Name of work : Rehabilitation and Improvement to the approach road leading to the

Entrance gate of PH I Tunnel intake of Sholayar Dam

GENERAL ABSTRACT
ESTIMATE AMOUNT Rs.23,40,000/-
Sl.
Description Amount in Rs
No.
A CIVIL WORK
Rehabilitation and Renovation to the all around operating platform of PH I
1 2037284
tunnel entry hoist
2 GST @ 12% on the above mentioned value 244474

Sub Total A 2281758

B L.S.PROVISIONS
3 Provision for Labour Welfare Fund 1% 22818
4 Provison for Documentation and Photographic charges. 10000
5 Provision for Petty Supervision Charges, Contigencies and Unforseen items 25424
Sub Total B 58242
Grand Total (A+B) 2340000
 Name of work : Rehabilitation and Improvement to the approach road leading
to the Entrance gate of PH I Tunnel intake of Sholayar Dam
ESTIMATE AMOUNT Rs.22,00,000/-
S.N
o
Description of item Nos L B D Quantity

Picking the existing metalled surface 50 mm to 100 mm depth including all labour charges for
1 picking and all other incidental charges etc., complete as per MoRTH Specification and as
directed by the departmental officers.
For the Approach road from watchmen
1 x 1 245.00 3.60 - 882.00
shed towards entrance gate
Total 882.00
Providing and Laying of Plain Cement concrete of 1:3:6 grade (one Cement three M.Sand and six
Aggregate) using 40 mm HBGS jelly to IS specified grading and mixing by mixer machine
including dewatering by bailing/ pumping wherever necessary laying the concrete in layers and in
bays with all leads and lifts , compacting and finishing the surface, watering, curing etc., for
2 various depth and height below and above Ground level so as to obtain the profile and strength
specified inthe drawings as per the direction of the departmental officers and complete complying
with standard specification.

For the Approach road from watchmen

1 x 1 245.00 3.60 0.15 132.30
shed towards entrance gate
Add extra 0.30
Total 132.60
Supplying and erecting steel centering including necessary supports for plain surfaces such as
column footings, column pedestals, plinth beams, grade beams, staircase steps, etc. which require
only nominal strutting using mild steel sheets of size 90cm x 60cm and 10 BG stiffened with
welded mild steel angles of size 25mm x 25mm x 3 mm for boarding, laid over silver oak joists
3 of size 10cm x 6.5cm spaced at about 75cm centre to centre or at suitable intervals etc. complete
complying with standard specification and as directed by the departmental officers. (Below Sill)
(Payment for centering shall be given after the concrete is laid)

For Slabs, short walls and shear keys

For the Approach road from watchmen
1 x 2 245.00 0.15 73.50
shed towards entrance gate
Add extra 0.50
74.00

Supplying, fabricating and placing in position of Mild steel or Ribbed tor steel reinforcement
grills for all RCC works as per the approved drawings and detailed specifications includiong cost
4
of steel, binding wire, labour charges for cutting, bending and placing in position etc., complete
complying with standard specifications and as directed by the Engineer in charge of the work.
 Steel requirement for RCC
For Dowel Rods 16 x 13 0.75 kg 2.47 385.32
385.32
3.85
Add extra 0.05
Total 3.90
Supplying and fixing of 12 mm thick bitumen pad for construction and expansion joint for
5 concrete pavement and retaining wall at 15m spacing as per standard specification etc., complete
and as directed by the departmental officers

For expansion joint of Concrete road 1 x 16 3.60 0.15 8.64

For construction joint of Concrete road 1 x 33 3.60 0.05 5.94
Add extra 0.08
Total 14.66
Providing and laying cement concrete (wearing concrete) M30 grade design mix using crushed
broken hard granite aggregate (well graded) of Nominal Maximum size of 20mm and down grade
to I.S grading (to achieve the specified characteristics strength of 30N/mm2 in 28 days) and
6 mixing the ingredients in approved mixer, placing in bays, vibrating, water curing, finishing the
surface with all leads and lifts etc complete as per MORTH specification No.1500, 1700 & 2200
etc., complete as per standard specification and as diredted by departmental officers.

For the Approach road from watchmen

1 x 1 245.00 3.60 0.15 132.30
shed towards entrance gate
Add extra 0.30
Total 132.60
m2

m3

m2
 kg

Qtl

m2

m3

m3 2556.305
Name of work : Rehabilitation and Improvement to the approach road leading to the Entrance
gate of PH I Tunnel intake of Sholayar Dam
ESTIMATE AMOUNT Rs.22,00,000/-
ABSTRACT ESTIMATE
Unit in
Sl. Rate in Figures Amount in
Qty Description
No. rupees and in rupees
words
1 882.00 Picking the existing metalled surface 50 mm to 100 mm depth 21.24 sqm 18737
including all labour charges for picking and all other incidental
charges etc., complete as per MoRTH Specification and as
directed by the departmental officers.
2 132.60 Providing and Laying of Plain Cement concrete of 1:3:6 grade 6937.31 m3 919888
(one Cement three M.Sand and six Aggregate) using 40 mm
HBGS jelly to IS specified grading and mixing by mixer machine
including dewatering by bailing/ pumping wherever necessary
laying the concrete in layers and in bays with all leads and lifts ,
compacting and finishing the surface, watering, curing etc., for
various depth and height below and above Ground level so as to
obtain the profile and strength specified inthe drawings as per the
direction of the departmental officers and complete complying
with standard specification.

3 74.00 Supplying and erecting steel centering including necessary 1023.95 m2 75772
supports for plain surfaces such as column footings, column
pedestals, plinth beams, grade beams, staircase steps, etc. which
require only nominal strutting using mild steel sheets of size 90cm
x 60cm and 10 BG stiffened with welded mild steel angles of size
25mm x 25mm x 3 mm for boarding, laid over silver oak joists of
size 10cm x 6.5cm spaced at about 75cm centre to centre or at
suitable intervals etc. complete complying with standard
specification and as directed by the departmental officers. (Below
Sill) (Payment for centering shall be given after the concrete is
laid)

4 3.90 Supplying, fabricating and placing in position of Mild steel or 8901.67 Qtl 34745
Ribbed tor steel reinforcement grills for all RCC works as per the
approved drawings and detailed specifications includiong cost of
steel, binding wire, labour charges for cutting, bending and
placing in position etc., complete complying with standarde
specifications and as directed by the Engineer in charge of the
work.

5 14.66 Supplying and fixing of 12 mm thick bitumen pad for construction 418.31 m2 6132
and expansion joint for concrete pavement and retaining wall at
15m spacing as per standard specification etc., complete and as
directed by the departmental officers

6
 Unit in
Sl. Rate in Figures Amount in
Qty Description
No. rupees and in rupees
words
6 132.60 Providing and laying cement concrete (wearing concrete) M30 7405.81 m3 982010
grade design mix using crushed broken hard granite aggregate
(well graded) of Nominal Maximum size of 20mm and down
grade to I.S grading (to achieve the specified characteristics
strength of 30N/mm2 in 28 days) and mixing the ingredients in
approved mixer, placing in bays, vibrating, water curing, finishing
the surface with all leads and lifts etc complete as per MORTH
specification No.1500, 1700 & 2200 etc., complete as per standard
specification and as diredted by departmental officers.

Total 2037284

7
Name of work : Rehabilitation and Improvement to the approach road leading to the Entrance gate
of PH I Tunnel intake of Sholayar Dam

DATA
Sl. Rate in Amount in
Qty. Unit Description Per
No. rupees rupees
1 CEMENT MORTAR 1:3
480.00 KG CEMENT 6206.48 MT 2979.11
1.00 cu.m. M SAND FOR MORTAR 2445.10 cu.m. 2445.10
1.00 cu.m. MIXING CHARGES 100.00 cu.m. 100.00
Add 40% extra 40.00
Rate for 1 cu.m. 5564.21
MAIN DATA
1 Picking the existing metalled surface 50 mm to 100 mm depth including all labour
charges for picking and all other incidental charges etc., complete as per MoRTH
Specification and as directed by the departmental officers.

Mazdoor category I (From SOR 2021-22

0.25 nos 1.08 nos 212.44
Pg.No:12, SlNo:62)
Rate for 1.00 sq.m 212.44
Rate for 10.00 sq.m 21.24

Providing and Laying of Plain Cement concrete of 1:3:6 grade (one Cement three
M.Sand and six Aggregate) using 40 mm HBGS jelly to IS specified grading and
mixing by mixer machine including dewatering by bailing/ pumping wherever
necessary laying the concrete in layers and in bays with all leads and lifts ,
2
compacting and finishing the surface, watering, curing etc., for various depth and
height below and above Ground level so as to obtain the profile and strength specified
inthe drawings as per the direction of the departmental officers and complete
complying with standard specification.

9.00 m3 Broken Stone 40 mm 2142.40 1 m3 19281.60

4.50 m3 Cement Martor 1:3 5564.21 1 m3 25038.95

1.80 Nos Mason II Class 1125.60 Each 2026.08

17.70 Nos Mazdoor I Class 786.80 Each 13926.36

14.10 Nos Mazdoor II Class 645.40 Each 9100.14
69373.13

Rate for 1 m3 6937.31

2
3
Supplying and erecting steel centering including necessary supports for plain surfaces such as
column footings, column pedestals, plinth beams, grade beams, staircase steps, etc. which require
only nominal strutting using mild steel sheets of size 90cm x 60cm and 10 BG stiffened with welded
mild steel angles of size 25mm x 25mm x 3 mm for boarding, laid over silver oak joists of size
10cm x 6.5cm spaced at about 75cm centre to centre or at suitable intervals etc. complete complying
with standard specification and as directed by the departmental officers. (Below Sill) (Payment for
centering shall be given after the concrete is laid)

3
 Sub-data for strutting
98.50 m Casurina poles 10-13 cm dia 25.20 m 2482.20
Assuming 5 uses rate for 1 use 496.44
0.30 no Carpenter I class 1178.80 each 353.64
0.30 no Mazdoor category I 786.80 each 236.04
Add for wedges and nails 4.36
Total for 10 sq.m 1090.48
rate for 1 sq.m 109.05
Main-data

10.00 Sq.m Rate for Centering for slab as per (a) 1133.00 Sq.m 11330.00

10.00 sq m D/F strutting 109.05 sq m -1090.48

Total for 10 sq.m 10239.52
Total per sq.m Rate Rs 1023.95
a For-10m2
Sub Data: 1
Cost of MS sheets and angles for each set:
Weight of MS sheets 10 gauge of size
90cm x 60cm x 3.175mm
3.175 x 7850 / 1000 x 0.54 = 13.46 Kg
Weight of MS angles of size 25cm x
25mm x 3mm:
3.6 x 1.1 kg / m = 3.96Kg (or) 4.00 Kg

13.46 Kg Cost of MS sheets 59.13 Kg 795.89

4.00 Kg Cost of MS angles 59.13 Kg 236.52
1032.41
LS Add for cutting, bending, welding charges LS 103.24
etc. Total for one set (A) 1135.65

Sub Data: 2
Cost of MS sheets and angles and silver
oak joists and casurina props for 1 sq.m.
Cost of MS sheets and MS angles (as per
19.00 Set A) 1135.65 Each 21577.36
(Adopting 40 uses)
Total for 40 uses 21577.36
Total for 1 use / sq.m. (B) 539.43

Cost of silver oak joists of size 10cm x

0.12 cu.m. 6.5cm (as per SOR 2021-22 Pg No:18 15500.00 cu.m. 1860.00
Sl.No:101)
Cost of casurina props 10 to 13cm dia. (as
98.50 RM per SOR 2021-22 Pg No:19 Sl.No:116) 25.20 RM 2482.20

Total for 5 uses 4342.20

4
 (Adopting 5 uses for silver oak / country
wood joists and casurina props 4342.20

Total for 1 use / sq.m. (C) 868.44

Main Data for centering for 10 sq.m.

10.00 sq.m. Cost of MS sheets and angles (B) 539.43 Each 539.43
10.00 sq.m. Cost of silver oak joists and casurina props 868.44 cu.m. 868.44
LS (C)
Add for silver planks LS 34.74
3.80 Nos. Carpenter I Class 1178.80 Each 4479.44
5.40 Nos. Mazdoor I Class 786.80 Each 4248.72
1.00 No Fitter II Class 1034.60 Each 1034.60
LS Add for wedges, coils, nails, etc., LS 43.42
For periodical cleaning and painting of MS
LS sheets & angles (5% of cost of sheet & LS 72.13
angle)
Total for 10 sq.m. 11320.92
(or) say, Rate for 1 sq.m. (a) 1133.00
4 Supplying, fabricating and placing in position of Mild steel or Ribbed tor steel reinforcement grills
for all RCC works as per the approved drawings and detailed specifications includiong cost of steel,
binding wire, labour charges for cutting, bending and placing in position etc., complete complying
with standarde specifications and as directed by the Engineer in charge of the work.

1.00 Qtl Cost of steel 52408.64 Mt 5240.86

0.01 Qtl Binding wire From SOR 2021-22( Pg 50.30 kg 0.50
No :19 Sl.No: 130)
3.50 Nos Fitter I class for bending and tying 1045.80 Nos 3660.30

Rate for 1 QTL 8901.67

8902.00

5 Supplying and fixing of 12 mm thick bitumen pad for construction and expansion joint for concrete
pavement and retaining wall at 15m spacing as per standard specification etc., complete and as
directed by the departmental officers
0.54 m2 Cost of Bitumen pad 475.00 m2 256.50

0.25 Nos Madzoor II class 645.40 Nos 161.35

Sundrises 0.46
Rate for 1 m2 418.31

Providing and laying cement concrete (wearing concrete) M30 grade design mix using crushed
broken hard granite aggregate (well graded) of Nominal Maximum size of 20mm and down grade to
I.S grading (to achieve the specified characteristics strength of 30N/mm2 in 28 days) and mixing the
6
ingredients in approved mixer, placing in bays, vibrating, water curing, finishing the surface with all
leads and lifts etc complete as per MORTH specification No.1500, 1700 & 2200 etc., complete as
per standard specification and as diredted by departmental officers.

5
a) labour

0.90 Nos Head Mazdoor (Pg.No:12, Sl.No:63) 813.40 cu.m. 732.06

1.50 Nos Mason I class (Pg.No:11, Sl.No:27) 1205.40 cu.m. 1808.10

21.00 Nos Mazdoor Grade I (Pg.No:12, Sl.No:62) 786.80 cu.m. 16522.80

Total cost of labour ( a ) 19062.96

b) Material

8.10 cum Broken Machine crushed stone jelly 20mm 2545.40 cum 20617.74

5.40 cum Broken Machine crushed stone jelly 10mm 2090.40 cum 11288.16

6.75 cum M Sand for mortar 2445.10 cum 16504.43

6.10 Mt Cement 6206.48 Mt 37859.53

Total cost of material ( b ) 86269.85

c) Machinery

6.00 hr Concrete Mixer 040/28 cum 255.00 hr 1530.00

6.00 hr Generator 33 KVA 409.00 hr 2454.00

Total cost of machinery ( c ) 3984.00

Cost of M30 Grade Concrete for 15 cum (A+B+C) 109316.81

Cost for M30 Grade Concrete for 1 cum 7287.79

Say Rs. 7287.79

Cost for 1 cum M 30 Grade Concrete

1.00 cum M30 Grade concrete 7287.79 cum 7287.79

0.15 Nos Mazdoor Grade I for cleaning 786.80 Nos 118.02

Cost for M30 grade concrete for 1 cum 7405.81

6
 LEAD CHARGES CALCULATION SHEET

Plains Hills Total

CEMENT 0 KM 19 KM
0 to 10 6.96 0 0.00 0 to 10 13.92 10 139.20
10 to 20 5.96 0 0.00 10 to 20 11.92 9 107.28
20 to 40 5.13 0 0.00 20 to 40 10.26 0 0.00
40 to 80 4.42 0 0.00 40 to 80 8.84 0 0.00
80 & above 4.03 0 0.00 80 & above 8.06 0 0.00
0 0.00 19 246.48 246.48
STEEL 24 KM 55 KM
0 to 10 6.96 10 69.60 0 to 10 13.92 0 0.00
10 to 20 5.96 10 59.60 10 to 20 11.92 0 0.00
20 to 40 5.13 4 20.52 20 to 40 10.26 16 164.16
40 to 80 4.42 0 0.00 40 to 80 8.84 39 344.76
80 & above 4.03 0 0.00 80 & above 8.06 0 0.00
24 149.72 55 508.92 658.64

M SAND 37 KM 55 KM
0 to 10 11.13 10 111.30 0 to 10 22.26 0 0.00
10 to 20 9.52 10 95.20 10 to 20 19.04 0 0.00
20 to 40 8.20 17 139.40 20 to 40 16.40 3 49.20
40 to 80 7.69 0 0.00 40 to 80 15.38 40 615.20
80 & above 6.45 0 0.00 80 & above 12.90 12 154.80
37 345.90 55 819.20 1165.10

STONE 26 KM 55 KM
0 to 10 11.13 10 111.30 0 to 10 22.26 0 0.00
10 to 20 9.52 10 95.20 10 to 20 19.04 0 0.00
20 to 40 8.20 6 49.20 20 to 40 16.40 14 229.60
40 to 80 7.69 0 0.00 40 to 80 15.38 40 615.20
80 & above 6.45 0 0.00 80 & above 12.90 1 12.90
26 255.70 55 857.70 1113.40

Brick Jelly 75 KM 55 KM
0 to 10 7.64 10 76.40 0 to 10 15.28 0 0.00
10 to 20 6.55 10 65.50 10 to 20 13.10 0 0.00
20 to 40 5.64 20 112.80 20 to 40 11.28 0 0.00
40 to 80 4.87 35 170.45 40 to 80 9.74 5 48.70
80 & above 4.44 0 0.00 80 & above 8.88 50 444.00
75 425.15 55 492.70 917.85

Lime Stone 24 KM 55 KM
0 to 10 7.64 10 76.40 0 to 10 15.28 0 0.00
10 to 20 6.55 10 65.50 10 to 20 13.10 0 0.00
20 to 40 5.64 4 22.56 20 to 40 11.28 16 180.48
40 to 80 4.87 0 0.00 40 to 80 9.74 39 379.86
80 & above 4.44 0 0.00 80 & above 8.88 0 0.00
24 164.46 55 560.34 724.80
 GRAVEL 0 KM 7 KM
0 to 10 11.13 0 0.00 0 to 10 22.26 7 155.82
10 to 20 9.52 0 0.00 10 to 20 19.04 0 0.00
20 to 40 8.20 0 0.00 20 to 40 16.40 0 0.00
40 to 80 7.69 0 0.00 40 to 80 15.38 0 0.00
80 & above 6.45 0 0.00 80 & above 12.90 0 0.00
0 0.00 7 155.82 155.82

BRICKS 75 KM 55 KM
0 to 10 15.64 10 156.40 0 to 10 31.28 0 0.00
10 to 20 13.40 10 134.00 10 to 20 26.80 0 0.00
20 to 40 11.52 20 230.40 20 to 40 23.04 0 0.00
40 to 80 9.95 35 348.25 40 to 80 19.90 5 99.50
80 & above 9.07 0 0.00 80 & above 18.14 50 907.00
75 869.05 55 1006.50 1875.55

PRESSED TILES 24 KM 55 KM
0 to 10 12.52 10 125.20 0 to 10 25.04 0 0.00
10 to 20 10.72 10 107.20 10 to 20 21.44 0 0.00
20 to 40 9.22 4 36.88 20 to 40 18.44 16 295.04
40 to 80 7.94 0 0.00 40 to 80 15.88 39 619.32
80 & above 7.25 0 0.00 80 & above 14.50 0 0.00
24 269.28 55 914.36 1183.64
`

`
 LEAD STATEMENT
Name of work : Rehabilitation and Improvement to the approach road leading to the Entrance gate of PH I Tunnel intake of
Sholayar Dam
Lead Lead
Sl. in Km cost of charges
Description Unit Source
No. Plains Hills Total material Plains Hills
1 Cement 1Mt Valparai 0 19 19 5960.00 0.00 246.48
2 Steel 1Mt Pollachi 24 55 79 51750.00 149.72 508.92
Crushed stone sand (commercially called
3 M³ Puravipalayam 37 55 92 1280.00 345.90 819.20
M sand)
4 P Sand M³ Puravipalayam 37 55 92 1285.00 345.90 819.20
5 Hard broken stone 40mm M³ Kanjampatti 26 55 81 1029.00 255.70 857.70
6 Hard broken stone 25mm M³ Kanjampatti 26 55 81 884.00 255.70 857.70
7 Hard broken stone 20mm M³ Kanjampatti 26 55 81 1432.00 255.70 857.70
8 Hard broken stone 12mm M³ Kanjampatti 26 55 81 1329.00 255.70 857.70
9 Hard broken stone 10mm M³ Kanjampatti 26 55 81 977.00 255.70 857.70
9 Hard broken stone 10mm -12 mm M³ Kanjampatti 26 55 81 1153.00 255.70 857.70
10 Rough stone for masonry M³ Kanjampatti 26 55 81 445.00 255.70 857.70
11 Bond stones M³ Kanjampatti 26 55 81 642.00 255.70 857.70
IIClass ground moulded chamber
12 1000 nos Kanuvai 75 55 130 6630.00 869.05 1006.50
Bricks of size 9"x43/8"x23/4"
13 Brick jelly 20mm M³ Kanuvai 75 55 130 767.00 425.15 492.70
14 Brick jelly 40mm M³ Kanuvai 75 55 130 688.00 425.15 492.70
15 Lime stone M³ Pollachi 24 55 79 974.00 164.46 560.34
16 Gravel M³ Pollachi 0.00 7-10 8.5 216.30 0.00 155.82
CERTIFICATE :
1 Certified that the lead particulars furnished above are correct to the best of my knowledge and the rate adopted as per the current schedule of rates for the year 2021 - 2022
effect from 13.09.2021.
2 Certified that the Government Approved Quarry Puravipalayam is nearest to the Site, hence adopted in this estimate and found correct to the best of my knowledge.
3 Certified that the lead particulars furnished for the other materials above are correct to the best of my knowledge
Tunnel intake of

Total cost

6206.48
52408.64

2445.10

2450.10
2142.40
1997.40
2545.40
2442.40
2090.40
2266.40
1558.40
1755.40

8505.55

1684.85
1605.85
1698.80
372.12

or the year 2021 - 2022

f my knowledge.