ABSTRACT ESTIMATE

Name of Sub Work: #REF!

Estimate Amount :Rs 28.16 Lakhs

Sl.
Qty. DESCRIPTION OF WORK RATE /Unit AMOUNT
No.
1 Earth work excavation in all classes of soils except
hard rock requiring blasting and depositing on bank
with an initial leads and lifts and all other incidental
charges such as bailing out water, forming
protective bunds etc., complete for foundation as
per SS20B
707.10 Cum 81.00 / Cum 57275.00

2 Vibrated Cement Concrete of grade M15 Nominal

Mix using 40mm ISS size HBG metal including
cost and conveyance of all materials to site
including cost of cement at site including cost of
formwork, soft water, labour charges for mixing,
transporting, laying and curing concrete , working
at depths , tools and plants and including all other
incidental charges etc; complete as per relevant
standard specifications, for Foundation of Drain
101.01 Cum 4991.97 / Cum 504239.00

3 Vibrated Cement Concrete of grade M15 Nominal

Mix using 20mm ISS size HBG metal including
cost and conveyance of all materials to site
including cost of cement at site including cost of
formwork, soft water, labour charges for mixing,
transporting, laying and curing concrete , working
at depths , tools and plants and including all other
incidental charges etc; complete as per relevant
standard specifications, for Drain Side Walls
259.80 Cum 8676.01 / Cum 2254027.00
Sl.
Qty. DESCRIPTION OF WORK RATE /Unit AMOUNT
No.

Vibrated Reinforced Cement Concrete M-25 Grade

Design Mix using ISS size hard granite broken
graded metal including cost and conveyance of all
materials to site and cement at site but excluding
4 cost and fabrication of steel, including labour
charges for mixing, transporting, laying, curing
concrete, working at heights, hire charges for tools
and plants, including all other incidental chargeas,
etc., complete for Top SLAB.

86.60 Cum 6199.95 / Cum 536916.00

Supply and Fabrication of S-415 steel required for

all RCC items of works involved in the schedule
cost of steel at site fabrication, labour charges for
cleaning the rods straightening, cutting, bending,
tying grills, including overlaping to the required
5 length wherever necessary and placing the
reinforcement in position as specified in the
drawings, including cost of binding wire, provision
of spacer bars, cover blocks and all other
incidental charges etc, complete, S-415 grade-1
MT.

6.62 MT 73688.82 / MT 487820.00

Value of work 3840277.00

GST @ 12 % of value of work 460833.00
Contract value 4301110.00
LS Provisions
6 Provision for Labour welfare Fund @ 1% 43011.00
Provision for Quality control Charges @ 1 %
7 43011.00
8 Provision for Escalation cost of Materials @5% 215056.00
Provision for shifiting of EB poles and other utilites charges
9 50000.00
10 Provision Advertisement charges 10000.00
11 Contingencies & other unforeseen items 337812.00
5000000.00
Sl.
Qty. DESCRIPTION OF WORK RATE /Unit AMOUNT
No.

2815541.00

Assistant Divisional Engineer Assistant Engineer

Construction and Maintenance Construction and Maintenance
Highways,Rasipuram Highways,Rasipuram
NAME OF WORK :

Construction of Drain at km 5/0 - 5/6 of Solakadu - Semmedu - Vilaram - Arapleswarar

kovil - Semmedu Road including construction of Box culvert at Km 5/4 - 2 Nos for side
roads ( MD 690 )
Estimate Rs.50.00 Lakhs

Measurements
S.no Description of work No. Qty.
L B D
1 Earth work excavation in all classes of soils except hard rock requiring
blasting and depositing on bank with an initial leads and lifts and all other
incidental charges such as bailing out water, forming protective bunds etc.,
complete for foundation as per SS20B

Ch 4280 - 5380 R 1 x 1 100.00 1.40 1.05 147.00

L bend at Ch 5380 R 1 x 1 16.00 1.40 1.05 23.52
Ch 5380 - 5600 R 1 x 1 220.00 1.40 1.05 323.40
Lead out drain R 1 x 1 45.00 1.40 1.05 66.15
Ch 5535 - 5600 L 1 x 1 65.00 1.40 1.05 95.55
Lead out drain L 1 x 1 35.00 1.40 1.05 51.45
Total 707.07 Cum
OR 707.10 Cum

2 Vibrated Cement Concrete of grade M15 Nominal Mix using 40mm ISS
size HBG metal including cost and conveyance of all materials to site
including cost of cement at site including cost of formwork, soft water,
labour charges for mixing, transporting, laying and curing concrete ,
working at depths , tools and plants and including all other incidental
charges etc; complete as per relevant standard specifications, for
Foundation of Drain
Ch 4280 - 5380 R 1 x 1 100.00 1.40 0.15 21.00
L bend at Ch 5380 R 1 x 1 16.00 1.40 0.15 3.36
Ch 5380 - 5600 R 1 x 1 220.00 1.40 0.15 46.20
Lead out drain R 1 x 1 45.00 1.40 0.15 9.45
Ch 5535 - 5600 L 1 x 1 65.00 1.40 0.15 13.65
Lead out drain L 1 x 1 35.00 1.40 0.15 7.35
101.01 Cum
(or) 101.01 Cum
 Measurements
S.no Description of work No. Qty.
L B D
3 Vibrated Cement Concrete of grade M15 Nominal Mix using 20mm ISS
size HBG metal including cost and conveyance of all materials to site
including cost of cement at site including cost of formwork, soft water,
labour charges for mixing, transporting, laying and curing concrete ,
working at depths , tools and plants and including all other incidental
charges etc; complete as per relevant standard specifications, for Drain
Side Walls
Ch 4280 - 5380 R 1 x 2 100.00 0.30 0.90 54.00
L bend at Ch 5380 R 1 x 2 16.00 0.30 0.90 8.64
Ch 5380 - 5600 R 1 x 2 220.00 0.30 0.90 118.80
Lead out drain R 1 x 2 45.00 0.30 0.90 24.30
Ch 5535 - 5600 L 1 x 2 65.00 0.30 0.90 35.10
Lead out drain L 1 x 2 35.00 0.30 0.90 18.90
259.74 Cum
(or) 259.80 Cum

4 Vibrated Reinforced Cement Concrete M-25 Grade Design Mix using ISS size
hard granite broken graded metal including cost and conveyance of all materials
to site and cement at site but excluding cost and fabrication of steel, including
labour charges for mixing, transporting, laying, curing concrete, working at
heights, hire charges for tools and plants, including all other incidental chargeas,
etc., complete for Top SLAB.

Drain cover slab 1 x 1 481.00 1.20 0.15 86.58

or 86.60 Cum

5 Supply and Fabrication of S-415 steel required for all RCC items of works
involved in the schedule cost of steel at site fabrication, labour charges for
cleaning the rods straightening, cutting, bending, tying grills, including overlaping
to the required length wherever necessary and placing the reinforcement in
position as specified in the drawings, including cost of binding wire, provision of
spacer bars, cover blocks and all other incidental charges etc, complete, S-415
grade-1 MT.
Drain cover slab 1 x 1 481.00 0.01375 - 6.62 MT

Scaffolding and centering charges for the structural components of

abutment piers, bed block and deck slab including cost and conveyance of
all material to the site including all labour charges and incidental charges
etc., complete.

Drain side walls 2 x 2 481.00 - 0.90 1731.60 Sq.m

Area per Cum of concrete 1731.60 for 259.74 6.67
 Measurements
S.no Description of work No. Qty.
L B D

Assistant Divisional Engineer Assistant Engineer

Construction and Maintenance Construction and Maintenance
 Measurements
S.no Description of work No. Qty.
L B D
Highways,Rasipuram Highways,Rasipuram
 Centering Area Calculation
Drain side wall
Km 40/8-41/4 2 x 2 100.00 0.90 360.00

360.00 / 259.80

Centering Area 1.39 m2

Assistant Divisional Engineer Assistant Engineer

Highways,C&M,Rasipuram Highways,C&M,Rasipuram
 Cost of Cement
Cost of Cement asper PWD Schedule of rates(i.e,) including
5530.00
loading,unloading charges,all taxes etc.,

Deduct for loading & Unloading -184.00

Basic Rate of the Cement 5346.00

Storage Charges @ 5% 267.30

Basic Price 5797.30

Cost of Steel

Cost of Steel asper PWD Schedule of rates(i.e,) including

44190.00
loading,unloading charges,all taxes etc.,

Deduct for loading & Unloading -184.00

Basic Rate of Steel 44006.00

Storage Charges @ 5% 2200.30

Basic Price 46390.30

CEMENT MORTER 1:3

Km 5/0 - 6/0

0.413 MT Cement 5797.30 MT 2394.28

1.00 Cum Sand 684.55 Cum 684.55

RATE/CUM RS. 3078.83

CEMENT MORTER 1:2

Km 5/0 - 6/0

0.653 MT Cement 5797.30 MT 3785.64

1.00 Cum Sand 684.55 Cum 684.55

RATE/CUM RS. 4470.19

CEMENT MORTER 1:1.5
Km 5/0 - 6/0
0.960 MT Cement 5797.30 MT 5565.41
1.00 Cum Sand 684.55 Cum 684.55
RATE/CUM RS. 6249.96
Vibrated Cement Concrete nominal mix 1:2:4 using 40mm ISS HBG metal
including cost and conveyance of all materials to site including cement complying
to the required standard specification including cost of form work, mixing, laying,
compacting using vibrator including hire and fuel charges for all tools and plants
engaged in curing and all other incidental charges such as baling of water where
ever necessary

CEMENT CONCRETE 1:2:4 M15 Nominal Mix Using 40mm metal Km 5/0 - 6/0

9.00 Cu.m Cost of 40mm ISS metal 1445.55 Cu.m 13009.95

4.50 Cu.m Cost of C.M. 1:2 4470.19 " 20115.86
1.80 Nos. Mason II Class 508.00 No. 914.40
17.70 " Mazdoor I Class 355.00 No. 6283.50
14.10 " Mazdoor II Class 320.00 " 4512.00
Add 40% for labour 4683.96
TOTAL PER 10 Cu.m Rs. 49519.67

TOTAL PER 1 Cu.m Rs. 4951.97

Cement Concrete 1:2:4 using 20mm HBG stone jelly for foundation including
watering whenever necessary and laid in layers not more than 15 cm thick
compacting complying with standard and as directed by the Departmental Officers
etc., complete.

CEMENT CONCRETE 1:2:4 M15 Nominal Mix Using 20mm metal Km 5/0 - 6/0

9.00 Cu.m Cost of 20mm ISS metal 1809.55 Cu.m 16285.95

4.50 Cu.m Cost of C.M. 1:2 4470.19 " 20115.86

1.80 Nos. Mason II Class 508.00 No. 914.40

17.70 " Mazdoor I Class 355.00 No. 6283.50

14.10 " Mazdoor II Class 320.00 " 4512.00

Add 40% for labour 4683.96

TOTAL PER 10 Cu.m Rs. 52795.67

TOTAL PER 1 Cu.m Rs. 5279.57

Cement Concrete M-25 Grade Design Mix using ISS size hard granite broken graded metal
including cost and conveyance of all materials to site and cement at site but excluding cost
and fabrication of steel, including labour charges for mixing, transporting, laying, curing
concrete, working at heights, hire charges for tools and plants, including all other incidental
chargeas, etc., complete for Top SLAB.

2.70 Cum Cost of 12 mm ISS metal 1716.55 Cum 4634.69

4.50 Cum Cement Mortor 1:1.5 6249.96 Cum 28124.82

 3.50 Nos. Mason II Class 508.00 Nos. 1778.00

21.20 " Mazdoor I Class 355.00 " 7526.00

35.30 " Mazdoor II Class 320.00 " 11296.00

Add 40% for labour 8240.00

TOTAL PER 10 Cu.m Rs. 61599.51

TOTAL PER 1 Cu.m Rs. 6159.95

Vibrated Cement Concrete of grade M15 Nominal Mix using 40mm ISS size HBG
metal including cost and conveyance of all materials to site including cost of cement
at site including cost of formwork, soft water, labour charges for mixing,
transporting, laying and curing concrete , working at depths , tools and plants and
including all other incidental charges etc; complete as per relevant standard
specifications, for Foundations

Km 5/0 - 6/0
1.00 Cu.m CC 1:2:4 Mix 4951.97 Cu.m 4951.97
Water Charges for Curing
10.00 LS 10.00
concrete
All Tools and Plants 30.00 LS 30.00

4991.97
Vibrated Cement Concrete of grade M15 Nominal Mix using 20mm ISS size HBG
metal including cost and conveyance of all materials to site including cost of cement
at site including cost of formwork, soft water, labour charges for mixing,
transporting, laying and curing concrete , working at depths , tools and plants and
including all other incidental charges etc; complete as per relevant standard
specifications, for Drain Walls

Km 5/0 - 6/0

1.00 Cu.m CC 1:2:4 Mix 5279.57 Cu.m 5279.57

6.67 Sqm Centering Charges 497.26 " 3316.74

Vibration Charges 39.70 LS 39.70
Water Charges for Curing
10.00 LS 10.00
concrete
All Tools and Plants 30.00 LS 30.00
TOTAL PER 1 Cu.m Rs. 8676.01
Vibrated Reinforced Cement Concrete M-25 Grade Design Mix using ISS size hard granite
broken graded metal including cost and conveyance of all materials to site and cement at site
but excluding cost and fabrication of steel, including labour charges for mixing, transporting,
laying, curing concrete, working at heights, hire charges for tools and plants, including all other
incidental chargeas, etc., complete for Top SLAB.

Km 5/0 - 6/0
1.00 Cu.m CC 1:1.5:3 Mix 6159.95 Cu.m 6159.95
Water Charges for Curing
10.00 LS 10.00
concrete
All Tools and Plants 30.00 LS 30.00

6199.95

Supply and Fabrication of S-415 steel required for all RCC items of works involved in the
schedule cost of steel at site fabrication, labour charges for cleaning the rods
straightening, cutting, bending, tying grills, including overlaping to the required
length wherever necessary and placing the reinforcement in position as specified in
the drawings, including cost of binding wire, provision of spacer bars, cover blocks
and all other incidental charges etc, complete, S-415 grade-1 MT.

For bars upto 16mm dia.

1.05 M.T Cost of Tor Steel 46390.30 M.T 48709.82

0.01 M.T Binding wire 43000.00 430.00

35 Nos. Fitter I Class for Fabrication. 501.00 17535.00

Add 40 % for labour 7014.00

TOTAL 73688.82

Rate per tonne Rs. 73688.82

 Assistant Divisional Engineer Assistant Engineer
Highways, C&M, Sendamangalam Highways, C&M, Sendamangalam
 SAND LEAD
Sand Depot at Km 58/2 of Trichy - Namakkal Road

1 Trichy - Namakkal Road. Km 58/2 - 77/4 58.20 77.40 = 19.20

Mohanur- Namakkal-Sendamangalam- Rasipuram Road Km

2 18.80 32.00 = 13.20
18/8-32/0

3 Ramanathapurampudur Road km 0/0-3/0 0.00 3.00 = 3.00

4 Gandhipuram-Karavalli Road km 3/0-11/0 3.00 11.00 = 8.00

43.40

5 Kolli -Hills Ghat Road km 1/2- 22/0 1.20 22.00 = 20.80

7 SSVAS Road 0.00 5.00 = 5.00

8 Km 5/0 of proposed road 25.80

working Km 0.30

26.10

or

43.00 26.00 26.00

69.00
 4.6

43.2 27 16.2

20.8
Construction of Drain at km 5/0 - 5/6 of Solakadu - Semmedu - Vilaram - Arapleswarar kovil - Semmedu Road including construction of Box culvert at
Km 5/4 - 2 Nos for side roads ( MD 690 )

Bar Bending ScheduleFOR DRAIN COVER SLAB PER METRE

Total
Length of Unit Wt.
Dia. In Spacing No. of Length of Total Weight
Sl.No Bar in of Bar Shape Description and Type of Bars
'mm in 'mm Bars Bar in 'Kg'
'mm' "kg/m'
in'mm'
2000+200
0+2000
Cover Slab main bar 12mm dia Anchor bar @ 150mm
1 12 mm Dia 150 7 1.10 7.70 0.893 6.88
c/c

2 10 mm Dia 125 10 1.00 10.00 0.62 6.2 cover Slab distributor bar 10mm dia @ 125 mm c/c

17.70

Total 13.08

Add 5% for Wastage 0.65

13.734

or 13.75
 Lead for Sand

###
Union Road Km 0/0-0/8 0.00 0.80 0.80

Mohanur - Oruvandur Road(M999) Km 0/0-1/4 0.00 1.40 1.40

Mohanur - Valayapatty Road (M270) Km 0/4-0/8 0.40 0.80 0.40

Mohanur - Namakkal - Sendamangalam -

0.00 18.80 18.80
Rasipuram Road Km 0/0-18/8 (SH95)

VCC Road KM 253/8-254/2 253.80 254.20 0.40

Tiruchengode - Namakkal Road Km 30/880-

### 30.88 30.15 0.73
30/150

VCC Road KM 253/0-228/4 253.00 228.40 24.60

Malliakarai - Rasipuram - Tiruchengode - Erode

45.80 41.40 4.40
Road Km 45/8-41/4

51.53

Km 40/8-41/4 51.53 0.30 51.83 or 52.00

LEAD PARTICULARS OF METAL (TO WORK SITE)

Quarry @ Km.0/2 off Km 223/6 of NH7

Quarry road 0.00 0.20 0.20

VCC Road Km 223/6-225/4 223.60 225.40 1.80

Rasipuram - Attur Road Km 0/0-3/650 0.00 3.65 3.65

Malliakarai - Rasipuram - Tiruchengode - Erode

42.20 41.55 0.65
Road Km 42/2-41/550

6.30

Km 40/950-41/550 6.30 0.30 6.60 or 7.00

 CENTERING DATA( UPTO 3 METRE VENT WAY HEIGHT)
Supplying & Erecting centering for sides & soffiots including necessary supports & strutting
upto 3.29m height for plane surfaces in all floors with all cross bracings using mild steel sheets
of size 90 x 60cm & 10 gauge stiffened, welded with steel angle of size 25 x 25 x 3mm for
boarding laid over silver oak joists(Country wood) of size 10 x 6.5cm spaced @ about 90cm
c/c and supported by casurina props of 10 - 13cm dia. spaced @ 75cm c/c etc., complete
complying with standard specifications and as directed by the departmental officers. Rate for
10m2.

Sub Data I
Cost of MS sheets & angles
Weight of MS sheet 90x60cm x 10 Gauge
3.175 x 7850/1000 = 24.92 kg/squm
0.90x0.60x24.92 = 13.46 Kg/ No
Weight of MS angle size 25 x 25 x 3 mm
3.60 x 1.11 Kg/m = 3.996 (or) 4.00 Kg/No
13.46 Cost of MS sheets 90 x 60 cm, 10 Gauge 40.50 Kg 545.13
4.00 Cost of MS angle size 25 x 25 x 3 mm 40.50 Kg 162.00
LS 0.87
Total for each set (A) 708.00
Sub Data II

Cost of MS sheet & Angles and silver Oaks, Joists & Casurina for 10
m2

19.00 Cost of MS sheets & angles (Assuming for 40 uses) 708.00 Set 13452.00
Cost of single use 12217.95/40 13452.00 336.30
0.12 Silver oaks county wood joist 14847.00 1781.64
98.50 Casurina props 10cm to 13cm at 75cm c/c 24.00 2364.00
For 1 use Total 4145.64
Cost of single use 4145.64/5 829.13
Add Silver Oak Planks LS
829.13
MAIN DATA FOR CENTERING - 10 M2
1.00 Cost of M.S. sheet & Angles 336.30 1 use 336.30
1.00 Cost of silver Oak Joists and steel props 829.13 1 use 829.13
3.80 Carpenter I class 555.00 Each 2109.00
5.40 Mazdoor I Class 355.00 Each 1917.00
1.00 Fitter II Class. 467.00 Each 467.00
LS Add for cutting of MS Sheets and edges etc., LS 10.00
 LS Add for cutting of MS Sheets and edges etc., LS 50.00
Total for 10 m2 5718.43
Rate for 1 m2 571.84
Rate for Shuttering
10.00 Centering Charges 571.84 m2 5718.43
98.5 / 5 Casurina Props 24.00 RM -472.80
0.30 Carpenter I class 555.00 Each -166.50
0.30 Mazdoor I Class 355.00 Each -106.50
Total for 10 m2 4972.63
Rate for 1 m2 497.26
NAME OF WORK : Construction of Drain at Km 40/8-41/4

Km 40/8-41/4
Cost per
Sl.No Description
Cum/MT Lead in Conveyan
Km ce charges
Total

1 Cost of 40mm ISS metal 929.00 7.00 67.34 996.34

2 Cost of 20mm ISS metal 1293.00 7.00 67.34 1360.34

3 Cost of 12mm ISS metal 1200.00 7.00 67.34 1267.34

4 Cost of 25mm IRC metal 914.00 7.00 67.34 981.34

5 Cost of 11.20mm IRC metal 835.00 7.00 67.34 902.34

6 Cost of 6mm IRC metal 620.00 7.00 67.34 687.34

7 Cost of quarry fines 114.00 7.00 67.34 181.34

8 Cost of Gravel 188.00 1 9.62 197.62

9 Cost of Sand 168.00 52.00 400.10 568.10

9 Cost of Crushed Stone Sand 777.00 7.00 67.34 844.34

Assistant Divisional Engineer Assistant Engineer

Highways,C&M,Rasipuram Highways,C&M,Rasipuram
 Construction of Drain at km 5/0 - 5/6 of Solakadu - Semmedu - Vilaram - Arapleswarar kovil - Semmedu R
including construction of Box culvert at Km 5/4 - 2 Nos for side roads ( MD 690 )

ROAD METAL RATE

Kind of Lead in Km Cost of
Reach Name of Quary
Metal Materials
Plain Hills Total

Km 5/0 - 6/0 Cost of 40mm ISS metal 15 26 41 929.00

Cost of 20mm ISS metal 15 26 41 1293.00

Cost of 12mm ISS metal 15 26 41 1200.00

Cost of 25mm IRC metal 15 26 41 799.00

Cost of 11.20mm IRC
At Km 0.6 of Km 6/6 of 15 26 41 835.00
metal
Nainamalai-Sendamangalam
Road Cost of 6mm IRC metal 15 26 41 620.00

Cost of quarry fines 15 26 41 114.00

Cost of Gravel 15 26 41 188.00

Cost of Sand 15 26 41 168.00

Cost of Crushed Stone
15 26 41 777.00
Sand
Km 58/2 of Trichy - Namakkal
" Road Sand for mortar 46 34 80 168.00

" Sendamangalam to site Cement 12 34 46 5530.00

Certified that the cement stockist at Sendamangalam which is shortest distance to site.
Assistant Divisional Engineer
Highways (C&M) Sendamangalam
Plains Metal 0 10 10 x 9.62
10 15 5 x 8.23
15
Hills 15 20 5 x 16.46
20 40 20 x 14.18
40 41 1 x 13.30
26
Plains Sand 0 10 10 x 9.62
10 20 10 x 8.23
20 40 20 x 7.09
40 46 6 x 6.65
46
Hills 46 80 34 x 13.30
80 80 0 x 11.16
34

Plains cement 0 10 10 x 6.02

10 12 2 x 5.15
12

Hills 12 20 8 x 10.30
20 40 20 x 8.86
40 46 6 x 7.64

34
swarar kovil - Semmedu Road
ads ( MD 690 )

Conveyance of Materials
Total
Plain Hills Total

137.35 379.20 516.55 1445.55

137.35 379.20 516.55 1809.55

137.35 379.20 516.55 1716.55

137.35 379.20 516.55 1315.55

137.35 379.20 516.55 1351.55

137.35 379.20 516.55 1136.55

137.35 379.20 516.55 630.55

137.35 379.20 516.55 704.55

137.35 379.20 516.55 684.55

137.35 379.20 516.55 1293.55

360.20 452.20 812.40 980.40

#REF!

70.50 305.44 375.94 5905.94

est distance to site.

Assistant Engineer
Highways (C&M) Sendamangalam
96.20
41.15
137.35
82.30
283.60
13.30
379.20 516.55
96.20
82.30
141.80
39.90
360.20
452.20
0.00
452.20 812.40

60.20
10.30
70.50

82.40
177.20
45.84
375.94
305.44