Project: Umiya Velociti

Super Built Up Area in Sft: 823,191

Start Date: 25-Aug-17
End Date: 31-Jul-19
Project Duration in Days: 705
Project Duration in Months: 23.5
Construction Cost per Sqft: 1,756

RATE AMOUNT GRAND TOTAL

Sl.no PARTICULARS UNIT QTY
Material Labour Material Labour Total
1 Mobilization works
Borewell and pumps maintenance 2 No. 400,000
Construction of site Office, Site Barrication and Labour
2,500,000
Camp with all amenities
Rental land, for labour sheds 1,980,000
2 Soil stabilization works
Micropiling, valer beams fixing, ,( sgs) rmt 145 118,744 5,518,976 17,217,880 22,736,856
3 Earth work Excavation
Mass Excavation
0 m to 3 m depth cum 23,272 90 2,094,480 2,094,480
3 m to 6 m depth cum 22,406 100 2,240,600 2,240,600
6 m to 9 m depth cum 22,406 110 2,464,660 2,464,660
9 m to 12 m depth cum 15,534 120 1,864,080 1,864,080
12 m to 14 m depth cum 130 - -
hard rock cum 100 1,900 190,000 190,000
Footing Excavation cum 7,211 120 865,320 865,320 16,187,620.00
4 Antitermite Treatment sqmt 3,400 65 221,000 221,000
5 Backfilling works
Between Footings cum 7,142 50 357,103 357,103
Retaining wall backside cum 2,500 100 250,000 250,000
Driveway cum 5,200 100 520,000 520,000
Concrete works
6 PCC
Footings- M10 cum 290 3,363 80 975,270 23,200 998,470
Retaining wall raft- M10 cum 85 3,363 80 285,855 6,800 292,655
STP -M10 cum 37 3,363 80 124,431 2,960 127,391
Drive way grade slab-M10 cum 251 3,363 80 844,113 20,080 864,193
Puzzle parking pit-M10 cum 392 3,363 80 1,318,296 31,360 1,349,656
Storm water sump cum 65 3,363 80 218,595 5,200 223,795
HSD , DG YARD AND Transformer yard cum 100 3,575 80 357,500 8,000 365,500
7 RCC
Footings- M35 (Tower - 64nos and Podium 55nos) cum 3,684 4,750 100 17,499,000 368,400 17,867,400
Retaining wall raft -M30 cum 571 4,600 100 2,626,861 57,106 2,683,967
Puzzle parking pit Grade slab-M 30 cum 780 4,600 100 3,588,000 78,000 3,666,000
Drive way grade slab -M 30 cum 520 4,600 100 2,392,000 52,000 2,444,000
STP bottom slab / Raft-M30 cum 41 4,600 100 190,440 4,140 194,580
Storm water sump cum 35 4,600 100 161,000 3,500 164,500
Retaining wall - Lower Basement to upper Basement-
cum 1,100 4,600 100 5,060,000 110,000 5,170,000
M30
Retaining wall - Upper Basement to GF-M30 cum 1,110 4,600 100 5,107,785 111,039 5,218,824
Puzzle Parking wall-M30 cum 340 4,600 100 1,564,000 34,000 1,598,000
8 Columns
Lower Basement to upper Basement- M60 (Tower
cum 797 6,375 120 5,080,875 95,640 5,176,515
column s- 64nos and podium - 55nos)
Upper basement to GF -M60 ( Tower column s- 64nos
cum 575 6,375 120 3,665,437 68,996 3,734,433
and podium - 55nos)
GF TO 1st level parking -M60 cum 111 6,375 120 708,355 13,334 721,689
1st level to 2nd level parking - M60 cum 111 6,375 125 708,355 13,889 722,244
GF TO 1st Floor (Retail)-M60 cum 176 6,375 130 1,119,530 22,830 1,142,359
2ND level parking to 2nd floor-M60 cum 134 6,375 135 855,372 18,114 873,486
1st floor to 2nd Floor -M60 cum 176 6,375 140 1,119,530 24,586 1,144,115
2nd floor to 3rd Floor-M60 cum 364 6,375 145 2,322,397 52,823 2,375,220
3rd floor to 4th Floor-M50 cum 287 6,175 150 1,774,635 43,109 1,817,743
4Th Floor to 5th Floor-M50 cum 287 6,175 155 1,774,635 44,545 1,819,180
5th Floor to 6TH Floor-M50 cum 287 6,175 160 1,774,635 45,982 1,820,617
6th Floor to 7th Floor-M40 cum 287 5,090 165 1,462,816 47,419 1,510,236
7th Floor to 8th floor-M40 cum 287 5,090 170 1,462,816 48,856 1,511,673
8th floor to 9th Floor-M40 cum 287 5,090 175 1,462,816 50,293 1,513,110
9th Floor to 10th Floor-M30 cum 287 4,600 180 1,321,995 51,730 1,373,725
10th Floor to 11th Floor-M30 cum 287 4,600 185 1,321,995 53,167 1,375,162
11Th Floor to 12th Floor-M30 cum 287 4,600 190 1,321,995 54,604 1,376,599
12th Floor to Terrace Floor-M30 cum 146 4,600 195 670,755 28,434 699,189
Terrace to LMR TOP-M30 cum 51 4,600 200 235,918 10,257 246,175
9 Shear wall
Lower Basement to upper Basement cum 215 6,375 100 1,370,625 21,500 1,392,125
Upper basement to GF cum 143 6,375 100 911,625 14,300 925,925
GF TO 1st Floor (Retail)-M60 cum 137 6,375 100 873,375 13,700 887,075
1st floor to 2nd Floor -M60 cum 137 6,375 105 873,375 14,385 887,760
2nd floor to 3rd Floor-M60 cum 142 6,375 110 905,250 15,620 920,870
3rd floor to 4th Floor-M50 cum 130 6,175 115 802,750 14,950 817,700
4Th Floor to 5th Floor-M50 cum 130 6,175 120 802,750 15,600 818,350
5th Floor to 6TH Floor-M50 cum 130 6,175 125 802,750 16,250 819,000
6th Floor to 7th Floor-M40 cum 130 5,090 130 661,700 16,900 678,600
7th Floor to 8th floor-M40 cum 130 5,090 135 661,700 17,550 679,250
8th floor to 9th Floor-M40 cum 130 5,090 140 661,700 18,200 679,900
9th Floor to 10th Floor-M30 cum 130 4,600 145 598,000 18,850 616,850
10th Floor to 11th Floor-M30 cum 130 4,600 150 598,000 19,500 617,500
11Th Floor to 12th Floor-M30 cum 130 4,600 155 598,000 20,150 618,150
12th Floor to Terrace Floor-M30 cum 130 4,600 160 598,000 20,800 618,800
Terrace to LMR TOP-M30 cum 130 4,600 165 598,000 21,450 619,450
10 Slabs
Upper Basement- M30(including capitals and beams,
cum 2,013 4,600 100 9,258,750 201,277 9,460,027
ramp)
Ground Floor-M30(including capitals and beams, ramp) cum 2,013 4,600 100 9,258,750 201,277 9,460,027
First Floor- Retail cum 685 4,600 105 3,149,712 71,896 3,221,608
First - Parking Level -01-M30 cum 697 4,600 110 3,208,086 76,715 3,284,801
First - Parking Level -02-M30 cum 697 4,600 115 3,208,086 80,202 3,288,288
Second Floor -M30 cum 1,480 4,600 120 6,808,532 177,614 6,986,146
Third Floor-M30 cum 1,480 4,600 125 6,808,532 185,014 6,993,547
 Fourth Floor-M30 cum 1,480 4,600 130 6,808,532 192,415 7,000,947
Fifth Floor-M30 cum 1,480 4,600 135 6,808,532 199,816 7,008,348
Sixth Floor-M30 cum 1,480 4,600 140 6,808,532 207,216 7,015,749
Seventh Floor-M30 cum 1,480 4,600 145 6,808,532 214,617 7,023,149
Eighth Floor-M30 cum 1,480 4,600 150 6,808,532 222,017 7,030,550
Nineth Floor-M30 cum 1,480 4,600 155 6,808,532 229,418 7,037,950
Tenth Floor-M30 cum 1,480 4,600 160 6,808,532 236,819 7,045,351
Eleventh Floor-M30 cum 1,480 4,600 165 6,808,532 244,219 7,052,752
Twelveth Floor-M30 cum 1,480 4,600 170 6,808,532 251,620 7,060,152
Terrace cum 784 4,600 175 3,605,573 137,169 3,742,741
LMR bottom cum 156 4,600 180 719,670 28,161 747,831
LMR Top cum 156 4,600 185 719,670 28,943 748,613
Chiller plastform cum 155 4,600 190 712,080 29,412 741,492
11 Stairacse
Lower Basement to upper Basement-M45 cum 163 5,090 100 827,125 16,250 843,375
Upper basement to GF-M45 cum 163 5,090 100 827,125 16,250 843,375
1st level to 2nd level parking - M45 cum 163 5,090 100 827,125 16,250 843,375
GF TO 1st Floor (Retail)-M45 cum 163 5,090 100 827,125 16,250 843,375
2ND level parking to 2nd floor-M45 cum 153 5,090 105 776,225 16,013 792,238
1st floor to 2nd Floor-M45 cum 153 5,090 110 776,225 16,775 793,000
2nd Floor to 3rd Floor-M45 cum 153 5,090 115 776,225 17,538 793,763
3rd floor to 4th Floor-M45 cum 153 5,090 120 776,225 18,300 794,525
4Th Floor to 5th Floor-M45 cum 153 5,090 125 776,225 19,063 795,288
5th Floor to 6TH Floor-M45 cum 153 5,090 130 776,225 19,825 796,050
6th Floor to 7th Floor-M45 cum 153 5,090 135 776,225 20,588 796,813
7th Floor to 8th floor-M45 cum 153 5,090 140 776,225 21,350 797,575
8th floor to 9th Floor-M45 cum 153 5,090 145 776,225 22,113 798,338
9th Floor to 10th Floor-M45 cum 153 5,090 150 776,225 22,875 799,100
10th Floor to 11th Floor cum 153 5,090 155 776,225 23,638 799,863
11Th Floor to 12th Floor cum 153 5,090 160 776,225 24,400 800,625
12th Floor to Terrace Floor cum 153 5,090 165 776,225 25,163 801,388
Above Terrace cum 153 5,090 170 776,225 25,925 802,150 299,435,499.00
5,558,499
12 Shuttering
Footings RCC sqmt 2,640 145 - 382,800 382,800
Retaining wall raft sqmt 381 145 - 55,202 55,202
STP bottom slab / Raft sqmt 41 145 - 6,003 6,003
Puzzle parking pit sqmt 793 145 - 114,988 114,988
Retaining wall - Lower Basement to upper Basement-
sqmt 6,599 145 - 956,837 956,837
M25
Retaining wall - Upper Basement to GF-M25 sqmt 4,230 145 - 613,357 613,357
STP WALL sqmt 466 145 - 67,570 67,570
Puzzle Parking wall-M25 sqmt 3,241 145 - 469,991 469,991
13 Columns 145
Lower Basement to upper Basement- M45 (Tower
sqmt 3,235 145 - 469,075 469,075
column s- 65nos and podium - 30nos)
Upper basement to GF -M45( Tower column s- 65nos
sqmt 2,165 145 - 313,925 313,925
and podium - 30nos)
GF TO 1st level parking -M45 sqmt 1,284 145 - 186,180 186,180
1st floor to 2nd Floor -M45 sqmt 1,284 145 - 186,180 186,180
2nd floor to 3rd Floor-M45 sqmt 1,330 145 - 192,850 192,850
3rd floor to 4th Floor-M45 sqmt 1,108 145 - 160,653 160,653
4Th Floor to 5th Floor-M45 sqmt 1,108 145 - 160,653 160,653
5th Floor to 6TH Floor-M45 sqmt 1,108 145 - 160,653 160,653
6th Floor to 7th Floor-M45 sqmt 1,108 145 - 160,653 160,653
7th Floor to 8th floor-M45 sqmt 1,108 145 - 160,653 160,653
8th floor to 9th Floor-M45 sqmt 1,108 145 - 160,653 160,653
9th Floor to 10th Floor-45 sqmt 1,108 145 - 160,653 160,653
10th Floor to 11th Floor sqmt 1,108 145 - 160,653 160,653
11Th Floor to 12th Floor sqmt 1,108 145 - 160,653 160,653
12th Floor to Terrace Floor sqmt 579 145 - 83,956 83,956
Terrace to LMR TOP sqmt 238 145 - 34,565 34,565
14 Shear wall
Lower Basement to upper Basement sqmt 1,453 145 - 210,714 210,714
Upper basement to GF sqmt 1,100 145 - 159,541 159,541
GF TO 1st level parking -M45 sqmt 75 145 - 10,832 10,832
1st level to 2nd level parking - M45 sqmt 75 145 - 10,832 10,832
GF TO 1st Floor (Retail)-M45 sqmt 934 145 - 135,459 135,459
2ND level parking to 2nd floor-M45 sqmt 75 145 - 10,832 10,832
1st floor to 2nd Floor sqmt 1,009 145 - 146,291 146,291
2nd Floor to 3rd Floor sqmt 923 145 - 133,828 133,828
3rd floor to 4th Floor sqmt 728 145 - 105,575 105,575
4Th Floor to 5th Floor sqmt 728 145 - 105,575 105,575
5th Floor to 6TH Floor sqmt 728 145 - 105,575 105,575
6th Floor to 7th Floor sqmt 728 145 - 105,575 105,575
7th Floor to 8th floor sqmt 728 145 - 105,575 105,575
8th floor to 9th Floor sqmt 728 145 - 105,575 105,575
9th Floor to 10th Floor sqmt 728 145 - 105,575 105,575
10th Floor to 11th Floor sqmt 728 145 - 105,575 105,575
11Th Floor to 12th Floor sqmt 728 145 - 105,575 105,575
12th Floor to Terrace Floor sqmt 728 145 - 105,575 105,575
Terrace to LMR TOP sqmt 728 145 - 105,575 105,575
15 Slab & Capitals 232
Upper Basement- M35(including capitals and beams,
sqmt 9,627 140 - 1,347,821 1,347,821
ramp)
Ground Floor-M35(including capitals and beams, ramp) sqmt 9,627 140 - 1,347,821 1,347,821
First Floor- Retail sqmt 3,550 140 - 497,056 497,056
First - Parking Level -01-M35 sqmt 3,616 140 - 506,268 506,268
First - Parking Level -02-M35 sqmt 3,616 140 - 506,268 506,268
Second Floor -M35 sqmt 6,006 147 - 882,882 882,882
Third Floor-M35 sqmt 6,006 147 - 882,882 882,882
Fourth Floor-M35 sqmt 6,006 154 - 924,924 924,924
Fifth Floor-M35 sqmt 6,006 161 - 966,966 966,966
Sixth Floor-M35 sqmt 6,006 168 - 1,009,008 1,009,008
Seventh Floor-M35 sqmt 6,006 175 - 1,051,050 1,051,050
Eighth Floor-M35 sqmt 6,006 182 - 1,093,092 1,093,092
Nineth Floor-M35 sqmt 6,006 189 - 1,135,134 1,135,134
Tenth Floor-M35 sqmt 6,006 196 - 1,177,176 1,177,176
Eleventh Floor-M35 sqmt 6,006 203 - 1,219,218 1,219,218
Twelveth Floor-M35 sqmt 6,006 217 - 1,303,302 1,303,302
Terrace sqmt 3,561 224 - 797,709 797,709
 LMR bottom sqmt 626 231 - 144,560 144,560
LMR Top sqmt 626 238 - 148,940 148,940
Chiller plastform sqmt 722 231 - 166,874 166,874
16 Stairacse
Lower Basement to upper Basement sqmt 250 145 - 36,250 36,250
Upper basement to GF sqmt 350 145 - 50,750 50,750
GF TO 1st Floor sqmt 350 145 - 50,750 50,750
1st floor to 2nd Floor sqmt 350 145 - 50,750 50,750
2nd Floor to 3rd Floor sqmt 200 145 - 29,000 29,000
3rd floor to 4th Floor sqmt 200 145 - 29,000 29,000
4Th Floor to 5th Floor sqmt 200 145 - 29,000 29,000
5th Floor to 6TH Floor sqmt 200 145 - 29,000 29,000
6th Floor to 7th Floor sqmt 200 145 - 29,000 29,000
7th Floor to 8th floor sqmt 200 145 - 29,000 29,000
8th floor to 9th Floor sqmt 200 145 - 29,000 29,000
9th Floor to 10th Floor sqmt 200 145 - 29,000 29,000
10th Floor to 11th Floor sqmt 200 145 - 29,000 29,000
11Th Floor to 12th Floor sqmt 200 145 - 29,000 29,000
12th Floor to Terrace Floor sqmt 200 145 - 29,000 29,000
Above Terrace sqmt 200 145 - 29,000 29,000 60,657,450.00

17 Steel
Footings MT 316 50,000 4,000 15,809,577 1,264,766 17,074,343
Retaining wall raft MT 198 50,000 4,000 9,900,000 792,000 10,692,000
STP bottom slab / Raft MT 23 50,000 4,000 1,138,500 91,080 1,229,580
Retaining wall - Lower Basement to upper Basement-
MT 105 50,000 4,000 5,250,000 420,000 5,670,000
M25
Retaining wall - Upper Basement to GF-M25 MT 80 50,000 4,000 4,000,000 320,000 4,320,000
Puzzle Parking wall MT 24 50,000 4,000 1,215,495 97,240 1,312,735
Drive way grade slab MT 16 50,000 4,000 815,750 65,260 881,010
Puzzle parking pit Grade slab MT 63 50,000 4,000 3,172,076 253,766 3,425,842
18 Columns 4,000
Lower Basement to upper Basement- M45 (Tower
MT 88 50,000 4,000 4,400,000 352,000 4,752,000
column s- 65nos and podium - 30nos)
Upper basement to GF -M45( Tower column s- 65nos
MT 59 50,000 4,000 2,950,000 236,000 3,186,000
and podium - 30nos)
GF TO 1st Floor (Retail)-M45 MT 39 50,000 4,000 1,950,000 156,000 2,106,000
1st floor to 2nd Floor -M45 MT 39 50,000 4,000 1,950,000 156,000 2,106,000
2nd floor to 3rd Floor-M45 MT 40 50,000 4,000 2,000,000 160,000 2,160,000
3rd floor to 4th Floor-M45 MT 32 50,000 4,000 1,600,000 128,000 1,728,000
4Th Floor to 5th Floor-M45 MT 32 50,000 4,000 1,600,000 128,000 1,728,000
5th Floor to 6TH Floor-M45 MT 32 50,000 4,000 1,600,000 128,000 1,728,000
6th Floor to 7th Floor-M45 MT 32 50,000 4,000 1,600,000 128,000 1,728,000
7th Floor to 8th floor-M45 MT 32 50,000 4,000 1,600,000 128,000 1,728,000
8th floor to 9th Floor-M45 MT 32 50,000 4,000 1,600,000 128,000 1,728,000
9th Floor to 10th Floor-45 MT 32 50,000 4,000 1,600,000 128,000 1,728,000
10th Floor to 11th Floor MT 32 50,000 4,000 1,600,000 128,000 1,728,000
11Th Floor to 12th Floor MT 32 50,000 4,000 1,600,000 128,000 1,728,000
12th Floor to Terrace Floor MT 16 50,000 4,000 800,000 64,000 864,000
Terrace to LMR TOP MT 6 50,000 4,000 320,541 25,643 346,184
19 Shear wall 50,000
Lower Basement to upper Basement MT 19 50,000 4,000 964,950 77,196 1,042,146
GF TO 1st Floor (Retail)-M45 MT 16 50,000 4,000 800,000 64,000 864,000
1st floor to 2nd Floor MT 15 50,000 4,000 750,000 60,000 810,000
2nd Floor to 3rd Floor MT 15 50,000 4,000 750,000 60,000 810,000
3rd floor to 4th Floor MT 9 50,000 4,000 427,491 34,199 461,690
4Th Floor to 5th Floor MT 9 50,000 4,000 427,491 34,199 461,690
5th Floor to 6TH Floor MT 9 50,000 4,000 427,491 34,199 461,690
6th Floor to 7th Floor MT 9 50,000 4,000 427,491 34,199 461,690
7th Floor to 8th floor MT 9 50,000 4,000 427,491 34,199 461,690
8th floor to 9th Floor MT 9 50,000 4,000 427,491 34,199 461,690
9th Floor to 10th Floor MT 9 50,000 4,000 427,491 34,199 461,690
10th Floor to 11th Floor MT 9 50,000 4,000 427,491 34,199 461,690
11Th Floor to 12th Floor MT 9 50,000 4,000 427,491 34,199 461,690
12th Floor to Terrace Floor MT 9 50,000 4,000 427,491 34,199 461,690
Terrace to LMR TOP MT 9 50,000 4,000 427,491 34,199 461,690
20 Slab & Capitals 50,000
Upper Basement- M30(including capitals and beams,
MT 231 50,000 4,000 11,550,000 924,000 12,474,000
ramp)
Ground Floor-M35(including capitals and beams, ramp) MT 231 50,000 4,000 11,550,000 924,000 12,474,000
First Floor- Retail MT 86 50,000 4,000 4,279,500 342,360 4,621,860
First - Parking Level -01-M30 MT 87 50,000 4,000 4,358,813 348,705 4,707,518
First - Parking Level -02-M30 MT 87 50,000 4,000 4,358,813 348,705 4,707,518
Second Floor -M30 MT 170 50,000 4,000 8,500,000 680,000 9,180,000
Third Floor-M30 MT 170 50,000 4,000 8,500,000 680,000 9,180,000
Fourth Floor-M30 MT 170 50,000 4,000 8,500,000 680,000 9,180,000
Fifth Floor-M30 MT 170 50,000 4,000 8,500,000 680,000 9,180,000
Sixth Floor-M30 MT 170 50,000 4,000 8,500,000 680,000 9,180,000
Seventh Floor-M30 MT 170 50,000 4,000 8,500,000 680,000 9,180,000
Eighth Floor-M30 MT 170 50,000 4,000 8,500,000 680,000 9,180,000
Nineth Floor-M30 MT 170 50,000 4,000 8,500,000 680,000 9,180,000
Tenth Floor-M30 MT 170 50,000 4,000 8,500,000 680,000 9,180,000
Eleventh Floor-M30 MT 170 50,000 4,000 8,500,000 680,000 9,180,000
Twelveth Floor-M30 MT 170 50,000 4,000 8,500,000 680,000 9,180,000
Terrace MT 98 50,000 4,000 4,898,876 391,910 5,290,786
LMR bottom MT 20 50,000 4,000 977,813 78,225 1,056,038
LMR Top MT 20 50,000 4,000 977,813 78,225 1,056,038
Chiller plastform MT 19 50,000 4,000 967,500 77,400 1,044,900
21 Stairacse 50,000
Lower Basement to upper Basement MT 18 50,000 4,000 893,750 71,500 965,250
Upper basement to GF MT 18 50,000 4,000 893,750 71,500 965,250
GF TO 1st Floor MT 18 50,000 4,000 893,750 71,500 965,250
1st floor to 2nd Floor MT 18 50,000 4,000 893,750 71,500 965,250
2nd Floor to 3rd Floor MT 17 50,000 4,000 838,750 67,100 905,850
3rd floor to 4th Floor MT 17 50,000 4,000 838,750 67,100 905,850
4Th Floor to 5th Floor MT 17 50,000 4,000 838,750 67,100 905,850
5th Floor to 6TH Floor MT 17 50,000 4,000 838,750 67,100 905,850
6th Floor to 7th Floor MT 17 50,000 4,000 838,750 67,100 905,850
7th Floor to 8th floor MT 17 50,000 4,000 838,750 67,100 905,850
8th floor to 9th Floor MT 17 50,000 4,000 838,750 67,100 905,850
9th Floor to 10th Floor MT 17 50,000 4,000 838,750 67,100 905,850
 10th Floor to 11th Floor MT 17 50,000 4,000 838,750 67,100 905,850
11Th Floor to 12th Floor MT 17 50,000 4,000 838,750 67,100 905,850
12th Floor to Terrace Floor MT 17 50,000 4,000 838,750 67,100 905,850
Above Terrace MT 17 50,000 4,000 838,750 67,100 905,850 319,860,000.00
22 Block works
Lower Basement
8" sqmt 67 769 180 51,139 11,970 63,109
6" sqmt 146 544 170 79,440 24,825 104,265
4" sqmt 8 442 160 3,315 1,200 4,515
Upper Basement
8" sqmt 67 769 180 51,139 11,970 63,109
6" sqmt 146 544 170 79,440 24,825 104,265
4" sqmt 8 442 160 3,315 1,200 4,515
Ground Floor
6" sqmt 1,829 544 170 994,766 310,864 1,305,631
4" sqmt 168 442 160 74,194 26,858 101,052
First Floor- Retail / Parking
6" sqmt 1,829 544 170 994,766 310,864 1,305,631
4" sqmt 168 442 160 74,194 26,858 101,052

First - Parking Level -01

6" sqmt 560 544 170 304,879 95,275 400,154
4" sqmt 106 442 160 46,675 16,896 63,571
First - Parking Level -02
6" sqmt 560 544 170 304,879 95,275 400,154
4" sqmt 106 442 160 46,675 16,896 63,571
Second Floor
6" sqmt 2,168 544 170 1,179,244 368,514 1,547,758
Third Floor
6" sqmt 2,118 544 170 1,152,044 360,014 1,512,058
Fourth Floor
6" sqmt 2,118 544 180 1,152,044 381,191 1,533,236
Fifth Floor
6" sqmt 2,118 544 180 1,152,044 381,191 1,533,236
Sixth Floor
6" sqmt 2,118 544 180 1,152,044 381,191 1,533,236
Seventh Floor
6" sqmt 2,118 544 180 1,152,044 381,191 1,533,236
Eighth Floor
6" sqmt 2,118 544 190 1,152,044 402,368 1,554,413
Nineth Floor
6" sqmt 2,118 544 190 1,152,044 402,368 1,554,413
Tenth Floor
6" sqmt 2,118 544 190 1,152,044 402,368 1,554,413
Eleventh Floor
6" sqmt 2,118 544 200 1,152,044 423,546 1,575,590
Twelveth Floor
6" sqmt 2,118 544 200 1,152,044 423,546 1,575,590
Terrace
6" sqmt 1,412 544 200 768,030 282,364 1,050,393
Lintels rmt 1,000 650 650,000 - 650,000 32,000,000.00
23 Internal Plastering( Gyproc) -
Lower Basement sqmt 100 170 130 17,000 13,000 30,000
Upper Basement sqmt 100 170 130 17,000 13,000 30,000
Ground Floor sqmt 820 170 130 139,336 106,551 245,886
First Floor- Retail / Parking sqmt 820 170 130 139,336 106,551 245,886
First - Parking Level -01 sqmt 820 170 130 139,336 106,551 245,886
First - Parking Level -02 sqmt 820 170 130 139,336 106,551 245,886
Second Floor sqmt 820 170 130 139,336 106,551 245,886
Third Floor sqmt 820 170 130 139,336 106,551 245,886
Fourth Floor sqmt 820 170 130 139,336 106,551 245,886
Fifth Floor sqmt 820 170 130 139,336 106,551 245,886
Sixth Floor sqmt 820 170 130 139,336 106,551 245,886
Seventh Floor sqmt 820 170 130 139,336 106,551 245,886
Eighth Floor sqmt 820 170 130 139,336 106,551 245,886
Nineth Floor sqmt 820 170 130 139,336 106,551 245,886
Tenth Floor sqmt 820 170 130 139,336 106,551 245,886
Eleventh Floor sqmt 820 170 130 139,336 106,551 245,886
Twelveth Floor sqmt 820 170 130 139,336 106,551 245,886
24 White Wash
Lower Basement sqmt 12,862 70 899,923 - 899,923
Upper Basement sqmt 11,792 70 825,060 - 825,060
Ground Floor sqmt 4,834 70 338,244 338,244
25 Rough Plastering
Ground Floor sqmt 350 100 90 35,038 31,534 66,572
First Floor- Retail / Parking sqmt 350 100 90 35,038 31,534 66,572
First - Parking Level -01 sqmt 100 90
First - Parking Level -02 sqmt 100 90
Second Floor sqmt 1,402 100 90 140,152 126,136 266,288
Third Floor sqmt 1,402 100 90 140,152 126,136 266,288
Fourth Floor sqmt 1,402 100 90 140,152 126,136 266,288
Fifth Floor sqmt 1,402 100 90 140,152 126,136 266,288
Sixth Floor sqmt 1,402 100 90 140,152 126,136 266,288
Seventh Floor sqmt 1,402 100 90 140,152 126,136 266,288
Eighth Floor sqmt 1,402 100 90 140,152 126,136 266,288
Nineth Floor sqmt 1,402 100 90 140,152 126,136 266,288
Tenth Floor sqmt 1,402 100 90 140,152 126,136 266,288
Eleventh Floor sqmt 1,402 100 90 140,152 126,136 266,288
Twelveth Floor sqmt 1,402 100 90 140,152 126,136 266,288 30,000,000.00
26 Water proofing
Retaining wall sqmt 4,450 350 1,557,500 - 1,557,500
Toilets sqmt 1,850 350 647,500 - 647,500
Refugee area sqmt 569 350 199,052 - 199,052
Terrace sqmt 5,070 600 3,042,000 - 3,042,000
OHT sqmt 178 450 79,920 - 79,920
UG SUMP sqmt 893 900 803,520 - 803,520
STP sqmt 465 450 209,025 - 209,025
LMR & Staircase headroom sqmt 341 600 204,600 - 204,600
Chiller plastform & Cooling tower below platform sqmt 518 350 181,300 - 181,300
Podium sqmt 2,300 750 1,725,000 - 1,725,000 7,222,450.00
27 Flooring
 Toilet area sqmt 1,887 410 200 773,522 377,328 1,150,850
Passenger lift lobby (floor & cladding)-GRANITE sqmt 1,662 1,292 440 2,146,901 731,324 2,878,225
Service lift lobby -1-GRANITE sqmt 137 1,292 440 176,766 60,214 236,980
Service lift lobby -2-GRANITE sqmt 140 1,292 440 180,280 61,411 241,691
Service lift lobby -3-GRANITE sqmt 30 1,292 440 38,750 13,200 51,950
Office entracy lobby (floor & cladding)-GRANITE sqmt 282 1,292 440 364,254 124,080 488,334
Retail entrance lobby-GRANITE sqmt 241 1,292 440 310,778 105,864 416,642
Retail floor -TILE sqmt 4,525 850 350 3,846,250 1,583,750 5,430,000
Retail floor ground -MARBLE sqmt 1,525 3,000 350 4,575,000 533,750 5,108,750
Food court floor-TILE sqmt 2,300 850 350 1,955,000 805,000 2,760,000
Straircase -GRANITE sqmt 2,200 1,292 440 2,841,696 968,000 3,809,696
Corridor -TILE sqmt 1,024 850 350 870,536 358,456 1,228,992
Refuge area sqmt 569 489 100 278,104 56,872 334,976
Pump room sqmt 203 400 50 81,200 10,150 91,350
AHU sqmt 1,221 400 50 488,448 61,056 549,504
BMS sqmt 11 410 200 4,592 2,240 6,832
Electrical room sqmt 9 400 50 3,560 445 4,005 53,000,000
28 Dadoing
Toilet area sqmt 7,000 442 194 3,094,000 1,358,000 4,452,000
29 Internal painting sqmt 14,170 130 1,842,048 - 1,842,048
30 Screeding
Toilet screed cum 283 3,850 70 1,089,535 19,810 1,109,344
Terrace Screed cum 227 3,850 70 872,603 15,866 888,468
Joineries
31 Fire Doors
FD1-1800x2400 NOS 49 48,254 1,700 2,364,466 83,300 2,447,766
FD1A-1800x2400 NOS 4 48,254 1,700 193,018 6,800 199,818
FD2-1200x2400 NOS 68 32,170 1,700 2,187,533 115,600 2,303,133
FD2A -1200x2100 NOS 5 28,148 1,700 140,742 8,500 149,242
FD3-1500x2400 NOS 4 40,212 1,700 160,848 6,800 167,648
FD4-1050x2400 NOS 2 28,148 1,700 56,297 3,400 59,697
FD5-900x1800 NOS 60 18,095 1,700 1,085,724 102,000 1,187,724
FD6-750x1800 NOS 33 15,080 1,700 497,624 56,100 553,724
FD7-650x1800 NOS 8 13,069 1,700 104,551 13,600 118,151
FD8-2000x2400 NOS 12 53,616 1,700 643,392 20,400 663,792
FD9-1500x2400 NOS 15 40,212 1,700 603,180 25,500 628,680
32 NORMAL DOORS
D1-90x2100 NOS 52 7,876 1,200 409,533 62,400 471,933
D2-1050x2100 NOS 25 9,188 1,200 229,706 30,000 259,706
D3-750x2100 NOS 13 6,563 1,200 85,319 15,600 100,919
D4-600x2100 NOS 54 5,250 1,200 283,523 64,800 348,323
D5-1500x2400 NOS 41 15,001 1,200 615,049 49,200 664,249
33 Windows
W1-1000x1200 NOS 32 5,000 750 160,013 24,000 184,013
W2-1150x1200 NOS 14 5,750 750 80,506 10,500 91,006
W3-2400x1500 NOS 3 15,001 750 45,004 2,250 47,254
W4-1200x1200 NOS 1 6,000 750 6,000 750 6,750
W5-1200x1200 NOS 12 6,000 750 72,006 9,000 81,006 d207 107
VENTILATORS-700X400 NOS 30 3,000 250 90,000 7,500 97,500
4.4x2.1 sqmt 3,978 6,070 24,144,032 - 20,000,000.00
34 Structural Glzing sqmt 4,773 12,000 57,275,100 57,275,100
CLAY TILES CLADDING sqmt 10,000 5,000 50,000,000 50,000,000
35 Sliding Doors
Retail Entrance sqmt 19 26,042 500,000 500,000
Office entrance sqmt 5 26,042 125,000 125,000
Food court entrance sqmt 19 26,042 500,006 500,006
36 Spider Glazing
Retail Entrance sqmt 1,620 12,500 4,114,500 4,114,500
Office entrance sqmt 19 12,500 234,000 234,000
Glazing Food court entrance sqmt 112 10,500 1,180,778 1,180,778
37 False Ceiling
Entrance lobby sqmt 141 700 84,498 - 84,498
Toilet sqmt 1,889 700 1,133,628 - 1,133,628
Passenger lift lobby sqmt 1,196 700 717,600 - 717,600
Service lift lobby sqmt 1,216 700 729,588 - 729,588
Retail area sqmt 8,330 700 4,998,000 - 4,998,000
Refuge area sqmt 568 700 340,800 - 340,800 2,000,000.00
38 External plastering sqmt 2,898 210 190 608,480 550,529 1,159,009
39 External painting sqmt 2,898 - - - -
40 External Develpment works - -
Pavers sqmt 3,512 750 2,634,000 - 2,634,000
Kerbs Rmt 693 330 228,690 - 228,690
Canopy sqmt 238 23,104 3,500,000
Transformer fencing sqmt 371 309 114,659
Security Cabis - 75,000
Compound wall sqmt 1,065 900,000
Entry gate sqmt 30 500,000
Landscape works LS 500,000
41 Services
Lifts
8nos Passenger lifts( capacity -24 persons )Lower
nos 8 5,000,000 40,000,000 - 40,000,000
basement to Terrace
1nos Passenger lifts-( capacity -24 persons)Lower
nos 1 3,500,000 3,500,000 - 3,500,000
basement to 2ND Floor level
2nos Service Lifts - Lower basement to Terrace nos 2 5,000,000 10,000,000 - 10,000,000
1nos Service Lifts- Lower basement to Second floor
nos 1 3,500,000 3,500,000 - 3,500,000
level
Escalator(Ground to 2nd floor) nos 2 5,000,000 10,000,000 - 10,000,000
FIRE PROTCETION SYSTEM 39,000,000
ELECTRICAL WORKS 61,100,000
ELECTRICAL PANEL 1,700,000
ELECTRICAL FITTINGS 2,000,000
SWITCH BOARDS 32,000,000
PHE PANEL 350,000
HVAC 63,500,000
CHILLERS 26,500,000
FIRE ALARM SYSTEM(SECUTRON) 8,300,000
CLADDING 9,300,000
DG 40,000,000
PHE 16,700,000
MECHNICAL CAR PARKING 155,000,000
STP ELECTROMECHANICAL WORKS 5,850,000
 WTP & HYDRONEUMATIC PUMPS 5,000,000
CANOPY WORKS 3,400,000
SYNC PANEL 6,600,000
BASEMENT VENTILATION 4,000,000
BMS SYSTEM 20,000,000
OWC 2,500,000
AHU WALL ACCOUSTICS 1,500,000
SIGNAGES 1,200,000
42 Indirect Expenses
Proof Checking charges LS 1,035,000
Food Expenses LS 215,000
drinking water 200,000
Safety Works LS 1,050,000
Testing Charges LS 410,000
Surveying works LS 350,000
Repair and maintanance LS 450,000
Architect fees LS 13,300,000
MEP consultants LS 16,000,000
Structural consulatnt fees LS 7,000,000
QS Services - Tendering stage LS 1,035,000
Leed Certification 1,500,000

43 Floor screed works(office area)

3rd floor cum 515 4,175 60 2,150,125 30,900
4th cum 515 4,175 60 2,150,125 30,900
5th cum 515 4,175 60 2,150,125 30,900
6th cum 515 4,175 60 2,150,125 30,900
7th cum 515 4,175 60 2,150,125 30,900
8th cum 515 4,175 60 2,150,125 30,900
9th cum 515 4,175 60 2,150,125 30,900
10th cum 515 4,175 60 2,150,125 30,900
11th cum 515 4,175 60 2,150,125 30,900
12th cum 515 4,175 60 2,150,125 30,900

44 Other Activities
Retail area screeding Ground floor cum 2,010 4,175 60 8,391,750 120,600
Retail area screedingFirst Floor cum 2,010 4,175 60 8,391,750 120,600
Retail area screeding Second floor cum 2,010 4,175 60 8,391,750 120,600
Food court cum 2,300 4,175 60 9,602,500 138,000

45 NMR LABOUR DETAILS

Labour Shed House Keeping & Demobilisation-400
640,000
days(4 M/c)
House Keeping & Curing-Project-365 days(8 M/c) 1,168,000
Material Shifting & Stocking-365 days(5 M/c) 730,000
Safety labour-700 Days(5 M/c) 1,400,000
Store labour-700 Days(4 M/c) 1,120,000
House Keeping for Structure-365 Days(7M/c) 1,022,000
Basement Works- 100 Days(20 M/c) 800,000
Podium Area Works-100 Days(15 M/c) 600,000
Material Shifting to Other Sites-60 days(20M/c) 480,000
One Time Material bringing down from Terrace-30
360,000
days(30M/c)
House Keeping during Services-365 days(5M/c) 730,000
House Keeping after Services-100 days(5M/c) 200,000
NMR labour for Concrete Works

46 ASSETS
SHUTTERING MATERIAL COST 47,849,065
TOWER CRANE 6,500,000
TOWER CRANE OPERATOR+ELECTRICITY 1,200,000
DG-65&125 KVA 1,500,000
TOUGH RIDER 700,000
OPERATOR FOR TOUGH RIDER 400,000
CUTTING & BENDING MACHINE 300,000
PASSENGER/GOODS HOIST 1,500,000
MINI TANDON ROLLER 600,000
47 EXPENSES
TEMPORAY ELECTRICTY BILL 4,500,000
TOOLS & TACKELS 1,100,000
SAFETY MATERIALS 1,700,000
TOILET MAINTENACE 210,000
FOOD EXPENSES 300,000
LAB TESTING CHARGES 400,000
SURVEYOR CHARGES 350,000
ELECTRICAL ITEMS 900,000
PLUMBING ITEMS 500,000
CONSUMABLES 1,050,000
CONVEYANCE 250,000
FREIGHT CHARGES 300,000
HIRE CHARGES 850,000
PRINTING & STATIONARY 200,000
COMPUTER & PRINTER 300,000
REPIAR & MAINTENACE 425,000
STAFF AMENITIES 700,000
TELEPHONE EXPENSES 100,000
WATER(LABOUR SHED+OFFICE) 1,100,000
DIESEL-125KVA TOWER CRANE DG 2,196,000
DIESEL-65KVA DG 366,000
PETROL 150,000
CASH EXPENSES 2,000,000

1,445,142,852
1,756
LOWER BASEMENT DOORS
WIDTH HEIGHT NOS WIDTH
FD1 1.8 2.4 4 9 36 48254 D1 0.9
FD1A 1.8 2.4 4 9 36 48254 D2 1.05
FD2 1.2 2.4 3 9 27 32170 D3 0.75
FD2A 1.2 2.1 2 9 18 28148 D4 0.6
FD3 1.5 2.4 2 9 18 40212 D5 1.5
FD4 1.05 2.4 1 9 9 28148 WINDOWS
FD5 0.9 1.8 6 9 54 18095 W1 1
FD6 0.75 1.8 5 9 45 15080 W2 1.15
FD7 0.65 1.8 5 9 45 13069 W3 2.4
FD8 2 2.4 3 9 27 53616 W4 1.2
FD9 1.5 2.4 2 9 18 40212 W5 1.2
HEIGHT NOS
2.1 8 10 80 7875.63 4166.667
2.1 2 10 20 9188.235
2.1 2 10 20 6563.025
2.1 5 10 50 5250.42
2.4 4 10 40 15001.2
10 0
1.2 8 13 104 5000.4
1.2 8 13 104 5750.46
1.5 2 13 26 15001.2
1.2 2 13 26 6000.48
1.2 2 13 26 6000.48