Town Panchayta lokapur ward no 11 carrying out repair and improvements senior primary school for girls at ward no 11 including flooring roofing windows doors

¯ÉÆÃPÁ¥ÀÆgÀ ¥ÀlÖtzÀ ªÁqÀð £ÀA§gÀ 11gÀ ¸ÀPÁðj ºÉtÄÚ ªÀÄPÀ̼À »jAiÀÄ ¥ÁæxÀ«ÄPÀ ±Á¯ÉUÉ ¥ÀÆèjAUï , ªÉįÁѪÀuÉ QlQ ¨ÁV®UÀ¼ÀÄ ºÁUÀÆ ¥Áå£ï «zÀÄåvï ¸ÀA¥ÀPÀð, zÀÄgÀ¹Û ¥Àr¸ÀĪÀÅzÀÄ ºÁUÀÆ PÀÄrAiÀÄĪÀ ¤Ãj£À ¸ËPÀAiÀÄð

TOWN PANCHAYAT,LOKAPUR

[Paragraph 130 (a) of the Karnataka Public Works Department Code]

Sanctioned Estimate No. :

Fund Head : 2025-26 £É ¸Á°£À J¸ï. J¥ï. ¹ C£ÀÄzÁ£À

Estimate framed in the office of the ENGINEERING SECTION,TOWN PANCHAYAT LOKAPUR

Estimate for the work

¯ÉÆÃPÁ¥ÀÆgÀ ¥ÀlÖtzÀ ªÁqÀð £ÀA§gÀ 11gÀ ¸ÀPÁðj ºÉtÄÚ ªÀÄPÀ̼À »jAiÀÄ ¥ÁæxÀ«ÄPÀ ±Á¯ÉUÉ ¥ÀÆèjAUï , ªÉįÁѪÀuÉ QlQ ¨ÁV®UÀ¼ÀÄ ºÁUÀÆ ¥Áå£ï «zÀÄåvï ¸ÀA¥ÀPÀð, zÀÄgÀ¹Û ¥Àr¸ÀĪÀÅzÀÄ ºÁUÀÆ PÀÄrAiÀÄĪÀ ¤Ãj£À ¸ËPÀAiÀÄð

Estimated Cost 4.28 Lakhs

Administratively approved under No. Date : PÀæ.¸ÀA:f£ÀPÉÆèÁ:3:J¸ï.J¥ï.¹ :¥À¥ÀA¯ÉÆÃ:¹gï:438:2026-27/340 Dated :02/07/2026

Technically sanctioned under No. Date :

Estimate prepared by : Sri Prashant.A.Patil JE

Checked by : Sri

Junior Engineer Chief Officer

Town Panchayat Town Panchayat

Lokapur Lokapur

¯ÉÆÃPÁ¥ÀÆgÀ ¥ÀlÖt ¥ÀAZÁAiÀÄvÀ

¸ÁªÀiÁ£Àå ªÀgÀ¢

¯ÉÆÃPÁ¥ÀÆgÀ ¥ÀlÖtzÀ ªÁqÀð £ÀA§gÀ 11gÀ ¸ÀPÁðj ºÉtÄÚ ªÀÄPÀ̼À »jAiÀÄ ¥ÁæxÀ«ÄPÀ ±Á¯ÉUÉ ¥ÀÆèjAUï , ªÉįÁѪÀuÉ QlQ ¨ÁV®UÀ¼ÀÄ ºÁUÀÆ ¥Áå£ï «zÀÄåvï ¸ÀA¥ÀPÀð, zÀÄgÀ¹Û ¥Àr¸ÀĪÀÅzÀÄ ºÁUÀÆ PÀÄrAiÀÄĪÀ ¤Ãj£À ¸ËPÀAiÀÄð

¯ÉÆÃPÁ¥ÀÆgÀ ¥ÀlÖt ¥ÀAZÁAiÀÄvÀ ªÁå¦ÛAiÀÄ°èæ UÁæªÀÄ ¥ÀAZÁAiÀÄvÀ¢AzÀ ¥ÀlÖt ¥ÀAZÁAiÀÄvÀ zÀeÉðUÉ G£ÀßwPÀgÀtUÉÆÃArzÀÄÝ CzÀgÀAvÉ ¸ÁªÀðd¤PÀjUÉ ¤gÀAvÀgÀªÁV ªÀÄÆ®¨sÀÆvÀ ¸Ë®¨sÀåUÀ¼À£ÀÄß PÀ°à¸ÀĪÀzÀÄ ¯ÉÆÃPÁ¥ÀÆgÀ ¥ÀlÖt ¥ÀAZÁAiÀÄvÀ DzÀå PÀvÀåðªÀåªÁVgÀÄvÀÛzÉ ¸À£ï 2025-26 £É ¸Á°£À J¸ï. J¥ï. ¹ C£ÀÄzÁ£À ©qÀÄUÉÆÃArzÀÄÝ CzÀgÀAvÉ ªÀiÁ£Àå DqÀ½vÁ¢üPÁjUÀ¼ÀÄ, ¯ÉÆÃPÁ¥ÀÆgÀ ¥ÀlÖt ¥ÀAZÁAiÀÄvÀ gÀªÀgÀÄ QæAiÀiÁ AiÉÆd£É gÀƦ¹ C£ÀĪÉÆzÀ£ÉUÁV f¯Áè¢üPÁjUÀ¼ÀÄ,f¯Áè¢üPÁjUÀ¼À PÁAiÀiÁð®AiÀÄ ,¨ÁUÀ®PÉÆl gÀªgÀÄ QæAiÀiÁ AiÉÆd£ÉUÉ ªÀÄAdÆgÁwAiÀÄ£ÀÄß ¤rzÀÄÝ EgÀÄvÀÛzÉ PÀæ.¸ÀA:f£ÀPÉÆèÁ:3:J¸ï.J¥ï.¹ :¥À¥ÀA¯ÉÆÃ:¹gï:438:2026-27/340 Dated :02/07/2026 ,CzÀgÀAvÉ __F ªÉÄð£À__PÁªÀÄUÁjAiÀÄ£ÀÄß PÉåUÉƼÀÄîªÀzÀÄ ¸ÁªÀðf¤PÀgÀ »vÀ zÀȶ׬ÄAz Cw CªÀ±ÀåPÀªÁVzÀÄÝ , PÁgÀt CAzÁdÄ ¥ÀwæPAiÀÄ£ÀÄß vÀAiÀiÁj¹zÀÄÝ ¸À£ï 2023-24 ¸Á°£À ¯ÉÆPÉÆ¥ÀAiÉÆV E¯ÁSÉ(«zÀÄåvï/¹«í¯ï)/ PÁªÀÄUÁjUÀ¼À KPÀgÀÆ¥À C£ÀĸÀÆa zÀgÀ¥ÀnÖ : 2023-24 ¸ÀÀA¥ÀÅl – 5/ºÉ¸ÁÌA zÀgÀUÀ¼À£ÀÄß C¼ÀªÀr¹PÉÆÃAqÀÄ CAzÁdÄ ¥ÀwæPÉAiÀÄ£ÀÄß vÀAiÀiÁj¹zÀÄÝ vÁAwæPÀ C£ÀĪÉÆÃzÀ£ÉUÁV ªÀÄvÀÄÛ ¤AiÀĪÀiÁ£ÀĸÁgÀ F-¥ÀæPÀÆågÀªÉÄAl mÉAqÀgÀ PÀgÉAiÀÄ®Ä ªÀÄAr¹zÉ.

Estimate Cost : 4.28 Lakhs

¸ÀzÀj CAzÁdÄ ¥ÀwæPÉAiÀÄ£ÀÄß ¸À£ï 2023-24 ¸Á°£À ¯ÉÆPÉÆ¥ÀAiÉÆV E¯ÁSÉ(«zÀÄåvï/¹«í¯ï)/zÀgÀ¥ÀnÖAiÀÄ zÀgÀUÀ¼À£ÀÄß ¥ÀjUÀt¹ vÀAiÀiÁj¸À¯ÁVzÉ.

QjAiÀÄ C©üAiÀÄAvÀgÀgÀÄ ªÀÄÄSÁå¢üPÁjUÀ¼ÀÄ

¥ÀlÖt ¥ÀAZÁAiÀÄvÀ, ¯ÉÆÃPÁ¥ÀÆgÀ ¥ÀlÖt ¥ÀAZÁAiÀÄvÀ,¯ÉÆÃPÁ¥ÀÆgÀ

TOWN PANCHAYAT,LOKAPUR

¯ÉÆÃPÁ¥ÀÆgÀ ¥ÀlÖtzÀ ªÁqÀð £ÀA§gÀ 11gÀ ¸ÀPÁðj ºÉtÄÚ ªÀÄPÀ̼À »jAiÀÄ ¥ÁæxÀ«ÄPÀ ±Á¯ÉUÉ ¥ÀÆèjAUï , ªÉįÁѪÀuÉ QlQ ¨ÁV®UÀ¼ÀÄ ºÁUÀÆ ¥Áå£ï «zÀÄåvï ¸ÀA¥ÀPÀð, zÀÄgÀ¹Û ¥Àr¸ÀĪÀÅzÀÄ ºÁUÀÆ PÀÄrAiÀÄĪÀ ¤Ãj£À ¸ËPÀAiÀÄð

(PARA 133(i) OF K.P.W.D.)

i) Certified that Prashant A Patil Junior Engineer Town Panchayat Lokapur have personally visited the work spot, and prepared the estimate using sanctioned schedule of rates and providing most economical and safe way of executing the work.

ii) Certified that the provisions made in this estimate are not provided in any of the sanctioned estimate.

Town Panchayat Lokapur Town Panchayat Lokapur

TOWN PANCHAYAT,LOKAPUR

CHECK LIST ACCOMPANYING THE ESTIMATE

1) Face Sheet duly filled up with all relevant particulars and signed by all the concerned officers/officials is enclosed. : Yes

2) Whether administrative approval is accorded or not. If accorded the letter No. & date to be furnished. : Yes

3) General Report with all details highlighting the importance of work is enclosed or not. : Yes

4) Whether estimate is prepared as per current S.R. or not. : Yes

5) Abstract Sheet with details of specifications as per C.S.R. with all leads and lifts for all the items, is enclosed or not. : --

6) Detailed Measurement Sheet with specification as per C.S.R. with all leads and lifts, is enclosed or not. : Yes

7) Whether the approved quarry maps for different materials of construction are enclosed or not. : --

8) Rate Analysis with detailed specifications as per C.S.R. with necessary leads and lifts by adding difference in issue rate of materials duly signed for each item is enclosed or not. : --

9) If market rate is considered in the rate analysis the procedure followed as per rules is to be furnished in the form of certificate for such items with details. : --

10) Co-efficient considered in the estimate are one and the same with reference to schedule of rates approved. : No

11) Lead Statement based on approved quarry map is enclosed or not. : --

12) Measurements considered in the estimate are as per type plans approved by the competent authority is enclosed or not. : Yes

13) Whether trial pit results approved by competent authority are enclosed or not. : --

14) Approved plan, elevation and foundation details are enclosed or not : --

15) Whether provision is made in the estimate for draining away water from the building/road/bridges etc. : --

16) Whether provision is made for electricity, water supply, drainage and other items. : --

17) Whether required certificates as per conduct rule is enclosed or not. : Yes

18) Whether the work is included in programme of works or not. :

19) Whether the estimate has been neatly typed and submitted in duplicate or not. : Yes

TPC Lokapur TPC Lokapur

TOWN PANCHAYAT LOKAPUR

2025-26 £É ¸Á°£À J¸ï. J¥ï. ¹ C£ÀÄzÁ£À

NAME OF WORK : ¯ÉÆÃPÁ¥ÀÆgÀ ¥ÀlÖtzÀ ªÁqÀð £ÀA§gÀ 11gÀ ¸ÀPÁðj ºÉtÄÚ ªÀÄPÀ̼À »jAiÀÄ ¥ÁæxÀ«ÄPÀ ±Á¯ÉUÉ ¥ÀÆèjAUï , ªÉįÁѪÀuÉ QlQ ¨ÁV®UÀ¼ÀÄ ºÁUÀÆ ¥Áå£ï «zÀÄåvï ¸ÀA¥ÀPÀð, zÀÄgÀ¹Û ¥Àr¸ÀĪÀÅzÀÄ ºÁUÀÆ PÀÄrAiÀÄĪÀ ¤Ãj£À ¸ËPÀAiÀÄð

ESTIMATE COST : 4.28 LAKHS

SL No Description S.R Rate Analysisi 2023-24 No L B D Qty Unit Rate Amount

1 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 and usage charges of machinery & other incidental charges complete as per the direction of engineer incharge of work.(PWD SR 2023-24 / VOLUME 2 / I NO 6.1 / P. NO 13)

Basic Rate 8220.00

Area weightage @ 3% 246.60

Final Rate 8466.60 4706798

for Under ground room ventilation 7 0.75 0.10 0.450 0.24

2 Providing 15 mm cement plaster on the rough side of single or half brick wall of mix 1:4 (1 cement: 4 fine sand) 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 CSR 2023-24 Volume -2 Pg.No 41 I.No 8.2.1 )

Basic Rate 295.00

Area weightage @ 3% 8.85

Final Rate 303.85 4706798

3 PProviding & fixing of 2-track x 2-panel sliding windows made out of multi chambered UPVC(Matching to RAL-9016) sections and with minimum TiO2(Titanium Dioxide) at 6 PHR with TPE (Thermo Plastic Elastomer) and lead free, gaskets -grey color having isolated drainage and reinforced with Galvanized Iron profile through-out the window frame. The outer frame having an overall size of 44mm width x 40mmheight with reinforcement of 1mm thickness and Sash with overall size of 27mm X 53mm with UPVC honeycomb structure inside in lieu of GI reinforcement. Coextruded Glazing bead for fixing of glass shall be of size 9.5mm x 21.5mm. Windows shall be provided with 5mm plain float glass, standard hardware& single point locking system with Crescent Locks. Wall thickness of frame & sash shall be of 2 mm.Maximum possible size – 1219mm x 1219mm. (The cost is inclusive of all fixtures and separate charges for minor T&P's shall not be made) (PWD CSR 2023-24 Volume -2 Pg.No 108 I.No 12.84 )

Basic Rate 5023.00

Area weightage @ 3% 150.69

Final Rate 5173.69 4706798

4 Providing & fixing fly proof wire gauze to windows, clerestory windows & doors with M.S. Flat 15x3 mm and nuts & bolts complete. Galvanised M.S. Wire gauze with 0.63 mm dia wire and 1.4 mm aperture on both sides including cost of materials, labour, usage charges of machinery complete as per specifications and as per directions of the Engineer-in-Charge. (PWD CSR 2023-24 Volume -2 Pg.No 85 I.No11.29.1 )

Basic Rate 687.00

Area weightage @ 3% 20.61

Final Rate 707.61 4706798

Total Rs. 362653.64

Add GST 18% 65277.66

Total Rs. 427931.30

Miscelellaneous & Rounding Off 68.70 229.76

Total Amount Rs. 428000.00

1 The work spot has been inspected by me and founf necessary

2 The provisions made in estimate are necessary and economical

3 The estimate is based on PWD SR of 2023-24

Junior Engineer Chief officer

TP Lokapur TP Lokapur

1 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 and usage charges of machinery & other incidental charges complete as per the direction of engineer incharge of work.(PWD SR 2023-24 / VOLUME 2 / I NO 6.1 / P. NO 13) Cum 0.24 8466.60 2000.23

2 Providing 15 mm cement plaster on the rough side of single or half brick wall of mix 1:4 (1 cement: 4 fine sand) 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 CSR 2023-24 Volume -2 Pg.No 41 I.No 8.2.1 ) Cum 2.36 303.85 717.85

3 PProviding & fixing of 2-track x 2-panel sliding windows made out of multi chambered UPVC(Matching to RAL-9016) sections and with minimum TiO2(Titanium Dioxide) at 6 PHR with TPE (Thermo Plastic Elastomer) and lead free, gaskets -grey color having isolated drainage and reinforced with Galvanized Iron profile through-out the window frame. The outer frame having an overall size of 44mm width x 40mmheight with reinforcement of 1mm thickness and Sash with overall size of 27mm X 53mm with UPVC honeycomb structure inside in lieu of GI reinforcement. Coextruded Glazing bead for fixing of glass shall be of size 9.5mm x 21.5mm. Windows shall be provided with 5mm plain float glass, standard hardware& single point locking system with Crescent Locks. Wall thickness of frame & sash shall be of 2 mm.Maximum possible size – 1219mm x 1219mm. (The cost is inclusive of all fixtures and separate charges for minor T&P's shall not be made) (PWD CSR 2023-24 Volume -2 Pg.No 108 I.No 12.84 ) sqm 61.20 5173.69 316629.83

4 Providing & fixing fly proof wire gauze to windows, clerestory windows & doors with M.S. Flat 15x3 mm and nuts & bolts complete. Galvanised M.S. Wire gauze with 0.63 mm dia wire and 1.4 mm aperture on both sides including cost of materials, labour, usage charges of machinery complete as per specifications and as per directions of the Engineer-in-Charge. (PWD CSR 2023-24 Volume -2 Pg.No 85 I.No11.29.1 ) sqm 61.20 707.61 43305.73