NIRM IT HI KEN

LA DR
L RAICHUR

A
ZI

(REGISTERED SOCIETY SPONSORED BY GOVT, HUDCO & GOVTERNMENT OF KARNATAKA)

DETAILED ESTIMATE

NAME OF WORK : CONSTRUCTION OF KITCHEN ROOM AND BATH

ROOM AT SIDDHARTA BUDDHA VIHAR AT UDAYA NAGAR IN
RAICHUR CITY

ESTIMATED COST: Rs. 5.00 LAKHS

PREPARED BY
ZILLA NIRMITHI KENDRA
BOLLAMAN DODDI ROAD,
RAICHUR TQ & DT. RAICHUR
 REPORT
NAME OF WORK : CONSTRUCTION OF KITCHEN ROOM AND BATH ROOM AT
SIDDHARTA BUDDHA VIHAR AT UDAYA NAGAR IN RAICHUR CITY
* * *
The Above Work is proposed to an amount of Rs.5.00 Lakhs, .
Accordingly an estimate is prepared as per the CSR of PWD for the year 2023-24 with an
area weightage of 5% as Raichur District comes under Kalyana Karnataka Region.. The
Detailed estimate is comprises of the following items.

* Toilet Block
* Water Supply & Sanitation Works
* Electrification Works.

Estimate is prepared as per the CSR of PWD for Buildings (Vol-I & Vol- II) for
the year 2023-24 with 5% Area Weightage which works out to Rs. 5.00 Lakhs

Estimate is submitted for early administrative approval and technical sanction.

Junior Engineer Project Manager

Nirmithi Kendra Raichur Nirmithi Kendra Raichur

Special Officer
Nirmithi Kendra Raichur
NAME OF WORK : CONSTRUCTION OF KITCHEN ROOM AND BATH ROOM AT
SIDDHARTA BUDDHA VIHAR AT UDAYA NAGAR IN RAICHUR CITY

General Abstract Sheet

Sl.
Description of work Estimate Cost
No.
1 2 3

1 Toilet Block 3,68,179.00

2 Water Supply & Sanitation Works 54,496.00

3 Electrification Works 15,920.00

SUB TOTAL Rs: - 4,38,595.00

4 Deduct Contractor's Profit 10% -43,860.00

5 Add NK Charges 5% 21,930.00

6 Add Third Party Charges 1% 4,386.00

7 Add KARNIC Charges 0.50% 2,193.00

SUB TOTAL Rs: - 4,23,244.00

8 Add GST @ 18% 76,184.00

9 Add Lumpsum for unforeseen items & rounding off 572.00

TOTAL AMOUNT Rs. 5,00,000.00

IN WORDS : RUPEES FIVE LAKHS ONLY

Junior Engineer Project Manager

Nirmithi Kendra Raichur Nirmithi Kendra Raichur
NAME OF WORK : CONSTRUCTION OF KITCHEN ROOM AND BATH ROOM AT SIDDHARTA BUDDHA VIHAR
AT UDAYA NAGAR IN RAICHUR CITY
TOILET BLOCK
DETAILED ESTIMATE MEASUREMENT
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT

1 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 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 (PWD CSR VOL I for the year 2023-
24. I. No. 1.4.1 P.No. 05)

Basic Rate Rs. 242.00

Area Weightage 5% Rs. 12.10
Final Rate Rs. 254.10

Excavation for Wall Foundation 2 5.88 0.450 0.600 3.18

3 2.88 0.450 0.600 2.33

Steps 2 1.700 1.200 0.150 0.61

3
6.12 /m 254.10 1,555.00

2 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, Usage charges of machineries,
curing, and all the other appurtenances required to complete the work as per technical specifications. Mix 1:3:6 (M10) Using 20 mm
nominal size graded crushed coarse aggregates (PWD CSR VOL I for the year 2023-24. I. No. 2.1.4 P.No. 15)

Basic Rate Rs. 6217.000

6217.000
Area Weightage 5% Rs. 310.850
Final Rate Rs. 6527.850
DPC over SSM
WALL PERIMETER 2 5.73 0.30 0.075 0.26
3 3.03 0.30 0.075 0.20
3
0.46 /m 6,527.85 3,018.00

3 Addendum I – Percentage Additionalities for Formwork, Centering & Scaffolding for RCC Beams, Lintels & Troughs of Aqueducts
60% (PWD CSR VOL I for the year 2023-24. Sl. No. 14 P.No. 112)
Basic Rate Rs. 3916.710
Final Rate Rs. 3916.710
DPC Shuttering 0.46
0.46 Cum 3,916.71 1,811.00

3 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, Usage charges of machineries,
curing, and all the other appurtenances required to complete the work as per technical specifications. Mix 1:3:6 (M10) Using 40 mm
nominal size graded crushed coarse aggregates. (PWD CSR VOL I for the year 2023-24. I. No. 2.1.3 P.No. 15)

Basic Rate Rs. 5989.00

Rs. 5989.00
Area Weightage 5% Rs. 299.45
Final Rate Rs. 6288.45
FLOORING BED CONCRETE
Toilet Block 2 2.500 3.100 0.075 1.16
Steps 2 1.700 1.200 0.075 0.31
1.47 /m3 6,288.45 9,235.00

Page 4 of 17 DE_GF
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT

PCC BELOW SSM

WALL PERIMETER 2 5.88 0.45 0.075 0.40
3 2.88 0.45 0.075 0.29
0.69 /m3 6,288.45 4,330.00
IV SSM MASONRY
4 UCRS
Providing Random rubble masonry with hard stone in foundation and plinth 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 : Cement mortar 1:6 (1 cement : 6 coarse
sand) ( PWD SR for Buildings VOL II for the year 2023-24. I. No. 5.1.1 & P.No. 9)

Basic Rate Rs. 5611.00

Rs. 5611.00
Area Weightage 5% Rs. 280.55
Final Rate Rs. 5891.55
UCRS
LW 2 5.81 0.38 0.40 1.77
SW 3 2.95 0.38 0.40 1.35
3
3.11 /m 5,891.55 18,331.00

5 CRS
Providing Coursed rubble masonry (first sort) with hard stone in foundation and plinth with Cement mortar 1:6 (1 cement : 6 coarse
sand) ( PWD SR for Buildings VOL II for the year 2023-24. I. No. 5.2 & P.No. 9)
Basic Rate Rs. 6618.00
Rs. 6618.00
Area Weightage 5% Rs. 330.90
Final Rate Rs. 6948.90
CRS
LW 2 5.73 0.30 0.38 1.29
SW 3 3.03 0.30 0.38 1.02
2.31 /m3 6,948.90 16,065.00

6 RULED POINTING
Providing Flush/ Ruled pointing: Pointing on stone work with cement mortar 1:3 (1 cement : 3 fine sand) after raking joints to depth
nicely lining, including cost of materials, labour, curing as per specifications and as per directions of Engineer-in-charge. ( PWD SR for
Buildings VOL II for the year 2023-24. I. No. 8.19.1 & P.No. 44)

Basic Rate Rs. 255.00

Rs. 255.00
Area Weightage 5% Rs. 12.75
Final Rate Rs. 267.75
RULED POINTING
LW 2 5.73 0.38 4.30
SW 3 3.03 0.38 3.41
2
7.71 /m 267.75 2,063.00

7 Filling approved earth (excluding rock) in trenches, plinth, sides of foundations and other similar works etc. in layers not exceeding
20cm in depth, consolidating each deposited layer by ramming and watering, lead up to 50 m and lift upto 1.5 m.. (PWD CSR VOL I
for the year 2023-24. I. No. 1.11 P.No. 07)
Basic Rate Rs. 433.00
433.000
Area Weightage 5% Rs. 21.65
Final Rate Rs. 454.65

Earth Filling
Toilet Block 2 2.500 3.100 0.68 10.46
10.46 /m3 454.65 4,757.00

Page 5 of 17 DE_GF
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT
8 PLINTH BEAM
Providing and laying in position 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 technical specifications. M25 Design
Mix Using 20 mm nominal size graded crushed coarse aggregates (PWD CSR VOL I for the year 2023-24. I. No. 2.2.3 P.No. 15)

Basic Rate Rs. 6336.00

Rs. 6336.00
Area Weightage 5% Rs. 316.80
Final Rate Rs. 6652.80
PLINTH BEAM
2 5.69 0.230 0.30 0.79
3 3.10 0.230 0.30 0.64
2 2.500 0.150 0.30 0.23
2 1.500 0.150 0.30 0.14
1.79 /m3 6,652.80 11,888.00

Addendum I – Percentage Additionalities for Formwork, Centering & Scaffolding for Plinth Beams of Buildings 50%. (PWD CSR VOL
9
I for the year 2023-24. Sl. No. 2 P.No. 111)
Basic Rate Rs. 3326.40
Final Rate Rs. 3326.40
Plinth Beam Shuttering 1.79
1.79 /m3 3,326.40 5,944.00

9 LINTEL
Providing and laying in position 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 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. M25 Design Mix Using 20 mm nominal size
graded crushed coarse aggregates(PWD CSR VOL I for the year 2023-24. I. No. 2.5.2 P.No. 16)

Basic Rate Rs. 6843.00

Rs. 6843.00
Area Weightage 5% Rs. 342.15
Final Rate Rs. 7185.15
From GL to Bottom of Roof Slab
2 5.69 0.23 0.15 0.39
3 3.10 0.23 0.15 0.32
2 2.50 0.15 0.15 0.11
2 1.50 0.15 0.15 0.07
0.89 /m3 7,185.15 6,420.00

Addendum I – Percentage Additionalities for Formwork, Centering & Scaffolding for RCC Beams, Lintels & Troughs of Aqueducts
10
60% (PWD CSR VOL I for the year 2023-24. Sl. No. 14 P.No. 112)
Basic Rate Rs. 4311.09
Final Rate Rs. 4311.09
Lintel Beam Shuttering 0.89
3
0.89 /m 4,311.09 3,852.00

BRICK MASONY IN FOUNDATION & PLINTH

10 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 of all materials, labour, scaffolding and curing, usage charges of machinery etc complete as per
specifications. (PWD CSR for Buildings VOL II for the year 2023-24. I. No. 6.32 P.No. 17)
Basic Rate Rs. 1310.00

Page 6 of 17 DE_GF
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT
Area Weightage 5% Rs. 65.50
Final Rate Rs. 1375.50
Entrance Steps 2 1.70 1.20 4.08
2 1.70 0.90 3.06
2 1.70 0.60 2.04
2 1.70 0.30 1.02

2
NET QTY. 10.20 /m 1,375.50 14,030.00

BRICK MASONY IN SUPERSTRUCTURE

11 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 of all materials, labour, scaffolding and curing, usage charges of machinery etc complete as per
specifications. (PWD CSR for Buildings VOL II for the year 2023-24. I. No. 6.32 P.No. 17)
Basic Rate Rs. 1310.00
Area Weightage 5% Rs. 65.50
Final Rate Rs. 1375.50
SUPERSTRUCTURE upto bottom of Roof beam (2.4-LB-SLAB)
2 5.69 1.95 22.19
2 3.10 1.95 12.09
2
34.28 /m
DEDUCTIONS
D 2 1.00 1.95 3.90
3.90 /m2
NET QTY. 30.38 /m2 1,375.50 41,789.00

PARTITION WALL
12 Providing and constructing load bearing wall with Solid Concrete blocks of size 400x100x200mm 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 of all materials, labour, scaffolding and curing, usage charges of machinery etc complete as per
specifications.. (PWD SR for Buildings VOL II for the year 2023-24. I. No. 6.34 P.No. 17)

Basic Rate Rs. 1104.00

Area Weightage 5% Rs. 55.20
Final Rate Rs. 1159.20
WC 2 2.50 1.950 9.75
2 1.20 1.950 4.68
2
14.43 /m
Deduct
D1 -4 0.80 1.950 -6.24
-6.24 /m2
8.19 /m2 1,159.20 9,494.00

13 Extra for providing and placing in position 2 Nos 6mm dia. M.S. bars at every third course of half brick masonry. (PWD SR for
Buildings VOL II for the year 2023-24. I. No. 6.16 P.No. 15)
Basic Rate Rs. 95.00
Area Weightage 5% Rs. 4.75
Final Rate Rs. 99.75
Qty Same as Sl No 12 8.19
2
8.19 /m 99.75 817.00

PLASTERING WORKS
14 INSIDE PLASTERING
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 complete as per specifications and as
per directions of Engineer-in-charge.. (PWD CSR for Buildings VOL II for the year 2023-24. I. No. 8.1.2 P.No. 41)

Basic Rate Rs. 241.00

Area Weightage 5% Rs. 12.05

Page 7 of 17 DE_GF
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT
Final Rate Rs. 253.05
Toilet Block 2 8.00 2.100 33.60

Deduct
D -2x0.5 1.00 2.100 -2.10
D1 -4x0.5 0.80 2.100 -3.36

2
NET QTY. 28.14 /m 253.05 7,121.00

15 OUTSIDE PLASTERING :-
Providing 15 mm cement plaster on the rough side of single or half brick wall of mix :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 complete
as per specifications and as per directions of Engineer-in-charge.. (PWD SR for Buildings VOL II for the year 2023-24. I. No. 8.2.2
P.No. 41)
Basic Rate Rs. 279.00
Area Weightage 5% Rs. 13.95
Final Rate Rs. 292.95
Outer Length 1 18.50 2.10 38.85
2
38.85 /m
DEDUCT
D 2x0.5 1.00 2.10 2.10
D1 4x0.5 0.80 2.10 3.36
5.46 /m2
Net Qty of Plaster 33.39 /m2 292.95 9,782.00

16 ROUGH PLASTERING :-
Providing 15 mm cement plaster on the rough side of single or half brick wall of mix :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 complete
as per specifications and as per directions of Engineer-in-charge.. (PWD SR for Buildings VOL II for the year 2023-24. I. No. 8.2.2
P.No. 41)
Basic Rate Rs. 279.00
Area Weightage 5% Rs. 13.95
Final Rate Rs. 292.95
WC 2 5.40 2.10 22.68
Bath 2 5.40 2.10 22.68
Steps 2x4 1.70 0.30 4.08
2x5 1.70 0.15 2.55
Steps Sides 4x0.5 1.70 0.75 2.55
DEDUCT
D1 -4x0.5 0.80 2.10 -3.36

Net Qty of Plaster 51.18 /m2 292.95 14,993.00

17 DOOR FRAME FOR BATHROOMS

Providing & fixing factory made PVC Door frame of size 50x47mm with a wall thickness of 5mm, made out of extruded 5mm rigid
PVC foam sheet metered cut at corners & jointed 2 No.s of 150mm long brackets of 15x15mm M.S Square tube, the entire door frame
to be reinforced with 19x19mm M.S Square tube of 19 gauge. The door frame to be fixed to the wall using M.S. Screws of 65/80mm
size complete as per manufacturers specification & direction of Engineer-in-charge.. (PWD SR for Buildings VOL II for the year 2023-
24. I. No. 12.54 P.No. 104)
Basic Rate Rs. 318.00
Area Weightage 5% Rs. 15.90
Final Rate Rs. 333.90
D2 4 0.80 2.10 6.72
6.72 /m2 333.90 2,244.00

Page 8 of 17 DE_GF
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT
18 DOOR SHUTTER
Providing and fixing 1mm thick M.S. sheet door with frame of 40x40x6 mm angle iron and 3 mm M.S. gusset plates at the junctions
and corners, all necessary fittings complete, including applying a priming coat of approved steel primer. Using flats 30x6mm for
diagonal braces and central cross piece including cost of materials, labour, usage charges of machinery complete as per specifications
and as per directions of theEngineer-in-Charge. (PWD SR for Buildings VOL II for the year 2023-24. I. No. 11.5.2 P.No. 77)

Basic Rate Rs. 4242.000

Area Weightage 5% Rs. 212.10
Final Rate Rs. 4454.10
D 2 1.00 2.10 4.20
2
4.20 /m 4,454.10 18,707.00

19 SOLID PANEL PRELAM PVC DOOR SHUTTER

Providing & fixing 30mm thick factory made rigid foam Prelam Panelled Door Shutters made from M.S. tube of 19x19mm, 19 gauge
for stiles and 15x15mm for top & bottom rails, covered with heat moulded Prelaminated PVC C Channel of 5mm thick sheet &
30x50mm wide to form stiles & 5mm thick & 75mm wide Prelaminated PVC Sheets for top rail, lock rail & bottom rail on either side &
5mm thick, 20mm wide cross PVC sheet as gap insert for top rail & bottom rail, Panelling of 5mm thick PVC sheet Prelaminated on
either side fitted in the M.S. frame, Sealed to the stiles & rails with PVC Designer beading on either side & joined together with solvent
cement adhesive etc., Complete as per manufacturers specification & direction of Engineer-in-charge fixed to frames with 3 nos of
75mm Aluminium hinges.. with both side prelam (PWD CSR VOL I for the year 2023-24. I. No. 12.55.1 P.No. 104)

Basic Rate Rs. 2366.00

Area Weightage 5% Rs. 118.30
Final Rate Rs. 2484.30
D2 4 0.80 2.10 6.72
2
6.72 /m 2,484.30 16,694.00

20 MS GRILL
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 / wooden frames with rawl plugs screws etc.. (PWD SR for
Buildings VOL II for the year 2023-24. I. No. 11.34B P.No. 86)

Basic Rate Rs. 183.00

Area Weightage 5% Rs. 9.15
Final Rate Rs. 192.15
LW 2 5.69 21.000 0.45 107.54
SW 2 3.56 21.000 0.45 67.28
174.83 /Kgs 192.15 33,593.00

XI FLOORING
21 TILES FOR TOILET
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 all colours, shades, except White, Ivory, Grey, Fume Red Brown, laid on 20 mm thick
bed of 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 pigments etc., complete. (PWD SR for Buildings VOL II for the year 2023-24. I. No. 9.11 P.No. 60)

Basic Rate Rs. 889.00

Area Weightage 5% Rs. 44.45
Final Rate Rs. 933.45
TILES FOR TOILET
Toilet Block 2 2.500 1.50 7.50
Bath 2 1.200 1.50 3.60
WC 2 1.200 1.50 3.60
14.70 /m2 933.45 13,722.00

22 COLOUR GLAZED TILES FOR CLADING

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 of approved make and size including cost of materials, labour,
complete as per specifications. (PWD SR for Buildings VOL II for the year 2023-24. I. No. 9.39 P.No. 65)

Page 9 of 17 DE_GF
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT
Basic Rate Rs. 1449.00
Area Weightage 5% Rs. 72.45
Final Rate Rs. 1521.45
COLOUR GLAZED TILES FOR CLADING
Bath 2 5.40 1.200 12.96
WC 2 5.40 1.200 12.96
DEDUCT
D2 -4x0.5 0.80 1.200 -1.92
24.00 /m2 1,521.45 36,515.00

23 PAINTING TO STEEL
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 materials, labour complete as per specifications and as per directions of Engineer-in-charge. (PWD SR
for Buildings VOL II for the year 2023-24. I. No. 8.33.3 P.No. 47)
Basic Rate Rs. 139.00
Area Weightage 5% Rs. 6.95
Final Rate Rs. 145.95
D 2 1.00 2.20 2.10 4.20
MS Grill 1 18.50 1.00 0.45 8.33
12.53 /m2 145.95 1,828.00
24 PAINTING FOR INSIDE WALL
Finishing with Deluxe Multi surface paint system for interiors and exteriors using Primer as per manufacturers specifications: Two coats
applied on walls @ 1.25 ltr/10 m² over and including one coat of Special primer applied @ 0.75 ltr /10 m² with paint of approved
quality to give an even 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. (PWD SR for Buildings VOL II for the year 2023-24. I. No. 8.33.1 P.No. 46)

Basic Rate Rs. 158.00

Area Weightage 5% Rs. 7.90
Final Rate Rs. 165.90
AS PER INSIDE PLASTERING 28.14
2
28.14 /m 165.90 4,668.00

25 EXTERIOR PAINTING
Finishing walls with Acrylic Smooth exterior paint of required shade :New work (Two coat applied @ 1.67 ltr/10 m² over and including
riming coat of exterior primer applied @ 2.20 kg/10 m²) with paint of approved quality to give an even 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. (PWD SR for Buildings VOL II for the year
2023-24. I. No. 8.30 P.No. 46)

Basic Rate Rs. 174.00

Area Weightage 5% Rs. 8.70
Final Rate Rs. 182.70
Qty as per Plastering outside 33.39
33.39 /m2 182.70 6,100.00

26 T.M.T STEEL
Supplying, fitting and placing TMT FE 550 / 550D Steel Reinforcement including cost of all materials, machinery, labour, cleaning,
straightening, cutting, bending, hooking, laping/welding joints, tying with binding wire / soft annealed steel wire and other ancilary
operations complete as per drawing and technical specification. a.Buildings (PWD CSR VOL I for the year 2023-24. I. No. 2.11.a P.No.
18)
Basic Rate Rs. 89457.00
Area Weightage 5% Rs. 4472.85
Final Rate Rs. 93929.85

TMT Steel Fe550 0.20 /t 93,929.85 18,883.00

Plinth Beam 1.79 75.00 Kg/m3 134.02
Lintel 0.89 75.00 Kg/m3 67.01

Page 10 of 17 DE_GF
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT
201.03

27 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, 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 for Buildings VOL II for the year 2023-24. I. No. 11.25.2 P.No. 84)

Basic Rate Rs. 136.000

Area Weightage 5% Rs. 6.80
Final Rate Rs. 142.80
Purlins Length Co-eff
80 mm X 40 mm x 4.8mm Thick 9 3.56 4.12 132.00
132.00 /Kg 142.80 18,850.00

28 Providing and laying to required line and slope roofing with semicorrugated ( Trafford ) asbestos cement sheet 6mm. thick fixed with
galvanised iron J or L hooks, bolts and nuts 8mm. dia C.I plain and bitumen washers, over the existing purlins, rafters and trusses
including cost of materials, labour, complete as per specifications. (PWD SR for Buildings VOL II for the year 2023-24. I. No. 7.19
P.No. 23)
Basic Rate Rs. 374.000
Area Weightage 5% Rs. 18.70
Final Rate Rs. 392.70

GS Sheet Roofing 1 3.86 5.99 23.12

23.12 /m2 392.70 9,080.00

TOTAL AMOUNT 3,68,179.00

Junior Engineer Project Manager

Nirmithi Kendra Raichur Nirmithi Kendra Raichur

Page 11 of 17 DE_GF
NAME OF WORK : CONSTRUCTION OF KITCHEN ROOM AND BATH ROOM AT SIDDHARTA BUDDHA VIHAR
AT UDAYA NAGAR IN RAICHUR CITY

Water Supply & Sanitation

DETAILED ESTIMATE MEASUREMENT
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT

1 Providing and placing on terrace (at all floor levels), polyethylene water storage tanks IS: 12701 marked, with cover and suitable locking
arrangements and making necessary holes for inlet, outlet and over flow pipes but without fittings and the base support for tank (PWD SR
for Buildings VOL II for the year 2023-24. I. No. 13.34 Page No 123 )
Basic Rate Rs. 9.00
Area Weightage 5% Rs. 0.45
Final Rate Rs. 9.45

Polyethylene Water Storage Tank

1 500.00 500.00
500.00 /L 9.45 4,725.00

2 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, this includes jointing of pipes and fittings with one step CPVC solvent cement, trenching, refilling
& testing of joints complete. (external work). - 40mm nominal dia pipes (PWD SR for Buildings VOL II for the year 2023-24. I. No. 13.33.5
Page No 123)
Basic Rate Rs. 477.00
Area Weightage 5% Rs. 23.85
Final Rate Rs. 500.85
40mm nominal dia pipes 1 4.000 4.00
4.00 /m 500.85 2,003.00

3 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, this includes jointing of pipes and fittings with one step CPVC solvent cement, trenching, refilling
& testing of joints complete. (external work). - 32mm nominal dia pipes (PWD SR for Buildings VOL II for the year 2023-24. I. No. 13.33.4
Page No 122)

Basic Rate Rs. 372.00

Area Weightage 5% Rs. 18.60
Final Rate Rs. 390.60
32mm nominal dia pipes 1 4.000 4.00
4.00 /m 390.60 1,562.00

4 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, i/c including fixing the pipe with clamps at 1.00m spacing. This includes jointing of pipes and
fittings with one step solvent cement & the cost of cutting chases and making good the same including testing of joints complete as per
direction of engineer in charge. concealed work, including cutting chases and making good the walls etc.. - 20mm nominal dia pipes (PWD
SR for Buildings VOL II for the year 2023-24. I. No. 13.32.2 Page No 122)

Basic Rate Rs. 379.00

379.000
Area Weightage 5% Rs. 18.950
Final Rate Rs. 397.950
20mm nominal dia pipes 1 4.000 4.00
4.00 /m 397.95 1,592.00

5 Providing and fixing brass bib cock of approved quality : 15 mm nominal bore (PWD SR for Buildings VOL II for the year 2023-24. I. No.
13.2.1 Page No. 117)
Basic Rate Rs. 286.00
Rs. 286.00
Area Weightage 5% Rs. 14.30
Final Rate Rs. 300.30
Bib Cock 2 2.00
2.00 /Nos 300.30 601.00

6 Providing and fixing white vitreous china water closet squatting pan (Indian type) : Long pattern W.C. pan of size 580 mm (PWD SR for
Buildings VOL II for the year 2023-24.I. No. 14.13.1 Page No. 134)
Basic Rate Rs. 1428.00
1428.000
 Area Weightage 5% Rs. 71.40
Final Rate Rs. 1499.40
Water Closet 2 2.00
2.00 /Each 1,499.40 2,999.00

7 Providing and fixing 100 mm sand cast Iron grating for gully trap. (PWD SR for Buildings VOL II for the year 2023-24.I. No. 14.29 Page
No. 136)
Basic Rate Rs. 47.00
Rs. 47.00
Area Weightage 5% Rs. 2.35
Final Rate Rs. 49.35
3 3.00
3.00 /Each 49.35 148.00

8 Earth work excavation for Foundation by mechanical means for all works & depth upto 3 m, as per drawing and technical specifications,
including setting out, shoring, strutting, barricading, caution lights, including dressing of excavated surfaces, disposing off or levelling the
excavated earth or sorting & stacking the selected earth for reuse in a radius of 50 m and lift upto 1.5 m including cost of labour, tools, usage
of machinery & other appurtenaces required to complete the work (PWD CSR VOL I for the year 2023-24. I. No. 1.14.1 P.No. 08 )

Basic Rate Rs. 102.00

Rs. 102.00
Area Weightage 5% Rs. 5.10
Final Rate Rs. 107.10

For Inspection chamber 2 0.75 0.75 0.75 0.844

For SN4 Pipe 2 7.00 0.45 0.60 3.780
4.62 /m3 107.10 495.00

9 Constructing brick masonry chamber for underground C.I. inspection chamber and bends with bricks in cement mortar 1:4 (1 cement : 4
coarse sand) C.I. cover with frame (light duty) 455x610 mm internal dimensions, total weight of cover with frame to be not less than 38 kg
(weight of cover 23 kg and weight of frame 15 kg), R.C.C. top slab with 1:1.5:3 mix (1 cement : 1.5 fine sand : 3 graded stone aggregate 20
mm nominal size), foundation concrete 1:5:10 (1 cement : 5 fine sand : 10 graded stone aggregate 40 mm nominal size), inside plastering 12
mm thick with cement mortar 1:3 (1 cement : 3 coarse sand), finished smooth with a floating coat of neat cement on walls and bed concrete
etc. complete as per standard design: Inside dimensions 455x610 mm and 45 cm deep for single pipe line : With common burnt clay (non
modular) bricks of class designation 3.5 (PWD SR for Buildings VOL II for the year 2023-24.I. No. 13.53 Page No. 126)

Basic Rate Rs. 5462.00

Rs. 5462.00
Area Weightage 5% Rs. 273.10
Final Rate Rs. 5735.10
Inspection chamber 2 2.00
2.00 /Each 5,735.10 11,470.00

10 Providing and fixing Sewer (SWR) pipes, including all fittings, This includes jointing of pipes & fittings with one step solvent cement,
trenching, refilling & testing of joints complete as per direction of Engineer in Charge. 150mm nominal dia pipes (PWD SR for Buildings
VOL II for the year 2023-24.I. No. 13.64.3 Page No. 128)
Basic Rate Rs. 768.00
Rs. 768.00
Area Weightage 5% Rs. 38.40
Final Rate Rs. 806.40
150mm dia distribution line from
Inspection Chamber to Machine 1 7.00 7.00
Hole
7.00 /m 806.40 5,645.00

11 Providing and fixing Sewer (SWR) pipes, including all fittings, This includes jointing of pipes & fittings with one step solvent cement,
trenching, refilling & testing of joints complete as per direction of Engineer in Charge. 110mm nominal dia pipes (PWD SR for Buildings
VOL II for the year 2023-24.I. No. 13.64.2 Page No. 128)
Basic Rate Rs. 385.00
Rs. 385.00
Area Weightage 5% Rs. 19.25
Final Rate Rs. 404.25
110mm dia in toilet rooms
connecting Bath,W/C, 1 7.00 7.00
Urinals,Washbasins,
110mm dia outlet frometctoilet rooms
1 7.00 7.00
to inspection chambers, etc
 14.00 /m 404.25 5,660.00
12 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, Usage charges of machineries, curing, and
all the other appurtenances required to complete the work as per technical specifications. - Mix 1:3:6 (M10) Using 40 mm nominal size
graded crushed coarse aggregates (PWD CSR VOL I for the year 2023-24 I. No. 2.1.3 P.No.15 )
Basic Rate Rs. 5989.00
Area Weightage 5% Rs. 299.45
Final Rate Rs. 6288.45
1 1.20 1.20 0.10 0.14
NET QTY. 0.14 /Cum 6,288.45 906.00

13 Providing to work spot rolling, lowering and placing in position RCC perforated rings in the already excavated pit including loading and
unloading at both the destinations with all lead and lift with appurtenances., complete. 900 mmx1100 mm (WS & Sewerage Works CSR for
the year 2023-24. Sl No. 16.16.1 P.No.208)
Basic Rate Rs. 6157.00
Area Weightage 5% Rs. 307.85
Final Rate Rs. 6464.85
900mm x 1100 mm 2 2.00
NET QTY. 2.00 /Each 6,464.85 12,930.00

14 ROUGH PLASTERING :-
Providing 15 mm cement plaster on the rough side of single or half brick wall of mix :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 complete as per
specifications and as per directions of Engineer-in-charge.. (PWD SR for Buildings VOL II for the year 2023-24. I. No. 8.2.2 P.No. 41)
Basic Rate Rs. 279.00
Area Weightage 5% Rs. 13.95
Final Rate Rs. 292.95
Plastering 1 2.83 2.20 6.22
DEDUCT
Frame -1x0.5 0.46 0.61 -0.42

Net Qty of Plaster 5.80 /m2 292.95 1,699.00

15 Providing & fixing 455x610 mm cast iron cover with frame weight to be not less 38kgs (weight of cover 23 kgs and weight of frame 15
kgs)and necessary locking arrangements with M.S flats 32x6 mm etc & painting with two or more coats with black Japan paint etc.
complete as directed by the engineer-in-charge.(WS & Sewerage Works CSR for the year 2023-24. Sl No. 18.3 P.No.221)
Basic Rate Rs. 1962.00
Area Weightage 5% Rs. 98.10
Final Rate Rs. 2060.10
455x610 Frame 1 1.00
NET QTY. 1.00 /Each 2,060.10 2,061.00

TOTAL AMOUNT 54,496.00

Junior Engineer Project Manager

Nirmithi Kendra Raichur Nirmithi Kendra Raichur
NAME OF WORK : CONSTRUCTION OF KITCHEN ROOM AND BATH ROOM AT
SIDDHARTA BUDDHA VIHAR AT UDAYA NAGAR IN RAICHUR CITY

Sub-Estimate of Electrification Works

Sl No Particulars Unit Qty Rate Amount
1 Supplying heavy gauge PVC Conduit Pipe 19/20mm dia 2mm thick
with suitable size bends, metal junction boxes adhesive paste etc.,
by groove cutting in the wall and fixing by bracing U or J hooks and
cement plastering up to the wall surface and run with 18 SWG GI Mtr 15 71.40 1071.00
fish wire run throughout the conduit wherever necessary.

PWD Electrical SR 2023-24, Page No-02, It No- 1.3.1

Toilet Block 15
15
Basic Rate Rs. 68.00
Add 5% AW Rs. 3.40
Total Rs. 71.40
2 Point wiring using Copper wire without switch.Supplying and
wiring adopting loop system in existing PVC Conduit/casing
capping casing capping using 2x1.5Sqmm (Phase&Neutral)
&1x1.0sqmm(Earthwire) FRLSmultistrand PVC insulated
copperwire (confirming to IS-694:and latest amendments) without
Point 1 282.45 282.00
control switch shall be fixed on the existing plastic sheet/gangbox,
the other end of the wires shall be terminated with sufficient loose
length in a wood/PVC round block. complete for each outlet.. Short
point upto 3Mtr from tapping point to out let via switch box

PWD Electrical SR 2023-24, Page No-05, It No- 2.2.1

Toilet Block 1
1
Basic Rate Rs. 269.00
Add 5% AW Rs. 13.45
Total Rs. 282.45
3 Medium point above 3Mtr upto 6Mtr from tapping point to out
Point 1 397.95 398.00
let via switch box
PWD Electrical SR 2023-24, Page No-05, It No- 2.2.2
Toilet Block 1
1
Basic Rate Rs. 379.00
Add 5% AW Rs. 18.95
Total Rs. 397.95
4 Long point above 6Mtr upto 10Mtr from tapping point to out
Point 1 582.75 583.00
let via switch box
PWD Electrical SR 2023-24, Page No-05, It No- 2.2.3
Toilet Block 1
1
Basic Rate Rs. 555.00
Add 5% AW Rs. 27.75
Total Rs. 582.75
5 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 concealed system of wiring with Mtr 125 27.02 3378.00
specified IS-694:1990 1.5sqmm.
PWD Electrical SR 2023-24, Page No-05, It No- 2.3.2
Toilet Block 125
125
Basic Rate Rs. 26.00
Add 5% AW Rs. 1.02
Total Rs. 27.02
6 2.5sqmm. Mtr 125 44.10 5513.00
PWD Electrical SR 2023-24, Page No-05, It No- 2.3.3
Toilet Block 125
125
Basic Rate Rs. 42.00
Add 5% AW Rs. 2.10
Total Rs. 44.10
7 Supplying And fixing/replacing of 6/16/32A electrical accessories
No 6 77.70 466.00
on existing switch board.6A Batten Holder
PWD Electrical SR 2023-24, Page No-10, It No- 3.14.7
Toilet Block 6
6
Basic Rate Rs. 74.00
Add 5% AW Rs. 3.70
Total Rs. 77.70
8 Supplying 6A flush type socket and 6 amps flush type SP switch
either surface/flush mounting in existing gang box or in 4mm thick
plastic sheet and fixing over a flush mounted wooden box and Each 6 134.40 806.00
wiring using necessary capacity wires as required as per IS 1293
and IS 3654 - 6Amps 2 Way
PWD Electrical SR 2023-24, Page No-8, It No- 3.1.1
Toilet Block 6
6
Basic Rate Rs. 128.00
Add 5% AW Rs. 6.40
Total Rs. 134.40
9 16Amps one way switch. Each 1 189.00 189.00
PWD Electrical SR 2023-24, Page No-9, It No- 3.6.7
Toilet Block 1
1
Basic Rate Rs. 180.00
Add 5% AW Rs. 9.00
Total Rs. 189.00
10 Supplying and flush mounting powder coated / galvanized metal
box suitable for mounting modular switch plates. The box should be
firmly flush mounted after due groove cutting in Brick/Stone/C.C Each 1 185.85 186.00
wall . 4-5Way
PWD Electrical SR 2023-24, Page No-8, It No- 3.4.3
Toilet Block 1
1
Basic Rate Rs. 177.00
Add 5% AW Rs. 8.85
Total Rs. 185.85
11 8Way Each 1 274.05 274.00
PWD Electrical SR 2023-24, Page No-8, It No- 3.4.5
Toilet Block 1
1
Basic Rate Rs. 261.00
Add 5% AW Rs. 13.05
Total Rs. 274.05
12 Supplying and fixing superior quality modular switch mounting
polycarbonate plate with necessary supporting back plate with
required nos. of machine screws, bolts nuts etc., complete on the Each 1 183.75 184.00
existing metal/PVC box. - 4 Module
PWD Electrical SR 2023-24, Page No-8, It No- 3.5.3
Toilet Block 1
1
Basic Rate Rs. 175.00
Add 5% AW Rs. 8.75
Total Rs. 183.75
13 8Module Each 1 298.20 298.00
PWD Electrical SR 2023-24, Page No-8, It No- 3.5.5
Toilet Block 1
1
Basic Rate Rs. 284.00
Add 5% AW Rs. 14.20
Total Rs. 298.20
14 Supplying and fixing of slim patty fitting, made out of CRCA Sheet
metal body with locking type holder completely wired. Excluding Each 6 282.45 1694.00
Ballast & Fluorescent Tube. 1 x 4' Tube light fitting.

PWD Electrical SR 2023-24, Page No-47 , It No- 11.13.2

Toilet Block 6
6
Basic Rate Rs. 269.00
Add 5% AW Rs. 13.45
Total Rs. 282.45
15 Supplying and fixing/replacing of fluorescent tube. 18 to 40W Each 6 99.75 598.00
PWD Electrical SR 2023-24, Page No-48 , It No- 12.12.1
Toilet Block 6
6
Basic Rate Rs. 95.00
Add 5% AW Rs. 4.75
Total Rs. 99.75
Sub Total Rs 15920.00

Junior Engineer Project Manager

Nirmithi Kendra Raichur Nirmithi Kendra Raichur