PROJECT; MANTRI GREENS
SUBJECT; BUDGETARY ESTIMATE
For Towers A,B,C,D & E only.
Ver : 00
#
1
MANTRI GREENS
Total Salable Area : 902505.00
Sft
Costing
ITEM OF WORK
Amount
Cost / Sft
(in lakhs)
(in Rs.)
3610.02
400.00
CIVIL WORKS
*
1.1
RCC frame structure
1.2
Blockwork and plastering
1750.86
194.00
1.3
Waterproofing
288.80
32.00
1.4
1.5
1.6
1.7
1.8
1.9
Flooring
Joinery Works
Metal works
Aluminium work
Painting work
Miscellaneous
1055.93
342.95
144.40
379.05
388.08
225.63
117.00
38.00
16.00
42.00
43.00
25.00
8185.72
907.00
Sub Total
ELECTRICAL WORKS
288.80
2.1
Internal LT Works
2.2
External HT & LT Works
Supply and Installation of
LT panels.
Equipments & wiring for
Telephone & TV system
2.3
2.4
2.5
External Lighting including
landscape Lighting.
32.00
216.60
24.00
189.53
21.00
27.08
3.00
27.08
3.00
2.6
2.7
KPTCL deposit/service
charges
Miscellaneous
Sub Total
3
3.1
Sanitary ware & CP fittings
3.6
3.7
Subsoil drainage
3.8
3.9
Storm water drain
3.3
3.4
3.5
9.00
9.03
1.00
830.30
92.00
PLUMBING WORKS
Internal Sewarage,& water
supply
External Sewerage
External water supply
External water treatment
plant
Sewerage treatment plant
3.2
81.23
Miscellaneous
252.70
297.83
5.00
3.50
99.28
27.08
11.00
45.13
9.03
640.78
5.00
1.00
91.00
135.38
15.00
85.74
6.77
15.79
9.03
252.70
36.10
9.50
0.75
1.75
1.00
28.00
4.00
180.50
20.00
6
7
EXTERNAL DEVELOPMENT WORKS
4.1
4.2
4.3
4.4
4.5
5
33.00
45.13
31.59
13.54
Sub Total
FIRE FIGHTING WORKS
Fire hydrant & sprinkler
system
Fire alarm system
Public address system
Intruder Alarm System
LPG Piping System
Sub Total
DATA AND SECURITY
CLUB HOUSE INCLUDING
EQUIPMENT
28.00
1.50
3.00
7.1
Swimming pool
72.20
8.00
7.2
Compound wall
45.13
117.33
171.48
81.23
5.00
13.00
19.00
9.00
99.28
11.00
8
9
10
10.1
Sub Total
LIFT INSTALLATIONS
GENERATORS
LAND SCAPE
Hardscape
10.2
Softscape
81.23
9.00
180.50
4.51
261.73
20.00
0.50
13.00
10.00
5.00
11
Sub Total
SIGNAGES (lumpsum)
12
CONSULTANCY FEES
13
14
15
SANCTIONS
Site Running Expenses
Elevation treatments
16
Roads & pavements
117.33
90.25
45.13
27.08
17
Under ground tank & sump
36.10
4.00
18
Storm water sump
9.03
1.00
19
29.00
3.00
GRAND TOTAL
11150.45
Contingency @3% of total
334.51
value
TOTAL AMOUNT
11484.96
Inclusion Of Sprinklers in Flats
1255.50
Cost excluding sprinklers in
Flats
Cost of sprinklers in flats
Total
Add 3% contingency
11150.45
1255.50
270.75
11421.20
342.64
11763.84
30.00
1285.50
38.57
1324.07
37.67
1293.17
Remarks
As per details available with us.The
consultants are yet to send us the details.
PROJECTS YET TO START
MANTRI RHYTHM
MANTRI SAROVAR
423590.00
355890.00
1695.32
400.23
546.31
1371.17
MANTRI ALTIUS
85002
385.28
488.43
128.97
402.92 113.214
126.16
199.55
651.40
15.62
48.32
177.91
63.54
107.88
47.11
153.78
3.69
11.41
42.00
15.00
25.47
79.74
428.48
20.15
56.45
148.76
97.87
39.15
29.22
119.00
19.55
16.61
37.70
88.38
5.09
3505.85
827.65
135.29
90.00
31.94
21.25
Considered with aerocon Blocks & cement
plaster, Rate derieved from Altius considering
the rate @ Rs 235/ per sft of saleable area.
Ratio of blockwork to Gypplaster is 48:52.
Reduction is applied to the Altius rate for
Gypplaster. Rate considered - Block masonryRs 113/- & cement plaster @ rs 81/- per sft of
saleable area.
As per details available at Commerce,.The
consultants are yet to send us the details.
As per Elegance
As per Elegance
As per Elegance
As per Elegance
As per Elegance
As per Elegance
The consultants are yet to give the details .
However the details are taken from Elegance
& percentage added for the time factor &
nature of building.
75.00
17.71
22.4069
120.396
5.66168
15.8628
41.799
27.4994
11
0
2644.69 743.119
0
122.61 34.4523
85.00 23.8838
75.00
21.0739
930.14
13.00
20.00
4.00
15.00
3.54
12.00 3.37183
4.00
15.00
3.54
15.00 4.21479
82.50
AS per Elegance+20% additional considered
for the no of floors.
35.00
8.26
0.00
367.83
145.00
35.00
9.8345
0
12.00
86.84
0.00
344.61 96.8311
0
135.50
34.23
143.79 40.4015
32.21
As per Elegance
As per Elegance
As per Elegance
As per Elegance
As per Elegance
Value as informed by M/s AD.
86.26
19.03
12.84
4.50
0
Details taken as per Altius and this is not
contemplated in any othe rproject.
Provision
Provision
267.63
As per Elegance
As per Elegance
62.95
30.62
3.49
6.10
2.28
105.43
12.71
20.36
4.49
3.03
1.06
0.00
0.00
0.00
0.00
63.18
0.00
14.86
7.23
0.82
1.44
0.54
24.89
3.00
78.44
22.0418
5.45 1.53065
12.10 3.3989
2.00
0.56197
0
0
0
17.82 5.00717
0
259.59 72.942
0
50.79
33.52
2.60
6.00
2.16
95.08
10.89
21.44
1.84
0.94
4.14
0
2.41
6.15
69.13
73.34
14.2724
9.41876
7.20
0.73024
1.70
1.6862 _
0.60808
0.11
26.7157
3.05993
17.00
As per budget already prepared
46.59
11.00
0.00
8.00
2.50
10.50
19.00
9.00
0.00
25.37
177.95
203.32
58.26
47.50
7.12946
50
57.1295
16.3702
13.3468
0
35.00
10.00
As per Elegance
33.89
10.59
44.48
80.48
38.12
Provision only. Consultants yet to give the
details.
76.25
18.00
47.16
13.25
19.56
New swimming pools are
considered.Penthouse Swimming pools are
not considered.
As per Elegance
54.45 15.2989
0
85.00
97.75
37.50
Provision only. Consultants yet to give the
details.
As per Elegance
As per Elegance, M/s AD to indicate the
budget
Provision, M/s AD to Indicate the budget
Provision, M/s AD to Indicate the budget
38.12
114.37
2.54
9.00
27.00
0.60
24.91
7
72.07
20.25
1.81 0.50925
10.00
122.84
55.07
42.36
29.00
13.00
10.00
0.00
85.41
49.82
35.59
17.79
24
14
10
5
34.00
17.00
17.00
28.08
Provision, M/s AD to Indicate the budget
Provision only. Consultants yet to give the
details.
0.00
Provision only. Consultants yet to give the
details.
0.00
0.00
1134.66
0
3980.89 1118.57
Provision only. Consultants yet to give the
details.
4806.30
Provision
3.00
65.6455142
MANTRI ALTIUS
MANTRI AQUATICA
758620.00
MANTRI ELEGANCE
659055
MANTRI RESIDENCY
790330
3079.00
405.87
1892.46
287.15
1615.00
204.35
148.419
836.00
110.20
594.14
90.15
599.00
75.79
34.3736
140
23
19.5437
44.35
103.97
5.98498
227.40
1130.00
184.00
153.00
305.00
375.00
189.60
194.25
770.61
251.80
361.76
6479.00
4509.02
29.47
116.93
38.21
54.89
0.00
42.83
24.54
0.00
684.16
59.00
559.00
241.00
95.00
164.00
177.00
136.00
1094.25
29.98
148.95
24.25
20.17
40.20
49.43
24.99
0.00
854.05
0.00
4039.00
7.47
70.73
30.49
12.02
20.75
22.40
17.21
0.00
511.05
15.2938
23.5289
230.00
140.00
34.00
325.66
5.16
49.41
72.00
382.00
9.11
48.33
4.70577
50.00
30.32
18.45
6.59
282.29
161.71
47.89
7.27
0.00
0.00
4.70577
23.00
3.03
27.00
4.10
97.0565
60.00
7.91
5.00
0.76
11.00
1.39
14.1173
0
70.00
9.23
0.00
45.62
6.92
0.00
153.00
4.26
19.36
0.54
159.408
573.00
75.53
0.00
515.83
78.27
646.26
81.77
37.8979
229.95
30.31
187.33
28.42
95.68
12.11
196.50
25.2247
2.1668
1.10252
14.25
15.00
15.00
4.86606
0
17.60
14.33
2.83472
7.23727
0
81.33
18.75
10.00
521.38
218.75
25.90
1.88
1.98
1.98
2.32
1.89
2.47
1.32
68.73
0.00
99.63
8.46
28.84
13.13
1.11
326.84
151.72
0.00
43.08
20.00
215.38
0.00
53.41
10.50
0
466.63
379.31
600
375.00
150.00
184.23
24.60
32.68
0.00
8.10
1.59
0.00
0.00
0.00
0.00
70.80
0.00
187.78
67.83
15.70
28.00
0
10.00
5.00
0.00
0.00
0.00
0.00
0.00
27.95
3.73
23.76
8.58
1.99
3.54
0.00
1.27
0.00
0.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.00
0.00
72.00
10.92
0.00
50.00
6.33
0.00
0.00
0.00
79.09
49.43
19.77
0.00
156.00
16.00
172.00
124.00
56.66
23.67
2.43
26.10
18.81
8.60
0.00
60.00
108.00
7.59
13.67
0.00
0.00
0.00
0.00
0.00
118.00
17.90
85.00
10.76
0.00
70.91
1.11
60.00
358.66
4.00
9.10
54.42
0.61
40.00
20.00
20.00
0.00
186.00
0.00
28.22
0.00
0.00
0.00
225.00
55.00
120.00
28.47
6.96
15.18
0.00
0.00
0.00
25.50
3.23
37.30
4.92
0.00
26.89
3.40
6.00
10709.40
0.79
1411.69
0.00
1012.61
9.97
5144.26
1.26
650.90
537.91
8.40
303.44
151.70
151.70
6673.63
9.00
0.00
0.00
1.14
