Professional Documents
Culture Documents
Cost psft of
Cost
Cost Head Description Cost for Budget saleable
Head
area (Rs)
- Land related costs
1 Land cost & Land lease during construction 1 Tower
2 FSI & TDR 1 Tower
A Preconstruction costs
1 Site Development costs 1 Tower
2 Enabling Costs 1 Tower
E Finishes 1 Tower
I Elevators 1 Tower
A Preconstructional Works
1 Site Development
1a Boundary wall towards adjoining back Colony 1 Towers
1b New Project Office for 20 Nos. of Staff 1 Towers
1c MS Water Tank for Construction water 1 Towers
1d Sintex type water tank for Drinking water tank 1 Towers
1e Construction of Material yard 1 Towers
1f Establishment of Site Laboratory 1 Towers
1g Existing Drainage line diversion works 1 Towers
Sub-Total
2 Enabling Cost
2a Demolitions 1 Towers
2b Temple & Caretaker's room Reallocation 1 Towers
2c Existing Underground Water Tank demolition & redoing chg. 1 Towers
2d Drainage Services for Labourers 1 Towers
2e Stores Development 1 Towers
2f Temporary Baricadding using 24 Guage G.I. Sheet 1 Towers
2g Road Development 1 Towers
2h Animal Shed & Caretaker room Reallocation 1 Towers
2i Maintenance of existing DG Set 1 Towers
2j Temporary Power connection for Tower works 1 Tower
2k Temporary Water connection for Tower works 1 Tower
2l Service lift for 18 months 1 Tower
2m Service lift intermediate changes (approx. 6 changes) 1 Tower
2n Service lift final dismantling 1 Tower
2o Shifting & Re-installing existing Sub-Station 1 Towers
2p Electrical Cable trench along the road 1 Towers
2q Break Tank at Entrance for 50,000 Ltrs. 1 Towers
Sub-Total
B Architect's & Consultant Fees
15
1 Lewis & Hickey - Principal Architect 1 Towers
2 Nikhil Sanghvi & Associates - RCC Consultant 1 Towers
3 Avinash Raj - Electricals 1 Towers
4 Sharat Rao - Plumbing consultant 1 Towers
5 Knight Frank - PMC 1 Tower
Sub-Total
C Liasioning & Approval Costs
1 Civil Works 1 Tower
15
2 Electrical Works 1 Tower
Sub-Total
D, D1, E Civil Works for Tower (as per attached sheet for D, D1 & E) 1 Tower
Package Sub Package Head Cost for
No. Head
F Electrical Works
1 External Infra. Works 1 Towers
1a HT Works
1b Ext. Lighting
1c DG Set & AMF Panel
1d Civil Works
1e [Unitised SS, Liasioning etc]
2 Typical Flat with Building 1 Tower
3 Typical Building
3a HT Works 1 Tower
3b LT Works 1 Tower
3c DG Set & AMF Panel 1 Tower
3d LT Cables & Termination 1 Tower
3e Distribution Boards 1 Tower
3f Point Wiring 1 Tower
3g Earthing & Lightening Arrestor 1 Tower
3h Telephone system
3i TV System 1 Tower
3j Lift Electrical Works 1 Tower
3k External Lighting 1 Tower
3l Light fixtures 1 Tower
3m WIRING PROVISION FOR INVERTER UNITS: 1 Tower
3n VIDEO-DOOR PHONE WORKS 1 Tower
3o Other Items (Puzzle parking electrical works in Stilt) Wiring & Socket
outlets 1 Tower
Add, VAT@5%
Add, Service Tax @4.12%
Sub-Total
G Plumbing Works
1 Internal Works in flat 1 Tower
2 External Infrastructure works 1 Towers
3 STP Plant & Machinery 1 Towers
4 Civil Works for STP, domestic, fire 1 Towers
Add, VAT@5%
Add, Service Tax @4.12%
Sub-Total
H Fire Fighting Works
Piping works (provision) without sprinkler 1 Tower
Infrastructure Works 1 Towers
Sub-Total
15 I Elevators 1 Tower
Sft.
Sft.
Storyed
Rmt.
Sft.
Nos.
Nos.
Cost / Sft.
Amount of Saleable Cash Flow Amount
area
15
15
15
Sheet I - Master Summary, Tower A, Kalyan (E)
Cost Head Cost Head Description Cost for Amount Cost per Sft. of Cash Flow Amount (KF)
Saleable area Required
Cost per sqft of Cost per sqft of Remark
salable area built-up area
A Preconstruction costs
Site Development costs 1 Tower
E Finishes 1 Tower
I Elevators 1 Tower
Grand Total
Sr. Item Description Unit Qty. Cement / RMC Rate Amount Fly Ash Rate Amount Natural/ Rate Amount Agg1 Rate Amount Agg2 Rate Amount Admixture Rate Amount TMT Rate Amount Rubbles Rate Amount Bricks/ Rate Amount Cheken Rate Amount Red Rate Amount 30mm Rate Amount FRP Flush Rate Amount Vitrified / Rate Amount Granite Rate Amount White m arble Rate Amount Aluminum Section Rate Amount 6mm thk. clear Total Project Qty. Project Material Material Labour Rate Add, Service Project Labour Total Labour Composite Amount Composite Rate / Sft.
Crush Fe500 Blocks Miranti / Flush door Door Ceram ic/Kot Stone step form with anodizing glass Am ount Tax Amount Rate / Sft.
Mesh
Sand Salwood with lam. a/
Cuddappa
Bags/cum Kgs Cum Cum Cum Kg MT Cum Nos sqft Sqmt sqmt sqmt sqmt Rate / Sft.
D Civil Structural Works
3 Antitermite Treatment M2 1
4 Backfilling in foundation M3 1
7 M35 (upto 4th slab) M3 1 7.2 238.94 1771.98 136.8 2.65 373.30 0.35 1100.88 416.13 0.37 772.35 308.63 0.4 794.87 343.38 3.00 35.55 106.65
8 M30 (Site Mix) (up to 4th slab) M3 1 6.9 238.94 1698.15 131.1 2.65 357.74 0.37 1100.88 439.91 0.37 772.35 308.63 0.38 794.87 326.21 2.36 35.55 83.90
9 M30 (RMC) (up to 4th slab) 1 0.00 0.00 0.00 0.00 0.00
10 M20 Plum concrete 60:40(RMC for PCC) 1 0.6 3487.5 2155.28 0.00 0.00 0.00 0.00 0.00 0.4 556.54 233.75
11 M20 Plum Concrete 60:40 (Site mix) M3 1 3.024 238.94 744.23 1.296 132.46 176.82 0.275 1100.88 326.96 0.171 772.35 142.64 0.24 794.87 206.03 0.00 0.4 556.54 233.75
12 UCR Masonry 1:6 M3 1 1.78 238.94 438.07 132.46 0.00 0.37 1100.88 439.91 0.00 0.00 0.00 0.7 556.54 409.05
13 Reinforcement Fe500 (upto 4th slab) MT 1 0 0.00 0.00 0 0.00 0.00 0.00 0.00 1 36774.308 38613.0234
14 Box Type W.P. M2
0.00
17 M40 (Above 4th slab) M3 1 7.9 282 2294.63 150.1 2.65 409.59 0.33 1484.10 528.93 0.37 1113.07 411.84 0.39 1113.07 468.83 4.39 35.55 156.06
18 M35 (above 4th slab) M3 1 7.2 282 2091.31 136.8 2.65 373.30 0.35 1484.10 560.99 0.37 1113.07 411.84 0.4 1113.07 480.85 3.00 35.55 106.65
19 M25 M3 1 6.36 282 1847.33 120.84 2.65 329.74 0.38 1484.10 609.07 0.38 1113.07 422.97 0.39 1113.07 468.83 2.24 35.55 79.63
20 PCC M15 M3 1 4.58 282 1330.31 87.02 2.65 237.46 0.482 1484.10 772.56 0.319 1113.07 355.07 0.365 1113.07 438.77 2.62 35.55 93.14
21 Brick Masonry 115mm M2 10 1.4 282 406.64 46.55 2.65 127.02 0.24 1484.10 384.68 0.00 0.00 435 6 2662
22 Block Masonry 150mm (Block size: 230*150*100) M2 10 1.83 282 531.54 60.8 2.65 165.91 0.24 1484.10 384.68 0.00 0.00 435 8 3549.6
23 Brick Masonry 230mm M3 1 1.02 282 296.27 32.30 2.65 88.14 0.2 1484.10 320.57 0.00 0.00 380 6 2326
24 Reinforcement Fe500 (Above 4th slab) MT 1 0 0.00 0.00 0 0.00 0.00 0.00 1 42039 44140.95
25 Binding wire MT 1 0.00 1 76650 80482.5
26 Internal scratch coat plaster 12-15mm thk. M2 10 0.97 282 281.75 30.86 2.65 84.21 0.17 2473.50 454.13 0.00 0.00 1.25 2 2.5
27 External double coat plaster 20mm thk. M2 10 1.3 282 377.60 41.14 2.65 112.26 0.25 2473.50 667.84 0.00 0.00
a Waterproof plaster 15mm thk to vertical area M2 10 1.5 282 435.69 0.00 0.262 2473.50 699.90 0.00 0.00 0.00 0 0
b B.B. Coba to Terrace of Avg. thickness 115mm M2 10 5.53 282 1606.24 0.00 0.68 2473.50 1816.54 0.00 0.00 0.00 318 4.693 1522.22
c B.B. Coba to Sunken Area M2 10 5.53 282 1606.24 0.00 0.68 2473.50 1816.54 0.00 0.00 0.00 318 4.693 1522.22
0.00 0.00 0.00 0.00 0.00
b Vitrified Skirting M 1 0.0182 282 5.29 0.00 0 1484.10 0.00 0.00 0.00 0.00 0 0 1 3.87 3.87
c Toilet Ceramic Tile flooring M2 10 3.15 282 914.95 0.00 0.44 1484.10 705.24 0.00 0.00 0.00 0 0 10 408.88 4088.80
d Kitchen / Toilet dedo Tiling M2 10 2.07 282 601.25 0.00 0 1484.10 0.00 0.00 0.00 0.00 0 0 10 408.88 4088.80
e Staircase Landing & Midlanding flooring (Granite) M2 10 3.15 282 914.95 0.00 0.44 1484.10 705.24 0.00 0.00 0.00 0 0 10 1807.68 18076.80
Staircase Landing & Midlanding flooring (Kota) M2 1 0.315 282 91.49 0.00 0.04 1484.10 64.11 0.00 0.00 1 365.84 365.84
f Staircase Treads (Granite) M 1 0.1 282 29.05 0.00 0.01 1484.10 16.03 0.00 0.00 0.00 0 0 1 677.88 677.88
Staircase Treads (Kota) M 1 0.1 282 29.05 0.00 0.01 1484.10 16.03 0.00 0.00 0.32 137.19
g Staircase Riser (Granite) M 1 0.05 282 14.52 0.00 0 1484.10 0.00 0.00 0.00 0.00 0 0 1 271.152 271.15
Staircase Riser (Kota) M 1 0.05 282 14.52 0.00 0 1484.10 0.00 0.00 0.00 0.16 137.19
h Granite window frame in step form with Marble M 1 0.08 282 23.24 0.00 0 1484.10 0.00 0.00 0.00 0.00 0 0 1 217.89 217.89
l Granite for door threshold M 1 0.031 282 9.00 0.00 0 1484.10 0.00 0.00 0.00 0.00 0 0 1 217.89 217.89
n Kitchen top with G ranite, sandwiched with each 1 0.95 282 275.94 0.00 0.087 1484.10 139.45 0.00 0.00 0.00 0 0 2.69 322.8 868.33 2.78 1452.6 4038.23
Cuddappa 600mm (Main Platform)
Kitchen top with G ranite, sandwiched with each 1 0.63 282 183.96 0.058 1484.10 92.96 1.64 322.8 529.39 1.77 1452.6 2571.10
Cuddappa 400mmwide (Service Platform)
p Toilet Counter 600mm wide in Granite each 1 0.23 282 66.81 0.00 0.035 1484.10 56.10 0.00 0.00 0.00 0 0 1.14 1484.88 1692.76
Entrance Lobby 0.00
Steel grey granite M2 1 0.05 282 14.52 0.00 0.01 1484.10 16.03 0.00 0.00 0.00 0 0 1 271.152 271.15
Italian marble m2 1 0.21 282 61.00 0.03 1484.10 48.08 0.00 1 3766 3766.00
Vitrified tiles M2 1 0.315 282 91.49 0.00 0.044 1484.10 70.52 0.00 0.00 0.00 0 0 1 516.48 516.48
Jaisalmer marble M2 1 0.21 282 61.00 0.00 0.03 1484.10 48.08 0.00 0.00 0.00 0 0 1 860.8 860.80
t Balcony Structural steel Railing works MT 1 0.00 0.00 0.00 0.00 0.00
0.00
2 Master Bed / Kid's Room door with frame Each 1 0.00 2200.00 6950.00 0
3 Master Toilet / Common Toilet FRP door Each 1 0.00 0.00 4100
6 Electrical meter room door with door frame Each 1 0.00 0.00 10000.00 0
7 Internal duct door Each 1 0.00 0.00 4500.00 0
0.00
Wastage Factors
Cement
Fly Ash
Crush Sand
Metal 1
Metal 2
Reinforcement
Fly Ash Bricks
Rubble
Tiles
Marble
Granite
KALYAN RESIDENCY - FIRE FIGHTING - TOWER A
B SPRINKLER SYSTEM
TOTAL
VAT ( 5 %)
GRAND TOTAL
Sheet III - Civil Item Basic Pric
Tiles
Vitrified - Floor Tiles 600 x 600 mm ( HR J) Sq.Ft
Ceramic - Floor Tiles 300 x300 mm ( HR J) Sq.Ft
Porcelin - Wall Tiles 600 x 600 mm ( HR J) Sq.Ft
Dado Tiles - Wall 400 x 250 mm ( HR L) Sq.Ft
Black Granite Zebra Black - Cut size Sq.Ft
Labour Rate