Basavan Kudachi Toilet 5 Lakh Final 4 Aug 2023

GOVT OF KARNATAKA
PANCHAYAT RAJ ENGINEERING DEPARTMENT

KRNATAKA
PANCHAYATH RAJ ENGINEERING DEPARTMENT
ASSISTANT EXECUTIVE ENGINEER
PANCHAYAT RAJ ENGINEERING SUB DIVISION

9
BELAGAVI
¯ÉPÀÌ ²¶ðPÉ : 2022-23 £ÉÃ ¸Á°£À ¥ÁæxÀ«ÄPÀ ªÀÄvÀÄÛ

¥ËæqsÀ ±Á¯ÉUÀ¼À ±ËZÁ®AiÀÄ ¤ªÀiÁðt
PÁªÀÄUÁj ºÉ¸ÀgÀÄ: ªÀÄ.».¥Áæ ±Á¯É §¸ÀªÀ£À PÀÄqÀa

¨É¼ÀUÁ« qÉÊ¸ï £ÀA : 29010305706
ESTIMATED COST: 500,000.00

ESTIMATE FACE SHEET
Divn : P.R.E. Divn. Belagavi
Sub-Divn. : P.R.E. Sub Div .Belagavi
Fund Head :
Major Head : ¯ÉPÀÌ ²¶ðPÉ : 2022-23 £ÉÃ ¸Á°£À ¥ÁæxÀ«ÄPÀ
Minor Head : ªÀÄvÀÄÛ ¥ËæqsÀ ±Á¯ÉUÀ¼À ±ËZÁ®AiÀÄ
Service Head : ¤ªÀiÁðt
Departmental Head :
PÁªÀÄUÁj ºÉ¸ÀgÀÄ: ªÀÄ.».¥Áæ ±Á¯É §¸ÀªÀ£À PÀÄqÀa ¨É¼ÀUÁ«

qÉÊ¸ï £ÀA : 29010305706
Estimated Cost Rs. 500,000.00
Administrativelly approved No.
Date
Technically Sanctioned No.
Date
Estimate prepared by Sri: B.A.Desai ( J E )
Estimate Checked by Sri. :

Call or Authority
-:General Description :-
The above work is Proposed under
.The estimate prepare as per PW,P&IWTD SR 2021-22 the estimate. The following provisions
are made in estimate.18% GST and 5% Building Weightage Shallbe Added For This Estimate
The following provisions have been made is the estimate

1) Excavation
2)PCC
3)RCC
4) TMT Bar
5) Door
6) Ventilator
7) Brick Work
8) painting
9) Plastering
10) Flooring
The estimate prepared as per CSR Belgaum Circle Belgaum 2021-22

Section Officer Assistant Executive Engineer,
P.R.E. Sub Divn.Belagavi
PÁªÀÄUÁj ºÉ¸ÀgÀÄ: ªÀÄ.».¥Áæ ±Á¯É §¸ÀªÀ£À PÀÄqÀa ¨É¼ÀUÁ« qÉÊ¸ï
£ÀA : 29010305706
CERTIFICATE
(As per Para 133 of K.P.W.D)
Certified that I Shri S.B.KOLI Assistant Executive Engineer, PRE Sub division
Belagavi have personally visited the spot and prepared the estimate using sanctioned
schedule of rates, and providing for the most economical and safe way of executing the work.
CERTIFICATE
(As required vide G.O No. PWD SL CMS 96 Dt. 27-06-1991
Certified that sufficient care has been taken while preparing the estimates in respect of
the above mentioned work to see that necessary items which are technicaly required for the
work in sufficient quantity as per site condition are included while preparing the estimate, and
specification of items included are completed and correct
Certified that the work proposed in this estimate has not been taken up under any
other head/ programme by any agency. The said work has not been included/proposed/over
lapped in any other proposed programme.
Assistant Executive Engineer,

P.R.E. Sub Divn. Belagavi
PÁªÀÄUÁj ºÉ¸ÀgÀÄ: ªÀÄ.».¥Áæ ±Á¯É §¸ÀªÀ£À
PÀÄqÀa ¨É¼ÀUÁ« qÉÊ¸ï £ÀA : 29010305706
ABSTRACT
SL.NO NAME OF SUB WORKS AMOUNT(In Rs)
1 Civil Work 417346.01

2 Electrical 6339.50
Sub Total 423685.51
4 GST (18%) 76263.39
Total 499948.90
5 LUM SUM 51.10
Grand Total 500,000.00
Section Officer Assistant Executive Engineer

PRE Sub Division Belagavi PRE Sub Division Belagavi
ABSTRACT
SL.NO NAME OF SUB WORKS AMOUNT(In Rs)
2 Toilet Err:509
5 Electrical 10799.50
Sub Total Err:509
3 GST (18%) Err:509
Total Err:509
5 LUM SUM Err:509
Grand Total 500,000.00
Assistant Executive Engineer Executive Engineer

PRE Sub Division Belagavi PRE Division Belagavi
PÁªÀÄUÁj ºÉ¸ÀgÀÄ: ªÀÄ.».¥Áæ ±Á¯É §¸ÀªÀ£À PÀÄqÀa ¨É¼ÀUÁ« qÉÊ¸ï £ÀA : 29010305706
WATER TANK
SL.NO Description Units No L B D Qty Rate(Rs) Amount(Rs)
KSRB 2-2.2: Earthwork excavation by manual means for foundation of buildings, water supply and
sanitary lines and electrical conduits etc, either in pits or in trenches 1.5m and above in width, in soil
not exceeding 1.5 m. in depth including dressing the bottom and sides of pits and trenches, stacking
1 the excavated soil clear from edges of excavation with lead upto 50 m. including breaking of clods
complete as per specif5,It.no.2.4)
Water Tank Cum 1 2.60 2.10 1.80 7.50

Cum 7.50 475.94 3569.55
KSRB 4-1.6 ; Providing and laying in position plain cement concrete of mix 1:2:4 with cement @ 240kgs,
with 20mm and down size graded granite metal coarse aggregates @ 0.69 cum and fine aggregtes @
0.459cum, machine mixed, concrete laid in layers not exceeding 15 cms. thick, well compacted, in
2 foundation, plinth and cills, ncluding cost of all materials, labour, HOM of machinery, curing complete as
per specifications. Specification No. KBS 4.1, 4.2
Water Tank Cum 1 2.60 2.10 0.15 0.82

Cum 0.82 5,101.95 4178.50
KSRB 6-1.3 : Providing and constructing burnt brick masonry for basement and superstructure with
approved quality of non-modular bricks of standard size of class designation 3.5Newton per sqmm with
cement mortar1:6 including cost of materials, labour charges, scaffolding, curing complete as per
3 specifications. Specification No. KBS 6.2
Long Wall Cum 2 2.60 0.23 1.80 2.15

Short Wall Cum 2 1.64 0.23 1.80 1.36
Cum 3.51 214.00 751.29
Providing Brick work with common burnt clay Non Modular bricks of class designation 3.5 in foundation
and plinth in Cement mortar 1:6 (1 cement : 6 coarse sand) including cost of all materials, labour,
scaffolding and usage charges of machinery & other incidental charges complete as per the direction of
engineer incharge of work.
4
Slab Cum 1 2.10 2.60 0.15 0.82

Deduction Cum 1 0.61 0.45 0.15 0.04
Cum 0.78 1,255.80 976.79
Err:509
5
Slab 1 2.60 2.10 5.46

Sqm 5.46 Err:509 Err:509
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
6 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 measured separately)(I.No. 11.32 PWD
SR
Bed2021-22) Tonne 1 0.78 110.00 85.56
Tonne 0.09 89,666.04 7671.89
KSRB15-3.4 : Providing 15mm thick cement plaster in single coat with cement mortar 1:3, to brick masonry
including rounding off corners wherever required smooth rendering, : Providing and removing scaffolding,
7 including cost of materials, labour, curing complete as per specifications.
Bed Sqm 1 1.64 2.14

3.51
Long Wall 2 1.64 1.80
5.90
Short Wall 2 2.14 1.80
7.70
Sqm 17.12 Err:509 Err:509
KSRB15-4: Extra for providing and mixing waterproofing compound in cement plaster work in Brick
masonry at one kg per bag or in the proportion recommended by the manufacturers.KSRB15-4.3- do-
8 cement mortar 1:4, 15mm thick
Same as Sl.No 7 Sqm 1 17.12

Sqm 17.12 7.42 127.01
9 0067 C.I manhole cover with frame 610x455mm size (38 Kgs)
Same as Sl.No 7 Each 1 1.00
Each 1.00 2,118.64 2118.64
Grand Total Err:509

PRE Sub- Div Belagavi PRE Sub- Div Belagavi
Units
SL.
NO Description No L B D Qty Rate(Rs) Amount(Rs)
Earth work excavation by manual means for drains,canals, waste weir,draft, approach
channels, key trenches, foundation of bridges and such simillar works in all kinds of soils , as
per drawing and technical specifications, including setting out, shoring, strutting, barricading,
caution lights, removal of stumps and other deleterious matter,excavated surface leveled and
1 sides neatly dressed disposing off 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 & other
appurtenaces required to complete the work.I.no 1.4.1 (PWD SR 2021-22)
Compound Wall Footings 3 1.10 1.10 1.10 3.99
Plinth 1 7 0.45 0.60 1.89

Cum 5.88 195.30 1148.95
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 150 mm thickness, well
compacted using plate vibrators, including all lead & lifts, cost of all materials of quality,
2 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 1:5:10 (M5)Using 40 mm nominal size graded crushed
coarse aggregates(PWD CSR V-1 2021-22 / P.No. 15 I.No.2.1.1)
Column Footings 3 1.00 1.00 0.10 0.30

Plinth 1 7.0 0.45 0.100 0.32
Coping 1 7.0 0.30 0.100 0.21
Cum 0.83 5,102.0 4209.11
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, including all lead & lifts, cost of all materials, quality confirming to the
requirements of relevant IS codes , labour, Usage charges of machinery, curing and all the
3 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 I. no. 2.2.1.1 Vol I (PWD SR 2021-22)
Column Footings 3 1.00 1.00 0.45 1.35

Cum 1.35 Err:509 Err:509
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, including all lead & lifts, cost of all materials, quality confirming to the
requirements of relevant IS codes , labour, Usage charges of machinery, curing and all the
4 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 I. no. 2.2.1.1 Vol I(PWD SR 2021-22)
Plinth Beam LW Cum 1 7.0 0.30 0.38 0.80

Cum 0.80 9,114.0 7272.97
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. The cost includes all lead & lifts, cost of all materials, quality confirming
5 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) M20 Design Mix Using 20 mm nominal size graded crushed
coarse aggregates I.No 2.5.1 Vol I (PWD SR 2021-22)
Column 3 0.30 0.30 2.00 1.80
SQM 1.80 9,582.1 17247.78
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 deposited
6 layer by ramming and watering, lead up to 50 m and lift upto 1.5 m I.No. 1.9 VOl I (PWD SR
2021-22)
Pinth Cum 1 7.0 0.15 0.38 0.40

Footing Cum 3 1.00 1.00 0.60 1.80
Cum 2.20 214.00 470.59
Providing Brick work with common burnt clay Non Modular bricks of class designation 3.5 in
foundation and plinth in Cement mortar 1:6 (1 cement : 6 coarse sand) including cost of all
7 materials, labour, scaffolding and usage charges of machinery & other incidental charges
complete as per the direction of engineer incharge of work.
Compound Wall Cum 1 7.0 0.23 2.00 3.22

Cum 3.22 1,255.8 4043.68
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 per Design including cost
8 of material, labour, usage charges complete as per specifications. (The laps and wastages
shall not be measured separately)(I.No. 11.32 PWD SR 2021-22)
Footings 1.35 x 80 108.00

Columns 1.8 x 90 162.0
Plinth Beam 0.80 x 80 63.84
kg 333.84 96.60 32248.94
GRAND TOTAL Err:509

Section officer P.R.E. Sub Divn. Belagavi
Sl.
Description Unit No. L (m) B (m) D (m) Qty Rate (Rs.) Amount (Rs.)
No.
Earth work excavation by manual means for drains,canals, waste weir,draft, approach channels,
key trenches, foundation of bridges and such simillar works in all kinds of soils , as per drawing
and technical specifications, including setting out, shoring, strutting, barricading, caution lights,
1 removal of stumps and other deleterious matter, excavated surface leveled and sides neatly
dressed disposing off 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 & other appurtenaces required to
complete the work.In all kinds of soils Depth upto 1.5 m (I.No 1.4.1, PWD SR 2021-22 ) Vol I
Footings 1 1.20 1.20 1.20 1.73

Plinth Beam LW 4 8.49 0.45 0.60 9.17
Plinth Beam Sw 3 4.66 0.45 0.60 3.77
Total Cum 14.67 195.30 2865.403
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 150 mm thickness, well
compacted using plate vibrators, including all lead & lifts, cost of all materials of quality, labour,
2
Usage charges of machineries, curing, and all the other appurtenances required to complete the
work as per technical pecifications. (The cost of steel reinforcement & formwork shall be paid
separately)Mix 1:4:8( M5) Using 40 mm nominal size graded crushed coarse aggregates
(I.No.2.1.2 PWD SR 2021-22)
Footings 1 1.20 1.20 0.10 0.14

Plinth Beam LW 4 8.49 0.45 0.10 1.53
Plinth Beam Sw 3 4.66 0.45 0.10 0.63
Total Cum 2.30 5101.95 11741.12
Supplying, filling, spreading & leveling stone boulders of size range 5 cm to 20 cm, in recharge
3 pit, in the required thickness, for all leads & lifts, all complete as per direction of Engineer-in-
charge.
Footings 1 1.20 1.20 0.65 0.94

Plinth Beam LW 4 8.49 0.45 0.45 6.88
Plinth Beam Sw 3 4.66 0.45 0.45 2.83
Total cum 10.64 Err:509 Err:509
3 Err:509
Footings 1 1.20 1.20 0.45 0.65

2.5 Providing and laying in position Reinforced cement concrete for all Super structures of
building , RoadTotal
works, Water works,cum Irrigation works & super structure works of bridges 0.65upto Err:509 Err:509
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
3 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
Plinthreinforcement,
Beam LW dowel bars & formwork to be4 paid separately)
8.49 0.232.5.1 M20
0.45Design Mix Using
3.51
20 mm nominal size graded crushed coarse aggregates
Plinth Beam Sw 3 4.66 0.23 0.45 1.45
Total cum 4.96 9114.00 45221.75
Page 11 of 37
2.5 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
3 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
Columnreinforcement, dowel bars & formwork to be1 paid separately)
0.30 0.302.5.1 M20
3.20Design Mix Using
0.29
20 mm nominal size graded crushed coarse aggregates
Total cum 0.29 9582.10 2759.64
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
7 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
measured separately)
Footings 1 0.65 X 110.00 71.28

Plinth Beam 1 4.96 X 90.00 446.56
Column 1 0.29 X 90.00 25.92
Total SQM 543.76 96.60 52527.32
6.32 Providing and constructing load bearing wall with Solid Concrete blocks of size
400x200x200mm having block density more than 1800kg/m3 and minimum compressive
4 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 of all materials, labour, scaffolding and curing, usage
charges of machinery etc complete as per specifications.
LW 1 8.49 3.00 25.47
SW 3 4.66 3.00 41.94
LW 1 8.49 1.20 10.19
SW 1 1.20 2.80 3.36
Deductions
Door -4 0.90 2.10 -7.56
V -14 0.60 0.60 -5.04
SQM 68.36 1255.80 85843.98
6.2 Providing Brick work with common burnt clay Non Modular bricks of class designation 3.5
in foundation and plinth in Cement mortar 1:6 (1 cement : 6 coarse sand) including cost of all
4 materials, labour, scaffolding and usage charges of machinery & other incidental charges
complete as per the direction of engineer incharge of work.
Toilet Wall 10 1.20 0.15 2.70 4.86
Cum 4.86 6696.00 32542.56
9.9 Providing and laying Ceramic glazed floor tiles of size 300x300 mm (thickness to be
specified by the manufacturer) of 1st quality conforming to IS : 15622 of approved make in
4 colours such as White, Ivory, Grey, Fume Red Brown, laid on 20 mm thick cement mortar 1:4 (1
Cement : 4 Coarse sand), Jointing with grey cement slurry @ 3.3 kg/m2 including pointing the
joints with white cement and matching pigment
Toilet
etc., complete. 6 1.20 1.20 8.64
1 8.49 1.20 10.19
Cum 18.83 635.25 11960.49
Providing 12 mm cement plaster with cement mortar 1:4 (1 cement: 4 fine sand) to brick
masonry including rounding off corners wherever required smooth rendering, providing and
8
removing scaffolding, including cost of materials, labour, curing complete as per specifications
and as per directions of Engineer-in-charge.(PWD SR V-2 2021-22 / P.No. 41 I.No.8.1.1)
LW 1 8.49 3.00 25.47

SW 3 4.66 3.00 41.94
LW 1 8.49 1.20 10.19
SW 1 1.20 2.80 3.36
Deductions
Door -4 0.90 2.10 -7.56
V -14 0.60 0.60 -5.04
SQM 68.36
Page 12 of 37
Toilet Wall 10 1.20 3.00 36.00
Total SQM 104.36 223.65 23339.67
Providing 18 mm cement plaster in two coats under layer 12 mm thick cement plaster with
cement mortar 1:5 (1 cement : 5 coarse sand) finished with a top layer 6 mm thick cement plaster
with cement mortar 1:6 (1 cement : 6 fine sand) to brick masonry including rounding off corners
9
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(PWD SR V-2 2021-22 / P.No. 42 I.No.8.8)
LW 1 8.49 3.00 25.47
SW 3 4.66 3.00 41.94
LW 1 8.49 1.20 10.19
SW 1 1.20 2.80 3.36
Deductions
Door -4 0.90 2.10 -7.56
V -14 0.60 0.60 -5.04
SQM 68.36
Toilet Wall 10 1.20 3.00 36.00
104.36
Total SQM 104.36 322.35 33639.80
Err:509
10
Quantity Same As Int plastering 104.36
Total SQM 104.36 Err:509 Err:509

Distempering with oil bound washable distemper of approved brand and manufacture to give an
even shade :New work (two coats) over and including water thinnable priming coat with cement
primer after thoroughly brooming the surface to remove all dirt, dust, mortar drops and foreign
10 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.(PWD SR 2021-22,
I.No.8.25 )
Quantity Same As Int plastering 104.36
Total SQM 104.36 110.25 11505.47
Finishing walls with water proofing cement paint of required shade :New work (Two coats
applied @ 4.84 kg/10 m²) to give an even shade after thoroughly brooming the surface to remove
11 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.(PWD SR 2021-22, I.No.8.23 )
Quantity Same As Ext plastering 104.36 0.00
Total SQM 104.36 142.80 14902.32
Page 13 of 37
Providing & fixing of louvered ventilator made out of multi chambered UPVC(Matching to
RAL-9016) sections and with minimum TiO2(Titanium Dioxide) at 6PHR with TPE(Thermo
Plastic Elastomer) and lead free with gaskets -grey colour having isolated drainage and
reinforced with Galvanized Iron profile through-out the ventilator frame. The frame having
overall size of 39mm x 39mm with GI reinforcement of 1mm thickness. Louver clip in
Aluminium (powder coated in white) will be used on the frame along with plastic parts for fixing
12
the 4 mm pin head glass. Wall thickness of frame shall be 2mm.Maximum possible size –
1000mm x 1000mm.(The cost is inclusive of all fixtures and separate charges for minor T&P's
shall not be made) ( I.No.12.65 PWD SR 2021-22 )
Ventilator 14 0.60 0.60 5.04

Total SQM 5.04 5113.50 25772.04
14 KSRB 7.9 : Providing and fixing M.S.grill work for windows and ventilators weighing 21kg/sqm
using M.S. flats, or M.S. square rods, or combination of M.S. flats and square rods as per
approved design, drawing including cutting steel sections and welding the same to required
pattern with a coat of red lead primer, cost of materials, fixtures, labour and HOM of machinery
complete as per specifications. Specification No. KBS 7.12 (PWD BGM SR 2018-19 P No. 34 I
No.7.9)
Ventilations 14 0.600 0.60 5.04

5.04
kg/
5.04 21 105.84 105.84 145.00 15346.80
sqm
14 KSRB 7.9 : Providing and fixing M.S.grill work for windows and ventilators weighing 21kg/sqm
using M.S. flats, or M.S. square rods, or combination of M.S. flats and square rods as per
approved design, drawing including cutting steel sections and welding the same to required
pattern with a coat of red lead primer, cost of materials, fixtures, labour and HOM of machinery
complete as per specifications. Specification No. KBS 7.12 (PWD BGM SR 2018-19 P No. 34 I
No.7.9)
Ventilations 1 6.090 1.20 7.31

7.31
kg/
7.31 21 153.47 153.47 145.00 22252.86
sqm
providing and fixing door frame and Fixing to Existing Door frames 30mm thick Glass fibre
14 Reinforced PLASTIC Panelled door shutter of requires colour and approved brand and
manufacture made with fire retaining grade unsatured polyester resin moulded to 3mm thick
FRP laminated for firming bollow rails and styles with wooden frames and suotable blocks of
seasoned woodD1 8
inside at required places and fixing of0.90 2.100
fittings cast monolothically 15.12
with 5mm
thick frp laminated
Total for panel conforming
M to Is 14856 including fixing of Frames 15.12 3281.25 49612.50
Providing and fixing water closet squatting pan (Indian type W.C. pan ) with 100 mm sand cast
Iron P or S trap, 10 litre low level white P.V.C. flushing cistern, including flush pipe, with
manually controlled device (handle lever) conforming to IS : 7231, with all fittings and fixtures
17 complete, including cutting and making good the walls and floors wherever required:.14.1.1
White Vitreous china Orissa pattern W.C. pan of size 580x440 mm with integral type foot rests
wc 6 6.000
Total Each 6.00 4458.30 26749.80
28 14.4 Providing and fixing white vitreous china flat back or wall corner type lipped front urinal
basin of 430x260x350 mm and 340x410x265 mm sizes respectively with automatic flushing
cistern with standard flush pipe and C.P. brass spreaders with brass unions and G.I clamps
complete, including painting of fittings and brackets, cutting and making good the walls and
Urinals
floors wherever required : 14.4.1 One urinal basin with 5 litre white P.V.C. automatic flushing
cistern 6.00 3712.80 22276.80
Page 14 of 37
14.7 Providing and fixing wash basin with C.I. brackets, 15 mm C.P. brass pillar taps, 32 mm
C.P. brass waste of standard pattern, including painting of fittings and brackets, cutting and
18 making good the walls wherever require: 14.7.1 White Vitreous China Wash basin size 630x450
mm with a pair of 15 mm C.P. brass pillar taps
Wash Basin 2.0 2.000

Total Each 2.00 2655.45 5310.90
Providing and placing on terrace, polyethylene water storage tanks as per IS 12701 : 1996 with
manhole lid and suitable locking arrangements, making holes of suitable diameter for inlet, outlet
18 and over flow pipes, including cost of all materials, labour, transport charges, HOM of
equipments and testing complete as per specifications.(For 1000 litre capacity) Specification
No.KBS 13.22(PWD BGM SR 2018-19 P.No-96 I.No-13.78).
Syntex 1.0 1000.000
Total Each 1000.00 8.00 8000.00
Providing and installing at site of work P.V.C. pipes including cost of pipes and specials and
labour, including lowering into trenches, laying true to line, level and perfect linking at joints
leak proof including jointing of approved type with all labour charges and all lift charges,
19 handling charges including encasing the pipe around to a depth not less than 15 cms with gravel
or selected earth available from the excavation etc. complete. 12.4 M150D 110mm(weight of
pipe -1.315 kg)
PVC PIPE FOR drainge 110mm 10 10.000

Total M 10.00 313.95 3139.50
28 Err:509
32mm 10.00 269.24 2692.40

25mm 10.00 207.74 2077.40
Providing and fixing precoated galvanised iron profile sheets (size, shape and pitch of
corrugation as approved by Engineer-in-charge) 0.50 mm (+ 0.05 %) total coated thickness with
zinc coating 120 grams per m2 as per IS: 277, in 240 mpa steel grade, 5-7 microns epoxy primer
17 on both side of the sheet and polyester top coat 15-18 microns. Sheet should have protective
guard film of 25 microns minimum to avoid scratches during transportation and should be
supplied in single length upto 12 m or as desired by Engineer-in-charge. The sheet shall be fixed
using self drilling/self tapping screws of size (5.5x 55 mm) with EPDM seal,complete upto any
pitch in horizontal/ vertical or curved surfaces, 8.5
excluding the cost of purlins, rafters and
4.66 trusses
39.563
and including cutting to size and shape wherever required.
Total Sqm 39.56 583.80 23097.11
Providing and fixing Steel work in built up tubular (round, square or rectangular hollow tubes
etc.) trusses etc., including cutting, hoisting,fixing in position and applying a priming coat of
approved steel primer, including welding and bolted with special shaped washers etc. complete.
18
Hot finished seamless type tubes including cost of materials, labour, usage charges of machinery
complete as per specifications and
as per directions of the Engineer-in-Charge.
Total Kg 147.54 142.80 21068.14
18 Err:509
8.5 8.500
Total M 8.50 Err:509 Err:509
GRAND TOTAL Err:509

P.R.E. Divn.Belagavi P.R.E. Sub Divn.Belagavi
Page 15 of 37
DETAILED ESTIMATE
Sl. Measurements
Particulars No's Rate Amount (Rs.)
No L B H Qnty
27 14.7 Providing and fixing wash basin with C.I. brackets, 15 mm C.P. brass pillar taps,
32 mm C.P. brass waste of standard pattern, including painting of fittings and brackets,
cutting and making good the walls wherever require: 14.7.1 White Vitreous China
Wash basin size 630x450 mm with a pair of 15 mm C.P. brass pillar taps
W/C 1 1.00
1.00 2655.45 2655.45
Pan Pan
28 14.4 Providing and fixing white vitreous china flat back or wall corner type lipped front
urinal basin of 430x260x350 mm and 340x410x265 mm sizes respectively with
automatic flushing cistern with standard flush pipe and C.P. brass spreaders with brass
unions and G.I clamps
Urinals
complete, including painting
3 3.00 good the walls
of fittings and brackets, cutting and making
and floors wherever required : 14.4.1 One urinal basin with 5 litre white P.V.C.
3.00 3712.80 11138.40
automatic flushing cistern
Nos Nos
30 Providing and installing at site of work P.V.C. pipes including cost of pipes and specials
and labour, including lowering into trenches, laying true to line, level and perfect linking
at joints leak proof including jointing of approved type with all labour charges and all lift
charges,
handling charges including encasing the pipe around to a depth not less than 15 cms
with gravel or selected earth available from the excavation etc. complete. 12.4 M150D
110mm(weight of pipe -1.315 kg)
PVC PIPE FOR
drainge 110mm
10.00
10.00 313.95 3139.50

Mtr Mtr
32 Providing and placing on terrace, polyethylene water storage tanks as per IS 12701 :
1996 with manhole lid and suitable locking arrangements, making holes of suitable
diameter for inlet, outlet and over flow pipes, including cost of all materials, labour,
transport charges, HOM of equipments and testing complete as per specifications.(For
1000 litre capacity) Specification No.KBS 13.22(PWD BGM SR 2018-19 P.No-96 I.No-
13.78).
2000 1000 2000.00
2000.00 8.40 16800.00
Each Each
33 Providing and fixing chorinated poly venyl Chloride (CPVC) pipes conforming to IS
15778, having thermal stability for hot and cold water supply including all CPVC plain
and brass threaded fittings including fixing the pipe with clamp at 1.00 mtr spacing. This
includes jointing of pipes and fittings with one step CPVC solvent cement and testing of
joints complete. (internal work exposed on wall) (PWD SR 2018-19P.No.98 I.No-
13.85.4.)32MM OD pipe
a 32mm dia 10.00 269.24 2692.40
b 25mm dia 10.00 207.76 2077.60
Mtr Mtr
34 Supply and delivery at site special moulded variety specials as per IS 7834/
1987 and fabricated as per IG124/ 1984 with ISI mark with its latest
amendments.
Sl. Measurements
Particulars No's Rate Amount (Rs.)
No L B H Qnty
a Providing 25 mm PVC Elbow 18.00 Err:509 Err:509
b Providing 25 mm PVC Tee 8.00 Err:509 Err:509
c Providing 25 mm PVC Saddle 20.00 Err:509 Err:509
d Providing 25 mm PVC Reducer 2.00 Err:509 Err:509
Nos Nos
35 13.1 Making connection of G.I. distribution branch with G.I. main of following sizes by
providing and fixing tee, including cutting and threading the pipe etc. complete : 13.2.2
20 mm nominal bore
Taps 4.00 362.25 1449.00
Nos Nos
35 Err:509
Chamber 2 2.00 Err:509 Err:509

Each Each
TOTAL Rs. Err:509

PRE Sub-Division, Belagavi
Sl.
No.
Err:509
1
4 2.10 0.90 7.56

Total SQM 7.56 Err:509 Err:509
providing and fixing door frame and Fixing to Existing Door frames 30mm thick Glass
fibre Reinforced PLASTIC Panelled door shutter of requires colour and approved brand
and manufacture made with fire retaining grade unsatured polyester resin moulded to
1 3mm thick FRP laminated for firming bollow rails and styles with wooden frames and
suotable blocks of seasoned wood inside at required places and fixing of fittings cast
monolothically with 5mm thick frp laminated for panel conforming to Is 14856 including
fixing of Frames
Doors 4 2.10 0.90 7.56

Total Cum 7.56 3281.25 24806.250
GRAND TOTAL Err:509

Page 18 of 37
qÉÊ¸ï £ÀA : 29010305706
Sl.
No.
Earth work excavation by manual means for drains,canals, waste weir,draft, approach
channels, key trenches, foundation of bridges and such simillar works in all kinds of
soils , as per drawing and technical specifications, including setting out, shoring,
strutting, barricading, caution lights, removal of stumps and other deleterious matter,
1
excavated surface leveled and sides neatly dressed disposing off 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 & other appurtenaces required to complete the work.In all
kinds of soils Depth upto 1.5 m (I.No 1.4.1, PWD SR 2021-22 ) Vol I
Long Wall 2 5.00 0.60 0.60 3.60
short wall 1 3 4.50 0.60 0.60 4.86
short wall 2 1 2.40 0.60 0.60 0.86
Steps 2 0.90 1.00 0.20 0.36
Total Cum 9.68 195.30 1891.285
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 150
mm 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 pecifications. (The cost of
steel reinforcement & formwork shall be paid separately)Mix 1:4:8( M5) Using 40 mm
nominal size graded crushed coarse aggregates (I.No.2.1.2 PWD SR 2021-22)
Long Wall 2 5.00 0.60 0.10 0.60

Short Wall 3 4.50 0.60 0.10 0.81
Short wall 2 1 2.40 0.60 0.10 0.14
Flooring 1 5.00 4.50 0.075 1.69
Steps 1 0.90 0.10 0.10 0.01
venrilator sill 1 6 0.45 0.45 0.10 0.12
Total Cum 3.37 5101.95 17203.78
5.1 Providing Random rubble masonry with hard stone in foundation and plinth
3 including levelling up with cement concrete 1:6:12 (1 cement : 6 coarse sand : 12 graded
stone aggregate 20 mm nominal size) upto plinth level with : 5.1.1 Cement mortar 1:6 (1
cement : 6 coarse sand)
First Step
LW 2 5.00 0.45 0.60 2.70
SW 2 4.50 0.45 0.60 2.43
Sw 2 1 2.40 0.45 0.60 0.65
Second steps
LW 2 5.00 0.30 0.45 1.35
SW 2 4.50 0.30 0.45 1.22
sw 2 1 2.40 0.45 0.45 0.49
Total cum 8.83 4987.50 44035.00
Construction of Embankment by excavating the available approved Gravel/Murrum
4 deposited at a place or borrow pits during or prior excavation with all lifts and lead,
transportation to site, spreading, grading to required slope and compacting to meet the
requirement complete as per specifications, including cost of labour,rolling,water,all
Filling
materials,usage& all other appurtenaces 1required5.00
to complete
4.50 the work.
0.35 7.88
Page 19 of 37
2.5 Providing and laying in position Reinforced cement concrete for all Super structures
of building , Road works, Water works, Irrigation works & super structure works of
Total
bridges upto 3.50 m height.cum 7.88
The granite/ trap/basalt crushed graded coarse aggregates 422.10 3324.00
and fine aggregates
as per relevant IS Codes machine mixed with super plasticisers laid in layers, well
5 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
Lintel Longappurtenances
Wall required to complete
2 the
5.00work0.20
as per technical
0.15 specifications.
0.30
(The cost of steel reinforcement, dowel bars & formwork to be paid separately) 2.5.1
Lintel Short Wall
M20 Design Mix Using 20 mm nominal3size graded
4.10 crushed
0.20 coarse0.15
aggregates 0.37
Toilet lintels 3 2.40 0.20 0.15 0.22
Toilet lintels 1 0.90 0.20 0.15 0.03
Total cum 0.91 9582.10 8738.88
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
6 per Design including cost of material, labour, usage charges complete as per
specifications. (The laps and wastages shall not be measured separately)
Lintel Beam 1 0.91 X 50.00 45.60

Total kg 45.60 96.60 4404.96
6.32 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
7
constructed with CM 1:4 as per IS 2572:2005 including cost of all materials, labour,
scaffolding and curing, usage
charges of machinery etc complete as per specifications.
Long Wall 2 5.00 2.90 29.00
Short Wall 3 4.10 2.90 35.67
Urinals Short Wall 1 2.00 2.90 5.80
Toilet Long wall 6 1.00 2.90 17.40
Toilet short wall 2 0.90 2.90 5.22
Deductions
Door -8 0.90 2.10 -15.12
Ventilator -6 0.45 0.45 -1.22
For Grill Work of front
-1 3.20 1.50 -4.80
wall
Total SQM 71.96 1255.80 90361.09
9.9 Providing and laying Ceramic glazed floor tiles of size 300x300 mm (thickness to be
specified by the manufacturer) of 1st quality conforming to IS : 15622 of approved make
in colours such as White, Ivory, Grey, Fume Red Brown, laid on 20 mm thick cement
mortar 1:4 (1 Cement : 4 Coarse sand), Jointing with grey cement slurry @ 3.3 kg/m2
8 including pointing the joints with white cement and matching pigment
etc., complete.
Toilet 5 1.00 0.90 4.50

Urinals 1 2.20 1.90 4.18
Boys Toilet Passage 1 2.20 0.90 1.98
Girls Toilet Passage 1 1 2.20 0.90 1.98
Girls Toilet Passage 2 1 1.00 0.90 0.90
Girls Toilet Front
Passage 1 2.20 0.90 1.98
Total sqm 15.52 635.25 9859.08

10.14 Providing and fixing 1st quality ceramic glazed wall tiles conforming to IS: 15622
(thickness to be specified by the manufacturer), of approved make, in all colours, shades
9 except burgundy, bottle green, black of any size as approved by Engineer- in-Charge, in
skirting, risers of steps and dados, 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
Toilet
pointingLong wall cement mixed with pigment
in white 5 of1.00 1.00
matching shade complete. 5.00
Page 20 of 37
Toilet short wall 10 0.90 1.00 9.00
Total sqm 14.00 1295.70 18139.80
Providing 12 mm cement plaster with cement mortar 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 materials, labour, curing complete as per
10 specifications and as per directions of Engineer-in-charge.(PWD SR V-2 2021-22 /
P.No. 41 I.No.8.1.1)
Long Wall 2 4.20 2.90 24.36

Short Wall 4 4.10 2.90 47.56
Toilet Long Wall 14 1.00 2.90 40.60
Deductions
Door -8 0.90 2.10 -15.12
V -6 0.45 0.45 -1.22
-1 3.20 1.50 -4.80
wall
Total SQM 108.21 223.65 24200.05
Providing 18 mm cement plaster in two coats under layer 12 mm thick cement plaster
with cement mortar 1:5 (1 cement : 5 coarse sand) finished with a top layer 6 mm thick
cement plaster with cement mortar 1:6 (1 cement : 6 fine sand) to brick masonry
11 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(PWD SR V-2 2021-22 /
P.No. 42 I.No.8.8)
LW 2 5.00 3.00 30.00
SW 2 4.50 3.00 27.00
Deductions
Door -8 0.90 2.10 -15.12
V -6 0.45 0.45 -1.22
-1 3.20 1.50 -4.80
wall
Total SQM 35.87 322.35 11561.08
Distempering with oil bound washable distemper of approved brand and manufacture to
give an even shade :New work (two coats) over and including water thinnable priming
coat with cement primer after thoroughly brooming the surface to remove all dirt, dust,
12 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.(PWD SR 2021-22, I.No.8.25 )
Quantity Same As Int

108.21
plastering
Total SQM 108.21 110.25 11929.60
Finishing walls with water proofing cement paint of required shade :New work (Two
coats applied @ 4.84 kg/10 m²) to give an even shade after thoroughly brooming the
surface to remove all dirt, dust, mortar drops and foreign matter including preparing the
13
surface even and sand paper smooth, cost of materials, labour complete as per
specifications and as per directions of Engineer-in-charge.(PWD SR 2021-22,
I.No.8.23 )
Quantity Same As Ext

35.87
plastering
Total SQM 35.87 142.80 5121.52
Page 21 of 37
Providing & fixing of louvered ventilator made out of multi chambered UPVC(Matching
to RAL-9016) sections and with minimum TiO2(Titanium Dioxide) at 6PHR with
TPE(Thermo Plastic Elastomer) and lead free with gaskets -grey colour having isolated
drainage and reinforced with Galvanized Iron profile through-out the ventilator frame.
The frame having overall size of 39mm x 39mm with GI reinforcement of 1mm
13 thickness. Louver clip in Aluminium (powder coated in white) will be used on the frame
along with plastic parts for fixing the 4 mm pin head glass. Wall thickness of frame shall
be 2mm.Maximum possible size – 1000mm x 1000mm.(The cost is inclusive of all
fixtures and separate charges for minor T&P's shall not be made) ( I.No.12.65 PWD SR
2021-22 )
Ventilator 6 0.45 0.45 1.22

Total SQM 1.22 5113.50 6212.90
14 Providing and fixing M.S.grill work for windows and ventilators weighing 21kg/sqm
using M.S. flats, or M.S. square rods, or combination of M.S. flats and square rods as
per approved design, drawing including cutting steel sections and welding the same to
required pattern with a coat of red lead primer, cost of materials, fixtures, labour and
HOM of machinery complete as per specifications. Specification No. KBS 7.12 (PWD
BGM SR 2018-19 P No. 34 I No.7.9)
Ventilations 6.000 0.45 0.45 1.215

21 Kg/Sqm 25.515
Total kg 25.52 152.25 3884.66
15 Providing and fixing M.S.grill work for windows and ventilators weighing 21kg/sqm
using M.S. flats, or M.S. square rods, or combination of M.S. flats and square rods as
per approved design, drawing including cutting steel sections and welding the same to
required pattern with a coat of red lead primer, cost of materials, fixtures, labour and
HOM of machinery complete as per specifications. Specification No. KBS 7.12 (PWD
BGM SR 2018-19 P No. 34 I No.7.9)
Front Wall Grill work 1.000 2.80 1 2.80

21Kg/sqm 58.80
Total kg 21 58.80 58.80 152.25 8952.30
providing and fixing door frame and Fixing to Existing Door frames 30mm thick Glass
fibre Reinforced PLASTIC Panelled door shutter of requires colour and approved brand
16 and manufacture made with fire retaining grade unsatured polyester resin moulded to
3mm thick FRP laminated for firming bollow rails and styles with wooden frames and
suotable blocks of seasoned wood inside at required places and fixing of fittings cast
Door with 5mm thick frp 8laminated
monolothically 0.90for panel conforming
2.100 to 15.12
Is 14856
including Total
fixing of Frames sqm 15.12 3281.25 49612.50
Providing and fixing water closet squatting pan (Indian type W.C. pan ) with 100 mm
sand cast Iron P or S trap, 10 litre low level white P.V.C. flushing cistern, including
flush pipe, with manually controlled device (handle lever) conforming to IS : 7231, with
17 all fittings and fixtures complete, including cutting and making good the walls and floors
wherever required:.14.1.1 White Vitreous china Orissa pattern W.C. pan of size
580x440 mm with integral type foot rests
wc 5 5.000
Total Each 5.00 4458.30 22291.50
18 14.4 Providing and fixing white vitreous china flat back or wall corner type lipped front
urinal basin of 430x260x350 mm and 340x410x265 mm sizes respectively with
automatic flushing cistern with standard flush pipe and C.P. brass spreaders with brass
unions and G.I clamps
Urinals
complete, including painting of fittings and 3brackets, cutting and making good 3.000
the walls
and floors wherever required
Total Each: 14.4.1 One urinal basin with 5 litre white3.00 P.V.C. 3712.80 11138.40
automatic flushing cistern
Page 22 of 37
Providing and placing on terrace, polyethylene water storage tanks as per IS 12701 :
1996 with manhole lid and suitable locking arrangements, making holes of suitable
19 diameter for inlet, outlet and over flow pipes, including cost of all materials, labour,
transport charges, HOM of equipments and testing complete as per specifications.(For
1000 litre capacity) Specification No.KBS 13.22(PWD BGM SR 2018-19 P.No-96 I.No-
Syntex
13.78). 1.0 1000.000
Total Ltr 1000.00 8.40 8400.00
14.7 Providing and fixing wash basin with C.I. brackets, 15 mm C.P. brass pillar taps, 32
mm C.P. brass waste of standard pattern, including painting of fittings and brackets,
20 cutting and making good the walls wherever require: 14.7.1 White Vitreous China
Wash basin size 630x450 mm with a pair of 15 mm C.P. brass pillar taps
Wash Basin 3 3.000

Total Each 3.00 2655.45 7966.35
Providing and installing at site of work P.V.C. pipes including cost of pipes and specials
21 and labour, including lowering into trenches, laying true to line, level and perfect linking
at joints leak proof including jointing of approved type with all labour charges and all lift
charges,
PVC PIPE
handling FOR drainge
charges including encasing the10pipe around to a depth not less than 1510.000
cms with
110mm
gravel or selected earth available from the excavation etc. complete. 12.4 M150D
Total of pipe -1.315Mkg)
110mm(weight 10.00 313.95 3139.50
Providing and fixing precoated galvanised iron profile sheets (size, shape and pitch of
corrugation as approved by Engineer-in-charge) 0.50 mm (+ 0.05 %) total coated
thickness with zinc coating 120 grams per m2 as per IS: 277, in 240 mpa steel grade, 5-7
22 microns epoxy primer on both side of the sheet and polyester top coat 15-18 microns.
Sheet should have protective guard film of 25 microns minimum to avoid scratches
during transportation and should be supplied in single length upto 12 m or as desired by
Engineer-in-charge. The sheet shall be fixed using self drilling/self tapping screws of
size (5.5x 55 mm) with EPDM seal,complete
sheeting 5.6 upto any pitch in horizontal/ vertical
4.80 26.880 or
curved surfaces, excluding the cost of purlins, rafters and trusses and including cutting to
Total Sqm 26.88 583.80 15692.54
size and shape wherever required.
Providing and fixing Steel work in built up tubular (round, square or rectangular hollow
tubes etc.) trusses etc., including cutting, hoisting,fixing in position and applying a
priming coat of approved steel primer, including welding and bolted with special shaped
23
washers etc. complete. Hot finished seamless type tubes including cost of materials,
labour, usage charges of machinery complete as per specifications and
as per directions of the Engineer-in-Charge.
As per calculation
Total Kg 147.54 142.80 21068.14
9.36 Providing flooring with 25mm thick polished Cuddapah slabs using cement mortar
1:6, 25mm thick over existing cement concrete bed or top of roof laid to line and level
24 and jointed with cement slurry mixed with pigment to match the shade of the slab ,
including cost of materials, labour, curing, polishing complete as per specifications.
2.0 0.60 1.000 1.200

Total sqm 1.20 1295.70 1554.84
25 13.1 Making connection of G.I. distribution branch with G.I. main of following sizes by
providing and fixing tee, including cutting and threading the pipe etc. complete : 13.2.2
20 mm nominal bore
Taps 8.00 8.00
Each 8.00 362.25 2898.00
33 Providing and fixing chorinated poly venyl Chloride (CPVC) pipes , having thermal stability
for hot and cold water supply including all CPVC plain and brass threaded fittings including
fixing the pipe with clamp at 1.00 mtr spacing. This includes jointing of pipes and fittings with
one step CPVC solvent cement and testing of joints complete. (internal work exposed on wall)
(PWD SR 2018-19P.No.98 I.No-13.85.4.)32MM OD pipe
20 mm dia 15.00
M 15.00 250.95 3764.25
GRAND TOTAL 417346.01
Page 23 of 37
Page 24 of 37
qÉÊ¸ï £ÀA : 29010305706
Sub estimate of Intenal Electrification

Total
Basic
S.No Code Item Description Unit Qty Amount
Rate
(Rs)
PVC CONDUIT & ITS
A ACCESSORIES
Supplying heavy gauge PVC conduit pipe
…….dia .......mmthick confirming to IS 2509
with suitable size bends, junctionboxes,
adhesive paste etc., and fixing using inverted
woodplugs in case of RCC ceiling and RCC
1 1.1.1 wall / stone structureor rawl plugs in case of Mtr 20 50.00 1000.00
brick walls and cement plastering the
damaged portion using heavy gauge saddles
at an intervalof 700mm uing NF
screws.19/20mm dia 2mm thick
Supplying and flush mounting teak wooden

box without frontplank, made of not less
than 12mm thick wood, after duegroove
2 1.6.3 cutting, Finishing with necessary cement Each 2 77.00 154.00
plastering complete.10"X7"X3''
Supplying and flush mounting teak wooden

box without frontplank, made of not less
3 1.6.4 than 12mm thick wood, after duegroove Each 2 64.00 128.00
cutting, Finishing with necessary cement
plastering complete.8"X6"X3''
Supplying and wiring adopting loop system

in existing PVC Conduit /casing capping
using 2x1.5Sqmm (Phase & Neutral) &
1x1.0 sqmm (Earth wire) FRLS multi strand
4 2.1.1 PVC insulated copper wire (confirming to Point 3 200.00 600.00
IS-694: and latest amendments) with a
6Amps flush type SP control switch shall be
fixed on the existing plastic sheet/ gang box,
the other end of the wires shall be terminated
with sufficient loose length in a wood/PVC
round block. complete for each outlet. 2.1.1
Short point upto 3Mtr from tapping point to
out let via switch
PVC insulated copper wire (confirming to
6Amps flush type SP control switch shall be
5 2.1.2 fixed on the existing plastic sheet/ gang box, Point 2 275.00 550.00
round block. complete for each outlet. 2.1.2
Medium point above 3Mtr upto 6Mtr from
tapping point to out let via switch

PVC insulated copper wire (confirming to
6 2.1.3 6Amps flush type SP control switch shall be Point 2 400.00 800.00
fixed on the existing plastic sheet/ gang box,
round block. complete for each outlet. Long
Point above 6 Mtr upto 6 Mtr from tapping
point to outlet via switches.
Wiring for lighting/power circuit using one
of FRLS PVC insulated 1100V grade,
multistrand Copper with low conductor
resistance single core wire in open or
7 2.3.2 concealed system of wiring with specified Mtr. 3 20.50 61.50
IS-694:1990 & confirming to GTP of
GROUP -A...1.5 sqmm
8 2.3.3 2.5 sqmm Mtr. 30 32.00 960.00

SWITCHES, SOCKETS & ACCESSORIES
Supplying of ......feet - PVC Batten with
integrated LED tube .....W with high quality
diffuser with Life of 25000 burning hours &
70% lumen maintenance with CRI > 80.
9 12.3 Power Input: 220-240V @ 50/60Hz & Power
factor >0.9 along with CE approved. 2 years
Warranty against any manufacturing defect
working under standard electrical condition.
12.3.2 LED light fighting 1X 4' - 20/22 watts Each 2 375.00 750.00
Supplying and fixing of 250- 400 lamp
10 13.49 holders Each 2 173.00 346.00
Supplying & fixing of retrofit type - LED
bulb.......W with OPAL acrylic diffuser
comprising of LED source with CCT 6500
degree K, CRI> 70%. efficacy >80 lumen
per watt, life> 25000 burning hours and
11 12.11 Compliance to IS 10322/IEC 60598, LM 79
& LM 80. The LED are driven by HF
electronic driver integrated in the system,
with PF > 0.95, power loss should < 5% of
lamp wattage., short circuit & open circuit
protection to be integrated in the circuit,
THD less than 20%, Life as per LM 79. The
12.11.5 12W, 6500K
operating input voltage should be between Each 6 165.00 990.00
130 to 275 volts. BIS Approved and Tested
by NABL/CPRI accredited laboratory with 2 TOTAL : 6339.50
years Warranty against any manufacturing
defect working under standard electrical
condition.
Section Officer, Assistant Executive Engineer

DETAILS OF STEEL
Measurements
Sl. No Particulars No's
L B Wt/mt Net/wt
1 Purlin
50x50x1.6mm 5 5.6 2.4 67.2
63x50x1.6mm 6 4.80 2.72 78.336
Nut and Bolts 2

TOTAL (KG) 147.54

PRE Sub Division Belagavi PRE Sub Division Belagavi
RATE ANALYSIS -PWD CSR -2022-23

Volume Page Basic Rate as Lift Basic Rate + Add Issue Rate as per Shuttering Building
Sl. No. Description Item No. Unit Shuttering % Total +A.W
No. No. per 21-22 charges Lift Charges Rate 2021-22 Amount Weightage
CIVIL WORKS 5%
1 Earth work in surface excavation for stripping, seating of bund, Road way, by manual means for
lowering & leveling the ground for all works other than foundation & depth in all kinds of soil not 1.1.4 V-1 8 Sqm 186.00 0.00 186.00 0.00 186.00 0% 0.00 9.30 195.30
exceeding 300mm as per drawing and technical specifications, including setting out, shoring, strutting,
2 Providing
barricading, andcaution
laying lights,
in position removalplain of cement
stumps concrete
and otherfor levelling
deleteriouscourse for allincluding
matter works in dressing
foundation. of 2.1.1
The granite/trap/basalt crushedoffgraded coarsethe aggregates V-1 15 Cum. 4,859.00 0.00 4859.00 0.00 4859.00 0% 0.00 242.95 5,101.95
excavated surfaces, disposing or levelling excavatedand earthfineor aggregates
sorting & stackingas per relevant IS Codes
the selected earth
machine
for reuse mixed,
in a laid inoflayers
radius 50 mnotand exceeding
lift upto 1501.5 mmm thickness, cost
including well of compacted
labour, using usage
tools, plate vibrators,
& other
3 5.1 Providing
including all leadRandom& lifts, rubble
cost masonry
of allthe with hard
materials stone inlabour,
of quality, foundation
Usageand plinthofincluding
charges machineries, levelling
curing,up
appurtenances
withallcement required
concrete to complete
1:6:12 cement work.
(1 required (PWD
:to6 complete
coarse sand CSR12V-1 /2021-22/P.No 5/I No 201.1) 5.1.1 V-2 15 Cum. 4,750.00 0.00 4750.00 0.00 4750.00 0% 0.00 237.50 4,987.50
and the other appurtenances the: work graded
as perstone aggregate
technical mm nominal
specifications. (The cost size)
of
upto
steel plinth level
reinforcement with : 5.1.1
& formwork Cement mortar
shallReinforced 1:6 (1 cement
be paid separately)Mix : 6 coarse
1:5:10sand)
4 4 Providing and laying in position cement concrete for (M5)Using 40 mm nominal
all Sub structures of building,size
graded
Irrigation crushed
works,coarse aggregates(PWD
Sub structure works of bridges,CSR V-1Drain 2021-22 works / P.No.
& other 15 parallel
I.No.2.1.1) works from 0.50m to 3.50 2.4.1 V-1 15 Cum. 5,880.00 0.00 5880.00 0.00 5880.00 50% 2940.00 294.00 9,114.00
m height. The granite/trap/basalt crushed graded coarse aggregates and fine aggregates as per relevant IS
5 2.5
Codes Providing
machineand layingwith
mixed in position Reinforcedlaid
superplasticisers, cement concrete
in layers, wellforcompacted
all Super using structures
needle of building
vibrators,,
Road
providingworks, weep Waterholesworks,
wherever Irrigation
necesary, works & superallstructure
including lead & lifts, works costof bridges upto 3.50 m height. The 2.5.1 V-1 17 Cum. 6,182.00 0.00 6182.00 0.00 6182.00 50% 3091.00 309.10 9,582.10
granite/ trap/basalt
of all materials crushed graded coarse aggregates and fine aggregates
5 Construction
as per relevant of ofIS
quality, confirming
Embankment
Codes by excavating
machine
to the the
mixed with
requirements
available
super
of relevantIS
approved
plasticisers
codes, labour,
Gravel/Murrum
laid in layers, well
Usage charges
deposited
compacted at a using of
place
machinery,
or borrow curing
pits duringand allprior
other 1.8 V-1 7 Cum. 402.00 0.00 402.00 0.00 402.00 0% 0.00 20.10 422.10
needle vibrators. The orcost excavation
includes all with lead all & lifts
lifts,andcostlead, transportation
of all materials, qualityto site, spreading,
confirminggrading to the
to required
requirements slope
of and
relevant compacting
IS codes ,to meet
labour, the
Usage requirement
charges ofcomplete
machinery, as per
curingspecifications,
and including cost
6 Providing
of Thermo-Mechanically Treated bars of grade Fe-500D orrequired more Steel reinforcement for R.C.C.
all labour,rolling,water,all
work other appurtenances
including straightening,
materials,usage&
required to complete
cutting, bending,
allthe
otherwork
placing
appurtenaces
asinper technical
position,
to complete
specifications.
binding and anchoring
the work.
(The cost of steel 11.32
to adjacent V-2 84 Tonne 92.0 0.00 92.00 0.00 92.00 0% 0.00 4.60 96.6
reinforcement,
members whereever dowelnecessary
bars & formwork complete as to perbe Design
paid separately)
including 2.5.1 cost of M20 Designlabour,
material, Mix Using 20 mm
usage charges
7 6.32
nominalProviding
size and
graded constructing
crushed coarse load bearing
aggregates wall with Solid
complete as per specifications. (The laps and wastages shall not be measured separately)(PWD SR V-2 Concrete blocks of size 400x200x200mm
having 6.32 V-2 17 sqm 1,196.00 0.00 1196.00 0.00 1196.00 0% 0.00 59.80 1,255.80
2021-22block / P.No.density more than 1800kg/m3 and minimum compressive strength of 4.00 N/mm2
84 I.No.11.32)
conforming to IS 2185 (Part - I) - 2005 and constructed with CM 1:4 as per IS 2572:2005 including cost
8 Providing 12 mm cement plaster
of all materials, labour, scaffolding and curing, usage with cement mortar 1:4 (1 cement: 4 fine sand) to brick masonry
including
charges ofrounding
machinery offetc corners
complete whereveras perrequired
specifications. smooth rendering, providing and removing scaffolding, 8.1.1 V-2 41 Sqm 213.00 0.00 213.00 0.00 213.00 0% 0.00 10.65 223.65
including cost of materials, labour, curing complete as per specifications and as per directions of
9 Providing 18 mm cement SR
Engineer-in-charge.(PWD plaster
V-2 in two coats
2021-22 / P.No. under layer 12 mm thick cement plaster with cement
41 I.No.8.1.1)
mortar 1:5 (1 cement : 5 coarse sand) finished with a top layer 6 mm thick cement plaster with cement 8.8 V-2 42 Sqm 307.00 0.00 307.00 0.00 307.00 0% 0.00 15.35 322.35
mortar 1:6 (1 cement : 6 fine sand) to brick masonry including rounding off corners wherever required
9 Providing & fixing of louvered ventilator made out of multi
smooth rendering, providing and removing scaffolding, including cost of materials, labour, curing chambered UPVC(Matching to RAL-9016)
sections
completeand as with minimum TiO2(Titanium
per specifications and as per directions Dioxide) atof6PHR with TPE(Thermo Plastic
Engineer-in-charge(PWD SR Elastomer)
V-2 2021-22 and/ 12.87 V-2 111 Sqm 4,870.00 0.00 4870.00 0.00 4870.00 0% 0.00 243.50 5,113.50
lead
P.No. free
42 with gaskets -grey colour having isolated drainage and reinforced with Galvanized Iron profile
I.No.8.8)
11 Distemperingthewith
through-out oil bound
ventilator frame. washable
The frame distemper
having of approved
overall size of brand
39mm andx 39mm
manufacture
with GI to reinforcement
give an even
shade:New work (two coats) over and including water thinnable 8.25 V-2 45 Sqm 105.00 0.00 105.00 0.00 105.00 0% 0.00 5.25 110.25
of 1mm thickness. Louver clip in Aluminium (powder coated in primingwhite) will coatbewithusedcement
on the primer after
frame along
thoroughly
with plastic brooming
parts for the surface
fixing the 4 mm to remove
pin head all dirt,dust,mortar
glass. Wall thickness drops
of and foreign
frame shall be matter including
2mm.Maximum
10 Finishing
preparingsize walls with
the surface Acrylic
even Smooth
and sand paper exterior paint of required
smooth, of cost shade
of :New
materials, work (Two
labour charges coat
complete applied
as @
per
possible
1.67 ltr/10 m²–and 1000mm
over and x 1000mm.(The cost of is exterior
inclusive all applied
fixtures and separate for minor 8.3 V-2 45 Sqm 136.00 0.00 136.00 0.00 136.00 0% 0.00 6.80 142.80
specifications
T&P's shall not be as perincluding
made) directions
( I.No.12.65
priming coat
of Engineer-in-charge.(PWD
PWDafter SR thoroughly
primer
2021-22 ) brooming SR V-2@ 2.20
2021-22 kg/10
/ P.No.m²)45 with paint
I.No.8.25)
of approved quality to give an even shade, the surface to remove all dirt, dust,
11 providing and fixing door frame and Fixing to Existing Door
mortar drops and foreign matter including preparing the surface even and sand paper smooth, cost of frames 30mm thick Glass fibre Reinforced
PLASTIC
materials, labour Panelled door shutter
complete of requires colour
as per specifications and as andper approved
directions brand and manufacture made with fire 12.95
of Engineer-in-charge.
V-2 113 m 3,125.00 0.00 3125.00 0.00 3125.00 0% 0.00 156.25 3,281.25
retaining grade unsatured polyester resin moulded to 3mm thick FRP laminated for firming bollow rails
14 Providing
and styles and withfixing
wooden water closet and
frames squatting
suotable pan (Indian
blocks of type W.C. pan
seasoned wood) with 100 at
inside mm sand castplaces
required Iron Pandor
S trap,of10fittings
litre low 14.1.1 V-2 123 Sqm 4,246.00 0.00 4246.00 0.00 4246.00 0% 0.00 212.30 4,458.30
fixing castlevel white P.V.C.with
monolothically flushing
5mm cistern,
thick frpincludinglaminated flush
forpipe,
panelwith manuallytocontrolled
conforming Is 14856
device
including (handle
fixing lever)
oflaying conforming to IS : 7231, with all fittings and
FramesCeramic glazed floor tiles of size 300x300 mm (thickness to be specified by the fixtures complete, including cutting
15 9.9 Providing and
and making good the walls and floors wherever required:.14.1.1 White Vitreous china Orissa pattern
manufacturer) of 580x440
1st quality conforming to IS : 15622 of approved make in colours such as White, Ivory, 9.9 V-2 60 Sqm 605.00 0.00 605.00 0.00 605.00 0% 0.00 30.25 635.25
W.C. pan of size mm with integral type foot rests
Grey, Fume Red Brown, laid on 20 mm thick cement mortar 1:4 (1 Cement : 4 Coarse sand), Jointing
16 Providing
with grey and cement fixing precoated
slurry @ 3.3 galvanised
kg/m2 including iron profilepointing sheets
the (size,
joints shape
with whiteand pitchcementof corrugation
and matching as
approved 7.38 V-2 26 Sqm 556.00 0.00 556.00 0.00 556.00 0% 0.00 27.80 583.80
pigment by Engineer-in-charge) 0.50 mm (+ 0.05 %) total coated thickness with zinc coating 120 grams
per
etc., m2 as per IS: 277, in 240 mpa steel grade, 5-7 microns epoxy primer on both side of the sheet and
complete.
17 Providing and fixing Steel work in built up tubular (round,
polyester top coat 15-18 microns. Sheet should have protective guard film of 25 microns minimum to square or rectangular hollow tubes etc.)
trusses etc., including 11.16.2 V-2 46 Kg 136.00 0.00 136.00 0.00 136.00 0% 0.00 6.80 142.80
avoid scratches during cutting,
transportation hoisting,fixing
and should in position
be supplied and inapplying a priming
single length upto coat
12 moforapproved
as desired steel
by
primer, including welding
Engineer-in-charge. The sheet and shall
bolted with
bewith special
fixedC.I. using shaped washers etc.
self drilling/self tappingcomplete. Hot
screwstaps, finished
of size (5.5x seamless
55 brass
mm)
18 14.7
type Providing and fixing wash basin brackets, 15 mm C.P. brass pillar 32 mm C.P.
with tubes
waste EPDM including
of standardseal,completecost ofupto
pattern, including
materials,
any pitch labour,
painting
usage charges of machinery
in horizontal/
of fittings vertical
and brackets,or curvedcutting
completeexcluding
surfaces, as per specifications
and making goodthe thecost of 14.7.1
walls V-2 123 Each 2,529.00 0.00 2529.00 0.00 2529.00 0% 0.00 126.45 2,655.45
and
purlins, rafters and 14.7.1
trussesWhite and including
wherever
as per require:
directions of the Vitreouscutting
Engineer-in-Charge. China Wash to sizebasinand shape wherevermm
size 630x450 required.
with a pair of 15 mm C.P.
19 14.4
brassProviding
pillar taps and fixing white vitreous china flat back or wall corner type lipped front urinal basin of
430x260x350 mm and 340x410x265 mm sizes respectively with automatic flushing cistern with standard 14.4.1 V-2 123 EACH 3,536.00 0.00 3536.00 0.00 3536.00 0% 0.00 176.80 3,712.80
flush pipe and C.P. brass spreaders with brass unions and G.I clamps
20 Providing including
complete, and placing on terrace,
painting polyethylene
of fittings water storage
and brackets, cutting tanks
andasmaking
per IS 12701good the : 1996wallswithand manhole
floors
lid and suitable locking arrangements, making 13.8 V-2 123 L 8.00 0.00 8.00 0.00 8.00 0% 0.00 0.40 8.40
wherever required : 14.4.1 One urinal basin withholes5 litreofwhite
suitableP.V.C.diameter
automaticfor inlet,
flushingoutlet and over flow
cistern
pipes, including cost of all materials, labour, transport charges, HOM of equipments and testing complete
21 Providing and installing at1000
as per specifications.(For site of litrework P.V.C. Specification
capacity) pipes including cost of13.22(PWD
No.KBS pipes and specialsBGM SR and2018-19
labour, 12.4
including lowering into trenches, laying true to line, level and perfect linking at joints leak proof M150D V-5 139 M 299.00 0.00 299.00 0.00 299.00 0% 0.00 14.95 313.95
P.No-96 I.No-13.78).
including jointing of approved type with all labour charges and all lift charges,
22 13.1 Making
handling charges connection
including of G.I.
encasingdistribution
the pipe branch
around withto G.I.
a depthmainnot of following
less than 15 sizescms by with
providing
graveland or 13.2.2
fixing tee, including cutting V-2 345 345.00 0.00 345.00 0.00 345.00 0% 0.00 17.25 362.25
selected earth available fromand thethreading
excavation theetc.
pipecomplete.
etc. complete 12.4: M150D
13.2.2 20 mm nominal bore
110mm(weight of pipe -1.315
23 kg) Providing flooring with 25mm thick polished Cuddapah slabs using cement mortar 1:6, 25mm thick
9.36
over existing cement concrete bed or top of roof laid to line and level and jointed with cement slurry 9.36 V-2 65 Sqm 1,234.00 0.00 1234.00 0.00 1234.00 0% 0.00 61.70 1,295.70
23 mixedProviding
10.14 with pigment and to match
fixing 1stthe shadeceramic
quality of the slab glazed , including
wall tilescost of materials,
conforming to IS:labour,
15622curing, polishing
(thickness to be
complete
specified as by perthe specifications.
manufacturer), of approved make, in all colours, shades except burgundy, bottle green, 9.36 V-2 65 Sqm 964.00 0.00 964.00 0.00 964.00 0% 0.00 48.20 1,012.20
black of any size as approved by Engineer- in-Charge, in skirting, risers of steps and dados, over 12 mm
Section Officer
thick bed of cement mortar 1:3 (1 cement : 3 coarse sand) and jointing with grey cement slurry @ 3.3kg
Asst Executive Engineer,
per m2, including pointing in white cement mixed with pigment of matching shade complete.
P.R.E. SubDivision Belagavi P.R.E. SubDivision Belagavi
PÁªÀÄUÁj ºÉ¸ÀgÀÄ: ªÀÄ.».¥Áæ ±Á¯É §¸ÀªÀ£À PÀÄqÀa ¨É¼ÀUÁ« qÉÊ¸ï £ÀA
: 29010305706
DETAILS OF STEEL
Sl. Measurements
Particulars No's
No L B Wt/mt Net/wt
1 Railing
1/2 inch Dia hollow pipe 40 2.60 2.96 307.84
1 1/2 Inch Hollow Pipe 2 6.00 2.96 35.52
1 1/2 Inch Hollow Pipe 4 2.10 2.96 24.86
TOTAL (KG) 0.00

PRE Sub-Division Belagavi
PÁªÀÄUÁj ºÉ¸ÀgÀÄ: ªÀÄ.».¥Áæ ±Á¯É §¸ÀªÀ£À PÀÄqÀa ¨É¼ÀUÁ« qÉÊ¸ï
£ÀA : 29010305706
Mandoli
SL.N Description Units No L B D Qty Rate(Rs) Amount(Rs)
O
Earth work excavation by manual means for drains,canals, waste weir,draft,
approach channels, key trenches, foundation of bridges and such simillar
works in all kinds of soils , as per drawing and technical specifications,
including setting out, shoring, strutting, barricading, caution lights, removal of
stumps and other deleterious matter,excavated surface leveled and sides
neatly dressed disposing off the excavated stuff or sorting & stacking the
1 selected stuff for reuse in a radius of 50 m and lift upto 1.5 m including cost
of labour, tools & other appurtenaces required to complete the work.I.no
1.4.1 (PWD SR 2021-22)
Cum
Compound Wall
60 1.00 1.00 1.00 60.00
Footings
Cum
Plinth 1 125 0.45 0.60 33.75
Cum 93.75 195.30 18309.38
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 150 mm thickness, well compacted using plate
2 vibrators, including all lead & lifts, cost of all 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 I.No 2.1.2 (PWD
Cum SR602021-22)
Column Footings 1.00 1.00 0.150 9.00
Plinth Cum 1 125 0.45 0.150 8.44
Coping Cum 1 156.3 0.30 0.075 3.52
Cum 20.95 5,632.2 118018.53
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,
including all lead & lifts, cost of all materials, quality confirming to the
requirements of relevant IS codes , labour, Usage charges of machinery,
curing and all the other appurtenances required to complete the work as per
3 technical specifications. (The cost of steel reinforcement & formwork to be
paid separately) M20 Design Mix Using 20 mm nominal size graded crushed
coarse aggregates I. no. 2.2.1.1 Vol I (PWD SR 2021-22)
Column Footings Cum 60 0.90 0.90 0.38

Add 5% For 18.47
Formwork for 0.92
Foundation Cum 6,542.55 126869.20
19.39
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,
4 including all lead & lifts, cost of all materials, quality confirming to the
requirements of relevant IS codes , labour, Usage charges of machinery,
curing and all the 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 I. no. 2.2.1.1 Vol I(PWD SR 2021-22)
Cum
Plinth Beam LW 1 156.3 0.30 0.30 14.07
Add 20% for
formwork of Beams 2.81
Cum 16.88 6,542.55 110440.86
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.
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
5 to complete the work as per technical specifications. (The cost of
steel reinforcement, dowel bars & formwork to be paid separately)
M20 Design Mix Using 20 mm nominal size graded crushed coarse
aggregates I.No 2.5.1 Vol I (PWD SR 2021-22)
Column 60 0.30 0.30 1.90 34.20

Add 10% extra for
Formwork 3.42
SQM 37.62 6,794.55 255610.97
Filling available excavated earth (excluding rock) in trenches, plinth, sides of
foundations and other similar works etc. in layers not exceeding 20cm in
6 depth, consolidating each deposited layer by ramming and watering, lead up
to 50 m and lift upto 1.5 m I.No. 1.9 VOl I (PWD SR 2021-22)
Pinth Cum 1 125.0 0.15 0.45 8.44
Footing Cum 60 1.00 1.00 0.55 33.00
Cum 41.44 204.00 8453.25

Providing and laying autoclaved aerated cement blocks masonry with
150mm/230mm/300 mm thick AAC blocks as per IS 2185 (Part III) in super
structure above plinth level up to floor I level with RCC band at sill level and
lintel level with approved block laying polymer modified adhesive mortar
including cost of all materials, labour, scaffolding and usage charges of
7 machinery & other incidental charges complete as per the direction of
engineer incharge of work..I.No. 6.31 Vol II (PWD SR 2021-22)
Plinth Cum 1 156.3 0.23 1.50 53.92

Cum 53.92 4,712.40 254109.10
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 per Design including cost of material, labour, usage
8 charges complete as per specifications. (The laps and wastages shall not be
measured separately)(I.No. 11.32 PWD SR 2021-22)
Footings 18.5 x 85 1569.8

Columns 34.2 x 78 2667.6
Plinth Beam 14.1 x 76 1069.1
kg 5306.47 106.00 562486.03
Providing 12 mm cement plaster with cement mortar 1:6 (1 cement: 6 fine
sand) including rounding off corners wherever required smooth rendering,
providing and removing scaffolding, including cost of materials, labour, curing
9 complete as per specifications and as per directions of Engineer-in-
charge.I.No.8.1.2
sqm 2 184.0 1.50 552.00

552.00
25% Extra For sqm
Scaffolding 690.00 202.00 139380.00
Distempering with oil bound washable distemper of approved brand and
manufacture to give an even shade :New work (two coats) over and including
water thinnable priming coat with cement primer after thoroughly brooming
the surface to remove all dirt, dust, mortar drops and foreign matter including
10 preparing the surface even and sand paper smooth, cost of materials, labour
complete as per specifications and as per directions of Engineer-in-charge.
(PWD SR 2021-22, I.No.8.25 )
sqm
Same as internal 1 690.00
plastering
690.00 105.00 72,450.00
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,
11 frames, guard bar, ladder, railings, 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.(PWD SR 2021-
22, I.No.12.25.2 )
Kg 1 0.00
Kg 0.00 108.00 -
GRAND TOTAL 1666127.32

Section officer P.R.E. Sub Divn. Belagavi
Sub estimate of Intenal Electrification
Total
Basic
S.No Code Item Description Unit Qty Amount
Rate
(Rs)
PVC CONDUIT & ITS
A ACCESSORIES
Supplying heavy gauge PVC conduit
pipe …….dia .......mmthick confirming to
IS 2509 with suitable size bends,
junctionboxes, adhesive paste etc., and
fixing using inverted woodplugs in case
1 1.1.1 of RCC ceiling and RCC wall / stone Mtr 10 50.00 500.00
structureor rawl plugs in case of brick
walls and cement plastering the
damaged portion using heavy gauge
saddles at an intervalof 700mm uing NF
screws.19/20mm dia 2mm thick
Supplying and flush mounting teak

wooden box without frontplank, made of
not less than 12mm thick wood, after
2 1.6.3 duegroove cutting, Finishing with Each 2 77.00 154.00
necessary cement plastering
complete.10"X7"X3''
Supplying and flush mounting teak
wooden box without frontplank, made of
3 1.6.4 not less than 12mm thick wood, after Each 2 64.00 128.00
duegroove cutting, Finishing with
necessary cement plastering
complete.8"X6"X3''
Supplying and wiring adopting loop
system in existing PVC Conduit /casing
capping using 2x1.5Sqmm (Phase &
Neutral) & 1x1.0 sqmm (Earth wire)
4 2.1.1 FRLS multi strand PVC insulated copper Point 3 200.00 600.00
wire (confirming to IS-694: and latest
amendments) with a 6Amps flush type
SP control switch shall be fixed on the
existing plastic sheet/ gang box, the
other end of the wires shall be
terminated with sufficient loose length in
a wood/PVC round block. complete for
each outlet. 2.1.1 Short point upto 3Mtr
from tapping point to out let via switch
FRLS multi strand PVC insulated copper
amendments) with a 6Amps flush type
5 2.1.2 SP control switch shall be fixed on the Point 3 275.00 825.00
each outlet. 2.1.2 Medium point above
3Mtr upto 6Mtr from tapping point to out
let via switch
FRLS multi strand PVC insulated copper
6 2.1.3 amendments) with a 6Amps flush type Point 3 400.00 1200.00
SP control switch shall be fixed on the
each outlet. Long Point above 6 Mtr upto
Wiring for lighting/power
6 Mtr from circuit
tapping point to using
outlet one
via
of FRLS PVC insulated 1100V grade,
switches.
multistrand Copper with low conductor
resistance single core wire in open or
7 2.3.2 concealed system of wiring with specified Mtr. 3 20.50 61.50
IS-694:1990 & confirming to GTP of
GROUP -A...1.5 sqmm
8 2.3.3 2.5 sqmm Mtr. 80 32.00 2560.00

9 2.3.4 4 sqmm Mtr. 20 45.00 900.00
SWITCHES, SOCKETS &
ACCESSORIES
Supplying of ......feet - PVC Batten with
integrated LED tube .....W with high
quality diffuser with Life of 25000 burning
hours & 70% lumen maintenance with
14 12.3 CRI > 80. Power Input: 220-240V @
50/60Hz & Power factor >0.9 along with
CE approved. 2 years Warranty against
any manufacturing defect working under
standard electrical condition.
12.3.2 LED light fighting 1X 4' - 20/22 watts Each 5 375.00 1875.00
Supplying and fixing of 250- 400 lamp
15 13.49 holders Each 2 173.00 346.00
Supplying & fixing of retrofit type - LED

bulb.......W with OPAL acrylic diffuser
comprising of LED source with CCT
6500 degree K, CRI> 70%. efficacy >80
lumen per watt, life> 25000 burning
16 12.11 hours and Compliance to IS 10322/IEC
60598, LM 79 & LM 80. The LED are
driven by HF electronic driver integrated
in the system, with PF > 0.95, power loss
should < 5% of lamp wattage., short
circuit & open circuit protection to be
integrated in the circuit, THD less than
12.11.5 12W,
20%, 6500K
Life as per LM 79. The operating Each 10 165.00 1650.00
input voltage should be between 130 to
275 volts. BIS Approved and Tested by TOTAL : 10799.50
NABL/CPRI accredited laboratory with 2
years Warranty against any
manufacturing defect working under
standard electrical condition.
Section Officer, Assistant Executive Engineer

RATE ANALYSIS - 2018-19 - PWP&IWTD, NORTH ZONE DHARWAD
0
Add Issue Rate
Basic Rate Lift Basic Rate + Rate as per BUILDING
Sl. No. Description Item No. Page No. Unit Rs.284.00/bag Rs Total +A.W
as per 18-19 charges Lift Charges 2018-19 WEIGHTAGE
40522.00/Tonne
CIVIL WORKS 49.00 6817.00 6‰
KSRB 2-2.2: Earthwork excavation by manual means for foundation of
1 buildings, water supply and sanitary lines and electrical conduits etc, 2.4 128 Cum 449 0.00 449.00 0.00 449.00 26.94 475.94
either in pits or in trenches 1.5m and above in width, in soil not
KSRB
exceeding4-1.31.5: Providing
m. in depth andincluding
laying in dressing
position plain cement and
the bottom concrete of
sides of
2 Mix 4.3 119 Cum 5199 0.00 5199.00 3.60 176.40 5375.40 322.52 5,697.92
pits 1:4:8 with OPC@
and trenches, 180kgs,the
stacking with 40mm andsoil
excavated down sizefrom
clear graded granite
edges of
metal coarse
excavation with aggregates
upto 50@0.85cum andbreaking
fine aggregates @0.57cumas
KSRB
machine 5.2-3
mixed, : lead
Providing
machine mixed,
m. constructing
and including
concrete laid granite ofI trap
clodsI complete
in layers notbasalt
exceedingsize
3 per
stonespecif5,It.no.2.4)
masonry 5.6 119 Cum 4814 0.00 4814.00 1.40 68.60 4882.60 292.96 5,175.56
15 ems. thick,in well
foundation with cement
compacted, mortar, stone
in foundation, hammered
including costdressed
of all
in courses not
materials, less than
labour, HOM 20 emscuringhigh,complete
bond stones as atper 2m. specifications.
apart in each
KSRB
course 4.2.8:
including Providing
cost of 4.1,and
materials, layinglabour,
in position
curing reinforced
complete cement
as per
4 Specification
concrete of designNo. KBS
Mix M20KSRB 4.2
with OPC (PWD BGM
@: -320kgs, SR 2018-19,Pg
with 20mm and No
down 4.13 109 Cum 5942 0.00 5942.00 6.40 313.60 6255.60 375.34 6,630.94
specifications.
59,It.no.4.3) KBS 5.1.13 5.2-3 do - cement mortar 1:6 KBS
size
5.1.13 graded
(PWD granite
BGM SR metal
2018-19,Pg coarse No aggregates
122,It.no.15.52.3)@0.69cum and fine
KSRB 4-6.1@: 0.46cum,
aggregates Providing with and removing centering,@31ts
super plasticisers shuttering, strutting,
confirming to
5 propping etc., Reaffirmed-2008,
and removal of form work for foundations, 4.28 34 SQM 255 0.00 255.00 0.00 255.00 15.30 270.30
IS9103-1999 machine mixed, concretefootings, bases
laid in layers
of
not columns
exceeding for mass concrete including cost of all materials, labour
KSRB
complete 4-6.5
as per : 15 ems thick,
Providing
specifications.andvibrated
removing for centering,
all works in ground floor
shuttering, level
strutting,
6 for roof slabs,
propping etc., staircase,
and removal lintels,
of and work
form beams for retaining
columns, walls, return
pillars, postwalls,
and 4.32 86 SQM 456 0.00 456.00 456.00 27.36 483.36
Specification
walls No. KBSincluding
4.6.2 attached pilasters, columns,
struts,(any
squarethickness)
I rectangular/ polygon in plan including cost of all materials,
KSRB 4-6.7 :Providing and
labour complete as per specifications. removing centering, shuttering, strutting,
7 propping etc., and 4.34 86 SQM 292 0.00 292.00 1.08 52.68 344.68 20.68 365.36
Specification No. removal
KBS 4.6.2 of form(PWD work for BGMsides SR and soffits of beams,
2018-19,Pg No
beam haunchings, cantilever girders, bressumers and lintels not
16,It.no.4.32)
KSRB 4.9.2 : Providing T.M.T steel reinforcement
exceeding 1m in depth including cost of all materials, labour complete as for R.C.C work
8 including straightening, cutting, bending, hooking, placing in position, 4.46.2 86 Tonne 70306 0.00 70306.00 1.075 7328.28 77634.28 4658.06 82,292.33
per specifications.
lapping and I orNo.
Specification weldingKBSwherever
4.6.2(PWD required, BGMtying SR with binding
2018-19,Pg wire andNo
KSRB 5-14.1:
anchoring to theProviding and
adjoining members constructing load bearing
wherever necessary completewallaswithper
9 17,It.no.4.34)
400X200X200MM 5.27.1 86 SQM 692 0.00 692.00 0.098 4.80 696.80 41.81 738.61
design (laps, hooks solid concreteshall
and wastage blocksnot behaving block and
measured density
paid)not costless
of
than 1800kg/m3
materials, labour, having
HOM 15mm a minimum
complete average
as cement compressiveTMT
per specifications. strength
FE with of
500
KSRB15-3.5:
4.00 N/mm2 Providing
confirming to ISNo thick
2185 plaster in single
(Part 1)2005 and constructed with CM coat
10 (PWD
cement BGM
mortar SRto2018-19,Pg
brick masonry 18,It.no.4.46.23)
including 15.13 86 SQM 220 0.00 220.00 220.00 13.20 233.20
1 A, as per IS including cost of all materialsrounding off corners
labour charges, wherever
scaffolding,
required
curing, srnooth
hire charges rendering,
of machineries Providing
etc., and removing
complete as per scaffolding,
specifications.
KSRB
including15-16.1
costSR • materials,
of Providing andcuring
labour, finishing externalaswalls
complete in two coats
per specifications.
11 (PWD
with BGM
waterproof 2018-19,Pg
cement paintNoof25,It.no.5.26.1)
approved brand and shade to give an 15.53.2 86 SQM 102 0.00 102.00 102.00 6.12 108.12
KSRB15-3.5 : -do - cement mortar 1:4
even shade after throughly brooming the surface to remove all dirt and
Providing
loose powdered and fixing
material,M.S.free Gate
from mortar as per dropsChief Architect
and other foreignDrawing,
matter
12 using 7.37 81 SQM 3012 0.00 3012.00 3012.00 180.72 3,192.72
cost of50mm
materials,x 50mmlabour,14complete
guage as M.S.per hollow pipe frame work bent to
specifications.
ornamental shape as shown in the drawing and 35mm x 6mm and 16
KSRB
x16mm15-18.2
Square •rods Providing
for verticals andalternatively
applying enamel spacedmetal painttwo
at 4cms c/c incoats
two
12 (excluding 7.37 81 SQM 95 0.00 95.00 95.00 5.70 100.70
halves and priming
40mmx6mm coat)M.S. over flatsnew steel or member
for horizontal other metal and at surface
the top
brushing to give an even shade after cleaning oil,
cast iron spikes are provided at alternate vertical members as shown in the grease, dirt and other
foreign
drawing matter, including
etc., complete. All cost of surface
the steel materials, labour,
should complete cleaned
be thoroughly as per
specifications.(PWD
free of rust and painted S.R 2018-19
with anti PNO.123 I.NO.15.74
corrosive paint (shop paint) etc.,
complete. The work includes cost of all materials, labour charges for all
items of work, hire charges for welding, cutting and grinding equipment,
and electricity charges, with lead and lift, loading and unloading charges,
etc., complete as per specification. (PWD BGM SR 2018-19,Pg No
81,It.no.17.37)

Basavan Kudachi Toilet 5 Lakh Final 4 Aug 2023

Uploaded by

Document Information

Original Title

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

Basavan Kudachi Toilet 5 Lakh Final 4 Aug 2023

Uploaded by

Copyright:

Available Formats

GOVT OF KARNATAKA

PANCHAYAT RAJ ENGINEERING DEPARTMENT

ASSISTANT EXECUTIVE ENGINEER

PANCHAYAT RAJ ENGINEERING SUB DIVISION

¯ÉPÀÌ ²¶ðPÉ : 2022-23 £ÉÃ ¸Á°£À ¥ÁæxÀ«ÄPÀ ªÀÄvÀÄÛ

PÁªÀÄUÁj ºÉ¸ÀgÀÄ: ªÀÄ.».¥Áæ ±Á¯É §¸ÀªÀ£À PÀÄqÀa

ESTIMATED COST: 500,000.00

PÁªÀÄUÁj ºÉ¸ÀgÀÄ: ªÀÄ.».¥Áæ ±Á¯É §¸ÀªÀ£À PÀÄqÀa ¨É¼ÀUÁ«

Estimate Checked by Sri. :

The following provisions have been made is the estimate

The estimate prepared as per CSR Belgaum Circle Belgaum 2021-22

lapped in any other proposed programme.

Assistant Executive Engineer,

1 Civil Work 417346.01

Grand Total 500,000.00

Section Officer Assistant Executive Engineer

Grand Total 500,000.00

Assistant Executive Engineer Executive Engineer

Water Tank Cum 1 2.60 2.10 1.80 7.50

Water Tank Cum 1 2.60 2.10 0.15 0.82

Long Wall Cum 2 2.60 0.23 1.80 2.15

Slab Cum 1 2.10 2.60 0.15 0.82

Slab 1 2.60 2.10 5.46

Bed Sqm 1 1.64 2.14

Same as Sl.No 7 Sqm 1 17.12

Section Officer Assistant Executive Engineer

Compound Wall Footings 3 1.10 1.10 1.10 3.99

Plinth 1 7 0.45 0.60 1.89

Column Footings 3 1.00 1.00 0.10 0.30

Column Footings 3 1.00 1.00 0.45 1.35

Plinth Beam LW Cum 1 7.0 0.30 0.38 0.80

Pinth Cum 1 7.0 0.15 0.38 0.40

Compound Wall Cum 1 7.0 0.23 2.00 3.22

Footings 1.35 x 80 108.00

Assistant Executive Engineer,

Footings 1 1.20 1.20 1.20 1.73

Footings 1 1.20 1.20 0.10 0.14

Footings 1 1.20 1.20 0.65 0.94

Footings 1 1.20 1.20 0.45 0.65

Footings 1 0.65 X 110.00 71.28

LW 1 8.49 3.00 25.47

Quantity Same As Int plastering 104.36

Total SQM 104.36 Err:509 Err:509

Quantity Same As Int plastering 104.36

Total SQM 104.36 110.25 11505.47

Quantity Same As Ext plastering 104.36 0.00

Total SQM 104.36 142.80 14902.32

Ventilator 14 0.60 0.60 5.04

Ventilations 14 0.600 0.60 5.04

Ventilations 1 6.090 1.20 7.31

Wash Basin 2.0 2.000

PVC PIPE FOR drainge 110mm 10 10.000

32mm 10.00 269.24 2692.40

Total Kg 147.54 142.80 21068.14

GRAND TOTAL Err:509

Section Officer Assistant Executive Engineer,

10.00 313.95 3139.50

Chamber 2 2.00 Err:509 Err:509

TOTAL Rs. Err:509

Section Officer Assistant Executive Engineer

4 2.10 0.90 7.56

Doors 4 2.10 0.90 7.56

GRAND TOTAL Err:509