ESTIMATE

CLIENT WADHWANI DEVELOPERS.

PROJECT Yash- A &B BUILDING (RESIDENTIAL)
BUILDING Yash- A &B BUILDING (RESIDENTIAL) FLOORS G+M
DATE REV. No R0
NOTES 1. Costing as per current Market rates
I. Slab Area 1,26,387 Sqft 1,26,387 Sqft
II. Builtup Area 1,13,885 Sqft 1,13,885 Sqft
III. Saleable area 88,402 Sqft 87,767 Sqft
A wing B wing TOTAL COST
RATE/ RATE/ TOTAl
AMOUNT RATE/ SQFT RATE/ SQFT AMOUNT RATE/ SQFT
SR. NO. ITEM DESCRIPTION SQFT SQFT AMOUNT
(Rs) on Saleable on Slab (Rs) on Saleable on Slab (Rs) on Saleable
A BUILDING WORK
1 EARTH WORK 73,55,560 83 58 73,55,560 84 58 1,47,11,120 84
2 CONCRETE & REINFORCEMENT WORK 8,85,73,344 1,002 701 8,85,73,344 1,009 701 17,71,46,688 1,006
3 MASONRY & PLASTER WORK 1,94,30,171 220 154 1,79,84,719 205 142 3,74,14,890 212
4 GYPSUM PLASTER WORK 77,27,126 87 61 82,56,556 94 65 1,59,83,682 91
5 FALSE CEILING 9,75,026 11 8 9,42,129 11 7 19,17,155 11
6 WATERPROOFING WORK 42,20,090 48 33 34,95,921 40 28 77,16,011 44
7 TILING & STONE WORK 1,86,57,647 211 148 1,88,23,113 214 149 3,74,80,760 213
8 DOORS - 1,17,52,309 133 93 1,18,00,826 134 93 2,35,53,135 134
9 WINDOWS - ALUMINIUM 54,68,852 62 43 56,08,638 64 44 1,10,77,490 63
10 ELEVATION WORK 11,38,850 13 9 11,38,850 13 9 22,77,700 13
11 FABRICATION WORK - MS & SS 22,85,056 26 18 16,03,209 18 13 38,88,265 22
12 PLUMBING WORK 80,63,058 91 64 80,63,058 92 64 1,61,26,116 92
13 ELECTRICAL WORK 67,19,215 76 53 67,19,215 77 53 1,34,38,430 76
14 PAINTING WORK 80,02,500 91 63 68,51,024 78 54 1,48,53,524 84
15 LIFT WORK 30,68,000 35 24 30,68,000 35 24 61,36,000 35
16 FIRE FIGHTING 56,81,847 64 45 56,81,847 65 45 1,13,63,693 65
17 SOLAR WATER SYSTEM 9,91,200 11 8 9,91,200 11 8 19,82,400 11
18 GARBAGE CHUTE 8,26,000 9 7 - - - 8,26,000 5
19 MNGL / GAS BANK PROVISION - - - - - - - -
20 CCTV+INTERCOM 3,00,000 3 2 3,00,000 3 2 6,00,000 3
21 HVAC 30,00,000 34 24 30,00,000 34 24 60,00,000 34
22 SIGNAGES 3,51,255 4 3 3,50,605 4 3 7,01,861 4
Total Cost of Building 20,45,87,106 2,314 1,619 20,06,07,812 2,286 1,587 40,51,94,918 2,300

B SITE DEVELOPMENT WORK

EXTERNAL PLUMBING ELECTRICAL,
1 - - - - - -
COMPOUND WALL AND FABRICATION
- - -
Total 20,45,87,106 2,314 1,619 20,06,07,812 2,286 1,587 40,51,94,918 2,300
C CONSULTANT CHARGES - - -
1 Consulting Charges - - - - - -
2 Escalation - - - - - -
3 Department labour - - - - - -
4 Site establishment cost - - - - - -
5 Administration & Supervision - - - - - -
6 Statutaory fees/Development charges - - - - - -
7 Municipal corp / MSEB / Govt. Charges - - - - - -
Marketing Expenses & Advertisement
8 - - - - - -
Charges
Total - - - - - -
Total (A+B+C) 20,45,87,106 2,314 1,619 20,06,07,812 2,286 1,587 40,51,94,918 2,300
TOTAL COST 40,51,94,918 4,600

G-505-CM-18