Professional Documents
Culture Documents
Estimate 5 Final
Estimate 5 Final
Estimate 5 Final
Entrance gate from watchmen shed of Power House I tunnel entry hoist of Sholayar Dam
GENERAL ABSTRACT
ESTIMATE AMOUNT Rs.24,70,000/-
Sl.
Description Amount in Rs
No.
A CIVIL WORK
B L.S.PROVISIONS
3 Provision for Labour Welfare Fund 1% 24055
4 Provison for Documentation and Photographic charges. 10000
5 Provision for Petty Supervision Charges, Contigencies and Unforseen items 30469
Sub Total B 64524
Grand Total (A+B) 2470000
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.
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
m3
m2
kg
Qtl
m2
m3
m3 2556.305
eer,WRD.,
Division,
i.
Amount
Sl. Rate in
Qty Description in Amount
No. rupees
rupees
1 882.00 Picking the existing metalled surface 50 mm to 100 mm depth 23.36 sqm 20604
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 7408.93 m3 982424
(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 1122.05 m2 83032
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 9891.00 Qtl 38607
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 457.20 m2 6703
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
6 132.60 Providing and laying cement concrete (wearing concrete) M30 7665.00 m3 1016378
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.
LEAD CHARGES CALCULATION SHEET
M SAND 37 KM 55 KM
0 to 10 11.45 10 114.50 0 to 10 22.90 0 0.00
10 to 20 9.79 10 97.90 10 to 20 19.58 0 0.00
20 to 40 8.43 17 143.31 20 to 40 16.86 3 50.58
40 to 80 7.91 0 0.00 40 to 80 15.82 40 632.80
80 & above 6.63 0 0.00 80 & above 13.26 12 159.12
37 355.71 55 842.50 1198.21
STONE 26 KM 55 KM
0 to 10 11.45 10 114.50 0 to 10 22.90 0 0.00
10 to 20 9.79 10 97.90 10 to 20 19.58 0 0.00
20 to 40 8.43 6 50.58 20 to 40 16.86 14 236.04
40 to 80 7.91 0 0.00 40 to 80 15.82 40 632.80
80 & above 6.63 0 0.00 80 & above 13.26 1 13.26
26 262.98 55 882.10 1145.08
Brick Jelly 75 KM 55 KM
0 to 10 7.86 10 78.60 0 to 10 15.72 0 0.00
10 to 20 6.73 10 67.30 10 to 20 13.46 0 0.00
20 to 40 5.80 20 116.00 20 to 40 11.60 0 0.00
40 to 80 5.01 35 175.35 40 to 80 10.02 5 50.10
80 & above 4.56 0 0.00 80 & above 9.12 50 456.00
75 437.25 55 506.10 943.35
Lime Stone 24 KM 55 KM
0 to 10 7.86 10 78.60 0 to 10 15.72 0 0.00
10 to 20 6.73 10 67.30 10 to 20 13.46 0 0.00
20 to 40 5.80 4 23.20 20 to 40 11.60 16 185.60
40 to 80 5.01 0 0.00 40 to 80 10.02 39 390.78
80 & above 4.56 0 0.00 80 & above 9.12 0 0.00
24 169.10 55 576.38 745.48
GRAVEL 0 KM 7 KM
0 to 10 11.45 0 0.00 0 to 10 22.90 7 160.30
10 to 20 9.79 0 0.00 10 to 20 19.58 0 0.00
20 to 40 8.43 0 0.00 20 to 40 16.86 0 0.00
40 to 80 7.91 0 0.00 40 to 80 15.82 0 0.00
80 & above 6.63 0 0.00 80 & above 13.26 0 0.00
0 0.00 7 160.30 160.30
BRICKS 75 KM 55 KM
0 to 10 16.09 10 160.90 0 to 10 32.18 0 0.00
10 to 20 13.78 10 137.80 10 to 20 27.56 0 0.00
20 to 40 11.85 20 237.00 20 to 40 23.70 0 0.00
40 to 80 10.23 35 358.05 40 to 80 20.46 5 102.30
80 & above 9.30 0 0.00 80 & above 18.66 50 933.00
75 893.75 55 1035.30 1929.05
PRESSED TILES 24 KM 55 KM
0 to 10 12.88 10 128.80 0 to 10 25.76 0 0.00
10 to 20 11.03 10 110.30 10 to 20 22.06 0 0.00
20 to 40 9.49 4 37.96 20 to 40 18.98 16 303.68
40 to 80 8.17 0 0.00 40 to 80 16.34 39 637.26
80 & above 7.46 0 0.00 80 & above 14.92 0 0.00
24 277.06 55 940.94 1218.00
`
`
Name of work : Rehabilitation and Improvement to the approach road leading to the Entrance gate
from watchmen shed of Power House I tunnel entry hoist of Sholayar Dam
DATA
Sl. Rate in Amount in
Qty. Unit Description Per
No. rupees rupees
1 CEMENT MORTAR 1:2
720.00 KG CEMENT 6293.54 MT 4531.35
1.00 cu.m. M SAND FOR MORTAR 2510.21 cu.m. 2510.21
1.00 cu.m. MIXING CHARGES 110.00 cu.m. 110.00
Add 40% extra for hills 44.00
Rate for 1 cu.m. 7195.56
2 CEMENT MORTAR 1:3
480.00 KG CEMENT 6293.54 MT 3020.90
1.00 cu.m. M SAND FOR MORTAR 2510.21 cu.m. 2510.21
1.00 cu.m. MIXING CHARGES 110.00 cu.m. 110.00
Add 40% extra 44.00
Rate for 1 cu.m. 5685.11
3 LIME MORTAR 1:2
0.50 cu.m. LIME STONE 2093.48 cu.m. 1046.74
1.00 cu.m. M SAND FOR MORTAR 2510.21 cu.m. 2510.21
1.00 cu.m. GRINDING MORTAR (266.00+40%) 372.40 cu.m. 372.40
Rate for 1 cu.m. 3929.35
4 Lime Mortar 1:2 using Shell Lime for
0.50 cu.m. Vertical Joint
SHELL LIME 2093.48 cu.m. 1046.74
1.00 cu.m. SAND FOR MORTAR 2510.21 cu.m. 2510.21
1.00 cu.m. GRINDING MORTAR 372.40 cu.m. 372.40
Rate for 1 cu.m. 3929.35
2
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.
3
10.00 Sq.m Rate for Centering for slab as per (a) 1237.00 Sq.m 12370.00
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)(Adopting 40 uses) 1272.40 Each 24175.55
9891.00
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 From SOR 2022- 479.00 m2 258.66
23( Pg No :58 Sl.No: 256(a))
0.25 Nos Madzoor II class 792.40 Nos 198.10
Sundrises 0.44
Rate for 1 m2 457.20
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.
a) labour
b) Material
8.10 cum Broken Machine crushed stone jelly 20mm 2612.08 cum 21157.85
5.40 cum Broken Machine crushed stone jelly 10mm 2146.08 cum 11588.83
5
6.75 cum M Sand for mortar 2510.21 cum 16943.92
c) Machinery
6
LEAD STATEMENT
Name of work : Rehabilitation and Improvement to the approach road leading to the Entrance gate from watchmen shed of Power
House I tunnel entry hoist 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 6040.00 0.00 253.54
2 Steel 1Mt Pollachi 24 55 79 58000.00 153.98 522.76
Crushed stone sand (commercially called
3 M³ Puravipalayam 37 55 92 1312.00 355.71 842.50
M sand)
Total cost
6293.54
58676.74
2510.21
2515.21
2199.08
2051.08
2612.08
2507.08
2146.08
2326.58
1594.48
1793.48
8524.05
1729.35
1648.35
2093.48
383.00
r the year 2022 - 2023 effect
my knowledge.
Circle : P.A.P.Circle., Pollachi
Estimate Abstract
Estimate
: Rs: 23,40,000 /-
Amount