GOVERNMENT OF KARNATAKA

RURAL DRINKING WATER SUPPLY & SANITATION DEPARTMENT BANGALORE

Construction of ELSR 25000 ltr, 9.0 m stg.
SUB ESTIMATE

Item Description of work Unit No. Measurement Contents Rate

No.
L B D
1 2 3 4 5 6 7 8 9

1 Earth work in surface excavation for stripping, seating of bund, Road way by manual means for
lowering & levelling the ground for all works other than foundation & depth in Ordinary rock
and soft rock upto 300mm depth as per drawing and technical specifications, including
setting out, barricading, caution lights, including dressing of excavated surfaces, disposing off
or levelling the excavated stuff or sorting & stacking the selected stuff for reuse in a radius of 50 m
and lift upto 1.5 m including cost of labour, tools, usage& other appurtenances required to
complete the work.

PWD common SR 1.2 Vol-1 page no. 5

Basic rate 452.00 /Cum

Add area weightage 10% 45.20 "
497.20 "
Cum 0.786 5.20 5.20 1.20 25.49
25.49 497.20
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, plywood / steel formwork, 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 shall be
paid separately).
P&L PCC 1:1.5:3 (20mm aggregates) in foundations incld. shutter, compaction, curing etc..

CSR item no. 1 page no. 116

Basic rate 6550.00 /Cum

Add area weightage 10% 655.00 "
7205.00 "
Cum 0.785 4.00 4.00 0.15 1.88
1.88 7205.00
Amount

10

12672.59

13574.22
3 Providing and laying in position Reinforced cement concrete M30 Design Mix for main and
secondary beams below and above ground level. 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, including all lead & lifts, cost of
all materials of quality, confirming to the requirements of relevant IS codes with plastering and
smooth finishing the exposed faces in cement mortar 1:3, 12 mm thick, labour,centering,
scaffolding, strutting, plywood/ steel form work , Usage charges of machinery, curing and all
other appurtenances required to complete the work as per design and technical
specifications. (The cost of steel reinforcement, dowel bars to be paid separately). (Minimum
cement content: 360 kgs (7.20 bags)).

CSR item no. 3 page no. 116

Basic rate 9678.00 /Cum

Area weightage 10% 967.80
10645.80 "
raft 0.785 3.70 3.70 0.30 3.22
Wall 3.142 3.4 0.20 3.30 7.05
beam 3.142 3.4 0.20 0.30 0.64
Top slab 3.142 3.4 3.40 0.15 5.45
Columns 4 9.0 0.40 0.40 5.76
Bracing 12 3.1 0.30 0.20 2.23
24 10645.80
4 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 charges complete as per specifications. (The laps and
wastages shall not be measured separately).

PWD common SR Vol.2 Item No-11.32 Page No-84

Basic rate 88000.00 /Ton

Area weightage 10% 8800.00
96800.00 "
Ton 1 24 100.00 /1000 2.44
say 2 96800.00
5 Providing and fixing MS ladder between landings, 45 cms wide using angle iron of specified
sizes, 20mm MS bars at 25 cms. centre to centre, with necessary supports of same angle iron etc. as
directed, including hand railing on both sides with 25mm dia. GI pipes with angle iron props at 2
mtrs. intervals and 0.5M heigh, including fixing in ground with CC 1:2:4 and two coats of
anticorrosive bituminous paint etc. with all lead and lifts etc. complete with: MS angle of 65 x 65 x
8mm

CSR ITEM NO. 11 PAGE NO. 111

Basic rate 4323.00 /M

 Add area weightage 10% 432.30 "
4755.30 "
Meter 1 23.0 23.00
23.00 4755.30
6 Providing and fixing MS inspection door of size 60 cms x 60 cms, including MS frame made of
50x50x6mm angle, shutters made of 3mm thick MS sheets, with hinges, locking arrangements
at top etc. including painting with anticorrosive approved paint etc. complete including all lead and
lifts etc.

CSR ITEM NO. 13 PAGE NO 111

Basic rate 2111.00 /No

Add area weightage 10% 211.10 "
2322.10 "
No 1 1
1 2322.10
7 Ductile Iron Pipe Class K-7 100mm dia.
CSR Item No.592 Page No.17
100mm dia
Outlet RM 1 14
Inlet and Overflow RM 1 36
50
Basic rate 915.00 /No
Add area weightage 10% 91.50 "
1006.50 "
RM 1 50 50
50 1006.50
8 Providing 100 mm dia DI Duck foot bend
CSR ITEM NO 386 PAGE NO. 11
100mm dia

Basic rate 2615.00 /No

Add area weightage 10% 261.50 /No
2876.50 "
No 3 3
3 2876.50
9 Supplying and fixing DI Resilient seated soft sealing SLUICE VALVE of variouis dia. with body
bonnet of ductile iron (DI) conforming to IS1865 and of grade GGG 40/50, shaft of stainless steel,
wedge fully rubber lined with EDPM seals of NBR and the valves should be vacum tight and
100% leak proof with face to face dimensions as per IS 14846-2000 only. The stem sealing
should be with toroidal sealing rings (minimum 2“O“ rings). Body and bonut should be coated
with Electrostatically applied Epoxy Powder Coating with minimum coating thickness of 250 micron
both inside and outside. The rate is inclusive of cost of valves, T.P set, galvanized bolts & nuts and
rubber insertions etc. but excluding earth work. (Note: TP set should be considered only for
DI pipes estimate. For MS pipes estimates, TP sets cost of corresponding dia shall be
deducted from the SR rates of valves and provision for corresponding dia MS flanges should be
made in the estimate.) For PN-10:

CSR Item No.25 Page No.71

80mm dia

Basic rate 8013.00 /No

Add area weightage 10% 801.30 "
8814.30 "
For washout No 1 1
1.00 8814.30
100mm dia

8858.00 /No
Add area weightage 10% 885.80 "
9743.80 "
For outlet and bypass No 2 2
2 9743.80

10 Painting two coats after filling the surface with synthetic enamel paint in all shades on new plastered
concrete surfaces

PWD VOL 3 ITEM NO 8.10 PAGE NO 56

Basic rate 85.00 /Sqm

Add area weightage 10% 8.50 "
93.50 "
Slab Sqm 0.785 3.4 4.60 12.28
Wall Out Side Sqm 3.142 3.3 3.00 31.11
43.38 93.50

Construction of RCC Valve chamber for sluice valve as per drawing, design and specifications as
11 directed by the Engineer incharge (as per typical estimateen closed)

For Sluice Valve Nos 3 3

Basic Rate 25180.00
Total Rate 25180.00 25180.00
 Sub Total
Total

Section Officer, Assistant Executive Engineer,

RDW & S Sub Division,
Madikeri
259287.39

235764.52
109371.90

2322.10

50325.00

8629.50
8814.30

19487.60

4056.33

75540.00
799845.45
799845.45