FORECAST ESTIMATE FOR

Name of Work : Forecast Estimate For Heritage Development In Penghor Chamad mandir , Situated At Tehsil Kumher (Bharatpur).
o
COMPONENT COST OF CONSTRUCTION TOTAL (Rs. In LAND Contin- TOTAL (Rs. In

Add Prorata 13% (Rs. In

lacs) Cost gencies & lacs)

Development cost 10%

Special Fixures fans

Internal Service 26.5%

Other Expences as

TOTAL (Rs. In lacs)

Supervision

(Rs. In lacs) (12.50%

for elect. & 14% for
COST (Rs. In lacs)

furniture etc.
Plinth area Rate
Charges & QC

REMARKS
Plinth area
2.5% (Rs. In GRAND

Sanatary)
S.No.

lacs)
lacs) TOTAL (Rs.
In lacs)

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

CONST.OF
1 ENTR.GATE( 3 NO 1400000 4200000 1113000 5313000 100000 5413000 135325 5548325 721282.25 6269607
3NO)

REPAIR OF
2 CHAMAD 4800000 1272000 6072000 480000 50000 30000 6632000 165800 6797800 883714 7681514
MANDIR
WITH DOME

3 BOUNDRY 1200mtr. 5000 6000000 1590000 7590000 600000 8190000 204750 8394750 1091317.5 9486068
WALL

4 PRIKRMA 800mtr 4500 3600000 954000 4554000 360000 4914000 122850 5036850 654790.5 5691641
MARG

YATRIKA KA
5 NIRMAN 5200000 5200000 5200000 130000 5330000 692900 6022900
KARY

FACILITIES
6 FOR 1500000 1500000 50000 100000 1650000 41250 1691250 219862.5 1911113
TOURIST
 BENCH
FACILITIES
FOR
7 TOURIST 600000 600000 600000 15000 615000 79950 694950
FOR
SEATING
PURPOSE

8 PARKING 600000 600000 600000 15000 615000 79950 694950

FACILITIES

DRINKING
WATER
9 FACILITIES 1400000 1400000 1400000 35000 1435000 186550 1621550
FOR
TOURIST

STAGE AND
10 GREEN 180.00 Sqm 6000 1080000 286200 1366200 80000 12000 100000 1558200 38955 1597155 207630.15 1804785
ROOM

Total Amount = Rs. 418.79 Lacs

Note

(Anju Sharma) (Roopesh Kumar)

Junior Engineer Assistant Engineer
P.W.D. S.Dn. Kumher P.W.D. S.Dn. Kumher