4th Costing-Hotel Radisson, Mumbai-Plu With Out Taxes

SWL/PFF/10-11/208-2
SUMMARY FOR PLUMBING AND FIRE FIGHTING WORKS FOR PROJECT HOTEL RADISSON AT KANJURMAG.
SUMMARY
Sr.
No.
1.0
2.0
3.0
4.0
5.0
6.0
7.0
Description
SANITARY SYSTEM
WATER SUPPLY SYSTEM
INTERNAL DRAINAGE
EXTERNAL DRAINAGE SYSTEM
HYDROPNEUMATIC SYSTEM
PUMPS
ELECT OF PLUMBING SYSTEM
2497568
28775274
37431827
4614380
3116498
4819766
3495171
Total with out Taxes
84750484
VAT @ 5% & 12.5%
5200593
Service Tax @ 10.3%
1548922
Grand Total with Taxes
SWL/PFF/10-11/208-2
31.03.2011
Amount
91500000
STERLING AND WILSON LTD.
PROJECT NAME: HOTEL RADISSON AT KANGURMARG, MUMBAI.

CLIENT:
M/S RAJESH BUSINESS & LEISURE HOTELS LTD.
ESTIMATED DURATION : 18 MONTHS (DURATION AS PER TENDER: 9 MONTHS).
18
Sr. No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
SALARY EXPENDITURE
Project Manager (TOI)
Vice Project Manager (TOI)
Japanese SV (TOI)
Vice Project Manager (S&W)
Design Engineer (S&W) Sr. Draftsman
Procurement Engineer (S&W)
Interpreter
Site Engineer (TOI)
Sr. Engineer (S&W)
Quality Engineer (S&W)/Billing Engeer
EHS Incharge (S&W)
Testing & Commissioing Incharge (S&W)
Testing Engineer
Supervisor
Store Incharge
Draughtsman
Trainer
Logistic Officer
Office Assitance
Labour on Pay Roll
Peons
Watchman
Sharing MEP
Factor
Unit
Months at
site.
0.5
0
0
0
1
0
0
0
4
1
1
0
0
4
2
2
0
0
0
0
0
1
15.5
18
18
18
18
6
18
18
18
18
18
4
18
18
18
18
18
18
18
18
18
18
18
Unit
Months at site
12
12
1
0
0
0
0
0
1
1
1
1
1
1
1
1
TOTAL FOR SALARY EXPENDITURE

2
TEMPORARY FACILITY (SITE OFFICE)
40 Feet conatiner full furnish

Cost of full furnish container is Rs. 425000/Considering the depreciation value of the container
40 Feet conatiner for material storage
Plotter
PCs
Printer + Scanner + Xerox
Stationary
Storage cubboard
Portable wash rooms
Store Contruction
3
4
5
6
7
8
9
TOTAL FOR TEMPORARY FACTILITY
TRANSPORTATION EXPENDITURE
Unit
Months at site
1
2
Conveyence for Japanese

Sumo for Travelling for TOI
15.5
0
18
18
Conveyence for Project Manager

Total travel 120 kms 3 days in a week
Rs. 7/- per km
Conveyence for Vice Project Manager
Rs. 7/- per km
Conveyence for Sr. Engineers
18
18
18
18
18
18
0
0
0
0
0
18
18
18
18
18
10
0
0
1
1
10
6
1
18
1
0
18
18
7
8
Tempo traveller bus service for Others from Shirwal city to

site
Daily 20 kms up and down
Rs. 650000/- considered as depriciated value
Sumo for travelling
Headoffice Travelling
TOTAL FOR TRANSPORTATION EXPENDITURE
4
1
2
3
4
5
ACCOMODATION EXPENDITURE
Accomodation for Project Manager
Accomodation for Vice project Manager
Accomodation for Engineer
Accomodation for Site Supervisors
Accomodation for Labours
TOTAL FOR ACCOMODATION EXPENCES
5
1
2
3
4
5
MACHINERY
Sizer Lifts
3500/- per 8 hr rent, 25 days per month, 10 months
Hydra
2400/- 8 hrs rent, 25 days per month, 10 monhts
Pick up truck for material
Major tools Tackles/Scafolding
Electricity & Water
TOTAL FOR MACHINERY
CONSUMABLES
Drawings
400 Prints, 6 set, each copy @ Rs. 45/Tea and food for staff
Communications
2
3
TOTAL FOR CONSUMABLES
7
1
2
3
4
5
6
7
INSURANCE & BANK GURANTEES

Advance bank gurantee charges =X*0.1*0.01
Security bank guranee charges =X*0.1*0.01
Performance bank gurantee =x*0.1*0.007
Retension money bank gurantee =X*0.05*0.025
Project Insurance and Third party Insurance
Inrest on block capitol
Marine & Erection Insurance
1
1
1
1
1
0.3
1
1
1
1
1
1
1
1
TOTAL FOR INSURANCES AND BANK GURANTEES

8
MISCELLNIOUS EXPENDITURE
Miscellneous expenditure
Meetings
Welfare
Entertainment
TOTAL FOR MISCELLNIOUS
1
2
3
4
5
6
7
8
TOTAL EXPENCES FOR THE PROJECT

TOTAL FOR MACHINERY
TOTAL FOR ABOVE
Salary /
Month
Amount in Rs.
50000
350000
490000
70000
35000
60000
30000
70000
23000
18000
30000
45000
20000
18000
7000
18000
20000
20000
18000
25000
4500
8500
450000
0
0
0
210000
0
0
0
1656000
324000
120000
0
0
1296000
252000
648000
0
0
0
0
0
153000
5109000
Cost / no.
Amount in Rs.
212500
180000
35000
35000
25000
100000
34000
15000
55000
35000
0
0
0
0
0
55000
90000
Cost/ no.
Amount in Rs.
1000
70000
279000
0
25200
8400
2000
69167
57533
625
0
11250
290250
85000
20000
10000
10000
15000
0
0
0
0
0
0
70000
60000
40000
93330.00
37000
0
0
93330.00
666000.00
759330.00
25000
25000
7500
45000
135000
0
160000
91500
91500
0
114375
10000
982000
366000.00
91500.00
91500.00
0.00
114375.00
10000
294600
366000.00
967974.9975
500000
5109000
90000
290250
0
759330.00
160000.00
967975.00
0
7376555
66391690
9.00036535
GENARAL
Per Cft
1:2:4 Concret
8.5kg
1:3:6 Concret 6kg
Cement 260/- Per Bag
48.45
34.20
Sand 7500/- Per Brass
33.75
33.75
Metal 3000/- Per Brass
27
27
Rate per CFT
109.20
94.95
Rate per CMtr
3852.576
3349.836
Brick Work 9" Thick

Bricks 10 Nos @4 Per No
Cement 285/- Per Bag 1 kg/sft
40.00
5.7
SanC 7500/- Per Brass 0.35 cft/sft
26.25
Per Sq. ft.
71.95
Per Sq. Mtr
774.18
Plaster 20 mm Thick
Cement 285/- Per Bag 1 kg/sft
SanC 7500/- Per Brass 0.35 cft/sft
5.7
26.25
430.10
Per Sq. ft.
31.95
Per Sq. Mtr
343.78
Open Surface Crain

Width
0.30
Avg. Cepth
0.40
Brick Thickness
0.23
5 Open Surface Crain 600 wiCe x 675 mm Avg. Cepth

Exca.
PCC 1:3:6
Brick work 9" Thick
168.30
1.26 x 1.00x 0.15 x 3350/-
533.81
2x1.0 x 0.575 x 585/-
855
4130
2x2x0.675x1.0 x 203/-
240.00
949.90
2x1.0 x0.23x0.10 x 3853/-
190.12
Plaster 20 mm Thick
Copping 1:2:4100 mm thick
1.66x 1.0 x 0.825 x 300/-
1987.23
Cover 50 kg
2855.15
4842.38
1 Chamber 450 x 450 x 750 mm
With Slab
With out Slab
Exca. 1.43x 1.43 x 0.85 x 300/-
1148.36
1148.36
PCC 1.03 x 1.03 x 0.15 x 2482/-
847.95
847.95
Brick 2.56 x 0.65 x 585/-
2021.76
2021.76
Plaster 2*2.56 x 0.75 x 190/-
1578.53
1578.53
Copping 2.56 x0.23x0.10 x 2917/-
292.22
Slab
446.25
Rainforcment
428.26
6471.11
5888.82
2855.15
2855.15
9326.26
8743.97
Brick Work Thickness
0.23
0.35
Top Cia
0.56
Bottom Cia
1.20
Height 1
1.50
Height 2
1.00
Cover 50 kg
Steps at 0.3 mtr.
6.333333333
10 Staderd Conical Manhole Chamber

Exca.
PCC 1:3:6 -
1.96x 1.96 x 2.15 x 300/3.14x1.56x1.56/4 x 0.15 x 2482/-
Standard Brick
Standard Brick work Thickness
work
upto 1.5mtr.
Thickness
Depth, above is
4060.54
4060.54
1011.09
1018.42
9" Tk Brick work -1 -
3.14*0.98 x 1.50 x 585/-
3058.44
2959.10
9" Tk Brick work -2
3.14*1.13 x0.50 x 585/-
2626.77
2541.45
Plaster -1
2x3.14*0.98 x 1.50 x 203/-
2122.61
1986.68
Plaster -2
2x3.14*1.13 x0.50 x 203/-
911.51
1706.28
Copping
3.14x0.83x0.23x0.10 x 2917/-
53.00
54.51
C I Steps 1 at 300 mm Interval
Cover 50 kg
Concret Encasing\Haunching
1931.92
15775.88
14326.98
2855.15
2855.15
18631.03
17182.13
100 Dia
150 Dia
1:5:10 Encasing consider 100 mm alround (100mm)
211.68
264.6
1:5:10 Encasing consider 100 mm bed with Haunching
119.07
162.07
1:5:10 Encasing consiCer 150 mm alround (150mm)
1:5:10 Encasing consiCer 150 mm bed with Haunching
396.9
476.28
211.68
267.91
100 Dia
150 Dia
243.84
304.8
137.16
186.69
457.2
548.64
243.84
308.61
100 Dia
150 Dia
268
335
150.75
205.19
502.5
603
268.00
339.19
100 Dia
150 Dia
308.24
385.3
173.39
236.00
577.95
693.54
SAND PROTECTION
308.24
40 Dia
390.12
50 Dia
100 mm alround Silver Sand (100mm Thick)
126.665
138.18
150 mm alround Silver Sand (150mm Thick)
260.81475
276.36
Grease Trap
Chamber 900 x 450 x 1000 mm
Exca. 1.96x 1.43 x 1.15 x 250/-
850.89
PCC 1.56 x 1.03 x 0.15 x 2500/-
649.35
Brick 3.62 x 0.90 x 350/-
1282.05
Plaster 2*3.62 x 1.0 x 175/-
1424.50
Copping 3.32 x0.23x0.10 x 3000/-
280.83
4487.62
Cover 50 kg
4253.4
13228.63
Construction brick masonry grease/oil trap as per stanCarC

Cesign in cement mortar 1:4, founCation concrete 1:4:8 insiCe
anC outsiCe plastering 12mm thick with cement mortar 1:2
finisheC with a floating coat of neat cement anC making channels
in cement co
1500x3000x3200 mm insiCe Cimensions
Nos
Excavation
10445.57
PCC 1:4:8
2193.804
Brick Work
21988.548
Plaster
14470.4
Copping
891.48
Tray
3000
52989.8
6
a
Construction RCC manhole as per IS: 4111 (part-1), founCation

concrete 1:3:6 insiCe anC outsiCe plastering 12mm thick with
600x600x500mm insiCe Cimensions
Excavation 1.60 x1.60 x 0.65 x 300/PCC 1.20 x 1.20 x 0.15 x 5322.4RCC

Wall
200
mm
+(0.6+0.60)*.20*0.5*5322.4)*1.25
Cover & Frame 75 kg
Nos
499.2
1149.6384
Tk
((0.6+0.20+0.20)*2
2128.96
4816
3777.7984
Excavation
PCC
RCC Wall 200 mm Tk
Cover & Frame 75 kg ((1.2x1.2*0.15) - (3.14*.56*.56/4*.15)) x
5322.4
Nos
20
1117.8
1564.7856
5322.4
953.1013286
4816
8958.086929

Excavation
PCC
RCC Wall 200 mm Tk
Cover & Frame 75 kg ((1.2x1.2*0.15) - (3.14*.56*.56/4*.15)) x
5322.4
Nos
25
2069.1
2155.572
9979.5
1847.264529
4816
16051.43653

Excavation
Nos
3323.1
PCC
2155.572
RCC Wall 200 mm Tk

Cover & Frame 75 kg ((1.2x1.2*0.15) - (3.14*.56*.56/4*.15)) x
5322.4
16632.5
1847.264529
23958.43653
Cia
0.1
Encasin 1:5:10
148
Sock Pit 2.5 Ciax 3mtr Cepth

Excavetion
8907.5844
Pcc
Aggregat
14718.75
23626.3344
4816
1:4:8 Concret 4.5kg
1:5:10 Concret 2.5 kg
25.65
14.25
33.75
33.75
27
27
86.40
75.00
3048.192
2646
3717
Length L
0.9
Breadth B
0.8
Height H
0.9
Thickness T
0.23
Extra 1 mtr Cepth

984.31
2274.48
1578.53
961.35 Steps 3 Nos
5798.67
Extra Cepth For 1 mtr.
1532.28
2626.77
1706.28
915.12
6780.44
200 Dia
250 Dia
300 Dia
317.52
370.44
423.36
211.68
267.91
330.75
555.66
635.04
714.42
330.75
400.21
476.28
200 Dia
250 Dia
300 Dia
365.76
426.72
487.68
243.84
308.61
381.00
640.08
731.52
822.96
381.00
461.01
548.64
200 Dia
250 Dia
300 Dia
402
469
536
268
339.19
418.75
703.5
804
904.5
418.75
506.69
603.00
200 Dia
250 Dia
300 Dia
462.36
539.42
616.48
308.24
390.12
481.63
809.13
924.72
1040.31
481.63
65 Dia
582.77
80 Dia
693.54
100 Dia
149.695
161.21
184.24
293.6325
310.905
345.45
1500x1200x1500
1800x1400x1500
2386.56
2902.19
1506.60
1900.35
3160.50
3580.50
2632.00
3052.00
518.88
601.68
10204.54
12036.72
3.5mtr x 5mtr x 2mtr Cepth
14319.00
5128.2
21360
3.0mtr x 1.0mtr x 1.5mtr Cepth
3960.00 Excavetion
1598.4 PCC
7200 Concret
20095.488
9477
8915.9616
6773.76 Reinforcement
2142 Slab
2015.1936 Reinforcement
3845.40
1922.70 Steps
5710.3
2855.15 Cover
88851.35
28467.20
Rate as On 12-10-2010
rate for cement
Rs.265.00 Per Bag
rate for sand
Rs.7,500.00 Per Brass
rate for metal
Rs.3,000.00 Per Brass
rate for bricks
Rs.4.00 Per Brick
400 Dia
450 Dia
500 Dia
600 Dia
700 Dia
750 Dia
529.2
582.12
635.04
740.88
846.72
899.64
476.28
558.97
648.27
846.72
1071.63
1194.01
873.18
952.56
1031.94
1190.7
1349.46
1428.84
648.27
744.19
846.72
1071.63
1323.00
1458.61
400 Dia
450 Dia
500 Dia
600 Dia
700 Dia
750 Dia
609.6
670.56
731.52
853.44
975.36
1036.32
548.64
643.89
746.76
975.36
1234.44
1375.41
1005.84
1097.28
1188.72
1371.6
1554.48
1645.92
746.76
857.25
975.36
1234.44
1524.00
1680.21
400 Dia
450 Dia
500 Dia
600 Dia
700 Dia
750 Dia
670
737
804
938
1072
1139
603
707.69
820.75
1072
1356.75
1511.69
1105.5
1206
1306.5
1507.5
1708.5
1809
820.75
942.19
1072.00
1356.75
1675.00
1846.69
400 Dia
450 Dia
500 Dia
600 Dia
700 Dia
750 Dia
770.6
847.66
924.72
1078.84
1232.96
1310.02
693.54
813.95
943.99
1232.96
1560.47
1738.67
1271.49
1387.08
1502.67
1733.85
1965.03
2080.62
943.99
150 Dia
1083.66
200 Dia
1232.96
250 Dia
1560.47
300 Dia
1926.50
400 Dia
2123.97
450 Dia
230.3
276.36
322.42
368.48
460.6
506.66
414.54
483.63
552.72
621.81
759.99
829.08
625
#REF!
125
125
800 Dia
900 Dia
1000 Dia
1100 Dia
1200 Dia
952.56
1058.4
1164.24
1270.08
1375.92
1323
1600.83
1905.12
2235.87
2593.08
1508.22
1666.98
1825.74
1984.5
2143.26
1600.83
1905.12
2235.87
2593.08
2976.75
800 Dia
900 Dia
1000 Dia
1100 Dia
1200 Dia
1097.28
1219.2
1341.12
1463.04
1584.96
1524
1844.04
2194.56
2575.56
2987.04
1737.36
1920.24
2103.12
2286
2468.88
1844.04
2194.56
2575.56
2987.04
3429.00
800 Dia
900 Dia
1000 Dia
1100 Dia
1200 Dia
1206
1340
1474
1608
1742
1675
2026.75
2412
2830.75
3283
1909.5
2110.5
2311.5
2512.5
2713.5
2026.75
2412.00
2830.75
3283.00
3768.75
800 Dia
900 Dia
1000 Dia
1100 Dia
1200 Dia
1387.08
1541.2
1695.32
1849.44
2003.56
1926.5
2331.07
2774.16
3255.79
3775.94
2196.21
2427.39
2658.57
2889.75
3120.93
2331.07
500 Dia
2774.16
600 Dia
3255.785
700 Dia
3775.94
750 Dia
4334.63
800 Dia
900 Dia
1000 Dia
552.72
644.84
736.96
783.02
829.08
921.2
1013.32
898.17
1036.35
1174.53
1243.62
1312.71
1450.89
1589.07
1100 Dia
1200 Dia
1105.44
1197.56
1727.25
1865.43
II*d*l*rate
Painting
Sr. No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
17
17
Size
MM
15
20
25
32
40
50
65
80
100
125
150
200
250
300
350
400
450
500
600
Inch
0.6
0.8
1
1.3
1.6
2
2.6
3.1
3.9
4.9
5.9
7.9
9.8
11.8
13.8
15.7
17.7
19.7
23.6
Coverag
Enamel@2 coat Apcolite Primer Red oxide Total Primer Zinc Chromate Total
Lenth e
Area/ RMT Rate
Amt Cov Rate Amt RMT Cov Rate Amt RMT
Mtr2
Dec-09
#####
#####
Mtrs
1
0.17
0.0850 153.00
4
0.1
72 0.612
5
0.1
120 1.02
5
1
0.17
0.1010 153.00
6
0.1
72 0.727
7
0.1
120 1.212
7
1
0.17
0.1160 153.00
6
0.1
72 0.835
7
0.1
120 1.392
7
1
0.17
0.1380 153.00
8
0.1
72 0.994
9
0.1
120 1.656 10
1
0.17
0.1630 153.00
8
0.1
72 1.174
9
0.1
120 1.956 10
1
0.17
0.1950 153.00
10
0.1
72 1.404 11
0.1
120 2.34
12
1
0.17
0.2420 153.00
12
0.1
72 1.742 14
0.1
120 2.904 15
1
0.17
0.2890 153.00
14
0.1
72 2.081 16
0.1
120 3.468 17
1
0.17
0.3520 153.00
18
0.1
72 2.534 21
0.1
120 4.224 22
1
0.17
0.4300 153.00
22
0.1
72 3.096 25
0.1
120 5.16
27
1
0.17
0.5090 153.00
26
0.1
72 3.665 30
0.1
120 6.108 32
1
0.17
0.6680 153.00
34
0.1
72
4.81
39
0.1
120 8.016 42
1
0.17
0.8250 153.00
42
0.1
72
5.94
48
0.1
120
9.9
52
1
0.17
0.9820 153.00
50
0.1
72
7.07
57
0.1
120 11.78 62
1
0.17
1.1390 153.00
58
0.1
72 8.201 66
0.1
120 13.67 72
1
0.17
1.2970 153.00
66
0.1
72 9.338 75
0.1
120 15.56 82
1
0.17
1.4540 153.00
74
0.1
72 10.47 84
0.1
120 17.45 91
1
0.17
1.6110 153.00
82
0.1
72
11.6
94
0.1
120 19.33 101
1
0.17
1.9250 153.00
98
0.1
72 13.86 112
0.1
120 23.1 121
Labour
Rate
Amt
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
3
3
3
4
5
6
7
9
11
13
15
20
25
29
34
39
44
48
58
SWL/PFF/10-11/208-2
OFFER FOR PLUMBING AND FIRE FIGHTING WORKS FOR PROJECT HOTEL RADISSON AT KANJURMAG.
Sr.
No.
1.0
1.1
Description
Unit
Qty
SANITARY SYSTEM
Fixing Client's/ Architect's approved , make special coloured
vitreous chinaware wall Mounted European The item shall be
with
a) Concealed flush cistern with the cover plate
Each
360.00
Each
37.00
Each
15.00
b) CI chair supports for the water closet

c) Matching coloured solid plastic seat & cover very heavy
quality with rubber buffers fixed to the closet with CP brass
pillar hinges.
1.1 a
1.1b
Same as above but for floor

mounted water closets without the in-built faucets
a) Concealed flush valve with the cover plate.
vitreous chinaware wall Mounted European The item shall be
with ( for BOH Toilets)
a) Concealed flush cistern./Conclead flush Valve with the cover
plate.
pillar hinges.
d) Two Bib Tap with Health Faucet
1.1c
Same as Item No 1.1 above but indian water closets with P-trap
Each
5.00
1.2
Fixing Client's/ Architect's approved, Console Lavotary/Semi

Reseced lavotary counter comprising:
Each
402.00
a)vitreous chinaware oval shaped wash basin, with supporting

MS or CI brackets
b) 1No 15mm CP brass single lever wash basin mixer fitting with
pop-up waste.
c) 1No 32mm CP cast brass bottle trap with extension piece to
wall, wall flange with rubber adopter waste connection.
d) 2Nos heavy quality CP brass angular stop cock 15mm size
with CP brass flexible connector pipe. The supporting bracket
shall be provided with 3 coats of approved paint of approved
shade
SWL/PFF/10-11/208-2
31.03.2011

42 OF 237
SWL/PFF/10-11/208-2
1.2a
Fixing Client's/ Architect's approved, lavotary for BOH area

comprising:
Each
15.00

MS or CI brackets
pop-up waste.
shade
1.2c
Same as above but for the pedestal type wash basins
Each
R.O
1.3 a
Fixing Client's/ Architect's approved, chinaware urinal

comprising
Each
12.00
Each
10.00
a) Large flat back wall hung urinal size 610 x 400 x 380mm
b) 15mm CP brass battery operated automatic flush valve with
infra-red sensor.
c) CP brass chromium plated flush piping from flush valve to
urinal terminated with a 15 mm screwed spreader.
d) 32mm dome CP cast brass waste.
e) 32mm n.b CP cast running trap with extension pipe to wall,
wall flange, rubber adopter for waste connection.
1.3 b
Fixing Client's/ Architect's approved, chinaware urinal

comprising ( BOH Toilets)
a) Large flat back wall hung
urinal size 610 x 400 x 380mm
b) 15mm CP brass battery operated automatic flush valve with
infra-red sensor.
c) CP brass chromium plated flush piping from flush valve to
urinal terminated with a 15 mm screwed spreader.
d) 32mm dome CP cast brass waste.
e) 32mm n.b CP cast running trap with extension pipe to wall,
wall flange, rubber adopter for waste connection.
SWL/PFF/10-11/208-2
31.03.2011

43 OF 237
SWL/PFF/10-11/208-2
1.4
Fixing recessed type toilet 'paper roll holder size 150mm x

150mm in vitreous chinaware with wooden rod and spring
including cutting recess in wall setting the roll holder in cement
sand mortar 1:3 reinstatement of wall surface to original
conditions etc. complete.--
Each
417.00
1.5
Fixing Towel rail 600mm long & 20mm dia with concealed type
brackets fixed to wall with CP brass screws complete.
Each
435.00
1.6
Fixing Towel rack with Single rail Fixed to wall with CP brass
screws complete.
Each
360.00
1.7
Fixing Towel Ring with all accessories complete.
Each
200.00
1.8
Fixing of accessries for Shower comprising
Each
386.00
i)Thermostat bathand shower mixer with diverter & stop valve

ii) Rain Shower Head & its Accessories
iii) Rain Shower Arm
iv ) Sliding Ralley for Shower Arm
iv ) Hand Shower Set
1.9
Same as above but for the showers without telephone shower

arrangement & without bath tubs.
Each
R.O
1.10
Fixing For Shower arrangement in the shower cubicles with the

body shower & steam bath arrangement.
Each
R.O
1.11
Providing and fixing in position single blower type hand drier

including all electrical connection etc complete. (We have
quoted for Instalation only)
Each
14.00
1.12
Fixing and installation of of best 'Indian make S.S sink with

integral drain board, single pressing of size 930mm x 460mm
with supporting brackets CP brass waste, bottle trap etc.
complete with single lever sink mixture with swinging spout with
450 mm long copper pipes.-
Each
50.00
1.13
Fixing and installation of 6mm thick glass shelves size 500 x

125mm with CP brass bracket CP brass guard rail etc. complete.-
Each
R.O
1.14
Fixing and installation best Indian make CP brass liquid soap

dispensers with CP brass bracket capacity 250 ml.
Each
50.00
1.15
Fixing and installation of Cast Iron bath tubs imported

comprising:
Each
360.00
i) Bath Tub As Specified by Architect

b) Brick masonry saddles 230 wide in cement mortar 1:5,
plastered with 1:3 cement mortar 15mm thick.
c) One no waste assembly consisting of 40mm waste and 32mm
overflow
SWL/PFF/10-11/208-2
31.03.2011

44 OF 237
SWL/PFF/10-11/208-2
d) One no 40mm cast brass P or S trap as required.

e) Four Hole Bath and Shower Set
The Tub top shall be set in chase cut in wall and reinstated to
original conditions.
1.16
Installation and fixing of chinaware recessed soap trays 150mm

x 75mm including reinstating the surface to original conditions.-
Each
386.00
1.17
Fixing Double coat hook with all accessories complete
Each
386.00
1.18
Fixing Grab bar 300 mm long for the bath tubs with all
accessories complete.
Each
360.00
1.9

vitreous chinaware Floor Mounted European The item shall be
with (For Handicap Toilet)
Each
2.00
Each
3.00
a) Concealed flush cistern. with the cover plate.

pillar hinges.
d) Grab Bar
Fixing Client's/ Architect's approved, Console Lavotary/Semi

Reseced lavotary counter comprising:( For Handicap Toilet)
MS or CI brackets
pop-up waste.
shade
TOTAL FOR SANITARY SYSTEM
2.0
WATER SUPPLY SYSTEM
SWL/PFF/10-11/208-2
31.03.2011

45 OF 237
SWL/PFF/10-11/208-2
2.1
Providing, laying, fixing jointing with screwed joints using teflon

tape GI pipes heavy quality conforming to IS 1239 including all
fittings such as sockets, unions reducers, long or short bends,
elbows, nipples, flanges,checknuts,clamps,z-pieces, including
support required as per approved dwgs and specification etc.
testing the pipes and specials and painting the pipes and fittings
'with one coat of approved primer & finishing coats all as per
specifications For pipes in exposed conditions:-
2.1.1
15mm n.b
2.1.2
20mm n.b
2.1.3
25mm n.b
2.1.4
32mm n.b
2.1.5
40mm n.b
2.1.6
50mm n.b
2.1.7
65mm n.b
2.1.8
75mm n.b
2.1.9 100mm n.b
2.1.10 150mm n.b
2.2A
Rm
Rm
Rm
Rm
Rm
Rm
Rm
Rm
Rm
Rm
R.O
R.O
R.O
R.O
R.O
R.O
R.O
300
50
R.O
Rm
Rm
Rm
Rm
Rm
Rm
8700
3550
100
100
R.O
R.O
Providing, laying, fixing jointing CPVC SDR 11 Pipes including

all fittings such as sockets, unions reducers, long or short bends,
elbows, nipples, flanges,checknuts,clamps,z-pieces,male and
female adapters ,including all support as per supplier
specification and approved drawings etc all as per specifications
For pipes Layed below the Ground Lvl or Chased Walls :Including Providing Structural support for pipe lines using
channels, tees, angles, flats & plates fabrication by cutting
threading & welding if required, applying one coat of red oxide
primer and three coats of synthetic enamel paint, including
necessary bolts nuts, washer etc. as required by the Engineer-incharge. (We have quote with out Painting)
2.2A.1
2.2A.2
2.2A.3
2.2A.4
2.2A.5
2.2A.6
2.2B
15mm n.b
20mm n.b
25mm n.b
32mm n.b
40mm n.b
50mm n.b
Providing, laying, fixing jointing CPVC SDR 11 Pipes including
all fittings such as sockets, unions reducers, long or short bends,
elbows, nipples, flanges,checknuts,clamps,z-pieces,male and
female adapters ,including all support as per supplier
specification and approved drawings etc all as per specifications
For pipes in Exposed conditions:- (We have quoted for SDR
11 For 15 mm dia to 50 mm dia & Sch 40 For 65 mm dia &
above) (We have quote with out Painting)
SWL/PFF/10-11/208-2
31.03.2011

46 OF 237
SWL/PFF/10-11/208-2
2.2B.1
2.2B.2
2.2B.3
2.2B.4
2.2B.5
2.2B.6
2.2B.7
2.2B.8
2.2B.9
2.2B.10
2.2C
2.2C.1
2.2C.2
2.2C.3
2.2C.4
2.2C.5
2.2C.6
2.2C.7
2.2C.8
2.2C.9
2.2C.10
Including Providing Structural support for pipe lines using

necessary bolts nuts, washer etc. as required by the Engineer-incharge.
15mm n.b
20mm n.b
25mm n.b
32mm n.b
40mm n.b
50mm n.b
65mm n.b
75mm n.b
100mm n.b
150mm n.b
Rm
Rm
Rm
Rm
Rm
Rm
Rm
Rm
Rm
Rm
9100
6875
6150
1100
750
1275
R.O
R.O
R.O
R.O
Rm
Rm
Rm
Rm
Rm
Rm
Rm
Rm
Rm
Rm
50
30
30
1500
1500
700
710
175
970
650
Rm
Rm
Rm
10
450
1000
Rm
150
Rm
560
Providing, laying, fixing jointing CPVC Sheduled-40 Pipes

including all fittings such as sockets, unions reducers, long or
short bends, elbows, nipples, flanges,checknuts,clamps,zpieces,male and female adapters including all support as per
supplier specification and approved drawingsetc all as per
specifications For pipes in Exposed conditions:
Including Providing Structural support for pipe lines using
necessary bolts nuts, washer etc. as required by the Engineer-incharge. (We have quoted for SDR 11 For 15 mm dia to 50 mm
dia & Sch 40 For 65 mm dia & above) (We have quote with
out Painting)
15mm n.b
20mm n.b
25mm n.b
32mm n.b
40mm n.b
50mm n.b
65mm n.b
80mm n.b
100mm n.b
150mm n.b
same as item 2.2B but for CPVC Sheduled 80 Pipes with all
necessary fittings as required
2.3.7
65mm n.b
2.3.8
75mm n.b
2.3.9 100mm n.b
125mm n.b (125 mm dia CPVC Pipe not availeble hence we
2.3.10
have not quoted)
2.3.11 150mm n.b
2.3
SWL/PFF/10-11/208-2
31.03.2011

47 OF 237
SWL/PFF/10-11/208-2
2.4
2.4.1
2.4.2
2.4.3
2.4.4
2.4.5
2.4.6
Providing, laying jointing and fixing Copper pipe of Table X with

inbuilt solder fittings like elbow, tees, male/female adapters
making chases in walls and redoing the same to original / or
hagging to the ceiling with hitech bracket including wrapping the
pipe with two layers of
Hassein Cloth and applying bitumenine paint etc complete.
15mm dia
22mm dia
28mm dia
35mm dia
42mm dia
54mm dia
Rm
Rm
Rm
Rm
Rm
Rm
R.O
R.O
R.O
R.O
R.O
R.O
2.6
Providing, fixing and testing heavy quality gun metal gate valve
with screwed ends 20kgm class on GI or CPVC pipe lines -
2.6.1
2.6.2
150mm (We have quoted for C I Butterfly Valve PN 16)

100mm (We have quoted for C I Butterfly Valve PN 16)
Each
Each
R.O
R.O
2.6.3
80mm
(We have quoted for C I Butterfly Valve PN 16)
Each
R.O
2.6.4
65mm
(We have quoted for C I Butterfly Valve PN 16)
Each
R.O
2.6.5
2.6.6
2.6.7
2.6.8
50mm
40mm
32mm
25mm
Each
Each
Each
Each
R.O
R.O
R.O
10
2.7.1
2.7.2
2.7.3
2.7.4
2.7.5
2.7.6
2.7.7
Providing, fixing and testing heavy quality Gun metal ball valve
as per IS 778 with screwed ends 20kgm class on CPVC or GI
pipe lines.
65mm
50mm
40mm
32mm
25mm
20mm
15mm
Each
Each
Each
Each
Each
Each
Each
5
90
75
70
780
400
450
2.8
Providing, fixing gun metal non return valve of approved quality
2.8.1
100 mm (We have quoted for C I wafer type check valve)
Each
11
2.8.2
80 mm
(We have quoted for C I wafer type check valve)
Each
2.8.3
65mm
(We have quoted for C I wafer type check valve)
Each
2.8.4
2.8.5
50mm
40mm
Each
Each
R.O
R.O
Providing, fixing and testing heavy quality CI Butterfly valve Slim

seal type including suitable D table flanges and nuts and bolts
etc complete.
150mm
100mm
80mm
65mm
Each
Each
Each
Each
26
56
13
12
2.7
2.9
2.9.1
2.9.2
2.9.3
2.9.4
SWL/PFF/10-11/208-2
31.03.2011

48 OF 237
SWL/PFF/10-11/208-2
2.9.5
2.9.6
2.9.7
2.9.8
2.10
2.10.1
2.10.2
2.10.3
2.10.4
2.10.5
2.11
2.11.1
2.11.2
2.11.3
2.11.4
2.11.5
50 mm
40mm (We have quoted for Ball Valve)
Each
Each
Each
Each
5
R.O
R.O
R.O
Providing, fixing and testing heavy quality CI cylindrical Y type

Strainer with SS jali / mesh perforation size including suitable E
table flanges and nuts and bolts etc complete.
150mm
100mm
80mm
65mm
50mm
Each
Each
Each
Each
Each
4
4
2
R.O
R.O
Providing, fixing and testing heavy quality CI wafer type check

valve including suitable E table flanges and nuts and bolts etc
complete.
150mm
100mm
80mm
65mm
50mm
Each
Each
Each
Each
Each
4
10
1
11
2
2.12
Providing and fixing in position Gun metal heavy type online

Pressure reducing valves with bye pass arrangement inluding
necessary ball valves,connecting pipes, pressure gauges GI
Fittings like elbows, tees, union including making connection to
GI/CPVC Water supply lines etc complete.
2.12.1
150 mm dia (We have quoted for C I Butterfly Valve PN 16

instead of ball valves)
Each
2.12.2
100 mm dia (We have quoted for C I Butterfly Valve PN 16

Each
2.12.3
80 mm (We have quoted for C I Butterfly Valve PN 16

Each
2.12.4
65mm (We have quoted for C I Butterfly Valve PN 16

Each
2.12.5 50 mm
Each
27
2.12.6 40mm
Each
27
2.12.7 32mm
Each
2.12.8 25 mm
Each
SWL/PFF/10-11/208-2
31.03.2011

49 OF 237
SWL/PFF/10-11/208-2
Providing and fixing CI flanged sluice valve class I conforming

to IS 780 with a pair of tail pieces making necessary flanged
2.13 joints with 3 ply rubber insertion 3mm thick, with bolts, nuts &
washers, testing the valve & flanged joints complete as per
specifications.2.13.1
65mm n.d pipes
2.13.2
80mm n.d pipes
2.13.3 100mm n.d pipes
Each
Each
Each
R.O.
R.O.
R.O.
2.14.1 150 mm size
Each
R.O
2.14.2 100 mm size
Each
2.14A.1 100 dia
each
2.14A.2 80 dia
each
2.14A.3 65 dia
each
2.14A.4 50 dia
each
2.14
2.14A
Providing and fixing best Indian make CI flanged water meters

direct reading type calibrated in 'litres & kilolitres tested and
approved by Mumbai Municipal Corporation with dirt box
(strainer) including making necessary flanged joints, testing etc.
complete.--
Provivding & fixing BMS compatable water meter for following

dia pipes with all accesaries (We have quoted for B/F Valve 3
Nos, NRV 1 no, Y Strainer 1 no)
2.15
Constructing brick masonry valve & meter chambers in 250mm

thick brick masonry in cement mortar 1.5 using first class bricks
constructed over a bed of 150mm thick cement concrete 1:2:4
plastering inside outside and all 'exposed surface with 20mm
thick cement mortar 1.3, finishing 'inside with a floating coat of
neat cement providing & fixing CI frame & cover size, weight
mentioned below painting all CI items with 3 coats of approved
bitumastic paint etc. complete.--
2.16
Chamber 600 x 600mm clear inside with 600 x 600 CI frame &
cover weighting not less than 250kg Depth of chamber not
exceeding 1000mm.
Each
2.17
Chamber 900 x 600 mm with CI frame and cover size 900 x 600
weighing not less than 250kg including painting with 3 coats of
bitumastic paint.(We have quote for 1.5 mtr. Depth)
Each
R.O
SWL/PFF/10-11/208-2
31.03.2011

50 OF 237
SWL/PFF/10-11/208-2
2.18
Providing Structural support for pipe lines using channels, tees,

angles, flats & plates fabrication by cutting threading & welding if
required, applying one coat of red oxide primer and three coats
of synthetic enamel paint, including necessary bolts nuts, washer
etc. as required by the Engineer-in-charge. The weight of the
support shall be calculated on the basis of catalogue weights of
sections used (weight of bolts, nuts etc. will not be considered)---
Kg
R.O
Each
Each
Each
Each
2
1
1
2
Cu.m
100
Cu.m
R.O
2.21.1
2.21.2
2.21.3
2.21.4
2.21.5
Insulation of hot water pipe lines either CPVC, GI or copper with

9mm thick nitrile rubber with primer, adhesive tape at the joint &
applying a cover of polyshield on the surface for mech
protection as well in complete.
15mm pipes
20mm pipes
25mm pipes
32mm pipes
40mm pipes
Rm
Rm
Rm
Rm
Rm
10400
5000
3150
1500
1500
2.21.6
2.21.7
2.21.8
2.21.9
2.21.10
2.21.11
Same as item 2.21 but with 19mm

50mm pipes
65mm pipes
80mm pipes
100mm pipes
125mm pipes
150mm pipes
Rm
Rm
Rm
Rm
Rm
Rm
700
50
450
450
150
350
Each
80
2.22.2 20mm n.b air valve with

20mm isolation valve.
Each

Each
2.19
2.19.1
2.19.1
2.19.1
2.19.1
2.20
2.20.1
Providing & fixing brass float valves with brass rod and copper
float suitable to withstand a pressure 2 kg/sqcm.
100 mm n.d
75mm n.b
65mm n.b
25mm n.b
Excavation in trenches for pipelines of required width and depth
as directed by Engineer-in-charge including trimming bottom and
sides, excavation for sockets including refilling with selected
excavated material (after laying of pipeline) in 200mm layers,
watering consolidation disposal of surplus earth within 50m etc.
complete (for LA class pipes only)
In ordinary soil (for CI pipe lines laid outside the building only)
depth not exceeding 1.5m.
2.20.2 - Do - in soft rock
2.21
Providing and fixing best Indian make CP brass Auto air release
valves with isolation valve fixed on GI / CPVC lines.
2.22
SWL/PFF/10-11/208-2
31.03.2011

51 OF 237
SWL/PFF/10-11/208-2
2.23
2.23.1
2.23.2
2.23.3
2.23.4
2.23.5
2.23.6
2.23.7
Providing connections to equipments (Kitchen/ Laundry etc.

including provision of control valve, running joint with union etc.
complete.
65mm connections
50mm connections
40mm connections
32mm connections
25mm connections
20mm connections
15mm connections
Each
Each
Each
Each
Each
Each
Each
4
6
4
4
30
75
90
2.24
Making connection from the existing Municipal Water main line

including permission from the Municipal Authority, with all
liasoning work, submission of drawings etc complete.
set
2.25
Supplying, testing and commissioning automtic level

controller(Hi/Low) in overhead water Fire tank & cooling Tower
as per the dimension of the water tanks
including necessary
electical cabling and connection to the pump panel for the given
drawings in complete. (We have quoted for Cirrus Make Model
No CLS2-CD)
Each
12
Each
Each
Each
R.O
R.O
R.O
Supplying and fixing Motorised Solenoid Valve with all required

accessories including the Electrical control cabling between the
2.26
valve and the control panel/pump panel as required in
conjunction with the layout plans.
2.26.1 65 dia
2.26.2 75 dia
2.26.3 100 dia
TOTAL FOR WATER SUPPLY SYSTEM
3.0
INTERNAL DRAINAGE
3.1
Providing and fixing cast iron traps of self cleansing design

with water seal not less than 50mm 'with or without
vent,including setting the trap in 1:2:4 cement concrete etc.
complete. The trap shall be `P' or `S' 'type as required.
Trap 'with 100 mm inlet .- (We have quoted for Drip Seal
Joint)
3.2
As in item 3.1 but trap

with 100 mm outlet
Each
1400
3.3

with 75mm outlet
Each
150
3.4

in PVC.
Each
R.O
3.5
As in item 3.2 but with

PVC trap.
Each
R.O
SWL/PFF/10-11/208-2
31.03.2011

52 OF 237
SWL/PFF/10-11/208-2
3.6
3.7
Providing and
fixing stainless steel grating 'of 18 gauge
thick, with 'circular perforation of 'approved pattern over CI
'traps. The grating shall be of size 100mm x 100mm or circular
of 100mm dia '(as directed) and shall 'be set in cement, sand
mortar 1:3 etc. complete.
- Do - grating of size
150mm x 150mm
3.8
Providing, fixing, jointing and testing HARD PVC WC pan

connector of approved 'colour with or without 'vent horn all as
per requirements of Engineer-'in-charge. Size 100mm i/d 'Length 300mm to 400mm.-
3.9
Supplying, laying, fixing 'jointing & testing Centrifugally cast

'iron spun soil pipes / sand cast pipes including 'all fittings
with or without inspection doors, 'vents, cowls at top etc.
'jointing with lead caulked joints, painting ,including L angle
support and anchor fasterners ( helti supports) as required and
as per approved drawing, all as per 'specification and as
directed by Engineer-in-charge.- (We have quoted for drip seal
joints)
Each
1500
Each
100
Each
412
Rm
Rm
Rm
Rm
850
7100
6000
1900
Rm
R.O.
Rm
R.O
Each
Each
Each
10
20
5
Each
Each
Each
Each
45
25
5
Providing Structural support for pipe lines using channels, tees,

angles, flats & plates fabrication by cutting threading & welding if
required, applying one coat of red oxide primer and three coats
of synthetic enamel paint, including necessary bolts nuts, washer
etc. as required by the Engineer-in-charge.
3.9.1
3.9.2
3.9.3
3.9.4
3.9.5
3.9.6
200mmi/d
150mm i/d
100mm i/d
75mm i/d
65mm i/d
(65 dia CI Pipe not availeble hence We have
Quoted for the same)
50mm i/d (We have Quoted for IS 1729)
Providing and fixing in position cast iron rain water inlets

with gravel guard and dome type grating specially cast generally
conforming to drgs.
Inlet for:
3.10.1 250mm i/d pipes
3.10
3.11
3.11.1
3.11.2
3.11.3
3.11.4
Providing and fixing cast brass clean out plugs with suitable
'inset keys screwed to GI sockets in CI LA class pipe lines
complete as per specification
200mm dia pipes (We have quotef for 300 mm long GI Pipe
With Blank flange)
150mm dia pipes
100 dia pipes
75 dia pipes
SWL/PFF/10-11/208-2
31.03.2011

53 OF 237
SWL/PFF/10-11/208-2
3.12
Providing and fixing MS supports for pipes fabricated from MS

flats angles and plates including fixing the brackets to walls,
slab, beam etc.with anchor, fasteners 12mm 'U' or 'J' bolts for
fixing the pipes to clamp painting with one coat of primer and
two coats of approved paint etc. complete.
3.13
Providing, laying fixing and testing (after joint ing which will be
measured and paid seperately) LA class CI pipes suitable for
lead jointing conforming to IS 1536,including L angle support and
anchor fasterners ( helti supports) as required and as per
approved drawing (We have quoted for drip seal joints)
Kg
R.O
3.13.1 250mm pipes
Rm
R.O
3.13.2 200mm pipes
Rm
325
3.13.3 150mm pipes
Rm
450
3.13.4 100 mm pipes
Rm
10
3.13.5 75 mm pipes
Rm
R.O
3.14
Supply, fabrication, fixing in position making all inlet connections

and, SS fabricated drain boxes size 550 x '250 x 400 deep made
of 3mm S.S plate, tube size and number as required for inlets
and outlets, S.S baffle for providing waterseal of min. 35mm.
Stainless Steel 'perforated tray size 380 x 230 'x 75 to retain
solids 10 SWG SS 316 S.S cover, independent perforated cover
over tray portion and fixed cover over outlet portion all detailed in
drawing.
Each
45
3.14a
Same as above but with Hot Dip Galvanised Sheet instead of

SS.
Each
R.O
RM
RM
RM
50
75
1100
RM
RM
RM
R.O
R.O
R.O
Providing and fixing GI pipes conforming to pipes for connecting

from waste appliances to floor trap with all fittings such as
elbows, reducers, GI to CI adapters etc. and including making
3.15
good walls and floors wherever required (We have quoted for
PVC Agriculture Pipie 6 kg/cm2 Confirming IS:4985 with
fittings)
3.15.1 50 O.D. pipes
3.15.2 40 O.D. pipes
3.15.3 32 O.D. pipes
3.16
Providing and fixing PVC Pipe of 6 kg/cm2 confirming to IS 4985

for rain water discharge. confirming to the standards. including
all fittings with and with with out inspection doors .
3.16.1 100 mm Dia

3.16.2 150 mm Dia
3.16.3 200 mm Dia
3.17
Making core cutting in RCC

slabs, beams etc for the following
SWL/PFF/10-11/208-2
31.03.2011

54 OF 237
SWL/PFF/10-11/208-2
diameters of Pipe
3.17.1 150 dia
3.17.2 100 dia
3.17.3 75 dia
Each
Each
Each
50
1200
400
TOTAL FOR INTERNAL DRAINAGE

4.0
4.1
Excavation in trenches for pipe lines including trimming

bottom and sides cutting for sockets, ramming of bottom
refilling in 200mm layers with 'selected excavated earth,
disposal of surplus earth within 50m etc. complete.
4.1.1
Depth of excavation not exceeding 1.5m (Excava'tion in all

classes of soil)
Cu.m
400.00
4.1.2
Extra over item (1) above 'for depths greater than 1.5m but not
exceeding 3.0m.
Cu.m
30.00
4.2
Providing, laying to lines & levels jointing with cement sand

mortar 1:1 curing and testing 'best Indian make salt 'glazed
stoneware pipes and all specials conforming to class A of IS
651.
4.2.1
100mm i/d
Rm
R.O
4.2.2
150mm i/d
Rm
R.O
4.2.3
230mm i/d
Rm
R.O
Providing, laying to ines jointing with hemyarn and cement sand

mortar 1:1 NP2 class RCC spun pipes with collars joints as per
IS 458, testing, rectification of leaks etc. complete.(For Sewage
Line)
150 mm i/d
200mm i/d
250mm i/d
300 mm i/d
Rm
Rm
Rm
Rm
R.O
R.O
R.O
RO
Providing, laying to lines jointing with hemyarn and cement sand

mortar 1:1 NP2 class RCC spun pipes with collars joints as per
IS 458, testing, rectification of leaks etc. complete.(For Storm
water Line)for entire property
150 mm i/d
200 mm i/d
230mm i/d (We have quoted for 250 mm dia)
300mm i/d
450 mm i/d
Rm
Rm
Rm
Rm
Rm
75.00
25.00
200.00
120.00
30.00
Cu.m
100.00
4.3
4.3.1
4.3.2
4.3.3
4.3.4
4.4
4.4.1
4.4.2
4.4.3
4.4.4
4.4.5
4.5
Providing cement concrete 1:3:6 for bedding haunches &

envelopes for pipe lines including mixing, placing, form work,
curing etc. complete
SWL/PFF/10-11/208-2
31.03.2011

55 OF 237
SWL/PFF/10-11/208-2
4.6
Providing & fixing square mouth salt glazed stoneware gully trap
class A with CI grating at top including embedding the trap in
cement concrete 1:2:4 construction of brick masonry chamber
internal clear size 450 x 450mm in brick masonry 250mm thick in
cement sand mortar 1:5 over 1:4:8 cement concrete 'bed 150mm
thick, plastering inside outside and all exposed surfaces with 1:3
cement sand plaster 15mm thick providing and fixing CI frame &
cover size 300 x 300mm weighing together not less than
7.8Kgms painting all CI items with 3 coats of approved
bitumastic paint etc. complete. (We have quoted for
300x300x450 mm chamber with 7 kg weight C I Cover &
frame)
Each
R.O
Gully trap with 150 x 150

inlet & 150mm outlet.
4.7
Construction of brick masonry inspection chambers with first

quality burnt bricks in cement mortar 1:5, 250mm thick over 1:4:8
cement concrete foundation, 1:2:4 cement concrete for benching
and channel cement mortar plaster 1:3 '20mm thick on inside
outside and all exposed faces providing & fixing cast iron steps if
depth of chamber exceeds 1000mm etc. complete.
4.7.1
Size of chamber 900mm x 450mm inside clear for sewer lines

depth not exceeding 1500mm with CI frame & cover. Size 900 x
450 weighing not less than 125 kgms.
Each
1.00
4.7.2
Extra Over item 4.7.1 additional depth of inspection chamber

including provision of CI steps at 300 mm C/C in vertical
direction. (We have quoted for 230 mm thick brick work)
Mtrs
R.O
4.7.3
Size of chamber 900 x 450mm inside clear for storm water

inspection chambers depth not exceeding 1500mm including MS
angle iron frame size 900 x 450mm made out of 50 x 50 x 6
angle, M.S grating size 900 x 450mm with 40 x 5 flats as frame &
40 x 5 flats at 15mm c/c welded to outer 'frame to form grating,
painting of all M.S items with 2 coats 'of approved paint etc.
complete
Each
20.00
Each
5.00
Each
20.00
4.7.4
4.7.5
4.8
same as above for 450x450mm catch basins(We have quoted

for 600 mm depth)
same as above for 600x600mm catch basins (We have quoted
for 600 mm depth)
Extra over item 4.7.2 additional depth of inspection chamber
including provision of CI steps at 300mm C/C in vertical
direction. (We have quoted for 4.7.3 with 230 mm thick brick
work)
SWL/PFF/10-11/208-2
31.03.2011
R.O

56 OF 237
SWL/PFF/10-11/208-2
4.9
Constructing conical manholes in 350mm brick masonry 1:5 over

230mm thick 1:4:8 cement concrete, 1:2:4 cement concrete for
benching & channel, plastering with cement sand mortar 1:3
20mm thick on inside outside and all exposed surface, providing
CI steps @ 300mm C/C etc.complete.
Each
R.O
4.10
Extra over item 4.9 above for chambers exceeding 1800mm in

depth with brick masonry 400mm thick for portion below
1800mm all as per item 4.9 complete. (Total depth not
'exceeding 3000mm).
Each
R.O
4.11
M.S frame and M.S grating including painting as in the item 4.7.1
Each
R.O
4.12
Providing and fixing CI frame & cover of any shape (square

rectangular or circular) including necessary cement mortar 1:3,
for fixing painting CI frame and cover with 2 coats of bitumastic
paint etc. complete.
Qntl.
R.O
4.13
As in item 4.12 above but grating instead of solid cover.
Qnt1.
R.O
Each
R.O
Rm
30.00
Each
1.00
Chamber 900mm inside clear dia at bottom 525mm inside clear

at top and depth not exceeding 1800mm provided with CI frame
& cover weighing not less than 250kgms.
4.14
Providing & fixing best Indian 'make salt glazed stone ware
'sewer trap with cleaning eye cap set in cement concrete
1:4:8.
4.14.1 Trap 150 dia
4.15
Constructing 300mm wide 'open drain across roads depth

'varying from 300mm to 450mm 'constructed in 230mm thick
'brick masonry (in CM 1:5) over '150mm thick cement concrete
'1:4:8 foundation. Plastering 'inside & outside with 1:3 'cement
mortar 20mm thick, 'necessary 1:2:4 concrete 'minimum 80mm
thick on inside bottom for making 'channel 50 x 50 x 6 m.s.
angle 'as frame on either side of drain 'M.S grating made out of
'40mm x 5mm flat at 25mm c/c and with outer frame of '40mm x
5mm flat, painting all 'm.s items with one coat of primer & two
coats of approved 'enamel paint etc. complete. (note: all MS
shall of be Hot dip Gavanised) (We have quoted for Hot dip
Galvanised M S Fabricated Grating)
4.16
Grease Traps Details required Size of grease trap shall be

2.60mx1.30mx1.2m (refer attached dwg for details) (We have
quoted for M S Hot Deep Galvanised Cover & Frame As per
openings shown in the drawing & 40 mm thick Stone
Partition for Bufels)
4.17
Supply , Installation & commissioning of uPVC pipes with

perforation & with alumunium mesh around it.
SWL/PFF/10-11/208-2
31.03.2011

57 OF 237
SWL/PFF/10-11/208-2
4.17.1 75 mm Dia
RM
200.00
4.17.2 100 mm Dia
RM
300.00
4.18
Making connection from the existing Municipal Sewer main line

including permission from the Municipal Authority, with all
Each
1.00
4.19
Making connection from the existing Municipal Storm Water

main and permission from the Municipal Authority, with all
Each
1.00
Each
R.O
RM
20.00
RM
10.00
RM
R.O
RM
R.O
RM
R.O
Each
4.20
4.21
Providing and fixing in position Patel Patent Gully trap including

making lead caulked joint with spun yarn, with inlet and outlet
connection etc complete.
150 x 150
Providing & Fixing Ductile Iron Grating over Gutter of folloing
width along with angle suport required along with accesaries
300 Wide (We have quoted for 300x600 mm, 35 kg weight

Grating & 25x25x5 mm Angle frame)
4.21.2
4.21.1
4.22
Providing & Fixing Cast Iron Grating over Gutter of folloing width
along with angle suport required along with accesaries

4.22.2
4.22.3
4.22.1
4.23
Construction of Rain water harvesting pits including the

construction of the storm water collection chamber and filling of
the same with the different corse sand as specified in the dwg
including making the required borewell and providing the sloted
pipes as required.
TOTAL FOR EXTERNAL DRAINAGE SYSTEM
5.0
Hydropneumatic System
5.1
Supply,
installation,
testing
and
commissioning
Hydropneumatic system for water supply comprising:
of
a) FRP Vessel with replaceable bladder as per data sheet and

specification.
SWL/PFF/10-11/208-2
31.03.2011

58 OF 237
SWL/PFF/10-11/208-2
b) 3Nos pumps as per Data Sheet

with valves on
suction & ' delivery and non-return valve on delivery. All three
pumps shall be provided with individual variable frequency
drive.
c) Control Panel
d) All accessories required for the control of system as per
control scheme.
e) All interconnection piping as shown on drawing.
f) Electrical connection to pumps
from panel using suitable
conductors and earthing of equipment. (Note: Refer the data
sheets for
Pressure vessel and Water Pumps with the
corresponding number of floor being served as the suffix vessel
or pump)
5.1.1
Hydropneumatic system water supply as per the Pump Data

Sheet-DWP-1 & Vessel Data Sheet - HSP- 01
Each
5.1.2

Sheet-FWP-1 & Vessel Data Sheet - HSP-03
Each
5.1.3

Sheet-DWP-2 & Vessel Data Sheet - HSP-02
Each
5.1.4

Each
Set
TOTAL FOR HYDROPNEUMATIC SYSTEM

6.0
PUMPS
6.1
Supply, installation, testing and commissioning of Vertical DP

pumps with Pressure Vessels of Suitable Pressure for A/C make
up water 250 LPM 66M head ( ! Working + 1 S/b )
a) Control Panel with autochange over ,

b) All accessories required for the control of system as per
control scheme.
c) All interconnection piping as shown on drawing.
Electrical connection to pumps from panel using suitable con
ductors and earthing of equipment.
f) Water Lvl sensers , etc..
g ) Required cabling with terminations etc ( approx 15 m )
SWL/PFF/10-11/208-2
31.03.2011

59 OF 237
SWL/PFF/10-11/208-2
6.2

pumps with for Landscaping.500 Lpm 25 M Head ( ! Working +
1 S/b )
Set
Set
Set
a) Control Panel with autochange over , Pressure Sensors

control scheme.
d) Electrical connection to pumps ' from panel using suitable
con ductors and earthing of equipment.
6.3

pumps to transfer Domestic water from bsmt tank to Service
floor flush water tank.. 600 Lpm 78 M Head ( ! Working + 1 S/b )
control scheme.
6.4

pumps to transfer Flush water from flush tank to service floor
flush tank . 400 Lpm 78 M Head ( ! Working + 1 S/b )
control scheme.
SWL/PFF/10-11/208-2
31.03.2011

60 OF 237
SWL/PFF/10-11/208-2
6.5

pumps for Transfer from STP to Flush Tank. 600 Lpm 16 M
Head ( ! Working + 1 S/b )
Set

control scheme.
d) Electrical connection to pumps from panel using suitable con
6.6
Supply, installation, testing and commissioning of monoblock

submerssible type centrifugal sump pumps of ( 1 working + 1
s/b ) comprising
Set

control scheme.
c) All interconnection piping as
shown on drawing.
e) Required foot valves , Butterfly valves , NRV , Strainer .. Etc.
h) Guide Rail & cain for pulling the pumps
Car Parking Sump pump as per Data Sheet- SP-1, 300 lpm
22M Head
i)
Laundry Sump pump as per Data Sheet- SP-2, 300 lpm 18M
Head
ii)
Toilet Sump pump as per Data Sheet- SP-3, 200 lpm 18M
Head
iii)
Kitchen waste lifting Sump pump as per Data Sheet- SP-4, 200
lpm 18M Head
iv)
Plant room Sump pump as per

18M Head
v)
SWL/PFF/10-11/208-2
31.03.2011
Data Sheet- SP-5, 200 lpm

61 OF 237
SWL/PFF/10-11/208-2
6.7
Service Floor De-Watering pump as per Data Sheet- SP-6, 200

lpm, 15M Head
vi)
Suply,installation,testing & commisioning of DIESEL ENGINE

DRIVEN self priming water sump with C.I head ,S.S shaft and
impeller for De-watering basment mounted on trolly,complete
wsith all accessries with fexible hose ,foot valve,ect(Maximum
Flow Rate available is 650LPM, with out Panel, we have
quoted flexible Pipe 5 mtr. only on suction side)
set
R.O
Flow rate: 750 LPM

Head : 20 Mtrs
TOTAL FOR PUMPS
7.0
7.1
MV SWITCHGEAR & POWER PANELS
Supply, installation, testing and commissioning of cubicle type

panels as specified and shown on drawing.
i) Main Copper busbars with bar type feeder connections & all
internal wiring and connections.
ii) Earthing all components,frame etc. to a common internal earth
bar.
iii) Painting all sheet metal works.
iv) All accessories & supporting structure,base etc.,
v) Brass glands and crimping lugs for sending and receiving
ends.
vi) All ammeters with C.T's and voltmeter and energy meters
with necessary fuses.
vii) All Load Managers to have parameters like KW, KVA, A, V,
PF,KVAR, Active & Reactive component of power, RS 485 port
to have BMS compatibility as required & desired to complete the
system.
vii) Panel components as specified and as required.
viii) MS base frame.
ix)All switch gear to have short circuit levels as specified (for
MCB, consider fuse back up etc.,).
7.1.1
Main Utility Pump Panel as required, specified and shown on

drg. No. R-167-P-353
SWL/PFF/10-11/208-2
31.03.2011
Each

62 OF 237
SWL/PFF/10-11/208-2
7.1.2
Service Floor Utility Pump Panel as required, specified and

shown on drg. No. R-167-P-353
Each
7.1.3
Sump Pump power Panel (Basement Area) as required,

specified and shown on drg. No. R-167-P-353
Each
7.1.4
Sump Pump power Panel (Service Floor) as required, specified

and shown on drg. No. R-167-P-353
Each
7.1.5
Isolater For Sump Pumps power Panel as required, specified

and shown on drg. No. R-167-P-353
Each
16
m
m
m
100
100
150
m
m
m
m
m
m
m
m
m
m
m
R.O.
100
10
1900
300
200
100
10
100
10
10
Each
Each
Each
Each
Each
Each
Each
Each
6
4
8
14
2
130
10
20
CABLING
7.2
Power Cabling (XLPE / PVC)

Supply and laying heavy duty 1100V grade XLPE/ PVC insulated
sheathed & armoured FRLS cables indoor with Al/Cu conductors
only as specified and shown on drgs. complete with:
a) Cable clamps on walls, columns, beams, built-up trenches,
cable markers etc. for indoor cables.
b) Covering bricks or tiles, cable markers etc for outdoor cables.
7.2.1
7.2.2
7.2.3
7.2.4
7.2.5
7.2.6
7.2.7
7.2.8
7.2.9
7.2.10
7.2.11
7.2.12
7.2.13
7.2.14
7.3
7.3.1
7.3.2
7.3.3
7.3.4
7.3.5
7.3.6
7.3.7
7.3.8
c) Earthing the glands armouring etc.

Aluminium cables
(XLPE cables)
3.5 C 120 sqmm
3.5 C 95 sqmm
3.5 C 35 sqmm
- do - but for copper cables
4 C 25 sqmm
4 C 16 sqmm
4 C 10 sqmm
4 C 6 sqmm
4 C 4 sqmm
4 C 2.5 sqmm
3 C 16 sqmm
3 C 10 sqmm
3 C 6 sqmm
3 C 4 sqmm
3 C 2.5 sqmm
Cable Termination
Making cable end terminations including brass compression
glands and crimping type copper lugs for cable sizes mentioned
below of copper.
3.5 C 120 sqmm
3.5 C 95 sqmm
3.5 C 35 sqmm
4c / 3c x 16
4c / 3c x 10
4c / 3c x 6
4c / 3c x 4
4c / 3c x 2.5
SWL/PFF/10-11/208-2
31.03.2011

63 OF 237
SWL/PFF/10-11/208-2
7.4
7.4.1
7.4.2
7.4.3
7.4.4
Cable Trays
Supply & installation of Perforated type Powder coated M.S.
cable trays of 50 mm in Height & 2.5mm thick with two coates of
red-oxide and with necessory supporting frame etc. as specified
& shown on drawings.
200 mm wide single
horizontal/vertical tier.
150 mm wide single
100 mm wide single
50 mm wide single
100
100
500
500
m
m
m
m
m
10
50
100
100
100
EARTHING
7.5
Earth wire/strips
Supply & laying Cu earthing strips for interconnecting the

earthing stations, panels, DB's etc. in built-up trenches, on
walls/ceiling, buried in ground, generally as specified & shown on
drawings complete with;
a) Fixing accessories.
7.5.1
7.5.2
7.5.3
7.5.4
7.5.5
b) Corrosion protection of buried conductors with bituminous

coating and covered with PVC tapes.
40 x 5 mm C.U.
25 x 5 mm C.U.
25 x 3 mm C.U.
20 x 3 mm C.U.
'No. 8 SWG C.U.
TOTAL FOR ELECT OF PLUMBING SYSTEM
GRAND TOTAL
5.0
Grundfos
HYDROPNEUMATIC SYSTEM (HBD)
5.1
Supply,
installation,
testing
and
commissioning
of

specification.
with valves on
drive.
c) Control Panel
SWL/PFF/10-11/208-2
31.03.2011

64 OF 237
SWL/PFF/10-11/208-2

control scheme.
sheets for
or pump)
5.1.1

Each
5.1.2

Each
5.1.3

Each
5.1.4

Each
Set
Set

6.0
PUMPS
6.1


control scheme.
6.2

1 S/b )
control scheme.
SWL/PFF/10-11/208-2
31.03.2011

65 OF 237
SWL/PFF/10-11/208-2

6.3

Set
Set
Set

control scheme.
6.4

control scheme.
6.5

control scheme.
SWL/PFF/10-11/208-2
31.03.2011

66 OF 237
SWL/PFF/10-11/208-2

6.6

s/b ) comprising
Set

control scheme.
shown on drawing.
22M Head
i)
Head
ii)
Head
iii)
lpm 18M Head
iv)

18M Head
v)
vi)

lpm, 15M Head
SWL/PFF/10-11/208-2
31.03.2011

67 OF 237
SWL/PFF/10-11/208-2
6.7

Flow Rate available is 650LPM)
set
R.O
Flow rate: 750 LPM

Head : 20 Mtrs
TOTAL FOR PUMPS
5.0
HYDROPNEUMATIC SYSTEM (ITT)
5.1
Supply,
installation,
testing
and
commissioning
of

specification.
with valves on
drive.
c) Control Panel
control scheme.
sheets for
or pump)
5.1.1

Each
5.1.2

Each
5.1.3

Each
5.1.4

Each

6.0
PUMPS
SWL/PFF/10-11/208-2
31.03.2011

68 OF 237
SWL/PFF/10-11/208-2
6.1

Set
Set
Set

control scheme.
6.2

1 S/b )
control scheme.
6.3

control scheme.
SWL/PFF/10-11/208-2
31.03.2011

69 OF 237
SWL/PFF/10-11/208-2
6.4

Set
Set

control scheme.
6.5

control scheme.
6.6

s/b ) comprising
Set

control scheme.
shown on drawing.
SWL/PFF/10-11/208-2
31.03.2011

70 OF 237
SWL/PFF/10-11/208-2

6.7
22M Head
i)
Head
ii)
Head
iii)
lpm 18M Head
iv)

18M Head
v)

lpm, 15M Head
vi)

Flow Rate available is 650LPM)
set
R.O
Flow rate: 750 LPM

Head : 20 Mtrs
TOTAL FOR PUMPS
SWL/PFF/10-11/208-2
31.03.2011

71 OF 237
SWL/PFF/10-11/208-2
Fr &
Make
Misc
LP
Dis
ED
ST
Labour
75
Labour
75
Labour
75
Labour
Labour
25
75
SWL/PFF/10-11/208-2
31.03.2011
Cost
W&
Oct
Price
Rs
Ins
Acc
1.02
1.02
75
1.02
1.02
75
1.02
1.02
75
1.02
1.02
25
1.02
1.02
75

72 OF 237
SWL/PFF/10-11/208-2
Labour
75
1.02
1.02
75
Labour
75
1.02
1.02
75
Labour
75
1.02
1.02
75
1.02
1.02
75
Labour
75
SWL/PFF/10-11/208-2
31.03.2011

73 OF 237
SWL/PFF/10-11/208-2
Labour
15
1.02
1.02
15
Labour
15
1.02
1.02
15
Labour
15
1.02
1.02
15
Labour
15
1.02
1.02
15
Labour
75
1.02
1.02
75
Labour
50
1.02
1.02
50
Labour
250
1.02
1.02
250
Labour
75
1.02
1.02
75
Labour
50
1.02
1.02
50
Labour
15
1.02
1.02
15
Labour
15
1.02
1.02
15
Labour
750
1.02
1.02
750
SWL/PFF/10-11/208-2
31.03.2011

74 OF 237
SWL/PFF/10-11/208-2
Labour
15
1.02
1.02
15
Labour
10
1.02
1.02
10
Labour
15
1.02
1.02
15
Labour
75
1.02
1.02
75
Labour
150
1.02
1.02
150
SWL/PFF/10-11/208-2
31.03.2011

75 OF 237
SWL/PFF/10-11/208-2
Jindal
Jindal
Jindal
Jindal
Jindal
Jindal
Jindal
Jindal
Jindal
Jindal
54
64
66
80
89
103
139
140
138
456
79
103
144
187
216
291
377
466
676
997
1
1
1
1
1
1
1
1
1
1
1.103
1.103
1.103
1.103
1.103
1.103
1.103
1.103
1.103
1.103
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1
1
1
1
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
1.03
148
185
236
301
345
446
584
691
937
1,635
Astral
Astral
Astral
Astral
Astral
Astral
59
60
60
71
87
122
66
79
107
156
214
350
0.5
0.5
0.5
0.5
0.5
0.5
1
1
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1.055
1.055
1.055
1.055
1.055
1.055
95
103
119
157
205
314
SWL/PFF/10-11/208-2
31.03.2011

76 OF 237
SWL/PFF/10-11/208-2
Astral
Astral
Astral
Astral
Astral
Astral
Astral
Astral
Astral
Astral
32
38
42
56
76
122
226
314
485
1147
66
79
107
156
214
350
802
1,042
1,482
3,102
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5
1
1
1
1
1
1
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1
1
1
1
1.055
1.055
1.055
1.055
1.055
1.055
1.055
1.055
1.055
1.055
68
82
101
142
194
314
665
886
1,298
2,850
Astral
Astral
Astral
Astral
Astral
Astral
Astral
Astral
Astral
Astral
32
38
42
56
76
122
215
299
460
1085
66
79
107
156
214
350
802
1,042
1,482
3,102
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5
1
1
1
1
1
1
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1
1
1
1
1.055
1.055
1.055
1.055
1.055
1.055
1.055
1.055
1.055
1.055
68
82
101
142
194
314
655
870
1,274
2,787
Astral
Astral
Astral
215
299
460
1,101
1,481
2,201
0.5
0.5
0.5
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1.055
1.055
1.055
819
1,112
1,668
1.02
1.02
1.055
1.02
1.02
1.055
3,666
Astral
1085
SWL/PFF/10-11/208-2
31.03.2011
4,703
0.5

77 OF 237
SWL/PFF/10-11/208-2
Rajco
Rajco
Rajco
Rajco
Rajco
Rajco
134
234
299
454
498
643
207
390
498
826
995
1,430
1
1
1
1
1
1
1
1
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1.055
1.055
1.055
1.055
1.055
1.055
361
662
845
1,360
1,590
2,213
Audco
Audco
1028
696
5,403
4,246
0.8
0.8
1
1
1.02
1.02
1.02
1.02
1
1
1.055
1.055
5,772
4,424
Audco
524
3,287
0.8
1.02
1.02
1.055
3,410
Audco
Zoloto
Zoloto
Zoloto
Zoloto
444
237
157
128
74
2,950
0.8
1.02
1.02
1.055
3,034
3,882
2,557
1,781
1,322
0.8
0.8
0.8
0.7
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1
1
3,468
2,285
1,610
1,037
Zoloto
Zoloto
Zoloto
Zoloto
Zoloto
Zoloto
Zoloto
413
220
145
119
74
53
37
6,665
3,902
2,476
1,745
897
718
474
0.7
0.7
0.7
0.7
0.7
0.7
0.7
1
1
1
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1
1
1
1
1
1
1
1
5,267
3,061
1,949
1,390
727
576
383
Zoloto
816
4,916
0.7
1.02
1.02
4,396
Zoloto
634
3,909
0.7
1.02
1.02
3,481
Zoloto
Zoloto
Zoloto
544
70
60
3,440
0.7
1.02
1.02
3,049
2,952
1,990
0.8
0.8
1
1
1.02
1.02
1.02
1.02
1
1
1
1
2,527
1,716
Audco
Audco
Audco
Audco
1028
696
524
444
5,403
4,246
3,287
2,950
0.8
0.8
0.8
0.8
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1.055
1.055
1.055
1.055
5,772
4,424
3,410
3,034
SWL/PFF/10-11/208-2
31.03.2011

78 OF 237
SWL/PFF/10-11/208-2
Audco
Zoloto
Zoloto
Zoloto
320
145
119
74
2,551
2,476
1,745
897
0.8
0.7
0.7
0.7
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1.055
1
1
1
2,560
1,949
1,390
727
Zoloto
Zoloto
Zoloto
Zoloto
Zoloto
1268
816
634
544
460
10,508
5,776
3,849
3,157
1,854
0.7
0.7
0.7
0.8
0.8
1
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1
1
1
1
8,921
5,023
3,437
3,172
2,003
Zoloto
Zoloto
Zoloto
Zoloto
Zoloto
1268
816
634
544
460
6,589
4,916
3,909
3,440
3,119
0.7
0.7
0.7
0.7
0.7
1
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1
1
1
1
6,067
4,396
3,481
3,049
2,732
144,475
1.02
1.02
156,078
72,500
1.02
1.02
79,419
49,929
1.02
1.02
55,518
38,934
1.02
1.02
43,610
14,538
1.02
1.02
17,322
9,381
1.02
1.02
11,603
1480
7,388
1.02
1.02
9,166
1346
4,781
1.02
1.02
6,320
Honeywell/
Zoloto/ Fibeg
Honeywell/
Zoloto/ Fibeg
Honeywell/
Zoloto/ Fibeg
Honeywell/
Zoloto/ Fibeg
Honeywell/
Zoloto/ Fibeg
Honeywell/
Zoloto/ Fibeg
Honeywell/
Zoloto/ Fibeg
Honeywell/
Zoloto/ Fibeg
5766
3990
3573
3103
2198
1843
SWL/PFF/10-11/208-2
31.03.2011

79 OF 237
SWL/PFF/10-11/208-2
Zoloto
Zoloto
Zoloto
Actaris/
Woltex
Actaris/
Woltex
Actaris/
Woltex
Actaris/
Woltex
Actaris/
Woltex
Actaris/
Woltex
544
634
816
6919
5388
5388
3684
3120
2940
6,010
7,552
10,851
0.75
0.75
0.75
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
5,234
6,527
9,283
68,296
1.02
1.02
1.055
81,882
42,506
1.02
1.02
1.055
52,044
42,506
1.02
1.02
1.055
52,044
35,009
1.02
1.02
1.055
42,110
30,852
1.02
1.02
1.055
36,984
28,552
1.02
1.02
1.055
34,279
Civil/Neco
6402
16,082
0.72
1.02
1.03
18,567
Civil/Neco
11034
16,082
0.72
1.02
1.03
23,199
SWL/PFF/10-11/208-2
31.03.2011

80 OF 237
SWL/PFF/10-11/208-2
Local
10
45
1.02
56
Techno
Techno
Techno
Techno
972
632
445
80
6,931
4,978
4,232
1,129
1
1
1
1
1
1
1
1
1
1
1
1
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1
1
8,042
5,710
4,762
1,231
Labour
1.02
Labour
1.02
Armaflex
Armaflex
Armaflex
Armaflex
Armaflex
3
4
4
5
6
30
39
44
50
56
1
1
1
1
1
1.103
1.103
1.103
1.103
1.103
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1.055
1.055
1.055
1.055
1.055
40
51
58
65
73
Armaflex
Armaflex
Armaflex
Armaflex
Armaflex
Armaflex
15
20
27
33
26
30
152
200
268
329
258
297
1
1
1
1
1
1
1.103
1.103
1.103
1.103
1.103
1.103
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1.055
1.055
1.055
1.055
1.055
1.055
200
262
352
431
338
390
OR
25
814
0.75
1.02
1.02
1.055
695
OR
25
1,062
0.75
1.02
1.02
1.055
899
OR
75
3,594
0.75
1.02
1.02
1.055
3,034
SWL/PFF/10-11/208-2
31.03.2011

81 OF 237
SWL/PFF/10-11/208-2
Kirti
Kirti
Kirti
Kirti
Kirti
Kirti
Kirti
58
31
20
16
10
7
5
1,154
613
400
314
196
133
94
0.65
0.65
0.65
0.65
0.65
0.65
0.65
1
1
1
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1
1
1
1
1
1
1
1
838
445
290
228
142
97
68
Labour
1.02
Cirrus
1250
1,500
1.02
1.055
2,864
Avcon
Avcon
Avcon
650
800
1000
10,850
13,680
20,110
1
1
1
1.103
1.103
1.103
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1.055
1.055
1.055
13,786
17,362
25,347
Neco
75
628
0.72
1.02
1.03
550
Neco
60
710
0.72
1.02
1.03
597
Supreme
75
283
0.65
1.02
263
Supreme
75
270
0.65
1.02
254
SWL/PFF/10-11/208-2
31.03.2011

82 OF 237
SWL/PFF/10-11/208-2
Chilly
15
108
0.8
1.02
1.02
1.055
110
Chilly
15
175
0.8
1.02
1.02
1.055
169
Supreme
15
278
0.65
1.02
199
Neco
Neco
Neco
Neco
752
432
259
219
1,537
1,051
593
492
1
1
1
1
1
1
1
1
1
1
1
1
1.02
1.02
1.02
1.02
1
1
1
1
1.03
1.03
1.03
1.03
2,367
1,536
882
735
1.02
1.03
748
Neco
253
471
1.02
1.03
Neer
Neer
Neer
100
75
50
4,180
1,405
1,290
0.85
0.85
0.85
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
3,797
1,317
1,191
Local
127.11
2,542
1.02
2,720
Local
Local
Local
75.14
50.72
36.79
626
423
307
1
1
1
1
1
1
1
1
1
1.02
1.02
1.02
1
1
1
1
1
1
714
482
350
SWL/PFF/10-11/208-2
31.03.2011

83 OF 237
SWL/PFF/10-11/208-2
Local
10
45
1.02
Electrosteel
913
3,417
1.02
1.02
1.03
4,574
Electrosteel
702
2,542
1.02
1.02
1.03
3,426
Electrosteel
463
1,737
1.02
1.02
1.03
2,325
Electrosteel
370
1,087
1.02
1.02
1.03
1,535
Electrosteel
287
880
1.02
1.02
1.03
1,230
Adhikari
785
15,700
1.103
1.02
18,448
Adhikari
550
11,000
1.103
1.02
12,926
Supreme
Supreme
Supreme
62
43
26
107
65
42
0.65
0.65
0.65
1.000
1.000
1.000
1
1
1
1.02
1.02
1.02
1
1
1
1
1
1
133
86
54
Supreme
Supreme
Supreme
68
95
337
306
652
1,063
0.75
0.75
0.75
1
1
1
1
1
1
1.02
1.02
1.02
1
1
1
1
1
1
302
594
1,150
SWL/PFF/10-11/208-2
31.03.2011
56

84 OF 237
SWL/PFF/10-11/208-2
Labour
Labour
Labour
0
0
0
0
0
0
1
1
1
1
1
1
1
1
1
1.02
1.02
1.02
1
1
1
1
1
1
Labour
1.02
Labour
1.02
18
73
0.85
1.02
1.02
1.055
87
32
128
0.85
1.02
1.02
1.055
152
78
312
0.85
1.02
1.02
1.055
369
Pranali
Pranali
Pranali
Pranali
29
41
46
62
194
273
310
415
1
1
1
1
1
1
1
1
1
1
1
1
1.02
1.02
1.02
1.02
1
1
1
1
1.055
1.055
1.055
1.055
238
335
380
509
Pranali
Pranali
Pranali
Pranali
Pranali
29
41
46
62
135
194
273
310
415
903
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1.055
1.055
1.055
1.055
1.055
238
335
380
509
1,107
Local
3707
1.02
3,707
Lalchand
Anand
Lalchand
Anand
Lalchand
Anand
SWL/PFF/10-11/208-2
31.03.2011

85 OF 237
SWL/PFF/10-11/208-2
Civil/Neco
2442
778
1.02
1.03
3,260
Civil/Neco
8460
5,807
1.02
1.03
14,561
Civil
4,896
1,248
0.85
1.02
5,978
Civil/Local
8609
7,434
1.02
16,191
Civil/Local
3830
4,068
1.02
7,980
Civil/Local
4767
5,352
1.02
10,226
Civil
4,896
1,248
0.85
1.02
5,978
SWL/PFF/10-11/208-2
31.03.2011

86 OF 237
SWL/PFF/10-11/208-2
Civil/Neco
12433
14,474
1.02
1.03
27,639
Civil/Neco
8972
13,670
1.02
1.03
23,333
Civil/Local
10153
5,514
1.02
15,777
Local
6,432
1.02
6,561
Local
6,786
1.02
6,922
Lalchand
Anand
1450.53
693
0.85
1.02
1.02
1.03
2,082
Local
1987
6,182
1.02
8,293
Civil/Local
23081
39,285
1.02
63,152
4892.5
SWL/PFF/10-11/208-2
31.03.2011
4,816

87 OF 237
SWL/PFF/10-11/208-2
Supreme
101.85
509
1.02
621
Supreme
134.40
672
1.02
820
Labour
1.02
Labour
1.02
Patel
Pattern
1436
9,570
1.02
11,197
Neco
140
4,681
1.02
1.02
1.03
5,156
Neco
159
5,300
1.02
1.02
1.03
5,838
Neco
175
3,500
1.02
1.02
1.03
3,926
Neco
358
7,153
1.02
1.02
1.03
8,023
Neco
485
9,690
1.02
1.02
1.03
10,868
Civil/Neco
5437
108,738
1.02
1.02
118,568
SWL/PFF/10-11/208-2
31.03.2011

88 OF 237
SWL/PFF/10-11/208-2
Grundfos
7050
913,781
1.02
1.02
1.055
1,010,036
Grundfos
7050
773,771
1.02
1.02
1.055
856,358
Grundfos
7047
379,276
1.02
1.02
1.055
423,349
Grundfos
7000
358,779
1.02
1.02
1.055
400,804
Grundfos
8000
169,042
1.02
1.02
1.055
193,544
SWL/PFF/10-11/208-2
31.03.2011

89 OF 237
SWL/PFF/10-11/208-2
Grundfos
8000
189,713
1.02
1.02
1.055
216,233
Grundfos
8000
430,753
1.02
1.02
1.055
480,804
Grundfos
8000
252,145
1.02
1.02
1.055
284,760
SWL/PFF/10-11/208-2
31.03.2011

90 OF 237
SWL/PFF/10-11/208-2
Grundfos
8000
169,240
1.02
1.02
1.055
193,762
Grundfos
8000
182,318
1.02
1.02
1.055
208,116
Grundfos
8000
133,719
1.02
1.02
1.055
154,773
Grundfos
8000
129,743
1.02
1.02
1.055
150,409
Grundfos
8000
129,743
1.02
1.02
1.055
150,409
Grundfos
8000
129,743
1.02
1.02
1.055
150,409
SWL/PFF/10-11/208-2
31.03.2011

91 OF 237
SWL/PFF/10-11/208-2
Grundfos
8000
129,743
1.02
1.02
1.055
150,409
Kirlosker
5000
135,000
1.02
1.02
1.055
153,179
Square
Automation
8000
286,000
1.103
1.02
1.055
347,464
SWL/PFF/10-11/208-2
31.03.2011

92 OF 237
SWL/PFF/10-11/208-2
Square
Automation
8000
126,000
1.103
1.02
1.055
157,554
Square
Automation
8000
275,000
1.103
1.02
1.055
334,408
Square
Automation
8000
135,000
1.103
1.02
1.055
168,237
L&T
250
5,000
1.02
1.055
5,631
KEI
KEI
KEI
44.5
35.5
16.35
890
710
327
0.6
0.6
0.6
1.103
1.103
1.103
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
657
524
242
KEI
KEI
KEI
KEI
KEI
KEI
KEI
KEI
KEI
KEI
KEI
81.2
51.6
36.55
24.1
17.5
12.85
39.45
29.9
19
13.95
10.4
1,624
1,032
731
482
350
257
789
598
380
279
208
0.6
0.6
0.6
0.6
0.6
0.6
0.6
0.6
0.6
0.6
0.6
1.103
1.103
1.103
1.103
1.103
1.103
1.103
1.103
1.103
1.103
1.103
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1,199
762
540
356
258
190
583
442
281
206
154
Dowel
Dowel
Dowel
Dowel
Dowel
Dowel
Dowel
Dowel
67
58
16
13
9
9
8
8
670
580
165
131
92
86
79
79
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
750
649
184
147
103
96
88
88
SWL/PFF/10-11/208-2
31.03.2011

93 OF 237
SWL/PFF/10-11/208-2
Profab
57
285
1.103
1.02
378
Profab
47
235
1.103
1.02
311
Profab
34
170
1.103
1.02
225
Profab
24
120
1.103
1.02
159
Local
Local
Local
Local
Local
42
27
13
11
2
848
536
268
212
46
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1.02
1.02
1.02
1.02
1.02
1
1
1
1
1
1
1
1
1
1
907
574
287
226
50
SWL/PFF/10-11/208-2
31.03.2011

94 OF 237
SWL/PFF/10-11/208-2
HBD
8000
699,300
1.02
1.02
1.055
775,567
HBD
8000
699,300
1.02
1.02
1.055
775,567
HBD
8000
508,500
1.02
1.02
1.055
566,141
HBD
8000
508,500
1.02
1.02
1.055
566,141
HBD
8000
205,200
1.02
1.02
1.055
233,232
HBD
8000
169,200
1.02
1.02
1.055
193,718
SWL/PFF/10-11/208-2
31.03.2011

95 OF 237
SWL/PFF/10-11/208-2
HBD
8000
275,400
1.02
1.02
1.055
310,285
HBD
8000
246,600
1.02
1.02
1.055
278,674
HBD
8000
169,200
1.02
1.02
1.055
193,718
SWL/PFF/10-11/208-2
31.03.2011

96 OF 237
SWL/PFF/10-11/208-2
HBD
8000
227,200
1.02
1.02
1.055
257,380
HBD
8000
193,000
1.02
1.02
1.055
219,841
HBD
8000
211,000
1.02
1.02
1.055
239,598
HBD
8000
211,000
1.02
1.02
1.055
239,598
HBD
8000
211,000
1.02
1.02
1.055
239,598
HBD
8000
146,200
1.02
1.02
1.055
168,472
SWL/PFF/10-11/208-2
31.03.2011

97 OF 237
SWL/PFF/10-11/208-2
Kirlosker
5000
135,000
1.02
1.02
1.055
153,179
1.02
1.02
1.055
762,219
1.02
1.02
1.055
725,821
1.02
1.02
1.055
506,316
1.02
1.02
1.055
483,792
711,510
ITT
8000
687,139
711,510
ITT
8000
653,978
493,907
ITT
8000
453,996
471,576
ITT
8000
SWL/PFF/10-11/208-2
31.03.2011
433,475

98 OF 237
SWL/PFF/10-11/208-2
ITT
8000
187,045
1.02
1.02
1.055
213,305
ITT
8000
194,866
1.02
1.02
1.055
221,889
ITT
8000
339,983
1.02
1.02
1.055
381,173
SWL/PFF/10-11/208-2
31.03.2011

99 OF 237
SWL/PFF/10-11/208-2
ITT
8000
323,718
1.02
1.02
1.055
363,320
ITT
8000
194,866
1.02
1.02
1.055
221,889
SWL/PFF/10-11/208-2
31.03.2011

100 OF 237
SWL/PFF/10-11/208-2
ITT
8000
268,531
1.02
1.02
1.055
302,745
ITT
8000
268,531
1.02
1.02
1.055
302,746
ITT
8000
298,193
1.02
1.02
1.055
335,303
ITT
8000
169,096
1.02
1.02
1.055
193,603
ITT
8000
169,096
1.02
1.02
1.055
193,603
ITT
8000
169,096
1.02
1.02
1.055
193,603
Kirlosker
5000
135,000
1.02
1.02
1.055
153,179
SWL/PFF/10-11/208-2
31.03.2011

101 OF 237
SWL/PFF/10-11/208-2
Cost
Amount Rs
Labour Standard
Rate
Amount
Rs
Rs
Factor
Erection
Labour Actual
Rate
Amount Rs
Rs
Margin
Mat.
Lab
27,000
600
216,000
600
216,000
1.195
1.195
2,775
550
20,350
550
20,350
1.195
1.195
1,125
600
9,000
600
9,000
1.195
1.195
125
1,200
6,000
1,200
6,000
1.195
1.195
30,150
500
201,000
500
201,000
1.195
1.195
SWL/PFF/10-11/208-2
31.03.2011

102 OF 237
SWL/PFF/10-11/208-2
1,125
500
7,500
500
700
700
900
550
6,600
550
750
550
5,500
550
SWL/PFF/10-11/208-2
31.03.2011
7,500
1.195
1.195
1.195
1.195
6,600
1.195
1.195
5,500
1.195
1.195

103 OF 237
SWL/PFF/10-11/208-2
6,255
75
31,275
75
31,275
1.195
1.195
6,525
75
32,625
75
32,625
1.195
1.195
5,400
75
27,000
75
27,000
1.195
1.195
3,000
60
12,000
60
12,000
1.195
1.195
28,950
450
173,700
450
173,700
1.195
1.195
425
425
1.195
1.195
550
550
1.195
1.195
1,050
250
3,500
250
3,500
1.195
1.195
2,500
450
22,500
450
22,500
1.195
1.195
100
100
1.195
1.195
750
75
3,750
75
3,750
1.195
1.195
270,000
1,850
666,000
1,850
666,000
1.195
1.195
SWL/PFF/10-11/208-2
31.03.2011

104 OF 237
SWL/PFF/10-11/208-2
5,790
75
28,950
75
28,950
1.195
1.195
3,860
60
23,160
60
23,160
1.195
1.195
5,400
75
27,000
75
27,000
1.195
1.195
150
850
1,700
850
1,700
1.195
1.195
450
450
1,350
450
1,350
1.195
1.195
404,030
SWL/PFF/10-11/208-2
31.03.2011
1,526,460

105 OF 237
SWL/PFF/10-11/208-2
207,300
46,850
-
53
58
63
79
95
126
157
189
251
375
56,700
12,550
-
1
1
1
1
1
1
1
1
1
1
53
58
63
79
95
126
157
189
251
375
56,700
12,550
-
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
826,500
365,650
11,900
15,700
-
39
42
45
50
55
60
339,300
149,100
4,500
5,000
-
1
1
1
1
1
1
39
42
45
50
55
60
339,300
149,100
4,500
5,000
-
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
SWL/PFF/10-11/208-2
31.03.2011

106 OF 237
SWL/PFF/10-11/208-2
618,800
563,750
621,150
156,200
145,500
400,350
-
39
42
45
50
55
60
75
90
120
180
354,900
288,750
276,750
55,000
41,250
76,500
-
1
1
1
1
1
1
1
1
1
1
39
42
45
50
55
60
75
90
120
180
354,900
288,750
276,750
55,000
41,250
76,500
-
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
3,400
2,460
3,030
213,000
291,000
219,800
465,050
152,250
1,235,780
1,811,550
39
42
45
50
55
60
75
90
120
180
1,950
1,260
1,350
75,000
82,500
42,000
53,250
15,750
116,400
117,000
1
1
1
1
1
1
1
1
1
1
39
42
45
50
55
60
75
90
120
180
1,950
1,260
1,350
75,000
82,500
42,000
53,250
15,750
116,400
117,000
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
8,190
500,400
1,668,000
75
90
120
750
40,500
120,000
1
1
1
75
90
120
750
40,500
120,000
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
100,800
180
1.195
1.195
2,052,960
SWL/PFF/10-11/208-2
31.03.2011
180
100,800

107 OF 237
SWL/PFF/10-11/208-2
53
58
63
79
95
126
1
1
1
1
1
1
53
58
63
79
95
126
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
360
240
1
1
360
240
1.195
1.195
1.195
1.195
180
180
1.195
1.195
150
150
1.195
1.195
10,370
120
90
75
60
600
1
1
1
1
120
90
75
60
600
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
26,335
275,490
146,175
97,300
567,060
230,400
172,350
150
120
90
75
60
55
50
750
10,800
6,750
5,250
46,800
22,000
22,500
1
1
1
1
1
1
1
150
120
90
75
60
55
50
750
10,800
6,750
5,250
46,800
22,000
22,500
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
48,356
240
2,640
240
2,640
1.195
1.195
3,481
180
180
180
180
1.195
1.195
18,294
150
900
150
900
1.195
1.195
120
90
1
1
120
90
1.195
1.195
1.195
1.195
150,072
247,744
44,330
36,408
360
240
180
150
9,360
13,440
2,340
1,800
1
1
1
1
360
240
180
150
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
SWL/PFF/10-11/208-2
31.03.2011
9,360
13,440
2,340
1,800

108 OF 237
SWL/PFF/10-11/208-2
12,800
-
120
90
75
60
600
-
1
1
1
1
120
90
75
60
600
-
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
35,684
20,092
6,874
-
360
240
180
150
120
1,440
960
360
-
1
1
1
1
1
360
240
180
150
120
1,440
960
360
-
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
24,268
43,960
3,481
33,539
5,464
360
240
180
150
120
1,440
2,400
180
1,650
240
1
1
1
1
1
360
240
180
150
120
1,440
2,400
180
1,650
240
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
312,156
1,800
3,600
1,800
3,600
1.195
1.195
79,419
1,200
1,200
1,200
1,200
1.195
1.195
55,518
900
900
900
900
1.195
1.195
87,220
750
1,500
750
1,500
1.195
1.195
467,694
600
16,200
600
16,200
1.195
1.195
313,281
450
12,150
450
12,150
1.195
1.195
18,332
375
750
375
750
1.195
1.195
12,640
350
700
350
700
1.195
1.195
SWL/PFF/10-11/208-2
31.03.2011

109 OF 237
SWL/PFF/10-11/208-2
150
180
240
1
1
1
150
180
240
1.195
1.195
1.195
1.195
1.195
1.195
1,740
1,740
1.195
1.195
52,044
1,210
1,210
1,210
1,210
1.195
1.195
156,132
1,210
3,630
1,210
3,630
1.195
1.195
126,330
920
2,760
920
2,760
1.195
1.195
110,952
750
2,250
750
2,250
1.195
1.195
68,558
580
1,160
580
1,160
1.195
1.195
18,567
3,000
3,000
3,000
3,000
1.195
1.195
3,500
3,500
1.195
1.195
SWL/PFF/10-11/208-2
31.03.2011

110 OF 237
SWL/PFF/10-11/208-2
20
20
1.195
1.195
16,084
5,710
4,762
2,462
240
180
150
60
480
180
150
120
1
1
1
1
240
180
150
60
480
180
150
120
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
225
22,500
225
22,500
1.195
1.195
350
350
1.195
1.195
416,000
255,000
182,700
97,500
109,500
21
25
29
33
37
216,320
123,000
90,090
49,500
55,800
1
1
1
1
1
21
25
29
33
37
218,400
125,000
91,350
49,500
55,500
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
140,000
13,100
158,400
193,950
50,700
136,500
56
65
75
87
103
119
39,060
3,230
33,570
38,970
15,390
41,510
1
1
1
1
1
1
56
65
75
87
103
119
39,200
3,250
33,750
39,150
15,450
41,650
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
55,600
120
9,600
120
9,600
1.195
1.195
4,495
150
750
150
750
1.195
1.195
15,170
180
900
180
900
1.195
1.195
SWL/PFF/10-11/208-2
31.03.2011

111 OF 237
SWL/PFF/10-11/208-2
3,352
2,670
1,160
912
4,260
7,275
6,120
75
60
50
40
30
25
20
300
360
200
160
900
1,875
1,800
1
1
1
1
1
1
1
75
60
50
40
30
25
20
300
360
200
160
900
1,875
1,800
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
175,000
175,000
175,000
175,000
1.195
1.195
34,368
1,500
18,000
1,500
18,000
1.195
1.195
800
1,000
1,200
1
1
1
800
1,000
1,200
1.195
1.195
1.195
1.195
1.195
1.195
18,663,440
3,580,675
770,000
75
105,000
75
105,000
1.195
1.195
89,550
75
11,250
75
11,250
1.195
1.195
100
100
1.195
1.195
75
75
1.195
1.195
SWL/PFF/10-11/208-2
31.03.2011

112 OF 237
SWL/PFF/10-11/208-2
165,000
50
75,000
50
75,000
1.195
1.195
16,900
50
5,000
50
5,000
1.195
1.195
81,988
50
20,600
50
20,600
1.195
1.195
2,011,950
10,905,600
5,292,000
1,396,500
340
255
171
129
289,000
1,810,500
1,026,000
245,100
1
1
1
1
340
255
171
129
289,000
1,810,500
1,026,000
245,100
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
86
86
37,970
26,340
5,955
200
150
100
2,000
3,000
500
1
1
1
200
150
100
2,000
3,000
500
1.195
1.195
1.195
1.195
1.195
1.195
10,880
200
800
200
800
1.195
1.195
32,130
12,050
1,750
150
100
75
6,750
2,500
375
1
1
1
150
100
75
6,750
2,500
375
1.195
1.195
1.195
1.195
1.195
1.195
SWL/PFF/10-11/208-2
31.03.2011

113 OF 237
SWL/PFF/10-11/208-2
20
20
1.05
1.05
425
425
1.195
1.195
1,113,450
340
110,500
340
110,500
1.195
1.195
1,046,250
255
114,750
255
114,750
1.195
1.195
15,350
171
1,710
171
1,710
1.195
1.195
129
129
1.195
1.195
47,250
1,050
1.195
1.195
750
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
830,160
1050
750
6,650
6,450
59,400
60
50
45
3,000
3,750
49,500
1
1
1
60
50
45
120
180
240
1
1
1
120
180
240
SWL/PFF/10-11/208-2
31.03.2011
47,250
3,000
3,750
49,500

114 OF 237
SWL/PFF/10-11/208-2
993
674
500
49,640
809,222
199,808
1
1
1
993
674
500
23,934,273
49,650
808,800
200,000
1.195
1.195
1.195
1.195
1.195
1.195
4,992,285
225
90,000
225
90,000
1.195
1.195
350
10,500
350
10,500
1.195
1.195
100
100
1.195
1.195
150
150
1.195
1.195
250
250
1.195
1.195
180
240
300
360
1
1
1
1
180
240
300
360
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
17,850
8,375
76,000
61,080
33,210
180
240
300
360
540
13,500
6,000
60,000
43,200
16,200
1
1
1
1
1
180
240
300
360
540
13,500
6,000
60,000
43,200
16,200
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
370,700
1,297
129,745
1,297
129,700
1.195
1.195
SWL/PFF/10-11/208-2
31.03.2011

115 OF 237
SWL/PFF/10-11/208-2
750
750
14,561
3,800
3,800
3,800
1,800
1,800
323,820
2,750
55,000
2,750
39,900
1,250
6,250
204,520
1,500
30,000
1,800
SWL/PFF/10-11/208-2
31.03.2011
1.195
1.195
1.195
1.195
1.195
1.195
55,000
1.195
1.195
1,250
6,250
1.195
1.195
1,500
30,000
1.195
1.195
1,800
1.195
1.195
3,800

116 OF 237
SWL/PFF/10-11/208-2
3,500
3,500
1.195
1.195
4,300
4,300
1.195
1.195
4,200
4,200
1.195
1.195
2,251
2,251
1.195
1.195
2,450
2,450
1.195
1.195
1.195
1.195
250
250
248,790
800
24,000
800
24,000
1.195
1.195
63,152
8,000
8,000
8,000
8,000
1.195
1.195
SWL/PFF/10-11/208-2
31.03.2011

117 OF 237
SWL/PFF/10-11/208-2
124,200
180
36,000
180
36,000
1.195
1.195
246,000
240
72,000
240
72,000
1.195
1.195
175,000
175,000
175,000
175,000
1.195
1.195
175,000
175,000
175,000
175,000
1.195
1.195
1,200
1,200
1.195
1.195
103,120
100
2,000
100
2,000
1.195
1.195
58,380
125
1,250
125
1,250
1.195
1.195
75
75
1.195
1.195
100
100
1.195
1.195
150
150
1.195
1.195
474,272
35,000
140,000
35,000
1.195
1.195
2,467,930
SWL/PFF/10-11/208-2
31.03.2011
140,000
1,097,400

118 OF 237
SWL/PFF/10-11/208-2
1,010,036
12,000
12,000
12,000
12,000
1.05
1.195
856,358
12,000
12,000
12,000
12,000
1.05
1.195
423,349
10,000
10,000
10,000
10,000
1.05
1.195
400,804
10,000
10,000
10,000
10,000
1.05
1.195
1.05
1.195
2,690,547
193,544
SWL/PFF/10-11/208-2
31.03.2011
44,000
8,000
8,000
8,000
8,000

119 OF 237
SWL/PFF/10-11/208-2
216,233
8,000
8,000
8,000
8,000
1.05
1.195
480,804
8,000
8,000
8,000
8,000
1.05
1.195
284,760
8,000
10,000
8,000
8,000
1.05
1.195
SWL/PFF/10-11/208-2
31.03.2011

120 OF 237
SWL/PFF/10-11/208-2
193,762
8,000
8,000
8,000
8,000
1.05
1.195
832,464
10,000
40,000
10,000
40,000
1.05
1.195
154,773
10,000
10,000
10,000
10,000
1.05
1.195
300,818
10,000
20,000
10,000
20,000
1.05
1.195
150,409
10,000
10,000
10,000
10,000
1.05
1.195
451,227
10,000
30,000
10,000
30,000
1.05
1.195
SWL/PFF/10-11/208-2
31.03.2011

121 OF 237
SWL/PFF/10-11/208-2
752,045
10,000
50,000
10,000
7,500
7,500
4,010,839
SWL/PFF/10-11/208-2
31.03.2011
1.05
1.195
1.195
1.195
1.1
1.195
200,000
347,464
50,000
10,000
10,000
10,000
10,000

122 OF 237
SWL/PFF/10-11/208-2
157,554
10,000
10,000
10,000
10,000
1.1
1.195
334,408
10,000
10,000
10,000
10,000
1.1
1.195
168,237
10,000
10,000
10,000
10,000
1.1
1.195
90,096
500
8,000
500
8,000
1.195
1.195
65,700
52,400
36,300
30
28
22
3,000
2,800
3,300
1
1
1
30
28
22
3,000
2,800
3,300
1.195
1.195
1.195
1.195
1.195
1.195
76,200
5,400
676,400
77,400
38,000
58,300
4,420
28,100
2,060
1,540
20
18
16
14
12
18
16
14
12
12
2,000
180
30,400
4,200
2,400
1,800
160
1,400
120
120
1
1
1
1
1
1
1
1
1
1
1
20
18
16
14
12
18
16
14
12
12
2,000
180
30,400
4,200
2,400
1,800
160
1,400
120
120
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
4,500
2,596
1,472
2,058
206
12,480
880
1,760
100
90
80
40
35
30
25
20
600
360
640
560
70
3,900
250
400
1
1
1
1
1
1
1
1
100
90
80
40
35
30
25
20
600
360
640
560
70
3,900
250
400
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
SWL/PFF/10-11/208-2
31.03.2011

123 OF 237
SWL/PFF/10-11/208-2
37,800
75
7,500
75
7,500
1.195
1.195
31,100
65
6,500
65
6,500
1.195
1.195
112,500
60
30,000
60
30,000
1.195
1.195
79,500
50
25,000
50
25,000
1.195
1.195
9,070
28,700
28,700
22,600
5,000
15
12
10
10
5
150
600
1,000
1,000
500
1
1
1
1
1
15
12
10
10
5
150
600
1,000
1,000
500
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
2,600,901
178,910
54,771,960
11,619,730
6,701,386
8,376,733
1,675,347
244,000
SWL/PFF/10-11/208-2
31.03.2011

124 OF 237
SWL/PFF/10-11/208-2
775,567
12,000
12,000
775,567
12,000
12,000
566,141
12,000
-
10,000
10,000
566,141
12,000
10,000
-
10,000
10,000
10,000
12,735,495
233,232
12,000
12,000
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
10,000
10,000
44,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
SWL/PFF/10-11/208-2
31.03.2011
1.195
193,718
1.195

125 OF 237
SWL/PFF/10-11/208-2
310,285
8,000
8,000
8,000
8,000
278,674
8,000
10,000
8,000
8,000
193,718
8,000
8,000
8,000
8,000
SWL/PFF/10-11/208-2
31.03.2011
1.195
1.195
1.195
1.195
1.195
1.195

126 OF 237
SWL/PFF/10-11/208-2
1,029,520
10,000
40,000
219,841
10,000
10,000
479,196
10,000
20,000
10,000
10,000
SWL/PFF/10-11/208-2
31.03.2011
10,000
-
10,000
30,000
842,360
10,000
-
718,794
10,000
-
239,598
10,000
10,000
-
10,000
50,000
10,000
-
40,000
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
10,000
20,000
10,000
30,000
50,000
-

127 OF 237
SWL/PFF/10-11/208-2
7,500
7,500
4,738,936
200,000
17,474,431
244,000
762,219
12,000
12,000
725,821
12,000
12,000
506,316
2,478,148
SWL/PFF/10-11/208-2
31.03.2011
12,000
-
10,000
10,000
483,792
12,000
10,000
-
10,000
10,000
10,000
12,000
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
12,000
10,000
10,000
44,000

128 OF 237
SWL/PFF/10-11/208-2
213,305
221,889
381,173
SWL/PFF/10-11/208-2
31.03.2011
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
1.195
1.195
1.195
1.195
1.195
1.195

129 OF 237
SWL/PFF/10-11/208-2
363,320
221,889
SWL/PFF/10-11/208-2
31.03.2011
8,000
8,000
10,000
8,000
8,000
8,000
8,000
8,000
1.195
1.195
1.195
1.195

130 OF 237
SWL/PFF/10-11/208-2
1,210,980
10,000
40,000
302,746
10,000
10,000
670,606
10,000
20,000
10,000
10,000
10,000
-
10,000
30,000
968,015
10,000
-
580,809
10,000
-
193,603
10,000
10,000
-
10,000
7,500
50,000
10,000
40,000
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
1.195
10,000
20,000
10,000
30,000
50,000
7,500
5,328,335
200,000
7,806,483
244,000
7586623
SWL/PFF/10-11/208-2
31.03.2011

131 OF 237
SWL/PFF/10-11/208-2
Serv
Rate INR
Amount INR
Unit
Rate
INR
OH
VAT
1.083
1.000
1.0000
97
777
34,920
279,720
874
1.083
1.000
1.0000
97
712
3,589
26,344
809
1.083
1.000
1.0000
97
777
1,455
11,655
874
1.083
1.000
1.0000
32
1,553
160
7,765
1,585
1.083
1.000
1.0000
97
647
38,994
260,094
744
SWL/PFF/10-11/208-2
31.03.2011
Tax
Supply
Erection
Supply
Erection

132 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
97
647
1,455
9,705
744
1.083
1.000
1.0000
97
906
1,003
1.083
1.000
1.0000
97
712
1,164
8,544
809
1.083
1.000
1.0000
97
712
970
7,120
809
SWL/PFF/10-11/208-2
31.03.2011

133 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
19
97
7,923
40,449
116
1.083
1.000
1.0000
19
97
8,265
42,195
116
1.083
1.000
1.0000
19
97
6,840
34,920
116
1.083
1.000
1.0000
19
78
3,800
15,600
97
1.083
1.000
1.0000
97
582
37,442
224,652
679
1.083
1.000
1.0000
65
550
615
1.083
1.000
1.0000
324
712
1,036
1.083
1.000
1.0000
97
324
1,358
4,536
421
1.083
1.000
1.0000
65
582
3,250
29,100
647
1.083
1.000
1.0000
19
129
148
1.083
1.000
1.0000
19
97
950
4,850
116
1.083
1.000
1.0000
971
2,394
349,560
861,840
3,365
SWL/PFF/10-11/208-2
31.03.2011

134 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
19
97
7,334
37,442
116
1.083
1.000
1.0000
13
78
5,018
30,108
91
1.083
1.000
1.0000
19
97
6,840
34,920
116
1.083
1.000
1.0000
97
1,100
194
2,200
1,197
1.083
1.000
1.0000
194
582
582
1,746
776
522,063
1,975,505
SWL/PFF/10-11/208-2
31.03.2011

135 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
192
239
305
390
446
577
756
894
1,213
2,116
69
75
82
102
123
163
203
245
325
485
268,200
60,650
-
73,500
16,250
-
261
314
387
492
569
740
959
1,139
1,538
2,601
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
123
133
154
203
265
406
50
54
58
65
71
78
1,070,100
472,150
15,400
20,300
-
435,000
191,700
5,800
6,500
-
173
187
212
268
336
484
SWL/PFF/10-11/208-2
31.03.2011

136 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
88
106
131
184
251
406
861
1,147
1,680
3,688
50
54
58
65
71
78
97
116
155
233
800,800
728,750
805,650
202,400
188,250
517,650
-
455,000
371,250
356,700
71,500
53,250
99,450
-
138
160
189
249
322
484
958
1,263
1,835
3,921
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
88
106
131
184
251
406
848
1,126
1,649
3,607
50
54
58
65
71
78
97
116
155
233
4,400
3,180
3,930
276,000
376,500
284,200
602,080
197,050
1,599,530
2,344,550
2,500
1,620
1,740
97,500
106,500
54,600
68,870
20,300
150,350
151,450
138
160
189
249
322
484
945
1,242
1,804
3,840
1.083
1.083
1.083
1.000
1.000
1.000
1.0000
1.0000
1.0000
1,060
1,439
2,159
97
116
155
10,600
647,550
2,159,000
970
52,200
155,000
1,157
1,555
2,314
1.083
1.000
1.0000
1.083
1.000
1.0000
4,744
233
2,656,640
130,480
4,977
SWL/PFF/10-11/208-2
31.03.2011

137 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
467
857
1,094
1,760
2,058
2,864
69
75
82
102
123
163
536
932
1,176
1,862
2,181
3,027
1.083
1.083
1.000
1.000
1.0000
1.0000
7,470
5,725
466
311
7,936
6,036
1.083
1.000
1.0000
4,413
233
4,646
1.083
1.000
1.0000
3,927
194
4,121
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
4,488
2,957
2,084
1,342
155
116
97
78
13,420
780
4,643
3,073
2,181
1,420
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6,816
3,962
2,522
1,799
941
745
496
194
155
116
97
78
71
65
34,080
356,580
189,150
125,930
733,980
298,000
223,200
970
13,950
8,700
6,790
60,840
28,400
29,250
7,010
4,117
2,638
1,896
1,019
816
561
1.083
1.000
1.0000
5,689
311
62,579
3,421
6,000
1.083
1.000
1.0000
4,505
233
4,505
233
4,738
1.083
1.000
1.0000
3,946
194
23,676
1,164
4,140
1.083
1.083
1.000
1.000
1.0000
1.0000
3,270
2,221
155
116
3,425
2,337
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
7,470
5,725
4,413
3,927
466
311
233
194
194,220
320,600
57,369
47,124
12,116
17,416
3,029
2,328
7,936
6,036
4,646
4,121
SWL/PFF/10-11/208-2
31.03.2011

138 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
3,313
2,522
1,799
941
155
116
97
78
16,565
-
775
-
3,468
2,638
1,896
1,019
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
11,545
6,501
4,448
4,105
2,592
466
311
233
194
155
46,180
26,004
8,896
-
1,864
1,244
466
-
12,011
6,812
4,681
4,299
2,747
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
7,852
5,689
4,505
3,946
3,536
466
311
233
194
155
31,408
56,890
4,505
43,406
7,072
1,864
3,110
233
2,134
310
8,318
6,000
4,738
4,140
3,691
1.083
1.000
1.0000
201,994
2,330
403,988
4,660
204,324
1.083
1.000
1.0000
102,783
1,553
102,783
1,553
104,336
1.083
1.000
1.0000
71,851
1,165
71,851
1,165
73,016
1.083
1.000
1.0000
56,439
971
112,878
1,942
57,410
1.083
1.000
1.0000
22,418
777
605,286
20,979
23,195
1.083
1.000
1.0000
15,016
582
405,432
15,714
15,598
1.083
1.000
1.0000
11,862
485
23,724
970
12,347
1.083
1.000
1.0000
8,179
453
16,358
906
8,632
SWL/PFF/10-11/208-2
31.03.2011

139 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.000
1.000
1.000
1.0000
1.0000
1.0000
6,774
8,447
12,014
194
233
311
6,968
8,680
12,325
1.083
1.000
1.0000
105,970
2,252
108,222
1.083
1.000
1.0000
67,355
1,566
67,355
1,566
68,921
1.083
1.000
1.0000
67,355
1,566
202,065
4,698
68,921
1.083
1.000
1.0000
54,498
1,191
163,494
3,573
55,689
1.083
1.000
1.0000
47,864
971
143,592
2,913
48,835
1.083
1.000
1.0000
44,363
751
88,726
1,502
45,114
1.083
1.000
1.0000
24,029
3,883
24,029
3,883
27,912
1.083
1.000
1.0000
30,024
4,530
34,554
SWL/PFF/10-11/208-2
31.03.2011

140 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
72
26
98
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
10,408
7,390
6,163
1,593
311
233
194
78
20,816
7,390
6,163
3,186
622
233
194
156
10,719
7,623
6,357
1,671
1.083
1.000
1.0000
291
29,100
291
1.083
1.000
1.0000
453
453
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
52
66
75
84
94
27
32
38
43
48
540,800
330,000
236,250
126,000
141,000
280,800
160,000
119,700
64,500
72,000
79
98
113
127
142
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
259
339
456
558
437
505
72
84
97
113
133
154
181,300
16,950
205,200
251,100
65,550
176,750
50,400
4,200
43,650
50,850
19,950
53,900
331
423
553
671
570
659
1.083
1.000
1.0000
899
155
71,920
12,400
1,054
1.083
1.000
1.0000
1,163
194
5,815
970
1,357
1.083
1.000
1.0000
3,927
233
19,635
1,165
4,160
SWL/PFF/10-11/208-2
31.03.2011

141 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1,085
576
375
295
184
126
88
97
78
65
52
39
32
26
4,340
3,456
1,500
1,180
5,520
9,450
7,920
388
468
260
208
1,170
2,400
2,340
1,182
654
440
347
223
158
114
1.083
1.000
1.0000
226,482
226,482
226,482
1.083
1.000
1.0000
3,707
1,941
44,484
23,292
5,648
1.083
1.083
1.083
1.000
1.000
1.000
1.0000
1.0000
1.0000
17,842
22,470
32,804
1,035
1,294
1,553
18,877
23,764
34,357
24,156,085
4,619,189
1.083
1.000
1.0000
712
97
996,800
135,800
809
1.083
1.000
1.0000
773
97
115,950
14,550
870
1.083
1.000
1.0000
340
129
469
1.083
1.000
1.0000
329
97
426
SWL/PFF/10-11/208-2
31.03.2011

142 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
142
65
213,000
97,500
207
1.083
1.000
1.0000
219
65
21,900
6,500
284
1.083
1.000
1.0000
258
65
106,296
26,780
323
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
3,063
1,988
1,141
951
440
330
221
167
2,603,550
14,114,800
6,846,000
1,806,900
374,000
2,343,000
1,326,000
317,300
3,503
2,318
1,362
1,118
1.083
1.000
1.0000
1.083
1.000
1.0000
968
111
1,079
1.083
1.083
1.083
1.000
1.000
1.000
1.0000
1.0000
1.0000
4,914
1,704
1,541
259
194
129
49,140
34,080
7,705
2,590
3,880
645
5,173
1,898
1,670
1.083
1.000
1.0000
3,520
259
14,080
1,036
3,779
1.083
1.083
1.083
1.000
1.000
1.000
1.0000
1.0000
1.0000
924
624
453
194
129
97
41,580
15,600
2,265
8,730
3,225
485
1,118
753
550
SWL/PFF/10-11/208-2
31.03.2011

143 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
64
23
87
1.083
1.000
1.0000
5,920
550
6,470
1.083
1.000
1.0000
4,434
440
1,441,050
143,000
4,874
1.083
1.000
1.0000
3,009
330
1,354,050
148,500
3,339
1.083
1.000
1.0000
1,987
221
19,870
2,210
2,208
1.083
1.000
1.0000
1,592
167
1,759
1.083
1.000
1.0000
23,875
1,359
1,074,375
61,155
25,234
1.083
1.000
1.0000
16,729
971
17,700
1.083
1.083
1.083
1.000
1.000
1.000
1.0000
1.0000
1.0000
172
111
70
78
65
58
8,600
8,325
77,000
3,900
4,875
63,800
250
176
128
1.083
1.083
1.083
1.000
1.000
1.000
1.0000
1.0000
1.0000
391
769
1,488
155
233
311
546
1,002
1,799
SWL/PFF/10-11/208-2
31.03.2011

144 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.000
1.000
1.000
1.0000
1.0000
1.0000
1,285
872
647
64,250
1,046,400
258,800
30,972,916
6,458,911
1,285
872
647
1.083
1.000
1.0000
291
116,400
291
1.083
1.000
1.0000
453
13,590
453
1.083
1.000
1.0000
113
129
242
1.083
1.000
1.0000
197
194
391
1.083
1.000
1.0000
478
324
802
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
308
434
492
659
233
311
388
466
541
745
880
1,125
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
308
434
492
659
1,433
233
311
388
466
699
23,100
10,850
98,400
79,080
42,990
17,475
7,775
77,600
55,920
20,970
541
745
880
1,125
2,132
1.083
1.000
1.0000
4,798
1,679
479,800
167,900
6,477
SWL/PFF/10-11/208-2
31.03.2011

145 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
4,219
971
5,190
1.083
1.000
1.0000
18,845
4,918
18,845
4,918
23,763
1.083
1.000
1.0000
7,737
2,330
10,067
1.083
1.000
1.0000
20,954
3,559
419,080
71,180
24,513
1.083
1.000
1.0000
10,328
1,618
51,640
8,090
11,946
1.083
1.000
1.0000
13,234
1,941
264,680
38,820
15,175
1.083
1.000
1.0000
7,737
2,330
10,067
SWL/PFF/10-11/208-2
31.03.2011

146 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
35,770
4,530
40,300
1.083
1.000
1.0000
30,197
5,565
35,762
1.083
1.000
1.0000
20,418
5,436
25,854
1.083
1.000
1.0000
8,491
2,913
11,404
1.083
1.000
1.0000
8,958
3,171
12,129
1.083
1.000
1.0000
2,694
324
3,018
1.083
1.000
1.0000
10,733
1,035
321,990
31,050
11,768
1.083
1.000
1.0000
81,730
10,353
81,730
10,353
92,083
SWL/PFF/10-11/208-2
31.03.2011

147 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
804
233
160,800
46,600
1,037
1.083
1.000
1.0000
1,061
311
318,300
93,300
1,372
1.083
1.000
1.0000
226,482
226,482
226,482
1.083
1.000
1.0000
226,482
226,482
226,482
1.083
1.000
1.0000
14,491
1,553
16,044
1.083
1.000
1.0000
6,673
129
133,460
2,580
6,802
1.083
1.000
1.0000
7,555
162
75,550
1,620
7,717
1.083
1.000
1.0000
5,081
97
5,178
1.083
1.000
1.0000
10,383
129
10,512
1.083
1.000
1.0000
14,065
194
14,259
1.083
1.000
1.0000
153,449
45,296
613,796
181,184
198,745
3,194,091
1,420,289
SWL/PFF/10-11/208-2
31.03.2011

148 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
1,148,562
15,530
1,148,562
15,530
1,164,092
1.083
1.000
1.0000
973,807
15,530
973,807
15,530
989,337
1.083
1.000
1.0000
481,411
12,942
481,411
12,942
494,353
1.083
1.000
1.0000
455,774
12,942
455,774
12,942
468,716
3,059,554
56,944
220,089
10,353
1.083
1.000
SWL/PFF/10-11/208-2
31.03.2011
1.0000
220,089
10,353
230,442

149 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
245,889
10,353
245,889
10,353
256,242
1.083
1.000
1.0000
546,746
10,353
546,746
10,353
557,099
1.083
1.000
1.0000
323,815
10,353
323,815
10,353
334,168
SWL/PFF/10-11/208-2
31.03.2011

150 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
220,336
10,353
220,336
10,353
230,689
1.083
1.000
1.0000
236,659
12,942
946,636
51,768
249,601
1.083
1.000
1.0000
176,000
12,942
176,000
12,942
188,942
1.083
1.000
1.0000
171,038
12,942
342,076
25,884
183,980
1.083
1.000
1.0000
171,038
12,942
171,038
12,942
183,980
1.083
1.000
1.0000
171,038
12,942
513,114
38,826
183,980
SWL/PFF/10-11/208-2
31.03.2011

151 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
171,038
12,942
855,190
64,710
183,980
1.083
1.000
1.0000
198,242
9,706
207,948
4,560,929
258,837
1.083
1.000
SWL/PFF/10-11/208-2
31.03.2011
1.0000
413,934
12,942
413,934
12,942
426,876

152 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
187,694
12,942
187,694
12,942
200,636
1.083
1.000
1.0000
398,380
12,942
398,380
12,942
411,322
1.083
1.000
1.0000
200,421
12,942
200,421
12,942
213,363
1.083
1.000
1.0000
7,288
647
116,608
10,352
7,935
1.083
1.083
1.083
1.000
1.000
1.000
1.0000
1.0000
1.0000
850
678
313
39
36
28
85,000
67,800
46,950
3,900
3,600
4,200
889
714
341
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1,552
986
699
461
334
246
755
572
364
267
199
26
23
21
18
16
23
21
18
16
16
98,600
6,990
875,900
100,200
49,200
75,500
5,720
36,400
2,670
1,990
2,600
230
39,900
5,400
3,200
2,300
210
1,800
160
160
1,552
1,012
722
482
352
262
778
593
382
283
215
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
971
840
238
190
133
124
114
114
129
116
104
52
45
39
32
26
5,826
3,360
1,904
2,660
266
16,120
1,140
2,280
774
464
832
728
90
5,070
320
520
1,100
956
342
242
178
163
146
140
SWL/PFF/10-11/208-2
31.03.2011

153 OF 237
SWL/PFF/10-11/208-2
1.083
1.000
1.0000
489
97
48,900
9,700
586
1.083
1.000
1.0000
402
84
40,200
8,400
486
1.083
1.000
1.0000
291
78
145,500
39,000
369
1.083
1.000
1.0000
206
65
103,000
32,500
271
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.0000
1.0000
1.0000
1.0000
1.0000
1,174
743
371
292
65
19
16
13
13
6
11,740
37,150
37,100
29,200
6,500
190
800
1,300
1,300
600
1,193
759
384
305
71
3,262,803
232,368
69,728,441
15,022,043
7,620,483
315,781
SWL/PFF/10-11/208-2
31.03.2011

154 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
SWL/PFF/10-11/208-2
31.03.2011
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1,003,727
15,530
1,003,727
15,530
1,019,257
1,003,727
15,530
1,003,727
15,530
1,019,257
732,691
12,942
732,691
12,942
745,633
732,691
12,942
732,691
12,942
745,633
3,472,836
56,944
301,845
10,353
301,845
10,353
312,198
250,707
10,353
250,707
10,353
261,060

155 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.000
1.000
1.000
SWL/PFF/10-11/208-2
31.03.2011
1.0000
1.0000
1.0000
401,566
10,353
401,566
10,353
411,919
360,656
10,353
360,656
10,353
371,009
250,707
10,353
250,707
10,353
261,060

156 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
SWL/PFF/10-11/208-2
31.03.2011
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
333,097
12,942
1,332,388
51,768
346,039
284,515
12,942
284,515
12,942
297,457
310,084
12,942
620,168
25,884
323,026
310,084
12,942
310,084
12,942
323,026
310,084
12,942
930,252
38,826
323,026
218,034
12,942
1,090,170
64,710
230,976

157 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
SWL/PFF/10-11/208-2
31.03.2011
1.0000
1.0000
1.0000
1.0000
1.0000
198,242
9,706
6,133,058
258,837
9,605,894
315,781
207,948
986,452
15,530
986,452
15,530
1,001,982
939,347
15,530
939,347
15,530
954,877
655,267
12,942
655,267
12,942
668,209
626,116
12,942
626,116
12,942
639,058
3,207,182
56,944

158 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.000
1.000
1.000
SWL/PFF/10-11/208-2
31.03.2011
1.0000
1.0000
1.0000
276,056
10,353
276,056
10,353
286,409
287,165
10,353
287,165
10,353
297,518
493,308
10,353
493,308
10,353
503,661

159 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.000
1.000
SWL/PFF/10-11/208-2
31.03.2011
1.0000
1.0000
470,203
10,353
470,203
10,353
480,556
287,165
10,353
287,165
10,353
297,518

160 OF 237
SWL/PFF/10-11/208-2
1.083
1.083
1.083
1.083
1.083
1.083
1.083
1.000
1.000
1.000
1.000
1.000
1.000
1.000
SWL/PFF/10-11/208-2
31.03.2011
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
391,808
12,942
1,567,232
51,768
404,750
391,809
12,942
391,809
12,942
404,751
433,944
12,942
867,888
25,884
446,886
250,558
12,942
250,558
12,942
263,500
250,558
12,942
751,674
38,826
263,500
250,558
12,942
1,252,790
64,710
263,500
198,242
9,706
207,948
6,895,848
258,837
10,103,030
315,781

161 OF 237
SWL/PFF/10-11/208-2
Total INR
Amount
Vat Componant
Rate
Service Tax
Amount
Rate
Amount
Misc
Amount
314,640
12
4,368
79.98
28,793.03
27000
29,933
12
449
73.32
2,712.68
2775
13,110
12
182
79.98
1,199.71
1125
7,925
20
159.96
799.81
125
299,088
12
4,877
66.65
26,793.51
SWL/PFF/10-11/208-2
31.03.2011
30150

162 OF 237
SWL/PFF/10-11/208-2
11,160
12
12
9,708
12
8,090
12
SWL/PFF/10-11/208-2
31.03.2011
182
66.65
999.76
1125
93.31
146
73.32
879.79
900
121
73.32
733.16
750

163 OF 237
SWL/PFF/10-11/208-2
48,372
1,012
10.00
4,168.99
6255
50,460
1,056
10.00
4,348.95
6525
41,760
874
10.00
3,599.13
5400
19,400
485
8.00
1,599.61
3000
262,094
12
4,683
59.99
23,154.39
28950
56.65
40
73.32
5,894
12
170
33.33
466.55
1050
32,350
404
59.99
2,999.27
2500
5,800
1,211,400
121
SWL/PFF/10-11/208-2
31.03.2011
13.33
121
10.00
499.88
750
43,679
246.61
88,778.50
270000

164 OF 237
SWL/PFF/10-11/208-2
44,776
937
10.00
3,859.07
5790
35,126
624
8.00
3,087.25
3860
41,760
874
10.00
3,599.13
5400
2,394
12
24
113.31
226.61
150
2,328
24
73
59.99
179.96
450
2,497,568
SWL/PFF/10-11/208-2
31.03.2011
404,030

165 OF 237
SWL/PFF/10-11/208-2
341,700
76,900
-
10
12
15
19
22
29
38
45
61
106
13,414
3,032
-
7.06
7.73
8.40
10.53
12.66
16.80
20.93
25.19
33.46
49.99
7,558.17
1,672.93
-
0
0
0
0
0
0
0
41993
6908
0
1,505,100
663,850
21,200
26,800
-
6
7
8
10
13
20
53,482
23,661
770
1,016
-
5.20
5.60
6.00
6.67
7.33
8.00
45,229.05
19,875.19
599.85
666.51
-
510294
212967
6001
7143
0
0
SWL/PFF/10-11/208-2
31.03.2011

166 OF 237
SWL/PFF/10-11/208-2
1,255,800
1,100,000
1,162,350
273,900
241,500
617,100
-
4
5
7
9
13
20
43
57
84
184
40,042
36,480
40,194
10,108
9,415
25,906
-
5.20
5.60
6.00
6.67
7.33
8.00
10.00
12.00
16.00
23.99
47,308.54
38,490.68
36,891.07
7,331.56
5,498.67
10,197.53
-
290543
262176
257265
61764
57061
155823
0
0
0
0
6,900
4,800
5,670
373,500
483,000
338,800
670,950
217,350
1,749,880
2,496,000
4
5
7
9
13
20
42
56
82
180
220
159
196
13,783
18,830
14,223
30,093
9,852
79,966
117,224
5.20
5.60
6.00
6.67
7.33
8.00
10.00
12.00
16.00
23.99
259.94
167.96
179.96
9,997.58
10,997.34
5,598.64
7,098.28
2,099.49
15,516.24
15,596.22
1596
1144
1255
84223
114122
85550
152930
52289
446415
705211
11,570
699,750
2,314,000
53
72
108
530
32,381
107,935
10.00
12.00
16.00
99.98
5,398.69
15,996.13
2154
134457
460222
132,846
23.99
2,787,120
SWL/PFF/10-11/208-2
31.03.2011
237
13,436.75
0
607566

167 OF 237
SWL/PFF/10-11/208-2
23
43
55
88
103
143
7.06
7.73
8.40
10.53
12.66
16.80
0
0
0
0
0
0
934
716
47.99
31.99
0
0
552
23.99
491
20.00
14,200
561
370
260
168
1,678
16.00
12.00
10.00
8.00
79.98
0
0
0
740
35,050
370,530
197,850
132,720
794,820
326,400
252,450
852
495
315
225
118
93
62
4,260
44,567
23,647
15,741
91,735
37,273
27,882
20.00
16.00
12.00
10.00
8.00
7.33
6.67
99.98
1,439.65
899.78
699.83
6,238.49
2,932.62
2,999.27
2067
19770
10903
8329
57747
21203
16863
66,000
711
7,823
31.99
351.91
8976
4,738
563
563
23.99
23.99
634
24,840
493
2,959
20.00
119.97
3264
409
278
16.00
12.00
0
0
206,336
338,016
60,398
49,452
934
716
552
491
24,278
40,078
7,171
5,890
47.99
31.99
23.99
20.00
SWL/PFF/10-11/208-2
31.03.2011
1,247.70
1,791.57
311.92
239.94
26728
38976
6812
5328

168 OF 237
SWL/PFF/10-11/208-2
17,340
-
414
315
225
118
2,071
-
16.00
12.00
10.00
8.00
79.98
-
1600
0
0
0
48,044
27,248
9,362
-
1,443
813
556
513
324
5,773
3,250
1,112
-
47.99
31.99
23.99
20.00
16.00
191.95
127.97
47.99
-
5072
3264
1268
0
0
33,272
60,000
4,738
45,540
7,382
981
711
563
493
442
3,926
7,112
563
5,426
884
47.99
31.99
23.99
20.00
16.00
191.95
319.92
23.99
219.95
31.99
5072
8160
634
5984
920
408,648
25,249
50,498
239.94
479.88
11532
104,336
12,848
12,848
159.96
159.96
3990
73,016
8,981
8,981
119.97
119.97
3573
114,820
7,055
14,110
99.98
199.95
6205
626,265
2,802
75,660
79.98
2,159.48
59333
421,146
1,877
50,680
59.99
1,619.61
49761
24,694
1,483
2,966
49.99
99.98
2960
17,264
1,022
2,045
46.66
93.31
2692
SWL/PFF/10-11/208-2
31.03.2011

169 OF 237
SWL/PFF/10-11/208-2
847
1,056
1,502
20.00
23.99
31.99
0
0
0
13,246
231.94
68,921
8,419
8,419
161.29
161.29
5388
206,763
8,419
25,258
161.29
483.88
16164
167,067
6,812
20,437
122.64
367.91
11052
146,505
5,983
17,949
99.98
299.93
9360
90,228
5,545
11,091
77.31
154.63
5880
27,912
3,004
3,004
399.90
399.90
6402
3,753
466.55
SWL/PFF/10-11/208-2
31.03.2011

170 OF 237
SWL/PFF/10-11/208-2
21,438
7,623
6,357
3,342
1,301
924
770
199
2,602
924
770
398
2.67
31.99
23.99
20.00
8.00
63.98
23.99
20.00
16.00
1944
632
445
159
2,999.27
29,100
29.99
46.66
0
0
821,600
490,000
355,950
190,500
213,000
6
8
9
11
12
67,298
41,252
29,556
15,773
17,714
2.80
3.33
3.87
4.40
4.93
29,112.95
16,662.63
12,177.05
6,598.40
7,398.21
31616
19500
13923
7470
8370
231,700
21,150
248,850
301,950
85,500
230,650
32
42
57
70
55
63
22,648
2,119
25,625
31,376
8,202
22,082
7.46
8.66
10.00
11.60
13.73
15.86
5,225.40
433.23
4,498.91
5,218.74
2,059.50
5,551.99
10668
998
12078
14805
3868
10401
84,320
112
8,995
16.00
1,279.69
2000
6,785
145
727
20.00
99.98
125
20,800
491
2,454
23.99
119.97
375
SWL/PFF/10-11/208-2
31.03.2011

171 OF 237
SWL/PFF/10-11/208-2
54
29
19
15
9
6
4
4,728
3,924
1,760
1,388
6,690
11,850
10,260
226,482
217
173
75
59
276
471
396
67,776
463
2,230
2,809
4,100
5,560
10.00
8.00
6.67
5.33
4.00
3.33
2.67
39.99
47.99
26.66
21.33
119.97
249.94
239.94
#######
23,327.68
199.95
2,399.42
15000
106.64
133.30
159.96
28,775,274
231
184
80
63
293
500
423
0
0
0
5,329,830
1,132,600
36
49,826
10.00
13,996.61
105000
130,500
39
5,795
10.00
1,499.64
9000
17
13.33
16
10.00
SWL/PFF/10-11/208-2
31.03.2011

172 OF 237
SWL/PFF/10-11/208-2
310,500
18
26,693
6.67
9,997.58
22500
28,400
27
2,734
6.67
666.51
1500
133,076
13
5,305
6.67
2,746.00
6180
2,977,550
16,457,800
8,172,000
2,124,200
153
99
57
48
130,192
705,693
342,441
90,366
45.32
33.99
22.79
17.20
38,524.00
241,341.56
136,766.88
32,672.09
11.46
639317
3067390
1552118
415665
48
51,730
37,960
8,350
614
213
193
6,143
4,261
963
26.66
20.00
13.33
266.60
399.90
66.65
1000
1500
250
15,116
440
1,760
26.66
106.64
508
50,310
18,825
2,750
116
78
57
5,198
1,949
283
20.00
13.33
10.00
899.78
333.25
49.99
3381
1268
184
SWL/PFF/10-11/208-2
31.03.2011

173 OF 237
SWL/PFF/10-11/208-2
2.34
296
56.65
1,584,050
222
72,051
45.32
14,729.77
227994
1,502,550
150
67,702
33.99
15,296.30
208552
22,080
99
993
22.79
227.94
3702
80
17.20
1,135,530
2,984
134,298
139.97
2,091
99.98
12,500
13,200
140,800
9
6
3
20
38
74
SWL/PFF/10-11/208-2
31.03.2011
430
417
3,844
8.00
6.67
6.00
16.00
23.99
31.99
6,298.47
399.90
499.88
6,598.40
35325
3099
3248
28380
0
0
0

174 OF 237
SWL/PFF/10-11/208-2
64,250
1,046,400
258,800
132.37
89.84
66.65
6,618.40
107,813.89
26,660.21
37,431,827
0
0
0
6,337,063
116,400
29.99
11,997.09
13,590
46.66
1,399.66
13.33
10
20.00
24
33.33
15
22
25
33
23.99
31.99
39.99
47.99
0
0
0
0
40,575
18,625
176,000
135,000
63,960
15
22
25
33
72
1,155
542
4,918
3,952
2,149
23.99
31.99
39.99
47.99
71.98
1,799.56
799.81
7,998.06
5,758.61
2,159.48
2185
1024
9293
7466
4064
647,700
600
59,969
172.89
17,289.15
370700
SWL/PFF/10-11/208-2
31.03.2011

175 OF 237
SWL/PFF/10-11/208-2
527
23,763
2,356
967
490,260
99.98
506.54
506.54
8460
239.94
2,619
52,385
366.58
7,331.56
172174
59,730
1,291
6,455
166.63
833.13
19152
303,500
1,654
33,086
199.95
3,999.03
95341
967
239.94
SWL/PFF/10-11/208-2
31.03.2011
2,356

176 OF 237
SWL/PFF/10-11/208-2
4,471
466.55
3,775
573.19
2,552
559.86
425
300.06
448
326.59
33.33
135
353,040
1,342
40,248
106.64
3,199.23
59610
92,083
4,087
4,087
1,066.41
1,066.41
23081
SWL/PFF/10-11/208-2
31.03.2011

177 OF 237
SWL/PFF/10-11/208-2
207,400
40
8,037
23.99
4,798.84
20369
411,600
53
15,918
31.99
9,597.68
40319
226,482
#######
23,327.68
226,482
#######
23,327.68
159.96
725
136,040
334
6,673
13.33
266.60
2808
77,170
378
3,778
16.66
166.63
1590
254
10.00
519
13.33
703
20.00
794,980
19,181
4,614,380
SWL/PFF/10-11/208-2
31.03.2011
76,724
4,665.54
18,662.15
21748
859,382

178 OF 237
SWL/PFF/10-11/208-2
1,164,092
143,570
143,570
1,599.61
1,599.61
7050
989,337
121,726
121,726
1,599.61
1,599.61
7050
494,353
60,176
60,176
1,333.01
1,333.01
7047
468,716
56,972
56,972
1,333.01
1,333.01
7000
3,116,498
230,442
SWL/PFF/10-11/208-2
31.03.2011
28,147
27,511
27,511
1,066.41
1,066.41
8000

179 OF 237
SWL/PFF/10-11/208-2
256,242
30,736
30,736
1,066.41
1,066.41
8000
557,099
68,343
68,343
1,066.41
1,066.41
8000
334,168
40,477
40,477
1,066.41
1,066.41
8000
SWL/PFF/10-11/208-2
31.03.2011

180 OF 237
SWL/PFF/10-11/208-2
230,689
27,542
27,542
1,066.41
1,066.41
8000
998,404
29,582
118,330
1,333.01
5,332.04
32000
188,942
22,000
22,000
1,333.01
1,333.01
8000
367,960
21,380
42,759
1,333.01
2,666.02
16000
183,980
21,380
21,380
1,333.01
1,333.01
8000
551,940
21,380
64,139
1,333.01
3,999.03
24000
SWL/PFF/10-11/208-2
31.03.2011

181 OF 237
SWL/PFF/10-11/208-2
919,900
21,380
106,898
24,780
1,333.01
999.76
6,665.05
4,819,766
-
426,876
SWL/PFF/10-11/208-2
31.03.2011
40000
168,000
-
51,742
51,742
1,333.01
1,333.01
8000

182 OF 237
SWL/PFF/10-11/208-2
200,636
23,462
23,462
1,333.01
1,333.01
8000
411,322
49,798
49,798
1,333.01
1,333.01
8000
213,363
25,053
25,053
1,333.01
1,333.01
8000
126,960
911
14,575
66.65
1,066.41
4000
88,900
71,400
51,150
106
85
39
10,628
8,477
5,872
4.00
3.73
2.93
399.90
373.24
439.89
4450
3550
2453
101,200
7,220
915,800
105,600
52,400
77,800
5,930
38,200
2,830
2,150
194
123
87
58
42
31
94
72
45
33
25
12,327
874
109,423
12,521
6,147
9,431
715
4,546
333
249
2.67
2.40
2.13
1.87
1.60
2.40
2.13
1.87
1.60
1.60
266.60
23.99
4,052.35
559.86
319.92
239.94
21.33
186.62
16.00
16.00
0
5160
366
45790
5250
2570
3945
299
1900
140
104
6,600
3,824
2,736
3,388
356
21,190
1,460
2,800
121
105
30
24
17
16
14
14
728
420
238
333
33
2,019
142
285
13.33
12.00
10.66
5.33
4.67
4.00
3.33
2.67
79.98
47.99
85.31
74.65
9.33
519.87
33.33
53.32
402
232
132
183
18
1113
79
157
SWL/PFF/10-11/208-2
31.03.2011

183 OF 237
SWL/PFF/10-11/208-2
58,600
61
6,115
10.00
999.76
5700
48,600
50
5,031
8.66
866.46
4700
184,500
36
18,199
8.00
3,999.03
17000
135,500
26
12,861
6.67
3,332.53
12000
11,930
37,950
38,400
30,500
7,100
147
93
46
37
8
1,467
4,643
4,643
3,656
809
2.00
1.60
1.33
1.33
0.67
20.00
79.98
133.30
133.30
66.65
424
1340
1340
1058
232
3,495,171
84,750,484
7,936,264
SWL/PFF/10-11/208-2
31.03.2011
158,085
5,200,593
1,548,922
13,284,537

184 OF 237
SWL/PFF/10-11/208-2
1,019,257
1,019,257
745,633
745,633
125,466
125,466
125,466
125,466
91,586
91,586
91,586
91,586
1,599.61
1,599.61
1,333.01
1,333.01
1,599.61
1,599.61
1,333.01
1,333.01
8000
32,000
37,731
37,731
1,066.41
1,066.41
31,338
31,338
1,066.41
1,066.41
SWL/PFF/10-11/208-2
31.03.2011
8000
261,060
8000
3,529,780
312,198
8000
8000
8000

185 OF 237
SWL/PFF/10-11/208-2
411,919
50,196
50,196
1,066.41
1,066.41
371,009
45,082
45,082
1,066.41
1,066.41
261,060
31,338
31,338
1,066.41
1,066.41
SWL/PFF/10-11/208-2
31.03.2011
8000
8000
8000

186 OF 237
SWL/PFF/10-11/208-2
1,384,156
297,457
646,052
323,026
969,078
1,154,880
-
SWL/PFF/10-11/208-2
31.03.2011
41,637
35,564
38,761
38,761
38,761
27,254
-
166,549
35,564
77,521
38,761
116,282
136,271
-
1,333.01
1,333.01
1,333.01
1,333.01
1,333.01
1,333.01
-
5,332.04
32000
1,333.01
8000
2,666.02
16000
1,333.01
8000
3,999.03
24000
6,665.05
40000

187 OF 237
SWL/PFF/10-11/208-2
24,780
999.76
6,391,895
168,000
9,921,675
200,000
1,001,982
954,877
668,209
639,058
3,264,126
SWL/PFF/10-11/208-2
31.03.2011
123,307
123,307
117,418
117,418
81,908
78,265
81,908
78,265
1,599.61
1,599.61
1,333.01
1,333.01
1,599.61
8000
1,599.61
8000
1,333.01
8000
1,333.01
8000
32,000

188 OF 237
SWL/PFF/10-11/208-2
286,409
34,507
34,507
1,066.41
1,066.41
297,518
35,896
35,896
1,066.41
1,066.41
503,661
61,664
61,664
1,066.41
1,066.41
SWL/PFF/10-11/208-2
31.03.2011
8000
8000
8000

189 OF 237
SWL/PFF/10-11/208-2
480,556
58,775
58,775
1,066.41
1,066.41
297,518
35,896
35,896
1,066.41
1,066.41
SWL/PFF/10-11/208-2
31.03.2011
8000
8000

190 OF 237
SWL/PFF/10-11/208-2
1,619,000
404,751
893,772
263,500
790,500
1,317,500
-
48,976
48,976
54,243
31,320
31,320
31,320
-
24,780
195,904
48,976
108,486
31,320
93,959
156,599
1,333.01
1,333.01
1,333.01
1,333.01
1,333.01
1,333.01
5,332.04
32000
1,333.01
8000
2,666.02
16000
1,333.01
8000
3,999.03
24000
6,665.05
999.76
40000
7,154,685
168,000
10,418,811
200,000
SWL/PFF/10-11/208-2
31.03.2011

191 OF 237
SWL/PFF/10-11/208-2
SUMMARY FOR PLUMBING AND FIRE FIGHTING WORKS FOR PROJECT HOTEL RADISSON AT KANJURMAG.
SUMMARY SHEET
Sr.
No.
1.0
2.0
3.0
4.0
5.0
6.0
7.0
SANITARY SYSTEM
WATER SUPPLY SYSTEM
INTERNAL DRAINAGE
PUMPS
TOTAL
SWL/PFF/10-11/208-2
31.03.2011
Diff
1st Costing
Amount
Diff
3410615
34771990
48489164
5941888
3683557
5684486
4229868
913047
5996716
11057337
1327508
567059
864720
734697
4007668
39595451
44552978
5642339
4376661
6724851
3678566
597053
4823461
-3936186
-299549
693104
1040365
-551302
84750484
106211568
21461084
108578514
2366946
5200593
96129556
98381729
Service Tax @ 10.3%
1548922
11379072
Total with Taxes
91500000
Cost
Description
Labour
404030
18663440
23934273
2467930
2690547
4010839
2600901
1526460
3580675
4992285
1097400
44000
200000
178910
1930490
22244115
28926558
3565330
2734547
4210839
2779811
54771960
11619730
66391690
MATERIAL COST
LABOUR COST
TOTAL COST
OVERHEAD
VAT COMPONENT
SERVICE TAX
TOTAL COST
54771960
11619730
66391690
7376555
TOTAL SELLING
84750484
MARGIN AMOUNT
% MARGIN ( ON S.P.)
10982239
12.96%
73768245
2nd Costing
Amount
Selling
Material
Total
1.29
1.29
1.29
1.29
1.14
1.14
1.26
Material
Labour
Amount
522063
24156085
30972916
3194091
3059554
4560929
3262803
1975505
4619189
6458911
1420289
56944
258837
232368
2497568
28775274
37431827
4614380
3116498
4819766
3495171
2497568
28775274
37431827
4614380
3116498
4819766
3495171
69728441
15022043
84750484
VAR @ 5% & 12.5%
9%
6881729
-4629556
STERLING & WILSON ELECTRICALS PVT. LTD.

CONTRACT EXPENSE SHEET
ENQUIRY NO.
SWL/PFF/10-11/208
CLIENT
M/S RAJESH BUSINESS & LEISUR
PROJECT COMPLETION AS PER

TENDER
PROJECT
HOTEL RADISSON
LOCATION
KANJURMARG, Mumbai.
MONTHS
ESTIMATED
NO.
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
29
30
18
MONTHS
DESCRIPTION
MANPOWER
Project Manager = 50000
Senior Engineer = 35000
Junior Engineer = 23000
Supervisor = 18000
Store Keeper = 7000
Office Assistant / Computer operator/Draftsman
QC/SO Engineer
Watchman 8500 * 3 shifts
Peon
ALLOWANCES / ACCOMODATION
Conveyance
Accommodation for above
Tea and other misc. site expenses
Travelling / visit for HO personnel
Travelling / visit for site personnel
Store construction
Office Equipments
Drawing as built & related expenses
Electricity and water
Electrical Inspectors Approval
BANK GUARANTEE CHARGES
Advances = X*0.1*0.025
Security = X*0.1*0.015
Performance
Retention = X*0.05*0.025
Interest on blocked capital
Labour camp expenses
Major tools and tackles
Third party insurane
Workmen compensation policy
Misc.
UNIT
RATE
0.5
2
4
4
2
1
1
3
1
15.5
15.5
0
1
1
1
1
1
1
1
1
18
18
18
18
18
18
18
18
18
50000
35000
23000
18000
7000
18000
18000
8500
4500
18
18
18
18
18
1
1
1
18
1
1000
13000
7500
1000
250
55000
35000
25000
37,000.00
0
1
1
1
1
1
0.05
2
0.5
1
1
1
0.36
18
1
1
1
228,750.00
137,250.00
114,375.00
15,000,000.00
457,500.00
366,000.00
10000
-
TOTAL CONTRACT EXPENSES

ESTIMATED OWN COST
AJESH BUSINESS & LEISURE
HOTEL RADISSON
KANJURMARG, Mumbai.
AMOUNT
450,000
1,260,000
1,656,000
1,296,000
252,000
324,000
324,000
459,000
81,000
279,000
135,000
18,000
4,500
55,000
35,000
25,000
666,000
-
7500
7500
228,750
137,250
20 months, 10 % of Contact value
114,375
270000
228,750
366,000
10,000
-
2,500,000.00
900,000.00
13500
750,000.00
`
8,674,625
66,391,690
13.07%
SYNOPSIS SHEET
Page 2
Cost Schedule
Project
City
Enq Date
Client
Application
Due Date
Consultant
Type Contract
Enq No.
PMC
Engineer
Tax
Architect
Plumbing
Firefighting
Sr No
Description
Material
Misc.
Total Mat
Labour
Total
10
% value
0
0
0.00
0.00
Other costs & Margin

Description
Value
Quote Schedule
Quote
Date
Check List
Value
Piping Matrix Checked

Yes / No
Vat
Ducting Matrix Yes

Checked
/ No
Service Tax
Insulation Matrix
Yes
Checked
/ No
Over heads
Cable Sch. Checked

Yes / No
Margin
Best Buy
Make
2nd best
Value
Make
3rd best
Value
Make
Value
Remarks
ENCASING FOR PIPES

M
0.45
ENCASING WIDTH
INPUT FIGURES IN COL "C"

INPUT A,B
M
0.10
A. I.dia of pipe in M "d"
B. thickness of pipe in mm 0.075
M
M
Sqm.
Sqm.
0.25
0.05
0.16
O.dia of pipe in M "D"

area of pipe
Volume
of
area
of circle
concrete
encasing
Rate
for
Encasing per
Rm.
0.20
Cum.
823.31
Rm.
RECTANGULAR MANHOLE CALCULATIONS - 3.4

AMOUNT
BRICK WORK
external length " L"
1.46
external width " W"
1.46
1 x 1 x 1.5 Deep
Size of Chamber in M
LENGTH "l"
1 M
WIDTH "w"
1 M
1.5
Depth of Chamber M
Area Int.
Area of B/W
0.23 M
Wall Thickness in M
Depth of Bedding
Vol of Excavation
PLASTER INTERNAL
PLASTER EXTERNAL
Area Ext.
PCC
BEDDING/Cum Rs. 4,133.39
.
BENCHING
Rs. 3,784.93
1:2:4/Cum
RCC Rs. 5,538.00
0 Kg
Wt of Cover
0.15
6.02
7
8.76
2.13
1.00
1.13
AREA OF
PLASTER
M
Cum
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
15.76
Sqm.
Rs. 2,442.80
Vol of B_W
1.70
Cum.
Rs. 7,020.93
Vol. P.C.C Bedding
0.46
Cum.
Rs. 1,920.54
0.10
W
0.00
Cum.
Rs. 374.71
0.17
Cum.
Rs. 940.02
Rs. 47.23
0.00
Kg
CI STEPS 5.3Kg each Rs. 250.00
3.00
Nos
Rs. 750.00
Rs. 100.00
6.02
Cum.
Rs. 601.94
Vol. P.C.C Benching

Cover Size
L
0.00
Deduction for Cover

opening
Vol. RCC Slab/cover
fix
0.00
RATE
COVER 0 Kg.
Excavation
Rs. 0.00
Rs. 0.00
------------------------TOTAL
RATE
PLASTER per
Rs. 155.00
Sqm.
BRICK WORK
Rs. 4,129.96
per Cum
Rs. 14,051.00
RATE.XLS (2.1)
----------------------------------------------- ------------- ----------- -------------------DESCRIPTION
QTY.
RATE
RATE
----------------------------------------------- ------------- ----------- -------------------Prividing and Fixing P.C.C (1:2:4)
4.67
Coarse aggregate
SAND
CEMENT BAGS
METAL 1 0.57 Cum.

METAL 2 0.29 Cum.
0.43 Cum.
0.21 Cum.
Wastage 9%
LABOUR
Water & Elect. 2%
Tools & Plants 3%
TOTAL
1059.44
1059.44
2650.01
8142.90
Rs. 604.96
Rs. 302.48
Rs. 1,134.91
Rs. 1,742.58
Rs. 3,784.93
Rs. 340.64
1.00
0.02
0.03
825.12
Rs. 825.12
Rs. 75.70
Rs. 113.55
Rs. 5,140.00
Prividing and Fixing P.C.C (1:3:6)

6.67
Coarse aggregate
SAND
CEMENT BAGS
Wastage 9%
LABOUR
Water & Elect. 2%
Tools & Plants 3%
TOTAL
METAL 1 0.60 Cum.

METAL 2 0.30 Cum.
0.45 Cum.
0.15 Cum.
1059.44
1059.44
2650.01
8142.90
Rs. 635.35
Rs. 317.67
Rs. 1,191.91
Rs. 1,221.44
Rs. 3,366.36
Rs. 340.64
1.00
0.02
0.03
741.40
Rs. 741.40
Rs. 75.70
Rs. 113.55
Rs. 4,638.00
Page 200 of 237
RATE.XLS (2.1)
----------------------------------------------- ------------- ----------- -------------------DESCRIPTION
QTY.
RATE
RATE
8.67
Coarse aggregate
METAL 1 0.62 Cum. 1059.44
Rs. 651.96
METAL 2 0.31 Cum. 1059.44
Rs. 325.98
SAND
0.46 Cum. 2650.01
Rs. 1,223.08
CEMENT BAGS
0.12 Cum. 8142.90
Rs. 977.15
Rs. 3,178.18
Wastage 10%
LABOUR
Water & Elect. 2%
Tools & Plants 3%
TOTAL
Rs. 378.49
1.00
0.02
0.03
711.33
Rs. 711.33
Rs. 75.70
Rs. 113.55
Rs. 4,457.00

Coarse aggregate
SAND
CEMENT BAGS
Wastage 10%
LABOUR
Water & Elect. 2%
Tools & Plants 3%
TOTAL
10.67
METAL 1 0.63 Cum.
METAL 2 0.31 Cum.
0.47 Cum.
0.09 Cum.
1059.44
1059.44
2650.01
8142.90
Rs. 662.15
Rs. 331.08
Rs. 1,242.19
Rs. 765.43
Rs. 3,000.85
Rs. 378.49
1.00
0.02
0.03
675.87
Rs. 675.87
Rs. 75.70
Rs. 113.55
Rs. 4,244.00
Page 201 of 237
RATE.XLS (2.1)
----------------------------------------------- ------------- ----------- -------------------DESCRIPTION
QTY.
RATE
RATE
----------------------------------------------- ------------- ----------- -------------------Prividing and Fixing R.C.C (1:2:4)
4.67
Coarse aggregate
METAL 1 0.60 Cum. 1059.44
Rs. 635.66
METAL 2 0.30 Cum. 1059.44
Rs. 317.83
SAND
0.43 Cum. 2650.01
Rs. 1,134.91
CEMENT BAGS
0.21 Cum. 8142.90
Rs. 1,742.58
REINFORCEMENT
MILD
240.00
Rs. 0.00
TOR 0.80 Qtl. 280.00
Rs. 224.00
SUNDRIES (BINDING WIRE ETC)
0.18
Rs. 78.40
Rs. 4,133.39
Wastage 10%
LABOUR
Water & Elect. 2%
Tools & Plants Shuttering, mixer etc 3%
TOTAL
Rs. 378.49
1
0.02
0.03
902.38
Rs. 902.38
Rs. 0.00
Rs. 124.00
Rs. 5,538.00
P/F Brick work in C.M 1:5

Bricks
Cement
Sand
wastage 10%
Water & Elect.
Tools & Plants Scaffolding etc.
Labour
TOTAL
1.00 Cum.
0.06 Cum.
0.36 Cum.
2316
8143
2650
Rs. 2,316.00
Rs. 484.50
Rs. 954.00
10%
Rs. 3,754.51
Rs. 375.45
Rs. 4,129.96
2%
3%
1
Rs. 123.90
Rs. 0.00
######
Rs. 1,032.49
Rs. 5,286.00
Page 202 of 237
RATE.XLS (2.1)
----------------------------------------------- ------------- ----------- -------------------DESCRIPTION
QTY.
RATE
RATE
----------------------------------------------- ------------- ----------- -------------------Cement Plaster 1:4 12mm
Cement
Sand
######## 8142.90
0.01 Cum. 2650.01
wastage 15%
Water & Elect. 2%
Tools & Plants 3%
Labour
TOTAL
Rs. 28.50
Rs. 26.50
Rs. 55.00
Rs. 8.25
Rs. 63.25
0.02
0.03
1.00
Rs. 1.27
Rs. 1.90
84.00
Rs. 84.00
Rs. 150.00
Cement Plaster 1:3 12mm

Cement
Sand
0.00 Cum. 8142.90

0.01 Cum. 2650.01
Rs. 32.57
Rs. 26.50
Rs. 59.07
wastage 15%
Water & Elect. 2%
Tools & Plants 3%
Labour
TOTAL
Rs. 8.86
Rs. 67.93
0.02
0.03
1.00
Rs. 1.36
Rs. 2.04
84.00
Rs. 84.00
Rs. 155.00
Page 203 of 237
RATE.XLS (2.1)
PER
rate for cement bag
rate for sand brass
rate for metal brass
rate for bricks PER/nos
Vol of 1 Brick
0.0017
579.0
No of Bricks
Per Cum
Rs. 285.00
Rs. 7,504.00
Rs. 3,000.00
Rs. 4.00
PER
CUM.
#########
#########
#########
#########
53.6
1.00
Page 204 of 237
RATE.XLS (2.1) (2)

----------------------------------------------- ------------- ----------- -------------------DESCRIPTION
QTY.
RATE
RATE
4.67
Coarse aggregate
SAND
CEMENT BAGS
METAL 1 0.57 Cum.

METAL 2 0.29 Cum.
0.43 Cum.
0.21 Cum.
Wastage 9%
LABOUR
Water & Elect. 2%
Tools & Plants 3%
TOTAL
1059.44
1059.44
2650.01
8142.90
Rs. 604.96
Rs. 302.48
Rs. 1,134.91
Rs. 1,742.58
Rs. 3,784.93
Rs. 340.64
1.00
0.02
0.03
825.12
Rs. 825.12
Rs. 75.70
Rs. 113.55
Rs. 5,140.00

6.67
Coarse aggregate
SAND
CEMENT BAGS
Wastage 9%
LABOUR
Water & Elect. 2%
Tools & Plants 3%
TOTAL
METAL 1 0.60 Cum.

METAL 2 0.30 Cum.
0.45 Cum.
0.15 Cum.
1059.44
1059.44
2650.01
8142.90
Rs. 635.35
Rs. 317.67
Rs. 1,191.91
Rs. 1,221.44
Rs. 3,366.36
Rs. 340.64
1.00
0.02
0.03
741.40
Rs. 741.40
Rs. 75.70
Rs. 113.55
Rs. 4,638.00
Page 205 of 237
RATE.XLS (2.1) (2)

----------------------------------------------- ------------- ----------- -------------------DESCRIPTION
QTY.
RATE
RATE
8.67
Coarse aggregate
METAL 1 0.62 Cum. 1059.44
Rs. 651.96
METAL 2 0.31 Cum. 1059.44
Rs. 325.98
SAND
0.46 Cum. 2650.01
Rs. 1,223.08
CEMENT BAGS
0.12 Cum. 8142.90
Rs. 977.15
Rs. 3,178.18
Wastage 10%
LABOUR
Water & Elect. 2%
Tools & Plants 3%
TOTAL
Rs. 378.49
1.00
0.02
0.03
711.33
Rs. 711.33
Rs. 75.70
Rs. 113.55
Rs. 4,457.00

Coarse aggregate
SAND
CEMENT BAGS
Wastage 10%
LABOUR
Water & Elect. 2%
Tools & Plants 3%
TOTAL
10.67
METAL 1 0.63 Cum.
METAL 2 0.31 Cum.
0.47 Cum.
0.09 Cum.
1059.44
1059.44
2650.01
8142.90
Rs. 662.15
Rs. 331.08
Rs. 1,242.19
Rs. 765.43
Rs. 3,000.85
Rs. 378.49
1.00
0.02
0.03
675.87
Rs. 675.87
Rs. 75.70
Rs. 113.55
Rs. 4,244.00
Page 206 of 237
RATE.XLS (2.1) (2)

----------------------------------------------- ------------- ----------- -------------------DESCRIPTION
QTY.
RATE
RATE
----------------------------------------------- ------------- ----------- -------------------Prividing and Fixing R.C.C (1:2:4)
4.67
Coarse aggregate
METAL 1 0.60 Cum. 1059.44
Rs. 635.66
METAL 2 0.30 Cum. 1059.44
Rs. 317.83
SAND
0.43 Cum. 2650.01
Rs. 1,134.91
CEMENT BAGS
0.21 Cum. 8142.90
Rs. 1,742.58
REINFORCEMENT
MILD
240.00
Rs. 0.00
TOR 0.80 Qtl. 280.00
Rs. 224.00
SUNDRIES (BINDING WIRE ETC)
0.18
Rs. 78.40
Rs. 4,133.39
Wastage 10%
LABOUR
Water & Elect. 2%
Tools & Plants Shuttering, mixer etc 3%
TOTAL
Rs. 378.49
1
0.02
0.03
902.38
Rs. 902.38
Rs. 0.00
Rs. 124.00
Rs. 5,538.00
P/F Brick work in C.M 1:5

Bricks
Cement
Sand
wastage 10%
Water & Elect.
Tools & Plants Scaffolding etc.
Labour
TOTAL
1.00 Cum.
0.06 Cum.
0.36 Cum.
2316
8143
2650
Rs. 2,316.00
Rs. 484.50
Rs. 954.00
10%
Rs. 3,754.51
Rs. 375.45
Rs. 4,129.96
2%
3%
1
Rs. 123.90
Rs. 0.00
######
Rs. 1,032.49
Rs. 5,286.00
Page 207 of 237
RATE.XLS (2.1) (2)

----------------------------------------------- ------------- ----------- -------------------DESCRIPTION
QTY.
RATE
RATE
----------------------------------------------- ------------- ----------- -------------------Cement Plaster 1:4 12mm
Cement
Sand
######## 8142.90
0.01 Cum. 2650.01
wastage 15%
Water & Elect. 2%
Tools & Plants 3%
Labour
TOTAL
Rs. 28.50
Rs. 26.50
Rs. 55.00
Rs. 8.25
Rs. 63.25
0.02
0.03
1.00
Rs. 1.27
Rs. 1.90
84.00
Rs. 84.00
Rs. 150.00
Cement Plaster 1:3 12mm

Cement
Sand
0.00 Cum. 8142.90

0.01 Cum. 2650.01
Rs. 32.57
Rs. 26.50
Rs. 59.07
wastage 15%
Water & Elect. 2%
Tools & Plants 3%
Labour
TOTAL
Rs. 8.86
Rs. 67.93
0.02
0.03
1.00
Rs. 1.36
Rs. 2.04
84.00
Rs. 84.00
Rs. 155.00
Page 208 of 237
RATE.XLS (2.1) (2)
PER
rate for cement bag
rate for sand brass
rate for metal brass
rate for bricks PER/nos
Vol of 1 Brick
0.0017
579.0
No of Bricks
Per Cum
Rs. 285.00
Rs. 7,504.00
Rs. 3,000.00
Rs. 4.00
PER
CUM.
#########
#########
#########
#########
53.6
1.00
Page 209 of 237
CONICAL MANHOLE CALCULATIONS - 3.5

Ext Dia at Base.
Ext Dia at Cover
Ext Dia at Base.
Brick Area at Cover
Brick Area at Base
X
C
R
A
A1
A2
Sqm.
INTERNAL
4.84
EXTERNAL
8.16
Sqm.
Volume OF Excavation
INPUT DIAM OF
BASE OF M/H R1
7.04
Cum
0.90
Wt. of C.I. Cover

INPUT DIAM AT TOP
OF M/H " C1"
INPUT HEIGHT OF
CONE
INPUT WALL THK.
INPUT BED. Thk.
1.6
1.225
1.6
0.96
1.37
1.37
M
M
M
Sqm.
Sqm.
Sqm.
RATE
PLASTER per
Rs. 155.00
Sqm.
BRICK WORK
Rs. 4,129.96
per Cum
PCC
BEDDING/Cum Rs. 3,784.93
.
BENCHING
Rs. 3,784.93
1:2:4/Cum
Kg
0.53
1.50
0.35
0.15
M
M
0.30
0.35
1.80
RCC Rs. 5,538.00
EXTRA DEPTH
INPUT HEIGHT OF
CYLINDER
WALL THK. OF
CYLINDER
Total M/H DEPTH
VOL OF B/W FOR
CONICAL M/H
0.72
Cum .
Rs. 2,980.11
When depth
>2.1 bw 0.23 &
0.35
VOL OF B/W FOR

CONICAL CUM
CYLINDRICAL M/H
0.41
Cum .
Rs. 1,702.92
VOLUME OF P.C.C
BEDDING
0.54
Cum .
Rs. 2,049.54
0.58
Cum .
Rs. 2,180.12
13.01
Cum .
Rs. 2,015.96
0.00
Nos
Rs. 0.00
CI STEPS 5.3Kg each Rs. 200.00
4.00
Nos
Rs. 800.00
Rs. 100.00
7.04
Cum
Rs. 703.95
VOLUME OF P.C.C
for BENCHING &
COVER FIXING
AREA OF PLASTER
RATE
COVER Kg.
Excavationin soil
Rs. 58.00
Rs. 12,432.61
0.00
Option 1: Piping insualtion Rate Estimates for 24 G Al cladding
Sr. No
Size
Pipes- Phenolic foam

Rate
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
15
20
25
32
40
50
65
80
100
125
150
200
250
300
350
400
600
900
Qty
1,939.00
2,152.00
2,361.00
2,571.00
2,971.00
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Labour
Rate
1,782.47
1,978.28
2,170.41
2,363.46
2,731.17
Qty
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
60.00
Amount
0.10
0.12
0.14
0.16
0.18
0.28
0.32
0.37
0.43
0.51
0.59
1.10
1.26
1.41
1.57
1.73
2.36
3.30
6.00
7.20
8.40
9.60
10.80
16.80
19.20
22.20
25.80
30.60
35.40
66.00
75.60
84.60
94.20
103.80
141.60
198.00
Option 2: Piping insulation Rate Estimates for sand cement plaster

Sr. No
Size

Rate
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
25
32
40
50
65
80
100
125
150
200
250
300
350
400
450
500
600
650
Qty
125.00
136.00
154.50
164.50
188.50
221.00
248.00
510.00
591.00
672.00
838.00
1,006.00
1,485.00
1,939.00
2,152.00
2,361.00
2,571.00
2,971.00
3,425.00
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
114.91
125.02
142.03
151.22
173.28
203.16
227.98
468.83
543.29
617.75
770.35
924.79
1,365.12
1,782.47
1,978.28
2,170.41
2,363.46
2,731.17
3,148.52
Labour
Rate
Qty
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
Amount
0.22
0.24
0.26
0.28
0.47
0.52
0.57
0.63
0.86
0.94
1.10
1.26
1.41
1.57
1.73
1.88
2.04
2.36
2.51
19.80
21.60
23.40
25.20
42.30
46.80
51.30
56.70
77.40
84.60
99.00
113.40
126.90
141.30
155.70
169.20
183.60
212.40
225.90
20
900
4,457.00
1.00
4,097.21
90.00
3.30
297.00
Bitumen
Rate
Qty
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
Alu. Cladding 26G+polythene sheet
Amount
0.10
0.12
0.16
0.20
0.26
0.32
0.40
0.50
0.62
0.39
0.47
0.63
0.79
0.94
1.10
1.26
1.88
2.83
3.75
4.50
6.00
7.50
9.75
12.00
15.00
18.75
23.25
14.63
17.63
23.63
29.63
35.25
41.25
47.25
70.50
106.13
Rate
Qty
325.00
325.00
325.00
325.00
325.00
325.00
325.00
325.00
325.00
325.00
325.00
325.00
325.00
325.00
325.00
325.00
325.00
325.00
Amount
0.20
0.22
0.24
0.26
0.28
0.41
0.36
0.57
0.63
0.71
0.79
0.94
1.10
1.26
1.57
1.73
2.36
3.30
65.00
71.50
78.00
84.50
91.00
133.25
117.00
185.25
204.75
230.75
256.75
305.50
357.50
409.50
510.25
562.25
767.00
1,072.50
Ins Tot.
RMT
74.75
83.20
92.40
101.60
111.55
162.05
151.20
226.20
253.80
275.98
309.78
395.13
462.73
2,311.82
2,623.98
2,883.71
3,342.56
4,107.79
22.79
25.37
28.17
30.98
34.01
49.41
46.10
68.96
77.38
84.14
94.44
120.46
141.07
704.82
799.99
879.18
######
######
Not Applicable for This Job
Bitumen
Rate
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
Qty
Sand Cement Plaster
Amount
0.06
0.08
0.10
0.13
0.16
0.20
0.25
0.31
0.39
0.47
0.63
0.79
0.94
1.10
1.26
1.41
1.57
1.88
2.04
2.25
3.00
3.75
4.88
6.00
7.50
9.38
11.63
14.63
17.63
23.63
29.63
35.25
41.25
47.25
52.88
58.88
70.50
76.50
Rate
Qty
-
Amount
0.38
0.39
0.41
0.44
0.47
0.52
0.57
0.63
0.71
0.79
0.94
1.10
1.26
1.41
1.73
1.88
2.04
2.36
2.51
Ins Tot.
RMT
136.96
149.62
169.18
181.30
221.58
257.46
288.66
537.16
635.32
719.98
892.98
1,067.82
1,527.27
1,965.02
2,181.23
2,392.48
2,605.93
3,014.07
3,450.92
41.76
45.62
51.58
55.27
67.56
78.49
88.00
163.77
193.69
219.51
272.25
325.55
465.63
599.09
665.01
729.42
794.49
918.92
######
37.50
2.83
106.13
172.16
3.30
4,500.33
######
Option 1: Piping insualtion Rate Estimates for 26 G G.I. cladding
9 mm
13 mm
19 mm
Option 1 without Mechanicalprotection
Sr. No
Size
Pipes- Nitrile Rubber

Rate
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
15
20
25
32
40
50
65
80
100
125
150
200
250
300
400
600
900
Qty
18.78
23.94
29.78
32.36
36.64
50.39
80.27
106.97
277.74
193.59
223.28
-
Labour
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
14.80
18.86
23.47
25.50
28.87
39.70
63.25
84.29
218.85
152.54
175.94
-
Rate
Qty
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
Amount
0.10
0.12
0.14
0.16
0.18
0.28
0.32
0.37
0.43
0.51
0.59
1.10
1.26
1.41
1.73
2.36
3.30
10.00
12.00
14.00
16.00
18.00
28.00
32.00
37.00
43.00
51.00
59.00
110.00
126.00
141.00
173.00
236.00
330.00
Option 2: Piping insulation Rate Estimates for sand cement plaster

Sr. No
Size

Rate
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
25
32
40
50
65
80
100
125
150
200
250
300
350
400
450
500
600
650
Qty
125.00
136.00
154.50
164.50
188.50
221.00
248.00
510.00
591.00
672.00
838.00
1,006.00
1,485.00
1,939.00
2,152.00
2,361.00
2,571.00
2,971.00
3,425.00
Amount
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
114.91
125.02
142.03
151.22
173.28
203.16
227.98
468.83
543.29
617.75
770.35
924.79
1,365.12
1,782.47
1,978.28
2,170.41
2,363.46
2,731.17
3,148.52
Labour
Rate
Qty
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
Amount
0.22
0.24
0.26
0.28
0.47
0.52
0.57
0.63
0.86
0.94
1.10
1.26
1.41
1.57
1.73
1.88
2.04
2.36
2.51
19.80
21.60
23.40
25.20
42.30
46.80
51.30
56.70
77.40
84.60
99.00
113.40
126.90
141.30
155.70
169.20
183.60
212.40
225.90
20
900
4,457.00
Dia
15mm
20mm
25mm
32mm
40mm
50mm
65mm
75mm
100mm
125mm
150mm
200mm
250mm
300mm
350mm
400mm
450mm
1.00
4,097.21
Painting for Pipe

Misc
LP
1.8
2.7
3.6
4.5
5.4
7.2
9
10.8
14.4
18
21.6
28.8
36
43.2
50.4
57.6
64.8
90.00
Lab.
5.4
8.1
10.8
13.5
16.2
21.6
27
32.4
43.2
54
64.8
86.4
108
129.6
151.2
172.8
194.4
3.6
5.4
7.2
9
10.8
14.4
18
21.6
28.8
36
43.2
57.6
72
86.4
100.8
115.2
129.6
3.30
297.00
Bitumen
Rate
Qty
-
Ins Tot.
Alu. Cladding 26G+polythene sheet
Amount
0.05
0.06
0.08
0.10
0.13
0.16
0.20
0.25
0.31
0.39
0.47
0.63
0.79
0.94
1.26
1.88
2.83
Rate
-
Qty
381.00
381.00
381.00
381.00
381.00
381.00
381.00
381.00
381.00
381.00
381.00
381.00
381.00
381.00
381.00
381.00
381.00
Amount
0.16
0.18
0.19
0.21
0.24
0.27
0.32
0.36
0.46
0.54
0.62
0.74
0.90
1.06
1.37
2.00
2.94
60.96
68.58
72.39
80.01
91.44
102.87
121.92
137.16
175.26
205.74
236.22
281.94
342.90
403.86
521.97
762.00
1,120.14
RMT
24.80
30.86
37.47
41.50
46.87
67.70
95.25
121.29
261.85
203.54
234.94
110.00
126.00
141.00
173.00
236.00
330.00
7.56
9.41
11.42
12.65
14.29
20.64
29.04
36.98
79.83
62.05
71.63
33.54
38.41
42.99
52.74
71.95
100.61
Not Applicable for This Job
Bitumen
Rate
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
Qty
0.06
0.08
0.10
0.13
0.16
0.20
0.25
0.31
0.39
0.47
0.63
0.79
0.94
1.10
1.26
1.41
1.57
1.88
2.04
Ins Tot.
Sand Cement Plaster
Amount
2.25
3.00
3.75
4.88
6.00
7.50
9.38
11.63
14.63
17.63
23.63
29.63
35.25
41.25
47.25
52.88
58.88
70.50
76.50
Rate
Qty
-
Amount
0.38
0.39
0.41
0.44
0.47
0.52
0.57
0.63
0.71
0.79
0.94
1.10
1.26
1.41
1.73
1.88
2.04
2.36
2.51
RMT
136.96
149.62
169.18
181.30
221.58
257.46
288.66
537.16
635.32
719.98
892.98
1,067.82
1,527.27
1,965.02
2,181.23
2,392.48
2,605.93
3,014.07
3,450.92
41.76
45.62
51.58
55.27
67.56
78.49
88.00
163.77
193.69
219.51
272.25
325.55
465.63
599.09
665.01
729.42
794.49
918.92
######
37.50
2.83
106.13
172.16
3.30
4,500.33
######
Mechanical Protection
Material Labour
80.00
80.00
80.00
80.00
80.00
80.00
80.00
80.00
80.00
80.00
80.00
80.00
80.00
80.00
80.00
80.00
80.00
0.14
0.15
0.17
0.21
0.24
0.27
0.35
0.40
0.46
0.54
0.62
0.78
0.94
1.09
1.41
2.03
2.98
11.20
12.00
13.60
16.80
19.20
21.60
28.00
32.00
36.80
43.20
49.60
62.40
75.20
87.20
112.80
162.40
238.40
0
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20
2.80
3.00
3.40
4.20
4.80
5.40
7.00
8.00
9.20
10.80
12.40
15.60
18.80
21.80
28.20
40.60
59.60
0
WATER METER
Inferantial Dry Dial As Per IS: 2373 Dry Type
Enclosed/Removeable Mechanism Type Flanged
0
End Sprial Meter upto 45 C with Stainless Steel
or brass Working parts
Misc.
Water Meter (LP)

Size
Make
Water
Y
Pressur
Meter Strainer e Gauge
Capstain Zoloto
Total
80-150Audco
15-65 - zoloto
Flange
Barrel
Nipple
Union
Total
E-Table R Brand R Brand
1900
4500 28748
306.6
8645
3929.3 4143.75
6369 23087
189
569.66
1278.9
2037.6
6222.5
6222.5
5248.8
2618.3
3072
2148.8 2595.75
1260.8
2082
4930.5 16843
4425 15392
4299 12891
152.25
110.25
99.75
330.75
235.09
155.59
763.31
487.91
318.98
1246.3
833.25
574.31
25%
25%
150 mm dia.
15200
100 mm dia
80 mm dia
65 mm dia
50 mm dia
Zoloto
2 Nos
Gate Valve
Dis inclued in above

5%
7148.3
25%
25%
25%
Super Dry Dial Industrial type As Per ISO: 4064

Helix Turbine Type Removeable Mechanism
Magnetic Drive Class "B"
306.6
Misc.
Water Meter (LP)

Size
Make
Water
Y
Meter Strainer
Actaris/
Zoloto
Wotex
NRV
Zoloto
2 Nos
Gate Valve
Total
80-150Zoloto
15-65 - zoloto
Flange
Barrel
Nipple
Union
Total
150 mm dia.
40660
7355.6
7216.3
13064.1 68296
6919.2
100 mm dia
26790
4043.2
4285.4
7387.8 42506
5388
0.00
5388
80 mm dia
65 mm dia
50 mm dia
40 mm dia
23560
20995
20710
5605
2694.3
2209.9
1297.8
1223.2
3161.9
2671.9
2142.7
1348.8
5592.3
4974.9
4401.6
2738.4
35009
30852
28552
10915
3684
3120
2940
69.3
0.00
0.00
0.00
95.85
0
0
0
225.64
3684
3120
2940
321.49
Dis inclued in above

5%
30%
30%
30%
25%
25%
6919.2
Inferantial Dry Dial As Per IS: 779/1995 Domestic

Type Screwed End Magnetic Drive Class "B"
Misc.
Water Meter (LP)

Size
Make
Water
Y
Pressur
Meter Strainer e Gauge
Capstain Zoloto
Hguru
1100
1264.5
2 Nos
Gate Valve
Total
80-150Audco
15-65 - zoloto
2149.5 11778
2934 10950
Flange
Barrel
Nipple
Union
Total
50 mm dia
40 mm dia
7267.5
5605
1260.8
1146.8
0
0
25mm dia
2755
578
621
775.5 4729.5
47.59
20mm dia
1734
385
396.75
32.10
15mmdia
1116
266
271.5
497.25 3012.8
369 2022.8
155.59
95.85
21.64
474.56
321.49
129.41 177.00
92.48 124.58
59.33
80.96
318.98
225.64
TER
Labour
Y
Pressur
2 Nos
Straine
e Gauge Gate Valve
r
Water
Meter
Total
360
360
360
300
1380
240
240
480
250
1210
180
150
120
180
150
120
360
300
240
200
150
100
920
750
580
Labour
Y
Straine
r
NRV
2 Nos
Gate Valve
Water
Meter
Total
360
360
720
300
1740
240
240
480
250
1210
180
150
120
90
180
150
120
90
360
300
240
180
200
150
100
75
920
750
580
435
Labour
Y
Straine
r
120
90
60
55
50
NRV
120
90
60
55
50
2 Nos
Gate Valve
120
180
120
110
100
Water
Meter
100
75
50
45
40
Total
460
435
290
265
240
PROJECT NAME: HOTEL RADISSON AT KANGURMARG, MUMBAI.

CLIENT:
M/S RAJESH BUSINESS & LEISURE HOTELS LTD.
ESTIMATED DURATION : 9 MONTHS (DURATION AS PER TENDER: 9 MONTHS).
9
Sr. No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
SALARY EXPENDITURE
Project Manager (TOI)
Vice Project Manager (TOI)
Japanese SV (TOI)
Vice Project Manager (S&W)
Design Engineer (S&W)
Procurement Engineer (S&W)
Interpreter
Site Engineer (TOI)
Engineer (S&W)
Quality Engineer (S&W)
EHS Incharge (S&W)
Testing & Commissioing Incharge (S&W)
Testing Engineer
Supervisor
Store Incharge
Draughtsman
Trainer
Logistic Officer
Office Assitance
Labour on Pay Roll
Peons
Watchman
Unit
0.5
0
0
0
2
0
0
0
4
1
0
0
0
4
2
0.5
0
0
0.5
0
1
3
15.5
Months at
site.
Salary /
Month
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
50000
350000
490000
70000
35000
60000
30000
70000
23000
18000
30000
45000
20000
18000
7000
18000
20000
20000
18000
25000
4500
8500

2
TEMPORARY FACILITY (SITE OFFICE)
40 Feet conatiner full furnish

40 Feet conatiner for material storage
Plotter
PCs
Printer + Scanner + Xerox
Stationary
Storage cubboard
Portable wash rooms
Store Contruction
3
4
5
6
7
8
9
Unit
Months at site Cost / no.
12
212500
12
180000
1
0
0
0
0
0
1
1
1
1
1
1
1
1
35000
35000
25000
100000
34000
15000
55000
TRANSPORTATION EXPENDITURE
Unit
1
2
Conveyence for Japanese

Sumo for Travelling for TOI
15.5
0
9
9
1000
70000
Conveyence for Project Manager

Rs. 7/- per km
Conveyence for Vice Project Manager
Rs. 7/- per km
Conveyence for Sr. Engineers
25200
8400
2000
69167
9
9
57533
625
0
0
0
0
0
9
9
9
9
9
85000
20000
10000
10000
15000
10
70000
0
0
0.5
1
10
6
1
18
60000
40000
457499.9983
37000
25000
1
0
9
9
7500
45000
7
8
Tempo traveller bus service for Others from Shirwal city to

site
Daily 20 kms up and down
Rs. 650000/- considered as depriciated value
Sumo for travelling
Headoffice Travelling
Months at site Cost/ no.

4
1
2
3
4
5
ACCOMODATION EXPENDITURE
Accomodation for Project Manager
Accomodation for Vice project Manager
Accomodation for Engineer
Accomodation for Site Supervisors
Accomodation for Labours
5
1
2
3
4
5
MACHINERY
Sizer Lifts
3500/- per 8 hr rent, 25 days per month, 10 months
Hydra
2400/- 8 hrs rent, 25 days per month, 10 monhts
Pick up truck for material
Major tools Tackles
Electricity & Water
TOTAL FOR MACHINERY
CONSUMABLES
Drawings
400 Prints, 6 set, each copy @ Rs. 45/Tea and food for staff
Communications
2
3
7
1
2
3
4
5
6
7

Advance bank gurantee charges =X*0.1*0.025
Security bank guranee charges =X*0.1*0.015
Performance bank gurantee 0.15 %
Retension money bank gurantee =X*0.05*0.025
Project Insurance and Third party Insurance
Inrest on block capitol
1
1
1
1
228750
137250
1
1
0.3
1
1
1
1
1
114375
982000
366000.00
500000
10000
TOTAL FOR INSURANCES AND BANK GURANTEES

8
Miscellneous expenditure
Meetings
Welfare
Entertainment
TOTAL FOR MISCELLNIOUS
1
2
3
4
5
6
7
8
TOTAL EXPENCES FOR THE PROJECT

TOTAL FOR MACHINERY
TOTAL FOR ABOVE
Amount in Rs.
225000
0
0
0
630000
0
0
0
828000
162000
0
0
0
648000
126000
81000
0
0
81000
0
40500
229500
3051000
Amount in Rs.
0
35000
0
0
0
0
0
55000
90000
Amount in Rs.
139500
0
0
0
11250
150750
0
0
0
0
0
0
0
0
228750.00
666000.00
894750.00
25000
67500
0
92500
228749.9991
137249.9995
0
114374.9996
10000
294600
366000.00
1150974.997
3051000
90000
150750
0
894749.9991
92500
1150974.997
0
5429975

4th Costing-Hotel Radisson, Mumbai-Plu With Out Taxes

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

4th Costing-Hotel Radisson, Mumbai-Plu With Out Taxes

Загружено:

Авторское право:

Доступные форматы

SWL/PFF/10-11/208-2

Total with out Taxes

VAT @ 5% & 12.5%

Service Tax @ 10.3%

Grand Total with Taxes

STERLING AND WILSON LTD.

PROJECT NAME: HOTEL RADISSON AT KANGURMARG, MUMBAI.

TOTAL FOR SALARY EXPENDITURE

TEMPORARY FACILITY (SITE OFFICE)

40 Feet conatiner full furnish

TOTAL FOR TEMPORARY FACTILITY

Conveyence for Japanese

Conveyence for Project Manager

Tempo traveller bus service for Others from Shirwal city to

TOTAL FOR CONSUMABLES

INSURANCE & BANK GURANTEES

TOTAL FOR INSURANCES AND BANK GURANTEES

TOTAL EXPENCES FOR THE PROJECT

1:3:6 Concret 6kg

Cement 260/- Per Bag

Sand 7500/- Per Brass

Metal 3000/- Per Brass

Rate per CFT

Rate per CMtr

Brick Work 9" Thick

Cement 285/- Per Bag 1 kg/sft

SanC 7500/- Per Brass 0.35 cft/sft

Per Sq. ft.

Per Sq. Mtr

SanC 7500/- Per Brass 0.35 cft/sft

Per Sq. ft.

Per Sq. Mtr

Open Surface Crain

5 Open Surface Crain 600 wiCe x 675 mm Avg. Cepth

1.26 x 1.00x 0.15 x 3350/-

2x1.0 x 0.575 x 585/-

2x1.0 x0.23x0.10 x 3853/-

1.66x 1.0 x 0.825 x 300/-

1 Chamber 450 x 450 x 750 mm

With out Slab

Exca. 1.43x 1.43 x 0.85 x 300/-

PCC 1.03 x 1.03 x 0.15 x 2482/-

Brick 2.56 x 0.65 x 585/-

Plaster 2*2.56 x 0.75 x 190/-

Copping 2.56 x0.23x0.10 x 2917/-

Brick Work Thickness

Steps at 0.3 mtr.

10 Staderd Conical Manhole Chamber

1.96x 1.96 x 2.15 x 300/3.14x1.56x1.56/4 x 0.15 x 2482/-

9" Tk Brick work -1 -

3.14*0.98 x 1.50 x 585/-

9" Tk Brick work -2

3.14*1.13 x0.50 x 585/-

2x3.14*0.98 x 1.50 x 203/-

2x3.14*1.13 x0.50 x 203/-

C I Steps 1 at 300 mm Interval

1:5:10 Encasing consider 100 mm alround (100mm)

1:5:10 Encasing consider 100 mm bed with Haunching

1:5:10 Encasing consiCer 150 mm alround (150mm)

1:5:10 Encasing consiCer 150 mm bed with Haunching

1:4:8 Encasing consider 100 mm alround (100mm)

1:4:8 Encasing consider 100 mm bed with Haunching

1:4:8 Encasing consiCer 150 mm alround (150mm)