DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION PLAN OF CATTLE REARING SHED, IN Sy. No..............................

SRI LAKSHMI VENKATARAMANA GOSHALA

#2-164/B, NELLIKARU VILLAGE, VIA MOODABIDRI,
MANGALORE TALUK, DAKSHINA KANNADA DIST.
KARNATAKA
BELONGS TO: SRI LAKSHMI VENKATARAMANA GOSHALA

TOTAL COST OF THE BUILDING =15.00 LAKHS

GROUND FLOOR
Sl.no. DETAILS OF WORKS NO L B D QTY UNIT RATE/Rs. AMOUNT/Rs.
KSRB 2-2.1: Earth excavation for foundation of
buildings,culverts,water supply,sanitary lines and
electrical conduits either in pits or in trenches 1.5m and
above in width, in hard soil not exceeding 1.5m in depth
including dressing the bottom and sides of pits and
trenches, stackling the excavated soil clear from edges of
1 excavation with the lead upto 50m after breaking of clods
complete as per specifications S.No. KBS.2.1(a)/2.3.5 Page
no.5, Item No. 2.3 in hard soil (Page.126/Item No. 19.2)

Total Length
9" Thick 1.00 583.06 2.00 5.50 6413.66
Net Quantity 6413.66 Cft 6.00
Add A.W @ 5% 0.30
6.30 40,406.06
KSRB 4-1.1: Providing and laying in position plain Cement
concrete of mix 1:4:8 using 40mm and down size graded
granite metal machine mixed, concrete laid in layers not
exceeding 15cms. Thick, well compacted, in foundation
and plinth, including cost of all materials, labour, HOM of
2 machinery, curing complete as per specifications S.No.
KBS 4-1.3 Page No.12, Item. No. 4.3,

Total Length
9" thick 1.00 583.06 2.00 0.15 174.92
Flooring 1.00 91.53 200.00 0.15 2745.90
Net Quantity 2920.82 Cft 80.00
Add A.W @ 5% 4.00
84.00 245,348.71

KSRB 5.2-3 Providing and constructing granite Size Stone

Masonry, hammer dressed in courses in CM 1:6 for
3 foundation not less than 20cms high with bond stone at
every 2mts apart including dressing, curing etc., complete
as per S.No. KBS 5.1.13 Page No.22, Item. No 5.3,

Foundation
9" thick 1.00 582.06 1.75 1.50 1527.91
1.00 581.06 1.50 1.25 1089.49
1.00 581.06 1.50 1.25 1089.49
Net Quantity 3706.88 Cft 73.00
Add A.W @ 5% 3.65
76.65 284,132.54

KSRB 4-1.5: Providing and laying in position Reinforced

cement concrete of nominal mix 1:1.5:3 using 20mm and
down size graded granite metal, machine mixed, concrete
4 laid in layers not excluding 15cms. Thick well compacted,
in foundation Plint and cills, including cost of all materials,
labour, HOM of machinery, curing complete as per
specifications

For Plinth
1.00 581.06 0.75 1.00 435.79
Net Quantity 435.79 Cft 150.00
Add A.W @ 5% 7.50
157.50 68,637.71
 KSRB 2.3: Filling available excavated earth (Excluding
rock) in sides of foundations upto plinth in layers not
5 exceeding 20cms. In depth, compacting each deposoted
layer by ramming after watering with a lead upto 50m
and lift upto 1.5m including cost of all labour complete as
per specifications. No. KBS 2.9 Page No.6, Item. No. 2.10,

1.00 200.00 91.53 3.00

Net Quantity 54918.00 Cft 2.00
Add A.W @ 5% 0.10
2.10 115,327.80
6 Providing and fixing Tiling stone for flooring including
labour and cost of materials
1.00 200.00 91.53 18306.00
Net Quantity Sft 13.00
Add A.W @ 5% 0.65
13.65 249,876.90

KSRB 6-3.2: Providing and constructing burnt brick

masonary with approved quality of non-modular bricks of
standard size of class designation 75 with cement mortar
7 1:6 for basement and superstructure (Machine moulded
Wirecut bricks) with cost of materials, labour charges,
scaffolding, curing complete as per specification.
Specification No. KBS 6.2 (Page.31/Item No. 6.9)

(B.B.M 1:6)
9" thick 1.00 581.06 0.75 3.00 1307.38
4.5mm thick 1.00 200.00 0.38 2.00 150.00
1457.38 Cft
Deduction for Openings
D 2.00 5.00 0.23 7.00 16.10
TOTAL 16.10
Net Quantity 1441.28 Cft 100.00
Add A.W @ 5% 5.00
105.00 151,334.93
KSRB 15-3.2 Providing 12 mm thick cement plaster in
single coat with cement mortar 1:4, to brick masonry
8 including rounding off corners wherever required smooth
rendering , Providing and removing scaffolding, including
cost of materials, labour, curing complete as per
specifications.

Plastering to Inside Walls CM 1:4

1.00 583.06 5.00 2915.30 Sft
Deduction for Doors & Openings 16.10
Net Quantity 2899.20 Sft 14.00
Add A.W @ 5% 0.70
14.70 42,618.24

KSRB 15-3.6 Providing 15 mm thick cement plaster in

single coat with cement mortar 1:6, to brick masonry
including rounding off corners wherever required smooth
9 rendering , Providing and removing scaffolding, including
cost of materials, labour, curing complete as per
specifications. Specification. No. KBS Page No. 9, Item.
No.15.14,

Plastering to Outside Walls 1:6CM 1.00 583.06 6.00 3498.36

Deduction for Doors & Openings 16.10

Net Quantity 3482.26 Sft 13.00
Add A.W @ 5% 0.65
13.65 47,532.85

Civil Works 1,245,215.74

 KSRB 15-15.1: Providing and applying painting in two
coats with plastic emilsion paint of approved brandon
wall surface to give an even approved shade after
10 throughly brushing the surface, free from motor drops
and other foreign matter including preparing the surface
even and sand paper smooth, cost of materials, labour,
complete as per specifications(Page. 124/Item 15.51)

AS PER INSIDE PLASTERING QTY

Net Quantity 733.90 Sft 4.00
Add A.W @ 5% 0.20
4.20 3,082.38

Providing and finishing external walls in two coats over

one coat of primer with antifungal paint of approved
brand and shade to give an even shade after thoroughly
11 brooming the surface to remove all dirt and loose
powderd materials, free from motar drops and other
foreign matter, cost of materials, labour, complete as per
specifications. (Page.133/Item No. 15.104)

AS PER OUTSIDE PLASTERING QTY

Net Quantity 883.90 Sft 3.50
Add A.W @ 5% 0.18
3.68 3,248.33

Providing and fixing M.S Iron sheet 0.5mm thick to the

required shape and size including fixing accessories with
hooks J bolt, Washer bitumen washers etc. complete
12 including cost and conveyance of all materials, labour for
all items of work, hire charges of machinery and all the
other incidental charges with all lead and lift, loading and
unloading charges etc., complete as per specification and
directions of the Engineer-in-Charge of the work

Total Roof area 1.00 54.00 29.00 1566.00 Sft 90.00

Add A.W @ 5% 4.50
94.50 147,987.00

Providing and fixing MS Grill work of 12.5mm thick thick

to the required shape and size including fixing accessories
with hooks J bolt, Washer bitumen washers etc. complete
13 including cost and conveyance of all materials, labour for
all items of work, hire charges of machinery and all the
other incidental charges with all lead and lift, loading and
unloading charges etc., complete as per specification and
directions of the Engineer-in-Charge of the work

Total Roof area 2.00 4.00 7.00 56.00 Sft

75.00
Add A.W @ 5% 3.75
78.75 4,410.00

Providing and fixing MS Doors to the required shape and

size including fixing accessories with hooks J bolt, Washer
bitumen washers etc. complete including cost and
14 conveyance of all materials, labour for all items of work,
hire charges of machinery and all the other incidental
charges with all lead and lift, loading and unloading
charges etc., complete as per specification and directions
of the Engineer-in-Charge of the work

Doors 2.00 4.00 6.00 48.00 Sft

80.00
Add A.W @ 5% 4.00
84.00 4,032.00

TOTAL 1,407,975.45
15 Add 4% of water and sanitary works Per 56,319.02
16 Add 4% of electrification works Per 56,319.02
Ground Floor
Grand Total 1,520,613.49

TOTAL ROUND OFF AMOUNT OF RUPEES 15,00,000/- (FIFTEEN LAKHS ONLY)