ESTIMATE

1 Name of owner : Sh. Praneet Singh S/o Sh. Banshi Lal Meena

2 TYPE OF PROJECT : Agricultural Marketing Infrastructure

3 Project Site Location : Plot No. 75, GOLDEN GREEN LANDS WAREHOUSE AND AGRO
BASE INDUSTRIES SCHEME, Kota.

4 Size of Plot : 25 X 40 = 1000.00 Sq.m.

5 Plinth Area : 787.60 Sq.m. (Godown)

ESTIMATE IS BASED ON, B.S.R.-2019, PWD, RAJ.

Total Estimated Cost of Proposed Construction of Godown is Rs. 56,90,000.00

DT. 28.12.2023

FOR GARG ASSOCIATES

(Er. Mukesh Kr. Garg)

 ESTIMATE

CONSTRUCTION OF GODOWN (22.0m. X 35.8m.) Ht.- 6.7m. (Abstract of cost)

S. No. Description Qntty. Unit Rate Amount
1 Excavation in foundation trenches or drains including 137.5 Cum. 279.00 38373.10
dressing of sides and ramming of bottoms, lift upto 1.5
Mtr. Including of tacking out the excavated soil and
depositing and refilling jhiri, with watering and ramming
and disposal of surplus excavated soil as directed within
a lead of 50 Mtr. Including stacking of useful material
available (Decomposed rock)
4860.0 Cu.ft.
2 Supplying & filling of earth including cutting lead upto 332.2 Cu.m. 379.00 125904.50
50mtr. and lift upto 1.5m including degballing finishing
of formation and breaking of clods laying in 25cm. loose
thickness & ramming with watering etc. complete with
transportation and filling inside plinth. In soil mixed
boulders upto 20%. 11738.6 Cu.ft.

3 Filling available excavated earth in trenches plinth side of 36.7 Cum. 56.00 2053.90
foundation etc. 1296.0 Cu.ft.
4 Providing and laying cement concreting including curing, 165.1 Cu.m. 3083.00 508901.50
compaction etc. complete using stone aggregate 40mm
nominal size in foundation and plinth, excluding cost of
shuttering, using mix (1 Cement: 3 sand: 6 aggregate)
5832.8

5 Random Rubble stone masonry for foundation and 68.8 Cu.m. 2316.00 159269.00
plinth in cement sand mortar 1:6 for above 30cm.
thick walls. 2430.0
6 Providing and laying cement concrete in R.C.C. work in 66.2 Cu.m. 4429.00 293297.20
foundations, raft footings, strap beam, bases of columns
etc. excluding cost of centering and shuttering and
reinforcement: M-20grade mix 1: 1.5: 3 (1 cement: 1.5
coarse sand: 3 graded stone aggregate 20mm nominal
size) 2340 Cu.ft.

7 Providing and laying cement concreting including curing, 33.6 Cu.m. 4708.00 157985.10
compaction etc. complete using stone aggregate 20mm
nominal size in superstructure, excluding cost of
shuttering, using. M-20grade mix 1: 1.5: 3 (1 cement: 1.5
coarse sand: 3 graded stone aggregate 20mm nominal
size) 1185.75 Cu.ft.

8 Filling in plinth with sand under floors including watering 111.3 Cu.m. 887.00 98726.60
ramming consolidating and dressing complete including 3933 Cu.ft.
cost of sand
9 Dry stone masonry (soling) under floor (9” thick) 167.0 Cu.m. 885.00 147755.90
5899.5 Cu.ft.
10 Centering & shuttering with plywood or steel sheets 250.5 Sq.m. 136.00 34069.50
including strutting, propping, bracing both ways and
removal of form work for foundations in basements rafts,
footings, strap beams, bases of columns, etc. upto plinth
2695.5 Sq.ft.
level.

11 Centering & shuttering with plywood or steel sheets 377.2 Sq.m. 229.00 86385.80
including strutting, propping, bracing both ways and
removal of form work for beams, columns, slab etc. for 4059.0 Sq.ft.
superstructure.

12 Providing & fabricating steel reinforcement for R.C.C. 7833.0 Kg. 72.00 563976.00
work including cutting, bending, placing in position and
binding complete including cost of binding
13 Providing and laying damp proof course 25mm thick with 26.3 Sq.m. 112.00 2950.90
cement sand mortar 1:3 including 2two coats of hot
blown bitumen (2 Kg per Sqm.) complete as per 283.5 Sq.ft.
specification.

14 Providing and laying fine cement concrete including 74.2 Cu.m. 4082.00 302864.70
curing, compaction etc. complete using stone aggregate
20mm nominal size under floor, using M-20 grade mix 2621.7
1:1 ½: 3

15 9” th brick work in cement mortar 1:4 ratio 78.8 Cu.m. 3862.00 304319.40
2784.4 Cq.ft.
16 Plaster on new surface on wall in cement sand mortar 1:3 760.3 Sq.m. 114.00 86676.60
including raking of joints etc. complete fine finish (12mm 8181.05 Sq.ft.
thick)
17 Steel work riveted or bolted in built up section, trusses 93.9 Qtl. 7500.00 704609.70
and frame work, including cutting, hoisting, fixing in
position and applying priming coat of approved steel 9394.8
primer

18 P/f ball bearing each for rolling shutters 14.0 each 381.00 5334.00

19 Supplying and fixing rolling shutters of approved make, 52.0 Sq.m. 2036.00 105962.80
made of 80X1.25mm. M.S. laths interlocked together
through entire length and jointed together at end by end
locks mounted on specially designed pipe shaft with
bracket, side guides and arrangements for inside and out
side locking with push and pull operation complete
including cost of spring hooks, providing and fixing
necessary 25.3cm. long wire springs grade No.2 and M. S.
top cover 1.25mm thick for rolling shutters as per design.

20 P/f angle iron frame 25X25X3mm for ventilators with 22.9 Sq.m. 2231.00 51006.10
fixed wire gauge 16 mesh 24 gauge including 10mm
squire bar at interval of 100mm welded screwed to frame
with mental beading 20X3mm complete in all respect as
per design.
 21 Providing corrugated G. I. Sheet roofing fixed with G. I. 1277.7 Sq.m. 574.00 733371.70
J. or L-hooks bolts and nuts 8mm diameter with bitumen
and G. I. limpet washers or with G. I. limpet washers
filled with white lead and including a coat of approved
paint on over lapping of sheet complete (upto a pitch of
600) & excluding the cost of purlins, rafters and trusses,
for class of sheet: 0.63 mm thick
22 White Washing 760.3 Sq.m. 8.40 6386.70
Total Rs. 4520180.70
Add: extra 10% for up to date escalation Rs. 452018.07
Total Rs. 4972198.77

CONSTRUCTION OF COMPOUND WALL 309 R.ft.

S. No. Description Qntty. Unit Rate Amount
1 Excavation in foundation trenches or drains including 52.5 Cum. 279.00 14638.60
dressing of sides and ramming of bottoms, lift upto 1.5
Mtr. Including of tacking out the excavated soil and
depositing and refilling jhiri, with watering and ramming
and disposal of surplus excavated soil as directed within a
lead of 50 Mtr. Including stacking of useful material
available (Decomposed rock)
1854.0 Cu.ft.
5 Random Rubble stone masonry for foundation and plinth 87.4 Cu.m. 2316.00 202527.30
in cement sand mortar 1:6 for above 30cm. thick walls.
3090.0
5 Random Rubble stone masonry for superstructure in 104.9 Cu.m. 2747.00 288260.30
cement sand mortar 1:6 for above 30cm. thick walls.
3708.0
16 Plaster on new surface on wall in cement sand mortar 1:6 919.0 Sq.m. 160.00 147033.50
including raking of joints etc. complete fine finish (25mm 9888 Sq.ft.
thick)
Total Rs. 652459.70
Add: extra 10% for up to date escalation Rs. 65245.97
Total Rs. 5689904.44
Say Rs. 5690000.00