Name of work : Detailed Estimate for construction of strom water drain from CH 0 to

1.50KM from Malalavadi tank bund to Chikkaharadanahalli main road

Estimated cost :- 100000000.00
Sl. Description of
Unit No's L B D Qnty Rate Amount
No. Work
1 KSRRB M300 - 25.3 : Excavation for structures. Earth work in
excavation of foundation of structure as per drawing and technical
specification including setting out, construction of shoring and
bracing, removal of stumps and other deleterious matter, dressing of
sides and bottom,back filling the excavation earth to the extent
required and utilising the remaing earth locally for road work
complete as per specification. B. Mechanical means
MORTH
specification No.304
(2014-15 SR Page No.149,Item No.19.29)

Existing S.W.D to Drop path

CH. 0 to 60mtr
Retaining wall cum 2 60.00 1.80 2.60 561.60
Bed width cum 1 60.00 (11.6+6.5)/2 (2.6+1.6+2.6)/3 1232.61
Drop wall cum 1 9.70 4.00 4.70 182.36

CH. 60 to 510mtr
Retaining wall cum 2 450.00 1.80 2.60 4212.00
Bed width cum 1 450.00 6.50 (2.6+1.6+2.6)/3 6639.75
Drop wall cum 1 9.70 4.00 4.70 182.36

CH. 510 to 1440mtr

Retaining wall cum 2 930.00 1.80 2.60 8704.80

Bed width cum 1 930.00 6.50 (2.6+1.6+2.6)/3 13722.15
Approch S.W.D cum 6 100.00 6.00 2.00 7200.00
42637.63 91.67 3908591.54
Basic Rate 89.00 cum
A.W 3% 2.67
Total 91.67

2 KSRB 2.8 : Filling in foundation with granite / trap broken metal

100mm. and down size, with approved sand including hand packing,
ramming, watering, including cost of all materials and labour with all
lead and lift complete as per specifications.
(2014-15 SR Page No.6, Item No.2.15)

CH. 0 to 60mtr
Retaining wall cum 2 60.00 1.80 0.30 64.80
Bed width cum 1 60.00 (11.6+6.5)/2 (0.45+0.30)/2 206.34
Drop wall cum 1 9.70 4.00 0.30 11.64

CH. 60 to 510mtr
Retaining wall cum 2 450.00 1.80 0.30 486.00

Page 1
Sl. Description of
Unit No's L B D Qnty Rate Amount
No. Work
Bed width cum 1 450.00 6.50 0.30 877.50
Drop wall cum 1 9.70 4.00 0.30 11.64

CH. 510 to 1470mtr

Retaining wall cum 2 930.00 1.80 0.30 1004.40

Bed width cum 1 930.00 6.50 0.30 1813.50
Approch S.W.D cum 6 100.00 6.00 0.30 1080.00
5555.82 2061.03 11450711.69
cum
Basic Rate 2001.00
A.W 3% 60.03
Total 2061.03

3 KSRRB M2100-10 :Plain cement concrete 1:3:6 with cement @ 220kgs

with crushed 40mm and down size graded granitte metel coarse
aggregates @ 0.84cum and fine aggregate @0.56cum,in foundation
machanicaly mixied, placed in foundation and compacted by vibration
including curing for 14 days coplete as per specifications.
MORTH Specification
No.2100
(2014-15 SR Page No.226, Item No.27.18)

CH. 0 to 60mtr
Retaining wall cum 2 60.00 1.60 0.20 38.40
Drop wall cum 1 9.70 4.00 0.20 7.76

CH. 60 to 510mtr
Retaining wall cum 2 450.00 1.60 0.20 288.00
Drop wall cum 1 9.70 4.00 0.20 7.76

CH. 510 to 1470mtr

Retaining wall cum 2 930.00 1.60 0.20 595.20

Approch S.W.D cum 6 100.00 6.00 0.10 360.00
1297.12 5406.47 7012840.37
cum
Basic Rate 5249.00
A.W 3% 157.47
Total 5406.47

4 KSRRB M2500-6 :Dry rubble flooring construction of dry rubble

floorig at cross drawings works for reletively less important
works,complete as per specification.MORTH specification NO 2506

(2014-15 SR Page No.250, Item No.30.9)

CH. 0 to 60mtr
Bed width cum 1 60.00 (11.6+6.5)/2 (0.20+0.10)/2 81.45

Page 2
Sl. Description of
Unit No's L B D Qnty Rate Amount
No. Work

CH. 60 to 510mtr
Bed width cum 1 450.00 6.50 0.30 877.50

CH. 510 to 1470mtr

Bed width cum 1 930.00 6.50 0.30 1813.50

2772.45 1445.09 4006439.77
Basic Rate 1403.00 cum
A.w 3% 42.09
Total 1445.09 `

5 KSRRB M2100-17.2. Plain / Reinforced Cement Concrete idesign mix

M25 with OPC cement @ 340kgs, with 20mm and down size graded
granite metal coarse aggregates @0.70cum and fine aggregates @
0.47cum, with superplastisiser @3lts confirming to IS9103-1999
Reaffirmed-2008,Open Foundation complete as per Drawing and
Technical Specification Case - II : With Batching Plant, Transit Mixer
and Concrete Pump
MORTH Specification No. 1500,1700 & 2100
(2014-15 SR Page No.227, Item No.27.31)

CH. 0 to 60mtr
Retaining wall cum 2 60.00 1.60 0.60 115.20
cum 2 60.00 (1.6+0.3)/2 2.00 228.00
Drop wall cum 1 9.70 (3.0+0.4)/2 2.50 41.23

CH. 60 to 510mtr
Retaining wall cum 2 450.00 1.60 0.60 864.00
cum 2 450.00 (1.6+0.3)/2 2.00 1710.00
Drop wall cum 1 9.70 (3.0+0.4)/2 2.50 41.23

CH. 510 to 1447mtr

Retaining wall cum 2 930.00 1.60 0.60 1785.60

cum 2 930.00 (1.6+0.3)/2 2.00 3534.00
Approch S.W.D cum 6 2 100.00 (1.2+0.3)/2 2.00 1800.00
10119.25 5886.45 59566459.16
Basic Rate 5715.00 cum
A.W 3% 171.45
Total 5886.45

Page 3
Sl. Description of
Unit No's L B D Qnty Rate Amount
No. Work
6 Solid slab super structure KSRRB M2300-1.1. Furnishing and Placing
Reinforced / Prestressed cement concrete in super-structure as per
drawing and Technical Specification complete as per specifications. A.
RCC - with OPC cement design mix M20 @ 320kgs, with 20mm and
down size graded granite metal coarse aggregates @0.69cum and fine
aggregates @ 0.46cum, with superplastisiser @3lts confirming to
IS9103-1999 Reaffirmed- 2008. Case - I : Using Concrete Mixer
MORTH Specification No. 1500,1600 &
1700 - Height upto 5 m
(2014-15 SR Page No.237, Item No.29.1.1)

Deck slab
Cum 1 12.00 7.10 0.45 38.34

Approch side Cum 2 2.00 7.10 0.25 7.10

Parapet Cum 2 7.10 0.30 0.45 1.92

47.357 6882.46 325932.66
Cum
Basic Rate 6682.00
A.W 3% 200.46
Total 6882.46

7 KSRRB M2200-6: Supplaying,fitting and placing TMT bars

reinforcement in sub structure complete as per drawing and technical
specification. MORTH
specification No 1600, & 2200
(2014-15 SR Page No.234, Item No.28.8W)

tonne 100.00
100.00 70335.61 7033561.00
Basic Rate 68287.00 tonne
A.W 3% 2048.61
Total 70335.61

8 KSRRB M2200-8: Providing weep holes in Brick masonry / Plain /

Reinforced concrete abutment, wingwall / return wall with 100 mm
dia AC pipe, extending through the full width of the structure with
slope of 1V : 20H towards force. Complete as per drawing and
Technical specification complete as per specification,
MORTH Specification
No.2706 & 2200 (2014-15
SR Page No.234, Item No.28.10)

for retaining wall Nos 2 147.00 294

294 159.65 46937.10
Basic Rate 155.00 Nos
A.W 3% 4.65

Page 4
Sl. Description of
Unit No's L B D Qnty Rate Amount
No. Work
Total 159.65

9 KSRRB M2200-8.1: Back filling behind abutement,wing wall and return

wall. complete as per drawing and technical specification. A granular
material. MORTH specification No 710.1.4 of IRC:78 & 2200 (2014-15
SR Page No.234, Item No.28.11)

Total Qnty wide I.no.01 42637.63

Deduction
Retaining wall path cum 2 60.00 (0.3+1.2)/2 2.00 -180.00
cum 2 450.00 (0.3+1.2)/2 2.00 -1350.00
cum 2 930.00 (0.3+1.2)/2 2.00 -2790.00
cum 6 2 100.00 (0.3+1.2)/2 2.00 -1800.00
-6120.00

vent path cum 1 60.00 6.50 2.00 -780.00

cum 1 450.00 6.50 2.00 -5850.00
cum 1 930.00 6.50 2.00 -12090.00
cum 6 100.00 4.00 2.00 -4800.00
-23520.00

Total qnty 12997.63 469.68 6104726.86

Basic Rate 456.00 cum
A.W 3% 13.68
Total 469.68

10 Miscellaneous & Rounding Of 543799.85

Total Amount Rs 100000000.00

Section officer Zonal officer

Zone Zone
1,MUDA 1,MUDA
Mysore Mysore

Page 5
Sl. Description of
Unit No's L B D Qnty Rate Amount
No. Work

ABSTRACT ESTIMATE FOR CONSTRUCTION OF STROM WATER DRAIN FROM MALAVADI TANK BUND TO
CHIKKAHARADANAHALLI MAIN ROAD.
CH 0 TO 1.50 KM

SLN DESCRIPTION UNIT QNTY RATE AMOUNT

O
1 Earth work excavtion for foundation
cum 42637.63 91.67 3908591.54
2 Filling in foundation with granite/trap
broken metal cum 5555.82 2061.03 11450711.69

3 KSRRB M2100-10:Plain cement concrete

1:3:6 for foundtion cum 1297.12 5406.47 7012840.37

4 Dry rubble floring construction

cum 2772.45 1445.09 4006439.77
5 Plain /reinforcement M20 for RCC
cum 10119.25 5886.45 59566459.16
6 Furnishing and Placing Reinforced /
Prestressed cement concrete in super
sructure Cum 47.357 6882.46 325932.66

7 Supplaying,fitting and placing TMT bars

reinforcement in sub structure tonne 100.00 70335.61 7033561.00

8 Providing weep holes in Brick masonry

Nos 294.00 159.65 46937.1
9 Back filling behind abutement,wing wall
and return wall cum 12997.63 469.68 6104726.8584

10 Miscellaneous & Rounding Of 543799.85

TOTAL = 100000000.00
Certificate :- Certified that I have personally visited the site and prepared the estimate in the most
economical and safe way of executing the works by adopting PW,P & IWTD Schedule Rate for the year
2014-2015.

Page 6
 ABSTRACT ESTIMATE FOR CONSTRUCTION OF STROM WATER DRAIN FROM MALAVADI TANK BUND TO
CHIKKAHARADANAHALLI MAIN ROAD.
CH 0 TO 1.50 KM

SLN DESCRIPTION UNIT QNTY RATE AMOUNT

O
1 Earth work excavtion for foundation
Cum 42637.63 91.67 3908591.54
2 Filling in foundation with granite/trap
broken metal Cum 5555.82 2061.03 11450711.69

3 KSRRB M2100-10:Plain cement

concrete 1:3:6 for foundtion Cum 1297.12 5406.47 7012840.37

4 Dry rubble floring construction

Cum 2772.45 1445.09 4006439.77
5 Plain /reinforcement M20 for RCC
Cum 10119.25 5886.45 59566459.16
6 Furnishing and Placing Reinforced /
Prestressed cement concrete in super
sructure Cum 47.357 6882.46 325932.66

7 Supplaying,fitting and placing TMT

bars reinforcement in sub structure Cum 100.00 70335.61 7033561.00

8 Providing weep holes in Brick

masonry Cum 294.00 159.65 46937.1
9 Back filling behind abutement,wing
wall and return wall Cum 12997.63 469.68 6104726.8584

10 Miscellaneous & Rounding Of 543799.85

TOTAL = 100000000.00
Certificate :- Certified that I have personally visited the site and prepared the estimate in the most
economical and safe way of executing the works by adopting PW,P & IWTD Schedule Rate for the
year 2014-2015.