DRG. RG.Project Name : "APARNA CYBERZON" at NALLAGANDLA, HYD.NANOT APPLICABLETBRTO BE RECEIVEDS. NoDrawing DetailsDwg. No.Dwg. StatusDwg DateDwg Reciving DateRemarksSCHEDULE OF ARCHITECTURAL DRAWINGSSite plans1Site LayoutGP-777-03-A1-SPReceived28.02.201229.02.2012Information2Area SatementReceived19.01.201203.02.2012Finishing3Marketing Floor Plans for Block A to UReceived16.01.201203.02.20124Joinery Detail - 1GP-777-03-TDR-E,F,G-002Received15.02.201216.02.2012Tender5Joinery Detail - 2GP-777-03-TDR-E,F,G-002Received15.02.201216.02.2012Tender6Stair Case Detail - 1GP-777-03-TDR-F-019Received15.02.201216.02.2012Tender7Stair Case Detail - 2GP-777-03-TDR-F-020Received15.02.201216.02.2012TenderSCHEDULE OF STRUCTURAL DRAWINGS1RCC Retaining Wall LayoutST/01Received22.02.201223.02.2012GFC2RCC Retaining Wall Layout Section 1 for filling of 3000ST/01AReceived22.02.201223.02.2012GFC3RCC Retaining Wall Layout Section 2 for filling of 4500ST/01BReceived22.02.201223.02.2012GFC4RCC Retaining Wall Layout Section 3 for filling of 6000ST/01CReceived22.02.201223.02.2012GFC5E-Block5.1Excavation Plan (Tower Area)ST/E/01Received09-03-201210.03.2012For Information5.1aExcavation PlanST/E/01Received19-04-201219-04-2012For Information5.2Pile Footing DetailsST/E/02Received09-03-201210.03.2012For Information5.3Pile Footing DetailsST/E/02EReceived09-03-201210.03.2012For Information5.4Plinth Beam Framing& Grade Slab DetailST/E/03Received09-03-201210.03.2012For Information5.5Plinth Beam DetailST/E/03EReceived09-03-201210.03.2012For Information5.6Plinth Beam DetailST/E/03BReceived09-03-201210.03.2012For Information5.7Key Plan(Block-E)ST/E/07Received09-03-201210.03.2012For Information5.8Columns Reduction DetailST/E/07EReceived09-03-201210.03.2012For Information5.9Typical floor Slab & Beam DetailsST/E/9Received24-02-201224-02-2012For Information5.10Typical floor Beam DetailsST/E/9AReceived24-02-201224-02-2012For Information5.11Typical floor Beam DetailsST/E/9BReceived24-02-201224-02-2012For Information5.12Typical floor Beam DetailsST/E/9CReceived24-02-201224-02-2012For Information5.131st Slab & Beam flooring detailsST/E/05Received29-02-201229-02-2012For Information5.141st Slab beam detailsST/E/05AReceived29-02-201229-02-2012For Information5.151st Slab Beam detailsST/E/05BReceived29-02-201229-02-2012For Information6F-Block6.1Excavation PlanST/F/01Received09-03-201210.03.2012For Information6.1aExcavation PlanST/E/01Received19-04-201219-04-2012For Information6.2Pile Footing DetailsST/F/02Received09-03-201210.03.2012For Information6.3Pile Footing DetailsST/F/02FReceived09-03-201210.03.2012For Information6.4Plinth Beam Framing& Grade Slab DetailST/F/03Received09-03-201210.03.2012For Information6.5Plinth Beam DetailST/F/03FReceived09-03-201210.03.2012For Information6.6Plinth Beam DetailST/F/03BReceived09-03-201210.03.2012For Information6.7Key Plan(Block-E)ST/F/07Received09-03-201210.03.2012For Information6.8Columns Reduction DetailST/F/07FReceived09-03-201210.03.2012For Information6.9Typical floor Slab & Beam DetailsST/F/9Received24-02-201224-02-2012For Information6.10Typical floor Beam DetailsST/F/9AReceived24-02-201224-02-2012For Information6.11Typical floor Beam DetailsST/F/9BReceived24-02-201224-02-2012For Information6.12Typical floor Beam DetailsST/F/9CReceived24-02-201224-02-2012For Information6.131st Slab & Beam flooring detailsST/F/05Received29-02-201229-02-2012For Information6.141st Slab beam detailsST/F/05AReceived29-02-201229-02-2012For Information6.151st Slab Beam detailsST/F/05BReceived29-02-201229-02-2012For Information7G-Block7.1Excavation PlanST/G/01Received09-03-201210.03.2012For Information7.1aExcavation PlanST/E/01Received19-04-201219-04-2012For Information7.2Pile Footing DetailsST/G/02Received09-03-201210.03.2012For Information7.3Pile Footing DetailsST/G/02GReceived09-03-201210.03.2012For Information7.4Plinth Beam Framing& Grade Slab DetailST/G/03Received09-03-201210.03.2012For Information7.5Plinth Beam DetailST/G/03GReceived09-03-201210.03.2012For Information7.6Plinth Beam DetailST/G/03BReceived09-03-201210.03.2012For Information7.7Key Plan(Block-E)ST/G/07Received09-03-201210.03.2012For Information7.8Columns Reduction DetailST/G/07GReceived09-03-201210.03.2012For Information7.9Typical floor Slab & Beam DetailsST/G/9Received24-02-201224-02-2012For Information7.10Typical floor Beam DetailsST/G/9AReceived24-02-201224-02-2012For Information7.11Typical floor Beam DetailsST/G/9BReceived24-02-201224-02-2012For Information7.12Typical floor Beam DetailsST/G/9CReceived24-02-201224-02-2012For Information7.131st Slab & Beam flooring detailsST/G/05Received29-02-201229-02-2012For Information7.141st Slab beam detailsST/G/05AReceived29-02-201229-02-2012For Information7.151st Slab Beam detailsST/G/05BReceived29-02-201229-02-2012For Information8In Btw G & H-Block8.1Excavation PlanST/G&H/01Received19-04-201219-04-2012For Information9H-Block9.1Excavation PlanST/H/01Received19-04-201219-04-2012For Information10I-Block10.1Excavation PlanST/I/01Received19-04-201219-04-2012For Information11J-Block11.1Excavation PlanST/J/01Received19-04-201219-04-2012For Information12K-Block12.1Excavation PlanST/K/01Received19-04-201219-04-2012For Information13L-Block13.1Excavation PlanST/L/01Received19-04-201219-04-2012For Information14M-Block14.1Excavation PlanST/M/01Received19-04-201219-04-2012For Information15N-Block15.1Excavation PlanST/N/01Received19-04-201219-04-2012For Information16O-Block16.1Excavation PlanST/O/01Received19-04-201219-04-2012For Information17P-Block17.1Excavation PlanST/P/01Received19-04-201219-04-2012For Information18Q-Block18.1Excavation PlanST/Q/01Received19-04-201219-04-2012For Information20R-Block20.1Excavation PlanST/R/01Received19-04-201219-04-2012For Information21S-Block21.1Excavation DetailsST/S/01Received17.05.201217.05.2012For Information21.2Column & Footing detailsST/S/02Received17.05.201217.05.2012For Information21.3Lift Pit DetailsST/S/03Received17.05.201217.05.2012For Information22T-Block22.1Excavation DetailsST/S/01Received17.05.201217.05.2012For Information22.2Column & Footing detailsST/S/02Received17.05.201217.05.2012For Information22.3Lift Pit DetailsST/S/03Received17.05.201217.05.2012For Information23U-Block23.1Excavation DetailsST/S/01Received17.05.201217.05.2012For Information23.2Column & Footing detailsST/S/02Received17.05.201217.05.2012For Information23.3Lift Pit DetailsST/S/03Received17.05.201217.05.2012For Information24STP DetailsGP-777-03-A3-03Received10.04.201211.04.2012For Information25UG Sump DetailsGP-777-03-A3-02Received10.04.201211.04.2012For Information

&L&D,Drawing Register&R&P of &N

IndexPROPOSED CONSTRUCTION OF RESIDETIAL APARTMENTS "APARNA CYBERZON " AT NALLAGANDLA, HYDERABAD.Sl. NoDescription1Introduction2Scope Statement3Exclusions Statement4Area Statement5Basic Rates6.1Rate Analysis S&C Works6.2Rate Analysis Finishing Works Works7Main Summary8Elementary Summary9BOQ's Summary Elemental wise10BOQ's11Derived Qty Co-efficients of Concrete, Form work & SteelPROPOSED CONSTRUCTION OF RESIDETIAL APARTMENTS "APARNA CYBERZON " AT NALLAGANDLA, HYDERABAD.Sl. NoDescription1Introduction2Scope Statement3Exclusions Statement4Basic Rates5Main Summary6Block Wise Summary7Material Requirement Details8Derived Qty Co-efficients of Concrete, Form work & Steel

&LIndex&R&P of &P

INTROPROPOSED CONSTRUCTION OF RESIDETIAL APARTMENTS "APARNA CYBERZON " AT NALLAGANDLA, HYDERABAD.INTRODUCTION :COST REPORT BASISThe cost report is based on the information shared and is based on assumed dataThis estimate is provided based on the Project brief ,drawings and/or reasonable assumptions anddetails obtained from drawings submitted by Architect/ Consultant.Pricing reflects probable construction costs obtainable in the project locality on the date of thisestimate. This estimate is a determination of fair market value for the construction of this project.It is not a prediction of the lowest tender. Pricing have rate analysis for every activity/ Item of the BOQ'sSince we have no control over the cost of labour, materials, equipment, or over the contractor'smethod of determining prices, or over the competitive tendering or market conditions at the time oftender, the estimate is based on industry practice, professional experience and represents bestjudgement as familiar with the construction of previous projects.TYPE OF BLOCKNo of FlatsBuilt up Area in SFTA-BLOCK2950,195B-BLOCK4984,725C-BLOCK3962,845D-BLOCK2950,115E-BLOCK99153,440F-BLOCK5996,080G-BLOCK99153,440H-BLOCK99153,440I-BLOCK5996,080J-BLOCK89129,905K-BLOCK79117,515L-BLOCK6999,905M-BLOCK6999,905N-BLOCK99137,345O-BLOCK6999,905P-BLOCK99137,205Q-BLOCK99137,225R-BLOCK1928,635S-BLOCK99137,415T-BLOCK79119,730U-BLOCK99137,415Sealable Area2,282,465Club House40,000TOTAL BUILD UP AREA1,5292,322,465

&L&D, &A&R&Nof &N

SCOPE STATEMENTPROPOSED CONSTRUCTION OF RESIDETIAL APARTMENTS "APARNA CYBERZON " AT NALLAGANDLA, HYDERABAD.SCOPE STATEMENT INCLUDED IN THE BUDGETSCOPE STATEMENT AND ASSUMPTIONS FOR CYBERZON APARTMENTSSl NoItemRemarks1CONSULTANCY1.1DesignArchtectural & Design Co-ordination, Structural, M&E Services, PHE Services, Proofchecking.1.2PermissionsGHMC, Fire, EIA2Preliminaries2.1Approch RoadsEarth Work2.2Security Cabin/ Common FacilityBlock Work, Galvanized Sheet & Toilets2.3Site Office / Engineering BlockCRS Masonry, Block Work, Plastering, Galvanaized Sheeting, Tiles Floooring, Falseceling & AC's2.4ToiletsCRS, Block Work, Flooring & Dadoing, W.C. Wash Basins2.5MiscelleneousBore Wells & Internal Electrical WorksWITHIN PLOT BOUNDRY3CIVIL WORKS3.1Site clearing3.2StructureRCC Framed Structure3.3Masonry Works200mm thk for External Walls With C.C. Blocks100mm Thk for all Internal Walls With C.C. Blocks3.4WaterproofingFor all Toilets, Kitchen, utility, Balconies & Terrace Area3.5Flooring & Dadoing24"X 24"Vitrified Tile Flooring with Skirting in Drawing/ Living/ Dining/ Bedrooms/ Kitchen/ Dress/ Pooja/ Corridor.Anti-Skid Ceramic tile Flooring for Sit- Out.Antiskid ceramic tile For Toilets.Glazed Ceramic Tiles for Dadoing for Toilets, Kitchen & Utility.Kota/Tandoor Blue Tiles for Staircases.3.6DoorsMain Door with Teak Wood Frame With Paneled Shutter.All internal Doors Teak Wood Frame with Flush Shutter.3.7Windows & VentilatorsuPVC Glazed windows with Float Glass .3.8Grills for windows,Railings for staircase and Balconies/Louvers for DuctsM.S.Enamel Painted ,Aesthetically Designed and Fixed to Wall ,Upto @nd Floor only.No Grill shall Be Provided From 3rd Floor Onwards.3.9External & Internal paintingExterior Acrylic Emulsion paint for external wallsSmooth Putty Finish With Acrylic Emulsion Paint for internal walls3.10Boundary WallConventional compound with out any cladding considered3.11Entry GatesM.S. Fabricated Gate3.12Parking areaIPS Flooring/Concrete paved blocksMEP WORKS4INTERNAL WORKS4.1Internal Electrification works4.1.1Modular type switches and sockets for lightingIn all rooms Make: Legrand / Schneider4.1.2Two way light & Fan controlsIn all bed rooms4.1.3TV provisionIn all rooms4.1.4Internet & Telephone provisionIn all rooms4.1.5Intercom facilityOne point in drawing room4.1.6Air conditioning provisionIn all bed rooms4.1.7Geyser provisionAll toilets4.1.8Exhaust fan provisionAll toilets & Kitchen4.1.915 Amps switch & socketFridze, oven, Grinder, Washing machine4.1.10Back up Power Supply6 points in 2 BR, 7 points in 3 BR and 100% for common areas4.2Gas reticulation system4.21Prepaid Gas metersIndividual pre paid gas meters for all flats with centalised billing system4.3Internal Plumbing & Sanitary works4.31Treated water supplyTo all toilets,Kitchen and Utility areas4.32MCH water supply provisionOne point in Kitchnen4.33Irrigation water supplyOne point inside the chamber with control valve4.34Water metersWater metrs will be provided for domestic water supply lines inside the flat4.35Over head shower with consealed diverterIn all toilets4.36Hot & cold basin mixturesBasin mixtures in toilets4.37CP & Sanitary fixturesCP fittings - Reputed makeSanitary fixtures - Reputed make4.38Water supply inside the toiletWith PPR of reputed make Supreme / Vectus4.39Waste & Soil pipesSWR type uPVC pipes4.4Fire fighting, Fire Alarm & PA system4.41Fire Alarm systemFire alarm will be provided in all floors, control panel will be at security4.42Public Address systemPA system will be provided in all floors4.43Fire Fighting systemFire hydrants will be provided in all floors which are connected to terrace booster pump.4.5Lightning Arrestor4.51Lightning ArrestorWill be provided as per requirement4.6LiftsWill be provided with varible frequency drive and emergency rescue device5EXTERNAL WORKS5.1External Electrification works5.1.1100 % D.G backupAll Common Emminities & Area Lighting5.1.2Source of power supplyLT metering with individual meters to all flats and separate meter for DG power consumption with auto change over facility.5.2Gas reticulation system5.2.1Centralised Gas bankGas will be supplied from centralised Gas bank for all flats5.3External Plumbing works5.3.1Hydro pnuematic systemDomestic water supplyMCH water supplyIrrigation water supplyMake: Grundfos5.3.2Water treatment plantCentrally located WTP5.3.3Water supplyMedium class GI pipes of reputed make5.3.4Waste & SoilAgri type uPVC pipes of reputed make5.3.5External storm water drainsWith uPVC / RCC hume pipes5.4CCTV & Boom barriersReputed make near main Entrance5.5BMSCentralized building respective for Water & Electrical Consumptions.5.6Fire fighting, Fire Alarm & PA system5.61Fire Alarm systemWill be provided in basements5.62Public Address systemWill be provided in basements5.63Fire Fighting systemSprinkler system will be provided in basements5.7Ventilation system5.71Sub cellar ventilation systemVentilation system will be provided with jet fans and axial flow fans5.72STP ventilation systemSeparate blower will be provided for STP exhaust system6EXTERNAL DEVELOPMENT & LANDSCAPING WORKS6.1Soft Scapingo Trees, o Shrubso Ground Covers o Lawn6.2Hard ScapingCement Concrete Paver Blocks, etc,.7INFRA WITHIN PARCEL7.1Boundary WallFoundation with Retaining Wall7.2Roads7.3Fresh/Recycled Water Supply System7.4UG Water Tank7.5Sewage Lines7.6Storm Water Drianage System7.7Electrical & Telecommunication7.8DG sets

&L&D,&A&R&Pof &N

A STATE ROSALEABLE AREA STATEMENT FOR APARNA CYBERZON PROJECT.BLOCK-AW-1W-2E-33BHK3BHK + 2 TOI3BHK + 2 TOIGround Floor1760167501st Floor1760167517152nd Floor1760171517153rd Floor1760171517154th Floor1760171517155th Floor1760171517156th Floor1760171517157th Floor1760171517158th Floor1760171517159th Floor180517401740SUB TOTAL176451709515460TOTAL AREA502005BLOCK-BW-1E-2W-3W-4E-53BHK3BHK3BHK3BHK3BHKGround Floor176017600167516751st Floor176017601660167516752nd Floor176017601695171517153rd Floor176017601695171517154th Floor176017601695171517155th Floor176017601695171517156th Floor176017601695171517157th Floor176017601695171517158th Floor176017601695171517159th Floor18051805172017401740SUB TOTAL1764517645152451709517095TOTAL AREA847250BLOCK-CW-1E-2W-3E-43BHK3BHK3BHK3BHKGround Floor15950156015601st Floor15951595156015602nd Floor16351635159515953rd Floor16351635159515954th Floor16351635159515955th Floor16351635159515956th Floor16351635159515957th Floor16351635159515958th Floor16351635159515959th Floor1680168016201620SUB TOTAL16315147201590515905TOTAL AREA62845BLOCK-DE-1E-2W-33BHK3BHK + 2 TOI3BHK + 2 TOIGround Floor1720167501st Floor1720167517152nd Floor1760171517153rd Floor1760171517154th Floor1760171517155th Floor1760171517156th Floor1760171517157th Floor1760171517158th Floor1760171517159th Floor180517401740SUB TOTAL175651709515460TOTAL AREA50120BLOCK-EW-1E-2W-3E-4W-5E-6W-7E-8E-9W-103BHK3BHK3BHK+ 2TOI3BHK+ 2TOI3BHK+ 2TOI3BHK+ 2TOI3BHK+ 2TOI3BHK+ 2TOI3BHK3BHKGround Floor18101850143014300143014301430159515951st Floor18101850143014301430143014301430159515952nd Floor18501850143014301430143014301430159515953rd Floor18501850143014301430143014301430159515954th Floor18501850143014301430143014301430159515955th Floor18501850143014301430143014301430159515956th Floor18501850143014301430143014301430159515957th Floor18501850143014301430143014301430159515958th Floor18501850143014301430143014301430159515959th Floor1895189514501450145014501450145016151615SUB TOTAL18465185451432014320128901432014320143201597015970TOTAL AREA1534400BLOCK-FW-1E-2W-3E-4E-5W-63BHK3BHK3BHK+ 2TOI3BHK+ 2TOI3BHK3BHKSTILT Floor0000001st Floor1810181014301430159515952nd Floor1850185014301430159515953rd Floor1850185014301430159515954th Floor1850185014301430159515955th Floor1850185014301430159515956th Floor1850185014301430159515957th Floor1850185014301430159515958th Floor1850185014301430159515959th Floor189518951450145016151615SUB TOTAL166551665512890128901437514375TOTAL AREA87840-8240BLOCK-GW-1E-2E-3W-4E-5W-6E-7W-8E-9W-103BHK3BHK3BHK+ 2TOI3BHK+ 2TOI3BHK+ 2TOI3BHK+ 2TOI3BHK+ 2TOI3BHK+ 2TOI3BHK3BHKGround Floor18501810143014300143014301430159515951st Floor18501810143014301430143014301430159515952nd Floor18501850143014301430143014301430159515953rd Floor18501850143014301430143014301430159515954th Floor18501850143014301430143014301430159515955th Floor18501850143014301430143014301430159515956th Floor18501850143014301430143014301430159515957th Floor18501850143014301430143014301430159515958th Floor18501850143014301430143014301430159515959th Floor1895189514501450145014501450145016151615SUB TOTAL18545184651432014320128901432014320143201597015970TOTAL AREA1534400BLOCK-HW-1E-2W-3E-4W-5E-6W-7E-8E-9W-103BHK3BHK3BHK+ 2TOI3BHK+ 2TOI3BHK+ 2TOI3BHK+ 2TOI3BHK+ 2TOI3BHK+ 2TOI3BHK3BHKGround Floor18101850143014300143014301430159515951st Floor18101850143014301430143014301430159515952nd Floor18501850143014301430143014301430159515953rd Floor18501850143014301430143014301430159515954th Floor18501850143014301430143014301430159515955th Floor18501850143014301430143014301430159515956th Floor18501850143014301430143014301430159515957th Floor18501850143014301430143014301430159515958th Floor18501850143014301430143014301430159515959th Floor1895189514501450145014501450145016151615SUB TOTAL18465185451432014320128901432014320143201597015970TOTAL AREA1534400BLOCK-IW-1E-2W-3E-4E-5W-63BHK3BHK3BHK+ 2TOI3BHK+ 2TOI3BHK3BHKSTILT Floor0000001st Floor1810181014301430159515952nd Floor1850185014301430159515953rd Floor1850185014301430159515954th Floor1850185014301430159515955th Floor1850185014301430159515956th Floor1850185014301430159515957th Floor1850185014301430159515958th Floor1850185014301430159515959th Floor189518951450145016151615SUB TOTAL166551665512890128901437514375TOTAL AREA87840BLOCK-JW-1E-2W-3E-4W-5E-6W-7W-8E-93BHK3BHK2BHK2BHK2BHK2BHK2BHK3BHK3BHKGround Floor1810181012450124512451245156015951st Floor1810181012451245124512451245156015952nd Floor1850185012451245124512451245159515953rd Floor1850185012451245124512451245159515954th Floor1850185012451245124512451245159515955th Floor1850185012451245124512451245159515956th Floor1850185012451245124512451245159515957th Floor1850185012451245124512451245159515958th Floor1850185012451245124512451245159515959th Floor189518951265126512651265126516151615SUB TOTAL184651846512470112251247012470124701590015970TOTAL AREA129905BLOCK-KW-1E-2W-3E-4W-5E-6E-7W-83BHK3BHK2BHK2BHK2BHK2BHK3BHK3BHKGround Floor185018101245012451245156015951st Floor185018101245124512451245156015952nd Floor185018501245124512451245159515953rd Floor185018501245124512451245159515954th Floor185018501245124512451245159515955th Floor185018501245124512451245159515956th Floor185018501245124512451245159515957th Floor185018501245124512451245159515958th Floor185018501245124512451245159515959th Floor18951895126512651265126516151615SUB TOTAL1854518465124701122512470124701590015970TOTAL AREA117515BLOCK-LW-1E-2E-3W-4E-5E-6W-73BHK3BHK2BHK2BHK2BHK3BHK3BHKGround Floor15951560124501245156015951st Floor15951560124512451245156015952nd Floor15951595124512451245159515953rd Floor15951595124512451245159515954th Floor15951595124512451245159515955th Floor15951595124512451245159515956th Floor15951595124512451245159515957th Floor15951595124512451245159515958th Floor15951595124512451245159515959th Floor1615161512651265126516151615SUB TOTAL15970159001247011225124701590015970TOTAL AREA99905BLOCK-MW-1E-2E-3W-4E-5E-6W-73BHK3BHK2BHK2BHK2BHK3BHK3BHKGround Floor15601595012451245159515601st Floor15601595124512451245159515602nd Floor15951595124512451245159515953rd Floor15951595124512451245159515954th Floor15951595124512451245159515955th Floor15951595124512451245159515956th Floor15951595124512451245159515957th Floor15951595124512451245159515958th Floor15951595124512451245159515959th Floor1615161512651265126516151615SUB TOTAL15900159701122512470124701597015900TOTAL AREA99905BLOCK-NW-1E-2W-3E-4W-5E-6W-7E-8E-9W-103BHK3BHK2BHK2BHK2BHK2BHK2BHK3BHK3BHK3BHKGround Floor15951560124512451245012451245158515851st Floor15951560124512451245124512451245158515852nd Floor15951595124512451245124512451245159515953rd Floor15951595124512451245124512451245159515954th Floor15951595124512451245124512451245159515955th Floor15951595124512451245124512451245159515956th Floor15951595124512451245124512451245159515957th Floor15951595124512451245124512451245159515958th Floor15951595124512451245124512451245159515959th Floor1615161512651265126512651265126516151615SUB TOTAL15970159001247012470124701122512470124701595015950TOTAL AREA137345BLOCK-OW-1E-2E-3W-4E-5E-6W-73BHK3BHK2BHK2BHK2BHK3BHK3BHKSTILT Floor00000001st Floor15601560124512451245159515602nd Floor15951595124512451245159515953rd Floor15951595124512451245159515954th Floor15951595124512451245159515955th Floor15951595124512451245159515956th Floor15951595124512451245159515957th Floor15951595124512451245159515958th Floor15951595124512451245159515959th Floor1615161512651265126516151615SUB TOTAL14340143401122511225112251437514340TOTAL AREA91070BLOCK-PW-1E-2W-3E-4W-5E-6W-7E-8E-9W-103BHK3BHK2BHK2BHK2BHK2BHK2BHK3BHK3BHK3BHKGround Floor15601560124512450124512451245155015851st Floor15601560124512451245124512451245155015852nd Floor15951595124512451245124512451245159515953rd Floor15951595124512451245124512451245159515954th Floor15951595124512451245124512451245159515955th Floor15951595124512451245124512451245159515956th Floor15951595124512451245124512451245159515957th Floor15951595124512451245124512451245159515958th Floor15951595124512451245124512451245159515959th Floor1615161512651265126512651265126516151615SUB TOTAL15900159001247012470112251247012470124701588015950TOTAL AREA137205BLOCK-QW-1E-2W-3E-4W-5E-6W-7E-8E-9W-103BHK3BHK2BHK2BHK2BHK2BHK2BHK3BHK3BHK3BHKGround Floor15601595124512451245012451215159515601st Floor15601595124512451245121512451215159515602nd Floor15951595124512451245124512451245159515953rd Floor15951595124512451245124512451245159515954th Floor15951595124512451245124512451245159515955th Floor15951595124512451245124512451245159515956th Floor15951595124512451245124512451245159515957th Floor15951595124512451245124512451245159515958th Floor15951595124512451245124512451245159515959th Floor1615161512651265126512651265126516151615SUB TOTAL15900159701247012470124701119512470124101597015900TOTAL AREA137225BLOCK-RW-1E-2W-3E-43BHK2BHK3BHK3BHKSTILT Floor00001st Floor15951245159515952nd Floor15951245159515953rd Floor15951245159515954th Floor15951245159515955th Floor1615126516151615SUB TOTAL7995624579957995TOTAL AREA30230BLOCK-SW-1E-2W-3E-4W-5E-6W-7E-8E-9W-103BHK3BHK2BHK2BHK2BHK2BHK2BHK3BHK3BHK3BHKGround Floor15851585124512450124512451245159515951st Floor15851585124512451245121512451215159515952nd Floor15951595124512451245124512451245159515953rd Floor15951595124512451245124512451245159515954th Floor15951595124512451245124512451245159515955th Floor15951595124512451245124512451245159515956th Floor15951595124512451245124512451245159515957th Floor15951595124512451245124512451245159515958th Floor15951595124512451245124512451245159515959th Floor1615161512651265126512651265126516151615SUB TOTAL15950159501247012470112251244012470124401597015970TOTAL AREA137355BLOCK-TW-1E-2W-3E-4W-5E-6E-7W-83BHK3BHK2BHK2BHK2BHK2BHK3BHK3BHKGround Floor159515951430143001430159515951st Floor159515951430143014301430159515952nd Floor159515951430143014301430159515953rd Floor159515951430143014301430159515954th Floor159515951430143014301430159515955th Floor159515951430143014301430159515956th Floor159515951430143014301430159515957th Floor159515951430143014301430159515958th Floor159515951430143014301430159515959th Floor16151615145014501450145016151615SUB TOTAL1597015970143201432012890143201597015970TOTAL AREA119730BLOCK-UW-1E-2W-3E-4W-5E-6W-7E-8E-9W-103BHK3BHK2BHK2BHK2BHK2BHK2BHK3BHK3BHK3BHKGround Floor15851585124512451245012451245159515951st Floor15851585124512451245121512451215159515952nd Floor15951595124512451245124512451245159515953rd Floor15951595124512451245124512451245159515954th Floor15951595124512451245124512451245159515955th Floor15951595124512451245124512451245159515956th Floor15951595124512451245124512451245159515957th Floor15951595124512451245124512451245159515958th Floor15951595124512451245124512451245159515959th Floor1615161512651265126512651265126516151615SUB TOTAL15950159501247012470124701119512470124401597015970TOTAL AREA137355SUMMARY OF AREA STATEMENT.S.NoTYPICAL UNIT SEALABLE AREANO OF UNITSTOTAL SEALABLE AREAUnitREMARKS112157850521245417519165312654961985414302263231805145026377006155023100715602945240815851422190915954306858501016155385595111620232401216351422890131660116601416758134001516802336016169571186517171544754601817203516019174061044020176034598402118054722022181016289602318501061961002418951426530TOTAL SELEABLE AREA15142258635Sft

EXCLUSIONS STATEMENTPROPOSED CONSTRUCTION OF RESIDETIAL APARTMENTS "APARNA CYBERZON" AT NALLAGANDLA, HYDERABAD FOR APARNA CONSTRUCTIONS & ESTATES PVT LTD.LIST OF EXCLUSIONSa) Land costs, Interest during constructionsb) Finance chargesc) Assessments, taxes, legal and development chargesd) Environmental impact mitigatione) Cost of Utility connections from statutory authorities for Power, Water, Communications etcg) Escalationi) Insurances & Contingencies

&L&D,&A&R&N of &N

A STATE R1Aparna Cyber ZonBlock wise Area statement in SftBLOCK-AW1E2W3293BHK3BHK3BHKGr. Floor0171516751st floor1760171517152nd floor1760171517153rd floor1760171517154th floor1760171517155th floor1760171517156th floor1760171517157th floor1760171517158th floor1760171517159th floor180517401740TOTAL15885171751713550195BLOCK-BW1E2W3W4E53BHK3BHK3BHK3BHK3BHK49Gr. Floor176017600167516751st floor176017601660167516752nd floor176017601695171517153rd floor176017601695171517154th floor176017601695171517155th floor176017601695171517156th floor176017601695171517157th floor176017601695171517158th floor176017601695171517159th floor18051805172017401740TOTAL176451764515245170951709584725BLOCK-CW1E2W3E43BHK3BHK2BHK2BHK39Gr. Floor01595156015601st floor15951595156015602nd floor16351635159515953rd floor16351635159515954th floor16351635159515955th floor16351635159515956th floor16351635159515957th floor16351635159515958th floor16351635159515959th floor1680168016201620TOTAL1472016315159051590562845BLOCK-DE1E2W33BHK3BHK3BHK29Gr. Floor0167517151st floor1720167517152nd floor1760171517153rd floor1760171517154th floor1760171517155th floor1760171517156th floor1760171517157th floor1760171517158th floor1760171517159th floor180517401740TOTAL15845170951717550115BLOCK-EW1E2W3E4W5E6W7E8E9W103BHK3BHK3BHK +2 TOI3BHK +2 TOI3BHK +2 TOI3BHK +2 TOI3BHK +2 TOI3BHK +2 TOI3BHK3BHK99Gr. Floor18101850143014301430014301430159515951st floor18101850143014301430143014301430159515952nd floor18501850143014301430143014301430159515953rd floor18501850143014301430143014301430159515954th floor18501850143014301430143014301430159515955th floor18501850143014301430143014301430159515956th floor18501850143014301430143014301430159515957th floor18501850143014301430143014301430159515958th floor18501850143014301430143014301430159515959th floor1895189514501450145014501450145016151615TOTAL18465185451432014320143201289014320143201597015970153440BLOCK-FW1E2W3E4E5W63BHK3BHK3BHK +2 TOI3BHK +2 TOI3BHK3BHK59Gr. Floor1810181001430159515951st floor1810181014301430159515952nd floor1850185014301430159515953rd floor1850185014301430159515954th floor1850185014301430159515955th floor1850185014301430159515956th floor1850185014301430159515957th floor1850185014301430159515958th floor1850185014301430159515959th floor189518951450145016151615TOTAL18465184651289014320159701597096080BLOCK-GW1E2E3W4E5W6E7W8E9W103BHK3BHK3BHK +2 TOI3BHK +2 TOI3BHK +2 TOI3BHK +2 TOI3BHK +2 TOI3BHK +2 TOI3BHK3BHK99Gr. Floor18501810143014300143014301430159515951st floor18501810143014301430143014301430159515952nd floor18501850143014301430143014301430159515953rd floor18501850143014301430143014301430159515954th floor18501850143014301430143014301430159515955th floor18501850143014301430143014301430159515956th floor18501850143014301430143014301430159515957th floor18501850143014301430143014301430159515958th floor18501850143014301430143014301430159515959th floor1895189514501450145014501450145016151615TOTAL18545184651432014320128901432014320143201597015970153440BLOCK-HW1E2W3E4W5E6W7E8E9W103BHK3BHK3BHK +2 TOI3BHK +2 TOI3BHK +2 TOI3BHK +2 TOI3BHK +2 TOI3BHK +2 TOI3BHK3BHK99Gr. Floor18101850143014301430014301430159515951st floor18101850143014301430143014301430159515952nd floor18501850143014301430143014301430159515953rd floor18501850143014301430143014301430159515954th floor18501850143014301430143014301430159515955th floor18501850143014301430143014301430159515956th floor18501850143014301430143014301430159515957th floor18501850143014301430143014301430159515958th floor18501850143014301430143014301430159515959th floor1895189514501450145014501450145016151615TOTAL18465185451432014320143201289014320143201597015970153440BLOCK-IW1E2W3E4E5W63BHK3BHK3BHK +2 TOI3BHK +2 TOI3BHK3BHK59Gr. Floor1810181001430159515951st floor1810181014301430159515952nd floor1850185014301430159515953rd floor1850185014301430159515954th floor1850185014301430159515955th floor1850185014301430159515956th floor1850185014301430159515957th floor1850185014301430159515958th floor1850185014301430159515959th floor189518951450145016151615TOTAL18465184651289014320159701597096080BLOCK-JW1E2W3E4W5E6W7W8E93BHK3BHK2BHK2BHK2BHK2BHK2BHK3BHK3BHK89Gr. Floor1810181012450124512451245156015951st floor1810181012451245124512451245156015952nd floor1850185012451245124512451245159515953rd floor1850185012451245124512451245159515954th floor1850185012451245124512451245159515955th floor1850185012451245124512451245159515956th floor1850185012451245124512451245159515957th floor1850185012451245124512451245159515958th floor1850185012451245124512451245159515959th floor189518951265126512651265126516151615TOTAL184651846512470112251247012470124701590015970129905BLOCK-KW1E2W3E4W5E6E7W83BHK3BHK2BHK2BHK2BHK2BHK3BHK3BHK79Gr. Floor185018100124512451245156015951st floor185018101245124512451245156015952nd floor185018501245124512451245159515953rd floor185018501245124512451245159515954th floor185018501245124512451245159515955th floor185018501245124512451245159515956th floor185018501245124512451245159515957th floor185018501245124512451245159515958th floor185018501245124512451245159515959th floor18951895126512651265126516151615TOTAL1854518465112251247012470124701590015970117515BLOCK-LW1E2E3W4E5E6W7693BHK3BHK2BHK2BHK2BHK3BHK3BHKGr. Floor15951560124501245156015951st floor15951560124512451245156015952nd floor15951595124512451245159515953rd floor15951595124512451245159515954th floor15951595124512451245159515955th floor15951595124512451245159515956th floor15951595124512451245159515957th floor15951595124512451245159515958th floor15951595124512451245159515959th floor1615161512651265126516151615TOTAL1597015900124701122512470159001597099905BLOCK-MW1E2E3W4E5E6W73BHK3BHK2BHK2BHK2BHK3BHK3BHK69Gr. Floor15601595012451245159515601st floor15601595124512451245159515602nd floor15951595124512451245159515953rd floor15951595124512451245159515954th floor15951595124512451245159515955th floor15951595124512451245159515956th floor15951595124512451245159515957th floor15951595124512451245159515958th floor15951595124512451245159515959th floor1615161512651265126516151615TOTAL1590015970112251247012470159701590099905BLOCK-NW1E2W3E4W5E6W7E8E9W103BHK3BHK2BHK2BHK2BHK2BHK2BHK2BHK3BHK3BHK99Gr. Floor15951560124512450124512451245158515851st floor15951560124512451245124512451245158515852nd floor15951595124512451245124512451245159515953rd floor15951595124512451245124512451245159515954th floor15951595124512451245124512451245159515955th floor15951595124512451245124512451245159515956th floor15951595124512451245124512451245159515957th floor15951595124512451245124512451245159515958th floor15951595124512451245124512451245159515959th floor1615161512651265126512651265126516151615TOTAL15970159001247012470112251247012470124701595015950137345BLOCK-OW1E2E3W4E5E6W73BHK3BHK2BHK2BHK2BHK3BHK3BHK69Gr. Floor15601560124512450159515951st floor15601560124512451245159515952nd floor15951595124512451245159515953rd floor15951595124512451245159515954th floor15951595124512451245159515955th floor15951595124512451245159515956th floor15951595124512451245159515957th floor15951595124512451245159515958th floor15951595124512451245159515959th floor1615161512651265126516151615TOTAL1590015900124701247011225159701597099905BLOCK-PW1E2W3E4W5E6W7E8E9W103BHK3BHK2BHK2BHK2BHK2BHK2BHK2BHK3BHK3BHK99Gr. Floor15601560124512450124512451245155015851st floor15601560124512451245124512451245155015852nd floor15951595124512451245124512451245159515953rd floor15951595124512451245124512451245159515954th floor15951595124512451245124512451245159515955th floor15951595124512451245124512451245159515956th floor15951595124512451245124512451245159515957th floor15951595124512451245124512451245159515958th floor15951595124512451245124512451245159515959th floor1615161512651265126512651265126516151615TOTAL15900159001247012470112251247012470124701588015950137205BLOCK-QW1E2W3E4W5E6W7E8E9W103BHK3BHK2BHK2BHK2BHK2BHK2BHK2BHK3BHK3BHK99Gr. Floor15601595124512451245012451215159515601st floor15601595124512451245121512451215159515602nd floor15951595124512451245124512451245159515953rd floor15951595124512451245124512451245159515954th floor15951595124512451245124512451245159515955th floor15951595124512451245124512451245159515956th floor15951595124512451245124512451245159515957th floor15951595124512451245124512451245159515958th floor15951595124512451245124512451245159515959th floor1615161512651265126512651265126516151615TOTAL15900159701247012470124701119512470124101597015900137225BLOCK-RW1E2W3E43BHK2BHK3BHK3BHK19Gr. Floor01245159515951st floor15951245159515952nd floor15951245159515953rd floor15951245159515954th floor1615126516151615TOTAL640062457995799528635BLOCK-SW1E2W3E4W5E6W7E8E9W103BHK3BHK2BHK2BHK2BHK2BHK2BHK2BHK3BHK3BHK99Gr. Floor15851585124512451245012451245159515951st floor15851585124512451245124512451245159515952nd floor15951595124512451245124512451245159515953rd floor15951595124512451245124512451245159515954th floor15951595124512451245124512451245159515955th floor15951595124512451245124512451245159515956th floor15951595124512451245124512451245159515957th floor15951595124512451245124512451245159515958th floor15951595124512451245124512451245159515959th floor1615161512651265126512651265126516151615TOTAL15950159501247012470124701122512470124701597015970137415BLOCK-TW1E2W3E4W5E6E7W83BHK3BHK2BHK2BHK2BHK2BHK3BHK3BHK79Gr. Floor159515951430014301430159515951st floor159515951430143014301430159515952nd floor159515951430143014301430159515953rd floor159515951430143014301430159515954th floor159515951430143014301430159515955th floor159515951430143014301430159515956th floor159515951430143014301430159515957th floor159515951430143014301430159515958th floor159515951430143014301430159515959th floor16151615145014501450145016151615TOTAL1597015970143201289014320143201597015970119730BLOCK-UW1E2W3E4W5E6W7E8E9W103BHK3BHK2BHK2BHK2BHK2BHK2BHK2BHK3BHK3BHK99Gr. Floor15851585124512451245012451245159515951st floor15851585124512451245124512451245159515952nd floor15951595124512451245124512451245159515953rd floor15951595124512451245124512451245159515954th floor15951595124512451245124512451245159515955th floor15951595124512451245124512451245159515956th floor15951595124512451245124512451245159515957th floor15951595124512451245124512451245159515958th floor15951595124512451245124512451245159515959th floor1615161512651265126512651265126516151615TOTAL159501595012470124701247011225124701247015970159701374151529GRAND TOTAL2282465.00Primary Blocks Area1521055.00Secondary Blocks Area761410.00

&L&D,&A&R&N of &N

M SUMMPROPOSED CONSTRUCTION OF RESIDETIAL APPARTMENTS OF "APARNA CYBERZON" AT NALLAGANDLA, HYDERABAD FOR APARNA CONSTRUCTIONS & ESTATES PVT LTD.BUDGET - (R0)2,488,465.00Date : 09.06.12Date : 09.04.12Saleable Area in sft2,282,4651,105,256879,080Blocks : (A - U).Sl. NoDescriptionAPARNA CYBERZONAPARNA COMMUNEAPARNA AVENUESRemarksRemarksAmountRs psfAmountRs psfAmountRs psfA)Soft Cost (Architect /Consultant Fees /PMC/ Permissions)A1Architect /Consultant Fees /PMC79,217,82534.7142,363,25538.3343,269,396.0049Actuals considered except for CH interior consultancy & PMC Services providionaslly considered for these twoA2Permissions129,959,04856.9487,613,85779.2749,996,710.0057Prorated from AvenuesA)Sub -Total Soft Cost in Rs209,176,87391.65129,977,112117.6093,266,106106B1)PRILIMINARIESSite development worksB1.1Site barricadding0.00.0450,000.001B1.1Bore Wells546,0250.240.01,800,000.002B1.2Approach roads for Temperory works200,0000.090.00.0B1.4Security cabin and Common facilities0.00.00.0B1.5Site office, Engineering & Toilet block0.00.00.0B1.6Labour Colonies0.00.0B1.3Miscellaneous100,0000.040.01,200,000.001B1SUB -TOTAL PRILIMINARIES [INR]846,0251.000.00.03,450,0004B2)AREA GRADING WORKSB2.1Earth work Excavation (AREA GRADING)2,116,7410.93Buget included in S&C Excavation22,000,000.0025B2.2Back Filling (AREA GRADING)38,581,36416.900.0B2)SUB -TOTAL AREA GRADING WORKS [INR]40,698,10517.830.00.022,000,000.0025C)SHELL & CORE WORKSC1Piling Works120,187,59052.660.00.0C2Earth work Excavation works15,413,6616.7558,443,92252.887,237,275.008C3PCC Works23,638,59410.36236,465,487213.95166,713,285.00190Cost Variance coz STP & UG Sump & Retaining Wall Qty Is Given With Separate BOQC4RCC works482,579,797211.4318167173713500C5Formwork199,412,90687.37123,601,502111.8369,541,110.00794375C6Steel works586,759,113257.07221,156,382200.10208,560,130.002370C7Metal works45,947,81820.1328,450,34525.7421,603,930.0025C8Masonry works168,822,92673.9776,826,65469.5173,630,385.0084245C9Plastering209,157,74091.64101,289,84891.6495,732,651.00109C10Water Proofing Works81,959,81635.9126,610,25124.0830,191,900.0034C11Miscellaneous Works (Shell & Core)3,025,0001.3312,269,38011.104,141,775.005C)SUB -TOTAL SHELL & CORE WORKS [INR]1,936,904,961848.60885,113,771800.82677,352,441771D)FINISHING WORKSD1Flooring304,260,964133.30155,199,678140.42124,419,600.00141.53D2Wood work (Joinery)203,061,97188.9792,869,11584.0299,935,575.00113.7Due to Railing Are Gven for Staircase cost of Railing has incread and joinery cost decreasedD3Painting134,661,94559.0069,661,09363.0358,894,66567.0Club House Is nt includedD4Miscellenous (Finishing works)14,009,0896.140.07,690,580.008.750.0D5Cost Variation due to Basic Cost Material16,650,17815.06D)SUB -TOTAL FINISHING WORKS [INR]655,993,969287.41317,729,886302.54290,940,420330.96E)ELECTRICAL WORKSE1Electrical & Communication worksE1.1Internal electrification works140,655,59561.6261,177,54355.3554,557,346.9062E1.2DG15,763,7006.916,187,8095.604,940,000.006E1.3Common eminities :External power supply98,624,65043.2125,670,29923.2328,617,815.0033E1.4Lightining protection2,469,6001.08429,4300.391,234,800.001E1.5Area LightingConsidered in Landscaping Budget0.00.00.00.0E1.6Telephone & TV19,182,9008.402,081,4151.887,408,500.008E1.7Development and service line charges19,097,1258.375,374,3864.864,704,000.005E1.8Liasoning with AP TRANCO & CEIG0.00.0200,000.000SUB -TOTAL ELECTRICAL WORKS [INR]295,793,570129.59100,920,88291.31101,662,462116F)Plumbing & Sanitary worksF1Internal Plumbing & Sanitary WorksF1.1Sanitary fixtures (Supply )80,164,65035.1238,164,19834.5332,662,849.8037F1.2Soil waste and vent piping system ,Water Supply System & sanitary Fixtures (instal)-Internal83,406,10036.5431,845,17528.8138,831,270.0044F1.3Water meters & Accessories7,555,2003.310.04,400,000.005F2External Plumbing & Sanitary Works53,513,10023.4524,002,82321.7212,595,200.0014F4WTP1,350,0000.59595,8450.54650,000.001F5STP electromechanical works6,605,0002.895,525,1925.004,600,000.005SUB -TOTAL PLUMBING & SANITARY WORKS [INR]232,594,050101.90100,133,23390.6093,739,320107G)LIFTS WORKS1Lifts7840000034.353085000027.912787800032SUB -TOTAL LIFTS WORKS [INR]78,400,000.0034.3530,850,000.0027.9127,878,000.0032H)FIRE FIGHTING SYSTEM3898990917.082420615521.9021266841245000SUB -TOTAL FIRE FIGHTING WORKS [INR]38,989,908.5517.0824,206,155.0021.9021,266,841.0024.19I)LPG SYSTEM (INCL. GAS BANK CIVIL WORKS2348665010.2992633038.381052860112SUB -TOTAL LPG SYSTEM WORKS [INR]23,486,650.0010.299,263,303.008.3810,528,601.0012J)IBMS & SECURITYJ1Solar security fencing1,200,000.000.53744,710.000.671,020,000.001J2Access control & CCTV2,695,500.001.181,156,960.001.05300,000.000J3BMS4,500,000.001.971,330,900.002J4Traffic Management & Boom barriers9,000,000.003.949,454,541.008.553,579,963.004J5STP ventilation / Sub-cellar Ventilation2,000,000.000.8813,002,00011.765,350,000.006SUB -TOTAL IBMS & SECURITY [INR]19,395,500.008.5024,358,211.0022.0411,580,863.0013.17KExternal Developments Works (Civil)K1Hard & Soft landscaping works80,000,00035.0545,994,57641.6131,000,0003536920307 Avenues estimated CostK2Club house Shell & Core, Finishes & Services incl amentities100,000,00043.8128,369,74725.6740,000,45046K3Club House ( All services)0.02,500,0003K4Miscelleneous works for services0.00.02,000,0002K3Compound wall7,200,0003.150.03,000,0003K4STP- Sewage treatment Plant (Civil) 1050CUM16,856,3357.39K5UG Sump - Civil & RainWater Sump (1500 KLD)20,785,9159.11K6Main Entrance & Exit Gates and Security etc.3,894,6371.710.01,500,0002SUB -TOTAL EXTERNAL DEVELOPMENT WORKS [INR]228,736,887100.2174,364,32367.2880,000,45091Grand Total (A+B+C+D+E)3,761,016,4981,6481,696,916,8761,5501,433,665,5041,630.95Add for contengencies @10%Note:1,8911The budget report is based on the existing data/ drawings available with us.2,5002Quantities are calculated with the reasonable assumptions, and co-efficients.143The budget is based on the Basic rate of material considered.4The budget submitted is excluding Taxes, marketing expenses and statuory requirements.Over Heads ConsiderationsPCC & RCC works20%00Form Works25%00Steel works5%00Block Work & Plastering Works25%00Floring works15%00Wood works20%00Metal works18%00Water Proofing works15%00Painting works20%00NOTE:- EWS Civil & Service Amounts is not Considered.

&L&D ,&A&R&P of &Naparna:This Amount is Approximate Estimation.aparna:CONSIDERED Rs.1000/METER (TOTAL 1200M CONSIDERED)aparna:PROVISIONALLY CONSIDEREDaparna:PROVISIONALLY CONSIDERED2,282,46579,217,825129,959,048

BLOCK WISE SUMMARYPROPOSED CONSTRUCTION OF RESIDETIAL APPARTMENTS OF "APARNA CYBERZON" AT NALLAGANDLA, HYDERABAD FOR APARNA CONSTRUCTIONS & ESTATES PVT LTD.1640025073.28BUDGET - (R0)Part - 4Part - 1Part - 2Part - 32,488,465.00256,195.00290,725.00268,845.00256,115.00359,440.00302,080.00359,440.00359,440.00302,080.00335,905.00323,515.00305,905.00305,905.00343,345.00305,905.00343,205.00343,225.00234,635.00343,415.00325,730.00343,415.002,488,465.00Saleable Area in sft2,282,46550,19584,72562,84550,115153,44096,080153,440153,44096,080129,905117,51599,90599,905137,34599,905137,205137,22528,635137,415119,730137,4152,282,4650.0Blocks : (S- U).Sl. NoDescriptionAPARNA CYBERZONBLOCK-ABLOCK-BBLOCK-CBLOCK-DBLOCK-EBLOCK-FBLOCK-GBLOCK-HBLOCK-IBLOCK-JBLOCK-KBLOCK-LBLOCK-MBLOCK-NBLOCK-OBLOCK-PBLOCK-QBLOCK-RBLOCK-SBLOCK-TBLOCK-UTOTALAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfAmountRs psfA)Soft Cost (Architect /Consultant Fees /PMC/ Permissions)A1Architect /Consultant Fees /PMC79,217,82534.711,742,12334.712,940,55934.712,181,16834.711,739,34634.715,325,45734.713,334,65834.715,325,45734.715,325,45734.713,334,65834.714,508,62634.714,078,60534.713,467,41334.713,467,41334.714,766,84734.713,467,41334.714,761,98834.714,762,68234.71993,83834.714,769,27634.714,155,48134.714,769,27634.7179,217,74183.75A2Permissions129,959,04856.942,858,00356.944,824,07256.943,578,26956.942,853,44856.948,736,56756.945,470,60356.948,736,56756.948,736,56756.945,470,60356.947,396,53156.946,691,06956.945,688,39156.945,688,39156.947,820,15056.945,688,39156.947,812,17856.947,813,31756.941,630,42056.947,824,13556.946,817,18756.947,824,13556.94129,958,99256.09129,958,99256A)Sub -Total Soft Cost in Rs209,176,87391.654,600,12691.657,764,63191.655,759,43691.654,592,79491.6514,062,02491.658,805,26191.6514,062,02491.6514,062,02491.658,805,26191.6511,905,15791.6510,769,67491.659,155,80491.659,155,80491.6512,586,99691.659,155,80491.6512,574,16691.6512,575,99991.652,624,25791.6512,593,41191.6510,972,66891.6512,593,41191.65209,176,733139.84B1)PRILIMINARIESSite development worksB1.1Bore Wells546,0250.2412,0070.2420,2660.2415,0330.2411,9880.2436,7030.2422,9820.2436,7030.2436,7030.2422,9820.2431,0730.2428,1100.2423,8970.2423,8970.2432,8530.2423,8970.2432,8190.2432,8240.246,8490.2432,8700.2428,6390.2432,8700.24545,96659.37B1.2Approach roads for Temperory works200,0000.094,3970.097,4220.095,5050.094,3900.0913,4410.098,4170.0913,4410.0913,4410.098,4170.0911,3800.0910,2940.098,7520.098,7520.0912,0310.098,7520.0912,0190.0912,0210.092,5080.0912,0380.0910,4880.0912,0380.09199,94456.07B1.3Miscellaneous100,0000.042,1990.043,7110.042,7530.042,1950.046,7210.044,2080.046,7210.046,7210.044,2080.045,6900.045,1470.044,3760.044,3760.046,0160.044,3760.046,0100.046,0100.041,2540.046,0190.045,2440.046,0190.0499,97228.03B1SUB -TOTAL PRILIMINARIES [INR]846,0251.0018,6020.031,3990.023,2900.018,5730.056,8650.035,6070.056,8650.056,8650.035,6070.048,1430.043,5510.037,0250.037,0250.050,9000.037,0250.050,8480.050,8560.010,6120.050,9260.044,3720.050,9260.0845,882143.00B2)AREA GRADING WORKSB2.1Earth work Excavation (AREA GRADING)2,116,7410.9346,5510.9378,5740.9358,2820.9346,4770.93142,3000.9389,1050.93142,3000.93142,3000.9389,1050.93120,4740.93108,9830.9392,6520.9392,6520.93127,3740.9392,6520.93127,2440.93127,2620.9326,5560.93127,4390.93111,0380.93127,4390.932,116,758(17.04)B2.2Back Filling (AREA GRADING)38,581,36416.90848,46616.901,432,14116.901,062,29416.90847,11416.902,593,65816.901,624,07916.902,593,65816.902,593,65816.901,624,07916.902,195,83616.901,986,40316.901,688,73416.901,688,73416.902,321,59716.901,688,73416.902,319,23116.902,319,56916.90484,02916.902,322,78116.902,023,84416.902,322,78116.9038,581,419(54.81)B2)SUB -TOTAL AREA GRADING WORKS [INR]40,698,10517.83895,01717.831,510,71517.831,120,57717.83893,59117.832,735,95817.831,713,18317.832,735,95817.832,735,95817.831,713,18317.832,316,31017.832,095,38617.831,781,38617.831,781,38617.832,448,97117.831,781,38617.832,446,47517.832,446,83217.83510,58517.832,450,21917.832,134,88217.832,450,21917.8340,698,177(71.85)C)SHELL & CORE WORKSC1Piling Works120,187,59052.660.00.00.00.00.00.00.00.011,244,69773.287,041,12773.2811,244,69773.2811,244,69773.287,041,12773.289,519,95873.288,611,96973.287,321,43873.287,321,43873.2810,065,19173.287,321,43873.2810,054,93173.2810,056,39773.282,098,48773.280.00.00.00.00.0120,187,5900.0C2Earth work Excavation works15,413,6616.75338,9726.75572,1566.75424,3996.75338,4326.751,036,1966.75648,8386.751,036,1966.751,036,1966.75648,8386.75877,2616.75793,5916.75674,6686.75674,6686.75927,5056.75674,6686.75926,5596.75926,6946.75193,3756.75927,9776.75808,5496.75927,9776.7515,413,714(53.07)C3PCC Works23,638,59410.36519,85010.36877,46310.36650,86110.36519,02110.361,589,11710.36995,06210.361,589,11710.361,589,11710.36995,06210.361,345,37410.361,217,05610.361,034,67610.361,034,67610.361,422,42710.361,034,67610.361,420,97710.361,421,18410.36296,56110.361,423,15210.361,239,99610.361,423,15210.3623,638,57717.29C4RCC works482,579,797211.4310,612,689211.4317,913,339211.4313,287,268211.4310,595,774211.4332,441,696211.4320,314,118211.4332,441,696211.4332,441,696211.4320,314,118211.4327,465,710211.4324,846,102211.4321,122,834211.4321,122,834211.4329,038,743211.4321,122,834211.4329,009,143211.4329,013,372211.436,054,275211.4329,053,544211.4325,314,418211.4329,053,544211.43482,579,74947.82C5Formwork199,412,90687.374,385,40287.377,402,19487.375,490,59887.374,378,41287.3713,405,63987.378,394,25087.3713,405,63987.3713,405,63987.378,394,25087.3711,349,44987.3710,266,96887.378,728,43087.378,728,43087.3711,999,46287.378,728,43087.3711,987,23087.3711,988,97887.372,501,76387.3712,005,57887.3710,460,48787.3712,005,57887.37199,412,804101.61C6Steel works586,759,113257.0712,903,759257.0721,780,476257.0716,155,728257.0712,883,193257.0739,445,220257.0724,699,535257.0739,445,220257.0739,445,220257.0724,699,535257.0733,395,016257.0730,209,887257.0725,682,838257.0725,682,838257.0735,307,636257.0725,682,838257.0735,271,646257.0735,276,788257.077,361,274257.0735,325,631257.0730,779,302257.0735,325,631257.07586,759,212(99.08)C7Metal works45,947,81820.131,010,46620.131,705,58220.131,265,12020.131,008,85520.133,088,87020.131,934,16720.133,088,87020.133,088,87020.131,934,16720.132,615,09220.132,365,67120.132,011,16820.132,011,16820.132,764,86520.132,011,16820.132,762,04620.132,762,44920.13576,44520.132,766,27420.132,410,26120.132,766,27420.1345,947,846(28.70)C8Masonry works168,822,92673.973,712,68373.976,266,70273.974,648,34373.973,706,76673.9711,349,22073.977,106,57673.9711,349,22073.9711,349,22073.977,106,57673.979,608,44973.978,692,02073.977,389,49373.977,389,49373.9710,158,75073.977,389,49373.9710,148,39573.9710,149,87573.972,117,99473.9710,163,92873.978,855,85373.9710,163,92873.97168,822,980(54.00)C9Plastering209,157,74091.644,599,70991.647,763,92891.645,758,91591.644,592,37891.6414,060,75191.648,804,46491.6414,060,75191.6414,060,75191.648,804,46491.6411,904,07991.6410,768,69991.649,154,97591.649,154,97591.6412,585,85691.649,154,97591.6412,573,02791.6412,574,86091.642,624,02091.6412,592,27191.6410,971,67491.6412,592,27191.64209,157,789(49.08)C10Water Proofing Works81,959,81635.911,802,42735.913,042,34835.912,256,67035.911,799,55435.915,509,80035.913,450,08935.915,509,80035.915,509,80035.913,450,08935.914,664,69435.914,219,78735.913,587,43935.913,587,43935.914,931,85335.913,587,43935.914,926,82635.914,927,54435.911,028,24035.914,934,36735.914,299,32535.914,934,36735.9181,959,894(78.76)C11Miscellaneous Works (Shell & Core)3,025,0001.3366,5231.33112,2861.3383,2881.3366,4171.33203,3541.33127,3351.33203,3541.33203,3541.33127,3351.33172,1631.33155,7431.33132,4041.33132,4041.33182,0231.33132,4041.33181,8381.33181,8641.3337,9501.33182,1161.33158,6781.33182,1161.333,024,95149.14C)SUB -TOTAL SHELL & CORE WORKS [INR]1,936,904,961848.6039,952,479795.9567,436,474795.9550,021,189795.9539,888,804795.95133,374,559869.2383,515,561869.23133,374,559869.23133,374,559869.2383,515,561869.23112,917,245869.23102,147,493869.2386,840,363869.2386,840,363869.23119,384,312869.2386,840,363869.23119,262,620869.23119,280,004869.2324,890,384869.23109,374,837795.9595,298,543795.95109,374,837795.951,936,905,107(146.83)197,298,946D)FINISHING WORKSD1Flooring304,260,964133.306,691,179133.3011,294,156133.308,377,471133.306,680,515133.3020,454,120133.3012,807,819133.3020,454,120133.3020,454,120133.3012,807,819133.3017,316,817133.3015,665,184133.3013,317,706133.3013,317,706133.3018,308,597133.3013,317,706133.3018,289,934133.3018,292,600133.303,817,151133.3018,317,928133.3015,960,452133.3018,317,928133.30304,261,030(66.05)D2Wood work (Joinery)203,061,97188.974,465,65388.977,537,65388.975,591,07588.974,458,53688.9713,650,95888.978,547,86388.9713,650,95888.9713,650,95888.978,547,86388.9711,557,14188.9710,454,85188.978,888,15888.978,888,15888.9712,219,04988.978,888,15888.9712,206,59488.9712,208,37388.972,547,54488.9712,225,27788.9710,651,91188.9712,225,27788.97203,062,009(38.74)D3Painting134,661,94559.002,961,43059.004,998,64859.003,707,76159.002,956,71059.009,052,73059.005,668,57659.009,052,73059.009,052,73059.005,668,57659.007,664,20059.006,933,20959.005,894,24559.005,894,24559.008,103,14959.005,894,24559.008,094,88959.008,096,06959.001,689,42259.008,107,27959.007,063,89059.008,107,27959.00134,662,011(65.82)D4Miscellenous (Finishing works)14,009,0896.14308,0826.14520,0176.14385,7246.14307,5916.14941,7696.14589,7106.14941,7696.14941,7696.14589,7106.14797,3186.14721,2726.14613,1876.14613,1876.14842,9826.14613,1876.14842,1236.14842,2466.14175,7536.14843,4126.14734,8676.14843,4126.1414,009,0853.390.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0D5Cost Variation due to Basic Cost Material0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0D)SUB -TOTAL FINISHING WORKS [INR]655,993,969287.4114,426,344287.4124,350,473287.4118,062,030287.4114,403,352287.4144,099,577287.4127,613,968287.4144,099,577287.4144,099,577287.4127,613,968287.4137,335,476287.4133,774,516287.4128,713,296287.4128,713,296287.4139,473,777287.4128,713,296287.4139,433,540287.4139,439,288287.418,229,871287.4139,493,895287.4134,411,120287.4139,493,895287.41655,994,136(167.22)E)ELECTRICAL WORKSE1Electrical & Communication worksE1.1Internal electrification works140,655,59561.623,093,23761.625,221,12761.623,872,78561.623,088,30761.629,455,64861.625,920,87261.629,455,64861.629,455,64861.625,920,87261.628,005,31861.627,241,79161.626,156,58661.626,156,58661.628,463,80361.626,156,58661.628,455,17661.628,456,40861.621,764,61561.628,468,11761.627,378,28961.628,468,11761.62140,655,53659.15E1.2DG15,763,7006.91346,6676.91585,1456.91434,0336.91346,1146.911,059,7186.91663,5676.911,059,7186.911,059,7186.91663,5676.91897,1766.91811,6066.91689,9846.91689,9846.91948,5606.91689,9846.91947,5936.91947,7316.91197,7656.91949,0436.91826,9036.91949,0436.9115,763,61683.72E1.3Common eminities :External power supply98,624,65043.212,168,91143.213,660,94243.212,715,51443.212,165,45443.216,630,09643.214,151,58843.216,630,09643.216,630,09643.214,151,58843.215,613,15643.215,077,78843.214,316,86543.214,316,86543.215,934,63643.214,316,86543.215,928,58743.215,929,45143.211,237,31043.215,937,66143.215,173,49743.215,937,66143.2198,624,62822.09E1.4Lightining protection2,469,6001.0854,3111.0891,6721.0867,9981.0854,2241.08166,0221.08103,9591.08166,0221.08166,0221.08103,9591.08140,5571.08127,1511.08108,0971.08108,0971.08148,6071.08108,0971.08148,4561.08148,4771.0830,9831.08148,6831.08129,5481.08148,6831.082,469,627(27.13)E1.5Area LightingConsidered in Landscaping Budget0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0E1.6Telephone & TV19,182,9008.40421,8648.40712,0718.40528,1818.40421,1928.401,289,5868.40807,5048.401,289,5868.401,289,5868.40807,5048.401,091,7878.40987,6558.40839,6528.40839,6528.401,154,3168.40839,6528.401,153,1398.401,153,3088.40240,6638.401,154,9048.401,006,2718.401,154,9048.4019,182,977(77.09)E1.7Development and service line charges19,097,1258.37419,9778.37708,8868.37525,8188.37419,3078.371,283,8178.37803,8928.371,283,8178.371,283,8178.37803,8928.371,086,9028.37983,2368.37835,8958.37835,8958.371,149,1528.37835,8958.371,147,9818.371,148,1488.37239,5868.371,149,7388.371,001,7698.371,149,7388.3719,097,156(31.41)E1.8Liasoning with AP TRANCO & CEIG0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0SUB -TOTAL ELECTRICAL WORKS [INR]295,793,570129.596,504,966129.5910,979,843129.598,144,329129.596,494,598129.5919,884,888129.5912,451,382129.5919,884,888129.5919,884,888129.5912,451,382129.5916,834,896129.5915,229,227129.5912,947,079129.5912,947,079129.5917,799,074129.5912,947,079129.5917,780,931129.5917,783,523129.593,710,921129.5917,808,146129.5915,516,278129.5917,808,146129.59295,793,54129.34F)Plumbing & Sanitary worksF1Internal Plumbing & Sanitary WorksF1.1Sanitary fixtures (Supply )80,164,65035.121,762,94935.122,975,71135.122,207,24235.121,760,13935.125,389,12035.123,374,52235.125,389,12035.125,389,12035.123,374,52235.124,562,52335.124,127,36235.123,508,86335.123,508,86335.124,823,83135.123,508,86335.124,818,91435.124,819,61635.121,005,71835.124,826,29035.124,205,15735.124,826,29035.1280,164,736(85.43)F1.2Soil waste and vent piping system ,Water Supply System & sanitary Fixtures (instal)-Internal83,406,10036.541,834,23136.543,096,02936.542,296,48836.541,831,30736.545,607,02036.543,510,96536.545,607,02036.545,607,02036.543,510,96536.544,747,00236.544,294,24536.543,650,73936.543,650,73936.545,018,87536.543,650,73936.545,013,75936.545,014,49036.541,046,38336.545,021,43336.544,375,18636.545,021,43336.5483,406,06435.72F1.3Water meters & Accessories7,555,2003.31166,1503.31280,4483.31208,0233.31165,8863.31507,9023.31318,0343.31507,9023.31507,9023.31318,0343.31429,9993.31388,9863.31330,6963.31330,6963.31454,6263.31330,6963.31454,1623.31454,2283.3194,7853.31454,8573.31396,3183.31454,8573.317,555,18712.60F2External Plumbing & Sanitary Works53,513,10023.451,176,83723.451,986,40323.451,473,42023.451,174,96123.453,597,44723.452,252,62423.453,597,44723.453,597,44723.452,252,62423.453,045,66223.452,755,17423.452,342,30323.452,342,30323.453,220,09523.452,342,30323.453,216,81223.453,217,28123.45671,35623.453,221,73623.452,807,10623.453,221,73623.4553,513,07723.34F4WTP1,350,0000.5929,6900.5950,1150.5937,1730.5929,6430.5990,7600.5956,8310.5990,7600.5990,7600.5956,8310.5976,8390.5969,5100.5959,0940.5959,0940.5981,2400.5959,0940.5981,1570.5981,1690.5916,9380.5981,2810.5970,8200.5981,2810.591,350,078(78.05)F5STP electromechanical works6,605,0002.89145,2542.89245,1772.89181,8612.89145,0232.89444,0252.89278,0362.89444,0252.89444,0252.89278,0362.89375,9192.89340,0652.89289,1052.89289,1052.89397,4492.89289,1052.89397,0442.89397,1022.8982,8642.89397,6522.89346,4752.89397,6522.896,604,9972.78SUB -TOTAL PLUMBING & SANITARY WORKS [INR]232,594,050101.905,115,111101.908,633,884101.906,404,207101.905,106,959101.9015,636,273101.909,791,013101.9015,636,273101.9015,636,273101.909,791,013101.9013,237,943101.9011,975,343101.9010,180,799101.9010,180,799101.9013,996,115101.9010,180,799101.9013,981,848101.9013,983,886101.902,918,044101.9014,003,248101.9012,201,062101.9014,003,248101.90232,594,139(89.03)G)LIFTS WORKS1Lifts78,400,00034.351,724,13834.352,910,20234.352,158,65034.351,721,39034.355,270,48034.353,300,23334.355,270,48034.355,270,48034.353,300,23334.354,462,08134.354,036,49934.353,431,61734.353,431,61734.354,717,63634.353,431,61734.354,712,82734.354,713,51434.35983,57834.354,720,04034.354,112,58234.354,720,04034.3578,399,93466.21SUB -TOTAL LIFTS WORKS [INR]78,400,000.0034.351,724,138.0234.352,910,202.0834.352,158,650.3434.351,721,390.1134.355,270,479.8734.353,300,232.7034.355,270,479.8734.355,270,479.8734.353,300,232.7034.354,462,080.8634.354,036,499.2334.353,431,616.8634.353,431,616.8634.354,717,635.9434.353,431,616.8634.354,712,827.1034.354,713,514.0834.35983,577.8934.354,720,040.3534.354,112,581.8234.354,720,040.3534.3578,399,933.7966.21H)FIRE FIGHTING SYSTEM38,989,90917.08857,45117.081,447,30617.081,073,54317.08856,08417.082,621,12317.081,641,27717.082,621,12317.082,621,12317.081,641,27717.082,219,08917.082,007,43817.081,706,61717.081,706,61717.082,346,18217.081,706,61717.082,343,79117.082,344,13217.08489,15517.082,347,37817.082,045,27617.082,347,37817.0838,989,980(71.57)SUB -TOTAL FIRE FIGHTING WORKS [INR]38,989,908.5517.08857,451.0717.081,447,306.3417.081,073,543.4317.08856,084.4817.082,621,123.4617.081,641,276.9917.082,621,123.4617.082,621,123.4617.081,641,276.9917.082,219,089.1717.082,007,438.2417.081,706,617.1717.081,706,617.1717.082,346,182.2317.081,706,617.1717.082,343,790.6917.082,344,132.3417.08489,154.5217.082,347,378.0017.082,045,275.7517.082,347,378.0017.0838,989,980.12(71.57)I)LPG SYSTEM (INCL. GAS BANK CIVIL WORKS23,486,65010.29516,50710.29871,82010.29646,67510.29515,68310.291,578,89810.29988,66310.291,578,89810.291,578,89810.29988,66310.291,336,72210.291,209,22910.291,028,02210.291,028,02210.291,413,28010.291,028,02210.291,411,83910.291,412,04510.29294,65410.291,414,00010.291,232,02210.291,414,00010.2923,486,56585.150.0SUB -TOTAL LPG SYSTEM WORKS [INR]23,486,650.0010.29516,506.5510.29871,820.2510.29646,675.0510.29515,683.3510.291,578,897.6010.29988,663.2010.291,578,897.6010.291,578,897.6010.29988,663.2010.291,336,722.4510.291,209,229.3510.291,028,022.4510.291,028,022.4510.291,413,280.0510.291,028,022.4510.291,411,839.4510.291,412,045.2510.29294,654.1510.291,414,000.3510.291,232,021.7010.291,414,000.3510.2923,486,564.8585.15J)IBMS & SECURITYJ1Solar security fencing1,200,0000.5326,3880.5344,5400.5333,0380.5326,3450.5380,6630.5350,5090.5380,6630.5380,6630.5350,5090.5368,2910.5361,7780.5352,5200.5352,5200.5372,2020.5352,5200.5372,1290.5372,1390.5315,0530.5372,2390.5362,9420.5372,2390.531,199,892108.15J2Access control & CCTV2,695,5001.1859,2801.18100,0601.1874,2201.1859,1861.18181,2131.18113,4701.18181,2131.18181,2131.18113,4701.18153,4181.18138,7851.18117,9881.18117,9881.18162,2041.18117,9881.18162,0391.18162,0631.1833,8181.18162,2871.18141,4011.18162,2871.182,695,591(91.17)J3BMS4,500,0001.9798,9641.97167,0441.97123,9051.9798,8071.97302,5221.97189,4311.97302,5221.97302,5221.97189,4311.97256,1211.97231,6931.97196,9731.97196,9731.97270,7891.97196,9731.97270,5131.97270,5531.9756,4571.97270,9271.97236,0601.97270,9271.974,500,108(107.99)J4Traffic Management & Boom barriers9,000,0003.94197,9243.94334,0793.94247,8043.94197,6083.94605,0293.94378,8533.94605,0293.94605,0293.94378,8533.94512,2283.94463,3733.94393,9353.94393,9353.94541,5653.94393,9353.94541,0133.94541,0923.94112,9113.94541,8413.94472,1073.94541,8413.948,999,98812.26J5STP ventilation / Sub-cellar Ventilation2,000,0000.8843,9810.8874,2360.8855,0650.8843,9110.88134,4440.8884,1850.88134,4440.88134,4440.8884,1850.88113,8230.88102,9670.8887,5370.8887,5370.88120,3420.8887,5370.88120,2190.88120,2370.8825,0900.88120,4030.88104,9070.88120,4030.881,999,896104.17SUB -TOTAL IBMS & SECURITY [INR]19,395,500.008.50426,537.038.50719,959.168.50534,031.678.50425,857.228.501,303,871.748.50816,449.418.501,303,871.748.501,303,871.748.50816,449.418.501,103,880.738.50998,595.468.50848,952.738.50848,952.738.501,167,102.878.50848,952.738.501,165,913.218.501,166,083.168.50243,328.788.501,167,697.708.501,017,417.658.501,167,697.708.5019,395,474.5825.42KExternal Developments Works (Civil)K1Hard & Soft landscaping works80,000,00035.051,759,32535.052,969,59435.052,202,70535.051,756,52135.055,378,04135.053,367,58535.055,378,04135.055,378,04135.053,367,58535.054,553,14435.054,118,87735.053,501,65035.053,501,65035.054,813,91535.053,501,65035.054,809,00835.054,809,70935.051,003,65135.054,816,36835.054,196,51335.054,816,36835.0579,999,94258.24K2Club house Shell & Core, Finishes & Services incl amentities100,000,00043.812,199,15843.813,711,99743.812,753,38443.812,195,65343.816,722,55943.814,209,48643.816,722,55943.816,722,55943.814,209,48643.815,691,43743.815,148,60243.814,377,06843.814,377,06843.816,017,40043.814,377,06843.816,011,26743.816,012,14343.811,254,56543.816,020,46743.815,245,64743.816,020,46743.81100,000,041(41.32)K3Club House ( All services)0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0K4Miscelleneous works for services0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0K3Compound wall7,200,0003.15158,3403.15267,2653.15198,2453.15158,0883.15484,0263.15303,0843.15484,0263.15484,0263.15303,0843.15409,7853.15370,7013.15315,1503.15315,1503.15433,2553.15315,1503.15432,8133.15432,8763.1590,3293.15433,4763.15377,6883.15433,4763.157,200,036(35.84)K4STP- Sewage treatment Plant (Civil)16,856,3357.39370,6957.39625,7037.39464,1177.39370,1047.391,133,1707.39709,5607.391,133,1707.391,133,1707.39709,5607.39959,3617.39867,8607.39737,8087.39737,8087.391,014,3077.39737,8087.391,013,2737.391,013,4207.39211,4727.391,014,8247.39884,2187.391,014,8247.3916,856,232102.71K5UG Sump - Civil & RainWater Sump20,785,9159.11457,1169.11771,5749.11572,3179.11456,3879.111,397,3479.11874,9819.111,397,3479.111,397,3479.11874,9819.111,183,0199.111,070,1869.11909,8159.11909,8159.111,250,7739.11909,8159.111,249,4989.111,249,6819.11260,7739.111,251,4119.111,090,3579.111,251,4119.1120,785,952(37.61)K6Main Entrance & Exit Gates and Security etc.3,894,6371.7185,6481.71144,5661.71107,2321.7185,5111.71261,8151.71163,9411.71261,8151.71261,8151.71163,9411.71221,6571.71200,5161.71170,4681.71170,4681.71234,3521.71170,4681.71234,1131.71234,1471.7148,8601.71234,4711.71204,2951.71234,4711.713,894,57066.98SUB -TOTAL EXTERNAL DEVELOPMENT WORKS [INR]228,736,887100.215,030,282100.218,490,699100.216,297,999100.215,022,265100.2115,376,959100.219,628,638100.2115,376,959100.2115,376,959100.219,628,638100.2113,018,404100.2111,776,742100.2110,011,960100.2110,011,960100.2113,764,002100.2110,011,960100.2113,749,972100.2113,751,976100.212,869,651100.2113,771,017100.2111,998,718100.2113,771,017100.21228,736,773113.16Grand Total (A+B+C+D+E+F+G+H+I+J+K)3,761,016,4981,64880,067,5601,595135,147,4061,595100,245,9571,59579,939,9501,595256,001,4751,668160,301,2361,668256,001,4751,668256,001,4751,668160,301,2361,668216,735,3461,668196,063,6951,668166,682,9211,668166,682,9211,668229,148,3481,668166,682,9211,668228,914,7701,668228,948,1381,66847,775,0411,668219,194,8161,595190,984,9391,595219,194,8161,5953,761,016,44256TOTAL AMOUNT FOR - S TO U BLOCKS395,400,8741,501,405,9371,234,835,059629,374,572(56)Note:1The budget report is based on the existing data/ drawings available with us.563,761,016,4422Quantities are calculated with the reasonable assumptions, and co-efficients.(56.10)3The budget is based on the Basic rate of material considered.4The budget submitted is excluding Taxes, marketing expenses and statuory requirements.Over Heads ConsiderationsPCC & RCC works00000000000000000000000Form Works00000000000000000000000Steel works00000000000000000000000Block Work & Plastering Works00000000000000000000000Floring works00000000000000000000000Wood works00000000000000000000000Metal works00000000000000000000000Water Proofing works00000000000000000000000Painting works000000000000000000000003,761,016,442110,131,193(56)NOTE:- EWS Civil & Service Amounts is not Considered.

&L&D ,&A&R&P of &N2,282,46579,217,82550,1951,742,123546,025200,000100,00038,581,3642,858,00312,00746,551338,9726,691,1793,093,2371,762,9491,724,138857,451516,50726,3881,759,32584,7252,940,5594,824,07220,26678,574572,15611,294,1565,221,1272,975,7112,910,2021,447,306871,82044,5402,969,59462,8452,181,1683,578,26915,03358,282424,3998,377,4713,872,7852,207,2422,158,6501,073,543646,67533,0382,202,70550,1151,739,3462,853,44811,98846,477338,4326,680,5153,088,3071,760,1391,721,390856,084515,68326,3451,756,521153,4405,325,4578,736,56736,703142,3001,036,19620,454,1209,455,6485,389,1205,270,4802,621,1231,578,89880,6635,378,04196,0803,334,6585,470,60322,98289,105648,83812,807,8195,920,8723,374,5223,300,2331,641,277988,66350,5093,367,585153,4405,325,4578,736,56736,703142,3001,036,19620,454,1209,455,6485,389,1205,270,4802,621,1231,578,89880,6635,378,0415,325,4578,736,56736,703142,3001,036,19620,454,1209,455,6485,389,1205,270,4802,621,1231,578,89880,6635,378,04196,0803,334,6585,470,60322,98289,105648,83812,807,8195,920,8723,374,5223,300,2331,641,277988,66350,5093,367,5854,508,6267,396,53131,073120,474877,26117,316,8178,005,3184,562,5234,462,0812,219,0891,336,72268,2914,553,1444,078,6056,691,06928,110108,983793,59115,665,1847,241,7914,127,3624,036,4992,007,4381,209,22961,7784,118,8773,467,4135,688,39123,89792,652674,66813,317,7066,156,5863,508,8633,431,6171,706,6171,028,02252,5203,501,6503,467,4135,688,39123,89792,652674,66813,317,7066,156,5863,508,8633,431,6171,706,6171,028,02252,5203,501,6504,766,8477,820,15032,853127,374927,50518,308,5978,463,8034,823,8314,717,6362,346,1821,413,28072,2024,813,9153,467,4135,688,39123,89792,652674,66813,317,7066,156,5863,508,8633,431,6171,706,6171,028,02252,5203,501,6504,761,9887,812,17832,819127,244926,55918,289,9348,455,1764,818,9144,712,8272,343,7911,411,83972,1294,809,0084,762,6827,813,31732,824127,262926,69418,292,6008,456,4084,819,6164,713,5142,344,1321,412,04572,1394,809,709993,8381,630,4206,84926,556193,3753,817,1511,764,6151,005,718983,578489,155294,65415,0531,003,651137,4154,769,2767,824,13532,870127,439927,97718,317,9288,468,1174,826,2904,720,0402,347,3781,414,00072,2394,816,368119,7304,155,4816,817,18728,639111,038808,54915,960,4527,378,2894,205,1574,112,5822,045,2761,232,02262,9424,196,513137,4154,769,2767,824,13532,870127,439927,97718,317,9288,468,1174,826,2904,720,0402,347,3781,414,00072,2394,816,368129,958,992129,959,048120,187,59015,413,661304,260,964203,061,971140,655,59580,164,65078,400,00038,989,90923,486,6501,200,00080,000,000

A1 & A2PROJECT :- APARNA CYBERZON ,NALLAGANDLA.APARTMENTS :- ARCHITECT, CONSULTANTS QUOTE RATES & MUNICIPAL PERMISSION FEESTotal Sealable Area2282465Sl.No.Consultant NameDescriptionQuoted Rate in Rs.NosAcres/SqftTotal Amount in Rs.RemarksRaferenceA1.1M/S JLLPMC20500000.00120500000.00Provisionally considered from AvenuesA1.2M/s. Genesis Planners Pvt Ltd21 Towers + Club House+ Amenities Etc13.12Sqft33500000.00Sub Cellar + Cellar + Stilt5.00SqftA1.3M/s. Zaki & AssocaitesPrimary Blocks(A,B,C,D,E,F,G,J,K,L,M,P,R,U,T)2.501521055.00Sqft3802637.50Secondary Blocks (H,I,N,O,Q & S)1.25761410.00Sqft951762.50Basements/Stilt2.00771600.00Sqft1543200.00Club House & Amenities2.0030887.00Sqft61774.00Club House -1 NoA1.4M/s. Synergy Infra ConsultantsFor All Blocks (A-U)4.002282465.00Sqft9129860.00For Basements & Stilt1.50771600.00Sqft1157400.00For Club House3.0030887.00Sqft92661.00Club House -1 NoA1.5M/s. Sampath Kumar & AssociatesPrimary Blocks(A,B,C,D,E,F,G,J,K,L,M,P,R,U,T)1.651521055.00Sqft2509740.75Secondary Blocks (H,I,N,O,Q & S)0.85761410.00Sqft647198.50Basements/Stilt1.00771600.00Sqft771600.00Club House & Amenities1.5030887.00Sqft46330.50Club House -1 NoA1.6M/s. Naveen AssociatesFor Apartments3255000.001.003255000.00For ApartmentsA1.7M/s. Civiltech Consultants(Proof Checking)For Block -E & F, cellar,Ground+ 9 Floors and Surrounding Podium.181260.001.00181260.00A1.8M/s. Geo Technologies.For Soil Investigation411000.001.00411000.00A1.9M/s.Ground Water Exploration & Management Services.For Ground Water Investigation32000.001.0032000.00A1.10Buliding Control Solution Pvt.LtdFor All Blocks (A-U)156.002400.00374400.00A1.11M/s. Mohan Consultants (Interior Works)For Club House Interior works250000.001.00250000.00Provisionally considered from AvenuesTotal Architect & Consultants Fees in Rs.79217824.75Avenues FeeA2.1GHMC Building Permit Fees & Other ChargesGHMC Fees---128024025.6549252285.00Prorated with Cost of AenuesA2.2Water & SewerageHMSWB Fees---610847.72235000.00Prorated with Cost of AenuesA2.3MinesFilling & Broughout Soil Permission---1299676.00500000.00Prorated with Cost of AenuesA2.4Electricity & Other ChargesShifting Charges---24498.899425.00Prorated with Cost of AenuesGHMC & Other charges Amount in Rs.129959048.26

&L&D ,ARCHITECT, CONSULTANTS QUOTE RATES & MUNICIPAL PERMISSION FEES&R&N of &Naparna:as considered for Commune as no data available

B1Project: Proposed Constructions of Residential Apartments Aparna Cyberzon at Nallagandla, Hyderabad.PRILIMINARIESB1.1SITE BARRICATION WORKSS.No.DescriptionNo.sUNITQTY.RATEAMOUNTRemarksGeneral Back Filling - 4' Filling1Cum3939175689285.714285714Barricading1Sft120001091312370.26Total for Site Barrication Works2001655.97B1.2BorewellsTill Date 17/5/12Sl.NoDescriptionBore No.DepthYieldMotar FixingTOTAL AMOUNTRemarks1Bore Wells1700'WorkingYES65950.002Bore Wells20.00Not ExcutedNO0.003Bore Wells30.00Not ExcutedNO0.004Bore Wells40.00Not ExcutedNO0.005Bore Wells5800'WorkingYES73140.006Bore Wells60.00Not ExcutedNO0.007Bore Wells70.00Not ExcutedNO0.008Bore Wells80.00Not ExcutedNO0.009Bore Wells9600'WorkingNO60200.0010Bore Wells100.00Not ExcutedNO0.0011Bore Wells110.00Not ExcutedNO0.0012Bore Wells12500'WorkingNO38600.0013Bore Wells13600'WorkingNO46620.0014Bore Wells140.00Not ExcutedNO0.0015Bore Wells150.00Not ExcutedNO0.0016Bore Wells160.00Not ExcutedNO0.0017Bore Wells170.00Not ExcutedNO0.0018Bore Wells180.00Not ExcutedNO0.0019Bore well submersible pumps261515.00GRAND TOTAL FOR BOREWELLS AMOUNT INR546025.00Sl.NoDescriptionBore DepthUNITRate/RftAmountTOTAL AMOUNTRemarks1Bore Well No. 1Borewell drilling with 6 1/2" dia-0 ft to 100 f100404000Bore workingBorewell drilling with 6 1/2" dia-101 ft to 200 f100404000Borewell drilling with 6 1/2" dia-201 ft to 300 f100505000Borewell drilling with 6 1/2" dia-301 ft to 400 f100606000Borewell drilling with 6 1/2" dia-401 ft to 500 f100808000Borewell drilling with 6 1/2" dia-501 ft to 600 f10010010000Borewell drilling with 6 1/2" dia-601 ft to 700 f651308450PVC Casing,6mm thick,7"dia6722014740PVC Casing,6mm thick,10"dia124805760TOTAL AMOUNT65950Sl.NoDescriptionBore DepthUNITRate/RftAmountTOTAL AMOUNTRemarksBore Well No. 52Borewell drilling with 6 1/2" dia-0 ft to 100 f100404000Bore workingBorewell drilling with 6 1/2" dia-101 ft to 200 f100404000Borewell drilling with 6 1/2" dia-201 ft to 300 f100505000Borewell drilling with 6 1/2" dia-301 ft to 400 f100606000Borewell drilling with 6 1/2" dia-401 ft to 500 f100808000Borewell drilling with 6 1/2" dia-501 ft to 600 f10010010000Borewell drilling with 6 1/2" dia-601 ft to 700 f10013013000Borewell drilling with 6 1/2" dia-701 ft to 800 f501608000PVC Casing,6mm thick,7"dia4722010340PVC Casing,6mm thick,10"dia104804800TOTAL AMOUNT73140Sl.NoDescriptionBore DepthUNITRate/RftAmountTOTAL AMOUNTRemarksBore Well No. 99Borewell drilling with 6 1/2" dia-0 ft to 100 f100404000Pump is not fixedBorewell drilling with 6 1/2" dia-101 ft to 200 f100404000Borewell drilling with 6 1/2" dia-201 ft to 300 f100505000Borewell drilling with 6 1/2" dia-301 ft to 400 f100606000Borewell drilling with 6 1/2" dia-401 ft to 500 f100808000Borewell drilling with 6 1/2" dia-501 ft to 600 f10010010000PVC Casing,6mm thick,7"dia402208800PVC Casing,6mm thick,10"dia3048014400TOTAL AMOUNT60200Sl.NoDescriptionBore DepthUNITRate/RftAmountTOTAL AMOUNTRemarksBore Well No. 1212Borewell drilling with 6 1/2" dia-0 ft to 100 f100404000Pump is not fixedBorewell drilling with 6 1/2" dia-101 ft to 200 f100404000Borewell drilling with 6 1/2" dia-201 ft to 300 f100505000Borewell drilling with 6 1/2" dia-301 ft to 400 f100606000Borewell drilling with 6 1/2" dia-401 ft to 500 f85806800PVC Casing,6mm thick,7"dia322207040PVC Casing,6mm thick,10"dia124805760TOTAL AMOUNT38600Sl.NoDescriptionBore DepthUNITRate/RftAmountTOTAL AMOUNTRemarksBore Well No. 1313Borewell drilling with 6 1/2" dia-0 ft to 100 f100404000Pump is not fixedBorewell drilling with 6 1/2" dia-101 ft to 200 f100404000Borewell drilling with 6 1/2" dia-201 ft to 300 f100505000Borewell drilling with 6 1/2" dia-301 ft to 400 f100606000Borewell drilling with 6 1/2" dia-401 ft to 500 f100808000Borewell drilling with 6 1/2" dia-501 ft to 600 f651006500PVC Casing,6mm thick,7"dia402208800PVC Casing,6mm thick,10"dia94804320TOTAL AMOUNT46620B1.3APPROACH ROADS FOR TEMPORARY WORKSSI NODISCRIPTIONNO'SUNITQTYRATEAMOUNT IN RsRemarksInternal roads1LS200000.00Total for APPROACH ROADS FOR TEMPORARY WORKS200000B1.4SECURITY CABIN AND COMMON FACILITIESS.No.DESCRIPTIONUNITQTY.RATEAMOUNTRemarksCANTEEN1Earth Worka.ExcavationEarth Work Excavation In FoundationCum56.071759813b.Back FillingGrillsCum80.747560562P.C.C (1:4:8)Plain Cement Concrete In Foundationa.For FoundationCum5.84265015479b.For FlooringCum9.092650240773R.R. Masonary in CM (1:6) For FoundationR.R. Masonary in FoundationCum17.222400413284D.P.C (1:2:4) of 50mm thk.Damp Proof Course-2.5 cm ThickSqm20.2219539435R.C.C (Incl. Shuttering)a.LintelsCum1.00680068006SteelKg.130.007091007Block Masonry WorkBrick Masonry 8" thicka.200mm thk. Walls in CM (1:6)Sqm181.645951080776Plastering Worksa.Internal Plastering with 12mm thk.Internal PlasteringSqm166.72128213408Flooring Worksa.Vitrified TilesVitrified TilesSqm122.57550674169Wood WorkWooda)Doors: Salwood frame & Flush ShutterSqm5.7232001830810Alluminium WorkWooda)WindowsSqm7.2025001800011Steel WorkGrillsa.Window GrillsSqm3.65650237112Alround LevellingGrillsL.S1.00200002000013Truss Worka.MaterialSqm130.1158576115b.LabourMT2.42200004833814G.C Sheets (10'0"x2'6")a.MaterialSqm130.1130339424b.LabourSqm130.1160780715Electrical WorkL.S1.00100001000016FurnitureL.S1.00604746047417Paintinga.InernalSqm166.726510837b.ExternalSqm173.036511247cDoorsSqm5.72250143018Total For Canteen Qty6377809.156.10Q.C Lab1Earth Worka.ExcavationCum16.701752922b.Back FillingCum9.75757312P.C.C (1:4:8)Cuma.For FoundationCum2.2326505900b.For FlooringCum5.872650155513R.R. Masonary in CM (1:6) For FoundationCum36.852400884384D.P.C (1:2:4) of 50mm thk.Sqm8.6419516845R.C.C (Inlc. Shuttering)a.LintelsCum0.14665009496SteelKg.18.987013295Block Masonry Worka.200mm thk. Walls in CM (1:6)Sqm159.50595949036Flooring Worksa.Cement Mortor FlooringSqm49.83120598010Alround LevellingL.S1.005000500013Truss Worka.MaterialSqm55.7758532626b.LabourSqm55.77140780811G.C Sheets (10'0"x2'6")a.MaterialSqm162.4843069930b.LabourSqm162.4843699314Electrical WorkL.S1.003000030000Total For Q.C Qty370745Toilet-Block6.814.061Earth Worka.ExcavationCum12.631752210b.Back FillingCum22.707517022P.C.C (1:4:8)Cuma.For FoundationCum2.1026505577b.For FlooringCum1.71265045283R.R. Masonary in CM (1:6) For FoundationCum5.682400136384D.P.C (1:2:4) of 50mm thk.Sqm12.6319524625R.C.C (Inlc. Shuttering)a.LintelsCum0.14468009796SteelKg.18.727013107Block Masonry Worka.150mm thk. Walls in CM (1:6)Sqm59.2060035519b.100mm thk. Walls in CM (1:5)Sqm38.63450173848Plastering WorksaInternal Plastering with 12mm thk.Sqm142.35128182209Flooring WorksaNon skid ceramic tiles for ToiletsSqm22.8755012580b.Dado workSqm54.665503006510Wood Worka)Doors: Salwood frame & Flush ShutterSqm12.6652006584012Painting WorksaInternal PaintingSqm69.42654512b.External PaintingSqm59.9965c.Enamel PaintingSqm14.10250352514Alround LevellingL.S1.005000500015Truss Worka.MaterialSqm27.6758516186b.LabourSqm27.67140387316G.C Sheets (10'0"x2'6")a.MaterialSqm27.6743011908b.LabourSqm27.6743119117Electrical WorkL.S1.00200002000018PlumbingL.S1.004000040000Total For Toilet Block Qty318212Cement Godown18.4711.591Earth Worka.ExcavationEarth Work Excavation In FoundationCum471758180b.Back FillingGrillsCum1107582412P.C.C (1:4:8)Plain Cement Concrete In FoundationCum6.96a.For FoundationCum5.34265014145Flooringb.Thandoore Flooringsqm202450909513R.R. Masonary in CM (1:6) For FoundationR.R. Masonary in FoundationCum45240010740946.468401487aR.C.C (Including Shuttering) M20LintelsCum3680020400SteelKgs39085331504D.P.C (1:2:4) of 50mm thk.Damp Proof Course-2.5 cm ThickSqm2719552041.85873605956M.S DoorsWoodSqm3270085050.37174721197Alround LevellingGrillsL.S1150001500092.936802974Painting worksEmamil paintingL.s110000100008Truss Work100a.MaterialSqm3985852328939.2936802974b.LabourSqm398140557350.37174721199G.C Sheets (10'0"x2'6")92.936802974a.MaterialSqm39830312062727.8810408922b.LabourSqm39860238861.115241635710Electrical WorkSqm180008000TOTAL :762327Store -118.7712.7762.281Earth Work18000a.ExcavationCum97.7717517109b.Back FillingCum217.0475162782P.C.C (1:4:8)a.For FoundationCum4.76265012610b.For FlooringCum17.042650451623R.R. Masonary in CM (1:6) For FoundationCum17.222400413284D.P.C (1:2:4) of 50mm thk.Sqm28.0319554655R.C.C (Incl. Shuttering)a.LintelsCum2.0006800136006SteelKg.260.0085221007Block Masonry Worka.200mm thk. Walls in CM (1:6)Sqm114.89600689338Flooring Worksa.Vitrified tilesSqm50.0355027518b.Thandoor StoneSqm190.724508582510Alluminium Worka)WindowsSqm2.8825007200b)DoorsSqm1.92171328c)PartitionsSqm9.091711555d)False ceilingSqm47.4030142211Steel Worka.Window GrillsSqm2.88650187213Truss Worka.MaterialSqm239.65650155774b.LabourMT3.79150005680517Plastering Worksa.InernalSqm111.421281426218Paintinga.InernalSqm106.92656950b.ExternalSqm68.73654468cEnamil (shutter &Grills)Sqm9.282502321Alround LevellingL.S1.001500015000LandScapingSoftL.S1.002500025000HardL.S1.003000030000G.C Sheets (10'0"x2'6")MaterialSqm247.3530374947LabourSqm247.356014841Electrical WorkL.S1.001000010000EPBAXL.S1.00100000100000TelephoneL.S1.00100000100000Net WorkingL.S1.00100000100000FurnitureL.S1.00100000100000Equipment (Computers,Freeze,Printers & etc.,)L.S1.00100000100000TOTAL :1278673Security Walls5.953.051Earth Worka.ExcavationEarth Work Excavation In FoundationCum9.671751692b.Back FillingGrillsCum16.217512162P.C.C (1:4:8)Plain Cement Concrete In Foundationa.For FoundationCum1.0326502733b.For FlooringCum1.47265038923R.R. Masonary in CM (1:6) For FoundationR.R. Masonary in FoundationCum2.27240054394D.P.C (1:2:4) of 50mm thk.Damp Proof Course-2.5 cm ThickSqm3.511956845R.C.C (Incl. Shuttering)a.LintelsCum0.14668009936SteelKg.18.987013297Block Masonry WorkBrick Masonry 8" thicka.100mm thk. Walls in CM (1:6)Sqm45.40595270138Plasatering WorksBrick Masonry 8" thicka.Internal PlasteringSqm74.101208892External PlasteringSqm8.0925020249Wood WorkWooda)Doors: Salwood frame & Flush ShutterSqm7.8825001968810Alluminium WorkWooda)WindowsSqm1.502500375011Steel WorkGrillsa.Window GrillsSqm1.5047571312Flooring Worksa.Vitrified Floor TilesSqmSqm175509346b.C.Cfloooringsqm412045213G.C Sheets (10'0"x2'6")a.MaterialSqm18.134307801b.LabourSqm18.1343780cFalse ceilingSftSft9930297514Electrical WorkL.S1.005000500015FurnitureL.S1.005000500016PlumbingL.S1.005000500017Paintinga.InernalSqm74.10201482b.ExternalSqm53.96201079cDoorsSqm6.30150945TOTAL :119918Safety Induction6.103.051Earth Worka.ExcavationCum9.841751722b.Back FillingCum11.60758702P.C.C (1:4:8)Cuma.For FoundationCum1.3126503477b.For FlooringCum1.51265039993R.R. Masonary in CM (1:6) For FoundationCum10.342400248244D.P.C (1:2:4) of 50mm thk.Sqm4.981959715Block Masonry Worka.200mm thk. Walls in CM (1:6)Sqm10.5059562456Flooringa.Cement Monrtar fininshingSqm15.09120181110Alround LevellingL.S1.005000500011G.C Sheets (10'0"x2'6")a.MaterialSqm82.6143035557b.LabourSqm82.6143355612Electrical WorkL.S1.0050005000TOTAL :93031ABSTRACT FOR SECURITY CABIN AND COMMON FACILITIESS.no.DescriptionUnitArea/EachRate/SftAmountRemarks1Canteen .Sft14004566377802Quality Control Lab - 1No.sSft6006183707453Toilet Block - 2No.sSft29810693182124Cement Godown - 2 No.sSft23023317623275Security Rooms - SheetSft128181230786Security Room - WallsSft1956151199187Safety Induction - 20'x10'Sft200465930318Curing Sump (10.3x4.2x1.5mtr)Ltrs.522142.501305369Over Head TankLtrs.50006.003000010General LightingLS30000Total for SECURITY CABIN AND COMMON FACILITIES2515625B1.5Site Office, Engineering/ Marketing OfficeSl. NoDescriptionNO'SUnitQuantityRate in Rs.Amount in Rs.RemarksB1.5.1W.O given to Mr.Shekar Glass Works.Aluminium Partitions, Doors & Windows QtyB1.5.1.1Providing & Fixing of alluminum anodized powder coated (Approved shade) Partitions and Doors (Openable/ Sliding) by using 63.50x31.10x1.50mm sections as frames and fixing 12mm Thk Prelaminated particle Board/ 5mm Thk Clear Glass with 3mm Thk L-Angles, floor Springs, Locks and all necessary accessories etc,. The rate Quoted to include for supply of all material including transportation expencess if any, Labour Charges including convenience for fabrication and errection, Tools & Tackles, machinery hire charges if any required to complete for finished item of work, any other incidental expencess to be incurred to complete the work in all respects as per the Drawing details and as per the directions and upto the satisfaction of Engineer In charge.Sft4,500.00171.00769,500.00B1.5.1.2Providing & Fixing of alluminum anodized Glazed Windows by using 11/8" X 2 3/8" X 1.5 mm sections as frames and fixing sliding shutter 11/2" X 2 3/8" X 1.5 mm with 5 mm Thk Plane Glass with all necessary fittings,fixtures and accessories etc,. The rate Quoted to include for supply of all material including transportation expencess if any, Labour Charges including convenience for fabrication and errection, Tools & Tackles, machinery hire charges if any required to complete for finished item of work, any other incidental expencess to be incurred to complete the work in all respects as per the Drawing details and as per the directions and upto the satisfaction of Engineer In charge.Sft600.00175.00105,000.00Total Amount in Rs.874,500.00B 1.5.2W.O given to Resv POP ContractorFalse Ceiling QtyB1.5.2.1Supply, Making and fixing of 25mm thk Thermo coal False ceiling using GI Channel with powder coated finish at the bottom of 18/24 Gauge, gril work of 1.00 x 0.50 mtr size of main and secondary channel 'L' Patti with powder coated finish supporting using 18 gauge GI Patti and fixing of 1000x500x25 mm thick Thermo coal sheets on Prepared grid work and cutting of opening for fixing of light fittings as per site condition and complete finish to including all materials, Labour etc.. as directed by the engineer in chargeaFor Front officeSft350030105000.00bFor Engineers officeSft12003036000.00cFor Marketing officeSft20003060000.00dFor store roomSft6003018000.00B1.5.2.2Supply & Fixing of False ceiling with 5mm thick V-Board with apply one coat of prime both sides and two coats of emulsion on front side it will be fixing on T angle equal grids using of Armstrong make materials for grids in includingn all necessary hardware & ladour, and cutting of opening for fixing of light fittings as per site condition. (Only plan area shall be considered for pavment)SftRO40B1.5.2.3Providing and fixing of suspended false ceiling which includes and fixing GI perimeter channels of size of 0.55 thick having one flange of 20mm and another flange of 30mm and a web of 27mm along the perimeter of ceiling, screw fixed to brick wall / partitions with the help of nylon sleeves and screws, at 610mm ceters, then suspending GI intermediate channels of size 45mmx0.9mm thick. With two flanges of 15mm each from the soffit at 1220x10x0.55mm thick to the soffit with GI cleat and steel expansion fasteners. All the Materials to be the approved brand only and cutting of opening for fixing of light fittings as per site condition (i.e.,Gypsum India Ltd.)SftRO45GRAND TOTAL219000.002Site OfficeSft32539393055022.373Engineering OfficeSft32137662461406.354Main Store - 120'x40'Sft48003541700939.149Store-1 (61'7" x 41'10 1/2")Sft25794961278010.0710Electrical / Mechanical ShedsSft340368125064.3611Servant room cum ToiletSft185707130973.2712Kitchen cum StoreSft225539121288.891Parking ShedsSft200094188528.165Septic TankLtrs.190450.4985683.827External & InternalPlumbingLS350000.009Boundary Wall - C.R.S WallRft350812.65284426.4010LandscapingLS100000.0011DrinagesLS100000.0013office signage boardsLS50000.00Grand Total For Site office, Engineering & Toilet block11,124,842.83B1.6Labour colonyS.No.PARTICULARSNo.sUNITQTY.RATEAMOUNTRemarks3Labour Colony Huts1Nos445181378071037.99Total for Labour Colony8071037.99B1.7MiscellaneousS.No.PARTICULARSNo.sUNITQTY.RATEAMOUNTRemarks14Miscellaneous1LS100000.00Total for Miscellaneous100000.00

&L&D,PRLIMINARIES&R&N of &N

B2PROPOSED CONSTRUCTION OF RESIDENTIAL APARTMENTS "APARNA CYBERZON " AT NALLAGANDLA, HYDERABAD.SUBJECT: BOQ FOR AREA GREADING WORKSDate: 26.05.12As Per BudgetAs Per W.O ISSUEDSl.No.Description of workUnitQuantityRate in RsAmount in Rs.RemarksQuantityRate in RsAmount in Rs.Remarks1AREA GARDING WORKSB2.1EARTH WORK EXCAVATION WORKSNote:Prices shall include for all related works but not limited to following itemsiPrepare the base surface, clean all dirt, remove rocks (if any).iiThe prices should include for working at any height.iiiRate should include to complete work including removing and disposal of debris/ Surplus earth/ Rock Boulders etc and level the same as per the instructions of Engineer / Employer / Architect.ivQuantities indicated in BOQ are provisional subject to remeasurementvMode of measurement shall be based on actual levels as per IS 1200.viMeasurement shall be as per net plan area of drawing, (Provision of slopes and working space,required for execution shall be deemed to be included in the quoted rate)viiQuoted rate shall also include for Dewatering of Seepage or Rainwater, Shoring for supporting of slope sides etc.viiiVendor should obtain necessary license/approval as required by statutory authorities.ixRate shall be inclusive of necessary insurances, safety etc. required to complete.xContractor shall be deemed to have visited the site prior to submitting his Bid and made all necessary inspection and investigations and to have decided for himself the means of access and working space, the nature of the ground and subsoil, if any, level of water table, extent of rock demolitions, alter