Summary Cost for In situ redevelopment at Sanjaynagar Warasiya

S.No. Project Components Total Estimated Cost

A HOUSING In Lacs:

Construction of 1841 Dwelling unit (P+7 Storied)

with carpet area of 30 sq.m. having Two Room,
Kitchen, WC, Bath & wash 7659.3
Sub Total (A) 7659.3
B1 PHYSICAL INFRASTRUCTURE
1 Water Supply 739.01
2 Sewerage 173.55
3 Storm Water Drain 74.65
4 Internal Road 245.6
5 Parking 133.38
6 External Electrifications 10.04
7 Solid Waste Management 11.2
8 Compound Wall 69.88
Sub Total (B1) 1457.32
B2 SOCIAL INFRASTRUCTURE
9 Rain Water Harvesting 27.94
10 Solar PV Power Generation System 382.34
11 Open space development 13.37
12 Aganwadi 32.26
Sub Total(B2) 455.91
Sub Total B (B1+B2) 1913.22 5820
Sub Total (A+B) 9572.53
C O&M Cost @ 4% of (A+B) 382.9
D Other Charges
1 DPR Preparation Project Management Supervision
and Quality Control-@ 5% 478.63
2 Capacity Building Community Mobilization Social
Audit and TPIM-@ 5% 478.63
Sub total (D) 957.25
TOTAL PROJECT COST (A+B+C+D) 10912.68

5699628000
 94.93
204.05 109.12
8.83
20.405
21

254.285
 94.93 345
109.12 30
8.83 375
15.35
21

249.23
20.4
8.5 96.87

278.13

77.6
109.32 302.07
186.92 8.83 30 332.07
14.02
21
230.77
18.692 74.108 101.30
230.77 8.5

257.962
74.108
14.9536

59.1544
 345.2
30 375.2

120.915

254.285 92.01
20.405 40.81
8.5 51.2

283.19