Isb Hyd Gc2 Godrej Cor 60
Isb Hyd Gc2 Godrej Cor 60
ISB-HYD-GODREJ-COR-60
CBRE RFI No: NA
Client : Indian School Of Business (ISB) Schedule
Project : ISB FRC & EH-2 Hyderabad COR. Received on
Package : GC-2 Civil, Interiors and Low side MEP works for FRC & EH2 Validated on
Work Order No : ISB - 4820 / 2024 Sent to InF & PMC
Contractor :M/s. Godrej & Boyce Mfg. Co. Ltd. Response Rcd. On
Architect : InForm Architects Sent to ISB
PMC : CBRE South Asia Pvt Ltd CO Issued on
Summary
Amount in INR
Original Work Order Value 315,031,696
Approved ammendment Value (Till COR-48) 25,770,387
Revised Work Order Value (A) 340,802,083
Upto Previous Change Order Value (B)
Current Net Change Order Value ( C) 3,724,194
Total Value (A+B+C)= 344,526,277
Cost Summary
Revised Work Order Upto Previous Change Order Current Change Order Value (COR-36) Current Net Change Revised Work
Value (Upto COR-48) Value after COR-48 Additions Omissions NT Item Order Value Order Value
C&B: As per ISB's instructions - Classroom designs have been changed in False Ceiling, Reception Cladding Design
As per ISB
Acknowledge:
Descriptions Currie & Brown (I) Pvt.Ltd CBRE South Asia Pvt Ltd ISB
Name
Signature
Date
2 EH2 Building
2.1 Architectural Civil 30,411,208 30,411,208 30,411,208 30,411,208 (0) 0.0%
2.2 Architectural Interior 58,171,525 57,167,960 57,167,960 - 57,167,960 (1,003,565) -1.7%
2.3 Electrical 12,394,621 12,394,621 12,394,621 - 12,394,621 - 0.0%
2.4 PHE 8,896,124 8,896,124 8,896,124 - 8,896,124 - 0.0%
2.5 FPS 12,395,629 12,395,629 12,395,629 - 12,395,629 - 0.0%
2.6 FAPA 8,470,536 8,470,536 8,470,536 - 8,470,536 (0) 0.0%
Total of EH2 130,739,643 129,736,077 129,736,077 - - - - 129,736,077 -1,003,566
A Total Amount excl Taxes 315,031,696 308,880,285 340,802,083 - - 3,724,194 - 340,802,083 25,770,387 8.18%
Project: Faculty Research Center (FRC) @ Hyderabad
Client : Indian School of Business, (ISB)
Title : NT Item Summary
ISB - FRC GC2 - NT Item Summary
GC-2 Quote C&B Estimation
Sl No Description Unit Quantity Remarks
Rate Amount Rate Amount
A NT Item Summary
3 Dismantling of installed gypsum ceiling Sqm 130 600 78,000 484.38 62,969
Project :- Civil, Interiors and Low side MEP works for FRC & EH2 Buildings at ISB Hyderabad Campus
Dimensions
Sr. No. Particulars Unit Nos
L B D
Sub Total -- A
B Labour Deployed
Sub Total -- B
C Add for
a Transportation
b Loading/Unloading & lifting
c Scaffolding
d Night Work
e Water & Electricity charges
f HSE
g PF & ESIC ( 29% on 33% )
h Tool & Plants
Sub Total - C
D Total - D = (A + B + C)
Sub Total -- E
F Profit, On D + E
Internal #_x000D_
5,255.49 4,803
3,993.00 3,103.00
- 861.12
359.37 212.01
4,352.37 4,176.13
217.62 -
5,255.49 4,802.55
Internal #_x000D_
18000
Dimensions
Sr. No. Particulars Unit Nos
L
Sub Total -- A
B Labour Deployed
Sub Total -- B
C Add for
a Transportation
b Loading/Unloading & lifting
c Scaffolding
d Night Work
e Water & Electricity charges
f HSE
g PF & ESIC ( 29% on 33% )
h Tool & Plants
Sub Total - C
D Total - D = (A + B + C)
F Profit, On D + E
425.91
323.60
0% - - -
@ 0.00% -
@ 2.00% 6.47
@ 2.00% 6.47
@ 0.00% -
@ 1.00% 3.24
@ 2.00% 6.47
@ 2.00% 6.47
@ 0.00% -
29.12
352.72
@ 5.00% 17.64
17.64
@ 15.00% 55.55
425.91
as per BOQ
Dimensions
Sr. No. Particulars Unit Nos
L
Sub Total -- A
B Labour Deployed
Sub Total -- B
C Add for
a Transportation
b Loading/Unloading & lifting
c Scaffolding
d Night Work
e Water & Electricity charges
f HSE
g PF & ESIC ( 29% on 33% )
h Tool & Plants
Sub Total - C
D Total - D = (A + B + C)
Sub Total -- E
F Profit, On D + E
Dimensions
Density Wastage Qty Rate Amount
B D
600.00
600.00
0% - - -
@ 0.00% -
@ 0.00% -
@ 0.00% -
@ 0.00% -
@ 0.00% -
@ 0.00% -
@ 0.00% -
@ 0.00% -
600.00
@ 0.00% -
@ 0.00% -
600.00
Project: Faculty Research Centre (FRC) & Executive Housing - 2
Package: GC-2 Civil, Interiors and Low side MEP works for FRC & EH2
Vendor : M/s. Godrej & Boyce Mfg. Co. Ltd.
Godrej
Sl. No Description unit Qty
Rate Amount
NT ITEM
FRC - ELECTRICAL
F INTERIOR ELECTRIFICATION WORKS
Supply & Installation of 1No 6A Switch and 2No 6A
1 sockets and 1No -USB - C (Make - Anchor Roma) for Set 223 1,397 311,543
Class room table POPUP BOX
2 1M plate with Dummy Nos 30 461 13,824
3 3M plate with Dummy Nos 30 634 19,024
1,153 257,119
124 3,720
177 5,310
266,149
Project: Faculty Research Centre (FRC) & Executive Housing - 2
Package: GC-2 Civil, Interiors and Low side MEP works for FRC & EH2
Vendor : M/s. Godrej & Boyce Mfg. Co. Ltd.
Client : Indian School of Business, (ISB)
Subject : Rate analysis
Sl. No. Particulars Unit Nos Density Wastage Qty Rate Amount Unit Qty Rate Amount Remarks
B Labour Deployed
a Cost of Labour Rmt 1.00 0% 1 160.00 160.00 Nos 1 160.00 160.00
C Add for
a Transportation @ 3% 29.70 1 3.00% 27.99
b Loading/Unloading & lifting @ 2% 19.80 1 2.00% 18.66
c Scaffolding @ 0% -
d Night Work @ 0% -
e Water & Electricity charges @ 1% 11.50 1 1.00% 1.79
f HSE @ 0% -
g PF & ESIC ( 29% on 33% ) @ 0% -
h Tool & Plants @ 0% -
B Labour Deployed
a Cost of Labour Rmt 1.00 0% 1 120.00 120.00 No 1 50.00 50.00
C Add for
a Transportation @ 3% 7.88 3% 1.77
b Loading/Unloading & lifting @ 2% 5.25 2% 1.18
c Scaffolding @ 0% -
d Night Work @ 0% -
e Water & Electricity charges @ 1% 3.83 1% 0.51
f HSE @ 0% -
g PF & ESIC ( 29% on 33% ) @ 0% -
h Tool & Plants @ 0% -
B Labour Deployed
a Cost of Labour Rmt 1.00 0% 1 120.00 120.00 No 1 50 50.00
C Add for
a Transportation @ 3.00% 12.13 3% 3.15
b Loading/Unloading & lifting @ 2.00% 8.09 2% 2.1
c Scaffolding @ 0.00% -
d Night Work @ 0.00% -
e Water & Electricity charges @ 1.00% 5.24 1% 0.52
f HSE @ 0.00% -
g PF & ESIC ( 29% on 33% ) @ 0.00% -
h Tool & Plants @ 0.00% -
Godrej C&B
Sl No Description Unit Quantity
Rate Amount Rate
A NT Item Summary
1 Marble Cladding Sqm 53 26,667 1,413,326 22,979
Total 1,921,273
C&B
Amount
1,217,887
318,600
1,536,487
Internal #_x000D_
Project :- Civil, Interiors and Low side MEP works for FRC & EH2 Buildings at ISB Hyderabad Campus
Sub Total -- A
B Labour Deployed
Sub Total -- B
C Add for
a Transportation
b Loading/Unloading & lifting/Transportation
c Scaffolding
d Night Work
e Water & Electricity charges
f HSE
g PF & ESIC ( 29% on 33% )
h Tool & Plants
Sub Total - C
D Total - D = (A + B + C)
Sub Total -- E
F Profit, On D + E
Vendor required advance payment-70%. M/s. Godrej has to routing of the payment through Godrej authorised v
PMC proposed vendor
Internal #_x000D_
Hyderabad Campus
Dimensions
Density Wastage Qty Rate
L B D
0% 1.00 19,372.00
1,799.70
0% - -
@ 0.00%
@ 3.00%
@ 5.00%
@ 0.00%
@ 2.00%
@ 2.00%
@ 2.00%
@ 0.00%
@ 5.00%
@ 15.00%
Internal #_x000D_
-
19,372.00 Sub Total A 18,165.36
- -
- Sub Total B -
- 0.00% -
581.16 3.00% 544.96
968.60 5.00% 908.27
- 0.00% -
387.44 2.00% 363.31
387.44 0.00% -
387.44 0.00% -
- 0.00% -
-
2,712.08 Sub Total C 1,816.54
1,104.20
1,104.20
Dimensions
Sr. No. Particulars Unit Nos
L
Sub Total -- A
B Labour Deployed
Sub Total -- B
C Add for
a Transportation
b Loading/Unloading & lifting
c Scaffolding
d Night Work
e Water & Electricity charges
f HSE
g PF & ESIC ( 29% on 33% )
h Tool & Plants
Sub Total - C
D Total - D = (A + B + C)
Sub Total -- E
F Profit, On D + E
G Total G = (D + E + F) per Kg
rabad Campus
Dimensions
Density Wastage Qty Rate Amount
B D
282.19
205.00
0% - - -
@ 0.00% -
@ 3.00% 6.15
@ 5.00% 10.25
@ 0.00% -
@ 2.00% 4.10
@ 2.00% 4.10
@ 2.00% 4.10
@ 0.00% -
28.70
233.70
@ 5.00% 11.69
11.69
@ 15.00% 36.81
282.19
C&B Recommendation
Qty Rate Amount
-
Sub Total A 140.00
Sub Total B -
0.00% -
3.00% 4.20
5.00% 7.00
0.00% -
2.00% 2.80
0.00% -
0.00% -
0.00% -
-
Sub Total C 14.00