Emerald Plaza-Detailed Estimate

S.No.

Discription

Unit Quantity Rate

Amount

Civil
A
B
C
D
E

687,581,100.00
Excavation
Concrete Work
Shuttering
Reinforcement
Masonary

cum
cum
sqm
mt
cum

120000
26577
117971
5315
10242

100
7000
600
60000
9750

Services

411,412,985.00

Electrical Works
A

294,600,000.00

Substation electrical installations

A1a
H.T. METERING PANEL
A1b
H.T. PANEL (SINGLE BREAKER PANEL)
A1c
H.T. PANEL (FOUR BREAKER PANEL)
A1d
H.T. CABLE & TERMINATION
A1e
TRANSFORMER - 2 X 1500 KVA

no.
no.
no.
no.
no.

1
1
1
3
2

100000
400000
400000
16666.6
2250000

100000
400000
400000
500000
4500000

3000000

3000000

A1f

TRANSFORMER - 1 X 2000 KVA

no.

A1g

L.T. ISOLATOR PANEL

no.

600000

A1h

L.T. PANEL & BUS DUCT

no.

12000000

A1i
A1j

L.T. CABLES & CABLE TRAY

EARTHING

no.

5300000
400000

TOTAL FOR SUB STATION

INSTALLATION OF D.G. SET
D.G. SET - 1X1500 KVA
D.G. SET - 3X1010 KVA
D.G. SET - 1X380 KVA
BUS DUCT
INSTALLATION OF D.G. SET WITH ACCESSORIES
FUEL TANK WITH ACCESSORIES
TOTAL FOR D.G. SET
INTERNAL ELECTRICAL & LV SYSTEM
POINT WIRING & LIGHTING FIXTURE
L.T. CABLE
TELEPHONE SYSTEM
CABLE TRAY
METER BOARDS WITH PRE PAID DUEL SOURCE
METERING SYSTEM
LIGHT FIXTURE FOR COMMON AREA (TOWER) &
BASEMENT
FIRE DETECTION WITH PA SYSTEM (ADDRASSABLE)
ACCESS CONTROL SYSTEM
PARKING MANAGEMENT SYSTEM FOR BASEMENT
CCTV SYSTEM
EXTERNAL LIGHTING
TOTAL FOR INTERNAL ELECTRICAL & LV SYSTEM
GRAND TOTAL (A+B+C)

27200000
5
no.
no.
no.

10500000
19500000
2500000
1500000
9200000
800000
44000000

no.
no.

no.
rmt
no.
rmt

4000000
2000000
1500000
1000000

no.

7000000

no.
no.
no.
no.
no.
no.

1400000
6000000
1100000
500000
1000000
1500000
27000000
98200000

HVAC
A
A
B
D

17,325,000.00
Mechanical ventilation
SITC of Axial Flow Fans, AWS, Inline Fans etc
SITC of Ducting,
Grilles
/ Diffusers
etcControl Cabling, earthing etc.
Electrical
Panel, Sub
Panel,
Power &
Power & Control Cabling, earthing etc.

no.
no.
no.

17,325,000.00
0,75,35,000.00
0,21,75,000.00

Grand Total

27,035,000.00

Plumbing
A

8,510,985.00

Low Side
A1

A2

12000000
186039000
70782600
318900000
99859500

Piping
A1a
A1b
A1c
A1d
A1e
A1f
A1g
A1h

Fixing
Fixing
Fixing
Fixing
Fixing
Fixing
Fixing
Fixing

of
of
of
of
of
of
of
of

Treated Water Riser Pipes

Flushing Water Riser Pipes
Treated Water Dn.Tk Pipes
Flushing Water Dn.Tk Pipes
Soil Pipes
Waste Water Pipes
Rain Water Pipes
Solar Water Pipes

Fixing of Plumbing Fixtures

A2a
Basement-1
A2b
Ground Floor
A2c
Block-A
A2d
Block-B
A2e
Placing of Overhead FRP tanks

High Side

rmt
rmt
rmt
rmt
rmt
rmt
rmt
rmt
no
no
no
no
no

50
50
1705
280
550
2105
1875
15

287
287
287
287
625
517
218
287

14350
14350
489335
80360
343750
1088285
408750
4305

20
75
80
400
5

10000
10000
10000
10000
500

200000
750000
800000
4000000
2500

B1
B2

Installation of Pumps in 3rd Basement floor

Installation of RO in 3rd Basement floor

no
no

11
1

15000
150000

165000
150000

Fire Fighting
A

A1

A2

90,977,000.00

Low Side
Detection System
A1a
Central control panel installation
A1b
Fixing of Fire Detector Fixtures

no
no

53
12175

10000
1000

530000
12175000

Protection System
A2a
Fixing of wet riser & down comer pipes
A2b
Fixing of FHC and extinguishers
A2c
Fixing of automatic sprinklers system

rmt
no
rmt

2000
19250
60

570
4000
950

1140000
77000000
57000

15000

75000

High Side
B1

Installation of Pumps in 3rd Basement floor

no

Finishing

53,283,010.00

Sub-structure
A
B
C
D
E
F

15 mm plaster on retaining wall+ internal walls

Oil bound distemper over height of 1 m on walls
Enamel Paint upto height of 1 m on walls
100 mm floor finish
300 mm high kerb stone on side of ramp
Staircase railing

15,047,940.00
sqm
sqm
sqm
sqm
rmt
rmt

7151
5062
2089
22682
78
107

210
420
510
450
250
1200

Super-structure
A
B
C
D
E
F
G
H
I
J
K

15 mm thick plaster inside

Paint finish on walls of common areas
Whitewash on tenant walls
75 mm floor finish
False ceiling for common areas
Fixing of glass panels with glass door at shop entry side
Floor finish for toilets (vitrified tiles)
Vitrified tiles on walls and skirting in toilets
30 mm granite slab on vanity tops in toilets
False ceiling for toilet (gypsum board)
Staircase railing

38,235,070.00
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
rmt

74785
2946
69390
28890
1263
1721
895
2446
86
895
290

210
420
90
375
500
900
350
350
800
500
1200

Building Envolope
15 mm plaster outside
Paint finish over plaster
Aluminium framework for store fronts
Clear toughened glass for store fronts
Aluminium louvres for outdoor units space
M.S. frame for space for electrical services
Roof treatment
Roof tiles

3,944,475.00
cum
sqm
rmt
sqm
sqm
sqm
sqm
sqm

2325
2325
2070
1655
405
480
1340
1618

210
510
##
350
325
250
375
150
325

cum
sqm
rmt
sqm
sqm
sqm
sqm
sqm

5310
5310
6930
5360
1470
850
1465
1465

210
510
350
325
250
375
150
325

Block-B
A
B
C
D
E
F
G
H

15 mm plaster outside
Paint finish over plaster
Aluminium framework for store fronts
Clear toughened glass for store fronts
Aluminium louvres for outdoor units space
M.S. frame for space for electrical services
Roof treatment
Roof tiles

15704850
1237320
6245100
10833750
631500
1548900
313250
856100
68800
447500
348000

13,517,350.00

Block-A
A
B
C
D
E
F
G
H

1501710
2126040
1065390
10206900
19500
128400

488250
1185750
724500
537875
101250
180000
201000
525850
9,372,825.00
1115100
2708100
2425500
1742000
367500
318750
219750
476125

Block-C
A
B
C
D
E
F
G
H

200,050.00

15 mm plaster outside
Paint finish over plaster
Aluminium framework for store fronts
Clear toughened glass for store fronts
Aluminium louvres for outdoor units space
M.S. frame for space for electrical services
Roof treatment
Roof tiles

cum
sqm
rmt
sqm
sqm
sqm
sqm
sqm

115
115
90
80
30
95
35
35

210
510
350
325
250
375
150
325

External Dovelopment

11,104,845.00

Hardscape
A

8,401,545.00

Pavement
1 Brickwork
2 Structural Fill
3 75 mm thick PCC
4 WaterProofing
5 Cement Mortor
6 75 mm thick Pavers(Flamed & Brushed Black Granite)
7 75 mm thick clay Pavers

cum
cum
cum
sqm
cum
sqm
sqm

25
3475
575
6700
105
1310
5390

4000
35
4500
30
30300
300
250

100000
121625
2587500
201000
3181500
393000
1347500

Sitting
1 SS baseplate bolted to PCC below
2 75 mm dia SS cylindrical support
3 SS baseplate bolted to RCC slab above
4 125 mm thick RCC slab
5 Granite Stone cladding & coping

no
no
no
cum
sqm

50
25
50
2.6
40

15
60
15
500
65

750
1500
750
1300
2600

Water Bodies
1 100 mm PCC
2 100 mmRCC
3 Handmade Ceramic Tiles
4 20 mm thick Polished Granite Cladding
5 Fountains

cum
cum
sqm
sqm
no

0.85
0.85
8.5
16.5
40

44700
458000
350
500
600

37995
389300
2975
8250
24000

Softscape
A

1,480,000.00

Flora
A1
A2
A3
A4

Digging of Trenches
Sweet soil Filling
Brickwork for guard
Planting (tress, plants, shrubs & grass)

cum
cum
cum
sqm

2450
2450
320
1850

5
20
4000
75

Boundary Wall
A
B
C
D
E
F
G

12250
49000
1280000
138750
1,119,700.00

Excavation Work
Foundation
Ground Beam
Column
BrickWork
Plaster & Paint
Installation of Gate

cum
cum
cum
cum
cum
sqm
no

370
48
25
10
160
1450
2

5
4575
5500
5500
4000
35
7500

Structural Fill
P.C.C.
75 mm thick Pavers (grey)

cum
cum
sqm

80
12
160

20
4500
300

Ramp
A
B
C

24150
58650
31500
26000
7500
35625
5250
11375

1850
219600
137500
55000
640000
50750
15000
103,600.00
1600
54000
48000

Miscellaneous
A
B
C
D
E

Kiosks installation
Security Office
Road Side Parking layout
SS railings
H.T.Meter room

181,387.50
no
no
sqm
rmt
no

8
3
925
60
1

20000
3000
5.5
60
3700

Grand Total
Note:- The rates are including with the all cost (like-material cost, labour cost, installation cost, taxes)

160000
9000
5087.5
3600
3700

###