Name of work : Providing protection wall to avoid land slips along the entrance of the tunnel

intake shutter operating hoist at Urulikal of Sholayar dam

GENERAL ABSTRACT
ESTIMATE AMOUNT Rs.22,60,000/-
Sl.
Description Amount in Rs
No.
A CIVIL WORK
Providing protection wall to avoid land slips along the entrance of the tunnel
1 1967475
intake shutter operating hoist at Urulikal of Sholayar dam
2 GST @ 12% on the above mentioned value 236097
Sub Total A 2203572
B L.S.PROVISIONS
3 Provision for Labour Welfare Fund 1% 22036
4 Provison for Documentation and Photographic charges. 10000
5 Provision for Petty Supervision Charges, Contigencies and Unforseen items 24392
Sub Total B 56428
Grand Total (A+B) 2260000

Assistant Engineer,WRD., Assistant Executive Engineer, WRD., Executive Engineer,WRD.,

Sholayar Tunnel section, Sholayar Dam Sub division, Sholayar Basin Division,
Sholayar Nagar. Sholayar Nagar. Valparai.
 Name of work : Providing protection wall to avoid land slips along the
entrance of the tunnel intake shutter operating hoist at Urulikal of Sholayar
dam

ESTIMATE AMOUNT Rs.22,60,000/-

S.
No
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
1 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.

For Drainage along the road sides from

1 x 1 200.00 1.00 0.75 150.00
Entry gate towards watchmen rest shed
Culvert 1 1 x 1 4.50 1.35 0.70 4.25
Culvert 2 1 x 1 4.50 1.35 0.70 4.25
Retaining wall (Below ground level) 1 x 1 15.00 1.00 0.55 8.25
Add extra 0.25
Total 167.00 m3

Picking the existing metalled surface 50 mm to 100 mm depth including all labour charges
2 for picking and all other incidental charges etc., complete as per MoRTH Specification and as
directed by the departmental officers.

For the Approach road from PH1 tunnel

entry operating room towards watchmen 1 x 1 25.00 3.60 90.00
restshed
Add extra 0.50
Total 90.50 m2
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,
3 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 the Approach road from PH1 tunnel

entry operating room towards watchmen 1 x 1 25.00 3.60 0.15 13.50
restshed
 For Drainage along the road sides from
1 x 1 200.00 0.90 0.15 27.00
Entry gate towards watchmen rest shed
Culvert 1 1 x 1 4.50 1.35 0.15 0.91
Culvert 2 1 x 1 4.50 1.35 0.15 0.91
Retaining wall 1 x 1 15.00 1.00 0.15 2.25
Add extra 0.93
Total 45.50 m3

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,
4
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 RHS

1 x 1 200.00 0.20 0.450 18.00
walls
For Drainage along the road sides LHS
1 x 1 200.00 0.20 0.450 18.00
walls

For Drainage along the road sides base slab 1 x 1 200.00 0.90 0.15 27.00

Culvert 1 1 x 1 4.10 1.35 0.55 3.04

Deduction -3 x 2 0.20 0.20 4.10 -1.03
Culvert 2 1 x 1 4.10 1.35 0.55 3.04
Deduction -3 x 2 0.20 0.20 4.10 -1.03
(0.35+1.
Stem for retaining wall - I 1 x 1 15.00 00)/2 2.50 25.31
0.66
Total 93.00 m3
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
5 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)
For Slabs, short walls and shear keys

For Drainage along the road sides base slab 1 x 2 200.00 0.15 60.00
For the Approach road from PH1 tunnel
entry operating room towards watchmen 1 x 2 25.00 0.15 7.50
restshed
Add extra 1.00
 68.50 m2
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
6 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)

For Drains and culverts

For Drainage along the road RHS side walls 1 x 2 200.00 0.45 180.00

For Drainage along the road LHS side walls 1 x 2 200.00 0.45 180.00

Culvert 1 1 x 2 4.10 0.55 4.51

1 x 2 1.35 0.55 1.49
Culvert 2 1 x 2 4.10 0.55 4.51
1 x 2 1.35 0.55 1.49
Add extra 1.01
Total 373.00 m2
For Stem

For Retaining wall front and rear face 1 x 2 15.00 2.50 75.00

(0.35+1.
For Retaining wall sides 1 x 2 00)/2 2.50 3.38

0.62

Total 79.00 m2

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
7 cost 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

Dowel Rods For the Approach road from
PH1 tunnel entry operating room towards 2 x 13 0.75 2.47 48.17
watchmen restshed
48.17 kg
0.48 Qtl
 Add extra 0.02

Total 0.50 Qtl

Supplying and fixing of 12 mm thick bitumen pad for construction and expansion joint for
8 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 appraoch road 1 x 2 3.60 0.15 1.08

For construction joint of appraoch road 1 x 5 3.60 0.05 0.90

Add extra 0.44

Total 2.42 m2
Supplying, Laying and Fixing of RCC hume pipe as per requirement, by carefully
9 placing it using required men and equipments in position as per the direction of
Engineers in charge, complying with standard specification etc., complete.
Culvert 1 1 x 2 4.10 8.20
Culvert 2 1 x 2 4.10 8.20
16.40 rm
Supplying and fixing 110 mm dia PVC pipe for weep hole including cost of cutting and
10 fixing in RCC wall, cost of all materials, labour, lead, lift, etc., complete.

For retaining wall - I 3 x 5 0.33 -- -- 4.95 rm

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 ingredients in approved mixer, placing in bays, vibrating, water
11 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 directed by
departmental officers.

For the Approach road from PH1 tunnel

entry operating room towards watchmen 1 x 1 25.00 3.60 0.15 13.50
restshed
0.10
Total 13.60 m3

Assistant Engineer,WRD., Assistant Executive Engineer, WRD., Executive Engineer,WRD.,

Sholayar Tunnel section, Sholayar Dam Sub division, Sholayar Basin Division,
Sholayar Nagar. Sholayar Nagar. Valparai.
0.68
0.68

4.6 2
 2556.305

WRD.,
ision,
 Amount
Sl. Rate in
Qty Description in Amount
No. rupees
rupees
1 167.00 Earth work excavation for foundation and depositing on banks 272.25 m3 45466
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.

2 90.50 Picking the existing metalled surface 50 mm to 100 mm depth 23.36 sqm 2114
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 45.50 Providing and Laying of Plain Cement concrete of 1:3:6 grade 7408.93 m3 337125
(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.

4 93.00 Providing and Laying in position , Plain Cement concrete of 8460.33 m3 786820
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.

5 68.50 Supplying and erecting steel centering including necessary 1122.05 m2 76860
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)
6 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) 373.00 For Slabs, short wall and shear key 1237.00 m2 461401

b) 79.00 For Stem wall 1360.70 m2 107488

7 0.50 Supplying, fabricating and placing in position of Mild steel or 9891.00 Qtl 4962
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.

8 2.42 Supplying and fixing of 12 mm thick bitumen pad for 457.20 m2 1106
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

9 16.40 Supplying, Laying and Fixing of RCC hume pipe as per 2329.65 RM 38206
requirement, by carefully placing it using required men and
equipments in position as per the direction of Engineers in
charge, complying with standard specification etc., complete.
10 4.95 Supplying and fixing 110 mm dia PVC pipe for weep hole 339.58 RM 1681
including cost of cutting and fixing in RCC wall, cost of all
materials, labour, lead, lift, etc., complete.
Name of work : Providing protection wall to avoid land slips along the entrance of the tunnel intake
shutter operating hoist at Urulikal of Sholayar damr

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

5 Brick Jelly Lime Concrete 1:2:5 using

40mm brick jelly in Lime Mortar 1:2 - 10
cu.m.
9.50 cu.m. Broken Brick Jelly (40mm size ) 1648.35 cu.m. 15659.32
3.80 cu.m. Lime Mortar 1:2 3929.35 cu.m. 14931.53
1.80 Nos. Mason II Class (884+40%) 1237.60 Each 2227.68
17.70 Nos. Mazdoor I Class (618+40%) 865.20 Each 15314.04
14.10 Nos. Mazdoor II Class(566+40%) 792.40 Each 11172.84
Total for 10 cu.m. 59305.41
Rate for 1 cu.m. 5930.54
MAIN DATA

2
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.

1.00 cu.m. As per schedule item No(50+62)/2=(70.95+106.25)/2 88.60

1.00 cu.m. Add 100% for narrow excavation 88.60 88.60

Refilling the sides of foundation with the
0.33 cu.m. 51.73 17.24
excavated earth (36.95 +40%)
Add 40% Labour for Valparai 194.44 194.44 77.78

Sundrises 0.03

Rate for 1 cu.m 272.25

2 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 2022-23

0.25 nos 1.08 nos 233.60
Pg.No:11, SlNo:62)

Rate for 10.00 sq.m 233.60

Rate for 1.00 sq.m 23.36

3
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 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 2199.08 1 m3 19791.72

4.50 m3 Cement Martor 1:3 5685.11 1 m3 25582.99

Mason II Class(From SOR 2022-23

1.80 Nos 1237.60 Each 2227.68
Pg.No:11, SlNo:60)
Mazdoor I Class (From SOR 2022-23
17.70 Nos 865.20 Each 15314.04
Pg.No:11, SlNo:62)
Mazdoor II Class(From SOR 2022-23
14.10 Nos 792.40 Each 11172.84
Pg.No:13, SlNo:93)
74089.27

3
 Rate for 1 m3 7408.93
4
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)

Sub-data for strutting

98.50 m Casurina poles 10-13 cm dia 25.20 RM 2482.20
Assuming 5 uses rate for 1 use 496.44
0.30 no Carpenter I class 1296.40 each 388.92
0.30 no Mazdoor category I 865.20 each 259.56
Add for wedges and nails 4.36
Total for 10 sq.m 1149.28
rate for 1 sq.m 114.93
Main-data

10.00 Sq.m Rate for Centering for slab as per (a) 1237.00 Sq.m 12370.00

10.00 sq m D/F strutting 114.93 sq m -1149.28

Total for 10 sq.m 11220.72
Total per sq.m Rate Rs 1122.05
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 66.25 Kg 891.73

4.00 Kg Cost of MS angles 66.25 Kg 265.00
1156.73
LS Add for cutting, bending, welding charges LS 115.67
etc. Total for one set (A) 1272.40

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

Total for 40 uses 24175.55

Total for 1 use / sq.m. (B) 604.39

4
 Cost of silver oak joists of size 10cm x
0.12 cu.m. 6.5cm (as per SOR 2022-23 Pg No:19 15500.00 cu.m. 1860.00
Sl.No:115)
Cost of casurina props 10 to 13cm dia. (as
98.50 RM per SOR 2022-23 Pg No:19 Sl.No:130) 25.20 RM 2482.20

Total for 5 uses 4342.20

(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.

1.00 Use Cost of MS sheets and angles (B) 604.39 Each 604.39
1.00 Use 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 1296.40 Each 4926.32
5.40 Nos. Mazdoor I Class 865.20 Each 4672.08
1.00 No Fitter II Class 1136.80 Each 1136.80
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 75.38
angle)
Total for 10 sq.m. 12361.57
(or) say, Rate for 1 sq.m. (a) 1237.00
For Vertical centering of walls
1.00 sq.m. Centering 1237.00 sqm 1237.00
LS 10% extra for vertical walls 123.70
(or) say, Rate for 1 sq.m. (a) 1360.70
5 Supplying, Laying and Fixing of RCC hume pipe as per requirement, by carefully placing it
using required men and equipments in position as per the direction of Engineers in charge,
complying with standard specification etc., complete.

7.50 rm 300 mm dia RCC hume pipe 2250.00 RM 16875

2.00 Nos 300 mm dia RCC hume pipe coller 145.00 Nos 290
7.50 rm Laying and Jointing off RCC hume pipes 41.00 RM 307.5
Total for 7.50 rm 17472.5
Rate for 1.00 rm 2329.67
Cost for RCC Hume pipe per RM or 2329.65
6 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 58676.74 Mt 5867.67

0.01 Qtl Binding wire From SOR 2022-23( Pg 56.35 kg 0.56
No :20 Sl.No: 144)
3.50 Nos Fitter I class for bending and tying From 1149.40 Nos 4022.90
SOR 2022-23( Pg No :09 Sl.No: 16)

5
 Rate for 1 QTL 9891.14

9891.00

7 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

8 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.

9.00 cu.m. Broken Stone (20mm size ) 2612.08 cu.m. 23508.72

4.50 cu.m. Cement Mortar 1:2 7195.56 cu.m. 32380.01
1.80 Nos. Mason II Class 1237.60 Each 2227.68
17.70 Nos. Mazdoor I Class 865.20 Each 15314.04
14.10 Nos. Mazdoor II Class 792.40 Each 11172.84
Total for 10 cu.m. 84603.29
Total for 1 cu.m. 8460.33

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
9
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

0.90 Nos Head Mazdoor (Pg.No:12, Sl.No:63) 894.60 cu.m. 805.14

1.50 Nos Mason I class (Pg.No:11, Sl.No:27) 1325.80 cu.m. 1988.70

21.00 Nos Mazdoor Grade I (Pg.No:12, Sl.No:62) 865.20 cu.m. 18169.20

Total cost of labour ( a ) 20963.04

b) Material

6
 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

6.75 cum M Sand for mortar 2510.21 cum 16943.92

6.10 Mt Cement 6293.54 Mt 38390.59

Total cost of material ( b ) 88081.19

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) 113028.23

Cost for M30 Grade Concrete for 1 cum 7535.22

Say Rs. 7535.22

Cost for 1 cum M 30 Grade Concrete

1.00 cum M30 Grade concrete 7535.22 cum 7535.22

0.15 Nos Mazdoor Grade I for cleaning 865.20 Nos 129.78

Cost for M30 grade concrete for 1 cum 7665.00

10 Supplying and fixing 110 mm dia PVC pipe for weep hole including cost of cutting and fixing in
RCC wall, cost of all materials, labour, lead, lift, etc., complete.

6.00 RM Cost of 110 mm dia PVC pipe 304.90 RM 1829.40

0.25 Nos Madzoor II class 792.40 Nos 198.10

Sundrises 10.00
Rate for 6 RM 2037.50
Rate for 1 Nos 339.58

7
 LEAD CHARGES CALCULATION SHEET

Plains Hills Total

CEMENT 0 KM 19 KM
0 to 10 7.16 0 0.00 0 to 10 14.32 10 143.20
10 to 20 6.13 0 0.00 10 to 20 12.26 9 110.34
20 to 40 5.27 0 0.00 20 to 40 10.54 0 0.00
40 to 80 4.54 0 0.00 40 to 80 9.08 0 0.00
80 & above 4.14 0 0.00 80 & above 8.28 0 0.00
0 0.00 19 253.54 253.54
STEEL 24 KM 55 KM
0 to 10 7.16 10 71.60 0 to 10 14.32 0 0.00
10 to 20 6.13 10 61.30 10 to 20 12.26 0 0.00
20 to 40 5.27 4 21.08 20 to 40 10.54 16 168.64
40 to 80 4.54 0 0.00 40 to 80 9.08 39 354.12
80 & above 4.14 0 0.00 80 & above 8.28 0 0.00
24 153.98 55 522.76 676.74

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
`

`
 LEAD STATEMENT
Name of work : Providing protection wall to avoid land slips along the entrance of the tunnel intake shutter operating hoist at
Urulikal 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)

4 P Sand M³ Puravipalayam 37 55 92 1317.00 355.71 842.50

5 Hard broken stone 40mm M³ Nattukalpalayam 26 55 81 1054.00 262.98 882.10

6 Hard broken stone 25mm M³ Nattukalpalayam 26 55 81 906.00 262.98 882.10
7 Hard broken stone 20mm M³ Nattukalpalayam 26 55 81 1467.00 262.98 882.10
8 Hard broken stone 12mm M³ Nattukalpalayam 26 55 81 1362.00 262.98 882.10
9 Hard broken stone 10mm M³ Nattukalpalayam 26 55 81 1001.00 262.98 882.10
9 Hard broken stone 10mm -12 mm M³ Nattukalpalayam 26 55 81 1181.50 262.98 882.10
10 Rough stone for masonry M³ Nattukalpalayam 26 55 81 449.40 262.98 882.10
11 Bond stones M³ Nattukalpalayam 26 55 81 648.40 262.98 882.10
IIClass ground moulded chamber
12 1000 nos Pannimadai 75 55 130 6595.00 893.75 1035.30
Bricks of size 9"x43/8"x23/4"
13 Brick jelly 20mm M³ Pannimadai 75 55 130 786.00 437.25 506.10
14 Brick jelly 40mm M³ Pannimadai 75 55 130 705.00 437.25 506.10
15 Lime stone M³ Pollachi 24 55 79 1348.00 169.10 576.38
Sholayar Water
16 Gravel M³ 0.00 7-10 8.5 222.70 0.00 160.30
spread area
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 2022 - 2023 effect
from 19.07.2022.
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
operating hoist at

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

Division : Sholayar Basin Division, Valparai

Sholayar Dam Sub Division, Sholayar

Sub Division :
Nagar

Section : Sholayar Tunnel Section

Estimate Abstract

Providing protection wall to avoid land

slips along the entrance of the tunnel
Name of work :
intake shutter operating hoist at
Urulikal of Sholayar dam

2702 – Minor Irrigation – 01 Surface

Water – 800 Other Expenditure – State’s
Head of Expenditure – AB Parambikulam Aliyar
:
Account Basin (103 PAP) – 318 Maintenance 01
Periodical maintenance.” (2702-01-800-
AB PAP)

Estimate
: Rs: 20,10,000 /-
Amount