BRUHAT BANGALORE MAHANAGARA PALIKE

Detailed Estimate for Maintainance for 2 years

NAME OF WORK:IMPROVEMENTS TO ROAD FROM BEL GANESHA

TEMPLE TO MAGADI ROAD via GOLLARAHATTI TO IN
DODDABIDARAKALLU WARD NO 40 IN HEROHALLI SUB DIVISION
Item No. : 20
Sl.
No
1

Particulars

Unit

No

Qty

Rate

Amount

KSRRB M3000-6: Filling of crack using slow curing bitumen emulsion and applying
crusher dust in case cracks are wider than 3mm complete as per specifications. MORTH
specification No.3004.3.3 (PWDSR 2014-15 Pg No 247 Item No 35.6)
Considering 1%
of Surface Area
Sqm
1
1,656.00
1%
16.56
4.32
72.00
of 1st year
Considering 1%
of Surface Area
Sqm
1
1,656.00
2%
33.12
4.32
143.00
of 2nd year
Basic Rate
4.00
AW 8%
0.32
Total
4.32
KSRRB M3000- Filling pot holes with patch repairs with bituminous concrete, 40mm
KSRRB M3000-5 Removal of all failed material, trimming of completed excavation to
provide firm vertical faces, cleaning of surface, painting of tack coat on the sides and base of
excavation as per clause 500.3, back filling the pot holes with hot bituminous material as per
clause 500.4, compacting, trimming and finishing the surface to form a smooth continuous
surface, all as per clause 3004.2 complete as per specifications. MORTH specification
No.3004.2 (PWDSR 2014-15 Pg No 247 Item No 35.5)
Considering 1%
of Surface Area
Sqm
1
1,656.00
1%
16.56
428.76 7,100.00
of 1st year
Considering 2%
14,201.0
of Surface Area
Sqm
1
1,656.00
2%
33.12
428.76
0
of 2nd year
Basic Rate
397.00
AW 8%
31.76
Total
428.76
Restoration of pot holes caused due to BWSSB/BESCOM repairs . Removal of all failed
material, trimming of completed excavation to provide firm vertical faces, cleaning of
surface, back filling the pot holes with stone dust, wet mix macadam, hot bituminous
material, compacting, trimming and finishing the surface to form a smooth continuous
surface, complete as per the direction of engineer in charge
KSRRB 300-1: Earthwork excavation by manual means in ordinary soil involving an
average horizontal throw upto 2 meters and an average lift upto 0.5 m, excavated surface
leveled and sides neatly dressed, the disposed earth to be leveled neatly after breaking of
clods complete as per specifications. MORTH / Chapter 3(Item No: 19.1, Page No:138 of
KPWD S.R2014-15)
Cum
1
1.00 1.00 1.00
1.00
170.42
170.42
Basic Rate
70.00
2*1.28
Lead and Lift
*10+62 87.80
Charges
.2

Add area
8%
12.62
weightage
Total
170.42
KSRRB 2.6:Providing and filling Stone Dust in trenches to required depth including
watering ramming with all leads and lift. complete as per specification and as directed by
Engineer-in-charge(Item No: 2.13, Page No:6 of KPWD S.R2014-15)
1,060.
Cum
1
1.00 1.00 0.70
0.70
742.67
95
1,821.0
Basic Rate (a)
0
Deduct sand rate
371.00
Rs.1450(b)
Deduct 20% of
(b) Over Head
charges &
74.20
Contractor
Profit=(c)
Arrived Rate (d) 296.80
Add Stone Dust
746.80
Rate Rs. 450 (e)
Add 20% of (e)
Over Head
charges &
149.36
Contractor
Profit=(f)
Total
896.16
Lead and Lift
Charges
86.20
(2*1.2*20+62.2)
Sub Total
982.36
AW 8%
78.59
1,060.9
Grand Total
5
KSRRB M400-17:Providing, laying, spreading and compacting graded stones aggregate to
Wet Mix Macadam specifications including pre mixing the material with water at OMC in
mechanical mix plant carriage of mix method of tipper to site,Laying in uniform layers with
paver in subbase/base course on the well prepared surface and compacting with vibratory
rollers to achive the desired density complete as per MORTH specification No. 406.etc with
all lead and lifts and as per directions of the Engineer-in-charge( Item No: 20.18, Page
No:154 of KPWD S.R2014-15)
1,438.
1
1.00 1.00 0.20
0.20
287.71
56
1,332.
Basic Rate
00
Cum
AW 8%
106.56
1,438.
Total
56

KSRRB M500-6. Providing and applying primer coat with bitumen emulsion on prepared
surface of granular base including clearing of road surface and spraying primer at the rate of
0.60 kg / sqm using mechanical means complete as per specifications.etc with all lead and
lifts and as per directions of the Engineer-in-charge MORTH Specification No. 502 ( Item
no: 21.6, Page no: 157 of KPWD S.R2014-15 )
1
1.00 1.00
1.00
35.21
35.21
Basic Rate
32.60
Sqm
AW 8%
2.61
Total
35.21

KSRRB M500-7:Providing and applying tack coat on the prepared black top surface at 2.5
kg per 10 sqm ,heating bitumen in boiler fitted with spray set (excluding cleaning of road
surface ) including cost of all materials , labour, HOM of machineries complete as per
specifications ..etc with all lead and lifts and as per directions of the Engineer-in-charge
(MORTH /chapter 5) ( Item no: 21.7, Page no: 176 of KPWD S.R2014-15)
Sqm
1
1.00 1.00
1.00
18.74
18.74
Basic Rate
17.35
AW 8%
1.39
Total
18.74
KSRRB 500-11:Providing and laying bituminous macadam on prepared surface with
crushed coarse aggregates as per design mix formula for base/binding course including
loading of aggregates with F.E. loader, hot mixing of stone aggreagtes and bitumen in hot mix
plant 40 tonne capacity, transporting the mixed material in tipper to paver and laying the
mixed materials with paver finisher to the required level and grade, rolling by power roller to
achieve the desired density, 50/75mm compacted thickness with 3.3% bitumen -60/70 grade
but excluding cost of primer/tack coat with lead upto 1km including cost of all materials,
labour, HOM of machinaries complete as per specifications.etc with all lead and lifts and as
per directions of the Engineer-in-charge MORTH/Chapter 5 ( Item no: 21.11.6 , Page no:
158 of KPWD S.R2014-15)
7,011.6
Cum
1
1.00 1.00 0.05
0.05
350.58
3
6,397.
Basic Rate
00
1*5.75
+3*5.5
Carriage of mix
+5*5.2 95.25
material
+5*4.9
+5*4.5
6,492.
Sub Total
25
AW 8%
519.38
7,011.6
Total
3
KSRRB M500-19. Providing and laying bituminous concrete 40 mm compacted thickness
with Bitumen 60/70 grade using 40-60 HMP using crushed aggregates of grading II, premixed
with bituminous binder at 6% of mix and filler, transporting the hot mix to work site, laying
with a mechanical paver finisher to the required grade, level and alignment, rolling with
smooth wheeled, vibratory and tandem rollers to achieve the desired compaction as per
MoRT&H specification clause No. 500.9 complete in all respects as per specifications.
MORTH Specification No. 509 (Item no: 21.22.6,Page no: 161 of KPWD S.R2014-15)

Cum

1.00

1.00

0.04

0.04

11,576.
79

463.07

10,624
.00

Basic Rate
Carriage of mix
material
Sub Total
AW 8%
Total

1*5.75
+3*5.5
+5*5.2
+5*4.9
+5*4.5

95.25
10,719
.25
857.54
11,576.
79

Total
2,068.40
Cost of Restoration of Water Leakage Pit (BWSSB) & other service utilities pits= Rs.
1789.76 per Sqm
Considering
0.025% of
0.025
1,789.
1
1,656.00
0.41
741.00
Surface Area for
%
76
1st Year
Considering
0.05% of
0.050
1,789.
1
1,656.00
0.83
1,482.00
Surface Area for
%
76
2nd Year
23,739.0
Total
0
Cost of Maintenance for Road Length =
180
Say Rs. 23739/180 for 2 years

Consultants:
For M/s
Hencon
Associates.

AE
RI- RR Nagar
BBMP

AE
E
RI- RR Nagar
BBMP

Executive
Engineer
RI- RR Nagar
BBMP