NAME OF WORK: CONSTRUCTION OF WAITING HALL IN SAINIK ARAMGHAR COMPLEX AT HYDERABAD

NAME OF THE CONTRACTOR:-SRI. G. RAKESH

Agmt. No. & Date:- MD/LS/TW-III/102/2023-24, DT: 05-02-2024.
WORKING ESTIMATE
AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT

CIVIL WORKS
1 EARTH WORK EXCAVATION FOR FOUNDATIONS AND DEPOSITING ON BANK, 1 CUM 55.00 526.90 28,979.50 55.00 526.90 28,979.50 - - Executed as per
FOR ALL LIFTS AND WITH AN INITIAL LEAD OF 10M INCLUDING ALL requirement.
INCIDENTAL, OPERATIONAL, LABOUR CHARGES SUCH AS SHORING,
SHEETING, PLANKING, STRUTTING, DEWATERING SITE CLEARANCE, CLEARING
SHURBS, BRUSHWOOD, UNDER GROWTH AND SMALL TREES NOT EXCEEDING
300 MM GIRTH, MEASURED AT ONE METRE ABOVE GROUND ETC., BUT
EXCLUDING GST, COMPLETE FOR FINISHED ITEM OF WORK INCLUDING
DEWATERING CHARGES ETC AS PER SS - 20 B FOR STIFF BLOCK COTTON SOIL ,
HARD RED EARTH, MURRAM, ORDINARY GRAVEL - MANUAL MEANS UP TO 3M
DEPTH - FOUNDATION OF BUILDING (APSS 308).

AE 6.19 526.90 3,261.51 3,261.51 -

TOTAL 61.19
2 CEMENT CONCRETE (1:4:8) PROP. USING 40MM HARD GRANITE MACHINE 1 CUM 10.00 6,279.00 62,790.00 10.00 6,279.00 62,790.00 - - Executed as per
CRUSHED METAL WITH MACHINE MIXING UP TO PLINTH LEVEL INCLUDING requirement.
COST AND CONVEYANCE OF ALL MATERIALS TO SITE, LAYING, CURING,
FINISHING, ALL OTHER INCIDENTAL, OPERATIONAL, LABOUR ETC., BUT
EXCLUDING SEIGNIORAGE CHARGES & GST ON ALL MATERIALS, COMPLETE FOR
FINISHED ITEM OF WORK. FOUNDATIONS AND UNDER STONE SLAB
FLOORING .(APSS NO: 402).

AE 5.56 6,279.00 34,911.24 34,911.24 -

TOTAL 15.56

SCPTC, HYD Revised Estimate Page 1 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
3 RE-FILLING WITH USEFUL AVAILABLE EXCAVATED EARTH OTHER THAN 1 CUM 34.00 57.50 1,955.00 34.00 57.50 1,955.00 - - Executed as per
EXPANSIVE SOILS LIKE RED EARTH AND ORDINARY GRAVEL ETC., (EXCLUDING requirement.
ROCK) IN TRENCHES, SIDES OF FOUNDATIONS AND BASEMENT WITH INITIAL
LEAD IN LAYERS NOT EXCEEDING 15 CM THICK, CONSOLIDATING EACH
DEPOSITED LAYER BY WATERING AND RAMMING INCLUDING COST AND
CONVEYANCE OF WATER TO WORK SITE AND ALL INCIDENTAL,
OPERATIONAL, LABOUR CHARGES , HIRE CHARGES OF T & P ETC., BUT
EXCLUDING GST - COMPLETE FOR FINISHED ITEM OF WORK. (APSS NO. 309 &
310)

AE 0.47 57.50 27.02 27.02 -

TOTAL 34.47

4 VRCC M-20 NOMINAL MIX (CEMENT : FINE AGGREGATE : COARSE 1 CUM 10.00 11,842.50 118,425.00 9.98 11,842.50 118,188.15 - 236.85 Executed as per
AGGREGATE) CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE requirement.
GRADED MACHINE CRUSHED HARD GRANITE METAL (COARSE AGGREGATE)
FROM APPROVED QUARRY INCLUDING COST AND CONVEYANCE OF ALL
MATERIALS LIKE CEMENT, FINE AGGREGATE (SAND) , COARSE AGGREGATE,
WATER ETC., TO SITE, ALL INCIDENTAL, OPERATIONAL AND LABOUR
CHARGES SUCH AS MACHINE MIXING, LIFTING (MANUAL),LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS. COMPLETE AND PROVIDING CENTERING USING STEEL
CENTERING PLATES ETC., BUT EXCLUDING COST OF STEEL AND ITS
FABRICATION CHARGES FOR FINISHED ITEM OF [Link] FOOTINGS. (APSS
NO. 403)

SCPTC, HYD Revised Estimate Page 2 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
5 VRCC M-20 NOMINAL MIX (CEMENT : FINE AGGREGATE : COARSE 1 CUM 5.00 12,606.70 63,033.50 4.21 12,606.70 53,074.21 - 9,959.29 Executed as per
AGGREGATE) CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE requirement.
GRADED MACHINE CRUSHED HARD GRANITE METAL (COARSE AGGREGATE)
FROM APPROVED QUARRY INCLUDING COST AND CONVEYANCE OF ALL
MATERIALS LIKE CEMENT, FINE AGGREGATE (SAND) , COARSE AGGREGATE,
WATER ETC., TO SITE, ALL INCIDENTAL, OPERATIONAL AND LABOUR
CHARGES SUCH AS MACHINE MIXING, LIFTING (MANUAL),LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS. COMPLETE AND PROVIDING CENTERING USING STEEL
CENTERING PLATES ETC., BUT EXCLUDING COST OF STEEL AND ITS
FABRICATION CHARGES FOR FINISHED ITEM OF WORK. FOR PEDASTALS.
(APSS NO. 403)

6 VRCC M-20 NOMINAL MIX (CEMENT : FINE AGGREGATE : COARSE 1 CUM 5.00 14,959.20 74,796.00 3.57 14,959.20 53,404.34 - 21,391.66 Executed as per
AGGREGATE) CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE requirement.
GRADED MACHINE CRUSHED HARD GRANITE METAL (COARSE AGGREGATE)
FROM APPROVED QUARRY INCLUDING COST AND CONVEYANCE OF ALL
MATERIALS LIKE CEMENT, FINE AGGREGATE (SAND) , COARSE AGGREGATE,
WATER ETC., TO SITE, ALL INCIDENTAL, OPERATIONAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING (MANUAL),LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS. . COMPLETE AND PROVIDING CENTERING USING STEEL
CENTERING PLATES ETC., BUT EXCLUDING COST OF STEEL AND ITS
FABRICATION CHARGES FOR FINISHED ITEM OF WORK. FOR PLINTH BEAM
(APSS NO. 403)

SCPTC, HYD Revised Estimate Page 3 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
7 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 5.00 15,918.10 79,590.50 5.00 15,918.10 79,590.50 - - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE requirement.
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HIEGHT OF 3.66M BUT
EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR FINISHED
ITEM OF WORK (APSS NO.403) FOR GROUND FLOOR COLUMNS

AE 0.48 15,918.10 7,640.69 7,640.69 -

TOTAL 5.48
8 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.60 17,136.90 10,282.14 0.58 17,136.90 9,939.40 - 342.74 Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE requirement.
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 3.66M TO 4.27M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR GROUND FLOOR COLUMNS

SCPTC, HYD Revised Estimate Page 4 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
9 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.60 17,936.80 10,762.08 0.58 17,936.80 10,403.34 - 358.74 Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE requirement.
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 4.27M TO 4.88M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR GROUND FLOOR COLUMNS

10 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.60 18,736.80 11,242.08 0.58 18,736.80 10,867.34 - 374.74 Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE requirement.
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 4.88M TO 5.49M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR GROUND FLOOR COLUMNS

SCPTC, HYD Revised Estimate Page 5 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
11 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.60 19,536.80 11,722.08 0.58 19,536.80 11,331.34 - 390.74 Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE requirement.
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 5.49M TO 6.10M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR GROUND FLOOR COLUMNS

12 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.10 20,336.70 2,033.67 0.10 20,336.70 2,033.67 - - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE requirement.
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 6.10M TO 6.71M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR GROUND FLOOR COLUMNS

AE 0.48 20,336.70 9,761.62 9,761.62 -

TOTAL 0.58

SCPTC, HYD Revised Estimate Page 6 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
13 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 9.00 20,176.10 181,584.90 20,176.10 - - 181,584.90 Since, Revised
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE Heights, this item
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED not considered in
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE execution.
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING , CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 6.71M BUT
EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR FINISHED
ITEM OF WORK (APSS NO.403) FOR GROUND FLOOR BEAMS

14 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 12.50 17,350.90 216,886.25 17,350.90 - - 216,886.25 Since, Revised
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE Heights, this item
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED not considered in
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE execution.
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING , CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HIEGHT OF 6.70M BUT
EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR FINISHED
ITEM OF WORK (APSS NO.403) FOR GROUND FLOOR SLABS OF 150MM THICK

SCPTC, HYD Revised Estimate Page 7 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
15 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 3.60 17,189.90 61,883.64 17,189.90 - - 61,883.64 Since, Revised
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE Heights, this item
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED not considered in
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE execution.
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HIEGHT OF 3.66M BUT
EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR FINISHED
ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR COLUMNS I.E., AT 6.70 M TO
10.36M

16 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.60 18,481.00 11,088.60 18,481.00 - - 11,088.60 Since, Revised
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE Heights, this item
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED not considered in
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE execution.
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 3.66M TO 4.27M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR COLUMNS I.E., AT
10.36 M TO 10.97M

SCPTC, HYD Revised Estimate Page 8 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
17 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.60 19,353.30 11,611.98 19,353.30 - - 11,611.98 Since, Revised
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE Heights, this item
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED not considered in
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE execution.
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 4.27M TO 4.88M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR COLUMNS I.E., AT
10.97 M TO 11.58M

18 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.60 20,225.70 12,135.42 20,225.70 - - 12,135.42 Since, Revised
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE Heights, this item
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED not considered in
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE execution.
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 4.88M TO 5.49M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR COLUMNS I.E., AT
11.58 M TO 12.19M

SCPTC, HYD Revised Estimate Page 9 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
19 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.60 21,098.00 12,658.80 21,098.00 - - 12,658.80 Since, Revised
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE Heights, this item
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED not considered in
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE execution.
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 5.49M TO 6.10M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR COLUMNS I.E., AT
12.19 M TO 12.80M

20 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.15 21,970.40 3,295.56 21,970.40 - - 3,295.56 Since, Revised
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE Heights, this item
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED not considered in
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE execution.
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 6.10M TO 6.71M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR COLUMNS I.E., AT
12.80 M TO 13.41M

SCPTC, HYD Revised Estimate Page 10 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
21 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 10.10 21,293.10 215,060.31 21,293.10 - - 215,060.31 Since, Revised
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE Heights, this item
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED not considered in
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE execution.
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING , CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HIEGHT OF 6.71M BUT
EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR FINISHED
ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR BEAMS AT 13.40M HEIGHT

22 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 12.50 18,305.50 228,818.75 18,305.50 - - 228,818.75 Since, Revised
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE Heights, this item
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED not considered in
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE execution.
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING , CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HIEGHT OF 6.70M BUT
EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR FINISHED
ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR SLABS OF 150MM THICK AT
13.40M HEIGHT

SCPTC, HYD Revised Estimate Page 11 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
23 RCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.30 16,482.40 4,944.72 16,482.40 - - 4,944.72 Since, Revised
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE Heights, this item
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED not considered in
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE execution.
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE AND INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR
CHARGES SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING
CONCRETE, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HIEGHT OF 3.66M BUT
EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES FOR FINISHED
ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR LINTELS

24 RCC M-20 GRADE NOMINAL MIX CORRESPONDING TO TABLE 9 OF IS 456 1 SQM 4.00 1,475.20 5,900.80 1,475.20 - - 5,900.80 Since, Revised
USING 20MM SIZE GRADED MACHINE CRUSHED HARD GRANITE METAL, Heights, this item
INCLUDING COST AND CONVEYANCE OF ALL MATERIALS TO SITE AND ALL not considered in
INCIDENTAL, OPERATIONAL AND LABOUR CHARGES SUCH AS MACHINE execution.
MIXING, LAYING CONCRETE, CURING ETC., COMPLETE AND PROVIDING
CENTERING USING STEEL SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT
PLATES, BRACKETS, STEEL CENTERING PLATES, ETC., FOR UNSUPPORTED
HIEGHT OF 3.66M BUT EXCLUDING COST OF STEEL AND ITS FABRICATION
CHARGES AND EXCLUDING SEIGNIORAGE CHARGES & GST ON ALL MATERIALS
FOR FINISHED ITEM OF WORK. SUNSHADES OF 50MM (2") AVERAGE THICK
INCLUDING DRIP COURSE OF SIZE 40MM WIDE X 20MM HEIGHT IN CEMENT
MORTAR (1:4)PROP - FIRST FLOOR (APSS NO.403)

SCPTC, HYD Revised Estimate Page 12 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
25 PROVIDING MASONRY WORK WITH AERATED (CELLULAR) AUTOCLAVED 1 CUM 12.50 9,611.60 120,145.00 9,611.60 - - 120,145.00 Since, Revised
CONCRETE BLOCKS OF REPUTED BRANDS XTRALITE FROM ULTRATECH, Heights, this item
AEROCON FROM HIL, CONFORMING TO IS:2185 (PART-3) - 1984 AND IS:6441- not considered in
1972 OF COMPRESSIVE STRENGTH 3 N/MM2 600 X 200 X 230 MM - AND execution.
CHEMICAL JOINTING COMPOUND OF SAME BRAND, INCLUDING COST AND
CONVEYANCE OF ALL MATERIALS, LABOUR CHARGES, , SCAFFOLDING WITH
M.S JACK PROP CUP LOCK PIPE SCAFFOLDS AND CURING ETC., BUT EXCLUDING
SEIGNIORAGE CHARGES & GST ON ALL MATERIALS, COMPLETE FOR FINISHED
ITEM OF WORK - FOR SUPERSTRUCTURE WALLS OF 230 MM THICK (APSS NO.
504 & 501) FOR FIRST FLOOR UPTO 3.66M

26 PROVIDING MASONRY WORK WITH AERATED (CELLULAR) AUTOCLAVED 1 CUM 2.70 10,008.20 27,022.14 10,008.20 - - 27,022.14 Since, Revised
CONCRETE BLOCKS OF REPUTED BRANDS XTRALITE FROM ULTRATECH, Heights, this item
AEROCON FROM HIL, CONFORMING TO IS:2185 (PART-3) - 1984 AND IS:6441- not considered in
1972 OF COMPRESSIVE STRENGTH 3 N/MM2 600 X 200 X 230 MM - AND execution.
CHEMICAL JOINTING COMPOUND OF SAME BRAND, INCLUDING COST AND
CONVEYANCE OF ALL MATERIALS, LABOUR CHARGES, , SCAFFOLDING WITH
M.S JACK PROP CUP LOCK PIPE SCAFFOLDS AND CURING ETC., BUT EXCLUDING
SEIGNIORAGE CHARGES & GST ON ALL MATERIALS, COMPLETE FOR FINISHED
ITEM OF WORK - FOR SUPERSTRUCTURE WALLS OF 230 MM THICK (APSS NO.
504 & 501) FOR FIRST FLOOR FROM 3.66M TO 4.27M

27 PROVIDING MASONRY WORK WITH AERATED (CELLULAR) AUTOCLAVED 1 CUM 2.70 10,177.40 27,478.98 10,177.40 - - 27,478.98 Since, Revised
CONCRETE BLOCKS OF REPUTED BRANDS XTRALITE FROM ULTRATECH, Heights, this item
AEROCON FROM HIL, CONFORMING TO IS:2185 (PART-3) - 1984 AND IS:6441- not considered in
1972 OF COMPRESSIVE STRENGTH 3 N/MM2 600 X 200 X 230 MM - AND execution.
CHEMICAL JOINTING COMPOUND OF SAME BRAND, INCLUDING COST AND
CONVEYANCE OF ALL MATERIALS, LABOUR CHARGES, , SCAFFOLDING WITH
M.S JACK PROP CUP LOCK PIPE SCAFFOLDS AND CURING ETC., BUT
EXCLUDING SEIGNIORAGE CHARGES & GST ON ALL MATERIALS, COMPLETE
FOR FINISHED ITEM OF WORK - FOR SUPERSTRUCTURE WALLS OF 230 MM
THICK (APSS NO. 504 & 501) FOR FIRST FLOOR FROM 4.27M TO 4.88M

SCPTC, HYD Revised Estimate Page 13 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
28 PROVIDING MASONRY WORK WITH AERATED (CELLULAR) AUTOCLAVED 1 CUM 2.70 10,346.60 27,935.82 10,346.60 - - 27,935.82 Since, Revised
CONCRETE BLOCKS OF REPUTED BRANDS XTRALITE FROM ULTRATECH, Heights, this item
AEROCON FROM HIL, CONFORMING TO IS:2185 (PART-3) - 1984 AND IS:6441- not considered in
1972 OF COMPRESSIVE STRENGTH 3 N/MM2 600 X 200 X 230 MM - AND execution.
CHEMICAL JOINTING COMPOUND OF SAME BRAND, INCLUDING COST AND
CONVEYANCE OF ALL MATERIALS, LABOUR CHARGES, , SCAFFOLDING WITH
M.S JACK PROP CUP LOCK PIPE SCAFFOLDS AND CURING ETC., BUT
EXCLUDING SEIGNIORAGE CHARGES & GST ON ALL MATERIALS, COMPLETE
FOR FINISHED ITEM OF WORK - FOR SUPERSTRUCTURE WALLS OF 230 MM
THICK (APSS NO. 504 & 501) FOR FIRST FLOOR FROM 4.88M TO 5.49M

29 PROVIDING MASONRY WORK WITH AERATED (CELLULAR) AUTOCLAVED 1 CUM 2.70 10,515.70 28,392.39 10,515.70 - - 28,392.39 Since, Revised
CONCRETE BLOCKS OF REPUTED BRANDS XTRALITE FROM ULTRATECH, Heights, this item
AEROCON FROM HIL, CONFORMING TO IS:2185 (PART-3) - 1984 AND IS:6441- not considered in
1972 OF COMPRESSIVE STRENGTH 3 N/MM2 600 X 200 X 230 MM - AND execution.
CHEMICAL JOINTING COMPOUND OF SAME BRAND, INCLUDING COST AND
CONVEYANCE OF ALL MATERIALS, LABOUR CHARGES, , SCAFFOLDING WITH
M.S JACK PROP CUP LOCK PIPE SCAFFOLDS AND CURING ETC., BUT
EXCLUDING SEIGNIORAGE CHARGES & GST ON ALL MATERIALS, COMPLETE
FOR FINISHED ITEM OF WORK - FOR SUPERSTRUCTURE WALLS OF 230 MM
THICK (APSS NO. 504 & 501) FOR FIRST FLOOR FROM 5.49M TO 6.10M

30 PROVIDING MASONRY WORK WITH AERATED (CELLULAR) AUTOCLAVED 1 CUM 2.00 10,684.90 21,369.80 10,684.90 - - 21,369.80 Since, Revised
CONCRETE BLOCKS OF REPUTED BRANDS XTRALITE FROM ULTRATECH, Heights, this item
AEROCON FROM HIL, CONFORMING TO IS:2185 (PART-3) - 1984 AND IS:6441- not considered in
1972 OF COMPRESSIVE STRENGTH 3 N/MM2 600 X 200 X 230 MM - AND execution.
CHEMICAL JOINTING COMPOUND OF SAME BRAND, INCLUDING COST AND
CONVEYANCE OF ALL MATERIALS, LABOUR CHARGES, , SCAFFOLDING WITH
M.S JACK PROP CUP LOCK PIPE SCAFFOLDS AND CURING ETC., BUT
EXCLUDING SEIGNIORAGE CHARGES & GST ON ALL MATERIALS, COMPLETE
FOR FINISHED ITEM OF WORK - FOR SUPERSTRUCTURE WALLS OF 230 MM
THICK (APSS NO. 504 & 501) FOR FIRST FLOOR FROM 6.10M TO 6.71M

SCPTC, HYD Revised Estimate Page 14 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
31 PROVIDING "HYSD/TMT" STEEL BARS OF DIFFERENT DIAMETERS BELOW 1 MT 7.97 88,842.40 708,073.93 7.97 88,842.40 708,073.93 - - Executed as per
36MM DIAMETER Fe 500 GRADE (AS PER IS 1786 - 2008 AND ALL ITS LATEST requirement.
AMMENDMENTS) FROM PRIMARY STEEL PRODUCERS LIKE TATA, SAIL, VSP, JSW
& SHYAM STEEL FOR REINFORCEMENT INCLUDING CUTTING, BENDING TO
REQUIRED SIZES AND SHAPES, PLACING THEM IN POSITION WITH COVER
BLOCKS OF APPROVED SHAPE AND SIZE, TYING FIRMLY WITH M.S BINDING
WIRE OF SWG, FORMING GRILLS FOR REINFORCEMENT WORKS AS PER
APPROVED DESIGNS AND DRAWINGS TO BE SUPPLIED AT THE TIME OF
EXECUTION OF WORK INCLUDING COST AND CONVEYANCE OF DEFORMED
BARS, BINDING WIRE, COVER BLOCKS AND ALL WASTAGES SUCH AS OVER LAPS,
COUPLINGS, WELDED JOINTS, CHAIRS, SPACE BARS ETC., AS DIRECTED BY THE
ENGINEER-IN-CHARGE AND ALL OPERATIONAL, INCIDENTAL LABOUR CHARGES
SUCH AS CUTTING, BENDING, PLACING IN POSITION, TYING ETC., EXCLUDING
GST, COMPLETE FOR FINISHED ITEM OF WORK FOR ALL LENGTHS AS PER
DRAWINGS AND TECHNICAL SPECIFICATIONS FOR BARS BELOW 36MM DIA
WHERE THEY ARE NOT WELDED.

AE 3.49 88,842.40 309,738.00 309,738.00 -

TOTAL 11.46

SCPTC, HYD Revised Estimate Page 15 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
SUPPLEMENTAL ITEMS TO BE APPROVED IN WORKING ESTIMATE
1 DISMANTLING AND REMOVING OF EXISTING PLAIN CEMENT CONCRETE 1 CUM 13.13 2,285.00 30,002.05 30,002.05 - Executed as per
UNDER FLOORING AND CLEARING AWAY FROM THE SITE INCLUDING ALL Site requirement.
OPERATIONAL INCIDENTIAL AND LABOUR CHARGES.

2 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.37 20,755.50 7,679.54 7,679.54 - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE approved designs
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED and drawings.
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 6.71M TO 7.32M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR GROUND FLOOR COLUMNS

3 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 8.60 21,452.50 184,491.50 184,491.50 - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE approved designs
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED and drawings.
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING , CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 7.32M BUT
EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR FINISHED
ITEM OF WORK (APSS NO.403) FOR GROUND FLOOR BEAMS

SCPTC, HYD Revised Estimate Page 16 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
4 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 12.30 19,390.80 238,506.84 238,506.84 - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE approved designs
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED and drawings.
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING , CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HIEGHT OF 7.32M TO 7.91M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR GROUND FLOOR SLABS OF
150MM THICK

5 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 3.21 18,042.90 57,917.71 57,917.71 - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE approved designs
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED and drawings.
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HIEGHT OF 3.66M BUT
EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR FINISHED
ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR COLUMNS I.E., AT 7.32M
LEVEL TO 10.98M LEVEL (SECOND FLOOR HEIGHT)

SCPTC, HYD Revised Estimate Page 17 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
6 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.58 18,987.60 11,012.81 11,012.81 - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE approved designs
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED and drawings.
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 3.66M TO 4.27M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR COLUMNS I.E., AT
10.98 M TO 11.59M LEVEL (SECOND FLOOR HEIGHT)

7 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.58 20,351.10 11,803.64 11,803.64 - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE approved designs
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED and drawings.
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 4.27M TO 4.88M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR COLUMNS I.E., AT
11.59 M TO 12.20M LEVEL (SECOND FLOOR HEIGHT)

SCPTC, HYD Revised Estimate Page 18 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
8 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.58 21,295.80 12,351.56 12,351.56 - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE approved designs
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED and drawings.
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 4.88M TO 5.49M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR COLUMNS I.E., AT
12.20 M TO 12.81M LEVEL (SECOND FLOOR HEIGHT)

9 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.58 22,240.50 12,899.49 12,899.49 - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE approved designs
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED and drawings.
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 5.49M TO 6.10M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR COLUMNS I.E., AT
12.81 M TO 13.42M LEVEL (SECOND FLOOR HEIGHT)

SCPTC, HYD Revised Estimate Page 19 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
10 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 0.30 23,185.20 6,955.56 6,955.56 - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE approved designs
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED and drawings.
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING, CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HEIGHT OF 6.10M TO 6.71M
BUT EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR
FINISHED ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR COLUMNS I.E., AT
13.42 M TO 14.03M (SECOND FLOOR HEIGHT)

11 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 1.00 16,317.90 16,317.90 16,317.90 - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE approved designs
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED and drawings.
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING , CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., UP TO UNSUPPORTED HIEGHT OF 3.66M BUT
EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR FINISHED
ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR BEAMS AT 10.94M LEVEL
HEIGHT (THIRD FLOOR HEIGHT)

SCPTC, HYD Revised Estimate Page 20 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
12 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 8.60 22,185.50 190,795.30 190,795.30 - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE approved designs
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED and drawings.
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING , CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HIEGHT OF 6.71M BUT
EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR FINISHED
ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR BEAMS AT 13.42M TO
14.03M LEVEL HEIGHT (FOURTH FLOOR HEIGHT)

13 VRCC M - 20 NOMINAL MIX (Cement:fine aggregate: coarse aggregate) 1 CUM 12.30 19,035.60 234,137.88 234,137.88 - Executed as per
CORRESPONDING TO TABLE 9 OF IS 456 USING 20MM SIZE GRADED MACHINE approved designs
CRUSHED HARD GRANITE METAL (COARSE AGGREGATE) FROM APPROVED and drawings.
QUARRY INCLUDING COST AND CONVEYANCE OF ALL MATERIALS LIKE
CEMENT, FINE AGGREGATE (SAND), COARSE AGGREGATE, WATER ETC., TO
SITE INCLUDING ALL OPERATIONAL, INCIDENTAL AND LABOUR CHARGES
SUCH AS MACHINE MIXING, LIFTING ( MANNUAL), LAYING CONCRETE,
VIBRATING , CURING ETC., BUT EXCLUDING SEIGNIORAGE CHARGES & GST ON
ALL MATERIALS, COMPLETE AND PROVIDING CENTERING USING STEEL
SCAFFOLDING PIPES, JACK PROPS, WALLERS, FOOT PLATES, BRACKETS, STEEL
CENTERING PLATES, ETC., FOR UNSUPPORTED HIEGHT OF 6.70M BUT
EXCLUDING COST OF STEEL AND ITS FABRICATION CHARGES. FOR FINISHED
ITEM OF WORK (APSS NO.403) FOR FIRST FLOOR SLABS OF 150MM THICK AT
13.40M HEIGHT (FOURTH FLOOR HEIGHT)

14 CARTING AWAY THE UNSERVICIBLE DEBRIES UP TO A LEAD OF 15 KM AWAY 1 CUM 13.40 367.94 4,930.43 4,930.43 - Executed as per
FROM THE SITE INCLUDING COST OF LOADING, UNLOADING AND CONVEYANCE site requirement.
CHARGES, ETC., COMPLETE FOR FINISHED ITEM OF WORK.

SCPTC, HYD Revised Estimate Page 21 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
15 JCB HIRE CHARGES FOR GRADING AND LEVELLING OF EXCAVATED EARTH 1 HOURS 10.00 2,000.00 20,000.00 20,000.00 - Executed as per
INCLUDING COST OF T& P CHARGES, HIRE CHARGES OF EQUIPMENT, ETC., site requirement.
COMPLETE FOR FINISHED ITEM OF WORK.

16 PROVIDING MASONRY WORK CM(1:6) PROP WITH 2ND CLASS BRICKS 1 CUM 0.21 9,059.43 1,902.48 1,902.48 - Executed as per
TRADITIONAL SIZE 23 X 11X 7 CMS A CRUSHING STRENGTH OF NOT LESS THAN site requirement.
35.00KG/CM2 INCLUDING COST AND CONVEYANCE OF ALL MATERIALS AND
WATER FROM APPROVED SOURCES TO WORK SITE AND ALL OPERATIONAL,
INCIDENTAL, LABOUR CHARGES, SEINIORAGE CHARGES, SCAFFOLDING AND
CURING ETC., CPOMPLETE FOR WALLS FOR 225MM THICK WALLS.
BASEMENT WALL

17 PLAIN CEMENT CONCRETE M20 GRADE CONCRETE USING 20MM GRADED 1 CUM 0.60 11,842.50 7,105.50 7,105.50 - Executed as per
HARD GRANITE MACHINE CRUSHED METAL INCLUDING COST AND site requirement.
CONVEYANCE OF ALL MATERIALS TO SITE, SEIGNIORAGE, CENTERING, MACHINE
MIXING, LAYING, CURING, FINISHING, ALL OTHER INCIDENTAL, OPERATIONAL,
LABOUR CHARGES ETC., COMPLETE FOR FINISHED ITEM OF WORK. ENTRANCE
STEPS IN GROUND FLOOR (APSS NO: 402).

18 CONSTRUCTING 457.2 X 457.2 MM (1'-6" X 1'-6") BRICK MASONARY 1 EACH 2.00 4,943.20 9,886.40 9,886.40 - Executed as per
INSPECTION CHAMBER WITH CM (1:6) PROP. USING 2ND CLASS CLAY BRICKS site requirement.
OF 225MM THICK , AND FITTED WITH 457.2 X 457.2 MM (1'-6" X 1'-6") RCC
COVER UP TO A DEPTH OF 914.4 MM (3'-0") AND LAYING CEMENT CONCRETE
(1:4:8) 150 MM THICK USING 40 MM HBG METAL AND PCC (1:2:4) BENCHING
AND CHANNEL 100 MM THICK AS PER STANDARD SPECIFICATION FOR FINISHED
ITEM OF WORK.

19 SUPPLYING, LAYING, JOINTING AND TESTING OF 160 MM DIA PVC / SWR PIPES 1 RM 6.60 1,408.40 9,295.44 9,295.44 - Executed as per
OF APPROVED MAKE OF 6 Kg/cm2 CONFIRMING TO IS:13592-1992, AND site requirement.
JOINTING WITH SOLVENT CEMENT INCLUDING EXCAVATION OF TRENCHES AND
SOCKET PITS IN ANY SOIL (EXCEPT ROCK REQUIRING BLASTING) UP TO 0.91M
DEPTH AND REFILLING WITH EXCAVATED SOILS, WATERING, TAMPING, COST
AND CONVEYANCE OF ALL MATERIALS TO SITE, LABOUR CHARGES ETC.,
COMPLETE FOR FINISHED ITEM OF WORK.

20 SUPPLYING AND FIXING 110 MM DIA UV RESISTANT UPVC SWR PLAIN BEND 1 EACH 1.00 109.10 109.10 109.10 - Executed as per
87.5 DEGREES AS PER ISI STANDARDS INCLUDING COST AND CONVEYANCE OF site requirement.
ALL MATERIALS TO SITE, LABOUR ETC., COMPLETE FOR FINISHED ITEM OF
WORK.

SCPTC, HYD Revised Estimate Page 22 of 23

 AS PER ESTIMATE AS PER WORKING ESTIMATE
[Link]. DESCRIPTION OF WORK UNIT EXCESS LESS REMARKS
QTY RATE AMOUNT QTY RATE AMOUNT
21 SUPPLYING AND FIXING 75 MM DIA UV RESISTANT UPVC SWR PLAIN BEND 1.00 EACH 1.00 64.20 64.20 64.20 - Executed as per
87.5 DEGREES AS PER ISI STANDARDS INCLUDING COST AND CONVEYANCE OF site requirement.
ALL MATERIALS TO SITE, LABOUR ETC., COMPLETE FOR FINISHED ITEM OF
WORK.
21 SUPPLYING AND FIXING 160MM DIA UV RESISTANT UPVC SWR PLAIN BEND 1 EACH 2.00 200.00 400.00 400.00 - Executed as per
87.5 DEGREES AS PER ISI STANDARDS INCLUDING COST AND CONVEYANCE OF site requirement.
ALL MATERIALS TO SITE, LABOUR ETC., COMPLETE FOR FINISHED ITEM OF
WORK.

22 CLEAN REMOVAL OF CEMENT PLASTER FROM WALLS AND RAKING OUT JOINTS 1 SQM 27.48 9.09 249.77 249.77 - Executed as per
20 MM DEEP OR FROM TERRACED ROOF AND RAKING OUT JOINTS FROM 50 site requirement.
MM TO 100 MM DEEP
TBSC-U.I-15

22 SUPPLY AND FIXING OF 25MM OUTER DIA HEAVY (2.20 THICKNESS) GRADE, 1 RM 24.40 120.00 2,928.00 2,928.00 - Executed as per
WITH IS 9537 PART 3 REGID PVC PIPE ( ISI MARK) CONCEALED IN ROOF SLAB site requirement.
WITH ALL REQUIRED ACCESSORIES INCLUDING MASONARY WORK FOR LIGHT,
FAN AND SEPARATE PLUG POINT INCLUDING ALL LABOUR CHARGES ETC.,
[Link] : SUDHAKAR

TOTAL 2,401,899.34 2,587,713.90 185,814.57 -

Towards Jointing Treatment to Old Block 20,000.00 - 20,000.00
Other Miscellaneous Items and Rounding off 8,100.66 - 8,100.66
TOTAL 2,430,000.00 2,587,714.00 157,714.00 -

ASSISTANT EXECUTIVE ENGINEER DY. EXECUTIVE ENGINEER, EXECUTIVE ENGINEER,

TSPHC LTD: SD-1, HCD TSPHC LTD: SD-1, HCD TSPHC LTD: HCD

SCPTC, HYD Revised Estimate Page 23 of 23