Professional Documents
Culture Documents
Comparisions With Main Contract Rev1
Comparisions With Main Contract Rev1
Item
Description
Unit
Qty
Qty
(B) Computations
Rate
Amount
Net Difference BC
A. SUB STRUCTURE
1. EXCAVATION AND EARTH WORK
1.01
1.02
2,514.65
135.00
339,477.68
2,467.50
135.00
333,112.50
(6,365.18)
-
Ditto the above but for soft rock excavation and from a
m3
depth of 1500mm from strip ground level.
1,645.00
145.00
238,525.00
1,676.43
145.00
243,082.35
4,557.35
1,676.43
17.00
28,499.36
1,676.43
17.00
28,499.36
1.03
1.04
128.96
620.00
79,955.20
79,955.20
-
1.04
1,662.23
620.00
1,030,582.60
1,195.61
620.00
741,278.20
(289,304.40)
-
1.05
1.06
1,079.00
640.00
690,560.00
4,957.48
250.00
306.00
250.00
1.08
1.09
m3
916.63
640.00
586,643.20
(103,916.80)
-
1,239,370.00
2,632.00
250.00
658,000.00
(581,370.00)
-
76,500.00
1,660.34
250.00
415,085.00
338,585.00
-
m3
218.44
250.00
54,610.00
218.44
250.00
54,610.00
1.10
5,123.07
200.00
1,024,613.20
5,091.13
200.00
1,018,226.00
(6,387.20)
-
1.11
1,147.15
120.00
137,658.00
1,242.35
120.00
149,082.00
11,424.00
-
1 of 15
Item
Description
Unit
Ls
Qty
Qty
1.00
(B) Computations
Rate
Amount
10,000.00
4,860,395.84
10,000.00
4,307,573.81
Net Difference BC
10,000.00
(552,822.03)
-
2, CONCRETE WORKS
2.01
b)
c)
d)
m2
125.00
63.00
125.00
7,875.00
7,875.00
e)
125.00
1,242.35
125.00
155,293.75
155,293.75
a)
2.02
658.00
125.00
82,250.00
588.07
125.00
73,508.75
(8,741.25)
166.40
125.00
20,800.00
240.44
125.00
30,055.00
9,255.00
94.00
125.00
11,750.00
169.12
125.00
21,140.00
9,390.00
a)
m3
358.60
2,800.00
1,004,080.00
358.59
2,800.00
1,004,052.00
(28.00)
b)
In foundation column
m3
25.20
2,800.00
70,560.00
22.22
2,800.00
62,216.00
(8,344.00)
c)
In basement column
m3
34.50
2,800.00
96,600.00
34.52
2,800.00
96,656.00
56.00
66.60
2,800.00
186,480.00
68.70
2,800.00
192,360.00
5,880.00
83.00
2,800.00
232,400.00
79.10
2,800.00
221,480.00
(10,920.00)
1,321.90
300.00
396,570.00
1,242.35
300.00
372,705.00
(23,865.00)
m2
89.00
480.00
42,720.00
89.25
480.00
42,840.00
120.00
m3
3.40
2,800.00
9,520.00
7.04
2,800.00
19,712.00
10,192.00
7.40
2,800.00
20,720.00
17.94
2,800.00
50,232.00
29,512.00
28.00
2,800.00
78,397.20
28.00
2,800.00
78,397.20
d)
e)
f)
g)
h)
i)
j)
2.02
1,016.00
320.00
325,120.00
1,015.97
320.00
325,110.40
(9.60)
2 of 15
Item
Description
Unit
Qty
Qty
(B) Computations
Rate
Amount
Net Difference BC
-
2.04
m2
530.00
230.00
121,900.00
530.04
230.00
121,909.20
249.80
230.00
57,454.00
224.03
230.00
51,526.90
m2
342.20
230.00
78,706.00
342.23
230.00
78,712.90
6.90
d)
m2
532.50
230.00
122,475.00
549.58
230.00
126,403.40
3,928.40
e)
m2
331.50
230.00
76,245.00
336.44
230.00
77,381.20
1,136.20
f)
m2
1,105.00
230.00
254,150.00
1,105.22
230.00
254,200.60
50.60
g)
m2
21.00
250.00
5,250.00
51.78
250.00
12,945.00
7,695.00
h)
m2
75.00
250.00
18,750.00
173.90
250.00
43,475.00
24,725.00
i)
279.99
250.00
69,997.50
279.99
250.00
69,997.50
a)
b)
c)
9.20
(5,927.10)
2.05
In footing pad
a)
Kg
460.00
37.00
17,020.00
422.00
37.00
15,614.00
(1,406.00)
b)
Kg
4,734.10
37.00
175,161.70
4,583.00
37.00
169,571.00
(5,590.70)
428,918.80
11,340.00
37.00
419,580.00
(9,338.80)
146.00
37.00
5,402.00
5,402.00
8,857.80
c)
Kg
11,592.40
37.00
d)
Kg
0.00
37.00
a)
494.60
37.00
18,300.20
734.00
37.00
27,158.00
b)
87.20
37.00
3,226.40
87.00
37.00
3,219.00
(7.40)
c)
Kg
1,992.10
37.00
73,707.70
1,993.00
37.00
73,741.00
33.30
d)
Kg
4,316.01
37.00
159,692.37
4,316.00
37.00
159,692.00
(0.37)
b)
c)
a)
Kg
932.75
37.00
34,511.75
1,187.00
37.00
43,919.00
9,407.25
291.33
37.00
10,779.21
181.00
37.00
6,697.00
(4,082.21)
2,000.65
37.00
74,024.05
1,812.00
37.00
67,044.00
(6,980.05)
3 of 15
Item
d)
Description
Dia. 20 deformed bars
Unit
Qty
Kg
3,902.99
37.00
144,410.63
Qty
3,910.00
(B) Computations
Rate
Amount
37.00
144,670.00
Net Difference BC
259.37
-
Kg
Kg
Kg
1,606.23
37.00
59,430.44
1,648.00
37.00
60,976.00
1,545.56
3,440.82
37.00
37.00
127,310.30
124.00
3,609.00
37.00
37.00
4,588.00
133,533.00
4,588.00
6,222.70
a)
Kg
2,066.34
37.00
76,454.57
2,013.00
37.00
74,481.00
(1,973.57)
b)
Kg
823.62
37.00
30,473.98
895.00
37.00
33,115.00
2,641.02
c)
Kg
1,043.44
37.00
38,607.11
1,071.00
37.00
39,627.00
1,019.89
d)
Kg
2,053.60
37.00
75,983.20
1,699.00
37.00
62,863.00
(13,120.20)
e)
Kg
1,031.98
37.00
38,183.26
1,019.00
37.00
37,703.00
(480.26)
f)
Kg
9,087.26
37.00
336,228.59
8,898.00
37.00
329,226.00
(7,002.59)
-
a)
Kg
3,166.56
37.00
117,162.72
2,821.00
37.00
104,377.00
b)
Kg
357.88
37.00
13,241.56
358.00
37.00
13,246.00
c)
Kg
2,020.60
37.00
74,762.20
2,034.00
37.00
75,258.00
495.80
d)
Kg
3,313.10
37.00
122,584.70
3,306.00
37.00
122,322.00
(262.70)
e)
Kg
2,898.05
37.00
107,227.85
2,900.00
37.00
107,300.00
72.15
(12,785.72)
4.44
Kg
2,503.67
37.00
92,635.79
4,051.00
37.00
149,887.00
57,251.21
-
a)
Kg
2,671.99
37.00
98,863.63
1,984.00
37.00
73,408.00
(25,455.63)
b)
Kg
360.62
37.00
13,342.94
92.00
37.00
3,404.00
(9,938.94)
c)
Kg
2,901.57
37.00
107,358.09
963.00
37.00
35,631.00
(71,727.09)
d)
Kg
6,788.12
37.00
251,160.44
3,201.00
37.00
118,437.00
(132,723.44)
-
b)
e)
Kg
60.12
37.00
2,224.44
60.00
37.00
2,220.00
(4.44)
f)
Kg
85.04
37.00
3,146.48
85.00
37.00
3,145.00
(1.48)
-
a)
175.70
37.00
6,500.90
224.00
37.00
8,288.00
1,787.10
582.88
37.00
21,566.56
705.00
37.00
26,085.00
4,518.44
4 of 15
Item
Description
Unit
Qty
Qty
(B) Computations
Rate
Amount
Net Difference BC
a)
Kg
34.76
37.00
1,286.12
b)
Kg
282.83
37.00
10,464.71
c)
Kg
282.83
37.00
10,464.71
2,083.00
37.00
77,071.00
66,606.29
d)
Kg
154.62
37.00
5,720.94
250.00
37.00
9,250.00
3,529.06
18.00
37.00
666.00
37.00
(620.12)
(10,464.71)
a)
Kg
985.96
37.00
36,480.52
985.96
37.00
36,480.52
b)
Kg
1,487.58
37.00
55,040.35
1,487.58
37.00
55,040.35
6,456,554.61
6,524,119.67
3. MASONRY WORK
3.01 500mm thick stone masonry under grade beam and
bedded in cement sand mortar 1:4 to retain fill under
hard core.
67,565.06
m3
141.52
1,450.00
205,206.90
141.42
1,450.00
205,059.00
(147.90)
-
205,206.90
205,059.00
(147.90)
-
11,522,157.35
11,036,752.48
B. SUPER STRUCTURE
1. CONCRETE WORKS
(485,404.87)
-
In Typical Floor
1.01
m3
m3
a)
b)
c)
d)
m3
e)
m3
m2
155.10
2,800.00
434,280.00
156.08
2,800.00
437,024.00
2,744.00
415.50
2,800.00
1,163,400.00
437.08
2,800.00
1,223,824.00
60,424.00
212.50
480.00
377.68
480.00
181,286.40
79,286.40
37.00
2,800.00
103,600.00
49.27
2,800.00
137,956.00
34,356.00
68.20
2,800.00
190,960.00
70.88
2,800.00
198,464.00
7,504.00
216.10
480.00
103,728.00
103,728.00
480.00
102,000.00
5 of 15
Item
Description
Concrete pergola
1.02
1.03
Unit
Qty
m3
m2
2,800.00
5,005.43
450.00
Qty
-
2,252,443.50
0.67
5,079.85
(B) Computations
Rate
Amount
Net Difference BC
2,800.00
1,876.00
1,876.00
-
500.00
2,539,925.00
287,481.50
-
a)
m2
1,900.30
200.00
380,060.00
1,798.16
200.00
359,632.00
(20,428.00)
b)
m2
1,888.30
190.00
358,777.00
2,262.58
190.00
429,890.20
71,113.20
8,172.70
190.00
1,552,813.00
5,478.53
190.00
1,040,920.70
261.30
200.00
52,260.00
362.43
200.00
72,486.00
20,226.00
491.80
200.00
98,360.00
723.12
200.00
144,624.00
46,264.00
c)
d)
e)
(511,892.30)
200.00
368.63
200.00
73,726.00
73,726.00
Concrete pergola
200.00
8.64
200.00
1,728.00
1,728.00
-
1.04
a)
Kg
5,049.50
35.00
176,732.50
5,001.00
36.00
180,036.00
3,303.50
d)
Kg
695.80
35.00
24,353.00
4,565.00
36.00
164,340.00
139,987.00
e)
Kg
11,367.70
35.00
397,869.50
11,944.00
36.00
429,984.00
32,114.50
Kg
23,417.90
35.00
819,626.50
6,554.00
36.00
235,944.00
(583,682.50)
-
a)
Kg
10,331.70
35.00
361,609.50
11,876.00
36.00
427,536.00
65,926.50
b)
Kg
4,118.10
35.00
144,133.50
4,735.00
36.00
170,460.00
26,326.50
c)
Kg
5,217.20
35.00
182,602.00
5,340.00
36.00
192,240.00
9,638.00
d)
Kg
10,268.00
35.00
359,380.00
10,757.00
36.00
387,252.00
27,872.00
e)
Kg
5,159.90
35.00
180,596.50
6,819.00
36.00
245,484.00
64,887.50
f)
Kg
45,436.30
35.00
1,590,270.50
51,289.00
36.00
1,846,404.00
256,133.50
6 of 15
Item
Description
Unit
Qty
Qty
(B) Computations
Rate
Amount
Net Difference BC
-
a)
Kg
12,518.40
35.00
438,144.00
9,921.00
36.00
357,156.00
(80,988.00)
b)
Kg
1,803.10
35.00
63,108.50
1,020.00
36.00
36,720.00
(26,388.50)
c)
Kg
1,068.80
35.00
37,408.00
4,659.00
36.00
167,724.00
130,316.00
d)
Kg
6,787.90
35.00
237,576.50
2,785.00
36.00
100,260.00
(137,316.50)
-
a)
Kg
13,360.00
35.00
467,600.00
14,107.00
36.00
507,852.00
40,252.00
b)
Kg
1,803.10
35.00
63,108.50
1,792.00
36.00
64,512.00
1,403.50
c)
Kg
9,662.90
35.00
338,201.50
10,169.00
36.00
366,084.00
27,882.50
d)
Kg
16,141.60
35.00
564,956.00
16,534.00
36.00
595,224.00
30,268.00
e)
Kg
13,944.20
35.00
488,047.00
14,500.00
36.00
522,000.00
33,953.00
-
a)
Kg
1,054.20
35.00
36,897.00
1,346.00
36.00
48,456.00
11,559.00
b)
Kg
3,497.30
35.00
122,405.50
4,230.00
36.00
152,280.00
29,874.50
c)
Kg
360.70
35.00
12,624.50
361.00
36.00
12,996.00
371.50
d)
Kg
510.30
35.00
17,860.50
511.00
36.00
18,396.00
535.50
a)
Kg
1,697.00
35.00
59,395.00
125.00
36.00
4,500.00
(54,895.00)
b)
Kg
2,834.50
35.00
99,207.50
1,548.00
36.00
55,728.00
(43,479.50)
c)
Kg
927.70
35.00
32,469.50
3,717.00
36.00
133,812.00
101,342.50
d)
Kg
340.10
35.00
11,903.50
959.00
36.00
34,524.00
22,620.50
-
Kg
2,840.00
36.00
Kg
Kg
102,240.00
102,240.00
55.00
36.00
1,980.00
1,980.00
417.00
36.00
15,012.00
15,012.00
-
7 of 15
Item
Description
26.20
3,000.00
78,600.00
3,200.00
(78,600.00)
44.70
3,000.00
134,100.00
3,200.00
(134,100.00)
1,146.40
500.00
573,200.00
500.00
(573,200.00)
b)
m3
m3
c)
m2
e)
Net Difference BC
Qty
Qty
(B) Computations
Rate
Amount
Unit
a)
d)
3.40
3,000.00
10,200.00
3,200.00
(10,200.00)
10.80
3,000.00
32,400.00
3,200.00
(32,400.00)
-
1.02
b)
c)
m2
d)
m2
a)
e)
319.50
250.00
79,875.00
250.00
(79,875.00)
383.50
250.00
95,875.00
250.00
(95,875.00)
1,146.40
250.00
286,600.00
250.00
(286,600.00)
21.40
250.00
5,350.00
280.00
(5,350.00)
108.10
250.00
27,025.00
280.00
(27,025.00)
-
1.04
a)
Kg
716.20
35.00
25,067.00
37.00
(25,067.00)
b)
Kg
1,544.40
35.00
54,054.00
37.00
(54,054.00)
c)
Kg
1,537.10
35.00
53,798.50
37.00
(53,798.50)
-
a)
Kg
307.60
35.00
10,766.00
37.00
(10,766.00)
c)
Kg
44.90
35.00
1,571.50
37.00
(1,571.50)
d)
Kg
843.40
35.00
29,519.00
37.00
(29,519.00)
-
a)
b)
Kg
Kg
3,545.70
12,707.40
35.00
35.00
124,099.50
444,759.00
37.00
37.00
(124,099.50)
(444,759.00)
c)
Kg
6,262.50
35.00
219,187.50
37.00
(219,187.50)
-
a)
b)
18.30
35.00
640.50
37.00
(640.50)
874.00
35.00
30,590.00
37.00
(30,590.00)
16,334,317.50
14,524,226.30
(1,810,091.20)
8 of 15
Item
Description
Unit
Qty
Qty
(B) Computations
Rate
Amount
Net Difference BC
-
2. MASONRY WORKS
2.01
m2
4,783.32
250.00
1,195,830.92
3,712.65
250.00
928,162.50
(267,668.42)
-
2.02
4,791.46
250.00
1,197,864.48
7,042.52
250.00
1,760,630.00
562,765.52
-
2,393,695.40
2,688,792.50
295,097.10
-
3, ROOFING
3.01
m2
1,379.00
115.00
158,585.00
312.67
115.00
35,957.05
(122,627.95)
-
3.02
1,454.00
750.00
1,090,500.00
312.67
750.00
234,502.50
(855,997.50)
-
3.04
279.65
750.00
209,737.50
209,737.50
3.03
1,240.00
849.35
1,053,192.30
1,053,192.30
-
1,249,085.00
1,533,389.35
284,304.35
-
9 of 15
Item
Description
Unit
Qty
(B) Computations
Rate
Amount
Qty
Net Difference BC
6. FINISHING
6.01
17,283.24
120.00
2,073,989.38
16,983.28
120.00
2,037,993.60
(35,995.78)
-
6.02
6.03
6.04
8,206.94
105.00
861,728.70
8,299.63
105.00
871,461.15
9,732.45
-
45.00
45.00
5,016.80
115.00
576,932.55
3,335.99
115.00
383,638.85
(193,293.70)
-
6.05
1,676.60
100.00
167,659.80
3,381.79
100.00
338,179.00
170,519.20
-
3,680,310.43
3,631,272.60
(49,037.83)
-
1.1.1
` Diameter 20mm
ml
935.34
59.00
55,185.06
59.00
(55,185.06)
1.1.2
ml
1,969.44
72.00
141,799.68
72.00
(141,799.68)
10 of 15
Item
Description
Unit
Qty
(B) Computations
Rate
Amount
Qty
Net Difference BC
1.1.3
ml
108.00
85.00
9,180.00
108.00
85.00
9,180.00
1.1.4
ml
144.00
91.00
13,104.00
144.00
91.00
13,104.00
1.1.5
ml
47.92
98.00
4,696.16
98.00
1.1.6
ml
60.00
104.00
6,240.00
60.00
104.00
6,240.00
1.1.7
ml
48.00
110.00
5,280.00
48.00
110.00
5,280.00
(4,696.16)
1.2
Angle valve
Supply and fix chrome plated service (angle) valves,
adjucent to Hand wash basin, water closets complete
with unions, elastic water proofing, hand wheels of
normal quality and with all other necessary
accessories.
dimension of 20mm
pcs
1,162.00
104.00
120,848.00
104.00
(120,848.00)
-
1.3
Gate Valve
Supply and fix 20mm diameter gate valve made of
bronze, complete with all accessories (working
pressure 16 bar). The quality of material should satisfy
the requirements of British Standard Specification BS
5154
pcs
52.00
98.00
5,096.00
52.00
98.00
5,096.00
1.3.1
pcs
144.00
104.00
14,976.00
144.00
104.00
14,976.00
1.3.2
pcs
48.00
110.00
5,280.00
48.00
110.00
5,280.00
1.3.3
pcs
48.00
117.00
5,616.00
48.00
117.00
5,616.00
1.3.4
pcs
4.00
124.00
496.00
4.00
124.00
496.00
1.3.5
pcs
8.00
130.00
1,040.00
8.00
130.00
1,040.00
1.3.6
pcs
4.00
143.00
572.00
4.00
143.00
572.00
2.1
2.1.1
ml
240.00
65.00
15,600.00
240.00
65.00
15,600.00
11 of 15
Item
Description
Unit
Qty
Qty
(B) Computations
Rate
Amount
Net Difference BC
2.1.1
external dia.80mm
ml
180.00
91.00
16,380.00
180.00
91.00
16,380.00
2.1.2
ml
800.00
104.00
83,200.00
800.00
104.00
83,200.00
10
Down Pipe
membrane
ml
90.00
3,880.00
349,200.00
90.00
3,880.00
349,200.00
Septic Tank
Excavation Work
Excavation in gard rock
m3
312.50
620.00
193,750.00
193,750.00
Back fill
m3
125.00
250.00
31,250.00
31,250.00
Caraway
m3
312.50
200.00
62,500.00
62,500.00
m2
63.00
700.00
44,100.00
44,100.00
m2
130.00
700.00
91,000.00
91,000.00
m2
63.00
700.00
44,100.00
44,100.00
Concrete
Form work
12 of 15
Item
Description
Unit
Qty
Qty
(B) Computations
Rate
Amount
Net Difference BC
m2
260.00
230.00
59,800.00
59,800.00
m2
63.00
230.00
14,490.00
14,490.00
Steel Reinforcement
Kg
5,096.00
37.00
188,552.00
188,552.00
-
853,788.90
1,260,802.00
407,013.10
-
ELECTRICAL INSTALLATION
(Provisional
Manhole
Manhole in bricks and with concrete base internally of
600x600x700mm including concrete cover with lifting
hole.
12.00
No
12.00
1,250.00
15,000.00
1,250.00
15,000.00
PVC pipes.
1.1
110 mm diameter.
ml
35.00
125.00
4,375.00
35.00
125.00
4,375.00
1.2
32 mm diameter.
ml
210.00
35.00
7,350.00
210.00
35.00
7,350.00
1.3
70 mm diameter.
ml
42.00
80.00
3,360.00
42.00
80.00
3,360.00
1.4
50 mm diameter.
ml
105.00
55.00
5,775.00
105.00
55.00
5,775.00
No
2.00
14,500.00
29,000.00
2.00
14,500.00
29,000.00
2.1
2.2
No
2.00
1,200.00
2,400.00
2.00
1,200.00
2,400.00
24.00
ml
24.00
210.00
5,040.00
210.00
5,040.00
4.1
4 Distribution Boards
Flush mounted distribution Board, MDB with lockable
door and including bus bars of 630 Amp3Phase, all
necessary fixing and connecting accessories, complete
and consisting:7 pcs 10A, MCB, 1Phase
13 of 15
Item
Description
Unit
Qty
Qty
(B) Computations
Rate
Amount
Net Difference BC
-
No
2.00
54,200.00
108,400.00
2.00
54,200.00
108,400.00
6.2
No
40.00
5,700.00
228,000.00
48.00
5,700.00
273,600.00
45,600.00
-
6.3
No
8.00
2,100.00
16,800.00
8.00
2,100.00
16,800.00
5.1
(5x10) Sqmm
ml
65.00
135.00
8,775.00
65.00
135.00
8,775.00
5.2
(3x300/150) Sqmm
ml
88.00
2,750.00
242,000.00
88.00
2,750.00
242,000.00
5.3
(5x6) Sqmm
ml
625.00
85.00
53,125.00
890.00
85.00
75,650.00
5.4
(5x4) Sqmm
ml
145.00
45.00
6,525.00
145.00
45.00
6,525.00
22,525.00
-
6 Light Points
6.1
No
1,491.00
245.00
365,295.00
2,407.00
245.00
589,715.00
224,420.00
14 of 15
Item
Description
Unit
Qty
Qty
(B) Computations
Rate
Amount
Net Difference BC
-
8.1
No
1,184.00
245.00
290,080.00
1,076.00
245.00
263,620.00
(26,460.00)
-
11 Telephone System
11.1
No
355.00
65.00
23,075.00
236.00
65.00
15,340.00
(7,735.00)
-
13 TV System
13.1
NO
288.00
200.00
57,600.00
184.00
200.00
36,800.00
(20,800.00)
-
15 Lightning Protection
15.1
No.
1.00
500.00
500.00
1.00
500.00
500.00
15.2
ml
42.00
25.00
1,050.00
42.00
25.00
1,050.00
15.3
ml
100.00
35.00
3,500.00
100.00
35.00
3,500.00
15.4
No
2.00
250.00
500.00
2.00
250.00
500.00
15.5
No
2.00
500.00
1,000.00
2.00
500.00
1,000.00
15.6
3.00
300.00
900.00
1,479,425.00
3.00
300.00
900.00
1,716,975.00
15 of 15