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 RIGID PAVEMENT (FLY ASH

TECHNOLOGY) CC ROAD , RCC DRAIN AND PIPE CULVERT AT WARD
No. 04 IN RAICHUR CITY

Head of A/C : Under SFC Special Funds for the year 2023-24

ESTIMATED COST: Rs. 100.00 LAKHS

PREPARED BY
ZILLA NIRMITHI KENDRA
BOLLAMAN DODDI ROAD,
RAICHUR TQ & DT. RAICHUR
 REPORT
NAME OF WORK : CONSTRUCTION OF RIGID PAVEMENT (FLY ASH
TECHNOLOGY) CC ROAD , RCC DRAIN AND PIPE CULVERT AT WARD No. 04 IN
RAICHUR CITY

ESTIMATE AMOUNT : Rs. 100.00 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 Compacting Original Ground

2 CompactingExisting
Scarifying original Granular
ground supporting
Surface toembankment
a Depth of 50 mm by Manual
3 Means (PWD of
Construction SRDry
for Roads & Bridges
lean cement of VOL
concrete III forover
sub-base the year 2023-24sub
a prepared
4 grade with coarse
Construction and fine
of Thin aggregates
White Topping confirming
with M40 to IS 383:2016
grade plainthe size
cement
5 concrete pavement
Separation Membrane overofexisting surfaceplastic
impermeable with approved
sheeting grade Cementthick
125 micron @
6 (PWD SR for
Earth work Roads & for
excavation Bridges of VOLbyIIImechanical
Foundation for the yearmeans
2021-22
for ,all works
7 and depth upto
Providing and 3laying
m, as per drawing and
in position plaintechnical
cementspecifications,
concrete for levelling
8 course for and
Providing all works
layingininfoundation. The granite/trap/basalt
position Reinforced cement concretecrushed
for graded
all Sub
9 Addendum – Percentage
structures ofIbuilding, Irrigation works, Sub structure
Additionalities works of
for Formwork, bridges, &
Centering
10 Scaffolding Cement
Supplying, fitting andConcrete
placingDrain
TMT Walls
FE 550 35% (Vol ISteel
/ 550D Sl No 04, Page
Reinforcement
11 including
One Row cost
Pipe of all materials,
Culvert- 1000mm machinery,
Dia labour, cleaning, straightening,

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 RIGID PAVEMENT (FLY ASH TECHNOLOGY) CC ROAD ,
RCC DRAIN AND PIPE CULVERT AT WARD No. 04 IN RAICHUR CITY
HVFAC PAVEMENT
DETAILED ESTIMATE MEASUREMENT
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT

I HVFAC ROAD
1 Compacting Original Ground
Compacting original ground supporting embankment
Loosening, leveling and Compacting original ground supporting embankment to facilitate placement of first layer of embankment, carified to
a depth of 150 mm, mixed with water at OMC and then compacted by rolling so as to achieve minimum dry density as given in Table 300-2
for embankment construction. (PWD SR for Roads & Bridges of VOL III for the year 2023-24 , Sl.No.3.7, P.No 17)

Basic Rate Rs. 105.00

Area Weightage 5% Rs. 5.25
Final Rate Rs. 110.25
Loosening, Levelling & Compacting
Madhusudan Oil Mill to HP Gas (LIC
1 275.00 7.00 0.15 288.75
Earranna House)
Laxmi Temple to Pampati House 1 205.80 5.00 0.15 154.35
In Ward No 04 1 70.50 5.00 0.15 52.88

3
495.98 /m 110.25 54,682.00

2 Scarifying Existing Granular Surface to a Depth of 50 mm by Manual Means (PWD SR for Roads & Bridges of VOL III for the year 2023-
24 ,Sl.No.3.3, P.No 17)
Basic Rate Rs. 50.00
Area Weightage 5% Rs. 2.50
Final Rate Rs. 52.50
Scarifying
Madhusudan Oil Mill to HP Gas (LIC
Earranna House) 1 275.00 7.00 1925.00

Laxmi Temple to Pampati House 1 205.80 5.00 1029.00

In Ward No 04 1 70.50 5.00 352.50
3306.50 /m2 52.50 1,73,591.00

3 Construction of Dry lean cement concrete sub-base over a prepared sub grade with coarse and fine aggregates confirming to IS 383:2016 the
size of coarse aggregates not exceeding 25mm replacing cement by fly ash to the extent of 20 percent, aggregate cement ratio not to exceed
15:1 aggregates gradation after blending to be as per table 600-1, cement content not to be less than 129 kg/m3, optimum moisture content to
be determined during trial length construction , concrete strength not to be less than 10 Mpa at 7 days, mixed in a batching plant, transported
to site, laid with a paver with electronic sensor, compacting with 8-10 t vibratory roller, finishing and curing. (PWD CSR of VOL III for the
year 2023-24 , Sl No 6.1 & P.No 49)
Basic Rate Rs. 4920.00
Area Weightage 5% Rs. 246.00
Final Rate Rs. 5166.00
Construction of Flyash Dry Lean cement concrete Sub-Base.
Madhusudan Oil Mill to HP Gas (LIC
1 275.00 7.00 0.100 192.50
Earranna House)
Laxmi Temple to Pampati House 1 205.80 5.00 0.100 102.90
In Ward No 04 1 70.50 5.00 0.100 35.25
3
330.65 /m 5,166.00 17,08,138.00

4 Construction of Thin White Topping with M40 grade plain cement concrete pavement over existing Bituminous surface (Preparation to be
done if necessary either by Milling or Levelling course with BM/DLC) with approved grade Cement as per IRC SP 76:2015, coarse and fine
aggregate conforming to IS 383:2016, maximum size of fine aggregate not exceeding 25 mm, mixed in a batching and mixing plant as per
approved mix design, including fibre reinforcement @ 9.25 kg/m3, transported to site, laid with slip form paver finisher, spread, compacted
and finished in a continuous operation with Texture Curing Machine including provision of contraction joint, joint filler, sealant primer, joint
sealant, admixtures, curing compound, steel channels, finishing to lines and grades as per drawing. (Cost of milling if necessary shall be paid
seperately). OPC @ 357 kg/m3 & Fly Ash @ 63 kg/m3 (PWD SR for Roads & Bridges of VOL III for the year 2023-24 , Sl.No.6.4.3,P.No
50)

Page 3
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT
Basic Rate Rs. 8210.00
8210.00
Area Weightage 5% Rs. 410.50
Final Rate Rs. 8620.50
Thin White Topping with OPC & Fly Ash
Madhusudan Oil Mill to HP Gas (LIC
1 275.00 7.000 0.150 288.75
Earranna House)
Laxmi Temple to Pampati House 1 205.80 5.000 0.150 154.35
In Ward No 04 1 70.50 5.000 0.150 52.88
495.98 /m3 8,620.50 42,75,596.00

5 Separation Membrane of impermeable plastic sheeting 125 micron thick (PWD SR for Roads & Bridges of VOL III for the year 2023-24,
Sl.No.103,P.No A-13)
Basic Rate Rs. 25.00
25.000
Area Weightage 5% Rs. 1.25
Final Rate Rs. 26.25
Impermeable plastic sheeting 125
micron thick
Madhusudan Oil Mill to HP Gas (LIC
Earranna House) 1 275.000 7.000 1925.00

Laxmi Temple to Pampati House 1 205.800 5.000 1029.00

In Ward No 04 1 70.500 5.000 352.50
3306.50 /m2 26.25 86,796.00

CC DRAIN
6 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

102.000
Area Weightage 5% Rs. 5.10
Final Rate Rs. 107.10
Excavation
Madhusudan Oil Mill to HP Gas (LIC
1 275.000 1.100 0.50 151.25
Earranna House)
3
151.25 /m 107.10 16,199.00

7 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
Madhusudan Oil Mill to HP Gas (LIC
1 275.00 1.100 0.10 30.25
Earranna House)
30.25 /m3 6,288.45 1,90,226.00

Page 4
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT
8 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
Madhusudan Oil Mill to HP Gas (LIC
Earranna House)
Drain
Bottom Slab 1 275.00 0.800 0.10 22.00
Side Walls 2 275.00 0.100 0.60 33.00
55.00 /m3 6,639.15 3,65,153.00

9 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 Drain Walls
Side Walls 2 275.00 0.100 0.60 33.00
33.00 /m3 2,323.70 76,682.00

10 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
Madhusudan Oil Mill to HP Gas (LIC
Earranna House)
Drain No of Bars Length Wt Kg/m
10 mm Dia Main Bars 150 c/c 1 1834.00 2.000 0.617 2264.20
Distribution Bars (8mm dia 150 c/c) 1 14.00 275.000 0.395 760.49
3.02 /tonne 82,961.55 2,50,933.00

11 Providing and laying Permeable Cement Concrete Paver Block for Pedestrian Footpaths of approved shape and colour, laid in required
pattern and including over 30mm thick compacted bed of coarse sand, filling the joints with fine sand etc. all complete as per the direction of
Engineer-in-charge (PWD SR for Roads & Bridges of VOL III for the year 2023-24 Sl.No.6.8.5, P.No 52)

Basic Rate Rs. 1019.00

Area Weightage 5% Rs. 50.95
Final Rate Rs. 1069.95
Paver Block
Madhusudan Oil Mill to HP Gas (LIC
1 275.00 3.000 825.00
Earranna House)
2
825.00 /m 1,069.95 8,82,709.00

PIPE CULVERT

Page 5
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT
12 Earth work excavation for Foundation by mechanical means for all works & 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 & 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 & other appurtenaces required to complete the work. In all kinds of soils Depth upto 3 m (PWD CSR of VOL I for the year
2023-24 It No .1.14.1 & P.No 8)

Basic Rate Rs. 102.00

Area Weightage 5% Rs. 5.10
Final Rate Rs. 107.10
Ewe Excavation
Head Wall 2 5.30 1.300 0.90 12.40
Pipe Laying Portion 1 7.50 1.100 0.30 2.48
14.88 /m3 107.10 1,594.00

13 Back filling behind abutment, wing wall and return wall complete including compaction as per drawing and Technical Specification (A).
Granular material (PWD SR for Roads & Bridges of VOL III for the year 2023-24 Sl.No.12.3 (B), P.No 117)
Basic Rate Rs. 1168.00
Area Weightage 5% Rs. 58.40
Final Rate Rs. 1226.40
Above and Between Pipes
Pipe Culvert 1Vent 1 5.30 7.500 1.33 52.67
Deduct Pipe -1 7.50 1.100 1.10 -9.08
Craddle Bed -1 7.50 1.100 0.15 -1.24
3
42.35 /m 1,226.40 51,938.00

14 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. Mix 1:3:6 (M10) Using 40 mm nominal size graded
crushed coarse aggregates(PWD CSR of VOL I for the year 2023-24 It No .2.1.3 & P.No 15)
Basic Rate Rs. 5989.00
Area Weightage 5% Rs. 299.45
Final Rate Rs. 6288.45
PCC Bed
Head Wall 2 5.30 1.100 0.15 1.75
Below Pipe (Craddle Bedding) 1 7.50 1.100 0.15 1.24
3
2.99 /m 6,288.45 18,802.00

15 Providing and laying in position 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 necessary, 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.M25 Design
Mix Using 20 mm nominal size graded crushed coarse aggregates (PWD CSR of VOL I for the year 2023-24 (It No .2.4.3 & P.No 16)

Basic Rate Rs. 6336.00

Area Weightage 5% Rs. 316.80
Final Rate Rs. 6652.80
M25 Concrete (1.0+0.4)/2
Head Wall 2 5.00 0.700 2.20 15.40
(1.0x1.0)/4
Deduct Pipe -1 3.14 0.25 1.100 -0.86
14.54 /m3 6,652.80 96,732.00

16 Addendum I – Percentage Additionalities for Formwork, Centering & Scaffolding for Culverts (Head walls) 8% (PWD CSR of VOL I for
the year 2023-24 Sl No .11 & P.No 112)
Basic Rate Rs. 532.22
Final Rate Rs. 532.22
Shuttering for HW (1.0+0.4)/2
Head Wall 2 5.00 0.700 2.20 15.40

Page 6
SL
NO PARTICULARS ITEM NO L B D QTY. UNIT RATE AMOUNT
(1.0x1.0)/4
Deduct Pipe -1 3.14 0.25 1.100 -0.86
3
14.54 /m 532.22 7,739.00

17 Providing and Laying Reinforced Cement Concrete Pipe NP3 as per design in Single Row Providing and laying reinforced cement concrete
pipe NP3 for culverts on first class bedding of granular material in single row including fixing collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete and masonry works in head walls and parapets Clause 1101.6. b.1000mm dia (PWD SR
for Roads & Bridges of VOL III for the year 2023-24 Sl.No.16.15 (B), P.No 146)

Basic Rate Rs. 7958.00

Area Weightage 5% Rs. 397.90
Final Rate Rs. 8355.90
NP3- 1000mm Dia 1 3.00 2.500 7.50
7.50 /m3 8,355.90 62,669.00

18 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.All other type of structures (PWD CSR of VOL I for the year 2023-24 (It No
.2.11(h) & P.No 18)
Basic Rate Rs. 79011.00
Area Weightage 5% Rs. 3950.55
Final Rate Rs. 79011.00
Head Wall No of Bars Length Wt Kg/m
8Y-150 c/c (Main Bars) 2 33.00 5.80 0.395 151.23
8Y-150 c/c (Distribution Bars) 2 40.00 4.85 0.395 153.28
0.305 /Tonne 79,011.00 24,060.00

TOTAL AMOUNT Rs. : - 83,44,239.00

Deduct Contractor's Profit 5% -4,17,212.00
Add NK Charges 5% 4,17,212.00
Third Party Charges 1% 83,442.00
Add KARNIC Charges 0.50% 41,721.00
SUB TOTAL Rs 84,69,402.00
Add GST 18% 15,24,492.00
Rounding off 6106.00
TOTAL Rs 1,00,00,000.00

Junior Engineer Project Manager

Nirmithi Kendra Raichur Nirmithi Kendra Raichur

Page 7