Professional Documents
Culture Documents
Estimate 3 Final
Estimate 3 Final
water into the water spread area for protecting the approach road leading to the PH I tunnel
entry operating room
GENERAL ABSTRACT
ESTIMATE AMOUNT Rs.22,48,000/-
Sl.
Description Amount in Rs
No.
A CIVIL WORK
Rehabilitation and Improvements to the road side drains to divert flood water
1 into the water spread area for protecting the approach road leading to the PH 1954608
I tunnel entry operating room
2 GST @ 12% on the above mentioned value 234553
Sub Total A 2189161
B L.S.PROVISIONS
3 Provision for Labour Welfare Fund 1% 21892
4 Provison for Documentation and Photographic charges. 10000
5 Provision for Petty Supervision Charges, Contigencies and Unforseen items 26948
Sub Total B 58840
Grand Total (A+B) 2248000
Name of work : Rehabilitation and Improvements to the road side drains to divert
flood water into the water spread area for protecting the approach road leading to
the PH I tunnel entry operating room
ESTIMATE AMOUNT Rs.22,48,000/-
S.N
o
Description of item Nos L B D Quantity
Earth work excavation for foundation and depositing on banks with initial lead of 10 m and initial
lift of 2 m in sand, silt or other loose soil, wet sand or silt not under water, light black cotton soil,
sandy loam and ordinary soil, including excavated earth and hard stiff clay, stiff black cotton, hard
1
red earth, shales, murram, gravel, stoney earth and earth mixed with small size boulders, etc.,
inclusive of shoring, strutting and bailing out water wherever necessary etc., complete complying
with standard specifications and as directed by the departmental officers.
Providing and Laying in position , Plain Cement concrete of M15 grade with well graded
aggregates and the maximum nominal size coarse aggregate of 20 mm and down graded to IS
specified grading and mixing by mixer machine including dewatering by bailing/ pumping wherever
3 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.
For Drainage along the road sides base slab 1 x 2 325.00 0.15 97.50
Add extra 1.00
98.50
Supplying and erecting centering for sides and soffits including necessary supports and strutting
upto 3.29 M height for plane surfaces as detailed below in all floors with all cross bracings using
Mild Steel sheets of size 90 x 60 cm and 10 BG stiffened with welded Mild Steel angle of size
25mm x 25mm x 3 mm for boarding laid over silver oak joists of size 10cm x 6.50 cm spaced at
5 abote 90 cm centre to centre and supported by casurina props of 10cm to 13 cm dia spaced at not
more than 75 cm centre to centre etc. complete complying with the standard specificaiton. (Payment
for centering shall be given after the concrete is laid)
m3
m3
m2
m2 2556.305
Name of work : Rehabilitation and Improvements to the road side drains to divert flood water
into the water spread area for protecting the approach road leading to the PH I tunnel entry
operating room
ESTIMATE AMOUNT Rs.22,48,000/-
ABSTRACT ESTIMATE
Unit in
Sl. Rate in Figures Amount in
Qty Description
No. rupees and in rupees
words
1 244.50 Earth work excavation for foundation and depositing on banks with 247.10 m3 60416
initial lead of 10 m and initial lift of 2 m in sand, silt or other loose
soil, wet sand or silt not under water, light black cotton soil, sandy
loam and ordinary soil, including excavated earth and hard stiff clay,
stiff black cotton, hard red earth, shales, murram, gravel, stoney earth
and earth mixed with small size boulders, etc., inclusive of shoring,
strutting and bailing out water wherever necessary etc., complete
complying with standard specifications and as directed by the
departmental officers.
2 44.75 Providing and Laying of Plain Cement concrete of 1:3:6 grade (one 6937.31 m3 310445
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.
3 102.75 Providing and Laying in position , Plain Cement concrete of M15 7970.31 m3 818950
grade with well graded aggregates and the maximum nominal size
coarse aggregate of 20 mm and down graded 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.
4 98.50 Supplying and erecting steel centering including necessary supports 1023.95 m2 100859
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)
6
Unit in
Sl. Rate in Figures Amount in
Qty Description
No. rupees and in rupees
words
5 Supplying and erecting centering for sides and soffits including
necessary supports and strutting upto 3.29 M height for plane
surfaces as detailed below in all floors with all cross bracings using
Mild Steel sheets of size 90 x 60 cm and 10 BG stiffened with
welded Mild Steel angle of size 25mm x 25mm x 3 mm for boarding
laid over silver oak joists of size 10cm x 6.50 cm spaced at abote 90
cm centre to centre and supported by casurina props of 10cm to 13
cm dia spaced at not more than 75 cm centre to centre etc. complete
complying with the standard specificaiton. (Payment for centering
shall be given after the concrete is laid)
a) 586.00 For Slabs, short wall and shear key 1133.00 m2 663938
7
Name of work : Rehabilitation and Improvements to the road side drains to divert flood water into
the water spread area for protecting the approach road leading to the PH I tunnel entry operating
room
DATA
Sl. Rate in Amount in
Qty. Unit Description Per
No. rupees rupees
1 CEMENT MORTAR 1:2
720.00 KG CEMENT 6206.48 MT 4468.67
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 for hills 40.00
Rate for 1 cu.m. 7053.77
2 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
2
MAIN DATA
1 Earth work excavation for foundation and depositing on banks with initial lead of 10
m and initial lift of 2 m in sand, silt or other loose soil, wet sand or silt not under
water, light black cotton soil, sandy loam and ordinary soil, including excavated earth
and hard stiff clay, stiff black cotton, hard red earth, shales, murram, gravel, stoney
earth and earth mixed with small size boulders, etc., inclusive of shoring, strutting
and bailing out water wherever necessary etc., complete complying with standard
specifications and as directed by the departmental officers.
Sundrises 0.03
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.
3
3 Providing and Laying in position , Plain Cement concrete of M15 grade with well graded
aggregates and the maximum nominal size coarse aggregate of 20 mm and down graded 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.
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
4 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)
10.00 Sq.m Rate for Centering for slab as per 1133.00 Sq.m 11330.00
4
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
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) 1135.55 Each 21575.54
(Adopting 40 uses)
Total for 40 uses 21575.54
Total for 1 use / sq.m. (B) 539.39
5
Mazdoor category I (From SOR 2021-22
0.25 nos 1.08 nos 212.44
Pg.No:12, SlNo:62)
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
7
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.
a) labour
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
c) Machinery
7
LEAD CHARGES CALCULATION SHEET
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 Improvements to the road side drains to divert flood water into the water spread area for
protecting the approach road leading to the PH I tunnel entry operating room
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)
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