Work Estimate Details

Work Information
File Number AEE/PWD/HPL/Haluvagalu/5054-TSP/2018-19
Project Name
Type of Work ORIGINAL
Type of Estimate OrgIrrRdBgBld
Work Estimate Number KPWD/2018-19/RD/WORK_INDENT91636
Work Category Roads
Work Indent Type NORMAL
Work Indent Status TENDERED
Scope of the work Construction of Concrete roads at Haluvagalu
Village ST Colony in Harapanahalli Taluk.

Financial Information
Budget Document Reference 5054-TSP/2018-19
Administrative Sanction Number
Administratively Approved By
Administratively Approved Date
Administrative Approval Cost 880000
Grant Provided(INR) 880000
Head of Account No 5054-04-337-0-01-423
Technical Sanction Number
Technically Sanctioned By pwd_ee20_dav-EE PWD DAVANGERE DN-T S
MALLIKARJUNA
Technical Sanctioned Date 04/12/2018

Detail Estimate Information

Technically Sanctioned Cost(INR) 783979.48
Overhead Details

Group Name Overhead Description Amount

Tender Primium, Miscellaneous & QC GST 12% 94077.48
Tender Primium, Miscellaneous & QC Tender Primium, Miscellaneous & QC 1943.04
Overhead Total(INR) 96020.52
Lumpsum Details
Lumpsum Component Name Lumpsum Value
Lumpsum Total(INR) 0
Approval Workflow

User-Id/Name Location Timestamp Action/Decision Remarks

Task Details
Technical Sanction pwd_aee127_ha-AEE KPWD NONE
required Clarifications PWD SUBDN HARAPANHALLI
for Work Indent with HARAPANHALLI- SUBDIVISION
KPWD/2018- LINGAPPA H
19/RD/WORK_INDEN MADHUGIRI
T91636
Prepare Tender pwd_ee20_dav-EE KPWD DAVANGERE 2018-12-04 16:00:20.0 Approve
Schedule for PWD DAVANGERE DIVISION
worksIndent with DN-T S
Number: KPWD/2018- MALLIKARJUNA
19/RD/WORK_INDEN
T91636
Perform Technical pwd_ee20_dav-EE KPWD DAVANGERE 2018-12-04 15:37:09.0 Send Back For RESUBMIT
Sanction for Work PWD DAVANGERE DIVISION Clarifications
Indent with DN-T S
KPWD/2018- MALLIKARJUNA
19/RD/WORK_INDEN
T91636
Perform Technical pwd_ee20_dav-EE KPWD DAVANGERE 2018-12-04 15:34:37.0 Approve ESTIMATE IS HERE
Sanction for Work PWD DAVANGERE DIVISION BY APPROVED
Indent with DN-T S
KPWD/2018- MALLIKARJUNA
19/RD/WORK_INDEN
T91636
Submit For Sanction pwd_aee127_ha-AEE 2018-12-04 15:10:38.0 Submit
PWD SUBDN
HARAPANHALLI-
LINGAPPA H
MADHUGIRI
Submit For Sanction pwd_aee127_ha-AEE 2018-12-04 15:10:36.0 Submit
PWD SUBDN
HARAPANHALLI-
LINGAPPA H
MADHUGIRI

Construction of Concrete roads at Haluvagalu Village ST Colony in Harapanahalli Taluk.

Page #2 | KPWD/2018-19/RD/WORK_INDENT91636 | KPWD DAVANGERE DIVISION | 19/03/2019

 Work Summary List

Category of Name of the Work Estimate Created Date

work Value(INR)
Roads Construction of Concrete roads at 783979.48 03/12/2018 23:40
Haluvagalu Village ST Colony in
Harapanahalli Taluk.
Work Estimate Details

Construction of Concrete roads at Haluvagalu Village ST Colony in Harapanahalli

Taluk. :

Construction of Concrete roads at Haluvagalu Village ST Colony in Harapanahalli Taluk.

Page #3 | KPWD/2018-19/RD/WORK_INDENT91636 | KPWD DAVANGERE DIVISION | 19/03/2019

SR Items

Serial No : 1 | Item Code : 19.14

Item Description : KSRRB M300-14. Excavation for roadwork in all types of soil by mechanical means including
cutting and loading to tippers, trimming bottom and side slopes, in accordance with requirements of lines, grades
and cross sections, and transportation with a lead of 1.00 km and complete as per specifications.
MORTH Specification No.301

Unit: cum Quantity: 163.125 Rate(INR): 41.0 Total(INR): 6688.125

LBD Details
Particulars Nos. Length Breadth/Widt Depth/Height LxBxD Sub Total
+/-
h
For ST Colony 1.0 174.0 3.75 0.25 163.125 163.125 +
LBD Total : 163.125
Rate Analysis Details
Basic Rate : 41.0 Total Area Weightage : 0

Additional Lift Charges :

Description Rate
Total Additional Lift Charges : 0
Other Charges :

Description Rate/Rate(%)
Total Other Charges : 0
Final Rate : 41.0

Serial No : 2 | Item Code : 19.64

Item Description : KSRRB 300-Compaction KSRRB 300-58. Compaction of original ground with maximum of 6
passes of 8 to 10 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

Unit: Sqm Quantity: 652.5 Rate(INR): 6.3 Total(INR): 4110.75

LBD Details
Particulars Nos. Length Breadth/Widt Depth/Height LxBxD Sub Total
+/-
h
For ST Colony 1.0 174.0 3.75 0.0 652.5 652.5 +
LBD Total : 652.5
Rate Analysis Details
Basic Rate : 6.3 Total Area Weightage : 0

Additional Lift Charges :

Description Rate
Total Additional Lift Charges : 0

Construction of Concrete roads at Haluvagalu Village ST Colony in Harapanahalli Taluk.

Page #4 | KPWD/2018-19/RD/WORK_INDENT91636 | KPWD DAVANGERE DIVISION | 19/03/2019

Other Charges :

Description Rate/Rate(%)
Total Other Charges : 0
Final Rate : 6.3

Serial No : 3 | Item Code : 19.60

Item Description : KSRRB M300- Construction of Embankment with Material Gravel/ Murrum. KSRRB M300-53.
Construction of embankment with approved material Gravel/Murrum with all lifts and leads, transporting to site,
spreading, grading to required slope and compacting to meet requirement Table 300- 2 complete as per
specifications.(Including cost of gravel / murrum, watering charges & compaction by vibratory roller to 95% of
proctors density) MORTH Specification No. 305

Unit: cum Quantity: 96.57 Rate(INR): 414.0 Total(INR): 39979.98

LBD Details
Particulars Nos. Length Breadth/Widt Depth/Height LxBxD Sub Total
+/-
h
For ST Colony 1.0 174.0 3.75 0.1 65.25 65.25 +
For Shoulder 2.0 174.0 0.6 0.15 15.66 31.32 +
LBD Total : 96.57
Rate Analysis Details
Basic Rate : 414.0 Total Area Weightage : 0

Additional Lift Charges :

Description Rate
Total Additional Lift Charges : 0
Other Charges :

Description Rate/Rate(%)
Total Other Charges : 0
Final Rate : 414.0

Serial No : 4 | Item Code : 20.18

Item Description : KSRRB M400- Wet Mix Macadam KSRRB M400-17. Providing, laying, spreading and
compacting crushed stone aggregates of granite / trap / basalt to wet mix macadam specifications including pre
mixing the material with water at OMC in mechanical mix plant carriage of mixed method of tipper to site, laying in
uniform layers with paver in sub-base/base course on well prepared surface and compacting with vibratory roller to
achieve the desired density complete as per specifications. MORTH Specification No. 406

Unit: cum Quantity: 97.875 Rate(INR): 2069.0 Total(INR): 202503.375

LBD Details
Particulars Nos. Length Breadth/Widt Depth/Height LxBxD Sub Total
+/-
h
For ST Colony 1.0 174.0 3.75 0.15 97.875 97.875 +

Construction of Concrete roads at Haluvagalu Village ST Colony in Harapanahalli Taluk.

Page #5 | KPWD/2018-19/RD/WORK_INDENT91636 | KPWD DAVANGERE DIVISION | 19/03/2019

LBD Total : 97.875
Rate Analysis Details
Basic Rate : 2069.0 Total Area Weightage : 0

Additional Lift Charges :

Description Rate
Total Additional Lift Charges : 0
Other Charges :

Description Rate/Rate(%)
Total Other Charges : 0
Final Rate : 2069.0

Serial No : 5 | Item Code : 22.6.1

Item Description : Constructing un-reinforced, plain cement concrete for pavements using Grade concrete M30
over a prepared base with OPC coarse aggregate at 0.69 cum, fine aggregates at 0.46 cum,Coarse and fine
aggregate conforming to IS:383-2016, with Superplastizer at 3 Its conforming to IS 9103-2008. mixed in a
concrete mixer of not less than 0.6 cum capacity and appropriate weigh batcher as per approved mix design, laid in
approved fixed side form work (steel channel, laying and fixing of 125 micron thick polythene film, wedges, steel
plates including levelling the form work as per drawing). & Spreading the concrete with shovels, rackers compacted
using needle, screed and plate vibrator and finished with floaters in a continuous operation including provision of
contraction, expansion, construction and longitudinal joints,including groove cutting charges, joint filler, separation
membrane of impermiable plastic sheet of 125 micron, sealant primer, joint sealant, admixtures as approved,
curing compound, finishing to lines and grades, textured with texturing machine, and curing including cost of all
materials, labour,hire charges of machineries,all lead & lift charges etc., complete as per specifications.
with OPC at 360 kg/cum and coarse aggregate 0.69cum, fine aggregate 0.46cum.

Unit: cum Quantity: 97.875 Rate(INR): 5366.0 Total(INR): 525197.25

LBD Details
Particulars Nos. Length Breadth/Widt Depth/Height LxBxD Sub Total
+/-
h
For ST Colony 1.0 174.0 3.75 0.15 97.875 97.875 +
LBD Total : 97.875
Rate Analysis Details
Basic Rate : 5366.0 Total Area Weightage : 0

Additional Lift Charges :

Description Rate
Total Additional Lift Charges : 0
Other Charges :

Description Rate/Rate(%)
Total Other Charges : 0
Final Rate : 5366.0

Serial No : 6 | Item Code : 37.60

Construction of Concrete roads at Haluvagalu Village ST Colony in Harapanahalli Taluk.

Page #6 | KPWD/2018-19/RD/WORK_INDENT91636 | KPWD DAVANGERE DIVISION | 19/03/2019

Item Description : Providing and fixing RCC name board of size 1.35xk0.60x0.04 mtrs fixed in reinforced cement
concrete poles of size 0.1OxO.1Ox2.60mtrs in cement concrete M 20 proportion using 20mm and down size graded
metal machine mixed with 1Omm dia main steel bars and 8mm dia stirups. The board shall be provided with 12mm
thick cement plaster in cement mortar 1 :3 on both the sides. The poles shall be embedded in the ground for a depth
of0.5 mtrs with cement concrete M 10 proportion. The board shall be fixed as per the drawing and atthe place
indicated by the Engineer incharge of the work. The cost includes excavation, bare cost of all materials, cost of
steel, centering, transportation charges, fixing charges, labour, HOM etc., The work shall be carried out as per the
detailed specifications, drawings and directions of the Engineer in charge of the work.

Unit: Each Quantity: 1.0 Rate(INR): 5500.0 Total(INR): 5500

LBD Details
Particulars Nos. Length Breadth/Widt Depth/Height LxBxD Sub Total
+/-
h
For Name Board 1.0 1.0 1.0 +
LBD Total : 1.0
Rate Analysis Details
Basic Rate : 5500.0 Total Area Weightage : 0

Additional Lift Charges :

Description Rate
Total Additional Lift Charges : 0
Other Charges :

Description Rate/Rate(%)
Total Other Charges : 0
Final Rate : 5500.0

Construction of Concrete roads at Haluvagalu Village ST Colony in Harapanahalli Taluk.

Page #7 | KPWD/2018-19/RD/WORK_INDENT91636 | KPWD DAVANGERE DIVISION | 19/03/2019