+

ESTIMATION OF THE PROPOSED CONSTRUCTION OF GF AND FF RESIDENTIAL

BUILDING IN R.S.NO.871+872/B IN PLOT NO.52 FOR SHRI.DARSHAN KORAS AT
WELFARE TOWNSHIP AT GADAG-582101

As per P.W.D Schedule of Rate 2020 - 2021 Date :- 14-11-2022

SL No Description UNIT NO LENGTH BREADTHHEIGHT QTY RATE AMOUNT

Earth work in excavation for foundation
and removing the excavated earth to a
distance not exceeding 50 meters and
1 with a lift up to 1.50m in soil soil Cum
Column G.F 15 1.52 1.52 2.5 86.64

86.64 379.00 32836.56

Providing and laying cement concrete
using,20mm jelly for R.C.C work laid in
15cms thick layers and well
compacte,vaibrating, curing,finishing with
necessary cement mortar form work
2 centering etc complet (footing concrete) Cum
15 1.52 1.52 0.5 17.33
17.33 2165.00 37515.12

Providing and laying granite or basal or

trap jelly for foundation laid in 15vms thick
layers &well compacted cement
concrete1:4:8 including curing
3 etc.completed. (PCC) Cum
15 1.52 1.52 0.12 4.16

4.16 4574.00 19021.99

Earth work in plinth filling with available

ear rth with all lead and lifts including
watering as per design spiecification and
the dire- ction and tamping layers of 15cm
4 thick etc,comp. Cum
1 7.31 9.45 0.90 62.17

62.17 825 51291.5288

Providing and laying cement

concrete1:2:4 using 20mm and down size
jally of RCC copping works laid in 15cm
thic layers and compa-
cting,vibarating,curing,and with necessary
form-worketc,completed(excluding cost of
steel and fabrication charges) for
5 (copping) Cum
1 7.31 0.23 0.125 0.21
1 9.45 0.23 0.125 0.27
0.48 4000 1927.40
 Providing and laying cement concrete
1:2:4 for RCC column using clean
granite/trap jelly 20mm down size with
clean sand with steel or plywood or plank
of 12mm thick centring and shuttering
form work including machine mixing,laying
vibrating curing (excluding cost of steel
and fabrication
6 charges)etc,complete.(column concrete) Cum
G.F 15 0.23 0.30 5.8 6.003
F.F 15 0.23 0.30 3.25 3.36375

9.37 4265.00 39949.1888

Providing and laying cement concrete1:2:4

for beams and lintels using 20mm and
down size granite or trap jelly for RCC
work laid in 12cm tk layers and well
compacting vibr-ating curing and
necessary steel or plywood or plank
centering, including smooth finishi- ng in
CM 1:3 for exposed faces etc, compl-
ete.(exclusive cost of steel and fabrication
7 charges.) (Plinth beam concrete) Cum
GF 4 7.31 0.23 0.3 2.02
3 9.45 0.23 0.3 1.96
3.97 3365.00 13371.53

KSRB 6-1.3: Providing & Construction Burnt

Brick Masonry of approved quality of non
modular bricks ground of standard size of class
designation 35 cement mortar 1:6 for basement
& Superstructure with cost of materials, Labour
charges, Scaffolding, Curing Complete as
specifications. Sp No KBS 6.2( Sl.No6.30/29 )
8 Cum
G.F 3 9.45 0.23 3.25 21.19
5 7.31 0.23 3.25 27.32

F.F 3 9.45 0.23 3.25 21.19

5 7.31 0.23 3.25 27.32

Parapet 2 10.2 0.23 0.90 4.22

2 8.8 0.23 0.90 3.64
Water tank
2 2.43 0.23 3.00 3.35
2 3.1 0.23 3.00 4.28

112.52 1170.00 131651.79

9 M S GRIL WORK FOR WINDOW Sqm
G.F 1 2.5 1.52 3.80
1 1.52 1.52 2.31
4 1.1 1.5 6.60
2 0.9 0.6 1.08
F.F
6 1.22 1.52 11.13
2 0.90 0.60 1.08
12.21 975.00 11901.24
 Providing and fixing in position anodizd
aluminium windows and ventilators as per
aproved drawings with asliding shutters sing
double track window frame section of size
61.85x31.75mm with 1.2 mm thick bottom
section weight 0.695kg/m,sides and top
sections 1.3m thick weight 0.659kg/m;and
shutter comprising top and bottom of size
40x18m,1.25 thick o417kg/m; shutter outer side
40x18mm,1.25mm thick weight
0.417kg/m,shutter interlock section
40x26.7mm,1.1mm thick,weight o.469kg/m.The
shutters mountedon nylon rollers with approved
quality of fixtures such a aluminium andles
tower bolts etc and providing and fixing 5.5mm
thik plain glass for shutters fitted with rubber
bending aluminium section anodised 12to15
microns,including cutting to required
length,joints mitred subdividing the frame
tenonned and rivetted in the assembled frame
stiffened with and clips at corners angles
etc,and fixed o the walls,lintels,floor eams/cills
as the case may be with necessary steel
screws,raul plugs,or teak wood aties including
masonry or concrete and making good the
surface using cement mortar,aluminium
10 sections pretreated for removal of any rust and Sqm
G.F 1 2.5 1.52 3.80
1 1.52 1.52 2.31
4 1.1 1.52 6.69
2 0.9 0.6 1.08
F.F 6 1.22 1.52 11.13
2 0.9 0.60 1.08

26.08 1200.00 31301.76

KSRB 4-6.7:Providing and removing
centering LINTEL
shuttering,strutting,propping etc.and
removal of from work for sidesand soffits
of beams,beam haunching,Lintels
cantilever griders bressumers and lintels
not exceeding 1m in depth including cost
of all materials,labours completeas per
specification Sp no KBS 4.6.2(SI no
11 4.34/17) Sqm
G.F 3 9.45 0.38 10.77
5 7.31 0.38 13.89
F.F 3 9.45 0.38 10.77
5 7.31 0.38 13.89
2 4 0.38 3.04

52.36 350 18327.40

 KSRB 4.2.3:Providing and laying in
position reinforced cement concrete of mix
1:2:4 with 2mm and dow size grade
granite/Trap/Basalt metal,machine mixed,
concrete laid in layers not exceeding
15cms thick,vibrated for R.C.C.Lintels,
columns of all sizes in foundation plinth
and superstrcture ground floor level for
columns, including cost of all
materials,labour,HOM of
machinery,curing,complete asper
specifications.Sp No KBS 4.1,4.6 (si
12 no.4.18/16) Cum
G.F 3 9.45 0.23 0.15 0.97808
5 7.31 0.23 0.15 1.26098
F.F 3 9.45 0.23 0.15 0.97808
5 7.31 0.23 0.15 1.26098
2 4 0.23 0.15 0.276

6.27 1555.00 9746.68

KSRB 4-6.7:Providing and removing
centering BEAM
shuttering,strutting,propping etc.and
removal of from work for sidesand soffits
of beams,beam haunching, cantilever
griders bressumers and lintels not
exceeding 1m in depth including cost of all
materials,labours completeas per
specification Sp no KBS 4.6.2(SI no
13 4.34/17) Cum
G.F 3 9.45 0.23 0.6 3.9123
5 7.31 0.23 0.6 5.0439
2 3.65 0.23 0.6 1.0074
F.F 3 9.45 0.23 0.6 3.9123
5 7.31 0.23 0.6 5.0439
2 3.65 0.23 0.6 1.0074
19.93 650 12952.68
KSRB 4.2.9:Providing and laying in
position reinforced cement concrete of mix
1:2:4 with 2mm and dow size grade
granite/Trap/Basalt metal,machine mixed,
concrete laid in layers not exceeding
15cms thick,vibrated for R.C.C.beams,
columns lintels,of all sizes in foundation
plinth and superstrcture ground floor level
for columns, including cost of all
materials,labour,HOM of
machinery,curing,complete asper
specifications.Sp No KBS 4.1,4.6 (si
14 no.4.18/16)
G.F 3 9.45 0.23 0.45 2.93423
5 7.31 0.23 0.45 3.78293
2 3.65 0.23 0.45 0.75555
F.F 3 9.45 0.23 0.45 2.93423
5 7.31 0.23 0.45 2.93423
2 3.65 0.23 0.45 0.75555
14.10 2565.00 36158.04
 KSRB 4-6.2:Providing and removing
SLAB centering,
shuttering,strutting,propping etc.&
removal of from work for flat surface such
as suspended
floors,roofs,landings,balconies and
likes,thickness upto 200mm including cost
of all materials,labor complete as per
specification Sp no KBS 4.6.2(SI no
15 4.29/17) Sqm
GF 1 11 8.85 97.35
F.F 1 11 8.85 97.35

194.70 135.00 26284.50

KSRB 4.2.3:Providing and laying in
position reinforced cement concrete of mix
1:2:4 with 2mm and dow size grade
granite/Trap/Basalt metal,machine mixed,
concrete laid in layers not exceeding
15cms thick,vibrated for R.C.C staire,slab
columns lintels,of all sizes in foundation
plinth and superstrcture ground floor level
for columns, including cost of all
materials,labour,HOM of
machinery,curing,complete asper
specifications.Sp No KBS 4.1,4.6 (si
16 no.4.12/15) SLAB Cum
GF 1 11 8.85 97.35
F.F 1 11 8.85 97.35

194.70 3265.00 635695.50

KSRB 4.9.2:Providing and fabricating mild
steel/HYSD steel reinforcement including
straightening,cutting,bending,hooking,lapp
ing & welding wherever required,placing in
position,tieing with binding wire &
anchoring to the adjoining members
wherever nessecary including all laps &
wastages etc,complete as per design &
specification & direcation (laps &
wastages not to be measured &
paid).Sp.no KBS 4.6.3 (SI No 4.46/19)
17
Footing 440
Column 1450
lintel 860.00
beam 1153.00
slab 3010.00

kgs 6913.00 62.00 428606.00

KSRB 15-3.6:Providing 15mm thick

cement plaster in single coat with cement
mortar 1:4 to brick masonry including
rounding off corners wherever required
smooth rendering,providing and removing
scaffoding,including cost of
materials,labour,curing complete as per
18 specification.(SI no 15.14/104) Sqm
G.F 6 9.45 3 170.1
10 7.31 3 219.3
 F.F 6 9.45 3 170.1
8 7.31 3 175.44
Parapet 4 10.2 0.9 36.72
4 8.8 0.9 31.68
Water tank
2 2.43 3 14.58
2 3.96 3 23.76

841.68 285.00 239878.80

KSRB 15-7:Providing lime rendering for
plastering to wall and ceiling,including
cost of materials labour,curing complete
specification.(SI no 15.33/108) (same as
19 inside plastring qtty) Sqm
G.F 6 9.45 3 170.1
10 7.31 3 219.3
F.F 6 9.45 3 170.1
8 7.31 3 175.44
Parapet 4 10.2 0.9 36.72
4 8.8 0.9 31.68
803.34 225.00 180751.50
KSRB 15-3.8:Providing 18mm thick
cement plaster in single coat with cement
mortar 1:4 to brick masonry including
rounding off corners wherever required
smooth rendering,providing and removing
scaffolding,including cost of
materials,labour,curing complete as per
specification.(SI no 15.16107) EXTERNAL
20 Sqm
G.F 2 9.45 3 56.7
3 7.31 3 65.79
F.F 2 9.45 3 56.7
3 7.31 3 65.79
Parapet 2 10.2 0.9 18.36
2 8.8 0.9 15.84

279.18 250.00 69795

KSRB 15-3.13:Providing 12mm thick

cement plaster in single coat with cement
mortar cm1:4 to ceiling including rounding
off corners wherever required smooth
rendering,providing and removing
scaffoding,including cost of
21 materials,labour,curing CELEING Sqm
G.F 1 11 8.85 97.35
F.F 1 11 8.85 97.35

194.70 325.00 0.00

KSRB 15-7:Providing lime spun for
plastering to wall and ceiling,including
cost of materials labour,curing complete
specification.(SI no 15.33/108) (same as
22 inside plastring qtty) Sqm
G.F 2 11 22 484
3 8 24 576
F.F 2 10 20 400
3 8 24 576
2 3 6 36
Parapet 2 10 20.00 400
2 12 24.00 576
 140.00 3048.00 370.00 51800.00
Providing & fixing special make glazed
vitrified tiles (Granomite finish)of
approved make,quality & colour of size
1000x1000x15mm thick fixed with a
special roffe adhesive for flooring &
skirting etc.,complete including providing
spears at reqired interval & removing
23 stains etc.,complete.(Sp o 4.43/103) Sqm
G.F 1 12.8 12.8 84.00
F.F 1 12.8 12.8 95.00

25.6 179.00 1150.00 29440.00

24 Doors Sqm
G.F 1 1.3 1.3 1.69
3 0.9 2.7 7.29
2 0.76 1.52 2.31
F.F 2 0.9 1.8 3.24
2 0.76 1.52 2.31

8.84 16.84 4000 35360

KSRB 15-17.6:Providing and applying
paintng two coats (excluding priming
coat) on new wood surface and/or wood
based surface with enamel paint to give
an even,cleaing the surface f all dirt,dust
and foreign matter,sand papering
including cost of materials,laour,complate
25 as per specification.(SI no 15.60/113) Sqm
G.F 53
F.F 90

143.00 540.00 77220.00

KSRB 15-15.1:Providing and applying two

coat wth plastic emulsion of approved
brand and shade on wall surface including
priming coat to give an even approved
shade after throughly brooming the
surface free from morar drops and other
froeign including preparng the surface
even and sand paper smooth,cost of
materials.labour,complete as per
specification.with primer (SI no
15.51.2/111) (same as inside +ceiling
26 plastering qtty) Sqm
G.F 6 12.8 0.23 17.664 312.017
10 7.31 0.23 16.813 282.677
F.F 6 12.8 0.23 17.664 312.017
8 3.81 0.23 7.0104 49.1457
Parapet 4 13.71 0.23 12.6132 159.093
4 7.62 0.23 7.0104 49.1457

78.78 1164.09 250.00 19693.75

27 M.S Railing for Balcony G.F 17 1.048 7.34

7.34 1100.00 8069.60

28 Kitchen katta L/S 15000.00
GF

Total 2265547.55
5% Electrification charges 113277.38
5% Plumbing 113277.38
Supervision 3% 67966.43
GRAND TOTAL Rs--------- 2560069
TWENTY FIVE LAKHS SIXTY THOUSAND RUPEES ONLY. SAY 2560000/-