SCHEDULE OF ITEMS RATE AND BALANCE QUANTITYES (BOQ)

Name of Work: Construction of Miscellenious External Development Works ie. RCC ramp approaches and/ or stair cases approaches to station
building, Circulating area, roads, Flood opening channels, Culvert, boundary fencings, retaining walls, water supply, sewarage and drainage
arrangement and other ancilliary works at Anantnag and Bijbehera Station Yard of Qazigund Baramulla section of New BG Rail Line Project, J&K.

BOQ Item Anantnag Bijbehera Refference

Sl no Description of Item Total Quantity Unit Rate Amount
no Qty Qty DSR-02
SCHEDULE A: SUB HEAD NO-1: EARTH WORK
Earth work in excavation over areas
(exceeding 30cm in depth. 1.5m in
width as well as 10 Sqm on plan)
1 1 including disposal of excavated
earth, lead upto 50m and lift upto
1.5m; disposed earth to be levelled
and neatly dressed
1.1 All kinds of soil. 4,200.00 576.00 4,776.00 cum 91.50 437,004.00 2.6.1
Excavating trenches of required
width for pipes, cables, etc including
excavation for sockets, and dressing
of sides, ramming of bottoms, depth
upto 1.5 m including getting out the
excavated soil, and then returning the
2 soil as required, in layers not
exceeding 20cm in depth including
consolidating each deposited layer by
ramming, watering etc. and
desposing surplus excavated soil as
directed, within a lead of 50m.

2.1 All kinds of soil.

Pipes, cables etc. exceeding 80mm
2 2.1.1 800.00 1,000.00 1,800.00 metre 95.55 171,990.00 2.10.1.2
dia. but not exceeding 300 mm dia.
Extra for excavating trenches for
pipes, cables etc. in all kinds of soil
for depth exceeding 1.5 m, but not
3 3 exceeding 3 m. (Rate is over 50.00 200.00 250.00 metre 125.17 31,292.50 2.11
corresponding basic item for depth
upto 1.5 Meter.)
Earth work in excavation in
foundation trenches or drains (not
exceeding 1.5 m in width or 10 Sqm
on plan) including dressing of sides
4 and ramming of bottoms, lift upto 1.5
m, including getting out the
excavated soil and disposal of surplus
excavated soil
4 All kinds of soil. 6,000.00 3,000.00 9,000.00 cum 93.55 841,950.00 2.8.1
Extra for every additonal lift of 1.5 m
or part thereof in :
5 5.1 All kinds of soil. 4,000.00 300.00 4,300.00 cum 12.45 53,535.00 27.1
Filling available excavated earth
(excluding rock) in trenches, plinth,
sides of foundations etc. in layers not
6 6 exceeding 20cm in depth: 8,000.00 3,500.00 11,500.00 cum 30.25 347,875.00 2.26
consolidating Each deposited layer
by ramming and watering, lead up to
50 m and lift upto 1.5 m
SUB HEAD NO-2: WATER SUPPLY -
Providing and fixing G.I. pipes
complete with G.I. fittings including
1 trenching and refilling etc. (external
work)
7 1.1 GI pipes 32 mm NB 800.00 400.00 1,200.00 metre 103.55 124,260.00 20.3.4
8 1.2 GI pipes 40 mm NB 1,200.00 960.00 2,160.00 metre 116.50 251,640.00 20.3.5
9 1.3 GI pipes 50 mm NB 400.00 320.00 720.00 metre 161.90 116,568.00 20.3.6
10 1.4 GI pipes 65 mm NB 600.00 600.00 1,200.00 metre 195.25 234,300.00 20.3.7
11 1.5 GI pipes 80 mm NB 300.00 250.00 550.00 metre 275.15 151,332.50 20.3.8

BOQ OF CIRCULATING AREA.xls Page 1 of 24

 Providing and fixing gun metal gate
2 valve with C.I. wheel of approved -
quality(screwed end )
12 2.1 32 mm NB 15.00 13.00 28.00 metre 230.85 6,463.80 20.9.4
13 2.2 40 mm NB 8.00 9.00 17.00 metre 287.35 4,884.95 20.9.5
14 2.3 50 mm NB 5.00 7.00 12.00 metre 427.15 5,125.80 20.9.6
15 2.4 65 mm NB 5.00 7.00 12.00 metre 566.95 6,803.40 20.9.7
16 2.5 80 mm NB 4.00 3.00 7.00 metre 902.20 6,315.40 20.9.8
Painting G.I. pipes and fittings with
3 two coats of anti-corrosive bitumastic -
paint of approved quality.
17 3.1 32 mm NB Pipes 800.00 400.00 1,200.00 metre 3.10 3,720.00 20.78.4
18 3.2 40 mm NB Pipes 1,200.00 960.00 2,160.00 metre 3.50 7,560.00 20.78.5
19 3.3 50 mm NB Pipes 400.00 320.00 720.00 metre 4.15 2,988.00 20.78.6
20 3.4 65 mm NB Pipes 600.00 600.00 1,200.00 metre 5.10 6,120.00 20.78.7
21 3.5 80 mm NB Pipes 300.00 250.00 550.00 metre 5.95 3,272.50 20.78.8
Providing and filling sand of grading
4 zone V or coarser grade alround the -
G.I. pipes in external work.
22 4.1 32 mm NB 800.00 400.00 1,200.00 metre 16.60 19,920.00 20.79.4
23 4.2 40 mm NB 1,200.00 960.00 2,160.00 metre 16.80 36,288.00 20.79.5
24 4.3 50 mm NB 400.00 320.00 720.00 metre 17.40 12,528.00 20.79.6
25 4.4 65 mm NB 600.00 600.00 1,200.00 metre 27.50 33,000.00 20.79.7
26 4.5 80 mm NB 300.00 250.00 550.00 metre 28.35 15,592.50 20.79.8
Providing and fixing C.I. double
acting air valve of approved quality
with bolts, nuts, rubber insertions
5 etc. complete (The tail pieces, tapers - -
etc if required will be paid
separately)
27 5.1 80mm dia 1 1 2 nos 3940.00 7,880.00 20.101.2
Constructing masonry Chamber
30x30x50 cm, inside with 75 class
designation brick work in cement
mortar 1:5 (1 cement :5 fine sand) for
stop cock, with C. I. surface box
100x100 x75 mm (inside) with
hinged cover fixed in cement
concrete slab 1:2:4 mix (1 cement :2
coarse sand : 4 graded stone
aggregate 20 mm nominal size )
necessary excavation foundation
concrete 1:5:10 ( 1 cement :5 fine
sand:10 graded stone aggregate
40mm nominal size ) and inside
plastering with cement mortar 1:3 (1
cement :3 coarse sand) 12mm thick
finished with a floating coat of neat
cement complete as per standard
design.

BOQ OF CIRCULATING AREA.xls Page 2 of 24

28 6.1 With FPS bricks 25 28 53 nos 385.70 20,442.10 20.50.2
Constructing masonry Chamber
60x60x75 cm, inside with 75 class
designation brick work in cement
mortar 1:5 (1 cement :5 fine sand) for
sluice valve, with C.I. surface box
100mm. top diameter, 160 mm
bottom diameter and 180 mm deep
( inside) with chained lid and RCC
top slab 1:2:4 mix (1 cement :2
coarse sand : 4 graded stone
aggregate 20mm nominal size )
necessary excavation foundation
concrete 1:5:10 (1 cement :5 fine
sand:10 graded stone aggregate 40
mm nominal size ) and inside
plastering with cement mortar 1:3 (1
cement :3 coarse sand) 12 mm thick
finished with a floating coat of neat
cement complete as per standard
design.
29 7.1 With FPS bricks 8 9 17 nos 2187.65 37,190.05 20.51.2
- -
SUB HEAD NO-3: BRICK WORK -
Brick work with Modular bricks of
class designation 75 in foundation
30 1 and plinth in : 1:4 cement morter (1
200.00 800.00 1,000.00 cum 1383.00 1,383,000.00 6.2.1
cement : 4 fine sand) .

BOQ OF CIRCULATING AREA.xls Page 3 of 24

 SUB HEAD NO-4: STONE MASONRY -
Random rubble masonry with hard
stone in foundation and plinth
including levelling up with cement
31 1 concrete 1:6:12 (1 Cement : 6 coarse 1,000.00 1,900.00 2,900.00 cum 1259.75 3,653,275.00 7.1.1
sand : 12 graded stone aggregate
20mm nominal size) at plinth level
with :
Cement mortar 1:6 (1 Cement : 6
32 1.1 cum 1259.75 7.1.1
coarse sand)
Extra for random rubble masonry
with hard stone in superstructure
1.2 above floor five level, for every four
cum 206.65 7.3
floors or part thereof.
SUB HEAD NO-5: FINISHING -
12 mm cement plaster of mix : 1:4
33 1 2,000.00 2,300.00 4,300.00 sqm 52.00 223,600.00 13.11.2
morter
34 2 Net Cement punning 2,000.00 2,300.00 4,300.00 sqm 13.30 57,190.00 13.26
Painting with synthetic enamel paint
of approved brand and manufacture
3 to give an even shade :

Two or more coats on new work

35 3.1 80.00 50.00 130.00 sqm 24.25 3,152.50 13.93.1
SUB HEAD NO-6: FLOORING -
Cement concrete flooring 1:2:4 (1
cement : 2 coarse sand : 4 graded
stone aggregate) finished with a
1 floating coat of neat cement
including cement slurry, but
excluding the cost of nosing of steps
etc. complete.
50mm thick with 20mm nominal size
36 1.1 400.00 750.00 1,150.00 sqm 133.60 153,640.00 11.4.3
stone aggregate
SUB HEAD NO-7: CEMENT CONCRETE -
Providing and laying in position
cement concrete of specified grade
1 excluding the cost of centring and
shuttering - All work upto plinth
level
1:2:4 (1 Cement : 2 coarse sand : 4
37 1.1 graded stone aggregate 20 mm 50.00 560.00 610.00 cum 1843.00 1,124,230.00 4.5.3
nominal size)
1:4:8 (1 Cement : 4 coarse sand : 8
38 1.2 graded stone aggregate 40 mm 500.00 720.00 1,220.00 cum 1404.70 1,713,734.00 4.5.8
nominal size)
SUB HEAD NO-8: REINFORCED CEMENT CONCRETE -
Providing and laying in position
machine batched, machine mixed and
machine vibrated design mix cement
concrete of specified grade for
reinforced cement concrete structural
elements, excluding the cost of
centring, shuttering, finishing and
reinforcement.includingAdmixtures
1 in recommended proportions.(as per
IS 9103) to accelerate, retard setting
of concrete improve workability
without imparing strength and
durability as per direction of
Engineer-in -charge-M-20grade
reinforced cement concrete

39 1.1 All work upto plinth level 1,000.00 580.00 1,580.00 cum 2284.05 3,608,799.00 5.42.1
All work from plinth level upto floor
1.2
V level.
Walls, columns, pillars, posts and
40 1.2.1 100.00 250.00 350.00 cum 2411.40 843,990.00 4.42.2.1
struts
Beams, plinth beams, girders,
bressumers, cantilevers, Suspended
41 1.2.2 floors lintels roofs and staircases 50.00 60.00 110.00 cum 2518.25 277,007.50 5.42.2.2
including spiral staircases, shelves
etc.
Add or deduct for providing richer
2 or leaner mixes respectively at all
floor levels.
Providing M-25 grade R.C.C. instead
42 2.1 1,000.00 890.00 1,890.00 cum 84.00 158,760.00 5.44.1
of M-20 grade R.C.C.
Centring and shuttering including
3 strutting, propping etc. and removal
of form for

BOQ OF CIRCULATING AREA.xls Page 4 of 24

 Foundations, footings, bases of
43 3.1 100.00 95.00 195.00 sqm 61.10 11,914.50 5.14.1
columns etc. for mass concrete.
Walls (any thickness) including
44 3.2 attached pilasters, butteresses, plinth 1,200.00 1,080.00 2,280.00 sqm 106.40 242,592.00 5.14.2
and string courses etc.
Suspended floors, roofs, landings,
45 3.3 120.00 260.00 380.00 sqm 111.20 42,256.00 5.14.3
balconies and access platform.
Lintels, beams, plinth beams,
46 3.4 20.00 40.00 60.00 sqm 87.95 5,277.00 5.14.5
girders, bressumers and cantilevers.
Columns, Pillars, Piers, Abutments,
47 3.5 22.00 480.00 502.00 sqm 135.80 68,171.60 5.14.6
Posts and Struts
Stairs, (excluding landings) except
48 3.6 100.00 70.00 170.00 sqm 106.40 18,088.00 5.14.7
spiral-staircases.
Edges of slabs and breaks in floors
3.7
and walls.
49 3.7.1 Under 20 cms wide 1,500.00 1,360.00 2,860.00 metre 29.90 85,514.00 5.14.17.1
SUB HEAD NO-9: FENCING -
Awarded
rate from
Providing and fixing galvanised
50 1 5,000 2,000 7,000 sqm 343.00 2,401,000.00 Nowgaon
iron Chain Link Fencing of 2"x2"
Stn,
package
51
SUB HEAD NO-10: SEWERAGE - -
Constructing brick masonry manhole
in cement mortar 1:4 ( 1 cement : 4
coarse sand ) R.C.C. top slab with
1:2:4 mix (1 cement : 2 coarse sand :
4 graded stone aggregate 20mm
nominal size), foundation concrete
1:4:8 mix (1 cement : 4 coarse sand :
8 graded stone aggregate 40mm
nominal size) inside plastering 12mm
1 thick with cement mortar 1:3 (1
cement : 3 coarse sand) finished with
floating coat of neat cement and
making channels in cement concrete
1:2:4 (1 cement : 2 coarse sand : 4
graded stone aggregate 20mm
nominal size) finished with a floating
coat of neat cement complete as per
standard design:
Inside size 90x80 cm and 60 cm deep
with 600mm dia medium duty CFRC
cover with frame (Supplying and
1.1 fixing of SFRC cover with frame
shall be paid under separate item)

With F.P.S. bricks with class Based on

52 1.1.1 designation 75 10 16 26 nos 2437.24 63,368.24
21.11.2.2
Inside size 120x90cm and 90cm deep
with 600mm dia medium duty CFRC
1.2 cover with frame (Supplying and
fixing of SFRC cover with frame
shall be paid under separate item)
With F.P.S. bricks class designation Based on
53 1.2.1 75 15 17 32 nos 3796.85 121,499.20
21.11.3.2
54 2 Extra for depth for manholes
2.1 Size 120x800x600
With F.P.S. bricks class designation
2.1.1 1.20 1.00 2.20 metre 1702.15 3,744.73 21.12.1.2
75
2.2 Size 120x900x900
With F.P.S. bricks class designation
55 2.2.1 8.00 10.00 18.00 metre 2039.15 36,704.70 21.12.2.2
75
Providing M.S. foot rests including
fixing in manholes with 20x20x10
cm cement concrete blocks 1:3:6
3 (1cement : 3coarse sand : 6 graded
stone aggregate 20 mm nominal size)
as per standard design :

BOQ OF CIRCULATING AREA.xls Page 5 of 24

56 3.1 With 20x20 mm square bar 25 23 48 nos 70.00 3,360.00 21.17.1
Providing and fixing soil, waste and
vent pipes :
100 mm dia.

Centrifugally cast (spun) iron S&S

57 4.1.1 12.00 8.00 20.00 metre 361.45 7,229.00 19.48.1.2
pipe
Providing, laying and jointing glazed
stoneware pipes grade ‘A’ with stiff
mixture of cement mortar in the
5 proportion of 1:1 (1 cement : 1 fine
sand) including testing of joints etc.
complete
58 5.1 150 mm diameter 600.00 560.00 1,160.00 metre 111.60 129,456.00 21.1.2
Painting sand cast iron/centrifugally
cast (spun) iron soil, waste vent pipes
and fittings with paint of any colour
6 such as chocolate grey, or buff etc.
over a coat of primer (of approved
quality) for new work :

59 6.1 100 mm diameter pipe 16.00 12.00 28.00 metre 12.65 354.20 19.96.2
Making soak pit 2.5 m diameter 3.0
Meter deep with 45 x 45 cm dry
brick honey comb shaft with bricks
7 of class designation 75 and S.W.
drain pipe 100 mm diameter, 1.8 m
long complete as per standard design.

60 7.1 With F.P.S. bricks 18 8 26 nos 6396.25 166,302.50 21.39.2

Providing and laying cement concrete
1:5:10 (1 cement : 5 coarse sand : 10
graded stone aggregate 40 mm
8 nominal size) alround S.W. pipes
including bed concrete as per
standard design:
61 8.1 150 mm diameter S.W. pipe 900.00 560.00 1,460.00 metre 233.35 340,691.00 21.2.2
Providing sand cast iron drop
connection externally for 60 cm drop
from branch sewer line to main sewer
manhole including inspection and
cleaning eye with chain and lid, sand
cast iron drop pipe and bend encased
alround with cement concrete 1:5:10
(1 cement : 5 fine sand : 10 graded
stone aggregate 40 mm nominal size)
with all centring and shuttering
required, cutting holes in walls and
making good with brick work in
9 cement mortar 1:5 (1 cement : 5 fine
sand) plastered with cement mortar
1:3 (1 cement:3 coarse sand) on
inside of the manhole wall lead
caulked joints between sand cast iron
pipes and fittings, stiff cement mortar
1:1 (1 cement : 1 fine sand) joints
between sand cast iron tee and S.W.
pipe, making required channels
complete as per standard design and
speci-fications:

62 9.1 150mm dia CI drop connection 4 4 8 nos 3268.85 26,150.80 21.22.2

Extra for depths beyond 60 cm of
10 sand cast iron drop connection
complete :
For 150 mm dia. sand cast iron drop
63 10.1 8.00 7.00 15.00 metre 1265.25 18,978.75 21.23.2
connection

BOQ OF CIRCULATING AREA.xls Page 6 of 24

 SUB HEAD NO-11: ROADS & PATHWAYS -

Preparation of subgrade by
excavating earth to an average of 39
cm depth, dressing to camber and
consolidating with road roller
Based on
64 1 5,000.00 8,650.00 13,650.00 sqm 37.27 508,735.50
including making good the 17.1
undulations etc. and disposal of
surplus earth lead upto 50 Meters.
Supplying and stacking of graded
2
stone aggregate at site of size range
65 2.1 90 mm to 45 mm 975.00 1,690.00 2,665.00 cum 374.65 998,442.25 17.4.1
66 2.2 63 mm to 45 mm 650.00 1,130.00 1,780.00 cum 389.65 693,577.00 17.4.2
67 2.3 53 mm to 22.4 mm 650.00 1,130.00 1,780.00 cum 432.55 769,939.00 17.4.3
Laying water bound macadam with
specified stone aggregate stone
screening and blinding material
including screening, sorting,
spreading to template and consol-
3 idation with power road roller of 8 to
10 tonne capacity etc. complete
(payment for stone aggregate,
screenings, kankar, moorum and red
bajri etc. to be made separately) :
Subbase with stone aggregate
68 3.1 90mm to 45mm including stone 975.00 1,690.00 2,665.00 cum 128.90 343,518.50 17.6.1
screening 13.2mm size.
Base course with 63mm to 45mm
69 3.2 size including stone screening 650.00 1,130.00 1,780.00 cum 122.00 217,160.00 17.6.2
13.2mm size
Base course with 53mm to 22.4mm
70 3.3 size includingstone screening 650.00 1,130.00 1,780.00 cum 122.00 217,160.00 17.6.3
11.2mm size.
Supplying and stacking of moorum at
71 4 1,200.00 955.00 2,155.00 cum 264.70 570,428.50 17.8
site.
Supplying and stacking of stone
5
screenings / chippings at site
72 5.1 13.2 mm nominal size (Type A) 1,200.00 955.00 2,155.00 cum 470.95 1,014,897.25 17.10.1
73 5.2 11.2 mm. nominal size (Type B) 1,200.00 955.00 2,155.00 cum 465.10 1,002,290.50 17.10.2
Providing and applying tack coat
using hot straight run bitumen of
grade 80 / 100 including heating the
bitumen, spraying the bitumen with
6 mechanically operated spray unit
fitted on bitumen boiler, cleaning and
preparing the existing road surface as
per specifications.
74 6.1 On W.B.M. @ 0.75 Kg / Sqm. 1,000.00 8,650.00 9,650.00 sqm 11.50 110,975.00 17.47.1
4 cm thick bitumastic sheet with hot
bitumen of approved quality using
stone chippings (60% 12.5mm
nominal size and 40% 10mm
nominal size) @ 2.60cu.m. per 100
sq.m. and coarse sand at 2.60cu.m.
per 100 sq.m. of road surface and
7 with bitumen @ 56 kg/cu.m of stone
chippings and at 128 kg/cu.m. of
sand over a tack coat with hot
straight run bitumen including
consolidation with road roller of 8 to
10 tonne etc. complete. (tack coat to
be paid separately).

BOQ OF CIRCULATING AREA.xls Page 7 of 24

 With paving Asphalt 80/100 heated
75 7.1 and then mixed with solvent at the 10,000.00 8,650.00 18,650.00 sqm 105.00 1,958,250.00 17.58.2
rate of 70 grams per kg of asphalt
Brick edging in full brick width and
half brick depth including
8 excavation, refilling and dispos-al of
surplus earth lead upto 50 Meters.
With F.P.S. bricks of class
76 8.1 2,000.00 2,255.00 4,255.00 metre 35.80 152,329.00 17.14.1
designation 75
SUB HEAD NO-12: DRAINAGE - -
Constructing brick masonry open
surface drain with bricks of class
designation 75 in cement mortar 1:4
(1 cement : 4 fine sand) including
earth excavation, 10 cm thick bed
concrete 1:5:10 (1 cement: 5 fine
sand : 10 graded stone aggregate 40
mm nominal size) and 25 mm thick
cement concrete 1:2:4 (1 cement : 2
1 coarse sand : 4 graded stone
aggregate 12.5 mm nominal size) for
filling haunches including 12 mm
cement plaster 1:4 (1 cement : 4
coarse sand) with a floating coat of
neat cement inside the drain, its top
and exposed side including disposal
of surplus earth complete as per
standard design:
15 cm drain 20 cm average depth-
77 1.1 300.00 370.00 670.00 metre 195.20 130,784.00 21.35.2.2
Providing and laying cement concrete
1:5:10 (1 cement : 5 coarse sand : 10
graded stone aggregate 40 mm
2 nominal size) alround S.W. pipes
including bed concrete as per
standard design:
300 mm diameter S.W. pipe Based on
78 2.1 1,200.00 795.00 1,995.00 metre 452.95 903,635.25
21.2.5
laying PCC 1:5:10 around 500
79 3 50.00 65.00 115.00 metre 360.95 41,509.25 21.3.8
dia hume pipe
SUB HEAD NO-13: MISCELLANEOUS
Supplying and stacking of graded
1
stone aggregate at site of size range
80 1.1 90 mm to 45 mm 1,000.00 660.00 1,660.00 cum 425.80 706,828.00 17.4.1
Providing and fixing on wall face
unplasticised - Rigid PVC rain water
pipes conforming to IS : 13592 Type
2 A including jointing with seal ring
conforming to IS : 5382 leaving 10
mm gap for thermal expansion. (i)
Single socketed pipes
81 2.1 110 mm diameter 2,000.00 2,370.00 4,370.00 metre 126.65 553,460.50 12.78.2
Providing and laying S&S
3 centrifugally cast (spun) iron pipes
(Class LA) conforming to IS - 1536 :
82 3.1 300 mm dia. pipe 60.00 63.00 123.00 metre 1820.85 223,964.55 20.27.7
Providing lead caulked joints to spun
iron or C.I. pipes and specials
4 including testing of joints but
excluding the cost of pig lead
83 4.1 300 mm diaMeter pipe 2 3 5 nos 176.00 880.00 20.45.7
84 5 Supplying pig lead at site of work. 0.100 0.125 0.23 Quintal 3781.15 850.76 20.46
TOTAL OF SCHEDULE A : 31,110,486.53

BOQ OF CIRCULATING AREA.xls Page 8 of 24

SCHEDULE B : DSR STEEL ITEM
1.8m fencing with GI barbed
85 1.1 2,500.00 1,000.00 3,500.00 metre 38.50 134,750.00 17.26.1
wire.
1.2m fencing with GI barbed
86 2.1 300.00 542.00 842.00 metre 55.90 47,067.80 17.32.1
wire.
Providing and fixing hand rail by
welding etc. to steel ladder railing,
balcony railing & staircase railing
including applying a priming coat of
approved steel primer
G.I. pipes 40 mm nominal bore (class
87 3 700.00 245.00 945.00 kg 37.30 35,248.50 10.33.3
B)
TOTAL OF SCHEDULE B : 217,066.30

SCHEDULE C : NS item
88 1 TMT steel bar 80,000.00 52,573.00 132,573.00 kg 40.60 5,382,463.80
89 2 structural steel in builtup section 10,400.00 5,000.00 15,400.00 kg 48.35 744,590.00
structural steel work in single
90 3 1,800.00 673.00 2,473.00 kg 44.00 108,812.00
section
TOTAL OF SCHEDULE C : 6,235,865.80

SCHEDULE D : DRAINAGE AND SEWARAGE

91 1 400 mm wide drain cover 2,000.00 1,639.00 3,639.00 metre 715.00 2,601,885.00 NS item
560 mm dia SFRC Manhole
92 2 25 50 75 nos 880.00 66,000.00 NS item
cover
Trolley mounted 22.5kg
93 3 3 3 6 nos 22110.00 132,660.00 NS item
capacity fire extinguisher
Trolley mounted 50ltr capacity
94 4 2 3 5 nos 11110.00 55,550.00 NS item
foam tipe fire extinguisher
Sand bucket fire extinguisher
95 5 2 3 5 nos 1155.00 5,775.00 NS item
set.
M-30 grade interlocking paver
96 6 700.00 470.00 1,170.00 sqm 632.50 740,025.00 NS item
block
97 7 Kerb stone 300.00 300.00 600.00 metre 165.00 99,000.00 NS item
98 8 earth filling in embankment. 30,000.00 75,000.00 105,000.00 cum 90.00 9,450,000.00 NS item
300 mm dia NP3 RCC hume
99 9 400.00 795.00 1,195.00 metre 726.00 867,570.00 NS item
pipe
500 mm dia NP3 RCC hume
100 10 20.00 65.00 85.00 metre 1089.00 92,565.00 NS item
pipe
M-40 grade Precast cement
101 11 150.00 131.00 281.00 sqm 589.00 165,509.00 NS item
concrete chequred tiles.
103 13 GSB 3,500.00 1,000.00 4,500.00 cum 400.00 1,800,000.00 NS item
TOTAL OF SCHEDULE D : 16,076,539.00

Anantnag Total Amount: Rs. 25,485,166.65

Bijbehera Total Amount: Rs. 28,154,790.98
TOTAL OF SCHEDULE A : 31,110,486.53
TOTAL OF SCHEDULE B : 217,066.30
TOTAL OF SCHEDULE C : 6,235,865.80
TOTAL OF SCHEDULE D : 16,076,539.00
GRAND TOTAL 53,639,957.63

BOQ OF CIRCULATING AREA.xls Page 9 of 24

 Antg Bij

- -

384,300.00 52,704.00

76,440.00 95,550.00

6,258.50 25,034.00

561,300.00 280,650.00

49,800.00 3,735.00

242,000.00 105,875.00

- -

82,840.00 41,420.00
139,800.00 111,840.00
64,760.00 51,808.00
117,150.00 117,150.00
82,545.00 68,787.50

BOQ OF CIRCULATING AREA.xls Page 10 of 24

 - -

3,462.75 3,001.05
2,298.80 2,586.15
2,135.75 2,990.05
2,834.75 3,968.65
3,608.80 2,706.60

- -

2,480.00 1,240.00
4,200.00 3,360.00
1,660.00 1,328.00
3,060.00 3,060.00
1,785.00 1,487.50

- -

13,280.00 6,640.00
20,160.00 16,128.00
6,960.00 5,568.00
16,500.00 16,500.00
8,505.00 7,087.50

- -

3,940.00 3,940.00

BOQ OF CIRCULATING AREA.xls Page 11 of 24

 9,642.50 10,799.60

17,501.20 19,688.85
- -
- -

276,600.00 1,106,400.00

BOQ OF CIRCULATING AREA.xls Page 12 of 24

 - -

1,259,750.00 2,393,525.00

- -

- -
104,000.00 119,600.00
26,600.00 30,590.00

1,940.00 1,212.50
- -

53,440.00 100,200.00
- -

92,150.00 1,032,080.00

702,350.00 1,011,384.00

- -

2,284,050.00 1,324,749.00

241,140.00 602,850.00

125,912.50 151,095.00

84,000.00 74,760.00

BOQ OF CIRCULATING AREA.xls Page 13 of 24

 6,110.00 5,804.50

127,680.00 114,912.00

13,344.00 28,912.00

1,759.00 3,518.00

2,987.60 65,184.00

10,640.00 7,448.00

44,850.00 40,664.00
- -

1,715,000.00 686,000.00

- -

24,372.40 38,995.84

56,952.75 64,546.45
2,042.58 1,702.15

16,313.20 20,391.50

BOQ OF CIRCULATING AREA.xls Page 14 of 24

 1,750.00 1,610.00

4,337.40 2,891.60

66,960.00 62,496.00

202.40 151.80

115,132.50 51,170.00

210,015.00 130,676.00

13,075.40 13,075.40

10,122.00 8,856.75

BOQ OF CIRCULATING AREA.xls Page 15 of 24

 - -

186,350.00 322,385.50

365,283.75 633,158.50
253,272.50 440,304.50
281,157.50 488,781.50

125,677.50 217,841.00

79,300.00 137,860.00

79,300.00 137,860.00

317,640.00 252,788.50

565,140.00 449,757.25
558,120.00 444,170.50

11,500.00 99,475.00

BOQ OF CIRCULATING AREA.xls Page 16 of 24

 1,050,000.00 908,250.00

71,600.00 80,729.00
- -

58,560.00 72,224.00

543,540.00 360,095.25

18,047.50 23,461.75
- -

425,800.00 281,028.00

253,300.00 300,160.50

109,251.00 114,713.55

352.00 528.00
378.12 472.64

BOQ OF CIRCULATING AREA.xls Page 17 of 24

 96,250.00 38,500.00

16,770.00 30,297.80

26,110.00 9,138.50
- -
- -
- -
3,248,000.00 2,134,463.80
502,840.00 241,750.00

79,200.00 29,612.00
- -
- -
- -
1,430,000.00 1,171,885.00
22,000.00 44,000.00

66,330.00 66,330.00

22,220.00 33,330.00

2,310.00 3,465.00

442,750.00 297,275.00
49,500.00 49,500.00
2,700,000.00 6,750,000.00
290,400.00 577,170.00

21,780.00 70,785.00

88,350.00 77,159.00
1,400,000.00 400,000.00
- -
25,485,166.65 28,154,790.98
53,639,957.63

BOQ OF CIRCULATING AREA.xls Page 18 of 24

 % Variation BOQ +/- Quantity BOQ Amount on Estimated Amount Exceeding
Sl BOQ BOQ Estimated Tender
Description of Item Unit on BOQ 25% Beyond BOQ Rate Tender Rate (in Amount BOQ+25 % Remarks
no Item no Quantity Quantity Rate
Quantity Quantity BOQ + 25% Rs) (in Rs) Quantity

SCHEDULE A: 45% Above

SUB HEAD NO-1: EARTH WORK
1 1.1 EW in excavation for Raft cum 4,200.00 4,200.00 - NIL 91.50 132.68 557,235.00 557,235.00
2 2.1.1 Excavating trenches for pipes metre 800.00 800.00 - NIL 95.55 138.55 110,838.00 110,838.00
3 3 Extra for excavating trenches metre 50.00 50.00 - NIL 125.17 181.50 9,074.83 9,074.83
4 4 EW in excavation cum 6,000.00 6,000.00 - NIL 93.55 135.65 813,885.00 813,885.00
5 5.1 Extra for excavating for additional 1.5m cum 4,000.00 4,000.00 - NIL 12.45 18.05 72,210.00 72,210.00
6 6 Filling with available soil cum 8,000.00 8,000.00 - NIL 30.25 43.86 350,900.00 350,900.00
SUB HEAD NO-2: WATER SUPPLY - - - -
7 1.1 GI pipes 32 mm NB metre 800.00 800.00 - NIL 103.55 150.15 120,118.00 120,118.00
8 1.2 GI pipes 40 mm NB metre 1,200.00 1,200.00 - NIL 116.50 168.93 202,710.00 202,710.00
9 1.3 GI pipes 50 mm NB metre 400.00 400.00 - NIL 161.90 234.76 93,902.00 93,902.00
10 1.4 GI pipes 65 mm NB metre 600.00 600.00 - NIL 195.25 283.11 169,867.50 169,867.50
11 1.5 GI pipes 80 mm NB metre 300.00 300.00 - NIL 275.15 398.97 119,690.25 119,690.25
- - - -
12 2.1 Gate vulve 32 mm NB metre 15.00 15.00 - NIL 230.85 334.73 5,020.99 5,020.99
13 2.2 Gate vulve 40 mm NB metre 8.00 8.00 - NIL 287.35 416.66 3,333.26 3,333.26
14 2.3 Gate vulve 50 mm NB metre 5.00 5.00 - NIL 427.15 619.37 3,096.84 3,096.84
15 2.4 Gate vulve 65 mm NB metre 5.00 5.00 - NIL 566.95 822.08 4,110.39 4,110.39
16 2.5 Gate vulve 80 mm NB metre 4.00 4.00 - NIL 902.20 1308.19 5,232.76 5,232.76
- - - -
17 3.1 Painting 32 mm NB Pipes metre 800.00 800.00 - NIL 3.10 4.50 3,596.00 3,596.00
18 3.2 Painting 40 mm NB Pipes metre 1,200.00 1,200.00 - NIL 3.50 5.08 6,090.00 6,090.00
19 3.3 Painting 50 mm NB Pipes metre 400.00 400.00 - NIL 4.15 6.02 2,407.00 2,407.00
20 3.4 Painting 65 mm NB Pipes metre 600.00 600.00 - NIL 5.10 7.40 4,437.00 4,437.00
21 3.5 Painting 80 mm NB Pipes metre 300.00 300.00 - NIL 5.95 8.63 2,588.25 2,588.25
- - - -
Zone V sand filling around the pipes
22 4.1 metre 800.00 800.00 - NIL 16.60 24.07 19,256.00 19,256.00
32 mm NB
Zone V sand filling around the pipes
23 4.2 metre 1,200.00 1,200.00 - NIL 16.80 24.36 29,232.00 29,232.00
40 mm NB
Zone V sand filling around the pipes
24 4.3 metre 400.00 400.00 - NIL 17.40 25.23 10,092.00 10,092.00
50 mm NB
Zone V sand filling around the pipes
25 4.4 metre 600.00 600.00 - NIL 27.50 39.88 23,925.00 23,925.00
65 mm NB
Zone V sand filling around the pipes
26 4.5 metre 300.00 300.00 - NIL 28.35 41.11 12,332.25 12,332.25
80 mm NB
- - - -
27 5.1 Double acting CI air vulve nos 1 1.00 - NIL 3940.00 5713.00 5,713.00 5,713.00
28 6.1 Masonry Chamber 300x300x500 nos 25 25.00 - NIL 385.70 559.27 13,981.63 13,981.63
29 7.1 Masonry Chamber 600x600x750 nos 8 8.00 - NIL 2187.65 3172.09 25,376.74 25,376.74
- - - -
SUB HEAD NO-3: BRICK WORK - - - -
30 1 Brick work in 1:4 morter cum 200.00 200.00 - NIL 1383.00 2005.35 401,070.00 401,070.00
SUB HEAD NO-4: STONE MASONRY - - - -
31 1.1 CRM cum 1,000.00 1,000.00 - NIL 1335.20 1936.04 1,936,040.00 1,936,040.00
32 1.2 extra in CRM above plinth cum - - - - 240.05 348.07 - -

L:\M-12\BOQ OF CIRCULATING AREA.xls Page 19 of 24

 SUB HEAD NO-5: FINISHING - - - -
33 1 12 MM Thk morter sqm 2,000.00 2,000.00 - NIL 52.00 75.40 150,800.00 150,800.00
34 2 Net Cement punning sqm 2,000.00 2,000.00 - NIL 13.30 19.29 38,570.00 38,570.00
35 3 Synthetic enamel paint sqm 80.00 80.00 - NIL 24.25 35.16 2,813.00 2,813.00
SUB HEAD NO-6: FLOORING - - - -
36 1.1 50 mm thk flooring sqm 400.00 400.00 - NIL 133.60 193.72 77,488.00 77,488.00
SUB HEAD NO-7: CEMENT CONCRETE - - - -
37 1.1 1:2:4 Concrete cum 50.00 50.00 - NIL 1843.00 2672.35 133,617.50 133,617.50
38 1.2 1:4:8 PCC cum 500.00 500.00 - NIL 1404.70 2036.82 1,018,407.50 1,018,407.50
SUB HEAD NO-8: REINFORCED CEMENT CONCRETE - - - -
39 1.1 M-20 Concrete up to plinth cum 1,000.00 1,000.00 - NIL 2284.05 3311.87 3,311,872.50 3,311,872.50
40 1.2.1 Wall column piller in M-20 cum 100.00 450.00 350.00 125.00 325.00 2411.40 3496.53 349,653.00 1,573,438.50 1,136,372.25
41 1.2.2 Beam, girder etc. in M-20 cum 50.00 50.00 - NIL 2518.25 3651.46 182,573.13 182,573.13
Variation is due
42 2.1 Add for M-25 concrete cum 1,000.00 1,500.00 50.00 1,250.00 250.00 84.00 121.80 121,800.00 182,700.00 30,450.00
to scope ofwork.
43 3.1 Centring shuttering at foundation sqm 100.00 250.00 150.00 125.00 125.00 61.10 88.60 8,859.50 22,148.75 11,074.38
44 3.2 Centring shuttering at wall etc. sqm 1,200.00 3,800.00 216.67 1,500.00 2,300.00 106.40 154.28 185,136.00 586,264.00 354,844.00
45 3.3 Centring shuttering at roof etc. sqm 120.00 100.00 (16.67) 90.00 111.20 161.24 19,348.80 16,124.00
46 3.4 Centring shuttering for column etc. sqm 20.00 20.00 - NIL 87.95 127.53 2,550.55 2,550.55
47 3.5 Centring shuttering at Lintel etc. sqm 22.00 22.00 - NIL 135.80 196.91 4,332.02 4,332.02
48 3.6 Centring shuttering at Stair. sqm 100.00 100.00 - NIL 106.40 154.28 15,428.00 15,428.00
Centring shuttering at Edges of slab
49 3.7.1 and break in floor and walls under metre 1,500.00 1,200.00 (20.00) 1,125.00 29.90 43.36 65,032.50 52,026.00
20cm wide.
SUB HEAD NO-9: FENCING - - - -
50 1 2.5m long post nos - - - - 488.00 707.60 - -
51 2 RCC struts nos - - - - 165.05 239.32 - -
SUB HEAD NO-10: SEWERAGE - - - -
52 1.1.1 900x800x600 manhole nos 10 10.00 - NIL 2437.24 3534.00 35,339.98 35,339.98
53 1.2.1 600mm dia SFRC cover nos 15 15.00 - NIL 3796.85 5505.43 82,581.49 82,581.49
54 2.1.1 Extra for manhole size 900x800x600 metre 1.20 1.20 - NIL 1702.15 2468.12 2,961.74 2,961.74
55 2.2.1 Extra for manhole size 120x900x900 metre 8.00 8.00 - NIL 2039.15 2956.77 23,654.14 23,654.14
56 3 MS foot rest nos 25 25.00 - NIL 70.00 101.50 2,537.50 2,537.50
57 4.1.1 Spun pipe metre 12.00 12.00 - NIL 361.45 524.10 6,289.23 6,289.23
58 5.1 Stone ware pipe metre 600.00 600.00 - NIL 111.60 161.82 97,092.00 97,092.00
59 6.1 Painting 100 mm dia pipe metre 16.00 16.00 - NIL 12.65 18.34 293.48 293.48
60 7.1 Soak pit 2.50m Dia 3.0m deep nos 18 6.00 (66.67) 13.50 6396.25 9274.56 166,942.13 55,647.38
1:5:10 PCC around 150mm dia SW
61 8 metre 900.00 700.00 (22.22) 675.00 233.35 338.36 304,521.75 236,850.25
pipe
62 9.1 150mm dia CI drop connection nos 4 4.00 - NIL 3268.85 4739.83 18,959.33 18,959.33
extra for 150mm dia CI drop
63 10.1 metre 8.00 8.00 - NIL 1265.25 1834.61 14,676.90 14,676.90
connection
SUB HEAD NO-11: ROADS & PATHWAYS - -
64 1 Excavation for road 39cm depth sqm 5,000.00 3,600.00 (28.00) 3,750.00 37.27 54.04 270,207.50 194,549.40
Stone aggregate 90 to 45 mm 150mm
65 2.1 cum 975.00 600.00 (38.46) 731.25 374.65 543.24 529,661.44 325,945.50
thk
Stone aggregate 65 to 45 mm 100mm
66 2.2 cum 650.00 400.00 (38.46) 487.50 389.65 564.99 367,245.13 225,997.00
thk
Stone aggregate 53 to 22.4 mm
67 2.3 cum 650.00 400.00 (38.46) 487.50 432.55 627.20 407,678.38 250,879.00
100mm thk
68 3.1 Laying for sub base 90 to 45 mm agg. cum 975.00 600.00 (38.46) 731.25 128.90 186.91 182,232.38 112,143.00
Laying for base course with 63 to 45
69 3.2 cum 650.00 400.00 (38.46) 487.50 122.00 176.90 114,985.00 70,760.00
mm agg.
Laying for base course with 53 to 22.4
70 3.3 cum 650.00 400.00 (38.46) 487.50 122.00 176.90 114,985.00 70,760.00
mm agg.
71 4 Morrum supply cum 1,200.00 900.00 (25.00) 900.00 264.70 383.82 460,578.00 345,433.50

Stone screening 13.2 mm nominal size

72 5.1 cum 1,200.00 900.00 (25.00) 900.00 470.95 682.88 819,453.00 614,589.75
(Type-A)

Stone screening 11.1mm nominal size

73 5.2 cum 1,200.00 900.00 (25.00) 900.00 465.10 674.40 809,274.00 606,955.50
(Type-B)

Variation is due to
74 6.1 Tack coat using bitumen on WBM sqm 1,000.00 3,600.00 260.00 1,250.00 2,350.00 11.50 16.68 16,675.00 60,030.00 39,186.25 scope ofwork.
75 7.1 Asphalt paving sqm 10,000.00 3,600.00 (64.00) 7,500.00 105.00 152.25 1,522,500.00 548,100.00
76 8.1 Brick edging metre 2,000.00 1,500.00 (25.00) 1,500.00 35.80 51.91 103,820.00 77,865.00
SUB HEAD NO-12: DRAINAGE - - - - -
77 1.1 20 cm deep BW drain metre 300.00 350.00 16.67 375.00 NIL 195.20 283.04 84,912.00 99,064.00
laying PCC 1:5:10 around 300 dia
78 2 metre 1,200.00 400.00 (66.67) 900.00 452.95 656.78 788,133.00 262,711.00
hume pipe
laying PCC 1:5:10 around 500 dia
79 3 metre 50.00 20.00 (60.00) 37.50 360.95 523.38 26,168.88 10,467.55
hume pipe
SUB HEAD NO-13: MISCELLANEOUS - - - -
Supply and filling of stone aggregate
80 1 cum 1,000.00 1,000.00 - NIL 425.80 617.41 617,410.00 617,410.00
90 to 45mm
81 2.1 Rain water pipe 110 mm dia. metre 2,000.00 1,500.00 (25.00) 1,500.00 126.65 183.64 367,285.00 275,463.75
82 3 300mm dia S&S spun pipe metre 60.00 60.00 - NIL 1820.85 2640.23 158,413.95 158,413.95
83 4 300 mm dia lead caulked jionts. nos 2 2.00 - NIL 176.00 255.20 510.40 510.40
84 5 Supplying pig lead at site of work. Quintal 0.100 0.10 - NIL 3781.15 5482.67 548.27 548.27

L:\M-12\BOQ OF CIRCULATING AREA.xls Page 20 of 24

 TOTAL OF SCHEDULE A : - - - 19,344,169.64 18,013,995.10 1,571,926.88
SCHEDULE B : 28% Above - - -
DSR STEEL ITEM - - -
85 1.1 1.8m fencing with GI barbed wire. metre 2,500.00 500.00 (80.00) 1,875.00 38.50 49.28 123,200.00 24,640.00
86 2.1 1.2m fencing with GI barbed wire. metre 300.00 350.00 16.67 375.00 NIL 55.90 71.55 21,465.60 25,043.20
87 3 40mm GI pipe hand rail kg 700.00 350.00 (50.00) 525.00 37.30 47.74 33,420.80 16,710.40
TOTAL OF SCHEDULE B : - - - 178,086.40 66,393.60 NIL
- - -
SCHEDULE C : 30% Above - - -
Variation is due to
88 1 TMT steel bar kg 80,000.00 110,000.00 37.50 100,000.00 10,000.00 40.60 52.78 4,222,400.00 5,805,800.00 527,800.00 scope ofwork.
89 2 structural steel in builtup section kg 1,200.00 1,200.00 - NIL 48.35 62.86 75,426.00 75,426.00
90 3 structural steel work in single section kg 800.00 800.00 - NIL 44.00 57.20 45,760.00 45,760.00
TOTAL OF SCHEDULE C : - - - 4,343,586.00 5,926,986.00 527,800.00

L:\M-12\BOQ OF CIRCULATING AREA.xls Page 21 of 24

 SCHEDULE D : 32% Above - - -
DRAINAGE AND SEWARAGE - - -
91 1 400 mm wide drain cover metre 2,000.00 2,000.00 - NIL 715.00 943.80 1,887,600.00 1,887,600.00
92 2 560 mm dia SFRC Manhole cover nos 25 25.00 - NIL 880.00 1161.60 29,040.00 29,040.00
Trolley mounted 22.5kg capacity fire
93 3 nos 3 3.00 - NIL 22110.00 29185.20 87,555.60 87,555.60
extinguisher
Trolley mounted 50ltr capacity foam
94 4 nos 2 2.00 - NIL 11110.00 14665.20 29,330.40 29,330.40
tipe fire extinguisher
95 5 Sand bucket fire extinguisher set. nos 2 2.00 - NIL 1155.00 1524.60 3,049.20 3,049.20
96 6 M-30 grade interlocking paver block sqm 700.00 700.00 - NIL 632.50 834.90 584,430.00 584,430.00
97 7 Kerb stone metre 300.00 300.00 - NIL 165.00 217.80 65,340.00 65,340.00
98 8 earth filling in embankment. cum 30,000.00 30,000.00 - NIL 90.00 118.80 3,564,000.00 3,564,000.00
99 9 300 mm dia NP3 RCC hume pipe metre 400.00 400.00 - NIL 726.00 958.32 383,328.00 383,328.00
100 10 500 mm dia NP3 RCC hume pipe metre 20.00 20.00 - NIL 1089.00 1437.48 28,749.60 28,749.60
M-40 grade Precast cement concrete
101 11 sqm 150.00 150.00 - NIL 589.00 777.48 116,622.00 116,622.00
chequred tiles.
102 12 GSB cum 3,500.00 3,500.00 - NIL 400.00 528.00 1,848,000.00 1,848,000.00
TOTAL OF SCHEDULE D : 8,627,044.80 8,627,044.80 NIL

BOQ Amount on Estimated Amount Amount Exceeding

Acce pted Quot ed
SUMMARY: Tender Rate (in BOQ+25 %
rate
(in Rs) Rs) Quantity

TOTAL OF SCHEDULE A : (45% Above) 19,344,169.64 18,013,995.10 1,571,926.88

TOTAL OF SCHEDULE B : (28% Above) 178,086.40 66,393.60 NIL
TOTAL OF SCHEDULE C : (30% Above) 4,343,586.00 5,926,986.00 527,800.00
TOTAL OF SCHEDULE D : (32% Above) 8,627,044.80 8,627,044.80 NIL
Grand Total: 32,492,886.84 3263441950% 2,099,726.88

L:\M-12\BOQ OF CIRCULATING AREA.xls Page 22 of 24

 % Variation Estimated
BOQ Description of BOQ Estimated BOQ Amount
Sl no Unit on BOQ BOQ Rate Amount
Item no Item Quantity Quantity (in Rs)
Quantity (in Rs)

Wall column
40 A/1.2.1 cum 100.00 450.00 350.00 2411.40 241,140.00 1,085,130.00
piller in M-20
Add for M-25
42 A/2.1 cum 1,000.00 1,500.00 50.00 84.00 84,000.00 126,000.00
concrete
Centring
43 A/3.1 shuttering at sqm 100.00 250.00 150.00 61.10 6,110.00 15,275.00
foundation
Centring
44 A/3.2 shuttering at wall sqm 1,200.00 3,800.00 216.67 106.40 127,680.00 404,320.00
etc.
Tack coat using
74 A/6.1 bitumen on sqm 1,000.00 3,600.00 260.00 11.50 11,500.00 41,400.00
WBM
Total of Schedule A: _= 470,430.00 1,672,125.00
Accepted Quoted rated rete 45% Above: Total of Schedule A: _= 682,123.50 2,424,581.25

88 C/1 TMT steel bar kg 80,000.00 110,000.00 37.50 40.60 3,248,000.00 4,466,000.00

Accepted Quoted rated rete 30% Above: Total of Schedule C: _= 4,222,400.00 5,805,800.00
Amount exceeding BOQ+25% Quantity: Grand Total: _= 4,904,523.50 8,230,381.25
 Amount
Exceeding
Remarks
BOQ+25 %
Quantity

783,705.00

21,000.00

Schedule A:
7,637.50 Variation is
due to scope
ofwork.
244,720.00

27,025.00

1,084,087.50
1,571,926.88
Schedule C:
Variation is
406,000.00
due to scope
ofwork.
527,800.00
2,099,726.88