Name of Work: DETAILED ESTIMATE FOR

CONSTRUCTION OF M/S S L N GARMENTS

IN PLOT NO-126, DEVAKATHIKOPPA INDUSTRIAL
AREA, SHIVAMOGGA DISTRICT
 ABSTRACT
Name of Work: DETAILED ESTIMATE FOR CONSTRUCTION OF M/S S L N GARMENTS
IN PLOT NO-126, DEVAKATHIKOPPA INDUSTRIAL AREA, SHIVAMOGGA DISTRICT

Sl.
No Item of work Amount in Rs Remarks

1 GROUND FLOOR UNIT ESTIMATED COST IS Rs 52,00,000.00 As per PWD SR

2 FIRST FLOOR UNIT ESTIMATED COST IS Rs 48,00,000.00 As per PWD SR
GRAND TOTAL RS. 1,00,00,000.00
Total Amount Rs : ONE CRORE ONLY
 Name of Work: DETAILED ESTIMATE FOR CONSTRUCTION OF M/S S L N GARMENTS
IN PLOT NO-126, DEVAKATHIKOPPA INDUSTRIAL AREA, SHIVAMOGGA DISTRICT

Detailed Estimate PROPRIETOR : Sri. D C RAJANNA

Sl
Description Unit No. L B D Qty. Rate Amount
No.
m m m m3 rs rs
Earth work excavation for foundation of buildings, water supply, sanitary lines and electrical
conduits either in pits or in trenches 1.50 m 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
1 specifications. 244.00 51,715.80
Specification No. KBS 2.1(b) / 2.3.5 (PWD SR 2017-18/P.No.5/2.4)
M/Wall cum 1 145.00 0.90 0.90 117.45
Column cum 21 1.50 1.50 2.00 94.50
Total 211.95
KSRB 4-1.1 : Providing and laying in position plain cement concrete of mix M15 with OPC cement
@ 240kgs, with 40mm and down size graded granite metal coares aggregates @0.878cum and fine
aggregates @ 0.459cum 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,
2 curing complete as per specification. 5142.00 1,37,098.58
Specification No. KBS 4.1, 4.2 (PWD SR 2017-18/P.No. 12/4.1)
M/Wall cum 1 145.00 0.90 0.15 19.58
Column cum 21 1.50 1.50 0.15 7.09
Total 26.66
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 indluing cost of materials, labour, curing complete as per
3 specifications. 3481.00 3,78,558.75
KBS 5.1.13 (PWD SR 2015-16/P.No.23/5.6)
M/Wall cum 1 145.00 0.75 0.45 108.75
Total 108.75
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
4 specifications. 4121.00 1,21,002.86
KBS 5.1.13 (PWD SR 2017-18/P.No.23/5.9)
M/Wall cum 1 145.00 0.45 0.45 29.36
Total 29.36
KSRB 4.2.1 : Providing and laying in position reinforced cement concrete of of design mix M25 with
PVC cement @340kgs with 20mm and down size graded granite metal coares aggregats @0.70cum
and fine aggregates @0.47cum with superplastisiser @3Its confirming to IS9103-1999 Reaffirmed-
2008, machine mixed, concrete laid in layers not exceeding 15 cms. thick, vibrated for all works in
foundation plinth and ground floor level for Roof Slabs, Staircase,Lintels,retaining walls, return
walls, walls (any thickness) including attached plasters, columns, piers, abutments, pillars, posts,
5 struts, buttresses, string or lacing courses, parapets, coping, bed blocks, anchor blocks, plain 6102.00 2,64,567.47
window cills, fillets etc., including cost of all materials, labour, HOM of machinery, curing complete
as per specification.

Specification No. KBS 4.1, 4.6 (PWD SR 2017-18/P.No. 13/4.10)

M/Wall (PLINTH) cum 1 145.00 0.45 0.23 15.01
Column (FOOTING) cum 21 1.50 1.50 0.60 28.35
Total 43.36
KSRB 4-6.1 : Providing and removing centering, shuttering, strutting, propping etc., and removal
of form work for foundations, footings, bases of columns for mass concrete including cost of all
materials, labour complete as per specification.
6
Specification No. KBS 4.6.2 (PWD SR2017-18/P.No. 15/4.28)
M/Wall cum 1 145.00 0.45 0.23 33.35 193.00 6,436.55
Total 33.35
KSRB 2.5 : Earthwork excavation (in deposited soil) and filling sides of foundation upto plinth in
layers not exceeding 20cms. in depth, compacting each deposited layer by ramming after watering
with all lead and lift including cost of all labour complete as per specifications.
7
Specification No. KBS 2.9.9 / 2.9.10.1 / 2.1.1 (PWD SR 2017-18/P.No.6/2.12)
M/Wall sqm 1 1102.50 0.80 882.00 218.00 1,92,276.00
Total 882.00
Sl
Description Unit No. L B D Qty. Rate Amount
No.
KSRB 6-2.4 : Providing and constructing burnt brick masonry with approved quality class
designation 50 wtih cement mortar 1:4 for basement and superstructure including cost of
materials, labour charges, scaffolding, curing complete as per specifications.
Specification No. KBS 6.2 (PWD SR 2017-18/P.No. 27/6.7)
M/Wall cum 1 145.00 0.23 2.10 70.04
8 70.04

Deduction : RS cum 3 4.00 0.23 3.00 8.28 6993.00 3,63,094.04

Deduction : W cum 19 1.50 0.23 1.50 9.83
Deduction : V cum 10 0.60 0.23 0.60 0.83
Net deduction 18.11
Total 70.04-18.12 51.92
KSRB 4-6.9 : Providing and removing centering, shuttering, strutting, propping etc., for edges of
slabs and breaks in floor, cills, plinth including cost of all materials, labour complete as per
specification.
9
Specification No. KBS 4.6.2 (PWD SR 2017-18/P.No. 16/4.36)
cum 1 145.00 0.23 0.15 5.00 568.00 2,841.42
Total 5.00
KSRB 4.2.1 : Providing and laying in position reinforced cement concrete of of design mix M25 with
PVC cement @340kgs with 20mm and down size graded granite metal coares aggregats @0.70cum
and fine aggregates @0.47cum with superplastisiser @3Its confirming to IS9103-1999 Reaffirmed-
2008, machine mixed, concrete laid in layers not exceeding 15 cms. thick, vibrated for all works in
foundation plinth and ground floor level for Roof Slabs, Staircase,Lintels,retaining walls, return
walls, walls (any thickness) including attached plasters, columns, piers, abutments, pillars, posts,
struts, buttresses, string or lacing courses, parapets, coping, bed blocks, anchor blocks, plain
10 6102.00 91,575.77
window cills, fillets etc., including cost of all materials, labour, HOM of machinery, curing complete
as per specification. plinth beam

Specification No. KBS 4.1, 4.6 (PWD SR 2017-18/P.No. 13/4.10)

cum 1 145.00 0.45 0.23 15.01
Total 15.01
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 coares aggregates
@0.70cum and fine aggregates @0.47cum superstructure @3Its confirming to IS9103-1999
Reaffirmed-2008, machine mixed concrete laide in layers not exeeding 15cms thick vibreted for
R.C.C. beams, columns of all sizes in foundation plinth and superstucture ground floor level for
Roof Slabs, Stair case, Lintels,columns, including cost of all materials, labour, HOM of machinery,
curing, complete as per specification.
11 6228.00 4,80,462.17
Specification No. KBS 4.1, 4.6 (PWD SR 2017-18/P.No. 13/4.12)
Footing cum 21 1.50 1.50 0.60 28.35
Column cum 21 2.50 0.60 1.20 37.80
LINTEL Beam cum 1 145.00 0.23 0.23 7.67
Chejja cum 19 1.75 1.00 0.10 3.33
Total 77.15
KSRB 4.9.2 : Providing TMT steel reinforcement for RCC 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.
12 Specification No. KBS 4.6.3TMT bars Fe 500 (PWD SR 2017-18/P.No. 17/4.46.2) 72469.00 2,49,562.69
R.C.C Footing@0.2% T 1 0.002 28.35 7.85 0.45
R.C.C Column@1.0% T 1 0.01 37.80 7.85 2.97
R.C.C Chejja@0.12% T 1 0.0012 3.33 7.85 0.03
Total 3.44
Providing and laying in position PEB roof truss with G.I sheets on top as per truss design
including cost of all materials, labour, HOM of machinery complete as per specifications.
13 2150.00 24,21,760.00
Total quantity of steel required for truss design and sheets sqm 1126.40

KSRB 7.5 : Providing and fixing pull and push type rolling shutters of approved make out of 18
guage, 75mm wide cold rolled steel laths of convex corrugation, with side guides and bottom rail,
with interlocking arrangments for steel laths by means of alternate clips, suspension shaft with
High tension coil type springs two numbers, mounted on specially designed pipe shaft, with
bracket plates, guide channels, ball bearing arrangements, for inside & outside locking with push
14 & pull operations complete including pulling hooks, 4Nos. handles with all fittings and accessories, 3028.00 1,09,008.00
painted with a coat of red lead paint (without top cover) cost of materials, labour, HOM of
machinery complete as per specifications. Shutter size 3m x 2.8m. ls, labour, HOM of machineries
complete as per specifications. (excluding cost of fixtures)
Specification No. KBS 7.10/7.12 (PWD SR 2017-18/P.No.31/7.5)
RS sqm 3 4.00 3.00 36.00
Total 36.00
Sl
Description Unit No. L B D Qty. Rate Amount
No.
upplying and fixing pressed steel window frame of size 100 x 50mm manufactured from 1.25 mm
thick carbon steel or imported steel strips with neat mitred joints at 900 degree for window opening
and shall be suitable to fix M.S. grills as per design and drawings using 12 mm dia rods at 100 mm
Centre to Centre horizontally and two members of M.S flates of 6mm x 40 mm size at 150 mm
apart, welded into a frame of 6 mm x 40 mm size M.S. flates with 16mm size lugs, and 8 Nos.of
15 100mm size hinges, 4 Nos of Butt Stay pins and 4 Nos. Tower bolts and shutters half panalled and 3028.00 1,29,447.00
half glazed with shutters made out of seasoned honne wood, .
(PWD SR 2017-18/ P.No. 40/7.27)
W sqm 19 1.50 1.50 42.75
Total 42.75
KSRB 15.3.4 : Providing 15mm 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, labour, curing, complete as per
16 specifications. (PWD SR 2017-18/P.No. 109/15.12) 184.00 1,81,424.00
Inside sqm 1 145.00 3.4 493.00
Outside sqm 1 145.00 3.4 493.00
Total 986.00
TOTAL 51,80,831.10
17 Miscelleneous and rounding off 19,168.90
GRAND TOTAL 52,00,000.00

Total Amount Rs : FIFTY TWO LAKHS ONLY

FIRST FLOOR
KSRB 6-2.4 : Providing and constructing burnt brick masonry with approved quality class
designation 50 wtih cement mortar 1:4 for basement and superstructure including cost of
materials, labour charges, scaffolding, curing complete as per specifications.
Specification No. KBS 6.2 (PWD SR 2017-18/P.No. 27/6.7)
M/Wall cum 1 108.00 0.23 3.00 74.52
1 74.52
6993.00 4,52,359.69
Deduction : W cum 19 1.50 0.23 1.50 9.83
Deduction : V cum 10 0.60 0.23 0.60 0.83
Net deduction 9.83
Total 74.52-9.84 64.69
KSRB 4-6.9 : Providing and removing centering, shuttering, strutting, propping etc., for edges of
slabs and breaks in floor, cills, plinth including cost of all materials, labour complete as per
specification.
2
Specification No. KBS 4.6.2 (PWD SR 2017-18/P.No. 16/4.36)
cum 1 108.00 0.23 0.15 3.73 568.00 2,116.37
Total 3.73
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 coares aggregates
@0.70cum and fine aggregates @0.47cum superstructure @3Its confirming to IS9103-1999
Reaffirmed-2008, machine mixed concrete laide in layers not exeeding 15cms thick vibreted for
R.C.C. beams, columns of all sizes in foundation plinth and superstucture ground floor level for
Roof Slabs, Stair case, Lintels,columns, including cost of all materials, labour, HOM of machinery,
3 curing, complete as per specification. 6228.00 56,289.91

Specification No. KBS 4.1, 4.6 (PWD SR 2017-18/P.No. 13/4.12)

LINTEL Beam cum 1 108.00 0.23 0.23 5.71
Chejja cum 19 1.75 1.00 0.10 3.33
Total 9.04
KSRB 4.9.2 : Providing TMT steel reinforcement for RCC 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
4 72469.00 2,269.84
machinery complete as per specifications.
Specification No. KBS 4.6.3TMT bars Fe 500 (PWD SR 2017-18/P.No. 17/4.46.2)
R.C.C Chejja@0.12% T 1 0.0012 3.33 7.85 0.03
Total 0.03
Providing and laying in position PEB roof truss with G.I sheets on top as per truss design
including cost of all materials, labour, HOM of machinery complete as per specifications.
5 2150.00 24,21,760.00
Total quantity of steel required for truss design and sheets sqm 1126.40
Sl
Description Unit No. L B D Qty. Rate Amount
No.
upplying and fixing pressed steel window frame of size 100 x 50mm manufactured from 1.25 mm
thick carbon steel or imported steel strips with neat mitred joints at 900 degree for window opening
and shall be suitable to fix M.S. grills as per design and drawings using 12 mm dia rods at 100 mm
Centre to Centre horizontally and two members of M.S flates of 6mm x 40 mm size at 150 mm
apart, welded into a frame of 6 mm x 40 mm size M.S. flates with 16mm size lugs, and 8 Nos.of
6 100mm size hinges, 4 Nos of Butt Stay pins and 4 Nos. Tower bolts and shutters half panalled and 3028.00 1,29,447.00
half glazed with shutters made out of seasoned honne wood, .
(PWD SR 2017-18/ P.No. 40/7.27)
W sqm 19 1.50 1.50 42.75
Total 42.75
KSRB 15.3.4 : Providing 15mm 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, labour, curing, complete as per
7 specifications. (PWD SR 2017-18/P.No. 109/15.12) 184.00 1,35,129.60
Inside sqm 1 108.00 3.4 367.20
Outside sqm 1 108.00 3.4 367.20
Total 734.40
TOTAL 31,99,372.40
8 Providing Electrification charges @ 7% 5,87,956.07
9 Providing Water Supply and Sanitary arrangements Electrification Charges 3% 2,51,981.17
19 Compound wall all round the site area for a height of 2m 7,10,000.00
10 Miscelleneous and rounding off 50,690.36
GRAND TOTAL 48,00,000.00
Total Amount Rs : FORTY EIGHT LAKHS ONLY

ENGINEER