Final Bill 05 Abstract1

M/s Komal Builders,B-7/77 Vijay Nagri,Ghodbunder,Thane (West)

Name of Work : Construction of Sales Building at M/s Heera Petroleum, Panaji, Goa.
Client : Indian Oil Corporation Limited
Consultants:
Running Bill N0.: 05th final bill
Work Done upto : 13.06.10

ABSTRACT OF 05th Final BILL

Amount(Rs.)
Sr.No. Particulars
Previous Present Total

1 Scheduled Items 6839663.50 1325373.72 8165037.22

2 Deviation (Excess) 0.00 1435725.47 1435725.47

3 Total 2761099.19
4 Add 17.5% Surcharge 1196941.11 483192.36 1680133.47
5 Total 8036604.61 3244291.55 11280896.16
6 Extra item 0.00 257619.71 257619.71

7 Total 8036604.61 3501911.26 11538515.87

8 Add 4.12% Service Tax 331108.11 144278.74 475386.85
9 Net Total 8367712.72 3646190.00 12013902.73

Contractor Consultant Client

 Final Bill 05 Abstract2

Contractor Consultant Client

 Final Bill 05 3
M/s Komal Builders,B-7/77 Vijay Nagri,Ghodbunder,Thane (West)
Name of Work : Construction of Sales Building at M/s Heera Petroleum, Panaji, Goa.
Client : Indian Oil Corporation Limited
Consultants:
Running Bill N0.: 05th final bill

Quantity (executed) Amount (Executed)

Item BOQ BOQ Deviation Deviation
Description Unit Rate
no. Qty. Amount Quantity Amount
Previous Present Total Previous Present Total

CIVIL WORK

Excavation for
10 foundation,substructure.trenches, M3 194 310 60140 240 2.73 242.73 46560 529.62 47089.62 0 0
sumps,pits etc……..

Filling in plinth/trenches/pits bts…with

20 M3 50 125 6250 80 2.59 82.59 4000 129.50 4129.50 0.00 0
selected excavated earth.

Providing Dry rubble packing of

40 required compected thickness 230mm M2 254 276 70104 240 0.36 240.36 60960 91.44 61051.44 0.00 0
thick

Providing and injecting chemical

50 M2 119 276 32844 276 0.00 276.00 32844 0.00 32844.00 9.40 1118.6
emulsion.

Providing and laying plain cement

60 M3 3032 32 97024 32 0.00 32.00 97024 0.00 97024.00 38.73 117429.36
concrete (PCC) with 1:3:6

Providing and laying plain cement

70 M3 3583 5 17915 0 0.15 0.15 0 537.45 537.45 0.00 0
concrete (PCC) with 1:2:4

Providing and placing reinforced

cement concrete using 20mm down
80 M3 4716 183 863028 183 0.00 183.00 863028 0.00 863028.00 64.58 304559.28
grade coarse aggregate
etc….nominal mix 1:1.5:3

Providing,bending,laying,biding and
90 fixing in position reinforcement steel KG 50 25000 1250000 25000 0.00 25000.00 1250000 0.00 1250000.00 12274.79 613739.5
for RCC work.

Brick work with 230mm thick and 1:5

110 M3 2733 130 355290 87 4.85 91.85 237771 13255.05 251026.05 0.00 0
cement mortar.

Contractor Consultant Client

 Final Bill 05 4
Providing intergrated water proofing
120 M2 725 276 200100 276 0.00 276.00 200100 0.00 200100.00 115.04 83404
as per specification.

Brick work with locally avilable good

100 M2 358 636 227688 124 24.29 148.29 44392 8695.82 53087.82 0.00 0
quality brick work 115 mm thick

Providing and Laying cement plaster

130 for wall Column,beam etc… 12mm M2 114 1410 160740 794 616.00 1410.00 90516 70224.00 160740.00 676.77 77151.78
thick
\
Providing and Laying 6mm thick plain
140 M2 91 690 62790 392 138.35 530.35 35672 12589.85 48261.85 0.00 0
face cement plaster for ceiling

Providing and applying 20mm thick

150 cement plaster in two coat . M2 167 282 47094 282 0.00 282.00 47094 0.00 47094.00 111.85 18678.95

Providing one coat of approved

160 primer and two coat of paint (Oil M2 45 1600 72000 0 1600.00 1600.00 0 72000.00 72000.00 412.75 18573.75
Bound Distember)

170 Plastic emulsion Paint M2 85 100 8500 0 100.00 100.00 0 8500.00 8500.00 8.54 725.9

180 Synthetic enamel paint M2 74 10 740 0 8.70 8.70 0 643.80 643.80 0.00 0

Providing one coat of approved

190 primer and two coat of cement based M2 89 282 25098 0 282.00 282.00 0 25098.00 25098.00 250.47 22291.83
paint ("Snowcem")

Providing and fixing kota stone

200 flooring M2 649 100 64900 60 28.37 88.37 38940 18412.13 57352.13 0.00 0

Providing and laying 1st quality white

210 ceramic glazed wall tiles 200x300mm M2 722 150 108300 0 101.09 101.09 0 72986.98 72986.98 0.00 0

Providing and laying 20mm

220 chequered tiles M2 446 72 32112 0 46.53 46.53 0 20752.38 20752.38 0.00 0

Supplying and fixing of mirror

230 polished black granite 16mm thick M2 2852 20 57040 0 9.30 9.30 0 26523.60 26523.60 0.00 0

Providing and laying of 1st quality

240 vitrified tiles 600x600mm M2 1005 414 416070 200 109.38 309.38 201000 109926.90 310926.90 0.00 0

Contractor Consultant Client

 Final Bill 05 5
Ceramic tiles approved shade
250 300x300mm M2 900 40 36000 0 21.84 21.84 0 19656.00 19656.00 0.00 0

Providing and laying 40mm indian

260 patent flooring…. M2 222 20 4440 0 8.25 8.25 0 1831.50 1831.50 0.00 0

270 Doorsall door M2 3522 26 91572 0 26.00 26.00 0 91572.00 91572.00 10.20 35924.4

Supply and fixing of aluminium partly

280 panelled door. M2 2850 16 45600 0 11.76 11.76 0 33516.00 33516.00 0.00 0

Providing and fixing PVC Sintex Door

290 with door frame of powder coated M2 1914 18 34452 0 17.10 17.10 0 32729.40 32729.40 0.00 0
aluminium frame.

Fixed glazing with 10mm Glass as per

300 the approved drawing. M2 2544 154 391776 0 108.16 108.16 0 275159.04 275159.04 0.00 0

310 Window and ventilator M2 3911 4.5 17599.5 0 3.92 3.92 0 15331.12 15331.12 0.00 0

Providing and fixing slidind shutter

320 window M2 2189 6 13134 0 6.00 6.00 0 13134.00 13134.00 13.50 29551.5

Providing and fixing Rolling shutter

330 made out 18 gauge steel. M2 3005.62 60 180337.2 0 3.60 3.60 0 10820.23 10820.23 0.00 0

Supplying and fixing approved

340 hydrolic door closer. EA 1097 16 17552 0 5.00 5.00 0 5485.00 5485.00 0.00 0

Supplying and fixing first quality white

350 vitreous china water closet Anglo- EA 3500 4 14000 0 4.00 4.00 0 14000.00 14000.00 2.00 7000
Indian type.

Providing and fixing 10 liters PVC

370 flushing cistern. EA 1714 6 10284 0 6.00 6.00 0 10284.00 10284.00 0.00 0

Providing and fixing white vitreous

380 china flat back wash basin.. EA 2600 7 18200 0 5.00 5.00 0 13000.00 13000.00 0.00 0

Providing and fixing white vitreous

390 china flat bach corner urinal basin. EA 1820 6 10920 0 6.00 6.00 0 10920.00 10920.00 0.00 0

400 Supply and laying G.I pipe 15mm M 258 100 25800 0 42.00 42.00 0 10836.00 10836.00 0.00 0

Contractor Consultant Client

 Final Bill 05 6

410 Supply and laying G.I pipe 20mm M 279 90 25110 0 18.00 18.00 0 5022.00 5022.00 0.00 0

420 Supply and laying G.I pipe 25mm M 352 10 3520 0 10.00 10.00 0 3520.00 3520.00 2.00 704

Supply and installation of screwed

430 type gun metal valves Gate valves EA 942 10 9420 0 0.00 0.00 0 0.00 0.00 0.00 0
15mm

Supply and installation of screwed

440 type gun metal valves Gate valves EA 1409 5 7045 0 4.00 4.00 0 5636.00 5636.00 0.00 0
25mm

Supplying and laying first quality Sw

450 pipes 100mm M 222 50 11100 0 15.80 15.80 0 3507.60 3507.60 0.00 0

Supplying and laying first quality Sw

460 pipes 150mm M 318 50 15900 0 10.50 10.50 0 3339.00 3339.00 0.00 0

Supplying and fixing PVC Pipe

470 M 285 20 5700 0 20.00 20.00 5700.00 5700.00 27.90 7951.5
110mm

Providing and fixing PVC rain water

480 down take pipe with fixtures like bend M 515 50 25750 0 39.50 39.50 0 20342.50 20342.50 0.00 0
etc……

Supplying and fixing best quality PVC

490 Nahani Trap EA 180 10 1800 0 10.00 10.00 0 1800.00 1800.00 2.00 360

Supplying and fixing SW gully trap of

500 EA 898 5 4490 0 3.00 3.00 0 2694.00 2694.00 0.00 0
Garde "A"

Construction of brick masonry

510 inspection chamber/manhole EA 4997 6 29982 0 1.00 1.00 0 4997.00 4997.00 0.00 0

Bevelled edge mirror of approved

520 make with 6mm thick. EA 612 6 3672 0 5.00 5.00 0 3060.00 3060.00 0.00 0

Providing and fixing CP brass towel

530 rail pipe EA 320 6 1920 0 4.00 4.00 0 1280.00 1280.00 0.00 0

Providing and fixing CP brass liquid

540 soap container. EA 191 6 1146 0 5.00 5.00 0 955.00 955.00 0.00 0

Contractor Consultant Client

 Final Bill 05 7
Supplying and installation of
550 "SINTEX" tank 1000liters. EA 5483 4 21932 0 4.00 4.00 0 21932.00 21932.00 0.00 0

Making and fixing PCC pre - cast

560 concrete kerbing blocks. M3 4119 4.1 16887.9 0 3.49 3.49 0 14375.31 14375.31 0.00 0

Supply and fixing Stainless steel

570 pipes 50mm dia fro staircase M 936 30 28080 0 18.25 18.25 0 17082.00 17082.00 0.00 0
handrailing.

Supply & Installation of

580 surface/recessed type Mirror optic EA 1363 100 136300 75 22.00 97.00 102225 29986.00 132211.00 0.00 0
fixture with lamp.2x11 wCFL

Supply & Fixing Bulk Head type

590 luminaries lamps. EA 846 10 8460 8 0.00 8.00 6768 0.00 6768.00 0.00 0

Providing and earthing with 80mm

600 dia,3.0m long GI B class EA 7395 2 14790 0 1.00 1.00 0 7395.00 7395.00 0.00 0

Supply and drawing/laying 50x10mm

610 G.I Strip M 189 100 18900 0 10.50 10.50 0 1984.50 1984.50 0.00 0

Supply and fixing of ceiling fan for

640 inside of the building 1200mm EA 2029 20 40580 0 20.00 20.00 0 40580.00 40580.00 0.00 0

Supply and fixing of exhaust fan

650 300mm EA 2553 6 15318 0 6.00 6.00 0 15318.00 15318.00 1.00 2553

Point Wiring ,Providing Internal Wiring

660 lights,fan,5A plug points. EA 354 100 35400 0 100.00 100.00 0 35400.00 35400.00 40.00 14160

Supplying and fixing 5amp modular

670 type switch EA 91 10 910 0 10.00 10.00 0 910.00 910.00 129.00 11739

Supplying and fixing 15amp modular

680 EA 121 6 726 0 2.00 2.00 0 242.00 242.00 0.00 0
type switch

15amp modular type switch with

690 socket EA 240 6 1440 0 6.00 6.00 0 1440.00 1440.00 1.00 240

Industrial type 16A/20 SPNE Socket

710 with 16A Motor duty 9KA MCB… EA 945 10 9450 0 1.00 1.00 0 945.00 945.00 0.00 0

Contractor Consultant Client

 Final Bill 05 8
Supply and fixing of modular switch
frame with inner and outer face plate
720 and accessrioes…1or2module frame EA 68 10 680 0 10.00 10.00 0 680.00 680.00 1.00 68

Supply and fixing of modular switch

frame with inner and outer face plate
730 and accessrioes…3module frame EA 83 10 830 0 7.00 7.00 0 581.00 581.00 0.00 0

Supply and fixing of modular switch

frame with inner and outer face plate
740 EA 100 10 1000 0 10.00 10.00 0 1000.00 1000.00 6.00 600
and accessrioes…4module frame

Supply and fixing of modular switch

frame with inner and outer face plate
750 and accessrioes…6module frame EA 143 10 1430 0 10.00 10.00 0 1430.00 1430.00 18.00 2574

Providing follwing point wirinf with

760 standerd wire.Telephon point using EA 265 5 1325 0 5.00 5.00 0 1325.00 1325.00 2.00 530
2pair0.51mm dia….

800 4x6 sq.mm copper cable M 223 10 2230 0 10.00 10.00 0 2230.00 2230.00 5.00 1115

Suppy,installation,testing &
830 Commissioning at cubical type main EA 75026 1 75026 0.75 0.25 1.00 56269.5 18756.50 75026.00 0.00 0
control panel etc…….

Supply installation testing and

840 commissioing of the 4way TPN MCB EA 8100 1 8100 0 1.00 1.00 0 8100.00 8100.00 1.00 8100

Piling work with all necessary plant

and equipment etc..construction
600mm dia. of capacity 75t RCC cast
850 M 2650 800 2120000 780 8.55 788.55 2067000 22657.50 2089657.50 0 0
- in - situ bored pile with 1:1:2 nominal
mix concrete.

Pile construction beyond the length of

860 23m from the existing ground level M 2875 60 172500 60 0.00 60.00 172500 0.00 172500.00 20.94 60202.5
and hard bed rock.

Contractor Consultant Client

 Final Bill 05 9

Conducting routine pile test as per Is

2911 using hydraulic jack and dial
880 EA 60000 1 60000 1 0.00 1.00 60000 0.00 60000.00 0.00 0
gaugesincluding all supporting
arrangement etc……..

Providing,bending,bainding,stitch
welding and lowering into the pilebore
890 KG 50 22500 1125000 22500 0.00 22500.00 1125000 0.00 1125000.00 0.00 0
and holding in position reinforcement
at all depth as per drawing.

6839663.50 1325373.72 8165037.22 1441045.85

Total for civil works 0.00 1325373.72 8165037.22

Total work upto date 0.00 1325373.72 8165037.22

Contractor Consultant Client

 Final Bil No 05 Extra Item

M/s Komal Builders,B-7/77 Vijay Nagri,Ghodbunder,Thane (West)

Name of Work : Construction of Sales Building at M/s Heera Petroleum, Panaji, Goa.
Client : Indian Oil Corporation Limited
Consultants:
Extra item :- ANNEXURE- II

Item no. Description Unit Rate Qty. Amount

CIVIL WORK

Sypplying and fixing power point

1 EA 950 15 14250
wiring for 15amp

Supplying and fixing 5amp

2 EA 350 21 7350
Modular socket

Site cleaning with cutting grass

3 M2 6 2240 13440
etc………….

Providing and fixing 15mm bib

4 EA 1000 13 13000
cock and piller cock…

5 Dismentling of brick work… M3 349 16.46 5744.54

Providing and fixning,laying

6 marble for door/window/sliding M2 979 90.23 88335.17
etc…………

Dismentling of electrical work like

7 Points,conducting,juction box Lum.sum 0 0 50000
etc……………

Supplying ans fixing floor spring

8 with pivot suspension. EA 3500 16 56000

Supplying and fixing 5step

9 electronic regulator….. EA 475 20 9500

Total :- 257619.71

Contractor Consultant Client

 Final Bil No 05 Extra Item

anaji, Goa.

Contractor Consultant Client