Guntur Cost Estimate Rev 2 (New) With Cost Control

Preliminary Cost Estimate KK
DIVIS Divis Lakshminivas - Guntur
EXECUTIVE SUMMARY Date : 18-06-2012
One Unit 1,090

Compound Works + Building
Sl No Works
No of Units 20
Total Amount Rate / sft
A STRUCTURAL WORKS 7,023,604 322
B ARCHITECTURAL WORKS 8,963,922 411
C ELEC & SANITARY @ 15% on (A+B) 119,906 2,398,129 110

Per Unit
D EXTERNAL WORKS 1,580,000 72
SUB TOTAL 19,965,655 916
Add 10% for Inflation 1,996,566 92
SUB TOTAL 21,962,221 1,007
Add VAT 2%(Avr) on Material Comp 67% 294,294 13
TOTAL 22,256,515 1,021
Expenditure on Total Bldg Saleble Areas 21,800 Sq.feet

PMC & STAFF & OH @ 12% 2,670,782 123
Interest on capital for Bldg 50% cost 11,128,257 2,670,782 123
TOTAL BEFORE PROFIT 27,598,078 1,266
Add profit @ 20% 5,519,616 253
TOTAL AFTER PROFIT 33,117,694 1,519
Add IT @ 33.36% on Profit (8% on turnover) 2,207,846.25 736,538 34
TOTAL CONSTRUCTION COST 33,854,231 1,553

Excluding Service Tax
D LAND
Loaded on Total Bldg Saleble Area 21,800 Sq.feet
Land Cost 10,000,000 10,000,000 459
Add Fee's & Approval @ 10% 1,000,000 46
-
Add Interest on Capital Rs.2/- per Month & 165
18Months 3,600,000
-
TOTAL BEFORE PROFIT 14,600,000 670
Add profit @ 20% 2,920,000 134
TOTAL AFTER PROFIT 17,520,000 804
Add IT @ 33.36% on Profit (8% on Turnover) 1,168,000 389,645 18
TOTAL LAND COST 17,909,645 822
FINAL SUMMARY
Cost of Land + Bldg per Sq.ft i/c Vat, OH, Profit & IT 51,763,876 2,374
Add Contingencies
FINAL SALE's PRICE per Sq.Feet 2,374

Excluding Service Tax
KK
Divis Lakshminivas - Guntur

CONSTRUCTION SCHEDULE - Target 30-June-2013 --- CASH FLOW AND COST CONTROL
Date : 18-06-2012
Saleble Area in Sqft 21,800
13-May-12
20-May-12
27-May-12
12-May-13
19-May-13
26-May-13
11-Mar-12
18-Mar-12
25-Mar-12
10-Mar-13
17-Mar-13
24-Mar-13
31-Mar-13
13-Nov-11
20-Nov-11
27-Nov-11
12-Aug-12
19-Aug-12
26-Aug-12
11-Nov-12
18-Nov-12
25-Nov-12
11-Dec-11
18-Dec-11
25-Dec-11
16-Dec-12
23-Dec-12
30-Dec-12
16-Sep-12
23-Sep-12
30-Sep-12
12-Feb-12
19-Feb-12
26-Feb-12
10-Feb-13
17-Feb-13
24-Feb-13
15-Apr-12
22-Apr-12
29-Apr-12
14-Apr-13
21-Apr-13
28-Apr-13
Category Weeks ----->
23-Oct-11
30-Oct-11
10-Jun-12
17-Jun-12
24-Jun-12
14-Oct-12
21-Oct-12
28-Oct-12
16-Jun-13
23-Jun-13
30-Jun-13
15-Jan-12
22-Jan-12
29-Jan-12
13-Jan-13
20-Jan-13
27-Jan-13
6-May-12
5-May-13
4-Mar-12
3-Mar-13
6-Nov-11
15-Jul-12
22-Jul-12
29-Jul-12
5-Aug-12
4-Nov-12
4-Dec-11
2-Dec-12
9-Dec-12
2-Sep-12
9-Sep-12
5-Feb-12
3-Feb-13
1-Apr-12
8-Apr-12
7-Apr-13
3-Jun-12
7-Oct-12
2-Jun-13
9-Jun-13
1-Jan-12
8-Jan-12
6-Jan-13
1-Jul-12
8-Jul-12
Week No.s -----> 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89
Preliminaries Site Acquicition

Preparation of Plans
Approval of Plans
Sub Contractor Procedure
Site Clearance
Centerline & Footing Marking
Structure Works Earth Work ###
Sand Filling ###
PCC ###
RCC Footing ### ######
RCC Columns Upto Plinth Beam ###
Back Filling ###
RCC Plinth Beams ###
RCC Columns Above Plinth ###
Sand Filling Under Floors
PCC Under Floors
RCC 1st Slabs & Beams ### ###
RCC Columns 1st Floor ###
RCC 2nd Slabs & Beams #########
RCC Columns 2nd Floor ###
RCC 3rd Slabs & Beams #########
RCC Columns 3rd Floor ###
RCC 4th Slabs & Beams #########
RCC Columns 4th Floor ###
RCC Columns 5th Floor ###
RCC Columns Terrace Floor
RCC Head Room Slabs & Beams
Brick Work & Int Plaster GI Wire Pulling in 1st slab
Ceiling Plastering for 1st Slab ###
GI Wire Pulling in 2nd Slab ###
Ceiling Plastering for 2nd Slab ###
GI Wire Pulling in 3rd Slab ###
Ceiling Plastering for 3rd Slab ###
GI Wire Pulling in 4th Slab ###
Ceiling Plastering for 4th Slab ###
GI Wire Pulling in 7th Slab
Ceiling Plastering for 7th Slab
1st Floor Brick Work Upto Lintels ###
1st Floor Lintel & Chajjas
1st Floor Brick Work above Lintel ###
1st Floor Electrical Conduiting/Metal Box ###
1st Floor Sanitary Lines ###
1st Floor Packing Pipes
1st Floor Int Plaster First Coat ###
1st Floor Int Plaster Second Coat ###
2nd Floor Brick Work Upto Lintels ###
2nd Floor Lintel & Chajjas
2nd Floor Brick Work above Lintel ###
2nd Floor Electrical Conduiting/Metal Box ###
2nd Floor Sanitary Lines ###
2nd Floor Packing Pipes
2nd Floor Int Plaster First Coat ###
2nd Floor Int Plaster Second Coat ###
3rd Floor Brick Work Upto Lintels ###
3rd Floor Lintel & Chajjas
3rd Floor Brick Work above Lintel ###
3rd Floor Electrical Conduiting/Metal Box ###
3rd Floor Sanitary Lines ###
3rd Floor Packing Pipes
3rd Floor Int Plaster First Coat ###
3rd Floor Int Plaster Second Coat ###
4th Floor Brick Work Upto Lintels ###
4th Floor Lintel & Chajjas
4th Floor Brick Work above Lintel ###
4th Floor Electrical Conduiting/Metal Box ###
4th Floor Sanitary Lines ###
4th Floor Packing Pipes
4th Floor Int Plaster First Coat ###
4th Floor Int Plaster Second Coat ###
5th Floor Brick Work Upto Lintels ###
5th Floor Lintel & Chajjas
5th Floor Brick Work above Lintel ###
5th Floor Electrical Conduiting/Metal Box ###
5th Floor Sanitary Lines ###
5th Floor Packing Pipes
5th Floor Int Plaster First Coat ###
5th Floor Int Plaster Second Coat ###
Terrace/Stilt Floor Brick Work Upto Lintels
Terrace/Stilt Floor Lintel & Chajjas
Terrace/Stilt Floor Brick Work above Lintel
Terrace/Stilt Floor Elec Conduit/Metal Box
Terrace/Stilt Floor Packing Pipes
Terrace/Stilt Floor Int Plaster First Coat
Terrace/Stilt Floor Int Plaster Second Coat
Wood Work - Frames 1st Floor Wooden Frames ###
2nd Floor Wooden Frames
3rd Floor Wooden Frames
4th Floor Wooden Frames
5th Floor Wooden Frames
Terrace/Stilt Floor Door Frames
MS WORKS ###
Wood Work - Shutters 1st Floor Wooden Shutter ###
2nd Floor Wooden Shutters ###
3rd Floor Wooden Stutters
4th Floor Wooden Shutters
5th Floor Wooden Shutters
Terrace/Stilt Floor Shutters
Water Proofing Works Toilet Water Proofing ###
Terrace Water Proofing ###
Flooring - Internal 1st Floor Flooring ###
2nd Floor Flooring
3rd Floor Flooring
4th Floor Flooring
5th Floor Flooring
Head Room Roof Flooring
Ext Plastering - 1st Coat Terrace External Plastering 1st coat
Side-1 External Plastering 1st coat ###
Stilt Floor Columns Plastering 1st coat
Ext Plastering - 2nd Coat Terrace External Plastering 2nd coat
Side-1 External Plastering 2nd coat ###
Stilt Floor Columns Plastering 2nd coat
Flooring - Extrenal Terracce/Head Room Roof Flooring
Stilt Floor Parking Tiles Flooring
Int Painting - Primer 1st Floor Int Primer ###
2nd Floor Int Primer
3rd Floor Int Primer
4th Floor Int Primer
5th Floor Int Primer
Terrace/Stilt/Head Room Floor Int Primer
Int Painting - 1st Coat 1st Floor Int 1st Coat
2nd Floor Int 1st Coat
3rd Floor Int 1st Coat
4th Floor Int 1st Coat
5th Floor Int 1st Coat
Terrace/Stilt/Head Room Floor Int 1st Coat
Cornices ### ###
Int Painting - 2nd Coat 1st Floor Int 2nd Coat
2nd Floor Int 2nd Coat
3rd Floor Int 2nd Coat
4th Floor Int 2nd Coat
5th Floor Int 2nd Coat
Terrace/Stilt/Head Room Floor Int 2nd Coat
Ext Painting - Primer Terrace Ext Primer ###
Side-1 Ext Primer
Side-2 Ext Primer
Side-3 Ext Primer
Side-4 Ext Primer
Stilt Floor Columns Ext Primer
Ext Painting - 1st Coat Terrace Ext 1st Coat
Side-1 Ext 1st Coat
Side-2 Ext 1st Coat
Side-3 Ext 1st Coat
Side-4 Ext 1st Coat
Stilt Floor Columns Ext 1st Coat
Ext Painting - 2nd Coat Terrace Ext 2nd Coat
Side-1 Ext 2nd Coat
Side-2 Ext 2nd Coat
Side-3 Ext 2nd Coat
Side-4 Ext 2nd Coat
Stilt Floor Columns Ext 2nd Coat
Electrical Fixings 1st Floor Electrical Wiring and Swith Fixing ###
2nd Floor Electrical Wiring and Swith Fixing ###
3rd Floor Electrical Wiring and Swith Fixing ###
4th Floor Electrical Wiring and Swith Fixing ###
5th Floor Electrical Wiring and Swith Fixing ###
Terrace/Head Room/Stilt Elc Wiring,Switchs
Sanitary Fixings 1st Floor Sanitary Fixing ###
2nd Floor Sanitary Fixing ###
3rd Floor Sanitary Fixing ###
4th Floor Sanitary Fixing ###
5th Floor Sanitary Fixing ###
Terrace/Head Room/Stilt Sanitary Fixing
External Works Sump Works ############
Over Head Tank Works ############
Septic Tank #########
Man Holes ############
Compound Walls & Gates ###
Transformer, LT Panel & Meter Panel & DG #########
Lif #########
Landscaping Works ######### ###
CASH FLOW
(WEEKLY)
1,876,558
2,082,502
175,426
364,000
243,372
540,908
178,611
270,462
560,908
198,611
331,316
540,908
178,611
270,462
540,908
187,245
759,106
270,462
775,352
187,245
367,828
775,352
273,577
234,444
211,729
127,560
274,444
833,400
647,712
838,048
329,724
282,016
127,560
370,271
394,590
312,869
431,125
370,271
176,667
176,667
237,521
117,521
405,693
57,704
12,442
72,428
72,428
13,487
72,428
34,389
31,006
31,006
31,006
94,966
96,391
48,683
30,194
48,683
24,319
24,319
60,854
24,319
60,854
56,667
56,667
60,854
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cummulative
Cash Flow
10,295,551
10,529,995
10,624,961
10,836,690
10,964,250
11,238,694
13,321,196
14,154,595
14,802,308
15,640,356
15,970,080
16,252,097
16,379,657
16,749,928
16,846,319
16,895,002
16,925,197
17,319,787
17,632,656
17,681,339
17,705,658
18,136,783
18,136,783
18,161,103
18,221,957
18,592,228
18,616,547
18,677,401
18,854,068
19,030,734
19,268,255
19,385,775
19,442,442
19,499,109
19,559,963
19,559,963
19,559,963
19,965,655
1,011,287
1,011,287
1,011,287
1,083,716
1,083,716
1,624,624
1,624,624
1,803,235
1,803,235
2,073,697
2,634,605
2,833,217
2,867,606
3,198,921
3,739,830
3,918,441
3,949,446
4,219,908
4,760,816
4,948,061
5,707,167
5,977,628
6,752,980
6,940,225
6,971,230
7,339,058
8,114,410
8,387,988
8,418,993
245,571
245,571
609,571
609,571
852,943
925,372
925,372
997,800
57,704
70,146
0
0
0
0
0
0
0
0
0
0
0
0
CASH FLOW
(MONTHLY)
1,666,132
1,208,232
1,992,164
1,478,768
2,417,696
3,317,906
2,097,501
245,571
679,801
613,337
449,073
673,100
780,462
516,298
808,778
468,374
466,547
85,915
0
May-12
May-13
Mar-12
Mar-13
Nov-11
Aug-12
Nov-12
Dec-11
Dec-12
Sep-12
Feb-12
Feb-13
Apr-12
Apr-13
Oct-11
Jun-12
Oct-12
Jun-13
Jan-12
Jan-13
Jul-12
EXPENDITURE
(WEEKLY)
240214
240214
240214
240214
240214
240214
240214
240214
240214
240214
240214
240214
240214
240214
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cummulative
Expenditure
1201070
1441284
1681498
1921712
2161926
2402140
2642354
2882568
3122782
3362996
240214
480428
720642
960856
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
EXPENDITURE
(MONTHLY)
960856
960856
960856
480428
0
Total Saleble Area in Sqf 21,800

Per Each Floor in Sqf 4360
Per Each Flat in Sqf 1090
Weekly cash Flow
Labour Rate Bifurcation (per Sqft) 130 2,500,000
Upto Plinth 50
Columns and Slab 65
BW, Plastering and Others 65
Column - 15 25% 2,000,000

Slabs - 50 75%
Brick Work -20 30%

int pal - 10 15%
ext pal - 10 15% 1,500,000
Elevation and Allied Works - 10 15%
SD - 15 25%
Weekly cash Flow
Electrical Bifurcation (Per Floor) 287,775
Slab Conduiting 5%
1,000,000
GIWire Pulling 3%
Wall Conduitng & Metal Box Fixing 10%
Wiring & Switchs FixinG 82%
Sanitary Bifurcation (Per Floor) 191,850

Wall & Floor Piping 30% 500,000
Sanitary & WS Fixures 70%
0
23-Oct-11 23-Nov-11 23-Dec-11 23-Jan-12 23-Feb-12 23-Mar-12 23-Apr-12 23-May-12 23-Jun-12 23-Jul-12 23-Aug-12 23-Sep-12 23-Oct-12 23-Nov-12 23-Dec-12 23-Jan-13 23-Feb-13 23-Mar-13 23-Apr-13 23-May-13 23-Jun-13
500,000
Wood Work Bifurcation per Floor 485,400

Frames 30%
Shutters 40% 0
Fittings 30% 23-Oct-11 23-Nov-11 23-Dec-11 23-Jan-12 23-Feb-12 23-Mar-12 23-Apr-12 23-May-12 23-Jun-12 23-Jul-12 23-Aug-12 23-Sep-12 23-Oct-12 23-Nov-12 23-Dec-12 23-Jan-13 23-Feb-13 23-Mar-13 23-Apr-13 23-May-13 23-Jun-13

Date : 18-06-2012 Monthly Cash Flow
CASH FLOW STATEMENT 3,500,000
Oct-11 0 0
Nov-11 0 0
Dec-11 0 0
Jan-12 245,571 245,571
3,000,000
Feb-12 679,801 925,372
Mar-12 85,915 1,011,287
Apr-12 613,337 1,624,624
May-12 449,073 2,073,697
Jun-12 1,666,132 3,739,830 2,500,000
Jul-12 1,208,232 4,948,061
Aug-12 1,992,164 6,940,225
Sep-12 1,478,768 8,418,993
Oct-12 2,417,696 10,836,690
2,000,000
Nov-12 3,317,906 14,154,595
Dec-12 2,097,501 16,252,097
Jan-13 673,100 16,925,197 Monthly Cash Flow
Feb-13 780,462 17,705,658

Mar-13 516,298 18,221,957 1,500,000
Apr-13 808,778 19,030,734
May-13 468,374 19,499,109
Jun-13 466,547 19,965,655
13 Months 19,965,655
1,000,000
Total Estimated Cost 19,965,655

Difference in Cash Flow 0
EXPENDITURE STATEMENT 500,000

Oct-11 0 0
Nov-11 0 0
Dec-11 0 0
Jan-12 0 0 0
Feb-12 0 0 Oct-11 Nov-11 Dec-11 Jan-12 Feb-12 Mar-12 Apr-12 May-12 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13 Jun-13
Mar-12 960,856 960,856
Apr-12 960,856 1,921,712
May-12 960,856 2,882,568
Jun-12 480,428 3,362,996 25000000
Jul-12 0
Aug-12 0
Sep-12 0
Oct-12 0
Nov-12 0 20000000
Dec-12 0
Jan-13 0
Feb-13 0
Mar-13 0
Apr-13 0
May-13 0 15000000
Jun-13 0
13 Months 3,362,996
Estimated Cash Flow

Expenditure
10000000
5000000
0
23-Oct-11 23-Nov-11 23-Dec-11 23-Jan-12 23-Feb-12 23-Mar-12 23-Apr-12 23-May-12 23-Jun-12 23-Jul-12 23-Aug-12 23-Sep-12 23-Oct-12 23-Nov-12 23-Dec-12 23-Jan-13 23-Feb-13 23-Mar-13 23-Apr-13 23-May-13 23-Jun-13
Divis Lakshminivas - Guntur Date : 18-06-2012
ANALYSIS OF RATES
BASIC MATERIAL RATES

Material
1 Coarse Sand 1800 cum 1000
2 Fine Sand 1800 cum 1000
3 Cement 5400 tonne 270
4 40mm Stone Aggregate 639.72 cum 18
5 20mm stone Aggregate 888.5 cum 25
6 10mm stone Aggregate 390.94 cum 11
7 Reinforcement Steel 5200 quintal 52
8 Bricks 3500 1000 No 3.5
9 Stones 6"x8"x12" 800 per cum 8
10 Bond Stones 4000 100 No 40
ITEM OF WORKS
2.8.1
Earth Work in Excavation by Mechanical Means (Hydraulic Excavator) / Manual Means in Foundation trenches
or drains (not exceeding 1.5m in width or 10sqm on plan) including dressing of sides and ramming of bottoms,
lif upto 1.5m, including getting out the excavated soil and disposal of surplus excavated soil as directed, within
a lead of 50m.
All kinds of soil
Unit Qunatity Rate
Details of cost for 10 cum
MATERIAL
Total
Add 1% for Water charges
Cost of 10cum
Cost of 1cum
Say
2.25
Filling available excavated earth (Excluding Rock) in trenches, plinth, sides of foundation etc., in layers not
exceeding 20cm in deoth, consolidating each deposited layer by ramming and watering, lead upto 50m and lif
upto 1.5m
Unit Qunatity Rate
MATERIAL
Total
Cost of 10cum
Cost of 1cum
Say
2.27
Supplying and filling in plinth with jamuna sand under floors including watering, ramming consolidating and
dressing complete
Unit Qunatity Rate
MATERIAL
Jamuna Sand Cum 10 1800
Total
Cost of 10cum
Cost of 1cum
Say
2.28.1
Surface dressing of the ground including removing vegetation and in-equalities not exceeding 15cm deep and
disposal of rubbish, lead upto 50m and lif upto 1.5m
All kinds of soil
Unit Qunatity Rate
Details of cost for 100 Sqm
MATERIAL
Total
Cost of 100 Sqm
Say
3.3
Cement Mortar 1:3 (1 Cement : 3 Fine Sand)
Unit Qunatity Rate
MATERIAL
(0.375 cum of cement = 0.51 tonne) tonne 0.51 5400
Fine Sand cum 1.07 1800
Total
Cost of 1cum
Say
3.9
Cement Mortar 1:4 (1 Cement : 4 Coarse Sand)
Unit Qunatity Rate
MATERIAL
Coarse Sand cum 1.07 1800
Total
Cost of 1cum
Say
3.10
Unit Qunatity Rate
MATERIAL
Total
Cost of 1cum
Say
3.11
Unit Qunatity Rate
MATERIAL
Total
Cost of 1cum
Say
4.1.10
Providing and laying in position cement concrete of specified garde excluding the cost of centering and
shuttering
All work upto plinth level
1:5:10 ( 1 cement ; 5 coarse sand : 10 graded stone aggregate 40mm nominal size)
Unit Qunatity Rate
MATERIAL
Stone aggragate 40mm (one size) (0.70 cum-7.5% for voids i.e.,
0.05 = 0.65 cum cum 0.65 639.72
Stone aggragate 20mm (one size) cum 0.24 888.5
Cement (0.2225 cum) tonne 0.13 5400
Total
Cost of 1cum
Say
5.1.3
Providing and laying in position specified grade of reinforced cement concrete excluding the cost of centering,
shuttering, finishing and reinforcement
All works upto Plinth Level
1:2:4 ( 1 cement : 2 coarse sand : 4 graded stone aggregate 20mm nominal size)
Unit Qunatity Rate
MATERIAL
Stone aggragate 20mm cum 0.67 888.5
Total
Cost of 1cum
Say
5.30
Reinforced cement concrete work in beams, suspended floors, roofs having slope upto 15 degrees landing,
balconies, shelves, chajjas, lintels, bands, plain window sills, staircases and spiral staircases upto flooe five level
excluding the cost of centering, shuttering, finishing and reinforcement with 1:2:4 ( 1 cement : 2 coarse sand :
4 graded stone aggregate 20mm nominal size)
Unit Qunatity Rate
MATERIAL
Total
Cost of 1cum
Say
5.22.1
Reinforcement for R.C.C work including straightening, cutting, bending, placing in position and binding all
complete
Mild steel and Medium/Tensile steel bars
Unit Qunatity Rate
Details of cost for 1 quintal
MATERIAL
Mild steel bars - 1 quintal quintal 1.05 5200
Add wastage 5%
Cover block LS 1 25
Total
Cost of 1cum
Say
X.X.X
CENTERING AND SHUTTERING
To be taken from Market trend as there are many items
Rs.12 - Rs.15 for centering (All Surfaces) Rs.20/- i/c bar bending (All Surfaces)
6.1.2
Brick work with F.P.S bricks of class designation 75 in foundation and plinth in :
Cement Mortar 1:6 ( 1 cement : 6 coarse Sand)
Unit Qunatity Rate
MATERIAL
Bricks 1000 No 0.494 3500
Cement Mortar 1:6 ( 1 cement : 6 coarse Sand) cum 0.25 3276
Total
Cost of 1cum
Say
6.4.2
Brick work with F.P.S bricks of class designation 75 in super structure above plinth level upto floor V level in all
shapes and sizes in :
Unit Qunatity Rate
MATERIAL
Bricks 1000 No 0.494 3500
Total
Cost of 1cum
Say
6.13.2
Half brick masonry with F.P.S bricks of class designation 75 in super structure above plinth level upto floor V
level in :
Unit Qunatity Rate
MATERIAL
Bricks 1000 No 0.565 3500
Total
Cost of 1cum
Say
7.7.1
Coursed rubble masonry (Second Sort) with hard stone in foundation & Plinth with :
Unit Qunatity Rate
MATERIAL
Stones cum 1.1 800
Through Bond Stone 100 No. 0.007 4000
Total
Cost of 1cum
Say
8.2.1.2
Providing and fixing 18mm thick gand saw mirror polished (Premoulded and prepolished) machine cut for
kitchen platforms, vanity counters, window sills, facias and similar locations of required size of approved
shade, colour and texture laid over 20mm thick base cement mortar 1:4 ( 1 cement : 4 coarse sand) with joints
treated with white cement, mixed with matching pigment, epoxy touch ups, including rubbing, curing
moulding and polishing to edge to give high gloss finish etc., complete at all levels.
Raj Nagar Plain White morable / Udaipur Geen marble / Zebra black Marble / Granite
Area of slab over 0.50 Sqm
Unit Qunatity Rate
MATERIAL
Stones cum 1.1 0
Through Bond Stone 100 No. 0.007 0
Total
Cost of 1Sqm
Say
BASIC LABOUR RATES
Machinery
per MT 1 Excavator 5600 per Day
per MT 2 Loader 1200 per Day
per bag 3 Mixer 800 per Day
per cf 4 Vibrator 400 per Day
per cf
per cf Labour
per Kg 1 Mason 1st Class 500 per Day
per each 2 Mason 2nd class 400 per Day
per each 3 Mate/Bhisthi 300 per Day
per each 4 Coolie/Beldar 250 per Day
5 Blacksmith 500 per Day
Foundation trenches
ramming of bottoms,
soil as directed, within
Amount Unit Qunatity

MACHINERY
Hydraulic Excavator (3D) with driver and fuel Day 0.04125
Hire and running charges of loader Day 0.04125
LABOUR
Mate Day 0.4
Beldar/Coolies Day 4.1
0 Total
0 Add 1% for Water charges
0 Cost of 10cum
0 Cost of 1cum
0 Say
etc., in layers not
ead upto 50m and lif

LABOUR
Mate Day 0.2
Coolie Day 2.5
Bhisthi Day 0.2
0 Total
0 Cost of 10cum
0 Cost of 1cum
0 Say
g consolidating and

18000
LABOUR
Beldar Day 0.89
Coolie Day 1.07
Bhishti Day 0.35
18000 Total
18180 Cost of 10cum
1818 Cost of 1cum
1818 Say
eding 15cm deep and

LABOUR
Beldar Day 1.97
0 Coolie Day 1.29
0 Total
0 Cost of 100Sqm
0 Say

2754
1926
LABOUR
Beldar Day 0.75
Bhishti Day 0.07
Hire and running charges of mechanical mixer LS 1
4680 Total
46.8 Add 1% for Water charges
4726.8 Cost of 1cum
4727 Say

1674
1926
LABOUR
Beldar Day 0.75
Bhishti Day 0.07
3600 Total
3636 Cost of 1cum
3636 Say

1674
1926
LABOUR
Beldar Day 0.75
Bhishti Day 0.07
3600 Total
3636 Cost of 1cum
3636 Say

1350
1926
LABOUR
Beldar Day 0.75
Bhishti Day 0.07
3276 Total
3308.76 Cost of 1cum
3309 Say
centering and

415.818
213.24
846
702
LABOUR
Mason Day 0.1
Beldar Day 1.63
Bhishti Day 0.7
Mixer Day 0.07
Vibrator Day 0.07
2177.058 Total
2199 Say
the cost of centering,

595.295
86.0068
801
1728
LABOUR
Mason Day 0.17
Beldar Day 2
Bhishti Day 0.9
Mixer Day 0.07
Vibrator Day 0.07
3210.302 Total
3242 Say
5 degrees landing,
es upto flooe five level
ment : 2 coarse sand :

595.295
86.0068
801
1728
LABOUR
Mason Day 0.24
Beldar Day 2.75
Bhishti Day 0.9
Mixer Day 0.08
Vibrator Day 0.08
Extra Labour for lifing material upto floor V level Coolie Day 1.13
3210.302 Total
3242 Say
n and binding all

Details of cost for 1 quintal
5460
25
LABOUR
Blacksmith 1st class Day 1
Beldar Day 1
Binding wire LS 1
5485 Total
5540 Say

1729
819
LABOUR
Labour for Mortar Mixing cum 0.25
Mason 1st class Day 0.36
Mason 2nd class Day 0.36
Coolie Day 1.37
Bhishti Day 0.2
2548 Total
2573 Say
pto floor V level in all

1729
819
LABOUR
Coolie Day 1.8
Bhishti Day 0.2
Scaffolding LS 1
Extra labour for lifing - Coolie Day 1.13
2548 Total
2573 Say
h level upto floor V

1977.5
1008
LABOUR
Coolie Day 2
Bhishti Day 0.7
Scaffolding LS 1
Extra labour for lifing - Coolie Day 1.29
2985.5 Total
3015 Say

880
982.8
28
LABOUR
Coolie Day 0.71
Bhishti Day 0.09
1890.8 Total
1910 Say
) machine cut for

ize of approved
oarse sand) with joints
bbing, curing

0
0
0
LABOUR
Coolie Day 0.71
Bhishti Day 0.09
0 Total
0 Cost of 1cum
0 Say
KK
Rate Amount
5600 231
1200 49.5
300 120
250 1025
1425.5
14.255
1439.755
143.9755
144 144
Rate Amount
300 60
250 625
300 60
745
7.45
752.45
75.245
75 75
Rate Amount
250 222.5
250 267.5
300 105
595
5.95
600.95
60.095
60 1878
Rate Amount
250 492.5
250 322.5
815
8.15
823.15
823 823
Rate Amount
250 187.5
300 21
30 30
238.5
2.385
240.885
241 4968
Rate Amount
250 187.5
300 21
30 30
238.5
2.385
240.885
241 3877
Rate Amount
250 187.5
300 21
30 30
238.5
2.385
240.885
241 3877
Rate Amount
250 187.5
300 21
30 30
238.5
2.385
240.885
241 3550
Rate Amount
400 40
250 407.5
300 210
800 56
400 28
741.5
7.415
748.915
749 2948
Rate Amount
400 68
250 500
300 270
800 56
400 28
922
9.22
931.22
931 4173
Rate Amount
400 96
250 687.5
300 270
800 64
400 32
250 282.5
1432
14.32
1446.32
1446 4688
Rate Amount
500 500
250 250
25 25
775
7.75
782.75
783 6323
Rate Amount
238.5 59.625
500 180
400 144
250 342.5
300 60
786.125
7.86125
793.9863
794 3367
Rate Amount
238.5 59.625
500 235
400 188
250 450
300 60
25 25
250 282.5
1300.125
13.00125
1313.126
1313 3886
Rate Amount
238.5 66.78
500 300
400 240
250 500
0 0
25 25
250 322.5
1454.28
14.5428
1468.823
1469 4484
Rate Amount
238.5 71.55
400 704
250 177.5
300 27
980.05
9.8005
989.8505
990 2900
Rate Amount
210 63
0 0
0 0
0 0
63
0.63
63.63
64 64
Guntur Cost Control with Material Statement
Estimation Quantities and Amounts
Estimated Converted
S.No Description Unit Quantity Quantity
STRUCTURAL SUMMARY
SUB STRUCTURE
1 EARTH WORK
Bldg Foundation Cf 8443.31 237.57
2 BACK FILLING
3 SAND FILLING
4 PCC WORKS & CRS PCC 1:4:8

5 RCC WORKS
Bldg Col's Upto Plinth Cf 318.00 8.95
Plinth Beam Cf 651.09 18.32
6 REINFORCEMENT
Bldg Foundation kgs 7000.00 7000.00
(Upto Plinth Beam)
7 LABOUR CHARGES FOR SUB

STRUCTURE Sf 4345.70 4345.70
TOTAL Till Date

Yet to Execute (Compound Wall)
TOTAL ESTIMATE COST
SUPER STRUCTURE
1 RCC WORK
Stilt Floor Columns Cf 530 14.91
First Floor Slab Cf 1979.89 55.71
First Floor Columns Cf 530 14.91
Second Floor Slab Cf 1863.64 52.44
Second Floor Columns Cf 530 14.91
Third Floor Slab Cf 1863.64 52.44
Third Floor Columns Cf 530 14.91
Fourth Floor Slab Cf 1863.64 52.44
Fourth Floor Columns Cf 530 14.91
Fifh Floor Slab Cf 1863.64 52.44
Fifh Floor Columns Cf 530 14.91
Terrace Floor Slab Cf 1863.64 52.44
Head Room Slabs Cf 171 4.81
2 REINFORCEMNET
Stilt Floor Columns kgs 4,345 4,345
First Floor Slab kgs 6,518 6,518
First Floor Columns kgs 4,062 4,062
Second Floor Slab kgs 6093 6093
Second Floor Columns kgs 4062 4062
Third Floor Slab kgs 6093 6093
Third Floor Columns kgs 4062 4062
Fourth Floor Slab kgs 6093 6093
Fourth Floor Columns kgs 4062 4062
Fifh Floor Slab kgs 6093 6093
Fifh Floor Columns kgs 4062 4062
Terrace Floor Slab kgs 6093 6093
Head Room Slabs kgs 775 775
3 LABOUR CHARGES FOR

SUPERSTRUCTURE
Stilt Floor Columns
First Floor Slab
First Floor Columns
Second Floor Slab
Second Floor Columns
Third Floor Slab
Third Floor Columns
Fourth Floor Slab
Fourth Floor Columns
Fifh Floor Slab
Fifh Floor Columns
Terrace Floor Slab
Head Room Slabs
Estimated Material Statement
Coarse
Estimated Cement Aggregate in Bricks in Steel in Kgs
Estimated Rate Unit Sand in cf
Amount in Bags No.s
Cf
STRUCTURAL SUMMARY
SUB STRUCTURE
180 Cum 42,763 0 0 0 0 0
40 Cum 9,503 0 0 0 0 0
700 Cum 7,840 0 398.04 0 0 0
1800 Cum 20,160 38.07941
2600 Cum 172,476

2600 Cum 23,264
2600 Cum 47,632
52 kgs 364,000
50 Sf 217,285
904,923
178,793
1,083,716
2600 Cum 38,773

2600 Cum 144,843
2600 Cum 38,773
2600 Cum 136,338
2600 Cum 38,773
2600 Cum 136,338
2600 Cum 38,773
2600 Cum 136,338
2600 Cum 38,773
2600 Cum 136,338
2600 Cum 38,773
2600 Cum 136,338
2600 Cum 12,494
52 kgs 225,940
52 kgs 338,910
52 kgs 211,224
52 kgs 316,836
52 kgs 211,224
52 kgs 316,836
52 kgs 211,224
52 kgs 316,836
52 kgs 211,224
52 kgs 316,836
52 kgs 211,224
52 kgs 316,836
52 kgs 40,300
Actual Quantities and Amounts
Actual Agreement Actual

S.No Description Unit Quantity Rate Expenditure
STRUCTURAL SUMMARY
SUB STRUCTURE
1 Earth Work
For Building Cf
Actual Material Statement Variation
Coarse
Cement in Bricks in Steel in Kgs Cement Sand in
Sand in Cf Aggregate in Amount
Bags No.s in Bags Cf
Cf
STRUCTURAL SUMMARY STRUCTURAL SUMMARY
SUB STRUCTURE SUB STRUCTURE
0 0 0 0 0
Coarse Bricks in Steel in
Aggregate in No.s Kgs
Cf
Divis Lakshminivas - Guntur KK
STRUCTURAL - SUMMARY Date : 18-06-2012 Saleble Area
21,800
Compund
No. Description Unit 1st Slab 2nd Slab 3rd Slab 4th Slab 5th Slab 6th Slab Common Terrace Total Qty Total Qty Rate Unit Amount Rate/Sqft
Wall
Converted
Units
SUB STRUCTURE
A EARTH WORK 57,704 2.65
1 Compound Wall Cft 3540 - - - - - - - - 3540.00 99.61 150 Cum 14,941 0.69
2 Bldg Foundation Cft - 8443.31 - - - - - - - 8443.31 237.57 180 Cum 42,763 1.96
B BACK FILLING 13,487 0.62
1 Compound Wall Cft 3540 - - - - - - - - 3540.00 99.61 40 Cum 3,984 0.18
C SAND FILLING 12,442 0.57
1 Compound Wall Cft 233.64 - - - - - - - - 233.64 6.57 700 Cum 4,602 0.21
D PCC WORKS & CRS 175,426 8.05
1 Compound Wall Cft 233.64 - - - - - - - - 233.64 6.57 1,800 Cum 11,833 0.54
2 Bldg Foundation Cft - 398.04 - - - - - - - 398.04 11.20 1,800 Cum 20,160 0.92
3 CRS Wall Cft 2832 - - - - - - - - 2832.00 79.68 1,800 Cum 143,433 6.58
E RCC WORKS 243,372 11.16
1 Bldg Foundation Cft - 2357.62 - - - - - - - 2357.62 66.34 2,600 Cum 172,476 7.91
2 Bldg Col's Upto Plinth Cft - 318.00 - - - - - - - 318.00 8.95 2,600 Cum 23,264 1.07
3 Plinth Beam Cft - 651.09 - - - - - - - 651.09 18.32 2,600 Cum 47,632 2.18
F REINFORCEMENT 364,000 16.70
1 Bldg Foundation kgs - 7000.00 - - - - - - - 7000.00 7000.00 52 kgs 364,000 16.70

g LABOUR CHARGES FOR SUB STRUCTURE 217,285 9.97
1 Labour Charges Sft - 4345.70 - - - - - - - 4345.70 4345.70 50 Sft 217,285 9.97
TOTAL OF SUB STRUCTURE 1,083,716 49.71
SUPER STRUCTURE
A RCC WORK 1,071,668 49.16
1 Building Cft - 2509.89 2393.64 2393.64 2393.64 2393.64 2393.64 - 170.78 14648.88 412.18 2,600 Cum 1,071,668 49.16
B REINFORCEMNET 3,245,450 148.87
1 Building kgs - 10862.50 10155.00 10155.00 10155.00 10155.00 10155.00 - 775.00 62412.50 62412.50 52 kgs 3,245,450 148.87
C LABOUR CHARGES FOR SUPERSTRUCTURE 1,622,771 74.44
1 Labour Charges Sft - 4345.70 4062.00 4062.00 4062.00 4062.00 4062.00 - 310.00 24965.70 24965.70 65 Sft 1,622,771 74.44
TOTAL OF SUPER STRUCTURE 5,939,889 272.47
Net Total 7,023,604 322.18

Salable Area in Sqft Sft 21,800
Cost per Sft 322.18 322
KK
Date : 18-06-2012 Saleble Area STRUCTURAL COST CONTROL
COMMON AREA 21,800
Total Qty Total Qty Rate Unit Amount Rate/Sqft

Converted
Units
257,139 11.80
3514.89 98.90 2,600 Cum 257,139 11.80
564,850 25.91
10862.50 10862.50 52 kgs 564,850 25.91
282,471 12.96
4345.70 4345.70 65 Sft 282,471 12.96
1,104,459 50.66
1,104,459 50.66
21,800
50.66 51
ARCHICTECTURAL - SUMMARY Date : 18-06-2012 Saleble Area
21,800
Compund
No. Description Unit Stilt 1st Floor 2nd Floor 3rd Floor 4th Floor 5th Floor Common Terrace Total Qty Total Qty Rate Unit Amount Rate/Sqft
Wall
Converted
Units
A MASONARY WORKS 1,172,218 53.77
1 230mm Brick Wall Cft 2088 345.00 1742.93 1742.93 1742.93 1742.93 1742.93 - 1620.75 12768.38 359.27 2,100 Cum 754,462 34.61
2 115mm Brick wall Sft - 199.88 2905.45 2905.45 2905.45 2905.45 2905.45 - - 14727.13 1368.69 260 Sqm 355,860 16.32
3 Mesh Work Sft - - 249.00 249.00 249.00 249.00 249.00 420.00 - 1665.00 154.74 400 Sqm 61,896 2.84
B WALL FINISHES 347,949 15.96
1 Ceiling Plaster Sft - 5214.00 3049.75 3049.75 3049.75 3049.75 3049.75 2555.00 303.50 23321.25 2167.40 46 Sqm 99,701 4.57
2 Internal Plaster Sft - 1144.38 5229.35 5229.35 5229.35 5229.35 5229.35 6935.00 1088.00 35314.13 3281.98 46 Sqm 150,971 6.93
3 External Plaster Sft 5568 - 2475.00 2475.00 2475.00 2475.00 2475.00 - 1088.00 19031.00 1768.68 55 Sqm 97,277 4.46
C FLOOR FINISHES 1,568,880 71.97
1 Vitrified Sft - - 2421.75 2421.75 2421.75 2421.75 2421.75 2082.50 - 14191.25 1318.89 700 Sqm 923,223 42.35
2 Ceramic Sft - - 628.00 628.00 628.00 628.00 628.00 - - 3140.00 291.82 500 Sqm 145,911 6.69
3 Marble Sft - 105.75 - - - - - 528.75 - 634.50 58.97 600 Sqm 35,381 1.62
4 CC Flooring Sft - 46.75 - - - - - - 303.50 350.25 32.55 300 Sqm 9,765 0.45
5 Parking Tile Flooring Sft - 7050.00 - - - - - - - 7050.00 655.20 600 Sqm 393,123 18.03
6 Granite for Kitchen Platform Sft - - 110.25 110.25 110.25 110.25 110.25 - - 551.25 51.23 1,200 Sqm 61,478 2.82
D SKIRTING & DADO 378,656 17.37
1 Vitrified Sft - - 303.27 303.27 303.27 303.27 303.27 207.90 - 1724.25 160.25 700 Sqm 112,172 5.15
2 Ceramic Sft - - 1045.48 1045.48 1045.48 1045.48 1045.48 - - 5227.40 485.82 500 Sqm 242,909 11.14
3 Marble Sft - 63.62 - - - - - 318.10 - 381.72 35.48 600 Sqm 21,286 0.98
4 CC Flooring Sft - - - - - - - - 82.10 82.10 7.63 300 Sqm 2,289 0.11
E PAINTING 625,738 28.70
1 Ceiling Painting Sft - 5214.00 3049.75 3049.75 3049.75 3049.75 3049.75 2555.00 303.50 23321.25 2167.40 75 Sqm 162,555 7.46
2 Internal Painting Sft - 1144.38 3216.00 3216.00 3216.00 3216.00 3216.00 6829.00 1005.90 25059.28 2328.93 75 Sqm 174,670 8.01
3 External Painting Sft 5568 - 2724.00 2724.00 2724.00 2724.00 2724.00 420.00 1088.00 20696.00 1923.42 150 Sqm 288,513 13.23
F DOORS AND WINDOWS 2,427,000 111.33
DOORS
Main Door - Single Shutter (3'-6"x7'-0") Nos - - 4.00 4.00 4.00 4.00 4.00 - - 20.00 20.00 15,000 Nos 300,000 13.76
Bed Room Door - Single Shutter (3'-0"x7'-0") Nos - 1 8.00 8.00 8.00 8.00 8.00 - - 41.00 41.00 10,000 Nos 410,000 18.81
Balcony Room Door - Single Shutter (3'-0"x7'-0") Nos - - 4.00 4.00 4.00 4.00 4.00 - - 20.00 20.00 10,000 Nos 200,000 9.17
Utility Door - Double Shutter (3'-0"x7'-0") Nos - - 4.00 4.00 4.00 4.00 4.00 - - 20.00 20.00 10,000 Nos 200,000 9.17
Toilet Door - Single Shutter (2'-9"x7'-0") Nos - 1 8.00 8.00 8.00 8.00 8.00 - - 41.00 41.00 8,000 Nos 328,000 15.05
MS Door - Single Shutter (3'-0"x7'-0") Nos - - - - - - - - 2 2.00 2.00 10,000 Nos 20,000 0.92
WINDOWS
UPVC Windows Sft - - 362.00 362.00 362.00 362.00 362.00 - - 1810.00 1810.00 500 Sft 905,000 41.51
UPVC Ventilators Sft - - 32.00 32.00 32.00 32.00 32.00 - - 160.00 160.00 400 Sft 64,000 2.94
G MS WORKS 507,736 23.29

1 MS Grill Kgs - - 611.20 611.20 611.20 611.20 611.20 - - 3056.00 3056.00 80 Kgs 244,480 11.21
2 Balcony Railing Rft - - 47.00 47.00 47.00 47.00 47.00 - - 235.00 71.63 2,000 Rmt 143,256 6.57
3 Lift machine Room Ladder and Railing Kgs - - - - - - - - 500.00 500.00 500.00 80 Kgs 40,000 1.83
4 MS Gates Kgs 1000 - - - - - - - - 1000.00 1000.00 80 Kgs 80,000 3.67
H CORNISHES 20,117 0.92

Common Area Corridors Rft 660.00 660.00 201.17 100 Rmt 20,117 0.92
I WATER PROOFING 292,858 13.43

Toilet Water Proofing Sft - - 280.00 280.00 280.00 280.00 280.00 - - 1400.00 130.11 800 Sqm 104,089 4.77
Terrace Water Proofing Sft - - - - - - - - 4,062.30 4062.30 377.54 500 Sqm 188,769 8.66
J LABOUR CHARGES 1,622,771 74.44

For Architecture Sft - 4,345.70 4,062.00 4,062.00 4,062.00 4,062.00 4,062.00 - 310.00 24965.70 24965.70 65 Sqm 1,622,771 74.44
Net Total 8,963,922 411.19
Salable Area in Sqm Sft 21,800
Cost per Sft 411.19 411
KK
Common Area
Total Qty Total Qty Rate Unit Amount Rate/Sqft

Converted
Units
259,972 11.93
4053.75 114.06 2,100 Cum 239,529 10.99
199.88 18.58 260 Sqm 4,830 0.22
420.00 39.03 400 Sqm 15,613 0.72
107,724 4.94
8072.50 750.23 46 Sqm 34,511 1.58
9167.38 851.99 46 Sqm 39,191 1.80
6656.00 618.59 55 Sqm 34,022 1.56
573,748 26.32
2082.50 193.54 700 Sqm 135,479 6.21
0.00 0.00 500 Sqm - 0.00
634.50 58.97 600 Sqm 35,381 1.62
350.25 32.55 300 Sqm 9,765 0.45
7050.00 655.20 600 Sqm 393,123 18.03
0.00 0.00 1,200 Sqm - 0.00
37,100 1.70
207.90 19.32 700 Sqm 13,525 0.62
0.00 0.00 500 Sqm - 0.00
381.72 35.48 600 Sqm 21,286 0.98
82.10 7.63 300 Sqm 2,289 0.11
217,498 9.98
8072.50 750.23 75 Sqm 56,267 2.58
8979.28 834.51 75 Sqm 62,588 2.87
7076.00 657.62 150 Sqm 98,643 4.52

38,000 1.74
0.00 0.00 15,000 Nos - 0.00

1.00 1.00 10,000 Nos 10,000 0.46
0.00 0.00 10,000 Nos - 0.00
0.00 0.00 10,000 Nos - 0.00
1.00 1.00 8,000 Nos 8,000 0.37
2.00 2.00 10,000 Nos 20,000 0.92
0.00 0.00 500 Sft - 0.00

0.00 0.00 400 Sft - 0.00
120,000 5.50
0.00 0.00 80 Kgs - 0.00
0.00 0.00 2,000 Rmt - 0.00
500.00 500.00 80 Kgs 40,000 1.83
1000.00 1000.00 80 Kgs 80,000 3.67
20,117 0.92
660.00 201.17 100 Rmt 20,117 0.92
188,769 8.66
0.00 0.00 800 Sqm - 0.00
4062.30 377.54 500 Sqm 188,769 8.66
302,621 13.88
4655.70 4655.70 65 Sqm 302,621 13.88
1,865,548 85.58
21,800
85.58 86
EXTERNAL - SUMMARY Date : 18-06-2012
No. Description Unit External Total Qty Total Qty Rate

Converted
Units
EXTERNAL - BREAKUP
A ELECTRICAL
1 Transformer, LT Panel & Meter Panel & DG No 1 1.00 1.00 700,000
2 Lift No 1 1.00 1.00 500,000
B WATER SUPPLY
1 Sump - 6000 Liters No. 1 1.00 1.00 60,000
2 Over Head Tank - 12000 Liters No. 1 1.00 1.00 120,000
C DRAINAGE
1 Septic tank (100 users) No 1 1.00 1.00 120,000
2 Man Holes No 3 3.00 3.00 10,000
D LANSCAPE WORKS
1 Alorund the Building LS 1 1.00 1.00 50,000
TOTAL OF EXTERNAL WORKS

Salable Area in Sqft Sft 21,800
Cost per Sft
KK
Date : 18-06-2012 Saleble Area
21,800
Unit Amount Rate/Sqft
1,200,000 55.05
Hyderabad Concept
No 700,000 32.11 100000 car park
50000 DG
No 500,000 22.94
180,000 8.26
No 60,000 2.75
No 120,000 5.50
150,000 6.88
No 120,000 5.50
No 30,000 1.38
50,000 2.29
LS 50,000 2.29
1,580,000 72.48
72.48 72
SUB STRUCTURE & SUPER STRUCTURE Date : 18-06-2012
Sub Structure & Super Structure Quantification Measurements for Full Structure Stilt 4345Sqft & 4062Sqftx5
No of Qty for Total
No. Description Unit Nos L B H Qty per Full
Units No of Units
A EARTH WORK
1 For Footings
FG1 Cft 3 5.00 6.25 7.00 656.25 1.00 656.250

FG2 Cft 2 4.50 5.25 7.00 330.75 1.00 330.750
FG3 Cft 4 4.50 5.25 7.00 661.50 1.00 661.500
FG4 Cft 4 4.00 4.75 7.00 532.00 1.00 532.000
FG7 Cft 1 4.75 5.50 7.00 182.88 1.00 182.875
FG9 Cft 3 7.00 8.00 7.00 1,176.00 1.00 1,176.000
FG11 Cft 1 7.25 8.25 7.00 418.69 1.00 418.688
FG12 Cft 6 5.00 5.75 7.00 1,207.50 1.00 1,207.500
FG13 Cft 1 4.75 6.00 7.00 199.50 1.00 199.500
FG14 Cft 8 4.75 5.50 7.00 1,463.00 1.00 1,463.000
FG15 Cft 1 5.50 6.75 7.00 259.88 1.00 259.875
FG19 Cft 1 6.00 7.25 7.00 304.50 1.00 304.500
FG21 Cft 1 5.25 6.50 7.00 238.88 1.00 238.875
FG27 Cft 1 5.25 6.00 7.00 220.50 1.00 220.500
FG28 Cft 1 4.25 5.00 7.00 148.75 1.00 148.750
FG29 Cft 1 6.75 5.50 7.00 259.88 1.00 259.875
FG38 Cft 1 4.75 5.50 7.00 182.88 1.00 182.875
Total 8,443
B SAND FILLING
1 For Footings
FG1 Cft 3 5.00 6.25 0.33 30.94 1.00 30.938

FG2 Cft 2 4.50 5.25 0.33 15.59 1.00 15.593
FG3 Cft 4 4.50 5.25 0.33 31.19 1.00 31.185
FG4 Cft 4 4.00 4.75 0.33 25.08 1.00 25.080
FG7 Cft 1 4.75 5.50 0.33 8.62 1.00 8.621
FG9 Cft 3 7.00 8.00 0.33 55.44 1.00 55.440
FG11 Cft 1 7.25 8.25 0.33 19.74 1.00 19.738
FG12 Cft 6 5.00 5.75 0.33 56.93 1.00 56.925
FG13 Cft 1 4.75 6.00 0.33 9.41 1.00 9.405
FG14 Cft 8 4.75 5.50 0.33 68.97 1.00 68.970
FG15 Cft 1 5.50 6.75 0.33 12.25 1.00 12.251
FG19 Cft 1 6.00 7.25 0.33 14.36 1.00 14.355
FG21 Cft 1 5.25 6.50 0.33 11.26 1.00 11.261
FG27 Cft 1 5.25 6.00 0.33 10.40 1.00 10.395
FG28 Cft 1 4.25 5.00 0.33 7.01 1.00 7.013
FG29 Cft 1 6.75 5.50 0.33 12.25 1.00 12.251
FG38 Cft 1 4.75 5.50 0.33 8.62 1.00 8.621
Total 398
C PCC WORKS
1 For Footings
FG1 Cft 3 5.00 6.25 0.33 30.94 1.00 30.938

FG2 Cft 2 4.50 5.25 0.33 15.59 1.00 15.593
FG3 Cft 4 4.50 5.25 0.33 31.19 1.00 31.185
FG4 Cft 4 4.00 4.75 0.33 25.08 1.00 25.080
FG7 Cft 1 4.75 5.50 0.33 8.62 1.00 8.621
FG9 Cft 3 7.00 8.00 0.33 55.44 1.00 55.440
FG11 Cft 1 7.25 8.25 0.33 19.74 1.00 19.738
FG12 Cft 6 5.00 5.75 0.33 56.93 1.00 56.925
FG13 Cft 1 4.75 6.00 0.33 9.41 1.00 9.405
FG14 Cft 8 4.75 5.50 0.33 68.97 1.00 68.970
FG15 Cft 1 5.50 6.75 0.33 12.25 1.00 12.251
FG19 Cft 1 6.00 7.25 0.33 14.36 1.00 14.355
FG21 Cft 1 5.25 6.50 0.33 11.26 1.00 11.261
FG27 Cft 1 5.25 6.00 0.33 10.40 1.00 10.395
FG28 Cft 1 4.25 5.00 0.33 7.01 1.00 7.013
FG29 Cft 1 6.75 5.50 0.33 12.25 1.00 12.251
FG38 Cft 1 4.75 5.50 0.33 8.62 1.00 8.621
Total 398
D RCC WORK
1 For Footings
FG1 Cft 3 5.00 6.25 1.50 140.63 1.00 140.625

Cft 3 5.00 6.25 0.96 90.00 1.00 90.000
FG2 Cft 2 4.50 5.25 0.75 35.44 1.00 35.438
Cft 2 4.50 5.25 0.75 35.44 1.00 35.438
FG3 Cft 4 4.50 5.25 1.08 102.06 1.00 102.060
Cft 4 4.50 5.25 0.83 78.72 1.00 78.719
FG4 Cft 4 4.00 4.75 0.83 63.31 1.00 63.308
Cft 4 4.50 4.75 0.71 60.71 1.00 60.705
FG7 Cft 1 4.75 5.50 0.50 13.06 1.00 13.063
Cft 1 4.75 5.50 0.88 22.86 1.00 22.859
FG9 Cft 3 7.00 8.00 0.75 126.00 1.00 126.000
Cft 3 7.00 8.00 1.33 223.44 1.00 223.440
FG11 Cft 1 7.25 8.25 0.50 29.91 1.00 29.906
Cft 1 7.25 8.25 1.46 87.33 1.00 87.326
FG12 Cft 6 5.00 5.75 0.83 143.18 1.00 143.175
Cft 6 5.00 5.75 0.96 165.60 1.00 165.600
FG13 Cft 1 4.75 6.00 1.58 45.03 1.00 45.030
Cft 1 4.75 6.00 0.92 26.22 1.00 26.220
FG14 Cft 8 4.75 5.50 1.00 209.00 1.00 209.000
Cft 8 4.75 5.50 0.88 182.88 1.00 182.875
FG15 Cft 1 5.50 6.75 0.75 27.84 1.00 27.844
Cft 1 5.50 6.75 1.00 37.13 1.00 37.125
FG19 Cft 1 6.00 7.25 1.00 43.50 1.00 43.500
Cft 1 6.00 7.25 1.21 52.64 1.00 52.635
FG21 Cft 1 5.25 6.50 1.33 45.39 1.00 45.386
Cft 1 5.25 6.50 1.04 35.49 1.00 35.490
FG27 Cft 1 5.25 6.00 0.75 23.63 1.00 23.625
Cft 1 5.25 6.00 1.00 31.50 1.00 31.500
FG28 Cft 1 4.25 5.00 1.17 24.86 1.00 24.863
Cft 1 4.25 5.00 0.79 16.79 1.00 16.788
FG29 Cft 1 6.75 5.50 1.17 43.44 1.00 43.436
Cft 1 6.75 5.50 0.79 29.33 1.00 29.329
FG38 Cft 1 4.75 5.50 1.58 41.28 1.00 41.278
Cft 1 4.75 5.50 0.92 24.04 1.00 24.035
Total 2,358
2 For Columns upto Plinth Beam
CG1 Cft 3 1.50 0.75 6.00 20.25 1.00 20.250

CG2 Cft 1 1.50 0.75 6.00 6.75 1.00 6.750
CG3 Cft 2 1.50 0.75 6.00 13.50 1.00 13.500
CG4 Cft 3 1.50 0.75 6.00 20.25 1.00 20.250
CG5 Cft 3 1.50 0.75 6.00 20.25 1.00 20.250
CG6 Cft 1 1.50 0.75 6.00 6.75 1.00 6.750
CG7 Cft 2 1.50 0.75 6.00 13.50 1.00 13.500
CG8 Cft 5 1.50 0.75 6.00 33.75 1.00 33.750
CG9 Cft 1 1.50 0.75 6.00 6.75 1.00 6.750
CG10 Cft 1 1.50 0.75 6.00 6.75 1.00 6.750
CG11 Cft 1 1.50 0.75 6.00 6.75 1.00 6.750
CG12 Cft 1 1.50 0.75 6.00 6.75 1.00 6.750
CG13 Cft 1 1.50 0.75 6.00 6.75 1.00 6.750
CG14 Cft 2 1.50 0.75 6.00 13.50 1.00 13.500
CG15 Cft 6 2.00 0.75 6.00 54.00 1.00 54.000
CG16 Cft 1 2.00 0.75 6.00 9.00 1.00 9.000
CG17 Cft 1 1.50 0.75 6.00 6.75 1.00 6.750
CG18 Cft 1 2.00 0.75 6.00 9.00 1.00 9.000
CG19 Cft 1 2.00 0.75 6.00 9.00 1.00 9.000
CG20 Cft 2 2.00 1.00 6.00 24.00 1.00 24.000
CG21 Cft 1 2.00 1.00 6.00 12.00 1.00 12.000
CG22 Cft 1 2.00 1.00 6.00 12.00 1.00 12.000
Total 318
3 For Plinth Beam
PB1 Cft 1 7.60 0.75 1.00 5.70 1.00 5.700

PB2 Cft 1 12.00 0.75 1.00 9.00 1.00 9.000
PB3 Cft 1 8.75 0.75 1.00 6.56 1.00 6.563
PB4 Cft 1 6.50 0.75 1.00 4.88 1.00 4.875
PB5 Cft 1 6.50 0.75 1.00 4.88 1.00 4.875
PB6 Cft 1 13.08 0.75 1.00 9.81 1.00 9.810
PB7 Cft 1 8.75 0.75 1.00 6.56 1.00 6.563
PB8, PB10, PB27, PB29 Cft 4 21.83 0.75 1.50 98.25 1.00 98.249
PB9, PB11, PB28, PB30 Cft 4 9.50 0.75 1.00 28.50 1.00 28.500
PB12, PB19,PB31 Cft 3 7.58 0.75 1.00 17.06 1.00 17.062
PB13, PB20, PB32 Cft 3 12.00 0.75 1.00 27.00 1.00 27.000
PB14, PB21, PB33 Cft 3 8.75 0.75 1.00 19.69 1.00 19.688
PB15, PB22, PB34 Cft 3 6.50 0.75 1.00 14.63 1.00 14.625
PB16, PB23, PB35 Cft 3 6.50 0.75 1.00 14.63 1.00 14.625
PB17, PB24, PB36 Cft 3 13.08 0.75 1.00 29.44 1.00 29.437
PB18, PB25, PB37 Cft 3 8.75 0.75 1.00 19.69 1.00 19.688
PB26 Cft 1 6.50 0.75 1.00 4.88 1.00 4.875
PB38 Cft 1 23.83 0.75 1.50 26.81 1.00 26.812
PB39 Cft 1 7.00 0.75 1.00 5.25 1.00 5.250
PB40 Cft 1 23.83 0.75 1.50 26.81 1.00 26.809
PB41, PB58 Cft 2 10.00 0.75 1.00 15.00 1.00 15.000
PB42, PB59 Cft 2 13.08 0.75 1.00 19.62 1.00 19.625
PB43, PB60 Cft 2 10.00 0.75 1.00 15.00 1.00 15.000
PB60, PB61 Cft 2 13.08 0.75 1.00 19.62 1.00 19.625
PB45, PB63 Cft 2 10.00 0.75 1.00 15.00 1.00 15.000
PB46, PB59 Cft 2 13.08 0.75 1.00 19.62 1.00 19.625
PB47, PB65 Cft 2 10.00 0.75 1.00 15.00 1.00 15.000
PB48, PB66 Cft 2 13.08 0.75 1.00 19.62 1.00 19.625
PB49 Cft 1 8.83 0.75 1.00 6.62 1.00 6.625
PB50 Cft 1 13.50 0.75 1.00 10.13 1.00 10.125
PB51 Cft 1 7.00 0.75 1.00 5.25 1.00 5.250
PB52 Cft 1 9.25 0.75 1.00 6.94 1.00 6.938
PB53 Cft 1 12.38 0.75 1.00 9.28 1.00 9.281
PB54 Cft 1 23.83 0.75 1.50 26.81 1.00 26.812
PB55 Cft 1 7.00 0.75 1.00 5.25 1.00 5.250
PB56 Cft 1 5.00 0.75 1.00 3.75 1.00 3.750
PB57 Cft 1 18.08 0.75 1.50 20.34 1.00 20.343
PB67 Cft 1 8.83 0.75 1.00 6.62 1.00 6.625
PB68 Cft 1 13.50 0.75 1.00 10.13 1.00 10.125
PB69 Cft 1 7.00 0.75 1.00 5.25 1.00 5.250
PB70 Cft 1 9.25 0.75 1.00 6.94 1.00 6.938
PB71 Cft 1 12.38 0.75 1.00 9.28 1.00 9.281
Total 467 651
4 For Columns, Beam & Slabs in Stilt Floor (1st Slab)
CG1 Cft 3 1.50 0.75 10.00 33.75 1.00 33.750

CG2 Cft 1 1.50 0.75 10.00 11.25 1.00 11.250
CG3 Cft 2 1.50 0.75 10.00 22.50 1.00 22.500
CG4 Cft 3 1.50 0.75 10.00 33.75 1.00 33.750
CG5 Cft 3 1.50 0.75 10.00 33.75 1.00 33.750
CG6 Cft 1 1.50 0.75 10.00 11.25 1.00 11.250
CG7 Cft 2 1.50 0.75 10.00 22.50 1.00 22.500
CG8 Cft 5 1.50 0.75 10.00 56.25 1.00 56.250
CG9 Cft 1 1.50 0.75 10.00 11.25 1.00 11.250
CG10 Cft 1 1.50 0.75 10.00 11.25 1.00 11.250
CG11 Cft 1 1.50 0.75 10.00 11.25 1.00 11.250
CG12 Cft 1 1.50 0.75 10.00 11.25 1.00 11.250
CG13 Cft 1 1.50 0.75 10.00 11.25 1.00 11.250
CG14 Cft 2 1.50 0.75 10.00 22.50 1.00 22.500
CG15 Cft 6 2.00 0.75 10.00 90.00 1.00 90.000
CG16 Cft 1 2.00 0.75 10.00 15.00 1.00 15.000
CG17 Cft 1 1.50 0.75 10.00 11.25 1.00 11.250
CG18 Cft 1 2.00 0.75 10.00 15.00 1.00 15.000
CG19 Cft 1 2.00 0.75 10.00 15.00 1.00 15.000
CG20 Cft 2 2.00 1.00 10.00 40.00 1.00 40.000
CG21 Cft 1 2.00 1.00 10.00 20.00 1.00 20.000 RCC Col
CG22 Cft 1 2.00 1.00 10.00 20.00 1.00 20.000 530.000
For All Beams Cft 1 467.01 0.75 1.00 350.25 1.00 350.255 RCC B&S
Full Slab Area Cft 1 4345.70 0.38 1,629.64 1.00 1,629.638 1,863.642
Total 2,510
536
5 For Columns, Beam & Slabs in First Floor (2nd Slab) 0.375
1005
Qty B/F from Stilt Floor (Slab Area 4062Sqft) Cft 1 2,393.64 1.00 2,393.642
Total 2,394
6 For Columns, Beam & Slabs in Second Floor (3rd Slab)
Total 2,394
7 For Columns, Beam & Slabs in Third Floor (4th Slab)
Total 2,394
8 For Columns, Beam & Slabs in Fourth Floor (5th Slab)
Total 2,394
9 For Columns, Beam & Slabs in Fifth Floor (6th Slab)
Total 2,394
10 For Columns, Beam & Slabs in Terrace Floor
Qty w.r.t for Stilt Ratio 310/4345 Cft 1 170.78 1.00 170.778
Total 171
E REINFORCEMNT
1 For Sub Structure
For Footings, Cols upto Plinth & Plinth Beams Kgs 1 7,000.00 1.00 7,000.000
Total 7,000
2 For Stilt Floor (1st Slab)
For Stilt Floor (Cols + Beams + Slabs) Kgs 1 4345.00 2.50 10,862.50 1.00 10,862.500
Total 10,863
3 For First Floor (2nd Slab)
Total 10,155
4 For Second Floor (3rd Slab)
Total 10,155
5 For Third Floor (4th Slab)
Total 10,155
6 For Fourth Floor (5th Slab)
Total 10,155
7 For Fifth Floor (6th Slab)
Total 10,155
8 For Terrace Floor
For Stilt Floor (Cols + Beams + Slabs) Kgs 1 310.00 2.50 775.00 1.00 775.000
Total 775
UNIT-1 Date : 18-06-2012
TYPICAL FLOOR UNIT-1 - 2BHK
only unit Area excluding common area
Archtectural Quantification Measurements for One Unit 2 Bedroom - 872.3 Sq.ft
Qty per No of Qty for Total No
No. Description Unit Nos L B H
Flat Units of Units
A MASONARY WORKS
1 230mm wall
East Side Bed Room Cft 1 12.50 0.75 8.50 79.69 1.00 79.688
Deduct Window Cft (1) 4.50 0.75 4.00 (13.50) 1.00 (13.500)
Deduct Columns Cft (2) 1.50 0.75 8.50 (19.13) 1.00 (19.125)
East Side Kitchen Cft 1 7.75 0.75 8.50 49.41 1.00 49.406
North Side Cft 1 25.40 0.75 8.50 161.93 1.00 161.925
Deduct Ventilator Cft (1) 2.00 0.75 2.00 (3.00) 1.00 (3.000)
South Side Cft 1 15.50 0.75 8.50 98.81 1.00 98.813
West Side Cft 1 34.60 0.75 8.50 220.58 1.00 220.575
Deduct Door Cft (1) 3.50 0.75 7.00 (18.38) 1.00 (18.375)
TOTAL Cft 424.406
2 115mm wall
H-Balcony Sft 1 10.00 9.50 95.00 1.00 95.000
Deduct Door Sft (1) 3.00 7.00 (21.00) 1.00 (21.000)
Deduct Window Sft (1) 3.00 4.00 (12.00) 1.00 (12.000)
H-NE Bed Sft 1 11.50 9.50 109.25 1.00 109.250
Deduct Door Sft (1) 2.75 7.00 (19.25) 1.00 (19.250)
H-Kit Sft 1 10.50 9.50 99.75 1.00 99.750
H-Liv Sft 1 18.25 8.50 155.13 1.00 155.125
Deduct Opening Sft (1) 4.50 7.00 (31.50) 1.00 (31.500)
H-SW Bed Sft 1 9.00 8.50 76.50 1.00 76.500
Deduct Door Sft (1) 2.75 7.00 (19.25) 1.00 (19.250)
V-NE Bed Sft 1 13.50 8.50 114.75 1.00 114.750
Deduct Door Sft (1) 3.00 7.00 (21.00) 1.00 (21.000)
V-Liv Sft 1 10.30 8.50 87.55 1.00 87.550
V-Kit Sft 1 13.80 8.50 117.30 1.00 117.300
V-Kit Sft 1 9.00 8.50 76.50 1.00 76.500
Deduct Door Sft (1) 3.00 7.00 (21.00) 1.00 (21.000)
TOTAL Sft 765.725
3 Mesh Work
H-Balcony Drop Sft 1 10.00 3.00 30.00 1.00 30.000
H-Utility Drop Sft 1 9.00 3.00 27.00 1.00 27.000
TOTAL Sft 57.000
B FINISHES
1 Ceiling Plaster
NE Bed Sft 1 11.50 9.00 103.50 1.00 103.500
Balcony Sft 1 10.00 4.00 40.00 1.00 40.000
Kit Sft 1 7.00 9.00 63.00 1.00 63.000
Utility Sft 1 4.00 10.00 40.00 1.00 40.000
Toilet-N Sft 1 10.00 4.00 40.00 1.00 40.000
Dining Sft 1 10.00 10.00 100.00 1.00 100.000
Sft 2 1.50 4.00 12.00 1.00 12.000
Toilet-S Sft 1 10.00 4.00 40.00 1.00 40.000
Living Sft 1 18.25 10.00 182.50 1.00 182.500
SW Bed Sft 1 14.25 10.00 142.50 1.00 142.500
TOTAL Sft 763.500

2 Internal Wall Plastering
North Side Sft 1 12.50 8.50 106.25 1.00 106.250
Deduct Columns Sft (2) 1.50 8.50 (25.50) 1.00 (25.500)
East Side Kitchen Sft 1 7.75 8.50 65.88 1.00 65.875
North Side Sft 1 25.40 8.50 215.90 1.00 215.900
Deduct Ventilator Sft (1) 2.00 2.00 (4.00) 1.00 (4.000)
South Side Side Sft 1 15.50 8.50 131.75 1.00 131.750
West Side Cft 1 34.60 8.50 294.10 1.00 294.100
Deduct Door Cft (1) 3.50 7.00 (24.50) 1.00 (24.500)
Deduct Window Cft (1) 3.00 4.00 (12.00) 1.00 (12.000)
Deduct Columns Cft (4) 1.50 8.50 (51.00) 1.00 (51.000)
2sides
H-Balcony Sft 1 10.00 2.00 9.50 95.00 1.00 95.000
Deduct Door Sft (1) 3.00 2.00 7.00 (21.00) 1.00 (21.000)
Deduct Window Sft (1) 3.00 2.00 4.00 (12.00) 1.00 (12.000)
H-NE Bed Sft 1 11.50 2.00 9.50 109.25 1.00 109.250
Deduct Door Sft (1) 2.75 2.00 7.00 (19.25) 1.00 (19.250)
H-Kit Sft 1 10.50 2.00 9.50 99.75 1.00 99.750
H-Liv Sft 1 18.25 2.00 8.50 155.13 1.00 155.125
Deduct Opening Sft (1) 4.50 2.00 7.00 (31.50) 1.00 (31.500)
H-SW Bed Sft 1 9.00 2.00 8.50 76.50 1.00 76.500
Deduct Door Sft (1) 2.75 2.00 7.00 (19.25) 1.00 (19.250)
V-NE Bed Sft 1 13.50 2.00 8.50 114.75 1.00 114.750
Deduct Door Sft (1) 3.00 2.00 7.00 (21.00) 1.00 (21.000)
V-Liv Sft 1 10.30 2.00 8.50 87.55 1.00 87.550
V-Kit Sft 1 13.80 2.00 8.50 117.30 1.00 117.300
V-Kit Sft 1 9.00 2.00 8.50 76.50 1.00 76.500
Deduct Door Sft (1) 3.00 2.00 7.00 (21.00) 1.00 (21.000)
TOTAL Sft 1,331.600
3 External Plastering
North+East Sft 1 42.000 10.000 420.00 1.00 420.000
East Sft 1 11.750 10.000 117.50 1.00 117.500
South Sft 1 9.000 10.000 90.00 1.00 90.000
TOTAL Sft 627.500
C FLOOR FINISHES
NE Bed Sft 1 11.50 9.00 103.50 1.00 103.500 Vit
Balcony Sft 1 10.00 4.00 40.00 1.00 40.000 Cer
Kit Sft 1 7.00 9.00 63.00 1.00 63.000 Vit
Utility Sft 1 4.00 10.00 40.00 1.00 40.000 Cer
Toilet-N Sft 1 10.00 4.00 40.00 1.00 40.000 Cer
Dining Sft 1 10.00 10.00 100.00 1.00 100.000 Vit
Sft 2 1.50 4.00 12.00 1.00 12.000 Vit
Toilet-S Sft 1 10.00 4.00 40.00 1.00 40.000 Cer
Living Sft 1 18.25 10.00 182.50 1.00 182.500 Vit
SW Bed Sft 1 14.25 10.00 142.50 1.00 142.500 Vit
Kitchen Counter Sft 1 15.75 1.75 27.56 1.00 27.563 Granite
TOTAL VITRIFIED Sft 603.500 Vitrified

TOTAL CERAMIC Sft 160.000 Ceramic
TOTAL GRANITE Sft 27.563 Granite
D SKIRTING & DADOING

NE Bed Sft 2 11.50 0.33 7.59 1.00 7.590 Vit
Sft 2 9.00 0.33 5.94 1.00 5.940 Vit
Balcony Sft 2 10.00 0.33 6.60 1.00 6.600 Cer
Sft 2 4.00 0.33 2.64 1.00 2.640 Cer
Kit Sft 2 7.00 0.33 4.62 1.00 4.620 Vit
Sft 2 9.00 0.33 5.94 1.00 5.940 Vit
Utility Sft 2 4.00 3.00 24.00 1.00 24.000 Cer
Sft 2 10.00 3.00 60.00 1.00 60.000 Cer
Toilet-N Sft 2 10.00 7.00 140.00 1.00 140.000 Cer
Sft 2 4.00 7.00 56.00 1.00 56.000 Cer
Dining Sft 2 10.00 0.33 6.60 1.00 6.600 Vit
Sft 2 10.00 0.33 6.60 1.00 6.600 Vit
Sft 4 1.50 0.33 1.98 1.00 1.980 Vit
Sft 4 4.00 0.33 5.28 1.00 5.280 Vit
Toilet-S Sft 2 10.00 7.00 140.00 1.00 140.000 Cer
Sft 2 4.00 7.00 56.00 1.00 56.000 Cer
Living Sft 2 18.25 0.33 12.05 1.00 12.045 Vit
Sft 2 10.00 0.33 6.60 1.00 6.600 Vit
SW Bed Sft 2 14.25 0.33 9.41 1.00 9.405 Vit
Sft 2 10.00 0.33 6.60 1.00 6.600 Vit
Kitchen Platform Sft 1 12.50 3.00 37.50 1.00 37.500 Cer

E PAINTING
1 Ceiling
Quantity Equal to Ceiling Plaster Sft 763.500
TOTAL Sft 763.500
2 Internal Painting
Qty = Int Plaster deduct Skirting/Dado +Mesh Sft 786.660
TOTAL Sft 786.660
3 External Painting
Qty = External Plastering+Mesh Sft 684.500
TOTAL Sft 684.500
F DOORS & WINDOWS
1 Doors
Main Door - Single Shutter (3'-6"x7'-0") Sft 1 3.600 7.000 25.20 1.00 25.200
Bed Room Door - Single Shutter (3'-0"x7'-0") Sft 2 3.000 7.000 42.00 1.00 42.000
Balcony Room Door - Single Shutter (3'-0"x7'-0") Sft 1 3.000 7.000 21.00 1.00 21.000
Utility Door - Double Shutter (3'-0"x7'-0") Sft 1 3.000 7.000 21.00 1.00 21.000
Toilet Door - Single Shutter (2'-9"x7'-0") Sft 2 2.750 7.000 38.50 1.00 38.500
TOTAL Sft 147.700
2 Windows
Living Sft 1 3.000 4.000 12.00 1.00 12.000
Living Sft 1 4.250 4.000 17.00 1.00 17.000
NE Bed Sft 1 3.000 4.000 12.00 1.00 12.000
NE Bed Sft 1 4.500 4.000 18.00 1.00 18.000
Dining Sft 1 3.000 4.000 12.00 1.00 12.000
Kit Sft 1 3.000 4.000 12.00 1.00 12.000
SW Bed Sft 1 4.250 4.000 17.00 1.00 17.000
TOTAL Sft 100.000
3 Vetilator
North Toilet Sft 1 2.000 2.000 4.00 1.00 4.000
South Toilet Sft 1 2.000 2.000 4.00 1.00 4.000
TOTAL Sft 8.000
4 MS Grills Sft Per Sft Considering 3'x4' window

Windows Kgs 1 100.000 1.600 160.00 1.00 160.000 10MMX10MM Sq
Ventilators Kgs 1 8.000 1.000 8.00 1.00 8.000 10MMX10MM Sq
20MMX4MM FL
TOTAL Kgs 168.000
5 Balcony Handrail
MS Railing Rft 10.000 10.000 1.00 10.000
TOTAL Rft 10.000
G TOILET WATER PROOFING
N-Toilet Sft 1 10.000 4.000 40.00 1.00 40.000

S-Toilet Sft 1 9.000 4.000 36.00 1.00 36.000
TOTAL Sft 76.000

UNIT 3 Date : 18-06-2012
TYPICAL FLOOR UNIT 3 - 2BHK
only unit Area excluding common area
Archtectural Quantification Measurements for One Unit 2 Bedroom - 872.3 Sq.ft
No of Qty for Total No
No. Description Unit Nos L B H Qty per Flat
Units of Units
A MASONARY WORKS
1 230mm wall
East Side Cft 1 34.60 0.75 8.50 220.58 1.00 220.575
Deduct Door Cft (1) 3.50 0.75 7.00 (18.38) 1.00 (18.375)
West Side Cft 1 34.60 0.75 8.50 220.58 1.00 220.575
North Side Cft 1 11.00 0.75 8.50 70.13 1.00 70.125
South Side Cft 1 15.50 0.75 8.50 98.81 1.00 98.813
TOTAL Cft 447.056
2 115mm wall
H-Kit Sft 1 10.50 9.50 99.75 1.00 99.750
H-NW Bed Sft 1 18.50 8.50 157.25 1.00 157.250
H-SW Bed Sft 1 9.50 8.50 80.75 1.00 80.750
Deduct Door Sft (1) 2.75 7.00 (19.25) 1.00 (19.250)
H-SW Toilet Sft 1 5.00 9.50 47.50 1.00 47.500
Deduct Door Sft (1) 2.75 7.00 (19.25) 1.00 (19.250)
V-NE Balcony Sft 1 13.50 8.50 114.75 1.00 114.750
Deduct Door Sft (1) 3.00 7.00 (21.00) 1.00 (21.000)
V-NW Bed Sft 1 10.00 8.50 85.00 1.00 85.000
Deduct Door Sft (1) 3.00 7.00 (21.00) 1.00 (21.000)
V-W Toilet Sft 1 10.50 8.50 89.25 1.00 89.250
V-Kit Sft 1 13.50 8.50 114.75 1.00 114.750
V-Utility Sft 1 9.00 9.50 85.50 1.00 85.500
Deduct Door Sft (1) 3.00 7.00 (21.00) 1.00 (21.000)
Deduct Windows Sft (2) 1.50 4.00 (12.00) 1.00 (12.000)
TOTAL Sft 687.000
3 Mesh Work
H-Balcony Drop Sft 1 13.50 3.00 40.50 1.00 40.500
H-Utility Drop Sft 1 9.00 3.00 27.00 1.00 27.000
TOTAL Sft 67.500
B FINISHES
1 Ceiling Plaster
Balcony Sft 1 4.00 13.50 54.00 1.00 54.000
Dining Sft 1 18.25 13.50 246.38 1.00 246.375
Sft 1 2.00 4.00 8.00 1.00 8.000
Sft 1 5.00 4.00 20.00 1.00 20.000
Kitchen Sft 1 7.00 9.00 63.00 1.00 63.000
Utility Sft 1 4.00 9.00 36.00 1.00 36.000
S-Toilet Sft 1 8.50 4.00 34.00 1.00 34.000
NW-Bed Sft 1 13.00 10.00 130.00 1.00 130.000
W-Toilet Sft 1 5.00 6.00 30.00 1.00 30.000
SW-Bed Sft 1 14.00 10.00 140.00 1.00 140.000
TOTAL Sft 761.375

East Side Sft 1 34.60 8.50 294.10 1.00 294.100
Deduct Door Sft (1) 3.50 7.00 (24.50) 1.00 (24.500)
West Side Sft 1 34.60 8.50 294.10 1.00 294.100
North Side Sft 1 11.00 8.50 93.50 1.00 93.500
South Side Sft 1 15.50 8.50 131.75 1.00 131.750
2sides
H-Kit Sft 1 10.50 2.00 9.50 99.75 1.00 99.750
H-NW Bed Sft 1 18.50 2.00 8.50 157.25 1.00 157.250
H-SW Bed Sft 1 9.50 2.00 8.50 80.75 1.00 80.750
Deduct Door Sft (1) 2.75 2.00 7.00 (19.25) 1.00 (19.250)
H-SW Toilet Sft 1 5.00 2.00 9.50 47.50 1.00 47.500
Deduct Door Sft (1) 2.75 2.00 7.00 (19.25) 1.00 (19.250)
V-NE Balcony Sft 1 13.50 2.00 8.50 114.75 1.00 114.750
Deduct Door Sft (1) 3.00 2.00 7.00 (21.00) 1.00 (21.000)
Deduct Window Sft (1) 4.50 2.00 4.00 (18.00) 1.00 (18.000)
V-NW Bed Sft 1 10.00 2.00 8.50 85.00 1.00 85.000
Deduct Door Sft (1) 3.00 2.00 7.00 (21.00) 1.00 (21.000)
V-W Toilet Sft 1 10.50 2.00 8.50 89.25 1.00 89.250
V-Kit Sft 1 13.50 2.00 8.50 114.75 1.00 114.750
V-Utility Sft 1 9.00 2.00 9.50 85.50 1.00 85.500
Deduct Door Sft (1) 3.00 2.00 7.00 (21.00) 1.00 (21.000)
Deduct Windows Sft (2) 1.50 2.00 4.00 (12.00) 1.00 (12.000)
TOTAL Sft 1,283.075
North+West+South Sft 1 61.000 10.000 610.00 1.00 610.000
TOTAL Sft 610.000
C FLOOR FINISHES
Balcony Sft 1 4.00 13.50 54.00 1.00 54.000 Cer
Dining Sft 1 18.25 13.50 246.38 1.00 246.375 Vit
Sft 1 2.00 4.00 8.00 1.00 8.000 Vit
Sft 1 5.00 4.00 20.00 1.00 20.000 Vit
Kitchen Sft 1 7.00 9.00 63.00 1.00 63.000 Vit
Utility Sft 1 4.00 9.00 36.00 1.00 36.000 Cer
S-Toilet Sft 1 8.50 4.00 34.00 1.00 34.000 Cer
NW-Bed Sft 1 13.00 10.00 130.00 1.00 130.000 Vit
W-Toilet Sft 1 5.00 6.00 30.00 1.00 30.000 Cer
SW-Bed Sft 1 14.00 10.00 140.00 1.00 140.000 Vit
Kitchen Counter Sft 1 15.75 1.75 27.56 1.00 27.563 Granite

TOTAL GRANITE Sft 27.563 Granite

Balcony Sft 2 4.00 0.33 2.64 1.00 2.640 Cer
Sft 2 13.50 0.33 8.91 1.00 8.910 Cer
Dining Sft 2 18.25 0.33 12.05 1.00 12.045 Vit
Sft 2 13.50 0.33 8.91 1.00 8.910 Vit
Sft 2 2.00 0.33 1.32 1.00 1.320 Vit
Sft 2 4.00 0.33 2.64 1.00 2.640 Vit
Sft 2 5.00 0.33 3.30 1.00 3.300 Vit
Sft 2 4.00 0.33 2.64 1.00 2.640 Vit
Kitchen Sft 2 7.00 0.33 4.62 1.00 4.620 Vit
Sft 2 9.00 0.33 5.94 1.00 5.940 Vit
Utility Sft 2 4.00 3.00 24.00 1.00 24.000 Cer
Sft 2 9.00 3.00 54.00 1.00 54.000 Cer
S-Toilet Sft 2 8.50 7.00 119.00 1.00 119.000 Cer
Sft 2 4.00 7.00 56.00 1.00 56.000 Cer
NW-Bed Sft 2 13.00 0.33 8.58 1.00 8.580 Vit
Sft 2 10.00 0.33 6.60 1.00 6.600 Vit
W-Toilet Sft 2 5.00 7.00 70.00 1.00 70.000 Cer
Sft 2 6.00 7.00 84.00 1.00 84.000 Cer
SW-Bed Sft 2 14.00 0.33 9.24 1.00 9.240 Vit
Sft 2 10.00 0.33 6.60 1.00 6.600 Vit
Kitchen Platform Sft 1 12.75 3.00 38.25 1.00 38.250 Cer

E PAINTING
1 Ceiling
TOTAL Sft 761.375
2 Internal Painting
Qty = Int Plaster deduct Skirting/Dado+Mesh Sft 821.340
TOTAL Sft 821.340
3 External Painting
Qty = External Plastering+Mesh Sft 677.500
TOTAL Sft 677.500
F DOORS & WINDOWS
1 Doors
Main Door - Single Shutter (3'-6"x7'-0") Sft 1 3.600 7.000 25.20 1.00 25.200
Bed Room Door - Single Shutter (3'-0"x7'-0") Sft 2 3.000 7.000 42.00 1.00 42.000
Balcony Room Door - Single Shutter (3'-0"x7'-0") Sft 1 3.000 7.000 21.00 1.00 21.000
Utility Door - Double Shutter (3'-0"x7'-0") Sft 1 3.000 7.000 21.00 1.00 21.000
Toilet Door - Single Shutter (2'-9"x7'-0") Sft 2 2.750 7.000 38.50 1.00 38.500
TOTAL Sft 147.700
2 Windows
Living Sft 1 4.500 4.000 18.00 1.00 18.000
Kit Sft 2 1.500 4.000 12.00 1.00 12.000
SW-Bed Sft 1 3.750 4.000 15.00 1.00 15.000
NW-Bed Sft 1 4.500 4.000 18.00 1.00 18.000
Balcony Sft 1 4.500 4.000 18.00 1.00 18.000
TOTAL Sft 81.000
3 Vetilator
North Toilet Sft 1 2.000 2.000 4.00 1.00 4.000
West Toilet Sft 1 2.000 2.000 4.00 1.00 4.000
TOTAL Sft 8.000
4 MS Grills Sft Per Sft Considering 3'x4' window

Windows Kgs 1 81.000 1.600 129.60 1.00 129.600 10MMX10MM S
Ventilators Kgs 1 8.000 1.000 8.00 1.00 8.000 10MMX10MM S
20MMX4MM FL
TOTAL Kgs 137.600
5 Balcony Handrail
MS Railing Rft 13.500 13.500 1.00 13.500
TOTAL Rft 13.500
G TOILET WATER PROOFING
W-Toilet Sft 1 5.000 6.000 30.00 1.00 30.000

S-Toilet Sft 1 8.500 4.000 34.00 1.00 34.000
TOTAL Sft 64.000

COMMON AREA Date : 18-06-2012
TYPICAL FLOOR COMMON AREA
Archtectural Quantification Measurements for One Floor COMMON - 498.7 Sq.ft

Qty per No of Qty for Total
Flat Units No of Units
A MASONARY WORKS
1 Mesh Work
Staircase Mid Landing (Drop+Railing) Sft 1 7.00 6.00 42.00 1.00 42.000
Corridor North End (Drop+Railing) Sft 1 7.00 6.00 42.00 1.00 42.000
TOTAL Sft 84.000
B FINISHES
1 Ceiling Plaster
Corridor + Staircase Sft 1 73.00 7.00 511.00 1.00 511.000
TOTAL Sft 511.000

Corridor + Staircase Sft 2 73.00 9.50 1,387.00 1.00 1,387.000
TOTAL Sft 1,387.000
Drop Wall Sft
TOTAL Sft -
C FLOOR FINISHES
Corridor Sft 1 59.50 7.00 416.50 1.00 416.500 Vit
Staircase Sft 1 11.75 9.00 105.75 1.00 105.750 Marble

TOTAL MARBLE Sft 105.750 Marble

Corridor Sft 2 59.50 0.33 39.27 1.00 39.270 Vit
Sft 1 7.00 0.33 2.31 1.00 2.310 Vit
Staircase Sft 10 7.00 0.50 35.00 1.00 35.000 Marble
Sft 2 12.00 1.00 24.00 1.00 24.000 Marble
Sft 2 3.50 0.33 2.31 1.00 2.310 Marble
Sft 1 7.00 0.33 2.31 1.00 2.310 Marble

TOTAL MARBLE Sft 63.620 Marble
E PAINTING
1 Ceiling
TOTAL Sft 511.000
2 Internal Painting
Qty = Int Plaster deduct Skirting/Dado = Mesh Sft 1,365.800
TOTAL Sft 1,365.800
3 External Painting
Qty = External Plastering +Mesh Sft 84.000
TOTAL Sft 84.000
4 Cornices
Corridor Rft 132.000
TOTAL Rft 132.000

TERRACE Date : 18-06-2012
TERRACE FLOOR
Archtectural Quantification Measurements for Terrace TERRACE - 4062.3 Sq.ft

Qty per No of Qty for Total No of
Flat Units Units
A MASONARY WORKS
1 230mm wall
East Side Cft 1 353.00 0.75 3.00 794.25 1.00 794.250
S/c Head Room Cft 2 12.00 0.75 8.00 144.00 1.00 144.000
2 7.00 0.75 8.00 84.00 1.00 84.000
Deduct Door Cft (1) 3.00 0.75 7.00 (15.75) 1.00 (15.750)
Lift Machine Room Cft 2 11.00 0.75 15.00 247.50 1.00 247.500
Cft 2 17.00 0.75 15.00 382.50 1.00 382.500
Deduct Door Cft (1) 3.00 0.75 7.00 (15.75) 1.00 (15.750)
TOTAL Cft 1,620.750
B FINISHES
1 Ceiling Plaster
Staircase Head Room Sft 1 12.00 7.00 84.00 1.00 84.000
Lift Machine Room Sft 1 11.00 17.00 187.00 1.00 187.000
Sft 1 6.50 5.00 32.50 1.00 32.500
TOTAL Sft 303.500

Staircase Sft 2 12.00 8.00 192.00 1.00 192.000
Sft 2 7.00 8.00 112.00 1.00 112.000
Sft 2 17.00 14.00 476.00 1.00 476.000
TOTAL Sft 1,088.000
Staircase Sft 2 12.00 8.00 192.00 1.00 192.000
Sft 2 7.00 8.00 112.00 1.00 112.000
Sft 2 17.00 14.00 476.00 1.00 476.000
TOTAL Sft 1,088.000
C FLOOR FINISHES
Staircase Sft 1 12.00 7.00 84.00 1.00 84.000 CC
Lift Machine Room Sft 1 11.00 17.00 187.00 1.00 187.000 CC
Sft 1 6.50 5.00 32.50 1.00 32.500 CC
TOTAL Sft 303.500 CC

Staircase Sft 10 7.00 0.50 35.00 1.00 35.000 CC
Sft 2 12.00 1.00 24.00 1.00 24.000 CC
Sft 2 3.50 0.33 2.31 1.00 2.310 CC
Sft 1 7.00 0.33 2.31 1.00 2.310 CC
Lift Machine Room Sft 2 11.00 0.33 7.26 1.00 7.260 CC
Sft 2 17.00 0.33 11.22 1.00 11.220 CC
TOTAL Sft 82.10 CC
D PAINTING
1 Ceiling
TOTAL Sft 303.500
2 Internal Painting
Qty = Int Plaster deduct Skirting/Dado+Mesh Sft 1,005.900
TOTAL Sft 1,005.900
3 External Painting
Qty = External Plastering+Mesh Sft 1,088.000
TOTAL Sft 1,088.000
E DOORS & WINDOWS
1 Doors
MS Door - Single Shutter (3'-0"x7'-0") Sft 1 3.000 7.000 21.00 1.00 21.000
MS Door - Single Shutter (3'-0"x7'-0") Sft 1 3.000 7.000 21.00 1.00 21.000
TOTAL Sft 42.000
2 Lift Machine Room Ladder Handrail

Ladder + Railing Kgs 500.000
TOTAL Kgs 500.000
F TERRACE WATER PROOFING
Terrace area Sft 4,062.300
TOTAL Sft 4,062.300

STILT Date : 18-06-2012
STILT FLOOR - PARKING
Archtectural Quantification Measurements for Terrace STILT - 4345.7 Sq.ft

No of Qty for Total No
Units of Units
A MASONARY WORKS
1 230mm wall
Lift Wall Cft 2 6.50 0.75 8.50 82.88 1.00 82.875
Cft 2 6.50 0.75 8.50 82.88 1.00 82.875
Deduct Door Cft (1) 3.50 0.75 7.00 (18.38) 1.00 (18.375)
Staircase wall Cft 2 12.00 0.75 8.50 153.00 1.00 153.000
Cft 1 7.00 0.75 8.50 44.63 1.00 44.625
TOTAL Cft 345.000
2 115mm wall
Watchman Room Sft 1 5.75 9.50 54.63 1.00 54.625
Sft 2 8.75 9.50 166.25 1.00 166.250
Deduct Door Sft (1) 3.00 7.00 (21.00) 1.00 (21.000)
TOTAL Sft 199.875
B FINISHES
1 Ceiling Plaster
Entire Celing Sft 1 1.20 4345.00 5,214.00 1.00 5,214.000
TOTAL Sft 5,214.000

Lift Wall Sft 2 6.50 2.00 8.50 221.00 1.00 221.000
Sft 2 6.50 2.00 8.50 221.00 1.00 221.000
Deduct Door Sft (1) 3.50 1.00 7.00 (24.50) 1.00 (24.500)
Staircase wall Sft 2 12.00 2.00 8.50 408.00 1.00 408.000
Sft 1 7.00 2.00 8.50 119.00 1.00 119.000
2sides
Watchman Room Sft 1 5.75 2.00 9.50 54.63 1.00 54.625
Sft 2 8.75 2.00 9.50 166.25 1.00 166.250
Deduct Door Sft (1) 3.00 2.00 7.00 (21.00) 1.00 (21.000)
TOTAL Sft 1,144.375
TOTAL Sft -
C FLOOR FINISHES
Drive Way and Parking Sft 1 6978.00 6,978.00 1.00 6,978.000 Parking Tile
Infront of Gate Sft 2 12.00 3.00 72.00 1.00 72.000 Parking Tiles
Watchman Room Sft 1 5.50 8.50 46.75 1.00 46.750 CC
TOTAL PARKING TILES Sft 7,050.000 PARKING TILES

TOTAL CC Sft 46.750 CC
D PAINTING
1 Ceiling
Quantity Equal to Ceiling Plaster Sft 5,214.000
TOTAL Sft 5,214.000
2 Internal Painting
Qty = Int Plaster deduct Skirting/Dado+Mesh Sft 1,144.375
TOTAL Sft 1,144.375
3 External Painting
Qty = External Plastering+Mesh Sft -
TOTAL Sft -
E DOORS & WINDOWS
1 Doors
Door - Single Shutter (3'-0"x7'-0") Watchman Sft 1 3.000 7.000 21.00 1.00 21.000
TOTAL Sft 21.000

EXTERNAL Date : 18-06-2012
COMPOUND WALL & GATES
Archtectural Quantification Measurements for Compound Wall Total Length = 363 Rmt
No of Qty for Total No of
Units Units
A EARTH WORKS
1 CRS Wall
East Side Cft 1 103.00 2.00 5.00 1,030.00 1.00 1,030.000
Deduct Gate Cft (2) 12.00 0.75 5.00 (90.00) 1.00 (90.000)
North Side Cft 1 77.50 2.00 5.00 775.00 1.00 775.000
West Side Cft 1 104.50 2.00 5.00 1,045.00 1.00 1,045.000
South Side Cft 1 78.00 2.00 5.00 780.00 1.00 780.000
TOTAL Cft 3,540.000
B SAND FILLING
1 CRS Wall
East Side Cft 1 103.00 2.00 0.33 67.98 1.00 67.980
Deduct Gate Cft (2) 12.00 0.75 0.33 (5.94) 1.00 (5.940)
North Side Cft 1 77.50 2.00 0.33 51.15 1.00 51.150
West Side Cft 1 104.50 2.00 0.33 68.97 1.00 68.970
South Side Cft 1 78.00 2.00 0.33 51.48 1.00 51.480
TOTAL Cft 233.640
C PCC WORKS
1 CRS Wall
East Side Cft 1 103.00 2.00 0.33 67.98 1.00 67.980
Deduct Gate Cft (2) 12.00 0.75 0.33 (5.94) 1.00 (5.940)
North Side Cft 1 77.50 2.00 0.33 51.15 1.00 51.150
West Side Cft 1 104.50 2.00 0.33 68.97 1.00 68.970
South Side Cft 1 78.00 2.00 0.33 51.48 1.00 51.480
TOTAL Cft 233.640
D MASONARY WORKS
1 CRS Wall
East Side Cft 1 103.00 2.00 4.00 824.00 1.00 824.000
Deduct Gate Cft (2) 12.00 0.75 4.00 (72.00) 1.00 (72.000)
North Side Cft 1 77.50 2.00 4.00 620.00 1.00 620.000
West Side Cft 1 104.50 2.00 4.00 836.00 1.00 836.000
South Side Cft 1 78.00 2.00 4.00 624.00 1.00 624.000
TOTAL Cft 2,832.000
2 230mm wall
East Side Cft 1 103.00 0.75 8.00 618.00 1.00 618.000
Deduct Gate Cft (2) 12.00 0.75 5.00 (90.00) 1.00 (90.000)
North Side Cft 1 77.50 0.75 8.00 465.00 1.00 465.000
West Side Cft 1 104.50 0.75 8.00 627.00 1.00 627.000
South Side Cft 1 78.00 0.75 8.00 468.00 1.00 468.000
TOTAL Cft 2,088.000
E FINISHES
East Side Sft 2 103.00 8.00 1,648.00 1.00 1,648.000
Deduct Gate Sft (4) 12.00 5.00 (240.00) 1.00 (240.000)
North Side Sft 2 77.50 8.00 1,240.00 1.00 1,240.000
West Side Sft 2 104.50 8.00 1,672.00 1.00 1,672.000
South Side Sft 2 78.00 8.00 1,248.00 1.00 1,248.000
TOTAL Sft 5,568.000
F PAINTING
1 External Painting
Qty = External Plastering Sft 5,568.000
TOTAL Sft 5,568.000
G DOORS & WINDOWS
1 MS Gate
Entrance gate Kgs 2 500.000 1,000.00 1.00 1,000.000
TOTAL Kgs 1,000.000

KK
Date : 18-06-2012
AREA STATEMENT
Cost of Construction & Development for Divis Lakshminivas - Guntur

Saleble Area Total Saleble
S. No Unit - Description of EachUnit No. of Units Slab Area
in Sqft in Sqft
1 2BHK Flat 's (with 25% Common Area) 1090 20 21800
TOTAL (Saleble Area with 25% Common Area) 1090 20 21,800
Units Area in Each Floor 872.3 4 3489.2

Common Area in Each Floor 572.8
Total 4062
KK
Date : 18-06-2012
Basic rates
BASIC RATES CONSIDERED IN ESTIMATE
Sand Rs.1000 per MT

20mm Metal Rs.25 per cf
12mm metal Rs.15 Per cf
40mm Rs.18 per cf
cement Rs.270 per bag
steel Rs.52 per Kg
Brick Rs.3.5 per each
Labour for Tiles Rs.10 per Sqf
Vitrified Tile Rs.45 Per Sqf
Ceramic Tile Rs.22 Per Sqf
Marble Rs.35 Per Sqf
Granite Rs.85 per Sqf

Guntur Cost Estimate Rev 2 (New) With Cost Control

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Guntur Cost Estimate Rev 2 (New) With Cost Control

Uploaded by

Copyright:

Available Formats

Preliminary Cost Estimate KK

DIVIS Divis Lakshminivas - Guntur

EXECUTIVE SUMMARY Date : 18-06-2012

One Unit 1,090

A STRUCTURAL WORKS 7,023,604 322

B ARCHITECTURAL WORKS 8,963,922 411

C ELEC & SANITARY @ 15% on (A+B) 119,906 2,398,129 110

SUB TOTAL 19,965,655 916

Add 10% for Inflation 1,996,566 92

SUB TOTAL 21,962,221 1,007

Add VAT 2%(Avr) on Material Comp 67% 294,294 13

TOTAL 22,256,515 1,021

Expenditure on Total Bldg Saleble Areas 21,800 Sq.feet

TOTAL BEFORE PROFIT 27,598,078 1,266

Add profit @ 20% 5,519,616 253

TOTAL AFTER PROFIT 33,117,694 1,519

Add IT @ 33.36% on Profit (8% on turnover) 2,207,846.25 736,538 34

TOTAL CONSTRUCTION COST 33,854,231 1,553

TOTAL BEFORE PROFIT 14,600,000 670

Add profit @ 20% 2,920,000 134

TOTAL AFTER PROFIT 17,520,000 804

Add IT @ 33.36% on Profit (8% on Turnover) 1,168,000 389,645 18

TOTAL LAND COST 17,909,645 822

FINAL SALE's PRICE per Sq.Feet 2,374

Divis Lakshminivas - Guntur

Preliminaries Site Acquicition

Total Saleble Area in Sqf 21,800

Column - 15 25% 2,000,000

Brick Work -20 30%

Sanitary Bifurcation (Per Floor) 191,850

Wood Work Bifurcation per Floor 485,400

Divis Lakshminivas - Guntur

Feb-13 780,462 17,705,658

Total Estimated Cost 19,965,655

EXPENDITURE STATEMENT 500,000

Estimated Cash Flow

BASIC MATERIAL RATES

Amount Unit Qunatity

Amount Unit Qunatity

Amount Unit Qunatity

eding 15cm deep and

Amount Unit Qunatity

Amount Unit Qunatity

Amount Unit Qunatity

Amount Unit Qunatity

Amount Unit Qunatity

Amount Unit Qunatity

the cost of centering,

Amount Unit Qunatity

Amount Unit Qunatity

n and binding all

Amount Unit Qunatity

Amount Unit Qunatity

pto floor V level in all

Amount Unit Qunatity

h level upto floor V

Amount Unit Qunatity

Amount Unit Qunatity

) machine cut for

Amount Unit Qunatity

Estimation Quantities and Amounts

4 PCC WORKS & CRS PCC 1:4:8

7 LABOUR CHARGES FOR SUB

TOTAL Till Date