COST BUDGET
CONSTRUCTI
ON OFSAFARIVI
LLASTYPE-B(
GREYSTRUCTURE)
BAHRI
A TOWN GARDEN CI
TY

BUILT-UP FLOOR AREA = 5916 SFT

 
LABOR (
A) MACHI
NERY (
B) MATERI
AL (
C)

S.
NO DESCRI
PTI
ON UNI
T QUANTI
TY DI
RECT&  
RATE (
Rs) AMOUNT (
Rs) %
 
DIRECTUNI
T DI
RECT TOTAL I
NDI
RECT I
NDI
RECT UNI
T
I
NDI
RECTTOTAL  TOTALCOST UNI
T COST TOTALCOST
COST COST UNI
TCOST  TOTALCOST COST
COST

CONCRETE FRAME STRUCTURE WORKS

1) EXCAVATI
ON WORKS

  1.
1 Excavati
oni
nhardsoilupto1.5m depthtoobt
aineart
hfor
embankmentsort
oclearbuildi
ngsiteset
c.
Cf
t   13,
228.
00 0.
85 11,
243.
80 0.
07 925.
96 12,
169.
76 0.
95 12,
566.
60 - - 1.
87 24,
736.
36 0.
52%
  1.
2 EarthFilli
nginareawher ere
quiredin150mm layer
s,borr
ow f
rom
othersit
eandfil laccordi
ngtorequir
ementandasdirect
edbythe
engineerincharge.
Cf
t   12,
338.
00 1.
15 14,
188.
70 0.
09 1,
110.
42 15,
299.
12 2.
80 34,
546.
40 - - 4.
04 49,
845.
52 1.
05%

COSTOFEXCAVATI
ON WORKS RS   25,
432.
50 2,
036.
38 27,
468.
88 47,
113.
00 - 74,
581.88 1.
58%
COSTPERSFT RS   4.
30 0.
34 4.
64 7.96 - 12.
61

2) CONCRETE WORKS

1a Layi
2. ng3"Thick(
PCC 1:
4:8)ofcementconcr
eteusi
ngcrushedorbroken
stonegradedinf
oundati
onasspecified.
Cf
t   866.
29 10.
62 9,
200.
00 0.
85 736.
35 9,
936.
35 3.
75 3,
248.
59 64.
50 55,
875.
71 79.
72 69,
060.
64 1.
46%
1b Layi
2. ng2"Thick(
PCC 1:
4:8)ofcementconcr
eteusi
ngcrushedorbroken
stonegradedinf
oundati
onasspecified.
Cf
t   644.
63 10.
62 6,
845.
97 0.
85 547.
94 7,
393.
91 3.
75 2,
417.
36 64.
50 41,
578.
64 79.
72 51,
389.
90 1.
09%
2.
2 Provi
dingandPlaci
ngreinf
orcedcementconcr
eteindifferentGrades
usingcrushedorbrokenst
onegradedasspecifiedinspecificat
ins.

2.
2.1 Raf
tandCol
umnFoot
ing(3,
000PSI) Cf
t   2,703.
76 8.
85 23,
928.
28 0.
90 2,
433.
38 26,
361.
66 7.
10 19,
196.
70 104.
76 283,
245.
90 121.61 328,
804.
25 6.
95%
2.
2.2 Ret
aini
ngWall(3,
000PSI) Cf
t   - 8.
85 - 0.
90 - - 7.10 - - - 16.85 - -
2.
2.3 Col
umns(3,750PSI) Cf
t   574.
00 8.
85 5,
079.
90 0.
90 516.
60 5,
596.
50 7.
10 4,
075.
40 113.
84 65,
344.
16 130.69 75,
016.
06 1.
59%
2.
2.4 Sl
abs(3,
000PSI) Cf
t   2,644.
23 8.
85 23,
401.
44 0.
90 2,
379.
81 25,
781.
25 7.
10 18,
774.
03 102.
76 271,
721.
07 119.61 316,
276.
35 6.
68%
2.
2.5 Li
ntel
s& Beams(3,
000PSI) Cf
t   1,732.
89 8.
85 15,
336.
08 0.
90 1,
559.
60 16,
895.
68 7.
10 12,
303.
52 102.
76 178,
071.
78 119.61 207,
270.
97 4.
38%
  7,654.88
COSTOF CONCRETE WORKS RS   83,
791.
67 8,
173.
68 91,
965.
35 60,
015.60 895,
837.26 1,
047,
818.
17 22.
14%
COSTPERSFT RS   14.
16 1.
38 15.
55 10.
14 151.
43 177.
12

3) STEEL
Cutt
ing,Bending& Fi
xingofSteelasperdrawi
ngasdi
rect
edby
engi
neerincharge.
3.
1 ColumnFooting Kg   6,099.
68 3.
10 18,
909.
01 0.
20 1,
219.
94 20,
128.
95 0.
40 2,
439.
87 55.
00 335,
482.
40 58.
70 358,
051.
22 7.
57%
3.
2 Retai
ningWall Kg   - - - - - - - - - - - - -
3.
3 Columns @ 5.454 KG/CFT Kg   3,133.
86 3.
10 9,
714.
97 0.
20 626.
77 10,
341.
74 0.
40 1,
253.
54 55.
00 172,
362.
30 58.
70 183,
957.
58 3.
89%
3.
4 Sl
abs Kg   - - - - - - - - - - - - -
3.
5 Sl
ab,Li
ntel
s& Beams Kg   14,
785.91 3.
10 45,
836.
32 0.
20 2,
957.
18 48,
793.
50 0.
40 5,
914.
36 55.
00 813,
225.
05 58.
70 867,
932.
92 18.
34%
  24,019.45
KG/M3   110.
76
COST OF REI
NFORCEMENT WORKS RS   74,
460.
30 4,
803.
89 79,
264.
19 9,
607.
77 1,
321,
069.75 1,
409,
941.72 29.
79%
COSTPERSFT RS   12.
59 0.
81 13.
40 1.62 223.
30 238.
33

4) FORMWORK
Providing,Fi
xing& Removaloff ormworkwithgoodqual i
ty& smoot
h
surfaceofconcret
eafterremoval ,compl
etei
nallrespectoras
dire
ct edbytheengineerincharge.

4.
1 Raft& Col
umnFoo
ting Sf
t   217.73 13.
51 2,
941.
53 1.
07 232.
97 3,
174.
50 0.51 111.
04 8.
30 1,
807.
16 23.
39 5,
092.
70 0.11%
4.
2 Retaini
ngWall Sf
t   - - - 1.07 - - 0.51 - - - - - 0.00%
4.
3 Columns Sf
t   3,491.44 13.
51 47,
169.
35 1.
07 3,
735.
84 50,
905.
19 0.51 1,
780.
63 24.
00 83,
794.
56 39.
09 136,
480.
39 2.88%
4.
4 Slabs Sf
t   5,979.61 13.
51 80,
784.
53 1.
07 6,
398.
18 87,
182.
71 0.51 3,
049.
60 24.
00 143,
510.
64 39.
09 233,
742.
95 4.94%
4.
5 Li
nt el
s& Bea
ms Sf
t   6,849.44 13.
51 92,
535.
93 1.
07 7,
328.
90 99,
864.
83 0.51 3,
493.
21 14.
20 97,
262.
05 29.
29 200,
620.
10 4.24%
  16,538.22
M2/M3   7.
09 135.
00
COST OF FORMWORK RS 223,
431.
34 17,
695.
89 241,
127.
23 8,
434.
48 326,
374.41 575,
936.14 12.
17%
COSTPERSFT RS   37.
77 2.
99 40.
76 1.43 55.
17 97.
35

7)  Ter
mit
ePr
oofingi
nar
eawher
erequi
redwi
thappr
ovedmat
eri
alf
rom
mai
ncont
ract
or,accordi
ngt
orequi
rementandasdi
rect
edbyt
he
engi
neeri
ncharge. Sf
t   5,
372.
79 0.
75 4,
029.
59 0.
06 322.
37 4,
351.96 - - 2.
66 14,
291.62 3.
47 18,
643.58 0.
39%
 ANTI
-TERMI
TE WORKS RS   4,
029.
59 322.37 4,351.
96 - 14,291.
62 18,643.
58 0.39%
COSTPERSFT RS   0.
68 0.05 0.
74 - 2.42 3.15

6)  Wat
erProofingasspeci
fied Sf
t   1,
894.
94 14.
00 26,
529.
16 1.
12 2,
122.
33 28,
651.
49 - - 56.
00 106,
116.64 71.
12 134,768.13 2.85%
 WATERPROOFING WORKS RS   26,
529.
16 2,
122.33 28,
651.49 - 106,116.
64 134,768.13 2.85%
COSTPERSFT RS   4.
48 0.36 4.84 - 17.94 22.78

11) OTHER WORKS

11.01 Over
headwat ertankconcrete Cf
t   147.
39 8.
85 1,
304.40 0.
90 132.
65 1,
437.
05 7.
10 1,
046.
47 104.
76 15,
440.
58 121.61 17,
924.
10 0.
38%
11.02 Over
headwat ertankrei
nforcement Kg 558.
66 3.
10 1,
731.85 0.
20 111.
73 1,
843.
58 0.
30 167.
60 56.00 31,
284.
96 59.60 33,
296.
14 0.
70%
11.03 Over
headwat ertankfor
mwor k Sf
t   450.
00 13.
51 6,
079.50 1.
07 481.
50 6,
561.
00 0.
51 229.
50 8.
30 3,
735.
00 23.
39 10,
525.
50 0.
22%
11.04 PVC wat
erst
opf orOHWT Rf
t   20.
00 25.
00 500.
00 0.
18 3.
60 503.
60 - - 165.00 3,
300.00 190.18 3,
803.60 0.08%
11.05 Manholecov
erandi nsulati
onf orOHWT Se
t   1.
00 200.00 200.
00 5.
77 5.
77 205.
77 - - 2,
500.00 2,
500.00 2,
705.77 2,
705.
77 0.
06%
11.06 Undergr
ound watert
ankconcr ete Cf
t   96.
05 8.
85 850.
04 0.
90 86.
45 936.
49 7.
10 681.
96 104.76 10,
062.
20 121.61 11,
680.
64 0.
25%
 

07 Under
11. ground water
tankr
einforcement Kg 325.
00 3.
10 1,
007.50 0.
20 65.
00 1,
072.
50 0.
30 97.50 56.00 18,
200.00 59.
60 19,
370.00 0.
41%
08 Under
11. groundwat er
tankf
ormwor k Sf
t   432.
00 13.
51 5,
836.32 1.
07 462.
24 6,
298.
56 0.
51 220. 32 8.
30 3,
585.60 23.
39 10,104.48 0.
21%
09 PVC wat
11. erst
opforUGWT Rf
t   28.
00 25.
00 700.
00 0.
18 5.
04 705.
04 - - 165.00 4,
620.00 190.18 5,
325.04 0.11%
10 Wa
11. terpr
oofingf orUGWTwal l(withBit
ume
n) Sf
t   140.
00 28.
00 3,
920.00 2.
04 285.
60 4,
205.
60 0.
17 23.80 5.
33 746.20 35.
54 4,
975.60 0.
11%
11 Gul
11. l
ytrap(2Nos)& Manhole(1No) Cf
t   73.
50 15.
00 1,
102.50 1.
20 88.
20 1,
190.
70 0.
17 12.50 85.00 6,
247.50 101.
37 7,
450.70 0.
16%
14 Boundarywal
11. lRCC Cf
t   210.
00 8.
85 1,
858.50 0.
90 189.
00 2,
047.
50 7.
10 1,
491. 00 104.
76 21,
999.60 121.
61 25,538.10 0.
54%
15 Boundarywal
11. lLeanConcre
te Cf
t   92.
00 8.
85 814.
20 0.
90 82.
80 897.
00 7.
10 653. 20 104.76 9,
637.92 121.
61 11,
188.12 0.
24%
17 PCC (
11. 1:4:
8)forwalkway Cf
t   184.
92 10.
62 1,
963.85 0.
85 157.
18 2,
121.
03 3.
95 730. 43 64.50 11,
927.34 79.
92 14,778.81 0.
31%
COSTOF OTHER WORKS RS   27,
868.66 2,
156.
76 30,
025.
42 5,354.28 143,286.
90 178,666.60 3.78%
COSTPERSFT RS   4.71 0.36 5.
08 0.91 24.22 30.20

COST OFCONCRETE FRAME STRUCTURE WORKS

RS   465,
543.
22 37,
311.
30 502,
854.52 130,
525.13 2,
806,
976.58 3,
440,
356.22 72.
69%
COSTPERSFT RS   78.
69 6.31 85.
00 22.06 474.47 581.53

OTHER ASSOCI
ATED WORK FOR GREY
STRUCTURE
5) BLOCK WORK
Layi
ngBlockWor
k(8"x8"x16"& 4"x8"x16"
)inCementSand

Mort
ar(
1:4)I
nSuperSt
ruct
ure,i
ncl
udi
ngf
orm work,curi
nget
c

compl
etei
nal
lrespectorasdi
rect
edbytheengi
neeri
ncharge. Cf
t   4,
053.
55 13.
43 54,
439.
18 1.
07 4,
337.
30 58,
776.
48 0.
20 810.
71 50.
33 204,
015.
17 65.
03 263,
602.
36 5.
57%

8) Plast
erwor ks
 Applying13mm thickc ementandsandplast
er(1:
4)tobetrowel
led
smoothwi t
hsteeltroweltobri
ckorblockwall
,asDirect
edbythe
engi
neerincharge.
Sf
t   15,
156.
29 8.
50 128,
828.
47 0.
68 10,
306.
28 139,
134.
75 0.
20 3,
031.
26 8.
01 121,
401.
88 17.
39 263,
567.
88 5.
57%

BLOCKWORKS&PLASTERI
NGWORKS RS   183,
267.
65 14,
643.
58 197,
911.
23 3,
841.
97 325,
417.05 527,
170.24 11.
14%
COSTPERSFT RS   30.
98 2.
48 33.
45 0.65 55.
01 89.
11

9) EMBEDDED I
TEMS FOR ELECTRI
CAL WORKS
Sf
t   5,
916.
00 5.
33 31,
532.
28 0.
55 3,
253.
80 34,
786.
08 0.
30 1,
774.
80 63.
53 375,
843.
48 69.
71 412,
404.
36 8.
71%

10) EMBEDDED I
TEMSFOR PLUMBI
NG WORKS Sf
t   5,
916.
00 5.
07 29,
994.
12 0.
53 3,
135.
48 33,
129.
60 0.
27 1,
597.
32 44.
50 263,
262.
00 50.
37 297,
988.
92 6.
30%

COST OF ELECTRI
CAL & PLUMBI
NG WORKS RS   61,
526.
40 6,
389.
28 67,
915.
68 3,
372.
12 639,
105.
48 710,
393.
28 15.
01%
COSTPERSFT RS   41,
991.
77 10.
40 1.
08 11.
48 0.
57 108.03 120.
08

11) OTHER WORKS

11.12 Pl
aster
ingofTankandManhol
es Sf
t   383.
00 8.
50 3,
255.
50 0.
68 260.44 3,
515.
94 0.
17 65.11 8.
00 3,
064.00 17.
35 6,
645. 05 0.14%
11.13 Boundarywallbrickwork Cf
t   420.
00 13.
00 5,
460.
00 1.
04 436.80 5,
896.
80 0.
17 71.40 8.
01 3,
364.20 22.
22 9,
332. 40 0.20%
11.16 BoundarywallPlasteri
ng Sf
t   2,
240.
00 8.
50 19,
040.
00 0.
68 1,
523.20 20,
563.
20 0.
17 380.80 8.
01 17,
942.40 17.
36 38,886. 40 0.82%
COSTOF OTHER WORKS RS   27,
755.
50 2,220.
44 29,
975.94 517.31 24,370.
60 54,863. 85 1.16%
COSTPERSFT RS   4.
69 0.38 5.07 0.09 4.12 9.27

OTHERASSOCI
ATED WORK FORGREYSTRUCTUREWORKS
RS   272,
549.
55 23,
253.
30 295,
802.85 7,
731.40 988,
893.13 1,
292,
427.37 27.
31%
COSTPERSFT RS   46.
07 3.93 50.
00 1.31 167.16 218.46

COSTOFCONCRETEFRAMESTRUCTUREWORKS(
A):
  465,
543.
22 37,
311.
30 502,
854.52 130,
525.13 2,
806,
976.58 3,
440,
356.22 72.
69%
COSTPERSFT   78.
69 6.31 85.
00 22.06 474.47 581.53

OTHERASSOCI
ATEDWORK FOR GREYSTRUCTUREWORKS(
B):
  272,
549.
55 23,
253.
30 295,
802.85 7,
731.40 988,
893.13 1,
292,
427.37 27.
31%
COSTPERSFT   46.
07 3.93 50.
00 1.31 167.16 218.46

Covered Area (Sft) 5,916.00 5,916.00 5,916.00 5,916.00 5,916.00 5,

916

 TOTALCOST(
A+B):   738,
093 60,
565 798,
657 138,
257 3,
795,
870 4,
732,
784 100.
00%

COSTPERSFT   124.
76 10.
24 135.
00 23.
37 641.
63 800.
00
 ADD:CONTI
NGENCIESFOR ANYOTHER COST   - - - - - - 0.
00%
 TOTALBUDGETED COSTPER SFT:   124.
76 10.
24 135.
00 23.
37 641.
63 800.
00 800.
00
% OF BUDGETED COST: 15.
60% 1.
28% 16.
88% 2.
92% 80.
20% 100.
00%

 INDIRECT
 DIRECT LABOUR LABOUR TOTAL LABOUR MACHINERY MATERIAL TOTAL AMOUNT
(A) (B) (A+B) (C) (D) (A+B+C+D)

TOTAL CONTRACT COST : 73,808,016 6,057,984 79,866,000 13,825,692 379,588,308 473,280,000

TOTAL BUDGETED COST : 57,272,796 6,057,984 63,330,780 12,595,164 379,588,308 455,514,252

POSSIBLE COST SAVING : 16,535,220 - 16,535,220 1,230,528 - 17,765,748

 

COST BUDGET
CONSTRUCTI
ON OFSAFARIVI
LLASTYPE-B (
GREY STRUCTURE)
BAHRI
A TOWN GARDEN CI
TY

BUILT-UP FLOOR AREA = 5916 SFT

S.
NO DESCRI
PTI
ON UNI
T QUANTI
TY LABOR (
A) MACHI
NERY (
B) MATERI
AL(
C)  
RATE (
Rs) AMOUNT (
Rs)

DI
RECT& %
DI
RECT UNI
T DI
RECT TOTAL I
NDI
RECT I
NDI
RECT UNI
T
INDI
RECT  TOTALCOST UNI
T COST TOTALCOST
COST COST UNI
T COST  TOTALCOST COST
 TOTALCOST

CONCRETEFRAME STRUCTUREWORKS

1) EXCAVATI
ON WORKS

  1.
1 Excavati
oni
nhardsoi
lupto1.5m depthtoobt
aineart
hfor
embankmentsort
oclearbui
ldi
ngsit
esetc.
Cf
t   13,
228.
00 0.
85 11,
243.
80 0.
07 925.
96 12,
169.
76 0.
95 12,
566.
60 - - 1.
87 24,
736.
36 0.
52%
  1.
2 EarthFill
inginare awher ere
quiredin150mm layer
s,borr
ow f
rom
othersit
eandfil laccor
dingtorequire
mentandasdirect
edbythe
engineerincharge.
Cf
t   12,
338.
00 1.
15 14,
188.
70 0.
09 1,
110.
42 15,
299.
12 2.
80 34,
546.
40 - - 4.
04 49,
845.
52 1.
05%

COST OF EXCAVATI
ON WORKS RS   25,
432.
50 2,
036.
38 27,
468.
88 47,
113.
00 - 74,
581.
88 1.
58%
COSTPERSFT RS   4.
30 0.
34 4.64 7.96 - 12.
61

2) CONCRETE WORKS

2.1a Layi
ng3"Thi
ck(
PCC 1:
4:8)ofcementconcr
eteusi
ngcrushedorbroken
st
onegradedi
nfoundat
ionasspeci
fied.
Cf
t   866.
29 10.
62 9,
200.
00 0.
85 736.
35 9,
936.
35 3.
75 3,
248.
59 64.
50 55,
875.
71 79.
72 69,
060.
64 1.
46%
1b Layi
2. ng2"Thi
ck(
PCC 1:
4:8)ofcementconcr
eteusi
ngcrushedorbroken
st
onegradedi
nfoundat
ionasspeci
fied.
Cf
t   644.
63 10.
62 6,
845.
97 0.
85 547.
94 7,
393.
91 3.
75 2,
417.
36 64.
50 41,
578.
64 79.
72 51,
389.
90 1.
09%
2.
2 Provi
dingandPlaci
ngreinforcedcementc
oncretei
ndifferentGrades
usingcrushedorbroken st
onegradedasspeci
fiedinspecificati
ns.

2.
2.1 Raf
tandCol
umnFoot
ing(3,
000PSI) Cf
t   2,703.
76 8.
85 23,
928.
28 0.
71 1,
919.
67 25,
847.
95 7.
08 19,
142.
62 104.
76 283,
245.
90 121.
40 328,
236.
46 6.
94%
2.
2.2 Ret
aini
ngWal
l(3,
000PSI) Cf
t   - - - - - - - - - - - - -
2.
2.3 Col
umns(3,
750PSI) Cf
t   574.
00 8.
85 5,
079.
90 0.
71 407.
54 5,
487.
44 7.
08 4,
063.
92 113.
84 65,
344.
16 130.
48 74,
895.
52 1.
58%
2.
2.4 Sl
abs(3,
000PSI) Cf
t   2,644.
23 8.
85 23,
401.
44 0.
71 1,
877.
40 25,
278.
84 7.
08 18,
721.
15 102.
76 271,
721.
07 119.
40 315,
721.
06 6.
67%
2.
2.5 Li
ntel
s& Beams(3,
000PSI) Cf
t   1,732.
89 8.
85 15,
336.
08 0.
71 1,
230.
35 16,
566.
43 7.
08 12,
268.
86 102.
76 178,
071.
78 119.
40 206,
907.
07 4.
37%
  7,654.88
COST OF CONCRETE WORKS RS   83,
791.
67 6,
719.
25 90,
510.92 59,
862.50 895,
837.
26 1,
046,
210.
65 22.
11%
COSTPERSFT RS   14.
16 1.
14 15.
30 10.
12 151.
43 176.
84

3) STEEL
Cutt
ing,Bending& Fi
xingofSteelasperdrawi
ngasdi
rect
edby
engi
neerincharge.
3.
1 Col
umnFoot
ing Kg   6,
099.68 2.
56 15,
615.
18 0.
20 1,
219.
94 16,
835.
12 0.
40 2,
439.
87 55.
00 335,
482.
40 58.
16 354,
757.
39 7.
50%
3.
2 Retai
ningWall Kg   - - - - - - - - - - - - -
3.
3 Columns @ 5.454 KG/CFT Kg   3,
133.86 2.
56 8,
022.
68 0.
20 626.
77 8,
649.
45 0.
40 1,
253.
54 55.
00 172,
362.
30 58.
16 182,
265.
30 3.
85%
3.
4 Sl
abs Kg   - - - - - - - - - - - - -
3.
5 Sl
ab,Li
ntel
s& Beams Kg   14,
785.91 2.
56 37,
851.
93 0.
20 2,
957.
18 40,
809.
11 0.
40 5,
914.
36 55.
00 813,
225.
05 58.
16 859,
948.
53 18.
17%
  24,019.45
KG/M3   110.
76
COSTOF REI
NFORCEMENT WORKS RS   61,
489.
79 4,
803.
89 66,
293.68 9,
607.
77 1,
321,
069.
75 1,
396,
971.
22 29.
52%
COSTPERSFT RS   10.
39 0.
81 11.
21 1.62 223.
30 236.
13

4) FORMWORK
Provi
ding,Fi
xing& Removaloff ormworkwithgoodqual i
ty& smoot
h
surfaceofconcret
eafterremoval,compl
etei
na l
lrespectoras
direct
edbythee ngineeri
nc harge.

4.
1 Raft& ColumnFoot
ing Sf
t   217.
73 12.
50 2,
721.
63 1.
00 217.
73 2,
939.
36 0.
20 43.
55 7.
80 1,
698.
29 21.
50 4,
681.
20 0.10%
4.
2 Retaini
ngWall Sf
t   - - - - - - - - - - - - 0.00%
4.
3 Columns Sf
t   3,
491.44 12.
50 43,
643.
00 1.
00 3,
491.
44 47,
134.
44 0.
20 698.29 16.
80 58,
656.
19 30.
50 106,
488.
92 2.25%
4.
4 Slabs Sf
t   5,
979.61 12.
50 74,
745.
13 1.
00 5,
979.
61 80,
724.
74 0.
20 1,195.92 9.
80 58,
600.
18 23.
50 140,
520.
84 2.97%
4.
5 Li
nt el
s& Beams Sf
t   6,
849.44 12.
50 85,
618.
00 1.
00 6,
849.
44 92,
467.
44 0.
20 1,369.89 9.
80 67,
124.
51 23.
50 160,
961.
84 3.40%
  16,538.22 3,307.65
M2/M3   7.
09
COST OF FORMWORK RS   206,
727.76 16,
538.
22 223,
265.98 6,
615.
30 186,
079.17 412,
652.80 8.
72%
COSTPERSFT RS   34.
94 2.
80 37.
74 1.12 31.
45 69.
75

7)  Ter
mit
ePr
oofingi
nar
eawher
erequi
redwi
thappr
ovedmat
eri
alf
rom
mai
ncont
ract
or,accordi
ngt
orequi
rementandasdi
rec
tedbyt
he
engi
neeri
ncharge. Sf
t   5,
372.
79 0.
75 4,
029.
59 0.
06 322.
37 4,
351.96 - - 2.
66 14,
291.62 3.
47 18,
643.58 0.
39%
 ANTI
-TERMI
TE WORKS RS   4,
029.
59 322.37 4,351.
96 - 14,291.
62 18,643.
58 0.39%
COSTPERSFT RS   0.
68 0.05 0.74 - 2.
42 3.15

6)  Wat
erProofingasspeci
fied Sf
t   1,
894.
94 14.
00 26,
529.
16 1.
12 2,
122.33 28,
651.49 - - 56.
00 106,
116.64 71.
12 134,768.13 2.85%
 WATERPROOFI NG WORKS RS   26,
529.
16 2,122.
33 28,
651.49 - 106,116.
64 134,768.13 2.85%
COSTPERSFT RS   4.
48 0.
36 4.84 - 17.
94 22.78

11) OTHER WORKS

11.01 Overheadwat ertankconcr ete Cf
t   147.
39 8.
85 1,
304.40 0.
71 104.
65 1,
409.05 7.
08 1,
043.52 104.
76 15,
440.58 121.
40 17,
893. 15 0.
38%
11.02 Overheadwat ertankreinforcement Kg 558.
66 2.
56 1,
430.17 0.
20 111.
73 1,
541.90 0.
30 167.60 56.
00 31,
284.96 59.
06 32,994.46 0.
70%
11.03 Overheadwat ertankformwor k Sf
t   450.
00 12.
50 5,
625.00 1.
00 450.
00 6,
075.00 0.
17 76.50 8.
80 3,
960.00 22.
47 10,111.50 0.
21%
11.04 PVC waterst
opf orOHWT Rf
t   20.
00 2.
20 44.
00 0.
18 3.
60 47.
60 - - 165.00 3,
300.00 167.38 3,
347. 60 0.07%
11.05 Manhol ecoverandinsulat i
onf orOHWT Se
t   1.
00 72.12 72.
12 5.
77 5.
77 77.
89 - - 2,
500.
00 2,
500.00 2,
577.
89 2,
577. 89 0.
05%
11.06 Undergroundwat ert
ankconcre te Cf
t   96.
05 8.
85 850.04 0.
71 68.
20 918.24 7.
08 680.03 104.
76 10,
062.20 121.
40 11,660.47 0.
25%
11.07 Underground watert
ankr einforcement Kg 325.
00 2.
56 832.00 0.
20 65.
00 897.00 0.
30 97.
50 56.
00 18,
200.00 59.
06 19,194.50 0.
41%
11.08 Undergroundwat ert
ankf ormwor k Sf
t   432.
00 12.
50 5,
400.00 1.
00 432.
00 5,
832.00 0.
17 73.44 8.
80 3,
801.60 22.
47 9,
707. 04 0.
21%
11.09 PVC waterst
opf orUGWT Rf
t   28.
00 2.
20 61.
60 0.
18 5.
04 66.
64 - - 165.00 4,
620.00 167.38 4,
686. 64 0.10%
11.10 WaterproofingforUGWTwal l(withBit
ume
n) Sf
t   140.
00 0.
56 78.
40 0.
04 5.
60 84.
00 0.
17 23.
80 5.
33 746.20 6.10 854.00 0.02%
11 Gul
11. l
ytrap(2Nos)& Manhole(1No) Cf
t   73.
50 15.00 1,
102.50 1.
20 88.
20 1,
190.70 0.
17 12.
50 85.
00 6,
247.50 101.
37 7,
450. 70 0.
16%
14 Boundarywal
11. lRCC Cf
t   210.
00 8.
85 1,
858.50 0.
71 149.
10 2,
007.60 7.
08 1,
486.80 104.
76 21,
999.60 121.
40 25,
494. 00 0.
54%
15 Boundarywal
11. lLeanConcre
te Cf
t   92.
00 8.
85 814.20 0.
71 65.
32 879.52 7.
08 651.36 104.
76 9,
637.92 121.
40 11,168.80 0.
24%
17 PCC (
11. 1:4:
8)forwalkway Cf
t   184.
92 10.
62 1,
963.85 0.
85 157.
18 2,
121.03 3.
95 730.43 64.
50 11,
927.34 79.
92 14,
778. 81 0.
31%
COST OFOTHER WORKS RS   21,
436.78 1,
711.
39 23,
148.17 5,
043.48 143,727.
90 171,919. 56 3.63%
COSTPERSFT RS   3.
62 0.29 3.91 0.85 24.
29 29.06

COSTOF CONCRETE FRAME STRUCTURE WORKS

RS   429,
437.25 34,
253.
83 463,
691.08 128,
242.05 2,
667,
122.34 3,
255,
747.82 68.
79%
COSTPERSFT RS   72.
59 5.79 78.
38 83.
00 21.68 450.
83 550.
33

OTHER ASSOCI
ATED WORK FOR GREY
STRUCTURE
5) BLOCK WORK
Layi
ngBlockWor
k(8"x8"x16"& 4"x8"x16"
)inCementSand

Mort
ar(
1:4)I
nSuperSt
ruct
ure,i
ncl
udi
ngf
orm work,curi
nget
c

compl
etei
nal
lrespectorasdi
rect
edbyt
heengi
neeri
ncharge. Cf
t   4,
053.
55 13.
43 54,
439.
18 1.
07 4,
337.
30 58,
776.
48 0.
20 810.
71 50.
33 204,
015.
17 65.
03 263,
602.
36 5.
57%

8) Plas
terworks
 Applyi
ng13mm thickceme ntandsandplas
ter(1:
4)tobetrowel
led
smoothwit
hs t
eeltrowelt
obr i
ckorblockwall
,asDirect
edbythe
engi
neeri
ncharge.
Sf
t   15,
156.
29 8.
50 128,
828.
47 0.
68 10,
306.
28 139,
134.
75 0.
20 3,
031.
26 8.
01 121,
401.
88 17.
39 263,
567.
88 5.
57%

BLOCKWORKS & PLASTERI

NG WORKS RS   183,
267.65 14,
643.
58 197,
911.23 3,
841.
97 325,
417.05 527,
170.24 11.
14%
COSTPERSFT RS   30.
98 2.
48 33.
45 0.65 55.
01 89.
11

9) EMBEDDED I
TEMSFOR ELECTRI
CALWORKS
Sf
t   5,
916.
00 6.
83 40,
406.
28 0.
55 3,
253.
80 43,
660.
08 0.
30 1,
774.
80 63.
53 375,
843.
48 71.
21 421,
278.
36 8.
90%

10) EMBEDDED I
TEMS FOR PLUMBI
NG WORKS Sf
t   5,
916.
00 6.
57 38,
868.
12 0.
53 3,
135.
48 42,
003.
60 0.
27 1,
597.
32 44.
50 263,
262.
00 51.
87 306,
862.
92 6.
48%

COST OF ELECTRI
CAL & PLUMBI
NG WORKS RS   79,
274.
40 6,
389.
28 85,
663.68 3,
372.
12 639,
105.
48 728,
141.
28 15.
39%
COSTPERSFT RS   13.
40 1.
08 14.
48 0.57 108.
03 123.
08

11) OTHER WORKS

11.12 Pl
asteri
ngofTankandManhol
es Sf
t   383.
00 8.
50 3,
255.
50 0.
68 260.44 3,
515.94 0.
17 65.11 8.
00 3,
064.00 17.
35 6,645.05 0.14%
11.13 Boundarywallbrickwork Cf
t   420.
00 13.00 5,
460.
00 1.
04 436.80 5,
896.80 0.
17 71.40 8.
01 3,
364.20 22.
22 9,332.40 0.20%
11.16 BoundarywallPlasteri
ng Sf
t   2,
240.
00 8.
50 19,
040.
00 0.
68 1,
523.20 20,
563.20 0.
17 380.80 8.
01 17,
942.40 17.
36 38,886.40 0.82%
COST OFOTHER WORKS RS   27,
755.
50 2,220.
44 29,
975.94 517.31 24,370.
60 54,863.85 1.16%
COSTPERSFT RS   4.
69 0.
38 5.07 0.09 4.12 9.27

OTHERASSOCI
ATEDWORKFOR GREYSTRUCTUREWORKS
RS   290,
297.55 23,
253.
30 313,
550.85 7,
731.40 988,
893.13 1,
310,
175.37 27.
68%
COSTPERSFT RS   49.
07 3.
93 53.
00 52.
00 1.
31 167.
16 221.
46

COST OF CONCRETE FRAME STRUCTURE WORKS (

A):
  429,
437.25 34,
253.
83 463,
691.08 128,
242.05 2,
667,
122.34 3,
255,
747.82 68.
79%
COSTPERSFT   72.
59 5.79 78.
38 83.
00 21.68 450.
83 550.
33

OTHER ASSOCI
ATED WORK FOR GREY STRUCTURE WORKS
290,
297.55 23,
253.
30 313,
550.85 7,
731.
40 988,
893.13 1,
310,
175.37 27.
68%
(
B):
COSTPERSFT   49.
07 3.
93 53.
00 52.
00 1.31 167.
16 221.
46

Covered Area (Sft) 5,916.00 5,916.00 5,916.00 5,916.00 5,916.00 5,

916

 TOTALCOST (
A+B):   719,735 57,507 777, 242 135,973 3,656,015 4,
565,923 96.
47%
COSTPERSFT   121.66 9.72 131.38 22.98 617.
99 771.
79
 ADD:CONTINGENCIESFOR ANYOTHER COST   2.70 0.36 3.05 1.99 22.
59 28.21 3.
53%
 TOTALBUDGETED COST:   124.36 10.08 134.43 24.97 640.
57 799.
98 800.
00
% OF BUDGETED COST: 15.
54% 1.
26% 16.
80% 3.
12% 80.
07% 100.
00%

 INDIRECT
 DIRECT LABOUR LABOUR TOTAL LABOUR MACHINERY MATERIAL TOTAL AMOUNT
(A) (B) (A+B) (C) (D) (A+B+C+D)

TOTAL CONTRACT COST : 73,568,690 5,960,892 79,529,581 14,774,645 378,963,668 473,280,000

TOTAL BUDGETED COST : - - - - - -

POSSIBLE COST SAVING : 73,568,690 5,960,892 79,529,581 14,774,645 378,963,668 473,280,000

 

COSTBUDGET
CONSTRUCTI
ONOFSAFARIVI
LLASTYPE-B(
GREYSTRUCTURE)
BAHRI
A TOWN GARDEN CI
TY

BUILT-UP FLOOR AREA = 5916 SFT

 
LABOR (
A) MACHI
NERY (
B) MATERI
AL(
C)

S.
NO DESCRI
PTI
ON UNI
T QUANTI
TY DI
RECT&  
RATE (
Rs) AMOUNT (
Rs) %
DI
RECT UNI
T I
NDI
RECT I
NDI
RECTTOTAL UNI
T
DI
RECTTOTALCOST I
NDI
RECTTOTAL  TOTALCOST UNI
T COST TOTALCOST
COST UNI
TCOST COST COST
COST

CONCRETE FRAME STRUCTURE WORKS

1) EXCAVATI
ON WORKS

  1.
1 Excavati
oni
nhardsoi
lupto1.5m depthtoobt
aineart
hfor
embankmentsort
oclearbui
ldi
ngsiteset
c.
Cf
t   13,
228.
00 0.
48 6,
349.
44 0.
07 925.
96 7,
275.
40 0.
95 12,
566.
60 - - 1.
50 19,
842.
00 0.
44%
2 Eart
  1. hFilli
nginareawher er
equiredin150mm l ayer
s,borr
ow f
rom
othersit
eandfil laccordi
ngtorequirementandasdirect
edbythe
engineerincharge.
Cf
t   12,
338.
00 - - 0.
09 1,
110.
42 1,
110.
42 1.
80 22,
208.
40 - - 1.
89 23,
318.
82 0.
51%

COST OF EXCAVATI
ON WORKS RS   6,
349.
44 2,
036.
38 8,
385.
82 34,
775.
00 - 43,
160.
82 0.
95%
COSTPERSFT RS   1.
07 0.
34 1.
42 5.88 - 7.30

2) CONCRETE WORKS

1a Layi
2. ng3"Thi
ck(
PCC 1:
4:8)ofcementconcr
eteusi
ngcrushedorbroken
st
onegradedi
nfoundat
ionasspeci
fied.
Cf
t   866.
29 4.
00 3,
465.
16 0.
85 736.
35 4,
201.
51 3.
75 3,
248.
59 64.
50 55,
875.
71 73.
10 63,
325.
80 1.
39%
1b Layi
2. ng2"Thi
ck(
PCC 1:
4:8)ofcementconcr
eteusi
ngcrushedorbroken
st
onegradedi
nfoundat
ionasspeci
fied.
Cf
t   644.
63 4.
00 2,
578.
52 0.
85 547.
94 3,
126.
46 3.
75 2,
417.
36 64.
50 41,
578.
64 73.
10 47,
122.
45 1.
03%
2.
2 Provi
dingandPlaci
ngreinf
orcedcementconcre
teindiffere
ntGrades
usingcrushedorbrokenst
onegradedasspecifiedinspeci
ficat
ins.

2.
2.1 Raf
tandCol
umnFoot
ing(3,
000PSI) Cf
t   2,
703.
76 4.
00 10,
815.
04 0.
90 2,
433.
38 13,
248.
42 7.
10 19,
196.
70 104.
76 283,
245.
90 116.76 315,
691.
02 6.
93%
2.
2.2 Ret
aini
ngWal
l(3,
000PSI) Cf
t   - 4.
00 - 0.
90 - - 7.10 - - - 12.00 - -
2.
2.3 Col
umns(3,
750PSI) Cf
t   574.
00 4.
00 2,
296.
00 0.
90 516.
60 2,
812.
60 7.
10 4,
075.
40 113.
84 65,
344.
16 125.84 72,
232.
16 1.
59%
2.
2.4 Sl
abs(3,
000PSI) Cf
t   2,
644.
23 4.
00 10,
576.
92 0.
90 2,
379.
81 12,
956.
73 7.
10 18,
774.
03 102.
76 271,
721.
07 114.76 303,
451.
83 6.
66%
2.
2.5 Li
ntel
s& Beams(3,
000PSI) Cf
t   1,
732.
89 4.
00 6,
931.
56 0.
90 1,
559.
60 8,
491.
16 7.
10 12,
303.
52 102.
76 178,
071.
78 114.76 198,
866.
46 4.
37%
  7,
654.
88
COSTOF CONCRETE WORKS RS   36,
663.
20 8,
173.
68 44,
836.
88 60,
015.60 895,
837.26 1,
000,
689.72 21.
97%
COSTPERSFT RS   6.
20 1.
38 7.
58 10.
14 151.
43 169.
15

3) STEEL
Cutt
ing,Bending& Fi
xingofSt
eelasperdrawi
ngasdi
rec
tedby
engi
neerincharge.
3.
1 Col
umnFoot
ing Kg   6,
099.
68 2.
50 15,
249.
20 0.
20 1,
219.
94 16,
469.
14 0.
40 2,
439.
87 55.
00 335,
482.
40 58.
10 354,
391.
41 7.
78%
3.
2 Retai
ningWall Kg   - - - - - - - - - - - - -
3.
3 Columns @ 5.454 KG/CFT Kg   3,
133.
86 2.
50 7,
834.
65 0.
20 626.
77 8,
461.
42 0.
40 1,
253.
54 55.
00 172,
362.
30 58.
10 182,
077.
27 4.
00%
3.
4 Sl
abs Kg   - - - - - - - - - - - - -
3.
5 Sl
ab,Li
ntel
s& Beams Kg   14,
785.
91 2.
50 36,
964.
78 0.
20 2,
957.
18 39,
921.
96 0.
40 5,
914.
36 55.
00 813,
225.
05 58.
10 859,
061.
37 18.
86%
  24,
019.
45
KG/M3   110.
76
COSTOF REI
NFORCEMENT WORKS RS   60,
048.
63 4,
803.
89 64,
852.52 9,
607.
77 1,
321,
069.75 1,
395,
530.05 30.
64%
COSTPERSFT RS   10.
15 0.
81 10.
96 1.62 223.
30 235.
89

4) FORMWORK
Providing,Fi
xing& Removaloff ormworkwithgoodqual i
ty& smoot
h
sur f
aceo fconcret
eafterremoval,compl
etei
na l
lrespectoras
directedbytheengi neeri
ncharge.

4.
1 Raft& ColumnFoot
ing Sf
t   217.
73 10.
00 2,
177.
30 1.
07 232.
97 2,
410.
27 0.
51 111.
04 8.
30 1,
807.
16 19.
88 4,
328.
47 0.10%
4.
2 Retaini
ngWall Sf
t   - - - 1.07 - - 0.51 - - - - - 0.00%
4.
3 Columns Sf
t   3,
491.
44 10.
00 34,
914.
40 1.
07 3,
735.
84 38,
650.
24 0.
51 1,
780.
63 24.
00 83,
794.
56 35.
58 124,
225.
44 2.73%
4.
4 Slabs Sf
t   5,
979.
61 10.
00 59,
796.
10 1.
07 6,
398.
18 66,
194.
28 0.
51 3,
049.
60 24.
00 143,
510.
64 35.
58 212,
754.
52 4.67%
4.
5 Li
nt el
s& Beams Sf
t   6,
849.
44 10.
00 68,
494.
40 1.
07 7,
328.
90 75,
823.
30 0.
51 3,
493.
21 14.
20 97,
262.
05 25.
78 176,
578.
56 3.88%
  16,
538.
22
M2/M3   7.
09
COST OF FORMWORK RS   165,
382.20 17,
695.
89 183,
078.09 8,
434.
48 326,
374.41 517,
886.99 11.
37%
COSTPERSFT RS   27.
96 2.
99 30.
95 1.43 55.
17 87.
54

7)  Ter
mit
ePr
oofingi
nar
eawher
erequi
redwi
thappr
ovedma
ter
ialf
rom
mai
ncont
ract
or,accordi
ngt
orequi
rementandasdi
rect
edbyt
he
engi
neeri
ncharge. Sf
t   5,
372.
79 - - 0.
06 322.
37 322.
37 - - 2.
66 14,
291.
62 2.
72 14,
613.99 0.
32%
 ANTI
-TERMI
TE WORKS RS   - 322.37 322.
37 - 14,
291.62 14,613.
99 0.32%
COSTPERSFT RS   - 0.05 0.05 - 2.42 2.47

6)  Wat
erProofingasspeci
fied Sf
t   1,
894.
94 6.
00 11,
369.
64 1.
12 2,
122.33 13,
491.
97 - - 56.
00 106,
116.64 63.
12 119,
608.61 2.
63%
 WATERPROOFI NG WORKS RS   11,
369.
64 2,122.
33 13,
491.97 - 106,116.
64 119,608.
61 2.63%
COSTPERSFT RS   1.92 0.
36 2.28 - 17.94 20.22

11) OTHER WORKS

11.01 Overheadwat ertankconcrete Cf
t   147.
39 4.
00 589.
56 0.
90 132.
65 722.
21 7.
10 1,
046.47 104.
76 15,
440.58 116.
76 17,
209.26 0.
38%
11.02 Overheadwat ertankrei
nforcement Kg 558.
66 2.
50 1,
396.
65 0.
20 111.
73 1,
508.
38 0.
30 167.60 56.
00 31,
284.96 59.
00 32,
960.94 0.
72%
11.03 Overheadwat ertankfor
mwor k Sf
t   450.
00 10.
00 4,
500.
00 1.
07 481.
50 4,
981.
50 0.
51 229.50 8.
30 3,
735.00 19.
88 8,
946.00 0.
20%
11.04 PVC waterst
opf orOHWT Rf
t   20.
00 25.
00 500.
00 0.
18 3.
60 503.
60 - - 165.
00 3,
300.00 190.
18 3,
803.60 0.
08%
11.05 Manhol ecoverandinsulati
onf orOHWT Se
t   1.
00 200.
00 200.
00 5.
77 5.
77 205.
77 - - 2,
500.
00 2,
500.00 2,
705.
77 2,
705.77 0.
06%
11.06 Undergroundwat ert
ankconcr ete Cf
t   96.
05 4.
00 384.
20 0.
90 86.
45 470.
65 7.
10 681.96 104.
76 10,
062.20 116.
76 11,
214.80 0.
25%
11.07 Undergroundwat ert
ankr ei
nforcement Kg 325.
00 2.
50 812.
50 0.
20 65.
00 877.
50 0.
30 97.
50 56.
00 18,
200.00 59.
00 19,
175.00 0.
42%
11.08 Undergroundwat ert
ankformwor k Sf
t   432.
00 10.
00 4,
320.
00 1.
07 462.
24 4,
782.
24 0.
51 220.32 8.
30 3,
585.60 19.
88 8,
588.16 0.
19%
11.09 PVC waterst
opf orUGWT Rf
t   28.
00 25.
00 700.
00 0.
18 5.
04 705.
04 - - 165.
00 4,
620.00 190.
18 5,
325.04 0.
12%
11.10 WaterproofingforUGWTwal l(withBit
ume
n) Sf
t   140.
00 28.
00 3,
920.
00 2.
04 285.
60 4,
205.
60 0.
17 23.80 5.
33 746.20 35.
54 4,
975.60 0.
11%
11 Gul
11. l
ytrap(2Nos)& Manhole(
1No) Cf
t   73.
50 15.
00 1,
102.
50 1.
20 88.
20 1,
190.
70 0.
17 12.50 85.
00 6,
247.50 101.
37 7,
450.70 0.
16%
14 Boundar
11. ywallRCC Cf
t   210.
00 4.
00 840.
00 0.
90 189.
00 1,
029.
00 7.
10 1,
491.00 104.
76 21,
999.60 116.
76 24,
519.60 0.
54%
15 Boundarywal
11. lLeanConcr
ete Cf
t   92.
00 4.
00 368.
00 0.
90 82.
80 450.
80 7.
10 653.20 104.
76 9,
637.92 116.
76 10,
741.92 0.
24%
17 P
11. CC (
1:4:
8)forwalkway Cf
t   184.
92 4.
00 739.
68 0.
85 157.
18 896.
86 3.
95 730.43 64.
50 11,
927.34 73.
30 13,
554.64 0.
30%
COSTOF OTHER WORKS RS   20,
373.
09 2,
156.
76 22,
529.
85 5,
354.28 143,286.
90 171,171.
03 3.76%
COSTPERSFT RS   3.
44 0.36 3.81 0.91 24.22 28.93

COST OF CONCRETE FRAME STRUCTURE WORKS

RS   300,
186.20 37,
311.
30 337,
497.50 118,
187.13 2,
806,
976.58 3,
262,
661.21 71.
63%
COSTPERSFT RS   50.
74 6.
31 57.
05 19.98 474.47 551.50

OTHER ASSOCI
ATED WORK FOR GREY
STRUCTURE
5) BLOCK WORK
Layi
ngBlockWor
k(8"x8"x16"& 4"x8"x16"
)inCementSand

Mort
ar(
1:4)I
nSuperSt
ructure,i
ncl
udi
ngf
orm work,curi
nget
c

compl
etei
nal
lrespectorasdi
rect
edbyt
heengi
neeri
ncharge. Cf
t   4,
053.
55 13.
43 54,
439.
18 1.
07 4,
337.
30 58,
776.
48 0.
20 810.
71 50.
33 204,
015.
17 65.
03 263,
602.
36 5.
79%

8) Plas
terworks
 Applyi
ng13mm t hi
ckceme ntandsandplas
ter(1:
4)tobetrowel
led
smoothwithst
eeltrowelt
obr i
ckorblockwall
,asDirect
edbythe
engi
neeri
ncharge.
Sf
t   15,
156.
29 8.
50 128,
828.
47 0.
68 10,
306.
28 139,
134.
75 0.
20 3,
031.
26 8.
01 121,
401.
88 17.
39 263,
567.
88 5.
79%

BLOCKWORKS & PLASTERI

NG WORKS RS   183,
267.65 14,
643.
58 197,
911.23 3,
841.
97 325,
417.05 527,
170.24 11.
57%
COSTPERSFT RS   30.
98 2.
48 33.
45 0.65 55.
01 89.
11

9) EMBEDDED I
TEMSFOR ELECTRI
CALWORKS Sf
t   5,
916.
00 5.
33 31,
532.
28 0.
55 3,
253.
80 34,
786.
08 0.
30 1,
774.
80 63.
53 375,
843.
48 69.
71 412,
404.
36 9.
05%

10) EMBEDDED I
TEMS FOR PLUMBI
NG WORKS Sf
t   5,
916.
00 5.
07 29,
994.
12 0.
53 3,
135.
48 33,
129.
60 0.
27 1,
597.
32 44.
50 263,
262.
00 50.
37 297,
988.
92 6.
54%

COST OF ELECTRI
CAL & PLUMBI
NG WORKS RS   61,
526.
40 6,
389.
28 67,
915.68 3,
372.
12 639,
105.48 710,
393.28 15.
60%
COSTPERSFT RS   10.
40 1.
08 11.
48 0.
57 108.
03 120.
08

11) OTHER WORKS

11.12 Pl
asteri
ngofTankandManhol
es Sf
t   383.
00 8.
50 3,
255.
50 0.
68 260.44 3,
515.
94 0.
17 65.11 8.
00 3,
064.00 17.
35 6,
645.05 0.15%
11.13 Boundarywallbrickwork Cf
t   420.
00 13.
00 5,
460.
00 1.
04 436.80 5,
896.
80 0.
17 71.40 8.
01 3,
364.20 22.
22 9,
332.40 0.20%
11.16 BoundarywallPlasteri
ng Sf
t   2,
240.
00 8.
50 19,
040.
00 0.
68 1,
523.20 20,
563.
20 0.
17 380.80 8.
01 17,
942.40 17.
36 38,886.40 0.85%
COSTOF OTHER WORKS RS   27,
755.
50 2,220.
44 29,
975.
94 517.31 24,370.
60 54,863.85 1.20%
COSTPERSFT RS   4.69 0.
38 5.07 0.09 4.12 9.27

OTHERASSOCI
ATEDWORK FORGREYSTRUCTUREWORKS
RS   272,
549.55 23,
253.
30 295,
802.85 7,
731.40 988,
893.13 1,
292,
427.37 28.
37%
COSTPERSFT RS   46.
07 3.
93 50.
00 1.31 167.16 218.46

COST OF CONCRETE FRAME STRUCTURE WORKS (

A):
  300,
186.20 37,
311.
30 337,
497.50 118,
187.13 2,
806,
976.58 3,
262,
661.21 71.
63%
COSTPERSFT   50.
74 6.
31 57.
05 83.
00 19.
98 474.47 551.
50 551.50
-
OTHER ASSOCI
ATED WORK FOR GREY STRUCTURE WORKS
272,
549.55 23,
253.
30 295,
802.85 7,
731.
40 988,
893.13 1,
292,
427.37 28.
37%
(
B):
COSTPERSFT   46.
07 3.
93 50.
00 52.
00 1.31 167.
16 218.
47 218.
46

Covered Area (Sft) 5,916.00 5,916.00 5,916.00 5,916.00 5,916.00 5,

916

 TOTALCOST (
A+B):   572,
736 60,
565 633,
300 125,
919 3,
795,
870 4,
555,
089 100.
00%

COSTPERSFT   96.
81 10.
24 107.
05 21.
29 641.
63 769.
97
 ADD:CONTI
NGENCIESFOR ANYOTHER COST   - - - - - - 0.
00%
 TOTALBUDGETED COSTPER SFT:   96.
81 10.
24 107.
05 21.
29 641.
63 769.
97 769.
97
% OF BUDGETED COST: 12.
57% 1.
33% 13.
90% 2.
77% 83.
33% 100.
00%

 DIRECT LABOUR INDIRECT LABOUR TOTAL LABOUR MACHINERY MATERIAL TOTAL AMOUNT
(A) (B) (A+B) (C) (D) (A+B+C+D)

TOTAL BUDGETED COST : 57,272,796 6,057,984 63,330,780 12,595,164 379,588,308 455,514,252

 

BOQ I!"-03

RATE ANALYSIS OF 400  !00  !00 "" T#$%& 'o%& "ao*r+.

Providing and laying cement concrete Hollow block masonry walls of specied strength

specication, using machine made blocks (approved quality of ne and course aggregat

cement sand mortar, in any shape, length or height, laid at specied levels, including co

#all ties as per drawing including racking out $oints cutting, curing etc, complete in all r 

conforming to the requirements of drawings, specications and to the entire satisfactio

-*$t Rate er 100 S
S.No ETAILS
/t+ Rate er *$t
"ATERIA

Con&ete %lo&'s *16  )6  )6,

123.75 Nos Rs. 29.00 P.No.
8n&lu"!n- 10 asta-e.

Mortar Reu!re" #or 100 $FT %lo&' (or' 10.)4 CFT

Cement * +PC ,. 0.55 %a-s Rs. 350.00 P.%a-

$an" 3.20 C#t Rs. 1).00 P.C#t

all T!es ).00 No Rs. 35.00 P.No

Tota  (A).

LA'O-R.

Mason 2.0 No Rs. 500.00 er "a

aour 3.0 No Rs. 300.00 er "a

%a!st! 2.0 No Rs. 300.00 er "a

$&aol"er 0.3 No Rs. 350.00 er "a

Tota  (').

2 Ite3 Rate.

Comos!te Rate #or 100 $FT Tota  (A').

Comos!te Rate #or one $FT.

S3$tted '+. C#e%&ed '+.

 

BOQ I!"-03

  s per

 ) laid in 1!

t of sca"olding,

spects and

of the %ngineer 
T
A3o*t

 Rs. 3:5)).75

Rs. 192.50

Rs. 57.0

Rs. 2)0.00

R. 4,11.5

R. 41.19

Rs. 1:000.00

Rs. 900.00

Rs. 00.00

Rs. 105.00

R. !,605.00

R. !6.05

Rs. :724.00

Rs. 7.24

Aroved '+.
 

BOQ I!"-2#1

RATE ANALYSIS OF 40007SI CONCRETE

Pro<!"!n- an" la!n-: stra!-t or &ur<e" &ast!n la&e "es!-ne" m!A re!n#or&e" stru&tural
&l!n"er &rus!n- stren-t 4000 s! #or %eams an" $la: us!n- +.P &ement !n&lu"!n- <!ra
me&an!&al <!rator: le<el!n-: &oma&t!n-: &ur!n- all as er se&!B&at!ons an" to te ent!r
n-!neer.
-*$t Rate er C-".
S.No ETAILS
/t+ Rate er *$t
"ATERIAL

a. Con&rete ;el!<ere" #rom 8=M Con&rete. 1.00 CFT Rs. 1.40 P.CFT

. asta-e o# &on&rete 5.00 a-e P.CFT

Tota  (A).

LA'OR.

a. Mason 0.0 >our Rs. 2.50 P. >our

. aor 0.20 >our Rs. 31.25 P. >our

%. Cur!n- o# Con&rete 0.03 >our Rs. 31.25 P. >our

Tota 

Comos!te Rate #or one C?M.

S3$tted '+. C#e%&ed '+.

 

BOQ I!"-2#1

  &ement &on&rete o#
!n- trou- ele&tro
sat!s#a&t!on o# te

A3o*t

 Rs. 1.40

Rs. 3.07

Rs. 4.50

Rs. 3.54

Rs. .19

Rs. 0.))

Rs. 10.2

Rs. 75.12

Aroved '+.
 

BOQ I!"-5#1

RATE ANALYSIS OF CONCRETE FOR COL-"NS

Pro<!"!n- an" la!n-: stra!-t or &ur<e" &ast!n la&e "es!-ne" m!A re!n#or&e" stru&tural &e
us!n- +.P &ement !n&lu"!n- <!rat!n- trou- ele&tro me&an!&al <!rator: le<el!n-: &oma&t!
se&!B&at!ons an" to te ent!re sat!s#a&t!on o# te n-!neer.

-*$t Rate er C-".

S.No ETAILS
/t+ Rate er *$t
"ATERIAL

a. Con&rete ;el!<ere" #rom 8=M Con&rete. 1.00 CFT Rs. 125.00 P.CFT

. asta-e o# &on&rete 5.00 a-e P.CFT

%. Cur!n- o# Con&rete *Con&ure #rom Fosro&, 0.0 TR Rs. 35.00 P.TR

d. N!toon" $%R *Fosro&, 0.01 TR Rs. 172.00 P.TR

e. ConeAtra GP *Fosro&, 0.01 KG Rs. 2.00 P.KG

f. Mortar 0.01 CFT Rs. 113.27 P.CFT

Tota  (A).

LA'OR.

a. Mason 0.03 >our Rs. 2.50 P. >our

. aor 0.20 >our Rs. 31.25 P. >our

%. Cur!n- o# Con&rete 0.03 >our Rs. 31.25 P. >our

Tota 

Comos!te Rate #or one CFT.

S3$tted '+. C#e%&ed '+.

 

BOQ I!"-5#1

  ment &on&rete Ra#t:

n-: &ur!n- all as er

A3o*t

 Rs. 125.00

Rs. .25

Rs. 1.9)

Rs. 2.44

Rs. 0.))

Rs. 1.13

Rs. 137.70

Rs. 1.77

Rs. .19

Rs. 0.))

Rs. ).)5

Rs. 14.55

Aroved '+.
 

BOQ I!"-5#2$5#5

RATE ANALYSIS OF CONCRETE FOR OT8ER STR-CT-RE

-*$t Rate er C-".

S.No ETAILS
/t+ Rate er *$t
"ATERIAL

a. Con&rete ;el!<ere" #rom 8=M Con&rete. 1.00 CFT Rs. 99.50 P.CFT

. asta-e o# &on&rete 5.00 a-e P.CFT

%. Cur!n- o# Con&rete *Con&ure #rom Fosro&, 0.0 TR Rs. 35.00 P.TR

d. N!toon" $%R *Fosro&, 0.01 TR Rs. 172.00 P.TR

e. ConeAtra GP *Fosro&, 0.01 KG Rs. 2.00 P.KG

f. Mortar 0.01 CFT Rs. 113.27 P.CFT

Tota  (A).

LA'OR.

a. Mason 0.03 >our Rs. 2.50 P. >our

. aor 0.20 >our Rs. 31.25 P. >our

%. Cur!n- o# Con&rete 0.03 >our Rs. 31.25 P. >our

Tota 

Comos!te Rate #or one C?M.

S3$tted '+. C#e%&ed '+.

 

BOQ I!"-5#2$5#5

A3o*t

 Rs. 99.50

Rs. 4.9)

Rs. 1.9)

Rs. 2.44

Rs. 0.))

Rs. 1.13

Rs. 110.90

Rs. 1.77

Rs. .19

Rs. 0.))

Rs. ).)5

Rs. 119.75

Aroved '+.
 

BOQ I!"-06

RATE ANALYSIS OF STEEL REINFORCE"ENT

Pro<!"!n- #ar!&at!n- an" BA!n- !n os!t!on -ra"e 0 re!n#or&!n- ars o# an s!Ee o# an "!ameter (!

stren-t !n&lu"!n- te &ost o# stra!-ten!n- &utt!n-: (asta-e an" su& o<erlas as are not so(n on

Ca!rs: &a!rs t!n- !n all '!n"s o# re!n#or&e" &on&rete an" !n an os!t!on at an le<el or ele<at!ons o

&on#orm!n- to te reu!rement o# "ra(!n-s an" se&!B&at!ons: &omlete !n all rese&ts. aste: la

on &ontra&tor a&&ount *8tem rate to &o<er te &ost o# steel also,

-*$t Rate e
S.No ETAILS
/t+ Rate er

"ATERIAL

a. $teel %ar #rom aro<e" manu#a&turers. *Cut to len-t, 1.00 KG Rs. 5.00

. %!n"!n- !re *20 $G, 0.0) KG Rs. 90.00

d. asta-e o# $teel %ar D %.!re 5.00 a-e

To

LA'OR

a. $teel F!Aers *8n&lu"!n- &utt!n-: en"!n- D F!A!n-, 0.020 >our )7.5

. >elers *8n&lu"!n- &utt!n-: en"!n- D F!A!n-, 0.045 >our 43.75

To

Tota

Note

S3$tted '+. C#e%&ed '+.

 

BOQ I!"-06

  t 0:000 s! er s. !n& !el"

e "ra(!n-s !n os!t!on on M.$.

at an e!-t an" an os!t!on

a-e an" roll!n- mar-!n sall e

r ".TON
  *$t A3o*t

P.KG Rs. 5.00

P.KG Rs. 7.20

Rs. 3.1

a  (A).  Rs. 75.)1

P. >our Rs. 1.75

P. >our Rs. 1.97

a  (').  Rs. 3.72

(A  ' ).  Rs. 79.53

Aroved '+.
 

BOQ I!"-7#3

RATE ANALYSIS OF FOR":OR; FOR COL-"NS

Pro<!"!n-: BA!n- an" remo<!n- o# las#orm as er "ra(!n-D se&!B&at!on an" as "!re&te"  te 

-*$t Rate er SFT

S.No ETAILS
/t+ Rate er *$t

"ATERIAL

a. Plas#orm 1.00 $FT Rs. 13.00 P.$FT

. Mol" +!l @ 5 $m (!t 1 !tre 0.20 tr Rs. 10.04 P.$FT

%. $teel Na!ls 0.15 K- Rs. ).)3 P.$FT

d. G.8. $eets or ?n#or seen 8tems et&. 0.03 $FT Rs. 34.39 P.$FT

e. $a&er %lo&'s *a<- 5&s/$M, 5.00 P&s Rs. 0.0) P.P&s

Tota  (A).

LA'OR.

a. Carenters 0.12 >our Rs. 43.75 P. >our

. >elers 0.30 >our Rs. 25.00 P. >our

Tota  (')

Tota  (A  ' ).

S3$tted '+. C#e%&ed '+.

 

BOQ I!"-7#3

n-!neer.

 
A3o*t

 Rs. 13.00

Rs. 2.01

Rs. 1.32

Rs. 1.03

Rs. 0.42

Rs. 17.)0

Rs. 5.03

Rs. 7.50

Rs. 12.50

Rs. 30.30

Aroved '+.
 

BOQ I!"-7#1%7#2

RATE ANALYSIS OF FOR":OR; FOR :ALLS

Pro<!"!n-: BA!n- an" remo<!n- o# las#orm as er "ra(!n-D se&!B&at!on an" as "!re&te"  te 

-*$t Rate er SFT

S.No ETAILS
/t+ Rate er *$t

"ATERIAL

a. Plas#orm 1.00 $FT Rs. .00 P.$FT

. Mol" +!l @ 5 $m (!t 1 !tre 0.20 tr Rs. 10.04 P.$FT

%. $teel Na!ls 0.15 K- Rs. ).)3 P.$FT

d. G.8. $eets or ?n#or seen 8tems et&. 0.03 $FT Rs. 34.39 P.$FT

e. $a&er %lo&'s *a<- 5&s/$M, 5.00 P&s Rs. 0.0) P.P&s

Tota  (A).

LA'OR.

a. Carenters 0.12 >our Rs. 43.75 P. >our

. >elers 0.30 >our Rs. 25.00 P. >our

Tota  (')

Tota  (A  ' ).

S3$tted '+. C#e%&ed '+.

 

BOQ I!"-7#1%7#2

n-!neer.

 
A3o*t

 Rs. .00

Rs. 2.01

Rs. 1.32

Rs. 1.03

Rs. 0.42

Rs. 10.)0

Rs. 5.03

Rs. 7.50

Rs. 12.50

Rs. 23.30

Aroved '+.
 

BOQ I!"-7#4%7#5

RATE ANALYSIS OF FOR":OR; FOR 'EA"S AN SLA'S

Pro<!"!n-: BA!n- an" remo<!n- o# las#orm as er "ra(!n-D se&!B&at!on an" as "!re&te"  te 

-*$t Rate er SFT

S.No ETAILS
/t+ Rate er *$t

"ATERIAL

a. Plas#orm 1.00 $FT Rs. 4.00 P.$FT

. Mol" +!l @ 5 $m (!t 1 !tre 0.20 tr Rs. 10.04 P.$FT

%. $teel Na!ls 0.15 K- Rs. ).)3 P.$FT

d. G.8. $eets or ?n#or seen 8tems et&. 0.03 $FT Rs. 34.39 P.$FT

e. $a&er %lo&'s *a<- 5&s/$M, 5.00 P&s Rs. 0.0) P.P&s

Tota  (A).

LA'OR.

a. Carenters 0.12 >our Rs. 43.75 P. >our

. >elers 0.30 >our Rs. 25.00 P. >our

Tota  (')

Tota  (A  ' ).

S3$tted '+. C#e%&ed '+.

 

BOQ I!"-7#4%7#5

n-!neer.

 
A3o*t

 Rs. 4.00

Rs. 2.01

Rs. 1.32

Rs. 1.03

Rs. 0.42

Rs. ).)0

Rs. 5.03

Rs. 7.50

Rs. 12.50

Rs. 21.30

Aroved '+.

'a$% "ater$a Rate S+ '+ E3o+er

S.No ETAILS Rate Re3ar&

"ATERIAL

a. Con&rete *14), Rs. 2:15.00 / C?M

. Con&rete *3750 P$8, #or C+?MN$ Rs. 4:414.00 / C?M

%. Con&rete *3000 P$8, #or +ter $tru&ture Rs. 3:514.00 / C?M

d. $teel G0 Rs. 53:000.00 / M. Ton

e.
 

$?MMHRI +F %?;GTT; +FF8C PN$

$R J ;$CR8PT8+N ?N8T TI

1 RNTH +F $THFF >+?$

a, M+NT>I RNTH MT> 1)
, MH8NTNHNC F$ MT> 1)
&, CTR8C8TI MT> 1)
", $?8 GH$ MT> 1)
e, CHNR$ C+$T MT> 1)
#, ;R8NK8NG M8NRH HTR MT> 1)
-, F?RN8$>8NG $
2 +FF8C $THFF $HHR8$
"ALAYSIAN
a, PR+=CT ;8RCT+R MT> 1)
, F8NHNC HN; HCC+?NT$ MHNHGR MT> 1)

3 LOCAL STAFF
a, PR+=CT MHNHGR MT> 1)
, C+N$TR?CT8+N MHNHGR MT> 1)
&, H;M8N/>R MHNHGR MT> 1)
", CTR8CH NG8NR MT> 1)
e, MC>HN8CH NG8NR MT> 1)
#, C+NTRHCT$ C?T8L MT> 1)
-, PH/8T C++R;8NHT+R MT> 1)
, ;+C?MNT C+NTR+R MT> 1)
 , +FF8C %+I MT> 1)
', T8MKPR MT> 1)
m, C++K MT> 1)
n, ;R8LR MT> 1)

4 H8R T8CKT$ TR8P$ 12

5 P?RC>H$ +F $H++N CHR 1500CC ?N8T 1

 F? HN; MH8NTNHNC ?N8T 1)

7 M;8CH H+HNC MT> 1)

) NTRTH8MNT$/ F++; D ;R8NK$ MT> 1)

TOTAL 
 

$ +F 6CM$6
 RHT HM+?NT *R$,

42:000 75:000
2:000 3:000
20:000 30:000
1:500 27:000
3:000 54:000
4:500 )1:000
100:000

750:000 13:500:000
250:000 4:500:000

)0:000 1:440:000
5:000 1:170:000
70:000 1:20:000
40:000 720:000
30:000 540:000
35:000 30:000
35:000 30:000 420:000.00
25:000 450:000
12:000 21:000
15:000 270:000
10:000 1)0:000
12:000 21:000 1:429:000

0:000 720:000

1:000:000 1:000:000

20:000 30:000

15:000 270:000

10:000 1)0:000

!9,666,000
 

C+MP?THT8+N +F %?;GTT

$R J ;$CR8PT8+N ?N8T TI

1 $T8MHT; C+N$TR?CT8+N C+$T 

a, $HFHR8 L8H ?N8T  % ?N8T 100

2 MHNHGMNT F @ 10 

3 $$  +FF8C PN$$

4 $$  PR+P+$; PR+=CT 8NCNT8L$ MT> 

'-<ETTE 7ROFIT
 

; PR+F8T

%?8T?P
F++R HRH  %?;GTT;
*$FT, C+$T/ $FT HM+?NT *R$,

591 )00 473:2)0:000

10 47:32):000

.27 *29::000,

%H$8C
$HHRI/MT>
  714:500 0.91 *4:2)7:002,

  12,2=4,99
2.)3
 

COST BUDGET
CONSTRUCTI
ON OFSAFARIVI
LLASTYPE-B(
GREY STRUCTURE)
BAHRI
A TOWN GARDEN CI
TY

BUILT-UP FLOOR AREA = 5916 SFT

S.
NO DESCRI
PTI
ON UNI
TS QUANTI
TY LABOR (
A) MACHI
NERY(
B) MATERI
AL(
C)  
RATE (
Rs) AMOUNT(
Rs)
DI
RECT &
DI
RECTUNI
T DI
RECTTOTAL I
NDIRECT I
NDI
RECT TOTAL
I
NDI
RECT TOTAL UNI
TCOST TOTALCOST UNI
TCOST TOTALCOST
COST COST UNITCOST COST
COST

1) EXCAVATI
ON WORKS

1 Excavat
  1. i
oninhardsoi lupto1.5m deptht
oobtai
neart hforembankments
ortocl
earbuil
din sit
e setc
. Cf
t 13,
228.
00 0.
85 11,
243.
80 0.
07 925.
96 12,
169.
76 0.
95 12,
566.
60 - - 1.
87 24,
736.
36
1.2 EarthFi
ll
inginareawher erequir
edin150mm layers,borr
owfromo t
her
si
teandfillacco
rdingtor e
quirementandasdi
rectedbyt heeng
ineer
i
ncharge.
Cf
t 12,
338.
00 1.
15 14,
188.
70 0.
09 1,
110.
42 15,
299.
12 2.
80 34,
546.
40 - - 4.
04 49,
845.
52

2) CONCRETE WORKS

2.1a Laying3"Thick(PCC1:4:
8)ofcementconcr
eteusi
ngcrushedorbrokenst
one
gradedinfoundati
onasspeci
fied.
Cf
t   866.
29 5.
00 4,
331.
45 0.
85 736.
35 5,
067.
80 3.
75 3,
248.
59 64.
50 55,
875.
71 74.
10 64,
192.
09
2.1b Laying2"Thick(PCC1:4:
8)ofcementconcr
eteusi
ngcrushedorbrokenst
one
gradedinfoundati
onasspeci
fied.
Cf
t   644.
63 5.
00 3,
223.
15 0.
85 547.
94 3,
771.
09 3.
75 2,
417.
36 64.
50 41,
578.
64 74.
10 47,
767.
08
2.
2 Provi
dingandPl
aci
ngr ei
nforcedcementconcre
tei
ndi ffer
entGr
adesusi
ng
cr
ushedorbrokenstonegradedasspecifiedi
nspecificati
ns.

2.
2.1 Raf
tandCol
umnFoot
ing(3,
000PSI) Cf
t 2,703.
76 5.
00 13,
518.
80 0.
71 1,
919.
67 15,
438.
47 7.
08 19,
142.
62 104.
76 283,
245.
90 117.
55 317,
826.
99
2.
2.2 Ret
aini
ngWal
l(3,
000PSI) Cf
t - - - - - - - - - - - -
2.
2.3 Col
umns(3,
750PSI) Cf
t 574.
00 5.
00 2,
870.
00 0.
71 407.
54 3,
277.
54 7.
08 4,
063.
92 113.
84 65,
344.
16 126.
63 72,
685.
62
2.
2.4 Sl
abs(3,
000PSI) Cf
t 2,644.
23 5.
00 13,
221.
15 0.
71 1,
877.
40 15,
098.
55 7.
08 18,
721.
15 102.
76 271,
721.
07 115.
55 305,
540.
78
2.
2.5 Li
ntel
s& Beams(3,
000PSI) Cf
t 1,732.
89 5.
00 8,
664.
45 0.
71 1,
230.
35 9,
894.
80 7.
08 12,
268.
86 102.
76 178,
071.
78 115.
55 200,
235.
44
7,
654.88
3) STEEL
Cutt
ing,Bendi
ng& Fi
xingofSt
eelasperdrawi
ngasdi
rect
edbyengi
neer
i
ncharge.
3.
1 Col
umnFoot
ing Kg   6,
099.
68 2.
20 13,
419.
30 0.
20 1,
219.
94 14,
639.
24 0.
40 2,
439.
87 55.
00 335,
482.
40 57.
80 352,
561.
50
3.
2 Ret
a i
ningWal
l Kg   - - - - - - - - - - - -
3.
3 Columns @ 5.454 KG/CFT Kg   3,
133.
86 2.
20 6,
894.
49 0.
20 626.
77 7,
521.
26 0.
40 1,
253.
54 55.
00 172,
362.
30 57.
80 181,
137.
11
3.
4 Sl
abs Kg   - ### - - - - - - - - - -
3.
5 Sl
ab,Li
ntel
s& Beams Kg   14,
785.
91 2.
20 32,
529.
00 0.
20 2,
957.
18 35,
486.
18 0.
40 5,
914.
36 55.
00 813,
225.
05 57.
80 854,
625.
60
24,
019.
45
KG/M3 110.
76
4) FORMWORK
Prov
idi
ng,Fixi
ng& Removalofformwor
kwi t
hgoodquali
ty& smooth
surf
aceofconcret
eafte
rre
mo v
al ,c
omplet
einal
lres
pectorasdirec
tedby
theengi
neerincharg
e.

4.
1 Raf
t& Col
umnFoot
ing Sf
t 217.
73 10.
00 2,
177.
30 1.
00 217.
73 2,
395.
03 0.
20 43.
55 7.
80 1,
698.
29 19.
00 4,
136.
87
4.
2 Ret
aini
ngWall Sf
t - - - - - - - - - - - -
4.
3 Col
umns Sf
t 3,
491.
44 10.
00 34,
914.
40 1.
00 3,
491.
44 38,
405.
84 0.
20 698.
29 16.
80 58,
656.
19 28.
00 97,
760.
32
4.
4 Sl
abs Sf
t 5,
979.
61 10.
00 59,
796.
10 1.
00 5,
979.
61 65,
775.
71 0.
20 1,
195.
92 9.
80 58,
600.
18 21.
00 125,
571.
81
4.
5 Li
ntel
s& Beams Sf
t 6,
849.
44 10.
00 68,
494.
40 1.
00 6,
849.
44 75,
343.
84 0.
20 1,
369.
89 9.
80 67,
124.
51 21.
00 143,
838.
24
16,
538.22
M2/M3   7.
09
5) BLOCK WORK

Layi
ngBl
ockWor
k(8"x8"x16"& 4"x8"x16"
)inCementSandMort
ar

(
1:4)I
nSupe
rSt
ruc
tur
e,i
ncl
udi
ngf
orm wo
rk,c
uri
nge
tcc
ompl
etei
nal
l

r
espe
cto
rasdi
rec
tedb
ythee
ngi
nee
rinc
har
ge. Cf
t   4,
053.
55 13.
43 54,
439.
18 1.
07 4,
337.
30 58,
776.
48 0.
20 810.
71 50.
33 204,
015.
17 65.
03 263,
602.
36

6)  Wat
erPr
oofingasspeci
fied Sf
t   1,
894.
94 14.
00 26,
529.
16 1.
12 2,
122.
33 28,
651.
49 - - 56.
00 106,
116.
64 71.
12 134,
768.
13

7)  Te
rmi
tePr
oofingi
nar
eawhe
rer
equi
redwi
thappr
ove
dmat
eri
alf
rom mai
n
c
ont
ract
or,a
ccor
dingt
ore
qui
reme
nta
nda
sdi
rec
tedb
ythee
ngi
nee
r
i
ncha
rge
. Sf
t   5,
372.
79 0.
75 4,
029.
59 0.
06 322.
37 4,
351.
96 - - 2.
66 14,
291.
62 3.
47 18,
643.
58

8) Plasterwor ks
 Applying13mm t hi
ckcementandsandpl
ast
er(1:
4)tobet
rowel
led
smo o
t hwithstee
ltrowe
ltobri
ckorblo
ckwall
,asDir
ect
edbyth
ee ngi
nee
r
i
nc harge. Sf
t 15,
156.
29 8.
00 121,
250.
32 0.
68 10,
306.
28 131,
556.
60 0.
20 3,
031.
26 8.
01 121,
401.
88 16.
89 255,
989.
74

COST OF CI
VIL WORKS RS   495,
734.
74 47,
186.
02 542,
920.
76 123,
732.
89 2,
848,
811.
49 3,
515,
465.
14
COSTPERSFT RS   83.
80 7.
98 91.
77 20.
91 481.
54 594.
23

9) EMBEDDED I
TEMSFOR ELECTRI
CALWORKS Sf
t 5,
916.
00 6.
83 40,
406.
28 0.
55 3,
253.
80 43,
660.
08 0.
30 1,
774.
80 63.
53 375,
843.
48 71.
21 421,
278.
36

10) EMBEDDED I
TEMSFOR PLUMBI
NG WORKS Sf
t 5,
916.
00 6.
57 38,
868.
12 0.
53 3,
135.
48 42,
003.
60 0.
27 1,
597.
32 44.
50 263,
262.
00 51.
87 306,
862.
92

COST OF ELECTRI
CAL & PLUMBI
NG WORKS RS   79,
274.
40 6,
389.
28 85,
663.
68 3,
372.
12 639,
105.
48 728,
141.
28
COSTPERSFT RS   13.
40 1.
08 14.
48 0.
57 108.
03 123.
08

11) OTHER WORKS

11.01 Overheadwat ertankconcr ete Cf
t 147.39 8.
85 1,
304.
40 0.
71 104.
65 1,
409.
05 7.
08 1,
043.
52 104.
76 15,
440.
58 121.
40 17,
893.
15

11.02 Overheadwat ertankre i

nf orcement Kg 558.66 2.
56 1,
430.
17 0.
20 111.
73 1,
541.
90 0.
30 167.
60 56.
00 31,
284.
96 59.
06 32,
994.
46

11.03 Overheadwat ertankf ormwor k Sf

t 450.00 12.
50 5,
625.
00 1.
00 450.
00 6,
075.
00 0.
17 76.
50 8.
80 3,
960.
00 22.
47 10,
111.
50

11.04 PVC waterstopf orOHWT Rf

t 20.00 2.
20 44.
00 0.
18 3.
60 47.
60 - - 165.
00 3,
300.
00 167.
38 3,
347.
60

11.05 Manholeco verandi nsul ationf orOHWT Se

t 1.
00 72.
12 72.
12 5.
77 5.
77 77.
89 - - 2,
500.
00 2,
500.
00 2,
577.
89 2,
577.
89

11.06 Undergroundwat ertankconcr ete Cf

t 96.05 8.
85 850.
04 0.
71 68.
20 918.
24 7.
08 680.
03 104.
76 10,
062.
20 121.
40 11,
660.
47

11.07 Undergroundwat ertankr einforcement Kg 325.00 2.

56 832.
00 0.
20 65.
00 897.
00 0.
30 97.
50 56.
00 18,
200.
00 59.
06 19,
194.
50

11.08 Undergroundwat ertankf ormwor k Sf

t 432.00 12.
50 5,
400.
00 1.
00 432.
00 5,
832.
00 0.
17 73.
44 8.
80 3,
801.
60 22.
47 9,
707.
04

11.09 PVC waterstopf orUGWT Rf

t 28.00 2.
20 61.
60 0.
18 5.
04 66.
64 - - 165.
00 4,
620.
00 167.
38 4,
686.
64

11.10 Waterproofingf orUGWTwal l(withBit

ume
n) Sf
t 140.00 0.
56 78.
40 0.
04 5.
60 84.
00 0.
17 23.
80 5.
33 746.
20 6.
10 854.
00

11.11 Gull
yt rap(2Nos)& Manhol e(1No) Cf
t   73.
50 15.
00 1,
102.
50 1.
20 88.
20 1,
190.
70 0.
17 12.
50 85.
00 6,
247.
50 101.
37 7,
450.
70

11.12 Pl
asteri
ngofTankandManhol es Sf
t 383.00 8.
50 3,
255.
50 0.
68 260.
44 3,
515.
94 0.
17 65.
11 8.
00 3,
064.
00 17.
35 6,
645.
05

11.13 Boundar ywal lbrickwor k Cf

t 420.00 13.
00 5,
460.
00 1.
04 436.
80 5,
896.
80 0.
17 71.
40 8.
01 3,
364.
20 22.
22 9,
332.
40

11.14 Boundar ywal lRCC Cf

t 210.00 8.
85 1,
858.
50 0.
71 149.
10 2,
007.
60 7.
08 1,
486.
80 104.
76 21,
999.
60 121.
40 25,
494.
00

11.15 Boundar ywal lLeanConcre t

e Cf
t 92.00 8.
85 814.
20 0.
71 65.
32 879.
52 7.
08 651.
36 104.
76 9,
637.
92 121.
40 11,
168.
80

11.16 Bounda rywal lPlastering Sf

t 2,
240.00 8.
50 19,
040.
00 0.
68 1,
523.
20 20,
563.
20 0.
17 380.
80 8.
01 17,
942.
40 17.
36 38,
886.
40

11.17 PCC (1:

4:8)f orwal kway Cf
t 184.92 10.
62 1,
963.
85 0.
85 157.
18 2,
121.
03 3.
95 730.
43 64.
50 11,
927.
34 79.
92 14,
778.
81
-

COST OF OTHER WORKS RS   49,

192.
28 3,
931.
83 53,
124.
11 5,
560.
79 168,
098.
50 226,
783.
41
COSTPERSFT RS   8.
32 0.
66 8.
98 0.
94 28.
41 38.
33

COSTFOR CI
VIL,ELECTRI
CAL,PLUMBI
NG & OTHER WORKS
  624,
201.
42 57,
507.
13 681,
708.
55 132,
665.
80 3,
656,
015.
47 4,
470,
389.
83

Covered Area (Sft) 5,

916.
00 5,
916.
00 5,
916.
00 5,
916.
00 5,
916.
00 5,
916.
00
CHECK
COSTPERSFT   105.
51 9.
72 115.
23 22.
42 617.
99 755.
64 755.6
 ADD:CONTI
NGENCIESFORANYOTHERCOST   6.
76 1.
32 36.
28 44.
36
 TOTALBUDGETTED COST:   122.
00 23.
74 654.
26 800.
00 800.
00
13.
96% 1.
29% 15.
25% 2.
97% 81.
78%

 DIRECT LABOUR INDIRECT LABOUR TOTAL LABOUR MACHINERY MATERIAL TOTAL AMOUNT
(A) (B) (A+B) (C) (D) (A+B+C+D)

MH8M?M C+$T +F C+N$TR?CT8+N   71!97"!#$.$$ 5!75$!71".$$ 7#!$91!%$$.$$ 1"!7#!7#.$$ "7#!961!%1%.$$ 7"!%#$!$$$.$$

BUD&ETTED LABOUR COST   6%!%$!1%.$$ 5!75$!71".$$ 6#!17$!#55.$$

COST SA'IN&   9!55"!""#.$$ - 9!9%$!"5.$$