ESTIMATE REPORT 2021

Construction Cost as on: 16/December/2021 For Rs.27,80,000/-

(Rs Twenty Seven Lakh Eighty Thousand only)
Name of Customer: Pritima Sharma Ji
Address of the Property Plot No. 37, Shiv Enclave, Suratgarh
Dist. Sri Ganganagar
The estimate is framed and the rates of Construction is adopeted as
per B.S.R.X-03/2015 of Public Works Department Sri Ganganagar
,Rajasthan which is effective from 23.04.2019.
GENERAL, SEPCIFICATION

1 Purpose for which Estimate is made : To Estimate the Cost of New Constt.

2 Date as on which Estimate is made : 16-Dec-21

3 Name of the Owner : Pritima Sharma Ji

4 Location, ward No., Mohalla: Plot No. 37, Shiv Enclave, Suratgarh

5 Area of Plot : 1980 Sqft.

30'X60'=1800 Sqft .(Ground Floor)
6 Buildup Area
440 Sqft. (First Floor)
7 Type of foundation: Open Foundation with C/M
8 Walls: B/M in C/M
9 Door/Shutter: Wood
10 Flooring: Tiles Flooring
11 Finishing : Plastering, Paint
12 Roofing: R.C.C. Roofing
13 Electrical: Provision 7%
14 Sanitary: Provision 6%
15 Water Supply: Provision 7%
 Abstract of Cost of Construction on Ground & First Floor Rate Per Unit Amount in Rs.

Earthwork in excavation in Foundation,trenches or drains

including dressing of sides and ramming of bottoms,lift upto
1.5 metres Inclutaking out excavated soil and depositing and
1 33.55425 Cum. ₹ 301.00 ₹ 10,100
refilling of Jharri with watering,ramming and disposal of
surplus excavated soil as directedwithin a lead of 50 meters in
hard/dense soil.

Providing and laying cement concreteincluding

curring,Compactionetc. Complete using stone aggregate
2 40mm nominal size (handbroken Including the cost fo 6.60 Cum. ₹ 2,815.00 ₹ 18,579
shuttering using (1:5:10)1 cement 5 sand and 10 Coarse
aggregate mix.

Brick masonary in foundation and plinth with bricks of class

3 designation 75 in cement mortar 1:6 (1 Cement and 6 Coarse 40 Cum. ₹ 3,515.00 ₹ 140,600
sand)

Providing and laying DPC with cementconcrete grade M.150

(1:2:4 )mortar Prepared with 1% solution of water proofing
4 compound including two coat of hot blown bitumen-2 kg.per 38 Sqmt. ₹ 400.00 ₹ 15,200
sqm. Complete as per specifications with glass strips 3mm
thick at a distance of onemeter interval 75 mm thick.

Brick masonry in Super structure with bricks of class

5 designation 75in cement mortar 1:6 (1 cement and 6 coarse 87.27 Cum. ₹ 4,167.00 ₹ 363,654
sand) upto 4.5 meters height above plinth

Centering and Shuttering with plywood or steel sheets

including struting, propping,bracing bothways with wooden
members and removal of form work for super structure upto
6 4.5 meters height above plinth level for suspended floors 226.9 Sqm. ₹ 400.00 ₹ 90,760
roofs,landing,staircase,balconiespridara
cantilevers,bands,copings,bed plates anchor blocks sill,chhajas
etc.complete.

Providing and laying CC in RCC Work in foundations,

rafts,footing,strip beams bases of columns etc.including
curring, compaction,finishing with rendering in cement sand
7 mortar 1:3(1 cement and 3 coarse sand) and making good the 25.95 Cum. ₹ 3,826.00 ₹ 99,285
joints excluding cost centeringand shuffering and
reinforcement M.15 grade mix 1:2:4(1 cement,2 coarse sand
and 4 graded 12mm nominal

Providing and fabricating steel reinforcement for RCC work

includingcutting binding placing in positioned and binding
8 complete including cost of binding wire in foundation footing 3500 Kg ₹ 55.00 ₹ 192,500
strap beams,based of columns etc. In superstructure of ground
and each subsequent storey.
 Providing and fixing fully panelled double leaf shutter for
doors as per approve design and drawings with approved
ordinary C.P/oxidised steel fittings as per Annexure 'A' and
width of styles & top rails of 100 mm and bottom & lock rails
9 64.98 Sqm. ₹ 6,750.00 ₹ 438,615
width of 150 mm and intermediate stiles including teak wood
mounding and beading to 25mmx 5mm size on both faces
complete "55" thick Assam teak wood grade12mm thick
commercial ply both faces penal

Plaster on new surface on walls & ceiling in cement sand

10 mortar 1: 6(1 cement and 6 sand) including racking of joints 650 Sqm. ₹ 400.00 ₹ 260,000
etc. Complete fine finished 12 mm thick.

Earth filling of plinth including, watering, ramming,

consolidation and dressing complete.
11 118.32 Cum. ₹ 58.00 ₹ 6,863
Ls.

12 304 sqm. ₹ 700.00 ₹ 212,800

20 thick Tiles Flooring over 20mm (AV) thick base of CM 1:4
(1 cement 4 coarse sand ) in Complete Plot & First Floor.
13 100mm. thick dry brick tile flooring over roofing 98.79 sqm. ₹ 500.00 ₹ 49,395

Half B/M in super structure using of Bricks of class

14 37.4 sqm. ₹ 1,000.00 ₹ 37,400
designation 75cm 1:4 upto 4.5 Ht.

White washing with lime to give an even shade two or more

15 650 Sqm. ₹ 200.00 ₹ 130,000
coats

Providing and fixing fully panelled double leaf shutter for

doors as perapprovd design and drawings with approved
ordinary C.P./oxidisedsteel fittings as per Annexure 'A' and
width of styles & top rails of 100mm and bottom & lock rails
16 29.76544 sqm. ₹ 6,750.00 ₹ 200,917
width of 150mm and intermedi ate stiles including teak wood
mounding and beading to 25mm x 5mm size on bothfaces
complete "55" thick Assam teak wood grade 12mm thick
commercial

Total ₹ 2,266,667

Total (In words) Say.- Twenty Two Lakh Sixty Six Thousand Only

Total Cost of Construction on Ground Floor & First Floor ₹ 2,266,667

Services 20% Like Water Supply,Electricity Fitting & Sanitary Fitting i.e.20% ₹ 453,333

Total Cost of Construction With Services ₹ 2,720,000

Total (In words) Say.-Twety Seven Lakh Twnty Thousand Only.