DATE :-06/05/2024

ESTIMATE REPORT
BANK NAME -

1). CLIENT NAME :- 1) SHRI SOHAN LAL KHATIK S/O SHRI KEVEL RAM JI
KHATIK

2). PROPERTY ADDRESS :-

B.P. PETROL PUMP KE PAS DEVPURIYA BUS STAND
TEHSIL-DISTT. RAJSAMAND (RAJ.)
 Mob:- 08769008696
ER. S.L.PATEL Email:shanberry112@gmail.com
UIT &NAGAR NIGAM REGISTERED ENGG.
I.I.V.-CV-Pune, Chartered Engineer,A.M.I.E.-CE-
Add: 330-32, 3rd FLOOR ARVANAH MALL
Kolkata, M.Tech-STRUCTURE , HATHIPOLE, UDAIPUR-313001
B.Tech CIVIL ENGG.(HONS)

Name Of Work:

Estimate for Proposed Civil Construction work on Ground floor, first floor and second to be put up by 1)SHRI SOHAN LAL KHATIK S/O SHRI KEVEL
RAM JI KHATIK , AT B.P. PETROL PUMP KE PAS DEVPURIYA BUS STAND TEHSIL-DISTT. RAJSAMAND (RAJ.)

1) Estimation Done By - ER. S.L.PATEL

2) Date of Estimation - 6/6/2024

3) Location of Property -

B.P. PETROL PUMP KE PAS DEVPURIYA BUS

STAND TEHSIL-DISTT. RAJSAMAND (RAJ.)

Area of Land - 3000 75'-0"X 40'-0"

4) Covered /Total Area - Ground Floor - 3600

First Floor - 3600
Second Floor - 3600
Third Floor - 3600
Terrace Floor - 260

5) NOTE :- TOTAL 14660sq.ft.

Brief Specification:
a) Substructure Excavation,Earth Work, PCC,footing,RRM .
b) Superstructure - Brick masonry in Super Structure in CM 1:6
c) Roofing - R.C.C. Column Slab Roofing With Beams.
Sal Wood Chowkhet and Teak Wood Shutters Doors
d) Doors & Windows - &Windows.
e) Flooring - Marble Stone Flooring.
f) Finishing - 16mm Thick Cement Plaster.
Water Supply, Electricity Fittings, Fixtures, Sanitary
g) Services - installation to be provided

THE Detailed estimate has been prepared and the cost has been worked ou to RS. 703,257.00
SEVEN LACS THREE THOUSAND TWO HUNDRED AND FIFTY SEVEN RUPEES.
The rates are based on the Current B.S.R. issued by the Government of Rajasthan, RUIDP (B&R) 2023 Jaipur.
S
Name Of Work:
Estimate for Proposed Civil Construction work on Ground floor, first floor and second to be put up by 1)SHRI SOHAN LAL KHATIK S/O SHRI
KEVEL RAM JI KHATIK , AT B.P. PETROL PUMP KE PAS DEVPURIYA BUS STAND TEHSIL-DISTT. RAJSAMAND (RAJ.)

Mob:- 08769008696
ER. S.L.PATEL
UIT &NAGAR NIGAM REGISTERED ENGG.
Email:shanberry112@gmail.com
I.I.V.-CV-Pune, Chartered Engineer,A.M.I.E.-CE- Add: 330-32, 3rd FLOOR ARVANAH MALL
Kolkata, M.Tech-STRUCTURE , HATHIPOLE, UDAIPUR-313001
B.Tech CIVIL ENGG.(HONS)

REMARKS
Sl. No. (BSR) Description Quantity Rates Unit Amount /LXBXH
1] Earth Work

Earth work in excavation for roadway, including trimming bottom

and side slopes in accordance with requirement of line, grades and
4.2.1 cross sections, including disposal of surplus material with all lift 113.40 235.50 Cum 26705.70 105X0.90X1.2
and lead upto 1000 metre as per MoRT&H specification clause
301. 4.2.1 In all type of soil

2] Concrete Work M-10 for [PCC]

Plain cement concrete 1:3:6 mix with crushed stone aggregate

11.1.2 mechanically mixed, placed in foundation and compacted by 7.875 4750.00 Cum 37406.25 105X0.75X0.1
vibration including curing as per clause 1000 &1700 of MoRT&H
specification including all material, labour form work, machinery.
11.1.2 Using stone aggregate 20 mm nominal size

3] CEMENT CONCRETE WORK [CAST-IN-SITU]

Sl. No. (BSR) Description Quantity Rates Unit Amount Remarks

Poviding, laying and compacting design mix plain/ reinforced

cement concrete of specified grade in foundation/ levelling
13.5 course/ pile cap using batching plant, transit mixer and concrete
pump and vibrator including cost of form work, complete as per
drawing and RUIDP 51 ISOR 2023 Code No Description Unit Rate
Rs. technical specifications as per clause 1100, 1500,1700,2100 of
MoRT&H specification including all material, labour, machinery,
and maintenance of diversion.
13.5.1 M20 Grade Design Mix for plinth Beam 7.0875 5170.00 Cum 36642.38 105X0.45X0.15

4] STEEL REINFORCEMENT
Sl. No. (BSR) Description Quantity Rates Unit Amount Remarks

23.19 Reinforcement for R.C.C. work at all levels including

23.19 straightening, cutting, bending, placing in position and binding all
complete.

4-12mm and
Thermo-Mechanically Treated Bars (Conforming of revelent IS
23.19.6 975.00 83.30 Kg. 81217.50
Code)
8mm@6"c/c

5] SHUTTERING
Centring and shuttering with plywood or steel sheet upto two
22.1 stories ( each story of height upto 3.5 metre from floor level) 2x105x0.15
including strutting, propping etc. and removal of form for :

22.1.5 Lintels, beams, plinth beams, girders, bressumers and cantilevers. 31.5 426.00 Sqm 13419.00
6] RANDUM RUBBLE STONE MESSONRY WORK
Sl. No. (BSR) Description Quantity Rates Unit Amount Remarks
25.1 Random rubble masonry with hard stone in foundation and plinth :
 25.1.1 Cement Mortar 1:6 (1-Cement : 6-Sand) 36.225 4860.00 Cum 176053.50 105X0.23X1.5

6] BRICK MESSONRY WORK

Sl. No. (BSR) Description Quantity Rates Unit Amount Remarks

Brick work with FPS bricks of class designation 75 in superstructure

24.5 above plinth level upto two stories in all shapes and sizes in :

24.5.2 Cement Mortar 1:6 (1-Cement : 6-Sand) 36.225 6300.00 Cum 228217.50 105X0.23X1.5

9] FINISHING
Sl. No. (BSR) Description Quantity Rates Unit Amount Remarks
105x(1.5+0.2
32.1.1
PLASTER - Providing 20mm Thick Cement Plaster 1:6 on walls
425.25 227.00 Sqm 96531.75 3+1.5+0.11+0
and roof in cement mortar, including racking of joints, curing etc. .11+0.3+0.3)
complete fine finish 25mm thick.

TOTAL 'A' - Rs. = 682774.58

contig. 3%= 20483.24
Total 703257.81
Er. PRASHANT SHARMA. Mob:- 9828172980,7742772980
Email: bigblocksprashant@gmail.com
I.I.V.-CV-Pune, I.E.I.-CE-Kolkata, MBA-CM NICMAR-PUNE, Add: BIG BLOCKS INFRA. PVT. LTD.
B.E. CIVIL ENGG.(HONS) RU-JAIPUR, DIPLOMA CIVIL ENGG 35-2, Jawahar Nagar,
Near Shastri Naga Chungi Chowki, Ajmer (RAJ) Pin:- 305001
Reg. Engineer, Approved Architect at NN Ajmer(RAJ)

Name Of Work:

Estimate for Proposed Additional Civil Construction work on Basement Floor (-1),Ground Floor (G), First Floor (+1), Second Floor (+2), Third Floor (+3) to
be put up by M/s SHRI GOVINDAM at NEW MAJESTIC TOWER, Opp. Railway Station. Padav, Ajmer (RAJ) pin: 305001

TOTAL Sqft Covered/Total Area. ----- 15200.00 Sq. ft.

BASEMENT (-1) (3040.00 Sqft.)

Sl. No. Description Quantity Rates Unit Amount Remarks
1] Earth Work

Earth work in excavation in foundation trenches lift upto 1.5M,

stacking the excavated soil 3M clear from the edge after excavation
and then returning the stacked soil into plinth and sides of
foundation etc. consolidating each deposited layer by ramming,
watering and then depositing of all surplus soil as directed within a
1.8 lead of 50M in ordinery hard soil. 1908.58 127.00 Cum 242389.80

2] Concrete Work M-10 for [PCC]

M10 grade Nominal Mix( With Graded Agg. 40mm Nom Size)
Providing and laying P.C.C. 1:4:8 in plinth and foundation I/c curing,
3.2.6 compaction etc. using stone aggregate 40mm nominal size. 42.32 3048.00 Cum 128981.67

3] Concrete Work M-25 for [Retaining Wall] - Basment

4.1.1 M25 grade Design Mix 48.67 4615.00 Cum 224606.60

4] Concrete Work M-25 for [COLUMN, BEAM & SLABS]

4.2.1.1 M25 grade Design Mix 413.48 5269.00 Cum 2178606.15

5] SHUTTERING
4.6 Up to Plingth 0.00 115.00 Sqm 0.00
4.7.1 Above Plingth 0.00 130.00 Sqm 0.00

5] Steel Work
4.12.4 TMT Bars 87109.42 78.00 Kg. 6794535.15

6] Masonry
5.1.8,5.2 Brick Masonry (1:8) 571.76 3229.00 Cum 1846228.24

7] Wood Work

8.1.1 Nigeria, Teak Wood Grade -1 Wood Frame for Doors and Windows 0.57 113734.00 Cum 64724.26
8.6.2 S/F Wooden Doors Windows Shutters 16.78 2631.00 Sqm 44157.15

8] 7.1 Flooring

P & F 1st quality coloured glazed ceramic tiles of approved make and
size in walls, floors laid on a bed of neat cement slurry I/c nicely
finished joints using water proof joints filler powder and finishing
with flush pointing in white cement mixed with pigment to match
7.3.1 the shades of tile complete excluding the cost of plaster. 0.00 763.00 Sqm 0.00
 Providing and fixing Marble Makarana Second Quality Plain Above
3601Cm/Sq Slabs. marble stone slabs 18mm to 20mm thick in walls, steps,
pillers counters, Jambs laid on 12mm thick base of cement mortar 1:3
jointing with white cement mortar with pigmant to match the shades of the
marble slabs complete I/c grinding, rubbing and polishing in makrana
7.1.1 adanga quality. 342.13 3013.00 Sqm 1030829.07

9] Finishing
Providing 20mm Thick Cement Plaster 1:6 on walls and roof in
cement mortar, including racking of joints, curing etc. complete fine
12.9.2 finish 25mm thick. 967.86 133.00 Sqm 128725.34

Painting with enamel paint of approved brand and shade to give an

even shade including preparation of base , two or more coat on new
surface including preparation of base with primer, putty, lippy
12.87 complete in all respect.. 967.86 119.00 Sqm 115175.30
TOTAL 'A' - Rs. = 12798958.74
11] Services
7.1 Add for Water Supply on Total 'A' @ 3% Rs. 383968.76
7.2 Add for Electric Fittings on Total 'A' @ 9% Rs. 1087911.49
TOTAL 'B' - Rs. = 14270838.99
Add for Cost Index on BSR 2013 upto 2016 on Total 'B' @ 30% Rs. 4281251.70

GRAND TOTAL - Rs. = 18552090.69

BASEMENT (-1) ROUND OFF TOTAL- Rs.= 18552000.00

1220.53228