COST ANALYSIS

Project Name

Project Location Gross Floor Area (GFA)

Design Stage Ground Floor
Date First Floor
Prepared By / Checked Second Floor

Elemental Elemental Elemental Elemental Elemental Unit

No Element Unit Rate per GFA Remarks
Qty Rate Amount Area Rate
A SITE WORK
a Clearing the site and removal of rubbish m2 917.00 107.62 98,688.00 70.49 89.72 Removal of trees in nr is included
including removing trees and stumps and should include landscape
Cart way tree sumps
b Top soil excavation including disposal on site m2 615.53 91.00 56,013.23 40.01 50.92
c Reduced level excavation including forming m3 0.00 0.00
embankments
d Rock blasting and removing hard soil boulders m3 0.00 0.00
e Remove Ground water/Surface Water Item 1.00 75,000.00 75,000.00 53.57 68.18 Overall site area is taken as
229,701.23 1,400.00 164.07 208.82 Elemental area
B SUB STRUCTURE
a Strip Foundation including conc screed, RR masonry m 0.00 0.00
excavation, backfilling , DPC and E.W.S.
b Column up to DPC level including F/W and R/F
Cross section 400x400, 400x475 m3 0.00 0.00
c Retaining wall structure including F/W,R/F, m3 0.00 0.00
waterproofing, PVC
d Strip/plinth beams
Cross section m3 0.00 0.00
e Ground floor slab
Including hard core filling , termite treatment m2 0.00 0.00
damp proof membrane and expansion joints Ground floor area taken as
0.00 340.00 0.00 0.00 Elemental Area
C SUPER STRUCTURE
a Columns (Conc+R/F+F/W) m3 0.00 0.00
b Beams (Conc+R/F+F/W) m3 0.00 0.00
c Upper floor slabs (Conc+R/F+F/W) m3 0.00 0.00
d Staircases (Conc+R/F+F/W) m3 0.00 0.00
e Common brick walls internal / External m2 1,802.10 2,050.86 3,695,852.60 3,359.87 3,359.87

3,695,852.60 1,100.00 3,359.87 3,359.87 Elemental area

D FINISHES INTERNAL/ EXTERNAL
a Floor -Screed with cement rendering m2 10.56 857.66 9,057.70 933.00 9.71 8.23
b Floor - ceramic tiles m2 1,390.96 2,900.35 4,034,279.45 370.00 10,903.46 3,667.53
Floor- Granite tile m2 148.51 6,671.16 990,740.17
c
Internal and External Walls/columns -Cement Plaster m2 3,883.00 499.29 1,938,749.27 2,225.00 871.35 1,762.50
Walls- Glazed/ceramic tilling m2 234.88 1,496.00 351,380.48
d Ceiling and beams- plaster finish m2 1,101.98 422.00 465,037.25 693.00 671.05 422.76
e Painting m2 6,298.43 328.61 2,069,755.12 3,320.00 623.42 1,881.60
f Staircase m 71,124.35 0.00 #DIV/0! 64.66 Specific areas are taken
9,930,123.79 7,541.00 1,316.82 9,027.39
E DOORS AND WINDOWS

a Doors( Aluminium/ Glazed ) Nr 77.00 25,653.83 1,975,345.00 1,795.77

b Windows and fanlights( Aluminium/ Glazed ) Nr 125.00 15,629.28 1,953,660.00 1,776.05
c Aluminium louver panels Nr 16.00 35,157.81 562,525.00
3,929,005.00 1,100.00 3,571.82 3,571.82

G ROOF

Steel roof structure +Asbestos sheet roofing +

a ceiling, Calicut tile ridge m2 1,181.93 9,412.88 11,125,315.65 24,185.47 10,113.92
Timber roof structure+ 94.75 6,091.23 577,168.06
b Roof drainage Item 1,485,608.96 3,229.58 1,350.55
13,188,092.67 460.00 28,669.77 11,989.18 Roof plan area is taken
 Elemental Elemental Elemental Elemental Elemental Unit
No Element Unit Rate per GFA Remarks
Qty Rate Amount Area Rate

H MEP SERVICES

H1 Electrical

a Light fittings and fans Nr 300.00 1,963,164.00 1,784.69 1,784.69

b Power points Nr 92.00 498,916.00 453.56 453.56
c Mains supply switches / boards Nr 24.00 371,657.00 337.87 337.87 testing ?
d Cables,conductors,accessories etc m 329.00 704,900.00 640.82 640.82
e External supply Item 0.00 0.00
f Lightning protection system Item 479,128.25
3,538,637.00 1,100.00 3,216.94 3,216.94

Split type air conditioning system Nr 9.00 1,028,700.00

Telephone services Item 5,831,326.75

Plumbing/Sanitary installation
Pipe line m 511.86 649,808.14
Fittings Nr 189.00 2,503,867.82

H2 Drainage(storm water)
a External lines(covered drain) m 145.14 921,329.68
b Septic tanks / Manholes/Catch pits Nr 29.00 1,495,500.00 1,359.55 1,359.55
1,100.00 1,359.55 1,359.55

TOTAL 34,511,412.29 31,374.01