Total Slab Area (sft) 62128

Project Period (Months) 10

Project Period per Building (Months) 10
Sr. Cost Head Amount Cost per sft
No.
A Labor Contractor's Scope
1 Carpenter 2,982,144 48.00 Assumed
2 Fitter 1,677,456 27.00 Assumed
3 Concrete 1,366,816 22.00 Assumed

Total Labor + Site Supervision Cost 6,026,416 97.00

B Material, Site Management,Overheads & Misc. Expenses

1 Plywood 572,000 9.21 Floor plate 15500 sft x 2.5 Sft/
sft @ Rs. 55/- per Sft 4400 9900 309
2 Silver Wood 406,250 6.54 2.5 cft per Plywood @ Rs. 500/-
per cft Nos. Rent
3 Steel Props/ Spans 625,000 10.06 Props 810 50 40500
4 Misc. (Cuplocks, Shikanje, Channels 150,000 2.41 assumed
etc.) Spans 176 125 22000
5 Nails, Binding Wire, Shuttering oil 155,320 2.50 assumed .
6 Machinery 875,000 14.08
7 Tools,Plants etc. 0.00
8 Site Infra 100,000 1.61
9 Taxes, Labor Compliance etc. 0.00
10 Misc. 125,000 2.01
11 Water, Elect. Initital Exp. + Lab 3.00 Refer OH Sheet
transport
12 Soling 0.00
13 Backfilling 100,000 1.61 Refer Plinth Cost Sheet
14 Additional Cost for Plinth 0.00 Refer Plinth Cost Sheet
15 Curing/Tachya 155,320 2.50 Refer OH Sheet
16 Staff 500,000 8.05 Refer OH Sheet
17 Staff Overheads 0.00 Refer OH Sheet

Total Material + Establishment Cost 3,763,890 63.58

Total Cost to Contractor 9,790,306 160.58

Add Profit @ 15% 1,468,546 24.09

Therefore Net Rate (Cost to Client) 11,258,852 184.67