KARNATAKA RURAL INFRASTRUCTURE DEVELOPMENT LIMITED.

SHIVAMOGGA SUB DIVISION

NAME OF WORK:

( Detail Estimate PWD SR 2021-22 )

Sl Item of Work Units Nos L B D Qty Rate Amount
CC ROAD
1 Scarifying Existing Granular Surface to a Depth of 50 mm by
Mechanical Means using Hydraulic excavator .PWD SR 2023-24,(P.no-17,I.No-
3.4,VOL-3)

1 80.00 4.00 320.00

Basic rate 5.00
Add. A.W 5% 0.25
Total 5.25 Sqm 320.00 5.25 1680.00
2 Loosening, leveling and Compacting original ground supporting
embankment to facilitate placement of first layer of embankment,
scarified to a depth of 150 mm, mixed with water at OMC and
then compacted by rolling so as to achieve minimum dry density
as given in Table 300-2 for embankment construction.PWD SR 2023-24,(P.no-
17,I.No-3.7, VOL-3)

Road 1 80.00 4.00 0.15 48.00

Basic rate 105.00
Add. A.W5% 5.25
Total 110.25 NET QTY Sqm 48.00 110.25 5292.00
3 Construction of Embankment by excavating the available approved Gravel/
Murrum 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 materials,usage& all other appurtenaces required
to complete the work. PWD SR 2023-24, P.NO-7,Ino-1.8, Vol-1)

1 80.00 4.00 0.15 48.00

Basic rate 474.00
Add. A.W5% 23.70
Total 497.70 NET QTY cum 48.00 497.70 23890.00
4 Providing, laying, spreading and compacting graded stone aggregate to wet
mix macadam specification including premixing the Material with water at OMC
in mechanical mix plant carriage of mixed Material by tipper to site, laying in
uniform layers with paver/grader in sub-base / base course on well prepared
surface and compacting with vibratory roller to achieve the desired density.
PWD SR 2023-24(P.no-26,I.No-4.17, VOL-3)

1 80.00 4.00 0.15 48.00

Basic rate 2559.00
 Add. A.W5% 127.95
Total 2686.95 NET QTY cum 48.00 2686.95 128974.00
5 concrete pavement, thickness as per design, over a prepared sub base, with 43
grade cement or any other type as per Clause 1501.2.2 M20 (Grade), coarse and
fine aggregates conforming to IS:383:2016, maximum size of coarse aggregate
not exceeding 25 mm, mixed in a concrete mixer of not less than 0.2 cum
capacity and appropriate weigh batcher using approved mix design, laid in
approved fixed side formwork (steel channel, laying and fixing of 125 micron
thick polythene film, wedges, steel plates including levelling
the formwork as per drawing), spreading the concrete with shovels, rakes,
compacted using needle, screed and plate PWD SR 2023-24 (P.no-148,I.No-
16.27, VOL-3)

1 80.00 3.75 0.15 45.00

Basic rate 6374.00

Add. A.W5% 318.70
Total 6692.70 NET QTY cum 45.00 6692.70 301172.00
6 Construction of sub-grade and earthen shoulders with approved material
obtained from borrow pits with all lifts & leads, transporting to site, spreading,
grading to required slope and compacted to meet requirement of table No. 300-2
PWD SR 2023-24(P.no-17,I.No-3.6,VOL-3)

2 80.00 0.60 0.15 14.40

Basic rate 493.00
Add. A.W5% 24.65
Total 517.65 NET QTY cum 14.40 517.65 7455.00

Third party inspection charges(.50%) 25,000.00

SUB TOTAL 493,463.00

ADD 3%KRIDL CHARGES 14,804.00

Sub ToTal 508,267.00

ADD 18% GST Charges (Govt.letter No PWD 65 RDF 2019-20,) 91,489.00

MISCELENEOUS & ROUNDUNG OFF 244.00

GRAND TOTAL 600,000.00

AE/JE Asst.Executive Engineer

KRID Ltd. Shivamogga KRIDL SHIVAMOGA
 937500
0.00

4.87804878049

#REF! 0.9

18.04 4.65

1600

5092.70 22.5 162 324

711.5

2.9

\ 6.65 #REF!
 #REF!

168000.00

432000.00

532500.00

-100500.00 #REF!

600000

###
 KARNATAKA RURAL INFRASTRUCTURE DEVELOPMENT LIMITED.
SHIVAMOGGA SUB DIVISION

PÁªÀÄUÁjAiÀÄ ºÉ¸ÀgÀÄ :- ಕೂಡ್ಲಿ ಗ್ರಾಮದ ಬದ್ರೇಶ್ವರ ಸರ್ಕಲ್ ನಲ್ಲಿ ಬಯಲು ರಂಗಮಂದಿರ ನಿರ್ಮಾಣ
ಕಾಮಗಾರಿ
( Based on PWD CSR 2023-24 Vol-I, II & III of Shimoga Circle )
Sl Item of Work Nos L B D Qty Rate Amount
1
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 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
appurtenances required to complete the work.(P-8 I-1.12) PWD CSR 2021-22 VOL -1

1 6.76 5.10 0.15 5.17

Basic rate 65.00
Add. A.W 5% 3.25
Total 68.25 Cum 5.17 68.25 353.00
1
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 In ordinary/soft
rock without blasting upto 1.5 m depth (P-8 I-1.15.1) PWD CSR2023-24 VOL -1

Excavation
Long wall 2 6.68 0.45 0.75 4.51
Short wall 2 4.04 0.45 0.75 2.73
Columns footing 4 1.35 1.35 1.35 9.84
Deduct -2 0.68 0.45 0.75 -0.46
-2 1.35 0.45 0.75 -0.91
Basic rate 363.00
Dewatering
18.15
charges 5%
381.15
Add. A.W 5% 19.06
Total 400.21 Cum 15.71 400.21 6,288.00
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. (The cost
of steel reinforcement & formwork shall be paid separately). Mix 1:3:6 (M10) Using
40 mm nominal size graded crushed coarse aggregates (P-15 Item no .2.1.3)PWD CSR
2023-24 VOL -1

Longwall 2 6.68 0.45 0.15 0.90

Short wall 2 4.04 0.45 0.15 0.55
Columns footing 4 1.35 1.35 0.15 1.09
Flooring Bed 1 4.03 4.94 0.15 2.99
Basic rate 5989.00
Add. A.W 5% 299.45
Total 6288.45 Cum 5.53 6288.45 34,756.00
3
Providing Size Stone masonry with hard stone in foundation & plinth with Cement
mortar 1:6 (1 cement : 6 coarse sand).(P.9.It no -5.4 )PWD CSR 2023-24 VOL -2

Foundation
Long wall 2 6.68 0.45 0.60 3.61
Short wall 2 4.04 0.45 0.60 2.18
Deduct -4 0.45 0.230 0.60 -0.25
Basic rate 6389.00
Add. A.W 5% 319.45
Total 6708.45 Cum 5.54 6708.45 37,167.00
4 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 ramming and watering, lead up to 50 m and lift
upto 1.5 m. (P.7/ Item no-1.1) PWD CSR 2023-24 VOL -1
Earth work Qty 15.71
Deduct footing qty 9.84
Deduct M 10 Qty 1.09
4.78
Plat form 1 4.03 4.94 0.75 14.93
Basic rate 433.00
Add. A.W 5% 21.65
Total 454.65 Cum 19.71 454.65 8,960.00
5
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.M20 Design Mix Using 20 mm nominal size graded crushed coarse
aggregates).(P.16 I.2.5.1)PWD CSR 2023-24 VOL -1
Columns footing 4 1.35 1.35 0.45 3.28
Cum 3.28 11834.55 38,823.00
Basic rate 6630.00
Form work
5502.90
charges 8%
Sub Total 12132.90
Add. A.W 5% 606.65
Total 12739.55
columns 4 0.450 0.230 4.65 1.93
Cum 1.93 11834.55 22,783.00
Basic rate 6630.00
Form work
4641.00
charges 70%
11271.00
Add. A.W 5% 563.55
Total 11834.55
Plinth Beam
Long wall 2 6.46 0.23 0.45 1.34
Short wall 2 4.94 0.23 0.45 1.02
cum 2.36 59.67 141.00
Basic rate 6630.00
Form work
3315.00
charges 50%
9945.00
Add. A.W 5% 1193.40
Total 59.67

Lintel
Long wall 2 6.46 0.23 0.15 0.45
Short wall 1 4.04 0.23 0.15 0.14
cum 0.59 11138.40 6,517.00
Basic rate 6630.00
Form work
3978.00
charges 60%
10608.00
Add. A.W 5% 530.40
Total 11138.40
Roof Beam
Long wall 2 6.46 0.23 0.30 0.89
Short wall 2 4.04 0.23 0.30 0.56
cum 1.45 11138.40 16,140.00
Basic rate 6630.00
Form work
3978.00
charges 60%
10608.00
Add. A.W 5% 530.40
Total 11138.40
Roof Slab
1 7.06 5.10 0.15 5.40
 cum 5.40 10442.25 56,398.00
Basic rate 6630.00
Form work
3315.00
charges 50%
9945.00
Add. A.W 5% 497.25
Total 10442.25
6
Providing Brick work with common burnt clay Non Modular bricks of class
designation 3.5 in superstructure above plinth level in all shapes and sizes in Cement
mortar 1:4 (1 cement : 4 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..( P 14 / Item no - 6.7 )PWD CSR 2023-
24 VOL -2
Long wall 1 6.46 0.23 3.20 4.75
Short wall 2 4.04 0.23 3.20 5.95
Deduct for columns -4 0.450 0.23 3.20 -1.32
Deduct for lintel
Long wall -1 6.46 0.23 0.15 -0.22
Short wall -2 4.04 0.23 0.15 -0.28
Ventilator -2 1.20 1.20 -2.88
-2 1.80 1.20 -4.32
BBM for Step 2 1.25 0.90 0.15 0.34
2 1.00 0.90 0.15 0.27
2 0.75 0.90 0.15 0.20
2 0.50 0.90 0.15 0.14
2 0.25 0.90 0.15 0.07
Basic rate 8211.00
Add. A.W 5% 410.55
Total 8621.55 Cum 2.69 8621.55 23,171.00
7
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. (The cost
of steel reinforcement & formwork
shall be paid separately) Mix 1:3:6 (M10) Using 20 mm nominal size graded crushed
coarse aggregates ( PWD SR2023-24 , pg-15,item 2.1.4 Vol-1 )

Long wall 1 6.00 0.23 0.075 0.10

Short wall 2 4.94 0.23 0.075 0.17
Deduct for columns -4 0.450 0.23 0.075 -0.03
Basic rate 6217.00
Add. A.W 5% 310.85
Total 6527.85 Cum 0.24 6527.85 1,585.00
8
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).(P.84
I.11.32)PWD CSR 2023-24 VOL -2
RCC Footing 3.28 40 Kg/Cum 131.22
RCC Column 1.93 140 Kg/Cum 269.51
Plinth Beam 2.36 150 Kg/Cum 353.97
Lintel 0.59 130 Kg/Cum 76.07
Roof Beam 1.45 160 Kg/Cum 231.84
Roof Slab 5.40 80 Kg/Cum 432.07
Basic rate 89457.00 kgs 1494.68
Add. A.W 5% 4472.85 1712.80
Total 93929.85 Say kgs 1.71 93929.85 160,883.00
9
Providing 20 mm cement plaster of mix :1:4 (1 cement: 4 fine sand) to
brick/stone masonary 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...( P 41 / I-8.3.1 )PWD CSR 2023-24 VOL -2
Outside Plaster
Long wall 1 6.46 3.95 25.52
Short wall 2 4.50 3.95 35.55
-2 1.20 1.20 -2.88
-2 1.80 1.20 -4.32
Basic rate 354.00
Add. A.W 5% 17.70
Total 371.70 sqm 53.87 371.70 20,022.00
10
Providing 12 mm cement plaster finished with a floating coat of neat cement of
mix :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 specifications and as per directions
of Engineer-in-charge..( P 41 / I-8.4.2 )PWD CSR 2023-24 VOL -2

Inside Plaster
Long wall 1 6.00 3.20 19.20
Short wall 2 4.04 3.20 25.86
-2 1.20 1.20 -2.88
-2 1.80 1.20 -4.32
Basic rate 312.00
Add. A.W 5% 15.60
Total 327.60 sqm 37.86 327.60 12,402.00
11
Providing 12 mm cement plaster finished with a floating coat of neat cement of
mix :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 specifications and as per directions of
Engineer-in-charge...( P 41 / I-8.4.2 )PWD CSR 2023-24 VOL -2

Celling Plaster
 1 6.00 4.04 24.24
Basic rate 312.00
Add. A.W 5% 15.60
Total 327.60 sqm 24.24 327.60 7,941.00
12
Providing and laying Polished Granite stone flooring in required design and patterns,
in linear as well as curvilinear portions of the building all complete as per the
architectural drawings with 18 mm thick stone slab over 20 mm (average) thick base
of cement mortar 1:4 (1 cement : 4 coarse sand) laid and jointed with cement slurry
and pointing with white cement slurry admixed with pigment of matching shade
including rubbing , curing and polishing etc. all complete as specified and as directed
by the Engineer-in-Charge. Polished Granite stone slab Black, Cherry Red, Brown,
Cat Eye, River Pink or equivalent...( P 63 / I-9.24 )PWD CSR 2023-24 VOL -2

Flooring
1 6.00 4.94 29.64
Skirting 1 6.00 0.45 2.70
2 4.04 0.60 4.85
For step Rise 10 0.90 0.15 1.35
Thread 10 0.90 0.25 2.25
Basic rate 2852.00
Add. A.W 5% 142.60
Total 2994.60 sqm 40.79 2994.60 122,144.00
13
Providing and fixing glazing in aluminium door, window, ventilator shutters and
partitions etc. with EPDM rubber / neoprene gasket etc. complete as per the
architectural drawings and the directions of engineer-in-charge . (Cost of aluminium
snap beading shall be paid in basic item):With float glass panes of 5 mm thickness
(weight not less than 12.50 kg/m²) including cost of materials, labour, usage charges
of machinery complete as per specifications...( P 88 / I-11.37.2 )PWD CSR 2023-
24VOL -2

Ventilator
V1 2 1.20 1.20 4.40
V2 2 1.80 1.20 5.00
Basic rate 1171.00
Add. A.W 5% 58.55
Total 1229.55 sqm 9.40 1229.55 11,558.00
14 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 steel windows by welding ( PWD SR
2023-24, pg-85,item 11.34A)
Ventilator
2 1.20 1.20 4.40
2 1.80 1.20 5.00
Basic rate 168.00
Add. A.W 5% 8.40 21KG/Sqm
Total 176.40 sqm 109.40 176.40 19,298.00
15
Finishing walls with Acrylic Smooth exterior paint of required shade :New work (Two
coat applied @ 1.67 ltr/10 m² over and including priming 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 2023-24, pg-46,item 8.30 vol-2)

Inside 1 6.00 3.20 19.20

2 4.04 3.20 25.86
Outside 1 6.46 3.95 25.52
2 4.50 3.95 35.55
Ceilling 1 6.00 4.04 24.24
Beam Side 2 4.14 0.30 2.48
Ventilator Deduction -2 1.20 1.20 0.40
-2 1.80 1.20 1.00
Basic rate 174.00
Add. A.W 5% 8.70
Total 182.70 sqm 133.25 182.70 24,344.00
16
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. (The cost
of steel reinforcement & formwork
shall be paid separately) Mix 1:3:6 (M10) Using 20 mm nominal size graded crushed
coarse aggregates ( PWD SR 2023-24, pg-15,item 2.1.4 Vol-1 )

flagging concrete 1 4.50 0.60 0.125 0.56

2 4.50 0.60 0.125 1.13
Basic rate 5728.00
Add. A.W 5% 286.40
Total 6014.40 Cum 1.69 6014.40 -
Electrification Charges 25,000.00
Third Party Charges 0.5% 4,000.00
Sub Total Total 656,321.00
KRIDL Charges 3% 19,690.00
Sub Total 676,011.00
Add GST Charges 18% 121,682.00
Rounding off 2,307.00
GRAND TOTAL 800,000.00

Assistant Executive Engineer

KRID. Ltd. Shivamogga
89440
2236
2236
93912
 6.46

1
1
 0.55
0.65 1.8

4.55

0.75
4.65

5.23

1
 Slab projection 0.9

1
18.0455
21

1795.5
 1,000,000.00
75000.00
200,000.00
-
 KARNATAKA RURAL INFRASTRUCTURE DEVELOPMENT LIMITED.
SHIVAMOGGA SUB DIVISION
PÁªÀÄUÁjAiÀÄ ºÉ¸ÀgÀÄ :-
( Based on PWD CSR 2023-24 Vol-I, II & III of Shimoga Circle )
Sl Item of Work Nos L B D Qty Rate Amount
1
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 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
appurtenances required to complete the work.(P-8 I-1.12) PWD CSR 2021-22 VOL -1

1 8.76 4.50 0.15 5.91

Basic rate 65.00
Add. A.W 5% 3.25
Total 68.25 Cum 5.91 68.25 404.00
1
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 In ordinary/soft
rock without blasting upto 1.5 m depth (P-8 I-1.15.1) PWD CSR2023-24 VOL -1

Excavation
Long wall 8 8.68 0.38 0.75 19.53
Columns footing 8 1.35 1.35 1.35 19.68
Deduct -8 0.68 0.38 0.75 -1.52
Basic rate 363.00
Dewatering
18.15
charges 5%
Sub Total 381.15
Add. A.W 5% 19.06
Total 400.21 Cum 37.69 400.21 15,086.00
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. (The cost
of steel reinforcement & formwork shall be paid separately). Mix 1:3:6 (M10) Using
40 mm nominal size graded crushed coarse aggregates (P-15 Item no .2.1.3)PWD CSR
2023-24 VOL -1

Longwall 8 8.68 0.38 0.15 3.91

Columns footing 8 1.35 1.35 0.15 2.19
 Flooring Bed 1 8.00 5.00 0.15 6.00
Basic rate 5989.00
Add. A.W 5% 299.45
Total 6288.45 Cum 12.09 6288.45 76,046.00
3
Providing Size Stone masonry with hard stone in foundation & plinth with Cement
mortar 1:6 (1 cement : 6 coarse sand).(P.9.It no -5.4 )PWD CSR 2023-24 VOL -2

Foundation
Long wall 8 8.46 0.38 0.60 15.23
Deduct -8 0.38 0.230 0.60 -0.41
Basic rate 6389.00
Add. A.W 5% 319.45
Total 6708.45 Cum 14.81 6708.45 99,379.00
4 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 ramming and watering, lead up to 50 m and lift
upto 1.5 m. (P.7/ Item no-1.1) PWD CSR 2023-24 VOL -1
Earth work Qty 37.69
Deduct footing qty 19.68
Deduct M 10 Qty 2.19
15.82
Plat form 1 8.00 4.50 0.375 13.50
Basic rate 433.00
Add. A.W 5% 21.65
Total 454.65 Cum 29.32 454.65 13,332.00
5
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.M20 Design Mix Using 20 mm nominal size graded crushed coarse
aggregates).(P.16 I.2.5.1)PWD CSR 2023-24 VOL -1

Columns footing 8 1.20 1.20 0.38 4.32

Cum 4.32 12739.55 55,035.00
Basic rate 6630.00
Form work
5502.90
charges 8%
Sub Total 12132.90
Add. A.W 5% 606.65
Total 12739.55
columns 8 0.375 0.230 4.50 3.11
Cum 3.11 11834.55 36,746.00
Basic rate 6630.00
Form work
4641.00
charges 70%
 Sub Total 11271.00
Add. A.W 5% 563.55
Total 11834.55
Plinth Beam
Long wall 2 8.46 0.23 0.45 1.75
Short wall 2 4.50 0.23 0.45 0.93
cum 2.68 59.67 160.00
Basic rate 6630.00
Form work
3315.00
charges 50%
Sub Total 9945.00
Add. A.W 5% 1193.40
Total 59.67

Lintel
Long wall 2 8.46 0.23 0.15 0.58
Short wall 2 4.50 0.23 0.15 0.31
cum 0.89 11138.40 9,960.00
Basic rate 6630.00
Form work
3978.00
charges 60%
Sub Total 10608.00
Add. A.W 5% 530.40
Total 11138.40
Roof Beam
Short wall 4 4.96 0.23 0.30 1.37
cum 1.37 11138.40 15,248.00
Basic rate 6630.00
Form work
3978.00
charges 60%
Sub Total 10608.00
Add. A.W 5% 530.40
Total 11138.40
Roof Slab
1 9.06 5.56 0.15 7.56
cum 7.56 10442.25 78,902.00
Basic rate 6630.00
Form work
3315.00
charges 50%
Sub Total 9945.00
Add. A.W 5% 497.25
Total 10442.25
6
Providing Brick work with common burnt clay Non Modular bricks of class
designation 3.5 in superstructure above plinth level in all shapes and sizes in Cement
mortar 1:4 (1 cement : 4 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..( P 14 / Item no - 6.7 )PWD CSR 2023-
24 VOL -2
Long wall 2 8.46 0.23 3.00 11.67
 Short wall 2 4.50 0.23 3.00 6.21
Deduct for columns -8 0.450 0.23 3.00 -2.48
Deduct for lintel
Long wall -2 8.46 0.23 0.15 -0.58
Short wall -2 4.50 0.23 0.15 -0.31
Window -9 1.20 0.23 0.45 -1.12
Door -1 1.20 0.23 2.10 -0.58
Basic rate 8211.00
Add. A.W 5% 410.55
Total 8621.55 Cum 12.81 8621.55 110,435.00
7
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. (The cost
of steel reinforcement & formwork shall be paid separately) Mix 1:3:6 (M10) Using
20 mm nominal size graded crushed coarse aggregates ( PWD SR2023-24 , pg-
15,item 2.1.4 Vol-1 )

Long wall 2 8.00 0.23 0.075 0.28

Short wall 2 4.50 0.23 0.075 0.16
Deduct for columns -8 0.450 0.23 0.075 -0.06
Basic rate 6217.00
Add. A.W 5% 310.85
Total 6527.85 Cum 0.37 6527.85 2,410.00
8
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).(P.84
I.11.32)PWD CSR 2023-24 VOL -2
RCC Footing 4.32 40 Kg/Cum 172.80
RCC Column 3.11 140 Kg/Cum 434.70
Plinth Beam 2.68 150 Kg/Cum 402.41
Lintel 0.89 130 Kg/Cum 116.25
Roof Beam 1.37 160 Kg/Cum 219.03
Roof Slab 7.56 80 Kg/Cum 604.48
Basic rate 89457.00 kgs 1949.68
Add. A.W 5% 4472.85 1712.80
Total 93929.85 Say ton 1.71 93929.85 160,883.00
9
Providing 20 mm cement plaster of mix :1:4 (1 cement: 4 fine sand) to brick/stone
masonary 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...( P 41 / I-
8.3.1 )PWD CSR 2023-24 VOL -2
Outside Plaster
Long wall 2 8.46 3.45 58.37
Short wall 2 4.96 3.45 34.22
 Window -9 1.20 0.50 0.45 -4.86
Door -1 1.20 0.23 2.10 -0.58
Basic rate 354.00
Add. A.W 5% 17.70
Total 371.70 sqm 87.16 371.70 32,397.00
10 Providing 12 mm cement plaster finished with a floating coat of neat cement of
mix :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 specifications and as per directions
of Engineer-in-charge..( P 41 / I-8.4.2 )PWD CSR 2023-24 VOL -2

Inside Plaster
Long wall 2 8.00 3.00 48.00
Short wall 2 4.50 3.00 27.00
Window 9 1.20 -0.50 0.45 -2.44
Door 1 1.20 -0.50 2.10 -1.27
Basic rate 312.00
Add. A.W 5% 15.60
Total 327.60 sqm 71.29 327.60 23,356.00
11
Providing 12 mm cement plaster finished with a floating coat of neat cement of
mix :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 specifications and as per directions of
Engineer-in-charge...( P 41 / I-8.4.2 )PWD CSR 2023-24 VOL -2

Celling Plaster
1 8.00 4.50 36.00
Basic rate 312.00
Add. A.W 5% 15.60
Total 327.60 sqm 36.00 327.60 11,794.00
12
Providing and laying Polished Granite stone flooring in required design and patterns,
in linear as well as curvilinear portions of the building all complete as per the
architectural drawings with 18 mm thick stone slab over 20 mm (average) thick base
of cement mortar 1:4 (1 cement : 4 coarse sand) laid and jointed with cement slurry
and pointing with white cement slurry admixed with pigment of matching shade
including rubbing , curing and polishing etc. all complete as specified and as directed
by the Engineer-in-Charge. Polished Granite stone slab Black, Cherry Red, Brown,
Cat Eye, River Pink or equivalent...( P 63 / I-9.24 )PWD CSR 2023-24 VOL -2

Flooring
1 8.00 4.50 36.00
Skirting 2 4.50 0.10 0.90
2 8.00 0.10 1.60
Basic rate 2466.00
Add. A.W 5% 123.30
Total 2589.30 sqm 38.50 2589.30 99,688.00
13
Providing and fixing glazing in aluminium door, window, ventilator shutters and
partitions etc. with EPDM rubber / neoprene gasket etc. complete as per the
architectural drawings and the directions of engineer-in-charge . (Cost of aluminium
snap beading shall be paid in basic item):With float glass panes of 5 mm thickness
(weight not less than 12.50 kg/m²) including cost of materials, labour, usage charges
of machinery complete as per specifications...( P 88 / I-11.37.2 )PWD CSR 2023-
24VOL -2

Window
V1 9 1.20 1.20 12.96
Basic rate 1171.00
Add. A.W 5% 58.55
Total 1229.55 sqm 12.96 1229.55 15,935.00
14 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 steel windows by welding ( PWD SR
2023-24, pg-85,item 11.34A)
Window
9 1.20 1.20 12.96
Basic rate 168.00
Add. A.W 5% 8.40 21KG/Sqm 272.16
Total 176.40 sqm 272.16 176.40 48,009.00
15
Providing and fixing flush door shutter made out of solid core block board type, well
seasoned , chemicaly treated hard wood battens and internal frame with minimum 45
mm wide wooden frame alround door shutters covered with cross bonded wooden
sheets (core veneer) hot pressed and fastened on both sides of the door useing liquid
phenol formaldehyde resin as per IS specifications 2202 (part-I) 1991. from
manufacturer complete as per spcification. ( PWD SR 2023-24, pg-105,item 12.57.3
vol -2)

Door frame
2 1.40 0.15 0.10 0.28
2 2.10 0.15 0.10 0.42
Basic rate 3005.00
Add. A.W 5% 150.25
Total 3155.25 sqm 0.70 3155.25 2,209.00
16
Providing and fixing in position fully panelled Honne wood shutters for doors with ,
stiles and rails of 30mm. thick with bottom and lock rails 180mm wide top rail and
stiles 100mm wide as per drawing and panels of 25mm thick including cost of
materials, labour, usage charges complete as per specifications. (excluding cost of
fixtures ) ( PWD SR 2023-24, pg-100 ,item 12.20 vol -2)

Door
1 1.20 2.10 2.52
Basic rate 6150.00
Add. A.W 5% 307.50
Total 6457.50 sqm 2.52 6457.50 16,273.00
Electrification Charges 55,000.00
Sub Total 978,283.00
Third Party Charges 0.5% 6,000.00
KRIDL Charges 3% 29,348.00
Sub Total 1,013,631.00
Add GST Charges 18% 182,454.00
Rounding off 3,915.00
GRAND TOTAL 1,200,000.00

Assistant Executive Engineer

KRID. Ltd. Shivamogga

89440
2236
2236
93912
 6.46

8.68
1

0.55
0.65 1.8

4.55
 0.75
4.65

5.23

Slab projection 0.9

1
18.0455
21

1795.5
73,371.23
 1,000,000.00
75000.00
- -200,000.00
 KARNATAKA RURAL INFRASTRUCTURE DEVELOPMENT LIMITED.
SHIVAMOGGA SUB DIVISION
NAME OF WORK : Construction of Soppin Katte @ Kudli Village in Shimoga tq.
Detail Estimate PWD CSR 2021-22 Vol-I, II & III
Sl Item of Work Units Nos L B D Qty Total Qnty Amount

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 1.5m including cost of labour, tools, usage& other appurtenances required
to complete the work.

( It.no -1.2 / Pg.no - 5 / PWD CSR 2021-22 Vol-I )

Basic Sub Add Final
Rate Total AW 5% Rate
757.00 757.00 37.85 794.85
14.40 11,446.00
Earth Work
Cum 1 16 6 0.15 14.40
Total Qnty cum 14.40
2 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.

( It.no -1.4.1 / Pg.no - 5 / PWD CSR 2021-22 Vol-I )

Basic Dewatering Sub Add Final
Rate Charges 5% Total AW 5% Rate
242.00 12.10 254.10 12.71 266.81 25.27 6,743.00
Excavation for slab
Cum 1 13.5 3.6 0.3 14.58
Bottom beam Cum 1 3.6 1.2 2.25 9.72
Top Beam Cum 1 3.6 0.3 0.9 0.97
Total Qnty Cum 25.27
3 Providing and laying in position 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 machinery, curing, and all the
other appurtenances required to complete the work as per technical specifications.Mix 1:4:8 Using 40 mm
nominal size graded crushed coarse aggregates

( It.no -2.1.2 / Pg.no - 15 / PWD CSR 2023-24 Vol-I )

Basic Add Final
Rate AW 5% Rate
5,664.00 283.20 5,947.20 8.10 48,173.00
Pcc Bed
for Waist Slab amd wall Cum 1 13.5 3.6 0.15 7.29
Bottom beam Cum 1 3.6 1.2 0.15 0.65
Top Beam Cum 1 3.6 0.3 0.15 0.16
Total Qnty Cum 8.10
4 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. 2.2.1 M20 Design Mix Using 20 mm
nominal size graded crushed coarse M25 Design Mix Using 20 mm nominal size graded crushed coarse
aggregates

( It.no -2.2.3 / Pg.no - 15 / PWD CSR 2023-24 Vol-I )

Basic Form work Sub Add Final
Rate Charges 10% Total AW 5% Rate
6,336.00 633.60 6969.60 348.48 7,318.08 24.09 176,315.00
ConCrete
Side Wall Cum 2 13.50 0.30 0.75 6.08
Landing Cum 3 1.52 3.00 0.20 2.74
Total steps 0.50 30 3.00 0.30 0.30 4.05
waist slab Cum 3 3.40 3.60 0.20 7.34
Bottom beam Cum 1 3.60 0.3 1.05 1.13

Bottom beam Foundation Cum 1 3.60 1.2 0.45 1.94

Top Beam Cum 1 3.60 0.3 0.75 0.81

Total Qnty Cum 24.09

32
Sl Item of Work Units Nos L B D Qty Total Qnty Amount
5 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.LABOUR
for cutting, bending, shifting to site, tying and placing in position For Building works

( It.no -2.11 (a ) / Pg.no - 18 / PWD SR for Buildings 2023-24 Vol-I )

Basic Add Final
Rate AW 5% Rate
89,457.00 4472.85 93,929.85 2.22 208,202.00
TMT STEEL
Waist slab,Step,Landing Kg 24.09 92 kg/cum 2,216.56
Kg 2,216.56
Total Qnty ton 2.22
6 Supplying and filling in plinth with sand under floors, foundation of Bridges including watering, ramming,
consolidating and dressing complete.
( It.no -1.11 / Pg.no - 7 / PWD SR for Buildings 2021-22 Vol-I)
Basic Add Final
Rate AW 5% Rate
2,177.00 108.85 2,285.85 2.59 5,925.00
Filling Boulder
Cum 1.00 3.6 1.2 0.60 2.59

Total Qnty cum 2.59

Total 456,804.00
Third Party Charges 0.50% 2,285.00
SUB TOTAL-1 465,014.00
KRIDL Charges 3.00% 13,951.00
SUB TOTAL-2 478,965.00
GST 18.00% 86,214.00
SUB TOTAL-4 565,179.00
Mislns.& Rounding off (15,179.00)
Grand Total 550,000.00

AE/JE Asst.Executive Engineer

KRID Ltd. Shivamogga KRIDL SHIVAMOGA

33
 KARNATAKA RURAL INFRASTRUCTURE DEVELOPMENT LIMITED.
SHIVAMOGGA SUB DIVISION
NAME OF WORK : ಕೂಡ್ಲಿ ಗ್ರಾಮದ ತುಂಗಾ ಭದ್ರಾ ನದಿಗಳ ಸಂಗಮದ ಸಂಗಮೇಶ್ವರ ದೇವಸ್ಥಾನದ ಜಿರ್ಣೋದರ ಮತ್ತು ಪ್ಲಾಟ್ ಫಾರಂ ನಿರ್ಮಾಣ
Detail Estimate PWD CSR 2021-22 Vol-I, II & III
Sl Item of Work Units Nos L B D Qty Total Qnty 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.

( It.no -1.4.1 / Pg.no - 5 / PWD CSR 2023-24 Vol-I )

Basic Dewatering Sub Add Final
Rate Charges 5% Total AW 5% Rate
242.00 12.10 254.10 12.71 266.81 47.52 12,679.00
Excavation for slab
Cum 1 22 1.2 1.80 47.52
Total Qnty Cum 47.52
2 Supplying and filling in plinth with sand under floors, foundation of Bridges including watering, ramming,
consolidating and dressing complete.

( It.no -1.11 / Pg.no - 7 / PWD SR for Buildings 2022-23 Vol-I)

Basic Add Final
Rate AW 5% Rate
2,177.00 108.85 2,285.85 15.84 36,208.00
Filling Boulder
Cum 1.00 22.00 1.2 0.60 15.84

Total Qnty cum 15.84

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. (The cost of steel reinforcement &
formwork shall be paid separately) Mix 1:4:8( M5) Using 40 mm nominal size graded crushed coarse
aggregates.

( It.no -2.1.2 / Pg.no - 15 / PWD CSR 2023-24 Vol-I )

Basic Add Final
Rate AW 5% Rate
5,664.00 283.20 5,947.20 3.96 23,551.00
Pcc Bed
for Waist Slab amd wall Cum 1 22 1.2 0.15 3.96
Total Qnty Cum 3.96
4 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 technical specifications.
(The cost of steel reinforcement & formwork to be paid separately) M25 Design Mix Using 20 mm nominal size
graded crushed coarse aggregates

( It.no -2.2.3 / Pg.no - 15 / PWD CSR 2023-24 Vol-I )

Basic Form work Sub Add Final
Rate Charges 10% Total AW 5% Rate
6,336.00 633.60 6969.60 348.48 7,318.08 26.73 195,613.00
ConCrete
Side Wall Cum 1 22.00 0.68 1.80 26.73
Total Qnty Cum 26.73

34
Sl Item of Work Units Nos L B D Qty Total Qnty Amount
5 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.LABOUR
for cutting, bending, shifting to site, tying and placing in position For Building works

( It.no -2.11 (B ) / Pg.no - 18 / PWD SR for Buildings 2023-24 Vol-I )

Basic Add Final
Rate AW 5% Rate
89,457.00 4472.85 93,929.85 2.46 230,989.00
TMT STEEL
Waist slab,Step,Landing Kg 26.73 92 kg/cum 2,459.16
Kg 2,459.16
Total Qnty ton 2.46
Total 499,040.00
Third Party Charges 0.50% 2,496.00
SUB TOTAL-1 501,536.00
KRIDL Charges 3.00% 15,047.00
SUB TOTAL-2 516,583.00
GST 18.00% 92,985.00
SUB TOTAL-4 609,568.00
Mislns.& Rounding off (9,568.00)
Grand Total 600,000.00

AE/JE Asst.Executive Engineer

KRID Ltd. Shivamogga KRIDL SHIVAMOGA

35