Name of Work : Estimate for completion of Balance work pertains to ECONOMICALLY WEAKER SECTION (EWS/1 BHK) Phase-1 at Sy No.

138 of Gunjur Village, Varthur Hobli, Bangalore East Taluk.

Reduced Quantity and Amount for 22 Balance Quantity and Amount for 22 Balance Quantity and Amount for 22 Blocks as
Quantity and Rate as per Tender BOQ for 38 Blocks Actual work executed for 22 Blocks
Blocks Blocks as per old BOQ per SR (2015-16)

Quantinty for Amount for Balance Amount Balance Rate including

Item No. Description Unit Qty Rate(Rs) Amount(Rs) Qty Amount(Rs) Balance Quantity Amount
completed work Completed works as per old BOQ Quantity AW

D EXTERNAL DEVELOPMENT

ROADS

19.3 PWD KSRRB 300-Earth work excavation and foming in

Cum. 1,360.97 129.40 1,76,109.91 3,212.54 4,15,703.99 3,212.54 4,15,703.99 0.00 0.00 0.00 103.88 0.00
SR 2010-11 embankment by manual means in ordinary soil

19.4 PWD KSRRB 300-4.Earth work excavation and foming in

Cum. 1,088.77 201.29 2,19,159.00 1,664.62 3,35,070.57 1,664.62 3,35,070.57 0.00 0.00 0.00 156.88 0.00
SR 2010-11 embankment by manual means in hard soil

19.8 PWD KSRRB 300-7. Excavation in hard rock by chiselling and /or
Cum. 272.19 1,365.89 3,71,787.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,124.66 0.00
SR 2010-11 wedging

19.61 PWP
KSRRB M300- Construction of Embankment with Material
& IWTD Cum. 680.48 1,424.72 9,69,498.96 292.63 4,16,915.51 292.63 4,16,915.51 0.00 0.00 0.00 305.28 0.00
Gravel / Murrum.
SR 2010-11

19.64 PWP
KSRRB 300-58. Compaction of original ground with
& IWTD sqm 11,341.41 34.48 3,91,041.77 6,148.72 2,12,002.49 6,148.72 2,12,002.49 0.00 0.00 0.00 4.77 0.00
maximum of 6 passes of 8 to 10 tonnes power roller.
SR 2010-11
20.6.1
PWP &
KSRRB M400-7: Construction of granular sub-base Cum. 2,942.66 2,800.00 82,39,445.90 1,387.18 38,84,104.00 1,387.18 38,84,104.00 0.00 0.00 0.00 1,434.18 0.00
IWTD SR
2010-11
Laying water bound macadam ,with power road roller of 8 to
Cum. 1,765.60 1,350.00 23,83,553.99 832.31 11,23,618.50 0.00 832.31 11,23,618.50 0.00 1,719.32 0.00
10 tonne capacity etc.

20.18 PWP
KSRRB M400-17: Providing, laying, spreading and
& IWTD Cum. 1,765.60 2,500.00 44,13,988.88 832.31 20,80,775.00 0.00 0.00 832.31 20,80,775.00 0.00 1,682.22 0.00
compacting graded stones aggregate to wet mix macadam
SR 2010-11

21.4 PWP
KSRRB M500-4 Providing and applying primer coat from 7.5
& IWTD Sqm. 11,770.64 25.00 2,94,265.93 5,548.72 1,38,718.00 0.00 0.00 5,548.72 1,38,718.00 5,548.72 31.80 1,76,449.30
to 9.8 kg and 9.8 to 12.2 kg per 10 sqm.
SR 2010-11

21.8 PWP
KSRRB M500-8Providing and applying tack coat on granular
& IWTD Sqm. 11,770.64 6.47 76,156.26 5,548.72 35,900.33 0.00 0.00 5,548.72 35,900.33 5,548.72 14.84 82,343.00
surface treated with primer at 7.5 Kg per 10 sqm,
SR 2010-11

KSRRB 500-11: Providing and laying bituminous macadam

21.11.2
on prepared surface with crushed coarse aggregates as per
PWP &
design mix,rolling by power roller to achieve the desired Cum. 588.53 4,206.95 24,75,924.70 277.44 11,67,176.51 0.00 0.00 277.44 11,67,176.51 277.44 6,737.36 18,69,213.16
IWTD SR
density with 60/70 grade bitumen compacted thickness with
2010-11
3.3% bitumen.

KSRRB M500-18: Providing and laying semi dense

21.20.2
bituminous concrete 25mm thick with 60/70 grade bitumen
PWP &
using 40 -60 HMP produding an average output of 75 tonnes 3,345.00 277.44 9,28,036.80 0.00 0.00 277.44 9,28,036.80 277.44 8,183.20 22,70,347.01
IWTD SR
per hour using crushed aggregates of specified grading,
2010-11
premixed with bituminous binder at 4.5 to 5% of mix and filler,

5.29 PWP
Providing and fixing Pre cast solid concrete kerb stones Size
& IWTD Nos. 5,828.73 233.21 13,59,314.86 587.53 1,37,017.57 0.00 0.00 587.53 1,37,017.57 1,597.85 336.76 5,86,025.63
450 X 150X 500 MM.
SR 2010-11

24.12 PWP & KSRRB M800-11.1.Painting lines, dashes, arrows etc.,on

IWTD SR Roads in two coats on New Work:-Painting lines, dashes, sqm 57.51 1,180.32 67,880.20 94.15 1,11,127.13 0.00 0.00 94.15 1,11,127.13 94.15 119.78 11,277.29
2010-11 arrows etc on roads .

Total Amount(Rs) 51,233.72 2,14,38,127.95 1,09,86,166.40 12705.69 52,63,796.56 13998.62 57,22,369.84 49,95,655.38

1 of 1