BHARAT BUILDERS

# 3, ( Old # 33 ), 'M' - Block, Annanagar East, Chennai - 600 102 Tel : 26212506, Fax : 26215364
e - mail : bharatchen@gmail.com web site : bharatbuilders.com

PROJECT: SHAJAHAN APARTMENT - VILLIVAKKAM 09.01.2023

Budget
Sl.No Description of Work Unit Qty Rate Amount

1 Civil Labour Work Order Sft 7242 400 2,896,800

2 Sand Filling CFT 350 65 22,750

3 P.C.C work
Cement Bags 78 320 24,960
Sand Cft 670 65 43,550
Coarse aggregate Cft 984 55 54,120

4 Concrete
Jelly CFT 6372 35 223,020
M Sand CFT 4854 45 218,430
Cement Bags 1800 320 576,000

5 Brick Work
Bricks Nos 98937 10 989,370
Cement Bags 249 320 79,680
M Sand CFT 1869 65 121,485

6 Internal Plastering
Cement Bags 401 320 128,320
Sand CFT 3011 65 195,715

7 External Plastering
Cement Bags 155 320 49,600
Sand CFT 1164 65 75,660

8 Internal Painting Sft 24000 22 528,000

9 External Painting Sft 7590 20 151,800

10 Windows Grill enamel paint Sft 2490 22 54,780

11 Main Doors melamye Spray Sft 147 100 14,700

12 Doors Enamel paint Sft 357 22 7,854
13 Scaffolding Work Sft 8652 10 86,520

14 Basement Filling Work CFT 3419 24 82,056

15 Steel Reinforcement KG 29000 58 1,682,000

16 Binding wire KG 300 100 30,000

17 UPVC (KOMMERLING)
Sliding Door Sft 224 800 179,200
W1 Sliding window 2 shutters ( 6'0"x4' ) Sft 24 500 12,000
W2 Sliding window 2 shutters ( 4'0"x4' ) Sft 264 500 132,000
W3 Sliding window 2 shutters ( 3'0"x4' ) Sft 72 500 36,000
W4 Sliding window 2 shutters ( 2'0"x4') Sft 8 500 4,000
W5 Sliding window 3 shutters ( 6'0"x6') Sft 72 520 37,440
W6 Sliding window 2 shutters ( 3'0"x6' ) Sft 108 500 54,000
KW1 Sliding window 2 shutters ( 3'0"x3'6") Sft 84 480 40,320
KW2 Sliding window 2 shutters ( 2'0"x3'6") Sft 7 480 3,360
Ventilator Sft 48 530 25,440
W7 Openable Shutter ( 2'0"x6' ) Sft 60 635 38,100

18 M S Grill KG 990 110 108,900

19 Door Fixing
Main Door Nos 6 29500 177,000
Room Door Nos 18 15100 271,800
Toilet Door Nos 14 13000 182,000

20 SS Handrail RFT 160 750 120,000

21 Anti Terminate Sft 1701 10 17,010

22 Floor tiling Work ( Living and Rooms )

Cement Bags 84 320 26,880
Sand Cft 630 65 40,950
Tiles Sft 4319 50 215,950
Grouting and Acid Work Sft 4113 6 24,678
Labour Sft 4113 20 82,260
Skirting rft 1120 20 22,400
POP Sft 4003 5 20,015

23 Wall Tiling Work

Cement Bags 52 320 16,640
Sand cft 387 65 25,155
 Tiles Sft 2650 40 106,000
Grouting and Acid Work Sft 2524 6 15,144
Labour Sft 2524 22 55,528

24 Granite Fixing Work

Steps,Landing, Lobby, Passage Sft 950 50 47,500
Skirting and riser rft 725 50 36,250
Cement Bags 19 320 6,080
Sand Cft 146 65 9,490
Granite Sft 1000 100 100,000
Tiles Sft 882 50 44,100
Grouting and Acid Work Sft 950 6 5,700
POP Sft 950 5 4,750
Lift wall Cladding Labour Sft 130 85 11,050
Kitchen Counter Granite Nos 6 2,500 15,000
Lift And Kitchen Nosing Rft 335 50 16,750

25 Car Parking Tiles

Cement Bags 70 320 22,400
Sand Cft 580 45 26,100
Tiles Sft 4780 45 215,100
Grouting and Acid Work Sft 4780 6 28,680
Labour Sft 4780 20 95,600

26 Toilet Water Proofing Sft 986 75 73,950

27 Terrace water proofing with screed concrete Sft 1750 95 166,250

28 Staff Salary & TA

Site Engineer Month 14 25,000 350,000

29 Plumbing Pipes & Labours For Toilet Nos 15 30,000 450,000

Plumbing Pipes & Labours For kitchen Nos 7 10,000 70,000
Toilet CP & sanitary fittings Nos 15 22,000 330,000
Kitchen CP & sanitary fittings Nos 7 6,500 45,500
Chamber Nos 8 8,000 64,000

30 Electrical Work Sft 7242 130 941,460

31 Car parking tiles Sft 854 85 72,590

32 Curing & cleaning LS 60,000

33 Over Head Expenses LS 150,000

Total- (Rs)Amount 13,885,640
 JOINERIES DETAILS

S.NO SECTION DESCRIPTION QUALITY

Frame and door -

African Teak wood
1 Main Door with veneer flush 1st
door

Frame and door -

African Teak
2 Bedroom Door wood,flush door with 2nd
polish finish

Frame and door -

African Teak
wood,flush door with 2nd
3 Toilet Door
polish finish

COST DETAILS
S.NO DESCRIPTION RATE AREA
1 Main Door Frame
Main Door shutter 150 24.5
Veneer 70 56
Labour cost for fixing 160 24.5
Hinges 160
Tower bolt 350
Door lock 4500
Melamyne spray 120 24.5
Total

2 Bedroom Door Frame & shutter

Labour cost for fixing 120 21
Hinges 160
Tower bolt 350
Door lock 1500
Door polish 25 42
Total

3 Toilet Door Frame & shutter

Labour cost for fixing 120 21
Hinges 160
Tower bolt 350
Door lock 1500
Door polish 25 42
Total
 F
R
A
M
E
BASIC COST
S
I
Z
3000/Cft 5*3
E

2000/cft 4*2'6"

2000/cft 4*2'6"

AMOUNT
6097
3675
3920
3920
480
700
4500
2940
26232

7000
2520
480
700
1500
1050
13250

7000
2520
480
700
1500
1050
13250
 TYPE OF FRAME
S.NO DESCRIPTION SECTION SIZE UNIT
WOOD AREA

African
MAIN DOOR Teak wood
1 5*3 7*3'6" CFT 1.82
FRAME (first
quality)

African
BED ROOM Teak wood
2 4*2'6" 7*3 CFT 1.17
DOOR FRAME (first
quality)

African
TOILET DOOR Teak wood
3 4*2'6" 7*2'6" CFT 1.14
FRAME (first
quality)
 DIFFERENCE
TOTAL B/W TOTAL
BASIC COST TOTAL TEAK
TEAK BASIC COST
(As per BASIC WOOD
WOOD AND TOTAL
specification) COST COST
COST TEAK WOOD
COST
RS RS RS RS RS

3000 5460 3350 6097 637

2000 2340 3050 3568.5 1228.5

2000 2280 3050 3477 1197