Particulars

Project Value As per Sachin

Gubbi
Perfect
Pioneer
M A Construction
Atlanta
VO TO Be Made
Total Cost incurred
Extrac cost incurred
Material Required As per Sachin's
file - Bags

Wing A

Wing B
Wing C
Wing D
Wing E
Wing F
34 65 344
34 63 264
34 25 833
34 25 833
28 23 523
30 38 141
31 57 781
33 42 649
0
0
31 43 960
0
0
0
14 89 469
16 99 046
0
0
0
0
14 20 420
11 97 281
0
13 30 709
0
0
0
0
3 53 455
0
0
0
0
0
0
12 52 165
3 61 194
4 08 823
3 25 447
31 57 781
33 42 649
32 71 084
33 05 150
34 97 415
29 08 321
- 3 07 563
- 1 20 615
- 1 54 750
- 1 20 684
673,891.93
-129,819.75

2 782

2 780

2 780

2 780

2 860

2 908

Material Issued as per store - Bags

Difference(Material less consumed) Bags

2 075

2 055

1 880

1 966

2 205

2 070

707

725

900

814

655

838

Matrial consumed less in terms of %

25%

26%

32%

29%

23%

29%

Diffrence is due to the Qty and we have calculated in the ideal conditions which is considering the avg thickness as site conditiones of work changes dute
coming in consumption .

Wing G

Wing H
28 66 391
28 20 350
0
0
5 54 888
0

26 51 476
0
0
31 37 815
1 99 563
0

33 75 239
508,847.65

33 37 378
685,901.49

2 908

2 860

2 465

1 962

443

898

15%

31%

es of work changes dute to the variation is

1489469

Wing

Item Description

Orignal Work Order

Unit

Qty

Rate

Gubb
Amount

Qty

Waterproofing for Toi & Kit etc (sunk 250mm)

Sft

7,534.49

222.00

1,672,657.18

6,759.21

Waterproofing for areas like flower bed, Dry yard

Sft

5,771.57

160.00

923,450.88

5,771.57

Internal waterproofing at Lift Pit

Sft

492.54

72.00

35,462.66

Internal waterproofing at OHWT

Sft

1,388.72

72.00

99,987.62

Waterproofing for Terrace roof of avg thk 115mm

Sft

6,249.73

82.00

512,477.93

6,249.73

Waterproofing using China Mosaic tiles

Sft

4,175.61

53.00

221,307.42

4,175.61

3,465,343.69

Wing

Item Description

Orignal Work Order

Unit

Qty

Rate

Gubb
Amount

Qty

Waterproofing for Toi & Kit etc (sunk 250mm)

Sft

7,525.12

222.00

1,670,577.71

7,508.32

Waterproofing for areas like flower bed, Dry yard

Sft

5,771.57

160.00

923,450.88

5,769.73

Internal waterproofing at Lift Pit

Sft

492.54

72.00

35,462.66

261.93

Internal waterproofing at OHWT

Sft

1,388.72

72.00

99,987.62

Waterproofing for Terrace roof of avg thk 115mm

Sft

6,249.73

82.00

512,477.93

6,249.73

Waterproofing using China Mosaic tiles

Sft

4,175.61

53.00

221,307.42

4,175.61

3,463,264.22

Wing

Item Description

Orignal Work Order

Unit

Qty

Rate

Perfect Wa
Amount

Qty

Waterproofing for Toi & Kit etc (sunk 250mm)

Sft

7,525.12

210.00

1,580,276.21

5,055.00

Waterproofing for areas like flower bed, Dry yard

Sft

5,771.57

180.00

1,038,882.24

4,072.70

Internal waterproofing at Lift Pit

Sft

492.54

62.00

30,537.29

261.92

Internal waterproofing at OHWT

Sft

1,388.72

62.00

86,100.45

Waterproofing for Terrace roof of avg thk 115mm

Sft

6,249.73

75.00

468,729.81

530.50

Waterproofing using China Mosaic tiles

Sft

4,175.61

53.00

221,307.42

3,425,833.43

Wing

Item Description

Orignal Work Order

Unit

Qty

Rate

Perfect Wa
Amount

Qty

Waterproofing for Toi & Kit etc (sunk 250mm)

Sft

7,525.12

210.00

1,580,276.21

5,055.29

Waterproofing for areas like flower bed, Dry yard

Sft

5,771.57

180.00

1,038,882.24

4,072.70

Internal waterproofing at Lift Pit

Sft

492.54

62.00

30,537.29

Internal waterproofing at OHWT

Sft

1,388.72

62.00

86,100.45

Waterproofing for Terrace roof of avg thk 115mm

Sft

6,249.73

75.00

468,729.81

Waterproofing using China Mosaic tiles

Sft

4,175.61

53.00

221,307.42

4,175.61

3,425,833.43

Wing

Item Description

Orignal Work Order

Unit

Qty

Rate

MA
Amount

Qty

Waterproofing for Toi & Kit etc (sunk 250mm)

Sft

7,820.30

176.00

1,376,372.24

546.09

Waterproofing for areas like flower bed, Dry yard

Sft

5,962.67

114.00

679,744.61

1,267.21

Internal waterproofing at Lift Pit

Sft

492.54

60.00

29,552.22

492.54

Internal waterproofing at OHWT

Sft

1,388.72

60.00

83,323.02

1,388.72

Waterproofing for Terrace roof of avg thk 115mm

Sft

6,249.73

76.00

474,979.54

Waterproofing using China Mosaic tiles

Sft

4,175.61

43.00

179,551.30
2,823,522.93

Wing

Item Description

Orignal Work Order

Unit

Qty

Rate

Amount

Qty

Waterproofing for Toi & Kit etc (sunk 250mm)

Sft

7,967.74

208.00

1,657,290.59

4,709.25

Waterproofing for areas like flower bed, Dry yard

Sft

6,111.07

95.00

580,551.84

4,352.91

Internal waterproofing at Lift Pit

Sft

492.54

42.00

20,686.55

389.11

Internal waterproofing at OHWT

Sft

1,388.72

42.00

58,326.11

1,488.11

Waterproofing for Terrace roof of avg thk 115mm

Sft

6,249.73

80.00

499,978.46

1,321.48

Waterproofing using China Mosaic tiles

Sft

4,175.61

53.00

221,307.42

3,038,140.98

Wing

Item Description

Orignal Work Order

Unit

Qty

Rate

MA
Amount

Qty

Waterproofing for Toi & Kit etc (sunk 250mm)

Sft

7,967.74

176.00

1,402,322.80

820.22

Waterproofing for areas like flower bed, Dry yard

Sft

6,111.07

114.00

696,662.21

522.52

Internal waterproofing at Lift Pit

Sft

492.54

60.00

29,552.22

Internal waterproofing at OHWT

Sft

1,388.72

60.00

83,323.02

1,388.73

Waterproofing for Terrace roof of avg thk 115mm

Sft

6,249.73

76.00

474,979.54

3,759.05

Waterproofing using China Mosaic tiles

Sft

4,175.61

43.00

179,551.30
2,866,391.09

Wing

Item Description

Orignal Work Order

Unit

Qty

Rate

MA
Amount

Qty

Waterproofing for Toi & Kit etc (sunk 250mm)

Sft

7,820.30

154.00

1,204,325.71

Waterproofing for areas like flower bed, Dry yard

Sft

5,962.67

114.00

679,744.61

Internal waterproofing at Lift Pit

Sft

492.54

60.00

29,552.22

Internal waterproofing at OHWT

Sft

1,388.72

60.00

83,323.02

1,388.72

Waterproofing for Terrace roof of avg thk 115mm

Sft

6,249.73

76.00

474,979.54

1,161.55

Waterproofing using China Mosaic tiles

Sft

4,175.61

43.00

179,551.30
2,651,476.40

245.29

Gubbi Civil Engineers

Rate

REMARKS
Amount

Qty

Rate

Amount

Qty

Rate

Amount

Qty Check

222.00

1,500,544.40

775.28

160.00

923,451.20

0.00

72.00

492.54

72.00

1388.72

82.00

512,477.94

0.00

53.00

221,307.44

0.00

3,157,780.98

Gubbi Civil Engineers

Rate

REMARKS
Amount

Qty

Rate

Amount

Qty

Rate

Amount

Qty Check

222.00

1,666,847.04

16.80

160.00

923,156.80

1.84

72.00

18,858.96

230.61

72.00

1388.72

82.00

512,477.86

0.00

53.00

221,307.33

0.00

3,342,647.99

ct Water Proofing Company

Rate

Pioneer Water Proofing Corporation

Amount

210.00

1,061,550.00

180.00

733,086.72

62.00

16,239.04

62.00
75.00

Qty

Rate

Amount

2459

235

577865

11.12

1697.26

125

212157.5

1.60

39,787.50

REMARKS

5454.54

75

Qty

Rate

Amount

Qty Check

230.62

1388.72

409090.5

264.69

53.00

4175.61

53

221307.33

1,850,663.26

ct Water Proofing Company

Rate

1,420,420.33

Pioneer Water Proofing Corporation

Amount

210.00

1,061,610.90

180.00

733,086.72

62.00

62.00

75.00

313,171.05

53.00

REMARKS

Qty

Rate

Amount

2458

235

577630

11.83

1697.26

125

212157.5

1.60

Qty

Rate

Amount

492.54

1388.71

65

90266.15

0.01

1278.93

75

95919.75

795.19

53

221307.41904

4,175.61

0.00

1,197,280.82

MA Construction

Gubbi Civil Engineer

Amount

Qty Check

2,107,868.67

Rate

0.00

REMARKS

Qty

Rate

Amount

Qty

Rate

Amount

Qty Check

176.00

96,111.66

7188.586

227.55

1635762.7443

85.62

114.00

144,461.94

4643.69

164.00

761565.16

51.77

60.00

29,552.22

0.00

60.00

83,323.02

0.00

76.00

6249.7308

84.05

525289.87374

0.00

43.00

4175.61168

53.00

221307.41904

0.00

353,448.84

Atlanta
Rate

3,143,925.20

Pioneer Water Proofing Coprporation

Amount

Qty

Rate

Amount

REMARKS
Qty

Rate

Amount

Qty Check

208.00

979,524.00

2490

235.00

585150

768.49

95.00

413,526.45

1697.52

125.00

212190

60.64

42.00

16,342.62

103.43

42.00

62,500.62

-99.39

80.00

105,718.40

4162.96

75.00

312222

765.29

4173.65

53.00

221203.45

53.00

1.96

1,577,612.09

1,330,765.45

MA Construction
Rate

GUBBI
Amount

REMARKS

Qty

Rate

Amount

Qty

Rate

Amount

Qty Check

154.00

126,313.88

7076.598

227.55

1610279.8749

70.93

114.00

59,566.71

5330.505

164.00

874202.82

258.05

646.685

73.80

47725.353

-154.15

60.00

60.00

83,323.92

73.80

76.00

285,687.80

795.19

84.05

66835.7195

1695.49

4175.621

53.00

221307.913

-0.01

43.00

554,892.31

MA Construction
Rate
154.00
114.00
60.00

2,820,351.68

Pioneer Water Proofing Corporation

Amount
27,963.06
-

60.00

83,323.20

76.00

88,277.80

43.00

-0.01

199,564.06

REMARKS

Qty

Rate

Amount

7809.67

235.00

1835272.45

10.63

5960.65

125.00

745081.25

-243.27

369.8

65.00

24037

122.74

65.00

4162.96

75.00

312222

4173.64

53.00

221202.92
3,137,815.62

Qty

Rate

Amount

Qty Check

0.00
925.22
1.97

Saving /Expenseive

307,562.72

120,616.23

154,749.84

-1,454.29

305,400.90

-1,466.12

-307,886.21

59,639.01

103,612.05
409,012.95

120,683.94

(673,851.11)

129,763.44

12,482.84
29,417.93
-9,248.88
-0.90
128,857.30
-0.40
(508,852.90)

(685,903.28)