PROPOSED CONSTRUCTION OF GROUND FLOOR BELONGING TO GOOD LUCK ARAIKE KENDRA,

AT SHIVAMOGGA-577201.

Estimate prepared based on current S.R of P.W.D,Shimoga circle for the year 2022-2023
GROUND FLOOR
Sl No DETEAILS OF WORK NOS L B D QTY UNIT RATE/UNIT AMOUNT
Earth work excavation for Foundation by manual means for all Buildings, Bridges, Retaining
walls, Abutment Piers and such similar works as per drawing and technical Specifications,
including setting out, providing shoring & strutting,barricading, cautionlights, removal of
stumps and other deleterious matter, including dressing of excavated surfaces, disposing off or
levelling the excavated earth or sorting & stacking theselected earth for reuse in a radius of 50
1
m and lift upto 1.5 m including cost of labour, tools,usage & other appurtenances required to
complete the work. In all kinds of soils Depth upto 1.5 m Specification No. 1.6.1 (Page No.
A(58) of common SR 2022 VOL. I)

Earth work excavation

Basic Rate -186.00
Add 5% A.W. -9.3
Total=195.3

1 65.14 0.9 1.52 89.11152 cum

Total 89.1115 CUM 195.3 17,403.48

Providing Random rubble masonry with hard stone in foundation

and plinth including levelling up with cement concrete 1:6:12 (1 cement
2 : 6 coarse sand : 12 graded stone aggregate 20 mm nominal size) upto
plinth level with :Cement mortar 1:6 (1 cement : 6 coarse sand)Specification No.
5.1.1 Page no. 9 SR 2022 VOL. 2

Size stone masonry

Basic rate-4824.00
Add 5% AW-241.2
Total-5065.2

First course 1 65.14 0.6 0.3 39.084

Second course 1 65.14 0.45 0.3 29.313
Third course 1 65.14 0.3 0.3 19.542
Total 87.939 CUM 5065.2 445,428.62

Providing and laying in position plain cement concrete for levelling

course for all works in foundation. The granite/trap/basalt crushed
graded coarse aggregates and fine aggregates as per relevant IS
Codes machine mixed, laid in layers not exceeding 150 mm thickness,
well compacted using plate vibrators, including all lead & lifts, cost of
all materials of quality, labour, Usage charges of machineries, curing,
and all the other appurtenances required to complete the work as per
3 technical specifications. (The cost of steel reinforcement & formwork
shall be paid separately).Mix 1:4:8 (M5) Using 40 mm and down size
graded crushed coarse aggregates.Specification No. 2.1.2 Page no.
A(67) of common SR 2022 VOL. I

Basic rate-5364
Add 5% AW-268.2
Total-5632.2

Ground floor 1 7.6 8.99 0.15 10.2486

1 10.82 5.71 0.15 9.26733
1 7.46 2.667 0.15 2.984373
Total 22.5003 CUM 5632.2 126,726.21

AKRUTHI CONSULTANTS,Shivamogga.Ph:7411879043. 1 of 7
 Sl No DETEAILS OF WORK NOS L B D QTY UNIT RATE/UNIT AMOUNT

Filling available excavated earth (excluding rock) in trenches, plinth,

sides of foundations and other similar works etc. in layers not
exceeding 20cm in depth, consolidating each deposited layer by
4
ramming and watering, lead up to 50 m and lift upto 1.5 m.
Specification No. 1.10
Page no. A(60) of common SR 2022 VOL. I

Basic rate-160.00
Add 5% AW-8
Total-168

COMMON HALL 1 10.66 5.25 1 55.97

TOILET 1 7.46 2.66 1 19.84
DINING 1 4.62 5.79 1 26.7498
LOBBY 1 2.43 2.74 1 6.6582
KITCHEN 1 4.572 2.514 1 11.49
OFFICE ROOM 1 2.44 3.706 1 9.04264
STORE ROOM 1 2.44 1.98 1 4.8312
ENTRANCE 1 2.44 1.21 1 2.95
Total 137.54 CUM 168 23,106.19

Providing Brick work with common burnt clay Non Modular bricks of class designation 3.5 in
superstructure above plinth level in all shapes and sizes in Cement mortar 1:6 (1 cement : 6
5 coarse sand) including cost of all materials, labour, scaffolding and usage charges ofmachinery
& other incidental charges complete as per the direction of Engineer-in-charge of work.
Specification No. 6.2 Page no. 14 SR 2022 VOL. 2

BBM 1:6 For Walls And parapet:-

Basic rate - 6748.00
Add for lift - 55.00
Add 5% A.W. -337.4
Total=7085.40
9" Wall 1 65.14 0.23 3.2 47.94304
4.5" Wall 1 19.5 0.115 3.2 7.176
Total= 55.119

Deduction For Door & windows

D1 -2 1 0.23 2.1 -0.966
D2 -5 0.9 0.115 2.1 -1.08675
MD -1 1 0.23 2.1 -0.483
W -3 2.2 0.23 1.2 -1.8216
W1 -1 1.8 0.23 1.8 -0.7452
W2 -4 0.8 0.23 1.5 -1.104
W3 -1 0.8 0.23 1.2 -0.2208
V1 -5 0.9 0.23 0.9 -0.9315
Total= -7.35885

Net Qty= 47.7602 CUM 7,085.40 338,400.05

KSRB 4-1.6 ; Providing and laying in position plain cement concrete of mix M15 with cement @
240kgs, with 20mm and down size graded granite metal coarse aggregates @0.878cum and
fine aggregtes @ 0.459cum, machine mixed, concrete laid in layers not exceeding 15 cms.
6
thick, well compacted, in foundation,plinth and cills, including cost of all materials, labour,
HOM of machinery, curing complete as per specifications. Specification No. KBS 4.1, 4.2(Page
No. 12 Item No. 4.6)

RCC Cill 1:2:4

Basic rate - 6557.00
Add for lift -50.00
Add 5% A.W. -327.85
Total=6884.9
9" Wall 1 65.14 0.23 0.075 1.123665
4.5" Wall 1 19.5 0.115 0.075 0.168188
Total= 1.29185 CUM 6,884.90 8,894.28

AKRUTHI CONSULTANTS,Shivamogga.Ph:7411879043. 2 of 7
 Sl No DETEAILS OF WORK NOS L B D QTY UNIT RATE/UNIT AMOUNT

KSRB 4-2.7 ; Providing and laying in position plain cement concrete of mix M15 with cement @
240kgs, with 20mm and down size graded granite metal coarse aggregates @0.878cum and
fine aggregtes @ 0.459cum, machine mixed, concrete laid in layers not exceeding 15 cms.
7
thick, well compacted, in foundation,plinth and cills, including cost of all materials, labour,
HOM of machinery, curing complete as per specifications. Specification No. KBS 4.1, 4.6(Page
No. 14 Item No. 4.12)

RCC Lintel 1:2:4

Basic rate - 6557.00
Add for lift - 50.00
Add 5% A.W. -327.85
Total=6994.85
9" Wall 1 65.14 0.23 0.15 2.24733
4.5" Wall 1 19.5 0.115 0.15 0.336375
Total= 2.5837 CUM 6,934.85 17,917.61

KSRB 4-1.6 ; KSRB 4.2.10 : Providing and laying in position reinforced cement concrete of
design mix M20 with OPC cement @ 24kgs, with 12mm and down size graded granite metal
coarse aggregates @0.5175cum and fine aggregtes @ 0.345cum, with superplastisiser
8
@0.225lts, machine mixed, well compacted for plain chajja of 7.5 cms. average thickness, upto
ground floor level, including cost of all materials, labour, HOM of machinery, finishing, curing,
complete as per specifications. Specification No. KBS 4.1, 4.6 (Page No. 15 Item No. 4.19)

RCC Chejjas 1:2:4

Basic rate - 4000.00
Add 5% A.W. -200.00
Total=4200.00

W 3 2.2 0.6 1 3.96

W1 1 2.1 0.6 1 1.26
W2 4 1.8 0.6 1 4.32
W3 1 1.1 0.6 1 0.66
V1 5 1.2 0.6 1 3.6
Total= 13.8 SQM 4,200.00 57,960.00

Providing and laying in Reinforced cement concrete for all Basement & surface level works,
return walls, retaining walls, sunken floors etc. The granite/trap/basalt crushed graded
coarse aggregates and fine aggregates as per relevant IS Codes machine mixed with super
plasticisers, laid in layers not exceeding 150 mm thickness, well compacted using needle
9 vibrators, providing weep holes wherever necesary, includingall lead & lifts, cost of all
materials of quality, labour, Usage charges of machinery, curing and all other appurtenances
required to complete the work as per technical specifications. (The cost of steel reinforcement
& formwork to be paid separately)M20 Design Mix Using 20 mm and down size graded crushed
coarse aggregates Specification No. 2.3.3 Page no. A(68) of common SR 2022 VOL. I

RCC Roof Slab 1:2:4

Basic rate - 6318.00
Add for lift -50.00
Add 5% A.W. -315.9
Total=6683.9
1 7.6 0.15 8.99 10.2486
1 10.82 0.15 5.71 9.26733
1 7.46 0.15 2.667 2.984373
Total= 22.5003 CUM 6,683.90 150,389.78

AKRUTHI CONSULTANTS,Shivamogga.Ph:7411879043. 3 of 7
 Sl No DETEAILS OF WORK NOS L B D QTY UNIT RATE/UNIT AMOUNT
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
10 likes, thickness upto 200 mm including cost of all materials, labour complete as per
specificaitons. Specification No. KBS 4.6.2 Rates for centering height more than 3.5 mtrs.
(Page No. 16 Item No. 4.19)
For Roof Slab
Basic rate -440.00
Add 5% A.W.-22.00
Total=462.00
ROOF 1 7.6 8.99 68.324
1 10.82 5.71 61.7822
1 7.46 2.667 19.89582
CHEJJA 1 1 18.58 18.58
Total 168.582 SQM 462.00 77,884.89

Providing Thermo-Mechanically Treated (TMT) bars of grade Fe -500D or more Steel

reinforcement for R.C.C. work including straightening, cutting, bending, placing in position,
binding and anchoring to adjacent members whereever necessary complete as per Design
11
including cost of material, labour, usage charges complete as per specifications. (The laps and
wastages shall not be measured separately). Specification No.
11.32 Page no. 84 of SR 2022 VOL. II
Reinforcement For Roof Slab,cill,lintel & etc..
Basic rate - .88000
Add 5% A.W. -4400
Total=92400
Chejja 18.58 X 10 kg/m³ 185.80 kg
Slab / Loft etc. 149.99 X 20 kg/m³ 2999.8 kg
Total= 3.19 TON 92,400.00 294,294

Providing Mathi/Nandi wood frames of doors, windows, clerestory

windows, ventilators and other frames, wrought, framed or assembled
12 including making plaster groves (excluding cost of cement concrete and
side clamps ), but including cost of materials, labour, usage charges
complete as per specifications Specification No. 12.12 Page No. 100 SR 2022 VOL. II

Teak Wood Frames for Doors,windows & Ventilators.

Basic rate - 75344.00
Add 5% A.W. -3767.2
Total=79111
D2(5) 10 2.1 0.1016 0.1254 0.27
5 0.9 0.1016 0.1254 0.06
D1(2) 4 2.1 0.1016 0.1254 0.11
21 0.1016 0.1254 0.03
MD 2 2.1 0.1016 0.1254 0.05
21 0.1016 0.1254 0.03
W(3) 9 1.2 0.075 0.1254 0.10
6 2.2 0.075 0.1254 0.12
W1(1) 4 1.8 0.075 0.1254 0.07
2 1.2 0.075 0.1254 0.02
W2(4) 12 1.2 0.075 0.1254 0.14
8 1.2 0.075 0.1254 0.09
W3(1) 2 0.8 0.075 0.1254 0.02
2 1.2 0.075 0.1254 0.02
V(5) 10 0.9 0.075 0.1254 0.08
10 0.9 0.075 0.1254 0.08
Total= 1.29 CUM 79,111.00 101,659.13

AKRUTHI CONSULTANTS,Shivamogga.Ph:7411879043. 4 of 7
 Sl No DETEAILS OF WORK NOS L B D QTY UNIT RATE/UNIT AMOUNT

KSRB 9.5-1 : Providing and fixing in position fully panelled Honne wood shutters for doors,
styles and rails of 40mm. thick with bottom and lock rails 180mm wide top rail and styles
13 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. 12.15 Page No. 100 SR 2022 VOL.. II

Teak Wood shutter for Doors,windows & Ventilators.

Basic rate - 5704.00
Add 5% A.W. -285.2
Total=5989.2
D2(5) 5 0.9 - 2.1 9.45
D1(2) 2 1 - 2.1 4.2
MD 1 1 - 2.1 2.1
W1(1) 1 1.8 - 1.2 2.16
W2(4) 4 1.2 - 1.2 5.76
W3(1) 1 0.8 - 1.2 0.96
W(3) 3 2.2 - 1.2 7.92
Total= 32.55 SQM 5,989.20 194,948.46

Providing 6 mm cement plaster with cement mortar 1:3 (1 cement : 3 fine sand) including
rounding off corners wherever required smooth rendering, providing and removing scaffolding,
14 including cost of materials, labour, curing complete as per specifications and as per directions
of Engineer-in-charge. Specification No. 8.10 Page No. 43
SR 2022 VOL. II
Plastering For Cealing.
Basic rate - 176.00
Add for lift -5.00
Add 5% A.W. -8.8
Total=189.8

COMMON HALL 1 10.66 5.25 - 55.97

TOILET 1 7.46 2.66 - 19.84
DINING 1 4.62 5.79 - 26.7498
LOBBY 1 2.43 2.74 - 6.6582
KITCHEN 1 4.572 2.514 - 11.49
OFFICE ROOM 1 2.44 3.706 - 9.04264
STORE ROOM 1 2.44 1.98 - 4.8312
ENTRANCE 1 2.44 1.21 - 2.95
Total= 137.54 SQM 189.80 26,104.49

Providing 15 mm cement plaster on rough side of single or half brick

wall finished with a floating coat of neat cement of mix 1:3 (1 cement:
3 fine sand) including rounding off corners wherever required smooth
15 rendering, providing and removing scaffolding, including cost of
materials, labour, curing complete as per specifications and as per
directions of Engineer-in-charge.Specification No. 8.5.1 Page No. 42 SR 2022 VOL. II

Plastering For Internal Walls

Basic rate - 321.00
Add for lift -5.00
Add 5% A.W. -16.05
Total=342.05

COMMON HALL 1 31.82 3 95.46

TOILET 1 20.24 3 60.72
DINING 1 20.82 3 62.46
LOBBY 1 10.34 3 31.02
KITCHEN 1 14.16 3 42.48
OFFICE ROOM 1 12.292 3 36.88
STORE ROOM 1 8.84 3 26.52
ENTRANCE 1 7.3 3 21.90
377.44

AKRUTHI CONSULTANTS,Shivamogga.Ph:7411879043. 5 of 7
 Sl No DETEAILS OF WORK NOS L B D QTY UNIT RATE/UNIT AMOUNT

Deduction For Door & windows

D2(5) -5 0.9 2.1 -9.45
D1(2) -2 1 1.8 -3.60
MD -1 1 1.5 -1.50
W1(1) -1 1.8 1.2 -2.16
W2(4) -4 1.2 0.9 -4.32
W3(1) -1 0.8 2.1 -1.68
W(3) -3 2.2 1.2 -7.92
V(5) -5 0.9 0.9 -4.05
Total= -34.68
Total= 342.76 SQM 342.05 117,239.69

Providing 18 mm cement plaster in two coats under layer 12 mm thick cement plaster with
cement mortar 1:5 (1 cement : 5 coarse sand) and a top layer 6 mm thick cement plaster with
cement mortar 1:3 (1 cement:3 coarse sand) finished rough with sponge to brick masonry
16
including rounding off corners wherever required smooth rendering, providing and removing
scaffolding, including cost of materials, labour, curing complet as per specifications and as per
directions of Engineer-in-charge. Specification No. 8.9 Page No. 42 SR 2022 VOL. II

Plastering For External Wall

Basic rate - 321.00
Add for lift -5.00
Add 5% A.W. -16.05
Total=342.05

External Building 1 154.12 1 3.1 477.772

CHEJJA 1 18.58 1 1 18.58
496.352
Deduction For Door & windows
MD -1 1 1.5 -1.50
W1(1) -1 1.8 1.2 -2.16
W2(4) -4 1.2 0.9 -4.32
W3(1) -1 0.8 2.1 -1.68
W(3) -3 2.2 1.2 -7.92
V(5) -5 0.9 0.9 -4.05
-21.63
Total= 474.72 SQM 342.05 162,378.66
Providing and laying plat form using prepolished, water cut / gang saw 40mm thick telephonic
Black Granite. laid on existing vertical -supports and fixing in CM 1:3 proportion. Including
cutting to required shape, pattern with paper joints, including full rounding for nosing,
17
finished with cement mortar, pointed with colour pigments to match the colour of slab making
through jointing with sealant, making holes 25mm x 12mm grooves in joints including curing.
(Page No. 116 Item No. 14.52)
Granite Flooring
Basic rate - 2850.00
Add 5% A.W. -142.5
Total=2992.5

COMMON HALL 1 10.66 5.25 - 55.97

TOILET 1 7.46 2.66 - 19.84
DINING 1 4.62 5.79 - 26.7498
LOBBY 1 2.43 2.74 - 6.6582
KITCHEN 1 4.572 2.514 - 11.49
OFFICE ROOM 1 2.44 3.706 - 9.04264
STORE ROOM 1 2.44 1.98 - 4.8312
ENTRANCE 1 2.44 1.21 - 2.95
137.54
Add for door sill
D2 5 0.9 - - 4.5
D1 2 1 - - 2
6.5
Total= 144.04 SQM 2,992.50 431,030.27

AKRUTHI CONSULTANTS,Shivamogga.Ph:7411879043. 6 of 7
 Sl No DETEAILS OF WORK NOS L B D QTY UNIT RATE/UNIT AMOUNT
Applying priming coats with primer of approved brand and manufacture, having low VOC
(Volatile Organic Compound) content. With water thinnable cement primer on wall surface
18
having VOC content less than 50 grams/litre as per specifications and as per directions of
Engineer in charge. Specification No. 8.55.2 Page No. 51 SR 2022 VOL. II
Painting For Inside Walls.
Basic rate - 99.00
Add for lift -5.00
Add 5% A.W. -4.95
Total=108.95
Same as Plastering cealing & inside walls for For Building
1 480.3
Total= 480.3 SQM 108.95 52,328.69
KSRB 15-16.1 : Providing and finishing external walls in two coats with waterproof cement
paint of approved brand and shade to give an even shade after throughly brooming the surface
19 to remove all dirt and loose powdered material, free from mortar drops and other foreign
matter cost of materials, labour, complete as per specifications. with primer (Page No. 120 Item
No. 15.53)
Painting For External walls
Basic rate - 99.00
Add for lift -10.00
Add 5% A.W. -4.95
Total=113.95

Quantity same as
Outside Plastering External
and chajja plaster
wall 474.72 474.72
chajja 18.56 18.56
Total= 493.28 SQM 113.95 56,209.26
Providing and fixing M.S. grills of required pattern in frames of windows etc. with M.S. flats,
square or round bars etc. including priming
20 coat with approved steel primer all complete. Fixed to openings wooden frames with rawl
plugs screws etc.Specification No. 11.34B Page No. 85 SR 2022 VOL. II
Steel Windows For Propsed Building.
Basic rate - 5087.00
Add 5% A.W. -254.35
Total=5341.4
W1(1) 1 1.8 1.2 2.16
W2(4) 4 1.2 0.9 4.32
W3(1) 1 0.8 2.1 1.68
W(3) 3 2.2 1.2 7.92
V 5 0.9 0.9 4.05
Total= 20.13 SQM 5,341.40 107,522.38
TOTAL RS(`)= Rs 2,807,826

21 Electrication charges(includeing all materials & labour charges 7.5%= 210,586.96

22 Watersupply and sanitary works includeing all materials & labour charges 7.5%= 210,586.96
24 Miscellaneous Works & Rounding Off= 2,000.00
Ground floor total Rs`= 3,231,000

THIRTY TWO LAKH THIRTY ONE THOUSAND RUPEES AND ZERO PAISA ONLY

AKRUTHI CONSULTANTS,Shivamogga.Ph:7411879043. 7 of 7