UPENDRATATER

B. Arch. (Hons.). AJLA,, FLV, M.B.A

Sir, J.J. College of Architecture, Bombay
Council of Architecture, Indig
Registration Number CA/91/14369
Approved Valuer, IOV F21755
Registered Valuer, Income Tax Department
CCIT /Udr / 11O (Admn) / CAT-/2002-03 / 02 /04
aakaar
Acblecine
7, NEW BHOPALPURA, ACROSS BHOPALPURA GROUND BRIDGE, UDAIPUR 313001, RAJASTHAN +919414163254 [email protected]
|Date 26.08.2024
AA/Estimate/2024-25/A-22

ESTIMATE OF COST OF CONSTRUCTION of HOTEL Building Project

Project

Proposed Hotel Building at Plot no 0-2A&B, Rev. Village Wada, Tehsil Badgaon, Distt &City, Udaipur

For M/s Shree Hinglaj Croplite Pvt. Ltd.

Land Area 1284.60 Sqm. =

13822.28 Sgft.

The subject Commercial Building. Hotel Project has been designed for a Basement,Ground and 7upper Floors, for 98 Rooms and
other amenities

Brief Specifications of Proposed Construcion :

RCC Framed Structures with RCC Rafts /Footings, as per Structural Design besides Stone Masonry Foundations &Brick
|Masonry Walks, RCC Lintels, Chhaijas, Staircase siabs, Beams, Roof slabs and Brick masonry partition wals in cement
mortar, Cement Plasterwork at Walls &Ceilings, MS Roling Shutters ot Commercial units, Wooden Flush / Wooden
Glozed Doors &Glazed Wooden Windows, Polished Stone / Marble flooring and Marble/ Granite Kitchen platfom,
Ceranic Tiles dado at Bathrooms &Kitchens, Wall Care Putty followed by interior Grade ACrylic Paintwork, at internal
wals &ceings, Cement Plasterwork &paint at external wals, concealed Electrical &Sanitary fitings with good quality
fixtures, all complete.

PROPOSED BUILT UP AREAS

Bosernent Floor 7565.00 Sgft. 702.81 Sgm.

Ground Floor 8925.00 Sqft. 829.15 Sqm.
First Floor 8925.00 Sgft. 829.15 Sqm.
Second Fioor 8925.00 Sgft. 829.15 Sqm
Third Floor 8925.00 Sgft. 829.15 Sqm.
Fourth Floor 8925.00 Sqft. 829.15 Sqm.
Fifth Floor 8925.00 Sqft. 829.15 Sqm.
Sixth Floor 8925.00 Sgft. 829.15 Sqm.
Seventh Floor 8925.00 Sqft. 829.15 Sqm
Terrace Floor:Mumty. Lift Machine Röom 5355.00 Sgft. 497.49 Sqm.
GRAND TOTAL AREA OF ALL FLOORS 84320.00 Sqt. 7833.52 Sqm.

This Cost Estimate is based on the PWD BSR 2020 of Rajasthan for Udoipur Circie, besides applicable Cost Index

Sr
Item of work Quantity Uni Rate Amount
No
A

BASEMENT FLOOR

Surface dressing of the ground including removing

vegetotion and inequalities not exceeding 15 cm deep 1284.09 per
RS 780.00 Rs
land disposal of rubbish lead up to 50 mtr ond lift up to 100 Sqm. 10015.90
.5 mtr. All kinds of soil 100 Sqm

Earth work in excavation in foundation trenches or

drains incl, dressing of sides and ramming of bottoms, lift
up to 1.50m incl, Taking out the excavated soiland
depositing and refiling of jhiri with watering &ramming
and disposaiof surplus excavated soil as directed with a
lead in a50 m inc. stacking of useful material if
Javailable. ORA
Jin all types of soil till required depth 7027.89 Cum. Rs. 244 R
174394
CA436
CA-,02/0
 Filing available excavated earth ( excl. rock) in
foundation trenches, plinth, sides of Foundations etc. in
layers not exceeding 20 cm. In depth, consolidationg 7027.89 Cum. Rs. 58.00 Rs 407617.33
each deposited iayers by ramming &watering including
all leads upto 50 m and all lifts

Providing and laying in position cement concrete

including curing compaction etc. Complete in
specified grade including the cost of shuttering &
Scafolding:All works up to plinth level

M10 (1:3:6] grade Nominal Mix (with graded stone 17.57 Cum. Rs 3497.00 Rs. 61441.28
Jaggregate 20mm nominal size)
|1:4:8 ( 1 cement:4 coarse sand :8graded stone 35.14 Cum. RS. 3002.00 Rs. 105488.55
oggregate 40 mm nominal size)

5 |Providing &laying Random rubble dry stone kharanja 140.56 Cum. Rs 847.00 Rs. 119052.37
under floor

6 Random Rubble Stone Masonry for foundation &plinth 198.99 Cum. Rs 2580.00 Rs. 513398.84
inCemernt sand mortar l:6 for above 30 cm thick walls

Providing and laying in' position specified grade of

reinforcement cement concrete including curing
7 compaction finishing with rendering in cement sand
mortar l:3 (1 cement :3 coarse sand) and making good
the joints excludingthe cost of centering shuttering and
reinforcement, AIl work upto Plinth Level
1:1.5:3 (1-Cement:1.5-Coarse Sand:3 graded stone 333.82 Cum. RS. 4485.00 Rs 1497203.05
aggregate 20 mm nominal size) M20 Grade
Reinforced Cement Concrete Work in Walis (any
thickness) inciuding Walls (any thickness) including
attached pilasters buttresses. plinth and string coUrses
fillets Columns pillars pears abutments posts struts etc.
upto floor three level including curing. compaction,
finishing with rendering in cement sand mortor 1:3 (!
cement:3 cogrse sand) and making good the joints
excluding the cost of centering shuttering and
reinforcement
1:1.5:3 (1-Cement:1.5-Coarse Sond: 3graded stone 96.26 Cum. Rs. 5099.00 Rs 490841.70
aggregate 20 mm nominal size)

Reinforced Cement Concrete Work Beams, suspended

floors, roofs, griders havingslopes up to 150 degree,
|landings. balconies, shelves, chajjas, lintels. bands, piain
window, sills, staircases and spiral staircases upto fioor
|three level including curing, compaction, finishing with
rendering in cement sand mortar 1:3 {1 cement:3
coarse sand) and making good the joints excluding the
|cost of centering shuttering and reinforcenent
1:1.5:3 (1-Cement:1.5-Coarse Sand: 3 graded stone 84.53 Cum. Rs 4714.00 Rs 398464.46
|oggregate 20 mm nominal size)
Add extra for RCC work in superstrUcture above floor
10 three level for each subsequent floor levelor part three 405.73 Cum. Rs. 36.00 Rs. 14606.42
of for iterm No 4.1 4.3

Centering and shuttering with plywood or steel sheets

including strutting.propping brocing both ways and
removalof formworks for foundation in basement rafts, 1229.88 Sgm. Rs 99.00 RS 121758. I1
footings, straps beams, bases of columns etc. up to
plinth level. Including the cost of nails. shuttering oil and
|allother SUch items

CC:T:UTR/
 Centering and Shuttering with PlywOOd or Steel sheets
inciuding strutting. propping. bracing bothways with
|WOOden members and removal of formwork for
435.73 Sqm. Rs 263.00 Rs. 114596.69
|superstrUcture upto 4.5 mobove plinth for Çolumns,
pillars. posts &struts, InciUding the cost of nails.
shuttering oi and all other sUch items

Centering and Shuttering with PiywoOd or Steel sheets

including strutting. propping, bracing bothways with
wOoden members and removal of formwork for
13 superstructure upto floor 5 above plinth for suspended 1756.97 Sam. Rs 309.00 Rs 542904.12
|floors, roofs, landings. staircoses, balconies, girders,
Beams, cantilivers, bands,coping bed plates, anchor
blocks, sills, chhaijas, lintels, beams etc.
Add extra over item no 4.1 2.2 for using props and
bracings etc. instead of wooden member over items no. 1756.97 Sgm. Rs. 182x20% Rs. 108580.82
4.12.2-4.12.3

Providing and fabricating Reinforcement for RCC work

]4 |including straightening. cutting. bending. placing in
position in binding (inluding cost of binding wire ) all
|complete up to floor three level
Rs. 64.00 Rs. 2231872.00
Thermo Mechanically Treated Bors 34873.00 Kg.

Labour charges for cutting. bending for fabrication and

15 binding reinforcement (pain or tor /ribbed steel) as per 34873.00 Kg. Rs. 10.50 Rs. 366166.50
|drawing and design for RCC&RB Work including costof
binding wire with al lead complete for 100 Kg.

Brick Masonry In Foundation &Plinth with Bricks of class

Rs. 3875.00 Rs. 232287.11
16 designation 75 in cementmortar 1:6 (1Cement:6 59.95 Cum.
|coarse sand)

|BrickMasonry In superstructure with Bricks of class 3875.00 Rs. 1089322.18

281.12 Cum. Rs.
Jdesignation 75 in Superstructure in cement mortar 1:%

Plaster on new Surface on wall in cement sand nortar

168.00 Rs 419143.06
18 1:4 inciuding raking of joinis etc. complete fine finish 20 2494.90 Sqm. Rs
mm thick

20 mm. Smooth Cement plaster to Ceilings in cement

mortar 1:4 to ceilings of chhaijas, fascia, loUvres beams, Rs 185.00 Rs 117014.29
19 632.51 Sam.
lincluding surface preparation, laying, curing etc.
complete.
|35mm thick RoUgh chiesel dressed stone fiooring of
approved shade set in pattern over 20mm thick base of
20 cement mortar l:61cerment : 6 cOarse sand) and
liointed with cement sand mortar 1:3 complete in ali
respects Rs. 864.00 Rs. 1213943.27
Kota / Nimbahera Stone 1405.03 Sgm.

Distemper with oil bound washable distemper of

|approved brand and manufacture to give an even Sam. 59.00 Rs. 117759.24
including allscaffolding on new work. :New work
1995.92 RS
21 shade
l(two or more coats) over and including scrapping and
priming coat with cement primer

|Painting with Enamel paint of approved brand and

22 manufacture to give an even shade on new work
527.09 Sgm. Rs 63.00 Rs 33206.76
|TwO or more cOats on new work

Providing and fixing steel gate grating and grills made

pipe with
|of angles, tees, square bars or flats black 232.76 Kg Rs 87.00 Rs 20250.14
23 holdfast and fittings. complete as per deign and
drawing including cutting welding and fabrication with
priming coat of red oxide

Under Ground Water Tank of capacity 15000 litres in 1'5000.00 Litres Ra) 150000.00
24
RCC / Brick masonry as per design
CAI02/f
 Septic Tank: Size 230 x110 x150 cm.(for 20 Users) with 115|
mm thick
25 RCC (M-20) slab with Tor steel reinforcement 1Ommn 1.00 Nos. Rs. 100000.00 Rs 100000.00
@15 cm c/c bothways including shuttering complete in
lall respects

26 |MS Railings at Stircases ofdesign as per the Architects 555.20 Sam. Rs 500.00 RS. 277601.46

27 ELECTRIFICATION works allcomplete 702.79 Sqm. Rs. 250.00 Rs 175697.13

GRAND TOTAL of BASEMENT FLOOR CIVIL WORKS Rs 12795130.70

GROUND AND UPPER FLOORS

Reinforced Cement Concrete Work in Walls (any
|thickness) including Walls (any thickness) including
attached pilasters buttresses, plinth and string courses
filletsColumns pillars pears abutments posts struts etc.
1 upto floor three level including curing. compaction,
|finishing with rendering in cement sand mortar 1:3 (1
cement:3 coarse sand)and making good the joints
excluding the cost of centering shuttering and
|reinforcement
1:1.5:3 (1-Cement:.5-Coarse Sand: 3 graded stone 123.52 Cum. Rs. 4485.00 Rs. 553973. 13
aggregate 20 mm nominal size)

Reinforced Cement Concrete Work Beams, suspended

|floors, roofs, griders having slopes up to 150 degree.
landings, balconies, shelves, chojas, lintels, bands, plain
window, sills, staircases and spiral staircases upto floor
three level includingcuring, compaction, finishing with
rendering in cement sand mortar 1:3 (1 cement:3
coarse sand) ond making good the joints excivding the
Cost of centeringshuttering and reinforcement
l1:1.5:3 (1-Cement:l.5-Coarse Sond: 3 graded stone 63.65 Cum. Rs. 4714.00 Rs 300043.88
|aggregate 20 nm nominal size)

Add extra for RCC work in superstructure above fioor

3 three level for each subsequent floor level or part three 9.55 Cum. Rs. 5656.80 Rs. 54007.90
lof for item No 4.I - 4.3

|Centering and Shuttering with Plywood or Steel sheets

including strutting. propping. brocing bothwoyS with
WOOden members and removal of formwork for
29988.00 Sgm. Rs. 263.00 RS. 7886844.00
sUperstrUcture upto 4.5 m above plinth for Columns
pilars, posts &struts, including the cost of nails,
shutteringoit ond all other such items

Centering and Shuttering with Plywood or Steel sheets

including strutting, propping, bracing bothways with
wOoden members and removal of formwork for
21991.20O 309.00 Rs 6795280.80
5 Superstructure upto floor 5 for supended floors, roofs. Sgm. RS.
|landings, staircases, balconies, girders, Beams.
lcantilivers, bands, coping bed plates, anchor biocks,
sills, chhojjas, lintets, beams etc.

Providing and fabricating Reinforcement for RCCwork

inciuding straightening, cutting, bending. placing in
position in binding (including cost of binding wire ) alil
|complete up to floor three level
137445.00 Kg. Rs 64.00 R 8796480.00
|Thermo Mechanically Treated Bars

Labour charges for cutting, bending for fabrication and

binding reinforcement (pain or tor /ribbed steel) as per 10.50 Rs. 1443172.50
7 drawing and design for RCC & RB Work including cost of
137445.00 Kg. Rs

binding wire with all lead complete for 100 Kg.

SCsi/436
CCiT/UNR!
 Brick Masonry In superstrUCture up to 3rd storey
9 Bricks of ciass designation with
75 in Superstructure in cement 1244.70 Cum. Rs 3875.00 Rs 4823219.94
|mortar l:6

Brick Masonry In superstruUcture up to 3rd storey with

10 Bricks of class designation 75 in
SuperstrUcture in cement 809.06 Cum Rs. 253.00 R 204691.23
mortar l:4 for Square or rectangular pillars

Half Brick Masony in superstructure up to 3rd storey with

Bricks of class designation 75 in Superstructure in cement
mortar l:4 with nominal hoop reinforcement (2 nos. 6
mm MS bar) at every 4th coarse. In for hoop 4271.69 Sqm. Rs. 503.00 Rs 2148660.39
reinforcement 1Sam. 6mm MS bar 2x2x1=4complete in
all respects

13 Add Extra for using nominal hoop reinforcement at

|requi_ite level 12495.00 Kg Rs 58.00 Rs. 724710.00

Plaster on new surface on wall in cement Sand mortar

14 |1:4 including raking of joints etc. complete fine finish 20 15090.21 2535155.53
mm thick
Sam. Rs. 168.00 Rs

|20 mm. Smooth Cement plaster to Ceilings in cement

15 mortar 1:4 to ceilings of chhojas, fascia, louvres beoms.
including surtace preparation, laying. curing etc. 3946.67 Sqm. RS 185.00 Rs 730134.08
Complete.

Addextra over item No. l2.8 to 12.18 for plaster work on

16 exterior wall of height more than 4.5m from plinth level 6488.79 Sqm. Rs. 31.00 Rs 201152.52
of every additional height of 4.5 mtr. or part thereof

Polished Marble slabs in steps, walls. pillars having fine

machine cut edges laid over 12 mm(Av) thick cement
17 mortar 1:3 and jointed with grey cement slury mixed
pigment to match the shode of the slob including
rubbing ond polishing compiete.
Rajnagar ist quality with light spots.
Above 3600 cm2 Tiles 7646.94 Sam. Rs 949.00 Rs. 7256946.06
(ü) Add extra for miror polishing 7646.94 Sam. Rs. 93.00 Rs. 711165.42

|Marble stone flooring tobie rubbed, 18- 20 mm thick

over 20 mm (Av.) thick base of CM I:4 (1 Cement: 4
|coarse sand) jointing with white cemernt mortar l:2(1
white cement:2 marble dust) with pigment to match
the shade of the marble siob including grinding rutbbing
and poishing complete.
WHITE MARBLE

() Rajnogar ist quaity with light spots.

Above 3600 cm2 Ties 1903.69 Sqm. R'S 949.00 R 1806600.12
(ü) Add extra for miror polishing 1903.69 Sam. Rs. 93.00 R 177043.00

Extra for providing edge mouiding fo 16 18 nm thick

marbie stone cOunters. vantities etc. Ove item No. 7.1
(i} & 7.2 including mactines polishing to edge to give high
gloss finish etc. Compiete as per desgn approved by
Engineer - in- charge.
Marble work 3808.48 Rs j33.00 R's 506527.31
lGronite Work 1828.07 Rn Rs. 212.00 Rs 387550.52
|Providing and fixing Granite stone slab thickness l6- 18
mm mio polished and mochine cut in walis. pillars.
|steps, shelves, counter, flocors etc. iaid on 12 mm (Av.
19 thick base of cement morta i:3(1 cement:3 coase
sand) jointing with white cerment mortar 1:2 1 White
cement:2 marbie dust) with pigment to match the
|shade of the granite siab complete inciuding rubbing|
|and polishing of
(0 |Jhunjhunu/Jalore( Red/Choclate colour)
1501 cm2 to 3600 cm2 Tiles 301.80 Sqm. Rs. 2562.00 Rs. 773222.44
fi) Green/Black/Other granite
1501 cm2 to 3600 cm2 Tiles 17.94 Sqm 51625.10

CA
 35mm thick RoUgh chiesel dressed stono floring of
|opproved shade set in pattern over 20rmm thick base of
20 cement mortar I:6 | | cement:6 coase sand) ond
jointed with cement sand motar I:3 complete in al
|respects
Kota / Nimbahera Stone 20.10 Sqm. Rs 864.00 Rs. 17364.12

Wal painting with Plastic emulsion paint of approved

21
brand and manufacture to give an' even shade: wo or 12304.33 Sgm. RS 86.00 Rs. 1058172.06
more coaBs on new work including prepration of base
with primer putty lippy complete in allrespect

Distemper with oil bound washable distemper of

lapproved brand and manufacture to give an even
.Sgm. RS. 59.00 Rs. 301339.92
22 shade including all scaffolding on new work. : New work 5107.46
|(two or more coats) over and including scrapping and
priming coat with cement primer

23 Painting with Enamel paint of approved brand and

manufacture to give an even shade on new work Rs. 187211.49
|Two or more coats on new work 2971.61 Sgm. R. 63.00

Finishing wall with water proofing cement paint of

|approved brand and manufacture and or required 5989.65 Sgm. Rs. 48.00 Rs. 287503.35
24
shade to give an even shade including all scaffolding
New Work:3 or more coats

Providing and fixing Ist quality standard White/

|ivory.grey, fuma red brown, light green, light blue and
|other light shades Glazed Tiles of ISi marked (1S: 13753) of
size 300 mm x 200 mm or more in walls, floors, steps,
25 pillars etc. laid on a bed of neat cementslurry finished
with flush pointing in white cement mixed with pigment
to match the shade of tile complete (excluding the cost
of cement plaster on walls & pillars ).
613.00 Rs. 683099.05
Category - A:Kajaria, Jhonson, Somani make etc. 114.35 Sgm. RS.

Providingand fixing Ist quality MAT finished ceremic Tiles

size 300x 300 mm or more confirming to lS: 13753 colour
SUch as white, grey, Ivory, fume red brown in walls, floors,
steps, pillars etc. laid ona bed of neat cement slurry Rs. 680.00 Rs. 628748.40
924.63 Sgm.
26 lincluding nicely finished joints using water proof joint
filler powder (Untile or Roffe make) and finishing with
flush pointing in white cement mixed with pigment to
match the shade of tile complete (including the cost of
|cement mortar bed 1:4).

Providing and fixing lst qUality standard white, grey,

|ivory, fume red brown, light green, light blue and other
|light shades ceramic Glazed Vitrified Tiles with water
|absortion less than or equal to 0.08% confirming 339.88 Sam. Rs. 1330.00 Rs. 452037.73
bed
27 to IS:13753 &IS: 15622 in floors, steps etc. laid ona
cement slurry finished with flush pointing in the
of neat shade
|white cement mixed with pigment to match the
of the tile complete (excluding the cost of cement
plaster on walls and pillar)..

DOOR WINDOW Frames: Supplying &fixing door,

window, chowkhats and frames, including antitermite
|treatment M.S.flat, hold fasts of size 250x40x3 mm fixed
28
with M.S. bolt 5 mm dia 50 mm long duly embedded in
|cement concrete M-15 grade., as per design in
rectangular shapes Cum. Rs. Rs. 358268.34
MP Teak/ Ghana Teak Wood Grade-1 8.07

CCT/U R/
iCAT-/02/
 DOOR SHUTTERS: Providing and fixirng fully panelled
double leaf shutter for per approveddesign and
drawing with approal ordinary C.P./oxidised steel
29
|fitfings as per Annexure 'A' and width of styles & top rails
99.9% Sgm. Rs. 2698.00 Rs 269692.08
of 100 mm and lock rails width of 150 mm and bottom
|rails of 200 mm width including teak wood beading of
size 19 mm xl2 mm on both faces complete in Ghana
|Teak Grade-1

FLUSH DOORS: Providing and fixing external grade

board solid core single leaf fiush door shutters ISI 2202-67
30 marked using phenol formal dehyderesin in glue both 419.83 Sam. Rs 1533.00 Rs. 643602.46
sides with opproved steel fittings complete 35 mm thick
with decorative teak veneer both sides

|Providing & Fixing fully glazed Wooden Shutters of

approved design and drawing with approval ordinary
C.P./oxidised steel fittings and width of styles & top &
31 bottom rails of 75 mm and Vertical rails width of 100 mm 209.92 Sqm. Rs 2409.00 Rs. 505687.64
including teak wood beading of size 25mm x15 mm on
both faces complete in Ghana teak grade-1, with clear
glass of thicknes 4mm minimum

|Providing ond laying brick tiles of class designation 100

over roofs grouted with cement mortar 1:3 (1 cement:3
32
fine sand) mixed with 2% of integral water proofing
366.65 Sgm. Rs 325.00 Rs. 119159.86
|Compound by weight of cement, overa 12 mm layer of
|cement mortar 1:3 ( cement: 3 fine sand ) and
finished neat

Providing bata gola 75 mm x 75 mm in cement

34 concrete (1:2:4) including finishing with cement mortar 9996.00 Rm. Rs 101.00 Rs. 1009596.00
1:3as per standard design.

35 Stainless Steel Roilings at Stircases &Balconies of design 1346.51 Sgt. Rs 425.00 Rs. 572267.25
asper the Architects
36 ELECTRIFICATION Works all complete 4145.66 Sqm. Rs 500.00 Rs 2072831.25

37 PLUMBING &SANITARY INSTALLATIONS 4145.66 Sam. Rs 700.00 Rs 2901963.75

Total of al tems of UPPER FLOORS Rs 60936750.62

TOTAL OF CIVIL WORKS OF ALL FLOORS Rs. 73731881.32

TOTAL OF ALL FLOORS, ALL CIVIL WORKS, SAY Rs 86527012.01

|Add for Cost Index over PWD BSR 2020 @ 327% Rs 27688643.84
|GRAND TOTAL OF ALL FLOORS, ALL CIVIL WORKS, Rs 114215655.86

|Landscoping and Gardens. as per Architectural

47788.00 Sqt. Rs 75.00 Rs. 3584099.67
drowings

b. Compound Wall 942.00 Rf Rs 1500.00 Rs. 1413000.00

GRAND TOTALOF ALL FLOORS, ALL CIVIL WORKS Rs. 119212755.53

|SAY Rs. 119210000.00

Rupees Eleven Crores Ninety Two Lakhs Ten Thousand only

Ar. Upendra Tater CCIT/UTR

Archite¢t, Approved Valuer, Registered Vd¯ex cAi-021