Er.

Aman Kumar
B.Tech. (Civil) A.M.I.E. (India) A.I.V. (India) Mobile: +91-8188884641
INSTITUTIONS OF VALUER REGD. NO. – IOV/2021-2022/A-30336/12614 Email id:-amankumar96ydv@gmail.com
IBBI REGISTERED VALUER (LAND & BUILDING) REGD. NO. – IOVRVF/M/L&B/11111
CHARTERED ENGINEER (India) REGD. NO. –AM1992328
CORPORATE MEMBER OF THE INSTITUTION OF ENGINEERS (I.E.I India)
AUTHORISED IN ONLINE BUILDING PLAN APPROVAL SYSTEM U.P (UPOBPAS) Office- H-14, Brahm Kunj Shopping
(REGD. NO.-AM1992328/15092021) complex, Opp. Phoenix Mall, Kanpur
REGISTERED ENGINEER IN L.D.A / AWAS VIKAS PARISHAD Road, Lucknow (UP) India-226012
(REGISTRATION NUMBER- 7337 /आ.ब -1 / भ०मा०-आई. डी. / 2021 - 22)
AWAS BANDHU/HOUSING & URBAN PLANNING DEPT. GOVT. (U.P)

ESTIMATE REPORT
TENTATIVE ESTIMATE FOR- CONSTRUCTION WORK OF REST PART OF GROUND FLOOR(2160.00sqft) OUT OF TOTAL PLOT
AREA (3000.00sqft) WHILE EXISTING GROUND FLOOR(630.00sqft) IS ALREADY CONSTRUCTED & FIRST FLOOR(2790.00sqft)
,PROPOSED PLAN FOR J.V.K.S.BIO ENERGY PRODUCER COMPANY LIMITED, THROUGH DIRECTOR-Dr. KAMINI SINGH ,
REGISTERED OFFICE -105, ATHIMCITY NEAR CHANDRA HOSPITAL MADIYAWA, SITAPUR ROADLUCKNOW(226021)
,CORPORATE OFFICE & PROCESSING UNIT- KHASRA NO.-436-SA, PLOT NO.- 121B, 122, 154, 155-A, SHRI BALAJI PROPERTY
IIM ENCLAVE, PALHARI, B.K.T. LUCKNOW-227202
S.NO. Item Description Qty. Unit Rate Amount
1 Earth Work In Excavation in trenches For Foundation and for pipes, cabels etc. 85 CUM 240 20400
in ordinary soil (Loan clay or sand ) including lift upto 1.5 m and ramming of
bottoms and disposal of surplus excavited earth as directed by engineers
incharge with in a lead of 50 m (NBO 4.8)(Basement and Foundation)

2 Providing and laying in cement concrete 1:4:8(1Cement:4 fine send :8 graded 72 CUM 3250 234000
brick aggregate 40 mm Nominal Size) and curing completed, including cost of
form work in foundation and floors (P.W.D. 274)
3 RCC Work with cement approved coarse sand and to centimeter (3/4") Gauge 82 CUM 8500 697000
approved stone ballast the propartion 1:2:4 (1 Cement :2 Course sand:4
Aggregate) in lintel of doors and windows excluding necessary including
supply of all metial labour and tools and plants etc. required for proper
concrete shall be not be less than m 150 PWD_285
4 Same as item no 4 above but for slabs and floor for parking area ( PWD 284) 85 CUM 8500 722500

5 Same as item no 4 above but the heavier beam i.e. having span upto 6 m ( 78 CUM 8500 663000
PWD 284)
6 As in item 6 above but in RCC Columns in 1:2:4 Having strength not less than 88 CUM 8500 748000
M-150 (PWD-288)
7 Proving and injecting chemical emulsion for preconstructional antitermite 125 SQM 110 13750
treatment and creation an Chemical barrier under and around the column
pits wall trenches basement excavation top surface if plinth filling junction of
wall and floor, along the external, surrounding of pipes and conduct etc.
compleated (Plinth area of the building at ground floor only shall be measurd
as per I.S 6313(Part 2 1981) aldrine emulsifiable concrete or any other
approved material such as haptrachlor or chordance will be ussed , the rate
of application of chemical emusion shall be as follows.
(1)Treatment for masonry & foundation 5 liters per/100 sqm. (2)Back Fill in
immediate contect with found.7.5 litters per/100 sqm.(3) Treatment of top
surface of plinth filling 5 lts./100 sqm.(4) Trreatment of junction of wall & the
floor 7.5 lts./100 sqm. (5)Treatment of soil along external primeter of building
7.5 lts/100 sqm.(6)Treatment of soil under apron along external primeter
5lts./100sqm.
8 Class-150 brick work in 1:6 (cement & fine sand of 1.25 fineess modulus 74 CUM 5200 384800
mortar in foundation and plinth including supply of all materials,lobour &
tools & plants etc.required for proper completion of the work.(PWD 303)

9 Same as item no. 9 above but in super-structure above plinth leval up to floor 71 CUM 5200 369200
to level (up to storied) including nessary cutting & also moulding of brick work
as required & also including honey combed brick work thickness of wall more
then 12mm. (PWD-310A)
10 same as in item no. 10 but in 1:3 cement & course sand mortar in super 76 CUM 5200 395200
structure for wall thickness 115 mm. wall & below.(PWD310A0

11 Providing & laying damp proof course 40mm. Thick. With cement 120 SQM 360 43200
concrete1:2:4 (1cement:2course sand :4 stone aggregate 10mm. Nominal
size)& 25mm. Thick.

12 paint in D.P.C. with two coats of airblown bitumen 85/50 or 85/25 @ 1.7 110 SQM 40.3 4433
kg./sq.m. approx including cost of fuel if any.

13 provided/fixing teak wood work for chaukhat 5.3 CUM 120000 636000
14 Provided /fixing of flush door commercial quality conforming to I.s .2202,part 130 SQM 1250 162500
1(1983) including fixing of wooden claates and stoppers and including fixing
and adjustment of higes bolts locks handle spring ang other fitting but
excluding their supply ang including painting with two coats of black japan
paint on all iron fitting if necessary fitting with necessary screws to be
supplied depart mentally (a) 35mm thikness .
15 providing and fixing glazed shutter for doors'windows and clear story 144 SQM 800 115200
windows using (10 kg per sqm 94m thick ,)glass panes including black
enameled M.S. but hings with necessary screws ,in 30 mm thick ,second class
teak wood.

16 providing and fixing 30 mmthick wire pauge shutter using galvanized MS wire 86 CUM 1890 162540
with gauge of avrerage width aperture 1.4mm with wire dia 0.63 mm for
door and windows and clere story windows including anodized aluminum but
thinges with necessary screws in section .

17 MS steel work including bending in reinforcement and hold fasts. 59 QTL. 5600 330400

18 10 mm cement plaster in single coat on fare side of single or half brick wall 110 SQM 60 6600
for interior, plastering upto floor to level including aries internal rounded
angles 80mm in grith and finished even at smooth no extra mixing any
additive (1cement :6 fine sand)
19 15 mm thicknes plaster in single coat on rough side of single or half brick wall 102 SQM 300 30600
for interior, Plastering upto floor lebel including arises, internal not exceeding
80mm in grith and inside even and smooth.
20 Celling plaster 10 mm thickness plaster(1 cement:3 Course sand) 112 SQM 240 26880

21 P/L China glazed wall tiles over 20 mm thickness base of cement moretar 1:3 111 SQM 350 38850
laid and jointed with white cement (With pigment )Clurry including robbing
and polishing complete
22 40 mm thickness marble flooring under layer 25 mm cement concretein 1:2:6 95 SQM 1200 114000
(1 cement :2Course sand :6 aggregate)
23 Kote Stone slabe 20 mm thickness in rises of steps skirting dedo and wall and 96 SQM 1200 115200
pillers laid on 10 mm thickness base of cement mortar 1:3(1 Cement :3
Coarsand)
24 partaion with oll necessary fitting nuts and screws. 98 SQM 1658 162484

25 Painting 1st coat over priming coat (but excluding Cost of priming coat) on 120 SQM 80 9600
steel and other metal surfaces upto 10 cm (NBO 19.29+PWD 642+19.4)

26 Same as item no 26 above but on new wood surface (NBO19.61+19.73 139 SQM 81 11259
B+PWD 643)
27 Finishing Walls with waterprofing on cement paint of approved make such as 115 SQM 65 7475
supper snowcen (PWD660+661)

28 Distermpring with approved bound distermper (1st coat) and Manufacture 133 SQM 150 19950
and required sad on undeco rated Wall surface (649+650)

TOTAL 6245021

29 Submersible boring 1 H. P. 250 ' Depth 30000

TOTAL 6275021
30 Add for saintation and watersupply @ 7.50 % With tape and all floor MS Daya 470626.575
pipes and top floor RCC Over head Tank , GI and PVC pipes for saintation work

31 Add for Electrification @12.5%,conciled wairing with approved ISI brand. 784377.625

NET TOTAL COST = 7500025.2

(RUPEES SEVENTY FIVE LACS ONLY) SAYS COST RS. 75,00,000.00