Cost As

per SOR
3411093

WPI of
WPI of April
Updated cost with
Opening
WPI %
2010
WPI
tendere
3232010.61
175.4
138.6
26.55
4316780.03

Cost by L-1

Cost offred by L-1

Updated cost with WPI
%age above than Updated cost

3232010.61
4316780.03
-25.13

SN.

Description of Work

SOR Cost Cost as per LAR ( 74(Rs.)

W/8828/Bills
dt.05.07.2013

Cost as per LAR Original Cost offered

( 74-W/8828/Bills by L-1
dt.05.07.2013(upd
ated with wpi)

Rate

Amount

650000

13% Below
on SOR 10

565500

585626

20% Below
on SOR 10

350000

13% Below
on SOR 10

304500

315337

20% above
SOR 10

Roofing Work: Percentage

above/below at par the
unified IRU- SOR10 chapter
No.10 (except Item No.
108010 to 108200 of Ch. 10)
only.

150000

23% Below
on SOR 10

115500

119611

AT Par on
SOR 10

Flooring Work: Percentage

above/below at par the
unified IRU- SOR10 chapter
No.9 only.

350000

23% Below
on SOR 10

269500

279091

5% Below
on SOR 10

Wood Work: Percentage

above/below at par the
unified IRU- SOR10 chapter
No.7 only.

150000

17% Below
on SOR 10

124500

128931

250000

19% Below
on SOR 10

202500

300000

19% Below
on SOR 10

243000

150000

13% Below
on SOR 10

150000

13% Below
on SOR 10

General Works: Percentage

above/below at par the
unified IRU-SOR 10 for all
chapter except cha pter
No. chapter No.5, 7, 9,
10, except Item 115080 to
115200 & 117090 to 117092,
115010 to 115070 & 117010
to 117082 of chapter 11 and
also except chapter No. 12,
Masonry Work: Percentage
above/below at par the
unified IRU- SOR10 chapter
No.5 only.

Painting Work: Percentage

above/below at par the
unified IRU- SOR10 for Item
11
5080 to 115200 &
117090 to 117092 of Ch
11 & chapter No.12 only.

White Washing, Colour

washing & distempering:
Percentage above/below at
par the unified IRU- SOR10
for Item No. 115010 to
115070 & 117010 to
117082 of chapter No.11
only.
Water
Supply
and
Sanitation:
Percentage
above/below at par the
unified IRU- SOR10 for
Item No 108010 to
108200 of chapter No.10,
13, 14 & 15 only.
Supply
of
Material:
Percentage above/below at
par the unified IRU- SOR10
for chapter No.25 only.

%age
aboveL-1
Updated cost

2160239
2293500
with

6.17

Amount

% above /
below with
updated Change in
cost and
WPI %
negotiated
cost

Rate

Amount

520000

20% Below
on SOR 10

520000

-8.05

3.558926

420000

5% above

367500

20.69

3.558926

AT Par on
SOR 10

150000

29.87

3.558926

332500

5 % below

332500

23.38

3.558926

25% Above
on SOR 10

187500

AT Par on
SOR 10

150000

20.48

3.558926

209707

15% Below
on SOR 10

212500

18%
Below on
SOR 10

205000

1.23

3.558926

251648

25% Below
on SOR 10

225000

25%
Below on
SOR 10

225000

-7.41

3.558926

130500

135144

7% Below
on SOR 10

139500

8% Below
on SOR
10

138000

5.75

3.558926

130500

135144

45% above
on SOR 10

217500

37%
above on
SOR 10

205500

57.47

3.558926

2086000

Total updated cost

Cost offered by L-1

Rate

Negotiated rate
quoted by L-1

2160239

150000

2293500.0

SN.

Description of Work

SOR Cost Cost as per LAR ( 74(Rs.)

W/8828/Bills
dt.05.07.2013
Rate
Amount

Original Cost offered

by L-1
Rate

Amount

Negotiated rate
quoted by L-1
Rate
Amount

% above /
below with
updated cost
and negotiated
cost

General
Works:
Percentage above/below at
par the unified IRU-SOR 10
for all chapter except cha
pter No. chapter No.5, 7,
9, 10, except Item 115080
to 115200 & 117090 to
117092, 115010 to 115070
& 117010 to 117082 of
chapter 11 and also except
chapter No. 12, 13,14,15

650000

13% Below
on SOR 10

565500

20% Below
on SOR 10

520000

20% Below
on SOR 10

520000

-8.05

Masonry
Work:
Percentage above/below at
par the unified IRU- SOR10
chapter No.5 only.

350000

13% Below
on SOR 10

304500

20% above
SOR 10

420000

5% above

367500

20.69

150000

23% Below
on SOR 10

115500

AT Par on
SOR 10

350000

23% Below
on SOR 10

269500

5% Below
on SOR 10

150000

17% Below
on SOR 10

124500

250000

19% Below
on SOR 10

White Washing, Colour

washing
&
distempering: Percentage
above/below at par the
unified IRU- SOR10 for
Item No. 115010 to
115070 & 117010 to
117082 of chapter No.11
only.

300000

19% Below
on SOR 10

Water
Supply
and
Sanitation:
Percentage
above/below at par the
unified IRU- SOR10 for
Item No 108010 to
108200
of
chapter
No.10, 13, 14 & 15 only.

150000

13% Below
on SOR 10

150000

13% Below
on SOR 10

Roofing Work: Percentage

above/below at par the
unified IRU- SOR10 chapter
No.10 (except Item No.
108010 to 108200 of Ch.
10) only.
Flooring
Work:
Percentage above/below at
par the unified IRU- SOR10
chapter No.9 only.
Wood Work: Percentage
above/below at par the
unified IRU- SOR10 chapter
No.7 only.
Painting
Work:
Percentage above/below at
par the unified IRU- SOR10
for Item 11
5080 to
115200 & 117090 to
117092 of Ch 11 &
chapter No.12 only.

Supply
of
Material:
Percentage above/below at
par the unified IRU- SOR10
for chapter No.25 only.

AT Par on
SOR 10

150000

29.87

332500

5 % below

332500

23.38

25% Above
on SOR 10

187500

AT Par on
SOR 10

150000

20.48

202500

15% Below
on SOR 10

212500

18%
Below on
SOR 10

205000

1.23

243000

25% Below
on SOR 10

225000

25%
Below on
SOR 10

225000

-7.41

130500

7% Below
on SOR 10

139500

8% Below
on SOR
10

138000

5.75

130500

45% above
on SOR 10

217500

37%
above on
SOR 10

205500

57.47

2086000

Total updated cost

Cost offered by L-1
%age aboveL-1
Updated cost

2086000
2293500

with

9.95

150000

2293500.0

SN.

Description of Work

SOR Cost Cost as per LAR ( 74(Rs.)

W/8493/Bills
dt.13.09.2011
Rate
Amount

Update cost
with WPI

Original Cost offered

by L-1
Rate

Amount

Negotiated rate
quoted by L-1
Rate
Amount

General
Works:
Percentage above/below at
par the unified IRU-SOR 10
for all chapter except cha
pter No. chapter No.5, 7,
9, 10, except Item 115080
to 115200 & 117090 to
117092, 115010 to 115070
& 117010 to 117082 of
chapter 11 and also except
chapter No. 12, 13,14,15
Masonry
Work:
Percentage above/below at
par the unified IRU- SOR10
chapter No.5 only.

% above /
below with
updated cost
and negotiated
cost

650000

13% Below
on SOR 10

565500

593492.25

20% Below
on SOR 10

520000

20% Below
on SOR 10

520000

-12.38

350000

22% Below
on SOR 10

273000

286513.5

20% above
SOR 10

420000

5% above

367500

28.27

150000

31% Below
on SOR 10

103500

108623.25

AT Par on
SOR 10

350000

31% Below
on SOR 10

241500

253454.25

5% Below
on SOR 10

150000

22% Below
on SOR 10

117000

122791.5

250000

40% Below
on SOR 10

150000

White Washing, Colour

washing
&
distempering: Percentage
above/below at par the
unified IRU- SOR10 for
Item No. 115010 to
115070 & 117010 to
117082
of
chapter
No.11 only.

300000

40% Below
on SOR 10

180000

Water
Supply
and
Sanitation:
Percentage
above/below at par the
unified IRU- SOR10 for
Item No 108010 to
108200
of
chapter
No.10, 13, 14 & 15 only.

150000

31% Below
on SOR 10

150000

22% Below
on SOR 10

Roofing Work: Percentage

above/below at par the
unified IRU- SOR10 chapter
No.10 (except Item No.
108010 to 108200 of Ch.
10) only.
Flooring
Work:
Percentage above/below at
par the unified IRU- SOR10
chapter No.9 only.
Wood Work: Percentage
above/below at par the
unified IRU- SOR10 chapter
No.7 only.
Painting
Work:
Percentage above/below at
par the unified IRU- SOR10
for Item 11
5080 to
115200 & 117090 to
117092 of Ch 11 &
chapter No.12 only.

Supply
of
Material:
Percentage above/below at
par the unified IRU- SOR10
for chapter No.25 only.

2500000

Total updated cost

Cost offered by L-1
%age aboveL-1
Updated cost

1942624.5
2293500

with

18.06193

AT Par on
SOR 10

150000

38.09

332500

5 % below

332500

31.19

25% Above
on SOR 10

187500

AT Par on
SOR 10

150000

22.16

157425

15% Below
on SOR 10

212500

18%
Below on
SOR 10

205000

30.22

188910

25% Below
on SOR 10

225000

25%
Below on
SOR 10

225000

19.10

103500

108623.25

7% Below
on SOR 10

139500

8% Below
on SOR
10

138000

27.04

117000

122791.5

45% above
on SOR 10

217500

37%
above on
SOR 10

205500

67.36

1942624.5

150000

2293500.0