Plot Area 1,516sft.

GF Coverage 1,095sft. 102sq.m.

FF Coverage 0sft. 0sq.m.
SF Coverage 0sft. 0sq.m.
Total Area in Sq.m. 1,095sft. 102sq.m.
Item Unit Qty Rate Amount
STAGE-1FOUNDATION & PLINTH & Superstructure
Excavation cum 61 192 11712
C.C. Bed cum 5.1 3630 18513
1st Class B. B . Work cum 15 4934 74010
Back Filling cum 20 150 3000
Plinth Beam & Column Concrete
cum 2 5153 10306
including column footing Concrete

Column Concrete including column

cum 3 5153 15459
footing Concrete
Reinforcement kg 400 80 32000
Ist Class B.B. Work 230 mm cum 21 5071 106491
Ist Class B.B. Work 115 mm sq.m. 91 601 54691
Slab & Stair reinforced Conc. cum 30 5153 154590
Reinforcement kg 2550 80 204000
Shuttering sq. m. 178 532 94696
Fixing of Chowkhats sq. m. 25 4077 101925
STAGE 1 (Part-I) (TOTAL A)
STAGE 2 (Part-II) Finishing
Laying of concealed electrical pipes(6%
of structural coat) ₹ 86,558.13
Laying of water supply & sewerage pipes
(5% of structural cost) ₹ 72,131.78
Total ( B)
Plaster Inside , outside, ceiling sq. m. 428.4 175 74970
Plastering underside of ceiling sq. m, 91.8 184 16891.2
Preparing Surface and inside Painting sq. m. 428.4 124 53121.6
Finishing walls with exterior decorative
sq. m. 132.804 39 5179.356
cement based such as snowecem,
Door & Windows sq .m. 51 4077 207927
Total ( C)
STAGE 2 (TOTAL-D)
STAGE 3 FLOORING
Base course of floor consisiting of
sq. m. 91.8 403 36995.4
100mm thick CC 1:8:16
Providing and Laying Tactile Flooring sq. m. 91.8 1810 166158
full body vitrified tile of size 300mm x
STAGE
300mm x3(TOTAL-E)
10mm
STRUCTURAL COST (A+C+E)=F
STAGE 4 SERVICES
Plumbing and sanitation fittings as %
7%
age of structure cost
Electrical wiring & fittings as % age of
6%
structure cost
Construction of boundary wall r. m. 0 2500
7'-0" High with stub columns

Local body approvals as % age of 5

structure cost

STAGE 4(TOTAL-G)

Total Cost of construction(B+F+G)

Say
Cost per sq.ft.
Work Already done
Amount required to complete the work
Stage Total 8 240

1224.61085

0.050314

₹ 881,393
#REF!

₹ 158,689.91

₹ 358,089
₹ 516,779.07
₹ 516,779.07 #REF!

₹ 158,689.91
₹ 358,089
₹ 203,153 ₹ 203,153
₹ 1,442,636 #REF!
 ₹ 100,984

₹ 86,558
₹0

₹0

₹ 187,543
₹ 1,788,868

₹ 7,704,000
₹ 7,035.62
₹ 1,515,000
₹ 6,189,000

Stage
I
II
III
IV
Total
12 16 0.75 0.75 108

3.058624

360

#REF! #REF! 35

#REF! #REF! 180

#REF! #REF! 70
#REF! #REF! 35

5000000

4753168
 Completion Time in
Estimated Amount
Days
₹ 881,393 30
₹ 516,779 30
₹ 203,153 30
₹ 187,543 30
₹ 1,788,868 120