Comparison of rates

SL NO DETAILS (PARAMETERS)

A Civil Cost of all floors

1 LOWER GROUND FLOOR*
2 UPPER GROUND FLOOR*
3 FIRST FLOOR*
4 SECOND FLOOR*
5 THIRD FLOOR*
6 FOURTH FLOOR*
7 FIFTH FLOOR*
8 SIXTH FLOOR*
9 SEVENTH FLOOR*
10 EIGHTH FLOOR*
11 NINTH FLOOR*
12 TENTH FLOOR*

Civil Cost of
BASEMENT Basement
SUB TOTAL

C Flooring - Finishing Items

Total Area of flooring

Vitrified Tiles area

GRANITE Floor& Cladding
CERAMIC Tile Flooring
FLOORING FOR BASEMENT VDF
D Total flooring cost

TOTAL CIVIL COST

E ELECTRIFICATION
 Electrification @10% of the civil cost

E PH AND WATER SUPPLY

PH and Water Supply @10% of the

civil cost
EXTERNAL SERVICE
F CONNECTION-

External service connection @5% of

Civil cost
G FIRE FIGHTING
Fire fighting (CPWD Rate)
MECHANICAL VENTILATION FOR
H BASEMENT

Mechanical Ventilation (CPWD Rate)

I SITE DEVELOPMENT COST

1 INTERNAL ROAD/PATHWAY**
2 STORM WATER DRAIN **
3 STREET LIGHT**
4 LANDSCAPE**
5 EXTERNAL SIGNAGES**
Total
J LIFTS
1 20 PASSENGER 13 STOPS
2 GOODS 1 TON
3 16/15 PASS 4 STOPS

Total

K AIR CONDITIONING

Air conditioning

TOTAL BUILDING COST

L GREEN CERTIFICATION
Design, Engineering and CERTIFICATION @ 2%
Site Electricty, Water & Misc Expenses@ 2%
Total
M BMS SERVICES
BMS Services
TOTAL Project Cost

Add GST @ 6.5% after considering Input tax Credit

Final COST Offered by EPI Ltd,

Total Volume Of Concrete Consumed

Total Reinforcement Steel Consumed
Total Post Tension / Pre Stressed Strands

Note: We have followed all the Floor areas and Outlin

 Comparison of rates between BSCL and EPI

Rates (PER Sq.ft)- BSCL

based on rough cost
AREA PER FLOOR FL. HT(M) estimate circular of PWD
2011

SQ FT
23725.8 3 1377
18292 6 1377
22649.8 4 1120
16925.48 4 1286
10942.92 4 1450
10243.52 4 1506
10243.52 4 1588
10243.52 4 1716
10243.52 4 1854
10243.52 4 2025.3
10243.52 4 2212.45
10243.52 4 2416.87

55000 67314.56 1504.23

219240.64 101256580.5888
231555.2 12314.56

164240.64

98544.38 106
32848.13 139
32848.13 93
55000 3300000 40
 2 nos. -BSCL (@4000000) 3 nos. -EPI (@4000000)
1 no. - BSCL (@3200000) 1 no. - EPI (@3200000)
2 nos. - BSCL (@3500000) 4 nos. - EPI (@3500000)

ERTIFICATION @ 2%
sc Expenses@ 2%
 18523930.5888001
nsidering Input tax Credit

Total Volume Of Concrete Consumed

Total Reinforcement Steel Consumed
Total Post Tension / Pre Stressed Strands

Note: We have followed all the Floor areas and Outline Dimensions strictly as per the Schematic Architectural Drawings Provided in theT
Per sq.ft rate without tax
 Rates (PER Sq.ft)- EPI
Amount in Rs. Amount in Rs.
based on DSR-2016

32670426.6 1600 37961280

25188084 2106 38522952
25367776 1620 36692676
21766167.28 3858.52 65307303.0896
15867234 1940 21229264.8
15426741.12 2120 21716262.4
16266709.76 2290 23457660.8
17577880.32 2380 24379577.6
18991486.08 2540 26018540.8
20746201.056 2760 28272115.2
22663275.824 2890 29603772.8
24757256.1824 3120 31959782.4

82732650 2385 131175000

340021888.2224 516296187.8896
358545818.8112

10445704.28 160 15767100.8

4565890.07 360 11825326.8
3054876.09
2200000 60 3300000

30892427.6

342221888.2224 547188615.4896
34222188.82224 70648980

34222188.82224 76886480

17111094.41112 34856920

35657167.29 19673240

2600000 1000000

1387177.07
813172.77
1243675.997 2500000
765339.07
813172.76
5022537.667 2500000

8000000 12000000
3200000 3200000
7000000 12000000

18200000 27200000

59800000 25600000

549057065.235 805554235.4896

9776352.061 16111084.709792
9776352.061 16111084.709792
19552704.122 32222169.419584

5760000 6386605
 574369769.357 Put to tender 844163009.909184
592893699.9458
37334035.008205 54870595.644097

611703804.365205 899033605.553281

12545 Cu. Mts

1559 Tonnes
104 Tonnes

tic Architectural Drawings Provided in theTender Document