: 40 for
concrete : boulder ) including sub grade preparation, leveling, all leads and lifts,
rough finishing at the top surface, curing,and shuttering if necessary etc.,
Cum
.
Providing and laying P.C.C. 1:4:8 of specified th. wherever specified using river
sand, 40mm and down size metal including sub grade preparation,leveling, all
leads and lifts,rough finishing at the top surface,curing and shuttering if necessary
etc.,
Cum
30
500
Providing and laying P.C.C. 1:3:6 of specified thick wherever specified using river
sand, 20mm and downsize metal including base reperation, Compaction, levelling,
all leads and lifts, curing and shuttering if necessary etc., Complete
Cum
RO
Providing and laying P.C.C. 1:2:4 of specified thickness wherever specified using
river sand, 20mm and downsize aggregate including cleaning,subgrade
preparation, Compaction, levelling, all leads and lifts, rough finishing at the top
surface,curing and shuttering if necessary etc.,at all heights and depths as
instructed.
RO
SUB TOTAL FOR PLAIN CEMENT CONCRETE

REINFORCED CEMENT CONCRETE
READY MIX CONCRETE / CONTROLLED CONCRETE
NOTE: CONCRETE SHALL BE PROCURED FROM SITE BATCHING PLANT HOWEVER,
IN CASE OF READY MIX CONCRETE PROCURED FROM RMC PLANT THE PROBABLE
CONCRETE CAN BE FETCHED FROM (Birla/ L&T/ RMC).
Cum
Providing, batching, mixing, transporting through transit mixers, pumping and

laying Reinforced Cement Concrete of specified grade at all levels and heights
specified below using ordinary Portland cement of grade 53 from approved
manufacturer, river sand, 20mm and down size coarse aggregates, necessary
admixtures approved by Consultants (Conplast SP 430SRV from Fosroc or
equivalent), including all leads and lifts, pumping using line pump or boom placer,
vibrating/ compaction, scaffolding wherever necessary, curing as directed,
excluding cost of shuttering and centering.
(Design mix shall be as approved by the Structural Consultant / Employers
representative. Micro silica to be used for the Concrete of higher grde than M45
Grade )
Columns
M60 Grade
Basement 1
Basement 2
Basement 3
Basement 4
Cum
Cum
Cum
Cum
Core Walls
M60 Grade
Basement 1
Basement 2
Basement 3
Basement 4
Cum
Cum
Cum
Cum
Slab M35
Basement 1
Basement 2
Basement 3
Basement 4
Cum
Cum
Cum
Cum
Beams M35
Basement 1
Basement 2
Basement 3
Basement 4
Cum
Cum
Cum
Cum
Drop panels M35

Basement 1
Basement 2
Basement 3
Basement 4
Cum
Cum
Cum
Cum
M25 grade
Footings / Raft slab for columns,Core walls,Retaining walls
Cum
226.9575
226.9575
140.3325
RO
40.425
40.425
40.425
RO
1076.08
1076.08
816.48
RO
162.243
162.243
73.143
RO
45
45
45
RO
2430.6
Grade slab
Cum
Retaining walls
Cum
1626.84
Ramp Beam
Cum
150
Ramp slab
Cum
175
Domestic and Fire Fighting Sump tanks.

Bottom slab
Walls
Top slab
Cum
Cum
Cum
300
400
200
Sewage Treatment Plant

Bottom slab
Walls
Top slab
Platform slab
Cum
Cum
Cum
Cum
200
150
350
50
Staircase at all floors & heights
Cum
30
DG, Chillers, Pump & Transfo Foundations
Cum
50
Swimming pool/Kids pool/Water feature
Cum
20
SUB TOTAL FOR REINFORCED CEMENT CONCRETE

FORM WORK
Providing, fabricating and erecting form work at all levels and places and profiles
wherever needed/specified as per drawing including striking with 12mm Plastic
coated, marine resistant waterproof ply/Smooth finished MS plates with
adjustable steel props of acceptable Staging system and with sufficient bracing as
approved by consultant. Cost to include designing of proper form work and
staging system to suit the requirements,Submission of design calculations and
shop drawings for approval,sealing the joints with heavy duty brown self adhesive
tape, aligning to line and levels including M.S. Ties, PVC Spacer, Providing
openings/ cutouts/ pockets, applying deshuttering chemical, Deshuttering as
approved by the consultant etc., complete at all levels, double/tripple heights and
profiles for Note : Only plan area shall be considered.No extra shall be paid for
Side shuttering of Drop panel/column capitals.
RO
10349.2315
1) plywood shuttering shall be considered for all vertical elements,beam

soffit,corewalls,stairs,ramps,tanks,RCCpedestals Etc.,
2) M.S. plates shall be considered for foundation,slabs only.
3) Shuttering & deshuttering sequence shall be 100% ,80% & 40% from the slab
to be cast respectively
Columns
Basement 1
Basement 2
Basement 3
Basement 4
Sqm
Sqm
Sqm
Sqm
Core Walls
Basement 1
Basement 2
Basement 3
Basement 4
Sqm
Sqm
Sqm
Sqm
Slab
Basement 1
Basement 2
Basement 3
Basement 4
Sqm
Sqm
Sqm
Sqm
Beams
Basement 1
Basement 2
Basement 3
Basement 4
Sqm
Sqm
Sqm
Sqm
Drop panels
Basement 1
Basement 2
Basement 3
Basement 4
Sqm
Sqm
Sqm
Sqm
Footings / Raft slab for columns,Core walls,Retaining walls
Sqm
Grade slab
Sqm
Retaining walls
Sqm
11606.4
Ramp Beam
Sqm
600
Ramp slab
Sqm
800
Domestic and Fire Fighting Sump tanks.
1080
1080
648
RO
302.4
302.4
302.4
RO
4700
4700
3402
RO
1111.665
1111.665
501.165
RO
199
199
199
RO
835.4
RO
Bottom slab
Walls
Top slab
Sqm
Sqm
Sqm
150
1500
350
Sewage Treatment Plant

Bottom slab
Walls
Top slab
Platform slab
Sqm
Sqm
Sqm
Sqm
100
2500
1850
350
Staircase at all floors & heights.
Sqm
94.2
DG, Chillers, Pump & Transfo Foundations
Sqm
200
Swimming pool/Kids pool/Water feature
Sqm
50
SUB TOTAL FOR FORM WORK
40824.695
REINFORCEMENT STEEL
Providing, fabricating & fixing in position reinforcement for RCC work with high
yield strength ribbed cold twisted tor steel (HSD) bar of various diameters and
grade of steel as specified below conforming to IS specification including cutting,
providing, supplying & bending, hoisting, fabricating and placing in position
according to drawings and binding the reinforcement with galvanised annealed
binding wire of double fold of 18 gauge and providing PVC cover blocks for
placing the reinforcements in position and for maintaining the cover specified
and/or according to relevant IS.
Note : Unless noted otherwise the measurements in accordance with IS 1200.
However reinforcement shall be measured only in lengths of bars as actually
placed in position on standard weight basis, no allowance being made in the
weight for rolling margin. Authorised laps and splices only will be measured.
Chairs of any shape & profile, Spacer bar of any shape & profile, cover block,
wastage and binding wire will not be measured and shall be included in the
quoted rates.Quoted rate shall be deemed to have considered the above
stipulation.Quoted rate to include lead, lift, placing at all levels and as directed.
Fe 415
Fe 500
Fe 550
SUB TOTAL FOR REINFORCEMENT STEEL
POST TENSIONING WORKS
MT
MT
MT
RO
649.4200602
RO
649.4200602
Design and execution of post tensioning works including decoiling the

strands,cutting to the required lengths,supplying and laying of HT strands
sheathing(GI corrugatedducts 0.3 mm thick) jointing with couplers,and inserting
the strands ,profiling,fixing live end anchorages including the supply of stressing
anchorages suitable for 5-5 & 5-4 tendons, grout vents, making dead end
anchorages including flowering the strands ,fixing tendon support bars
,supervising the fixing of anti bursting reinforcement,stressingthe cables end
trimming,grouting the cables with cement slurry mixed with admixtures with
required tools ,plants,machineries and consumables etc., (shuttering concreting
& reinforcement steel shall be paid under respective items), at all heights
including all leads, lifts, cooridination with the post tensioning agency, preparation
of drawings, optaining approval from the consultants and architects etc.,Rate to
include for providing water, power, cement and admixture for grouting, packing
of sheathing and anchorages blockings,filling of recess pockets after stressing
using high stength grouts incl. providing access to post tensioning.
Basement
Sqm
Ground floor slab/Podium
Sqm
PT strands
Basement
Ground floor slab/Podium
SUB TOTAL FOR POST TENSIONING WORKS
SUB TOTAL FOR SUB STRUCTURE
SUPER STRUCTURE
READY MIX CONCRETE / CONTROLLED CONCRETE
NOTE: CONCRETE SHALL BE PROCURED FROM SITE BATCHING PLANT HOWEVER,
IN CASE OF READY MIX CONCRETE PROCURED FROM RMC PLANT THE PROBABLE
CONCRETE CAN BE FETCHED FROM (Birla/ L&T/ RMC).
Providing, batching, mixing, transporting through transit mixers, pumping and
laying Reinforced Cement Concrete of specified grade at all levels and heights
specified below using ordinary Portland cement of grade 53 from approved
manufacturer, river sand, 20mm and down size coarse aggregates, necessary
admixtures approved by Consultants (Conplast SP 430SRV from Fosroc or
equivalent), including all leads and lifts, pumping using line pump or boom placer,
vibrating/ compaction, scaffolding wherever necessary, curing as directed,
excluding cost of shuttering and centering.
MT
MT
8302
4800
30.7174
36
(Design mix shall be as approved by the Structural Consultant / Employers

representative. Micro silica to be used for the Concrete of higher grde than M45
Grade )
Columns
M55 Grade
First Floor-Fourth floor
M50 Grade
Fifth Floor-Eighth floor
M45 Grade
Ninth Floor-Twelfth floor
M40 Grade
Thirteenth Floor-Sixteenth floor
M35 Grade
Seventeenth Floor-Eighteenth floor,Terrace & above terrace
Core Walls
M55 Grade
M50 Grade
M45 Grade
M40 Grade
M35 Grade
Cum
641.52
0
612.36
0
612.36
0
459.27
Cum
Cum
Cum
Cum
50
0
0
0
184.8
0
176.4
0
176.4
0
176.4
0
Cum
Cum
Cum
Cum
Cum
RO
Slab M35
Cum
Cum
Cum
Cum
Cum
0
1657.92
1657.92
1657.92
1243.44
414.48
Drop Panels M35

Cum
Cum
Cum
Cum
Cum
180
180
180
135
135
Cum
Cum
Cum
Cum
0
194.4
194.4
194.4
194.4
Beams M35
Cum
M25 Grade
RCC Parapet/upstand at all levels of specified thickness
Cum
Roof Top water collection Sump

Bottom slab
Walls
Top slab
Cum
Cum
Cum
48.6
0
50
0
0
RO
RO
RO
Domestic and Fire Fighting Overhead tanks.

Bottom slab
Walls
Top slab
Cum
Cum
Cum
Lintels
Cum
0
80
100
60
0
50
Chejjas/Lofts
Cum
50
RCC Brackets/Fins/Ledges at all levels
Cum
50
Staircase
Cum
471
SUB TOTAL FOR REINFORCED CEMENT CONCRETE

FORM WORK
Providing, fabricating and erecting form work at all levels and places and profiles
wherever needed/specified as per drawing including striking with 12mm Plastic
coated, marine resistant waterproof ply/Smooth finished MS plates with
adjustable steel props of acceptable Staging system and with sufficient bracing as
approved by consultant. Cost to include designing of proper form work and
staging system to suit the requirements,Submission of design calculations and
shop drawings for approval,sealing the joints with heavy duty brown self adhesive
tape, aligning to line and levels including M.S. Ties, PVC Spacer, Providing
openings/ cutouts/ pockets, applying deshuttering chemical, Deshuttering as
approved by the consultant etc., complete at all levels, double/tripple heights and
profiles for Note : Only plan area shall be considered.No extra shall be paid for
Side shuttering of Drop panel/column capitals.
1) plywood shuttering shall be considered for all vertical elements,beam
soffit,corewalls,stairs,ramps,tanks,RCCpedestals Etc.,
2) M.S. plates shall be considered for foundation,slabs only.
3) Shuttering & deshuttering sequence shall be 100% ,80% & 40% from the slab
to be cast respectively
12268.39
Columns
Sqm
Sqm
Sqm
Sqm
Sqm
3492
3628.8
3628.8
2160
1000
Core Walls
Sqm
Sqm
Sqm
Sqm
Sqm
739.2
705.6
705.6
705.6
Slab
Sqm
Sqm
Sqm
Sqm
Sqm
7308
7308
7308
5481
1827
Beams
Sqm
Sqm
Sqm
Sqm
Sqm
1465.2
1465.2
1465.2
366.3
Drop Panels
Sqm
Sqm
Sqm
Sqm
Sqm
996
996
996
747
747
RCC Parapet at all levels of specified thickness
Sqm
500
Roof Top water collection Sump

Bottom slab
Walls
Top slab
Sqm
Sqm
Sqm
Domestic and Fire Fighting Overhead tanks.

Bottom slab
Walls
Top slab
Sqm
Sqm
Sqm
RO
RO
RO
RO
RO
500
1020
500
Lintels
Sqm
150
Chejjas/Lofts
Sqm
150
RCC Brackets/Fins/Ledges at all levels
Sqm
150
Staircase (clubhouse)
Sqm
RO
SUB TOTAL FOR FORM WORK
58211.5
REINFORCEMENT STEEL
Providing, fabricating & fixing in position reinforcement for RCC work with high
yield strength ribbed cold twisted tor steel (HSD) bar of various diameters and
grade of steel as specified below conforming to IS specification including cutting,
providing, supplying & bending, hoisting, fabricating and placing in position
according to drawings and binding the reinforcement with galvanised annealed
binding wire of double fold of 18 gauge and providing PVC cover blocks for
placing the reinforcements in position and for maintaining the cover specified
and/or according to relevant IS.
Note : Unless noted otherwise the measurements in accordance with IS 1200.
However reinforcement shall be measured only in lengths of bars as actually
placed in position on standard weight basis, no allowance being made in the
weight for rolling margin. Authorised laps and splices only will be measured.
Chairs of any shape & profile, Spacer bar of any shape & profile, cover block,
wastage and binding wire will not be measured and shall be included in the
quoted rates.Quoted rate shall be deemed to have considered the above
stipulation.Quoted rate to include lead, lift, placing at all levels and as directed.
Fe 415
Fe 500
Fe 550
SUB TOTAL FOR REINFORCEMENT STEEL
POST TENSIONING WORKS
MT
MT
MT
RO
1058.58944
RO
1058.58944
Design and execution of post tensioning works including decoiling the

strands,cutting to the required lengths,supplying and laying of HT strands
sheathing(GI corrugatedducts 0.3 mm thick) jointing with couplers,and inserting
the strands ,profiling,fixing live end anchorages including the supply of stressing
anchorages suitable for 5-5 & 5-4 tendons, grout vents, making dead end
anchorages including flowering the strands ,fixing tendon support bars
,supervising the fixing of anti bursting reinforcement,stressingthe cables end
trimming,grouting the cables with cement slurry mixed with admixtures with
required tools ,plants,machineries and consumables etc., (shuttering concreting
& reinforcement steel shall be paid under respective items), at all heights
including all leads, lifts, cooridination with the post tensioning agency, preparation
of drawings, optaining approval from the consultants and architects etc.,Rate to
include for providing water, power, cement and admixture for grouting, packing
of sheathing and anchorages blockings,filling of recess pockets after stressing
using high stength grouts incl. providing access to post tensioning.
Office floors
Sqm
Terrace floor
Sqm
PT strands
Office floors
Terrace floor
MT
MT
27405
1827
95.9175
8.2215
SUB TOTAL FOR POST TENSIONING WORKS

SUB TOTAL FOR SUPER STRUCTURE
TOTAL AMOUNT EXCL. VAT & ST
VAT
ST
TOTAL AMOUNT INCL. VAT & ST
Description
Unit

SUB STRUCTURE
SUPER STRUCTURE
Cum
Cum
Cum
22617.6215
10349.2315
12268.39
FORM WORK
SUB STRUCTURE
SUPER STRUCTURE
Sqm
Sqm
Sqm
99036.195
40824.695
58211.5
REINFORCEMENT STEEL
SUB STRUCTURE
SUPER STRUCTURE
MT
MT
MT
Total Qty.
1708.0095
649.4200602
1058.58944
Planning Estimate
Rate (Rs) Excl. VAT & ST
Billimoria (R0)
Amount (Rs) Excl. VAT & ST
121
154
198
242
286
4757242.475
6054672.241
7153787.803
6035914.781
0
0
198
233
268
309
361
420
0
2331
0
578.5
73
466
0
2622
0
1399
0
6016463.013
117
0
147
8421165.997
0
0
117
280
0
0
0
0
1312
1713
1466
1312
0
275
0
0
116550
0
58
0
0
84
403200
58
38842446.31
2620
78600
0
3068
2894
1447000
0
4445
0
0
4705
5715
1525600
6289.059794
6289.059794
6289.059794
6289.059794
1427349.288
1427349.288
882559.4836
0
11923
11923
11923
11923
6289.059794
6289.059794
6289.059794
6289.059794
254235.2422
254235.2422
254235.2422
0
11923
11923
11923
11923
4569.426309
4569.426309
4569.426309
4569.426309
4917068.263
4917068.263
3730845.193
0
6312
6312
6312
6312
4569.426309
4569.426309
4569.426309
4569.426309
741357.4327
741357.4327
334221.5486
0
6312
6312
6312
6312
4569.426309
4569.426309
4569.426309
4569.426309
205624.1839
205624.1839
205624.1839
0
6312
6312
6312
6312
4337
10541512.2
5790
4337
5790
4337
7055605.08
5909
4337
650550
4337
758975
5790
0
5790
4337
4337
4337
1301100
1734800
867400
5790
5909
5790
4337
4337
4337
4337
867400
650550
1517950
216850
4337
130110
4337
216850
4337
86740
5790
5909
5790
5790
0
5864
0
5790
0
5909
47095146.75
0
371
371
371
371
400680
400680
240408
0
371
371
371
371
112190.4
112190.4
112190.4
0
313
313
313
313
1471100
1471100
1064826
0
371
371
371
371
412427.715
412427.715
185932.215
0
313
313
313
313
62287
62287
62287
0
172
143688.8
172
371
4305974.4
371
222600
313
250400
409
409
409
409
0
0
409
409
409
409
0
0
394
394
394
394
0
0
424
424
424
424
0
409
409
409
409
0
394
0
394
0
409
0
424
0
394
0
0
172
371
313
25800
556500
109550
172
371
313
17200
927500
579050
0
345.5
32546.1
172
34400
371
18550
394
416
394
0
0
394
416
394
394
0
409
0
394
0
409
13806773.15
41992.10525
0
27270515.52
0
27270515.52
44464
44464
44464
124.1
251.56
50000
50000
0
1030278.2 NQ
1207488 NQ
0
1535870 NQ
1800000 NQ
0
5573636.2
134114117.9
6043.286394
3876889.088
10959
5863.834644
3590777.783
5104.504019
3125794.081
4971.186019
2283116.603
4961.432559
248071.628
6043.286394
0
5863.834644
0
5104.504019
0
4971.186019
0
4961.432559
1116799.326
10623
0
7216
0
7019
0
6988
0
0
0
10959
0
10623
0
7216
0
7019
0
6988
4569.426309
4612.982559
4729.132559
4845.282559
4961.432559
7575743.267
7647956.045
7840523.453
6024818.146
2056414.567
4569.426309
4612.982559
4729.132559
4845.282559
4961.432559
822496.7357
830336.8607
851243.8607
654113.1455
669793.3955
6475
6594
6713
6832
6951
0
0
6475
6594
6713
6832
6951
4569.426309
4612.982559
4729.132559
0
888296.4746
896763.8096
919343.3696
6475
6594
6713
6832
1034380.431
900434.509
876917.2138
0
4845.282559
235480.7324
6951
4511.225
225561.25
6398
0
0
7063
7085
7063
0
0
6550
6587
6550
0
6661
0
6661
0
6735
0
6587
0
0
0
4772.5625
4772.5625
4772.5625
381805
477256.25
286353.75
4511.225
225561.25
4511.225
225561.25
4511.225
225561.25
4511.225
2124786.975
59138951.5
371
380
395.75
413.75
431.75
1295532
1378944
1436097.6
893700
431750
446
483
521
558
595
371
380
395.75
413.75
431.75
274243.2
268128
279241.2
291942
0
446
483
521
558
595
313
322
337.75
355.75
373.75
2287404
2353176
2468277
1949865.75
682841.25
416
454
491
528
565
371
380
395.75
413.75
431.75
543589.2
556776
579852.9
151556.625
0
416
454
491
528
565
313
322
337.75
355.75
373.75
311748
320712
336399
265745.25
279191.25
424
461
498
535
573
404.75
202375
595
0
0
0
565
587
565
219250
447270
219250
565
587
565
438.5
438.5
438.5
404.75
60712.5
595
404.75
60712.5
617
404.75
60712.5
632
595
20906994.73
42554.60525
0
45047855.74
0
45047855.74
45629
45629
45629
124.1
251.56
0
3400960.5 NQ
459600.12 NQ
50000
50000
4795875 NQ
411075 NQ
9067510.62
134161312.6
268275430.5
13347277.58
281622708.1
Avg. Rate
Total Amt.
Avg. Rate
4696.961537
4550.593612
4820.432958
106234098.3
47095146.75
59138951.5
6872.797509
6416.095365
7258.057206
350.5159691
338.1966024
359.1557463
34713767.87
13806773.15
20906994.73
453.8684355
404.5004299
488.4910404
42340.73127
41992.10525
42554.60525
72318371.26
27270515.52
45047855.74
45186.04323
44464
45629
Leighton (R0)
10
11
7784578.595
9160640.468
9682904.703
7707015.154
0
0
267.3216
660.3072
752.8416
752.8416
752.8416
752.8416
0
10510030.33
25960673.21
27200348.77
18777222.07
0
0
3141.6
0
637.4592
0
3141.6
0
971.04
0
9642824.281
259.3248
0
21372850.24
6702560.692
0
0
165.19104
470.543136
9463273.259
0
0
0
0
0
2737.53312
2879.07648
2057.416704
908.939136
0
0
0
0
0
338.767296
0
0
571200
0
17.136
0
0
278400
50958923.89
91.392
0
0
0
0
0
438681.6
113723079.5
92040
0
3647.009184
0
109410.2755
0
2222500
0
3783.320352
0
1891660.176
0
0
0
3839.6064
0
0
0
3953.8464
0
0
0
0
0
0
2314540
2001070.452
1024077.816
1024077.816
461678.616
0
0
0
0
0
6168.27456
6168.27456
6168.27456
6168.27456
0
0
0
6168.27456
6168.27456
6168.27456
6168.27456
0
0
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
284040
284040
284040
0
4099.856544
4099.856544
4099.856544
4099.856544
184493.5445
184493.5445
184493.5445
0
14073174
3857.050848
9374947.791
2706014.273
2706014.273
1673184.398
0
481987.275
481987.275
481987.275
0
6792216.96
6792216.96
5153621.76
0
1399936.173
1399936.173
865609.3897
0
249352.4991
249352.4991
249352.4991
0
4411773.63
4411773.63
3347450.871
0
665173.0253
665173.0253
299875.8072
0
9612997.56
868500
1013250
1737000
2363600
1158000
1158000
886350
2026500
289500
175920
289500
118180
66401656.26
0
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
0
0
3857.050848
3857.050848
3857.050848
0
0
3857.050848
3857.050848
3857.050848
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
6274804.602
578557.6272
674983.8984
1157115.254
1542820.339
771410.1696
771410.1696
578557.6272
1349967.797
192852.5424
115711.5254
192852.5424
77141.01696
42421372.76
0
441720
441720
265032
0
0
388755.5213
388755.5213
233253.3128
0
471345.96
471345.96
212493.96
0
359.958816
359.958816
359.958816
359.958816
0
0
516.056352
516.056352
516.056352
516.056352
0
0
561.009792
561.009792
561.009792
561.009792
0
0
589.752576
589.752576
589.752576
589.752576
81391
81391
81391
0
589.752576
589.752576
589.752576
589.752576
117360.7626
117360.7626
117360.7626
0
329147.6
346.981152
0
346.981152
0
425.189856
0
526.566432
0
526.566432
0
0
289868.0544
123681.6
123681.6
123681.6
0
1851800
1851800
1340388
0
4747017.6
254400
315200
156055.4408
156055.4408
156055.4408
0
2636746.022
2636746.022
1908555.312
0
655607.2974
655607.2974
295563.3498
0
4934923.545
315939.8592
421253.1456
59100
624000
137900
39400
1040000
728900
137900
38527.8
78800
20450
16513606.68
346.981152
358.405152
471.731232
0
0
346.981152
358.405152
471.731232
471.731232
0
442.028832
0
346.981152
0
346.981152
0
0
0
0
0
52047.1728
537607.728
165105.9312
34698.1152
896012.88
872702.7792
165105.9312
41639.11597
69396.2304
17349.0576
19433487.81
0
28875813.56
0
28875813.56
0
44313.696
44313.696
44313.696
0
0
0
0
0
0
28778203.12
0
28778203.12
0
0
0
0
0
0
0
0
165064540.4
0
205.986144
205.986144
0
0
134803.2
134803.2
0
0
0
0
0
0
0
0
0
0
0
1710096.967
988733.4912
0
4140803.816
4852915.2
0
11692549.47
218049763.1
7030417.68
6505100.28
4418789.76
3223616.13
349400
2025223.2
1873897.2
1272902.4
1238151.6
0
10735032
10932324.48
11129616.96
8495182.08
2881050.48
1165500
1186920
1208340
922320
938385
1258740
1281873.6
1305007.2
1328140.8
0
0
0
0
6048.299712
0
5924.120832
0
4748.865408
0
4250.561952
0
4099.856544
0
0
0
6048.299712
0
5924.120832
0
4748.865408
0
4250.561952
0
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
3880105.231
3627694.633
2908015.221
1952155.588
204992.8272
1117725.787
1045014.915
837699.858
749799.1283
0
6797234.161
6797234.161
6797234.161
5097925.621
1699308.54
737974.1779
737974.1779
737974.1779
553480.6334
553480.6334
797012.1122
797012.1122
797012.1122
797012.1122
337818.6
319900
0
0
0
524000
658700
393000
333050
333050
336750
3102477
89044676.45
4099.856544
0
0
3857.050848
0
0
3857.050848
3857.050848
3857.050848
0
0
3857.050848
3857.050848
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
199253.028
192852.5424
0
0
0
308564.0678
385705.0848
231423.0509
192852.5424
192852.5424
192852.5424
1816670.949
53734098.43
1557432
1752710.4
1890604.8
1205280
595000
329683.2
340804.8
367617.6
393724.8
0
3040128
3317832
3588228
2893968
1032255
609523.2
665200.8
719413.2
193406.4
0
422304
459156
496008
399645
428031
297500
0
0
0
282500
598740
282500
359.958816
359.958816
359.958816
359.958816
359.958816
0
0
516.056352
516.056352
516.056352
516.056352
516.056352
0
0
561.009792
561.009792
561.009792
561.009792
561.009792
0
0
589.752576
589.752576
589.752576
589.752576
589.752576
0
0
589.752576
589.752576
589.752576
589.752576
589.752576
0
429.816576
0
0
346.981152
369.829152
471.731232
0
0
346.981152
369.829152
471.731232
0
1256976.185
1306218.552
1306218.552
777511.0426
359958.816
381468.8554
364129.362
364129.362
364129.362
0
4099859.56
4099859.56
4099859.56
3074894.67
1024964.89
864105.4744
864105.4744
864105.4744
216026.3686
0
587393.5657
587393.5657
587393.5657
440545.1743
440545.1743
214908.288
0
0
0
173490.576
377225.735
235865.616
89250
92550
94800
0
28435796.2
471.731232
0
471.731232
0
471.731232
0
471.731232
0
0
0
0
0
70759.6848
70759.6848
70759.6848
0
29545561.43
0
48302377.56
0
48302377.56
0
44313.696
44313.696
44313.696
0
0
0
0
0
0
46910010.63
0
46910010.63
0
0
0
0
205.986144
205.986144
0
0
134803.2
134803.2
0
0
0
5645050.276
376336.6851
12929985.94
1108284.509
20059657.41
165782850.2
150249327.9
330847390.6
13233895.62
13630912.49
357712198.7
Total Amt.
368299091
NQ
NQ
368299091
Avg. Rate
Total Amt.
155446332.7
66401656.26
89044676.45
4251.352035
4098.987713
4379.881829
96155471.19
42421372.76
53734098.43
44949402.88
16513606.68
28435796.2
494.5570581
476.0228536
507.5554046
48979049.25
19433487.81
29545561.43
77178191.11
28875813.56
48302377.56
44313.696
44313.696
44313.696
75688213.76
28778203.12
46910010.63
NCCCL (R0)
Pratibha (R0)
12
13
14
415
442
495
567
646
778
16316162.21
17377695.65
17884469.51
14141998.68
0
0
319
329
380
415
505
610
2915
2748
507
624
3003
3362
1870
1915
191
15741704.6
227
178
472
10197058.15
0
105
624
1392
1938
1096
985
0
0
0
0
1643
2269
2115
1082
333
247
90870
221550
66
89
73
350400
76
92009488.79
3200
96000
0
2742
4135
2067500
0
4340
4897
0
0
4565
5035
4711
2163500
7486
7519
7552
7585
1699003.845
1706493.443
1059791.04
0
6925
6925
6925
6925
7585
7651
7717
7783
306623.625
309291.675
311959.725
0
6925
6925
6925
6925
5950
5983
6016
6049
6402676
6438186.64
4911943.68
0
5302
5302
5302
5302
5950
5983
6016
6049
965345.85
970699.869
440028.288
0
5270
5270
5270
5270
5950
5983
6016
6049
267750
269235
270720
0
5372
5372
5372
5372
5599
13608929.4
4872
5599
4783
5666
9217675.44
4865
5691
853650
4777
5691
995925
4783
5724
5757
5757
1717200
2302800
1151400
4840
4840
4840
5691
5724
5724
5757
1138200
858600
2003400
287850
4821
4821
4821
4821
5790
173700
4872
5823
291150
4751
5764
115280
4872
61045508.52
0
374
380
387
403
403920
410400
250776
0
352
352
352
352
394
400
407
413
119145.6
120960
123076.8
0
471
471
471
471
368
374
381
388
1729600
1757800
1296162
0
400
400
400
400
374
380
387
394
415762.71
422432.7
193950.855
0
454
454
454
454
374
380
387
394
74426
75620
77013
0
676
676
676
676
357
298237.8
328
357
328
387
4491676.8
363
394
236400
629
394
315200
629
374
380
387
56100
570000
135450
465
465
465
374
380
387
394
37400
950000
715950
137900
465
465
465
465
400
37680
570
374
74800
328
385
19250
629
15547090.27
43021
43021
43021
0
27938700.41
0
27938700.41
48462
822
906
162553
164353
0
6824244 NQ
4348800 NQ
0
4993205.522
5916708
0
22082957.52
220787245.5
126185
126185
7586
4866570.72
6815
7585
4644750.6
6597
6692
4097913.12
6412
6544
3005462.88
5543
6483
324150
5448
7586
1401892.8
6815
7585
1337994
6597
6635
1170414
6412
6544
1154361.6
5543
6483
5448
6085
6152
6220
6287
6355
10088443.2
10199523.84
10312262.4
7817507.28
2634020.4
5416
5416
5416
5416
5416
6085
6152
6220
6287
6355
1095300
1107360
1119600
848745
857925
5479
5479
5479
5479
5479
6085
6152
6220
6287
1182924
1195948.8
1209168
1222192.8
5384
5384
5384
5384
6355
308853
5384
5929
296450
5188
6023
6057
6057
0
0
0
5188
5188
5188
6057
6091
6091
484560
609100
365460
5188
5188
5188
5888
294400
4903
5888
294400
5042
5888
294400
5042
5989
2820819
4979
78662872.44
416
430
443
457
470
1452672
1560384
1607558.4
987120
470000
352
352
352
352
352
436
450
463
477
490
322291.2
317520
326692.8
336571.2
0
471
471
471
471
471
410
423
437
450
464
2996280
3091284
3193596
2466450
847728
400
400
400
400
400
416
430
443
457
470
609523.2
630036
649083.6
167399.1
0
454
454
454
454
454
416
430
443
457
470
414336
428280
441228
341379
351090
676
676
676
676
676
430
215000
341
416
423
423
0
0
0
465
465
465
435
442
442
217500
450840
221000
465
465
465
403
60450
576
430
64500
625
430
64500
610
443
656
25302292.5
45461
45461
45461
0
48124534.53
0
48124534.53
49469
0
26802090 NQ
1918350 NQ
978
1050
166753
169153
15994530.88
1390691.39
126185
126185
46105662.27
198195361.7
418982607.2
41060295.51
17262083.42
477304986.2
Avg. Rate
Total Amt.
Avg. Rate
6176.970508
5898.55474
6411.833373
139708381
61045508.52
78662872.44
5410.341638
5148.052029
5631.600979
412.4692267
380.8256318
434.6614071
40849382.77
15547090.27
25302292.5
417.6737417
412.9235584
421.0051244
44533.26222
43021
45461
76063234.94
27938700.41
48124534.53
49086.11805
48462
49469
Ramky (R0)
15
16
17
12541821.07
12934981.61
13729491.74
10350845.59
0
0
113
124
136
150
180
216
0
4442714.047
4875190.635
4913712.834
3741269.492
0
0
2675
0
236
0
2675
0
1267
0
18708727.45
67
0
5521959.204
6015118.57
0
0
56
299
3208063.237
0
0
0
0
0
1111
2295
1373
877
0
0
0
0
0
241
0
0
1126223
0
56
0
0
364800
74645786.03
63
0
0
0
0
0
302400
27005309.45
82260
0
2955
0
88650
0
2170000
0
3155
0
1577500
0
0
0
3536
0
0
0
3884
0
0
0
0
0
0
2252260
1666150
855020.61
855020.61
385463.61
0
0
0
0
0
6263
6263
6263
6263
0
0
0
6263
6263
6263
6263
0
0
4685
4685
4685
4685
0
0
4685
4685
4685
4685
241740
241740
241740
0
4685
4685
4685
4685
210825
210825
210825
0
11841883.2
4455
10828323
1571680.688
1571680.688
971802.5625
0
279943.125
279943.125
279943.125
0
5705376.16
5705376.16
4328976.96
0
1421434.823
1421434.823
878902.4475
0
253181.775
253181.775
253181.775
0
5041434.8
5041434.8
3825208.8
0
760108.455
760108.455
342674.955
0
7914576.6
716550
837025
1452000
1936000
968000
964200
723150
1687350
241050
146160
237550
97440
53278382.22
0
4455
0
4680
0
4680
0
4680
0
0
4455
4680
4455
0
0
4455
4680
4455
4455
0
4680
0
4455
0
4455
7613611.2
702000
819000
1336500
1872000
891000
891000
702000
1559250
222750
140400
222750
89100
48774446.88
0
380160
380160
228096
0
504695.91
504695.91
227528.91
0
387
387
387
387
0
0
366
366
366
366
0
0
387
387
387
387
0
0
387
387
387
387
430214.355
430214.355
193950.855
0
134524
134524
134524
0
366
366
366
366
72834
72834
72834
0
274011.2
253
0
253
0
366
0
352
0
352
0
0
211356.2
142430.4
142430.4
142430.4
0
1880000
1880000
1360800
0
4213123.2
377400
503200
417960
417960
250776
0
110678.4
110678.4
110678.4
0
1818900
1818900
1316574
0
4247942.4
211200
281600
69750
697500
162750
46500
1162500
860250
162750
53694
65600
31450
253
352
338
0
0
253
352
338
253
0
380
0
253
0
366
16857478.33
0
31472194.96
0
31472194.96
37950
528000
118300
25300
880000
625300
88550
35796
50600
18300
15006181.37
43889
43889
43889
0
0
0
0
0
0
28502397.02
0
28502397.02
0
0 NQ
0 NQ
0
3876075.119
4542660
0
8418735.119
186924836.7
0
0
115409
115409
0
0
0
0
3545064.417
4154724
0
7699788.417
128654273.1
4371958.8
4039738.92
3926452.32
2545733.61
272400
1259412
1163710.8
1131076.8
977785.2
0
8979294.72
8979294.72
8979294.72
6734471.04
2244823.68
986220
986220
986220
739665
739665
1046649.6
1046649.6
1046649.6
1046649.6
6224
0
6348
0
6105
0
5201
0
5114
0
0
0
6224
0
6348
0
6105
0
5201
0
5114
0
0
4685
4727
4769
4812
4854
0
0
4685
4727
4769
4812
4854
0
0
4685
4727
4769
4812
3992820.48
3887261.28
3738457.8
2388663.27
255700
1150195.2
1119787.2
1076922
917456.4
0
7767355.2
7836987.84
7906620.48
5983433.28
2011885.92
843300
850860
858420
649620
655290
910764
918928.8
927093.6
935452.8
261662.4
259400
0
0
0
415040
518800
311280
245150
252100
252100
2345109
69090677.13
4854
0
0
4765
0
0
4849
4849
4849
0
0
4849
4849
4849
0
4765
0
4765
0
4765
0
4765
0
0
0
0
0
0
0
235904.4
238250
0
0
0
387920
484900
290940
238250
238250
238250
2244315
62180254.95
1229184
1277337.6
1277337.6
760320
352000
348163.2
332337.6
332337.6
332337.6
0
2923200
2923200
2923200
2192400
730800
665200.8
665200.8
665200.8
166300.2
0
673296
673296
673296
504972
504972
170500
0
0
0
232500
474300
232500
0
443
477
511
545
574
0
0
421
453
485
518
546
0
0
443
477
511
545
574
0
0
443
477
511
545
574
0
0
384
414
443
472
498
0
385
0
0
534
505
534
0
0
534
505
534
0
1546956
1730937.6
1854316.8
1177200
574000
311203.2
319636.8
342216
365500.8
0
3237444
3485916
3734388
2987145
1048698
649083.6
698900.4
748717.2
199633.5
0
382464
412344
441228
352584
372006
192500
0
0
0
267000
515100
267000
86400
93750
91500
0
385
0
385
0
436
0
452
24507339.8
0
52367361.01
0
52367361.01
57750
57750
65400
0
28395018.9
45670
45670
45670
0
0
0
0
0
48345779.72
0
48345779.72
0
0 NQ
0 NQ
0
0
0
0
0
115409
115409
12103349.74
1037429.978
11069742.76
948835.0935
13140779.72
12018577.85
159106157.7
150939631.4
346030994.3
14415651.22
14868951.83
375315597.4
279593904.6
19571573.32
11519268.87
310684746.7
Total Amt.
Avg. Rate
Total Amt.
122369059.4
53278382.22
69090677.13
4905.675065
4712.85688
5068.330478
110954701.8
48774446.88
62180254.95
41364818.13
16857478.33
24507339.8
438.2357406
367.5760802
487.790538
43401200.27
15006181.37
28395018.9
83839555.96
31472194.96
52367361.01
44992.82746
43889
45670
76848176.75
28502397.02
48345779.72
Shapoorji (R0)
Simplex (R0)
18
19
20
254
286
325
372
428
492
9986277.592
11244391.3
11742328.46
9278348.34
0
0
280
315
355
400
435
475
4463
3400
555
350
4463
3600
1224
1400
198
16318625.71
280
179
319
10254344.99
0
200
400
1517
2193
1721
633
0
0
0
0
1250
1925
1300
1100
275
245
255000
2000000
32
35
83
398400
80
69222716.4
2966
88980
0
3000
4531
2265500
0
4500
4659
0
0
4650
4850
5115
2354480
8141
8141
8157
8172
1847661.008
1847661.008
1144692.203
0
8533
8533
8533
8533
8141
8141
8157
8172
329099.925
329099.925
329746.725
0
8533
8533
8533
8533
5511
5511
5527
5542
5930276.88
5930276.88
4512684.96
0
6100
6100
6100
6100
5511
5511
5527
5542
894121.173
894121.173
404261.361
0
6100
6100
6100
6100
5511
5511
5527
5542
247995
247995
248715
0
6100
6100
6100
6100
5230
12712038
5700
5230
5700
5230
8508373.2
5700
5230
784500
5700
5230
915250
5700
5230
5230
5230
1569000
2092000
1046000
5700
5700
5700
5230
5230
5230
5230
1046000
784500
1830500
261500
5700
5700
5700
5700
5230
156900
5700
5230
261500
5700
5230
104600
5700
57211069.42
0
392
392
392
392
423360
423360
254016
0
410
410
410
410
1050
1050
1050
1050
317520
317520
317520
0
600
600
600
600
451
451
451
451
2119700
2119700
1534302
0
425
425
425
425
451
451
451
451
501360.915
501360.915
226025.415
0
435
435
435
435
451
451
451
451
89749
89749
89749
0
450
450
450
450
326
272340.4
360
326
360
408
4735411.2
400
408
244800
400
408
326400
400
408
408
408
61200
612000
142800
400
400
400
408
408
408
408
40800
1020000
754800
142800
400
400
400
400
408
38433.6
400
408
81600
400
515
25750
400
17824127.45
43968
43968
43968
0
28553701.21
0
28553701.21
47500
0
0 NQ
0 NQ
NQ
NQ
125400
125400
0
3851961.96
4514400
0
8366361.96
183532456.4
135000
135000
8053
5166160.56
7978
7959
4873773.24
7214
6718
4113834.48
6468
6272
2880541.44
6249
6282
314100
6100
8053
1488194.4
7978
7959
1403967.6
7214
6718
1185055.2
6468
6272
1106380.8
6249
6282
6100
5550
5597
5888
6093
6282
9201456
9279378.24
9761832.96
7576279.92
2603763.36
6100
6100
6100
6100
6100
5550
5597
5888
6093
6282
999000
1007460
1059840
822555
848070
6100
6100
6100
6100
6100
5597
5597
5888
6093
1088056.8
1088056.8
1144627.2
1184479.2
6100
6100
6100
6100
6282
305305.2
6100
5607
280350
5700
6001
6001
6001
0
0
0
5700
5700
5700
6001
6001
6001
480080
600100
360060
5700
5700
5700
6001
300050
5700
6001
300050
5700
6001
300050
5700
6001
2826471
5700
75949379.4
404
435
466
497
528
1410768
1578528
1691020.8
1073520
528000
460
460
460
460
460
1062
1093
1124
1155
1186
785030.4
771220.8
793094.4
814968
0
600
600
600
600
600
462
493
524
555
586
3376296
3602844
3829392
3041955
1070622
460
460
460
460
460
462
493
524
555
586
676922.4
722343.6
767764.8
203296.5
0
460
460
460
460
460
462
493
524
555
586
460152
491028
521904
414585
437742
460
460
460
460
460
586
293000
460
586
586
586
0
0
0
460
460
460
586
586
586
293000
597720
293000
460
460
460
586
87900
460
615
92250
460
615
92250
460
543
460
30812117.7
43968
43968
43968
0
46544060.5
0
46544060.5
47500
0
0 NQ
0 NQ
NQ
NQ
125400
125400
12028054.5
1030976.1
135000
135000
13059030.6
166364588.2
349897044.6
34289910.37
14415758.24
398602713.2
Avg. Rate
Total Amt.
Avg. Rate
5887.464728
5528.050022
6190.655775
133160448.8
57211069.42
75949379.4
6176.885907
6031.192016
6299.788734
491.0956559
436.6016071
529.3132405
48636245.15
17824127.45
30812117.7
445.5781982
415.2202319
466.8687459
43968
43968
43968
75097761.7
28553701.21
46544060.5
47500
47500
47500
Minimum (R0)
21
22
23
11008494.98
12384556.86
12826235.71
9976718.645
0
0
113
124
136
150
180
216
0
4442714.047
4875190.635
4913712.834
3741269.492
0
0
2331
0
236
0
2622
0
971.04
0
23076844.43
67
0
5521959.204
11457368.7
0
0
56
280
3208063.237
0
0
0
0
0
1111
1713
1096
633
0
0
0
0
0
241
0
0
90870
0
17.136
0
0
384000
81114219.33
58
0
0
0
0
0
278400
26981309.45
90000
0
2742
0
82260
0
2250000
0
3155
0
1577500
0
0
0
3536
0
0
0
3884
0
0
0
0
0
0
2340000
1659760
1936628.348
1936628.348
1197457.223
0
344946.525
344946.525
344946.525
0
6564088
6564088
4980528
0
989682.3
989682.3
446172.3
0
274500
274500
274500
0
13854420
0
0
0
0
6168.27456
6168.27456
6168.27456
6168.27456
0
0
0
6168.27456
6168.27456
6168.27456
6168.27456
0
0
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
0
0
3857.050848
1399936.173
1399936.173
865609.3897
0
249352.4991
249352.4991
249352.4991
0
4411773.63
4411773.63
3347450.871
0
665173.0253
665173.0253
299875.8072
0
184493.5445
184493.5445
184493.5445
0
9374947.791
9272988
855000
997500
1710000
2280000
1140000
1140000
855000
1995000
285000
171000
285000
114000
62418202.39
0
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
0
0
3857.050848
3857.050848
3857.050848
0
0
3857.050848
3857.050848
3857.050848
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
0
0
0
0
0
6274804.602
578557.6272
674983.8984
1157115.254
1542820.339
771410.1696
771410.1696
578557.6272
1349967.797
192852.5424
115711.5254
192852.5424
77141.01696
42421372.76
0
442800
442800
265680
0
181440
181440
181440
0
1997500
1997500
1445850
0
483574.275
483574.275
218006.775
0
89550
89550
89550
0
300744
4642560
240000
320000
0
0
0
352
352
352
352
0
0
366
366
366
366
0
0
368
374
381
387
0
0
374
380
387
387
0
0
366
366
366
366
0
253
0
253
0
363
0
352
0
352
0
0
0
380160
380160
228096
0
110678.4
110678.4
110678.4
0
1729600
1757800
1296162
0
415762.71
422432.7
193950.855
0
72834
72834
72834
0
211356.2
4213123.2
211200
281600
60000
600000
140000
40000
1000000
740000
140000
37680
80000
20000
16951239.33
253
352
338
0
0
253
352
338
253
0
380
0
253
0
346.981152
0
0
0
0
0
37950
528000
118300
25300
880000
625300
88550
35796
50600
17349.0576
14679085.92
0
30847452.86
0
30847452.86
0
43021
43021
43021
0
0
0
0
0
0
27938700.41
0
27938700.41
0
0
0
0
4146849
4860000
0
9006849
202677962.9
0
205.986144
205.986144
0
0
115409
115409
0
0
0
0
0
0
0
0
0
0
0
1710096.967
988733.4912
0
3545064.417
4154724
0
10398618.88
124078847.4
5118046.56
4417565.04
3960744.48
2869978.23
305000
1474334.4
1272549.6
1140955.2
1102323.6
0
10113312
10113312
10113312
7584984
2528328
1098000
1098000
1098000
823500
823500
1185840
1185840
1185840
1185840
0
0
0
0
6048.299712
0
5924.120832
0
4748.865408
0
4250.561952
0
4099.856544
0
0
0
6048.299712
0
5924.120832
0
4748.865408
0
4250.561952
0
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
4099.856544
0
0
4099.856544
4099.856544
4099.856544
4099.856544
3880105.231
3627694.633
2908015.221
1952155.588
204992.8272
1117725.787
1045014.915
837699.858
749799.1283
0
6797234.161
6797234.161
6797234.161
5097925.621
1699308.54
737974.1779
737974.1779
737974.1779
553480.6334
553480.6334
797012.1122
797012.1122
797012.1122
797012.1122
296460
285000
0
0
0
456000
570000
342000
285000
285000
285000
2684700
77288265.11
4099.856544
0
0
3857.050848
0
0
3857.050848
3857.050848
3857.050848
0
0
3857.050848
3857.050848
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
0
3857.050848
0
0
0
0
0
0
0
199253.028
192852.5424
0
0
0
308564.0678
385705.0848
231423.0509
192852.5424
192852.5424
192852.5424
1816670.949
53734098.43
1606320
1669248
1669248
993600
460000
443520
423360
423360
423360
0
3361680
3361680
3361680
2521260
840420
673992
673992
673992
168498
0
458160
458160
458160
343620
343620
230000
0
0
0
230000
469200
230000
0
352
352
352
352
352
0
0
421
450
463
471
471
0
0
400
400
400
400
400
0
0
416
430
443
454
454
0
0
384
414
443
457
460
0
341
0
0
346.981152
369.829152
423
0
0
346.981152
369.829152
442
0
1229184
1277337.6
1277337.6
760320
352000
311203.2
317520
326692.8
332337.6
0
2923200
2923200
2923200
2192400
730800
609523.2
630036
649083.6
166300.2
0
382464
412344
441228
341379
343620
170500
0
0
0
173490.576
377225.735
221000
69000
69000
69000
0
27177130
385
0
385
0
430
0
443
0
0
0
0
0
57750
57750
64500
0
22974927.11
0
50282998.4
0
50282998.4
0
43968
43968
43968
0
0
0
0
0
0
46544060.5
0
46544060.5
0
0
0
0
205.986144
205.986144
0
0
115409
115409
12948862.5
1109902.5
0
5645050.276
376336.6851
11069742.76
948835.0935
14058765
18039964.81
168807158.5
141293050.9
371485121.4
265371898.3
10614875.93
10933322.21
286920096.4
Included
15305187
386790308.4
Total Amt.
Avg. Rate
Total Amt.
139706467.5
62418202.39
77288265.11
4251.352035
4098.987713
4379.881829
96155471.19
42421372.76
53734098.43
44128369.33
16951239.33
27177130
380.2045609
359.5638846
394.6802111
37654013.03
14679085.92
22974927.11
81130451.26
30847452.86
50282998.4
43607.93128
43021
43968
74482760.91
27938700.41
46544060.5

Rate Analysis

Enviado por

Dados do documento

Descrição original:

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Rate Analysis

Enviado por

Direitos autorais:

Formatos disponíveis

Location

Basic rates of materials

Plant and machinery

Taking effective working time as 50 min

Quantity to be carried per hour = 23.88 cum

Total cycle time = 9.55 min

Quantity to be carried per hour = 23.88 cum

Quantity to be carried per hour = 23.88 cum

50min --------------------------------- 4.56x50/9.55=23.87cum

Quantity to be carried per hour = 23.88 cum

Quantity to be carried per hour = 23.88 cum

Hire charge of jack hammer per cum =

Cost of drill rod 5'0" (c2)= Rs.2,450.00

Male Worker 4 nos. @ 55.00 /day = Rs.220.00

Total on explosives = Rs.58.43

From Sl no 12. qty excavated per hour is 109.62Cum

Quantity to be carried per hour = 23.88 cum

3.00m to 6.00m depth

Hire charge of excavator

Quantity to be carried per hour = 23.88 cum

6.00m to 9.00m depth

Taking effective working per hr = 50 min,

Quantity to be carried per hour = 23.88 cum

9.00m to 12.00m depth

Quantity to be carried per hour = 23.88 cum

12.00m to 15.00m depth

b) Loaded haul @ 20km/hr = 3.00 min

Quantity to be carried per hour = 23.88 cum

Beyond 15.00m depth

Capacity of Tipper (loose soil) = 5.70 cum

Quantity to be carried per hour = 23.88 cum

Note: The percentage of voids to be deducted from stack measurement is 40%

Cost of drill rod 5'0" (c2)= Rs.2,450.00

Male Worker 4 nos. @ 55.00 /day = Rs.220.00

Considering two tippers

Considering two tippers

Considering two tippers

Considering two tippers

Considering two tippers

Considering two tippers

DRAWINGS AND OTHER DOCUME

Provision and maintenance of per

AVERAGE RATE PER UNIT (Excl. VAT & ST)

Notwithstanding Preamble Notes of the Standard Method of Measurement of

Provision and maintenance of performance bond in accordance with the Contract

Provision, maintenance and removal of testing facilities, testing equipment and

Provide product guarantee / warranty as specified in the Contract / Specifications.

Rate includes removal of all kinds of vegetation,small shrubs etc. Dewatering

Excavation in hard rock / boulders by Controlled blasting using explosives and

Carting away surplus earth/excavated material/debris and like materials outside

Providing Anti termite treatment in accordance with stipulations laid down by IS

SUB TOTAL FOR EXCAVATION & ALLIED WORKS

SUB TOTAL FOR PLAIN CEMENT CONCRETE

Providing, batching, mixing, transporting through transit mixers, pumping and

Drop panels M35

Domestic and Fire Fighting Sump tanks.

Sewage Treatment Plant

Staircase at all floors & heights

DG, Chillers, Pump & Transfo Foundations

Swimming pool/Kids pool/Water feature

SUB TOTAL FOR REINFORCED CEMENT CONCRETE

1) plywood shuttering shall be considered for all vertical elements,beam

Footings / Raft slab for columns,Core walls,Retaining walls