Town Municipal Council, Belur

Proposed estimate for the construction of Concrete Deck slabs at Hoysala nagar, Belur taluk,
Hassan district.
SCHEME: 2022-23 Estimated Cost: 4.15 lakhs
It Description Dimensions
No Quantity Unit Rate Amount
No of work L B D

A Construction of Deck slab at the entrance of Hoysala nagar main road, belur taluk, hassan district
1 Earth work excavation for Foundation by manual means for all Buildings, Bridges,
Retaining walls, Abutment Piers and such similar works as per drawing and
technical Specifications, including setting out, providing shoring &
strutting,barricading, caution lights, removal of stumps and other deleterious
matter, 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& other appurtenances
required to complete the work.
Page: A 58, Item no: 1.6.2
Basic rate 199.00
Area weightage 5% 9.95
Total Amount= 208.95
1 6.70 1.50 1.21 12.16
Total Qty = 12.16 cum 208.95 2540.94

2 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)
Page: A 67, Item no: 2.1.2
Basic rate 5364.00
Area weightage 5% 268.20
Total Amount= 5632.20
1 6.70 1.50 0.15 1.51
Total Qty = 1.51 CuM 5632.20 8490.54

3 Providing and laying in position Reinforced cement concrete for all Foundation
works. The granite/trap/basalt crushed graded coarse aggregates and fine
aggregates as per relevant IS Codes machine mixed with super plasticizers laid in
finished layers, well compacted using needle vibrators, including all lead & lifts,
cost of all materials, quality confirming to the requirements of relevant IS codes ,
labour, Usage charges of machinery, curing and all the other appurtenances
required to complete the work as per technical specifications. (The cost of steel
reinforcement & formwork to be paid separately)

Page: A 67, Item no: 2.1.3

 Basic rate 5752.00
Area weightage 5% 287.60
Total Amount= 6039.60
bed 1 6.70 1.18 0.15 1.19
wall 2 6.70 0.25 0.66 2.21
slab 1 6.70 1.18 0.25 1.98
Total Qty = 5.37 CuM 6039.60 32453.19

4 As per recommendations of Technical working group, rates for formwork shall be

added on percentage basis to the finished concrete item rate as per table below :

A 17 I NO 22 5% 6,285.00
Basic rate 314.25
Area weightage 5% 15.71
Total Amount= 329.96
WALL 4 6.70 0.66 17.69
Total Qty = 17.69 Sqm 329.96 5836.38

5 As per recommendations of Technical working group, rates for formwork shall be

added on percentage basis to the finished concrete item rate as per table below :

A 17 I NO 22 10% 6,285.00
Basic rate 628.50
Area weightage 5% 31.43
Total Amount= 659.93
SLAB 1 6.70 1.18 7.91
Total Qty = 7.91 Sqm 659.93 5217.37

6 Providing Thermo-Mechanically Treated bars of grade Fe-500D or more Steel

reinforcement for R.C.C. work including straightening, cutting, bending, placing in
position, binding and anchoring to adjacent members whereever necessary
complete as per Design including cost of material, labour, usage charges complete
as per specifications. (The laps and wastages shall not be measured separately)

P NO 84 I NO 11.32
Basic rate 88000.00
Area weightage 5% 4400.00
Total Amount= 92400.00
40kg/cum 214.94
Total Qty = 0.21 Tonne 92400.00 19860.09

7 Filling available excavated earth (excluding rock) in trenches, plinth, sides of

foundations and other similar works etc. in layers not exceeding 20cm in depth,
consolidating each deposited layer by ramming and watering, lead up to 50 m and
lift upto 1.5 m.
Page: A60, Item no: 1.10
Basic rate 160.00
Area weightage 5% 8.00
 Total Amount= 168.00
item no (1-4 ) 12.16 5.37
Total Qty = 6.79 cum 168.00 1140.23

8 Providing and laying Cement concrete wearing coat M-30 grade including
reinforcement complete as per drawing and Technical Specifications. (Batching
Plant)
Page: 119, Item no: 14.04 vol 3
Basic rate 12791.00
Area weightage 5% 639.55
Total Amount= 13430.55
2 6.70 1.18 0.10 1.58
Total Qty = 1.58 cum 13430.55 21236.39
Sub total 96775.11
9 GST of 12% on TOTAL AMOUNT OF ESTIMATE 11613.01
10 miscellaneous, Tender premium and unforseen items of works if any to rounding
off. 1611.87
Sub Total Amount = 110000.00
(Rupees One Lakh Ten thousand Only)

Construction of Deck slab for first cross road at 35M away from the entrance of Hoysala nagar
B
main road, belur taluk, hassan district

1 Earth work excavation for Foundation by manual means for all Buildings, Bridges,
Retaining
Page: A 58,walls,
Item Abutment
no: 1.6.2 Piers and such similar works as per drawing and
Basic rate 199.00
Area weightage 5% 9.95

Total Amount= 208.95

1 6.09 1.50 1.21 11.05

Total Qty = 11.05 cum 208.95 2309.60

2 Providing and laying in position plain cement concrete for levelling course for all
worksAin67,
Page: foundation. The granite/trap/basalt crushed graded coarse aggregates
Item no: 2.1.2
Basic rate 5364.00
Area weightage 5% 268.20
Total Amount= 5632.20
1 6.09 1.50 0.15 1.37
Total Qty = 1.37 CuM 5632.20 7717.52

3 Providing and laying in position Reinforced cement concrete for all Foundation
works.
Page: AThe granite/trap/basalt
67, Item no: 2.1.3 crushed graded coarse aggregates and fine
Basic rate 5752.00
Area weightage 5% 287.60
Total Amount= 6039.60
bed 1 6.09 1.18 0.15 1.08
wall 2 6.09 0.25 0.66 2.01
slab 1 6.09 1.18 0.25 1.80
 Total Qty = 4.88 CuM 6039.60 29498.49

4 As per recommendations of Technical working group, rates for formwork shall be

added on percentage basis to the finished concrete item rate as per table below :

A 17 I NO 22 5% 6,285.00
Basic rate 314.25
Area weightage 5% 15.71
Total Amount= 329.96
WALL 4 6.09 0.66 16.08
Total Qty = 16.08 Sqm 329.96 5305.01

5 As per recommendations of Technical working group, rates for formwork shall be

added on percentage basis to the finished concrete item rate as per table below :

A 17 I NO 22 10% 6,285.00
Basic rate 628.50
Area weightage 5% 31.43
Total Amount= 659.93
SLAB 1 6.09 1.18 7.19
Total Qty = 7.19 Sqm 659.93 4742.35

6 Providing Thermo-Mechanically Treated bars of grade Fe-500D or more Steel

reinforcement for R.C.C. work including straightening, cutting, bending, placing in
P NO 84 I NO 11.32
Basic rate 88000.00
Area weightage 5% 4400.00
Total Amount= 92400.00
40kg/cum 195.37
Total Qty = 0.20 Tonne 92400.00 18051.93

7 Filling available excavated earth (excluding rock) in trenches, plinth, sides of

foundations andno:
Page: A60, Item other similar works etc. in layers not exceeding 20cm in depth,
1.10
Basic rate 160.00
Area weightage 5% 8.00
Total Amount= 168.00
item no (1-4 ) 11.05 4.88
Total Qty = 6.17 cum 168.00 1036.42

8 Providing and laying Cement concrete wearing coat M-30 grade including
reinforcement
Page: 119, Itemcomplete
no: 14.04asvol
per3 drawing and Technical Specifications. (Batching
Basic rate 12791.00
Area weightage 5% 639.55
Total Amount= 13430.55
2 6.09 1.18 0.10 1.44
Total Qty = 1.44 cum 13430.55 19302.92
Sub total 87964.24
9 GST of 12% on TOTAL AMOUNT OF ESTIMATE 10555.71
10 miscellaneous, Tender premium and unforseen items of works if any to rounding 1480.05
Sub Total Amount = 100000.00
 (Rupees One Lakh Only)

Construction of Deck slab besides Residence of Mr. Ramesh, at Hoysala nagar main road, belur
C
taluk, hassan district.
1 Earth work excavation for Foundation by manual means for all Buildings, Bridges,
Retaining
Page: A 58,walls,
Item Abutment
no: 1.6.2 Piers and such similar works as per drawing and
Basic rate 199.00
Area weightage 5% 9.95
Total Amount= 208.95
1 4.00 1.50 1.21 7.26

Total Qty = 7.26 cum 208.95 1516.98

2 Providing and laying in position plain cement concrete for levelling course for all
worksAin67,
Page: foundation. The granite/trap/basalt crushed graded coarse aggregates
Item no: 2.1.2
Basic rate 5364.00
Area weightage 5% 268.20
Total Amount= 5632.20
1 4.00 1.50 0.15 0.90
Total Qty = 0.90 CuM 5632.20 5068.98

3 Providing and laying in position Reinforced cement concrete for all Foundation
works.AThe
Page: granite/trap/basalt
67, Item no: 2.1.3 crushed graded coarse aggregates and fine
Basic rate 5752.00
Area weightage 5% 287.60
Total Amount= 6039.60
bed 1 4.00 1.18 0.15 0.71
wall 2 4.00 0.25 0.66 1.32
slab 1 4.00 1.18 0.25 1.18
Total Qty = 3.21 CuM 6039.60 19375.04

4 As per recommendations of Technical working group, rates for formwork shall be

added on percentage basis
A 17 I NO 22 to the finished concrete
5% item rate as per table below :
6,285.00
Basic rate 314.25
Area weightage 5% 15.71
Total Amount= 329.96
WALL 4 4.00 0.66 10.56
Total Qty = 10.56 Sqm 329.96 3484.40

5 As per recommendations of Technical working group, rates for formwork shall be

added on percentage basis
A 17 I NO 22 to the finished10%
concrete item rate as per table below :
6,285.00
Basic rate 628.50
Area weightage 5% 31.43
Total Amount= 659.93
SLAB 1 4.00 1.18 4.72
Total Qty = 4.72 Sqm 659.93 3114.85

6 Providing Thermo-Mechanically Treated bars of grade Fe-500D or more Steel

reinforcement
P for R.C.C. work including straightening, cutting, bending, placing in
NO 84 I NO 11.32
Basic rate 88000.00
Area weightage 5% 4400.00
 Total Amount= 92400.00
40kg/cum 128.32
Total Qty = 0.13 Tonne 92400.00 11856.77

7 Filling available excavated earth (excluding rock) in trenches, plinth, sides of

foundations
Page: andno:
A60, Item other similar works etc. in layers not exceeding 20cm in depth,
1.10
Basic rate 160.00
Area weightage 5% 8.00
Total Amount= 168.00
item no (1-4 ) 7.26 3.21
Total Qty = 4.05 cum 168.00 680.74

8 Providing and laying Cement concrete wearing coat M-30 grade including
reinforcement
Page: 119, Itemcomplete
no: 14.04asvol
per3 drawing and Technical Specifications. (Batching
Basic rate 12791.00
Area weightage 5% 639.55
Total Amount= 13430.55
2 4.00 1.18 0.10 0.94
Total Qty = 0.94 cum 13430.55 12678.44
Sub total 57776.19
9 GST of 12% on TOTAL AMOUNT OF ESTIMATE 6933.14
10 miscellaneous, Tender premium and unforseen items of works if any to rounding 5290.67
Sub Total Amount = 70000.00
(Rupees Seventy thousand Only)
Construction of Deck slab in front of Residence of Mr.Kumar, at Hoysala nagar main road, belur
D
taluk, hassan district.
1 Earth work excavation for Foundation by manual means for all Buildings, Bridges,
Retaining
Page: A 58,walls,
Item Abutment
no: 1.6.2 Piers and such similar works as per drawing and
Basic rate 199.00
Area weightage 5% 9.95
Total Amount= 208.95
1 4.14 1.50 1.21 7.51
Total Qty = 7.51 cum 208.95 1570.07

2 Providing and laying in position plain cement concrete for levelling course for all
worksAin67,
Page: foundation. The granite/trap/basalt crushed graded coarse aggregates
Item no: 2.1.2
Basic rate 5364.00
Area weightage 5% 268.20
Total Amount= 5632.20
1 4.14 1.50 0.15 0.93
Total Qty = 0.93 CuM 5632.20 5246.39

3 Providing and laying in position Reinforced cement concrete for all Foundation
works.
Page: AThe granite/trap/basalt
67, Item no: 2.1.3 crushed graded coarse aggregates and fine
Basic rate 5752.00
Area weightage 5% 287.60
Total Amount= 6039.60
bed 1 4.14 1.18 0.15 0.73
wall 2 4.14 0.25 0.66 1.37
slab 1 4.14 1.18 0.25 1.22
 Total Qty = 3.32 CuM 6039.60 20053.16

4 As per recommendations of Technical working group, rates for formwork shall be

added on percentage basis
A 17 I NO 22 to the finished concrete
5% item rate as per table below :
6,285.00
Basic rate 314.25
Area weightage 5% 15.71
Total Amount= 329.96
WALL 4 4.14 0.66 10.93
Total Qty = 10.93 Sqm 329.96 3606.36

5 As per recommendations of Technical working group, rates for formwork shall be

added on percentage basis
A 17 I NO 22 to the finished10%
concrete item rate as per table below :
6,285.00
Basic rate 628.50
Area weightage 5% 31.43
Total Amount= 659.93
SLAB 1 4.14 1.18 4.89
Total Qty = 4.89 Sqm 659.93 3223.87

6 Providing Thermo-Mechanically Treated bars of grade Fe-500D or more Steel

reinforcement for R.C.C. work including straightening, cutting, bending, placing in
P NO 84 I NO 11.32
Basic rate 88000.00
Area weightage 5% 4400.00
Total Amount= 92400.00
40kg/cum 132.81
Total Qty = 0.13 Tonne 92400.00 12271.75

7 Filling available excavated earth (excluding rock) in trenches, plinth, sides of

foundations andno:
Page: A60, Item other similar works etc. in layers not exceeding 20cm in depth,
1.10
Basic rate 160.00
Area weightage 5% 8.00
Total Amount= 168.00
item no (1-4 ) 7.51 3.32
Total Qty = 4.19 cum 168.00 704.56

8 Providing and laying Cement concrete wearing coat M-30 grade including
reinforcement
Page: 119, Itemcomplete
no: 14.04asvol
per3 drawing and Technical Specifications. (Batching
Basic rate 12791.00
Area weightage 5% 639.55
Total Amount= 13430.55
2 4.14 1.18 0.10 0.98
Total Qty = 0.98 cum 13430.55 13122.18
Sub total 59798.35
9 GST of 12% on TOTAL AMOUNT OF ESTIMATE 7175.80
10 miscellaneous, Tender premium and unforseen items of works if any to rounding 3025.84
Sub Total Amount = 70000.00
(Rupees Seventy thousand Only)
Construction of Deck slab behind the Residence of Mr. Daani C.S, President, belur town
E
municipal, at Hoysala nagar main road, belur taluk, hassan district.
1 Earth work excavation for Foundation by manual means for all Buildings, Bridges,
Retaining
Page: A 58,walls,
Item Abutment
no: 1.6.2 Piers and such similar works as per drawing and
 Basic rate 199.00
Area weightage 5% 9.95
Total Amount= 208.95
1 4.57 1.50 1.21 8.29
Total Qty = 8.29 cum 208.95 1733.15

2 Providing and laying in position plain cement concrete for levelling course for all
works
Page: Ain67,
foundation. The granite/trap/basalt crushed graded coarse aggregates
Item no: 2.1.2
Basic rate 5364.00
Area weightage 5% 268.20
Total Amount= 5632.20
1 4.57 1.50 0.15 1.03
Total Qty = 1.03 CuM 5632.20 5791.31

3 Providing and laying in position Reinforced cement concrete for all Foundation
works.AThe
Page: granite/trap/basalt
67, Item no: 2.1.3 crushed graded coarse aggregates and fine
Basic rate 5752.00
Area weightage 5% 287.60
Total Amount= 6039.60
bed 1 4.57 0.91 0.15 0.62
wall 2 4.57 0.25 0.66 1.51
slab 1 4.57 0.91 0.25 1.04
Total Qty = 3.17 CuM 6039.60 19155.07

4 As per recommendations of Technical working group, rates for formwork shall be

added on percentage basis
A 17 I NO 22 to the finished concrete
5% item rate as per table below :
6,285.00
Basic rate 314.25
Area weightage 5% 15.71
Total Amount= 329.96
WALL 4 4.57 0.66 12.06
Total Qty = 12.06 Sqm 329.96 3980.93

5 As per recommendations of Technical working group, rates for formwork shall be

added on percentage basis
A 17 I NO 22 to the finished10%
concrete item rate as per table below :
6,285.00
Basic rate 628.50
Area weightage 5% 31.43
Total Amount= 659.93
SLAB 1 4.57 0.91 4.16
Total Qty = 4.16 Sqm 659.93 2744.43

6 Providing Thermo-Mechanically Treated bars of grade Fe-500D or more Steel

reinforcement for R.C.C. work including straightening, cutting, bending, placing in
P NO 84 I NO 11.32
Basic rate 88000.00
Area weightage 5% 4400.00
Total Amount= 92400.00
40kg/cum 126.86
Total Qty = 0.13 Tonne 92400.00 11722.16

7 Filling available excavated earth (excluding rock) in trenches, plinth, sides of

foundations
Page: andno:
A60, Item other similar works etc. in layers not exceeding 20cm in depth,
1.10
Basic rate 160.00
 Area weightage 5% 8.00
Total Amount= 168.00
item no (1-4 ) 8.29 3.17
Total Qty = 5.12 cum 168.00 860.66

8 Providing and laying Cement concrete wearing coat M-30 grade including
reinforcement
Page: 119, Itemcomplete
no: 14.04asvol
per3 drawing and Technical Specifications. (Batching
Basic rate 12791.00
Area weightage 5% 639.55
Total Amount= 13430.55
2 4.57 0.91 0.10 0.83
Total Qty = 0.83 cum 13430.55 11170.73
Sub total 57158.44
9 GST of 12% on TOTAL AMOUNT OF ESTIMATE 6859.01
10 miscellaneous, Tender premium and unforseen items of works if any to rounding 982.55
Sub Total Amount = 65000.00
(Rupees Sixty Five thousand Only)
Grand Total = 415000.00
(Rupees Four Lakh Fifteen thousand Only)
The Provisions made in the estimate are essential and rates adopted as per the approoved rates of
Hassan circle KPWD S.R.for the year 2022-23.
The area belongs to T.M.C Limits
The spot has been inspected and the work is necessary.

CHIEF OFFICER
TMC, BELUR