Академический Документы
Профессиональный Документы
Культура Документы
SERENITY
Two Storey Flat
CONCRETING
200 Lakhs
SHUTTERING
200 Lakhs
REINFORCEMENT
600 Lakhs
WATER PROOFING
PCC
3 Lakhs
6 Lakhs
5 Lakhs
EXCAVATION
20 Lakhs
COST (Lakhs)
750
250
400
40
10
40
5
55
1550
EXCAVATION
PCC
WATER PROOFING
REINFORCEMENT
SHUTTERING
CONCRETING
EXCAVATION
ATT & BFS
PCC
WATER PROOFING
REINFORCEMENT
SHUTTERING
CONCRETING
BRICK & PLASTERING
20 Lakhs
5 Lakhs
232 Lakhs
SAFETY
20 Lakhs
QUALITY
20 Lakhs
ADMINISTRATIVE
80 Lakhs
TRAVELLING/ACCOMO
10 Lakhs
SUNDRIES
4 Lakhs
6 Lakhs
3 Lakhs
600 Lakhs
200 Lakhs
200 Lakhs
100 Lakhs
1134
232 Lakhs
20 Lakhs
20 Lakhs
80 Lakhs
TURE 50 Lakhs
MO
10 Lakhs
4 Lakhs
416
COST ALLOCATIO
Indirect Costs
P&M
In Lakhs
EXACAVATION
2%
232
4.64
5%
1
5%
1
1%
0.8
3%
0.6
3%
0.6
1%
0.8
10
2.50%
0.25
2.50%
0.25
Direct Cost
4
416
1134
7.69
20
2.25
5
1550
27.69
7.25
28%
31%
Safety
Quality
Adminis
Temporary Structure
Travelling
Sundries
% of Indirect Cost
20
20
80
50
COST ALLOCATION
PCC
Waterproofing
1%
0.2
1%
0.2
1%
0.8
1%
0.2
1%
0.2
1%
0.8
2.50%
0.25
2.50%
0.25
Reinforcement
Shuttering
Concreting
38%
30%
30%
88.16
69.6
69.6
30%
6
30%
6
27%
21.6
25%
12.5
22.50%
2.25
33%
1.32
119.27
200
20%
4
20%
4
27%
21.6
25%
12.5
22.50%
2.25
34%
1.36
115.31
200
10%
2
10%
2
10%
8
25%
12.5
22.50%
2.25
1.45
6
1.45
3
30%
6
30%
6
32%
25.6
25%
12.5
22.50%
2.25
33%
1.32
141.83
600
7.45
4.45
741.83
319.27
315.31
126.75
19%
33%
19%
37%
37%
21%
0
26.75
100
EXCAVATION
EXCAVATION
20 Lakhs
5 Lakhs
PCC
6 Lakhs
WATER PROOFING
3 Lakhs
REINFORCEMENT
600 Lakhs
SHUTTERING
200 Lakhs
CONCRETING
200 Lakhs
100 Lakhs
Depth of Excavation
UPTO 1.5 m
1.5-3.0m
3.0-4.5m
4.5m
Total Cost
EXCAVATION
Depth of Excavation
UPTO 1.5 m
1.5-3.0m
3.0-4.5m
4.5m
Total Cost
VOLUME COST
AMOUNT
3400
121
411400
3400
141
479400
3400
155
527000
3385
172
582220
2000020
DEPTH
UPTO 1.5 m
1.5-3.0m
3.0-4.5m
4.5m
n area = 3400/1.5
2267 Sqm
EXCAVATION
20 Lakhs
5 Lakhs
PCC
6 Lakhs
WATER PROOFING
3 Lakhs
REINFORCEMENT
600 Lakhs
SHUTTERING
200 Lakhs
CONCRETING
200 Lakhs
100 Lakhs
ATT
UNIT
QTY
Sqm
2267
68
154133.333
Sqm
2267
152
344533.384
Cum
170
5564 945880.139
DESCRIPTION OF WORK
1100013.47
EXCAVATION
20 Lakhs
5 Lakhs
PCC
6 Lakhs
WATER PROOFING
3 Lakhs
REINFORCEMENT
600 Lakhs
SHUTTERING
200 Lakhs
CONCRETING
200 Lakhs
100 Lakhs
WP
Description o
Description of Work
Unit
Qty
Rate
Amount
Sqm
2267
42.5
96347.5
Sqm
2267
90
204030
300377.5
Description of Work
Unit
Qty
Rate
800
75000
Cum
4000
5000
Sqm
33615
595
Amount (Rs)
60000000
20000000
20000925
Thumb Rule
100000925
Thumb Rule
0 kg of Steel
mes of Aluform
Details
Total Constructed (Nos)
SELLING PRICE/FLAT (Lakhs)
Total Revenue Possible (1700 L)
Ratio
Total Cost Spent(1550 L)
COST PRICE/FLAT (Lakhs)
INCOME STAEMENT
Actual Flats Sold (Units)
Actual Revenue (Lakhs)
Cost of Construction (Lakhs)
Cost of Unsold units (Lakhs)
COFS (Lakhs)
PROFIT (Lakhs)
SINGLE STOREY
MULTI STOREY
20
45
10
80
900
800
9
820.6
8
729.4
41.0
72.9
SINGLE STOREY
MULTI STOREY
615.4
59.6
15
675
7
560
820.6
205.1
729.4
218.8
510.6
49.4
109.0