SIMPLEX INFRASTRUCTURES LIMITED

COST TO COMPLETE AS ON 01.10.12

SITE - TUTICORIN C2569

MATERIAL COST LABOUR & OTHER COST Cost to complete Remarks

Sl. No. Item Description Unit Balance qty
Rate Amount Rate Amount Rate Amount

1 Excavation 0 to 3 m Cum 5,863.00 - 70.00 410,410.00 70.00 410,410.00

2 Backfilling using excavated earth. Cum 27,798.00 - 65.00 1,806,870.00 65.00 1,806,870.00

3 Rubble soling (230 mm thk. 2 layer) Sqm 65,300.00 - 300.00 19,590,000.00 300.00 19,590,000.00 labour rate is with
material

4 M-7.5 PCC Concrete m3 1,146.00 2,300.00 2,635,800.00 400.00 458,400.00 2,700.00 3,094,200.00 Labour cost inc. labour
supply

5 Providing & Laying RCC M20 in foundation m3 212.00 3,200.00 678,400.00 450.00 95,400.00 3,650.00 773,800.00 Labour cost inc. labour
supply

6 RCC M30 using Plasticizer m3 1,722.00 3,650.00 6,285,300.00 450.00 774,900.00 4,100.00 7,060,200.00 Labour cost inc. labour
supply

7 Normal. Shuttering Sq.m. 8,400.00 140.00 1,176,000.00 250.00 2,100,000.00 390.00 3,276,000.00 Labour cost inc. labour
supply

8 Tor-steel reinforcement(TMT). MT. 204.00 56,000.00 11,424,000.00 4,000.00 816,000.00 60,000.00 12,240,000.00 Labour cost inc. labour
supply

9 Expansion joint 25mm wide with bitumen board fillers and Sqm 7.00 1,686.12 11,802.84 22.50 157.50 1,708.62 11,960.34
poly sulphide sealing compound.

10 Grouting pockets, holes etc. using ready mix non-shrink Cum 12.00 22,500.00 270,000.00 2,000.00 24,000.00 24,500.00 294,000.00
flowable grout as per specification.
11 50 mm thk. Gunniting Sqm 1,660.00 320.00 531,200.00 240.00 398,400.00 560.00 929,600.00
12 One brick thick in 1:6 CM. Cum 320.00 2,850.00 912,000.00 704.34 225,388.80 3,554.34 1,137,388.80
13 External plaster : 18mm thick in 1:6 CM. Sq.m. 4,844.00 51.00 247,044.00 125.00 605,500.00 176.00 852,544.00
14 Internal plaster : 12mm thick in 1:6 CM. Sq.m. 1,504.00 34.00 51,136.00 100.00 150,400.00 134.00 201,536.00
15 Acrylic emulsion Paint Sq.m. 650.00 - 102.00 66,300.00 102.00 66,300.00 labour rate is with
material

16 Oil Bound Distemper Sq.m. 5,900.00 - 95.00 560,500.00 95.00 560,500.00 labour rate is with
material

17 Chlorinated Rubber Paint Sq.m. 50.00 - 125.00 6,250.00 125.00 6,250.00 labour rate is with
material

18 Waterproofing cement paint Sq.m. 4,125.00 - 100.00 412,500.00 100.00 412,500.00 labour rate is with
material
19 (i) 50mm thick IPS flooring with hardener. Sq.m. 4,230.00 250.00 1,057,500.00 200.00 846,000.00 450.00 1,903,500.00

20 Heavy duty ceramic tiles (mattt finish) 300 x 300 x 7mm Sq.m. 812.00 - 850.00 690,200.00 850.00 690,200.00 labour rate is with
thick (Kajaria, Spartek or equivalent), total 50mm thick. material

Acid/ Alkali resistant dado of acid /alkali resistant tilingas labour rate is with
21 per IS4457 to a height 2.1m set in potassium silicate morter Sq.m. 65.00 - 2,500.00 162,500.00 2,500.00 162,500.00
material
and joints pointed with resin bonded mortar.

22 PVC Floor finish Sq.m. 315.00 - 835.00 263,025.00 835.00 263,025.00 labour rate is with
material

Page 1 of 2
Sl. No. Item Description Unit Balance qty
Rate Amount Rate Amount Rate Amount

23 Electro colour coated (anodised) aluminium frame glazed Sq.m. 41.88 - 3,450.00 144,486.00 3,450.00 144,486.00 labour rate is with
doors & windows. material

24 Steel doors, windows & ventilators as per specification. Sq.m. 517.18 - 3,400.00 1,758,412.00 3,400.00 1,758,412.00 labour rate is with
material

25 Electrically operated rolling shutter as per requirement and s Sq.m. 70.50 - 2,800.00 197,400.00 2,800.00 197,400.00 labour rate is with
material

26 Automatic closing sensor based sliding glass door Sqm. 2.40 - 6,000.00 14,400.00 6,000.00 14,400.00 labour rate is with
material

27 Roof waterproofing as per specification. Sq.m. 2,170.00 - 628.00 1,362,760.00 628.00 1,362,760.00 labour rate is with
material
28 150 mm dia CI Rain water pipe RM. 350.00 1,440.00 504,000.00 75.00 26,250.00 1,515.00 530,250.00

Plinth protection 750mm wide comprising of 50mm thick

29 M-20 PCC using 12mm size aggregate over 200mm thick RM. 750.00 - 2,250.00 1,687,500.00 2,250.00 1,687,500.00 labour rate is with
stone soling using 40mm nominal size aggregate incl. material
230x300 internal size brick drain.

30 Colour coated false ceiling Sqm 190.00 - 1,500.00 285,000.00 1,500.00 285,000.00 labour rate is with
material

31 Toilet fittings and fixtures Nos. 20.00 - 125,000.00 2,500,000.00 125,000.00 2,500,000.00 labour rate is with
material

32 Septic tank and soak pit for 20 users. Nos. 4.00 - 100,000.00 400,000.00 100,000.00 400,000.00 labour rate is with
material
33 Cutting sqm 28,735.00 - 30.00 862,050.00 30.00 862,050.00
34 Filling sqm 7,944.00 - 40.00 317,760.00 40.00 317,760.00

35 Bitumen Painting sqm 5,500.00 92.00 506,000.00 17.00 93,500.00 109.00 599,500.00

TOTAL COST 26,290,182.84 40,112,619.30 66,402,802.14

ADD:
P&M COST 2,400,000.00
OVERHEAD COST 12,000,000.00
DEMOB. EXP. 1,000,000.00
TOTAL COST 81,802,802.14

Page 2 of 2