SR. NO.

TYPE OF WORK DESCRIPTION AREA UNIT RATE TOTAL

1 RCC Work
1st Slab Regular(170 - 10 Loft, litel) 2766 sq.ft. 180.00 ₹ 497,880
2nd Slab Regular + Shifting on its upper floor( 5%) 2766 sq.ft. 180.00 ₹ 497,880
3rd Slab Regular + Shifting on its upper floor( 5%) 2766 sq.ft. 180.00 ₹ 497,880
4th Slab Regular + Shifting on its upper floor( 5%) 2766 sq.ft. 180.00 ₹ 497,880
Half Rate Additional Pile steel Work 13 piles(HR+10) 2766 sq.ft. 100 ₹ 276,600
2 Brick Work
1st floor lintel level ( 70% of total work) 2766 sq.ft. 50.00 ₹ 138,300
2nd floor 50% area lintel level + 50% area sill level 70 rupees sq.ft. 40.00 ₹ 110,640
2766
Pre Foundation Work Soling, Pitching, Cleaning of ditch, Construction ₹ 221,280
below beam, Rebinding, Breakers, Manually filling
3 work where JCB could not 2766 sq.ft. 80.00
reach

4 PCC Work of Hard Standing:- Concreting(20) 4500 sq.ft. 30.00 ₹ 135,000

H.B. Reinforcement Work ₹ 20,000
5 Concealed electric piping 4 slabs ₹ 40,000
6 Stamping with Dhumus machine - - ₹ 10,000
7 Tucking Work - - ₹ 35,100
8 Lift RCC Wall Work - - ₹ 118,125
9 Water Tank Work - - ₹ 29,800
10 Septic Tank Work - - ₹ 65,300
11 Slab Mixer Fare - - ₹ 24,000
12 Slab Concrete 35+60+55+56+62=268 Cubic M( 8 bags avg) 2144 Bags 35 ₹ 75,040
13 Chipping Not Counted
14 RMC debit 4 cub m 4 Cubic M 5000 ₹ 20,000

Total Amount (without GST) ₹ 3,120,625

GST (6%) ₹ 187,238
Total Amount (with GST) ₹ 3,307,863
Paid Amount Cash(2 times) Against GST ₹ 69,500
Total Amount ₹ 3,307,863
Amount Paid to Rupali Constructions ₹ 2,215,000

Total Remaining Balance ₹ 1,023,363

 ₹ 3,215,665
₹ 3,120,625
₹ 3,307,863
₹ 1,023,363

gst cash ₹ 117,738

₹ 905,625 ₹ 787,500
SR. NO. DESCRIPTION OF WORK UNIT QUANTITY RATE
1 RCC Work sq.ft. 11064.00 ₹ 190.00
(a) Add for 1st floor, 5% of Area (2766.00 sq.ft.) = 138.3 sq.ft. sq.ft. 138.30 ₹ 190.00
(b) Add for 2nd floor, 10% of Area (2766.00 sq.ft.) = 276.6 sq.ft. sq.ft. 276.60 ₹ 190.00
(c) Add for 3rd floor 15% of Area (2766.00 sq.ft.) = 414.9 sq.ft. sq.ft. 414.90 ₹ 190.00
2 Centering material shifting - - -
(a) Transportation charges
(b) Loading/Unloading charges - - -
(a) Foundation level half rate= 95.00
3 (b) Pile foundation triangular steel work= 5.00 Total rate= 100.00 sq.ft. 2766.00 ₹ 100.00

4 1st floor brick work sq.ft. 2766.00 ₹ 65.00

(a)Add for 1st floor, 5% of Area - 2766.00 sq.ft.= 138.3 sq.ft. sq.ft. 138.30 ₹ 65.00
5 2nd floor brick work sq.ft. 2766.00 ₹ 55.00
(a)Add for 2nd floor, 10% of Area - 2766.00 sq.ft. = 276.6 sq.ft. sq.ft. 276.60 ₹ 55.00
6 Concealed electric piping in RCC slab - - -
Soling, Pitching, Cleaning of ditch, Construction below beam, Rebinding,
7 Breakers, Manually filling work where JCB could not sq.ft. 2766.00 ₹ 83.00
reach

PCC Work of Hard Standing:- (a)H.B. Reinforcement Work (b)Concreting

8 sq.ft. 3250.00 ₹ 50.00

9 Stamping with Dhumus machine - - -

10 Tucking Work - - -
11 Lift RCC Wall Work - - -
12 Water Tank Work - - -
13 Septic Tank Work - - -
14 Slab Mixer Fare - - -
Total Amount (without GST)
GST (6%)
Total Amount (with GST)
Paid Amount

Slab Concrete
Loft Lintel
Chipping
Amount Paid to Rupali Constructions
Total Paid Amount
Total Remaining Balance
AMOUNT
₹ 21,02,160.00
₹ 26,277.00
₹ 52,554.00
₹ 78,831.00
₹ 32,000.00

₹ 15,800.00

₹ 2,76,600.00

₹ 1,79,790.00
₹ 8,989.50
₹ 1,52,130.00
₹ 15,213.00
₹ 60,000.00

₹ 2,29,578.00

₹ 1,62,500.00

₹ 10,000.00
₹ 35,100.00
₹ 1,18,125.00
₹ 29,800.00
₹ 65,300.00
₹ 24,000.00
₹ 36,74,747.50
₹ 2,20,484.85
₹ 38,95,232.35
₹ 40,000.00
₹ 29,500.00
₹ 56,000.00
₹ 33,000.00
₹ 10,000.00
₹ 22,15,000.00
₹ 23,83,500.00
₹ 15,11,732.35