RA

TRUE BUILD ENGINEERING AND CONSTRUCTION
CLIENT : VENKATESH BHAT, OLD GOA- GOA
PROJECT : RESIDENTIAL BUILDING AT OLD GOA
MATERIAL RATE
DATE : 25/03/2021
Sr. No. Description Unit Rate
A BASIC RATE
1 Cement Bag 275

2 Reinforcement steel Mt 57,000
3 Structural steel Mt 60,000
4 PT stand Mt 60,000
5 Tube section Appolo Mt 66,000
6 0.50mm thk. Bare galvalume sheeting Sqm 315
7 GI Precoated 0.5 mm roofing sheet Sqm 467
8 RMC
a M10 Cum 4825
b M15 Cum 5085
c M20 Cum 5100
d M25 Cum 5400
e M30 Cum 5995
f M35 Cum 6000
g M40 Cum 6300
B FLOORING & TILING

1 Rooms Vitrified tile flooring Sqm 344.32
2 Toilet dado Sqm 344.32
3 Toilet Ceramic tile flooring Sqm 344.32
4 Utility vitrified tile flooring Sqm 344.32
5 Kitchen dado Sqm 344.32
6 Black Granite Sqm 1936.8
7 Steel gray granite Sqm 1129.8
8 Leather finish Granite Sqm 2205.8
9 Kaddappah Sqm 430.4
10 Passage Vitrified tile flooring Sqm 430.4
11 Kotta flooring for landing Sqm 484.2
12 Kotta flooring for tred Sqm 591.8
13 Parking and driveway flooring Sqm 430.4
14 Common area flooring Sqm 430.4
15 Shahbad stone Sqm 247.48
16 Roofing tiles Sqm 538
17 Swimming pool tiles Sqm 1097.52
18 Tile joint filling chemical Kg 50
19 Chemical for tile - 50 kg Bag 975
20 Epoxy for tile joint filling Kg 550
21 Tile protection sheet Sqm 40
22 Arldite Kg 1000
23 Nirali sink 450 x 450 mm No 4200
C CIVIL MATERIAL
1 Soil Cum 250

2 Laterite rubble Cum 600
3 River sand Cum 2500
4 Crushed sand Cum 2200
5 Metal 10 mm Cum 1800
6 Metal 20 mm Cum 1800
7 Water Lit 0.1
8 Admixture for concrete Lit 45
9 Nails Kg 60
10 Shuttering oil Lit 125
11 Binding wire Kg 70
12 Concrete cover block Mt 500
13 Laterite stone 350 x 300 x 150 mm No 35
14 Laterite stone 350 x 230 x 150 mm No 35
15 AAC Block jointing chemical Bag 360
16 AAC blocks
a 600 x 20 x 20 No 91.2
b 600 x 20 x 15 No 68.4
c 600 x 20 x 12.5 No 57
d 600 x 20 x 10 No 45.6
17 Recron fibre Packet 30
18 Chiken mesh Rm 6
19 Waterprrofing chemical Lit 65
20 POP Kg 7.5
21 Bond aid Lit 130
22 Hydro proof Lit 155
23 Red Bricks 230 x 100 x 75 mm No 8
24 Red Bricks 230 x 150 x 75 mm No 9.5

25 Fly ash Bricks 230 x 100 x 75 mm No 7.5
26 Fly ash Bricks 230 x 150 x 75 mm No 7
27 Chaina mosic tile Sqm 269
28 Artificial sand Cum 2120
29 75-100 metal Cum 0
30 Grit Cum 0
31 Nirru Bag 102
32 GP2 Cum 38000
33 CBX100 Packet 50
34 Water Lit 0.12
35 300 micron plastic sheet Sqm 15
36 120 gsm Plastic paper Sqm 10
37 Shuttering for PCC Sqm
38 Shuttering for RCC Sqm
39 Dramix Steel Fibers RC80/60BN Mt 90000
40 Metal Decking for Mezzenine 1 mm sheet Sqm 776
41 Shear connector Kg 90
42 Dry Top Hardner Kg 13
43 Dura board HD 100 - 25 mm thick Sqm 1800
44 G.I. Water stopper 2 mm GI sheet Sqm 1552
45 Nut bolt for structural steel Kg 100
46 Diesel Lit 90
47 GSB Cum 1500
48 Chain link 50 x 50 mm x 10 gauge Sqm 150.64
49 J hook Kg 100
50 M20 - Crub stone 400 x 600 x 100 mm Rm 370
51 M30 Paving block 75 mm thick Sqm 462.68
52 Flag stone paving 20 mm thick Sqm 807
D DOORS
1 Plywood 18 mm Sqm 860.8
2 Plywood 12 mm Sqm 645.6
3 Cover moulding 12 x 10 mm Rm 65.62
4 Cover moulding 15 x 10 mm Rm 98.43
5 Door shutter 35 mm thick Sqm 1506.4
6 Door shutter 32 mm thick Sqm 1291.2
7 Bedding Rm 52.50
8 Veneer No 2400
9 Laminate No 1100
10 FRP coating Sqm 1291.2
11 Panal door shutter Sqm 2690
12 Hinges No 80
13 Main door lock No 1900
14 Bedroom room, toilet lock No 750
15 Aldrop No 250
16 Handle No 600
17 Tower bolt No 200
18 Eye piece No 125
19 Saftety chain No 150
20 Door stopper No 40
21 Fevicol Kg 180
22 Hardware for shutter No 500
23 Hardware for frame No 250
24 Automatic door closer No 3800
25 Floor spring No 8800
26 Teak wood Cum 105930
E PLUMBING & SANITARY

1 4 kg 150 mm PVC pipe Rm 265
2 4 kg 200 mm PVC pipe Rm 318
3 50mm Dia GI spouts 450 mm No 150
4 50mm Dia GI bend No 75
5 75mm Dia GI spouts 450 mm dia No 225
6 75mm Dia GI bend No 125
7 I. C. Covers 600X600 medium duty No 5569.6
8 150 mm dia NP2 pipe Rm 165

14 RCC grating/covers (heavy duty) 175 kg Sqm 2700

15 RCC grating/covers (medium duty) 125 kg Sqm 2100
16 450 x 600 mm RCC chamber cover (medium duty) No 933.3
19 900 x 1200 mm RCC chamber cover (medium duty) No 8806
21 I. C. Covers 600X600 - 210 kg No 8704.8
22 Orissa Colour w.c. pan. No 929.5

23 Slimeline 10 ltr flush tank No 1125
24 P trap No 250
25 100 x 500 mm pvc pipe No 130
26 PVC connector No 80
27 Angle cock No 600
28 Orissa Colour w.c. pan. No 1441
29 Slimeline 10 ltr flush tank No
30 European w.c. pan-20083 No 5610
31 Paper holder No 1160
32 European colour w.c. pan-20083 No 9300.5
33 European w.c. pan-20082 No 4180
34 Conc tank No 6142.5
35 WC bracket No 650
36 European colour w.c. pan-20082 No 5225
37 Wash hand basin No 1515
38 Waste coupling No 400
39 Bottal trap No 1080
40 Pillar cock No 1560
41 Angle cock No 600
42 PVC connector No 80
43 Bracket No 125
44 50 mm PVC pipe Rm 45.88
45 Wash hand basin in colour 1727
46 Oval / round basin counter 1303.5
47 Oval / round hand basin in colour 2024
48 Additional for battery operated sensor cock 7240
49 SS sink 4122.5
50 Sink cock 1480
51 Polished Granite counter for wash basin
52 Flat back type urinals 3360
53 Push cock No 1600
54 Speader No 250
55 Bracket 250
56 Flat back type urinals colour 5677.5
57 Urinal battery operated sensor cock 14775
58 Urinals partitions in black granite
59 Mixer & shower of Jaguar 5200
60 Health Faucet-Jaquar- code no.573 920
61 Providing and fixing "Jaquar" or equivalent make C.P. Cocks : 900
62 12 mm Brass C.P. stop cock code -5053N 820
63 12 mm Brass C.P. bib cock code- 037KN 680
64 12mm Brass C.P. two way bib cock with nozzle CHR-049NKN 720
65 Soap dish 460
66 600x900 Mirror 800
67 Towel rods 600mm long 840
68 100mm C.I.Nahni trap. 656.5
69 UPVC external line
70 12mm UPVC pipe line. 30.4656
75 Concealing UPVC lines
76 12mm UPVC pipe line.
81 15 mm CPVC pipe line. 36.672
82 25 mm CPVC pipe line. 85.3776
83 Providing and fixing "Metro" or equivalent make ball valve :
84 25mm Brass ball valve. 790
88 C.I waist line
89 75mm C.I. waste line. 376.165
90 100mm C.I. waste pipe. 585.5
91 75mm CI Under floor piping
92 230x300 Gully trap. 125
93 RCC cover 398
94 150mm dia S. W. piping 50
95 150mm dia hume piping
96 200mm dia hume piping
97 Inspection Chamber 600 X 600
98 Additional depth of 300mm
99 900x450 I.C.
101 900x600 I.C.
103 900mm dia D.C. 1320.9
104 Additional depth of 500mm.
105 Sintex watertank. 4800
106 Septic Tank 100 users 36000
107 Soak pit
GST RATE Rate Remark
28% 352 With GST 273.4375

18% 67260 With GST
18% 70800 With GST
18% 70800 With GST
18% 77880 With GST
18% 371.7 With GST
18% 551.06 With GST 142.3729 467.1254
RMC INDIA
18% 5693.5 With GST 4825
18% 6000.3 With GST 5085
18% 6018 With GST
18% 6372 With GST
18% 7074.1 With GST 5995
18% 7080 With GST 6250
18% 7434 With GST 6000
18%
18%
18%
18%
18%
18%
18%
18%
18%
18%
18%
18%
18%
18%
18%
18%
18% 101.6949
18%
18% 974.5763
18%
18%
18%
18%
5%
5%
5%
5%
5%
5%
18%
18%
18%
18%
3800 Cum 0.024 41.67 91.2

0.018 55.56 68.4
0.015 66.67 57
0.012 83.33 45.6
105% 6000 Brass
5% 0 Brass
5% 0 Brass
2200 kg per cum

17 kg 37400
Rs. 70 /kg 1 kg = 8 sqm
220 366.6667
796 265
955 318
18 x 36 1081.8 2671.111
1554
Cum
15.42857
1928.571
WITH MATERIAL RATE
DATE : 25/03/2021
A ANTITERMITE Sqm 60.00
B PAINTING
2 coats oil paint with one Red oxide paint for structural
1 work Mt 2,500.00
2 Red oxide paint one coat for Grill Sqm 45.00
Providing and applying Tractor emulsion paint in two coats
3 with primer, putty etc complete for ceiling Sqm 150.64
Providing and applying Tractor emulsion paint for in two

4 Sqm 150.64
coats with primer, putty etc complete for wall.
5 Two coat acralic putty Sqm 43.04
Providing and applying 2 coats of Altima paint to external

6 plastered wall surface including applying one coat primer. Sqm 150.64
Providing and applying 3 coats of Apex paint to external

7 Sqm 172.16
plastered wall surface including applying one coat primer.
Providing and applying texture over external plaster

8 including two coats of Altima paint on wall surface Sqm 380.00
including applying one coat primer.
Providing and applying 2 coats of enamal paint to door

9 bedding surface including applying of wood primer and Rm 55.00
putty.
10 Providing and applying two coat enamal paint to MS grills Sqm 107.60
11 Providing and applying two coat enamal paint MS railing Rm 100.00

for chajja
12 Providing and applying two coat enamal paint MS Rm 100.00

staircase railing.
Providing and applying two coat enamal paint to MS
13 fabriaction on terrace Mt 3,200.00
Providing and applying two coats enmal paint to MS Pipe
14 ladder for OH Water tank No 600.00
15 Crub stone painting Sqm 110.00
16 2 coats oil paint with one coat red oxide for balcony railing Rm 120.00
17 2 coats cement paint Sqm 60.00
16 Melamine polish Sqm 860.80

17 Melamine polish for frame and cover moulding Rm 164.05
C SS RAILING
Providing and fixing Balcony railings, SS framing wirh 10 Rm 4,000.00

mm glass
D DOORS
Providing and fixing MS door with frame 32 mm thick flush

1 doors both side paint with banded brass fittings and No 7,525.00
Tubular locks . Size 1.0 x 2.15 m
2 Rolling Shutter with gear Sqm 3,550.80
Providing and fixing 2 hours fire resistant doors for fire
3 No 24,000.00
escape staircase. Size - 1.0 x 2,15 m
4 Providing GI pipe sleeves No 500.00
Aluminium windows, structural glazing and Aluminium

E composite panel
Providing & fixing balcony doors powder coated 50 micron

2 glass shutter, 1 SS Mesh shutter on three track Hindalco
1 section 27 x 63 mm series, 16 gauge thickness with 5 mm Sqm 4,200.00
toughened glass modi make, star lock, screw zinc pleted,
wool file, glass pvc, roller etc.
Providing & fixing balcony doors powder coated 50 micron

2 glass shutter, 1 SS Mesh shutter on three track Hindalco
1 section 27 x 63 mm series, 16 gauge thickness with 5 mm Sqm -
toughened glass modi make, star lock, screw zinc pleted,
wool file, glass pvc, roller etc.
Providing & fixing staircase windows powder coated 40

micron 2 glass shutter, 1 SS Mesh shutter on two track
2 Hindalco section 18 x 50 mm series, 18 gauge thickness Sqm 2,600.00
with 4 mm flot glass modi make, star lock, screw zinc
pleted, wool file, glass pvc , roller etc.
Providing & fixing powder coated 40 micron section will
be used 50 x 25 mm tubler section partly fixed partly
3 Sqm 2,200.00
louver with exhust fan opening, 4 mm frosted glass ,zinc
plated screw etc.
4 Providing and fixing structural glazing Sqm 3,850.00
5 Providing and fixing ACP cladding Sqm 2,450.00
6 Aluminium fixed window Sqm 3,497.00
7 6mm thk. DGU Tinted reflective glass Sqm 5,912.50
8 Nelton flymesh panels Sqm 1,800.00
9 do as 17.a. but for fixed window Sqm 2,421.00
10 Aluminum partition Sqm 2,152.00
11 Fully glazed Aluminum door Sqm 5,649.00
12 HMPS door Sqm 7,200.00
13 2 hour fire rated Single leaf door Sqm 12,902.00
14 2 hour fire rated double leaf door Sqm 12,902.00
15 Rolling shutter Sqm 4,260.00
16 -Do- for mech. Geared Sqm 5,135.00
17 P&F electrical motor for automation Sqm 60,000.00
18 Rolling shutter with 30% ventilated grill Sqm 5,210.00
19 -Do- as above for 3 MM Sqm 2,690.00
20 Doweled Load Transfer Plate No 225.00
F Misc work
1 Cutting 6x50mm Grooves and polysulphide filling Rm 150.00
2 Expansion joint Rm 250.00
3 150 dia SS bollards Rm 3,300.00
4 Providing Kemperol V210 system Sqm 2,800.00
5 MS puddle flange 100 mm Dia No 500.00
6 MS puddle flange 150 mm dia No 750.00
7 MS puddle flange 200 mm dia No 1,000.00
8 Rungs 20mm Dia SS Rod @ 300 c/c and 600mm long No 1,200.00
9 Anchor Fastener
a M12 No 200.00
b M16 No 350.00
c M20 No 650.00
500.00
9 Armstrong false ceiling Sqm 1,076.00
G MS work
1 MS Gate
b -Extra mechanical automation work for swing gate No 74,700.00
c -Extra mechanical automation work for Sliding gate 152,000.00
H Road work
1 Providing and laying Granual Sub Base Course 200 mm M3 1,600.00
thick laid in two layers as first layer using metal aggregate
of 60 to 40 mm laid 150 mm thick & rolled upto 100 mm &
second layer using metal aggregate 40 to 20 mm laid 150
mm thick & rolled to 100 mm thick using 10 ton roller or
vibratory roller including cost & conveyance of all
materials & labour.
2 Groove cutting and polysulphide filling Rm 170.00

2 Cutting groove and filling with Tiki tar Rm 75.00
I Waterproofing work
1 Penitron waterproofing Cum 1,000.00
LABOUR RATE
DATE : 25/03/2021
1 Site prepration Sqm 25

2 Levelling of excavated soil Sqm 10
3 Debris shifting Cum 90
4 Dressing Cum 25
5 Mass excavation in soil Cum 80
6 Mass excavation in rock Cum 350
7 Excavation soil / murum upto 1.5 meter for footing Cum 240
8 Excavation soil / murum from 1.5 to 3 meter for footing Cum 120
9 Excavation soft rock upto 1.5 meter Cum 350
10 Excavation soft rock from 1.5 to 3 meter Cum 400
11 Excavation in Hard rock upto 1.5 m Cum 550
12 Excavation in Hard rock upto 1.5 m Cum 650
13 Royalty Cum 145
14 Disposal of soil / murum / hard rock Cum 125
15 Soil shifting for filling Cum 75
16 Filling and levelling Cum 100
17 Compaction / Rolling Cum 10
18 Dry rubble soling Cum 915
19 150 mm th metelling Cum 646
20 Drilling 75 mm dia x 2m Rm 200
21 Plastic sheet laying Sqm 5

22 Labour for Plum concrete - RMC Cum 500
23 Labour for Plum concrete - SITE MIX Cum 1200
24 Labour for PCC - RMC Cum 500
25 Labour for PCC - SITE MIX Cum 1200
26 Labour for RCC - RMC Cum 500
27 Labour for RCC - SITE MIX Cum 1200
28 Filling GP2 in hole 75 mm dia x 2m Rm 100
29 Shuttering PCC Sqm 250

30 Shuttering RCC Sqm 250
31 Shuttering & steel for Standard of masonry Rm 150
32 Reinforcement steel Sqm 9000
33 Rubble masonry Cum 919

34 300 mm Laterite masonry in sub structure Cum 897
35 Laterite dressing in sub structure No 3
36 230 mm Laterite masonry in super structure Cum 1637
37 Laterite dressing in super structure No 5
38 100 mm thick brick wall Sqm 225
39 230 mm thick brick masonary Sqm 1637
40 150 mm thick brick wall Sqm 250
41 200 mm AAC block masonary Sqm 269
45 Concrete for Standard of masonry Rm 50
46 Block work Sqm 225

47 Internal Plaster Sqm 170
48 Double coat sandface External Plaster Sqm 300
49 Single coatsandface External Plaster Sqm 200
50 Hacking Sqm 20
51 Drip mould Rm 115
52 POP for ceiling patra finish Sqm 64.56

53 POP for ceiling Sqm 139.88
54 POP for wall Sqm 139.88
55 Balcony chemical coat waterproofing Sqm 129.12

56 Balcony waterproofing Sqm 484.2
57 Terrace waterproofing Sqm 484.2
58 Toilet base coat Sqm 250
59 Toilet brick bat Sqm 500
60 Toilet waterproof plaster Sqm 250
61 Basement raft box type double layer shahbad waterproofing Sqm 591.8
62 Basement retaining wall box type single layer Sqm 430.4

shahbadwaterproofing
63 Chajja waterproof Sqm 300
64 OH tank Sqm 300
65 Lift pit box type Sqm 430.4
66 China mosic Sqm 430.4
67 Vitrified tile flooring for rooms Sqm 215.2

68 Vitrified tile skirting for rooms Rm 65.62
69 Toilet dado Sqm 236.72
70 Toilet flooring Sqm 215.2
71 Toilet door frame Rm 295.29
72 Toilet window frame single piece Rm 147.645
73 Utility Vitrified tile flooring Sqm 215.2
74 Utility Vitrified tile skiting Rm 65.62
75 Kitchen platform Rm 1640.5
76 Kitchen dado Sqm 236.72
77 Vitrified tile flooring for Passage Sqm 215.2
78 Vitrified tile skirting for Passage Rm 65.62
79 Dry balcony flooring Sqm 215.2
80 Dry balcony skirting Rm 65.62
81 IPS flooring Sqm 300
82 Parking tile flooring Sqm 215.2
83 Parking tile skirting Rm 65.62
84 Kotta stone tred Rm 114.835
85 Kotta stone riser Rm 82.025
86 Kotta stone landing floor Sqm 322.8
87 Kotta stone skirting Rm 98.43
88 Granite tred Rm 180.455
89 Granite riser Rm 147.645
90 Granite landing floor Sqm 484.2
91 Granite skirting Rm 147.645
92 Window cills Rm 147.645
93 Lift door frame Rm 295.29
94 Basin counter with kaddappah and granite Rm 1968.6
95 Swimming tile fixing Sqm 484.2
96 Chamfer Rm 98.43
97 Edge polish Rm 49.215
98 Granite polish Sqm 269
99 Kaddappaha polish Sqm 161.4
100 Kotta polish Sqm 215.2
101 Granite flooring Sqm 538
102 Granite skirting Sqm 147.645
103 VDF floor Sqm 110
104 Tile cleaning Sqm 30
105 Zad plaster Rm 82.025
106 Roofing tiles Sqm 430.4
107 Rough shahbad flooring Sqm 236.72
MS Fabrcication
107 MS grill making fixing Sqm 484.2
108 MS railing for balcony Kg 35
109 MS railing for staircase Kg 35
110 MS fabriaction & erection Mt 22000
111 GI precoated sheeting Sqm 100
112 MS main Gate Kg 35000
Main door - Plywood frame and 35 mm thick shutter finish

113 with veneer including fitting No 4000
Bedroom door - Plywood frame and 32 mm thick shutter

114 finish with one side veneer & other side laminate including No 3500
fitting
Toilet door - 32 mm thick shutter finish with laminate
115 including fitting No 1500
116 Teak wood Door frame making No 1000
117 Door frame fixing No 500
Main door - 32 mm thick shutter finish with laminate
117 including fitting No 1700
Bedroom door - 32 mm thick shutter finish with laminate

118 No 1600
including fitting
41 Toilet - Piping, Sanitary, CP, External drainage No

One BHK 14000
Two BHK 18000
Drainange 300 60
Chamber 1500
Decking sheet Sqm 100

Structural steel Mt 18000
0.50mm thk. Bare galvalume sheeting Sqm 110
0.50mm thk. Bare galvalume sheeting Sqm 110
6 kg 150 mm PVC pipe Rm 131.24
6 kg 200 mm PVC pipe Rm 196.86
MS puddle flange 100 mm dia No 300

50mm Dia spouts No 100

75mm Dia spouts No 150
I. C. Covers 600X600 medium duty No 250
GSB 150 mm thick Cum 100

Chain link 50 x 50 mm x 10 gauge Sqm 100
150 mm dia NP2 pipe Rm 98.43

RCC grating/covers (heavy duty) 175 kg Sqm 200

RCC grating/covers (medium duty) 125 kg Sqm 200
450 x 600 mm chamber with cover (medium duty) No 500
M20 - Crub stone 400 x 600 x 100 mm Rm 100
Paving Blocks Sqm 90

Dry rubble pitching Sqm 150
250 thk Tremix Road Sqm 150
Orissa Colour w.c. pan. 2000

b. Orissa Colour w.c. pan. 2000
c. Slimeline 10 ltr flush tank 500
2.a European w.c. pan-20083 3000
Wall hung wc with conc tank 4000
Wash hand basin with bracket 1200
SS sink 600
Granite counter 2468.25
Flat back urinal 1200
c. Urinal battery operated sensor cock 1200
8 Urinals partitions in black granite
9 Mixer & shower of Jaguar 1500
10 Health Faucet-Jaquar- code no.573 150
11 Providing and fixing "Jaquar" or equivalent make C.P. Cocks : 100
a. 12 mm Brass C.P. stop cock code -5053N 100
b. 12 mm Brass C.P. bib cock code- 037KN 100
c. 12mm Brass C.P. two way bib cock with nozzle CHR-049NKN 100
11 Soap dish 100
12 600x900 Mirror 100
13 Towel rods 600mm long 100
14 100mm C.I.Nahni trap. 350
15 UPVC external line
a. 12mm UPVC pipe line. 32.81
b. 25mm UPVC pipe line. 49.215
c. 38mm UPVC pipe line. 65.62
d. 50mm UPVC pipe line. 82.025
e. 65mm UPVC pipe line. 98.43
16 Concealing UPVC lines
a. 12mm UPVC pipe line. 82.025
b. 25mm UPVC pipe line. 131.24
c. 38mm UPVC pipe line. 147.645
d. 50mm UPVC pipe line. 164.05
a. 15 mm CPVC pipe line. 82.025
b. 25 mm CPVC pipe line. 131.24
18 Providing and fixing "Metro" or equivalent make ball valve :
a. 25mm Brass ball valve. 200
b. 38mm Brass ball valve. 300
c. 50mm Brass ball valve. 350
d. 65mm Brass ball valve. 400
19 C.I waist line
a. 75mm C.I. waste line. 196.86
b. 100mm C.I. waste pipe. 229.67
20 75mm CI Under floor piping 225
21 230x300 Gully trap. 300
RCC cover
22 150mm dia S. W. piping 164.05
a. 150mm dia hume piping 98.43
b. 200mm dia hume piping 131.24
23.a Inspection Chamber 600 X 600 1500
b. Additional depth of 300mm 500
c. 900x450 I.C. 1500
d. Additional depth of 300mm 500
e. 900x600 I.C. 2000
f Additional depth of 300mm 500
24.a 900mm dia D.C. 3000
b. Additional depth of 500mm. 800
25 Sintex watertank. 1000
26 Septic Tank 100 users 1200
27 Soak pit 500
GST RATE Remark
5
6.67
3.33
4.35
4.35
46.875
15
16
25 4
25 4
25
850
18
14
10
8
4
2
SHUTTERING
DATE : 25/03/2021
RCC Project duration 12
Sr. No. Description Unit Constant Concrete Shuttering
A Shuttering
1 PCC Sqm 0.25 497.07 124.27
2 PCC Sqm 0.25 347.99 87.00
3 Footing Sqm 3 2225.11 6675.33
4 Footing Sqm 3 810.12 2430.36
5 Superstructure Sqm 8 2111.56 16892.48
6 Superstructure Sqm 8 1166.02 9328.16
7 Extra bottom Sqm 1 300.00
8 Extra bottom Sqm 1 200.00
TOTAL 7157.88 36037.60

TOTAL PURCHASE
Rent per month (VENDOR)
Wt per unit
TOTAL WT
Purchase rate
Amount
Loading on project
Loading amount
Shuttering area
Rate per Sqm
Month Loading per month 3.0%
Shuttering
Repetation Required Plywood Patti Chavi Props Span
No Rft Rft No
10 12.43 4.00 224.40 17.60

10 8.70 3.00 168.30 13.20
10 667.53 232.00 13015.20 1020.80
10 243.04 84.00 4712.40 369.60
10 1689.25 587.00 21953.80 14088.00 1174.00 300
10 932.82 324.00 12117.60 7776.00 1296.00 200
5 60.00 21.00 785.40 504.00 300.00
5 40.00 14.00 523.60 336.00 200.00
1262.00 2213.00 2008.00 2970.00 500

1262.00 2213.00 2008.00 2970.00 500
34 20 20 18 24
42908 44260 40160 53460 12000
1920 400 450 1200 2400
2423040 885200 903600 3564000 1200000
100% 100% 100% 36% 36%
2423040 885200 903600 1283040 432000
3m 2.5 m 1.5 m 1m 0.5 m
vertical vertical 2 m vertical vertical vertical vertical 2 m ledger 1.5 m ledger
250 500
13.5 11.5 9.2 6.9 4.6 2.3 7.2 5.4

0 0 2300 0 0 0 0 2700
60 60 60 60 60 60 60 60
0 0 138000 0 0 0 0 162000
36% 36% 36% 36% 36% 36% 36% 36%
0 0 49680 0 0 0 0 58320
MS TUBE Pipe 40
1.2 m ledger 0.9 m ledger Joint pin U head Base plate ISMC 100 50 x 50 x 3 mm
500 150 125 125 200 4860 100
4.4 3.5 0.09 3.4 3.4 9.6 4.39 20

2200 0 13.5 425 425 1920 21335.4 2000
60 60 60 82 82 45 48 48
132000 0 810 34850 34850 86400 1024099.2 96000
36% 36% 36% 36% 36% 36% 36% 36%
47520 12546 12546 31104 368675.712 34560
Coupler Tie road Wing nut MS Jali Misc TOTAL Remark
400 1620 2160 50
1.58 1.58 18
632 2559.6 0 900 100000
74 80 40 60 1
46768 204768 0 54000 100000 11090385.20
100% 50% 100% 36% 100%
46768 102384 0 19440 100000 6810423.71
36037.60
188.98 Per sqm
EXCAVATION & ALLIED WORK
A1 Site cleaning
Sr. No Item Unit Const Qty
1 Vendor rate Sqm 1 1

2 Soil shifting Cum 1 0.15
3 Labour Sqm 1 1
TOTAL
A2 Mass excavation in soil
1 Vendor rate Cum 1 1

2 Royality Cum 1 0
3 Soil shifting Cum 1 1
4 Labour Sqm 1 1
TOTAL
A3 Excavation in soil upto 1.5 m depth for footing

2 Royality Cum 1 0
4 Labour Sqm 1 1
TOTAL
A4 Excavation in soil from 1.5 to 3.00 m depth for

footing

2 Royality Cum 1 0
4 Labour Sqm 1 1
TOTAL
A5 Excavation in hard rock upto 1.5 m depth for

footing

2 Royality Cum 1 0
4 Labour Sqm 1 1
TOTAL
Back filling by murrum, available at site,

A6 compaction etc, complete
1 Murum shifting Cum 1.15 1

2 Labour Cum 1 1
3 Watering Lit 1 100
4 Compaction Cum 1 1
TOTAL
Back filling by murrum, purchased from outsite,

A7
compaction etc, complete
1 Murum Cum 1.15 1

2 Labour Cum 1 1
TOTAL
Shifting of soil from site premises to out side of

A8 plot

TOTAL
Providing and laying 230 mm thick soling for

A9 plinth in line and level with proper compaction
with compactor.
1 Rubble Cum 1.15 1

2 Murum Cum 1.15 0.2
3 Labour Cum 1 1
TOTAL
A9 Laying 230 mm thick soling for plinth in line and

level with proper compaction with compactor.
1 Rubble Cum 1.15 0

2 Murum Cum 1.15 0
3 Labour Cum 1 1
4 Watering Cum 1 100
TOTAL
A10 Antitermite treatment
1 Vendor rate Sqm 1 1

2 Water Sqm 1 1
TOTAL
WITH
MATERIAL LABOUR
MATERIAL
Rate Amount
25 25
90 13.5
10 10
48.5 0 48.5
Rate Amount
80 80
145 0
125 125
25 25
230 0 230
Rate Amount
240 240
145 0
0
25 25
265 0 265
Rate Amount
120 120
145 0
0 0
25 25
145 0 145
Rate Amount
550 550
145 0
0 0
25 25
575 0 575
Rate Amount
75 86.25
100 100
0.1 10
10 10
206.25 0 206.25
Rate Amount
250 287.5 287.5

100 100
0.1 10
10 10
407.5 287.5 120
Rate Amount
125 125
125 0 125
Rate Amount
675 776.25
250 57.5
915 915
0.1 10
10 10
1768.75 833.75 935
Rate Amount
360 0
35 0
915 915
0.1 10
10 10
935 0 935
Rate Amount
60 60
0 0
60 60
SITE MIX PCC & PLUM CONCRETE
B1 Providing and laying plum concrete 3.15

using 60% PCC M15 and 40% plums,
tamping, curing etc. complete.
Sr. No Item Unit Const Qty Rate Amount
1 Cement Bag 0.63 6 275 1039.50

2 Crush sand Cum 0.63 0.6 2200 831.60
3 Metal Cum 0.63 0.9 1800 1020.60
4 Admixture Lit 0.63 0 45 0.00
5 Pumping Cum 1 0 200 0.00
6 Rubble Cum 1.2 0.4 600 288.00
7 Shuttering material Sqm 0.25 1 188.98 47.25
8 Shuttering nails Kg 0.25 0.06 60.00 0.90
9 Shuttering oil Lit 0.25 0.2 125.00 6.25
10 Shuttering labour Sqm 0.25 1 250.00 62.50
11 Concrete labour Cum 1 1 1200 1200.00
TOTAL Cum 4496.595
B2 PCC M10 2.21
1 Cement Bag 1.05 4.2 275 1212.75

2 Crush sand Cum 1.05 0.6 2200 1386.00
3 Metal Cum 1.05 0.9 1800 1701.00
5 Pumping Cum 1 0 200 0.00
TOTAL Cum 5616.645
SITE MIX PCC M15
B1 Providing and laying PCC M15 3.15

1 Cement Bag 1.05 6 275 1732.50

2 Crush sand Cum 1.05 0.6 2200 1386.00
3 Metal Cum 1.05 0.9 1800 1701.00
5 Pumping Cum 1 0 200 0.00
10 Concrete labour Cum 1 1 1200.00 1200.00
TOTAL Cum 6136.395

WITH SHUTTERING SHUTTERING
MATERIAL LABOUR
MATERIAL MATERIAL LABOUR
B1
Sr. No
1
2
3
4
5
6
7
8
9
10
11
3179.70 1200.00 54.40 62.50
B2
Sr. No
1
2
3
4
5
6
7
8
9
10
4299.75 1200.00 54.40 62.50
B1
Sr. No
1
2
3
4
5
6
7
8
9
10
4819.50 1200.00 54.40 62.50

RMC PCC & PLUM CONCRETE
Providing and laying plum

concrete using 60% PCC M15
and 40% plums, tamping,
curing etc. complete.
Item Unit Const Qty Rate Amount
RMC M15 Cum 0.618 1 5085 3142.53

Pumping Cum 0.6 1 200 120.00
Rubble Cum 1.2 0.4 600 288.00
Shuttering material Sqm 0.25 1 188.98 47.25

Shuttering nails Kg 0.25 0.06 60.00 0.90
Shuttering oil Lit 0.25 0.2 125.00 6.25
Shuttering labour Sqm 0.25 1 250.00 62.50
Concrete labour Cum 1 1 500 500.00
TOTAL Cum 4167.425
PCC M10
RMC M10 Cum 1.05 1 4825 5066.25

Pumping Cum 1 1 200 200.00

TOTAL Cum 5883.145
RMC M15
Providing and laying PCC M15

RMC M15 Cum 1.05 1 5085 5339.25

Pumping Cum 1 1 200 200.00

Concrete labour Cum 1 1 500.00 500.00
TOTAL Cum 6156.15

MATERIAL LABOUR
3550.53 500.00 54.40 62.50

5266.25 500.00 54.40 62.50
5539.25 500.00 54.40 62.50

SITE MIX RCC
C1 RCC M25 3.78
1 Cement Bag 1.05 7.2 275 2079.00

2 Crush sand Cum 1.05 0.6 2200 1386.00
3 Metal Cum 1.05 0.9 1800 1701.00
4 Admixture Lit 1.05 3.78 45 178.61
5 Pumping Cum 1 0 200 0.00
6 Shuttering material Sqm 0 1 188.98 0.00
7 Shuttering nails Kg 0 0.06 60.00 0.00
8 Shuttering oil Lit 0 0.2 125.00 0.00
9 Shuttering labour Sqm 0 1 250.00 0.00
TOTAL Cum 6544.605
C1 RCC M30 for footing 4.2
1 Cement Bag 1.05 8 275 2310.00

2 Crush sand Cum 1.05 0.6 2200 1386.00
3 Metal Cum 1.05 0.9 1800 1701.00
4 Admixture Lit 1.05 4.2 45 198.45
5 Pumping Cum 1 0 200 0.00
7 Shuttering nails Kg 3 0.06 60 10.80
8 Shuttering oil Lit 3 0.2 125 75.00
9 Shuttering labour Sqm 3 1 250 750.00
TOTAL Cum 8198.1932
C2 RCC M30 for superstructure 4.2
1 Cement Bag 1.05 8 275 2310.00

2 Crush sand Cum 1.05 0.6 2200 1386.00
3 Metal Cum 1.05 0.9 1800 1701.00
4 Admixture Lit 0 4.2 45 0.00
5 Pumping Cum 1 0 200 0.00
TOTAL Cum 6597
C1 RCC M35 4.73
1 Cement Bag 1.05 9 275 2598.75

2 Crush sand Cum 1.05 0.6 2200 1386.00
3 Metal Cum 1.05 0.9 1800 1701.00
4 Admixture Lit 1.05 4.73 45 223.49
5 Pumping Cum 1 0 200 0.00
TOTAL Cum 7109.2425
C2 Shuttering work

4 Shuttering labour Sqm 1 1 250.00 250.00
TOTAL Cum 467.58108
C3 Stagging above 3 m to 6 m ht
1 Shuttering material Cum 1 1 30.00 30.00

2 Shuttering labour Cum 1 1 30.00 30.00
TOTAL Cum 60
C4 Reinforcement Steel
1 Reinforcement steel Mt 1.05 1 57000 59850

2 Unloading Mt 1.05 1 200 210
3 Binding wire Kg 1 12 70 840
4 Cover block Mt 1 1 500 500
5 Labour Mt 1 1 9000 9000
TOTAL 70400
GI pipe sleeves upto 100 mm dia
1 GI pipe sleeves upto 100 mm dia No 1.05 1 500 525

2 Labour No 1 1 250 250
TOTAL 775
MATERIAL LABOUR
B2
Sr. No
1
2
3
4
5
6
7
8
9
10
5344.61 1200.00 0.00 0.00
B2
Sr. No
1
2
3
4
5
6
7
8
9
10
5595.45 1200.00 652.74 750.00
B2
Sr. No
1
2
3
4
5
0.93 6
0.115 7
8.087 8
9
10
5397.00 1200.00 0.00 0.00
B2
Sr. No
1
2
3
4
5
6
7
8
9
10
5909.24 1200.00 0.00 0.00
28.60 188.98 250.00

30.00 30.00
61400 9000
250 525
MATERIAL
SITE MIX RCC
RCC M25
RMC M25 Cum 1.03 1 5400 5562.00

Pumping Cum 1.03 1 200 206.00
Shuttering material Sqm 0 1 188.98 0.00

Shuttering nails Kg 0 0.06 60 0.00
Shuttering oil Lit 0 0.2 125 0.00
Shuttering labour Sqm 0 1 250.00 0.00
TOTAL Cum 6268
RMC M30 for footing
RMC M30 Cum 1.05 1 5995 6294.75

Pumping Cum 1 1 200 200.00

Shuttering nails Kg 3 0.06 60.00 10.80
Shuttering oil Lit 3 0.2 125.00 75.00
TOTAL Cum 8397.493 6494.75
RMC M30 for superst 0.93 0.115 8.086957 6.666667
RMC M30 Cum 1.05 1 5995 6294.75

Pumping Cum 1 1 200 200.00
TOTAL Cum 10735.4 6494.75
RMC M35
RMC M35 Cum 1.03 1 6000 6180.00

Pumping Cum 1.03 1 200 206.00

TOTAL Cum 6886 6386.00

LABOUR
500.00 652.74 750.00

500.00 1740.65 2000.00
500.00 0.00 0.00

Masonary
D1 300 mm thick laterite masonary in sub structure
0.35 0.3 0.15 0.016 63.492
1 Cement Bag 1.05 2 275 577.50

2 Crush sand Cum 1.05 0.42 2200 970.20
3 Laterite stone No 1.1 63.49 35 2444.44
4 Labour Cum 1 1 897 897.00
5 Laterite stone dressing No 0 63.49 3 0.00
6 Scaffolding Cum 0 1 10 0.00
TOTAL Cum 4889.14
D2 230 mm thick laterite masonary in super structure
0.35 0.23 0.15 0.012 82.816
1 Cement Bag 1.05 2 275 577.50

2 Crush sand Cum 1.05 0.42 2500 1102.50
3 Laterite stone No 1.1 82.82 35 3188.41
4 Labour Cum 1 1 1637 1637.00
5 Laterite stone dressing No 0 82.82 5 0.00
6 Scaffolding Cum 1 1 10 10.00
TOTAL Cum 6515.41
D3 100 mm thick brick masonry 0.0204 49.01961
NO Item Con Qty. Unit Rate Amount
1 Cement Bag 1.05 0.260 275 75.08

2 Crush Sand Cum 1.05 0.040 2200 91.48
3 Metal Cum 1.05 0.009 1800 17.01
4 Reinforcement steel 8 mm dia Kg 1.05 0.780 57 46.68
5 Brick Nos 1.05 49.02 8 411.76
6 Labour Sqm 1 1 225 225.00
7 Scaffolding Sqm 1 1 10 10.00
TOTAL 877
D3 230 mm thick brick masonry 0.002151 465.0081
1 Cement Bag 1.05 1.660 275 479.33

2 Crush Sand Cum 1.05 0.040 2200 91.48
3 Metal Cum 1.05 0.009 1800 17.01
5 Brick Nos 1.05 465.01 8 3906.07
6 Labour Sqm 1 1 1637 1637.00
TOTAL 6221
Light weight block Masonary with glu in Super Structure
30 Kg bag chemical
600*200*100 65
600*200*125 55
600*200*150 45
600*200*200 33
600*200*225 30

200 mm Thk Masonary
Block 0.12 8.33
Glu 0.253
1 Cement Bag 1.05 0.130 275 37.54

2 Sand Cum 1.05 0.012 2200 27.72
3 Metal Cum 1.05 0.018 1800 34.02
5 Glu Bag 1.05 0.253 360 95.45
6 Block Nos 1.05 8.33 91 798.00
7 Labour Sqm 1 1 269 269.00
TOTAL 1318

150 mm Thk Masonary
Block 0.12 8.33
Glu 0.185
1 Cement Bag 1.05 0.098 275 28.15

2 Sand Cum 1.05 0.009 2200 20.79
3 Metal Cum 1.05 0.014 1800 25.52
5 Glu Bag 1.05 0.185 360 70.00
6 Block Nos 1.05 8.33 68 598.50
7 Labour Sqm 1 1 237 236.72
TOTAL 1036

125 mm Thk Masonary
Block 0.12 8.33
Glu 0.152
NO Item Unit Con Qty. Rate Amount
1 Cement Bag 1.05 0.081 275 23.46

2 Sand Cum 1.05 0.008 2200 17.33
3 Metal Cum 1.05 0.011 1800 21.26
5 Glu Bag 1.05 0.152 360 57.27
6 Block Nos 1.05 8.33 57 498.75
7 Labour Sqm 1 1 237 236.72
TOTAL 911
100 mm Thk Masonary
Block 0.12 8.33
Glu 0.128
1 Cement Bag 1.05 0.065 275 18.77

2 Sand Cum 1.05 0.006 2200 13.86
3 Metal Cum 1.05 0.009 1800 17.01
5 Glu Bag 1.05 0.128 360 48.46
6 Block Nos 1.05 8.33 46 399.00
7 Labour Sqm 1 1 323 322.80
TOTAL 877
8765.83
M15 grade standard 200 x 200 mm

0.2 0.20 1 0.04
0.4
1 Cement Bag 0.04 6.50 275 75.08

2 Sand Cum 0.04 0.60 2200 55.44
3 Metal Cum 0.04 0.90 1800 68.04
Reinforcement steel 10 mm dia
4 Kg 1.05 2.48 57 148.43
vertical
5 Kg 1.05 1.17 57 70.02
strupps
6 Shuttering material Rm 1.00 0.40 189 75.59
7 Shuttering & steel labour Rm 1.00 1.00 150 150.00
8 Concrete labour Rm 1.00 1.00 50 50.00
TOTAL 693

0.2 0.10 1 0.02
0.4

1 Cement Bag 0.02 6.00 275 34.65
2 Sand Cum 0.02 0.60 2200 27.72
3 Metal Cum 0.02 0.90 1800 34.02

vertical
5 Kg 1.05 1.17 57 70.02
strupps
TOTAL 590
M20 grade Local lintel 230 x 100 mm

0.23 0.10 1 0.0230
0.43
1 Cement Bag 0.024 6.00 275 39.85

2 Sand Cum 0.024 0.60 2200 31.88
3 Metal Cum 0.024 0.90 1800 39.12
4 Kg 1.05 2.48 57 148.43
vertical

strupps
TOTAL 611

0.1 0.10 1 0.01
0.3
1 Cement Bag 0.01 6.00 275 17.33

2 Sand Cum 0.01 0.60 2200 13.86
3 Metal Cum 0.01 0.90 1800 17.01
4 vertical Kg 1.05 2.48 57 148.43

5 Kg 1.05 1.17 57 70.02
strupps
TOTAL 523
SCAFFOLDING SCAFFOLDING
MATERIAL LABOUR
MATERIAL LABOUR
3992.14 897.00 0.00
4868.41 1637.00 10.00

642.01 225.00 10.00
4540.56 1637.00 43.50

1039.42 269.00 10.00
789.64 236.72 10.00
664.75 236.72 10.00

543.78 322.80 10.00
5437.83 3228.00 100.00
346.98 50.00 75.59 150.00

314.84 50.00 75.59 150.00
329.30 50.00 81.26 150.00

266.65 50.00 56.69 150.00
Wall Internal tar finish plaster.
1 Cement Bag 1.05 0.2 275 57.75

2 River sand Cum 1.05 0.034 2500 88.20
3 Recron fibre Packet 1.05 0.2 30 6.3
4 Chiken mesh Sqm 1.05 0.2 6 1.26
5 Labour Sqm 1 1 170 170
6 Hacking Sqm 1 0.5 20 10
7 Scaffolding Sqm 1 1 10 10
TOTAL 343.51
External single coat sandface plaster
1 Cement Bag 1.05 0.2 275 57.75

2 River sand Cum 1.05 0.034 2500 88.20
3 Waterproof chemical Lit 1.05 0.1 65 6.825
5 Chiken mesh Sqm 1.05 0.5 6 3.15
6 Labour Sqm 1 1 200 200
7 Dripmould Rm 1 0.1 115.00 11.50
TOTAL 393.73
External double coat sandface plaster
1 Cement Bag 1.05 0.3 275 86.625

2 River sand Cum 1.05 0.050 2500 132.30
5 Chiken mesh Sqm 1.05 0.5 6 3.15
6 Labour Sqm 1 1 300 300
7 Dripmould Rm 1 0.1 115.00 11.50
TOTAL 608.26
MATERIAL LABOUR
MATERIAL LABOUR
153.51 180.00 10.00
162.23 221.50 10.00

241.76 341.50 25.00
POP 8 mm thk. on Ceiling
1 POP Kg 1.1 10.76 7.5 88.77

2 Bond aid Lit 1.05 0.20 130 27.30
3 Chiken mesh Sqm 1.05 0 6 0
4 Labour Sqm 1 1 139.88 139.88
TOTAL 265.95
Gypsum plaster 10 mm thk.on Walls
1 Gypsum powder (POP) Kg 1.1 16.14 7.5 133.155

2 Bond aid Sqm 1.05 0.10 130 13.65
3 Chiken mesh Sqm 1 0.5 6 3
4 Labour Sqm 1 1 139.88 139.88
TOTAL 299.69
MATERIAL LABOUR
MATERIAL LABOUR
116.07 139.88 10.00
149.81 139.88 10.00

Balcony waterproofing
1 Hydroproof Lit 1.05 0.75 155 122.06

2 Cement Bag 1.05 0.1 275 28.88
3 River sand Cum 0 0.017 2500 0.00
4 Laterite rubble Cum 0 0.10 600 0.00
5 Waterproofing chemical Lit 0 0.25 65 0.00
6 Labour Sqm 1 1 129.12 129.12
TOTAL 280.06
Terrace waterproofing
1 Hydroproof Lit 1 0.75 155 116.25

2 Cement Bag 1.05 0.4 275 115.50
3 River sand Cum 1.05 0.067 2500 176.40
4 Laterite rubble Cum 1.15 0.15 600 103.50
5 Waterproofing chemical Lit 1.05 0.25 65 17.06
6 Labour Sqm 1 1 484.2 484.2
TOTAL 1012.91
Toilet waterproofing
Base coat
1 Hydroproof Lit 1.05 0.75 155 122.06
2 Cement Bag 1.05 0.2 275 57.75
3 River sand Cum 1.05 0.034 2500 88.20
Laterite coba
5 Cement Bag 1.05 0.5 275 144.38
6 River sand Cum 1.05 0.084 2500 220.50
7 Laterite rubble Sqm 1.15 0.15 600 103.50
9 Labour for base coat Sqm 1 1 250 250
10 Labour for laterite coba Sqm 1 1 500 500
TOTAL 1513.69
Basement raft box type double layer shahabad waterproofing
1 Cement Bag 1.05 0.6 275 173.25

2 River sand Cum 1.05 0.101 2500 264.60
3 Shahabad stone Sqm 1.1 2.00 247.48 544.46
5 Labour Sqm 1 1 591.8 591.8
TOTAL 1639.11
Basement retaining wall box type single layer waterproofing
1 Cement Bag 1.05 0.4 275 115.5

2 River sand Cum 1.05 0.067 2500 176.40
3 Shahabad stone Sqm 1.1 1.00 247.48 272.23
5 Labour Sqm 1 1 430.4 430.4
TOTAL 1059.53
Chajja waterproofing
1 Hydroproof Lit 1.05 0.75 155 122.06

2 Cement Bag 1.05 0.3 275 86.63
3 River sand Cum 1.05 0.050 2500 132.30
4 Laterite rubble Cum 1.15 0.08 600 51.75
6 Labour Sqm 1 1 300 300
TOTAL 709.80
Waterproof plaster

1 Cement Bag 1.05 0.3 275 86.625
2 River sand Cum 1.05 0.050 2500 132.30
4 Chiken mesh Sqm 1.05 0.5 6 3.15
6 Labour Sqm 1 1 250 250
7 Hacking Sqm 1 1 20 20
TOTAL 528.85
Penitron waterproofing
1 Cement Bag 1.05 0.2 65 13.65

2 Waterproofing work Lit 1.05 1.00 1000 1050.00
TOTAL 1063.65
MATERIAL LABOUR SCAFFOLDING SCAFFOLDING
MATERIAL LABOUR
150.94 129.12
528.71 484.2
763.69 750
1047.31 591.80
629.13 430.40
409.80 300
248.85 270.00 10.00
1063.65 0.00 #REF!

Rooms Vitrified tiles flooring 600 x 600 mm
1 Cement Bag 1.05 0.25 275 72.19

2 Crush sand Cum 1.05 0.025 2200 57.75
3 River sand Cum 1.05 0.025 2500 65.63
4 Tile Sqm 1.05 1 344.32 361.54
5 Joint Filling Grout Kg 1.05 0.2 50 10.50
6 Tiles protection sheet Sqm 1.1 1 40 44.00
7 Labour Sqm 1 1 215.2 215.20
8 Cleaning Sqm 1 1 30 30.00
TOTAL 856.80
Rooms Vitrified tiles skirting 600 x 75 mm
1 Cement Bag 1.05 0.026 275 7.58

2 River sand Cum 1.05 0.003 2500 8.86
3 Tile Sqm 1.05 0.1 344.32 36.15
5 Tiles protection sheet Sqm 1.1 0.1 40 4.40
6 Labour Rm 1 1 65.62 65.62
7 Zad plaster Rm 1 1 82.03 82.03
8 Cleaning Rm 1 1 3 3.00
TOTAL 208.69
Toilet Glazed tiles dado 300 x 450 mm
1 Cement Bag 1.05 0.25 275 72.19

2 River sand Cum 1.05 0.01 2500 26.25
3 Tile Sqm 1.05 1 344.32 361.54
5 Tiles protection sheet Sqm 0 1 40 0.00
6 Labour Sqm 1 1 236.72 236.72
TOTAL 737.19
Toilet Ceramic tiles flooring 600 x 600 mm
1 Cement Bag 1.05 0.25 275 72.19

2 Crush sand Cum 1.05 0.025 2200 57.75
3 River sand Cum 1.05 0.025 2500 65.63
4 Tile Sqm 1.05 1 344.32 361.54
7 Labour Sqm 1 1 215.2 215.20
TOTAL 856.80
Leather finish Granite for Tred of size 300 mm wide
1 Cement Bag 1.05 0.075 275 21.65625

2 Crush sand Cum 1.05 0.025 2200 57.75
3 River sand Cum 1.05 0.025 2500 65.63
4 Leather finish Granite Sqm 1.15 0.3 2205.8 761.001
6 Protection sheet Sqm 1.1 0.3 40 13.2
7 Labour Rm 1 1 180.46 180.455
8 Polish Sqm 0 0.3 0 0
9 Chamfer Edge polish Rm 1 1 98.43 98.43
10 Cleaning Sqm 1 1 30 30
TOTAL 1231.27
4104.2
Leather finish Granite for Riser of size 150 mm height
1 Cement Bag 1.05 0.038 275 10.83

2 Crush sand Cum 1.05 0.025 2200 57.75
3 River sand Cum 1.05 0.025 2500 65.63
4 Kotta stone Sqm 1.15 0.15 2205.8 380.50
7 Labour Rm 1 1 147.65 147.65
8 Kotta polish Sqm 0 0.15 0 0.00
9 Cleaning Sqm 1 0.15 30 4.50
TOTAL 675.02
Leather finish granite flooring
1 Cement Bag 1.05 0.250 275 72.19

2 Crush sand Cum 1.05 0.025 2200 57.75
3 River sand Cum 1.05 0.025 2500 65.63
4 Leather finish granite Sqm 1.15 1 2205.8 2536.67
6 Protection sheet Sqm 1.1 1 40 44.00
7 Labour Sqm 1 1 484.20 484.20
8 polish Sqm 1 1 0 0.00
TOTAL 3300.93
Steel gray granite for toilet door frame & window cill
1 Cement Bag 1.05 0.075 275 21.66

2 River sand Cum 1.05 0.003 2500 7.88
3 Steel gray granite Sqm 1.1 0.3 1129.8 372.83
5 Araldite Kg 1.05 0.06 1000 63.00
6 Tiles protection sheet Sqm 0 0.3 40 0.00
7 Labour Rm 1 1 295.29 295.29
8 Edge polish Rm 3 1 98.43 295.29
TOTAL 1068.10
Steel gray granite for toilet Ventilator Jamb & cills
1 Cement Bag 1.05 0.075 275 21.66

2 River sand Cum 1.05 0.003 2500 7.88
5 Araldite Kg 1.05 0.06 1000 63.00
7 Labour Rm 1 1 147.645 147.65
8 Edge polish Rm 1 1 98.43 98.43
TOTAL 736.79
Basin counter with single piece granite 1 0.75 0.75
1 Cement Bag 1.05 0.200 275 57.75

2 River sand Cum 1.05 0.034 2500 88.20
3 Steel gray Granite Sqm 1.1 0.75 1129.8 932.09
4 Kaddappah Sqm 1.1 0.6 430.4 284.06
6 Araldite Kg 1.05 0.1 1000 105.00
8 Labour Rm 1 1 1968.6 1968.60
9 Edge polish Rm 1 2 98.43 196.86
10 Cleaning Rm 1 1 30 30.00
TOTAL 3711.81
Utility Vitrified tiles flooring 600 x 600 mm
1 Cement Bag 1.05 0.25 275 72.19

2 Crush sand Cum 1.05 0.025 2200 57.75
3 River sand Cum 1.05 0.025 2500 65.63
4 Tile Sqm 1.05 1 344.32 361.54
7 Labour Sqm 1 1 215.2 215.20
TOTAL 856.80
Utility Vitrified tiles skirting 600 x 75 mm
1 Cement Bag 1.05 0.026 275 7.58

2 River sand Cum 1.05 0.003 2500 8.86
3 Tile Sqm 1.05 0.1 344.32 36.15
6 Labour Rm 1 1 65.62 65.62
7 Zad plaster Rm 1 1 82.025 82.03
TOTAL 208.69
Steel gray granite for balcony upstand
1 Tile adesive chemical Bag 1.05 0.075 275 21.66

2 River sand Cum 1.05 0.003 2500 7.88
5 Araldite Kg 1.05 0.06 1000 63.00
7 Labour Rm 1 1 147.645 147.65
8 Edge polish Rm 1 1 98.43 98.43
TOTAL 736.79
Kitchen Platform: 2’-0” wide 2.5 0.6 1.5
1 Cement Bag 1.05 0.375 275 108.28

2 River sand Cum 1.05 0.068 2500 177.19
3 Granite Sqm 1.1 1.5 1936.8 3195.72
4 Granite fecia Sqm 1.1 0.25 1936.8 532.62
5 Granite Vertical Sqm 1.1 0.72 1936.8 1533.95
6 Kaddappah Sqm 1.1 1.5 430.4 710.16
7 Kaddappah vertical Sqm 1.1 1.62 430.4 766.97
9 Araldite Kg 1.05 0.3 1000 315.00
11 Sink No 1 1 4200 4200.00
12 Labour Rm 1 2.5 1640.5 4101.25
13 Edge polish Rm 1 3.46 98.43 340.57
14 Kaddappah polish Sqm 1 1.62 161.4 261.47
15 Granite polish Sqm 1 0.27 269 72.63
16 Cleaning Sqm 1 1.5 30 45.00
TOTAL 16442.55
Rm 6577.02
Kitchen Glazed tiles dado 300 x 450 mm
1 Cement Bag 1.05 0.25 275 72.19

2 River sand Cum 1.05 0.01 2500 26.25
3 Tile Sqm 1.05 1 344.32 361.54
5 Tiles protection sheet Sqm 0 1 40 0.00
6 Labour Sqm 1 1 236.72 236.72
TOTAL 737.19
Passage Vitrified tiles flooring 600 x 600 mm
1 Cement Bag 1.05 0.25 275 72.19

2 Crush sand Cum 1.05 0.025 2200 57.75
3 River sand Cum 1.05 0.025 2500 65.63
4 Tile Sqm 1.05 1 430.4 451.92
7 Labour Sqm 1 1 215.2 215.20
TOTAL 947.18
Passage Vitrified tiles skirting 600 x 75 mm
1 Cement Bag 1.05 0.026 275 7.58

2 River sand Cum 1.05 0.003 2500 8.86
3 Tile Sqm 1.05 0.1 430.4 45.19
6 Labour Rm 1 1 65.62 65.62
7 Zad plaster Rm 1 1 82.025 82.03
TOTAL 217.73
For Tred of size 300 mm wide
1 Cement Bag 1.05 0.075 275 21.66

2 Crush sand Cum 1.05 0.0075 2200 17.33
3 River sand Cum 1.05 0.0075 2500 19.69
4 Kotta stone high polish Sqm 1.15 0.3 591.8 204.17
7 Labour Rm 1 1 114.84 114.84
8 Kotta polish Sqm 0 0.3 215.2 0.00
9 Chamfer Edge polish Rm 1 1 98.43 98.43
10 Cleaning Sqm 1 1 30 30.00
TOTAL 522.45
For Riser of size 150 mm height
1 Cement Bag 1.05 0.038 275 10.83

2 Crush sand Cum 1.05 0.00375 2200 8.66
3 River sand Cum 1.05 0.00375 2500 9.84
4 Kotta stone Sqm 1.15 0.15 591.8 102.09
7 Labour Rm 1 1 82.03 82.03
8 Kotta polish Sqm 0 0.15 215.2 0.00
9 Cleaning Sqm 1 0.15 30 4.50
TOTAL 226.12
High polish kotta stone
1 Cement Bag 1.05 0.250 275 72.19

2 Crush sand Cum 1.05 0.025 2200 57.75
3 River sand Cum 1.05 0.025 2500 65.63
4 Kotta stone Sqm 1.15 1 484.2 556.83
7 Labour Sqm 1 1 322.80 322.80
8 Kotta polish Sqm 1 1 215.2 215.20
TOTAL 1374.89
For skirting of size 75 mm height
1 Cement Bag 1.05 0.026 275 7.58

2 River sand Cum 1.05 0.003 2500 8.86
3 Kotta stone Sqm 1.15 0.1 484.2 55.68
6 Labour Rm 1 1 98.43 98.43
7 Kotta polish Sqm 0 0.15 215.2 0.00
8 Cleaning Sqm 1 0.15 30 4.50
TOTAL 181.03
Rough shahabad flooring
1 Cement Bag 1.05 0.250 275 72.19

2 Crush sand Cum 1.05 0.025 2200 57.75
3 River sand Cum 1.05 0.025 2500 65.63
4 Rough shahabad Sqm 1.15 1 247.48 284.60
7 Labour Sqm 1 1 236.72 236.72
TOTAL 771.38
SITE MIX RCC
C1 RCC M25 0.15 thick 3.78
1 Cement Bag 1.05 7.2 275 2079.00

2 Crush sand Cum 1.05 0.6 2200 1386.00
3 Metal Cum 1.05 0.9 1800 1701.00
4 Admixture Lit 1.05 3.78 45 178.61
5 Pumping Cum 1 0 200 0.00
9 VDF labour Sqm 6.666667 1 150.00 1000.00
11 Groove cutting and filling Cum 5.5 1 150.00 825.00
TOTAL Cum 8369.605

TOTAL Sqm 1255.4408
Parking & driveway tiles flooring 300 x 300 mm
1 Cement Bag 1.05 0.25 275 72.19

2 Crush sand Cum 1.05 0.025 2200 57.75
3 River sand Cum 1.05 0.025 2500 65.63
4 Tile Sqm 1.05 1 430.4 451.92
7 Labour Sqm 1 1 215.2 215.20
TOTAL 947.18
Parking & driveway tiles skirting 300 x 75 mm
1 Cement Bag 1.05 0.026 275 7.58

2 River sand Cum 1.05 0.003 2500 8.86
3 Tile Sqm 1.05 0.1 430.4 45.19
6 Labour Rm 1 1 65.62 65.62
7 Zad plaster Rm 1 1 82.025 82.03
TOTAL 217.73
Common area at Ground floor tile flooring 300 x 300 mm
1 Cement Bag 1.05 0.25 275 72.19

2 Crush sand Cum 1.05 0.025 2200 57.75
3 River sand Cum 1.05 0.025 2500 65.63
4 Tile Sqm 1.05 1 430.4 451.92
7 Labour Sqm 1 1 215.2 215.20
TOTAL 947.18
Common area at ground floor tiles skirting 300

x 75 mm
1 Cement Bag 1.05 0.026 275 7.58

2 River sand Cum 1.05 0.003 2500 8.86
3 Tile Sqm 1.05 0.1 430.4 45.19
6 Labour Rm 1 1 65.62 65.62
7 Zad plaster Rm 1 1 82.025 82.03
TOTAL 217.73
Roofing tiles
1 Cement Bag 1.05 0.25 275 72.19

2 River sand Cum 1.05 0.025 2500 65.63
3 Roofing tiles Sqm 1.05 1 538 564.90
5 Labour Sqm 1 1 430.4 430.40
6 Painting Sqm 1 1 150.64 150.64
TOTAL 1294.25
Swimming pools tiles
1 Chemical for tile fixing Bag 1.05 0.25 975 255.94

2 Crush sand Cum 1.05 0.025 0 0.00
3 River sand Cum 1.05 0.025 2500 65.63
4 Tile Sqm 1.05 1 1097.52 1152.40
7 Labour Sqm 1 1 484.2 484.20
8 Cleaning Sqm 1 1 131.24 131.24
TOTAL 2248.90
Paving tiles flooring 20 mm thick
1 Cement Bag 1.05 0.25 275 72.19

2 Crush sand Cum 1.05 0.025 2200 57.75
3 River sand Cum 1.05 0.025 2500 65.63
4 Tile Sqm 1.05 1 807 847.35
7 Labour Sqm 1 1 322.8 322.80
TOTAL 1450.21
MATERIAL LABOUR M+L
611.60 245.20
58.04 150.65
470.47 266.72
611.60 245.20
922.38 308.89
3074.6 1029.6
522.88 152.15
2786.73 514.20
468.52 599.58
481.72 255.08
1516.35 2195.46
611.60 245.20
58.04 150.65
481.72 255.08
11621.64 4820.92
4648.65 1928.366
470.47 266.72
701.98 245.20
67.08 150.65
279.19 243.27
139.59 86.53
806.89 568.00
78.10 102.93
534.66 236.72
B2
Sr. No
1
2
3
4
5
6
7
8
9
10
11
5344.61 2200.00 825.00 0.00

801.69 330 123.75 0
701.98 245.20
67.08 150.65
701.98 245.20
67.08 150.65
713.21 430.40 150.64

1633.46 615.44
1097.41 352.80
SITE MIX RCC
RCC M25 0.15
RMC M25 Cum 1.03 1 5400 5562.00

Pumping Cum 1.03 1 200 206.00
Shuttering nails Kg 0 0.06 60 0.00
Shuttering oil Lit 0 0.2 125 0.00
VDF labour Sqm 6.666667 1 150.00 1000.00
Groove cutting and filling Cum 5.5 1 150.00 825.00
TOTAL Cum 8093

1213.95
Window grills
Sr. No Item Unit Const Qty Rate
1 Structural steel Kg 1.05 15.00 60.00

2 Labour for fabrication and fixing Sqm 1 1.00 484.20
3 Red oxide paint Sqm 1 1.00 45.00
TOTAL
Railing for balcony

2 Labour for fabrication and fixing Kg 1 20.00 35.00
3 2 coat oil paint with red oxide Sqm 1 1.00 120.00
TOTAL
Railing for staircase

2 Labour for fabrication and fixing Kg 1 20.00 35.00
3 2 coat oil paint with red oxide Sqm 1 1.00 120.00
TOTAL
MS fabrication
1 Structural steel Kg 1.05 1.00 66,000.00

2 Labour for fabrication and erection Kg 1 1.00 22,000.00
3 2 coat oil paint with red oxide Kg 1 1.00 2,500.00
TOTAL
GI Precoated 0.5 mm roofing sheet

1 GI Precoated 0.5 mm roofing sheet Sqm 1.1 1.00 467.00

2 Screws 1.1 1.00 15.00
3 Labour for fabrication and erection Sqm 1 1.00 100.00
TOTAL
MS ladder

2 Labour for fabrication and erection Kg 1 40.00 20.00
3 2 coat oil paint with red oxide Kg 1 40.00 2.50
TOTAL
MS main gate

2 Labour for fabrication and erection Kg 1 1.00 35.00
3 Red oxide paint Kg 1 1.00 3.20
TOTAL
MATERIAL LABOUR M+L
Amount
945.00
484.20
45.00
1,474.20 945.00 484.20 45.00
Amount
1,386.00
700.00
120.00
2,206.00 1,386.00 700.00 120.00
Amount
1,386.00
700.00
120.00
2,206.00 1,386.00 700.00 120.00
Amount
69,300.00
22,000.00
2,500.00
93,800.00 69,300.00 22,000.00 2,500.00

Amount
513.70
16.50
100.00
630.20 530.20 100.00
Amount
2,772.00
800.00
100.00
3,672.00 2,772.00 800.00 100.00
Amount
69.30
35.00
3.20
107.50 69.30 35.00 3.20

Providing and fixing main door of 18 & 12 mm plywood frame and finish
with Veneer, 35 mm thick door shutter both side Veneer finish and
melamine polish with all heavy duty Brass fittings and Godrej or Europa
Make locks etc complete
Door size : D1 - 1.05 x 2.25 m 18 mm 0.25 6

12 mm 0.25 12
12 mm 0.075 12
Shutter 1.00 2.15
1 18 mm plywood for door frame Sqm 1.05 1.500 860.8

3 Cover moulding 12 x 10 mm Rm 1.05 5.30 65.62
5 Shutter 35 mm thick Sqm 1 2.15 1506.4
6 Bedding Rm 1.05 6.3 52.50
7 Laminate Nos 1 3 1100
8 Hinges Nos 1 4 80
9 Main door Lock No 1 1 1900
10 Aldrop No 1 1 250
11 Door handle Nos 1 2 600
12 Tower bolt No 1 1 200
13 Eye piece No 1 1 125
14 Safety chain No 1 1 150
15 Magnetic door stopper No 1 1 40
16 Fevicol Kg 1 2 180
17 Hardware No 1 1 500
18 Labour for frame & shutter making No 1 1 3200
19 Melamine polish No 0 2.81 860.8
TOTAL
Providing and fixing bedroom door of 18 & 12 mm plywood frame and finish with outerside
veneer and internal side Laminate, 32 mm thick door shutter finish with outerside veneer and
L2
internal side Laminate with all heavy duty Brass fittings and Godrej or Europa Make locks etc
complete
Door size : D1 - 1.05 x 2.25 m 18 mm 0.15 6
12 mm 0.15 12
12 mm 0.075 12
Shutter 0.90 2.15
Sr. No Item Const Qty Unit Rate

6 Bedding Rm 1.05 6.1 52.50
7 Veneer Nos 0 1 2400
9 Hinges Nos 1 3 80
10 Bedroom door Lock No 1 1 750
15 Labour for frame & shutter making No 1 1 2800
16 Melamine polish No 0 2.48 860.8
TOTAL
Providing and fixing toilet door

shutter 32 mm thick finish with both
L3 side Laminate with all heavy duty Brass
fittings and Godrej or Europa Make
locks etc complete
0.75 2.10
Sr. No Item Const Qty Unit Rate
1 Shutter 32 mm thick 1.05 1.58 Sqm 1291.2

2 Bedding 1.05 5.7 Rm 52.50
3 Laminate 1 2 Nos 1100
4 Hinges 1 3 Nos 80
5 Toilet door Lock 1 1 No 750
6 Tower bolt 1 1 No 200
7 Magnetic door stopper 1 1 No 40
8 Fevicol 1 1.5 Kg 180
9 Hardware 1 1 No 500
10 Labour for door shutter 1 1 No 1500
TOTAL
L2 Door frames fixing
Door size : D - .9 x 2.25 m Wood 1 5.6385248 0.009375
Total
Sr. No Item Const Constant Qty Rate
1 Wood Cum 1.05 0.053 105930

5 Labour for frame making No 1 1 1000
6 Labour for frame fixing No 1 1 500
TOTAL
Providing and fixing main door of frame 125 x 75 mm section of teak

wood with both side cover moulding and polish finish and 32 mm thick
door shutter both side Laminate finish with all heavy duty Brass fittings
and Godrej or Europa Make locks etc complete
Door size : D1 - 1.05 x 2.25 m 125 x 75 mm 0.009375 5.7
Shutter 0.90 2.10
1 125 x 75 mm teak wood Cum 1.05 0.053 105930

3 Hardware for frame No 1 1.00 250
5 Bedding Rm 1.05 6 52.50
7 Hinges Nos 1 4 80
8 Door Lock No 1 1 1900
9 Aldrop No 1 1 250
10 Door handle Nos 1 2 600
12 Eye piece No 1 1 125
13 Safety chain No 1 1 150
16 Hardware for shutter No 1 1 500
19 Labour for shutter making and fixing No 1 1 1700
20 Melamine polish Rm 1 5.30 164.05
TOTAL
Providing and fixing bed room door of frame 100 x 75 mm section of teak
wood with both side cover moulding and polish finish and 32 mm thick
door shutter both side Laminate finish with all heavy duty Brass fittings
and Godrej or Europa Make locks etc complete
Door size : D1 - 1.05 x 2.25 m 100 x 75 mm 0.0075 5.6
Shutter 0.80 2.10
1 100 x 75 mm teak wood Cum 1.05 0.042 105930

3 Hardware for frame No 1 1.00 250
5 Bedding Rm 1.05 5.8 52.496
7 Hinges Nos 1 3 80
8 Door Lock No 1 1 750
12 Hardware for shutter No 1 1 500
15 Labour for shutter making and fixing No 1 1 1600
16 Melamine polish Rm 1 5.30 164.05
TOTAL
MATERIAL LABOUR M+L
1.50
3.00
0.90
3.90
2.15
Amount
1355.76
2643.73
365.18
1178.21
3238.76
347.26
3300.00
320.00
1900.00
250.00
1200.00
200.00
125.00
150.00
40.00
360.00
500.00
3200.00
0.00
20673.90 17473.90 3200.00 0.00
sh with outerside
erside veneer and
a Make locks etc
0.90
1.80
0.90
2.70
1.94
Amount
813.46
1830.28
358.29
1157.54
2498.47
336.24
0.00
2200.00
240.00
750.00
200.00
40.00
360.00
500.00
2800.00
0.00
14084.26 11284.26 2800.00 0.00
1.58
Amount
2135.32
314.19
2200.00
240
750
200
40
270
500
1500
8149.51 6649.51 1500
0.05
0.05
Amount
5879.56
1157.54
180.00
500.00
1000.00
500.00
9217.10 7717.10 1000.00 500.00
0.05
1.89
Amount
5943.67
1178.21
250.00
2440.37
330.72
2200.00
320.00
1900.00
250.00
1200.00
200.00
125.00
150.00
40.00
360.00
500.00
1000.00
500.00
1700.00
869.47
21457.43 17387.97 1000.00 869.47
0.04
1.68
Amount
4671.51
1178.21
250.00
2169.22
319.70
2200.00
240.00
750.00
200.00
40.00
360.00
500.00
1000.00
500.00
1600.00
869.47
16848.10 12878.64 1000.00 869.47

Residential toilet plumbing, CP fitting and sanitary
1 Internal water supply

20 mm CPVC pipe Meter 1.05 12 62.75 790.65
Brass Tee Nos 1.05 2 69.50 145.95
Brass elbow Nos 1.05 9 50.75 479.59
Brass FT Nos 1.05 2 15.25 32.03
Plane tee Nos 1.05 5 16.50 86.63
Plane elbow Nos 1.05 10 9.75 102.38
Stop plug Nos 1.05 10 7.25 76.13
CPVC solvant 118 ml Packet 1.05 1 100 105.00
Nails Kg 1.05 0.25 60 15.75
2 Internal drainage
110 mm SWR pipe Meter 1.05 1.5 303.05 477.30
110 mm elbow Nos 1.05 2 122.10 256.41
110 mm tee Nos 1.05 1 173.80 182.49
75 mm multy trap Nos 1.05 2 188.65 396.17
75 mm SWR pipe Nos 1.05 2 202.13 424.46
75 mm tee Nos 1.05 1 97.08 101.93
40 mm PVC pipe Meter 1.05 2 102.03 214.25
40 mm Elbow Nos 1.05 3 34.01 107.13
40 mm end cap Nos 1.05 1 34.01 35.71
3 External water supply

40 mm UPVC pipe Meter 1.05 4 194.70 817.74
40 x 20 reducing bush Nos 1.05 1 46.00 48.30
Plane tee Nos 1.05 1 11.00 11.55
Plane elbow Nos 1.05 1 8.50 8.93
40 mm UPVC valve Nos 1.05 2 359.50 754.95
25 mm CPVC pipe for hot water Meter 1.05 6 99.50 626.85
25 mm tee Nos 1.05 1 25.50 26.78
25 mm elbow Nos 1.05 2 20.50 43.05
25 mm cpvc valve Nos 1.05 1 320.00 336.00
40 / 20 mm clamps Nos 1.05 4 25 105.00
4 External drainage
110 mm pipe Meter 1.05 4 303.05 1272.81
110 mm elbow Nos 1.05 1 122.10 128.21
110 mm tee Nos 1.05 1 173.80 182.49
75 mm pipe Meter 1.05 4 202.13 848.93
75 mm elbow Nos 1.05 1 72.05 75.65
75 mm tee Nos 1.05 1 97.08 101.93
100 / 75 mm clamps Nos 1.05 4 50 210.00
5 Wall Hung WC Nos 1.05 1 3,542.37 3719.49

Flush tank Nos 1.05 1 680.51 714.53
Two way bib cock Nos 1.05 1 898.31 943.22
Angle cock Nos 1.05 1 542.37 569.49
Health foucts Nos 1.05 1 762.71 800.85
600 mm inlet Nos 1.05 1 100 105.00
6 Wash basin Nos 1.05 1 1,109.32 1164.79

Waste coupling Nos 1.05 1 355.93 373.73
Pillar cock Nos 1.05 1 694.92 729.66
Angle cock Nos 1.05 1 542.37 569.49
600 mm inlet Nos 1.05 1 100 105.00
Bottal trap Nos 1.05 1 1,033.90 1085.59
7 CP
Wall mixer Nos 1.05 1 2,983.05 3132.20
Shower arm Nos 1.05 1 372.88 391.53
Shower Nos 1.05 1 389.83 409.32
8 Misc Nos 1 1 1,000.00 1000.00
9 Labour Nos 1 1 10000 10000.0
TOTAL 35442.98
Kitchen

20 mm CPVC pipe Meter 1.05 2 62.75 131.8
Brass elbow Nos 1.05 3 50.75 159.9
Plane tee Nos 1.05 2 16.50 34.7
Plane elbow Nos 1.05 4 9.75 41.0
Stop plug Nos 1.05 3 7.25 22.8
CPVC solvant 118 ml Packet 1.05 0.5 100 52.50
Nails Kg 1.05 0.1 60 6.30
2 Internal drainage
75 mm SWR pipe Meter 1.05 4 202.13 848.9
75 mm multy trap Nos 1.05 2 188.65 396.2
75 mm tee Nos 1.05 1 97.08 101.9
75 mm elbow Nos 1.05 4 72.05 302.6
40 mm PVC pipe Meter 1.05 2 102.03 214.3
40 mm PVC elbow Nos 1.05 4 34.01 142.8

25 mm UPVC pipe Meter 1.05 4 117.15 492.0
25 mm tee Nos 1.05 1 45.50 47.8
25 mm elbow Nos 1.05 1 34.00 35.7
25 mm UPVC valve Nos 1.05 1 210.00 220.5
25 mm clamps Nos 1.05 2 25 52.50
4 External drainage
75 mm SWR pipe Meter 1.05 4 202.13 848.9
75 mm elbow Nos 1.05 4 72.05 302.6
75 mm tee Nos 1.05 1 97.08 101.9
75 mm clamps Nos 1.05 4 50 210.00
5 CP
Sink cock Nos 1.05 1 800 840.0
Bottal trap Nos 1.05 1 1,033.90 1085.6
6 Misc Nos 1 500 0.0
7 Labour Nos 1 1 2000 2000.0
TOTAL 8693.15
Ground floor gents toilet block

20 mm cpve pipe Nos
Brass MT Nos
Brass elbow Nos
Brass FT Nos
Plane tee Nos
Plane elbow Nos
Stop plug Nos
2 Internal drainage
110 mm pipe Nos
110 mm elbow Nos
110 mm socket Nos
75 mm multy trap Nos
75 mm elbow Nos
75 mm pipe Nos
40 mm Pvc pipe Nos
40 mm Elbow Nos

20 mm cpve pipe Nos
Brass MT Nos
Brass elbow Nos
Brass FT Nos
Plane tee Nos
Plane elbow Nos
Stop plug Nos
4 External drainage
110 mm pipe Nos
110 mm elbow Nos
110 mm socket Nos
75 mm elbow Nos
75 mm pipe Nos
40 mm Pvc pipe Nos
40 mm Elbow Nos
5 WC Nos
Flush tank Nos
Two way bib cock Nos
Angle cock Nos
Health foucts Nos
600 mm inlet Nos
6 Wash basin Nos

Bracket Nos
Waste coupling Nos
Pillar cpck Nos
Angle cock Nos
600 mm inlet Nos
Bottal trap Nos
7 CP Nos
Wall mixer Nos
Shower arm Nos
Shower arm Nos
8 Misc Nos
9 Labour Nos
TOTAL
Ground floor ladies toilet block

20 mm cpve pipe Nos
Brass MT Nos
Brass elbow Nos
Brass FT Nos
Plane tee Nos
Plane elbow Nos
Stop plug Nos
2 Internal drainage
110 mm pipe Nos
110 mm elbow Nos
110 mm socket Nos
75 mm elbow Nos
75 mm pipe Nos
40 mm Pvc pipe Nos
40 mm Elbow Nos

20 mm cpve pipe Nos
Brass MT Nos
Brass elbow Nos
Brass FT Nos
Plane tee Nos
Plane elbow Nos
Stop plug Nos
4 External drainage
110 mm pipe Nos
110 mm elbow Nos
110 mm socket Nos
75 mm elbow Nos
75 mm pipe Nos
40 mm Pvc pipe Nos
40 mm Elbow Nos
5 WC Nos
Flush tank Nos
Angle cock Nos
Health foucts Nos
600 mm inlet Nos
6 Wash basin Nos

Bracket Nos
Waste coupling Nos
Pillar cpck Nos
Angle cock Nos
600 mm inlet Nos
Bottal trap Nos
7 CP Nos
Wall mixer Nos
Shower arm Nos
Shower arm Nos
8 Misc Nos
9 Labour Nos
TOTAL
Office toilet

20 mm cpve pipe Nos
Brass MT Nos
Brass elbow Nos
Brass FT Nos
Plane tee Nos
Plane elbow Nos
Stop plug Nos
2 Internal drainage
110 mm pipe Nos
110 mm elbow Nos
110 mm socket Nos
75 mm elbow Nos
75 mm pipe Nos
40 mm Pvc pipe Nos
40 mm Elbow Nos

20 mm cpve pipe Nos
Brass MT Nos
Brass elbow Nos
Brass FT Nos
Plane tee Nos
Plane elbow Nos
Stop plug Nos
4 External drainage
110 mm pipe Nos
110 mm elbow Nos
110 mm socket Nos
75 mm elbow Nos
75 mm pipe Nos
40 mm Pvc pipe Nos
40 mm Elbow Nos
5 WC Nos
Flush tank Nos
Angle cock Nos
Health foucts Nos
600 mm inlet Nos
6 Wash basin Nos

Bracket Nos
Waste coupling Nos
Pillar cpck Nos
Angle cock Nos
600 mm inlet Nos
Bottal trap Nos
7 CP Nos
Wall mixer Nos
Shower arm Nos
Shower arm Nos
8 Misc Nos
9 Labour Nos
TOTAL
150 mm PVC pipe laying
Excavation with back filling Cum 1.05 0.720 265 190.80

Cement Bags 1.05 0.495 275 136.13
Crushed Sand Cum 1.05 0.052 2200 114.35
Metal Cum 1.05 0.104 1800 187.11
150 mmPVC Pipe Line (6kg/sqcm) Rmt 1.05 1.000 570.90 570.90
Accessories LS 1.05 0.100 570.9 57.09
Labour for Laying concrete Cum 1.05 0.110 1500 165.00
Labour for Laying of Pipe Rmt 1.05 1.000 196.8 196.80
TOTAL 1618.17
100 mm PVC pipe laying
100 mmPVC Pipe Line (6kg/sqcm) Rmt 1.05 1.000 303.05 303.05
Accessories LS 1.05 0.100 303.05 30.31
TOTAL 464.56
40 mm UPVC pipe laying
Excavation with back filling Cum 1.05 0.360 265 95.40

Cement Bags 1.05 0.225 275 61.88
Crushed Sand Cum 1.05 0.024 2200 51.98
Metal Cum 1.05 0.047 1800 85.05
40 mm UPVC pipe Rmt 1.05 1.000 194.70 194.70
Accessories LS 1.05 0.250 194.7 48.68
Labour for Laying concrete Cum 1.05 0.050 1500 75.00
TOTAL 809.48
3 HP pump with level controller

3 HP pump Cum 1.05 2 17000 34000.00
Level controller Bags 1.05 2 7500 15000.00
40 mm UPVC valve Cum 1.05 2 2200 4400.00
Accessories LS 1.05 1 5000 5000.00
Labour Cum 1.05 1 4000 4000.00
TOTAL 62400.00
Gully trap
1 Cement Bag 1.05 1 275 288.75

2 Crush Sand Cum 1.05 0.168 2200 388.08
3 Metal Cum 1.05 0.11 1800 207.90
4 Bricks No 1.05 100 8 840.00
5 Gully trap No 1.05 1 150 157.50
6 Chamber cover No 1.05 1 448 470.40
7 Excavation Cum 1 0.18 265 47.70
8 Labour No 1 1 500 500.00
TOTAL 2900.33
Chamber 600 x 600 x 900 mm
1 Cement Bag 1.05 2.1336 275 616.08

2 Crush Sand Cum 1.05 0.07316 2200 169.00
3 Metal Cum 1.05 0.1089 1800 205.82
4 Bricks No 1.05 351.9 8 2955.96
5 Chamber cover No 1.05 1 2784 2923.20
6 Excavation Cum 1 1.089 265 288.59
7 Labour No 1 1 2000 2000.00
TOTAL 9158.64
MATERIAL LABOUR M+L
790.65
145.95
479.59
32.03
86.63
102.38
76.13
105.00
15.75
477.30
256.41
182.49
396.17
424.46
101.93
214.25
107.13
35.71
817.74
48.30
11.55
8.93
754.95
626.85
26.78
43.05
336.00
105.00
1272.81
128.21
182.49
848.93
75.65
101.93
210.00
3719.49
714.53
943.22
569.49
800.85
105.00
1164.79
373.73
729.66
569.49
105.00
1085.59
3132.20
391.53
409.32
1000.00
10000.0
25442.98 10000.00
131.8
159.9
34.7
41.0
22.8
52.50
6.30
848.9
396.2
101.9
302.6
214.3
142.8
492.0
47.8
35.7
220.5
52.50
848.9
302.6
101.9
210.00
840.0
1085.6
0.0
2000.0
6693.15 2000.00
Compund wall
Sr. No Item Const Qty Unit Rate Amount
1 Excavation 1 0.36 Cum 265.00 95.40

2 PCC 1:3:6 1 0.06 Rm 5616.65 337.00
3 Masonry - 300 mm 1 0.15 Cum 4889.14 733.37
4 Masonry - 230 mm 1 0.28 Cum 6515.41 1798.25
5 Coping 1 0.02 Cum 6136.40 105.85
6 Plaster 1 2.65 Sqm 393.73 1043.37
7 Painting 1 2.65 Sqm 150.64 399.20
Total 4512.44

RA

Uploaded by

RA

Uploaded by

TRUE BUILD ENGINEERING AND CONSTRUCTION

CLIENT : VENKATESH BHAT, OLD GOA- GOA

PROJECT : RESIDENTIAL BUILDING AT OLD GOA

Sr. No. Description Unit Rate

1 Cement Bag 275

B FLOORING & TILING

1 Soil Cum 250

24 Red Bricks 230 x 150 x 75 mm No 9.5

E PLUMBING & SANITARY

8 150 mm dia NP2 pipe Rm 165

14 RCC grating/covers (heavy duty) 175 kg Sqm 2700

22 Orissa Colour w.c. pan. No 929.5

28% 352 With GST 273.4375

3800 Cum 0.024 41.67 91.2

2200 kg per cum

Rs. 70 /kg 1 kg = 8 sqm

CLIENT : VENKATESH BHAT, OLD GOA- GOA

PROJECT : RESIDENTIAL BUILDING AT OLD GOA

WITH MATERIAL RATE

Sr. No. Description Unit Rate

A ANTITERMITE Sqm 60.00

Providing and applying Tractor emulsion paint for in two

Providing and applying 2 coats of Altima paint to external

Providing and applying 3 coats of Apex paint to external

Providing and applying texture over external plaster

Providing and applying 2 coats of enamal paint to door

11 Providing and applying two coat enamal paint MS railing Rm 100.00

12 Providing and applying two coat enamal paint MS Rm 100.00

16 Melamine polish Sqm 860.80

Providing and fixing Balcony railings, SS framing wirh 10 Rm 4,000.00

Providing and fixing MS door with frame 32 mm thick flush

4 Providing GI pipe sleeves No 500.00

Aluminium windows, structural glazing and Aluminium

Providing & fixing balcony doors powder coated 50 micron

Providing & fixing balcony doors powder coated 50 micron

Providing & fixing staircase windows powder coated 40

9 Armstrong false ceiling Sqm 1,076.00

2 Groove cutting and polysulphide filling Rm 170.00

CLIENT : VENKATESH BHAT, OLD GOA- GOA

PROJECT : RESIDENTIAL BUILDING AT OLD GOA

Sr. No. Description Unit Rate

1 Site prepration Sqm 25

21 Plastic sheet laying Sqm 5

29 Shuttering PCC Sqm 250

32 Reinforcement steel Sqm 9000

33 Rubble masonry Cum 919

46 Block work Sqm 225

52 POP for ceiling patra finish Sqm 64.56

55 Balcony chemical coat waterproofing Sqm 129.12

62 Basement retaining wall box type single layer Sqm 430.4

67 Vitrified tile flooring for rooms Sqm 215.2

Main door - Plywood frame and 35 mm thick shutter finish

Bedroom door - Plywood frame and 32 mm thick shutter

Bedroom door - 32 mm thick shutter finish with laminate

41 Toilet - Piping, Sanitary, CP, External drainage No

Decking sheet Sqm 100

MS puddle flange 100 mm dia No 300

50mm Dia spouts No 100

GSB 150 mm thick Cum 100

150 mm dia NP2 pipe Rm 98.43

RCC grating/covers (heavy duty) 175 kg Sqm 200

Paving Blocks Sqm 90

Orissa Colour w.c. pan. 2000

CLIENT : VENKATESH BHAT, OLD GOA- GOA

PROJECT : RESIDENTIAL BUILDING AT OLD GOA

RCC Project duration 12

Sr. No. Description Unit Constant Concrete Shuttering

TOTAL 7157.88 36037.60

10 12.43 4.00 224.40 17.60

1262.00 2213.00 2008.00 2970.00 500

13.5 11.5 9.2 6.9 4.6 2.3 7.2 5.4

500 150 125 125 200 4860 100

4.4 3.5 0.09 3.4 3.4 9.6 4.39 20

400 1620 2160 50

Sr. No Item Unit Const Qty

1 Vendor rate Sqm 1 1