Chamanahalii Report Print

DR.
BABU JAGAJEEVAN RAM LEATHER INDUSTRIES

DEVELOPMENTCORPORATION LTD. (LIDKAR)
NAME OF THE WORK: TECHNICAL SCRUTINY REPORT FOR DETAILED ESTIMATE

FOR CONSTRUCTION OF PROPOSED CHARMASHILPI BHAVAN AT LIDKAR
COLONY, CHAMANAHALLI VILLAGE, MADDUR TQ, MANDYA DIST, KARNATAKA
STATE.
CONSULTANT
WAPCOS LIMITED
(A Government of India Undertaking)
#168, 1st Floor, 18th cross, Near post office,
Vijayanagar, Bengaluru – 560040, Ph : 080-23306120
February - 2023
Bengaluru Project Office
 Address : “Prashantha”, No. 168, 1st Floor, 18th Cross, Near Post Office & Near Vijayanagar Metro Station, Vijayanagar,
Bengaluru - 560 040, Tel : 080-2330 6120, 2315 5618, Fax : 080-2310 7513,  E-mail: bengaluru@wapcos.co.in
No: WAPCOS/Bengaluru/LIDKAR/Cham/2022-23/TS/ February 11, 2023
The Managing Director

Dr. Babu Jagjivan Ram Leather Industries
Development Corporation Ltd (LIDKAR)
Miller Tank Band Area,
Vasantha Nagar,
Bengaluru – 560040.
Subject: Technical Scrutiny Report for Detailed Estimate of Proposed Construction

of Charmashilpi Bhavan at Lidkar Colony, Chamanahalli Village, Maddur
Tq, Mandya Dist.
Assignment: Proposed Construction of Charmashilpi Bhavan at Lidkar Colony,

Chamanahalli Village, Maddur Tq, Mandya Dist., Karnataka State.
Respected Sir
With reference to the above subject, please find enclosed herewith Technical Scrutiny Report for
Detailed Estimate of Proposed Construction of Charmashilpi Bhavan at Lidkar Colony,
Chamanahalli Village, Maddur Tq, Mandya Dist. The Estimate has been scrutinized with
respect to provided Estimates and site verification. The rates have been checked with PWD
schedule rate 2021-22. Detailed item wise has been verified and comments are provided in
Annexure –I.
The total estimated amount is as detailed below After Scrutiny:
NAME OF THE PROJECT : DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF CHARMASHILPI
BHAVAN AT LIDKAR COLONY, CHAMANAHALLI, MADDUR TQ MANDYA DIST.
NAME OF WORK : ªÀÄAqÀå f¯Éè, ªÀÄzÀÆÝgÀÄ vÁ|| PÀ¸À¨Á ºÉÆÃ§½, ZÁªÀÄ£ÀºÀ½î °qÀPÀgï PÁ¯ÉÆÃ¤AiÀÄ°è ZÀªÀÄð²®à
¨sÀªÀ£À ¤ªÀiÁðt PÁªÀÄUÁj
Ground Compound
Sl.No Descritption First Floor Head Room Total Amount
Floor Wall
1 Estimated Amount 5,758,912.00 4,811,035.00 595,747.00 1,129,593.00 12,295,287.00
Third Party inspection

2 28,795.00 24,055.00 2,979.00 5,648.00 61,477.00
charges 0.5%
ty lj{ka.k & thou lj{ka.k “ges’kk fgUnh esa i= O;ogkj

Conserve water- Save life djds ns’k dk xkSjo c<k;sa“
iath ,oa dk- 5oka ry „dSyk'k‟] 26 dLrwjck xak/kh ekxZ] u;h fnYyhµ110001] nwjÒk"k: (+91-11) 23313131 QSDl:(+91-11) 23313134 rkj% „okId¨l‟ u;h fnYyh
Reg. & Corporate Office: 5th Floor „Kailash‟, 26 Kasturba Gandhi Marg, New Delhi-110001 Ph% (+91-11) 23313131 Fax: (+91-11) 23313134 Cable: “WAPCOS” NEW DELHI
eq[; dk;kZy; % 76&lh] buLVhV;w’kuy ,fj;k] lSDVj&18] xqMxkWo & 122015 (gfj;k.kk) nwjÒk"k% (+95-124) 2399421(16 ¬ddB¦d) QSDl% +(+95-124) 2397392 , 2399220
Main office:76-C, Institutional Area, Sector18, Gurgaon(Haryana) Ph:( +91-124) 2399421 (16 Lines) Fax: ( +91-124) 2397392, 2399220
Email: wapcos@vsnl.com, Website: http://wapcos.co.in
Ground Compound
Floor Wall
3 KRIDL Charges 3% 173,631.00 145,053.00 17,962.00 34,057.00 370,703.00
4 Labour Cess @ 1% 59,613.00 49,801.00 6,167.00 11,693.00 127,274.00
5 GST 18% 1,083,771.00 905,390.00 112,114.00 212,578.00 2,313,853.00
6 Misc 278.00 666.00 31.00 431.00 1,406.00
Total 7,105,000.00 5,936,000.00 735,000.00 1,394,000.00 15,170,000.00
Grand Total 15,170,000.00

Rupees One Crore Fifty One Lakhs Seventy Thousand Only.
Thanking you and assuring you of our best services at all times.
Yours Sincerely,
(MALLAPPA S M)
Project Manager
Enclosures:
Technical scrutiny Report and Estimates (Annexure - 1).
NAME OF WORK: TECHNICAL SCRUTINY REPORT FOR DETAILED ESTIMATE FOR
CONSTRUCTION OF PROPOSED CHARMASHILPI BHAVAN AT LIDKAR COLONY,
CHAMANAHALLI VILLAGE, MADDUR TQ, MANDYA DIST.
Introduction:
WAPCOS Limited is “MINI RATNA-1” Central Public sector enterprise under the aegis of
Ministry of Jal Shakti is a premier international consultancy organization. The company was
incorporated on June 26th, 1969 under the company Act 1956. WAPCOS has been providing
consultancy services in all facets of Water resources, power & infrastructure sector in India
and abroad.
LIDKAR has proposed for Construction of Charmashilpi Bhavan at LIDKAR Colony,
Chamanahalli village, Maddur Taluk, Mandya Dist. The Construction of Charmashilpi
Bhavan has been awarded to Karnataka Rural Infrastructure Development Limited (KRIDL) -
Mandya, an organization of Government of Karnataka.
The official of LIDKAR has instructed WAPCOS Limited to verify the estimate and provide
the Technical Scrutiny Report for Detailed Estimate of Proposed Construction of
Charmashilpi Bhavan at LIDKAR Colony, Chamanahalli Village, Maddur Tq, Mandya
Dist.
The location is of the Lidkar Colony Chamanahalli Village, Maddur Taluk, Mandya District is
at 1394689.19 m North and 721740.86 m East (U.T.M) at a distance of 3.2 KM from Maddur
KSRTC Bus stand, entrance gate.
Page 1 of 11
Site location for Construction of Charmashilpi bhavan (Downloaded from Google Earth Software).
WAPCOS Engineer Mr. Sangamesh N K visited the site for verification of the site and
discussion for Proposed Construction of Charmashilpi Bhavan, on November 2022 and joint
inspection for the site was done along with representative from Karnataka Rural
Infrastructure Development Limited (KRIDL) – Mandya.
WAPCOS Limited carried out the scrutiny of estimate along with site verification for
Proposed Construction of Charmashilpi Bhavan. It is found that the estimate provided by
the Karnataka Rural Infrastructure Development Limited (KRIDL) - Mandya, is in order as
per the specifications and site Conditions. Detailed item wise comments are provided in
Annexure –I. Copy of the Estimate is enclosed along with this report as Annexure –I. The
site visit photos are enclosed along this report.
Page 2 of 11
The estimation for the proposed Construction of Charmashilpi Bhavan and compound is
detailed below:
NAME OF THE PROJECT : DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF

CHARMASHILPI BHAVAN AT LIDKAR COLONY, CHAMANAHALLI, MADDUR TQ
MANDYA DIST.
NAME OF WORK : ªÀÄAqÀå f¯Éè, ªÀÄzÀÆÝgÀÄ vÁ|| PÀ¸À¨Á ºÉÆÃ§½, ZÁªÀÄ£ÀºÀ½î °qÀPÀgï PÁ¯ÉÆÃ¤AiÀÄ°è
ZÀªÀÄð²®à ¨sÀªÀ£À ¤ªÀiÁðt PÁªÀÄUÁj
Ground Compound
Floor Wall
Third Party inspection

2 28,795.00 24,055.00 2,979.00 5,648.00 61,477.00
charges 0.5%
3 KRIDL Charges 3% 173,631.00 145,053.00 17,962.00 34,057.00 370,703.00
4 Labour Cess @ 1% 59,613.00 49,801.00 6,167.00 11,693.00 127,274.00
5 GST 18% 1,083,771.00 905,390.00 112,114.00 212,578.00 2,313,853.00
6 Misc 278.00 666.00 31.00 431.00 1,406.00
Total 7,105,000.00 5,936,000.00 735,000.00 1,394,000.00 15,170,000.00

i
Brief items are included in the estimate, specification are detailed below:
Ground Floor
1. Earth work Excavation for levelling and lowering.
2. Earth work Excavation for foundation and footings.
Page 3 of 11
3. Providing and injecting Anti Termite Treatment
4. Providing and laying PCC Bed
5. Providing and laying RCC Column Footing
6. Providing and laying RCC Columns
7. P/C SSM In CM 1:6 for Foundation
8. P/C SSM in CM1:6 in basement
9. Providing and laying RCC Plinth
10. Earth Filling
11. Providing Pointing to SSM
Providing and constructing load bearing wall with Solid Concrete blocks of size
12.
400x200x200mm
13.
400x100x200mm
14.
400x150x200mm
15. Providing and laying RCC lintel
16. Providing and laying RCC Chejja
17. Providing and laying RCC Roof beam
18. Providing and laying RCC Staircase
19. Providing and laying RCC Roof Slab
20. TMT Steel Reinforcement
21. Providing Teak wood frames of doors,
22. Providing and fixing in position fully panelled Teak wood shutters for doors
23. Providing and fixing in position fully glazed for windows shutters with Teak wood
24. Providing Honne wood frames of doors, windows
25. Providing and fixing in position fully panelled Honne wood shutters for doors
26. Providing and fixing in position fully glazed for windows shutters
27. Providing and fixing Flush Door Shutter
28. Providing and fixing M S Grill
29. Providing and fixing Aluminium windows
30. Providing Ceiling Plastering
31. Providing Plastering in CM 1:3 outside
32. Providing Plastering in CM 1:3 inside
33. Providing and applying White cement putty
34. Providing and laying 19 mm thick granite flooring
35. Providing and laying 19 mm thick granite flooring (including lapothra)
36. Providing and fixing SS Hand Railings
37. Providing and laying Ceramic tiles Flooring
Page 4 of 11
38. Providing 15 mm thick Rough Plastering
39. Providing Dadooing colour glazed tiles
40. Painting for Wood with primer
41. Painting for Steel with primer
42. Providing Outside Painting
43. Providing Plastic Emulsion Paint
44. Providing and fixing in position collapsible steel shutters
Design supply & installation of suspended Spider Glazing
First Floor
2.
400x200x200mm
3.
400x100x200mm
7. Providing and laying RCC Staircase
10. Providing Teak wood frames of doors,
11. Providing and fixing in position fully panelled Teak wood shutters for doors
15. Providing and fixing Flush Door Shutter
17. Providing and fixing Aluminium windows
23. Providing and laying 19 mm thick granite flooring (including lapothra)
24. Providing and fixing SS Hand Railings
25. Providing and laying Ceramic tiles Flooring
26. Providing 15 mm thick Rough Plastering
Page 5 of 11
27. Providing Dadooing colour glazed tiles
32. Design supply & installation of suspended Spider Glazing
Head Room
2.
400x200x200mm
21. Design supply & installation of suspended Spider Glazing
22. Providing 20 mm cement plaster of mix :1:6
Compound Wall
1. Earth work Excavation for foundation and footings
Page 6 of 11
2. Providing and laying PCC Bed
5. Providing and laying RCC
6. Earth Filling

8. P/C BBM in CM1:6
9. Providing and laying in position plain cement concrete
10. Providing 18mm thick Plastering in Cm 1:3

11. Providing Painting
12. Providing and fixing M.S. Gate
Page 7 of 11
SITE PHOTOGRAPHS.
Image 01
Site Photograph of LIDKAR Colony at Chamanahalli village, Maddur Taluk, Mandya Dist.
Image 02
Page 8 of 11
Image 03
Image 04
Page 9 of 11
Image 05
Image 06
Page 10 of 11
Image 07
Page 11 of 11
NAME OF THE PROJECT : DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF CHARMASHILPI BHAVAN AT
LIDKAR COLONY, CHAMANAHALLI, MADDUR TQ MANDYA DIST.
NAME OF WORK : ªÀÄAqÀå f¯Éè, ªÀÄzÀÆÝgÀÄ vÁ|| PÀ¸À¨Á ºÉÆÃ§½, ZÁªÀÄ£ÀºÀ½î °qÀPÀgï PÁ¯ÉÆÃ¤AiÀÄ°è ZÀªÀÄð²®à ¨sÀªÀ£À ¤ªÀiÁðt PÁªÀÄUÁj
Sl.No Description Ground Floor First Floor Head Room Comound Wall Total Amount
2 Third Party inspection charges 0.5% 28,795.00 24,055.00 2,979.00 5,648.00 61,477.00
3 KRIDL Charges 3% 173,631.00 145,053.00 17,962.00 34,057.00 370,703.00
4 Labour Cess @ 1% 59,613.00 49,801.00 6,167.00 11,693.00 127,274.00
5 GST 18% 1,083,771.00 905,390.00 112,114.00 212,578.00 2,313,853.00
6 Misc 278.00 666.00 31.00 431.00 1,406.00
Total of Sl No 1 to 6 7,105,000.00 5,936,000.00 735,000.00 1,394,000.00 15,170,000.00

CHARMASHILPI BHAVAN AT LIDKAR COLONY, CHAMANAHALLI, MADDUR TQ MANDYA
DIST.
NAME OF WORK : ªÀÄAqÀå f¯Éè, ªÀÄzÀÆÝgÀÄ vÁ|| PÀ¸À¨Á ºÉÆÃ§½, ZÁªÀÄ£ÀºÀ½î °qÀPÀgï PÁ¯ÉÆÃ¤AiÀÄ°è ZÀªÀÄð²®à ¨sÀªÀ£À
¤ªÀiÁðt PÁªÀÄUÁj
ABSTRACT
Sl.
Particulars Amount
No.
1 Ground Floor 7,105,000.00
2 First Floor 5,936,000.00
3 Head Room 735,000.00
4 Compound Wall 1,394,000.00

NAME OF WORK : ªÀÄ AqÀå f¯Éè, ªÀÄ zÀÆÝg ÀÄ vÁ|| PÀ¸ À¨ Á ºÉÆÃ§½, ZÁªÀÄ £Àº À½ î °qÀP Àg ï PÁ¯ÉÆÃ¤AiÀÄ °è ZÀª ÀÄ ð²®à ¨sÀª À£ À ¤ªÀi Áðt PÁªÀÄ UÁj
Ground Floor
ABSTRACT
Sl.
Particulars Unit Qty Rate Amount WAPCOS Obsevation
No.
1 EWE for levelling and lowering. Cum 72.00 65.00 4,680.00
Quantity has been revised as per the
Approved drawings. Accordingly Quantity
2 EWE for foundation and footings. Cum 241.31 73.00 17,616.00 will change From 139.11 Cum to 241.31 Cum
and Amount will Change From Rs. 10155.00
To Rs. 17616.00.
3 Providing and injecting Anti Termite Treatment Sqm 360.00 95.00 34,200.00
4 Providing and laying PCC Bed Cum 51.41 5206.00 267,633.00 will change From 44.41 Cum to 51.41 Cum
and Amount will Change From Rs.
231211.00 To Rs. 267633.00.
5 Providing and laying RCC Column Footing Cum 52.11 6457.32 336,491.00 will change From 24.88 Cum to 52.11 Cum
160632.00 To Rs. 336491.00
6 Providing and laying RCC Columns Cum 10.91 6591.20 71,903.00 will change From 11.03 Cum to 10.91 Cum
To Rs. 71903.00
7 P/C SSM In CM 1:6 for Foundation Cum 17.83 5352.00 95,416.00 will change From 18.04 Cum to 17.83 Cum
and amount will change from Rs 96550.00to
Rs 96664.00
8 P/C SSM in CM1:6 in basement Cum 15.83 5352.00 84,703.00 will change From 15.95 Cum to 15.83 Cum
and amount will change from Rs 85364.00to
Rs 84703.00
9 Providing and laying RCC Plinth Cum 5.80 6471.36 37,553.00 will change From 5.05 Cum to 5.80 Cum and
Amount will Change From Rs. 32654.00 To
Rs. 37553.00.
10 Earth Filling Cum 99.92 204.00 20,383.00 will change From 129.68 Cum to 99.92 Cum
To Rs. 20383.00.
11 Providing Pointing to SSM Sqm 29.07 199.00 5,785.00
Providing and constructing load bearing wall with

12 Sqm 178.77 1196.00 213,814.00
Solid Concrete blocks of size 400x200x200mm
13 Sqm 21.60 940.00 20,304.00
14 Sqm 5.76 1061.00 6,111.00
15 Providing and laying RCC lintel Cum 1.98 7423.20 14,687.00
16 Providing and laying RCC Chejja Cum 1.01 8963.90 9,036.00
17 Providing and laying RCC Roof beam Cum 15.13 7423.20 112,326.00 will change From 16.10 Cum to 15.13 Cum
119521.00 To Rs. 112326.00.
18 Providing and laying RCC Staircase Cum 3.23 7423.20 24,011.00
19 Providing and laying RCC Roof Slab Cum 37.71 7423.20 279,951.00
20 TMT Steel Reinforcement Kgs 12023.86 92.00 1,106,195.00 changes From 11222.71 Kgs to 12023.86 Kgs
1077380.00 To Rs. 1106195.00.
Page 3
Sl.
Particulars Unit Qty Rate Amount WAPCOS Obsevation
No.
21 Providing Teak wood frames of doors, Cum 0.29 235649.00 68,927.00
Providing and fixing in position fully panelled Teak
22 Sqm 4.80 9479.00 45,499.00
wood shutters for doors
Providing and fixing in position fully glazed for
23 Sqm 3.84 6088.00 23,378.00
windows shutters with Teak wood
24 Providing Honne wood frames of doors, windows Cum 0.98 90393.00 88,133.00
Providing and fixing in position fully panelled Honne
25 Sqm 2.52 5074.00 12,786.00
26 Sqm 21.60 5372.00 116,035.00
windows shutters
27 Providing and fixing Flush Door Shutter Sqm 3.78 3445.00 13,022.00
As per PWD Notification, 4th Quarter Issue
Rate for the year 2022-2023, rates for the
steel of sl no 8, page no 4, Rate should be Rs
28 Providing and fixing M S Grill Kgs 660.87 157.00 103,757.00 157, Accordingly Basic rate will Change
From Rs. 159 To Rs. 157. and Amount will
Change From Rs. 105078.00 To Rs.
103757.00.
29 Providing and fixing Aluminium windows Kgs 81.41 463.00 37,691.00
30 Providing Ceiling Plastering Sqm 273.42 274.00 74,917.00
31 Providing Plastering in CM 1:3 outside Sqm 185.04 368.00 68,095.00
32 Providing Plastering in CM 1:3 inside Sqm 190.53 368.00 70,115.00

33 Providing and applying White cement putty Sqm 463.95 83.00 38,508.00
34 Providing and laying 19 mm thick granite flooring Sqm 254.54 2870.00 730,530.00
Providing and laying 19 mm thick granite flooring

35 Sqm 18.06 2395.00 43,254.00
(including lapothra)
Providing and fixing 20mm thick gang saw water cut
36 Sqm 190.26 3498.00 665,529.00
Lakared granite for cladding in CM 1:3
37 Providing and fixing SS Hand Railings Kgs 84.21 500.00 42,107.00
38 Providing and laying Ceramic tiles Flooring Sqm 9.00 620.00 5,580.00
39 Providing 15 mm thick Rough Plastering Sqm 35.91 294.00 10,558.00
40 Providing Dadooing colour glazed tiles Sqm 35.91 1037.00 37,239.00
41 Painting for Wood with primer Sqm 82.22 105.00 8,633.00
42 Painting for Steel with primer Sqm 31.47 106.00 3,336.00
43 Providing Outside Painting Sqm 179.85 208.00 37,409.00
44 Providing Plastic Emulsion Paint Sqm 463.95 62.00 28,765.00
Providing and fixing in position collapsible steel
45 Sqm 6.30 6563.00 41,347.00
shutters
Design supply & installation of suspended Spider
46 Sqm 4.50 7202.00 32,409.00
Glazing
Providing 20 mm cement plaster for Flagging
47 Sqm 65.40 299.00 19,555.00
Concrete
48 Cost of Fixtures LS 1.00 50000.00 50,000.00
49 Name Board LS 1.00 29000.00 29,000.00
Sub Total 5,308,912.00
50 Water Supply and Sanitary Charges 250,000.00
51 Electrification 200,000.00
Sub Total 5,758,912.00
Third Party inspection charges 0.5% 28,795.00
KRIDL Charges 3% 173,631.00
Labour Cess @ 1% 59,613.00
GST 18% 1,083,771.00
Misc 278.00
Page 4
NAME OF THE PROJECT : DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF CHARMASHILPI BHAVAN AT LIDKAR COLONY,
CHAMANAHALLI VILLAGE, MADDUR TQ MANDYA DIST.
Rate Analysis
Ground Floor
PWD SR-2021-22
Centering/S
Sl. Page Item Basic caffolding Grand
Description of work Unit Vol WAPCOS Obsevation
No. No. No. Rate Rates (in Total
percentage)
1 EWE for levelling and lowering. Cum 8 1.12 Vol - 1 65.00 65.00
2 EWE for foundation and footings. Cum 8 1.14 Vol - 1 73.00 73.00
3 Providing and injecting Anti Termite Treatment Sqm 5 4.1 Vol - 2 95.00 95.00
4 Providing and laying PCC Bed Cum 15 2.1.2 Vol - 1 5,206.00 5,206.00
5 Providing and laying RCC Column Footing Cum 15 2.2.2.1 Vol - 1 5,979.00 8.00% 6,457.32
6 Providing and laying RCC Columns Cum 17 2.4.3 Vol - 1 5,992.00 10.00% 6,591.20
7 P/C SSM In CM 1:6 for Foundation Cum 9 5.4 Vol - 2 5,352.00 5,352.00
8 P/C SSM in CM1:6 in basement Cum 9 5.4 Vol - 2 5,352.00 5,352.00

9 Providing and laying RCC Plinth Cum 17 2.4.3 Vol - 1 5,992.00 8.00% 6,471.36
10 Earth Filling Cum 7 1.9 Vol - 1 204.00 204.00
11 Providing Pointing to SSM Sqm 44 8.19.1 Vol - 2 199.00 199.00
Providing and constructing load bearing wall
12 with Solid Concrete blocks of size Sqm 17 6.32 Vol - 2 1,196.00 1,196.00
400x200x200mm
13 with Solid Concrete blocks of size Sqm 17 6.34 Vol - 2 940.00 940.00
400x100x200mm
14 with Solid Concrete blocks of size Sqm 17 6.33 Vol - 2 1,061.00 1,061.00
400x150x200mm
Page 5
Centering/S
percentage)
15 Providing and laying RCC lintel Cum 17 2.5.2 Vol - 1 6,186.00 20.00% 7,423.20
16 Providing and laying RCC Chejja Cum 17 2.5.1 Vol - 1 6,182.00 45.00% 8,963.90
17 Providing and laying RCC Roof beam Cum 17 2.5.2 Vol - 1 6,186.00 20.00% 7,423.20
18 Providing and laying RCC Staircase Cum 17 2.5.2 Vol - 1 6,186.00 20.00% 7,423.20
19 Providing and laying RCC Roof Slab Cum 17 2.5.2 Vol - 1 6,186.00 20.00% 7,423.20
As per the PWD Notification, 4th

Quarter Issue Rate for the year 2022-
2023, rates for the steel of sl no 5, page
20 TMT Steel Reinforcement Kgs 84 11.32 Vol - 2 92.00 92.00
no 4, Rate should be Rs 92, Accordingly
Basic rate will Change From Rs. 96 To
Rs. 92.
21 Providing Teak wood frames of doors, Cum 99 12.11 Vol - 2 235,649.00 235,649.00
Providing and fixing in position fully panelled
22 Sqm 100 12.16 Vol - 2 9,479.00 9,479.00
Teak wood shutters for doors
23 Sqm 104 12.43 Vol - 2 6,088.00 6,088.00
windows shutters with Teak wood
24 Providing Honne wood frames of doors, windows Cum 99 12.11 Vol - 2 90,393.00 90,393.00
25 Sqm 100 12.15 Vol - 2 5,074.00 5,074.00
Honne wood shutters for doors
26 Sqm 104 12.46 Vol - 2 5,372.00 5,372.00
windows shutters
27 Providing and fixing Flush Door Shutter Sqm 106 12.57.5 Vol - 2 3,445.00 3,445.00
As per PWD Notification, 4th Quarter
Issue Rate for the year 2022-2023, rates
for the steel of sl no 8, page no 4, Rate
28 Providing and fixing M S Grill Kgs 85 11.34B Vol - 2 157.00 157.00
should be Rs 157, Accordingly Basic
rate will Change From Rs. 159 To Rs.
157.
29 Providing and fixing Aluminium windows Kgs 87&88 11.35.2.3 Vol - 2 463.00 463.00
30 Providing Ceiling Plastering Sqm 42 8.6.1 Vol - 2 274.00 274.00
Page 6
Centering/S
percentage)
31 Providing Plastering in CM 1:3 outside Sqm 42 8.6.2 Vol - 2 368.00 368.00
32 Providing Plastering in CM 1:3 inside Sqm 42 8.6.2 Vol - 2 368.00 368.00
33 Providing and applying White cement putty Sqm 50 8.51 Vol - 2 83.00 83.00
Providing and laying 19 mm thick granite
34 Sqm 63 9.24 Vol - 2 2,870.00 2,870.00
flooring
35 Sqm 64 9.30 Vol - 2 2,395.00 2,395.00
flooring (including lapothra)
Providing and fixing 20mm thick gang saw
36 water cut Lakared granite for cladding in CM Sqm 72 10.19 Vol - 2 3,498.00 3,498.00
1:3
37 Providing and fixing SS Hand Railings Kgs 83 11.28 Vol - 2 500.00 500.00
38 Providing and laying Ceramic tiles Flooring Sqm 60 9.10 Vol - 2 620.00 620.00
39 Providing 15 mm thick Rough Plastering Sqm 42 8.5.2 Vol - 2 294.00 294.00
40 Providing Dadooing colour glazed tiles Sqm 65 9.39 Vol - 2 1,037.00 1,037.00
41 Painting for Wood with primer Sqm 46 8.33.2 Vol - 2 105.00 105.00
42 Painting for Steel with primer Sqm 47 8.33.3 Vol - 2 106.00 106.00
43 Providing Outside Painting Sqm 45&46 8.29 Vol - 2 208.00 208.00
44 Providing Plastic Emulsion Paint Sqm 51 8.63 Vol - 2 62.00 62.00
Providing and fixing in position collapsible steel
45 Sqm 75 11.3 Vol - 2 6,563.00 6,563.00
shutters
Design supply & installation of suspended
46 Sqm 160 18.7 Vol - 2 7,202.00 7,202.00
Spider Glazing
Providing 20 mm cement plaster for Flagging
47 Sqm 41 8.3.1 Vol - 2 299.00 299.00
Concrete
Page 7
NAME OF THE PROJECT : DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF CHARMASHILPI BHAVAN AT LIDKAR
COLONY, CHAMANAHALLI VILLAGE, MADDUR TQ MANDYA DIST.
Sl.
Description of work No. L B D Qty Unit WAPCOS Observation
No.
GROUND FLOOR
Earth work in surface excavation for stripping, seating of bund, Road way by manual means for
lowering & levelling the ground for all works other than foundation & depth in Ordinary rock and soft
rock upto 300mm depth as per drawing and technical specifications, including setting out,
1 barricading, caution lights, including dressing of excavated surfaces, disposing off or levelling the
excavated stuff or sorting & stacking the selected stuff for reuse in a radius of 50 m and lift upto 1.5
m including cost of labour, tools, usage& other appurtenances required to complete the work.
(Vol.1/P-5/I-1.2) PWD SR 2021-22
1 20.00 18.00 0.20 72.00
72.00 Cum
Earth work excavation by manual means for drains, canals, waste weir draft, approach channels, key
trench, foundation of Bridges and such similar works, as per drawing and technical specifications,
including setting out, shoring, strutting, barricading, caution lights, excavated surface leveled and
Approved drawings. Accordingly
2 sides neatly dressed disposing off or leveling the excavated stuff or sorting & stacking the selected
Quantity will change From 139.11
stuff for reuse in a radius of 50m and lift upto 1.5m including cost of labour, tools, usage & other
Cum to 241.31 Cum
appurtenances required to complete the work.
(Vol.1/P-6/I-1.5.1) PWD SR 2021-22
Column Footing
F1 5 2.80 3.00 1.80 75.60
F2 6 2.30 2.60 1.80 64.58
F3 9 2.00 2.30 1.80 74.52
Main Walls
Hor. Wall 3 17.85 0.75 0.75 30.12
Ver. Wall 2 14.45 0.75 0.75 16.26
1 10.65 0.75 0.75 5.99
Deductions
F1 5 2.80 0.75 0.75 -7.88
F2 6 2.30 0.75 0.75 -7.76
F3 9 2.00 0.75 0.75 -10.13
241.31 Cum
Providing and injecting chemical emulsion for Pre-constructional Anti-Termite Treatment, creating
continuous chemical barrier under and around the column pits, walls, trenches, basement excavation,
top surface of the plinth filling, junction of wall and floor, along the external perimeter of building,
3 expansion joints, over the top surface of consolidated earth on which apron is to be laid, surrounding
of pipes and conduits with Chlorpyriphos 20% E.C. / Lindane 20% E.C. @3.19 l/m2 including cost of
chemical, diluting in water to one percent concentration, labour, usage charges of machinery,
complete as per specifications.
(Vol.2/P-5/I-4.1) PWD SR 2021-22
Alround 1 20.00 18.00 360.00
360.00 Sqm
Providing and laying in position plain cement concrete for levelling course for all works in foundation.
The granite/trap/basalt crushed graded coarse aggregates and fine aggregates as per relevant IS
Codes machine mixed, laid in layers not exceeding 150mm thickness, well compacted using plate Quantity has been revised as per the
vibrators, including all lead & lifts, cost of all materials of quality, labour, Usage charges of Approved drawings. Accordingly
4
machineries, curing, and all the other appurtenances required to complete the work as per technical Quantity will change From 44.41
specifications. (The cost of steel reinforcement & formwork shall be paid separately) Cum to 51.41 Cum
Mix 1:4:8(M5) Using 40mm nominal size graded crushed coarse aggregates
(Vol.1/P-15/I-2.1.2) PWD SR 2021-22
Column Footing
F1 5 2.70 2.90 0.15 5.87
F2 6 2.20 2.50 0.15 4.95
F3 9 1.90 2.20 0.15 5.64
Main Walls
Hor. Wall 3 17.85 0.75 0.10 4.02
Ver. Wall 2 14.45 0.75 0.10 2.17
1 10.65 0.75 0.10 0.80
For Flooring
Entrance Passage 1 16.90 3.60 0.10 6.08
Gowdan 1 13.70 11.20 0.10 15.34
Gents Toilet 1 3.00 1.50 0.10 0.45
Ladies Toilet 1 3.00 1.50 0.10 0.45
Store 1 3.00 3.00 0.10 0.90
Staircase 1 3.00 5.00 0.10 1.50
Staircase wall bottom 1 3.00 0.20 0.10 0.06
Toilet wall bottom 1 3.00 0.10 0.10 0.03
Flagging Concrete alround 1 65.40 1.00 0.10 6.54
Deductions 54.81 Cum
F1 5 2.70 0.75 0.10 -1.01
F2 6 2.30 0.75 0.10 -1.04
F3 9 2.00 0.75 0.10 -1.35
Page 8
Sl.
No.
51.41 Cum
Providing and laying in position Reinforced cement concrete for all Foundation works. The
Granite/trap/basalt crushed graded coarse aggregates and fine aggregates as per relevant IS Codes
machine mixed with super plasticizers laid in finished layers, well compacted using needle vibrators, Quantity has been revised as per the
including all lead & lifts, cost of all materials, quality confirming to the requirements of relevant IS Approved drawings. Accordingly
5 codes, labour, Usage charges of machinery, curing and all the other appurtenances required to Quantity will change From 24.88
complete the work as per technical specifications. (The cost of steel reinforcement & formwork to be Cum to 52.11 Cum
paid separately)
M25 Design Mix Using 20mm nominal size graded crushed coarse aggregates
(Vol.1/P-15/I-2.2.2.1) PWD SR 2021-22
RCC Column Footing
F1 5 2.50 2.70 0.60 20.25
F2 6 2.00 2.30 0.60 16.56
F3 9 1.70 2.00 0.50 15.30
52.11 Cum
Providing and laying in position Reinforced cement concrete for all Sub structures of building,
Irrigation works, Substructure works of bridges, Drain works & other parallel works from 0.50m to
3.50m height. The granite/trap/basalt crushed graded coarse aggregates and fine aggregates as per
relevant IS Codes machine mixed with super plasticisers, laid in layers, well compacted using needle Quantity has been revised as per the
vibrators, providing weep holes wherever necesary, including all lead & lifts, cost of all materials of Approved drawings. Accordingly
6
quality, confirming to the requirements of relevant IS codes, labour, Usage charges of machinery, Quantity will change From 11.03
curing and all other appurtenances required to complete the work as per technical specifications. (The Cum to 10.91 Cum
cost of steel reinforcement & formwork to be paid separately)
(Vol.1/P-17/I-2.4.3) PWD SR 2021-22
RCC Columns
C1 18 0.23 0.45 5.25 9.78
C2 2 0.23 0.45 5.45 1.13
10.91 Cum
Page 9
Sl.
No.
Providing Size Stone masonry with hard stone in foundation & plinth with Cement mortar 1:6 (1 Quantity has been revised as per the
cement : 6 coarse sand) Approved drawings. Accordingly
7 (Vol.2/P-9/I-5.4) PWD SR 2021-22 Quantity will change From 18.04
Cum to 17.83 Cum
SSM for Foundation
Hor. Wall 3 17.55 0.45 0.45 10.66
Ver. Wall 2 14.75 0.45 0.45 5.97
1 10.95 0.45 0.45 2.22
Deduction 18.85
C1 18 0.23 0.45 0.45 -0.84
C2 4 0.23 0.45 0.45 -0.19
17.83 Cum
Providing Size Stone masonry with hard stone in foundation & plinth with Cement mortar 1:6 (1 Quantity has been revised as per the
cement : 6 coarse sand) Approved drawings. Accordingly
8
(Vol.2/P-9/I-5.4) PWD SR 2021-22 Quantity will change From 15.95
Cum to 15.83 Cum
SSM for Basement
Hor. Wall 3 17.50 0.40 0.45 9.45
Ver. Wall 2 14.80 0.40 0.45 5.33
1 11.00 0.40 0.45 1.98
Deduction 16.76
C1 18 0.23 0.45 0.45 -0.84
C2 2 0.23 0.45 0.45 -0.09
15.83 Cum
relevant IS Codes machine mixed with super plasticisers, laid in layers, well compacted using needle Quantity has been revised as per the
Approved drawings. Accordingly
9 vibrators, providing weep holes wherever necesary, including all lead & lifts, cost of all materials of
quality, confirming to the requirements of relevant IS codes, labour, Usage charges of machinery, Quantity will change From 5.05 Cum
curing and all other appurtenances required to complete the work as per technical specifications. (The to 5.80 Cum
cost of steel reinforcement & formwork to be paid separately)
(Vol.1/P-17/I-2.4.3) PWD SR 2021-22
RCC Plinth Beam
Hor. Wall 3 17.33 0.23 0.30 3.59
Ver. Wall 2 14.97 0.23 0.30 2.07
1 11.17 0.23 0.30 0.77
Deduction 6.42
C1 18 0.23 0.45 0.30 -0.56
C2 2 0.23 0.45 0.30 -0.06
5.80 Cum
Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundations and other Quantity has been revised as per the
similar works etc. in layers not exceeding 20cm in depth, consolidating each deposited layer by Approved drawings. Accordingly
10
ramming and watering, lead up to 50m and lift upto 1.5 m. Quantity will change From 129.68
(Vol.1/P-17/I-1.9) PWD SR 2021-22 Cum to 99.92 Cum
A Earth Filling for Foundation 241.31
Bed Concrete Qty for Foundation 6.98
Footing Concrete for foundation 62.93
B
SSM for Foundation 18.85
Total 88.77 Cum
Net Qty of filling for foundation A-B 152.54 Cum
Basement filling
Entrance Passage 1 17.30 3.80 0.75 49.31
Gowdan 1 13.70 11.20 0.75 115.08
Gents Toilet 1 3.00 1.50 0.75 3.38
Ladies Toilet 1 3.00 1.50 0.75 3.38
Store 1 3.00 3.00 0.75 6.75
Staircase 1 3.00 4.80 0.75 10.80
341.23 Cum
Available earth 241.31
New earth to be filled 99.92 Cum
Providing Flush/ Ruled pointing: Pointing on stone work with cement mortar 1:3 (1cement : 3 fine
sand) after raking joints to depth nicely lining, including cost of materials, labour, curing as per
11
specifications and as per directions of Engineer-in-charge
(Vol.2/P-44/I-8.19.1) PWD SR 2021-22
Hor. Wall 2 17.33 0.45 15.60
Ver. Wall 2 14.97 0.45 13.47
29.07 Sqm
Providing and constructing load bearing wall with Solid Concrete blocks of size 400x200x200mm
having block density more than 1800kg/m3 and minimum compressive strength of 4.00 N/mm2
conforming to IS 2185 (Part - I) - 2005 and constructed with CM 1:4 as per IS 2572:2005 including cost
12
of all materials, labour, scaffolding and curing, usage charges of machinery etc complete as per
specifications
(Vol.2/P-17/I-6.32) PWD SR 2021-22
Page 10
Sl.
No.
Main Walls
Hor. Wall 2 16.10 3.60 115.92
Ver. Wall 3 10.25 3.60 110.70
Deduction 226.62
MD 1 2.00 2.40 -4.80
D 1 1.20 2.10 -2.52
D1 2 0.90 2.10 -3.78
W 8 1.80 1.50 -21.60
W1 2 0.80 2.10 -3.36
V 1 0.60 0.45 -0.27
V1 2 1.00 0.45 -0.90
V2 6 1.80 0.45 -4.86
Lintel Qty -1.98
Beam Qty -3.78
178.77 Sqm
13
specifications
(Vol.2/P-17/I-6.34) PWD SR 2021-22
Partition wall
Toilet 2 3.00 3.60 21.60
21.60 Sqm
14
specifications.
(Vol.2/P-17/I-6.33) PWD SR 2021-22
Entrance Steps
Step - 1 1 3.20 0.30 0.96
Step - 2 1 3.20 0.60 1.92
Step - 3 1 3.20 0.90 2.88
5.76 Sqm
Providing and laying in position Reinforced cement concrete for all Super structures of building ,
Road works, Water works, Irrigation works & super structure works of bridges upto 3.50 m height.
The granite/ trap/basalt crushed graded coarse aggregates and fine aggregates as per relevant IS
Codes machine mixed with super plasticisers laid in layers, well compacted using needle vibrators.
15 The cost includes all lead & lifts, cost of all materials, quality confirming to the requirements of
relevant IS codes, labour, Usage charges of machinery, curing and all other appurtenances required to
complete the work as per technical specifications. (The cost of steel reinforcement, dowel bars &
formwork to be paid separately)
(Vol.1/P-17/I-2.5.2) PWD SR 2021-22
RCC lintel
All Around 2 16.10 0.20 0.15 0.97
3 10.25 0.20 0.15 0.92
Partition wall
Toilet 2 3.00 0.10 0.15 0.09
1.98 Cum
(Vol.1/P-17/I-2.5.1) PWD SR 2021-22
RCC Chejja
W 8 2.10 0.60 0.10 1.01
1.01 Cum
Road works, Water works, Irrigation works & super structure works of bridges upto 3.50m height. The
granite/ trap/basalt crushed graded coarse aggregates and fine aggregates as per relevant IS Codes
machine mixed with super plasticisers laid in layers, well compacted using needle vibrators. The cost Quantity has been revised as per the
includes all lead & lifts, cost of all materials, quality confirming to the requirements of relevant IS Approved drawings. Accordingly
17
codes, labour, Usage charges of machinery, curing and all other appurtenances required to complete Quantity will change From 16.10
the work as per technical specifications. (The cost of steel reinforcement, dowel bars & formwork to be Cum to 15.13 Cum
paid separately)
(Vol.1/P-17/I-2.5.2) PWD SR 2021-22
Roof Beam
Hor. Wall 4 17.30 0.23 0.45 7.16
Ver. Wall 5 15.40 0.23 0.45 7.97
Page 11
Sl.
No.
15.13 Cum
(Vol.1/P-17/I-2.5.2) PWD SR 2021-22
RCC Staircase
Landing 1 3.00 1.40 0.15 0.63
Landing Beam 1 3.00 0.23 0.30 0.21
Waist Slab 2 3.78 1.40 0.15 1.59
Steps 24 1.50 0.02 0.81
3.23 Cum
(Vol.1/P-17/I-2.5.2) PWD SR 2021-22
Roof Slab 1 17.30 15.40 0.15 39.96
Deduct Staircase 1 3.00 5.00 0.15 -2.25
37.71 Cum
Providing Thermo-Mechanically Treated bars of grade Fe-550D or more Steel reinforcement for
R.C.C. work including straightening, cutting, bending, placing in position, binding and anchoring to Quantity has been revised as per the
adjacent members whereever necessary complete as per Design including cost of material, labour, Approved drawings. Accordingly
20
usage charges complete as per specifications. (The laps and wastages shall not be measured Quantity will change From 11222.71
separately) Kgs to 12023.86 Kgs
(Vol.2/P-84/I-11.32) PWD SR 2021-22
Column Footing 1 52.11 0.80% 7850.00 3272.51
Columns 1 10.91 2.50% 7850.00 2140.87
Plinth Beam 1 5.80 1.25% 7850.00 569.41
Lintel 1 1.98 1.25% 7850.00 194.14
Chejja 1 1.01 1.00% 7850.00 79.13
Roof Beam 1 15.13 2.00% 7850.00 2375.68
Staircase 1 3.23 1.70% 7850.00 431.66
Roof Slab 1 37.71 1.00% 7850.00 2960.47
12023.86 kgs
Providing Teak wood frames of doors, windows, clerestory windows, ventilators and other frames,
wrought, framed or assembled including making plaster groves (excluding cost of cement concrete and
21 side clamps ), but including cost of materials, labour, usage charges complete as per specifications.
(Vol.2/P-99/I-12.10) PWD SR 2021-22
ED 1 9.40 0.125 0.10 0.12

W1 2 7.00 0.125 0.10 0.18
0.29 Cum
Providing and fixing in position fully panelled Teak wood shutters for doors with , stiles and rails of
35mm. thick with bottom and lock rails 180mm wide top rail and stiles 100mm wide as per drawing
22 and panels of 25mm thick including cost of materials, labour, usage charges complete
as per specifications. (excluding cost of fixtures)
(Vol.2/P-100/I-12.16) PWD SR 2021-22
ED 1 2.00 2.40 4.80
4.80 Sqm
Providing and fixing in position fully glazed for windows shutters with Teak wood stiles and rails of
35mm. thick 75mm wide in single shutters with 4mm thick plain glass fixed with wooden beading
23 including cost of materials, labour charges, usage charges complete as per specifications. (excluding
cost of fixtures)
(Vol.2/P-104/I-12.43) PWD SR 2021-22
W1 2 0.80 2.40 3.84
3.84 Sqm
Providing Honne wood frames of doors, windows, clerestory windows, ventilators and other frames,
wrought, framed or assembled including making plaster groves (excluding cost of cement concrete and
24 side clamps), but including cost of materials, labour, usage charges complete as per specifications.
(Vol.2/P-99/I-12.11) PWD SR 2021-22
D 1 7.20 0.125 0.10 0.09

D1 2 6.60 0.125 0.10 0.17
W 8 7.20 0.125 0.10 0.72
0.98 Cum
Page 12
Sl.
No.
Providing and fixing in position fully panelled Honne wood shutters for doors with stiles and rails of
25 and panels of 25mm thick including cost of materials, labour, usage charges
complete as per specifications. (excluding cost of fixtures)
(Vol.2/P-100/I-12.15) PWD SR 2021-22
D 1 1.20 2.10 2.52
2.52 Sqm
Providing and fixing in position fully glazed for windows shutters with Honne wood stiles and rails of
30mm. thick, 75mm wide in single shutters with 4mm thick plain glass fixed with wooden beading
cost of fixtures)
(Vol.2/P-104/I-12.46) PWD SR 2021-22
W 8 1.80 1.50 21.60
21.60 Sqm
Providing and fixing flush door shutter made out of solid core block board type, well seasoned ,
chemicaly treated hard wood battens and internal frame with minimum 45mm wide wooden frame
alround door shutters covered with cross bonded wooden sheets (core veneer) hot pressed and
27 fastened on both sides of the door useing liquid phenol formaldehyde resin as per IS specifications
2202 (part-I) 1991. from manufacturer complete as per spcification.
-do- 35 mm thick one side teak and one side commercial
(Vol.2/P-106/I-12.57.5) PWD SR 2021-22
D1 2 0.90 2.10 3.78
3.78 Sqm
Providing and fixing M.S. grills of required pattern in frames of windows etc. with M.S. flats, square
28 or round bars etc. including priming coat with approved steel primer all complete. Fixed to openings /
wooden frames with rawl plugs screws et
(Vol.2/P-85/I-11.34B) PWD SR 2021-22
W 8 1.80 1.50 21.60
W1 2 0.80 2.40 3.84
V 1 0.60 0.45 0.27
V1 2 1.00 0.45 0.90
V2 6 1.80 0.45 4.86
31.47 Sqm
21 Kgs/Sqm 660.87 Kg
Providing and fixing aluminium work for doors, windows, ventilators and partitions with extruded
built up standard tubular sections/ appropriate sections and other sections of approved make
conforming to IS:733 and IS:1285, fixing with dash fasteners of required dia and size, including
necessary filling up the gaps at junctions, i.e. at top, bottom and sides with required EPDM rubber/
neoprene gasket etc. Aluminium sections shall be smooth, rust free, straight, mitred and jointed
mechanically wherever required including cleat angle, Aluminium snap beading for glazing /
29 paneling, C.P. brass/stainless steel screws, all complete as per architectural drawings and the
directions of Engineer-in-charge. (Glazing, paneling and dash fasteners to be paid for separately) :For
shutters of doors, windows & ventilators including providing and fixing hinges/ pivots and making
provision for fixing of fittings wherever required including the cost of EPDM rubber / neoprene gasket
required (Fittings shall be paid for separately) Polyester powder coated aluminium (minimum
thickness of polyester powder coating 50 micron) including cost of materials, labour, usage charges of
machinery complete as per specifications
(Vol.2/P-87&88/I-11.35.2.3) PWD SR 2021-22
V 1 0.60 0.45 0.27
V1 2 1.00 0.45 0.90
V2 6 1.80 0.45 4.86
6.03 Sqm
13.5kgs/Sqm 81.41 Kg
Providing 12mm cement plaster with Cement mortar 1:3(1 cement: 3 coarse sand) finished with a
floating coat of neat cement to brick masonry including rounding off corners wherever required
30 smooth rendering, providing and removing scaffolding, including cost of materials, labour, curing
complete as per specifications and as per directions of Engineer-in-charge.
(Vol.2/P-42/I-8.6.1) PWD SR 2021-22
Ceiling plastering
Entrance Passage 1 17.30 3.80 65.74
Gowdan 1 13.70 11.20 153.44
Store 1 3.00 3.00 9.00
G. Toilet 1 3.00 1.50 4.50
L. Toilet 1 3.00 1.50 4.50
Staircase 1 3.00 4.80 14.40
Chejja
W 8 2.10 1.30 21.84
273.42 Sqm
Providing 20 mm cement plaster with cement mortar 1:3 (1cement: 3 coarse sand) finished with a
floating coat of neat cement to brick/stone masonry including rounding off corners wherever required
complete as per specifications and as per directions of Engineer-in-charge
(Vol.2/P-42/I-8.6.2) PWD SR 2021-22
Outside
Alround 1 65.40 4.05 264.87
Columns 4 1.30 3.60 18.72
Page 13
Sl.
No.
Deductions 283.59
MD 1 2.00 2.40 -4.80
W 8 1.80 1.50 -21.60
W1 2 0.80 2.40 -3.84
V 1 0.60 0.45 -0.27
V1 2 1.00 0.45 -0.90
V2 6 1.80 0.45 -4.86
Entrance Front wall -62.28
185.04 Sqm
Providing 20mm cement plaster with cement mortar 1:3(1cement: 3coarse sand) finished with a
(Vol.2/P-42/I-8.6.2) PWD SR 2021-22
Inside
Gowdan 1 49.80 3.60 179.28
Store 1 12.00 3.60 43.20
Staircase 1 13.00 3.60 46.80
Columns inside 2 1.50 3.60 10.80
Column side 8 0.25 3.60 7.20
Beam Web (2 Nos) Hor. 2 17.30 0.60 20.76
Beam Web (2 Nos) Ver. 4 15.40 0.60 36.96
Outside Front Columns 5 1.30 3.60 23.40
Outside Front Beam 1 17.30 0.30 5.19
Deductions 373.59
MD 1 2.00 2.40 -4.80
D 1 1.20 2.10 -2.52
D1 2 0.90 2.10 -3.78
W 8 1.80 1.50 -21.60
W1 2 0.80 2.40 -3.84
V 1 0.60 0.45 -0.27
V1 2 1.00 0.45 -0.90
V2 6 1.80 0.45 -4.86
Dadooing in Toilet -35.91
Dadooing in Gowdan -104.58
190.53 Sqm
Providing and applying white cement based putty of average thickness 1 mm, of approved brand
and manufacturer, over the plastered wall surface to prepare the surface even and smooth complete
33
as per specifications and as per directions of Engineer in charge.
(Vol.2/P-50/I-8.51) PWD SR 2021-22
Inside Plastering 190.53
Ceiling Plastering 273.42
463.95 Sqm
Providing and laying Polished Granite stone flooring in required design and patterns, in linear as well
as curvilinear portions of the building all complete as per the architectural drawings with 18 mm
thick stone slab over 20 mm (average) thick base of cement mortar 1:4 (1 cement : 4 coarse sand) laid
34 and jointed with cement slurry and pointing with white cement slurry admixed with pigment of
matching shade including rubbing , curing and polishing etc. all complete as specified and as directed
by the Engineer-in-Charge. ** Polished Granite stone slab Black, Cherry Red, Brown, Cat Eye,
River Pink or equivalent.
(Vol.2/P-63/I-9.24) PWD SR 2021-22
Gowdan 1 13.70 11.20 153.44
Store 1 3.00 3.00 9.00
Staircase 1 3.00 4.80 14.40
Skirting 242.58
Gowdan 1 49.80 0.10 4.98
Store 1 12.00 0.10 1.20
Staircase 1 15.60 0.10 1.56
254.54 Sqm
Providing and laying flooring and steps fine machine polished granite stone slabs 20 mm thick on
cement mortar bed 1:6, 20 mm thick, and joints finished with cement mortar 1:3 over existing cement
35 concrete bed , including cost of materials, mortar, labour, curing complete as per specifications
(Vol.2/P-64/I-9.30) PWD SR 2021-22
Flooring for Steps

Entrance Steps 3 3.20 0.45 4.32
Steps 22 1.40 0.45 13.86
Landing 1 3.00 1.40 4.20
18.06 Sqm
Page 14
Sl.
No.
Providing and fixing 20mm thick gang saw water cut Lakared granite for cladding in CM 1:3 (1
cement : 3 coarse sand) proportion with a coat of rough plastering using CM 1:4 (1 cement : 4 fine
sand), cut to required shape, pattern with paper joints, finished with cement mortar using white
36 cement and colour pigments to match the colour of slab making through jointing with sealant, grooves
in joints including cost of curing etc., complete including cost and conveyance of all materials, mortar,
labour for all items of work, usage charges of machinery etc., complete as per specification.
(Vol.2/P-72/I-10.19) PWD SR 2021-22
For Wall
Gowdan 1 49.80 2.10 104.58
Entrance Front wall 1 17.30 3.60 62.28
Outside Columns 5 1.30 3.60 23.40
190.26 Sqm
Providing and fixing stainless steel (Grade 304) railing made of Hollow tubes, channels, plates etc.,
including welding, grinding, buffing, polishing and making curvature (wherever required) and fitting
the same with necessary stainless steel nuts and bolts complete, i/c fixing the railing with necessary
accessories & stainless steel dash fasteners, stainless steel bolts etc., of required size, on the top of the
37 floor or the side of waist slab with suitable arrangement as per approval of Engineer-in- charge, (for
payment purpose only weight of stainless steel members shall be considered excluding fixing
accessories such as nuts, bolts, fasteners etc.) including cost of materials, labour, usage charges of
machinery complete as per specifications and as per directions of the Engineer-in-Charge.
(Vol.2/P-83/I-11.28) PWD SR 2021-22
SS Hand Railings
Staircase 2 3.57 1.00 7.14
Entrance Steps 2 0.90 1.00 1.80
8.94 Sqm
Providing and fixing 1st quality ceramic glazed floor tiles conforming to IS : 15622 (thickness to be
specified by the manufacturer ) of approved make in all colours, shades except burgundy, bottle green,
black of any size as approved by Engineer-in-Charge in skirting, risers of steps and dados over 12 mm
38 thick bed of cement Mortar 1:3 (1 cement: 3 coarse sand) and jointing with grey cement slurry @ 3.3kg
per m2 including pointing in white cement mixed with pigment of matching shade complete.
(Vol.2/P-60/I-9.10) PWD SR 2021-22
Ceramic Tiles Flooring

G. Toilet 1 3.00 1.50 4.50
L. Toilet 1 3.00 1.50 4.50
9.00 Sqm
Providing 15mm cement plaster on rough side of single or half brick wall finished with a floating coat
of neat cement of mix: 1:4 (1 cement: 4 fine sand) to brick masonry including rounding off corners
39 wherever required smooth rendering, providing and removing scaffolding, including cost of materials,
labour, curing complete as per specifications and as per directions of Engineer-in-charg.
(Vol.2/P-42/I-8.5.2) PWD SR 2021-22
G. Toilet 1 9.00 2.10 18.90

L. Toilet 1 9.00 2.10 18.90
Deduction 37.80
D1 2 0.90 0.50 2.10 -1.89
35.91 Sqm
Providing skirting, dadooing, rises of steps with colour glazed tiles 6mm thick on 10mm thick cement
plaster 1:3 and jointed with white cement slurry over existing rough plaster surface using glazed tiles
40 of approved make and size including cost of materials, labour, complete as per specifications.
(Vol.2/P-65/I-9.39) PWD SR 2021-22
Dadooing Glazed Tiles

Same qty as item No. 39 35.91 Sqm
Painting wood work with Deluxe Multi Surface Paint of required shade. Two coat applied @ 0.90
ltr/10 m² over an under coat of primer applied @0.75 ltr/10 m² of approved brand and manufacture to
give an even shade including preparing the surface after thorougly cleaning oil, grease, dirt and
41
foreign matter, sand papering and knotting , cost of materials, labour complete as per specifications
and as per directions of Engineer-in-charge.
(Vol.2/P-48/I-8.41) PWD SR 2021-22
ED 1 2.00 2.25 2.40 10.80
D 1 1.20 2.25 2.10 5.67
D1 2 0.90 2.25 2.10 8.51
W 8 1.80 2.25 1.50 48.60
W1 2 0.80 2.25 2.40 8.64
82.22 Sqm
Painting Steel work with Deluxe Multi Surface Paint to give an even shade. Two coat applied @ 0.90
ltr/10 m² over an under coat of primer applied @ 0.80 ltr/10 m² of approved brand and manufacture
42 including preparing the surface after thorougly cleaning oil, grease, dirt and foreign matter, cost of
materials, labour complete as per specifications and as per directions of Engineer-in-charge.
(Vol.2/P-47/I-8.33.3) PWD SR 2021-22
W 8 1.80 1.50 21.60
W1 2 0.80 2.40 3.84
Page 15
Sl.
No.
V 1 0.60 0.45 0.27
V1 2 1.00 0.45 0.90
V2 6 1.80 0.45 4.86
31.47 Sqm
Finishing walls with textured exterior paint of required shade :New work( Two coats applied @ 3.28
ltr/10 m²) over and including priming coat of exterior primer applied @ 2.20kg/10 m² to give an even
43 shade after thoroughly brooming the surface to remove all dirt, dust, mortar drops and foreign matter
including preparing the surface even and sand paper smooth, cost of materials, labour complete as per
specifications and as per directions of Engineer-in-charge.
(Vol.2/P-45&46/I-8.29) PWD SR 2021-22
Qty Same as Outside Plastering 179.85 Sqm
Wall painting with plastic emulsion paint of approved brand and manufacture to give an even shade:
44 One coats on old work as per specifications and as per directions of Engineer in charge
(Vol.2/P-51/I-8.63) PWD SR 2021-22
Emulsion
463.95 Sqm
Providing and fixing in position collapsible steel shutters with vertical channels 20x10x2 mm and
braced with flat iron diagonals 20x5 mm size, with top and bottom rail of T-iron 40x40x6 mm,
with 40 mm dia steel pulleys, complete with bolts, nuts, locking arrangement, stoppers, handles,
45 including applying a priming coat of approved steel primer including cost of materials ,labour, usage
charges of machinery complete as per specifications and as per directions of the Engineer-in-Charge.
(Vol.2/P-75/I-11.3) PWD SR 2021-22
1 3.00 2.10 6.30

6.30 Sqm
Design supply & installation of suspended Spider Glazing system designed to withstand the wind
pressure as per IS 875 (Part-III). The Suspended System held with Spider Fittings of SS-316 Grade
Steel of approved manufacturer with glass panel having 12 mm thick clear toughened glass held
together with SS- 316 Grade Stainless steel Spider & bolt assembly with laminated glass fins 21 mm
thick. The Glass fins and glass panel assembly shall be connected to Slab/beams by means of SS- 316
Grade stainless steel brackets & Anchor bolts and at the bottom using SS channel of 50x25x2mm
using fastener & anchor bolts, non staining weather sealants of approved make, Teflon/ nylon bushes
and separators to prevent bi-metallic contacts, all complete to perform as per specification and
46 approved drawings. The complete system to be designed to accommodate thermal expansion &
seismic movements etc. The joints between glass panels (6 to 8 mm) and gaps at the perimeter & in U
channel of the assembly to be filled with non staining weather sealant, so as to make the entire
system fully water proof & dust proof. The rate shall include all design, Engineering and shop
drawing including approval from structural designer, labour, T&P, scaffolding, other incidental
charges including wastage, enabling temporary services all fitting fixers nut bolts, washer, Buffer
plates, fastener, anchors, SS channel laminated glass etc. all complete. For the purpose of payment,
actual elevation area of Glazing including thickness of joints and the portion of Glass panel inside the
SS channel shall be measured.
(Vol.2/P-160/I-18.7) PWD SR 2021-22 1 3.00 1.50 4.50
4.50 Sqm
Providing 20 mm cement plaster of mix :1:4 (1 cement: 4 fine sand) to brick/stone masonary including
rounding off corners wherever required smooth rendering, providing and removing scaffolding,
47 including cost of materials, labour, curing complete as per specifications and as per directions of
Engineer-in-charge.
(Vol.2/P-41/I-8.3.1) PWD SR 2021-22
Flagging Concrete 1 65.40 1.00 65.40
65.40 Sqm
Page 16
First Floor
ABSTRACT
Sl.
Particulars Unit Qty Rate Amount WAPCOS Observation
No.
Quantity has been revised as per the Approved drawings.
Accordingly Quantity will change From 8.83 Cum to 10.68
1 Providing and laying RCC Columns Cum 10.68 6,651.12 71,042.00
Cum and Amount will Change From Rs. 58732.00 To Rs.
71042.00.

Providing and constructing load bearing wall with Accordingly Quantity will change From 216.25 Cum to
2 Sqm 263.79 1,207.96 318,644.00
Solid Concrete blocks of size 400x200x200mm 263.79 Cum and Amount will Change From Rs. 261220.00
To Rs. 318644.00.

3 Sqm 25.20 949.40 23,925.00

4 Providing and laying RCC lintel Cum 1.89 7,485.06 14,124.00
14124.00.
5 Providing and laying RCC Chejja Cum 1.01 9,025.72 9,098.00
6 Providing and laying RCC Roof beam Cum 15.13 7,485.06 113,262.00
113262.00.
7 Providing and laying RCC Staircase Cum 3.23 7,485.06 24,211.00
8 Providing and laying RCC Roof Slab Cum 37.71 7,485.06 282,284.00
As per PWD SR 2021-22, 4th Quarter Issue Rate for year

2022-2023 Common SR Volume - 1,2,3 Rate should be Rs
9 TMT Steel Reinforcement Kgs 8128.28 92.92 755,280.00 92, Accordingly Basic rate will Change From Rs. 96 To Rs.
92 and Amount will Change From Rs. 825428.00 To Rs.
755280.00.
10 Providing Teak wood frames of doors, Cum 0.12 238,005.49 27,966.00
11 Sqm 4.80 9,573.79 45,954.00
12 Providing Honne wood frames of doors, windows Cum 0.98 91,296.93 89,015.00
13 Sqm 2.52 5,124.74 12,914.00
14 Sqm 21.60 5,425.72 117,196.00
windows shutters
15 Providing and fixing Flush Door Shutter Sqm 3.78 3,479.45 13,152.00
As per PWD SR 2021-22, 4th Quarter Issue Rate for year
2022-2023 Common SR Volume - 1,2,3 Rate should be Rs
16 Providing and fixing M S Grill Kgs 580.23 158.57 92,007.00 157, Accordingly Basic rate will Change From Rs. 159 To
Rs. 157 and Amount will Change From Rs. 93179.00 To Rs.
92007.00.
17 Providing and fixing Aluminium windows Kgs 81.41 467.63 38,067.00
21 Providing and applying White cement putty Sqm 463.83 83.83 38,883.00
22 Providing and laying 19 mm thick granite flooring Sqm 250.16 2,898.70 725,139.00
23 Sqm 18.06 2,418.95 43,686.00
Providing and fixing 20mm thick gang saw water
24 Sqm 91.77 3,532.98 324,222.00
cut Lakared granite for cladding in CM 1:3
25 Providing and fixing SS Hand Railings Kgs 67.26 505.00 33,966.00
26 Providing and laying Ceramic tiles Flooring Sqm 9.00 626.20 5,636.00
27 Providing 15 mm thick Rough Plastering Sqm 35.91 296.94 10,663.00

28 Providing Dadooing colour glazed tiles Sqm 35.91 1,047.37 37,611.00
30 Painting for Steel with primer Sqm 27.63 107.06 2,958.00
33 Sqm 87.86 7,274.02 639,059.00
Glazing
34 Cost of Fixtures LS 1.00 45,000.00 45,000.00
Sub Total 4,361,035.00
34 Water Supply and Sanitary Charges 200,000.00
Sub Total 4,811,035.00
Labour Cess @ 1% 49,801.00
GST 18% 905,390.00
Misc 666.00
NAME OF THE PROJECT : DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF CHARMASHILPI BHAVAN AT LIDKAR COLONY, CHAMANAHALLI VILLAGE,
MADDUR TQ, MANDYA DIST.
NAME OF WORK : ªÀÄAqÀå f¯Éè, ªÀÄzÀÆ Ýg ÀÄ vÁ|| PÀ¸ À¨ Á ºÉÆ Ã§½, ZÁªÀÄ£Àº À½ î °qÀP Àg ï PÁ¯ÉÆ Ã¤AiÀÄ°è ZÀª ÀÄð²®à ¨sÀª À£ À ¤ªÀiÁðt PÁªÀÄUÁj
Rate Analysis
First Floor
PWD SR-2021-22
Centering/
Sl. Page Item Basic Lift Scaffolding Grand
Description of work Unit Vol WAPCOS Observation
No. No. No. Rate Charges Rates (in Total
percentage)
1 Providing and laying RCC Columns Cum 17 2.4.3 Vol - 1 5,992.00 59.92 10% 6,651.12

2 Sqm 17 6.32 Vol - 2 1,196.00 11.96 1,207.96

3 Sqm 17 6.34 Vol - 2 940.00 9.40 949.40
4 Providing and laying RCC lintel Cum 17 2.5.2 Vol - 1 6,186.00 61.86 20% 7,485.06
5 Providing and laying RCC Chejja Cum 17 2.5.1 Vol - 1 6,182.00 61.82 45% 9,025.72
6 Providing and laying RCC Roof beam Cum 17 2.5.2 Vol - 1 6,186.00 61.86 20% 7,485.06
7 Providing and laying RCC Staircase Cum 17 2.5.2 Vol - 1 6,186.00 61.86 20% 7,485.06
8 Providing and laying RCC Roof Slab Cum 17 2.5.2 Vol - 1 6,186.00 61.86 20% 7,485.06
As per the PWD Notification, 4th Quarter Issue

Rate for the year 2022-2023, rates for the steel of sl
9 TMT Steel Reinforcement Kgs 84 11.32 Vol - 2 92.00 0.92 92.92
no 5, page no 4, Rate should be Rs 92, Accordingly
Basic rate will Change From Rs. 96 To Rs. 92.
10 Providing Teak wood frames of doors, Cum 99 12.10 Vol - 2 235,649.00 2,356.49 238,005.49
11 Sqm 100 12.16 Vol - 2 9,479.00 94.79 9,573.79
12 Providing Honne wood frames of doors, windows Cum 99 12.11 Vol - 2 90,393.00 903.93 91,296.93
13 Sqm 100 12.15 Vol - 2 5,074.00 50.74 5,124.74
14 Sqm 104 12.46 Vol - 2 5,372.00 53.72 5,425.72
windows shutters
15 Providing and fixing Flush Door Shutter Sqm 106 12.57.5 Vol - 2 3,445.00 34.45 3,479.45
As per PWD Notification, 4th Quarter Issue Rate

for the year 2022-2023, rates for the steel of sl no
16 Providing and fixing M S Grill Kgs 85 11.34B Vol - 2 157.00 1.57 158.57
8, page no 4, Rate should be Rs 157, Accordingly
17 Providing and fixing Aluminium windows Kgs 87&88 11.35.2.3 Vol - 2 463.00 4.63 467.63
18 Providing Ceiling Plastering Sqm 42 8.6.1 Vol - 2 274.00 2.74 276.74
19 Providing Plastering in CM 1:3 outside Sqm 42 8.6.2 Vol - 2 368.00 3.68 371.68
20 Providing Plastering in CM 1:3 inside Sqm 42 8.6.2 Vol - 2 368.00 3.68 371.68
21 Providing and applying White cement putty Sqm 50 8.51 Vol - 2 83.00 0.83 83.83
22 Providing and laying 19 mm thick granite flooring Sqm 63 9.24 Vol - 2 2,870.00 28.70 2,898.70

23 Sqm 64 9.30 Vol - 2 2,395.00 23.95 2,418.95
Providing and fixing 20mm thick gang saw water

24 Sqm 72 10.19 Vol - 2 3,498.00 34.98 3,532.98
cut Lakared granite for cladding in CM 1:3
25 Providing and fixing SS Hand Railings Kgs 83 11.28 Vol - 2 500.00 5.00 505.00
26 Providing and laying Ceramic tiles Flooring Sqm 60 9.10 Vol - 2 620.00 6.20 626.20
27 Providing 15 mm thick Rough Plastering Sqm 42 8.5.2 Vol - 2 294.00 2.94 296.94
28 Providing Dadooing colour glazed tiles Sqm 65 9.39 Vol - 2 1,037.00 10.37 1,047.37
29 Painting for Wood with primer Sqm 46 8.33.2 Vol - 2 105.00 1.05 106.05
30 Painting for Steel with primer Sqm 47 8.33.3 Vol - 2 106.00 1.06 107.06
31 Providing Outside Painting Sqm 45&46 8.29 Vol - 2 208.00 2.08 210.08
32 Providing Plastic Emulsion Paint Sqm 51 8.63 Vol - 2 62.00 0.62 62.62
33 Sqm 160 18.7 Vol - 2 7,202.00 72.02 7,274.02
Glazing
LIDKAR COLONY, CHAMANAHALLI VILLAGE, MADDUR TQ MANDYA DIST.
Name of Work:
Sl.
Description of work No. L B D Qty Unit WAPCOS Obsrvation
No.
FIRST FLOOR
Irrigation works, Substructure works of bridges, Drain works & other parallel works from 0.50m
to 3.50m height. The granite/trap/basalt crushed graded coarse aggregates and fine aggregates as
per relevant IS Codes machine mixed with super plasticisers, laid in layers, well compacted using Quantity has been revised as
needle vibrators, providing weep holes wherever necesary, including all lead & lifts, cost of all per the Approved drawings.
1 materials of quality, confirming to the requirements of relevant IS codes, labour, Usage charges of Accordingly Quantity will
machinery, curing and all other appurtenances required to complete the work as per technical change From 8.83 Cum to
specifications. (The cost of steel reinforcement & formwork to be paid separately) 10.68 Cum
(Vol.1/P-17/I-2.4.3) PWD SR 2021-22
RCC Columns
C1 18 0.23 0.45 5.25 9.78
C2 2 0.23 0.45 4.35 0.90
10.68 Cum
Quantity has been revised as
per the Approved drawings.
conforming to IS 2185 (Part - I) - 2005 and constructed with CM 1:4 as per IS 2572:2005 including
2 Accordingly Quantity will
cost of all materials, labour, scaffolding and curing, usage charges of machinery etc complete as
change From 216.25 Cum to
per specifications
263.79 Cum
(Vol.2/P-17/I-6.32) PWD SR 2021-22
Main Walls
Hor. Wall 1 16.10 4.20 67.62
Ver. Wall 3 13.60 4.20 171.36
1 3.00 4.20 12.60
Parapet Wall 1 64.60 0.90 58.14
Deduction 309.72
MD 1 2.00 2.40 -4.80
D 1 1.20 2.10 -2.52
D1 2 0.90 2.10 -3.78
W 8 1.80 1.50 -21.60
V 1 0.60 0.45 -0.27
V1 2 1.00 0.45 -0.90
V2 8 1.80 0.45 -6.48
Lintel Qty -1.89
Beam Qty -3.70
263.79 Sqm
3
cost of all materials, labour, scaffolding and curing, usage charges of machinery etc complete as
per specifications
(Vol.2/P-17/I-6.34) PWD SR 2021-22
Partition wall
Toilet 2 3.00 4.20 25.20
25.20 Sqm
Road works, Water works, Irrigation works & super structure works of bridges upto 3.50 m
height. The granite/ trap/basalt crushed graded coarse aggregates and fine aggregates as per
relevant IS Codes machine mixed with super plasticisers laid in layers, well compacted using
needle vibrators. The cost includes all lead & lifts, cost of all materials, quality confirming to the
requirements of relevant IS codes, labour, Usage charges of machinery, curing and all other
appurtenances required to complete the work as per technical specifications. (The cost of steel
1.89 Cum
reinforcement, dowel bars & formwork to be paid separately)
(Vol.1/P-17/I-2.5.2) PWD SR 2021-22
RCC lintel
All Around 1 16.10 0.20 0.15 0.48
3 13.60 0.20 0.15 1.22
1 3.00 0.20 0.15 0.09
Partition wall
Toilet 2 3.00 0.10 0.15 0.09
1.89 Cum
5 needle vibrators. The cost includes all lead & lifts, cost of all materials, quality confirming to the
(Vol.1/P-17/I-2.5.1) PWD SR 2021-22
RCC Chejja
W 8 2.10 0.60 0.10 1.01
1.01 Cum
Road works, Water works, Irrigation works & super structure works of bridges upto 3.50m height.
The cost includes all lead & lifts, cost of all materials, quality confirming to the requirements of
relevant IS codes, labour, Usage charges of machinery, curing and all other appurtenances
required to complete the work as per technical specifications. (The cost of steel reinforcement,
15.13 Cum
dowel bars & formwork to be paid separately)
(Vol.1/P-17/I-2.5.2) PWD SR 2021-22
Roof Beam
Hor. Wall 4 17.30 0.23 0.45 7.16
Ver. Wall 5 15.40 0.23 0.45 7.97
15.13 Cum
7
(Vol.1/P-17/I-2.5.2) PWD SR 2021-22
RCC Staircase
Landing 1 3.00 1.40 0.15 0.63
Landing Beam 1 3.00 0.23 0.30 0.21
Waist Slab 2 3.78 1.40 0.15 1.59
Steps 24 1.50 0.02 0.81
3.23 Cum
8
(Vol.1/P-17/I-2.5.2) PWD SR 2021-22
Roof Slab 1 17.30 15.40 0.15 39.96
Deduct Staircase 1 3.00 5.00 0.15 -2.25
37.71 Cum
Providing Thermo-Mechanically Treated bars of grade Fe-550D or more Steel reinforcement for
R.C.C. work including straightening, cutting, bending, placing in position, binding and anchoring
to adjacent members whereever necessary complete as per Design including cost of material,
labour, usage charges complete as per specifications. (The laps and wastages shall not be
change From 8513.08 Kgs to
measured separately)
8128.28Kgs
(Vol.2/P-84/I-11.32) PWD SR 2021-22
Columns 1 10.68 2.50% 7850.00 2096.19
Lintel 1 1.89 1.25% 7850.00 185.16
Chejja 1 1.01 1.00% 7850.00 79.13
Roof beam 1 15.13 2.00% 7850.00 2375.68
Staircase 1 3.23 1.70% 7850.00 431.66
Roof Slab 1 37.71 1.00% 7850.00 2960.47
8128.28 kgs
Providing Teak wood frames of doors, windows, clerestory windows, ventilators and other frames,
wrought, framed or assembled including making plaster groves (excluding cost of cement concrete
10 and side clamps ), but including cost of materials, labour, usage charges complete as per
specifications.
(Vol.2/P-99/I-12.10) PWD SR 2021-22
ED 1 9.40 0.125 0.10 0.12
0.12 Cum
Providing and fixing in position fully panelled Teak wood shutters for doors with , stiles and rails
of 35mm. thick with bottom and lock rails 180mm wide top rail and stiles 100mm wide as per
11 drawing and panels of 25mm thick including cost of materials, labour, usage charges complete
as per specifications. (excluding cost of fixtures)
(Vol.2/P-100/I-12.16) PWD SR 2021-22
ED 1 2.00 2.40 4.80
4.80 Sqm
Providing Honne wood frames of doors, windows, clerestory windows, ventilators and other
frames, wrought, framed or assembled including making plaster groves (excluding cost of cement
12 concrete and side clamps), but including cost of materials, labour, usage charges complete as per
specifications.
(Vol.2/P-99/I-12.11) PWD SR 2021-22
D 1 7.20 0.125 0.10 0.09
D1 2 6.60 0.125 0.10 0.17
W 8 7.20 0.125 0.10 0.72
0.98 Cum
Providing and fixing in position fully panelled Honne wood shutters for doors with stiles and rails
of 40mm. thick with bottom and lock rails 180mm wide top rail and stiles 100mm wide as per
13 drawing and panels of 25mm thick including cost of materials, labour, usage charges
(Vol.2/P-100/I-12.15) PWD SR 2021-22
D 1 1.20 2.10 2.52
2.52 Sqm
Providing and fixing in position fully glazed for windows shutters with Honne wood stiles and rails
of 30mm. thick, 75mm wide in single shutters with 4mm thick plain glass fixed with wooden
14 beading including cost of materials, labour charges, usage charges complete as per specifications.
(excluding cost of fixtures)
(Vol.2/P-104/I-12.46) PWD SR 2021-22
W 8 1.80 1.50 21.60
21.60 Sqm
Providing and fixing flush door shutter made out of solid core block board type, well seasoned ,
chemicaly treated hard wood battens and internal frame with minimum 45mm wide wooden
frame alround door shutters covered with cross bonded wooden sheets (core veneer) hot pressed
15 and fastened on both sides of the door useing liquid phenol formaldehyde resin as per IS
specifications 2202 (part-I) 1991. from manufacturer complete as per spcification.
-do- 35 mm thick one side teak and one side commercial
(Vol.2/P-106/I-12.57.5) PWD SR 2021-22
D1 2 0.90 2.10 3.78
3.78 Sqm
Providing and fixing M.S. grills of required pattern in frames of windows etc. with M.S. flats,
square or round bars etc. including priming coat with approved steel primer all complete. Fixed to
16
openings / wooden frames with rawl plugs screws et
(Vol.2/P-85/I-11.34B) PWD SR 2021-22
W 8 1.80 1.50 21.60
V 1 0.60 0.45 0.27
V1 2 1.00 0.45 0.90
V2 6 1.80 0.45 4.86
27.63 Sqm
21 Kgs/Sqm 580.23 Kg
Providing and fixing aluminium work for doors, windows, ventilators and partitions with extruded
built up standard tubular sections/ appropriate sections and other sections of approved make
conforming to IS:733 and IS:1285, fixing with dash fasteners of required dia and size, including
necessary filling up the gaps at junctions, i.e. at top, bottom and sides with required EPDM
rubber/ neoprene gasket etc. Aluminium sections shall be smooth, rust free, straight, mitred and
jointed mechanically wherever required including cleat angle, Aluminium snap beading for
glazing / paneling, C.P. brass/stainless steel screws, all complete as per architectural drawings
17 and the directions of Engineer-in-charge. (Glazing, paneling and dash fasteners to be paid for
separately) :For shutters of doors, windows & ventilators including providing and fixing hinges/
pivots and making provision for fixing of fittings wherever required including the cost of EPDM
rubber / neoprene gasket required (Fittings shall be paid for separately) Polyester powder coated
aluminium (minimum thickness of polyester powder coating 50 micron) including cost of
materials, labour, usage charges of machinery complete as per specifications
(Vol.2/P-87&88/I-11.35.2.3) PWD SR 2021-22
V 1 0.60 0.45 0.27
V1 2 1.00 0.45 0.90
V2 6 1.80 0.45 4.86
6.03 Sqm
Providing 12mm cement plaster with Cement mortar 1:3(1 cement: 3 coarse sand) finished with
a floating coat of neat cement to brick masonry including rounding off corners wherever required
(Vol.2/P-42/I-8.6.1) PWD SR 2021-22
Ceiling plastering
Passage 1 3.00 3.60 10.80
CMC 1 13.70 15.00 205.50
Store 1 3.00 3.00 9.00
G. Toilet 1 3.00 1.50 4.50
L. Toilet 1 3.00 1.50 4.50
Staircase 1 3.00 5.00 15.00
Chejja
W 8 2.10 1.30 21.84
271.14 Sqm
floating coat of neat cement to brick/stone masonry including rounding off corners wherever
19 required smooth rendering, providing and removing scaffolding, including cost of materials,
labour, curing complete as per specifications and as per directions of Engineer-in-charge
(Vol.2/P-42/I-8.6.2) PWD SR 2021-22
Outside
Alround 1 64.60 4.35 281.01
Parapet Wall 1 64.60 2.00 129.20
Deductions 410.21
W 8 1.80 1.50 -21.60
V 1 0.60 0.45 -0.27
V1 2 1.00 0.45 -0.90
V2 6 1.80 0.45 -4.86
382.58 Sqm
floating coat of neat cement to brick/stone masonry including rounding off corners wherever
20 required smooth rendering, providing and removing scaffolding, including cost of materials,
labour, curing complete as per specifications and as per directions of Engineer-in-charge
(Vol.2/P-42/I-8.6.2) PWD SR 2021-22
Inside
CMC 1 43.70 4.20 183.54
Store 1 12.00 4.20 50.40
Staircase 1 13.00 4.20 54.60
Columns inside 4 1.50 4.20 25.20
Column side 8 0.25 4.20 8.40
Beam Web (2 Nos) Ver. 4 15.40 0.60 36.96
Beam Web (2 Nos) Hor. 4 17.30 0.60 41.52
Deductions 359.10
MD 1 2.00 2.40 -4.80
D 1 1.20 2.10 -2.52
D1 2 0.90 2.10 -3.78
W 8 1.80 1.50 -21.60
V 1 0.60 0.45 -0.27
V1 2 1.00 0.45 -0.90
V2 6 1.80 0.45 -4.86
Dadooing in Toilet -35.91
Dadooing in CFC -91.77
192.69 Sqm
and manufacturer, over the plastered wall surface to prepare the surface even and smooth
21
complete as per specifications and as per directions of Engineer in charge.
(Vol.2/P-50/I-8.51) PWD SR 2021-22
463.83 Sqm
Providing and laying Polished Granite stone flooring in required design and patterns, in linear as
well as curvilinear portions of the building all complete as per the architectural drawings with 18
mm thick stone slab over 20 mm (average) thick base of cement mortar 1:4 (1 cement : 4 coarse
sand) laid and jointed with cement slurry and pointing with white cement slurry admixed with
22
pigment of matching shade including rubbing , curing and polishing etc. all complete as specified
and as directed by the Engineer-in-Charge. ** Polished Granite stone slab Black, Cherry Red,
Brown, Cat Eye, River Pink or equivalent.
(Vol.2/P-63/I-9.24) PWD SR 2021-22
Passage 1 3.00 3.60 10.80
CMC 1 13.70 15.00 205.50
Store 1 3.00 3.00 9.00
Staircase 1 3.00 5.00 15.00
Skirting 240.30
Passage 1 13.20 0.10 1.32
CMC 1 57.40 0.10 5.74
Store 1 12.00 0.10 1.20
Staircase 1 16.00 0.10 1.60
250.16 Sqm
Providing and laying flooring and steps fine machine polished granite stone slabs 20 mm thick on
cement mortar bed 1:6, 20 mm thick, and joints finished with cement mortar 1:3 over existing
23 cement concrete bed , including cost of materials, mortar, labour, curing complete as per
specifications
(Vol.2/P-64/I-9.30) PWD SR 2021-22
Flooring for Steps
Steps 22 1.40 0.45 13.86
Landing 1 3.00 1.40 4.20
18.06 Sqm
Providing and fixing 20mm thick gang saw water cut Lakared granite for cladding in CM 1:3 (1
cement : 3 coarse sand) proportion with a coat of rough plastering using CM 1:4 (1 cement : 4 fine
sand), cut to required shape, pattern with paper joints, finished with cement mortar using white
cement and colour pigments to match the colour of slab making through jointing with sealant,
24
grooves in joints including cost of curing etc., complete including cost and conveyance of all
materials, mortar, labour for all items of work, usage charges of machinery etc., complete as per
specification.
(Vol.2/P-72/I-10.19) PWD SR 2021-22
For Wall
CFC 1 43.70 2.1 91.77
91.77 Sqm
Providing and fixing stainless steel (Grade 304) railing made of Hollow tubes, channels, plates
etc., including welding, grinding, buffing, polishing and making curvature (wherever required) and
fitting the same with necessary stainless steel nuts and bolts complete, i/c fixing the railing with
necessary accessories & stainless steel dash fasteners, stainless steel bolts etc., of required size,
on the top of the floor or the side of waist slab with suitable arrangement as per approval of
25
Engineer-in- charge, (for payment purpose only weight of stainless steel members shall be
considered excluding fixing accessories such as nuts, bolts, fasteners etc.) including cost of
materials, labour, usage charges of machinery complete as per specifications and as per directions
of the Engineer-in-Charge.
(Vol.2/P-83/I-11.28) PWD SR 2021-22
SS Hand Railings
Staircase 2 3.57 1.00 7.14
7.14 Sqm
Providing and fixing 1st quality ceramic glazed floor tiles conforming to IS : 15622 (thickness to be
specified by the manufacturer ) of approved make in all colours, shades except burgundy, bottle
green, black of any size as approved by Engineer-in-Charge in skirting, risers of steps and dados
26 over 12 mm thick bed of cement Mortar 1:3 (1 cement: 3 coarse sand) and jointing with grey
cement slurry @ 3.3kg per m2 including pointing in white cement mixed with pigment of matching
shade complete.
(Vol.2/P-60/I-9.10) PWD SR 2021-22
Ceramic Tiles Flooring
G. Toilet 1 3.00 1.50 4.50
L. Toilet 1 3.00 1.50 4.50
9.00 Sqm
Providing 15mm cement plaster on rough side of single or half brick wall finished with a floating
coat of neat cement of mix: 1:4 (1 cement: 4 fine sand) to brick masonry including rounding off
corners wherever required smooth rendering, providing and removing scaffolding, including cost of
27
materials, labour, curing complete as per specifications and as per directions of Engineer-in-charg.
(Vol.2/P-42/I-8.5.2) PWD SR 2021-22
G. Toilet 1 9.00 2.10 18.90

L. Toilet 1 9.00 2.10 18.90
Deduction 37.80
D1 2 0.90 0.50 2.10 -1.89
35.91 Sqm
Providing skirting, dadooing, rises of steps with colour glazed tiles 6mm thick on 10mm thick
cement plaster 1:3 and jointed with white cement slurry over existing rough plaster surface using
28 glazed tiles of approved make and size including cost of materials, labour, complete as per
specifications.
(Vol.2/P-65/I-9.39) PWD SR 2021-22
Dadooing Glazed Tiles
Same qty as item No. 27 35.91 Sqm
ltr/10 m² over an under coat of primer applied @0.75 ltr/10 m² of approved brand and manufacture
to give an even shade including preparing the surface after thorougly cleaning oil, grease, dirt and
29
foreign matter, sand papering and knotting , cost of materials, labour complete as per
specifications and as per directions of Engineer-in-charge.
(Vol.2/P-48/I-8.41) PWD SR 2021-22
ED 1 2.00 2.25 2.40 10.80
D 1 1.20 2.25 2.10 5.67
D1 2 0.90 2.25 2.10 8.51
W 8 1.80 2.25 1.50 48.60
73.58 Sqm
Painting Steel work with Deluxe Multi Surface Paint to give an even shade. Two coat applied @
0.90 ltr/10 m² over an under coat of primer applied @ 0.80 ltr/10 m² of approved brand and
manufacture including preparing the surface after thorougly cleaning oil, grease, dirt and foreign
30
matter, cost of materials, labour complete as per specifications and as per directions of Engineer-
in-charge.
(Vol.2/P-47/I-8.33.3) PWD SR 2021-22
W 8 1.80 1.50 21.60
V 1 0.60 0.45 0.27
V1 2 1.00 0.45 0.90
V2 6 1.80 0.45 4.86
27.63 Sqm
Finishing walls with textured exterior paint of required shade :New work( Two coats applied @
3.28 ltr/10 m²) over and including priming coat of exterior primer applied @ 2.20kg/10 m² to give
an even shade after thoroughly brooming the surface to remove all dirt, dust, mortar drops and
31
foreign matter including preparing the surface even and sand paper smooth, cost of materials,
labour complete as per specifications and as per directions of Engineer-in-charge.
(Vol.2/P-45&46/I-8.29) PWD SR 2021-22
Wall painting with plastic emulsion paint of approved brand and manufacture to give an even
32 shade: One coats on old work as per specifications and as per directions of Engineer in charge
(Vol.2/P-51/I-8.63) PWD SR 2021-22
Emulsion
463.83 Sqm
pressure as per IS 875 (Part-III). The Suspended System held with Spider Fittings of SS-316
Grade
together with SS- 316 Grade Stainless steel Spider & bolt assembly with laminated glass fins 21
mm thick. The Glass fins and glass panel assembly shall be connected to Slab/beams by means of
SS- 316 Grade stainless steel brackets & Anchor bolts and at the bottom using SS channel of
50x25x2mm using fastener & anchor bolts, non staining weather sealants of approved make,
33 Teflon/ nylon bushes and separators to prevent bi-metallic contacts, all complete to perform as per
specification and approved drawings. The complete system to be designed to accommodate
thermal expansion & seismic movements etc. The joints between glass panels (6 to 8 mm) and
gaps at the perimeter & in U channel of the assembly to be filled with non staining weather
sealant, so as to make the entire system fully water proof & dust proof. The rate shall include all
design, Engineering and shop drawing including approval from structural designer, labour, T&P,
scaffolding, other incidental charges including wastage, enabling temporary services all fitting
fixers nut bolts, washer, Buffer plates, fastener, anchors, SS channel laminated glass etc. all
complete. For the purpose of payment, actual elevation area of Glazing including thickness of
joints and the portion of Glass panel inside the SS channel shall be measured.
1 3.00 4.20 12.60
1 17.30 4.35 75.26
87.86 Sqm
LIDKAR COLONY, CHAMANAHALLI VILLAGE, MADDUR TQ, MANDYA DIST.
Head Room
ABSTRACT
Sl.
No.
1 Providing and laying RCC Columns Cum 1.46 6,711.04 9,785.00
Providing and constructing load bearing
2 wall with Solid Concrete blocks of size Sqm 36.17 1,219.92 44,122.00
400x200x200mm
3 Providing and laying RCC lintel Cum 0.62 7,546.92 4,664.00
4 Providing and laying RCC Chejja Cum 0.25 9,087.54 2,290.00
5 Providing and laying RCC Roof beam Cum 1.44 7,546.92 10,868.00
6 Providing and laying RCC Roof Slab Cum 4.59 7,546.92 34,640.00
Rate for the year 2022-2023, rates for the steel of
sl no 5, page no 4, Rate should be Rs 92,
7 TMT Steel Reinforcement Kgs 1012.30 93.84 94,994.00
Accordingly Basic rate will Change From Rs. 96
To Rs. 92. and Amount will be Change from
102184.00 To 94875.00
Providing Honne wood frames of doors,
8 Cum 0.27 92,200.86 24,894.00
windows
Providing and fixing in position fully
9 Sqm 2.52 5,175.48 13,042.00
panelled Honne wood shutters for doors
Providing and fixing in position fully
10 Sqm 5.40 5,479.44 29,589.00
glazed for windows shutters
As per PWD Notification, 4th Quarter Issue
Rate for the year 2022-2023, rates for the steel of
sl no 8, page no 4, Rate should be Rs 157,
11 Providing and fixing M S Grill Kgs 113.40 160.14 18,160.00
Accordingly Basic rate will Change From Rs. 159
To Rs. 157. and Amount will be Change from
18391.00 To 18160.00

Providing and applying White cement
15 Sqm 82.50 84.66 6,984.00
putty
16 Sqm 12.12 2,927.40 35,480.00
flooring
18 Painting for Steel with primer Sqm 5.40 108.12 584.00
Design supply & installation of suspended
21 Sqm 8.10 7,346.04 59,503.00
Spider Glazing
Providing 20 mm cement plaster of mix
22 Sqm 253.50 281.52 71,365.00
:1:6
23 Cost of Fixtures LS 1.00 15,000.00 15,000.00
Sub Total 545,747.00
Sub Total 595,747.00
Labour Cess @ 1% 6,167.00
GST 18% 112,114.00
Misc 31.00
Grand Total 735,000.00
NAME OF THE PROJECT : DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF CHARMASHILPI BHAVAN AT LIDKAR COLONY, CHAMANAHALLI VILLAGE,
MADDUR TQ, MANDYA DIST.
Rate Analysis
Head Room
PWD SR-2021-22
Centering/S
Sl. Page Item Basic Lift caffolding Grand
Description of work Unit Vol WAPCOS Observation
No. No. No. Rate Charges Rates (in Total
percentage)
1 Providing and laying RCC Columns Cum 17 2.4.3 Vol - 1 5,992.00 119.84 10% 6,711.04

2 Sqm 17 6.32 Vol - 2 1,196.00 23.92 1,219.92
3 Providing and laying RCC lintel Cum 17 2.5.2 Vol - 1 6,186.00 123.72 20% 7,546.92
4 Providing and laying RCC Chejja Cum 17 2.5.1 Vol - 1 6,182.00 123.64 45% 9,087.54
5 Providing and laying RCC Roof beam Cum 17 2.5.2 Vol - 1 6,186.00 123.72 20% 7,546.92
6 Providing and laying RCC Roof Slab Cum 17 2.5.2 Vol - 1 6,186.00 123.72 20% 7,546.92

Rate for the year 2022-2023, rates for the steel of sl
7 TMT Steel Reinforcement Kgs 84 11.32 Vol - 2 92.00 1.84 93.84
no 5, page no 4, Rate should be Rs 92, Accordingly
8 Providing Honne wood frames of doors, windows Cum 99 12.11 Vol - 2 90,393.00 1,807.86 92,200.86
Providing and fixing in position fully panelled Honne
9 Sqm 100 12.15 Vol - 2 5,074.00 101.48 5,175.48
10 Sqm 104 12.46 Vol - 2 5,372.00 107.44 5,479.44
windows shutters
As per PWD Notification, 4th Quarter Issue Rate
for the year 2022-2023, rates for the steel of sl no 8,
11 Providing and fixing M S Grill Kgs 85 11.34B Vol - 2 157.00 3.14 160.14
page no 4, Rate should be Rs 157, Accordingly
12 Providing Ceiling Plastering Sqm 42 8.6.1 Vol - 2 274.00 5.48 279.48
13 Providing Plastering in CM 1:3 outside Sqm 42 8.6.2 Vol - 2 368.00 7.36 375.36
14 Providing Plastering in CM 1:3 inside Sqm 42 8.6.2 Vol - 2 368.00 7.36 375.36
15 Providing and applying White cement putty Sqm 50 8.51 Vol - 2 83.00 1.66 84.66
16 Providing and laying 19 mm thick granite flooring Sqm 63 9.24 Vol - 2 2,870.00 57.40 2,927.40
17 Painting for Wood with primer Sqm 46 8.33.2 Vol - 2 105.00 2.10 107.10
18 Painting for Steel with primer Sqm 47 8.33.3 Vol - 2 106.00 2.12 108.12
19 Providing Outside Painting Sqm 45&46 8.29 Vol - 2 208.00 4.16 212.16
20 Providing Plastic Emulsion Paint Sqm 51 8.63 Vol - 2 62.00 1.24 63.24
21 Sqm 160 18.7 Vol - 2 7,202.00 144.04 7,346.04
Glazing
22 Providing 20 mm cement plaster of mix :1:6 Sqm 41 8.3.2 Vol - 2 276.00 5.52 281.52
LIDKAR COLONY, CHAMANAHALLI VILLAGE, MADDUR TQ, MANDYA DIST.
Sl.
No.
HEAD ROOM
relevant IS Codes machine mixed with super plasticisers, laid in layers, well compacted using needle
vibrators, providing weep holes wherever necesary, including all lead & lifts, cost of all materials of
1
quality, confirming to the requirements of relevant IS codes, labour, Usage charges of machinery,
curing and all other appurtenances required to complete the work as per technical specifications.
(The cost of steel reinforcement & formwork to be paid separately)
(Vol.1/P-17/I-2.4.3) PWD SR 2021-22
RCC Columns
C1 6 0.20 0.45 2.70 1.46
1.46 Cum
2
cost of all materials, labour, scaffolding and curing, usage charges of machinery etc complete as per
specifications
(Vol.2/P-17/I-6.32) PWD SR 2021-22
Main Walls
Hor. Wall 2 8.60 2.25 38.70
Ver. Wall 1 3.40 2.25 7.65
Deduction 46.35
D 1 1.20 2.10 -2.52
W 2 1.80 1.50 -5.40
Lintel Qty -0.62
Beam Qty -1.64
36.17 Sqm
3
relevant IS codes, labour, Usage charges of machinery, curing and all other appurtenances required
to complete the work as per technical specifications. (The cost of steel reinforcement, dowel bars &
(Vol.1/P-17/I-2.5.2) PWD SR 2021-22
RCC lintel
All Around 2 8.60 0.20 0.15 0.52
1 3.40 0.20 0.15 0.10
0.62 Cum
(Vol.1/P-17/I-2.5.1) PWD SR 2021-22
RCC Chejja
W 2 2.10 0.60 0.10 0.25
0.25 Cum
Road works, Water works, Irrigation works & super structure works of bridges upto 3.50m height.
5
(Vol.1/P-17/I-2.5.2) PWD SR 2021-22
Roof Beam
Hor. Wall 2 8.60 0.20 0.30 1.03
Ver. Wall 2 3.40 0.20 0.30 0.41
1.44 Cum
(Vol.1/P-17/I-2.5.2) PWD SR 2021-22
Roof Slab 1 9.00 3.40 0.15 4.59
4.59 Cum
Providing Thermo-Mechanically Treated bars of grade Fe-550D or more Steel reinforcement for Quantity has been revised
R.C.C. work including straightening, cutting, bending, placing in position, binding and anchoring to as per the Approved
adjacent members whereever necessary complete as per Design including cost of material, labour, drawings. Accordingly
7
usage charges complete as per specifications. (The laps and wastages shall not be measured Quantity will change
separately) From 1043.55 Kgs to
(Vol.2/P-84/I-11.32) PWD SR 2021-22 1012.30 Kgs
Columns 1 1.46 2.50% 7850.00 286.13
Lintel 1 0.62 1.25% 7850.00 60.64
Chejja 1 1.01 1.00% 7850.00 79.13
Roof beam 1 1.44 2.00% 7850.00 226.08
Roof Slab 1 4.59 1.00% 7850.00 360.32
1012.30 kgs
Providing Honne wood frames of doors, windows, clerestory windows, ventilators and other frames,
wrought, framed or assembled including making plaster groves (excluding cost of cement concrete
8 and side clamps), but including cost of materials, labour, usage charges complete as per
specifications.
(Vol.2/P-99/I-12.11) PWD SR 2021-22
D 1 7.20 0.125 0.10 0.09
W 2 7.20 0.125 0.10 0.18
0.27 Cum
Providing and fixing in position fully panelled Honne wood shutters for doors with stiles and rails of
9 and panels of 25mm thick including cost of materials, labour, usage charges
(Vol.2/P-100/I-12.15) PWD SR 2021-22
D 1 1.20 2.10 2.52
2.52 Sqm
Providing and fixing in position fully glazed for windows shutters with Honne wood stiles and rails of
30mm. thick, 75mm wide in single shutters with 4mm thick plain glass fixed with wooden beading
cost of fixtures)
(Vol.2/P-104/I-12.46) PWD SR 2021-22
W 2 1.80 1.50 5.40
5.40 Sqm
Providing and fixing M.S. grills of required pattern in frames of windows etc. with M.S. flats, square
or round bars etc. including priming coat with approved steel primer all complete. Fixed to openings
11
/ wooden frames with rawl plugs screws et
(Vol.2/P-85/I-11.34B) PWD SR 2021-22
W 2 1.80 1.50 5.40
5.40 Sqm
21 Kgs/Sqm 113.4 Kg
Providing 12mm cement plaster with Cement mortar 1:3(1 cement: 3 coarse sand) finished with a
floating coat of neat cement to brick masonry including rounding off corners wherever required
(Vol.2/P-42/I-8.6.1) PWD SR 2021-22
Ceiling plastering
Head Room 1 3.00 8.60 25.80
Chejja
W 2 2.10 1.30 5.46
31.26 Sqm
(Vol.2/P-42/I-8.6.2) PWD SR 2021-22
Outside
Alround 1 24.80 2.70 66.96
Deductions 66.96
D 1 1.20 2.10 -2.52
W 2 1.80 1.50 -5.40
59.04 Sqm
(Vol.2/P-42/I-8.6.2) PWD SR 2021-22
Inside
CMC 1 23.20 2.55 59.16
Deductions 59.16
D 1 1.20 2.10 -2.52
W 2 1.80 1.50 -5.40
51.24 Sqm
and manufacturer, over the plastered wall surface to prepare the surface even and smooth complete
15
as per specifications and as per directions of Engineer in charge.
(Vol.2/P-50/I-8.51) PWD SR 2021-22
82.50 Sqm
Providing and laying Polished Granite stone flooring in required design and patterns, in linear as
well as curvilinear portions of the building all complete as per the architectural drawings with 18
mm thick stone slab over 20 mm (average) thick base of cement mortar 1:4 (1 cement : 4 coarse
sand) laid and jointed with cement slurry and pointing with white cement slurry admixed with
16
pigment of matching shade including rubbing , curing and polishing etc. all complete as specified and
as directed by the Engineer-in-Charge. ** Polished Granite stone slab Black, Cherry Red,
Brown, Cat Eye, River Pink or equivalent.
(Vol.2/P-63/I-9.24) PWD SR 2021-22
Head Room 1 3.00 3.60 10.80
Skirting 10.80
Head Room 1 13.20 0.10 1.32
12.12 Sqm
ltr/10 m² over an under coat of primer applied @0.75 ltr/10 m² of approved brand and manufacture to
give an even shade including preparing the surface after thorougly cleaning oil, grease, dirt and
17
foreign matter, sand papering and knotting , cost of materials, labour complete as per specifications
and as per directions of Engineer-in-charge.
(Vol.2/P-48/I-8.41) PWD SR 2021-22
D 1 1.20 2.25 2.10 5.67
W 2 1.80 2.25 1.50 12.15
17.82 Sqm
Painting Steel work with Deluxe Multi Surface Paint to give an even shade. Two coat applied @ 0.90
ltr/10 m² over an under coat of primer applied @ 0.80 ltr/10 m² of approved brand and manufacture
including preparing the surface after thorougly cleaning oil, grease, dirt and foreign matter, cost of
18
materials, labour complete as per specifications and as per directions of Engineer-in-charge.
(Vol.2/P-47/I-8.33.3) PWD SR 2021-22
W 2 1.80 1.50 5.40

5.40 Sqm
Finishing walls with textured exterior paint of required shade :New work( Two coats applied @ 3.28
ltr/10 m²) over and including priming coat of exterior primer applied @ 2.20kg/10 m² to give an even
shade after thoroughly brooming the surface to remove all dirt, dust, mortar drops and foreign
19
matter including preparing the surface even and sand paper smooth, cost of materials, labour
(Vol.2/P-45&46/I-8.29) PWD SR 2021-22
Wall painting with plastic emulsion paint of approved brand and manufacture to give an even shade:
20 One coats on old work as per specifications and as per directions of Engineer in charge
(Vol.2/P-51/I-8.63) PWD SR 2021-22
Emulsion
82.50 Sqm
pressure as per IS 875 (Part-III). The Suspended System held with Spider Fittings of SS-316 Grade
together with SS- 316 Grade Stainless steel Spider & bolt assembly with laminated glass fins 21
mm thick. The Glass fins and glass panel assembly shall be connected to Slab/beams by means of SS-
316 Grade stainless steel brackets & Anchor bolts and at the bottom using SS channel of
50x25x2mm using fastener & anchor bolts, non staining weather sealants of approved make, Teflon/
nylon bushes and separators to prevent bi-metallic contacts, all complete to perform as per
21 specification and approved drawings. The complete system to be designed to accommodate
thermal expansion & seismic movements etc. The joints between glass panels (6 to 8 mm) and gaps
at the perimeter & in U channel of the assembly to be filled with non staining weather sealant, so as
to make the entire system fully water proof & dust proof. The rate shall include all design,
Engineering and shop drawing including approval from structural designer, labour, T&P,
scaffolding, other incidental charges including wastage, enabling temporary services all fitting fixers
nut bolts, washer, Buffer plates, fastener, anchors, SS channel laminated glass etc. all complete. For
the purpose of payment, actual elevation area of Glazing including thickness of joints and the
portion of Glass panel inside the SS channel shall be measured.
(Vol.2/P-160/I-18.7) PWD SR 2021-22
1 3.00 2.70 8.10
8.10 Sqm
Providing 20 mm cement plaster of mix :1:6 (1 cement: 6 fine sand) to brick/stone masonary
including rounding off corners wherever required smooth rendering, providing and removing
22 scaffolding, including costof materials, labour, curing complete as per specifications and as per
directions of Engineer-in-charge.
(Vol.2/P-42/I-8.6.2) PWD SR 2021-22
Roof Slab Over 1 16.90 15.00 253.50
253.50 Sqm
COMPOUND WALL
ABSTRACT
Sl.
No.
1 EWE for foundation and footings Cum 83.55 341.00 28,491.00
2 Providing and laying PCC Bed Cum 15.18 5,206.00 79,008.00
3 P/C SSM In CM 1:6 for Foundation Cum 7.98 5,352.00 42,701.00
4 P/C SSM In CM 1:6 for Foundation Cum 7.09 5,352.00 37,956.00
5 Providing and laying RCC Cum 14.00 6,445.44 90,215.00
6 Earth Filling Cum 14.00 204.00 2,855.00

As per PWD SR 2021-22, 4th Quarter Issue Rate for
year 2022-2023 page no 4, slno 5 for rates of the steel
7 TMT Steel Reinforcement Kgs 931.42 92.00 85,691.00 table, Rate should be Rs 92, Accordingly Basic rate
will Change From Rs. 96 To Rs. 92 and Amount will
be Change from 89417.00 To 85691.00
8 P/C BBM in CM1:6 Cum 82.74 6,690.00 553,531.00
Providing and laying in position plain cement

9 Cum 1.70 5,728.00 9,749.00
concrete
10 Providing 18mm thick Plastering in Cm 1:3 Sqm 376.75 322.00 121,313.00
11 Providing Painting Sqm 376.75 130.00 48,977.00

As per PWD SR 2021-22, 4th Quarter Issue Rate for
year 2022-2023, Page no 4, Slno 4, Rate should be Rs
12 Providing and fixing M.S. Gate Kgs 242.55 120.00 29,106.00 120, Accordingly Basic rate will Change From Rs. 122
To Rs. 120 and Amount will be Change from 29591.00
To 29106.00
Sub Total 1,129,593.00

Labour Cess @ 1% 11,693.00
GST 18% 212,578.00
Misc 431.00
NAME OF THE PROJECT : DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF CHARMASHILPI BHAVAN AT LIDKAR
COLONY, CHAMANAHALLI VILLAGE, MADDUR TQ MANDYA DIST.
Rate Analysis
COMPOUND WALL
PWD SR-2021-22
Sl. Page Item Basic Centering/Scaffol Grand

Description of work Unit Vol ding Rates (in WAPCOS Observation
No. No. No. Rate percentage)
Total
1 EWE for foundation and footings Cum 6 1.5.2 Vol - 1 341.00 341.00
2 Providing and laying PCC Bed Cum 15 2.1.2 Vol - 1 5206.00 5206.00
3 P/C SSM In CM 1:6 for Foundation Cum 9 5.4 Vol - 2 5352.00 5352.00
4 P/C SSM In CM 1:6 for Foundation Cum 9 5.4 Vol - 2 5352.00 5352.00
5 Providing and laying RCC Cum 16 2.3.1 Vol - 1 5968.00 8% 6445.44
6 Earth Filling Cum 7 1.9 Vol - 1 204.00 204.00

As per the PWD Notification, 4th
2023, rates for the steel of sl no 5,
7 TMT Steel Reinforcement Kgs 84 11.32 Vol - 2 92.00 92.00
page no 4, Rate should be Rs 92,
Accordingly Basic rate will Change
From Rs. 96 To Rs. 92.
8 P/C BBM in CM1:6 Cum 14 6.8 Vol - 2 6690.00 6690.00
Providing and laying in position plain

9 Cum 15 2.1.4 Vol - 1 5728.00 5728.00
cement concrete
Providing 18mm thick Plastering in

10 Sqm 42 8.9 Vol - 2 322.00 322.00
Cm 1:3
11 Providing Painting Sqm 48 8.41 Vol - 2 130.00 130.00
As per PWD Notification, 4th

2023, rates for the steel of sl no 4,
12 Providing and fixing M.S. Gate Kgs 45 11.25.2 Vol - 2 120.00 120.00
page no 4, Rate should be Rs 120,
Accordingly Basic rate will Change
From Rs. 122 To Rs. 120.
CHARMASHILPI BHAVAN AT LIDKAR COLONY, CHAMANAHALLI VILLAGE, MADDUR TQ
MANDYA DIST.
COMPOUND WALL
Sl.
No. Description of work No. L B D Qty Unit
Earth work excavation by manual means for drains,canals, waste weir draft, approach
channels, key trench, foundation of Bridges and such similar works, as per drawing and
technical specifications, including setting out, shoring, strutting, barricading, caution
lights, excavated surface leveled and sides neatly dressed disposing off or leveling the
1 excavated stuff or sorting & stacking the selected stuff for reuse in a radius of 50 m and
lift upto 1.5 m including cost of labour, tools, usage & other appurtenances required to
complete the work Depth exceeding 1.5m, but not exceeding 3 m
(Vol.1/P-6/I-1.5.2) PWD SR 2021-22
Compound wall 1 74.90 0.75 1.00 56.18

Column 20 1.50 1.50 1.20 54.00
Deduct Entrance Gate Length 1 5.50 0.75 1.00 -4.13
Deduct Columns 20 1.50 0.75 1.00 -22.50
83.55 Cum
Providing and laying in position plain cement concrete for levelling course for all works in
foundation. The granite/trap/basalt crushed graded coarse aggregates and fine
aggregates as per relevant IS Codes machine mixed, laid in layers not exceeding 150mm
thickness, well compacted using plate vibrators, including all lead & lifts, cost of all
2 materials of quality, labour, Usage charges of machineries, curing, and all the other
appurtenances required to complete the work as per technical specifications. (The cost of
steel reinforcement & formwork shall be paid separately) Mix 1:4:8( M5) Using 40 mm
nominal size graded crushed coarse aggregates
(Vol.1/P-15/I-2.1.2) PWD SR 2021-22
Compound wall 1 74.90 0.75 0.15 8.43
Column 20 1.50 1.50 0.15 6.75
15.18 Cum
Providing Size Stone masonry with hard stone in foundation & plinth with Cement
3 mortar 1:6 (1 cement : 6 coarse sand
(Vol.2/P-9/I-5.4) PWD SR 2021-22
Foundation 1 74.90 0.45 0.45 15.17
Deduct Columns 20 1.50 0.45 0.45 -6.08
7.98 Cum
Providing Size Stone masonry with hard stone in foundation & plinth with Cement
4 mortar 1:6 (1 cement : 6 coarse sand
(Vol.2/P-9/I-5.4) PWD SR 2021-22
Basement 1 74.90 0.45 0.40 13.48
Deduct Columns 20 1.50 0.45 0.40 -5.40
7.09 Cum
Page 7
Sl.
Providing and laying in Reinforced cement concrete for all Basement & surface level
works, return walls, retaining walls, sunken floors etc. The granite/trap/basalt crushed
graded coarse aggregates and fine aggregates as per relevant IS Codes machine mixed
with super plasticisers, laid in layers, well compacted using needle vibrators, providing
weep holes wherever necesary, including all lead & lifts, cost of all materials of quality,
5 labour, Usage charges of machinery, curing and all other appurtenances required to
complete the work as per technical specifications. (The cost of steel reinforcement &
formwork to be paid separately.
M20 Design Mix Using 20 mm nominal size graded crushed coarse aggregates
(Vol.1/P-16/I-2.3.1) PWD SR 2021-22
Column Footings 20 1.20 1.20 0.30 8.64
8.64 Cum
Columns 20 0.23 0.23 3.35 3.54
3.54 Cum
Plinth Beams
Compound wall 1 74.90 0.23 0.20 3.45
Deduct Columns 20 1.5 0.23 0.20 -1.38
1.81 Cum
Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundations
and other similar works etc. in layers not exceeding 20cm in depth, consolidating each
6 deposited layer by ramming and watering, lead up to 50m and lift upto 1.5 m.
(Vol.1/P-7/I-1.9) PWD SR 2021-22
EWE 83.55 8.64 3.54 1.81 14.00

14.00 cum
Providing Thermo-Mechanically Treated bars of grade Fe-500D or more Steel
reinforcement for R.C.C. work including straightening, cutting, bending, placing in
position, binding and anchoring to adjacent members whereever necessary complete as
7 per Design including cost of material, labour, usage charges complete as per
specifications. (The laps and wastages shall not be measured separately)
(Vol.2/P-84/I-11.32) PWD SR 2021-22
Column Footings 1 8.64 50.00 kg/Cum 432.00
Columns 1 3.54 100.00 kg/Cum 354.43
Plinth Beams 1 1.81 80.00 kg/Cum 144.99
931.42 Kgs
Providing Brick work with common burnt clay Non Modular bricks of class
designation 3.5 in superstructure above plinth level in all shapes and sizes in Cement
mortar 1:6 (1 cement : 6 coarse sand) including cost of all materials, labour, scaffolding
8
and usage charges of machinery & other incidental charges complete as per the direction
of engineer incharge of work
(Vol.2/P-14/I-6.8) PWD SR 2021-22
Compound wall 1 74.90 2.10 157.29
Deduct Entrance Gate 1 5.50 2.10 -11.55
Deduct Columns 20 1.50 2.10 -63.00
82.74 Sqm
Page 7
Sl.
Providing and laying in position plain cement concrete for levelling course for all works in
foundation. The granite/trap/basalt crushed graded coarse aggregates and fine
aggregates as per relevant IS Codes machine mixed, laid in layers not exceeding 150mm
thickness, well compacted using plate vibrators, including all lead & lifts, cost of all
9 materials of quality, labour, Usage charges of machineries, curing, and all the other
appurtenances required to complete the work as per technical specifications. (The cost of
steel reinforcement & formwork shall be paid separately)
Mix 1:3:6 (M10) Using 20 mm nominal size graded crushed coarse aggregates
(Vol.1/P-15/I-2.1.4) PWD SR 2021-22
Coping Concrete 1 74.90 0.23 0.10 1.72
Columns 20 0.23 0.23 0.10 0.11
Deduct Entrance Gate 1 5.50 0.23 0.10 -0.13
1.70 Cum
Providing 18mm cement plaster in two coats under layer 12mm thick cement plaster
with cement mortar 1:5 (1 cement : 5 coarse sand) and a top layer 6 mm thick cement
plaster with cement mortar 1:3 (1 cement : 3 coarse sand) finished rough with sponge to
10 brick masonry including rounding off corners wherever required smooth rendering,
providing and removing scaffolding, including cost of materials, labour, curing complete
as per specifications and as per directions of Engineer-in-charge.
(Vol.2/P-42/I-8.9) PWD SR 2021-22
Compound wall 2 74.90 2.40 359.52
Compound wall Top 1 74.90 0.23 17.23
376.75 Sqm
Painting with synthetic enamel paint of approved brand and manufacture of required
colour to give an even shade :Two coats on new work over an under coat of suitable shade
with ordinary paint of approved brand and manufacture after thoroughly brooming the
11 surface to remove all dirt, dust, mortar drops and foreign matter including preparing the
surface even and sand paper smooth, cost of materials, labour complete as per
specifications and as per directions of Engineer-in-charge
(Vol.2/P-48/I-8.41) PWD SR 2021-22
Qty Same as Plastering 376.75 Sqm

Providing and fixing Steel work welded in built up sections/ framed work, including
cutting, hoisting, fixing in position and applying a priming coat of approved steel primer
using structural steel etc. as required. In gratings, frames, guard bar, ladder, railings,
12 brackets, gates and similar works including cost of materials, labour, usage charges of
machinery complete as per specifications and as per directions of the
Engineer-in-Charge.
(Vol.2/P-82/I-11.25.2) PWD SR 2021-22
1 5.50 2.10 11.55
11.55 Sqm
21kgs/Sqm 242.55 Kgs
Page 7

Chamanahalii Report Print

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Chamanahalii Report Print

Uploaded by

Copyright:

Available Formats

DR.

BABU JAGAJEEVAN RAM LEATHER INDUSTRIES

NAME OF THE WORK: TECHNICAL SCRUTINY REPORT FOR DETAILED ESTIMATE

No: WAPCOS/Bengaluru/LIDKAR/Cham/2022-23/TS/ February 11, 2023

The Managing Director

Subject: Technical Scrutiny Report for Detailed Estimate of Proposed Construction

Assignment: Proposed Construction of Charmashilpi Bhavan at Lidkar Colony,

1 Estimated Amount 5,758,912.00 4,811,035.00 595,747.00 1,129,593.00 12,295,287.00

Third Party inspection

ty lj{ka.k & thou lj{ka.k “ges’kk fgUnh esa i= O;ogkj

3 KRIDL Charges 3% 173,631.00 145,053.00 17,962.00 34,057.00 370,703.00

4 Labour Cess @ 1% 59,613.00 49,801.00 6,167.00 11,693.00 127,274.00

5 GST 18% 1,083,771.00 905,390.00 112,114.00 212,578.00 2,313,853.00

6 Misc 278.00 666.00 31.00 431.00 1,406.00

Total 7,105,000.00 5,936,000.00 735,000.00 1,394,000.00 15,170,000.00

Grand Total 15,170,000.00

LIDKAR has proposed for Construction of Charmashilpi Bhavan at LIDKAR Colony,

Chamanahalli village, Maddur Taluk, Mandya Dist. The Construction of Charmashilpi

Mandya, an organization of Government of Karnataka.

the Technical Scrutiny Report for Detailed Estimate of Proposed Construction of

Charmashilpi Bhavan at LIDKAR Colony, Chamanahalli Village, Maddur Tq, Mandya

KSRTC Bus stand, entrance gate.

NAME OF THE PROJECT : DETAILED ESTIMATE FOR PROPOSED CONSTRUCTION OF

1 Estimated Amount 5,758,912.00 4,811,035.00 595,747.00 1,129,593.00 12,295,287.00

Third Party inspection

3 KRIDL Charges 3% 173,631.00 145,053.00 17,962.00 34,057.00 370,703.00

4 Labour Cess @ 1% 59,613.00 49,801.00 6,167.00 11,693.00 127,274.00

5 GST 18% 1,083,771.00 905,390.00 112,114.00 212,578.00 2,313,853.00

6 Misc 278.00 666.00 31.00 431.00 1,406.00

Total 7,105,000.00 5,936,000.00 735,000.00 1,394,000.00 15,170,000.00

Grand Total 15,170,000.00

1. Earth work Excavation for foundation and footings

3. P/C SSM In CM 1:6 for Foundation

4. P/C SSM In CM 1:6 for Foundation

5. Providing and laying RCC

7. TMT Steel Reinforcement

10. Providing 18mm thick Plastering in Cm 1:3

1 Estimated Amount 5,758,912.00 4,811,035.00 595,747.00 1,129,593.00 12,295,287.00

3 KRIDL Charges 3% 173,631.00 145,053.00 17,962.00 34,057.00 370,703.00

4 Labour Cess @ 1% 59,613.00 49,801.00 6,167.00 11,693.00 127,274.00

5 GST 18% 1,083,771.00 905,390.00 112,114.00 212,578.00 2,313,853.00

6 Misc 278.00 666.00 31.00 431.00 1,406.00

Total of Sl No 1 to 6 7,105,000.00 5,936,000.00 735,000.00 1,394,000.00 15,170,000.00

Grand Total 15,170,000.00

1 Ground Floor 7,105,000.00

2 First Floor 5,936,000.00

3 Head Room 735,000.00

4 Compound Wall 1,394,000.00

Grand Total 15,170,000.00

11 Providing Pointing to SSM Sqm 29.07 199.00 5,785.00

Providing and constructing load bearing wall with

31 Providing Plastering in CM 1:3 outside Sqm 185.04 368.00 68,095.00

32 Providing Plastering in CM 1:3 inside Sqm 190.53 368.00 70,115.00

Providing and laying 19 mm thick granite flooring

8 P/C SSM in CM1:6 in basement Cum 9 5.4 Vol - 2 5,352.00 5,352.00

As per the PWD Notification, 4th

39 Providing 15 mm thick Rough Plastering Sqm 42 8.5.2 Vol - 2 294.00 294.00

ED 1 9.40 0.125 0.10 0.12

D 1 7.20 0.125 0.10 0.09

Flooring for Steps

Ceramic Tiles Flooring

G. Toilet 1 9.00 2.10 18.90

Dadooing Glazed Tiles

1 3.00 2.10 6.30