S.V. Chalapathi.
Mob : 9448166217
B.E(Civil). 9481562772
YOUNG INDIA BUILDERS AND PLANNERS
(Engineers, Architects & Approved Valuers)
Door. No: 25, Kunchitigara Sangha, Ranganatha College Complex,
R.T. Road, SIRA-572137, TUMKUR Dt. TUDA Reg. No: 22/2005/06
NAME OF WORK : Detailed estimation for Proposed Construction of
“Shree Veeranjaneya Swmy Temple” at Gujjanadu(v), Pavagada(Tq),
Tumkur(D).
Managed By : __________________________________________________________
Sl. Description No. Length Bread Depth Qty. Rate Amount
No th (@cmt) (Rs.)
1 2 3 4 5 6 7 8 9
1 ‘KSRB 2-2.2 : Earth work
excavation for foundation of
buildings, water supply, sanitry
lines and electrical conduits either
in pits or in trenches 1.5m and
above in width, in hard soil not
exceeding 1.5m. in depth including
dressing the bottom and sides of
gits and trenches, stacking the
excavated soil clear from edges of
excavation with lead upto50m. 1 176 90 2 31,680
after breaking of clods complete cft
1 250 3 6
as per specifications.
Specification. No.KBS 2.1(b)/2.3.5 1 532 2’6” 3 4,500.cft
(P .No: 5 Item No: 2.4) 1 20’ 10’ 10’
3990.cft
1 25’ 12’ 6’
Plot
area cleaning; 2000.cft 245/- 3,04,865.00
1800.cft
43,970.cf
t
Temple;
Or
1244.35
cmt
Compound
Sump
Rajagopura
2 KSRB4-1.1: Providing and
laying in position plain cement
concrete of nominal mix1;4;8 M
7.5 With OPC cement @ 180
kgs, with 40mm and down size
graded granite metal course
aggregates @ .85 cum and
fine aggregates @ 0.57 cum
machine mixed, machine
mixed, concrete laid in layers
not exceeding 15 cms thick
well compacted in foundation
and plinth, including cost of
250 3 9” 563.cft
materials, labour HOM of ” 735.cft
20’ 2’6” 9” 997.5.cft
machinery, curing, complete as
per specifications. 25’ 10’ 9” 150.cft
Specification no No. KBS 4.1, 12’ 9” 225.cft
4,2 (P:12 INo.4.3.PW,p & IWTD
SR 2014-15) 1935.5
cft
1 0r 3,39,181.00
1 75.57.cm
1 t
Temple;
1
Temple hall.
1
Compound 4,488/-
Sump
Rajagopura
3 KSRB 5-1.1: Providing and
Constructing granite/ trape / Basalt
RUBBLE STONE MASONRY in
foundation with Mud morter
(uncoursed), bond stones at two
m. apart in each course including
cost of materials, labour, curing
complete as per specifications.
KBS. 51.12 p.no.23 I no : 5.1 250 2’6” 5’6” 3437.5
PW,p & IWTD SR 2014-15)
532 2’0” 2’6” 2660
25’ 12’ 5’6” 1650.
1 7747.5
cft @1474/- 3,23,174.00
Temple; 1 Or
219.25
1 cmt
Compound
Rajagopura
4 KSRB 5-2.2 : Providing and
constructing granite /trap/ basalt size
stone masonry in foundation with
cement mortar 1:8 , stone hammered
dressed in courses not less than
20cms high, bond stones at two m.
apart in each course including cost of
materials, labour, curing complete as
per specifications. No KBS 5.1.13
(P:23 I.No5.5.PWD & IWTD SR 2014-
15)
1 250 2’0” 4’ 2000
Temple; 1 532 2’0” 2’ 2128
1 75’ 2’6” 2’ 375
1 6’ 6’ 3’ 108
Compound 4611.cft 4,44,454.00
Or;130.4 3406/-
9.cmt
Rajagopura
Dhwaja stamba peeta
5 KSRB 2-3: Filling available excavated
earth (including rock) insides of
foundation up to plinth in layer not
exceeding 20cm in depth, compacting
each deposited layer by ramming
after watering with lead up to 50m
and lift up to 1.5, including cost of all
labour, complete as per
specifications. Specification No. KBS
2.9 1
(P:6 I.No.2.10 PW,D & IWTD SR L.S. 50,000.00
2014-15).
6 KSRB 4-1.7: Providing and laying in
position plain stone slab With
rounded out side edge as a plinth
slab.
Temple; 1 250 2’0” 500.sft
1 532 2’0” 1064.sft
1 75’ 2’6” 187.sft
Compound 1 6’ 6’ 36 sft
1787.sft 450/sft 8,04,150.00
Rajagopura
Dhwaja stamba peeta
7 KSRB 5-2.2 : Providing and
constructing granite /trap/ basalt size
stone masonry in foundation with
cement mortar 1:8 , stone hammered
dressed in courses not less than
20cms high, bond stones at two m.
apart in each course including cost of
materials, labour, curing complete as
per specifications. No KBS 5.1.13
(P:23 I.No5.5.PWD & IWTD SR 2014-
15)
COMPOUND Wall 1 532 1’6” 7’ 5586.Cft
Or
Deductions 158.cmt
3406/-
MUKHADWARA 1 23’ 1’6” 7” 241.5.cft
Or
6.83.cmt 5,14,850.0
Nett. Quantity
=158 -6.83 =151.16 cmt Cmt
8 REQUIRED STONE MATERIALS
FOR TEMPLE&RAJAGOPURA.
*GARBHA GUDI 63’ 1’6” 10’ 945.Cft
1
63’ 2’ 3’ 378.cft
1
*NAVARANGA. 7’ 7’ 6” 98
2
6’ 6’ 6“ 72
2
5’ 5’ 6” 50
2
6’ 6’ 6” 36 Cft
1
*DOOR SET 6’ 1’6” 1’ 108.Cft.
12
*PRANGANA WALL 132’ 2’6” 3’ 990.Cft
1
132’ 1’6” 10'0’ 1980.cft.
1
8’
*PILLARS. 1’6” 1’6” 324.Cft
18
1’6”
*BODIGE. 3’ 3’ 243.Cft.
18
12’
*BEAMS. 1’6” 1’ 540.cft
30
20’
*DHWAJA STAMBA. 2’ 2’ 80.cft
1
6”
*ROOF SLAB. 9’ 2’ 648.cft
72
1’
*TOP CORNICE 132’ 1’ 132.Cft
1
1
*RAJAGOPURA. 14’
Door set. 2’ 2’ 448.cft
8
Pillars. 12’
WALL 2’ 2’ 348.cft
8
Roof slab 316.cft
112.2/cft
8,68,000.00
7736.cft.
LABOUR COST 224.4/Cf
t. 17,36,000.00
THREE LINE DRESSED 112.2/C 8,68,000.00
FT
9 KSRB 4-2.8 : Providing and laying
in position reinforced cement
concrete of design mix M20 with
OPC cement @ 320 kgs with
20mm and down size graded
granite metal, coarse aggrigates
@ 0.69 cum & fine agrrigates @
0.46cum, with superplastisiser @
3lts conforming to IS9103-1999
Reaffirmed-2008, `machine mixed,
Concrete laid in layers not
exceeding 15cms. thick, vibrated
for works in ground floor level for
roof slabs, staircase, lintels, and
beams retaining walls, return
walls, walls (any
thickness)including attached
plasters, columns pillars,
2 L.S L.S. 10,00,000.00
posts,structs, buttresses, string or
lacing courses, parapets, coping, 10,00,000.00
bed blocks, anchor blocks, , ,
1 L.S 1,00,000.00
including cost of materials, labour,
HOM of machinery, curing,
complete as per specifications.
Specification No. KBS
4.1,4.6(Page No.13 item No.4.13).
GOPURA
UNDER GROUND WATER TANK.
10 KSRB 15-10.1: Flooring with 25mm to
20mm thick POlLSHEDgranite slabs
using cement mortar 1:6, 25mm thick
over existing cement concrete bed or
top roof laid line to and level and
jointed with cement slurry mixed with
pigment to match the slab including
cost of materials labour, curing,
polishing complete as per
specifications. Specification (P:100
I.No.14.16 PW,D & IWTD SR 2014-
15)
G.F
TEMPLE HALL 1 1,000.Sft 500/sft 5,00,000.00
11 KSRB 15-10.1: Flooring with 25mm to
40mm thick rough granite slabs using
cement mortar 1:6, 25mm thick over
existing cement concrete bed or top
roof laid line to and level and jointed
with cement slurry mixed with
pigment to match the slab including
cost of materials labour, curing,
polishing complete as per
specifications. Specification (P:100
I.No.14.16 PW,D & IWTD SR 2014-
15)
G.F
1
For open place. Surrounding temple. 3,000.sft. @250/sft. 7,50,000.00
.
12 KSRB 15-14.1 : Providing and
applying two coats with oil bound
washable distemper of approved
brands, and shade on wall
surface including priming coat with
distemper primer after thoroughly
broorning the surface free from
mortar drops and other foreign
L.S 5,00,000.00
matter including preparing the
surface even and sand paper
smooth, cost of materials, labour,
complete as per
specifications.(P:113 I.No 15.49)
:
13 KSRB 9-6.2 : Providing and fixing in
position fully paneled TEAK wood
shutters for doors, styles and rails of
40mm. 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 KSRB 9-
7.3:-DO—HONNE WOOD.
(P:51I.No.9.18 PW,p & IWTD SR
2014-15)
D 3 3’ 6’ 54.sft
D1 2 5’ 14’ 140’sft
W 2 8’ 5’ 80.sft 35,000/- 8,91 ,800.00
274 sft
Or
25.48
smt
14 Providing and fixing Stainless
steel railing with hand rail 50mm
dia 16 guage hallow pipe welded
to vertical hallow 50 mm dia pipe
of 16 guage . Stainless steel
vertical pipe spaced at 1.20 m
regular intervals, and 5 no’s of
20mm dia,stainless steel hollow
horizontal pipe are welded to
vertical 50mm dia hollow pipe.
The entire assembly is fixed to
staire case concrete by using 2 6032/-
expansion bolts by drilling
concrete etc,. complete including 270 sft
Or
cost of materials, labour, HOM of 45’ 3’ 25.11 1,51,463.00
machineries and electrical charges smt
etc. complete as specifications
(p.no. 43 . I. no: 7.38)
RAILINGS
15 KSRB 14-17,1: Providing skirting,
dadoing, rises of steps with white
glazed tiles 6mm thick on 10 mm
thick cement plaster 1:3 and jointed
with wite cement slurry over existing
rough plaster surface using glazed
tiles of approved make and size
including cost of materials labour,
provide & fixing Both rooms and w/c
complete as per specifications.
Specification No KBS 14,16,14,17
( P:103 I.No.14.40 PW,p & IWTD SR
2014-15)
2,00,000.00
16 KSRB 9-5.4.1 : Providing lime surki
sand mortar of mix 1:1:2 ( 1 lime
putty: 1 surki:1 sand:1 ) including
cost of all materials, labour,charges,
HOM of machinery complete as per 750. cft
specifications. Specification ( P:2 1 Or
I.No.1.16 PW,p & IWTD SR 2014-15) 21.22cmt 2498.00 53,020.00
17 Labour Cost of Architectural works L.S 5,00,000.00
18 Providing Garbha Gudi Gopura and L.S 15,00,000.00
parapet architectural design (material
and Labour Cost)
TOTAL 1,33,98,957.00
18 Electrification –5% 1,33,989.57
19 Sanitation - 1% 1,33,989.57
20 Water supply 5% 1,33,989.57
21 Miscellaneous and round off 1,99,074.29
TOTAL; 1,40,00,000.00
(RS ; ONE CRORE FORTY LAKHS ONLY)
CERTIFICATE
This is to certify that the above estimate is prepared as the site condition with
Economically the rates are as per the present S.R. P W P & I W T D Bangalore Circle.
