Beruflich Dokumente
Kultur Dokumente
DETAILED ESTIMATE
FOR
CONSTRUCTION OF
IN
DCRUST UNIVERSITY
AT
MURTHAL
HARYANA
ESTIMATED COST
:- Rs.__________________lacs
PART - A
CIVIL
PART - B
INTERNAL PUBLIC HEALTH
PART - C
INTERNAL ELCTRICAL
ANALYSIS OF RATES
AMOUNT
Description
Civil Building Work
17694359.62
1415212.67
1670633.89
Rs.
20780206.19
Rs.
1039010.31
Rs.
21819216.50
TOTAL A + B + C
contigency 5%
GRAND TOTAL
D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D D -D D D D D D D D D D D D D D D D D D D D D D D D D
(DDDDDDD)
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
L
(ft.)
6.6
B
(ft.)
QTY. UNIT
(ft.) (sft/cft)
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
sqm/ sqm/cu
cum
m
10.50
10.50
4.50
13891.50
C2
FRONT SIDE
9.00
9.00
4.50
1822.50
TOILET /BEDROOM
DRG./ DINNING
2
2
12.25
3.38
3.00
3.00
3.00
220.50
60.75
DRG./DINNING
STAIRCASE
STORE
2
2
2
9.00
3.38
6.00
3.00
3.00
3.00
3.00
3.00
162.00
60.75
108.00
STORE /KITCHEN
4.63
3.00
3.00
166.50
TOILET TO M.BEDROOM
TOILET TO DRESS
2
2
10.75
10.25
3.00
3.00
3.00
3.00
193.50
184.50
8.25
148.50
2
2
4.25
6.88
3.00
3.00
3.00
TOL.
B.RM.
3.00
3.00
76.50
123.75
UTILITY
B.RM.
2
2
4.63
10.75
3.00
3.00
83.25
193.50
C1
3.00
3.00
3.00
3.00
3.00
Page 8
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
INTERNAL WALLS
DRESS/BED RM
12.25
3.00
3.00
220.50
DINNING/DRG.
KITCHEN
2
2
9.00
9.50
3.00
3.00
3.00
3.00
162.00
171.00
DRSS /TOL.
11.25
2.00
2.00
90.00
3.50
2.00
2.00
28.00
BED RM.
11.25
2.00
2.00
90.00
M. BED RM / TOILET
11.75
2.00
2.00
94.00
BED RM.
11.75
2.00
2.00
94.00
TOILET
5.25
2.00
2.00
42.00
WASHING
5.63
2.00
2.00
45.00
STORES
4.00
2.00
2.00
32.00
BOUNDARY WALL
152.50
3.00
3.00
1372.50
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
19937.00
THEREFORE TWO BLOCKS
39874.00
cum
1129.26
11.08
425%
58.17
65688.77
Earth filling
2
2
11.25
7.25
B.ROOM
LOBBY
BED ROOM
2
2
2
9.88
5.00
9.38
DRESS
TOILET
2
2
DRG./DINNING
KITCHEN
14.50
0.67
0.67
217.94
88.38
7.25
12.75
0.67
0.67
0.67
191.30
48.43
159.69
5.50
5.50
5.38
9.00
0.67
0.67
39.50
66.13
2
2
13.50
7.63
20.25
9.63
0.67
0.67
365.23
98.05
WASHING
UTILITY
2
2
7.63
5.00
0.67
0.67
40.75
50.94
VERANDAH
VERANDAH
2
2
28.38
7.25
4.00
7.63
6.00
0.67
0.67
227.45
61.75
STORE
STAIRCASE BELOW
4
1
3.92
15.13
0.67
0.67
62.78
77.04
(ENTRANCE)
15.13
0.67
77.04
9.13
14.50
6.38
6.00
7.63
7.63
Page 9
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
1872.39
THEREFORE TWO BLOCKS
10.39
3744.79
28
10.50
10.50
0.50
1543.50
C2
FRONT SIDE
9.00
9.00
0.50
202.50
TOILET /BEDROOM
DRG./ DINNING
2
2
12.25
3.38
3.00
0.50
0.50
36.75
10.13
DRG./DINNING
STAIRCASE
STORE
2
2
2
9.00
3.38
6.00
3.00
3.00
0.50
0.50
0.50
27.00
10.13
18.00
STORE /KITCHEN
4.63
3.00
0.50
27.75
TOILET TO M.BEDROOM
TOILET TO DRESS
2
2
10.75
10.25
3.00
3.00
0.50
0.50
32.25
30.75
8.25
24.75
2
2
4.25
6.88
3.00
3.00
0.50
TOL.
B.RM.
0.50
0.50
12.75
20.63
UTILITY
B.RM.
2
2
4.63
10.75
3.00
0.50
0.50
13.88
32.25
INTERNAL WALLS
DRESS/BED RM
12.25
3.00
0.50
36.75
DINNING/DRG.
KITCHEN
2
2
9.00
9.50
3.00
3.00
0.50
0.50
27.00
28.50
DRSS /TOL.
11.25
2.00
0.50
22.50
3.00
3.00
cum
106.05
199.00
21104.86
3.00
3.00
3.50
2.00
0.50
7.00
BED RM.
11.25
2.00
0.50
22.50
M. BED RM / TOILET
11.75
2.00
0.50
23.50
BED RM.
11.75
2.00
0.50
23.50
TOILET
5.25
2.00
0.50
10.50
Page 10
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
WASHING
5.63
2.00
0.50
STORES
4.00
0.50
8.00
BOUNDARY WALL
152.50
2.00
3.00
0.50
228.75
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
11.25
2492.75
THEREFORE TWO BLOCKS
9.13
4985.50
cum
141.19
403.10
450%
2217.05
313030.38
FORM WORK
Shuttering for faces of conc. Foundation and
foundation beam
PLINTH BEAMS
FRONT SIDE
TOILET /BEDROOM
DRG./ DINNING
2
2
14.50
5.63
1.50
1.50
43.50
16.88
DRG./DINNING
STAIRCASE
2
2
11.25
5.63
1.50
1.50
33.75
16.88
STORE
STORE /KITCHEN
2
4
8.25
6.88
1.50
1.50
24.75
41.25
13.00
1.50
39.00
TOILET TO DRESS
BACK SIDE WALL
M.BED RM.
12.50
1.50
37.50
10.50
1.50
31.50
TOL.
B.RM.
2
2
6.50
9.13
1.50
1.50
19.50
27.38
UTILITY
B.RM.
2
2
6.88
13.00
1.50
1.50
20.63
39.00
DRESS/BED RM
DINNING/DRG.
2
2
14.50
11.25
1.50
1.50
43.50
33.75
KITCHEN
11.75
1.50
35.25
DRSS /TOL.
12.88
1.50
38.63
5.13
1.50
15.38
BED RM.
12.88
1.50
38.63
M. BED RM / TOILET
13.38
1.50
40.13
BED RM.
13.38
1.50
40.13
TOILET
6.88
1.50
20.63
WASHING
7.25
1.50
21.75
STORES
5.63
1.50
16.88
736.13
Page 11
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
1472.25
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
sqm
136.83
30.65
400%
153.25
20968.62
cum
15.64
712.70
450%
3919.85
61289.29
2
2
14.50
5.63
0.75
0.75
0.75
0.75
16.31
6.33
DRG./DINNING
STAIRCASE
2
2
11.25
5.63
0.75
0.75
0.75
0.75
12.66
6.33
STORE
STORE /KITCHEN
2
4
8.25
6.88
0.75
0.75
0.75
0.75
9.28
15.47
13.00
0.75
0.75
14.63
TOILET TO DRESS
BACK SIDE WALL
12.50
0.75
0.75
14.06
M.BED RM.
TOL.
2
2
10.50
6.50
0.75
0.75
0.75
11.81
7.31
B.RM.
UTILITY
B.RM.
2
2
2
9.13
6.88
13.00
0.75
0.75
0.75
0.75
0.75
10.27
7.73
14.63
DRESS/BED RM
DINNING/DRG.
2
2
14.50
11.25
0.75
0.75
0.75
0.75
16.31
12.66
KITCHEN
11.75
0.75
0.75
13.22
DRSS /TOL.
12.88
0.75
0.75
14.48
5.13
0.75
0.75
5.77
BED RM.
12.88
0.75
0.75
14.48
M. BED RM / TOILET
13.38
0.75
0.75
15.05
BED RM.
13.38
0.75
0.75
15.05
TOILET
6.88
0.75
0.75
7.73
WASHING
7.25
0.75
0.75
8.16
STORES
5.63
0.75
0.75
6.33
0.75
0.75
276.05
THEREFORE TWO BLOCKS
552.09
Page 12
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
28
28
10.00
51.25
10.00
1.00
1.00
2800.00
1435.00
PADESTAL
COLUMN BELOW PLINTH
28
28
1.25
0.75
2.00
1.50
1.00
1.00
70.00
31.50
C2
8.50
8.50
0.75
379.31
Trapezodial portion
PADESTAL
7
7
37.37
1.25
1.00
1.00
261.59
17.50
0.75
2.00
0.75
1.00
3.94
4998.84
9997.68
cum
283.14
774.00
450%
4257.00
1205327.78
cum
79.72
1188.75
450%
6538.13
521247.25
28
0.75
C2
BEAMS
7
1
0.75
800.00
LB1
LB2
1
1
180.00
130.00
STAIRCASE LANDING
SLOPING
1.50
0.75
10.00
315.00
10.00
1.50
39.38
900.00
0.38
0.50
0.50
67.50
24.38
10.75
5.75
0.42
25.71
9.00
4.75
0.42
0.75
0.75
35.57
1407.53
2815.06
FIRST FLOOR
Columns
Page 13
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
28
7
0.75
0.75
1.50
0.75
10.00
10.00
315.00
39.38
BEAMS
LB1
1
1
800.00
180.00
0.75
0.75
1.50
0.50
900.00
67.50
LB2
130.00
0.38
0.50
24.38
STAIRCASE LANDING
10.75
5.75
0.42
25.71
SLOPING
9.00
4.75
0.42
C1
C2
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
35.57
1407.53
2815.06
cum
79.72
1196.05
450%
6578.28
524448.18
cum
79.72
1203.35
450%
6618.43
527649.11
cum
8.81
1210.65
450%
6658.58
58693.90
SECOND FLOOR
Columns
C1
28
0.75
C2
BEAMS
7
1
0.75
800.00
LB1
LB2
1
1
180.00
130.00
STAIRCASE LANDING
SLOPING
1.50
0.75
10.00
315.00
10.00
1.50
39.38
900.00
0.38
0.50
0.50
67.50
24.38
10.75
5.75
0.42
25.71
9.00
4.75
0.42
0.75
0.75
35.57
1407.53
2815.06
TERRACE FLOOR
Columns
C1
C2
5
5
0.75
0.75
BEAMS
LB1
1
1
60.00
10.00
1.50
0.75
0.75
0.75
10.00
10.00
56.25
28.13
1.50
0.50
67.50
3.75
155.63
311.25
31.25
30.63
0.42
Page 14
796.25
PREPARED BY:- T.F. ARCHITECTS PVT. LTD.
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
2
2
22.25
27.92
7.13
5.75
0.42
0.42
131.90
133.55
1
1
19.00
16.00
16.00
9.75
0.42
0.42
126.46
64.90
9.75
8.38
0.42
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
33.97
1287.03
2574.05
cum
72.90
1084.80
450%
5966.40
434943.00
cum
72.90
1092.10
450%
6006.55
437869.89
cum
72.90
1099.40
450%
6046.70
440796.77
cum
12.76
1106.70
450%
6086.85
77685.86
FIRST FLOOR
SLAB
2
2
31.25
22.25
2
1
27.92
19.00
1
1
16.00
9.75
30.63
7.13
5.75
16.00
9.75
8.38
0.42
0.42
796.25
131.90
0.42
0.42
133.55
126.46
0.42
0.42
64.90
33.97
1287.03
2574.05
SECOND FLOOR
SLAB
2
2
31.25
22.25
30.63
7.13
0.42
0.42
796.25
131.90
2
1
27.92
19.00
0.42
0.42
133.55
126.46
1
1
16.00
9.75
5.75
16.00
9.75
0.42
0.42
64.90
33.97
8.38
1287.03
THEREFORE TWO BLOCKS
2574.05
TERRACE FLOOR
SLAB
1
1
19.00
16.00
16.00
9.75
0.42
0.42
9.75
8.38
0.42
126.46
64.90
33.97
225.33
450.66
Page 15
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
1.88
0.16
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
30.00
18.00
18.00
36.00
30.00
1.88
0.16
cum
1.02
1034.60
450%
5690.30
5801.50
cum
1.02
1041.90
450%
5730.45
5842.43
cum
1.02
1049.20
450%
5770.60
5883.36
18.00
18.00
36.00
SECOND FLOOR
CB SLABS
30.00
1.88
0.16
18.00
18.00
10
11.2
36.00
DRG./ DINNING
DRG./DINNING
STAIRCASE
2
2
13.00
13.38
2
2
2
13.75
14.13
14.50
2
2
2.25
0.50
0.50
29.25
25.08
1.13
0.75
0.50
0.50
1.25
20.63
15.89
27.19
4.13
4.50
2.25
1.88
0.50
0.50
9.28
8.44
2
2
4.88
5.25
1.50
1.13
0.50
0.50
7.31
5.91
2
2
5.63
9.75
1.25
0.50
10.55
21.94
2
2
10.13
10.50
0.75
2.25
1.88
0.50
0.50
18.98
15.75
2
2
2
10.88
11.25
4.13
0.50
1.25
0.50
12.23
21.09
9.28
1.88
1.50
1.50
1.13
0.75
2.25
Page 16
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
STORE
STORE /KITCHEN
TOILET TO DRESS
TOL.
NO
QTY. UNIT
2
2
4.50
4.88
1.88
1.50
0.50
0.50
8.44
7.31
2
2
5.25
5.63
1.13
0.75
0.50
1.25
5.91
10.55
2
2
6.75
7.13
2.25
1.88
0.50
0.50
15.19
13.36
2
2
7.50
7.88
0.50
0.50
11.25
8.86
8.25
1.50
1.13
0.75
1.25
15.47
4
4
5.38
5.75
2.25
0.50
0.50
24.19
21.56
4
4
4
6.13
6.50
6.88
1.13
0.75
0.50
0.50
1.25
18.38
14.63
25.78
11.50
2.25
0.50
25.88
2
2
11.88
12.25
1.88
1.50
0.50
0.50
22.27
18.38
2
2
12.63
13.00
0.50
1.25
14.20
24.38
2
2
11.00
11.38
1.13
0.75
2.25
0.50
0.50
24.75
21.33
2
2
11.75
12.13
0.50
0.50
17.63
13.64
12.50
1.13
0.75
1.25
23.44
9.00
2.25
0.50
20.25
2
2
9.38
9.75
1.88
1.50
0.50
0.50
17.58
14.63
2
2
10.13
10.50
1.13
0.75
0.50
1.25
11.39
19.69
5.00
11.25
5.38
5.75
2.25
1.88
0.50
2
2
0.50
0.50
10.08
8.63
2
2
6.13
6.50
0.50
1.25
6.89
12.19
1.88
1.50
1.88
1.50
1.50
1.13
0.75
Page 17
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
B.RM.
UTILITY
B.RM.
DRESS/BED RM
DINNING/DRG.
KITCHEN
DRSS /TOL.
NO
QTY. UNIT
2
2
7.63
8.00
2.25
1.88
0.50
0.50
17.16
15.00
2
2
8.38
8.75
1.50
1.13
0.50
0.50
12.56
9.84
9.13
0.75
1.25
17.11
2
2
5.38
5.75
0.50
0.50
12.09
10.78
2
2
6.13
6.50
2.25
1.88
1.50
0.50
0.50
9.19
7.31
2
2
6.88
11.50
1.25
0.50
12.89
25.88
2
2
2
11.88
12.25
12.63
1.50
1.13
0.50
0.50
0.50
22.27
18.38
14.20
13.00
0.75
1.25
24.38
2
2
13.00
13.38
2.25
1.88
0.50
0.50
29.25
25.08
2
2
13.75
14.13
0.50
0.50
20.63
15.89
14.50
1.50
1.13
0.75
1.25
27.19
2
2
9.75
10.13
2.25
0.50
0.50
21.94
18.98
2
2
2
10.50
10.88
11.25
1.13
0.75
0.50
0.50
1.25
15.75
12.23
21.09
2
2
10.25
10.63
2.25
1.88
0.50
0.50
23.06
19.92
2
2
11.00
11.38
1.50
1.13
0.50
0.50
16.50
12.80
11.75
0.75
1.25
22.03
12.13
1.13
0.50
13.64
12.50
0.75
0.50
9.38
12.88
0.38
1.25
12.07
4.38
1.13
0.50
4.92
4.75
0.75
0.50
3.56
1.13
0.75
2.25
1.88
1.88
1.50
Page 18
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
BED RM.
M. BED RM / TOILET
BED RM.
TOILET
WASHING
STORES
BOUNDARY WALL
NO
QTY. UNIT
5.13
0.38
1.25
4.80
12.13
1.13
0.50
13.64
12.50
0.75
0.50
9.38
12.88
0.38
1.25
12.07
12.63
1.13
0.50
14.20
13.00
0.75
0.50
9.75
13.38
0.38
1.25
12.54
12.63
1.13
0.50
14.20
13.00
0.75
0.50
9.75
13.38
0.38
1.25
12.54
6.13
1.13
0.50
6.89
6.50
0.75
0.50
4.88
6.88
0.38
1.25
6.45
6.50
1.13
0.50
7.31
6.88
0.75
0.50
5.16
7.25
0.38
1.25
6.80
4.88
1.13
0.50
5.48
5.25
0.75
0.50
3.94
5.63
0.38
1.25
5.27
1
1
152.50
152.50
2.25
1.88
3.00
0.50
1029.38
142.97
1
1
152.50
152.50
0.50
0.50
114.38
85.78
152.50
1.50
1.13
0.75
1.25
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
142.97
3053.55
11
11.7
6107.11
cum
172.96
393.45
600%
2754.15
476349.34
2
2
14.50
5.63
0.75
0.75
10.00
10.00
217.50
84.38
DRG./DINNING
STAIRCASE
2
2
11.25
5.63
0.75
0.75
10.00
10.00
168.75
84.38
STORE
STORE /KITCHEN
2
4
8.25
6.88
0.75
0.75
10.00
10.00
123.75
206.25
Page 19
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
LEFT & RIGHT SIDE WALL
TOILET TO M.BEDROOM
NO
QTY. UNIT
13.00
0.75
10.00
195.00
TOILET TO DRESS
BACK SIDE WALL
12.50
0.75
10.00
187.50
M.BED RM.
TOL.
2
2
10.50
6.50
0.75
0.75
10.00
10.00
157.50
97.50
B.RM.
UTILITY
2
2
9.13
6.88
10.00
10.00
136.88
103.13
B.RM.
DRESS/BED RM
2
2
13.00
14.50
0.75
0.75
0.75
10.00
10.00
195.00
217.50
DINNING/DRG.
KITCHEN
2
2
11.25
11.75
10.00
10.00
168.75
176.25
BOUNDARY WALL
152.50
6.00
686.25
3206.25
0.75
0.75
0.75
0.75
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
3.5
0.75
8.5
44.63
D2
3.25
0.75
6.75
65.81
D3
DW1
2
2
2
2
2
2
2
2
2
2
4
3
3
6
3
5.375
3
2.375
3
4.25
8
3
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
6.5
6.75
6
6.75
6
6.75
5.75
6.75
5.75
7
3.75
29.25
30.38
54.00
30.38
48.38
30.38
20.48
30.38
36.66
84.00
33.75
538.45
DW2
DW3
DW4
W1
V1
2667.80
TOTAL A-B
THEREFORE TWO BLOCKS
5335.59
cum
151.11
414.45
600%
2901.15
438384.53
FIRST FLOOR
FRONT SIDE
TOILET /BEDROOM
DRG./ DINNING
2
2
14.50
5.63
0.75
0.75
10.00
10.00
217.50
84.38
DRG./DINNING
STAIRCASE
2
2
11.25
5.63
10.00
10.00
168.75
84.38
STORE
8.25
0.75
0.75
0.75
10.00
123.75
Page 20
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
STORE /KITCHEN
LEFT & RIGHT SIDE WALL
6.88
0.75
10.00
206.25
TOILET TO M.BEDROOM
TOILET TO DRESS
2
2
13.00
12.50
0.75
0.75
10.00
10.00
195.00
187.50
10.50
0.75
10.00
157.50
TOL.
B.RM.
2
2
6.50
9.13
10.00
10.00
97.50
136.88
UTILITY
B.RM.
2
2
6.88
13.00
0.75
0.75
0.75
10.00
10.00
103.13
195.00
DRESS/BED RM
DINNING/DRG.
2
2
14.50
11.25
10.00
10.00
217.50
168.75
KITCHEN
11.75
10.00
176.25
2520.00
0.75
0.75
0.75
0.75
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
3.5
0.75
8.5
89.25
D2
3.25
0.75
6.75
65.81
D3
DW1
2
2
2
2
2
2
2
2
2
2
4
3
3
6
3
5.375
3
2.375
3
4.25
8
3
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
6.5
6.75
6
6.75
6
6.75
5.75
6.75
5.75
7
3.75
29.25
30.38
54.00
30.38
48.38
30.38
20.48
30.38
36.66
84.00
33.75
583.08
DW2
DW3
DW4
W1
V1
1936.92
TOTAL A-B
THEREFORE TWO BLOCKS
3873.84
cum
109.71
422.70
600%
2958.90
324619.55
SECOND FLOOR
FRONT SIDE
TOILET /BEDROOM
DRG./ DINNING
2
2
14.50
5.63
0.75
0.75
10.00
10.00
217.50
84.38
DRG./DINNING
STAIRCASE
2
2
11.25
5.63
10.00
10.00
168.75
84.38
STORE
8.25
0.75
0.75
0.75
10.00
123.75
Page 21
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
STORE /KITCHEN
LEFT & RIGHT SIDE WALL
6.88
0.75
10.00
206.25
TOILET TO M.BEDROOM
TOILET TO DRESS
2
2
13.00
12.50
0.75
0.75
10.00
10.00
195.00
187.50
10.50
0.75
10.00
157.50
TOL.
B.RM.
2
2
6.50
9.13
10.00
10.00
97.50
136.88
UTILITY
B.RM.
2
2
6.88
13.00
0.75
0.75
0.75
10.00
10.00
103.13
195.00
DRESS/BED RM
DINNING/DRG.
2
2
14.50
11.25
10.00
10.00
217.50
168.75
KITCHEN
11.75
10.00
176.25
2520.00
0.75
0.75
0.75
0.75
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
3.5
0.75
8.5
89.25
D2
3.25
0.75
6.75
65.81
D3
DW1
2
2
2
2
2
2
2
2
2
2
4
3
3
6
3
5.375
3
2.375
3
4.25
8
3
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
0.75
6.5
6.75
6
6.75
6
6.75
5.75
6.75
5.75
7
3.75
29.25
30.38
54.00
30.38
48.38
30.38
20.48
30.38
36.66
84.00
33.75
583.08
DW2
DW3
DW4
W1
V1
1936.92
TOTAL A-B
THEREFORE TWO BLOCKS
3873.84
TERRACE FLOOR
STAIRCASE
15.25
0.75
8.50
97.22
parapet
2
2
20.00
83.63
0.75
0.75
8.50
3.00
255.00
376.31
parapet
16.00
0.75
3.00
36.00
764.53
cum
109.71
430.95
600%
3016.65
330955.27
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
DW4
NO
1
1
L
3
4.25
0.75
0.75
6.75
5.75
11.46
15.19
18.33
33.52
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
731.02
TOTAL A-B
12
QTY. UNIT
1462.03
cum
41.41
439.20
600%
3074.40
127297.33
233.69
62.85
600%
439.95
102811.74
12.88
10.00
257.50
5.13
10.00
102.50
BED RM.
12.88
10.00
257.50
M. BED RM / TOILET
13.38
10.00
267.50
BED RM.
13.38
10.00
267.50
TOILET
6.88
10.00
137.50
WASHING
7.25
10.00
145.00
STORES
5.63
10.00
112.50
1547.50
3.25
0.75
6.75
87.75
D4
D4'
8
4
2.5
2.5
0.75
0.75
6.75
6.75
135.00
67.50
290.25
1257.25
TOTAL A-B
THEREFORE TWO BLOCKS
2514.50
SQM
FIRST FLOOR
DRSS /TOL.
12.88
10.00
257.50
5.13
10.00
102.50
BED RM.
12.88
10.00
257.50
M. BED RM / TOILET
13.38
10.00
267.50
BED RM.
13.38
10.00
267.50
TOILET
6.88
10.00
137.50
WASHING
7.25
10.00
145.00
STORES
5.63
10.00
112.50
parapet
70.00
3.00
420.00
Page 23
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
1967.50
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
3.25
6.75
87.75
D4
2.5
6.75
135.00
222.75
1744.75
TOTAL A-B
THEREFORE TWO BLOCKS
3489.50
324.30
63.80
600%
446.60
144833.71
SQM
324.30
64.75
600%
453.25
146990.32
SQM
39.03
65.70
600%
459.90
17951.49
SQM
SECOND FLOOR
DRSS /TOL.
12.88
10.00
257.50
5.13
10.00
102.50
BED RM.
12.88
10.00
257.50
M. BED RM / TOILET
13.38
10.00
267.50
BED RM.
13.38
10.00
267.50
TOILET
6.88
10.00
137.50
WASHING
7.25
10.00
145.00
STORES
5.63
10.00
112.50
parapet
70.00
3.00
420.00
1967.50
3.25
6.75
87.75
D4
2.5
6.75
135.00
222.75
3489.50
35.00
1744.75
TOTAL A-B
3.00
210.00
210.00
15.5
420.00
14.50
10.00
290.00
DRG./ DINNING
DRG./DINNING
2
2
5.63
11.25
10.00
10.00
112.50
225.00
Page 24
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
STAIRCASE
STORE
2
2
5.63
8.25
10.00
10.00
112.50
165.00
STORE /KITCHEN
LEFT & RIGHT SIDE WALL
6.88
10.00
275.00
TOILET TO M.BEDROOM
TOILET TO DRESS
2
2
13.00
12.50
10.00
10.00
260.00
250.00
10.50
10.00
210.00
TOL.
B.RM.
2
2
6.50
9.13
10.00
10.00
130.00
182.50
UTILITY
B.RM.
2
2
6.88
13.00
10.00
10.00
137.50
260.00
DRESS/BED RM
DINNING/DRG.
KITCHEN
2
2
2
14.50
11.25
11.75
10.00
10.00
10.00
290.00
225.00
235.00
BOUNDARY WALL
152.50
6.00
915.00
DRSS /TOL.
12.88
10.00
257.50
5.13
10.00
102.50
BED RM.
12.88
10.00
257.50
M. BED RM / TOILET
13.38
10.00
267.50
BED RM.
13.38
10.00
267.50
TOILET
6.88
10.00
137.50
WASHING
7.25
10.00
145.00
STORES
5.63
10.00
112.50
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
5822.50
2 TIMES (BOTH SIDES)
11645.00
3.5
8.5
59.50
D2
3.25
6.75
87.75
D3
DW1
2
2
2
2
2
2
2
2
2
2
3
3
6
3
5.375
3
2.375
3
4.25
8
6.5
6.75
6
6.75
6
6.75
5.75
6.75
5.75
7
39.00
40.50
72.00
40.50
64.50
40.50
27.31
40.50
48.88
112.00
DW2
DW3
DW4
W1
Page 25
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
V1
D2
3.75
3.25
6.75
D4
D4'
8
4
2.5
2.5
6.75
6.75
(TOTAL A-B)
QTY TAKEN ONLY 50 % (REST 50% TAKEN AS 15 MM THICK PLASTER ROUGH SIDE)
THEREFORE TWO BLOCKS
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
45.00
87.75
135.00
67.50
1008.19
10636.81
5318.41
10636.81
sqm
988.55
12.70
500%
76.20
75327.61
FIRST FLOOR
FRONT SIDE
TOILET /BEDROOM
14.50
10.00
290.00
DRG./ DINNING
DRG./DINNING
2
2
5.63
11.25
10.00
10.00
112.50
225.00
STAIRCASE
STORE
2
2
5.63
8.25
10.00
10.00
112.50
165.00
STORE /KITCHEN
LEFT & RIGHT SIDE WALL
6.88
10.00
275.00
TOILET TO M.BEDROOM
TOILET TO DRESS
BACK SIDE WALL
2
2
13.00
12.50
10.00
10.00
260.00
250.00
M.BED RM.
TOL.
2
2
10.50
6.50
10.00
10.00
210.00
130.00
B.RM.
UTILITY
2
2
9.13
6.88
10.00
10.00
182.50
137.50
B.RM.
DRESS/BED RM
2
2
13.00
14.50
10.00
10.00
260.00
290.00
DINNING/DRG.
KITCHEN
2
2
11.25
11.75
10.00
10.00
225.00
235.00
DRSS /TOL.
12.88
10.00
257.50
5.13
10.00
102.50
BED RM.
12.88
10.00
257.50
M. BED RM / TOILET
13.38
10.00
267.50
BED RM.
13.38
10.00
267.50
TOILET
6.88
10.00
137.50
WASHING
7.25
10.00
145.00
Page 26
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
STORES
5.63
10.00
112.50
parapet
70.00
3.00
420.00
5327.50
10655.00
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
3.5
8.5
119.00
D2
3.25
6.75
87.75
D3
DW1
2
2
2
2
2
2
2
2
2
2
4
3
3
6
3
5.375
3
2.375
3
4.25
8
3
6.5
6.75
6
6.75
6
6.75
5.75
6.75
5.75
7
3.75
3.25
6.75
39.00
40.50
72.00
40.50
64.50
40.50
27.31
40.50
48.88
112.00
45.00
87.75
2.5
6.75
DW2
DW3
DW4
W1
V1
D2
D4
135.00
1000.19
(TOTAL A-B)
QTY TAKEN ONLY 50 % (REST 50% TAKEN AS 15 MM THICK PLASTER ROUGH SIDE)
THEREFORE TWO BLOCKS
9654.81
4827.41
9654.81
sqm
897.29
12.88
500%
77.28
69342.37
SECOND FLOOR
FRONT SIDE
TOILET /BEDROOM
DRG./ DINNING
2
2
14.50
5.63
10.00
10.00
290.00
112.50
DRG./DINNING
STAIRCASE
2
2
11.25
5.63
10.00
10.00
225.00
112.50
STORE
STORE /KITCHEN
2
4
8.25
6.88
10.00
10.00
165.00
275.00
13.00
10.00
260.00
TOILET TO DRESS
12.50
10.00
250.00
Page 27
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
10.50
10.00
210.00
TOL.
B.RM.
2
2
6.50
9.13
10.00
10.00
130.00
182.50
UTILITY
B.RM.
2
2
6.88
13.00
10.00
10.00
137.50
260.00
DRESS/BED RM
DINNING/DRG.
2
2
14.50
11.25
10.00
10.00
290.00
225.00
KITCHEN
11.75
10.00
235.00
DRSS /TOL.
12.88
10.00
257.50
5.13
10.00
102.50
BED RM.
12.88
10.00
257.50
M. BED RM / TOILET
13.38
10.00
267.50
BED RM.
13.38
10.00
267.50
TOILET
6.88
10.00
137.50
WASHING
7.25
10.00
145.00
STORES
5.63
10.00
112.50
parapet
70.00
3.00
420.00
5327.50
10655.00
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
3.5
8.5
119.00
D2
3.25
6.75
87.75
D3
DW1
2
2
2
2
2
2
2
2
2
2
4
3
3
6
3
5.375
3
2.375
3
4.25
8
3
6.5
6.75
6
6.75
6
6.75
5.75
6.75
5.75
7
3.75
3.25
6.75
39.00
40.50
72.00
40.50
64.50
40.50
27.31
40.50
48.88
112.00
45.00
87.75
2.5
6.75
135.00
DW2
DW3
DW4
W1
V1
D2
D4
1000.19
(TOTAL A-B)
Page 28
9654.81
PREPARED BY:- T.F. ARCHITECTS PVT. LTD.
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY TAKEN ONLY 50 % (REST 50% TAKEN AS 15 MM THICK PLASTER ROUGH SIDE)
THEREFORE TWO BLOCKS
TERRACE FLOOR
STAIRCASE
15.25
8.50
129.63
parapet
2
2
20.00
83.63
8.50
3.00
340.00
501.75
parapet
parapet
1
2
16.00
35.00
3.00
3.00
48.00
210.00
1
1
3
4.25
6.75
5.75
(TOTAL A-B)
QTY TAKEN ONLY 50 % (REST 50% TAKEN AS 15 MM THICK PLASTER ROUGH SIDE)
THEREFORE TWO BLOCKS
15.10
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
4827.41
9654.81
14
QTY. UNIT
897.29
13.06
500%
78.36
70311.44
sqm
224.36
13.24
500%
79.44
17822.78
sqm
988.55
15.65
500%
93.90
92824.97
sqm
897.29
15.83
500%
94.98
85224.36
sqm
1229.38
2458.75
20.25
24.44
44.69
2414.06
1207.03
2414.06
5318.41
10636.81
FIRST FLOOR
QTY TAKEN ONLY 50 % as per above qty.
4827.41
9654.81
SECOND FLOOR
Page 29
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
4827.41
9654.81
sqm
897.29
16.01
500%
96.06
86193.43
sqm
224.36
16.19
500%
97.14
21793.87
sqm
6014.96
11.15
230%
36.80
221320.56
sqm
6014.96
4.15
230%
13.70
82374.92
sqm
3831.05
10.70
230%
35.31
135274.46
TERRACE FLOOR
QTY TAKEN ONLY 50 % as per above qty.
1207.03
15
16.24
2414.06
32360.50
16
16.25
64721.00
32360.50
17
16.30
64721.00
18
16.79
20611.06
41222.13
31.50
36.25
2283.75
2
2
30.63
29.25
36.25
36.25
2220.31
2120.63
2
1
5.00
16.00
36.25
36.25
362.50
580.00
BOUNDARY WALL
2
1
23.00
152.50
36.25
6.00
1667.50
915.00
parapet
parapet
parapet
2
2
2
70.00
70.00
83.63
3.00
3.00
3.00
420.00
420.00
501.75
Page 30
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
parapet
parapet
NO
1
2
16.00
35.00
H
3.00
3.00
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
48.00
210.00
11749.44
19
18.22
23498.88
781.28
KG
85940.92
48.75
0%
48.75
106465.63
QTL.
859.41
917.05
500%
5502.30
4728727.46
6187.63
sqm
575.06
52.95
600%
370.65
213145.47
5.00
each
10.00
each
10.00
12.30
240%
41.82
418.20
13.13
2183.91
20
sqm
31.25
30.63
1914.06
2
2
22.25
27.92
317.06
321.03
1
1
19.00
16.00
7.13
5.75
16.00
9.75
304.00
156.00
9.75
8.38
81.66
3093.82
21
13.50
5.00
Page 31
ITEM
NO.
HSR
REF.
22
13.50
DETAIL OF WORKS
Bottom khurra on ground 1.2m X 0.6m
consisting of brick-on-edge laid in cement
mortar 1:3 over 75mm cement concrete 1:8:16
including 12mm thick plaster 1:3
NO
5.00
13.89
(a)
10.00
13.90
(a)
33.50
18.34
b)
335.00
RATE
AMOUNT
each
10.00
64.30
240%
218.62
2186.20
mtr
102.10
182.00
20%
218.40
22299.30
each
10.00
97.40
20%
116.88
1168.80
Rmtr.
596.16
58.60
500%
351.60
209609.75
5.00
5.00
10.00
16.75
134.00
D4
D4'
8
4
16
16
326.00
128.00
64.00
326.00
978.00
CP/
VAT
167.50
25
BASIC
RATE
24
QTY.
5.00
23
QTY. UNIT
1956.00
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
D1
24
48.00
D3
DW1
DW2
DW3
DW4
W1
V1
2
2
2
2
2
2
4
16.5
55.5
35.625
33.875
41.75
48.5
15.25
33.00
111.00
71.25
67.75
83.50
97.00
61.00
572.50
572.50
1717.50
26
17.30
a)
QTY. UNIT
3435.00
Rmtr.
QTY.
1046.94
BASIC
RATE
CP/
VAT
69.75
500%
RATE
418.50
AMOUNT
438143.10
3.5
8.5
59.5
D2
3.25
6.75
175.5
D3
6.5
39
D4
DW1
8
2
2
2
2
2
2
2
2
2
4
2.5
3
6
3
5.375
3
2.375
3
4.25
8
3
6.75
6.75
6
6.75
6
6.75
5.75
6.75
5.75
7
3.75
135
40.5
72
40.5
64.5
40.5
27.3125
40.5
48.875
112
45
DW2
DW3
DW4
W1
V1
Page 33
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
940.69
FOR THREE STOREY
940.69
2822.06
27
17.31
a)
5644.13
sqm
524.55
295.05
300%
1180.20
619070.29
sqm
344.57
209.20
300%
836.80
288340.20
30mm thick
D1
3.5
6.75
47.25
D3
DW1
2
2
2
2
2
2
2
2
2
2
4
3
3
6
3
5.375
3
2.375
3
4.25
8
3
6.5
6.75
6
6.75
6
6.75
5.75
6.75
5.75
7
3.75
39
40.5
72
40.5
64.5
40.5
27.3125
40.5
48.875
112
45
DW2
DW3
DW4
W1
V1
617.94
FOR THREE STOREY
617.94
1853.81
3707.63
Page 34
ITEM
NO.
28
HSR
REF.
17.32
b)
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
20
10
400
400.00
400.00
1200.00
29
17.36
b)
2400.00
sqm
223.05
189.05
300%
756.20
168669.14
3.5
1.75
12.25
D3
DW1
2
2
2
2
2
2
2
2
2
2
4
3
3
6
3
5.375
3
2.375
3
4.25
8
3
1.75
1.75
6
1.75
6
1.75
5.75
1.75
5.75
7
3.75
10.5
10.5
72
10.5
64.5
10.5
27.3125
10.5
48.875
112
45
DW2
DW3
DW4
W1
V1
411.69
FOR THREE STOREY
411.69
1235.06
Page 35
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
30
17.72
(b)
i)
16.1
CP/
VAT
RATE
AMOUNT
229.57
126.50
300%
506.00
116160.15
sqm
524.55
27.45
300%
109.80
57595.25
each
312.00
44.15
300%
176.60
55099.20
18806.91
sqm
1747.85
4.60
230%
15.18
26532.42
2822.06
5644.13
26.00
52.00
52.00
156.00
32
BASIC
RATE
sqm
2470.13
17.83
QTY.
31
QTY. UNIT
312.00
2822.06
2.25
Times 6349.64063
1853.81
Times
1853.8125
1200.00
Times
1200
9403.45313
33
34
16.2
18806.91
sqm
1747.85
3.60
230%
11.88
20764.50
16.3
18806.91
sqm
1747.85
8.05
230%
26.57
46431.73
Page 36
ITEM
NO.
HSR
REF.
35
14.1
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
11.25
TOILET
B.ROOM
LOBBY
2
2
2
7.25
9.88
5.00
BED ROOM
DRESS
2
2
TOILET
DRG./DINNING
14.50
9.13
326.25
14.50
7.25
132.31
286.38
72.50
9.38
5.50
12.75
5.38
239.06
59.13
2
2
5.50
13.50
9.00
20.25
99.00
546.75
KITCHEN
WASHING
2
2
7.63
7.63
146.78
61.00
UTILITY
VERANDAH
2
2
5.00
28.38
9.63
4.00
7.63
VERANDAH
STORE
2
4
7.25
3.92
STAIRCASE BELOW
(ENTRANCE)
DRIVE WAY
1
1
1
15.13
15.13
76.00
7.63
21.00
115.33
115.33
1596.00
1
2
16.00
19.50
7.50
7.25
120.00
282.75
76.25
340.50
6.00
6.38
92.44
93.98
6.00
7.63
4801.73
THEREFORE TWO BLOCKS
36
14.4
9603.47
sqm
892.52
36.95
400%
184.75
164892.26
2
2
11.25
7.25
14.50
9.13
326.25
132.31
B.ROOM
LOBBY
2
2
9.88
5.00
286.38
72.50
BED ROOM
DRESS
2
2
9.38
5.50
14.50
7.25
12.75
TOILET
DRG./DINNING
KITCHEN
2
2
2
5.50
13.50
7.63
239.06
59.13
5.38
9.00
99.00
546.75
146.78
20.25
9.63
Page 37
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
WASHING
UTILITY
2
2
7.63
5.00
4.00
7.63
61.00
76.25
BALCONY
BALCONY
2
2
28.38
7.25
6.00
6.38
340.50
92.44
STAIRCASE LOBBY
16.00
10.00
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
160.00
2478.34
4956.69
sqm
460.66
15.35
400%
76.75
35355.55
sqm
460.66
36.95
400%
184.75
85106.69
sqm
59.48
36.95
400%
184.75
10988.85
SECOND FLOOR
M.BED ROOM
TOILET
2
2
11.25
7.25
14.50
9.13
326.25
132.31
B.ROOM
LOBBY
2
2
9.88
5.00
14.50
7.25
286.38
72.50
BED ROOM
DRESS
2
2
9.38
5.50
12.75
5.38
239.06
59.13
TOILET
DRG./DINNING
2
2
5.50
13.50
99.00
546.75
KITCHEN
WASHING
2
2
7.63
7.63
9.00
20.25
9.63
UTILITY
BALCONY
BALCONY
2
2
2
5.00
28.38
7.25
STAIRCASE LOBBY
16.00
146.78
61.00
4.00
7.63
6.00
6.38
76.25
340.50
92.44
10.00
320.00
2478.34
4956.69
16.00
10.00
320.00
320.00
37
640.00
18.00
1.88
202.50
12
10.00
2.00
240.00
Page 38
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
442.50
THEREFORE TWO BLOCKS
38
14.89
885.00
sqm
82.25
sqm
820.23
2550.00
209735.13
785.66
644414.16
2
2
11.25
9.88
LOBBY
BED ROOM
DRG./DINNING
2
2
2
5.00
9.38
13.50
1470.94
14.50
326.25
286.38
14.50
7.25
72.50
239.06
546.75
12.75
20.25
1470.94
4412.81
39
14.90
8825.63
924.30
-15%
2
2
2
51.5
48.75
24.5
0.33
0.33
0.33
33.99
32.18
16.17
BED ROOM
DRG./DINNING
2
2
44.25
67.5
0.33
0.33
29.21
44.55
156.09
156.09
468.27
Page 39
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
40
14.91
QTY. UNIT
936.54
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
sqm
87.04
929.80
-15%
790.33
68789.56
sqm
277.82
624.00
-15%
530.40
147354.21
7.25
DRESS
TOILET
2
2
5.50
5.50
KITCHEN
WASHING
2
2
7.63
7.63
498.22
9.13
5.38
132.31
59.13
99.00
9.00
9.63
146.78
61.00
4.00
498.22
1494.66
41
14.92
b)
2989.31
32.75
TOILET
KITCHEN
WASHING
2
2
2
29
34.5
23.25
6.75
6.75
4.50
4.50
442.13
391.50
310.50
209.25
1353.38
1353.38
4060.13
Page 40
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
42
14.62
QTY. UNIT
8120.25
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
648.15
489139.41
250%
706.83
115926.48
202.25
250%
707.88
100926.46
202.55
250%
708.93
101076.17
sqm
754.67
648.15
sqm
164.01
201.95
sqm
142.58
sqm
142.58
5.00
7.63
76.25
VERANDAH
VERANDAH
2
2
28.38
7.25
340.50
92.44
STORE
(ENTRANCE)
4
1
3.92
15.13
6.00
6.38
6.00
STAIRCASE LOBBY
STAIRCASE LANDING
1
1
16.00
8.38
16
4.00
STAIRCASE TREAD
93.98
115.33
7.63
4.13
66.00
41.88
5.00
0.88
56.00
882.37
1764.75
FIRST FLOOR
7.63
UTILITY
BALCONY
2
2
5.00
28.38
BALCONY
STAIRCASE LOBBY
STAIRCASE LANDING
2
1
1
7.25
16.00
8.38
10.00
5.00
16
4.00
0.88
STAIRCASE TREAD
76.25
340.50
6.00
6.38
92.44
160.00
41.88
56.00
767.06
1534.13
SECOND FLOOR
UTILITY
BALCONY
2
2
5.00
28.38
7.63
6.00
76.25
340.50
BALCONY
STAIRCASE LOBBY
2
1
7.25
16.00
6.38
10.00
92.44
160.00
1
16
8.38
4.00
5.00
0.88
41.88
56.00
STAIRCASE LANDING
STAIRCASE TREAD
767.06
THEREFORE TWO BLOCKS
1534.13
Page 41
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
TERRACE FLOOR
STAIRCASE LOBBY
NO
1
L
16.00
10.00
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
160.00
160.00
43
14.66
320.00
sqm
29.74
202.85
250%
709.98
21114.50
sqm
32.80
237.00
250%
829.50
27209.56
sqm
25.87
237.30
250%
830.55
21483.30
25.25
VERANDAH
VERANDAH
2
2
68.75
27.25
STORE
(ENTRANCE)
4
1
19.832
45.5
1
18
40.25
4.00
STAIRCASE LOBBY
STAIRCASE RISERS
0.33
0.33
0.33
0.33
0.33
0.33
0.58
16.67
45.38
17.99
26.18
15.02
13.28
41.98
176.48
352.95
FIRST FLOOR
UTILITY
25.25
BALCONY
BALCONY
STAIRCASE LOBBY
2
2
1
68.75
27.25
52
18
4.00
STAIRCASE RISERS
0.33
0.33
0.33
0.33
0.58
16.67
45.38
17.99
17.16
41.98
139.16
278.32
SECOND FLOOR
UTILITY
BALCONY
2
2
25.25
68.75
0.33
0.33
16.67
45.38
BALCONY
27.25
0.33
17.99
Page 42
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
STAIRCASE LOBBY
STAIRCASE RISERS
NO
1
18
H
0.33
0.58
52
4.00
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
17.16
41.98
139.16
278.32
sqm
25.87
237.60
250%
831.60
21510.46
sqm
2.21
237.90
250%
832.65
1838.64
sqm
371.51
350.00
10%
385.00
143033.22
1040.35
500%
6242.10
367363.19
TERRACE FLOOR
STAIRCASE LOBBY
0.33
36.00
11.88
11.88
44
23.76
1
1
76.00
16.00
21.00
7.50
19.50
7.25
1596.00
120.00
282.75
1998.75
45
18.12
3997.50
2.5
6.75
Railing staircase
45.00
3.00
sft
67.5
kg
202.50
sft
135
kg
270.00
kg
2470.13
kg
2942.63
Grills
as per window area ( 1 sft @ 2 kg )
1235.063
Total a + b + c
2.000
0.00
Page 43
Qtl.
29.43
Qtl.
58.85
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
TOTAL A
Page 44
BASIC
RATE
CP/
VAT
RATE
Rs.
AMOUNT
17694359.62
ITEM
NO.
HSR
REF.
B
28.18
b (i)
DETAIL OF WORKS
NO
15mm
80
28.21
a
20mm
960.00
3
1
1
50
50
50
25mm
500.00
2
150
300.00
35
105.00
405.00
810.00
20mm
25mm
28.28
a
292.59
7.25
380%
34.80
10182.26
Rmtr.
152.39
8.60
380%
41.28
6290.77
Rmtr.
246.88
9.60
380%
46.08
11376.04
Each
12.00
0.85
300%
3.40
40.80
Each
36.00
1.05
300%
4.20
151.20
Each
12.00
1.30
300%
5.20
62.40
Each
300.00
2.05
300%
8.20
2460.00
Each
40.00
2.60
300%
10.40
416.00
6
12.00
25
150
Rmtr.
18
36.00
AMOUNT
6
12.00
RATE
150.00
50.00
50.00
250.00
CP/
VAT
480.00
480.00
BASIC
RATE
QTY.
QTY. UNIT
25mm
300.00
1
20
20
40.00
Page 45
ITEM
NO.
HSR
REF.
30.50
DETAIL OF WORKS
ii
a)
NO
NS
24.00
30.41
BASIC
RATE
CP/
VAT
RATE
340%
12610.40
302649.60
350.00
8400.00
AMOUNT
Each
24.00
Each
24.00
2866.00
12.00
QTY.
12.00
QTY. UNIT
24.00
Page 46
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
NS
18.00
36.00
30.48
36.00
30.53
1950.00
70200.00
300%
392.00
14112.00
5386.00
30%
7001.80
168043.20
122.00
300%
488.00
11712.00
647.00
Each
36.00
Each
36.00
98.00
Each
24.00
Each
24.00
340%
18.00
102484.80
36.00
18.00
2846.80
Each
36.00
12.00
10
30.66
c)
24.00
12.00
24.00
Page 47
ITEM
NO.
HSR
REF.
11
30.67
(a)
DETAIL OF WORKS
NO
30.68
(b)
ii)
C.P. Brass
30.75
i)
24.00
30.76(a)
a
i)
RATE
AMOUNT
Each
24.00
27.50
340%
121.00
2904.00
Each
24.00
61.00
340%
268.40
6441.60
Each
36.00
116.00
340%
510.40
18374.40
Each
60.00
100.00
340%
440.00
26400.00
Each
96.00
130.00
340%
572.00
54912.00
12.00
24.00
18.00
bib cock
36.00
6
30.00
14
CP/
VAT
BASIC
RATE
12.00
13
QTY.
12
QTY. UNIT
60.00
48.00
96.00
Page 48
ITEM
NO.
15
HSR
REF.
N.S
b)
DETAIL OF WORKS
NO
QTY. UNIT
30.71
RATE
AMOUNT
Each
84.00
Each
24.00
600.00
50400.00
1526.80
36643.20
12.00
NS
CP/
VAT
42.00
84.00
600mmx450mm
17
BASIC
RATE
16
QTY.
24.00
347.00
340%
2
1
4.00
400.00
1600.00
4.00 Each
4.00
480.00
1920.00
12.00
550.00
6600.00
4.00 Each
12.00
Page 49
Each
ITEM
NO.
HSR
REF.
18
30.82
a
i)
DETAIL OF WORKS
NO
30
NS
60.00
3
6
35
70
1050.00
3
6
1
35
100
120
1650.00
1
30.00
Rft
20
30.88
RATE
AMOUNT
132.00
7920.00
320.02
140.00
44803.41
Rmtr.
502.90
165.00
82977.75
Rmtr
18.29
230.00
4206.03
Each
100.00
56.25
5625.00
1160.00
1240.00
Each
60.00
Rmtr.
30.00
340%
30.00
60.00
50.00
21
CP/
VAT
105.00
600.00
120.00
825.00
BASIC
RATE
105.00
420.00
525.00
QTY.
30.00
QTY. UNIT
100.00
12.50
350%
NS
a)
i
110mm dia
Plain bend
Each
8.00
145.00
ii
Door bend
Each
8.00
155.00
Page 50
ITEM
NO.
22
HSR
REF.
24
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
iii
Cowls
Each
8.00
55.00
iv
Each
8.00
215.00
Each
8.00
215.00
b)
i
90mm dia
Plain bend
Each
10.00
110.00
AMOUNT
440.00
1720.00
1720.00
ii
Door bend
Each
10.00
120.00
iii
Cowls
Each
10.00
50.00
iv
Each
10.00
90.00
Each
10.00
100.00
1100.00
1200.00
500.00
900.00
1000.00
340%
288.20
3458.40
0%
5263.00
63156.00
91.00
26626.03
30.110
b (iii)
23
DETAIL OF WORKS
Each
12.00
65.50
1000ltr. Capacity
Each
12.00
5263.00
80
Rmtr.
292.59
NS
480.00
480.00
960.00
3
1
1
50
50
50
150.00
50.00
50.00
Page 51
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
250.00
THEREFORE TWO BLOCKS
500.00
25mm
150
300.00
35
105.00
405.00
NS
810.00
12.00
20mm
15696.43
Rmtr.
246.88
131.00
32340.75
Each
12.00
55.00
660.00
Each
36.00
68.00
2448.00
Each
12.00
80.00
960.00
18
36.00
25mm
28
103.00
27
152.39
26
Rmtr.
12.00
Each
12.00
250.00
Each
12.00
300.00
3000.00
3600.00
NS
20
Each
40.00
150.00
6000.00
6.1
Page 52
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
SEWERAGE LINE
100mm i/d
150mm i/d
NO
1
1
120.00
30.00
3.5
3.5
5
5
cft
29
10.29
1
1
120.00
30.00
1.66
1.66
0.5
0.5
cft
10.41
1
1
1
1
120.00
30.00
120.00
30.00
1.66
1.66
0.08
0.196
1.33
1.33
29.87
a (i)
BASIC
RATE
CP/
VAT
RATE
AMOUNT
2,100.00
525.00
2,625.0
5250.00
cum
148.68
19.19
425%
100.75
14979.45
99.60
24.90
124.50
249.00
cum
7.05
336.25
450%
1849.38
13041.47
264.94
66.23
9.60
5.88
315.69
631.38
cum
17.88
615.60
450%
3385.80
60541.67
each
12.00
391.00
450%
2150.50
25806.00
31
QTY.
30
QTY. UNIT
6.00
12.00
Page 53
ITEM
NO.
32
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
29.84
10
20.00
each
20.00
582.00
450%
3201.00
64020.00
2.00
each
2.00
690.00
450%
3795.00
7590.00
TOTAL B
Page 54
Rs.
1415212.67
ITEM
NO.
HSR
REF.
C
31.36
DETAIL OF WORKS
NO
10
120.00
AMOUNT
each
120.00
524.00
10%
576.40
69168.00
each
360.00
433.00
10%
476.30
171468.00
each
180.00
639.00
10%
702.90
126522.00
each
72.00
486.00
10%
534.60
38491.20
each
180.00
283.00
10%
311.30
56034.00
each
240.00
970.00
10%
1067.00
256080.00
Light point
Medium point.
6
30
15
180.00
360.00
Long point
90.00
180.00
36.00
72.00
15
90.00
viii)
RATE
60.00
vii)
CP/
VAT
Fan point
Medium point.
iii
BASIC
RATE
QTY.
ii
QTY. UNIT
180.00
20
120.00
240.00
Page 55
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
31.40
280
1,680.00
3360.00
6
280
220
3360.00
31.21
xxi
xxii
10.20
10%
11.22
11489.46
mtrs.
1,024.02
16.30
10%
17.93
18360.60
mtrs.
134.10
24.50
10%
26.95
3613.92
mtrs
365.72
16.30
350%
73.35
26825.55
mtrs.
365.72
19.60
350%
88.20
32256.49
each
120.00
26.30
200%
78.90
9468.00
220.00
1,024.02
1,680.00
mtrs.
440.00
31.18
(xxvi)
100
600.00
1200.00
100
600.00
1200.00
10
60.00
120.00
Page 56
ITEM
NO.
HSR
REF.
NS
DETAIL OF WORKS
i) Wiring for telephone point with 0.6 mm dia 2
pair insulated annealed tinned electrolytic
copper conductor in 25 mm dia (1) PVC ISI
pipe 2 mm thick complete with accessories
such as bends, junction boxes, pull boxes etc.
with supplying and fixing suitable Modular MS
box of 1.6 mm thick MS sheet and Modular
telephone socket.
NO
NS
48.00
31.41
vi
48.00
31.17
a (ii)
ii) 8-wayTP&N(Vertical)(8+24)
RATE
AMOUNT
each
48.00
300.00
300.00
14400.00
each
48.00
350.00
350.00
16800.00
each
24.00
2100.00
10%
2310.00
55440.00
each
288.00
95.00
30%
123.50
35568.00
12.00
24.00
24
144.00
CP/
VAT
BASIC
RATE
24.00
QTY.
24.00
QTY. UNIT
288.00
6
6.00
Page 57
ITEM
NO.
HSR
REF.
DETAIL OF WORKS
NO
31.44
12.00
350
2,100.00
350
2,100.00
4200.00
10
4200.00
12.00
12.00
50
31.23
(v)
RATE
AMOUNT
each
12.00
499.00
30%
648.70
7784.40
mtrs.
1,280.02
31.00
10%
34.10
43648.67
mtrs.
1,280.02
37.00
10%
40.70
52096.79
each
12.00
378.00
350%
1701.00
20412.00
each
12.00
186.00
350%
837.00
10044.00
mtrs.
182.86
24.50
350%
110.25
20160.31
each
12.00
190.00
200%
570.00
6840.00
300.00
11
CP/
VAT
6.00
xii
BASIC
RATE
6.00
QTY.
QTY. UNIT
600.00
6.00
12.00
Page 58
ITEM
NO.
12
HSR
REF.
NS
DETAIL OF WORKS
NO
13
NS
36.00
10
14
NS
120.00
12
15
31.55
CP/
VAT
RATE
AMOUNT
each
36.00
2500.00
90000.00
each
120.00
1350.00
162000.00
each
144.00
1520.00
218880.00
each
120.00
195.00
23400.00
72.00
BASIC
RATE
60.00
QTY.
18.00
QTY. UNIT
144.00
10
60.00
120.00
Page 59
195.00
ITEM
NO.
16
HSR
REF.
31.25
(xI)
DETAIL OF WORKS
NO
QTY. UNIT
QTY.
BASIC
RATE
CP/
VAT
RATE
AMOUNT
16 sq mm 4 Core cable
110
660.00
1320.00
Mtr.
402.32
TOTAL C
Page 60
60.80
200%
182.40
73382.51
Rs. 1670633.8912657
DETAIL OF WORKS
UNIT
BASIC
RATE
PREMIUM
AMOUNT
Rmtr,/
sqm/
cum
3
Rs.
% age
Rs.
Rs.
17
cum
3.434
370%
16.1398
5.2 i
carriage 5 km
6 km to 10 km
cum
cum
21
7.5
450%
450%
115.5
41.25
4.1 (a)
loading / unloading
cum
4.75
450%
26.125
199.0148
RATE PER
CUM
199.0148
Page 61