4th costing-hotel radisson,mumbai-plu with out taxes

SWL/PFF/10-11/208-2SUMMARY FOR PLUMBING AND FIRE FIGHTING WORKS FOR PROJECT HOTEL RADISSON AT KANJURMAG.

SWL/PFF/10-11/208-231.03.2011

STERLING AND WILSON LTD.

SUMMARY

Description Amount

1.0 SANITARY SYSTEM 2497568

2.0 WATER SUPPLY SYSTEM 28775274

3.0 INTERNAL DRAINAGE 37431827

4.0 EXTERNAL DRAINAGE SYSTEM 4614380

5.0 HYDROPNEUMATIC SYSTEM 3116498

6.0 PUMPS 4819766

7.0 ELECT OF PLUMBING SYSTEM 3495171

Total with out Taxes 84750484

VAT @ 5% & 12.5% 5200593

Service Tax @ 10.3% 1548922

Grand Total with Taxes 91500000

Sr. No.

PROJECT NAME: HOTEL RADISSON AT KANGURMARG, MUMBAI.CLIENT: M/S RAJESH BUSINESS & LEISURE HOTELS LTD.ESTIMATED DURATION : 18 MONTHS (DURATION AS PER TENDER: 9 MONTHS).

18

Sr. No. SALARY EXPENDITURE Unit

1 Project Manager (TOI) 0.5 182 Vice Project Manager (TOI) 0 18

Japanese SV (TOI) 0 183 Vice Project Manager (S&W) 0 184 Design Engineer (S&W) Sr. Draftsman 1 65 Procurement Engineer (S&W) 0 186 Interpreter 0 187 Site Engineer (TOI) 0 188 Sr. Engineer (S&W) 4 189 Quality Engineer (S&W)/Billing Engeer 1 18

10 EHS Incharge (S&W) 1 411 Testing & Commissioing Incharge (S&W) 0 1812 Testing Engineer 0 1813 Supervisor 4 1814 Store Incharge 2 1815 Draughtsman 2 1816 Trainer 0 1817 Logistic Officer 0 1818 Office Assitance 0 1819 Labour on Pay Roll 0 1820 Peons 0 1821 Watchman 1 18

15.5TOTAL FOR SALARY EXPENDITURE

2 TEMPORARY FACILITY (SITE OFFICE) Unit Months at site

1 40 Feet conatiner full furnish 0 12Cost of full furnish container is Rs. 425000/-Considering the depreciation value of the container

2 40 Feet conatiner for material storage 0 12Cost of full furnish container is Rs. 360000/-Considering the depreciation value of the container

3 Plotter 1 14 PCs 0 15 Printer + Scanner + Xerox 0 16 Stationary 0 17 Storage cubboard 0 18 Portable wash rooms 0 19 Store Contruction 1 1

Sharing MEP Factor

Months at site.

TOTAL FOR TEMPORARY FACTILITY

3 TRANSPORTATION EXPENDITURE Unit Months at site

1 Conveyence for Japanese 15.5 182 Sumo for Travelling for TOI 0 18

3 Conveyence for Project Manager 0 18Total travel 120 kms 3 days in a weekRs. 7/- per km

4 Conveyence for Vice Project Manager 0 18Total travel 120 kms 3 days in a weekRs. 7/- per km

5 Conveyence for Sr. Engineers 0 18

6 0 18Daily 20 kms up and downRs. 650000/- considered as depriciated value

7 Sumo for travelling 188 Headoffice Travelling 1 18

TOTAL FOR TRANSPORTATION EXPENDITURE

4 ACCOMODATION EXPENDITURE1 Accomodation for Project Manager 0 182 Accomodation for Vice project Manager 0 183 Accomodation for Engineer 0 184 Accomodation for Site Supervisors 0 185 Accomodation for Labours 0 18

TOTAL FOR ACCOMODATION EXPENCES

5 MACHINERY1 Sizer Lifts 0 10

3500/- per 8 hr rent, 25 days per month, 10 months2 Hydra

2400/- 8 hrs rent, 25 days per month, 10 monhts 0 103 Pick up truck for material 0 64 Major tools Tackles/Scafolding 1 15 Electricity & Water 1 18

TOTAL FOR MACHINERY

6 CONSUMABLES

1 Drawings 1 1400 Prints, 6 set, each copy @ Rs. 45/-

2 Tea and food for staff 1 18

Tempo traveller bus service for Others from Shirwal city to site

3 Communications 0 18

TOTAL FOR CONSUMABLES

7 INSURANCE & BANK GURANTEES1 Advance bank gurantee charges =X*0.1*0.01 1 12 Security bank guranee charges =X*0.1*0.01 1 13 Performance bank gurantee =x*0.1*0.007 1 14 Retension money bank gurantee =X*0.05*0.025 1 15 Project Insurance and Third party Insurance 1 16 Inrest on block capitol 0.3 17 Marine & Erection Insurance 1 1

TOTAL FOR INSURANCES AND BANK GURANTEES

8 MISCELLNIOUS EXPENDITURE

1 Miscellneous expenditure 0 1MeetingsWelfareEntertainment

TOTAL FOR MISCELLNIOUS

TOTAL EXPENCES FOR THE PROJECT1 TOTAL FOR SALARY EXPENDITURE2 TOTAL FOR TEMPORARY FACTILITY3 TOTAL FOR TRANSPORTATION EXPENDITURE4 TOTAL FOR ACCOMODATION EXPENCES5 TOTAL FOR MACHINERY6 TOTAL FOR CONSUMABLES7 INSURANCE & BANK GURANTEES8 MISCELLNIOUS EXPENDITURE

TOTAL FOR ABOVE

Amount in Rs.

50000 450000350000 0490000 070000 035000 21000060000 030000 070000 023000 165600018000 32400030000 12000045000 020000 018000 12960007000 252000

18000 64800020000 020000 018000 025000 04500 08500 153000

5109000

Cost / no. Amount in Rs.

212500 0

180000 0

35000 3500035000 025000 0

100000 034000 015000 055000 55000

Salary / Month

90000

Cost/ no. Amount in Rs.

1000 27900070000 0

25200 0

8400 0

2000 0

69167 0

57533 0625 11250

290250

85000 020000 010000 010000 015000 0

0

70000 0

60000 040000 0

#VALUE! #VALUE!37000 666000.00

#VALUE!

25000 25000

7500 135000

45000 0

160000

#VALUE! #VALUE!#VALUE! #VALUE!

0 0.00#VALUE! #VALUE!

10000 10000982000 294600

#VALUE! #VALUE!

#VALUE!

500000 0

0

510900090000

2902500

#VALUE!160000.00#VALUE!

0

#VALUE!

#VALUE!#VALUE!

GENARAL Per Cft

1:3:6 Concret 6kg

Cement 260/- Per Bag 48.45 34.20

Sand 7500/- Per Brass 33.75 33.75

Metal 3000/- Per Brass 27 27

Rate per CFT 109.20 94.95

Rate per CMtr 3852.576 3349.836

Brick Work 9" Thick

Bricks 10 Nos @4 Per No 40.00

Cement 285/- Per Bag 1 kg/sft 5.7

SanC 7500/- Per Brass 0.35 cft/sft 26.25

Per Sq. ft. 71.95

Per Sq. Mtr 774.18 430.10

Plaster 20 mm Thick

Cement 285/- Per Bag 1 kg/sft 5.7

SanC 7500/- Per Brass 0.35 cft/sft 26.25

1:2:4 Concret 8.5kg

Per Sq. ft. 31.95

Per Sq. Mtr 343.78

Open Surface Crain

Width 0.30

Avg. Cepth 0.40

Brick Thickness 0.23

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

Exca. 1.66x 1.0 x 0.825 x 300/- 168.30

PCC 1:3:6 1.26 x 1.00x 0.15 x 3350/- 533.81

Brick work 9" Thick 2x1.0 x 0.575 x 585/- 855 4130

Plaster 20 mm Thick 2x2x0.675x1.0 x 203/- 240.00 949.90

Copping 1:2:4100 mm thick 2x1.0 x0.23x0.10 x 3853/- 190.12

1987.23

Cover 50 kg 2855.15

4842.38

1 Chamber 450 x 450 x 750 mm With Slab With out Slab

Exca. 1.43x 1.43 x 0.85 x 300/- 1148.36 1148.36

PCC 1.03 x 1.03 x 0.15 x 2482/- 847.95 847.95

Brick 2.56 x 0.65 x 585/- 2021.76 2021.76

Plaster 2*2.56 x 0.75 x 190/- 1578.53 1578.53

Copping 2.56 x0.23x0.10 x 2917/- 292.22

Slab 446.25

Rainforcment 428.26

6471.11 5888.82

Cover 50 kg 2855.15 2855.15

9326.26 8743.97

Brick Work Thickness 0.23 0.35

Top Cia 0.56

Bottom Cia 1.20

Height 1 1.50

Height 2 1.00

Steps at 0.3 mtr. 6.33333333333

10 Staderd Conical Manhole Chamber

Exca. 1.96x 1.96 x 2.15 x 300/- 4060.54 4060.54

PCC 1:3:6 - 3.14x1.56x1.56/4 x 0.15 x 2482/- 1011.09 1018.42

9" Tk Brick work -1 - 3.14*0.98 x 1.50 x 585/- 3058.44 2959.10

9" Tk Brick work -2 3.14*1.13 x0.50 x 585/- 2626.77 2541.45

Plaster -1 2x3.14*0.98 x 1.50 x 203/- 2122.61 1986.68

Plaster -2 2x3.14*1.13 x0.50 x 203/- 911.51 1706.28

Copping 3.14x0.83x0.23x0.10 x 2917/- 53.00 54.51

C I Steps 1 at 300 mm Interval 1931.92

15775.88 14326.98

Cover 50 kg 2855.15 2855.15

18631.03 17182.13

Concret Encasing\Haunching 100 Dia 150 Dia

Standard Brick work Thickness

Standard Brick work Thickness upto 1.5mtr. Depth, above is 350 mm thick

1:5:10 Encasing consider 100 mm alround (100mm) 211.68 264.6

1:5:10 Encasing consider 100 mm bed with Haunching 119.07 162.07

1:5:10 Encasing consiCer 150 mm alround (150mm) 396.9 476.28

1:5:10 Encasing consiCer 150 mm bed with Haunching 211.68 267.91

100 Dia 150 Dia





100 Dia 150 Dia

1:3:6 Encasing consider 100 mm alround (100mm) 268 335


1:3:6 Encasing consiCer 150 mm alround (150mm) 502.5 603


100 Dia 150 Dia





SAND PROTECTION 40 Dia 50 Dia

100 mm alround Silver Sand (100mm Thick) 126.665 138.18

150 mm alround Silver Sand (150mm Thick) 260.81475 276.36

Grease Trap

Chamber 900 x 450 x 1000 mm

Exca. 1.96x 1.43 x 1.15 x 250/- 850.88

PCC 1.56 x 1.03 x 0.15 x 2500/- 649.35

Brick 3.62 x 0.90 x 350/- 1282.05

Plaster 2*3.62 x 1.0 x 175/- 1424.50

Copping 3.32 x0.23x0.10 x 3000/- 280.83

4487.62

Cover 50 kg 4253.4

13228.63

7

Construction brick masonry grease/oil trap as per stanCarC Cesign in cement mortar 1:4, founCation concrete 1:4:8 insiCe anC outsiCe plastering 12mm thick with cement mortar 1:2 finisheC with a floating coat of neat cement anC making channels in cement co

a 1500x3000x3200 mm insiCe Cimensions Nos 4

Excavation 10445.57

PCC 1:4:8 2193.804

Brick Work 21988.548

Plaster 14470.4

Copping 891.48

Tray 3000

52989.8

6

a 600x600x500mm insiCe Cimensions Nos 5

Excavation 1.60 x1.60 x 0.65 x 300/- 499.2

PCC 1.20 x 1.20 x 0.15 x 5322.4- 1149.6384

2128.96

Cover & Frame 75 kg 4816

3777.7984

b 800x800x1000mm insiCe Cimensions Nos 20

Excavation 1117.8

PCC 1564.7856

RCC Wall 200 mm Tk 5322.4

953.10132864 4816

8958.08692864

c 1200x900x1500mm insiCe Cimensions Nos 25

Excavation 2069.1

PCC 2155.572

Construction RCC manhole as per IS: 4111 (part-1), founCation concrete 1:3:6 insiCe anC outsiCe plastering 12mm thick with cement mortar 1:3 finisheC with a floating coat of neat cement internally anC making channels in cement concrete M15 with heavy graCe CI manhole cover in neatly finisheC RC cover slab incluCing reinforcement, polypropylene(as per ASTM C-4101) coateC steel (12mm Cia IS-1786, FE-415) reinforceC foot rest, earth- work excavation, getting out the excavateC soil anC returning the suitable soil as requireC for refilling, consoliCating anC Cisposal of surplus excavateC soil within a leaC of 50m etc. all complete as per stanCarC specification anC or as CirecteC by the Engineer-in-charge.

RCC Wall 200 mm Tk ((0.6+0.20+0.20)*2 +(0.6+0.60)*.20*0.5*5322.4)*1.25

Cover & Frame 75 kg ((1.2x1.2*0.15) - (3.14*.56*.56/4*.15)) x 5322.4


1847.26452864 4816

16051.4365286

C 1200x900x2500mm insiCe Cimensions Nos 5

Excavation 3323.1

PCC 2155.572


1847.26452864 4816

23958.4365286

Cia

0.1

Encasin 1:5:10

148

Sock Pit 2.5 Ciax 3mtr Cepth

Excavetion 8907.5844

Pcc

Aggregat 14718.75

Cover & Frame 75 kg ((1.2x1.2*0.15) - (3.14*.56*.56/4*.15)) x 5322.4

Cover & Frame 75 kg ((1.2x1.2*0.15) - (3.14*.56*.56/4*.15)) x 5322.4

23626.3344

1:4:8 Concret 4.5kg 1:5:10 Concret 2.5 kg

25.65 14.25

33.75 33.75

27 27

86.40 75.00

3048.192 2646

3717

Length L 0.9

Breadth B 0.8

Height H 0.9

Thickness T 0.23

Extra 1 mtr Cepth

984.31

2274.48

1578.53

961.35 Steps 3 Nos

5798.67

1532.28

2626.77

1706.28

915.12

6780.44

200 Dia 250 Dia 300 Dia

Extra Cepth For 1 mtr.

317.52 370.44 423.36

211.68 267.91 330.75

555.66 635.04 714.42

330.75 400.21 476.28

200 Dia 250 Dia 300 Dia

365.76 426.72 487.68

243.84 308.61 381.00

640.08 731.52 822.96

381.00 461.01 548.64

200 Dia 250 Dia 300 Dia

402 469 536

268 339.19 418.75

703.5 804 904.5

418.75 506.69 603.00

200 Dia 250 Dia 300 Dia

462.36 539.42 616.48

308.24 390.12 481.63

809.13 924.72 1040.31

481.63 582.77 693.54

65 Dia 80 Dia 100 Dia

149.695 161.21 184.24

293.6325 310.905 345.45

1500x1200x1500 1800x1400x1500

2386.56 2902.19

1506.60 1900.35

3160.50 3580.50

2632.00 3052.00

518.88 601.68

10204.54 12036.72

3.5mtr x 5mtr x 2mtr Cepth 3.0mtr x 1.0mtr x 1.5mtr Cepth

14319.00 3960.00 Excavetion

5128.2 1598.4 PCC

21360 7200 Concret

20095.488 6773.76 Reinforcement

9477 2142 Slab

8915.9616 2015.1936 Reinforcement

3845.40 1922.70 Steps

5710.3 2855.15 Cover

88851.35 28467.20

Rate as On 12-10-2010

rate for cement Rs.265.00 Per Bag

rate for sand Rs.7,500.00 Per Brass

rate for metal Rs.3,000.00 Per Brass

rate for bricks Rs.4.00 Per Brick

400 Dia 450 Dia 500 Dia 600 Dia 700 Dia 750 Dia

529.2 582.12 635.04 740.88 846.72 899.64

476.28 558.97 648.27 846.72 1071.63 1194.01

873.18 952.56 1031.94 1190.7 1349.46 1428.84

648.27 744.19 846.72 1071.63 1323.00 1458.61


609.6 670.56 731.52 853.44 975.36 1036.32

548.64 643.89 746.76 975.36 1234.44 1375.41

1005.84 1097.28 1188.72 1371.6 1554.48 1645.92

746.76 857.25 975.36 1234.44 1524.00 1680.21


670 737 804 938 1072 1139

603 707.69 820.75 1072 1356.75 1511.69

1105.5 1206 1306.5 1507.5 1708.5 1809

820.75 942.19 1072.00 1356.75 1675.00 1846.69


770.6 847.66 924.72 1078.84 1232.96 1310.02

693.54 813.95 943.98 1232.96 1560.46 1738.67

1271.49 1387.08 1502.67 1733.85 1965.03 2080.62

943.98 1083.66 1232.96 1560.46 1926.50 2123.97


230.3 276.36 322.42 368.48 460.6 506.66

414.54 483.63 552.72 621.81 759.99 829.08

625 #VALUE!

125

125

800 Dia 900 Dia 1000 Dia 1100 Dia 1200 Dia

952.56 1058.4 1164.24 1270.08 1375.92

1323 1600.83 1905.12 2235.87 2593.08

1508.22 1666.98 1825.74 1984.5 2143.26

1600.83 1905.12 2235.87 2593.08 2976.75


1097.28 1219.2 1341.12 1463.04 1584.96

1524 1844.04 2194.56 2575.56 2987.04

1737.36 1920.24 2103.12 2286 2468.88

1844.04 2194.56 2575.56 2987.04 3429.00


1206 1340 1474 1608 1742

1675 2026.75 2412 2830.75 3283

1909.5 2110.5 2311.5 2512.5 2713.5

2026.75 2412.00 2830.75 3283.00 3768.75


1387.08 1541.2 1695.32 1849.44 2003.56

1926.5 2331.07 2774.16 3255.79 3775.94

2196.21 2427.39 2658.57 2889.75 3120.93

2331.07 2774.16 3255.785 3775.94 4334.63

500 Dia 600 Dia 700 Dia 750 Dia 800 Dia 900 Dia 1000 Dia

552.72 644.84 736.96 783.02 829.08 921.2 1013.32

898.17 1036.35 1174.53 1243.62 1312.71 1450.89 1589.07

1100 Dia 1200 Dia

1105.44 1197.56

1727.25 1865.43

II*d*l*rate

Painting

Sr. No Size LenthEnamel@2 coat Apcolite Primer Red oxide TotalPrimer Zinc ChromateTotal Labour

Area/ RMT Rate Amt Cov Rate Amt RMT Cov Rate Amt RMT Rate AmtMM Inch Mtrs Dec-09 ### ###

1 15 0.6 1 0.17 0.0850 153.00 4 0.1 72 0.612 5 0.1 120 1.02 5 30 32 20 0.8 1 0.17 0.1010 153.00 6 0.1 72 0.727 7 0.1 120 1.212 7 30 33 25 1 1 0.17 0.1160 153.00 6 0.1 72 0.835 7 0.1 120 1.392 7 30 34 32 1.3 1 0.17 0.1380 153.00 8 0.1 72 0.994 9 0.1 120 1.656 10 30 45 40 1.6 1 0.17 0.1630 153.00 8 0.1 72 1.174 9 0.1 120 1.956 10 30 56 50 2 1 0.17 0.1950 153.00 10 0.1 72 1.404 11 0.1 120 2.34 12 30 67 65 2.6 1 0.17 0.2420 153.00 12 0.1 72 1.742 14 0.1 120 2.904 15 30 78 80 3.1 1 0.17 0.2890 153.00 14 0.1 72 2.081 16 0.1 120 3.468 17 30 99 100 3.9 1 0.17 0.3520 153.00 18 0.1 72 2.534 21 0.1 120 4.224 22 30 11

10 125 4.9 1 0.17 0.4300 153.00 22 0.1 72 3.096 25 0.1 120 5.16 27 30 1311 150 5.9 1 0.17 0.5090 153.00 26 0.1 72 3.665 30 0.1 120 6.108 32 30 1512 200 7.9 1 0.17 0.6680 153.00 34 0.1 72 4.81 39 0.1 120 8.016 42 30 2013 250 9.8 1 0.17 0.8250 153.00 42 0.1 72 5.94 48 0.1 120 9.9 52 30 2514 300 11.8 1 0.17 0.9820 153.00 50 0.1 72 7.07 57 0.1 120 11.78 62 30 2915 350 13.8 1 0.17 1.1390 153.00 58 0.1 72 8.201 66 0.1 120 13.67 72 30 3416 400 15.7 1 0.17 1.2970 153.00 66 0.1 72 9.338 75 0.1 120 15.56 82 30 3917 450 17.7 1 0.17 1.4540 153.00 74 0.1 72 10.47 84 0.1 120 17.45 91 30 4417 500 19.7 1 0.17 1.6110 153.00 82 0.1 72 11.6 94 0.1 120 19.33 101 30 48

17 600 23.6 1 0.17 1.9250 153.00 98 0.1 72 13.86 112 0.1 120 23.1 121 30 58

Coverage

Mtr2

SWL/PFF/10-11/208-2OFFER FOR PLUMBING AND FIRE FIGHTING WORKS FOR PROJECT HOTEL RADISSON AT KANJURMAG.

SWL/PFF/10-11/208-231.03.2011

STERLING AND WILSON LTD.49 OF 245

Description Unit Qty Make

1.0 SANITARY SYSTEM

1.1 Each 360.00 Labour

a) Concealed flush cistern with the cover plate

b) CI chair supports for the water closet

1.1 a Same as above but for floor Each 37.00 Labourmounted water closets without the in-built faucetsa) Concealed flush valve with the cover plate.

1.1b Each 15.00 Labour


d) Two Bib Tap with Health Faucet

1.1c Each 5.00 Labour


Sr.No.

Fixing Client's/ Architect's approved , make special coloured vitreous chinaware wall Mounted European The item shall be with

c) Matching coloured solid plastic seat & cover very heavy quality with rubber buffers fixed to the closet with CP brass pillar hinges.

Fixing Client's/ Architect's approved , make special coloured vitreous chinaware wall Mounted European The item shall be with ( for BOH Toilets)

a) Concealed flush cistern./Conclead flush Valve with the cover plate.


Same as Item No 1.1 above but indian water closets with P-trap

Fixing Client's/ Architect's approved, Console Lavotary/Semi Reseced lavotary counter comprising:

a)vitreous chinaware oval shaped wash basin, with supporting MS or CI brackets

b) 1No 15mm CP brass single lever wash basin mixer fitting with pop-up waste.

c) 1No 32mm CP cast brass bottle trap with extension piece to wall, wall flange with rubber adopter waste connection.


SWL/PFF/10-11/208-231.03.2011


1.2a Each 15.00 Labour

1.2c Same as above but for the pedestal type wash basins Each R.O Labour

1.3 a Each 12.00 Labour

a) Large flat back wall hung urinal size 610 x 400 x 380mm

d) 32mm dome CP cast brass waste.

1.3 b Each 10.00 Labour

a) Large flat back wall hung urinal size 610 x 400 x 380mm

d) 2Nos heavy quality CP brass angular stop cock 15mm size with CP brass flexible connector pipe. The supporting bracket shall be provided with 3 coats of approved paint of approved shade

Fixing Client's/ Architect's approved, lavotary for BOH area comprising:





Fixing Client's/ Architect's approved, chinaware urinal comprising

b) 15mm CP brass battery operated automatic flush valve with infra-red sensor.

c) CP brass chromium plated flush piping from flush valve to urinal terminated with a 15 mm screwed spreader.

e) 32mm n.b CP cast running trap with extension pipe to wall, wall flange, rubber adopter for waste connection.

Fixing Client's/ Architect's approved, chinaware urinal comprising ( BOH Toilets)

b) 15mm CP brass battery operated automatic flush valve with infra-red sensor.


SWL/PFF/10-11/208-231.03.2011


d) 32mm dome CP cast brass waste.




1.7 Fixing Towel Ring with all accessories complete. Each 200.00 Labour

1.8 Fixing of accessries for Shower comprising Each 386.00 Labour

i)Thermostat bathand shower mixer with diverter & stop valve

ii) Rain Shower Head & its Accessoriesiii) Rain Shower Armiv ) Sliding Ralley for Shower Armiv ) Hand Shower Set

1.9 Each R.O Labour

1.10 Each R.O Labour



1.13 Each R.O Labour

c) CP brass chromium plated flush piping from flush valve to urinal terminated with a 15 mm screwed spreader.

e) 32mm n.b CP cast running trap with extension pipe to wall, wall flange, rubber adopter for waste connection.

Fixing recessed type toilet 'paper roll holder size 150mm x 150mm in vitreous chinaware with wooden rod and spring including cutting recess in wall setting the roll holder in cement sand mortar 1:3 reinstatement of wall surface to original conditions etc. complete.--

Fixing Towel rail 600mm long & 20mm dia with concealed type brackets fixed to wall with CP brass screws complete.

Fixing Towel rack with Single rail Fixed to wall with CP brass screws complete.

Same as above but for the showers without telephone shower arrangement & without bath tubs.

Fixing For Shower arrangement in the shower cubicles with the body shower & steam bath arrangement.

Providing and fixing in position single blower type hand drier including all electrical connection etc complete. (We have quoted for Instalation only)

Fixing and installation of of best 'Indian make S.S sink with integral drain board, single pressing of size 930mm x 460mm with supporting brackets CP brass waste, bottle trap etc. complete with single lever sink mixture with swinging spout with 450 mm long copper pipes.-

Fixing and installation of 6mm thick glass shelves size 500 x 125mm with CP brass bracket CP brass guard rail etc. complete.-


SWL/PFF/10-11/208-231.03.2011




i) Bath Tub As Specified by Architect

d) One no 40mm cast brass P or S trap as required. e) Four Hole Bath and Shower Set


1.17 Fixing Double coat hook with all accessories complete Each 386.00 Labour



a) Concealed flush cistern. with the cover plate.


d) Grab Bar

2 Each 3.00 Labour

Fixing and installation best Indian make CP brass liquid soap dispensers with CP brass bracket capacity 250 ml.

Fixing and installation of Cast Iron bath tubs imported comprising:

b) Brick masonry saddles 230 wide in cement mortar 1:5, plastered with 1:3 cement mortar 15mm thick.

c) One no waste assembly consisting of 40mm waste and 32mm overflow

The Tub top shall be set in chase cut in wall and reinstated to original conditions.

Installation and fixing of chinaware recessed soap trays 150mm x 75mm including reinstating the surface to original conditions.-

Fixing Grab bar 300 mm long for the bath tubs with all accessories complete.

Fixing Client's/ Architect's approved , make special coloured vitreous chinaware Floor Mounted European The item shall be with (For Handicap Toilet)


Fixing Client's/ Architect's approved, Console Lavotary/Semi Reseced lavotary counter comprising:( For Handicap Toilet)



SWL/PFF/10-11/208-231.03.2011


TOTAL FOR SANITARY SYSTEM

2.0 WATER SUPPLY SYSTEM

2.1

2.1.1 15mm n.b Rm R.O Jindal2.1.2 20mm n.b Rm R.O Jindal2.1.3 25mm n.b Rm R.O Jindal2.1.4 32mm n.b Rm R.O Jindal2.1.5 40mm n.b Rm R.O Jindal2.1.6 50mm n.b Rm R.O Jindal2.1.7 65mm n.b Rm R.O Jindal2.1.8 75mm n.b Rm 300 Jindal2.1.9 100mm n.b Rm 50 Jindal

2.1.10 150mm n.b Rm R.O Jindal

2.2A

2.2A.1 15mm n.b Rm 8700 Astral2.2A.2 20mm n.b Rm 3550 Astral




Providing, laying, fixing jointing with screwed joints using teflon tape GI pipes heavy quality conforming to IS 1239 including all fittings such as sockets, unions reducers, long or short bends, elbows, nipples, flanges,checknuts,clamps,z-pieces, including support required as per approved dwgs and specification etc. testing the pipes and specials and painting the pipes and fittings 'with one coat of approved primer & finishing coats all as per specifications For pipes in exposed conditions:-

Providing, laying, fixing jointing CPVC SDR 11 Pipes including all fittings such as sockets, unions reducers, long or short bends, elbows, nipples, flanges,checknuts,clamps,z-pieces,male and female adapters ,including all support as per supplier specification and approved drawings etc all as per specifications For pipes Layed below the Ground Lvl or Chased Walls :-

Including Providing Structural support for pipe lines using channels, tees, angles, flats & plates fabrication by cutting threading & welding if required, applying one coat of red oxide primer and three coats of synthetic enamel paint, including necessary bolts nuts, washer etc. as required by the Engineer-in-charge. (We have quote with out Painting)


SWL/PFF/10-11/208-231.03.2011


2.2A.3 25mm n.b Rm 100 Astral2.2A.4 32mm n.b Rm 100 Astral2.2A.5 40mm n.b Rm R.O Astral2.2A.6 50mm n.b Rm R.O Astral

2.2B

2.2B.1 15mm n.b Rm 9100 Astral2.2B.2 20mm n.b Rm 6875 Astral2.2B.3 25mm n.b Rm 6150 Astral2.2B.4 32mm n.b Rm 1100 Astral2.2B.5 40mm n.b Rm 750 Astral2.2B.6 50mm n.b Rm 1275 Astral2.2B.7 65mm n.b Rm R.O Astral2.2B.8 75mm n.b Rm R.O Astral2.2B.9 100mm n.b Rm R.O Astral

2.2B.10 150mm n.b Rm R.O Astral

2.2C

2.2C.1 15mm n.b Rm 50 Astral2.2C.2 20mm n.b Rm 30 Astral2.2C.3 25mm n.b Rm 30 Astral2.2C.4 32mm n.b Rm 1500 Astral2.2C.5 40mm n.b Rm 1500 Astral2.2C.6 50mm n.b Rm 700 Astral

Providing, laying, fixing jointing CPVC SDR 11 Pipes including all fittings such as sockets, unions reducers, long or short bends, elbows, nipples, flanges,checknuts,clamps,z-pieces,male and female adapters ,including all support as per supplier specification and approved drawings etc all as per specifications For pipes in Exposed conditions:- (We have quoted for SDR 11 For 15 mm dia to 50 mm dia & Sch 40 For 65 mm dia & above) (We have quote with out Painting)

Including Providing Structural support for pipe lines using channels, tees, angles, flats & plates fabrication by cutting threading & welding if required, applying one coat of red oxide primer and three coats of synthetic enamel paint, including necessary bolts nuts, washer etc. as required by the Engineer-in-charge.

Providing, laying, fixing jointing CPVC Sheduled-40 Pipes including all fittings such as sockets, unions reducers, long or short bends, elbows, nipples, flanges,checknuts,clamps,z-pieces,male and female adapters including all support as per supplier specification and approved drawingsetc all as per specifications For pipes in Exposed conditions:

Including Providing Structural support for pipe lines using channels, tees, angles, flats & plates fabrication by cutting threading & welding if required, applying one coat of red oxide primer and three coats of synthetic enamel paint, including necessary bolts nuts, washer etc. as required by the Engineer-in-charge. (We have quoted for SDR 11 For 15 mm dia to 50 mm dia & Sch 40 For 65 mm dia & above) (We have quote with out Painting)


SWL/PFF/10-11/208-231.03.2011


2.2C.7 65mm n.b Rm 710 Astral2.2C.8 80mm n.b Rm 175 Astral2.2C.9 100mm n.b Rm 970 Astral

2.2C.10 150mm n.b Rm 650 Astral

2.3

2.3.7 65mm n.b Rm 10 Astral2.3.8 75mm n.b Rm 450 Astral2.3.9 100mm n.b Rm 1000 Astral

2.3.10 Rm 150

2.3.11 150mm n.b Rm 560 Astral

2.4

Hassein Cloth and applying bitumenine paint etc complete.2.4.1 15mm dia Rm R.O Rajco2.4.2 22mm dia Rm R.O Rajco2.4.3 28mm dia Rm R.O Rajco2.4.4 35mm dia Rm R.O Rajco2.4.5 42mm dia Rm R.O Rajco2.4.6 54mm dia Rm R.O Rajco

2.6

2.6.1 Each R.O Audco2.6.2 Each R.O Audco

2.6.3 Each R.O Audco

2.6.4 Each R.O Audco2.6.5 50mm Each R.O Zoloto2.6.6 40mm Each R.O Zoloto2.6.7 32mm Each R.O Zoloto2.6.8 25mm Each 10 Zoloto

2.7

2.7.1 65mm Each 5 Zoloto2.7.2 50mm Each 90 Zoloto2.7.3 40mm Each 75 Zoloto2.7.4 32mm Each 70 Zoloto2.7.5 25mm Each 780 Zoloto2.7.6 20mm Each 400 Zoloto2.7.7 15mm Each 450 Zoloto

same as item 2.2B but for CPVC Sheduled 80 Pipes with all necessary fittings as required

125mm n.b (125 mm dia CPVC Pipe not availeble hence we have not quoted)

Providing, laying jointing and fixing Copper pipe of Table X with inbuilt solder fittings like elbow, tees, male/female adapters making chases in walls and redoing the same to original / or hagging to the ceiling with hitech bracket including wrapping the pipe with two layers of

Providing, fixing and testing heavy quality gun metal gate valve with screwed ends 20kgm class on GI or CPVC pipe lines -

150mm (We have quoted for C I Butterfly Valve PN 16)100mm (We have quoted for C I Butterfly Valve PN 16)

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

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

Providing, fixing and testing heavy quality Gun metal ball valve as per IS 778 with screwed ends 20kgm class on CPVC or GI pipe lines.


SWL/PFF/10-11/208-231.03.2011


2.8 Providing, fixing gun metal non return valve of approved quality

2.8.1 Each 11 Zoloto

2.8.2 Each 1 Zoloto

2.8.3 Each 6 Zoloto2.8.4 50mm Each R.O Zoloto2.8.5 40mm Each R.O Zoloto

2.9

2.9.1 150mm Each 26 Audco2.9.2 100mm Each 56 Audco2.9.3 80mm Each 13 Audco2.9.4 65mm Each 12 Audco2.9.5 50 mm Each 5 Audco2.9.6 Each R.O Zoloto2.9.7 Each R.O Zoloto2.9.8 Each R.O Zoloto

2.10

2.10.1 150mm Each 4 Zoloto2.10.2 100mm Each 4 Zoloto2.10.3 80mm Each 2 Zoloto2.10.4 65mm Each R.O Zoloto2.10.5 50mm Each R.O Zoloto

2.11

2.11.1 150mm Each 4 Zoloto2.11.2 100mm Each 10 Zoloto2.11.3 80mm Each 1 Zoloto2.11.4 65mm Each 11 Zoloto2.11.5 50mm Each 2 Zoloto

2.12

2.12.1 Each 2

100 mm (We have quoted for C I wafer type check valve)

80 mm (We have quoted for C I wafer type check valve)

65mm (We have quoted for C I wafer type check valve)

Providing, fixing and testing heavy quality CI Butterfly valve Slim seal type including suitable D table flanges and nuts and bolts etc complete.

40mm (We have quoted for Ball Valve)32mm (We have quoted for Ball Valve)25mm (We have quoted for Ball Valve)

Providing, fixing and testing heavy quality CI cylindrical Y type Strainer with SS jali / mesh perforation size including suitable E table flanges and nuts and bolts etc complete.

Providing, fixing and testing heavy quality CI wafer type check valve including suitable E table flanges and nuts and bolts etc complete.

Providing and fixing in position Gun metal heavy type online Pressure reducing valves with bye pass arrangement inluding necessary ball valves,connecting pipes, pressure gauges GI Fittings like elbows, tees, union including making connection to GI/CPVC Water supply lines etc complete.

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

Honeywell/ Zoloto/

Fi-beg


SWL/PFF/10-11/208-231.03.2011


2.12.2 Each 1

2.12.3 Each 1

2.12.4 Each 2

2.12.5 50 mm Each 27

2.12.6 40mm Each 27

2.12.7 32mm Each 2

2.12.8 25 mm Each 2

2.13

2.13.1 65mm n.d pipes Each R.O. Zoloto2.13.2 80mm n.d pipes Each R.O. Zoloto2.13.3 100mm n.d pipes Each R.O. Zoloto

2.14

2.14.1 150 mm size Each R.O

2.14.2 100 mm size Each 1

2.14A

2.14A.1 100 dia each 3

2.14A.2 80 dia each 3

2.14A.3 65 dia each 3

2.14A.4 50 dia each 2

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

Honeywell/ Zoloto/

Fi-beg

80 mm (We have quoted for C I Butterfly Valve PN 16 instead of ball valves)

Honeywell/ Zoloto/

Fi-beg

65mm (We have quoted for C I Butterfly Valve PN 16 instead of ball valves)

Honeywell/ Zoloto/

Fi-beg

Honeywell/ Zoloto/

Fi-beg

Honeywell/ Zoloto/

Fi-beg

Honeywell/ Zoloto/

Fi-beg

Honeywell/ Zoloto/

Fi-beg

Providing and fixing CI flanged sluice valve class I conforming to IS 780 with a pair of tail pieces making necessary flanged joints with 3 ply rubber insertion 3mm thick, with bolts, nuts & washers, testing the valve & flanged joints complete as per specifications.-

Providing and fixing best Indian make CI flanged water meters direct reading type calibrated in 'litres & kilolitres tested and approved by Mumbai Municipal Corporation with dirt box (strainer) including making necessary flanged joints, testing etc. complete.--

Actaris/ Woltex

Actaris/ Woltex

Provivding & fixing BMS compatable water meter for following dia pipes with all accesaries (We have quoted for B/F Valve 3 Nos, NRV 1 no, Y Strainer 1 no)

Actaris/ Woltex

Actaris/ Woltex

Actaris/ Woltex

Actaris/ Woltex


SWL/PFF/10-11/208-231.03.2011


2.15

2.16 Each 1 Civil/Neco

2.17 Each R.O Civil/Neco

2.18 Kg R.O Local

2.19

2.19.1 100 mm n.d Each 2 Techno2.19.1 75mm n.b Each 1 Techno2.19.1 65mm n.b Each 1 Techno2.19.1 25mm n.b Each 2 Techno

2.20

2.20.1 Cu.m 100 Labour

2.20.2 - Do - in soft rock Cu.m R.O Labour

Constructing brick masonry valve & meter chambers in 250mm thick brick masonry in cement mortar 1.5 using first class bricks constructed over a bed of 150mm thick cement concrete 1:2:4 plastering inside outside and all 'exposed surface with 20mm thick cement mortar 1.3, finishing 'inside with a floating coat of neat cement providing & fixing CI frame & cover size, weight mentioned below painting all CI items with 3 coats of approved bitumastic paint etc. complete.--

Chamber 600 x 600mm clear inside with 600 x 600 CI frame & cover weighting not less than 250kg Depth of chamber not exceeding 1000mm.

Chamber 900 x 600 mm with CI frame and cover size 900 x 600 weighing not less than 250kg including painting with 3 coats of bitumastic paint.(We have quote for 1.5 mtr. Depth)

Providing Structural support for pipe lines using channels, tees, angles, flats & plates fabrication by cutting threading & welding if required, applying one coat of red oxide primer and three coats of synthetic enamel paint, including necessary bolts nuts, washer etc. as required by the Engineer-in-charge. The weight of the support shall be calculated on the basis of catalogue weights of sections used (weight of bolts, nuts etc. will not be considered)---

Providing & fixing brass float valves with brass rod and copper float suitable to withstand a pressure 2 kg/sqcm.

Excavation in trenches for pipelines of required width and depth as directed by Engineer-in-charge including trimming bottom and sides, excavation for sockets including refilling with selected excavated material (after laying of pipeline) in 200mm layers, watering consolidation disposal of surplus earth within 50m etc. complete (for LA class pipes only)

In ordinary soil (for CI pipe lines laid outside the building only) depth not exceeding 1.5m.


SWL/PFF/10-11/208-231.03.2011


2.21

2.21.1 15mm pipes Rm 10400 Armaflex2.21.2 20mm pipes Rm 5000 Armaflex2.21.3 25mm pipes Rm 3150 Armaflex2.21.4 32mm pipes Rm 1500 Armaflex2.21.5 40mm pipes Rm 1500 Armaflex

Same as item 2.21 but with 19mm2.21.6 50mm pipes Rm 700 Armaflex2.21.7 65mm pipes Rm 50 Armaflex2.21.8 80mm pipes Rm 450 Armaflex2.21.9 100mm pipes Rm 450 Armaflex

2.21.10 125mm pipes Rm 150 Armaflex2.21.11 150mm pipes Rm 350 Armaflex

2.22

2.22.1 15mm n.b air valve with Each 80 OR15mm isolation valve.



2.23

2.23.1 65mm connections Each 4 Kirti2.23.2 50mm connections Each 6 Kirti2.23.3 40mm connections Each 4 Kirti2.23.4 32mm connections Each 4 Kirti2.23.5 25mm connections Each 30 Kirti2.23.6 20mm connections Each 75 Kirti2.23.7 15mm connections Each 90 Kirti

2.24 set 1 Labour

2.25 Each 12 Cirrus

Insulation of hot water pipe lines either CPVC, GI or copper with 9mm thick nitrile rubber with primer, adhesive tape at the joint & applying a cover of polyshield on the surface for mech protection as well in complete.

Providing and fixing best Indian make CP brass Auto air release valves with isolation valve fixed on GI / CPVC lines.

Providing connections to equipments (Kitchen/ Laundry etc. including provision of control valve, running joint with union etc. complete.

Making connection from the existing Municipal Water main line including permission from the Municipal Authority, with all liasoning work, submission of drawings etc complete.

Supplying, testing and commissioning automtic level controller(Hi/Low) in overhead water Fire tank & cooling Tower as per the dimension of the water tanks including necessary electical cabling and connection to the pump panel for the given drawings in complete. (We have quoted for Cirrus Make Model No CLS2-CD)


SWL/PFF/10-11/208-231.03.2011


2.26

2.26.1 65 dia Each R.O Avcon2.26.2 75 dia Each R.O Avcon2.26.3 100 dia Each R.O Avcon

TOTAL FOR WATER SUPPLY SYSTEM

3.0 INTERNAL DRAINAGE

3.1

3.2 As in item 3.1 but trap Each 1400 Necowith 100 mm outlet

3.3 As in item 3.1 but trap Each 150 Necowith 75mm outlet

3.4 As in item 3.1 but trap Each R.O Supremein PVC.

3.5 As in item 3.2 but with Each R.O SupremePVC trap.

3.6 Each 1500 Chilly

3.7 - Do - grating of size Each 100 Chilly150mm x 150mm

3.8 Each 412 Supreme

Supplying and fixing Motorised Solenoid Valve with all required accessories including the Electrical control cabling between the valve and the control panel/pump panel as required in conjunction with the layout plans.

Providing and fixing cast iron traps of self cleansing design with water seal not less than 50mm 'with or without vent,including setting the trap in 1:2:4 cement concrete etc. complete. The trap shall be `P' or `S' 'type as required. Trap 'with 100 mm inlet .- (We have quoted for Drip Seal Joint)

Providing and fixing stainless steel grating 'of 18 gauge thick, with 'circular perforation of 'approved pattern over CI 'traps. The grating shall be of size 100mm x 100mm or circular of 100mm dia '(as directed) and shall 'be set in cement, sand mortar 1:3 etc. complete.

Providing, fixing, jointing and testing HARD PVC WC pan connector of approved 'colour with or without 'vent horn all as per requirements of Engineer-'in-charge. Size 100mm i/d -'Length 300mm to 400mm.-


SWL/PFF/10-11/208-231.03.2011


3.9

3.9.1 200mmi/d Rm 850 Neco3.9.2 150mm i/d Rm 7100 Neco3.9.3 100mm i/d Rm 6000 Neco3.9.4 75mm i/d Rm 1900 Neco

3.9.5 Rm R.O.

3.9.6 Rm R.O Neco

3.10

Inlet for:3.10.1 250mm i/d pipes Each 10 Neer3.10.2 150mm i/d pipes Each 20 Neer3.10.3 100mm i/d pipes Each 5 Neer

3.11

3.11.1 Each 4 Local

3.11.2 150mm dia pipes Each 45 Local3.11.3 100 dia pipes Each 25 Local3.11.4 75 dia pipes Each 5 Local

3.12 Kg R.O Local

3.13

Supplying, laying, fixing 'jointing & testing Centrifugally cast 'iron spun soil pipes / sand cast pipes including 'all fittings with or without inspection doors, 'vents, cowls at top etc. 'jointing with lead caulked joints, painting ,including L angle support and anchor fasterners ( helti supports) as required and as per approved drawing, all as per 'specification and as directed by Engineer-in-charge.- (We have quoted for drip seal joints)

Providing Structural support for pipe lines using channels, tees, angles, flats & plates fabrication by cutting threading & welding if required, applying one coat of red oxide primer and three coats of synthetic enamel paint, including necessary bolts nuts, washer etc. as required by the Engineer-in-charge.

65mm i/d (65 dia CI Pipe not availeble hence We have Quoted for the same) 50mm i/d (We have Quoted for IS 1729)

Providing and fixing in position cast iron rain water inlets with gravel guard and dome type grating specially cast generally conforming to drgs.

Providing and fixing cast brass clean out plugs with suitable 'inset keys screwed to GI sockets in CI LA class pipe lines complete as per specification

200mm dia pipes (We have quotef for 300 mm long GI Pipe With Blank flange)

Providing and fixing MS supports for pipes fabricated from MS flats angles and plates including fixing the brackets to walls, slab, beam etc.with anchor, fasteners 12mm 'U' or 'J' bolts for fixing the pipes to clamp painting with one coat of primer and two coats of approved paint etc. complete.

Providing, laying fixing and testing (after joint ing which will be measured and paid seperately) LA class CI pipes suitable for lead jointing conforming to IS 1536,including L angle support and anchor fasterners ( helti supports) as required and as per approved drawing (We have quoted for drip seal joints)


SWL/PFF/10-11/208-231.03.2011


3.13.1 250mm pipes Rm R.O Electrosteel

3.13.2 200mm pipes Rm 325 Electrosteel

3.13.3 150mm pipes Rm 450 Electrosteel

3.13.4 100 mm pipes Rm 10 Electrosteel

3.13.5 75 mm pipes Rm R.O Electrosteel

3.14 Each 45 Adhikari

3.14a Each R.O Adhikari

3.15

3.15.1 50 O.D. pipes RM 50 Supreme3.15.2 40 O.D. pipes RM 75 Supreme3.15.3 32 O.D. pipes RM 1100 Supreme

3.16

3.16.1 100 mm Dia RM R.O Supreme3.16.2 150 mm Dia RM R.O Supreme3.16.3 200 mm Dia RM R.O Supreme

3.17 Making core cutting in RCCslabs, beams etc for the followingdiameters of Pipe

3.17.1 150 dia Each 50 Labour3.17.2 100 dia Each 1200 Labour3.17.3 75 dia Each 400 Labour

TOTAL FOR INTERNAL DRAINAGE

4.0 EXTERNAL DRAINAGE SYSTEM

Supply, fabrication, fixing in position making all inlet connections and, SS fabricated drain boxes size 550 x '250 x 400 deep made of 3mm S.S plate, tube size and number as required for inlets and outlets, S.S baffle for providing waterseal of min. 35mm. Stainless Steel 'perforated tray size 380 x 230 'x 75 to retain solids 10 SWG SS 316 S.S cover, independent perforated cover over tray portion and fixed cover over outlet portion all detailed in drawing.

Same as above but with Hot Dip Galvanised Sheet instead of SS.

Providing and fixing GI pipes conforming to pipes for connecting from waste appliances to floor trap with all fittings such as elbows, reducers, GI to CI adapters etc. and including making good walls and floors wherever required (We have quoted for PVC Agriculture Pipie 6 kg/cm2 Confirming IS:4985 with fittings)

Providing and fixing PVC Pipe of 6 kg/cm2 confirming to IS 4985 for rain water discharge. confirming to the standards. including all fittings with and with with out inspection doors .


SWL/PFF/10-11/208-231.03.2011


4.1

4.1.1 Cu.m 400.00 Labour

4.1.2 Cu.m 30.00 Labour

4.2

4.2.1 100mm i/d Rm R.O

4.2.2 150mm i/d Rm R.O

4.2.3 230mm i/d Rm R.O

4.3

4.3.1 150 mm i/d Rm R.O Pranali4.3.2 200mm i/d Rm R.O Pranali4.3.3 250mm i/d Rm R.O Pranali4.3.4 300 mm i/d Rm RO Pranali

4.4

4.4.1 150 mm i/d Rm 75.00 Pranali4.4.2 200 mm i/d Rm 25.00 Pranali4.4.3 Rm 200.00 Pranali4.4.4 300mm i/d Rm 120.00 Pranali4.4.5 450 mm i/d Rm 30.00 Pranali

4.5 Cu.m 100.00 Local

Excavation in trenches for pipe lines including trimming bottom and sides cutting for sockets, ramming of bottom refilling in 200mm layers with 'selected excavated earth, disposal of surplus earth within 50m etc. complete.

Depth of excavation not exceeding 1.5m (Excava'tion in all classes of soil)

Extra over item (1) above 'for depths greater than 1.5m but not exceeding 3.0m.

Providing, laying to lines & levels jointing with cement sand mortar 1:1 curing and testing 'best Indian make salt 'glazed stoneware pipes and all specials conforming to class A of IS 651.

Lalchand Anand

Lalchand Anand

Lalchand Anand

Providing, laying to ines jointing with hemyarn and cement sand mortar 1:1 NP2 class RCC spun pipes with collars joints as per IS 458, testing, rectification of leaks etc. complete.(For Sewage Line)

Providing, laying to lines jointing with hemyarn and cement sand mortar 1:1 NP2 class RCC spun pipes with collars joints as per IS 458, testing, rectification of leaks etc. complete.(For Storm water Line)for entire property

230mm i/d (We have quoted for 250 mm dia)

Providing cement concrete 1:3:6 for bedding haunches & envelopes for pipe lines including mixing, placing, form work, curing etc. complete


SWL/PFF/10-11/208-231.03.2011



Gully trap with 150 x 150 inlet & 150mm outlet.

4.7

4.7.1 Each 1.00 Civil/Neco

4.7.2 Mtrs R.O Civil

4.7.3 Each 20.00 Civil/Local



4.8 m R.O Civil

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

Construction of brick masonry inspection chambers with first quality burnt bricks in cement mortar 1:5, 250mm thick over 1:4:8 cement concrete foundation, 1:2:4 cement concrete for benching and channel cement mortar plaster 1:3 '20mm thick on inside outside and all exposed faces providing & fixing cast iron steps if depth of chamber exceeds 1000mm etc. complete.

Size of chamber 900mm x 450mm inside clear for sewer lines depth not exceeding 1500mm with CI frame & cover. Size 900 x 450 weighing not less than 125 kgms.

Extra Over item 4.7.1 additional depth of inspection chamber including provision of CI steps at 300 mm C/C in vertical direction. (We have quoted for 230 mm thick brick work)

Size of chamber 900 x 450mm inside clear for storm water inspection chambers depth not exceeding 1500mm including MS angle iron frame size 900 x 450mm made out of 50 x 50 x 6 angle, M.S grating size 900 x 450mm with 40 x 5 flats as frame & 40 x 5 flats at 15mm c/c welded to outer 'frame to form grating, painting of all M.S items with 2 coats 'of approved paint etc. complete

same as above for 450x450mm catch basins(We have quoted for 600 mm depth)

same as above for 600x600mm catch basins (We have quoted for 600 mm depth)

Extra over item 4.7.2 additional depth of inspection chamber including provision of CI steps at 300mm C/C in vertical direction. (We have quoted for 4.7.3 with 230 mm thick brick work)


SWL/PFF/10-11/208-231.03.2011




4.11 Each R.O Civil/Local

4.12 Qntl. R.O Local

4.13 As in item 4.12 above but grating instead of solid cover. Qnt1. R.O Local

4.14

1:4:8.

4.14.1 Trap 150 dia Each R.O

4.15 Rm 30.00 Local

4.16 Each 1.00 Civil/Local

Constructing conical manholes in 350mm brick masonry 1:5 over 230mm thick 1:4:8 cement concrete, 1:2:4 cement concrete for benching & channel, plastering with cement sand mortar 1:3 20mm thick on inside outside and all exposed surface, providing CI steps @ 300mm C/C etc.complete.

Chamber 900mm inside clear dia at bottom 525mm inside clear at top and depth not exceeding 1800mm provided with CI frame & cover weighing not less than 250kgms.

Extra over item 4.9 above for chambers exceeding 1800mm in depth with brick masonry 400mm thick for portion below 1800mm all as per item 4.9 complete. (Total depth not 'exceeding 3000mm).

M.S frame and M.S grating including painting as in the item 4.7.1

Providing and fixing CI frame & cover of any shape (square rectangular or circular) including necessary cement mortar 1:3, for fixing painting CI frame and cover with 2 coats of bitumastic paint etc. complete.

Providing & fixing best Indian 'make salt glazed stone ware 'sewer trap with cleaning eye cap set in cement concrete

Lalchand Anand

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

Grease Traps Details required Size of grease trap shall be 2.60mx1.30mx1.2m (refer attached dwg for details) (We have quoted for M S Hot Deep Galvanised Cover & Frame As per openings shown in the drawing & 40 mm thick Stone Partition for Bufels)


SWL/PFF/10-11/208-231.03.2011


4.17

4.17.1 75 mm Dia RM 200.00 Supreme

4.17.2 100 mm Dia RM 300.00 Supreme



4.20 Each R.O

150 x 150

4.21

4.21.1 RM 20.00 Neco

4.21.2 RM 10.00 Neco

4.22

4.22.1 RM R.O Neco

4.22.2 RM R.O Neco

4.22.3 RM R.O Neco

4.23 Each 4 Civil/Neco

TOTAL FOR EXTERNAL DRAINAGE SYSTEM

5.0 HYDROPNEUMATIC SYSTEM

5 Hydropneumatic System

Supply , Installation & commissioning of uPVC pipes with perforation & with alumunium mesh around it.

Making connection from the existing Municipal Sewer main line including permission from the Municipal Authority, with all liasoning work, submission of drawings etc complete.

Making connection from the existing Municipal Storm Water main and permission from the Municipal Authority, with all liasoning work, submission of drawings etc complete.

Providing and fixing in position Patel Patent Gully trap including making lead caulked joint with spun yarn, with inlet and outlet connection etc complete.

Patel Pattern

Providing & Fixing Ductile Iron Grating over Gutter of folloing width along with angle suport required along with accesaries

300 Wide (We have quoted for 300x600 mm, 35 kg weight Grating & 25x25x5 mm Angle frame)


Providing & Fixing Cast Iron Grating over Gutter of folloing width along with angle suport required along with accesaries




Construction of Rain water harvesting pits including the construction of the storm water collection chamber and filling of the same with the different corse sand as specified in the dwg including making the required borewell and providing the sloted pipes as required.


SWL/PFF/10-11/208-231.03.2011


5.1

c) Control Panel

e) All interconnection piping as shown on drawing.

5.1.1 Each 1 Grundfos




TOTAL FOR HYDROPNEUMATIC SYSTEM

6.0 PUMPS

6.1 Set 1 Grundfos

a) Control Panel with autochange over ,

c) All interconnection piping as shown on drawing.

Supply, installation, testing and commissioning of Hydropneumatic system for water supply comprising:

a) FRP Vessel with replaceable bladder as per data sheet and specification.

b) 3Nos pumps as per Data Sheet with valves on suction & ' delivery and non-return valve on delivery. All three pumps shall be provided with individual variable frequency drive.

d) All accessories required for the control of system as per control scheme.

f) Electrical connection to pumps from panel using suitable conductors and earthing of equipment. (Note: Refer the data sheets for Pressure vessel and Water Pumps with the corresponding number of floor being served as the suffix vessel or pump)

Hydropneumatic system water supply as per the Pump Data Sheet-DWP-1 & Vessel Data Sheet - HSP- 01

Hydropneumatic system water supply as per the Pump Data Sheet-FWP-1 & Vessel Data Sheet - HSP-03

Hydropneumatic system water supply as per the Pump Data Sheet-DWP-2 & Vessel Data Sheet - HSP-02


Supply, installation, testing and commissioning of Vertical DP pumps with Pressure Vessels of Suitable Pressure for A/C make up water 250 LPM 66M head ( ! Working + 1 S/b )

b) All accessories required for the control of system as per control scheme.


SWL/PFF/10-11/208-231.03.2011


f) Water Lvl sensers , etc..

g ) Required cabling with terminations etc ( approx 15 m )

6.2 Set 1 Grundfos

a) Control Panel with autochange over , Pressure Sensors




6.3 Set 1 Grundfos





6.4 Set 1 Grundfos


Electrical connection to pumps from panel using suitable con ductors and earthing of equipment.

Supply, installation, testing and commissioning of Vertical DP pumps with for Landscaping.500 Lpm 25 M Head ( ! Working + 1 S/b )


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

Supply, installation, testing and commissioning of Vertical DP pumps to transfer Domestic water from bsmt tank to Service floor flush water tank.. 600 Lpm 78 M Head ( ! Working + 1 S/b )



Supply, installation, testing and commissioning of Vertical DP pumps to transfer Flush water from flush tank to service floor flush tank . 400 Lpm 78 M Head ( ! Working + 1 S/b )


SWL/PFF/10-11/208-231.03.2011





6.5 Set 1 Grundfos





6.6 Set



e) Required foot valves , Butterfly valves , NRV , Strainer .. Etc.





Supply, installation, testing and commissioning of Vertical DP pumps for Transfer from STP to Flush Tank. 600 Lpm 16 M Head ( ! Working + 1 S/b )


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

Supply, installation, testing and commissioning of monoblock submerssible type centrifugal sump pumps of ( 1 working + 1 s/b ) comprising




SWL/PFF/10-11/208-231.03.2011


h) Guide Rail & cain for pulling the pumps

i) 4 Grundfos

ii) 1 Grundfos

iii) 2 Grundfos

iv) 1 Grundfos

v) 3 Grundfos

vi) 5 Grundfos

6.7 set R.O Kirlosker

Flow rate: 750 LPM

Head : 20 Mtrs

TOTAL FOR PUMPS

7.0 ELECT OF PLUMBING SYSTEM C

7.1 MV SWITCHGEAR & POWER PANELS

iii) Painting all sheet metal works.

iv) All accessories & supporting structure,base etc.,

Car Parking Sump pump as per Data Sheet- SP-1, 300 lpm 22M Head

Laundry Sump pump as per Data Sheet- SP-2, 300 lpm 18M Head

Toilet Sump pump as per Data Sheet- SP-3, 200 lpm 18M Head

Kitchen waste lifting Sump pump as per Data Sheet- SP-4, 200 lpm 18M Head

Plant room Sump pump as per Data Sheet- SP-5, 200 lpm 18M Head

Service Floor De-Watering pump as per Data Sheet- SP-6, 200 lpm, 15M Head

Suply,installation,testing & commisioning of DIESEL ENGINE DRIVEN self priming water sump with C.I head ,S.S shaft and impeller for De-watering basment mounted on trolly,complete wsith all accessries with fexible hose ,foot valve,ect(Maximum Flow Rate available is 650LPM, with out Panel, we have quoted flexible Pipe 5 mtr. only on suction side)

Supply, installation, testing and commissioning of cubicle type panels as specified and shown on drawing.

i) Main Copper busbars with bar type feeder connections & all internal wiring and connections.

ii) Earthing all components,frame etc. to a common internal earth bar.


SWL/PFF/10-11/208-231.03.2011


vii) Panel components as specified and as required.

viii) MS base frame.

7.1.1 Each 1

7.1.2 Each 1

7.1.3 Each 1

7.1.4 Each 1

7.1.5 Each 16 L & T

7.2 CABLING

Power Cabling (XLPE / PVC)

c) Earthing the glands armouring etc.Aluminium cables(XLPE cables)

7.2.1 3.5 C 120 sqmm m 100 KEI

7.2.2 3.5 C 95 sqmm m 100 KEI

7.2.3 3.5 C 35 sqmm m 150 KEI

v) Brass glands and crimping lugs for sending and receiving ends.

vi) All ammeters with C.T's and voltmeter and energy meters with necessary fuses.

vii) All Load Managers to have parameters like KW, KVA, A, V, PF,KVAR, Active & Reactive component of power, RS 485 port to have BMS compatibility as required & desired to complete the system.

ix)All switch gear to have short circuit levels as specified (for MCB, consider fuse back up etc.,).

Main Utility Pump Panel as required, specified and shown on drg. No. R-167-P-353

Square Automation

Service Floor Utility Pump Panel as required, specified and shown on drg. No. R-167-P-353

Square Automation

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

Square Automation

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

Square Automation

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

Supply and laying heavy duty 1100V grade XLPE/ PVC insulated sheathed & armoured FRLS cables indoor with Al/Cu conductors only as specified and shown on drgs. complete with:

a) Cable clamps on walls, columns, beams, built-up trenches, cable markers etc. for indoor cables.

b) Covering bricks or tiles, cable markers etc for outdoor cables.


SWL/PFF/10-11/208-231.03.2011


- do - but for copper cables7.2.4 4 C 25 sqmm m R.O. KEI

7.2.5 4 C 16 sqmm m 100 KEI

7.2.6 4 C 10 sqmm m 10 KEI

7.2.7 4 C 6 sqmm m 1900 KEI

7.2.8 4 C 4 sqmm m 300 KEI

7.2.9 4 C 2.5 sqmm m 200 KEI

7.2.10 3 C 16 sqmm m 100 KEI

7.2.11 3 C 10 sqmm m 10 KEI

7.2.12 3 C 6 sqmm m 100 KEI

7.2.13 3 C 4 sqmm m 10 KEI

7.2.14 3 C 2.5 sqmm m 10 KEI

7.3 Cable Termination

7.3.1 3.5 C 120 sqmm Each 6 Dowel



7.3.4 4c / 3c x 16 Each 14 Dowel

7.3.5 4c / 3c x 10 Each 2 Dowel

7.3.6 4c / 3c x 6 Each 130 Dowel

7.3.7 4c / 3c x 4 Each 10 Dowel

7.3.8 4c / 3c x 2.5 Each 20 Dowel

7.4 Cable Trays

7.4.1 200 mm wide single m 100 Profabhorizontal/vertical tier.




7.5 EARTHING

Earth wire/strips

a) Fixing accessories.

Making cable end terminations including brass compression glands and crimping type copper lugs for cable sizes mentioned below of copper.

Supply & installation of Perforated type Powder coated M.S. cable trays of 50 mm in Height & 2.5mm thick with two coates of red-oxide and with necessory supporting frame etc. as specified & shown on drawings.

Supply & laying Cu earthing strips for interconnecting the earthing stations, panels, DB's etc. in built-up trenches, on walls/ceiling, buried in ground, generally as specified & shown on drawings complete with;

b) Corrosion protection of buried conductors with bituminous coating and covered with PVC tapes.


SWL/PFF/10-11/208-231.03.2011


7.5.1 40 x 5 mm C.U. m 10 Local

7.5.2 25 x 5 mm C.U. m 50 Local

7.5.3 25 x 3 mm C.U. m 100 Local

7.5.4 20 x 3 mm C.U. m 100 Local

7.5.5 'No. 8 SWG C.U. m 100 Local

TOTAL FOR ELECT OF PLUMBING SYSTEM

GRAND TOTAL

Grundfos5.0


5.1

c) Control Panel


5.1.1 Each 1 HBD

5.1.2 Each 1 HBD

5.1.3 Each 1 HBD

5.1.4 Each 1 HBD

HYDROPNEUMATIC SYSTEM (HBD)











SWL/PFF/10-11/208-231.03.2011



6.0 PUMPS

6.1 Set 1 HBD





6.2 Set 1 HBD





6.3 Set 1 HBD











SWL/PFF/10-11/208-231.03.2011





6.4 Set 1 HBD





6.5 Set 1 HBD





6.6 Set











SWL/PFF/10-11/208-231.03.2011







i) 4 HBD

ii) 1 HBD

iii) 2 HBD

iv) 1 HBD

v) 3 HBD

vi) 5 HBD


Flow rate: 750 LPM

Head : 20 Mtrs

TOTAL FOR PUMPS

5.0









Suply,installation,testing & commisioning of DIESEL ENGINE DRIVEN self priming water sump with C.I head ,S.S shaft and impeller for De-watering basment mounted on trolly,complete wsith all accessries with fexible hose ,foot valve,ect(Maximum Flow Rate available is 650LPM)

HYDROPNEUMATIC SYSTEM (ITT)


SWL/PFF/10-11/208-231.03.2011



5.1

c) Control Panel


5.1.1 Each 1 ITT

5.1.2 Each 1 ITT

5.1.3 Each 1 ITT

5.1.4 Each 1 ITT


6.0 PUMPS

6.1 Set 1 ITT














SWL/PFF/10-11/208-231.03.2011





6.2 Set 1 ITT





6.3 Set 1 ITT





6.4 Set 1 ITT










SWL/PFF/10-11/208-231.03.2011






6.5 Set 1 ITT





6.6 Set














SWL/PFF/10-11/208-231.03.2011




i) 4 ITT

ii) 1 ITT

iii) 2 ITT

iv) 1 ITT

v) 3 ITT

vi) 5 ITT


Flow rate: 750 LPM

Head : 20 Mtrs

TOTAL FOR PUMPS







Suply,installation,testing & commisioning of DIESEL ENGINE DRIVEN self priming water sump with C.I head ,S.S shaft and impeller for De-watering basment mounted on trolly,complete wsith all accessries with fexible hose ,foot valve,ect(Maximum Flow Rate available is 650LPM)


SWL/PFF/10-11/208-231.03.2011


Misc LP Dis ED STFr & W&

OctCost

Ins Acc Amount Rs

75 0 1 1 1.02 1.02 1 1 75 27,000

75 0 1 1 1.02 1.02 1 1 75 2,775

75 0 1 1 1.02 1.02 1 1 75 1,125

25 0 1 1 1.02 1.02 1 1 25 125

75 0 1 1 1.02 1.02 1 1 75 30,150

Price Rs


SWL/PFF/10-11/208-231.03.2011


75 0 1 1 1.02 1.02 1 1 75 1,125

75 0 1 1 1.02 1.02 1 1 75 #VALUE!

75 0 1 1 1.02 1.02 1 1 75 900

75 0 1 1 1.02 1.02 1 1 75 750


SWL/PFF/10-11/208-231.03.2011


15 0 1 1 1.02 1.02 1 1 15 6,255

15 0 1 1 1.02 1.02 1 1 15 6,525

15 0 1 1 1.02 1.02 1 1 15 5,400

15 0 1 1 1.02 1.02 1 1 15 3,000

75 0 1 1 1.02 1.02 1 1 75 28,950

50 0 1 1 1.02 1.02 1 1 50 #VALUE!

250 0 1 1 1.02 1.02 1 1 250 #VALUE!

75 0 1 1 1.02 1.02 1 1 75 1,050

50 0 1 1 1.02 1.02 1 1 50 2,500

15 0 1 1 1.02 1.02 1 1 15 #VALUE!


SWL/PFF/10-11/208-231.03.2011


15 0 1 1 1.02 1.02 1 1 15 750

750 0 1 1 1.02 1.02 1 1 750 270,000

15 0 1 1 1.02 1.02 1 1 15 5,790

10 0 1 1 1.02 1.02 1 1 10 3,860

15 0 1 1 1.02 1.02 1 1 15 5,400

75 0 1 1 1.02 1.02 1 1 75 150

150 0 1 1 1.02 1.02 1 1 150 450


SWL/PFF/10-11/208-231.03.2011


#VALUE!

54 79 1 1.103 1.02 1.02 1 1.03 148 #VALUE!64 103 1 1.103 1.02 1.02 1 1.03 185 #VALUE!66 144 1 1.103 1.02 1.02 1 1.03 236 #VALUE!80 187 1 1.103 1.02 1.02 1 1.03 301 #VALUE!89 216 1 1.103 1.02 1.02 1 1.03 345 #VALUE!

103 291 1 1.103 1.02 1.02 1 1.03 446 #VALUE!139 377 1 1.103 1.02 1.02 1 1.03 584 #VALUE!140 466 1 1.103 1.02 1.02 1 1.03 691 207,300 138 676 1 1.103 1.02 1.02 1 1.03 937 46,850 456 997 1 1.103 1.02 1.02 1 1.03 1,635 #VALUE!

59 66 0.5 1 1.02 1.02 1 1.055 95 826,500 60 79 0.5 1 1.02 1.02 1 1.055 103 365,650


SWL/PFF/10-11/208-231.03.2011


60 107 0.5 1 1.02 1.02 1 1.055 119 11,900 71 156 0.5 1 1.02 1.02 1 1.055 157 15,700 87 214 0.5 1 1.02 1.02 1 1.055 205 #VALUE!

122 350 0.5 1 1.02 1.02 1 1.055 314 #VALUE!

32 66 0.5 1 1.02 1.02 1 1.055 68 618,800 38 79 0.5 1 1.02 1.02 1 1.055 82 563,750 42 107 0.5 1 1.02 1.02 1 1.055 101 621,150 56 156 0.5 1 1.02 1.02 1 1.055 142 156,200 76 214 0.5 1 1.02 1.02 1 1.055 194 145,500

122 350 0.5 1 1.02 1.02 1 1.055 314 400,350 226 802 0.5 1 1.02 1.02 1 1.055 665 #VALUE!314 1,042 0.5 1 1.02 1.02 1 1.055 886 #VALUE!485 1,482 0.5 1 1.02 1.02 1 1.055 1,298 #VALUE!

1147 3,102 0.5 1 1.02 1.02 1 1.055 2,850 #VALUE!

32 66 0.5 1 1.02 1.02 1 1.055 68 3,400 38 79 0.5 1 1.02 1.02 1 1.055 82 2,460 42 107 0.5 1 1.02 1.02 1 1.055 101 3,030 56 156 0.5 1 1.02 1.02 1 1.055 142 213,000 76 214 0.5 1 1.02 1.02 1 1.055 194 291,000

122 350 0.5 1 1.02 1.02 1 1.055 314 219,800


SWL/PFF/10-11/208-231.03.2011


215 802 0.5 1 1.02 1.02 1 1.055 655 465,050 299 1,042 0.5 1 1.02 1.02 1 1.055 870 152,250 460 1,482 0.5 1 1.02 1.02 1 1.055 1,274 1,235,780

1085 3,102 0.5 1 1.02 1.02 1 1.055 2,787 1,811,550

215 1,101 0.5 1 1.02 1.02 1 1.055 819 8,190 299 1,481 0.5 1 1.02 1.02 1 1.055 1,112 500,400 460 2,201 0.5 1 1.02 1.02 1 1.055 1,668 1,668,000

1 1.02 1.02 1 1.055 - -

1085 4,703 0.5 1 1.02 1.02 1 1.055 3,666 2,052,960

134 207 1 1 1.02 1.02 1 1.055 361 #VALUE!234 390 1 1 1.02 1.02 1 1.055 662 #VALUE!299 498 1 1 1.02 1.02 1 1.055 845 #VALUE!454 826 1 1 1.02 1.02 1 1.055 1,360 #VALUE!498 995 1 1 1.02 1.02 1 1.055 1,590 #VALUE!643 1,430 1 1 1.02 1.02 1 1.055 2,213 #VALUE!

1028 5,403 0.8 1 1.02 1.02 1 1.055 5,772 #VALUE!696 4,246 0.8 1 1.02 1.02 1 1.055 4,424 #VALUE!

524 3,287 0.8 1 1.02 1.02 1 1.055 3,410 #VALUE!

444 2,950 0.8 1 1.02 1.02 1 1.055 3,034 #VALUE!

237 3,882 0.8 1 1.02 1.02 1 1 3,468 #VALUE!157 2,557 0.8 1 1.02 1.02 1 1 2,285 #VALUE!128 1,781 0.8 1 1.02 1.02 1 1 1,610 #VALUE!74 1,322 0.7 1 1.02 1.02 1 1 1,037 10,370

413 6,665 0.7 1 1.02 1.02 1 1 5,267 26,335 220 3,902 0.7 1 1.02 1.02 1 1 3,061 275,490 145 2,476 0.7 1 1.02 1.02 1 1 1,949 146,175 119 1,745 0.7 1 1.02 1.02 1 1 1,390 97,300 74 897 0.7 1 1.02 1.02 1 1 727 567,060 53 718 0.7 1 1.02 1.02 1 1 576 230,400 37 474 0.7 1 1.02 1.02 1 1 383 172,350


SWL/PFF/10-11/208-231.03.2011


816 4,916 0.7 1 1.02 1.02 1 1 4,396 48,356

634 3,909 0.7 1 1.02 1.02 1 1 3,481 3,481

544 3,440 0.7 1 1.02 1.02 1 1 3,049 18,294

70 2,952 0.8 1 1.02 1.02 1 1 2,527 #VALUE!60 1,990 0.8 1 1.02 1.02 1 1 1,716 #VALUE!

1028 5,403 0.8 1 1.02 1.02 1 1.055 5,772 150,072 696 4,246 0.8 1 1.02 1.02 1 1.055 4,424 247,744 524 3,287 0.8 1 1.02 1.02 1 1.055 3,410 44,330 444 2,950 0.8 1 1.02 1.02 1 1.055 3,034 36,408 320 2,551 0.8 1 1.02 1.02 1 1.055 2,560 12,800 145 2,476 0.7 1 1.02 1.02 1 1 1,949 #VALUE!119 1,745 0.7 1 1.02 1.02 1 1 1,390 #VALUE!74 897 0.7 1 1.02 1.02 1 1 727 #VALUE!

1268 10,508 0.7 1 1.02 1.02 1 1 8,921 35,684 816 5,776 0.7 1 1.02 1.02 1 1 5,023 20,092 634 3,849 0.7 1 1.02 1.02 1 1 3,437 6,874 544 3,157 0.8 1 1.02 1.02 1 1 3,172 #VALUE!460 1,854 0.8 1 1.02 1.02 1 1 2,003 #VALUE!

1268 6,589 0.7 1 1.02 1.02 1 1 6,067 24,268 816 4,916 0.7 1 1.02 1.02 1 1 4,396 43,960 634 3,909 0.7 1 1.02 1.02 1 1 3,481 3,481 544 3,440 0.7 1 1.02 1.02 1 1 3,049 33,539 460 3,119 0.7 1 1.02 1.02 1 1 2,732 5,464

5766144,475 1 1 1.02 1.02 1 1 156,078 312,156

F263

nikhil: Consider 10 Nos Flanges & 10 Nos Gasket


SWL/PFF/10-11/208-231.03.2011


399072,500 1 1 1.02 1.02 1 1 79,419 79,419

357349,929 1 1 1.02 1.02 1 1 55,518 55,518

310338,934 1 1 1.02 1.02 1 1 43,610 87,220

219814,538 1 1 1.02 1.02 1 1 17,322 467,694

18439,381 1 1 1.02 1.02 1 1 11,603 313,281

1480 7,388 1 1 1.02 1.02 1 1 9,166 18,332

1346 4,781 1 1 1.02 1.02 1 1 6,320 12,640

544 6,010 0.75 1 1.02 1.02 1 1 5,234 #VALUE!634 7,552 0.75 1 1.02 1.02 1 1 6,527 #VALUE!816 10,851 0.75 1 1.02 1.02 1 1 9,283 #VALUE!

6919 68,296 1 1 1.02 1.02 1 1.055 81,882 #VALUE!

5388 42,506 1 1 1.02 1.02 1 1.055 52,044 52,044

5388 42,506 1 1 1.02 1.02 1 1.055 52,044 156,132

3684 35,009 1 1 1.02 1.02 1 1.055 42,110 126,330

3120 30,852 1 1 1.02 1.02 1 1.055 36,984 110,952

2940 28,552 1 1 1.02 1.02 1 1.055 34,279 68,558


SWL/PFF/10-11/208-231.03.2011


6402 16,082 0.72 1 1 1.02 1 1.03 18,567 18,567

11034 16,082 0.72 1 1 1.02 1 1.03 23,199 #VALUE!

10 45 1 1 1 1.02 1 1 56 #VALUE!

972 6,931 1 1 1 1.02 1 1 8,042 16,084 632 4,978 1 1 1 1.02 1 1 5,710 5,710 445 4,232 1 1 1 1.02 1 1 4,762 4,762 80 1,129 1 1 1 1.02 1 1 1,231 2,462

0 0 1 1 1 1.02 1 1 - -

0 0 1 1 1 1.02 1 1 - #VALUE!


SWL/PFF/10-11/208-231.03.2011


3 30 1 1.103 1.02 1.02 1 1.055 40 416,000 4 39 1 1.103 1.02 1.02 1 1.055 51 255,000 4 44 1 1.103 1.02 1.02 1 1.055 58 182,700 5 50 1 1.103 1.02 1.02 1 1.055 65 97,500 6 56 1 1.103 1.02 1.02 1 1.055 73 109,500

15 152 1 1.103 1.02 1.02 1 1.055 200 140,000 20 200 1 1.103 1.02 1.02 1 1.055 262 13,100 27 268 1 1.103 1.02 1.02 1 1.055 352 158,400 33 329 1 1.103 1.02 1.02 1 1.055 431 193,950 26 258 1 1.103 1.02 1.02 1 1.055 338 50,700 30 297 1 1.103 1.02 1.02 1 1.055 390 136,500

25 814 0.75 1 1.02 1.02 1 1.055 695 55,600

25 1,062 0.75 1 1.02 1.02 1 1.055 899 4,495

75 3,594 0.75 1 1.02 1.02 1 1.055 3,034 15,170

58 1,154 0.65 1 1.02 1.02 1 1 838 3,352 31 613 0.65 1 1.02 1.02 1 1 445 2,670 20 400 0.65 1 1.02 1.02 1 1 290 1,160 16 314 0.65 1 1.02 1.02 1 1 228 912 10 196 0.65 1 1.02 1.02 1 1 142 4,260 7 133 0.65 1 1.02 1.02 1 1 97 7,275 5 94 0.65 1 1.02 1.02 1 1 68 6,120

0 0 1 1 1 1.02 1 1 - -

1250 1,500 1 1 1 1.02 1 1.055 2,864 34,368


SWL/PFF/10-11/208-231.03.2011


650 10,850 1 1.103 1.02 1.02 1 1.055 13,786 #VALUE!800 13,680 1 1.103 1.02 1.02 1 1.055 17,362 #VALUE!

1000 20,110 1 1.103 1.02 1.02 1 1.055 25,347 #VALUE!

#VALUE!

75 628 0.72 1 1 1.02 1 1.03 550 770,000

60 710 0.72 1 1 1.02 1 1.03 597 89,550

75 283 0.65 1 1 1.02 1 1 263 #VALUE!

75 270 0.65 1 1 1.02 1 1 254 #VALUE!

15 108 0.8 1 1.02 1.02 1 1.055 110 165,000

15 175 0.8 1 1.02 1.02 1 1.055 169 16,900

15 278 0.65 1 1 1.02 1 1 199 81,988


SWL/PFF/10-11/208-231.03.2011


752 1,537 1 1 1 1.02 1 1.03 2,367 2,011,950 432 1,051 1 1 1 1.02 1 1.03 1,536 10,905,600 259 593 1 1 1 1.02 1 1.03 882 5,292,000 219 492 1 1 1 1.02 1 1.03 735 1,396,500

1 1 1 1.02 1 1.03 - #VALUE!

253 471 1 1 1 1.02 1 1.03 748 #VALUE!

100 4,180 0.85 1 1.02 1.02 1 1 3,797 37,970 75 1,405 0.85 1 1.02 1.02 1 1 1,317 26,340 50 1,290 0.85 1 1.02 1.02 1 1 1,191 5,955

127.11 2,542 1 1 1 1.02 1 1 2,720 10,880

75.14 626 1 1 1 1.02 1 1 714 32,130 50.72 423 1 1 1 1.02 1 1 482 12,050 36.79 307 1 1 1 1.02 1 1 350 1,750

10 45 1 1 1 1.02 1 1 56 #VALUE!


SWL/PFF/10-11/208-231.03.2011


913 3,417 1 1 1.02 1.02 1 1.03 4,574 #VALUE!

702 2,542 1 1 1.02 1.02 1 1.03 3,426 1,113,450

463 1,737 1 1 1.02 1.02 1 1.03 2,325 1,046,250

370 1,087 1 1 1.02 1.02 1 1.03 1,535 15,350

287 880 1 1 1.02 1.02 1 1.03 1,230 #VALUE!

785 15,700 1 1.103 1 1.02 1 1 18,448 830,160

550 11,000 1 1.103 1 1.02 1 1 12,926 #VALUE!

62 107 0.65 1.000 1 1.02 1 1 133 6,650 43 65 0.65 1.000 1 1.02 1 1 86 6,450 26 42 0.65 1.000 1 1.02 1 1 54 59,400

68 306 0.75 1 1 1.02 1 1 302 #VALUE!95 652 0.75 1 1 1.02 1 1 594 #VALUE!

337 1,063 0.75 1 1 1.02 1 1 1,150 #VALUE!

0 0 1 1 1 1.02 1 1 - - 0 0 1 1 1 1.02 1 1 - - 0 0 1 1 1 1.02 1 1 - -

#VALUE!


SWL/PFF/10-11/208-231.03.2011


0 0 1 1 1 1.02 1 1 - -

0 0 1 1 1 1.02 1 1 - -

18 73 0.85 1 1.02 1.02 1 1.055 87 #VALUE!

32 128 0.85 1 1.02 1.02 1 1.055 152 #VALUE!

78 312 0.85 1 1.02 1.02 1 1.055 369 #VALUE!

29 194 1 1 1 1.02 1 1.055 238 #VALUE!41 273 1 1 1 1.02 1 1.055 335 #VALUE!46 310 1 1 1 1.02 1 1.055 380 #VALUE!62 415 1 1 1 1.02 1 1.055 509 #VALUE!

29 194 1 1 1 1.02 1 1.055 238 17,850 41 273 1 1 1 1.02 1 1.055 335 8,375 46 310 1 1 1 1.02 1 1.055 380 76,000 62 415 1 1 1 1.02 1 1.055 509 61,080

135 903 1 1 1 1.02 1 1.055 1,107 33,210

3707 0 1 1 1 1.02 1 1 3,707 370,700


SWL/PFF/10-11/208-231.03.2011


2442 778 1 1 1 1.02 1 1.03 3,260 #VALUE!

8460 5,807 1 1 1 1.02 1 1.03 14,561 14,561

4,896 1,248 0.85 1 1 1.02 1 1 5,978 #VALUE!

8609 7,434 1 1 1 1.02 1 1 16,191 323,820

3830 4,068 1 1 1 1.02 1 1 7,980 39,900

4767 5,352 1 1 1 1.02 1 1 10,226 204,520

4,896 1,248 0.85 1 1 1.02 1 1 5,978 #VALUE!


SWL/PFF/10-11/208-231.03.2011


12433 14,474 1 1 1 1.02 1 1.03 27,639 #VALUE!

8972 13,670 1 1 1 1.02 1 1.03 23,333 #VALUE!

10153 5,514 1 1 1 1.02 1 1 15,777 #VALUE!

0 6,432 1 1 1 1.02 1 1 6,561 #VALUE!

0 6,786 1 1 1 1.02 1 1 6,922 #VALUE!

-

1450.53 693 0.85 1 1.02 1.02 1 1.03 2,082 #VALUE!

1987 6,182 1 1 1 1.02 1 1 8,293 248,790

23081 39,285 1 1 1 1.02 1 1 63,152 63,152


SWL/PFF/10-11/208-231.03.2011


4892.5 4,816101.85 509 1 1 1 1.02 1 1 621 124,200

134.40 672 1 1 1 1.02 1 1 820 246,000

0 0 1 1 1 1.02 1 1 - -

0 0 1 1 1 1.02 1 1 - -

1436 9,570 1 1 1 1.02 1 1 11,197 #VALUE!

140 4,681 1 1 1.02 1.02 1 1.03 5,156 103,120

159 5,300 1 1 1.02 1.02 1 1.03 5,838 58,380

175 3,500 1 1 1.02 1.02 1 1.03 3,926 #VALUE!

358 7,153 1 1 1.02 1.02 1 1.03 8,023 #VALUE!

485 9,690 1 1 1.02 1.02 1 1.03 10,868 #VALUE!

5437 108,738 1 1 1.02 1.02 1 1 118,568 474,272

#VALUE!


SWL/PFF/10-11/208-231.03.2011


7050 913,781 1 1 1.02 1.02 1 1.055 1,010,036 1,010,036

7050 773,771 1 1 1.02 1.02 1 1.055 856,358 856,358

7047 379,276 1 1 1.02 1.02 1 1.055 423,349 423,349

7000 358,779 1 1 1.02 1.02 1 1.055 400,804 400,804

2,690,547

8000 169,042 1 1 1.02 1.02 1 1.055 193,544 193,544


SWL/PFF/10-11/208-231.03.2011


8000 189,713 1 1 1.02 1.02 1 1.055 216,233 216,233

8000 430,753 1 1 1.02 1.02 1 1.055 480,804 480,804

8000 252,145 1 1 1.02 1.02 1 1.055 284,760 284,760


SWL/PFF/10-11/208-231.03.2011


8000 169,240 1 1 1.02 1.02 1 1.055 193,762 193,762

-


SWL/PFF/10-11/208-231.03.2011


8000 182,318 1 1 1.02 1.02 1 1.055 208,116 832,464

8000 133,719 1 1 1.02 1.02 1 1.055 154,773 154,773

8000 129,743 1 1 1.02 1.02 1 1.055 150,409 300,818

8000 129,743 1 1 1.02 1.02 1 1.055 150,409 150,409

8000 129,743 1 1 1.02 1.02 1 1.055 150,409 451,227

8000 129,743 1 1 1.02 1.02 1 1.055 150,409 752,045

5000 135,000 1 1 1.02 1.02 1 1.055 153,179 #VALUE!

#VALUE!

-


SWL/PFF/10-11/208-231.03.2011


8000 286,000 1 1.103 1 1.02 1 1.055 347,464 347,464

8000 126,000 1 1.103 1 1.02 1 1.055 157,554 157,554

8000 275,000 1 1.103 1 1.02 1 1.055 334,408 334,408

8000 135,000 1 1.103 1 1.02 1 1.055 168,237 168,237

250 5,000 1 1 1 1.02 1 1.055 5,631 90,096

44.5 890 0.6 1.103 1.02 1.02 1 1 657 65,700 35.5 710 0.6 1.103 1.02 1.02 1 1 524 52,400

16.35 327 0.6 1.103 1.02 1.02 1 1 242 36,300


SWL/PFF/10-11/208-231.03.2011


81.2 1,624 0.6 1.103 1.02 1.02 1 1 1,199 #VALUE!51.6 1,032 0.6 1.103 1.02 1.02 1 1 762 76,200

36.55 731 0.6 1.103 1.02 1.02 1 1 540 5,400 24.1 482 0.6 1.103 1.02 1.02 1 1 356 676,400 17.5 350 0.6 1.103 1.02 1.02 1 1 258 77,400

12.85 257 0.6 1.103 1.02 1.02 1 1 190 38,000 39.45 789 0.6 1.103 1.02 1.02 1 1 583 58,300 29.9 598 0.6 1.103 1.02 1.02 1 1 442 4,420 19 380 0.6 1.103 1.02 1.02 1 1 281 28,100

13.95 279 0.6 1.103 1.02 1.02 1 1 206 2,060 10.4 208 0.6 1.103 1.02 1.02 1 1 154 1,540

67 670 1 1 1 1.02 1 1 750 4,500 58 580 1 1 1 1.02 1 1 649 2,596 16 165 1 1 1 1.02 1 1 184 1,472 13 131 1 1 1 1.02 1 1 147 2,058 9 92 1 1 1 1.02 1 1 103 206 9 86 1 1 1 1.02 1 1 96 12,480 8 79 1 1 1 1.02 1 1 88 880 8 79 1 1 1 1.02 1 1 88 1,760

57 285 1 1.103 1 1.02 1 1 378 37,800

47 235 1 1.103 1 1.02 1 1 311 31,100

34 170 1 1.103 1 1.02 1 1 225 112,500

24 120 1 1.103 1 1.02 1 1 159 79,500


SWL/PFF/10-11/208-231.03.2011


42 848 1 1 1 1.02 1 1 907 9,070 27 536 1 1 1 1.02 1 1 574 28,700 13 268 1 1 1 1.02 1 1 287 28,700 11 212 1 1 1 1.02 1 1 226 22,600 2 46 1 1 1 1.02 1 1 50 5,000

#VALUE!

#VALUE!

#VALUE!#VALUE!#VALUE!

-

8000 699,300 1 1 1.02 1.02 1 1.055 775,567 775,567

-

8000 699,300 1 1 1.02 1.02 1 1.055 775,567 775,567

-

8000 508,500 1 1 1.02 1.02 1 1.055 566,141 566,141

-

8000 508,500 1 1 1.02 1.02 1 1.055 566,141 566,141


SWL/PFF/10-11/208-231.03.2011


#VALUE!

8000 205,200 1 1 1.02 1.02 1 1.055 233,232 233,232

- - - -

-

- - -

-

- - - - -

8000 169,200 1 1 1.02 1.02 1 1.055 193,718 193,718

- - -

-

- - -

-

- - - - -

8000 275,400 1 1 1.02 1.02 1 1.055 310,285 310,285

- - -

-

-


SWL/PFF/10-11/208-231.03.2011


- -

-

- - - - -

8000 246,600 1 1 1.02 1.02 1 1.055 278,674 278,674

- - -

-

- - -

-

- - - - -

8000 169,200 1 1 1.02 1.02 1 1.055 193,718 193,718

- - -

-

- - -

-

- - - - -

-

- - -


SWL/PFF/10-11/208-231.03.2011


-

- - - -

-

-

-

- - - - - - -

8000 227,200 1 1 1.02 1.02 1 1.055 257,380 1,029,520

-

8000 193,000 1 1 1.02 1.02 1 1.055 219,841 219,841

-

8000 211,000 1 1 1.02 1.02 1 1.055 239,598 479,196

-

8000 211,000 1 1 1.02 1.02 1 1.055 239,598 239,598

-

8000 211,000 1 1 1.02 1.02 1 1.055 239,598 718,794

-

8000 146,200 1 1 1.02 1.02 1 1.055 168,472 842,360

- -

5000 135,000 1 1 1.02 1.02 1 1.055 153,179 #VALUE!

#VALUE!

#VALUE!


SWL/PFF/10-11/208-231.03.2011


711,510

8000 687,139 1 1 1.02 1.02 1 1.055 762,219 762,219

711,510 -

8000 653,978 1 1 1.02 1.02 1 1.055 725,821 725,821

493,907 -

8000 453,996 1 1 1.02 1.02 1 1.055 506,316 506,316

471,576 -

8000 433,475 1 1 1.02 1.02 1 1.055 483,792 483,792

2,478,148

8000 187,045 1 1 1.02 1.02 1 1.055 213,305 213,305


SWL/PFF/10-11/208-231.03.2011


8000 194,866 1 1 1.02 1.02 1 1.055 221,889 221,889

8000 339,983 1 1 1.02 1.02 1 1.055 381,173 381,173

8000 323,718 1 1 1.02 1.02 1 1.055 363,320 363,320


SWL/PFF/10-11/208-231.03.2011


8000 194,866 1 1 1.02 1.02 1 1.055 221,889 221,889

-


SWL/PFF/10-11/208-231.03.2011


8000 268,531 1 1 1.02 1.02 1 1.055 302,745 1,210,980

-

8000 268,531 1 1 1.02 1.02 1 1.055 302,746 302,746

-

8000 298,193 1 1 1.02 1.02 1 1.055 335,303 670,606

-

8000 169,096 1 1 1.02 1.02 1 1.055 193,603 193,603

-

8000 169,096 1 1 1.02 1.02 1 1.055 193,603 580,809

-

8000 169,096 1 1 1.02 1.02 1 1.055 193,603 968,015

5000 135,000 1 1 1.02 1.02 1 1.055 153,179 #VALUE!

#VALUE!

#VALUE!

7586623


SWL/PFF/10-11/208-231.03.2011


Labour Standard Factor Labour Actual MarginOH VAT

Erection Amount Rs Mat. Lab

600 216,000 1 600 216,000 1.195 1.195 1.083 1.000

550 20,350 1 550 20,350 1.195 1.195 1.083 1.000

600 9,000 1 600 9,000 1.195 1.195 1.083 1.000

1,200 6,000 1 1,200 6,000 1.195 1.195 1.083 1.000

500 201,000 1 500 201,000 1.195 1.195 1.083 1.000

Rate Rs

Amount Rs

Rate Rs


SWL/PFF/10-11/208-231.03.2011


500 7,500 1 500 7,500 1.195 1.195 1.083 1.000

700 #VALUE! 1 700 #VALUE! 1.195 1.195 1.083 1.000

550 6,600 1 550 6,600 1.195 1.195 1.083 1.000

550 5,500 1 550 5,500 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


75 31,275 1 75 31,275 1.195 1.195 1.083 1.000

75 32,625 1 75 32,625 1.195 1.195 1.083 1.000

75 27,000 1 75 27,000 1.195 1.195 1.083 1.000

60 12,000 1 60 12,000 1.195 1.195 1.083 1.000

450 173,700 1 450 173,700 1.195 1.195 1.083 1.000

425 #VALUE! 1 425 #VALUE! 1.195 1.195 1.083 1.000

550 #VALUE! 1 550 #VALUE! 1.195 1.195 1.083 1.000

250 3,500 1 250 3,500 1.195 1.195 1.083 1.000

450 22,500 1 450 22,500 1.195 1.195 1.083 1.000

100 #VALUE! 1 100 #VALUE! 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


75 3,750 1 75 3,750 1.195 1.195 1.083 1.000

1,850 666,000 1 1,850 666,000 1.195 1.195 1.083 1.000

75 28,950 1 75 28,950 1.195 1.195 1.083 1.000

60 23,160 1 60 23,160 1.195 1.195 1.083 1.000

75 27,000 1 75 27,000 1.195 1.195 1.083 1.000

850 1,700 1 850 1,700 1.195 1.195 1.083 1.000

450 1,350 1 450 1,350 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


#VALUE!

53 #VALUE! 1 53 #VALUE! 1.195 1.195 1.083 1.000 58 #VALUE! 1 58 #VALUE! 1.195 1.195 1.083 1.000 63 #VALUE! 1 63 #VALUE! 1.195 1.195 1.083 1.000 79 #VALUE! 1 79 #VALUE! 1.195 1.195 1.083 1.000 95 #VALUE! 1 95 #VALUE! 1.195 1.195 1.083 1.000 126 #VALUE! 1 126 #VALUE! 1.195 1.195 1.083 1.000 157 #VALUE! 1 157 #VALUE! 1.195 1.195 1.083 1.000 189 56,700 1 189 56,700 1.195 1.195 1.083 1.000 251 12,550 1 251 12,550 1.195 1.195 1.083 1.000 375 #VALUE! 1 375 #VALUE! 1.195 1.195 1.083 1.000

39 339,300 1 39 339,300 1.195 1.195 1.083 1.000 42 149,100 1 42 149,100 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


45 4,500 1 45 4,500 1.195 1.195 1.083 1.000 50 5,000 1 50 5,000 1.195 1.195 1.083 1.000 55 #VALUE! 1 55 #VALUE! 1.195 1.195 1.083 1.000 60 #VALUE! 1 60 #VALUE! 1.195 1.195 1.083 1.000

39 354,900 1 39 354,900 1.195 1.195 1.083 1.000 42 288,750 1 42 288,750 1.195 1.195 1.083 1.000 45 276,750 1 45 276,750 1.195 1.195 1.083 1.000 50 55,000 1 50 55,000 1.195 1.195 1.083 1.000 55 41,250 1 55 41,250 1.195 1.195 1.083 1.000 60 76,500 1 60 76,500 1.195 1.195 1.083 1.000 75 #VALUE! 1 75 #VALUE! 1.195 1.195 1.083 1.000 90 #VALUE! 1 90 #VALUE! 1.195 1.195 1.083 1.000 120 #VALUE! 1 120 #VALUE! 1.195 1.195 1.083 1.000 180 #VALUE! 1 180 #VALUE! 1.195 1.195 1.083 1.000

39 1,950 1 39 1,950 1.195 1.195 1.083 1.000 42 1,260 1 42 1,260 1.195 1.195 1.083 1.000 45 1,350 1 45 1,350 1.195 1.195 1.083 1.000 50 75,000 1 50 75,000 1.195 1.195 1.083 1.000 55 82,500 1 55 82,500 1.195 1.195 1.083 1.000 60 42,000 1 60 42,000 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


75 53,250 1 75 53,250 1.195 1.195 1.083 1.000 90 15,750 1 90 15,750 1.195 1.195 1.083 1.000 120 116,400 1 120 116,400 1.195 1.195 1.083 1.000 180 117,000 1 180 117,000 1.195 1.195 1.083 1.000

75 750 1 75 750 1.195 1.195 1.083 1.000 90 40,500 1 90 40,500 1.195 1.195 1.083 1.000 120 120,000 1 120 120,000 1.195 1.195 1.083 1.000

- 1 - - 1.195 1.195 1.083 1.000

180 100,800 1 180 100,800 1.195 1.195 1.083 1.000

53 #VALUE! 1 53 #VALUE! 1.195 1.195 1.083 1.000 58 #VALUE! 1 58 #VALUE! 1.195 1.195 1.083 1.000 63 #VALUE! 1 63 #VALUE! 1.195 1.195 1.083 1.000 79 #VALUE! 1 79 #VALUE! 1.195 1.195 1.083 1.000 95 #VALUE! 1 95 #VALUE! 1.195 1.195 1.083 1.000 126 #VALUE! 1 126 #VALUE! 1.195 1.195 1.083 1.000

360 #VALUE! 1 360 #VALUE! 1.195 1.195 1.083 1.000 240 #VALUE! 1 240 #VALUE! 1.195 1.195 1.083 1.000

180 #VALUE! 1 180 #VALUE! 1.195 1.195 1.083 1.000

150 #VALUE! 1 150 #VALUE! 1.195 1.195 1.083 1.000

120 #VALUE! 1 120 #VALUE! 1.195 1.195 1.083 1.000 90 #VALUE! 1 90 #VALUE! 1.195 1.195 1.083 1.000 75 #VALUE! 1 75 #VALUE! 1.195 1.195 1.083 1.000 60 600 1 60 600 1.195 1.195 1.083 1.000

150 750 1 150 750 1.195 1.195 1.083 1.000 120 10,800 1 120 10,800 1.195 1.195 1.083 1.000 90 6,750 1 90 6,750 1.195 1.195 1.083 1.000 75 5,250 1 75 5,250 1.195 1.195 1.083 1.000 60 46,800 1 60 46,800 1.195 1.195 1.083 1.000 55 22,000 1 55 22,000 1.195 1.195 1.083 1.000 50 22,500 1 50 22,500 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


240 2,640 1 240 2,640 1.195 1.195 1.083 1.000

180 180 1 180 180 1.195 1.195 1.083 1.000

150 900 1 150 900 1.195 1.195 1.083 1.000

120 #VALUE! 1 120 #VALUE! 1.195 1.195 1.083 1.000 90 #VALUE! 1 90 #VALUE! 1.195 1.195 1.083 1.000

360 9,360 1 360 9,360 1.195 1.195 1.083 1.000 240 13,440 1 240 13,440 1.195 1.195 1.083 1.000 180 2,340 1 180 2,340 1.195 1.195 1.083 1.000 150 1,800 1 150 1,800 1.195 1.195 1.083 1.000 120 600 1 120 600 1.195 1.195 1.083 1.000 90 #VALUE! 1 90 #VALUE! 1.195 1.195 1.083 1.000 75 #VALUE! 1 75 #VALUE! 1.195 1.195 1.083 1.000 60 #VALUE! 1 60 #VALUE! 1.195 1.195 1.083 1.000

360 1,440 1 360 1,440 1.195 1.195 1.083 1.000 240 960 1 240 960 1.195 1.195 1.083 1.000 180 360 1 180 360 1.195 1.195 1.083 1.000 150 #VALUE! 1 150 #VALUE! 1.195 1.195 1.083 1.000 120 #VALUE! 1 120 #VALUE! 1.195 1.195 1.083 1.000

360 1,440 1 360 1,440 1.195 1.195 1.083 1.000 240 2,400 1 240 2,400 1.195 1.195 1.083 1.000 180 180 1 180 180 1.195 1.195 1.083 1.000 150 1,650 1 150 1,650 1.195 1.195 1.083 1.000 120 240 1 120 240 1.195 1.195 1.083 1.000

1,800 3,600 1 1,800 3,600 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


1,200 1,200 1 1,200 1,200 1.195 1.195 1.083 1.000

900 900 1 900 900 1.195 1.195 1.083 1.000

750 1,500 1 750 1,500 1.195 1.195 1.083 1.000

600 16,200 1 600 16,200 1.195 1.195 1.083 1.000

450 12,150 1 450 12,150 1.195 1.195 1.083 1.000

375 750 1 375 750 1.195 1.195 1.083 1.000

350 700 1 350 700 1.195 1.195 1.083 1.000

150 #VALUE! 1 150 #VALUE! 1.195 1.195 1.083 1.000 180 #VALUE! 1 180 #VALUE! 1.195 1.195 1.083 1.000 240 #VALUE! 1 240 #VALUE! 1.195 1.195 1.083 1.000

1,740 #VALUE! 1 1,740 #VALUE! 1.195 1.195 1.083 1.000

1,210 1,210 1 1,210 1,210 1.195 1.195 1.083 1.000

1,210 3,630 1 1,210 3,630 1.195 1.195 1.083 1.000

920 2,760 1 920 2,760 1.195 1.195 1.083 1.000

750 2,250 1 750 2,250 1.195 1.195 1.083 1.000

580 1,160 1 580 1,160 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


3,000 3,000 1 3,000 3,000 1.195 1.195 1.083 1.000

3,500 #VALUE! 1 3,500 #VALUE! 1.195 1.195 1.083 1.000

20 #VALUE! 1 20 #VALUE! 1.195 1.195 1.083 1.000

240 480 1 240 480 1.195 1.195 1.083 1.000 180 180 1 180 180 1.195 1.195 1.083 1.000 150 150 1 150 150 1.195 1.195 1.083 1.000 60 120 1 60 120 1.195 1.195 1.083 1.000

225 22,500 1 225 22,500 1.195 1.195 1.083 1.000

350 #VALUE! 1 350 #VALUE! 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


21 216,320 1 21 218,400 1.195 1.195 1.083 1.000 25 123,000 1 25 125,000 1.195 1.195 1.083 1.000 29 90,090 1 29 91,350 1.195 1.195 1.083 1.000 33 49,500 1 33 49,500 1.195 1.195 1.083 1.000 37 55,800 1 37 55,500 1.195 1.195 1.083 1.000

56 39,060 1 56 39,200 1.195 1.195 1.083 1.000 65 3,230 1 65 3,250 1.195 1.195 1.083 1.000 75 33,570 1 75 33,750 1.195 1.195 1.083 1.000 87 38,970 1 87 39,150 1.195 1.195 1.083 1.000 103 15,390 1 103 15,450 1.195 1.195 1.083 1.000 119 41,510 1 119 41,650 1.195 1.195 1.083 1.000

120 9,600 1 120 9,600 1.195 1.195 1.083 1.000

150 750 1 150 750 1.195 1.195 1.083 1.000

180 900 1 180 900 1.195 1.195 1.083 1.000

75 300 1 75 300 1.195 1.195 1.083 1.000 60 360 1 60 360 1.195 1.195 1.083 1.000 50 200 1 50 200 1.195 1.195 1.083 1.000 40 160 1 40 160 1.195 1.195 1.083 1.000 30 900 1 30 900 1.195 1.195 1.083 1.000 25 1,875 1 25 1,875 1.195 1.195 1.083 1.000 20 1,800 1 20 1,800 1.195 1.195 1.083 1.000

175,000 175,000 1 175,000 175,000 1.195 1.195 1.083 1.000

1,500 18,000 1 1,500 18,000 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


800 #VALUE! 1 800 #VALUE! 1.195 1.195 1.083 1.000 1,000 #VALUE! 1 1,000 #VALUE! 1.195 1.195 1.083 1.000 1,200 #VALUE! 1 1,200 #VALUE! 1.195 1.195 1.083 1.000

#VALUE!

75 105,000 1 75 105,000 1.195 1.195 1.083 1.000

75 11,250 1 75 11,250 1.195 1.195 1.083 1.000

100 #VALUE! 1 100 #VALUE! 1.195 1.195 1.083 1.000

75 #VALUE! 1 75 #VALUE! 1.195 1.195 1.083 1.000

50 75,000 1 50 75,000 1.195 1.195 1.083 1.000

50 5,000 1 50 5,000 1.195 1.195 1.083 1.000

50 20,600 1 50 20,600 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


340 289,000 1 340 289,000 1.195 1.195 1.083 1.000 255 1,810,500 1 255 1,810,500 1.195 1.195 1.083 1.000 171 1,026,000 1 171 1,026,000 1.195 1.195 1.083 1.000 129 245,100 1 129 245,100 1.195 1.195 1.083 1.000

#VALUE! 1 - #VALUE! 1.195 1.195 1.083 1.000

86 #VALUE! 1 86 #VALUE! 1.195 1.195 1.083 1.000

200 2,000 1 200 2,000 1.195 1.195 1.083 1.000 150 3,000 1 150 3,000 1.195 1.195 1.083 1.000 100 500 1 100 500 1.195 1.195 1.083 1.000

200 800 1 200 800 1.195 1.195 1.083 1.000

150 6,750 1 150 6,750 1.195 1.195 1.083 1.000 100 2,500 1 100 2,500 1.195 1.195 1.083 1.000 75 375 1 75 375 1.195 1.195 1.083 1.000

20 #VALUE! 1 20 #VALUE! 1.05 1.05 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


425 #VALUE! 1 425 #VALUE! 1.195 1.195 1.083 1.000

340 110,500 1 340 110,500 1.195 1.195 1.083 1.000

255 114,750 1 255 114,750 1.195 1.195 1.083 1.000

171 1,710 1 171 1,710 1.195 1.195 1.083 1.000

129 #VALUE! 1 129 #VALUE! 1.195 1.195 1.083 1.000

1050 47,250 1 1,050 47,250 1.195 1.195 1.083 1.000

750 #VALUE! 1 750 #VALUE! 1.195 1.195 1.083 1.000

60 3,000 1 60 3,000 1.195 1.195 1.083 1.000 50 3,750 1 50 3,750 1.195 1.195 1.083 1.000 45 49,500 1 45 49,500 1.195 1.195 1.083 1.000

120 #VALUE! 1 120 #VALUE! 1.195 1.195 1.083 1.000 180 #VALUE! 1 180 #VALUE! 1.195 1.195 1.083 1.000 240 #VALUE! 1 240 #VALUE! 1.195 1.195 1.083 1.000

993 49,640 1 993 49,650 1.195 1.195 1.083 1.000 674 809,222 1 674 808,800 1.195 1.195 1.083 1.000 500 199,808 1 500 200,000 1.195 1.195 1.083 1.000

#VALUE!


SWL/PFF/10-11/208-231.03.2011


225 90,000 1 225 90,000 1.195 1.195 1.083 1.000

350 10,500 1 350 10,500 1.195 1.195 1.083 1.000

100 #VALUE! 1 100 #VALUE! 1.195 1.195 1.083 1.000

150 #VALUE! 1 150 #VALUE! 1.195 1.195 1.083 1.000

250 #VALUE! 1 250 #VALUE! 1.195 1.195 1.083 1.000

180 #VALUE! 1 180 #VALUE! 1.195 1.195 1.083 1.000 240 #VALUE! 1 240 #VALUE! 1.195 1.195 1.083 1.000 300 #VALUE! 1 300 #VALUE! 1.195 1.195 1.083 1.000 360 #VALUE! 1 360 #VALUE! 1.195 1.195 1.083 1.000

180 13,500 1 180 13,500 1.195 1.195 1.083 1.000 240 6,000 1 240 6,000 1.195 1.195 1.083 1.000 300 60,000 1 300 60,000 1.195 1.195 1.083 1.000 360 43,200 1 360 43,200 1.195 1.195 1.083 1.000 540 16,200 1 540 16,200 1.195 1.195 1.083 1.000

1,297 129,745 1 1,297 129,700 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


750 #VALUE! 1 750 #VALUE! 1.195 1.195 1.083 1.000

3,800 3,800 1 3,800 3,800 1.195 1.195 1.083 1.000

1,800 #VALUE! 1 1,800 #VALUE! 1.195 1.195 1.083 1.000

2,750 55,000 1 2,750 55,000 1.195 1.195 1.083 1.000

1,250 6,250 1 1,250 6,250 1.195 1.195 1.083 1.000

1,500 30,000 1 1,500 30,000 1.195 1.195 1.083 1.000

1,800 #VALUE! 1 1,800 #VALUE! 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


3,500 #VALUE! 1 3,500 #VALUE! 1.195 1.195 1.083 1.000

4,300 #VALUE! 1 4,300 #VALUE! 1.195 1.195 1.083 1.000

4,200 #VALUE! 1 4,200 #VALUE! 1.195 1.195 1.083 1.000

2,251 #VALUE! 1 2,251 #VALUE! 1.195 1.195 1.083 1.000

2,450 #VALUE! 1 2,450 #VALUE! 1.195 1.195 1.083 1.000

- -

250 #VALUE! 1 250 #VALUE! 1.195 1.195 1.083 1.000

800 24,000 1 800 24,000 1.195 1.195 1.083 1.000

8,000 8,000 1 8,000 8,000 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


180 36,000 1 180 36,000 1.195 1.195 1.083 1.000

240 72,000 1 240 72,000 1.195 1.195 1.083 1.000

175,000 175,000 1 175,000 175,000 1.195 1.195 1.083 1.000

175,000 175,000 1 175,000 175,000 1.195 1.195 1.083 1.000

1,200 #VALUE! 1 1,200 #VALUE! 1.195 1.195 1.083 1.000

100 2,000 1 100 2,000 1.195 1.195 1.083 1.000

125 1,250 1 125 1,250 1.195 1.195 1.083 1.000

75 #VALUE! 1 75 #VALUE! 1.195 1.195 1.083 1.000

100 #VALUE! 1 100 #VALUE! 1.195 1.195 1.083 1.000

150 #VALUE! 1 150 #VALUE! 1.195 1.195 1.083 1.000

35,000 140,000 1 35,000 140,000 1.195 1.195 1.083 1.000

#VALUE!


SWL/PFF/10-11/208-231.03.2011


12,000 12,000 1 12,000 12,000 1.05 1.195 1.083 1.000

12,000 12,000 1 12,000 12,000 1.05 1.195 1.083 1.000

10,000 10,000 1 10,000 10,000 1.05 1.195 1.083 1.000

10,000 10,000 1 10,000 10,000 1.05 1.195 1.083 1.000

44,000

8,000 8,000 1 8,000 8,000 1.05 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


8,000 8,000 1 8,000 8,000 1.05 1.195 1.083 1.000

8,000 8,000 1 8,000 8,000 1.05 1.195 1.083 1.000

8,000 10,000 1 8,000 8,000 1.05 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


8,000 8,000 1 8,000 8,000 1.05 1.195 1.083 1.000

- -


SWL/PFF/10-11/208-231.03.2011


10,000 40,000 1 10,000 40,000 1.05 1.195 1.083 1.000

10,000 10,000 1 10,000 10,000 1.05 1.195 1.083 1.000

10,000 20,000 1 10,000 20,000 1.05 1.195 1.083 1.000

10,000 10,000 1 10,000 10,000 1.05 1.195 1.083 1.000

10,000 30,000 1 10,000 30,000 1.05 1.195 1.083 1.000

10,000 50,000 1 10,000 50,000 1.05 1.195 1.083 1.000

7,500 #VALUE! 1 7,500 #VALUE! 1.195 1.195 1.083 1.000

#VALUE!

- -


SWL/PFF/10-11/208-231.03.2011


10,000 10,000 1 10,000 10,000 1.1 1.195 1.083 1.000

10,000 10,000 1 10,000 10,000 1.1 1.195 1.083 1.000

10,000 10,000 1 10,000 10,000 1.1 1.195 1.083 1.000

10,000 10,000 1 10,000 10,000 1.1 1.195 1.083 1.000

500 8,000 1 500 8,000 1.195 1.195 1.083 1.000

30 3,000 1 30 3,000 1.195 1.195 1.083 1.000 28 2,800 1 28 2,800 1.195 1.195 1.083 1.000 22 3,300 1 22 3,300 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


#VALUE! 1 - #VALUE! 1.195 1.195 1.083 1.000 20 2,000 1 20 2,000 1.195 1.195 1.083 1.000 18 180 1 18 180 1.195 1.195 1.083 1.000 16 30,400 1 16 30,400 1.195 1.195 1.083 1.000 14 4,200 1 14 4,200 1.195 1.195 1.083 1.000 12 2,400 1 12 2,400 1.195 1.195 1.083 1.000 18 1,800 1 18 1,800 1.195 1.195 1.083 1.000 16 160 1 16 160 1.195 1.195 1.083 1.000 14 1,400 1 14 1,400 1.195 1.195 1.083 1.000 12 120 1 12 120 1.195 1.195 1.083 1.000 12 120 1 12 120 1.195 1.195 1.083 1.000

100 600 1 100 600 1.195 1.195 1.083 1.000 90 360 1 90 360 1.195 1.195 1.083 1.000 80 640 1 80 640 1.195 1.195 1.083 1.000 40 560 1 40 560 1.195 1.195 1.083 1.000 35 70 1 35 70 1.195 1.195 1.083 1.000 30 3,900 1 30 3,900 1.195 1.195 1.083 1.000 25 250 1 25 250 1.195 1.195 1.083 1.000 20 400 1 20 400 1.195 1.195 1.083 1.000

75 7,500 1 75 7,500 1.195 1.195 1.083 1.000

65 6,500 1 65 6,500 1.195 1.195 1.083 1.000

60 30,000 1 60 30,000 1.195 1.195 1.083 1.000

50 25,000 1 50 25,000 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


15 150 1 15 150 1.195 1.195 1.083 1.000 12 600 1 12 600 1.195 1.195 1.083 1.000 10 1,000 1 10 1,000 1.195 1.195 1.083 1.000 10 1,000 1 10 1,000 1.195 1.195 1.083 1.000 5 500 1 5 500 1.195 1.195 1.083 1.000

#VALUE!

#VALUE!

#VALUE!

- -

12,000 12,000 1 12,000 12,000 1.195 1.195 1.083 1.000

- -

12,000 12,000 1 12,000 12,000 1.195 1.195 1.083 1.000

- -

10,000 10,000 1 10,000 10,000 1.195 1.195 1.083 1.000

- -

10,000 10,000 1 10,000 10,000 1.195 1.195 1.083 1.000


SWL/PFF/10-11/208-231.03.2011


44,000

8,000 8,000 1 8,000 8,000 1.195 1.195 1.083 1.000

- - - - - - - -

- -

- - - - - -

- -

- - - - - - - - - -

8,000 8,000 1 8,000 8,000 1.195 1.195 1.083 1.000

- - - - - -

- -

- - - - - -

- -

- - - - - - - - - -

8,000 8,000 1 8,000 8,000 1.195 1.195 1.083 1.000

- - - - - -

- -

- -


SWL/PFF/10-11/208-231.03.2011


- - - -

- -

- - - - - - - - - -

8,000 10,000 1 8,000 8,000 1.195 1.195 1.083 1.000

- - - - - -

- -

- - - - - -

- -

- - - - - - - - - -

8,000 8,000 1 8,000 8,000 1.195 1.195 1.083 1.000

- - - - - -

- -

- - - - - -

- -

- - - - - - - - - -

- -

- - - - - -


SWL/PFF/10-11/208-231.03.2011


- -

- - - - - - - -

- -

- -

- -

- - - - - - - - - - - - - -

10,000 40,000 1 10,000 40,000 1.195 1.195 1.083 1.000

- -

10,000 10,000 1 10,000 10,000 1.195 1.195 1.083 1.000

- -

10,000 20,000 1 10,000 20,000 1.195 1.195 1.083 1.000

- -

10,000 10,000 1 10,000 10,000 1.195 1.195 1.083 1.000

- -

10,000 30,000 1 10,000 30,000 1.195 1.195 1.083 1.000

- -

10,000 50,000 1 10,000 50,000 1.195 1.195 1.083 1.000

- - - -

7,500 #VALUE! 1 7,500 #VALUE! 1.195 1.195 1.083 1.000

#VALUE!

#VALUE!


SWL/PFF/10-11/208-231.03.2011


12,000 12,000 1 12,000 12,000 1.195 1.195 1.083 1.000

- -

12,000 12,000 1 12,000 12,000 1.195 1.195 1.083 1.000

- -

10,000 10,000 1 10,000 10,000 1.195 1.195 1.083 1.000

- -

10,000 10,000 1 10,000 10,000 1.195 1.195 1.083 1.000

44,000

8,000 8,000 1 8,000 8,000 1.195 1.195 1.083 1.000

- - - - - - - -

- -


SWL/PFF/10-11/208-231.03.2011


- - - - - -

- -

- - - - - - - - - -

8,000 8,000 1 8,000 8,000 1.195 1.195 1.083 1.000

- - - - - -

- -

- - - - - -

- -

- - - - - - - - - -

8,000 8,000 1 8,000 8,000 1.195 1.195 1.083 1.000

- - - - - -

- -

- - - - - -

- -

- - - - - - - - - -

8,000 10,000 1 8,000 8,000 1.195 1.195 1.083 1.000

- -


SWL/PFF/10-11/208-231.03.2011


- - - -

- -

- - - - - -

- -

- - - - - - - - - -

8,000 8,000 1 8,000 8,000 1.195 1.195 1.083 1.000

- - - - - -

- -

- - - - - -

- -

- - - - - - - - - -

- -

- - - - - -

- -

- - - - - - - -

- -

- -

- -

- - - - - -


SWL/PFF/10-11/208-231.03.2011


- - - - - - - -

10,000 40,000 1 10,000 40,000 1.195 1.195 1.083 1.000

- -

10,000 10,000 1 10,000 10,000 1.195 1.195 1.083 1.000

- -

10,000 20,000 1 10,000 20,000 1.195 1.195 1.083 1.000

- -

10,000 10,000 1 10,000 10,000 1.195 1.195 1.083 1.000

- -

10,000 30,000 1 10,000 30,000 1.195 1.195 1.083 1.000

- -

10,000 50,000 1 10,000 50,000 1.195 1.195 1.083 1.000

- - - -

7,500 #VALUE! 1 7,500 #VALUE! 1.195 1.195 1.083 1.000

#VALUE!

#VALUE!


SWL/PFF/10-11/208-231.03.2011


Serv Rate INR Amount INR Unit Total INR

Tax Supply Erection Supply Erection Amount

1.0000 97 777 34,920 279,720 874 314,640

1.0000 97 712 3,589 26,344 809 29,933

1.0000 97 777 1,455 11,655 874 13,110

1.0000 32 1,553 160 7,765 1,585 7,925

1.0000 97 647 38,994 260,094 744 299,088

Rate INR


SWL/PFF/10-11/208-231.03.2011


1.0000 97 647 1,455 9,705 744 11,160

1.0000 97 906 #VALUE! #VALUE! 1,003 #VALUE!

1.0000 97 712 1,164 8,544 809 9,708

1.0000 97 712 970 7,120 809 8,090


SWL/PFF/10-11/208-231.03.2011


1.0000 19 97 7,923 40,449 116 48,372

1.0000 19 97 8,265 42,195 116 50,460

1.0000 19 97 6,840 34,920 116 41,760

1.0000 19 78 3,800 15,600 97 19,400

1.0000 97 582 37,442 224,652 679 262,094

1.0000 65 550 #VALUE! #VALUE! 615 #VALUE!


1.0000 97 324 1,358 4,536 421 5,894

1.0000 65 582 3,250 29,100 647 32,350



SWL/PFF/10-11/208-231.03.2011


1.0000 19 97 950 4,850 116 5,800

1.0000 971 2,394 349,560 861,840 3,365 1,211,400

1.0000 19 97 7,334 37,442 116 44,776

1.0000 13 78 5,018 30,108 91 35,126

1.0000 19 97 6,840 34,920 116 41,760

1.0000 97 1,100 194 2,200 1,197 2,394

1.0000 194 582 582 1,746 776 2,328


SWL/PFF/10-11/208-231.03.2011


#VALUE! #VALUE! #VALUE!

1.0000 192 69 #VALUE! #VALUE! 261 #VALUE!1.0000 239 75 #VALUE! #VALUE! 314 #VALUE!1.0000 305 82 #VALUE! #VALUE! 387 #VALUE!1.0000 390 102 #VALUE! #VALUE! 492 #VALUE!1.0000 446 123 #VALUE! #VALUE! 569 #VALUE!1.0000 577 163 #VALUE! #VALUE! 740 #VALUE!1.0000 756 203 #VALUE! #VALUE! 959 #VALUE!1.0000 894 245 268,200 73,500 1,139 341,700 1.0000 1,213 325 60,650 16,250 1,538 76,900 1.0000 2,116 485 #VALUE! #VALUE! 2,601 #VALUE!

1.0000 123 50 1,070,100 435,000 173 1,505,100 1.0000 133 54 472,150 191,700 187 663,850


SWL/PFF/10-11/208-231.03.2011


1.0000 154 58 15,400 5,800 212 21,200 1.0000 203 65 20,300 6,500 268 26,800 1.0000 265 71 #VALUE! #VALUE! 336 #VALUE!1.0000 406 78 #VALUE! #VALUE! 484 #VALUE!

1.0000 88 50 800,800 455,000 138 1,255,800 1.0000 106 54 728,750 371,250 160 1,100,000 1.0000 131 58 805,650 356,700 189 1,162,350 1.0000 184 65 202,400 71,500 249 273,900 1.0000 251 71 188,250 53,250 322 241,500 1.0000 406 78 517,650 99,450 484 617,100 1.0000 861 97 #VALUE! #VALUE! 958 #VALUE!1.0000 1,147 116 #VALUE! #VALUE! 1,263 #VALUE!1.0000 1,680 155 #VALUE! #VALUE! 1,835 #VALUE!1.0000 3,688 233 #VALUE! #VALUE! 3,921 #VALUE!

1.0000 88 50 4,400 2,500 138 6,900 1.0000 106 54 3,180 1,620 160 4,800 1.0000 131 58 3,930 1,740 189 5,670 1.0000 184 65 276,000 97,500 249 373,500 1.0000 251 71 376,500 106,500 322 483,000 1.0000 406 78 284,200 54,600 484 338,800


SWL/PFF/10-11/208-231.03.2011


1.0000 848 97 602,080 68,870 945 670,950 1.0000 1,126 116 197,050 20,300 1,242 217,350 1.0000 1,649 155 1,599,530 150,350 1,804 1,749,880 1.0000 3,607 233 2,344,550 151,450 3,840 2,496,000

1.0000 1,060 97 10,600 970 1,157 11,570 1.0000 1,439 116 647,550 52,200 1,555 699,750 1.0000 2,159 155 2,159,000 155,000 2,314 2,314,000

1.0000 - - - - - -

1.0000 4,744 233 2,656,640 130,480 4,977 2,787,120

1.0000 467 69 #VALUE! #VALUE! 536 #VALUE!1.0000 857 75 #VALUE! #VALUE! 932 #VALUE!1.0000 1,094 82 #VALUE! #VALUE! 1,176 #VALUE!1.0000 1,760 102 #VALUE! #VALUE! 1,862 #VALUE!1.0000 2,058 123 #VALUE! #VALUE! 2,181 #VALUE!1.0000 2,864 163 #VALUE! #VALUE! 3,027 #VALUE!

1.0000 7,470 466 #VALUE! #VALUE! 7,936 #VALUE!1.0000 5,725 311 #VALUE! #VALUE! 6,036 #VALUE!

1.0000 4,413 233 #VALUE! #VALUE! 4,646 #VALUE!


1.0000 4,488 155 #VALUE! #VALUE! 4,643 #VALUE!1.0000 2,957 116 #VALUE! #VALUE! 3,073 #VALUE!1.0000 2,084 97 #VALUE! #VALUE! 2,181 #VALUE!1.0000 1,342 78 13,420 780 1,420 14,200

1.0000 6,816 194 34,080 970 7,010 35,050 1.0000 3,962 155 356,580 13,950 4,117 370,530 1.0000 2,522 116 189,150 8,700 2,638 197,850 1.0000 1,799 97 125,930 6,790 1,896 132,720 1.0000 941 78 733,980 60,840 1,019 794,820 1.0000 745 71 298,000 28,400 816 326,400 1.0000 496 65 223,200 29,250 561 252,450


SWL/PFF/10-11/208-231.03.2011


1.0000 5,689 311 62,579 3,421 6,000 66,000

1.0000 4,505 233 4,505 233 4,738 4,738

1.0000 3,946 194 23,676 1,164 4,140 24,840

1.0000 3,270 155 #VALUE! #VALUE! 3,425 #VALUE!1.0000 2,221 116 #VALUE! #VALUE! 2,337 #VALUE!

1.0000 7,470 466 194,220 12,116 7,936 206,336 1.0000 5,725 311 320,600 17,416 6,036 338,016 1.0000 4,413 233 57,369 3,029 4,646 60,398 1.0000 3,927 194 47,124 2,328 4,121 49,452 1.0000 3,313 155 16,565 775 3,468 17,340 1.0000 2,522 116 #VALUE! #VALUE! 2,638 #VALUE!1.0000 1,799 97 #VALUE! #VALUE! 1,896 #VALUE!1.0000 941 78 #VALUE! #VALUE! 1,019 #VALUE!

1.0000 11,545 466 46,180 1,864 12,011 48,044 1.0000 6,501 311 26,004 1,244 6,812 27,248 1.0000 4,448 233 8,896 466 4,681 9,362 1.0000 4,105 194 #VALUE! #VALUE! 4,299 #VALUE!1.0000 2,592 155 #VALUE! #VALUE! 2,747 #VALUE!

1.0000 7,852 466 31,408 1,864 8,318 33,272 1.0000 5,689 311 56,890 3,110 6,000 60,000 1.0000 4,505 233 4,505 233 4,738 4,738 1.0000 3,946 194 43,406 2,134 4,140 45,540 1.0000 3,536 155 7,072 310 3,691 7,382

1.0000 201,994 2,330 403,988 4,660 204,324 408,648


SWL/PFF/10-11/208-231.03.2011


1.0000 102,783 1,553 102,783 1,553 104,336 104,336

1.0000 71,851 1,165 71,851 1,165 73,016 73,016

1.0000 56,439 971 112,878 1,942 57,410 114,820

1.0000 22,418 777 605,286 20,979 23,195 626,265

1.0000 15,016 582 405,432 15,714 15,598 421,146

1.0000 11,862 485 23,724 970 12,347 24,694

1.0000 8,179 453 16,358 906 8,632 17,264

1.0000 6,774 194 #VALUE! #VALUE! 6,968 #VALUE!1.0000 8,447 233 #VALUE! #VALUE! 8,680 #VALUE!1.0000 12,014 311 #VALUE! #VALUE! 12,325 #VALUE!

1.0000 105,970 2,252 #VALUE! #VALUE! 108,222 #VALUE!

1.0000 67,355 1,566 67,355 1,566 68,921 68,921

1.0000 67,355 1,566 202,065 4,698 68,921 206,763

1.0000 54,498 1,191 163,494 3,573 55,689 167,067

1.0000 47,864 971 143,592 2,913 48,835 146,505

1.0000 44,363 751 88,726 1,502 45,114 90,228


SWL/PFF/10-11/208-231.03.2011


1.0000 24,029 3,883 24,029 3,883 27,912 27,912



1.0000 10,408 311 20,816 622 10,719 21,438 1.0000 7,390 233 7,390 233 7,623 7,623 1.0000 6,163 194 6,163 194 6,357 6,357 1.0000 1,593 78 3,186 156 1,671 3,342

1.0000 - 291 - 29,100 291 29,100

1.0000 - 453 #VALUE! #VALUE! 453 #VALUE!


SWL/PFF/10-11/208-231.03.2011


1.0000 52 27 540,800 280,800 79 821,600 1.0000 66 32 330,000 160,000 98 490,000 1.0000 75 38 236,250 119,700 113 355,950 1.0000 84 43 126,000 64,500 127 190,500 1.0000 94 48 141,000 72,000 142 213,000

1.0000 259 72 181,300 50,400 331 231,700 1.0000 339 84 16,950 4,200 423 21,150 1.0000 456 97 205,200 43,650 553 248,850 1.0000 558 113 251,100 50,850 671 301,950 1.0000 437 133 65,550 19,950 570 85,500 1.0000 505 154 176,750 53,900 659 230,650

1.0000 899 155 71,920 12,400 1,054 84,320

1.0000 1,163 194 5,815 970 1,357 6,785

1.0000 3,927 233 19,635 1,165 4,160 20,800

1.0000 1,085 97 4,340 388 1,182 4,728 1.0000 576 78 3,456 468 654 3,924 1.0000 375 65 1,500 260 440 1,760 1.0000 295 52 1,180 208 347 1,388 1.0000 184 39 5,520 1,170 223 6,690 1.0000 126 32 9,450 2,400 158 11,850 1.0000 88 26 7,920 2,340 114 10,260

1.0000 - 226,482 - 226,482 226,482 226,482

1.0000 3,707 1,941 44,484 23,292 5,648 67,776


SWL/PFF/10-11/208-231.03.2011


1.0000 17,842 1,035 #VALUE! #VALUE! 18,877 #VALUE!1.0000 22,470 1,294 #VALUE! #VALUE! 23,764 #VALUE!1.0000 32,804 1,553 #VALUE! #VALUE! 34,357 #VALUE!


1.0000 712 97 996,800 135,800 809 1,132,600

1.0000 773 97 115,950 14,550 870 130,500



1.0000 142 65 213,000 97,500 207 310,500

1.0000 219 65 21,900 6,500 284 28,400

1.0000 258 65 106,296 26,780 323 133,076


SWL/PFF/10-11/208-231.03.2011


1.0000 3,063 440 2,603,550 374,000 3,503 2,977,550 1.0000 1,988 330 14,114,800 2,343,000 2,318 16,457,800 1.0000 1,141 221 6,846,000 1,326,000 1,362 8,172,000 1.0000 951 167 1,806,900 317,300 1,118 2,124,200

1.0000 - - #VALUE! #VALUE! - #VALUE!


1.0000 4,914 259 49,140 2,590 5,173 51,730 1.0000 1,704 194 34,080 3,880 1,898 37,960 1.0000 1,541 129 7,705 645 1,670 8,350

1.0000 3,520 259 14,080 1,036 3,779 15,116

1.0000 924 194 41,580 8,730 1,118 50,310 1.0000 624 129 15,600 3,225 753 18,825 1.0000 453 97 2,265 485 550 2,750



SWL/PFF/10-11/208-231.03.2011



1.0000 4,434 440 1,441,050 143,000 4,874 1,584,050

1.0000 3,009 330 1,354,050 148,500 3,339 1,502,550

1.0000 1,987 221 19,870 2,210 2,208 22,080


1.0000 23,875 1,359 1,074,375 61,155 25,234 1,135,530


1.0000 172 78 8,600 3,900 250 12,500 1.0000 111 65 8,325 4,875 176 13,200 1.0000 70 58 77,000 63,800 128 140,800

1.0000 391 155 #VALUE! #VALUE! 546 #VALUE!1.0000 769 233 #VALUE! #VALUE! 1,002 #VALUE!1.0000 1,488 311 #VALUE! #VALUE! 1,799 #VALUE!

1.0000 - 1,285 - 64,250 1,285 64,250 1.0000 - 872 - 1,046,400 872 1,046,400 1.0000 - 647 - 258,800 647 258,800



SWL/PFF/10-11/208-231.03.2011


1.0000 - 291 - 116,400 291 116,400

1.0000 - 453 - 13,590 453 13,590




1.0000 308 233 #VALUE! #VALUE! 541 #VALUE!1.0000 434 311 #VALUE! #VALUE! 745 #VALUE!1.0000 492 388 #VALUE! #VALUE! 880 #VALUE!1.0000 659 466 #VALUE! #VALUE! 1,125 #VALUE!

1.0000 308 233 23,100 17,475 541 40,575 1.0000 434 311 10,850 7,775 745 18,625 1.0000 492 388 98,400 77,600 880 176,000 1.0000 659 466 79,080 55,920 1,125 135,000 1.0000 1,433 699 42,990 20,970 2,132 63,960

1.0000 4,798 1,679 479,800 167,900 6,477 647,700


SWL/PFF/10-11/208-231.03.2011



1.0000 18,845 4,918 18,845 4,918 23,763 23,763


1.0000 20,954 3,559 419,080 71,180 24,513 490,260

1.0000 10,328 1,618 51,640 8,090 11,946 59,730

1.0000 13,234 1,941 264,680 38,820 15,175 303,500



SWL/PFF/10-11/208-231.03.2011







- - - - - -


1.0000 10,733 1,035 321,990 31,050 11,768 353,040

1.0000 81,730 10,353 81,730 10,353 92,083 92,083


SWL/PFF/10-11/208-231.03.2011


1.0000 804 233 160,800 46,600 1,037 207,400

1.0000 1,061 311 318,300 93,300 1,372 411,600

1.0000 - 226,482 - 226,482 226,482 226,482

1.0000 - 226,482 - 226,482 226,482 226,482


1.0000 6,673 129 133,460 2,580 6,802 136,040

1.0000 7,555 162 75,550 1,620 7,717 77,170




1.0000 153,449 45,296 613,796 181,184 198,745 794,980



SWL/PFF/10-11/208-231.03.2011


1.0000 1,148,562 15,530 1,148,562 15,530 1,164,092 1,164,092

1.0000 973,807 15,530 973,807 15,530 989,337 989,337

1.0000 481,411 12,942 481,411 12,942 494,353 494,353

1.0000 455,774 12,942 455,774 12,942 468,716 468,716

3,059,554 56,944 3,116,498

1.0000 220,089 10,353 220,089 10,353 230,442 230,442


SWL/PFF/10-11/208-231.03.2011


1.0000 245,889 10,353 245,889 10,353 256,242 256,242

1.0000 546,746 10,353 546,746 10,353 557,099 557,099

1.0000 323,815 10,353 323,815 10,353 334,168 334,168


SWL/PFF/10-11/208-231.03.2011


1.0000 220,336 10,353 220,336 10,353 230,689 230,689

- - - - - -


SWL/PFF/10-11/208-231.03.2011


1.0000 236,659 12,942 946,636 51,768 249,601 998,404

1.0000 176,000 12,942 176,000 12,942 188,942 188,942

1.0000 171,038 12,942 342,076 25,884 183,980 367,960

1.0000 171,038 12,942 171,038 12,942 183,980 183,980

1.0000 171,038 12,942 513,114 38,826 183,980 551,940

1.0000 171,038 12,942 855,190 64,710 183,980 919,900



- - - - - -


SWL/PFF/10-11/208-231.03.2011


1.0000 413,934 12,942 413,934 12,942 426,876 426,876

1.0000 187,694 12,942 187,694 12,942 200,636 200,636

1.0000 398,380 12,942 398,380 12,942 411,322 411,322

1.0000 200,421 12,942 200,421 12,942 213,363 213,363

1.0000 7,288 647 116,608 10,352 7,935 126,960

1.0000 850 39 85,000 3,900 889 88,900 1.0000 678 36 67,800 3,600 714 71,400 1.0000 313 28 46,950 4,200 341 51,150


SWL/PFF/10-11/208-231.03.2011


1.0000 1,552 - #VALUE! #VALUE! 1,552 #VALUE!1.0000 986 26 98,600 2,600 1,012 101,200 1.0000 699 23 6,990 230 722 7,220 1.0000 461 21 875,900 39,900 482 915,800 1.0000 334 18 100,200 5,400 352 105,600 1.0000 246 16 49,200 3,200 262 52,400 1.0000 755 23 75,500 2,300 778 77,800 1.0000 572 21 5,720 210 593 5,930 1.0000 364 18 36,400 1,800 382 38,200 1.0000 267 16 2,670 160 283 2,830 1.0000 199 16 1,990 160 215 2,150

1.0000 971 129 5,826 774 1,100 6,600 1.0000 840 116 3,360 464 956 3,824 1.0000 238 104 1,904 832 342 2,736 1.0000 190 52 2,660 728 242 3,388 1.0000 133 45 266 90 178 356 1.0000 124 39 16,120 5,070 163 21,190 1.0000 114 32 1,140 320 146 1,460 1.0000 114 26 2,280 520 140 2,800

1.0000 489 97 48,900 9,700 586 58,600

1.0000 402 84 40,200 8,400 486 48,600

1.0000 291 78 145,500 39,000 369 184,500

1.0000 206 65 103,000 32,500 271 135,500


SWL/PFF/10-11/208-231.03.2011


1.0000 1,174 19 11,740 190 1,193 11,930 1.0000 743 16 37,150 800 759 37,950 1.0000 371 13 37,100 1,300 384 38,400 1.0000 292 13 29,200 1,300 305 30,500 1.0000 65 6 6,500 600 71 7,100




- - - - - -

1.0000 1,003,727 15,530 1,003,727 15,530 1,019,257 1,019,257

- - - - - -

1.0000 1,003,727 15,530 1,003,727 15,530 1,019,257 1,019,257

- - - - - -

1.0000 732,691 12,942 732,691 12,942 745,633 745,633

- - - - - -

1.0000 732,691 12,942 732,691 12,942 745,633 745,633


SWL/PFF/10-11/208-231.03.2011


3,472,836 56,944 3,529,780

1.0000 301,845 10,353 301,845 10,353 312,198 312,198

- - - - - - - - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

1.0000 250,707 10,353 250,707 10,353 261,060 261,060

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

1.0000 401,566 10,353 401,566 10,353 411,919 411,919

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - -


SWL/PFF/10-11/208-231.03.2011


- - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

1.0000 360,656 10,353 360,656 10,353 371,009 371,009

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

1.0000 250,707 10,353 250,707 10,353 261,060 261,060

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - -


SWL/PFF/10-11/208-231.03.2011


- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

1.0000 333,097 12,942 1,332,388 51,768 346,039 1,384,156

- - - - - -

1.0000 284,515 12,942 284,515 12,942 297,457 297,457

- - - - - -

1.0000 310,084 12,942 620,168 25,884 323,026 646,052

- - - - - -

1.0000 310,084 12,942 310,084 12,942 323,026 323,026

- - - - - -

1.0000 310,084 12,942 930,252 38,826 323,026 969,078

- - - - - -

1.0000 218,034 12,942 1,090,170 64,710 230,976 1,154,880

- - - - - - - - - - - -





SWL/PFF/10-11/208-231.03.2011


1.0000 986,452 15,530 986,452 15,530 1,001,982 1,001,982

- - - - - -

1.0000 939,347 15,530 939,347 15,530 954,877 954,877

- - - - - -

1.0000 655,267 12,942 655,267 12,942 668,209 668,209

- - - - - -

1.0000 626,116 12,942 626,116 12,942 639,058 639,058

3,207,182 56,944 3,264,126

1.0000 276,056 10,353 276,056 10,353 286,409 286,409

- - - - - - - - - - - - - - - - - - - - - - - -

- - - - - -


SWL/PFF/10-11/208-231.03.2011


- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

1.0000 287,165 10,353 287,165 10,353 297,518 297,518

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

1.0000 493,308 10,353 493,308 10,353 503,661 503,661

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

1.0000 470,203 10,353 470,203 10,353 480,556 480,556

- - - - - -


SWL/PFF/10-11/208-231.03.2011


- - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

1.0000 287,165 10,353 287,165 10,353 297,518 297,518

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - - - - - - - -

- - - - - -

- - - - - -

- - - - - -

- - - - - - - - - - - - - - - - - -


SWL/PFF/10-11/208-231.03.2011


- - - - - - - - - - - - - - - - - - - - - - - -

1.0000 391,808 12,942 1,567,232 51,768 404,750 1,619,000

- - - - - -

1.0000 391,809 12,942 391,809 12,942 404,751 404,751

- - - - - -

1.0000 433,944 12,942 867,888 25,884 446,886 893,772

- - - - - -

1.0000 250,558 12,942 250,558 12,942 263,500 263,500

- - - - - -

1.0000 250,558 12,942 751,674 38,826 263,500 790,500

- - - - - -

1.0000 250,558 12,942 1,252,790 64,710 263,500 1,317,500

- - - - - - - - - - - -





SWL/PFF/10-11/208-231.03.2011


Vat Componant Service Tax Misc

Rate Amount Rate Amount Amount

12 4,368 79.98 28,793.03 27000

12 449 73.32 2,712.68 2775

12 182 79.98 1,199.71 1125

4 20 159.96 799.81 125

12 4,877 66.65 26,793.51 30150


SWL/PFF/10-11/208-231.03.2011


12 182 66.65 999.76 1125

12 #VALUE! 93.31 #VALUE! #VALUE!

12 146 73.32 879.79 900

12 121 73.32 733.16 750


SWL/PFF/10-11/208-231.03.2011


2 1,012 10.00 4,168.99 6255

2 1,056 10.00 4,348.95 6525

2 874 10.00 3,599.13 5400

2 485 8.00 1,599.61 3000

12 4,683 59.99 23,154.39 28950



12 170 33.33 466.55 1050

8 404 59.99 2,999.27 2500



SWL/PFF/10-11/208-231.03.2011


2 121 10.00 499.88 750

121 43,679 246.61 88,778.50 270000

2 937 10.00 3,859.07 5790

2 624 8.00 3,087.25 3860

2 874 10.00 3,599.13 5400

12 24 113.31 226.61 150

24 73 59.99 179.96 450


SWL/PFF/10-11/208-231.03.2011


#VALUE!

10 #VALUE! 7.06 #VALUE! #VALUE! 12 #VALUE! 7.73 #VALUE! #VALUE! 15 #VALUE! 8.40 #VALUE! #VALUE! 19 #VALUE! 10.53 #VALUE! #VALUE! 22 #VALUE! 12.66 #VALUE! #VALUE! 29 #VALUE! 16.80 #VALUE! #VALUE! 38 #VALUE! 20.93 #VALUE! #VALUE! 45 13,414 25.19 7,558.17 41993 61 3,032 33.46 1,672.93 6908 106 #VALUE! 49.99 #VALUE! #VALUE!

6 53,482 5.20 45,229.05 510294 7 23,661 5.60 19,875.19 212967


SWL/PFF/10-11/208-231.03.2011


8 770 6.00 599.85 6001 10 1,016 6.67 666.51 7143 13 #VALUE! 7.33 #VALUE! #VALUE! 20 #VALUE! 8.00 #VALUE! #VALUE!

4 40,042 5.20 47,308.54 290543 5 36,480 5.60 38,490.68 262176 7 40,194 6.00 36,891.07 257265 9 10,108 6.67 7,331.56 61764 13 9,415 7.33 5,498.67 57061 20 25,906 8.00 10,197.53 155823 43 #VALUE! 10.00 #VALUE! #VALUE! 57 #VALUE! 12.00 #VALUE! #VALUE! 84 #VALUE! 16.00 #VALUE! #VALUE! 184 #VALUE! 23.99 #VALUE! #VALUE!

4 220 5.20 259.94 1596 5 159 5.60 167.96 1144 7 196 6.00 179.96 1255 9 13,783 6.67 9,997.58 84223 13 18,830 7.33 10,997.34 114122 20 14,223 8.00 5,598.64 85550


SWL/PFF/10-11/208-231.03.2011


42 30,093 10.00 7,098.28 152930 56 9,852 12.00 2,099.49 52289 82 79,966 16.00 15,516.24 446415 180 117,224 23.99 15,596.22 705211

53 530 10.00 99.98 2154 72 32,381 12.00 5,398.69 134457 108 107,935 16.00 15,996.13 460222

- - - - 0

237 132,846 23.99 13,436.75 607566

23 #VALUE! 7.06 #VALUE! #VALUE! 43 #VALUE! 7.73 #VALUE! #VALUE! 55 #VALUE! 8.40 #VALUE! #VALUE! 88 #VALUE! 10.53 #VALUE! #VALUE! 103 #VALUE! 12.66 #VALUE! #VALUE! 143 #VALUE! 16.80 #VALUE! #VALUE!

934 #VALUE! 47.99 #VALUE! #VALUE! 716 #VALUE! 31.99 #VALUE! #VALUE!



561 #VALUE! 16.00 #VALUE! #VALUE! 370 #VALUE! 12.00 #VALUE! #VALUE! 260 #VALUE! 10.00 #VALUE! #VALUE! 168 1,678 8.00 79.98 740

852 4,260 20.00 99.98 2067 495 44,567 16.00 1,439.65 19770 315 23,647 12.00 899.78 10903 225 15,741 10.00 699.83 8329 118 91,735 8.00 6,238.49 57747 93 37,273 7.33 2,932.62 21203 62 27,882 6.67 2,999.27 16863


SWL/PFF/10-11/208-231.03.2011


711 7,823 31.99 351.91 8976

563 563 23.99 23.99 634

493 2,959 20.00 119.97 3264

409 #VALUE! 16.00 #VALUE! #VALUE! 278 #VALUE! 12.00 #VALUE! #VALUE!

934 24,278 47.99 1,247.70 26728 716 40,078 31.99 1,791.57 38976 552 7,171 23.99 311.92 6812 491 5,890 20.00 239.94 5328 414 2,071 16.00 79.98 1600 315 #VALUE! 12.00 #VALUE! #VALUE! 225 #VALUE! 10.00 #VALUE! #VALUE! 118 #VALUE! 8.00 #VALUE! #VALUE!

1,443 5,773 47.99 191.95 5072 813 3,250 31.99 127.97 3264 556 1,112 23.99 47.99 1268 513 #VALUE! 20.00 #VALUE! #VALUE! 324 #VALUE! 16.00 #VALUE! #VALUE!

981 3,926 47.99 191.95 5072 711 7,112 31.99 319.92 8160 563 563 23.99 23.99 634 493 5,426 20.00 219.95 5984 442 884 16.00 31.99 920

25,249 50,498 239.94 479.88 11532


SWL/PFF/10-11/208-231.03.2011


12,848 12,848 159.96 159.96 3990

8,981 8,981 119.97 119.97 3573

7,055 14,110 99.98 199.95 6205

2,802 75,660 79.98 2,159.48 59333

1,877 50,680 59.99 1,619.61 49761

1,483 2,966 49.99 99.98 2960

1,022 2,045 46.66 93.31 2692

847 #VALUE! 20.00 #VALUE! #VALUE! 1,056 #VALUE! 23.99 #VALUE! #VALUE! 1,502 #VALUE! 31.99 #VALUE! #VALUE!

13,246 #VALUE! 231.94 #VALUE! #VALUE!

8,419 8,419 161.29 161.29 5388

8,419 25,258 161.29 483.88 16164

6,812 20,437 122.64 367.91 11052

5,983 17,949 99.98 299.93 9360

5,545 11,091 77.31 154.63 5880


SWL/PFF/10-11/208-231.03.2011


3,004 3,004 399.90 399.90 6402



1,301 2,602 31.99 63.98 1944 924 924 23.99 23.99 632 770 770 20.00 20.00 445 199 398 8.00 16.00 159

- - 29.99 2,999.27 0

- #VALUE! 46.66 #VALUE! #VALUE!


SWL/PFF/10-11/208-231.03.2011


6 67,298 2.80 29,112.95 31616 8 41,252 3.33 16,662.63 19500 9 29,556 3.87 12,177.05 13923 11 15,773 4.40 6,598.40 7470 12 17,714 4.93 7,398.21 8370

32 22,648 7.46 5,225.40 10668 42 2,119 8.66 433.23 998 57 25,625 10.00 4,498.91 12078 70 31,376 11.60 5,218.74 14805 55 8,202 13.73 2,059.50 3868 63 22,082 15.86 5,551.99 10401

112 8,995 16.00 1,279.69 2000

145 727 20.00 99.98 125

491 2,454 23.99 119.97 375

54 217 10.00 39.99 231 29 173 8.00 47.99 184 19 75 6.67 26.66 80 15 59 5.33 21.33 63 9 276 4.00 119.97 293 6 471 3.33 249.94 500 4 396 2.67 239.94 423

- - ### 23,327.68 0

463 5,560 199.95 2,399.42 15000


SWL/PFF/10-11/208-231.03.2011


2,230 #VALUE! 106.64 #VALUE! #VALUE! 2,809 #VALUE! 133.30 #VALUE! #VALUE! 4,100 #VALUE! 159.96 #VALUE! #VALUE!

#VALUE!

36 49,826 10.00 13,996.61 105000

39 5,795 10.00 1,499.64 9000



18 26,693 6.67 9,997.58 22500

27 2,734 6.67 666.51 1500

13 5,305 6.67 2,746.00 6180


SWL/PFF/10-11/208-231.03.2011


153 130,192 45.32 38,524.00 639317 99 705,693 33.99 241,341.56 3067390 57 342,441 22.79 136,766.88 1552118 48 90,366 17.20 32,672.09 415665

- #VALUE! - #VALUE! #VALUE!


614 6,143 26.66 266.60 1000 213 4,261 20.00 399.90 1500 193 963 13.33 66.65 250

440 1,760 26.66 106.64 508

116 5,198 20.00 899.78 3381 78 1,949 13.33 333.25 1268 57 283 10.00 49.99 184



SWL/PFF/10-11/208-231.03.2011



222 72,051 45.32 14,729.77 227994

150 67,702 33.99 15,296.30 208552

99 993 22.79 227.94 3702


2,984 134,298 139.97 6,298.47 35325


9 430 8.00 399.90 3099 6 417 6.67 499.88 3248 3 3,844 6.00 6,598.40 28380

20 #VALUE! 16.00 #VALUE! #VALUE! 38 #VALUE! 23.99 #VALUE! #VALUE! 74 #VALUE! 31.99 #VALUE! #VALUE!

- - 132.37 6,618.40 0 - - 89.84 107,813.89 0 - - 66.65 26,660.21 0

#VALUE!


SWL/PFF/10-11/208-231.03.2011


- - 29.99 11,997.09 0

- - 46.66 1,399.66 0




15 #VALUE! 23.99 #VALUE! #VALUE! 22 #VALUE! 31.99 #VALUE! #VALUE! 25 #VALUE! 39.99 #VALUE! #VALUE! 33 #VALUE! 47.99 #VALUE! #VALUE!

15 1,155 23.99 1,799.56 2185 22 542 31.99 799.81 1024 25 4,918 39.99 7,998.06 9293 33 3,952 47.99 5,758.61 7466 72 2,149 71.98 2,159.48 4063

600 59,969 172.89 17,289.15 370700


SWL/PFF/10-11/208-231.03.2011



2,356 2,356 506.54 506.54 8460


2,619 52,385 366.58 7,331.56 172174

1,291 6,455 166.63 833.13 19152

1,654 33,086 199.95 3,999.03 95341



SWL/PFF/10-11/208-231.03.2011







- - - -


1,342 40,248 106.64 3,199.23 59610

4,087 4,087 1,066.41 1,066.41 23081


SWL/PFF/10-11/208-231.03.2011


40 8,037 23.99 4,798.84 20369

53 15,918 31.99 9,597.68 40319

- - ### 23,327.68 0

- - ### 23,327.68 0


334 6,673 13.33 266.60 2808

378 3,778 16.66 166.63 1590




19,181 76,724 4,665.54 18,662.15 21748

#VALUE!


SWL/PFF/10-11/208-231.03.2011


143,570 143,570 1,599.61 1,599.61 7050

121,726 121,726 1,599.61 1,599.61 7050

60,176 60,176 1,333.01 1,333.01 7047

56,972 56,972 1,333.01 1,333.01 7000

28,147

27,511 27,511 1,066.41 1,066.41 8000


SWL/PFF/10-11/208-231.03.2011


30,736 30,736 1,066.41 1,066.41 8000

68,343 68,343 1,066.41 1,066.41 8000

40,477 40,477 1,066.41 1,066.41 8000


SWL/PFF/10-11/208-231.03.2011


27,542 27,542 1,066.41 1,066.41 8000

- - - -


SWL/PFF/10-11/208-231.03.2011


29,582 118,330 1,333.01 5,332.04 32000

22,000 22,000 1,333.01 1,333.01 8000

21,380 42,759 1,333.01 2,666.02 16000

21,380 21,380 1,333.01 1,333.01 8000

21,380 64,139 1,333.01 3,999.03 24000

21,380 106,898 1,333.01 6,665.05 40000


#VALUE!

- - - -


SWL/PFF/10-11/208-231.03.2011


51,742 51,742 1,333.01 1,333.01 8000

23,462 23,462 1,333.01 1,333.01 8000

49,798 49,798 1,333.01 1,333.01 8000

25,053 25,053 1,333.01 1,333.01 8000

911 14,575 66.65 1,066.41 4000

106 10,628 4.00 399.90 4450 85 8,477 3.73 373.24 3550 39 5,872 2.93 439.89 2453


SWL/PFF/10-11/208-231.03.2011


194 #VALUE! - #VALUE! #VALUE! 123 12,327 2.67 266.60 5160 87 874 2.40 23.99 366 58 109,423 2.13 4,052.35 45790 42 12,521 1.87 559.86 5250 31 6,147 1.60 319.92 2570 94 9,431 2.40 239.94 3945 72 715 2.13 21.33 299 45 4,546 1.87 186.62 1900 33 333 1.60 16.00 140 25 249 1.60 16.00 104

121 728 13.33 79.98 402 105 420 12.00 47.99 232 30 238 10.66 85.31 132 24 333 5.33 74.65 183 17 33 4.67 9.33 18 16 2,019 4.00 519.87 1113 14 142 3.33 33.33 79 14 285 2.67 53.32 157

61 6,115 10.00 999.76 5700

50 5,031 8.66 866.46 4700

36 18,199 8.00 3,999.03 17000

26 12,861 6.67 3,332.53 12000


SWL/PFF/10-11/208-231.03.2011


147 1,467 2.00 20.00 424 93 4,643 1.60 79.98 1340 46 4,643 1.33 133.30 1340 37 3,656 1.33 133.30 1058 8 809 0.67 66.65 232

#VALUE!


-

- - - -

125,466 125,466 1,599.61 1,599.61 8000

- - - -

125,466 125,466 1,599.61 1,599.61 8000

- - - -

91,586 91,586 1,333.01 1,333.01 8000

- - - -

91,586 91,586 1,333.01 1,333.01 8000


SWL/PFF/10-11/208-231.03.2011


32,000

37,731 37,731 1,066.41 1,066.41 8000

- - - - - - - - - - - - - - - -

- - - -

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - - - - - - - - - -

31,338 31,338 1,066.41 1,066.41 8000

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - - - - - - - - - -

50,196 50,196 1,066.41 1,066.41 8000

- - - - - - - - - - - -

- - - -

- - - -


SWL/PFF/10-11/208-231.03.2011


- - - - - - - -

- - - -

- - - - - - - - - - - - - - - - - - - -

45,082 45,082 1,066.41 1,066.41 8000

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - - - - - - - - - -

31,338 31,338 1,066.41 1,066.41 8000

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - - - - - - - - - -

- - - -

- - - - - - - - - - - -


SWL/PFF/10-11/208-231.03.2011


- - - -

- - - - - - - - - - - - - - - -

- - - -

- - - -

- - - -

- - - - - - - - - - - - - - - - - - - - - - - - - - - -

41,637 166,549 1,333.01 5,332.04 32000

- - - -

35,564 35,564 1,333.01 1,333.01 8000

- - - -

38,761 77,521 1,333.01 2,666.02 16000

- - - -

38,761 38,761 1,333.01 1,333.01 8000

- - - -

38,761 116,282 1,333.01 3,999.03 24000

- - - -

27,254 136,271 1,333.01 6,665.05 40000

- - - - - - - -


#VALUE!

#VALUE!


SWL/PFF/10-11/208-231.03.2011


123,307 123,307 1,599.61 1,599.61 8000

- - - -

117,418 117,418 1,599.61 1,599.61 8000

- - - -

81,908 81,908 1,333.01 1,333.01 8000

- - - -

78,265 78,265 1,333.01 1,333.01 8000

32,000

34,507 34,507 1,066.41 1,066.41 8000

- - - - - - - - - - - - - - - -

- - - -


SWL/PFF/10-11/208-231.03.2011


- - - - - - - - - - - -

- - - -

- - - - - - - - - - - - - - - - - - - -

35,896 35,896 1,066.41 1,066.41 8000

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - - - - - - - - - -

61,664 61,664 1,066.41 1,066.41 8000

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - - - - - - - - - -

58,775 58,775 1,066.41 1,066.41 8000

- - - -


SWL/PFF/10-11/208-231.03.2011


- - - - - - - -

- - - -

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - - - - - - - - - -

35,896 35,896 1,066.41 1,066.41 8000

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - - - - - - - - - -

- - - -

- - - - - - - - - - - -

- - - -

- - - - - - - - - - - - - - - -

- - - -

- - - -

- - - -

- - - - - - - - - - - -


SWL/PFF/10-11/208-231.03.2011


- - - - - - - - - - - - - - - -

48,976 195,904 1,333.01 5,332.04 32000

- - - -

48,976 48,976 1,333.01 1,333.01 8000

- - - -

54,243 108,486 1,333.01 2,666.02 16000

- - - -

31,320 31,320 1,333.01 1,333.01 8000

- - - -

31,320 93,959 1,333.01 3,999.03 24000

- - - -

31,320 156,599 1,333.01 6,665.05 40000

- - - - - - - -


#VALUE!

#VALUE!

SWL/PFF/10-11/208-2SUMMARY FOR PLUMBING AND FIRE FIGHTING WORKS FOR PROJECT HOTEL RADISSON AT KANJURMAG.

SWL/PFF/10-11/208-231.03.2011

STERLING AND WILSON LTD.

SUMMARY SHEET

Description Cost Selling 2nd Costing Diff 1st Costing Diff

Material Labour Total Material Labour Amount Amount Amount

1.0 SANITARY SYSTEM #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 3410615 #VALUE! 4007668 5970532.0 WATER SUPPLY SYSTEM #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 34771990 #VALUE! 39595451 48234613.0 INTERNAL DRAINAGE #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 48489164 #VALUE! 44552978 -39361864.0 EXTERNAL DRAINAGE SYSTEM #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 5941888 #VALUE! 5642339 -2995495.0 HYDROPNEUMATIC SYSTEM 2690547 44000 2734547 1.14 3059554 56944 3116498 3116498 3683557 567059 4376661 6931046.0 PUMPS #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 5684486 #VALUE! 6724851 10403657.0 ELECT OF PLUMBING SYSTEM #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 4229868 #VALUE! 3678566 -551302

TOTAL #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 106211568 #VALUE! 108578514 2366946

MATERIAL COST #VALUE! VAR @ 5% & 12.5% #VALUE! 96129556 98381729LABOUR COST #VALUE!

TOTAL COST #VALUE! Service Tax @ 10.3% #VALUE! #VALUE!OVERHEAD #VALUE! #VALUE!

VAT COMPONENT Total with Taxes #VALUE! #VALUE!SERVICE TAX

TOTAL COST #VALUE! #VALUE!

TOTAL SELLING #VALUE!

MARGIN AMOUNT #VALUE!

% MARGIN ( ON S.P.) #VALUE!

Sr. No.

STERLING & WILSON ELECTRICALS PVT. LTD.

CONTRACT EXPENSE SHEET

ENQUIRY NO. SWL/PFF/10-11/208 CLIENT

PROJECT COMPLETION AS PER

TENDER 9 PROJECT HOTEL RADISSON

MONTHS

ESTIMATED 18 LOCATION KANJURMARG, Mumbai.MONTHS

NO. DESCRIPTION UNIT RATEMANPOWER

1 Project Manager = 50000 0.5 18 500002 Senior Engineer = 35000 2 18 350003 Junior Engineer = 23000 4 18 230004 Supervisor = 18000 4 18 180005 Store Keeper = 7000 2 18 70006 Office Assistant / Computer operator/Draftsman 1 18 180007 QC/SO Engineer 1 18 180008 Watchman 8500 * 3 shifts 3 18 85009 Peon 1 18 4500

ALLOWANCES / ACCOMODATION 15.510 Conveyance 15.5 18 100011 Accommodation for above 0 18 1300012 Tea and other misc. site expenses 1 18 750013 Travelling / visit for HO personnel 1 18 100014 Travelling / visit for site personnel 1 18 25015 Store construction 1 1 5500016 Office Equipments 1 1 3500017 Drawing as built & related expenses 1 1 2500018 Electricity and water 1 18 37,000.00 19 Electrical Inspectors Approval 1 1 0

BANK GUARANTEE CHARGES20 Advances = X*0.1*0.025 1 1 #VALUE!21 Security = X*0.1*0.015 1 1 #VALUE!22 Performance23 Retention = X*0.05*0.025 1 1 #VALUE!24 Interest on blocked capital 0.05 0.36 15,000,000.00 25 Labour camp expenses 2 18 - 26 Major tools and tackles 0.5 1 #VALUE!

27 Marine & Erection Insurance 1 1 #VALUE!28 Third party insurane 1 1 1000029 Workmen compensation policy30 Misc. 1 1 -

TOTAL CONTRACT EXPENSES

M/S RAJESH BUSINESS & LEISURE HOTELS LTD.

C42

5% of Total Contract value

D42

Interest for 3 months @ 2% per month

E42

Contract Value with taxes

ESTIMATED OWN COST

STERLING & WILSON ELECTRICALS PVT. LTD.

CONTRACT EXPENSE SHEET

HOTEL RADISSON

KANJURMARG, Mumbai.

AMOUNT

450,000 1,260,000 1,656,000 1,296,000 252,000 324,000 324,000 459,000 81,000

279,000 - 7500 135,000 18,000 7500 4,500 55,000 35,000 25,000 666,000 -

#VALUE!#VALUE!

20 months, 10 % of Contact value#VALUE!

270000 2,500,000.00 - 900,000.00

#VALUE! 13500#VALUE!

10,000 750,000.00 - ` -

#VALUE!

M/S RAJESH BUSINESS & LEISURE HOTELS LTD.

#VALUE!#VALUE!

F52

bwagh: We have Put multiplier 1.11 instead of 1.1324

SYNOPSIS SHEET Page 2 Cost Schedule

Project City Enq Date

Client Application Due Date

Consultant Type Contract Enq No.

PMC Engineer Tax

Architect Plumbing Firefighting

Sr No Description Material Misc. Total Mat Labour Total % value

1 0

2 0 0

3 0 0

4 0 0

5 0 0

6 0 0

7 0 0

8 0 0

9 0 0

10 0 0

0

0

0.00 0.00

Other costs & Margin Quote Schedule Check List

Description % Value Quote Date Value Piping Matrix Yes / No

Vat Ducting Matr Yes / No

Service Tax Insulation Ma Yes / No

Over heads Cable Sch. C Yes / No

Margin

Best Buy 2nd best 3rd bestRemarks

Make Value Make Value Make Value

ENCASING FOR PIPESM

ENCASING WIDTH 0.45

INPUT FIGURES IN COL "C"

INPUT A,B

A. I.dia of pipe in M "d 0.10 M

B. thickness of pipe in 0.075 M

O.dia of pipe in M " 0.25 Marea of pipe 0.05 Sqm.area of circle 0.16 Sqm.

0.20 Cum.

823.31 Rm.

RECTANGULAR MANHOLE CALCULATIONS - 3.4

BRICK WORK AMOUNT RATE

external length "L" 1.46 Rs. 155.00

external width "W" 1.46###

Size of Chamber in M 1 x 1 x 1.5 Deep

###

LENGTH "l" 1 M ###

RCC ###WIDTH "w" 1 M

Depth of Chamber 1.5 M

Wt of Cover 0 Kg

Wall Thickness in 0.23 M

Depth of Bedding 0.15 MVol of Excavation 6.02 CumPLASTER INTERNAL 7 Sqm.PLASTER EXTERNAL 8.76 Sqm.Area Ext. 2.13 Sqm.

Area Int. 1.00 Sqm.Area of B/W 1.13 Sqm.

15.76 Sqm. Rs. 2,442.80

Vol of B_W 1.70 Cum. Rs. 7,020.93

Vol. P.C.C Bedding 0.46 Cum. Rs. 1,920.54

Vol. P.C.C Benching 0.10 Cum. Rs. 374.71

Cover Size L W0.00 0.00

0.00

0.17 Cum. Rs. 940.02

RATE

COVER 0 Kg. Rs. 47.23 0.00 Kg Rs. 0.00

CI STEPS 5.3Kg eaRs. 250.00 3.00 Nos Rs. 750.00

Excavation Rs. 100.00 6.02 Cum. Rs. 601.94

Rs. 0.00

-----------------------

TOTAL Rs. 14,051.00

Volume of concrete encasingRate for Encasing per Rm.

PLASTER per Sqm.

BRICK WORK per Cum

PCC BEDDING/Cu

m.BENCHING 1:2:4/Cum

AREA OF PLASTER

Deduction for Cover opening

Vol. RCC Slab/cover fix

RATE.XLS (2.1)

of 245

---------------------------------------------- ------------ ----------- --------------------DESCRIPTION QTY. RATE RATE

---------------------------------------------- ------------ ----------- --------------------

Prividing and Fixing P.C.C (1:2:4) 4.67

Coarse aggregate METAL 0.57 Cum. 1059.44 Rs. 604.96

METAL 2 0.29 Cum. 1059.44 Rs. 302.48

SAND 0.43 Cum. 2650.01 Rs. 1,134.91

CEMENT BAGS 0.21 Cum. 8142.90 Rs. 1,742.58

Rs. 3,784.93

Wastage 9% Rs. 340.64

LABOUR 1.00 825.12 Rs. 825.12

Water & Elect. 2% 0.02 Rs. 75.70

Tools & Plants 3% 0.03 Rs. 113.55

TOTAL Rs. 5,140.00



METAL 2 0.30 Cum. 1059.44 Rs. 317.67

SAND 0.45 Cum. 2650.01 Rs. 1,191.91


Rs. 3,366.36


LABOUR 1.00 741.40 Rs. 741.40

Water & Elect. 2% 0.02 Rs. 75.70

Tools & Plants 3% 0.03 Rs. 113.55

TOTAL Rs. 4,638.00

RATE.XLS (2.1)

of 245


---------------------------------------------- ------------ ----------- --------------------Prividing and Fixing P.C.C (1:4:8) 8.67Coarse aggregate METAL 0.62 Cum. 1059.44 Rs. 651.96

METAL 2 0.31 Cum. 1059.44 Rs. 325.98

SAND 0.46 Cum. 2650.01 Rs. 1,223.08

CEMENT BAGS 0.12 Cum. 8142.90 Rs. 977.15

Rs. 3,178.18


LABOUR 1.00 711.33 Rs. 711.33

Water & Elect. 2% 0.02 Rs. 75.70

Tools & Plants 3% 0.03 Rs. 113.55

TOTAL Rs. 4,457.00

Prividing and Fixing P.C.C (1:5:10) 10.67Coarse aggregate METAL 0.63 Cum. 1059.44 Rs. 662.15

METAL 2 0.31 Cum. 1059.44 Rs. 331.08

SAND 0.47 Cum. 2650.01 Rs. 1,242.19


Rs. 3,000.85


LABOUR 1.00 675.87 Rs. 675.87

Water & Elect. 2% 0.02 Rs. 75.70

Tools & Plants 3% 0.03 Rs. 113.55

TOTAL Rs. 4,244.00

RATE.XLS (2.1)

of 245


---------------------------------------------- ------------ ----------- --------------------Prividing and Fixing R.C.C (1:2:4) 4.67Coarse aggregate METAL 0.60 Cum. 1059.44 Rs. 635.66

METAL 2 0.30 Cum. 1059.44 Rs. 317.83

SAND 0.43 Cum. 2650.01 Rs. 1,134.91


REINFORCEMENT MILD 240.00 Rs. 0.00

TOR 0.80 Qtl. 280.00 Rs. 224.00

SUNDRIES (BINDING WIRE ETC) 0.18 Rs. 78.40

Rs. 4,133.39


LABOUR 1 902.38 Rs. 902.38

Water & Elect. 2% 0.02 Rs. 0.00

Tools & Plants Shuttering, mixer etc 3 0.03 Rs. 124.00

TOTAL Rs. 5,538.00

P/F Brick work in C.M 1:5

Bricks 1.00 Cum. 2316 Rs. 2,316.00

Cement 0.06 Cum. 8143 Rs. 484.50

Sand 0.36 Cum. 2650 Rs. 954.00

Rs. 3,754.51wastage 10% 10% Rs. 375.45

Rs. 4,129.96Water & Elect. 2% Rs. 0.00

Tools & Plants Scaffolding etc. 3% Rs. 123.90

Labour 1 ### Rs. 1,032.49

TOTAL Rs. 5,286.00

RATE.XLS (2.1)

of 245


---------------------------------------------- ------------ ----------- --------------------Cement Plaster 1:4 12mm

Cement ### 8142.90 Rs. 28.50

Sand 0.01 Cum. 2650.01 Rs. 26.50

Rs. 55.00

wastage 15% Rs. 8.25Rs. 63.25

Water & Elect. 2% 0.02 Rs. 1.27

Tools & Plants 3% 0.03 Rs. 1.90

Labour 1.00 84.00 Rs. 84.00

TOTAL Rs. 150.00

Cement Plaster 1:3 12mm

Cement 0.00 Cum. 8142.90 Rs. 32.57

Sand 0.01 Cum. 2650.01 Rs. 26.50

Rs. 59.07

wastage 15% Rs. 8.86Rs. 67.93

Water & Elect. 2% 0.02 Rs. 1.36


Labour 1.00 84.00 Rs. 84.00

TOTAL Rs. 155.00

RATE.XLS (2.1)

of 245

PERPER CUM.

rate for cementbag Rs. 285.00 ###rate for sand brass Rs. 7,504.00 ###rate for metal brass Rs. 3,000.00 ###rate for bricks PER/nos Rs. 4.00 ###Vol of 1 Brick 0.0017 53.6

579.0 1.00 No of Bricks Per Cum

RATE.XLS (2.1) (2)

of 245


---------------------------------------------- ------------ ----------- --------------------



METAL 2 0.29 Cum. 1059.44 Rs. 302.48

SAND 0.43 Cum. 2650.01 Rs. 1,134.91


Rs. 3,784.93


LABOUR 1.00 825.12 Rs. 825.12

Water & Elect. 2% 0.02 Rs. 75.70

Tools & Plants 3% 0.03 Rs. 113.55

TOTAL Rs. 5,140.00



METAL 2 0.30 Cum. 1059.44 Rs. 317.67

SAND 0.45 Cum. 2650.01 Rs. 1,191.91


Rs. 3,366.36


LABOUR 1.00 741.40 Rs. 741.40

Water & Elect. 2% 0.02 Rs. 75.70

Tools & Plants 3% 0.03 Rs. 113.55

TOTAL Rs. 4,638.00

RATE.XLS (2.1) (2)

of 245


---------------------------------------------- ------------ ----------- --------------------Prividing and Fixing P.C.C (1:4:8) 8.67Coarse aggregate METAL 0.62 Cum. 1059.44 Rs. 651.96

METAL 2 0.31 Cum. 1059.44 Rs. 325.98

SAND 0.46 Cum. 2650.01 Rs. 1,223.08


Rs. 3,178.18


LABOUR 1.00 711.33 Rs. 711.33

Water & Elect. 2% 0.02 Rs. 75.70

Tools & Plants 3% 0.03 Rs. 113.55

TOTAL Rs. 4,457.00

Prividing and Fixing P.C.C (1:5:10) 10.67Coarse aggregate METAL 0.63 Cum. 1059.44 Rs. 662.15

METAL 2 0.31 Cum. 1059.44 Rs. 331.08

SAND 0.47 Cum. 2650.01 Rs. 1,242.19


Rs. 3,000.85


LABOUR 1.00 675.87 Rs. 675.87

Water & Elect. 2% 0.02 Rs. 75.70

Tools & Plants 3% 0.03 Rs. 113.55

TOTAL Rs. 4,244.00

RATE.XLS (2.1) (2)

of 245


---------------------------------------------- ------------ ----------- --------------------Prividing and Fixing R.C.C (1:2:4) 4.67Coarse aggregate METAL 0.60 Cum. 1059.44 Rs. 635.66

METAL 2 0.30 Cum. 1059.44 Rs. 317.83

SAND 0.43 Cum. 2650.01 Rs. 1,134.91


REINFORCEMENT MILD 240.00 Rs. 0.00

TOR 0.80 Qtl. 280.00 Rs. 224.00

SUNDRIES (BINDING WIRE ETC) 0.18 Rs. 78.40

Rs. 4,133.39


LABOUR 1 902.38 Rs. 902.38

Water & Elect. 2% 0.02 Rs. 0.00

Tools & Plants Shuttering, mixer etc 3 0.03 Rs. 124.00

TOTAL Rs. 5,538.00

P/F Brick work in C.M 1:5

Bricks 1.00 Cum. 2316 Rs. 2,316.00

Cement 0.06 Cum. 8143 Rs. 484.50

Sand 0.36 Cum. 2650 Rs. 954.00

Rs. 3,754.51wastage 10% 10% Rs. 375.45

Rs. 4,129.96Water & Elect. 2% Rs. 0.00

Tools & Plants Scaffolding etc. 3% Rs. 123.90

Labour 1 ### Rs. 1,032.49

TOTAL Rs. 5,286.00

RATE.XLS (2.1) (2)

of 245


---------------------------------------------- ------------ ----------- --------------------Cement Plaster 1:4 12mm

Cement ### 8142.90 Rs. 28.50

Sand 0.01 Cum. 2650.01 Rs. 26.50

Rs. 55.00

wastage 15% Rs. 8.25Rs. 63.25

Water & Elect. 2% 0.02 Rs. 1.27


Labour 1.00 84.00 Rs. 84.00

TOTAL Rs. 150.00

Cement Plaster 1:3 12mm

Cement 0.00 Cum. 8142.90 Rs. 32.57

Sand 0.01 Cum. 2650.01 Rs. 26.50

Rs. 59.07

wastage 15% Rs. 8.86Rs. 67.93

Water & Elect. 2% 0.02 Rs. 1.36


Labour 1.00 84.00 Rs. 84.00

TOTAL Rs. 155.00

RATE.XLS (2.1) (2)

of 245

PERPER CUM.

rate for cementbag Rs. 285.00 ###rate for sand brass Rs. 7,504.00 ###rate for metal brass Rs. 3,000.00 ###rate for bricks PER/nos Rs. 4.00 ###Vol of 1 Brick 0.0017 53.6

579.0 1.00 No of Bricks Per Cum

CONICAL MANHOLE CALCULATIONS - 3.5

Ext Dia at Base. X 1.6 MExt Dia at Cover C 1.225 MExt Dia at Base. R 1.6 MBrick Area at Cover A 0.96 Sqm.Brick Area at Base A1 1.37 Sqm.

A2 1.37 Sqm.INTERNAL 4.84 Sqm. RATE

EXTERNAL 8.16 Sqm. Rs. 155.00

Volume OF Excavati7.04

Cum###

0.90 M

Wt. of C.I. Cover Kg ###

0.53 M ###

1.50 M RCC ###

INPUT WALL THK. 0.35 MINPUT BED. Thk. 0.15 M

EXTRA DEPTH

0.30 M

0.35 M

Total M/H DEPTH 1.80 M

0.72 Cum. Rs. 2,980.11

0.41 Cum. Rs. 1,702.92 0.00

0.54 Cum. Rs. 2,049.54

0.58 Cum. Rs. 2,180.12

AREA OF PLASTER 13.01 Cum. Rs. 2,015.96

RATE

COVER Kg. Rs. 58.00 0.00 Nos Rs. 0.00

CI STEPS 5.3Kg eaRs. 200.00 4.00 Nos Rs. 800.00

Excavationin soil Rs. 100.00 7.04 Cum Rs. 703.95

Rs. 12,432.61

PLASTER per Sqm.

BRICK WORK per Cum

INPUT DIAM OF BASE OF M/H R1

PCC BEDDING/Cu

m.INPUT DIAM AT TOP OF M/H " C1"

BENCHING 1:2:4/Cum

INPUT HEIGHT OF CONE

INPUT HEIGHT OF CYLINDERWALL THK. OF CYLINDER

VOL OF B/W FOR CONICAL M/H

When depth >2.1 bw 0.23 & 0.35

VOL OF B/W FOR CONICAL CUM CYLINDRICAL M/H

VOLUME OF P.C.C BEDDING

VOLUME OF P.C.C for BENCHING & COVER FIXING

Option 1: Piping insualtion Rate Estimates for 24 G Al cladding

Sr. No Size Pipes- Phenolic foam LabourRate Qty Amount Rate Qty Amount

1 15 - 1.00 - 60.00 0.10 6.00 2 20 - 1.00 - 60.00 0.12 7.20 3 25 - 1.00 - 60.00 0.14 8.40 4 32 - 1.00 - 60.00 0.16 9.60 5 40 - 1.00 - 60.00 0.18 10.80 6 50 - 1.00 - 60.00 0.28 16.80 7 65 - 1.00 - 60.00 0.32 19.20 8 80 - 1.00 - 60.00 0.37 22.20 9 100 - 1.00 - 60.00 0.43 25.80

10 125 - 1.00 - 60.00 0.51 30.60 11 150 - 1.00 - 60.00 0.59 35.40 12 200 - 1.00 - 60.00 1.10 66.00 13 250 - 1.00 - 60.00 1.26 75.60 14 300 1,939.00 1.00 1,782.47 60.00 1.41 84.60 15 350 2,152.00 1.00 1,978.28 60.00 1.57 94.20 16 400 2,361.00 1.00 2,170.41 60.00 1.73 103.80 17 600 2,571.00 1.00 2,363.46 60.00 2.36 141.60 18 900 2,971.00 1.00 2,731.17 60.00 3.30 198.00

Option 2: Piping insulation Rate Estimates for sand cement plaster


1 20 125.00 1.00 114.91 90.00 0.22 19.80 2 25 136.00 1.00 125.02 90.00 0.24 21.60 3 32 154.50 1.00 142.03 90.00 0.26 23.40 4 40 164.50 1.00 151.22 90.00 0.28 25.20 5 50 188.50 1.00 173.28 90.00 0.47 42.30 6 65 221.00 1.00 203.16 90.00 0.52 46.80 7 80 248.00 1.00 227.98 90.00 0.57 51.30 8 100 510.00 1.00 468.83 90.00 0.63 56.70 9 125 591.00 1.00 543.29 90.00 0.86 77.40

10 150 672.00 1.00 617.75 90.00 0.94 84.60 11 200 838.00 1.00 770.35 90.00 1.10 99.00 12 250 1,006.00 1.00 924.79 90.00 1.26 113.40 13 300 1,485.00 1.00 1,365.12 90.00 1.41 126.90 14 350 1,939.00 1.00 1,782.47 90.00 1.57 141.30 15 400 2,152.00 1.00 1,978.28 90.00 1.73 155.70 16 450 2,361.00 1.00 2,170.41 90.00 1.88 169.20 17 500 2,571.00 1.00 2,363.46 90.00 2.04 183.60 18 600 2,971.00 1.00 2,731.17 90.00 2.36 212.40 19 650 3,425.00 1.00 3,148.52 90.00 2.51 225.90 20 900 4,457.00 1.00 4,097.21 90.00 3.30 297.00

Bitumen Alu. Cladding 26G+polythene sheet Ins Tot.Rate Qty Amount Rate Qty Amount RMT

37.50 0.10 3.75 325.00 0.20 65.00 74.75 22.79 37.50 0.12 4.50 325.00 0.22 71.50 83.20 25.37 37.50 0.16 6.00 325.00 0.24 78.00 92.40 28.17 37.50 0.20 7.50 325.00 0.26 84.50 101.60 30.98 37.50 0.26 9.75 325.00 0.28 91.00 111.55 34.01 37.50 0.32 12.00 325.00 0.41 133.25 162.05 49.41 37.50 0.40 15.00 325.00 0.36 117.00 151.20 46.10 37.50 0.50 18.75 325.00 0.57 185.25 226.20 68.96 37.50 0.62 23.25 325.00 0.63 204.75 253.80 77.38 37.50 0.39 14.63 325.00 0.71 230.75 275.98 84.14 37.50 0.47 17.63 325.00 0.79 256.75 309.78 94.44 37.50 0.63 23.63 325.00 0.94 305.50 395.13 ### 37.50 0.79 29.63 325.00 1.10 357.50 462.73 ### 37.50 0.94 35.25 325.00 1.26 409.50 2,311.82 ### 37.50 1.10 41.25 325.00 1.57 510.25 2,623.98 ### 37.50 1.26 47.25 325.00 1.73 562.25 2,883.71 ### 37.50 1.88 70.50 325.00 2.36 767.00 3,342.56 ### 37.50 2.83 106.13 325.00 3.30 1,072.50 4,107.79 ###

Not Applicable for This Job

Bitumen Sand Cement Plaster Ins Tot.Rate Qty Amount Rate Qty Amount RMT

37.50 0.06 2.25 - 0.38 - 136.96 41.76 37.50 0.08 3.00 - 0.39 - 149.62 45.62 37.50 0.10 3.75 - 0.41 - 169.18 51.58 37.50 0.13 4.88 - 0.44 - 181.30 55.27 37.50 0.16 6.00 - 0.47 - 221.58 67.56 37.50 0.20 7.50 - 0.52 - 257.46 78.49 37.50 0.25 9.38 - 0.57 - 288.66 88.00 37.50 0.31 11.63 - 0.63 - 537.16 ### 37.50 0.39 14.63 - 0.71 - 635.32 ### 37.50 0.47 17.63 - 0.79 - 719.98 ### 37.50 0.63 23.63 - 0.94 - 892.98 ### 37.50 0.79 29.63 - 1.10 - 1,067.82 ### 37.50 0.94 35.25 - 1.26 - 1,527.27 ### 37.50 1.10 41.25 - 1.41 - 1,965.02 ### 37.50 1.26 47.25 - 1.73 - 2,181.23 ### 37.50 1.41 52.88 - 1.88 - 2,392.48 ### 37.50 1.57 58.88 - 2.04 - 2,605.93 ### 37.50 1.88 70.50 - 2.36 - 3,014.07 ### 37.50 2.04 76.50 - 2.51 - 3,450.92 ### 37.50 2.83 106.13 - 3.30 - 4,500.33 ###

172.16

Option 1: Piping insualtion Rate Estimates for 26 G G.I. cladding 9 mm

13 mmOption 1 without Mechanicalprotection 19 mm

Sr. No Size Pipes- Nitrile Rubber LabourRate Qty Amount Rate Qty Amount

1 15 18.78 1.00 14.80 100.00 0.10 10.00 2 20 23.94 1.00 18.86 100.00 0.12 12.00 3 25 29.78 1.00 23.47 100.00 0.14 14.00 4 32 32.36 1.00 25.50 100.00 0.16 16.00 5 40 36.64 1.00 28.87 100.00 0.18 18.00 6 50 50.39 1.00 39.70 100.00 0.28 28.00 7 65 80.27 1.00 63.25 100.00 0.32 32.00 8 80 106.97 1.00 84.29 100.00 0.37 37.00 9 100 277.74 1.00 218.85 100.00 0.43 43.00

10 125 193.59 1.00 152.54 100.00 0.51 51.00 11 150 223.28 1.00 175.94 100.00 0.59 59.00 12 200 - 1.00 - 100.00 1.10 110.00 13 250 - 1.00 - 100.00 1.26 126.00 14 300 - 1.00 - 100.00 1.41 141.00 15 400 - 1.00 - 100.00 1.73 173.00 16 600 - 1.00 - 100.00 2.36 236.00 17 900 - 1.00 - 100.00 3.30 330.00

Option 2: Piping insulation Rate Estimates for sand cement plaster


1 20 125.00 1.00 114.91 90.00 0.22 19.80 2 25 136.00 1.00 125.02 90.00 0.24 21.60 3 32 154.50 1.00 142.03 90.00 0.26 23.40 4 40 164.50 1.00 151.22 90.00 0.28 25.20 5 50 188.50 1.00 173.28 90.00 0.47 42.30 6 65 221.00 1.00 203.16 90.00 0.52 46.80 7 80 248.00 1.00 227.98 90.00 0.57 51.30 8 100 510.00 1.00 468.83 90.00 0.63 56.70 9 125 591.00 1.00 543.29 90.00 0.86 77.40

10 150 672.00 1.00 617.75 90.00 0.94 84.60 11 200 838.00 1.00 770.35 90.00 1.10 99.00 12 250 1,006.00 1.00 924.79 90.00 1.26 113.40 13 300 1,485.00 1.00 1,365.12 90.00 1.41 126.90 14 350 1,939.00 1.00 1,782.47 90.00 1.57 141.30 15 400 2,152.00 1.00 1,978.28 90.00 1.73 155.70 16 450 2,361.00 1.00 2,170.41 90.00 1.88 169.20 17 500 2,571.00 1.00 2,363.46 90.00 2.04 183.60 18 600 2,971.00 1.00 2,731.17 90.00 2.36 212.40 19 650 3,425.00 1.00 3,148.52 90.00 2.51 225.90 20 900 4,457.00 1.00 4,097.21 90.00 3.30 297.00

Painting for PipeDia Misc LP Lab.

15mm 1.8 5.4 3.620mm 2.7 8.1 5.425mm 3.6 10.8 7.232mm 4.5 13.5 940mm 5.4 16.2 10.850mm 7.2 21.6 14.465mm 9 27 1875mm 10.8 32.4 21.6

100mm 14.4 43.2 28.8125mm 18 54 36150mm 21.6 64.8 43.2200mm 28.8 86.4 57.6250mm 36 108 72300mm 43.2 129.6 86.4350mm 50.4 151.2 100.8400mm 57.6 172.8 115.2450mm 64.8 194.4 129.6

Bitumen Alu. Cladding 26G+polythene sheet Ins Tot.Rate Qty Amount Rate Qty Amount RMT

- 0.05 - 381.00 0.16 60.96 24.80 7.56 - 0.06 - 381.00 0.18 68.58 30.86 9.41 - 0.08 - 381.00 0.19 72.39 37.47 11.42 - 0.10 - 381.00 0.21 80.01 41.50 12.65 - 0.13 - 381.00 0.24 91.44 46.87 14.29 - 0.16 - 381.00 0.27 102.87 67.70 20.64 - 0.20 - 381.00 0.32 121.92 95.25 29.04 - 0.25 - 381.00 0.36 137.16 121.29 36.98 - 0.31 - 381.00 0.46 175.26 261.85 79.83 - 0.39 - 381.00 0.54 205.74 203.54 62.05 - 0.47 - 381.00 0.62 236.22 234.94 71.63 - 0.63 - 381.00 0.74 281.94 110.00 33.54 - 0.79 - 381.00 0.90 342.90 126.00 38.41 - 0.94 - 381.00 1.06 403.86 141.00 42.99 - 1.26 - 381.00 1.37 521.97 173.00 52.74 - 1.88 - 381.00 2.00 762.00 236.00 71.95 - 2.83 - 381.00 2.94 1,120.14 330.00 ###

Not Applicable for This Job

Bitumen Sand Cement Plaster Ins Tot.Rate Qty Amount Rate Qty Amount RMT

37.50 0.06 2.25 - 0.38 - 136.96 41.76 37.50 0.08 3.00 - 0.39 - 149.62 45.62 37.50 0.10 3.75 - 0.41 - 169.18 51.58 37.50 0.13 4.88 - 0.44 - 181.30 55.27 37.50 0.16 6.00 - 0.47 - 221.58 67.56 37.50 0.20 7.50 - 0.52 - 257.46 78.49 37.50 0.25 9.38 - 0.57 - 288.66 88.00 37.50 0.31 11.63 - 0.63 - 537.16 ### 37.50 0.39 14.63 - 0.71 - 635.32 ### 37.50 0.47 17.63 - 0.79 - 719.98 ### 37.50 0.63 23.63 - 0.94 - 892.98 ### 37.50 0.79 29.63 - 1.10 - 1,067.82 ### 37.50 0.94 35.25 - 1.26 - 1,527.27 ### 37.50 1.10 41.25 - 1.41 - 1,965.02 ### 37.50 1.26 47.25 - 1.73 - 2,181.23 ### 37.50 1.41 52.88 - 1.88 - 2,392.48 ### 37.50 1.57 58.88 - 2.04 - 2,605.93 ### 37.50 1.88 70.50 - 2.36 - 3,014.07 ### 37.50 2.04 76.50 - 2.51 - 3,450.92 ### 37.50 2.83 106.13 - 3.30 - 4,500.33 ###

172.16

Mechanical ProtectionMaterial Labour

80.00 0.14 11.20 20.00 2.80 80.00 0.15 12.00 20.00 3.00 80.00 0.17 13.60 20.00 3.40 80.00 0.21 16.80 20.00 4.20 80.00 0.24 19.20 20.00 4.80 80.00 0.27 21.60 20.00 5.40 80.00 0.35 28.00 20.00 7.00 80.00 0.40 32.00 20.00 8.00 80.00 0.46 36.80 20.00 9.20 80.00 0.54 43.20 20.00 10.80 80.00 0.62 49.60 20.00 12.40 80.00 0.78 62.40 20.00 15.60 80.00 0.94 75.20 20.00 18.80 80.00 1.09 87.20 20.00 21.80 80.00 1.41 112.80 20.00 28.20 80.00 2.03 162.40 20.00 40.60 80.00 2.98 238.40 20.00 59.60

0 20 0

WATER METER

Misc.

Size Total Flange Union Total

Make CapstainZoloto Zoloto E-Table R Brand R Brand

15200 7148.25 1900 4500 28748 306.6 0 0 306.6

100 mm dia 8645 3929.25 4143.75 6369 23087 189 569.66 1278.9 2037.6

80 mm dia 6222.5 2618.25 3072 4930.5 16843 152.25 330.75 763.31 1246.365 mm dia 6222.5 2148.75 2595.75 4425 15392 110.25 235.09 487.91 833.2550 mm dia 5248.75 1260.75 2082 4299 12891 99.75 155.59 318.98 574.31

Dis inclued 5% 25% 25% 25% 25% 25%

Misc.

Size NRV Total Flange Union Total

Make Zoloto Zoloto E-Table R Brand R Brand

40660 7355.6 7216.3 13064.1 68296 6919.2 0 0 6919.2

100 mm dia 26790 4043.2 4285.4 7387.8 42506 5388 0.00 0 5388

80 mm dia 23560 2694.3 3161.9 5592.3 35009 3684 0.00 0 368465 mm dia 20995 2209.9 2671.9 4974.9 30852 3120 0.00 0 312050 mm dia 20710 1297.8 2142.7 4401.6 28552 2940 0.00 0 294040 mm dia 5605 1223.2 1348.8 2738.4 10915 69.3 95.85 225.64 321.49

Dis inclued 5% 30% 30% 30% 25% 25%

Inferantial Dry Dial As Per IS: 2373 Dry Type Enclosed/Removeable Mechanism Type Flanged End Sprial Meter upto 450C with

Stainless Steel or brass Working partsWater Meter (LP)

Water Meter

Y Straine

r

Pressure Gauge

2 Nos Gate Valve

Barrel Nipple

80-150- Audco15-65 - zoloto

150 mm dia.

Super Dry Dial Industrial type As Per ISO: 4064 Helix Turbine Type Removeable Mechanism

Magnetic Drive Class "B"Water Meter (LP)

Water Meter

Y Straine

r

2 Nos Gate Valve

Barrel Nipple

Actaris/Wotex

80-150- Zoloto15-65 - zoloto

150 mm dia.

Misc.

Size Total Flange Union Total

Make CapstainZoloto Hguru E-Table R Brand R Brand

50 mm dia 7267.5 1260.75 1100 2149.5 11778 0 155.59 318.98 474.5640 mm dia 5605 1146.75 1264.5 2934 10950 0 95.85 225.64 321.49

25mm dia 2755 578 621 775.5 4729.5 47.59 129.41 177.00

20mm dia 1734 385 396.75 497.25 3013 32.10 92.48 124.57

15mmdia 1116 266 271.5 369 2023 0 21.64 59.32 80.96

Inferantial Dry Dial As Per IS: 779/1995 Domestic Type Screwed End Magnetic Drive

Class "B"Water Meter (LP)

Water Meter

Y Straine

r

Pressure Gauge

2 Nos Gate Valve

Barrel Nipple

80-150- Audco15-65 - zoloto

WATER METER

Labour

Total

360 360 360 300 1380

240 240 480 250 1210

180 180 360 200 920150 150 300 150 750120 120 240 100 580

Labour

NRV Total

360 360 720 300 1740

240 240 480 250 1210

180 180 360 200 920150 150 300 150 750120 120 240 100 580

90 90 180 75 435

Y Straine

r

Pressure

Gauge

2 Nos Gate Valve

Water Meter

Y Straine

r

2 Nos Gate Valve

Water Meter

Labour

NRV Total

120 120 120 100 460

90 90 180 75 435

60 60 120 50 290

55 55 110 45 265

50 50 100 40 240

Y Straine

r

2 Nos Gate Valve

Water Meter

PROJECT NAME: HOTEL RADISSON AT KANGURMARG, MUMBAI.CLIENT: M/S RAJESH BUSINESS & LEISURE HOTELS LTD.ESTIMATED DURATION : 9 MONTHS (DURATION AS PER TENDER: 9 MONTHS).

9

Sr. No. SALARY EXPENDITURE Unit

1 Project Manager (TOI) 0.5 9 500002 Vice Project Manager (TOI) 0 9 350000

Japanese SV (TOI) 0 9 4900003 Vice Project Manager (S&W) 0 9 700004 Design Engineer (S&W) 2 9 350005 Procurement Engineer (S&W) 0 9 600006 Interpreter 0 9 300007 Site Engineer (TOI) 0 9 700008 Engineer (S&W) 4 9 230009 Quality Engineer (S&W) 1 9 18000

10 EHS Incharge (S&W) 0 9 3000011 Testing & Commissioing Incharge (S&W) 0 9 4500012 Testing Engineer 0 9 2000013 Supervisor 4 9 1800014 Store Incharge 2 9 700015 Draughtsman 0.5 9 1800016 Trainer 0 9 2000017 Logistic Officer 0 9 2000018 Office Assitance 0.5 9 1800019 Labour on Pay Roll 0 9 2500020 Peons 1 9 450021 Watchman 3 9 8500

15.5TOTAL FOR SALARY EXPENDITURE

2 TEMPORARY FACILITY (SITE OFFICE) Unit Months at site Cost / no.

1 40 Feet conatiner full furnish 0 12 212500Cost of full furnish container is Rs. 425000/-Considering the depreciation value of the container

2 40 Feet conatiner for material storage 0 12 180000Cost of full furnish container is Rs. 360000/-Considering the depreciation value of the container

3 Plotter 1 1 350004 PCs 0 1 350005 Printer + Scanner + Xerox 0 1 250006 Stationary 0 1 1000007 Storage cubboard 0 1 340008 Portable wash rooms 0 1 150009 Store Contruction 1 1 55000

Months at site.

Salary / Month

TOTAL FOR TEMPORARY FACTILITY

3 TRANSPORTATION EXPENDITURE Unit Months at site Cost/ no.

1 Conveyence for Japanese 15.5 9 10002 Sumo for Travelling for TOI 0 9 70000

3 Conveyence for Project Manager 0 9 25200Total travel 120 kms 3 days in a weekRs. 7/- per km

4 Conveyence for Vice Project Manager 0 9 8400Total travel 120 kms 3 days in a weekRs. 7/- per km

5 Conveyence for Sr. Engineers 0 9 2000

6 0 9 69167Daily 20 kms up and downRs. 650000/- considered as depriciated value

7 Sumo for travelling 9 575338 Headoffice Travelling 2 9 625

TOTAL FOR TRANSPORTATION EXPENDITURE

4 ACCOMODATION EXPENDITURE1 Accomodation for Project Manager 0 9 850002 Accomodation for Vice project Manager 0 9 200003 Accomodation for Engineer 0 9 100004 Accomodation for Site Supervisors 0 9 100005 Accomodation for Labours 0 9 15000

TOTAL FOR ACCOMODATION EXPENCES

5 MACHINERY1 Sizer Lifts 0 10 70000

3500/- per 8 hr rent, 25 days per month, 10 months2 Hydra

2400/- 8 hrs rent, 25 days per month, 10 monhts 0 10 600003 Pick up truck for material 0 6 400004 Major tools Tackles 0.5 1 #VALUE!5 Electricity & Water 1 18 37000

TOTAL FOR MACHINERY

6 CONSUMABLES

1 Drawings 1 1 25000400 Prints, 6 set, each copy @ Rs. 45/-

2 Tea and food for staff 1 9 7500

Tempo traveller bus service for Others from Shirwal city to site

3 Communications 0 9 45000

TOTAL FOR CONSUMABLES

7 INSURANCE & BANK GURANTEES1 Advance bank gurantee charges =X*0.1*0.025 1 1 #VALUE!2 Security bank guranee charges =X*0.1*0.015 1 1 #VALUE!3 Performance bank gurantee 0.15 %4 Retension money bank gurantee =X*0.05*0.025 1 1 #VALUE!5 Project Insurance and Third party Insurance 1 1 10000

6 Inrest on block capitol 0.3 1 9820007 Marine & Erection Insurance 1 1 #VALUE!

TOTAL FOR INSURANCES AND BANK GURANTEES

8 MISCELLNIOUS EXPENDITURE

1 Miscellneous expenditure 0 1 500000MeetingsWelfareEntertainment

TOTAL FOR MISCELLNIOUS

TOTAL EXPENCES FOR THE PROJECT1 TOTAL FOR SALARY EXPENDITURE2 TOTAL FOR TEMPORARY FACTILITY3 TOTAL FOR TRANSPORTATION EXPENDITURE4 TOTAL FOR ACCOMODATION EXPENCES5 TOTAL FOR MACHINERY6 TOTAL FOR CONSUMABLES7 INSURANCE & BANK GURANTEES8 MISCELLNIOUS EXPENDITURE

TOTAL FOR ABOVE

Amount in Rs.

225000000

630000000

828000162000

000

64800012600081000

00

810000

40500229500

3051000

Amount in Rs.

0

0

3500000000

55000

90000

Amount in Rs.

1395000

0

0

0

0

011250

150750

00000

0

0

00

#VALUE!666000.00

#VALUE!

25000

67500

0

92500

#VALUE!#VALUE!

0#VALUE!

10000294600

#VALUE!

#VALUE!

0

0

305100090000

1507500

#VALUE!92500

#VALUE!0

#VALUE!

4th costing-hotel radisson,mumbai-plu with out taxes

Documents