Vous êtes sur la page 1sur 100

Name of Work :- Detailed Estimation of Proposed Construction of RCC Building (Ground

Floor) "Shri.Sidda Rameshwara Samudhaya Bhavana " at Pushpagiri Matha,Halebeedu


Hobli,Belur Taluk, Hassan

Favouring Shri Pushpagiri Matha, pushpagiri.


Estimated Amount : Rs 141 Lakhs
CAzd
#REF!
g.
Sl. Particular's Measurment
Units Quantity Rate
No L B D
1 KSRB 2-1.2: Earthwork in surface excavation in hard soil for levelling and
lowering the ground manually (other than foundation of buildings, culverts,
road drains and trenches of pipe lines and cables) and removing the excavated
stuff to a distance not exceeding 50m and lift upto 1.5m excavated surface
levelled and neatly dressed, disposed earth to be levelled after breaking clods
and neatly dressed as per specifications. specifications. No. KBS 2.1(b) / 2.3.1
(2014-15 SR Page No.5, Item No.2.1)

Levelling of Ground Cmts 1 32.00 35.00 1.20 1344.00


1344.00 183.68
Cum

KSRB 2-2.2 : Earthwork excavation for foundation of buildings, water supply,


sanitary lines and electrical conduits either in pits or in trenches 1.5m and
above in width, in hard soil not exceeding 1.5 m. in depth including dressing
the bottom and sides of pits and trenches, stacking the excavated soil clear from
edges of excavation with lead upto 50 m. after breaking of clods complete as
per specifications. specification. No. KBS 2.1(b) / 2.3.5
(2014-15 SR Page No.5, Item No.2.4)

Columns Cmtr 32 2.40 2.40 2.40 442.37


All arounds Cmtr 1 165.35 0.90 1.05 156.26
For Compond Cmtr 1 100.50 0.90 1.05 94.97
693.60

Cum 20 0.90 0.90 1.05 17.01


Bed For Column Portion
676.59 235.20
Cmtr

Page 1
Sl. Particular's Measurment
Units Quantity Rate
No L B D
KSRB 4-1.3: Providing and laying in position plain cement concrete of mix 1:4:8
with OPC cement @180Kgs, with 40mm and down size graded granite metal
coarse aggregate @ 0.85Cum and fine aggregate @ 0.57Cum machine mixed,
concrete laid in layers not exceeding 15 cms. thick, well compacted, in
foundation and plinth, including cost of all materials, labour, HOM of
2
machinery, curing complete as per specifications. Specification No. KBS 4.1, 4.2
(2014-15 SR Page No.12, Item No.4.3) 1:4:8

Columns Cmtr 32 2.40 2.40 0.15 27.65


All arounds Cmtr 1 165.35 0.90 0.15 22.32
For Compond Cmtr 1 128.00 0.90 0.15 17.28
67.25

Cum 20 0.90 0.90 0.15 2.43


Bed For Column Portion
64.82 4189.92
Cmtr

3 KSRB 4.2.8 : Providing and laying in position reinforced cement concrete of


design mix M20 with OPC cement @320Kgs, with 20mm and down size graded
granite metal coarse aggregate @0.69cum and fine aggregate @ 0.46cum with
superplastisiser @3ltrs confirming to IS 9103-1999 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, lintels and beams retaining walls
return walls(any thickness) including atteched pilasters ,columns,pillars,posts
struts butterses,strings 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
(2014-15 SR Page No.14, Item No.4.17) 1:1.5:3

Footings
Columns Cum 32 2.40 2.40 0.30 55.30
Cmtr
For pedastal 1/3 Oty 18.43
73.73 5664.96
Cmtr

KSRB 5.2-3 : Providing and constructing granite / trap / basalt size stone
masonry in foundation cement mortar 1:6, stone hammerd dressed in courses
not less than 20 cms high, bond stones at two m. apart in each course including
cost of materials, labour, curing complete as per specifications.
4
(2014-15 SR Page No.25, Item No.5.6)

Page 2
Sl. Particular's Measurment
Units Quantity Rate
No L B D
First Course
All around Cum 1 165.20 0.75 0.45 55.76
For Compound Cum 1 127.85 0.75 0.45 43.15
98.90
Cmtr
Second Course
All around Cum 1 165.05 0.60 0.45 44.56
For Compound Cum 1 127.70 0.60 0.45 34.48
79.04
177.95 3442.88
Cmtr

KSRB 5.3-3 : Providing and constructing granite / trap / basalt size stone
masonry in basement with cement mortar 1:6, edges of stones chistle dressed in
courses not less than 15 cms high, bond stones at two m. apart in each course
5 including cost of materials, labour, curing complete as per specifications. KBS
5.1.13
(2014-15 SR Page No.26, Item No.5.9)

All around Cum 1 164.90 0.45 0.75 55.65


For Compound Cum 1 127.55 0.45 0.75 43.05
98.70 4,136.16
Cmtr

6 KSRB 2.3 : Filling available excavated earth ( excluding rock ) in sides of


foundations upto plinth in layers not exceeding 20 cms. in depth, compacting
each deposited layer by ramming after watering with lead upto 50 m. and lift
upto 1.5 m. including cost of all labour complete as per specifications.
(2014-15 SR Page No.6, Item No.2.10)

Qty same as item no.1 693.60 105.28


Cmtr

7 KSRB 4.2.4 : Providing and laying in position reinforced cement concrete of


design mix M10 with OPC cement @220Kgs, with 20mm and down size graded
granite metal coarse aggregate @ 0.792cum and fine aggregate @ 0.465cum,
machine mixed, concrete laid in layers not exceeding 15 cms thick, vibrated for
all works in foundation plinth and ground floor level for footings, pedastals,
retaining walls, return walls, walls ( any thickness) including attached pilasters,
columnspillars,posts, struts, buttresses, bed blocks, anchor blocks, plinth etc.,
including cost of all materials, labour, HOM of machinery, curing, complete as
per specifications. Specification No. KBS 4.1, 4.6
(2014-15 SR Page No.14, Item No.4.13) 1:1.5:3

Plinth Beam Cum 1 360.32 0.30 0.20 21.62


Page 3
Sl. Particular's Measurment
Units Quantity Rate
No L B D
Cmtr
21.62 4,737.60
Cmtr

8 KSRB 4.2.8 : Providing and laying in position reinforced cement concrete of


design mix M20 with OPC cement @320Kgs, with 20mm and down size graded
granite metal coarse aggregate @0.69cum and fine aggregate @ 0.46cum with
superplastisiser @3ltrs confirming to IS 9103-1999 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, lintels and beams retaining walls
return walls(any thickness) including atteched pilasters ,columns,pillars,posts
struts butterses,strings 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
(2014-15 SR Page No.14, Item No.4.17) 1:1.5:3

a) Pillars
Pillars upto Basement Cum 32 0.30 0.60 1.80 10.37
Above Basement Cum 32 0.23 0.35 4.05 10.43
20.80 5664.96
Cmtr

b) Roof beam Cum 1 360.32 0.30 0.45 48.64


48.64 5664.96
Cmtr

c) Lintel Concrete Cum 1 164.68 0.23 0.15 5.68


5.68 5664.96
Cmtr

d) Roof slab Cum 1 29.50 9.38 0.13 35.97


Roof slab Cum 1 29.50 29.72 0.13 113.98
149.95 5664.96
Cmtr

9 KSRB 6-2.3 : Providing and constructing burnt brick masonry with approved
quality of non-modular bricks of standard size of class designation 5.0N/sq.m
(table moulded) with cement mortar 1:6 for basement and superstructure
including cost of materials, labour charges, scaffolding, curing complete as per
specifications.Specification No. KBS 6.2
(2014-15 SR Page No.29, Item No.6.6)

Page 4
Sl. Particular's Measurment
Units Quantity Rate
No L B D
Allround Cum 1 164.68 0.23 4.50 170.44
For Compound Wall Cum 1 127.33 0.23 1.50 43.93
Parapet Wall Cum 1 118.44 0.23 1.20 32.69
247.06
Cmtr
Deduction
Beams 11.00
Columns Cum 18 0.23 0.23 4.05 3.86
Collapse C.G/Door D Cum 1 3.00 0.23 2.40 1.66
Door D1 Cum 1 1.20 0.23 2.20 0.61
Open Portion Cum 1 9.00 0.23 2.50 5.18
Window W Cum 2 1.50 0.23 1.50 1.04
W1 Cum 14 2.50 0.23 1.50 12.08
35.40
211.66 5124.00
Cmtr

10 KSRB 4.9.2 : Providing TMT Steel reinforcement for R.C.C work including
straightening, cutting, bending, hooking, placing in position, lapping and / or
welding wherever required, tying with binding wire and anchoring to the
adjoining members wherever necessary complete as per design (laps, hooks
and wastage shall not be measured and paid) cost of materials, labour, HOM of
machinery complete as per specifications.
(2014-15 SR Page No.19, Item No.4.46)

Qty vide footing,columns,beams Qty item no 278.77


278.77
Cmtr
1 cmtr=125 kg Say 348.46 7726.88
Qtl

11 KSRB 9.4-1 : Providing Teak wood frames of doors, windows, clerestory


windows, ventilators and other frames, wrought, framed or assembled
including making plaster groves ( excluding cost of cement concrete and side
clamps ), but including cost of materials, labour, HOM of machineries complete
as per specifications. Specification No. KBS 9.33
(2014-15 SR Page No.54, Item No.9.10)

Door D Sqm 1 15.6 0.12 0.12 0.22 Cmtr


Door D1 Sqm 1 6.4 0.12 0.12 0.09
Window W Sqm 2 7.50 0.10 0.12 0.18
W1 Sqm 14 12.5 0.10 0.12 2.10
2.60 111,425.4

Page 5
Sl. Particular's Measurment
Units Quantity Rate
No L B D
12 KSRB 4-6.2 : Providing and removing centering, shuttering, strutting,
propping etc., and removal of form work for flat surface such as suspended
floors, roofs, landings, balconies and likes, thickness upto 200 mm including
cost of all materials, labour complete as per specificaitons. Specification No. KBS
4.6.2
(2014-15 SR Page No.15, Item No.4.29)

All around Sqm 1 29.50 9.38 276.71


Sqm 1 29.50 29.72 876.74
1153.45 504.00
Smtr

13 KSRB 4-6.5 : Providing and removing centering, shuttering, strutting,


propping etc., for columns, pillars, piers, abutments, post and struts, square /
rectangular / polygon in plan including cost of all materials, labour complete as
per specificaiton. Specification No. KBS 4.6.2
(2014-15 SR Page No.17, Item No.4.32)

Pillars Sqm 32 1.80 4.05 233.28


233.28 349.44
Sqm

14 KSRB 4-6.7 :Providing and removing centering, shuttering, strutting, propping


etc., and removal of form work for sides and soffits of beams, beam haunchings,
cantilever girders, bressumers and lintels not exceeding 1m in depth including
cost of all materials, labour complete as per specificaitons.
(2014-15 SR Page No.17, Item No.4.34)

Beams Sqm 1 360.32 1.20 432.38


432.38 253.12
Sqm

15 KSRB 9-7.2 : Providing and fixing in position fully panelled Honne wood
shutters for doors, styles and rails of 30mm. thick with bottom and lock rails
180mm wide top 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 ) Specification No. KBS 9.34
(2014-15 SR Page No.55, Item No.9.21)

Door D Sqm 1 3.00 2.40 7.20


Door D1 Sqm 1 1.20 2.20 2.64
Window W Sqm 2 1.50 1.50 4.50
W1 Sqm 14 2.50 1.50 52.50
66.84 7042.56
Smtr

Page 6
Sl. Particular's Measurment
Units Quantity Rate
No L B D
16 Providing and laying flooring using pre polished 19 mm thick water cut/gang
saw Granite slab over existing cement concrete bed in CM 1:4 average 20mm
thick pointed with white cement/colour pigment etc., complete.
(2014-15 SR Page No.109, Item No.14.47.1)

Hall Sqm 1 27.04 26.76 723.59


Upper Portion Sqm 1 27.04 9.15 247.42
Temple Sqm 1 3.60 3.60 12.96
Front Entrance Sqm 1 27.50 1.00 27.50
Front Portico Sqm 1 10.00 2.00 20.00
For Staircase Steps 30.00
For Wall upto 1.20 Mtrs
Sqm 1 180.00 1.20
HT 216.00
1277.47 2164.96
Smtr

17 KSRB15-3.3 : Providing 12mm thick cement plaster in single coat with cement
mortar 1:6 to brick masonry including rounding off corners wherever required
smooth rendering, : Providing and removing scaffolding, including cost of
materials, labour, curing complete as per specifications
(2014-15 SR Page No.115, Item No.15.11)

In side Plastering
Hall Sqm 1 107.60 3.30 355.08
Upper Portion Sqm 1 72.38 3.30 238.85
Temple Sqm 1 14.40 3.30 47.52
Outside Sqm 1 128.20 5.85 749.97
Compound Sqm 2 128.00 1.50 384.00
1775.42
Smtr
Deduction
Door D Sqm 1 3.00 2.40 7.20
Door D1 Sqm 1 1.20 2.20 2.64
Window W Sqm 2 1.50 1.50 4.50
W1 Sqm 14 2.50 1.50 52.50
66.84

1708.58 120.96
Smtr

18 KSRB15-3-13 : Providing 12mm thick cement plaster in single coat with cement
mortar 1:3, to ceiling including rounding off corners wherever required smooth
rendering, : Providing and removing scaffolding, including cost of materials,
labour, curing complete as per specifications
(2014-15 SR Page No.116, Item No.15.21)

Page 7
Sl. Particular's Measurment
Units Quantity Rate
No L B D
Toal Qty I No.14 1277.47
1277.47 163.52
Smtr

19 KSRB 15-13.3 : Providing and applying two coats dry distemper of approved
brand, and shade on wall surface including priming coat and whitening after
throughly brooming the surface to remove all dirt, dust, mortar drops and other
foreign matter including preparing the surface even and sand paper smooth,
cost of materials, labour, complete as per specifications.
(2014-15 SR Page No.118, Item No.15.47.1)

Inside Plastering Qty 574.61


Ceiling Plastering 1277.47
1852.08 44.24
Smtr

20 KSRB 15-16.1: Providing and finishing external walls in two coats with
waterproof cement paint of approved brand and shade with primer to give an
even shade after throughly brooming 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 specifications.
(2014-15 SR Page No.120, Item No.15.53.2)

Outside Plastering
683.13
Quantity
Compound 256.00
939.13 69.44
Smtr

21 KSRB 15-17.6 : Providing and applying painting two coats (excluding priming
coat) on new wood surface and / or wood based surface with enamel paint to
give an even shade, cleaning the surface of all dirt, dust and foreign matter,
sand papering including cost of materials, labour, complete as per
specifications.
(2014-15 SR Page No.121, Item No.15.60.1)

Door D Sqm 1 3.00 2.40 2.25 16.20


Door D1 Sqm 1 1.20 2.20 2.25 5.94
Window W Sqm 2 1.50 1.50 2.25 10.13
W1 Sqm 14 2.50 1.50 2.25 118.13
150.39 81.76
Smtr

22 Construction of Staircase

2 Num 50000.00

Page 8
Sl. Particular's Measurment
Units Quantity Rate
No L B D

23 KSRB 7.1 : Providing and fixing in position collapsible steel shutters with single
or double leaf with vertical channel 20mmx10mmx2mm braced with flat iron
diagonals 20mmx5mm size, with top and bottom rails of T iron sections of
40x40x6 mm with 38mm dia steel pulleys complete with bolt and nuts, locking
arrangements, stoppers, handles on both sides with 7.5cms openings at 10 cms.
c to c applying a priming coat of red lead paint. cost of materials, labour, HOM
of machinery complete as per specifications. size of gate 2.4mx1.4m
Specification No. KBS 7.7 /7.12
(2014-15 SR Page No.34, Item No.7.1)

Collapse Gate C.G Sqm 1 3.00 2.40 7.20


7.20 4641.28
Smtr

Rs=

24 Providing and Fixing Steel Grills at Entrance and Grill to Staircase


L.S

25 For Frent Elevation L.S

26 For Temple Elevation L.S

27 Providing Churcki over Roof slab L.S

Total Rs =

28 Providing Election to Building @ 8.00% Rs=

27 providing Sanitary arrangments to Building @ 8.00% Rs=

29 Miscellanious and rounding off Rs=


Total
The above Estimate is made according to PWD Schedule Rates of Hassan Circle for the year 2014.Provisions
are made for essential and economical items only.Total Estimated cost for construction of RCC Building
"Shri.Siddda Rameshwara Samudhaya Bhavana" at Pushpagiri Matha,Halebeedu Hobli is Rs 1,41,00,000,00
(Rupees One Crore Forty One Lakshs ) Only.

Section Officer Zonal Officer


Zone-1, MUDA, Mysore

Page 9
ilding (Ground
ha,Halebeedu

#REF!
Amount

246866.00

159133.00

Page 10
Amount

271592.00

417655.00

Page 11
Amount

612650.00

408247.00

73022.00

Page 12
Amount

102423.00

117836.00

275562.00

32185.00

849452.00

Page 13
Amount

1084533.00

2692509.00

289350.00

Page 14
Amount

581339.00

81517.00

109445.00

470725.00

Page 15
Amount

2765664.00

206670.00

Page 16
Amount

208891.00

81936.00

65213.00

12296.00

100000.00

Page 17
Amount

33417.22

12350128.216

300000.00

500000.00

250000.00

250000.00

13650128.216

969758.70

969758.70

38498.89
15628144.506
ear 2014.Provisions
f RCC Building
s Rs 1,41,00,000,00

Zonal Officer
1, MUDA, Mysore

Page 18
Name of Work :- Detailed Estimation of Proposed Construction of RCC Building (Grou
Floor) "Shri.Sidda Rameshwara Samudhaya Bhavana " at Pushpagiri Matha,Halebeed
Hobli,Belur Taluk, Hassan
Favouring Shri Pushpagiri Matha, pushpagiri.
Estimated Amount : Rs 141 Lakhs
CAzd
23448929.29
g.
Sl. Particular's Measurment
No Units Quantity Rate
L B D
1 KSRB 2-1.2: Earthwork in surface excavation in hard soil for levelling and
lowering the ground manually (other than foundation of buildings, culverts,
road drains and trenches of pipe lines and cables) and removing the excavated
stuff to a distance not exceeding 50m and lift upto 1.5m excavated surface
levelled and neatly dressed, disposed earth to be levelled after breaking clods
and neatly dressed as per specifications. specifications. No. KBS 2.1(b) / 2.3.1
(2014-15 SR Page No.5, Item No.2.1)

Levelling of Ground Cmts 1 32.00 35.00 1.20 1344.00


1344.00 183.68
Cum

KSRB 2-2.2 : Earthwork excavation for foundation of buildings, water supply,


sanitary lines and electrical conduits either in pits or in trenches 1.5m and
above in width, in hard soil not exceeding 1.5 m. in depth including dressing
the bottom and sides of pits and trenches, stacking the excavated soil clear from
edges of excavation with lead upto 50 m. after breaking of clods complete as
per specifications. specification. No. KBS 2.1(b) / 2.3.5
(2014-15 SR Page No.5, Item No.2.4)

Columns Cmtr 32 2.40 2.40 2.40 442.37


All arounds Cmtr 1 165.35 0.90 1.05 156.26
For Compond Cmtr 1 100.50 0.90 1.05 94.97
693.60

Cum 20 0.90 0.90 1.05 17.01


Bed For Column Portion
676.59 235.20
Cmtr
KSRB 4-1.3: Providing and laying in position plain cement concrete of mix 1:4:8
with OPC cement @180Kgs, with 40mm and down size graded granite metal
coarse aggregate @ 0.85Cum and fine aggregate @ 0.57Cum machine mixed,
concrete laid in layers not exceeding 15 cms. thick, well compacted, in
foundation and plinth, including cost of all materials, labour, HOM of
2
machinery, curing complete as per specifications. Specification No. KBS 4.1, 4.2
(2014-15 SR Page No.12, Item No.4.3) 1:4:8

Columns Cmtr 32 2.40 2.40 0.15 27.65


All arounds Cmtr 1 165.35 0.90 0.15 22.32
For Compond Cmtr 1 128.00 0.90 0.15 17.28
67.25

Cum 20 0.90 0.90 0.15 2.43


Bed For Column Portion
64.82 4189.92
Cmtr

3 KSRB 4.2.8 : Providing and laying in position reinforced cement concrete of


design mix M20 with OPC cement @320Kgs, with 20mm and down size graded
granite metal coarse aggregate @0.69cum and fine aggregate @ 0.46cum with
superplastisiser @3ltrs confirming to IS 9103-1999 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, lintels and beams retaining walls
return walls(any thickness) including atteched pilasters ,columns,pillars,posts
struts butterses,strings 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
(2014-15 SR Page No.14, Item No.4.17) 1:1.5:3

Footings
Columns Cum 32 2.40 2.40 0.30 55.30
Cmtr
For pedastal 1/3 Oty 18.43
73.73 5664.96
Cmtr
KSRB 5.2-3 : Providing and constructing granite / trap / basalt size stone
masonry in foundation cement mortar 1:6, stone hammerd dressed in courses
not less than 20 cms high, bond stones at two m. apart in each course including
cost of materials, labour, curing complete as per specifications.
4
(2014-15 SR Page No.25, Item No.5.6)

First Course
All around Cum 1 165.20 0.75 0.45 55.76
For Compound Cum 1 127.85 0.75 0.45 43.15
98.90
Cmtr
Second Course
All around Cum 1 165.05 0.60 0.45 44.56
For Compound Cum 1 127.70 0.60 0.45 34.48
79.04
177.95 3442.88
Cmtr

KSRB 5.3-3 : Providing and constructing granite / trap / basalt size stone
masonry in basement with cement mortar 1:6, edges of stones chistle dressed in
courses not less than 15 cms high, bond stones at two m. apart in each course
5 including cost of materials, labour, curing complete as per specifications. KBS
5.1.13
(2014-15 SR Page No.26, Item No.5.9)

All around Cum 1 164.90 0.45 0.75 55.65


For Compound Cum 1 127.55 0.45 0.75 43.05
98.70 4,136.16
Cmtr

6 KSRB 2.3 : Filling available excavated earth ( excluding rock ) in sides of


foundations upto plinth in layers not exceeding 20 cms. in depth, compacting
each deposited layer by ramming after watering with lead upto 50 m. and lift
upto 1.5 m. including cost of all labour complete as per specifications.
(2014-15 SR Page No.6, Item No.2.10)

Qty same as item no.1 693.60 105.28


Cmtr
7 KSRB 4.2.4 : Providing and laying in position reinforced cement concrete of
design mix M10 with OPC cement @220Kgs, with 20mm and down size graded
granite metal coarse aggregate @ 0.792cum and fine aggregate @ 0.465cum,
machine mixed, concrete laid in layers not exceeding 15 cms thick, vibrated for
all works in foundation plinth and ground floor level for footings, pedastals,
retaining walls, return walls, walls ( any thickness) including attached pilasters,
columnspillars,posts, struts, buttresses, bed blocks, anchor blocks, plinth etc.,
including cost of all materials, labour, HOM of machinery, curing, complete as
per specifications. Specification No. KBS 4.1, 4.6
(2014-15 SR Page No.14, Item No.4.13) 1:1.5:3

Plinth Beam Cum 1 360.32 0.30 0.20 21.62


Cmtr
21.62 4,737.60
Cmtr

8 KSRB 4.2.8 : Providing and laying in position reinforced cement concrete of


design mix M20 with OPC cement @320Kgs, with 20mm and down size graded
granite metal coarse aggregate @0.69cum and fine aggregate @ 0.46cum with
superplastisiser @3ltrs confirming to IS 9103-1999 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, lintels and beams retaining walls
return walls(any thickness) including atteched pilasters ,columns,pillars,posts
struts butterses,strings 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
(2014-15 SR Page No.14, Item No.4.17) 1:1.5:3

a) Pillars
Pillars upto Basement Cum 32 0.30 0.60 1.80 10.37
Above Basement Cum 32 0.23 0.35 4.05 10.43
Above Ground Floor Cum 32 0.23 0.35 4.05 10.43
20.80 5664.96
Cmtr

b) Roof beam Cum 2 360.32 0.30 0.45 97.29


97.29 5664.96
Cmtr

c) Lintel Concrete Cum 2 164.68 0.23 0.15 11.36


11.36 5664.96
Cmtr

d) Roof slab Cum 2 29.50 9.38 0.13 71.94


Roof slab Cum 2 29.50 29.72 0.13 227.95
299.90 5664.96
Cmtr

9 KSRB 6-2.3 : Providing and constructing burnt brick masonry with approved
quality of non-modular bricks of standard size of class designation 5.0N/sq.m
(table moulded) with cement mortar 1:6 for basement and superstructure
including cost of materials, labour charges, scaffolding, curing complete as per
specifications.Specification No. KBS 6.2
(2014-15 SR Page No.29, Item No.6.6)

Allround Cum 1 164.68 0.23 4.50 170.44


For Compound Wall Cum 1 127.33 0.23 1.50 43.93
Parapet Wall Cum 1 118.44 0.23 1.20 32.69
First Floor Cum 1 164.68 0.23 4.50 170.44
417.51
Cmtr
Deduction
Beams 22.00
Columns Cum 36 0.23 0.23 4.05 7.71
Collapse C.G/Door D Cum 2 3.00 0.23 2.40 3.31
Door D1 Cum 2 1.20 0.23 2.20 1.21
Open Portion Cum 2 9.00 0.23 2.50 10.35
Window W Cum 4 1.50 0.23 1.50 2.07
W1 Cum 28 2.50 0.23 1.50 24.15
70.81
346.70 5124.00
Cmtr

10 KSRB 4.9.2 : Providing TMT Steel reinforcement for R.C.C work including
straightening, cutting, bending, hooking, placing in position, lapping and / or
welding wherever required, tying with binding wire and anchoring to the
adjoining members wherever necessary complete as per design (laps, hooks
and wastage shall not be measured and paid) cost of materials, labour, HOM of
machinery complete as per specifications.
(2014-15 SR Page No.19, Item No.4.46)

Qty vide footing,columns,beams Qty item no 278.77


278.77
Cmtr
1 cmtr=125 kg Say 348.46 7726.88
Qtl

11 KSRB 9.4-1 : Providing Teak wood frames of doors, windows, clerestory


windows, ventilators and other frames, wrought, framed or assembled
including making plaster groves ( excluding cost of cement concrete and side
clamps ), but including cost of materials, labour, HOM of machineries complete
as per specifications. Specification No. KBS 9.33
(2014-15 SR Page No.54, Item No.9.10)

Door D Sqm 2 15.6 0.12 0.12 0.45 Cmtr


Door D1 Sqm 2 6.4 0.12 0.12 0.18
Window W Sqm 4 7.50 0.10 0.12 0.36
W1 Sqm 28 12.5 0.10 0.12 4.20
5.19 111,425.4

12 KSRB 4-6.2 : Providing and removing centering, shuttering, strutting,


propping etc., and removal of form work for flat surface such as suspended
floors, roofs, landings, balconies and likes, thickness upto 200 mm including
cost of all materials, labour complete as per specificaitons. Specification No. KBS
4.6.2
(2014-15 SR Page No.15, Item No.4.29)

All around Sqm 2 29.50 9.38 553.42


Sqm 2 29.50 29.72 1753.48
2306.90 504.00
Smtr

13 KSRB 4-6.5 : Providing and removing centering, shuttering, strutting,


propping etc., for columns, pillars, piers, abutments, post and struts, square /
rectangular / polygon in plan including cost of all materials, labour complete as
per specificaiton. Specification No. KBS 4.6.2
(2014-15 SR Page No.17, Item No.4.32)

Pillars Sqm 32 1.80 8.55 492.48


492.48 349.44
Sqm

14 KSRB 4-6.7 :Providing and removing centering, shuttering, strutting, propping


etc., and removal of form work for sides and soffits of beams, beam haunchings,
cantilever girders, bressumers and lintels not exceeding 1m in depth including
cost of all materials, labour complete as per specificaitons.
(2014-15 SR Page No.17, Item No.4.34)

Beams Sqm 2 360.32 1.20 864.77


864.77 253.12
Sqm

15 KSRB 9-7.2 : Providing and fixing in position fully panelled Honne wood
shutters for doors, styles and rails of 30mm. thick with bottom and lock rails
180mm wide top 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 ) Specification No. KBS 9.34
(2014-15 SR Page No.55, Item No.9.21)

Door D Sqm 2 3.00 2.40 14.40


Door D1 Sqm 2 1.20 2.20 5.28
Window W Sqm 4 1.50 1.50 9.00
W1 Sqm 28 2.50 1.50 105.00
133.68 7042.56
Smtr

16 Providing and laying flooring using pre polished 19 mm thick water cut/gang
saw Granite slab over existing cement concrete bed in CM 1:4 average 20mm
thick pointed with white cement/colour pigment etc., complete.
(2014-15 SR Page No.109, Item No.14.47.1)

Hall Sqm 2 27.04 26.76 1447.18


Upper Portion Sqm 2 27.04 9.15 494.83
Temple Sqm 1 3.60 3.60 12.96
Front Entrance Sqm 2 27.50 1.00 55.00
Front Portico Sqm 2 10.00 2.00 40.00
For Staircase Steps 30.00
For Wall upto 1.20 Mtrs
HT Sqm 2 180.00 1.20
432.00
2511.97 2164.96
Smtr

17 KSRB15-3.3 : Providing 12mm thick cement plaster in single coat with cement
mortar 1:6 to brick masonry including rounding off corners wherever required
smooth rendering, : Providing and removing scaffolding, including cost of
materials, labour, curing complete as per specifications
(2014-15 SR Page No.115, Item No.15.11)

In side Plastering
Hall Sqm 2 107.60 3.30 710.16
Upper Portion Sqm 2 72.38 3.30 477.71
Temple Sqm 1 14.40 3.30 47.52
Outside Sqm 2 128.20 5.85 1499.94
Compound Sqm 2 128.00 1.50 384.00
3119.33
Smtr
Deduction
Door D Sqm 2 3.00 2.40 14.40
Door D1 Sqm 2 1.20 2.20 5.28
Window W Sqm 4 1.50 1.50 9.00
W1 Sqm 28 2.50 1.50 105.00
133.68

2985.65 120.96
Smtr

18 KSRB15-3-13 : Providing 12mm thick cement plaster in single coat with cement
mortar 1:3, to ceiling including rounding off corners wherever required smooth
rendering, : Providing and removing scaffolding, including cost of materials,
labour, curing complete as per specifications
(2014-15 SR Page No.116, Item No.15.21)

Toal Qty I No.14 2511.97


2511.97 163.52
Smtr

19 KSRB 15-13.3 : Providing and applying two coats dry distemper of approved
brand, and shade on wall surface including priming coat and whitening after
throughly brooming the surface to remove all dirt, dust, mortar drops and other
foreign matter including preparing the surface even and sand paper smooth,
cost of materials, labour, complete as per specifications.
(2014-15 SR Page No.118, Item No.15.47.1)

Inside Plastering Qty 1149.22


Ceiling Plastering 2511.97
3661.19 44.24
Smtr

20 KSRB 15-16.1: Providing and finishing external walls in two coats with
waterproof cement paint of approved brand and shade with primer to give an
even shade after throughly brooming 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 specifications.
(2014-15 SR Page No.120, Item No.15.53.2)

Outside Plastering
Quantity 1366 .26
Compound 256.00
256.00 69.44
Smtr

21 KSRB 15-17.6 : Providing and applying painting two coats (excluding priming
coat) on new wood surface and / or wood based surface with enamel paint to
give an even shade, cleaning the surface of all dirt, dust and foreign matter,
sand papering including cost of materials, labour, complete as per
specifications.
(2014-15 SR Page No.121, Item No.15.60.1)

Door D Sqm 2 3.00 2.40 2.25 32.40


Door D1 Sqm 2 1.20 2.20 2.25 11.88
Window W Sqm 4 1.50 1.50 2.25 20.25
W1 Sqm 28 2.50 1.50 2.25 236.25
300.78 81.76
Smtr

22 Construction of Staircase

4 Num 50000.00

23 KSRB 7.1 : Providing and fixing in position collapsible steel shutters with single
or double leaf with vertical channel 20mmx10mmx2mm braced with flat iron
diagonals 20mmx5mm size, with top and bottom rails of T iron sections of
40x40x6 mm with 38mm dia steel pulleys complete with bolt and nuts, locking
arrangements, stoppers, handles on both sides with 7.5cms openings at 10 cms.
c to c applying a priming coat of red lead paint. cost of materials, labour, HOM
of machinery complete as per specifications. size of gate 2.4mx1.4m
Specification No. KBS 7.7 /7.12
(2014-15 SR Page No.34, Item No.7.1)

Collapse Gate C.G Sqm 1 3.00 2.40 7.20


7.20 4641.28
Smtr

Rs=

24 Providing and Fixing Steel Grills at Entrance and Grill to Staircase


L.S

25 For Front Elevation L.S

26 For Temple Elevation L.S


27 Providing Churcki over Roof slab L.S

Total Rs =

28 Providing Election to Building @ 8.00% Rs=

27 providing Sanitary arrangments to Building @ 8.00% Rs=

29 Miscellanious and rounding off Rs=


Total
The above Estimate is made according to PWD Schedule Rates of Hassan Circle for the year 2014.Provis
are made for essential and economical items only.Total Estimated cost for construction of RCC Building
"Shri.Siddda Rameshwara Samudhaya Bhavana" at Pushpagiri Matha,Halebeedu Hobli is Rs 1,41,00,000
(Rupees One Crore Forty One Lakshs ) Only.

Section Officer Zonal Officer


Zone-1, MUDA, Myso
C Building (Ground
Matha,Halebeedu

23448929.29
Amount

246866.00

. `

159133.00
271592.00

417655.00
612650.00

408247.00

73022.00
102423.00

117836.00

551124.00
64370.00

1698905.00

1776474.00
2692509.00

578699.00

1162678.00

172092.00
218890.00

941449.00

5438321.00
361144.00

410758.00

161971.00
17777.00

24592.00

200000.00

33417.22

18914594.216

300000.00

500000.00

250000.00
250000.00

20214594.216

1617167.54

1617167.54 12121984 969758.7

23448929.2906 20000000 -3448929


r the year 2014.Provisions
tion of RCC Building
Hobli is Rs 1,41,00,000,00

Zonal Officer
Zone-1, MUDA, Mysore
Name of Work :- Detailed Estimation of Proposed Construction of RCC Building (Grou
Floor) "Shri.Sidda Rameshwara Samudhaya Bhavana " at Pushpagiri Matha,Halebeed
Hobli,Belur Taluk, Hassan

Favouring Shri Pushpagiri Matha, pushpagiri.


Estimated Amount : Rs 141 Lakhs
CAzd
#REF!
g.
Sl. Particular's Measurment
Units Quantity Rate
No L B D
1 KSRB 2-1.2: Earthwork in surface excavation in hard soil for levelling and
lowering the ground manually (other than foundation of buildings, culverts,
road drains and trenches of pipe lines and cables) and removing the excavated
stuff to a distance not exceeding 50m and lift upto 1.5m excavated surface
levelled and neatly dressed, disposed earth to be levelled after breaking clods
and neatly dressed as per specifications. specifications. No. KBS 2.1(b) / 2.3.1
(2014-15 SR Page No.5, Item No.2.1)

Levelling of Ground Cmts 1 32.00 35.00 1.20 1344.00


1344.00 183.68
Cum

KSRB 2-2.2 : Earthwork excavation for foundation of buildings, water supply,


sanitary lines and electrical conduits either in pits or in trenches 1.5m and
above in width, in hard soil not exceeding 1.5 m. in depth including dressing
the bottom and sides of pits and trenches, stacking the excavated soil clear from
edges of excavation with lead upto 50 m. after breaking of clods complete as
per specifications. specification. No. KBS 2.1(b) / 2.3.5
(2014-15 SR Page No.5, Item No.2.4)

Columns Cmtr 32 2.40 2.40 2.40 442.37


All arounds Cmtr 1 165.35 0.90 1.05 156.26
For Compond Cmtr 1 128.00 0.90 1.05 120.96
719.58

Cum 20 0.90 0.90 1.05 17.01


Bed For Column Portion
702.57 235.20
Cmtr
KSRB 4-1.3: Providing and laying in position plain cement concrete of mix 1:4:8
with OPC cement @180Kgs, with 40mm and down size graded granite metal
coarse aggregate @ 0.85Cum and fine aggregate @ 0.57Cum machine mixed,
concrete laid in layers not exceeding 15 cms. thick, well compacted, in
foundation and plinth, including cost of all materials, labour, HOM of
2
machinery, curing complete as per specifications. Specification No. KBS 4.1, 4.2
(2014-15 SR Page No.12, Item No.4.3) 1:4:8

Columns Cmtr 32 2.40 2.40 0.15 27.65


All arounds Cmtr 1 165.35 0.90 0.15 22.32
For Compond Cmtr 1 128.00 0.90 0.15 17.28
67.25

Cum 20 0.90 0.90 0.15 2.43


Bed For Column Portion
64.82 4189.92
Cmtr

3 KSRB 4.2.8 : Providing and laying in position reinforced cement concrete of


design mix M20 with OPC cement @320Kgs, with 20mm and down size graded
granite metal coarse aggregate @0.69cum and fine aggregate @ 0.46cum with
superplastisiser @3ltrs confirming to IS 9103-1999 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, lintels and beams retaining walls
return walls(any thickness) including atteched pilasters ,columns,pillars,posts
struts butterses,strings 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
(2014-15 SR Page No.14, Item No.4.17) 1:1.5:3

Footings
Columns Cum 32 2.40 2.40 0.30 55.30
Cmtr
For pedastal 1/3 Oty 18.43
73.73 5664.96
Cmtr
KSRB 5.2-3 : Providing and constructing granite / trap / basalt size stone
masonry in foundation cement mortar 1:6, stone hammerd dressed in courses
not less than 20 cms high, bond stones at two m. apart in each course including
cost of materials, labour, curing complete as per specifications.
4
(2014-15 SR Page No.25, Item No.5.6)

First Course
All around Cum 1 165.20 0.75 0.45 55.76
For Compound Cum 1 127.85 0.75 0.45 43.15
98.90
Cmtr
Second Course
All around Cum 1 165.05 0.60 0.45 44.56
For Compound Cum 1 127.70 0.60 0.45 34.48
79.04
177.95 3442.88
Cmtr

KSRB 5.3-3 : Providing and constructing granite / trap / basalt size stone
masonry in basement with cement mortar 1:6, edges of stones chistle dressed in
courses not less than 15 cms high, bond stones at two m. apart in each course
5 including cost of materials, labour, curing complete as per specifications. KBS
5.1.13
(2014-15 SR Page No.26, Item No.5.9)

All around Cum 1 164.90 0.45 0.75 55.65


For Compound Cum 1 127.55 0.45 0.75 43.05
98.70 4,136.16
Cmtr

6 KSRB 2.3 : Filling available excavated earth ( excluding rock ) in sides of


foundations upto plinth in layers not exceeding 20 cms. in depth, compacting
each deposited layer by ramming after watering with lead upto 50 m. and lift
upto 1.5 m. including cost of all labour complete as per specifications.
(2014-15 SR Page No.6, Item No.2.10)

Qty same as item no.1 719.58 105.28


Cmtr
7 KSRB 4.2.4 : Providing and laying in position reinforced cement concrete of
design mix M10 with OPC cement @220Kgs, with 20mm and down size graded
granite metal coarse aggregate @ 0.792cum and fine aggregate @ 0.465cum,
machine mixed, concrete laid in layers not exceeding 15 cms thick, vibrated for
all works in foundation plinth and ground floor level for footings, pedastals,
retaining walls, return walls, walls ( any thickness) including attached pilasters,
columnspillars,posts, struts, buttresses, bed blocks, anchor blocks, plinth etc.,
including cost of all materials, labour, HOM of machinery, curing, complete as
per specifications. Specification No. KBS 4.1, 4.6
(2014-15 SR Page No.14, Item No.4.13) 1:1.5:3

Plinth Beam Cum 1 360.32 0.30 0.20 21.62


Cmtr
21.62 4,737.60
Cmtr

8 KSRB 4.2.8 : Providing and laying in position reinforced cement concrete of


design mix M20 with OPC cement @320Kgs, with 20mm and down size graded
granite metal coarse aggregate @0.69cum and fine aggregate @ 0.46cum with
superplastisiser @3ltrs confirming to IS 9103-1999 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, lintels and beams retaining walls
return walls(any thickness) including atteched pilasters ,columns,pillars,posts
struts butterses,strings 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
(2014-15 SR Page No.14, Item No.4.17) 1:1.5:3

a) Pillars
Pillars upto Basement Cum 32 0.30 0.60 1.80 10.37
Above Basement Cum 32 0.23 0.35 4.05 10.43
Above Ground Level Cum 32 0.23 0.35 4.05 10.43
31.23 5664.96
Cmtr

Roof beam
b) Ground Floor Cum 1 360.32 0.30 0.45 48.64

First Floor Cum 1 360.32 0.30 0.45 48.64


97.29 5664.96
Cmtr

Lintel Concrete
c) Ground Floor Cum 1 164.68 0.23 0.15 5.68

First Floor Cum 1 161.08 0.23 0.15 5.56


11.24 5664.96
Cmtr

Roof Slab
d) Ground Floor Cum 1 29.50 9.38 0.13 35.97
Cum 1 29.50 29.72 0.13 113.98

First Floor
First Floor Cum 1 29.50 29.72 0.13 113.98
263.92 5664.96
Cmtr

9 KSRB 6-2.3 : Providing and constructing burnt brick masonry with approved
quality of non-modular bricks of standard size of class designation 5.0N/sq.m
(table moulded) with cement mortar 1:6 for basement and superstructure
including cost of materials, labour charges, scaffolding, curing complete as per
specifications.Specification No. KBS 6.2
(2014-15 SR Page No.29, Item No.6.6)

Ground Floor Cum 1 164.68 0.23 4.50 170.44


For Compound Wall Cum 1 127.33 0.23 1.50 43.93
Parapet Wall Cum 1 118.44 0.23 1.20 32.69
First Floor Cum 1 107.6 0.23 4.50 111.37
358.43
Cmtr
Deduction
Ground Floor
Beams 47.00
Columns Cum 36 0.23 0.23 4.05 7.71
Collapse C.G/Door D Cum 1 3.00 0.23 2.40 1.66
Door D1 Cum 1 1.20 0.23 2.20 0.61
Open Portion Cum 2 9.00 0.23 2.50 10.35
Window W Cum 4 1.50 0.23 1.50 2.07
W1 Cum 28 2.50 0.23 1.50 24.15
93.55
264.88 5124.00
Cmtr

10 KSRB 4.9.2 : Providing TMT Steel reinforcement for R.C.C work including
straightening, cutting, bending, hooking, placing in position, lapping and / or
welding wherever required, tying with binding wire and anchoring to the
adjoining members wherever necessary complete as per design (laps, hooks
and wastage shall not be measured and paid) cost of materials, labour, HOM of
machinery complete as per specifications.
(2014-15 SR Page No.19, Item No.4.46)

Qty vide footing,columns,beams Qty item no 425.3


425.3
Cmtr
1 cmtr=125 kg Say 531.63 7726.88
Qtl

11 KSRB 9.4-1 : Providing Teak wood frames of doors, windows, clerestory


windows, ventilators and other frames, wrought, framed or assembled
including making plaster groves ( excluding cost of cement concrete and side
clamps ), but including cost of materials, labour, HOM of machineries complete
as per specifications. Specification No. KBS 9.33
(2014-15 SR Page No.54, Item No.9.10)

Ground Floor
Door D Sqm 1 15.6 0.12 0.12 0.22 Cmtr
Door D1 Sqm 1 6.4 0.12 0.12 0.09
Window W Sqm 2 7.50 0.10 0.12 0.18
W1 Sqm 14 12.5 0.10 0.12 2.10
First Floor
Window W Sqm 2 7.50 0.10 0.12 0.18
W1 Sqm 14 12.5 0.10 0.12 2.10
4.88 111,425.4

12 KSRB 4-6.2 : Providing and removing centering, shuttering, strutting,


propping etc., and removal of form work for flat surface such as suspended
floors, roofs, landings, balconies and likes, thickness upto 200 mm including
cost of all materials, labour complete as per specificaitons. Specification No. KBS
4.6.2
(2014-15 SR Page No.15, Item No.4.29)

Ground Floor
All around Sqm 1 29.50 9.38 276.71
Sqm 1 29.50 29.72 876.74
First Floor
All around Sqm 1 29.50 29.72 876.74
2030.19 504.00
Smtr

13 KSRB 4-6.5 : Providing and removing centering, shuttering, strutting,


propping etc., for columns, pillars, piers, abutments, post and struts, square /
rectangular / polygon in plan including cost of all materials, labour complete as
per specificaiton. Specification No. KBS 4.6.2
(2014-15 SR Page No.17, Item No.4.32)

Pillars
Ground Floor Sqm 32 1.80 4.05 233.28
First Floor Sqm 32 1.80 4.05 233.28

466.56 349.44
Smtr

14 KSRB 4-6.7 :Providing and removing centering, shuttering, strutting, propping


etc., and removal of form work for sides and soffits of beams, beam haunchings,
cantilever girders, bressumers and lintels not exceeding 1m in depth including
cost of all materials, labour complete as per specificaitons.
(2014-15 SR Page No.17, Item No.4.34)

Beams
Ground Floor Sqm 1 360.32 1.20 432.38
First Floor Sqm 1 333.28 1.20 399.94
832.32 253.12
Sqm

15 KSRB 9-7.2 : Providing and fixing in position fully panelled Honne wood
shutters for doors, styles and rails of 30mm. thick with bottom and lock rails
180mm wide top 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 ) Specification No. KBS 9.34
(2014-15 SR Page No.55, Item No.9.21)

Ground Floor
Door D Sqm 1 3.00 2.40 7.20
Door D1 Sqm 1 1.20 2.20 2.64
Window W Sqm 2 1.50 1.50 4.50
W1 Sqm 14 2.50 1.50 52.50
First Floor
Window W Sqm 2 1.50 1.50 4.50
W1 Sqm 14 2.50 1.50 52.50
123.84 7042.56
Smtr

16 Providing and laying flooring using pre polished 19 mm thick water cut/gang
saw Granite slab over existing cement concrete bed in CM 1:4 average 20mm
thick pointed with white cement/colour pigment etc., complete.
(2014-15 SR Page No.109, Item No.14.47.1)

Ground Floor
Hall Sqm 1 27.04 26.76 723.59
Upper Portion Sqm 1 27.04 9.15 247.42
Temple Sqm 1 3.60 3.60 12.96
Front Entrance Sqm 1 27.50 1.00 27.50
Front Portico Sqm 1 10.00 2.00 20.00
For Staircase Steps 30.00
For Wall upto 1.20 Mtrs
Sqm 1 180.00 1.20
HT 216.00
First Floor
Hall Sqm 1 27.04 26.76 723.59
For Staircase Steps 30.00
For Wall upto 1.20 Mtrs
HT Sqm 1 180.00 1.20
216.00
2247.06 2164.96
Smtr

17 KSRB15-3.3 : Providing 12mm thick cement plaster in single coat with cement
mortar 1:6 to brick masonry including rounding off corners wherever required
smooth rendering, : Providing and removing scaffolding, including cost of
materials, labour, curing complete as per specifications
(2014-15 SR Page No.115, Item No.15.11)

In side Plastering
Ground Floor
Hall Sqm 1 107.60 3.30 355.08
Upper Portion Sqm 1 72.38 3.30 238.85
Temple Sqm 1 14.40 3.30 47.52
Outside Sqm 1 128.20 3.45 442.29
Compound Sqm 2 128.00 1.50 384.00
First Floor
Hall Sqm 1 107.60 3.30 355.08
Outside Sqm 1 109.44 4.65 508.896
2331.72
Smtr
Deduction
Door D Sqm 1 3.00 2.40 7.20
Door D1 Sqm 1 1.20 2.20 2.64
Window W Sqm 4 1.50 1.50 9.00
W1 Sqm 28 2.50 1.50 105.00
123.84
2207.88 120.96
Smtr

18 KSRB15-3-13 : Providing 12mm thick cement plaster in single coat with cement
mortar 1:3, to ceiling including rounding off corners wherever required smooth
rendering, : Providing and removing scaffolding, including cost of materials,
labour, curing complete as per specifications
(2014-15 SR Page No.116, Item No.15.21)

Toal Qty I No.14 2247.06


2247.06 163.52
Smtr

19 KSRB 15-13.3 : Providing and applying two coats dry distemper of approved
brand, and shade on wall surface including priming coat and whitening after
throughly brooming the surface to remove all dirt, dust, mortar drops and other
foreign matter including preparing the surface even and sand paper smooth,
cost of materials, labour, complete as per specifications.
(2014-15 SR Page No.118, Item No.15.47.1)

Inside Plastering Qty 682.21


Ceiling Plastering 2247.06
2929.27 44.24
Smtr

20 KSRB 15-16.1: Providing and finishing external walls in two coats with
waterproof cement paint of approved brand and shade with primer to give an
even shade after throughly brooming 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 specifications.
(2014-15 SR Page No.120, Item No.15.53.2)

Outside Plastering
792.57
Quantity
Compound 256.00
1048.57 69.44
Smtr
21 KSRB 15-17.6 : Providing and applying painting two coats (excluding priming
coat) on new wood surface and / or wood based surface with enamel paint to
give an even shade, cleaning the surface of all dirt, dust and foreign matter,
sand papering including cost of materials, labour, complete as per
specifications.
(2014-15 SR Page No.121, Item No.15.60.1)

Ground Floor
Door D Sqm 1 3.00 2.40 2.25 16.20
Door D1 Sqm 1 1.20 2.20 2.25 5.94
Window W Sqm 2 1.50 1.50 2.25 10.13
W1 Sqm 14 2.50 1.50 2.25 118.13
First Floor
Window W Sqm 2 1.50 1.50 2.25 10.13
W1 Sqm 14 2.50 1.50 2.25 118.13 81.76
278.64
Smtr

22 Construction of Staircase

4 Num 50000.00

23 KSRB 7.1 : Providing and fixing in position collapsible steel shutters with single
or double leaf with vertical channel 20mmx10mmx2mm braced with flat iron
diagonals 20mmx5mm size, with top and bottom rails of T iron sections of
40x40x6 mm with 38mm dia steel pulleys complete with bolt and nuts, locking
arrangements, stoppers, handles on both sides with 7.5cms openings at 10 cms.
c to c applying a priming coat of red lead paint. cost of materials, labour, HOM
of machinery complete as per specifications. size of gate 2.4mx1.4m
Specification No. KBS 7.7 /7.12
(2014-15 SR Page No.34, Item No.7.1)

Collapse Gate C.G Sqm 1 3.00 2.40 7.20


7.20 4641.28
Smtr

Rs=

24 Providing and Fixing Steel Grills at Entrance and Grill to Staircase


L.S

25 For Frent Elevation L.S

26 For Temple Elevation L.S


27 Providing Churcki over Roof slab L.S

Total Rs =

28 Providing Election to Building @ 8.00% Rs=

27 providing Sanitary arrangments to Building @ 8.00% Rs=

29 Miscellanious and rounding off Rs=


Total
The above Estimate is made according to PWD Schedule Rates of Hassan Circle for the year 2014.Provis
are made for essential and economical items only.Total Estimated cost for construction of RCC Building
"Shri.Siddda Rameshwara Samudhaya Bhavana" at Pushpagiri Matha,Halebeedu Hobli is Rs 1,41,00,000
(Rupees One Crore Forty One Lakshs ) Only.

Section Officer Zonal Officer


Zone-1, MUDA, Myso
C Building (Ground
Matha,Halebeedu

#REF!
Amount

246866.00

165245.00
271592.00

417655.00
612650.00

408247.00

75758.00
102423.00

176937.00

551124.00
63667.00

1495123.00
1357256.00

425.30 53162.83

4107828.00

543400.00
1023216.00

163035.00

333.28
210677.00

872151.00
4864788.00

3.45
4.65
267065.00

367439.00

682.21

129591.00

792.57

72813.00
9658.00

100000.00

33417.22

18709621.216

300000.00

500000.00

250000.00
250000.00

20009621.216

1600769.70

1600769.70

38498.89
23249659.5006
r the year 2014.Provisions
tion of RCC Building
Hobli is Rs 1,41,00,000,00

Zonal Officer
Zone-1, MUDA, Mysore
531.6283
Name of Work :- Detailed Estimation of Proposed Construction of RCC Building (Ground
Floor) "Shri.Sidda Rameshwara Samudhaya Bhavana " at Pushpagiri Matha,Halebeedu
Hobli,Belur Taluk, Hassan

Favouring Shri Pushpagiri Matha, pushpagiri.


Estimated Amount : Rs 141 Lakhs
CAzd
#REF!
g.
Sl. Particular's Measurment
Units Quantity Rate
No L B D
1 KSRB 2-1.2: Earthwork in surface excavation in hard soil for levelling and
lowering the ground manually (other than foundation of buildings, culverts,
road drains and trenches of pipe lines and cables) and removing the excavated
stuff to a distance not exceeding 50m and lift upto 1.5m excavated surface
levelled and neatly dressed, disposed earth to be levelled after breaking clods
and neatly dressed as per specifications. specifications. No. KBS 2.1(b) / 2.3.1
(2014-15 SR Page No.5, Item No.2.1)

Levelling of Ground Cmts 1 32.00 35.00 1.20 1344.00


1344.00 183.68
Cum

KSRB 2-2.2 : Earthwork excavation for foundation of buildings, water supply,


sanitary lines and electrical conduits either in pits or in trenches 1.5m and
above in width, in hard soil not exceeding 1.5 m. in depth including dressing
the bottom and sides of pits and trenches, stacking the excavated soil clear from
edges of excavation with lead upto 50 m. after breaking of clods complete as
per specifications. specification. No. KBS 2.1(b) / 2.3.5
(2014-15 SR Page No.5, Item No.2.4)

Columns Cmtr 32 2.40 2.40 2.40 442.37


All arounds Cmtr 1 165.35 0.90 1.05 156.26
For Compond Cmtr 1 128.00 0.90 1.05 120.96
719.58

Cum 20 0.90 0.90 1.05 17.01


Bed For Column Portion
702.57 235.20
Cmtr
KSRB 4-1.3: Providing and laying in position plain cement concrete of mix 1:4:8
with OPC cement @180Kgs, with 40mm and down size graded granite metal
coarse aggregate @ 0.85Cum and fine aggregate @ 0.57Cum machine mixed,
concrete laid in layers not exceeding 15 cms. thick, well compacted, in
foundation and plinth, including cost of all materials, labour, HOM of
2
machinery, curing complete as per specifications. Specification No. KBS 4.1, 4.2
(2014-15 SR Page No.12, Item No.4.3) 1:4:8

Columns Cmtr 32 2.40 2.40 0.15 27.65


All arounds Cmtr 1 165.35 0.90 0.15 22.32
For Compond Cmtr 1 128.00 0.90 0.15 17.28
67.25

Cum 20 0.90 0.90 0.15 2.43


Bed For Column Portion
64.82 4189.92
Cmtr

3 KSRB 4.2.8 : Providing and laying in position reinforced cement concrete of


design mix M20 with OPC cement @320Kgs, with 20mm and down size graded
granite metal coarse aggregate @0.69cum and fine aggregate @ 0.46cum with
superplastisiser @3ltrs confirming to IS 9103-1999 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, lintels and beams retaining walls
return walls(any thickness) including atteched pilasters ,columns,pillars,posts
struts butterses,strings 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
(2014-15 SR Page No.14, Item No.4.17) 1:1.5:3

Footings
Columns Cum 32 2.40 2.40 0.30 55.30
Cmtr
For pedastal 1/3 Oty 18.43
73.73 5664.96
Cmtr
KSRB 5.2-3 : Providing and constructing granite / trap / basalt size stone
masonry in foundation cement mortar 1:6, stone hammerd dressed in courses
not less than 20 cms high, bond stones at two m. apart in each course including
cost of materials, labour, curing complete as per specifications.
4
(2014-15 SR Page No.25, Item No.5.6)

First Course
All around Cum 1 165.20 0.75 0.45 55.76
For Compound Cum 1 127.85 0.75 0.45 43.15
98.90
Cmtr
Second Course
All around Cum 1 165.05 0.60 0.45 44.56
For Compound Cum 1 127.70 0.60 0.45 34.48
79.04
177.95 3442.88
Cmtr

KSRB 5.3-3 : Providing and constructing granite / trap / basalt size stone
masonry in basement with cement mortar 1:6, edges of stones chistle dressed in
courses not less than 15 cms high, bond stones at two m. apart in each course
5 including cost of materials, labour, curing complete as per specifications. KBS
5.1.13
(2014-15 SR Page No.26, Item No.5.9)

All around Cum 1 164.90 0.45 0.75 55.65


For Compound Cum 1 127.55 0.45 0.75 43.05
98.70 4,136.16
Cmtr

6 KSRB 2.3 : Filling available excavated earth ( excluding rock ) in sides of


foundations upto plinth in layers not exceeding 20 cms. in depth, compacting
each deposited layer by ramming after watering with lead upto 50 m. and lift
upto 1.5 m. including cost of all labour complete as per specifications.
(2014-15 SR Page No.6, Item No.2.10)

Qty same as item no.1 719.58 105.28


Cmtr
7 KSRB 4.2.4 : Providing and laying in position reinforced cement concrete of
design mix M10 with OPC cement @220Kgs, with 20mm and down size graded
granite metal coarse aggregate @ 0.792cum and fine aggregate @ 0.465cum,
machine mixed, concrete laid in layers not exceeding 15 cms thick, vibrated for
all works in foundation plinth and ground floor level for footings, pedastals,
retaining walls, return walls, walls ( any thickness) including attached pilasters,
columnspillars,posts, struts, buttresses, bed blocks, anchor blocks, plinth etc.,
including cost of all materials, labour, HOM of machinery, curing, complete as
per specifications. Specification No. KBS 4.1, 4.6
(2014-15 SR Page No.14, Item No.4.13) 1:1.5:3

Plinth Beam Cum 1 360.48 0.30 0.20 21.63


Cmtr
21.63 4,737.60
Cmtr

8 KSRB 4.2.8 : Providing and laying in position reinforced cement concrete of


design mix M20 with OPC cement @320Kgs, with 20mm and down size graded
granite metal coarse aggregate @0.69cum and fine aggregate @ 0.46cum with
superplastisiser @3ltrs confirming to IS 9103-1999 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, lintels and beams retaining walls
return walls(any thickness) including atteched pilasters ,columns,pillars,posts
struts butterses,strings 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
(2014-15 SR Page No.14, Item No.4.17) 1:1.5:3

a) Pillars
Pillars upto Basement Cum 32 0.30 0.60 1.80 10.37
Above Basement Cum 32 0.23 0.35 4.37 11.26
Above Ground Level Cum 32 0.23 0.35 4.37 11.26
32.88 5664.96
Cmtr

Roof beam
b) Ground Floor Cum 1 360.48 0.30 0.45 48.66
First Floor Cum 1 360.48 0.30 0.45 48.66
97.33 5664.96
Cmtr

Lintel Concrete
c) Ground Floor Cum 1 164.68 0.23 0.15 5.68
First Floor Cum 1 161.08 0.23 0.15 5.56
11.24 5664.96
Cmtr

Roof Slab
d) Ground Floor Cum 1 29.50 9.38 0.13 35.97
Cum 1 29.50 29.72 0.13 113.98

First Floor
Cum 1 27.50 27.22 0.13 97.31
247.26 5664.96
Cmtr

9 KSRB 6-2.3 : Providing and constructing burnt brick masonry with approved
quality of non-modular bricks of standard size of class designation 5.0N/sq.m
(table moulded) with cement mortar 1:6 for basement and superstructure
including cost of materials, labour charges, scaffolding, curing complete as per
specifications.Specification No. KBS 6.2
(2014-15 SR Page No.29, Item No.6.6)

Ground Floor Cum 1 164.68 0.23 4.37 165.52


For Compound Wall Cum 1 127.33 0.23 1.50 43.93
Parapet Wall Cum 1 118.44 0.23 1.20 32.69
First Floor Cum 1 107.6 0.23 4.37 108.15
350.29
Cmtr
Deduction
Ground Floor
Beams 1 194.38 0.23 0.45 20.12
Columns Cum 36 0.23 0.23 4.37 8.32
Collapse C.G/Door D Cum 1 3.00 0.23 2.40 1.66
Door D1 Cum 1 1.20 0.23 2.20 0.61
Open Portion Cum 2 9.00 0.23 2.50 10.35
Window W Cum 4 1.50 0.23 1.50 2.07
W1 Cum 28 2.50 0.23 1.50 24.15
67.27
283.01 5124.00
Cmtr

10 KSRB 4.9.2 : Providing TMT Steel reinforcement for R.C.C work including
straightening, cutting, bending, hooking, placing in position, lapping and / or
welding wherever required, tying with binding wire and anchoring to the
adjoining members wherever necessary complete as per design (laps, hooks
and wastage shall not be measured and paid) cost of materials, labour, HOM of
machinery complete as per specifications.
(2014-15 SR Page No.19, Item No.4.46)

Qty vide footing,columns,beams Qty item no 410.3


410.3
Cmtr
1 cmtr=125 kg Say 512.92 7726.88
Qtl

11 KSRB 9.4-1 : Providing Teak wood frames of doors, windows, clerestory


windows, ventilators and other frames, wrought, framed or assembled
including making plaster groves ( excluding cost of cement concrete and side
clamps ), but including cost of materials, labour, HOM of machineries complete
as per specifications. Specification No. KBS 9.33
(2014-15 SR Page No.54, Item No.9.10)

Ground Floor
Door D Sqm 1 15.6 0.12 0.12 0.22
Door D1 Sqm 1 6.4 0.12 0.12 0.09
Window W Sqm 2 7.50 0.10 0.12 0.18
W1 Sqm 14 12.5 0.10 0.12 2.10
First Floor
Window W Sqm 2 7.50 0.10 0.12 0.18
W1 Sqm 14 12.5 0.10 0.12 2.10
4.88 111,425.4
12 KSRB 4-6.2 : Providing and removing centering, shuttering, strutting,
propping etc., and removal of form work for flat surface such as suspended
floors, roofs, landings, balconies and likes, thickness upto 200 mm including
cost of all materials, labour complete as per specificaitons. Specification No. KBS
4.6.2
(2014-15 SR Page No.15, Item No.4.29)

Ground Floor
All around Sqm 1 29.50 9.38 276.71
Sqm 1 29.50 29.72 876.74
First Floor
All around Sqm 1 27.50 27.22 748.55
1902.00 504.00
Smtr

13 KSRB 4-6.5 : Providing and removing centering, shuttering, strutting,


propping etc., for columns, pillars, piers, abutments, post and struts, square /
rectangular / polygon in plan including cost of all materials, labour complete as
per specificaiton. Specification No. KBS 4.6.2
(2014-15 SR Page No.17, Item No.4.32)

Pillars
Ground Floor Sqm 32 1.80 4.37 251.71
First Floor Sqm 32 1.80 5.57 320.83
572.54 349.44
Smtr

14 KSRB 4-6.7 :Providing and removing centering, shuttering, strutting, propping


etc., and removal of form work for sides and soffits of beams, beam haunchings,
cantilever girders, bressumers and lintels not exceeding 1m in depth including
cost of all materials, labour complete as per specificaitons.
(2014-15 SR Page No.17, Item No.4.34)

Beams
Ground Floor Sqm 1 360.48 1.20 432.58
First Floor Sqm 1 333.44 1.20 400.13
832.70 253.12
Sqm
15 KSRB 9-7.2 : Providing and fixing in position fully panelled Honne wood
shutters for doors, styles and rails of 30mm. thick with bottom and lock rails
180mm wide top 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 ) Specification No. KBS 9.34
(2014-15 SR Page No.55, Item No.9.21)

Ground Floor
Door D Sqm 1 3.00 2.40 7.20
Door D1 Sqm 1 1.20 2.20 2.64
Window W Sqm 2 1.50 1.50 4.50
W1 Sqm 14 2.50 1.50 52.50
First Floor
Window W Sqm 2 1.50 1.50 4.50
W1 Sqm 14 2.50 1.50 52.50
123.84 7042.56
Smtr

16 Providing and laying flooring using pre polished 19 mm thick water cut/gang
saw Granite slab over existing cement concrete bed in CM 1:4 average 20mm
thick pointed with white cement/colour pigment etc., complete.
(2014-15 SR Page No.109, Item No.14.47.1)

Ground Floor
Hall Sqm 1 27.04 26.76 723.59
Upper Portion Sqm 1 27.04 9.15 247.42
Temple Sqm 1 3.60 3.60 12.96
Front Entrance Sqm 1 27.50 1.00 27.50
Front Portico Sqm 1 10.00 2.00 20.00
For Staircase Steps 30.00
For Wall upto 1.20 Mtrs
Sqm 1 180.00 1.20
HT 216.00
First Floor
Hall Sqm 1 27.04 26.76 723.59
For Staircase Steps 30.00
For Wall upto 1.20 Mtrs
Sqm 1 180.00 1.20
HT 216.00
2247.06 2164.96
Smtr
17 KSRB15-3.3 : Providing 12mm thick cement plaster in single coat with cement
mortar 1:6 to brick masonry including rounding off corners wherever required
smooth rendering, : Providing and removing scaffolding, including cost of
materials, labour, curing complete as per specifications
(2014-15 SR Page No.115, Item No.15.11)

In side Plastering
Ground Floor
Hall Sqm 1 107.60 4.37 470.212
Upper Portion Sqm 1 72.38 4.37 316.30
Temple Sqm 1 14.40 4.37 62.928
Outside Sqm 1 128.20 3.45 442.29
Compound Sqm 2 128.00 1.50 384.00
First Floor
Hall Sqm 1 107.60 4.37 470.212
Outside Sqm 1 109.44 4.50 492.48
Parapet Sqm 1 118.44 1.20 142.128
2780.55
Smtr
Deduction
Door D Sqm 1 3.00 2.40 7.20
Door D1 Sqm 1 1.20 2.20 2.64
Window W Sqm 4 1.50 1.50 9.00
W1 Sqm 28 2.50 1.50 105.00
123.84
2656.71 120.96
Smtr

18 KSRB15-3-13 : Providing 12mm thick cement plaster in single coat with cement
mortar 1:3, to ceiling including rounding off corners wherever required smooth
rendering, : Providing and removing scaffolding, including cost of materials,
labour, curing complete as per specifications
(2014-15 SR Page No.116, Item No.15.21)

Toal Qty I No.14 2247.06


2247.06 163.52
Smtr
19 KSRB 15-13.3 : Providing and applying two coats dry distemper of approved
brand, and shade on wall surface including priming coat and whitening after
throughly brooming the surface to remove all dirt, dust, mortar drops and other
foreign matter including preparing the surface even and sand paper smooth,
cost of materials, labour, complete as per specifications.
(2014-15 SR Page No.118, Item No.15.47.1)

Inside Plastering Qty 682.21


Ceiling Plastering 2247.06
2929.27 44.24
Smtr

20 KSRB 15-16.1: Providing and finishing external walls in two coats with
waterproof cement paint of approved brand and shade with primer to give an
even shade after throughly brooming 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 specifications.
(2014-15 SR Page No.120, Item No.15.53.2)

Outside Plastering
792.57
Quantity
Compound 256.00
1048.57 69.44
Smtr

21 KSRB 15-17.6 : Providing and applying painting two coats (excluding priming
coat) on new wood surface and / or wood based surface with enamel paint to
give an even shade, cleaning the surface of all dirt, dust and foreign matter,
sand papering including cost of materials, labour, complete as per
specifications.
(2014-15 SR Page No.121, Item No.15.60.1)

Ground Floor
Door D Sqm 1 3.00 2.40 2.25 16.20
Door D1 Sqm 1 1.20 2.20 2.25 5.94
Window W Sqm 2 1.50 1.50 2.25 10.13
W1 Sqm 14 2.50 1.50 2.25 118.13
First Floor
Window W Sqm 2 1.50 1.50 2.25 10.13
W1 Sqm 14 2.50 1.50 2.25 118.13 81.76
278.64
Smtr
22 Construction of Staircase

4 Num 50000.00

23 KSRB 7.1 : Providing and fixing in position collapsible steel shutters with single
or double leaf with vertical channel 20mmx10mmx2mm braced with flat iron
diagonals 20mmx5mm size, with top and bottom rails of T iron sections of
40x40x6 mm with 38mm dia steel pulleys complete with bolt and nuts, locking
arrangements, stoppers, handles on both sides with 7.5cms openings at 10 cms.
c to c applying a priming coat of red lead paint. cost of materials, labour, HOM
of machinery complete as per specifications. size of gate 2.4mx1.4m
Specification No. KBS 7.7 /7.12
(2014-15 SR Page No.34, Item No.7.1)

Collapse Gate C.G Sqm 1 3.00 2.40 7.20


7.20 4641.28
Smtr

Rs=

24 Providing and Fixing Steel Grills at Entrance and Grill to Staircase


L.S

25 For Frent Elevation L.S

26 For Temple Elevation L.S

27 Providing Churcki over Roof slab L.S

Total Rs =

28 Providing Election to Building @ 8.00% Rs=

27 providing Sanitary arrangments to Building @ 8.00% Rs=

29 Miscellanious and rounding off Rs=


Total
The above Estimate is made according to PWD Schedule Rates of Hassan Circle for the year 2014.Provisions
are made for essential and economical items only.Total Estimated cost for construction of RCC Building
"Shri.Siddda Rameshwara Samudhaya Bhavana" at Pushpagiri Matha,Halebeedu Hobli is Rs 1,41,00,000,00
(Rupees One Crore Forty One Lakshs ) Only.

Section Officer Zonal Officer


Zone-1, MUDA, Mysore
C Building (Ground
Matha,Halebeedu

#REF!
Amount

246866.00

27.27
26.99
108.52

28.17

165245.00
271592.00

417655.00
612650.00

408247.00

75758.00
36.04 144.16
102469.00 27.04 216.32
360.48

4.37

186277.00
551368.00

63667.00

1400718.00 27.22
27.5

4.37

194.38
1450159.00

410.34 51292.42 512.9242

3963304.00

543400.00
958608.00

200070.00

333.44
210774.00
872151.00

4864788.00
4.37

3.45
4.65

321356.00

367439.00
682.21

129591.00

792.57

72813.00

9658.00
100000.00

33417.22

18600231.166

300000.00

500000.00

250000.00

250000.00

19900231.166

1592018.49

1592018.49

38498.89
23122767.0426
r the year 2014.Provisions
tion of RCC Building
Hobli is Rs 1,41,00,000,00

Zonal Officer
Zone-1, MUDA, Mysore
Name of Work :- Detailed Estimation of Proposed Construction of RCC Building (Ground Floor) "Shri.Sidda
Rameshwara Samudhaya Bhavana " at Pushpagiri Matha,Halebeedu Hobli,Belur Taluk, Hassan
Favouring Shri Pushpagiri Matha, pushpagiri.
Estimated Amount : Rs 201.8 Lakhs
CAzd g. 21800000.00
Sl. Particular's Measurment
Units Quantity Rate Amount
No L B D
1 KSRB 2-1.2: Earthwork in surface excavation in hard soil for levelling and
lowering the ground manually (other than foundation of buildings, culverts, road
drains and trenches of pipe lines and cables) and removing the excavated stuff to
a distance not exceeding 50m and lift upto 1.5m excavated surface levelled and
neatly dressed, disposed earth to be levelled after breaking clods and neatly
dressed as per specifications. specifications. No. KBS 2.1(b) / 2.3.1 (2014-15 SR
Page No.5, Item No.2.1)

Levelling of Ground Cmts 1 32.00 35.00 1.20 1344.00


1344.00 183.68 246866.00

2 KSRB 2-2.2 : Earthwork excavation for foundation of buildings, water supply,


sanitary lines and electrical conduits either in pits or in trenches 1.5m and above
in width, in hard soil not exceeding 1.5 m. in depth including dressing the
bottom and sides of pits and trenches, stacking the excavated soil clear from edges
of excavation with lead upto 50 m. after breaking of clods complete as per
specifications. specification. No. KBS 2.1(b) / 2.3.5 (2014-15 SR Page No.5, Item
No.2.4)

Columns Cmtr 32 2.40 2.40 2.40 442.37

Cmtr 1 108.52 0.90 1.05 102.55


All arounds Hall Portion
for Back side Temple Cmtr 1 45.80 0.90 1.05 43.28
portion
For Compond Cmtr 1 127.00 0.90 1.05 120.02
708.22
Deduction For Column Cum 22 0.90 0.90 1.05 18.71
Portion
689.50 235.20 162171.00

3 KSRB 4-1.3: Providing and laying in position plain cement concrete of mix 1:4:8
with OPC cement @180Kgs, with 40mm and down size graded granite metal
coarse aggregate @ 0.85Cum and fine aggregate @ 0.57Cum machine mixed,
concrete laid in layers not exceeding 15 cms. thick, well compacted, in foundation
and plinth, including cost of all materials, labour, HOM of machinery, curing
complete as per specifications. Specification No. KBS 4.1, 4.2 (2014-15 SR Page
No.12, Item No.4.3) 1:4:8

Columns Cmtr 32 2.40 2.40 0.15 27.65

Cmtr 1 108.52 0.90 0.15 14.65


All arounds Hall Portion
for Back side Temple Cmtr 1 45.80 0.90 0.15 6.18
portion
For Compond Cmtr 1 127.00 0.90 0.15 17.15
For Flooring Bed - GF
Hall Cmtr 1 27.04 26.76 0.10 72.36
Upper Portion Cmtr 1 27.04 9.15 0.10 24.74
Temple Cmtr 1 3.60 3.60 0.10 1.30
Front Entrance Cmtr 1 27.50 1.00 0.10 2.75
Front Portico Cmtr 1 10.00 2.00 0.10 2.00

Page 86
Sl. Particular's Measurment
Units Quantity Rate Amount
No L B D
For Shurkki Cmtr 1 27.04 26.76 0.075 54.27
223.04
Deduction For Column Cum 22 0.90 0.90 0.15 2.67
Portion
220.37 4189.92 923329.00

4 KSRB 4.2.8 : Providing and laying in position reinforced cement concrete of


design mix M20 with OPC cement @320Kgs, with 20mm and down size graded
granite metal coarse aggregate @0.69cum and fine aggregate @ 0.46cum with
superplastisiser @3ltrs confirming to IS 9103-1999 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, lintels and beams retaining walls return
walls(any thickness) including atteched pilasters ,columns,pillars,posts struts
butterses,strings 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
(2014-15 SR Page No.14, Item No.4.17) 1:1.5:3

Footings
Columns Cum 32 2.40 2.40 0.30 55.30
For pedastal 32 1.20 1.20 0.45 20.74
76.03 5664.96 430718.00

5 KSRB 5.2-3 : Providing and constructing granite / trap / basalt size stone
masonry in foundation cement mortar 1:6, stone hammerd dressed in courses not
less than 20 cms high, bond stones at two m. apart in each course including cost
of materials, labour, curing complete as per specifications. (2014-15 SR Page
No.25, Item No.5.6)

First Course

Cum 1 108.52 0.75 0.45 36.63


All arounds Hall Portion
for Back side Temple Cum 1 45.80 0.75 0.45 15.46
portion
For Compound Cum 1 126.85 0.75 0.45 42.81
94.89
Second Course

Cum 1 108.52 0.60 0.45 29.30


All arounds Hall Portion
for Back side Temple Cum 1 45.80 0.60 0.45 12.37
portion
For Compound Cum 1 126.70 0.60 0.45 34.21
75.88
170.77 3442.88 587942.00

6 KSRB 5.3-3 : Providing and constructing granite / trap / basalt size stone
masonry in basement with cement mortar 1:6, edges of stones chistle dressed in
courses not less than 15 cms high, bond stones at two m. apart in each course
including cost of materials, labour, curing complete as per specifications. KBS
5.1.13 (2014-15 SR Page No.26, Item No.5.9)

Cum 1 108.52 0.45 0.75 36.63


All arounds Hall Portion
for Back side Temple Cum 1 45.80 0.45 0.75 15.46
portion

Page 87
Sl. Particular's Measurment
Units Quantity Rate Amount
No L B D
For Compound Cum 1 126.55 0.45 0.75 42.71
94.79 4,136.16 392082.00

7 KSRB 2.3 : Filling available excavated earth ( excluding rock ) in sides of


foundations upto plinth in layers not exceeding 20 cms. in depth, compacting each
deposited layer by ramming after watering with lead upto 50 m. and lift upto 1.5
m. including cost of all labour complete as per specifications. (2014-15 SR Page
No.6, Item No.2.10)

Qty same as item no.1 708.22 105.28 74561.00

8 KSRB 4.2.4 : Providing and laying in position reinforced cement concrete of


design mix M10 with OPC cement @220Kgs, with 20mm and down size graded
granite metal coarse aggregate @ 0.792cum and fine aggregate @ 0.465cum,
machine mixed, concrete laid in layers not exceeding 15 cms thick, vibrated for all
works in foundation plinth and ground floor level for footings, pedastals,
retaining walls, return walls, walls ( any thickness) including attached pilasters,
columnspillars,posts, struts, buttresses, bed blocks, anchor blocks, plinth etc.,
including cost of all materials, labour, HOM of machinery, curing, complete as
per specifications. Specification No. KBS 4.1, 4.6 (2014-15 SR Page No.14, Item
No.4.13) 1:1.5:3

Cum 1 294.94 0.23 0.30 20.35


All arounds Hall Portion
for Back side Temple 1 64.10 0.23 0.30 4.42
portion
For Compound 1 126.55 0.45 0.15 8.54
33.32 4,737.60 157837.00

9 KSRB 4.2.8 : Providing and laying in position reinforced cement concrete of


design mix M20 with OPC cement @320Kgs, with 20mm and down size graded
granite metal coarse aggregate @0.69cum and fine aggregate @ 0.46cum with
superplastisiser @3ltrs confirming to IS 9103-1999 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, lintels and beams retaining walls return
walls(any thickness) including atteched pilasters ,columns,pillars,posts struts
butterses,strings 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
(2014-15 SR Page No.14, Item No.4.17) 1:1.5:3

a) Pillars
Pillars upto Basement Cum 32 0.23 0.45 2.25 7.45
For Ground Floor Cum 32 0.23 0.45 4.05 13.41
For First Floor Cum 28 0.23 0.45 4.05 11.74
32.60 5664.96 184692.00
Roof beam
b) All arounds Hall Portion
Cum 1 294.94 0.23 0.45 30.53
for GF
for Back side Temple Cum 1 64.10 0.23 0.45 6.63
portion for GF
First Floor Cum 1 294.94 0.23 0.45 30.53
67.69 5664.96 383444.00
Lintel Concrete

Page 88
Sl. Particular's Measurment
Units Quantity Rate Amount
No L B D
c) All arounds Hall Portion
Cum 1 108.52 0.23 0.15 3.74
for GF
for Back side Temple Cum 1 45.80 0.23 0.15 1.58
portion for GF
First Floor Cum 1 108.52 0.23 0.15 3.74
9.07 5664.96 51370.00
Roof Slab
d) Hall Portion of GF Cum 1 29.5 28.72 0.13 110.14
Hall Portion and Temple Cum 113.98
portion for FF 1 29.5 29.72 0.13
224.12 5664.96 1269616.00

10 KSRB 6-2.3 : Providing and constructing burnt brick masonry with approved
quality of non-modular bricks of standard size of class designation 5.0N/sq.m
(table moulded) with cement mortar 1:6 for basement and superstructure
including cost of materials, labour charges, scaffolding, curing complete as per
specifications.Specification No. KBS 6.2 (2014-15 SR Page No.29, Item No.6.6)

Ground Floor Cum 1 108.52 0.23 4.05 101.09


Cum 1 45.80 0.23 4.05 42.66
Temple Cum 1 11.26 0.23 4.05 10.49
First Floor - Alround 1 108.52 0.23 4.05 101.09
Cum
wall
Parapet Wall Cum 1 108.52 0.23 1.20 29.95
For Compound Wall Cum 1 126.33 0.23 1.35 39.23
324.50
Deduction
Beams - GF 1 108.52 0.23 0.45 11.23
Beams - GF 1 45.8 0.23 0.45 4.74
- FF 1 108.52 0.23 0.45 11.23
Columns - GF Cum 10 0.23 0.23 4.05 2.14
Cum 8 0.23 0.45 4.05 3.35
- FF Cum 10 0.23 0.23 4.05 2.14
12 0.23 0.45 4.05 5.03
For Lintel - All arounds Cum 1 108.52 0.23 0.15 3.74
Hall Portion for GF
For Back side Temple Cum 1 45.80 0.23 0.15 1.58
portion for GF
For First Floor Cum 1 108.52 0.23 0.15 3.74
For Openings. Collapse
Cum 1 3.00 0.23 2.40 1.66
C.G/Door D
Door D1 Cum 1 1.20 0.23 2.20 0.61
Open Portion Cum 1 9.15 0.23 2.40 5.05
Window W Cum 4 1.50 0.23 1.50 2.07
W1 Cum 28 2.50 0.23 1.50 24.15
82.47
Net Quantity = 324.50 = 82.47 242.03 5124.00 1240145.00

Page 89
Sl. Particular's Measurment
Units Quantity Rate Amount
No L B D
11 KSRB 4.9.2 : Providing TMT Steel reinforcement for R.C.C work including
straightening, cutting, bending, hooking, placing in position, lapping and / or
welding wherever required, tying with binding wire and anchoring to the
adjoining members wherever necessary complete as per design (laps, hooks and
wastage shall not be measured and paid) cost of materials, labour, HOM of
machinery complete as per specifications.
(2014-15 SR Page No.19, Item No.4.46)

Qty of RCC = 76.03+33.38+32.6+67.69+9.7+224.12 443.52


Considering 100 Kg / Cmtr of RCC 443.52 7726.88 3427026.00

12 KSRB 9.4-1 : Providing Teak wood frames of doors, windows, clerestory


windows, ventilators and other frames, wrought, framed or assembled including
making plaster groves ( excluding cost of cement concrete and side clamps ), but
including cost of materials, labour, HOM of machineries complete as per
specifications. Specification No. KBS 9.33
(2014-15 SR Page No.54, Item No.9.10)

Ground Floor
Door D Cum 1 11.40 0.200 0.150 0.34
Door D1 Cum 1 7.40 0.150 0.125 0.14
Window W Cum 2 6.60 0.125 0.100 0.17
W1 Cum 14 8.60 0.125 0.100 1.51
First Floor
Door D Cum 1 11.40 0.200 0.150 0.34
Window W Cum 2 6.60 0.125 0.100 0.17
W1 Cum 14 8.60 0.125 0.100 1.51
4.16 111,425.4 463836.00

13 KSRB 4-6.2 : Providing and removing centering, shuttering, strutting, propping


etc., and removal of form work for flat surface such as suspended floors, roofs,
landings, balconies and likes, thickness upto 200 mm including cost of all
materials, labour complete as per specificaitons. Specification No. KBS 4.6.2 (2014-
15 SR Page No.15, Item No.4.29)

All arounds Hall Portion Sqm 1 29.04 28.26 820.67


for GF
for Back side Temple
Sqm 1 27.04 9.15 247.42
portion for GF
First Floor Sqm 1 29.04 28.26 820.67
1888.76 504.00 951933.00

14 KSRB 4-6.5 : Providing and removing centering, shuttering, strutting, propping


etc., for columns, pillars, piers, abutments, post and struts, square /
rectangular / polygon in plan including cost of all materials, labour complete as
per specificaiton. Specification No. KBS 4.6.2
(2014-15 SR Page No.17, Item No.4.32)

Pillars upto Basement Sqm 32 1.36 2.25 97.92


For Ground Floor Sqm 32 1.36 4.05 176.26
For First Floor Sqm 28 1.36 4.05 154.22
428.40 349.44 149700.00

Page 90
Sl. Particular's Measurment
Units Quantity Rate Amount
No L B D
15 KSRB 4-6.7 :Providing and removing centering, shuttering, strutting, propping
etc., and removal of form work for sides and soffits of beams, beam haunchings,
cantilever girders, bressumers and lintels not exceeding 1m in depth including
cost of all materials, labour complete as per specificaitons. (2014-15 SR Page
No.17, Item No.4.34)

For Beams
All arounds Hall Portion Cum 1x2 294.94 0.45 265.45
for GF
for Back side Temple Cum 1x2 64.10 0.45 57.69
portion for GF
First Floor Cum 1x2 294.94 0.45 265.45
For Lintels
All arounds Hall Portion Cum 1x2 108.52 0.15 32.56
for GF
for Back side Temple Cum 1x2 45.80 0.15 13.74
portion for GF
First Floor Cum 1x2 108.52 0.15 32.56
667.43 253.12 168941.00

16 KSRB 9-7.2 : Providing and fixing in position fully panelled Honne wood shutters
for doors, styles and rails of 30mm. thick with bottom and lock rails 180mm wide
top 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 ) Specification No. KBS 9.34 (2014-15
SR Page No.55, Item No.9.21)

Ground Floor
Door D Sqm 1 3.00 2.40 7.20
Door D1 Sqm 1 1.20 2.20 2.64
Window W Sqm 2 1.50 1.50 4.50
W1 Sqm 14 2.50 1.50 52.50
First Floor
Door D Sqm 1 3.00 2.40 7.20
Window W Sqm 2 1.50 1.50 4.50
W1 Sqm 14 2.50 1.50 52.50
131.04 7042.56 922857.00

17 Providing and laying flooring using pre polished 19 mm thick water cut/gang
saw Granite slab over existing cement concrete bed in CM 1:4 average 20mm
thick pointed with white cement/colour pigment etc., complete. (2014-15 SR Page
No.109, Item No.14.47.1)

Ground Floor
Hall Sqm 1 27.04 26.76 723.59
Upper Portion Sqm 1 27.04 9.15 247.42
Temple Sqm 1 3.60 3.60 12.96
Front Entrance Sqm 1 27.50 1.00 27.50
Front Portico Sqm 1 10.00 2.00 20.00
For Staircase Steps 30.00
For Wall upto 1.20 Mtrs
HT Sqm 1 164.20 1.20
197.04
First Floor
Hall Sqm 1 27.04 26.76 723.59
For Staircase Steps 30.00

Page 91
Sl. Particular's Measurment
Units Quantity Rate Amount
No L B D
For Wall upto 1.20 Mtrs
HT Sqm 1 107.60 1.20
129.12
2141.22 2164.96 4635649.00

18 KSRB15-3.3 : Providing 12mm thick cement plaster in single coat with cement
mortar 1:6 to brick masonry including rounding off corners wherever required
smooth rendering, : Providing and removing scaffolding, including cost of
materials, labour, curing complete as per specifications (2014-15 SR Page No.115,
Item No.15.11)

In side Plastering
Ground Floor
Hall Sqm 1 107.60 3.30 355.08
Back side Portion Sqm 1 72.38 3.30 238.85
Temple Sqm 4 3.60 4.50 64.80
Sqm 2 3.83 3.30 25.28
First Floor
Hall Sqm 1 107.60 3.30 355.08
1039.09
Deduction
Opening Sqm 1x2 8.56 3.30 56.50
Door D Sqm 2x0.5 3.00 2.40 7.20
Door D1 Sqm 1 1.20 2.20 2.64
Window W Sqm 4x0.5 1.50 1.50 4.50
W1 Sqm 28x0.5 2.50 1.50 52.50
123.34
915.76 120.96 110770.00

19 KSRB15-3-13 : Providing 12mm thick cement plaster in single coat with cement
mortar 1:3, to ceiling including rounding off corners wherever required smooth
rendering, : Providing and removing scaffolding, including cost of materials,
labour, curing complete as per specifications. (2014-15 SR Page No.116, Item
No.15.21)

Toal Qty I No.14 2141.22


2141.22 163.52 350132.00

20 KSRB15-3.9 : Providing 15mm thick cement plaster in single coat with cement
mortar 1:6 to brick masonry including rounding off corners wherever required
smooth rendering, : Providing and removing scaffolding, including cost of
materials, labour, curing complete as per specifications (2014-15 SR Page No.115,
Item No.15.17)

Outside Plastering
Hall Portion Sqm 1 109.44 12.64 1383.32
Back side Portion Sqm 1 18.76 5.25 98.49
Compound wall Sqm 1 126.33 1.50 189.50
Sqm 1 126.33 0.23 29.06
1700.36
Deduction
Door D Sqm 2x0.5 3.00 2.40 7.20
Window W Sqm 4x0.5 1.50 1.50 4.50
W1 Sqm 28x0.5 2.50 1.50 52.50
64.20
1636.16 156.00 255241.00

Page 92
Sl. Particular's Measurment
Units Quantity Rate Amount
No L B D

21 KSRB 15-13.3 : Providing and applying two coats dry distemper of approved
brand, and shade on wall surface including priming coat and whitening after
throughly brooming the surface to remove all dirt, dust, mortar drops and other
foreign matter including preparing the surface even and sand paper smooth, cost
of materials, labour, complete as per specifications. (2014-15 SR Page No.118, Item
No.15.47.1)

Inside Plastering Qty Sqm 915.76


Ceiling Plastering Sqm 2141.22
3056.97 44.24 135240.00

22 KSRB 15-16.1: Providing and finishing external walls in two coats with
waterproof cement paint of approved brand and shade with primer to give an
even shade after throughly brooming 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 specifications.
(2014-15 SR Page No.120, Item No.15.53.2)

Outside Plastering
Sqm 1636.16
Quantity
1636.16 69.44 113615.00

23 KSRB 15-17.6 : Providing and applying painting two coats (excluding priming
coat) on new wood surface and / or wood based surface with enamel paint to
give an even shade, cleaning the surface of all dirt, dust and foreign matter, sand
papering including cost of materials, labour, complete as per specifications.(2014-
15 SR Page No.121, Item No.15.60.1)

Ground Floor
Door D Sqm 1 3.00 2.40 2.25 16.20
Door D1 Sqm 1 1.20 2.20 2.25 5.94
Window W Sqm 2 1.50 1.50 2.25 10.13
W1 Sqm 14 2.50 1.50 2.25 118.13
First Floor
Door D Sqm 1 3.00 2.40 2.25 16.20
Window W Sqm 2 1.50 1.50 2.25 10.13
W1 Sqm 14 2.50 1.50 2.25 118.13
294.84 81.76 24106.00

24 KSRB 7.1 : Providing and fixing in position collapsible steel shutters with single
or double leaf with vertical channel 20mmx10mmx2mm braced with flat iron
diagonals 20mmx5mm size, with top and bottom rails of T iron sections of
40x40x6 mm with 38mm dia steel pulleys complete with bolt and nuts, locking
arrangements, stoppers, handles on both sides with 7.5cms openings at 10 cms. c
to c applying a priming coat of red lead paint. cost of materials, labour, HOM of
machinery complete as per specifications. size of gate 2.4mx1.4m Specification
No. KBS 7.7 /7.12
(2014-15 SR Page No.34, Item No.7.1)

Collapse Gate C.G Sqm 2 3.00 2.40 14.40


14.40 4641.28 66834.00
Rs= 17880653.00
25 LumSum for Construction of Staircase
4 Num 100000.00 400000.00
26
Providing and Fixing Steel Grills at Entrance and Grill to Staircase L.S 500000.00

Page 93
Sl. Particular's Measurment
Units Quantity Rate Amount
No L B D

27 For Front Elevation L.S 1000000.00

28 For Temple Elevation L.S 500000.00

30 Providing Electrification, Water Supply and Sanitary to Building L.S 1500000.00


31 Miscellanious and rounding off 19347.00
Total 21800000.00
The above Estimate is made according to PWD Schedule Rates of Hassan Circle for the year 2014.Provisions are

made for essential and economical items only.Total Estimated cost for construction of RCC Building "Shri.Siddda

Rameshwara Samudhaya Bhavana" at Pushpagiri Matha,Halebeedu Hobli is Rs21800000.00 (Rupees Two Crore

One Lakshs Eighty Thousand Only)

Section Officer Zonal Officer


Zone-1, MUDA, Mysore

Page 94
.

Page 95
189.28

27.04

26.76 107.04

25.61 102.44 27.5 27.5

27.50 192.5 9.15 36.6

294.94 64.1

Page 96
127.28
36.37 27.27 4.37

194.38
194.38

Page 97
366.79 45848.84 458.4884

Page 98
3.45
4.65

Page 99
682.21

#VALUE!

Page 100