INFINITY DESIGN STUDIO

PLANNING EXTERIOR INTERIOR STRUCTURE LANDSCAPE

Cont.No.-+91-9027368039
E-mail- Infinity55DS@gmail.com
web:- www.Heaven-architecture.ueniweb.com

Proposed Estimate for the construction of a Institutional Building "Idara Falahe Daren" Upper
Floors of Existing Building, Joya Road, Dhakka, Distt.- Amroha,U.P.
Owned by : Mr.SAKHAWAT HUSAIN

Is worked out Rs. ₹ 2,62,68,300.00

In word Rs. Two Crore Sixty Two Lacs
Sixty Eight Thousand Three
Hundred Rupees Only

The estimate is prepared for the proposed.

Covered Area of F.F. = 5770 Sq.ft.

Covered Area of S.F. = 5770 Sq.ft.
Covered Area of Mumty = 900 Sq.ft.
Total Covered Area = 12440 Sq.ft.

Date:- 09/02/2024 AUTH. SIGNATURE

Address:- G.F., R.K. Plaza,Nearby H.S.S. Public School, Hasanpur, Dis .-Amroha, U.P.-244241
 ABSTRACT OF COST
Proposed Estimate for the construction of a Institutional Building "Idara Falahe Daren" Upper Floors of existing
Building, Joya Road, Dhakka, Distt.- Amroha,U.P.
Owned by : Mr.SAKHAWAT HUSAIN
S. No. Discriptions Unit Quantity Rate Amount
Super structure
FIRST FLOOR
1 1st Class Brick work 1:6 cament sand mortar in super structure cum 168.89 6200.00 1047088.98
1:1.5:3 R.C.C. work in slab, beam, column , lintel,including centering
2 cum
shuttering but excluding in steel reinforcement 246.68 6600.00 1628090.77
3 Mild steel in R.C.C. work including bending, binding in Reinf. qtl 387.29 7000.00 2711017.82
4 wood work in chaukhats D/W cum 4.04 120000.00 484425.00
15mm Cement plaster with cement mortar in proportion of 1:4
5 sqm
cement & coarse sand, In girth and finished even and smooth. 907.02 170.00 154193.67
Tile Flooring with 20 mm thick P.c.c. Bed, & Cement Mortar laid and
6 sqm
Finish with grey cement slurry, 536.21 1300.00 697073.00
7 White putty ,primer, washing distempering over 3 coat sqm 907.02 80.00 72561.73
8 wall finishing with asian paint sqm 907.02 210.00 190474.54
9 painting door, window, 2 coat over 1 coat of primer sqm 130.38 870.00 113430.60
10 Teek wood panelled Door sqm 84.48 6520.00 550809.60
11 Teek wood fram & glazed window sqm 45.90 7520.00 345168.00

SECOND FLOOR
1 1st Class Brick work 1:6 cament sand mortar in super structure cum 168.89 6200.00 1047088.98
1:1.5:3 R.C.C. work in slab, beam, column , lintel,including centering
2 cum
shuttering but excluding in steel reinforcement 246.68 6600.00 1628090.77
3 Mild steel in R.C.C. work including bending, binding in Reinf. qtl 387.29 7000.00 2711017.82
4 wood work in chaukhats D/W cum 4.04 120000.00 484425.00
15mm Cement plaster with cement mortar in proportion of 1:4
5 sqm
cement & coarse sand, In girth and finished even and smooth. 907.02 170.00 154193.67
Tile Flooring with 20 mm thick P.c.c. Bed, & Cement Mortar laid and
6 sqm
Finish with grey cement slurry, 536.21 1300.00 697073.00
7 White putty ,primer, washing distempering over 3 coat sqm 907.02 80.00 72561.73
8 wall finishing with asian paint sqm 907.02 210.00 190474.54
9 painting door, window, 2 coat over 1 coat of primer sqm 130.38 870.00 113430.60
10 Teek wood panelled Door sqm 84.48 6520.00 550809.60
11 Teek wood fram & glazed window sqm 45.90 7520.00 345168.00
Mumty & Terrace
1 1st Class Brick work 1:6 cament sand mortar in super structure cum 67.59 6200.00 419041.51
1:1.5:3 R.C.C. work in slab, beam, column , lintel, including centering
2 cum
shuttering but excluding in steel reinforcement 20.51 6600.00 135373.66
3 Mild steel in R.C.C. work including bending, binding in Reinf. qtl 24.15 7000.00 169063.24
15mm Cement plaster with cement mortar in proportion of 1:4
4 sqm
cement & coarse sand,In girth and finished even and smooth. 454.52 170.00 77268.40
5 Brick-Bed Coba Flooring sqm 536.21 800.00 428968.00
6 White putty ,primer, washing distempering over 3 coat sqm 454.52 80.00 36361.60
7 wall finishing with asian paint sqm 454.52 210.00 95449.20
8 painting door, window, 2 coat over 1 coat of primer sqm 9.70 870.00 8435.52
TOTAL ₹ 1,73,58,628.5
Services
Fire Fighting System(with sprinkler)& Fire Alarm System sqm 2454.00 1800.00 ₹ 44,17,200.00
Plumbing Work 8% ₹ 13,88,690.28
Electrical Work 15% ₹ 26,03,794.28
Landscaping & Hard Scaping ₹ 5,00,000.00
GRAND TOTAL ₹ 2,62,68,313.1
 DETAILED ESTIMATE OF FIRST FLOOR
Proposed Estimate for the construction of a Institutional Building "Idara Falahe Daren" Upper Floors of existing Building, Joya Road,
Dhakka, Distt.- Amroha,U.P.
Owned by : Mr.SAKHAWAT HUSAIN
S.No. Discriptions No. L B H Quantity Unit
1st class brick work 1:6 cement sand mortarin
super structure
230mm thick walls 2 47.3 0.23 3.2 69.626 cum
230mm thick wall(OTS) 1 42 0.23 3.2 30.912 cum
230mm thick walls(Front) 2 47.3 0.23 3.2 69.626 cum
230mm thick walls(Front)2 2 10.27 0.23 3.2 15.117 cum
230mm thick front & back Wall 2 10.12 0.23 3.2 14.897 cum
230mm thick Family Qtr.wall 2 10.27 0.23 3.2 15.117 cum
1 TOTAL 215.295 cum
Deduction Opening
D 16 1.1 0.23 2.4 9.715 cum
Opening Wall 11 1.64 0.23 3 12.448 cum
Opening(Design) 11 1.64 0.23 3 12.448 cum
W 17 1.8 0.23 1.5 10.557 cum
Staire Glazing 1 1.8 0.23 3 1.242 cum
TOTAL 46.409 cum
Total brickwork in Super structure 168.885 cum
1:2:4 R.C.C. work in slab, beam, column,
lintel,staircase including centering shuttering but
excluding in steel reinforcement of slab

R.c.c. Columns on F.F. 39 0.23 0.23 3.2 6.602 cum

R.c.c. Slab 1 536.21 0.15 80.432 cum
2 R.c.c. Slab Beam 11 8.66 0.3 0.45 42.867 cum
R.c.c. Slab Beam 4 47.51 0.23 0.45 85.518 cum
R.c.c. Slab Beam 3 10.27 0.23 0.45 13.865 cum
R.c.c. Slab Beam 3 10.81 0.23 0.45 14.594 cum
Staires 2 14.02 1.2 0.1 2.804 cum
Total R.c.c. in G.F. 246.680 cum
Net R.C.C. 246.680 cum
Mild steel in R.C.C. work including bending,
3
binding in reinforcement 1 246.680 x1.5/100X78.5 290.466 Qtl.
wood work in chaukhats D/W
D 16 5.9 0.25 0.075 1.770 cum
4 W 17 11.1 0.15 0.075 2.123 cum
V 4 3.2 0.15 0.075 0.144 cum
TOTAL 4.037 cum
15mm thick plaster 1:4 cement
sand mortar, G.F. 2 167.26 3.2 1070.464 Sqm
5 15% for designer Portion 160.570
Staires 2 14.02 1.2 33.648 Sqm
Total Plaster 1264.682 Sqm
Deduction Opening
D 32 1.1 2.4 84.480 Sqm
Opening 22 1.64 3 108.240 Sqm
Opening 22 1.64 3 108.240 Sqm
W 17 1.8 1.5 45.900 Sqm
Staire Glazing 2 1.8 3 10.800 Sqm
Total Deduction 357.660 Sqm
Net Plaster 907.022 Sqm
Providing Tile Flooring 1 536.21 1 536.210 sqm
6
TOTAL 536.210 Sqm
 DETAILED ESTIMATE OF SECOND FLOOR
Proposed Estimate for the construction of a Institutional Building "Idara Falahe Daren" Upper Floors of existing Building, Joya Road,
Dhakka, Distt.- Amroha,U.P.
Owned by : Mr.SAKHAWAT HUSAIN
S.No. Discriptions No. L B H Quantity Unit
1st class brick work 1:6 cement sand mortarin
super structure
230mm thick walls 2 47.3 0.23 3.2 69.626 cum
230mm thick wall(OTS) 1 42 0.23 3.2 30.912 cum
230mm thick walls(Front) 2 47.3 0.23 3.2 69.626 cum
230mm thick walls(Front)2 2 10.27 0.23 3.2 15.117 cum
230mm thick front & back Wall 2 10.12 0.23 3.2 14.897 cum
230mm thick Family Qtr.wall 2 10.27 0.23 3.2 15.117 cum
1 TOTAL 215.295 cum
Deduction Opening
D 16 1.1 0.23 2.4 9.715 cum
Opening Wall 11 1.64 0.23 3 12.448 cum
Opening(Design) 11 1.64 0.23 3 12.448 cum
W 17 1.8 0.23 1.5 10.557 cum
Staire Glazing 1 1.8 0.23 3 1.242 cum
TOTAL 46.409 cum
Total brickwork in Super structure 168.885 cum
1:2:4 R.C.C. work in slab, beam, column,
lintel,staircase including centering shuttering but
excluding in steel reinforcement of slab

R.c.c. Columns on S.F. 39 0.23 0.23 3.2 6.602 cum

R.c.c. Slab 1 536.21 0.15 80.432 cum
2 R.c.c. Slab Beam 11 8.66 0.3 0.45 42.867 cum
R.c.c. Slab Beam 4 47.51 0.23 0.45 85.518 cum
R.c.c. Slab Beam 3 10.27 0.23 0.45 13.865 cum
R.c.c. Slab Beam 3 10.81 0.23 0.45 14.594 cum
Staires 2 14.02 1.2 0.1 2.804 cum
Total R.c.c. in G.F. 246.680 cum
Net R.C.C. 246.680 cum
Mild steel in R.C.C. work including bending,
3
binding in reinforcement 1 246.680 x1.5/100X78.5 290.466 Qtl.
wood work in chaukhats D/W
D 16 5.9 0.25 0.075 1.770 cum
4 W 17 11.1 0.15 0.075 2.123 cum
V 4 3.2 0.15 0.075 0.144 cum
TOTAL 4.037 cum
15mm thick plaster 1:4 cement
sand mortar, G.F. 2 167.26 3.2 1070.464 Sqm
5 15% for designer Portion 160.570
Staires 2 14.02 1.2 33.648 Sqm
Total Plaster 1264.682 Sqm
Deduction Opening
D 32 1.1 2.4 84.480 Sqm
Opening 22 1.64 3 108.240 Sqm
Opening 22 1.64 3 108.240 Sqm
W 17 1.8 1.5 45.900 Sqm
Staire Glazing 2 1.8 3 10.800 Sqm
Total Deduction 357.660 Sqm
Net Plaster 907.022 Sqm
Providing Tile Flooring 1 536.21 1 536.210 sqm
6
TOTAL 536.210 Sqm
 DETAILED ESTIMATE OF MUMTY
Proposed Estimate for the construction of a Institutional Building "Idara Falahe Daren" Upper Floors of existing Building, Joya Road,
Dhakka, Distt.- Amroha,U.P.
Owned by : Mr.SAKHAWAT HUSAIN

S. No. Discriptions No. L B H Unit

Quantity

1st class brick work 1:6 cement sand mortar

230mm thick walls 2 20.24 0.23 3.2 29.793 cum
230mm thick Parapet 1 114 0.23 1.5 39.330 cum
TOTAL Brickwork in Mumty 69.123 cum
1
Deduction Opening
D 2 1.01 0.23 2.4 1.115 cum
W1 2 1.22 0.115 1.5 0.421 cum
TOTAL Deduction 1.536 cum
NET brickwork in Mumty 67.587 cum
1:2:4 R.C.C. work in slab, beam, column,
lintel,staircase including centering shuttering
but excluding in steel reinforcement of slab

2 R.c.c. Columns on Mumty 8 0.23 0.23 3.2 1.354 cum

R.c.c. Columns on Terrace 31 0.23 0.23 1.2 1.968 cum
R.c.c. Slab 2 43 0.15 12.900 cum
R.c.c. Slab Beam 1 53.28 0.23 0.35 4.289 cum
Total R.c.c. in Mumty 20.511 cum
Mild steel in R.C.C. work including bending,
3
binding in reinforcement 1 20.511 x1.5/100X78.5 24.152 Qtl
15mm thick plaster 1:4 cement sand mortar,
Mumty 2 20.24 3.2 129.536 Sqm
4
230mm thick Parapet 2 114 1.5 342.000 Sqm
Total Plaster 471.536 Sqm
Deduction Opening
D 4 1.01 2.4 9.696 Sqm
W 4 1.22 1.5 7.320 Sqm
Total Deduction 17.016 Sqm
Net Plaster 454.52 Sqm
5 Brick-Bed Coba 1 536.2 1 536.2 Sqm