CITY MUNICIPAL COUNCIL DODDABALLAPUR

Name Of Work : Construction of Arch and installation of Mahtma Gandhi Statue at Market CMC Doddaballapur limits

Estimate Cost Rs. 578000

Sl Item Measurement
DISCRIPTION OF WORK Unit NO QTY Rate AMOUNT
No code L B D
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
PWD SR
2021-22 including cost of labour, tools, usage of machinery & other appurtenaces required to complete
VOL:1 the work In all kinds of soils Depth upto 3 m
1 P.NO.08
I.NO:1.14. footing Cum 2 1.50 1.50 1.80 8.10
1
8.10 75.19 609.00
Basic Rate 73.00
Add Area Weightage @ 3% 2.19
75.19

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,
PWD SR
Usage charges of machineries, curing, and all the other appurtenances required to complete the
2021-22 work as per technical specifications. (The cost of steel reinforcement & formwork shall be paid
2 VOL:2 separately)Mix 1:4:8( M5) Using 40 mm nominal size graded crushed coarse aggregates
P.NO.23
I.NO:2.1.2
Cum 2 1.50 1.50 0.15 0.68
0.68 5362.18 3619.00
Basic Rate 5206.00
Add Area Weightage @ 3% 156.18
5362.18

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
PWD SR relevant IS codes , labour, Usage charges of machinery, curing and all the other appurtenances
2021-22 required to complete the work as per technical specifications. (The cost of steel reinforcement &
VOL:2
3 P.NO.15 formwork to be paid separately)
I.NO:2.2.2.
1
footing Cum 2 1.20 1.20 0.45 1.30
1.30 6158.37 7981.00
Basic Rate 5979.00
Add Area Weightage @ 3% 179.37
6158.37
(As per recommendations of Technical working group, rates for formwork shall be added on
Percentage basis to the finished concrete item rate For Foundation, Sub structure of Cross
PWD SR drainages (5%) for total concrete qty.(Vide item no.2 centering)
2021-22
Vol:1
4 P.no.115 Cum 1.30
I.no:2 of
Appendix 2 1.30 307.92 399.00
Basic Rate 298.95
Add Area Weightage @ 3% 8.97
307.92
 Providing and laying in position Reinforced 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. (The cost of steel
reinforcement, dowel bars & formwork to be paid separately)M20 Design Mix Using 20 mm
nominal size graded crushed coarse
PWD SR
aggregates
2021-22
column Cum 2 7.50 0.45 0.45 3.04
5 VOL:2
P.NO.15
I.NO:2.5.1 beam Cum 1 8.00 0.45 0.60 2.16

Coping Concrete

foundation Cum 2 1.20 1.20 0.150 0.43

brick columns Cum 2 0.90 0.90 0.100 0.16
5.79 6367.46 36877.00
Basic Rate 6182.00
Add Area Weightage @ 3% 185.46
6367.46
(As per recommendations of Technical working group, rates for formwork shall be added on
Percentage basis to the finished concrete item rate For Columns & Piers (10%) for total concrete
PWD SR qty.(Vide item no.8 centering)
2021-22
Vol:1
6 P.no.115 Cum 3.04
I.no:8 of
Appendix 2 3.04 636.75 1934.00
Basic Rate 618.20
Add Area Weightage @ 3% 18.55
636.75
(As per recommendations of Technical working group, rates for formwork shall be added on
Percentage basis to the finished concrete item rate For Beams & Lintels of Building (20%) for
PWD SR total concrete qty.(Vide item no.12 centering)
2021-22
Vol:1
7 P.no.115 Cum 2.16
I.no:12 of
Appendix 2 2.16 1273.49 2751.00
Basic Rate 1236.40
Add Area Weightage @ 3% 37.09
1273.49
Supplying, Fitting and Placing TMT Fe550 Reinforcement in Foundation / Substructure
/Superstructure complete as per Drawing and Technical Specifications.
PWD SR
2021-22
RCC Qty= 1.3 +5.2= 6.5 cum @150 kg /cum 975 kg 1 mt
8 Vol:3
P.no.71 1.00 86587.98 86588.00
I.no:9.3
Basic Rate 84066.00
Add Area Weightage @ 3% 2521.98
86587.98
Providing Size Stone masonry with hard stone in foundation & plinth with Cement mortar 1:6 (1
cement : 6 coarse sand)
PWD SR
2021-22
Cum 2 1.20 1.20 1.200 3.46
9 VOL:2
P.NO.09 18497.00
3.46 5352.00
I.NO:.5.4
Basic Rate 5352.00
Add Area Weightage @ 3% 160.56
5512.56
 Providing Tile brick masonry with common burnt clay Non Modular tile bricks of class
designation 5.0 conforming to IS 2690 (Part I) in foundation and plinth 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
PWD SR work.
2021-22
10 VOL:2
P.NO.15 Column Alround Length Cum 4 0.90 0.23 6.300 5.22
I.NO:6.17
Cum 4 0.45 0.23 6.300 2.61
7.82 12009.80 93972.00
Basic Rate 11660.00
Add Area Weightage @ 3% 349.80
12009.80

Providing Flush/ Ruled/ Struck or weathered pointing: Pointing on tile brickwork with cement
mortar 1:3(1 cement:3 fine sand) after raking joints to depth nicely lining, including cost of
PWD SR materials, labour, curing as per specifications and as per directions of Engineer-in-charge.
2021-22
11 VOL:2
pointing to tile brick Cum 2 4.00 0.90 6.300 45.36
P.NO.44
I.NO:8.18 45.36 193.64 8784.00
Basic Rate 188.00
Add Area Weightage @ 3% 5.64
193.64
Providing and constructing load bearing wall with Solid Concrete blocks of size 400x150x200mm
having block density more than 1800kg/m3 and minimum compressive strength of 4.00 N/mm2
conforming to IS 2185 (Part - I) - 2005 and constructed with CM 1:4 as per IS 2572:2005 including
PWD SR cost of all materials, labour, scaffolding and curing, usage charges of machinery etc complete as
2021-22 per specifications
12 VOL:2
P.NO.17
Cum 2 2.00 0.900 3.60
I.NO:6.33
3.60 1061.00 3820.00
Basic Rate
Add Area Weightage @ 3% 1061.00
1061.00

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.
PWD SR
2021-22
13 VOL:2 beams sqm 2 6.50 0.600 7.80
P.NO.41
sqm 2 6.50 0.450 5.85
I.NO:8.3.1
walls sqm 2 2.50 0.900 4.50
18.15 307.97 5590.00
Basic Rate 299.00
Add Area Weightage @ 3% 8.97
307.97

Finishing walls with textured exterior paint of required shade :New work (Two coats applied @
3.28 ltr/10 m²) over and including priming coat of exterior primer applied @ 2.20kg/10 m² 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
2021-22 columns Sqm 8 0.90 6.300 45.36
14 VOL:2
P.NO.45
I.NO:8.29 beam Sqm 2 6.50 0.600 7.80

Sqm 2 6.50 0.450 5.85

53.16 214.24 11389.00
Basic Rate 208.00
Add Area Weightage @ 3% 6.24
214.24
 providing and installing marble gandhi statue 3 ft height

Qutation
No
15 rate
75000.00 75000.00
QR 75000.00

providing and installing murals

Qutation
sqm 4 2.20 0.75 6.60 10.89
16 rate
10.89 12000.00 130680.00
QR 12000.00 per sqm

SUB TOTAL 488490.00

18% GST 87928.00
Miscellaneous 1582.00
TOTAL AMOUNT Rs:- 578000.00

CERTIFICATE
1) Certified that I have inspected the spot & Prepared the Estimate according to the necessity & site conditions.
2) Certified that the work is not split up.
3) Certified that the estimate is prepared on basis CSR of PWD Bangalore circle . Bangalore for the year 2021-22
4) Certified that Adequate & necessary provisions have been made in the estimate.
5) Certified that the above area comes under CMC limits..

Junior Engineer Asst. Executive Engineer Municipal Commissioner

CMC Doddaballapur CMC Doddaballapur CMC Doddaballapur