1

d8

KARNATAKA RURAL INFRASTRUCTURE DEVELOPMENT LII 1rTED,

DIVISION: CHITRADURGA SUB DIVISION: HOSADU RGA

ESTIMATE
CONSTRUCTION OF COMPOUND WALL,
NAME OF WORK: SHEED AND FENCING WORK TO URIAL
GROUND

ALADDHALLT
VILLAGE:

TALUK HOSADURGA

DISTRICT: CHITRADURGA

SCHEMME

YEAR OF SR: 2016-17 PWD CSR North Zone,Dh. rwad

ESTIMATED COST: 5,00,000-00

 3

KARNATAKA RURAL INFRASTRUCTURE DEVELOPMENTIrD.

HOSADURGA SUB-DIVISION
Construction of Compound wall, Sheed and Fencing
work to Bu ial Ground
vAMEOF WORK: work ALADAHALLT
DETAILED ESTIMATE
Rate Amount
Qty
Particulars No.
LBD
COMPOUND WALL
VO

lines d
of buildins, culvert, water supply, sanitary
a
excavation for foundation
Earth work above in width, ordinary
in il
electrical conduits pits or in trenches 1.50 m and
either in
sides of pits and trencl,
including dressing the bottom and
notexceeding 1.50 m in depthclear from edges of excavation with lead upto
50 m a r
the excavated soil
stacking for hard soil
specification (P.No-5,. I.No-4.4)
breaking of clods complete per
as

1.20 1.20 1.20 3.46

RCC PILLAR 2
Compound wall 12.00 0.75 0.75 6.75
10.21 Cum
282.0 2878.00
Rs.

cement concrete of mix

1:4:8 using 40 mm a d
2 Providing & Laying in position
plain '5
machine mixed, concrete
laid in layers not exceeding
down size graded granite metal,
cost of all materi s,
in foundation and plinth including
cms. Thicfk well compacted (P.No-12, I.No-4.3)
complete as per specification.
labour, HOM of machinery, curing 0.43
2 1.20 1.20 0.15
RCC PILLAR
1 12.00 0.75 0.15 1.35
Compound wall
1.78 Cunm
Rs. 5252 0 9349.00
@
of Mix 1:1.5:3 with 20 r
n
concrete
reinforced cement
in position
3 Providing and laying machine mixed, concrete
laid in layers t
granite metal,
(M25) and down size graded foundation plinth and ground
floor le
15 cms thick
vibrated for all works in thickne
exceeding return walls, walls (any
walls,
staircases, lintels, retaining
for roof slabs, Abutments, PIllars, Posts, Struts,
buttress

including attached plasters, Columns, Pipes, window ci: s,

blocks, plain
anchor
parapets, coping, bed blocks,
string orlacing courses, (P.No-13, I..
materials, labour for Column Footings
fillets etc., including
cost of all
4.10)
2 1.10 1.10 0.30 0.73
Footings 0.73 Cum
@Rs. 6717 10 4877.00

removal f
propping etc., and
removing centering, shuttering, strutting, of
Providing and bases of columns for
mass concrete including
cost

form work for foundations, footings, (P.No-16, I.No-4.28)

labour complete as per specifications
all materials,

2 1.10 0.30 2.64

2.64 Sqm
Rs. 226. 0 597.00
 916
Particulars

ding and laying in

No.
|L B
position reinforced cement concrete
D Qty Rate Amount
own size graded granite metal, machine mixed,ofconcrete
Provic
25) and dow Mix 1:1.5:3 with 20 n

laid in layers
eding 15 cms thick vibrated for all works in foundation plinth and
exceedh

ar roof slabs, staircases, lintels, retaining walls, ground floor le

return walls, walls (any thickne)
including attached plasters, Columns, Pipes, Abutments, Plllars, Posts, Struts, buttress
string or lacing courses, parapets, coping, bed blocks, anchor blocks, plain window ci
fillets etc., including cost of all materials, labour for Column (P.No-13, I.No-4.10)

Columns 2 0.23 0.23 3.75 0.40

0.40 Cum
@Rs. 67170 2665.00
I Providing and removing centering, shuttering, strutting, propping etc., for colum
pillars, piers, square/rectangular in plan including cost of all materials, labour comp! e
as per specification (P.No-17, I.No-4.33)
2 0.96 3.75 7.20
7.20 Sqm
@Rs. 366 0 2635.00
7 Providing and constructing granite /trap/basalt size stone masonry in Foundation cem-nt
mortar 1:6 stone hammered dressed in course not less than 20 cms high, bond stones it
two m apart in each course including cost of materials labour curing complete a s r
specification (P.No-25, LNo-5.6)
L/W 12.00 0.60 0.60 4.32
4.32 Cum
@Rs. 4060. 17539.00
8 Providing and constructing granite /trap/basalt size stone masonry in Basement cem nt
mortar 1:6 stone hammered dressed in course not less than 20 cms high, bond stones it
two m apart in each course including cost of materials labour curing complete as r
specification (P.No-26, I.No-5.9,)
L/W 1 12.00 0.45 0.45 2.43
2.43 Cum
@Rs. 48320 11742.00
9 Providing ruled pointing to coursed stone masonry with cement mortar 1:4, 20 mm P
after raking joints to depth of 20 mm nicely lining, including cost of materials, lab r

curing complete as per specification (P.No-116, I.No-15.1)

L/W 2 12.00 0.45 10.80
10.80 Sqm
Rs. 96 1041.00
1:2:4
using 20 mmd
Providing and laying in position plain cement concrete of mix
down size graded granite metal, machine mixed, concrete laid in layers not exceeding 5
Cms thick well compacted in foundation and plinth including cost of all materials, labir
HOM of machinery curing complete as per specifications (P.No-13, I.No-4.6) for Plii a

beam
PLINTH L/W 12.00 0.45 0.10 0.54
 5
9
Particulars
|
Coping
No. L

12.00
B

0.23
D

0.08
Qty
0.22
Rate Amount

0.76 Cum

@Rs. 5877 0 4471.00

Providing and removing centering, shuttering strutting propping etc., and removal f
fom work for flat surface such as specification floors, roofs, landings, balconies and li' s
thicknes upto 200 mm including cost of all materials labour specification (P.No-17, I.o
4.31) for plinth

PLINTH L/W 2 12.00 0.10 2.40

Coping 2 1 12.00 0.08 1.92

4.32 Sqm
Rs. 256. ) 1106.00
2 Providing and constructing Burnt Brick Masonry with approved quality of non modu1r
bricks of standard size of class designation 50 (table moulded) with cement mortar 1:6 i r
basement and superstructure including cost of materials, labor charges scaffolding curing
complete as per specifications (P.No-30, I.No-6.3)
Compound wall 12.00 0.23 1.20 3.31
BBM Pillar 0.23 0.35 1.20 0.39
DEDUCTIONS 3.70
BBM Pillar A 0.23 0.23 1.20 0.25
0.25
3.45 Cumm
@Rs. 5490.:0 18941.00
13
Providing H.Y.S.D. Stel (Cold, Twisted) reinforcement for R.c.c. work including
straightening, cutting, bending, hooking, placing, in position, lapping and / or weldig
wherever required tying with binding wire and anchoring to the adjoining membs
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 specificatio.
(P.No. 19 INo. 4.46)
Footing 0.73 75 54.45
Column 0.40 120 47.61
102.06
Say 1.02 Qtl
14 @Rs. 6043. 6168.00
Providing 18 mm thick cement plaster in single coat with cement mortar 1:6 to brick
masonry including rounding off corners wherever required smooth
and removing scaffolding rendering: Providing
including cost of materials, labour çuring complete as r
specifications (P.No-117, I.No-15.16)
L/W 2 12.00 1.30 31.20
Pillar Sides 0.12 1.30 1.25
RCC Coloumn
0.69 3.75 5.18
37.62 Sqm
Providing &Fixing MS Gate including Fixing Charges MR) @Rs. 219.0 8239.00
(
 6

91H
Particulars No. L B D Qty Ratc Amount
G 1.00 5.00 1.50 7.50
7.50 Sqm
MR @Rs. 3000.0 22500.000
Provinding andand fixing MS Name board including cost of material Fixing chars
,

MS Pipe Etc., (MR)

welding,
LS 25000.000
roviding .
& finishing external walls in two coats with WPC paint of approved brand and
en shade after
ade to give an even throughly brooming the surface to remove all diri &
loose powdered materia free from mortar drops and other foreign matter cost of
terials, labour, complete as per specification (P.No-121, LNo-15.53.2)

Outside Plastering 37.62

Qty. as per
Pointing Oty 80
48.42 Cum
Rs. 84. 4068.00
s Providing and applying enamel metal paint two coats (excluding priming coat) over n v
stel or other metal surface brushing to give an even shade after cleaning oil grease, irt
and other foreign matter, including cost of materials, labour complete as per specificatiuns
(P.No-124, I.No-15.74)
MS gate 2 5.50 0.45 1.00 4.95
G 5.00 1.50 00 7.50
12.45 Sqm
Rs. 83.0 1033.00

SHEED
1Earth work excavation for foundation of buildins, culvert, water supply, sanitary lines ii d
electrical conduits either in pits or in trenches 1.50 m and above in width, in ordinary soil
not exceeding 1.50 m in depth including dressing the bottom and sides of pits and trenche s.
lead 50 aier
Slacking the excavated soil clear from edges of excavation with upto m

0reaking of clods complete as per specification (P.No-5,. I.No-4.4) for hard soil

5.30 0.75 0.75 5.96

LW 2
SW 2 3.80 0.75 0.7 4.28
10.24 Cum

@Rs. 282.00 2887.00

concrete of mix 1:4:8 using
40 mm nd
Providing Laying
&Laying in position plain cement 15
concrete laid in layers not exceeding
graded granite metal, machine mixed, including cost of all materi.i!s,
Thicfk well compacted
con in foundation and plinth
labour, HOM of machinery, specification. (P.No-12, I.No-4.3)
machi curing complete as per
O 0.75 0.15 1.19
.30
LW 2
3.80 0.75 0.15 0.86
SW 2
2.05 Cum
Rs. $252 0 10767.00
 1

Particulars
No. L B D Qty Rate Amount
Provndh
constructing granite. /trap/basalt size stone masonry
in Foundation
1:6 stone
hammered ssed in course not less than
dress cemet
20 cms high, bond
mortar h course including cost of materials stones it
tNO m apart
labour curing complete
eification (P.No-25, I.No-5.6) as pr
LW 5.15 0.60 0.60 3.71
SW 2 3.95 0.60 0.60 2.84
6.55 Cum
Rs.
constructing granite ftrap/basalt size stone masonry in Basement4060.0)
A
26593.00
cement
done ham
Provid

1:6
mortar
hammered dressed in course not less than 20 cms high, bond stone
stone
at
rt
apart in each
course including cost of materials labour
twom
specification (P.No-26, I.No-5.9,)
curing as complete per

LW 2 5.00 0.45 0.45 2.03

SW 2 4.10 0.45 0.45 1.66
3.69 Cum
@Rs. 4832.0 17830.00
Filing available excavated earth (xcluding rock) in sides of foundations upto plinth in
lavers not exceeding 20 cms. in depth, compacting each desposited, compacting each
deposited layer by ramming after watering with alead upto 50m. and lift upto 1.5m
including cost ofali labour complete as per specifications. (Pno. 6 Ino. 2.10/2.11)
Basement 4.10 4.10 0.45 7.56
Oty 7.56 Cum
Net Qty 7.56 Cum
Rs. 253 ) 1914.00
Providing ruled pointing to coursed stone masonry with cement mortar 1:4, 20 mm op
aner raking joints to depth of 20 mm nicely lining, including cost of materials, lab. var
Curing complete as per specification (P.No-116, I.No-15.1)
LW 5.00 0.45 9.00
4
9.00 Sqm
@Rs. 96-t) 868.00
Provid u 1ying in position plain cement concrete of mix 1:2:4 using 20 mm nd
o exceeding i5
CmeLrded granite metal, machine mixed, concrete laid in layers not
materials, labvur
cost of all
HOA l compacted in foundation and plinth including for Pli:a
beam curing nplete as per specifications (P.No-13, I.No-4.6)
0.45 0.10 0.45
LW 00
0.45 0.10 0.37
SW 2 4.10
0.82 Cum
5877 0 4813.00
Rs.
Provid ete., and removial
t
Ionm shuttering strutting propping
Work for aing centering,
flat surface such specification floors, roofs, landings, balconies
and liles
hickness upto labour specification
(P.No-17, I.N
431) for plinth u
ncluding cost of all materials
 8

No
Particulars No. L B D Qty Rate Amount
LW 2 2 5.00 0.10 .00
SW 2 4.10 0.10 1.64
3.64 Sqm
@Rs.
Providing and laying Red oxide flooring 40mm thick with an under layer of 40mm thick
256.00 932.00
M-15 cement concrete, using broken granite metal of 12.5mm nominal size and
of 10mm thick plaster with 1:3 cement mortar mixed with
top layer
red oxide (using 3.5kg of red
oxide per 50 kg of cement) finished with floating coat of neat cement
mixed with red oxide
(mix of same proportion), including
cost of materials, labour, curing, complete as per
specifications (P.No.112 I.No.14.9)
L/W
5.00 5.00 25.00
25.00 Sqm
10 Providing & Fixing MS Circular Poles (MR) Rs. 588.00 14700.00

4.00 No.s
11 MR Rs. 1200.00
Providing fabricating MS Truss and build onsanction made out of 2Nos, of ISMC
4800.00
100x50mm and ISA 50x50x3mm welded
road diagonaly with 8mm together braced with 25mm dia MS road dia MS
thick base plate of 200x700mm
at top for both for ancring at bottom
fixing MS Truss made out of MS angle ISA and
600mm parallet to each other 65x65xómm top me noers fixed at
and vertical and
and venrtical and diagonal braching with
sheet with
diagonals bracing with 50x50xómm 1500mm c/c for50x50xómm other
necessary guysets plats of 200x200x8mm fixing galvanized
fixed over RCC thick saractions of ISMC shall he
pedestal as per design with
necessary anchor bolts (MR)

150.00 Kgs
12
Providing and laying to required line and MR
@Rs. 90.00 13500.00
cement sheet 6mm thick slope roofing with
C.I plain and bitumen
fixed with semi-corrugated
galvonised iron J or L hooks bolts and Asbestous
washers over the ,
nuts 8mm dia
of materials labour ,
existing
,
complete as per Specificationpurlins rafters and trusses including cost
,

RCC Coloumn (P.No.46, I.No.8.3)

5.90 5.90 34.81
34.81 Sqm
@Rs. 360.00 12532.00
1Providing and fixing RCC FENCING WORK
Precast fencing
CC 1:1.5:3
with 20mm downsize of pole size 0.15m
x 0.15m
x 2.0 m
CIC using aggregate
10mm dia vertical 4TMT makint
holes for casted in
.Sm above steel rods and 8mm dia drawing barded wire at 30em
ground level using steel moulding curing stirrups 15cm c/c tixed
at
including excavation in hard
transportation to workspot
,
,

downsize soil fixing in

aggregate including aligning plain cement concrete
materials, labour, hire to
plumb and line providing 1:2:4 using 201mn
(P.No.258, I.No.37.64 )charge of machineries lead, lift loading & unloading
including cost of ll
etc., complete
 9
916

No
Particulars No.
L B D Qty Rate Amount
93.00 No.s
@Rs. 1590.00 147870.00
providing barbed GI wire fencing of 12x12 gauge drawn into stone pillars or iron pillars
including drawing of holes wherever necessary excluding the cost of pillars but including
the cost of barbed wire and binding wire wte., complete(P.No-254, I.No-37.5)
1674.00 Mtr

@Rs. 27.60 46202.00

3 Nameboard and Writing Charges 1.00 No.s 2700.00 2700.00
TOTAL 453757.00
Add 1% Thirdparty Inspection Charges 4538.00
TOTAL 458295.00
Add 8% KRIDL Charges 36664.00
TOTAL 494959.00
Add 1% Labour cess 4950.00
Add misce & other 91.0
GRAND TOTAL 500000.00

AE/JE Assistant Executive Engineer

KRID. Ltd., lHosadurga

Lovfo5
TECHINICALLY SCRUTINISED
For Rs...Q,L .
hups.NA.las..00Ly)
*****1p

snstuouunaouugae**onauaeovedsareissnganuea tueotaseusntt
Under Scheme...S....Lalaue oulopud 20161
T.C. No...z.2..Date...LaJ20L

YK.R.I.D.L. Ltd. Chltradurga

eBRrdrawemerveQuorl dasco
8trte

ddd etedoae. s.d.d.

dgrideodd dbo8e00d ae@dbagd