Cost of EWS Flats ( Sector-5) Awadh Vihar Yojna, Lucknow

S.L.
1 2 3 4 5 6 7 9 10 11 12 13 16 17 18 19 20

Details

Type of flats
EWS at other 5 floors

Hkou dk izdkj Hkou dk lqij ,fj;k oxZeh0 izfroxZ ehVj fuekZ.k ykxr Hkou dh fuekZ.k ykxr 7 izfr'kr iz'kklfud O;; fuekZ.k ewY; 0-50 izfr'kr j[k&j[kko ;ksx d vU; lsUVt 5 izfr'kr ,l0,Q0,l0 ;ksx Hkwfe dk {ks=Qy oxZeh0 Hkwfe nj@oxZeh0 2012&13 gsrq Hkwfe ewY; Hkwfe ewwY; lfgr Hkou dk ewY; Hkwfe ewY; ij 20 izfr'kr dh NwV NwV ds Ik'pkr ewY; yk[k esa izLrkfor fodz; ewY; yk[k esa

34.19 14604.00 499310.76 34951.75 534262.51 2671.31 536933.82 26846.69 563780.51 14.36 0.00 563780.51 0.00 5.64 5.60

\\vboxsrv\conversion_tmp\scratch_2\214741733.xls.ms_officecost_flat without land-1

Detail of Saleable cost for one Sqm of super area for proposed flats at sector3 0f Awadh Vihar yojana, Lucknow

e la[;k
1 2 v c 3 v c l 4

enksa dk fooj.k
fuekZ.k dk;ksZa dh ykxr leLr O;; lfgr dkj ikfdZax dh fch ls vk; doMZ dkj ikfdZax dh fch ls vk; 1000 ux 20000-00 izfr ikfdZax dh nj ls vksisu dkj ikfdZax dh fch ls vk; ux 10000-00 izfr ikfdZax dh nj ls ;ksx izFke@ f}rh; @r`rh; ry dh fch ls vk; Hkwry ij dqy 176 ux ySV vkSlr ykxr 5-00 yk[k ds 3 izfr'kr dh nj ls izFke ry ij dqy 208 ux ySV vkSlr ykxr 5-00 yk[k ds 2 izfr'kr dh nj ls f}rh; ry ij dqy 2088 ux ySV vkSlr ykxr 5-00 yk[k ds 1 izfr'kr dh nj ls ;ksx vfrfjDr vk; dk ;ksx ekad 2 $ ekad 3 fch ;ksX; lqij {ks=Qy ij okLrfod fuekZ.k O;; dqy fch ;ksX; lqij ,fj;k izfr oxZ eh0 lqij ,fj;k ij O;; vFkkZr

/kujkf'k
724779838.90

2640000 2080000 1040000 5760000 5760000 719019838.90 49233.60 14604.25 14604

5 6

GENERAL ABSTRACT OF COST

vo/k fogkj ;kstuk lqYrkuiqj jksM] y[ku ds lsDVj&3 ds Hkw[k.M la[;k&2 ,oa 3 esa izLrkfor ySV~l dk fooj.k
dz0l a0 Hkou@ySV~l dk izdkj izR;sd dk;ksZa dh lqij ,fj;k izLrkfo dqy izdkj ds fuekZ.k ykxr oxZ r fo; ewY; dqy dk fooj.k eh0 ewY; : yk[k ySV~l yk[k esa : esa dh la[;k yk[k esa 6 7 12 13
1440.00 6445.70

1
1
EWS

35.00

6.00

8640.00

Add 6.5% contigencies Add 1% for labour cess Add 4.944% for service tax Grand Total

418.97 64.46 318.68 7247.81

1440

8640

ABSTRACT OF COST (based on Plinth Area Rate of UP P.W.D. effective from 01-11-2011)
S.L. 1 Details Area Unit Rate Amount

Hkwry ij nhed mipkj ds vfrfjDr izkfo/kku gsrq

7111.52 Sqm Sqm 240 5274.00 1706764.80 2885088.96

2a 2b

Stilt gsrq izkfo/kku 879+0-00 ds 60 izfr'kr dh nj ls sfLVYV dh vfrfjDr pkbZ 2-90 eh0 ls 3-40 eh0 gsrq izfr 0-30 eh0 gsrq 410-00 dh nj ls

547.04 X

547.04

547.04 X 3

1 7658.56

Sqm

0.00 4591853.76

;ksxd cslesUV ,oa fLVYV ds {ks=Qy gsrq vkj0lh0lh0 lajpuk Hkwry gsrq vkj0lh0lh0 lajpuk 5 eaftyksa gsrq vkj0lh0lh0 lajpuk lkroha eafty gsrq ;ksx [k ;ksx d $ [k vfrfjDr kfo/kku HkwdEi jks/kh lajpuk ds fy, vfXu'keu ds fy;s
6564.48 X 1 7111.52 X 5 7111.52 X 1

6564.48 35557.6 7111.52 49233.60 56892.16

Sqm Sqm Sqm Sqm Sqm

8790.00 8790.00 8950.00

57701779.20 312551304.00 63648104.00 376199408.00 380791261.76

11

12 13

v c n

49233.60 49233.60

Sqm Sqm

830.00 610.00

40863888.00 30032496.00

Hkwry ds {ks=Qy esa 15 izfr'kr vfrfjDr tksM+dj izkIr {ks=Qy gsrq jSV QkmUMs'ku ds vfrfjDr izkfo/kku ds fy;s

8178.25

Sqm

2030.00

16601843.44

\\vboxsrv\conversion_tmp\scratch_2\214741733.xls.ms_office214741733.xls.ms_office-4

; j
14 15

ckmUMhoky@xkMZ:e@dE;wfuVh lsUVj@Lohfeax iwy LiksVZ QSflfyVh ds fy, O;; layXud&A fyV@tujsVj lsV@VakUlQkjej ds dkj.k O;; layXu&2 okg~; fo|qrhdj.k dk;ksZa dh ykxr @ 12-50 izfr'kr dzekad 11 ij vkUrfjd lhojst o tykiwfrZ dk;ksZ dh ykxr dzekad 11 ij
@ 4-00izfr'kr

2000000.00 34800000.00 47024926.00

15047976.32 18809970.40 585972361.92

18 19 20 21 22 23 24 25 26 27 30 31

vkUrfjd fodkl dk;Z @ 5-00 izfr'kr dzekad 12 ij ;ksx ekad 12 ls 18 rd o"kZ 2013&14 gsrq dkLV bUMsDl ds vk/kkj ij 15-2 izfr'kr dh nj ls okf"kZd c<kSRrjh dqy ;ksx 6-50 izfr'kr dUVsUtsUlht dzekad&21 ij ;ksx 01 izfr'kr yscj lsl dzekad&21 ij dqy ;ksx ekad 21 ij 4-944 izfr'kr lfoZl VSDl egk;ksx fr oxZeh0 lqij ,fj;k fuekZk.k ykxr ekad 21$24$26
724779838.90 / 49233.60 =

58597236.19 644569598.11 41897023.88 686466621.99 6445695.98 692912317.97 31867520.93 724779838.90

14721.24

vFkkZr
682882815.02 / 49233.60 =

14721.00 13870.26

\\vboxsrv\conversion_tmp\scratch_2\214741733.xls.ms_office214741733.xls.ms_office-5

Cost of EWS Flats ( Sector-5) Awadh Vihar Yojna, Lucknow

S.L.
1 2 3 4 5 6 7 9 10 11 12 13 16 17 18 19 20

Details

Type of flats
EWS at other 5 floors

Hkou dk izdkj Hkou dk lqij ,fj;k oxZeh0 izfroxZ ehVj fuekZ.k ykxr Hkou dh fuekZ.k ykxr 7 izfr'kr iz'kklfud O;; fuekZ.k ewY; 0-50 izfr'kr j[k&j[kko ;ksx d vU; lsUVt 5 izfr'kr ,l0,Q0,l0 ;ksx Hkwfe dk {ks=Qy oxZeh0 Hkwfe nj@oxZeh0 2012&13 gsrq Hkwfe ewY; Hkwfe ewwY; lfgr Hkou dk ewY; Hkwfe ewY; ij 20 izfr'kr dh NwV NwV ds Ik'pkr ewY; yk[k esa izLrkfor fodz; ewY; yk[k esa

34.19 14604.00 499310.76 34951.75 534262.51 2671.31 536933.82 26846.69 563780.51 14.36 13000.00 186680.00 750460.51 149344.00 6.01 6.00

\\vboxsrv\conversion_tmp\scratch_2\214741733.xls.ms_officecost_flat with land-6

vo/k fogkj ;kstuk lqYrkuiqj jksM] y[ku ds lsDVj&5 ds Hkw[k.M la[;k& esa izLrkfor nqcZy vk; oxZ ySV~l dk fooj.k
dz0l a0 Hkou@ySV~l dk izdkj Cykdks izR;sd Hkwry dqy izR;sd a dh ry ij ij dqy ryksa izdkj ds la[;k dqy ySVk dh la[;k dqy ySV~l sa dh ySV~l dh la[;k la[;k dh la[;k 3 4 5 6 lqij ,fj;k oxZ eh0 dqy lqij ,fj;k oxZ eh0 Hkwry ij vkPNkfnr Hkwfe izLrkfo dqy r fo; ewY; ewY; : yk[k : yk[k esa esa 12 13

2 Sector-5

9 fLVYV gsrq
547.04

Hkwry gsrq
6564.48

10 5 eafty gsrq

11 9 10 dqy fodz; Hkwry o 5 eaftyksa ;ksX; lqij fLVYV gsrq ,fj;k gsrq
6564.48 7111.52 42669.12 49233.60 0.00 0.00

11 dqy

1 2

EWS at GF EWS at other 5 floors

4 4

48 52 52

192 208 208

1 6

192 1248

34.19 34.19

7111.52 0.00 7111.52

6.01 6.00

1153.92 7488.00 7488

42669.12 547.04 6564.48 42669.12

Total

1440

\\vboxsrv\conversion_tmp\scratch_2\214741733.xls.ms_officedetails of flat-7

Land Requirement per Flat

S.L. Details Area 20670.00 49233.60

1 2 3

Hkw[k.M dk dqy {ks=Qy dqy lqij ,fj;k ljdqys'ku lfgr izfroxZ ehVj lqij ,fj;k gsrq vko';d Hkwfe Hkw[k.M dk dqy {ks=Qy dqy lqij ,fj;k
20670 49233.60

oxZeh0 oxZeh0 oxZeh0

0.420

4 a

Hkou dk izdkj
EWS at other 5 floors

lqij ,fj;k
34.19 X

izfroxZ ehVj lqij ,fj;k gsrq vko';d Hkwfe izfr Hkou vko';d Hkwfe
0.42 14.36

oxZeh0

\\vboxsrv\conversion_tmp\scratch_2\214741733.xls.ms_officeper Flat area-8

Plinth Area Rate Per Sqm

xkMZ :e VKFN DS fuekZ.k gsrq fIyaFk ,fj;k nj
S.L. Details Rate

v c l n ; j y o

vkj0lh0lh0 lajpuk 6 eaftys gsrq ;ksx d vfrfjDr pkbZ izkfo/kku lkekU; 2-90 eh0 ls ij R;sd 0-30 dh vfrfjDr pkbZ gsrq 0-60 eh0 vfrfjDr pkbZ gsrq 2ls X 410 820.00 0-30 eh0 vfrfjDr uhao dh lkekU; xgjkbZ 1-20eh0 ij = R;sd xgjkbZ gsrq nhed izfrjks/k ds fy;s HkwdEilhojst jks/kh ds dk;ksZ fy, vkUrfjd olajpuk tykiwfrZ dh ykxr ij vkUrfjd fo|qrhdj.k dk;ksZa dh ykxr
@ 4-00

8340.00 8340.00

820.00 410.00 830.00

izfr'kr dzekad 1

240.00 333.60

@ 12-50

izfr'kr dzekad 1 ij

1042.50 333.60 417.00 12766.70 12800.00

ikoj ok;fjax ,oa Iyx dh ykxr @ 4-00 izfr'kr dzekad 1 ij vkUrfjd fodkl dk;Z @ 5-00 izfr'kr dzekad 1 ij ;ksx
Hence Rate per Sqm

Annexure - 1 dkLV vkQ ckmUMhoky@xkMZ:e@dEI;qfuVh ls.Vj@Lohfeax iwy@jsu okVj gkjosfLVax vkfn

S.L. Details Quantity 500 Unit Metre Rate (per Unit) 4000 Total

Amount 2000000.00 2000000.00

1a 2 a

ckmUMhoky
Total Super Area of Flats EWS at other 5 floors

1248.00

Nos.

34.19
Total

42669.12 42669.12 cost per sqm of super area 46.87

Total cost of works

Hence per Sqm Cost 2000000.00 / say

Total super area 42669.12

47.00 per Sqm

\\vboxsrv\conversion_tmp\scratch_2\214741733.xls.ms_officeBoun&cumu.&Sw-10

Annexure - 2 Cost of Lift/Transfarmer/Genset etc.

S.L. Details Quantity Rate (in Lacs) Amt (in Lacs)

3 4

Cost of two nos electric traction passenger elevator rise from basement, ground 1st to 12th floor about 60metres, 19stops 10 passangers Lifts for all 7 blocks. Cost of 8 Nos. Transfarmer (01Transfarmer of 250 KVA for Each tower) Cost of 5 Genset 62.50 KVA capacity for power backup of Lift Total Cost in Rs. per Sqm
Say Cost in Rs per Sqm

12 4 4
34800000.00

X X X /

24 8 7
49233.60

288.00 32.00 28.00 348.00 706.83 707.00

\\vboxsrv\conversion_tmp\scratch_2\214741733.xls.ms_officelift&transformer.dtls-11

Annexure - 3 Extra Cost due to Diffrence of Basement Construction cost and Income Receipt from Car Parking saleout
S.L. Details Area Required for One Car Parking in Basement Total Car Parking Required {Nos. of Flatsx1.5 or planned as per norms/requirement(2024)-Stilt Car Parking(504)- surface parking(641)} Unit Amount

Sqm

32.00

Nos.

879.00

3 4 5 6 7 8 9

Total Area Required For Car Parking in basement Costruction cost of Basement (Area x SOR-2011) Income from Car Parking Sale (Nos. of Flats x Rate) Diffrence Cost (4-5) Total Circulation Area Hence Cost of Diffrence on Per Sqm Circulation Area (Col 6/7)

879.00 28128.00 988.00 373539840.00

X 32.00 X 13280.00 X 200000.00 - 197600000.00

Sqm Rs. Rs. Rs. Sqm

28128.00 373539840.00 197600000.00 175939840.00 49233.60 3573.57 3574.00

175939840.00

/ 49233.60 Say

Rs. Rs.

eankfduh ,oa HkkxhjFkh bUDyso esa izLrkfor ySV~l dk fooj.k izLrkfor izLrkfor

lsDVj&3 esa izLrkfor Hkouksa dk fooj.k eankfduh ,oa

e la[;k ySV~l dk izdkj 1 2 1 2 ch-,p-ds2 ch-,p-ds- $ 2 LVMh 3 3 ch-,p-ds3 ch-,p-ds- $ 4 losZaV dqy

Hkouksa ls Hkouksa HkkxhjFkh bUDyso de ls vf/kd lsDVj& gsrq iathd`r iathdj.kksa iathdj.kksa 3 esa vkosndksa dh dh la[;k dh la[;k izLrkfor vfrfjDr la[;k ds izLrkfor dqy ftudk ftudk Hkouks lek;kstu ds i'pkr ySV~l iathdj.k iathdj.k fuekZ.k a dh vo'ks"k [kksys tkus dh la[;k dh la[;k [kksyk tkuk fd;k tkuk la[;k ;ksX; iathdj.kksa dh 3 4 5 6 7 8
476 345 131

iathdj.k gsrq vko';d dqy la[;k dkye 5$ dkye 8 9

131

224 476

339 436 40

115

272

157

157 40

252 1428

716 1836 171

464 579

716 988

252 409

252 580