Sl.

NO

Description
1
2
3
4
5

10
11

12

13

Excavation
PCC-M15
Antitermite
Basement Filling
RCC-M20
Footings & Pedestals
Plinth & Tie Beams
Columns
RCC-M20
Roof Beams
Litel Beams
First Floor Beams
Lintel Beams
Terrace Floor
RCC-M20
Roof Slab
Chajja
First Floor Roof Slab
Sun Shades
Terrace Floor
Shuttering
Footings & Pedestals
Columns
First Floor Columns
Head Room Columns
Roof Beams
Lintel Beams
First Floor Beams
Lintel Beams
Sunshades
Ground Floor Slab
Sun Shades
First Floor Slab
Sunshades
Terrace Floor
Stair Case
Waist Slab
RCC-M25
Ground Floor
First Floor
RR Masonry
Brick Work
Ground Floor
First Floor
Terrace Floor
Half Brick Masonry
Toilets,Pantry etc.,
First Floor
Internal Plastering(CM-1:3)

Unit

Qty

Rate

Amt

Cum
Cum
Sqm
Cum

180.000
96.812
819.000
243.136

180.00
2450.00
50.00
180.00

32400.00
237189.40
40950.00
43764.48

Cum
Cum
Cum

33.568
17.508
15.125

6000.00
6000.00
6000.00

201408.00
105048.00
90750.00

Cum
Cum
Cum
Cum
Cum

19.070
3.201
9.528
0.977
2.216

60000.00
60000.00
60000.00
60000.00
60000.00

1144200.00
192060.00
571680.00
58620.00
132960.00

Cum
Cum
Cum
Cum
Cum

65.366
4.212
26.865
28.607
3.619

5000.00
5000.00
5000.00
5000.00
5000.00

326830.00
21060.00
134325.00
143035.00
18095.00

Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm

66.380
123.910
74.660
14.640
227.350
31.47
114.610
9.920
15.440
434.290
56.150
179.100
23.210
24.560
27.990
27.990

225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00
225.00

14935.50
27879.75
16798.50
3294.00
51153.75
7080.75
25787.25
2232.00
3474.00
97715.25
12633.75
40297.50
5222.25
5526.00
6297.75
6297.75

Sqm
Sqm
Cum

81.801
17.901
90.822

6000.00
6000.00
2100.00

490806.00
107406.00
190726.20

Cum
Cum
Cum

138.802
55.069
11.917

3600.00
3600.00
3600.00

Sqm
Sqm

163.617
262.828

850.00
850.00

499687.20
198248.40
42901.20
0.00
139074.45
223403.80
0.00

Remarks

14

15

16
17
18

19

20
21

22
23

24

25
26
27

28

Ground Floor
First Floor
Terrace Floor
External Plastering(CM-1:3)
Ground Floor
First Floor
Terrace Floor
Parapet Wall
Sunshades & Chajjas
Ceiling Plastering(CM-1:3)
Ground Floor
First Floor
Terrace Floor
Reinforcement Steel
RCC-M15
Stair Case
Granite Slab
Ground Floor
Gents Toilet
Nosing of Edges
Coloured Marble Stone(4'x8')
Ground Floor & Lobby
First Floor
Colour Marble Skirting
Ground, First Floor & Lobby
CeramicTiles(300x300mm)
Flooring
Wall
Marble Slab
Treads,Risers & Landings
Painting
Plastic Emulsion in 3 Coats
With lappam finishing
Exterior Emulsion in 3 Coats
Celing
Teak Wood Work
Frames, Shutters with Brass
Fittings
Water Proof Treatment
Toilets & Terrace Area
Interlocking Paver Blocks
Compound Wall
M20 Concrete
Brick Work
Plasterin
Painting
Window Grills, Maingate

Sqm
Sqm
Sqm

1342.490
430.126
52.000

200.00
200.00
200.00

268498.00
86025.20
10400.00
0.00
107057.16
70892.22
25382.07
63953.19
34695.15
0.00
72382.00
38144.00
5838.25
1059000.00
0.00
32224.50
0.00
8586.00 Base Rate 150/Sft
4666.65
7771.03
0.00
355928.13
216418.88
0.00
122590.00
0.00 Regency Make
59706.00
78840.75
0.00
68900.00
0.00
401414.86
0.00
158180.00
102400.54

Sqm
Sqm
Sqm
Sqm
Sqm

509.796
337.582
120.867
304.539
165.215

210.00
210.00
210.00
210.00
210.00

Sqm
Sqm
Sqm
MT

289.528
152.576
23.353
17.650

250.00
250.00
250.00
60000.00

Cum

9.207

3500.00

Sqm
Sqm
RMT

3.240
1.761
9.535

2650.00
2650.00
815.00

Sqm
Sqm

268.625
163.335

1325.00
1325.00

RMT

299.000

410.00

Sqm
Sqm

38.520
50.865

1550.00
1550.00

Sqm

52.000

1325.00

Sqm

1824.613

220.00

Sqm
Sqm

1438.000
465.457

110.00
220.00

Sqm

171.100

13500.00

2309850.00

Sqm
Sqm

134.073
724.270

1000.00
350.00

Cum
Cum
Sqm
Sqm
Mt

16.454
6000.00
56.122
3600.00
616.922
250.00
616.922
110.00
1.103 100000.00

134073.00
253494.50
0.00
98724.00
202039.20
154230.50
67861.42
110300.00
12503721.07

8094.897
1544.642392