GM INFINITE INDIA PVT LTD

Rate Analysis

Sl. No. Particulars

1.00 SUB STRUCTURE BASEMENT TO GF

1a Concrete - Regular
M10 Grade Qty Unit Rate
Cement : 70 kg 6
GGBS 50 kg 3.7
M-Sand 943 kg 0.84
12mm Aggregate 478 kg 0.62
20mm Aggregate 600 kg 0.62
Admixture 0 kg 50
Wastage @ 3%

Plant and Machinery pumping charges @ 350/cum

Labour for Pouring @ 150/cum

M50 Grade Qty Unit Rate

Cement : 450 kg 6
GGBS 100 kg 3.7
M-Sand 660 kg 0.84
12mm Aggregate 434 kg 0.62
20mm Aggregate 654 kg 0.62
Admixture 2.2 kg 80
Wastage @ 3%

Plant and Machinery pumping charges @ 350/cum

Labour for Pouring @ 150/cum

M40 Grade Qty Unit Rate

Cement : 318 kg 6
GGBS 103 kg 3.7
M-Sand 769 kg 0.84
12mm Aggregate 452 kg 0.62
20mm Aggregate 679 kg 0.62
Admixture 1.6 kg 80
Wastage @ 3%

Plant and Machinery pumping charges @ 350/cum

Labour for Pouring @ 150/cum

M45 Grade Qty Unit Rate

Cement : 330 kg 6
GGBS 110 kg 3.7
M-Sand 807 kg 0.84
12mm Aggregate 475 kg 0.62
20mm Aggregate 713 kg 0.62
Admixture 2 kg 80
Wastage @ 3%

Plant and Machinery pumping charges @ 350/cum

Labour for Pouring @ 150/cum

M30 Grade ` Unit Rate

Cement : 250 kg 6
GGBS 130 kg 3.7
M-Sand 780 kg 0.84
12mm Aggregate 450 kg 0.62
20mm Aggregate 640 kg 0.62
Admixture 1.4 kg 80
Wastage @ 3%

Plant and Machinery pumping charges @ 350/cum

Labour for Pouring @ 150/cum
 M25 Grade Qty Unit Rate
Cement : 210 kg 6
GGBS 130 kg 3.7
M-Sand 820 kg 0.84
12mm Aggregate 450 kg 0.62
20mm Aggregate 640 kg 0.62
Admixture 1.3 kg 80
Wastage @ 3%

Plant and Machinery pumping charges @ 350/cum

Labour for Pouring @ 150/cum

1b Conventional Formwork
Material Qty Unit Rate
Plywood 0.167966 Nos 1500
Supporting wood 0.11 Cft 550
Nails 0.1 Kg 75
Binding wire 0.02 Kg 80
Shuttering oil 0.1 Lts 80

Labour
P&M

1c Reinforcement Steel Qty Unit Rate

Material Rate 1.02 MT 52000
Binding Wire @ 10Kg /MT 10 kg 56

Labour Charges 1 MT 5000

P&M 1 MT

2.00 SUPER STRUCTURE

2a Concrete - SDC
M40 Grade Qty Unit Rate
Cement : 320 kg 6
GGBS 130 kg 3.7
M-Sand 950 kg 0.84
12mm Aggregate 660 kg 0.62
20mm Aggregate 185 kg 0.62
Admixture 1.8 kg 80
Wastage @ 3%

Plant and Machinery pumping charges @ 350/cum

Labour for Pouring @ 150/cum

M35 Grade Qty Unit Rate

Cement : 300 kg 6
GGBS 130 kg 3.7
M-Sand 980 kg 0.84
12mm Aggregate 600 kg 0.62
20mm Aggregate 175 kg 0.62
Admixture 1.6 kg 80
Wastage @ 3%

Plant and Machinery pumping charges @ 350/cum

Labour for Pouring @ 150/cum

M25 Grade Qty Unit Rate

Cement : 250 kg 6
GGBS 160 kg 3.7
M-Sand 1030 kg 0.84
12mm Aggregate 660 kg 0.62
20mm Aggregate 163 kg 0.62
Admixture 1.4 kg 80
Wastage @ 3%
 Plant and Machinery pumping charges @ 350/cum
Labour for Pouring @ 150/cum

2d Steel in Super Structure Qty Unit Rate

Material Rate 1.02 MT 52000
Binding Wire @ 10Kg /MT 10 kg 56

Labour Charges 1 MT 5250

P&M 1 MT

5.00 Tiles and Granite

Vitrified Flooring : Qty Unit Rate

600 x 600 Vitrified Tiles 1.1 sqm 430.56
Cement 0.32 bag 325
Sand 0.07 cum 1411
Grout 0.01 Kg 55

Labour Charges 1 sqm 160

Tools 1 L/S 20

Ceramic Flooring : Qty Unit Rate

600 x 600 Vitrified Tiles 1.1 sqm 322.92
Cement 0.32 bag 325
Sand 0.07 cum 1411
Grout 0.01 Kg 55

Labour Charges 1 sqm 170

Tools 1 L/S 20
Ceramic Dado : Qty Unit Rate
Ceramic Tiles Tiles 1.15 sqm 322.92
Cement 0.22 bag 325
Sand 0.06 cum 1411
Adhesive 0.04 Kg 20
Grout 0.01 Kg 55

Labour Charges 1 sqm 180

Tools 1 L/S 20

Ceramic Skirting : Qty Unit Rate

Ceramic Tiles Tiles 0.09 sqm 322.92
Cement 0.0 bag 325
Sand 0.0 cum 1411
Adhesive 0.0 Kg 20
Grout 0.0 Kg 55

Labour Charges 1 Sqm 670

Tools

Vitrified Skirting : Qty Unit Rate

Vitrified Tiles Tiles 0.09 sqm 430.56
Cement 0.01 bag 325
Sand 0.00 cum 1411
Adhesive 0.00 Kg 20
Grout 0.00 Kg 55

Labour Charges 1 Sqm 670

Tools

Granite
Ledge wall coping Qty Unit Rate
Granite 0.18 Sqm 900
Cement 0.193 Bag 325
Labour Charges 1 Sqm 250

Lift cladding Qty Unit Rate

Wall Cladding granite 1.2 Sqm 1100
Cement 0.475 Bag 325
White / Coloured cement (tile joint grout) 0.01296 Kg 55
Araldite 0.209 Kg 900
Crushed sand 0.0095 Cum 1411

Labour Charges 1 Sqm 450

Staircast Granite :
Steps & Landing Qty Unit Rate
Granite 1.1 Sqm 430.56
Cement 0.239 Bag 325
Sand 0.038 Cum 1411
White / Coloured cement (tile joint grout) 0.012 Kg 55

Labour Charges 1 Sqm 270

Raiser Qty Unit Rate

Granite 0.18 Sqm 430.56
Cement 0.2 Bag 300
Sand 0.1 Cum 1411
White / Coloured cement (tile joint grout) 0.012 Kg 55

Labour Charges 1 Sqm 250

Kitchen granite Qty Unit Rate

Granite for Kitchen Platform 1.2 Sqm 1200
Cement 0.038 Bag 300
 Crushed sand 0.0038 cum 1411
Silicon sealant (300ml) 0.29 tube 150

Labour Charges 1 Sqm 450

3.00 Water proofing

Toilet, Balcony & Utility Qty Unit Rate
Surface cleaning & preparation 1 Sqm 100
Brush bond rfx coating 1 Sqm 146
Screed concrete 0.075 Cum 4284
Labour Charges 1 Sqm 300

Terrace & podium Tanks

Surface cleaning & preparation 1 Sqm 100
Brush bond rfx coating 1 Sqm 146
Screed concrete 0.075 Cum 4284
Labour Charges 1 Sqm 300

Bore packing
K10 PU Plus 0.1348 kg 350
Lanco Flowprime WB 0.009 kg 400
Lanco MC 701 1.4546 kg 15
Silica Sand 400 to 800 micron 0.1 kg 25

Labour Charges 1 Sqm 100

7.00 Painting Work

Internal Painting : Qty Unit Rate
Two coat putty with 0.8sqm/kg 1.35 kg 12
One coat primer with coverage 10sqm/lit 0.1 Lit 65
Two coat Internal Emulsion with coverage .@ 6sqm/lit 0.17 lit 75
Brush, Thinner etc 1.00 LS 20
 Labour Charges 1 sqm 55

External Painting :
One coat primer with coverage 10sqm/lit 0.1 Lit 91
One coat putty with 1.5sqm/kg 0.80 kg 12
Two coat exterior Emulsion with coverage .@ 5sqm/lit 0.22 lit 165
Brush, Thinner etc 1.00 LS 20

Labour Charges 1 sqm 40

Gandola and Grinding charges 1 sqm 35

BasementPainting :
One coat primer with coverage 7sqm/lit 0.07 Lit 91
Two coat exterior Emulsion with coverage .@ 5sqm/lit 0.22 lit 165

Labour Charges 1 sqm 30

Enamel Paint for railing ,Grills & pergola & Fabrication works

Oil paint for Grill & Railing Sqm

Oil Paint - White 0.1425 lit 158
YELLOW ZINC CHROMATE PRIMER-20 LTRS 0.1425 lit 146
Thinner 0.142 lit 85
Brush, Thinner etc 1 LS 15

Labour Rate 1 Sqm 129

3.00 Doors and Windows

Main door :
Door Frame : Saal wood / Acacia is considered for door fame with 2" x 5"
1 Nos 2300
section. With target price @ Rs : 800-1000/cft
Architrey / moulding with 25mm x 8-10mm section 18.20955 rft 10
Anchor fastner 10mm x 110mm 6 nos 12

Labour Charges 1 Nos

Door Shutter and Accessories :

35mm Skin moulded flush door shutter with paint finish 1 Nos 3650
Main door lock set Europa or equivalent make 1 no 880
Stainless Steel Hinges 125mm (Mat finished) 4 no 55
Mat finished screws (35 x 8) 32 no 3
Tower bolt 8" with mat finish (Stainless Steel/Aluminum ) 1 no 76
Handle 7" 1 no 800
Eye piece 1 no 37
Magnetic Stopper 1 no 39

Labour Charges

Bedroom Door
Door Frame : Saal wood / Acacia is considered for door fame with 2" x 4"
1 Nos 1450
section. With target price @ Rs : 800-1000/cft
Architrey / moulding with 25mm x 8-10mm section 17.60257 rft 10
Anchor fastner 10mm x 110mm 6 nos 12

Labour Charges

Door Shutter and Accessories :

30mm flush door shutter with paint finish 1 Nos 1960
Cylendrical lock with key 1 no 375
Stainless Steel Hinges 100mm (Mat finished) 3 no 39
Mat finished screws (35 x 8) 24 no 3
Tower bolt 6" with mat finish (Stainless Steel/Aluminum ) 1 no 57
Magnetic Stopper 1 no 39
Labour Charges

Toilet Door
Door Frame : Saal wood / Acacia is considered for door fame with 2" x 4"
1 Nos 1400
section. With target price @ Rs : 800-1000/cft
Architrey / moulding with 25mm x 8-10mm section 16.61827 rft 10
Anchor fastner 10mm x 110mm 6 nos 12

Labour Charges

Door Shutter and Accessories :

30mm flush door shutter with paint finish 1 No 1760
Cylendrical lock without key 1 no 355
Stainless Steel Hinges 100mm (Mat finished) 3 no 39
Mat finished screws (35 x 8) 24 no 3
Tower bolt 4" with mat finish (Stainless Steel/Aluminum ) 1 no 38
PVC Gattu 1 no 11

Labour Charges

Main Door Painting

Painting Charges: Provoiding and applying one coat wood primer and two
1 Nos
coats of Polish for frames
Labour 1 Nos

Bed Room Door Painting

Painting Charges: Provoiding and applying one coat wood primer and two
4.89 Nos 55
coats of Polish for frames
Labour 1 Nos

Toilet Door Painting

Painting Charges: Provoiding and applying one coat wood primer and two
4.29 Sqm 55
coats of Polish for frames
Labour 1 Nos
 MS Railing Work
MS material 1.05 Kgs 75
Labour 1 Kgs 30

4.00 Aluminu Doors and Windows

Sliding door :

Bed Room Window :

Toilet Ventilators :

Common Area Fire Rated Door

GI powder coated 2hr Fire rated doors with Accessories
GST Basic Amount Total Amount

28% 420 538

5% 185 194

5% 792 832
5% 296 311
5% 372 391
18% 0 0
62 68
2127 2333
350 350
150 150
2627 2833

GST Basic Amount Total Amount

28% 2700 3456
5% 370 389
5% 554 582 38 37 29
5% 269 283 43.601359 43.601359 46.4326161
5% 405 426 0.87153247 0.8485974 0.62456098
18% 176 208
134 160
4609 5503
350 350
150 150
5109 6003

GST Basic Amount Total Amount

28% 1908 2442

5% 381 400
5% 646 678

5% 280 294
5% 421 442

18% 128 151

113 132
3877 4540
350 350
150 150
4377 5040

GST Basic Amount Total Amount

28% 1980 2534
5% 407 427
5% 678 712
5% 294 309
5% 442 464
18% 134 159
118 138
4054 4744
350 350
150 150
4554 5244

GST Basic Amount Total Amount

28% 1500 1920
5% 481 505
5% 655 688
5% 279 293

5% 397 417

18% 112 132

103 119
3527 4073
350 350
150 150
4027 4573
GST Basic Amount Total Amount
28% 1260 1613

5% 481 505

5% 689 723

5% 279 293

5% 397 417

18% 104 123

96 110
3306 3784
350 350
150 150
3806 4284
1no 2.88
1
GST Basic Amount Total Amount 32
18% 252 297 2.88
18% 61 71
18% 8 9
18% 2 2
18% 8 9
330 389
250 250
100 100
680 739

GST Amount Total Amount

18% 53040 62587 7850

18% 560 661 8.16

53600 63248
5000 5000
900 900
59500 69148
GST Basic Amount Total Amount

28% 1920 2458

5% 481 505

5% 798 838

5% 409 430

5% 115 120

18% 144 170

116 136
3983 4656
350 350
150 150
4483 5156

GST Basic Amount Total Amount

28% 1800 2304
5% 481 505
5% 823 864
5% 372 391
5% 109 114
18% 128 151
111 130
3824 4459
350 350
150 150
4324 4959

GST Basic Amount Total Amount

28% 1500 1920

5% 592 622

5% 865 908

5% 409 430

5% 101 106
18% 112 132
107 124
3687 4242
 350 350
150 150
4187 4742

GST Amount Total Amount

18% 53040 62587

18% 560 661

53600 63248
5250 5250
900 900
59750 69398

GST Amount Total Amount

18% 473.616 559
28% 104 133
5% 99 104
18% 1 1

160 160
20 20
857 976

GST Amount Total Amount

18% 355.212 419

28% 104 133

5% 99 104

18% 1 1

170 170
20 20
749 847
GST Amount Total Amount

18% 371 438

28% 72 92

5% 85 89

18% 0.80 1

18% 0.55 1

180 180
20 20
729 820

GST Amount Total Amount

18% 29 34
28% 5 7
5% 6 7
18% 0.06 0
18% 0.04 0

670 670
20 20
731 738

GST Amount Total Amount

18% 39 46
28% 2 3
5% 2 2
18% 0.01 0
18% 0.01 0

670 670
20 20
733 740

GST Amount Total Amount

18% 162.00 191

28% 62.73 80
 250 250
475 521

GST Amount Total Amount CM

18% 1320.00 1558 0.013333333333

28% 154.38 198 19.2

18% 0.71 1 0.384

18% 188.10 222 0.4608

500% 13.40 80.427

450 450
2127 2508

GST Amount Total Amount

18% 473.62 559
28% 77.68 99
5% 53.62 56
18% 0.66 1

270 270
876 985

GST Amount Total Amount

18% 77.50 91
28% 60.00 77
5% 141.10 148

18% 0.66 1

250 250
529 567

GST Amount Total Amount

18% 1440.00 1699

28% 11.40 15 0.0076

5% 5.36 6 0.00076

18% 43.50 51

450 450
1950 2221

GST Amount Total Amount

100.00 100

18% 146.25 173

321.27 321
300 300
868 894

100.00 100
18% 146.25 173
321.27 321
300 300
868 894

18% 47.18 56
18% 3.60 4
18% 21.82 26
5% 2.50 3

100 100
175 188

GST Amount Total Amount

18% 16.2 19 7.5348 1.42857143 0.65031587

18% 6.5 8
18% 13 15

18% 20 24
 55 55
110 120

18% 9.1 11

18% 9.6 11

18% 36.3 43

18% 20 24

40 40
35 35
150 164

18% 6.37 8
18% 36.3 43

30 30
73 80

18% 22.52 27

18% 20.81 25

18% 12.07 14

18% 15.00 18

130.00 130
200.39 213.06

18% 2300.00 2714

18% 182.10 215

18% 72.00 85

250.00 250

2804.10 3263.83

18% 3650.00 4307

18% 880.00 1038

18% 220.00 260

18% 96.00 113
18% 76.00 90
18% 800.00 944
18% 37.00 44
18% 39.00 46

600 600
6398.00 7441.64

18% 1450.00 1711

18% 176.03 208

18% 72.00 85

250 250
1948.03 2253.67

18% 1960.00 2313

18% 375.00 443
18% 117.00 138
18% 72.00 85
18% 57.00 67
18% 39.00 46
 500 500
3120.00 3591.60

18% 1400.00 1652

18% 166.18 196

18% 72.00 85

250 250
1888.18 2183.06

18% 1760.00 2077

18% 355.00 419

18% 117.00 138

18% 72.00 85

18% 38.00 45

18% 11.00 13

250 250
2603.00 3026.54

800 800

450 450
1250 1250

18% 268.72 317

450.00 450.00
718.72 767.09

18% 235.91 278

450.00 450.00
685.91 728.38
18% 78.75 93
30 30
108.75 122.93
 Rate Analysis for M40 (1:1.85:2.65)
Sl.No Description Qty Unit Rate Basic Amount

A Material
Cement : 397.40 kg 8.2 3259
M-Sand 823.42 kg 1.03 848
12mm Aggregate 353.85 kg 1 354
20mm Aggregate 825.64 kg 1 826
Admixture 4.77 kg 25 119
Subtotal A 5406

B Labour
Mason 2.00 Nos 750 1500
Helper 4.00 Nos 550 2200
Let, 2M,4H Can Do 30Cum Per Day 3700
Subtotal B 123

C Pump Charges 1.00 Nos 5000 5000

Subtotal C 167

D D= A+B+C 5696

Water and Electricity 2% LS 114

Tools and Tackels 2% LS 114
E
Lead and Lift 2% LS 85
Overheads 5% LS 285
Subtotal E 598

F F=D+E 6294

G Contractor Proffit 15% 944

H Grand Total = F+G 7238

 Rate Analysis for M40 (1:1.85:2.65)
Sl.No Description Qty Unit Rate Basic Amount

A Material
Cement : 397.40 kg 8.2 3259
M-Sand 823.42 kg 1.03 848
12mm Aggregate 353.85 kg 1 354
20mm Aggregate 825.64 kg 1 826
Admixture 4.77 kg 25 119
Subtotal A 5406

B Labour
Mason 3.00 Nos 750 2250
Helper 6.00 Nos 550 3300

Let, 3M,6H Can Do 216 Cum Per Day 5550

Subtotal B 26

C Pump Charges 1.00 Nos 5000 5000

Subtotal C 23

D D= A+B+C 5454

Water and Electricity 2% LS 109

Tools and Tackels 2% LS 109
E
Lead and Lift 2% LS 82
Overheads 5% LS 273
Subtotal E 573

F F=D+E 6027

G Contractor Proffit 15% 904

H Grand Total = F+G 6931

 Material cost Labour cost Total cost
Description Description Description
Unit Qty Rate GST % Basic Amount Unit Qty Rate GST % Amount Unit Qty Rate Basic Amount
GST %
amount amount

SUB STRUCTURE BASEMENT TO GF SUB STRUCTURE BASEMENT TO GF SUB STRUCTURE BASEMENT TO GF

Concrete - Regular 0.58 Concrete - Regular M10 Grade-1:3:6
M10 Grade-1:4:8 Cement : kg 70.00 6 28% 420.00 537.60
Cement : kg 170.58 6.00 28% 1023.51 1310.09 Plant & Machinery pumping charges per cum Rs/Cum 1 350 350 GGBS kg 50.00 4 5% 200.00 200.10
GGBS kg 4.00 5% 0.00 0.00 Labour pouring Rs/Cum 1 150 150 M-Sand kg 943.00 1 5% 754.40 792.12
M-Sand cft 10.86 36.00 5% 391.13 410.68 12mm Aggregate kg 478.00 1 5% 277.24 277.38
12mm Aggregate cft 13.39 26.00 5% 348.06 348.24 20mm Aggregate kg 600.00 1 5% 348.00 348.17
20mm Aggregate cft 20.08 26.00 5% 522.10 522.36 Admixture kg 1.00 108 18% 108.00 108.19
Admixture kg 18% 0.00 0.00 Wastage @ 3% 63.23 67.91
Wastage @ 3% 68.54 77.74 Plant & Machinery pumping charges per cum Rs/Cum 1.00 350 0% 350.00 350.00
Total 2353.34 2669.11 Labour pouring Rs/Cum 1.00 150 0% 150.00 150.00
Total 2670.87 2831.47
M10 Grade-1:3:6
Cement : kg 70.00 6.00 28% 420.00 537.60 Plant & Machinery pumping charges per cum Rs/Cum 1 350 350 M50 Grade
GGBS kg 50.00 4.00 5% 200.00 200.10 Labour pouring Rs/Cum 1 150 150 Cement : kg 450.00 6 28% 2700.00 3456.00
M-Sand kg 943.00 0.80 5% 754.40 792.12 GGBS kg 100.00 4 5% 400.00 400.20
12mm Aggregate kg 478.00 0.58 5% 277.24 277.38 M-Sand kg 660.00 1 5% 528.00 554.40
20mm Aggregate kg 600.00 0.58 5% 348.00 348.17 12mm Aggregate kg 434.00 1 5% 251.72 251.85
Admixture kg 1.00 108.00 18% 108.00 108.19 20mm Aggregate kg 654.00 1 5% 379.32 379.51
Wastage @ 3% 63.23 67.91 Admixture kg 2.20 108 18% 237.60 238.03
Total 2170.87 2331.47 Wastage @ 3% 134.90 158.40
Plant & Machinery pumping charges per cum Rs/Cum 1.00 350 350.00 350.00
M10 Grade-1:2:4 Labour pouring Rs/Cum 1.00 150 150.00 150.00
Cement : kg 316.80 6.00 28% 1900.80 2433.02 Total 5131.54 5938.38
GGBS kg 4.00 5% 0.00 0.00 M40 Grade
M-Sand cft 10.09 36.00 5% 363.19 381.35 Plant & Machinery pumping charges per cum Rs/Cum 1 350 350 Cement : kg 318.00 6 28% 1908.00 2442.24
12mm Aggregate cft 18.65 26.00 5% 484.80 485.05 Labour pouring Rs/Cum 1 150 150 GGBS kg 103.00 4 5% 412.00 412.21
20mm Aggregate cft 12.43 26.00 5% 323.20 323.36 M-Sand kg 769.00 1 5% 615.20 645.96
Admixture kg 18% 0.00 0.00 12mm Aggregate kg 452.00 1 5% 262.16 262.29
Wastage @ 3% 92.16 108.68 20mm Aggregate kg 679.00 1 5% 393.82 394.02
Total 3164.16 3731.47 Admixture kg 1.60 108 18% 172.80 173.11
Plant & Machinery pumping charges per cum Rs/Cum 1.00 350 350.00 350.00
M50 Grade Labour pouring Rs/Cum 1.00 150 150.00 150.00
Cement : kg 450.00 6.00 28% 2700.00 3456.00 Total 4263.98 4829.83
GGBS kg 100.00 4.00 5% 400.00 400.20 Plant & Machinery pumping charges per cum Rs/Cum 1 350 350 M30 Grade
M-Sand kg 660.00 0.80 5% 528.00 554.40 Labour pouring Rs/Cum 1 150 150 Cement : kg 250.00 6 28% 1500.00 1920.00
12mm Aggregate kg 434.00 0.58 5% 251.72 251.85 GGBS kg 130.00 4 5% 520.00 520.26
20mm Aggregate kg 654.00 0.58 5% 379.32 379.51 M-Sand kg 780.00 1 5% 624.00 655.20
Admixture kg 2.20 108.00 18% 237.60 238.03 12mm Aggregate kg 450.00 1 5% 261.00 261.13
Wastage @ 3% 134.90 158.40 20mm Aggregate kg 640.00 1 5% 371.20 371.39
Total 4631.54 5438.38 Admixture kg 1.40 108 18% 151.20 151.47
Wastage @ 3% 102.82 116.38
Plant & Machinery pumping charges per cum Rs/Cum 1.00 350 350.00 350.00
Labour pouring Rs/Cum 1.00 150 150.00 150.00
M40 Grade Plant & Machinery pumping charges per cum Rs/Cum 1 350 350 Total 4030.22 4495.83
Cement : kg 318.00 6.00 28% 1908.00 2442.24 Labour pouring Rs/Cum 1 150 150 M25 Grade
GGBS kg 103.00 4.00 5% 412.00 412.21 Cement : kg 210.00 6 28% 1260.00 1612.80
M-Sand kg 769.00 0.80 5% 615.20 645.96 GGBS kg 130.00 4 5% 520.00 520.26
12mm Aggregate kg 452.00 0.58 5% 262.16 262.29 M-Sand kg 820.00 1 5% 656.00 688.80
20mm Aggregate kg 679.00 0.58 5% 393.82 394.02 12mm Aggregate kg 450.00 1 5% 261.00 261.13
Admixture kg 1.60 108.00 18% 172.80 173.11 20mm Aggregate kg 640.00 1 5% 371.20 371.39
Wastage @ 3% 112.92 129.89 Admixture kg 1.30 108 18% 140.40 140.65
Total 3876.90 4459.72 Wastage @ 3% 96.26 107.85
 Material cost Labour cost Total cost
Description Description Description
Basic Basic
Unit Qty Rate GST % amount Amount Unit Qty Rate GST % Amount Unit Qty Rate GST %
amount Amount

M30 Grade Plant & Machinery pumping charges per cum Rs/Cum 1 350 350 Plant & Machinery pumping charges per cum Rs/Cum 1.00 350 350.00 350.00
Cement : kg 250.00 6.00 28% 1500.00 1920.00 Labour pouring Rs/Cum 1 150 150 Labour pouring Rs/Cum 1.00 150 150.00 150.00
GGBS kg 130.00 4.00 5% 520.00 520.26 Total 3804.86 4202.88
M-Sand kg 780.00 0.80 5% 624.00 655.20 M20 Grade
12mm Aggregate kg 450.00 0.58 5% 261.00 261.13 Cement : kg 210.00 6 28% 1260.00 1612.80
20mm Aggregate kg 640.00 0.58 5% 371.20 371.39 GGBS kg 70.00 4 5% 280.00 280.14
Admixture kg 1.40 108.00 18% 151.20 151.47 M-Sand kg 920.00 1 5% 736.00 772.80
Wastage @ 3% 102.82 116.38 12mm Aggregate kg 592.00 1 5% 343.36 343.53
Total 3530.22 3995.83 20mm Aggregate kg 480.00 1 5% 278.40 278.54
Admixture kg 1.00 108 18% 108.00 108.19
 Material cost Labour cost Total cost
Description Description Description
Basic Basic
Unit Qty Rate GST % amount Amount Unit Qty Rate GST % Amount Unit Qty Rate GST %
amount Amount

M25 Grade Wastage @ 3% 90.17 101.88

Cement : kg 210.00 6.00 28% 1260.00 1612.80 Plant & Machinery pumping charges per cum Rs/Cum 1 350 0 350 Plant & Machinery pumping charges per cum Rs/Cum 1.00 350 350.00 350.00
GGBS kg 130.00 4.00 5% 520.00 520.26 Labour pouring Rs/Cum 1 150 0 150 Labour pouring Rs/Cum 1.00 150 150.00 150.00
M-Sand kg 820.00 0.80 5% 656.00 688.80 Total 3595.93 3997.89
12mm Aggregate kg 450.00 0.58 5% 261.00 261.13
20mm Aggregate kg 640.00 0.58 5% 371.20 371.39
Admixture kg 1.30 108.00 18% 140.40 140.65
Wastage @ 3% 96.26 107.85
Total 3304.86 3702.88
M20 Grade
Cement : kg 210.00 6.00 28% 1260.00 1612.80 Plant & Machinery pumping charges per cum Rs/Cum 1 350 0 350
GGBS kg 70.00 4.00 5% 280.00 280.14 Labour pouring Rs/Cum 1 150 0 150
M-Sand kg 920.00 0.80 5% 736.00 772.80
12mm Aggregate kg 592.00 0.58 5% 343.36 343.53
20mm Aggregate kg 480.00 0.58 5% 278.40 278.54
Admixture kg 1.00 108.00 18% 108.00 108.19
Wastage @ 3% 90.17 101.88
Total 3095.93 3497.89
Conventional formwork Conventional formwork Conventional formwork
Plywood Nos 0.17 1600.00 0.18 268.74 317.12 Labour Rs/Sqm 1 230 230 Plywood Nos 0.17 1600 18% 268.74 317.12
Supporting wood Nos 0.11 0.18 0.00 0.00 P&M - Supporting wood Nos 0.11 0 18% 0.00 0.00
Nails Kg 0.10 65.00 0.18 6.50 7.67 Nails Kg 0.10 65 18% 6.50 7.67
Binding wire Kg 0.02 70.00 0.18 1.40 1.40 Binding wire Kg 0.02 70 18% 1.40 1.40
Shuttering oil Ltrs 0.10 78.00 0.18 7.80 7.81 Shuttering oil Ltrs 0.10 78 18% 7.80 7.81
Total 284.44 334.01 Labour Rs/Sqm 1.00 230 230.00 230.00
P&M L/S 1.00 20 20.00 20.00
Total 534.44 584.01
Mivan formwork Mivan formwork Mivan formwork
Mivan material SQM 1.00 370.00 18% 370.00 436.60 Labour Rs/Cum 1 180 180 Mivan material SQM 1.00 370 18% 370.00 436.60
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 377.80 445.80 Labour Rs/Cum 1.00 180 180.00 180.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 567.80 635.80
Mivan formwork:wall Initial setting(1st floor) Mivan formwork:wall Initial setting(1st floor) Mivan formwork:wall Initial setting(1st floor)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 175 175 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 175 175.00 175.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 442.80 489.20
Mivan formwork :Slab Initial setting(1st floor) Mivan formwork :Slab Initial setting(1st floor) Mivan formwork :Slab Initial setting(1st floor)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 165 165 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 165 165.00 165.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 432.80 479.20
Mivan formwork:wall (2nd floor to 10th floor) Mivan formwork:wall (2nd floor to 10th floor) Mivan formwork:wall (2nd floor to 10th floor)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 110 110 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 110 0.00 110.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 267.80 424.20
Mivan formwork :Slab (2nd floor to 10th floor) Mivan formwork :Slab (2nd floor to 10th floor) Mivan formwork :Slab (2nd floor to 10th floor)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 100 100 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 100 100.00 100.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 367.80 414.20
Mivan formwork:wall (11th floor to 20th floor) Mivan formwork:wall (11th floor to 20th floor) Mivan formwork:wall (11th floor to 20th floor)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 120 120 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 120 120.00 120.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 387.80 434.20
Mivan formwork :Slab (11th floor to 20th floor) Mivan formwork :Slab (11th floor to 20th floor) Mivan formwork :Slab (11th floor to 20th floor)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 110 110 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 110 110.00 110.00
P&M Rs/Cum 1.00 10 10.00 10.00
 Material cost Labour cost Total cost
Description Description Description
Basic Basic
Unit Qty Rate GST % amount Amount Unit Qty Rate GST % Amount Unit Qty Rate GST %
amount Amount

Total 377.80 424.20

Mivan formwork:wall (21st floor to terrace) Mivan formwork:wall (21st floor to terrace) Mivan formwork:wall (21st floor to terrace)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 130 130 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 130 130.00 130.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 397.80 444.20
Mivan formwork :Slab (21st floor to terrace) Mivan formwork :Slab (21st floor to terrace) Mivan formwork :Slab (21st floor to terrace)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 120 120 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 120 120.00 120.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 387.80 434.20
Reinforcement Steel Reinforcement Steel Reinforcement Steel
Material rate MT 1.02 64000.00 18% 65280.00 77030.40 Labour Rs/MT 1 5500 5,500 Material rate MT 1.02 64000 18% 65280.00 77030.40
Binding wire(10kg/MT) kg 10.00 70.00 18% 700.00 826.00 P&M 1 - Binding wire(10kg/MT) kg 10.00 70 18% 700.00 826.00
Total 65980.00 77856.40 Labour Rs/MT 1.00 5500 5500.00 5500.00
P&M L/S 1.00 20 20.00 20.00
Total 71500.00 83376.40
Blockwork Blockwork Blockwork
Block Nos 50.00 31.00 18% 1550.00 1829.00 Labour SQM 1 150 150 Block Nos 50.00 31 18% 1550.00 1829.00
Cement bag 0.13 290.00 28% 66.29 84.85 - Cement bag 0.13 290 28% 66.29 84.85
Sand cum 0.03 0.80 5% 0.04 0.04 Sand cum 0.03 1 5% 0.04 0.04
Total 1616.32 1913.89 Labour SQM 1.00 150 150.00 0.00
Total 1766.32 1913.89
Plastering(CM-1:6) Plastering(CM-1:6) Plastering(CM-1:6)
Cement bag 0.08 290.00 28% 23.80 30.47 Labour SQM 1 130 130 Cement bag 0.08 290 28% 23.80 30.47
Sand cum 0.02 0.80 5% 0.01 0.01 - Sand cum 0.02 1 5% 0.01 0.01
Tools & others L/S 1.00 10.00 10.00 10.00 Tools & others L/S 1.00 10 0% 10.00 10.00
Total 33.82 40.48 Labour SQM 1.00 130 0% 130.00 130.00
Total 163.82 170.48
Plastering(CM-1:4) Plastering(CM-1:4) Plastering(CM-1:4)
Cement bag 0.11 290.00 28% 33.32 42.66 Labour SQM 1 130 130 Cement bag 0.11 290 28% 33.32 42.66
Sand cum 0.02 0.80 5% 0.01 0.01 - Sand cum 0.02 1 5% 0.01 0.01
Tools & others L/S 1.00 10.00 10.00 10.00 Tools & others L/S 1.00 10 0% 10.00 10.00
Total 43.34 52.67 Labour SQM 1.00 130 0% 130.00 130.00
Total 173.34 182.67
Water proofing Water proofing Water proofing
Toilet, Balcony & Utility Toilet, Balcony & Utility
Surface cleaning & preparation Sqm 1.00 100.00 100.00 100.00 Labour charges Sqm 1 200 200 Surface cleaning & preparation Sqm 1.00 100 0% 100.00 100.00
Brush bond rfx coating Sqm 1.00 148.70 18% 148.70 175.46 Brush bond rfx coating Sqm 1.00 149 18% 148.70 175.46
Screed concrete Cum 0.08 960.00 72.00 72.00 Screed concrete Cum 0.08 960 0% 72.00 72.00
Total 320.70 347.46 Labour charges Sqm 1.00 200 0% 200 200
Total 520.70 547.46
Terrace & podium Tanks Terrace & podium Tanks
Surface cleaning & preparation Sqm 1.00 100.00 100.00 100.00 Labour charges Sqm 1 300 300 Surface cleaning & preparation Sqm 1.00 100 0% 100.00 100.00
Brush bond rfx coating Sqm 1.00 148.70 18% 148.70 175.46 Brush bond rfx coating Sqm 1.00 149 18% 148.70 175.46
Screed concrete Cum 0.08 960.00 72.00 72.00 Screed concrete Cum 0.08 960 0% 72.00 72.00
Total 320.70 347.46 Labour charges Sqm 1.00 300 300.00 300.00
Total 620.70 647.46
Bore packing Bore packing
K10 PU Plus kg 0.13 350.00 18% 47.18 55.67 Labour charges Sqm 1 100 100 K10 PU Plus kg 0.13 350 18% 47.18 55.67
Lanco Flowprime WB kg 0.01 400.00 18% 3.60 4.25 Lanco Flowprime WB kg 0.01 400 18% 3.60 4.25
Lanco MC 701 kg 1.45 15.00 18% 21.82 25.75 Lanco MC 701 kg 1.45 15 18% 21.82 25.75
Silica Sand 400 to 800 micron kg 0.10 25.00 5% 2.50 2.63 Silica Sand 400 to 800 micron kg 0.10 25 5% 2.50 2.63
Total 75.10 88.29 Labour charges Sqm 1.00 100 100.00 100.00
Total 175.10 188.29
Vitrified Tiles Vitrified Tiles Vitrified Tiles
600X600 Vetrified tiles sqm 1.10 398.00 18% 437.80 516.60 Labour Sqm 1 161 161 600X600 Vetrified tiles sqm 1.10 398 18% 437.80 516.60
Cement bag 0.23 290.00 28% 66.29 84.85 Tools L/S 1 20 20 Cement bag 0.23 290 28% 66.29 84.85
Sand cum 0.05 0.80 5% 0.04 0.04 Sand cum 0.05 1 5% 0.04 0.04
Grout Kg 0.01 108.00 18% 1.08 1.27 Grout Kg 0.01 108 18% 1.08 1.27
Total 505.20 602.76 Labour Sqm 1.00 161 161.00 161.00
Tools L/S 1.00 20 20.00 20.00
Total 686.20 783.76
Vitrified Skirting Vitrified Skirting Vitrified Skirting
600X600 Vetrified tiles sqm 0.08 398.00 18% 32.84 38.75 Labour Sqm 1 180 180 600X600 Vetrified tiles sqm 0.08 398 18% 32.84 38.75
Cement bag 0.02 290.00 28% 4.97 6.36 Tools L/S 1 20 20 Cement bag 0.02 290 28% 4.97 6.36
Sand cum 0.00 0.80 5% 0.00 0.00 Sand cum 0.00 1 5% 0.00 0.00
Grout Kg 0.00 108.00 18% 0.08 0.10 Grout Kg 0.00 108 18% 0.08 0.10
Total 37.89 45.21 Labour Sqm 1.00 180 180.00 180.00
Tools L/S 1.00 20 20.00 20.00
Total 237.89 245.21
 Material cost Labour cost Total cost
Description Description Description
Basic Basic
Unit Qty Rate GST % amount Amount Unit Qty Rate GST % Amount Unit Qty Rate GST %
amount Amount

Ceramic Tiles Ceramic Tiles Ceramic Tiles

600X600 Ceramic tiles sqm 1.10 398.00 18% 437.80 516.60 Labour Sqm 1 172 172 600X600 Ceramic tiles sqm 1.10 398 18% 437.80 516.60
Cement bag 0.24 290.00 28% 70.16 89.80 Tools L/S 1 20 20 Cement bag 0.24 290 28% 70.16 89.80
Sand cum 0.03 0.80 5% 0.03 0.03 Sand cum 0.03 1 5% 0.03 0.03
Grout Kg 0.01 108.00 18% 1.08 1.27 Grout Kg 0.01 108 18% 1.08 1.27
Total 509.06 607.71 Labour Sqm 1 172 0% 172 172
Tools L/S 1 20 0% 20 20
Total 701.06 799.71
Ceramic Dado Ceramic Dado Ceramic Dado
600X600 Ceramic tiles sqm 1.15 398.00 18% 457.70 540.09 Labour Sqm 1 190 190 600X600 Ceramic tiles sqm 1.15 398 18% 457.70 540.09
Cement bag 0.20 290.00 28% 58.46 74.83 Tools L/S 1 20 20 Cement bag 0.20 290 28% 58.46 74.83
Sand cum 0.02 0.80 5% 0.02 0.02 Sand cum 0.02 1 5% 0.02 0.02
Adhesive Kg 0.04 25 18% 1.00 1.18 Adhesive Kg 0.04 25 18% 1.00 1.18
Grout Kg 0.01 108.00 18% 1.08 1.27 Grout Kg 0.01 108 18% 1.08 1.27
Total 518.26 617.39 Labour Sqm 1.00 190 190.00 190.00
Tools L/S 1.00 20 20.00 20.00
Total 728.26 827.39
Ceramic Skirting Ceramic Skirting Ceramic Skirting
600X600 Ceramic tiles sqm 0.08 398.00 18% 32.84 38.75 Labour Sqm 1 190 190 600X600 Ceramic tiles sqm 0.08 398 18% 32.84 38.75
Cement bag 0.02 290.00 28% 5.26 6.74 Tools L/S 1 20 20 Cement bag 0.02 290 28% 5.26 6.74
Sand cum 0.00 0.80 5% 0.00 0.00 Sand cum 0.00 1 5% 0.00 0.00
Grout Kg 0.00 108.00 18% 0.08 0.10 Grout Kg 0.00 108 18% 0.081 0.10
Total 38.18 45.58 Labour Sqm 1.00 190 0% 190 190.00
Tools L/S 1.00 20 0% 20 20.00
Total 248.18 255.58
Granite Granite Granite
Ledge wall coping Ledge wall coping 0 0.00 0 0% 0.00 0.00
Granite Sqm 0.18 95.00 18% 17.10 20.18 Ledge wall coping Granite Sqm 0.18 95 18% 17.10 20.18
Cement Bag 0.20 290.00 28% 58.46 74.83 Labour charges Sqm 1.00 250 250 Cement Bag 0.20 290 28% 58.46 74.83
Sand cum 0.03 0.80 5% 0.02 0.02 Sand cum 0.03 1 5% 0.02 0.02
Total 75.59 95.04 Labour charges Sqm 1.00 250 0% 250.00 250.00
Total 325.59 345.04
Lift cladding Lift cladding Lift cladding
Wall Cladding granite Sqm 1.20 115.00 18% 138.00 162.84 Labour charges Sqm 1.00 450 450 Wall Cladding granite Sqm 1.20 115 18% 138.00 162.84
Cement Bag 0.48 290.00 28% 137.75 176.32 Cement Bag 0.48 290 28% 137.75 176.32
White / Coloured cement (tile joint grout) Kg 0.01 18.40 18% 0.24 0.28 White / Coloured cement (tile joint grout) Kg 0.01 18 18% 0.24 0.28
Araldite Kg 0.21 18% 0.00 0.00 Araldite Kg 0.21 0 18% 0.00 0.00
Crushed sand Cum 0.01 64.00 5% 0.61 0.64 Crushed sand Cum 0.01 64 5% 0.61 0.64
Total 276.60 340.08 Labour charges Sqm 1.00 450 450.00 450.00
Staircase Granite-Steps & Landing Total 726.60 790.08

Staircase Granite-Steps & Landing Labour charges Sqm 1.00 270 270 Staircase Granite-Steps & Landing

Granite Sqm 1.10 50.00 18% 55.00 64.90 Granite Sqm 1.10 50 18% 55.00 64.90
Cement Bag 0.24 290.00 28% 70.16 89.80 Cement Bag 0.24 290 28% 70.16 89.80
Sand Cum 0.03 0.80 5% 0.03 0.03 Sand Cum 0.03 1 5% 0.03 0.03
White / Coloured cement (tile joint grout) Kg 0.01 18.40 18% 0.22 0.26 White / Coloured cement (tile joint grout) Kg 0.01 18 18% 0.22 0.26
Total 125.40 154.99 Staircase Granite-Riser Labour charges Sqm 1.00 270 0% 270.00 270.00
Labour charges Sqm 1.00 270 270 Total 395.40 424.99
Staircase Granite-Riser Staircase Granite-Riser
Granite Sqm 0.18 50.00 18% 9.00 10.62 Granite Sqm 0.18 50 18% 9.00 10.62
Cement Bag 0.20 290.00 28% 58.00 74.24 Cement Bag 0.20 290 28% 58.00 74.24
Sand Cum 0.10 0.80 5% 0.08 0.08 Sand Cum 0.10 1 5% 0.08 0.08
White / Coloured cement (tile joint grout) Kg 0.01 18.40 18% 0.22 0.26 Kitchen Granite White / Coloured cement (tile joint grout) Kg 0.01 18 18% 0.22 0.26
Total 67.30 85.20 Labour charges Sqm 1.00 450 450 Labour charges Sqm 1.00 270 0% 270.00 270.00
Total 337.30 355.20
Kitchen Granite Kitchen Granite
Granite for Kitchen Platform Sqm 1.20 50.00 18% 60.00 70.80 Granite for Kitchen Platform Sqm 1.20 50 18% 60.00 70.80
Cement Bag 0.04 290.00 28% 11.02 14.11 Cement Bag 0.04 290 28% 11.02 14.11
Crushed sand cum 0.00 0.80 5% 0.00 0.00 Crushed sand cum 0.00 1 5% 0.00 0.00
Silicon sealant (300ml) tube 0.29 18.40 18% 5.34 6.30 Silicon sealant (300ml) tube 0.29 18 18% 5.34 6.30
Total 76.36 91.21 Labour charges Sqm 1.00 450 450.00 450.00
Total 526.36 541.21
Painting work Painting work Painting work
Internal Painting : Internal Painting : Internal Painting :
Two coat putty with 0.8sqm/kg kg 1.35 18.96 18% 25.60 30.20 Labour charges Sqm 1 62 62 Two coat putty with 0.8sqm/kg kg 1.35 19 18% 25.60 30.20
One coat primer with coverage 10sqm/lit Lit 0.10 62.00 18% 6.20 7.32 One coat primer with coverage 10sqm/lit Lit 0.10 62 18% 6.20 7.32
 Material cost Labour cost Total cost
Description Description Description
Basic Basic
Unit Qty Rate GST % amount Amount Unit Qty Rate GST % Amount Unit Qty Rate GST %
amount Amount

Two coat Internal Emulsion with coverage .@ 6sqm/lit lit 0.17 66.00 18% 11.00 12.98 Two coat Internal Emulsion with coverage .@ 6sqm/lit lit 0.17 66 18% 11.00 12.98
Brush, Thinner etc LS 1.00 25.00 18% 25.00 29.50 Brush, Thinner etc LS 1.00 25 18% 25.00 29.50
Total 67.80 80.00 Labour charges Sqm 1.00 62 0% 61.87 61.87
External Painting : Total 129.67 141.87
One coat primer with coverage 10sqm/lit Lit 0.10 95.00 18% 9.50 11.21 Labour charges Sqm 1 48 48 External Painting :
One coat putty with 1.5sqm/kg kg 0.80 18.96 18% 15.17 17.90 Gandola and Grinding charges Sqm 1 10 10 One coat primer with coverage 10sqm/lit Lit 0.10 95 18% 9.50 11.21
Two coat exterior Emulsion with coverage .@ 5sqm/lit lit 0.22 160.00 18% 35.20 41.54 One coat putty with 1.5sqm/kg kg 0.80 19 18% 15.17 17.90
Brush, Thinner etc LS 1.00 25.00 18% 25.00 29.50 Two coat exterior Emulsion with coverage .@ 5sqm/lit lit 0.22 160 18% 35.20 41.54
Total 84.87 100.14 Brush, Thinner etc LS 1.00 25 18% 25.00 29.50
BasementPainting : Labour charges Sqm 1.00 48 0% 48.42 48.42
One coat primer with coverage 7sqm/lit lit 0.07 62.00 18% 4.34 5.12 Labour charges Sqm 1 35 35 Gandola and Grinding charges Sqm 1.00 10 0% 10.00 10.00
Two coat exterior Emulsion with coverage .@ 5sqm/lit lit 0.22 160.00 18% 35.20 41.54 Total 143.29 158.56
Total 124.41 146.80 BasementPainting :
Enamel Paint for railing ,Grills & pergola & Fabrication works One coat primer with coverage 7sqm/lit lit 0.07 62 18% 4.34 5.12
Oil paint for Grill & Railing Sqm Labour charges Sqm 1 129 129 Two coat exterior Emulsion with coverage .@ 5sqm/lit lit 0.22 160 18% 35.20 41.54
Oil Paint - White lit 0.14 200.00 18% 28.50 33.63 Labour charges Sqm 1.00 35 0% 34.97 34.97
YELLOW ZINC CHROMATE PRIMER-20 LTRS lit 0.14 150.00 18% 21.38 25.22 Total 74.51 81.63
Thinner lit 0.14 90.00 15.08 Enamel Paint for railing ,Grills & pergola & Fabrication
18% 12.78 works
Brush, Thinner etc LS 1.00 160.00 18% 160.00 188.80 Oil paint for Grill & Railing Sqm 0.00 0 0% 0.00 0.00
Total 222.66 262.73 Oil Paint - White lit 0.14 200 18% 28.50 33.63
YELLOW ZINC CHROMATE PRIMER-20 LTRS lit 0.14 150 18% 21.38 25.22
Thinner lit 0.14 90 18% 12.78 15.08
Brush, Thinner etc LS 1.00 160 18% 160.00 188.80
Labour charges Sqm 1.00 129 0% 129.12 129.12
Total 351.78 391.85
Door frame Door Frames Door Frames
Main door : Main door :
Door Frame : Saal wood / Acacia is considered for door
Door Frame : Saal wood / Acacia is considered for door fame with 2" x 5" Nos 1.00 2700.00 3186.00 Labour charges Nos 1 600 600 fame with 2" x 5" section. With target price @ Rs : 800- Nos 1.00 2700.00 2700.00 3186.00
section. With target price @ Rs : 800-1000/cft 18% 2700.00 18%
1000/cft

Architrey / moulding with 25mm x 8-10mm section rft 19.70 14.00 18% 275.84 325.49 Architrey / moulding with 25mm x 8-10mm section rft 19.70 14.00 18% 275.84 325.49

Anchor fastner 10mm x 110mm nos 6.00 14.00 18% 84.00 99.12 Anchor fastner 10mm x 110mm nos 6.00 14.00 18% 84.00 99.12
Total 3059.84 3610.61 Door Shutter and Accessories :
Door Shutter and Accessories : 35mm Skin moulded flush door shutter with paint finish Nos 1.00 4200.00 18% 4200.00 4956.00
35mm Skin moulded flush door shutter with paint finish Nos 1.00 4200.00 18% 4200.00 4956.00 Main door lock set Europa or equivalent make no 1.00 900.00 18% 900.00 1062.00
Main door lock set Europa or equivalent make no 1.00 900.00 18% 900.00 1062.00 Stainless Steel Hinges 125mm (Mat finished) no 4.00 58.00 18% 232.00 273.76
Stainless Steel Hinges 125mm (Mat finished) no 4.00 58.00 18% 232.00 273.76 Mat finished screws (35 x 8) no 32.00 25.00 18% 800.00 944.00
Mat finished screws (35 x 8) no 32.00 25.00 944.00 Tower bolt 8" with mat finish (Stainless no 1.00 85.00 85.00 100.30
18% 800.00 Steel/Aluminum ) 18%
Tower bolt 8" with mat finish (Stainless Steel/Aluminum ) no 1.00 85.00 18% 85.00 100.30 Handle 7" no 1.00 600.00 18% 600.00 708.00
Handle 7" no 1.00 600.00 18% 600.00 708.00 Eye piece no 1.00 35.00 18% 35.00 41.30
Eye piece no 1.00 35.00 18% 35.00 41.30 Magnetic stopper no 1.00 60.00 18% 60.00 70.80
Magnetic stopper no 1.00 60.00 18% 60.00 70.80 Labour charges Nos 1.00 600.00 600.00 600.00

Total 8156.16 Painting Charges: Provoiding and applying one coat Nos 1.00 1000.00 1000.00 1180.00
6912.00 wood primer and two coats of Polish for frames 18%
Bedroom Door Total 11571.84 13546.77
Door Frame : Saal wood / Acacia is considered for door fame with 2" x 4"
section. With target price @ Rs : 800-1000/cft Nos 1.00 1950.00 18% 1950.00 2301.00 Labour charges Nos 1.00 550.00 550.00 Bedroom Door

Door Frame : Saal wood / Acacia is considered for door

Architrey / moulding with 25mm x 8-10mm section rft 17.71 1.00 18% 17.71 20.90 fame with 2" x 4" section. With target price @ Rs : 800- Nos 1.00 1950.00 18% 1950.00 2301.00
1000/cft
Anchor fastner 10mm x 110mm nos 6.00 14.00 18% 84.00 99.12 Architrey / moulding with 25mm x 8-10mm section rft 17.71 1.00 18% 17.71 20.90
Total 2051.71 2421.02 Anchor fastner 10mm x 110mm nos 6.00 14.00 18% 84.00 99.12
Door Shutter and Accessories :
Door Shutter and Accessories : 30mm flush door shutter with paint finish nos 1.00 2264.00 18% 2264.00 2671.52
30mm flush door shutter with paint finish nos 1.00 2264.00 18% 2264.00 2671.52 Cylendrical lock with key nos 1.00 375.00 18% 375.00 442.50
Cylendrical lock with key nos 1.00 375.00 18% 375.00 442.50 Stainless Steel Hinges 100mm (Mat finished) nos 3.00 52.00 18% 156.00 184.08
Stainless Steel Hinges 100mm (Mat finished) nos 3.00 52.00 18% 156.00 184.08 Mat finished screws (35 x 8) nos 24.00 25.00 18% 600.00 708.00
Mat finished screws (35 x 8) nos 24.00 25.00 708.00 Tower bolt 6" with mat finish (Stainless nos 1.00 60.00 60.00 70.80
18% 600.00 Steel/Aluminum ) 18%
Tower bolt 6" with mat finish (Stainless Steel/Aluminum ) nos 1.00 60.00 18% 60.00 70.80 Magnetic Stopper nos 1.00 60.00 18% 60.00 70.80
Magnetic Stopper nos 1.00 60.00 18% 60.00 70.80 Labour charges Nos 1.00 550.00 0% 550.00 550.00
Painting Charges: Provoiding and applying one coat
Total 3515.00 4147.70 wood primer and two coats of Polish for frames Nos 1.00 700.00 18% 700.00 826.00
Total 6816.71 7944.72
Toilet Door
Door Frame : Saal wood / Acacia is considered for door fame with 2" x 4" Nos 1.00 1900.00 2242.00 Labour charges Nos 1.00 550.00 550.00 Toilet Door
section. With target price @ Rs : 800-1000/cft 18% 1900.00

Door Frame : Saal wood / Acacia is considered for door

Architrey / moulding with 25mm x 8-10mm section rft 17.38 14.00 18% 243.38 287.18 fame with 2" x 4" section. With target price @ Rs : 800- Nos 1.00 1900.00 18% 1900.00 2242.00
1000/cft
Anchor fastner 10mm x 110mm nos 6.00 14.00 18% 84.00 99.12 Architrey / moulding with 25mm x 8-10mm section rft 17.38 14.00 18% 243.38 287.18
Total 2227.38 2628.30 Anchor fastner 10mm x 110mm nos 6.00 14.00 18% 84.00 99.12
Door Shutter and Accessories :
Door Shutter and Accessories : 30mm flush door shutter with paint finish Nos 1.00 1980.00 18% 1980.00 2336.40
30mm flush door shutter with paint finish Nos 1.00 1980.00 18% 1980.00 2336.40 Cylendrical lock without key Nos 1.00 375.00 18% 375.00 442.50
Cylendrical lock without key Nos 1.00 375.00 18% 375.00 442.50 Stainless Steel Hinges 100mm (Mat finished) Nos 3.00 52.00 18% 156.00 184.08
 Material cost Labour cost Total cost
Description Description Description
Basic Basic
Unit Qty Rate GST % amount Amount Unit Qty Rate GST % Amount Unit Qty Rate GST %
amount Amount
Stainless Steel Hinges 100mm (Mat finished) Nos 3.00 52.00 18% 156.00 184.08 Mat finished screws (35 x 8) Nos 24.00 25.00 18% 600.00 708.00
Tower bolt 4" with mat finish (Stainless
Mat finished screws (35 x 8) Nos 24.00 25.00 18% 600.00 708.00 Steel/Aluminum ) Nos 1.00 40.00 18% 40.00 47.20
Tower bolt 4" with mat finish (Stainless Steel/Aluminum ) Nos 1.00 40.00 18% 40.00 47.20 PVC Gattu Nos 1.00 12.00 18% 12.00 14.16
PVC Gattu Nos 1.00 12.00 14.16 Painting Charges: Provoiding and applying one coat Nos 1.00 700.00 700.00 826.00
18% 12.00 wood primer and two coats of Polish for frames 18%
Total 3163.00 3732.34 Labour charges Nos 1.00 550.00 550.00 550.00
Total 6640.38 7736.64
Main Door Painting
Painting Charges: Provoiding and applying one coat wood primer and two
coats of Polish for frames Nos 1.00 1000.00 18% 1000.00 1180.00
Total 1000.00 1180.00

Bed Room Door Painting

Painting Charges: Provoiding and applying one coat wood primer and two
coats of Polish for frames Nos 1.00 700.00 18% 700.00 826.00
Total 700.00 826.00
Toilet Door Painting
Painting Charges: Provoiding and applying one coat wood primer and two Nos 1.00 700.00 826.00
coats of Polish for frames 18% 700.00
Total 700.00 826.00

MS Railing Work MS Railing Work

MS material 1.05 Kgs 70.00 18% 73.50 86.73 Labour 1 Kgs 30.00 30.00 MS material 1.05 Kgs 70.00 18% 73.50 86.73
Labour 1.00 Kgs 30.00 30.00 30.00
73.50 86.73 Total 103.50 116.73
Aluminium windows
 M 10.00 M 10.00
1.00 4.00 8.00 13.00 1.00 3.00 6.00 10.00

Wet mix 1.00 M3 Wet mix 1.00 M3

Dry mix 1.54 M3 Dry mix 1.54 M3

Cement 170.58 kg Cement 221.76 kg

3.41 Bag 4.44 Bag

Sand 10.86 cft Sand 10.59 cft

Aggregate 33.47 cft 20.08 20 mm Aggregate 32.63 cft 19.58 20 mm

13.39 12 mm 13.05 12 mm

M 10.00 Tile 0.60 0.60 THk

1.00 2.00 4.00 7.00 CM 1.00 6.00 0.04 m

Wet mix 1.00 M3 Area 1.00 M2

Dry mix 1.54 M3
No of tiles 3.00
Cement 316.80 kg
6.34 Bag Wt volume 0.040

Sand 10.09 cft Dry volume 0.056

Aggregate 31.08 cft 18.65 20 mm Cement 0.008 cum

12.43 12 mm 0.229 bags

M 50.00 Sand 0.048 cum

1.00 1.50 3.00 5.50

Wet mix 1.00 M3

Dry mix 1.54 M3
Ceramic 0.60 0.60 THk
Cement 403.20 kg CM 1.00 4.00 0.03 m
8.06 Bag
Area 1.00 M2
GGBS
No of tiles 3.00
Sand 14.83 cft
Wt volume 0.030
Aggregate 29.66 cft 17.80 20.00 mm
11.87 12.00 mm Dry volume 0.042

Admixture Cement 0.008 cum

12.096 kg
0.242 bags

Granite THk Sand 0.034 cum

CM 1.00 4.00 0.03 m

Area 1.00 M2
Dado 0.30 0.30 THk
CM 1.00 3.00 0.02 m

Wt volume 0.025 Area 1.00 M2

Dry volume 0.035 No of tiles 11.00

Cement 0.007 cum Wt volume 0.020

10.080 kg
0.202 bags Dry volume 0.028

Sand 0.028 cum Cement 0.007 cum

10.080 kg
0.202 bags

Granite THk Sand 0.021 cum

CM 1.00 4.00 0.03 m

Area 1.00 M2
Plastering THk
CM 1.00 6.00 0.02 m

Wt volume 0.030 Area 1.00 M2

Dry volume 0.042 Wt volume 0.015 cum

Adding 5 %
Cement 0.008 cum wastage 0.01575 cum
12.096 kg
0.242 bags Dry volume 0.020

Sand 0.034 cum Cement 0.003 cum 28.80

4.104 kg
0.082 bags

Blockwork-100mm 0.10 0.10 0.20 Sand 0.017 cum

CM 1.00 6.00

Area 1.00 m2
Volume of
1 Brick 0.002 cum Blockwork-200mm 0.20 0.20 0.40
CM 1.00 6.00
Num of bric 50.00 nos
Area 1.00 m2
Volume of
brick for 1 Volume of 1
sqm 0.077 cum Brick 0.01 cum

Volume of 0.023 cum Num of bricks 12.50 nos

Wt volume 0.023 cum

Volume of brick
for 1 sqm 0.176 cum
Adding 5
%
wastage 0.0242025 cum
Volume of morta 0.02 cum
Dry volume 0.032 cum Wt volume 0.024 cum

Adding 5 %
Cement 0.005 cum wastage 0.025213 cum
6.622 kg
0.132 bags Dry volume 0.034 cum

Sand 0.028 cum Cement 0.005 cum

6.898 kg
0.138 bags

Sand 0.029 cum

 Material cost Labour cost Total cost
Description Description Description
Unit Qty Rate GST % Basic Amount Unit Qty Rate GST % Amount Unit Qty Rate Basic Amount
GST %
amount amount

SUB STRUCTURE BASEMENT TO GF SUB STRUCTURE BASEMENT TO GF SUB STRUCTURE BASEMENT TO GF

Concrete - Regular 0.58 Concrete - Regular M10 Grade-1:3:6
M10 Grade-1:3:6 Cement : kg 70.00 6 28% 420.00 537.60
Cement : kg 70.00 6.00 28% 420.00 537.60 Plant & Machinery pumping charges per cum Rs/Cum 1 350 350 GGBS kg 50.00 4 5% 200.00 200.10
GGBS kg 50.00 4.00 5% 200.00 200.10 Labour pouring Rs/Cum 1 150 150 M-Sand kg 943.00 1 5% 754.40 792.12
M-Sand kg 943.00 0.80 5% 754.40 792.12 12mm Aggregate kg 478.00 1 5% 277.24 277.38
12mm Aggregate kg 478.00 0.58 5% 277.24 277.38 20mm Aggregate kg 600.00 1 5% 348.00 348.17
20mm Aggregate kg 600.00 0.58 5% 348.00 348.17 Admixture kg 1.00 108 18% 108.00 108.19
Admixture kg 1.00 108.00 18% 108.00 108.19 Wastage @ 3% 63.23 67.91
Wastage @ 3% 63.23 67.91 Plant & Machinery pumping charges per cum Rs/Cum 1.00 350 0% 350.00 350.00
Total 2170.87 2331.47 Labour pouring Rs/Cum 1.00 150 0% 150.00 150.00
M50 Grade Total 2670.87 2831.47
Cement : kg 450.00 6.00 28% 2700.00 3456.00
GGBS kg 100.00 4.00 5% 400.00 400.20 Plant & Machinery pumping charges per cum Rs/Cum 1 350 350 M50 Grade
M-Sand kg 660.00 0.80 5% 528.00 554.40 Labour pouring Rs/Cum 1 150 150 Cement : kg 450.00 6 28% 2700.00 3456.00
12mm Aggregate kg 434.00 0.58 5% 251.72 251.85 GGBS kg 100.00 4 5% 400.00 400.20
20mm Aggregate kg 654.00 0.58 5% 379.32 379.51 M-Sand kg 660.00 1 5% 528.00 554.40
Admixture kg 2.20 108.00 18% 237.60 238.03 12mm Aggregate kg 434.00 1 5% 251.72 251.85
Wastage @ 3% 134.90 158.40 20mm Aggregate kg 654.00 1 5% 379.32 379.51
Total 4631.54 5438.38 Admixture kg 2.20 108 18% 237.60 238.03
Wastage @ 3% 134.90 158.40
Plant & Machinery pumping charges per cum Rs/Cum 1.00 350 350.00 350.00
Labour pouring Rs/Cum 1.00 150 150.00 150.00
M40 Grade Total 5131.54 5938.38
Cement : kg 318.00 6.00 28% 1908.00 2442.24 M40 Grade
GGBS kg 103.00 4.00 5% 412.00 412.21 Plant & Machinery pumping charges per cum Rs/Cum 1 350 350 Cement : kg 318.00 6 28% 1908.00 2442.24
M-Sand kg 769.00 0.80 5% 615.20 645.96 Labour pouring Rs/Cum 1 150 150 GGBS kg 103.00 4 5% 412.00 412.21
12mm Aggregate kg 452.00 0.58 5% 262.16 262.29 M-Sand kg 769.00 1 5% 615.20 645.96
20mm Aggregate kg 679.00 0.58 5% 393.82 394.02 12mm Aggregate kg 452.00 1 5% 262.16 262.29
Admixture kg 1.60 108.00 18% 172.80 173.11 20mm Aggregate kg 679.00 1 5% 393.82 394.02
Wastage @ 3% 112.92 129.89 Admixture kg 1.60 108 18% 172.80 173.11
Total 3876.90 4459.72 Plant & Machinery pumping charges per cum Rs/Cum 1.00 350 350.00 350.00
M30 Grade Labour pouring Rs/Cum 1.00 150 150.00 150.00
Cement : kg 250.00 6.00 28% 1500.00 1920.00 Total 4263.98 4829.83
GGBS kg 130.00 4.00 5% 520.00 520.26 Plant & Machinery pumping charges per cum Rs/Cum 1 350 350 M30 Grade
M-Sand kg 780.00 0.80 5% 624.00 655.20 Labour pouring Rs/Cum 1 150 150 Cement : kg 250.00 6 28% 1500.00 1920.00
12mm Aggregate kg 450.00 0.58 5% 261.00 261.13 GGBS kg 130.00 4 5% 520.00 520.26
20mm Aggregate kg 640.00 0.58 5% 371.20 371.39 M-Sand kg 780.00 1 5% 624.00 655.20
Admixture kg 1.40 108.00 18% 151.20 151.47 12mm Aggregate kg 450.00 1 5% 261.00 261.13
Wastage @ 3% 102.82 116.38 20mm Aggregate kg 640.00 1 5% 371.20 371.39
Total 3530.22 3995.83 Admixture kg 1.40 108 18% 151.20 151.47
Wastage @ 3% 102.82 116.38
M25 Grade Plant & Machinery pumping charges per cum Rs/Cum 1.00 350 350.00 350.00
Cement : kg 210.00 6.00 28% 1260.00 1612.80 Plant & Machinery pumping charges per cum Rs/Cum 1 350 350 Labour pouring Rs/Cum 1.00 150 150.00 150.00
GGBS kg 130.00 4.00 5% 520.00 520.26 Labour pouring Rs/Cum 1 150 150 Total 4030.22 4495.83
M-Sand kg 820.00 0.80 5% 656.00 688.80 M25 Grade
12mm Aggregate kg 450.00 0.58 5% 261.00 261.13 Cement : kg 210.00 6 28% 1260.00 1612.80
20mm Aggregate kg 640.00 0.58 5% 371.20 371.39 GGBS kg 130.00 4 5% 520.00 520.26
Admixture kg 1.30 108.00 18% 140.40 140.65 M-Sand kg 820.00 1 5% 656.00 688.80
Wastage @ 3% 96.26 107.85 12mm Aggregate kg 450.00 1 5% 261.00 261.13
Total 3304.86 3702.88 20mm Aggregate kg 640.00 1 5% 371.20 371.39
 Material cost Labour cost Total cost
Description Description Description
Basic Basic
Unit Qty Rate GST % Amount Unit Qty Rate GST % Amount Unit Qty Rate GST % Amount
amount amount
M20 Grade Admixture kg 1.30 108 18% 140.40 140.65
Cement : kg 210.00 6.00 28% 1260.00 1612.80 Plant & Machinery pumping charges per cum Rs/Cum 1 350 350 Wastage @ 3% 96.26 107.85
GGBS kg 70.00 4.00 5% 280.00 280.14 Labour pouring Rs/Cum 1 150 150 Plant & Machinery pumping charges per cum Rs/Cum 1.00 350 350.00 350.00
M-Sand kg 920.00 0.80 5% 736.00 772.80 Labour pouring Rs/Cum 1.00 150 150.00 150.00
12mm Aggregate kg 592.00 0.58 5% 343.36 343.53 Total 3804.86 4202.88
20mm Aggregate kg 480.00 0.58 5% 278.40 278.54 M20 Grade
Admixture kg 1.00 108.00 18% 108.00 108.19 Cement : kg 210.00 6 28% 1260.00 1612.80
Wastage @ 3% 90.17 101.88 GGBS kg 70.00 4 5% 280.00 280.14
Total 3095.93 3497.89 M-Sand kg 920.00 1 5% 736.00 772.80
12mm Aggregate kg 592.00 1 5% 343.36 343.53
20mm Aggregate kg 480.00 1 5% 278.40 278.54
Admixture kg 1.00 108 18% 108.00 108.19
Wastage @ 3% 90.17 101.88
Plant & Machinery pumping charges per cum Rs/Cum 1.00 350 0% 350.00 350.00
Labour pouring Rs/Cum 1.00 150 0% 150.00 150.00
Total 3595.93 3997.89

Conventional formwork Conventional formwork Conventional formwork

Plywood Nos 0.17 1600.00 0.18 268.74 317.12 Labour Rs/Sqm 1 230 230 Plywood Nos 0.17 1600 18% 268.74 317.12
Supporting wood Nos 0.11 0.18 0.00 0.00 P&M - Supporting wood Nos 0.11 0 18% 0.00 0.00
Nails Kg 0.10 65.00 0.18 6.50 7.67 Nails Kg 0.10 65 18% 6.50 7.67
Binding wire Kg 0.02 70.00 0.18 1.40 1.40 Binding wire Kg 0.02 70 18% 1.40 1.40
Shuttering oil Ltrs 0.10 78.00 0.18 7.80 7.81 Shuttering oil Ltrs 0.10 78 18% 7.80 7.81
Total 284.44 334.01 Labour Rs/Sqm 1.00 230 230.00 230.00
P&M L/S 1.00 20 20.00 20.00
Total 534.44 584.01
Mivan formwork Mivan formwork Mivan formwork
Mivan material SQM 1.00 370.00 18% 370.00 436.60 Labour Rs/Cum 1 180 180 Mivan material SQM 1.00 370 18% 370.00 436.60
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 377.80 445.80 Labour Rs/Cum 1.00 180 180.00 180.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 567.80 635.80
Mivan formwork:wall Initial setting(1st floor) Mivan formwork:wall Initial setting(1st floor) Mivan formwork:wall Initial setting(1st floor)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 175 175 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 175 175.00 175.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 442.80 489.20
Mivan formwork :Slab Initial setting(1st floor) Mivan formwork :Slab Initial setting(1st floor) Mivan formwork :Slab Initial setting(1st floor)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 165 165 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 165 165.00 165.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 432.80 479.20
Mivan formwork:wall (2nd floor to 10th floor) Mivan formwork:wall (2nd floor to 10th floor) Mivan formwork:wall (2nd floor to 10th floor)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 110 110 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 110 0.00 110.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 267.80 424.20
Mivan formwork :Slab (2nd floor to 10th floor) Mivan formwork :Slab (2nd floor to 10th floor) Mivan formwork :Slab (2nd floor to 10th floor)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 100 100 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 100 100.00 100.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 367.80 414.20
Mivan formwork:wall (11th floor to 20th floor) Mivan formwork:wall (11th floor to 20th floor) Mivan formwork:wall (11th floor to 20th floor)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 120 120 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 120 120.00 120.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 387.80 434.20
Mivan formwork :Slab (11th floor to 20th floor) Mivan formwork :Slab (11th floor to 20th floor) Mivan formwork :Slab (11th floor to 20th floor)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 110 110 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 110 110.00 110.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 377.80 424.20
Mivan formwork:wall (21st floor to terrace) Mivan formwork:wall (21st floor to terrace) Mivan formwork:wall (21st floor to terrace)
 Material cost Labour cost Total cost
Description Description Description
Basic Basic
Unit Qty Rate GST % Amount Unit Qty Rate GST % Amount Unit Qty Rate GST % Amount
amount amount
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 130 130 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 130 130.00 130.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 397.80 444.20
Mivan formwork :Slab (21st floor to terrace) Mivan formwork :Slab (21st floor to terrace) Mivan formwork :Slab (21st floor to terrace)
Mivan material SQM 1.00 250.00 18% 250.00 295.00 Labour Rs/Cum 1 120 120 Mivan material SQM 1.00 250 18% 250.00 295.00
Shuttering oil Ltrs 0.10 78.00 18% 7.80 9.20 P&M Rs/Cum 1 10 10 Shuttering oil Ltrs 0.10 78 18% 7.80 9.20
Total 257.80 304.20 Labour Rs/Cum 1.00 120 120.00 120.00
P&M Rs/Cum 1.00 10 10.00 10.00
Total 387.80 434.20
Reinforcement Steel Reinforcement Steel Reinforcement Steel
Material rate MT 1.02 64000.00 18% 65280.00 77030.40 Labour Rs/MT 1 5500 5,500 Material rate MT 1.02 64000 18% 65280.00 77030.40
Binding wire(10kg/MT) kg 10.00 70.00 18% 700.00 826.00 P&M 1 - Binding wire(10kg/MT) kg 10.00 70 18% 700.00 826.00
Total 65980.00 77856.40 Labour Rs/MT 1.00 5500 5500.00 5500.00
P&M L/S 1.00 20 20.00 20.00
Total 71500.00 83376.40
Blockwork Blockwork Blockwork
Block Nos 50.00 31.00 18% 1550.00 1829.00 Labour SQM 1 150 150 Block Nos 50.00 31 18% 1550.00 1829.00
Cement bag 0.13 290.00 28% 66.29 84.85 - Cement bag 0.13 290 28% 66.29 84.85
Sand cum 0.03 0.80 5% 0.04 0.04 Sand cum 0.03 1 5% 0.04 0.04
Total 1616.32 1913.89 Labour SQM 1.00 150 150.00 0.00
Total 1766.32 1913.89
Plastering(CM-1:6) Plastering(CM-1:6) Plastering(CM-1:6)
Cement bag 0.08 290.00 28% 23.80 30.47 Labour SQM 1 130 130 Cement bag 0.08 290 28% 23.80 30.47
Sand cum 0.02 0.80 5% 0.01 0.01 - Sand cum 0.02 1 5% 0.01 0.01
Tools & others L/S 1.00 10.00 10.00 10.00 Tools & others L/S 1.00 10 0% 10.00 10.00
Total 33.82 40.48 Labour SQM 1.00 130 0% 130.00 130.00
Total 163.82 170.48
Plastering(CM-1:4) Plastering(CM-1:4) Plastering(CM-1:4)
Cement bag 0.11 290.00 28% 33.32 42.66 Labour SQM 1 130 130 Cement bag 0.11 290 28% 33.32 42.66
Sand cum 0.02 0.80 5% 0.01 0.01 - Sand cum 0.02 1 5% 0.01 0.01
Tools & others L/S 1.00 10.00 10.00 10.00 Tools & others L/S 1.00 10 0% 10.00 10.00
Total 43.34 52.67 Labour SQM 1.00 130 0% 130.00 130.00
Total 173.34 182.67
Water proofing Water proofing Water proofing
Toilet, Balcony & Utility Toilet, Balcony & Utility
Surface cleaning & preparation Sqm 1.00 100.00 100.00 100.00 Labour charges Sqm 1 200 200 Surface cleaning & preparation Sqm 1.00 100 0% 100.00 100.00
Brush bond rfx coating Sqm 1.00 148.70 18% 148.70 175.46 Brush bond rfx coating Sqm 1.00 149 18% 148.70 175.46
Screed concrete Cum 0.08 960.00 72.00 72.00 Screed concrete Cum 0.08 960 0% 72.00 72.00
Total 320.70 347.46 Labour charges Sqm 1.00 200 0% 200 200
Total 520.70 547.46
Terrace & podium Tanks Terrace & podium Tanks
Surface cleaning & preparation Sqm 1.00 100.00 100.00 100.00 Labour charges Sqm 1 300 300 Surface cleaning & preparation Sqm 1.00 100 0% 100.00 100.00
Brush bond rfx coating Sqm 1.00 148.70 18% 148.70 175.46 Brush bond rfx coating Sqm 1.00 149 18% 148.70 175.46
Screed concrete Cum 0.08 960.00 72.00 72.00 Screed concrete Cum 0.08 960 0% 72.00 72.00
Total 320.70 347.46 Labour charges Sqm 1.00 300 300.00 300.00
Total 620.70 647.46
Bore packing Bore packing
K10 PU Plus kg 0.13 350.00 18% 47.18 55.67 Labour charges Sqm 1 100 100 K10 PU Plus kg 0.13 350 18% 47.18 55.67
Lanco Flowprime WB kg 0.01 400.00 18% 3.60 4.25 Lanco Flowprime WB kg 0.01 400 18% 3.60 4.25
Lanco MC 701 kg 1.45 15.00 18% 21.82 25.75 Lanco MC 701 kg 1.45 15 18% 21.82 25.75
Silica Sand 400 to 800 micron kg 0.10 25.00 5% 2.50 2.63 Silica Sand 400 to 800 micron kg 0.10 25 5% 2.50 2.63
Total 75.10 88.29 Labour charges Sqm 1.00 100 100.00 100.00
Total 175.10 188.29
Vitrified Tiles Vitrified Tiles Vitrified Tiles
600X600 Vetrified tiles sqm 1.10 398.00 18% 437.80 516.60 Labour Sqm 1 161 161 600X600 Vetrified tiles sqm 1.10 398 18% 437.80 516.60
Cement bag 0.23 290.00 28% 66.29 84.85 Tools L/S 1 20 20 Cement bag 0.23 290 28% 66.29 84.85
Sand cum 0.05 0.80 5% 0.04 0.04 Sand cum 0.05 1 5% 0.04 0.04
Grout Kg 0.01 108.00 18% 1.08 1.27 Grout Kg 0.01 108 18% 1.08 1.27
Total 505.20 602.76 Labour Sqm 1.00 161 161.00 161.00
Tools L/S 1.00 20 20.00 20.00
Total 686.20 783.76
Vitrified Skirting Vitrified Skirting Vitrified Skirting
600X600 Vetrified tiles sqm 0.08 398.00 18% 32.84 38.75 Labour Sqm 1 180 180 600X600 Vetrified tiles sqm 0.08 398 18% 32.84 38.75
Cement bag 0.02 290.00 28% 4.97 6.36 Tools L/S 1 20 20 Cement bag 0.02 290 28% 4.97 6.36
Sand cum 0.00 0.80 5% 0.00 0.00 Sand cum 0.00 1 5% 0.00 0.00
Grout Kg 0.00 108.00 18% 0.08 0.10 Grout Kg 0.00 108 18% 0.08 0.10
Total 37.89 45.21 Labour Sqm 1.00 180 180.00 180.00
Tools L/S 1.00 20 20.00 20.00
Total 237.89 245.21
 Material cost Labour cost Total cost
Description Description Description
Basic Basic
Unit Qty Rate GST % Amount Unit Qty Rate GST % Amount Unit Qty Rate GST % Amount
amount amount
Ceramic Tiles Ceramic Tiles Ceramic Tiles
600X600 Ceramic tiles sqm 1.10 398.00 18% 437.80 516.60 Labour Sqm 1 172 172 600X600 Ceramic tiles sqm 1.10 398 18% 437.80 516.60
Cement bag 0.24 290.00 28% 70.16 89.80 Tools L/S 1 20 20 Cement bag 0.24 290 28% 70.16 89.80
Sand cum 0.03 0.80 5% 0.03 0.03 Sand cum 0.03 1 5% 0.03 0.03
Grout Kg 0.01 108.00 18% 1.08 1.27 Grout Kg 0.01 108 18% 1.08 1.27
Total 509.06 607.71 Labour Sqm 1 172 0% 172 172
Tools L/S 1 20 0% 20 20
Total 701.06 799.71
Ceramic Dado Ceramic Dado Ceramic Dado
600X600 Ceramic tiles sqm 1.15 398.00 18% 457.70 540.09 Labour Sqm 1 190 190 600X600 Ceramic tiles sqm 1.15 398 18% 457.70 540.09
Cement bag 0.20 290.00 28% 58.46 74.83 Tools L/S 1 20 20 Cement bag 0.20 290 28% 58.46 74.83
Sand cum 0.02 0.80 5% 0.02 0.02 Sand cum 0.02 1 5% 0.02 0.02
Adhesive Kg 0.04 25 18% 1.00 1.18 Adhesive Kg 0.04 25 18% 1.00 1.18
Grout Kg 0.01 108.00 18% 1.08 1.27 Grout Kg 0.01 108 18% 1.08 1.27
Total 518.26 617.39 Labour Sqm 1.00 190 190.00 190.00
Tools L/S 1.00 20 20.00 20.00
Total 728.26 827.39
Ceramic Skirting Ceramic Skirting Ceramic Skirting
600X600 Ceramic tiles sqm 0.08 398.00 18% 32.84 38.75 Labour Sqm 1 190 190 600X600 Ceramic tiles sqm 0.08 398 18% 32.84 38.75
Cement bag 0.02 290.00 28% 5.26 6.74 Tools L/S 1 20 20 Cement bag 0.02 290 28% 5.26 6.74
Sand cum 0.00 0.80 5% 0.00 0.00 Sand cum 0.00 1 5% 0.00 0.00
Grout Kg 0.00 108.00 18% 0.08 0.10 Grout Kg 0.00 108 18% 0.081 0.10
Total 38.18 45.58 Labour Sqm 1.00 190 0% 190 190.00
Tools L/S 1.00 20 0% 20 20.00
Total 248.18 255.58
Granite Granite Granite
Ledge wall coping Ledge wall coping 0 0.00 0 0% 0.00 0.00
Granite Sqm 0.18 95.00 18% 17.10 20.18 Ledge wall coping Granite Sqm 0.18 95 18% 17.10 20.18
Cement Bag 0.20 290.00 28% 58.46 74.83 Labour charges Sqm 1.00 250 250 Cement Bag 0.20 290 28% 58.46 74.83
Sand cum 0.03 0.80 5% 0.02 0.02 Sand cum 0.03 1 5% 0.02 0.02
Total 75.59 95.04 Labour charges Sqm 1.00 250 0% 250.00 250.00
Total 325.59 345.04
Lift cladding Lift cladding Lift cladding
Wall Cladding granite Sqm 1.20 115.00 18% 138.00 162.84 Labour charges Sqm 1.00 450 450 Wall Cladding granite Sqm 1.20 115 18% 138.00 162.84
Cement Bag 0.48 290.00 28% 137.75 176.32 Cement Bag 0.48 290 28% 137.75 176.32
White / Coloured cement (tile joint grout) Kg 0.01 18.40 18% 0.24 0.28 White / Coloured cement (tile joint grout) Kg 0.01 18 18% 0.24 0.28
Araldite Kg 0.21 18% 0.00 0.00 Araldite Kg 0.21 0 18% 0.00 0.00
Crushed sand Cum 0.01 64.00 5% 0.61 0.64 Crushed sand Cum 0.01 64 5% 0.61 0.64
Total 276.60 340.08 Labour charges Sqm 1.00 450 450.00 450.00
Staircase Granite-Steps & Landing Total 726.60 790.08
Staircase Granite-Steps & Landing Labour charges Sqm 1.00 270 270 Staircase Granite-Steps & Landing
Granite Sqm 1.10 50.00 18% 55.00 64.90 Granite Sqm 1.10 50 18% 55.00 64.90
Cement Bag 0.24 290.00 28% 70.16 89.80 Cement Bag 0.24 290 28% 70.16 89.80
Sand Cum 0.03 0.80 5% 0.03 0.03 Sand Cum 0.03 1 5% 0.03 0.03
White / Coloured cement (tile joint grout) Kg 0.01 18.40 18% 0.22 0.26 White / Coloured cement (tile joint grout) Kg 0.01 18 18% 0.22 0.26
Total 125.40 154.99 Staircase Granite-Riser Labour charges Sqm 1.00 270 0% 270.00 270.00
Labour charges Sqm 1.00 270 270 Total 395.40 424.99
Staircase Granite-Riser Staircase Granite-Riser
Granite Sqm 0.18 50.00 18% 9.00 10.62 Granite Sqm 0.18 50 18% 9.00 10.62
Cement Bag 0.20 290.00 28% 58.00 74.24 Cement Bag 0.20 290 28% 58.00 74.24
Sand Cum 0.10 0.80 5% 0.08 0.08 Sand Cum 0.10 1 5% 0.08 0.08
White / Coloured cement (tile joint grout) Kg 0.01 18.40 18% 0.22 0.26 Kitchen Granite White / Coloured cement (tile joint grout) Kg 0.01 18 18% 0.22 0.26
Total 67.30 85.20 Labour charges Sqm 1.00 450 450 Labour charges Sqm 1.00 270 0% 270.00 270.00

Total 337.30 355.20

Kitchen Granite Kitchen Granite

Granite for Kitchen Platform Sqm 1.20 50.00 18% 60.00 70.80 Granite for Kitchen Platform Sqm 1.20 50 18% 60.00 70.80
Cement Bag 0.04 290.00 28% 11.02 14.11 Cement Bag 0.04 290 28% 11.02 14.11
Crushed sand cum 0.00 0.80 5% 0.00 0.00 Crushed sand cum 0.00 1 5% 0.00 0.00
Silicon sealant (300ml) tube 0.29 18.40 18% 5.34 6.30 Silicon sealant (300ml) tube 0.29 18 18% 5.34 6.30
Total 76.36 91.21 Labour charges Sqm 1.00 450 450.00 450.00
Total 526.36 541.21
 Material cost Labour cost Total cost
Description Description Description
Basic Basic
Unit Qty Rate GST % Amount Unit Qty Rate GST % Amount Unit Qty Rate GST % Amount
amount amount
Painting work Painting work Painting work
Internal Painting : Internal Painting : Internal Painting :
Two coat putty with 0.8sqm/kg kg 1.35 18.96 18% 25.60 30.20 Labour charges Sqm 1 62 62 Two coat putty with 0.8sqm/kg kg 1.35 19 18% 25.60 30.20
One coat primer with coverage 10sqm/lit Lit 0.10 62.00 18% 6.20 7.32 One coat primer with coverage 10sqm/lit Lit 0.10 62 18% 6.20 7.32
Two coat Internal Emulsion with coverage .@ 6sqm/lit lit 0.17 66.00 18% 11.00 12.98 Two coat Internal Emulsion with coverage .@ 6sqm/lit lit 0.17 66 18% 11.00 12.98
Brush, Thinner etc LS 1.00 25.00 18% 25.00 29.50 Brush, Thinner etc LS 1.00 25 18% 25.00 29.50
Total 67.80 80.00 Labour charges Sqm 1.00 62 0% 61.87 61.87
External Painting : Total 129.67 141.87
One coat primer with coverage 10sqm/lit Lit 0.10 95.00 18% 9.50 11.21 Labour charges Sqm 1 48 48 External Painting :
One coat putty with 1.5sqm/kg kg 0.80 18.96 18% 15.17 17.90 Gandola and Grinding charges Sqm 1 10 10 One coat primer with coverage 10sqm/lit Lit 0.10 95 18% 9.50 11.21
Two coat exterior Emulsion with coverage .@ 5sqm/lit lit 0.22 160.00 18% 35.20 41.54 One coat putty with 1.5sqm/kg kg 0.80 19 18% 15.17 17.90
Brush, Thinner etc LS 1.00 25.00 18% 25.00 29.50 Two coat exterior Emulsion with coverage .@ 5sqm/lit lit 0.22 160 18% 35.20 41.54
Total 84.87 100.14 Brush, Thinner etc LS 1.00 25 18% 25.00 29.50
BasementPainting : Labour charges Sqm 1.00 48 0% 48.42 48.42
One coat primer with coverage 7sqm/lit lit 0.07 62.00 18% 4.34 5.12 Labour charges Sqm 1 35 35 Gandola and Grinding charges Sqm 1.00 10 0% 10.00 10.00
Two coat exterior Emulsion with coverage .@ 5sqm/lit lit 0.22 160.00 18% 35.20 41.54 Total 143.29 158.56
Total 124.41 146.80 BasementPainting :
Enamel Paint for railing ,Grills & pergola & Fabrication works One coat primer with coverage 7sqm/lit lit 0.07 62 18% 4.34 5.12
Oil paint for Grill & Railing Sqm Labour charges Sqm 1 129 129 Two coat exterior Emulsion with coverage .@ 5sqm/lit lit 0.22 160 18% 35.20 41.54
Oil Paint - White lit 0.14 200.00 18% 28.50 33.63 Labour charges Sqm 1.00 35 0% 34.97 34.97
YELLOW ZINC CHROMATE PRIMER-20 LTRS lit 0.14 150.00 18% 21.38 25.22 Total 74.51 81.63
Thinner lit 0.14 90.00 15.08 Enamel Paint for railing ,Grills & pergola & Fabrication
18% 12.78 works
Brush, Thinner etc LS 1.00 160.00 18% 160.00 188.80 Oil paint for Grill & Railing Sqm 0.00 0 0% 0.00 0.00
Total 222.66 262.73 Oil Paint - White lit 0.14 200 18% 28.50 33.63
YELLOW ZINC CHROMATE PRIMER-20 LTRS lit 0.14 150 18% 21.38 25.22
Thinner lit 0.14 90 18% 12.78 15.08
Brush, Thinner etc LS 1.00 160 18% 160.00 188.80
Labour charges Sqm 1.00 129 0% 129.12 129.12
Total 351.78 391.85
Door frame Door Frames Door Frames
Main door : Main door :
Door Frame : Saal wood / Acacia is considered for door
Door Frame : Saal wood / Acacia is considered for door fame with 2" x 5" Nos 1.00 2700.00 3186.00 Labour charges Nos 1 600 600 fame with 2" x 5" section. With target price @ Rs : 800- Nos 1.00 2700.00 2700.00 3186.00
section. With target price @ Rs : 800-1000/cft 18% 2700.00 18%
1000/cft
Architrey / moulding with 25mm x 8-10mm section rft 19.70 14.00 18% 275.84 325.49 Architrey / moulding with 25mm x 8-10mm section rft 19.70 14.00 18% 275.84 325.49
Anchor fastner 10mm x 110mm nos 6.00 14.00 18% 84.00 99.12 Anchor fastner 10mm x 110mm nos 6.00 14.00 18% 84.00 99.12
Total 3059.84 3610.61 Door Shutter and Accessories :
Door Shutter and Accessories : 35mm Skin moulded flush door shutter with paint finish Nos 1.00 4200.00 18% 4200.00 4956.00
35mm Skin moulded flush door shutter with paint finish Nos 1.00 4200.00 18% 4200.00 4956.00 Main door lock set Europa or equivalent make no 1.00 900.00 18% 900.00 1062.00
Main door lock set Europa or equivalent make no 1.00 900.00 18% 900.00 1062.00 Stainless Steel Hinges 125mm (Mat finished) no 4.00 58.00 18% 232.00 273.76
Stainless Steel Hinges 125mm (Mat finished) no 4.00 58.00 18% 232.00 273.76 Mat finished screws (35 x 8) no 32.00 25.00 18% 800.00 944.00
Mat finished screws (35 x 8) no 32.00 25.00 944.00 Tower bolt 8" with mat finish (Stainless no 1.00 85.00 85.00 100.30
18% 800.00 Steel/Aluminum ) 18%
Tower bolt 8" with mat finish (Stainless Steel/Aluminum ) no 1.00 85.00 18% 85.00 100.30 Handle 7" no 1.00 600.00 18% 600.00 708.00
Handle 7" no 1.00 600.00 18% 600.00 708.00 Eye piece no 1.00 35.00 18% 35.00 41.30
Eye piece no 1.00 35.00 18% 35.00 41.30 Magnetic stopper no 1.00 60.00 18% 60.00 70.80
Magnetic stopper no 1.00 60.00 18% 60.00 70.80 Labour charges Nos 1.00 600.00 600.00 600.00

Total 8156.16 Painting Charges: Provoiding and applying one coat Nos 1.00 1000.00 1000.00 1180.00
6912.00 wood primer and two coats of Polish for frames 18%

Bedroom Door Total 11571.84 13546.77

Door Frame : Saal wood / Acacia is considered for door fame with 2" x 4" Nos 1.00 1950.00 2301.00 Labour charges Nos 1.00 550.00 550.00 Bedroom Door
section. With target price @ Rs : 800-1000/cft 18% 1950.00
Door Frame : Saal wood / Acacia is considered for door
Architrey / moulding with 25mm x 8-10mm section rft 17.71 1.00 18% 17.71 20.90 fame with 2" x 4" section. With target price @ Rs : 800- Nos 1.00 1950.00 18% 1950.00 2301.00
1000/cft
Anchor fastner 10mm x 110mm nos 6.00 14.00 18% 84.00 99.12 Architrey / moulding with 25mm x 8-10mm section rft 17.71 1.00 18% 17.71 20.90
Total 2051.71 2421.02 Anchor fastner 10mm x 110mm nos 6.00 14.00 18% 84.00 99.12
Door Shutter and Accessories :
Door Shutter and Accessories : 30mm flush door shutter with paint finish nos 1.00 2264.00 18% 2264.00 2671.52
30mm flush door shutter with paint finish nos 1.00 2264.00 18% 2264.00 2671.52 Cylendrical lock with key nos 1.00 375.00 18% 375.00 442.50
Cylendrical lock with key nos 1.00 375.00 18% 375.00 442.50 Stainless Steel Hinges 100mm (Mat finished) nos 3.00 52.00 18% 156.00 184.08
Stainless Steel Hinges 100mm (Mat finished) nos 3.00 52.00 18% 156.00 184.08 Mat finished screws (35 x 8) nos 24.00 25.00 18% 600.00 708.00
Mat finished screws (35 x 8) nos 24.00 25.00 708.00 Tower bolt 6" with mat finish (Stainless nos 1.00 60.00 60.00 70.80
18% 600.00 Steel/Aluminum ) 18%
Tower bolt 6" with mat finish (Stainless Steel/Aluminum ) nos 1.00 60.00 18% 60.00 70.80 Magnetic Stopper nos 1.00 60.00 18% 60.00 70.80

Magnetic Stopper nos 1.00 60.00 18% 60.00 70.80 Labour charges Nos 1.00 550.00 0% 550.00 550.00

Total 3515.00 4147.70 Painting Charges: Provoiding and applying one coat Nos 1.00 700.00 700.00 826.00
wood primer and two coats of Polish for frames 18%
Total 6816.71 7944.72
 Material cost Labour cost Total cost
Description Description Description
Basic Basic
Unit Qty Rate GST % Amount Unit Qty Rate GST % Amount Unit Qty Rate GST % Amount
amount amount
Toilet Door
Door Frame : Saal wood / Acacia is considered for door fame with 2" x 4" Nos 1.00 1900.00 2242.00 Labour charges Nos 1.00 550.00 550.00 Toilet Door
section. With target price @ Rs : 800-1000/cft 18% 1900.00

Door Frame : Saal wood / Acacia is considered for door

Architrey / moulding with 25mm x 8-10mm section rft 17.38 14.00 18% 243.38 287.18 fame with 2" x 4" section. With target price @ Rs : 800- Nos 1.00 1900.00 18% 1900.00 2242.00
1000/cft
Anchor fastner 10mm x 110mm nos 6.00 14.00 18% 84.00 99.12 Architrey / moulding with 25mm x 8-10mm section rft 17.38 14.00 18% 243.38 287.18
Total 2227.38 2628.30 Anchor fastner 10mm x 110mm nos 6.00 14.00 18% 84.00 99.12
Door Shutter and Accessories :
Door Shutter and Accessories : 30mm flush door shutter with paint finish Nos 1.00 1980.00 18% 1980.00 2336.40
30mm flush door shutter with paint finish Nos 1.00 1980.00 18% 1980.00 2336.40 Cylendrical lock without key Nos 1.00 375.00 18% 375.00 442.50
Cylendrical lock without key Nos 1.00 375.00 18% 375.00 442.50 Stainless Steel Hinges 100mm (Mat finished) Nos 3.00 52.00 18% 156.00 184.08
Stainless Steel Hinges 100mm (Mat finished) Nos 3.00 52.00 18% 156.00 184.08 Mat finished screws (35 x 8) Nos 24.00 25.00 18% 600.00 708.00
Mat finished screws (35 x 8) Nos 24.00 25.00 708.00 Tower bolt 4" with mat finish (Stainless Nos 1.00 40.00 40.00 47.20
18% 600.00 Steel/Aluminum ) 18%
Tower bolt 4" with mat finish (Stainless Steel/Aluminum ) Nos 1.00 40.00 18% 40.00 47.20 PVC Gattu Nos 1.00 12.00 18% 12.00 14.16
PVC Gattu Nos 1.00 12.00 14.16 Painting Charges: Provoiding and applying one coat Nos 1.00 700.00 700.00 826.00
18% 12.00 wood primer and two coats of Polish for frames 18%
Total 3163.00 3732.34 Labour charges Nos 1.00 550.00 550.00 550.00
Total 6640.38 7736.64
Main Door Painting
Painting Charges: Provoiding and applying one coat wood primer and two Nos 1.00 1000.00 1180.00
coats of Polish for frames 18% 1000.00
Total 1000.00 1180.00

Bed Room Door Painting

Painting Charges: Provoiding and applying one coat wood primer and two Nos 1.00 700.00 826.00
coats of Polish for frames 18% 700.00
Total 700.00 826.00
Toilet Door Painting
Painting Charges: Provoiding and applying one coat wood primer and two Nos 1.00 700.00 826.00
coats of Polish for frames 18% 700.00
Total 700.00 826.00

MS Railing Work
MS material Kgs 1.05 75.00 18% 78.75 92.93
Total 78.75 92.93
 Labour Productivity
Sl.No Description Labour Expected Out Turn / Day
1 mason
1 Brickwork 1.25 CuM
1MC 1FC
1 mason
2 Wall Plastering 10 SqM
1MC 1FC
1 mason
3 Ceiling Plastering 8 SqM
1MC 1FC
1 mason
4 External Plastering 8 SqM
1MC 1FC
1 mason
5 8" Blockwork 10 SqM
1MC 1FC
1 mason
6 6" Blockwork 8 SqM
1MC 1FC
1 mason
7 4" Blockwork 8 SqM
1MC 1FC
1 Skilled
8 Shuttering 10 SqM
1unskilled
1 Skilled
9 bar Bending 200 kg
1unskilled
1 Mason
10 Tile Works 10 SqM
1Helper
Painting Work OBD 600 Sft
11
1 Skilled painter Emulsion 800 Sft
Painting Work Putty 600 Sft
12
1 Skilled painter Primer 800 Sft