Page 1

DETAILED ESTIMATE
S.
DESCRIPTION No L B D Qty Unit Rate Amount
No
KSRB 2-2.1 : 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
1 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.

Columns 6 1.50 1.50 1.80 24.30

Outer Lw 2 15.00 0.60 0.60 10.80
Sw 4 5.00 0.60 0.60 7.20
42.30 Cum 299.00 12647.70
KSRB 2.8 : Providing and Filling in foundation with granite /
trap broken metal 100mm. and down size, with approved sand
including hand packing, ramming, watering, including cost of
2 all materials and labour with all lead and lift. complete as per
specifications. specification. No. KBS

Colmns 6 1.50 1.50 0.10 1.35

Outer Lw 2 15.00 0.60 0.10 1.80
Sw 4 5.00 0.60 0.10 1.20
4.35 Cum 2143.00 9322.05
KSRB 5.1-2 : Providing and constructing granite / trap / basalt
rubble stone masonry in foundation with cement mortar 1:8
3 (uncoursed), bond stones at two m. apart in each course
including cost of materials, labour, curing complete as per
specifications.KBS 5.1.12
2 15.00 0.90 0.60 16.20
4 5.00 0.90 0.60 10.80
2 15.00 0.75 0.45 10.13
4 5.00 0.75 0.45 6.75
2 15.00 0.65 0.45 8.78
4 5.00 0.65 0.45 5.85
2 15.00 0.55 0.45 7.43
4 5.00 0.55 0.45 4.95
70.88 Cum 3582.00 253874.25

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
course 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 (26/5.9)
2 15.00 0.45 0.45 6.08
4 5.00 0.45 0.45 4.05
Net Qty = 10.13 Cum 6701.10 67848.64
 Page 2
KSRB 4-1.3 Providing and laying in position lain cement
concrete of mix M7.5 with OPC cement @ 180kgs, with 40mm
and down size graded granite metal coarse aggregates @
0.85cum and fine aggregtes @ 0.57 cum machine mixed,
machine mixed, concrete laid in layers not exceeding 15 cms.
4 thick, well compacted, in foudation and plinth, including cost
of all materials, labour, HOM of machinery, curing complete
as per Specifications. No. KBS 4.1,42

Columns 6 1.50 1.50 0.10 1.35

Flooring Area 1 15.00 5.00 0.10 7.50
8.85 Cum 5439.00 48135.15
KSRRB M300- Construction of Embankment with Material
Gravel/ Murrum. KSRRB M300-53. Construction of
embankment with approved material Gravel/Murrum with all
lifts and leads, transporting to site, spreading, grading to
required slope and compacting to meet requirement Table 300-
5 2 complete as per specifications.(Including cost of gravel /
murrum, watering charges & compaction by vibratory roller to
95% of proctors density) MORTH Specification

Flooring Area 1 15.00 5.00 0.80 60.00

60.00 Cum 469.00 28140.00
KSRB 4.2.2 : 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
aggregates @0.69cum and fine aggregtes @ 0.460 cum, with
super plasticisers @ 3 liters confirming to IS 9103-1999
reafirmed-2008, machine mixed, concrete laid in layers not
exceeding 15 cms thick, vibrated for all works in foundation
6 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

Columns Footings 6 1.35 1.35 0.30 3.28

Columns 6 0.23 0.30 4.000 1.66
Plinth Beam Outer Lw 2 15.00 0.23 0.38 2.62
Sw 4 5.00 0.23 0.38 1.75
Lintels 2 15.00 0.23 0.10 0.69
4 5.00 0.23 0.10 0.46
Roof Beam Lw 2 15.00 0.23 0.38 2.62
4 5.00 0.23 0.38 1.75
Staircase Steps 20 0.0188 0.38
Landing Beam 1 1.90 0.23 0.23 0.10
For First Floor
Columns 6 0.23 0.30 4.000 1.66
Lintels 2 15.00 0.23 0.10 0.69
4 5.00 0.23 0.10 0.46
Roof Beam Lw 2 15.00 0.23 0.38 2.62
Sw 2 5.00 0.23 0.38 0.87
Staircase Steps 20 0.0188 0.38
 Page 3

21.98 Cum 6051.00 132994.99

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
aggregates @0.69cum and fine aggregates @ 0.46cum, with
superplastisiser @3lts confirming to IS9103-1999 Reaffirmed-
2008, machine mixed, concrete laid in layers not exceeding 15
cms thick, vibrated for all works in ground floor level for roof
slabs, staircase, lintels, and beams retaining walls, return walls,
walls (any thickness) including attached pilasters, columns,
7 pillars, posts, struts, buttresses, string or lacing courses,
parapets, coping, bed blocks, anchor blocks, plain window
cills, fillets etc., including cost of all materials, labour, HOM
of machinery, curing, complete but excluding cost of
reinforcement as per specifications. Specification No. KBS 4.1,
4.6

Ground Floor Slab 1 15.00 5.00 0.150 11.25

Staircase waist slab 2 2.40 3.45 0.10 1.66
First Floor Slab 1 15.00 5.00 0.150 11.25
24.16 Cum 6284.00 151796.30
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
8 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. Specification

Footings 45kgs/Cum 1 3.28 45.00 147.62

Columns Beams 110 Kgs/Cum 1 18.70 110.00 2056.84
Slab 80Kgs/cum 1 24.16 80.00 1932.48
4136.94 Kgs 75.68 313083.51
KSRB 4-6.4 : Providing and removing centering, shuttering,
strutting, propping etc., and removal of form work for vertical
surface such as walls at any thickness, including attached
9 pilasters, buttresses, plinth cills and string courses cost of all
materials, labour complete as per specifications. Specification

Columns Footings 6 5.40 0.30 9.72

Columns 6 1.06 4.000 25.44
Plinth Beam 2 15.00 0.40 12.00
Sw 2X4 5.00 0.40 16.00
Lintels 2 15.00 0.40 12.00
2X4 5.00 0.40 16.00
Roof Beam Lw 2 15.00 0.99 29.70
1 5.00 0.99 4.95
Staircase waist slab 2 2.40 3.45 16.56
2 11.70 0.125 2.93
Ground Floor Slab 1 15.00 2.00 30.00
1 34.00 0.125 4.25
179.55 Sqm 258.00 46322.61
 Page 4
KSRB 4-6.2 : Providing and removing centering, shuttering,
strutting, propping etc., and removal of form work for
suspended floors, landings, balconies and likes, thickness upto
10 200 mm including cost of all materials, labour complete as per
specificaitons for heights more than 3.50m from ground level.
Specification No. KBS 4.6.2 0 to 6 mts

Lintels 2 15.00 0.43 12.90

4 5.00 0.43 8.60
Roof Beam Lw 2 15.00 0.99 29.70
Sw 2 5.00 0.99 9.90
Staircase waist slab 2 2.40 3.45 16.56
First Floor Slab 1 15.00 5.00 75.00
1 34.00 0.125 4.25
156.91 Sqm 580.00 91007.80
KSRB15-3.8 : Providing 18mm thick cement plaster in single
coat with cement mortar 1:4 to brick masonry including
rounding off corners wherever required smooth rendering, :
12 Providing and removing scaffolding, including cost of
materials, labour, curing complete as per specifications.

External Plastering
Ground Floor
Lw 4 15.00 4.00 240.00
Sw 8 5.00 4.00 160.00
First Floor
Lw 2 15.00 4.00 120.00
Sw 8 5.00 4.00 160.00
Internal Plastering
Ground Floor
Lw 4 15.00 4.00 240.00
Sw 8 5.00 4.00 160.00
First Floor
Lw 2 15.00 4.00 120.00
Sw 8 5.00 4.00 160.00
Deductions 1360.00
RS 3 4.00 4.00 48.00
11 1.80 2.10 41.58
89.58
1270.42 Sqm 264.00 335390.88
KSRB 15-15.1 : Providing and applying painting in two coats
with plastic emulsion paint of approved brand on wall surface
to give an even approved shade after thoroughly brushing the
13 surface, free from mortar drops and other foreign matter
including preparing the surface even and sand paper smooth,
cost of materials, labour, complete as per specifications.

Qty Same as Internal Plastering 1270.42

Ceiling 2 15.00 5.00 150.00
1420.42 Sqm 90.00 127837.80
 Page 5
KSRB 8.7-1 :Providing and fixing in position 10mm thick
plaster of paris ( Gypsum anhydrous ) for ceiling flat surface
upto a height of 5 m above floor level over aluminium 25mm /
15 6mm with 10mm gap in between and reinforced with rabbit
wire mesh fixed to metal frames including cost of materials,
labour, curing complete as per specifications.

Ground Floor & First floor

12 4.50 5.00 270.00
270.00 Sqm 1327.00 358290.00
KSRB 5-14: Providing and constructing Load bearing wall
with solid concrete blocks having block density not less than
1800kg/m3 having a minimum average compressive strength
of 4.00N/mm2 conforming to IS 2185(Part 1):2005 and
constructed with CM1:4 as per IS 2572:2005 ubckydubg cost
16 of all materials labour charges scaffolding curing hire charges
of machineries etc complete as per specification KBS No 5.4
5.26.2 -do-wiht solid concrete blocks of size
400x150x200mmand

GF 2 15.00 4.00 120.00

4 5.00 4.00 80.00
FF 2 15.00 4.00 120.00
4 5.00 4.00 80.00
400.00
RS 3 3.00 2.40 21.60
W1 11 1.80 2.10 41.58
63.18
336.82 Sqm 977.90 329376.28
Fabricating, supplying & erecting M.S. angular Truss of span
upto 10m. The bottom & top member is provided with
50x50x6mm double equal angles, welded back to back and in
between top & bottom line, in areas of mid section is provided
with 50x50x6mm equal single angle for vertical and inclined
members and at supporting ends 40x40x5mm single angle is
provided. All the members are welded together with 6mm
gusset plate as per Drawing No.CBS/
SD/K-Mantap/9/MND/97. The entire truss is anchored in RCC
column by using 4 Nos. of M.S. anchor bolts at each support,
17 with 10mm thick base plate and shoe plate.The work includes
cutting, straightening, placing in position of M.S angle and
wleding wherever necessary, and applying one coat of red
oxide primer coat to all the members including cost of all
materials, labour charges, & hire charges of machineries for
cutting, welding, grinding & erection equipments, etc.,
complete as per specification.

1200.00 Kgs 144.48 173376.00

 Page 6
PROVIDING TRAPEZOIDAL PROFILED SHEET Providing
and installing of pre painted Galvolume iron Trapezoidal
profiled sheet of approved make 1060 mm width (1000 mm
cover width), 28-30 mm crest height with crest distance of 200
mm c/c with 2 ribs at the centre for stiffening. The total coated
thickness (TCT) of the sheet will be 0.47 mm +/- 0.02 mm
18 tolerance Zinc-Alu Alloy coating AZ150 gsm as per ASTM
1397/A755-550 mpa steel grade, 5-7 microns epoxy primer on
both side of the sheet and polyester top coat 20-22 microns
using self drilling/self tapping screws of 25 mm length, to be
fixed over the existing purlins, rafters, channels and trusses.

1 20.00 6.00 120.00

120.00 sqm 722.40 86688.00
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
22 all materials and labours etc., complete as per specifications. -
using silver grey granite / Multy Red / Ruby Red / Black /
HassanGreen Granite of width not less than 1200mm

3 4.50 5.00 67.50

1 15.00 5.00 75.00
142.50 Sqm 2743.00 390877.50

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 arrangements 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 & pull
22 operations complete including pulling hooks, 4Nos. handles
with all fittings and accessories, painted with a coat of red lead
paint (without top cover) cost of materials, labour, HOM of
machinery complete as per specifications. Shutter size 3mx2.8
m. Specification No. KBS 7.10 / 7.12

3 3.00 2.40 21.60

21.60 Sqm 2735.00 59076.00
 Page 7
KSRB 7.11 : Providing and fixing in position aluminium
windows and ventilators as per approved drawings with sliding
shutters using three track window frame of size 92x31.75mm
bottom section 1.3mm thick, weight 1.07kg/m; sides and top
sections 1.3 mm, thick, weight 0.933 kg/m.shutter frame
section comprising top and bottom section of size
40mmx18mm, wall thickness 1.25mm. weight 0.417 kg./m.
shutter side outer 40mmx18mm. wall thickness 1.25mm.
weight 0.417 kg/m, shutter interlock section 40mmx26.7mm
wall thickness 1.1 mm. thick, weight 0.469 kg/m, the shutters
mounted on nylon rollers with approved quality of fixtures
such as aluminium handles tower bolts etc.; providing and
fixing 5.5mm. thick plain glass for shutters fitted with rubber
beading all aluminium sections including cutting to required
length, joints mitred subdividing the frame tenonned and
rivetted, in the assembled frame, stiffened with end clips for
corners, angles etc., and fixed to the walls, lintels, floor
beams/cills as the case may be, with necessary steel screws,
raul plugs or teak wood gatties including cutting masonry or
concrete and making good the original surface using cement
mortar.
using aluminium section anodized to 12 - 15 microns.

11 1.80 2.10 41.58

41.58 Sqm 4543.00 188897.94

Compound Wall
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
24 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

For Columns 6 1.50 1.50 1.50 20.25

1 15.00 0.30 0.45 2.03
22.28 cum 299.00 6660.23
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 aggregates
@0.85cum and fine aggregates @ 0.57cum machine mixed,
machine mixed, concrete laid in layers not exceeding 15 cms.
25 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

6 1.35 1.35 0.10 1.09

1.09 cum 5439.00 5947.55
KSRB 5.1-3 : Providing and constructing granite / trap / basalt
rubble stone masonry in foundation with cement mortar 1:6
26 (uncoursed), bond stones at two m. apart in each course
including cost of materials, labour, curing complete as per
specifications.KBS 5.1.12

1 15.00 0.30 0.45 2.03 cum 3582.00 7253.55

 Page 8
KSRB 4.2.2 : 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
aggregates @0.69cum and fine aggregtes @ 0.460 cum, with
super plasticisers @ 3 liters confirming to IS 9103-1999
reafirmed-2008, machine mixed, concrete laid in layers not
exceeding 15 cms thick, vibrated for all works in foundation
27 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 I.no. 4.11

Columns Footings 6 1.35 1.35 0.30 3.28

Columns 6 0.23 0.23 2.90 0.92
Ground Beam 1 15.00 0.23 0.30 1.04
5.24 Cum 6051.00 31682.79
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
28 (laps, hooks and wastage shall not be measured and paid) cost
of materials, labour, HOM of machinery complete as per
specifications. Specification It/no.4.46.2

Footings 45kgs/Cum 1 3.28 45.00 147.62

Columns Beams 100 Kgs/Cum 1 1.96 100.00 195.55
343.17 Kgs 72.68 24941.49
KSRB 4-6.4 : Providing and removing centering, shuttering,
strutting, propping etc., and removal of form work for vertical
surface such as walls at any thickness, including attached
29 pilasters, buttresses, plinth cills and string courses cost of all
materials, labour complete as per specifications. Specification
it/no.4.34

Columns Footings 6 5.40 0.30 9.72

Columns 6 0.92 2.90 16.01
Plinth Beam Outer 2 15.00 0.60 18.00
43.73 Sqm 358.00 15654.62
KSRB 6-1.3 : Providing and constructing burnt brick masonry
for basement and superstructure with approved quality of non-
modular bricks of standard size of class designation 3.5Newton
30 per sqmm with cement mortar1:6 including cost of materials,
labour charges, scaffolding, curing complete as per
specifications. Specification No. KBS 6.2

1 15.00 0.23 2.10 7.25 cum 6098.00 44180.01

KSRB15-3.9 :Providing 18mm thick cement plaster in single
coat with cement mortar 1:6, to brick masonry including
rounding off corners wherever required smooth rendering, :
31 Providing and removing scaffolding, including cost of
materials, labour, curing complete as per specifications.

2 15.00 1.80 54.00 sqm 264.00 14256.00

 Page 9

SUB TOTAL 3355559.64

GST 12% 604000.73
1 1.00 L/S 500000.00 500000.00
1 1.00 L/S 400000.00 400000.00
Total 4859560.37
Electrical 10 % 335555.96
Water Supply 10 % 335555.96
5530672.30
 Page 10

3603.6

75676
75.676

8
 Page 11

4
 Page 12

130
2735
 Page 13

216

12.191