Académique Documents
Professionnel Documents
Culture Documents
Sl.
No.
DESCRIPTION
ESTIMATE
PREVIOUS
CURRENT
LEGEND:
LESS THAN 95% OF ESTIMATE
BETWEEN 95% TO 105% OF ESTIMATE
GREATER THAN 105% OF ESTIMATE
SUMMARY OF COST (AMOUNT IN RUPEES)
KNK SWAMY & CO.
PREVIOUS
CURRENT
I
A
B
C
CIVIL WORKS
EARTH WORK
PLAIN CEMENT CONCRETE
MASONRY
8,592,350.00
12,202,500.00
15,502,000.00
8,049,260.00
7,026,900.00
15,202,650.00
D
E
F
G
H
REINFORCED CONCRETE
FLOORING
WATERPROOFING
PLASTERING
PAINTING
59,368,500.00
21,943,375.00
4,409,050.00
12,566,100.00
12,099,650.00
56,938,150.00
23,775,300.00
4,226,050.00
8,226,425.00
10,007,825.00
I
J
K
DOOR/WINDOWS
STEEL
MISCELLANEOUS WORKS
6,874,000.00
45,092,500.00
232,500.00
198,882,525.00
-
8,026,800.00
44,123,750.00
269,100.00
185,872,210.00
- Discount @ 3.5%
198,882,525.00
185,872,210.00
Included @ 4%
9,189,522.06
195,061,732.06
1,609
1,503
DISCOUNT
VAT @ 4%
SERVICE TAX @ 4.944%
TOTAL FOR CIVIL WORKS INLCUDING TAXES Rs.
10,634,550.00
15,254,000.00
18,148,300.00
43,522,800.00
32,086,100.00
5,835,000.00
17,115,825.00
15,734,125.00
9,085,000.00
46,065,500.00
150,500.00
213,631,700.00
10,080,110.00
12,810,800.00
17,593,310.00
61,536,520.00
36,150,750.00
5,626,800.00
11,734,655.00
15,513,020.00
10,623,500.00
46,403,500.00
175,620.00
228,248,585.00
LAKSHMI NIRMAN
PREVIOUS
CURRENT
9,508,675.00
14,821,250.00
17,055,000.00
73,637,700.00
22,952,025.00
9,218,050.00
16,079,025.00
12,296,700.00
7,806,750.00
43,869,000.00
235,000.00
227,479,175.00
7,988,700.48 Discount @ 1%
L4
1,728
1,578
203,639,064.75
8,145,562.59
10,067,915.36
221,852,542.70
L4
1,781
1,941
10,849,630.00
10,791,950.00
19,894,450.00
60,859,150.00
26,788,560.00
7,861,625.00
15,665,075.00
13,142,500.00
7,494,750.00
47,587,875.00
155,000.00
221,090,565.00
2,056,960.25 Discount @ 6%
220,259,884.53
8,810,395.38
10,889,648.69
239,959,928.60
L2
7,270,190.00
8,820,485.00
16,152,070.00
67,186,440.00
25,049,075.00
7,422,500.00
9,701,080.00
12,753,085.00
8,522,850.00
42,577,250.00
241,000.00
205,696,025.00
UNITED DEVELOPERS
PREVIOUS
L3
1,840
L3
1,647
1,788
1,794
P: 1/21
10,178,302.00
5,655,940.00
21,826,700.00
58,940,620.00
26,711,454.00
7,509,725.00
10,141,675.00
12,911,175.00
8,751,510.00
47,850,375.00
178,000.00
210,655,476.00
PROTECH ENGINEERS
PREVIOUS
CURRENT
10,107,300.00
12,060,800.00
16,336,150.00
58,784,700.00
25,972,438.00
5,955,000.00
15,998,475.00
10,282,900.00
7,965,000.00
44,348,250.00
145,000.00
207,956,013.00
12,639,328.56 Discount @ 2%
3,980,901.90
198,016,147.44
7,920,645.90
9,789,918.33
215,726,711.67
L2
195,064,193.10
7,802,567.72
9,643,973.71
212,510,734.53
L1
1,602
1,745
9,266,810.00
7,344,400.00
15,893,210.00
57,170,070.00
27,745,570.00
6,075,420.00
10,885,765.00
10,282,100.00
9,225,500.00
44,988,250.00
168,000.00
199,045,095.00
L1
1,682
1,578
1,719
P: 2/21
Sl.
No.
I
A
B
C
D
E
F
G
H
I
J
K
DESCRIPTION
CIVIL WORKS
EARTH WORK
PLAIN CEMENT CONCRETE
MASONRY
REINFORCED CONCRETE
FLOORING
WATERPROOFING
PLASTERING
PAINTING
DOOR/WINDOWS
STEEL
MISCELLANEOUS WORKS
TOTAL FOR CIVIL WORKS EXCLUDING TAXES Rs.
DISCOUNT
VAT
SERVICE TAX
TOTAL FOR CIVIL WORKS INLCUDING TAXES Rs.
ESTIMATE
8,049,260.00
7,026,900.00
15,202,650.00
56,938,150.00
23,775,300.00
4,226,050.00
8,226,425.00
10,007,825.00
8,026,800.00
44,123,750.00
269,100.00
185,872,210.00
185,872,210.00
Included @ 4%
9,189,522.06
195,061,732.06
1,503
1,578
LAKSHMI NIRMAN
UNITED DEVELOPERS
PROTECH
ENGINEERS
10,080,110.00
12,810,800.00
17,593,310.00
61,536,520.00
36,150,750.00
5,626,800.00
11,734,655.00
15,513,020.00
10,623,500.00
46,403,500.00
175,620.00
228,248,585.00
7,270,190.00
8,820,485.00
16,152,070.00
67,186,440.00
25,049,075.00
7,422,500.00
9,701,080.00
12,753,085.00
8,522,850.00
42,577,250.00
241,000.00
205,696,025.00
10,178,302.00
5,655,940.00
21,826,700.00
58,940,620.00
26,711,454.00
7,509,725.00
10,141,675.00
12,911,175.00
8,751,510.00
47,850,375.00
178,000.00
210,655,476.00
9,266,810.00
7,344,400.00
15,893,210.00
57,170,070.00
27,745,570.00
6,075,420.00
10,885,765.00
10,282,100.00
9,225,500.00
44,988,250.00
168,000.00
199,045,095.00
220,259,884.53
203,639,064.75
198,016,147.44
195,064,193.10
239,959,928.60
221,852,542.70
215,726,711.67
212,510,734.53
L4
L3
L2
L1
7,988,700.48
8,810,395.38
10,889,648.69
2,056,960.25
8,145,562.59
10,067,915.36
1,781
1,941
1,647
1,794
12,639,328.56
7,920,645.90
9,789,918.33
1,602
1,745
3,980,901.90
7,802,567.72
9,643,973.71
1,578
1,719
P: 3/21
PROJECT : PROPOSED EDUCATIONAL INSTITUTION B-SCHOOL FOR "M/s. PRESIDENCY UNIVERSITY" AT DIBBUR, BANGALORE.
SUBJECT : BILL OF QUANTITIES FOR CIVIL WORKS
SL.
NO.
DESCRIPTION
EARTH WORK.
General earth work excavation in all kinds of soil for lowering &
leveling the ground other than for foundation, disposing the
surplus earth to a place away from the site not objected by
anybody,
re-filling
thebut
depressions
wherever
Item
sameincluding
as that of
item #1
between 3.0
5.0mnecessary,
(From the
dewatering,
shoring, strutting, etc., complete all as per
existing
ground level).
specification, drawing and direction - up to 3.0 m (avg) from the
Item
same
as level
that ,ofwith
item
#1 but
in Hard
rocknatural
with
existing
ground
respect
to grid
level and
Drilling/Blasting
as per site
condition
to 3.0m
depth shall
from the
ground level including
all lead
& liftup
(block
leveling
be
existing
ground
recorded
and level.
approved by Architects before start of
Item same as that of item #3, but for lift between 3.00m and
excavation).
5.0m (From the existing ground level).
Earth work excavation in ordinary/hard soils, decomposed /soft
rock etc for foundation trenches / column footings, stacking
the excavated earth, back filling the trenches in layers not more
than 150mm, watering, consolidating, disposing the surplus earth
Depth up to 2.5m below NGL / Existing level (with respect to
to a place away from the site not objected by anybody, degrid level )
watering, shoring, strutting, etc complete all as per specification,
Depth
2.5m from
the level
excavated isfor
general
directionupandtodrawing.
The depth
for excavation
measured
Excavation
/ from the
Basement
floor level.
from the Existing
level.
(Level around
the trench before start
of excavation for footing) (Level with respect to Natural
Ground
Level
at respective
levels)
Item
same
as above
item # 5bgrid
Depth
between 2.0m to 3.0m
2
3
4
5
5.a
5.b
5.c
6
6.a
6.b
7
Depth up to 1.5m
Depth between 2.0m to 3.0m
Item same as that of item #5 but in Hard rock with chiseling /
Drilling
or Blasting
per the
site condition
up to anapproved
average
Earth filling
below as
flooring
/ plinth
with available
depth
1.5m lift
excavated
for general
earth
earth, of
in layers
not from
morethe
thanlevel
150mm
thick, including
watering,
excavation.
consolidating
complete
all but
as using
per specification,
drawing
and
Item
same as etc
above
(item#8)
approved earth
brought
direction.
from
outside.
Providing and laying boulder stone soling using 100 to 150mm
size granite stone laid to required gradient & level including
packing
stone aggregates,
supplying
and
of
Providingwith
and injecting
Anti-Termite
treatment
by spreading
a specialized
binding
like amoorum
andfor sand,
watering
approved materials
agency with
guarantee
10 (ten)
years and
etc;
consolidating
afterper
every
fresh course
of spread
etc;
complete
all
complete all &as
specification,
direction
drawing.
Only
Transporting
disposing
of debris
away
fromand
the site
to a place
as
perarea
specification,
drawing
andshall
direction.
plinth
(basement
/ ground)
be loading,
measuredunloading,
and paid for.
not
objected
by anybody,
including
etc
8
9
10
11
12
13
14
15
B
1
ESTIMATE
AMOUNT
LAKSHMI NIRMAN
AMOUNT
UNITED DEVELOPE
RATE
UNIT
QUANTITY
Cum
10315
240.00
Cum
Rate Only
300.00
500.00
200.00
310.00
Cum
Rate Only
1,800.00
5,560.00
2,000.00
3,300.00
Cum
Rate Only
2,200.00
8,500.00
2,300.00
3,800.00
RATE
2,475,600.00
320.00
RATE
3,300,800.00
150.00
1,434,960.00
400.00
2,391,600.00
1,547,250.00
283.00
300.00
1,793,700.00
283.00
Cum
5979
240.00
Cum
Rate Only
240.00
485.00
480.00
300.00
Cum
Rate Only
280.00
530.00
550.00
325.00
Cum
Cum
Rate Only
Rate Only
1,000.00
1,300.00
Cum
Rate Only
3,200.00
1,390.00
1,670.00
5,560.00
800.00
950.00
2,600.00
1,100.00
1,300.00
4,200.00
Cum
7775
120.00
Cum
Rate Only
350.00
Cum
1210
2,300.00
2,783,000.00
2,150.00
2,601,500.00
1,800.00
2,178,000.00
2,850.00
Sqm
5636
75.00
422,700.00
110.00
619,960.00
90.00
507,240.00
100.00
Cum
Rate Only
175.00
175.00
260.00
500.00
Sqm
Rate Only
50.00
70.00
55.00
185.00
Nos
Rate Only
2,000.00
2,500.00
3,000.00
1,800.00
Nos
Rate Only
1,000.00
933,000.00
-
8,049,260.00
150.00
500.00
1,500.00
1,166,250.00
-
160.00
450.00
1,244,000.00
-
200.00
325.00
10,080,110.00
2,500.00
7,270,190.00
950.00
7,599,200.00
5,525.00
7,497,425.00
3,380.00
731,600.00
7,315.00
907,060.00
4,520.00
P: 4/21
SL.
DESCRIPTION
UNIT
NO.
3 Providing and laying PCC 1:2:4 in Coping / Sills /
ledges/Bands and for any other such works of thickness Cum
between 75mm
to 100mm,
andofdown
sizethick
graded
4 Providing
and laying
PCC using
1:2:4 20mm
concrete
75mm
for
granite stone
aggregates
mixed and
withdown
watersize
proof
compound,
flagging
concrete
using 20mm
graded
granite Sqm
(FOSROC
make,
used
as
directed
by
the
manufacturer)
stone aggregates, to a required gradient/level etc, .including
including
finishing
the exposed
surface
in CM in1:3,
finishing the
top surface
with 12mm
thick plaster
CM machine
1:4, laid
TOTAL
OF
PLAIN
CEMENT
CONCRETE
:- complete
mixing,
shuttering,
tamping,
curing etc,
alltamping,
as per
in alternate
bays, joints
neatly
finished,
machine
mixing,
specification,
drawing
and
direction.
curing, shuttering wherever necessary etc, complete all as per
C specification,
MASONRY: drawing and direction.
1
3
4
5
QUANTITY
Rate Only
640
RATE
5,500.00
450.00
5
6
M 20 in Column Shafts.(INSITU)
M 20 in Roof beams(INSITU)
10
11
M 20 in Column Capitals.(INSITU)
12
13
288,000.00
7,500.00
7,000.00
RATE
4,480,000.00
LAKSHMI NIRMAN
AMOUNT
8,900.00
650.00
12,810,800.00
7,026,900.00
UNITED DEVELOPE
RATE
416,000.00
5,500.00
795.00
8,820,485.00
Cum
818
4,500.00
3,681,000.00
4,350.00
3,558,300.00
-
4,900.00
4,008,200.00
-
5,250.00
Sqm
9724
1,000.00
9,724,000.00
1,250.00
12,155,000.00
-
1,050.00
10,210,200.00
-
1,550.00
Sqm
250
950.00
237,500.00
1,125.00
281,250.00
950.00
237,500.00
1,425.00
Sqm
1287
950.00
1,222,650.00
980.00
1,261,260.00
910.00
1,171,170.00
1,250.00
Sqm
Rate Only
1,250.00
Sqm
250
1,350.00
ESTIMATE
AMOUNT
337,500.00
1,400.00
1,350.00
337,500.00
850.00
2,100.00
17,593,310.00
15,202,650.00
7,585.00
525,000.00
1,480.00
1,980.00
16,152,070.00
6,916.00
Cum
Rate Only
6,500.00
Cum
1666
6,300.00
10,495,800.00
7,585.00
Cum
150
9,250.00
1,387,500.00
11,050.00
Cum
Cum
Rate Only
195
9,100.00
10,200.00
1,989,000.00
11,050.00
11,470.00
2,236,650.00
Cum
Rate Only
10,100.00
Cum
954
10,200.00
11,470.00
11,330.00
10,808,820.00
Cum
Rate Only
10,050.00
11,330.00
13,290.00
10,505.00
Cum
Rate Only
11,200.00
10,835.00
12,920.00
10,100.00
9,730,800.00
6,446,000.00
10,835.00
12,636,610.00
1,657,500.00
-
6,349,310.00
7,260.00
12,095,160.00
2,025,000.00
-
6,850.00
12,060.00
11,840.00
2,308,800.00
7,635.00
9,600.00
10,620.00
14,500.00
13,833,000.00
9,600.00
10,505.00
13,500.00
11,600.00
6,797,600.00
7,655.00
10,100.00
Cum
586
11,000.00
Cum
Rate Only
10,050.00
11,260.00
17,000.00
10,100.00
Cum
Rate Only
10,150.00
11,260.00
15,500.00
10,100.00
Cum
Rate Only
9,500.00
10,335.00
12,080.00
10,100.00
P: 5/21
SL.
DESCRIPTION
NO.
14 Item same as above but with Ready Mix Concrete.
15
10,800.00
Cum
Rate Only
10,800.00
10,980.00
16,000.00
10,100.00
Cum
Rate Only
11,200.00
11,885.00
14,000.00
10,500.00
Cum
Cum
95
400
11,000.00
6,200.00
Cum
Rate Only
6,100.00
Cum
68
11,500.00
782,000.00
12,165.00
827,220.00
13,100.00
890,800.00
10,100.00
Cum
Cum
Rate Only
5
11,150.00
11,800.00
59,000.00
12,165.00
13,165.00
65,825.00
11,100.00
14,600.00
73,000.00
10,100.00
11,000.00
Cum
Rate Only
10,250.00
Cum
Rate Only
10,500.00
Cum
Cum
Rate Only
365
10,250.00
10,500.00
3,832,500.00
11,330.00
11,885.00
4,338,025.00
14,000.00
13,200.00
4,818,000.00
10,500.00
10,500.00
Cum
Cum
Sqm
Rate Only
95
250
10,250.00
11,000.00
1,200.00
1,045,000.00
300,000.00
11,885.00
13,345.00
1,005.00
1,267,775.00
251,250.00
12,060.00
13,500.00
1,810.00
1,282,500.00
452,500.00
10,500.00
10,100.00
11,000.00
Sqm
Rate Only
900.00
Cum
Cum
Rate Only
25
11,350.00
9,250.00
Cum
Rate Only
9,100.00
250
1,500.00
18
19
20
21
22
23
24
25
26
27
28
29
30
M 20 in Lintels.
M 20 in fascia / drop walls / Fins
Item same as above but with Ready Mix Concrete.
31
32
33
34
38
39
40
41
UNITED DEVELOPE
RATE
1496
17
37
LAKSHMI NIRMAN
AMOUNT
Cum
16
A
B
C
D
36
QUANTITY
Item same as above but with Ready Mix Concrete for Raking
Roof slab
M 20 in Sloping Floor / Roof slab and its projections.(INSITU)
35
ESTIMATE
AMOUNT
UNIT
RATE
16,156,800.00
1,045,000.00
2,480,000.00
-
231,250.00
-
375,000.00
10,335.00
11,885.00
8,340.00
8,340.00
13,165.00
11,330.00
1,065.00
11,330.00
8,800.00
8,800.00
1,005.00
RATE
15,461,160.00
1,129,075.00
3,336,000.00
-
220,000.00
251,250.00
-
Rate Only
Rate Only
Rate Only
Rate Only
10.50
10.50
12.50
10.50
18.00
21.00
25.00
21.00
Rate Only
1,080.00
1,065.00
250,000.00
305.00
305,000.00
10,980.00
13,400.00
8,600.00
7,740.00
12,600.00
15,250.00
1,750.00
19,900.00
14,240.00
13,400.00
1,090.00
16,426,080.00
1,273,000.00
3,440,000.00
-
356,000.00
272,500.00
-
10,100.00
10,500.00
6,850.00
6,850.00
11,000.00
10,500.00
11,000.00
18,800.00
9,600.00
9,600.00
2,390.00
15.00
18.00
30.00
18.00
9.00
9.00
10.00
9.00
2,600.00
1,032.00
250.00
250,000.00
300.00
1000
250.00
Rate Only
250.00
Cum
200
490.00
Cum
Rate Only
490.00
555.00
400.00
625.00
Sqm
Rate Only
1,100.00
1,390.00
1,900.00
2,875.00
98,000.00
350.00
585.00
117,000.00
350.00
450.00
90,000.00
325.00
325.00
P: 6/21
SL.
DESCRIPTION
UNIT
NO.
41 Extra for double height staging of form work above 4.00m and
up to 6.00m for flat roof Measurement will be of plan area.
Sqm
42
QUANTITY
RATE
Rate Only
300.00
670
350.00
ESTIMATE
AMOUNT
Extra for double height staging of form work above 5.00m and
up to 9.00m for flat roof Measurement will be of plan area.
Sqm
TOTAL OF R.C.C WORKS :-
234,500.00
56,938,150.00
360.00
415.00
RATE
278,050.00
61,536,520.00
LAKSHMI NIRMAN
AMOUNT
550.00
750.00
UNITED DEVELOPE
RATE
502,500.00
67,186,440.00
150.00
350.00
P: 7/21
ESTIMATE
KNK SWAMY & CO.,
SL.
DESCRIPTION
UNIT
QUANTITY
NO.
RATE
AMOUNT
RATE
AMOUNT
E FLOORING
1 Providing and laying Granolithic [IPS] flooring with 40mm thick
PCC 1:2:4 laid using 12mm to 20mm size graded granite Sqm
485.00
Rate Only
450.00
aggregates and the top finished with CM 1:5 of 12mm thick
finished smooth by using power trowel or as directed, including
2 Providing
Laying
of 20mm
thick Pre
PolishedtoGranite
slabs
laying of and
5.5mm
thick
glass strips
in panels,
the required
3,100.00
27,221,100.00
8781
2,000.00
17,562,000.00
laid
in pattern
as flooring,
over a bed
CM to
1:6,25mm
thick avg/ Sqm
pattern
and gradient
as directed,
rateofalso
include shuttering
papar
joints
as required
grooves
neatly all
filled
where joints/
required,
machine
mixing,/ curing,
etcare
complete
as and
per
finished
in white
cement
bal grout mixed with coloring pigment
specification,
drawing
and/ direction.(Optional)
to match the
/ shade
of the
slabPreincluding
cutting,
laying
to
3 Providing
andcolor
Fixing
of 10mm
thick
polished
Granite
slab
the required
pattern
and ingradient,
curing,
washing,
cleaning, Rmt
310.00
790,500.00
strips
of height
75mm
skirting,
fixed acid
in flush
with plastered
2550
250.00
637,500.00
waxing
etc., over
complete
all as
perof specification,
drawing
wall surface
a backing
coat
12mm thick CM
1:4 setand
in
direction.(Basic
Rate
Rs.
80.00/Sqft)
Lobby,
Corridor,
cement paste, joints/grooves neatly filled and finished with white
4 Providing
and Laying
of approved
qualityClass
/ makerooms,
/ color Faculty,
/ shade
Waiting
Area,
Common
area,
Library,
cement/bal grout mixed with coloring pigment to match the
Granite
flooring
of approved
size
for flooring laid over a bed of
Computer
Office
Building
& Auditorium.
shade/colorlab,
of the
slab,
including
cutting, laying to the required
CM 1:6, 25mm thick avg, laid to required pattern/gradient/ as
pattern, treating the exposed edges/nosing as in the drawing,
shown in drawing, including joints / grooves neatly filled and Sqm
2,250.00
652,500.00
290
1,900.00
551,000.00
cleaning,
waxing,
curing
etc complete all as per
a) acid
Toiletwashing,
Flooring
(Basiccement
Rate:
Rs.
70
/ Sqft
finished
with white
/ bal
grout) mixed with coloring
drawing
& direction.
Rate
Rs.80/Sqft).
5 specifications,
Providing
and
Fixing
for(Basic
walls
toilet
blockscutting,
using
pigments to
match
the Dadoing
color / shade
of theintile
including
approved
size washing,
quality / make
/ color
/ shade
Granite
overper
a
curing, acid
cleaning,
etc,.
complete
all as
2,800.00
252,000.00
backing
coat
of
12
mm
thick
CM
1:4,
set
in
cement
paste,
fixed Sqm
90
2,000.00
180,000.00
specification, drawing and direction.
to the required pattern and gradient, joints/grooves neatly filled
and finished with white cement paste/bal grout mixed with
6 Providing and Laying of Sira stone slabs of 100mm thick, in
coloring pigment to match the color/shade of the tile, including Sqm
3,130.00
Rate Only
2,350.00
external flooring, Two line dressed, cutting to the required
cutting, curing, cleaning, acid washing etc. complete all as per
size/shape/profile,
laying to the required gradient and pattern,
1291.68
specifications, drawing and direction.
(Basic Rate: Rs.
with paperand
joints, laid over a bed CM 1:5 (where ever necessary)
7 Providing
70.00/Sqft) Laying of 20mm thick Pre Polished Granite slabs
including
cutting,
curing
etc.thick
complete
all as/
for
staircase
laid cleaning,
over a bedwashing,
of CM 1:6,
25mm
avg, joints
per
specification,
and indirection
(Basic/ bal
rate:Rs.
grooves
neatly filleddrawing
and finished
white cement
grout
120.00/Sqft).
with coloring
pigment to match the color / shade of the Sqm
3,450.00
1,197,150.00
347
2,300.00
798,100.00
a mixed
Riser, Tread
and Landings
slab including bull nosing, cutting, laying to the required pattern
and gradient, curing,acid washing, cleaning, waxing, etc.
8 Providing
and
Laying
of
20mm
thick,
approved
quality
granite
complete all as per specification, drawing and direction. (Basic
1,500.00
Rate Only
1,050.00
stone
slabs
coping, cutting to required size / shape / profile, Rmt
Rate: Rs.
80 in
.00/Sqft)
to required
gradient
and thick,
patternapproved
with paper
joints,
the
9 laid
Providing
and Laying
of 10mm
quality
granite
exposed
surface
shall becutting
treatedtowith
two line
over Rmt
1,300.00
Rate Only
790.00
stone slabs
in coping,
required
sizedressing,
/ shape laid
/ profile,
a
bedtoCMrequired
1:5, cleaning,
acidand
washing,
complete
as
laid
gradient
patterncuring
with etc.
paper
joints,allthe
per
specifications,
drawing
and
directions.
(Basic
Rate:
Rs.
exposed surface shall be treated with two line dressing, laid over
10 Providing
and Laying of 20mm thick approved quality Pre80.00/Sqft).
a bed CM 1:5,
cleaning,
acid
washing,
curing over
etc. complete
as
Polished
Granite
stone
slabs
in cladding
a backingall
coat
per
specifications,
drawing
Rate: with
Rs.
of CM
1:6, with a paper
joint, and
jointsdirections.
neatly filled(Basic
and finished
3,650.00
91,250.00
Sqm
25
2,500.00
62,500.00
50.00/Sqft).
white cement / bal grout mixed with coloring pigment to match
the color / shade of the slab, including cutting, curing,acid
11 Providing
and Laying
of 20mm
thick all
approved
quality Prewashing, cleaning,
waxing,
etc complete
as per specification,
Polished
Granite
stone slabs
in dadoing
over a backing
coat
drawing and
direction.
For external
surfaces
of lift wall.
of
CM 1:6,with
a paper
joint, joints neatly filled and finished with Sqm
3,475.00
Rate Only
2,275.00
(Basic
Rate: Rs.
120.00/Sqft)
cement
bal grout
mixed with
coloring
pigment
to match
12 white
Providing
and /Laying
of Pre-cast
cement
concrete
interlocking
the color / shade of the slab, including cutting, curing, washing, Sqm
865.00
Rate Only
575.00
paving blocks of approved quality/profile/make, laid over a sand
cleaning,
waxing,
etc over
complete
all compacted
as per specification,
drawing
of 50mm
thick,
a well
surface/prepared
13 bed
Providing
and
Laying
approved
quality
/
make
/
color
/
shade
/
and direction. edges
(Basic of
Rate:
90.00/Sqft)
earth(Gravel),
the Rs.
pavement
neatly
cleaning,
1,190.00
Rate Only
920.00
size Cement tiles laid
over
a bed of CM
1:6,trimmed,
25mm thick
avg, Sqm
etc.,(including
cost
of sand) complete
all as
per specification,
laid to required
pattern/gradient
as shown
in
drawing,
including
14 Providing
and
Laying
of
approved
quality
/make
/
color/shade
drawing
and
direction.(Basic
Rate:
Rs.
25.00/Sqft)
cutting, curing,
acid tiles
washing,
cleaning,
all as per
finished
Vitrified
flooring
of etc:
sizecomplete
300x300mm
or Sqm
1,600.00
4,726,400.00
2954
1,050.00
3,101,700.00
specification, indrawing
andover
direction.
Rate: thick
Rs.
flooring
a bed
of (Basic
CM
1:6 25mm
15 600x600mm,
Providing
and Fixing
of laid
Vitrified
tile
Strips
of height
75mm in
30.00/Sqft)
avg, laid to required pattern/gradient with 6mm grooves as Rmt
155.00
173,600.00
1120
125.00
140,000.00
skirting, fixed over a backing coat of 12mm thick CM 1:4 set is
shown in drawing, including joints / grooves neatly filled with
cement paste,
in flush
with theInterlocking
wall plastering,
joints/grooves
16 Providing
& fixing
of
approved
Pavers
Stone
of
white
cement
/
bal
grout
mixed
with
coloring
pigments
to
match
neatlygrade
done with white
cement/bal
grout,etc
asZag
shown in the
950.00
Rate Only
950.00
M20
rectangular,I
sections
& Zig
to Sqm
the shade square,
of the tile
including - cutting,
curing,
acidtype,laid
washing,
drawing,
Machine polishing,
washing, of
cleaning,
curing
required
including
casting,waxing,
lifting,
placing
cleaning,pattern/gradient,
etc: complete all
as percost
specification,
drawing
and
etc
complete
as
per
specifications,
drawing
&
direction.
(Basic
all levels,
including
cost
allquality
materials,
cost/ of
labour,
cost
direction.
(Basic
Rate:the
50 of
/ Sqft)
17 at
Providing
and
Laying
ofRs.
approved
/ make
color
/ shade
Rate
Rs.50:
00/Sqft).
of equipment & machinery, work at all leads, levels & lifts, loading Sqm
1,700.00
Rate Only
1,280.00
Outdoor tiles (External Grade) of approved size in flooring laid
& unloading,
& all thick
other incidental
etc.
over
a bed transportation,
of CM 1:6,25mm
avg, laid charges
to required
complete all as per
specification,
drawingas
andshown
direction.
work
with
grooves
in The
drawing,
18 pattern/gradient
Providing
and Laying
of4mm
20mm
Kota stone
shall be carried
out as
per thethick
directions
of the flooring
Engineerlaid
in
including
joints
/ grooves
neatly thick
filled finished with white cement /
1,735.00
Rate Only
1,250.00
over
a bed
of CM
1:4,
charge.
(Basic
Rate:
Rs.25mm
30.00 / Sft)avg, joints / grooves neatly Sqm
bal
withincoloring
pigments
to
match
the color/shade
filledgrout
and mixed
finished
bal
grout
mixed
with
coloring
pigmentand
to
19 Providing
and Fixing
Dadoing
for walls
in
washbasin
of
the
tile
including
cutting,
curing,
acid
washing,
cleaning,
etc:
match the color
/ shade
of the
slab including
cutting,
laying
to the/
Pantry/Toilet
Dado
using
approved
size quality
/ make
/ color
complete
all
as
per and
specification,
drawing
and
direction.(Basic
required
pattern
curing,
shade
glazed
tiles over
a gradient,washing,
backing coat of 12 mm
thickcleaning,
CM 1:4,
Rate: Rs.
50 /Sqft)
waxing,polishing,
etc.,
complete
all
as
per
specification,
drawing
set in cement paste, fixed to the required pattern and gradient,
A.N.Prakash Construction Project Management Consultants Pvt. Ltd.
and
direction. (Basic
.30.00/SFT)
joints/grooves
neatly Rate:
filled Rs
and
finished with white cement
paste/bal grout mixed with coloring pigment to match the
RATE
LAKSHMI NIRMAN
AMOUNT
560.00
UNITED DEVELOPE
RATE
900.00
2,100.00
18,440,100.00
-
2,100.00
145.00
369,750.00
-
915.00
2,100.00
2,475.00
3,300.00
2,500.00
609,000.00
222,750.00
867,500.00
-
1,630.00
1,830.00
3,190.00
2,330.00
980.00
890.00
625.00
690.00
3,285.00
82,125.00
-
2,664.00
2,950.00
2,330.00
625.00
595.00
1,100.00
1,100.00
1,175.00
3,470,950.00
856.00
170.00
190,400.00
856.00
710.00
573.00
1,300.00
1,396.00
1,300.00
1,310.00
P: 8/21
SL.
NO.
a)
20
21
DESCRIPTION
Glazed tiles (Basic Rate: Rs. 50.00/Sqft)
Providing and laying vacuum de- watered concrete flooring
with cement concrete of grade M20 using sieved and approved
sand and 20mm down size graded granite aggregates with
necessary shrinkage reinforcement (8mm dia bars at 200mm c/c
Providing and laying oxide flooring of approved color consisting
or as per structural requirement ), laid to proper slope over a
of with 40mm thick PCC 1:2:4 laid using 12mm to 20mm size
preparedgranite
sub-base
including
and covering
the1:5
subgraded
aggregates
andproviding
the top finished
with CM
of
base
a layer
of sand,
polythene color
sheet and
of approved
12mmwith
thick
and oxide
of approved
make sample,
finished
TOTAL OFde
FLOORING
:vacuum
watered WORKS
processing
with channels for prop
smooth by using power trowel or as directed, including laying of
separators,
vibrator
leveling
and required
compaction,
surface
5.5mm thickscreed
glass strips
in for
panels,
to the
pattern
and
machine
with power
required
finish, covering
WATERPROOFING.
gradient floated
as directed,
rate trowel
also to
to get
include
shuttering
where
the finished concrete surface with 200 micron thick polythene
required, machine mixing, curing, etc complete all as per
sheet
and curing
etc.,and
complete
at all levels and heights with all
specification,
drawing
direction.
TERRACE
lead and lift for all materials and labour and as directed. The
Providing
Terrace
including cleaning,
quoted rate Waterproofing
to be exclusive offor
the cost
of the reinforcement
steel.
removal of dead mortar, scraping and applying brush bond ( as
per consultant approval ) to the concrete surfaces, providing
waterproofing for Terrace by surface method of brick coba
average thickness 100mm with waterproof ad-mixture of TAPE
Preparing
surface in
surfaces of the
walls/Lift
CRATE orof the
equivalent
as vertical
per manufactures
specification
and
such by
other
places and
in CM
with
approved
Consultants,
topplastering
finished with
CM 1:3
1:3 mixed
mixed with
waterproof
ad-mixture
as and
per impression
manufactures
water proofing
compound,
makingspecification
300mm x
approved
by Consultants with a Minimum guarantee period of 10
300mm
TOILETSsquare with 3mm rod. Treatment to continue along
(ten)
years
makein used
per the
manufacturer's
parapet
upto(FOSROC
300mm height
shapeas
of round
wata,
curing etc.,
specification)
and finished
smooth/sand
faced/rough,
including
Cost
to the
include
thein Toilet
treatment
along
parapet
and such
no
Preparing
surface
and
sunken
portion
and
curing,
scaffolding
etc;
complete
all
as
per specification
and
measurement
will
be
accounted
for
the
parapet
treatment.
(Only
other
places
and
plastering
in
CM
1:3
mixed
with
waterproof
addirection
drawing.
Plan area will be measured and paid for.
plan
areaand
shall
be accounted)
mixture
as
per
manufactures specification approved by
Consultants with a Minimum guarantee period of 10 years
(FOSROC make used as per the manufacturer's specification)
Providing
and laying
cinder concrete
1:15(1 cement:15
and finished
smooth/sand
faced/rough,
including cinder)
curing,
well
mixed,filled
in sunkenallportion
and
the top surface
finished
scaffolding
etc; complete
as per
specification
and direction
with
40mm
thick
M20
grade
concrete
using
20mm
and
down
and drawing. (Only plan area shall be accounted size
for
graded
granite aggregates to receive flooring ,including
measurements)
Providing and laying of surkhi concrete weather proof course
tamping,consolidating,curing,etc,complete
all
as
per
(WPC) of average thickness 100mm laid to required gradient
specifications, drawing and directions.
using 20mm and down graded aggregates laid,rammed and
finished
finishing
and
Providingwith
andbelgiri
layingtreatment,including
Screed concrete of
40mm the
thicksurface
using M15
making using
it
waterproof
all
per
concrete
20mm down etc,complete
size graded granite
toas receive
specifications,drawings
and directions.
flooring,
including tamping,
consolidating, curing,etc., complete
PLASTERING
LAKSHMI NIRMAN
AMOUNT
UNITED DEVELOPE
RATE
QUANTITY
Sqm
675
Sqm
Rate Only
975.00
1,125.00
1,050.00
1,525.00
Sqm
Rate Only
620.00
1,350.00
710.00
975.00
RATE
1,100.00
1,550.00
1,046,250.00
-
RATE
1,180.00
36,150,750.00
23,775,300.00
796,500.00
-
1,390.00
25,049,075.00
Sqm
5497
650.00
3,573,050.00
900.00
4,947,300.00
-
1,200.00
6,596,400.00
-
1,175.00
Sqm
110
650.00
71,500.00
455.00
50,050.00
-
620.00
68,200.00
-
550.00
Sqm
290
550.00
159,500.00
530.00
153,700.00
-
510.00
147,900.00
-
650.00
Cum
90
3,800.00
342,000.00
4,175.00
375,750.00
-
5,500.00
495,000.00
-
7,450.00
Sqm
Rate Only
780.00
Sqm
250
320.00
all
as per
drawing and
directions.
TOTAL
OFspecification,
WATER PROOFING
WORKS
:G
ESTIMATE
AMOUNT
742,500.00
UNIT
80,000.00
1,000.00
400.00
100,000.00
1,450.00
460.00
5,626,800.00
4,226,050.00
375.00
115,000.00
1,150.00
525.00
7,422,500.00
355.00
405.00
Sqm
Rate Only
320.00
Sqm
10221
300.00
3,066,300.00
430.00
4,395,030.00
-
380.00
3,883,980.00
-
375.00
Sqm
11395
415.00
4,728,925.00
600.00
6,837,000.00
-
480.00
5,469,600.00
-
525.00
Sqm
715
280.00
200,200.00
375.00
268,125.00
-
300.00
214,500.00
-
295.00
Sqm
140
1,650.00
231,000.00
1,675.00
234,500.00
-
950.00
133,000.00
-
825.00
P: 9/21
SL.
DESCRIPTION
UNIT
NO.
6 Preparation of external surfaces of Stone Masonry and
Pointing, for retaining wall in C.M 1: 4 with depth not less than Sqm
12mm after having the surface cleaned with appropriate acid
wash including curing etc., complete all as per specification,
TOTAL OF PLASTERING WORKS :drawing and direction.
H
PAINTING WORKS:
1
2
J
1
QUANTITY
Rate Only
RATE
250.00
ESTIMATE
AMOUNT
235.00
RATE
LAKSHMI NIRMAN
AMOUNT
360.00
11,734,655.00
8,226,425.00
UNITED DEVELOPE
RATE
290.00
9,701,080.00
Sqm
15141
25.00
378,525.00
125.00
1,892,625.00
-
70.00
1,059,870.00
-
125.00
Sqm
10221
170.00
1,737,570.00
180.00
1,839,780.00
-
135.00
1,379,835.00
-
200.00
Sqm
Rate Only
220.00
Sqm
5698
450.00
Sqm
Rate Only
210.00
Sqm
2849
520.00
1,481,480.00
1,000.00
2,849,000.00
-
700.00
1,994,300.00
-
680.00
Sqm
2849
1,350.00
3,846,150.00
2,295.00
6,538,455.00
2,100.00
5,982,900.00
1,520.00
2,564,100.00
105.00
420.00
220.00
2,393,160.00
-
180.00
410.00
320.00
15,513,020.00
10,007,825.00
2,336,180.00
-
200.00
475.00
200.00
12,753,085.00
DOORS /WINDOWS:
Note:All door frames to be in Hard wood (Salwood) of basic price
@ Rs.1400/cft
Providing and fixing of Panelled Doors -Double Shutters made of 125 X 75mm hard wood frame and
approved
quality/make
32mm
flush shutter including
frames
in
Providing and
fixingthick
of DOORS-Single
Shutters
madefixed
of 125
the
masonry
MS hold
of appropriate
size25mm
and
X 75mm
hard using
wood frame
and fast
approved
quality/make
thickness
in PCCframes
1:3:6 using
downusing
size
thick
flushembedded
shutter including
fixed 20mm
in the and
masonry
graded
stone
aggregates
directed,the
rate
to be also
MS
holdgranite
fast
of
appropriate
sizeasthree
and
thickness
embedded
in
Providing
and
fixing
in
position
track
natural
anodised
inclusive
of
providing
and
fixing
of
all
hardware
fittings
PCC
1:3:6
using aluminium
20mm and windows
down sizein graded
stone/
(min.25
micron)
single granite
orsurface
composite
fixture,including
painting
the
frames
and
shutters
with
aggregates
as directed,the
rate
to with
be also
inclusive
ofshutters
providing
sections
either
openable
fixed,
sliding
glazed
in
two
or
more
coats
of or
approved
colour/make
enamel
paint
and
fixing
of all
hardware
fittings
/ fixture,including
painting
two
tracks
with
4mm
thick clear
glazing,(and
provision
only
forthe
a
including
a
coat
of
primer
on
both
sides
and
cleaning,
cutting,
frames and
shutters
surface with
two orinmore
coats
ofaluminium
approved
sliding
wire
mesh
shutter)
all
made
12
guage
plaining,
sanding,
etc,
complete
allanodized
asprimer
per specifications,
color/make
enamel
paint
including
a coat
of
on
both
the
Providing
and waxing,
fixing
20
micron
aluminium
sections
as
approved
by
the
architect,
and
as
per
drawing
and
as
direction
andwith
drawings.
[ Basic
price ofsanding,
Hardware
fittings
@
sides
and
cleaning,
cutting,
plaining,
waxing,
etc,
ventilators
shutter,
provision
for
exhaust
fan made
directed.
The
min.glazed
sectional
wt of
aluminium
frame
Rs. of
60/sft
, Basic
price
of min.
Hard
wood
to be window
1400
per
Cft]. to be
complete
all
assections
per
direction
and
drawings.
out
extruded
0.658
forAll
frames,4mm
1.448 kg./mt.
and
thatspecifications,
of of
shutterwt.
to be
0.66kg./mt.
kg./mt.
windows to
[be
Basic
price
of Hardware
fittings
@
Basic
price
thick
clear
glazing,
and
anchored
to Rs.
the60/sft
walls , The
with
anchor
protected
with
paper
tape
during
execution.
window
TOTAL
OF
DOOR
AND
WINDOWS:of
Hard to
wood
to be 1400
fasteners
and
all around
gaps with
andand
all
frames
be sealing
anchored
toper
theCft].
walls
with silicon
anchorsealant
fastners
incidental
assilicon
per drawing
and
asall
directed.
sealing
allwork
roundcomplete
gaps with
sealant
and
incidental work
STEEL WORKS
complete and
as directed.
Supplying,
fabricating
and placing in position MS/TOR steel
reinforcement of various diameter and of grade conforming to IS
1786 for RCC works including, transportation, straightening,
cutting, bending, welding at places required, placing in position
and tying the rods with binding wire, work at all levels / floors,
chairs, authorized laps shall be measured for billing, standard
weights shall be considered for measurements etc. complete all
as per specification, drawing and directions. (Basic Price @ Rs
Sqm
405
6,800.00
2,754,000.00
8,500.00
3,442,500.00
6,250.00
2,531,250.00
6,900.00
Sqm
152
7,000.00
1,064,000.00
8,500.00
1,292,000.00
-
6,200.00
942,400.00
-
6,700.00
Sqm
1274
3,200.00
4,076,800.00
4,500.00
5,733,000.00
-
3,800.00
4,841,200.00
-
3,765.00
Sqm
40
3,300.00
132,000.00
3,900.00
156,000.00
5,200.00
208,000.00
3,550.00
10,623,500.00
8,026,800.00
MT
590
62,000.00
36,580,000.00
66,000.00
38,940,000.00
-
8,522,850.00
61,000.00
35,990,000.00
-
69,250.00
P: 10/21
SL.
DESCRIPTION
NO.
2 Item same as of above but only for fabrication labour charges
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
K
1
2
3
4
5
6
7
UNIT
QUANTITY
MT
Rate Only
15,000.00
MT
10
90,000.00
MT
Rate Only
35,000.00
RATE
ESTIMATE
AMOUNT
900,000.00
980,000.00
15,000.00
130,000.00
55,000.00
140,000.00
RATE
1,300,000.00
1,400,000.00
LAKSHMI NIRMAN
AMOUNT
14,000.00
110,000.00
53,000.00
115,000.00
UNITED DEVELOPE
RATE
1,100,000.00
1,150,000.00
12,000.00
110,000.00
45,000.00
120,000.00
MT
10
98,000.00
MT
Rate Only
38,000.00
Sqm
390
2,250.00
877,500.00
2,200.00
858,000.00
2,250.00
877,500.00
2,500.00
Sqm
50
9,200.00
460,000.00
16,000.00
800,000.00
9,500.00
475,000.00
13,450.00
Rmt
275
450.00
123,750.00
900.00
247,500.00
350.00
96,250.00
365.00
Rmt
175
2,500.00
437,500.00
2,550.00
446,250.00
2,800.00
490,000.00
2,500.00
LS
45,000.00
90,000.00
11,500.00
23,000.00
18,000.00
36,000.00
20,000.00
Sqm
Rate Only
6,500.00
3,500.00
3,450.00
2,750.00
Sqm
Rate Only
3,800.00
5,000.00
5,350.00
5,083.00
Sqm
1050
3,500.00
Sqm
Rate Only
3,750.00
4,800.00
6,600.00
3,900.00
Sqm
Rate Only
3,380.00
3,475.00
5,400.00
4,300.00
MT
Rate Only
98,000.00
44,123,750.00
135,000.00
46,403,500.00
190,000.00
42,577,250.00
125,000.00
Sqm
27
4,800.00
129,600.00
2,750.00
74,250.00
3,300.00
89,100.00
3,550.00
Sqm
31
4,500.00
139,500.00
3,270.00
101,370.00
4,900.00
151,900.00
2,650.00
lts
Rate Only
12.00
17.00
9.00
14.00
Nos
Nos
Nos
Rate Only
Rate Only
Rate Only
280.00
350.00
430.00
1,320.00
1,670.00
2,225.00
450.00
600.00
1,800.00
200.00
300.00
500.00
Nos
Rate Only
300.00
350.00
200.00
200.00
Nos
Rate Only
350.00
415.00
350.00
275.00
Rmt
Rate Only
75.00
245.00
65.00
85.00
3,675,000.00
60,000.00
2,275.00
2,388,750.00
57,000.00
2,250.00
2,362,500.00
55,000.00
2,350.00
P: 11/21
SL.
DESCRIPTION
UNIT
NO.
8 Applying NITOBOND of Fosroc or equivalent make to old
concrete surface etc; complete all as per manufacturers Sqm
specification
direction. of Storm Water Drain of clear width
9 Providing
andand
constructing
450mm and avg clear depth of 450mm (internal dimension) to
required gradient, the rate to include earth work excavation, Rmt
P.C.C.
1:4:8
concrete
of 150mm
thick,
150mm
thick solid
10 Item
same
asbed
above
but 600mm
wide and
600mm
depth.
block masonry on either sides of drain, coping concrete of Rmt
75mm thick, water proof plastering in CM 1:3 for the internal
11 Providing
position
of M.S
of width
surface ofand
thefixing
draininetc;
complete
all Drain
as percover
specification,
450/600mm
of the cover made of 40x40mm MS angle and
direction andframe
drawings.
the infill shall be of MS 20x6mm @ 40mm c/c, laid over the drain Sqm
1:3:6
12 masonry
Providing and
and grouted/embedded
Laying of broken using
tiles PCC
flooring
in using
, laid 20mm
to the
and
downgradient
sized graded
stone20mm
aggregates
if required
to
required
over agranite
minimum
thick CM
1:6 bed,
the
drain
walls,
including
cutting,
welding,
grinding,
applying
of
mixed with waterproof compound of FOSROC or equivalent
Sqm
two
coats make,
of synthetic
paint in
over
a coatpaste
of antimixed
corrosive
approved
joints enamel
neatly done
cement
with
13 coloring
Providing
and
laying
in position
of 200etc;
micron
polythene
sheet
paint forpigment
all steel
complete
all as
per
to surfaces,
match
the curing,
color/shade
of
the
tile also
mixed
of
approved
quality
and
make
laid over
already
prepared
base
or Sqm
specification,
drawing
and
direction.
with
waterproof
compound,
including
curing
etc.,
complete
all as
bedand
etc.,
complete
all
per
specification,
directionatand
14 P.C.C
Providing
fixing
in position
20
gauge
GI water stopper
all
per
specifications,
drawing
andas
directions.
drawing.
levels wherever specified of width 300mm at construction joints Rmt
tongue
groove
overlap,filler
as material
per specification,
drawing
15 with
Providing
andand
placing
in position
in expansion
joints
and
at alldirection
levels/locations as per specification, drawing and direction.
16
QUANTITY
RATE
ESTIMATE
AMOUNT
RATE
LAKSHMI NIRMAN
AMOUNT
UNITED DEVELOPE
RATE
Rate Only
580.00
1,320.00
1,400.00
575.00
Rate Only
3,050.00
3,500.00
5,800.00
2,380.00
Rate Only
4,000.00
5,000.00
9,250.00
2,750.00
Rate Only
2,850.00
6,330.00
5,800.00
395.00
Rate Only
1,250.00
1,050.00
950.00
775.00
Rate Only
65.00
50.00
55.00
80.00
Rate Only
750.00
765.00
450.00
215.00
Sqm
Sqm
Rate Only
Rate Only
800.00
370.00
805.00
415.00
870.00
380.00
1,225.00
875.00
Sqm
Rate Only
2,100.00
269,100.00
2,250.00
185,872,210.00
1,503
175,620.00
2,750.00
241,000.00
228,248,585.00
205,696,025.00
L4
L3
1,846
2,350.00
1,664
P: 12/21
DATE: 14-01-2015
UNITED DEVELOPERS
AMOUNT
PROTECH ENGINEERS
RATE
AMOUNT
2,919,145.00
160.00
1,650,400.00
240.00
5,000.00
5,500.00
1,692,057.00
340.00
2,032,860.00
410.00
440.00
1,500.00
1,700.00
6,000.00
1,555,000.00
-
210.00
350.00
1,632,750.00
-
3,448,500.00
2,450.00
2,964,500.00
563,600.00
175.00
986,300.00
300.00
45.00
1,500.00
10,178,302.00
2,000.00
9,266,810.00
###
#
4,586,660.00
4,320.00
5,862,240.00
560,480.00
8,340.00
1,034,160.00
P: 13/21
UNITED DEVELOPERS
AMOUNT
PROTECH ENGINEERS
RATE
AMOUNT
508,800.00
9,270.00
700.00
5,655,940.00
448,000.00
###
7,344,400.00
###
#
###
4,294,500.00
-
4,140.00
3,386,520.00
-
15,072,200.00
-
1,100.00
10,696,400.00
-
356,250.00
1,010.00
252,500.00
1,608,750.00
920.00
1,184,040.00
495,000.00
950.00
1,495.00
21,826,700.00
373,750.00
###
15,893,210.00
###
#
###
###
11,412,100.00
1,148,250.00
-
6,280.00
6,780.00
10,630.00
11,295,480.00
1,594,500.00
-
1,872,000.00
10,930.00
11,430.00
2,228,850.00
10,021,770.00
11,650.00
10,630.00
10,141,020.00
10,930.00
10,200.00
5,918,600.00
10,460.00
6,129,560.00
9,980.00
10,100.00
9,650.00
P: 14/21
UNITED DEVELOPERS
AMOUNT
PROTECH ENGINEERS
RATE
AMOUNT
15,109,600.00
9,960.00
14,900,160.00
11,530.00
11,530.00
997,500.00
2,740,000.00
-
11,530.00
6,100.00
6,280.00
1,095,350.00
2,440,000.00
-
686,800.00
9,650.00
656,200.00
55,000.00
9,960.00
9,850.00
49,250.00
10,050.00
11,530.00
3,832,500.00
11,700.00
11,530.00
4,208,450.00
959,500.00
2,750,000.00
11,700.00
10,900.00
850.00
1,035,500.00
212,500.00
240,000.00
597,500.00
-
850.00
13,500.00
9,650.00
9,800.00
700.00
241,250.00
175,000.00
-
18.00
25.00
25.00
20.00
1,100.00
300,000.00
65,000.00
260.00
260.00
525.00
260,000.00
105,000.00
525.00
1,050.00
P: 15/21
UNITED DEVELOPERS
AMOUNT
PROTECH ENGINEERS
RATE
AMOUNT
234,500.00
58,940,620.00
400.00
600.00
402,000.00
57,170,070.00
###
P: 16/21
UNITED DEVELOPERS
AMOUNT
PROTECH ENGINEERS
RATE
AMOUNT
#
-
740.00
18,440,100.00
-
2,200.00
19,318,200.00
-
2,333,250.00
-
225.00
573,750.00
-
472,700.00
164,700.00
808,510.00
-
1,750.00
1,470.00
2,665.00
2,945.00
507,500.00
132,300.00
1,021,915.00
-
2,815.00
2,370.00
66,600.00
-
2,870.00
71,750.00
-
2,425.00
750.00
965.00
2,528,624.00
1,395.00
4,120,830.00
958,720.00
185.00
207,200.00
825.00
1,330.00
1,030.00
P: 17/21
UNITED DEVELOPERS
AMOUNT
938,250.00
-
PROTECH ENGINEERS
RATE
AMOUNT
2,655.00
1,050.00
800.00
26,711,454.00
1,792,125.00
-
###
27,745,570.00
###
#
###
###
6,458,975.00
-
960.00
5,277,120.00
-
60,500.00
-
480.00
52,800.00
-
188,500.00
-
700.00
203,000.00
-
670,500.00
-
4,500.00
405,000.00
-
131,250.00
950.00
550.00
7,509,725.00
137,500.00
###
6,075,420.00
###
#
###
###
415.00
3,832,875.00
-
415.00
4,241,715.00
-
5,982,375.00
-
555.00
6,324,225.00
-
210,925.00
-
275.00
196,625.00
-
115,500.00
-
880.00
123,200.00
-
P: 18/21
UNITED DEVELOPERS
AMOUNT
PROTECH ENGINEERS
RATE
AMOUNT
270.00
10,141,675.00
###
10,885,765.00
###
#
###
1,892,625.00
-
130.00
1,968,330.00
-
2,044,200.00
-
150.00
1,533,150.00
-
2,706,550.00
-
150.00
450.00
175.00
1,937,320.00
-
380.00
4,330,480.00
1,100.00
12,911,175.00
2,564,100.00
1,082,620.00
3,133,900.00
###
10,282,100.00
###
#
###
###
2,794,500.00
9,000.00
3,645,000.00
1,018,400.00
-
8,500.00
1,292,000.00
-
4,796,610.00
-
3,250.00
4,140,500.00
-
142,000.00
3,700.00
8,751,510.00
148,000.00
###
9,225,500.00
###
#
40,857,500.00
-
63,500.00
37,465,000.00
-
P: 19/21
UNITED DEVELOPERS
AMOUNT
PROTECH ENGINEERS
RATE
AMOUNT
1,100,000.00
1,200,000.00
-
12,000.00
125,000.00
45,000.00
137,000.00
50,000.00
1,250,000.00
1,370,000.00
-
975,000.00
4,000.00
1,560,000.00
672,500.00
7,000.00
350,000.00
100,375.00
530.00
145,750.00
437,500.00
2,300.00
402,500.00
40,000.00
15,000.00
30,000.00
2,700.00
4,200.00
2,467,500.00
2,300.00
2,415,000.00
4,000.00
3,500.00
47,850,375.00
125,000.00
44,988,250.00
###
#
95,850.00
2,950.00
###
82,150.00
2,850.00
79,650.00
12.00
88,350.00
350.00
450.00
550.00
350.00
350.00
135.00
P: 20/21
UNITED DEVELOPERS
AMOUNT
PROTECH ENGINEERS
RATE
AMOUNT
750.00
3,200.00
4,150.00
3,000.00
850.00
75.00
600.00
850.00
750.00
178,000.00
2,200.00
168,000.00
###
###
210,655,476.00
199,045,095.00
L2
L1
1,704
1,610
P: 21/21