1
GOVT OF KARNATAKA
SOCIAL WELFARE DEPARTMENT
Report accompanying the Estimate
The CONSTRUCTION OF MODEL HOSTEL BUILDING @ SOCIAL WELFARE
DEPARTMENT, IN KARNATAKA. The detailed estimate and the drawing is prepared.
The provisions are made as per the drawings and estimates to provide Hostel for
Students, Kitchen, Store room, Pantry, Dining Hall, Dish Wash, Washing Area,
Loading and Unloading Platform, Toilets, Rooms, Warden Room, Computer Room,
Lobby, Staircase, Handicap Ramp, Staircase Headroom’s etc.., is provided.
The Detailed Estimate prepared comprises of the following item1. Earthwork Leveling and Lowering the Ground
2. Earth work excavation for foundation of building
3. Providing and Laying Plain Cement Concrete, CC M10(1:3:6)
4. Providing and Laying RCC Column Footing Cement Concrete 1:1.5:3
5. Providing and constructing size stone masonry for Foundation CM 1:8
6. Providing and Laying RCC Column Cement Concrete 1:1.5:3
7. Providing and constructing size stone masonry for Basement CM 1:6
8. Providing and Laying RCC Plinth Beam Cement Concrete 1:1.5:3
9. Providing and Laying plain cement concrete of Mix M10, 0.10m Depth
10. Providing Filling for Excavated Earth
11. Providing and laying Plain cement concrete for floor bed
12. Providing and Laying RCC Lintel Cement Concrete 1:1.5:3
13. Providing and Laying RCC Chejja Cement Concrete 1:1.5:3
14. Providing and Laying RCC Roof Beam Cement Concrete 1:1.5:3
15. Providing and Laying RCC Roof Slab Cement Concrete 1:1.5:3
16. Providing and Laying RCC Staircase Cement Concrete 1:1.5:3
17. Providing TMT Steel for RCC Work
18. Providing and Constructing 8” Solid Block work Cement mortar 1:4
19. Providing and Constructing 4” Solid Block work Cement mortar 1:4
20. Providing and Laying WPC Concrete 1:1.5:3
21. Providing and Laying of WPC Finishing
22. Providing & fixing in position collapsible steel shutters and Rolling Shutter
23. Providing Centering and Shuttering for all RCC Work
2
24. Providing Door Frame (Honne Wood Frames ) for Main Door
25. Providing and Fixing Honne Wood Shutter for Main Door
26. Providing and Fixing Readymade flush shutter 30mm thick
27. Providing and Fixing Forex frame or solid PVC frame
28. Providing and Fixing MS Grill Work for Window and Ventilator
29. Providing and Fixing Aluminum Window and Ventilator
30. Providing and Fixing MS Staircase Railings
31. Providing 18mm thick cement Inside and Outside Plaster, CM 1:4
32. Providing a lime rendering for plastering to a wall and ceiling
33. Providing 12mm thick cement Ceiling plastering, CM 1:3
34. Providing and Laying Vitrified tiles flooring, 300x300mm and 600x600mm for Room
and Corridor
35. Providing and Laying Skirting
36. Flooring with 25mm to 40m thick polished Tandoor Blue Stone slab for kitchen,
Dining, Dish Wash, Stage
37. Providing and laying Ceramic tile Flooring for Toilet Portion, CM 1:3
38. Providing and laying CC Flooring for Washing Area
39. Providing and laying flooring polished cadappa slab for Staircase Riser
40. Providing Wall Tiles for Toilet
41. Providing and applying Inside Painting (Oil bound washable distemper)
42. Providing and applying white washing
43. Providing and Finishing outside painting (Waterproof cement painting)
44. Providing and applying Enamel Metal paint for Door and Windows
45. Providing and Fixing of Dining Table for granite, Granite Nosing Chagres
46. Providing and Fixing Sira granite Flooring for washing area (Rough)
47. Proving and Fixing Kitchen Sink(0.75x0.6)
48. Providing 15,000.00ltr Capacity Sump tank
49. Providing TMT steel reinforcement for R.C.C work
50. Providing and fixing on wall surface 2.5kg/sq.cm HDPE rain down water pipes
110mm outer dia
51. Providing sand filling and leveling for path way etc.., complete
52. Providing and Laying heavy duty cobble stone 75mm thick interlock pavers
53. Supplying and Fixing 2 no’s 2000ltr capacity syntax water tank of 2 layer
54. Providing Water Tank (Washing Area)
55. Supplying and Fixing 500ltr Solar water Heater including plumbing work etc..,
56. Structural Consultancy Charges and Front Elevation Charges(Architectural)
3
57. Supplying and Fixing 1.5HP Motor ( Sump tank to Over Head Tank)
58. Providing and Fixing L angle and tieing with GI wire for cloth drying etc..,
59. Providing and Constructing Head Room
ELECTRICAL ESTIMATE
1. CONCEALED CONDUIT SYSTEM
2. GROOVE CUTTING SYSTEM
3. SUPPLYING AND FIXING PVC/METAL CONDUIT ACCESSORIES Special
and Deep Junction Box
4. Supplying and flush mounting teak wooden box
5. Point wiring using Copper wire without switch.
6. Supplying 6A flush/projected type socket and 6 amps flush, 6 Amps 3/5 way
7. Supply and fixing of Bakelite D.P/Socket
8. Wiring for lighting/power circuit using one PVC insulated 1100v grade,
concealed system of wiring
9. Supplying 4mm thick plastic sheet
10. Supplying PVC/GI fixable conduit pipe
11. Extra for supplying and fixing 4mm thick white plastic plate
12. Supplying and fixing metal fan box with round hook.
13. Supplying box type LED tube light fitting of 4' - 20 watts LED tube
14. Supplying surface mounted type mirror optic luminaries for single / Twin 30
watts LED lamps
15. Supplying LED mirror light fitting with 10 watts LED lamp,5 watts Lamp
16. Supplying of 1440 rpm heavy duty exhaust fan with bracket(15” Sweep)
17. Supplying capacitor type ceiling fan
18. Supplying and fixing HRC fuse link on existing switch fuse
19. Supplying of on load change over switches 4 poles, 415v, 50Hz, AC Supply with
AC - 23 A Duty.
20. Supplying and fixing regular MCCB distribution Panel
21. Supplying and fixing miniature circuit breakers on existing MCB distribution
boards
22. Supplying, fixing and wiring Earth Leakage Miniature Circuit Breaker
23. Supplying and replacing PVC flexible copper wire
24. Supplying and fixing/replacing of 6/16/32 Amps electrical accessories on existing
switch board.
4
25. Supplying and replacing ceiling fan regulator 900 mm to 1500mm
26. Supplying fixing and wiring earth electrode for grounding of lifts, transformers,
DG sets
27. Supplying of LT UG cable
28. Labour charges for laying of 1.1 KV class UG cable
29. Digging of trench
30. Providing and filling sand in excavated trench
31. Providing and laying i vy duty cable glands suitable for UG cable of 1.1 KV
class (metal only)
32. Supplying tinned copper lugs and crimping and wiring to terminal point
33. Supplying and running n position 100mm dia stone ware pipe
34. Supplying and fixing of class A (medium duty) GI pipe of wall
35. Supplying and fixing L.T cast Iron pot heads suitable for 1.1 KV class UG cable
36. Supplying and Running GI/Copper conductor for grounding
37. Supplying, erecting, testing and commissioning of OFF-LINE UPS system
38. Supplying, installation, testing & commissioning of 12Volts….. AH batteries
39. Supplying and Running of 25x3mm GI stip on parapet MS spares
40. Supplying and laying of 40x6mm GI stip including digging of trench size 0.6m
deep and 0.5m wide
41. Supplying and providing GI test links
42. Supplying and providing of copper spare on 25mm dia 450mm dia long copper
tube
The estimate is prepared based on PWDSR, Bangalore Circle for the year 2011-12
and Market Rate. An Area weight age of 6% is considered for the basic rates as the site
comes under BBMP Limits.
SBC Considered for the Foundation and Structural design in 150KN/Sqm
With all the above provision, the estimated cost works out to 341.54Lakhs.
Note:1. Inside Wall Painting
-Sugarcane 0332
2. Ceiling Painting
-White Emulsion Paint
3. Toilet Wall Painting
-Cool Green 2540
4. Outside Painting
-Sunny Yellow 7861
5. Window Grill Paint
-Black Color
6. Window-Aluminum Powder Coating Frame-Jasmine Wisp-0943
5
6