Professional Documents
Culture Documents
Estimate S
Estimate S
Earth work in surface excavation by mechanical means for lowering & leveling the ground for all works
other than foundation in all kinds of soils & upto depth not exceeding 300mm as per drawing and
technical Specifications, including setting out, shoring, strutting, barricading, caution lights, removal of
stumps and other deleterious matter including dressing of excavated surfaces, disposing off or levelling
1 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 ppurtenances required to complete the
work.
Mix 1:3:6 (M10) Using 40 mm nominal size graded crushed coarse aggregates
PWD SR2023-24,VOL-1 I.NO-2.1.3 Pg no-15
F1 Cum 1 55 2.00 2.00 0.125 27.50
F2 1 23 2.00 2.00 0.125 11.50
F3 1 20 1.80 1.80 0.125 8.10
foundation
front 1 2 33.90 0.75 0.125 6.36
1 1 8.90 0.75 0.125 0.83
side 1 1 97.60 0.75 0.125 9.15
1 1 79.63 0.75 0.125 7.47
1 2 8.00 0.75 0.125 1.50
back 1 2 23.54 0.75 0.125 4.41
1 2 6.55 0.75 0.125 1.23
1 1 2.10 0.75 0.125 0.20
portico 1 1 127.43 0.75 0.125 11.95
PLINTH BOTTOM
front 1 1 8.90 0.45 0.125 0.50
1 3 7.62 0.45 0.125 1.29
side 1 12 7.62 0.45 0.125 5.14
back 1 2 6.00 0.45 0.125 0.68
FLOOR
correspondent 1 1 6.00 4.57 0.125 3.43
conference 1 1 6.00 5.18 0.125 3.89
admin 1 1 7.62 7.62 0.125 7.26
reception 1 1 11.43 7.62 0.125 10.89
boys toilet 1 1 7.62 7.62 0.125 7.26
portico 1 1 27.20 2.10 0.125 7.14
1 1 79.63 2.10 0.125 20.90
1 1 7.46 2.10 0.125 1.96
1 1 23.54 2.10 0.125 6.18
Eb room 1 1 3.42 2.40 0.125 1.03
stairs 1 1 6.32 4.64 0.125 3.67
1 1 7.84 4.64 0.125 4.55
class room 1 9 7.62 6.00 0.125 51.44
staff room 1 1 7.62 4.57 0.125 4.35
1 1 6.00 4.57 0.125 3.43
healthcare 1 1 4.50 4.50 0.125 2.53
girls rest room 1 1 7.62 7.62 0.125 7.26
activity 1 1 10.66 6.00 0.125 8.00
252.93
DEDUCTION OF FOOTINGS
F1 Cum 1 55 2.00 0.75 0.125 10.31
F2 1 23 2.00 0.75 0.125 4.31
F3 1 20 1.80 0.75 0.125 3.38
18.00
Net qty 252.93 - 18.000 234.93
Providing Size Stone masonry with hard stone in foundation & plinth with Cement mortar 1:6 (1
5 cement : 6 coarse sand)
PWD SR.2023-24 VOL-2 ,SI. NO.5.4 PAGE NO. 9
1st course Cum
foundation
front 1 2 33.90 0.60 0.600 24.41
1 1 8.90 0.60 0.600 3.20
side 1 1 97.60 0.60 0.600 35.14
1 1 79.63 0.60 0.600 28.67
1 2 8.00 0.60 0.600 5.76
back 1 2 23.54 0.60 0.600 16.95
1 2 6.55 0.60 0.600 4.72
1 1 2.10 0.60 0.600 0.76
portico 1 1 127.43 0.60 0.600 45.87
165.47
DEDUCTION
C1 Cum 1 55 0.23 0.60 0.600 4.55
C2 1 23 0.23 0.45 0.600 1.43
C3 1 20 0.30 0.30 0.600 1.08
7.06
Net qty 165.47 - 7.062 158.41
2ND COURSE Cum
front 1 2 33.90 0.60 0.600 24.41
1 1 8.90 0.60 0.600 3.20
side 1 1 97.60 0.60 0.600 35.14
1 1 79.63 0.60 0.600 28.67
1 2 8.00 0.60 0.600 5.76
back 1 2 23.54 0.60 0.600 16.95
1 2 6.55 0.60 0.600 4.72
1 1 2.10 0.60 0.600 0.76
portico 1 1 127.43 0.60 0.600 45.87
165.47
DEDUCTION
C1 Cum 1 55 0.23 0.60 0.450 3.42
C2 1 23 0.23 0.45 0.450 1.07
C3 1 20 0.30 0.30 0.450 0.81
5.30
Net qty 165.47 - 5.297 160.17
Providing and laying in position Cement Concrete for all Sub structures of building, Irrigation works, Sub
structure works of bridges, Drain works & other parallel works from 0.50m to 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, providing
8 weep holes wherever necessary, including all lead & lifts, cost of all materials of 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.
M35 Design Mix Using 20 mm nominal size graded crushed coarse aggregates
PWD MYS SR2023-24,VOL -1 SL .NO2.4.6 Pg no-16
F1 Cum 1 55 2.00 2.00 0.600 132.00
F2 1 23 2.00 2.00 0.600 55.20
F3 1 20 1.80 1.80 0.600 38.88
226.08
BASIC RATE 6336.00
ADD CENTERING CHARGES 8% 506.88
TOTAL AMOUNT 6842.88
Plinth beam
front 1 2 33.90 0.23 0.600 9.36
1 1 8.90 0.23 0.600 1.23
side 1 1 97.60 0.23 0.600 13.47
1 1 79.63 0.23 0.600 10.99
1 2 8.00 0.23 0.600 2.21
back 1 2 23.54 0.23 0.600 6.50
1 2 6.55 0.23 0.600 1.81
1 1 2.10 0.23 0.600 0.29
portico 1 1 127.43 0.23 0.600 17.59
front 1 1 8.90 0.23 0.600 1.23
1 3 7.62 0.23 0.600 3.15
side 1 12 7.62 0.23 0.600 12.62
back 1 2 6.00 0.23 0.600 1.66
82.09
BASIC RATE 6336.00
ADD CENTERING CHARGES 50% 3168.00
TOTAL AMOUNT 9504.00
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 layer by
9 ramming and watering, lead up to 50 m and lift upto 1.5 m.
Providing Brick work with common burnt clay Non Modular bricks of
class designation 3.5 in foundation and plinth in Cement mortar 1:4 (1
cement : 4 coarse sand) including cost of all materials, labour, scaffolding
15 and usage charges of machinery & other incidental charges complete as
per the direction of engineer incharge of work.
DEDUCTION
W1 -53 1.80 0.23 1.200 -26.33
W -2 2.40 0.23 1.200 -1.34
W3 -1 1.20 0.23 1.200 -0.33
V2 -1 3.60 0.23 0.600 -0.50
D1 -29 1.06 0.23 2.100 -14.85
D2 -2 1.06 0.23 2.100 -1.02
OPENING -2 1.20 0.23 2.100 -1.16
-1 0.90 0.23 2.100 -0.43
203.00
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
16 cost of materials, labour, curing complete as per specifications and as per directions of Engineer-in-charge.
95.00 -
259.00 235,230.92
6374.00 1,009,694.00
6374.00 1,020,948.00
Consider M35 grade for only column
concrete and all other structural
members will be M25 grade.
6842.88 1,547,039.00
9504.00 780,164.00
266.00 72,769.00
Consider 4 kg/Sft
89457.00 2,425,723.00
118.00 173,957.00
11,633.10 608,643.00
10,948.80 153,266.00
10,948.80 69,804.00
9,922.35 39,561.00
10,264.50 2,269,801.00
9,922.35 59,832.00
89,457.00 3,834,609.00
8220.00 1,668,664.00
Ceiling Plastering 12 mm
255.00 316,475.00
Internal Plastering 15 mm
354.00 764,402.00
External Plastering 20 mm
354.00 675,203.00
1145.00 842,857.00
2852.00 1,273,376.00
5328.00 162,686.00
1076.00 124,955.00
1449.00 185,496.00
100.00 340,041.00
127.00 431,852.00
174.00 375,723.00
167.00 23,207.00
183.00 534,024.00
452.00 476,054.00
452.00 23,953.00
452.00 77,846.00
452.00 4,683.00
988.00 138,916.00
Consider Sal wood for all door
frames
138074.00 384,450.00
702.00 44,717.40
3485.00 66,599.00
Consider Sal wood for all door
frames
7085.00 488,908.00
565.00 35,299.00
SUB TOTAL:- 25,982,112.32