Spaak Construction to be done work at Phase - I

Sl.no Particulars Amount

1 Annexure - (To be done work for Materials Cost and
Labour cost) 14,903,903.71
2 De scoped work done by Amcon 32,373,092.78
3 Spaak booked so far 45,406,865.54
92,683,862.03
As per payable contract area #REF!
Construction rate per Sq.f #REF!
Project : Constuction work of villas at Kolathur,Project Site,PH-I
Clint : M/s.Sare Realty Projects Pvt Ltd
Work order No: SRPPL/PH-I/spaak/14-15/95
Tin No : 33651351041 CST No: 1055785 Pan No: AAPCS6132F
Service Tax No:AAPCS6132FSD001
SPAAK SUPER INFRA INDIA PVT LTD
SARE REALTY PROJECTS (P) LTD
Meadow Ville Phase 1 ,GST - Chennai
Invoice No:SSIIPL-44/15-16/RA-02/PH-1,Kolathur New ( 9-6-2015 to 2-8-2015)
RA BILL- 02
Tax

Sl.No. Description Of Work

Excavation
Earth work in excavation in foundation trenches in all
types of soil upto a desired depth, dressing of sides, ramming
of bottoms, getting out the excavated soil, stacking
of excavated soil within plot boundary as directed
including all leads and lifts.
Piling-
Providing and laying, Dia of Bore is 230 mm and depth is 1.8 m to 2.0 mtr
appro, Reinforcement use in vertical bar is 10 mm dia in 04 nos. & Rings are
placing 200 mm C/C in 08 mm dia of bar, Pouring of Concrete is M25 in use
including all lead and lift.
PCC 1:4:8
Providing and laying Plain Cement Concrete 1:4:8 (1
cement: 4 coarse sand: 8 graded stone aggregate
20mm nominal size) in footings and bases for
columns, pile caps, plinth beam excluding the cost of
centring and shuttering & all leads and lifts.
RCC M20
Providing and laying Reinforcement Cement concrete at all levels using graded
stone aggregate 20 mm nominal size and coarse sand as per approved mix
design including curing and all leads and lifts.
Reinforcement
Providing and laying HYSD Reinforcement as specified for RCC work in
substructure and superstructure including cost of binding wire, cover blocks,
streightening, cutting, bending, shifting,and placing in correct position &
allingment all complete at all level.

1 Boundry wall Blockwork

Providing and Laying Blockwork
in foundation & in superstructure above plinth level, at
all floor levels in Cement mortar 1:5 (1 cement : 5
coarse sand) for walls as well as square and
rectangular pillars laid in proper line & plumb including
1 Boundry wall

hacking of RCC at junctions, raking of joints, curing

and all leads & lifts complete to the satisfaction of the Engineer.
Plastering
Providing and applying 12mm thick cement plaster on internal wall/
columns in cement mortar 1:6 (1 cement : 6 fine sand)
finished smooth in line & level including hacking of RCC
surfaces and curing, all lead and lifts complete to the
satisfaction of the Engineer.
Plaster Band on boundary Wall as per detailed Drawings

Painting -walls-Providing & applying 2 coats of Exterior Paint, ICI Weather-

shield/Asian Paints Apex/ Berger Weather-coat, over a coat of primer on
External surface at all levels of approved shade , to give an even shade including
surface cleaning / preparation, as per instructions of the Engineer /
Recommendation by manufacturer including erection and dismantling of
scaffolding ,working platform etc.

Painting Walls
Painting-steel (Gate ,Picket Fence)-Providing and applying synthetic enamel
paint two or more coats on steel work to given an even shade including
cleaning of surface all complete to the satisfactio of Engineer in charge
including final.
1.13 shuttering for plinth beam and column

Providing and fixing in position railing (staircase, balcony, terrace, boundry wall,
window grill wherever required) etc made of MS pipe,MS square bar, MS flats,
MS shoes welded as per design and drawing including bending to profile as per
drawing, grinding, cutting holes in RCC/ stone work, grouting the balustrades in
position etc. complete including providing two coats of red oxide primer.

2 Structural Steel
Picket Fence
Staircase Railing
Balcony Railing
Terrace Railing
Window Grill
Gate
Providing and applying 12mm thick cement plaster on internal wall/
columns in cement mortar 1:6 (1 cement : 6 fine sand)
Plastering Work finished smooth in line & level including hacking of RCC
surfaces and curing, all lead and lifts complete to the
satisfaction of the Engineer.
GF
Ff
Internal
3 Terrace
Mumty Room
3

Front-Providing and applaying 18 mm thick cement plaster in External work in

CM1:5 (1:cement and 5;Coarse sand) mixing of cico no1 water proofing agent in
External CM @ 2% by weight of cement, making drip curse, edges , hacking of RCC
surface and curing at all lead & lift to complete satisfication of the Engineer.

Shaf

Providing & applying approved brand and shade with two or more coatsto give
an eve shade including cleaning and preparation of surface, applying putty and
Painting Work one coat of primer inclding erection and dismentling of scafolding, working
platforms as necessary complete to the satisfaction of the Engineer.

Primer
GF-Putty
Internal FF-Putty
OBD-1st coat
OBD-2nd coat
Providing & applying 2 coats of Exterior Paint, ICI Weather-shield/Asian Paints
Apex/ Berger Weather-coat, over a coat of primer on External surface at all
levels of approved shade , to give an even shade including surface cleaning /
preparation, as per instructions of the Engineer / Recommendation by
4 manufacturer including erection and dismantling of scaffolding ,working
External platform etc.

Primer
Weather Shield-1 coat
Weather Shield-2nd coat

Enamel Paint-Providing and applying synthetic enamel paint two or more coats
on wood work to given an even shade including cleaning of surface all complete
Doors to the satisfactio of Engineer in charge including final.

Polish Work-Providing and applying of sprit polish as per Drawing or Architect.

Structural Steel Enamel painting (Windows gril,Stair case railing ,Balcony & Terrace Raling)

Providing and laying tile flooring of approved make, shade and pattern as
approved by Architect laid over 20/12mm average thick bed of cement mortar
1:4 (1 cement : 4 coarse sand),grooves using 2/ 3mm PVC spacers and epoxy
Tile Work grouted with tile Grout of matching shade of tile including cutting, grouting the
joints with white cement and pigment to match the shade of tile including
cutting, etc. complete in all respects as per pattern and drawing.

Vitrified
5 Skirting
GF Ceramic
Skirting
Dado
Vitrified

FF
5

Skirting
FF Ceramic
Skirting
Dado

Providing and laying Stone Flooring using stone slab of approved quality in
specified size of stone slab as per drawings and pattern in flooring/ landing
bands ]with cement mortar 1:4 (1 cement : 4 coarse sand) of adequate
thickness to match the total thickness of 50mm and joint to be filled with
cement slurry mixed with pigment to match the shade of stone including
surfaces pointing, curing etc. complete as per specification, pattern and
6 Marble drawing.

Staircase Steps-

With 18 to 20mm thick Marble stone and joint to be filled with white cement
slurry mixed with pigment to match the shade of stone including
rubbing,nosing,chamfering and mirror polishing etc all complete.

With 17 to 20mm thick Granite stone counter top and joint to be filled with
white cement slurry mixed with pigment to match the shade of stone (base rate
of Pre-polished Granite stone work.
7 Granite
Kitchen PF
Counter Basin
Counter Basin RCC slab
Door Frame

Providing, making and fixing in position selected woods in frames etc. of doors,
windows, ventilators made to size and shape as shown in drawing, with mitered
joints fixed with 40x3mm flat iron hold fast 400mm long embedding bricks
Doors masonry work/ concrete work in cement concrete 1:2:4 by approved dash
fastener in contact with RCC, as directed including making necessary grooves,
chamfering etc. including applying water proof wood primer and 2 coats of
termite proof paint on concealed surfaces, etc. complete as per detailed
8 drawings. (all item described above are to be included in the quoted price).
Section as per drawing.

Door Shutter
Providing and fixing BST/OST Flush Door Shutters of approved quality and make
including fixing and position with 4no hinges 125 mm long with necessary
screws and 6mm thick Ghana teak wood lipping all round as per Drawings and
directionsof Project In Charge
MS Door-as per above Spec
 Providing and fixing Windows as approved make and design as per drawing
approved by Engineer -in-Charge,with Aluminium Extrusions, confirming to
IS:875 part 3, grade 6063 temper T5/ T6 with powder coating of 50 microns
thickness of approved shade with sliding rollers and sliding handle (Star lock)
9 Aluminium Windows for sliding windows with hinges and aluminium Stay for windows with EPDM
rubber etc. all complete. glass would be Aashi/Saint Gobin/ Modi Guard all
clear, annealed glass from SGG of thickness as mentioned in drawings. The
hardware of EBCO/Pulse or other Indian Good Quality makes as approved 4
mm thick pinhead glass in ventillators.
 IPS-Providing and laying of 40 mm thick cement concrete flooring 1:2:4 (1 is
cement, 2 is Coarse sand and 4 is stone aggregate 12.5 mm nominal size) The
surface will be finished with nylon brush and flooring shall be in required slope.

Wooden flooring-Providing and laying Laminated wooden flooring shade as

approved Brand -KVC Eclip, Grade-AC-4, Class-32, made with german
10 Wooden flooring Technology, EN13329, thickness-8.3 mm, unin click lockig.Top layer .3 mm
lamination 95GSM and aluminium oxide 55GSM.

Skirting-Providing and fixing of skirting -Thicness is 12 mm, density 820 kg/CuM

End profile-Providing and fixing of End profile is thickness-12 mm, density-820

kg/CuM External surface at all levels of approved shade , to give an even shade

Shaft BW 4" thk-Providing and laying in CM 1:4 (1:cement 4:Coarse sand) curing
11 Block work etc complete as per Engineer -in-charge
Shaft Foundation EW
PCC
RCC Rft in beam and Lintel
CENTRING & SHUTTERING
Centring and Shuttering including Strutting, Propping etc.
and removal of formwork after specified period has elapsed
after concreting, hacking of concrete wherever applicable
with prior approval of the Engineer including all leads & lifts
12 Miscellaneous work
at all levels, tools & tackles, nails and other consumables.
Shuttering in Raft
Shuttering in beam
Shuttering in lintel
Shuttering in Pergola,shaft &Mumty
Reinforcement Pergola,Shaft& mumty
RCC Pergola,Shaft& mumty
External Leveling Work(This rate is Per Villa)
ELECTRICAL

Supply, installatinon, testing and commissioning of Internal Conduiting for

electrical, TV & telephone in cealing & wall with 25 mm PVC conduit, heavy
duty in cealing and medium duty in wal including cheasing in wall and cealing.
Conduiting (GI Wire Pulling for cleaning the wiring route).

GF
Ff

Supply, installation, testing and commissioning the internal electrical, TV &

Telephone wiring works in existing conduit for light (6A)and power(16-25A)
point including sub-main wiring, 6/8 way TPN DB 2mm thick, IP-42 of required
capacity with RCCB as incommer and MCB's in outgoing with phase isolator of
Wiring required size as as per drawing & approved makes and complete in all respect.
(GI Wire Pulling for cleaning the wiring route)

13
 Wiring

GF
13
FF

Supply, installation, testing and commissioning the switches for light point 6A 5
Switch Box Fixing pin and power point 16-25A 5 pin, fan regulator with 360 degree roation, TV,
Telephone as per drawing, approved makes and complete in all respect.

GF
Ff
TNEB Meter Box Fixing Fixing and testing of TNEB merter box as per TNEB details and design.( material
& Termination to be supplied by SARE)
Cable Laying from Mbox Fixing, laying, termination and testing and commissioning of required size of
to F-Pillar cable as per drawing and material to be supplied by SARE.
External Earthing Fixing, laying, testing and commissioning of required earthing as per drawing
Including Chamber and material to be supplied by SARE.
300x300
Testing & Commisioning
Extra Changes Work

Supply, fixing, testing and commissioning the internal plumbing, sewer and
waste piping works with CPVC for water and UPVC for sewer and waste as per
PLUMBING drawing and design and approved makes including all necessory fixtures &
fittings with Dr. Fixit Solvent annd complete in all respect.

14
 GF Toilets
FF Toilets
Kitchen
Internal Wall CPVC Pipe
works Supply, fixing, testing and commissioning the plumbing, sewer and waste piping
works with UPVC for sewer and waste as per drawing and design and approved
makes including all necessory fixtures & fittings with Dr. Fixit Solvent annd
complete in all respect.
GF Toilets
14
FF Toilets
Front Side Vertical Piping
Back Side Vertical Piping
Water Line Testing
Terrace GI Piping & Valve Fixing
Tank proving and Fixing
Floor PVC Pipe & Trap
External Sewer Pipe & Gully Trap
External Champers 300 x 300
External Champers 600 x 600
Ext Rain Water Piping & Balcany RW Pipe SpoutConnecting Pipe to RWH Pit &
Pit to SWD
Cp fitting & Sanitory Fixtures
Testing & Commisioning
Note: All waterproofing works shall be carried out by
specialist waterproofing agencies approved by theEngineer
GF Toilets
15 Water Proofing
FF Toilets
Terrace & Mumty Slab
Planter Box
Spaak Purchased materials
Total Value of work done
Service Tax @5.6%
Grand Total
Deduction
Retention@2%
WCT@2%
TDS@2%
Materials Recovery supplied by SARE
Cement and Steel, Structural steel ,Door and Painting ,Electricals & Plumbing
Materials
Net Payable Amount
FRA INDIA PVT LTD
S (P) LTD
ST - Chennai

Tax Invoice
Cumulative Previous Present
Unit BOQ Qty Previous Present Qty Rate
Qty Amount Amount(in Rs.)
CuM 151.00 63.36 35.20 98.56 197.00 12,481.92 6,934.40
0.00
0.00
0.00
0.00
0.00
Nos 400.00 144.00 80.00 224.00 722.00 103,968.00 57,760.00

0.00

CuM 27.25 2.11 3.17 5.28 4,681.00 9,886.27 14,829.41

0.00
0.00
0.00
0.00
0.00
CuM 107.00 7.60 11.40 19.00 5,740.00 43,624.00 65,436.00

0.00

Kg 12,283.00 1,094.57 3,383.00 4,477.57 61.25 67,042.54 207,208.87

0 0.00

CuM 199.00 21.72 -3.84 17.88 4,814.00 104,560.08 -18,485.76

0.00
0.00
0.00
0.00
0.00
 0.00
0.00
sqm 1,760.00 12.72 215.74 228.46 222.25 2,827.02 47,948.22
0.00
0.00
0.00
0.00
0.00
rmt 520.00 4.5 85.80 90.30 142 639 12,183.60

0.00

sqm 2,314.00 567.48 0.00 567.48 91.25 51,782.55 0.00

sqm 1,400.00 321.59 0.00 321.59 169.00 54,348.71 0.00

sqm 975.00 10.27 77.44 87.71 328.50 3,373.04 25,439.96

0.00

Kg 12,540.00 0.00 0.00 0.00 83.50 0.00 0.00

Kg 8,425.00 1,294.46 3,290.32 4,584.78 83.50 108,087.41 274,741.72
Kg 2,519.00 271.48 847.00 1,118.48 83.50 22,668.58 70,724.50
Kg 4,481.00 478.25 1,485.00 1,963.25 83.50 39,933.88 123,997.50
Kg 15,748.00 2,579.50 724.08 3,303.58 83.50 215,388.25 60,460.68
Kg 8,530.00 0.00 0.00 0.00 83.50 0.00 0.00
0.00
0.00
0.00
0.00
0.00
Sqm 1,757.00 377.76 0.00 377.76 222.00 83,861.83 0.00
sqm 1,309.00 461.92 0.00 461.92 222.00 102,546.46 0.00
sqm 920.00 62.54 0.00 62.54 222.00 13,882.99 0.00
sqm 0.00 0.00 0.00 239.50 0.00 0.00
sqm 2,988.00 354.22 0.00 354.22 239.50 84,836.65 0.00

Sqm 122.00 0.00 0.00 0.00 272.00 0.00 0.00

0.00

sqm 20,615.00 0.00 279.51 279.51 19.00 0.00 5,310.69

sqm 11,759.00 289.80 1,129.06 1,418.86 34.25 9,925.65 38,670.31
sqm 14,605.00 858.60 1,670.87 2,529.47 34.00 29,192.40 56,809.58
sqm 32,413.00 7,198.20 0.00 7,198.20 30.50 219,545.10 0.00
sqm 32,416.00 7,198.20 0.00 7,198.20 17.50 125,968.50 0.00

0.00

sqm 14,030.00 0.00 242.30 242.30 13.50 0.00 3,270.98

sqm 16,211.00 0.00 0.00 0.00 41.25 0.00 0.00
sqm 20,572.00 4,361.40 0.00 4,361.40 36.50 159,191.10 0.00

sqm 1,308.00 292.86 0.00 292.86 116.00 33,971.76 0.00

sqm 3,080.00 654.84 0.00 654.84 495.00 324,145.80 0.00

sqm 1,460.00 285.66 0.00 285.66 169.00 48,276.54 0.00

0.00

sqm 2,323.00 341.37 0.00 341.37 819.00 279,582.03 0.00

Rm 2,192.00 307.05 0.00 307.05 130.00 39,915.85 0.00
sqm 779.00 138.44 0.00 138.44 615.00 85,140.60 0.00
Rm 716.00 80.96 0.00 80.96 112.00 9,067.52 0.00
sqm 1,340.00 219.52 0.00 219.52 617.00 135,443.22 0.00
sqm 991.00 167.68 0.00 167.68 826.00 138,503.68 0.00
Rm 1,522.00 244.05 0.00 244.05 130.00 31,726.50 0.00
sqm 795.00 167.62 0.00 167.62 615.00 103,087.53 0.00
Rm 442.00 90.60 0.00 90.60 112.00 10,147.09 0.00
sqm 2,233.00 295.78 0.00 295.78 617.00 182,496.26 0.00

0.00

sqm 539.00 68.21 219.36 287.57 2,369.00 161,589.49 519,663.84

0.00

0.00

sqm 206.00 2.10 29.16 31.26 2,562.00 5,380.20 74,707.92

sqm 76.00 11.13 9.45 20.58 2,973.00 33,089.49 28,094.85
sqm 260.00 56.04 2.10 58.14 1,046.00 58,617.84 2,196.60
Nos 754.00 258.00 0.00 258.00 4,168.00 1,075,344.00 0.00

0.00

Nos 992.00 325.00 0.00 325.00 4,456.00 1,448,200.00 0.00

0.00

Nos 92.00 0.00 0.00 0.00 3,284.00 0.00 0.00

sqm 1,227.00 83.96 35.68 119.64 3,650.00 306,454.00 130,232.00
sqm 1,292.00 342.66 54.66 397.32 314.00 107,595.24 17,163.24

sqm 1,565.00 0.00 0.00 0.00 739.00 0.00 0.00

Rm 1,559.00 0.00 0.00 0.00 321.00 0.00 0.00

Rm 244.00 0.00 0.00 0.00 321.00 0.00 0.00

sqm 607.00 82.90 0.00 82.90 877.00 72,701.55 0.00

CuM 59.00 8.22 15.60 23.82 197.00 1,619.54 3,073.20

CuM 6.76 0.76 0.00 0.76 4,681.00 3,557.56 0.00
CuM 24.00 3.09 0.00 3.09 5,740.00 17,753.82 0.00
0.00
0.00
0.00
0.00
0.00
0.00
sqm 52.50 0.71 0.00 0.71 328.50 233.89 0.00
sqm 55.50 10.45 0.00 10.45 328.50 3,433.97 0.00
sqm 38.00 7.62 0.00 7.62 328.50 2,502.51 0.00
sqm 141.00 6.59 0.00 6.59 328.50 2,163.50 0.00
Kg 4,390.00 496.13 48.62 544.75 61.25 30,387.72 2,977.98
CuM 11.30 0.44 0.00 0.44 5,740.00 2,537.08 0.00
Nos 92.00 18.00 0.00 18.00 5,475.00 98,550.00 0.00
0.00

0.00

Sft 15,092.00 9,702.00 0.00 9,702.00 19.25 186,763.50 0.00

Sft 15,092.00 9,702.00 0.00 9,702.00 19.00 184,338.00 0.00

0.00
Sft 50,540.00 14,553.00 0.00 14,553.00 70.30 1,023,075.90 0.00
Sft 43,120.00 14,553.00 0.00 14,553.00 49.40 718,918.20 0.00

0.00

Sft 50,540.00 14,553.00 0.00 14,553.00 16.50 240,124.50 0.00

Sft 43,120.00 14,553.00 0.00 14,553.00 8.90 129,521.70 0.00

NO 74.00 0.00 0.00 0.00 500.00 0.00 0.00

MTR 1,850.00 250.00 0.00 250.00 60.00 15,000.00 0.00

NO 92.00 18.00 0.00 18.00 5,835.00 105,030.00 0.00

sft 93,660.00 19,404.00 0.00 19,404.00 1.00 19,404.00 0.00

no 92.00 18.00 0.00 18.00 3,000.00 54,000.00 0.00

0.00
SET 36.00 6.00 0.00 6.00 13,920.00 83,520.00 0.00
SET 100.00 13.00 0.00 13.00 12,586.00 163,618.00 0.00
SET 64.00 7.00 0.00 7.00 2,153.00 15,071.00 0.00

0.00

SET 36.00 0.00 0.00 0.00 7,461.00 0.00 0.00

SET 100.00 1.00 0.00 1.00 6,897.00 6,897.00 0.00
SET 64.00 1.00 1.00 2.00 24,673.00 24,673.00 24,673.00
SET 64.00 7.00 0.00 7.00 20,082.00 140,574.00 0.00
SET 92.00 18.00 0.00 18.00 1,120.00 20,160.00 0.00
SET 74.00 39.00 0.00 39.00 49,920.00 1,946,880.00 0.00
NO 170.00 100.00 0.00 100.00 5,694.00 569,400.00 0.00
SET 74.00 0.00 0.00 0.00 37,542.00 0.00 0.00
NO 148.00 0.00 0.00 0.00 1,845.00 0.00 0.00
NO 148.00 0.00 0.00 0.00 4,768.00 0.00 0.00

SET 92.00 28.00 0.00 28.00 8,856.00 247,968.00 0.00

Set 92.00 18.00 0.00 18.00 33,804.00 608,472.00 0.00

SET 92.00 18.00 0.00 18.00 1,000.00 18,000.00 0.00
0.00
0.00
sqmt 190.00 0.00 0.00 0.00 328.55 0.00 0.00
sqmt 464.00 0.00 0.00 0.00 328.55 0.00 0.00
sqmt 2,623.00 0.00 0.00 0.00 328.55 0.00 0.00
sqmt 154.00 0.00 0.00 0.00 328.55 0.00 0.00
98,385.46
13,044,186.51 1,954,408.74
644,904.58 195,016.75
13,689,091.09 2,149,425.50
0.00
-260,883.73 -39,088.17
-260,883.73 -39,088.17
-260,883.73 -39,088.17
0.00

-8,857,905.62 -113,708.39

4,048,534.27 1,918,452.58
 Cumulative
Amount(in Rs.)
19,416.32

161,728.00

24,715.68

109,060.00

274,251.41

86,074.32
50,775.24

12,822.60

51,782.55

54,348.71

28,813.00

0.00
382,829.13
93,393.08
163,931.38
275,848.93
0.00

83,861.83
102,546.46
13,882.99
0.00
84,836.65

0.00

5,310.69
48,595.96
86,001.98
219,545.10
125,968.50

3,270.98
0.00
159,191.10

33,971.76

324,145.80

48,276.54

279,582.03
39,915.85
85,140.60
9,067.52
135,443.22
138,503.68
 31,726.50
103,087.53
10,147.09
182,496.26

681,253.33

80,088.12
61,184.34
60,814.44
1,075,344.00

1,448,200.00

0.00
436,686.00
124,758.48

0.00

0.00

0.00

72,701.55

4,692.74
3,557.56
17,753.82

233.89
3,433.97
2,502.51
2,163.50
33,365.69
2,537.08
98,550.00

186,763.50
184,338.00
1,023,075.90
718,918.20

240,124.50
129,521.70

0.00

15,000.00

105,030.00

19,404.00
54,000.00
 83,520.00
163,618.00
15,071.00

0.00
6,897.00
49,346.00
140,574.00
20,160.00
1,946,880.00
569,400.00
0.00
0.00
0.00

247,968.00

608,472.00
18,000.00

0.00
0.00
0.00
0.00
98,385.46
14,998,595.25
839,921.33
15,838,516.58

-299,971.90
-299,971.90
-299,971.90

-8,971,614.01

5,966,986.86
 Plumbing Materials Cost

Plumbing Amount
Electrical Amount
Electrical Cost

Solid block 8"

Cement

Sand
Sl.No. Item Unit Total Qty

CA
1 Excavation cum 98.56
Piling Nos 224.00 87.09 14.40 21.6
PCC 1:4:8 cum 5.28 17.11 3.17 4.75
RCC M25 cum 19.00 123.12 11.40 17.10
Reinforcement Kg 4,477.57
Blockwork cum 17.88 14.30 3.33 947.64
Plastering sqm 228.46 15.35 3.43
Painting -walls sqm 567.48
Plaster band Rm 90.30 6.07
Painting-steel sqm 321.59
2 Picket Fence Kg 0.00
Staircase Railing Kg 4,584.78
Balcony Railing Kg 1,118.48
Terrace Railing Kg 1,963.25
Window Grill Kg 3,303.58
Gate Kg 0.00
3
GF 377.76 25.39 5.67
Ff sqm 461.92 31.04 6.93
Terrace 62.54 4.20 0.94
Mumty Room 0.00 0.00 0.00
Front sqm 354.22 42.51 5.31
Shaft 0.00 0.00 0.00
4
Primer sqm 279.51
GF-Putty sqm 1,418.86
FF-Putty sqm 2,529.47
OBD-1st coat sqm 7,198.20
OBD-2nd coat sqm 7,198.20
Primer sqm 242.30
Weather Shield-1 coat sqm 0.00
2 coat sqm 4,361.40
Enamel paint sqm 292.86
Polish Work sqm 654.84
Enamel painting sqm 285.66
5
 Vitrified sqm 341.37 75.10 8.53
Skirting Rm 307.05 27.63
Ceramic sqm 138.44 27.69 2.77
Skirting Rm 80.96 7.29
Dado sqm 219.52 52.68 3.29
Vitrified sqm 167.68 40.24 4.19
Skirting Rm 244.05 21.96
Ceramic sqm 167.62 33.52 3.35
Skirting Rm 90.60 8.15
Dado sqm 295.78 26.62 4.44
6 Staircase Steps sqm 287.57 57.51 7.19
7 Kitchen PF sqm 31.26 6.25 0.78
Counter Basin sqm 20.58 4.94 0.68
Counter Basin / Kit. RCC slab sqm 58.14 126.44 2.62 3.92
8 Door Frame Nos 258.00
Door Shutter Nos 325.00
MS Door Nos
9 Frame sqm 119.64
10 IPS sqm 397.32 102.91 7.15 10.73
Wooden flooring sqm 0.00
Skirting Rm 0.00
End profile Rm 0.00
11 Paver Block sqm 0.00 0.00
Kerb Stone Rm 0.00 18.90 28.35
12 Shaft BW 4" thk sqm 82.90 6.63 1.16
Other Work 0.00
13 Shaft Foundation EW cum 23.82
PCC cum 0.76 2.46 0.46 0.68
cum 2.02 13.10 1.21 1.82
cum 0.58 3.76 0.35 0.52
RCC Rft,Beam ,Lintel cum 0.40 2.59 0.24 0.36
Shuttering in Raft sqm 0.71 0.43 0.6408
Shuttering in beam sqm 10.45 6.27 9.40815
Shuttering in lintel sqm 7.62 4.57 6.8562
External Leveling Work Nos 12.43 7.46 11.1834

14
9,702.00 8.74 84,795.48
GF Sft
Ff Sft 9,702.00 8.27 80,235.54
GF Sft 14,553.00 50.00 727,650.00
Ff Sft 14,553.00 33.24 483,698.82
GF Sft 14,553.00 11.50 167,287.90
Ff Sft 14,553.00 3.24 47,123.03
 0.00 7,310.17 0.00
NO
250.00 343.98 85,994.72
MTR
18.00 5,601.38 100,824.81
NO
sft 19,404.00
no 18.00
15
GF Toilets SET 6.00 3,990.83 23,944.99
FF Toilets SET 13.00 3,927.54 51,058.01
Kitchen SET 7.00 205.59 1,439.10
GF Toilets SET 0.00 442.21 0.00
FF Toilets SET 1.00 575.89 575.89
Kitchen SET 0.00 28.32 0.00
SET 2.00 34,648.85 69,297.71
SET 7.00 34,277.52 239,942.66
SET 18.00 0.00 0.00
SET 39.00 32,910.80 1,283,521.03
NO 100.00 4,489.16 448,915.50
SET 0.00 32,526.19 0.00
NO 0.00 471.28 0.00
NO 0.00 1,927.97 0.00

28.00 0.00 0.00

SET
SET 18.00 33,672.38 606,102.82
NO 18.00
GF Toilets NO 0.00 0.00
FF Toilets NO 0.00 0.00
Terrace & Mumty Slab NO 0.00 0.00
Planter Box sqm 0.00 0.00
1,777,610.30 2,724,797.70 1013.67 140.61 117.93 947.64
All Materials Total Qty 1044.08 154.67 129.72 1042.40
All Materials Rate 290.00 65.00 37.00 52.00
All Materials Total cost 1,777,610.30 2,724,797.70 302,783.85 54,205.01
All Materials Base rate 200.00 35.00
Escalation 93,967.40 17,720.87
44
114,686.20

Grand Total 1,777,610.30 2,724,797.70 302,783.85

 Solid block 4"

Paver

Kerb

Wooden Flooring

Skirting

End profile

Door frame 4"

Door frame 5"

Maindoor (msd)

Doors (BST)

Doors (OST)

Doors (comm.)
 3981.5 475 48.175
384.375 103.0125

0
0.00
0.00
0
0
1077.67
1077.67 0.00 0.00 0.00 0.00 0.00 3981.50 475.00 48.175 384.375 103.0125 0
1185.44 0.00 0.00 0.00 0.00 0.00 3981.50 475.00 48.175 384.375 103.0125 0
36.00 50.00 75.00 75.00 175.37 203.78 172.90 1,957.48 1,698.13 2,201.00
42,675.89 - - - 698,235.66 96,793.13 89,624.96 752,404.45 174,928.10 -
22.00
16,596.18

698,235.66 96,793.13 89,624.96 752,404.45 174,928.10 -

 Doors (Acc.)

Doors (Acc.)

Vitrified 2'x2'

creamic

dado

Marble

Granite black

Granite Tan brown

High preference Primer

3.11
3.50

Putty
31.62
17.74

OBD
42.34
42.34
 341.37
30.70
138.44
8.10
219.52
167.68
24.41
167.62
9.06
295.78
287.57
31.26
20.58

25 300
 25 300 564.16 323.2179 515.299 287.57 31.26 20.58 6.61 49.35 84.68
25 300 564.16 323.22 515.30 345.08 34.39 22.638 6.61 49.35 84.68
1,162.00 303.00 39.00 23.42 23.42 100.00 124.00 153.00 4,713.00 894.00 1,188.00
29,050.00 90,900.00 236,743.89 81,450.65 129,854.94 371,310.38 45,879.18 37,268.49 31,176.14 44,122.59 100,605.43
30.00 20.00 20.00
5,077.44 1,105.41 1,762.32

29,050.00 90,900.00 236,743.89 81,450.65 129,854.94 371,310.38 45,879.18 37,268.49 31,176.14 44,122.59 100,605.43
 Weather shield L156

0.00
6.76

24.53
Weather shield 8586

2.73
0.00
0.91
Enamel Black

2.90
Enamel white

2.90
7.07
Enamel ivory 0135

0.00
Enamel moonlite L121
2.15

Turpentine

1.49
1.63

White cement Birla

Primero
0.98
1.12
0.28
1.76

Wood Primer
1.9524

Chalk Powder
2.9286

Sprit Polish
131.07
31.29 3.63 2.90 9.97 0.00 2.15 3.12 0.00 4.14 1.95 2.93 131.07
31.29 3.63 2.90 9.97 0.00 2.15 3.12 0.00 4.27 2.05 3.08 137.63
2,641.00 2,855.00 4,157.00 4,614.00 4,517.00 4,390.00 1,717.50 860.00 3184.00 3215.00 378.00 185.00
82,633.16 10,372.66 12,072.88 46,007.64 - 9,437.03 5,364.57 - 13,581.63 6,590.81 1,162.36 25,460.90

82,633.16 10,372.66 12,072.88 46,007.64 - 9,437.03 5,364.57 - 13,581.63 6,590.81 1,162.36 25,460.90
 Sealer

87.30
Thinner

87.30
Sand paper

54.54
Cotton cloth

131.07
structural steel(railing)

10970.09

Structural steel (picket)

0.00

Reinforcrmrnt steel
4477.57

Alu.windows
Total
 87.30 87.30 54.54 131.07 10970.09 0 4477.574 0
91.67 91.67 59.99 131.07 11299.1927 0 4611.90122 0
250.00 130.00 45.00 30.00 49,891.00 49,891.00 44,583.00 320.00
22,916.34 11,916.50 2,699.64 3,932.19 563,728.02 - 205,612.39 - 4,433,501.47
32,000.00 32,000.00 30,000.00
202,153.86 - 67,255.36 405,638.83

22,916.34 11,916.50 2,699.64 3,932.19 563,728.02 - 205,612.39 8,839,028.58

132,585.43
8,971,614.01
Sl.No. Description Of Work Item Unit B76 B77 B78 B79 B80 B81 B82 B83 C9 C10 C11 C12 C14 C15 C16 C17 C18 C19 C38 C39 C40 C41 C42 C43 C44 C45 C46 C47 C48 C49 C50 C51 C52 C53 C54 C55 C56 C57 C58 C59 C60 C61 C62 C63 C64 C65 A1 A2 A3 A4 A5 A6

1 Boundry wall Excavation cum - - - - - - - - - 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52
Piling Nos - - - - - - - - - 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00
PCC 1:4:8 cum - - - - - - - - - 0.53 0.53 0.53 0.53 0.53 0.53 0.53 0.53 0.53 0.53
RCC M25 cum - - - - - - - - - 1.90 1.90 1.90 1.90 1.90 1.90 1.90 1.90 1.90 1.90
Reinforcement Kg - - - - - - - - - 241.64 241.64 241.64 241.64 241.64 241.64 241.64 241.64 241.64 241.64 241.64 241.64 241.64 241.64 241.64 241.64 241.64 241.64
Shuttering for PB and Column sqm - - - - - - - - - 19.36 19.36 19.36 19.36
Blockwork cum 1.92 1.92 1.92 1.92 1.92 1.92 1.92
Plastering sqm 30.82 30.82 30.82 30.82 30.82 30.82 30.82
Painting -walls sqm
Plaster band Rm 8.58 8.58 8.58 8.58 8.58 8.58 8.58 8.58 8.58 8.58
Painting-steel sqm
2 Structural Steel Picket Fence Kg
Staircase Railing Kg 149.56 149.56 - - - - - - - - 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56 149.56
Balcony Railing Kg - - - - - - - - - 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50 38.50
Terrace Railing Kg - - - - - - - - - 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50 67.50
Window Grill Kg 241.36 241.36 241.36 241.36 241.36 241.36 241.36 241.36 241.36 241.36 241.36 241.36 241.36
Gate Kg
3 Plastering Work
Internal GF 10.211 10.211 10.21 10.21 10.21 10.21 10.21 10.21 10.21 10.21 10.21 10.21 10.21 10.21 10.21 10.21
Ff sqm 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81
Terrace - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Mumty Room - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
External Front sqm 24.39 24.39 24.39 24.39 24.39 24.39 24.39 24.39 24.39 24.39
Shaft - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Painting Work
Internal Primer sqm 39.93 39.93 39.93 39.93 39.93 39.93 39.93
GF-Putty sqm 161.26 161.30 161.30 161.30 161.30 161.30 161.30
FF-Putty sqm 238.67 238.70 238.70 238.70 238.70 238.70 238.70
OBD-1st coat sqm
OBD-2nd coat sqm
External Primer sqm 24.225 24.23 24.23 24.23 24.23 24.23 24.23 24.23 24.23 24.23
Weather Shield-1 coat sqm
2 coat sqm
Doors Enamel paint sqm
Polish Work sqm
Structural Steel Enamel painting sqm
5 Tile Work
GF Vitrified sqm 34.080 34.08 34.08 34.08 34.08 34.08 34.08 34.08 34.08
Skirting Rm 30.145 30.15 30.15 30.15 30.15 30.15 30.15 30.15 30.15
Ceramic sqm 10.710 10.71 10.71 10.71 10.71 10.71 10.71
Skirting Rm 10.290 10.29 10.29 10.29 10.29 10.29 10.29
Dado sqm 17.625 17.63 17.63 17.63 17.63 17.63 17.63
FF Vitrified sqm 17.950 17.95 17.95 17.95 17.95 17.95 17.95 17.95 17.95
Skirting Rm 25.780 25.78 25.78 25.78 25.78 25.78 25.78 25.78 25.78
Ceramic sqm
Skirting Rm
Dado sqm
6 Marble Staircase Steps sqm 9.140 9.14 9.14 9.14 9.14 9.14 9.14 9.14 9.14 9.14 9.14 9.14 9.14
7 Granite Kitchen PF sqm 3.240 3.24 3.24 3.24 3.24 3.24 3.24 3.24 3.24
Counter Basin sqm 1.050 1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.05
Counter Basin / Kit. RCC slab sqm 4.290 4.29 4.29 1.05 1.05 1.05 1.05 1.05 1.05 4.29 4.29 4.29 4.29 4.29 4.29
8 Doors Door Frame Nos 2 7.00 5.00 4.00 2.00 2.00 2.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00 13.00
Door Shutter Nos 13.00 13.00 13.00 13.00 13.00 13.00 13.00
9 Aluminium Windows Frame & Shutter sqm 17.84 17.84 17.84
10 Wooden flooring IPS sqm 18.22 18.22 18.22 18.22 18.22 18.22 18.22 18.22 18.22 18.22 18.22 18.22 18.22 18.22 18.22 18.22 18.22 18.22

End profile Rm
11 Car Parking Area Paver Block sqm
Kerb Stone Rm
12 Block work Shaft BW 4" thk sqm 7.24 7.24 7.24 7.24 7.24 7.24 7.24 7.24 7.24 7.24
Other Work - - - - - - - - - - - - - - -
13 Miscellaneous work Shaft Foundation EW cum - - - - - - - - - 1.30 1.30 1.30 1.30 1.30 1.30 1.30 1.30 1.30 1.30 1.30 1.30 1.30 1.30 1.30 1.30 1.30 1.30
PCC cum - - - - - - - - - 0.11 0.11 0.11 0.11 0.11 0.11
RCC Rft cum - - - - - - - - - 0.30 0.30 0.30 0.30 0.30 0.30
Beam cum 0.058 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06
Lintel cum 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
Shuttering in Raft sqm - - - - - - - - -
Shuttering in beam sqm 1.01 1.01 1.01 1.01 1.01 1.01 1.01 1.01 1.01 1.01
Shuttering in lintel sqm 0.63 1.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63 0.63
External Leveling Work Nos
Earth Filling with internal earth cum
Reinforcement for paragola Kg - - - - - - - - - - - - - - -
Reinforcement for shaft kg 48.62 48.62 48.62 48.62 48.62 48.62 48.62 48.62 48.62
Reinforcement for head room Kg - - - - - -
Concrete for paragola beam cum - - - - - - - - - - - - - - -
Concrete for Head room cum - - - - - - - - - - - - - - -
Shuttering for paragola beam Sqm - - - - - - - - - - - - - - -
Shuttering for head room Sqm - - - - - - - - - - - - - - -
14 ELECTRICAL

Internal Conduiting, Box

Fixing & GI Wire Pulling GF Sft - - - - - - - - - 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00
Ff Sft - - - - - - - - - 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00
Wiring GF Sft 539 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00
Ff Sft 539 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00
Switch Box Fixing GF Sft 539 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00
Ff Sft 539 539.00 539.00 539.00 539.00 539.00 539.00 539.00 539.00

TNEB Meter Box Fixing

& Termination NO
Cable Laying from Mbox
to F-Pillar MTR 25 25 25 25 25 25 25 25 25 25

External Earthing
Including Chamber
300x300 NO
Testing & Commisioning sft
Extra Changes Work no
15 PLUMBING
Internal Wall CPVC Pipe wGF Toilets SET - - - - - - - - - - 1.00 1.00 1.00 1.00 1.00 1.00
FF Toilets SET - - - - - - - - - - 2.00 2.00 2.00 2.00 2.00 2.00
Kitchen SET - - - - - - - - - - 1.00 1.00 1.00 1.00 1.00 1.00
Floor PVC Pipe & Trap GF Toilets SET - - - - - - - - - -
FF Toilets SET - - - - - - - - - -
Kitchen SET - - - - - - - - - -
Front Side Vertical Piping SET - - - - - - - - - - 1.00
Back Side Vertical Piping SET - - - - - - - - - - 1.00 1.00 1.00 1.00 1.00 1.00
Water Line Testing SET
Terrce GI Piping & Valve Fixing SET 1 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Tank Fixing NO 2 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
External Sewer Pipe & Gully Trap SET
External Champers 300 x 300 NO
External Champers 600 x 600 NO

Ext Rain Water Piping &

Bolcany RW Pipe
SpoutConnecting Pipe
to RWH Pit & Pit to
SWD SET 1 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Cp fitting & Sanitory
Fixtures SET
Testing & Commisioning NO
Water Proofing GF Toilets NO - - - - - - - - - -
FF Toilets NO - - - - - - - - - -
Terrace & Mumty Slab NO - - - - - - - - - -
Planter Box sqm
A7 A8 A9 A10 A11 A12 A14 A15 A16 A17 A18 A19 A20 A21 A22 A23 A24 A25 A26 A27 A28 A29 Previous Qty Previous Amount Present Qty Present Amount Total Qty Rate Total Amount

63.36 12481.92 35.20 6934.40 98.56 197.00 19,416.32

144.00 103968.00 80.00 57760.00 224.00 722.00 161,728.00
2.11 9886.27 3.17 14829.41 5.28 4,681.00 24,715.68
7.60 43624.00 11.40 65436.00 19.00 5,740.00 109,060.00
128.00 1094.57 67042.54 3383.00 207208.87 4477.57 61.25 274,251.41
10.27 10.27 77.44 25439.96 87.71 328.50 28,813.00
4.44 21.72 104560.08 -3.84 -18485.76 17.88 4,814.00 86,074.32
12.72 12.72 2827.02 215.74 47948.22 228.46 222.25 50,775.24
12.72 567.48 51782.55 0.00 0.00 567.48 91.25 51,782.55
4.50 4.50 639.00 85.80 12183.60 90.30 142.00 12,822.60
10.55 321.59 54348.71 0.00 0.00 321.59 169.00 54,348.71
0.00 0.00 0.00 0.00 0.00 83.50 0.00
97.98 1294.46 108087.41 3290.32 274741.72 4584.78 83.50 382,829.13
40.48 271.48 22668.58 847.00 70724.50 1118.48 83.50 93,393.08
73.25 478.25 39933.88 1485.00 123997.50 1963.25 83.50 163,931.38
165.90 2579.50 215388.25 724.08 60460.68 3303.58 83.50 275,848.93
0.00 0.00 0.00 0.00 0.00 83.50 0.00
0.00 0.00
34.39 377.76 83861.83 0.00 0.00 377.76 222.00 83,861.83
30.14 461.92 102546.46 0.00 0.00 461.92 222.00 102,546.46
62.54 62.54 13882.99 0.00 0.00 62.54 222.00 13,882.99
- 0.00 0.00
56.32 354.22 84836.65 0.00 0.00 354.22 239.50 84,836.65
0.00 0.00 0.00 0.00 0.00 272.00 0.00
0.00 0.00
0.00 0.00 279.51 5310.69 279.51 19.00 5,310.69
289.80 9925.65 1129.06 38670.31 1418.86 34.25 48,595.96
858.60 29192.40 1670.87 56809.58 2529.47 34.00 86,001.98
7198.20 219545.10 0.00 0.00 7198.20 30.50 219,545.10
7198.20 125968.50 0.00 0.00 7198.20 17.50 125,968.50
0.00 0.00 242.30 3270.98 242.30 13.50 3,270.98
0.00 0.00 0.00 0.00 0.00 41.25 0.00
4361.40 159191.10 0.00 0.00 4361.40 36.50 159,191.10
292.86 33971.76 0.00 0.00 292.86 116.00 33,971.76
654.84 324145.80 0.00 0.00 654.84 495.00 324,145.80
285.66 48276.54 0.00 0.00 285.66 169.00 48,276.54
0.00 0.00
34.65 341.37 279582.03 0.00 0.00 341.37 819.00 279,582.03
35.70 307.05 39915.85 0.00 0.00 307.05 130.00 39,915.85
8.64 138.44 85140.60 0.00 0.00 138.44 615.00 85,140.60
8.93 80.96 9067.52 0.00 0.00 80.96 112.00 9,067.52
16.23 219.52 135443.22 0.00 0.00 219.52 617.00 135,443.22
6.13 167.68 138503.68 0.00 0.00 167.68 826.00 138,503.68
12.03 244.05 31726.50 0.00 0.00 244.05 130.00 31,726.50
8.32 167.62 103087.53 0.00 0.00 167.62 615.00 103,087.53
4.92 90.60 10147.09 0.00 0.00 90.60 112.00 10,147.09
19.48 295.78 182496.26 0.00 0.00 295.78 617.00 182,496.26
4.23 68.21 161589.49 219.36 519663.84 287.57 2,369.00 681,253.33
2.10 2.10 5380.20 29.16 74707.92 31.26 2,562.00 80,088.12
0.63 11.13 33089.49 9.45 28094.85 20.58 2,973.00 61,184.34
2.73 56.04 58617.84 2.10 2196.60 58.14 1,046.00 60,814.44
258.00 1075344.00 0.00 0.00 258.00 4,168.00 1,075,344.00
325.00 1448200.00 0.00 0.00 325.00 4,456.00 1,448,200.00
12.60 83.96 306454.00 35.68 130232.00 119.64 3,650.00 436,686.00
14.70 342.66 107595.24 54.66 17163.24 397.32 314.00 124,758.48
0.00 0.00 0.00 0.00 0.00 739.00 0.00
0.00 0.00 0.00 0.00 0.00 321.00 0.00
0.00 0.00 0.00 0.00 0.00 321.00 0.00
12.54 12.54 0.00 0.00 0.00 12.54 0.00 0.00
1.90 1.90 0.00 0.00 0.00 1.90 0.00 0.00
10.50 82.90 72701.55 0.00 0.00 82.90 877.00 72,701.55
0.00 0.00
0.45 8.22 1619.54 15.60 3073.20 23.82 197.00 4,692.74
0.10 0.76 3557.56 0.00 0.00 0.76 4,681.00 3,557.56
0.22 2.02 11603.41 0.00 0.00 2.02 5,740.00 11,603.41
0.06 0.64 3662.12 0.00 0.00 0.64 5,740.00 3,662.12
0.03 0.43 2488.29 0.00 0.00 0.43 5,740.00 2,488.29
0.71 0.71 233.89 0.00 0.00 0.71 328.50 233.89
0.35 10.45 3433.97 0.00 0.00 10.45 328.50 3,433.97
0.32 7.62 2502.51 0.00 0.00 7.62 328.50 2,502.51
18.00 98550.00 0.00 0.00 18.00 5,475.00 98,550.00
12.43 12.43 2050.29 0.00 0.00 12.43 165.00 2,050.29
72.00 72.00 4410.00 0.00 0.00 72.00 61.25 4,410.00
35.17 424.13 25977.72 48.62 2977.98 472.75 61.25 28,955.69
0.00 0.00 0.00 0.00 0.00 61.25 0.00
0.44 0.44 2537.08 0.00 0.00 0.44 5,740.00 2,537.08
0.00 0.00 0.00 0.00 0.00 5,740.00 0.00
6.59 6.59 2163.50 0.00 0.00 6.59 328.50 2,163.50
0.00 0.00 0.00 0.00 0.00 328.50 0.00
0.00 0.00

- 9702.00 186763.50 0.00 0.00 9702.00 19.25 186,763.50

- 9702.00 184338.00 0.00 0.00 9702.00 19.00 184,338.00
14553.00 1023075.90 0.00 0.00 14553.00 70.30 1,023,075.90
14553.00 718918.20 0.00 0.00 14553.00 49.40 718,918.20
14553.00 240124.50 0.00 0.00 14553.00 16.50 240,124.50
14553.00 129521.70 0.00 0.00 14553.00 8.90 129,521.70

0.00 0.00 0.00 0.00 0.00 500.00 0.00

250.00 15000.00 0.00 0.00 250.00 60.00 15,000.00

18.00 105030.00 0.00 0.00 18.00 5,835.00 105,030.00

19404.00 19404.00 0.00 0.00 19404.00 1.00 19,404.00
18.00 54000.00 0.00 0.00 18.00 3,000.00 54,000.00
0.00 0.00
- 6.00 83520.00 0.00 0.00 6.00 13,920.00 83,520.00
1.00 13.00 163618.00 0.00 0.00 13.00 12,586.00 163,618.00
1.00 7.00 15071.00 0.00 0.00 7.00 2,153.00 15,071.00
- 0.00 0.00 0.00 0.00 0.00 7,461.00 0.00
1.00 1.00 6897.00 0.00 0.00 1.00 6,897.00 6,897.00
1.00 1.00 1643.64 0.00 0.00 1.00 1,643.64 1,643.64
1.00 1.00 24673.00 1.00 24673.00 2.00 24,673.00 49,346.00
1.00 7.00 140574.00 0.00 0.00 7.00 20,082.00 140,574.00
18.00 20160.00 0.00 0.00 18.00 1,120.00 20,160.00
1.00 39.00 1946880.00 0.00 0.00 39.00 49,920.00 1,946,880.00
2.00 100.00 569400.00 0.00 0.00 100.00 5,694.00 569,400.00
0.00 0.00 0.00 0.00 0.00 37,542.00 0.00
0.00 0.00 0.00 0.00 0.00 1,845.00 0.00
0.00 0.00 0.00 0.00 0.00 4,768.00 0.00

28.00 247968.00 0.00 0.00 28.00 8,856.00 247,968.00

18.00 608472.00 0.00 0.00 18.00 33,804.00 608,472.00

18.00 18000.00 0.00 0.00 18.00 1,000.00 18,000.00
0.00 0.00 0.00 0.00 0.00 328.55 0.00
0.00 0.00 0.00 0.00 0.00 328.55 0.00
0.00 0.00 0.00 0.00 0.00 328.55 0.00
0.00 0.00 0.00 0.00 0.00 328.55 0.00
13044507.40 1856023.28 Grand Total 14,903,903.71
Project : SARE Homes / Kolathur
SPAAK Super Infra India Pvt Ltd
Invoice
Sl No Date Description Unit Qty Amount
No
1 6/1/2015 8794 Enamel Moon Lite L121 Ltrs 20 4,633.00
2 6/1/2015 8794 Wood Polish Ltrs 20 4,870.00
3 6/1/2015 8794 Enamel White Ltrs 10 2,544.00
4 6/1/2015 8794 Cotoon Dhothi Mtr 24 360.00
5 4/1/2015 5004 Red Oxide Primer Ltrs 20 2,200.00
6 2/9/2015 14503 JK White Cement Kgs 250 4,625.00
7 4/18/2015 4268 Turpentine Ltrs 10 396.00
Amount 19,628.00
Tax 19.5% 3,827.46
Transport 4,000.00
Total Amount 27,455.46
Invoice
Sl No Date Description Unit Qty Amount
No
1 5/14/2015 1543 Socket Nos 72 6,480.00
2 5/14/2015 1543 Fan Sheet 5" Nos 100 2,000.00
3 3/13/2015 1527 25 mm Screw Nos 1000 600.00
4 3/13/2015 1527 32 mm Screw Nos 1000 900.00
5 3/13/2015 1527 50 mm Screw Nos 1000 1,200.00
6 3/13/2015 1527 62 mm Screw Nos 500 750.00
7 3/13/2015 1527 75 mm Screw Nos 100 250.00
8 3/13/2015 1527 19 mm Screw Nos 1000 350.00
9 3/13/2015 1527 25 mm flexible Hose Mtr 100 1,500.00
10 3/13/2015 1527 Tape Nos 500 5,000.00
11 3/13/2015 1527 4 Module Metal Box Nos 10 560.00
12 4/18/2015 4255 8Module Plate Nos 80 8,244.80
13 4/18/2015 4255 Dummy Nos 800 5,600.00
14 4/18/2015 4255 PVC Round Sheet Nos 40 228.40
15 4/18/2015 4255 Fan Round Sheet Nos 100 1,143.00
Amount 34,806.20
Tax 19.5% 6,787.21
Transport 3,000.00
Total Amount 44,593.41
Invoice
Sl No Date Description Unit Qty Amount
No
1 4/18/2015 4268 3/4" CPVC Elbow Nos 50 619.00
2 4/18/2015 4268 PVC Connection Hose Nos 40 3,200.00
3 4/18/2015 4268 CPVC Solution 237ml Nos 12 3,399.60
4 4/18/2015 4268 3/4" CPVC Coupler Nos 25 261.75
Amount 7,480.35
Tax 19.5% 1,458.67
Transport 1,000.00
Total Amount 9,939.02
Electrical Amount 44,593.41
Painting Amount 27,455.46
 Plumbing Amount 9,939.02
Total Amount 81,987.89
Overall profit & margins 20% 98,385.46
Project : SARE Homes / Kolathur
SPAAK Super Infra India Pvt Ltd

Invoice
Sl No Date Description Unit Qty
No
1 4/18/2015 4268 3/4" CPVC Elbow Nos 50
2 4/18/2015 4268 PVC Connection Hose Nos 40
3 4/18/2015 4268 CPVC Solution 237ml Nos 12
4 4/18/2015 4268 3/4" CPVC Coupler Nos 25
Project : SARE Homes / Kolathur
SPAAK Super Infra India Pvt Ltd

Invoice
Sl No Date Description Unit Qty
No
1 5/14/2015 1543 Socket Nos 72
2 5/14/2015 1543 Fan Sheet 5" Nos 100
3 3/13/2015 1527 25 mm Screw Nos 1000
4 3/13/2015 1527 32 mm Screw Nos 1000
5 3/13/2015 1527 50 mm Screw Nos 1000
6 3/13/2015 1527 62 mm Screw Nos 500
7 3/13/2015 1527 75 mm Screw Nos 100
8 3/13/2015 1527 19 mm Screw Nos 1000
9 3/13/2015 1527 25 mm flexible Hose Mtr 100
10 3/13/2015 1527 Tape Nos 500
11 3/13/2015 1527 4 Module Metal Box Nos 10
12 4/18/2015 4255 8Module Plate Nos 80
13 4/18/2015 4255 Dummy Nos 800
14 4/18/2015 4255 PVC Round Sheet Nos 40
15 4/18/2015 4255 Fan Round Sheet Nos 100