1
2
3
4
5
6
7
8
9
10
1
2
3
4
5
6
7
8
9
10
1
2
3
4
5
6
7
8
9
10
Descripition
Index
Unit
Amount
Remarks
Element
Cement
White Cement
River Sand
Manufactured sand
Gravel
Ordinary earth
12 mm Aggregate
20 mm Aggregate
40 mm Aggregate
Filter media stone aggregate
Soling
Quarry Dust
Bricks
Table mould Bricks
Wire cut Bricks
Brick bat 25 to 100mm
Cinder ballast
4" Solid Block
6" Solid Block
8" Solid Block
4" Hallow Block
6" Hallow Block
8" Hallow Block
Size stone 20X20X25cms
Size stone dressing [2 line]
Bond stones 20X20X45cms
Stone slab 10-12cm thk
Granite stone slab fine dressed 40mm thk
Lime
Chicken mesh
Arpitha Mesh
Nails
Reinforcement steel
Structural steel
Weld mesh75mm X 25mm of 6g X 10g
AC sheet 6mm thk semi corrugated
AC sheet 6mm thk semi corrugated
Ridges (AC sheet)
12mm thk pre laminated board (Novapan) exterior grade
Plywood 12mm thk (Commercial)
Last update
Unit
Bags
Bags
Cum
Cum
Cum
Cum
Cum
Cum
Cum
Cum
Cum
Cum
Nos
Nos
Nos
Cum
Cum
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Sqm
Sqm
Kgs
Sqm
Rmt
Kgs
MT
MT
Sqm
Sqm
Sqm
Pair
Sqm
Sqm
1-Aug-11
Rate
300.00
700.00
1,060.00
900.00
300.00
150.00
700.00
800.00
700.00
500.00
800.00
450.00
5.50
8.00
16.00
500.00
300.00
21.00
28.00
39.00
19.00
25.00
32.00
7.00
3.00
10.00
250.00
1,000.00
15.00
30.00
25.00
50.00
41,000.00
50,000.00
250.00
200.00
250.00
250.00
650.00
400.00
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Kgs
No
Sqm
Sqm
Each
Each
Each
Each
Each
No
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Kgs
Ltr
Kgs
Ltr
Ltr
Ltr
Ltr
Ltr
Ltr
Kgs
Ltr
700.00
800.00
300.00
450.00
250.00
350.00
200.00
350.00
600.00
55.00
1.50
300.00
250.00
8.00
9.00
7.00
8.00
5.00
15.00
250.00
300.00
225.00
650.00
400.00
650.00
1,500.00
800.00
1,000.00
1,000.00
1,300.00
1,600.00
1,100.00
1,200.00
25.00
70.00
70.00
100.00
200.00
150.00
100.00
350.00
200.00
90.00
120.00
85
86
87
88
89
90
91
92
Kgs
Kgs
Ltr
Ltr
Sqm
Kgs
Ltr
Ltr
40.00
70.00
40.00
150.00
350.00
200.00
180.00
275.00
30
20-24
Sqm
200
Sl no
1
2
3
4
5
6
7
8
9
10
11
12
13
Labour wages
Last Update
Item
Unit
Foreman/Supervisor
Nos
Mason [1st Class]
Nos
Mason [2nd Class]
Nos
Male cooli
Nos
Female cooli
Nos
Bhisti
Nos
Bar bender
Nos
Helper
Nos
Carpenter
Nos
Helper
Nos
Gas / Electric welder
Nos
Plumber
Nos
Stone cutter
Nos
1-Aug-11
Rate
1,000.00
500.00
450.00
275.00
185.00
185.00
450.00
275.00
450.00
275.00
500.00
500.00
500.00
Item
Mixer machine
Vibrator (Needle)
Hand mixer
Farm Tractor
Tractor dozer
Tractor mounted drilling equipment / Jack hammer
Air Compressor
Tipper - 5cum
JCB excavator
Water tanker
Plate vibrator 3ton
Mechanical Paver finisher
Hydraluic paver finisher (Electronic sensor)
Road roller 8-10T
Vibratory roller 8T
Pneumatic / Tandem road roller
Motor grader BEML
Wheeled dozer D50 BEML
Front end loader 1cum bucket capacity
Hot mix plant 40/60 TPH
Wet mix plant 60 TPH/ Pug mill
Concrete pump 45 & 30 Cum capacity
Tranist mixer 4.5cum/hr
Batching plant (30Cum/hr)
Pumping water 3.5KL/hr capacity
Mechanical Broom Hydraluic
Bitumen Pressure Distributor
Emulsion Pressure Distributor
Vaccum dewatering
Crane 80 tonnes
Crane 35 tonnes
Crane 3 tonnes
Kerb casting machine
Piling rig with Bantonite pump
Electric Generator set 250KVA
Generator 100KVA
Generator 33KVA
Road marking machine
Welding and grinding machine
Cutting and grinding machine
Last update
Unit
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Sqm
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
1-Aug-11
Rate/day (8hrs)
2,000.00
500.00
200.00
1,200.00
3,500.00
2,500.00
2,500.00
3,000.00
8,000.00
1,000.00
500.00
8,000.00
20,000.00
4,000.00
12,000.00
8,000.00
3,000.00
14,000.00
6,500.00
80,000.00
10,000.00
2,000.00
6,400.00
16,000.00
400.00
2,600.00
7,200.00
5,600.00
50.00
8,000.00
6,400.00
3,200.00
3,200.00
40,000.00
8,000.00
5,200.00
2,800.00
800.00
500.00
500.00
41
42
43
44
45
46
Nos
Nos
Nos
Nos
Sqm
Sqm
8,000.00
2,000.00
1,500.00
2,000.00
200.00
350.00
Total cost of
Sand
Quantity +
5% wastage
(Cum)
Sand
Rate @ Rs300
/ bag
Quantity
(bags)
Material used
Particulars
Sl no
Cement
PCC - 1 : 5 : 10
40mm C.A
2.60
780.00
0.52
554.27
1.05
PCC - 1 : 4 : 8
40mm C.A
3.40
1,020.00
0.48
511.98
1.01
PCC - 1 : 3 : 6
4.40
1,320.00
0.49
523.11
0.99
PCC - 1 : 3 : 6
4.40
1,320.00
0.49
523.11
0.99
PCC - 1 : 2 : 4
6.40
1,920.00
0.47
500.85
0.95
PCC - 1 : 2 : 4
6.40
1,920.00
0.47
500.85
0.95
10.82
3,246.00
0.40
422.94
0.80
40mm C.A
down size
20mm C.A
down size
20mm C.A
down size
12mm C.A
down size
&
&
&
&
M25 - 1 : 1 : 2
20mm C.A
M20 - 1 : 1.5 : 3
20mm C.A
8.00
2,400.00
0.44
463.01
0.89
20mm C.A
6.50
1,950.00
0.44
463.01
0.89
RCC: Columns, Beams, Lintels, Staircase, Roof beams & Slab @ Ground floor level.
1
M25 - 1 : 1 : 2
20mm C.A
10.80
3,240.00
0.40
422.94
0.80
20mm C.A
6.60
1,980.00
0.40
422.94
0.80
20mm C.A
6.60
1,980.00
0.40
422.94
0.80
M20 - 1 : 1.5 : 3
20mm C.A
8.00
2,400.00
0.44
463.01
0.89
20mm C.A
6.40
1,920.00
0.44
463.01
0.89
20mm C.A
6.40
1,920.00
0.44
463.01
0.89
20mm C.A
6.40
1,920.00
0.44
463.01
0.89
M15 - 1 : 2 : 4
20mm C.A
6.40
1,920.00
0.47
500.85
0.95
M10 - 1 : 3 : 6
20mm C.A
4.40
1,320.00
0.49
523.11
0.99
RCC: Columns, Beams, Lintels, Staircase, Roof beams & Slab @ First floor level.
1
M25 - 1 : 1 : 2
20mm C.A
10.80
3,240.00
0.40
422.94
0.80
M20 - 1 : 1.5 : 3
20mm C.A
8.00
2,400.00
0.44
463.01
0.89
M15 - 1 : 2 : 4
20mm C.A
6.40
1,920.00
0.47
500.85
0.95
M10 - 1 : 3 : 6
20mm C.A
4.40
1,320.00
0.49
523.11
0.99
0.05
50.00
0.13
56.25
0.65
178.75
0.65
120.25
0.13
705.60
2,237.58
0.05
50.00
0.13
56.25
0.65
178.75
0.65
120.25
0.13
690.90
2,534.01
0.05
50.00
0.13
56.25
0.65
178.75
0.65
120.25
0.13
789.60
2,632.71
0.05
50.00
0.13
56.25
0.65
178.75
0.65
120.25
0.13
756.00
3,176.85
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
661.50
3,082.35
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
638.40
4,307.34
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
714.00
3,577.01
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
714.00
3,127.01
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
638.40
4,301.34
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
638.40
3,041.34
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
638.40
3,041.34
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
714.00
3,577.01
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
714.00
3,097.01
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
714.00
3,097.01
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
714.00
3,097.01
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
756.00
3,176.85
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
789.60
2,632.71
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
638.40
4,301.34
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
714.00
3,577.01
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
756.00
3,176.85
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
789.60
2,632.71
0.10
100.00
0.18
81.00
1.25
343.75
1.25
231.25
0.13
Bhisti (for
curing)
Male cooli
Cost @
Rs185/ Day
Cost @
Rs450/ Day
Female cooli
Masons
2,069.27
Foreman /
Supervisor
735.00
Total
material
cost
Cost @
Rs275/ Day
B
Labour charges
Total
Cost @
Rs1000/ Day
Total cost of
Aggregate
Aggregate
D
Plant & Machinery
Cost of
shuttering
Rs 200/Sqm
Machinery
hire charges
on total
material cost
2%
23.13
428.38
2%
23.13
428.38
2%
23.13
428.38
2%
23.13
779.13
3%
23.13
779.13
3%
23.13
779.13
3%
23.13
779.13
3%
23.13
779.13
700.00
3%
23.13
779.13
3%
23.13
779.13
23.13
779.13
23.13
779.13
23.13
779.13
23.13
779.13
23.13
779.13
23.13
779.13
3%
23.13
779.13
3%
23.13
818.08
3%
23.13
818.08
3%
23.13
818.08
3%
23.13
818.08
3%
3.50
Staircase &
Landing
Beams &
Lintels
Column
428.38
Foundation
23.13
Cost @
Rs185/ Day
Qty (Sqm)
Total Labour
Cost
Total
3.50
14.00
18.50
14.00
2,800.00
3%
18.50
3,700.00
3%
8.50
14.00
18.50
3%
8.50
1,700.00
3%
14.00
2,800.00
3%
18.50
3,700.00
3%
Work contract
Tax 4% on
Total ( I )
Grand Total
[ Round-off
] on ( J )
H
I
Additional charges
2,539.03
25.39
38.09
520.50
3123.01
3247.93
3,248.00
44.75
2,710.71
27.11
40.66
555.69
3334.17
3467.54
3,468.00
50.68
3,013.07
30.13
45.20
617.68
3706.07
3854.31
3,855.00
52.65
3,113.74
31.14
46.71
638.32
3829.90
3983.10
3,984.00
95.31
4,051.28
40.51
60.77
830.51
4983.08
5182.40
5,183.00
92.47
3,720.21
37.20
55.80
762.64
4575.86
4758.89
4,759.00
129.22
5,098.82
50.99
76.48
1045.26
6271.54
6522.41
6,523.00
107.31
4,346.57
43.47
65.20
891.05
5346.29
5560.14
5,561.00
93.81
4,583.07
45.83
68.75
939.53
5637.18
5862.67
5,863.00
129.04
5,209.51
52.10
78.14
1067.95
6407.69
6664.00
6,664.00
91.24
6,711.71
67.12
100.68
1375.90
8255.40
8585.61
8,586.00
91.24
7,611.71
76.12
114.18
1560.40
9362.40
9736.89
9,737.00
107.31
4,463.44
44.63
66.95
915.01
5490.04
5709.64
5,710.00
92.91
5,669.04
56.69
85.04
1162.15
6972.92
7251.84
7,252.00
92.91
6,769.04
67.69
101.54
1387.65
8325.92
8658.96
8,659.00
92.91
7,669.04
76.69
115.04
1572.15
9432.92
9810.24
9,811.00
95.31
4,051.28
40.51
60.77
830.51
4983.08
5182.40
5,183.00
78.98
3,490.82
34.91
52.36
715.62
4293.70
4465.45
4,466.00
129.04
5,289.37
52.89
79.34
1084.32
6505.92
6807.06
6,808.00
107.31
4,543.30
45.43
68.15
931.38
5588.26
5852.70
5,853.00
95.31
4,131.14
41.31
61.97
846.88
5081.30
5325.46
5,326.00
78.98
3,570.68
35.71
53.56
731.99
4391.93
4608.51
4,609.00
Total on
[E+F+G+H]
41.39
Total hire
charges on
machinery
G
Contingences,
tools &
tackles @
1.50% on D
F
Water &
electricity
charges @
1.00% On D
E
Total
Total
[A+B+C+D]
D
Plant & Machinery
2nd floor
Remarks
1st floor
Labour @70% of
total L.C
Labour @ 85% of
total L.C
Labour @ 85% of
total L.C
Labour @ 85% of
total L.C
5% for additional
floor on L.C
5% for additional
floor on L.C
5% for additional
floor on L.C
5% for additional
floor on L.C
38.96
8,624.96
38.96
9,775.96
38.96
7,290.96
77.91
7,329.91
38.96
8,697.96
77.91
8,736.91
38.96
9,849.96
77.91
9,888.91
ABSTRACT
RATE ANALYSIS
S/N
1
1
2
3
DESCRIPTION
EARTH WORKS
Mass Excavation with sale of earth
Excavation in shallow trenches / pits (up to 60 CM depth)
including spreading at the sides.
Excavation over areas in all kinds of soil up to 1.5 M depth
below ground including lift and lead of 50.
UNIT
RATE
CUM
97.00
CUM
123.00
CUM
154.00
CUM
184.00
205.00
CUM
103.00
CUM
154.00
CUM
205.00
CUM
9.00
CUM
16.00
CUM
26.00
CUM
36.00
CUM
52.00
CUM
46.00
CUM
46.00
CUM
SQM
SQM
480.00
10.00
184.00
CUM
CUM
CUM
CUM
1,731.00
1,782.00
2,470.00
2,882.00
7
8
9
10
11
12
13
14
15
17
18
19
2
1
2
3
4
1
2
3
4
5
6
7
8
9
1
2
3
4
5
6
7
8
3
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
2,135.00
2,142.00
2,142.00
2,197.00
2,202.00
2,170.00
2,142.00
2,197.00
2,197.00
CUM
CUM
CUM
CUM
CUM
CUM
CUM
CUM
4,172.00
4,199.00
5,072.00
4,172.00
3,762.00
4,251.00
4,227.00
3,706.00
MT
4
1
2
3
4
5
6
7
8
9
MASONRY WORKS
Concrete Solid Block Masonry 100mm tk
Concrete Solid Block Masonry 150mm tk
Concrete Solid Block Masonry 200mm tk
Concrete Hollow Block Masonry 100mm tk
Concrete Hollow Block Masonry 150mm tk
Concrete Hollow Block Masonry 200mm tk
115mm Brick Masonry in CM 1:6
230mm Brick Masonry in CM 1:6
SSM in CM 1:6
SQM
SQM
SQM
SQM
SQM
SQM
SQM
CUM
CUM
5
1
2
3
4
5
6
7
8
9
PLASTERING WORKS
Ceiling plastering with out lime rendering
Ceiling plastering with lime rendering
Internal wall plastering with lime rendering
Internal wall plastering without lime rendering
Rough plaster in walls(Dadoback)
External plastering
Stucco Plastering
Waterproof plastering
POP Punning
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
6
1
2
3
4
5
6
SQM
SQM
SQM
SQM
SQM
SQM
HARD FINISHES
Interlock Pavers over Sand bed
40mm tk Granolithic Screed Flooring 1:2:4
50mm thick Grano Screed flooring
75mm tkGranolithic Screed Flooring 1:2:4
80mm tkGranolithic Screed 1:2:4
SQM
SQM
SQM
SQM
SQM
44,152.00
420.00
339.00
381.00
280.00
340.00
368.00
523.00
3,857.00
1,681.00
121.00
199.00
208.00
134.00
110.00
166.00
463.00
160.00
143.00
587.00
777.00
769.00
344.00
502.00
315.00
1,230.00
168.00
353.00
292.00
203.00
CUM
CUM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
RMT
RMT
RMT
RMT
RMT
2,448.00
2,448.00
1,153.00
2,309.00
1,064.00
2,806.00
2,279.00
4,433.00
6,490.00
1,147.00
978.00
913.00
339.00
2,100.00
2,720.00
2,220.00
1,002.00
124.00
155.00
147.00
278.00
187.00
RMT
180.00
RMT
RMT
RMT
RMT
RMT
RMT
SQM
SQM
SQM
SQM
SQM
SQM
Rmt
SQM
SQM
SQM
RMT
RMT
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
Sqm
1,048.00
180.00
216.00
680.00
46.00
154.00
621.00
2,410.00
1,441.00
220.00
4,103.00
140.00
175.00
1,920.00
2,789.00
393.00
319.00
732.00
75.00
44.00
259.00
SQM
48.00
PAINTING WORKS
Internal walls and ceiling - Plastic emulsion
Snowcem Paint for ceiling
Waterproof Cement paint
Tyrolean paint
Enamel painting for MS Works
Snowcem Paint in shafts
Industrial Paint
Providing and applying Black paints in two coats with
necessary primer, putty to surfaces of walls and ceiling
including cleaning, scrapping, levelling the surface.(Plastic
Emulsion)
ALUMINIUM WORKS
10
11
Aluminium windows
Aluminium Doors
Aluminium Ventilators
SQM
SQM
SQM
M.S.WORKS
M.S.Doors
MS Lintles IMC 125
Balcony Railing
Staircase Railing
SQM
RMT
SQM
SQM
MISCELLANEOUS
Concrete Jally Works(B8)
SQM
335.00
2,505.00
Description
cement
sand
12mm jelly
20mm jelly
40mm jelly
Size stones
Soling Stones
Materials
Unit
Rates
Bags
300.00
cum
1,060.00
cum
780.00
cum
900.00
cum
750.00
Nos
5.00
cum
500.00
0.02
3.50
4.55
0.48
0.48
0.05
0.96
0.38
0.57
0.15
8.10
8.10
11.25
8.10
6.40
8.10
8.10
6.40
0.56
0.56
0.52
0.56
0.58
0.56
0.56
0.58
0.18
0.20
0.20
0.18
0.20
0.20
0.20
0.85
1.35
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.27
0.34
0.14
0.11
0.14
0.13
0.11
0.15
0.24
0.19
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.40
0.80
0.60
0.25
0.43
0.07
0.12
0.06
0.04
0.13
0.28
0.50
0.53
0.06
0.03
0.04
0.05
0.05
0.34
0.34
0.32
0.34
0.35
0.34
0.34
0.35
0.50
0.50
0.46
0.50
0.53
0.50
0.50
0.53
125.00
0.05
0.05
0.04
0.06
0.07
0.03
0.06
0.22
0.22
0.20
0.20
0.17
0.16
0.20
0.20
0.22
0.22
0.20
0.02
0.02
0.02
0.10
0.05
0.04
0.04
0.05
0.08
0.04
0.08
0.08
0.04
0.05
0.04
0.04
0.04
0.05
0.05
0.01
0.01
0.04
0.04
0.01
0.02
0.23
0.04
0.01
0.01
0.01
0.01
0.04
0.05
0.01
0.05
0.03
0.08
0.05
0.23
0.05
0.04
0.07
0.01
0.03
0.02
0.02
0.23
0.19
0.05
Quarry dust
Bakfill earth
Brick bat
Bricks
Chips
Boulders
Lime paste
Chlorophyrophis
Cum
400.00
Cum
350.00
cum
1,000.00
Nos
6.00
Cum
500.00
Cum
400.00
Kgs
20.00
Ltr
204.00
1.20
0.03
58.00
500.00
0.17
4.00
4.00
0.05
0.25
0.10
200mm Hollow
blocks
150mm Hollow
blocks
100mm Hollow
blocks
PCC 1:4:8
RMC M10
Nos.
20.00
Nos
12.75
Nos
16.00
Nos
15.75
Nos
13.25
Nos
9.50
cum
1,650.00
cum
1,700.00
1.00
1.00
12.50
12.50
12.50
12.50
12.50
12.50
RMC M15
RMC M20
RMC M25
RMC M30
RMC M35
Reinforcement
steel
Binding wire
Cum
1,900.00
cum
2,000.00
cum
2,050.00
cum
2,125.00
cum
2,200.00
MT
40,000.00
Kg
45.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.05
10.00
1.00
1.00
Scaffolding
Materials
Shuttering
Formwork
Nails,oil etc
Plaster Acceries
Algiproof (Water
proof liq)
Water Proofing
(SubContract)
WProofwithout
plaster
(SubContract)
Teracotta Tiles
Sqm
15.00
Sqm
108.00
Sqm
48.00
Sqm
6.00
Sqm
6.00
Ltr
100.00
sqm
180.00
sqm
145.00
Nos
2.50
1.00
1.00
1.00
0.03
1.00
0.03
1.00
1.65
1.00
34.00
34.00
1.00
1.00
1.00
1.05
Pressed Teracotta
Tiles for Terrace
200 x 200
ColourlesCoating
10 tk Granite Tiles
Black Colour
Granite 100mm
high 10 tk
Multi Colour
Granite 10mm
thick
Multicolour
Granite 20mm
thick
Sqm
75.00
Sqm
33.00
Sqm
540.00
Sqm
1,561.00
Sqm
646.00
Sqm
646.00
Sqm
646.00
Sqm
1,425.00
1.00
1.03
1.15
1.15
0.10
0.10
0.11
0.11
0.11
1.15
1.05
0.05
Mayflower Granite
10 mm
Granite 20 mm
Jet BlackGranite
20mm Vanity
Italian Marble
Marble Perlato
20mm thick
Sqm
614.00
Sqm
1,614.60
Sqm
1,300.00
Sqm
3,500.00
Sqm
4,790.00
Sqm
4,306.00
Sqm
969.00
1.10
1.10
1.03
0.90
0.30
1.03
1.10
1.10
0.11
0.10
0.11
0.11
0.13
1.10
1.10
0.29
Vitrified Tile
300 x 600
Vitrified Tile
400 x 400
Vitrified Terracotta
Tiles 300x300
40 mm tk
Cuddappah Slab
Sqm
2,369.00
Sqm
572.64
Sqm
322.00
Sqm
1,025.00
Sqm
645.84
Sqm
753.00
Nos
25.00
Sqm
323.00
1.10
1.03
1.03
1.10
0.11
0.10
1.08
1.08
1.13
5.25
0.69
Sandstone Slab
20mm tk
Interlock Pavers
Concrete Jally
200x200
6mm tk Plywood
100 high
MS Bracket
Adhesive
(Counters)
Sqm
Sqm
1,022.00
Sqm
2,153.00
Sqm
161.46
kg
21.00
LS
100.00
Kg
25.00
Sqm
125.00
1.00
0.11
4.40
1.00
13.10
1.06
P.O.P
Polythene for
flooring
Epoxy Coating
Cera Bond
Chemical for
Stucco Water
Proofing
Chemical for Water
Proofing - Fountain
Waterbody
Wax polish
Snowcem Paints in
Shafts
Providing and
Applying Black
Paint
Kg
4.00
Kg
35.00
Sqm
82.00
Kg
16.00
sqm
140.00
Sqm
195.00
Sqm
40.00
Sqm
43.06
Sqm
47.00
1.00
0.40
1.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
11.00
0.10
0.10
0.10
0.08
0.08
0.10
0.08
0.08
0.10
11.00
0.10
0.10
0.10
11.00
1.00
1.00
1.00
1.00
1.00
0.10
0.02
11.00
0.10
0.25
1.00
1.00
Plastic Emulsion
for Internal Walls
Industrial Paint
Other Accessories
Expanded Metal
Mesh
White cement,
Pigment, Wax etc
Mass Excation
Excavtion Shallow
Trench pits upto
60 cm depth
Labour
Sqm
72.66
Sqm
252.95
Sqm
1.00
Sqm
6.00
Sqm
20.00
Sqm
21.00
Sqm
15.00
cum
95.00
cum
120.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
6.00
1.00
1.00
1.00
1.00
0.10
0.10
4.00
4.00
4.00
4.00
4.00
1.00
1.00
40.00
2.60
1.00
1.00
1.00
Manual Excavation
1.5m -3.0m
Excavation of soil
from 3.0m to 4.5m
depth
Excavation of fdn
trenches upto
1.5m depth
Excavation of fdn
trenches 1.5m to
3.0m depth depth
Excavation of fdn
trenches 3.0m to
4.5m depth depth
General Levelling
of earth and
Trimming
cum
150.00
cum
180.00
cum
200.00
cum
100.00
cum
150.00
cum
200.00
Sqm
8.00
Shifting of Surplus
earth from the
premises upto lead
of 50 - 100'.
Manual Excavation
1.5 m-
our
cum
15.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Cum
25.00
Cum
35.00
Cum
50.00
Cum
45.00
Soling Work
Rolling Charges
Shifting of Surplus
earth from the
premises upto lead
of 150 - 200'.
Backfilling in
layers of not more
than 30 cm
including
watering etc.
Backfilling in
layers of not more
than 30 cm
excluding
watering etc.
Sand filling
including watering
manual ramming
and compaction.
Shifting of Surplus
earth from the
premises upto lead
of 100 - 150'.
Anti termite
treatment
Cum
45.00
Manday
275
sqm
35.00
sqm
15.00
1.00
1.00
1.00
1.00
1.00
1.00
0.01
1.00
1.00
Concrete Pumping
cum
150.00
Cast in situ
concreting for
Footing Pedestal
cum
21.18
cum
14.12
Slope concrete
Column/Plinth
Beam /
Lintel/Slab/beam/C
hejja concrete(with
pump)
Concreting Mason
Manday
450.00
Footing/Pedestal/R
etaing wall/lift
concrete (with
pump)
Cum
100.00
cum
26.48
cum
116.93
cum
194.15
1.00
1.00
1.00
1.00
0.10
0.10
0.10
0.20
0.20
0.15
0.10
0.20
0.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.35
0.50
0.50
Cast in situ
concreting for
Columns/Plinth
Beam
Cast in situ
concreting for
Slabs/ Beams
Cast in situ
concreting for
Staircase
Cast in situ
concreting for Lift
/Retaining wall/OH
Tank/Sump
Cast in situ
concreting for
Arches/Slopped
Roof
Cast in situ
concreting for
lintles/Chejja
Cast in situ
concreting for
UGS/OHT
Floor Screed 5075mm Laying
cum
221.33
cum
194.15
cum
248.51
cum
232.98
cum
271.81
cum
248.51
cum
232.98
Sqm
13.46
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
13.50
13.50
Terrace Screed
100mm Laying
Screed groove,
finishing
Labour for Screed
Concrete Laying 80
mm tk
For Cutting and
Fixing Concrete
Jally Works
VDF
Hacking concret
Solid Masonry
Works
Hollow Masonry
Works
Masonry Works for
230 tk Brick
Masonry
Sqm
18.84
Sqm
20.00
Sqm
160.00
Sqm
80.00
Sqm
60.00
sqm
5.38
Sqm
37.67
Sqm
32.29
Cum
210.52
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.50
0.50
0.50
0.50
0.50
0.50
1.00
1.00
1.00
1.00
0.16
0.10
1.00
SSM
External Plaster (
single coat)
External Plaster (
Double Coat )
Rough Plaster
Ceiling with
sponge finish
Internal wall
plaster with lime
Sqm
100.00
cum
176.50
sqm
32.28
sqm
43.04
sqm
24.21
sqm
29.59
sqm
32.28
sqm
26.90
Sqm
75.00
1.00
1.15
1.15
1.15
1.15
1.15
1.15
1.00
1.00
1.00
1.00
Water proof
plastering for
water tanks
Water proof
plastering for
Sloped Roof Slabs/
sunken slabs
Plastering Rate for
Water ProofingFountain body
Scafolding
External.
Scaffolding
Mesh Fixing
10 mm GraCut&
lay
Sqm
37.66
Sqm
29.59
Sqm
113.00
sqm
5.50
sqm
20.00
sqm
3.00
sqm
220.00
sqm
264.00
Sqm
175.00
1.00
2.00
2.00
1.00
2.00
1.00
2.00
4.55
0.50
0.50
0.50
0.50
0.50
1.00
1.00
1.00
1.00
0.50
0.50
0.50
0.50
0.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.20
0.25
Sqm
450.00
Sqm
120.00
sqm
125.00
Sqm
525.00
sqm
53.00
Sqm
117.00
Rm
40.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Rmt
120.00
Rmt
50.00
Oval cutting
Bull nosing
Rmt
120.00
Granite Skirting
Laying,chamfering
Rmt
40.00
Labour for
Black/Multi Colour
Granite
Chamfering
Sqm
376.74
Rmt
45.00
Rmt
66.00
Nos
300.00
1.00
3.33
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
5.83
1.00
1.00
2.00
1.00
Vanity Granite
cutting,fixing / Lift
Cladding
Cement skirting
lay
Vitrified Skirting
Cer/Vitr/marbo
Dado
Cutting and Laying
for Multi
ColourGranite Slab
20tk for Dadoing
Staircase Risers
Staircase treads
Sqm
440.00
Rmt
20.00
Rmt
45.00
Rmt
35.00
Sqm
150.00
Sqm
538.00
Sqm
210.00
sqm
264.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Sqm
35.00
Sqm
20.00
Sqm
134.55
Sqm
120.00
Sqm
200.00
Sqm
200.00
Sqm
35.00
Sqm
30.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.60
1.20
Shifting charges
Lifting Charges
LS
100.00
Per Floor
0.10
0.10
0.10
0.10
Col/Slab/beam.shu
t
Rebar work
MT
1,350.00
Footing/plinth
Beam shut.
Curing
manday
250.00
Joint Filler,
Pigment, Wax etc
Sqm
534.00
LS
42.00
Sqm
28.00
Sqm
47.30
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
1.00
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.10
0.05
0.10
0.05
0.10
0.05
0.05
0.05
0.16
1.00
3.00
0.20
0.20
0.05
0.05
0.05
1.00
0.10
0.10
0.10
0.05
0.05
0.06
0.05
0.05
0.01
0.01
0.02
0.01
0.02
0.02
0.10
0.02
0.02
0.05
0.01
0.01
0.05
0.16
0.05
0.05
1.00
0.05
0.05
0.01
1.00
1.00
1.20
0.36
0.10
Slope Slab/
Staircase shut.
Lintel /Chejja
Shutter
Marking Mason
Helper
mixer operator
Hoist Operator
Mazdoor for
Cleaning and Misce
Works
Sqm
55.00
Sqm
59.40
Sqm
49.50
Sqm
59.40
manday
160.00
manday
85.00
manday
120.00
manday
120.00
manday
85.00
0.10
0.10
0.10
0.20
0.20
0.15
0.10
0.20
0.20
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.70
0.70
0.70
0.70
0.70
0.70
0.70
0.70
0.05
0.03
0.03
0.05
0.03
0.03
1.00
0.05
0.05
0.05
0.50
0.50
0.10
0.10
0.10
0.10
P&T
1.0
1.0
0.95
0.96
1.0
1.0
1.20
1.21
1.0
1.0
1.50
1.52
1.0
1.0
1.80
1.82
1.0
1.0
2.00
2.02
1.0
1.0
1.00
1.01
1.0
1.0
1.50
1.52
1.0
1.0
2.00
2.02
1.0
1.0
0.08
0.08
1.0
1.0
0.15
0.15
1.0
1.0
0.25
0.25
1.0
1.0
0.35
0.35
1.0
1.0
0.50
0.51
1.0
1.0
0.45
0.45
1.0
1.0
0.45
0.45
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
4.70
0.10
1.80
0.00
0.00
4.75
0.10
1.82
0.00
0.00
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
16.96
17.46
24.21
28.25
17.13
17.64
24.45
28.53
OHP
W&E
Day
200.00
P&T %
Day
200.00
W&E %
Viberator
LS
1.00
Concrete Mixer
Unloading Charges
for Steel
MT
75.00
Mixer, Hoist
Operator,
Electrician &
Mechanic
shifting charges
LS
75.00
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
1.00
3.00
3.00
3.00
3.00
3.00
3.00
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
20.93
21.00
21.00
21.53
21.58
21.26
21.00
21.53
21.53
21.14
21.21
21.21
21.75
21.80
21.48
21.21
21.75
21.75
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
40.69
40.96
49.47
40.69
36.69
41.46
41.23
36.15
61.64
62.05
74.95
61.64
55.59
62.82
62.46
54.76
1.0
1.0
0.2
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.5
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
0.5
1.0
1.0
0.2
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.5
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
0.00
0.00
87.95
0.00
0.00
4.11
3.32
3.73
2.74
3.33
5.38
5.12
37.81
16.47
0.00
0.00
1.18
1.95
2.03
1.30
1.08
1.62
4.53
1.56
1.40
0.00
0.00
5.75
7.62
7.54
3.37
4.92
3.08
0.00
0.00
12.06
1.65
3.45
2.86
1.00
0.00
0.00
88.13
0.00
0.00
4.15
3.35
3.76
2.77
3.36
3.64
5.17
38.19
16.64
0.00
0.00
1.19
1.97
3.07
1.32
1.09
1.64
4.58
1.58
1.41
0.00
0.00
5.81
7.69
7.61
3.40
4.97
3.11
0.00
0.00
12.18
1.66
3.49
2.89
2.00
1.0
1.0
1.0
1.0
1.5
0.5
1.0
1.0
1.0
0.5
1.0
1.0
1.0
1.0
1.0
1.0
1.5
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.5
1.0
1.0
1.0
1.0
1.0
4.0
1.0
1.0
1.0
1.0
1.0
23.99
23.99
11.29
22.63
15.57
13.82
22.34
43.45
63.62
5.65
9.53
8.95
3.31
20.58
26.66
21.76
14.23
1.21
1.52
1.44
2.72
1.83
24.23
24.23
11.41
22.86
10.53
27.77
22.56
43.88
64.25
11.35
14.44
9.04
3.35
20.79
26.93
21.98
38.53
1.23
1.53
1.45
2.74
1.85
1.0
1.0
1.76
1.77
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
4.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
10.26
1.76
2.11
6.66
0.45
1.50
5.90
23.62
14.13
2.15
40.22
1.37
1.71
18.81
27.33
3.85
3.12
7.17
0.00
0.00
0.00
0.00
0.73
0.00
0.00
0.00
0.00
0.43
2.53
10.37
1.77
2.13
6.72
0.45
1.52
23.85
23.86
14.27
2.17
40.62
1.38
1.73
19.00
27.61
3.89
3.15
7.24
0.00
0.00
0.00
0.00
0.73
0.00
0.00
0.00
0.00
0.43
2.55
1.0
1.0
0.47
0.47
1.0
1.0
1.0
1.0
0.00
0.00
0.00
0.00
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
3.28 3.31
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
24.55 24.80
Sl
Description
4.7/72
Basic rate
Rate after
rebate
40000.00 40000.00
Binding
wire @
2%
Vat @ 5%
90.00
0.00
0.45
0.00
Precast slab
a) Concrete 1:2:4
(0.05Cum)
b) Reinforcement MS
3mm dia @ 1% (5kgs)
c) Plastering CM 1:3
(2sqm)
200.00
200.00
75.00
75.00
0.00
24.38
24.38
0.00
1016.82
1016.82
67.00
67.00
3.35
72.00
3.60
LS
49.50
DPC
a) Concrete 1:2:4
(0.05Cum)
b) waterproof
compound
a) Concrete 1:1.5:3
(0.05Cum)
b) Waterproof
compound
c) Plastering 6mm thk
7.4
8.7/NS16
CC pavement Vaccum
8.1 dewatering flooring
M25 - 100mm thk
b) Vaccum dewatering
c) Groove & Grouting
72.00
12.1
12.2
12.4
12.5
13.2
1829.20
1829.20
91.46
77.00
77.00
3.85
2100.00
2100.00
105.00
1200.00
336.00
1200.00
336.00
60.00
16.80
2940.00
2940.00
147.00
1500.00
1500.00
75.00
2743.80
328.00
2743.80
328.00
0.00
559.52
559.52
0.00
1265
Note: COT & Sevice taxes are not accounted as the same are added in the final costing on contractl val
Transportation &
Handling @ 5%
2004.50
Landing
cost
Labour
charge
42094.50 6000.00
Civil
cost
Tools &
Hydrauli
Tackle @
Total cost
c test
1.50%
Conractors
profit @
20%
0.00
601.35
0.00
48695.85
9739.17
10.02
210.47
30.00
0.00
3.01
0.00
243.48
48.70
3.75
78.75
15.00
0.00
1.13
0.00
94.88
18.98
1.22
25.60
15.00
0.00
0.37
0.00
40.96
8.19
1016.82
120
0.00
15.25
0.00
1152.07
230.41
3.35
73.70
32.28
0.00
1.01
0.00
106.99
21.40
3.60
79.20
32.28
0.00
1.08
0.00
112.56
22.51
91.46
2012.12
3.85
50.00
0.00
27.44
0.00
2089.56
417.91
84.70
0.00
1.16
0.00
85.86
17.17
105.00
2310.00
0.00
31.50
0.00
2341.50
468.30
60.00
16.80
1320.00
369.60
0.00
0.00
18.00
5.04
0.00
0.00
2823.88
414.64
564.78
82.93
147.00
3234.00
0.00
44.10
0.00
3278.10
655.62
75.00
1650.00
1953.60
0.00
22.50
0.00
3626.10
725.22
137.19
2880.99
0.00
0.00
0.00
0.00
2880.99
576.20
27.98
587.50
117.50
0.00
8.39
0.00
713.39
142.68
1485.88
40.00
Service tax
@ 4.12% on
Total cost
COT @
5%
Net cost
Rounded to
2006.27
2921.75
63,363.04
63,363.00
14.61
316.82
176.00
731.00
3.91
5.69
123.45
1.69
2.46
53.30
24.00
400.00
75.00
237.95
11.90
250.00
248.40
4.97
88.00
47.47
69.12
4.41
6.42
139.21
4.64
6.75
146.46
341.00
1,499.08
1,785.00
5,004.00
400.00
500.00
199.20
5,904.00
1st floor
600
237.95
10.03
Remarks
86.09
125.37
5.15
2,718.93
2,719.00
108.18
140.49
2,950.29
169.43
24.88
3,674.43
539.53
196.69
4,130.41
149.40
217.57
4,718.28
8,849.00
118.70
172.86
3,748.74
328.00
4,077.00
116.34
17.08
29.39
42.80
For 1Sqm
7,272.00
For 1Sqm
928.26
1,265.00
3,462.86
2,193.00
4,213.81
1st floor
63,963.00
External
External
External
Rough
Rough
Rough
Cost @
Rs25/Rmt
External
Plaster mesh
External
Cost @
Rs15/Kg
Internal
Lime
Internal
3
4
3
4
5
6
3
4
5
6
3
4
3
4
5
6
3
4
5
6
3
4
5
6
3
4
3
4
3
4
3
4
5
6
3
4
5
6
3
4
5
6
3
4
5
6
3
4
3
4
5
6
3
4
Cost @
Rs900/Cum
Internal
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
Sand in Cum
Internal
6
6
10
10
10
10
12
12
12
12
6
6
10
10
10
10
12
12
12
12
15
15
15
15
20
20
20
20
6
6
10
10
10
10
12
12
12
12
15
15
15
15
20
20
20
20
6
6
10
10
10
10
12
12
Cost @
Rs300/bag
Internal
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Cement in
bags
Ceiling
Proportion
Ceiling
Thickness in
mm
Ceiling
Unit
Materials &
Labour
Materials (A )
0.06
0.05
0.11
0.08
0.07
0.06
0.13
0.10
0.08
0.07
0.06
0.05
0.11
0.08
0.07
0.06
0.13
0.10
0.08
0.07
0.20
0.15
0.12
0.10
0.21
0.17
0.13
0.12
0.06
0.05
0.11
0.08
0.07
0.06
0.13
0.10
0.08
0.07
0.20
0.15
0.12
0.10
0.21
0.17
0.13
0.12
0.06
0.05
0.11
0.08
0.07
0.06
0.13
0.10
18.90
15.00
31.80
24.90
19.80
17.70
39.90
31.20
24.90
22.20
18.90
15.00
31.80
24.90
19.80
17.70
39.90
31.20
24.90
22.20
60.60
45.30
36.30
30.30
63.60
49.80
39.90
35.40
18.90
15.00
31.80
24.90
19.80
17.70
39.90
31.20
24.90
22.20
60.60
45.30
36.30
30.30
63.60
49.80
39.90
35.40
18.90
15.00
31.80
24.90
19.80
17.70
39.90
31.20
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
7.95
7.95
13.25
13.25
13.25
13.25
15.90
15.90
15.90
15.90
7.95
7.95
13.25
13.25
13.25
13.25
15.90
15.90
15.90
15.90
19.88
19.88
19.88
19.88
26.50
26.50
26.50
26.50
7.95
7.95
13.25
13.25
13.25
13.25
15.90
15.90
15.90
15.90
19.88
19.88
19.88
19.88
26.50
26.50
26.50
26.50
7.95
7.95
13.25
13.25
13.25
13.25
15.90
15.90
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
1.67
-
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
-
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
Rough
Rough
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
12
12
15
15
15
15
20
20
20
20
1:
1:
1:
1:
1:
1:
1:
1:
1:
1:
5
6
3
4
5
6
3
4
5
6
0.08
0.07
0.20
0.15
0.12
0.10
0.21
0.17
0.13
0.12
24.90
22.20
60.60
45.30
36.30
30.30
63.60
49.80
39.90
35.40
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
15.90
15.90
19.88
19.88
19.88
19.88
26.50
26.50
26.50
26.50
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
1.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
Cost @
Rs275/ Day
Female cooli
Cost @
Rs185/ Day
Curing
Cost @
Rs185/ Day
35.00
35.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
25.00
25.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
52.50
52.50
52.50
52.50
25.00
25.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
52.50
52.50
52.50
52.50
25.00
25.00
40.00
40.00
40.00
40.00
40.00
40.00
0.05
0.05
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.05
0.05
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.14
0.14
0.14
0.14
0.05
0.05
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.14
0.14
0.14
0.14
0.05
0.05
0.11
0.11
0.11
0.11
0.11
0.11
13.75
13.75
30.25
30.25
30.25
30.25
30.25
30.25
30.25
30.25
13.75
13.75
30.25
30.25
30.25
30.25
30.25
30.25
30.25
30.25
30.25
30.25
30.25
30.25
37.13
37.13
37.13
37.13
13.75
13.75
30.25
30.25
30.25
30.25
30.25
30.25
30.25
30.25
30.25
30.25
30.25
30.25
37.13
37.13
37.13
37.13
13.75
13.75
30.25
30.25
30.25
30.25
30.25
30.25
0.02
0.02
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.02
0.02
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.08
0.08
0.08
0.08
0.02
0.02
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.08
0.08
0.08
0.08
0.02
0.02
0.05
0.05
0.05
0.05
0.05
0.05
3.70
3.70
9.25
9.25
9.25
9.25
9.25
9.25
9.25
9.25
3.70
3.70
9.25
9.25
9.25
9.25
9.25
9.25
9.25
9.25
9.25
9.25
9.25
9.25
13.88
13.88
13.88
13.88
3.70
3.70
9.25
9.25
9.25
9.25
9.25
9.25
9.25
9.25
9.25
9.25
9.25
9.25
13.88
13.88
13.88
13.88
3.70
3.70
9.25
9.25
9.25
9.25
9.25
9.25
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
53.75
53.75
80.80
80.80
80.80
80.80
80.80
80.80
80.80
80.80
43.75
43.75
80.80
80.80
80.80
80.80
80.80
80.80
80.80
80.80
80.80
80.80
80.80
80.80
104.80
104.80
104.80
104.80
43.75
43.75
80.80
80.80
80.80
80.80
80.80
80.80
80.80
80.80
80.80
80.80
80.80
80.80
104.80
104.80
104.80
104.80
43.75
43.75
80.80
80.80
80.80
80.80
80.80
80.80
Scaffolding
Male cooli
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.05
0.05
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.11
0.11
0.11
0.11
0.05
0.05
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.11
0.11
0.11
0.11
0.05
0.05
0.08
0.08
0.08
0.08
0.08
0.08
Total
Labour Cost
Cost @
Rs500/ Day
51.85
47.95
70.05
63.15
58.05
55.95
80.80
72.10
65.80
63.10
51.85
47.95
120.05
113.15
108.05
105.95
130.80
122.10
115.80
113.10
155.48
140.18
131.18
125.18
165.10
151.30
141.40
136.90
26.85
22.95
78.38
71.48
66.38
64.28
89.13
80.43
74.13
71.43
113.81
98.51
89.51
83.51
123.43
109.63
99.73
95.23
60.18
56.28
78.38
71.48
66.38
64.28
89.13
80.43
Masons
Total
Material
Cost
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
74.13
71.43
113.81
98.51
89.51
83.51
123.43
109.63
99.73
95.23
0.08
0.08
0.08
0.08
0.08
0.08
0.11
0.11
0.11
0.11
40.00
40.00
40.00
40.00
40.00
40.00
52.50
52.50
52.50
52.50
0.11
0.11
0.11
0.11
0.11
0.11
0.14
0.14
0.14
0.14
30.25
30.25
30.25
30.25
30.25
30.25
37.13
37.13
37.13
37.13
0.05
0.05
0.05
0.05
0.05
0.05
0.08
0.08
0.08
0.08
9.25
9.25
9.25
9.25
9.25
9.25
13.88
13.88
13.88
13.88
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
1.30
80.80
80.80
80.80
80.80
80.80
80.80
104.80
104.80
104.80
104.80
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
87.50
87.50
87.50
87.50
87.50
87.50
87.50
87.50
87.50
87.50
87.50
87.50
87.50
87.50
87.50
87.50
87.50
87.50
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
WCT @ 4%
On D
155.60
151.70
200.85
193.95
188.85
186.75
211.60
202.90
196.60
193.90
145.60
141.70
250.85
243.95
238.85
236.75
261.60
252.90
246.60
243.90
286.27
270.97
261.97
255.97
319.90
306.10
296.20
291.70
158.10
154.20
246.68
239.78
234.68
232.58
257.43
248.73
242.43
239.73
282.10
266.80
257.80
251.80
315.73
301.93
292.03
287.53
153.93
150.03
209.18
202.28
197.18
195.08
219.93
211.23
6.22
6.07
8.03
7.76
7.55
7.47
8.46
8.12
7.86
7.76
5.82
5.67
10.03
9.76
9.55
9.47
10.46
10.12
9.86
9.76
11.45
10.84
10.48
10.24
12.80
12.24
11.85
11.67
6.32
6.17
9.87
9.59
9.39
9.30
10.30
9.95
9.70
9.59
11.28
10.67
10.31
10.07
12.63
12.08
11.68
11.50
6.16
6.00
8.37
8.09
7.89
7.80
8.80
8.45
32.36
31.55
41.78
40.34
39.28
38.84
44.01
42.20
40.89
40.33
30.28
29.47
52.18
50.74
49.68
49.24
54.41
52.60
51.29
50.73
59.54
56.36
54.49
53.24
66.54
63.67
61.61
60.67
32.88
32.07
51.31
49.87
48.81
48.38
53.55
51.74
50.43
49.86
58.68
55.50
53.62
52.38
65.67
62.80
60.74
59.81
32.02
31.21
43.51
42.07
41.01
40.58
45.75
43.94
Grand Total
D
Total A+B+C
Cost of
Scaffolding
194.20
189.30
250.70
242.00
235.70
233.10
264.10
253.20
245.40
242.00
181.70
176.80
313.10
304.40
298.10
295.50
326.50
315.60
307.80
304.40
357.30
338.20
326.90
319.50
399.20
382.00
369.70
364.00
197.30
192.40
307.90
299.20
292.90
290.30
321.30
310.40
302.60
299.20
352.10
333.00
321.70
314.30
394.00
376.80
364.50
358.80
192.10
187.20
261.10
252.40
246.10
243.50
274.50
263.60
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
204.93
202.23
244.60
229.30
220.30
214.30
278.23
264.43
254.53
250.03
8.20
8.09
9.78
9.17
8.81
8.57
11.13
10.58
10.18
10.00
42.63
42.06
50.88
47.70
45.82
44.58
57.87
55.00
52.94
52.01
255.80
252.40
305.30
286.20
274.90
267.50
347.20
330.00
317.70
312.00
Cement in
Kgs
510.00
380.00
510.00
380.00
310.00
250.00
510.00
380.00
310.00
250.00
510.00
380.00
510.00
380.00
310.00
250.00
510.00
380.00
310.00
250.00
510.00
380.00
310.00
250.00
510.00
380.00
310.00
250.00
510.00
380.00
510.00
380.00
310.00
250.00
510.00
380.00
310.00
250.00
510.00
380.00
310.00
250.00
510.00
380.00
310.00
250.00
510.00
380.00
510.00
380.00
310.00
250.00
510.00
380.00
Cement in
Bags
10.20
7.60
10.20
7.60
6.20
5.00
10.20
7.60
6.20
5.00
10.20
7.60
10.20
7.60
6.20
5.00
10.20
7.60
6.20
5.00
10.20
7.60
6.20
5.00
10.20
7.60
6.20
5.00
10.20
7.60
10.20
7.60
6.20
5.00
10.20
7.60
6.20
5.00
10.20
7.60
6.20
5.00
10.20
7.60
6.20
5.00
10.20
7.60
10.20
7.60
6.20
5.00
10.20
7.60
0.061
0.046
0.102
0.076
0.062
0.050
0.122
0.091
0.074
0.060
0.061
0.046
0.102
0.076
0.062
0.050
0.122
0.091
0.074
0.060
0.153
0.114
0.093
0.075
0.204
0.152
0.124
0.100
0.061
0.046
0.102
0.076
0.062
0.050
0.122
0.091
0.074
0.060
0.153
0.114
0.093
0.075
0.204
0.152
0.124
0.100
0.061
0.046
0.102
0.076
0.062
0.050
0.122
0.091
0.008
0.008
0.013
0.013
0.013
0.013
0.015
0.015
0.015
0.015
0.008
0.008
0.013
0.013
0.013
0.013
0.015
0.015
0.015
0.015
0.019
0.019
0.019
0.019
0.026
0.026
0.026
0.026
0.008
0.008
0.013
0.013
0.013
0.013
0.015
0.015
0.015
0.015
0.019
0.019
0.019
0.019
0.026
0.026
0.026
0.026
0.008
0.008
0.013
0.013
0.013
0.013
0.015
0.015
1.07
1.07
1.07
1.07
1.07
1.07
1.07
1.07
1.07
1.07
310.00
250.00
510.00
380.00
310.00
250.00
510.00
380.00
310.00
250.00
6.20
5.00
10.20
7.60
6.20
5.00
10.20
7.60
6.20
5.00
0.074
0.060
0.153
0.114
0.093
0.075
0.204
0.152
0.124
0.100
0.015
0.015
0.019
0.019
0.019
0.019
0.026
0.026
0.026
0.026
0
Description
Materials :
Cement
Sand [River]
" --------" 5% extra for wastage
Coarse aggregate 20mm
" --------" 5% extra for wastage
Total Cost Material
Labour Cost :
Foreman / supervisor
Masons
Male cooli
Female cooli
Bhisti
Total Cost Labour
Additional 5% for additional floor.
Total Cost Labour
[i] Machinery including mixture machine hire
charges
[ii] Vibrator hire charges
Total Machinery hire cost
[ Total A+B+C ]
Unit Quantity
Rate
Amount
Bags
Cum
Cum
Cum
Cum
8.00
0.42
0.02
0.85
0.04
300.00
1,060.00
1,060.00
800.00
800.00
(A)
2,400.00
440.96
22.05
680.00
34.00
3,577.01
Nos
Nos
Nos
Nos
Nos
0.10
0.18
1.25
1.25
0.13
1,000.00
450.00
275.00
185.00
185.00
100.00
81.00
343.75
231.25
23.13
779.13
779.13
5%
(B)
2%
71.54
1%
(C)
35.77
107.31
(D)
4,463.44
1.5%
(E)
66.95
3%
(F)
133.90
20%
(G)
932.86
4%
(H)
(I)
5,597.16
223.89
5,821.04
5,822.00
Rs.
r
Floor
Remarks
Description
Unit
Quantity
Materials:
RMC- M20
Total Cost Material
Cum
1.00
3,450.00
(A)
Labour Cost :
Foreman / supervisor
Masons
Male cooli
Bhisti
Total Cost Labour
Nos
Nos
Nos
Nos
0.50
0.18
1.25
0.13
1,000.00
450.00
275.00
185.00
(B)
[ Total A+B+C ]
Rate
1%
(C)
(D)
NA
(E)
3%
(F)
20%
(G)
4%
(H)
(I)
Rs.
Amount
3,450.00
3,450.00
500.00
81.00
343.75
23.13
947.88
34.50
34.50
4,432.38
132.97
913.07
5,478.42
219.14
5,697.55
5,698.00
Remarks
Description
Unit
Quantity
Materials:
Cement
Sand [River]
" --------" 5% extra for wastage
Coarse aggregate 40mm size
" --------" 5% extra for wastage
Total Cost Material
Bags
Cum
Cum
Cum
Cum
3.40
0.46
0.02
0.96
0.05
Labour Cost:
Foreman / supervisor
Masons
Male cooli
Female cooli
Bhisti
Total Cost Labour
Nos
Nos
Nos
Nos
Nos
0.05
0.13
0.65
0.65
0.13
[ Total A+B+C ]
[ Total D+E+F+G ]
Work contract Tax 4% on [ H ]
Grand Total [ H+I ]
Rate Per Cmt.
2%
1.5%
3%
20%
4%
8
Rate
Amount
300.00
1,060.00
1,060.00
700.00
700.00
(A)
1,020.00
487.60
24.38
672.00
33.60
2,237.58
1,000.00
450.00
275.00
185.00
185.00
(B)
50.00
56.25
178.75
120.25
23.13
428.38
(C)
44.75
44.75
(D)
2,710.71
(E)
40.66
(F)
81.32
(G)
566.54
(H)
(I)
3,399.23
135.97
3,535.20
3,536.00
Rs.
Remarks
Description
Unit
Quantity
Rate
Materials:
Cement
Sand [River]
Solid block [ 400X200X100mm ]
Total Cost Material
Bags
Cum
No's
0.08
0.02
12.50
300.00
1,060.00
21.00
(A)
Labour Cost:
Foreman / supervisor
Masons [1st class]
Male cooli
Bhisti
Total Cost Labour
Nos
Nos
Nos
Nos
0.02
0.06
0.13
0.04
1,000.00
500.00
275.00
185.00
(B)
[ Total A+B+C ]
VAT @ 5% on S.C.B
L
M
[ Total D+E+F+G+H+I+J+K ]
Work contract Tax 4% on [ L ]
Grand Total [ H+I ]
Rate Per SQM
2%
(C)
(D)
10%
(E)
5%
(F)
15%
(G)
2%
(H)
1.50%
(I)
3%
(J)
20%
(K)
(L)
(M)
Rs.
thick]
Amount
23.70
22.26
262.50
308.46
20.00
30.00
35.75
6.48
92.23
6.17
6.17
406.85
30.85
13.13
39.38
6.17
6.10
12.21
85.03
599.71
23.99
623.70
624.00
Remarks
APCO brand
Description
Unit
Quantity
Materials:
Cement
Sand [River]
Solid block [ 400X200X150mm ]
Total Cost Material
Bags
Cum
No's
0.08
0.03
12.50
Labour Cost:
Foreman / supervisor
Masons [1st class]
Male cooli
Bhisti
Total Cost Labour
Nos
Nos
Nos
Nos
0.03
0.09
0.20
0.05
[ Total A+B+C ]
VAT@ 5% on S.C.B
K
L
[ Total D+E+F+G+H+I+J ]
Work contract Tax 4% on [ K ]
Grand Total [ H+I ]
Rate Per SQM
2%
5%
15%
2%
1.50%
3%
20%
[150mm thick]
Rate
Amount
300.00
1,060.00
28.00
(A)
24.00
33.39
350.00
407.39
1,000.00
500.00
275.00
185.00
(B)
30.00
45.00
55.00
9.71
139.71
(C)
8.15
8.15
(D)
555.25
(E)
17.50
(F)
52.50
(G)
8.15
(H)
8.33
(I)
16.66
(J)
116.05
(K)
(L)
774.43
30.98
805.41
806.00
Rs.
Remarks
APCO brand
Description
Unit
Quantity
Rate
Materials:
Cement
Sand [River]
Hollow block [ 400X200X100mm ]
Total Cost Material
Bags
Cum
No's
0.08
0.02
12.50
300.00
1,060.00
19.00
(A)
Labour Cost:
Foreman / supervisor
Masons [1st class]
Male cooli
Bhisti
Total Cost Labour
Nos
Nos
Nos
Nos
0.02
0.06
0.13
0.04
1,000.00
500.00
275.00
185.00
(B)
[ Total A+B+C ]
VAT@ 5% on S.C.B
L
M
[ Total D+E+F+G+H+I+J+K ]
Work contract Tax 4% on [ L ]
Grand Total [ H+I ]
Rate Per SQM
2%
(C)
(D)
10%
(E)
5%
(F)
15%
(G)
2%
(H)
1.50%
(I)
3%
(J)
20%
(K)
(L)
(M)
Rs.
m thick]
Amount
23.70
22.26
237.50
283.46
20.00
30.00
35.75
6.48
92.23
5.67
5.67
381.35
28.35
11.88
35.63
5.67
5.72
11.44
79.70
559.73
22.39
582.12
583.00
Remarks
APCO brand
Description
Unit
Materials:
Cement
Sand [River]
Hollow block [ 400X200X150mm ]
Total Cost Material
Bags
Cum
No's
0.08
0.03
12.50
Labour Cost:
Foreman / supervisor
Masons [1st class]
Male cooli
Bhisti
Total Cost Labour
Nos
Nos
Nos
Nos
0.03
0.09
0.20
0.05
[ Total A+B+C ]
VAT@ 5% on S.C.B
K
L
[ Total D+E+F+G+H+I+J ]
Work contract Tax 4% on [ K ]
Grand Total [ H+I ]
Rate Per SQM
Quantity
2%
5%
15%
2%
1.50%
3%
20%
[150mm thick]
Rate
Amount
300.00
1,060.00
25.00
(A)
24.00
33.39
312.50
369.89
1,000.00
500.00
275.00
185.00
(B)
30.00
45.00
55.00
9.71
139.71
(C)
7.40
7.40
(D)
517.00
(E)
15.63
(F)
46.88
(G)
7.40
(H)
7.76
(I)
15.51
(J)
108.05
(K)
(L)
718.22
28.73
746.94
747.00
Rs.
Remarks
APCO brand
Description
Materials:
Cement
Sand [River]
Brick [ 190 X 90 X 90mm ]
Total Cost Material
Labour Cost:
Foreman / supervisor
Masons [1st class]
Male cooli
Bhisti
Total Cost Labour
Additional 5% for additional floor.
Total Cost Labour
Unit
Quantity
Bags
Cum
No's
1.44
0.25
500.00
Nos
Nos
Nos
Nos
0.05
1.41
0.71
0.10
5%
2%
[ Total A+B+C ]
VAT@ 5% on S.C.B
1.50%
1.50%
K
L
[ Total D+E+F+G+H+I+J ]
Work contract Tax 4% on [ L ]
Grand Total [ H+I ]
Rate Per Cum
5%
15%
2%
20%
1 Floor
Rate
Amount
300.00
1,060.00
5.00
(A)
432.00
265.00
2,500.00
3,197.00
1,000.00
500.00
275.00
185.00
(B)
50.00
705.00
195.25
18.50
968.75
48.44
1,017.19
(C)
63.94
63.94
(D)
4,278.13
(E)
125.00
(F)
375.00
(G)
63.94
(H)
64.17
(I)
64.17
(J)
881.29
(K)
(L)
5,851.71
234.07
6,085.77
6,086.00
Rs.
Remarks
Description
Materials:
Cement
Sand [River]
Brick [ 190 X 90 X 90mm ]
Total Cost Material
Labour Cost:
Foreman / supervisor
Masons [1st class]
Male cooli
Bhisti
Total Cost Labour
Additional 5% for additional floor.
Total Cost Labour
[ Total A+B+C ]
VAT@ 5% on S.C.B
Unit
Quantity
Rate
Bags
Cum
No's
0.18
0.03
60.00
300.00
1,060.00
5.00
(A)
Nos
Nos
Nos
Nos
0.02
0.06
0.13
0.04
1,000.00
500.00
275.00
185.00
5%
(B)
-
2%
(C)
(D)
10%
(E)
5%
(F)
15%
(G)
2%
(H)
1.50%
(I)
1.50%
(J)
20%
(K)
L
M
[ Total D+E+F+G+H+I+J+K ]
Work contract Tax 4% on [ L ]
Grand Total [ H+I ]
Rate Per SQM
(L)
(M)
Rs.
1 Floor
thick]
Amount
54.00
27.56
300.00
381.56
20.00
30.00
35.75
6.48
92.23
4.61
96.84
7.63
7.63
486.03
38.16
15.00
45.00
7.63
7.29
7.29
100.12
706.52
28.26
734.78
735.00
Remarks
Unit
Quantity
Rate
Bags
Cum
0.05
0.01
300.00
1,060.00
(A)
Labour Cost
Foreman / supervisor
Masons
Male cooli
Female cooli
Bhisti
Total Cost Labour
Nos
Nos
Nos
Nos
Nos
0.03
0.07
0.05
0.02
0.01
1,000.00
500.00
275.00
185.00
185.00
(B)
Sqm
Total A+B+C
(D)
(E)
(F)
25%
200.00
(C )
Rs
ng - CM 1:4
Amount
15.00
7.95
22.95
30.00
35.00
13.75
3.70
1.30
83.75
50.00
50.00
156.70
6.27
32.59
195.56
196.00
Remarks
Description
Unit
Quantity
Rate
Materials:
Cement
Sand [River]
Plastering Mesh
Total Cost Material
Bags
Cum
Rmt
0.07
0.02
2.00
300.00
1,060.00
25.00
(A)
Labour Cost:
Foreman / supervisor
Masons [1st class]
Male cooli
Female cooli
Bhisti
Total Cost Labour
Nos
Nos
Nos
Nos
Nos
0.03
0.08
0.11
0.05
0.01
1,000.00
500.00
275.00
185.00
185.00
(B)
Sqm
[ Total A+B+C ]
25%
200.00
(C)
(D)
4%
(E)
20%
(F)
Rs.
CM 1:6
Amount
Remarks
22.20
15.90
50.00
88.10
10Sqm
30.00
40.00
30.25
9.25
1.30
109.50
50.00
50.00
247.60
9.90
51.50
309.00
310.00
0.67
0.75
0.92
1Sqm
0.067
0.075
0.092
Double coat
10Sqm
1Sqm
1.21
1.29
0.121
0.129
1.05
0.105
Description
Unit
Quantity
Rate
Materials:
Cement
Sand [River]
Plastering Mesh
Total Cost Material
Bags
Cum
Rmt
0.07
0.02
2.00
300.00
1,060.00
30.00
(A)
Labour Cost:
Foreman / supervisor
Masons [1st class]
Male cooli
Female cooli
Bhisti
Total Cost Labour
Nos
Nos
Nos
Nos
Nos
0.03
0.08
0.11
0.05
0.01
1,000.00
500.00
275.00
185.00
185.00
(B)
Sqm
[ Total A+B+C ]
25%
350.00
(C)
(D)
4%
(E)
20%
(F)
Rs.
CM 1:6
Amount
22.20
15.90
60.00
98.10
30.00
40.00
30.25
9.25
1.30
109.50
87.50
87.50
295.10
11.80
61.38
368.28
369.00
Remarks
Description
Materials:
Cement
Sand [River]
Size stone [ 200 X 200 X 250mm ]
packing chips
Total Cost Material
Labour Cost:
Foreman / supervisor
Masons [1st class]
Male cooli
Bhisti
Stone dressing [2 line]
Total Cost Labour
[ Total A+B+C ]
[ Total D+E+F+G ]
Work contract Tax 4% on [ H ]
Grand Total [ H+I ]
Rate Per Cmt.
Unit
Bags
Cum
Nos
Quantity
1.40
0.30
115.00
-
Rate
300.00
1,060.00
7.00
(A)
Nos
Nos
Nos
Nos
Nos
0.20
1.25
1.10
0.10
115.00
2%
1,000.00
500.00
275.00
185.00
3.00
(B)
(C)
(D)
1.5%
(E)
3%
(F)
20%
(G)
4%
(H)
(I)
Rs.
ructure - 1:6
Amount
420.00
318.00
805.00
1,543.00
200.00
625.00
302.50
18.50
345.00
1,491.00
30.86
30.86
3,064.86
45.97
91.95
640.56
3,843.33
153.73
3,997.07
3,998.00
Remarks
included above
Description
Materials:
Cement
Sand [River]
Size stone [ 200 X 200 X 250mm ]
packing chips
Total Cost Material
Labour Cost:
Foreman / supervisor
Masons [2nd class]
Male cooli
Female cooli
Bhisti
Total Cost Labour
[ Total A+B+C ]
[ Total D+E+F+G ]
Work contract Tax 4% on [ H ]
Grand Total [ H+I ]
Rate Per Cmt.
Unit
Bags
Cum
Nos
Quantity
1.40
0.30
115.00
-
Rate
300.00
1,060.00
7.00
(A)
Nos
Nos
Nos
Nos
Nos
0.20
1.00
0.80
0.65
0.10
2%
1,000.00
450.00
275.00
185.00
185.00
(B)
(C)
(D)
1.5%
(E)
3%
(F)
20%
(G)
4%
(H)
(I)
Rs.
tion - 1:6
Amount
420.00
318.00
805.00
1,543.00
200.00
450.00
220.00
120.25
18.50
1,008.75
30.86
30.86
2,582.61
38.74
77.48
539.77
3,238.59
129.54
3,368.14
3,369.00
Remarks
included above
Descripition
Apex water proof emulsion (2 coat
primer +2 coat putty + 2 Coat
finishes)
Apex ultima (2 coat primer +2 coat
putty + 2 Coat finishes)
Ace exterior emulsion (2 coat
primer +2 coat putty + 2 Coat
finishes)
Premium Emulsion (2 coat primer
+2 coat putty + 2 Coat finishes)
Tractor acrylic & Synthetic
distemper (2 coat primer +2 coat
putty + 2 Coat finishes)
Utsav acrylic distemper (2 coat
primer +2 coat putty + 2 Coat
finishes)
Royale luxury Emulsion (2 coat
primer +2 coat putty + 2 Coat
finishes)
Royale Shyne luxury Emulsion (2
coat primer +2 coat putty + 2 Coat
finishes)
Rate / Sft
Remarks
Unit
Qty
Sqm
Sqm
Sqm
1.00
0.10
1.10
bags
cum
0.17
0.016
Rate (Rs)
350.00
300.00
1,060.00
LS
4 Sundries etc.
LS
Labour
Water charges
Add 20 % contractors profit
Rate for 1 sqm
Rate per Sqm.
S No.
Description
A
Material
1 Vetrified tile - flooring
Add wastage 10%
2 25 mm thick bed of cement sand in 1:4
cement @ 0.18 bags/sqm for 1 sqm
sand @ 0.025 cum/sqm for 1 sqm
Unit
Qty
Sqm
Sqm
Sqm
1.00
0.10
1.10
bags
cum
0.18
0.025
Rate (Rs)
750.00
300.00
1,060.00
LS
4 Sundries etc.
LS
Labour
Water charges
Add 20 % contractors profit
Rate for 1 sqm
Rate per Sqm.
S No.
Description
A
Material
1 Vetrified tile - Dadoding
Unit
Qty
Sqm
1.00
Rate (Rs)
Sqm
Sqm
0.10
1.10
bags
cum
0.08
0.015
750.00
300.00
1,060.00
LS
4 Sundries etc.
LS
Labour
Water charges
Add 20 % contractors profit
Rate for 1 sqm
Rate per Sqm.
S No.
Description
A
Material
1 Marble
Add wastage 10%
2 20 mm thick bed of cement sand in 1:4
cement @ 0.15 bags/sqm for 1 sqm
sand @ 0.021 cum/sqm for 1 sqm
Unit
Qty
Sqm
Sqm
Sqm
1.00
0.10
1.10
1,000.00
bags
cum
0.15
0.021
300.00
1,060.00
Rate (Rs)
LS
4 Polishing
5 Sundries etc.
B
LS
Labour
Water charges
Add 20 % contractors profit
Rate for 1 sqm
Unit
Qty
Rate (Rs)
Sqm
Sqm
Sqm
1.00
0.10
1.10
2,000.00
bags
0.15
300.00
cum
0.021
1,060.00
LS
4 Polishing
5 Sundries etc.
B
LS
Labour
Water charges
Add 20 % contractors profit
Rate for 1 sqm
Rate per Sqm.
Cobble stone
25 mm thick bed of cement sand in 1:6
cement @ 0.13 bags/sqm for 1 sqm
sand @ 0.026 cum/sqm for 1 sqm
bags
cum
0.13
0.026
Unit
Qty
Sqm
Sqm
Sqm
1.00
0.10
1.10
bags
cum
0.15
0.026
300.00
1,060.00
8.12
S No.
Description
A
Material
1 Kotha stone flooring
Add wastage 10%
2 25 mm thick bed of cement sand in 1:4
cement @ 0.15 bags/sqm for 1 sqm
sand @ 0.026 cum/sqm for 1 sqm
Rate (Rs)
270.00
300.00
1,060.00
LS
4 Polishing
LS
5 Sundries etc.
LS
Labour
Water charges
Add 20 % contractors profit
Rate for 1 sqm
Rate per Sqm.
8.13
S No.
Description
Unit
Qty
Rate (Rs)
Material
1 Ceramic tile - flooring
Add wastage 10%
2 25 mm thick bed of cement sand in 1:4
cement @ 0.18 bags/sqm for 1 sqm
sand @ 0.025 cum/sqm for 1 sqm
Sqm
Sqm
Sqm
1.00
0.10
1.10
bags
cum
0.18
0.025
350.00
300.00
1,060.00
LS
4 Sundries etc.
LS
Labour
Water charges
Add 20 % contractors profit
Rate for 1 sqm
Rate per Sqm.
CP%
vat
13.75%
Amount (Rs)
437.94
51.00
16.96
5.06
A
B
10.00
520.96
520.96
150.00
5.21
676.17
135.23
811.40
Say Rs.
CP%
vat
13.75%
812.00
Amount (Rs)
938.44
54.00
26.50
10.19
A
B
10.00
1,039.13
1,039.13
150.00
10.39
1,199.52
239.90
1,439.42
Say Rs.
CP%
1,440.00
Amount (Rs)
vat
13.75%
938.44
24.00
15.90
9.78
A
B
10.00
998.12
998.12
170.00
9.98
1,178.10
235.62
1,413.72
Say Rs.
CP%
vat
13.75%
1,414.00
Amount (Rs)
1,251.25
45.00
22.26
13.19
80.00
A
B
10.00
1,421.70
1,421.70
150.00
14.22
1,585.91
317.18
1,903.09
Say Rs.
CP%
vat
13.75%
1,904.00
Amount (Rs)
2,502.50
45.00
22.26
25.70
80.00
A
B
10.00
2,685.46
2,685.46
150.00
26.85
2,862.31
572.46
3,434.77
Say Rs.
3,435.00
39.00
27.56
66.56
CP%
vat
13.75%
Amount (Rs)
337.84
45.00
27.56
4.10
161.00
A
B
10.00
585.50
58.55
644.05
200.00
6.44
850.49
170.10
1,020.59
Say Rs.
CP%
1,021.00
Amount (Rs)
vat
13.75%
437.94
54.00
26.50
5.18
A
B
10.00
533.62
533.62
150.00
5.34
688.96
137.79
826.75
Say Rs.
827.00
Sl
Description
300dia-np2
Basic rate
Rate after
rebate
Collers +
jointing
materilal at
Transportation &
Handling @ 5%
700.00
700.00
35.00
36.75
included
included
450dia - np2
1700.00
1700.00
85.00
89.25
included
included
600dia - np2
2300.00
2300.00
115.00
120.75
included
included
900dia - np2
6000.00
6000.00
300.00
315.00
included
Note: COT & Sevice taxes are not accounted as the same are added in the final costing on contractl value
Labour charge
Tools & Tackle @ Hydraulic
Landing cost
Civil cost
Total cost
(including
3%
test
fushion
Service tax @
10.3% on labour
771.75
154.35
15.44
23.15
38.59
1003.28
0.00
1874.25
374.85
37.49
56.23
93.71
2436.53
0.00
2535.75
507.15
50.72
76.07
126.79
3296.48
0.00
6615.00
1323.00
132.30
198.45
330.75
8599.50
0.00
ontractl value
Conractors
profit @ 25%
Rounded
to
Remarks
1004.00
2437.00
do
3297.00
do
8600.00
do
COT @ 5%
Net cost