ABSTRACT

SPRING FIELD LAYOUT COST ESTIMATE BOQ

DEVELOPMENT EFFECTIVE AREA IN Sft=113731 113731 Sft

S NO DESCIPTION MATERIALS
A UNIT BOQ RATE COST
1 TOTAL STATION SURVEY AND PLOT STONE DAYS 1
DEMARCATION,
2 CONSTRUCTION OF LABOUR SHED
3 GROUND LOWERING AND LEVELLING BY JCB HRS 24
4 PLOT STONE FIXING N0 160.00 120.00 19200.00

B UGD AND WATER SUPPLY,AND SEPTIC TANK WORK

6 EARTH WORK EXACAVATION WITH BACK FILLING HRS 98.00
7 UGD,PVC 160MM LAYING MTRS 624.00 237665.00
8 WATER SUPPLY LINE HDPE 90MM MTRS 624.00 208360.00
9 WATER SUPPLY LINE SHADAL PLOT CONNECTION NO 77.00
20MM
10 CONSTRUCTION OF UGD CHAMBER NO 9.00 7512.00 67608.00
11 CONSTRUCTION OF SEPTIC TANK SFT 581.25 1590.69 924588.56

C ELECTRICAL WORKS
EARTHWORK EXCAVATION WITH BACKFILLING FOR
12 CABLE LAYING, ATTENDING TO RELATED ALL ACRE 4.75 294637.70 1399529.08
WORKS,and 17 NOS ERECTION OF POLES
COMPLETION AS PER ENGINEER IN CHARGE
DRAINS AND CC CULVERT
13 EARTHWORK EXCAVATION WITH BACKFILLING BY JCB HRS 120.00
14 0.45 M ,CC DRAIN RMT 1247.00 1093.95 1364150.31
15 CC CONTINUOUS CROSS ROAD CULVERT RMT 63.00

D WBM ROADS
16 GSB MURUMMA FILLING AND LEVELLING, TRIP 150 2500.00 375000.00
17 LEVELLING AND LOWERING WITH COMPACTION BY HRS 48.00
JCB
18 ROAD ROLLER M 1.00

E GARDEN AND CA SAFTYGRILL WORK

19 GARDEN GRILL 1 467782.00
20 GARDEN PILE 1 36300.00
21 GARDEN BEAM 1 35299.32

F OTHERS
22 SIGN BOARD 8'X 6' 1
23 PLANTS NOS 170.00 35.00 5950.00
24 WATER TANKAR M 3.00
25 WATCH MAN WAGES M 3.00
26 PLOT STONE AND SIGN BOARD WRITING WORK LS 1.00
27 PLOT STONE FIXING RE FITTING NOS 160.00
 F
28 ADD OVERHEAD EXPENSES 2% OF THE PROJECT COST
MATE BOQ
TOTAL COST OF THE PROJECT 7607967.62
COST OF THE PROJECT PER Sft 66.89
LABOUR/MACHINE
RATE COST TOTAL COST COST PER Sft
15000.00 15000.00 15000.00
143385.00
850.00 20400.00 20400.00
90.00 14400.00 33600.00
212385.00 1.87

850.00 83300.00 83300.00

45.00 28080.00 265745.00
55.00 34320.00 242680.00
400.00 30800.00 30800.00
3000.00 27000.00 94608.00
312.50 181640.63 1106229.19
1823362.19 16.03

60000.00 285000.00 1684529.08 14.81

850.00 102000.00 102000.00

450.00 561150.00 1925300.31
1050.00 66150.00 66150.00
2093450.31 18.41

375000.00
850.00 40800.00
40800.00
35000.00
450800.00 3.96

127244.98 595026.98
66000.00 102300.00
64180.58 99479.90
796806.88 7.01

0.00 12500.00
250.00 42500.00 48450.00
25000.00 75000.00 75000.00
8000.00 24000.00 24000.00
10000.00
90.00 14400.00 14400.00
 184350.00 1.62
TOTAL 7245683.44
362284.17 3.19
7607967.62
66.89
GARDEN PERIMETER 558.092 RFT 170.15
UNIT DETAILS NOS LENGTH UNIT WT
1 MS TUBE RMT 40*40*2 50 6 300 6.5 1950
2 MS TUBE RMT 75*75*2 20 6 120 6.5 780
3 MS TUBE RMT 40*20*1.6 23 6 138 6.4 883.2
4 MS PATTI RMT 32*20*5 20 12 240 6.28 1507.2
5 2.5" D/MESH GI RMT 1200X75*3 170.15 680.6 4.75 3232.85

FABRICATION
UNIT NOS L B D
GRILL SFT 1 558.092 6 3348.552 38
BEAM RFT 1 558.092 558.092 115
PILE RFT 60 10 600 110

CIVIC AMINITIES
CC POLE 60 150
LABOUR CHARGES 60 90
 56 109200.00
56 43680.00
56 49459.20
56 84403.20
56 181039.60
467782.00

127245
64180.58
66000
257425.6

9000
5400
14400
 SPRINGFIELD LAYOUT GOPANKOPPA
SCOPE OF WORK: CONSTRUCTION OF 8 NOS OF BBM UGD CHAMBER
MASONARY
Sl. No Description N0'S Wastage Unit
BRICKS L B D
Size of brick STD Size 0.19 0.09 0.09 m
Size of brick with mortar 0.18 0.08 0.08 m
Proportion 1 4
QTY TOTAL QTY
Volume of brick masonary 8 1.47 12 cum
Number of bricks 8 955.09 7641 No.
Assuming wastage 8 5% 47.75 382 No.
Total 1002.85 8035 No.
Mortar qty 8 0.37 3 cum
CEMENT
Cement qty 8 35% 106.82 855 kg
Total 8 3.00 24 bags
SAND````````
8 0.30 2.4 cum
8 0.57 4.6 tonnes
Sand qty
8 10.48 83.8 cft
8 0.11 0.8 brass

LABOUR cost of construction of BBM 0.23thick,1.80m dia UGD Chamber with both
side plastering and chamber cover fixing as per engineer in charge.
 LABOUR
CONSTANT
IS
Rate per
CONSIDER Total amount
Sl. No Labour Unit day
CONSTRUC (Rs.)
(8 hr)
TION OF 3
CHAMBERS
PER DAY

1 Mistri 1 per day 600 600.00

2 Mason 2 per day 700 1400.00
3 Male mazdoor 4 per day 600 2400.00
4 4" thick 1:3:6 cc bed 500.00
5 lead and lift 500.00
6 Sundries LS 200.00
Total cost of labour for 2 chambers of work/day = 5,600.00
Add 20% sub contractor profit= 560.00
Total= 6,160.00
The total cost of labourers per each chamber works 0.9m dia,1.80m depth = 3,080.00
The total cost of labourers'Charges of 8 nos of BBM chamber work = 24,640.00

NOTE:
 PLASTER(12MM THICK)
Sl. No Description Qty TOTAL QTY
1 Proportion of mortar 1 6
2 Area of plastering 8 12.762 102.10
3 Thickness of plastering 8 12.000 96.00
4 Vol of plastering 8 0.153 1.23
5 Adding 60 % for voids and 20 % for uneveness 8 0.276 2.21
8 0.039 0.31
6 Cement
8 1.500 12.00
8 0.236 1.89
8 0.453 3.62
7 Sand
8 8.334 66.67
8 0.084 0.67
 Unit

sq.m
mm
cum
cum
cum
bags
cum
tonnes
cft
brass
 SPRINGFIELDLAYOUT GOPANKOPPA
SCOPE OF WORK: CONSTRUCTION OF CC DRAIN 1247M LENGTH,0.45M
VENT,

Length = 1247.00
Width = 1.55
Depth = 0.10
Volume of concrete = 193.29
Proportion = 1 2 4

Sl. No Description Considerations Quantity Unit

1 Dry Volume 50% 289.93 Cum
2 Cement 41.42 Cum
3 Cement bags 1184.00 No.
82.84 Cum
159.05 tonnes 1050
4 Sand
2925.34 cft
29.32 brass
165.67 Cum
357.85 tonnes 850
5 Aggregate
5850.69 cft
58.65 brass
15946.01 kg
6 STEEL 8MM DIA
15.95 tonnes 56000
 166998.24

304175.366

892976.7
1364150.31
1093.94571
 SPRINGFIELDLAYOUT GOPANKOPPA
SCOPE OF WORK: CONSTRUCTION OF CC DRAIN 1247M LENGTH,0.45M
VENT,
PCC
Length = 9.00 Length =
Width = 6.00 Width =
Depth = 0.10 Depth =
Volume of concrete = 5.40 Volume of concrete =
Proportion = 1 4 8 Proportion =

Sl. No Description Considerations Quantity Unit Sl. No

1 Dry Volume 50% 8.10 Cum 1
2 Cement 0.62 Cum 2
3 Cement bags 18.00 No. 3
2.49 Cum
4.79 tonnes
4 Sand 4
88.02 cft
0.88 brass
4.98 Cum
10.77 tonnes
5 Aggregate 5
176.03 cft
1.76 brass

CC TO SIDE WALLS WITH I/S,O/S ,SKIN REINFORCEMENT

RERIMETER(LENGTH) 27.88 Length =
DEPTH = 9.00 Width =
THIKNESS = 0.20 Depth =
Volume of concrete = 50.18 Volume of concrete =
Proportion = 1 1.5 3 Proportion =

Sl. No Description Considerations Quantity Unit Sl. No

1 Dry Volume 50% 75.28 Cum 1
2 Cement 13.69 Cum 2
3 Cement bags 392.00 No. 3
20.53 Cum
39.42 tonnes
4 Sand 4
725.00 cft
7.27 brass
41.06 Cum
88.69 tonnes
5 Aggregate 5
 5 Aggregate 5
1450.01 cft
14.54 brass
9033.12 kg
10MM M/BAR,8MM
6 STEEL D/B,150MM C/C, 6
9.03 tonnes

COAT OF MATERIAL
S NO DESCRIPTION UNIT QTY MR AMOUNT
CEMENT BAGS 526.00 315.00 165690.00
SAND M TONNES 55.89 1050 58682.07
AGGRIGATE TONNES 125.75 850 106885.21
STEEL TONNES 10.60 56000 593331.48
924588.76 1590.69

LABOUR WAGES FOR FINISHING OF ALL STRUCTURES INCLUDING PCC,

RAFT, SIDE WALLS, TOP SLAB, AND POURING OF CONCRETE AS PER
ENGINEER IN CHARGE,
DESCRIPTION UNIT QTY RATE AMOUNT
CONCRETING CUM 70.46 2260 159241.86
EARTH WORK HRS 16 850 13600.00
TRACTOR HRS 16 550 8800.00
181641.86 312.5021

TOTAL COST FOR MATERIAL AND LABOUR CHARGES 1106230.62

 RAFT CONCRETING
Length = 8.70
Width = 5.70
Depth = 0.15
Volume of concrete = 7.44 65.06
Proportion = 1 1.5 3

DescriptionConsiderations Quantity Unit

Dry Volume 50% 11.16 Cum
Cement 2.03 Cum
Cement bags 58.00 No.
3.04 Cum
5.84 tonnes
Sand
107.46 cft
1.08 brass
6.09 Cum
13.15 tonnes
Aggregate
214.93 cft
2.15 brass

10MM
725.25 kg
STEEL M/BAR,8MM
D/B,150MM C/C,
0.73 tonnes

TOP SLAB
Length = 8.70
Width = 5.70
Depth = 0.15
Volume of concrete = 7.44
Proportion = 1 1.5 3

DescriptionConsiderations Quantity Unit

Dry Volume 50% 11.16 Cum
Cement 2.03 Cum
Cement bags 58.00 No.
3.04 Cum
5.84 tonnes
Sand
107.46 cft
1.08 brass
6.09 Cum
13.15 tonnes
Aggregate
Aggregate
214.93 cft
2.15 brass
836.83 kg
10MM
STEEL M/BAR,8MM
D/B,150MM C/C, 0.84 tonnes
 MATERIAL PURCHASE REQUISITION
PROJECT: SPRING FIELD LAYOUT
ELFIN PROPORTIES Date : 18/02/24
GOPANKOPPA

SCOPE OF WORK: Construction of three temporary sheds for the watchman, cement
and labour with CC block masonry and GI sheet roofing 10X10.
Details of Purchase Stock Cost of
SN Material name Unit Balance
material/Brand quantity quantity Value
01 CC Block 200X200X150 No s 1939 1939 58170
4" dia Wooden
02 Solid 12' length No s 15 15 1440
Purlis
03 Cement CCI 43 Grade Bags 25 25 7875
04 Sand M sand Cft 100 100 2500
Precast Door
05 frame with Fibres No s 3 3 5400
shutter.
Comarcial
06 Gi sheet No s 20 20 24000
0.14mm
Total 99385
Construction labou cost 15000
AC Sheet roofing 7000
solar connection 22000
total 143385
Remark
Department Deputy
Requester Financial Audit Department review
review manager

Note and Sugestation Managing Director

 MATERIAL PURCHASE REQUISITION
PROJECT: SPRING FIELD LAYOUT
ELFIN PROPORTIES Date : 03/03/24
GOPANKOPPA

SCOPE OF WORK: Construction of 8 No,s of UGD Chamber and CC Drain 1247m length,0.45m width

Details of Purchase Stock

SN Material name Unit Balance MR
material/Brand quantity quantity
01 BBM Bricks 90X90X190 No s 8035 8035 7
Washed and
02 M Sand Tonnes 167.23 167.23 1050.00
crushed
03 Cement CCI 43 Grade Bags 1220 1220 350
04 Aggrigate(Metal) 20mm down Tonnes 357.85 357.853 875
05 steel fe415 Tonnes 15.95 15.946 56000

Total

Remark

Department Deputy
Requester Financial Audit Department review
review manager

Note and Sugestation Managing Director

 Date : 03/03/24

m length,0.45m width,

Cost of Value
56,241.87
175,590.14
427,000.00
313,121.70
892,976.70

1,864,930.42

artment review

Director