Budget VERSUS ACTUALS - Hasraj Mane Villa

AMBY VALLEY SAHARA LAKE CITY
PACKAGE BUDGET APPROVAL REQUEST FORM
Package HALF ACRE VILLA Costing Rev 0 Package 12 D 10

PACKAGE
Description ON PLOT NO 271. Cell No. No. Number

Package Budget Amount 250.79 Baseline Cost Estimate N.A Previous Spending 0.00
(INR x Lacs) (INR x Lacs) Authorized (INRxLacs)
Cost Estimate Summary INR in Lacs Estimate Date 22nd March 2004
DIRECT COST 239.09
Estimate Type
INDIRECT COST 0.00 Pre-Concept Pre-Design Pre-Construction
GROWTH ALLOWANCE 11.70 Concept to Begin
ANY OTHER COST Package Status Concept Approved
TOTAL ESTIMATED COST 250.79 Detail Designed
PACKAGE COST ESTIMATE
Background
As per directions of Honourable Saharasri, 1 Nos. Sample Villa is to be built on Plot no 271. as per designs of M/s Harshraj Mane (Consultant)
in Stage 1-D of AVSLC. This budget request is for One no.Sample Villa having the following Floor Space Index area (F.S.I.), Built-up area
(B.U.A.).
• Floor Space Index Area (F.S.I.) - 5035 Sft.
• Built-up Area (B.U.A.) - 6900 Sft.
• Built-up Area (B.U.A.) Swimming Pool - 1418 Sft.
Comments/Remarks
The scope of this Budget Request comprises of Civil Works, Roofing, Interior Works (Flooring, Skirting, Dado,Doors & Windows, Built in
Furniture), H.V.A.C. works, Internal Plumbing incl. sanitary fittings, External Plumbing, Electrical, External Development & Swimming Pool
Works incl. Swimming Pool equipment, Water meters etc other works. (Awarded Works as well as Works to be Awarded).
The Current Budget Request is for the total package ie; 250.79 lacs
An Immediate Approval of the package budget is required since most of the works are awarded, some works are completed and payments to
be done to the contractors against the commitments.
Current Budget Requirement Purpose of Current Budget Requirement
( INR in Lacs )
250.79 STUDY/DESIGN CONSTRUCTION STUDY/DESIGN/CONSTRUCTION
THIS BUDGET REQUEST
Tentative Cash Flow - Current Budget Requirement ( INR in Lacs )

Month Feb-04 Mar-04 Apr-04 May-04 Jun-04 Jul-04 Aug-04 Sep-04 Oct-04 Nov-04 Dec-04 Jan-05 Feb-05 Mar-05 Apr-05 May-05
Amount 50 40 40 40 40 41
Sajid Ahmed D.S.Ahlawat T. S.R.Murthy G.J.Konnur
Sr.Executive Worker Dev.Group Manager # 8 Dy. Programme Manager Project controls Manager
Dy.Manager Worker Dy.Sr.Mnager Worker Dy.Manager Worker
Comments/Remarks
PM
Sign
Date
Comments/Remarks
DDW
Sign
Date
Comments/Remarks
MCC
Sign
Date
AMOUNT AUTHORISED
Saharasri
(INR in Lacs )
Hon'ble
250.79
Hon'ble
Saharasr
250.79
Costing Cell No.
Package Number: 12 D 10
Package Description: Half Acre Villa - Plot No. 271.
Status Date: 22-Mar-04
Qualifications and assumptions
Scope of Estimate
The scope of the estimate includes the following :
1 Consultancy Services
2 Geo-Technical Investigations
3 Civil Works including Earthwork, PCC, RCC, Plastering, Structural Steel Works, Masonry works etc.
4 Toilet Water Proofing works
5 Roofing works
6 Interiors like Flooring, Skirting, Dado, Painting, Door frames, Door shutters, Counters and ledges
7 Fixed & Loose furniture's and Kitchen equipment.
8 Plumbing and Sanitary pipe line including Fitting & Fixtures.
9 Electrical works including conduiting, wiring, MV Panels, Fitting and Fixtures.
10 HVAC Works
11 Structural Glazing (3225 sft)
12 Hand Railing for Staircase
13 Construction of Swimming Pool 1418 sft approximate (Including Earthwork, RCC, waterproofing, finishing, pool
equipment, installation of equipment, lighting and associated piping works etc.)
14 Water Supply to Villa from nearest source
15 Approach Road 225 sqm
16 Soft Land Scaping 1120 sqm
17 Security System
18 IT & Telecom Works
19 Infrastructure cost for IT & Telecom
Qualifications & Assumptions:

1 The bill of quantities for Civil, Interiors like flooring, dado, finishing etc., Plumbing & Sanitary, Electrical and
HVAC has been developed in co-ordination with Project in Charge.
2 The bill of quantities for Roof truss and Wooden Roofing works are provided by TOT in-coordination with Project
in Charge.
3 The bill of quantity of Structural glazing, Stair case railing has been provided by Project in Charge.
4 The bill of quantity of Swimming pool for civil and finishes has been provided by Project in Charge.
5 Water supply to Villa, 65 mm dia G.I. Pipe has been considered for a length of 500 Rmt.
6 Approach Road to Villa, Pavement width 5 m and length of road 45 Rmt has been considered.
7 The Costs for Security System is as per the quote from the concerned agency.
8 IT& Telecommunication works are as per the inputs from IT & Telecom Dept.
Pricing
1 The cost estimate for Consultancy, Civil works, Structural steel works for roofing, Plumbing & Sanitary pipe line
works including installation of Fitting & Fixtures, Electrical works and HVAC works has been developed using
awarded contract.
2 The cost estimate for Toilet Water proofing works, Interior works, Water supply to Villa and Approach road has
been developed using rate analysis as per CPWD Norms.
3 The cost estimate for Wooden roofing works has been developed as per information provided by TOT.
4 The cost estimate for Roofing works has been developed using quotations from M/s Texas.
5 The cost estimate for Fixed furniture's has been developed using analysed rates.
6 The cost of Plumbing & Sanitary fixtures (Materials only) is taken on the basis of quotations.
7 The cost of Loose furniture, Kitchen equipment and Electrical fittings are considered as Provisional sum for
budget purpose only.
8 The unit rate for Structural Glazing is assumed.
9 The unit rate for Staircase railing is assumed.
10 The cost of equipment for Swimming Pool has been developed using quotations from vendors.
11 The cost of Landscaping, Security, IT & Telecom has been provided be respective departments.
12 The price level of this cost estimate is March, 2004.
13 A Growth Allowance of 5% on all direct Costs has been provided in the budget.
Exclusions
1 Surveying Costs
2 No Boundary Wall is envisaged, hence it is excluded from the Estimate.
3 Artifacts
4 Hydro pneumatic system for the building.
5 Any works other than the scope mentioned above.
6 Heat Pump for Swimming Pool.
SUMMARY COST ESTIMATE
Costing Cell No.

Package Number: 12 D 10
Package Description: Half Acre Villa - Plot No. 271.
Status Date: 22nd Match 2004
ITEM DESCRIPTION Total Estimated Cost
Material Cost Contract Cost Labour Cost Total
A DIRECT COST
A.1 DESIGN AND ENGINEERING 509,190 509,190

A.2 MATERIALS AND SUPPLY 2,200,000 2,200,000
CONSTRUCTION AND
A.3 18,923,185 18,923,185
LANDSCAPING
UTILITIES AND
A.4 INFRASTRUCTURE WITHIN 1,124,898 1,124,898
PACKAGE BATTERY LIMIT
A.5 OTHER DIRECT COST 1,151,407 1,151,407
Sub-Total A 23,908,680
B INDIRECT COST
Commissioning and 2 Yrs Spares

Taxes - -
Freight
Insurances
Performance Bonds & Guarantees
Permits (Owner'S Estimate)
Licenses & Royalties
Warranty Related Expenses
Charge of Working Capital
Cost of Letters Of Credit
Gain/Loss on Currency Translation
Cost of Hedging Program
Sub-Total B -
C ANY OTHER COSTS
Growth Allowance 1,169,975 1,169,975

Escalation
Any Other Cost
Sub-Total C 1,169,975
Total 25,078,655
Y.V.Ranga Rao G.J.Konnur D.S.Ahlawat
Cost Estimator Project controls Manager Dev.Group Manager # 8

Jr. Executive Worker Dy.Manager Worker Dy.Manager Worker
list of contractor Nature of work Contract no Contract value
M/S MECPL
CHOOYAL WOODCRAFT
ACE DECORATORS
PRAKASH INCORPORATION
WEST COUST
WEST COUST
R.K. CHAVAN
ATERVA ENGINEERS
ATRAL
OYSTER POOL
Amended value Status of work Final bill status
BUDGET PRESENTATION SHEET
HALF ACRE VILLA
Amount Contracts Purchases TOTAL
Sr. No. Item Description (in INR)
DETAIL EXECUTED BALANCE DETAIL EXECUTED BALANCE
Built-up area in sft 6,900
1 Consultancy Fees 491,900.00 491,900.00 491,900.00
2 Geo-technical Investigation 17,290.00 17,290.00 17,290.00
3 Civil Works (including Earthwork, PCC, RCC, Plastering, 4,055,820.00 Civil works to milleneum including 4269343 6930860
Structural Steel Works, Masonry works etc.) civil works of swimming pool
Monsoon shed 730547

Departmental labour used for 125000
Scaffolding works of Glazing, Roof,
material shifting, cleaning, plumbing
fixtures, general miscelleneous
works
External development Prakash in 1805970
corporation includes boundary wall,
chainlink fencing, entry gate,
security cabin
4 Toilet Water Proofing works 18,630.00 Water proofing including that of 22500 22,500.00
swimming pool
5 Roofing works 2,767,935.00 Cost of Labor from TOT 310390 Burma Wood 636431 2977945
Fixing of Shingles 444875 Ply 443037
SKY LIGHT 47693 Merantee wood 52245
GI Straps 132682
Shingles 838322
Fevicol & Misc. 40155
Bolts 32115
6 Interiors (Flooring, Skirting, Dado, Painting, Door 3,219,885.00 Order to Choyal Woodcraft 5800000 Hardware 28456 7107979
frames, Door shutters, counters and ledges)
Providing & Fixing Pergo Flooring 325255 Palladio Tiles for Master toilet 51250
& Kitchen
External painting 650000
Shot Blasted Pavers 175725
Column Clading 25000
Coating on flamed granite 52293
7 Fixed furniture 1,164,720.00 Included in 12 D 10 F choyal
8 Plumbing & Sanitary pipe line works including cost of 1,521,795.00 Plumbing to milleneum 387102 1282449.5
Fitting & Fixtures
Toilet Assessories 272523
Sanitary fittings & fixtures 622824.5
9 Electrical works including fitting & fixtures 1,877,930.00 Order to Jai Hind 1600000 Cost of Electrical Fittings 785035 2,617,726.00
Cost of Automation 160728 Cost of main cable 9137
cost of landscaping cable 62825
2,617,726.00
Amount Contracts Purchases TOTAL
Sr. No. Item Description (in INR)
DETAIL EXECUTED BALANCE DETAIL EXECUTED BALANCE
1
10 HVAC works 427,377.00 HVAC work to vigneshwar 533539 593,539.00

HVAC work to Voltas 60000
5 Structural Glazing works 1,209,375.00 Euro Architectural 1274895 1,274,895.00
10 Hand Railing works 150,000.00 Railing for villa 0.00
11 Loose furniture 2,200,000.00 Curtain fixing 35780 Channels 52600 2880639

Kitchen Cabinets fixing 156424 Fabric for furniture & curtains 1050868
Gurleen works 62502 Furniture 500101

Mattress & Pillows 64277
Kitchen Cabinets & chimney 435921
Gyesers 60000 Art Effect 111813

Refrigerator, washing 150353
machine, oven, dishwasher,
drier
Pending art effects bought by 200000
Shri Neeraj Tripathi but not
regularised till date
12 I.T. & Telecom works 384,700.00 384,700.00 384,700.00
13 Security system 130,154.00 130,154.00 130,154.00
Sub-total (I) - Building 19,637,511.00
II Other Cost
1 Swimming Pool (including Earthwork, RCC, 2,509,718.20 995,000 Order for piping to Oyester pool 314951 Swimming pool equipments 257913.9 2355248.9
waterproofing, finishing, pool equipment, installation of
equipment, lighting and associated piping works etc.)
98,370 Fixing of Palladio tiles 82070 Palladio Tiles 228523

Wooden Deck and Railing 213392 Water tank 27437
Pebllino tiles 100000
Electrical Pannel 41462
Approx Water proofing of swimming 94500
pool
Approx Cost of civil works paid to 995000
Milleneum
2 Water supply to Villa 290,707.85
3 Approach Road 159,176.25 Approach road & Misc. Civil Works 417500 587500
for external development
Supply & fixing cobble stones in 170000
approach road
4 Landscaping works 160,160.00 160,160.00 160,160.00
5 IT & Telecom Infrastructure 1,151,407.00 1,151,407.00 1,151,407.00
Sub-total (II) - Other Cost 4,271,169.30
III Growth Allowance 1,169,974.52
Grand Total (I+II+III) 25,078,654.82 30966892
Cost per sft on FSI area (FSI area 5035 sft)
21870345 2009703 6834244.4 252600 30966892.4

COST ESTIMATING WORKING SHEET
Package Number: 12 D 10 Package Description: Half Acre Villa - Plot No. 271. Status Date: 22-Mar-04 Costing Cell No.
MTO Allowance
Neat
Sect Cost code Est Source Cost Description / Parameters UOM Unit Base Cost Estimated Costs Taxes and Duties Freight Cost
Qty
Growth Total
Disc Area Pkg Type 1 Code 2 Source 3 Material Contract Cost Labour Material Contract Cost Labour Cost Sub-Total Spares
Turnover
Allowance Amount
Tax (ind)
Service
Service
Cost Cost Cost
CST &
Excise
Ocean
Inland
WCT
(imp)
Tax
Tax
5% 16% 15% 4% 8% 15% 9% 3% 5%
A DIRECT COST
A.1 DESIGN AND ENGINEERING
12 D 10 D INR F Consultancy Charges lot 1 491900.00 491,900.00 491,900.00 inclusive 491,900.00
12 D 10 D INR F Geo-technical Investigation lot 1 17290.00 17,290.00 17,290.00 inclusive 17,290.00
S /total --- A.1 509,190.00 509,190.00 509,190.00
A.2 MATERIALS AND SUPPLY

12 D 10 R INR E Loose Furniture and Kitchen Equipement lot 1 2200000.00 2,200,000.00 2,200,000.00 110,000.00 2,310,000.00
S /total --- A.2 2,200,000.00 2,200,000.00 110,000.00 2,310,000.00
A.3 CONSTRUCTION AND LANDSCAPING

Building Works
12 D 10 D INR F Civil Works for villa (including Earthwork, PCC, RCC, Plastering, Structural Steel sft 6900.00 587.80 4,055,820.00 4,055,820.00 202,791.00 inclusive 4,258,611.00
Works, Masonry works etc.)
12 D 10 D INR E Toilet Water Proofing works sft 6900.00 2.70 18,630.00 18,630.00 931.50 inclusive 19,561.50
12 D 10 O INR E Roofing works sft 6900.00 401.15 2,767,935.00 2,767,935.00 138,396.75 inclusive 2,906,331.75
12 D 10 D INR E Interiors (Flooring, Skirting, Dado, Painting, Door frames, Door shutters, conters and sft 6900.00 466.65 3,219,885.00 3,219,885.00 160,994.25 inclusive 3,380,879.25
ledges)
12 D 10 D INR E Fixed furniture sft 6900.00 168.80 1,164,720.00 1,164,720.00 58,236.00 inclusive 1,222,956.00
12 D 10 O INR E Plumbing and Sanitary Fitting & Fixtures (Material only) sft 6900.00 116.90 806,610.00 806,610.00 40,330.50 inclusive 846,940.50
12 D 10 D INR F Plumbing & Sanitary piping works including installation of Fitting & Fixtures sft 6900.00 103.65 715,185.00 715,185.00 35,759.25 inclusive 750,944.25
12 D 10 D INR F Electrical works including conduiting, wiring and MV Panels. sft 6900.00 199.70 1,377,930.00 1,377,930.00 68,896.50 inclusive 1,446,826.50
( Excluding Fixtures & Instruments )
12 D 10 R INR E Electrical Fitting and Fixtures lot 1 500000.00 500,000.00 500,000.00 25,000.00 525,000.00
12 D 10 D INR F HVAC Works lot 1 427377.00 427,377.00 427,377.00 21,368.85 inclusive 448,745.85
12 D 10 O INR E Structural Glazing sft 3225.00 375.00 1,209,375.00 1,209,375.00 60,468.75 inclusive 1,269,843.75
12 D 10 R INR E Hand Railing for Staircase Rmt 50.00 3000.00 150,000.00 150,000.00 7,500.00 inclusive 157,500.00
Swimming Pool Works
12 D 10 O INR B Construction of Swimming Pool Sq.ft 1418.00 1769.90 2,509,718.20 2,509,718.20 125,485.91 inclusive 2,635,204.11
( Including Earthwork, RCC, waterproofing, finishing, pool equipment, installation of
equipment, lighting and associated piping works etc.)
S /total --- A.3 18,923,185.20 18,923,185.20 946,159.26 19,869,344.46
A.4 UTILITIES AND INFRASTRUCTURE WITHIN PACKAGE BATTERY LIMIT

12 D 10 D INR E Water Supply to Villa from nearest source lot 1 290707.85 290,707.85 290,707.85 14,535.39 inclusive 305,243.24
12 D 10 D INR E Approach Road Sq.M 225.00 707.45 159,176.25 159,176.25 7,958.81 inclusive 167,135.06
12 D 10 O INR E Soft Land Scaping Sq.M 1120.00 143.00 160,160.00 160,160.00 8,008.00 inclusive 168,168.00
12 D 10 O INR E Security System lot 1 130154.00 130,154.00 130,154.00 6,507.70 inclusive 136,661.70
12 D 10 O INR E IT&Telecom Works lot 1 384700.00 384,700.00 384,700.00 19,235.00 inclusive 403,935.00
S /total --- A.4 1,124,898.10 1,124,898.10 56,244.91 1,181,143.01
A.5 OTHER DIRECT COST

12 D 10 O INR E IT &Telecom Infrastructure lot 1 1151407.00 1,151,407.00 1,151,407.00 57,570.35 inclusive 1,208,977.35
S /total --- A.5 1,151,407.00 1,151,407.00 57,570.35 1,208,977.35
TOTAL SECTION A 23,908,680.30 23,908,680.30 1,169,974.52 25,078,654.82
B INDIRECT COST INDIRECT COST
TOTAL SECTION B
C ANY OTHER COSTS ANY OTHER COSTS
TOTAL SECTION C
Total 23,908,680.30 23,908,680.30 1,169,974.52 - 25,078,654.82
Note:
1 Estimating Types are : "R" for Rough Order of Magnitude, "O" for Order of Magnitude and "D" for Definitive Cost Estimates
2 Source Codes are: "FX" for Foreign component and "IC" Indian Component
3 Cost Sources are: "E" for estimates, "B" for budgetary quotes and "F" for firm quotes
4 MTO allowance: Material Take-off allowance is to be added for inaccuracy of bill of quantities and Material Cut/Waste during construction
Abstract Estimate of Civil works Building and Swimming Pool (Half Acre Villa - Plot no. 271)
Sr. No. Item Description Unit Quantity Rate Amount
(in Rs.) (in Rs)
SECTION - I SITE CLEARANCE

SA-1 Earth work excavation over areas (exceeding 30 cm Cum 1250.00 70.00 87500.00
in depth, 1.50 m in width as well as 10 sqm on plan)
including disposal of excavated earth, lead upto 50 m
and lift upto 1.5 m; dispsed earth to be levelled and
neatly dressed in Hard soil.
SA-2 Same as item No. SA-2 above but in Ordinary rock. Cum 250.00 220.00 55000.00
SECTION TOTAL 142,500.00

SECTION - II EARTH WORK AND EXCAVATION
E-1 Earth work in excavation in foundaion, trenches or
drains (not exceeding 1.50 m in width or 10 sqm on
plan) including dressing of sides and ramming of
bottoms including getting out the excavated soil and
disposal of surplus excavated soil as directed, within
a lead of 50 m in Hard soil.
(a) Lift upto 1.5 m Cum 90.00 94.50 8505.00

(b) Lift above 1.5 m and upto 3 m Cum 20.00 120.75 2415.00
a lead of 50 m in Ordinary rock.
(a) Lift upto 1.5 m Cum 20.00 252.00 5040.00

E-3 Filling earth obtained from borrow area in trenches, Cum 350.00 100.00 35000.00
plinth, sides of foundations etc. in layers not
exceeding 20 cm in depth; consolidating each
deposited layer by ramming and watering, lead upto
50 m and lift upto 1.5 m. (Lead 3 km within AVSLC)

SECTION - III ANTITERMITE TREATMENT
AT-1 Diluting and injecting with approved quality chemical
emulsion for pre-constructional anti-termite treatment
and creating a continuous chemical barrier under and
all around the column pits, wall trenches, basement
excavation, top surface of plinth filling, junctions of
wall and floor, along the external perimeter of
building, expansion joints, over the top surface of
consolidated earth on which apron is to be laid,
surroundings of pipes and conduits. complete as per
specifications. (Plinth area of the building at ground
floor only shall be measured for payment)
Chloropyrofos emulsifiable concentration 20% with Sqm 600.00 68.25 40950.00

1% concentration.
SECTION - IV PLAIN AND REINFORCED CEMENT CONCRETE
C-1 Providing and laying in position cement concrete of Cum 90.00 2362.50 212625.00
grade M 10 (1 cement:3 coarse sand:6 graded stone
aggregate 20 mm nominal size) excluding the cost of
centring and shuttering - All work upto plinth level.
(in Rs.) (in Rs)
centring and shuttering - in retaining walls, return
walls, walls (any thickness) including attached
pilasters, columns, piers, abutments, pillars, post,
struts, buttresses, string or lacing courses, parapets,
coping, bed blocks, anchor blocks, plain window sills,
fillets etc. upto floor five level.
C-3 Providing and laying in position grade M-20 of Cum 30.00 3024.00 90720.00
reinforced cement concrete (1 cement:11/2 coarse
sand:3 graded stone aggregate 20 mm nominal size)
excluding the cost of centring and shuttering - All
work upto plinth level.
C-4 Reinforced cement concrete work M-20 of reinforced Cum 18.00 3071.00 55278.00
cement concrete (1 cement:11/2 coarse sand:3
graded stone aggregate 20 mm nominal size) in walls
(any thickness) including attached pilasters,
buttresses, plinth and string courses, fillets, columns,
pillars, piers, abutments, post and struts, etc. upto
floor five level. excluding the cost of centring,
shuttering, finishing and reinforcement.
graded stone aggregate 20 mm nominal size) in
beams, suspended floors, roofs having slope upto 15
degree, landings, balconies, shelves, chajjas, lintels,
bands, plain window sills, staircases and spiral
staircases upto floor five level. excluding the cost of
centring, shuttering, finishing and reinforcement.
C-6 Reinforcement for RCC work including straightening,

cutting, bending, placing in position and binding all
complete.
(a) Cold Twisted bars Tonnes 16.00 26500.00 424000.00
(b) Mild Steel Bars Tonnes 1.50 25030.00 37545.00
C-7 Centring and shuttering using steel plate/plywood
including strutting, propping etc. and removal of form
for:
(a) Foundations, footing, plinth Beams, bases of Sqm 525.00 131.25 68906.25
columns etc. for mass concrete up to the plinth level
(b) Lintels, beams, girders, bressumers and Sqm 395.00 194.25 76728.75
cantilevers, Columns, Pillars, Piers, Abutments, Post
and Structs slabs etc above plinth level
(in Rs.) (in Rs)
C-8 Providing & laying damp proof coarse 40 mm thick Sqm 15.00 165.00 2475.00
with cement concrete 1:2:4 using 12.5 mm graded
stone metal mixed with water proofing compound as
per manufacturers specifications including applying a
coat of residual petroleum betumen of penetration
80/100 of approved quality using 1:7 kg/sqm on DPC
after cleaning the surface with brushes and finally
with a piece cloth lightly soaked in kerosene oil.
SECTION TOTAL 1,291,128.00

SECTION-V STONE & BRICK MASONARY
M-1 Random rubble masonary with hard stone in Cum 185.00 1400.00 259000.00
foundation and plinth including levelling up with
cement concrete 1:6:12 (1 cement:6 coarse sand:12
graded stone aggregate 20 mm nominal size) at
plinth level with cement mortar of 1:6 (1 cement:6
coarse sand).
M-2 Random rubble masonary with hard stone in Cum 40.00 1525.00 61000.00
superstructure above plinth level and upto floor five
level, including levelling up with cement concrete
1:6:12 (1 cement:6 coarse sand:12 graded stone
aggregate 20 mm nominal size) at window sills,
ceiling level and the lik with cement mortar of 1:6 (1
cement:6 coarse sand).
M-3 Brick work with bricks of class designation 35 in Cum 5.00 2184.00 10920.00
foundation and plinth in cement mortar 1:6 (1
cement : 6 coarse sand)
superstructure above floor level in cement mortar 1:6
(1 cement : 6 coarse sand)
M-5 Half brick masonry with bricks of class designation 35 Sqm 30.00 286.00 8580.00
in superstructure above plinth level upto floor V level
in cement mortar of proportion 1:4
(1Cement:4Coarse Sand) including providing and
casting RCC band 100 mm thick in concrete mix
1:2:4 at every 1200 mm height and including
providing and placing in position 2 nos.6 mm dia
M.S. bars at every third course of half brick masonry.
FN-1 Providing and doing dry rubble stone soling under Cum 125.00 391.00 48875.00
floor, foundation, pavement, roads, steps, ramps and
other similar locations, handset vertically in regular
lines, interstices filled in with smaller stone chips
including watering & consolidating & finishing to the
required levels & lines etc. with the use of 10 Ton/12
Ton roller or with mechanical rammers complete as
directed. (Binding layer shall be of metal, snad or
murrum).

SECTION-VIII STRUCTURAL STEEL WORKS
SSW-1 Structural steel work welded in built up sections, Mt 2.00 36000.00 72000.00
trusses and framed work including cutting, hoisting,
fixing in position and applying a priming coat of
approved steel primer all complete.
(in Rs.) (in Rs)
SSW-2 Providing & fixing Mild Steel inserts made out of MS Kgs 100.00 39.00 3900.00
plates/sections with necessary holdfasts including
welding the same to the reinforcement bars of
concrete members as directed by the Engineer.
SSW-3 Providing, fabricating and fixing in position at required

locations to correct lines and levels, angles, inserts,
pipe sleeves, anchor bolts for columns, floors,
machine foundations, cable trenches and all types of
RCC, PCC & masonry including necessary welding,
machining, grinding, threading etc. Rate shall include
providing, making and positioning templates.
(Material will be supplied free of cost)
(a) Plate inserts including hold fasts. MT 0.10 39000.00 3900.00

(b) Edge protection angles including hold fasts. MT 0.10 35600.00 3560.00
SSW-6 Supplying, delivering and fixing PVC rain water down
take pipes of approved make including clamps,
bends, offsets, shoes etc. and all necessary
accessories complete in all respects as per drawing
and as directed & instructed by Engineer/Owner.
(PVC downtake - 6 kg/cm2 pressure).
a) 100 mm dia. Rmt 30.00 300.00 9000.00

SSW-6 Providing & fixing aluminium flashing with 22 g Al. Rmt 2.00 250.00 500.00
sheets including necessay bolts, washers hardware
etc. as shown on drawing and complete as directed
and instructed by Engineer/Owner.
GRAND TOTAL 2,290,378.00
a lead of 50 m in Hard soil.
(a) Lift upto 1.5 m Cum 443.00 94.50 41863.50

E-3 Filling earth obtained from borrow area in trenches, Cum 650.00 100.00 65000.00
plinth, sides of foundations etc. in layers not
exceeding 20 cm in depth; consolidating each
deposited layer by ramming and watering, lead upto
50 m and lift upto 1.5 m. (Lead 3 km within AVSLC)

centring and shuttering - All work upto plinth level.
(in Rs.) (in Rs)
C-3 Providing and laying in position grade M-20 of Cum 111.00 3024.00 335664.00
reinforced cement concrete (1 cement:11/2 coarse
sand:3 graded stone aggregate 20 mm nominal size)
excluding the cost of centring and shuttering - All
graded stone aggregate 20 mm nominal size) in walls
(any thickness) including attached pilasters,
buttresses, plinth and string courses, fillets, columns,
pillars, piers, abutments, post and struts, etc. upto
floor five level. excluding the cost of centring,
graded stone aggregate 20 mm nominal size) in
beams, suspended floors, roofs having slope upto 15
degree, landings, balconies, shelves, chajjas, lintels,
bands, plain window sills, staircases and spiral
staircases upto floor five level. excluding the cost of
centring, shuttering, finishing and reinforcement.
C-6 Reinforcement for RCC work including straightening,

cutting, bending, placing in position and binding all
complete.
(a) Cold Twisted bars Tonnes 21.00 26500.00 556500.00
C-7 Centring and shuttering using steel plate/plywood
including strutting, propping etc. and removal of form
for:
(b) Lintels, beams, girders, bressumers and Sqm 2002.00 194.25 388888.50
cantilevers, Columns, Pillars, Piers, Abutments, Post
and Structs slabs etc above plinth level
SECTION-V STONE & BRICK MASONARY
foundation and plinth in cement mortar 1:6 (1
cement : 6 coarse sand)
superstructure above floor level in cement mortar 1:6
(1 cement : 6 coarse sand)
FN-1 Providing and doing dry rubble stone soling under Cum 132.00 391.00 51612.00
floor, foundation, pavement, roads, steps, ramps and
other similar locations, handset vertically in regular
lines, interstices filled in with smaller stone chips
including watering & consolidating & finishing to the
required levels & lines etc. with the use of 10 Ton/12
Ton roller or with mechanical rammers complete as
directed. (Binding layer shall be of metal, snad or
murrum).

SECTION IX PLASTERING WORKS
(in Rs.) (in Rs)
P-1 Executing of internal cement plaster 12 mm thick to Sqm 1000.00 110.00 110000.00
walls of all heights with cement mortar 1:4 including
of preparation of surfaces like plaster dabs, hacking,
at masonry and RCC joints etc. Walls to be prepared
for POP finish Works include scaffolding, curing etc.
complete.
P-2 Executing of internal cementplaster 12 mm thick to Sqm 300.00 110.00 33000.00

walls of all heights with cement mortar 1:4 including
preparation of surfaces like plaster dabs, hacking, at
masonry and RCC joints etc. Plaster finish should be
smooth steel trowel. Works include scaffolding,
curing etc. complete.
P-3 Executing of sand face cement plaster 19 mm thick Sqm 900.00 160.00 144000.00
in two Coats to external masonry walls & concrete
surface atall heights with cement mortar 1:4. Surface
to be sponge finish with texture of finish as approved
by the Architect. Works to include scaffolding, curing
etc. complete.
P-4 Executing cement sand plaster 1:4 to ceiling 12 mm Sqm 120.00 120.00 14400.00
thick including preparation of surfaces like hacking.
P-5 Providing and fixing 3/4 “ x 24 guage chicken wire Sqm 380.00 100.00 38000.00
sq.metre mesh 150 mm wide at junction of brick work
and concrete
SUBTOTAL IX 339,400.00
Total cost of civil works for Building and Swimming Pool 5,050,925.75
Deduct cost of civil works for Swimming Pool -995,163.25
Net Cost of Civil works (Building) 4,055,762.50
Cost per sft 587.79
Say Rs. 587.80
Abstract Estimate of Waterproofing works (Half Acre Villa - Plot no. 271)
Sr. No. Item Description Unit Quantity Rate Amount Remarks
(in Rs.) (in Rs)
Toilet Water Proofing

Providing and laying integral cement based water Sq.M 40.00 462.75 18510.00 Analysis
proofing treatment including preparation of surface as on Page
required for treatment of roofs, balconies, terraces
etc. consisting of following operations.
Applying and grouting a slurry coat of neat cement
using 2.75 kg /sqm. Of cement admixed with
proprietary water proofing compound conforming to
IS 2645 over the RCC slab including cleaning the
surface before treatment.
Laying cement concrete using broken bricks / brick
bats 25 mm to 100 mm size with 50% of cement
mortar 1:5 ( 1 cement: 5 coarse sand ) admixed with
IS: 2645 over 20 mm thick layer of cement mortar of
mix 1:5 ( 1 cement: 5 coarse sand ) admixed with
IS:2645 to required slope and treating similarly the
adjoining walls up to 300 mm height including
rounding of junctions of walls and slabs.
After two days of proper curing applying a second

coat of cement slurry admixed with proprietary water
proofing compound conforming to IS: 2645.
Finishing the surface with 20 mm thick joint less
cement mortar of mix 1:4 ( 1 cement: 4 coarse
sand ) admixed with proprietary water proofing
compound conforming to IS:2645 and finally finishing
the surface with trowel with neat cement slurry and
The whole terrace so finished shall be flooded with
making of 300 x 300 mm square.
water for a minimum period of two weeks for curing
and for final test. All above operations to be done in
order and as directed and specified by the Engineer
in Charge.
With average thickness of 120mm
Total cost of Toilet Waterproofing works 18,510.00
Cost per sft 2.68
Say Rs. 2.70
Abstract Estimate of Roofing works (Half Acre Villa - Plot no. 271)
(in Rs.) (In Rs)
SECTION - I ROOF TRUSS
STRUCTURAL STEEL WORKS
S-1 Structural steel work welded in built up Mt 10.00 36000.00 360000.00 Awarded Rate
sections, trusses and framed work
including cutting, hoisting, fixing in
position and applying a priming coat of
approved steel primer all complete.
TIMBER WORKS
1 Providing, fabricating and erecting roof Cum 14.90 22000.00 327,800.00 TOT
truss made out of well seasoned, termite
treated Maranti wood including
application of approved wood primer as
per the design and drawings etc. complete
as per specification
2 Providing, fabricating and erecting roof Cum 7.80 60400.00 471,120.00 TOT
truss made out of well seasoned, termite
treated Burma Teak wood including
application of approved wood primer as
per the design and drawings etc. complete
as per specification
3 Providing, and fixing G.I. Straps for Kg 500.00 45.00 22,500.00 TOT
roofing
4 Providing and fixing 19 mm ply wood Sqm 715.00 730.00 521,950.00 TOT
above G.I. strips
SECTION - II ROOFING
1 Providing and laying of Ceramised Sqm 715.00 1489.10 1,064,703.78 Refer Quote from
bituminous Shingles roofing manufactured TEXSA on Page
by TEXSA and product code "Master J"
including all wastages and overlaps etc
complete as per the manufacturer's
specification.
Note: Payment shall be done only for

the net area covered, no extra payment
shall be paid for the overlaps and joints

Cost Per Sq.ft 401.17
Say Rs. 401.15
Item No. Item description Quantities Unit Rates (Rs.) Amount (Rs.)
SECTION II - FIXED FURNITURE AND JOINERY

A GUEST BEDROOM
1.0 Providing, fabricating and fixing in position bed of overall size 2100
W x 2400 L x 300 H with head board with groove pattern, as
specified in the drawing and as per architect's instructions .Visible
faces of bed and supports - sides to be finished in 4mm veneer of
approved make and type with matt melamine polish etc complete as
directed by the Engineer-in-charge.
Rate includes all necessary provisions for wiring, necessary hardware

for fitting as per directions of the architect and required for the
finished product.
Ref Dwg no : INT:271-001 1.00 Nos
2.0 Providing, fabricating and fixing in position side tables of size 750 L
x 450 W x 300 H as shown in the drawing and as per the project
architect's instructions
All visible faces including drawer fronts to be finished in 4mm thk

matching veneer as approved by the project architect. Drawers to be
made of sides and back 12mm thk, front of 19mm and bottom of
8mm WP ply. Internal surfaces of drawers to be stained and
polished,all etc complete as directed by the Engineer-in-charge
Rate includes all
necessary hardware for fitting as per directions of the architect and
required for the finished product.
Ref Dwg no: INT: 271 - 001 2.00 nos
3.0 Providing, fabricating and fixing in position TV cabinet as specified

in the drawing, Unit to consist of the following:
a Partitions 100mm thk, 550 mm wide from floor to ceiling (avg height
3000mm)on two sides made of 75 x 50 mm thk timber framing with
12mm thk WP ply on sides with recomposed veneer finished with
white melamine polish. Ledges, drawers, and shelves to be made as
specified in the drawing and as per the instructions of the project
architect
b Ledge, 125mm thk, 500mm deep, made of 75 x 50mm thk timber

frame with 12mm WP ply with 4mm thk approved matching veneer
to exposed surfaces finished with matt melamine polish
c Drawers, 2 nos 90mm thk, sides and back 12mm thk, front of 19mm
and bottom of 8mm WP ply, necessary hardware as approved by the
architect-in -charge. Internal surfaces of drawers to be stained and
polished,all etc complete as directed by the Engineer-in-charge
d Shelves, 450mm deep, out of 32 mm thk blockboard, supported with

SS pegs, with 4mm thk approved veneer on exposed surfaces with
necessary timber beading all around, finished with matt melamine
polish.
e Aluminium powder coated louvered openable panel of size approx
1750 x 1200mm to access hi-wall mounted A/C unit
Rate includes all necessary provisions for wiring, necessary hardware
for fitting as per directions of the architect and required for the
finished product.
Ref Dwg no: INT: 271 - 002 1.00 No
4.0 Providing, fabricating and fixing in position dressing table of size as

shown in the drawing, consisting of the following:
a Ledge125mm thk supported from wall and side wardrobe unit, made
of 75 x 50mm thk timber frame with 12mm WP ply with 4mm thk
approved matching veneer to exposed surfaces finished with matt
melamine polish
b Drawers below ledge of size as shown in the drawing - 2nos, with
sides and back out of 12mm WP ply, front of 20mm thk timber plank
and bottom of 8mm WP ply with 4mm thk approved matching veneer
to exposed surfacesall finished with matt melamine polish to all
exposed surfaces. Channels for drawers to be of fully expandible
type.
c Mirror panel of size 1440 x 1840 as shown in the drawing, Modi

mirror glass or equivalent, 6mm thk with diamond edge polishing all
around, fixed onto a 12mm WP ply backing with a 3M tape as per
manufacturer's instructions.
Rate includes all necessary hardware for fitting as per directions of

the architect and required for the finished product.
Ref Dwg no: INT: 271 - 003 1.00 No
5.0 Providing, fabricating and fixing in position wardrobe unit consisting

of the following:
a Carcass of wardrobe with all vertical sides, top and bottom, necessary
divisions, vertical dividers, horizontal shelves, made of 19mm WP
ply, back of unit to be of 8mm WP ply. All external exposed surfaces
including fascia to be finished with with 4mm thk approved matching
veneerfinished with matt melamine polish. Internal exposed surfaces
to be finsihed with recomposed veneer with white melamine polish as
per the instructions of the Engineer-in-Charge
b Shutters of size as shown in the drawing, of 8mm thk toughened

frosted sliding glass panels, edge polished, including necessary
hardware, fitting for sliding meachanism, locking arrangements,
handles etc as per directions of the architect and required for the
finished product.
c Hanger rod of 25m heavy duty oval SS pipe with necessary brackets
for fixing
d Drawers below fascia of size as shown in the drawing - 2nos, with
sides and back out of 12mm WP ply, front of 20mm thk timber plank
and bottom of 8mm WP ply with 4mm thk approved matching veneer
to exposed surfacesall finished with matt melamine polish to all
exposed surfaces.
e Glass front trays as shown in drawing, with sides and rear out of
12mm WP ply, base of 8mm th WP ply and front of 12mm thk
toughened frosted glass with edge polishing fixed to tray with 20mm
flat cap screws
f Timber shelves as shown in the drawing, 40 mm overall thickness,
made of 32mm blockboard with 4mm approved veener on both sides,
finished with matt melamine polish
g Glass shelves as shown in the drawing, consisting of 8mm thk
toughened frosted glass with diamond edge polishing all around and
SS pegs for adjustment
Rate includes all necessary hardware, handles, necessary locking
arrangement, channels, ball ctaches etc for fitting as per directions of
the architect and required for the finished product.
Ref Dwg no: INT: 271 - 003 1.00 No
HALF ACRE VILLA AT PLOT NO. 271 AT AVSLC
ABSTRACT ESTIMATE FORINTERIOR WORKS
Rate Analysis
On Page No.
SECTION I - WET FINISHES
A FLOORING
01 Providing and laying at all levels and locations Italian marble
slabs of 18 mm nominal thick of approved quality, pattern,
colour, in flooring laid on bed of cement mortar 1:4 ( 1
cement : 4 coarse sand)of overall built up thickness of 65mm ,
jointed and pointed with approved matching jointing material,
rubbing and mirror polishing as per detailed designs and
drawings, including all labour, material, curing, cleaning, etc.,
complete as directed by the Engineer- in-charge.
a Greek Thassos 35.00 Sq.m 5064.45 177,255.75

b Crema Marfil 35.00 Sq.m 4359.10 152,568.50
c Black Marquina 32.00 Sq.m 3935.80 125,945.60
02 Providing and laying at all levels and locations Polished

vitrified tiles flooring of sizes as mentioned below 10
mm nominal thick of approved make( Marbonite/Marbogranite
or equivalent ) quality, colour, shade free of warping laid over
cement mortar 1:4 (1 cement : 4 coarse sand) of overall built up
thickness of 65mm and a floating coat of cement as per designs
and drawings,approved matching jointing material, including
all labour, material,curing, cleaning, etc., complete as directed
by the Engineer- in-charge.(Conforming to IS:777)
a 900 x 900 35.00 Sq.m 1958.50 68,547.50

b 600 x 600 60.00 Sq.m 1581.30 94,878.00
03 Providing and laying at all levels and locations Textured

vitrified tiles flooring of sizes as mentioned below 10
mm nominal thick of approved make (Marbonite/Marbogranite
or equivalent), pattern, quality, colour, shade free of warping
laid over cement mortar 1:4 ( 1 cement : 4 coarse sand) of
overall built up thickness of 65mm, and a floating coat of
cement as per designs and drawings,approved matching
jointing material, including all material, labour, curing,
cleaning, etc., complete as directed by the Engineer- in-charge.
(Conforming to IS:777)
a 100 x 100 7.00 Sq.m 2461.50 17,230.50

b 600 x 600 15.00 Sq.m 1518.40 22,776.00
04 Providing and laying at all levels and locations Ceramic tiles

flooring of sizes as mentioned below 8mm nominal thick of
approved make (Johnson/Kajaria/Somani/Bell/ Nitco or
equivalent), quality, pattern & shade over base coat of 1:4 CM
(1 cement : 4 coarse sand) of overall built up thickness of
50mm, and a floating coat of cement as per designs and
drawings, approved matching jointing material, including all
labour, material, curing, cleaning, plant and machinery etc.,
complete as directed by the Architect- in-charge.(Conforming
to IS:777)
a 100 x 100 10.00 Sq.m 2448.05 24,480.50

b 300 x 300 23.00 Sq.m 813.40 18,708.20
Rate Analysis
On Page No.
05 Providing and laying at all levels and locations Pergo flooring

pattern to be random,width to be 100 mm, lengths to be
assorted (min 300mm, max 1000mm). Void between timber
grid to be filled with rockwool insulation material Timber to be
seasoned kiln dried, moisture content not exceeding 12 - 14%
and treated for termites. Works to include staining, polishing
and sealing with matt melamine as approved by Architect- in-
charge
a Pergo Original 55.00 Sq.m 2905.20 159,786.00

b Pergo Original 50.00 Sq.m 2905.20 145,260.00
c Pergo Universal 30.00 Sq.m 1696.85 50,905.50
06 Providing and laying at all levels and locations Polished

granite slabs of 18 mm nominal thick of approved quality,
pattern, colour, in flooring laid on bed of cement mortar 1:4 ( 1
jointed and pointed with approved matching jointing material,
drawings, including all labour, material, curing, cleaning, etc.,
a Telephone black 15.00 Sq.m 2356.25 35,343.75

b Galaxy black 25.00 Sq.m 3202.70 80,067.50
07 Providing and laying at all levels and locations Flame finished

granite slabs (grey-black) 18 mm nominal thick of approved
quality, pattern, colour, in flooring laid on bed of cement
mortar 1:4 ( 1 cement : 4 coarse sand)of overall built up
thickness of 65mm , pointed with approved matching jointing
material, including all labour, material, curing, cleaning, etc.,
complete as directed by the Engineer- in-charge. Quality of
flaming to be approved by Architect-in-Charge
150.00 Sq.m 2920.55 438,082.50

08 Providing and laying at all levels and locations polished kota
flooring of 20 - 25 mm nominal thickness of approved quality,
pattern, colour, in flooring laid on bed of cement mortar 1:4 ( 1
cement : 4 coarse sand)of overall built up thickness of 65mm
,pointed with approved matching jointing material, including
all labour, material, curing, cleaning, etc., complete as directed
by the Engineer- in-charge.
25.00 Sq.m 725.15 18,128.75

flooring with rough kota in a pattern as mentioned in the
drawing, of 20 - 25 mm nominal thickness of approved
quality, pattern, colour, in flooring laid on bed of cement
mortar 1:4 ( 1 cement : 4 coarse sand)of overall built up
thickness of 65mm , jointed and pointed with approved
matching jointing material, including all labour, material,
curing, cleaning, etc., complete as directed by the Engineer- in-
charge.
15.00 Sq.m 713.75 10,706.25

Rate Analysis
On Page No.
10 Providing and laying at all levels and locations slate tiles of
10-12 mm nominal thickness of approved quality, pattern,
colour, in flooring laid on bed of cement mortar 1:4 ( 1
pointed with approved matching jointing material including all
labour, material, curing, cleaning, etc., complete as directed by
the Engineer- in-charge.
22.00 Sq.m 1295.60 28,503.20

B STEPS
1.0 Providing and laying at all levels and locations 40mm thk
rough kota treads of size 1000 x 300, edge detail as shown in
the drawing, laid on bed of cement mortar 1:4 ( 1 cement : 4
coarse sand) including all labour, material, curing, cleaning,
etc., complete as directed by the Engineer- in-charge.
18.00 Nos 286.35 5,154.30
2.0 Providing and laying at all levels and locations 40mm thk
flame finished granite treads (grey-black) of size 2000 x 300,
edge detail as shown in the drawing, laid on bed of cement
mortar 1:4 ( 1 cement : 4 coarse sand) including all labour,
material, curing, cleaning, etc., complete as directed by the
Engineer- in-charge.
10.00 Nos 2288.55 22,885.50
C SKIRTING
01 Providing and fixing at all levels and locations 100mm high
skirting of Italian marble slabs 20mm nominal thick of
approved quality and shade laid over a base coat of 12mm thick
cement mortar 1:3 ( 1 cement : 3 coarse sand) and a floating
coat of cement, with approved matching jointing material,
drawings including all labour, material, curing, cleaning, etc.,
complete as directed by the Engineer-in-charge.
a Greek Thassos
10.00 R.mtr 527.75 5,277.50
b Crema Marfil 10.00 R.mtr 457.25 4,572.50
c Black Marquina 8.00 R.mtr 414.90 3,319.20
02 Providing and laying at all levels and locations 100 mm high

skirting of polished vitrified tiles of approved make
(Marbonite/Marbogranite or equivalent ), quality and shade
fixed in cement mortar 1:3 (1 cement : 3 coarse sand) ,
approved matching jointing material, including all labour,
material, curing and cleaning, plant and machinery etc.,
complete as directed by the Engineer- in-charge.(Conforming
to IS:777).
a 900 x 900 15.00 R.mtr 190.50 2,857.50

b 600 x 600 34.00 R.mtr 152.75 5,193.50
Rate Analysis
On Page No.
03 Providing and laying at all levels and locations 100 mm high

skirting of textured vitrified tiles of approved make
(Marbonite/Marbogranite or equivalent), quality and shade
fixed in cement mortar 1:3 (1 cement : 3 coarse sand)
to IS:777).
a 100 x 100 5.00 R.mtr 240.80 1,204.00

b 600 x 600 7.00 R.mtr 146.50 1,025.50
04 Providing and laying at all levels and locations 100m high

skirting of ceramic tiles of approved make
(Johnson/Kajaria/Somani/Bell or equivalent), quality and shade
fixed in cement mortar 1:3 (1 cement : 3 coarse sand) ,
to IS:777).
a 100 x 100 6.00 R.mtr 240.80 1,444.80

b 300 x 300 27.00 R.mtr 77.35 2,088.45
05 Providing and laying at all levels and locations 100mm Pergo

skirting screwed to wall and repelleted with wood of matching
grain. Pelleting to be matched in polish Timber to be seasoned
kiln dried, moisture content not exceeding 12 - 14% and treated
for termites. Works to include staining, polishing and sealing
with matt melamine as approved by Architect- in-charge
a Pergo Original 20.00 R.mtr 290.00 5,800.00

b Pergo Original 25.00 R.mtr 290.00 7,250.00
c Pergo Universal 17.50 R.mtr 170.00 2,975.00
06 Providing and laying at all levels and locations 100 mm

skirting of polished granite of approved make, quality and
shade fixed in cement mortar 1:3 (1 cement : 3 coarse sand) ,
to IS:777).
a Telephone black 12.00 R.mtr 254.20 3,050.40

b Galaxy black 12.00 R.mtr 338.85 4,066.20
07 Providing and laying at all levels and locations Flame finished

granite slabs (grey-black)skirting 100 mm ht 18 mm
nominal thick of approved quality, pattern, colour,fixed in
cement mortar 1:3 (1 cement : 3 coarse sand) jointed with
material, curing, cleaning, etc., complete as directed by the
Engineer- in-charge. Quality of flaming to be approved by
Architect-in-Charge
50.00 R.mtr 310.60 15,530.00

Rate Analysis
On Page No.

skirting 100mm htof 20 - 25 mm nominal thickness of
approved quality, pattern, colour, in flooring fixed in cement
mortar 1:3 (1 cement : 3 coarse sand) jointed with approved
matching jointing material, including all labour, material,
curing, cleaning, etc., complete as directed by the Engineer- in-
charge.
34.00 R.mtr 78.60 2,672.40
10 Providing and laying at all levels and locations slate sirting

100 mm ht of 10-12 mm nominal thickness of approved
quality, pattern, colour, fixed in cement mortar 1:3 (1 cement :
3 coarse sand) jointed with approved matching jointing
material, including all labour, material, curing, cleaning, etc.,
16.00 R.mtr 128.70 2,059.20

D DADOING
01 Providing and fixing at all levels and locations Italian marble
dadoing of nominal thick 18mm, of approved make, quality
and shade to sizes as per drawing fixed to wall with cement
mortar including all labour, material, curing and cleaning,
plant and machinery etc., complete as directed by the Engineer-
in-charge( Confirming to IS:777)
10.00 Sq.m 5277.70 52,777.00

02 Providing and fixing at all levels and locations textured
vitrified tile dadoing to sizes as indicated in the drawing, of
nominal thick 6mm, of approved make ((Nitco, Johnson or
equivalent ), quality and shade fixed by buttering with cement
paste, joints to be grouted with BAL grout matched to colour as
directed, including all labour, material, curing and cleaning,
plant and machinery etc., complete as directed by the Engineer-
in-charge( Confirming to IS:777)
16.30 Sq.m 1904.95 31,050.69

03 Providing and fixing at all levels and locations ceramic tiles
dadoing to sizes as indicated in the drawing, of nominal thick
6mm, of approved make (Johnson /Kajaria/Somany/Bell or
equivalent), quality and shade fixed by buttering with cement
paste, joints to be grouted with BAL grout matched to colour as
directed, including all labour, material, curing and
cleaning,etc, complete as directed by the Engineer- in-
charge( Confirming to IS:777)
10.00 Sq.m 2407.95 24,079.50

Rate Analysis
On Page No.
04 Providing and fixing at all levels and locations printed
ceramic tiles dadoing to sizes as indicated in the drawing, of
nominal thick 6mm, of approved make (Johnson
/Kajaria/Somany/Bell or equivalent), quality and shade fixed
by buttering with cement paste, joints to be grouted with BAL
grout matched to colour as directed, including all labour,
material, curing and cleaning,etc, complete as directed by the
Engineer- in-charge( Confirming to IS:777)
6.00 Sq.m 1402.00 8,412.00

05 Providing and fixing at all levels and locations glass mosaic
tile dadoing( Bisazza or equivalent) to colour mix proportion
as indicated in the drawing, fixed onto smooth cement plaster
with proprietary adhesive including all labour, material, curing
and cleaning,etc, complete as directed by the Engineer- in-
charge Contractor to execute final finsihed surface of plaster,
only rough backing plaster will be provided
14.00 Sq.m 1938.90 27,144.60

E PAINTING
E/1 WALL FINISH
01 Providing and applying at all levels and locations to walls with
two or more coats of Acrylic Emulsion Paint of approved
make (Jotun/Asian or equivalent) and shade,over a coat of
proprietary primer as recomended by the manufacturer,
including scaffolding, cleaning, preparation of surface,
puttying, labour, material, etc., complete as directed by the
Engineer-in-charge. (Conforming to IS:5411). Dilution of paint
will not be permitted unless specifically recommended by the
manufacturer. The surface before the final coat of paint will be
inspected by the Architect-in-charge
1,300.00 Sq.m 105.25 136,825.00
02 Providing and applying at all levels and locations to walls with

two or more coats of water proof cement paint(Super
Snowcem/Berger/Asian/J.N. or equivalent) over a coat of
primer of approved shade including scaffolding, cleaning,
preparation of surface, puttying, curing, labour, material, plant
and machinery etc., complete as directed by the Engineer-in-
charge. (Conforming to IS:5410) Dilution of paint will not be
permitted unless specifically recommended by the
manufacturerThe surface before the final coat of paint will be
220.00 Sq.m 66.65 14,663.00
Providing & applying at all levels and location textured paint

of approved make (Jotun or equivalent) on plastered surface as
per manufacturers' specification including scaffolding,
cleaning, preparation of surface, curing etc. complete as
directed by the Engineer in charge. Dilution of paint will not be
permitted unless specifically recommended by the
1,100.00 Sq.m 307.20 337,920.00

Rate Analysis
On Page No.
E/2 CEILING FINISH
01 Providing and applying at all levels and locations to ceilings
with two or more coats of Acrylic Emulsion Paint of
approved make (Jotun/Asian or equivalent) and shade,over a
coat of proprietary primer as recomended by the manufacturer,
including scaffolding, cleaning, preparation of surface,
puttying, labour, material, etc., complete as directed by the
Engineer-in-charge. (Conforming to IS:5411). Dilution of paint
manufacturer. The surface before the final coat of paint will be
inspected by the Architect-in-charge (Basic rate Rs.150/- per
Sqm)
340.00 Sq.m 105.25 35,785.00
02 Providing and applying at all levels and locations to walls and

ceilings with two or more coats of water proof cement
paint(Super Snowcem/Berger/Asian/J.N. or equivalent)
over a coat of primer of approved shade including scaffolding,
cleaning, preparation of surface, puttying, curing, labour,
material, plant and machinery etc., complete as directed by the
Engineer-in-charge. (Conforming to IS:5410) Dilution of paint
200.00 Sq.m 66.65 13,330.00

F FALSE CEILING WORKS
01 Providing and fixing Proprietary Gypsum Board False
Ceiling of tapered edge 12.5mm thick Gypsum board
(Confirming to IS-2095-1982) including necessary ceiling
hooks, G.I. wire, suspenders, G.I. main and cross runners of
G.I. frame etc. as shown in the drawings and details at all levels
and locations including scaffolding, all materials, labour,
equipment etc. as directed by the Engineer-in-charge.The rate
shall include making opening/cutouts for light fittings, grills,
diffusers, etc. and providing extra frame work as required for
fixing of the light fitting, grills, diffusers, etc., providing and
fixing trap doors of 12mm thick plywood with suitable
supporting arrangement and making good all edges etc
complete. Finally jointing and finishing the board
so as to have a flush look which includes filling and finishing
the tapered edges of the boards with jointing compound, paper
tape and two coats of primer suitable for Gypsum board (as per
recommended practice of India Gypsum or equivalent) ready to
receive painting
300.00 Sq.m 608.80 182,640.00

Rate Analysis
On Page No.
02 Providing and fixing plaster of paris (pop) projected ceiling
coves of size and dimension as per drawing, cast-in-situ over a
GI frame with GI mesh, including scaffolding and finishing to
receive painting at all locations & levels etc., complete as
directed by the Engineer-in-charge.The rate shall include
making opening/cutouts for light fittings, grills, diffusers, etc.
and providing extra frame work as required for fixing of the
light fitting, grills, diffusers, etc., providing and fixing trap
doors of 12mm thick plywood with suitable supporting
arrangement and making good all edges etc complete.
40 Sqm 457.90 18,316.00
G COUNTERS AND LEDGES
01 Providing, fabricating and fixing in place vanity counters in 1.10 Sqm 926.00 1018.60
black Kaddapa stone of average width 600 mm, length 1800
mm including necessary cutouts for provisions of
undercounter wash basins basin mixers as required, with
necessary angle brackets for supports inserted and grouted into
wall chases and fascia stonework etc complete as per necessary
drawings / details as directed by the Engineer in charge and to
the entire satisfaction of the Project Architect.
a Counter top 600deep , facia 300 wide & sides finished In 1.60 Sqm 5197.00 8315.20
polished granite - including 1 no. cut out for washbasin and
basin mixer edge polishing and finshed complete as per
necessary drawings / details as directed by the Engineer in
charge and to the entire satisfaction of the Project Architect.
Surface area of the polished granite will be measured for

payments including the 1 no. cut out of basin.
b Counter top600 deep, facia 300 wide & sides finished In 3.20 Sqm 8730.00 27936.00
polished Italian marble - including 1 no. cut out for washbasin
and basin mixer edge polishing and finshed complete as per
charge and to the entire satisfaction of the Project Architect
Surface area of the polished Italian marble will be measured for

payments including the 1 no. cut out of basin.
02 Providing, fabricating and fixing in place vanity counters 600 1.10 Sqm 1583.00 1741.30
mm deep x 300 mm high in 19mm thk. WP. Ply including
necessary timber frames / metal brackets for cantilever from
walls.complete all cut outs for under counter basins etc.
complete as per necessary drawings / details as directed by the
Engineer in charge and to the entire satisfaction of the Project
Architect.
a Providing & fixing solid timber (grade 1 BTC) 20mm thk of 1.60 Sqm 2567.00 4107.20
average width 300 mm, length 1800 mm including making
provisions for basin mixers as required, fascia in timber 20
mm thk, all including staining, polishing and PU coating as
directed, cleaning etc complete as per necessary drawings /
details as directed by the Engineer in charge and to the entire
satisfaction of the Project Architect.
Surface area finished with timber will be measured for

payments including the cut outs of basins if any.
Rate Analysis
On Page No.
b Providing & fixing approved CORIAN to fabricated counter

including necessary byffing polishing joint mouldings and
finished, complete as per necessary drawings / details as
directed by the Engineer in charge and to the entire satisfaction
of the Project Architect.
Surface area finished with timber will be measured for 1.10 Sqm 15555.00 17110.50
payments including the cut outs of basins if any.
Extra for preparing cutout for wash basin + basin Mixer in

Italian marble including edge polishing complete as per
charge and to the entire satisfaction of the Project Architect.
H TIMBER WORKS
DOORS
01 Providing and fixing in position doors frames of size 150 x
50mm of seasoned meranti wood, moisture content not
exceeding 12-14%, treated for termites. Frames to be measured
on clear visible dimensions with no overlaps, additional styles
will be measured seperately. Rate to include all provisions to
be made within the framework etc complete as directed by the
Engineer-in-charge
140.00 R.mtr 212.00 29,680.00

02 Providing and fixing in position frame fillers 35 mm thick of
seasoned meranti wood, moisture content not exceeding 12-
14%, treated for termites to make up with the wall alongside
frame etc complete as directed by the Engineer-in-charge
0.50 Cum 25000.00 12,500.00
03 Painting/ polishing of door frames including preparation as

specified below
a White melamine polish of zinc base 25.00 Sqm 457.00 11,425.00
b Duco paint 5.00 Sqm 588.00 2,940.00
04 a Providing and fixing door shutters within frame to a
composition of solid wood core of seasoned soft wood framing
of size 25 x 60 mm with 6mm plywood over and 4 mm ply
compostion on both sides to form a groove pattern on surface
of door as shown in drawing. Rate to incude frame beading
providing and fixing of iron mongery such as tower bolt,
handles, aldrops etc complete as directed by the Engineer-in-
charge.
45.00 Sq.m 6335.00 285,075.00

b Polishing of door shutter including preparation and finishing
with zinc based white melamine as approved by the Architect-
in-charge 45.00 Sq.m 457.00 20,565.00
05 a Providing and fixing door shutters within frame to a

of size 25 x 60 mm with a 12 mm solid timber slat compostion
on both sides to form a groove pattern on surface of door as
shown in drawing. Rate to incude frame beading providing and
fixing of iron mongery such as tower bolt, handles, aldrops etc
complete as directed by the Engineer-in-charge.
8.00 Sq.m 6295.00 50,360.00

b Polishing of door shutter including preparation and staining as
approved by the Architect-in-charge with an overcoat of PU as
specified
8.00 Sq.m 215.00 1,720.00
Rate Analysis
On Page No.
06 Providing and fixing door shutters within frame to a

of size 25 x 60 mm with a 12 mm solid timber slat compostion
on one side (outside face) and 6mm plywood over and 4 mm
ply over the other side (inside face) to form a groove pattern on
surface of door as shown in drawing.Rate to incude frame
beading providing and fixing of iron mongery such as tower
bolt, handles, aldrops etc complete as directed by the
Engineer-in-charge.
12.00 Sq.m 7307.00 87,684.00

b Painting of door shutter including preparation and finishing
with Duco paint as approved by the Architect-in-charge 12.00 Sq.m 588.00 7,056.00
TOTAL FOR SECTION I 3,219,776.54
Cost per sft (Flooring, Skirting, Dado, Painting, Counters and Doors) 466.63
Say Rs. 466.65
SECTION II - FIXED FURNITURE AND JOINERY
A GUEST BEDROOM
1.0 Providing, fabricating and fixing in position bed of overall size
2100 W x 2400 L x 300 H with head board with groove
pattern, as specified in the drawing and as per architect's
instructions .Visible faces of bed and supports - sides to be
finished in 4mm veneer of approved make and type with matt
melamine polish etc complete as directed by the Engineer-in-
charge.
Rate includes all necessary provisions for wiring, necessary

hardware for fitting as per directions of the architect and
Ref Dwg no : INT:271-001 1.00 Nos 34288.00 34288.00
2.0 Providing, fabricating and fixing in position side tables of size

750 L x 450 W x 300 H as shown in the drawing and as per the
project architect's instructions
All visible faces including drawer fronts to be finished in 4mm

thk matching veneer as approved by the project architect.
Drawers to be made of sides and back 12mm thk, front of
19mm and bottom of 8mm WP ply. Internal surfaces of
drawers to be stained and polished,all etc complete as directed
by the Engineer-in-charge
Rate includes all necessary hardware for fitting as
per directions of the architect and required for the finished
product.
Ref Dwg no: INT: 271 - 001 2.00 nos 3787.00 7574.00
Rate Analysis
On Page No.
3.0 Providing, fabricating and fixing in position TV cabinet as
specified in the drawing, Unit to consist of the following:
a Partitions 100mm thk, 550 mm wide from floor to ceiling (avg

height 3000mm)on two sides made of 75 x 50 mm thk timber
framing with 12mm thk WP ply on sides with recomposed
veneer finished with white melamine polish. Ledges, drawers,
and shelves to be made as specified in the drawing and as per
the instructions of the project architect
b Ledge, 125mm thk, 500mm deep, made of 75 x 50mm thk

timber frame with 12mm WP ply with 4mm thk approved
matching veneer to exposed surfaces finished with matt
melamine polish
c Drawers, 2 nos 90mm thk, sides and back 12mm thk, front of
19mm and bottom of 8mm WP ply, necessary hardware as
approved by the architect-in -charge. Internal surfaces of
d Shelves, 450mm deep, out of 32 mm thk blockboard, supported

with SS pegs, with 4mm thk approved veneer on exposed
surfaces with necessary timber beading all around, finished
with matt melamine polish.
e Aluminium powder coated louvered openable panel of size

approx 1750 x 1200mm to access hi-wall mounted A/C unit

Ref Dwg no: INT: 271 - 002 1.00 No 39650.00 39650.00
4.0 Providing, fabricating and fixing in position dressing table of

size as shown in the drawing, consisting of the following:
a Ledge125mm thk supported from wall and side wardrobe unit,

made of 75 x 50mm thk timber frame with 12mm WP ply with
4mm thk approved matching veneer to exposed surfaces
b Drawers below ledge of size as shown in the drawing - 2nos,

with sides and back out of 12mm WP ply, front of 20mm thk
timber plank and bottom of 8mm WP ply with 4mm thk
approved matching veneer to exposed surfacesall finished with
matt melamine polish to all exposed surfaces. Channels for
drawers to be of fully expandible type.
c Mirror panel of size 1440 x 1840 as shown in the drawing,

Modi mirror glass or equivalent, 6mm thk with diamond edge
polishing all around, fixed onto a 12mm WP ply backing with
a 3M tape as per manufacturer's instructions.
Rate includes all necessary hardware for fitting as per

directions of the architect and required for the finished product.
Ref Dwg no: INT: 271 - 003 1.00 No 12622.00 12622.00

Rate Analysis
On Page No.
5.0 Providing, fabricating and fixing in position wardrobe unit

consisting of the following:
a Carcass of wardrobe with all vertical sides, top and bottom,
necessary divisions, vertical dividers, horizontal shelves, made
of 19mm WP ply, back of unit to be of 8mm WP ply. All
external exposed surfaces including fascia to be finished with
with 4mm thk approved matching veneerfinished with matt
melamine polish. Internal exposed surfaces to be finsihed with
recomposed veneer with white melamine polish as per the
instructions of the Engineer-in-Charge
b Shutters of size as shown in the drawing, of 8mm thk

toughened frosted sliding glass panels, edge polished, including
necessary hardware, fitting for sliding meachanism, locking
arrangements, handles etc as per directions of the architect and
c Hanger rod of 25m heavy duty oval SS pipe with necessary

brackets for fixing
d Drawers below fascia of size as shown in the drawing - 2nos,
matt melamine polish to all exposed surfaces.
e Glass front trays as shown in drawing, with sides and rear out
of 12mm WP ply, base of 8mm th WP ply and front of 12mm
thk toughened frosted glass with edge polishing fixed to tray
with 20mm flat cap screws
f Timber shelves as shown in the drawing, 40 mm overall
thickness, made of 32mm blockboard with 4mm approved
veener on both sides, finished with matt melamine polish
toughened frosted glass with diamond edge polishing all
around and SS pegs for adjustment
Rate includes all necessary hardware, handles, necessary
locking arrangement, channels, ball ctaches etc for fitting as
product.
Ref Dwg no: INT: 271 - 003 1.00 No 67427.00 67427.00
6.0 Mirror panel inside toilet above vanity counter of size 1440 x
1840 as shown in the drawing, Modi mirror glass or equivalent,
6mm thk with diamond edge polishing all around, fixed onto a
12mm WP ply backing with a 3M tape as per manufacturer's
instructions.
1.00 no 5598.00 5598.00
7.0 Providing, fabricating and fixing in position 10mm toughened

frameless frosted glass partition between walk-in- wardrobe
and toilet, size as shown in the drawing with door of size
approximately 900 x 2100mm fitted with patch fittings, finish
as instructed at site etc complete
Rate includes all necessary hardware for fitting, including

patch fittings, handles as approved by the architect and required
for the finished product. 3.00 Sqm 6320.00 18960.00
Rate Analysis
On Page No.
8.0 Providing, fabricating and fixing in position shower cubicles,

total shower size 1200 x 1200 x 2400mm, of 8mm toughened
glass of glazed area approx 6.0 sqm, including necessary wall
brackets, glass to glass hinges, middle seals, magnetic seals,
water dispenser, knobs and handles and necessary insulation,
all etc complete as directed by the Engineer-in-charge
6.00 Sqm 5135.00 30810.00
B MASTER BEDROOM

2000 W x 2000 L x 300 H with head board 200mm wide with
groove pattern, as specified in the drawing and as per
architect's instructions .Visible faces of bed and supports -
sides to be finished in 4mm veneer of approved make and type
with matt melamine polish etc complete as directed by the
Engineer-in-charge.

Ref Dwg no: INT: 271 - 004 1.00 Nos 33550.00 33550.00

750 L x 450 W x 300 H as shown in the drawing and as per the
project architect's instructions

product.
Ref Dwg no: INT: 271 - 004 2.00 nos 3787.00 7574.00
3.0 Providing, fabricating and fixing in position study table as

a Work top 4400 L x 750 D supported from wall as well as

supported from floor and wall at the ends,made out of 75 x 50
mm thk timber frame with 19mm thk WP ply on top and sides
and 12mm WP ply at bottom,with 4mm thk approved veneer
finished with matt melamine polish to exposed surfaces .
b Drawers below worktop - 4 nos with sides and back out of

12mm WP ply, front of 20mm thk timber plank and bottom of
8mm WP ply with 4mm thk approved veneer finished with
matt melamine polish to exposed surfaces .
c Ledge of size 2000 x 370 mm supported from wall out of 75 x

50 mm thk timber frame with 12mm thk WP ply all around
with 4mm thk approved veneer finished with matt melamine
polish to exposed surfaces .
Rate includes all necessary hardware for fitting including MS

members necessary to support ledge and work top etc complete
as per directions of the architect and required for the finished
product.
Ref Dwg no: INT: 271 - 005 1.00 No 34560.00 34560.00

Rate Analysis
On Page No.
4.0 Providing, fabricating and fixing in position cabinet of overall

size 1500mm L x 550 mm D x 2450 mm H as specified in the
drawing with a 25 x 75 mm frame all around. Shutters to be
formed of timber framing of size 25 x 50mm with 6mm WP
ply on both sides. Finish to be white melamine polish on
recomposed veneer, grooves 6mm wide on the outside to match
the adjoining door.
Unit to consist of shelves 450mm deep out of 32mm thk

blockboard with timber beading all around and necessary SS
pegs with adjustable arrangement finished with 1mm approved
matt laminate to all internal exposed surfaces
Rate to include providing necessary hardware like hinges,

tower bolts, ball catches, handles as per architects selection,
etc. complete.
Ref Dwg no: INT: 271 - 006 1.00 No 25262.00 25262.00



Ref Dwg no: INT: 271 - 007 1.00 No 13070.00 13070.00

Rate Analysis
On Page No.


brackets for fixing



product.
Ref Dwg no: INT: 271 - 007 1.00 No 76892.00 76892.00
instructions.
1.00 No 8071.00 8071.00
8.0 Providing, fabricating and fixing in position ledge column

supported + floor supported 125 mm thk 450mm wide, length
as shown in the drawing out of 75 x 50 mm timber frame with
20mm thk timber planks all around finished with matt
melamine polish to all exposes surfaces
Rate includes MS members necessary for support, all

necessary hardware for fitting as per directions of the architect
and required for the finished product.
Ref Dwg no: INT: 271 - 008 1.00 No 6488.00 6488.00

Rate Analysis
On Page No.

frameless glass partition between walk-in- wardrobe and toilet,
size as shown in the drawing with door of size approximately
900 x 2100mm fitted with patch fittings, finish as instructed at
site etc complete

for the finished product.
8.00 Sqm 6320.00 50560.00

6.00 Sqm 5135.00 30810.00

C BEDROOM #02
2000 W x 2000 L x 300 H with head board with groove
pattern, as specified in the drawing and as per architect's
instructions .Visible faces of bed and supports - sides to be
finished in 4mm veneer of approved make and type with matt
melamine polish etc complete as directed by the Engineer-in-
charge.

Ref Dwg no: INT: 271 - 009 1.00 Nos 33550.00 33550.00

as shown in the drawing and as per the project architect's
instructions

product.
Ref Dwg no: INT: 271 - 009 2.00 nos 3787.00 7574.00
Rate Analysis
On Page No.
3.0 Providing, fabricating and fixing in position low height TV unit

as specified in the drawing, Unit to consist of the following:
a Ledge of length and profile as shown in the drawing, 125 mm

thk 600mm deep, supported from floor and wall out of 75 x 50
mm thk timber frame with 12mm thk WP ply all around with
4mm thk approved veneer finished with matt melamine polish
to exposed surfaces .
b Drawers within ledge - 2 nos with sides and back out of 12mm
WP ply, front of 20mm thk timber plank and bottom of 8mm
WP ply with 4mm thk approved veneer finished with matt
melamine polish to exposed surfaces . All internal exposed
surfaces, edges and underside of unit to be finished with french
polish
c Shelves, approx. 400mm deep, out of 32 mm thk blockboard,

supported with SS pegs, with 4mm thk approved veneer on
exposed surfaces with necessary timber beading all around,
finished with matt melamine polish.

product.
Ref Dwg no: INT:271-010 1.00 No 16732.00 16732.00



Ref Dwg no: INT:271-011 1.00 No 14884.00 14884.00

Rate Analysis
On Page No.


brackets for fixing
product.
Ref Dwg no: INT : 271-011 1.00 No 87268.00 87268.00
instructions.
1.00 No 4246.00 4246.00

frameless frosted glass partition between walk-in- wardrobe
and toilet, size as shown in the drawing with door of size
approximately 900 x 2100mm fitted with patch fittings, finish
as instructed at site etc complete

for the finished product.
8.00 Sqm 6320.00 50560.00

Rate Analysis
On Page No.

6.00 Sqm 5135.00 30810.00

D CHILDREN'S BEDROOM
1.0 Providing, fabricating and fixing in position timber platform to

function as a bed of overall size 3250 W x 2400 L x 250 H
made of peripheral supports of 2nos 19mm WP ply placed back
to backk, side and intermediate frame to be made of 19mm WP
ply. Additional framing to be of 50 x 40mm timber members.
Head board to be 200 mm wide with groove pattern, made of
19mm WP ply finished with recomposed veneer with white
melamine polish on all exposed surfaces, as specified in the
drawing and as per architect's instructions .Visible faces of bed
and supports - sides to be finished in 4mm veneer of approved
make and type with matt melamine polish etc complete as
directed by the Engineer-in-charge.

Ref Dwg no: INT:271-012 1.00 Nos 40347.00 40347.00
2.0 Providing, fabricating and fixing in position study table as

a Work top 4400 L x 750 D supported from wall as well as

supported from floor and wall at the ends,made out of 75 x 50
mm thk timber frame with 19mm thk WP ply on top and sides
and 12mm WP ply at bottom,with CORIAN to exposed
surfaces .
b Drawers below worktop - 4 nos 90mm thk with sides and back
out of 12mm WP ply, front of 20mm thk timber plank and
bottom of 8mm WP ply with CORIAN to fascia and 4mm thk
approved veneer finished with matt melamine polish to
exposed surfaces .All internal exposed surfaces and edges
finished with 1mm thk approved matt laminate
c Floor to roof storage unit (avg height 2100 mm) of 32mm thk
blockboard including necessary timber beadings finished with
4mm thk approved veneer with matt melamine polish. Shelves
to be out of 32mm thk blockboard with 4mm thk veneer to both
sides including necessary timber beading, finished with matt
melamine polish.

product.
Ref Dwg no: INT:271-013 1.00 No 26142.00 26142.00
Rate Analysis
On Page No.
3.0 Providing, fabricating and fixing in position low height TV unit

as specified in the drawing, Unit to consist of the following:
a Ledge of length and profile as shown in the drawing, 125 mm
thk 600mm deep, supported from floor and wall out of 75 x 50
mm thk timber frame with 12mm thk WP ply all around with
4mm thk approved veneer finished with matt melamine polish
to exposed surfaces .
b Drawers within ledge - 3 nos with sides and back out of 12mm
WP ply, front of 19mm thk WP ply and bottom of 8mm WP
ply with 4mm thk approved veneer finished with matt
melamine polish to exposed surfaces . All internal exposed
surfaces, edges and underside of unit to be finished with french
polish
c Shelves, approx. 400mm deep, out of 32 mm thk blockboard,

supported with SS pegs, with 4mm thk approved veneer on
exposed surfaces with necessary timber beading all around,
finished with matt melamine polish.
product.
Ref Dwg no: INT : 271-014 1.00 No 17134.00 17134.00



Ref Dwg no: INT : 271 - 015 1.00 No 13548.00 13548.00

Rate Analysis
On Page No.



brackets for fixing
product.
Ref Dwg no: INT : 271 - 015 1.00 No 80710.00 80,710.00
instructions.
1.00 No 5166.00 5,166.00
7.0 Providing, fabricating and fixing in position ledge column


Ref Dwg no: INT: 271 - 008 1.00 No 6488.00 6,488.00

Rate Analysis
On Page No.

6.00 Sqm 5135.00 30,810.00
E POWDER ROOM
1.0 Mirror panel inside powder room above vanity counter of size
1500 x 2250 as shown in the drawing, Modi mirror glass or
equivalent, 6mm thk with diamond edge polishing all around,
fixed onto a 12mm WP ply backing with a 3M tape as per
manufacturer's instructions.
Ref Dwg no: INT : 271 - 016 1.00 No 7107.00 7,107.00
2.0 Pannelling inside powder room, of 12mm WP ply fixed on a 40

x 20mm timber framing to wall, with 4mm thk approved
veneer on visible surface with groove pattern as instructed by
the project architect, all finished with matt melamine polish

Ref Dwg no: INT : 271 - 016 8.00 Sqm 1990.00 15,920.00
3.0 Providing, fabricating and fixing in position built up panelling

in plywood within powder room, projected 200mm from wall,
as shown in the image enclosed, consisting of 19mm thk WP
plywood, back out of 8mm WP ply, all visible surfaces to be
duco painted, colour as specified by the project architect.

Ref Dwg no: INT : 271 - 016 8.00 Sqm 2569.00 20,552.00
Ref Image no : INT : IMG - 001
Rate Analysis
On Page No.
F FAMILY ROOM
1.0 Providing, fabricating and fixing in position TV cabinet as

a Partitions, C shaped, 100mm thk,size as specified in the
drawing, from floor to ceiling (avg height 3000mm)on two
sides made of 75 x 50 mm thk timber framing with 12mm thk
WP ply on sides with recomposed veneer finished with white
melamine polish. Ledges, drawers, and shelves to be made as
specified in the drawing and as per the instructions of the
project architect
b Ledge, 125mm thk, 500mm deep, made of 75 x 50mm thk

timber frame with 12mm WP ply with 4mm thk approved
matching veneer to exposed surfaces finished with matt
melamine polish
c Drawers, 2 nos 90mm thk, sides and back 12mm thk, front of
19mm and bottom of 8mm WP ply, necessary hardware as
approved by the architect-in -charge. Internal surfaces of
d Shelves, 550mm deep, out of 32 mm thk blockboard, supported

with SS pegs with adjustable arrangement, with 4mm thk
approved veneer on exposed surfaces with necessary timber
beading all around, finished with matt melamine polish.
e 12mm thk toughened glass shelves as shown in the drawing

and as per the architect's instructions at site, with diamond enge
polish on front edge supported on SS 'D' brackets of SS brush
finish.
f 8mm thk toughened frameless glass shutters, with spring

loaded hinges of overall size 1300 x 1000mm, all complete as
indicated in the drawings and as per the architect's instructions
at site.
g Aluminium powder coated louvered openable panel of size

approx 1750 x 1200mm to access hi-wall mounted A/C unit
Rate includes all necessary provisions for wiring and A/C

piping, necessary hardware for fitting as per directions of the
architect and required for the finished product.
Ref Dwg no: INT : 271 - 017 1.00 No 60966.00 60,966.00
2.0 Providing, fabricating and fixing in position ledge between

columns 125 mm thk 290mm wide, length as shown in the
drawing constructed with MS 'C' channels 2 nos of size 100 x
50mm welded to column with necessary plates ( plates to be
concealed within the ledge depth) with 20mm thk timber
planks all around finished with matt melamine polish to all
exposed surfaces

1.00 No 8441.00 8,441.00
Rate Analysis
On Page No.
G LIVING ROOM
1.0 Providing, fabricating and fixing in position ledge wall


1.00 No 7034.00 7,034.00
H UTILITY
1.0 Providing, fabricating and fixing in position cabinet above

utility counter, front , top, bottom and sides of 19mm WP ply,
back of 6mm WP ply. All visible surfaces to be finished with
approved laminate of thickness 1mm
Rate includes all necessary hardware, hinges,handles,

necessary locking arrangement, channels, ball catches etc for
fitting as per directions of the architect and required for the
finished product.
Ref Dwg no: INT : 271 - 018 1.00 No 17605.00 17,605.00
2.0 Providing, fabricating and fixing in position cabinet below

utility counter. All shutters to be 19mm WP ply with approved
laminate for finishing of 1mm thickness. Shorage to be in the
form of drawer trays, with MS powder coated grid inside,
divisions as instructed by the project architect
Rate includes MS members necessary for support, all necessary

hardware, hinges,handles, necessary locking arrangement,
channels, ball catches etc for fitting as per directions of the
architect and required for the finished product.
1.00 No 3902.00 3,902.00

I SERVANT'S ROOM
1.0 Providing, fabricating and fixing in position open beds of size

1000 x 2000mm, with teak wood corner supports of size 65 x
50mm, bed framing including peripheral and intermediate
framing of size 50 x 40mm, bed top to be 19mm WP ply,
plywood fascia on periphery 150mm thk, with approved matt
laminate 1mm thk to visible faces. All other surfaces of bed to
be stained and polished, all etc complete as instructed by the
project architect and the Engineer-in charge
Rate includes members necessary for support, all necessary

Ref Dwg no: INT : 271 - 019 2.00 Nos 5344.00 10,688.00
Rate Analysis
On Page No.
2.0 Providing, fabricating and fixing in position study tables of size

600 W x 1300 L x 750 H mm consisting of the following:
a Carcass consisting of 19mm WP ply work top, side supports of
2 nos 19mm ply placed back to back, edge thickening to
40mm. All visible surfaces to be finished with approved matt
laminate 1mm thk
b Cabinet on one side consisting of drawers, 2 nos 90mm thk,

sides and back 12mm thk, front of 19mm and bottom of 8mm
WP ply, necessary hardware as approved by the architect-in
-charge. Drawer front to be finished with approved matt
laminate 1mm thk Internal surfaces of drawers to be stained
and polished,all etc complete as directed by the Engineer-in-
charge Shelving with shutter to be provided below drawers,
front to be finished with approved matt laminate 1mm thk
Internal surfaces of drawers to be stained and polished,all etc
complete as directed by the Engineer-in-charge
Rate includes members necessary for support, all necessary

required for the finished product. 2.00 nos 8459.00 16,918.00
3.0 Providing, fabricating and fixing in position wardrobe unit of
overall size 1000mm W x 2100mm H x 500mmD consisting of
the following:

external exposed surfaces to be finished with approved
laminate 1mm thk
b Shutters of size as shown in the drawing,of 19mm WP ply,

finished with approved laminate 1mm thk, including necessary
hardware, hinges, locks, handles etc as approved by the project
architect
c Hanger rod, oval of 25mm chrome finish, length 900mm,

including necessary hardware for fitting the same
d Timber shelves as shown in the drawing of 19mm WP ply

stained and polished as per the instructions of the project
architect
e Mirror panel of size 450 x 1600, 6mm thk Modi glass or

equivalent, fixed to shutter with timber beading, all complete as
directed by the Engineer-in-charge
Rate includes all necessary hardware, hinges,handles,

necessary locking arrangement, channels, ball catches etc for
fitting as per directions of the architect and required for the
finished product.
2.00 nos 12830.00 25,660.00
TOTAL FOR SECTION II 1,164,528.00
Cost Per Sq.ft of Fixed Furnitures 168.77
Say Rs. 168.80
ABSTRACT ESTIMATE OF PLUMBING & SANITARY FITTING & FIXTURES (HALF ACRE VILLA - PLOT NO.271)
Sr. No. Location and Fittings Make Range- Model No. Description Quantity Unit Rate Amount REMARKS
(nos) (in Rs.) (in Rs.)
A GUEST BEDROOM
1 Wash basin -Basin mixer Hansgrohe Axor Carlton 3 hole basin mixer, wooden handles 1.00 Price to include pop up waste system
2 Shower -Mixer diverter Hansgrohe Talis S - #32620 Single lever shower mixer, chrome finish 1.00
3 Basic set ( I box) Hansgrohe
4 Hand shower including shower, Hansgrohe Activa A8 shower, rod shower Chrome finish
flexible tube and rod assembly, soap set to be Mistral Talis S
holders Combi - #27067
5 WC -Ablution spray Bossini Nikita Chrome finish 1.00 Price to include flexible hose 1m length
6 Wash basin Jacob Delafon Ovale - EN262 Under counter, oval, white 1.00
7 European WC Duravit - Starck 3 #222009 Wall mounted, white 1.00 Price to include seat cover and installation kit if any
8 Concealed cistern and flush valve Geberit Two button, white face plate 1.00
B MASTER BEDROOM
1 Wash basin -Basin mixer Hansgrohe Talis S - #32020 Single lever basin mixer, chrome finish 2.00 Price to include pop up waste system
2 Shower panel Hansgrohe Axor Starck - FS#10910 Shower column with thermostat, chrome finish 1.00
3 Basic set Hansgrohe Axor Starck - BS#10902180
4 Bath and Shower mixer Hansgrohe Axor Starck - FS for tiled 4 hole bath and shower mixer, chrome finish, including 1.00
surround - #10451 thermostat for tiled surround
5 Bidet mixer Hansgrohe Talis S - #32220 Single lever bidet mixer, chrome finish 1.00
7 Wash basin Duravit - Architec #0463400000 Under counter, circular, white 2.00
10 Bidet Duravit - Starck 3 #223015 Wall mounted, white 1.00
11 Bath tub + Jacuzzi Victory Spa Corsica 180 White 1.00 To be built into the surrounding raised platform
C BEDROOM #02
1 Wash basin -Basin mixer Hansgrohe Talis S - #32020 Single lever basin mixer, chrome finish 1.00 Price to include pop up waste system
2 Shower -Mixer diverter Hansgrohe Talis S - #32620 Single lever shower mixer, chrome finish 1.00
4 Hand shower including shower, flexible Hansgrohe Activa A8 shower, rod shower Chrome finish
set to be Mistral Talis S
Combi - #27067
6 Bath Tub mixer Hansgrohe Talis S - Croma Talis S Chrome finish 1.00
Combi - # 27044
7 Wash basin Jacob Delafon Ovale - EN262 Under counter, oval, white 1.00
10 Bath tub Hoesch Spectra White 1.00 To be partially built into the surrounding floor
1 Wash basin -Basin mixer Hansgrohe Axor Allegroh Single lever basin mixer with pop up waste system, Chrome 1.00
finish
2 Shower -Bath and shower mixer Hansgrohe Axor Allegroh - 36415C Single lever bath and shower mixer for concealed fitting, 1.00
finish set with vacuum breaker
3 Basic set (1 box) Hansgrohe Axor Allegroh - 01800C 1.00
3 Bath spout Hansgrohe Axor Allegroh - 134108 Chrome finish 1.00
4 Overhead rain shower with shower ar Hansgrohe 27471 A Chrome finish 1.00
6 Wash basin Duravit - Architec #0463400000 Under counter, circular, white 1.00
E POWDER ROOM
1 Wash basin -Basin mixer Jaguar 51011 Sensor faucet for wash basin complete with control box 2.00
battery operated - chrome finish
3 Wash basin Jacob Delafon E1143 Counter top, circular, white 2.00
4 European WC Jacob Delafon Odeon E1035 Seat cover E Wall mounted, white 1.00 Price to include seat cover and installation kit if any
6387
F SERVANTS ROOM
1 Wash basin -Basin mixer Jaguar Astra - 3001 Single lever basin mixer without pop up waste system, with 1.00
450 mm copper pipes
2 Shower -Overhead shower Hansgrohe Chrometa 1.00
3 Bath and shower mixer Jaguar Astra - 3075 Single lever concealed diverter for bath and shower system 1.00
4 Bath Spout Jaguar Florentine - 5429 Bath spout with wall flange, chrome finish 1.00
5 Bib cock Jaguar Spiral - 4037 Chrome finish 1.00
6 Sink mixer Jaguar Continental - 321 Chrome finish 1.00
7 Wash basin Hind ware Sola - 10007 Wall mounted, white, to be fixed on rag bolts 1.00
8 Anglo - Indian WC Hind ware 20012 White, cistern to be white - code no 2100, P trap 1.00 Price to include seat cover, cistern and installation kit if any
9 Kitchen sink Nirali Grace Plain - Small Single bowl sink 1.00 Price to include choke stop in steel
G UTILITY
1 Sink Blanco Single bowl with drain board 1.00 Price to include choke stop in steel
A GUEST BEDROOM
1 Wash basin -Basin mixer Hansgrohe Axor Carlton 3 hole basin mixer, wooden handles 1.00 34900.00 34900.00 Price to include pop up waste system
2 Shower -Mixer diverter Hansgrohe Talis S - #32620 Single lever shower mixer, chrome finish 1.00 26000.00 26000.00
4 Hand shower including shower, Hansgrohe Activa A8 shower, rod shower Chrome finish
flexible tube and rod assembly, soap set to be Mistral Talis S
holders Combi - #27067
5 WC -Ablution spray Bossini Nikita Chrome finish 1.00 2000.00 2000.00 Price to include flexible hose 1m length
6 Wash basin Jacob Delafon Ovale - EN262 Under counter, oval, white 1.00 12000.00 12000.00
7 European WC Duravit - Starck 3 #222009 Wall mounted, white 1.00 21000.00 21000.00 Price to include seat cover and installation kit if any
8 Concealed cistern and flush valve Geberit Two button, white face plate 1.00 10750.00 10750.00
B MASTER BEDROOM
1 Wash basin -Basin mixer Hansgrohe Talis S - #32020 Single lever basin mixer, chrome finish 2.00 5775.00 11550.00 Price to include pop up waste system
2 Shower panel Hansgrohe Axor Starck - FS#10910 Shower column with thermostat, chrome finish 1.00 120000.00 120000.00
3 Basic set Hansgrohe Axor Starck - BS#10902180
4 Bath and Shower mixer Hansgrohe Axor Starck - FS for tiled 4 hole bath and shower mixer, chrome finish, including 1.00 35000.00 35000.00
surround - #10451 thermostat for tiled surround
5 Bidet mixer Hansgrohe Talis S - #32220 Single lever bidet mixer, chrome finish 1.00 5775.00 5775.00
7 Wash basin Duravit - Architec #0463400000 Under counter, circular, white 2.00 13258.00 26516.00
10 Bidet Duravit - Starck 3 #223015 Wall mounted, white 1.00 18000.00 18000.00
11 Bath tub + Jacuzzi Victory Spa Corsica 180 White 1.00 120000.00 120000.00 To be built into the surrounding raised platform
C BEDROOM #02
1 Wash basin -Basin mixer Hansgrohe Talis S - #32020 Single lever basin mixer, chrome finish 1.00 5775.00 5775.00 Price to include pop up waste system
2 Shower -Mixer diverter Hansgrohe Talis S - #32620 Single lever shower mixer, chrome finish 1.00 26000.00 26000.00
4 Hand shower including shower, flexible Hansgrohe Activa A8 shower, rod shower Chrome finish
set to be Mistral Talis S
Combi - #27067
6 Bath Tub mixer Hansgrohe Talis S - Croma Talis S Chrome finish 1.00 19000.00 19000.00
Combi - # 27044
7 Wash basin Jacob Delafon Ovale - EN262 Under counter, oval, white 1.00 12000.00 12000.00
10 Bath tub Hoesch Spectra White 1.00 30000.00 30000.00 To be partially built into the surrounding floor
1 Wash basin -Basin mixer Hansgrohe Axor Allegroh Single lever basin mixer with pop up waste system, Chrome 1.00 15300.00 15300.00
finish
2 Shower -Bath and shower mixer Hansgrohe Axor Allegroh - 36415C Single lever bath and shower mixer for concealed fitting, 1.00 11500.00 11500.00
finish set with vacuum breaker
3 Basic set (1 box) Hansgrohe Axor Allegroh - 01800C 1.00 5500.00 5500.00
3 Bath spout Hansgrohe Axor Allegroh - 134108 Chrome finish 1.00 7500.00 7500.00
4 Overhead rain shower with shower ar Hansgrohe 27471 A Chrome finish 1.00 16500.00 16500.00
6 Wash basin Duravit - Architec #0463400000 Under counter, circular, white 1.00 13258.00 13258.00
E POWDER ROOM
1 Wash basin -Basin mixer Jaguar 51011 Sensor faucet for wash basin complete with control box 2.00 11060.00 22120.00
battery operated - chrome finish
3 Wash basin Jacob Delafon E1143 Counter top, circular, white 2.00 16000.00 32000.00
4 European WC Jacob Delafon Odeon E1035 Seat cover E Wall mounted, white 1.00 15000.00 15000.00 Price to include seat cover and installation kit if any
6387
F SERVANTS ROOM
1 Wash basin -Basin mixer Jaguar Astra - 3001 Single lever basin mixer without pop up waste system, with 1.00 1900.00 1900.00
450 mm copper pipes
2 Shower -Overhead shower Hansgrohe Chrometa 1.00 2100.00 2100.00
3 Bath and shower mixer Jaguar Astra - 3075 Single lever concealed diverter for bath and shower system 1.00 2220.00 2220.00
4 Bath Spout Jaguar Florentine - 5429 Bath spout with wall flange, chrome finish 1.00 502.00 502.00
5 Bib cock Jaguar Spiral - 4037 Chrome finish 1.00 319.00 319.00
6 Sink mixer Jaguar Continental - 321 Chrome finish 1.00 1400.00 1400.00
7 Wash basin Hind ware Sola - 10007 Wall mounted, white, to be fixed on rag bolts 1.00 1100.00 1100.00
8 Anglo - Indian WC Hind ware 20012 White, cistern to be white - code no 2100, P trap 1.00 1100.00 1100.00 Price to include seat cover, cistern and installation kit if any
9 Kitchen sink Nirali Grace Plain - Small Single bowl sink 1.00 1600.00 1600.00 Price to include choke stop in steel
G UTILITY
1 Sink Blanco Single bowl with drain board 1.00 5500.00 5500.00 Price to include choke stop in steel
Grand Total of Fitting & Fixtures 806,685.00
Cost per sft 116.91
Say Rs. 116.90
Abstract Estimate of Plumbing & Sanitary works (Half Acre Villa - Plot no. 271)
(in Rs.) (in Rs)
A Sanitary Appliances (Installation only)

A.1 Main Room
1.0 Ceramic Sanitary Appliances
Supply, Installation, testing and commissioning of white colour
glazed ceramic appliances as specified and shown on the
drawings to match the colour and wall tilling pattern and having
the dimensions closer to that indicated complete with :
a) Provision for water inlet connection
b) Waste outlet
c) Supports and brackets
d) Fixing materials and accessories
1.1 Water Closets Each 5.00 2125.00 10625.00
Water closets complete with
a) P/S traps
b) Rubber ring seal
c) PVC/CI pan connector
1.1.1 Wall hung EWC assembly consisting of
a) Wall hung EWC 565 x 360 mm
(Milano - HR. Johnson ,Vitra 6551 - Luna)
b) PVC seat and cover
c) 32mm UPVC flushing pipe
d) CI chair
1.1.1.1 Deluxe
1.2 Bidets Each 1.00 2125.00 2125.00
Bidet with waste strainer/coupling
a) P/S trap
b) Waste Strainer / coupling
1.2.1 Wall hung bidet 400 mm height
1.3 Wash Basin
1.3.1 Glass counter below wash basin OL 600 , 650mm height Each 1.00 4505.00 4505.00
La Garnage
1.3.2 Counter top oval wash basin 400 dia , 850 mm Each 2.00 3230.00 6460.00
height ( Milano - HR. Johnson ,Vitra 6059 - Luna)
Juno - La - Juno )
1.3.3 Oval Under counter wash basin 575 x 445 Each 3.00 900.00 2700.00
( Milano - HR. Johnson ,Vitra 6069
Oval under counter - 570
1.3.4 Counter top oval wash basin 120dia , 500 mm Each 1.00 2200.00 2200.00
height ( Milano - HR. Johnson ,Vitra 6164 La Fayalle)
1.4 Bath Tub Each 2.00 5600.00 11200.00
Bath tub assembly complete with
a) 1805 x 1075 x 545 Bath tub ( Hydro baths, HB028)
b) Single lever mixer diverter
c) Shower rose and riser pipe
d) Hand shower and flexible pipe
e) Waste and overflow
f) Online trap
1.5 Shower cubicles with all fittings Each 4.00 6000.00 24000.00
(Grohe Aquatower3000 -27203)
1.6 Jaccuzi (Hydrobath HB028) Each 1.00 7000.00 7000.00
Supply, installation, testing and commissioning
of Jacuzzi ( 1805 x 1075) complete with
equipments and piping supplied by clients
(in Rs.) (in Rs)
Sub-total of 1.0 70,815.00

2.0 Other Appliances
2.1 Stainless Steel Appliances
Supply, Installation of SS 304 appliances and ancillaries
as specified and shown on the drawings to match wall
tilling pattern complete with all fixing accessories
2.1.1 Single bowl kitchen sink with drain board 1040 x 510mm Each 1.00 800.00 800.00
2.1.2 Double bowl Kitchen sink Each 1.00 800.00 800.00
2.2 Geysers
Supply, testing and commissioning of geysers
of vertical/ horizontal mounting as specified and shown
on the drawing complete with :
a) Electrical heater element with
thermostatic C206control and indicating lamp
b) Electrolyte copper container
c) Inlet and outlet connection
d) NRV, Vacuum and Pressure release
valve wherever required
e) Flexible electrical chord with power plug
2.2.1 50 l storage geysers Each 3.00 1000.00 3000.00
2.2.2 35 l storage geysers Each 2.00 900.00 1800.00
2.3 Water Purifiers
Testing and commissioning of water
purifiers as specified and shown on the drawings
complete with :
a) Ceramic/ACF filter
b) UV sterilizer and spout
c) Flexible piping
2.3.1 On line filter with UV sterilizer - 2 lpm flow Each 1.00 800.00 800.00
Sub-total of 2.0 7,200.00
3.0 Sanitary Fittings
Supply, testing and commissioning of chromium
plated brass sanitary fittings as specified and shown
on the drawings to match the wall tiling pattern complete
with :
a) Washer and nuts
b) Wall flanges
c) Extension pipe and fittings
3.1 WC Flush Valves
3.1.1 Totally concealed brass flush valves -
( Grohe Taron )
3.1.1.1 32 mm F.V Each 5.00 1900.00 9500.00
3.2 Bidet Assembly
3.2.1 Bidet deluxe mixer assembly ( Grohe Taron) Each 1.00 4000.00 4000.00
a) 1No. Single lever mixer and horizontal jet
b) 2 Nos. angle stop cock and flexible pipe
c) 1 No. waste and coupling
3.3 Wash Basin Assembly
Wash basin assembly with all fittings and
accessories suitable for 15 mm inlet and
32 mm waste connection
3.3.1 Wash basin mixer assembly ( Grohe Taron 33134 P)
a) 1 no. single lever mixer pillar cock
b) 2 nos. angle stop cock with flexible pipe
c) 1 no. bottle trap
(in Rs.) (in Rs)
3.3.1.1 Deluxe Each 7.00 2500.00 17500.00

(in Rs.) (in Rs)
3.4 Kitchen Assembly

Kitchen sink assembly suitable for wall/platform
platform fixing
3.4.1 Kitchen sink assembly suitable for wall/platform fixing Each 1.00 2500.00 2500.00
( Grohe - Zodra -33703)
a) 1No. Single level mixer assembly with adjustable
spout
b) 1No. 40mm waste and coupling
c) 1No. 40mm bottle trap
3.4.2 Kitchen sink assembly suitable for wall/platform fixing Each 2.00 500.00 1000.00
Jaquar Continental - 309
a) 1No. Single level mixer assembly with adjustable
spout
b) 1No. 40mm waste and coupling
c) 1No. 40mm bottle trap
3.5 Geyser Assembly
3.5.1 Geyser assembly complete with : Each 6.00 500.00 3000.00
a) 1 no. angle stop cock with flexible pipe
b) 1 no. male nipple and flexible pipe
3.6 Shower Assembly
3.6.1 Deluxe single lever mixer assembly Each 4.00 5000.00 20000.00
complete with ( Grohe Aqua tower - 3000 -27203 )
a) 1 no. single lever mixer diverter
b) 1 no. bath spout
c) 1 no. shown arm and head
3.7 Miscellaneous
3.7.1 Health faucet with hand spray flexible pipe and Each 5.00 600.00 3000.00
angle stop cock ( Grohe )
3.7.2 Angles stop cock with flexible pipe ( Grohe) Each 4.00 100.00 400.00
Sub-total of 3.0 60,900.00
4.0 Bathroom Ancillaries
Supply, Fabrication of brass bathroom ancillaries
as specified and shown on the drawing to match
the wall tilling pattern complete with all fixing
accessories .
4.1 CP Brass Ancillaries
4.1.1 Manual push type liquid soap dispenser Each 5.00 150.00 750.00
4.1.2 Towel rod - (D Line) Each 7.00 150.00 1050.00
4.1.3 Towel ring - (D line) Each 4.00 150.00 600.00
4.2 SS 304 Ancillaries
4.2.1 Perforated floor with cockroach trap - 100 mm dia Each 14.00 200.00 2800.00
4.2.2 Toilet paper holder (D line) Each 5.00 150.00 750.00
Grant Total for A.1 (Main Room) 144,865.00
(in Rs.) (in Rs)

A.2 Servant's Room
1.0 Ceramic Sanitary Appliances
Supply,Installation,testing and commissioning of white
colour glazed ceramic appliances as specified and shown
on the drawings to match the colour and wall tilling
pattern and having the dimensions closer to that
indicated complete with :
a) Provision for water inlet connection
b) Waste outlet
d) Fixing materials and accessories
1.1 Water Closets
Water closets complete with
a) P/S traps
b) Rubber ring seal
c) PVC/CI pan connector
1.1.1 Indian WC assembly consisting of :
a) Anglo Indian - 'S' Trap ( Johnson Pedder 8310 )
b) Low level PVC cistern (Johnson Pedder 8334)
c) 32mm UPVC flushing pipe
1.1.1.1 Ordinary Each 1.00 1100.00 1100.00
2.0 Other Appliances
2.1 Stainless Steel Appliances
Supply, Installation of SS 304 appliances and ancillaries
as specified and shown on the drawings to match wall
tilling pattern complete with all fixing accessories
2.1.1 Single bowl kitchen sink with 560 x 410mm Each 2.00 800.00 1600.00
3.0 Sanitary Fittings
Supply, testing and commissioning of chromium
plated brass sanitary fittings as specified and shown
on the drawings to match the wall tiling pattern complete
with :
a) Washer and nuts
b) Wall flanges
c) Extension pipe and fittings
3.1 Kitchen sink assembly complete with : Each 2.00 900.00 1800.00
a) 1 No.cock with adjustable spout
b) 1 No. 40mm waste and coupling
c) 1 no.40mm bottle trap
3.2 Miscellaneous
3.2.1 Angles stop cock with flexible pipe ( Jaguar Continental ) Each 1.00 250.00 250.00
3.2.2 Bib cock ( Jaguar Continental ) Each 1.00 150.00 150.00
3.2.3 Shower armed plus exclusive shower single
floor ( Jaguar Continental ) Each 1.00 250.00 250.00
Grant Total for A.2 (Servant's Room) 5,150.00
(in Rs.) (in Rs)
B Water Supply Piping

1.0. Internal Concealed Piping
Supplying, Installation Testing and commissioning of
internal concealed piping work complete with
a) Pipes and pipe fitting
b) Clamps and fixing accessories
c) Pressure testing the pipe before
concealing
d) Chasing of brick wall and finishing with
cement plaster after laying the pipe
1.1 GI Piping
Supplying, Installation Fabrication, assembling, testing
and commissioning of water supply pressure piping
with GI heavy class pipe conforming to IS : 1239
concealed in brick masonry
1.1.1 40mm dia m 5.00 325.00 1625.00
1.1.2 32mm dia m 25.00 280.00 7000.00
1.1.3 25mm dia m 10.00 225.00 2250.00
1.1.4 20mm dia m 10.00 192.00 1920.00
1.1.5 15mm dia m 115.00 180.00 20700.00
1.2 Protective Coating
Providing anticorrosive protective
coating for the GI concealed pipe with :
a) Bitumen paint on pipe and over wrapping
b) Fiber glass tissue wrapping in two layers
1.2.1 40 mm m 5.00 100.00 500.00
1.2.2 32 mm m 25.00 80.00 2000.00
1.2.3 25 mm m 10.00 68.00 680.00
1.2.4 20 mm m 10.00 58.00 580.00
1.2.5 15 mm m 115.00 53.00 6095.00
Sub-total of 1.0 43,350.00
2.0. Internal Exposed Piping
2.1 Piping
Supplying, Fabrication, assembling, testing and
commissioning of exposed water supply pressure
piping inside the building other than the branch piping
concealed inside the toilet as specified and shown
on the drawings complete with :
a) GI heavy class pipes conforming to
IS : 1239
b) GI heavy class threaded fittings
conforming to IS : 1839
c) Brackets, supports and clamps
d) Painting of the pipes
2.1.1 50 mm NB m 15.00 410.00 6150.00
2.1.2 40 mm NB m 10.00 325.00 3250.00
2.2 Valves
Supplying, Installation, Testing and commissioning of
valves in water distribution system as specified and
shown on the drawing complete with :
a) Body and
b) Operating stem and handle
c) Flanged joints for flanged valve
(in Rs.) (in Rs)
2.2.1 Butterfly Valves

Supplying, Installation, testing and commissioning of Butterfly
valves including flanged joints
2.2.1.1 50 mm Each 2.00 1770.00 3540.00
2.2.2 Ball Valves
Supplying, Installation, testing and commissioning of ball valves Conforming to IS : 9890
2.2.2.1 40mm Each 2.00 740.00 1480.00
2.2.2.2 32mm Each 4.00 488.00 1952.00
2.2.2.3 25mm Each 1.00 310.00 310.00
2.2.2.4 20mm Each 6.00 230.00 1380.00
2.2.3 NRV and Strainers
Supplying, Installation, testing and commissioning of NRV and
strained Conforming to IS : 9739, IS : 10805
2.2.3.1 65 mm Y strainer Each UR 900.00
2.2.3.2 65 mm NRV Each UR 3500.00
Sub-total of 2.0 18,062.00
3.0 External Buried Pipes
Supply, Fabrication, assembling, testing and
commissioning of underground water supply pressure
piping water supply pressure piping as specified and
a) Pipes and fittings
b) Corrosion protection wrapping
d) Excavation and back filling in soft/hard
murrum
3.1 GI Piping
Supplying, Installation, testing and commissioning of
GI heavy class piping conforming to
IS : 1239, IS : 1839
3.1.1 65 mm NB m 130.00 510.00 66300.00
3.1.2 50 mm NB m 35.00 410.00 14350.00
3.2 Valves
Supplying, Installation, Testing and commissioning of
valves in water distribution system as specified and
a) Body and
b) Operating stem and handle with
extension rod
c) Flanged joints for flanged valve
d) Valve chamber with CI cover
3.2.1 50 mm butterfly valves Each 2.00 4700.00 9400.00
Sub-total of 3.0 90,050.00
Grant Total for B 151,462.00
C Drainage
1.0 Internal Branch Piping
Supplying, Installation, Fabrication,assembling,testing
and commissioning of internal soil waste pipes inside
the toilet as specified and shown on the drawing
complete with :
a) Pipes, fittings clean out etc.
b) Jointing materials
c) Supports and PCC encasing
d) Anticorrosive painting for CI & GI pipes
(in Rs.) (in Rs)
1.1 CI SWR Piping

and commissioning of CI pipes with lead joints
conforming to IS : 1729 or IS 3989 complete with :
1.1.1 100 mm m 25.00 850.00 21250.00
1.1.2 75 mm m 65.00 720.00 46800.00
1.1.3 50 mm m 20.00 410.00 8200.00
1.2 CI Floor Trap & Clean Out Plugs
1.2.1 and commissioning 100mm CI floor trap with collar Each 14.00 700.00 9800.00
pipe and lead jointing
Sub-total of 1.0 86,050.00
2.0. Internal Exposed Pipes
Supplying Fabrication, assembling, and testing of soil ,
waste and vent internal vertical stack clamped on the
external/shaft walls as specified and shown on the
drawings complete with
a) Pipe, fittings, cleanouts etc.
c) Supports, brackets and clamps
2.1 C I SWR Piping
commissioning of CI piping with lead joints conforming
to IS : 1729 or IS : 3989
2.1.1 100 mm m 15.00 850.00 12750.00
2.1.2 75 mm m 15.00 720.00 10800.00
Sub-total of 2.0 23,550.00
3.0. External Piping
and commissioning of External drainage piping as
specified and shown on the drawing complete with :
a) Pipes and pipe fittings
c) Excavation and back filling
d) PCC half round base
3.1 CI LA Class Piping
CI LA class piping with lead joints
conforming to IS : 1536 and IS : 1538
3.1.1 150 mm m 90.00 1400.00 126000.00
Sub-total of 3.0 126,000.00
4.0. Drainage Ancillaries
4.1 Construction of drainage ancillaries as
specified and shown on the drawing
conforming to IS : 4111 complete with
a) PCC base with haunching
b) Brick masonry wall with water proofing plaster
c) Medium/ light duty CI covers conforming to
IS : 1726
d) Rung ladder for chamber having depth
more than 750mm conforming to
IS : 5455
4.1.1 300 x 300mm gulley trap-average 450mm Each 5.00 750.00 3750.00
depth (light duty)
4.1.2 450 x 900mm inspection chamber average Each 11.00 4200.00 46200.00
750 mm depth (Medium duty)
(in Rs.) (in Rs)
4.2 Septic Tank

Supplying, Installation, lowering ,testing
and commissioning of RC readymade
Hume pipe septic tank at suitable location as
directed including providing ventilating shaft &
cowl at top, earth work, excavation, back filling
sewer line connection at inlet and outlet etc,
complete as per standard design and as directed
4.2.1 1200 mm dia , 2500 mm length Each 1.00 14500.00 14500.00
4.3 Soak Pit Each 1.00 13000.00 13000.00
Providing & making soak pit of size 2800 dia
& 1500 depth with brick masonry wall chamber
as per IS in honey comb pattern at bottom of
inlet & solid wall on top of inlet upto ground
level & filling inside with 150m size broken
stone & brick bats without interlocking, precast
cover slab on top in RCC with 60 x 60 cm CI
manhole cover & frame shaft with lead caulked
joints upto 6.00 length with cowl & inlet SWG
Tee, etc including excavation in all kinds
of soils , complete job in all respects as per
standard design and as directed.
Sub-total of 4.0 77,450.00
Grant Total for C 313,050.00
D Storm Water Disposal
1.0 External Piping
Supplying, Fabrication, assembling and of storm water
piping as specified and shown on the drawing
complete with :
a) Pipes and fittings
c) Supports, brackets and clamps
d) PCC encasing wherever required
e) Excavation and back filling in soft/hard
murrum
1.1 Hume Pipe
Supplying, Installation, lowering ,testing including
Laying of RCC hume pipe NP2 class
as specified and shown on the drawing complete
with excavation :
1.1.1 100 mm m 10.00 190.00 1900.00
2.0 Chambers
2.1 Construction of storm water manholes and
chambers as specified and shown on the
drawing complete with :
a) PCC base
b) Brick masonry wall with plaster
c) Rung ladders for chambers having depth
more than 750 mm
2.1.1 Storm water chamber 600 x 600x600 mm Each 15.00 3700.00 55500.00
average depth
(in Rs.) (in Rs)
2.2 CI Covers
Supplying, installation and testing of
2.2.1 CI covers over the manholes and chambers complete
with fixing frame
2.2.1.1 50% perforated covers/grating KG UR 26.00
2.2.1.2 Non perforated covers
a) Light duty 300 x 300 KG UR 29.00
b) Light duty 450 x 450 KG UR 29.00
c) Medium duty 600 x 600 KG UR 29.00
d) Heavy duty 600 x 600 KG UR 29.00
Sub-total of 2.0 55,500.00
Grant Total for D 57,400.00
E Equipments
Supply, Installation, testing and
Commissioning of equipments as specified
detailed in the equipment data and shown on the
drawing complete with :
a) Factory assembled and tested equipment
b) Motors and drive assembly
c) Starter and control panels
d) Control, safety and indicating instruments
e) Interconnected power and control panels
f) Interconnected piping, valves and insulation
g) Flanged inlet and outlet connections
h) MS powder coated enclosure
I) Supports and mounting frame
j) Vibration isolators
k) Initial charge of lubricants
1.0 Pumps
Testing and commissioning of inline pumps complete
with :
a) Pumps and motor
b) Base frame
c) Serrated neoprene pads
d) Pressure gauge assembly with piping and
needle valve
e) Drain assembly with 20 mm Ball valve
1.1.1 Submersible Pumps
1.1.1.1 100 lpm 10mH Each 2.00 18200.00 36400.00
Grant Total for E 36,400.00
F Miscellaneous
1.0 Excavation Deleted
Sub-total of 1.0 -
2.0 PCC Encasing
2.1 Encasing of pipe in 100 mm PCC as
specified and shown on the drawing
2.1.1 150 mm dia pipe m 10.00 100.00 1000.00
2.1.2 50 mm dia pipe & below m 10.00 50.00 500.00
3.0 Hume Pipe
3.1 Supplying, Installation, lowering ,testing including
Laying of RCC hume pipe NP2 class
as specified and shown on the drawing complete
with excavation :
3.1.1 300 mm dia m UR 450.00
(in Rs.) (in Rs)
3.1.2 150 mm dia m UR 190.00

Sub-total of 3.0 -
(in Rs.) (in Rs)
4.0 RCC Opening

4.1 Opening in RCC floor slab for pipes as
specified and shown on the drawing after
obtaining permission from site-in-charge
4.1.1 300 x 300 mm Each 5.00 150.00 750.00
4.1.2 200 x 200 mm Each 3.00 100.00 300.00
4.1.3 150 x 150 mm Each 2.00 100.00 200.00
4.1.4 100 x 100 mm Each 2.00 50.00 100.00
4.1.5 50 x 50 mm Each 2.00 50.00 100.00
5.0 Masonry Chambers
5.1 Construction of masonry chambers of assorted
size complete with PCC base masonry walls
RCC cover etc. including excavation for valve
chambers
5.1.1 65 mm dia valve Each 8.00 500.00 4000.00
Grant Total for F 6,950.00
Cost Summary
A.1 Main Room 144,865.00
A.2 Servant's Room 5,150.00
B Water Supply Piping 151,462.00
C Drainage 313,050.00
D Storm Water Disposal 57,400.00
E Equipments 36,400.00
F Miscellaneous 6,950.00
Grand Total (A to F) 715,277.00
Cost per sft 103.66
Say Rs. 103.65
Exclusion:- Plumbing and Sanitary fixtures (Materials)

ABSTRACT ESTIMATE FOR HVAC WORKS
Rates Amount
Item No. Item Description Unit Quantity
(Rs.) (Rs.)
1 EQUIPMENTS
1.1 SPLIT UNITS
(All power supply at condensing unit)
1.1.1 SECTION A-SUPPLY
Supply of air-cooled split air-conditioning unit as
a specified
Air-cooledand shown onunit
condensing the drawing complete
consisting of: with:
i Single I multiple rotary compressor
ii Drive motor assembly & control panel
iii Air-cooled condenser with coil and fan
iv interconnected refrigerant piping and controls
v Powder coated sheet steel enclosure
b Evaporator unit consisting of:
i Evaporator coil and controls
ii Evaporator fan with motors
iii Filter, drain tray etc.
iv ABS plastic enclosure with supply and return nIle
v Chordless control system
c Mounting and fixing materials
1.1.1.1 7.5TR 1:3 Ceiling Suspended 3 phase Each 2 111000.00 222000.00
1.1.1.2 3.0 TR 1:1 Ductable split unit 3 phase Each 1 48000.00 48000.00
1.1.1.3 2.0 TR 1:1 Ceiling Suspended I phase Each 1 31400.00 31400.00
1.1.1.4 1.0 TR Highwall unit I phase Each 1 24250.00 24250.00
1.1.2 INSTALLATION
Installation, testing and commissioning of split air-
conditioning units as specified and shown on the
drawing complete with
a Mounting brackets / platform for condensing unit
b Brackets and supports for evaporator units
c Vibration isolators wherever required
18 / 20G soft copper tubing between condensing unit
and evaporator unit including all fittings and
interconnections and jointing materials and 6 mm
d thick Nitrile rubber insulation
Rigid PVC / HDPE drain pipe with fittings, U-trap and
e flexible braided PVC pipe at the evaporator outlet

Electrical wiring between the condenser and
evaporator with multi core PVC insulated and
f sheathed copper cables
g First charge if R22 refrigerant after vacuumising the
h system
Distance between condensing unit and evaporator - 5m
1.1.2.1 (average)
7.5 TR 1:3 Ceiling Suspended 3 phase Each 2 19000.00 38000.00
1.1.2.2 3.0 TR 1:1 Ductable split unit 3 phase Each 1 6000.00 6000.00
1.1.2.3 2.0 TR 1:1 Ceiling Suspended I phase Each 1 5300.00 5300.00
1.1.2.4 1.0 TR Highwall unit 1 phase Each 1 3900.00 3900.00
ABSTRACT ESTIMATE FOR HVAC WORKS
Rates Amount
Item No. Item Description Unit Quantity
(Rs.) (Rs.)
2 PIPING AND CABLING
ADDITIONAL PIPING AND CABLING
DRAINING PIPING
Extra cost for increase in distance between the
condensing unit and evaporator beyond 5m (average)
included in item 1.1.2 complete with
a) Hot gas line insulation
b) Liquid line with insulation
c) Power / control cabling
2.1.1 7.5 TR 1:3 Ceiling Suspended 3 phase Rmt. 350.00
2.1.2 3.0 TR 1:1 Ductable split unit 3 phase Rmt. 410.00
2.1.3 2.0 TR 1:1 Ceiling Suspended 1 phase Rmt. 314.00
2.1.4 1.0 TR Highwall unit 1 phase Rmt. 314.00
2.2 DRAINING PIPING
G.I. Drain piping with insulation from indoor units to
2.2.1 nearest drain point with suitable clamps bends etc Rmt 115.00
Acoustic insulation 1/2” thk 300 crown fibre glass
3 covered with RP tissue paper Sqmt 1.125 335.00 376.88
4 Gl Ducting
4.1 24G Sqmt 50 340.00 17000.00
4.2 22G Sqmt 395.00
5 Volume Control damoers Sqmt 0.5 3500.00 1750.00
6 Aluminium . grilles Sqmt 8 3675.00 29400.00
TOTAL 427,376.88
Say Rs. 427,377.00
Abstract Estimate of Approach Road to Half Acre Villa
Sr. No. Description Unit Quantity Unit Rate Amount Rate analysis
(in Rs.) (in Rs.) on Page No.
1.0 Excavation over area in soils of all types, sand, Cum 135.00 77.50 10,462.50 Rate analysis
gravel and soft murum, including removing the on Page No.
excavated material upto a distance of 50 metres and
lifts as below, stacking and spreading as directed,
normal dewatering, preparing the bed for
foundation and excluding backfilling, etc. complete
Lift 0 to 1.5 mtr.
2.0 Earthwork in filling for road with available Cum 30.00 47.50 1,425.00 Rate analysis
excavated material in 15 cm. layers including on Page No.
watering, consolidation etc complete as directed by
the Owner.
3.0 Providing and laying precast interlocking type of Nos. 225.00 509.00 114,525.00 Rate analysis
M-40 concrete paver blocks 50mm thick, in shapes, on Page No.
colours and patterns specified in the drawings and as
approved by the Engineer on prepared 40mm thick Sand
base as specified in line levels grades and cross sections
shown on drawings performing all operations in
connection with the work complete in all respects.
4.0 Providing and fixing of Kerb stone made out of PCC Rmt 90.00 302.00 27,180.00 Rate analysis
1:2:4 of size 600x300x150 including shuttering, PCC on Page No.
below, excavation and refilling etc. complete
5.0 Providing and applying two coats of synthetic Sqm 40.50 137.76 5,579.28 Rate analysis
enamel painting to the kerb stone over a coat of on Page No.
Road marking primer including cleaning and
surface preparation etc, complete.
Total Cost for Approach Road (225 Sq.M) 159,171.78
Cost per Sq.M 707.43
Sr. Description Unit Quantity Rate Amount
In Rs. In Rs.
Valve chamber of size 600 x 600 x 750 mm
C.I. Cover 50 kg Kg 50.00 23.00 1150.00
Add 1% as Water Charges 11.50
Total 1161.50
Add 5% as Hilly Charges 58.08
Add 11.6% as Contractors Profit 134.73
Total 1354.31
Add 4.17% Work contract tax 56.47
C.I. Cover & Frame 1410.78
Excavation Cum 3.72 77.50 288.30
PCC 1:3:6 in Bedding Cum 0.11 2269.40 254.99
Benching with M-15 CC. Cum 0.05 2557.20 115.07
Brickwork in C.M. 1:5 Cum 0.57 2150.40 1231.53
PCC M-15 for coping Cum 0.06 2557.20 146.45
Plastering with coarse sand 12 mm thk plaster in 1:4 Sqm 4.98 79.18 394.32
Earthfilling Cum 2.77 47.50 131.34
Rate per Nos. 3972.79
65 mm GateValve
Cost of Gatevalve Nos 1 1200 1200.00
Labour charges for fixing Ls 120.00
Total 1320.00
Add 1% Water Charges 13.20
Total 1333.20
Add 5% hilly Charges 66.66
Add 11.60 % Overheads and Profit 154.65
Total 1554.51
Add 4.17 % W.C.T 64.82
Total 1619.33
Rate Per No 1619.33
65 mm Non - Return Valve
Cost of NRV Nos 1 1070 1070.00
Labour charges for fixing Ls 150.00
Total 1220.00
Add 1% Water Charges 12.20
Total 1232.20
Add 5% hilly Charges 61.61
Add 11.60 % Overheads and Profit 142.94
Total 1436.75
Add 4.17 % W.C.T 59.91
Total 1496.66
Rate Per No 1496.66
In Rs. In Rs.
As per CPWD -97 Vol-IV item no 13.97.1 page 186
P& application of black anti-corrosive bitumastic paint
Black bitumastic paint Lt 0.95 40.00 38.00
Painter each 0.54 175.00 94.50
Coolie each 0.54 132.70 71.66
Brushes, sand paper etc. Ls 2.05 1.67 3.42
Sundries Ls 3.10 1.67 5.18
Total 212.76
Total 214.89
Total 250.56
Rate per 10 Sq.M 261.01
Rate per 1 Sq.M 26.10
As per CPWD -97 Vol-VI item no 20.79 pages from 176-178
Painting of G.I. Pipes - 1 Rmt - 65mm dia
painting for 65mm dia pipes Sqm 0.2387 26.10 6.23
Add for delay Ls 0.52 1.67 0.87
Total 7.10
Total 7.17
Total 8.36
Rate per 1 Rmt for two coats 8.71
Add for third coat over wrapping 4.35
Rate Per Rmt (A) 13.06
Fibre Glass Cloth Wrapping Over G.I. Pipes - 1 Rmt -65. mm dia
Fibre Glass wrapping for 65 mm dia pipes Sqm 0.4774 40.00 19.10
Add for wastage 2% 3.82
Labour Charges as per market 5.00
Total 27.92
Total 28.19
Total 32.87
Rate per 1 Rmt (B) 34.25
Rate per 1 Rmt (A+B) 47.31
Sr. Description Unit Quantity
Rate Amount
In Rs. In Rs.
Providing and Fixinng of G.I. Pipe 65 mm dia Excluding tyrenching and filling
G.I.Pipe - C - class rmt 10.00 291.68 2916.80
White lead , hempoil etc Ls 5.20 1.67 8.68
Wastages and fittings @ 2 % 58.34
Fitter I class Nos. 0.25 175.00 43.75
Beldar Nos. 0.66 135.70 89.56
Total 3117.13
Total 3148.30
Total 3670.92
Grand Total 3823.99
Rate per RMT 382.40
Providing and laying precast interlocking type of M-40 concrete paver blocks 50mm thick
Paver Blocks ( Basic rate = 26.53 sqft incl. all Taxes )
5%wastage considered incl. Transportation & Unloading
at Site. Sqm 1.05 285.5 299.78
Sand Bedding 50 thk. Cum 0.05 705 35.25
Labours for fiixing LS 1 65 65.00
Sundries LS 15.00
Total 415.03
Total 419.18
Total 488.76
Rate per sqm 509.14
Road marking Primer ( coverage 3.04 sqm/liter )
Primer Lt 0.33 67.5 22.20
Sundries Ls 1.50
Labour Sqm 1.00 22.10 22.10
Total 45.80
Total 46.26
Total 53.94
Grand Total 56.19
Two coats of white synthetic enamel paint ( coverage 3.53 sqm/liter )
Synthetic enamel Paint Lt 0.283 125 35.41
Sundries Ls 1.46
Labour Sqm 1.00 21.52 29.62
Total 66.49
Total 67.16
Total 78.30
Grand Total 81.57
Rate Per Sq.m 137.76
In Rs. In Rs.
Rate analysis for Kerb Stone of size 600 x 300 x 150
Fixing Cost - 10 Rmt
Mortar reqd for fixing L.S 10.35 1.67 17.28
Labour
Mason I Nos 0.5 175 87.50
Mason II Nos 0.5 143.7 71.85
Beldar Nos 0.5 135.7 67.85
Coolie Nos 0.33 132.7 43.79
Total 288.28
Total 291.16
Total 339.49
Grand Total 353.65
Rate per 1 Rmt 35.36
For 1 No of 600x300 x 150
Excavation cum 0.054 77.5 4.19
Filling cum 0.027 47.5 1.28
Pcc 1:3:6 below foundn. cum 0.0255 2269.4 57.87
Pcc 1:2:4 as kerb stone cum 0.027 2557.2 69.04
Shuttering cost Sq.M 0.36 76.6 27.58
Fixing Cost Rmt 0.6 35.36 21.22
Total 181.17
Rate per 1 Rmt 301.96
Abstract Estimate of External Water Supply to Half Acre Villa
Sr. No. Description Unit Quantity Unit Rate Amount Rate analysis
(in Rs.) (in Rs.) on Page No.
1.0 Excavation for foundation / pipe trenches in earth, Cum 260.00 77.50 20,150.00 Rate analysis
soils of all types, sand, gravel and soft murum, on Page No.
including removing the excavated material upto a
distance of 50 metres and lifts as below, stacking
and spreading as directed, normal dewatering,
preparing the bed for foundation and excluding
backfilling, etc. complete
Lift 0 to 1.5 mtr.
2.0 Backfilling in Trenches/Channels with available Cum 250.00 47.50 11,875.00 Rate analysis
excavated stuff with soft material first over pipe line on Page No.
then hard material in 15 cm. layers with all lead and
lift including consolidation, surcharging etc
complete as directed by the Owner.
3.0 Valve chamber with cast iron manhole frame and Nos. 8.00 3973.00 31,784.00 Rate analysis
covers. Providing and constructing B.B. masonry on Page No.
valve chamber with 15cm thick 1:3:6 proportion
PCC bedding, excluding excavation, B.B. masonry
in C.M. 1:5 proportion 12mm thick cement plaster in
cm 1:4 proportion on both sides with providing and
fixing C.I. manhole frame and cover in RCC 1:2:4
coping or RCC 1:2:4 proportion x 15 cm thick slab,
etc. complete as directed by Engineer-in-Charge. 60
x 60 cm internal size and depth upto 0.75 M with CI
manhole frame and cover of 50 Kg.
4.0 Providing and fixing GI pipes with GI fittings Rmt 500.00 382.40 191,200.00 Rate analysis
(External work) on Page No.
65 mm dia nominal bore
5.0 Painting GI pipes and fittings with two coats of Rmt 500.00 47.30 23,650.00 Rate analysis
bitmastic paint and wrapping with polysterene etc. on Page No.
complete
6.0 Provding and fixing GM Gate valve of approved Nos. 2.00 1619.35 3,238.70 Rate analysis
quality complete. on Page No.
7.0 Provding and fixing gun metal non-return valve of Nos. 1.00 1496.65 1,496.65 Rate analysis
approved quality (screwed end) horizontal on Page No.
8.0 Providing and laying in position to the required Rmt 10.00 731.35 7,313.50 Rate analysis
level and grades NP2 class RCC pipes of various on Page No.
diameter for services and other crossings including
providing collars, joints packed with spun yarn
dipped in cement slurry and Stiff cement mortar
(1:1) etc complete.
600mm dia. NP2 Pipe
Total Cost for External Water Supply 290,707.85

ABSTRACT ESTIMATE FOR ELECTRICAL WORKS
Unit Rate Amount
S. No. Item Description Qty Unit
( In Rs) ( In Rs)
1.0 MAIN PANEL
Supply,installation,testing and commissioning
of cubicle type main distribution panel, free
standing floor mounting with 400A . (TPNE)
copper busbar with heat shrinkable
sleeves, compartmentalised 14/16 SWG CRCA
sheet mounted on angle iron stand 300mm
in height duly painted with proper supports on
trench generally as per drawing and
specification complete with seven tanks
processed & power coated , earthing &
interconnection for following :
(switchgears make - Seimens , Merlin,Gerin,
L & T)
-1 no. 160A TPN,40KA ,ETU 10 micro processor
based MCCB
-1 no. 100A TPN,40KA ,ETU 10 micro processor
based MCCB
-2 nos. digital meter to read kWh, voltage
& current with RS 485 port similar to Enercon
Model 6400
- 2 sets indicating lamp with fuses (RYB),LED type
outgoing of following
- 14 Nos. 63A, TPN MCB, 10KA/Motor duty
- 8 Nos. 40A TPN MCB, 10 KA
1.1 Supply 1 Each ### 155000.00
1.2 Installation 1 Each 1500.00 1500.00
2.0 Supply,installation,testing and commissioning
of double door horizontal or vertical type MCB
distribution board concealed in wall with
IP-42 protection, with one hinged door to
cover entire front portion complete with
separate earth and neutral links
( Make : Merlin Gerin, MDS )
2.1 6 Way TPN UPS distribution board :
- 1 no. 40A TPN MCB incomer
- 12 nos. 16A SP MCB outgoing
- 2 Nos. digital programmable timer switch
similar to MDS Rex 2000D
2.1.1 Supply 1 Each 12350.00 12350.00
2.1.2 Installation 1 Each 350.00 350.00
2.2 4 Way TPN LDB - Lower Level / Ground1 /
Ground 2 Upper Level :
- 1 no. 32A TPN MCB + ELCB (RCBO)
as incomer
- 12 nos. 10A SP MCBs outgoing
2.2.1 Supply 4 Each 4000.00 16000.00
2.3 8 Way TPN PDB Ground1:
- 1 no. 63A TPN MCB + ELCB (RCBO)
as incomer
- 24 nos. 20A SP MCBs outgoing
2.3.1 Supply 1 Each 6950.00 6950.00
Unit Rate Amount
( In Rs) ( In Rs)
2.4 4 way TPN PDB - Lower Level/ Ground 2 /
Upper level
- 1no.63A TPN MCB + ELCB ( RCBO) as
incomer
- 12nos. 20A SPMCBS outgoing
2.4.1 Supply 3 Each 5125.00 15375.00
2.5 External lighting distribution board
- 1 no. 40A TPN MCB incomer
- 12 nos. 10A SPMCBs outgoing
- 3 nos. 32A DP MCBs with 32A DP contactor
& 24 hour programmable digital timer of MDS
- REX 2000D
2.5.1 Supply 1 Each 25250.00 25250.00
of 1.1 KV grade PVC insulated PVC
sheathed power armoured/unarmoured
cable complete with excavation and refilling
as per specification for following armoured
cable (Make : Finolex,R.R.Kabel , Universal,
Gloster )
Standard cable as per IS standards w/o extruded inner
sheath quoted
3.1 3 1/2C x 120 sq.mm aluminium armoured
cable (Main Panel Normal Power Incomer )
3.1.1 Supply 75 Metre 340.00 25500.00
3.1.2 Installation 75 Metre 50.00 3750.00
3.2 3 1/2C x 35 sq.mm aluminium armoured cable
( Main Panel Emergency Power Incomer )
3.2.1 Supply 75 Metre 127.00 9525.00
3.3 3C x 2.5 sq.mm copper armoured cable
( Landscape lighting )
3.3.1 Supply 400 Metre 55.00 22000.00
3.4.1 Supply R.O Metre 42.00
3.4.2 Installation R.O Metre 20.00
4.0 Supply,installation,testing & commissioning
of 1.1KV grade PVC insulated PVC
sheathed power armoured/unarmoured cable
complete with spacers, saddles and screws,
fixed on wall/ceiling/provided trenches/pipes/
provided trays as per specification
(Make : Finolex,R.R.Kabel , Universal , Gloster)
4.1 4C x 25 sq.mm aluminium armoured cable
( for PDBs)
4.1.1 Supply 175 Metre 114.00 19950.00
(for UPS DB /Ext. Ltg./Water panel)
4.2.1 Supply 225 Metre 97.00 21825.00
4.3 4C x 6 sq.mm armoured copper cable (for LDB)
4.3.1 Supply 175 Metre 110.00 19250.00
4.4 3C x 4 sq.mm copper armoured cable
( for AHU/Jacuzzi )
4.4.1 Supply 300 Metre 71.00 21300.00
Unit Rate Amount
( In Rs) ( In Rs)
5.0 Supply and installation of termination of cable
glands and lugs for following cable generally
as per specification ( Gland only double
compression) ( Make : Dowells , Jainson, Braco)
cable
5.1.1 Supply 2 Nos. 442.00 884.00
5.1.2 Installation 2 Nos. 95.00 190.00
cable
5.2.1 Supply 2 Nos. 190.00 380.00
5.3.1 Supply 8 Nos. 152.00 1216.00
5.4.1 Supply 10 Nos. 152.00 1520.00
5.5.1 Supply 8 Nos. 119.00 952.00
5.6.1 Supply 12 Nos. 90.00 1080.00
5.7.1 Supply 40 Nos. 128.00 5120.00
of following switchgears complete with
mounting arrangement and interconnection
for following.
6.1 40A, TPN MCB in weather proof enclosure
(near AHU outdoor units)
6.1.1 Supply 5 Nos. 1625.00 8125.00
6.2 40A TPN MCB with enclosure ( for UPS&Jacuzzi)
6.2.1 Supply 2 Nos. 1230.00 2460.00
7.0 Supply and installation of power wiring from
PDB to power points in heavy gauge ISI
mark H.G. ERW conduit concealed/ surface
in wall/ceiling with 2 nos. 4 sq.mm PVC
insulated stranded copper wire and 1 no.
2.5 sq.mm PVC insulated stranded copper
earth wire complete with interconnection,
generally as per the drawing and specification
( for power DB to power point excluding plug
and socket box)
7.1 Supply 1800 Rmt 145.00 261000.00
7.2 Installation 1800 Rmt 25.00 45000.00
8.0 Supply and installation of mains/submains
lighting wiring from LDB to switchboard
in heavy gauge ISI mark H.G ERW conduit
concealed/surface in wall/ceiling with 2 nos.
2.5 sq.mm PVC insulated stranded copper
wire and 1 no. 2.5 sq.mm PVC insulated
stranded copper earth wire complete with
interconnection, generally as per the drawing
and specification (LDB to Switchboard)
8.1 Supply 950 Rmt 120.00 114000.00
8.2 Installation 950 Rmt 25.00 23750.00
Unit Rate Amount
( In Rs) ( In Rs)
of point wiring concealed/surface in wall/
ceiling in heavy gauge ISI mark H.G ERW
conduit with 2 nos. 2.5 sq.mm PVC insulated
stranded copper wire & 1 no. 2.5 sq.mm,
PVC insulated stranded copper earth wire
controlling group of lights in parallel directly/
through timer from LDB for common passages
etc. as per line diagram, drawing &
Specification for :
9.1 Primary point
9.1.1 Supply 4 Nos. 415.00 1660.00
9.2 Secondary point
9.2.1 Supply 18 Nos. 340.00 6120.00
of point wiring in heavy gauge ISI mark H.G
ERW conduit concealed/surface in wall/
ceiling generally as per line diagram,drawing
and specification with 2 nos. 2.5 sq.mm,.
PVC insulated stranded copper wire & 1 no. 2.5 sq.mm PVC
insulated stranded copper earth wire
alongwith ISI mark Anchor (Roma) make
switch/socket/regulator/bell push & gang
boxes concealed in wall fan hook box/
ceiling rose/bracket/pendant holder along
with 3mm. Hylem plate complete with
interconnection for :
10.1 Primary light point
10.1.1 Supply 95 Nos. 385.00 36575.00
10.2 Secondary light point
10.2.1 Supply 205 Nos. 295.00 60475.00
10.3 Fan point with fan hook & electronic regulator
10.3.1 Supply 2 Nos. 740.00 1480.00
10.4 Exhaust fan point
10.4.1 Supply 10 Nos. 575.00 5750.00
10.5 6 Amp. 3 pin plug point separately
10.5.1 Supply 82 Nos. 585.00 47970.00
10.6 6 Amp. 3 pin plug point on board along with
other switches
10.6.1 Supply 15 Nos. 210.00 3150.00
10.7 Bell point
10.7.1 Supply 6 Nos. 500.00 3000.00
10.8 Two way control light point
10.8.1 Primary light point
10.8.1.1 Supply 10 Nos. 655.00 6550.00
10.8.1.2 Installation 10 Nos. 200.00 2000.00
10.8.2 Secondary light point
10.8.2.1 Supply 20 Nos. 335.00 6700.00
Unit Rate Amount
( In Rs) ( In Rs)
10.8.3 20A, DP Switch with 'ON' Indicating Lamp
10.8.3.1 Supply 10 Nos. 200.00 2000.00
11.1 Supply, installation and wiring of 6/16 amp.
ISI mark Anchor (Roma) make concealed power
plug point complete with ON/OFF switch
and indicator including box & interconnection,
with 3 x 2.5 sq.mm PVC insulated stranded
copper wires in heavy guage ISI mark H-G ERW
conduit
11.1.1 Supply 20 Nos. 610.00 12200.00
11.2 Supply,installation of 16 amp. Single phase
weather proof socket outlet with switch ISI
mark Rider scama make.
11.2.1 Supply 2 Nos. 1625.00 3250.00
12.0 Supply and installation of various types of light
fitting complete with interconnection & spring
type ball & socket assembly directly to
ceiling/wall/provided (supply by owner), All supply items are
rate only
12.1 1 x 36W fluorescent box type fitting similar to
Philips TMC 55/136
12.1.1 Supply R.O Nos. 485.00
12.2 50W, diachoric lamp deep recessed, adjustable
beam light fitting similar to BEGA 6792
12.2.1 Supply R.O Nos. 1952.00
12.3 1 x 18W, CFl surface mounted light fittings
similar to Artlite RL - 3149
12.3.1 Supply R.O Nos. 866.00
12.4 70W, metal halid ground buried uplighter
similar to Wipro FDH-31
12.4.1 Supply R.O Nos. 22200.00
12.5 1 x 18W, CFL lamp surface mounted cylinderical
fitting similar to Artlite RL - 3147
12.5.1 Supply R.O Nos. 866.00
12.7 1 X 18 W CFL up-lighter similar to Artlite RL-6270
12.7.1 Supply R.O Nos. 3970.00
12.6 1 x 11W, CFL recessed wall light, outdoor type
similar to BEGA 2197
12.6.1 Supply R.O Nos. 2490.00
13.0 Supply & installation of 20mm dia MS
down rod duly painted for fluorescent light
fitting with 2 nos. 2.5 sq.mm copper lead
wire & 1 no. 1.5 sq.mm PVC copper earth
wire (2 down rod per fitting one with wires
& one without wires
13.1 Supply R.O Nos. 166.00
13.2 Installation R.O Nos. 71.00
14.0 Supply & installation of bell unit with indicator
and reset arrangement, approved make
14.1 Supply 2 Nos. 256.00 512.00
14.2 Installation 2 Nos. 95.00 190.00
Unit Rate Amount
( In Rs) ( In Rs)
15.0 Supply & installation of 1200mm, sweep
ceiling fan complete with standard down
rod & other accessories, Crompton make
or similar
15.1 Supply 2 Nos. 1396.00 2792.00
of 3C x 2.5 sq.mm YY copper cable along
the cable tray in raceway/false-ceiling/pipe/
furniture etc. The cable from Non-UPS/UPS
distribution board upto each work station as
shown in the diagram & drawing as per
specification
16.1 Supply 350 Mt. 23.00 8050.00
16.2 Installation 350 Mt. 14.00 4900.00
17.0 Supply & installation of copper strips/wires
complete with saddles as per the
specification for :
17.1 25 x 3mm copper strip
17.1.1 Supply 40 Mt. 124.00 4960.00
17.1.2 Installation 40 Mt. 24.00 960.00
17.2 8 gauge copper earth wire
17.2.1 Supply 110 Mt. 21.00 2310.00
17.2.2 Installation 110 Mt. 6.00 660.00
of earth electrode station as per IS-3043
using 600x600x3mm thick copper earth
plate, complete with excavation, watering
arrangement, masonry work hinged covering
as per the specification.
18.1 Supply 4 Nos. 3800.00 15200.00
19.0 Supply & laying of 1C x 6 sq.mm copper PVC
insulated unarmoured cable in IT room to
earthing station with all accessories including
making connection at either ends.(for UPS/LV
Systems earthing )
19.1 Supply 150 Mt. 21.00 3150.00
19.2 Installation 150 Mt. 8.00 1200.00
20.0 Supply & installation of 2 nos. 6 amp. Socket
with switch concealed plug point for
supply with ON/OFF switch box and indicator,
ISI mark anchor (Roma) make
20.1 Supply 4 Nos. 808.00 3232.00
21.0 Supply & installation of perforated 16 gauge
GI cable tray along the column/wall/ceiling
complete with angle iron support duly
painted & fixed with anchor fastner on wall/
column as required for :
21.1 450mm x 50mm with cover for electrical
cabling/LV cabling
21.1.1 Supply 40 Mt. 685.00 27400.00
21.1.2 Installation 40 Mt. 71.00 2840.00
cabling/LV cabling
21.2.1 Supply 20 Mt. 485.00 9700.00
21.2.2 Installation 20 Mt. 71.00 1420.00
cabling/LV cabling
21.3.1 Supply 35 Mt. 295.00 10325.00
Unit Rate Amount
( In Rs) ( In Rs)
21.3.2 Installation 35 Mt. 57.00 1995.00
Unit Rate Amount
( In Rs) ( In Rs)
22.0 Supply,installation & wiring for 20 Amps single
phase push button with 4 sq.mm 600V volts
grade FRLS-PVC insulated single core stranded
copper conductor with 4 sq.mm single core
FRLS - PVC insulated ISI mark H G ERW conduit
concealed in the building structure with all
accessories required & directed (water Heater)
22.1 Supply 14 Nos. 1007.00 14098.00
23.0 HDPE pipe :
Supply & installation of following sizes of
hume pipes with T elbows and bends
23.1 160mm dia HDPE pipe
23.1.1 Supply 150 Mt. 176.00 26400.00
23.1.2 Installation 150 Mt. 10.00 1500.00
23.2.1 Supply UR Mt. 406.00
23.2.2 Installation UR Mt. 20.00
23.3.1 Supply 20 Mt 81.00 1620.00
23.3.2 Installation 20 Mt 10.00 200.00
24.0 Supply, Installation, testing & Commissioning
of 5KVA, 3 phase input /3 phase output
UPS with 10 minutes battery backup complete
with earthing and accessories
( Make : Merlin,Gerin, Mitshubshi, Power ware )
24.1 Supply 1 No. ### 156750.00
24.2 Installation 1 No. 2000.00 2000.00
Total of Electrical works - External 1,489,606.00
Less - Unconditional rebate @ 7.5% 111,720.45
Total Estimated Contract Price for Internal Work 1,377,885.55
Cost Per Sq.ft 199.69
Say Rs. 199.70
Soft Landscaping development cost
Area 1 Acre (4,048 Sqm)
Unit rate Quantity Amount (Rs)

Sr No Item
(Rs) (Sqm)
1 Lawn development by dibbling method

i Land preparation (1m x 1m x 0.3 m) 20.00
ii Fertilizer supply and application 13.00
iii Lawn planting 11.00
iv Lawn purchase @ Rs. 12 per Sft 12.00
56.00 3,036.00 170,016.00
2 Flower Bed development per Sqm

i Land preparation (1m x 1m x 0.3 m) 20.00
iii Seeding planting 8.00
iv Seeding purchase 66.00
110.00 404.80 44,528.00
3 Tree
i Pits excavation, refilling (3ft x 3ft x 3ft) 65.00
iii Tree planting 1.00
iv Tree purchase (6 ft height) 30.00
133.00 61.00 8,113.00
4 Shrubs / Climbers
Pits excavation, refilling 0.45m (L) x 0.45 (W) x 0.45 (D)
i
8.25
iii Shrub / climber planting 1.00
iv Shrub / Climber purchase (3 to 4 ft height) 25.00
55.25 202.40 11,182.60
5 Shade Loving plants (5 plants per Sqm)

i Excavation, Refilling 1m x 0.6m x 0.45m 26.65
iii Shrub Planting 5.00
iv Shrub purchase (3 to 4 ft height) 125.00
209.15 121.44 25,399.18
6 Hedge / Edge / Ground covers (7 plants per Rmt)

i Trench excavation, refilling (1m x 0.6m x 0.45m) 24.50
iv Hedge / Edge / Ground covers planting 4.00
iv Hedge / Edge / Ground purchase (1 to 2 ft height) 62.00
109.25 337.33 36,853.30
7 Specimen Plants (nos)

i Pits excavation, refilling (0.6m x 0.6m x 0.6m) 20.00
iii Planting 1.00
iv Purchase 1,000.00
1,058.00 10.00 10,580.00
Sub-Total (1 to 7) 4,048.00 306,672.08
8 Pressurised irrigation system (1 Acre) 49.00 4,048.00 198,352.00
9 Garden soil filling (1 Ft) 18.24 4,048.00 73,835.52
Grand Total 578,859.60
Development cost per Sqm 143.00

S.No Description Unit Quantity Rate Amount
In Rs. In Rs.
With av. Thickness of 120 mm and minimum thickness at khurras point to be 65 mm (CPWD 1997,
i. Cement
Vol slurry
VII, Item No. 25.8.1, Page No. 28)
Cement bags 0.55 140.00 77.00
Beldar each 0.20 135.70 27.14
ii. Cement mortar 1:4 cum 0.224 1956.24 438.20
iii. Roof treatment with brick bats and cement
mortar
Brick bats / brick aggregate cum 0.94 530.00 498.20
cement mortar 1:4 cum 0.50 1956.24 978.12
Beldar each 1.75 135.70 237.48
Bhisti each 0.28 132.70 37.16
Mason I class each 0.05 175.00 8.75
Mason II class each 0.05 142.70 7.14
Mate each 0.04 135.70 5.43
Beldar extra for ramming each 0.25 135.70 33.93
Sundries LS 8.77
iv. Cement slurry
Cement bags 0.55 140.00 77.00
Beldar each 0.20 135.70 27.14
v) 12 mm cement plaster 1:4 sqm 10.00 79.18 791.76
vi) water proofing compound kg 5.00 40.00 200.00
Extra for making chequers for 10 sqm
Beldar each 0.36 135.70 48.85
chequer plate LS 8.77
Add labour for laying 20 mm bed mortar
Beldar each 0.54 135.70 73.28
Bhisti each 0.45 132.70 59.72
Total 3772.24
Total 3809.96
Total 4442.42
Total for 10 sqm 4627.67
Rate per sqm 462.77
S.No Description Unit Quantity Rate Amount
In Rs. In Rs.
Providing and fixing Bisazza Tiles in flooring of approved quality, colour and make including adhesive, grouting
the
Ratejointst etc. for 1.00 Sq.M
Analysis
Materials
Bissazza Tiles SQM 1.00 1291.20 1291.20
Labour charges including cost of adhesive and grouting SQM 1.00 376.60 376.60
material as specified by manufacturer
Total 1667.80
Total 1861.26
Grand Total 1938.88
Rate per SQ.M 1938.88
ABSTRACT ESTIMATE OF SWIMMING POOL EQUIPMENTS
(in USD) in USD)
1 Filters (Vertical Type) Nos 1.00 1,151.50 1,151.50

Bobbin wood Polyester + Fibreglass filter, 1.05 m dia lid, fitted with
collector arms and diffuser made from unplasticised PVC and
Polypropelene. Max flow rate 43 m3/hr @ 50 m2/hr/m2. manual air
purge, cap for sand discharge, connection 75mm working pressure 2.5
kg/m2.
Make: Astral, Spain model:00545
2 2.5" dia Multiport Valve with connections to filter Nos 1.00 134.50 134.50
Make: Astral, Spain Code:24837
3 C.I. centrifugal pump with prefilter - 3000 rpm AISI - 420, stainless Nos 1.00 876.50 876.50
steel is used for all parts in contact withj water fitted with new
generation motors, IP - 54 motor protection and prepared for high
humidity levels capable of max flow of 45 cum/ hr @ 12 m head, 3
phase 400 / 690 V, 4.0 HP,
(1 operational +1 standby )
Make : Astel Spain Code: 001190
4 Chemical Dosing system for Soda Ash and Chlorine Nos 2.00 114.00 228.00
Electronic membrane dosing pumps, Model: 'Exactus' mounted on wall
as well as floor, manual double scale regulation between 0 to 100 % &
0 to 20 % . Capacity 5lph at 7 bar peresuure IP - 65 protection and
manufactured following CE regulations.
power connection 220/240V, 50/60 Hz, Acid resistant plastic box,
material in contact with water are PP, Viton, Teflon & PVC
Make: Astrol, Spain Code 25358
5 Polyurathene cylindrical tanks for dispensor pumps, 110 lt. capacity Nos 2.00 66.00 132.00
Refer Quote from Astral, Dubai

6 Manual stirrer for Polyurathene cylindrical tanks Nos 2.00 27.00 54.00
7 Suction inlet in ABS with cap internal therad 1.5 " dia external therad Nos 4.00 3.00 12.00
2" dia
8 White ABS plastic bottom inlet for concrete with SS screwsand Nos 7.00 4.50 31.50
regularable flow.
Flow rating = 9000lt/hr
9 Overflow gutter drain fitting with body & grill in ABS & SS screws Nos 8.00 3.50 28.00
connection 2" dia . Quantity is for main pool as well as kids pool
10 Under Water Lights with out treansformers, 12 V , 100 W Nos 6.00 41.00 246.00
11 "MINI" Under WaterDechroic Lights with out treansformers, 12 V , 50 Nos 4.00 44.50 178.00
W
12 Deck box in ABS with 3 entries of 3/4" Rmt 10.00 7.00 70.00
13 Technivolt Transformer without protection box, 130VA, 220-240V to 12 Rmt 8.00 33.50 268.00
-16 V
14 Ladders & Gratings
Overflow model stainless steel AISI - 316 ladders width 500 mm,
handrails dia 43 mm, steps made of polypropelene and fibreglass,
provided with electrical earthing connection anchoring fixtures no of
steps 2 nos
Make: Astral Spain Code 09668 Nos 1.00 183.00 183.00
ABSTRACT ESTIMATE OF SWIMMING POOL EQUIPMENTS
(in USD) in USD)
15 Overflow model stainless steel AISI - 316 ladders width 500 mm, Nos 1.00 215.00 215.00
handrails dia 43 mm, steps made of polypropelene and fibreglass,
provided with electrical earthing connection anchoring fixtures no of
steps 4 nos
Make: Astral Spain Code 09670
16 Modular gratings made in UV stabilised Polypropelene . Made out of units 1200.00 0.34 408.00
individual panels, that are together to form a continuous Ht. 35 mm,
width 245 mm 45 units per metre
Make: Astral, Spain Code 00221
17 Grating Support Profile for 35 mm gratings in ABS metre 60.00 3.15 189.00
Make Astral, Spain code 00224
18 Metal Vaccum head in polished extrudede aluminium and chrome Nos 1.00 38.50 38.50
plated brass and with 1.5" connection fixing by butterfly nut
19 Reiforced telescopic rod for cleaning attachments in anodised Nos 1.00 82.00 82.00
aluminium which can be adapted to the entire range of cleaning
equipementetc., brushes, leafs, scoopsand skimmers 10.0 mts long,
fixing arrangement with butterfly nuts.
Make : Astral Code 01362
Refer Quote from Astral, Dubai

20 Floating suction hose 1.5" supplied in box , length 15 m Nos 15.00 1.30 19.50
21 Hose cuff in white flexible PVC for 1.5 " hoset 2.00 1.00 2.00
22 Deep bag net made in Polypropelene and white polyester netting Nos 2.00 6.00 12.00
butterfly butterfly nut connection
23 Surface net made in Polypropelene and white polyester netting Nos 2.00 4.00 8.00
butterfly butterfly nut connection
24 Curved brushes made in Polypropelene for pool basin ans scummer Nos 2.00 5.00 10.00
with butterfy nut connection
25 Straight model Angle brushe with SS Bristles, fixing by clip Nos 2.00 26.50 53.00
26 Telscopic aluminium handle Nos 1.00 15.00 15.00
27 Test Kit for free Chlorine and Ph Nos 1.00 9.50 9.50
28 Oto refill 250 ml Nos 1.00 8.60 8.60
29 Phenol Refill 250 ml. Nos 1.00 8.60 8.60
Cost of Equipement In US $ 4,671.70
Sea Freight From Dubai to Mumabi in US $ 850.00
Total Cost of Equipement In US $ 5,521.70
Cost of Equipement In Rs. (Rs.46 per US $) 253,998.20
Local Transport from Mumbai to AVSLC 10,000.00
Cost of Equipement In Rs. 263,998.20
Assessible Value in Rs. (adding 1% to Cost ) 266,638.18
Costom Duty (50.8%on Assessible Value) 135,452.20
Clearing and Forwording Charges 5% on Actual Cost of landing at costoms office 13,199.91
Total Cost of Equipment in Rs. 415,290.29
SWIMMING POOL AND OPEN DECK AREA
(in Rs.) (in Rs)
ABSTRACT ESTIMATE OF CIVIL WORKS - FOR SWIMMING POOL

SECTION - I SITE CLEARANCE
SA-1 Earth work excavation over areas (exceeding 30 cm in depth, 1.50 m Cum 500.00 70.00 35,000.00
in width as well as 10 sqm on plan) including disposal of excavated
earth, lead upto 50 m and lift upto 1.5 m; dispsed earth to be levelled
and neatly dressed in Hard soil.
E-1 Earth work in excavation in foundaion, trenches or drains (not
exceeding 1.50 m in width or 10 sqm on plan) including dressing of
sides and ramming of bottoms including getting out the excavated soil
and disposal of surplus excavated soil as directed, within a lead of 50
m in Hard soil.
(b) Lift above 1.5 m and upto 3 m Cum 560.00 120.75 67,620.00
E-3 Filling earth obtained from borrow area in trenches, plinth, sides of
foundations etc. in layers not exceeding 20 cm in depth; consolidating
each deposited layer by ramming and watering, lead upto 50 m and lift Cum 400.00 100.00 40,000.00
upto 1.5 m. (Lead 3 km within AVSLC)
C-1 Providing and laying in position cement concrete of grade M 10 (1
cement:3 coarse sand:6 graded stone aggregate 20 mm nominal size)
excluding the cost of centring and shuttering - All work upto plinth Cum 27.00 2,362.50 63,787.50
level.
C-3 Providing and laying in position grade M-20 of reinforced cement
concrete (1 cement:11/2 coarse sand:3 graded stone aggregate 20
Cum 30.00 3,024.00 90,720.00
mm nominal size) excluding the cost of centring and shuttering - All
C-4 Reinforced cement concrete work M-20 of reinforced cement concrete
Awarded Work
(1 cement:11/2 coarse sand:3 graded stone aggregate 20 mm nominal
size) in walls (any thickness) including attached pilasters, buttresses,
plinth and string courses, fillets, columns, pillars, piers, abutments, Cum 61.00 3,071.00 187,331.00
post and struts, etc. upto floor five level. excluding the cost of centring,
C-5 Reinforced cement concrete work M-20 of reinforced cement concrete

(1 cement:11/2 coarse sand:3 graded stone aggregate 20 mm nominal
size) in beams, suspended floors, roofs having slope upto 15 degree,
landings, balconies, shelves, chajjas, lintels, bands, plain window sills, Cum 37.00 3,071.00 113,627.00
staircases and spiral staircases upto floor five level. excluding the cost
of centring, shuttering, finishing and reinforcement.
C-6 Reinforcement for RCC work including straightening, cutting, bending,

placing in position and binding all complete.
(a) Cold Twisted bars Tonnes 11.00 26,500.00 291,500.00
C-7 Centring and shuttering using steel plate/plywood including strutting,
propping etc. and removal of form for:
(b) Lintels, beams, girders, bressumers and cantilevers, Columns,
Pillars, Piers, Abutments, Post and Structs slabs etc above plinth level Sqm 463.00 194.25 89,937.75
FN-1 Providing and doing dry rubble stone soling under floor, foundation,
pavement, roads, steps, ramps and other similar locations, handset
vertically in regular lines, interstices filled in with smaller stone chips
including watering & consolidating & finishing to the required levels & Cum 40.00 391.00 15,640.00
lines etc. with the use of 10 Ton/12 Ton roller or with mechanical
rammers complete as directed. (Binding layer shall be of metal, snad
or murrum).

Total for Civil Works of Swimming Pool ( Awarded to Millenium) 995,163.25
(in Rs.) (in Rs)
WATER PROOFING WORKS - ( To be awarded )

Swimming Pool
1 Providing and applying the water proofing treatment based Sq.M 270 350.00 94,500.00 Provisional
on polymerisation technology to the RCC structures as per Rate
the specification of the manufacturer. (MBT)
Provrdmg and applying of the heavy duty water proofing

coating in two coats using MASTERSEAL 550 - upto 1.5 mm
thick
Total Cost of Waterproofing 94,500.00

FINISHING WORKS OF SWIMMING POOL - ( To be awarded )
1 Providing and fixing at all levels and locations glass mosaic tile Sq.M 179 1,938.90 347,063.10 Rate analysis
in flooring( Bisazza or equivalent) to colour mix proportion as on page No
indicated in the drawing, fixed onto smooth cement plaster with
proprietary adhesive including all labour, material, curing and
cleaning,etc, complete as directed by the Engineer- in-charge
Contractor to execute final finsihed surface of plaster, only rough
backing plaster will be provided
2 Providing and fixing at all levels and locations glass mosaic tile Sq.M 90 1,938.90 174,501.00 Rate analysis
dadoing( Bisazza or equivalent) to colour mix proportion as on page No
104
indicated in the drawing, fixed onto smooth cement plaster with
proprietary adhesive including all labour, material, curing and
cleaning,etc, complete as directed by the Engineer- in-charge
Contractor to execute final finsihed surface of plaster, only rough
backing plaster will be provided
3 Providing and laying precast interlocking type of M-40 concrete Sq.M 140 509.00 71,260.00 Rate analysis
paver blocks 50mm thick on open Deck area, in approved on page No
shapes, colours and patterns specified in the drawings and as
approved by the Engineer on prepared 40mm thick Sand base
as specified in line levels grades and cross sections shown on
drawings performing all operations in connection with the work
complete in all respects.
Total Cost of Swimming Pool Finishing 592,824.10

(in Rs.) (in Rs)
INSTALLATION OF SWIMMING POOL EQUIPEMENTS

1 Installing Fiberglass Filter of 1050 m dia. witH Multi-Port Valve 2.5” Nos 1.00 13,000.00 13,000.00
(side mounted), with required connections etc. complete Flow Rate @
43 m3/hr; filter media will be supplied by Oyster Pools.
Make: Astral, Equipment supplied by OWNER.
2 Installing Re-ciculating Water Pump set - most efficient, anti corrosive, Nos 1.00 3,360.00 3,360.00
self-priming complete with built in Suction Strainer with required
conrections including necessary electrical panel. Capacity 43 m3/hr,
Make: Astral, Equipment supplied by OWNER
3 lnstalling ‘Exactus’ Model - Manual Dosing Pumps 5lit/hr - 7 bar Nos 2.00 2,000.00 4,000.00
pressure (I Working + I Standby) with all required connections.
Make: Astra Equipment supplied by OWNER
4 Installing Suction Sweeper Assembly (Vacuum Cleaw) comprising of Nos 1.00 1,920.00 1,920.00
telescopic handles as dvscribed in specification provided by the
Vendor with required connections.
5 Installing Pool Inlets to be fitted on the floor in ABS plastic material. Nos 7.00 288.00 2,016.00
6 liastalling Vaccum points in ABS plastic with required connections. Nos 4.00 288.00 1,152.00
Refer Quote from Oyster Pools

7 Installing Overflow drain gutters in ABS plastic. Nos 8.00 950.00 7,600.00
8 Installing 2 step stainless Steel Ladders made in AISI - 304. Nos 1.00 1,000.00 1,000.00
9 Installing 4 step stainless Steel Ladders made in AISI - 304. Nos 1.00 1,500.00 1,500.00
10 Installing Modular Grating in AISI - 304 interlockable 245 mm, 35 mm Rmt 31.00 19.00 589.00
height
11 Installing Grating supports in ABS Plastic Rmt 60.00 100.00 6,000.00
12 Installing wall mounted Under Water Lights with treansformers, deck
box etc
a. 12 V, 100 W Imported Halogen lamps. Nos 6.00 1,440.00 8,640.00

b. 12 V, 50 W with nitch Nos 4.00 1,766.00 7,064.00
13 Installing Outdoor Heat Pump for Pool, Nos 1.00 57,600.00 57,600.00
380 V III- 50 Hz
Consumption 15 deg C = 4.1 Kw, max output 15 deg C = 16.5 kW with
defrost, polyester shell, 7 deg C min temparature for use.
14 In stalling valves ( Astral Make )

A. Ball Valves
i 2" dia Nos 6.00 1,000.00 6,000.00
ii 2.5 " dia Nos 1.00 1,000.00 1,000.00
iii 3" dia Nos 3.00 1,000.00 3,000.00
iv 4" dia Nos 1.00 1,500.00 1,500.00
Non Return Valves
i 3" dia Nos 1.00 1,000.00 1,000.00
ii 4" dia Nos 1.00 1,500.00 1,500.00
Total Cost of Equipement Installation 129,441.00
(in Rs.) (in Rs)
PLUMBING AND ELECTRICAL WORKS FOR SWIMMING POOL EQUIPEMENTS

15 Supplying& Installing Wall Drain fittings Nos 4.00 1,500.00 6,000.00
Make: Astral
16 Supplying& Fixing 1”dia. PVC conduits in R.C.C. wall for Underwater Nos 10.00 750.00 7,500.00
Lights
17 Supplying & Laying necessary copper/PVC insulated multi-core cables
in I “dia PVC conduit.
Make: Finolex.
a. For U.W. Lights 12 V, 100 W Rmt 150.00 185.00 27,750.00
2.5 mm 2 , 2 cores
Refer Quote from Oyster Pools

b. For U.W. Lights 12 V, 50 W Rmt 130.00 165.00 21,450.00
1.5 mm 2 , 2 cores
c. For Filtration Pumps Rmt 20.00 190.00 3,800.00
2.5 mm 2 , 4 cores
d. For dosing Pumps Rmt 20.00 170.00 3,400.00
1.5 mm 2 , 3 cores
18 Design, supply and fixing of electrical panel for lights and pumps Nos 1.00 85,000.00 85,000.00
including the control as per design requirements of equipment nianu
(For I Filter Pump. 6 lights of 100 W, 4 lights of 50W, 1 Heat Pump, 2
nos of dosing pumps.)
19 Supply and Laying Rigid PVC Piping for plant room and from plant
room to swimmingpool and heat pump with neceswy fitting at 10
kg/cm2 pressure.
110 mm dia Rmt 60.00 893.00 53,580.00
90 mm dia Rmt 35.00 672.00 23,520.00
75 mm dia Rmt 20.00 432.00 8,640.00
63 mm dia Rmt 115.00 288.00 33,120.00
20 lnsulating the 9Omm diameter PVC pipe (Pool in line only) with Rmt 25.00 350.00 8,750.00
commercial grade glass wool rapped with 24-guage aluminium sheets
with rubber strips.
TOTAL COST FOR PLUMBING AND ELECTRICAL WORKS 282,510.00
Grand Total Cost Swimming Pool in Rs.(1418 Sq.ft) 2,509,728.64

Cost Per Sq.ft 1,769.91
Say Rs. 1,769.90

Budget VERSUS ACTUALS - Hasraj Mane Villa

Uploaded by

Copyright:

Available Formats

You might also like

Budget VERSUS ACTUALS - Hasraj Mane Villa

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Budget VERSUS ACTUALS - Hasraj Mane Villa

Uploaded by

Copyright:

Available Formats

AMBY VALLEY SAHARA LAKE CITY

PACKAGE BUDGET APPROVAL REQUEST FORM

Package HALF ACRE VILLA Costing Rev 0 Package 12 D 10

Description ON PLOT NO 271. Cell No. No. Number

Tentative Cash Flow - Current Budget Requirement ( INR in Lacs )

Sajid Ahmed D.S.Ahlawat T. S.R.Murthy G.J.Konnur

Qualifications and assumptions

Qualifications & Assumptions:

Costing Cell No.

ITEM DESCRIPTION Total Estimated Cost

Material Cost Contract Cost Labour Cost Total

A.1 DESIGN AND ENGINEERING 509,190 509,190

Commissioning and 2 Yrs Spares

C ANY OTHER COSTS

Growth Allowance 1,169,975 1,169,975

Y.V.Ranga Rao G.J.Konnur D.S.Ahlawat

Cost Estimator Project controls Manager Dev.Group Manager # 8

1 Consultancy Fees 491,900.00 491,900.00 491,900.00

2 Geo-technical Investigation 17,290.00 17,290.00 17,290.00

Monsoon shed 730547

7 Fixed furniture 1,164,720.00 Included in 12 D 10 F choyal

Sanitary fittings & fixtures 622824.5

10 HVAC works 427,377.00 HVAC work to vigneshwar 533539 593,539.00

5 Structural Glazing works 1,209,375.00 Euro Architectural 1274895 1,274,895.00

10 Hand Railing works 150,000.00 Railing for villa 0.00

11 Loose furniture 2,200,000.00 Curtain fixing 35780 Channels 52600 2880639

Gurleen works 62502 Furniture 500101

Gyesers 60000 Art Effect 111813

12 I.T. & Telecom works 384,700.00 384,700.00 384,700.00

13 Security system 130,154.00 130,154.00 130,154.00

Sub-total (I) - Building 19,637,511.00

98,370 Fixing of Palladio tiles 82070 Palladio Tiles 228523

4 Landscaping works 160,160.00 160,160.00 160,160.00

5 IT & Telecom Infrastructure 1,151,407.00 1,151,407.00 1,151,407.00

Sub-total (II) - Other Cost 4,271,169.30

III Growth Allowance 1,169,974.52

Grand Total (I+II+III) 25,078,654.82 30966892

Cost per sft on FSI area (FSI area 5035 sft)

21870345 2009703 6834244.4 252600 30966892.4

S /total --- A.1 509,190.00 509,190.00 509,190.00

A.2 MATERIALS AND SUPPLY

S /total --- A.2 2,200,000.00 2,200,000.00 110,000.00 2,310,000.00

A.3 CONSTRUCTION AND LANDSCAPING

S /total --- A.3 18,923,185.20 18,923,185.20 946,159.26 19,869,344.46

A.4 UTILITIES AND INFRASTRUCTURE WITHIN PACKAGE BATTERY LIMIT

S /total --- A.4 1,124,898.10 1,124,898.10 56,244.91 1,181,143.01

A.5 OTHER DIRECT COST

S /total --- A.5 1,151,407.00 1,151,407.00 57,570.35 1,208,977.35

TOTAL SECTION A 23,908,680.30 23,908,680.30 1,169,974.52 25,078,654.82

B INDIRECT COST INDIRECT COST

C ANY OTHER COSTS ANY OTHER COSTS

Total 23,908,680.30 23,908,680.30 1,169,974.52 - 25,078,654.82

SECTION - I SITE CLEARANCE

SECTION TOTAL 142,500.00

(a) Lift upto 1.5 m Cum 90.00 94.50 8505.00

(a) Lift upto 1.5 m Cum 20.00 252.00 5040.00

SECTION TOTAL 52,377.50