COST ESTIMATES

A. Rate Analysis

1. The unit rates shall be arrived by considering the basic rates, lead distances, man power, machinery,
and materials. The unit rate for every individual item is arrived based on Karnataka, Bangalore
(Karnataka Public Works Department), Schedule of Rates for Bangalore District 2019 and Central Public
Works Department Delhi, Schedule of rates 2018. For items of work with no rates specified in the
schedule of rates, market rates are obtained and used.

B. Bill of Quantities & Cost Estimates

2. Total item wise quantities are calculated as per the detailed drawings. Separate heads for all
different items of work is included in the BOQ. The major work items considered are

• Earth work excavation

• Concrete o PCC leveling Course o Reinforced Cement concrete M30 o Foundation o For Walls,
columns, beams, slab etc

• Steel o Reinforcement o Foundation o For Walls, columns, beams, slab etc

3. Apart from the civil cost, provision for the following are also made

• Pavement cost

• Electrical cost

• Costs for plumbing, sanitation along with storage facilities

• Costs for office room, seating arrangement and other passenger amenities

4. The total project cost works out to INR 142.8 million.

 ARCHITECTURAL & STRUCTURAL WORKS
Dimensions
Item No Description Unit Total Remarks
Nos Length Width Depth Area
1.01 Excavation cum 1212.65
Column Raft
2.00 0.85 0.85 0.9 17.34 F1 C1
4.00 0.85 0.85 0.9 34.68 F1 C7
13.00 0.85 0.85 0.9 112.71 F1 C9
6.00 0.6 0.6 0.9 241.92 F2 C2
16.00 1.55 1.55 0.9 490.11 F3 C3
25.00 1.55 1.55 0.9 720.75 F3 C4
11.00 0.6 0.6 0.9 190.08 F2 C6
6.00 2.00 2.00 0.9 72.00 F4 C5
6.00 1.35 2.50 0.9 60.75 F5 C6
17.00 1.05 1.05 0.9 251.37 F7 C10
2.00 2.65 2.30 0.9 36.57 CF1 C4,C4
10.00 1.40 2.30 0.9 193.20 CF2 C8,C8

Stair case footing 2.00 2.52 0.60 0.75 9.07

Total 1212.65
1.01a Extra for every additional lift
of 1.5m or part thereof in -
all kinds of soil 1,856.47
2.00 0.85 0.85 0.6 6.65 F1 C1
4.00 0.85 0.85 0.6 26.59 F1 C7
13.00 0.85 0.85 0.6 86.41 F1 C9
6.00 0.6 0.6 0.6 185.47 F2 C2
16.00 1.55 1.55 0.6 375.75 F3 C3
25.00 1.55 1.55 0.6 552.58 F3 C4
11.00 0.6 0.6 0.6 145.73 F2 C6
6.00 2.00 2.00 0.6 55.20 F4 C5
6.00 1.35 2.50 0.6 46.58 F5 C6
17.00 1.05 1.05 0.6 192.72 F7 C10
2.00 2.65 2.30 0.6 28.04 CF1 C4,C4
10.00 1.40 2.30 0.6 148.12 CF2 C8,C8

Total 928.30

1.01b Extra for every additional lift

of 1.5m or part thereof in -
all kinds of soil -

Total -
1.02 Filling with good earth in
plinth 11,867.27
For Admin block 1 32.50 35.20 0.75 854.00
1 30.55 7.50 0.75 171.84
1 30.40 29.90 0.75 681.72
1 14.95 38.21 0.75 428.43
1 60.00 34.20 0.75 1,539.00
1 14.85 38.23 0.75 425.82
1 30.40 29.90 0.75 681.61
1 30.55 7.50 0.75 171.84
1 32.50 35.20 0.75 854.00
Platform 1 0.9 4,016.00 6,051.00

11,867.27
1.03 River sand Filling
cum 1,180.00
For Admin block 1 32.50 35.20 0.10 114.40
1 30.55 7.50 0.10 22.91
1 30.40 29.90 0.10 90.90
1 14.95 38.21 0.10 57.12
1 60.00 34.20 0.10 205.20
 ARCHITECTURAL & STRUCTURAL WORKS
Dimensions
Item No Description Unit Total Remarks
Nos Length Width Depth Area
1 14.85 38.23 0.10 56.78
1 30.40 29.90 0.10 90.88
1 30.55 7.50 0.10 22.91
1 32.50 35.20 0.10 114.40
Platform 1 0.10 4,016.00 403.40

Total 1,178.90
1.04 Damp proof Course sqm 313.00
2 96.65 0.45 86.99
2 74.75 0.45 67.28
2 52.65 0.45 49.77
1 37.74 0.45 16.98
2 30.55 0.9 91.65

Total 313.00
1.05 Water proofing material per 50 kg
cement 100.00
1 100.16 100.16

Total 100.00
1.06 M15 Concrete for Building cum 443.00
Column Raft 2.00 0.85 0.85 0.15 1.73 F1 C1
4.00 0.85 0.85 0.15 3.47 F1 C7
13.00 0.85 0.85 0.15 10.67 F1 C9
6.00 0.6 0.6 0.15 24.19 F2 C2
16.00 1.55 1.55 0.15 49.01 F3 C3
25.00 1.55 1.55 0.15 72.08 F3 C4
11.00 0.6 0.6 0.15 19.01 F2 C6
6.00 2.00 2.00 0.15 7.20 F4 C5
6.00 1.35 2.50 0.15 6.08 F5 C6
17.00 1.05 1.05 0.15 25.14 F7 C10
2.00 2.65 2.30 0.15 3.66 CF1 C4,C4
10.00 1.40 2.30 0.15 19.32 CF2 C8,C8

Below plinth beam

PB1 1.00 2,059.30 0.45 0.15 139.00
PB2 1.00 470.33 0.45 0.15 31.75
PB1A 1.00 317.33 0.45 0.15 21.42
PB1B 1.00 70.41 0.45 0.15 4.75
PB2A 1.00 32.54 0.45 0.15 2.20

Stair case footing 2.00 2.52 0.60 0.15 1.81

Total 443.00
1.07 M30 Concrete Building
6,589.48

RAFT 2.00 1.40 1.40 0.30 2.35 F1 C1

4.00 1.40 1.40 0.30 4.70 F1 C7
13.00 1.40 1.40 0.30 15.29 F1 C9
6.00 1.05 1.05 0.20 24.70 F2 C2
6.00 0.30 3.21 26.92
16.00 1.40 1.40 0.50 133.28 F3 C3
16.00 0.50 4.92 83.64
25.00 1.40 1.40 0.50 196.00 F3 C4
25.00 0.50 4.92 123.00
11.00 1.05 1.05 0.20 19.40 F2 C6
11.00 0.30 3.06 20.16
6.00 0.85 0.85 0.35 12.14 F4 C5
6.00 0.35 -
6.00 0.6 2.20 0.20 6.34 F5 C6
 ARCHITECTURAL & STRUCTURAL WORKS
Dimensions
Item No Description Unit Total Remarks
Nos Length Width Depth Area
6.00 0.35 3.64 7.64
17.00 1.80 1.80 0.35 43.09 F7 C10
17.00 0.35 -
2.00 5.00 2.00 0.50 10.00 CF1 C4,C4
10.00 2.50 2.00 0.20 10.00 CF2 C8,C8
10.00 0.40 3.48 27.80

Stair case footing 2.00 2.52 1.05 0.28 2.91

Columns pedestal 2.00 1.00 1.00 0.75 3.00 F1 C1

4.00 0.65 0.65 0.75 2.54 F1 C7
13.00 0.70 0.55 0.75 7.51 F1 C9
6.00 1.00 1.00 0.75 21.00 F2 C2
16.00 1.00 1.00 0.75 25.50 F3 C3
25.00 1.00 1.00 0.75 37.50 F3 C4
11.00 0.85 0.85 0.75 11.92 F2 C6
6.00 1.00 1.00 0.75 9.00 F4 C5
6.00 1.00 1.00 0.75 4.50 F5 C6
17.00 0.75 0.60 0.75 12.83 F7 C10
2.00 1.00 1.00 0.75 3.00 CF1 C4,C4
40.00 0.40 0.55 0.75 6.60 CF2 C8,C8

Columns upto Plinth Level 2.00 2.95 0.385 4.54 F1 C1

4.00 0.35 0.35 2.95 0.123 2.89 F1 C7
13.00 0.40 0.25 2.95 0.100 7.67 F1 C9
6.00 2.75 0.385 29.63 F2 C2
16.00 0.9 0.385 19.63 F3 C3
25.00 0.9 0.385 28.86 F3 C4
11.00 0.55 0.65 2.00 0.358 15.73 F2 C6
6.00 2.15 0.385 9.93 F4 C5
6.00 1.90 0.385 4.39 F5 C6
17.00 0.45 0.30 2.15 0.135 11.03 F7 C10
2.00 2.00 0.358 2.87 CF1 C4,C4
40.00 0.40 0.55 1.90 0.220 16.72 CF2 C8,C8

Plinth Beam -
PB1 1.00 2,059.30 0.25 0.65 334.64
PB2 1.00 470.33 0.25 0.45 52.91
PB1A 1.00 317.33 0.25 0.65 51.57
PB1B 1.00 70.41 0.25 0.65 11.44
PB2A 1.00 32.54 0.25 0.45 3.66
-
Columns upto Platform 2.00 5.00 0.385 7.70 F1 C1
4.00 0.35 0.35 6.00 0.123 5.88 F1 C7
13.00 0.40 0.25 6.00 0.100 15.60 F1 C9
6.00 5.00 0.385 53.88 F2 C2
-
Columns upto Atrium slab
level
16.00 7.00 0.385 91.59 F3 C3
25.00 6.00 0.385 115.45 F3 C4
11.00 6.00 0.358 47.19 F2 C6
6.00 2.00 0.385 18.47 F4 C5
6.00 6.00 0.385 13.85 F5 C6
17.00 0.45 0.30 6.00 0.135 30.78 F7 C10
2.00 6.00 0.358 8.60 CF1 C4,C4
40.00 0.40 0.55 6.00 0.220 51.40 CF2 C8,C8
 ARCHITECTURAL & STRUCTURAL WORKS
Dimensions
Item No Description Unit Total Remarks
Nos Length Width Depth Area
Shuttering Works
1.09 For Foundation 709.25
RAFT FOUNDATION 2.00 5.60 0.30 6.72 F1 C1
4.00 5.60 0.30 13.44 F1 C7
13.00 5.60 0.30 43.68 F1 C9
6.00 8.40 0.20 47.04 F2 C2
16.00 10.60 0.50 190.40 F3 C3
25.00 10.60 0.50 280.00 F3 C4
11.00 8.40 0.20 36.96 F2 C6
6.00 6.80 - - F4 C5
6.00 9.20 0.60 33.12 F5 C6
17.00 7.20 - - F7 C10
2.00 14.04 0.50 14.04 CF1 C4,C4
10.00 9.00 0.20 36.00 CF2 C8,C8
Stair case footing 2.00 7.14 0.28 7.85

1.10 For Columns & struts 1,643.41

Columns pedestal 2.00 2.00 0.75 6.00

Dimensions
tem No Description Unit Total Remarks
Nos Length Width Depth Area
4.00 2.60 0.75 15.60
13.00 2.50 0.75 48.75
6.00 2.00 0.75 82.00
16.00 2.00 0.75 102.00
25.00 2.00 0.75 125.00
11.00 3.40 0.75 56.10
6.00 2.00 0.75 36.00
6.00 2.00 0.75 14.00
17.00 1.35 0.75 76.95
2.00 2.00 0.75 6.00
40.00 1.90 0.75 57.00

Columns upto Plinth Level 2.00 2.20 2.95 25.95

4.00 1.40 2.95 33.04
13.00 1.30 2.95 99.71
6.00 2.20 2.75 169.33
16.00 2.20 0.9 112.15
25.00 2.20 0.9 164.93
11.00 1.73 2.00 76.03
6.00 2.20 2.15 56.74
6.00 2.20 1.90 25.07
17.00 0.9 2.15 122.55
2.00 2.20 2.00 17.59
40.00 1.90 1.90 144.40
Columns upto Platform 2.00 2.20 5.00 43.98
4.00 1.40 6.00 67.20
13.00 1.30 6.00 201.40
6.00 2.20 5.00 307.88
Columns upto Atrium slab
level
16.00 2.20 7.00 523.39
25.00 2.20 6.00 659.73
11.00 1.73 6.00 228.08
6.00 2.20 2.00 105.56
6.00 2.20 6.00 79.17
17.00 0.9 6.00 342.00
2.00 2.20 6.00 52.78
40.00 1.90 6.00 456.00

1.11 For Slabs 33,010.00

33,009.96
 1.12 For Lintels and Beams 19,596.34
19,596.34

1.13 For Stairs and Ramps 800.00

800.00

1.14 HYSD Steel upto 16mm dia MT 2,159.58

Foundation 50 Kg/cum 35.46
Columns 240 Kg/cum 71.71

Dimensions
Item No Description Unit Total Remarks
Nos Length Width Depth Area
Beams 230 Kg/cum 56.34
Slabs 480 Kg/cum 1,980.60
Stair 200 Kg/cum 2.00
Verttical Fins 80 Kg/cum 11.47

0.6 Brick work in CM 1:5 mix .

0.6a All Works Upto Plinth Level cum 863.42
Ground Floor
2.00 117.18 3.00 0.23 160.85
1.00 149.98 3.00 0.23 103.49
2.00 234.61 3.00 0.23 323.75

Deduction for Doors -

First Floor
-
2.00 163.62 3.00 0.23 225.79
-
Head Room 2.00 25.20 1.05 0.23 48.69
Deduction for Doors -
Deduction for ventilators -
Centre wall -
Parapet G.F -
Parapet F.F -
Steps 0.02 -

0.6b Extra for brick work for 863.42

Qty as the BW of all works 863.42
Total 863.42
0.6c Half Brick wall Cum 19.00
Ground Floor
11.00 1.35 3.00 0.12 10.25
2.00 11.40 3.00 0.12 8.83

-
-
-
Total 19.00
1.16 Plastering with CM 1:4 mix Sqm 3,752.00
Ground Floor 2.00 117.18 3.00 703.05
1.00 149.98 3.00 449.94

2.00 234.61 3.00 1,407.63

First Floor 2.00 163.62 3.00 981.71

2.00 25.20 1.05 211.68

 ARCHITECTURAL & STRUCTURAL WORKS
Dimensions
Item No Description Unit Total Remarks
Nos Length Width Depth Area
Total 3,752.00
1.17 Plastering with CM 1:4 mix Sqm 4,086.00
Ground Floor 2.00 117.18 3.00 703.05
1.00 149.98 3.00 449.94
2.00 234.61 3.00 1,407.63

First Floor 2.00 163.62 3.00 981.71

2.00 25.20 1.05 211.68

For Half Brick Wall 42.00 1.35 3.00 178.20

2.00 11.40 3.00 153.60

long wall
short wall
wall
wall

Total 4,086.00
1.18 1:3 Plastering for Ceiling 13,418.47
Ground Floor 1.00 32.50 35.20 1,142.00
1.00 30.55 7.50 229.13
1.00 30.40 29.90 908.96
1.00 14.95 38.21 570.64
1.00 60.00 34.20 2,052.00
1.00 14.85 38.23 567.76
1.00 30.40 29.90 908.81
1.00 30.55 7.50 229.13
1.00 32.50 35.20 1,142.00
Platform 1.00 4,016.00 4,016.00
First Floor
2.00 62.32 10.00 1,246.38
2.00 15.14 8.33 252.28
2.00 15.57 4.20 130.79

Total 13,418.47
1.19 Two coats of acrylic
emulision paint(Beige
colour) interior 7,839.83
Ground Floor 5120.64
-
First Floor 2,718.59
-
-
-
Deduction for Doors -
Deduction for ventilators -
Centre wall -

Total 7,839.83
 ARCHITECTURAL & STRUCTURAL WORKS
Dimensions
Item No Description Unit Total Remarks
Nos Length Width Depth Area
0.60 Two coats of cement Sqm 13,414.00
-
Same as plastering 13,418.47
-
-
Total
13,419.00
Supply and fixing of country
0.61 wood frames cum 2.54
-
Door 65.00 5.20 0.075 0.10 2.54
-
-
-
Ventilators -
Painting on wodden works
with 2 coats enamel Paint
( Frames )
0.62 Sqm 137.00
-
-
Door 65.00 1.05 1.00 136.50
-
-

Total 137.00
Ventilators glazing
0.63 Sqm 117.00
36.00 116.64
-
Total 117.00
0.64 Aluminium Ventilators
Kg 592.00
36.00 1.00 1.00 16.50 592.00
-
Total 592.00
0.65 M.S Grills
Kg 3,500.00
1.00 100.00 1.00 35.0000 3,500.00
-
Total 3500.00
0.66 Painting steel work
Sqm 60.00
1.00 100.00 1.00 0.60 60.00
-
Total 60.00
0.67 Granolithic flooring 50mm sqm 13,435.00

Ground Floor 1.00 32.50 35.20 1,142.00

1.00 30.55 7.50 229.13
1.00 30.40 29.90 908.96
1.00 14.95 38.21 570.64
1.00 60.00 34.20 2,052.00
1.00 14.85 38.23 567.76
1.00 30.40 29.90 908.81
1.00 30.55 7.50 229.13
1.00 32.50 35.20 1,142.00
Platform 1.00 4,016.00 4,016.00
First floor 2.00 823.00 1,646.00
Total 13,435.00
0.68 40 mm brick Aggregates sqm
below 1:2:4 pcc Flooring 11789.00
 ARCHITECTURAL &
STRUCTURAL WORKS
Dimensions
Item No Description Unit Total Remarks
Nos Length Width Depth Area
11789.00
Total 11789.00
0.69 Random Rubble Masonry
cum 629.55
-
-
2.00 96.65 1.14 220.36
2.00 74.75 1.14 170.43
2.00 52.65 1.14 126.08
1.00 37.74 1.14 43.02
2.00 30.55 1.14 69.65
-
-
Total 629.55
Factory made panelled door
1.30 shutters Sqm 136.50
-
-
Door 136.50
Total 136.50

1.31 Painting top of roofs Sqm 9,611.00

1,671.00
7,951.00
Total 9,611.00

1.32 Verical Fins Sqm 956.00

For Handrail of ramps 2.00 100.00 1.00 400.00

1.00 556.00 1.00 556.00
Parapet wall at Ground floor
-
-
-
Parapet wall at first floor -
-

Total 956.00

1.33 RCC work for Verical Fins Cum 143.40

2.00 100.00 1.00 0.15 60.00
1.00 556.00 1.00 0.15 83.40
143.40

ABSTRACT ESTIMATE
Architectural and structural works 80,479,540.00
Pavement Works 25,085,263.00
Electrical Lighting and Related Works LS 8,845,184.00
Plumbing Works LS 9,950,832.00
Seating and Waiting arrangement 6,633,888.00
Land Scaping 6,633,888.00
Quality Control Charge @ 1% 1,105,648.00
Advertisement Charges 250,000.00
Contingencies @ 0.5% 552,824.00
VAT added @ 2.8% 2,895,814.00
Service Tax @ 2.08% 2,379,748.00

Total Rs 142,862,629.00
Total in Crores 14.28