Estimate of completing the Construction of Building of Mr. Tarloki Parjapati S/O. Mr.

Lala Ji
Parjapatir situated at Mohalla Shivpuri, Phagwara Sharki, Phagwara.
As detailed in the attached plan.

Proposed Specifications:
The General Specifications are as Follows:
1. The foundation Concrete is to be of B. B. C. C. (1:6:12)
2. The brick work in plinth & Superstructure is of 1st Class in c.m. (1: 6)
3. The R. C. C. work is to be carried out in the proportion of (1:2:4) by Machine mixing.
4. The wooden doors are to be provided with brass fittings & fixtures & with wooden frame, 5.
The Vitrified Tile flooring will be provided.
6. The inside cement plaster will be of 12 cm thick & of proportion (1: 4)
7. The sand faced plaster is to be provided on the exterior surface of walls.
8 The glazed tiles are to be provided in the bath rooms, with a Dado of 80 cm.
9. The underground concealed type wiring is to be provided for Electrification.
10. Own Arrangement/Own arrangement is to be done for Water Supply.
11. Own Arrangement/Own arrangement is to be done for Sanitation.
12. O.B.D. Will be used Inside & Snowcem paint will be used Outside.

The quantities of various materials Required & Labour requirement is Calculated & the cost of
Materials Labour & Services is calculated based upon P. W. D. Schedule of Rates 2011 with
appropriate premiums there upon up to 2023 (on page no. 2,3 &4) & Comes out to be
Rs.20,51,000/

As a result of appraisal & analysis it is considered opinion that the estimated cost of
constriction of above building is ₹.20,51,000/ (Rupees Twenty lakh fifty one thousand only)
Total Time to complete the project =120days
Stage wise completion time
Stage Completion Time in Days

I 30

II 30

III 30

IV 30
Plot Area 1,356sft.
GF Coverage 1163.59sft. 108.09sq.m.
Total Area in Sq.m. 1163.59sft. 108.09sq.m.
Item Unit Qty Rate Amount Stage Total
STAGE-1FOUNDATION & PLINTH
Excavation cum 65 192 12480
C.C. Bed cum 5.45 3630 19783.5
1st Class B. B . Work cum 16 4934 78944
Back Filling cum 21 150 3150
Plinth Beam & Column Concrete
cum 2 5153 10306
including column footing Concrete
Column Concrete including column
cum 3 5153 15459
footing Concrete
Reinforcement kg 400 90 36000
Ist Class B.B. Work 230 mm cum 22 5071 111562
Ist Class B.B. Work 115 mm sq.m. 98 601 58898
Slab & Stair reinforced Conc. cum 32 5153 164896
Reinforcement kg 2720 90 244800
Shuttering sq. m. 190 532 101080
Fixing of Chowkhats sq. m. 27 4077 110079
₹ 9,67,438

STAGE 1 (Part-I) (TOTAL-A)

STAGE 2 Finishing
Laying of concealed electrical
pipes(6% of structural coat) ₹ 94,031.80
₹ 1,72,390 ( C )
Laying of water supply & sewerage
pipes (5% of structural cost) ₹ 78,359.84
Plaster Inside , outside, ceiling sq. m. 457.8 175 80115
Plastering underside of ceiling sq. m, 98.1 184 18050.4
Preparing Surface and inside Painting sq. m. 457.8 124 56767.2
Finishing walls with exterior decorative
sq. m. 141.918 39 5534.802
cement based such as snowecem,
Door & Windows sq .m. 54.5 4077 222196.5
STAGE 2 (TOTAL-B) ₹ 3,82,665
STAGE 3 FLOORING
Base course of floor consisiting of
sq. m. 98.1 403 39534.3
100mm thick CC 1:8:16
Providing and Laying Tactile Flooring
full body vitrified tile of size 300mm x sq. m. 98.1 1810 177561
300mm x 10mm
STAGE 3 (TOTAL-D) ₹ 2,17,095
STRUCTURAL COST (A+B+D)=E ₹ 15,67,197
STAGE 4 SERVICES
Plumbing and sanitation fittings as %
7% ₹ 1,09,704
age of structure cost
Electrical wiring & fittings as % age
6% ₹ 94,032
of structure cost
₹ 2,03,736
STAGE 4 (TOTAL-F)
₹ 19,43,324
Total (C+E+F)
Construction of boundary wall r. m. 12 2500 ₹ 30,000
7'-0" High with stub columns
Local body approvals as 5% age of 5% ₹ 78,360
structure cost
₹ 20,51,684
Total Cost of construction
Say ₹ 20,51,000