JUIDCO LTD. RANCHI CONSTRUCTION OF TOWN HALL, BARKI SARAIYA ABSTRACT OF COST - ON THE BASIS OF CPWD PAR 2021 Sl. Nos. Description PLINTH AREA UNIT RATE Amount (Schedule Items) 1 STRUCTURE 2852 SQM ₹ 27,090.00 ₹ 7,72,60,680.00 2 BOUNDARY WALL 220 M ₹ 9,550.00 ₹ 21,01,000.00 3 GUARD ROOM 20 SQM ₹ 20,685.00 ₹ 4,13,700.00 4 SUBTOTAL FOR CIVIL WORK ₹ 7,97,75,380.00 5 SITE DEVELOPMENT WORK 10% OF CIVIL WORK % ₹ 79,77,538.00 6 ELECTRICAL 17% OF CIVIL WORK % ₹ 1,35,61,814.60 7 PHE 10.25% OF CIVIL WORK % ₹ 81,76,976.45 8 FURNITURE LS ₹ 35,00,000.00 SUBTOTAL WITHOUT GST ₹ 11,29,91,709.05 ADD GST @18% ₹ 2,03,38,507.63 SUBTOTAL WITH GST ₹ 13,33,30,216.68 ADD LABOUR CESS @1% ₹ 13,33,302.17 ADD JUIDCO CENTAGE @7% ₹ 93,33,115.17 ADD CONSULTANCY FEE LS ₹ 10,00,000.00 Total Project Cost ₹ 14,49,96,634.01 SAY ₹ 14,50,00,000.00 PROJECT COST ANALYSIS :-