NAME OF PROJECT : VVIP ADDRESSES RAJNAGAR EXTENSION,

NH - 58, GHAZIABAD
PHASING OF CONSTRUCTION OF APARTMENTS IN PHASE -I

SL. NO. ACTIVITY DETAILS

1 BLOCKS TO BE CONSTRUCTED A, B,C,D,E,F,G,H,I

2 AREA OF BASEMENT - LOWER 18821.10 SQM.

202590.32 SQFT.

3 AREA OF BASEMENT - UPPER 18821.10 SQM.

202590.32 SQFT.
4 STILT FLOOR AREA 4785.6 SQM.
51493.05 SQFT.
5 FLOOR AREA OF BLOCKS A,B,C,D,E,F,G,H,I

7X359.3 + 2X1135.25 4785.6 SQM.

51512.2 SQFT.
ADD 37% FOR BALCONIES,OPENING ETC. 19059.51 SQFT.

AREA OF ONE FLOOR 70571.71 SQFT.

6 NOS. OF STORY 14
7 TIME OF COMPLETION 30 MONTH

8 PROPOSED DATE OF START 1/4/2011

NAME OF PROJECT : VVIP ADDRESSES RAJNAGAR EXTENSION,
NH - 58, GHAZIABAD
PHASING OF CONSTRUCTION OF APARTMENTS IN PHASE -I
TOTAL COST OF
S.NO. ACTIVITY UNIT QUANTITY PERIOD OF COST OF
CONSTRUCTION CONSTRUCTION CONSTRUCTION
PER SQFT.
1 EXCAVATION OF BASEMENT SQFT. 202590.3 ONE MONTH 100 20259030
2 RAFT OF BASEMENT SQFT. 202590.3 TWO MONTH 750 151942725
CONSTRUCTION OF SIDE
WALLS AND SLAB FOR LOWER
3 BASEMENT SQFT. 202590.3 ONE MONTH 600 121554180
CONSTRUCTION OF SIDE
WALLS AND SLAB FOR UPPER
4 BASEMENT SQFT. 202590.3 ONE MONTH 600 121554180
CONSTRUCTION OF COLUMNS
5 AND SLAB FOR STILT FLOOR SQFT. 51493.05 ONE MONTH 500 25746525
STRUCTURAL WORK OF FIRST
FLOOR INCLUDING BRICK
6 WORK & PLASTER SQFT. 70571.71 ONE MONTH 600 42343026
7 SECOND FLOOR SQFT. 70571.71 ONE MONTH 600 42343026
8 THIRD FLOOR SQFT. 70571.71 ONE MONTH 600 42343026
9 FOURTH FLOOR SQFT. 70571.71 ONE MONTH 600 42343026
10 FIFTH FLOOR SQFT. 70571.71 ONE MONTH 600 42343026
11 SIXTH FLOOR SQFT. 70571.71 ONE MONTH 600 42343026
12 SEVENTH FLOOR SQFT. 70571.71 ONE MONTH 600 42343026
13 EIGHTH FLOOR SQFT. 70571.71 ONE MONTH 600 42343026
14 NINETH FLOOR SQFT. 70571.71 ONE MONTH 600 42343026
15 TENTH FLOOR SQFT. 70571.71 ONE MONTH 600 42343026
16 ELEVENTH FLOOR SQFT. 70571.71 ONE MONTH 600 42343026
17 TWELVETH FLOOR SQFT. 70571.71 ONE MONTH 600 42343026
18 THIRTEENTH FLOOR SQFT. 70571.71 ONE MONTH 600 42343026
19 FOURTEENTH FLOOR SQFT. 70571.71 ONE MONTH 600 42343026

PROVIDING & FIXING DOORS /

WINDOWS / VENTILATORS
20 INCLUDING FITTINGS SQFT. 247000.99 ONE MONTH 250 61750246.25
a) FLOORING 247000.99 ONE MONTH 250 61750246.25
b) SAINATRY 247000.99 ONE MONTH 250 61750246.25
c) ELECTRICALS 247000.99 ONE MONTH 250 61750246.25
21 PROVIDING & FIXING LIFTS 988003.94 TWO MONTH 25 24700098.5
PROVDING & FIXING FIRE
FITTING SYSTEM &
22 EQUIPMENTS 988003.94 TWO MONTH 30 29640118.2
PAINTING / POLISHING/
23 DISTEMPRING COMPLETE 988003.94 TWO MONTH 75 74100295.5
REMARK

50+75+75
+50=250
PER
SQFT.
NAME OF PROJECT : VVIP ADDRESSES RAJNAGAR EXTENSION,
NH - 58, GHAZIABAD
PHASING OF CONSTRUCTION OF APARTMENTS IN PHASE -I

ANALYSIS FOR COSTING OF 1 SQFT AREA

S. NO. ITEM UNIT QTY. RATE

1 STEEL KG 5.5 50

2 CEMENT CONCRETE CUM. 0.03 4000

3 BRICK WORK AND PLASTER SQFT 1 50

4 OUTER SHUTTERING SQFT 1 25

5 LABOUR CHARGE SQFT 1 130

TOTAL

1 COST OF BASIC STRUCTRE

2 FLOORING

3 SAINTRY

4 ELECTRICAL WORK

5 DOORS, WINDOWS, VENTILATORS WITH FITTINGS

6 PAINTING, DISTEMPRING, POLISHING

7 LIFTS

8 FIREFIGHTINGS WORK

TOTAL COST OF STRUCTRE PER SQFT.

XTENSION,

AMOUNT

275

120

50

25

130

600

600

75

75

50

50

75

25

30

980