Project Cost 18 Feb 2015

30/5/2013
BLOCK BUDGET FOR DSK DREAM CITY PHASE

I
Sr. No.
PLOT AREA ( Phase I)
ROAD AREA
OPEN PARKING
OPEN SPACE
PLINTH AREA
GREEN AREA
Landscape on Basement -32069 Sft
Landscape On ground Area 42718 Sft
Landscape Area on Podium 14080 Sft
COMMUNITY CLUB PLINTH AREA
RETAINING WALL AT BASEMENT
COMPOUND WALL LENGTH
NO. OF FLATS
FLAT
W/A Build.
NO OF STOREY (Basement Common For all

Building)
G+26
1 BHK
2 BHK
100
3 BHK
46
4 BHK (duplex)
TOTAL UNITS
148
Car Park Details
Basement Car Parking
ii
Basement Vertical Double Car Parking
iii
Podium Car Parking
PREPARED BY
CHECKED BY
FINAL APPROVAL
30/5/2013
I
iV
Podium Car Double Parking (Horizontal)
Open Car Parking

Total Car Parking
10
BUILT - UP AREA
Basement Area
II
Podium Area
III
Buildng Builtup Area

TOTAL CONSTRUCTION AREA
12
TOTAL BASEMENT CONSTRUCTION AMOUNT
13
TOTAL PODIUM CONSTRUCTION AMOUNT
14
TOTAL BUILDING CONSTRUCTION AMOUNT

TOTAL CONSTRUCTION AMOUNT
RATE ON TOTAL BUILT UP AREA FOR (BASEMENT+PODIUM+BUILD
16
RATE ON BUILT UP BASEMENT ( On Basement Area)
17
RATE ON BUILT UP PODIUM ( On Podium Area)
18
RATE ON BUILT UP BUILDING ( On Building Area)
19
GENERAL & DEVELOPMENT AMOUNT
20
RATE ON TOTAL BUILT UP AREA FOR GENERAL & DEVELOPMENT
21
ADDITIONAL AMINITIES AMOUNT (Gas Pipe Line System,Video Do

System,Modular Kitchen Chimney & Hub,VRV System Heating Syste
22
RATE ON TOTAL BUILT UP AREA FOR (ADDITIONAL AMINITIES )
23
GRAND TOTAL OF BUDGET IN RS
24
TOTAL BUILT - UP AREA (BASEMENT+PODIUM+BUILDING)
25
RATE ON TOTAL BUILT - UP AREA
PREPARED BY
CHECKED BY
FINAL APPROVAL
30/5/2013
I
Description
W/B
Build.
W/C
Build.
W/D
Build.
X/E Build.
X/H Build.
6/F Build.
G+26
G+26
G+26
G+2P+21
G+2P+21
G+2P+15
100
100
100
46
46
46
148
PREPARED BY
148
148
122
122
122
CHECKED BY
82
22
122
104
FINAL APPROVAL
30/5/2013
I
UM+BUILDING)
PMENT
m,Video Door Phone With Security & Intercom System,Home Automation

ating System , False Celing in Living ,Dining & Bedroom)
NITIES )
G)
PREPARED BY
CHECKED BY
FINAL APPROVAL
30/5/2013
I
Area
504,605.13 SFT
504605
82424
SFT
82424
26356
SFT
26356
48244
SFT
48244
77828
SFT
77828
32069
SFT
32069
42718
SFT
42718
14080
SFT
14080
5019
SFT
5019
2480
RFT
2480
3133
RFT
3133
6/G Build. TOTAL FLAT
TOTAL FLAT
G+2P+15
82
164.00 NOS
164.00
22
688.00 NOS
688.00
184.00 NOS
184.00
8.00 NOS
104
PREPARED BY
1044.00 NOS
1044.00
558.00 Nos
558.00
1116.00 Nos
1116.00
521.00 Nos
521.00
CHECKED BY
FINAL APPROVAL
30/5/2013
I
Nos
0.00
89.00 Nos
89.00
2284.00 Nos
2284.00
283426.88 SFT
283426.88
242333.00 SFT
242333.00
1671086.00 SFT
1650176.31
2196846 RS.
2175936
430807543 RS.
447299124
279695747 RS.
279695747
3724526483 RS.
3840062902
4435029772 RS.
4567057772
2018.82 PER SFT
2098.89
1520.00 PER SFT
1578.18
1154.18 PER SFT
1154.18
2228.81 PER SFT
2327.06
685060267 RS.
685060267
311.84 PER SFT
on
663088868
301.84
RS
PER SFT
5783178907
2196845.88 SFT
2632.49 Rs/Sft
PREPARED BY
CHECKED BY
314.83
531060868
244.06
5783178907
2175936.20
2657.79 Rs/Sft
FINAL APPROVAL
30/5/2013
I
SFT
SFT
SFT
SFT
SFT
SFT
SFT
SFT
SFT
RFT
RFT
NOS
NOS
NOS
NOS
Nos
Nos
Nos
PREPARED BY
CHECKED BY
FINAL APPROVAL
30/5/2013
I
Nos
Nos
Nos
SFT
SFT
SFT
RS.
RS.
RS.
RS.
RS.
PER SFT
PER SFT
PER SFT
PER SFT
RS.
PER SFT
RS
PER SFT
5783178907
SFT
2657.79 Rs/Sft
PREPARED BY
CHECKED BY
FINAL APPROVAL
DSK-DREAM CITY
Excavation Work
Excavation area
Basement area
Services area
Excavation
Top offset
Mid offset
Bottom offset
30,589 Sq M
26,769.90 Sq M
3,819.58 Sq M
Top Offset
Offset @ 1 M from GL
Bottom Offset @ 8.45 M from GL
30,503.78
30,503.78
29,119.00
28,983.00
28,127.00
4890.26 SqM of service tanks Added
288,151.16 Sq Ft
4M
2.15 M
1.65 M
Sq
Sq
Sq
Sq
Sq
M
M
M
M
M
328,342.69
328,342.69
313,436.92
311,973.01
302,759.03
SFt
SFt
SFt
SFt
SFt
Excavation in Cum
Type of soil
Range of Excavation
Depth of
Excavation
Area of
Qty of Excavation
Excavation
Unit
Rate
Taxes
(Rs.)
Rate with tax
Amount
(Rs.)
Tax amount
Total Amount
Remark
Excavation of Basement
0 to 1 M
30,503.78
30,503.78 Cu M
149.00
12.36%
167.42
4,545,063.22
561,769.81
Soft Soil
1 to 5 M
29,811.39
54,088.81 Cu M
185.28
12.36%
208.17
10,021,303.66
1,238,633.13
65,156.75 Cu M
82.45
12.36%
92.64
5,372,319.42
664,018.68
6,036,338.10
23,240.80 Cu M
82.45
12.36%
92.64
1,916,255.70
236,849.20
Lead distances of 5 to 10 Km,

2,153,104.90 dewatering not in account, rate of
all type of soil
Soft Soil
upto 6M
Murrum
Below 6m
Original
Budget
Murrum
Rock
6 to7.45 M
Rock
7.45 to 8.45m
0.8
29,051.00
0.2
29,051.00
1.45
5,106,833.03

dewatering not in account
BC Soil

all type of soil
5,810.20 Cum
92.15
12.36%
103.54
535,424.39
66,178.45
601,602.84
41,404.75 Cu M
245.00
12.36%
275.28
10,144,163.75
1,253,818.64
11,397,982.39
28,555.00
28,555.00
28,555.00 Cu M
450.00
12.36%
505.62
12,849,750.00
1,588,229.10
14,437,979.10
639,460.33
Within township premises,

dewatering not in account, rate of
all type of soil (Backfilling Qty for
Football gd)

dewatering Consider, 2% Extra.
Excavation of Services
dewatering not in account
BC Soil
0 to 1 M
3,820
3,819.58 Cu M
149.00
12.36%
167.42
569,117.42
70,342.91
Soft Soil
1 to 5 M
3,820
15,278.32 Cu M
185.28
12.36%
208.17
2,830,690.78
349,873.38

all type of soil
Murrum
5 to 6 M
3,820
3,819.58 Cu M
82.45
12.36%
92.64
314,932.87
38,925.70

353,858.58 dewatering not in account, rate of
all type of soil
Dewatering Amount
3,550,720.00
Total Qty of Excavation
At Actual amount of Excavation

Balance work Amount
Dewatering
Total Excavation Amount
Sr. No.
271,677.57 Cu M
9,592,935.00 CFt
95,999.14 Brass
11,599,762.59
42,273,958.62
3,550,720.00
57,424,441.21
Particular
Unit
Counter Weight (Basement)
Cum
Area/ Qty
42,270.92
Rs.
Rs.
Rs.
Rs.
58,718,380.23 INR
Only for rock volume
Rate
(Rs.)
200.0
Amount
(Rs.)
8,454,184.0
Taxes
(Rs.)
Tax amount
(Rs.)
12.36%
1,044,937.1
8,454,184
Backfilling (Basement)
Cum
40,384.58
90.0
3,634,612.0
Backfilling (Services)
Cum
7,961.33
90.0
716,519.7
12.36%
449,238.0
Dewatering Amount
Capacity (HP)
25
=
=
Pump
8
Only labour rate considered,

available material on site can be
taken for counterweight as
discussed with Mr. Tulpule.

4,083,850.0 available material on site can be
taken for backfilling.
4,083,850
12.36%
88,561.8
716,520
Total Excavation Amount

Total Backfilling Amount
9,499,121.1
Remarks
9,499,121
3,634,612
Total Amount
(Rs.)

805,081.5 available material on site can be
taken for backfilling.
805,082
58,718,380.23 Rs.
14,388,052.61 Rs.
Hrs/day
12
KW
18.65
units
Rs/unit
1790.4
15
Manpower
per day
for four months
capital cost
Rs
26,856.00
1,900.00
28,756.00
3,450,720.00
100,000.00
3,550,720.00
76,657,152.84
considering 5 yrs life of pump
130062- DSK- Dream City
Sr. No
Item Description
Approxiamte size
L
Grade of
Conc.
Size in M
B
Sub Structures
Raft
300 thk.
0.3
M30
Retaining wall
Avg 300mm thk.
0.3
M30
UGWT
300 thk.
0.3
M30
Water Bodies, sumps
150 thk.
0.15
M30
Footings:
Podium Col
Tower col
AVG Size consider
Columns:
Upto Transfer lvl.
AVG Size consider
Walls:
Walls above Transfer lvl.
Beams:
Plinth Beams
2000x2000x700
3000x4000x1200
750x1500 or 600x600
0.7
M30
3
2.5
4
3
1.2
0.95
M30
0.6
0.75
0.675
0.6
1.5
1.05
0
0
200 mm wide Wall

100 mm wide Wall
250x500
0.25
M40
0.2
0.1
M40/M30
M40/M30
0.5
M30
Podium Lvl
400x750
Transfer Lvl.
750x2000 / 500x1500
AVG Size consider

Typ Floor Lvl.
200x700 / 200x1300
Slabs:
Tower Area:
Upto Transfer lvl.
Typ Floor Lvl.
Podium Area
PT Slab
Drop Panel
0.4
0.75
M40
0.75
0.5
0.625
0.2
0.2
2
1.5
1.75
0.7
1.3
M40
M30
Avg thk. 175mm
0.175
M30
Avg thk. 150mm
0.15
M30
0.25
0.50
M40
M40
0.2
M30
250 thk.
500 thk.
2.5
2.5
OHWT:
200 thk. All around
Grade of steel - Fe 500
Steel
Consumption
KG/CUM
Remarks
60
Covering full area of tower and podium with projection

outside 1500mm
Uplift Considered 2.5 m
from raft bottom
100
All Around the podium
100
60
100
SBC 150T/Sq. M Considered.
150
200
125
50
80
Deduct openings for doors and windows

lvls. above transfer lvl. Rest M30
M40 For 4
125
250
125
700- above opening; 1300- doors/windows opening
80
For Budget M40
60
100
150
150
DSK Dream City

Basic Rate list
Material Rate
Sr. No.
Particular
Materials
1
2
3
4
5
6
7
8
9
10
Cement 43 grade
Rubble
Murrum
Gypsum binder
Gypsum
Natural Sand
Crushed Sand
6" F.A Bricks
4" Red bricks
Shahabad tile
11
Steel Fe 500
12
12
13
14
15
16
Binding prices
Italian Marble
GVT (porcelin) Tiles ( 0.6 X 0.6 M)
Antiskid Tiles for Toilets (300 X 300 mm)
Antiskid Tiles for Terraces
Antiskid Tiles for Dry Balcony
17
Glazed tiles for toilets (300 X 300 mm)
18
19
20
21
20
20a
Glazed tiles for kitchen (300 X 600 mm)

Glazed tiles for dry balcony (300 X 600 mm)
Kotah stone
Wooden Flooring
Alluform Cost
Design charges
20b
Alluform material charges with Custom duty (Adding for

Alluform consumables @ 1% on Material cost)
DSK Dream City

Basic Rate list
Uro section DOORS & WINDOWS WORK ( 6 mm toughen
21
galss)
22
Plastic Paint
23
Waterproof texture paint
24
Porcelian cladding upto 5 floors
25
Cement Paint for ducts
26
Acralic paint for staircase block & parking
27
Birla Putti for attached terrace ceiling
28
ACP Cladding
29
Vertical Acp Lowers
30
30
Pargola
(MS structure 1.25kg per sqft @ 110 per kg & ACP at
225 per sqft of ACP area)
White cement
31
Glass door for the Bath (10 mm thk, cleean glass)
DSK Dream City

Basic Rate list
32
50mmx50mm porcelin mosaic for shower
Labour Rate
Labours
Backcoat plaster - 12 mm thick single coat cement

plaster in C:M 1:4, to concrete and brick surfaces walls,
beams, ceilings, stairs, soffiits, columns, pardies,
moulds pattas etc including scaffolding, curing,
application of with smooth finish or roughening of
surface to receive finishing treatment, line & level,
curing, cleaning etc complete and also including
corners, edge bands, splays, grooves, offsets etc. for
which no extra payment will be made.
Gypsum plaster -Providing & applying Gypsum board of

appropriate to concrete and brick surfaces for Walls or
wherever required etc including erection and
dismantling of scaffolding or staging with materials
scaffolding, in specified line, level and plumb as directed
by engineer in charge etc complete and also including
corners, edge bands, splays, grooves, offsets etc. for
which no extra payment will be made. Measurement of
work done will be as per site and relevant IS codes. All
work shall be done as per the drawings or as per the
instructions and upto the satisfaction of Engineer in
Charge.
3
4
5
6
7
8
9
10
11
Brickbat waterproofing
Dhar for waterproofing
Watta for waterproofing
Toilet Waterproofing (1.5*2.5)
Italian Marble flooring
Italian Marble skirting
Vitrified flooring
Vitrified skirting
Antiskid Flooring
DSK Dream City

Basic Rate list
12
Antiskid Skirting
13
Glazed Dado on Wall
14
RCC including Shuttering
15
Pumping- up to 12th Storeies
16
Pumping- from 12th & above
17
Plastic Paint
18
OBD
19
Cement Paint
20
Waterproof Texture paint
21
UPVC doors & windows
22
S.S. Railing for Terrace with glass
23
M. S. Railing for Dry Balcony
24
M. S. grill for windows
25
Labour for Alluform concrteting
26
Labour for Alluform Reinforcement
27
Labour for Alluform Shuttering
28
Labour for concrteting
29
Labour for Reinforcement
30
Labour for Shuttering
31
Labour rate for staging of shuttering
32
Labour rate for staging of shuttering for Staging
33
Labour for PT work
34
Labour for trimix + Grow cuting
35
Labour for PCC (100 MM thk)
36
37
Labour rate for back filling
38
Counterweight backfilling labour rate
39
Anti termite Treatment
DSK Dream City

Basic Rate list
RMC Rate
NKC
S. No.
Grade
1
2
3
4
5
6
7
8
9
M 7.5
M 10
M 15
M 20
M 25
M 30
M 35
M 35 PT
M 40
NOTE: Cement used:
OPC Grade 53
Concrete Pump
(Pumping qty less than 50 m3 will be charged with
pumping charges)
Wastage to be consider
Intalian marble
Vertified Tiling for flooring
Vertified Tiling for dado
Kota flooring
Unit
Bag
Cumt
Cumt
Pack (20Kg)
Bag (25 Kg)
Cumt
Cumt
No
No
Sqmt
MT
KG
Kg
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Rate
Sr. No.
400.00
500.00
300.00
3600.00
160.00
2500.00
1200.00
7.50
6.50
302.00
55000.00
55.00
60.00
2690.00
591.80
592.00
431.00
431.00
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
Sqmt
592.00
50
Sqmt
Sqmt
Sqmt
Sqmt
517.00
517.00
538.00
1507.00
USD per SqM
50.00
51
52
53
54
55
56
USD per SqM
175.00
57
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
4842.00
160.00
350.00
3,249.97
44.00
80.00
130.00
58
59
60
61
62
63
64
SqMt
2625.50
65
Sqmt
2662.6
66
Sqmt
5111.00
67
68
Kg
22.00
No
7658.37
69
Sqmt
Sqmt
Rmt
Sqmt
No
Sqmt
Rmt
Sqmt
Rmt
Sqmt
Sqmt
140.00
40
Sqmt
100.00
41
216.00
33.00
140.00
1600.00
753.48
230.00
322.80
98.40
216.00
42
43
44
45
46
47
48
49
50
Rmt
Sqmt
Sqmt
Cumt
Cumt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Rmt
sq mt
sq mt
Cumt
Kg
Sqmt
Cumt
Kg
Sqmt
Sqmt
Sqmt
Sqmt
Cumt
Sqmt
Cumt
Cumt
Cumt
Sqmt
66.00
193.68
2152.00
180.00
220.00
151.00
108.00
44.00
485.00
7102.00
5248.00
1000.00
1937.00
994.00
14.20
284.00
1000.00
10.00
550.00
200.00
400.00
600.00
1520.00
75.35
753.48
90.00
200.00
48.44
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
Inclusive of taxes
10/28/2013
Total
3100
3400
3600
4200
4300
4600
4700
4800
4900
10,000.00
20%
7%
10%
25%
41687.00 Total
1.12
in
cludin
rates by Nikhil
g
exclat
2800.00
3951
ion
3000.00
4316
3400.00
4559
3950.00
5288
4100.00
5410
4250.00
5774
4400.00
5896
4600.00
6017
4600.00
6139
10000.00
(Price
(Price
(Price
(Price
(Price
(Price
(Price
(Price
(Price
mentioned
mentioned
mentioned
mentioned
mentioned
mentioned
mentioned
mentioned
mentioned
i
i
i
i
i
i
i
i
i
Particular
Materials
Labour for Toilet Waterproofing
Labour for Dry Balcony BB waterproofing
Labour for Dry Balcony Watta
Labour for Attached Terraces BB waterproofing
Labour for Attached Terraces Watta
Labour for Refuge area BB waterproofing
Labour for Refuge area Watta
Labour for Refuge area Dhar
Top Terrace BBWP
Top Terrace Watta
Top Terrace Dhar
Blending of natural & crushed sand
Wooden Flooring (including mosaic tile for base)
Basin counters in toilets
Window Frames (Marble)
chequered tiles for parking
Main Door (Flats) (1.2*2.4)
Bedroom doors (1.0*2.4)
Bathroom doors (0.9*2.4) including doors for gd floor toilet
block
Dry balcony doors (1.0*2.4)
Staircase Doors (1.1*2.4)
Services Door near lift
Meter Room Door near lift
Granite door frames for toilets
Granite door frames for lift
Doors @ gd floor (1.7*2.4)
Alluminum railing with Glass for Terraces 1.5 Kg/M

Aluminium Railing for Dry Balcony
M. S. Railing For Staircase
M.S. Grill for Windows
False
Celling
- Providing
and
fixingwater resistant False Ceiling
Modular
Kitchen
with Hob
& Chimney
of
approved
make and quality, made of standard G.I. sections
Water
purifier
and
12mm
Name
Platethick Gypsum board sheets inclusive of all hangers,
edge members and others clips complete, with sheets fixed
Letter
Box Philip fastener by power drills and joints duly
with
proper
finished ensuring level in line and plumb to take final paint. All
inclusive of making sloped profiles as detailed, drops and extra
support required for light fittings, grills, diffusers, speakers,
Cera
chem
Chimecal
Water Proofing
(Toilet)
smoke
detectors,
sprinklers
and all joints
of boards etc.
complete.
Grid shall
be of(Dry
appropriate
Chimecal Water
Proofing
Balcony)size. Cost to include the
gypsum drop from 9" to 3'-0". Rate to include all leads and lifts
etc. complete. All work shall be done as per the drawings or as
per the instructions of Engineer in Charge.
Plum Concrete (M 7.5)
Labours
Labour for masonry
Punning + 2 coats of ddistemper to ceiling
Labour for kotah flooring

Labour for kotah skirting
BB Water proofing (M+L)
box type Water proofing (M+L)
APP Membrane water proofing (M+L)
Expantion joint (M+L) - Kemperol -V210
Metaal coba at bottam
Water proof plaster at side (injection grouting)
China mosaic for Top Terraces

Thermal Insulation at roofs
(Price
(Price
(Price
(Price
(Price
(Price
(Price
(Price
(Price
mentioned
mentioned
mentioned
mentioned
mentioned
mentioned
mentioned
mentioned
mentioned
is
is
is
is
is
is
is
is
is
for
for
for
for
for
for
for
for
for
dumping)
pumping)
pumping)
pumping)
pumping)
pumping)
pumping)
pumping)
pumping)
escalation on change in cement bags price

400 - 355 = 45 per bag
consumption 8 bags per cum
Unit
No
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
M
Sqm
Sqm
M
SqM
Sqm
No
Rm
Sqm
No
No
Rate
1,450.00
216.00
140.00
216.00
140.00
216.00
140.00
33.00
216.00
140.00
33.00
1,980.00
1,750.00
4,200.00
509.04
700.00
21,758.38
11,090.32
No
5,291.43
No
No
No
No
No
No
5,291.43
16,500.00
8,000.00
8,000.00
5,500.00
9,612.00
No
19,635.00
M
Sqm
Rm
Sqm
No
No
No
No
4,691.39
3,345.49
3,345.49
1,506.40
200,000.00
6,000.00
1,500.00
500.00
SqM
1,200.00
SqM
509.03
SqM
397.92
Cum
3,490.12
SqMt
175
SqMt
145
Sq m
M
SqMt
SqMt
SqMt
Rm
SqMt
322.92
150.00
945
945
1250
1600
400
SqMt
450
SqM
SqM
484.38 (M+L)
430.56 (M+L)
Rate as per diff.

escalate of Cement rate
d rates 8.54%
Rates given By
mr Pande on
12.01.2015
1.0854
3640
3976
4200
4872
4984
5320
5432
5544
5656
3527.55
3853.17
4070.25
4721.49
4830.03
5155.65
5264.19
5372.73
5481.27
414
8.54%
0.0854
3250
3550
3750
4350
4450
4750
4850
4950
5050
rate analysis for Alluminum railing

size of panel
glass 8mm toughened
Studs
vertical pipes
2830
top
hardware
labour
390
l
1.2
0.72
4
1.2
1
Porcelin cladding - dry

40mm angle frame for 3.6m x 3.6m
Porcelin tile material cost with 5% wastage
3.6
126.48944
claddingMS material cost

40x40x5mm
97.2
0.85kg per sqft
76.5
hardware and painting

Labour for tile fixing inlcuding scaffolding
profit on MS fabrication, tiles labour etc

Add for Taxes 12.5% on MS & labour
19.36
40
1.1025
h
1 Rate
120
929.664 per sqft
350
1400
260
468
1.2
260
468
500
3765.664
1129.6992
4895.3632
proft @ 15%
734.30448
5629.6677
rate per Rmt
77.76 0.5574136
4691.39
3.6
12.96
17638.902
0.84
10667.894
2700
5577.984
36584.78
2841.8818
2692.967
3249.9714
302.04195
DSK - DREAM CITY

RCC work
Concrete Constants
area
Pt Slab Constant at basment
12,965.47
Concrete Constant
Shuttering Constant
Reinforcement steel in Kg
0.80
2.80
103.23 Drop pannel constant
Pt Slab Constant
23273.06
0.35
1.45
41.27 at basement level
Conventinal Consatant basement
3,585.56
0.70
2.71
88.61
5538.04
0.32
1.87
9,404.15
5070.76
1.13
0.39
4.10
1.74
Conventinal Consatant
Transfar constant Basment
Transfar constant
0.02
35.57 Drop pannel constant
0.04
196.49 at Podium level

41.14
BASEMENT for PT work

Slab Thickness
0M
Column drop
Total slab thickness
0M
Considering grid of
1 Sqm
Volume of concrete
Steel
Shuttering
0.80 Cum
25% of Concrete qty to incress
103.23 Kg
2.80 Sqm
Particulars
Qty
Unit
Rate
Amt
Amount
Material
Concrete M40
0.80 Cum
Steel
Binding Wire
Labour
Labour for Concreting
6139.0224
4903.8744463623
103.23 Kg
55
5677.4219952967
1.55 Kg
60
92.9032690139
0.80 Cum
1000.00
798.8038040653
10
1032.2585445994
550
1538.0881879402
103.23 Kg

Charges for PT work
2.80 Sqm
1 SqM
600
600
0.4
10674.200
3969.1505366049
13362.730193
0.064
4968.8678452 Labour rate/ CuM
14643.3502472778 per Sqm
Podium for PT work

Slab Thickness
0M
Column drop
0M
Considering grid of
1 Sqm
Volume of concrete
0.35 Cum
Steel (100Kg/Cum)
Shuttering
=
=
41.3 Kg
1.45 Sqm
Particulars
Qty
25% of Concrete qty to incress
Unit
Rate
Amt
Amount
Material
Concrete M40
0.35 Cum
6139.0224
2145.100046802
Steel
41.3 Kg
55
2270.0524773022
Binding Wire
0.62 Kg
60
37.1463132649
1000.00
349.4204625808
0.4
4452.299
12741.952216
0.064
Labour
0.3494204626 Cum
41.2736814055 Kg
10
412.7368140549
1.6643403093 Sqm
550
915.3871701284
1 SqM
600
600
Charges for PT work
2277.5444467642
6729.8432841332 per Sqm

BASEMENT for conventional
Slab Thickness
Column drop
M
0M
Considering grid of
1 Sqm
Volume of concrete
Steel (100Kg/Cum)
Shuttering
0.70 Cum
9123
88.61 Kg
6383.5858547389
2.71 Sqm
Particulars
Qty
957.5378782108
Unit
Rate
Amt
Amount
Material
Concrete M40
Steel
0.700 Cum
88.614 Kg
Binding Wire
6139.0224
55
4295.6238687455
4873.7670506041
60
79.7525517372
1.329 Kg
9249.1434710868
Labour
0.700 Cum
1000.00
88.614 Kg
699.7244168299
10
886.1394637462
2.714 Sqm
550
1492.6472338099
Shutering Staging rate
2.714 Sqm
200
542.7808122945
3621.2919266805
12870.4353977673 per Sqm

Podium for conventional
Slab Thickness
Column drop
0M
Considering grid of
1 Sqm
Volume of concrete
0.32 Cum
Steel (100Kg/Cum)
Shuttering
=
=
41.27 Kg
1.45 Sqm
Particulars
Qty
Unit
Rate
Amt
Amount
Material
Concrete M40
0.32 Cum
Steel
Binding Wire
6139.0224
1989.8749195104
41.27 Kg
55
2270.0524773022
0.62 Kg
60
37.1463132649
1000.00
324.1354713921
4297.074
4297.074
Labour
0.324 Cum
10
412.7368140549
41.274 Kg
1.447 Sqm
550
795.9888435899
1.447 Sqm
200
289.4504885782
1822.312

2047.55
6119.385 per Sqm
6344.623
Refuge Floor Conventinal Slab

Slab Thickness
Column drop
0M
Considering grid of
1 Sqm
Volume of concrete
Steel (100Kg/Cum)
Shuttering
Particulars
0.32 Cum
41.27 Kg
1.45 Sqm
Qty
Unit
Rate
Amt
Amount
Material
Concrete M40
Steel
Binding Wire
Labour
0.32 Cum
6139.0224
1989.875
41.27 Kg
55.00
2270.052
0.62 Kg
60.00
37.146
1000.00
324.135
0.324 Cum
10.00
412.737
41.274 Kg
1.447 Sqm
550.00
795.989
1.447 Sqm
400.00
578.901
4297.074
2111.762
6408.8358162707 per Sqm

Basement TRANSFER floor
Considering grid of
Concrete constant
Steel contant
=
=
Shuttering
1 sqM
1.13 Cum
196.49 kg/SqM
Particulars
4.10 sqM
Qty
Unit
Rate
Amt
Material
Concrete M30
Steel
Binding Wire
1.131 Cum
5774.33
6,532.01
196.49 kg
2.9 sqM
55
60
10,806.78
176.84
1.131 Cum
1000.00
1,131.22
10
550.00
1,964.87
2,256.82
17,515.63
17,515.63
Labour
196.49 Kg
4.10 Sft
5,352.90
6014.523
22,868.53 per CuM

Podium TRANSFER floor
Considering grid of
Concrete constant
Steel contant
Shuttering
=
=
Particulars
1 sqM
0.39 Cum
41.14 kg/SqM
1.74 sqM
Qty
Unit
Rate
Amt
Material
Concrete M30
0.39 Cum
Steel
Binding Wire
5774.33
2,264.38
41.14 kg
55
2,262.88
0.62 KG
60
37.03
1000.00
392.15
10
411.43
550.00
957.74
4,564.28
4,564.28
1,761.32
1979.019
Labour
0.39 Cum
41.14 Kg
1.74 SqM
6,325.60 per CuM

RAFT
Concrete
Raft Thk
Volume of concrete
Steel (60Kg/Cum)
=
=
Particulars
1 Cum
0.30 m
1 Cum
60 Kg
Qty
Unit
Rate
Amt
Material
Concrete M30
1 Cum
Steel
Binding Wire
5774.328
5774.328
60 Kg
55
3300
0.90 Kg
60
54
1000.00
1000
10
600
6155
9128.328
69194
660
Labour
1 Cum
Labour for Concreting inclusive of shuttering
60 Kg
Including equipment
1600
10728.328 per Cum
RETAINING
Length
791.25 m
Width of raft
1.95 m
Raft Thickness
Wall Height
=
=
0.30 m
8.00 m
Wall Thickness
0.375 m
Volume of Raft
WALL
0 Cum
Volume of Wall
2373.75 Cum
Total concrete
Steel (100Kg/Cum)
2373.75 Cum
Particulars
237375 Kg
Qty
Unit
Rate
Amt
Material
Concrete M30
2373.75 Cum
Steel
5774.328
13706811.09
237375 Kg
55
13055625
Binding Wire
3560.63 Kg
60
213637.5
Labour
2373.75 Cum
1000.00
2373750
10
2373750
650
8229000
237375 Kg
12660 Sqm
26976073.59
11,364 per CuM
12976500
5,467 per CuM
39,952,573.59 Total
16,830.99 INR Per Cum
5.3333333333
Podium side WALL

Length
239.00 m
Wall Height
Wall Thickness
=
=
13.00 m
0.1 m
Volume of Wall
310.7 Cum
Total concrete
Steel (100Kg/Cum)
Particulars
310.7 Cum
15535 Kg
Qty
Unit
Rate
Amt
Material
Concrete M20
310.7 Cum
Steel
Binding Wire
5288.0688
1643002.97616
15535 Kg
55.00
854425.00
233.03 Kg
60.00
13981.5
310.7 Cum
15535 Kg
1000.00
10.00
310700
155350.00
6214 Sqm
550.00
3417700
8083.0688
26 per CuM
12500
40 per CuM
Labour
22,128.07 Total
20
SUPERSTRUCTURE - BUILDINGS
For TYPICAL floor
Steel Constant
5 Kg/sft
Concrete constant
Shuttering constant
=
=
1.8 Cft/sft
5.00 Sqft/Sqft
steel
0.3965202607 Cum/SqM
For Wing A - W Building
13.9932
Total Slab Area
35.3146667215
conc
0.0509703239 0.5486445661 shutt
1.3004832714
261,462 Sft
Volume of concrete
Steel
Shuttering
Particulars
13,340 Cum
1,307,308 Kg
121,497 Sqm
Qty
Unit
Rate
Amt
Material
Concrete M30
13,340 Cum
Steel
Binding Wire
5774.328
77,028,843
1,307,308 Kg
55
71,901,954
19,610 Kg
60
1,176,577
13,340 Cum
1,307,308 Kg
994.00
14.20
13,259,841
18,563,777
121,497 Sqm
284.00
34,505,162
150,107,374.55
6,179.70
66,328,780.04
2,730.66
Labour
216,436,154.59 per bldg

761,410
8,195,817
8,910.37 Per Sqm
3068.1700843947
Baseemnt area
25,955.81 SqM
area
Pt Slab Constant at basment
Pt Slab Constant
Conventinal Consatant basement
Conventinal Consatant
Transfar constant Basment
Transfar constant
15,018.40
19118.74
1,533.26
4646.24
9,404.15
5070.76
Legnth / area
Size in M
L
Coloumn
Basement
P1
P2
P3
954
160
160
160
0.675
0.675
0.675
0.675
1.05
1.05
1.05
1.05
200
110
110
110
2.5
2.5
2.5
2.5
2.5
2.5
2.5
2.5
954
2.5
3710
333
895
0.625
0.625
0.625
1.75
1.75
1.75
Drop Panel
Basement
P1
P2
P3
Footing
Beam
Transfer Beam
Basement
P3 x Type
p3 6 type
Conventinal Beam
P3 & P4 * 2
1332
0.4
0.75
2226
0.25
0.5
Plinth Beam
Slab
SqM
Conventinal Slab
6179.50
Pt Slab
34137.14
Transfer slab
14474.91
Core area
Basement Core
174
Podium Core
348
Concrete Constants
Constant for
Shuttering
Constant
0.80
0.35
0.70
0.32
1.13
0.39
2.80
1.45
2.71
1.87
4.10
1.74
Size of the Coloumn
nM
Steel constant
103.23
41.27
88.61
35.57
196.49
41.14
Height
Volume In CuM
H
1000X
1000X
1000X
1000X
2.5X
2.5X
2.5X
2.5X
625
625
625
625
2.5
2.5
2.5
2.5
2.5 X 3
750 X 1800
750 X 1800
750 X 1800
5.30
3.30
3.30
4.20
3583.58175
374.22
374.22
476.28
For PT Slab Only

0.50
0.50
0.50
0.50
625
343.75
343.75
343.75
0.95
7155
4057.8125
364.21875
978.90625
400X 700
399.6
250 X 500
278.25
Thk Slab
Volume
0.18
0.175
1081.4125
0.25
0.25
8534.285
0.18
0.175
2533.10925
0.2
0.2
5.5
191.4
0.2
0.2
3.3
229.68
ts
Constant
Shuttering
Constant
CuM/ SqM
SQM / CuM
CuM
CuM
CuM
CuM
0.14
0.04
0.04
-
5.2
5.2
5.2
5.2
CuM
CuM
CuM
CuM
0.02
0.04
0.04
0.04
3.4
3.4
3.4
3.4
CuM
0.28
1.45
CuM
CuM
CuM
0.43
0.04
0.19
3.22
3.22
3.22
CuM
0.09
6.42
CuM
0.03
6.42
CuM
0.18
5.71
CuM
0.25
CuM
0.18
5.71
CuM
0.08
CuM
0.02
Shuttering Constant
Steel
SQM / CuM
Kg/CuM
KG/Cum of slab
0.72
0.20
0.20
-
200
200
200
200
27.61
7.85
7.81
-
0.08
0.12
0.12
0.12
150
150
150
150
3.61
5.41
5.41
5.41
0.40
125
34.46
1.39
0.12
0.62
250
125
125
107.87
4.84
24.13
0.55
125
10.75
0.19
80
1.00
80
14.00
1.00
100
25.00
1.00
80
14.00
0.41
125
10.18
0.12
125
3.01
2.37 Considering beam length 60% o
onsidering beam length 60% of slab beam
184
DSK - DREAM CITY

Estimate - Waterfall Residences
Land area - R3 Sector
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
Total construction cost
SFt
SFt
Total development cost
SFt
Total MEP cost
4,257,090,333 INR
2,874.73
Rate on Sale area
4,230.47
165,665,612 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
Contractors profit (5%)
283,146,438 INR
Rs/SFt
Basement
F & G ( type 6)
253,385.85
SqFt
Establishment Charges (2%)
113,258,575 INR
Club house
Podium
INR
Final Total
Rs/SFt
Area on each component
5,662,928,755 INR
1,240,172,810 INR
Total cost of water & electricity supply from mains (10rs

per sqft of BUA)
Rate on BUA
Contingencies (3%)
169,887,863 INR
Escalation (5%)(on 60% amt of total costing)
178,382,256 INR
A, B, C & D ( type W)
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Alumform balance cost
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
(2 Towers)
(Rs)
Rate on const.
Area
(2 Towers)
(Rs)
(Rs)
EAR TH W O R K
1.a
Excavation in Black cotton Soil (disposal outside upto

10 km)
CuM
167.42
34,323.36
5,746,293
2.58
1.b
Excavation in Soft Soil (disposal inside premises Upto

2 km)
CuM
92.64
80,156.75
7,425,988
7,425,988
3.33
1.c
Excavation in Soft Soil (disposal outside upto 10 km)
CuM
208.17
87,697.13
18,256,349
18,256,349
8.19
1.d
Excavation in Murrum (disposal inside premises Upto 2

CuM
km, depth upto 6m)
92.64
1.e
Excavation in murrum (disposal inside premises Upto 2

CuM
km, depth below 6m)
103.54
4,810.20
498,060
1.f
Excavation in rock upto 7.45m
CuM
275.28
45,004.75
12,388,998
1.g
Excavation in rock below 7.45m
CuM
505.62
32,055.00
16,207,649
1.h
Dewatering cost
L.S.
1.i
Backfilling
CuM
101.12
48,345.91
1.j
Counter weight filling (with material within premises)
CuM
224.72
42,270.92
1.k
PCC (M - 7.5 ) for Leveling course above counter

weight filling
Cum
4,797.47
1,326.67
1.l
Anti termite Treatment
SqM
54.42
1.m
Shoring & Stutting, removing (Provision)
Sqm
1,291.68
5,746,293
5.56
3,550,720
3,550,720
1.59
4,888,932
4,888,932
2.19
9,499,121
9,499,121
4.26
6,364,630
6,364,630
33,819.16
1,840,605
1,840,605
1,186.88
1,533,063
1,533,063
Total
88,200,408
Rate on each component
315.69
Rate on total Constrcution area
39.57
Prepared By Checked
Checked
By By
12,388,998
SUB TOTAL (1)
Prepared By
Final Approval
0.83
32.08
88,200,408
39.57
88,200,408
Approved By
2.86
71,494,699
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
1
(2 Towers)
(Rs)
2
Rate on const.
Area
(2 Towers)
(Rs)
(Rs)
RCC WORK
2.a
PCC (M7.5 - 100 MM thk)-plum concrete
CuM
3,490.12
7,051.88
24,611,916
24,611,916
11.04
2.b
Raft for basement
CuM
10,926.09
8,426.04
92,063,655
92,063,655
41.30
2.c
Retaining Wall (Wall)
CuM
17,506.67
2,373.75
41,556,469
41,556,469
18.64
2.e
Basement Slab (PT)
SqM
227,287,523
227,287,523
101.97
134,048,135
60.14
15,133.94
15,018.40
2.f
Podium (PT)
SqM
7,011.35
19,118.74
2.g
Basement Slab (Conventional)
SqM
13,318.03
1,533.26
2.h
Podium (Conventional)
SqM
6,344.62
4,646.24
2.i
Basement Slab (Transfer)
SqM
23,530.15
9,404.15
2.j
Podium (Transfer)
SqM
6,543.30
5,070.76
33,179,508
2k
Podium side wall
Cum
22,128.07
423.80
9,377,876
2.l
Refuge Floor (A B C D)
SqM
6,669.85
2.m
Refuge Floor (E H)
SqM
6,669.85
2.n
Refuge Floor (F G)
SqM
6,669.85
2.o
Typical slabs (A,B,C,D)
SqM
9,247.87
96,049.90
2.p
Typical slabs (E,H)
SqM
9,247.87
32,692.16
2q
Typical slabs (F,G)
SqM
9,247.87
23,540.12
2r
Expansion joint
Rm
1,600.00
2s
Aluform Material cost
SqM
Prepared By
Prepared By Checked
Checked
By By
740.25
134,048,135
20,419,998
29,478,641
221,281,073
Approved By
888,257,445
99.28
14.89
9,377,876
4.21
398.51
302,333,001
135.64
217,696,081
217,696,081
97.67
1,184,400
0.53
25,139,681
156,809,248
70.35
1,184,400
34,052,014
888,257,445
302,333,001
Final Approval
13.23
33,179,508
97,617,554
9.16
29,478,641
2,228,113.33
20,419,998
221,281,073
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
Total
Rate on Constrcution area
21666684
SUB TOTAL (2)

3
BRICK
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
(2 Towers)
(Rs)
Rate on const.
Area
(2 Towers)
(Rs)
(Rs)
628,405,034
206,084,160
985,874,998
336,385,015
2,249.22
663.96
953.57
955.92
281.930
92.458
442.306
150.917
2,377,918,285.09
2
242,835,762
2,399,584,969
1,076.56
2,399,584,969
1,076.56
9,621,009
4.32
3,409,976
1.53
2,890,988
1.30
1,527,527
0.69
1,999,659
0.90
958.36
108.947
2,399,584,969
W O R K & PLASTER
3.a 6" Brick work
3.b 9" Brick work
SqM
733.53
3,279.01
SqM
733.53
2,324.36
SqM
733.53
1,970.60
CuM
9,621,009
3,409,976
2,890,988
CuM
4,991.92
153.00
CuM
4,990.91
200.33
SqM
333.80
8,785.42
SqM
333.80
11,954.10
SqM
323.50
3,898.73
SqM
164.56
36,400.57
SqM
164.56
22,728.00
SqM
164.56
17,289.11
1,527,527
1,999,659
3.c Backcoat plaster for Dado
3.d Gypsum Plaster for Walls
Prepared By
Prepared By Checked
Checked
By By
Approved By
11,730,439
11,730,439
7,980,652
7,980,652
2,522,478
23,960,312
7,480,240
5,690,192
Final Approval
5.26
3.58
2,522,478
1.13
23,960,312
10.75
7,480,240
3.36
5,690,192
2.55
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
3.e Gypsum Plaster for Ceiling
3.f
SqM
148.36
8,139.45
SqM
148.36
3,309.78
SqM
148.36
1,743.45
SqM
323.50
18,634.63
(2 Towers)
(Rs)
Rate on const.
Area
(2 Towers)
(Rs)
4
(Rs)
2
4,830,277
982,078
517,316
4,830,277
2.17
982,078
0.44
517,316
0.23
6,028,301
2.70
Plaster to columns & Beam (Parking)

6,028,301
SqM
323.50
1,500.41
485,381
485,381
0.22
SqM
323.50
1,612.95
521,789
521,789
0.23
SqM
323.50
SqM
145.00
25,955.81
SqM
145.00
7,349.38
SqM
145.00
7,946.44
SqM
145.00
7,977.24
3.g Punning to ceiling (Parking) (M+L)

3,763,592
1,065,660
1,152,234
4,381,764
50,142,036
21,380,473
13,620,634
35.05
14.12
48.50
60.76
53.75
4.393
1.966
22.496
9.592
6.111
SUB TOTAL (3)
Prepared By
Prepared By Checked
Checked
By By
99,316,801
Approved By
Final Approval
1.69
1,065,660
0.48
1,152,234
1,156,700
9,791,894
Total
3,763,592
0.52
1,156,700
0.52
99,316,801
44.56
99,316,801
44.56
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
1
(2 Towers)
(Rs)
2
Rate on const.
Area
(2 Towers)
(Rs)
4
(Rs)
2
W ATER PR O O F I N G
4.aBox type waterproofing (For raft & retaining walls)
SqM
1,050.00
35,371.69
37,140,269
4.bAPP WP for basement top (exposed area)
SqM
1,250.00
11,257.05
14,071,313
4.cAPP Wp for Podium(exposed area)
SqM
1,250.00
7,977.24
4.dchemical WP for toilets
SqM
4.echemical WP for Dry balcony
4.f chemical WP for Attached Terraces
4.gBrick bat WP for Refuge Area
4.hBrick bat WP for Top Terrace
Prepared By
Prepared By Checked
Checked
By By
1,160.19
1,711.32
SqM
1,160.19
1,208.93
SqM
1,160.19
616.82
SqM
920.98
525.36
SqM
920.98
422.72
SqM
920.98
288.05
SqM
920.98
892.20
SqM
920.98
629.02
SqM
920.98
426.40
SqM
1,090.74
411.00
SqM
1,069.87
221.80
SqM
1,130.06
108.87
SqM
1,059.82
788.33
SqM
1,054.00
700.03
SqM
1,058.95
715.29
Approved By
9,971,550
7,941,830
2,805,166
1,431,245
1,935,392
778,636
530,579
3,286,807
1,158,634
785,415
1,793,173
474,596
246,059
3,341,956
1,475,670
1,514,910
Final Approval
37,140,269
16.66
14,071,313
6.31
9,971,550
4.47
7,941,830
3.56
2,805,166
1.26
1,431,245
0.64
1,935,392
0.87
778,636
0.35
530,579
0.24
3,286,807
1.47
1,158,634
0.52
785,415
0.35
1,793,173
0.80
474,596
0.21
246,059
0.11
3,341,956
1.50
1,475,670
0.66
1,514,910
0.68
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
(2 Towers)
(Rs)
(Rs)
307,060
307,060
0.14
51,211,582
9,971,550
18,913,279
6,999,762
4,815,269
91,911,442
41.24
183.30
32.13
18.29
19.89
19.00
22.976
4.474
8.485
3.140
91,911,442
41.24
4i Water proofing at top water storage
SqM
78.93
1,945.14
SqM
78.93
1,945.14
SqM
78.93
1,945.14
Total
614,121
614,121
307,060
SUB TOTAL (4)

5
Rate on const.
Area
(2 Towers)
(Rs)
307,060
SqM
5.b GVT (porcelin) flooring
SqM
5.c Antiskid flooring for toilets
SqM
Prepared By
Prepared By Checked
Checked
By By
1,287.57
5,108.70
1,399.59
3,944.99
1,399.47
2,922.11
1,297.54
4,779.56
1,298.39
3,006.80
1,294.48
1,532.82
1,142.52
1,270.20
1,150.08
895.50
1,142.52
456.90
Approved By
26,311,265
11,042,692
8,178,790
24,806,727
7,808,020
3,968,396
5,804,903
2,059,789
1,044,033
Final Approval
0.14
2.160
91,911,442
TILING
5.a GVT (porcelin) flooring for living
0.28
26,311,265
11.80
11,042,692
4.95
8,178,790
3.67
24,806,727
11.13
7,808,020
3.50
3,968,396
1.78
5,804,903
2.60
2,059,789
0.92
1,044,033
0.47
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
5.d Antiskid flooring for Terraces
SqM
5.e Antiskid flooring for Dry Balcony
SqM
5.f
Dado for Toilets
SqM
5.g Glazed Dado for Kitchen
SqM
5.h Glazed Dado for Dry Balcony
Prepared By
SqM
Prepared By Checked
Checked
By By
1,016.31
999.66
1,012.87
716.04
1,014.41
521.22
1,142.52
474.32
977.41
422.72
977.41
301.25
1,070.22
8,066.67
1,070.22
5,679.00
1,070.22
2,923.23
977.41
2,828.10
977.41
1,881.00
977.41
1,530.90
977.41
721.00
977.41
422.72
977.41
301.25
Approved By
(4 Towers)
(Rs)
1
(2 Towers)
(Rs)
2
Rate on const.
Area
(2 Towers)
(Rs)
4
(Rs)
2
4,063,877
1,450,508
1,057,463
2,167,676
1.82
1,450,508
0.65
1,057,463
2,167,676
826,338
826,338
588,887
34,532,409
12,155,546
6,256,992
11,056,812
3,677,003
2,992,623
2,818,840
826,338
588,887
Final Approval
4,063,877
0.47
0.97
0.37
588,887
0.26
34,532,409
15.49
12,155,546
5.45
6,256,992
2.81
11,056,812
4.96
3,677,003
1.65
2,992,623
1.34
2,818,840
1.26
826,338
0.37
588,887
0.26
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
5.i
Italian Marble flooring for Lobby
SqM
5.j
Porcelin & Epoxy Flooring for staircase flooring
SqM
5.k Wooden Flooring
5.l
5.m Window Frames (Granite)
5.n Trimix (M25) basment
3,223.92
4,894.07
2,799.90
4,942.63
1,875.60
1,301.30
2,030.58
1,301.30
1,820.52
2,168.76
1,923.95
1,405.54
No
4,617.65
349.00
No
4,617.48
240.00
No
4,617.48
126.00
559.66
1,064.72
559.64
1,190.52
559.64
1,190.52
7,117.51
2,653.33
18,885,091
3,624,633
8,345,172
5,408,377
6,446,237
2,216,390
1,163,605
2,383,516
1,332,522
1,332,522
Kg
57.75
142,802.22
8,246,828
Binding Wire
Kg
63.00
2,142.03
134,948
2,327.31
Epoxy coating over tremix - basement
Sqm
Epoxy coating over tremix - Podium
1,301.30
26,533.30
Sqm
1,301.30
23,273.06
5.o Thesholds
Rmt
986.91
1,022.00
Rmt
978.81
840.00
Rmt
988.53
728.00
5.p China mosaic on Top Terrace
SqM
484.38
788.33
SqM
484.38
700.03
SqM
484.38
715.29
Prepared By
Prepared By Checked
Checked
By By
Approved By
28.55
27,405,788
12.30
18,540,783
4,738,075
27,544,463
Nominal steel for Trimix(0.5Kg/SFt)
63,634,153
10,569,552
4,738,075
1,923.95
7,117.51
18,540,783
1,392.70
CuM
(Rs)
2
27,405,788
3,579.03
Trimix (M25) podium
Rate on const.
Area
(2 Towers)
(Rs)
4
10,569,552
1,301.30
CuM
(2 Towers)
(Rs)
2
63,634,153
1,924.02
SqM
Basin counters in toilets
4,934.53
(4 Towers)
(Rs)
1
16,564,613
8.32
4.74
2.13
3,624,633
1.63
27,544,463
12.36
8,345,172
3.74
5,408,377
2.43
6,446,237
2.89
2,216,390
0.99
1,163,605
0.52
2,383,516
1.07
1,332,522
0.60
1,332,522
0.60
18,885,091
8.47
16,564,613
7.43
1,527,405
0.69
678,161
0.30
692,944
0.31
34,527,709
30,285,167
4,034,474
1,644,406
1,439,293
1,527,405
678,161
692,944
Final Approval
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
1
(2 Towers)
(Rs)
2
Rate on const.
Area
(2 Towers)
(Rs)
4
(Rs)
2
2
-
5.p Tile grout, Tile protector & Acid Wash
L.S.
2,771,258
L.S.
3,653,730
2,771,258
1.24
3,653,730
1.64
2,322,473
1.04
(5% of total tiling amt per tower)

L.S.
5.q Tiles for maintainance
2,322,473
L.S.
2,771,258
L.S.
2,771,258
3,653,730
3,653,730
1.24
1.64
(5% of total tiling amt per tower)

2,322,473
2,322,473
1.04
61,794,576
46,849,781
233,244,824
93,514,208
61,523,175
496,926,564
222.94
L.S.
221.18
150.94
225.60
265.74
242.80
27.724
21.019
104.644
41.955
27.602
496,926,564
222.94
Total
SUB TOTAL (5)
Prepared By
Prepared By Checked
Checked
By By
496,926,564
Approved By
Final Approval
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
(2 Towers)
(Rs)
Rate on const.
Area
(2 Towers)
(Rs)
4
(Rs)
2
DOORS
6.aMain Door (Flats) (1.2*2.4)
No
21,758.38
146.00
21,758.38
120.00
21,758.38
104.00
342.00
6.bBedroom doors (1.0*2.4)
No
11,090.32
11,090.32
240.00
11,090.32
126.00
6.cBathroom doors (0.9*2.4) including doors for gd floor toilet
No
10,791.43
349.00
10,791.43
240.00
10,791.43
126.00
10,791.43
146.00
10,791.43
122.00
10,791.43
104.00
16,500.00
58.00
16,500.00
52.00
16,500.00
40.00
8,000.00
28.00
8,000.00
26.00
8,000.00
20.00
8,000.00
28.00
8,000.00
26.00
8,000.00
20.00
9,612.00
84.00
9,612.00
78.00
9,612.00
40.00
19,635.00
8.40
19,635.00
52.00
19,635.00
8.00
8,612.45
364.00
8,612.45
280.00
8,612.45
210.00
6.dDry balcony doors (1.0*2.4)
No
6.eStaircase Doors (1.1*2.4) - Fire rated doors
No
6.f Services Door near lift - MS Powder coated
No
6.gMeter Room Door near lift
No
6.hGranite door frames for lift
No
6.i Doors @ gd floor (1.7*2.4)
No
6.i Glass door in toilet
No
12,706,892
5,222,010
4,525,742
15,171,561
5,323,355
2,794,761
15,064,839
5,179,887
2,719,441
6,302,196
2,633,109
2,244,618
3,828,000
1,716,000
1,320,000
896,000
416,000
320,000
896,000
416,000
320,000
3,229,632
1,499,472
768,960
659,736
2,042,040
314,160
12,539,728
Prepared By
2.39
1.25
6.76
5,179,887
2.32
2,719,441
1.22
6,302,196
2.83
2,633,109
1.18
2,244,618
1.01
3,828,000
1.72
1,716,000
0.77
1,320,000
0.59
896,000
0.40
416,000
0.19
320,000
0.14
896,000
0.40
416,000
0.19
320,000
0.14
3,229,632
1.45
1,499,472
0.67
768,960
0.34
659,736
0.30
2,042,040
0.92
314,160
0.14
5.63
2.16
1.62
53.62
119,510,342
53.62
18,944,911
68.96
83.18
74.77
31.986
13.132
8.500
119,510,342
Final Approval
6.81
5,323,355
2,794,761
15,064,839
119,510,342
29,270,846
Approved By
15,171,561
3,617,229
71,294,584
Prepared By Checked
Checked
By By
2.03
3,617,229
-
SUB TOTAL (6)
2.34
4,525,742
4,822,972
Total
5.70
5,222,010
12,539,728
4,822,972
12,706,892
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
1
(2 Towers)
(Rs)
2
Rate on const.
Area
(2 Towers)
(Rs)
4
(Rs)
2
ALUMINIUM W I N D O W S & D O O R S
7.aW (1.5 * 1.8)
SqM
7.bW (1.8 * 1.8)
SqM
W (1.6 * 1.8)
7.cW (1.2 * 1.8)
SqM
W (1 * 1.8)
7.dW (1.9 * 0.9)
SqM
4,842.00
1,113.00
4,842.00
1,144.80
4,842.00
724.00
4,842.00
940.00
4,842.00
610.00
4,842.00
216.00
4,842.00
216.00
4,842.00
90.72
4,842.00
80.00
4,842.00
322.00
4,842.00
143.64
4,842.00
7.eW (0.9 * 0.9)
SqM
W (0.8 * 0.9)
7.f V (0.5 * 0.9)
Prepared By
SqM
Prepared By Checked
Checked
By By
21,556,584
11,086,243
7,011,216
18,205,920
5,907,240
2,091,744
4,183,488
878,532
774,720
6,236,496
1,391,010
4,842.00
43.00
4,842.00
68.04
4,842.00
64.00
4,842.00
262.00
4,842.00
198.00
4,842.00
151.00
Approved By
832,824
658,899
619,776
5,074,416
1,917,432
1,462,284
Final Approval
21,556,584
9.67
11,086,243
4.97
7,011,216
3.15
18,205,920
8.17
5,907,240
2.65
2,091,744
0.94
4,183,488
1.88
878,532
0.39
774,720
0.35
6,236,496
2.80
1,391,010
0.62
832,824
0.37
658,899
0.30
619,776
0.28
5,074,416
2.28
1,917,432
0.86
1,462,284
0.66
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
7.gSD (1.8 * 2.1)
SqM
SD (1.5 * 2.1)
SqM
4,842.00
191.00
4,842.00
164.16
4,842.00
7.h
7.i Main Entrance door @ GF ( 4 * 2.1)
SqM
368.00
4,842.00
295.20
4,842.00
328.00
4,842.00
8.40
4,842.00
8.40
4,842.00
8.40
Rate on const.
Area
(2 Towers)
(Rs)
4
(Rs)
2
3,699,288
1,589,725
4,842.00
7,127,424
2,858,717
3,176,352
162,691
81,346
3,699,288
1.66
1,589,725
0.71
7,127,424
3.20
2,858,717
1.28
3,176,352
1.43
162,691
0.07
81,346
0.04
81,346
81,346
0.04
67,079,131
26,369,145
15,217,438
108,665,713
48.75
64.88
74.93
60.06
30.095
11.830
6.827
108,665,713
48.75
Total
SUB TOTAL (7)
Prepared By
(2 Towers)
(Rs)
Prepared By Checked
Checked
By By
108,665,713
Approved By
Final Approval
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
1
(2 Towers)
(Rs)
2
Rate on const.
Area
(2 Towers)
(Rs)
(Rs)
F AB R I C ATI O N
8.aAluminium railing with Glass for Terraces
Rmt
8.bAluminium Railing for Dry Balcony
SqM
8.cAluminium Railing with glass for Refuge area
Rm
8.dAluminium Railing For Staircase
8.eM.S. Grill for Windows
SqM
8.f Aluminium Railing with glass for top podium
Prepared By
Rm
Prepared By Checked
Checked
By By
Rm
5,275.84
1,109.30
5,275.84
760.12
5,275.84
469.64
3,762.27
235.80
3,762.27
202.00
3,762.27
191.00
5,275.84
138.00
5,275.84
138.00
5,275.84
138.00
3,762.27
371.20
3,762.27
332.80
3,762.27
285.00
1,694.07
1,694.07
1,694.07
5,275.84
23,409,971
8,020,548
4,955,494
3,548,570
1,519,956
1,437,186
2,912,265
1,456,133
1,456,133
5,586,213
2,504,165
2,144,492
-
326.00
Approved By
1,719,925
Final Approval
23,409,971
10.50
8,020,548
3.60
4,955,494
2.22
3,548,570
1.59
1,519,956
0.68
1,437,186
0.64
2,912,265
1.31
1,456,133
0.65
1,456,133
0.65
5,586,213
2.51
2,504,165
1.12
2,144,492
0.96
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
(2 Towers)
(Rs)
(Rs)
1,719,925
Total
35,457,020
13,500,801
5.54
34.30
38.37
0.772
15.908
6.057
SUB TOTAL (8)

9
Rate on const.
Area
(2 Towers)
(Rs)
2
9,993,304
60,671,050
27.22
60,671,050
27.22
39.44
4.483
60,671,050
FALSE CELLING
9.aFalse Celling work
SQM
1,319.33
10,021.28
SQM
1,319.33
7,861.44
SQM
1,319.33
5,450.16
52,885,421
20,743,631
14,381,099
23.73
9.31
14,381,099
6.45
Total
52,885,421
20,743,631
14,381,099
51.15
58.95
56.76
23.727
9.306
6.452
SUB TOTAL (9)

10
88,010,151
PAI N TI N G W O R K
Prepared By
SqM
Prepared By Checked
Checked
By By
179.93
44,540.02
179.93
26,037.78
179.93
19,032.56
Approved By
32,056,845
9,370,103
6,849,164
Final Approval
88,010,151
39.49
88,010,151
39.49
10.1 Plastic Paint
52,885,421
20,743,631
32,056,845
14.38
9,370,103
4.20
6,849,164
3.07
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
10.b Waterproof texture paint
SqM
Podium side wall painting

10.c Porcelin / GVT cladding upto 5 floors
SqM
10.d Cement Paint for ducts
SqM
10.e Acrylic paint for staircase block & parking
SqM
10.F Birla Putti for attached terrace ceiling
SqM
10g Scaffolding for Painting (texture)
SqM
10h Anticarbonation paint - Basmement
Sqm
393.60
21,020.90
393.60
16,923.66
393.60
19,032.56
393.60
4,238.00
3,249.97
5,049.45
3,249.97
1,102.96
3,249.97
1,680.00
49.48
6,362.16
49.48
6,198.83
49.48
4,425.10
89.97
18,634.63
89.97
3,113.35
89.97
2,155.00
89.97
1,932.00
89.97
1,932.00
146.20
1,312.32
146.20
768.90
146.20
1,312.32
100.00
21,020.90
100.00
16,923.66
100.00
19,032.56
120.00
18,634.63
(2 Towers)
(Rs)
2
(Rs)
2
33,095,564
33,095,564
13,322,403
13,322,403
14,982,546
65,642,272
7,169,170
10,919,904
1,259,237
613,455
437,921
1,676,490
280,097
775,510
347,630
347,630
767,421
224,819
383,710
5.98
6.72
65,642,272
29.45
7,169,170
3.22
10,919,904
4.90
1,259,237
0.56
613,455
0.28
437,921
0.20
1,676,490
0.75
280,097
0.13
775,510
0.35
347,630
0.16
347,630
0.16
767,421
0.34
224,819
0.10
383,710
0.17
200,521,892
89.96
217,789,587
97.71
3,384,731
3,806,512
2,236,155
Total
3,912,645
1,948,187
142,005,211
14.00
6.28
137.35
97.85
1.755
0.874
63.710
15.448
34,432,312
37,727,387
148.89
16.926
217,789,587
Approved By
14.85
14,982,546
8,408,362
Prepared By Checked
Checked
By By
Rate on const.
Area
(2 Towers)
(Rs)
4
1,668,090
SUB TOTAL (9)
Prepared By
(4 Towers)
(Rs)
1
Final Approval
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
10.g ACP Clading to vertical walls
10 h ACP Clading to vertical walls
SqM
2,952.59
3,630.06
SqM
2,952.59
3,630.06
SqM
2,952.59
3,630.06
SqM
2,952.59
495.67
SqM
2,952.59
407.40
SqM
2,952.59
353.08
10.i Duct Louver out side
SqM
2,662.64
1,102.96
2,994.35
1,102.96
2,994.35
1,102.96
10.j Pargola
SqM
76.50
5,747.73
76.50
5,747.73
76.50
5,747.73
(2 Towers)
(Rs)
Rate on const.
Area
(2 Towers)
(Rs)
4
(Rs)
2
42,872,280
21,436,140
21,436,140
42,872,280
19.23
21,436,140
9.62
21,436,140
9.62
11,750,883
5.27
6,609,384
2.97
6,609,384
2.97
1,758,805
0.79
879,402
0.39
5,854,039
2,405,769
2,085,000
11,747,117
6,605,287
6,605,287
1,758,805
879,402
879,402
879,402
-
10 k
Column gaurds to basement & Podium columns Rubber (31")
Nos
1,434.00
400.00
Total
573,600
62,232,241
31,326,598
31,005,829
2.05
60.19
89.02
122.37
0.257
27.920
14.054

SUB TOTAL (9)
10
10.b
Water purifier
10.c
Name Plate
Prepared By
56.14
125,138,268
56.14
Modular Kitchen with Hob & Chimney
Prepared By Checked
Checked
By By
No
161,552.01
146.00
No
161,552.01
120.00
No
161,552.01
104.00
No
6,000.00
146.00
No
6,000.00
120.00
No
6,000.00
104.00
No
1,500.00
146.00
No
1,500.00
120.00
Approved By
125,138,268
13.911
125,138,268
AM M EN I TI ES
10.a
0.39
573,600
94,346,376
38,772,483
33,602,819
3,504,000
1,440,000
1,248,000
876,000
360,000
Final Approval
94,346,376
42.33
38,772,483
17.40
33,602,819
15.08
3,504,000
1.57
1,440,000
0.65
1,248,000
0.56
876,000
0.39
360,000
0.16
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
10.d
Letter Box
10.eDishwasher - Neptune DX - IFB
10.fWashing Machine - IFB -Senorita VX - 6S - 6kg
10.gMicrowave
10.hRefrigerator
10.iModular Furniture (for bed/kitchen)
10.jFurniture in Entrance Lobbies
No
1,500.00
104.00
No
500.00
146.00
No
500.00
120.00
No
500.00
104.00
No
34,490.00
146.00
No
34,490.00
120.00
No
34,490.00
104.00
No
29,490.00
146.00
No
29,490.00
120.00
No
29,490.00
104.00
No
20,000.00
146.00
No
20,000.00
120.00
No
20,000.00
104.00
No
25,000.00
146.00
No
25,000.00
120.00
No
25,000.00
104.00
No
60,000.00
146.00
No
60,000.00
120.00
No
60,000.00
104.00
No
500,000.00
4.00
No
500,000.00
2.00
No
500,000.00
2.00
(2 Towers)
(Rs)
(Rs)
2
2
312,000
292,000
120,000
104,000
20,142,160
8,277,600
7,173,920
17,222,160
7,077,600
6,133,920
11,680,000
4,800,000
4,160,000
14,600,000
6,000,000
5,200,000
0.14
292,000
0.13
120,000
0.05
104,000
0.05
20,142,160
9.04
8,277,600
3.71
7,173,920
3.22
17,222,160
7.73
7,077,600
3.18
6,133,920
2.75
11,680,000
5.24
4,800,000
2.15
4,160,000
1.87
14,600,000
6.55
6,000,000
2.69
5,200,000
2.33
14,400,000
12,480,000
8,000,000
2,000,000
2,000,000
Total
205,702,696
83,247,683
198.96
236.57
92.287
37.349
72,414,659
361,365,038
162.12
361,365,038
361,365,038
162.12
285.79
32.488
M EP
11.a
External Electrical/Internal electrical
11.c
Plumbing
11.d
Fire Fighting
11.e
Ventilation
11.f
Solar Water
11.g
Lifts
11.h
STP
10,600,000
11.i
WTP
9,780,000
11.j
BMS
11.k
Gas
11.l
Garbage
Prepared By
312,000
35,040,000
SUB TOTAL (10)

11
Rate on const.
Area
(2 Towers)
(Rs)
4
149,488,064
5,990,132
-
1,399,430
122,468,520
48,038,561
33,302,787
356,258,144
159.83
35,048,861
153,725,520
60,299,191
41,802,483
329,965,988
148.04
11,924,024
10,691,332
46,892,552
18,393,712
12,751,462
106,643,214
47.84
71,798,700
32.21
10,160,000
13,280,000
6,640,000
6,640,000
26,560,000
11.92
51,478,700
57,540,000
28,770,000
19,740,000
106,050,000
47.58
###
10,600,000
###
9,780,000
4.39
68.77
18,159,830
Prepared By Checked
Checked
By By
Approved By
1,560,782
39,089,933
Final Approval
16,282,488
5,080,000
5,080,000
4.76
71,415,556
28,012,917
19,419,987
153,290,777
11,679,190
4,800,983
4,158,865
20,639,038
9.26
14,162,254
6,068,029
9,605,424
29,835,707
13.39
184
530,773.38
Construction BUA
Sale area
2,228,941.63
1,514,632.69
SFt
4,257,090,333 INR
SFt
2,874.73
Rs/SFt
Rate on Sale area
4,230.47
Rs/SFt
Basement
1,240,172,810 INR

per sqft of BUA)
Rate on BUA
165,665,612 INR
Total MEP cost
SFt
Podium
INR
Final Total
5,662,928,755 INR
279,388.34
SqFt
310,387.91
SqFt
1,033,881.12
SqFt
E & H ( type x)
351,898.41
SqFt
253,385.85
283,146,438 INR
F & G ( type 6)
113,258,575 INR
Club house
Contingencies (3%)
169,887,863 INR
178,382,256 INR
SqFt
SqFt
Total area SqM
2,228,941.63
SqFt
6,407,603,886 INR
Sr.No.
Particulars
Unit
Rate
Qty/ Area
230,778,846 INR
Basement
Podium
Type W
Type X
Type 6
Total
Devlopment Cost
( Basement)
(Rs)
(Rs)
(All Podium slabs)
(Rs)
(4 Towers)
(Rs)
11.m
Solid Waste Management
8,985,198
Filter Plant
1,500,000
RAIN WATER HARVESTING
6,626,878
11.o
11.n
THERMAL INSULATION
Total
192,970,272
122,213,269
(2 Towers)
(Rs)
63,422,110
(Rs)
2
###
###
###
2
-
8,985,198
4.03
6,626,878
2.97
1,033,881
351,898
253,386
1,639,165
0.74
502,357,473
206,455,292
152,754,395
1,047,202,538
469.82
1,240,172,810
556.40
690.69
437.43
204.33
485.89
586.69
602.85
86.575
54.830
28.454
225.379
92.625
68.532
SUB TOTAL (11)

12
Rate on const.
Area
(2 Towers)
(Rs)
4
1,240,172,810
INFRA STRCTURE DEVLOPMENT FOR SUP

12.a
Earth outside basment area
3,503,230
3,503,230
1.57
12.b
Paved area
13,977,626
13,977,626
6.27
12.c
Granite area
2,715,506
2,715,506
1.22
12.d
Landscape area on Slab
4,371,613
4,371,613
1.96
12.e
Landscape area on Ground
1,851,602
1,851,602
0.83
12.f
Wood deck Area
4,952,775
4,952,775
2.22
12.g
Sports Ground
1,547,648
1,547,648
0.69
12.h
Swimming pool
15,120,000
15,120,000
12.i
Water Fountain
3,325,000
3,325,000
12.j
Other painting work, Railing work
14,358,530
14,358,530
6.44
12.k
UG tank
27,852,000
27,852,000
12.50
12.l
STP civil works
12.m
Transformer room / substation civil works
12.n
DG Set - Civil Work
12.o
Road work/ drive ways
12.p
RCC hume pipes for elec cables, surface drainage

ouside basement, drains civil works,Chamber with
covers etc
12.q
Clubhouse / gazebo
12.r
trellies in front of water fountain
12.s
bicycle racks
12.t
entrance gates structures
12.u
Road furniture & markings for basement & podium
12 v
Constraction water suply
12 W
9,600,000
6.78
1.49
9,600,000
4.31
200,000
200,000
0.09
14,950,000
14,950,000
6.71
208,639
208,639
0.09
17,542,028
17,542,028
7.87
2,700,000
2,700,000
1.21
800,000
800,000
0.36
1,800,000
1,800,000
500,000
500,000
1,500,000
1,500,000
0.67

per sqft of BUA)
22,289,416
22,289,416
10.00
Total
165,665,612
74.325
74.325
SUB TOTAL (12)
Prepared By
Prepared By Checked
Checked
By By
Final Approval
0.22
165,665,612
Approved By
0.81
165,665,612
74.32
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
3.79
4.90
12.05
-
8.18
2.34
3.23
6.27
4.20
1.22
47.20
58.23
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
16.25
60.78
27.44
150.06
88.50
13.48
19.46
146.10
21.91
6.19
586.45
199.61
143.73
0.78
103.53
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
1,584.27
1,584.27
6.35
2.25
1.91
1.01
1.32
7.74
5.27
1.67
15.82
4.94
3.76
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
3.19
0.65
0.34
3.98
0.32
0.34
-
2.48
0.70
0.76
0.76
65.57
65.57
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
24.52
9.29
6.58
5.24
1.85
0.94
1.28
0.51
0.35
2.17
0.76
0.52
1.18
0.31
0.16
2.21
0.97
1.00
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
0.41
0.20
0.20
60.68
60.68
17.37
7.29
5.40
16.38
5.16
2.62
3.83
1.36
0.69
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
2.68
0.96
0.70
1.43
0.55
0.39
22.80
8.03
4.13
7.30
2.43
1.98
1.86
0.55
0.39
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
42.01
18.09
12.24
6.98
3.13
2.39
18.19
5.51
3.57
4.26
1.46
0.77
1.57
0.88
0.88
12.47
10.94
1.01
0.45
0.46
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
1.83
2.41
1.53
1.83
2.41
1.53
328.08
328.08
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
8.39
3.45
2.99
10.02
3.51
1.85
9.95
3.42
1.80
4.16
1.74
1.48
2.53
1.13
0.87
0.59
0.27
0.21
0.59
0.27
0.21
2.13
0.99
0.51
0.44
1.35
0.21
8.28
3.18
2.39
78.90
78.90
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
14.23
7.32
4.63
12.02
3.90
1.38
2.76
0.58
0.51
4.12
0.92
0.55
0.44
0.41
3.35
1.27
0.97
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
2.44
1.05
4.71
1.89
2.10
0.11
0.05
0.05
71.74
71.74
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
15.46
5.30
3.27
2.34
1.00
0.95
1.92
0.96
0.96
3.69
1.65
1.42
-
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
40.06
40.06
34.92
13.70
9.49
58.11
58.11
21.16
6.19
4.52
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
21.85
8.80
9.89
43.34
4.73
7.21
0.83
0.41
0.29
1.11
0.18
0.51
0.23
0.23
0.51
0.15
0.25
132.39
143.79
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
28.31
14.15
14.15
7.76
4.36
4.36
1.16
0.58
0.58
-
82.62
82.62
62.29
25.60
22.19
2.31
0.95
0.82
0.58
0.24
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
0.21
0.19
0.08
0.07
13.30
5.47
4.74
11.37
4.67
4.05
7.71
3.17
2.75
9.64
3.96
3.43
238.58
238.58
235.21
217.85
70.41
47.40
17.54
70.02
7.00
6.46
101.21
13.63
19.70
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
184
25,955.81
28,835.74
96,049.90
32,692.16
23,540.12
207,073.73
Rate on Sale. Area
5.93
4.38
1.08
691.39
818.79
2.31
9.23
1.79
2.89
1.22
3.27
1.02
9.98
2.20
9.48
18.39
6.34
0.13
9.87
0.14
11.58
1.78
0.53
1.19
0.33
0.99
14.72
-
109.38
Prepared By
Prepared By Checked
Checked
By By
Approved By
Final Approval
DSK DREAM CITY - TOTAL COST OF THE PROJECT ESTIMATED AS ON 05 JAN 2015
Ser No
Description
Category
Unit
Area/length
Unit rate
Amount (Rs)
Escalation % add
Phase I ( 15% )
INFRASTRUCTURE WORK
Site Development
Per Rft
23,944
3,150
75,423,600
28,912,380
R
b etaning wall, 1.5 Km length
Other Devp Work
Per Rft
4,950
6,500
32,175,000
37,001,250
P
c re constrcution soil & water testing and Devlopment
Other Devp Work
174,330,585
66,826,724.29
72,637,743.79
78,448,763.30
281,929,185
132,740,354
104,064,244
112,389,383
335,728,573
44,050,780
158,038,155
537,817,507
386,087,858.74
50,658,397.01
181,743,877.86
618,490,134
Roads
a
b
c
Roads
Footpath/Median work/Cycle track
Road Furniture & signages
Road
Road
Road
Per Sq Ft
Per Sq Ft
Per Sq Ft
1,080,078
455,664
1,638,606
310.84
96.67
96.45
Total
Bridges
Road Bridge
Road
Per Sq Ft
61,355
4,808
294,975,000
339,221,250.00
Foot Bridge
Road
Per Sq Ft
8,396
1,603
13,455,000
308,430,000
15,473,250.00
354,694,500
6,000,000
6,900,000.00
Total
4
Helipad
Other Devp Work
Main Gate
Services
College Gate Modification
Road
LS
Road
Per Sq Ft
Road
LS
8
a
b
Phase III (35%)
Other Devp Work
Phase II (25% )
C
a ompound wall of 2.00 m in height, 7.3 Km compound wall length
Total
Remarks
LS
1,638,606
153.97
31,426,500
33,940,620 Column, beam strcuture, brick work/Stone work
Retaning wall of varying height along nala for the road. Avg
height 3.30 M
15% extra considered for Arch features which are yet to be

finalised.
-
30,000,000
34,500,000.00
252,301,833
290,147,107.95
50,000,000
57,500,000.00
892,963,849
1,026,908,426.31
AS PER QUOTE RECD FROM VENDOR
195,000,000
64,000,000
2,500,000
1,154,463,849
224,250,000.00
73,600,000.00
2,875,000.00
1,327,633,426
AS PER QUOTE RECD FROM VENDOR
Marina - Water Body

Water Body
Fountains
Dancing
i
fountain (40 M)
Fountians
ii
(IT park 8, Near Ilsland 8)
Fountains
iii
Water Body
Per Sq Ft
Water Body
Water Body
Landscape
LS
No
LS
596,948
1,496
16
4,000,000
Total
Marine Club (G+1) including interior fitouts
Aminity
Per Sq Ft
46,392
4,000
185,567,916
213,403,102.85
10
Convention centre (G+4)
Aminity
Per Sq Ft
211,075
2,500
527,688,012
606,841,213.97
11
Promenades
Landscape
Per Sq Ft
215,129
400
86,051,722
98,959,479.84
12
Rain Water Harvesting
Other Devp Work
LS
50,000,000
57,500,000.00
13
Treatment Plant
STP - 2 MLD
Other Devp Work
Per Lt
2,000,000
17
34,000,000
WTP - 2 MLD
Other Devp Work
Per Lt
2,000,000
14
28,000,000
32,200,000.00
Solid Waste Management
Other Devp Work
99,367,262
114,272,351.30
14
Nala devlopment Cost
20,000,000
20,000,000
161,367,262
146,472,351
252,769,551
290,684,983.19
It includes Country Club
250 Recharge pits all over the township.
Total
42,500,000.00
15
Consultancy Fees
Consultnacy
Per Sq Ft
16
Town hall - (G) (including interior)
Aminity
Per Sq Ft
12,917
2,700
34,875,360
40,106,664.00
17
Library - (G) -(including interior)
Aminity
Per Sq Ft
2,690
2,700
7,263,000
8,352,450.00
18
Drive Plaza
Road
Per Sq Ft
31,667
2,100
66,500,700
76,475,805.00
19
Fountain at Drive plaza
Landscape
Per lts
100,000
25
2,500,000
2,875,000.00
3,995,525,896
4,364,276,572
Common areas only

Common areas only
42,500,000
For complete master planning
(fountain @ 25 per lts)
20
SUB TOTAL
Per Sq Ft
Per Sq Ft
79,910,518
87,285,531
TOTAL
Per Sq Ft
4,075,436,414
4,451,562,104
Contengencies 2%
Marketing
Model, walkthroughs and views
M&M
207,621,497
79,588,240.55
86,508,957.12
93,429,673.69
Media & Electronic media
M&M
899,203,889
344,694,824.11
374,668,287.07
404,641,750.04
Page 92 of 184
(Included in Infra cost)
Ser No
Description
Category
Unit
Area/length
Unit rate
Amount (Rs)
Escalation % add
Remarks
Brochures & logo designs
M&M
301,869,421
115,716,611.38
125,778,925.42
135,841,239.45
Administration
M&M
12,577,893
4,821,525.47
5,240,788.56
5,660,051.64
5
6
Stationery & marketing tool kits

Hospitality ( Food, Lodging Boarding for Guests)
M&M
M&M
125,778,925
12,577,893
48,215,254.72
4,821,525.47
52,407,885.56
5,240,788.56
56,600,516.41
5,660,051.64
Marketing Vehicle expenses ( prospect Pick & Drop Vehicles)
M&M
12,577,893
4,821,525.47
5,240,788.56
5,660,051.64
8
9
Gifts / Souvenirs
M&M
Sample Flats( Civil, Interiors etc)
M&M
Marketing Office ( Civil, Interior, Computers, Printers, Electronic
M&M
Display tools)
Brokerage
M&M
Events and Exhibitions
M&M
Launch
M&M
Miscelleneous
M&M
7,546,736
103,326,300
2,892,915.28
39,608,415.00
3,144,473.13
43,052,625.00
3,396,030.98
46,496,835.00
374,225,737
143,453,199.34
155,927,390.59
168,401,581.84
138,356,818
47,326,522
202,352,108
132,073,845
53,036,780.19
18,141,833.36
77,568,308.23
50,628,307.20
57,648,674.12
19,719,384.08
84,313,378.51
55,030,768.69
62,260,568.05
21,296,934.81
91,058,448.79
59,433,230.19
Per Sq Ft
2,577,415,476
988,009,266
1,073,923,115
1,159,836,964
Per Sq Ft
51,548,310
19,760,185
21,478,462
23,196,739
Per Sq Ft
2,628,963,785
1,007,769,451
1,095,401,577
1,183,033,703
10
11
12
13
14
SUB TOTAL
15
Contengencies 2%
Adminstration cost
Staff salary
Staff conveyance
Adm
Adm
718,202,021
11,310,268
275,310,774.79
4,335,602.75
299,250,842.16
4,712,611.69
323,190,909.54
5,089,620.62
Printing / scanning / jumbo Xerox / ammonia prints / hard

format presentations etc.
Adm
8,826,660
3,383,553.00
3,677,775.00
3,971,997.00
Stationary & books
Adm
550,000
210,833.33
229,166.67
247,500.00
Petty cash & vouchers
Adm
1,543,719
591,758.95
643,216.25
694,673.55
ELECTRICITY CHARGES
Adm
39,695,632
15,216,658.76
16,539,846.48
17,863,034.20
Emergency Security Deployment
Adm
2,205,313
845,369.93
918,880.36
992,390.79
Lodging & Boarding
Adm
13,231,877
5,072,219.59
5,513,282.16
5,954,344.73
TOTAL
MOBILE
Adm
2,205,313
845,369.93
918,880.36
992,390.79
10
OFFICE-ANNUAL MAINTENANCE CONTRACT
Adm
6,615,939
2,536,109.79
2,756,641.08
2,977,172.37
11
Petrol & Diesel Expenses
Adm
8,821,251
3,381,479.72
3,675,521.44
3,969,563.16
12
Postage & Courier Expenses
Adm
3,307,969
1,268,054.90
1,378,320.54
1,488,586.18
13
PROPERTY TAX
Adm
385,930
147,939.74
160,804.06
173,668.39
14
R.T.O. Expenses
Adm
220,531
84,536.99
91,888.04
99,239.08
15
TELEPHONE EXPENSES
Travelling Expenses ( Out Land )
TRAVELLING EXPENSES(INLAND)
Uniform (Security, Driver & Office Boy)
VEHICLE INSURANCE
VEHICLE REPAIR & MAINTENANCE
Water Charges
Miscellaneous
Adm
Adm
Adm
Adm
Adm
Adm
Adm
Adm
3,969,563
66,159,386
52,927,509
938,220
1,653,985
11,026,564
2,480,977
47,813,931
1,521,665.88
25,361,097.94
20,288,878.35
359,651.17
634,027.45
4,226,849.66
951,041.17
18,328,673.69
1,653,984.65
27,566,410.80
22,053,128.64
390,925.19
689,160.27
4,594,401.80
1,033,740.40
19,922,471.40
1,786,303.42
29,771,723.66
23,817,378.93
422,199.20
744,293.09
4,961,953.94
1,116,439.64
21,516,269.11
SUB TOTAL
1,004,092,559
384,902,147
418,371,899
451,841,651
20,081,851
7,698,043
8,367,438
9,036,833
TOTAL
1,024,174,410
392,600,190
426,739,337
460,878,484
16
17
18
19
20
21
22
23
Contengencies 2%
SPORTS FACILTITY
1
a
b
I
II
III
Sports Infrastructure
Indoor Sports, sports arina(G+1)
Outdoor Sports
Football Field (actual cost)
Artifial Turf
Natrual Turf
Football Academy & guest residence (G+3)
Football stadium
Cricket Ground
IV
V
VI
VII
VIII
Sports
Per Sq Ft
217,931
4,000
871,723,832
Sports
Sports
Sports
Sports
Sports
Per Sq Ft
Per Sq Ft
Per Sq Ft
Per Sq Ft
Per Sq Ft
28,331
28,331
99,761
64,022
231,229
2,100
2,100
2,100
2,000
320
59,494,575
59,494,575
209,497,579
128,043,377
73,993,252
68,418,761.25
68,418,761.25
240,922,216.08
147,249,883.87
85,092,239.31
Cricket Pavilion + Cricket Tennis/ academy (B+G+2)
Sports
Per Sq Ft
44,836
4,000
179,342,018
206,243,320.61
Tennis Court Tennis Stadium

Aquatic Center / Academy
Aquatic facility
Sports
Sports
Sports
Sports
Per Sq Ft
Per Sq Ft
Rate LS
Per lts
82,268
8,885
51,667
8,700,000
320
2,200
4,800
10
26,325,920
19,547,391
248,002,560
87,000,000
30,274,807.46
22,479,499.33
1,962,465,078
869,099,489
1,508,407,990
Per Sq Ft
39,249,302
17,381,990
30,168,160
Per Sq Ft
2,001,714,379
886,481,479
1,538,576,149
250,800,000
32,104,800
288,420,000.00
36,920,520.00
SUB TOTAL
2
Contengencies 2%
Per Sq Ft
Sports
TOTAL
ELECTRICAL WORKS
1
a
i
ii
Electricity
HT Line work
HT Line Cable work
HT Line Civil work
Electrical
Road
RM
RM
8,800
1,300
28,500
24,696
Page 93 of 184
1,089,654,789.60
15000 spectators capacity
310,003,200.00
108,750,000.00
1.1 Km 8 runs
Ser No
Description
Category
Unit
Area/length
Unit rate
Amount (Rs)
Escalation % add
Remarks
Receiving Station
Electrical
350,594,499
403,183,673.85
AS PER MSCB GUIDELINES
D G Sets
Electrical
400,000,000
460,000,000.00
Total load 20MVA @ Rs.20000 per KVA
Building Management System

Road
Landscape
Marina
Prominates
Road
Landscape
Water Body
Landscape
24,579,087
18,471,024
9,945,936
3,226,940
28,265,950.01
21,241,677.60
11,437,826.40
3,710,980.49
other areas
Other Devp Work
2,811,149
3,232,821.73
1,092,533,435
1,256,413,450
SqFT
SqFT
SqFT
SqFT
1,638,606
1,231,402
663,062
215,129
15
15
15
15
LS
90 Security camera, 7 Boom Barriors, tayer busters,
SUB TOTAL
Per Sq Ft
Per Sq Ft
21,850,669
25,128,269
TOTAL
Per Sq Ft
1,114,384,104
1,281,541,719
Contengencies 2%
LANDSCAPING WORKS
Landscaping
Landscape & Gardens 11.84 lakhs Sqft (including irrigation)
Landscape
Per Sq Ft
1,184,000
140
239,012,315
274,864,162.25
Common areas only
b
c
d
Hardscape 3.26 lakh sqft

Nursery - Civil cost
Landscape ligthing
Landscape
Landscape
Landscape
Per Sq Ft
Per Sq Ft
LS
326,000
750
507,601,000
7,000,000
300,000,000
583,741,150.00
8,050,000.00
345,000,000.00
Common areas only
Per Sq Ft
1,053,613,315
1,211,655,312
Per Sq Ft
21,072,266
24,233,106
Per Sq Ft
1,074,685,581
1,235,888,418
86,225,572
120,000,000
50,400,000
51,667,200
2,500,000
25,000,000
204,251,500
99,159,407.52
138,000,000.00
57,960,000.00
59,417,280.00
2,875,000.00
28,750,000.00
234,889,225.00
20,000,000
37,262,723
10,000,000
23,000,000.00
42,852,131.45
11,500,000.00
693,532,567
698,403,044
SUB TOTAL
2
Contengencies 2%
TOTAL
7
1
2
3
4
LEISURE
Transportation
i Tram Consultant
ii Tram Car
iii Import taxes for Tram Car
iv Tram Depot
v Tram Stops
vi Singnaling system
vii Tram track construction
Tram
Tram
Tram
Tram
Tram
Road
Road
Buses
Boats
Canoes and Kayaks- Jet boots
infra
Water Body
Water Body
AS PER VENDOR QUOTE

AS PER VENDOR QUOTE
AS PER VENDOR QUOTE
Per Sq Ft
Per Sq Ft
13,870,651
13,968,061
TOTAL
Per Sq Ft
707,403,218
712,371,105
Contengencies 2%
OTHER INFRASTRUCTURE WROKS
Markets 1 - Vegetable market (G)
CD
Per Sq Ft
7,535
2,100
15,823,080
18,196,542.00
Markets 2 (essential shopping & vegetable) - G+0.5
CD
Per Sq Ft
24,693
2,100
51,855,398
59,633,707.44
Iconic structure - 5000sqft
Aminity
Per Sq Ft
5,000
6,000
30,000,000
34,500,000.00
Parking Building at Plaza & Bus Station B+G+6
Aminity
Per Sq Ft
252,418
1,600
403,868,380
464,448,637.04
Aminity
Aminity
Per Sq Ft
Per Sq Ft
1,372.41
1,372.41
1,800
1,800
2,470,338
2,470,338
2,840,888.70
2,840,888.70
Post office & Police Station

a Post office (G)
b Police Station (G)
Fire station (G+1)
Aminity
Per Sq Ft
6,000
2,100
62,600,145
71,990,166.35
Hospital (2B+G+11)
CD
Per Sq Ft
455,172
5,500
2,503,445,373
2,878,962,178.95
Per Sq Ft
3,072,533,051
3,533,413,009
10
Contengencies 2%
Per Sq Ft
61,450,661
70,668,260
Per Sq Ft
3,133,983,712
3,604,081,269
309,575,429.49
SUB TOTAL
TOTAL
EDUCATIONAL INSTITUTION
School No 1 (G+2) - without furniture
CD
Per Sq Ft
128,189
2,100
269,196,026
School No 2 (G+2)
CD
Per Sq Ft
153,706
2,100
322,783,373
SUB TOTAL
3
Contengencies 2%
10
COMMERCIAL
TOTAL
403,479,215.69
Per Sq Ft
591,979,398
309,575,429
403,479,216
Per Sq Ft
11,839,588
6,191,509
8,069,584
Per Sq Ft
603,818,986
315,766,938
411,548,800
Page 94 of 184
Ser No
Description
Category
Mall & Multiplex (SHOPPING MALL/ CINEPLEX) - 2B+G+2 (excluding

interior fitouts for saleable area)
Hotel & Service Apartment (2p+14)

(5 Start Luxsury catagary hotel
with 150 suites, 200 service appartment of 400 SqFt each)
Unit
Area/length
Unit rate
Amount (Rs)
Escalation % add
CD
Per Sq Ft
247,045
3,800
938,770,161
5 Star hotel - 24 FLOORS
CD
Per Sq Ft
437,226
2,100
918,174,453
Service apprtment (shell cost) - 14 FLOORS
CD
Per Sq Ft
188,008
10,000
1,880,083,296
Basment for SHOPPING MALL/ CINEPLEX & HOTEL TOWER

ABOVE/SERVICE APARTMENT ABOVE/ INDOOR SPORTS ARENA
CD
Per Sq Ft
292,989
2,400
703,173,800
IT building -Bare Shell

Per Sq Ft
Per Sq Ft
Per Sq Ft
266,432
319,676
386,183
2,767
2,767
2,767
737,232,760
884,560,472
1,068,591,442
847,817,674.12
7,130,586,383
847,817,674
IT Park Tower 1- B1+B2+G+14

IT Park Tower 2- B1+B2+G+18
IT Park Tower 3 - B1+B2+G+23
Legal
1
2
3
4
5
6
7
8
9
10
11
Royalty for Excavation

Fire NOC
MSEDCL (Electricity Connection)
Town Planning Charges
Water Connection Charges
NA/ Revenue Department
Demarcation of Additional Land
Consent to Establishment from MPCB
Bank Guaranty (15 %) for Additional Phase
Maharashtra Jeevan Pradhikaran
Sewage Arrangement (State public Health Division )
1,442,598,446.03
142,611,728
16,956,353
45,583,266
123,390,621
7,273,198,111
864,774,028
2,324,746,557
6,292,921,658
267,859,320
776,643,903
388,321,952
1,941,609,759
388,321,952
388,321,952
1,000,000
5,000,000
150,000,000
500,000
200,000
89,286,440
258,881,301
129,440,651
647,203,253
129,440,651
129,440,651
333,333
1,666,667
50,000,000
166,667
66,667
89,286,440
258,881,301
129,440,651
647,203,253
129,440,651
129,440,651
333,333
1,666,667
50,000,000
166,667
66,667
89,286,440
258,881,301
129,440,651
647,203,253
129,440,651
129,440,651
333,333
1,666,667
50,000,000
166,667
66,667
Per Sq Ft
4,307,778,837
1,435,926,279
1,435,926,279
1,435,926,279
Per Sq Ft
86,155,577
28,718,526
28,718,526
28,718,526
Per Sq Ft
4,393,934,414
1,464,644,805
1,464,644,805
1,464,644,805
Cum
Sqft
Sqft
Sqft
Sqft
Sqft
LS
LS
LS
LS
LS
3032168
15532878
15532878
15532878
15532878
15532878
1
1
1
1
1
88
50
25
125
25
25
1,000,000
5,000,000
150,000,000
500,000
200,000
Sector 1 (Start Up Parcel)

Earthwork
Per Sq Ft
88,200,408
RCC work
Per Sq Ft
2,399,584,969
BBM & Plaster
Per Sq Ft
99,316,801
Waterproofing
Per Sq Ft
91,911,442
Tiling
Per Sq Ft
496,926,564
Wooden Doors & frames
Per Sq Ft
119,510,342
UPVC doors & windows
Per Sq Ft
108,665,713
Fabrication
Per Sq Ft
60,671,050
False ceiling
Per Sq Ft
88,010,151
10
Painting work
Per Sq Ft
217,789,587
11
ACP, Pergola, Duct closing
12
Ammenities
Per Sq Ft
361,365,038
13
MEP
Per Sq Ft
1,240,172,810
14
Infra & develpoment
Per Sq Ft
165,665,612
125,138,268
SUB TOTAL (1 TO 13)
5,662,928,755
16
283,146,438
17
113,258,575
18
Contingencies (3%)
169,887,863
SUB TOTAL
Escalation (5%) (on
1,105,700,589.49
Per Sq Ft
20
949,284,630.22
Per Sq Ft
TOTAL
19
2,538,112,449.60 Complecte finish with 5 star luxsury with lock & key.
TOTAL
Contengencies 2%
15
1,239,535,511.32
Per Sq Ft
SUB TOTAL
12
1,173,462,701.58
SUB TOTAL
Contengencies 2%
11
CD
CD
CD
Remarks
60% amt of total costing)
6,229,221,630
169,887,863
Page 95 of 184
2,279,163,291
6,169,531,037
Ser No
Description
Category
Unit
Area/length
Unit rate
Amount (Rs)
SUB TOTAL
22
13
1
Consultancy Fees
Remarks
6,399,109,493
Per Sq Ft
2,228,942
SUB TOTAL
Per Sq Ft
2,228,942
TOTAL
Per Sq Ft
2,228,942
2,981
6,644,293,072
110
245,183,579
Per Sq Ft
Per Sq Ft
Per Sq Ft
Per Sq Ft
Per Sq Ft
Per Sq Ft
11,240,611
1,355,593
628,400
7,219,810
610,673
431,274
2,981
2,981
2,981
2,981
2,981
2,981
33,507,344,822
4,040,911,686
1,873,208,646
21,521,662,886
1,820,367,461
1,285,591,239
6,644,293,072
6,644,293,072
Sector 2 to 7
Basement, Podium, Tower Costs, Sector Development
S
a ector R-1& R-2
S
b ector R-4 as per sanction
S
c ector R-5
S
d ector R-6
S
e ector R-7
S
f ector R-8
SUB TOTAL
3
Escalation % add
Contingencies (3%)
Per Sq Ft
Per Sq Ft
TOTAL
Per Sq Ft
GRAND TOTAL
GRAND TOTAL WITH ESCALATION
PREPARED BY
2,528,831,671.86
29,054,244,896.39
2,457,496,072.87
1,735,548,172.35
64,049,086,740
4,647,048,439
41,884,181,027
35,776,120,813
1,921,472,602
139,411,453.16
1,256,525,430.82
1,073,283,624.40
65,970,559,342
4,786,459,892
43,140,706,458
36,849,404,438
100,646,549,530
27,648,234,470
50,402,363,684
46,250,883,088 INR
100,646,549,530
CHECKED BY
41,884,181,027.29
4,647,048,438.81
REVIEWED BY
Page 96 of 184
124,301,481,242 INR
APPROVED BY
Cost Analysis for Alluform (w-type,

Sr.No.
Description
a
b
Design charges USD per SqM

Alluform material charges with Custom duty (Adding for Alluform
consumables @ 1% on Material cost) USD per SqM
Total cost of Shuttering USD per Sq.M
Total cost Incurred in Alluform

Area of Alluform Shuttering 2 sets
Set
2/2.5 BHK/ 3 BHK
w type (A, B, C & D) floor area
X type (E, H) floor area
6 type (G. F) floor area
Total area of Alluform
Total cost for Alluform area 4100 SqM
Avg. 40 to 50 no.of Repetations of each Alluform set for SUP
Avg 100 no.of Repetattion of each Alluform set
Material Cost of Alluform for Sector
Design Cost of Alluform for Sector
Total cost of Alluform for Sector
Assume 24 months for completion of sector (Interest 10%)
Total Cost of Alluform including Rate of Interest
Total life of Alluform if we consider avg Alluform cycle of 11 days
Considaring 30% Scrap value at completion of its life
Total cost of Alluform for Excluding scrap value
30% adiitional material for futher sector
Consultancy charges for 70% material
Total cost
Consdiaring 100 repitation
For 26 floor tower
Total Alluform shuttering area area of w type (1 tower)
Cost per Sq.m

Alluform Material Cost rate per Sq M for 26 floors
Total
Scrape value for the next sector only to be considered on addi
uform (w-type, A, B, C & D)

Rate in Doller
Rate per Doller
Amount
Remarks
50
65.00
3,250
175
65.00
11,375
225
225
65.00
14,625
No.
Area (in Sqm)
4.00
1.00
1.00
4544.6
4093.0
4230.4
225
65.00
175
65
51,694,825
50
65
14,769,950
Total area
18,178
4,093
4,230
26,502
387,588,094
66,464,775
13,292,955
79,757,730
528
15,508,448
64,249,283
19,274,785
10,338,965
93,863,032
26
24,011.96
938,630.32
24,404,388.39
Days
1016.34
1016.34
Per SqFt
94.42
1016
onsidered on additional 30% material
DSK Dream City ROAD ESTIMATION

Sr No
Items
Unit
Excavation in Back Cotton Soil over area up to required level

from the existing natural Ground Level including dressing of sides,
getting out excavated soil upto 10 to 15 KM site complex as
directed ,etc. complete as per the direction of Engineer-In-Charge.
Cum
Excavation in Soil over area up to required level, including

dressing of sides, ramming of bottoms to receive PCC, shoring and
strutting required to avoid soil collapse, getting out excavated soil
within site complex as directed ,etc. complete as per the direction
of Engineer-In-Charge.
Cum
Filling of the Murrum from out side over area up to required

level, including dressing of sides,etc. complete as per the direction
of Engineer-In-Charge.
CuM
RCC Work for the trances,R.C.C.1:1.5:3 using 20 mm metal jelly for

foundation bed concrete thickness as per the drawing, Brick work in
CM 1:4 mix for walls thickness as per the drawing given,work
including scaffolding ,shuttering charges for all R.C.C.works, wall
plastering with CM 1:3, mix 15 mm thick for inside and outside
wall.bed benching with P.C.C.1:2:4 mix using 20 mm metal
jelly,thickness as per the drawing given.over the bed benching
water proof compound mix plastering in CM 1:3 , 15 mm thickness.
Cum
132 HT line trench
Cum
Road surfacing (Primer, GSB, WMM, DBM, AC)
Sqm
5
6
7
8
11
12
13
Services
a.
Crossing
pipes (450 Mm)
b.
Hume
pipe (150 Mm)
c.
Hume
pipe (300 mm)
Footpath
Median work
Curb Stone
Services works
Road Furniture
RM
RM
RM
SqM
SqM
RM
Sqm
Total
Misc. @ 5%
14
15
Road Bridge Cost (BRIDGES- SPAN30M -2 NOS,12M2NOS,9M-1NOS) = 30*50*2+30*40*1+25*30*2

Foot Over bridge OVER MARINA - 13 nos of 20m length
sqm
Sqm
Prepared by
DSK Dream City

30 M Wide road per SqM Amount
Sr No
ROAD Rate of per SqM below items

Items
1 Asphaltic Concrete
2 Dense Bituminous Macadam
Wet Mix Macadam
3
4 Granular Sub-base
5 Primer
Total
Unit
Thikness in
MM
40
90
250
260
m City IMATION
QTY
Rate with Tax
Amount
Road
99,258
151.01
14,988,547
33,133
208.17
6,897,400
47,186
357.32
16,860,325
12,694
12,000.00
2,548
12,000.00
100,342
2,800.38
3,000
4,000
6,000
23,405
18,927
19,665
1,233.00
438.00
815.00
800.00
500.00
700.00
100,342
1,500.00
Total
Misc. @ 5%
Grand Total
HT line trenches
30,576,000
280,995,226
319,741,498
15,987,075
335,728,573
5,700
45,000.00
256,500,000
780
15,000.00
11,700,000
30,576,000
1,528,800
32,104,800
TOTAL AREA OF ROAD

Rate Per SqM
Rate Per Sqft
100,341.69
1,300.00
3,345.85
310.84
24,696.00
2,294.31
Checked by
Reviewed by
am City
per SqM Amount
QTY
Add Tax
Rate with Tax
CuM
Rate
9.944%
Amount
0.04
0.09
13468.14
12390.6888
538.73
1115.161992
0.25
2132.9136
533.2284
0.26
1
2101.02984
67.00
546.2677584
67
2,800
Footpath /mediam
Road Furniture
Services
152,331,300
3,699,000
1,752,000
4,890,000
18,723,994
9,463,630
13,765,500
77,615,160
150,512,528
41,953,124
2,097,656
44,050,780
150,512,528
7,525,626
158,038,155
240,287,460
12,014,373
252,301,833
42,332.25
152,230.19
152,230.19
1,040.60
96.67
1,038.15
96.45
1,657.37
153.97
Approved by
2200
2200
2200
2200
Rate Analysis For the Startup parcel -FSI 1

Start Up Parcel
Sr No
Particulars
Area/Amount
Unit
A.
Total Construction area of Start Up Parcel
2,228,942 Sq Ft
B.
Total Saleable area of Start Up Parcel
1,514,633 Sq Ft
C.
Construction Cost for start up parcel

(Including 5% escalation & 5% Contractor Profit)
D.
Total Amount (C)
6,407,603,886 INR
6,407,603,886 INR
E.
Rate on Construction area (D/A)
2,874.73 INR Per sqFt
F.
Rate on Saleable area (D/B)
4,230.47 INR per Sq Ft
G.
Start Up parcel Liaisoning expenses
158,012,097 INR
100 Rs Per Sqft X FSI of Start Up Parcel
H.
Liaisoning rate on Saleable (G/B)
104 INR per Sq Ft
Township Infrastructure Development

Particulars
Area/ Amount
Sr No
Unit
I.
Amenity Saleable area
Sq Ft
J.
Commercial Saleable area
Sq Ft
K.
Premium Residential Saleable
Sq Ft
L.
Total Saleable Component (I + J + K)
10,260,245 Sq Ft
M.
Total Infrastructure Development Cost
N.
Infrastructure development Rate on Saleable component (M/L)
O.
FSI To Be Purchased From Govt.
P.
Rate for FSI Purchase
Q.
FSI Purchase Amount ( O X P )
INR
R.
10% Stamp Duty, registration Etc. ( Q X 10%)
INR
INR
INR per Sq Ft
S.
Total Amount of FSI Purchase + SD etc. ( Q + R )
T.
Rate on Saleable area (S/L)
U.
Land Cost to be load on Saleable
Total Saleable rate (F +H +N +T +U)
6,937,070,970.47 INR
676 INR per Sq Ft
Sq Ft
500 INR per Sq Ft
700 INR per Sq Ft
5,711 INR per Sq Ft
Rate Analysis For the Startup parcel

Start Up Parcel
Sr No
Particulars
Area/ Amount
Unit
A.
2,228,942 Sq Ft
B.
1,514,633 Sq Ft
C.

D.
Total Amount (C)
6,407,603,886 INR
6,407,603,886 INR
E.
F.
G.

H.
104,312,070 INR
69 INR per Sq Ft

Particulars
Area/ Amount
Sr No
Unit
I.
Sq Ft
J.
Sq Ft
K.
Sq Ft
L.
6,500,000 Sq Ft
5,992,525,840.07 INR
M.
N.
O.
P.
Q.
INR
R.
INR
INR
INR per Sq Ft
S.
Total Amount of FSI Purchase + SD etc. ( Q +
T.
U.
922 INR per Sq Ft

Sq Ft
500 INR per Sq Ft
700 INR per Sq Ft
5,921 INR per Sq Ft

Start Up Parcel
Sr No
A.
Particulars
B.
C.

D.
Total Amount (C)
Area/ Amount
2,228,942 Sq Ft
Unit
1,514,633 Sq Ft
6,407,603,886 INR
6,407,603,886 INR
E.
F.
G.

H.
Sr No
I.

K.

M.
N.
O.
P.
Q.
R.
S.
104 INR per Sq Ft

Particulars
Area/ Amount
J.
L.
158,012,097 INR
T.
U.

Unit
597,343 Sq Ft
1,813,150 Sq Ft
14,474,059 Sq Ft
15,000,000 Sq Ft
8,942,404,209 INR
596 INR per Sq Ft
2,170,830 Sq Ft
500 INR per Sq Ft
1,085,414,850 INR
108,541,485 INR
1,193,956,335 INR
80 INR per Sq Ft
700 INR per Sq Ft
5,711 INR per Sq Ft

Start Up Parcel
Sr No
A.
Particulars
B.
C.

D.
Total Amount (C)
Area/ Amount
2,228,942 Sq Ft
Unit
1,514,633 Sq Ft
6,407,603,886 INR
6,407,603,886 INR
E.
F.
G.

H.
Sr No
I.

K.

M.
N.
O.
P.
Q.
R.
S.
104 INR per Sq Ft

Particulars
Area/ Amount
J.
L.
158,012,097 INR
T.
U.

Unit
597,343 Sq Ft
1,813,150 Sq Ft
14,474,059 Sq Ft
16,884,552 Sq Ft
8,942,404,209 INR
530 INR per Sq Ft
2,170,830 Sq Ft
500 INR per Sq Ft
1,085,414,850 INR
108,541,485 INR
1,193,956,335 INR
71 INR per Sq Ft
700 INR per Sq Ft
5,635 INR per Sq Ft
DSK's Dream City

Prototype-W - Qty Summary
Sr.No.
Particulars
Qty
MASONRY & PLASTER WORK

1
2
3
4
5
6
150 mm thk FA masonry (6" BW)

Gypsum Plaster for Walls
Gypsum Plaster for Ceiling
Back coat Plaster for Kitchen
Back coat Plaster for Toilets
Back coat Plaster for Dry Balcony
3279.01
36400.57
8139.45
1891.51
6172.92
721.00
WATERPROOFING WORK
1
2
3
4
3
4
5
6
7
8
9
10
11
Toilet Waterproofing
Watta for Toilet Waterproofing
Dry Balcony waterproofing
Watta for D.B.Waterproofing
Attached Terrace waterproofing
Watta for A.Terrace Waterproofing
TOP Terrace Waterproofing
TOP Terrace Waterproofing watta
TOP Terrace Waterproofing dhar
Waterproofing for refudge area
Waterproofing for refudge area -Watta
Waterproofing for refudge area -Dhar
OHWT Waterproofing
1711.32
1236.20
525.36
512.10
892.20
246.23
788.33
156.53
347.84
411.00
127.71
283.80
N.A.
DSK's Dream City

Sr.No.
Particulars
Qty
TILING WORK
1
2
3
4
5
6
7
8
9
10
11
13
14
15
17
18
19
21

ItalianMarble skirting
Vitrified Flooring
Vitrified skirting
Antiskid flooring for toilets
Antiskid flooring for terraces
Antiskid skirting for terraces
Antiskid flooring for dry balconies
Glazed Dado for kitchen
Glazed Dado for toilets
Glazed Dado for dry balcony
Marble Window frames
Lobby Flooring -Italian Marble
Lobby Skirting-Italian Marble
Stair case flooring Kotah
Stair case skirting Kotah
Wooden Flooring
Granite Patform Dry Balcony
4767.64
3410.60
4334.70
4448.62
1270.20
864.20
1354.60
474.32
2828.10
8066.67
721.00
1064.72
2968.00
2559.20
1856.00
1745.80
3579.03
623.30
DSK's Dream City

Sr.No.
Particulars
Qty
WOODEN DOORS
1
2
3
4
5
6
7
8
9
10

Bathroom doors (0.9*2.4)
Staircase Doors
granite door frames for toilets
granite door frames for lifts
service doors in passage
146
342
349
146
58
28
28
349
84
56
PAINTING WORK
A
B
C
D
E
F
G
H
I
J
1
2
3
4
5
Int Paint
Ext Waterproof texture paint
White wash for lift shaft
White wash for ducts
OBD for Basement & Parking
Birla Putti for attached terrace top slab
ACP Clading
Duct Lower out side
Granite cladding upto 5 floors
Pargola at top floor
FABRICATION
SS railing for terraces
Aluminium railing for Dry Balcony
MS Grill for Windows
M.S. Railing for staircase
alum Railing with glass for Refuge area
44540.02
21020.90
1897.83
6362.16
2155.00
1312.32
3,630.06
1102.96
5,049.45
76.50
1109.3
235.8
3549.06
371.2
138.00
Fall celling Work

1
False Celling
10021.28
y
Unit
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Rmt
Sqmt
Sqmt
Rmt
Sqmt
y
Unit
Sqmt
Rmt
Sqmt
Rmt
Sqmt
Sqmt
Rmt
Sqmt
Sqmt
Sqmt
Sqmt
Rmt
Sqmt
Rmt
Sqmt
Rmt
Sqmt
Sqmt
341.06 SqMt
444.8624 SqMt
135.46 SqMt
124823.06
106.4718 SqMt
255.92 SqMt
174.58 SqMt
y
Unit
No
No
No
No
No
No
No
No
No
No
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Sqmt
Rmt
Sqmt
Sqmt
Rmt
Rmt
Sqmt
13,122.38
4,882.34
4,541.43
4,541.43
4,882.34
4,882.34
4,882.34
5,236.00
4,482.98
4,482.98
4,482.98
4,482.98
Ty
Sr. No.
1
Particular
Unit
BBM & PLASTER
a 6" Fly Ash masonry
Sqm
6" F.A. Bricks

Cement
C.Sand
Labour for masonry
Misc. (Bands)
No
Bags
Cum
Sqm
Sqm
b Back coat Plaster for Dado area

Cement
N. Sand
Labour for plaster
Bags
Cum
Sqm
c Gypsum Plaster for walls
Sqm
Gypsum Binder
Packs
Gypsum
Bags
Labour for gypsum plaster
Sqm
d Gypsum Plaster for Ceiling
Sqm
Gypsum
2
Sqm
Bags
Sqm
WATER PROOFING WORK
a Waterproofing for Toilets
Sqm
Chemical Water Proofing

Cement
N. Sand
SQM
Bags
Cum
b Waterproofing for Dry Balconies

Cement
Prepared Checked ByPrepared By Checked ByChecked By
Sqm
No
Bags
Approved By Final Approved By
Ty
Sr. No.
Particular
N. Sand
Unit
Cumt
Ty
Sr. No.
Particular
Unit
c Waterproofing for Attached Terraces
Sqm
No
Cement
Bags
N. Sand
Cumt
d Waterproofing for Refuge Area
Sqm
4" red bricks

Cement
N. Sand
No
Bags
Cumt
Labour for Refudge area BB waterproofing
Sqm
Labour for Refudge area Watta
Sqm
Labour for Refudge area Dhar
e Waterproofing for Top Terrace
Sqm
4" red bricks
No
Cement
Bags
N. Sand
Cumt
Top Terrace BBWP
Sqm
Top Terrace Watta
Sqm
Top Terrace Dhar
f Waterproofing for water tank
Sqm
SqM
Brick Back at top
SqM
Water proof plaster at side
SqM
Ty
Sr. No.
3
Particular
Unit
TILING WORK
a GVT (porcelin) flooring living
Sqm
Tiles
White Cement
Cement
Labour for tile flooring
Labour for Italian Marble skirting
Sqm
SqM
Bag
Cum
Sqm
RM
b GVT (porcelin) flooring
Sqm
Tiles
Cement
Labour for Vitrified flooring
Labour for Vitrified skirting
Sqm
Bag
cum
Sqm
RM
c Antiskid flooring for toilets
Sqm
Antiskid Tiles
Sqm
Cement
Bag
Cum
Labour for Antiskid flooring
Sqm
d Antiskid flooring for Terraces
Sqm
Antiskid Tiles
Cement
Labour for Antiskid skirting
Sqm
Bag
cum
Sqm
M
e Antiskid flooring for Dry Balcony

Antiskid Tiles
Cement
Sqm
Sqm
Bag
cum
Ty
Sr. No.
Particular
f Glazed Dado for Toilets

Glazed Tiles
Cement
Labour for dado
g Glazed Dado for Kitchen

Glazed Tiles
Cement
Labour for dado
Unit
Sqm
Sqm
Sqm
Bag
Sqm
Sqm
Sqm
Bag
Sqm
Ty
Sr. No.
Particular
h Glazed Dado for Dry Balcony
Unit
Sqm
Glazed Tiles
Cement
Labour for dado
Sqm
Bag
Sqm
i Italian Marble flooring for Lobby

Italian Marble
White Cement
Sqm
SqM
Cement
Labour for Italian Marble flooring for lobby
Labour for Italian Marble skirting for lobby
Bag
Cum
Sqm
M
j Porcelin Flooring for staircase flooring
Sqm
Porcelin Flooring for staircase flooring
Sq m
Cement
Bag
Cum
Sq m
k Wooden Flooring (including mosaic tilefor base)

l Basin counters in toilets
m Window Frames (Marble)
o Tile grout, Tile protector & Acid Wash
p Tiles for maintainance
Sqm
Sqm
No
Rm
L.S
L.S
WOODEN DOOR WORK

a Main Door (Flats) (1.2*2.4)
b Bedroom doors (1.0*2.4)
c Bathroom doors (0.9*2.4) including doors for gd floor toilet block
No
No
No
Ty
Sr. No.
Particular
d Dry balcony doors (1.0*2.4)

e Staircase Doors (1.1*2.4)
f Services Door near lift
g Meter Room Door near lift
h Granite door frames for lift
i Doors @ gd floor (1.7*2.4)
Unit
No
No
No
No
No
No
Ty
Sr. No.
5
Particular
UPVC DOORS & WINDOWS WORK
a W (1.5 * 1.8)
b W (1.8 * 1.8)
c W (1.2 * 1.8)
d W (1.9 * 0.9)
e W (0.9 * 0.9)
f V (0.5 * 0.9)
g SD (1.8 * 2.1)
Unit
Sqm
Sqm
Sqm
Sqm
h SD (1.5 * 2.1)
i Main Entrance door @ GF ( 4 * 2.1)
j Glass door in bath
Sqm
Sqm
Sqm
Sqm
Sqm
No
FABRICATION
a S.S railing with Glass for Terraces
b M. S. Railing for Dry Balcony
c S.S.Railing with glass for Refuge area
d M. S. Railing For Staircase
e M.S. Grill for Windows
RM
Sqm
Rm
Rm
Sqm
PAINTING WORK
a Plastic Paint
b Waterproof texture paint
c Porcelian cladding upto 5 floors
d Cement Paint for ducts
e OBD for staircase block & parking
f Birla Putti for attached terrace ceiling
g ACP Clading
h Duct Lower out side
I Pargola
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Ty
Sr. No.
9
Particular
False Celling
a False Celling
10
Unit
SqM'
AMMENITIES
a Modular Kitchen with Hob & Chimney
b Water purifier
c Name Plate
d Letter Box
No
No
No
No
DSK - DREAM CITY

Type W- Civil work and Finishing Work
BUA
Total Amount
Area / Qty
261,461.65
185,063,689.61
Rate
3,279.01
49
0.16
0.045
160,671.49
524.64
147.56
3,279.01
3,279.01
7.50
400.00
1,200.00
175.00
33.03
8,785.42
0.16
0.045
1,405.67
395.34
8,785.42
400.00
2,500.00
140.00
36,400.57
0.004
0.2
145.60
3,600.00
7,280.11
160.00
36,400.57
100.00
8,139.45
0.2
1,627.89
8,139.45
160.00
100.00
1,711.32
1.6
0.24
0.0675
2,738.11
410.72
115.51
509.03
400.00
2,500.00
525.36
1.5
0.24
788.04
126.09
397.92
400.00
DSK - DREAM CITY

BUA
Total Amount
Area / Qty
0.0675
261,461.65
185,063,689.61
Rate
35.46
2,500.00
DSK - DREAM CITY

BUA
Total Amount
Area / Qty
261,461.65
185,063,689.61
Rate
892.20
1.5
0.24
0.0675
1,338.30
397.92
214.13
400.00
60.22
2,500.00
411.00
49
0.33
0.12
20,139.00
135.63
49.32
6.50
400.00
2,500.00
420.00
216.00
131.00
140.00
290.00
33.00
788.33
38,628.17
6.50
0.33
260.15
400.00
0.12
94.60
2,500.00
805.00
216.00
160.00
140.00
290.00
33.00
49
78.93
78.93
78.93
170.00
400.00
945
450.00
DSK - DREAM CITY

BUA
Total Amount
Area / Qty
261,461.65
185,063,689.61
Rate
5,108.70
1.07
0
0.27
0.04
5,466.31
1,379.35
204.35
4,767.64
3,410.60
591.80
22.00
400.00
1,980.00
322.80
66.00
4,779.56
1.07
0.27
0.04
5,114.13
1,290.48
191.18
4,334.70
4,448.62
591.80
400.00
1,980.00
322.80
66.00
1,270.20
1.07
1,359.11
592.00
0.27
342.95
400.00
0.04
50.81
1,980.00
1,270.20
216.00
999.66
1.07
0.27
0.04
1,069.64
269.91
39.99
864.20
1,354.60
431.00
400.00
1,980.00
216.00
66.00
474.32
1.07
0.27
0.04
507.52
128.07
18.97
592.00
400.00
1,980.00
DSK - DREAM CITY

BUA
Total Amount
Area / Qty
261,461.65
185,063,689.61
Rate
474.32
216.00
8,066.67
1.1
0.3
8,873.34
2,420.00
8,066.67
592.00
400.00
193.68
2,828.10
1.1
0.3
3,110.91
848.43
2,828.10
517.00
400.00
193.68
DSK - DREAM CITY

BUA
Total Amount
Area / Qty
721.00
1.1
0.3
261,461.65
185,063,689.61
Rate
793.10
216.30
721.00
517.00
400.00
193.68
3,223.92
1.2
3,868.70
2,690.00
4.5
14,507.64
22.00
0.27
0.04
870.46
128.96
3,028.00
2,611.00
400.00
1,980.00
753.48
230.00
2,030.58
1.25
2,538.23
431.00
0.27
548.26
280.00
0.04
81.22
1,980.00
1,894.00
322.92
1,781.00
150.00
3,579.03
349.00
1,064.72
5% of tiling amt
5% of tiling amt
1,750.00
4,200.00
509.04
146.00
342.00
349.00
21,758.38
11,090.32
10,791.43
DSK - DREAM CITY

BUA
Total Amount
Area / Qty
261,461.65
185,063,689.61
Rate
146.00
58.00
28.00
28.00
84.00
8.00
5,291.43
16,500.00
8,000.00
8,000.00
9,612.00
19,635.00
DSK - DREAM CITY

BUA
Total Amount
Area / Qty
261,461.65
185,063,689.61
Rate
43.00
262.00
191.00
368.00
8.40
364.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
7,658.37
1,109.30
235.80
138.00
371.20
3,549.06
4,691.39
3,345.49
4,691.39
3,345.49
1,506.40
44,540.02
21,020.90
5,049.45
6,362.16
2,155.00
1,312.32
3,630.06
1,102.96
76.50
160.00
350.00
3,249.97
44.00
80.00
130.00
2,625.50
2,662.64
5,111.00
1,113.00
940.00
216.00
322.00
DSK - DREAM CITY

BUA
Total Amount
Area / Qty
261,461.65
185,063,689.61
Rate
10,021.28
1,200.00
146.00
146.00
146.00
146.00
200,000.00
6,000.00
1,500.00
500.00
ITY
nishing Work
Sft
Rs
Rate Per SqFt

Sonal Jadhav : Excluding RCC cost
Amount
Taxes
Tax amount
2,274,075.41
1,205,036.18
209,856.64
177,066.54
573,826.75
108,289.31
5.00%
12.36%
60,251.81
70,924.99
-
2,780,586.70
562,267.14
988,360.20
1,229,959.36
12.36%
152,022.98
5,329,043.59
524,168.22
12.50%
65,521.03
1,164,818.27
12.50%
145,602.28
3,640,057.10
12.36%
449,911.06
1,074,407.80
260,462.50
813,945.30
12.50%
12.36%
32,557.81
100,603.64
11,458,113.50
1,846,859.41
1,393,787.24
164,286.79
288,785.38
9.94%
138,598.20
-
452,665.94
313,576.88
50,434.56
9.94%
31,182.08
-
ITY
nishing Work
Sft
Rs
Rate Per SqFt

Amount
Taxes
Tax amount
88,654.50
ITY
nishing Work
Sft
Rs
Rate Per SqFt

Amount
Taxes
Tax amount
768,746.29
532,536.34
9.94%
52,955.41
85,651.20
150,558.75
427,085.50
130,903.50
54,252.00
123,300.00
5.00%
6,545.18
-
90,720.00
12.36%
11,212.99
18,340.00
12.36%
2,266.82
9,570.00
12.36%
1,182.85
797,491.67
251,083.11
5.00%
12,554.16
104,059.56
236,499.00
173,880.00
12.36%
21,491.57
22,400.00
12.36%
2,768.64
9,570.00
12.36%
1,182.85
-
139,644.00
31,572.00
9.94%
3,139.52
31,572.00
9.94%
3,139.52
76,500.00
9.94%
7,607.16
4,432,492.79
ITY
nishing Work
Sft
Rs
Rate Per SqFt

Amount
Taxes
Tax amount
-
5,955,404.10
3,234,961.67
551,739.60
404,609.04
1,538,994.19
225,099.60
12.50%
12.50%
12.36%
12.36%
404,370.21
190,219.68
27,822.31
5,614,127.61
3,026,543.18
516,192.74
378,541.34
1,399,241.16
293,609.18
12.50%
12.36%
12.36%
378,317.90
172,946.21
36,290.10
1,316,740.13
804,595.49
12.50%
100,574.44
137,181.60
100,599.84
274,363.20
12.36%
33,911.29
924,220.35
461,013.20
107,963.28
79,173.07
186,667.20
89,403.60
12.50%
12.36%
12.36%
57,626.65
23,072.07
11,050.28
491,699.08
300,453.26
51,226.56
37,566.14
12.50%
37,556.66
-
ITY
nishing Work
Sft
Rs
Rate Per SqFt

Amount
102,453.12
Taxes
12.36%
Tax amount
12,663.21
7,783,368.55
5,253,015.50
968,000.40
1,562,352.65
12.50%
12.36%
656,626.94
193,106.79
2,495,458.88
1,608,340.47
339,372.00
547,746.41
12.50%
12.36%
201,042.56
67,701.46
ITY
nishing Work
Sft
Rs
Rate Per SqFt

Amount
636,195.98
410,032.70
86,520.00
139,643.28
Taxes
12.50%
12.36%
Tax amount
51,254.09
17,259.91
14,211,567.10
10,406,813.76
319,168.08
348,183.36
255,334.46
2,281,537.44
600,530.00
12.50%
12.50%
1,300,851.72
39,896.01
12.36%
12.36%
281,998.03
74,225.51
2,287,069.24
1,093,974.98
12.50%
136,746.87
153,511.85
160,821.94
611,610.48
12.36%
75,595.06
267,150.00
12.36%
33,019.74
6,263,293.75
1,465,800.00
541,984.05
2,499,346.44
2,499,346.44
0.10
0.10
0.10
622,821.93
145,759.15
53,894.89
-
54,985,621.70
3,176,722.88
3,792,890.26
3,766,209.82
ITY
nishing Work
Sft
Rs
Rate Per SqFt

Amount
Taxes
Tax amount
772,549.09
957,000.00
224,000.00
224,000.00
807,408.00
157,080.00
13,877,860.04
ITY
nishing Work
Sft
Rs
Rate Per SqFt

Amount
Taxes
Tax amount
-
5,389,146.00
4,551,480.00
1,045,872.00
1,559,124.00
208,206.00
1,268,604.00
924,822.00
1,781,856.00
40,672.80
2,787,646.94
9.94%
347,285.06
16,769,782.80
-
5,204,158.63
788,865.59
647,411.78
1,241,844.39
5,346,303.98
13,228,584.39
7,126,403.84
7,357,316.40
16,410,568.04
279,935.04
172,400.00
170,601.60
9,530,731.47
2,936,779.29
390,991.50
9.94%
9.94%
9.94%
9.94%
9.94%
648,334.08
98,276.88
80,654.56
154,708.97
666,042.55
1,648,017.04
9.94%
9.94%
0.00%
9.94%
9.94%
9.94%
9.94%
9.94%
9.94%
887,807.39
916,574.48
34,874.31
21,477.59
21,253.55
1,187,338.53
365,863.96
48,709.72
ITY
nishing Work
Sft
Rs
Rate Per SqFt

Amount
Taxes
44,375,727.18
12,025,536.00
12,025,536.00
Tax amount
5,528,328.09
9.94%
1,195,819.30
29,200,000.00
876,000.00
219,000.00
73,000.00
3,637,736.00
109,132.08
27,283.02
9,094.34
30,368,000.00
3,783,245.44
707.80 Per SqFt
CC cost
Total Amount
2,405,252.21
Rate
733.53
1,265,287.98
209,856.64
177,066.54
644,751.74
108,289.31
2,932,609.67
333.80
562,267.14
988,360.20
1,381,982.34
5,990,077.96
164.56
589,689.25
1,310,420.56
4,089,968.16
1,207,569.25
148.36
293,020.31
914,548.94
12,535,509.09
1,985,457.61
1,160.19
1,532,385.44
164,286.79
288,785.38
483,848.02
920.98
344,758.96
50,434.56
707.80 Per SqFt
CC cost
Total Amount
Rate
88,654.50
707.80 Per SqFt
CC cost
Total Amount
821,701.70
Rate
920.98
585,491.75
85,651.20
150,558.75
448,293.34
1,090.74
137,448.68
54,252.00
123,300.00
101,932.99
20,606.82
10,752.85
835,488.88
1,059.82
263,637.26
104,059.56
236,499.00
195,371.57
25,168.64
10,752.85
153,530.20
1,945.14
34,711.52
34,711.52
84,107.16
4,728,319.75
707.80 Per SqFt
CC cost
Total Amount
Rate
-
6,577,816.30
1,287.57
3,639,331.87
551,739.60
404,609.04
1,729,213.87
252,921.91
6,201,681.81
1,297.54
3,404,861.08
516,192.74
378,541.34
1,572,187.37
329,899.28
1,451,225.86
1,142.52
905,169.92
137,181.60
100,599.84
308,274.49
1,015,969.36
1,016.31
518,639.85
107,963.28
79,173.07
209,739.27
100,453.88
541,918.95
1,142.52
338,009.92
51,226.56
37,566.14
707.80 Per SqFt
CC cost
Total Amount
Rate
115,116.33
8,633,102.27
1,070.22
5,909,642.44
968,000.40
1,755,459.43
5,918.00
2,764,202.89
977.41
1,809,383.03
339,372.00
615,447.86
707.80 Per SqFt
CC cost
Total Amount
704,709.98
Rate
977.41
461,286.79
86,520.00
156,903.19
15,908,538.37
4,934.53
11,707,665.48
359,064.09
348,183.36
255,334.46
2,563,535.47
674,755.51
2,532,430.91
1,247.15
1,230,721.85
153,511.85
160,821.94
687,205.54
300,169.74
6,886,115.68
1,611,559.15
595,878.94
2,771,257.52
2,771,257.52
1,924.02
4,617.65
559.66
60,967,665.51
3,176,722.88
3,792,890.26
3,766,209.82
707.80 Per SqFt
CC cost
Total Amount
Rate
772,549.09
957,000.00
224,000.00
224,000.00
807,408.00
157,080.00
13,877,860.04
707.80 Per SqFt
CC cost
Total Amount
Rate
5,389,146.00
4,551,480.00
1,045,872.00
1,559,124.00
208,206.00
1,268,604.00
924,822.00
1,781,856.00
40,672.80
3,134,932.00
8,612.45
16,769,782.80
-
5,852,492.71
887,142.47
728,066.34
1,396,553.37
6,012,346.53
14,876,601.43
8,014,211.23
8,273,890.88
16,410,568.04
314,809.35
193,877.59
191,855.15
10,718,070.00
3,302,643.25
439,701.22
5,275.84
3,762.27
5,275.84
3,762.27
1,694.07
179.93
393.60
3,249.97
49.48
89.97
146.20
2,952.59
2,994.35
5,747.73
707.80 Per SqFt
CC cost
Total Amount
Rate
47,859,626.70
13,221,355.30
13,221,355.30
1,319.33
32,837,736.00
985,132.08
246,283.02
82,094.34
34,151,245.44
G5:
I171:
Seema Kumavat:
taxes considered in rates
DSK's Dream City

Prototype-X
Qty Summary
Sr.No.
Particulars
Qty
Unit
MASONRY & PLASTER WORK

1
150 mm thk FA masonry
2324.36
Sqmt
2
3
4
Gypsum Plaster for Walls

Gypsum Plaster for Ceiling
Back coat Plaster for Kitchen
22728.00
3309.78
7861.44
Sqmt
Sqmt
Sqmt
5
6
Back coat Plaster for Toilets

Back coat Plaster for Dry Balcony
3928.07
164.59
Sqmt
Sqmt
1
2
WATERPROOFING WORK
Toilet Waterproofing
Watta for Toilet Waterproofing
1208.93
861.30
Sqmt
Sqmt
3
4
3
Dry Balcony waterproofing

Watta for D.B.Waterproofing
Attached Terrace waterproofing
422.72
419.76
629.02
Sqmt
Sqmt
Sqmt
4
5
6
Watta for A.Terrace Waterproofing

TOP Terrace Waterproofing
TOP Terrace Waterproofing watta
165.12
700.03
146.27
Sqmt
Sqmt
Sqmt
7
8
9
TOP Terrace Waterproofing dhar

Waterproofing for refudge area
Waterproofing for refudge area -Watta
325.04
221.80
49.50
Rmt
Sqmt
Sqmt
10
11
Waterproofing for refudge area -Dhar

OHWT Waterproofing
110.00
N.A.
Rmt
Sqmt
TILING WORK
1
3674.96
Sqmt
Gd Floor
58.98
sqmt
1st floor
58.98
sqmt
2nd floor
58.98
sqmt
3 floor
183.82
sqmt
4th floor
183.82
sqmt
5th floor
183.82
sqmt
6th floor
183.82
sqmt
7th floor
183.82
sqmt
8 floor
183.82
sqmt
9th floor
183.82
sqmt
10th floor
183.82
sqmt
11th floor
183.82
sqmt
12th floor
183.82
sqmt
13 floor
183.82
sqmt
14th floor
183.82
sqmt
15th floor
183.82
sqmt
16th floor
183.82
sqmt
17th floor
183.82
sqmt
18 floor
183.82
sqmt
19th floor
183.82
sqmt
20th floor
122.76
sqmt
21 floor
122.76
sqmt
22nd floor
63.78
sqmt
23rd floor
63.78
sqmt
2700.26
2720.18
2866.20
Rmt
Sqmt
Rmt
286.6204
895.50
623.96
920.80
Sqmt
Sqmt
Rmt
92.08
rd
th
th
th
st
2
3
4
ItalianMarble skirting
Vitrified Flooring
Vitrified skirting
5
6
7
Antiskid flooring for toilets

Antiskid flooring for terraces
Antiskid skirting for terraces
270.026
8
9
10
Antiskid flooring for dry balconies

Glazed Dado for kitchen
Glazed Dado for toilets
422.72
1881.00
5679.00
Sqmt
Sqmt
Sqmt
11
13
14
Glazed Dado for dry balcony

Marble Window frames
Lobby Flooring -Italian Marble
592.00
6174.00
2582.82
Sqmt
Rmt
Sqmt
617.4
15
16
17
Lobby Skirting-Italian Marble

Flooring for Parking
Stair case flooring Kotah
2170.80
N.A
1664.00
Rmt
217.08
Sqmt
18
19
20
Stair case skirting Kotah

Granite platform in Dry balcony
Wooden Flooring
1565.20
122.00
2168.76
21
Granite Patform Dry Balcony
335.622
Rmt
No
Sqmt
Sqmt
WOODEN DOORS
1
120
No
2
3
4

Bathroom doors (0.9*2.4)
240
240
122
No
No
No
5
6
7
Staircase Doors
52
26
26
No
No
No
8
9
granite door frames for toilets

granite door frames for lifts
240
78
No
No
52
No
10
service doors in passage

PAINTING WORK
A
1
2
Int Paint
Plastic Paint for walls
Plastic Paint for ceiling
22728.00
3309.78
Sqmt
Sqmt
B
C
D
Ext Waterproof texture paint

White wash for lift shaft
White wash for ducts
16923.66
1897.83
4301.00
Sqmt
Sqmt
Sqmt
E
F
G
OBD for Basement & Parking

Birla Putti for attached terrace top slab
ACP Clading
1932.00
768.90
3,630.06
Sqmt
Sqmt
Sqmt
H
I
J
Duct Lower out side

Granite cladding upto 5 floors
Pargola at top floor
1102.96
1,102.96
76.50
Sqmt
Sqmt
Sqmt
FABRICATION
1
2
SS railing for terraces

MS railing for Dry Balcony
3
4
MS Grill for Windows

M.S. Railing for staircase
760.12
202
Rmt
Sqmt
2713.68
332.8
Sqmt
Rmt
7861.44
Sqmt
Fall celling Work

1
Fall Celling
156.52
EAM CITY
Type X
BUA
Total Amount
Sr. No.
2
Particular
BBM & PLASTER

a 6"Thk Fly Ash masonry
6" F.A. Bricks
Cement
C.Sand
Labour for masonry
Misc. (Patli,etc)
b 9" Thk Fly Ash masonry

4" F.A. Bricks
Cement
C.Sand
Labour for masonry
c Back coat Plaster for Dado area
Area / Qty
SqM
No
854,202.30
SqM
SqM
400.00
1,200.00
175.00
148,759.04
125,515.44
406,763.00
2,324.36
33.03
CuM
153.00
No
Bags
Cum
0.16
0.045
480
1.25
0.3
SqM
SqM
SqM
0.16
0.045
Gypsum
Bags
0.2
Sqm
SqM
Bags
Sqm
WATER PROOFING WORK

SqM

Cement
76,500.00
55,080.00
175.00
1,912.66
537.93
11,954.10
Cum
0.0675
No
400.00
2,500.00
140.00
3,327,379.49
3,600.00
4,545.60
160.00
727,296.06
22,728.00
100.00
2,272,800.20
661.96
3,309.78
1,934.28
290.14
81.60
1.5
0.24
Cum
0.0675
634.08
101.45
28.53
397.92
400.00
2,500.00
Sqm
984,610.42
116,056.80
204,006.09
-
364,228.23
Sqm
SqM
105,913.02
330,978.18
1,304,673.31
509.03
400.00
2,500.00
327,283.23
436,891.20
160.00
100.00
422.72
No
Bags
765,062.28
1,344,836.05
1,673,573.75
90.91
SqM
116,550.00
3,783,472.08
1,208.93
1.6
0.24
N. Sand
477,360.00
3,309.78
0.2
No
Bags
N. Sand
6.50
400.00
1,200.00
22,728.00
0.004
Gypsum
73,440.00
191.25
45.90
666.00
76,761.99
725,490.00
11,954.10
Packs
1,612,001.77
371.90
104.60
2,324.36
Bags
Cum
Gypsum Binder
Amount
7.50
d Gypsum Plaster for walls
Cement
Sonal.jadhav:
Excluding RCC cost
113,893.64
Bags
Cum
SqM
Rate
2,324.36
49
Cement
N. Sand
Labour for Plaster
e Gypsum Plaster for Ceiling
Unit
211,452.00 Sft
134,665,502.25 Rs
629.02
252,313.11
40,581.12
71,334.00
-
541,982.50
No
1.5
943.53
397.92
Cement
Bags
0.24
150.96
400.00
60,385.92
N. Sand
Cum
0.0675
42.46
2,500.00
106,147.13
Sqm
Sqm
SqM
Cement
N. Sand
No
Bags
CuM

4" red bricks
221.80
49
0.33
0.12
375,449.46
226,361.90
10,868.20
73.19
26.62
6.50
400.00
2,500.00
70,643.30
29,277.60
66,540.00
Sqm
227.00
216.00
49,032.00
Sqm
51.00
140.00
7,140.00
113.00
33.00
SqM
4" red bricks
700.03
3,729.00
704,541.52
No
49
34,301.47
6.50
Cement
Bags
0.33
231.01
400.00
222,959.56
92,403.96
N. Sand
Cum
0.12
84.00
2,500.00
210,009.00
Top Terrace BBWP
Sqm
715.00
216.00
154,440.00
Top Terrace Watta
Sqm
150.00
140.00
21,000.00
Top Terrace Dhar
113.00
33.00
3,729.00
Sqm
78.93
139,644.00
SqM
78.93
400.00
31,572.00
Brick Back at top
SqM
78.93
945
31,572.00
SqM
170.00
450.00
76,500.00
EAM CITY
Type X
BUA
Total Amount
Sr. No.
4
Particular
Unit
Area / Qty
211,452.00 Sft
134,665,502.25 Rs
Rate
Sonal.jadhav:
Excluding RCC cost
Amount
TILING WORK
Sqm
Tiles
White Cement
Cement
N. Sand
Labour for Italian Marble flooring

Tiles
Cement
N. Sand
Sqm
22.00
400.00
390,553.61
426,058.49
Cum
Sqm
M
0.04
157.80
3,674.96
2,700.26
1,980.00
322.80
66.00
312,442.89
1,186,277.09
178,217.16
Sqm
Sqm
Bag
cum
Sqm
M
N. Sand
Cum
Sqm

Glazed Tiles
Cement
Labour for dado

Glazed Tiles
Cement
Labour for dado

Glazed Tiles
Cement
Labour for dado
Sqm
Bag
cum
Sqm
567,245.52
258.71
400.00
103,483.98
0.04
35.82
1,980.00
70,923.60
895.50
216.00
193,428.00
716.04
1.07
0.27
0.04
0.27
0.04
0.3
Sqm
0.3
0.3
0.27
0.04
Sqm
Bag
N. Sand
Cum
Sq m
M
tiSqm
No
Rmt
L.S
L.S
2,069.10
564.30
1,881.00
651.20
177.60
592.00
2,799.90
1.20
4.5
Sqm
M
Cement
6,246.90
1,703.70
5,679.00
592.00
1.10
Sqm
Sq m
452.31
114.13
16.91
422.72
1,881.00
1.10
Sqm
Kotah
659,807.01
431.00
400.00
1,980.00
216.00
66.00
330,216.17
77,332.32
56,710.37
134,775.36
60,772.80
438,208.46
592.00
400.00
1,980.00
216.00
5,679.00
Bag
Sqm
Bag
Cum
766.16
193.33
28.64
623.96
920.80
422.72
1.07
1.10
Cement
N. Sand
935,081.10
0.27
Sqm
Sqm
Bag
Sqm
1,903,984.19
324,734.44
238,138.59
878,074.10
189,169.46
592.00
Sqm
Sqm
Bag
Sqm
3,534,100.79
591.80
400.00
1,980.00
322.80
66.00
958.19
Sqm
Sqm
Bag
cum
Sqm
3,217.28
811.84
120.27
2,720.18
2,866.20
895.50
1.07
Sqm
SqM
k Wooden Flooring (including mosaic tiles

0.27
0.04
Sqm
Italian Marble
White Cement
j Kotah Flooring for staircase flooring
3,006.80
1.07
Sqm
Bag
Antiskid Tiles
Cement
N. Sand
2,498,067.70
17,752.44
1,065.15
Cement
591.80
4.5
0.27
Sqm
Antiskid Tiles
Cement
N. Sand
4,991,616.95
4,221.14
SqM
Bag
Antiskid Tiles
3,944.99
1.07
267,767.76
45,653.76
33,479.42
91,307.52
5,479,553.52
592.00
400.00
193.68
517.00
400.00
193.68
517.00
400.00
193.68
3,698,164.80
681,480.00
1,099,908.72
1,659,756.78
1,069,724.70
225,720.00
364,312.08
522,368.96
336,670.40
71,040.00
114,658.56
12,241,577.34
3,359.88
2,690.00
12,599.55
22.00
277,190.10
755.97
112.00
2,537.00
2,133.00
400.00
1,980.00
753.48
230.00
302,389.20
221,752.08
1,911,578.76
490,590.00
1,820.52
9,038,077.20
2,102,157.01
2,275.65
431.00
980,805.15
0.27
491.54
280.00
137,631.31
0.04
72.82
1,858.00
1,597.00
1,980.00
322.92
150.00
144,185.18
599,985.36
239,550.00
1,750.00
4,200.00
509.04
3,795,330.00
1,008,000.00
3,142,812.96
3,653,729.94
3,653,729.94
47,817,830.76
1.25
2,168.76
240.00
6,174.00
5% of tiling amt
5% of tiling amt
EAM CITY
Type X
Sr. No.
5
BUA
Total Amount
Particular
WOODEN DOOR WORK
Unit

No
No
No
No
No
No
No
No
No
No
Area / Qty
120.00
240.00
240.00
122.00
52.00
26.00
26.00
78.00
52.00
280.00
211,452.00 Sft
134,665,502.25 Rs
Rate
Sonal.jadhav:
Excluding RCC cost
Amount
21,758.38
11,090.32
10,791.43
5,291.43
16,500.00
8,000.00
8,000.00
9,612.00
19,635.00
7,658.37
2,611,005.11
2,661,677.37
2,589,943.71
645,554.72
858,000.00
208,000.00
208,000.00
749,736.00
1,021,020.00
2,144,343.80
11,552,936.91
6

a W (1.5 * 1.8)
b W (1.8 * 1.8)
c W (1.2 * 1.8)
d W (1.9 * 0.9)
e W (0.9 * 0.9)
f V (0.5 * 0.9)
g SD (1.8 * 2.1)
Sqm
1,144.80
Sqm
Sqm
610.00
90.72
Sqm
Sqm
143.64
68.04
Sqm
Sqm
198.00
164.16
h SD (1.5 * 2.1)
Sqm
Sqm
295.20
8.40
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
5,543,121.60
2,953,620.00
439,266.24
695,504.88
329,449.68
958,716.00
794,862.72
1,429,358.40
40,672.80
13,184,572.32
8
FABRICATION
Rmt
Sqm
Rm
Rm
Sqm
760.12
202.00
138.00
332.80
2,713.68
4,691.39
3,345.49
4,691.39
3,345.49
1,506.40
3,566,019.16
675,788.17
647,411.78
1,113,377.73
4,087,887.55
10,090,484.40
9
Fall Celling
a Fall Celling
SqM'
7,861.44
1,200.00
9,433,725.84
9,433,725.84
10
PAINTING WORK
a Plastic Paint
d OBD for staircase block & parking
e Birla Putti for attached terrace ceiling
f ACP Clading
g Duct Lower out side
i Pargola at top floor
11
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
26,037.78
16,923.66
1,102.96
6,198.83
1,932.00
768.90
3,630.06
1,102.96
76.50
160.00
350.00
3,249.97
44.00
80.00
130.00
2,625.50
2,662.64
5,111.00
120.00
120.00
120.00
120.00
200,000.00
6,000.00
1,500.00
500.00
AMMENITIES
b Water purifier
c Name Plate
d Letter Box
4,166,045.41
5,923,279.48
3,584,585.20
272,748.52
154,560.00
99,957.00
9,530,731.47
2,936,779.29
390,991.50
27,059,677.86
No
No
No
No
24,000,000.00
720,000.00
180,000.00
60,000.00
24,960,000.00
G3:
Sonal.jadhav:
Excluding RCC cost
DSK - DREAM CITY

Type 6
Sr. No.
1
Particular
BBM & PLASTER
a 6"Thk Fly Ash masonry

6" F.A. Bricks
Cement
C.Sand
Labour for masonry
Misc. (Patli,etc)
b 9" Thk Fly Ash masonry

4" F.A. Bricks
Cement
C.Sand
Labour for masonry
c Back coat Plaster for Dado area
Sqm
No
Bags
Cum
Sqm
Sqm
CuM
No
Bags
Cum
SqM
Sqm
Cement
Bags
N. Sand
Cum
Labour for Plaster
d Gypsum Plaster for walls
SqM
Sqm
Gypsum Binder
Packs
Gypsum
Bags
Sqm
e Gypsum Plaster for Ceiling

Gypsum
Unit
Sqm
Bags
Sqm
WATER PROOFING WORK

Cement
N. Sand
Sqm
No
Bags
Cum
No
Sqm
DSK - DREAM CITY

Type 6
Sr. No.
Particular
Cement
N. Sand
Unit
No
Bags
Cum
Sqm
Sqm
Sqm
No
Cement
Bags
N. Sand
Cum
Sqm
Sqm
Sqm
4" red bricks

Cement
N. Sand
No
Bags
CuM
Sqm
Sqm
Sqm
4" red bricks
No
Cement
Bags
N. Sand
Cum
Top Terrace BBWP
Sqm
Top Terrace Watta
Sqm
Top Terrace Dhar
Sqm
SqM
Brick Back at top
SqM
SqM
DSK - DREAM CITY

Type 6
Sr. No.
3
Particular
Unit
TILING WORK
Sqm
Tiles
White Cement
Cement
N. Sand
Labour for Italian Marble flooring
Sqm
SqM
Bag
Cum
Sqm
M
Sqm
GVT (porcelin)Tiles
Cement
N. Sand
Sqm
Bag
cum
Sqm
M
Sqm
Antiskid Tiles
Sqm
Cement
Bag
N. Sand
Cum
Sqm

Antiskid Tiles
Cement
N. Sand

Antiskid Tiles
Cement
N. Sand

Glazed Tiles
Cement
Labour for dado
Sqm
Sqm
Bag
cum
Sqm
M
Sqm
Sqm
Bag
cum
Sqm
Sqm
Sqm
Bag
Sqm
DSK - DREAM CITY

Type 6
Sr. No.
Particular

Glazed Tiles
Cement
Labour for dado

Glazed Tiles
Cement
Labour for dado
Sqm
Sqm
Bag
Sqm
Sqm
Sqm
Bag
Sqm
Sqm
Italian Marble
White Cement
Sqm
SqM
Cement
N. Sand
Bag
Cum
Sqm
M
j Kotah Flooring for staircase flooring
Sqm
Kotah
Sq m
Cement
Bag
N. Sand
Cum
Sq m
M
k Wooden Flooring
4
Unit
Sqm
No
Rmt
L.S
L.S
WOODEN DOOR WORK

No
No
No
No
No
DSK - DREAM CITY

Type 6
Sr. No.
Particular
Unit

h SD (1.5 * 2.1)
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
FABRICATION
No

a W (1.5 * 1.8)
b W (1.6 * 1.8)
c W (1 * 1.8)
d W (1.9 * 0.9)
e W (0.8 * 0.9)
f V (0.5 * 0.9)
g SD (1.8 * 2.1)
No
No
No
No
Rmt
Sqm
Rm
Rm
Sqm
PAINTING WORK
a Plastic Paint
e OBD for staircase block
f Birla Putti for attached terrace ceiling
G ACP Clading
H Duct Lower out side
J Pargola at top floor
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
Sqm
DSK - DREAM CITY

Type 6
Sr. No.
9
Particular
Fall celling
a Fall celling
10
Unit
SqM
AMMENITIES
b Water purifier
c Name Plate
d Letter Box
No
No
No
No
BUA
Total Amount
Area / Qty
138920
73,205,987.86
Rate
1,970.60
49
0.16
0.045
96,559.40
315.30
88.68
1,970.60
1,970.60
7.50
400.00
1,200.00
175.00
33.03
200.33
480
1.25
0.3
96,158.40
250.41
60.10
871.00
6.50
400.00
1,200.00
175.00
3,898.73
0.16
623.80
400.00
0.045
175.44
2,500.00
3,898.73
140.00
17,289.11
0.004
0.2
69.16
3,600.00
3,457.82
160.00
17,289.11
100.00
1,743.45
0.2
348.69
1,743.45
160.00
100.00
616.82
1.6
0.24
0.0675
986.90
148.04
41.64
509.03
400.00
2,500.00
288.05
BUA
Total Amount
Area / Qty
1.5
0.24
0.0675
138920
73,205,987.86
Rate
432.08
69.13
19.44
397.92
400.00
2,500.00
426.40
1.5
639.60
397.92
0.24
102.34
400.00
28.78
2,500.00
0.0675
108.87
49
0.33
0.12
5,334.63
35.93
13.06
6.50
400.00
2,500.00
112.00
216.00
52.00
140.00
114.00
33.00
715.29
35,049.21
6.50
0.33
236.05
400.00
0.12
85.83
2,500.00
730.00
216.00
177.00
140.00
114.00
33.00
49
78.93
78.93
78.93
170.00
400.00
945
450.00
BUA
Total Amount
Area / Qty
138920
73,205,987.86
Rate
2,922.11
1.07
4.5
0.27
0.04
3,126.66
13,149.50
788.97
116.88
2,716.18
2,059.30
1,532.82
1.07
0.27
0.04
1,640.12
413.86
61.31
1,398.97
1,338.50
456.90
591.80
22.00
400.00
1,980.00
322.80
66.00
591.80
400.00
1,980.00
322.80
66.00
1.07
488.88
592.00
0.27
123.36
400.00
0.04
18.28
1,980.00
456.90
216.00
521.22
1.07
0.27
0.04
557.71
140.73
20.85
452.58
686.40
301.25
1.07
0.27
0.04
322.34
81.34
12.05
301.25
2,923.23
1.10
0.3
3,215.55
876.97
2,923.23
431.00
400.00
1,980.00
216.00
66.00
592.00
400.00
1,980.00
216.00
592.00
400.00
193.68
BUA
Total Amount
Area / Qty
1,530.90
1.10
0.3
1,683.99
459.27
1,530.90
727.00
1.10
0.3
799.70
218.10
727.00
1,875.60
1.20
4.5
0.27
0.04
Rate
517.00
400.00
193.68
517.00
400.00
193.68
2,250.72
2,690.00
8,440.20
22.00
506.41
75.02
1,753.00
1,606.00
400.00
1,980.00
753.48
230.00
1,392.70
1.25
138920
73,205,987.86
1,740.88
431.00
0.27
376.03
280.00
0.04
55.71
1,299.00
1,225.00
1,980.00
322.92
150.00
1,405.54
126.00
1,190.52
5% of tiling amt
5% of tiling amt
104.00
126.00
126.00
104.00
40.00
1,750.00
4,200.00
509.04
21,758.38
11,090.32
10,791.43
5,291.43
16,500.00
BUA
Total Amount
Area / Qty
138920
73,205,987.86
Rate
20.00
20.00
40.00
8.00
210.00
8,000.00
8,000.00
9,612.00
19,635.00
724.00
216.00
80.00
64.00
151.00
328.00
8.40
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
4,842.00
469.64
191.00
138.00
285.00
1,574.73
4,691.39
3,345.49
4,691.39
3,345.49
1,506.40
19,032.56
12,091.56
1,680.00
4,425.10
1,412.00
1,312.32
3,630.06
1,102.96
76.50
160.00
350.00
3,249.97
44.00
80.00
130.00
2,625.50
2,662.64
5,111.00
7,658.37
BUA
Total Amount
Area / Qty
138920
73,205,987.86
Rate
5,450.16
1,200.00
104.00
104.00
104.00
104.00
200,000.00
6,000.00
1,500.00
500.00
Sft
Rs
Sonal.jadhav:
Excluding RCC cost
Amount
1,366,660.37
724,195.50
126,118.40
106,412.40
344,855.00
65,079.07
949,738.40
625,029.60
100,165.00
72,118.80
152,425.00
1,233,948.05
249,518.72
438,607.13
545,822.20
2,531,125.85
248,963.20
553,251.55
1,728,911.10
230,135.31
55,790.38
174,344.93
665,667.49
502,365.72
59,214.24
104,087.53
-
248,192.52
Sft
Rs
Sonal.jadhav:
Excluding RCC cost
Amount
171,931.28
27,652.80
48,608.44
-
367,399.03
254,509.63
40,934.40
71,955.00
-
116,940.94
34,675.10
14,370.84
32,661.00
24,192.00
7,280.00
3,762.00
723,047.15
227,819.87
94,418.28
214,587.00
157,680.00
24,780.00
3,762.00
139,644.00
31,572.00
31,572.00
76,500.00
Sft
Rs
Sonal.jadhav:
Excluding RCC cost
Amount
3,699,360.61
1,850,356.03
289,288.89
315,587.88
231,431.11
876,782.90
135,913.80
1,797,493.90
970,621.48
165,544.56
121,399.34
451,587.52
88,341.00
473,640.82
289,418.74
49,345.20
36,186.48
98,690.40
481,003.09
240,371.03
56,291.76
41,280.62
97,757.28
45,302.40
312,287.80
190,823.80
32,535.00
23,859.00
65,070.00
2,820,566.16
1,903,607.38
350,787.60
566,171.19
Sft
Rs
Sonal.jadhav:
Excluding RCC cost
Amount
1,350,835.54
870,622.83
183,708.00
296,504.71
641,490.26
413,444.90
87,240.00
140,805.36
8,281,463.96
6,054,436.80
185,684.40
202,564.80
148,547.52
1,320,850.44
369,380.00
1,569,130.17
750,317.13
105,288.12
110,301.84
419,473.08
183,750.00
2,459,695.00
529,200.00
606,022.30
2,322,473.10
2,322,473.10
29,667,135.80
2,262,871.09
1,397,380.62
1,359,720.45
550,308.94
660,000.00
Sft
Rs
Sonal.jadhav:
Excluding RCC cost
Amount
160,000.00
160,000.00
384,480.00
157,080.00
1,608,257.85
7,091,841.10
3,505,608.00
1,045,872.00
387,360.00
309,888.00
731,142.00
1,588,176.00
40,672.80
7,608,718.80
2,203,264.27
638,987.82
647,411.78
953,463.50
2,372,173.27
6,815,300.65
3,045,209.65
4,232,047.51
5,459,951.94
194,704.40
112,960.00
170,601.60
9,530,731.47
2,936,779.29
390,991.50
Sft
Rs
Sonal.jadhav:
Excluding RCC cost
Amount
26,073,977.35
6,540,192.79
20,800,000.00
624,000.00
156,000.00
52,000.00
21,632,000.00
G3:
Sonal.jadhav:
Excluding RCC cost
BUDGET FOR TRAM DEVLOPMMENT

Sr No
1
Description
Tram Consultant
ARUP Consultancy amount
ARUP Consultancy Tax amount
ARUP Amount on Hr charges
ARUP Amount on Hr Tax charges
HKT Consultancy charges
HKT Tax Amount on consultancy
f.
charges
TDS and Other tax on HKT
g.
Conusltancy charges
Tram Car
a.
b.
c.
d.
e.
2
3
Import taxes for Tram Car
4
5
6
7
Tram Depot
Tram Stops
Singnaling system
Tram track construction
Total Amount in INR
Amount In INR
72,000,000
8,899,200
840,600
103,898
2,876,000
355,474
1,150,400
120,000,000
50,400,000
51,667,200
2,500,000
25,000,000
204,251,500
540,044,272
LOPMMENT
Remark
Service tax 12.36%

Service tax 12.36%
Service tax 12.36%
TDS and Other taxes 40%
2 tram cars
Custom Duty - 30%, Freight,port

clearing charges , on site delivery,
agent clearing -12%
2.8316
28,316
D.S.KULKARNI DEVELOPER
NAME OF PROJECT :- DSK DREAM CITY, FURSUNGI.
BUDGET FOR GOVERNMENT PERMISSIONS & LAISIONING CHARGES
Sr. No.
Discription
Qty
Unit
Rate
1
2
Royalty for Excavation

Fire NOC
3032167.5
15532878.07
Cum
Sft
3
4
5
6
MSEDCL (Electricity Connection)

Town Planning Charges
Water Connection Charges
NA/ Revenue Department
15532878.07
15532878.07
15532878.07
15532878.07
Sft
Sft
Sft
Sft
25
125
25
25
Demarcation of Additional Land
LS
1,000,000
Consent to Establishment from

MPCB
LS
5,000,000
Bank Guaranty (15 %) for

Additional Phase
LS
150,000,000
10
Maharashtra Jeevan Pradhikaran
LS
500,000
11
Sewage Arrangement (State

Public Health Division )
LS
200,000
SUB TOTAL
Add Contengencies 2%
TOTAL AMOUNT
88
50
LKARNI DEVELOPER'S LTD.
267,859,320
776,643,903
Phase I ( 15% )
89286440
258881301
Escalation % add
Phase II (25% )
89286440
258881301
388,321,952
1,941,609,759
388,321,952
388,321,952
129440651
647203253
129440651
129440651
129440651
647203253
129440651
129440651
1,000,000
333333
333333
5,000,000
1666667
1666667
150,000,000
50000000
50000000
500,000
166667
166667
200,000
66667
66667
Amount in INR
Rs.
4,307,778,837
1,435,926,279
86,155,577
28,718,526
4,393,934,414 Rs. 1,464,644,805 Rs.
1,435,926,279
28,718,526
1,464,644,805
Date :- 14/02/2015
% add
Phase III (35%)
89286440
258881301
129440651
647203253
129440651
129440651
333333
1666667
50000000
166667
66667
1,435,926,279
28,718,526
Rs. 1,464,644,805

Project Cost 18 Feb 2015

Uploaded by

Document Information

Original Title

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

Project Cost 18 Feb 2015

Uploaded by

Copyright:

Available Formats

30/5/2013

BLOCK BUDGET FOR DSK DREAM CITY PHASE

PLOT AREA ( Phase I)

Landscape on Basement -32069 Sft

Landscape On ground Area 42718 Sft

Landscape Area on Podium 14080 Sft

COMMUNITY CLUB PLINTH AREA

RETAINING WALL AT BASEMENT

COMPOUND WALL LENGTH

NO OF STOREY (Basement Common For all

Car Park Details

Basement Car Parking

Basement Vertical Double Car Parking

Podium Car Parking

Podium Car Double Parking (Horizontal)

Open Car Parking

Buildng Builtup Area

TOTAL BASEMENT CONSTRUCTION AMOUNT

TOTAL PODIUM CONSTRUCTION AMOUNT

TOTAL BUILDING CONSTRUCTION AMOUNT

RATE ON TOTAL BUILT UP AREA FOR (BASEMENT+PODIUM+BUILD

RATE ON BUILT UP BASEMENT ( On Basement Area)

RATE ON BUILT UP PODIUM ( On Podium Area)

RATE ON BUILT UP BUILDING ( On Building Area)

GENERAL & DEVELOPMENT AMOUNT

RATE ON TOTAL BUILT UP AREA FOR GENERAL & DEVELOPMENT

ADDITIONAL AMINITIES AMOUNT (Gas Pipe Line System,Video Do

RATE ON TOTAL BUILT UP AREA FOR (ADDITIONAL AMINITIES )

GRAND TOTAL OF BUDGET IN RS

TOTAL BUILT - UP AREA (BASEMENT+PODIUM+BUILDING)

RATE ON TOTAL BUILT - UP AREA

m,Video Door Phone With Security & Intercom System,Home Automation

6/G Build. TOTAL FLAT

2018.82 PER SFT

1520.00 PER SFT

1154.18 PER SFT

2228.81 PER SFT

311.84 PER SFT

4890.26 SqM of service tanks Added

Rate with tax

Lead distances of 5 to 10 Km,

Lead distances of 5 to 10 Km,

Lead distances of 5 to 10 Km,

Within township premises,

Lead distances of 5 to 10 Km,

Lead distances of 5 to 10 Km,

Lead distances of 5 to 10 Km,

Total Qty of Excavation

At Actual amount of Excavation

Counter Weight (Basement)

Only for rock volume

Only labour rate considered,

Only labour rate considered,

Total Excavation Amount

Only labour rate considered,

considering 5 yrs life of pump

130062- DSK- Dream City

Avg 300mm thk.

Water Bodies, sumps

200 mm wide Wall

AVG Size consider

Avg thk. 175mm

Avg thk. 150mm