Packag1- Construction of RCC Road at W No 1, 2 & 4

Government of Karnataka

TOWN PANCHAYAT KAMATAGI

*** E S T I M A T E ***

NAME OF WORK:- ªÁqÀð £ÀA. 1 gÀ°è ªÀĺÁAvÉñÀ Cr£À EªÀgÀ ªÀģɬÄAzÀ gÀªÉÄñÀ ¥ÀÆeÁj EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt, ªÁqÀð £ÀA. 2 gÀ°è ¥ÀªÁqÉ¥Àà PÉÆÃmÉPÀ®è ªÀģɬÄAzÀ ºÉtÄÚ ªÀÄPÀ̼À ±ËZÁ®AiÀÄ, ªÀĺÁAvÉñÀ vÉÆÃlUÉÃgÀ ªÀģɬÄAzÀ ®PÀëöätÚ vÉÆUÀÄt¹ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt, ªÁqÀð £ÀA. 2 gÀ°è ºÉÆ¼É ªÀĸÀÆw ªÀÄÄAzÀĪÀgÉzÀ PÁªÀÄUÁj ªÁqÀð £ÀA. 4 gÀ°è ¤T® zÉñÀ¥ÁAqÉ ªÀģɬÄAzÀ UÀAUÁzsÀgÀ ¥ÀvÁÛgÀ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt ªÁqÀð £ÀA. 4 gÀ°è gÁªÀÄtÚ ªÀ£ÀQ EªÀgÀ ªÀģɬÄAzÀ £ÀÆgÀAzÀUËqÀ UËqÀæ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt ªÁqÀð £ÀA. 4 gÀ°è FgÀtÚ ¦ÃvÀ¥Àà AiÀÄgÀUÀ®è ªÀģɬÄAzÀ ZÀ£ÀߥÀà C½îªÀĤ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ªÀÄvÀÄÛ ¹.r ¤ªÀiÁðt ªÁqÀð £ÀA. 4 gÀ°è §¸À¥Àà VqÀßA¢ ªÀģɬÄAzÀ vÀÄPÀÌ¥Àà AiÀÄgÀUÀ®è EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt.

Estimated Cost - Rs. 28.00 Lakhs

Chief Officer TOWN PANCHAYAT KAMATAGI

Name Of Work: ªÁqÀð £ÀA. 1 gÀ°è ªÀĺÁAvÉñÀ Cr£À EªÀgÀ ªÀģɬÄAzÀ gÀªÉÄñÀ ¥ÀÆeÁj EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt, ªÁqÀð £ÀA. 2 gÀ°è ¥ÀªÁqÉ¥Àà PÉÆÃmÉPÀ®è ªÀģɬÄAzÀ ºÉtÄÚ ªÀÄPÀ̼À ±ËZÁ®AiÀÄ, ªÀĺÁAvÉñÀ vÉÆÃlUÉÃgÀ ªÀģɬÄAzÀ ®PÀëöätÚ vÉÆUÀÄt¹ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt, ªÁqÀð £ÀA. 2 gÀ°è ºÉÆ¼É ªÀĸÀÆw ªÀÄÄAzÀĪÀgÉzÀ PÁªÀÄUÁj ªÁqÀð £ÀA. 4 gÀ°è ¤T® zÉñÀ¥ÁAqÉ ªÀģɬÄAzÀ UÀAUÁzsÀgÀ ¥ÀvÁÛgÀ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt ªÁqÀð £ÀA. 4 gÀ°è gÁªÀÄtÚ ªÀ£ÀQ EªÀgÀ ªÀģɬÄAzÀ £ÀÆgÀAzÀUËqÀ UËqÀæ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt ªÁqÀð £ÀA. 4 gÀ°è FgÀtÚ ¦ÃvÀ¥Àà AiÀÄgÀUÀ®è ªÀģɬÄAzÀ ZÀ£ÀߥÀà C½îªÀĤ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ªÀÄvÀÄÛ ¹.r ¤ªÀiÁðt ªÁqÀð £ÀA. 4 gÀ°è §¸À¥Àà VqÀßA¢ ªÀģɬÄAzÀ vÀÄPÀÌ¥Àà AiÀÄgÀUÀ®è EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt.

FUND: CMIDP Fund 2025-26

1 ESTIMATE-1 2367497.50

7 Total RS 2793647.05

8 Tender Miscellaneous and Rounding Off 6352.95

Grand Total 2800000.00

Junior Engineer Chief Officer

Town Panchayat,Kamatagi Town Panchayat, Kamatagi

Assistant Executive Engineer

DUDC ,BAGALKOTE

TOWN PANCHAYAT Kamatagi

NAME OF WORK:- ªÁqÀð £ÀA. 1 gÀ°è ªÀĺÁAvÉñÀ Cr£À EªÀgÀ ªÀģɬÄAzÀ gÀªÉÄñÀ ¥ÀÆeÁj EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt, ªÁqÀð £ÀA. 2 gÀ°è ¥ÀªÁqÉ¥Àà PÉÆÃmÉPÀ®è ªÀģɬÄAzÀ ºÉtÄÚ ªÀÄPÀ̼À ±ËZÁ®AiÀÄ, ªÀĺÁAvÉñÀ vÉÆÃlUÉÃgÀ ªÀģɬÄAzÀ ®PÀëöätÚ vÉÆUÀÄt¹ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt, ªÁqÀð £ÀA. 2 gÀ°è ºÉÆ¼É ªÀĸÀÆw ªÀÄÄAzÀĪÀgÉzÀ PÁªÀÄUÁj ªÁqÀð £ÀA. 4 gÀ°è ¤T® zÉñÀ¥ÁAqÉ ªÀģɬÄAzÀ UÀAUÁzsÀgÀ ¥ÀvÁÛgÀ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt ªÁqÀð £ÀA. 4 gÀ°è gÁªÀÄtÚ ªÀ£ÀQ EªÀgÀ ªÀģɬÄAzÀ £ÀÆgÀAzÀUËqÀ UËqÀæ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt ªÁqÀð £ÀA. 4 gÀ°è FgÀtÚ ¦ÃvÀ¥Àà AiÀÄgÀUÀ®è ªÀģɬÄAzÀ ZÀ£ÀߥÀà C½îªÀĤ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ªÀÄvÀÄÛ ¹.r ¤ªÀiÁðt ªÁqÀð £ÀA. 4 gÀ°è §¸À¥Àà VqÀßA¢ ªÀģɬÄAzÀ vÀÄPÀÌ¥Àà AiÀÄgÀUÀ®è EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt.ªÀÄUÁj.

ABSTRACT SHEET (SUB ESTIMATE -01)

Sl. No. Description No. L. B. D Qtty. Unit Page. No. Item No. Basic Rate Amount

1 Earth work excavation for Foundation by mechanical means for all works & depth upto 3 m, as per drawing and technical specifications, including setting out, shoring, strutting,barricading, caution lights, 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 of machinery & other appurtenaces required to complete the work In all kinds of soils Depth upto 3 m (COMMON SCHEDULE OF RATES 2023-24, P.No-8. I.No-1.14.1) 1 468.00 10.00 614.25 Cum 102.00 62653.50

2 Removal of Unserviceable Soil with Disposal upto a suitable distance as directed by the Engineer incharge of work ( PWD SR 2021-22 Vol-3,P.No -15 I No - 3.1) 614.25 Cum 85.00 52211.25

3 Construction of Embankment by excavating the available approved Gravel/Murrum deposited at a place or borrow pits during or prior excavation with all lifts and lead, transportation to site, spreading, grading to required slope and compacting to meet the requirement complete as per specifications, including cost of labour,rolling,water,all materials,usage& all other appurtenaces required to complete the work. ( COMMON SCHEDULE OF RATES 2023-24, P.No - 7. I.No - 1.8 ) 163.80 Cum 474.00 77641.20

4 Providing and laying in position 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 machinery, curing, and all the other appurtenances required to complete the work as per technical specifications. Mix 1:3:6 Using 40 mm nominal size graded crushed coarse aggregates( PWD SR 2023-24 Vol-1P.No -15 I No - 2.1.3 ) 136.50 Cum 5989.00 817498.50

5 Providing and laying in position Cement Concrete for all Super structures of building , Road works, Water works, Irrigation works & super structure works of bridges upto 3.50 m height. The granite/trap/basalt crushed graded coarse aggregates and fine aggregates as per relevant IS Codes machine mixed with super plasticisers laid in layers, well compacted using needle vibrators. The cost includes all lead & lifts, cost of all materials, quality confirming to the requirements of relevant IS codes , labour, Usage charges of machinery, curing and all other appurtenances required to complete the work as per technical specifications. M20 Design Mix Using 20 mm nominal size graded crushed coarse aggregates(PWD SR 2023-24 Vol-1P.No -16,I No - 2.5.1 ) 204.75 cum 6630.00 1357492.50

TOTAL RS 2367496.95

Total 2793646.40

Junior Engineer Chief Officer

Town Panchayat, Kamatagi Town Panchayat, Kamatagi

Assistant Executive Engineer

DUDC ,BAGALKOTE

TOWN PANCHAYAT KAMATAGI

NAME OF WORK : ªÁqÀð £ÀA. 1 gÀ°è ªÀĺÁAvÉñÀ Cr£À EªÀgÀ ªÀģɬÄAzÀ gÀªÉÄñÀ ¥ÀÆeÁj EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt, ªÁqÀð £ÀA. 2 gÀ°è ¥ÀªÁqÉ¥Àà PÉÆÃmÉPÀ®è ªÀģɬÄAzÀ ºÉtÄÚ ªÀÄPÀ̼À ±ËZÁ®AiÀÄ, ªÀĺÁAvÉñÀ vÉÆÃlUÉÃgÀ ªÀģɬÄAzÀ ®PÀëöätÚ vÉÆUÀÄt¹ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt, ªÁqÀð £ÀA. 2 gÀ°è ºÉÆ¼É ªÀĸÀÆw ªÀÄÄAzÀĪÀgÉzÀ PÁªÀÄUÁj ªÁqÀð £ÀA. 4 gÀ°è ¤T® zÉñÀ¥ÁAqÉ ªÀģɬÄAzÀ UÀAUÁzsÀgÀ ¥ÀvÁÛgÀ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt ªÁqÀð £ÀA. 4 gÀ°è gÁªÀÄtÚ ªÀ£ÀQ EªÀgÀ ªÀģɬÄAzÀ £ÀÆgÀAzÀUËqÀ UËqÀæ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt ªÁqÀð £ÀA. 4 gÀ°è FgÀtÚ ¦ÃvÀ¥Àà AiÀÄgÀUÀ®è ªÀģɬÄAzÀ ZÀ£ÀߥÀà C½îªÀĤ EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ªÀÄvÀÄÛ ¹.r ¤ªÀiÁðt ªÁqÀð £ÀA. 4 gÀ°è §¸À¥Àà VqÀßA¢ ªÀģɬÄAzÀ vÀÄPÀÌ¥Àà AiÀÄgÀUÀ®è EªÀgÀ ªÀÄ£ÉAiÀĪÀgÉUÉ ¹.¹ gÀ¸ÉÛ ¤ªÀiÁðt.

Scheme: ¸À£ï 2025-26 ¸Á°£À ªÀiÁ£Àå ªÀÄÄRå ªÀÄAwæUÀ¼À ªÀÄÆ®¸ËPÀAiÀÄð C©üªÀÈ¢Þ AiÉÆÃd£É (CMIDP)

ESTIMATE COST : 28.00 LAKHS

-: Detailed and Abstract Estimate :-

SL No Description No L B D Qty Unit Rate Amount

1 Earth work excavation for Foundation by mechanical means for all works & depth upto 3 m, as per drawing and technical specifications, including setting out, shoring, strutting,barricading, caution lights, 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 of machinery & other appurtenaces required to complete the work In all kinds of soils Depth upto 3 m (COMMON SCHEDULE OF RATES 2023-24, P.No-8. I.No-1.14.1)

Basic Rate 102.00

Area weightage @ 3% 0

Final Rate 102.00

W No-01 Adin house to Pujari house 1 110.0 3.50

W No-02 kotekal house to Tugunasi house 1 30.0 3.50

W No-04 desphande house to pattar house 1 50.0 2.50

W No-04 Vanaki house to Goudr house 1 32.0 3.50

W No-04 Yaragal house to Yallimani house 1 30.0 12.00

W No-04 Basappa house to Yaragal house 1 21.0 4.00

Total Length 273.0 5.00

2 Removal of Unserviceable Soil with Disposal upto a suitable distance as directed by the Engineer incharge of work ( PWD SR 2021-22 Vol-3,P.No -15 I No - 3.1)

Basic Rate 85.00

Area weightage @ 3% 0

Final Rate 85.00

As per Item No - 1 614.25

3 Construction of Embankment by excavating the available approved Gravel/Murrum deposited at a place or borrow pits during or prior excavation with all lifts and lead, transportation to site, spreading, grading to required slope and compacting to meet the requirement complete as per specifications, including cost of labour,rolling,water,all materials,usage& all other appurtenaces required to complete the work. ( COMMON SCHEDULE OF RATES 2023-24, P.No - 7. I.No - 1.8 )

Basic Rate 474.00

Area weightage @ 3% 0

Final Rate 474.00

4 Providing and laying in position 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 machinery, curing, and all the other appurtenances required to complete the work as per technical specifications. Mix 1:3:6 Using 40 mm nominal size graded crushed coarse aggregates( PWD SR 2023-24 Vol-1P.No -15 I No - 2.1.3 )

Basic Rate 5989.00

Area weightage @ 3% 0

Final Rate 5989.00

5 Providing and laying in position Cement Concrete for all Super structures of building , Road works, Water works, Irrigation works & super structure works of bridges upto 3.50 m height. The granite/trap/basalt crushed graded coarse aggregates and fine aggregates as per relevant IS Codes machine mixed with super plasticisers laid in layers, well compacted using needle vibrators. The cost includes all lead & lifts, cost of all materials, quality confirming to the requirements of relevant IS codes , labour, Usage charges of machinery, curing and all other appurtenances required to complete the work as per technical specifications. M20 Design Mix Using 20 mm nominal size graded crushed coarse aggregates(PWD SR 2023-24 Vol-1P.No -16,I No - 2.5.1 )

Basic Rate 6630.00

Area weightage @ 3% 0

Final Rate 6630.00

Total Rs. 2367497.50

Total Rs. 2793647.05

Miscelellaneous & Rounding Off 6352.95

Total Amount Rs. 2800000.00

1. The work spot has been inspected by me and found necessary.

2. The provisions made in the estimate are necessary and economical.

3. The estimate is based on P.W.D S.R of 2023-24

JUNIOR ENGINEER ASST EXECUTIVE ENGINEER Chief Officer

TP Kamatagi DUDC Bagalkote TP Kamatagi

Government of Karnataka

TOWN PANCHAYAT KAMATAGI

Scheme: ¸À£ï 2025-26 ¸Á°£À ªÀiÁ£Àå ªÀÄÄRå ªÀÄAwæUÀ¼À ªÀÄÆ®¸ËPÀAiÀÄð C©üªÀÈ¢Þ AiÉÆÃd£É (CMIDP)

1 PACKAGE-I 2800000.00

2 PACKAGE-II 2400000.00

3 PACKAGE-III 2000000.00

4 PACKAGE-IV 2300000.00

Total 9500000.00

Chief Officer TOWN PANCHAYAT KAMATAGI

Government of Karnataka

TOWN PANCHAYAT AMEENAGAD

Scheme: ¸À£ï 2025-26 ¸Á°£À ªÀiÁ£Àå ªÀÄÄRå ªÀÄAwæUÀ¼À ªÀÄÆ®¸ËPÀAiÀÄð C©üªÀÈ¢Þ AiÉÆÃd£É (CMIDP)

1 PACKAGE-I 5000000.00

2 PACKAGE-II 4500000.00

Total 9500000.00

Chief Officer TOWN PANCHAYAT AMEENAGAD

Government of Karnataka

CITY MUNICIPAL COUNCIL, BAGALKOTE

Scheme: ¸À£ï 2025-26 ¸Á°£À ªÀiÁ£Àå ªÀÄÄRå ªÀÄAwæUÀ¼À ªÀÄÆ®¸ËPÀAiÀÄð C©üªÀÈ¢Þ AiÉÆÃd£É (CMIDP)

1 PACKAGE-I 4400000.00

2 PACKAGE-II 2400000.00

3 PACKAGE-III 2400000.00

4 PACKAGE-IV 2400000.00

5 PACKAGE-V 2400001.00

Office of the Municipal Commissioner City Municipal Council, Bagalkote