KARNATAKA RURAL INFRASTRUCTURE DEVELOPMENT LIMITED

(Formerly Karnataka Land Army Corporation Limited)

DIVISION: DAVANGERE-3 SUB DIVISION : MAYAKONDA

ESTIMATE

ಕಾಮಗಾರಿಯ ಹೆಸರು

ದಾವಣಗೆರೆ ತಾಲ್ಲೂಕು ರಾಮಗೊಂಡನಹಳ್ಳಿ ಗ್ರಾಮದ ಕೆ.ಎಂ. ಶಿವರಾಜಪ್ಪನ ಮನೆಯಿಂದ ನೀರಿನ

ಟ್ಯಾಂಕ್ ವರೆಗೆ ಸಿ.ಸಿ.ಚರಂಡಿ ನಿರ್ಮಾಣ .

ESTIMATED COST

Rs.5,00,000 -00
(Rupees Five Lakhs Only)
ESTIMATE 
ESTIM
 
 KARNATAKA RURAL INFRASTRUCTURE DEVELOPMENT LIMITED, MAYAKONDA , SUB -
DIVISION
GENERAL REPORT

Name of Work :

The Work of ದಾವಣಗೆರೆ ತಾಲ್ಲೂಕು ರಾಮಗೊಂಡನಹಳ್ಳಿ ಗ್ರಾಮದ ಕೆ.ಎಂ. ಶಿವರಾಜಪ್ಪನ ಮನೆಯಿಂದ ನೀರಿನ ಟ್ಯಾಂಕ್ ವರೆಗೆ ಸಿ.ಸಿ.ಚರಂಡಿ
ನಿರ್ಮಾಣ . has been entrusted to Karnataka Rural Infrastructure Development Limited
Vide Letter No.
Accordingly the plans and estimate prepared on the actual condition of work site & Rates Consider on the Basis
of the PWD CSR 2018-19 Shivamoga circle . The Following Provision are made in the estimate

1 Earthwork excavation by manual means in Hard soil

2 P/PCC M10 & RCC M20 for Drain
3 Fabrication of Steel
4 Earth Filling
5 P/ RCC Name Board

The Estimate cost works out to Rs.5,00,000.00

ASSISTANT ENGINEER ASSISTANT EXECUTIVE ENGINEER

K.R.I.D. Ltd., MAYAKONDA K.R.I.D. Ltd.,MAYAKONDA
 KARNATAKA RURAL INFRASTRUCTURE DEVELOPMENT LIMITED, MAYAKONDA , SUB -
DIVISION

Name of Work :

DETAILED ESTIMATE
Sl.
No. Items No L B D Qty Rate Amount Unit

RCC DRAIN
1 KSRRB 300-1. Earthwork excavation by manual means in Hard soil involving an average horizontal throw upto
2 meters and an average lift upto 0.5 m, excavated surface leveled and sides neatly dressed, the disposed earth to
be leveled neatly after breaking of clods complete as per specifications.( P.No.143, I.No.19.2)

1 141.00 1.82 1.60 410.59

1 57.20 1.52 1.45 126.07
2 132.00 1.20 1.05 332.64
10 24.36 1.05 0.90 230.20
10 18.27 1.05 0.90 172.65
1272.15 179.00 227716.00 Cum

2 KSRRB M2900-1 , Plain Cement Concrete M10 mix with Crushed Stone aggregate 40mm Nominal Size
Mechanically Mixed, Placed in Foundation & Compacted by Vibration including curing and cost of all
materials,labour,HOM Complete as per Specification(P.No.254, I.No-34.1)

1 141.00 1.82 0.10 25.66

1 57.20 1.52 0.10 8.69
2 132.00 1.20 0.10 31.68
10 24.36 1.05 0.10 25.58
10 18.27 1.05 0.10 19.18
110.80 4777.56 529344.00 Cum

3 Providing & Laying Plain / Reinforced Cement Concrete for Side Drains using M20 nominal Mix Concrete
with OPC cement at 300 Kgs.With 20mm & down Size granite Metal Course aggregetes at0.69 cum & fine
aggeregates at 0.43cum machine mixed ,well compacted for walls & bottom including centering , shuttering cost
of materials , HOM of machinery , curing etc., complete excluding cost of steel per MORTH specification NO
1550 , 1700, 2200(P.No.271, I.No-37.59.2)

RCC Drain
Side Walls 2 141.00 0.15 0.90 38.07
Bottom 1 141.00 1.52 0.15 32.15
Sl.
No. Items No L B D Qty Rate Amount Unit

Side Walls 2 57.20 0.15 0.90 15.44

Bottom 1 57.20 1.20 0.15 10.30
Side Walls 4 132.00 0.13 0.60 39.60
Bottom 2 132.00 0.85 0.13 28.05
Side Walls 20 24.36 0.10 0.45 21.92
Bottom 10 24.36 0.65 0.10 15.83
Side Walls 20 18.27 0.10 0.45 16.44
Bottom 10 18.27 0.65 0.10 11.88
229.68 7668.40 1761313.00 Cum
Sl.
No. Items No L B D Qty Rate Amount Unit

12 KSRB 4.2.2 : Providing and laying in position reinforced cement concrete of design mix M20 with OPC cement @ 320kgs,
with 20mm and down size graded granite metal coarse aggregates @0.878cum and fine aggregtes @ 0.459cum, with superplastisiser
@3lts confirming to IS9103-1999 Reaffirmed-2008, machine mixed, concrete laid in layers not exceeding 15 cms thick, vibrated for all
works in foundation plinth and ground floor level for roof slabs, staircase, lintles, retaining walls, return walls, walls ( any thickness )
including attached plasters, columns, piers, abutments, pillars, posts, struts, buttresses, string or lacing courses, parapets, coping, bed
blocks, anchor blocks, plain window cills, fillets etc., including cost of all materials, labour, HOM of machinery, curing, complete as
per specifications (P No. 13, Item No 4.11)

For Deck Slab 5 6.00 1.52 0.20 9.12

10 6.00 0.70 0.15 6.30
15.42 6368.36 98200.00 Cum

8 KKSRB 4-6.10 :Providing and removing centering, shuttering, strutting, propping etc., for and removal of form
work for flat surface such as suspended floors roofs landings balconies and likes thickness above 200 mm
including cost of all materials, labour complete as per specificaiton. Specification No. KBS 4.6.2 [ Page No. 16,
Item No. 4.30 ]

Deck Slab 5 6.00 1.20 36.00

10 6.00 0.45 27.00
63.00 440.00 27720.00 Sqm

4 KSRB 4.9.2 : Providing T.M.T steel reinforcement for R.C.C work including straightening, cutting, bending,
hooking, placing in position, lapping and / or welding wherever required, tying with binding wire and
anchoring to the adjoining members wherever necessary complete as per design (laps, hooks and wastage shall
not be measured and paid) cost of materials, labour, HOM of machinery complete as per specifications (P.No.18,
I.No-4.46.2)

For Drain 1 141.00 3.32 468.12

3.75 Kg/Sqm 1755.45
For Drain 1 57.20 3.00 171.60
3.75 Kg/Sqm 643.50
For Drain 2 132.00 2.05 541.20
3.75 Kg/Sqm 2029.50
For Drain 10 24.36 1.55 377.58
3.75 Kg/Sqm 1415.93
For Drain 10 18.27 1.55 283.19
3.75 Kg/Sqm 1061.94
6906.32
69.06 7801.79 538816.00 Qtl
Sl.
No. Items No L B D Qty Rate Amount Unit

5 KSRB 2.3 : Filling available excavated earth ( excluding rock ) in sides of foundations upto plinth in layers not
exceeding 20 cms. in depth, compacting each deposited layer by ramming after watering with lead upto 50 m.
and lift upto 1.5 m. including cost of all labour complete as per specifications.(P.No.7, I.No-2.10)

Drain Sides 2 141.00 0.15 1.00 42.30

Bottom 1 141.00 1.82 0.15 38.49
Drain Sides 2 57.20 0.15 1.00 17.16
Bottom 1 57.20 1.52 0.15 13.04
Drain Sides 4 132.00 0.15 0.70 55.44
Bottom 2 132.00 1.20 0.10 31.68
Drain Sides 20 24.36 0.15 0.55 40.19
Bottom 10 24.36 1.05 0.10 25.58
Drain Sides 20 18.27 0.15 0.55 30.15
Bottom 10 18.27 1.05 0.10 19.18
313.22 201.00 62956.00 Cum

TOTAL 3246065.00
Add 3% KRIDL Charges 97382.00
Sub-total-1 3343447.00
Add 1% for labour cess 33434.00
Sub-total-2 3376881.00
Add 12% GST 405226.00
Sub-total-3 3782107.00
Misc. and rounding off 7893.00
Total Estimated cost 3790000.00

ASSISTANT ENGINEER ASSISTANT EXECUTIVE ENGINEER

K.R.I.D. Ltd., MAYAKONDA K.R.I.D. Ltd.,MAYAKONDA
 KARNATAKA RURAL INFRASTRUCTURE DEVELOPMENT LIMITED, MAYAKONDA SUB DIVISION

RATE ANALYSIS ( AS PER DSR 2018 -2019 OF SHIVAMOGGA CIRCLE )

Deduct Balance Add steel

Sl Basic Deduct cost of cement Add cost of cement Total Rate Final Rate
Item of work PWD SR 2018-19 cost of rate (E- cost of Add 5% AW Unit
No rate @250.00/Bag @282.40/Bag (I+K+L) (M+N)
[email protected] G-H) [email protected]

P.NO I.NO Constant Amount Constant Amount

A B C D E F G H I J K L M N O P

KSRRB 300-48. Scarifying kankar / gravel / metal crust upto

1 143 19.14 24.00 0.00 0.00 0.00 24.00 0.00 0.00 0.00 24.00 0.00 24.00 Sqm
150mm

2 Compaction of original ground by mechanical means 147 19.64 6.30 0.00 0.00 0.00 6.30 0.00 0.00 0.00 6.30 0.00 6.30 Sqm

Loading and Unloading of Moorum/ Kankar=57.00 Cost of Haulage

3 136 17.1,17.4 59.56 0.00 0.00 0.00 59.56 0.00 0.00 0.00 59.56 0.00 59.56 Cum
(1.00KMX1.28X2)= 2.56 Total Rate =59.56

Construction of embankment with approved material

4 147 19.6 414.00 0.00 0.00 0.00 414.00 0.00 0.00 0.00 414.00 0.00 414.00 Cum
Gravel/Murrum

Providing, laying, spreading and compacting graded stones

5 155 20.18 2069.00 0.00 0.00 0.00 2069.00 0.00 0.00 0.00 2069.00 0.00 2069.00 Cum
aggregate to wet mix macadam

6 P/L Un Reinforced PCC Pavement-M30 176 22.6.1 5366.00 7.20 1800.00 0.00 3566.00 7.20 2033.28 0.00 5599.28 0.00 5599.28 Cum

7 EWE in Ordinary Soil 143 19.2 179.00 0.00 0.00 0.00 179.00 0.00 0.00 0.00 179.00 0.00 179.00 Cum

8 P/L PCC M10 for RCC Drain 254 34.01 4635.00 4.40 1100.00 0.00 3535.00 4.40 1242.56 0.00 4777.56 0.00 4777.56 Cum

9 P/L RCC M20 for RCC Drain-For Wall Thickness 15cm 271 37.59.2 7474.00 6.00 1500.00 0.00 5974.00 6.00 1694.40 0.00 7668.40 0.00 7668.40 Cum

Providing & Laying Plain / Reinforced Cement Concrete for

10 14 4.11 6161.00 6.40 1600.00 0.00 4561.00 6.40 1807.36 0.00 6368.36 0.00 6368.36 Cum
Decks slab using M20

11 Providing and removing centering, shuttering, for deck slab. 16 4.3 440.00 0.00 0.00 0.00 440.00 0.00 0.00 0.00 440.00 0.00 440.00 Sqm

Providing and removing centering, shuttering, strutting, propping

12 17 4.34 291.00 0.00 0.00 0.00 291.00 0.00 0.00 0.00 291.00 0.00 291.00 Sqm
etc.for edges

13 Cost of steel & fabrication charges(Fe 500) 18 4.46.2 6936.50 0.00 0.00 4491.53 2444.98 0.00 0.00 5356.82 7801.79 0.00 7801.79 Qtl

14 New Earth Filling 7 2.1 201.00 0.00 0.00 0.00 201.00 0.00 0.00 0.00 201.00 0.00 201.00 Cum

15 Providing and fixing name board 271 37.6 5500.00 0.00 0.00 0.00 5500.00 0.00 0.00 0.00 5500.00 0.00 5500.00 Each