Professional Documents
Culture Documents
95 Activity site Purchase Cost Dec WorkingCapital 20 Jan Site purchase 40 Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Total 60 Sep TotalCost/Floor Cost/Flat Cost/SqFt in Rs
Chart showing Completion of each Activity of 40x60 site consisting of carparking ( Activity CarParking Cost Activity First Floor Cost
PlanSanction 1 Foundation with Plinth beam 5 carparking Roof 5 curing 0 First Floor Roof WaterTank UnderGround 0.5 curing Gowdown 0.5 Internal Plastering Internal Flooring Internal Painting
12 0 4 2 2 0
Total
12 72
20 92 46 3833
of 40x60 site consisting of carparking (GF) + 3 floors (2 Flats in each floor i.e 6 houses) Activity of Second Activity of Third Floor Cost Floor cost Activity of Forth Floor Cost
12 0 4 2 2 0
12 0 4 2 2 0
12 0 4 2 2
20 112 28 2333.333333
20 132 22 1833
20 152 19 1583
Activity Ammenities
Cost
RateOf Int 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10
External plastering Lift TankRoof Curing compound and gate Eletric Meter Water meter Other Exp
Int Amt in Rs 200000 400000 10000 50000 50000 120000 5000 165000 20000 180000 20000 230000 70000 120000 20000 40000 20000 10000 50000 0 1780000
Amount Required per Cumilitive Month cost 22 22 44 66 1.1 67.1 5.5 72.6 5.5 78.1 13.2 91.3 0.55 91.85 18.15 110 2.2 112.2 19.8 132 2.2 134.2 25.3 159.5 7.7 167.2 13.2 180.4 2.2 182.6 4.4 187 2.2 189.2 1.1 190.3 5.5 195.8 0 195.8 195.8 195.8 32.63333333 2719.444444
Detail Activity
Activity Details
Time in Days
Pillars 1x 2 sqft Wall Construction Door Frame Window Frame Bricks Cement Sand
1 x 2 sqft Teak wood Teak wood cement bricks Birla Super wall construction
10 30 30 30 1 1
Total Lintel Sand Stone batani Stone baby Cement Iron binding wire Eletric pipes water 1 1 1 1 1 1 1 1
Roof Sand Stone batani Stone baby Cement Iron binding wire Eletric pipes water 1 1 1 1 1 1 1 1
Internal Plastering Eletric piping water piping Sanatary piping plastering Windows painting
1 1 1 1 1 1 1
1 1 1
External Painting
Site purchase Site Booking Site Amount Registration Charges other charges
1 90 1 1
Qty
TotalCost
24 12 12 4000 200 4
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1
1 1 1 1 1 1 1
0 0 0 0 0 0 0
1 1 1
1 1 1
1 1 1 1
1 1 1 1
1 1 1 1
20 20 20 20 20 20
1 1 1 1 1 1
20 20 20 20 20 20
Tank
101 Room 2
First Floor
BR
101 Room 2
Stairs + Lift
101 Read
101 Hall 101 Kitchen
BR
3500
2400
252