ESTIMATE

Name of Work :- CONSTRUCTION OF PEDASTAL OF

VISHAVKARMA TIRAHA
ESTIMATED COST : Rs. 4.96 Lacs.

NAME OF STATE : RAJASTHAN

NAME OF DISTRICT : BARAN

NAME OF DIVISION : PWD DIVISION, SHAHABAD

NAME OF CIRCLE : PWD CIRCLE, BARAN

NAME OF ZONE : PWD ZONE, KOTA

 ESTIMATE

Name of Work :- CONSTRUCTION OF PEDASTAL OF

VISHAVKARMA TIRAHA

GENERAL - ABSTRACT

S.N. Amount (in Lacs)

1 CIVIL & DECORATIVE WORK Rs. 495813.67
TOTAL Rs. 495813.67

Say in Lacs. Rs. 4.96

ASSISTANT ENGINEER,
PWD Sub. Div. Kelwara
 ESTIMATE
Name of Work :- CONSTRUCTION OF PEDASTAL OF VISHAVKARMA TIRAHA
S.No. Item no. Item No. L B H Quantity Rate Unit Amount

Providing and laying in position cement

concrete including curing, compaction etc.
1 3.1.4 complete in specified grade excluding the
cost of centering and shuttering - All
work up to plinth level.
M10 grade Nominal Mix
1: 3: 6 (1 cement : 3 coarse sand : 6
graded stone aggregate 20mm nominal
size).
2.00 2.13 2.13 0.20 1.81
1.81 Cum 3847 P.Cum 6981.38
Providing and laying in position specified
grade of cement concrete for RCC
structural elements upto floor five level
including curing, compaction, finishing
with rendering in cement sand mortar 1:3
(1 cement: 3 coarse sand) and making
good the joints and cost of plastizers (if
2 4.2
required ) excluding the cost of centering,
shuttering and reinforcement for Walls
(any thickness) including attached
pilasters, buttresses, plinth and string
courses, fillets, columns, pillars, piers,
abutments, posts and struts etc.
M20 grade Nominal Mix / Design Mix
RAFT FOR COLOUMN 1 1.9 1.9 0.25 0.90
COLOUMN 1 0.45 0.45 2.05 0.42
1.32 Cum 5609.00 P.Cum 7390.56
Providing and fabricating reinforcement
for R.C.C. work including straightening,
cutting, bending, placing in position and
binding (including cost of binding wire)
3 4.13.3 all complete up to floor five level.
('Original producers' who manufacture
billet directly from iron ores and roll
the bilets to produce steel conforming
to IS:1786)
Thermo-mechanically Treated bars
(Conforming of relevent IS code)
FOR RAFT FOUNDATION 100 KG PER CUM 90.25 Kg
FOR COLOUMN 175 KG PER CUM 72.65
162.90 Kg 77 P.Kg. 12543.06
Centering and Shuttering with plywood or
steel sheets including strutting, propping
4 4.9 bracing both ways and removal of
formwork for foundation , footings, strap
beam, raft , bases of columns etc.
1.00 7.60 0.30 2.28
1.00 2.00 2.05 4.10
6.38 Sqm 157 P.Sqm 1001.66
Structural steel work riveted, bolted or
welded in built up sections, trusses and
framed work, including cutting, hoisting
5 9.2
(height upto 10 m) , fixing in position and
applying a priming coat of approved steel
primer all complete:
GLOBE 1500 Kg
1500 Kg 81 P.Kg. 121500.00
Brick work with F.P.S. bricks of class
designation 75 in superstructure above
6 5.2.1
plinth level upto floor V level in all shapes
and sizes in :
Cement mortar 1 : 4 (1 cement : 4 coarse
sand)
3.14 2.02 2.02 0.45 5.77
3.14 1.25 1.25 1.50 7.36
RINGS 3.14 0.65 0.65 0.15 0.20
3.14 0.50 0.50 0.15 0.12
3.14 0.35 0.35 0.15 0.06
3.14 0.2 0.2 0.15 0.02
STAND 1.00 0.45 0.45 0.75 0.15
1.00 1.8 1 1.40 2.52
DEDUCTION FOR COLOUMN -1 0.38 0.38 1.95 -0.28

15.91 Cum 5196 P.Cum 82660.88

Add extra for Square or Rectangular

7 5.3.4 Pillars in Superstructre brick work up to
five storey
Circular Pillars item no. 5.2.1 15.91
15.91 Cum 331 P.Cum 5265.73
Plaster on new surface on wall in cement
8 12.1.1 sand mortar 1:3 including racking of joints

etc. complete fine finish :

25 mm thick
PADESTAL 1.00 12.70 0.45 5.72
CURVED PORTION 1.00 8.10 1.50 12.15
RINGS 1.00 4.08 0.30 1.22
1.00 3.14 0.30 0.94
1.00 2.20 0.30 0.66
1.00 1.26 0.30 0.38
1.00 0.94 0.30 0.28
STAND 1.00 1.00 1.50 1.50
2.00 1.80 1.40 5.04
GLOBE 18.84 1.10 1.10 22.80
1.00 4.00 1.50 6.00
56.69 Sqm 242 P.Sqm 13718.21
S&f fixed wire gauge of stainless steel of 14
mesh x 24 gauge to the aluminium window by
9 16.11 Aluminium beading 20x3mm with suitable
screws not exceeding 150mm distance at all
heights with all lead and lift with scafolding.
18.84 1.1 1.1 22.80
22.80 Sqm. 925 P.Sqm. 21086.67
Providing and applying white cement
based putty over plastered surface to
10 12.22.1
prepare the surface even and smooth
complete
New Plastered Surface (three or more
coats)
85.03 Sqm 84 P.Sqm 7142.54
Providing and Applying ACRYLIC
emulsion polymer waterproofing chemical
coating, on over roof on over roof
slabs/terrace/balconies/parapet wall
etc.with following method/specification:
Paint the surface with regular paint brush
so as to obtain approximately 0.3mm
thickness coating. apply the 2nd coat next
day at right angles to the 1st coat so that
total thickness of the coating should be
approximately 0.6mm coverage by using
11 15.29 above formulation will be 40 ft2/ litre of
chemical. painted surface does not require
any external water curing since chemical
will hold sufficient water for curing.After
the primer coat Apply 2 coats of modified
acrylic emulsion polymer water proofing
compound having solar heat reduction
properties coating @ 0.330 KG/SQM on
the surface of the interval of 3-4 hours.
Undulation on the surface is repair before
the waterproofing work.
56.69 Sqm 526 P.Sqm 29817.26
Painting exterior surface of Wall with
100% acrylic exterior paint of approved
brand and manufacture to give an even
shade with two or more coats including
11 12.43
prepartion of base with sand papering,
primer, putty, etc complete in all respect
including scaffolding and safety
provision

56.69 Sqm 123 P.Sqm 6972.48

S&F following sizes (dia.) of ISI marked
virgin material MMS ( IS:9537 P - III )
PVC conduit along with ISI marked
(IS:3419-1988) accessories as required in
1.4 Elec.
12
BSR recess including cutting the wall,
covering conduit and making good the
same as required. For additional technical
parameters of product / work refer
Annexure 'A' attached with this BSR
1.4.2 25 mm 15 Mtr. 15.00 Mtr. 56 P.Mtr. 840.00
1.4.3 32 mm 10 Mtr. 10.00 Mtr. 84 P.Mtr. 840.00
Providing and fixing precast cement
concrete M-15 kerb as per design,
13 R-9/62
including fixing at site. (MoRTH
specification : section 1000 & 1700).
15 Mtr. 15.00 Mtr. 155 P.Mtr. 2325.00
7.24 P & F 1st quality Heavy Duty Vitrified
glazed MAT tiles on floor, skirting and
steps etc.in different sizes (thickness
minimum 10mm) with water absortion
less than or equal 0.08% and conforming
14
to IS 15622 of approved make in all
colour and shade, laid with 20 mm thick
CM 1: 4 including grounting the joints
with white cement and matching pigment
etc complete.
7.24.1 size 600 mm X 600 mm
1 5 1.50 7.50
7.50 Sqm. 1183 P.Sqm. 8872.50

Providing and fixing Granite stone slab

mirror polished and machine edge cut in
walls, pillars, steps, Shelves, Sills Counters,
Floors etc. laid on 12mm (Av.) thick base of
cement mortar 1:3 (1 cement : 3 coarse
sand) jointing with white cement mortar 1:2
15 7.5.1 (1white cement : 2 marble dust) with
pigment to match the shade of the marble
slab including grinding, rubbing and
polishing complete.

Jhunjhunu / Jalore
(Red/Choclate/Black/Pink Colour)
1 2 2.50 5.00
5.00 Sqm. 3028 P.Sqm. 15140.00
Supply and fixing in cement mortar welded
hand railing made out of MS round or
square bars, flats etc. for staircase or
16 9.7 verandah as per design complete in all
respect (wooden or PVC hand railing to be
paid extra) with priming coat of red oxide.

RAILING 750 750.00 Kg 81 P.Kg 60750.00

S.No. Item no. Item No. L B H Quantity Rate Unit Amount

Painting with synthetic enamel paint of

approved brand and manufacture to give
17 12.46.1 an even shade : Two or more coats on new
work
1 15 1.5 33.75
33.75 Sqm. 69 P.Sqm. 2328.75
Supply and erection of M.S. Galvanized
Octagonal pole ( as per BSEN 40-3-
3:2003 /BSEN 10025/IS 2062 IS:875
Part-1 – 2015/ for MS plate for base
flange )of following length and dimension
as pertable P-01 with base plate on the
cement concrete foundation of M20 grade
E180500 (1:1.5:3) as per IS 456/IS 2911. with the
18 RUIDP
BSR help of anchor bolts of grade 6.8 (IS: 1367
P III ). The pole shall have a weatherproof
flush door and locking arrangements.
complete in all respect. All as per pre
approved by Engineer in charge. For
additional technical parameters of
products/ work , refer Annexure "A"
attached with this BSR .
Octagonal MS Poles made of S-355JO
grade steel sheet , folded lengthwise to
obtained Octagonal shape, having single
E180510 longitudinal seam weld and hot dipped
galvanised internally & externally in
accordance with IS 2629. (See Table P -01
for specs.)

E180511 3 Mtr. 4 Nos.

4.00 Nos. 6,210 Each 24840.00
Providing & Fixing of IK07 IP 66
protected LED Street Light Luminaire on
existing bracket/pole. Fixture made of
powder coated single piece pressure die
cast aluminum LM6/ ADC12 material
with heat dissipation fins on housing with
UV stabilized PC/Toughened Glass cover
(UV stablzation report submitted for UV
cover ) and secondary lens on each LED
& should be SMD type . The System level
Luminaire efficacy >=120 lm/ wt with
High Power LEDs is to be used and potted
driver must be potted & has a unique BIS
R number with Input Voltage AC 120 to
270 V AC with High voltage Cutoff
19 E181300 @>=300 V AC and Auto resetting
Safety ,Input Frequency 50Hz±3% Power
Factor >0.95 driver Efficiency
>85% ,THD(I) 70 and CCT 5700K
+355K. Surge protection shall be min ≥ 4
KV internal and min 10 KV external.
driver should be Phase to phase protection
of 440 V for 4 Hrs. Manufactures Word
Mark/Name Engraved/Embossing on die
cast housing to allow
traceability/authenticity. Fixture shall be
AS PER IS 10322 Complianced. OEM
Must have its own in house NABL lab
setup for all testing facilities for LED
fixtures. (LM79/LM80) Certificate/ report
with liable warranty of
E181301 LED Street Light fixture from
product/accessories 20 WattOEM shall be 9 Nos. 7.00 Nos. 1843 Each 12901.00
E181302 LED Street Light
submitted. Allfixture 30 Watt
as per pre approved by 6 Nos. 4.00 Nos. 2465 Each 9860.00
Providing
Engineer & in Fixing
charge.of 240/415 V AC
For additional
technical
MCB withparameters of products/
positive isolation work ,
of breaking
refer Annexure
capacity not less"A"than attached
10 KA with
(B/this
C
BSR .
tripping characteristic as per type of load
and site requirement) 4KV impulse
withstand voltage, as per PWD
specification for electrical Works with ISI
marked IS 8828(1996) / conforming to
IEC 60898-1 2002, IEC 60947-2, low
watt losses, trip free mechanisum , energy
limiting of class 3 as per IEC, minimum
phase termination capacity of 35sq.mm. ,
conductorline load reversibility, label
20 E060100
holding facility , IP 20 contact protection
and fitted with existing distribution
board/sheets, min. operation 20,000 upto
32 A rating and 10,000 upto 63 A, 5000
for 80 A rating including making
connections, testing etc. as required. .
OEM shall have submit NABL / CPRI /
ERDA accrediated lab test reports before
execution & All as per pre approved by
Engineer in charge. For additional
technical parameters of products/ work ,
refer Annexure "A" attached with this
BSR .
E060110 Single pole MCB ; 80 A rating 1 Nos. 2.00 Nos. 1118 Each 2236.00
Providing and fixing Marble stone
flooring table rubbed, 15-18 mm thick
over 20mm (Av.) thick base of CM 1:4 (1
B- cement : 4 coarse sand) jointing with
21
7/7.1.1 white cement mortar 1:2 (1 white cement :
2 marble dust) with pigment to match the
shade of the marble slab including
grinding, rubbing and polishing complete.
OR
Providing and fixing stone slabs table
rubbed, 15-18 mm thick in Walls, Steps,
Pillars, Counters, Jambs, Shelves, Sills
etc. laid on 12mm (Av.) thick base of CM
1:3 (1 cement : 3 coarse sand) jointing
with white cement mortar 1:2 (1white
cement : 2 marble dust) with pigment to
match the shade of the marble slab
including grinding, rubbing and polishing
complete.
Statue 1 1.20 1.00 0.50 0.60
Equivalent Area ( For Average Thickness 33.33 Sqm 1164 P.Sqm. 38800.00
18 mm )
Total 495813.67
Say 4.96

Junior Engineer Assistant Engineer

PWD Division Kelwara PWD Division Kelwara
 G-Schedule
Name of Work :- CONSTRUCTION OF PEDASTAL OF VISHAVKARMA TIRAHA
Estimate Cost :- Earnest Money @2% :-
Cost of Tender Rs. :- @1/2% :-
Date of Selling Tender :-
Date of Receiving Tender :- Completion period :-
Date of Opening Tender :-
Issue to Shri. ....................................................................................................

S.No. Item no. Item Quantity

Providing and laying in position cement

concrete including curing, compaction etc.
1 3.1.4 complete in specified grade excluding the
cost of centering and shuttering - All
work up to plinth level.
M10 grade Nominal Mix
1: 3: 6 (1 cement : 3 coarse sand : 6
graded stone aggregate 20mm nominal
size).
1.81
Providing and laying in position specified
grade of cement concrete for RCC
structural elements upto floor five level
including curing, compaction, finishing
with rendering in cement sand mortar 1:3
(1 cement: 3 coarse sand) and making
good the joints and cost of plastizers (if
2 4.2
required ) excluding the cost of centering,
shuttering and reinforcement for Walls
(any thickness) including attached
pilasters, buttresses, plinth and string
courses, fillets, columns, pillars, piers,
abutments, posts and struts etc.
M20 grade Nominal Mix / Design Mix

1.32
Providing and fabricating reinforcement
for R.C.C. work including straightening,
cutting, bending, placing in position and
binding (including cost of binding wire)
3 4.13.3 all complete up to floor five level.
('Original producers' who manufacture
billet directly from iron ores and roll
the bilets to produce steel conforming
to IS:1786)
 Thermo-mechanically Treated bars
(Conforming of relevent IS code)
162.90
Centering and Shuttering with plywood or
steel sheets including strutting, propping
4 4.9 bracing both ways and removal of
formwork for foundation , footings, strap
beam, raft , bases of columns etc.
6.38
Structural steel work riveted, bolted or
welded in built up sections, trusses and
framed work, including cutting, hoisting
5 9.2
(height upto 10 m) , fixing in position and
applying a priming coat of approved steel
primer all complete:
1500
Brick work with F.P.S. bricks of class
designation 75 in superstructure above
6 5.2.1
plinth level upto floor V level in all shapes
and sizes in :
Cement mortar 1 : 4 (1 cement : 4 coarse
15.91

Add extra for Square or Rectangular

7 5.3.4 Pillars in Superstructre brick work up to
five storey
15.91
Plaster on new surface on wall in cement
8 12.1.1 sand mortar 1:3 including racking of joints

etc. complete fine finish :

56.69
S&f fixed wire gauge of stainless steel of 14
mesh x 24 gauge to the aluminium window by
9 16.11 Aluminium beading 20x3mm with suitable
screws not exceeding 150mm distance at all
heights with all lead and lift with scafolding.
22.80