NIRM ITH I KEN
LA D
L RAICHUR
R
ZI
A
(REGISTERED SOCIETY SPONSORED BY GOVT, HUDCO & GOVTERNMENT OF KARNATAKA)
DETAILED ESTIMATE
NAME OF WORK : CONSTRUCTION OF RCC DRAIN FROM MAIN
ROAD NEAR GHPS TO EKLASPUR ROAD AT ASKIHAL VILLAGE IN
RAICHUR CITY
Head of A/C : Under KKRDB(MICRO) for the year 2024-25
WORK CODE : RCH2417223353
ESTIMATED COST: Rs. 200.00 LAKHS
PREPARED BY
ZILLA NIRMITHI KENDRA
BOLLAMAN DODDI ROAD,
RAICHUR TQ & DT. RAICHUR
REPORT
NAME OF WORK : CONSTRUCTION OF RCC DRAIN FROM MAIN ROAD NEAR
GHPS TO EKLASPUR ROAD AT ASKIHAL VILLAGE IN RAICHUR CITY
ESTIMATE AMOUNT : Rs. 200.00 LAKHS
* * *
The rates adopted as per Rate Analysis PWD CSR VOL I for the
year 2023-24 & PWD SR for Roads & Bridges VOL III for the year 2023-24. The
following provisions are made in the estimate.
1 Earth work excavation for Foundation by mechanical means for all works
2 and depth upto
Providing and 3laying
m, as per drawing and
in position technical
plain cementspecifications,
concrete for levelling
3 course for and
Providing all works
layingininfoundation. The granite/trap/basalt
position Reinforced crushed
cement concrete for graded
all Sub
4 Addendum – Percentage
structures ofIbuilding, Irrigation works, Sub structure
Additionalities works of
for Formwork, bridges, &
Centering
5 Scaffolding Cement
Supplying, fitting Concrete
and placingDrain
TMT Walls
FE 550 35% (Vol ISteel
/ 550D Sl No 04, Page
Reinforcement
6 including cost
De-silting of all materials,
of Feeder machinery,
Channel/Canal in drylabour, cleaning,
condition straightening,
by excavating the
7 deposited bed material
Construction and disposing
of Embankment off the samethe
by excavating by stacking/formation
available approved
8 Gravel/Murrum
Providing deposited
and fixing at adisplaying
board place or borrow pits during
information, suchor as
prior
'Name of
work, Tender cost, Name of Contractor, Work completion and liability
Estimate is submitted for early administrative approval and technical sanction.
Junior Engineer Project Manager
Nirmithi Kendra Raichur Nirmithi Kendra Raichur
Special officer
Nirmithi Kendra Raichur
NAME OF WORK : CONSTRUCTION OF RCC DRAIN FROM MAIN ROAD NEAR
GHPS TO EKLASPUR ROAD AT ASKIHAL VILLAGE IN RAICHUR CITY
General Abstract Sheet
Sl.
Description of work Estimate Cost
No.
1 2 3
1 RCC DRAIN 1,75,62,320.00
SUB TOTAL Rs: - 1,75,62,320.00
2 Deduct Contractor's Profit 10% -17,56,232.00
3 Add NK Charges 5% 8,78,116.00
4 Third Party Inspection 1% 1,75,623.00
5 KARNIC Charges 0.50% 87,812.00
SUB TOTAL Rs: - 1,69,47,639.00
5 Add GST @ 18% 30,50,575.00
6 Add Lumpsum for unforeseen items & rounding off 1,786.00
TOTAL AMOUNT Rs. 2,00,00,000.00
IN WORDS : RUPEES TWO CRORES ONLY
Junior Engineer Project Manager
Nirmithi Kendra Raichur Nirmithi Kendra Raichur
RCC DRAIN
NAME OF WORK : CONSTRUCTION OF RCC DRAIN FROM MAIN ROAD NEAR GHPS TO
EKLASPUR ROAD AT ASKIHAL VILLAGE IN RAICHUR CITY
RCC DRAIN
DETAILED ESTIMATE MEASUREMENT
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT
1 Earth work excavation for Foundation by mechanical means for all works and 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 and 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 and other appurtenaces required to complete the work (PWD VOL I 2023-24. I. No. 1.14.1 P.No. 08 )
Basic Rate Rs. 102.00
Area Weightage 5% Rs. 5.10
Final Rate Rs. 107.10
Excavation
From Sides of Railway Track to Eklaspur
1 489.000 3.500 1.20 2053.80
Main Road
3
2053.80 /m 107.10 2,19,962.00
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 (PWD CSR VOL I for the year 2023-24. I.
No. 2.1.3 P.No. 15)
Basic Rate Rs. 5989.00
5989.000
Area Weightage 5% Rs. 299.45
Final Rate Rs. 6288.45
PCC Bed 1:3:6
From Sides of Railway Track to Eklaspur
1 489.00 3.500 0.15 256.73
Main Road
256.73 /m3 6,288.45 16,14,434.00
3 Providing and laying in position Reinforced cement concrete for all Sub structures of building, Irrigation works, Sub structure works of
bridges, Drain works & other parallel works from 0.50m to 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, providing
weep holes wherever necesary, including all lead & lifts, cost of all materials of 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 & formwork to be paid separately) M20 Design Mix Using 20 mm nominal size graded crushed coarse aggregates
(PWD CSR of VOL I for the year 2023-24 , It No .2.4.2 & P.No 16)
Basic Rate Rs. 6323.00
6323.000
Area Weightage 5% Rs. 316.15
Final Rate Rs. 6639.15
M20 Concrete for Bottom Slab & Side Walls
From Sides of Railway Track to Eklaspur Main Road
Drain
Bottom Slab 1 489.00 3.000 0.23 337.41
Side Walls 2 489.00 0.230 2.77 623.08
Slab for Selected Reaches 4 5.00 3.000 0.23 13.80
3
974.29 /m 6,639.15 64,68,457.00
4 Addendum I – Percentage Additionalities for Formwork, Centering & Scaffolding Cement Concrete Drain Walls 35% (Vol I Sl No 04, Page
No. 111)
Basic Rate Rs. 2323.70
Final Rate Rs. 2323.70
Shuttering for Side Walls
From Sides of Railway Track to Eklaspur Main Road
Drain
Side Walls 2 489.00 0.230 2.77 623.08
Page 5
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT
Slab for Selected Reaches 4 5.00 3.000 0.23 13.80
3
636.88 /m 2,323.70 14,79,920.00
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. (PWD CSR of VOL I for the year 2023-24 , It No .2.11.h & P.No 18)
Basic Rate Rs. 79011.00
79011.00
Area Weightage 5% Rs. 3950.55
Final Rate Rs. 82961.55
TMT Fe 550 Steel
From Sides of Railway Track to Eklaspur Main Road
Drain No of Bars Length Wt Kg/m
12 mm Dia Main Bars 150 c/c 2 3261.00 8.540 0.889 49509.23
Distribution Bars (10mm dia 150 c/c) 2 58.00 489.000 0.617 35014.81
84.52 /Tonne 82,961.55 70,12,245.00
6 De-silting of Feeder Channel/Canal in dry condition by excavating the deposited bed material and disposing off the same by
stacking/formation of Embankment or as directed including cost of all machinery, labour & all necessary works as directed and complete as
per specification.. ( WRD of VOL IV for the year 2023-24 ,Sl.No.3.13, P.No 140)
Basic Rate Rs. 94.00
Area Weightage 5% Rs. 4.70
Final Rate Rs. 98.70
in slussy condition
From Sides of Railway Track to Eklaspur
1 489.00 3.00 1.20 1760.40
Main Road
1760.40 /m3 98.70 1,73,751.00
7 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 CSR of VOL I for the year 2023-24 , It No .1.8 & P.No 07)
Basic Rate Rs. 474.00
Area Weightage 5% Rs. 23.70
Final Rate Rs. 497.70
Murrum
From Sides of Railway Track to Eklaspur
2 489.00 0.60 2.00 1173.60
Main Road
1173.60 /m3 497.70 5,84,101.00
8 Providing and fixing board displaying information, such as 'Name of work, Tender cost, Name of Contractor, Work completion and liability
period etc', having rectangular shape of 1.20m x 0.90m size made out 18 gauge (1.25mm) thick mild steel sheet painted with one coat of Zinc
chromate stoving primer and two coats of enamel paint on front side and grey stove enamel on back side and border /messages / symbols etc.
with approved colour shade paint complete, on M.S.angle of size 35 x 35 x 3 mm frame with properly cross braced M.S. angles of size
35mmx35mmx3mm duly painted including Two M.S. angle iron posts of size 65 mm x 65 mm x 6 mm, 3.65 m long painted with alternate
black and white bands of 25 cm width including all fixtures etc.and fixing the boards in 1:4:8 concrete block of size 60 cm x 60 cm x 75 cm
including, excavation, refilling, transportation, and labour etc complete. Spec. No. As directed by Engineer in Charge & MoRTH
specification 804. (PWD SR for Roads & Bridges of VOL III for the year 2023-24, Sl.No.8.54, P.No 78)
Basic Rate Rs. 9000.00
9000.000
Area Weightage 5% Rs. 450.00
Final Rate Rs. 9450.00
Name Board 1 1.00
1.00 /Each 9,450.00 9,450.00
TOTAL AMOUNT Rs. : - 1,75,62,320.00
Junior Engineer Project Manager
Nirmithi Kendra Raichur Nirmithi Kendra Raichur
Page 6
