Estimate of Construction of proposed London Palace Marriage Palace, situated at V&P.O.

Phuglana, Tehsil: & District: Hoshiarpur, belonging to Mr. Varinder Kumar S/O. Mr. Gian Chand and
Mr. anuj Jain S/O. Mr. Varinder Kumar , is as Follows:
Total Proposed Coverage = As detailed in attached plan
Proposed Specifications for Hall:
The structure will be framed structure with isolated footing and A.C.C. Sheets over steel roof truss.
False ceiling with fancy electric lamps will be provided The General Specifications are as Follows.
1. The foundation Concrete is to be of (1:1.5:3)
2. The brick work in plinth & Superstructure is of Ist Class in c.m. (1: 6)
3. The R. C. C. work is to be carried out in the proportion of (1:1.5:3) by Machine mixing.
4. The wooden doors are to be provided with brass fittings & fixtures & with wooden frame.
5. The fully Glazed windows are to be provided with safety grills
6. The vitrified tile. flooring will be provided.
7. The inside cement plaster will be of 12 cm thick & of proportion (1: 4)
8. The sand faced plaster is to be provided on the exterior surface of walls.
9. The underground concealed type wiring is to be provided for Electrification.
10. Own Arrangement is to be done for Water Supply.
11. Own Arrangement is to be done for Sanitation.
12. O.B.D. Will be used Inside & Snowcem Outside.
13. Twenty no. of P. V. C. Pipes of Diameter 80 cm will be provided for disposal of Rain water
The quantities of various materials Required & Labour requirement is Calculated & the cost of
Materials & Labour is calculated based upon P. W. D. Schedule of Rates 2010 with appropriate
premiums there upon up to 2014 (on page no. 2)

Estimate of Quantities & Cost of Materials
S.No. Item Quantity Rate/unit Amount in Rs.
1 Bricks 327168 5 1635840
2 Cement in Bags 6162 310 1910220
3 Steel in Kg 29160 48 1399680
4 990 192 190080
4 Timber Frames & Shutters 29.13714 19275 561618
5 Sand 566 442 250172
6 Coarse Aggregare 385 684 263340
7 Brick Aggregate 171 456 77976
8 Primer in lit 103 200 20600
9 Paint 164 200 32800
10 Flooring Vetrified tiles Marble 1293 862.4 1115083
Total 7457409
Estimate of Labour
S.no. Labour No. of Days Rate / Day Amount in Rs.
1 Mason 2059 350 720650
2 Mazdoor 7503 275 2063325
3 Carpenter 1807 400 722800
4 Painter 135 400 54000
5 Bar Bender 412 400 164800
Total 3725575
Total cost of Materials & Labour 11182984
A.C.C. Sheets in sq.m


Proposed Specifications for Kitchen, Office lounge , Other Ancillary with R. C. Slab:
The structure will be framed structure with isolated footing and R.C. Slab. The General Specifications
are as Follows.
1. The foundation Concrete is to be of (1:1.5:3)
2. The brick work in plinth & Superstructure is of Ist Class in c.m. (1: 6)
3. The R. C. C. work is to be carried out in the proportion of (1:1.5:3) by Machine mixing.
4. The wooden doors are to be provided with brass fittings & fixtures & with wooden frame.
5. The fully Glazed windows are to be provided with safety grills
6. The vitrified tile. flooring will be provided.
7. The inside cement plaster will be of 12 cm thick & of proportion (1: 4)
8. The sand faced plaster is to be provided on the exterior surface of walls.
9 The glazed tiles are to be provided in the bath rooms, with a Dado of 80 cm.
10. The underground concealed type wiring is to be provided for Electrification.
11. Own Arrangement is to be done for Water Supply.
12. Own Arrangement is to be done for Sanitation.
13. O.B.D. Will be used Inside & Snowcem Outside.
14. Ten no. of P. V. C. Pipes of Diameter 80 cm will be provided for disposal of Rain water
The quantities of various materials Required & Labour requirement is Calculated & the cost of
Materials & Labour is calculated based upon P. W. D. Schedule of Rates 2010 with appropriate
premiums there upon up to 2014 (on page no. 4)

S.No. Item Quantity Rate/unit Amount in Rs.
1 Bricks 147691 5 738455
2 Cement in Bags 2785 310 863350
3 Steel in Kg 14780 48 709440
4 Timber Frames & Shutters 13.2762 19275 255898
5 Sand 252 442 111384
6 Coarse Aggregare 174 684 119016
7 Brick Aggregate 76 456 34656
8 Primer in lit 46 200 9200
9 Paint 74 200 14800
10 Flooring Vetrified tiles Marble 583 862.4 502779.2
Total 3358978
Estimate of Labour
S.no. Labour No. of Days Rate / Day Amount in Rs.
1 Mason 944 350 330400
2 Mazdoor 3404 275 936100
3 Carpenter 810 400 324000
4 Painter 61 400 24400
5 Bar Bender 184 400 73600
Total 1688500
Total cost of Materials & Labour 5047478



Abstract of Cost
Particulars Quantity Rate as
applicable

Estimated
Cost in
Rupees
Cost of construction of hall with A.A.C.
sheets
873.40
sq .m.
As detailed on
page 1
11182984(A)
Cost of construction of Kitchen, Office
lounge , Other Ancillary with R. C. Slab
388.10
sq .m.
As detailed on
page 4
5047478(B)
Earth Filling & Levelling 4248 cu. m. Rs.283/cu. m. 1202184
Providing Interlocking tiles in open area 2786.8 sq.
m
Rs.885/sq. m. 2466318
Boundary wall 365.85 rm Rs.1704/r m 623408
Internal Water supply and sanitation
installations
4% of (A+B) 649218
Internal electrical installations 12.5 % of (A+B) 2028807
External service connections 5% of (A+B) 811523
Cost of false ceiling with lamps & interior
decoration
L.S. L.S. 120000
Landscaping of open area L.S. L.S. 700000
Lightening conductors .5% of (A+B) 81152
Overhead tank 20,000 lit. 15/lit. 300000
Cost of planning ,permission and
supervision during construction
5% of (A+B) 811523
Submersible pump with automatic
cut off
L.S. 70000
Front elevation work L.S. L.S. 250000
Towards fire fighting equipment, fire
hydrants, smoke detectors, fire alarm
L.S. L.S. 500000
Towards Rain water harvesting System 40000
Towards cost of solar power plant L.S. L.S. 1200000
Total 28084595
Say 28085000
Hence in my view, the estimated cost construction of above said building
with said specifications as on 01.08.2014, comes out to be Rs. 2, 80, 85, 000/ (Rupees Two
crore eighty lac eighty five thousand Only)