HARINI ENTERPRISES

ABSTRACT SHEET JOINTLY ARRIVED BY M/S.DSWE and HARINI ENTERPRISES

PROJECT : 33/11KVA SUB STATION WORK NORTH CHENNAI.
SITE : MADHAVARAM LEATHER ESTATE.
CLIENT : M/S.DRAKE & SCULL WATER & ENERGY PVT LTD
ABSTRACT ARRIVED BY : Mr.Mohammed Nazer(Manager Civil,DSWE) and Mr.Rajaraman(Project Engg,HECEC),
ABSTRACT CHECKED & RE-ARRIVED BY : Mr.Sivasubramanian(Engineer Civil,DSWE) and Mr.Anbarasan(Site Engg,HECEC)

SUB STATION AT MADHAWARAM-ABSTRACT

Sl
No

DESCRIPTION OF ACTIVITIES

SCOPE
QTY
UNIT

REDUCED
RATE

AMOUNT

REMARKS

Total BOQ cost for this site = Rs. 1,30,31,091.00

A SUB STRUCTURE UP TO PLINTH LVL
AREA PREPARATION WORK
EXCAVTION UP TO 2M
EXCAVTION BEYOND 2M
RIVER SAND BEDDING
PCC
SHUTTERING
REBAR
RCC
BACK BFILLING- STAGE 1&2
BACK FILLING BY IMPORTED EARTH
BRICK WORKS BELOW PLINTH BEAM
ANTI TERMITE TREATMENT
Initial Work cost (Additional works) (Breakup
attached end of this BOQ )

1087.25
212.32
19.11
31.26
32.25
632.80
19.76
155.83
231.43
165.45
28.78
900.00

SQM
CUM
CUM
CUM
CUM
SQM
MT
CUM
CUM
CUM
CUM
SQFT

55.00
150.00
180.00
2600.00
3800.00
550.00
58000.00
5800.00

75.00
650.00
5300.00
5.50

59,798.75
31,848.00
3,439.63
81,271.42
1,22,539.36
3,48,037.53
11,45,868.31
9,03,839.87
17,357.16
1,07,541.51
1,52,554.80
4,950.00

ADDITION
BOQ ITEM 1
BOQ ITEM 2
BOQ ITEM 4
BOQ ITEM 5
BOQ ITEM 8
BOQ ITEM 9
BOQ ITEM 6
BOQ ITEM 3
ADDITION
ADDITION
ADDITION

1,40,050.00 ADDITION
Actual cost at this stage
31,19,096.33
Previus Actual Billing
21,20,000.00
Balance Amount at this stage
9,99,096.33

B SUPER STR FROM GF LVL TO FF LVL

SHUTTERING
REBAR
RCC
BRICK WORKS 9"
BRICK WORK 4.5"

632.01
16.38
84.83
51.38
28.42

SQM
550.00
3,47,604.06
MT
58000.00
9,49,986.45
CUM
6300.00
5,34,420.99
CUM
5300.00
2,72,309.26
SQM
850.00
24,157.00
Actual cost at this stage
Previus Actual Billing
Balance Amount at this stage

BOQ ITEM 8
BOQ ITEM 9
BOQ ITEM 7
ADDITION
ADDITION
21,28,477.75
21,20,000.00
8,477.75

C G.F AND TRANSFORMER YARD FINISHING WORKS

EXCAVTION UP TO 2.5M
RIVER SAND BEDDING
PCC
SHUTTERING
REBAR
RCC
BACK BFILLING
PLASTERING INT
CEILING PLASTERING
EXTERNAL PLASTERING
FLOOR TILING
WALL TILING
PAINTING INTERNAL
BATERY ROOM WALL ACID RESISTANT PAINT
ELECTRICAL WORKS WITH FITTINGS
PLUMPING WORKS & SANITARY WERES

176.21
9.75
8.32
464.59
6.85
69.79
176.21
445.66
385.18
875.00
222.27
156.19
748.60
21.53
1 LOT
1 LOT

CUM
CUM
CUM
SQM
MT
CUM
CUM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
LS
LS

BOQ ITEM 1
BOQ ITEM 4
BOQ ITEM 5
BOQ ITEM 8
BOQ ITEM 9
BOQ ITEM 6
BOQ ITEM 3
BOQ ITEM 12
BOQ ITEM 12
BOQ ITEM 12
BOQ ITEM 14
ADDITION
BOQ ITEM 13
BOQ ITEM 29
BOQ ITEM 18
BOQ ITEM 22

150.00
2600.00
3800.00
550.00
58000.00
5800.00
75.00
420.00
420.00
420.00
1320.00
1100.00
130.00
1100.00
450000.00
80000.00

26,430.75
25,358.32
31,602.70
2,55,522.85
3,97,069.83
4,04,780.99
13,215.38
1,87,179.25
1,61,773.16
3,67,496.76
2,93,393.78
1,71,806.83
97,318.01
23,677.50
4,50,000.00
80,000.00

Sl
No

DESCRIPTION OF ACTIVITIES

Total BOQ LINE

cost UG
forWORKS
this site = Rs. 1,30,31,091.00
DRAINAGE
SOAKAWAY AND SANETARY WORKS
INSPECTION CHAMBER
GULLY TRAP
DOOR D (CW H C FLUSH DOOR) 1200x 2100
DOOR D1 (CW FLUSH DOOR) 900MM 2100
DOOR D2 (PVC DOOR) 900MMX 2100MM
ROLLING SHUTTER
WINDOWS (ALUMINIUM)
VENTILATOR LOUVER(1180x580) Z
VENTILATOR AT TOILET 800X580
MS GRILL WITH PAINTING 25KG/SQM

SCOPE
QTY
UNIT
30.00
1.00
3.00
2.00
1.00
2.00
5.67
9.90
22.97
9.00
5.00
582.50

m
LS
NOS
NOS
NOS
NOS
SQM
SQM
SQM
NOS
NOS
Kg

REDUCED
RATE
900.00
90000.00
4500.00
599.59
17150.00
14680.00
2910.00
7600.00
3800.00
3700.00
2700.00
105.00

AMOUNT
27,000.00
90,000.00
13,500.00
1,199.19
17,150.00
29,360.00
16,499.70
75,240.00
87,267.00
33,300.00
13,500.00
61,162.58

Actual cost at this stage

Previus Actual Billing
Balance Amount at this stage
D SUPER STRUCTURE FROM FF TO ROOF
SHUTTERING
REBAR
RCC
BRICK WORKS 9"
BRICK WORK 4.5"

E FIRST FLOOR AND EXTERNAL FINISHING WORKS

PLASTERING INT
CEILING PLASTERING
EXTERNAL PLASTERING
FLOOR TILING
WALL TILING
PAINTING INTERNAL
ELECTRICAL WORKS WITH FITTINGS
PLUMPING WORKS & SANITARY WERES
DOOR D (CW H C FLUSH DOOR) 1200x 2100
DOOR D1 (CW FLUSH DOOR) 900MM 2100
DOOR D2 (PVC DOOR) 900MMX 2100MM
COLLAPSIBLE GATE(MS)
WINDOWS (ALUMINIUM)
VENTILATOR AT TOILET 800X580
MS GRILL WITH PAINTING 25KG/SQM
EXTERNAL PAINTING
SS HAND RAILS
PVC WATER TANK 1000 LITER
RAINWATER LINE & HARVESTING
ENTRANCE GATE 6M +2M WICKED GATE
ACCESS LADDER MS 4M AT ROOF
PAVING
WEATHERING COURSE & TILING

TOTAL BOQ COST REQUIRED

REMARKS
BOQ ITEM 25
BOQ ITEM 26
BOQ ITEM 23
BOQ ITEM 24
ADDITION
ADDITION
ADDITION
ADDITION
ADDITION
ADDITION
ADDITION
ADDITION
34,51,804.58
0.00
34,51,804.58

672.77
14.54
88.01
64.44
19.59

SQM
550.00
3,70,024.57
MT
58000.00
8,43,463.56
CUM
6300.00
5,54,466.57
CUM
5300.00
3,41,511.98
SQM
850.00
16,647.25
Actual cost at this stage
Previus Actual Billing
Balance Amount at this stage

BOQ ITEM 8
BOQ ITEM 9
BOQ ITEM 7
ADDITION
ADDITION
21,26,113.94
0.00
21,26,113.94

297.11
385.18
375.00
271.66
52.06
499.07
1 LOT
1 LOT
1.00
4.00
5.67
3.15
22.97
5.00
582.50
1250.00
30.46
2.00
1.00
1.00
1.00
66.40
227.85

SQM
420.00
1,24,786.17
SQM
420.00
1,61,773.16
SQM
420.00
1,57,498.61
SQM
1320.00
3,58,592.40
SQM
1100.00
57,268.94
SQM
130.00
64,878.67
LS
300000.00
3,00,000.00
LS
40000.00
40,000.00
NOS
17150.00
17,150.00
NOS
14680.00
58,720.00
SQM
2910.00
16,499.70
SQM
7500.00
23,625.00
SQM
3800.00
87,267.00
NOS
2700.00
13,500.00
Kg
105.00
61,162.58
SQM
130.00
1,62,499.44
LM
3280.00
99,921.92
NOS
5000.00
10,000.00
LS
35000.00
35,000.00
NO
95000.00
95,000.00
NO
13500.00
13,500.00
SQM
950.00
63,080.00
SQM
807.00
1,83,874.95
Actual cost at this stage
Previus Actual Billing
Balance Amount at this stage

BOQ ITEM 12
BOQ ITEM 12
BOQ ITEM 12
BOQ ITEM 14
ADDITION
BOQ ITEM 13
BOQ ITEM 18
BOQ ITEM 22
ADDITION
ADDITION
ADDITION
ADDITION
ADDITION
ADDITION
ADDITION
BOQ ITEM 13
BOQ ITEM 30
BOQ ITEM 21
BOQ ITEM 27
BOQ ITEM 16
ADDITION
BOQ ITEM 10
BOQ ITEM 28
22,05,598.56
0.00
22,05,598.56

1,30,31,091.16