Você está na página 1de 21

GOVERNMENT OF RAJASTHAN

PUBLIC WORKS DEPARTMENT

DETAIL ESTIMATE
FOR

Maintenance of Chandwaji Police Thana

Estimated cost

:- Rs. 4.57 Lacs

Name of Circle

:- P.W.D., Rural Circle, Jaipur

Name of Division

:- P.W.D., District Division-II, Jaipur

Name of Sub Division :- P.W.D. Sub Dn. Dn. - Achrol

EXECUTIVE ENGINEER
P.W.D. DISTRICT DIVISION-II
JAIPUR
Systek-D/296791841.xls/Front Page

Systek-D/296791841.xls/Front Page

TECHNICAL REPORT
Name of Work

: Maintenance of Chandwaji Police Thana

Name of Circle

: P.W.D., Rural Circle, Jaipur

Name of Division

: P.W.D., District Division-II, Jaipur

Name of Sub. Division

: P.W.D. Sub Dn. Dn. - Achrol

Ref. of Sanction

Brief Specificition

: General PWD Specification adopted in the estimate

Agency

: The work shall be executed after calling proper tenders.


Through registred Contractor,

Estimated cost

: Rs. 4.57 lacs

Rates

: Rates based on PWD Building BSR Rural Circle, Jaipur


effective from 2015

Assistant Engineer
P.W.D. Sub Dn. Dn. - Achrol
Jaipur

Systek-D/296791841.xls/T.R.

ABSTRACT
Name of Work :- Maintenance of Chandwaji Police Thana
S. BSR
No. No.
1

1.8

3.1.6

6.1.3

5.2.2

9.2

Item
Earth work in excavation by mechanical
means (Hydraulic Excavator )/ manual
means in foundation trenches or drains
(not exceeding 1.5 m in width or 10 sum
on plan) including dressing of sides and
ramming of bottoms, lift upto 1.5 m,
including taking out the excavated soil
and depositing and refilling of jhiri with
watering & ramming and disposal of
surplus excavated soil as directed with in
a lead of 50 meter All kinds of soils
Providing and laying in position cement
concrete including curing, compaction
etc. complete in specified grade
excluding the cost of centering and
shuttering - All work up to plinth level
1:4:8 (1 cement : 4 coarse sand : 8
graded stone aggregate 40 mm nominal
size).
Random Rubble stone masonry for with
hard stone in foundation and plinth in
Cement Sand mortar above 30 CM thick
wall in Cement Mortar 1:3 ( 1-Cement : 3Sand).
Brick work with F.P.S. bricks of class
designation 75 in superstructure above
plinth level upto floor V level in all shapes
and sizes in Cement mortar 1 : 6 (1
cement : 6 coarse sand)
Structural steel work riveted, bolted or
welded in built up sections, trusses and
framed work, including cutting, hoisting
(height upto 10 m) , fixing in position and
applying a priming coat of approved steel
primer all complete:

Systek-D/296791841.xls/Estimate

4 of 21

Qty.

Rate

Unit

5.83 Cum.

155.00 P.Cum.

8.76 Cum. 2858.75 P.Cum.

12.98 Cum. 3055.00 P.Cum.

1.45 Cum

175.00 Kg

4096.00 P.Cum.

79.00 P.Kg

S. BSR
No. No.
6

10.1.1

14.56

12.3.2

14.2.1

Item

Qty.

Providing corrugated G.S. sheet roofing


including vertical / curved surface fixed with
polymer coated J or L hooks, bolts and nuts
8 mm diameter with bitumen and G.I. limpet
washers or with G.I. limpet washers filled
with white lead and including a coat of
approved steel primer and two coats of
approved paint on overlapping of sheets
complete (upto any pitch in horizontal/
vertical or curved surfaces) excluding the
cost of purlins, rafters and trusses and
including cutting to size and shape
whenever required 1.00 mm thick with zinc
coating not less than 275 gm/m2

Dismantling old plaster or skirting, raking


out joints and cleaning the surface for
plaster including disposal of rubbish to
the dumping ground within 50 meter
lead.
Plaster on new surface on walls in
cement sand mortar 1:6 including
racking of joint etc. complete fine finish
20mm thick.
Demolishing cement concrete manually/

Rate

Unit

90.00 Sqm.

822.00 P.Sqm.

288.00 Sqm.

12.00 P.Sqm.

507.80 Sqm.

128.00 P.Sqm.

17.22 Cum

552.00 P.Cum

104.21 Sqm.

886.00 P.Sqm.

775.00 Sqm.

9.00 P.Sqm.

by mechanical means including disposal


of material within 50 metres lead as per
direction of Engineer-in-charge 1: 3: 6 or
10

11

11.18.
2

12.39.
2b

richer mix.
Kota stone slab flooring 25 mm thick
over 20 mm (average) thick base laid
over and jointed with grey cement slurry
mixed with pigment to match the shade
of the slab including rubbing and
polishing complete with base of cement
mortar 1 : 4 (1 cement : 4 coarse sand)
For area of each slab from 2001 to 5000
Sq.Cm
Distempering with oil bound washable
distemper of approved brand and
manufacture to give an even shade
including all scaffolding Old work (one
or
more
coats)
including
scrapping surface and necessary
repairs Same colour

Systek-D/296791841.xls/Estimate

5 of 21

S. BSR
No. No.
12

12.43.
2

Item
Finishing

wall

with

Qty.
water

Rate

Unit

proofing

cement paint of approved brand and


manufacture and or required shade to
give

an

even

shade

including

all

scaffolding Old work (One or more


13

11.13.
1

coats).
Precast terrazo tiles of approved make,

1300.00 Sqm.

18.00 P.Sqm.

white cement.

80.30 Sqm.

470.00 P.Sqm.

Random rubble dry stone Kharanja


under floor.
Providing and fixing 1st quality MAT

16.06 Cum

807.00 P.Cum

20.30 Sqm.

680.00 P.Sqm.

43.80 Sqm.

128.00 P.Sqm.

14.60 Sqm.

318.75 P.Sqm.

200.00 Sqm.

55.00 P.Sqm.

20mm thick with marble chips of size


upto 6mm laid in floors, and landing,
jointed with neat cement slurry mixed
with pigment to match the shade of the
tiles, including rubbing and polishing
complete on 20mm thick bed of cement
sand mortar 1 : 4 Light shade using

14

11.26

15

7.15

finished ceremic tile size 300x300mm


confirming to IS : 13755 and IS : 15622
colour such as white, grey, ivory, fume
red brown, light green, light blue and
other light shades in floors, steps, pillars
etc. laid on a bed of neat cement slurry
finished with flush pointing in the white
cement mixed with pigment to match the
shade of the tile complete (including the
cost of cement mortar bed 1:4).
16

12.3.2

17

3.8

Plaster on new surface on walls in


cement sand mortar 1:6 including
racking of joint etc. complete fine finish
20mm thick.
Providing & fixing precast cement
concrete coping 1 : 2 : 4 mix 50mm

18

12.48.
1

thick complete as per specification :


Painting with synthetic enamel paint of
approved brand and manufacture to
give an even shade Two or more coats
on new work

Total :Add 2.5% for Contingency & QC Charges :G Total :-

Systek-D/296791841.xls/Estimate

6 of 21

S. BSR
No. No.

Item

Qty.

Rate

Unit

Assistant Engineer
P.W.D. Sub Dn. Dn. - Achrol
Jaipur

Systek-D/296791841.xls/Estimate

7 of 21

Amount

904.00

25043.00

39654.00

5939.00

13825.00

Systek-D/296791841.xls/Estimate

8 of 21

Amount

73980.00

3456.00

64998.00

9505.00

92330.00

6975.00

Systek-D/296791841.xls/Estimate

9 of 21

Amount

23400.00

37741.00
12960.00

13804.00

5606.00

4654.00

11000.00
445774.00
11144.00
456918.00

Systek-D/296791841.xls/Estimate

10 of 21

Amount

sistant Engineer
Sub Dn. Dn. - Achrol

Systek-D/296791841.xls/Estimate

11 of 21

ESTIMATE
Name of Work :- Maintenance of Chandwaji Police Thana

DETAILS
S. BSR
No. No.
1

1.8

3.1.6

6.1.3

5.2.2

Item

Qty.

Earth
work
in
excavation
by
mechanical
means
(Hydraulic
Excavator )/ manual means in
foundation trenches or drains (not
exceeding 1.5 m in width or 10 sum on
plan) including dressing of sides and
ramming of bottoms, lift upto 1.5 m,
including taking out the excavated soil
and depositing and refilling of jhiri with
watering & ramming and disposal of
surplus excavated soil as directed with
in a lead of 50 meter All kinds of soils
=
Pillar

6 x

0.90

x 0.90 x

1.20

5.83

Providing and laying in position cement


concrete including curing, compaction
etc. complete in specified grade
excluding the cost of centering and
shuttering - All work up to plinth level
1:4:8 (1 cement : 4 coarse sand : 8
graded stone aggregate 40 mm
nominal size).
=
Pillar
=

6 x
1 x

0.90 x 0.90 x
14.60 x 5.50 x

0.15
0.10

=
=
Total =

0.73
8.03
8.76

Random Rubble stone masonry for


with hard stone in foundation and plinth
in Cement Sand mortar above 30 CM
thick wall in Cement Mortar 1:3 ( 1Cement : 3-Sand).
=
Pillar
=
=
=
Boundary wall

6
6
6
1

x
x
x
x

0.90
0.75
0.60
14.60

x
x
x
x

x
x
x
x

0.30
0.30
0.30
0.45

=
=
=
=
Total :- =

1.46
1.01
0.65
9.86
12.98

6 x

0.23

x 0.35 x

3.00

1.45

0.90
0.75
0.60
1.50

Brick work with F.P.S. bricks of class


designation 75 in superstructure above
plinth level upto floor V level in all
shapes and sizes in Cement mortar 1 :
6 (1 cement : 6 coarse sand)
=

Systek-D/296791841.xls/DETAILS

12 of 21

S. BSR
No. No.
5

9.2

Item

Qty.

Structural steel work riveted, bolted or


welded in built up sections, trusses and
framed work, including cutting, hoisting
(height upto 10 m) , fixing in position
and

applying

priming

coat

of

approved steel primer all complete:


=
6

10.1.1

14.56

12.3.2

175.00

90.00

Providing corrugated G.S. sheet


roofing including vertical / curved
surface fixed with polymer coated J or
L hooks, bolts and nuts 8 mm diameter
with bitumen and G.I. limpet washers
or with G.I. limpet washers filled with
white lead and including a coat of
approved steel primer and two coats of
approved paint on overlapping of
sheets complete (upto any pitch in
horizontal/ vertical or curved surfaces)
excluding the cost of purlins, rafters
and trusses and including cutting to
size and shape whenever required
1.00 mm thick with zinc coating not
less than 275 gm/m2
=

1 x

15.00 x 6.00

Dismantling old plaster or skirting,


raking out joints and cleaning the
surface for plaster including disposal of
rubbish to the dumping ground within
50 meter lead.
=
Main Office
=
Barrack
=

4 x
6 x
4 x

6.50
7.00
7.00

x 3.00
x 3.00
x 3.00

=
=
=
Total :- =

78.00
126.00
84.00
288.00

Plaster on new surface on walls in


cement sand mortar 1:6 including
racking of joint etc. complete fine finish
20mm thick.
=
Main Office
=
Barrack
=
=
Computer Room
=
=
=
=

4
6
4
4
2
1
1
1

6.50
7.00
7.00
3.00
15.00
9.70
6.50
6.50

x
x
x
x
x
x
x
x

=
=
=
=
=
=
=
=
Total :- =

78.00
126.00
84.00
24.00
105.00
38.80
26.00
26.00
507.80

Systek-D/296791841.xls/DETAILS

x
x
x
x
x
x
x
x

13 of 21

3.00
3.00
3.00
2.00
3.50
4.00
4.00
4.00

S. BSR
No. No.
9

10

14.2.1

11.18.2

Item

Qty.

Demolishing
cement
concrete
manually/ by mechanical means
including disposal of material within 50
metres lead as per direction of
Engineer-in-charge 1: 3: 6 or richer
mix.
=
Main Office
=
=
Barrack

1 x
1 x
1 x

6.50
5.50
7.00

x 3.65 x
x 2.30 x
x 3.00 x

1
1
1
1
1
1
1
1

3.70
4.25
6.50
5.50
3.00
7.00
7.00
2.00

x
x
x
x
x
x
x
x

0.30
0.30
0.30

=
=
=
Total :- =

7.12
3.80
6.30
17.22

=
=
=
=
=
=
=
=
Total :- =

11.10
8.93
23.73
12.65
7.80
21.00
15.40
3.60
104.21

= LS

775.00

= LS

1300.00

Kota stone slab flooring 25 mm thick


over 20 mm (average) thick base laid
over and jointed with grey cement
slurry mixed with pigment to match the
shade of the slab including rubbing and
polishing complete

with base of

cement mortar 1 : 4 (1 cement : 4


coarse sand) For area of each slab
from 2001 to 5000 Sq.Cm
Computer Room
Main Office Room

=
=
=
=
=
=
=
=
=

Main Office Room


Store Room
Barrack

11

12.39.2
b

x
x
x
x
x
x
x
x

3.00
2.10
3.65
2.30
2.60
3.00
2.20
1.80

Distempering with oil bound washable


distemper of approved brand and
manufacture to give an even shade
including all scaffolding Old
(one

or

scrapping

more

coats)

surface

work

including

and necessary

repairs Same colour

12

12.43.2

Finishing wall with water proofing


cement paint of approved brand and
manufacture and or required shade to
give an even shade including all
scaffolding Old work (One or more
coats).

Systek-D/296791841.xls/DETAILS

14 of 21

S. BSR
No. No.
13

11.13.1

Item

Qty.

Precast terrazo tiles of approved make,


20mm thick with marble chips of size
upto 6mm laid in floors, and landing,
jointed with neat cement slurry mixed
with pigment to match the shade of the
tiles, including rubbing and polishing
complete on 20mm thick bed of
cement sand mortar 1 : 4 Light shade
using white cement.

14

15

16

17

18

11.26

7.15

12.3.2

3.8

12.48.1

=
=

1 x

14.60 x 5.50

=
=

1 x

14.60 x 5.50 x

=
=
=

1 x
1 x
1 x

1.80
5.50
3.40

=
Total :- =

80.30
80.30

=
Total :- =

16.06
16.06

x 1.00
x 2.25
x 1.80

=
=
=
Total :- =

1.80
12.38
6.12
20.30

1 x

14.60 x 3.00

=
Total :- =

43.80
43.80

1 x

14.60 x 1.00

=
Total :- =

14.60
14.60

Random rubble dry stone Kharanja


under floor.
0.20

Providing and fixing 1st quality MAT


finished ceremic tile size 300x300mm
confirming to IS : 13755 and IS :
15622 colour such as white, grey, ivory,
fume red brown, light green, light blue
and other light shades in floors, steps,
pillars etc. laid on a bed of neat cement
slurry finished with flush pointing in the
white cement mixed with pigment to
match the shade of the tile complete
(including the cost of cement mortar
bed 1:4).

Plaster on new surface on walls in


cement sand mortar 1:6 including
racking of joint etc. complete fine finish
20mm thick.

Providing & fixing precast cement


concrete coping 1 : 2 : 4 mix
50mm
thick
complete
as per
specification :

Painting with synthetic enamel paint of


approved brand and manufacture to
give an even shade Two or more coats
on new work

Systek-D/296791841.xls/DETAILS

15 of 21

S. BSR
No. No.

Item

Qty.
= LS

Junior Engineer
P.W.D. Sub Dn. Dn. - Achrol
Jaipur

Systek-D/296791841.xls/DETAILS

200.00

Assistant Engineer
P.W.D. Sub Dn. Dn. - Achrol
Jaipur

16 of 21

Qty.

Cum.

Cum.
Cum.
Cum.

Cum.
Cum.
Cum.
Cum.
Cum.

Cum

Systek-D/296791841.xls/DETAILS

17 of 21

Qty.

Kg

Sqm.

Sqm.
Sqm.
Sqm.
Sqm.

Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.

Systek-D/296791841.xls/DETAILS

18 of 21

Qty.

Cum
Cum
Cum
Cum

Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.
Sqm.

Sqm.

Sqm.

Systek-D/296791841.xls/DETAILS

19 of 21

Qty.

Sqm.
Sqm.

Cum
Cum

Sqm.
Sqm.
Sqm.
Sqm.

Sqm.
Sqm.

Sqm.
Sqm.

Systek-D/296791841.xls/DETAILS

20 of 21

Qty.
Sqm.

Systek-D/296791841.xls/DETAILS

21 of 21

Você também pode gostar