BHA

BALAJI HARDWARE & AGRICO

Wholesale Proofing Sheets • Industrial Sourcing • Kolkata (Estd. 2005)

✓ IndiaMART Verified
Profile
Technical Engineering Proposal

Industrial Roof Waterproofing & Restoration (38,000 – 40,000 Sq. Ft.)

Engineered multi-layer bitumen and Hessian-base felt system conforming to IS 1322 / IS 1346 standards, tailored for multi-bay corrugated industrial sheds.

Addressed To:

The Board of Directors & Management

M/s Zigma Corporation Private Limited / Zigma Fashion Pvt. Ltd.

Facility Location: Jalan Industrial Complex, Gate No. 1, NH-16, Domjur, Howrah – 711411

Corporate Office: Sagar Estate, 2 N.C. Dutta Sarani, Fairley Place, B.B.D. Bagh, Kolkata – 700001

Site Coordinates: 22.60078° N, 88.21311° E | Plus Code: 7MJCJ627+86 Domjur

Proposal Parameters

Estimate Ref: BHA/EST/2026-27/08-114
Date: August 29, 2026
Measured Plan Area: 39,785 Sq. Ft.
Developed Area: 46,670 Sq. Ft.
Central Valley: 303 RFT
Execution Timeline: 14 – 16 Working Days (Theka Gang)
Direct Base Transparency: Quoted directly on pure at-cost wholesale material, labor, and transport rates with zero contractor markup added.
01

Facility Metrology & Roof Measurements

High-resolution satellite metrology calibrated at 0.2757 meters/pixel (0.9044 feet/pixel) was used to compute the exact dimensions of the Zigma Corporation industrial sheds:

39,785
Ground / Floor Area (Sq. Ft.)
Flat building measurement (Matches your 40k order)
46,670
Actual Roof Surface (Sq. Ft.)
Real area covered (Includes slope + wavy sheet curves)
303 Feet
Center Rainwater Drain
Where the two sloped roofs meet in the middle
131 × 54 ft
Truck Unloading Yard
Open ground area with cement interlocking tiles

💡 Simple Explanation: What is the Difference Between "Ground Area" (39,785 sq. ft.) and "Actual Roof Surface" (46,670 sq. ft.)?

When Zigma Corp orders "40,000 sq. ft. waterproofing", they are referring to the flat ground floor size of the building. But when applying waterproofing, you actually need 46,670 sq. ft. of material. Here is why in plain words:

1. Ground / Flat Area (39,785 sq. ft.):

This is what you see looking down from space or measuring the flat concrete floor on the ground (Length × Width). A flat building shadow of ~40,000 sq. ft.

2. Actual Roof Surface (46,670 sq. ft.):

The roof is not a flat concrete slab. It has two things that add extra surface:
The Roof Slopes (Tilted 'V' Shape): Rainwater must slide off, so the roof is angled, making it longer than the flat floor.
The Asbestos Sheet is Wavy (Corrugated): If you flatten all the curves (waves) of the sheet, it is 15% longer than a flat line! Because hot bitumen and tarfelt must be pressed into every single wave, the real surface area to paint and waterproof is 46,670 sq. ft.

Structural Section Length Width / Span Plan Footprint Actual Roof Surface (Slopes + Wavy Curves) Critical Roof Features
Eastern Main Bay (Stitching & Tarpaulin Division) 303 ft (92.4 m) 95 ft (29.0 m) 28,785 sq. ft. ~33,600 sq. ft. Sloped corrugated asbestos roofs (inverted 'V' shape), rotary whirlybirds, central valley junction
Western Bay & Machine Extension (Extrusion Hall) 102 ft (31.0 m) 108.5 ft (33.0 m) 11,000 sq. ft. ~13,070 sq. ft. Houses Gurucharan India extrusion tower, elevated ridge monitor vent
Total Main Facility Shed Roof -- -- 39,785 sq. ft. 46,670 sq. ft. Exact match to commercial inquiry (38,000 – 40,000 sq. ft.)
North Access Courtyard (Loading / Staging) 131 ft (40.0 m) 54 ft (16.5 m) 7,074 sq. ft. -- Interlocking pavers, truck bay access for material delivery
Eastern Main Bay (Stitching Division) 28,785 Sq. Ft.
Dimensions:303 ft length × 95 ft span
Developed Surface:~33,600 sq. ft. (includes corrugations)
Features:Twin gables, rotary whirlybirds, central valley
Western Bay & Extrusion Hall 11,000 Sq. Ft.
Dimensions:102 ft length × 108.5 ft width
Developed Surface:~13,070 sq. ft.
Features:Gurucharan tower, monitor ridge vent
Total Main Shed Footprint 39,785 Sq. Ft.
Order Match:Matches 38,000 – 40,000 sq. ft. scope
Developed Area:46,670 sq. ft. total surface
Valley Gutter:303 RFT double-ply reinforced
02

Scientific Material Selection: 2.5 mm vs 2.0 mm vs 1.5 mm

Waterproofing corrugated Asbestos-Cement (AC) industrial roofs is governed by mechanical, thermal, and chemical physics. In Howrah’s humid industrial climate, where summer roof temperatures reach 65°C to 72°C, membrane selection determines whether the system lasts 10 years or fails within 6 months.

Membrane Thickness Reinforcement Core Tensile & Tear Resistance Thermal Fatigue & Ridge Behavior Suitability for Zigma Roof
1.0 mm – 1.5 mm
STRICT NO
Paper / Rag / Light glass tissue (Type 1) < 250 N / 50mm (Very low) Differential thermal expansion tears sheet along corrugation peaks within 3 months. Chars under 180°C hot bitumen. Strict Failure. Completely unviable for industrial roofs; guaranteed monsoon leakage.
2.0 mm (Standard Oxidized)
HIGH RISK / MARGINAL
Lightweight Hessian or thin scrim ~400 - 450 N / 50mm Bitumen cover layer is under 0.6mm per side. Micro-cracking exposes raw jute threads, causing rot and delamination. Not Recommended. Standard 2.0mm felt will fail within 2–3 seasons unless heavily modified.
2.5 mm – 3.0 mm (IS 1322 3G1)
RECOMMENDED STANDARD
Heavy Woven Jute/Hessian Core (≥230 g/m²) ≥ 700 N / ≥ 500 N (High backbone) Bridges substrate hairline cracks. Absorbs 180°C hot bitumen without deformation, forming a solid monolithic membrane. Proven Gold Standard. 8–10 year design life when protected with solar reflective aluminum paint.
1.0 mm – 1.5 mm Felt STRICT NO
Tensile Strength:< 250 N (Very brittle)
Failure Mechanism:Snaps across corrugation peaks; melts under hot bitumen
Verdict:Guaranteed failure in 1st monsoon
2.0 mm Standard Oxidized HIGH RISK
Tensile Strength:~400 N (Thin cover layer)
Failure Mechanism:Bitumen crazing exposes jute, causing rotting
Verdict:Unviable unless APP polymer modified
2.5 mm – 3.0 mm (IS 1322 3G1) RECOMMENDED
Tensile Strength:≥ 700 N (Heavy woven jute ≥230 g/m²)
Behavior:Bridges substrate cracks; withstands 180°C bitumen
Durability:8–10 Years Proven Industrial Life

What Would It Take to Make 2.0 mm Work?

If Zigma Corp requests 2.0 mm thickness, standard oxidized felt cannot be used. It can only work if upgraded to:

  • APP Polymer Modification: Increases membrane elongation to >35% so it can flex without tearing.
  • Non-Woven Polyester Core (≥160 g/m²): Rot-proof synthetic core instead of organic jute.
  • Heavier Bitumen Underbed: Increase hot bonding bitumen to 1.6–1.8 kg/m² to compensate for reduced felt thickness.
  • Note: APP polymer-modified 2.0mm membrane costs more per m² than traditional felt, making IS 1322 3G1 (2.5mm–3.0mm Hessian) the most cost-effective solution.
03

Comprehensive Bill of Materials (BOM)

Materials calculated for a 39,785 sq. ft. plan footprint, incorporating a 1.15 corrugation expansion factor, 10% lap allowance, and double-ply valley gutter reinforcement:

Item # Material Description Standard / Specification Technical Function Gross Quantity Required
M-01 Hessian-Base Bitumen Tarfelt IS 1322 Type 3 Grade 1 (2.5 - 3.0mm)
Roll size: 1.0m x 20m
Primary waterproofing membrane; tensile reinforcement bridging substrate fractures. 235 Rolls (1m x 20m)
(~50,525 sq. ft. gross)
M-02 Industrial Blown Bitumen IS 702 Grade 85/25 or 90/15
Packaged in 200 kg steel drums
Hot-melt bonding matrix (1.2 kg/m² underbed + lap sealing); forms a seamless monolithic seal. 12.0 Metric Tonnes
(60 Drums of 200 kg)
M-03 Penetrating Bituminous Primer IS 3384 (Solvent-based penetrating)
Packaged in 200 Liter steel drums
Cold-applied base sealer; penetrates porous, chalky asbestos to ensure 100% bitumen adhesion. 1,500 Liters
(7.5 Drums of 200L)
M-04 Commercial Fuel (LPG Cylinders) 19 kg Commercial Red Cylinders
(Indian Oil / Bharatgas / HP)
Fuel for high-output bitumen melting boilers and handheld lap-torching burners. 24 Cylinders
(19 kg each)
M-05 Solar Reflective Aluminum Paint IS 9862 (Bitumen-compatible aluminum)
Packaged in 20L sealed containers
UV shield and heat reflection; lowers roof temperature from 68°C to ~48°C. 700 Liters
(35 Cans of 20L)
M-06 Bitumen Sealing Mastic Putty Heavy-duty rubberized bitumen mastic Flashing pyramid collars around all J-bolt stems and filling deep valley fissures. 250 Kilograms
(5 Cans of 50 kg)
M-07 Replacement AC Corrugated Sheets 6mm thick, 10 ft length, matching corrugation Replacing fractured, shattered sheets currently weighed down by bricks (Photo 6). 35 Sheets
M-08 HDG J-Bolts, EPDM Cup Washers & Nuts 8mm x 150mm Hot-Dip Galvanized Re-anchoring loose roof sheets to existing angle-iron purlins prior to waterproofing. 500 Sets
M-01: Hessian Tarfelt 235 Rolls
Specification:IS 1322 Type 3 Grade 1 (2.5–3.0mm, 1m x 20m)
Gross Coverage:~50,525 sq. ft. (including 10% laps)
Function:Primary tensile reinforcement & waterproofing
M-02: Blown Bitumen 85/25 12.0 MT (60 Drums)
Specification:IS 702 Grade 85/25 in 200 kg steel drums
Application Rate:1.2 kg/m² hot underbed + lap flood sealing
Function:Seamless monolithic bonding matrix
M-03: Penetrating Primer 1,500 Liters
Specification:IS 3384 Solvent Penetrating (7.5 drums)
Function:Penetrates porous asbestos; prevents delamination
M-05: Solar Aluminum Paint 700 Liters
Specification:IS 9862 Leafing Bituminous Aluminum (35 Cans)
Function:Reflects >75% UV rays; lowers roof surface temp
M-04, 06, 07, 08: Hardware & Consumables Hardware
Commercial LPG:24 Cylinders (19 kg red cylinders)
Bitumen Mastic:250 kg for J-bolt pyramid collars
AC Replacement Sheets:35 Sheets (6mm, 10 ft length)
HDG J-Bolts + EPDM:500 Sets (8mm x 150mm)
04

Work Breakdown Structure (WBS)

PH-01

Safety Mobilization & Under-Truss Catch Netting

Rig 4,000 m² of certified safety catch netting beneath purlins inside the shed to protect stitching workers and machinery. Deploy steel lifelines and crawling boards.

PH-02

Debris Clearing, Brick Removal & AC Sheet Patching

Remove loose bricks, tarpaulins, and moss under water mist. Replace 35 cracked AC sheets with new 6mm matching corrugated sheets anchored securely.

PH-03

J-Bolt Anti-Rust Treatment & Mastic Pyramid Collars

Wire-brush rusted bolt shanks, apply zinc-phosphate primer, and form 30mm bitumen mastic pyramids capped with 150x150mm felt bibs.

PH-04

Cold Bituminous Primer Penetration Coat (IS 3384)

Apply continuous coat of solvent primer across 46,670 sq. ft. developed surface area. Allow 24 hours to penetrate porous asbestos.

PH-05

Hot Blown Bitumen Application & Hessian Tarfelt Rolling

Pour molten Grade 85/25 bitumen at 180°C (1.2 kg/m²). Unroll IS 1322 3G1 felt into hot bitumen, maintaining 100mm end and 75mm side laps.

PH-06

Central Valley Gutter 2-Ply Heavy-Duty Waterproofing (303 RFT)

Apply 2-ply reinforced treatment extending 300mm up both slopes with staggered seams to withstand monsoon standing hydrostatic water.

PH-07

Solar Reflective Aluminum Protective Topcoat (IS 9862)

Apply leafing aluminum reflective paint (0.15 L/m²). Reflects >75% of solar rays, preventing bitumen embrittlement and cooling the shop floor.

05

Transparent Direct Quotation (Zero Contractor Margin)

Direct Base Cost Policy

This quotation reflects pure at-cost wholesale procurement rates from Burrabazar (Brabourne Road / Posta, Kolkata), direct truck freight to Jalan Gate 1, optimized theka labor, and equipment rental. No contractor profit margin has been added.

Direct Cost Breakdown by Category
Wholesale Material Base + Transportation + Specialized Labor Gang
Zero Profit Margin Added
1. Direct Materials (Burrabazar Wholesale Base)
Hessian Tarfelt IS 1322 Type 3 Gr 1 235 Rolls (1m x 20m) @ ₹1,750 / roll
₹ 4,11,250
Industrial Blown Bitumen Grade 85/25 12,000 kg (60 Drums x 200kg) @ ₹50 / kg
₹ 6,00,000
Penetrating Bituminous Primer IS 3384 1,500 Liters (7.5 Drums) @ ₹90 / L
₹ 1,35,000
Solar Reflective Aluminum Paint IS 9862 700 Liters (35 Cans x 20L) @ ₹175 / L
₹ 1,22,500
Structural AC Sheets, J-Bolts & Bitumen Mastic 35 sheets + 500 sets HDG bolts + 250kg mastic
₹ 47,000
2. Fuel & Equipment Rental (16 Working Days)
Commercial LPG Cylinders (19 kg Red) & Torches 24 Cylinders @ ₹1,800 + torches, hoses & PPE
₹ 55,200
Tar Boiling Tanks (16 Days) & Safety Catch Nets 2 units x 16 days + 4,000 m² certified under-truss nets
₹ 51,000
3. Direct Labor & Transport (Optimized Model)
Specialized Waterproofing Gang Theka Contract Full surface prep, primer, felt rolling & torching (~16 days)
₹ 1,25,000
Site In-Charge & Quality Supervisor 15 days dedicated site supervision @ ₹1,000 / day
₹ 15,000
⚡ Labor Optimization Applied
Shifted from daily wages to piece-rate theka gang. Saves ₹1,30,000 and reduces project duration to 14–16 working days.
Transportation & Handling (Burrabazar → Jalan Gate 1) 2x 10-Tonner truck trips, Burrabazar loading coolie & rooftop hoisting
₹ 20,000
Subtotal Base Cost (Excluding GST): Rate: ₹ 39.76 / sq. ft. (Plan Area)
₹ 15,81,950
Add: GST @ 18% (SAC 9954 Works Contract): 100% Input Tax Credit (ITC) claimable by Zigma Corp
+ ₹ 2,84,751
TOTAL PROJECT INVOICE (INCL. 18% GST)
Excl. GST: ₹ 39.76 / sq. ft. | Incl. GST: ₹ 46.92 / sq. ft.
₹ 18,66,701
(Net Cost After ITC = ₹ 15,81,950)

Commercial Terms

  • Direct Base Cost: Quoted at zero-margin base. Trade markup can be added as agreed.
  • Milestones: 50% mobilization advance, 30% on delivery of felt/bitumen, 20% on completion.
  • Input Tax Credit (ITC): 100% ITC claimable by Zigma Corp under Works Contract SAC 9954.
  • Warranty: 5-Year Leak-Proof Performance Guarantee.
SUBMITTED BY:
BALAJI HARDWARE & AGRICO
S. Bhartia (Sales Head) / R. Bhartia (CEO)
Burrabazar Trading District, Kolkata – 700001
IndiaMART TrustSEAL Profile Verified • GST Registered
📊

Comprehensive Sq. Ft. Rate Breakdown

Exact breakdown of the ₹ 39.76 / sq. ft. (Excl. GST) base cost into its 9 major technical components on the 39,785 sq. ft. plan area:

Hot Bitumen Matrix ₹ 15.08
37.9% of Total Job Cost

12.0 MT (60 Drums) of IS 702 Grade 85/25 bitumen applied hot at 1.2 kg/m² underbed plus lap flood-sealing.

Hessian Tarfelt Sheeting ₹ 10.34
26.0% of Total Job Cost

235 Rolls (1m x 20m) of IS 1322 Type 3 Grade 1 felt (2.5–3.0mm) with heavy woven jute core (≥230 g/m²).

Direct Labor (Theka Gang) ₹ 3.52
8.8% of Total Job Cost (Optimized)

10-man piece-rate theka gang covering ~3,500-4,000 sqft/day in 14-16 days. High productivity, zero idle wage leakage.

Penetrating Base Primer ₹ 3.39
8.5% of Total Job Cost

1,500 Liters of cold solvent primer conforming to IS 3384, penetrating chalky asbestos cement to prevent delamination.

Solar Reflective Aluminum ₹ 3.08
7.8% of Total Job Cost

700 Liters of IS 9862 leafing aluminum paint reflecting >75% of solar rays, preventing bitumen embrittlement.

LPG Cylinders & Torches ₹ 1.39
3.5% of Total Job Cost

24 commercial 19kg LPG cylinders for melting 12 MT of bitumen and torching laps, plus torches and safety gear.

Boiler Rental & Safety Nets ₹ 1.28
3.2% of Total Job Cost

2 tar melting boilers for 16 days (reduced from 25 days) plus 4,000 m² certified under-truss fall-arrest safety nets.

AC Patching & J-Bolt Mastic ₹ 1.18
3.0% of Total Job Cost

35 replacement 6mm AC sheets for cracked zones, 500 sets of HDG J-bolts with EPDM washers, and 250 kg bitumen mastic.

Freight & Rooftop Hoisting ₹ 0.50
1.3% of Total Job Cost

2x 10-Tonner truck trips from Burrabazar to Jalan Gate 1 (@ ₹5,000/trip), Burrabazar loading coolie, and rooftop hoisting.

Cost Component Category Physical Scope / Basis Amount Excl. GST (₹) Rate Excl. GST (Plan) Amount Incl. 18% GST (₹) Rate Incl. GST (Plan)
1. Primary Waterproofing Sheeting 235 Rolls IS 1322 3G1 Hessian Tarfelt ₹ 4,11,250 ₹ 10.34 / sq. ft. ₹ 4,85,275 ₹ 12.20 / sq. ft.
2. Hot Bitumen Matrix Coating 12 MT (60 Drums) Blown Bitumen 85/25 ₹ 6,00,000 ₹ 15.08 / sq. ft. ₹ 7,08,000 ₹ 17.80 / sq. ft.
3. Direct Site Labor (Theka Gang) Piece-rate contract gang (~16 working days) ₹ 1,40,000 ₹ 3.52 / sq. ft. ₹ 1,65,200 ₹ 4.15 / sq. ft.
4. Penetrating Bituminous Primer 1,500 Liters IS 3384 Solvent Primer ₹ 1,35,000 ₹ 3.39 / sq. ft. ₹ 1,59,300 ₹ 4.00 / sq. ft.
5. Solar Reflective Aluminum Finish 700 Liters IS 9862 Aluminum Paint ₹ 1,22,500 ₹ 3.08 / sq. ft. ₹ 1,44,550 ₹ 3.63 / sq. ft.
6. Fuel & Consumables 24 LPG Cylinders + Torches + PPE ₹ 55,200 ₹ 1.39 / sq. ft. ₹ 65,136 ₹ 1.64 / sq. ft.
7. Site Equipment & Safety Netting 2 Tar boilers (16 days) + safety nets ₹ 51,000 ₹ 1.28 / sq. ft. ₹ 60,180 ₹ 1.51 / sq. ft.
8. Structural Repairs & J-Bolt Detailing 35 AC sheets + 500 J-bolts + Mastic ₹ 47,000 ₹ 1.18 / sq. ft. ₹ 55,460 ₹ 1.39 / sq. ft.
9. Transport, Freight & Hoisting 2 Truckloads Burrabazar → Jalan Gate 1 ₹ 20,000 ₹ 0.50 / sq. ft. ₹ 23,600 ₹ 0.59 / sq. ft.
SUBTOTAL BASE (EXCLUDING GST) Direct At-Cost Net Base ₹ 15,81,950 ₹ 39.76 / sq. ft. -- --
ADD: GST @ 18% (SAC 9954) Works Contract (100% ITC Claimable) ₹ 2,84,751 ₹ 7.16 / sq. ft. ₹ 2,84,751 ₹ 7.16 / sq. ft.
TOTAL PROJECT VALUE (INCL. 18% GST) Gross Invoice Amount ₹ 18,66,701 ₹ 46.92 / sq. ft. ₹ 18,66,701 ₹ 46.92 / sq. ft.
Direct Subtotal (Excl. GST) ₹ 39.76 / sq. ft.
Total Base Amount:₹ 15,81,950
Basis:39,785 Sq. Ft. Plan Footprint
GST @ 18% (SAC 9954) + ₹ 7.16 / sq. ft.
GST Amount:₹ 2,84,751
Tax Credit (ITC):100% Claimable by Zigma Corp
Gross Invoice Total (Incl. GST) ₹ 46.92 / sq. ft.
Gross Amount:₹ 18,66,701
Net Cash Outlay:₹ 15,81,950 (After ITC Offset)

Burrabazar Wholesale Sourcing Directory & Strategy

Prepared specifically for Balaji Hardware & Agrico to procure every material in the 40,000 Sq. Ft. Bill of Materials (BOM) at the lowest wholesale cash rates across the Burrabazar, Brabourne Road, Netaji Subhas Road, Canning Street, Ezra Street, Posta, and Howrah trading hubs.

🎯 Burrabazar Wholesale Bargaining Playbook (5 Key Tactics)
💰 Tactic 1: 3.0% Cash Discount (CD / Rokda)

Burrabazar distributors quote assuming 30-day credit. By offering instant RTGS / Cheque clearance against delivery challan, demand a 2.5% to 3.5% Cash Discount. On a ₹ 13.15 Lakh material outlay, this saves ₹ 35,000 – ₹ 42,000 instantly.

🚚 Tactic 2: Direct Refinery / Factory Drop

For 12 MT (60 Drums) of Bitumen and 235 rolls of Tarfelt, do not allow dealers to route via their Burrabazar godowns. Demand direct dispatch from the Haldia refinery / Dankuni warehouse straight to Jalan Complex Gate 1. Saves ₹ 10,000 – ₹ 14,000 in double-handling.

📍 Tactic 3: The 3-Cluster Geographic Model

Burrabazar / Posta: Bitumen, Tarfelt, Primers, Solar Paint, Fasteners.
Howrah Kona Expressway (5 km away): Source 35 replacement 10ft AC Sheets locally to eliminate bridge transit breakage.
Domjur Gas Depot: Order commercial LPG locally to bypass Vidyasagar Setu hazmat police checkpoints.

⚖️ Tactic 4: Forensic Quality Checks on Truck

Tarfelt Weight Test: Weigh 5 random rolls. Genuine IS 1322 3G1 must weigh 45–48 kg per 20m roll. Reject if under 40 kg.
Bitumen Test: Check refinery batch test cert for Grade 85/25 (softening point 80°C–90°C).
Paint Leafing: Test brush stroke; aluminum must rise to form a mirror-like silver foil within 60 seconds.

📊 Master BOM Procurement Decision Matrix (All 10 Items)

Comparing Manufacturers, Primary Distributors, and Wholesale Traders to identify the Best Value Sourcing Choice.

Saves ₹ 1,18,500 vs Retail
Item # Material / Scope Quantity Option A (Brand Mfr) Option B (Stockist) Option C (Local Market) Selected Best Value Option Target Rate Total Budget
M-01 Hessian Tarfelt (IS 1322 3G1) 235 Rolls (1m x 20m) STP Limited (Lyons Range)
₹ 1,780 / roll
Tiki Tar (Brabourne Rd)
₹ 1,720 / roll (3% CD)
Canning St Godown
₹ 1,650 / roll
Tiki Tar / STP Project Desk ₹ 1,750 / roll ₹ 4,11,250
M-02 Blown Bitumen (IS 702 85/25) 12.0 MT (60 Drums) IOCL Terminal (Posta)
₹ 51.00 / kg
Eastern Bitumen (Posta)
₹ 49.50 / kg
Local Blenders (Howrah)
₹ 45.00 / kg (High Risk)
Eastern Bitumen Syndicate ₹ 50.00 / kg ₹ 6,00,000
M-03 Penetrating Primer (IS 3384) 1,500 Liters (7.5 Drums) STP Shalitex Primer
₹ 105 / L
Tiki Tar Tikiprime
₹ 98 / L
Ezra St Paint Hub
₹ 88 / L
Ezra St Chemical Hub (200L drums) ₹ 90.00 / L ₹ 1,35,000
M-04 Commercial LPG (19 kg Cylinders) 24 Cylinders IOCL Kolkata Depot
₹ 1,820 / cyl + toll
Indane Depot (Domjur)
₹ 1,780 / cyl
Local Retailer
₹ 1,900 / cyl
Indane Agency (Domjur Depot) ₹ 1,800 / cyl ₹ 43,200
M-05 Solar Aluminum Paint (IS 9862) 700 Liters (35 Cans x 20L) STP SilverShield
₹ 220 / L
Berger / Asian Stockist
₹ 195 / L
Ezra St Leafing Paint
₹ 170 / L
Ezra St Wholesale Paint Market ₹ 175.00 / L ₹ 1,22,500
M-06 Bitumen Sealing Mastic Putty 250 kg (5 x 50kg cans) STP ShaliMastic
₹ 65 / kg
Tiki Tar Mastic
₹ 60 / kg
Canning St Stockist
₹ 52 / kg
Canning Street Stockist ₹ 54.00 / kg ₹ 13,500
M-07 Replacement AC Sheets (6mm, 10ft) 35 Sheets Everest Depot (Taratala)
₹ 890 / sheet + freight
Everest (Kona Expressway)
₹ 820 / sheet
Local Yard
₹ 860 / sheet
Everest Stockist (Kona Exp, 5km) ₹ 820 / sheet ₹ 28,700
M-08 HDG J-Bolts + EPDM Washers 500 Sets (8mm x 150mm) Brand Fasteners
₹ 13.50 / set
NS Road Fastener Hub
₹ 10.00 / set
Local Hardware
₹ 12.00 / set
Premier Fasteners (NS Road) ₹ 10.00 / set ₹ 5,000
M-09 Plant: Tar Boilers & Safety Nets 2 units + 4,000 m² Nets Kolkata Rigging
₹ 62,000 lump sum
Howrah Foreshore Depot
₹ 51,000 lump sum
Informal Riggers
₹ 45,000 (No safety cert)
Howrah Foreshore Scaffolding ₹ 51,000 ₹ 51,000
M-10 Freight & Rooftop Hoisting 2x 10-Ton Trucks + Winch Stand Trucks
₹ 6,500 / trip
Posta Lorry Syndicate
₹ 5,000 / trip
Local Pickups
₹ 5,500 / trip
Posta Lorry Syndicate (Strand Rd) ₹ 10,000 + Hoist ₹ 20,000
TOTAL DIRECT PROCUREMENT BASE OUTLAY (ZERO CONTRACTOR MARKUP) Net Base: ₹ 15,81,950
M-01: Hessian Tarfelt 3G1 (235 Rolls) ₹ 4,11,250
Best Choice:Tiki Tar (Brabourne Rd) / STP Desk
Target Rate:₹ 1,750 / roll (with 3% Cash Discount)
QC Check:Weigh sample rolls (Must be 46–48 kg/roll)
M-02: Blown Bitumen 85/25 (12 MT) ₹ 6,00,000
Best Choice:Eastern Bitumen Syndicate (Posta)
Target Rate:₹ 50.00 / kg (Direct 12 MT drop to Jalan)
QC Check:Check refinery bung seal & softening point
M-03 & M-05: Primer & Solar Paint ₹ 2,57,500
Best Choice:Ezra Street Wholesale Paint Hub
Rates:Primer ₹ 90/L (200L) | Solar Paint ₹ 175/L (20L)
Net Savings:Saves ₹ 60,500 vs branded retail
M-07, 08, 04: Local Howrah Cluster ₹ 76,900
AC Sheets (35 pcs):Everest Kona Exp (5km away) @ ₹820/sheet
HDG J-Bolts (500 sets):Premier Fasteners NS Road @ ₹10/set
19kg Commercial LPG:Indane Domjur Agency @ ₹1,800/cyl
1. Hessian-Base Bitumen Tarfelt (IS 1322 Type 3 Grade 1)
235 Rolls Required
STP Limited (Shalimar Tar Products)
Manufacturer
Material:ShaliFelt / Tarfelt 3G1 (IS 1322 Type 3 Gr 1)
Location:6 Lyons Range, B.B.D. Bagh, Kolkata
Contact:Mr. S. Ganguly (Commercial Desk)
Terms:30% Advance, Balance on delivery challan
Wholesale Target: ₹ 1,720 - ₹ 1,780 / Roll
Deal Tip: For 235 rolls, demand direct Dankuni factory dispatch to Jalan Gate 1 under "Balaji Hardware contractor slab" to avoid Burrabazar godown fees.
Tiki Tar & Shell India / Tikidan Stockist
Authorized Distributor
Material:Tikidan IS 1322 Type 3 Gr 1 Hessian Felt
Location:28 Brabourne Road, Kolkata – 700001
Contact:R.K. Agarwal / Manish Ji
Terms:Immediate RTGS / Cash against challan (3% CD)
Wholesale Target: ₹ 1,680 - ₹ 1,740 / Roll
Deal Tip: Very competitive for spot cash payment. Weigh rolls upon delivery: genuine Type 3 Gr 1 must be 46–48 kg per 20m roll.
Shalimar Seal & Tar Products (Canning St)
Local Wholesaler
Material:Local Brand IS 1322 Type 3 Gr 1 Hessian Felt
Location:71 Canning Street (BRB Basu Rd), Kolkata
Contact:Pawan Sharma (Wholesale Desk)
Terms:Spot cash against delivery
Wholesale Target: ₹ 1,650 - ₹ 1,700 / Roll
Deal Tip: Lowest cash rate in Canning Street for local branded felt. Inspect jute weave density before loading into the truck.
2. Industrial Blown Bitumen (Grade 85/25, IS 702)
12.0 MT (60 Drums of 200 kg)
Eastern Bitumen Supply Syndicate (Posta)
Authorized Stockist
Material:IS 702 Grade 85/25 Blown Bitumen (200kg drums)
Location:142/1 Maharshi Debendra Rd, Posta, Kolkata
Contact:Gopal Kedia / Sunil Kedia
Delivery:Direct truckload drop to Jalan Complex Gate 1
Wholesale Target: ₹ 48.50 - ₹ 50.50 / kg
Deal Tip: 60 drums is a full 12 MT truckload. Demand direct refinery drop from Haldia to save double-loading fees.
HPCL / IOCL Bitumen Terminal Stockist
Refinery Depot
Material:100% Genuine Haldia Refinery Blown Bitumen 85/25
Location:Strand Bank Road, Posta / Taratala Terminal
Quality:Full test cert with softening point 80°C–90°C
Wholesale Target: ₹ 49.00 - ₹ 51.00 / kg + GST
Deal Tip: Tamper-evident barrel seal is guaranteed. Check penetration certificate is 20–30 dmm.
3. Primers, Solar Reflective Paint & Hardware
Ezra St & NS Road Corridor
Ezra Street Wholesale Paint & Chemical Hub
Paint Wholesaler
Materials:IS 3384 Primer (1,500 L) & IS 9862 Paint (700 L)
Location:Ezra Street & Old China Bazar St, Kolkata
Dealers:M/s National Paint Supply / Bharat Chemical
Primer / Solar Paint: ₹ 85 / L | ₹ 165 / L
Deal Tip: Demand leafing grade aluminum that cures to a bright metallic foil finish. Test a brush stroke before dispatch.
Netaji Subhas Road (NS Road) Fasteners Hub
Hardware Hub
Materials:HDG J-Hook Bolts (8mm x 150mm), EPDM Washers
Location:20 to 55 Netaji Subhas Road, Kolkata – 700001
Merchants:Premier Industrial Fasteners / Shree Balaji Bolt Mart
Target Rate: ₹ 9.50 - ₹ 11.50 / set
Deal Tip: Purchase Hot-Dip Galvanized (HDG) bolts, not electroplated, to prevent rust in Howrah's humidity.
4. Local Howrah Sourcing (AC Sheets, LPG & Transport)
Zero-Bridge-Crossing
Everest / Charminar AC Sheet Stockist (Howrah)
5 km from Site
Materials:35 Replacement 6mm Corrugated AC Sheets (10ft)
Location:Kona Expressway / Bankra, Howrah – 711403
Dealer:M/s Howrah Building Material Syndicate
Wholesale Target: ₹ 800 - ₹ 840 / Sheet
Deal Tip: Sourcing locally in Howrah eliminates sheet breakage risk during transit across Vidyasagar Setu.
Indane Commercial Gas Agency (Domjur / Howrah)
Local Depot
Materials:24 Commercial 19 kg Red LPG Cylinders
Location:NH-16, Domjur / Dhulagarh Industrial Hub
Contact:Commercial Gas Dispatch Desk
Target Rate: ₹ 1,760 - ₹ 1,820 / Cyl (Delivered)
Logistics Tip: Ordering directly in Howrah avoids police hazmat checks on Vidyasagar Setu toll plaza.
Posta Lorry Syndicate / Strand Road Freight
Transport Syndicate
Service:2x 10-Tonner Trucks (Burrabazar → Jalan Gate 1)
Location:Strand Road / Posta Truck Stand, Burrabazar
Contact:Birender Singh / Booking Officer
Target Freight: ₹ 5,000 / Trip to Jalan Gate 1
Logistics Tip: Commercial vehicle entry into Burrabazar is after 8:00 PM. Load by 9:30 PM for early morning delivery at Zigma Corp.
🧮

Interactive Margin & Billing Simulator

Use this tool to add your desired trading markup over the base direct cost (₹ 39.76 / sq. ft. = ₹ 15,81,950) and dynamically compute your final client billing rates:

Target Profit Margin: 15%
0% (At Cost) 10% 15% (Target) 25% 40%
Area Basis:
Simulated Client Quotation
₹ 45.73 / sq. ft. (Excl. GST)
₹ 53.96 / sq. ft. (Incl. 18% GST) on 39,785 sq. ft.
Base Direct Cost (Excl. GST): ₹ 15,81,950
Your Added Net Margin: ₹ 2,37,293
Subtotal (Excluding GST): ₹ 18,19,243
Add: GST @ 18% (SAC 9954):
(100% ITC claimable by Zigma)
+ ₹ 3,27,464
Final Total (Incl. 18% GST): ₹ 21,46,707