Parking area for two cars and one bike 324

Gate for two cars 16 to 18 feet

 Paid for meter application
Civil Engineer
Civil Engineer
GP approval online fees
GP approval cash part
Robo sand 24 tons
10 bags cement
Survery
JCB for excavation
JCB for excavation lose soil
Tractor
40 MM metal
20 MM metal
Advance for MD door
Steel
More steel and wire
Columns Suvery
1 Balraj for Survey
1 Blaraj payment
100 bags ultratech
1 Blaraj payment
29 tons robo sand
Tips and bathas
1 Blaraj payment
1 Blaraj payment
1000 UGC sintex tank
8mm rods. 10 number
Extra material for deeper pedastrians
Extra morum due to black soil. Two loads
Line man Mallesh
Filling JCB and Tractor. 6 hours
Labour for soil compacting. Day 1
Ganesh electrician
Labour for soil compacting. Day 2
Labour for soil digging for RR wall -plint beam
3 loads of RR stone for Plinth and compound wall
2 loads of RR stone for Plinth and compound wall
1 load of RR stone for Plinth and compound wall from 103
Meter box
1 200SFT vehicle bendadi for front side lose soil
one day labour due to rain
1 Blaraj payment
Nagraju 1st month watering charges
Steel for plinth and C wall
 One load RR stone for remaining works. For Front side. To use later
More steel for Cwall but not used
Electrical items for compoundwall work + labour
50 bags Bharati cement for plinth. 30 used
17 tons 20mm metal
20.8 tons robo sand
14 feet heavy ladder for permanent use to terrace
Primer and paint for ladder
one load red morum. First load
JCB for back filling and soil lelveling in set backs
one load red morum for sitout and extention
3 labour for morum filling and leveling
1 Blaraj payment for Plinth beam miller
15 bags priya cement
40mm metal. 12 ton for walkway and pcc
2 men labour for soil leveling for pcc
Gunny bags from Mokhila
1 Miller for PCC
1 Miller for Columns
2 men labour for soil leveling for walkway
2 men labour for soil leveling for walkway
Civil Engineer
Contract for sump digging
2 men labour for soil leveling for car park and sump filling
1 Advance for slab material
1 Advance for slab material
Cement for slab and walkway
Cement for C wall
Tips and other expenses
Steel for slab and wall
JCB for old neem tree trunk removal
2 X 2 men from remaining C wall digging and PCC
15 bags priya cement
5 tons brick work river sand
6X8X12 inch cement solid 1300 bricks
150 additional RR stones
Slab electrical material
15 bags priya cement
rope
600 bricks 9 inch
Oct salary for watering
Hawking charges for slab and columns
Robo sand 6 tons
Part payment to Balraj mastry
500 bricks 9 inch
Cement priya 20 and Bharati 5 bags for brick and C wall columns
River sand for brick work
 833784

Vamsi Siva Reddy

8/12/2023 11243 TSPDL
8/2/2023 4000 To Sanjay
8/18/2023 6000 To Sanjay
7850 To Santosh on PAYTM
5000
8/23/2023 15600 Cash to Javeed
8/26/2023 3100 Kumar Ganesh
8/26/2023 750 Satish
8/27/2023 4300
8/27/2023 3000
8/27/2023 2500
8/28/2023 8805
8/28/2023 17256.25
8/29/2023 13500 HARA HARA Enterprises
8/30/2023 66300 GST bill
8/30/2023 5505 GST bill
8/30/2023 1750
8/30/2023 1750
8/30/2023 5000
8/31/2023 37000 GST bill
9/1/2023 10000 After footings
9/1/2023 18781.75
9/1/2023 650
9/2/2023 14500
9/3/2023 5000 vekatappa
9/5/2023 14950 GST bill
9/6/2023 4726
9/6/2023 6000
9/13/2023 8000
9/13/2023 1500
9/13/2023 9050
9/14/2023 1950
9/15/2023 500
9/18/2023 1950
9/20/2023 2000
9/20/2023 16800
9/21/2023 11200
9/20/2023 5600
9/25/2023 500
9/27/2023 3500
9/27/2023 940
9/27/2023 15000
9/27/2023 4000
10/3/2023 63500 GST bill
 10/4/2023 5600
10/4/2023 9500 GST bill
10/5/2023 4180
10/6/2023 20500 GST bill
10/6/2023 11970
10/6/2023 13520
10/6/2023 12000
10/7/2023 2000
10/7/2023 3550
10/7/2023 4300
10/9/2023 3500
10/9/2023 2710
10/9/2023 6500
10/20/2023 5200
10/20/2023 9000 750
1890
560 169400
4000
6000
10/24/2023 1890
10/25/2023 1890
10/24/2023 4000
10/26/2023 3300
10/27/2023 1890
10/31/2023 50000
11/3/2023 4000
11/8/2023 23050
11/9/2023 5125
11/8/2023 1500
11/6/2023 48500
11/11/2023 1000
11/12/2023 4000
11/9/2023 5125
11/16/2023 8000
11/17/2023 36560 @ 28 90000 Sukumar
11/16/2023 2100 173000 Shiva Reddy
4000 100000 Hand loan
11/22/2023 5000 150000 EMI
11/25/2023 150 400000 Sirisha
11/25/2023 18200
12/3/2023 4000
12/3/2023 1000
12/7/2023 3450
12/7/2023 5000
12/8/2023 15200
12/8/2023 8525
12/8/2023 7892
Meter application 11243
Structural drawings 14500
GP approval cash part 5000
Line man for meter delivery and installation 2000
Electrical pipes,bends,JB boxes and labour for Compound 4180 Wiring later
Sintex UG sump tank 14950
Pit Excavation 3000 Not done yet
Material and labour for Walk way and car parking area. 46650 Actuals
extra material and labour due to lose filling in the plot
Curb removal and ramp work on footpath later after gate is installed

steel
Cement
Paints
tiles
Bathroom fittings
Granite
Tile fitting
Brick work
Cement
Tank
Electrical work
Plumber
Wiring
Shiva Reddy
Robo sand
40mm metal
Cement 20 bags
Morum above black soil for car park
Labour for soil leveling- 4 men
Miller gang for casting
Mastry on the day for casting
CRS masonary for wall
Labour for curb stone removal
Plz note :
Material and labour for 5 inch Cement Concrete. All actuals. Tiles not covered 46150
Areas : Walk way all sides, footpath ramp, Car parking, bed under sump

Robo sand
40mm metal
Cement
Morum filling above black soil for car park
Labour for soil leveling,shifting & compacting - 4 men
Labour for casting
Mastry on the day for casting
Masonary for supporting stone walls and steps at south and north side
Labour for curb stone removal at footpath

Project Cost Area Rate

Initial slab area 22 X 22 484 1500
Extention in slab area over sitout. 13 X 3 39 1200
Extention in slab area for elevation. East side above steps and north side. Plus two feet wide 69 750
3X8 feet projection at parapet wall at east above kitchen and 14X2 feet projection at NE s 66 700
Extra cost due to filled soil in the plot. All actuals
(For deeper,wide excavation, pedestal footings, back filling with external morum, CRS foundation to plinth)
8 feet Compound wall (civil work) with RCC beam,columns - Excluding gate area (visibile he 1552 122
JCB for old neem tree trunk and roots removal
Compound wall - Electrical pipe work and wiring including electritian charges
Compound wall - Paints and labour
Material and labour for 5 inch Cement Concrete. Walk way, Car park and Ramp
Spiral fabricated staircase with paint and labour. To vendor
16 feet gate and paint with labour
Underground sintex sump, pit excavation plus half HP external motor (branded)
GP permission, Electrical meter and drawings. Breakup given seperatley. Refer cell M18
Window grills and paints. To vendor
Electrical fittings - Fans/Lights/Geyser/Compound wall lights/gate pillar lights
False roof if we do only for sitout. To vendor

Total

No need to pay the GST amount I have asked earlier

I hope you will believe that im doing my best to get this completed with minimum cost for you rather than looking for profit lik
Like it is for you, this is a special project for me as well, which I can showcase to others. So im happy to invest my time wholeh
I know this is going out of your budget. Plz don’t bother yourself for my project management fee. Im happy to invest my time
 169400

Cost Permission/Meter/Structural fees 40593

726000 GP permission online fees 7850
46800 Cash part at GP 5000
51750 Meter online application fee 11243
46200 To line man during meter delivery and installation 2000
47000 Ext consultation for Structural Drawings 14500

189344
1000
8000 Approx Builder provides wiring only for Gate lights
11500 Approx
46150
37000 Yet to negotiate
36500 Approx
23000
40593 GP fees already paid
26000 Approx
30000 Approx
10000 Approx

1376837

er than looking for profit like other projects

y to invest my time wholeheartedly to make it the best.
m happy to invest my time on this without any direct revenue.
Paid by landlord
Plot size
Approach roads for the plot
Abutting Road width to be considered
Permissible height
Permissible Floors
Still floor provision
Front setback to be left
Setbacks for remaining 3 sides
Tentative permission cost for 4000 SFT
Submission fee and liaising charges by consultants
Timelines from submission to approval
400 Square Yards
40 and 50/60 feet roads
Above 12 meter (>40 feet) Bigger raod to be taken as per rules
12 meters (39.3 feet)
Four floors (G plus 3)
Yes. Height of this floor wont be counted
4 meters (13 feet)
2 meters (6 feet 6 inches)
Approx 2.5 lakhs official challan amount
Tentatively same as challan amount
45 calender days
 8/1/2023 50000 Cash advance
8/20/2023 200000 Cash Part Payment for the work
9/10/2023 200000 Cash Part Payment for the work
9/24/2023 250000 Cash Part Payment for the work
10/30/2023 45000 Cash
10/30/2023 55000 HDFC
 @ Amount
Ext consultation for Structural Drawings 14500
Slab area in SFT - 22*22 484 1500 726000
Mimimum white part 250000 for payment to RMC, TATA door, U
GST on white part 18% 45000

Total contract value for building 785500

Compound wall (civil work)

45+60+60+45-16 194*8 @ 120 186240 6 feet visible height with 2 feet foun
16 Feet Gate and painting Actuals

GP and Meter expenses by landlord

GP permission online fees 8000
Cash part at GP 4000
Meter online application fee 13000
Cash to line man during meter delivery 1500 26500 Tentative expenses for GP approval

If I add tentative amount for the items in yellow from exclusions tab100000

Total 1098240 75000

To add gate and baic cupboards and furniture

Payment Schedule For House

1 Initial advance 50000 As advance payment towards the cost of the building’s detai
2 20% of contract value less 50K advance 107100 On signing of the contract agreement. Post GP approvals
3 20% of contract value 157100 On completion of foundation and plinth beam
4 20% of contract value 157100 On completion of ground Floor Roof slab
4 20% of contract value 157100 On completion of Brickwork & Plastering works
5 20% of contract value 157100 On completion of Ground Floor Tile, Electrical & Painting w

Total 785500
 for payment to RMC, TATA door, UPVC windows, tiles etc

6 feet visible height with 2 feet foundation

Tentative expenses for GP approval and electricty meter. Can be paid directly

wards the cost of the building’s detailed design, soil testing and guidance provided by the builder on GP approvals
act agreement. Post GP approvals
dation and plinth beam
nd Floor Roof slab
kwork & Plastering works
nd Floor Tile, Electrical & Painting work