DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF GROUND FLOOR FLOOR RESIDENTIAL BUILDING AT

PROPERTY NO.183/C, PID NO. 152900201000200157, KURUBARAHALLI VILLAGE, CHOODAHALLI PANCHAYATH,

KANAKAPURA TALUK, RAMANAGARA DISTRICT.
OWNER : SHIVARATNA W/O RAMALINGEGOWDA
Sl Dimensions
No. Description of work No QTY UNIT RATE AMOUNT
L B D
The Earth work Excavation for Foundation and Removing the
1 Excavated earth to a distance not exceeding 50M & lift up to 1.50M in Hard soil (Item No 2.30 Page No 6 SR 2018-19)

Walls 1 43.9 0.90 1.00 234.00

Total 234.00 cum 165.00 38610.00
Basic Rate 599 per cum

The providing & Laying in position Plain Cement Concrete Of mix 1:4:8 using 40mm and down size graded, machine mixed Concrete laid in layers not exceeding
15cms thick, well compacted
2 In foundation and plinth, including cost of all materials, labor, HOM Of Machinery curing complete as per specifications.(Item No
4.30 Page No 13 SR 2018-19)
Quantity of Earth Work Excavation X Thickness of Concrete X Depth of foundation
Walls 1 39.51 0.90 0.15 55.00
Total 55.00 cum 125.00 6875.00
Basic Rate 5126 per cum
3 Providing and Constructing granite or trap or basalt size stone
Masonry In courses not less than 15 cms high with bond stones 2 M apart in each courses, edges of stones chisel dressed and all quoins 2 line dressed, 5 cms wide on
each face including curing etc., complete for S.S.M C.M 1:6 Basement.(Item No 5.90 Page No 25 SR 2018-19)

A) 1 43.9 0.45 0.45 99.00

Total 145.00 cum 145.00 21025.00
Basic Rate 6550 per cum

5) Providing and Laying granite or trap or basalt jelly cement

Concrete using 20mm and downsize jelly including mixing, Laying, tamoring, curing and smooth finish for exposed Faces including providing necessary centering and
4 form Work etc., complete for cills, coping, bond slabs and for any Other such works in C.C 1:3:6 propn., Plinth.(Item No 4.70 Page no 13 SR
Quantity of Basement X Thickness of Concrete X Depth of Basement

A) 1 8.89 0.450 0.150 89.900

Total 89.900 cum 521.000 46837.900
Basic Rate 5408.000 per sqm

Providing and Constructing for Burnt Brick Masonry with

Approved Quality Table molded modular bricks of standard Size Approved Quality Table molded modular bricks of standard Size with necessary Centering,
5 scaffolding and curing for Basement and Super structure in CM 1:6 propn.(Item No 6.17 page no 30 SR 2018-19)

Ground Floor 1 70.6 0.230 3.000 48.714

First Floor 1 74.72 0.230 3.000 51.557

Deduction
ED 3 1.200 0.230 2.100 1.739
D1 6 0.900 0.230 2.100 2.608
D2 4 0.750 0.230 2.100 1.449
W 6 1.200 0.230 1.200 1.987
W1 3 1.200 0.230 0,9 0.828
Ventilators 4 0.750 0.230 0.750 0.518
Total 91.142 cum 425.000 38735.350
Basic Rate 6555 per cum
6 Lintel(Item no 4.13 Page
Ground Floor 1 70.6 0.230 3.000 48.714
First Floor 1 74.72 0.230 3.000 51.557

Total 100.271 cum 145.000 14539.295

Basic Rate 6158 per Sqm

The providing and laying Cement Concrete 1 : 2 : 4 using clean granite or trap jelly 20mm and down size for RCC Roof Slab and canopies of all spans with steel or
7 ply wood or plank centering and form work including machine mixing, lifting laying, vibrating, tamping curing etc., complete (exclusive of cost of steel and
fabrication charges)(Item No 4.13 Page No 14 SR 2018-19)
Dem for stair case 1 3.050 1.500 0.150 0.686
Slab 1 5.210 5.090 0.150 3.978
Total 5.760 cum 345.000 1987.200
Basic Rate 5974 per Sqm
8 KSRB 15.3.1: Providing 12mm thick cement plaster in single coat with cement mortar 1:3 to brick masonry including rounding off corners wherever required smooth
rendering,: providing and removing scaffolding, including cost of materials,labhour, curing complete as per specifications.(2016-17 SR Page No.113, Item no.15.9)

For Intenal walls 1 110.000 3.000 330.000

Total 330.000
Deductions
ED 3 1.200 2.100 7.560
D1 6 0.900 2.100 11.340
D2 4 0.750 2.100 6.300
W 6 1.200 1.200 8.640
W1 3 1.200 0.900 3.240
Ventilators 4 0.750 0.750 2.250
Total 39.330
Net Total 290.670 Sqm 245.000 71214.150
Basic Rate 181 per Sqm
9 Rolling shutter

1 2.600 2.630 6.838

Total 6.838 Sqm 1547.000 10578.386
Basic Rate 408 per Sqm

Providing for Cement plastering of ceiling Cement Mortar 1 : 3 up to 12mm thick with necessary scaffolding and curing etc., complete with lime Rending(Item
10 No 15.21 Page No 116 SR 201819)
ceiling 1 184.700 184.700
Total 184.700
Basic Rate 236 per Sqm Sqm 254.000 46913.800
The Providing plastering to Burnt Brick Masonry including providing And removing scaffolding rounding off all corners wherever required Smooth rending, curing
11 etc., complete in C M 1: 6 propn., with lime rending 12mm thick.(Item No 15.21 page no 115 SR 2018-
19)
Qty.of Ceiling + internal Plastering 475.370
Total 475.370 Sqm 287.000 136431.190
Basic Rate 25 per Sqm

KSRB 15.3.7: Providing 18mm thick cement plaster in single coat with cement mortar 1:3 to brick masonry including rounding off corners wherever required smooth
12 rendering,: providing and removing scaffolding, including cost of materials,labhour, curing complete as per specifications.(2016-17 SR Page No.113, Item no.15.15)

For external walls 1 89.900 3.000 269.700

Total 269.700
Deductions
ED 3 1.200 2.100 7.560
Windows
W 6 1.200 1.200 8.640
w1 3 1.200 0.900 3.240
Ventilators 4 0.750 0.750 2.250
Total 14.130
Net Total 255.000 Sqm 288.000 73440.000
Basic Rate 244 per Sqm
13 KSRB 15-15.1: Providing and applying in two coats with primer of approved brand and shade on wall surface including priming coat with distemper after throughly
brooming the surface to remove all dirt and loose powdered material, free from mortar drops and other foreign matter including preparing the surface even and sand
paper smooth, cost of materials, labour, complete as per specification.(2016- 17 SR Page No.117, Item no.15.51.2)

Inside walls 290.670

Ceiling- Qty as per item no.10 184.700
Total 475.370 Sqm 147.000 69879.390
Basic Rate 90 per Sqm

KSRB 15-16.1: Providing and finishing external walls in two coats with primer paint of approved brand and shade to give an even shade after throughly brooming
14 the surface to remove all dirt and loose powdered material, free from mortar drops and other foreign matter cost of materials, labour, complete as per
specification.(2016-17 SR Page No.118, Item no.15.53.2)
For External Walls 1 255.570 255.570
Total 255.570 Sqm 150.000 38335.500
Basic Rate 84 per Sqm

KSRB 4.2.7 : Providing and laying in position reinforced cement concrete of design mix M25 with OPC cement @ 340kgs, with 20mm and down size graded granite
metal coarse aggregates @0.70cum and fine aggregtes @ 0.47cum, with superplastisiser @3lts confirming to IS9103-1999 Reaffirmed-2008, machine mixed, concrete
laid in layers not exceeding 15 cms thick, vibrated for all works in ground floor level for roof slabs, staircase, lintles and beams retaining walls, return walls, walls (any
15 thickness) including attached pilasters, columns, ,pillars, posts, struts, buttresses, string or lacing courses, parapets, coping, bed blocks, anchor blocks, plain window
cills, fillets etc., including cost of all materials, labour, HOM of machinery, curing, complete as per specifications. Specification No. KBS 4.1, 4.6 (2016-17 I.No.4.12,
Page No.13)

Area of slab xThickness of Rcc 1 184.700 0.150 27.705

slab
 TOTAL 27.705 Sqm 256.000 7092.480
Basic Rate 6367 per cum

The providing MOSAIC Slab Flooring 20mm thick with edges of slab machine cut, for flooring treads of steps and landing laid on a bed of 25mm thick cement mortar
1:6 mix to line and level jointed with cement slurry curing, rubbing, polishing complete finishing with flush pointing using white cement, including cost of materials,
HOM of machineries, labour, curing, complete as per specifications. (Item No 14.24 Page No 106 SR 2018-19)Providing laying flooring using Prepolished, using
16 Black Granite of 19mm thick granite laid on a bed of 20mm thick 1:4 cm and jointed with cement slurry mixed with pigment to match shade of granite stabs including
laying pop finished surface and cleaning the surface including the cost of all materails and labours etc., HOM of machineries complete as per specifications.. (2016-17
SR Page No- 107 I No- 14.47.2)

Ceiling- Qty as per item no.10 184.700

TOTAL 184.700 sqm 850.000 156995.000
Basic Rate 2900 per Sqm

KSRB 9.4-3: Providing Mathi wood frames of doors, windows,clerestory windows, ventilators and other frames, wrought, framed or assembled including making
17 plaster groves ( excluding cement concrete and side clamps ), but including cost of materials,cost of labour, HOM of machineries complete as per specifications.(2016-
17 SR Page No.51, Item no.9.12)
Doors
ED 6 1.200 1.000 0.100 0.090
6 2.100 0.125 0.100 0.158
D1 12 0.900 0.100 0.075 0.081
12 2.100 0.100 0.075 0.189
D2 8 0.750 0.100 0.075 0.045
8 2.100 0.100 0.075 0.126
W 18 1.200 0.125 0.100 0.270
12 1.200 0.125 0.100 0.180
V 8 0.750 0.125 0.100 0.075
8 0.750 0.125 0.100 0.075
TOTAL 285.000 cum 480.000 136800.000
Basic Rate 80792 per cum

KSRB 9.5-3: Providing and fixing in position fully panelled Mathi wood shutters for doors, styles and rails of 40mm. thick with bottom and lock rails 180mm wide top
18 rail and styles 100mm wide as per drawing and panels of 25mm thick including cost of materials, labour, HOM of machineries complete as per specifications. (
excluding cost of fixtures) (2016-17 SR Page No.51, Item no.9.16)
ED 3 1.100 2.100 6.930
D1 6 0.900 2.100 11.340
D2 4 0.750 2.100 6.300
W 6 1.200 1.200 8.640
W1 3 1.200 0.900 3.240
Ventilators 4 0.750 0.750 2.250
TOTAL 235.000 sqm 254.000 59690.000
Basic Rate 3925 per Sqm
KSRB 4.2.11: Providing and laying in position reinforced cement concrete of design mix M20 with OPC cement @ 27.20 kgs with 12mm and down size graded
granite metal coarse aggregate @ 0.05865 cum and fine aggregate 0.0391 cum with superplastisizers @0.225ltrs machine mixed, concrete , machine mixed, concrete
laid in layers not exceeding 8.5 cms thick, vibrated for R.C.C.beams,columns of all sizes in foundation plinth and superstructure ground floor level for roof slabs,
19
staircase,lintels, columns, including cost of all materials, labhour, HOM of machinery, curing complete as per specifications..(2016-17 SR Page No.14, Item
no.4.20)

Chejja
W 6 1.800 0.450 190.000
W1 3 1.800 0.450 15.000
Ventilators 4 1.350 0.450 35.000
Total 255.000 sqm 275.000 70125.000
Basic Rate 514 per sqm
KSRB 4.9.2: Providing TMT steel bars Fe500 reinforcement for RCC work including straightening, cutting, bending, hooking, placing in position, lapping and / or
welding wherever required, tying with binding wiere and anchoring to the adjoining members wherever necessary complete as per design (laps and wastage shall not
20
be measured and paid) cost of materials, labour, HOM of machinery complete as per specifications.(2016-17 SR Page no.17, Item no.4.46.2)

3.000
TOTAL 3.000 tone 87000.000 261000.000
Basic Rate 85000 per ton

21 The providing and fixing for good Electrical Works Including of pipe line, pins, sockets, Bulbs, including For
CHESCOM deposit. 7.5% of Estimate cost.

Lump Sum Rs: 10000.00

22 Providing for Good quality Glazed Tiles to Kit, Balcony, Pooja etc work, complete.
Lump Sum Rs: 9000.000
23 Miscellaneous and rounding off.
Lump Sum Rs: 10000.000
 The Providing for Good quality Emulsion painting Work In side and also All doors / windows section. One coat of White paint and
24 Two coats of selected Color.

Lump Sum 35000.00

25 Providing for Good quality Water supply and sanitary work, complete 7.5% of Estimate cost.
Lump Sum 12000.00
26 Providing for Good quality Railing work, for balcony, Front
Lump Sum 15,000.00
27 Providing for wall shelves work complete
Lump Sum 100
28 TOTAL COST 1471644.6
`