0 ratings0% found this document useful (0 votes) 232 views2 pagesSample Abstract For A Building Project
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content,
claim it here.
Available Formats
Download as PDF or read online on Scribd
RECAPITULATION SHEET
on Unit Rate Norms Rs Per| Cost Rs.
NO Particulars of Scope (Sqmt/ Meter/ LumpSum |" Component :
; otal
ete.) Wise
A) [ESSENTIAL ITEMS (Components)
‘Area Sq. m. Rate
1 [a) Building proper (Built Up Area-
'Sq.m)
Parking Ground Floor 4427.30 20167.00| 89285359.10
Parking First Floor 4427.30) 18216.00] 80647696.80
‘Main Building Ground Floor 4782.50) 3465.00] 160046362.50
Main Building First Floor 4065.87 30492.00| 123976508.04
Main Building Second Floor 4760.54 31102.00| 148062315.08
Main Building Third Floor 4294.23 31407.00| 134868881.61
Main Building Fourth Floor 3818.77] 31712.00| 121100834.24
Total area] 30576.51 Total 857987957.37
[Total B. U. A. = 30576.51 sqm Sub Total (a)_| _857987957.37
b) Fuel Gas Pipeline - 0.00
Ic) Bio Digester : 2722481.00
]d) Rain/ Roof Water Harvesting - 1400000.00
le) Solar Roof Top (Mou to be executed) Asper Electric | 13537500.00
Di
Estimate
) Ramp For Handicaps -
|g) Furniture 0.00
‘SubTotal (brcrd+erftg) 17659981
2. [Water Supply & Sanitary Works 8% of (a) (68639037
SubTotal (2) 68639037
3 [Blectrification
Interna I( Telephone TV and Computor wiring)| ‘As per Electric] 42899398
Division
[External (Distribution transformar, MSEDCL Estimate 31479277
supply arrangement, street light, HVAC system,
)
Fire Fighting Arrangements etc 67329453
Sub Total (3) | 161708128
Sub Total (A) _ 1105995103
(B) [MISCELLANEOUS ITEMS
11) Compound Wall & Gate (660.00 Rmt) As per est 10885080
It)App.and Internal Roads (310.00 Rt.) As per est 3610880
I) Development of Ground : 0
IV) Parking - 0
IV) R. CC. Retaining Wall (120mt.) 0
V1) Land Scaping 10276209
I Vin) Soil Investigations & Detail Land Survey Jumpsum 500000
IVitl) CC Drains and C/D Works Jumpsum 0
1x) Dismentalling existing building (480.4q. M.) As per est 70132
Sub Total (B) | 26042301
Sub Total (A)= (1)+2)+3)+(B) 1132037404
Scanned with CamScanner (OPTIONAL ITEMS
1 [Underground Water Tank for RWW Harvesting : 5000000
(cu)
2 Je Set.Online UPS System Electric Division] 8958500
Estimate
3. |Air Conditioning and Water cooler Electric Division} 40722500
Estimate
| Accoustic Treatment . 0
4 hits Electric Division] 24000000.00
Estimate
5 |Extemal Toilets : i
6 |LAN, Telephone wiring &Complete Network Blectrie Division | 11000000
System Estimate
7 \ecTv Electric Division} _12000000.00
Estimate
Sub Total (C) 96681000
Project Cost (P) = (A)+(B)+( C) 1228718404
(D) [PROVISIONS
© Consultancy charges (,Architectural service, RCC 43005144
Design, MEP consultant) 3.5% on (P)
(U) 0.5 % Labour insurance on (P) 6143592
(AD Contingencies 4% on (P) 49148736
(IV) GST 12% on P) 147446209
(V) Price Escalationgg?6 on (P) 122871840
Sub-Total (D) 368615521 __|
TOTAL COST OF PROJECT (TPC) = (A+B+C+D) 1597333926
Says Rs. Lakhs 15973.34
Scanned with CamScanner
