Sale Area

Construction Area

Sr. No.

Type
(M/L/M+L)

A
l
l
m+l

25,832 SFT
26,160 SFT

Item
code

Item

EXCAVATION COST
Excavation
Backfilling
Composite for Pest Control

B
B1
B2
B3

RCC COST
SUB-STRUCTURE COST
SUPER-STRUCTURE RCC
MISC. RCC

C
C1
1
2
3
4
5
6
7
8
9

FINISHING COST
FLAT FINISHING
Masonary Cost
Plaster for masonary
Internal POP Patra Finish
Tiling Work
External Plaster
Internal Painting
External Painting
Water-Proofing Work
Kitchen Platform 7' Long
Green Baroda
OSP Cuddapah
BSP Cuddapah
Cement (PPC )
Sand
Kitchen Platform with sink cutting
Waxing for Kitchen Platform
Full Round Moulding For Kitchen Platform

m
m
m
m
m
l
l
l
10
11
C2

Door Cost
Aluminium Door & Window
COMMON AREA FINISHING

SERVICES COST
PLUMBING COST
CP FITTINGS
For kitchen
Waste Coupling
Sink cock
SS Sink (19" x 16")
For Wash-Basin
Angle cock
Pillar cock
Waste Coupling
For Master toilet
Bib cock
O/H Shower
Concealed Stop Cock
Flush Tank
E.W.C including P-Trap
For Common toilet
O/H Shower
Angle cock
Bib cock
Concealed Stop Cock
SANITARYWARE
ELECTRIFICATION WORK
LIFT COST
FIREFIGHTING
INTERCOM COST

m
m
m
m
m
m
m
m
m
m
m
m
m
m
m

CONSULTANCY CHARGES

Unit

Cum
Cum
L.S.

Qty/unit

1.00
1.00
1.00

SFT
SFT
SFT
RFT
SFT
SFT
SFT
Bags
CFT
RFT
7Ft K.Plaform No
RFT

3.26
4.94
2.78
0.14
0.71
1.00
1.00
2.34

Total
Quantity

946.90
811.22
1.00

Add
Wastage

0%
0%
0%

Qty. Including
Wastage

Landed
Rate

Amount

Rate
Including
Taxes

181.39
107.18
74.21

946.90
811.22
1.00

Amount

Rate
Including
Taxes

Amount

161688.60
101490.00
60198.60
9370.80

9371

Cost / unit

66.94
24.79
6.92

37,790.87
73,234.34
37,790.87

27.63
7.76
10.00
1,274.89
0%
0%
0%
0%
0%
0%
0%
0%

718.63
1,088.96
613.63
31.49
157.44
220.42
32.00
515.22

66.00
37.00
41.00
293.00
70.00

47429.47
40291.52
25158.97
9225.98
11020.80
525.00
200.00
50.00

8,790,951.24
1,184,390.39
7,606,560.84

5,059,111.20

13,893,434.94
1,184,390.39
12,309,466.44
399,578.10

138.93
11.84
123.09
4.00

3,529,224.83
3,389,462.46
155,543.23
25,208.72
0.00
2,245,424.66
212,535.86
0.00
0.00
435,369.73
133,126.74
47,429.47
40,291.52
25,158.97
9,225.98
11,020.80

6,770,451.93
5,998,671.66
72,831.93
66,568.93
506,964.69
592,903.37
849,236.47
568,481.53
377,908.72
740,871.92
147,879.52

115,718.40
6,400.00
25,761.12

10,282,141.80
9,370,599.16
228,375.16
91,777.65
506,964.69
2,838,328.03
1,044,237.37
568,481.53
377,908.72
1,176,241.66
281,006.26
47,429.47
40,291.52
25,158.97
9,225.98
11,020.80
115,718.40
6,400.00
25,761.12

102.82
93.71
2.28
0.92
5.07
28.38
10.44
5.68
3.78
11.76
2.81
0.47
0.40
0.25
0.09
0.11
1.16
0.06
0.26

894,335.87
1,180,688.72
771,780.27

1,076,589.38
1,180,688.72
911,542.64

10.77
11.81
9.12

3,631,108.52
1,152,000.00

1,515,643.83
650,464.69
265,000.00
48,000.00

4,086,894.12
1,152,000.00
360,905.60
60,640.00
4,320.00
20,800.00
35,520.00
72,070.40
36,230.40
27,200.00
8,640.00
139,360.00
27,200.00
9,600.00
63,360.00
15,200.00
24,000.00
88,835.20
9,600.00
18,115.20
13,600.00
47,520.00
94,880.00
1,515,643.83
650,464.69
265,000.00
48,000.00

40.87
11.52
3.61
0.61
0.04
0.21
0.36
0.72
0.36
0.27
0.09
1.39
0.27
0.10
0.63
0.15
0.24
0.89
0.10
0.18
0.14
0.48
0.95
15.16
6.50
2.65
0.48

233,218.16

233,218.16

2.33

286.67

115718.40
6400.00
25761.12

455,785.60

Nos
Nos
Nos

32
32
32

0%
0%
0%

32.00
32.00
32.00

135.00
650.00
1110.00

4320.00
20800.00
35520.00

Nos
Nos
Nos

64
64
64

0%
0%
0%

64.00
64.00
64.00

566.10
425.00
135.00

36230.40
27200.00
8640.00

Nos
Nos
Nos
Nos
Nos

64
32
128
32
32

0%
0%
0%
0%
0%

64.00
32.00
128.00
32.00
32.00

425.00
300.00
495.00
475.00
750.00

27200.00
9600.00
63360.00
15200.00
24000.00

Nos
Nos
Nos
Nos

32
32
32
96

0%
0%
0%
0%

32.00
32.00
32.00
96.00

300.00
566.10
425.00
495.00

9600.00
18115.20
13600.00
47520.00

Amount in
Lacs

1.71
1.01
0.60
0.09

139,762.37

64

Total Amount

171,059.40
101,490.00
60,198.60
9,370.80

182,253.51

Nos

Contracts
Budget

171,059.40
101,490.00
60,198.60
9,370.80

180.65
74.21
9370.80

3,411.59
3,702.88
73,234.34

220.42
718.63
1,088.96
613.63
31.49
157.44
220.42
32.00
515.22

Purchase Budget

4,702,905.60
356,205.60

360,905.60
60,640.00
4,320.00
20,800.00
35,520.00
72,070.40
36,230.40
27,200.00
8,640.00
139,360.00
27,200.00
9,600.00
63,360.00
15,200.00
24,000.00
88,835.20
9,600.00
18,115.20
13,600.00
47,520.00
94,880.00

9.52

AMOUNT

12,775,962

15,864,949

28,666,748.42

Add 1.5% for Contingencies

191,639.43

237,974.24

430,001.23

4.30

12,967,601

16,102,923

29,096,749.64

290.97

TOTAL AMOUNT