S No.

Description Plinth Area Rate

1 RCC Framed Structures(As per specifications given in annexure 1)
1.1 Administrative Block (two storey) 262.8467 5668
Extras for
a) Resisting Earthquake forces 262.8467 1140

1.1.1 FIREFIGHTING
With sprinkler system 262.8467 750

1.1.2 FIRE ALARM SYSTEM

Automatic Fire Alarm System 262.8467 500

1.1.3 SERVICES.
Internal water supply & sanitary 5% of A= 107367.620016
installations
External service connections 5% of A= 107367.620016
Internal electric installations 12.5% of A= 268419.05004

Internal electric installations for

15% of A =
laboratories of schools 322102.860048

Extra for :

Upto 4 storeyed building 0.5 % of A = 10736.7620016

Telephone conduits 10736.7620016

Computer conduiting 10736.7620016

Quality assurance 21473.5240032
Increment % Increment Cost Net Cost(rs)

20% 1133.6 1787778.11472

20% 228 359574.2856

A= 2147352.40032

20% 150 236562.03

131423.35

107367.620016

107367.620016

322102.86

10736.762

10736.762

10736.762
21473.524
total cost = 3105859.69035
S No. Description Plinth Area Rate Increment
1 RCC Framed Structures(As per specifications given in annexure 1)
1.1 Nursery to Fifth Block (Two Stor 1870.342 5748.3 20%
Extras for
a) Resisting Earthquake forces 1870.342 1140 20%

1.1.1 FIREFIGHTING
With sprinkler system 1870.342 750 20%

1.1.2 FIRE ALARM SYSTEM

Automatic Fire Alarm System

1870.342 500

1.1.3 SERVICES.
Internal water supply & sanitary 5% of A= 773008.6
installations
External service connections 5% of A= 773008.6

Internal electric installations 12.5% of A=

1932522

Internal electric installations for

15% of A =
laboratories of schools

2319026

Extra for :

Upto 4 storeyed building 0.5 % of A =

77300.86
Telephone conduits
77300.86

Computer conduiting

77300.86

Quality assurance
154601.7
Increment Cost Net Cost(rs)

1149.66 12901544

228 2558628

A= 15460172

150 1683308

935171

773008.6

773008.6

1932522

2319026

77300.86
 77300.86

77300.86

154601.7
total cost= 24262720
S No. Description Plinth Area
1 RCC Framed Structures(As per specifications given in annexure 1)
1.1 Fifth to tenth block (Two Story) 1667.94
Extras for
a) Resisting Earthquake forces 1667.94

1.1.1 FIREFIGHTING
With sprinkler system 1667.94

1.1.2 FIRE ALARM SYSTEM

Automatic Fire Alarm System

1667.94

SERVICES.
1.1.3
Internal water supply & sanitary 5% of A=
installations

External service connections 5% of A=

Internal electric installations 12.5% of A=

Internal electric installations for

15% of A =
laboratories of schools

Extra for :

Upto 4 storeyed building 0.5 % of A =

Telephone conduits

Computer conduiting

Quality assurance
Rate Increment Increment Cost Net Cost(rs)

5748.3 20% 1149.66 11505383.4024

1140 20% 228 2281741.92

A= 13787125.3224

750 20% 150 1501146

500 833970

689356.26612 689356.26612

689356.26612 689356.26612

1723390.6653

2068068.79836 2068068.798

68935.626612 68935.62661
 68935.626612 68935.62661

68935.626612 6893.62661

137871.253224 137871.2532
total cost = 19851658.78567
S No. Description Plinth Area
1 RCC Framed Structures(As per specifications given in annexure 1)
1.1 Fifth to tenth block (Two Story) 1580.74
Extras for
a) Resisting Earthquake forces 1580.74

1.1.1 FIREFIGHTING
With sprinkler system 1580.74

1.1.2 FIRE ALARM SYSTEM

Automatic Fire Alarm System

1580.74

1.1.3 SERVICES.
Internal water supply & sanitary 5% of A=
installations

External service connections 5% of A=

Internal electric installations 12.5% of A=

Internal electric installations for

15% of A =
laboratories of schools

Extra for :

Upto 4 storeyed building 0.5 % of A =

Telephone conduits 0.5 % of A =

Computer conduiting 0.5 % of A =

Quality assurance
Rate Increment % Increment Cost

5748.3 20% 1149.66

1140 20% 228

A=

750 20% 150

500

653316.68052

653316.68052

1567960.033248

1959950.04156

65331.668052
 65331.668052

65331.668052

130663.336104
TOTAL SUM
Net Cost(rs)

10903881.2904

2162452.32

13066333.6104

1422666

790370

653316.68052

653316.68052

1567960.033248

1959950.042

65331.66805
 65331.66805

65331.66805

130663.3361
20440571.386938
 Description
DEVELOPMENT OF SITE
Levellling
Internal roads & paths
Sewer
Filter Water Supply
Distribution lines 100 mm dia and below
Peripheral grid 150 mm to 300 mm dia pipes
Unfiltered water supply distribution lines
Storm water drains
Horticulture Operations
Street lighting
With fluorescent lamps
With HPMV Lamps
With HPSV Lamps
Exit sign board i/c electric signage.

total plinth area

TOTL PROJECT COST

Rates in Rupees(sq.m) plinth area net cost

95 5381.86 511276.7
145 5381.86 780369.7
110 5381.86 592004.6

80 5381.86 430548.8
60 5381.86 322911.6
45 5381.86 242183.7
85 5381.86 457458.1
80 5381.86 430548.8

95 5381.86 511276.7
130 5381.86 699641.8
165 5381.86 888006.9
85 5381.86 457458.1
total 6323686

5381.8687

73984495.817112
S No. Description Plinth Area
1 RCC Framed Structures(As per specifications given in annexure 1)
1.1 Administrative Block (Single Story) 485.34
Extras for
a) Resisting Earthquake forces 485.34

1.1.1 FIREFIGHTING
With sprinkler system 485.34

1.1.2 FIRE ALARM SYSTEM

Automatic Fire Alarm System

485.34

SERVICES.
1.1.3
5% of A=
Internal water supply & sanitary installations

External service connections 5% of A=

Internal electric installations 12.5% of A=

Internal electric installations for laboratories of

15% of A =
schools

Extra for :

Upto 4 storeyed building 0.5 % of A =

Telephone conduits 0.5 % of A =

Computer conduiting 0.5 % of A =

Quality assurance 1 % of A =
Rate Increment Increment Net Cost(rs)

2874.15 20% 574.83 1673927.9532

1140 20% 228 663945.12

A= 2337873.0732

750 20% 150 436806

500 242670

116893.7 116893.65366

116893.7 116893.65366

292234.1 292234.1

350681 350681

11689.37 11689.37
11689.37 11689.37

11689.37 11689.37
23378.73 23378.73
TOTAL COS 3952498.32052
S No. Description Plinth Area Rate
1 RCC Framed Structures(As per specifications given in annexure 1)
1.1 Kindergarten Block (single story) 1427.8392 2874.15
Extras for
a) Resisting Earthquake forces 1427.8392 1140

1.1.1 FIREFIGHTING
With sprinkler system 1427.8392 750

1.1.2 FIRE ALARM SYSTEM

Automatic Fire Alarm System

1427.8392 500

SERVICES.
1.1.3
Internal water supply & sanitary 5% of A= 343893.6434808
installations

External service connections 5% of A=

343893.6434808

Internal electric installations 12.5% of A=

859734.108702

Internal electric installations for

15% of A =
laboratories of schools

1031680.9304424

Extra for :

Upto 4 storeyed building 0.5 % of A =

34389.36434808
Telephone conduits 0.5 % of A = 34389.36434808

Computer conduiting 0.5 % of A = 34389.36434808

Quality assurance 1 % of A = 68778.72869616
Increment Increment Cost Net Cost(rs)

20% 574.83 4924588.844016

20% 228 1953284.0256

A= 6877872.869616

20% 150 1285055.28

713919.6

343893.6434808

343893.6434808

859734.1087

1031680.93

34389.36435
 34389.36435

34389.36435
68778.7287
TOTAL COST 11627996.8970276
S No. Description Plinth Area Rate
1 RCC Framed Structures(As per specifications given in annexure 1)
1.1 Secondary Block ( Two Story) 2690.345 5748.3
Extras for
a) Resisting Earthquake forces 2690.345 1140

1.1.1 FIREFIGHTING
With sprinkler system 2690.345 750

1.1.2 FIRE ALARM SYSTEM

Automatic Fire Alarm System

2690.345 500

SERVICES.
1.1.3
5% of A= 1111914
Internal water supply & sanitary installations

External service connections 5% of A=

1111914

Internal electric installations 12.5% of A=

2779786

Internal electric installations for laboratories of schools 15% of A =

3335743

Extra for :

Upto 4 storeyed building 0.5 % of A =

111191.4
Telephone conduits 0.5 % of A = 111191.4

Computer conduiting 0.5 % of A = 111191.4

Quality assurance 1 % of A = 222382.8
Increment % Increment Cost Net Cost(rs)

20% 1149.66 18557892

20% 228 3680392

A= 22238284

20% 150 2421310.5

1345172.5

1111914

1111914

2779786

3335743

111191.4
 111191.4

111191.4
222382.8
TOTAL COST= 34900082
 Description
DEVELOPMENT OF SITE
Levellling
Internal roads & paths
Sewer
Filter Water Supply
Distribution lines 100 mm dia and below
Peripheral grid 150 mm to 300 mm dia pipes
Unfiltered water supply distribution lines
Storm water drains
Horticulture Operations
Street lighting
With fluorescent lamps
With HPMV Lamps
With HPSV Lamps
Exit sign board i/c electric signage.

TOTAL PLINTH AREA=

TOTAL PROJECT COST

Rates in Rupees(sq.m) plinth area

95 4603.5242
145 4603.5242
110 4603.5242
4603.5242
80 4603.5242
60 4603.5242
45 4603.5242
85 4603.5242
80 4603.5242
4603.5242
95 4603.5242
130 4603.5242
165 4603.5242
85 4603.5242
total

4603.5242

55889717.7243676
net cost

437334.799
667511.009
506387.662

368281.936
276211.452
207158.589
391299.557
368281.936

437334.799
598458.146
759581.493
391299.557
5409140.935