Kljgreen Brief Estimate 111

estim A

B

C

1

COST ANALYSIS

2

GREEN AT FARIDABAD SECTOR 77

3

TOTAL NO. OF UNIT OF 2BRHK IN THIS TOWER

4 TOTAL 5

7

ITEM

8

11 12 13 14 15 16

FOR SINGLE TOWER OF 2BRHK IN KLJ ( TOWER NO. A1) = 54

BASEMENT AREA = 9059.0sqft , Stilt area = 2113.0sqft NORMAL FINISHING

10

E

AREA OF TOWER = 54 X 1279 SQFT = 69066.0SQFT

6

9

D

QUANTITY 69066.0sqft

UNIT COST TOTAL BUDGET 25/sqft

1726650

1) PROFESSIONAL FEES FOR CONSULTANTS I.E ARCHITECTS, ENGINEER LANDSCAPE ARCHITECT , ENVIRONMENTAL ENGINEER, GEOTECH SURVEY AND ANALYSIS, TRAFFIC CONSULTANCY, DEVELOPMENT CODE SUFFICIENCY , Seite 1

REMARKS

F

estim A

B

C

D

69066.0sqft

54/sqft

3729564

E

17 18

2)PROJECT

19 MANAGEMENT CONSULTANCY

(PMC)

5456214

20

3)COST OF BLDG.CONS.

21

1)Earth work

4071CUM

105/CUM

427455

22

2)LCC( 1:4:8)

135.7CUM

2100/CUM

284970

23

712425

24

4)RCC Work

25

CONCRETEING

26

a)raft

530 CUM

3800

2014000

27

b)retaining wall

230 CUM

3800

874000

28

c)lintels

38 CUM

4100

155800

29

d)columns

1400 CUM

4400

6160000

30

e)beams

725 CUM

4400

3190000

31

f)slab

860 CUM

4400

3784000

32

g)stair

71 CUM

4400

312400

33

h)misc.

65 CUM

4400

286000

Seite 2

F

estim A

B

C

D

34

E 16776200

35

REINFORCEMENT

36

a)raft

65TON

36000

2340000

37

b)retaining wall

25 TON

36000

900000

38

c)lintels

5.7 TON

36000

205200

39

d)columns

180 TON

36000

6480000

40

e)beams

110 TON

36000

3960000

41

f)slab

130 TON

36000

4680000

42

g)stair

10 TON

36000

360000

43

h)misc.

10 TON

36000

360000

44

19285200

45

SHUTTERING

46

a)raft

47

b)retaining wall

48 49

1095. 9 SQ. MTR

110 SQ.MTR

120549

c)lintels

247.5 SQ.MTR

110 SQ.MTR

27225

d)columns

4416 SQ.MTR

110 SQ.MTR

485760

Seite 3

F

estim A

B

C

D

E

50

e)beams

6800 SQ.MTR

120 SQ.MTR

816000

51

f)slab

6961 SQ.MTR

120 SQ.MTR

835320

52

g)stair

385 SQ.MTR

150 SQ.MTR

57750

53

h)misc.

200 SQ.MTR

150 SQ.MTR

30000

54

4)BRICK WORK

1918 SQ.MTR

2300/- SQ.MTR

4411400

55

5)plaster & Painting

56

a) plaster (internal)

15123.6 SQ.MTR

120/- SQ.MTR

1814760

57

b) plaster (ext)

9710.5 SQ.MTR

160/- SQ.MTR

1553680

58

c) plaster (ceiling)

5894.2 SQ.MTR

130/- SQ.MTR

766246

59

d) painting (ext)

9710.5 SQ.MTR

50/- SQ.MTR

485525

60

e) painting (internal)obd

21017 SQ.MTR

120/- SQ.MTR

2522040

(INCLUDES POP)

61

6)Door & Window 2184 SQ.MTR

3500/- SQ.MTR

7644000

Including glazing ,frame,hardware

62 f) doors & windows

Seite 4

2372604

F

estim A 63

7) toilets (including tiles)

64

8) elevators

B

C

D

E

108 NOS.

28000 /NOS.

3024000

CP , SANITARY, TILES

2 NOS.

2500000 /NOS.

5000000

Including emergency

65 66

Supply and anc. Work

9)Flooring

a) flooring ( vitrified tiles) b) cement conc. 68 Floor 67

69

10) Kitchen

5306 SQ.MTR

650/- SQ.MTR

3448900

1115.56 SQ.MTR

200/- SQ.MTR

223000

54 NOS.

16000/ NOS.

864000

70

Total 4 to

10 =

Plumbing ,granite ,tile, ss sink 31757551

71

11)Stair & balcony railing

5600sqft

110/sqft

616000

72

12)Water proofing

5200sqft

60/sqft

312000

73

Terrace

74

13)Electrical work

3900points

550/point

2145000

75

Including TV ,telephone

Seite 5

F

estim A 76

Internet , cabling ,

77

Switches , points ,

78

Mcb etc , but excluding

79

Power supply

B

C

D

E

80 Transformer etc 81 82 83

3073000

RS-1151/ SQFT OF SALE AREA . EXCLUDING , EXTERNAL AMENITIES , FIRE SAFETY PROVISONS ETC.

Seite 6

F