Name of Work: (1) Construction of CC road from Main road to Durgamma devi temple

in Kasandoddi village.
(2) Construction of Drains and street light arrangements from Main road to
Durgamma devi temple in Kasandoddi village.

RECAPITULATION

Sl No Particulars Amount (Rs.)

1 Sub Estimate No.1 Estimate for Main Road 2,19,31,000.00

Estimate for
1. Built up Drains(Along Road Rural
2 Sub Estimate No.2 21,00,000.00
limits only)
2. Earthen Drains in open terrain

Estimate for Electrification and Shifting

3 Sub Estimate No.3 69,69,000.00
of Electrical poles, Transformers etc.

Total 3,10,00,000.00

Grand Total (Rs) 3,10,00,000.00

Asst. Executive Engineer Executive Engineer Superintending Engineer

-------------------Technical Facilitator Startup Civil Consultants, Hubli-----------------

 Name of Work: (1) Construction of CC road from Main road to Durgamma devi temple in Kasandoddi
village.
(2) Construction of Drains and street light arrangements from Main road to Durgamma devi temple in
Kasandoddi village.

ABSTRACT FOR ROAD

Sl.No. Item Unit Quantity Rate in Rs. Amount In Rs.
KSRRB M200-14.4. Dismantling of existing structures
like culverts, bridges, retaining walls and other
1 structure comprising of masonry, cement concrete,
wood work, steel work, including T&P and scaffolding
wherever necessary, sorting the dismantled material,
disposal of unserviceable material and stacking the
As per PWD SR for 2018-19 Item no 18.26, pg.No. 139
Existing Road Sqm 100.00 195.30 19530.00

KSRRB M300-40. Excavation in all types of soils in hilly

areas by mechanical means including cutting and
2 trimming of side slopes and disposing of excavated
earth and complete as per specifications. MORTH
Specification No. 301
As per PWD SR for 2018-19 Item code 19.46,
pg.No.145
Proposed Road Cum 11023.52 80.85 891251.79

KSRRB 300-Compaction KSRRB 300-58. Compaction of

original ground with maximum of 6 passes of 8 to 10
3 tonnes power roller including filling in depression
occuring during rolling including cost of all labour, HOM
of machinery complete as per specifications. MORTH /
Chapter 3
As per PWD SR for 2018-19 Item no 19.64, pg.No.147
CarriageWay Sqm 8489.60 6.30 53484.48

KSRRB M300-Construction of Subgrade and Earthen

Shoulders. KSRRB M300-55. Construction of sub-grade
4 and earthen shoulders with approved material
Gravel/Murrum with all lifts & leads, transporting to
site, spreading, grading to required slope and
compacted
As per PWDtoSRmeet requirement
for 2018-19 Itemofno
Table No.pg.No.147
19.62, 300-2

CarriageWay Cum 1483.44 1752.80 2600173.63

Construction of granular sub-base Grading-Vas Sub-

base and drainage layer by providing coarse graded
crushed stone aggregates of granite/ trap/basalt
material, mixing in a mechanical mix plant at OMC,
5 Carriage of mixed material to work site, spreading in
uniform layers with motor grader on prepared surface
and compacting with vibratory power roller to achieve
the 98% proctor density, complete as per
specifications. Clause 401 of MORTH V Revision
As per PWD SR for 2018-19 Item no 20.7 pg.No.153
CarriageWay Cum 1483.44 1894.20 2809932.05

-------------------Technical Facilitator Startup Civil Consultants, Hubli-----------------

 White Topping Providing and laying White Topping as
per IRC:SP76-2008 over bituminous surface (Existing
bituminous surface preparation to be done if necessary
either by milling or levelling course with BM/DBM to
correct surface profile and to be paid separately) with
unreinforced M-40 grade pavement quality concrete
(PQC)using polymeric synthetic fibre as per ASTM
(1116) such as polyester / polyethylene / polypropylene
at 1.20 kg/cum, mixed in batching and mixing plant or
weigh batcher as per approved mix design to achieve
6 minimum flexural strength or modulus of rupture of
concrete 4.50 MPa at 28 days limiting maximum water
cement ratio to 0.40, transported to site, laid with
mechanical paver finisher, spread, vibrated, compacted
and finished in a continuous operation to the lines and
grades as per drawing, texture finishing of surface,
spraying two layers of curing compound, curing with
water sprayed on hessian cloth coverd over concrete
surface, groove cutting to a depth of 1/3 of the slab
depth and of width 3-5 mm as per design (grove
cutting to be paid separately). For Thin white Topping
As per NH SR for 2018-19 Item no 38.20.3 pg.No. 291
CarriageWay Cum 1796.00 5805.45 10426588.20

KSRB 4.9.2 : Providing TMT 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
7 anchoring to the adjoining members wherever
necessary complete as per design (laps and wastage
shall not be measured paid) cost of materials, labour,
HOM f machinery complete as per
specifications.Specification No. KBS
As per PWD SR for 2018-19 Item no 25.27.2,
pg.No.200
CarriageWay Cum 449.00 7067.66 3173377.10

Retro-Reflectorised Traffic Signs Providing and fixing of

retro - reflectorised cautionary, mandatory and
informatory sign as per IRC:67 made of high intensity
grade sheeting vide Clause 801.3, fixed over aluminium
sheeting, 1.5 mm thick supported on a mild steel angle
8
iron post 75 mm x 75 mm x 6 mm firmly fixed to the
ground by means of properly designed foundation with
M 15 grade cement concrete 45 em x 45 em x 60 em,
60 em below ground level as per approved drawing.
900 M M Octagon Stop Board -TYPE XI
As per Pg no 180
60 cm Equilateral Triangle Each 4.00 2475.00 9900.00
60 cm Circular Each 2.00 3075.00 6150.00
60 cm x 45 cm Equilateral Triangle Each 2.00 3015.00 6030.00

KSRRB 800- Kilometre stone KSRRB M800-14.1.

Reinforced cement concrete M-15 5th Grade kilometre
stone of standard design as per IRC:8-1980, fixing in
9 position including painting and printing etc complete as
per specifications.including additional M-15 concrete
pedestal of 0.2mt. height above G.L. MORTH
Specification No. 804

-------------------Technical Facilitator Startup Civil Consultants, Hubli-----------------

 As per PWD SR for 2018-19 Item no 24.16 pg.No.186
Kilometre No.s 1.00 3637.20 3637.20

KSRRB M800-14.3. Reinforced cement concrete M-15

Grade Hectometer stone of standard design as per
IRC:26-1980, fixing in position including painting and
10
printing etc complete as per specifications. including
additional M-15 concrete pedestal of 0.2mt. height
above G.L. MORTH Specification No. 804

As per PWD SR for 2018-19 Item no 24.18 pg.No.182

Hectometre No.s 1.00 574.35 574.35

KSRB 4-1.3 : Providing and laying in position Plain

cement concretre of mix M7.5 with OPC cement @
180kgs, with 40mm and down size graded granitr metal
coarse aggregates @ 0.85cum and fine aggregates @
11 0.57cum machine mixed conctrete mixed, consrete laid
in layers not exceeding 15cms thick well compacted, in
foundations and plinth inclusing cost of all material
labours HOM machinary curing complete as per
specifications. specifications. KBS 4.1, 4.2
As per PWD SR for 2018-19 Item no 4.3 pg.No.13
Kerb Wall Cum 34.11 5369.70 183160.47

Providing and fixing Pre cast solid concrete kerb stones

made out of CC 1:2:4 and finished with CM 1:3
12
plastering and finishing cutting etc., complete. Size
450x200x400mm

As per PWD SR for 2018-19 Item no 5.29.1 pg.No.27

Kerb No. 3368.89 480.90 1620098.67

KSRRB M300-55 ; Construction of subgrade and

earthen shoulders with approved material
Gravel/Murrum with all lifts & leades, transpoting to
site, spreding, grading to required slope and compacted
13
to meet requirement of Table No. 300.2 completed as
per specification (including cost of earth, watering
charges & compcation by vibratory roller) MORTH
Specification No.305

As per PWD SR for 2018-19 Item no 19.62 pg.No.147

Median Portion Cum 204.66 617.40 126357.08
Total 21930245.02

Rounding off 21930245.00

TOTAL 21931000.00

Asst. Executive Engineer Executive Engineer Superintending Engineer

-------------------Technical Facilitator Startup Civil Consultants, Hubli-----------------