ESTIMATION

Estimation of a Prop STILT, FIRST,SECOND FLOOR Residensial Building Belonging to

Mr Mahesh Vasudev Revankar , Sou. Prabha Mahesh Revankar & Mr Gourackumar Mahesh Revankar At.
Balagavi. Plot no12 CTS No :4154/A1 and PID No:75657 R.S No-333/2 Ward no 23 2nd Cross
Kapileshwar Belagavi
Dist: Belagavi

STILT FLOOR
S.no PARTICULARS UNIT NO'S L B D Q RATE
EXCAVATION :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. (P.No. 5/I.No. 2.4)

1]
CUM 2 8.9 1.2 1.2 25.63

CUM 2 14.1 1.2 1.2 40.61

66.24 220
BED CONCRETE:KSRB 4-1.2 : Providing and laying in position plain cement concrete of mix 1:3:6 with OPC
cement @ 220kgs, with 40mm and down size graded granite metal coarse aggregates @0.892cum and fine
aggregates @ 0.465cum machine mixed, machine mixed, concrete laid in layers not exceeding 15 cms. thick,
well compacted, in foundation including cost of all materials, labour, HOM of machinery, curing complete as per
specifications. Specification No.
2] KBS 4.1, 4.2. (P.No. 12/I.No. 4.2)

CUM 2 8.9 1.2 0.2 4.27

CUM 2 14.1 1.2 0.2 6.77

11.04 3281
UCR Masonary :KSRB 5.1-3 : Providing and constructing granite / trap / basalt rubble stone masonry in
foundation with cement mortar 1:6 (uncoursed), bond stones at two m. apart in each course including cost of
materials, labour, curing complete as per specifications.KBS 5.1.12 (P.No. 23/I.No. 5.9)

3] CUM 2 8.9 0.8 0.45 6.41

CUM 2 14.1 0.8 0.45 10.15
CUM 2 8.9 0.6 0.6 6.41
CUM 2 14.1 0.6 0.6 10.15
33.12 1722
 PLINTH CONCRETE :KSRB 4-1.2 : Providing and laying in position plain cement concrete of mix 1:3:6
with OPC cement @ 220kgs, with 40mm and down size graded granite metal coarse aggregates @0.892cum
and fine aggregates @ 0.465cum machine mixed, machine mixed, concrete laid in layers not exceeding 15 cms.
thick, well compacted, in foundation including cost of all materials, labour, HOM of machinery, curing
complete as per specifications. Specification No. KBS 4.1, 4.2. (P.No. 12/I.No. 4.2)

4]
CUM 2 8.9 0.45 0.1 0.80
CUM 2 14.1 0.45 0.1 1.27
2.07 2581
MURUUM FILLING : KSRB 2-4 : Refilling available earth around pipe lines, cables in layers not exceeding
20cms in depth, compacting each deposited layer by ramming after watering with lead upto 50m. and lift upto 1.5
m. including cost of all labour complete as per specifications.
(P.No. 6/I.No. 2.11)
5]
CUM - 8.9 14.1 1 125.49
125.49 100
R.C.C. WORKS :KSRB 4.2.1 : Providing and laying in position reinforced cement concrete of Design mix
M25 with OPC cement @ 340kgs, with 20mm and down size graded granite metal coarse aggregates @0.70 cum
and fine aggregtes @ 0.47cum, with super plasticisers @ 3 liters confirming to is 9103-1999 reafirmed-2008 at
machine mixed, concrete laid in layers not exceeding 15 cms thick, vibrated for all works in foundation for
footings, pedastals, retaining walls, return walls, walls (any thickness) including attached pilasters,
columnspillars, posts, struts, buttresses, bed blocks, anchor blocks & plinths etc., including cost of all materials,
labour, HOM of machinery, curing, complete but excluding cost of reinforcement as per specifications.
Specification No. KBS 4.1, 4.6 (P.No. 13/I.No. 4.10)

a] Columm bed concrete CUM 16 1.2 1.2 0.2 4.61

6]
b] Column concrete CUM 16 0.22 0.6 3 6.34

c] Beam at Bottom CUM 2 8.9 0.22 0.45 1.76

CUM 2 14.1 0.22 0.45

2.79
d] Beam at Top CUM 2 8.9 0.22 0.22
0.86
CUM 2 14.1 0.22 0.22
1.36
e] Lintle CUM 2 8.9 0.22 0.1
0.39
CUM 2 14.1 0.22 0.1
0.62
f] Slab CUM 1 8.9 9.46 0.15
12.63
31.37 2839
STEEL FOR : KSRB 4.9.2 : Providing T.M.T 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,
7]
 7]
kg 31.37 X 100
1000 3.14 61000

B.B.MASONRY : KSRB 6-2.3 : Providing and constructing burnt brick masonry with approved quality of non-
modular bricks of standard size of class designation 5.0Newton per sqmm (table moulded) with cement mortar
1:6 for basement and superstructu/re including cost of materials, labour charges, scaffolding, curing complete as
per specifications. Specification No. KBS 6.2 (P.No. 27/I.No. 6.6)

8] CUM 2 8.9 0.22 2.89 11.32

CUM 2 14.1 0.22 2.89 17.93
29.25
29.25
20.04 3731
PLASTERING : KSRB15-3.7 : Providing 18mm thick cement plaster in single coat with cement mortar 1:3, to
brick masonry including rounding off corners wherever required smooth rendering, : Providing and removing
scaffolding, including cost of materials, labour, curing complete as per
specifications. (P.No. 112, I.No. 15.15 )

9] M2 2 8.9 - 2.89 51.44

M2 2 14.1 - 2.89 81.50
132.94
132.94
132.94 205
FLOORING : KSRB 14-18 : Providing and laying flooring using pavers, laid over bed of 20mm thick 1:4 cm &
jointed with neat cement slurry mixed with pigment slabs including laying POP on finished surface and cleaning
the surface, including the cost of all materials and labours etc., complete as per specifications. - using pavers
(P.No.107, I.No.14.47.1)
10]

M2 1 8.9 14.1 1 125.49

125.49 1737
COLORING : KSRB 15-14.1 : Providing and applying two coats with oil bound washable distemper of
approved brand and shade on wall surface including priming coat with distemper primer after throughly
brooming the surface free from mortar drops and other foreign matter
including preparing the surface even and sand paper smooth, cost of materials, labour, complete as
11] M2 2 8.9 - 2.89 51.44
M2 2 14.1 - 2.89 81.50
132.94
132.94 110
740717

FIRST FLOOR
 R.C.C. WORKS :KSRB 4.2.1 : Providing and laying in position reinforced cement concrete of Design mix
M25 with OPC cement @ 340kgs, with 20mm and down size graded granite metal coarse aggregates @0.70 cum
and fine aggregtes @ 0.47cum, with super plasticisers @ 3 liters confirming to is 9103-1999 reafirmed-2008 at
machine mixed, concrete laid in layers not exceeding 15 cms thick, vibrated for all works in foundation for
footings, pedastals, retaining walls, return walls, walls (any thickness) including attached pilasters,
columnspillars, posts, struts, buttresses, bed blocks, anchor blocks & plinths etc., including cost of all materials,
labour, HOM of machinery, curing, complete but excluding cost of reinforcement as per specifications.
Specification No. KBS 4.1, 4.6 (P.No. 13/I.No. 4.10)

b] Column concrete CUM 16 0.22 0.6 2.89 6.10

c] Beam at Bottom CUM 2 8.9 0.22 0.45 1.76

12] CUM 2 14.1 0.22 0.452.79

d] Beam at Top CUM 2 8.9 0.22 0.220.86
CUM 2 14.1 0.22 0.221.36
e] Lintle CUM 2 8.9 0.22 0.10.39
CUM 2 14.1 0.22 0.10.62
f] Slab CUM 1 8.9 9.46 0.1512.63
26.53 2895
STEEL FOR : KSRB 4.9.2 : Providing T.M.T 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
13] complete as per design (laps, hooks and wastage shall not be measured and paid) cost of materials,
kg 26.53X 100 2.65 61000
1000
B.B.MASONRY : KSRB 6-2.3 : Providing and constructing burnt brick masonry with approved quality of non-
modular bricks of standard size of class designation 5.0Newton per sqmm (table moulded) with cement mortar
1:6 for basement and superstructu/re including cost of materials, labour charges, scaffolding, curing complete as
per specifications. Specification No. KBS 6.2
(P.No. 27/I.No. 6.6)
CUM 6 8.9 0.22 2.89 33.95
CUM 3 14.1 0.22 2.89 26.89
14] 60.85
Deduction for
a) Door CUM 11 1 0.22 2.1 5.08
b)Window CUM 9 1 0.22 1.2 2.38
7.46
53.39 2731
DOOR : KSRB 9-7.1 : Providing and fixing in position fully panelled Teak 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.
15] (excluding cost of fixtures) Specification No. KBS
9.34(P.No. 51/I.No. 9.2)
15]

M2 1 1 - 2.1 2.10 4832

WINDOWS :KSRB 9-18.1 : Providing and fixing in position Teak wood fully panelled shutters for windows
with styles and rails of 25mm. thick, 75mm wide in two halves with panels of 20mm thick including cost of
16] materials, labour charges, HOM of machineries complete as per
specifications. (excluding cost of fixtures ) Specification No. KBS 9.34 (P.No. 54/I.No. 9.51)
M2 9 1 - 1.2 10.80 4680
PLASTERING : KSRB15-3.7 : Providing 18mm thick cement plaster in single coat with cement mortar 1:3, to
brick masonry including rounding off corners wherever required smooth rendering, : Providing and removing
scaffolding, including cost of materials, labour, curing complete as per
specifications. (P.No. 112, I.No. 15.15 )
M2 2 8.9 - 2.89 51.44
M2 2 14.1 - 2.89 81.50
132.94
Deduction for
a) Door M2 11 1 0.22 2.1 5.08
17]
 uilding Belonging to
Mahesh Revankar At.
no 23 2nd Cross

AMOUNT
er supply, sanitary lines
l not exceeding 1.5 m. in
ed soil clear from edges
ns. specification. No. KBS

14573
ete of mix 1:3:6 with OPC
@0.892cum and fine
ceeding 15 cms. thick,
ry, curing complete as per

36222
e stone masonry in
urse including cost of
)

57033
 concrete of mix 1:3:6
aggregates @0.892cum
yers not exceeding 15 cms.
machinery, curing

5342.67
s in layers not exceeding
upto 50m. and lift upto 1.5

12549
oncrete of Design mix
rse aggregates @0.70 cum
-1999 reafirmed-2008 at
ks in foundation for
ed pilasters,
ding cost of all materials,
er specifications.

89046.6545
uding straightening,
red, tying with binding

f materials,
 191330
approved quality of non-
ed) with cement mortar
lding, curing complete as

74769
ith cement mortar 1:3, to
oviding and removing

27253
d of 20mm thick 1:4 cm &
shed surface and cleaning
ations. - using pavers

217976
able distemper of
r after throughly

complete as

14623
740717
oncrete of Design mix
rse aggregates @0.70 cum
-1999 reafirmed-2008 at
ks in foundation for
ed pilasters,
ding cost of all materials,
er specifications.

76790.3961
uding straightening,
red, tying with binding

f materials,

161804
approved quality of non-
ed) with cement mortar
lding, curing complete as

145803
ters for doors, styles and
m wide as per drawing and
te as per specifications.
 10147
d shutters for windows
ick including cost of

9.51)
50544
ith cement mortar 1:3, to
oviding and removing
 b)Window M2 9 1 0.22 1.2 2.38
7.46
Net Plastering 382.52-4.55= 125.48 207
FLOORING : KSRB 14-18 : Providing and laying flooring using prepolished, water cut/gang saw 19mm thick
granite laid over bed of 20mm thick 1:4 cm & jointed with neat cement slurry mixed with pigment to mach shade
of granite slabs including laying POP on finished surface and cleaning the surface, including the cost of all
materials and labours etc., complete as per specifications. - using silver grey granite / Multy Red / Ruby Red /
Black / HassanGreen Granite of width not less
18] than 1200mm (P.No.107, I.No.14.47.1)
M2 1 8.9 14.1 1 125.49
125.49 1375
COLORING : KSRB 15-14.1 : Providing and applying two coats with oil bound washable distemper of
approved brand and shade on wall surface including priming coat with distemper primer after throughly
brooming the surface free from mortar drops and other foreign matter
including preparing the surface even and sand paper smooth, cost of materials, labour, complete as
M2 2 8.9 - 2.89 51.44
M2 2 14.1 - 2.89 81.50

19] 132.94
Deduction for
a) Door M2 11 1 0.22 2.1 5.08
b)Window M2 9 1 0.22 1.2 2.38
7.46
125.48 110
657415
SECOND FLOOR

R.C.C. WORKS :KSRB 4.2.1 : Providing and laying in position reinforced cement concrete of Design mix M25
with OPC cement @ 340kgs, with 20mm and down size graded granite metal coarse aggregates @0.70 cum and
fine aggregtes @ 0.47cum, with super plasticisers @ 3 liters confirming to is 9103-1999 reafirmed-2008 at
machine mixed, concrete laid in layers not exceeding 15 cms thick, vibrated for all works in foundation for
footings, pedastals, retaining walls, return walls, walls (any thickness) including attached pilasters,
columnspillars, posts, struts, buttresses, bed blocks, anchor blocks & plinths etc., including cost of all materials,
labour, HOM of machinery, curing, complete but excluding cost of reinforcement as per specifications.

b] Column concrete CUM 16 0.22 0.6 2.89 6.10

20]
c] Beam at Bottom CUM 2 8.9 0.22 0.45 1.76

CUM 2 14.1 0.22 0.45 2.79

d] Beam at Top CUM 2 8.9 0.22 0.22 0.86
CUM 2 14.1 0.22 0.22 1.36
e] Lintle CUM 2 8.9 0.22 0.1 0.39
CUM 2 14.1 0.22 0.1 0.62
f] Slab CUM 1 8.9 4 0.15 5.34
19.24 2957
STEEL FOR : KSRB 4.9.2 : Providing T.M.T steel reinforcement for R.C.C work including
 25975
ut/gang saw 19mm thick
th pigment to mach shade
uding the cost of all
Multy Red / Ruby Red /

172549
able distemper of
r after throughly

omplete as

13803
657415

ncrete of Design mix M25

gregates @0.70 cum and
9 reafirmed-2008 at
ks in foundation for
d pilasters,
ing cost of all materials,
er specifications.
 56881.0886
uding
 straightening, cut ting, bending hooking, placing in re position, lapping and / or welding wh
required, tying w ith binding wi and anchoring to th e adjoi ning me mbers wh erever nece
complete as per d esign (laps, h ooks and wastage sh all not measur ed and pa id) cost of
21]
kg 19.24 X 100 be 1.92 61000
1000

B.B.MASONRY : KSRB 6-2.3 : Providing and constructing burnt brick masonry with approved quality of non-
modular bricks of standard size of class designation 5.0Newton per sqmm (table moulded) with cement mortar
1:6 for basement and superstructu/re including cost of materials, labour charges, scaffolding, curing complete as
per specifications. Specification No. KBS 6.2
(P.No. 27/I.No. 6.6)
CUM 2 8.9 0.22 2.89 11.32
CUM 2 14.1 0.22 2.89 17.93
22] 29.25
Deduction for
a) Door CUM 11 1 0.22 2.1 5.08
b)Window CUM 9 1 0.22 1.2 2.38
7.46
21.79 4731
DOOR : KSRB 9-7.1 : Providing and fixing in position fully panelled Teak 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.
23] (excluding cost of fixtures) Specification No. KBS
9.34(P.No. 51/I.No. 9.2)
M2 1 1 - 2.1 2.10 5137
WINDOWS :KSRB 9-18.1 : Providing and fixing in position Teak wood fully panelled shutters for windows
with styles and rails of 25mm. thick, 75mm wide in two halves with panels of 20mm thick including cost of
24] materials, labour charges, HOM of machineries complete as per
specifications. (excluding cost of fixtures ) Specification No. KBS 9.34 (P.No. 54/I.No. 9.51)
M2 9 1 - 1.2 10.80 5321
PLASTERING : KSRB15-3.7 : Providing 18mm thick cement plaster in single coat with cement mortar 1:3, to
brick masonry including rounding off corners wherever required smooth rendering, : Providing and removing
scaffolding, including cost of materials, labour, curing complete as per
specifications. (P.No. 112, I.No. 15.15 )
M2 2 8.9 - 2.89 51.44
M2 2 14.1 - 2.89 81.50

25] 132.94
Deduction for
a) Door M2 11 1 0.22 2.1 5.08
b)Window M2 9 1 0.22 1.2 2.38
7.46
125.48 207
FLOORING : KSRB 14-18 : Providing and laying flooring using prepolished, water cut/gang saw 19mm thick
granite laid over bed of 20mm thick 1:4 cm & jointed with neat cement slurry mixed with pigment to mach shade
of granite slabs including laying POP on finished surface and cleaning the surface, including the cost of all
materials and labours etc., complete as per specifications. -
,
 erever ssary
materials,

117340
proved quality of non-
with cement mortar
ng, curing complete as

103083
s for doors, styles and
de as per drawing and
s per specifications.

10788
hutters for windows
including cost of

51)
57467
cement mortar 1:3, to
ding and removing

25975
gang saw 19mm thick
pigment to mach shade
ng the cost of all
26] using silver grey grani te / Multy Red / Ru by Red / B lack / Ha ssanGr een Granit e of width
than 1200mm (P.No.1 07, I.No.14 .47.1) 8.9 14.1 1 125.49
M2 1

125.49 1057
COLORING : KSRB 15-14.1 : Providing and applying two coats with oil bound washable distemper of
approved brand and shade on wall surface including priming coat with distemper primer after throughly
brooming the surface free from mortar drops and other foreign matter
including preparing the surface even and sand paper smooth, cost of materials, labour, complete as
M2 2 8.9 - 2.89 51.44
M2 2 14.1 - 2.89 81.50

27] 132.94
Deduction for
a) Door M2 11 1 0.22 2.1 5.08
b)Window M2 9 1 0.22 1.2 2.38
7.46
125.48 110
517979

TOTAL

17] L.S.P. FOR:

TOTAL

RS: 38,32,222.00/-
(In Words Rs: Thirty Eight Lakh Thirty Two Thousand Two Hundread Only)

Place : Belagavi Signature

Date : 5/2/2023
 not less

132643
e distemper of
fter throughly

mplete as

13803
517979

3832222

3832222